Total investment from Exhibit 3 is = $22,475

Profits for 59 jobs in one year are = $120.70 x 59 = $7,121.30

Total profits from one year using 37 jobs is = 37 x 598.50 = $22,144.50

Incremental profit 22,144.50 - 7,121.30 = $15,023.2

using this information how would I draft a spreadsheet modeling the initial investment and the incremental annual cash inflows and outflow for each of the next five years.