Make a 3 Year Profit and Loss projection for a Medical Spa offering goods and services.

EXPENSES Operating Expenses Accounting and Legal Advertising Depreciation Dues and Subscriptions Insurance Interest Expense Maintenance and Repairs Office Supplies Payroll Expenses Postage Rent Research and Development Salaries and Wages Taxes and Licenses Telephone Travel Utilties Web Hosting and Domains Other Total Operating Expenses $ Non-Recurring Expenses Furniture, Equipment and Software Gifts Given Other Total EXPENSES Net Income Before Taxes Income Tax Expense NET INCOME $ Owner Distributions / Dividends Adjustment to Retained Earnings Services EXPENSES Non-Recuring Expenses Furniture, Equipment and Software Gifts Given Other Total EXPENSES \begin{tabular}{llcll} Net Income Before Taxes Income Tax Expense & $ & $ & $ & $ \\ \hline NET INCOME & $ & & $ & $ \\ Owner Distributions I Dividends Adjustment to Retained Earnings & $ & $ & $ \end{tabular} EXPENSES Operating Expenses Accounting and Legal Advertising Depreciation Dues and Subscriptions Insurance Interest Expense Maintenance and Repairs Office Supplies Payroll Expenses Postage Rent Research and Development Salaries and Wages Taxes and Licenses Telephone Travel Utilties Web Hosting and Domains Other Total Operating Expenses $ Non-Recurring Expenses Furniture, Equipment and Software Gifts Given Other Total EXPENSES Net Income Before Taxes Income Tax Expense NET INCOME $ Owner Distributions / Dividends Adjustment to Retained Earnings Services EXPENSES Non-Recuring Expenses Furniture, Equipment and Software Gifts Given Other Total EXPENSES \begin{tabular}{llcll} Net Income Before Taxes Income Tax Expense & $ & $ & $ & $ \\ \hline NET INCOME & $ & & $ & $ \\ Owner Distributions I Dividends Adjustment to Retained Earnings & $ & $ & $ \end{tabular}