ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
Granted at
Vested at
# RSUs granted
Single share value
Total value
Income tax
Shares left
Cash leftover
2
01/01/202001/01/20211$3,200.0$3,200.0$1,664.0$0.0$1,536.0
3
01/01/202001/01/20223$3,240.0$9,720.0$5,054.4$1.0$1,425.6
4
01/01/202001/07/202280$110.0$8,800.0$4,576.0$38.0$44.0
5
01/01/202001/01/202380$86.0$6,880.0$3,577.6$38.0$34.4
6
01/01/202001/07/202380$130.0$10,400.0$5,408.0$38.0$52.0
7
01/01/202001/01/202480$145.0$11,600.0$6,032.0$38.0$58.0
8
9
populated automatically
10
Single share value now234
11
Vested at
# of sharesShare value thenShare value nowTotal value thenTotal value nowDifferenceTotal capital gain
12
01/01/2021016023400019110
13
01/01/202220162234324046801440Total CG tax
14
01/07/2022381102344180889247126306.3
15
01/01/20233886234326888925624Total gain
16
01/07/20233813023449408892395217743.7
17
01/01/202438145234551088923382
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100