| Year | Base | Bonus | RSU vest | Gross | Tax | Take-home |
|---|
Estimates only — not tax advice. Uses 2025 federal brackets, the standard deduction, FICA (Social Security to the wage base + Medicare incl. the additional 0.9%), and 2025 state brackets / flat rates plus an optional local rate. RSUs are taxed as ordinary income at vest. Real results vary with deductions, RSU withholding, AMT, capital-gains timing, state sourcing, and local rules. State bracket thresholds are inflation-indexed estimates — verify against your state's revenue department before relying on them.