home *** CD-ROM | disk | FTP | other *** search
/ The Best Shareware of the Year 1997 Winter / The Best Shareware of the Year 1997 Winter.iso / library / 1996 / 0696 / 066ht02.gif < prev    next >
Graphics Interchange Format  |  1996-03-25  |  24.7 KB  |  800x600  |  4-bit (14 colors)
   ocr: X Micresont Excel - GoalSeek.xls -EX a Eile Edit View Insert Format Iools Data Window Help EX Arial 10 B I U $ % - +.0 .00 +.0 .00 - = ABS - - - L fx L 108% F13 =F5-F11 A E F H 1 Froboz Foods, Inc. 2 Sales Forecast 3 4 1996 1997 1998 1999 2000 5 Sales $10,000.00 $11,500.00 $ 12,500.00 $13,500.00 $16,500.00 6 7 Cost/Expenses 8 Cost of Goods 3,000.00 3,795.00 4,537.50 5,390.55 7,247.30 9 G&A 1,500.00 1,897.50 2,268.75 2,695.28 3,623.65 10 Marketing 2,500.00 3,162.50 3,781.25 4,492.13 6,039.41 11 7,000.00 8,855.00 10,587.50 12,577.95 16,910.36 12 13 Net Income $ 3,000.00 $ . 2,645.00 $ 1,912.50 $ ...