No options
983 241.80 PLN
Includes pay accumulated over the full validity window.
Cash (after tax) 983 241.80 PLN
Shares 0.00 PLN
Full gross → normal net; cash accumulates
Options from gross
Accumulate a gross budget, exercise within the validity window — with rising share price, optimally at the end.
Assumptions
Raises apply each year of the window; allocation % tracks growing gross.
You pay this % of the share price → leverage = 100 ÷ that value (e.g. 40% → 2.5×: 100 gross “controls” 250 of share value).
Options from gross wins by 160 109.67 PLN
Options ≈ full-salary cash at sale ≈ 56.84 USD
Break-even stock growth ≈ 4.9% / year (vs general market at cash-out)
% match share growth
Options from gross
1 189 541.25 PLN
Includes pay accumulated over the full validity window.
Cash (after tax) 884 985.83 PLN
Shares 443 · 343 741.42 PLN
vs no options + 206 299.45 PLN
19% 39 186.00 PLN
Gross budget accumulates; exercise+sell at window end
General market from net
1 029 431.58 PLN
Includes pay accumulated over the full validity window.
Cash (after tax) 845 675.24 PLN
Portfolio 194 591.34 PLN
vs no options + 46 189.78 PLN
19% 10 835.00 PLN
Same net as the options budget — invested in a general market (rate below), Belka at exit
Wealth if you exercise & sell in month t
Three paths over the validity window: no options, options, general market from net. Dashed vertical line = your cash-out year (from the slider above).
Cash after tax uses a simplified annual net ratio — not month-by-month payroll. Salary growth (if set) raises gross each year of the window.