Number of calender Days

Site length
Site Width
Site Area
Forage square feet per goat
Number of goats

Revenues
Revenue per calender days
Rental fee per goat per day
Total Revenues

Variable Costs
Transportation costs
Trips per day
Miles to site
Rate per mile
Transportation costs per calender day
Total transportation costs

Shepherd & Dog Costs

Shepherd & Dog rate per calendar day
Total Shepherd & Dog Costs

Total Variable Cost

Contribution margin

Fixed costs
Set-up costs
Fencing
Site perimeter
Fencing cost per linear foot
Total Fencing Costs

Total Fixed Costs

Profit