The $127mm in PV of phase 1 FCFs was Earlier calculated and will just be connected to the matching mobile on the left. Then, we’ll grab the terminal year EBITDA, that's $60mm in 12 months five. Any one thinking about starting a business should discuss with an attorney, business Skilled, fiscal advisor, and tax specialist before making binding