|
Case Study Two 
HomeMade in Adamson: Sustainable Economic
Development
Coming up with the Money
Case Study Analysis: Evaluating Finance
Projects
Suggested Answers to HomeMade in Adamson
Update
Conclusion
Directions: Read this case study carefully.
You will be asked to evaluate the unmet needs, assets and
opportunities of the community presented in the case study.
Next, you will have the opportunity to work through three
scenarios to finance a community development project. You
can compare your answers with the suggested answers at the
end of this segment. Keep in mind, there is no one right way
to approach community development finance.
HomeMade in Adamson:
Sustainable Economic Development

Background
During the past 20 years, the state of Adamson has seen explosive
growth. Adamson recently led the nation in industrial expansion
and relocation. But, at the same time, southeastern Adamson
has lost its relative economic standing in the state.
Although the state of Adamson as a whole has benefited from
aggressive industrial recruitment campaigns, such a strategy
would be counterproductive in the highly rural areas of southeastern
Adamson, where the challenge is to develop economic strategies
sensitive to the natural environment, preserving its unusual
agrarian, small-town culture.
Southeastern Adamson is constrained by a lack of land suitable
for economic investment. A large federal presence, extensive
holdings by corporations and utilities, watershed restrictions
and steep, hilly slopes keep more than half of the available
acres out of use. In addition to the land owned by the federal
government and corporations, the region has many absentee
owners who are disinterested in the area.
The region is blessed, however, with major highways, which
create an intersection between north and south, east and west.
To regain its economic standing in the state, southeastern
Adamson needs a creative approach, one that offers opportunity
for skilled jobs and the diversification of the economic base
of the area.
Now, imagine a manufacturer that is environmentally friendly,
producing practically no air, soil or water pollution. It
employs 739 full-time and 3,349 part-time workers, and its
contribution to the economic base of the area exceeds $122
million annually. It does not take advantage of any special
subsidies or treatment from local, county or state government--no
tax breaks, site improvements or special infrastructure, such
as improved roads, sewage or drainage. Sound too good to be
true? Most economic development experts would say so. However,
this industry already exists in southeastern Adamson, and
it has been here for hundreds of years. It is the individual
craft and cultural heritage tourism industry.
The rolling hills and river valleys of this region have long
been identified with beautiful and functional handmade items.
The region is home to the nation's finest craft schools
and its oldest continuing craft organization. Most native
southeastern Adamson industries--pottery, paper, textiles
and furniture--grew from handmade traditions.
Realizing the future may frequently be devised from the past,
the challenge became apparent: How could the region and its
rural communities build an identity and an economy around
the multimillion-dollar "handmade industry"? Until
now, it has been composed of many small businesses that have
not acted together as a single industry or in a coordinated
fashion.
"HomeMade in Adamson" was envisioned as an initiative
that would focus on maintaining and enhancing the region's
quality of life while broadening its economic opportunity.
People
HomeMade in Adamson was organized as a nonprofit organization
dedicated to sustainable community and economic development
in southeastern Adamson, focusing on the handmade items industry.
The goals of the organization are to:
- Develop community strategies that will collectively enhance
Adamson's role nationally and internationally within
the homemade craft field.
- Establish an academic base to promote crafts at all levels
of school.
- Develop a communication plan that establishes Adamson's
role as the center for handmade objects in America.
- Implement environmentally sustainable economic strategies
for Adamson that emphasize the handmade industry and cultural
and heritage tourism.
- Implement strategies that will enhance opportunities
for makers of handmade objects within Adamson.
- Actively encourage the public, private and nonprofit sectors
to develop independent and interdependent vehicles that
build the handmade industry.
HomeMade was organized to be inclusive. Everyone in southeastern
Adamson was invited to participate. Meetings were held across
the region in a variety of settings to communicate the inclusiveness
of the process. The people who attended these meetings listened,
talked and debated how to best achieve their goal, which is
to make southeastern Adamson the center of handmade objects
in the nation.
More than 360 people participated in a regional planning
process. Currently, more than 600 citizens are participating
in 11 regional and local HomeMade projects. The quarterly
newsletter, Partners: Explorations in Community, is mailed
to 2,500 people who have expressed an interest in HomeMade
in Adamson.
The organizational structure of the HomeMade initiative is
highly developed and includes the parent company and three
subsidiaries: a community development corporation, a foundation
and an entrepreneurial financial services corporation. Each
corporation is under the leadership of a skilled professional
who directs a small staff.
The HomeMade parent corporation is governed by a board of
advisors made up of 22 members representing the region geographically
and drawing from diverse sectors of the community.
Process
An economic impact study conducted in 1995 revealed that
craft-related activities generated more than $122 million
annually in Adamson. The state is home to 4,000 full- or part-time
artisans. The production of handmade items represents an invisible
factory already existing in the region. Annual craft sales
include: $25.6 million for full-time professional producers,
$22.7 million for second income or part-time producers and
$70.8 million for retail shops and galleries. Consumer sales
at four craft fairs held in summer recently totaled $1.5 million
and are indicative of the potential value of the more than
85 craft fairs held annually throughout the region.
Researchers identified 820 retail firms selling an average
of more than $8,000 in crafts annually. Eighty percent of
the professional craftsmen work in their homes or in home
studios. Most are college-educated. They have deep roots in
the area: Most are Adamson natives or have lived in the area
for more than 15 years. In addition, they have a great deal
of craft production experience, averaging 15 years each.
The average annual income that professional producers derive
from craft sales and craft-related work is $34,775. Furthermore,
40 percent of the handmade items they produce are sold outside
the state.
Using existing craft-related resources in the region, HomeMade
in Adamson has developed a 20-year strategic plan that will
establish southeastern Adamson as the geographic center for
handmade objects in America. This plan allows urban and rural
areas to benefit equally while bringing together a unique
collection of entrepreneurs, small businesses, associations,
educators, regional institutions and corporations around a
common theme. These community development strategies have
created educational, economic and cultural opportunities that
focus on the region's craft history, craftsmen and craft
educational institutions.
As HomeMade began to implement its 20-year strategic plan,
a number of general guiding principles emerged and are being
used to govern its work for sustainable economic development.
Each of the goals is supported by a number of action-oriented
strategies. These strategies focus on creating sustainable
economic development opportunities that maintain the rural
quality of life, provide business and financial support for
craftsmen and reinforce a positive image of the region's
craft culture through public relations and education.
Principle One: HomeMade is regional. All
communities, both rural and urban, are viewed as equals
in terms of the resources each brings to the table.
HomeMade's projects serve either a region-wide audience
or a collaboration of specific communities. Communication
efforts to link the region include a HomeMade in Adamson
computerized community bulletin board, a traveling documentary
photography exhibit and quarterly newsletters.
Principle Two: All HomeMade in Adamson projects
are community-based. Each community defines its needs, resources
and how it fits into the strategic plan. An example of this
principle is the Craft Heritage Corridor. To develop the
sites for the Craft Heritage Corridor, each county created
a small resource team to inventory the criteria-based sites
and activities for its community. In addition, each community
listed sites that are "sacred" and would not welcome
large numbers of tourists.
As work began on fulfilling these initiatives, HomeMade
continued to depend on the support and involvement of those
in the public, private and nonprofit sectors who share a
common commitment to the art and function of handcraft industries.
Principle Three: All projects are done in
partnership with other organizations and institutions, and
all funding is written jointly or in the other partner's
name. This principle has been the most successful in creating
collaboration.
Principle Four: HomeMade is sustainable
community development using the region's own resources
and focusing on long-term solutions. In HomeMade, no outside
consultants are used unless required by the funding source
or legal constraints. The project draws on the expertise
and experience of citizens and institutions in the region
it serves.
Principle Five: HomeMade in Adamson is self-sustaining.
All projects must fit into the operation of an ongoing institution
or organization or be financially self-sustaining.
Back to the top

Coming up with the
Money

It's your turn to identify financing sources.
The board of HomeMade Adamson is seeking help to obtain funding
for some or all of the following needs:
Craft Heritage Trails. In partnership with three
local tourism districts, this project is designed as a series
of self-guided driving/hiking tours on already established
roads and paths throughout southeastern Adamson. In addition
to picking out the trails, the board wants to print guidebooks.
Marketing, point-of-sale kiosks, tourism centers and lighting
are also on the drawing board.
Investment bank. A program to make capital accessible
to artisans.
Main Street revitalization. The smaller towns of
Jefferson (population 1,508), Williamson (population 3,219)
and Hermanson (population 2,101) need to develop revitalization
plans and to secure funding sources similar to the other
larger cities in the region.
Training in craft production. This job training
would seek to promote arts and crafts as viable career choices.
Craft registry. This project is designed to develop
an accessible database identifying artisans and describing
their work.
A+ Schools. This project comprehensively integrates
the arts into the public school curriculum.
Your assignment as a member of the project team is to develop
the financing package for the Craft Heritage Trails segment.
|
Craft Heritage Trail's List of Possible
Financing Sources
|
|
Sources
|
Type
|
Rate
|
Term
|
Amount and Conditions
|
|
Adamson Travel and Tourism
|
Grant
|
|
|
$75,000 maximum for a 3-district collaborative
grant.
|
State District 1
|
Grant
|
|
|
$25,000 contingent on collaboration.
|
State District 2
|
Grant
|
|
|
$25,000 contingent on collaboration.
|
State District 3
|
Grant
|
|
|
$25,000 contingent on collaboration.
|
|
Federal Highway Administration
|
Grant
|
|
|
Maximum $200,000 competitive grant restricted
to program expenses. Must have 50 percent local match.
|
|
Tennessee Valley Authority
|
Loan
|
Prime + 1%
|
12 mos.
|
Maximum $50,000.
|
|
Regional Economic Development
|
Loan
|
Prime + 2%
|
12 mos.
|
Max. $65,000. Restricted to guidebook printing.
|
|
Guide book sales
|
Retail
|
|
|
Sale of 10,000 guidebooks @ $15 each.
|
|
HomeMade Foundation
|
Grant
|
|
|
Anticipated sale of 1,000 memberships
@ $100 each to generate revenue. Restricted to marketing
and advertising expenses. |
|
Cultural Trust Fund
|
Grant
|
|
|
Maximum $100,000. Can be used for matching.
|
|
State Parks & Recreation
|
Loan
|
6%
|
12 mos.
|
Maximum loan amount of $75,000. Contingent on
Adamson Travel and Tourism's matching grant amount.
|
Assume prime equals 7 percent.
Back to the top
Case Study Analysis:
Evaluating Finance Projects

Instructions: After reading the case study,
complete this step-by-step evaluation of the project. Then,
compare your answers with the suggested answers at the end
of this segment.
Step 1. Define Unmet Finance Needs
What is going on in Adamson that warrants attention?
What are the Craft Heritage Trails?
Is there an unmet need the project is attempting
to address?
What type of project is it?
What are the goals of the project?
Step 2. Recognize Assets (either in
the community or available to the community)
What is the management capacity of the initiative?
What skills or resources could be brought to the
initiative to improve performance?
Step 3. Determine Financing to Cover
the Cost of the Project
The goal of this step is to review the project costs (as
shown in the Uses table below) and the sources of money that
are available to cover them.
Scenario 1

As you can see in the table, there are three blank spaces
yet to be filled in: the subtotal, the financing costs and
the total project cost. First, add up the operating and program
costs to get the subtotal. This will give you a preliminary
idea of how much money you need to come up with. Leave the
"financing costs" blank for now. We will return
to fill in this blank after we select our sources of money;
we must wait because some of these financing sources might
involve interest charges. Then, return to the list of possible
funding sources to fill in the Sources table to determine
how to finance this project. After you decide what sources
of money the project will use, financing costs can be calculated.
(If you skipped Case Study 1, you can learn how to calculate
financing costs by completing this
exercise.) Insert financing costs in the Uses table and
total all of your uses. The total of uses should be equal
to or less than the total of sources. If not, rework your
sources and, if necessary, your financing costs to cover the
total project cost. Use the "Adjusted" column for
these revisions.
Uses
|
Uses
|
$ Amount
|
Adjusted
|
|
Operating
|
|
|
Salaries
|
40,000
|
|
Travel
|
5,000
|
|
Rent and utilities
|
10,000
|
|
Telephone
|
2,700
|
|
Postage
|
600
|
|
Supplies
|
1,700
|
|
|
Total Operating Costs
|
60,000
|
|
| |
|
Program
|
|
|
|
Marketing plan
|
30,000
|
|
|
Advertising
|
120,000
|
|
Radio 10,000
|
|
|
Print ads 100,000
|
|
|
Brochures 10,000
|
|
|
|
Printing Guidebooks
|
|
|
(10,000 x $6.50 each)
|
65,000
|
|
|
Trail management
|
40,000
|
|
|
Trail Construction
|
250,000
|
|
|
Trail Signs
|
20,000
|
|
|
Total Program Costs
|
525,000
|
|
|
Total Operating Costs
|
60,000
|
|
|
Subtotal
|
|
|
|
Financing costs
|
|
|
|
Total Project Cost
|
|
|
Sources
|
Sources
|
$ Amount
|
$ Adjusted
|
|
1.
|
|
|
|
2.
|
|
|
|
3.
|
|
|
|
4.
|
|
|
|
5.
|
|
|
|
6.
|
|
|
|
7.
|
|
|
|
8.
|
|
|
|
9.
|
|
|
|
Total
|
|
|
Once you determine the sources, calculate your financing
costs (if any) and write this figure in at the end of the
"Program" costs on the Uses table.
Is the total of uses equal to or less than the total
of sources?
If not, then you still have a funding gap. Rework your sources
to cover the total project cost. Use the "Adjusted"
column for your next attempt. Remember to adjust finance costs
accordingly.
When you balance uses and sources, answer the following questions:
Why did you choose the sources that you did?
Did you remember to follow any terms or conditions
tied to the sources?
Scenario 2

In this scenario, the Travel and Tourism districts can only
come up with $15,000 each, for a total of $45,000. We also
discovered HomeMade in Adamson memberships are coming in slower
than anticipated, with 700 memberships sold at $100 each,
raising only $70,000.
Rebuild your Sources table with the above changes in mind.
Sources
|
Sources
|
$ Amount
|
$ Adjusted
|
|
1.
|
|
|
|
2.
|
|
|
|
3.
|
|
|
|
4.
|
|
|
|
5.
|
|
|
|
6.
|
|
|
|
7.
|
|
|
|
8.
|
|
|
|
9.
|
|
|
|
Total
|
|
|
What do the sources total?
After picking your sources, calculate your financing
costs. What do financing costs total? Write the financing
cost in at the end of "Program" costs on the Uses
table below.
What is the grand total of the project budget? Plug
this figure into the "Total Project Cost" line
of the Uses table.
Is the total of uses equal to or less than the total
of sources?
If not, then you still have a funding gap. Rework your sources
to cover the total project cost. Use the "$ Adjusted"
column for your next attempt. Remember to adjust financing
costs accordingly.
Uses
|
Uses
|
$ Amount
|
Adjusted
|
|
Operating
|
|
|
Salaries
|
40,000
|
|
Travel
|
5,000
|
|
Rent and utilities
|
10,000
|
|
Telephone
|
2,700
|
|
Postage
|
600
|
|
Supplies
|
1,700
|
|
|
Total operating Costs
|
60,000
|
|
| |
|
Program
|
|
|
|
Marketing plan
|
30,000
|
|
|
Advertising
|
120,000
|
|
Radio 10,000
|
|
|
Print ads 100,000
|
|
|
Brochures 10,000
|
|
|
|
Printing Guidebooks
|
|
|
(10,000 x $6.50 each)
|
65,000
|
|
|
Trail management
|
40,000
|
|
|
Trail Construction
|
250,000
|
|
|
Trail Signs
|
20,000
|
|
|
Total Program Costs
|
525,000
|
|
|
Total Operating Costs
|
60,000
|
|
|
Subtotal
|
585,000
|
|
|
Financing costs
|
|
|
|
Total Project Cost
|
|
|
When you balance uses and sources, answer the following questions:
Why did you choose the sources that you did?
Did you remember to follow any terms or conditions
tied to the sources?
Scenario 3

In this scenario, HomeMade found out that Federal Highway
Administration money is not available for this type of project.
However, HomeMade was able to work with the Travel and Tourism
districts to come up with a total of $60,000. HomeMade in
Adamson memberships still are coming in slower than anticipated,
with 700 memberships sold at $100 each, raising only $70,000.
Tweak both the Uses and/or Sources tables to find a possible
solution to filling the financing gap. This time, feel free
to modify your "soft costs," such as advertising,
marketing and trail design. Pretend that you can negotiate
lower fees for these services.
Sources
|
Sources
|
$ Amount
|
$ Adjusted
|
|
1.
|
|
|
|
2.
|
|
|
|
3.
|
|
|
|
4.
|
|
|
|
5.
|
|
|
|
6.
|
|
|
|
7.
|
|
|
|
8.
|
|
|
|
9.
|
|
|
|
Total
|
|
|
What do the sources total?
What do the financing costs total?
What do the uses total?
What is the grand total of the project budget?
Plug this figure into the "Total Project Cost"
line of the Uses table on the next page.
Is the total of uses equal to or less than the
total of sources?
If not, then you still have a funding gap. Rework your sources
to pay for the total project cost and/or the uses to lower
project costs. Use the "$ Adjusted" column in each
table for your next attempt. Remember to adjust financing
costs accordingly.
Uses
|
Uses
|
$ Amount
|
Adjusted
|
|
Operating
|
|
|
Salaries
|
40,000
|
|
Travel
|
5,000
|
|
Rent and utilities
|
10,000
|
|
Telephone
|
2,700
|
|
Postage
|
600
|
|
Supplies
|
1,700
|
|
|
Total Operating Costs
|
60,000
|
|
| |
|
Program
|
|
|
|
Marketing plan
|
30,000
|
|
|
Advertising
|
120,000
|
|
Radio 10,000
|
|
|
Print ads 100,000
|
|
|
Brochures 10,000
|
|
|
|
Printing Guidebooks
|
|
|
(10,000 x $6.50 each)
|
65,000
|
|
|
Trail management
|
40,000
|
|
|
Trail Construction
|
250,000
|
|
|
Trail Signs
|
20,000
|
|
|
Total Program Costs
|
525,000
|
|
|
Total Operating Costs
|
60,000
|
|
|
Subtotal
|
585,000
|
|
|
Financing costs
|
|
|
|
Total Project Cost
|
|
|
When you balance uses and sources, answer the following questions:
Why did you choose the sources that you did?
Did you remember to follow any terms or condition
tied to the sources?
If you altered uses, what was your rationale for
doing so?
Were there any new resources or techniques used
to adjust uses and sources?
What other resources or ideas could have been used?
Back to the top
Suggested Answers to
HomeMade in Adamson

Step 1. Define Unmet Finance Needs
What is going on in Adamson that warrants attention?
Adamson has a large area of underdevelopment in the rural
southeastern part of the state. There is potential for a
different kind of economic growth.
What are the Craft Heritage Trails?
The trails are the centerpiece of a sustainable economic
development plan. The trails would tie together craft industries
and attract investment in the handmade items industry.
Is there an unmet need the project is attempting
to address?
Possible responses include:
- Need for economic health
- Need for tourism districts to work together
- Need for individual entrepreneurs to act in unison
- Need to get tourists out into the hills and valleys
where artisans are working
- Need for leadership in the craft industry
- Need for financing the Craft Heritage Trails project
or several other projects
What type of project is it?
Each of the above needs represents different types of projects.
Responses may include a range of types from rural development
to job training in craft production. Overall, HomeMade in
Adamson is an economic development program focusing on cultural
heritage tourism and the crafts industry. Specifically,
the project is an initiative to finance the Craft Heritage
Trails. They will serve as the backbone of the HomeMade
in Adamson economic development program.
What are the goals of the project?
Possible responses may include a range of goals but, specifically,
the finance goals of the project are:
- Publish a guidebook
- Pay for a marketing plan
- Build point-of-sale kiosks
- Advertise the trails
- Organize trail management system
Step 2. Recognize Assets (either in
the community or available to the community)
What is the management capacity of the initiative?
- An economic impact study has been completed.
- Strong community participation and extensive networks
have
been developed.
- A 22-member board of directors provides leadership and
represents the artisans as an industry rather than as
individual, small businesses.
- A broad-based, regional approach with more than 600
citizens participating in 11 regional projects.
- The organizational structure of the HomeMade initiative
is highly developed and includes three entities under
a parent company: a community development corporation,
foundation and entrepreneurial financial services corporation.
Each corporation is under the leadership of a skilled
professional who directs a small staff.
- The organization publishes a quarterly newsletter.
- A 20-year strategic plan has been developed.
- Innovative, collaborative strategies have been formed.
- Local assets, such as knowledge and community institutions,
will be drawn on first.
What skills or resources could be brought to the
initiative to improve performance?
HomeMade in Adamson has developed a growing network of
skilled businesspersons and local institutions. The unique
collection of entrepreneurs, small businesses, associations,
educators, regional institutions and corporations serve
as a deep well of skills and resources.
If solutions cannot be developed locally, the organization
looks outward for assistance. For example, it may seek help
from the state's cultural trust fund, arts or humanities
council, the Ford Foundation or the National Endowment for
the Arts or Humanities. There is also a growing field of
knowledge associated with the business aspects of cultural
tourism and the arts. The organization may need assistance
with special issues associated with the arts and crafts
industry, such as:
- seasonal fluctuations in cash flow,
- a seesaw of surpluses and deficits, and
- erratic business cycles that require laying off and
rehiring staff, adding and deleting programs or certain
features of programs.
Step 3. Determine Financing to Cover
Cost of Project
Scenario 1

This is our first possible alternative for funding the project.
Uses
|
Uses
|
$ Amount
|
Adjusted
|
|
Operating
|
|
|
Salaries
|
40,000
|
|
Travel
|
5,000
|
|
Rent and utilities
|
10,000
|
|
Telephone
|
2,700
|
|
Postage
|
600
|
|
Supplies
|
1,700
|
|
|
Total operating Costs
|
60,000
|
|
| |
|
Program
|
|
|
|
Marketing plan
|
30,000
|
|
|
Advertising
|
120,000
|
|
Radio 10,000
|
|
|
Print ads 100,000
|
|
|
Brochures 10,000
|
|
|
|
Printing Guidebooks
|
|
|
(10,000 x $6.50 each)
|
65,000
|
|
|
Trail management
|
40,000
|
|
|
Trail Construction
|
250,000
|
|
|
Trail Signs
|
20,000
|
|
|
Total Program Costs
|
525,000
|
|
|
Total Operating Costs
|
60,000
|
|
|
Subtotal
|
585,000
|
|
|
Financing costs
|
7,940
|
|
|
Total Project Cost
|
$592,940
|
|
To calculate financing costs:
If Prime = 7%, then
Parks & Recreation: $75,000 x .06 = $4,500
TVA: $43,000 x .08 = $3,440
Total: $7,940
Which financial resources could the project use?
Sources
|
Sources
|
$ Amount
|
$ Adjusted
|
|
1. Federal Highway Administration
|
200,000
|
|
|
2. Adamson Travel & Tourism
|
75,000
|
|
|
3. Homemade Foundation
|
100,000
|
|
|
4. Cultural Trust Fund
|
100,000
|
|
|
5. State Parks & Recreation
|
75,000
|
|
|
6. Tennessee Valley Authority
|
593,000
|
|
|
Total
|
|
|
Rationale:
Federal Highway AdministrationFunds are a
matching grant, and both the Cultural Trust money and the
HomeMade Foundation income may be used for the match.
Adamson Travel and TourismFunds are a grant
without restrictions.
HomeMade FoundationEquity investment is generated
from business owner memberships.
Cultural Trust FundGrant that may be used
for any costs associated with the project.
State Parks & RecreationMost favorable
terms of the lending options.
Tennessee Valley AuthorityNext most favorable
loan terms and without restrictions.
Guide book salesWe shied away from this source,
figuring we might not sell the books in time to have the
money when we needed it.
Scenario 2

The Travel and Tourism districts can only come up with $15,000
each, for a total of $45,000. We also discovered HomeMade
in Adamson memberships are coming in slower than anticipated,
with 700 memberships sold at 1,000 each, raising only $70,000.
Adjust the Sources table and related financing costs (if necessary)
to fill the gap.
Uses
|
Uses
|
$ Amount
|
Adjusted
|
|
Operating
|
|
|
Salaries
|
40,000
|
|
Travel
|
5,000
|
|
Rent and utilities
|
10,000
|
|
Telephone
|
2,700
|
|
Postage
|
600
|
|
Supplies
|
1,700
|
|
|
Total operating Costs
|
60,000
|
|
| |
|
Program
|
|
|
|
Marketing plan
|
30,000
|
|
|
Advertising
|
120,000
|
|
Radio 10,000
|
|
|
Print ads 100,000
|
|
|
Brochures 10,000
|
|
|
|
Printing Guidebooks
|
|
|
(10,000 x $6.50 each)
|
65,000
|
|
|
Trail management
|
40,000
|
|
|
Trail Construction
|
250,000
|
|
|
Trail Signs
|
20,000
|
|
|
Total Program Costs
|
525,000
|
|
|
Total Operating Costs
|
60,000
|
| |