somebody pls help me to solve this problem :(

Desember 2018 Januari 2019 Februari 2019 Maret 2019 April 2019 Mei 2019 Juni 2019 Juli 2019 $160.000 $700.000 $900.000 $1.000.000 $1.100.000 $1.400.000 $1.500.000 $1.700.000 1.5% per month applies. Installment payments and month loan interest. Depreciation expense is $ 1,150 per month. Insurance expense per month is $ 460. PDC Company's prepaid insurance, the balance is deducted automatically per month by $ 460. After the insurance balance is paid in advance of the value of 0, the new PDC company will make insurance repayments for 1 year. For the sake of simplification of calculations, tax calculations are not included in this case study. Based on the information above and some additional information below, do the following instructions: a. If the beginning inventory in December 2018 was $ 135,600 and the ending inventory in December 2018 was $ 152,400, then show the preparation of the soles schedule, purchase schedule, wages and commissions schedule, and cash budget for January - June 2019. b. Here is some additional information about the PDC Company. Prepaid insurance in January 2019 is $ 5,520. The value of fixed assets (equipment, fixture & others) December 2018 was $ 92.00. PDC Company decided not to buy fixed assets during January June 2019. The accumulated depreciation value for December 2018 was $ 39,790, December 2018 owner's equity was $ 184,357. The number of ordinary shares from January to April 2019 is calculated by adding up the previous month's common shares with the current month's net income. Several special events resulted in the value of the May 2019 common stock to $ 13,625 and the June 2019 common stock value to $ 37,155. Suppose the PDC Company determines the loan size below here: Page 2 Januari 2019 Februari 2019 Maret 2019 April 2019 Mei 2019 Juni 2019 $15.608 $310.158 $284.757 $294.607 $50.000 $50.000 c. Then compile the projected income statement and balance sheet for January - June 2019 with reference to the additional information in point b and the information in the question narrative. Based on the answers in points a and b, compare the cash projection conditions in table 6.2 with your calculation results. Perform an analysis of things that cause changes in the cash condition of the PDC Company. d. Based on the answers to points a & b, give predictions about the sustainability of the PDC Company's business business. Also give recommendations to the PDC Company so that they can survive with the financial conditions they face. Desember 2018 Januari 2019 Februari 2019 Maret 2019 April 2019 Mei 2019 Juni 2019 Juli 2019 $160.000 $700.000 $900.000 $1.000.000 $1.100.000 $1.400.000 $1.500.000 $1.700.000 1.5% per month applies. Installment payments and month loan interest. Depreciation expense is $ 1,150 per month. Insurance expense per month is $ 460. PDC Company's prepaid insurance, the balance is deducted automatically per month by $ 460. After the insurance balance is paid in advance of the value of 0, the new PDC company will make insurance repayments for 1 year. For the sake of simplification of calculations, tax calculations are not included in this case study. Based on the information above and some additional information below, do the following instructions: a. If the beginning inventory in December 2018 was $ 135,600 and the ending inventory in December 2018 was $ 152,400, then show the preparation of the soles schedule, purchase schedule, wages and commissions schedule, and cash budget for January - June 2019. b. Here is some additional information about the PDC Company. Prepaid insurance in January 2019 is $ 5,520. The value of fixed assets (equipment, fixture & others) December 2018 was $ 92.00. PDC Company decided not to buy fixed assets during January June 2019. The accumulated depreciation value for December 2018 was $ 39,790, December 2018 owner's equity was $ 184,357. The number of ordinary shares from January to April 2019 is calculated by adding up the previous month's common shares with the current month's net income. Several special events resulted in the value of the May 2019 common stock to $ 13,625 and the June 2019 common stock value to $ 37,155. Suppose the PDC Company determines the loan size below here: Page 2 Januari 2019 Februari 2019 Maret 2019 April 2019 Mei 2019 Juni 2019 $15.608 $310.158 $284.757 $294.607 $50.000 $50.000 c. Then compile the projected income statement and balance sheet for January - June 2019 with reference to the additional information in point b and the information in the question narrative. Based on the answers in points a and b, compare the cash projection conditions in table 6.2 with your calculation results. Perform an analysis of things that cause changes in the cash condition of the PDC Company. d. Based on the answers to points a & b, give predictions about the sustainability of the PDC Company's business business. Also give recommendations to the PDC Company so that they can survive with the financial conditions they face