D
DEΛL14
← All posts
Capital StackSBA 7(a)Seller Notes

The SBA 7(a) Capital Stack: What the Spreadsheets Get Wrong

April 22, 2026·6 min read·By Deal14

Most buyers come into their first SBA deal thinking the structure is simple: 10% equity, 90% SBA loan. Three months later they're scrambling to find an extra $60K at close because nobody explained how fees work.

TPC vs EV — the most common modelling mistake

Your equity percentage applies to Total Project Cost, not Enterprise Value. TPC = EV plus closing costs. On a $3M deal with $120K in closing costs, TPC is $3.12M. Your 10% equity is $312K, not $300K.

The SBA guarantee fee on a $2.8M loan is roughly $75K. It gets rolled into the loan, but it still affects your equity calculation because it's part of TPC. Buyers who model off EV consistently show up to lender conversations short by $30–80K.

Seller Note A vs Seller Note B

SBA deals typically have two types of seller paper.

Note A is on full standby for 24 months — no principal, no interest. The SBA requires this. It's genuinely a feature: it reduces Year 1 and Year 2 debt service and gives you runway to stabilise the business before you start paying down seller paper.

Note B amortises from day one. Lower balance, typically 7–10 year term. This hits your DSCR calculation immediately.

When a broker quotes you a DSCR, ask whether it includes Note B payments. Many don't model it correctly.

Why the IO period changes everything

During the 24-month interest-only period on your SBA loan, you're paying interest only — not principal. On a $2.5M SBA loan at 11%, that's ~$22.9K/month. Once P&I kicks in, it's ~$34.6K/month. That $11.7K monthly difference is the gap between a 1.21× DSCR and a 1.44× DSCR in Year 1.

Model Year 1 (IO), Year 2 (IO), and Year 3 (full P&I). Year 3 is your real stress test. If it clears 1.25× at conservative CFADS, you have a fundable structure.

What to actually budget for close

Equity (% of TPC) + buyer legal (~$15K) + any WC injection you're funding = actual cash at close. On a typical $3M deal that's around $340–360K. Most buyers show up budgeting $300K.

The shortfall isn't a surprise if you model it correctly upfront. It almost always is a surprise if you don't.

Model this deal in Deal14 →
DSCR, capital stack, P&L Intelligence, negotiation scenarios. Free to start.
Get started free →
More posts
I Built Deal14 Because I Was on a Broker Call and Couldn't Answer a Simple Question
3 min read
What 20 IT MSP Deals Taught Me About SBA DSCR
5 min read