A PIF works like a mutual fund by pooling and investing donations and paying the beneficiary an income for life. And if you donate appreciated assets, you pay no capital gains tax.
Your calculation above is an estimate and is for illustrative purposes only. It does not constitute legal or tax advice.
To support the school as well as
receive income and minimize taxes, use the illustration tool here.