SummitPentagon Premier Roofing Business Plan — Funding: SBA and What Beats It
The SBA route compared with equipment finance, lines of credit and supplier credit, and why $346,000 of free supplier credit matters most.
Funding: SBA and What Beats It
Jump to section
- Overview & contents
- i. Important Notice
- 1. Executive Summary
- 2. Why Most Roofing Companies Fail to Make Money
- 3. Insurance Is the Defining Cost
- 4. The Economics of One Roof
- 5. SWOT and Competitive Position
- 6. Customer Acquisition
- 7. Service Mix and the Commercial Question
- 8. Crews, Subcontractors and the Certificate Trap
- 9. Funding: SBA and What Beats It
- 10. Working Capital
- 11. The Five-Year Build and Its Gates
- 12. Licensing, Bonding and Compliance
- 13. People and Production
- 14. Financial Projections
- 15. Break-Even
- 16. Sensitivity and Scenarios
- 17. Risk Management
- 18. Implementation Timeline
- 19. Returns
- 20. Key Performance Indicators
- 21. Key Assumptions
- 22. Conclusion
- A. Appendix A: Consolidated Financial Summary
- B. Appendix B: Capital Schedules
- C. Appendix C: Funding and Debt Schedules
- D. Appendix D: Risk Register
- E. Appendix E: Glossary
- 9.1 The SBA route
- 9.2 Three instruments that beat SBA debt for a roofer
- 9.3 Sources and applications
- 9.4 Use of funds
- 9.5 Year 1 capital
- 9.6 Year 2 capital
- 9.7 Year 3 capital
- 9.8 Year 4 capital
- 9.9 Year 5 capital
- 9.10 Debt and cover
The SBA products are the right answer for some of this business and the wrong answer for the part that matters most.
9.1 The SBA route
|
Product |
Fit for a roofing start-up |
Constraint |
|---|---|---|
|
SBA Microloan |
Good. Up to $50,000 through nonprofit CDFI intermediaries, explicitly designed for start-ups. Average loan around $13,000. Many intermediaries accept credit scores from 575, and most bundle technical assistance |
Small. Covers tools and initial working capital, not a fleet |
|
SBA 7(a) |
Right for the Year 3 expansion. Up to $5 million, almost any business purpose |
Requires trading history and a minimum 1.10x debt service coverage ratio on loans of $350,000 or less. A pre-revenue roofer has no coverage ratio and will be declined |
|
SBA 504 |
Only if buying a yard or building. 10% borrower, 50% bank, 40% CDC debenture at long fixed rates |
Not available for working capital, inventory or vehicles |
|
CDFIs and mission lenders |
The realistic path if credit is below 640 |
Smaller tickets, slower |
9.2 Three instruments that beat SBA debt for a roofer
Roofing has an unusual capital profile: very little fixed asset, very large and very fast-moving working capital. Total capital expenditure across five years is $736,000 against $6.42 million of Year 5 revenue. The instruments that fit that profile are not loans at all.
- Supplier trade credit — the most important facility in the business. Roofing distributors extend credit lines on materials, and materials are roughly 58.5 per cent of direct cost. This plan runs supplier terms from 30 days to 52 days, which by Year 5 funds $346,000 of materials at no interest cost. That is more working capital than the SBA 7(a) facility in this plan, obtained free, and it scales automatically with volume. Open accounts with two distributors in month one, pay to terms without exception, and request a line increase every time volume steps up.
- Consumer financing — gets you paid before the homeowner pays. Offering homeowner finance through a third-party lender does two things. It raises average ticket, because customers who finance choose higher-value options, and an architectural upgrade can add $1,500 to $3,000 to a job with minimal extra labor. And it collapses the collection cycle: the finance company funds the contractor in days while the homeowner repays over years. This plan takes financed jobs from 28.0 per cent to 55.0 per cent of replacements, cutting blended days sales outstanding from 19.8 to 10.7 days.
- Equipment finance — asset-backed, so available early. Trucks and trailers are financed against the asset rather than the borrower, which makes this accessible before any lender will consider unsecured credit. Used equipment in the first two years preserves the equity that working capital actually needs.
9.3 Sources and applications
|
Source |
$’000 |
Share |
Character |
|---|---|---|---|
|
Owner equity |
165 |
14.1% |
At inception; the credibility test for every subsequent facility |
|
Loans and facilities |
1,005 |
85.9% |
Nine instruments across the build |
|
Total funding raised |
1,170 |
100.0% |
Against $736k of capital expenditure |
|
Supplier trade credit at Year 5 |
346 |
Not drawn |
Free, self-scaling, and larger than the SBA 7(a) facility |
|
$’000 |
Year 1 |
Year 2 |
Year 3 |
Year 4 |
Year 5 |
Total |
|---|---|---|---|---|---|---|
|
Owner equity |
165 |
— |
— |
— |
— |
165 |
|
Loans and facilities drawn |
192 |
261 |
370 |
124 |
58 |
1,005 |
|
Total funding drawn |
357 |
261 |
370 |
124 |
58 |
1,170 |
|
Capital expenditure |
(170) |
(108) |
(168) |
(132) |
(158) |
(736) |
|
Supplier credit outstanding |
18 |
67 |
141 |
228 |
346 |
Total funding of $1.13 million exceeds capital expenditure of $736,000 by $394,000. That difference funds the operating deficit across Years 1 and 2, when the business is below break-even by design, and services the interest on the debt that funds it.
9.4 Use of funds
9.5 Year 1 capital
|
Item |
$’000 |
Share of year |
|---|---|---|
|
Crew truck, used, and dump trailer |
78 |
45.9% |
|
Tear-off tools, nail guns and compressors |
34 |
20.0% |
|
Fall protection, harnesses and safety equipment |
18 |
10.6% |
|
Ladders, jacks, staging and hand tools |
16 |
9.4% |
|
Aerial measurement, estimating and CRM software setup |
14 |
8.2% |
|
Yard setup, signage and initial branding |
10 |
5.9% |
|
Total Year 1 |
170 |
100.0% |
9.6 Year 2 capital
|
Item |
$’000 |
Share of year |
|---|---|---|
|
Second crew truck and trailer |
62 |
57.4% |
|
Second crew tool package |
28 |
25.9% |
|
Sales vehicle |
12 |
11.1% |
|
Equipment and safety replenishment |
6 |
5.6% |
|
Total Year 2 |
108 |
100.0% |
9.7 Year 3 capital
|
Item |
$’000 |
Share of year |
|---|---|---|
|
Third crew truck and trailer |
68 |
40.5% |
|
Third crew tool package |
30 |
17.9% |
|
Commercial equipment: kettle, membrane tools, lifts |
42 |
25.0% |
|
Yard expansion and material storage |
18 |
10.7% |
|
Systems and job-costing software |
10 |
6.0% |
|
Total Year 3 |
168 |
100.0% |
9.8 Year 4 capital
|
Item |
$’000 |
Share of year |
|---|---|---|
|
Fourth crew truck and trailer |
64 |
48.5% |
|
Fourth crew tool package |
30 |
22.7% |
|
Material lift and handling equipment |
24 |
18.2% |
|
Equipment replenishment |
14 |
10.6% |
|
Total Year 4 |
132 |
100.0% |
9.9 Year 5 capital
|
Item |
$’000 |
Share of year |
|---|---|---|
|
Fifth crew truck and trailer |
66 |
41.8% |
|
Fifth crew tool package |
32 |
20.3% |
|
Commercial equipment expansion |
34 |
21.5% |
|
Yard, systems and replenishment |
26 |
16.5% |
|
Total Year 5 |
158 |
100.0% |
9.10 Debt and cover
|
$’000 |
Year 1 |
Year 2 |
Year 3 |
Year 4 |
Year 5 |
|---|---|---|---|---|---|
|
Loans and facilities drawn |
192 |
261 |
370 |
124 |
58 |
|
Interest |
10 |
35 |
67 |
88 |
88 |
|
Principal repaid |
— |
24 |
44 |
93 |
118 |
|
Total debt service |
10 |
59 |
111 |
181 |
206 |
|
Loans outstanding |
192 |
429 |
755 |
785 |
725 |
|
Less cash |
(45) |
(57) |
(200) |
(264) |
(520) |
|
Net debt |
147 |
372 |
555 |
521 |
205 |
|
EBITDA |
(110) |
(63) |
40 |
237 |
532 |
|
Debt service cover |
n/m |
n/m |
0.36x |
1.31x |
2.58x |
Cover is not meaningful in Years 1 and 2 because EBITDA is negative. It is 0.36 times in Year 3, 1.31 in Year 4 and 2.58 in Year 5. The SBA 7(a) requirement of 1.10 times is met from Year 4 onward, which is the year after the facility is drawn — a lender will therefore be underwriting the Year 4 forecast rather than a trading record, and should test the Year 3 gate conditions carefully before advancing.