RSU Tax Calculator & Sell to Cover Net Pay
Calculate RSU tax withholding, sell-to-cover shares, and net vesting proceeds. Estimate federal, state, FICA, and capital gains tax on your tech equity compensation.
Alert cliff desc$13,408.Alert cliff safe harbor$3,352Alert cliff or w4
Title control deck
Title waterfall chart
Title tax breakdown table
Lbl gross comp $105,000| Th tax component | Th statutory rate | Th amount withheld | Th actual liability | Th cliff gap |
|---|---|---|---|---|
| Lbl fed withholding | 22.0% | $23,100 | $35,384 | $12,284 |
| Lbl state withholding (CA) | 10.23% | $10,742 | $11,865 | $1,124 |
| Lbl social security | 6.20% | $0 | $0 | $0 |
| Lbl medicare | 1.45% | $1,523 | $1,523 | $0 |
| Lbl addl medicare | 0.90% | $765 | $765 | $0 |
| Lbl total statutory | 34.41% | $36,129 | $49,537 | $13,408 |
Title sensitivity matrix
| Th fmv shift | Th price | Th gross value | Th cover shares | Th retained shares | Th net stock val |
|---|---|---|---|---|---|
| -30% | $122.50 | $73,500 | -207 | 393 | $48,210 |
| -20% | $140.00 | $84,000 | -207 | 393 | $55,097 |
| -10% | $157.50 | $94,500 | -207 | 393 | $61,984 |
| Lbl current base | $175.00 | $105,000 | -207 | 393 | $68,871 |
| +10% | $192.50 | $115,500 | -207 | 393 | $75,758 |
| +20% | $210.00 | $126,000 | -207 | 393 | $82,645 |
| +30% | $227.50 | $136,500 | -207 | 393 | $89,532 |
Client-Side Processing
High-performance calculation executed entirely in browser memory.
Zero Server Upload Privacy
All payloads remain strictly local with zero external server communication.
Production Ready Export
Clean, optimized output formats ready for immediate deployment.
Disclaimer text