Prepared for: Donor name
| A. Input Assumptions | |
|---|---|
| Date of Transfer | October 7, 2026 |
| Nearest age on the date of the gift for Life Tenant 1 is | 88 |
| Fair market value of property transferred | $400,000.00 |
| Current value of depreciable property (improvements) | $360,000.00 |
| Estimated useful life of depreciable property in years | 40 years |
| Expected salvage value of depreciable property (improvements) | $100,000.00 |
| IRC Sec. 7520(a) election to use 8/2026 discount rate of | 5.2% |
| The mortality table is based on the census taken in | 2010 |
| B. Calculation of Income Tax Deduction | |||
|---|---|---|---|
| 1. | Current fair market value of life estate property | $400,000.00 | |
| 2. | Current value of depreciable portion of life estate property | $360,000.00 | |
| 3. | Salvage value of depreciable life estate property | $100,000.00 | |
| 4. | Portion of property considered to be depreciable (Line 2 minus Line 3) | $260,000.00 | |
| 5. | Net value of property not subject to depreciation (Line 1 minus Line 4) | $140,000.00 | |
| 6. | Remainder interest factor based on tenant ages | 0.77992 | |
| 7. | Remainder interest factor for real property which depreciates | 0.69063 | |
| 8. | Value of remainder interest in real property | ||
| (a) | Value not subject to depreciation (Line 5 * Line 6) | $109,188.80 | |
| (b) | Value subject to depreciation (Line 4 * Line 7) | $179,563.80 | |
| (c) | Total value of remainder interest (Line 8(a) + Line 8(b)) (the tax deduction) | $288,752.60 | |
My disclaimer.
Share
Print
PDF
Help