# Charitable Remainder Annuity Trust - Two Life

Prepared for: Donor name

A. Input Assumptions
Date of transfer February 4, 2023
Fair market value of property transferred \$1,000,000.00
Nearest age on the date of the gift for Beneficiary 1 is 90
Nearest age on the date of the gift for Beneficiary 2 is 86
Annual annuity rate 5%
Payment frequency Quarterly
Is payment at beginning or end of payment period End
IRC Sec. 7520(a) election to use 12/2022 discount rate of 5.2%
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 5%
3. Annuity amount payable on an annual basis \$50,000.00
4. Factor for present worth of an annuity (based on Table S) 5.7169
5. Line 3 annuity amount times Line 4 factor \$285,845.00
6. Adjustment factor for payment frequency (from Table K) 1.0193
7. Adjusted annuity value (Line 5 * Line 6) \$291,361.81
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) \$291,361.81
10. Minimum value of annuity interest (lesser of Line 1 and Line 9) \$291,361.81
11. Present value of remainder interest = the tax deduction (Line 1 - Line 10) \$708,638.19
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 70.86%
Present value of remainder interest = the tax deduction (Line 1 * Line 2) \$708,638.19
10% remainder interest test Passed
Probability that the annuitant will survive to the exhaustion of the fund 0%
5% probability test Passed

My disclaimer.

• Help