USED VEHICLE SALES ANALYSIS									DATE:	02/25/05


	VEHICLE AGE ANALYSIS
UNIT AGE RANGE	Unit Count		Total Modified Gross		Avg. Modified Gross		Total Vehicle Net		Avg. Vehicle Net
1 - 30 Days	0		$ -		$ -		$ -		$ -
31 - 45 Days	0		$ -		$ -		$ -		$ -
46 - 60 Days	0		$ -		$ -		$ -		$ -
61 - 90 Days	0		$ -		$ -		$ -		$ -
91 - 120 Days	0		$ -		$ -		$ -		$ -
121 + Days	0		$ -		$ -		$ -		$ -


	ACQUISITION SOURCE ANALYSIS										DEPARTMENT TOTALS
	PURCHASED UNITS				NEW TRADE UNITS				MISC. UNITS		DEPARTMENT TOTALS
	Purchase		Cycle		New		Cycle		Other
UNIT SALES COUNT	0		0		0		0		0		0
AVERAGE AGE - Days	0		0		0		0		0		0

TOTAL VALUES
Asset Value - Cost	$ -		$ -		$ -		$ -		$ -		$ -
Modified Gross	$ -		$ -		$ -		$ -		$ -		$ -
Vehicle Net	$ -		$ -		$ -		$ -		$ -		$ -

PER UNIT AVERAGE
Asset Value - Cost	$ -		$ -		$ -		$ -		$ -		$ -
Modified Gross	$ -		$ -		$ -		$ -		$ -		$ -
Vehicle Net	$ -		$ -		$ -		$ -		$ -		$ -

ROA - Return On Asset	0.0%		0.0%		0.0%		0.0%		0.0%		0.0%


	MODEL YEAR - AVERAGE PER UNIT
MODEL YEAR	Unit Count		Age In Days		Modified Gross		Vehicle Net		% Of Total Sales Net
2005	0		0		$ -		$ -		0.0%
2004	0		0		$ -		$ -		0.0%
2003	0		0		$ -		$ -		0.0%
2002	0		0		$ -		$ -		0.0%
2001	0		0		$ -		$ -		0.0%
2000	0		0		$ -		$ -		0.0%
1999	0		0		$ -		$ -		0.0%
< 1999	0		0		$ -		$ -		0.0%


	VEHICLE MAKE - AVERAGE PER UNIT
UNIT MAKE	Unit Count		Age In Days		Modified Gross		Vehicle Net		% Of Total Sales Net
Other	0		0		$ -		$ -		0.0%
Pontiac	0		0		$ -		$ -		0.0%
Ford	0		0		$ -		$ -		0.0%
Ford Truck	0		0		$ -		$ -		0.0%
GMC	0		0		$ -		$ -		0.0%
Chevrolet	0		0		$ -		$ -		0.0%
Chevrolet Truck	0		0		$ -		$ -		0.0%
Honda	0		0		$ -		$ -		0.0%
Mercedes	0		0		$ -		$ -		0.0%
Oldsmobile	0		0		$ -		$ -		0.0%
Buick	0		0		$ -		$ -		0.0%
Cadillac	0		0		$ -		$ -		0.0%
Toyota	0		0		$ -		$ -		0.0%
Dodge	0		0		$ -		$ -		0.0%
Audi	0		0		$ -		$ -		0.0%