please explain this excel and the line items and numbers

Discounl rate for condow wext Cout of ectht WACE \begin{tabular}{|c|c|c|c|c|c|c|} \hline 10% & & & & & & \\ \hline os: & & & & & & \\ \hline 10% & & & & & & \\ \hline & & & & & & \\ \hline Horimo value & & & & & & 576,687 \\ \hline FCF plus Herimon Value & & 5404,76 & $1,669.31 & 58,513,43 & 515,163.64 & $14.346.24 \\ \hline PVIF at WACC & & 0.9091 & 0264 & 0.7513 & 0.683 & 0.6309 \\ \hline PV af FCF foe tespective year & & 5367,96 & $1,396,04 & $6,396,14 & 510,3$4.77 & 58,907,58 \\ \hline Enterprise value & 527,424 & & & & & \\ \hline Less: Interest bearing dobe & 59.00 & & & & & \\ \hline Net value of enterpeise & $27,424 & & & & & \\ \hline \end{tabular}