Company A started at the beginning of 2019. They entered into a lease with Jan 1st as both inception and commenment date The Lease term is as below - 5 yr non-cancellable - 5% interest rate - equal payment of $22916.51 at the end of each year - $1,000 bargining purchase option at the end of lease term Useful life of this asset is 6 years with 0 residual value

Tax rate 25%, 30% and 35% each of the year

Earnings before interest, amortization and taxes for each year
2019	$123,456
2020	$234,567
2021	$345,678

Requests a) Prepare amortization table for the lease b) Record all related Jes c) Complete the balance sheet

	Balance Sheet
	2019	2020	2021
Asset
Current Asset
Cash	?	?	?
Accounts Receivable	120000	100000	150000
Prepaid Expenses	8000	5000	2000
Future Tax Asset	?	?	?
Long-term Asset
?
Total Assets
Liabilities
Current Liabilities
Accounts Payable	100000	80000	90000
Unearned Revenue	10000	8000	12000
Future Tax Liabilities	?	?	?
Long-term Liabilities
?
Total Liability
Shareholders' Equity
Retained Earnings	?	?	?
Common Equity	200000	200000	200000
Total Shareholders' Equity
Total Liability and Equity

Please explain step by step with the formulas.

Please explain with details and formulas how you calculate Future Tax Asset, Long Term Liabilities, Cash.