| | | | | | | | | | | | | | | | Exhibit 1: | | | | MODEL YEAR | | 1987 | 1988 | 1989 | 1990 | Sales | | | | | Fuel Tanks | $70,278 | $75,196 | $79,816 | $83,535 | Manifolds | 79,459 | 84,776 | 89,323 | 93,120 | Doors | 41,845 | 45,174 | 47,199 | 49,887 | Muffler/Exhausts | 62,986 | 66,266 | 0 | 0 | Oil Pans | 75,586 | 79,658 | 0 | 0 | Total | $330,154 | $351,071 | $216,338 | $226,542 | | | | | | Direct Material | | | | | Fuel Tanks | $15,125 | $15,756 | $16,312 | $16,996 | Manifolds | 31,696 | 33,016 | 34,392 | 35,725 | Doors | 14,886 | 15,506 | 16,252 | 16,825 | Muffler/Exhausts | 28,440 | 29,525 | 0 | 0 | Oil Pans | 32,218 | 33,560 | 0 | 0 | Total | $122,365 | $127,363 | $66,956 | $69,546 | | | | | | Direct Labor | | | | | Fuel Tanks | $4,169 | $4,238 | $4,415 | $4,599 | Manifolds | 5,886 | 6,027 | 6,278 | 6,540 | Doors | 2,621 | 2,731 | 2,844 | 2,963 | Muffler/Exhausts | 5,635 | 5,766 | 0 | 0 | Oil Pans | 6,371 | 6,532 | 0 | 0 | Total | $24,682 | $25,294 | $13,537 | $14,102 | | | | | | | | | | | Overhead by Account Number | | | | | | | | | | 1000 | $7,713 | $7,806 | $5,572 | $5,679 | 1500 | 6,743 | 6,824 | 5,883 | 5,928 | 2000 | 3,642 | 3,794 | 2,031 | 2,115 | 3000 | 2,428 | 2,529 | 1,354 | 1,410 | 4000 | 8,817 | 8,888 | 7,360 | 7,433 | 5000 | 24,181 | 24,460 | 20,063 | 20,274 | 8000 | 5,964 | 5,946 | 3,744 | 3,744 | 9000 | 6,708 | 6,771 | 5,948 | 5,987 | 11000 | 5,089 | 5,011 | 3,150 | 3,030 | 12000 | 26,936 | 28,077 | 15,027 | 15,683 | 14000 | 9,733 | 9,784 | 8,025 | 8,110 | | | | | | Total | $107,954 | $109,890 | $78,157 | $79,393 | | | | | | Factory Profit | $75,153 | $88,524 | $57,688 | $63,501 | | |