Illustration assumptions and calculations
All figures are Canadian dollars and rounded for display. The film example starts with a $16,450,000 company sale, $1,610,000 of fees and adjustments, and 82% ownership. ($16,450,000 − $1,610,000) × 82% = $12,168,800 before tax.
The model shows $5,084,030 after tax at closing, $1,150,973 as the escrow’s expected after-tax present value, and $1,115,298 as the earnout’s expected after-tax present value. The $7,350,301 total is an expected planning value. Deferred amounts reflect timing and risk; they are not guaranteed full payouts. This example assumes a 95% escrow-release probability over 12 months and a 40% earnout probability over 24 months. The figures are model estimates, not a calculation of your tax liability.
The required-valuation chart uses the same fictional owner example, with expected proceeds selected: cash, escrow, earnout and seller financing included; rollover excluded. Seller financing and rollover are zero in this example. The exact model funding target is $8,881,927.85; selected after-tax proceeds at the $16.45M sale are $7,350,300.92. The model solves a required headline sale value of $19,001,007. Values elsewhere are rounded for display. The curve includes modeled changes in the waterfall, tax and payment allocation; it is not a straight proportional estimate.
The funding target is the film’s rounded $8.88M personal capital requirement, allowing for other assets. The valuation chart includes expected deferred proceeds as well as closing cash. A funding threshold depends on the entered assumptions; it is not a valuation conclusion, a guaranteed selling price or a recommendation to sell.