Please make an excel explanation for this.

The School of Management and Accountancy is planning to begin an online MSA (Master of Science in Accountancy) program. The initial start-up costs for computing equipment, Facilities, course development, and staff recruitment and development are P350,000. The school plans to charge tuition of P18,000 per student per year. However, the university administration will charge the school P12,000 per student for the first 100 students enrolled each year for administrative costs and its share of the tuition payments. a. How many students does the school need to enroll in the first year to break even? b. If the school can enroll 75 students the first year, how much profit will it make? c. The school believes it can increase tuition to P24,000, but doing so would reduce enrollment to 35. Should the school consider doing this