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 October 27, 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
This table uses a hypothetical future 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.
7520 Rates: November 1.6% October 1.6% September 1.4%

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