Make a 3 years balance sheet with estimated numbers. For the year 2024, 2025 and 2026.

We have to make a business plan for our group project and the budget is maximum $50,000 CAD. We choose a business plan which is "Smart home installation services" . Now we have to make a "Balance Sheet" for the year 2024,2025, 2026 in excel sheet for our business plan. Now make a 3 years balance sheet with estimated numbers.

Please provide the figures/estimated numbers as well. Plz don't provide only the template. Like, You'll need to estimate the cash, accounts receivable, inventory, prepaid expenses, property, plant & equipment, accounts payable, short-term loans, and other financial metrics for each year. Additionally, consider factors like depreciation, loan repayments, and changes in owner's equity over the years.