Charitable Remainder Annuity Trust - Term Certain

Prepared for: Donor name

A. Input Assumptions
Date of transfer December 7, 2023
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 12/2023) is 5.8%
The mortality table is based on the census taken in 2010
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) 11.6585
5. Line 3 annuity amount times Line 4 factor $58,292.50
6. Adjustment factor for payment frequency (from Table K) 1.0215
7. Adjusted annuity value (Line 5 * Line 6) $59,545.79
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) $59,545.79
10. Minimum value of annuity interest (lesser of Line 1 and Line 9) $59,545.79
11. Present value of remainder interest = the tax deduction (Line 1 - Line 10) $40,454.21
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 40.45%
Present value of remainder interest = the tax deduction (Line 1 * Line 2) $40,454.21
10% remainder interest test Passed
5% probability test N/A

My disclaimer.