MODE VC / Tools / 09. ISO vs. NSO & AMT
Calculator 09 • Option Exercise & Tax Planning

ISO vs. NSO & AMT Tax Calculator

Compare exercising Incentive Stock Options (ISOs) against Non-Qualified Stock Options (NSOs). Estimate the IRS Form 6251 bargain element, federal AMT cash required at exercise, and net proceeds at exit.

1. Grant & Valuation Inputs

2. Income & Tax Rates

Cash Strike Cost $40,000 Spread: $200,000
ISO AMT Due Now $36,932 26%/28% AMT Band
NSO Tax Due Now $74,000 Withheld at exercise
ISO Qualifying Advantage +$26,400 Net exit tax saved

Side-by-Side Exercise & Qualifying Exit Comparison

Metric ISO (Qualifying Hold >1yr/2yr) NSO (Immediate Ordinary Spread)
Exercise Strike Cost$40,000$40,000
Bargain Element (FMV - Strike)$200,000 (AMTI preference)$200,000 (W-2/1099 income)
Upfront Cash Outlay (Strike + Tax)$76,932$114,000
Gross Exit Value$900,000$900,000
Total Lifecycle Tax Paid$204,680$231,080
Net After-Tax Exit Proceeds$655,320$628,920