Prepared for: Donor name
| A. Input Assumptions | |
|---|---|
| Date of Transfer | September 11, 2024 |
| Nearest age on the date of the gift for Life Tenant 1 is | 86 |
| Nearest age on the date of the gift for Life Tenant 2 is | 84 |
| 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 |
| The discount rate (effective 9/2024) is | 4.8% |
| 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 | 0.66764 | |
| 7. | Remainder interest factor for real property which depreciates | 0.53044 | |
| 8. | Value of remainder interest in real property | ||
| (a) | Value not subject to depreciation (Line 5 * Line 6) | $93,469.60 | |
| (b) | Value subject to depreciation (Line 4 * Line 7) | $137,914.40 | |
| (c) | Total value of remainder interest (Line 8(a) + Line 8(b)) (the tax deduction) | $231,384.00 | |
My disclaimer.
Share
Print
PDF
Help