show formulas. thank you

Year 1995 1996 1997 1998 1999 2000 2001 2002 Number of Payments Total Dividend Total share from share payments to per share dividends repurchases repurchases shareholders 0.25 $1,075,000.00 0 $0.00 $1,075,000.00 0.25 $1,075,000.00 115,000 $140,000.00 $1,215,000.00 0.3 $1,255,500.00 0 $0.00 $1,255,500.00 0.31 $1,297,350.00 200,000 $260,000.00 $1,557,350.00 0.35 $1,394,750.00 120,000 $180,000.00 $1,574,750.00 0.37 $1,430,050.00 0 $0.00 $1,430,050.00 0.39 $1,507,350.00 0 $0.00 $1,507,350.00 0.42 $1,623,300.00 120,000 $220,000.00 $1,843,300.00 Share price, end of 2002 Number of shares Cinema Market Value 1.83 3,745,000 $6,853,350 Dividend compound growth rate Cost of equity, TE