show working break down

Over the next 5 years, Blue Eagle Media stock is expected to pay a dividend of 7.45 dollars in 1 year, 9.33 dollars in 2 years, 3.13 dollars in 3 years, 4.34 dollars in 4 years, and 5.68 dollars in 5 years. The stock is expected to be priced at 114.18 dollars in 4 years and has an expected return of 12.25 percent. What is the price of Blue Eagle Media stock expected to be in 5 years? Number