01

Shared grant assumptions

Example values appear only on the first visit.

Shared maximum for both scenarios.
Use the weighted vest-date value in euros.
Used for marginal-bracket calculations.
Controls the modeled décote.
Shared tax assumptions
02

Compare two independent sale scenarios

Change either price to test the tax-versus-market tradeoff.

Plan date satisfied
242,34 € per share · 72 291 € household tax base · plan date 23 Sept 2026
Proceeds84 819 €
Tax27 403 €
Net cash57 416 €

PFU · 32.3% effective tax · 30% marginal band

Plan date satisfied
207,72 € per share · 43 980 € household tax base · plan date 23 Sept 2026
Proceeds72 702 €
Tax21 163 €
Net cash51 539 €

PFU · 29.1% effective tax · 30% marginal band

Sell in 2026 leaves 5 877 € more net cashafter combining sale price, share count, income, FX, and modeled tax.
03

Net cash and tax across sale sizes

Both charts use the same vertical euro scale.

Sell in 2026

Net cash retainedModeled tax
350 shares57 416 € net27 403 € taxPFU

Click or drag across the chart to select a share count. Each point uses the lower modeled liability of PFU and the progressive option.

Sell in 2027

Net cash retainedModeled tax
350 shares51 539 € net21 163 € taxPFU

Click or drag across the chart to select a share count. Each point uses the lower modeled liability of PFU and the progressive option.

04

Side-by-side result

ComponentSell in 2026Sell in 2027
Gross proceeds84 819 €72 702 €
Acquisition gain35 000 €35 000 €
Capital gain49 819 €37 702 €
PFU modeled tax27 403 €21 163 €
Progressive modeled tax35 972 €27 648 €
Lower modeled tax27 403 €21 163 €
Estimated net cash57 416 €51 539 €
Selected routePFUPFU
05

What PFU means here

PFU is the flat-tax route for the capital gain made after definitive acquisition. At the current inputs it combines 12.8% income tax and 18.6% social levies.

The acquisition gain is separate and remains on the progressive income-tax scale under the qualified-RSU rules modeled here.

The progressive option is global for eligible investment income and gains for the year, not an election made only for this RSU sale.

06

Marginal bracket exposure

Each marker uses taxable income per tax share.

Sell in 202630% at 44 895 € per tax share
0%11%30%41%45%
Sell in 202730% at 30 740 € per tax share
0%11%30%41%45%

A 0% band is shown only when modeled taxable income per tax share is at or below 11 600 €. PFU capital gains stay outside this indicator; taxable acquisition gains remain included.

Model scope

Planning assumptions

Browser-only storage. Inputs are stored locally in this browser and are not sent to a server by this app.

Two separate gains. Acquisition gain and later capital gain follow different modeled tax routes.

Salary conversion. Each scenario has independent salaries, sale price, FX, share count, and sale date.

Projection only. Default brackets and rates use published 2026 rules and remain editable.