WM - Hedge and Monetize Template v1

You might also like

Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 8

STRATEGIES TO HEDGE AND MONETIZE STOCK POSITION

Client Names:
Prepared By:
Client Provided Information
Third Party Information
Calculation and Outputs
STOCK POSITION and AFTER TAX PROCEEDS:
Shares of Alphabet, Inc. (GOOG)
Stock basis per share
Stock value per share as of:
Stock Value
Stock basis
Capital gain upon sale
Federal and State tax rate on capital gain
Federal and State tax rate on ordinary income
Federal and state taxes due on sale of stock
Net after-tax proceeds from sale of stock

Date:

2/23/2016

STRATEGY #1: CHARITABLE REMAINDER ANNUITY TRUST


Gift date
Assumed value of stock on gift date
Term of annuity (in years)
Current applicable IRS rate
Min PV of charitable remainder, stated as % of stock value
Min PV of charitable remainder, stated in dollar amount
PV of annuity payments, stated in dollar amount
Amount of annual annuity payment, received at end of period
Tax savings in year 1 from charitable deduction
Number of years to recoup net after-tax proceeds from tax savings and annuity payments
Assumed growth of CRAT portfolio
Amount to be transferred to charity at end of term(estimated)

STRATEGY #2: CASHLESS COLLAR, WITH BORROW OF PROTECTED PRINCIPAL


Desired expiration of option period
Desired % range of protection from current market price
Eligible borrow % of protected principal

Rate of interest on borrow - current Prime interest rate


Strike price of protective put
Premium to pay for put, per share
Premium to receive for selling covered call
Maximum call strike price available for premium above
Minimum price at which holder will suffer loss-Floor
Maximum price at which holder will enjoy appreciation-Cap
Total protected principal
Available borrow amount of protected principal
Annual interest charge upon borrow of maximum

$
$

15,000
0.25
697.00
10,455,000
2,613,750
7,841,250
30.00%
46.00%
2,352,375
5,488,875

3/1/2016
10,455,000

$
$
$
$
$

5
2.20%
10.00%
$
$
$
$

nnuity payments

1,045,500
9,409,500
(2,007,907) is this right I followed the powepoint instructions
313,650.00
(1,694,256.96) how u do dis shit
8.00%

how u do dis shit

PRINCIPAL
Jan-18
10.00%
90.00%

3.50%
$
$
$

627
93.5
141.20
640.00

$
$

640
640

$
$
$

9,600,000
8,640,000
302,400

STRATEGIES TO HEDGE AND MONETIZE STOCK POSITION


Client Names:
Prepared By:

Client Response Email

Type client response here.

You might also like