Let’s look at the Tax Advantages

You can defer your capital gains tax on the sale and then become a 100% employee-owned, income tax-free corporation. Here are the three principles you need to know:

The ESOP Tax Advantage Calculator™

Purchase Price is Deductible

The entire purchase price is deductible including the principal on the financing. It is the only tax-deductible debt in the Internal Revenue Code.

Sellers Defer Capital Gains

Sellers can elect to defer their capital gains tax on the sale of C corporation stock by making an IRC section 1042 election and reinvesting their proceeds.

ESOP Can Pay Off the Financing

S corporation distributions are paid to the ESOP because the ESOP is a shareholder. These distributions can be used to pay off the ESOP financing.

How Will It Look for You?

You can test out assumptions for your situation using our calculator. The calculator shows you what the cost of your transaction might be and the associated tax benefits.

"*" indicates required fields

Your Information & Inputs

Company Name

Company Fair Market Value*

Estimate the value of 100% of the company. This is not your gross revenue, or net sales. Try 4-6 times your company’s EBITDA (earnings before interest, taxes depreciation and amortization). If your EBITDA is below $1.5M, you will likely be too small for a leveraged or financed ESOP buyout. A non-leveraged ESOP strategy might work, however.

Stock Basis*

What did you pay for your stock initially if it is a C corporation? Often it is nominal, dollars per share. If you don’t know, enter zero. If you are an S Corporation your basis will be higher. If you don’t know, your accumulated adjustments account (AAA) on your K-1 can serve as a proxy for this comparison.

Transaction Date*

Percentage to Sell*

Please enter a number from 0 to 100.

Enter the percentage of the company to be sold to an ESOP. This is generally anywhere from 30% up to 100%. Very rarely are sales below 30% as this is the minimum sale percentage required to elect the tax deferred rollover under IRC section 1042.

% Bank Financed

What percentage will be bank financed? (The rest is seller-financed.)

% Seller Financed

Projected EBITDA

Estimate the company’s “normalized” EBITDA going forward.

Corporation's Projected Taxable Income*

Estimate the company’s annual “normalized” taxable income going forward. For this example, normalized means adding back or reducing for extraordinary and single year items of income, loss or deduction, and adding back any extraordinary compensation. Compensation expense reduces both taxable income and EBITDA and reduces value of the stock.

W-2 Payroll

After the transaction, how much will the company’s total payroll for all full time employees working over 1,000 hours per year be?

W-2 Total Family Compensation*

Please enter a number from 0 to 100.

Estimate the percentage of total annual W-2 payroll paid to the selling shareholder(s) and their family members who remain employed after the transaction. For example, if total payroll is $3,000,000 and the owner and their spouse each have W-2 earnings of $300,000, then the Family compensation is 20% of total payroll. For example, if total payroll is $3,000,000 and the owner and their spouse each have W-2 earnings of $300,000, then the Family compensation is 20% of total payroll.

Rate of S Corporation Distributions*

Please enter a number from 0 to 100.

How much cash is distributed by your S corporation to the shareholders each year? This should be entered as a % of K-1 income. Some distribute much more, sometimes up to 80% because the shareholders want more of the profit each year. This can have a dramatic effect on the comparison. If you are a C corporation, don’t change the default input of 0. The calculator will compare your C corporation to a typical S corporation transaction.

Financing Inputs

Individual Capital Gains Rate*

Please enter a number from 0 to 100.

We assume a combined federal and California state individual capital gains tax rate of 33%. Change this for your situation.

Individual Tax Rate*

Please enter a number from 0 to 100.

Based on your tax return what is the total tax rate you are paying on federal and any state income taxes combined.

Corporate Tax Rate

Please enter a number from 0 to 100.

If you are a C corporation, what rate of tax is the company paying? We assume that the company is paying taxes and will get the advantage of the ESOP incentives. If you are using a tax-driven strategy to reduce the tax burden to zero, perhaps with salaries and bonuses, what would be the tax rate if the company was paying taxes without these strategies. We have started with a combined federal and state tax rate of 33%.

Bank to Company Loan

Loan Amount

Interest on Bank Financing*

Please enter a number from 0 to 100.

You can borrow from the bank or the seller or a combination in order to to buy the stock. Bank financing should be lower than seller financing. Perhaps start with your line of credit interest rate; or that plus 5% for seller financing.

Loan Length in Years

Over how many years do you want to be paid? – This is the length of the ESOP loan

Seller Note

Loan Amount

Seller Rate

Seller financing assumes a higher rate than the bank rate. If the seller will take a note, enter the proposed rate here (for example, 4% above the bank rate).

Loan Length in Years

Over how many years do you want to be paid? – This is the length of the ESOP loan

Your Information

The company numbers entered in this form and calculator results are confidential to you and are not shared with Employee Benefits Law Group.

Name*

First Last

Email*

Add me to the EBLG news and information list.

Hidden

Projected Normalized Taxable Income*

Estimate company’s “normalized” taxable income going forward. If you are currently reducing taxable income to close to zero with tax deductions, what would it be if a buyer wasn’t driving the taxable income down? If you don’t have any taxable income, then you wont get tax benefits from an ESOPs deductions and incentives

Hidden

Projected Revenue

Estimate the company’s projected normalized gross revenue going forward.

Hidden

Eligible Payroll

We assume 25% for W-2 eligible payroll.

Hidden

Transaction Values

Hidden

Purchase price of % to be sold at estimated company value.

Hidden

Seller's gain on the sale (purchase price less basis). This amount is not subject to federal income tax if you elect Code section 1042 rollover treatment – see below.

Hidden

Potential capital gains tax on sale.

Hidden

% Bank Financed

Hidden

Total principal and interest cash cost to the company if bank-financed.

Hidden

Total principal and interest cash cost to the company if seller-financed.

Hidden

Total cost of financing

Hidden

ESOPs annual share of "Supplemental Distributions" above tax rate

Hidden

Note that annual loan payments should be less than this amount – 25% of total eligible employee W-2 payroll. (If not, then ESOP structuring should get around this if possible. To be conservative, lengthen the loan term.)

Hidden

Annual payment on bank financing. Can the company afford this? If not, lengthen the loan period in the inputs section above.

Hidden

Annual payment on seller financing. Can the company afford this? If not, lengthen the loan period in the inputs section above.

Hidden

ESOPs annual share of cash distributions

Hidden

Bank to Company Loan Amortization

Hidden

First Payment Date

Hidden

Payment

Hidden

Seller Note Loan Amortization

Hidden

Payment

Hidden

Potential Results of an S Corporation ESOP Transaction

Hidden

Tax savings from deducting principal on the loans by funding via the ESOP.

Hidden

ESOP's share of S Corporation's distributions during the loan period. This is "free cash" the ESOP can use to make loan payments.

Hidden

Total company tax "subsidy" from funding transaction with an ESOP.

Hidden

Net cash cost to company of financing transaction after ESOP tax "subsidy." (Assumes bank financing; seller-financing will be higher by amount of additional interest cost.)

Hidden

Compared to total cash cost to the company without an ESOP – using non deductible dollars, and no S corporation distributions.

Hidden

After-tax proceeds to seller without a 1042 rollover.

Hidden

After-tax interest paid on seller note (if seller-financed).

Hidden

If the company is an S corporation, seller could continue receiving S distributions in excess of their taxes paid in the 5 years after the sale. If the company revokes its S election to do a 1042 rollover transaction, seller won't receive these distributons during the 5-year wait to re-elect S corpation treatment.

Hidden

Stock account of family members participating in the ESOP (not available with 1042 election)**

Hidden

Total value to seller and family.

Hidden

Potential Results of a C corporation ESOP transaction

Hidden

Company's tax savings from deducting principal on the loan by funding via the ESOP.

Hidden

Net cash cost to company of financing transaction after ESOP tax "subsidy." (Assumes bank financing; seller-financing will be higher by amount of additional interest cost.)

Hidden

Compared to total cash cost to the company without an ESOP – using non deductible dollars, and no S corporation distributions.

Hidden

Tax-deferred proceeds to seller with a 1042 rollover (only available if company revokes S election or is already a C corporation).

Hidden

After-tax interest paid on seller note (if seller-financed).

Hidden

Value to family members participating in the ESOP (not available with 1042 election).

Hidden

Total value to seller and family.

Hidden

Comparison of Tax Benefits and Costs, C corporation

Hidden

Total principal and interest cash cost to the company*

Hidden

Tax savings from deducting principal on the loan by funding via the ESOP

Hidden

ESOP's share of S Corporation's distributions during the loan period. This is "free cash" the ESOP can use to make loan payments**

Hidden

Total company tax "subsidy" from funding transaction with an ESOP

Hidden

Interest savings from loan prepayment with S corporation distributions to ESOP

Hidden

Net cash cost of financing transaction after ESOP tax "subsidy"

Hidden

Cost Difference

Hidden

Company's tax subsidy as a % of deal cost

Hidden

Basis recovery

Hidden

Tax-deferred proceeds to seller with a 1042 rollover (only available if company revokes S election or is already a C corporation)

Hidden

After-tax proceeds to seller without a 1042 rollover

Hidden

Total supplemental S Corporation cash distributions to the seller in the 5-year period after the transaction****

Hidden

After-tax interest paid on seller note (if seller-financed)

Hidden

Stock account of family members participating in the ESOP (not available with 1042 election)***

Hidden

Total value to seller and family

Hidden

Proceeds difference

Hidden

Comparison of Tax Benefits and Costs, S corporation

Hidden

Total principal and interest cash cost to the company*

Hidden

Tax savings from deducting principal on the loan by funding via the ESOP

Hidden

ESOP's share of S Corporation's distributions used to pay off the loan. This is "free cash" the ESOP can use to make loan payments**

Hidden

Total company tax "subsidy" from funding transaction with an ESOP

Hidden

Interest savings from loan prepayment with S corporation distributions to ESOP

Hidden

Net cash cost of financing transaction after ESOP tax "subsidy"

Hidden

Company's tax subsidy as a % of deal cost

Hidden

Basis recovery

Hidden

Tax-deferred proceeds to seller with a 1042 rollover (only available if company revokes S election or is already a C corporation)

Hidden

After-tax proceeds to seller without a 1042 rollover

Hidden

5 years of "supplemental distributions" to seller (only available if company does not revoke S election; after revoking S election, 5 year wait to re-elect)

Hidden

After-tax interest paid on seller note (if seller-financed)

Hidden

Stock account of family members participating in the ESOP (not available with 1042 election)***

Hidden

Total value to seller and family

Hidden

Compare the Cost to Company of Seller Stock Redemption Without an ESOP

Hidden

Total cost to the company using taxable dollars

Hidden

Annual cost to the company using taxable dollars

Hidden

Total Tax Advantage

Hidden

Total Principal and Interest on Bank and Seller Financing

Hidden

Seller's Continued Supplemental S Distributions (Net of Tax)

Hidden

Seller's Continued Supplemental S Distributions (Net of Tax)

Hidden

Deferred Capital Gains

Hidden

C Corp Total Advantage

Hidden

S Corp Total Advantage

Hidden

C Corporation Subsidy

Hidden

S Corporation Subsidy

Phone

This field is for validation purposes and should be left unchanged.

Disclaimer:

This calculator is for your information only. It is intended to inform you of the tax benefits of an ESOP. There are many forms of an ESOP transaction that will affect your actual transaction tax benefits. It is not a solicitation or an advertisement for legal services. It is not a request for legal or tax advice. It does not create an attorney client or consulting relationship with Employee Benefits Law Group pc. You will not be contacted about your use of this calculator unless you request it. Your privacy is important and we respect that. Your company data is automatically deleted from our web server and is not retained beyond your session.
Privacy Policy

Let’s look at the Tax Advantages

You can defer your capital gains tax on the sale and then become a 100% employee-owned, income tax-free corporation. Here are the three principles you need to know:

The ESOP Tax Advantage Calculator™

Purchase Price is Deductible

Sellers Defer Capital Gains

ESOP Can Pay Off the Financing​

How Will It Look for You?

Your Information & Inputs

Financing Inputs

Bank to Company Loan

Seller Note

Your Information

Transaction Values

Bank to Company Loan Amortization

Seller Note Loan Amortization

Potential Results of an S Corporation ESOP Transaction

Potential Results of a C corporation ESOP transaction

Comparison of Tax Benefits and Costs, C corporation

Comparison of Tax Benefits and Costs, S corporation

Compare the Cost to Company of Seller Stock Redemption Without an ESOP

Disclaimer:

ESOP Can Pay Off the Financing