ECF Build-up
Talbridge Components, Inc., an illustrative industrial manufacturer. Fiscal year ended 31 December 2025.
| Line | Description | Clause | Amount |
|---|---|---|---|
| A | Consolidated Net Income | 1.01(a) | 7,150,000.00 |
| B | Non-cash charges added back | 1.01(b) | 5,540,000.00 |
| C | Decrease in working capital | 1.01(c) | 825,000.00 |
| D | Non-cash loss on disposition | 1.01(d) | 95,000.00 |
| E | Subtotal, additions | A-D | 13,610,000.00 |
| F | Capex paid in cash | 1.01(e) | (3,150,000.00) |
| G | Scheduled principal payments | 1.01(f) | (1,470,000.00) |
| H | Cash paid, permitted acquisition | 1.01(g) | (610,000.00) |
| I | Cash taxes over the tax provision | 1.01(h) | (340,000.00) |
| J | Increase in working capital | 1.01(i) | 0.00, not triggered |
| K | Subtotal, deductions | F-J | (5,570,000.00) |
Percentage and netting
| Line | Amount |
|---|---|
| Excess Cash Flow, before percentage (E less K) | 8,040,000.00 |
| First lien net leverage at FYE (62,720,000 / 22,400,000) | 2.80x |
| Applicable ECF Percentage this fiscal year | 25% |
| 25% of Excess Cash Flow | 2,010,000.00 |
| Less voluntary prepayments made in FY2025 | (750,000.00) |
| Mandatory ECF prepayment due | 1,260,000.00 |
Last fiscal year’s tier was 50%. Carrying it forward instead of retesting this year’s 2.80x leverage would overstate every dollar figure below it.