I confess to being a neophyte investor, but my understanding is that, since these shares were acquired and not sold, taxes are due immediately on the difference between strike price and current market value. Doesn't that definitely skew the numbers you used higher and require a much greater out of pocket for Mr. Turley (taxed as short term cap gains I believe).