#25 · Total Compensation Suite

🔒 All inputs are processed locally in your browser. Nothing is transmitted, stored, or logged. Inputs disappear when you close the tab.

Base Salary & Bonus

Base Annual Salary ($)

Annual Bonus ($)

Leave $0 if no bonus

Bonus Type

Guaranteed Target (50% prob.)

Equity Compensation

Equity Type

RSU Options None

Grant Value ($)

Total RSU grant at current share price

Vest Schedule

Benefits & Perks

401k Match (%)

% of salary employer matches

Health / Dental / Vision

HSA Employer Contribution ($/yr)

Commuter Benefit ($/mo)

Tuition Reimbursement ($/yr)

PTO / Vacation (days/yr)

Valued at daily rate

Tax Profile

State Income Tax Tier

Filing Status

Single Married Filing Jointly

Compensation Analysis

RSU Vesting Analysis

Total RSU Grant ($)

Current Share Price ($)

Vest Schedule

Expected Annual Price Growth (%)

Effective Income Tax Rate (%)

Combined federal + state effective rate

Stock Options Analysis (Black-Scholes)

⚠️ Educational only. Black-Scholes estimates assume European-style exercise and log-normal price distribution. Actual option values depend on vesting, exercise timing, tax treatment (ISO vs. NSO), and company-specific factors. Not financial advice.

Number of Options

Strike Price / Share ($)

Current Price / Share ($)

Assumed Volatility

Years to Expiration

Tax Rate on Exercise (%)

NSO: ordinary income rate. ISO: potential AMT.

Equity Analysis

Accepts Policy Mandates from: AL-25 Offer Negotiation Suite, AL-33 Equity Compensation Analyzer, AL-04 Geo-Fiscal Arbitrage Simulator.