A commitment to deliver superior client service anywhere you need us.
The next level of service
UNDERSTANDING THE PPP I RECEIVED MY PPP LOAN: NOW WHAT? MAXIMIZING - - PowerPoint PPT Presentation
UNDERSTANDING THE PPP I RECEIVED MY PPP LOAN: NOW WHAT? MAXIMIZING FORGIVENESS AND COMPLIANCE TO PPP MAY 22, 2020 A commitment to deliver superior client service anywhere you need us. The next level of service STAGES IN THE PPP LOAN PROCESS
The next level of service
Client name: Loan Disbursement Date: Payroll Period Selected Budget Budget Budget Budget Budget Budget Budget Budget Week 1 Week 2 Week 3 Week 4 Week 5 Week 6 Week 7 Week 8 Ending Ending Ending Ending Ending Ending Ending Ending Categories 5/15/2020 5/22/2020 5/29/2020 6/5/2020 6/12/2020 6/19/2020 6/26/2020 7/3/2020 Total % Payroll Costs Gross Wages 19,600 19,600 19,600 19,600 19,600 19,600 19,600 19,600 156,800 $ Health Insurance
State Unemployment Taxes
Employer retirement benefits (401k match / pension plan) 588 588 588 588 588 588 588 588 4,704 Less (enter as negative): Qualified sick leave / qualified family leave
(4,008) (4,008) (4,008) (4,008) (4,008) (4,008) (4,008) (4,008) (32,062) Subtotal Payroll Costs 16,180 21,180 16,180 16,180 16,180 27,180 16,180 16,180 145,442 66.13% Budget Budget Budget Budget Budget Budget Budget Budget Week 1 Week 2 Week 3 Week 4 Week 5 Week 6 Week 7 Week 8 Ending Ending Ending Ending Ending Ending Ending Ending 4/22/2020 4/29/2020 5/6/2020 5/13/2020 5/20/2020 5/27/2020 6/3/2020 6/10/2020 Total % Interest on mortgage obligation
Payments on covered rent obligation (real and personal)
Utilities Electricity
Gas
33.87% Total Eligible Expenses 16,180 $ 21,180 $ 16,180 $ 90,680 $ 16,180 $ 27,180 $ 16,180 $ 16,180 $ 219,942 $ 100.00% Famous People, Inc. 4/15/2020 Alternative Payroll Covered Period
Client name: Loan Disbursement Date: CAVEAT: The following considers the proration for $100,000 to be based on the full 8 week period rather on the actual number of periods the employee was employed during such
employed during the covered period. Week 1 Week 2 Week 3 Week 4 Week 5 Week 6 Week 7 Week 8 Allowed Employee Name 5/15/2020 5/22/2020 5/29/2020 6/5/2020 6/12/2020 6/19/2020 6/26/2020 7/3/2020 Total Allowed Compensation Excess Johnny Carson 2,000.00 2,000.00 2,000.00 2,000.00 2,000.00 2,000.00 2,000.00 2,000.00 16,000.00 15,384.62 15,384.62 (615.38) Lucille Ball 1,500.00 1,500.00 1,500.00 1,500.00 1,500.00 1,500.00 1,500.00 1,500.00 12,000.00 15,384.62 12,000.00
1,000.00 1,000.00 1,000.00 1,000.00 1,000.00 1,000.00 1,000.00 1,000.00 8,000.00 15,384.62 8,000.00
1,900.00 1,900.00 1,900.00 1,900.00 1,900.00 1,900.00 1,900.00 1,900.00 15,200.00 15,384.62 15,200.00
5,000.00 5,000.00 5,000.00 5,000.00 5,000.00 5,000.00 5,000.00 5,000.00 40,000.00 15,384.62 15,384.62 (24,615.38) Taylor Swift 2,500.00 2,500.00 2,500.00 2,500.00 2,500.00 2,500.00 2,500.00 2,500.00 20,000.00 15,384.62 15,384.62 (4,615.38) Dwayne Johnson 1,500.00 1,500.00 1,500.00 1,500.00 1,500.00 1,500.00 1,500.00 1,500.00 12,000.00 15,384.62 12,000.00
750.00 750.00 750.00 750.00 750.00 750.00 750.00 750.00 6,000.00 15,384.62 6,000.00
1,250.00 1,250.00 1,250.00 1,250.00 1,250.00 1,250.00 1,250.00 1,250.00 10,000.00 15,384.62 10,000.00
2,200.00 2,200.00 2,200.00 2,200.00 2,200.00 2,200.00 2,200.00 2,200.00 17,600.00 15,384.62 15,384.62 (2,215.38)
19,600.00 19,600.00 19,600.00 19,600.00 19,600.00 19,600.00 19,600.00 156,800.00 124,738.46 (32,061.54) Famous People, Inc. 4/15/2020
Client name: Loan Disbursement Date: Covered Period: The eight-week (56-day) Covered Period of the PPP loan. The first day of the Covered Period must be the same as the PPP Loan Disbursement Date. Covered Period Alternative Payroll Covered Period Period Beginning Date 4/15/2020 5/8/2020 <== Manual Input Period End Date 6/10/2020 7/3/2020 Period Selected (Drop Down) [1] 10 From Payroll Records 15 From Payroll Records 12 From Payroll Records Seasonal N Y - Yes / N - No Use the lesser of [2] or [3], if seasonal use [2] 12 Ratio - Max 100% 83.00% Safe Harbor: Number of FTE at February 15, 2020 12 From Payroll Records Number of FTE at June 30, 2020 10 From Payroll Records Reduction to Apply - Y / N Y [2] [3] Famous People, Inc. 4/15/2020 Avg number of full time equivalent during covered period the average number of full time equivalent employees per month employed by the eligible recipient during the period beginning on February 15, 2019 and ending on June 30, 2019; or the average number of full time equivalent employees per month employed by the eligible recipient during the period beginning on January 1, 2020 and ending on February 29, 2020; Alternative Payroll Covered Period : For administrative convenience, Borrowers with a biweekly (or more frequent) payroll schedule may elect to calculate eligible payroll costs using the eight-week (56-day) period that begins on the first day of their first pay period following their PPP Loan Disbursement Date (the “Alternative Payroll Covered Period”). Alternative Payroll Covered Period
Client name: Loan Disbursement Date: CAVEAT: The law provides that the reduction in salary and wages of any employee during the covered that is in excess of 25 percent of the total salary or wages in excess of 25 percent of the employee during the most recent full quarter during which the employee was employed before the covered period will reduce the forgiveness dollar for dollar. The above inherently has a limitation as it compares 8 weeks to a full quarter. Our understanding of the intent of the act is to prevent a cut in salaries and wages in excess of 25% therefore the below considers an average approach rather then a total approach as currently written. Additional guidance may be come contrary to our approach Instructions: Only include employees on payroll during the 8 week covered period, whose wages and salaries did not exceed $100,000 in 2019. To obtain hourly wage use the hours paid during the periods listed below. To obtain average salary use the number of pay periods. [C] [D] [E] Employee Name Total Wage During Covered Period # of hours / pay periods Average Wage Per Pay Period Total Wage Per Q1 # of hours / pay periods Average Wage Per Pay Period Difference 25% of [B] - Allowed reduction Excess of [C] over [D] # Pay Period Total Reduction Johnny Carson 16,000 $ 8 2,000 $ 26,000 $ 13 2,000 $
(500) $
8
Lucille Ball 12,000 $ 8 1,500 28,600 13 2,200 (700) (550) (150) 8 (1,200) Pharrell Williams 8,000 $ 8 1,000 19,500 13 1,500 (500) (375) (125) 8 (1,000) Drake 15,200 $ 8 1,900 24,700 13 1,900
40,000 $ 8 5,000 65,000 13 5,000
20,000 $ 8 2,500 32,500 13 2,500
12,000 $ 8 1,500 19,500 13 1,500
6,000 $ 8 750 9,750 13 750
10,000 $ 8 1,250 16,250 13 1,250
17,600 $ 8 2,200 28,600 13 2,200
156,800 $ 19,600 $ 270,400 $ 20,800 $ (1,200) $ (5,200) $ (275) $ (2,200) $ Famous People, Inc. 4/15/2020 [A] [B]
Client name: Loan Disbursement Date: [4] Loan Amount 180,000 $ From the Actual Amount of the PPP Loan Allowed Qualified Expenses 219,942 Tab - Expenses Incurred 1) Reduction relating to salary and wages (2,200) Tab 3 - Salary Reduction Subtotal Qualified Expenses 217,742 2) Reduction in number of employees . (37,016) [5] Net Allowed Expenses 180,726 $ [6] Payroll Costs divided by .75 293,257 $ 180,000 $ Loan Balance after forgiveness
Famous People, Inc. 4/15/2020 Maximum forgiveness amount - Lesser of [4], [5] and [6]
EXPEDITED M&A PROCESSES
§ Accelerate M&A transaction processes
(1 – 4 months)
− Develop transaction strategy,
prepare marketing materials, negotiate with buyers, and close
§ Marketing to Special Situation Investors
in addition to other financial and strategic buyers
CASH FLOW FORECASTING
§ Detailed financial modeling and
forecasting
− 13-week cash flow forecasting − Covenant analysis and forecasting − Sensitivity & scenario analyses § Managing liquidity § Lender support and transparent dialogue
BALANCE SHEET RESTRUCTURING
§ Existing lender negotiations § Working Capital analysis and
− Vendor negotiation / strategy § Refinance existing lenders or source
additional junior capital or non-bank lenders
SELL-SIDE ADVISORY • BUY-SIDE ADVISORY • FINANCIAL PLANNING & ANALYSIS • CAPITAL RAISING
LOCAL
experience
professional services firm in Southeast Michigan by Crain's Detroit Business
Ann Arbor, Detroit, Farmington Hills, Port Huron, and Sterling Heights
presence in Macomb County
experience and training NATIONAL
services firms in the country
providing comprehensive audit, attest, tax, advisory and related services* INTERNATIONAL
business centers across more than 100 countries
accounting and consultancy network
Firms
*Services performed exclusively by UHY LLP, an independent licensed CPA firm
AUDIT & ASSURANCE*
compilations of financial statements
statements of employee benefit plans and pensions
projections
including agreed-upon procedures reports and service auditor reports (SSAE 18)
assistance
TAX PLANNING & COMPLIANCE
planning and compliance
entity structuring
incentives
planning
compliance
credits
planning
ADVISORY
compliance services
technology consulting
services
FORENSIC, LITIGATION & VALUATION
financial damage analysis
examinations and investigations
measurement and consulting
claims
consulting
*Services performed exclusively by UHY LLP, an independent licensed CPA firm
CALIFORNIA MICHIGAN MISSOURI KINGSTON IRVINE ANN ARBOR KANSAS CITY 157 Stockade Drive 200 Spectrum Center Drive 455 East Eisenhower Parkway 1251 NW Briarcliff Parkway Kingston, NY 12401 Suite 300 Suite 102 Kansas City, MO 64116 Telephone: 845 331 5030 Irvine, CA 92618 Ann Arbor, MI 48108 Telephone: 816 741 7882 Fax: 845 331 0242 Telephone: 949 623 8803 Telephone: 734 213 1040 Fax: 816 741 2330 LONG ISLAND CONNECTICUT DETROIT
58 S. Service Road FARMINGTON Chrysler House 15 Sunnen Drive Suite 115 6 Executive Drive 719 Griswold Street Suite 108 Melville, NY 11747 Suite 111 Suite 630
Telephone: 631 712 6860 Farmington, CT 06032 Detroit, MI 48226 Telephone: 314 615 1301 Fax: 631 712 6862 Telephone: 860 676 9020 Telephone: 313 964 1040 Fax: 314 647 8304 Fax: 313 446 8311 NEW YORK CITY FLORIDA NEW YORK 1185 Avenue of the Americas MIAMI FARMINGTON HILLS ALBANY 38th Floor 777 Brickell Avenue 27725 Stansbury Boulevard 4 Tower Place, Executive Park New York, NY 10036 Suite 1210 Suite 200 7th Floor Telephone: 212 381 4800 Miami, FL 33131 Farmington Hills, MI 48334 Albany, NY 12203 Fax: 212 354 6445 Telephone: 305 438 7993 Telephone: 248 355 1040 Telephone: 518 449 3171 Fax: 248 355 1057 Fax: 518 449 5832 SARATOGA SPRINGS GEORGIA 50 Seward Street ATLANTA PORT HURON CATSKILL Saratoga Springs, NY 12866 Six Concourse Pkwy. 1979 Holland Avenue 45 Five Mile Woods Road Telephone: 518 583 1234 Suite 1700 Suite A Catskill, NY 12414 Atlanta, GA 30328 Port Huron, MI 48060 Telephone: 518 943 4502 RYE BROOK Telephone: 678 602 4470 Telephone: 810 984 3829 Fax: 518 943 6532 800 Westchester Avenue Fax: 678 602 4300 Fax: 810 984 8943 Suite North 641-657 HUDSON Rye Brook, NY 10573 MARYLAND STERLING HEIGHTS 1 Hudson City Centre Telephone: 914 697 4966 COLUMBIA 12900 Hall Road Suite 204 Fax: 914 697 7583 8601 Robert Fulton Drive Suite 500 Hudson, NY 12534 Suite 210 Sterling Heights, MI 48313 Telephone: 518 828 1565 TEXAS Columbia, MD 21046 Telephone: 586 254 1040 Fax: 518 828 2672 HOUSTON Telephone: 410 423 4800 Fax: 586 254 1805 10613 W. Sam Houston Pkwy N. Fax: 410 381 2524 Suite 175 Houston, TX Telephone: 713 325 7870