Shady Below is information related to a company:

(dollar amounts in thousands)	2012	2013	2014	2015	2016	2017
Net Cash Flow from Operations	564	628	854	1059	1345	1655
Interest Expense after tax	122	134	148	145	155	148
Decrease (Increase) in Cash Required for Operations	-75	-54	-48	-32	-61	-48
Net Cash Flow from Investing	-287	-300	-310	-285	-294	-277
Net Cash from Debt Financing	210	204	140	85	-40	-46
Present Value Factors (WACC = 8.5%)	0.922	0.849	0.783	0.722	0.665

Using a five-year forecast horizon compute the sum of the present value of free cash flows accruing to all debt and common equity holders for years 2012 to 2016.

	a.	3,245
	b.	2,551
	c.	6,792
	d.	2,741