Tender offer modeling

Tender offer parameters
The price at which each share will be purchased
The fair market value at the time of the tender offer
Participants can sell up to this percent of vested
Shares
The number of vested shares eligible to sell
The fair market value per share at the time of exercise/purchase
Qualified shares must have been held for at least 1 year (and 2 years after option grant)
Tax
Your ordinary income tax rate
Your capital gains tax rate
The future price per share (to calculate losses)
Max
Percent vested100%
Can sell0
Pre-tax proceeds$0.00
Estimated tax withholdings$0.00
(Capital gains only)$0.00
(Ordinary income only)$0.00
Post-tax proceeds$0.00
Remaining shares0
Future remaining shares value$0.00
Lost value at future exit$0.00