Grantor Charitable Lead Annuity Trust - Term Certain

Prepared for: Donor name

A. Input Assumptions
Date of transfer January 20, 2020
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 1/2020) is 2%
The mortality table is based on the census taken in 2000
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) 16.3515
5. Line 3 annuity amount times Line 4 factor $817,575.00
6. Adjustment factor for payment frequency (from Table K) 1.0075
7. Present value of annuity interest (Line 5 * Line 6) $823,706.81
8. Value of annuity interest (lesser of Line 1 and Line 7) $823,706.81
9. Present value of remainder interest = non deductible remainder (Line 1 - Line 8) $176,293.19
10. Percent of property that will revert to the grantor 17.63%
11. Is income tax deduction allowed? (Is Line 10 > 15%) Yes
12. Income tax deduction $823,706.81
