|
CHART 8
CLAT-CLUT COMPARISON
15 percent Payout Rate |
Section 7520 Rate: 7.4%
Payments per Year: 1
Annuity Factor: 1.000000
Unitrust Calculation Method: IRS |
|
Payout Rate: 0.15000
First Payment Delay: 12
Unitrust Factor: 0.931099 |
|
| Term |
|
Annuity Interest |
|
Annuity Remainder |
|
Unitrust Interest |
|
Unitrust Remainder |
| 5 |
|
0.608497 |
|
0.391503 |
|
0.528639 |
|
0.471361 |
| 6 |
|
0.706236 |
|
0.293764 |
|
0.594467 |
|
0.405533 |
| 7 |
|
0.797242 |
|
0.202758 |
|
0.651103 |
|
0.348897 |
| 8 |
|
0.881976 |
|
0.118024 |
|
0.699828 |
|
0.300172 |
| 9 |
|
0.960870 |
|
0.039130 |
|
0.741748 |
|
0.258252 |
| 10 |
|
1.000000 |
|
0.000000 |
|
0.777814 |
|
0.222186 |
| 11 |
|
1.000000 |
|
0.000000 |
|
0.808843 |
|
0.191557 |
| 12 |
|
1.000000 |
|
0.000000 |
|
0.835539 |
|
0.164461 |
| 13 |
|
1.000000 |
|
0.000000 |
|
0.858506 |
|
0.141494 |
| 14 |
|
1.000000 |
|
0.000000 |
|
0.878266 |
|
0.121734 |
| 15 |
|
1.000000 |
|
0.000000 |
|
0.895266 |
|
0.104734 |
| 16 |
|
1.000000 |
|
0.000000 |
|
0.909892 |
|
0.090108 |
| 17 |
|
1.000000 |
|
0.000000 |
|
0.922476 |
|
0.077524 |
| 18 |
|
1.000000 |
|
0.000000 |
|
0.933302 |
|
0.066698 |
| 19 |
|
1.000000 |
|
0.000000 |
|
0.942616 |
|
0.057384 |
| 20 |
|
1.000000 |
|
0.000000 |
|
0.950630 |
|
0.049370 |
| 21 |
|
1.000000 |
|
0.000000 |
|
0.957524 |
|
0.042476 |
| 22 |
|
1.000000 |
|
0.000000 |
|
0.963456 |
|
0.036544 |
| 23 |
|
1.000000 |
|
0.000000 |
|
0.968559 |
|
0.031444 |
| 24 |
|
1.000000 |
|
0.000000 |
|
0.972950 |
|
0.027050 |
| 25 |
|
1.000000 |
|
0.000000 |
|
0.976727 |
|
0.023273 |
| 26 |
|
1.000000 |
|
0.000000 |
|
0.979977 |
|
0.020023 |
| 27 |
|
1.000000 |
|
0.000000 |
|
0.982773 |
|
0.017227 |
| 28 |
|
1.000000 |
|
0.000000 |
|
0.985179 |
|
0.014821 |
| 29 |
|
1.000000 |
|
0.000000 |
|
0.987248 |
|
0.012752 |
| 30 |
|
1.000000 |
|
0.000000 |
|
0.989029 |
|
0.010971 |
| Produced by Factors 5.0 (Beta)
March 6, 2000 |