Can you help me make a projected balance sheet with the instructions and projected income statement provided? Please show me the procedures, so I am able to know how to do it. Thank you

Strategies: 1. Expand into Australia (buy 50 lots for new locations) 2. Open 10 new stores in Quebec (incorporate French writing on products \& signage) 3. Borrow money and/ or issue stock to pay for the above changes. 4. If profitable, begin to issue dividends to shareholders at 5% of earnings