# Charitable Remainder Annuity Trust - Two Life

Prepared for: Donor name

A. Input Assumptions
Date of transfer August 2, 2021
Fair market value of property transferred \$1,000,000.00
Nearest age on the date of the gift for Beneficiary 1 is 89
Nearest age on the date of the gift for Beneficiary 2 is 85
Annual annuity rate 5%
Payment frequency Quarterly
Is payment at beginning or end of payment period End
The discount rate (effective 8/2021) is 1.2%
The mortality table is based on the census taken in 2000
B. Calculation of Present Value of Remainder Interest (for Number of Lives)
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 S) 7.3167
5. Line 3 annuity amount times Line 4 factor \$365,835.00
6. Adjustment factor for payment frequency (from Table K) 1.0045
7. Adjusted annuity value (Line 5 * Line 6) \$367,481.26
8. Amount of first annuity payment if payment is made at beginning of period for a non-term annuity trust (otherwise 0)
\$0.00
9. Present value of annuity interest (Line 7 + Line 8) \$367,481.26
10. Minimum value of annuity interest (lesser of Line 1 and Line 9) \$367,481.26
11. Present value of remainder interest = the tax deduction (Line 1 - Line 10) \$632,518.74
C. Calculation of Tax Deduction for Charitable Remainder Annuity Trusts
Fair market value of property transferred \$1,000,000.00
Present value of remainder interest in annuity trust factor as a percent 63.25%
Present value of remainder interest = the tax deduction (Line 1 * Line 2) \$632,518.74
10% remainder interest test Passed
Probability that the annuitant will survive to the exhaustion of the fund 0.06%
5% probability test Passed

My disclaimer.