Need a finicial plan with graphs for management team

and a graph for the business expenses

Management Team

Mary Shaw:Director of Education/Principal $35,000

Vergeree Hammonds:Information management technology/Registration/Marketing $30,000

Karr Krenshaw:Business/Career teacher/Social Media $30,000

Brittne' Fludd: ESE & Lead classroom teacher $30,000

Kenneth Daniels: Intake Registration Host $14,300 (Part time)

Amber Lee:Information management technology/Social Media $30,000

Edward Williams: facility engineer $20,000

Julia Shaw:Education Consultant:$30,000

Finicial plan:Projected amount each employee will be paid on a flow chart.

Four part time online teachers 20,000.00 a year each

Total $299.000 (300.000)

Business Expenses

Monthly Rental $1800.00 x 12 = $ 21,600

Social Media $20,000

Office supplies $4000.00

Printer:$3500.00

Phone and internet service:$120.00 monthly

Light bill 200.00 monthly

Furniture:$8000.00

Edgenuity Coursewre$15,000.00

Need a finicial plan with graphs and a graph for my management team with payroll.