Shady Sunglasses Operates Retail Sunglass Kiosks in Shopping Malls Using a Five-Year Forecast Horizon Compute the Sum of the Is

Shady Sunglasses operates retail sunglass kiosks in shopping malls. Below is information related to the company:
$\begin{array}{c}\begin{array}{l}\text {(dolar aniounts int thousaids)}\\\text {Net Cash Flow from Operations}\\\text {Interest Expense after tax}\\\text {Decrease (Increase) in Cash Required }\\\text {for Operations Net Cash Flow from Investing}\\\text {Net Cashfrom Debt Financing}\\\\\text { Present Value Factors ( WACC=8.5 \% ) }\\\end{array}\begin{array}{l}\underline{\text { 2012 }}\\564 \\122 \\-75 \\-287 \\210 \\\\0.922 \\\end{array}\begin{array}{l}\underline{2013}\\628 \\134 \\-54 \\-300 \\204 \\\\0.849\\\end{array}\begin{array}{l}\underline{2014}\\854\\148 \\-48 \\-310 \\140 \\\\0.783\\\end{array}\begin{array}{l}\underline{2015}\\1059 \\145 \\-32 \\-285 \\85 \\\\0.722\\\end{array}\begin{array}{l}\underline{2016}\\1345 \\155 \\-61 \\-294 \\-40\\\\0.665\\\end{array}\begin{array}{l}\underline{\text { 2017} } \\1655 \\148 \\-48 \\-277 \\-46\\\\\\\end{array}\end{array}$

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.