Every output number is reproducible from a closed-form formula. For any issuance:
1. Rule set
issuanceDate > 2025-07-04 ? "post-OBBBA" : "pre-OBBBA"
2. Hold-tier
yearsBetween(issuance, exit). Pre-OBBBA: 5y+ → 100%, else 0. Post-OBBBA: 3y → 50%, 4y → 75%, 5y+ → 100%, else 0.
3. Issuer qualifies
grossAssetAtIssuance ≤ $50M (pre) or $75M (post)
4. Per-issuer cap
max(statutoryFixedCap, 10× basis). Pre fixed = $10M; post fixed = $15M.
5. Eligible gain
min(gain, perIssuerCap)
6. Federal exclusion
eligibleGain × exclusionPct
7. Federal tax on unexcluded
(eligibleGain − exclusion) × 28% + overCapSlice × 23.8%
8. State add-back
per state conformity rule applied to federal exclusion
9. State tax
(federalUnexcludedGain + stateAddBack) × topMarginalRate