Gross estate $20,000,000, liabilities $1,000,000, charitable bequests $1,000,000, single filer, federal exclusion $15,000,000, state exemption $5,000,000, state estate tax rate 12%.
Taxable estate: $20,000,000 − $1,000,000 − $1,000,000 = $18,000,000.
Effective federal exclusion (single, no portability): $15,000,000, 100% utilized.
Federal estate tax: applied to the taxable estate above the federal exclusion at 40%, so ($18,000,000 − $15,000,000) × 40% = $1,200,000.
State estate tax: applied to the taxable estate above the $5,000,000 state exemption at 12%, so ($18,000,000 − $5,000,000) × 12% = $1,560,000.
Total estate taxes: $1,200,000 + $1,560,000 = $2,760,000.
Net estate passed to heirs: $18,000,000 − $2,760,000 = $15,240,000, meaning roughly 13.8% of the original gross estate value goes to federal and state estate taxes combined in this scenario. Note that this calculator applies the federal and state taxes independently; a filed return deducts state estate tax paid from the federal taxable base, which would lower the federal figure.