| nbsp; | (1) Annual Payment | (2) Prior Year Payment | (1 - 2) Periodic Addition |
| Year 3 | 144,000 | 120,000 | 24,000 |
| Year 4 | 172,800 | 144,000 | 28,800 |
| Year 5 | 207,360 | 172,800 | 34,560 |
| A | B | C | D | E | F | G |
| GRAT Year | Annual Annuity Payment | Periodic Addition | Required Principal: C x Adj. Factor/0.068 | Deferral Period: Death to GRAT Year | Present Value Factor: 1/(1+.068)^E | Corpus or Base Amount At Death: D x F |
| 3 | 144,000 | n/a | 2,117,647 | n/a | n/a | 2,117,647 |
| 4 | 172,800 | 28,800 | 423,529 | 0.747945 | 0.951985 | 403,193 |
| 5 | 207,360 | 34,560 | 508,235 | 1.747945 | 0.891372 | 453,026 |
| Total: | 2,973,866 |
Estate Loan Interest Deductible
Carryover Basis Increase- Publication 4895