• Change Purse Inc. is a small business that is planned to be located in a small Nova Scotia town. The town was incorporated in 1889 and, like many communities in Nova Scotia, it prides itself on being able to offer a unique quality of life to its citizens. Much of its history recognizes the importance of individuals, family, and community. The town’s council has emphasized attracting small businesses to the area based on its quality of life. Bethany Ng, the owner of Change Purse Inc., believes that there is a market for handbags in the town and surrounding area. Bethany just received her degree in design from a provincial college of art and design and thought about starting the business during the last year of her academic program. Bethany believes that her unique approach to design and her use of “green” materials in the production of the handbags will attract potential customers. Her assessment of the market demand included a phone survey of random sampling of town residents, an analysis of population data retrieved from the statistics Canada website, and an assessment of availability of competitive products in the town and surrounding area. Following her market assessment, Bethany incorporated a business with the intention of opening a small location on July 1, 20x3, on the town’s main street, where she would manufacture and sell a variety of bags, from diaper bags to evening bags. All the materials will be sourced from local suppliers and the manufacturing will be done by Bethany. Although handbags represent a difficult market to conquer, Bethany expects sales to be reasonably strong. She has spent the last few months working on a business plan and she has considered various aspects of her business model. Handbag sales are anticipated to come from the internet (15%), mail orders over the phone (15%), and walk-ins to the store (70%). All on-line and mail-order sales are to be paid by credit card and the in-store sales are anticipated to be paid by cash (10%), debit card (30%), and credit card (60%). Bethany has made an arrangement with a local financial institution that the debit processing will be done the same day, but the credit card processing will be done on the last day of the month for the entire month’s credit card sales. The cost of the credit card processing is a fee of 5% of the total amount processed, while the debit card processing is covered by her monthly business banking fees. The manufacturing process takes approximately two months. To take advantage of fabric and material purchase discounts, Bethany plans to buy the material for the year in January and February (50% in each month) and she will do all the manufacturing herself. Because Bethany will be buying material in July for 20X3, she will need to purchase and pay for all the material at once to get the discount. The cost of the materials will vary depending on the type of bag, with the costs approximately $20, $10, $10 and $50 per bag for diaper, shopping, school, and evening bags, respectively; the cost includes the discount for buying in January and February. Bethany has already contributed $1,000 in cash when incorporating her business; therefore, she expects to have access to the $1000 in cash that she contributed and a $10, 000 line of credit (5% annual interest cost) that she has already secured from her financial institution and from which she can borrow in $1,000 increments. The anticipated sales price, volume, and pattern are presented in exhibit 1 and the expected monthly expenses are presented in exhibit 2; monthly expenses are paid in cash in the month incurred. REQUIRED Bethany Ng has come to you, a professional accountant, for advice concerning her proposed business plan. In particular, Bethany wants help in budgeting her monthly financial resources and projecting her potential monthly income. Write a report to Bethany. EXHIBIT 1- Anticipated Sales Price, Volume, and Pattern for 20X4 Product Type Selling Price Sales Volume Sales Pattern Diaper Bags $150 100 50% in December, 25% April, 25% July Shopping Bags $40 250 10% per month, except Dec & January School Bags $40 150 90% in August, 10% in January Evening Bags $175 25 100% in December *Note 20X3 sales are expected to be 30% of the 20X4 monthly sales levels Exhibit 2 – Anticipated Monthly expenses for 20X4 Type of Expense Cost Rent (Including heat & Electricity) $1000 Office Supplies $100 Phone & Internet $200 Postage & Courier $100 Marketing & Public Relations $300 Banking Fees $100 *Note* 20X3 Expenses are expected to be the same as 20X4 expenses; however, marketing, and public relations fees are expected to be double the 20X4 level in 20X3.