a The following facts pertain to a non-cancelable lease agreement between Pharoah Leasing and Shamrock Group, a lessee (amounts in thousands). May 1, 2022 19,243.64 3.760 5 years Commencement date Annual lease payment due at the beginning of each year, beginning with May 1, 2022 Bargain purchase option price at end of lease term Lease term Economic life of leased equipment Lessor's cost Fair value of asset at May 1, 2022 Lessor's implicit rate Lessee's incremental borrowing rate 10 years 61,100 85.540 8 % The collectibility of the lease payments by Pharoah is probable. Click here to view factor tables. (For calculation purposes, use 5 decimal places as displayed in the factor table provided.) (a) Prepare a lease amortization schedule for Shamrock for the 5-year lease term. (Round answers to 2 decimal places, eg. 5,275.15.) SHAMROCK GROUP (Lessee) Lease Amortization Schedule Annual Lease Payment Plus BPO Interest on Liability Reduction of Lease Liability Lease Liability