Model your RSUs, salary,
and net worth trajectory
A deterministic simulation engine for equity-compensated professionals. Enter your compensation, grants, and assets — see exactly how your wealth compounds over the next decade.
10-Year Net Worth Projection
Example output — net worth, market assets, and liquid balance
Generic finance tools aren't built for this
High earners with equity compensation have compounding complexity that most tools simply ignore.
They track the past, not the future
Budget apps tell you where money went. They can't project how RSU vests, market growth, and compounding income interact over a decade.
Spreadsheets break under complexity
Quarterly vesting, a bonus cliff, market-linked assets, and a changing tax rate require simulation — not formulas that drift out of sync.
Advisors model once, not continuously
Your compensation evolves. Grants change. You need a tool you can update and re-run on your own schedule without scheduling a meeting.
What the simulator models
Built around the specific structure of equity-compensated income — not retrofitted from a generic budgeting app.
RSU & equity grants
Map your full grant portfolio. Vest dates, share counts, and estimated prices are projected forward — sold immediately on vest with tax applied.
Salary and bonus
Annual base, bonus target, and payout timing modeled with a single effective tax rate applied consistently across all earned income.
Net worth trajectory
Assets are bucketed into market-linked, liquid, and illiquid — each projected with appropriate growth assumptions over your chosen horizon.
Deterministic output
No Monte Carlo noise. You set the assumptions; the engine produces a single, clear forward projection month by month from your exact inputs.
A decade of financial clarity
The simulator produces a month-by-month projection with year-end snapshots, cash flow analysis, and a full net worth breakdown.
These are example numbers. Yours will be different.
Enter your actual salary, grants, and assets to see your real 10-year trajectory.
Start modeling your financial future
No commitment required. Enter your numbers and run your first projection in under five minutes.