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 one's current book at home while traveling. The five MBA students spent last summer interviewing local tourists about the desirability of such a service. Manuel Mu$$oz$,$ 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 Manuel's bookstore out of the market.

The bookstore would need to buy two electric bicycles for the delivery people at a price of $1,500$ 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 a monthly rent of $2,000.$ The storage room would require heavy$-$duty metal shelves at a total cost of $4,000.$

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 cup holders$)$ to last for the next three years.

The two delivery people 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. This employee currently earns $15,000$ p$.$a$.$

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 $30\%$ of tax on its profits.

Manuel is somewhat confused about his cost of capital. He knows that he should not rely on the bookstore's historic cost of debt. He$,$ therefore, phoned up his bank manager who quoted him an interest rate of $7\%$ if he were to take out a loan today.

Following some extensive research on the internet, he is pretty sure that the equity beta of his bookstore is roughly $1\mathrm{.}3.$ He asked one of his regular customers, a finance professor at IE$,$ what risk premium he should use for the market premium. The professor suggested using a market risk premium of $5\mathrm{.}8\%$ p$.$a$.$ However, Manuel does not know what rate to use for the risk$-$free rate. He looked up the yields on various debt securities issued by the Spanish government and he found the following:

Debt security

$3-$month bills

$1-$year bills

$3-$year bonds

$5-$year bonds

$10-$year bonds

Current yield

$1\mathrm{.}820\%$

$2\mathrm{.}655\%$

$2\mathrm{.}746\%$

$2\mathrm{.}952\%$

$3\mathrm{.}384\%$

Note: The Spanish word for bonds is "bonos".

The bookstore is currently financed by $35\%$ of debt and $65\%$ of equity. The new project is expected to require the same capital structure or mix of debt and equity as the entire bookstore. Net working capital of $12\%$ of the annual sales revenue would need to be in place at the start.

Assignment Structure

Your assignment will be an Excel spreadsheet clearly showing your answers to the questions below $($three main questions, with each question subdivided into parts$).$

For Question $1(25\%$ of your grade$)$:

A$.$ Determine the incremental cash flows for this project $-$ calculate each.

B$.$ Clearly explain why a given cash flow is incremental or not $-$ write your thought process$/$justification in another cell $($to the right of your calculations for each selected cash flow$).$

For Question $2(50\%$ of your grade$)$:

A$.$ Compute the NPV$,$ IRR, and payback period for the project $-$ calculate each.

B$.$ Should Manuel go ahead with this project? Write your recommendation $($paragraph$,$ using a cell in the Excel sheet and clearly label it as your answer to Question $2$B$)$ with your explanation for what your suggestion is for Manuel as far as going ahead with the project.

For Question $3(25\%$ of your grade$)$:

A$.$ Manuel does no