Worked example — $2M META + 20-year CRUT
Anna is a senior staff engineer at META, household income approximately $850K, marginal federal bracket 37% on ordinary income / 23.8% on long-term capital gain (top LTCG + NIIT under Section 1411), California resident at 13.3% top bracket. She holds $2M of META at $300K basis (12-year tenure, mix of NSO exercise + RSU vest accumulating since 2014). Her plan over the next decade is to give approximately $1M to a named public charity (her university and a community foundation, in roughly equal parts). She funds a 20-year CRUT paying 5% of net fair market value annually, with herself as sole income beneficiary, the named public charities as remainder beneficiaries.
At funding (Year 0). Anna contributes the $2M META block to the CRUT in March 2026. The Section 7520 rate for March 2026 is approximately 5.4% (representative; verify the actual published rate at funding). Under the IRS unitrust remainder factor tables, a 20-year CRUT at 5% payout and 5.4% Section 7520 produces a remainder factor of approximately 0.34 — yielding a charitable income-tax deduction of approximately $680K. The deduction is limited to 30% of Anna's AGI ($255K cap in year 1 against $850K AGI); the unused $285K carries forward five years (Pub 526). Federal tax savings on the year-1 usable deduction at 37% ordinary bracket: $94K; full deduction used over 1–3 years saves approximately $252K of federal tax cumulatively. California similarly conforms to the federal charitable deduction (California R&TC Section 17201) and produces additional state-level tax savings of approximately $70K–$90K depending on the income path.
Day-one in-trust sale. The trustee sells the $2M META on the day after funding for approximately $2M (assume no material market movement). The trust recognizes zero capital gain at the trust level — Section 664(c) exempts the trust. The trust reinvests the full $2M in a diversified portfolio (typically a mix of broad equity index funds, fixed income, and possibly a managed alternative sleeve, depending on the trustee's investment policy). The trust's tier-2 capital-gain account is now $1.7M (the embedded gain on the contributed stock).
Years 1 through 20 — income stream. The CRUT pays Anna 5% of net fair market value each year. At an initial $2M, the year-1 payment is $100K. Assuming the trust earns the payout rate net of fees over the trust term, the annual payment fluctuates with portfolio value but averages roughly $100K–$120K nominal. Under the WIFO ordering rule, distributions to Anna are taxed as long-term capital gain (federal) — at her 23.8% federal LTCG rate plus 13.3% California ordinary rate (California does not have a preferential LTCG rate; capital gain is taxed as ordinary at the state level), stacking to a 37.1% blended effective rate on the capital-gain character — until the $1.7M tier-2 account is exhausted, approximately 17 years at the 5% payout rate. After year 17, distributions shift character to whatever the trust is earning in the relevant year (likely a mix of dividend / interest / smaller capital gain), at the beneficiary's then-current rates. Cumulative nominal distributions to Anna across the 20-year term are approximately $2.0M — roughly equal to the contributed principal at constant corpus — at an effective long-term rate roughly aligned with the LTCG plus state rate during the tier-2 window and ordinary plus state rate thereafter.
At termination (Year 20). Whatever remains in the trust passes to the named public charities. The remainder amount depends on the realized return path; for a 20-year horizon, a return roughly equal to the 5% payout rate produces a remainder near the contributed principal ($2M ± fluctuation), while a return that exceeds the 5% payout rate produces a larger remainder. A typical 60/40-ish institutional asset allocation, achieving 6.5–7.5% long-run nominal returns, produces a remainder of roughly $2.4M–$3.0M; a more aggressive allocation that achieves 8–9% produces a remainder of roughly $3.5M–$4.5M. The charity receives the remainder in cash or in-kind at the trustee's discretion under the trust agreement.
Ten-year scoreboard vs. sell-and-redeploy alternative. Selling the $2M META outright in 2026 recognizes $1.7M of LTCG at 23.8% federal LTCG plus 13.3% California ordinary (California taxes capital gain as ordinary income at the state level, so the stack is 23.8% + 13.3% = 37.1% blended on the capital-gain character), for approximately $631K of total tax — net $1.369M to redeploy. The CRT preserves the full $2M in pre-tax exposure inside the trust and produces approximately $252K of federal tax savings from the deduction. After 10 years, Anna has received approximately $1M of cumulative income from the CRT (taxed at LTCG-equivalent rates under WIFO) plus the $252K federal deduction benefit, while the $2M-pre-tax sleeve inside the trust grows on a tax-deferred basis. The sell-and-redeploy alternative starts with $1.369M net and grows on a fully-taxable basis (annual rebalancing-driven realizations, drag of 0.5–1.0% per year in a high-bracket household). The CRT wins on after-tax cumulative cash flow + remainder if and only if the household genuinely values the eventual charitable remainder — that is, if the $2M+ remainder represents a charitable outcome the household would have funded anyway. Without that charitable intent, the sell-and-redeploy alternative dominates because Anna keeps the eventual remainder principal.