Please create a 3 year business/financial projection plan for a cosmetology school utilizing the below data in excel.

$500 for enrollment; 500 for protection fund fee; $50 for criminal background check; start up equipment $7200; supplies and salon equipment;

salaries/employees - 1 manager/owner;

2 assistants $12 per hour full time;

1 maintenance worker $10 per hour full time;

1 attorney $20 hr;

1 secretary $12.50 per hour;

550 students each for 1200 hours; building $1000 monthly; lights $400; specialty courses $500 for 100 hrs