THE "HIJACK BUSTER"®
auto anti hijack and theft deterrent system

PROFORMA



INITIAL  INVESTMENT
ELECTRONIC MANUFACTURING F0R 1 MONTH MIN.1,110 UNITS       $22,200.00
ELECTRONIC MATERIALS[FOR 1 MONTH MIN. LEVEL]	           $22,200.00
ADVERTISING, MARKETING,PRINT MEDIA.	                   $26,000.00.
INSURANCE (PRODUCT LIABILITY) YEARLY	                   $10,000.00
PATIENT AND TRADEMARK ATTORNEY AND FILING FEES	           $ 8,900.00
BUSINESS LICENSES FOR CALIFORNIA AND 10 OTHER STATES       $ 3,310.00
ADMINISTRATION AND OFFICE SETUP	                           $ 7,390.00
TOTAL  EXPENSES (approx.)                                 $100,000.00

INCOME
BASED ON ALARM DEALERS, MOBILE INSTALLERS/DISTRIBUTORS, DIRECT MAIL, AUTO 
RETAIL STORES, AUTO DEALERS, AND T.V. AND RADIO ADS.
             minimum income on 10,000,000 sales invoices

	12	MONTHS INCOME COMBINED              $133,824,780.00

MONTHLY  EXPENSES
STAFF RATE BASED ON $20.00 PER UNIT SALES	        $31,080.00
MANUFACTURING COSTS @ $20.00 PER UNIT FIRST 6 MONTHS	$17,760.00
MATERIAL COSTS @ $20.00 PER UNIT FIRST 6 MONTHS	        $17,760.00
ADVERTISING @ 15% OF GROSS	                        $17,760.00
TELEPHONE AND FAX	                                $ 2,060.00
ACCOUNTING AND BOOKKEEPING	                        $ 1,000.00
LEGAL AND BAD DEBTS	                                $ 1,000.00
INSURANCE (PRODUCT LIABILITY)	                        $ 1,113.00
OFFICE LEASE                                            $   750.00
TAXES (FEDERAL AND STATE)                               $27,172.00

	TOTAL	MONTHLY EXPENSES                             $119,874.00
	TOTAL                 YEARLY EXPENCES              $1,438,488.00
	TQTAL	MONTHLY PROFIT AVG.                   $11,152,000.00
	*INVESTORS	SHARE	                      $ 5,760,000.00        
UNTIL PAYBACK @  50% FOR 12.70 MONTHS
	ANNUAL	NET PROFIT	                 $132,386,292.00