Please help me solving this problem, I've seen the answer on the Chegg about this exercise, but I don't understand. The second picture is my calculation process.

Homemade Dividends [LO2] You own 1,000 shares of stock in Avondale Corporation. You will receive a $3.45 per share dividend in one year. In two years, the company will pay a liquidating dividend of $62 per share. The required return on the company's stock is 15 percent. What is the current share price of your stock (ignoring taxes? If you would rather have equal dividends in each of the next two years, show how you can accomplish this by creating homemade dividends. Hint: Dividends will be in the form of an annuity. (SellssharestoobtrinCashflow)3,45032,725,32,7253450=29,275,29,27549.8809586.8980shares1.000586.8980=413.102shates 30