Valuation with free cash flow method. Can someone explain to me how the answers in Panel B under 5% was found for 350.4-111.8

Two photos uploaded of the same thing to see as best as possible. Sorry if the quality isn't the best.

snostate.edu/bbeswebdav/pid 2248783 dt Grouth Rate 0.0 0.03 0 100. 16.7% 2.4 4.6 16.9% 7.3 16.7 207.4 20.0: 10.0s so.0% 20.7 103.7 17.3 3.5 10.7 16.7% 5 248.8 2o.cs 10.0s so.os 2.9 12.4 20.7 4.1 1.9 16.7% 6 216.2 15.0: 10.0S 50.0% 28.6 14.1 18.7 10.0 2.8 s.es ? 329.1 15.0% 10.a 50.0% .9 16.5 21.5 11.4 36.3 34m 1 120.0 20.x 10.0,0 12.0 60.0 10.0 2.0 Panet 8 378,4 15.0% 10. 50.01 37.8 18.2 24.7 . 9 5.2 15.OX 10.. 50.0: 43.5 217.6 ze.4 15.1 Total Present Vaiue of Free Cash Flows Terminat Growth Rate Discount Rate 0.0% 1.0% 2.0% 3.0% .0% 5.0% 6.0% 7.0% .on 10-esZh.6 267.5 263.6 26,2 311.3 X0,4 408.3 504.3 897.7 2.02 171.2 177.5 185.2 194.5 206.1 221 241.0 268.9 310.8 14.0% 129.3 132.5 136.3 140.8 6,2 152.t tat,1 171.7 18.8 16.02 100.2 101.9 103.9 106.1 108.7 111.8 115.5120.1 125.7 18.0% 80.3 81.3 82. 83.7 85.t 86,9 88.9 91.3 20.0% 6.1 .5 65,0 65.3 56.1 66.3 67.5 68.4 .s 22.0% s2.3 sz. ? 52.9 53.1 53.6 53.6 s3.9 54.3 54.7 26.0 36.7 6.7 .7.6 3.6 366 36.5 36,5 36.4 26.0: 1.3 1.2 31.1 31.1 31.0 30.* 30.8 30.7 30,5 EREAT Earnings Before Interest, But After faxes A Net Fixed Assets WC Operating Working Capitai total Present vatue Present value of CE Present vaiue of Terminet Value erminat vaue C in year 11 divided by roscount kate tersingi Growth Rate)