Number of Options

Strike Price

409A Value of Shares at Exercise

Cost of Capital (# of shares)

Value per Share at Exit

Do you live in NYC?

Income Tax Rates (Fed + State)

Capital Gain Tax Rate (Fed + State)

AMT Tax Rate

Ending Position Value