Using the NPV as the basis of its decision, johnson company(should or should not) consider the investment because its NPV is (negative or positive)

Johnson Company is considering an investment opportunity with the following expected net cash infows You 1.5255.000 Year 25150.000 Year 3,595,000. The company uses a discount rate of 10% and the initial investment is 5355.000 Click the icon to view Present Value of 51 table) Click the icon to view Present Value of Ordinary Arty of table Calculate the NPV of the investment should the company invest in the project? Why or why not? Use the following table to calculate the net present value of the project Entry factor amounts to the decalces XXX) Net Cash PV Factor Present Years Inflow 0-101 Presentach year's wow 1 hou Present Value of $1 Periods 9% 1 0.990 12% net 0.917 2 3 4 5 4% 5% 0.962 0.952 0.925 0.907 0.889 0.864 0.855 0823 0.822 0.784 6% 0.943 0890 0.840 0.792 0.747 7% 0.935 0.873 0.816 0.763 0.713 0.842 0.772 0.708 0.650 infld 6 7 8 9 10 1% 2% 3% 0980 0.971 0.980 0.961 0.943 0.971 0.942 0.915 0.961 0.924 0.888 0.951 0.906 0.863 0.942 0.888 0.837 0.933 0.871 0.813 0.923 0.853 0.789 0.914 0.837 0.766 0.905 0.820 0.744 0896 0 804 0.722 0.887 0.788 0.701 0.879 0.773 0.681 0.870 0.758 0.661 0.851 0743 0.642 0.853 0.728 0.623 0844 0.714 0.605 0.596 0.547 0.502 0.460 0422 0790 0.760 0.731 0.703 0.676 0.650 0.625 0.601 0.577 0.566 0.534 0.513 0.746 0.711 0.677 0 545 0.614 0585 0.557 0.530 0.505 0.481 8% 0.926 0.857 0.794 0.735 0.681 0.630 0.583 0.540 0.500 0.463 0.420 0.397 0.368 0.340 0.315 0292 0.270 0.705 0.665 0.627 0.592 0558 0.527 0497 0.469 0442 0.417 0.394 0.371 11 12 13 14 15 0.666 0.623 0.582 0544 0508 0.475 0.444 0.415 0388 0.362 0339 0.317 10% 14% 15% 16% 18% 20% 0909 0.893 0.877 0.870 0.862 0.847 0.833 0.826 0.797 0.769 0.756 0.743 0.718 0.694 0.751 0.712 0675 0658 0.641 0.609 0579 0.683 0.636 0.592 0.572 0.552 0.516 0482 0.621 0.567 0.519 0.497 0.476 0.437 0.402 0564 0507 0.456 0.432 0410 03700335 0513 0.452 0.400 0.376 0.354 0314 0.279 0.467 0.404 0.361 0.327 0.305 0.266 0.233 0.424 0.361 0.308 0284 0263 0225 0.194 0386 0.322 0 2700 247 0.227 0.191 0.162 0350 0 287 0 237 0215 0.195 0.162 0.135 0319 0257 0208 0.187 0.168 0.137 0.112 0 290 0 229 0.182 0.163 0.145 0.116 0.093 0205 0.160 0.125 0.099 0.078 0.239 0.183 0.140 0.123 0.1080084 0065 0218 0.163 0.123 0.107 0.093 0.071 0.054 0.198 0.146 0.108 0.093 0.080 0060 0045 0388 0356 0326 0 299 0275 0252 0231 0263 0.141 roject 16 17 0.458 0.436 s and til Print Done 0.160 0.442 0.417 0.388 0.362 0.505 0.481 0.458 0.436 0.416 0.396 0.377 het 0.394 0.371 0.350 0.331 0.312 0.339 0.317 0.296 0277 0.258 Infld 14 0.870 0.758 0.661 0.577 15 0.861 0.743 0.642 0.555 16 0.853 0.728 0.623 0.534 17 0.844 0.714 0.605 0.513 18 0.836 0.700 0.587 0.494 19 0.828 0.686 0.570 0.475 20 0.820 0673 0.554 0456 21 0.811 0.660 0.538 0.439 22 0803 0647 0.522 0.422 23 0.795 0634 0507 0406 24 0.788 0.622 0.492 0390 25 0780 0.610 0478 10.375 26 0772 0.598 0.464 0.381 27 0764 0.686 0450 0.347 28 0.757 0574 0437 0 333 29 0.749 0.563 0424 0321 30 0.742 0552 0412 0308 40 0.672 0453 0.307 0208 50 0.608 0 372 0228 04 0.359 0.342 0.326 0310 0295 0281 0268 0.256 0 243 0231 0.142 0087 0 294 0.242 0.278 0.226 0262 0211 0247 0.197 0233 0.184 0 220 0172 0207 0 161 0.190 0.150 0185 0.141 0.174 0.131 0.097 0067 0 0540034 0.340 0.299 0.263 0.205 0.141 0.125 0.099 0.078 0.315 0.275 0.239 0.183 0.140 0.123 0.108 0.084 0.065 0.292 0.252 0.218 0.163 0.123 0.107 0.093 0.071 0.054 0270 0.231 0.198 0.146 0.108 0.093 0.080 0.060 0.045 0.250 0212 0.180 0.130 0.095 0.081 0.069 0.051 0.038 0232 0.194 0.164 0.116 0.083 0070 0060 0043 0.031 0215 0.178 0.149 0.104 0073 0.051 0.051 0037 0.026 0199 0.164 0.135 0.093 0.064 0.053 0.044 0.031 0022 0.184 0.150 0.123 0.083 0.056 0.046 0.038 0.026 0.018 0.170 0.138 0.112 0.074 0049 0040 0.033 0.022 0015 0.158 0.126 0102 0066 0043 0.035 0.028 0019 0.013 0.146 0.116 0092 0.0590038 0.030 0.024 0.016 0.010 0.135 0.100 0034 0.053 0033 0.026 0021 0.014 0009 0 126 0098 0076 0.047 0029 0.023 0.018 0.011 0007 0.116 0090 0.059 0042 0026 01020 0.018 0.010 0 000 0107 0.082 0063 0.037 0.022 0.017 0.014 0.000 0005 0099 0075 0 057 0.033 0.020 00150012 0007 0.004 0046 0032 0.022 0011 0.005 0.004 0003 0.001 0.001 0.021 0013 0.009 0.003 0.001 0001 0.001 project Print Done elds and ti 2%. 1 3.606 Present Value of Ordinary Annuity of $1 Periods 1% 3% 4% 5% 6% 7% 8% 9% 0.990 10% 12% 14% 0.980 0.971 15% 16% 0.962 20% 0.952 18% 0.943 0.935 0.926 0917 0.909 0.893 0.877 2 1.970 1.913 0.870 1.942 0862 1.886 1.859 0.847 0.833 1.833 1 808 1.783 1.759 1.736 1.690 1647 2.941 1.626 3 1.605 2.884 2829 2.775 2723 1.566 1.528 2.673 2.624 2.577 2531 2487 2402 2322 4 2283 3.902 2246 2.174 2.106 3.808 3.717 3630 3.546 3.465 3.387 3.312 3240 3.170 3.037 2.914 5 2.855 2798 2690 2589 4.853 4.713 4580 4.452 4.329 4212 4.100 3.993 3.890 3.791 3.433 3.352 3 274 3.127 2.991 6 5.795 5.601 5.417 5.242 5076 4.917 4767 4623 4486 4355 4.111 3.889 3.784 3 685 3498 3326 7 6.728 6.472 6230 6.002 5.786 5.682 5.389 5 206 5033 4.868 4564 4 288 4. 160 4039 3812 3.605 8 7652 7.325 7.020 6733 6.463 6.210 5.971 5.747 5 535 5.335 4.968 4.639 4.487 4078 3.837 8.566 8.162 7.786 7435 7.108 6.802 6.515 6 247 5.995 5.759 5.328 4.946 4607 4303 4031 10 9.471 8.983 8.530 8.111 7.722 7 360 7024 6710 8.418 6.145 5.650 5 216 5.019 4.833 4.192 11 10.368 9.787 9253 8760 8.306 7887 7.499 7.139 6.805 6.495 5.938 5.453 5234 5.029 4656 4.327 12 11 255 10 575 9.954 9385 8.863 8 384 7943 7536 7.161 6.814 6.194 5.660 5.421 5.197 4793 13 12. 134 11 348 10.635 9.986 9.394 8.853 8.358 7904 7487 7.103 6.424 6.842 5583 6 342 4910 14 13.004 12.106 11 296 10 563 9.899 9.295 8 745 8 244 7.786 7367 6.628 6.002 5.724 5.468 5008 4.611 15 13 865 12 849 11.93811118 10 3809712 9108 8559 8061 6 811 6.142 5847 5.575 5.092 4675 16 9447 14 718 13.5781256111652 10.838 10.108 8.85 8.313 7824 8.974 6.265 5964 6.669 5.162 4730 17 13.1661216611 274 10.477 15.562 14 292 9763 9122 8.544 8022 7.120 6373 5222 5749 4775 4772 4533 7606 dth Print Done Reference . et infla 14 13.004 12.106 11.296 10.563 9.899 9.295 8.745 8.244 7.786 7.367 6.628 6.002 5.724 5.468 15 5.008 4.611 13.865 12.849 11.938 11.11810.380 9.712 9.108 8.559 8.061 7.606 6.811 6.142 5.847 5.575 5.092 4.675 16 14.718 13.578 12.561 11.652 10.838 10.106 9447 8.851 8 313 7.824 6.974 6.265 5.954 5 669 5.162 4.730 17 15.562 14.292 13.166 12.166 11 274 10.4779.763 9.122 8.544 8.022 7.120 6.373 6.047 5.749 5.222 4.775 18 16.398 14.992 13.754 1265911.690 10.828 10.059 9.372 8.756 8201 7.250 6.467 6.128 5.818 5.273 4812 19 17 226 15.6781432413.134 12.085 11.158 10.336 9.604 8.950 8.365 7.366 6.550 6.198 5.877 5.316 4.844 20 18.046 16.351 14.877 13.590 12.462 11.470 10.594 9.818 9.129 8.514 7.469 6623 6.259 5.929 5.353 4870 21 18.857 17.011 15.415 14.029 1282111764 10.836 10.0179292 8649 7562 6.687 6.312 6.973 5.384 4.891 22 19.660 17 658 1593714 451 13.163 12.042 11.061 10.2019.442 8.772 7.645 6.743 6.359 6,011 5.410 4.909 23 20.456 18.292 16.44414 857 13.489 12 30311 272 10 371 9580 8 883 7.718 6.792 6.399 6.044 5.432 4.925 24 21 24318.914 16.936 15 247 13.79912 550 1146910 529 9707 8.985 7.784 6.835 6434 6,073 5.451 4937 25 22 02319,52317 413 15.622140941278311654 10.675 9.823 9077 7.843 6.873 6.464 6.097 5467 4948 26 9.161 22.795 20 121 17 877 15 98314 375 1300311 826 10 810 9929 7.896 6.491 6 906 6.118 5480 4956 7943 10 935 10.0279 237 6.514 27 6 935 6.138 6492 4954 23.560 20.707 18.32716 330 14 643 13.21111987 9.307 243162128118.76416 663 1489813 406 12 137 11051 10.116 7.984 6.961 8.534 6.152 28 5502 4.970 8.022 11 159 10.1989.370 6.983 6.551 6.166 5510 25.066 21 84419 188 16.98415 141 13.591 | 12 278 4975 29 9.427 8.055 6.566 6.177 5517 30 25 808 22 396 19 600 17 292 15 372 13.765 12 40911 250 10274 9.779 8 244 7.105 6642 6.233 5548 4 997 17.15915046 13.332 11 926 10 757 40 32 835 27 356 23.115 19.793 8 304 7.133 8.661 8.246 5654 4 999 50 39 190 31 42425 73021 482 18 256 15.782 13 801 12 233 10.9829915 7003 Toject