Please round answers accordingly

Problem 12-1A Henkel Company is considering three long-term capital investment proposals. Each investment has a useful life of 5 years. Relevant data on each project are as follows Project Kilo $158,100 Project Lima $168,300 Project Oscar $208,650 Capital investment Annual net income Year 1 13,260 13,260 13,260 13,260 13,260 $66,300 17,850 16,830 28,050 22,950 21,930 13,770 12,750 $99,450 11,730 8,670 $70,890 Total Depreciation is computed by the straight-line method with no salvage value. The company's cost of capital is 15%. (Assume that cash flows occur evenly throughout the year.) (Refer the below table) TABLE 3 Present Value of 1 It 5% 8% 10% 11% 12% 15% 96154 95238 94340 0.93458 92593 .91743 90909 90090 89286 86957 92456 90703 89000 0.8734485734 84168 82645 81162 79719 75614 88900 86384 83962 0.81630 79383 77218.75132 .73119 .71178 65752 85480 82270 .792 82193 78353 74726 0.71299 68058 64993 62092 59345 56743 49718 7903 74622 .70496 0.66634 6301759627 56447 53464 50663 43233 75992 71068 66506 0.62275 58349 54703 51316 48166 45235 37594 73069 67684 6274 0.5820 54027 .50187 4665 43393 40388 32690 70259 64461 59190 0.54393 50025 46043 42410 39092 36061 28426 .67556 61391 55839 0.50835 46319 42241 38554 35218 32197 24719 .64958 58468 .52679 0.47509 42888 38753 35049 31728 28748 21494 .62460 .55684 49697 0.44401 397 3555431863 28584 25668 18691 60057 53032 46884 0.41496 36770 32618 28966 2575 22917 16253 57748 .50507 44230 0.38782 34046 29925 26333 23199 20462 14133 5552648102 41727 0.36245 31524 27454 23939 20900 18270 12289 82270 79209 0.76290 73503 70843 68301 65873 63552 57175 10 12 16 5339 45811 39365 0.33873 29189 25187 21763 18829 16312 10687 51337 43630 37136 0.31657 2702723107 1978516963 14564 09293 49363 41552 35034 0.29586 25025 21199 17986 15282 13004 08081 4746439573 3305 0 27615 2317 194491635 13768 16 .07027 45639 20 37689 31180 0.25842 2 21455 17843 14864 12403 10367 06110