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
On this page

  • 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.
Funding drawn by year
Figure 12. Funding drawn by year.

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

Debt service and cover
Figure 13. Debt service 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.