The $127mm in PV of phase one FCFs was Beforehand calculated and can just be connected to the matching cell on the still left. Then, we’ll seize the terminal yr EBITDA, which is $60mm in Calendar year 5. A destructive terminal value might be believed if the expense of foreseeable future capital exceeded the assumed progress fee. Destructive te