Charitable Remainder Annuity Trust - Term Certain

Prepared for: Donor name

A. Input Assumptions
Date of transfer February 19, 2018
Fair market value of property transferred $100,000.00
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 2/2018) is 2.8%
The mortality table is based on the census taken in 2000
B. Calculation of Present Value of Remainder Interest (for Term Certain)
1. Fair market value of property transferred $100,000.00
2. Annual annuity rate 5%
3. Annuity amount payable on an annual basis $5,000.00
4. Factor for present worth of an annuity (based on Table S) 15.1564
5. Line 3 annuity amount times Line 4 factor $75,782.00
6. Adjustment factor for payment frequency (from Table K) 1.0104
7. Adjusted annuity value (Line 5 * Line 6) $76,570.13
8. Amount of first annuity payment if payment is made at beginning of period
for a non-term annuity trust (otherwise 0)

9. Present value of annuity interest (Line 7 + Line 8) $76,570.13
10. Minimum value of annuity interest (lesser of Line 1 and Line 9) $76,570.13
11. Present value of remainder interest = the tax deduction (Line 1 - Line 10) $23,429.87
C. Calculation of Tax Deduction for Charitable Remainder Annuity Trusts
Fair market value of property transferred $100,000.00
Present value of remainder interest in annuity trust factor as a percent 23.43%
Present value of remainder interest = the tax deduction (Line 1 * Line 2) $23,429.87
10% remainder interest test Passed
5% probability test N/A

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.

Greenpeace Fund, Inc. is registered with the Internal Revenue Service as a 501(c)(3) entity and promotes
Greenpeace’s mission through public education and grants to other environmental organizations.
Contributions to Greenpeace Fund, Inc. are tax-deductible.
Greenpeace Fund, Inc.’s Tax ID number is: 95-3313195.

Greenpeace Fund Inc. | 702 H Street NW, Suite 300 | Washington, DC 20001

(800) 328-0678 - Corrine Barr

© Copyright 2018 by Sharpe Group. All Rights Reserved.