Jarrett Corp. At the End of 2010 Jarrett Corp. Developed the Following

Jarrett Corp.
At the end of 2010 Jarrett Corp. developed the following forecasts of net income:

Management believes that after 2015 Jarrett will grow at a rate of 7% each year. Total common shareholders' equity was $112,768 on December 31, 2010. Jarrett has not established a dividend and does not plan to paying dividends during 2011 to 2015. Its cost of equity capital is 12%.
Compute the value of Jarrett Corp . on January 1, 2011, using the residual income valuation model. Use the half-year adjustment.

A) $112,768
B) $185,329
C) $195,540
D) $133,624