if my loan was 100,000

show me the steps how i can solve this table to find the answers as given on it , show me the formulas that i can use to solve it and had same answers as given in table

Projected Balance Sheet 2020 2021 2022 Stareting Balances AED92,000 AED285.006 AED683.238 AED1,071,752 AEDO AEDO AEDO Cash Accounts Receivable Inventory Other Current Assets Total Current Assets AED92,000 AED285,006 AED683,238 AED1,071,752 Long-Term Assets AED826,000 Accumulated Depreciation Total Long-Term Assets AED826,000 AED826,000 AED826,000 AED826,000 (AED51,625) (AED103,250) (AED154,875) AED774,375 AED722,750 AED671,125 Total Assets AED918,000 AED 1,059,381 AED1,405,988 AED1,742,877 Accounts Payable Income Taxes Payable Sales Taxes Payable Short-Term Debt AED134,686 Prepaid Revenue Total Current Liabilities AED 134,686 Long-Term Debt AED715,314 Long-Term Liabilities AED715,314 AEDO AEDO AEDO AEDO AEDO AEDO AEDO AEDO AEDO AED137,405 AED140,178 AED143,008 AED 137,405 AED140,178 AED143,008 AED577,909 AED437,731 AED294,723 AED577,909 AED437,731 AED294,723 Total Liabilities AED850,000 AED715,314 AED577,909 AED437,731 Paid-In Capital Retained Earenings Earenings Total Owner's Equity AED 150,000 AED150,000 AED150,000 AED150,000 (AED82,000) (AED82,000) AED 194,067 AED678,078 AED276,067 AED484,012 AED477,068 AED68,000 AED344,067 AED828,078 AED1,305,146 Total Liabilities & Equity AED918,000 AED 1,059,381 AED1,405,988 AED1,742,877