Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

A small bookstore on Gran Via, one of the main arteries through Madrid and a famous shopping street, has come up with the idea of

A small bookstore on Gran Via, one of the main arteries through Madrid and a famous shopping street, has come up with the idea of delivering books to visitors to Madrid who stay in local hotels. Given the central location of the bookstore, the books would be delivered to tourists staying in nearby hotels within less than 30 minutes.
The idea for the delivery service originally came from five MBA students at IE Business School who conducted a market study into the potential need for such a service. From personal experience, the students knew that it is easy to forget ones current book at home while traveling. The five MBA students spent last summer interviewing local tourists about the desirability of such a service. Manuel Munoz, the bookstore owner, sponsored this market study with 1,250. The market study also revealed that Amazon was planning to set up a similar delivery service in central Madrid. Due to various administrative delays, Amazon would only be able to start its delivery service in exactly 3 years from now. It would then immediately price Manuels bookstore out of the market.
The bookstore would need to buy two electrical bicycles for the delivery guys for 1,500 each. The two bicycles would be fully depreciated in a straight line over the three years. They could be sold for 400 each at the end of the project. The bookstore would also need to use an empty room at the back of the store as a storeroom. If the bookstore were not to go ahead with the delivery service, the empty room could be rented out at an annual rent of 2,000. The storage room would require heavy-duty metal shelves at a total cost of 4,000. These metal shelves would have to be fixed to the walls and would therefore be difficult to remove once fixed. Hence, Manuel assumes that the shelves will not have a resale value. He also assumes that they will not be depreciated.
If going ahead, Manuel wants to advertise the new delivery service by distributing leaflets to nearby hotels. He has been quoted a fee of 15,000 for the design of various promotional items and another 3,200 for the printing of sufficient leaflets and other promotional items (such as free keyholders) to last for the next three years.
The new delivery service would generate sales of 750 books, 1,000 books, and 1,200 books each month during the first year, the second year, and the third year, respectively. The average sales price of the books would be 20. The cost of the books sold is 75% of their sales price to the customers. Manuel expects that the number of books sold in-store would drop by 25% of the number of books sold via the delivery service. The average sales price per book for the eroded sales is 15 and the cost of the books sold is 80%. The bookstore pays a 30% tax on its profits.
The two delivery guys needed for the delivery service would be paid 16,000 p.a. However, Manuel expects to relocate an existing employee who already works for the bookstore to the delivery service. Given the erosion of the in-store book sales, if Manuel were to go ahead with the delivery service, this employee would no longer be needed in the store. This employee currently earns 15,000 p.a.
Net working capital of 12% of the annual sales revenue would need to be in place at the start of each year. The net working capital would be fully recovered at the end of the project.
Instructions
a) Attached is an Excel file with the potential incremental cash flows for this project. Determine which ones are incremental cash flows by stating Yes or No in the second column of the table below. Then state your reason for answering yes or no in the third column.
b) Based on your answer to part a) and following the general structure in the excel sheet, compile your cash flow statements.PART B
a) Based on your answer to part a) and following the
general structure below, compile your cash flow
statement.
image text in transcribed

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Essentials Of Managerial Finance

Authors: Scott Besley, Eugene F. Brigham

13th Edition

0324258755, 9780324258752

More Books

Students also viewed these Finance questions

Question

Does your product/program have a descriptive and memorable slogan?

Answered: 1 week ago

Question

How does this compare with the Fog Index for your written message?

Answered: 1 week ago