<?xml version="1.0" encoding="utf-8"?>
<ActuarialCertificateRequest xmlns:xsi="http://www.w3.org/2001/XMLSchema-instance" xmlns:xsd="http://www.w3.org/2001/XMLSchema">
  <Comments>This is the Deemed Segregation Scenario</Comments>
  <Username>admin@smith.com</Username>
  <SourceRef>xyz.fund456.cert-2018</SourceRef>
  <SoftwareProvider>XYZAdminSoftware</SoftwareProvider>
  <Client>
    <FirstName>John</FirstName>
    <LastName>Smith</LastName>
    <CompanyName>XYZ Accounting Pty Ltd</CompanyName>
    <ABN>97676767373</ABN>
    <PostalAddress1>Level 5</PostalAddress1>
    <PostalAddress2>1 George St</PostalAddress2>
    <Town>Hobart</Town>
    <State>TAS</State>
    <PostCode>7000</PostCode>
    <PhoneAreaCode>03</PhoneAreaCode>
    <PhoneNumber>62878797</PhoneNumber>
    <EmailPrimary>john@smith.com</EmailPrimary>
  </Client>
  <Fund>
    <Name>Deemed Segregation Test Fund</Name>
    <ABN>54807715425</ABN>
    <FinancialYear>2017/2018</FinancialYear>
    <CommencementDate xsi:nil="true" />
    <WindUpDate xsi:nil="true" />
    <HasElectedSegregatedAssets>false</HasElectedSegregatedAssets>
    <IsEligibleToUseSegregation>true</IsEligibleToUseSegregation>
    <HasNonArmsLengthIncome>false</HasNonArmsLengthIncome>
    <HasDefinedBenefitPension>false</HasDefinedBenefitPension>
    <TotalAssetsAt1July>1300000.00</TotalAssetsAt1July>
    <ClosingFundBalance>1335000.00</ClosingFundBalance>
    <TrusteeType>Corporate</TrusteeType>
    <CorporateTrustee>
      <Name>ACCESS TESTING PTY LTD</Name>
      <ABNACN>80638816205</ABNACN>
    </CorporateTrustee>
    <SourceRef>xyz.fund123</SourceRef>
    <FullySegregatedPeriods>
      <FullySegregatedPeriod>
        <StartDate>2018-02-08T00:00:00</StartDate>
        <EndDate>2018-05-31T00:00:00</EndDate>
      </FullySegregatedPeriod>
    </FullySegregatedPeriods>
    <Persons>
      <Person>
        <FirstName>John</FirstName>
        <MiddleNames />
        <LastName>Lennon</LastName>
        <DateOfBirth>1942-10-09T00:00:00</DateOfBirth>
        <JoinDate xsi:nil="true" />
        <ExitDate xsi:nil="true" />
        <ExitReason xsi:nil="true" />
        <IsTrusteeOrDirector>true</IsTrusteeOrDirector>
        <IsMember>true</IsMember>
        <Accounts>
          <Account>
            <AccountRef>Lennon1</AccountRef>
            <AccountType>Accumulation</AccountType>
            <OpeningBalanceAt1July>500000.00</OpeningBalanceAt1July>
            <ClosingBalanceAt30June>100000.00</ClosingBalanceAt30June>
            <SourceRef>abc123</SourceRef>
          </Account>
          <Account>
            <AccountRef>Lennon2</AccountRef>
            <AccountType>RetirementPhaseUnsegregated</AccountType>
            <OpeningBalanceAt1July>0.00</OpeningBalanceAt1July>
            <ClosingBalanceAt30June>485000.00</ClosingBalanceAt30June>
            <SourceRef>abc456</SourceRef>
          </Account>
          <Account>
            <AccountRef>Lennon3</AccountRef>
            <AccountType>RetirementPhaseSegregated</AccountType>
            <OpeningBalanceAt1July>0.00</OpeningBalanceAt1July>
            <ClosingBalanceAt30June>0.00</ClosingBalanceAt30June>
            <SourceRef>abc789</SourceRef>
          </Account>
        </Accounts>
        <SourceRef>JLennon001</SourceRef>
      </Person>
      <Person>
        <FirstName>Paul</FirstName>
        <MiddleNames />
        <LastName>McCartney</LastName>
        <DateOfBirth>1942-06-18T00:00:00</DateOfBirth>
        <JoinDate xsi:nil="true" />
        <ExitDate xsi:nil="true" />
        <ExitReason xsi:nil="true" />
        <IsTrusteeOrDirector>true</IsTrusteeOrDirector>
        <IsMember>true</IsMember>
        <Accounts>
          <Account>
            <AccountRef>McCartney1</AccountRef>
            <AccountType>RetirementPhaseUnsegregated</AccountType>
            <OpeningBalanceAt1July>800000.00</OpeningBalanceAt1July>
            <ClosingBalanceAt30June>750000.00</ClosingBalanceAt30June>
            <SourceRef>def123</SourceRef>
          </Account>
          <Account>
            <AccountRef>McCartney2</AccountRef>
            <AccountType>RetirementPhaseSegregated</AccountType>
            <OpeningBalanceAt1July>0.00</OpeningBalanceAt1July>
            <ClosingBalanceAt30June>0.00</ClosingBalanceAt30June>
            <SourceRef>def456</SourceRef>
          </Account>
        </Accounts>
        <SourceRef>PMcCartney001</SourceRef>
      </Person>
    </Persons>
    <InternalTransactions>
      <InternalTransaction>
        <Date>2018-02-08T00:00:00</Date>
        <TransactionType>PensionCommencement</TransactionType>
        <Amount>500000.00</Amount>
        <AmountLeftOver>0</AmountLeftOver>
        <AmountLeftOverAtEndOfDay>0</AmountLeftOverAtEndOfDay>
        <FromAccountRef>Lennon1</FromAccountRef>
        <ToAccountRef>Lennon2</ToAccountRef>
        <SourceRef>142536</SourceRef>
      </InternalTransaction>
      <InternalTransaction>
        <Date>2018-02-08T00:00:00</Date>
        <TransactionType>AssetSegregation</TransactionType>
        <Amount>500000.00</Amount>
        <AmountLeftOver>0</AmountLeftOver>
        <AmountLeftOverAtEndOfDay>0</AmountLeftOverAtEndOfDay>
        <FromAccountRef>Lennon2</FromAccountRef>
        <ToAccountRef>Lennon3</ToAccountRef>
        <SourceRef>165748</SourceRef>
      </InternalTransaction>
      <InternalTransaction>
        <Date>2018-02-08T00:00:00</Date>
        <TransactionType>AssetSegregation</TransactionType>
        <Amount>810000.00</Amount>
        <AmountLeftOver>0</AmountLeftOver>
        <AmountLeftOverAtEndOfDay>0</AmountLeftOverAtEndOfDay>
        <FromAccountRef>McCartney1</FromAccountRef>
        <ToAccountRef>McCartney2</ToAccountRef>
        <SourceRef>085069</SourceRef>
      </InternalTransaction>
      <InternalTransaction>
        <Date>2018-06-01T00:00:00</Date>
        <TransactionType>AssetUnsegregation</TransactionType>
        <Amount>485000.00</Amount>
        <AmountLeftOver>0</AmountLeftOver>
        <AmountLeftOverAtEndOfDay>0</AmountLeftOverAtEndOfDay>
        <FromAccountRef>Lennon3</FromAccountRef>
        <ToAccountRef>Lennon2</ToAccountRef>
        <SourceRef>689403</SourceRef>
      </InternalTransaction>
      <InternalTransaction>
        <Date>2018-06-01T00:00:00</Date>
        <TransactionType>AssetUnsegregation</TransactionType>
        <Amount>750000.00</Amount>
        <AmountLeftOver>0</AmountLeftOver>
        <AmountLeftOverAtEndOfDay>0</AmountLeftOverAtEndOfDay>
        <FromAccountRef>McCartney2</FromAccountRef>
        <ToAccountRef>McCartney1</ToAccountRef>
        <SourceRef>164938</SourceRef>
      </InternalTransaction>
    </InternalTransactions>
    <ExternalTransactions>
      <ExternalTransaction>
        <Date>2018-05-10T00:00:00</Date>
        <TransactionType>GrossPensionPaymentInclPAYG</TransactionType>
        <Amount>20000.00</Amount>
        <IsAccountEmpty>false</IsAccountEmpty>
        <AccountRef>Lennon3</AccountRef>
        <SourceRef>338596</SourceRef>
      </ExternalTransaction>
      <ExternalTransaction>
        <Date>2018-05-12T00:00:00</Date>
        <TransactionType>GrossPensionPaymentInclPAYG</TransactionType>
        <Amount>70000.00</Amount>
        <IsAccountEmpty>false</IsAccountEmpty>
        <AccountRef>McCartney2</AccountRef>
        <SourceRef>290909</SourceRef>
      </ExternalTransaction>
      <ExternalTransaction>
        <Date>2018-06-01T00:00:00</Date>
        <TransactionType>NonConcessionalContribution</TransactionType>
        <Amount>100000.00</Amount>
        <IsAccountEmpty>false</IsAccountEmpty>
        <AccountRef>Lennon1</AccountRef>
        <SourceRef>004958</SourceRef>
      </ExternalTransaction>
    </ExternalTransactions>
  </Fund>
</ActuarialCertificateRequest>