Gross Financial Estimates
for the Conglomerate
Project Pivotal-Rig
Gross Financial Estimates
|
|
| Number | Enterprise Name | Page | Initial Development Cost |
Estimates of Net Annual Gains After 6 Years |
||
| Low | Moderate | High | ||||
| 1 | Dogwood Inns | 46 | $420,000 | $50,000 | $400,000 | $800,000 |
| 2 | Realtors | 48 | 80,000 | 50,000 | 100,000 | 200,000 |
| 3 | Camps (Youth and Adult) | 54 | 50,000 | 30,000 | 50,000 | 70,000 |
| Writers' Camps | 150,000 | 10,000 | 20,000 | 50,000 | ||
| 4 | Memorials | 57 | 50,000 | 10,000 | 50,000 | 100,000 |
| 5 | Pivots (Organization) | 60 | 40,000 | 10,000 | 20,000 | 35,000 |
| 6 | Nature Folks | 61 | 60,000 | 20,000 | 50,000 | 100,000 |
| 7 | Coyote | 65 | 30,000 | 10,000 | 32,000 | 70,000 |
| 8 | Owls Group | 67 | 60,000 | 10,000 | 750,000 | 120,000 |
| 9 | Prospectors | 71 | 60,000 | 20,000 | 30,000< | 50,000 |
| 10 | Plant People | 73 | 50,000 | 1,000 | 5,000 | 10,000 |
| 11 | Butterfly Band | 75 | 45,000 | 30,000 | 50,000 | 80,000 |
| 12 | WKB - Knowledge Base | 78 | 80,000 | 35,000 | 60,000 | 100,000 |
| 13 | Foresters (Organization) | 85 | 30,000 | 1,000 | 3,000 | 4,000 |
| 14 | Tours Group | 86 | 50,000 | 10,000 | 50,000 | 150,000 |
| 15 | Products | 89 | 50,000 | 40,000 | 50,000 | 100,000 |
| 16 | Outfits | 91 | 100,000 | 100,000 | 150,000 | 200,000 |
| 17 | Sculptors | 93 | 20,000 | 1,000 | 4,000 | 10,000 |
| 18 | Software Group | 95 | ||||
| 19 | Laboratory | 97 | 150,000 | 50,000 | 50,000 | 50,000 |
| 20 | Energy Group | 102 | 90,000 | 10,000 | 10,000 | 10,000 |
| 21 | Safety and Security | 105 | 120,000 | 1,000 | 5,000 | 10,000 |
| 22 | Fire Force | 110 | 250,000 | 2,000 | 10,000 | 100,000 |
| 23 | Competency | 115 | 100,000 | 20,000 | 50,000 | 150,000 |
| 24 | Forest Group | 118 | 120,000 | 100,000 | 200,000 | 300,000 |
| 25 | Certification | 123 | 50,000 | 20,000 | 50,000 | 100,000 |
| 26 | Trevey - Planning System | 125 | 150,000 | 20,000 | 50,000 | 250,000 |
| 27 | Walnut Vales | 136 | 50,000 | 3,000 | 15,000 | 40,000 |
| 28 | Deer Group | 137 | 150,000 | 50,000 | 90,000 | 150,000 |
| 29 | Fishery | 142 | 80,000 | 100,000 | 150,000 | 250,000 |
| 30 | Raccoon Group | 149 | 50,000 | 5,000 | 10,000 | 20,000 |
| 31 | Black Bear Broup | 151 | 80,000 | 5,000 | 10,000 | 50,000 |
| 32 | Bobcat Group | 153 | 50,000 | |||
| 33 | Official Avi | 154 | 150,000 | 50,000 | 100,000 | 200,000 |
| 34 | Wild Turkey Group | 157 | 200,000 | 20,000 | 50,000 | 100,000 |
| 35 | The Covey (quail) | 160 | 40,000 | 3,000 | 10,000 | 20,000 |
| 36 | Dogs Group | 162 | 50,000 | 27,000 | 48,000 | 75,000 |
| 37 | Pest Force | 164 | 80,000 | 2,000 | 10,000 | 50,000 |
| 38 | Wildland Crew | 167 | 60,000 | 10,000 | 20,000 | 50,000 |
| 39 | Four x Four Group | 169 | 50,000 | 10,000 | 10,000 | 10,000 |
| 40 | Wildland Walkers | 171 | 50,000 | 5,000 | 20,000 | 50,000 |
| 41 | Tree Tops | 176 | 60,000 | 2,000 | 2,000 | 2,000 |
| 42 | Novosports | 178 | 70,000 | 20,000 | 20,000 | 20,000 |
| 43 | Wilderness Group | 182 | 50,000 | 10,000 | 20,000 | 40,000 |
| 44 | Stoneworms (trails) | 183 | 130,000 | 5,000 | 10,000 | 150,000 |
| 45 | Stables | 185 | 100,000 | 10,000 | 20,000 | 50,000 |
| 46 | Fence Group | 187 | 40,000 | 10,000 | 30,000 | 80,000 |
| 47 | Pasture Group | 188 | 150,000 | 20,000 | 50,000 | 100,000 |
| 48 | Pivotal Vineyards | 190 | 30,000 | |||
| 49 | Gardens Group | 191 | 50,000 | 1,000 | 5,000 | 10,000 |
| 50 | Viewscapes | 194 | 40,000 | 20,000 | 20,000 | 20,000 |
| 51 | Goats Group | 200 | 200,000 | 20,000 | 80,000 | 150,000 |
| 52 | Rabbits Group | 204 | 100,000 | 4,000 | 10,000 | 80,000 |
| 53 | Pivotal Geese Flock | 206 | 20,000 | 15,000 | 15,000 | 15,000 |
| Totals | 4,635,000 | 1,088,000 | 3,124,000 | 4,191,000 | ||