Prepared for: Donor name
| A. Input Assumptions | |
|---|---|
| Date of transfer | September 11, 2024 |
| 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 |
| 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 for 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) | 12.6763 |
| 5. | Line 3 annuity amount times Line 4 factor | $633,815.00 |
| 6. | Adjustment factor for payment frequency (from Table K) | 1.0178 |
| 7. | Present value of annuity interest (Line 5 * Line 6) | $645,096.91 |
| 8. | Value of annuity interest (lesser of Line 1 and Line 7) | $645,096.91 |
| 9. | Present value of remainder interest = non deductible remainder (Line 1 - Line 8) | $354,903.09 |
| 10. | Percent of property that will revert to the grantor | 35.49% |
| 11. | Is income tax deduction allowed? (Is Line 10 > 15%) | Yes |
| 12. | Income tax deduction | $645,096.91 |
My disclaimer.
Share
Print
PDF
Help