Charitable Remainder Unitrust - Term Certain

Prepared for: Donor name

A. Input Assumptions
Date of transfer October 15, 2008
Fair market value of property transferred $1,000,000.00
The term income interest of the trust will last 20 years
Payout rate 5%
Payment frequency Quarterly
Date of first payment: December 31, 2008
The number of months from the valuation date and the first payout for the first full taxable year of the trust
3
IRC Sec. 7520(a) election to use 9/2008 discount rate of 4.2%
The mortality table is based on the census taken in 1990
B. Calculation of Present Value of Remainder Interest Factor: (Interpolation of Table D Factor for Term Certain)
1. Factor from Table F based on the payment period, the number of months between the valuation date and the first payment date, and the discount rate
0.974679
2. Adjusted payout rate (Table F factor * payout rate) 4.87%
3. The nearest usable payout rate less than the Line 2 rate 4.8%
4. Line 2 minus line 3 0.07%
5. Line 4 divided by .20 percent 0.366975
6. Factor from Table D at the Line 3 rate 0.373886
7. Factor from Table D at the rate .20 percent higher than the line 3 rate 0.358486
8. Line 6 minus Line 7 0.0154
9. Line 8 times Line 5 (Interpolation adjustment) 0.005651
10. Present value of remainder interest factor (Line 6 - Line 9) 0.368235
C. Calculation of Tax Deduction for Charitable Remainder Unitrust
Fair market value of property transferred $1,000,000.00
Present value of remainder interest in unitrust factor as a percent 36.82%
Present value of remainder interest = the tax deduction (Line 1 * Line 2) $368,235.00
10% remainder interest test Passed

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.