Your name | | | |
SMALL BUSINESS INTERRUPTION LOANS | | | |
Paycheck Protection Program | | | |
Estimated Maximum Loan Availability and Forgiveness Amount | | | |
| | | |
Maximum Loan Amount | | | |
Represents the maximum amount a qualified borrower may apply for. | | | |
| | Last 12 Months | Average Monthly |
Maximium Loan Amount: | | | |
Payroll Costs:* | | | |
Calender Year Payroll | | $ 200,000 | $ 16,667 |
Less P/R 1/1/2019 - 2/28/2019 | | $ (30,000) | $ (2,500) |
Plus Payroll 1/1/2020 - 2/29/2020 | | $ 35,000 | $ 2,917 |
Group Health Insurance 3/1/2019 - 2/29/2020 | | $ - | $ - |
Retirement Benefit Costs 3/1/2019 - 2/29/2020 | | $ - | $ - |
State/Local Taxes on Employee Compensation (i.e., employer U.C. tax) | | $ 4,000 | $ 333 |
Self-Employed Income (and subcontractors) not to exceed $100K per year | | | |
per self-employed prorated for the period February 15, 2020 to June 30, 2020 | $ - | $ - | |
| | | $ 17,417 |
| | | 2.5 |
Subtotal | | a) | $ 43,542 |
| | | |
MAXIMUM LOAN AMOUNT [Lesser of a) or $10 million] | | b) | $ 43,542 |
| | | |
Allowable Uses of Funds During the Period February 15, 2020 to June 30, 2020: | | | |
1) Payroll costs (defined above) | | | |
2) Health care benefits (including group health insurance) | | | |
3) Interest on mortgages (not principal) | | | |
4) Rent (including rent under a lease agreement) | | | |
5) Utilities | | | |
6) Interest on any other debt obligations that were incurred before the covered period (February 15, 2020). | | | |
| | | |
Loan Forgiveness Amount | | | |
Represents the maximum amount a qualifed borrower may have forgiven. | | | |
| | | |
Costs Incurred During the "Covered" Period (8 weeks following loan origination): | | | |
Payroll Costs (defined above) | | | $ - |
Earnings from Self-Employment (if applicable) | | | $ - |
Rent | | | - |
Utiltities | | | - |
Interest on Covered Mortgages (on real or personal property) | | - | |
Tentative Loan Forgiveness (before required reductions) | | | $ - |
| | | |
LESS: Required Reductions in Loan Forgiveness: | | | |
Number of Employees: | | | |
Monthly Average Full Time Equivalent ("FTE") Employees for the | | | |
Covered Period (8 weeks following origination of the covered loan)** | | - | |
Lesser of (at borrower's choice): | | | |
Monthly Average FTE's for the period February 15 to June 30, 2019 | - | | |
Monthly Average FTE's for the period January 1 to February 29, 2020** | - | - | |
% Reduction | | #DIV/0! | #DIV/0! |
Compensation Reduction: | | | |
Individual Employee Compensation Reduction in Excess of 25% | | | |
Compared to the Most Recent Full Quarter Before Origination of Loan*** | | - | |
Tentative Loan Forgiveness | | c) | #DIV/0! |
| | | |
TOTAL LOAN FORGIVENESS [lesser of b) or c) above] | | d) | #DIV/0! |
| | | |
BALANCE OF LOAN NOT FORGIVEN (if any) | | | #DIV/0! |
| | | |
* For seasonal businesses, use the costs incurred during the period February 15, 2019 or, at the election of borrower, March 1 to June, 30, 2019. | | | |
** A reduction in FTE's between February 15th and April 27th, 2020 is disregarded if the reduction is eliminated by June 30, 2020 for purposes of the reduction in number of employees and/or compensation. | | | |
*** Compensation Reduction does not apply to any employee who, during any pay period in 2019, wages or salary at an annualized rate of pay in an amount of more than $100,000. | | | |
| | | |
NOTE: Yellow highlighted cells represent variables that should be completed with final client data. Filled in amounts are for illustation purposes only. | | | |