Business Plans:
(continued)
Business Consulting (Koshu Pro Forma)
Koshu Pro Forma
| Actual & Projected: Q1 1993 - Q4 1994 DBA Kevin Vaartinna | ||||
| Ql 1993 | Q2 1993 | Q3 1993 | Q4 1993 | |
| Revenues | $14,288 | $12,091 | $14,448 | $10,552 |
| Expenses | 1,551 | 1,399 | 1,783 | 3,833 |
| EBIT | 12,737 | 10,692 | 12,665 | 6,719 |
| Taxes | 0 | 0 | 1,214 | 1,277 |
| Net Income | $12,737 | $10,692 | $11,451 | $5,442 |
| Q1 1994 | Q2 1994 | Q3 1994 | Q4 1994 | |
| Revenue | $20,000 | $18,000 | $18,000 | $18,000 |
| Expenses | 8,500 | 2,500 | 2,500 | 2,500 |
| EBIT | 12,250 | 15,500 | 15,500 | 15,500 |
| Taxes | 1,888 | 2,375 | 2,375 | 2,375 |
| Net Income | $10,363 | $13,125 | $13,125 | $13,125 |
Balance Sheet: Business & Personal
