Charitable Remainder Annuity Trust - Term Certain

Prepared for: Donor name

A. Input Assumptions
Date of transfer May 27, 2018
Fair market value of property transferred $100,000.00
The term income interest of the trust will last 20 years
Annual annuity rate 5%
Payment frequency Quarterly
Is payment at beginning or end of payment period End
The discount rate (effective 5/2018) is 3.2%
The mortality table is based on the census taken in 2000
B. Calculation of Present Value of Remainder Interest (for Term Certain)
1. Fair market value of property transferred $100,000.00
2. Annual annuity rate 5%
3. Annuity amount payable on an annual basis $5,000.00
4. Factor for present worth of an annuity (based on Table S) 14.6061
5. Line 3 annuity amount times Line 4 factor $73,030.50
6. Adjustment factor for payment frequency (from Table K) 1.0119
7. Adjusted annuity value (Line 5 * Line 6) $73,899.56
8. Amount of first annuity payment if payment is made at beginning of period
for a non-term annuity trust (otherwise 0)

$0.00
9. Present value of annuity interest (Line 7 + Line 8) $73,899.56
10. Minimum value of annuity interest (lesser of Line 1 and Line 9) $73,899.56
11. Present value of remainder interest = the tax deduction (Line 1 - Line 10) $26,100.44
C. Calculation of Tax Deduction for Charitable Remainder Annuity Trusts
Fair market value of property transferred $100,000.00
Present value of remainder interest in annuity trust factor as a percent 26.1%
Present value of remainder interest = the tax deduction (Line 1 * Line 2) $26,100.44
10% remainder interest test Passed
5% probability test N/A

NOTE: This calculation is provided for educational purposes only. The type of assets transferred, the actual date of the gift, and other factors may have a material effect on the amount or use of your deduction. You are advised to seek the advice of your tax advisors before implementing a gift of this type.