Exploring Partnerships between Local Communities and Timber Companies: An Experiment Using the Role-Playing Games Approach

Table 6

Saving and returns for each scenario (million rupiahs).

Time (𝑡)	Scenario A		Scenario B		Scenario C		Scenario C1
	Cumulative	Saving and return at time 𝑡	Cumulative	Saving and return at time 𝑡	Cumulative	Saving and return at time 𝑡	Cumulative	Saving and return at time 𝑡
0	100	100	100	100	100	100	100	100
1	92	92	40	40	10	10	34	34
2	92	0	40	0	10	0	34	0
3	92	0	40	0	10	0	34	0
4	92	0	40	0	10	0	34	0
5	92	0	40	0	10	0	34	0
6	92	0	100	60	100	90	94	60
7	92	0	160	60	190	90	154	60
8	432	340	240	80	300	110	474	320
9	424	−8	300	60	390	90	528	54
10	424	0	360	60	480	90	588	60
11	424	0	420	60	570	90	648	60
12	424	0	468	48	642	72	696	48
13	424	0	516	48	714	72	744	48
14	424	0	564	48	786	72	792	48
15	424	0	612	48	858	72	840	48
16	764	340	680	68	950	92	1148	308
17	756	−8	728	48	1022	72	1190	42
18	756	0	764	36	1076	54	1226	36
19	756	0	800	36	1130	54	1262	36
20	756	0	836	36	1184	54	1298	36
NPV		583		697		1,028		1,108