AL · 33 · Compensation & Offers

Equity Compensation Analyzer

Model RSU vesting, ISO/NSO intrinsic value and AMT exposure, equity vs. cash equivalence, and compare up to 3 total comp offers — entirely in your browser.

IRS 2024 brackets · AMT exemption 2024 · IRC §422, §83, §55
🔒 🔒 All inputs are processed locally in your browser. Nothing is transmitted, stored, or logged. Inputs disappear when you close the tab.
RSU
Restricted Stock Units
ISO
Incentive Stock Options
NSO
Non-Qualified Stock Options
Fair market value at grant date (RSU) or current price (options)
Used to project FMV at each vest event
25% at 1-yr cliff, then 6.25% per quarter over 3 years
Your marginal federal bracket (2024: 10–37%)
Combined state/local rate; 0% for WA/TX/FL/etc.
2024 federal LTCG brackets (single filer)

Compare up to 3 total compensation offers over a 4-year window. Equity vesting uses the same schedule selected in the Grant Analyzer tab. Discount rate 7% for NPV.

Federal + state ordinary rate (RSU at vest)
Offer A
Total RSU/option grant $ value at grant
Health, 401k match, other perks
Offer B
Offer C
⚠ AMT Exposure Detected