page 1
page 2
page 3
page 4
Charitable Lead Trusts
...continued - pg 2.
5.2 With a CLAT, the determination of the portion of the trust subject to the
GST is made at the end of the trust term. In this regard, the amount of the GST
exemption is increased by interest at the applicable Sec. 7520 rate when the
trust is established, compounded annually, for the period from the allocation of
exemption to the trust to the end of the charitable term. The portion of the
trust subject to the GST is determined by subtracting from 1 a fraction, the
numerator of which is the GST exemption increased as indicated above, and the
denominator of which is the value of the property in the trust at the
termination of the charitable term.
5.2.1 Because the allocation of exemption must be made at the beginning of
the CLT to get the benefit of the increase, but the denominator of the fraction
is based on the value of the trust at the end of the term (including any
appreciation in value during the trust term), it will not be possible to
allocate the exemption with precision to the trust.
5.2.2 The annual compounding will have a significant effect on the GST
exemption over a long period. This is illustrated by the following table showing
the adjusted GST exemption for 20, 25 and 30 year terms, assuming an IRC Sec.
7520 rate of 7, 8 or 9 percent:
| |
7% |
8% |
9% |
|
20 years |
$3,985,775 |
$4,800,785 |
$5,772,543 |
|
25 years |
5,590,256 |
7,053,929 |
8,881,773 |
|
30 years |
7,840,623 |
10,364,537 |
13,665,709 |
These figures illustrate that, when the trust term is long, a CLAT of
significant size may be fully sheltered from the GST. However, when the trust is
very large, the adjusted GST exemption will only be partially effective in
sheltering the trust.
|
CHART 1
CLAT-CLUT COMPARISON
8 percent Payout Rate |
Section 7520 Rate: 7.4%
Payments per Year: 1
Annuity Factor: 1.000000
Unitrust Calculation Method: IRS |
|
Payout Rate: 0.080000
First Payment Delay: 12
Unitrust Factor: 0.931099 |
|
| Term |
|
Annuity Interest |
|
Annuity Remainder |
|
Unitrust Interest |
|
Unitrust Remainder |
| 5 |
|
0.324532 |
|
0.675468 |
|
0.320938 |
|
0.679062 |
| 6 |
|
0.376659 |
|
0.623341 |
|
0.371519 |
|
0.628481 |
| 7 |
|
0.425196 |
|
0.574804 |
|
0.418331 |
|
0.581669 |
| 8 |
|
0.470387 |
|
0.529613 |
|
0.461657 |
|
0.538343 |
| 9 |
|
0.512464 |
|
0.487536 |
|
0.501754 |
|
0.498246 |
| 10 |
|
.0551642 |
|
0.448358 |
|
.0538865 |
|
.0461135 |
| 11 |
|
.0588122 |
|
.0411878 |
|
.0573211 |
|
.0426789 |
| 12 |
|
0.622088 |
|
0.377912 |
|
0.604999 |
|
0.395001 |
| 13 |
|
0.653712 |
|
0.346288 |
|
0.634419 |
|
0.365581 |
| 14 |
|
0.683159 |
|
0.316841 |
|
0.661647 |
|
0.338353 |
| 15 |
|
0.710576 |
|
0.289424 |
|
0.686847 |
|
0.313153 |
| 16 |
|
0.736105 |
|
0.263895 |
|
0.710170 |
|
0.289830 |
| 17 |
|
0.759874 |
|
0.240126 |
|
0.731756 |
|
0.268244 |
| 18 |
|
0.782005 |
|
0.217995 |
|
0.751734 |
|
0.248266 |
| 19 |
|
0.802612 |
|
0.197388 |
|
0.770224 |
|
0.229776 |
| 20 |
|
0.821799 |
|
0.178201 |
|
0.787336 |
|
0.212664 |
| 21 |
|
0.839664 |
|
0.160336 |
|
0.803174 |
|
0.196826 |
| 22 |
|
0.856297 |
|
0.143703 |
|
0.817833 |
|
0.182167 |
| 23 |
|
0.871786 |
|
0.128214 |
|
0.831399 |
|
0.168601 |
| 24 |
|
0.886206 |
|
0.113794 |
|
0.843955 |
|
0.156045 |
| 25 |
|
0.899634 |
|
0.100366 |
|
0.855576 |
|
0.144424 |
| 26 |
|
0.912135 |
|
0.087865 |
|
0.866331 |
|
0.133669 |
| 27 |
|
0.923776 |
|
0.076224 |
|
0.876285 |
|
0.123715 |
| 28 |
|
0.934614 |
|
0.065386 |
|
0.885498 |
|
0.114502 |
| 29 |
|
0.944706 |
|
0.055294 |
|
0.894025 |
|
0.105975 |
| 30 |
|
0.954103 |
|
0.045897 |
|
0.901917 |
|
0.098083 |
| Produced by Factors 5.0 (Beta)
March 6, 2000 |
|
CHART 2
CLAT-CLUT COMPARISON
9 percent Payout Rate |
Section 7520 Rate:
7.4%
Payments per Year: 1
Annuity Factor: 1.000000
Unitrust Calculation Method: IRS |
|
Payout Rate:
0.090000
First Payment Delay: 12
Unitrust Factor: 0.931099 |
|
| Term |
|
Annuity Interest |
|
Annuity Remainder |
|
Unitrust Interest |
|
Unitrust Remainder |
| 5 |
|
0.365098 |
|
0.634902 |
|
0.354415 |
|
0.645585 |
| 6 |
|
0.423742 |
|
0.576258 |
|
0.408514 |
|
0.591486 |
| 7 |
|
0.478345 |
|
0.521655 |
|
0.458079 |
|
0.541921 |
| 8 |
|
0.529185 |
|
0.470815 |
|
0.503491 |
|
0.496509 |
| 9 |
|
0.576522 |
|
0.423478 |
|
0.545096 |
|
0.454904 |
| 10 |
|
0.620597 |
|
0.379403 |
|
0.583216 |
|
0.416784 |
| 11 |
|
0.661637 |
|
0.338363 |
|
0.618141 |
|
0.381859 |
| 12 |
|
0.699848 |
|
0.300152 |
|
0650139 |
|
0.349861 |
| 13 |
|
0.735426 |
|
0.264574 |
|
0.679455 |
|
0.320545 |
| 14 |
|
0.768554 |
|
0.231446 |
|
0.706315 |
|
0.293685 |
| 15 |
|
0.799398 |
|
0.200602 |
|
0.730925 |
|
0.269075 |
| 16 |
|
0.828118 |
|
0.171885 |
|
0.753471 |
|
0.246529 |
| 17 |
|
0.854858 |
|
0.145142 |
|
0.774129 |
|
0.225871 |
| 18 |
|
0.879756 |
|
0.120244 |
|
0.793055 |
|
0.206945 |
| 19 |
|
0.902938 |
|
0.097062 |
|
0.810396 |
|
0.189604 |
| 20 |
|
0.924524 |
|
0.075476 |
|
0.826283 |
|
0.173717 |
| 21 |
|
0.944622 |
|
0.055378 |
|
0.840839 |
|
0.159161 |
| 22 |
|
0.963334 |
|
0.036666 |
|
0.854176 |
|
0.1458524 |
| 23 |
|
0.980759 |
|
0.019241 |
|
0.866394 |
|
0.133606 |
| 24 |
|
0.996982 |
|
0.003018 |
|
0.877589 |
|
0.122411 |
| 25 |
|
1.000000 |
|
0.000000 |
|
0.887846 |
|
0.112154 |
| 26 |
|
1.000000 |
|
0.000000 |
|
0.897244 |
|
0.102756 |
| 27 |
|
1.000000 |
|
0.000000 |
|
0.905854 |
|
0.094146 |
| 28 |
|
1.000000 |
|
0.000000 |
|
0.913742 |
|
0.086258 |
| 29 |
|
1.000000 |
|
0.000000 |
|
0.920969 |
|
0.079031 |
| 30 |
|
1.000000 |
|
0.000000 |
|
0.927591 |
|
0.072409 |
| Produced by
Factors 5.0 (Beta) March 6, 2000 |
|
CHART 3
CLAT-CLUT COMPARISON
10 percent Payout Rate |
Section 7520 Rate: 7.4%
Payments per Year: 1
Annuity Factor: 1.000000
Unitrust Calculation Method: IRS |
|
Payout Rate: 0.1000000
First Payment Delay: 12
Unitrust Factor: 0.931099 |
|
| Term |
|
Annuity Interest |
|
Annuity Remainder |
|
Unitrust Interest |
|
Unitrust Remainder |
| 5 |
|
0.405665 |
|
0.594335 |
|
0.386551 |
|
0.613449 |
| 6 |
|
0.470824 |
|
0.529176 |
|
0.443666 |
|
0.556334 |
| 7 |
|
0.531495 |
|
0.468505 |
|
0.495463 |
|
0.504537 |
| 8 |
|
0.587984 |
|
0.412016 |
|
0.542436 |
|
0.457564 |
| 9 |
|
0.640580 |
|
0.359420 |
|
0.585036 |
|
0.414964 |
| 10 |
|
0.689553 |
|
0.310447 |
|
0.623669 |
|
0.376331 |
| 11 |
|
0.735153 |
|
0.264847 |
|
0.658705 |
|
0.341295 |
| 12 |
|
0.777609 |
|
0.222391 |
|
0.690479 |
|
0.309521 |
| 13 |
|
0.817141 |
|
0.182859 |
|
0.719295 |
|
0.280705 |
| 14 |
|
0.853949 |
|
0.146051 |
|
0.745427 |
|
0.254573 |
| 15 |
|
0.888220 |
|
0.111780 |
|
0.769127 |
|
0.230873 |
| 16 |
|
0.920131 |
|
0.079869 |
|
0.790619 |
|
0.209381 |
| 17 |
|
0.949842 |
|
0.050458 |
|
0.810111 |
|
0.189889 |
| 18 |
|
0.977507 |
|
0.022493 |
|
0.827788 |
|
0.172212 |
| 19 |
|
1.000000 |
|
0.000000 |
|
0.843819 |
|
0.156181 |
| 20 |
|
1.000000 |
|
0.000000 |
|
0.858358 |
|
0.141642 |
| 21 |
|
1.000000 |
|
0.000000 |
|
0.871543 |
|
0.128457 |
| 22 |
|
1.000000 |
|
0.000000 |
|
0.883501 |
|
0.116499 |
| 23 |
|
1.000000 |
|
0.000000 |
|
0.894345 |
|
0.105655 |
| 24 |
|
1.000000 |
|
0.000000 |
|
0.904180 |
|
0.095820 |
| 25 |
|
1.000000 |
|
0.000000 |
|
0.913100 |
|
0.086900 |
| 26 |
|
1.000000 |
|
0.000000 |
|
0.921188 |
|
0.078812 |
| 27 |
|
1.000000 |
|
0.000000 |
|
0.928524 |
|
0.071476 |
| 28 |
|
1.000000 |
|
0.000000 |
|
0.935177 |
|
0.064823 |
| 29 |
|
1.000000 |
|
0.000000 |
|
0.941211 |
|
0.058789 |
| 30 |
|
1.000000 |
|
0.000000 |
|
0.946683 |
|
0.053317 |
| Produced by Factors 5.0 (Beta)
March 6, 2000 |
|