Supplementary Data: Financial feasibility of group-based beef cattle breeding under collective management and manure utilization in Tabalong Regency, Indonesia

This dataset contains the input data, the discounted cash flow model, and the sensitivity, robustness, and Monte Carlo simulation calculations underlying the paper "Financial feasibility of group-based beef cattle breeding under collective management and manure utilization in Tabalong Regency, Indonesia" by Fahrur Razi, Sadik Ikhsan, and Hamdani (Universitas Lambung Mangkurat, Indonesia). The study assessed the financial feasibility of a group-based beef cattle breeding enterprise (K5) in Tabalong Regency, South Kalimantan, Indonesia, using a 10-year discounted cash flow model at a 12% discount rate, alongside a second appraised group (K7) that was not financially feasible. All model sheets use live formulas, so any input can be changed and the results recalculate. Contents of the workbook: README – overview and purpose of the workbook Group_profile – characteristics of the two group-based enterprises (K5 and K7) Parameters – central model parameters (source sheet for the cash flow models) Investment – initial investment by group Operating_costs – operating cost components by group K5_cash_flow / K7_cash_flow – 10-year financial feasibility projections for each group Feasibility_summary – summary of NPV, IRR, and Net B/C results Sensitivity_K5 – one-at-a-time sensitivity analysis and switching values for K5 Literature_scenarios – scenarios based on parameter ranges reported in the literature Monte_Carlo – Monte Carlo simulation inputs and results Robustness – structural robustness checks Supporting_calculations – supporting calculations cited in the paper text Blue cells in the sheets are field-collected inputs; black cells are formulas; green cells link to other sheets. Corresponding author: Sadik Ikhsan ([e-mail]), Master Program of Agricultural Economics, Faculty of Agriculture, Universitas Lambung Mangkurat, Banjarbaru, Indonesia.