In: Finance
inventories and accounts payable will increase by $300,000 each so change in working capital is zero.
Annual Cash flow and NPV at 10% discount rate is calculated in excel and screen shot provided below:
NPV of project is $144,303.40.
Since, NPV of project is a positive value, so project should be accepted.