CUSTER STATE PARK RESORTS

Similar documents
35 Bee Tree Park Planning Zone 3

Capital Five-Year Fiscal Forecast

Wissahickon School District

Welcome! INTRODUCTION. Tell us what you think! Comment forms are provided for your feedback

Capital Projects Funds

2017 Appropriation Budget Table of Contents Board Approved August 19, 2016

WASHTENAW COUNTY PARKS AND RECREATION COMMISSION

Property Features and Improvements Information

STUDY OVERVIEW MASTER PLAN GOALS AND OBJECTIVES

CLIVE ELEMENTARY SCHOOL

ATHERTON PROFESSIONAL CENTER

17 Mathilda Welmering Park Planning Zone 3

Public Notice of Opportunity to Comment on Los Angeles World Airports Passenger Facility Charge Application at Los Angeles International Airport

Top of the Sierra Nevada Mountains at 6,500 Feet, 51 Miles East of Sonora, CA on Hwy 108

Property Summary HWY 7 Warsaw, Missouri 65355

2018 Notre Dame Baseball Prospect Camp CONFIRMATION PACKET

SKETCH ADDENDUM Case No. Sketch Borrower Property Address City County State Zip Code Address Twin Elm Ranch, Bandera, TX

2018 Notre Dame Boys Lacrosse Irish Recrui ng Team Camp CONFIRMATION PACKET

RESTAURANT FOR SALE 620 East Disk Drive, Rapid City, SD $1,650,000. Highlights. Property Details. Your Property... Our Priority SM.

Reserve Reports Providence Master Homeowners Association

VICTORIA S FAMILY OWNED HOTEL UNDERGOES EXTENSIVE RENOVATION AFTER BUYING INTO THE HILTON NAME

Love Field Modernization Program Update: Master Planning Recommendations

THE PARKSIDE TAVERN - $495,000.

OFFERING MEMORANDUM. Applebee s - Ground Lease Walmart Supercenter Outparcel Warren, MI

OPPORTUNITY DISPLAYED GIFT MINIMUM. Select either the Great Room of the Adirondak Loj or ADK MSC in Lake George. Select either the Great Room of the

TRACK: B TERMINAL/LANDSIDE

Access to all Campit Outdoor Resort facilities with paid camping fees or purchase of Day Pass. Club Campit Membership $75.00

GRAND CENTRAL TERMINAL JULY 2011 RETAIL DEVELOPMENT. Page 124

State of Hawaii Dept. of Transportation Airports Division Capital Improvement Program Update

Kitchens Over $100,000. McDonald Remodeling, Inc.

A M E R I C A S PA R K C A B I N S P R E M I U M C A B I N S E R I E S

Your perfect venue awaits... G U N C L U B & SPORTS CLUB

CISCO GROVE CAMPGROUND & RV PARK. Hwy 80 at Cisco Grove, Soda Springs, CA 4X6 PICTURE

Section XIII. Cost Estimates

Yellowstone Real Estate Group

Greene County Tourism Economic Impact Analysis and Strategic Goals

General Fund. Parks, Recreation, and Community Services. Fiscal Year 2017

Records for Agency: E77 - Minnesota Zoological Garden Page 1 of 11

HOSPITALITY FOR SALE. 222 Kern River Highway, Kernville, CA FULLY OPERATIONAL 20-ROOM MOUNTAIN RESORT + DEVELOPMENT LAND PROPERTY FEATURES

PO Box 358 Stanfield, AZ Office Fax THE HISTORIC FOURR RANCH

MILFORD EVSD. Milford Junior High / High School BOE Worksession

Pioneer Events Center

September 5, 2013 Volume 3, Issue 9

24/7 Retail. C.W. Vasile, MD Owner Office: Fax:

CITY OF MURFREESBORO HISTORIC ZONING COMMISSION. Regular Meeting June 19, :30 PM, Council Chambers, City Hall

2014 Evergreen State Fairground Report to Council

City of Penticton: Financial Plan Reporting Structure

Jupiters Hotel & Casino, Broadbeach, Gold Coast Queensland, Australia. Presen ng

CITY COUNCIL MARCH 15, 2016 CEDAR LAKE AND LAKE OLATHE PARKS MASTER PLAN. Lake Olathe and Cedar Lake Parks Olathe, Kansas OLATHE PARKS AND RECREATION

The Hotel Limpia and Properties

Clackamas County Development Agency

Monk Fryston and Hillam Village Plan

RAPID CITY REGIONAL AIRPORT

Fabulous Residential Development Site on the Peninsula

For Sale > Office Space > Sale Price: $989, Freestanding Office Building in the Heart of Downtown Reno 450 Marsh Avenue, Reno, NV 89509

The Ridge at Castara, Tobago, West Indies

Newburyport Waterfront Trust

NAMING OPPORTUNITIES

Come see what s happening at GSOSW properties!

railroad tracks. In 1932

The National AOTS Camp Improvement Project Update December 2015 John Cooke President Elect

Real Log Park Model Cabins. Real, Rustic Log Cabins on Wheels!

Project Description. 1 of 7

2019 Activities, Lodging, Food & Retail

Happisburgh Manor Happisburgh, Norfolk

SWAN CREEK VILLAGE HOMEOWNERS ASSOCIATION. P.O. Box Bountiful, UT

State of Hawaii, Department of Transportation, Airports Division. PATA Hawai i. September 13, 2018

Auto-Walking Tour of Osage Hills State Park s Historic Structures

FOR SALE $899, Hwy 385, Rapid City, SD. Sandra Runde CCIM, SIOR, Commercial Broker

Call The Hoffman Group today to learn about resale purchase opportunities.

East Carolina Council Facility Study East Carolina Scout Reservation Camp Boddie Pamlico Sea Base

Build for New Zealand conditions, our units come with a 2 year warranty and look great on any site.

Berkeley Echo Lake Camp Summer 2015 End of Season Report

ST. PAUL'S RESIDENCE ADDITION WATERLOO, ONTARIO

Welcome to the 2018 range of Delta Holiday Homes

TABLE 4-1 REGIONAL ECONOMIC AIRPORT IMPACT. Jobs Supported

Whitney Bridge. A rare tax free business. FOR SALE Freehold. Whitney-on-Wye, Herefordshire HR3 6EW

SUBJECT: BROCKTON TOTEM POLES CONCESSION/VISITOR CENTRE - MARKETING STRATEGY

FOR SALE $659, Unit Medical/Office. Building Two story medical / office building on ±2.118 Acres in Boiling Springs, NC.

REALTY FARMS / RANCHES / RECREATIONAL / COMMERCIAL

Aston Views Corporate Center

Greenville-Spartanburg International Airport RFP - Janitorial Services Contract Space Exhibits 8/22/17

Park Board Chair and Commissioners

Great Trail Camp. As of October 1, 2009 all of main side is closed except for the cabin at Outpost, which is being used for the camp monitor.

Clayfaulds Farm, Bonnybridge, Stirlingshire, FK4 2HA. Offers over 450,000

Public Works Department. Fiscal Year 2019 Projects

Property Profile~ Crater Lake Resort. Chris Martin Wes Walton Hwy 62, Chiloquin OR Licensed Real Estate Brokers in the State of Oregon

2321 Filbert Street OAKLAND. O f f e r i n g M e m o r a n d u m. EXCLUSIVE AGENT TOM SOUTHERN CA RE License #

About La Quinta Inns & Suites

HOSPITALITY FOR SALE FULLY OPERATIONAL 4-ROOM ESTABLISHED BED & BREAKFAST Highway 41, Fish Camp, CA PROPERTY FEATURES

Hartsfield Jackson Update prepared for:

CONSENT AGENDA (ITEMS 2 7)

KANSAS CITY CONVENTION CENTER

110 N Coeur d'alene Ave, Harrison, ID 83833

Change dormers and main entry on the river side of the house. Site: 43 Riverbank Road, Block 10 Lot 3

Conferences and Retreats at PEEC A Guide for Conference Planners 2019

Bellevue Estate ~ Lake Rosseau 306 Burgess Road Rosseau Features

Carlsbad Pacific Center

28991 Old Town Front Street Temecula, Califonria

RED HOUSE FARM NORTH NEWBALD, BEVERLEY, EAST YORKSHIRE

Transcription:

a unique lodging experience n the beautiful Black Hills of South Dakota. CUSTER STATE PARK RESORTS MASTER PLAN FOR FACILITY IMPROVEMENTS a unique lodging experience in the beautiful Black Hills of South Dakota NOVEMBER 2014

INTRODUCTION The four resorts located within Custer State Park are privately operated by Custer State Park Resort Company under a consolidated Concession Agreement with the Division of Parks and Recrea on of the South Dakota Department of Game, Fish and Parks. Each resort has a unique history and offers its own flavor of hospitality. They all play an important role in providing a memorable experience for the guests and visitors of Custer State Park. Many facility and infrastructure developments and improvements have taken place within the resort system through a bond issuances in the early 1990 s and 2008. These bonds are paid for through concession lease franchise fees collected from the resort company in accordance with SDCL 41-17-22.5 and 41-17-22.6. Addi onally, the resort provides annual repair and maintenance to exis ng facili es through the repair and maintenance fund required by the concession lease. The Custer State Park concession agreement requires the resort company spend an amount equal to 5% of annual gross concession revenue on repair and maintenance projects on state owned resort buildings and facili es. R&M projects are pre-approved annually based on a plan developed coopera vely between the Resort and the Division. The agreement also allows for a por on of that 5% to be spent on emergency repairs that may arise. This Master Plan is a collec on of ideas developed coopera vely between the resort company and the Division of Parks and Recrea on. While some of the projects are intended to provide needed improvements to exis ng facili es, others offer new possibili es for expanded future hospitality services in Custer State Park. There are three known poten al sources of funding that can be u lized to accomplish the projects contained in this plan. One is the annual repair and maintenance fund which can be spent towards projects aimed at repairs, maintenance and renova ons of exis ng facili es including infrastructure. Another possible funding source for all types of projects, including new development, would be the issuance of bonds in the future as exis ng bonds are paid off and franchise fees exceed current obliga ons. Finally, the resort company has demonstrated an interest in the past in inves ng in state owned facili es in return for concession lease terms that allow for appropriate return on investment. The intent of this plan is to facilitate though ul discussion regarding future improvements and development within the resorts at Custer State Park based on priori es, costs, funding and feasibili es. The collec ve goal is to solidify a development plan that meets the goals of both the Park and Resort and most importantly, ensures the enhancement of the Custer State Park experience for the next genera on of visitors.

CUSTER STATE PARK TABLE OF CONTENTS State Game Lodge 4-11 Legion Lake Lodge 12-15 Sylvan Lake Lodge 16-19 Blue Bell Lodge 20-21 Cost Es mate 23-29 Report Prepared for South Dakota GF&P Commission by: Perspec ve, Inc. 196 E. 6th Street, Suite 100 Sioux Falls, SD 57104 (605) 271-9877 www.perspec ve-inc.com

STATE GAME LODGE RECOMMENDED IMPROVEMENTS Game Lodge Exterior renova ons to include new siding and windows. Renovate original entrance facade. Pavilion Radiant heat/weather proofing. Guest Room Wings Replace siding to match original Game lodge color and style. Extend guest rooms ±4-0 to include 2 beds and love seat. Add guest room decks. Cut back overhang. Upgrade exterior light fixtures at guest room entrances. Architectural improvements to blend with State Game Lodge. Exis ng Game Lodge Addi on Paint addi on fiber cement siding and trim to match color of Game Lodge. Reunion Cabin Add two reunion cabins near exis ng Reunion Cabin. New u li es and parking. Small Cabins (near Reunion Cabin) Upgrade interior and exterior facade. Remove cabins 4-9 and replace with eight 2 bedroom, 2 bathroom cabins. Honeymoon Cabin Add one new Honeymoon Cabin. Employee Housing Renovate exis ng employee housing. 4 Infrastructure Cabin sewer line replacement. Bury electrical power line. New well. Irriga on.

STATE GAME LODGE RECOMMENDED IMPROVEMENTS 5

6 Game Lodge Hotel Wing Guest Rooms

upgrade exterior light fixtures at guest room doors EXISTING add guest room decks EAST WING HOTEL renovate exterior facade to match lodge siding and trim EXISTING add guest room deck WEST WING HOTEL STATE GAME LODGE RECOMMENDED IMPROVEMENTS 7

RENOVATE THE ORIGINAL ENTRANCE FACADE STEPS, ROCKWORK, SIDEWALK, RETAINING WALLS AND REPLACE SIDING AND WALLS. 8

cut back overhang new stone wainscot and/or siding paint exis ng siding and trim to match lodge RESTAURANT / GIFT SHOP ADDITION paint exis ng siding and/or trim to match lodge RESTAURANT / GIFT SHOP ADDITION STATE GAME LODGE RECOMMENDED IMPROVEMENTS 9

HISTORIC GAME LODGE INTERIOR 2008 GAME LODGE ADDITION ENTRANCE HISTORIC GAME LODGE ENTRANCE 10

EXTERIOR LIVING ROOM EXTERIOR KITCHEN POTENTIAL CABIN DESIGN FOR REPLACEMENT OF CABINS 4 9. STATE GAME LODGE RECOMMENDED IMPROVEMENTS 11

LEGION LAKE LODGE RECOMMENDED IMPROVEMENTS Lodge Building Renovate exis ng lodge or replace with new building. Upgrade kitchen equipment to comply with todays standards. Upgrade restrooms. Consider floor plan changes to take advantage of lake views. Cabins Upgrade interior and exterior facade (22). Repair landscaping from erosion. Employee Housing Renovate exis ng employee housing. Infrastructure Add new workshop. Replace water lines. Bury electrical power line. Well water improvement. Cabin retaining walls and walkways. Water/sewer/electrical for remodeled cabins. 12

LEGION LAKE RECOMMENDED IMPROVEMENTS 13

LEGION LAKE CABIN KITCHEN BEFORE LEGION LAKE CABIN EXTERIOR BEFORE 14 LEGION LAKE CABIN KITCHEN AFTER LEGION LAKE CABIN EXTERIOR AFTER

EXISTING LEGION LAKE LODGE kitchen equipment failing windows and doors are innefficient siding deteriora ng Legion Lake Building Issues Exterior Back walls at granite outcropping deteriora ng. Heavy rain penetrates the building. Siding is deteriora ng. Windows and doors are innefficient. Interior Kitchen equipment has long outlived its life. Ansul system is inadequate. Walk-in cooler/freezer is 30+ years old. Kitchen ven la on hood is inadequate. No fire suppression in building. Retail space is inadequate. Bathrooms are in need of upda ng. EXISTING LEGION LAKE LODGE walls deteriora ng heavy rain penetrates building granite outcropping EXISTING LEGION LAKE LODGE Proposed Legion Lake Lodge LEGION LAKE RECOMMENDED IMPROVEMENTS 15

SYLVAN LAKE LODGE RECOMMENDED IMPROVEMENTS New Reunion/Family Cabin Add one new large reunion/large family cabin. Cabins Upgrade interior and exterior facade (22). Remove exis ng interior paneling and replace with sheet rock. Remove & Replace Cabins 502, 503, 509, 510, 514 & 517 with 2 bedroom and 2 bathroom. (See page 11 for poten al cabin design.) Employee Housing Renovate exis ng employee housing. General Store Renovate exis ng General Store. Infrastructure Sewer manhole repairs. Water/sewer/electrical for new cabins. 16

SYLVAN LAKE RECOMMENDED IMPROVEMENTS 17

EXISTING SYLVAN LAKE CABIN NEW REUNION CABIN SIMILAR AERIAL VIEW OF SYLVAN LAKE 18

SYLVAN LAKE CABIN INTERIOR BEFORE SYLVAN LAKE CABIN EXTERIOR BEFORE SYLVAN LAKE CABIN INTERIOR AFTER SYLVAN LAKE CABIN EXTERIOR AFTER SYLVAN LAKE LODGE RECOMMENDED IMPROVEMENTS 19

BLUE BELL LODGE RECOMMENDED IMPROVEMENTS New Reunion/Family Cabin Add one new large reunion/family cabin. Cabins Interior renova ons (29). Employee Housing Add employee dorm near horse stables. Renovate exis ng employee housing. Blue Bell Barn Resort workshop and storage. Renovate / clean-up exis ng area. Infrastructure Bury electrical power line. 20

BLUE BELL LODGE RECOMMENDED IMPROVEMENTS 21

22

INFRASTRUCTURE COST ESTIMATE STATE GAME LODGE Electrical Line Bury $125,000 Game Lodge Well $120,000 Resort Residence Sewer Slipline $ 23,000 Coolidge Store Sewer Improvements $ 15,000 Gamekeepers to Creekside Sewer $ 20,000 Schoolhouse Sewer Line Replacement $ 7,500 New Dorm Infrastructure $ 25,000 Game Lodge Irriga on $ 50,000 Subtotal $385,500 15% Professional Fees & Con ngency $ 57,825 STATE GAME LODGE TOTAL $443,325 SYLVAN LAKE Sewer Upgrades and Improvements $200,000 Sewer Manhole Repairs $ 25,000 Dorm Infrastructure $ 25,000 Subtotal $250,000 15% Professional Fees & Con ngency $ 37,500 SYLVAN LAKE TOTAL $287,500 LEGION LAKE BLUE BELL Replace Water Lines $350,000 Electrical Line Bury $140,000 Water Well Improvments $ 30,000 Cabin Retaining Walls and Walkways $ 80,000 Legion Cabin Sewer Lines $250,000 Subtotal $850,000 15% Professional Fees & Con ngency $127,500 LEGION LAKE TOTAL $977,500 Electrical Line Bury $200,000 Subtotal $200,000 15% Professional Fees & Con ngency $ 30,000 BLUE BELL TOTAL $230,000 CUSTER STATE PARK INFRASTRUCTURE TOTAL $1,938,325 COST ESTIMATE RECOMMENDED IMPROVEMENTS 23

UPGRADE COST ESTIMATE STATE GAME LODGE SYLVAN LAKE COOLIDGE STORE Guest Room Wings Renova on $1,100,000 Pavilion Heat & Weatherproof $ 60,000 Cabin Interior and Exterior Renova ons (11) $ 325,000 Cabin Replacement (8) $1,200,000 Exis ng Dorm Renova on $ 165,000 Flooring in Reunion Cabin $ 9,000 Flooring in Game Lodge Dining $ 12,000 Cabin Roofs $ 50,000 Creekside Lodge Carpet $ 100,000 Renovate Historic Facade $ 550,000 Exterior Renova ons Siding/Windows $ 110,000 Subtotal $3,681,000 15% Professional Fees & Con ngency $ 552,150 STATE GAME LODGE TOTAL $4,233,150 Cabin Interior and Exterior Renova on (22) $ 710,000 Cabin Replacement (6) $ 875,000 Exis ng Dorm Renova on $ 115,000 Lodge Carpet $ 100,000 Cabin Roofs $ 50,000 Sylvan Store Renova on $ 150,000 Subtotal $2,000,000 15% Professional Fees & Con ngency $ 300,000 SYLVAN LAKE TOTAL $2,300,000 *Cabin Replacement with Proposed Cabins Demo Cabins 502, 503, 509, 510, 514, 517 Replace with 6 Proposed Cabins and 1 Family Reunion Cabin Coolidge Store Roof $ 39,000 Exterior Renova on $ 125,000 Interior Renova on $ 125,000 Subtotal $ 289,000 15% Professional Fees & Con ngency $ 43,350 COOLIDGE STORE TOTAL $ 332,350 *Cabin Replacement with proposed Cabins Demo Cabins 4-9 located on Coolidge Creek Replace with 8 Cabins LEGION LAKE BLUE BELL ALL RESORTS Lodge Renova ons $1,500,000 Cabin Interior and Exterior Renova ons (22) $ 525,000 Exis ng Dorm Renova on $ 75,000 Cabin Roofs $ 50,000 Storage Workshop $ 50,000 Subtotal $2,200,000 15% Professional Fees & Con ngency $ 330,000 LEGION LAKE TOTAL $2,530,000 Employe Housing, Bunk House Dorm (1) $ 85,000 Blue Bell Barn $ 100,000 Interior Cabin Renova on $ 100,000 Exis ng Dorm Renova on $ 75,000 Cabin Roofs $ 50,000 Subtotal $ 410,000 15% Professional Fees & Con ngency $ 61,500 BLUE BELL TOTAL $ 471,500 Upgrade Computer Systems $ 35,000 Subtotal $ 35,000 15% Professional Fees & Con ngency $ 5,250 RESORT TOTAL $ 40,250 CUSTER STATE PARK UPGRADE TOTAL $9,907,250 24

NEW VISITOR SERVICES COST ESTIMATE STATE GAME LODGE SYLVAN LAKE Family/Reunion Cabin (2) $ 834,000 Honeymoon Cabin (1) $ 284,000 Subtotal $1,118,000 15% Professional Fees & Con ngency $ 167,700 STATE GAME LODGE TOTAL $1,285,700 Family/Reunion Cabin $503,000 Subtotal $503,000 15% Professional Fees & Con ngency $ 75,450 SYLVAN LAKE TOTAL $578,450 LEGION LAKE BLUE BELL Family Reunion Cabin $400,000 Subtotal $400,000 15% Professional Fees & Con ngency $ 60,000 BLUE BELL TOTAL $460,000 CUSTER STATE PARK NEW VISITOR SERVICES TOTAL $2,324,150 COST ESTIMATE RECOMMENDED IMPROVEMENTS 25

SUMMARY COST ESTIMATE - ALL AREAS STATE GAME LODGE LEGION LAKE Electrical Line Bury $ 125,000 Game Lodge Well $ 120,000 Water/Sewer/Electrical for New Cabins $ 50,000 Road Work for New Cabins $ 18,000 Resort Residence Sewer Slipline $ 23,000 Coolidge Store Sewer Improvements $ 15,000 Coolidge Store Roof $ 39,000 Coolidge Store Interior Renova on $ 125,000 Coolidge Store Exterior Renova on $ 125,000 Gamekeepers to Creekside Sewer $ 20,000 Schoolhouse Sewer Line Replacement $ 7,500 New Dorm Infrastructure $ 25,000 Game Lodge Irriga on $ 50,000 Guest Room Wings Renova on $1,100,000 Pavilion Heat & Weatherproof $ 60,000 Cabin Interior and Exterior Renova ons (11) $ 325,000 Cabin Replacement (8) $1,200,000 Exis ng Dorm Renova on $ 165,000 Flooring in Reunion Cabin $ 9,000 Flooring in Game Lodge Dining $ 12,000 Cabin Roofs $ 50,000 Creekside Lodge Carpet $ 100,000 Renovate Historic Facade $ 550,000 Exterior Renova ons Siding/Windows $ 110,000 Family/Reunion Cabin (2) $ 834,000 Honeymoon Cabin (1) $ 284,000 Subtotal $5,541,500 15% Professional Fees & Con ngency $ 831,225 STATE GAME LODGE TOTAL $6,372,725 Replace Water Lines $ 350,000 Electrical Line Bury $ 140,000 Water Well Improvements $ 30,000 Cabin Retaining Walls and Walkways $ 80,000 Legion Cabin Sewer Lines $ 50,000 Lodge Renova ons $1,500,000 Cabin Interior and Exterior Renova ons (22) $ 525,000 Exis ng Dorm Renova on $ 75,000 Cabin Roofs $ 50,000 Storage Workshop $ 50,000 Subtotal $2,850,000 15% Professional Fees & Con ngency $ 427,500 LEGION LAKE TOTAL $3,277,500 26

SUMMARY COST ESTIMATE - ALL AREAS SYLVAN LAKE BLUE BELL Sewer Upgrades and Improvements $ 200,000 Sewer Manhole Repairs $ 25,000 Water Quality Improvements $ 50,000 Dorm Infrastructure $ 25,000 Cabin Interior and Exterior Renova on (22) $ 710,000 Cabin Replacement (6) $ 875,000 Exis ng Dorm Renova on $ 115,000 Lodge Carpet $ 100,000 Cabin Roofs $ 50,000 Sylvan Store Renova on $ 150,000 Family/Reunion Cabin $ 503,000 Lakeside Deck/Concession $ 30,000 Subtotal $2,833,000 15% Professional Fees & Con ngency $ 424,950 SYLVAN LAKE TOTAL $3,257,950 Electrical Line Bury $ 200,000 Employe Housing, Bunk House Dorm (1) $ 85,000 Blue Bell Barn $ 100,000 Interior Cabin Renova on $ 100,000 Exis ng Dorm Renova on $ 75,000 Cabin Roofs $ 50,000 Family Reunion Cabin $ 400,000 Subtotal $1,010,000 15% Professional Fees & Con ngency $ 151,500 BLUE BELL TOTAL $1,161,500 ALL RESORTS Upgrade Computer Systems $ 35,000 Subtotal $ 35,000 15% Professional Fees & Con ngency $ 5,250 RESORT TOTAL $ 40,250 CUSTER STATE PARK ALL AREAS TOTAL $14,109,925 COST ESTIMATE RECOMMENDED IMPROVEMENTS 27

28

SUMMARY COST ESTIMATE - PERSONAL PROPERTY FOR ALL AREAS STATE GAME LODGE LEGION LAKE Guest Room Wings Renova on $ 124,000 Family Reunion Cabin $ 51,000 Honeymoon Cabin $ 27,000 Cabin Renova ons $ 73,500 Cabin Replacement $ 194,200 Employee Housing $ 8,750 New Dorm Personal Property $ 58,000 Lodge Replacement $ 250,000 Cabin Renova ons $ 69,000 Employee Housing $ 8,750 New Dorm Personal Property $ 58,000 LEGION LAKE TOTAL $ 385,750 STATE GAME LODGE TOTAL $ 536,450 SYLVAN LAKE BLUE BELL Family / Reunion Cabin $ 51,200 Cabin Renova ons $ 85,200 Cabin Replacement $ 148,000 Sylvan Store $ 17,000 Employee Housing $ 8,750 New Dorm Personal Property $ 58,000 Family / Reunion Cabin $ 51,200 Bunkhouse Dorm $ 12,300 Employee Housing $ 8,750 New Dorm Personal Property $ 58,000 BLUE BELL TOTAL $ 130,250 SYLVAN LAKE TOTAL $ 368,150 CUSTER STATE PARK PERSONAL PROPERTY FOR ALL AREAS TOTAL $1,420,600 Personal Property is the responsibility of the concessionair and includes furniture, fixtures and equipment to facilitate the projects included in this master plan. COST ESTIMATE RECOMMENDED IMPROVEMENTS 29