Exhibit TN$-4$ Evaluation of Growth Options

Option $1(8-$oz$.)6$ SKU to Supermarket Reference

$20$ Supermarket Chains

$2$ Regions

Ad Plan $$1,200,000$ per region per annum text, Option $1$

Sales $35,000,000$ units per annum text, Option $1$

Slotting fees $$10,000$ per Chain per SKU text, Supermarket

Gross$/$Operating Profit $$0$ formula $=$ units sold $*$ $ contribution per unit

Less Ad Costs $2$ Regions

Less Incremental SGA $$200$K sales $+$ $$120$K mkt text, Option $1$

Less Slotting Fees $20$ Chains, $6$ SKU per Chain

Trade Promotion Expense $11$ supermarkets in NE$,9$ in West, $4$ times annually

Less Broker's Commissions $4\%$ of sales formula $=$ MSP $*$ units sold $*4\%$

Net Profit

Sales Growth $$16,100,000$ Market Share sales growth $=$ MSP $*$ units sold

#DIV$/0!$ of supermarket yogurt sales $($last year$)$

#DIV$/0!$ supermarket yogurt $6-8-$oz sales $($last year$)$

Option $2(32-$oz$.)4$ SKU to Supermarket

$64$ Supermarket Chains

$4$ Regions

Ad Plan $$120,000$ per region per annum text, Option $2$

Sales $5,500,000$ units per annum text, Option $2$

Slotting fees $$10,000$ per Chain per SKU text, Supermarket

Gross$/$Operating Profit $$0$ formula $=$ units sold $*$ $ contribution per unit

Less Ad Costs $4$ Regions

Less Incremental SGA Half of Option One text, Option $2$

Less Slotting Fees $64$ Chains $4$ SKU

Trade Promotion Expense $64$ Chains $2$x per annum text, Option $2,$ Supermarkets

Less Broker's Commissions $($$$369,600)4\%$ of sales formula $=$ MSP $*$ units sold $*4\%$

Net Profit $($$$369,600)$

Sales Growth Market Share sales growth $=$ MSP $*$ units sold

#DIV$/0!$ of $32-$oz yogurt sales nationally $($last year$)$

Option $3($Multipack$)2$

Ad Plan text, Option $3$

Sales $1,800,000$ units per annum text, Option $3$

Free Cases $($slotting$)$ fee $$02\mathrm{.}5\%$ of Manufacturer Sales $($net of broker fees$)$

Gross$/$Operating Profit #REF!

Less Ad Costs

Less Free Cases formula $=1\mathrm{.}8$m units sold $*$ MSP $*2\mathrm{.}5\%$

Less Broker's Commissions $$04\%$ of sales formula $=$ MSP $*$ units sold $*4\%$

Net Profit #REF!

Sales Growth Year $1$ $$0$ Market Share sales growth $=$ MSP $*$ units sold

#DIV$/0!$ of natural foods channel $($last year$)$