Sheet1Cash Flow (Ribuan Rupiah)YearSapiKambing0(70,000)(70,000)135,00012,000230,00022,000322,00036,000414,00038,000PP2 tahun +(0.23)2,23 tahun3 tahunNPV$10,079.86$9,028.08IRR20%16%11%betterYear01234Sapi(70,000)35,00030,00022,00014,000Kambing(70,000)12,00022,00036,00038,000PVIF10.90090090090.81162243320.73119138130.6587309741PVsapi(70,000)31,53224,34916,0869,222PVkambing(70,000)10,81117,85626,32325,032PIsapi1.1598378365betterPIkambing1.143159587JADI YG DIPILIH ADALAH USAHA SAPI

Sheet2

Sheet3