what are the cell calculations in the blue cells to arrive at the given values ?

Div growth Term value Inputs for Rio Tinte 2 bata 3 mkt_prem 0.08 0.029 5 k_equity 0.1330 term_gwth 0.050 Yoar 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030 2031 2032 2033 2034 13 Dividend 3.12 3.38 3.64 3.9 4.19 4.49 4.80 5.12 18.45 5.29 6.13 9.49 6.84 17.20 2:55 7.93 Investor CF 3.12 3.38 3.64 3.90 4.19 4.49 4.80 5.12 5.45 5.79 6.13 0.0740 0,0716 0.0692 0.0668 0.0644 0.0620 0.0596 0.0522 0.0948 0.0524 0.0500 0.000 10 11 12 Valueline 13 forecasts of 14 annual dividends 15 16 17 Transitional and 18 with mowing dividend 19 growth 20 But of constant 21 Wired 5.84 7.20 2:56 108:31 100132 43391 of CE E12117-1 NPVBS, HZ