DENTIZA®
BiziMobile Inc. · Ottawa, ON · Miami, FL
Deal Net Proceeds Calculator
Model offer structure · see day-one cash after all deductions
Confidential
Adjust deal parameters
Gross offer price
Earnout holdback
Equity rollover
Escrow holdback
Banker fee (% of gross)
Capital gains tax rate
Fixed transaction costs
Legal fees
$250K
Accounting / QoE prep
$100K
Tax advisory
$60K
R&W insurance
$300K
Deal waterfall
Summary
Gross offer
$30.0M
Cash at close (pre-tax)
$10.7M
Cash at close (after tax)
$7.8M
Total potential (all in)
$27.7M
Timeline of proceeds
Earnout assumes 100% of targets met and paid in full. Equity rollover shown at 1× (no uplift or loss) — actual value depends on buyer's exit. Tax applied to cash at close only; earnout and equity are taxed separately when received. Fixed costs ($710K) are estimates based on typical deals in the $20M–$45M range. This calculator is illustrative and does not constitute legal, tax or financial advice.