please i need help with part 2. my excel formulas are not correct, in black is the correct answer.

Two-Stage Dividend Growth Model and H-Misdel Please use following information and solve the Two-stage Dividend Discount Model and H-Model Problem Suppose a firm has a current dividend of D(0)=$200 which is expected to growth 25 a year for 3 years and thereafter grow at the rate of 5 percent with a discount rate or required rate of return of 15 percent 1 Two-Stage Dividend Discount Model What is the value of the stack? \begin{tabular}{l|l|} P(0) & $34.07 \\ \hline \end{tabular} P0=kg1D0(1+g1)[1(1+k1+g1)T]+(1+k1+g1)Tkg2D0(1+g2 2 H-Model What is the value of the stock? Two-Stage Dividend Growth Model and H-Misdel Please use following information and solve the Two-stage Dividend Discount Model and H-Model Problem Suppose a firm has a current dividend of D(0)=$200 which is expected to growth 25 a year for 3 years and thereafter grow at the rate of 5 percent with a discount rate or required rate of return of 15 percent 1 Two-Stage Dividend Discount Model What is the value of the stack? \begin{tabular}{l|l|} P(0) & $34.07 \\ \hline \end{tabular} P0=kg1D0(1+g1)[1(1+k1+g1)T]+(1+k1+g1)Tkg2D0(1+g2 2 H-Model What is the value of the stock