Prepare a spreadsheet modeling the initial investment and the incremental annual cash inflow and outflow for each of next five years

andibel 1 (in Iis. Gollarg) Calendar days needed to complele the propipet 7 Revenues Variable costs Transportation costs Shepherd and dog RatepercalendardayTotalshepherdanddogcostsTotalvariablecostspercalendardayConinbutionmargin$190.00(1.682.80)(1.330.0.0)$240.40$134.60$942.20 Fixed costs Setup (100.00) Fencing LinearfeetRateperlinearfoot9625075 Total fencing costs Total fixed costs Profit Sounce, Case wrifer st cakcilations. FHED ANT ARHBLE GOSTS FGA RESOKT 208 [ D.s. abiari] Source: Case anters" calculabons. Exhibit 3 COSTS FOR LARGER TRUCK AND TRAILER (in U. B. dollars) Seurce: Sage whiters calcefations. Exhibit 4 ESTIMATED FIXED AND VARIABLE COSTS FOR GOAT RENTAL OPERATION WITH A LARGER TRUCK AND TRAILER (in U.S. dollars) andibel 1 (in Iis. Gollarg) Calendar days needed to complele the propipet 7 Revenues Variable costs Transportation costs Shepherd and dog RatepercalendardayTotalshepherdanddogcostsTotalvariablecostspercalendardayConinbutionmargin$190.00(1.682.80)(1.330.0.0)$240.40$134.60$942.20 Fixed costs Setup (100.00) Fencing LinearfeetRateperlinearfoot9625075 Total fencing costs Total fixed costs Profit Sounce, Case wrifer st cakcilations. FHED ANT ARHBLE GOSTS FGA RESOKT 208 [ D.s. abiari] Source: Case anters" calculabons. Exhibit 3 COSTS FOR LARGER TRUCK AND TRAILER (in U. B. dollars) Seurce: Sage whiters calcefations. Exhibit 4 ESTIMATED FIXED AND VARIABLE COSTS FOR GOAT RENTAL OPERATION WITH A LARGER TRUCK AND TRAILER (in U.S. dollars)