Prepared for: Donor name
| A. Input Assumptions | |
|---|---|
| Date of transfer | October 7, 2026 |
| Fair market value of property transferred | $1,000,000.00 |
| 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 |
| 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 Gift and Estate Tax Deduction for Non-Grantor Trust | ||
|---|---|---|
| 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 B) | 12.2536 |
| 5. | Line 3 annuity amount times Line 4 factor | $612,680.00 |
| 6. | Adjustment factor for payment frequency (from Table K) | 1.0193 |
| 7. | Present value of annuity interest (Line 5 * Line 6) | $624,504.72 |
| 8. | Value of annuity interest (lesser of Line 1 and Line 7). The gift or estate tax deduction | $624,504.72 |
| 9. | Present value of remainder interest = the non deductible remainder (Line 1 - Line 10) | $375,495.28 |
My disclaimer.
Share
Print
PDF
Help