Marcus Homer , a college student, plans to sell CD players over the internet & by mail order during the semester to help pay his expenses. He buys the players for $28 & sells them for $52. If payment by cheque accompanies the mail order (estimated to be 30% of sales), he gives 10% discount. If customers include a credit card number for either internet or mail order (estimated 40% of sales), they receive 5% discount. The remaining collections are estimated as follows:
One month following 15%
Two months following 9%
Three months following 6%

Sales forecast are as follows:
September 160 units
October 240 units
November 360 units
December 440 units
January Business terminated

Marcus plans to pay his supplier 55% in the month of purchase, and 45% in the following month. A 5% discount is granted on payments made in the month of purchase. However, Marcus will not be able to take any discounts on the September purchases because of cashflow constraints. All September purchases will be paid for in October. Marcus has 60 players on hand (purchased in August and to be paid in September), and plans to maintain enough end-of-month inventory to meet 50% of the next month’s sales. Marcus also wished to maintain a closing cash balance of $2,500 in the bank once the business commences in September. The current interest rate on short term loans is 3 % pa.

Required:
Prepare schedules for monthly budgeted cash receipts (10 marks) & cash disbursements (13 marks) & the cash budget (5 marks). During which month will Marcus need to organise a short-term loan & for how much? (2 marks)