Answer is not 84.46

Imagine it is currently the first day of 2019. The corporate tax rate is 40% and the WACC is estimated to be 13% pa. Suppose also that there is no surplus cash in any year and that Terminal Value (TV) at the end of 2022 is estimated to be 4 times the 2022 EBIT. All amounts are given in thousands of dollars ($k) as at the last day of each year. The following forecast has been made for Zilla Ltd: 2020 2022 Amounts in thousands of dollars (Sk) Shareholders' Equity 2018 (past) 300 2019 312 2021 337 324 350 Debt 200 204 208 212 208 EBIT 120 128 137 147 157 Question: Calculate the Residual Income (RI) for 2022. Enter your answer in thousands of dollars and round your answer to two decimal places. For example, an answer of $12.345678k or $12,345.678 should be entered as 12.35