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

PROFORMA

These are the estimated sales by auto dealers in the San Franando Valley, 
California per the Pacific Bell YellowPages. There are approxmately 23 
dealers. We estimate at 5 units sold per day for a 6 day week that it would 
produce 115 units per day for 6 days per week or 690 units per week and a 
total of 2,760 per month and a total of 33,120 units per year. The average 
unit price of $153.00 = $5,067,360.00 per year. The investors share would be 
$2,026,944.

Los Angeles County and other major urban cities.
City of Los Angeles, Beverly Hills, Hollywood, Hollywood Hills, Westwood, 
Brentwood, Pacific Palisades, West Los Angeles. Los Angeles other areas: 
South Bay (all beach cities and inland including Culver City, Mar Vista, 
Santa Monica, Palos Verdes, Long Beach, Rolling Hills.)
Estimated sales based on 6 million registered auto owners in these areas. 
We estimate 3% of the 6 million autos which would be 180,000 units at the 
average price of  $153.00 = $27,540,000. The investors share would be 
$11,016,000.

Orange County including Santa Ana , Irvine, Newport, Lauguna, Huntington Beach,
 Costa Mesa, San Clemente.
Estimated sales based on 2 million registered auto owners in these areas. 
We estimate 3% of the 2 million autos which would be 60,000 units at the 
average price of $153.00 = $9,180,000. The investors share would be 
$3,672,000.

Ventura County including Oxnard, Ventura, Simi Valley. Estimated sales based 
on 1 million registered auto owners in these areas. We estimate 3% of the 
1 million autos which would be 30,000 units at the average price of 
$153.00 = $4,590,000. The investors share wquld be $918,000.

San Diego County including San Diego.
Estimated sales based on 2 million registered auto owners in these areas. 
We estimate 3% of the 2 million autos which would be 60,000 units at the 
average price of $153.00 = $9,180,000. The investors share would be $3,672,000.


San Francisco Bay Area Counties including San Francisco, Alameda, Mann, 
Contra Costa, Solano, Sacramento. Estimated sales based on 6 million 
registered auto owners in these areas. We estimate 3% of the 6 million autos 
which would be 180,000 units at the average price of $153.00 = $27,540,000. 
The investors share would be $11,016,000.