Non-Grantor Charitable Lead Annuity Trust - Term Certain

Book page posted in on 12 September 2010
audience: | last updated: 3 February 2012

Prepared for: enter donor name

A. Input Assumptions
Date of transfer June 1, 2016
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 5/2016 discount rate of 1.8%
The mortality table is based on the census taken in 2000
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) 16.6714
5. Line 3 annuity amount times Line 4 factor $833,570.00
6. Adjustment factor for payment frequency (from Table K) 1.0067
7. Present value of annuity interest (Line 5 * Line 6) $839,154.92
8. Value of annuity interest (lesser of Line 1 and Line 7). The gift or estate tax deduction $839,154.92
9. Present value of remainder interest = the non deductible remainder (Line 1 - Line 10) $160,845.08

NOTE: This calculation is provided for educational purposes only. The type of assets transferred, the actual date of the gift, and other factors may have a material effect on the amount or use of your deduction. You are advised to seek the advice of your tax advisors before implementing a gift of this type.

Calculations provided by Planned Giving Design Center, LLC, Copyright 2014 PhilanthroTec, Inc.

Group details




This group offers an RSS feed. Or subscribe to these personalized, sitewide feeds:
7520 Rates: May 1.8% April 1.8% March 1.8%

Already a member?

Learn, Share, Gain Insight, Connect, Advance

Join Today For Free!

Join the PGDC community and…

  • Learn through thousands of pages of content, newsletters and forums
  • Share by commenting on and rating content, answering questions in the forums, and writing
  • Gain insight into other disciplines in the field
  • Connect – Interact – Grow
  • Opt-in to Include your profile in our searchable national directory. By default, your identity is protected

…Market yourself to a growing industry