Appendix Table 1 - Estimates for a Start-Up Operation with only Selected Groups (with adjusted estimates)
Group Name	Early-stage Development Cost Estimate ($)	Annual Profit Estimates (Moderate estimate for year 7 and beyond)
System Central	200,000	40,000
Office-based Groups 2. The Realtor Group	40,000	100,000
3. The Camps Group	50,000	50,000
4. The Memorials Group	50,000	50,000
5. Pivots (central organization)	30,000	20,000
6. Nature Folks	60,000	40,000
8. The Owls Group	60,000	75,000
9. Prospectors	60,000	30,000
10. The Plant People	50,000	5,000
11. The Butterfly Band	45,000	50,000
14. The Tours Group	40,000	50,000
15. Fog Drip (e-music)	40,000	60,000
16. Floats (e-poetry)	1,000	3,000
17. The Products Group	150,000	50,000
The Arborist Group (new)	50,000	20,000
18. The Sculptors	20,000	4,000
19. GPSence	20,000	10,000
20. The Unified Laboratory	100,000	20,000
21. Safety and Security Group	120,000	10,000
23. Fire Force	250,000	10,000
25. System Base	80,000	10,000
Outdoor-based Groups 1. The Forest Group	180,000	150,000
2. The Trevey	150,000	30,000
3. Walnut Vales	50,000	30,000
4. The Deer Group	150,000	80,000
5. The Fishery	80,000	100,000
6. The Raccoon Group	50,000	10,000
7. The Black Bear Group	100,000	50,000
9. Official Avi	150,000	100,000
10. The Wild Turkey Group	100,000	50,000
13. The Pest Force (vertebrates)	80,000	10,000
16. Wildland Walkers	50,000	20,000
17. The River Runners	40,000	15,000
18. The Tree Tops	50,000	15,000
20. The Wilderness Group	50,000	20,000
21. Stoneworms	130,000	20,000
23. The Fence Group	40,000	30,000
24. The Pasture and Range Group	100,000	50,000
25. The Gardens Group	50,000	5,000
27. Viewscapes	40,000	20,000
29. The Rabbit Group	80,000	10,000
Total	$3,236,000 formerly $ 5,185,000	$1,522,000 formerly $ 2,456,000