Your figures stay on your device. This calculator runs entirely inside your browser. Your income, net worth, option grants, and results are never uploaded, transmitted, or stored by us — there is no account to create and no contact details are requested. Anything you choose to send an adviser goes through your own email program, only when you press send.

Incentive & Non-Qualified Stock Options — Exercise Strategy Modeler

For employees of a private company holding a mix of incentive stock options (ISOs) and non-qualified stock options (NSOs), where shares are illiquid between periodic tender offers. Models alternative minimum tax, the $100,000 ISO limit, qualifying versus disqualifying dispositions, tender participation caps, and Washington’s capital gains tax and proposed high-earner income tax.

1 · Your situation

The portion of your savings you would actually commit. Part of net investment assets below, not additional money.
From any source — earlier exercises, RSUs that vested, ESPP purchases. Counted in the risk check, not exercised again.
Bonus, commission, RSU vesting or earlier exercises paid so far this year. Part of the salary figure, not extra income. It only affects the withholding rate.
Net investment assets means liquid and investable holdings — brokerage, retirement accounts, cash. Do not include your primary residence, which is not a source of investment return or emergency liquidity in a concentration analysis. This figure sets the concentration percentages in the risk check; the cash field above is the slice of it you would actually spend exercising, and should not exceed it.

2 · Option grants & vesting

Most options expire 10 years after grant. Enter 0 if your grant has no fixed expiration.
Rate applied to cash you do not have. Private shares are poor collateral, so this is usually higher than a portfolio loan.
Grant
Type
Grant date
Granted
Strike
Already exercised
Available (ISO / NSO)
To exercise
Untick to sell ISO shares in the same year — a disqualifying disposition: no AMT, but the spread becomes ordinary income.
The cash portion is cashless — the company settles the spread in cash, so you never fund its strike price. Only the portion you keep requires paying strike plus withholding. Selling a slice to fund the rest is a sell-to-cover exercise, and needs no outside cash at all.
How vesting is calculated
With a 12-month cliff and a 48-month total, 25% of the grant vests on the first anniversary and 1/48th vests each month thereafter, reaching 100% at four years. Nothing vests before the cliff. Partial months round down. Unvested options cannot be exercised unless the grant permits early exercise — if it does, exercising early converts them to restricted stock and an 83(b) election generally must be filed within 30 days.

3 · Tax policy assumptions

Proposed and under litigation — toggle off for the no-tax case. Assumed effective 1/1/2028.
Tests legislative risk on deferred income.
Washington already taxes long-term capital gains at 7% above a standard deduction ( in the exercise year), plus a 2.9% surcharge on gains above $1M — a 9.9% top rate. The modeled income tax uses the same 9.9% / $1M structure and applies to ordinary income only.

4 · Tax consequence in 2026 — none vs. some vs. all

Line itemExercise noneYour scenarioExercise all vested

5 · Liquidity — tender offers

Shares in a private company cannot normally be sold. Liquidity comes only from periodic company-run tender offers, which are discretionary, may not recur, and are usually capped. Under the plan, any transfer — including a tender — requires company approval.

6 · Exercise settlement — sell-to-cover

This reproduces the settlement mechanics of the company’s option model: the cash portion is settled by the company net of withholding, and its proceeds can fund the strike price and taxes on the shares you keep. A positive net payable means cash comes back to you; a negative figure means you must write a check.

Settlement lineSold back for cashExercised & kept as stockCombined

7 · Withholding vs. actual tax owed

Employers withhold supplemental wages at a flat 22% up to $1,000,000 of supplemental pay in a calendar year, and 37% on everything above that. Your true marginal rate is usually higher than 22%, so a large exercise often creates a surprise balance due in April plus underpayment penalties.

Why “supplemental wages already paid” matters — and how it differs from salary

Supplemental wages are a subset of your pay, not a separate income stream. Regular salary runs through payroll on a normal schedule. Supplemental wages are the irregular pieces — a bonus, commission, RSU vesting, or an earlier option exercise — and they are withheld under different rules.

Enter the same dollars in both places. The salary and bonus box is your total expected W-2 income for the year, and drives the actual tax. This box is the portion of that total which is supplemental and has already been paid. A $500,000 earner who received a $50,000 bonus in March enters $500,000 above and $50,000 here — not $550,000. It is not added to your income.

It only changes withholding, never the tax you owe. The flat 22% rate applies to the first $1,000,000 of supplemental wages in a calendar year; above that the rate jumps to 37%. Amounts already paid consume part of that $1,000,000 allowance, so an exercise later in the year can cross into 37% sooner than expected. Your final tax bill is unaffected — withholding is only a prepayment — but the cash timing, the April balance, and any underpayment penalty all shift.

Where to find it: your most recent pay stub, usually as a year-to-date bonus or supplemental earnings line. Leave it at zero if you have had no bonus or other irregular pay this year.

8 · Exercise ISOs up to the AMT threshold

There is a point each year where tentative minimum tax overtakes your regular tax. Below it, exercising ISOs costs nothing in current tax. Exercising to that line every year is the classic ISO strategy — it converts options into shares that can start the long-term holding clock without writing a cheque.

Zero finds the exact crossover. Raise it to exercise faster.
From AMT paid in an earlier year. Carry it forward here.
YearShare priceAMT-free roomISO shares exercisedSpread recognizedAMT incurred

9 · ISO timing, holding period & AMT credit recovery

An ISO sale is qualifying only if it happens more than two years after grant and more than one year after exercise. Meet both and the entire gain over the strike price is long-term capital gain. Miss either and the bargain element becomes ordinary income — a disqualifying disposition.

Leave 0 to grow the current price at your assumed rate.
ISO sale treatmentQualifying dispositionDisqualifying disposition

Minimum tax credit recovery (Form 8801)

AMT paid on an ISO exercise is not lost. It becomes a minimum tax credit, usable in later years — but only to the extent your regular tax exceeds your tentative minimum tax that year, so recovery can take a long time.

YearRegular taxTentative minimum taxCredit usableCredit appliedRemaining credit

10 · Projected after-tax wealth in 15 years

Every strategy starts from the same cash position. The How it is funded column shows where the money for each exercise comes from — your outside savings, the options themselves, or borrowing. Cash not spent is invested in the outside portfolio and taxed as long-term capital gains at the horizon. Options still unexercised at the horizon are exercised then, as ordinary income.

StrategyHow it is fundedCash out of pocket todayTax paid todayCompany stock at horizonOutside portfolioTax at horizonNet after-tax
Why deferral is so powerful — and when it stops being

11 · Annual exercise ladder

Exercising a fixed amount of spread each year keeps income under the Washington threshold and out of the top federal bracket. Newly vested options join the pool each year.

Ladder A — fill to the income ceiling each year

YearShare priceOptionsSpread recognizedFederal taxWA taxFICATotal taxEff. rate

Ladder B — your section 2 selection, repeated each year

Exercises the same number of options you selected above, every year, until the position is exhausted. Select “exercise all vested” to see a single large exercise instead.

YearShare priceOptionsSpread recognizedFederal taxWA taxFICATotal taxEff. rate
Side by sideLadder A — to ceilingLadder B — your selectionDifference

12 · Risk check

What these risks mean

Concentration risk. Options and shares in one private company are a single-security bet that is also correlated with your paycheck. If the company fails, your salary and your savings fail together. Your primary residence is excluded from this calculation — it cannot be sold to meet a margin of safety and does not diversify an equity position.

“At risk if shares go to zero” is the cash you would permanently lose if the company failed after you exercised. It is the strike price you paid the company, plus the income tax you paid on the paper spread — money that has already left your pocket and bought an asset now worth nothing. Two things make this worse than an ordinary investment loss. First, the tax is not refunded: you paid ordinary income tax on a gain you never realized in cash. Second, the resulting capital loss can offset only $3,000 of ordinary income per year, so recovering the benefit could take decades. By contrast, if you had never exercised, an unexercised option simply expires worthless and costs you nothing. This figure is the price of converting an option into stock — and the reason exercising to hold is a genuine risk decision, not merely a tax decision.

Liquidity risk. Exercising to hold converts liquid cash into an asset you generally cannot sell. You pay real tax today on paper gains. If the share price later falls below your exercise price, that tax is not refunded — the loss becomes a capital loss usable only $3,000 per year against ordinary income.

Policy risk. Waiting is a bet that tax law will not get worse. The Washington proposal is that risk materializing; the future federal rate toggle in section 3 lets you price it.

Deferral value. An unexercised option is an unfunded, tax-deferred claim on the full share price — you capture 100% of the appreciation having invested nothing. That leverage is the single largest force in this model.

Deferring the tax under section 83(i) carries its own trap. A qualified employee of a non-public company can elect to defer income from an option exercise or RSU settlement for up to five years. It is designed for exactly this situation — tax due on shares you cannot sell. But the amount of income is fixed at the value when the stock vests, and the tax is due at the end of the deferral regardless of what the shares are then worth. If the price falls, the tax is not recalculated. You can owe ordinary income tax on value you never received, on shares that may by then be worth less than the tax bill. Withholding is also mandatory at the top individual rate rather than your own marginal rate, so someone who would otherwise pay 32% or 35% pays 37%.

An 83(i) election also destroys ISO treatment. The option is treated as a disqualifying disposition, and the incentive-stock-option rules simply stop applying — it is taxed as a non-qualified option. The deferral can also end earlier than five years: it stops when the shares become transferable, when the company goes public, or when you become an excluded employee, among other triggers. Many people are excluded outright — 1% owners, the CEO and CFO (current or former), their close family, and the four highest-compensated officers in any of the past ten years. The election must be made within 30 days, cannot be combined with an 83(b) election, and is only available at all if the employer granted options or RSUs to at least 80% of its US employees that calendar year under a written plan. Most companies do not, so for many people the election is unavailable regardless of whether it would help. Do not treat it as an easy way out of a tax bill without advice.

Employment risk. Vesting requires continuous service. Leaving stops vesting, and post-termination exercise windows in the plan may override the absence of a fixed expiration date.

13 · Forced exercise on separation

“No expiration date” holds only while you remain employed. Leaving starts a short clock: the vested options must be exercised inside the post-termination window or they terminate. This models that forced lump.

Off by default — most plans accelerate only on a change in control or by board discretion.
OutcomeOptions forcedSpread recognizedTotal taxEffective rateNet after tax
What the plan documents actually say

A typical plan expires the option on the earliest of several events, and the post-termination windows below are the common pattern. Confirm the exact figures against your own grant notice, stock option agreement, and plan — they govern, not this tool.

For Cause — immediate. The option terminates the moment service ends and is no longer exercisable. Every unexercised option, vested or not, is lost. Shares already purchased may also be repurchasable by the company at their original purchase price rather than fair market value.

Two documents, one answer. The plan sets outer limits; your individual Option Agreement sets the actual terms. Where the agreement is silent the plan’s fallback applies — commonly three months for an ordinary separation, twelve for disability or death. Where the agreement specifies something else, that controls. Two colleagues at the same company can hold grants with very different windows, so read the grant, not just the plan.

Extended exercise windows. Many newer grants override the customary three months — ten years is not unusual. That is genuinely valuable: leaving does not force an immediate lump exercise. But confirm it appears in your own grant documents before relying on it.

But the window can never outlive the option. A plan will typically state that in no event may an option be exercised after the expiration of its term. Options almost always carry a ten-year term measured from the grant date, and the post-termination window is measured from the separation date — so the two clocks overlap rather than stack. A ten-year window only delivers ten years if you leave the day you are granted. Leave eight years in and roughly two years remain, whatever the window says.

But ISO treatment runs on its own, shorter clock. Under IRC 422(a)(2) an incentive stock option must be exercised within three months of termination (twelve months for disability) to keep ISO treatment. A ten-year window does not extend that. Past the three-month mark the option is still exercisable, but it is taxed as a non-qualified option. Death is the exception: an estate exercising the option keeps ISO treatment.

Disability and death — commonly twelve months under a plan fallback, and again limited to what was vested and exercisable as of the termination date.

Death. The option may be exercised by the estate, by someone who acquired the right by bequest or inheritance, or by a designated beneficiary — but, in the standard formulation, only “to the extent the Optionholder was entitled to exercise such Option as of the date of death.” That language means the vested portion only; death does not itself accelerate vesting. Acceleration typically requires a change in control or an affirmative board action, so the toggle above is off unless you turn it on.

Unvested options are forfeited in every case, because vesting ceases when continuous service ends.

14 · Your report

Everything you entered stays in your browser. This page does not upload your figures anywhere.

Discuss this with an adviser

Sends a short note asking for a conversation. No financial details are included — just your request to talk. Nothing is sent until you press send in your own email program, and you can edit it first.

Illustration prepared for: —  ·  Date:  ·  Assumptions:
For illustration purposes only — not tax, legal, or investment advice. Hypothetical results based on user-supplied assumptions; actual results will differ. The Washington income tax modeled is proposed and subject to litigation. Consult your own CPA, attorney, and financial advisor before acting.

Important disclosures. This tool is provided for illustration and education only. It is not tax, legal, accounting, or investment advice, and nothing here is a recommendation to exercise, hold, or sell any security. Hypothetical results are not a guarantee of future performance.

Federal brackets, standard deductions, capital gains thresholds, and the Social Security wage base reflect 2026 figures and are inflated 3% per year thereafter. The Washington income tax modeled here is proposed and subject to litigation — it is not current law. Any future federal rate change you enable is a user-defined hypothetical, not enacted law. Not modeled: AMT, state credits, ISO treatment, 83(b) elections, itemized deductions, charitable planning, deferred compensation, estate tax, company repurchase limits, transfer restrictions, and post-termination exercise windows. Company share growth is a hypothetical assumption, not a projection; private company shares are illiquid and may become worthless.

Figures are estimates and will differ from your actual return. Consult your own CPA, attorney, and financial advisor before acting.

Disclosures

Advisory services are offered through XYPN Sapphire and its various IAR brands under which it operates. XYPN Sapphire is an SEC registered investment adviser. For additional disclosure and privacy information, please visit XYPNSapphire.com/disclosures

Informational Purpose Only:
This financial plan is provided for informational, illustration, and discussion purposes only. It should not be construed as financial, legal, tax, or investment advice, nor as a recommendation to implement any specific strategy, product, or investment. This plan should only be used in conjunction with active, personalized advice from relevant professionals like your financial advisor and should not be used independently of such interactive, personalized advice.

Assumptions and Hypothetical Nature:
The projections, illustrations, and calculations in this report are based on information provided by you and on assumptions regarding future events. These assumptions may not occur as expected, and actual results may differ—perhaps materially—from those shown. All examples are hypothetical and for illustrative purposes only. Any discussion of historical performance does not indicate the likelihood of future results.

Forward-Looking Statements:
This material may include forward-looking statements, estimates, or projections. Such statements are subject to numerous risks and uncertainties, and no representation is made regarding the likelihood of their occurrence. Changes in assumptions could produce materially different results. Tools such as Monte Carlo simulations generate results by modeling numerous economic scenarios. These results are illustrative only, not predictive, and outcomes will vary with different inputs and market conditions.

No Professional Advice:
This material itself (on its own) does not constitute legal, tax, or accounting advice. You should consult qualified professionals before making any decisions regarding your financial, legal, or tax situation.

Data and Accuracy Limitations:
Due to the limitations of modeling and available information, this report may not reflect all holdings, transactions, costs, or proceeds. Prices, values, and other data are obtained from sources deemed reliable at the time of use. but accuracy is not guaranteed. Results may vary based on calculation methodologies or assumptions. Always compare this report with official custodian or product statements.

Liability and Use:
This material is provided solely for your personal use and may not be relied upon by third parties without prior written consent from XYPN Sapphire. XYPN Sapphire and your investment advisor representative accept no liability for any loss arising from actions taken or not taken based on this material, except where prohibited by applicable law.