Charitable Remainder Annuity Trust - One Life

Prepared for: Donor name

A. Input Assumptions
Date of transfer January 18, 2022
Fair market value of property transferred \$1,000,000.00
Nearest age on the date of the gift for Beneficiary 1 is 89
Annual annuity rate 6%
Payment frequency Quarterly
Is payment at beginning or end of payment period End
The discount rate (effective 1/2022) is 1.6%
The mortality table is based on the census taken in 2000
B. Calculation of Present Value of Remainder Interest (for Number of Lives)
1. Fair market value of property transferred \$1,000,000.00
2. Annual annuity rate 6%
3. Annuity amount payable on an annual basis \$60,000.00
4. Factor for present worth of an annuity (based on Table S) 4.4838
5. Line 3 annuity amount times Line 4 factor \$269,028.00
6. Adjustment factor for payment frequency (from Table K) 1.006
7. Adjusted annuity value (Line 5 * Line 6) \$270,642.17
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) \$270,642.17
10. Minimum value of annuity interest (lesser of Line 1 and Line 9) \$270,642.17
11. Present value of remainder interest = the tax deduction (Line 1 - Line 10) \$729,357.83
C. Calculation of Tax Deduction for Charitable Remainder Annuity Trusts
Fair market value of property transferred \$1,000,000.00
Present value of remainder interest in annuity trust factor as a percent 72.94%
Present value of remainder interest = the tax deduction (Line 1 * Line 2) \$729,357.83
10% remainder interest test Passed
Probability that the annuitant will survive to the exhaustion of the fund 0.05%
5% probability test Passed

My disclaimer.

• Help