Charitable Gift Annuity - Two Life

Prepared for: Donor name

A. Input Assumptions
Date of transfer November 16, 2019
Fair market value of property transferred $100,000.00
Nearest age on the date of the gift for Beneficiary 1 is 92
Nearest age on the date of the gift for Beneficiary 2 is 87
Date of first payment December 31, 2019
Annual annuity rate for immediate annuity 8.5%
Payment frequency Quarterly
Prorate first payment or Full first payment? Prorate
Is payment at the beginning or end of the payment period? End
IRC Sec. 7520(a) election to use 9/2019 discount rate of 2.2%
The mortality table is based on the census taken in year 2000
B. Present Value of Remainder Interest - Immediate
1. Net fair market value paid for annuity $100,000.00
2. Annual annuity rate 8.5%
3. Annuity amount payable on an annual basis $8,500.00
4. Factor for present worth of a single life annuity (based on table S) 6.0686
5. Adjustment factor based on payment frequency from Pub. 1457, Table K 1.0082
6. Adjusted value of $1.00 (Line 4 * Line 5) 6.1184
7. Adjusted annuity value (Line 3 * Line 6) $52,006.40
8. Excess of actual 1st payment over pro rata 1st payment
(0 for pro rata first payment)

9. Present value of annuity (Line 7 + Line 8) $52,006.40
10. Minimum value of annuity (lesser of line 1 and line 9) $52,006.40
11. Present value of remainder interest (Line 1 - Line 10) $47,993.60

Depending on the type of asset you contribute, a portion of your payment may be taxable to you as a combination of ordinary income, long-term capital gain, and a tax-free return of principal. This report has been calculated assuming a contribution of cash. Each of your next 7.4 years payments of $8,500.00 will contain $7,027.89 of tax-free income and $1,472.11 of ordinary income. All income will be ordinary after 7.4 years.

My disclaimer.

© Copyright 2019 by Sharpe Group. All Rights Reserved.