Professional Documents
Culture Documents
p a r k r a p i d s ,
m n
DECEMEBER 2012
ACKNOWLEDGEMENTS
HUBBARD COUNTY REGIONAL ECONOMIC DEVELOPMENT COMMISSION CONSULTANT TEAM
Chairman Vice Chairman Secretary Treasurer Executive Director City of Park Rapids Appointees Hubbard County Appointees Industries for Park Rapids Appointees At-Large Members Ex-Officio
Michael Monsrud Jeff Bjorkman Nancy Carroll, City of Park Rapids David W. Collins Nancy Carroll & Paul Utke Kathy Grell & Gregory D. Larson Jeff Bjorkman Marty Peterson & Michael Monsrud William C. Smith | Park Rapids City Administrator Deb Thompson | Hubbard Co. Coordinator Katherine Magozzi | Chamber of Commerce ARMORY SQUARE MANAGEMENT CORP. Alan and Keiko Zemek This study was prepared for the Hubbard County Regional Economic Development Commission. Funding for this study was provided by the United States Department of Agriculture.
RDG Planning & Design 900 Farnam Street, Suite 100 Omaha, NE 68102 402-392-0133
ThE ARMORY
CHApTER 1
TABLE OF CONTENTS
EXECUTIVE SUMMaRY ................................ 4
1 2 3 4
SCOPE OF THE STUDY . . .............................. 15 PaRK RaPIDS & THE REGION . . ................. 39
5 6 7 8
EXECUTIVE SUMMARY
The Armory is a 24,000 square foot building located in downtown Park Rapids at the crossroads of Park Avenue and Second Street. The former National Guard Armory building was constructed in 1922, and an annex building was added on in 1941. The building was in use until 1992. In 2010, EchoPoint Development acquired the building and began a private/public partnership to rehabilitate the structure. As part of the effort to rehabilitate the structure, Hubbard County Regional Economic Development Commission retained RDG Planning & Design, in association with Gruen Gruen + Associates and Shuler Shook, in 2012 to prepare an independent feasibility study for the reuse of the Armory Building as a facility for the arts community. The study is separated into eight chapters. 1. The Armory. A review of the history of the facility, its physical description, and reinvestments. 2. Scope of the Study. A description of the scope of services at the launch of the project. 3. Park Rapids and the Region. A review of the market conditions in the region, and update of the market analysis that was prepared in the Downtown Plan. Since the completion of the 2008 Downtown Plan, the City has experienced significant change in development, including a new Super Wal-Mart, redesigned Main Avenue, a grocery store, and several openings of new retail and restaurants in the downtown. Retail spending has nearly doubled between 2007 and 2012. The importance of downtown, its health and amenities offered to the public continue to attract a growing population to the community. Revitalizing the Armory building presents an opportunity for the community to exhibit its history and commitment to preserving the historical relics that unite generations. The reuse of the armory continues the trend of reinvestment in downtown and eliminating a vacancy at the front door of this vibrant district. 4. State of the Arts. The Park Rapids area is home to a noteworthy community of artists and performers that is both broad and diverse. This community is supported by a range of organizations at the regional and state levels and linked together by Park Rapid Lakes Area Arts Council. Challenges facing the arts community for assuming responsibility for the success of the armory include: (1) mobilizing the fundraising by the Arts Community to support the Art Center and (2) establishing a leadership structure and cooperation for leading the arts community. 5. State of Events. Few, if any, of the meetings held by local civic groups will be revenue-generating events for the Armory. However, the events offer a number of secondary benefits. First and foremost, they enable the Armory to be a functional amenity that serves a wide range of the community groups. The increased number of visitors that frequent meetings can only help drive additional business through their doors. The market for special event rentals, for weddings, banquets, receptions, appears to generate potential annual revenue of $8,250-$11,000. The events themselves are not anticipated to be a significant source of revenue for the Armory. However, attendees of this type of event have great additional value to the Park Rapids business community, as they will likely be staying overnight, spending money in local hotels, stores, and restaurants. The auxiliary services that might support an event space, the lodging, restaurants, and transportation that enable visitors to have an enjoyable time are all present in Park Rapids. However in the case of lodging and transportation, additional work should be done to facilitate convenience for visitors. This can be accomplished through making shuttle services available for large events. Another possibility would be a marketing strategy around an arts event in which either the Chamber of Commerce or, potentially, PRLAAC partnered with local hotels and resorts to create promotional packages which bundle together lodging, dining, transportation, and entertainment. 6. Building Program. EchoPoint Development designed the reuse of space for the Armory and Annex buildings to be separated into five zones of occupancy, which can be independently operated and maintained. Basic rehabilitation of the building is complete for the five tenant spaces. This study considers the reuse of the Armory building to become a facility to serve as a regional community arts, education, and cultural center. Meanwhile, the Annex is at full occupancy with a restaurant and retail clothing. Each zone of the building is ready to be completed and occupied separately as tenants and users are identified. Layouts and renderings for individual tenant spaces were included with an assumption of costs for the interior improvements. 7. Cost Analysis. This chapter presents the financing for the Armory Square development and a feasible alternative for realizing the vision for the building. This discussion presents base proformas for the project, establishes initial as-
ThE ARMORY
CHApTER 1
sumptions, considers strategic options, and presents an overall program for realizing the concept presented in Chapter Six. It also addresses the nature of community benefits that may result from occupancy and operation of the project. The consultant team interviewed the developer about the project, operating and leasing activities to date, future plans, anticipated occupancy, and the existing equity and debt capital structure. Also, the consultant team spoke with local banking institutions, City and County assessors, and potential tenants. This research assembled information about operating costs, property taxes and financing alternatives and terms, market demand possibilities, and the types of tenancies that Armory Square could attract, the markets they would serve, and sustainable rent levels. The analysis includes a base case that defines basic assumptions and demonstrates many of the challenges faced by a financing program. It continues by presents a preferred scenario that demonstrates the funding needs of the project, its ability to support some level of debt, and its ability to sustain itself as it begins operations. The base case indicates an unsustainable, yet realistic rental rate at $2 a square foot, while the preferred scenario indicates an unattainable, but necessary rental rate to retire the debt at $12 square foot. The consultant team elected to investigate a Split Ownership scenario, which shrinks the gap between the base scenario and preferred scenario for the facility to become an arts center. Split Ownership divides ownership in the property, with the Annex continuing in existing private ownership and the Armory section of the building transferred to community or
nonprofit ownership. The Annex remains in private ownership, Armory in community or nonprofit ownership. Its characteristics include:
Main
Armory Space. Flexible multi-use auditorium, adaptable to theater seating and convertible for event setup, with an concentration on single-day events; NLOC as a probable anchor tenant. er, with purchase price based on existing proportionate and direct investment in the Armory space.
Armory space is purchased from existing owner-develop Lower Armory Space. Relocated Nemeth Art Museum
with appropriate curatorial standards, retail art-related sales, storage and museum support.
An analysis of the operational and financial performance of various options leads to the conclusion that the split ownership option leads to the most desirable final outcome: a productive private commercial development in the annex and a completely developed community arts center for the Nemeth collection, traveling shows, and the performing arts in the Armory area. Because a portion of the Armorys lower level has been developed for private commercial restaurant use, the ownership split should reflect this use. The analysis continues with the financial performance of this option, phasing, title transfer, and financing options are addressed in the chapter. Completing the Armory Square project will require close cooperation among the owner, the City, and user organizations and the overall arts community. However, the project will have substantial qualitative and quantitative rewards to the community, making this type of cooperative effort highly worthwhile. Community Benefits. A well-programmed and marketed arts center, complemented by an adjacent restaurant can be expected to generate greater particles of attraction than would each individual art organization on their own in isolated locations. The clustering of complementary activities may encourage more frequent local and regional visitation, which in turn generates spillover benefits to nearby commercial uses while helping to signal the Downtown as a location for cultural activities. A consolidation of existing artsrelated uses and activities would permit the linking and leveraging of arts and cultural resources through co-branding and joint marketing opportunities so that the type and scale of programming and activities offered can be increased over
Street Annex Level. Existing retail and restaurants. Upper Annex Level. Possible phased approach with base
finish level of public spaces as a first stage to a major fundraising effort to upgrade to higher standards. Financing Options for this scenario could include
Private and charitable foundation fund-raising campaign. USDA Community Facilities loan. Gap or wraparound loan, using USDA Business and Industry loan guarantee to take out the six existing loan obligations.
time. Such an expansion would enhance visitation to the Downtown as a whole. An aggregation of cultural activities can be expected to derive benefits from co-locating just like commercial uses benefit from clustering. For example, the more restaurants present in a concentrated area, the more different or specialized types of restaurants permit a better fit between divergent tastes of consumers and the kinds of restaurants available; and greater numbers of differing types of restaurants usually result in better restaurants because they can both specialize and respond to competition from other nearby restaurants. Park Rapids neighboring community of Dorset demonstrates this phenomenon in a rural setting. In addition, strong retail agglomerations or localized depth of restaurants provide consumers with insurance that if one restaurant is full, they can find others with openings. A clustering of cultural and arts activities often increases the feasibility of securing on-site vendors to provide beverage and/or food service during performances and events that currently is not available as a revenue source and service amenity to patrons. A location Downtown in the Armory could provide an opportunity for the simulcast of Metropolitan Opera or other performances to increase revenue-generating utilization of space not obtainable in other venues such as the Park Rapids High School at which the Northern Lights Opera Company currently performs. It would also be worthwhile to investigate whether Northwest Technical College, Itasca Community College, and/or Bemidji State University would be willing to establish distance learning or other shared classroom or studio space at the Armory.
Payback. Armory Square involves a relatively modest investment, in the range of a public obligation in the range of $2 million, readily financeable by techniques that will have limited impact on the individual taxpayer. Armory Squares visual and performing arts facilities would generate about $1.25 million in incremental direct spending annually. Using a 2.5 multiplier, this adds about $3.125 million to the local economy each year. Facility Management. The development concept for Armory Square assumes public or nonprofit ownership and management of the Armorys visual and performing arts space. Establishing a nonprofit arts consortium to manage the facility for the long-term avoids direct governmental ownership or responsibility for the space, and the various political problems that such ownership could entail, yet retains the ability to qualify for USDA Community Facilities loans. Also, it could use PRLAAC, with capacity expansion to include the ability to manage the Armory space. This in turn would solidify the relationships between the citys various arts groups, and maximize use of the facility. It can, and should, be the framework for a joint arts funding campaign. This can increase efficiency and provide access to larger funding sources, such as corporate foundations, increasing the overall pool of money available to the community. On the other hand, it does involve some challenges that must be addressed. Among these include developing an equitable distribution system; and maintaining the identity of smaller arts groups. However, because the building should be seen as a unified community facility, its support and management should also be unified.
A short-term, interim measure for management could be a ownership of a non-profit community development corporation that leases spaces. The Park Rapids Community Development Corporation could operate as an incubator to complete and manage the interim conversion of Armory Square. The CDC provides short-term building development and management expertise that could be transferred to the arts consortium with the final financing package is assembled. In addition, the PRCDC was both organized by Armory Squares owner-developer (EchoPoint Development ) and has been certified as eligible for application for a USDA Community Facilities grant. This could provide unified management of both sides of the Armory Square enterprise at a critical time in the projects history. Public ownership of the facility is a possible last resort while nonprofit capacity is developed, but is not a recommended option. A public agency would need to dedicate staff to building management, and could encounter a number of issues in helping to bring about a transition to nonprofit management or occupancy. 8. Arts/Culture Corridor. The conversion of Armory Square to a new Arts Center and events facility for Downtown Park Rapids will cluster activities and experiences, creating new opportunities and memories for visitors and residents alike. This study includes an update to the Downtown Plan, and shows how the redevelopment of the Armory Building becomes the fulcrum of downtown development to continue east, and becoming a catalyst for even more reinvestment near downtown.
chapter
THE ARMORY
The Armory building is a historic relic in Downtown Park Rapids. The facility has a prominent location near the crossroads of Highways 71 and 34.
Built in 1922
Built in 1941
LOCATION
203 Park Avenue South, Park Rapids, Minnesota 56470
LEGAL DESCRIPTIONS
Armory. Lots four (4) five (5) and six (6), Block 7, Original town site of Park Rapids in the County of Hubbard, Minnesota Annex. East 110 feet of Lots One (1), Two (2) and Three (3), Block Seven (7), Original Townsite of Park Rapids in the
ThE ARMORY
CHApTER 1
BACKGROUND
The Armory is a 24,000 square foot building located in downtown Park Rapids at the crossroads of Park Avenue and Second Street. The former National Guard Armory building was constructed in 1922, and an annex building was added on in 1941. The building was in use until 1992, at which time the State closed several armory locations including the one in Park Rapids. The building was deeded to the City of Park Rapids. The ownership of the building shifted numerous times since the City acquired it in 1992, and yet remained vacant for nearly two decades. In 2000, the City sold the building to a private developer for $1 along with a development agreement. The developer made improvements to some of the basic systems of the building, but did not adequately satisfy the conditions for safety and access. The City foreclosed on the building. In 2005, the building was sold by the City at auction to a local resident. In 2008, the City adopted a Downtown Master Plan that indicated that the Armory building should be considered for adaptive reuse as a community theater. The plan indicated that off-street parking could be located to the east of Highway 71, and indicated that the 3rd and Park intersection should be signalized to calm traffic entering Downtown and improve the ability of pedestrians and local traffic to cross the highway corridor safely. In June of 2010, EchoPoint Development purchased the building from the local resident and began the rehabilitation and abatement process for the reuse of the Armory building.
Armory Building
Crossing
Street
REhABILITATION
Since 2010, the Armory has been the target of several improvement efforts. Figure 1.1 shows the timeline of events since EchoPoints involvement with the Armory, and summarized below:
Hazardous Materials Abatement. The City of Park Rapids executed a Development Agreement with Armory Square Management Corporation (ASMC) to create the preconditions necessary to allow the project to proceed; and with help to offset the substantial sunk cost for redevelopment of the former armory building. This commitment was an absolutely component to attract the investment required to return this significant property to productive use. Without this demonstration of public support, renovation of this incurably obsolete facility would have had no viable hope for success.
Appraisal.
Annex Retail Space Opens. After completion of environmental abatement work and installation of new utilities services and public infrastructure on Park Avenue in October of 2010, Armory Square attracted a local retailer. Summerhill on 2nd opened on May 14th, 2011.
In September 2011 Armory Square was independently appraised by a commercial property appraiser as a multi-tenant commercial building. The appraised value of the bare minimum improvements planned by ASMC was $3.6 Million. A similar insurance appraisal in November valued the replacement cost of the building at $4.4 Million. This clearly demonstrates the significant legacy value of the project and its great potential as a commercial anchor for destination events in downtown Park Rapids. At the beginning of 2012, the focus of the project shifted from reconstruction to tenant recruitment and business development. Each area of the building is now a definable space with a preliminary program, which is furthered explored in this plan. A comprehensive signage plan was approved for the building. A large wall mounted monument sign on the corner of Park Avenue and Second Street identifies tenants. Banners attached to the corner of the building reinforce the buildings connection to the downtown theme, Positively Park Rapids.
Tenant Recruitment.
Infrastructure Improvements.
A new state of the art stormwater management system was installed following the clean up asbestos, lead paint, PCBs, an abandoned underground fuel storage tank. The improvements also included new curb, gutter, and sidewalks.
Tenant Signage.
10
chapter
11
Hubbard County Regional Economic Development Commission retained RDG Planning & Design, in association with Gruen Gruen + Associates and Shuler Shook, in Spring 2012 to prepare an independent feasibility study for the reuse of the Armory Building. The purpose of the study was to provide architectural services, including three programming concepts. A preferred concept selected from the initial three concepts would be refined to include a floor plan, elevation drawings of interior and exterior, opinion of probable costs, and a market study. Final products will be available for fundraising. The results of the process considered a hybrid of all three concepts, rather than an exclusive use. The five major tasks in the project include: TASK 1: Building Analysis/Programming TASK 2: Site Analysis/Programming TASK 3: Alternatives Feasibility Analysis TASK 4: Market Analysis of Preferred Program
On-site meetings were critical and numerous conference calls between the consultant. Project meeting dates are subject to change depending on client recommendation. Meetings include: Project Initiation Meeting. Primary project participants, including the building owner and a representative from Hubbard County Regional Economic Development Commission and consultant, toured the building. The objective was to identify project challenges, verify project scope, and review results of past planning efforts. Walking Tour. Participants involved in the Project Initiation verified existing conditions of the armory building and site. The scope of the walking tour included the building and surrounding property. Stakeholder Interviews. Working with HCREDC, RDG identified stakeholders and conducted stakeholder group discussions to address the facility, its dynamics, potential, and future directions. Stakeholders included government representatives, property owners, chamber of commerce, and artisan organizations. These meetings were supplemented with individual interviews by phone. Debrief with key stakeholders. RDG met with HCREDC board and selected representatives to share the results and initial impressions for future improvements.
Building Program Development. Based on input from stakeholders and owners, RDG prepared alternative development programs. Specific tasks included: 1. Develop Building Program. Multiple building programs were prepared for the reuse of the Armory. Task includes floor plans, narrative, and spreadsheets. 2. Evaluate Alternative Programs. Cost scenarios for each of the three alternatives were developed and used to determine the mix of private and public involvement. RDG to reviewed the condition, adequacy, and suitable. This task includes establishing criteria to assist in evaluating the preferred program. 3. Presentation. A brief presentation of the alternative programs prepared by the consultant followed by an informal session for participants to share their thoughts on individual scenarios. 4. Schematic Design for Building. RDG revised and advanced the program for the preferred program. Task included preparing renderings that could be used for fundraising and promotional use.
12
CHApTER 2
Data Collection.
RDG will research and identify potential vendors for the space of the program. Results are dependent on the participation of individuals being solicited and responding to surveys and interviews. RDG will provide an opinion of probable costs for rehabilitating spaces for various alternatives. Projections are calculated using cost per square foot. RDG will conduct a targeted, online survey for each alternative scenario. ferred program.
Lodging for Events. Inventory available rooms in Assess Regional Facilities. Evaluate the condition,
services, and utilization of existing facilities in the region.
Tour. RDG toured one (1) facility that matches the pre Assumed income and expenditures.
Examples of a specialized analysis may include:
Plan Perspective: Schematic Design. RDG conducted an internal design workshop for improving the site and access to the Armory and surrounding uses. The area includes the space between 2nd and 3rd Street from Washington Avenue to the alley behind the Armory. Considerations include:
Parking Design and Orientation. Landscaping enhancements Pedestrian access and circulation Preservation Strategies
Program Refinement. Following the design workshop, the consultants will meet with stakeholders to review the initial concepts.
This study includes a feasibility analysis for the Armory to include an artisan gallery/ workspace/cooperative. RDG investigated existing programs in the region that may be a model for the Armory building.
Interview Property Owner, Economic Development Director, and Representatives of Comparable facility to Obtain Market Information and Perspective
Compare Projected Net Operating Income to Debt Service and Return Requirements
Event Facility Feasibility. Project will determine the feasibility of the Armory Building for special events, and will include:
13
14
chapter
15
16
CHApTER 3
Since the launch of the Downtown Plan in 2008, the City of Park Rapids has accomplished significant elements of its plan, including reconstructing Main Avenue, building a new urban grocery store, expanding the hospital, and attracting new commercial uses in the district. Other community investments were experienced, as well, including the building of a new Wal-Mart Super Center.
Secondary Market. The secondary trade area includes a Tertiary Market. The tertiary trade area is more broad20-mile radius from downtown and extends out to include Nevis and Akeley, Menahga, Osage, and Snelling. While residents of this area use Park Rapids retailers and service providers for their daily needs there is a significant pull to the larger markets of Detroit Lakes, Walker, Bemidji and Wadena. ly defined and includes people who visit Park Rapids for special events, tourism or destination businesses. In addition, special attractions or places in a downtown district extend the effective size of the local market area. This area extends generally sixty miles from Park Rapids to include Detroit Lakes, Bemidji, Walker, Brainard, and Wadena.
The primary and secondary trade areas continues to create the largest demand for goods and services in the city, and represent the basis for calculating commercial demand.
17
DEMOGRAPHICS
POpUlATiOn CHAngE
Table 3.1 compares Park Rapids with regional communities as well as Hubbard County outside of Park Rapids. Park Rapids continued to grow, accounting for 21% of Hubbard Countys growth. The local and regional growth occurring around Park Rapids results in a growing economic base for the city and conversely the downtown. The majority of surrounding communities experienced population growth with the exception of Wadena and Walker. Table 3.2 displays the historical population growth since 1970. The City of Park Rapids continued to experience a similar pattern of growth in the early 2000s as it did in the 1990s. The projected population for 2010 in the Downtown Plan was 3,875, while the actual population was 3,709. The growth rate of 1.8% between 2000 and 2005 slowed in the second half of the decade to 0.8%, resulting in an overall 2000-2010 growth rate of 1.3%.
Table 3.1: Population Change, Comparable Communities 1990-2006 based on 2010 Census and Estimates
1990 Population Park Rapids Ada Bagley Bemidji Detroit Lakes Manahga Moorhead Wadena Walker Hubbard County Secondary (20-mile) Tertiary (60-mile) 2000 Population Change % Change 2010 2000-2010 2000-2010 Change %Change Growth rate bw 1990/2000 Growth rate bw 2000/2010
2,863 1,708 1,388 11,245 6,635 1,076 32,295 4,131 950 14,939 6,472 77,895
3,276 2,772 1,235 11,917 7,348 1,220 32,117 4,294 1,069 18,376 8,088 93,305
413 1,064 -153 672 713 144 -178 163 119 3,437 1,616 15,410
14.4% 62.3% -11.0% 6.0% 10.7% 13.4% -0.6% 3.9% 12.5% 23.0% 25.0% 19.8%
3,709 3,709 1,392 13,431 8,569 1,306 38,065 4,088 941 20,428 8,515 101,687
433 937 157 1,514 1,221 86 5,948 -206 -128 2,052 427 8,382
13.2% 33.8% 12.7% 12.7% 16.6% 7.0% 18.5% -4.8% -12.0% 11.2% 5.3% 9.0%
1.44 6.23 -0.28 0.60 1.07 1.34 -0.06 0.39 1.25 2.30 2.50 1.98
1.47 3.76 1.41 1.41 1.85 0.78 2.06 -0.53 -2.00 1.86 0.88 1.28
AgE DiSTRibUTiOn
Table 3.3 presents the age distribution for the City of Park Rapids and the individual market areas in 2010. The median age in Park Rapids is 43, while the secondary market is slightly higher at 46. The age distribution and median age of the broader tertiary market is comparable to the City of Park Rapids. Approximately 924 people in Park Rapids are over 65, while the secondary market has about four times as many people in the same age cohorts about 3,691. The secondary area has a statistically significant higher proportion of older residents within 20 miles, but outside of the city limits.
1980
1990
2000
2010 Projected
2010 Actual
Difference 1970-2010
% Change
2,772
2,976 0.7%
2,863 -0.4%
3,276 1.4%
3,897 1.75%
3,709 1.3%
937
34%
18
CHApTER 3
Table 3.3: Age Distribution for Park Rapids and Market Areas
City Secondary Tertiary Total
IncOME CHARAcTERiSTicS
Table 3.4 presents the 2010 estimated median household income for residents of Park Rapids, the secondary area as a whole, and Hubbard County, while Table 3.6 shows the distribution of income for Park Rapids, Hubbard County, and State of Minnesota.
Count
Under 5 5 to 9 10 to 14 15 to 19 20 to 24 25 to 34 35 to 44 45 to 54 55 to 64 65 to 74 75 to 84 85 and Over Total Median Age
Source: U.S. Census
Count 1,094 1,013 1,035 1,200 668 1,375 1,586 2,361 2,704 2,257 1,067 367 16,727 ~46.1
Count 15,446 14,357 14,045 18,307 11,081 25,313 23,878 32,921 32,435 24,116 12,788 5,759 230,446 ~42.3
Count 16,823 15,590 15,266 19,726 11,976 27,116 25,842 35,730 35,535 26,725 14,199 6,354 250,882
283 220 186 219 227 428 378 448 396 352 344 228 3,709 43.4
Median Income. The median income in Hubbard County is higher than that of Park Rapids and the secondary area. This indicates a significant number of higher income households living just outside of Park Rapids, while nearly a third of residents living in Park Rapids earn less than $15,000.
Unemployment.
Unemployment rate grew between 2000 and 2010, starting 4.9% and reaching 11.8% in 2010 (city-data.com). Park Rapids population is considered in poverty. This figure is double the national unemployment rate and three times the rate of the State of Minnesota.
Table 3.4: 2010 Estimated Household Income, Park Rapids and Region
2000 Park Rapids Hubbard County Secondary Market
Source: U.S. Census, Claritas, Inc.
2010
Family
19
POPULATION PROJECTION
Table 3.7 considers a number of potential growth scenarios for Park Rapids. According to U.S. Census data, the growth rate experienced by Park Rapids in the 1990s was 1.22%. Building construction data and census projections at the time of the downtown plans initial publication suggested a growth rate of nearly 2%. Changes in the economy since the plans completion slowed growth to less than 1% annually. Future projection of population indicates a strong growth rate at 1.4% annually.
Table 1.6: Household Income for Park Rapids, Hubbard County, and State of Minnesota
State of Minnesota Hubbard County Hubbard Co. Outside of Park Rapids Park Rapids
Estimate
Total households < $10,000 $10,000 -$14,999 $15,000 -$24,999 $25,000 -$34,999 $35,000 -$49,999 $50,000 -$74,999 $75,000 -$99,999 $100,000 -$149,999 $150,000 - $199,999 $200,000 < Median HH income Mean HH income
Source: U.S. Census
Estimate 8,616 659 585 1,005 1,048 1,537 1,841 901 708 147 185 45,066 56,198
Estimate 6,883 321 364 767 833 1,325 1,539 807 676 114 137
Estimate 1,733 338 221 238 215 212 302 94 32 33 48 28,586 45,093
2,085,917 119,223 99,885 195,722 200,204 291,875 419,619 298,118 285,427 93,216 82,628 57,243 73,561
2015
2020
2025
2030
2035
20
CHApTER 3
RETAIL PERFORMANCE
One way of evaluating downtowns retail role in the region is to consider the change in the Citys share of total regional retail sales. Table 3.8 indicates total retail sales in Park Rapids and the secondary market area for 2006 and 2011. In 2006, well over one-third of all retail sales reported in the 20 mile radius took place in Park Rapids. This proportion shifted to about a 50/50 split in the 5-year span with a significant amount of retail spending increasing in the City of Park Rapids. Overall, spending has increased by about $32 million, or an annual increase of $6.4 million annually.
From 2006 to 2011, food and beverage sales (grocery stores) have increased by nearly $9 million. food service and drinking places (restaurants) has changed from capturing the local demand to capturing well beyond the local demand 2011, and attracting an additional $3 million into the local market.
RETAil SAlES
Table 3.9 (next page) identifies the gap between expected consumer demand (expenditures) and retail sales within Park Rapids for 2006 and 2011. A positive value results from demand exceeding supply and reflects a leakage of consumer dollars to outside markets. In other words, residents have dollars to spend but they are spending them outside Park Rapids. A negative value results from sales exceeding demand and indicates a flow of regional dollars into the citys retail market. In Park Rapids, 2006 retail sales exceeded the demand of residents within Park Rapids by over $29 million, illustrating the communitys ability to attract regional retail and consumer spending. In 2011, the surplus increased to $97 million, representing an increase of about $68 million.
As communities across the nation compete for a share of the retail market, many communities have found success in specialty or niche markets in their traditional downtown. Downtowns that have successfully competed against the big box retailers have focused on service oriented and specialty retailing. Specific market sectors that appear to hold potential for Downtown Park Rapids include:
Table 3.8: Share of Total Retail Sales with Park Rapids, 2006 and 2011
2006 Total Retail Sales Park Rapids Secondary Total 2006 % of Total 2011 Total Retail Sales 2011 % of Total
Home furnishing Clothing & clothing accessories store Miscellaneous Store Retailers (florist,
souvenir stores)
50% 50%
Note: Numbers in Table 3.9 show the difference between demand (Consumer Expenditure Survey from the U.S. Bureau of Labor Statistics) and supply (Census of Retail Trade from the U.S. Census Bureau). Numbers in parenthesis reflect a greater supply than demand, while numbers without parenthesis reflect a greater demand than supply. Case in point, total retail sales in Park Rapids was $145,138,666 (Table 3.9), while demand was $47,714,592 for a difference of $97,424,074. This represents a greater supply than demand.
21
$46,909,552 29,468,290 9,525,483 8,104,064 642,299 779,120 1,096,682 597,101 499,581 1,009,635 4,499,409 4,068,617 430,792 64,507 366,285 6,145,637 5,568,561 177,440 399,636 3,041,700 2,626,520 113,240 101,121 200,819
$76,280,988 53,027,264 6,092,894 2,314,425 153,909 3,624,560 1,345,058 1,231,603 113,455 682,958 9,561,199 8,899,176 662,023 x 662,023 30,224,911 29,234,034 479,223 511,654 4,372,785 4,137,689 47,000 121,100 66,996
($29,371,436) (23,558,974) 3,432,589 5,789,639 488,390 (2,845,440) (248,376) (634,502) 386,126 326,677 (5,061,790) (4,830,559) (231,231) 64,507 (295,738) (24,079,274) (23,665,473) (301,783) (112,018) (1,331,085) (1,511,169) 66,240 (19,979) 133,823
$47,714,592 31,805,168 7,278,951 6,074,617 593,548 610,786 839,903 433,289 406,614 935,471 4,058,524 3,660,734 397,790 70,874 326,916 7,210,738 6,547,122 200,951 462,665 3,602,297 3,127,636 132,096 110,806 231,759
$145,138,666 120,471,302 14,888,808 12,954,382 516,302 1,418,124 751,647 684,340 67,307 2,000,065 4,783,010 4,469,112 313,898 x 313,898 39,046,965 38,492,092 510,083 44,790 6,176,029 5,914,362 x 143,221 118,446
($97,424,074) -88,666,134 (7,609,857) (6,879,765) 77,246 (807,338) 88,256 (251,051) 339,307 (1,064,594) (724,486) (808,378) 83,892 70,874 13,018 (31,836,227) (31,944,970) (309,132) 417,875 (2,573,732) (2,786,726) 132,096 (32,415) 113,313
$68,857,678 $67,444,038 $8,795,914 $10,639,957 $362,393 ($2,206,436) ($593,411) ($547,263) ($46,148) $1,317,107 ($4,778,189) ($4,430,064) ($348,125) x ($348,125 $8,822,054 $9,258,058 $30,860 ($466,864) $1,803,244 $1,776,673 x $22,121 $51,450
90% 127% 144% 460% 235% -61% -44% -44% -41% 193% -50% -50% -53% x -53% 29% 32% 6% -91% 41% 43% x 18% 77%
22
CHApTER 3
Change 06-11
% Change 06-11
5,143,500 1,645,901 1,190,291 224,790 230,820 756,483 516,714 239,769 5,606,771 2,469,514 3,137,257 1,230,787 83,691 492,388 92,498 562,210 2,772,279 4,435,285 2,006,271 1,843,185 369,662 216,167
16,499,434 494,788 26,160 275,626 193,002 731,264 427,044 304,220 587,543 x 587,543 1,012,189 65,221 360,203 155,648 431,117 661,396 4,014,569 x 3,692,381 721 321,467
(11,355,934) 1,151,113 1,164,131 (50,836) 37,818 25,219 89,670 (64,451) 5,019,228 2,469,514 2,549,714 218,598 18,470 132,185 (63,150) 131,093 2,110,883 420,716 2,006,271 (1,849,196) 368,941 (105,300)
4,928,692 1,720,406 1,202,354 258,318 259,734 838,816 582,515 256,301 6,397,681 2,866,596 3,531,085 1,312,655 89,248 479,223 88,169 656,015 3,701,781 4,888,677 2,187,894 2,042,795 403,070 254,918
8,876,821 405,582 87,508 181,301 136,773 1,826,726 1,380,601 446,125 56,895,381 x 56,895,381 1,487,761 317,887 294,236 121,535 754,103 901,735 7,098,136 2,647,690 4,280,021 1,592 168,833
(3,948,129) 1,314,824 1,114,846 77,017 122,961 (987,910) (798,086) (189,824) (50,497,700) 2,866,596 (53,364,296) (175,106) (228,639) 184,987 (33,366) (98,088) 2,800,046 (2,209,459) (459,796) (2,237,226) 401,478 86,085
($7,622,613) ($89,206) $61,348 ($94,325) ($56,229) $1,095,462 $953,557 $141,905 $56,307,838 x $56,307,838 $475,572 $252,666 ($65,967) ($34,113) $322,986 $240,339 $3,083,567 $2,647,690 $587,640 $871 ($152,634)
-46% -18% 235% -34% -29% 150% 223% 47% 9584% x 9584% 47% 387% -18% -22% 75% 36% 77% x 16% 121% -47%
23
CONCLUSIONS
This analysis of population and potential markets leads to the following conclusions:
Downtown
continues to experience retail growth and more specialty markets that are traditional to downtown markets. While Park Rapids as a whole is an importer of retail dollars, this has not been the case for the niche markets of home furnishing, clothing and clothing accessories, and miscellaneous stores. pears to have declined due to growth of new retail business establishments (visual survey). While some businesses are no longer operating, such as Wimpys, new restaurants have opened to serve the market, such as the Good Life and Chinese restaurant.
24
chapter
25
INTRODUCTION
Methodology for Data Collection Influence of the Arts Arts in the Park Rapids Region Visual Artisans and Venues Performing Arts Organizations Performing Arts Venues
Common Ground
Interviewees were asked a number of broad questions designed to elicit information that could suggest areas for strategic development and retrenchment within the Park Rapids arts community. These questions asked respondents to assess what they saw as the current strengths and weaknesses of the arts community as well as to suggest some perceived latent opportunities and future challenges to development in the arts.
26
CHApTER 4
Park Rapids Lakes Area Arts Council Region 2 Arts Council Minnesota State Arts Board Charitable Foundations Additional Resources
Park Rapids Lakes Area Arts Council
Organized in 2005, the Park Rapids Lakes Area Arts Council serves as the umbrella organization for 19 arts and cultural organizations in the Park Rapids area. Representatives of these 19 organizations, as well as champions of individual local arts projects meet monthly to coordinate a calendar of events, share information between organizations, create connections between creative endeavors, and incubate interest in new arts projects. Local Stake/role. Park Rapids Lakes Area Arts Council serves as the parent organization for many local arts events including the Red Bridge Film Festival and the Arts Leap weekend. Additionally, PRLAAC helps create a mutually supportive ecosystem for the arts in the Park Rapids area and to foster coordination between organizations. Apart from the role it plays in presenting events, PRLAAC serves primarily as a vehicle for collaboration between fundamentally distinct arts entities. That is to say that, despite their involvement in the council, each organization operates independently.
27
Charitable Foundations
A number of charitable foundations make it their mission to specifically serve the community of artists in Minnesota. Notable among these organizations are the McKnight Foundation and the Jerome Foundation. The McKnight Foundation focuses on the following areas within the arts in Minnesota: mid-career artists, artist-service organizations, small and midsized arts organizations, targeted support to large organizations, and limited capital grants for space, equipment, or technology. Their grants also help fund the aforementioned Regional Arts Councils, which will be discussed in greater detail. By contrast, the Bush Foundation, which supports exclusively in Minnesota and New York City, seeks to contribute to a dynamic and evolving culture by supporting the creation, development, and production of new works by emerging artists. They pursue this goal through the financial support of emerging professional artists and arts organizations. For 2011-2012, the funding priorities of the Jerome Foundation focus on literature in New York City, dance (especially choreographers) in Minnesota and New York City, and music, in diverse styles, in both of their operational geographies. Local stake/role. While neither of these organizations have had a significant direct stake in the Park Rapids area arts community, support surely has been gained through the McKnight Foundations support of Minnesotas regional arts councils. Moving forward they offer an area of additional pursuit in targeted, project specific, funding opportunities.
28
CHApTER 4
29
artists. These sessions draw participants from a larger area and, typically, participants will stay overnight in an area hotel or lodge while taking the class. Classes take place in either a back room space at the gallery or in an art studio at the high school. That studio space is only reliably available during the summer months, however, which presents a challenge to scheduling classes on a consistent basis. There is a stated desire from the gallery to continue expanding its educational offerings, but expansion is a challenge due to the space constraints.
Hands-on
arts instruction. Several individual artists also offer group art classes and individual instruction to a range of age groups as a way of promoting their particular art form while helping to support their art. These sessions can take a range of forms from daytime summer art camps for school children to small group and individual lessons in the evenings for adults. Additionally, local artists will occasionally partner with a local gallery to present instructional classes.
A juried show of the work of artists at local high schools; An event featuring the work of northwest Minnesota photographers;
30
CHApTER 4
While the space the center currently occupies is made available to them free of charge, there are significant challenges posed by continuing operations at this site. First and foremost, the space is unheated. This limits the season during which the works can be comfortably displayed, and threatens the fragile historic pieces with radical shifts in temperature and humidity. Already the poor conditions have caused minor damage to the more fragile historic works. Secondarily, the current facility is not fully accessible; limiting the ability of some visitors to experience the centers offering and potentially limiting the centers ability to raise funds through grants. Finally, the layout of the spaces themselves restricts the ways in which the pieces can be displayed. For all these reasons, the Nemeth Art Centers board of directors has made it a stated priority to relocate their operations to a new or rehabilitated facility, expressing a stated preference to occupy a portion of the Park Rapids Armory.
ter, however there is a significant uptick in visitors and sales surrounding the holiday season. As the number of visitors expands and contracts with the tourism/retail seasons, so too shifts the geographic range of the customers visiting the store. During the busiest times, hail from across the Midwest and nation; as the season turns colder and the crowds dwindle, customers are more from the local area, occasionally from as far away as the Twin Cities. In addition to the wares that are offered for sale, the galley has offered an artist-in-residence program, with a featured artist teaching classes. Previous artists have concentrated in such diverse fields as lapidary, silversmithing, and mosaics. This coming summer, in addition to the hands-on education offerings, the gallery plans to continue encouraging artists to promote themselves by offering demonstrations and public discussions of their work.
31
the knowledge and appreciation of the culture and heritage of the United States. The companys summer season runs from mid-June through August. Over the course of a typical season, the company presents three productions with 10 performances each. This coming seasons productions include, Judy Why Cant I, Nunsense, and On Golden Pond. Tickets sell for $12 for adults, $10 for seniors and $8 for children, with a one dollar increase when the production is a musical. Each performance draws an average attendance of 1,000 people. Detailed financial was not available.
ORgAniZATiOnS
Northern Light Opera Company Minnesota Folklore Theater Red Bridge Film Festival Long Lake Theater Jasper Theater Woodtick Theater Park Rapids Area Community Band
CHApTER 4
Single tickets sell for $7, and a pass for 7 admissions sells for $30. Multiple admission passes may be shared. Originally, use of the theater facility was secured as an in-kind donation, with the festival merely paying for the staff expenses of operation. Presently, the festival pays a small stipend in addition to the theaters expenses. The festivals funding is typically split roughly evenly between ticket sales, grants, and sponsorships. Detailed budget information was not available, but based on some rough figures provided in conversation the budget for the festival can be reasonably estimated at $17,000-19,000. The film festival would like to expand to offer occasional smaller events throughout the year, offering a greater value to their members and patrons. However, this ability is limited, given that the festival operates inside a for-profit space.
information was not made available, the theater does not rely on public support and is not a registered non-profit organization. They do receive some sponsorship from local businesses.
Rehearsals and performances are in a commercial building remodeled to hold a 167-seat theater. The company has been in operation since 1992 performing from mid-June thorough mid-September. Performances are Wednesday through Saturday nights during the performance season. Tickets sell to adults for $16.50, seniors for $15.50, teens for $9.50, and children for $6.50, with special discounted rates offered to groups. Woodtick Musical Theater is a private organization and detailed financial records have not been made available.
Woodtick Theater
Located in Akely, Woodtick Musical Theater is one of the Park Rapids areas Branson Style musical/comedy reviews.
33
PERfORMAncE VEnUES
While there are a number of performance groups in and around Park Rapids, many of them are for-profit entities operating in their own privately owned performances spaces. This makes for a strong diversity of arts opportunities, but a constrained number of venues available to non-profit arts groups looking to stage a performance.
Park Rapids High School Auditorium Century School Cafetorium Long Lake Theater Spaces
34
CHApTER 4
Park Rapids, MN
1 production, 6 performances
85%
11
Yes
Primarily part-time volunteers, some technical staff hired for summer season.
380 seats
Unknown
No
No report
167 seats
Unknown
No
No report
Park Rapids, MN
One summer and one winter season. Each has 3-4 productions, with 12-16 performances each. Thurs., Fri., Sat., Sun., the last two weeks of June, July, and August
Unknown
No
Walker, MN
3 productions, 30 performances
Unknown
20
Potentially
Primarily part-time staff, consisting largely of an extended family and their network of friends. Exclusively part-time volunteers with some support from staff at movie theater.
Primarily local actors from an extended family and network of family friends. N/A, occasionally a filmmaker will come to give a lecture/Q&A along with their film.
Park Rapids, MN
150
Potentially
Source: RDG Planning & Design and interviews with facility operators.
35
HiSTORY
The foundation of the art center lies with the establishment of the Clear Lake Arts Council in 1977, as a collaboration of area artists created for the promotion of the arts in the region. In the organizations early years, it operated without a physical presence, creating signature annual events including the Clear Lake Art Sail, an open-air are sale and festival, held on the shores of Clear Lake. In 2002, after decades of operating as an organization without a physical home, the members of the arts council decided to increase the organizations visibility and ability to offer programs on a continuing basis. Through the City of Clear Lake, the organization was able to occupy a storefront on Main Street that was publically-owned and awaiting redevelopment. It was here that the organization changed its name to the Clear Lake Arts Center, and expanded beyond occasional public events to become a true artists cooperative. Through a juried evaluation process, artists were allowed to place their work in the space, in exchange for a percentage of the proceeds from sales of their artwork and a commitment to work a set number of hours in the gallery each week. The center operated at this location for several years, but always with the knowledge that when a redevelopment proposal came along, they would be forced to move.
36
A NEW HOME
After three years of successful operations in the Main Street storefront, it became apparent that the art center would be required to vacate to make way for the redevelopment of the site. Supporters began the search for a new building that they could inhabit on a permanent basis, a true home. Supporters found a building a block and a half off of Main Street in downtown Clear Lake that had been rendered surplus though a series of mergers between area banks. By this time the building had been vacant and unused for 6 years. Working with an architect, the centers board created plans to modify, update, and improve the building on-site such that it could house the full range of programs they hoped to offer. This meant extensive renovations to the existing bank building as well as expanding the structures footprint to incorporate a half-finished building shell on an adjacent property. The final cost estimate for site acquisition and construction was $1.3 million. Along with the bank building and immediate site, the center acquired an option to purchase an adjacent parking lot for visitor parking and supportive exterior spaces.
CApiTAl FUnDRAiSing
A professional was hired to assess the areas capacity and willingness to support a fundraising campaign. The fundraising potential for the new art center was estimated at $600,000 an admirable sum, but not half of the estimated cost of site acquisition and construction for the new facility. Undeterred, the fundraising campaign, named Arts Reach, began with a $75,000 donation of seed money. This initial donation was crucial, because it was large enough to give other potential donors a sense of confidence that the project had the momentum to progress to completion. One of the key steps in moving forward was changing the composition of CLACs board. Previously, it has operated as a large committee of 20 or more, with representation coming primarily from the artists themselves. In order to make decisions more efficiently, and to reach out to the broadest spectrum of interested community members, the board was reduced to eight. Artists continued to be represented collectively by one or two board members. The other board positions were filled by officers who brought with them expertise in supportive fields or extended the reach of the art center to a larger social network of potential donors.
CHApTER 4
The capital campaign can be divided into three primary elements: large fundraising events, ongoing outreach to potential donors, and the underwriting of named spaces in the new facility. From the beginning of the fundraising campaign, an emphasis was placed on direct outreach to individuals and small groups within the community. This approach could mean everything from a conversation over cups of coffee at a local diner to presentations to local religious and civic groups. One key element of this local, boots on the ground outreach was the Show and Tell presentations conducted at the construction site as work progressed on the new facility. These sessions, which presented previous and potential future donors updates on the progress of fundraising, programming, and construction, provided supporters tangible evidence of the impact their donations were making. Through these sessions and other community outreach efforts, the art center was able to sustain small to mid-sized gifts beyond any projections theyd generated at the outset. From its early days, the art center had sponsored an annual event known as the Clear Lake Art Sail. In support of
the capital campaign, a new fundraising event was created to augment revenue of the center. Held on the last Saturday in April, the new fundraising event is a two-part affair. Over the course of the day, the center manages a public, open-air secondary art market at which they sell gently used pieces of art and decorative craft that have been donated to the center. In the evening, there is a more formal, ticketed event, called the Harbors Bazaar. At this event, there is both a silent auction and a live auction, of new and original works by local and regional artists. The works are donated to the center, and the proceeds from these sales along with the revenue from the sale of tickets provide a significant stream of revenue to the center. Finally, the layout of the building enabled the creation of a number distinct spaces ranging from intimate galleries to the larger performing arts gallery, and each of these spaces were offered to for underwriting as a named space. Depending on the size, prominence, and purpose of the space, the naming rights were offered from anywhere from $20,000 for one of the smaller galleries, to $250,000 for the performing arts gallery. The underwriting of these named spaces alone raised donations totaling over $500,000.
FAciliTiES
The art center is approximately 9,200 square feet in size and includes the following:
Reception area and gift shop, Six small galleries and one large gallery, A space dedicated to the performing arts, A library of art books, One childrens art studio, One adult art studio/clay workshop, One digital arts classroom/studio, Art center administrative offices.
Its important to keep in mind that while the center was constructed as one project, the facilities on site developed over time, as the budget allowed. A significant amount of the equipment on site came through in-kind donations and partnerships with other area and regional non-profits. For instance, the screen and video projection equipment in the performing arts gallery was donated to the center by the Iowa Independent Film Festival. The mortgage on the art
37
center is held by a local bank branch, while this has the benefit of enabling some minor flexibility with payments, the true benefit has come through the desire of the bank to build and maintain goodwill in the community via charitable contributions and in-kind donations. Recently, the bank forgave nearly half the principle remaining on the centers loan, lessening the annual mortgage payment significantly. This enables the center to work towards a visible future in which they can work toward building an interest-bearing trust to fund continuing operations in perpetuity. There are no plans to expand the footprint of the building itself, the art center does have plans to expand they types of experiences they provide on sight. There are plans for a landscaped sculpture garden and patio area that would be accessible from both the main gallery and the performing arts space. This would provide a new exhibition of artworks as well as an expansion of the space that could be rented for special events, given cooperative weather. A second additional outdoor space is planned off of the adult art studio/ clay workshop. This patio would serve as an outdoor area for clay working and other outdoor classes.
38
PROgRAMMing
In addition to the consistent draw of the gallery arts shop, the center strives to be an active place with a range of ongoing programs that appeal to a wide range of people.
classes in a range of mediums. Most of the education programs are available for a fee, although once a month there is a free Second Saturday class offered to the community.
PERfORMing ARTS
In addition to hosting performing arts events from various community and regional organizations, the center produces a number of events in-house. Primary among these are plays by the Cup O Joe theatre company, which casts local residents in short dramatic and comedic plays. The company performs two productions annually, each with three or four performances. Additionally, the center hosts the Clear Lake Nonsemble band for their rehearsals and community performances.
ViSUAl ARTS
The main gallery show rotates on roughly a monthly basis. This primary exhibition is supported by shows within the smaller galleries. In addition to these shows of works for sale by local and regional artists, the center will occasionally host installation pieces which are not for sale, but are associated with a holiday or pubic event. One recent example is a cooperatively-produced textile sculpture, made of stacked layers of secondhand clothes, created in honor of Earth Day.
EDUcATiOn
Scarcely a week goes by that one or both of the centers two studio classrooms arent used for an educational event. These range from a weekly after-school arts program that focuses on creative development and basic art skills for young elementary school students, to day and weekend-long adult arts
SpEciAl EvEnTS
Although they are not produced by the center, some of the additional events that are presented using the facility bear mentioning. These independently created events range in scope from small recitals for local piano studios to the various screenings of the Iowa Independent Film Festival, which uses the facility as its center of operations for three days in
CHApTER 4
July. In each case, these events help cement relationships between the art center and other local and regional arts nonprofits and are to the benefit of the center through increased awareness and revenue through gift shop and gallery sales. Through a diverse and inclusive approach to programming, the art center is perceived as a place of interest to all people. This increases the number of community members and tourists visiting the center and increases awareness of the centers core of arts programming.
works typically sell at a price point ranging from $50$500. These works are held on consignment basis so long as they are generating sales activity. Works are shown on consignment, with proceeds split between the center and the artist on a 40/60 basis.
RETAil STRATEgY
With few exceptions, everything that is on display at the art center is for-sale. Merchandise falls into three primary categories:
play as a part of one of the centers featured exhibitions. These generally are priced between $300 and $1200. These works are held in conjunction with specific programmed shows in CLACs primary galleries, in some cases they may be offered on consignment basis in the smaller galleries or gift shop area after their featuring show has ended. Works are held on consignment with proceeds split between the center and the artist. For more expensive pieces the division of proceeds begins at 40/60 and shifts to 33/67 for pieces over $500.
The merchandise sold outside the galleries is rotated regularly, to give the impression of a heavily rotating stock. Although this creates some additional work for center staff and volunteers, its benefit is immeasurable. By creating the illusion of a constantly changing stock, visitors are encouraged to return to the center on a frequent basis to see whats new.
SYnOpSiS
The Clear Lake Arts Center is a potential model for future arts development in Park Rapids. However, in order to pursue this model there are some key lessons to be learned from the story.
Charitable Giving Education Offsite Fundraising Facility Gift Shop/Gallery Grants Earned Interest Facility Rental Cost of Goods Sold
Total Income Expense
Accounting Administration Fundraising Costs Education Events Facility Gift Shop/Gallery Grants Marketing/PR Payroll Processing Miscellaneous
Total Expenses Net Operating Revenue
Source: Clear Lake Arts Center
$705.00 $60,400.48 $533.92 $2,550.08 $9,881.32 $24,147.23 $14,655.91 $355.00 $3,730.41 $771.99 $80.67
$117,630.67 $7,584.95
40
STATE OF EVENTS
CHApTER 5
chapter
STATE OF EVENTS
The Park Rapids region is a popular destination for events and activities. The City of offers many opportunities for outdoor gatherings, but
41
USER GROUpS
An event space is only as useful insofar as there are groups available and willing to rent it for their functions. This section recaps the information collected over the course of a telephone survey of fraternal and professional groups, tradeshows, and event professionals. It is intended to give an order of magnitude estimation of the types and scales of events likely to consider the event space at the Armory for their functions, and to suggest some potential avenues for marketing the space to potential users.
of revenue, they bring with them the secondary benefits of fostering goodwill to community groups and introducing a wider cross-section of the local community to the Armory.
Private Events
Private events, like weddings, banquets, and receptions, present a different value proposition. These events, by their nature, generate revenue through the rental of the event space. It is difficult to precisely estimate how many of types of events occur in and around Park Rapids each year. Interviews with several area resorts, hotels, event spaces, and florists, suggest that the Park Rapids region hosts approximately 45 to 60 weddings each year, across various venues. Capturing even 20% of this market would automatically account for between 9 to 12 events each year. Other private banquets and receptions, assumed to be booked at twothirds the frequency of weddings, could account for another 6 to 8 events each year. A review of comparable facilities charge for a full day of event space rental, exclusive of tables, chairs, linens, and place settings, suggests that $550 is a marketable rate. This suggests that a conservative estimation for the potential proceeds from these types of private events would range from $8,250 to $11,000 a year. These types of private events also bring a range of secondary benefits, above and beyond serving s a source of revenue. Frequently guests at weddings, receptions, and banquets will be from out of town, producing spillover effects in lodging, shopping, entertainment, and food and beverage sales. Furthermore, the use of the Armory for these types of functions would have the benefit of exposing visitors from a wider geographic area to a new landmark attraction in Park Rapids, potentially serving as good word of mouth marketing for the city and region.
INTRODUCTION
Methodology for Data Collection User Groups Comparable Facilities Auxiliary Services
METhODOLOGY FOR DATA COLLECTION
In order to gain an understanding of the potential use of the Armory as an event facility, a phone survey was conducted. This survey focused on three key factors in the use of an event space:
Users originating from Park Rapids and its immediately surrounding areas and ones which originate from elsewhere in the state, region, or nation. The locally-originating events can be further broken into two sub-categories, inculding:
Routine meetings of local civic organizations Larger private functions, such as weddings, banquets, receptions, and special events.
User Groups. Identifying potential users of the space. Comparable Facilities. Reviewing similar event space in
the region.
Auxiliary Services.
Reviewing the availability auxiliary services like hotels, restaurants, event parking, and transportation.
42
STATE OF EVENTS
CHApTER 5
Statewide
Statewide
Many smaller meetings, <100 people. 350 banquet 100+ at smaller meetings Approx. 125 at smaller meetings Approx. 100 at smaller conferences Varies, 100-500 Undisclosed 20-25 at smaller meetings 20-30 at smaller meetings 20-30 at smaller meetings Approx. 100
Typically 1 day
Typically 2 days
No Some. Depends on turnout. Some, vary based on location and turnout 100-125 rooms for smaller meetings
Typically for most attendees. For multiple day events. Not typically. Not typically. Not typically. Not typically. Not typically.
Statewide Statewide Statewide Statewide Statewide Regional Statewide Statewide, local chapter Statewide, local chapter
Typically 2-3 days Typically 2 days Typically 2.5 days Typically 2-4 days Typically <1 day Typically <1 day Typically 1 day Typically 1 day Day-long, typically not overnight
Minnesota Dental Association 651-646-7454 Minnesota Association of School Administrators, 651-645-6272 Association of Minnesota Counties 651-224-3344 Minnesota Heating and Cooling Association 952-928-4660
North Harvest Bean Growers Association 218-334-6351
APA Minnesota 888-882-5369 Trout Unlimited - Headwaters Chapter, 218-243-2574 Ducks Unlimited 952-820-8174 Park Rapids Armory. Based on an appraisal of utilization and rental rates at comparable event spaces in the region, and taking into account some of the factors which may limit the appeal of the Armory as a convention venue, it is reasonable to suggest that the Armory could attract 1-2 of these events annually, each of which is estimated to last an average of two days. Given the previously suggested rental rate of $550 per day, these events might yield $1,000 to $2,000 each year.
43
cific needs in terms auxiliary services including nearby entertainment, dining, and lodging options. In order to ascertain the number of events that might be attracted to a rehabilitated event space in the Park Rapids Armory, 69 statewide, regional, and national groups were identified as potential candidates. Forty of these organizations were successfully contacted; twelve of them were willing to discuss their plans relating to large meetings or conventions. Of these twelve, nine expressed interest in a rehabilitated event space at the
Key Findings
Groups
already holding meetings in Park Rapids expressed an interest in a newer, larger, more flexible space. ings in major cities believe that Park Rapids might be an ideal location for their smaller regional or topic specific meetings, which are held more frequently throughout the year.
party, or meeting Examples of these in the Park Rapids area meeting spaces at the American Legion, Park Rapids Public Library, the Eagles Club, and spaces in various churches and schools.
Several
additional statewide and regional groups were open to the idea of meeting in Park Rapids, including those that had in the past but had stopped. Appendix A.
These are larger community and event centers, which are frequently purpose built. These publicly owned buildings serve to attract conventions, meetings, seminars, and trade shows to the community. While, in some cases, they may be privately managed, these facilities are publicly owned and frequently will have differential cost structures when renting event spaces to public and non-profit groups, versus private events or business functions. Examples of this type of facility include the Sanford Center in Bemidji, the Hutchinson Event Center in Hutchinson, and the Detroit Lakes Community and Cultural Center in Detroit Lakes. These are typically hotels or hotel/casinos which also have some banquet or meeting rooms. Or, in some cases, resorts which offer a large pavilion or event space. The former frequently host all manner of events from trade shows to wedding receptions, while the latter tend to focus on the serving the special event market. Lodging and catering are typically available on-site. In some cases space rental rates may be discounted if the in-house catering service is used.
AUXiliARY SERvicES
Regardless of the types of event and users potentially available in an area, without the correct types of supportive auxiliary services nearby, recruiting events to occupy and use the space on a regular basis will be a challenge. This section reviews the depth and breadth of these types of services that have functional proximity to the Armory, in order to assess its current standing and needs going forward.
Lodging
Park Rapids has a long history as a resort community, playing host to a significantly larger population of seasonal residents and tourists in the summer months. As such it has offers a significant number of temporary accommodations, which fall into two general categories.
The full results of the survety of event spaces can be seen in Appendix B.
Key Findings
These venues are those usually made available to non-profit and community groups free of cost. Sometimes, they will charge a nominal fee to the public to host a private event like a banquet,
Many of the large event centers indicate that they are experiencing high rates of utilization, noting a return to prerecession levels over the past 12 months (2011-2012).
44
STATE OF EVENTS
CHApTER 5
Park Rapids
100
Up to 150 on-site
None on site
50-60 events per year; Avg. 1.5 days. Waiting for response 75-80 events/ year; Avg. 2.25 days 45-60 events/ year
Varies. $2000 for 100 attendees, incl. tables and linens Waiting for response
These offerings run a wide gamut with something for nearly every taste. Nearby eateries range from local cafes and coffee shops, to restaurants with full table service, to national chain fast food eateries, to American bar and grilles. Most restaurants can host between 50 and 100 people. A full catering service is unavailable in Park Rapids, yet carry-out or delivery is available from some restaurants. Additionally, one of the Armorys on-site retail spaces is intended to be a restaurant. The tenant must be able to provide on-site catering for special events as an option. Table x.x summarizes the available restaurants in walking distance from the Armory.
Sanford Center
Bemidji
450
Bigwood Event Center Hutchinson Event Center Detroit Lakes Community and Cultural Center
Fergus Falls
96 rooms on-site
Hutchinson
525 for banquet, None on site, 1,100 for two nearby conference None on site
$325 for 200+ people, 600 for 400+ people. Linens/tables extra. Waiting for response
Full kitchen, large events 50-65 events/ are catered by outside year, inc. 15-20 provider weddings
basis, from late spring through late fall. A survey of area properties affirmatively identified 98 cabins of various sizes and configurations in the immediate area of Park Rapids, capable of housing approximately 510 people.
of filling hotel rooms and resort properties in the shoulder seasons of early spring and early winter present a potential opportunity for event-based partnerships between the operators of the Armory and area resorts and hotels.
These offer the same amenities typical to middle-range hotels in many other cities, including extended basic cable, a swimming pool, fitness center, internet access, complimentary continental breakfast. Combined, these three hotels offer 150 rooms, with a capacity of 300 guests, assuming double occupancy. There are few accommodations within an convenient walk of the Armory, which limits its appeal as a location for large, multiple day conferences. However, the challenge
Restaurants
People get hungry. This is the reason conferences frequently have beverages and snacks available between sessions. The ability to find a meal nearby is an important variable in the success of an attraction designed to draw people from any distance. As a function of its location within downtown Park Rapids, the Armory is well-served by a number of restaurants all within an easily walkable distance or less than three blocks.
45
46
STATE OF EVENTS
CHApTER 5
Osage Walker
2,400 SF Ballroom
Total capacity: 120 person in 3 event spaces Total capacity: 200 in ballroom 15 in boardroom 40 in meeting room 1 large room with seating for 100 ppl, and one smaller Den for smaller groups Total capacity: 1,100 in meeting rooms 525 in banquet Great Room divisible into 3
Lodging - $96-250 walker ballroom max 200. 170 classroom. Good Could not give on specific rate because fee is dependent on lodging needs (often waived,) season, and relationship with the group. 1 00 person max. (seated $50-4 hrs $75-5 hours 5 + $100 extra $25 for catered food. (320) 593 2691 . Was unsure of square footage event for ~200 ppl: 1/2 of Great Room= $325 Fri.& Sat.; $250 Sun. 4000s.f. 12 hr. Also rentable linen and A/V equip. Good to excellent
4 Bz Event Center
Litchfield
full kitchen
Hutchinson
24,000 SF 8,000 SF
Blaisdell Mansion
Minneapolis
3 other rooms that could be used Several hotels nearby as separate gathering spaces. Each can hold 60-80 people. Total capacity: 750 people. Main room can be divided into three rooms. There is also one other room with 60 person capacity. Total capacity: 600 people. Can separate into 7 different meeting rooms. Total capacity: 800 people. Ballroom can be made into 8 separate rooms, and Event Center can be split into 6 smaller rooms 33 rooms on site
Excellent
Wadena
15,000 SF 8,000 SF
full kitchen
Good to Excellent
Walker
9,000 SF
800 PPL
full kitchen
Good
Mahnomen
28,000 SF 15,000 SF
full kitchen
$300 for 2500 s.f.section of divisible event space (100 person capacity in each section. NO CHARGE if a meal is served. Meals range from $8-$12 /person with tax & gratuity.
Good
47
Park Rapids
Dining Hall
Total capacity: 200 in summer, 80 in winter. 3 meeting rooms can accommodate 25-30 people each.
Excellent. Weekends are booked in summer. A weekday meeting needs 3 months advance reservation.
Alexandria
28,000 SF -
full kitchen
Fergus Falls
12,000 SF 7,245 SF
full kitchen
96 rooms on site
Excellent. Just 3 weekend day openings through August. April is busiest. Fair
Willmar
21,880 SF 10,080 SF
full kitchen
Total capacity: 1,000 in theater configuration 150 in U-shaped configuration Space is divisible into 9 separate rooms. Total capacity: 1,000+ people. 8 different meetting rooms. Can combine in a variety of ways.
98 rooms on site
Thumper Pond
Ottertail
11,000 SF
restaurant
78 rooms on site
Good
Bemidji Regional Events Center (Sanford Center) Detroit Lakes Community & Cultural Center
Bemidji
185,000 SF
None on site. Close to Hampton Inn, Double Tree, and Country Inn Suites
Jorgette 218-441-4004
Detroit Lakes
Total capacity: None on site. 420 in ballroom Conference room, senior center, Fieldhouse, party room, and Holmes theatre accommodates a variety of meeting sizes and types.
48
STATE OF EVENTS
CHApTER 5
Event is a community wide event sponsored by another government agency or notforprofit service organization. The service is not available for private functions, such as weddings and reunions.
are provided. Standard rate is $55 per hour. Private events can be served by Park Rapids sole taxi service, Snow Enterprises Taxi Service. Snow Enterprises is a singleperson operation and during peak times, demand is likely to exceed their capacity. While Heartland Express has five (5) vehicles in its fleet, it is prohibited by state law to be in competition with private operations. In these types of circumstances Heartland Express may be eligible to assist.
There are a number of candidate locations for overflow event parking, including J&B Foods. As previously mentioned some of these locations might require a shuttle service between the off-site parking lot and Armory building. Ultimately, the hosting of events that begin to approach the capacity of the Armory space must consider public transportation to relieve the parking demand in downtown.
All transportation is provided within the service area established by the MnDOT contract which includes all of Hubbard County & the cities of Walker and Bemidji.
Services are paid for at full cost of service bus and driver
Table 5.3c: Event Facility Sur vey Results (...continued)
Facility Name Location Gross SF Event Space
Kitchen/Prep
Meeting / Classrooms
Lodging
Rates
Utilization
Bemidji
2,300 SF
70 rooms on site
Fair
Park Rapids
150 people
3 day / 2 night weekend-$2000 Excellent. $1,200 for 12 hours Booked solid through Labor Day. Typically catered weddings. Slow in the fall. Closed November and December Large meeting space drives revenue from trade, boat, home, consumer shows. Conferences keeping people in town for 4 day.
Saint Cloud
180,000 SF
Total capacity: 3,800 for concert 2,000 for trade show. 19 total meeting rooms. Meeting rooms accommodate 40-120. Total capacity: 350-400
Eagles Club
Park Rapids
full kitchen
49
many of the arts groups who hope to make the Armory their home. Each guest at one of these functions has the potential to be a new supporter of the tenant organizations, a repeat visitor to the region, and an ambassador for the exceptional qualities of Park Rapids to their social circle in their home community. Finally, although there are some factors which limit the appeal of an event space at the Armory to larger statewide, regional, and national conferences, these types of events present a significant opportunity in terms of attracting the discretionary dollars of visitors from afar. The events themselves arent anticipated to be a significant source of revenue for the Armory, generating only a few thousand dollars a year. However, attendees of this type of event have great additional value to the Park Rapids business community, as they will likely be staying overnight, spending significant amounts of money in local hotels, stores, and restaurants. The auxiliary services that might support an event space, the lodging, restaurants, and transportation that enable visitors to have an enjoyable time are all present in Park Rapids. However in the case of lodging and transportation, additional work should be done to facilitate convenience for visitors. This can be accomplished through making shuttle services available for large events. Another possibility would be a marketing strategy around an arts event in which either the local Chamber of Commerce or, potentially, PRLAAC partnered with local hotels and resorts to create promotional packages which bundle together lodging, dining, transportation, and entertainment.
Armory Restaurant Tenant 3rd Street Market Bella Cafe Beyond Juice
Sit down
Yes
TBD
1 1 1 1 1 1 1 1 1 1 2 2 2 3
80 60 30 80 99 90 57 90 75 95 55 130 55 100
Four Seas Chinese Sit down Good Life Cafe Great Northern Cafe McDonalds Minnesoda Fountain Royal Bar Schwarzwald Inn Subway Rockys Pizza House Pizza Hut Burger King Upper Crust Caterers Sit down Family Fast Family Bar Sit down Deli Family Family Fast Catering
50
STATE OF EVENTS
CHApTER 5
Cmon Inn AmericInn Rustic Inn Super 8 Riverside Point Resort Motel
1009 1st St E 1501 1st St E 607 1st St E 1020 1st St W 700 Park Ave N
(218) 732-1471 (800) 634-3444 (218) 237-2828 (218) 732-9704 (218) 732-9711
42 rooms 2 suites 41 rooms 11 rooms 62 rooms 9 cabins (3) motel-like (6) 2 br 4 guestrooms, each with queen beds Capacity of 150 throughout 23 cabins 100 person capacity throughout 18 cabins. No response - 3 attempts No response - 3 attempts 14 cabins with total capacity for 78 people 4 cabins with total capacity for 18 people 6 units: (2) 3 bedroom units. (3) 2 bedroom units 4 cabins. (1) 3 bedroom, & (3) 2 bedroom 10 cabins, (8) 2 bedroom, (1) 3 bedroom, (1) 4 bedroom 5 cabins with capacity for about 17
$109- $135 $105 (regular, weekday) $160 (suite, weekend) $60-$80 $80-$100 (weekends) $60-$160. Queen is $55-96 in summer $60-$130
80-90 % full in summer 90% full in summer, 50% in off-season 50-80% full in summer 20-30% in off-season 90% full in summer 20-30% in off-season 90% full in summer. Some availability during weekends. 90% in the summer, 30% in the off season. Undisclosed Significant repeat visitors. Undisclosed Undisclosed 80-90% full in summer 80% in summer. Significant repeat visitors. Undisclosed Undisclosed.
40 person capacity (<$100 /day) 20 person capacity None 15 person capacity None
Loon Song Bed & Breakfast Lake Itasca #27 Timberlane Lodge (Long Lake) Evergreen Lodge Family Resort Stovers Stop Inn Hilltop Inn (Hubbard) Loons Nest Resort (Fish Hook Lake) Northern Pine Lodge (Potato Lake) Pine Park Resort (Island Lake) Boulder Beach Resort Weigelwood Resort Kings Cottages 18454 Dayspring Dr 17838 Goldeneye Ln 14354 Chippewa Loop 12371 Co 6 19331 Eagle Pointe Trl # 1 14588 Northern Pine Road 26009 Co Rd 89 15424 Co 18 56698 310th St 608 North Park Ave
(218) 266-3333 (218) 732-8489 (218) 732-4766 (218) 732-8424 (218) 732-5644 (218) 732-3028 (218) 732-5103 218-732-4857 218-732-5376 (218) 732-4775 (218) 732-4526
$125-$150 /night $882 /week $763 - $3,300/week $100-$200/night $80-$220 /night. $750-$1545 /week $450-$650 /week $703-$1,366 /week Weeks are Sat.-Sat. $450-$650/week (3 br) $450-$490/week (2 br) Undisclosed $85-$120 /night $510-$720 /week
None None None None None For use by guests. None Undisclosed None
51
52
SPACE PROGRAM
CHApTER 6
chapter
SPACE PROGRAM
This chapter presents concepts for the reuse of the Armory building. Its purpose is to advance concepts from discussions with the property owner and potential users of the space. The chapters organization includes: Tenancy Possibility Auditorium Upper Annex Lower-Level Armory
53
TENANCY
EchoPoint Development designed the reuse of the Armory and Annex building to be separated into 5 zones of occupancy, which can be independently operated and maintained. These spaces include
T1: Retail T2: Restaurant T3: Lower Level T4: Upper Annex T5: Auditorium T4/5: Common Area Total
Sources: EchoPoint Design & Development; Tinjum Appraisal Company Inc., 2011; RDG Planning & Design; Gruen Gruen + Associates.
Tenant #1: Retail Space (Lower Annex Building) Tenant #2: Restaurant Space (Lower Annex Building) Tenant #3: Lower Level Tenant #4: Upper-Annex (offices) Tenant #5: Auditorium Space (Main Level)
Basic rehabilitation of the building is complete for the five tenant spaces. Each zone of the building may now be completed and occupied separately as tenants and users are identified. This study considers the reuse of the Armory building (tenants 3, 4, and 5) to become a facility to serve as a regional community arts, education, and cultural center in downtown Park Rapids. Meanwhile, the Annex Building (tenants #1 Retail and #2 Restaurant) is near completion and full occupancy. The following is a brief overview of each tenant space and its possible use.
54
SPACE PROGRAM
CHApTER 6
55
AUDITIORIUM
The Auditorium space has a floor area of approximately 6,800 square feet and a volume of approximately 157,000 cubic feet (BHH Partners). The tenancy is anticipated to be primarily used as an event space and for performing arts. The program presented in this study emerged through discussions with Northern Light Opera Company, the building owner, and members in the community.
west wall
east wall
SpAcE PROgRAM
Figure 6.3 identifies the program for the auditorium space, while Figures 6.4-6.9 illustrate various configurations of the space for special events This study suggests creating auditorium space separated by an entrance lobby. The lobby space is enclosed to control sound and access between the lobby and main auditorium. The enclosure creates a mezzanine above the lobby, overlooking the auditorium space. Retaining the openness of the auditorium allows for the space to be flexibly used. The space can be arranged to have the space setup for performances, banquets, weddings, exhibitions, black box theater, and other alterations. The concept for preparing an opinion for probable cost anticipates Northern Light Opera Company to be one of the principal tenants of the auditorium space. Northern Light Opera Company expected to relocate their performances from the high school to the Armory in downtown. This change will allow them to expand the number of performances each year to a space that provides them more flexibility and greater access. Stage equipment and chairs could be assembled or stored in the auditorium space. Figures 6.10-11 are illustrations of the possible design of the lobby and perfomance space.
56
This recommendation should be implemented with the reuse of the space. The clear span of the auditorium is approximately 68 feet x 102 feet. The steel bowstring trusses are 206 on center. The height of the bottom chord of the truss is 20 feet above the auditorium floor. The center ridge line of the roof is 10 feet above the bottom chord, for a total interior height of 30 feet.
Flooring.
Taking the total square footage is 8,400. Assuming $15 per square foot, which could be a combination of light-weight concrete and carpeting or non-structural fibrous reinforcing material, then the flooring will cost $126,000. shades. Three windows ($800 per shade (10x10) /$300 installed): $3,300 for three 10x10 windows installed. cluded at this time.
Acoustical treatments. Acoustical treatments would consist of fixed wall panels on the flanking walls and rear wall. Quantities, densities, and shaping will need to be developed with Kvernstoen Ronnholm in later design phases. Moveable wall curtains may also be considered. Improvements may cost between $40,000 and $80,000.
Blackout
Electrical. A budget number was not prepared and is ex Truss System Improvements.
Ulteig Engineers reviewed the truss system in the Auditorium in 2010. The structural engineer designed lateral bracing to improve the loading capacity of the structure to withstand heavy snow.
SPACE PROGRAM
CHApTER 6
Utility
Includes new doors and hardware and basic finishes. Demolition and patching is projected to be about
$10,000.
Restrooms Mezzanine
Mezzanine Lobby Auditorium Flooring Acoustical Treatments Blackout Shades Truss System Improvements/Insulation Common Area TOTAL
Source: RDG Planning & Design, Schuler Shook, 2012
Ticket Booth Bar/Concession Lobby Benches (8) Lobby Hi Top Tables (6) HVAC ($12 /SF @ 1,800 SF) Total Lobby
Source: RDG Planning & Design, 2012
57
4
1: View of Armory Building from Park Avenue. 2: View looking into the Armory from Park Avenue entrance. 3: View looking towards Park Avenue in entryway stairs. 4: View looking into auditorium space, facing west. 5: View of auditorium space from the west wall. 6: View of the enclosed spaces along east wall.
58
SPACE PROGRAM
CHApTER 6
partitions, accessories, and some demo/patching work. For budgeting purposes, the figure is slightly high. However, it may come down as the scope is better defined.
1
proscenium wall panels could range from fixed curtain panels to hard faced wall panels on a track that could slide into place; they could be wood veneer like the rendering or a painted finish.
Each restroom is projected to be $15,000. However, that figure excludes plumbing. Each bathroom fixture is $2,500 (or $7,500 per room) and wall and floor finishes are $7,500.
Stage Lighting Dimming & Control System Stage Lighting Fixtures & Accessories Stage Rigging & Curtains Proscenium wall panels/system Front of house rigging accommodations & lighting positions Telescopic Seating System Stage Platforms Loose Chairs for Audience Seating & Storage Carts Portable Marley stage dance floor Portable wood tile dance floor Musician chairs (60) Music stands w/ lights (40) Conductor riser, chair and music stand Projection Screen Podium Backstage Equipment/Lift Audio System Video System Auditorium Decorative Lighting TOTAL
Source: Shuler Shook, 2012
$104,000 $30,000 - 135,000 $35,000 - 115,000 $5,000 22,000 $40,000 $84,000 $40,000. 60,000 $92,000 $9,000 $10,000 $6,000 $5,000 $2,500 $16,000 $7,500 $25,000 $90,000 $30,000 $30,000 $661,000 - 883,000
Three of the current walls are brick and plaster construction. The current back wall has plaster on lath. The hefty wall materials on three walls benefit musical sound by providing good support for low frequency reverberation. Some of this wall surface would not be exposed when the new support spaces are constructed. The exposed vaulted ceiling deck has wood boards with 12 purlins. There are large bow trusses supporting the ceiling. The current ceiling configuration provides beneficial sound diffusion. The focal point of the curved ceiling is well below the floor level of the space and the curve is slight enough that we would not expect sound focusing from the curved surface to be an issue.
Bathroom Fixture: $2,500 Base Tile: $1,300 ($10 LF x 131 LF) Floor Tile: $3,700 ($10 SF X 370 SF) Wall Tile: None Paint: $2,500 No mirrors, toilet accessories, etc.
Senior Center Connection
The potential reuse of the senior center was not included in the original scope of the study, yet the armory shares walls with the facility. The senior center has limited use and would benefit from remodeling. A possible scenario is for the Senior Center to relocate to one of the office spaces in the armory, allowing for the Armory to expand its programming into the Senior Center. The reuse of the Senior Center would provide Northern Light Opera Company (and other performing arts groups) convenient space to design and construct sets, dedicated space for dressing rooms and off-stage preparation.
Common Area
The build out of the restroom, janitorial space, and halls are around $138,000 ($80 SF x 1,720 SF). This cost includes interior finishes, plumbing (assuming that connections are in the general vicinity), HVAC, sprinklers, electrical, toilet
Additional Expenses: Demolition and Hazardous Materials Abatement Dressing Room & Green Room Furnishings Structural Accommodations for Rigging Tables and art display walls Control Room and Follow Spot Locations Orchestra shell Electrical installation
59
Figure 6.4: End Stage with Lec ture Seating (428 seats)
Senior Center
60
SPACE PROGRAM
CHApTER 6
61
Figure 6.6: Banquet/ Wedding Seating with Plat form (300 seats)
Senior Center
62
SPACE PROGRAM
CHApTER 6
63
64
SPACE PROGRAM
CHApTER 6
65
66
SPACE PROGRAM
CHApTER 6
67
Space Program
Figure 6.13 on page 61 presents a possible model for the lower-level of the Armory. The space is serviceable by elevator and stairs from the main entrance on Park Avenue. Access is also available by a stairwell west wall and through the restaurant. The proposed use of the lower-level of the armory is described as follows:
5
68
SPACE PROGRAM
CHApTER 6
Permanent Collection
Rotating Collection
Offices/Classroom Space
Possible Storage
Security doors shut during closed hours, allowing access to the bathrooms.
Stairs
69
Gallery. A significant proportion of the interior improvements for the lower-level gallery is attributed to mechanical, electrical, and plumbing (MEP). Despite the finishes in the gallery likely being minimal, a $80 a square foot is being used to accommodate a high-level of finish. The gallery program is in total about 5,000 sf, leaving a budget of $400,000. The budget is generous due to any unknowns and includes a contingency in the estimated $/sf cost.
Reception Desk.
The reception desk is placed to greet visitors to the gallery. The concept is for the space to be simple and uncluttered.
Office Space. The office space can be used for administration by the curator or designed to be used for classroom instruction. The program in Figure x.x illustrates a computer lab for graphic design.
Restrooms.
Having the restrooms in the lower-level are critical to meeting the fixture requirements (building code) for hosting events in the auditorium. A stairway can be constructed along the south wall to improve access. The placement of the restrooms align with the restrooms on the main level, creating an efficiency and use of plumbing. The adjacent restaurant could provide catering service to special events held in the gallery. The final configuration of the lower-level should consider the access and circulation of carting food into the gallery space.
Restrooms.
Each restroom is projected to be $15,000. Fixtures represent half of the cost, while the remaining $7,500 is for wall and floor finishes. This figure excludes plumbing.
Corridor.
The corridor space can be designed allow patrons attending activities on the upper-level to view the art collection, while the main gallery spaces are secured. Doors could be placed in hallways to limit access to areas.
Gallery Restrooms Elevator, emergency lighting, fire doors, basic HVAC, and polished concrete Stairs
Source: RDG Planning & Design, EchoPoint Development
Gallery space at Bemis Arts Center in Omaha. Source: Bemis Arts Center
Annex Restaurant.
70
SPACE PROGRAM
CHApTER 6
71
UPPER ANNEX
The upper-level of the annex building has been significantly rehabilitated. The spaces have been cleared, insulated, and conditioned. The spaces present a significant level of flexibility for a variety of users.
Space Program
Target tenants could be arts-related or civic-oriented to coincide with the reuse of the reuse of the Armory as an Arts Center. The organizational structure of the buildings ownership will influence the civic or private nature of the tenancy in the space. Office uses will typically pay market rate rents, whereas non-profit organizations may not. Possible uses include:
Two of the smaller meeting rooms could be combined to provide a common meeting room. The space could be reserved by community members, but priority given to tenants of the Armory. The room could be adapted in the future to provide distance learning for area colleges and universities, or offering a location for remote conferencing. Seating in the space should be flexible to allow tables and chairs to be setup as a classroom or conference table. The current Senior Center could be incorporated into the overall development program of the Armory, allowing it to be used as auxiliary space for performing arts and production. One of the office spaces would be an adequate comparable to the Senior Centers existing space, while establishing a bond between the arts community and senior services. cation overlooking 2nd Street and activity in downtown. The space could be marketed to an existing business in the Park Rapids region looking for a more modern space. Office uses can often pay rent at market rate where artsrelated and civic-oriented groups are not able.
One or multiple spaces could be converted to an artisan studio that could be dedicated to multiple artists. One of the rooms could be dedicated to civic organizations supporting the Positively Park Rapids initiative, including Main Street and PRLAAC. Multiple groups could share the space and equipment.
1
72
SPACE PROGRAM
CHApTER 6
Possible Access
Access to Auditorium
Opposite Page, images1-3: View of individual office/studio spaces. The middle space was finished in 2012. 73
The rendering illustrates minimal improvements to the buildings facade. Possiible improvements include:
Light tube
wrapped with art will attract the attention of motorists traveling along Highway 71. Anticipated cost is $50,000.
COST ANALYSIS
CHApTER 7
chapter
COST ANALYSIS
-
75
INTRODUCTION
This section presents a business and financing plan for the Armory Square development and presents a feasible alternative for realizing the vision for the building. This discussion, prepared by RDG and Gruen, Gruen + Associates (GG+A), presents base proformas for the project, establishes initial assumptions, considers strategic options, and presents an overall program for realizing the concept presented in Chapter Six. It also addresses the nature of community benefits that may result from occupancy and operation of the project. To complete this assignment, the consultant team interviewed the current owner-developer about the project, operating and leasing activities to date, future plans, anticipated occupancy, and the existing equity and debt capital structure. Consultant team staff also spoke with representatives of local banking institutions, City and County assessors, and potential tenants. This research assembled information about operating costs, property taxes and financing alternatives and terms, market demand possibilities, and the types of tenancies that Armory Square could attract, the markets they would serve, and sustainable rent levels. The chapter begins with a base case that defines basic assumptions and demonstrates many of the challenges faced by a financing program. It continues by presents a preferred scenario that demonstrates the funding needs of the project, its ability to support some level of debt, and its ability to sustain itself as it begins operations.
OVERALL OBJECTIVES
The objectives of this analysis and the eventual financing plan that it proposes are to: 1. Identify a program for capital development that is within the means of the community of Park Rapids and the surrounding region. 2. Demonstrate whether a project consistent with the vision presented earlier in this document can sustain itself economically an contribute economically to the community without requiring ongoing public subsidy. 3. Rationalize financing of the project and create a framework for avoiding loss and providing a reasonable return to the current owner-developer of the Armory whose purchase and subsequent investment of the building has saved this important civic landmark.
T1: Retail T2: Restaurant T3: Lower Level T4: Upper Annex T5: Auditorium Total
Sources: EchoPoint Design & Development; Tinjum Appraisal Company Inc., 2011; RDG Planning & Design; Gruen Gruen + Associates.
very basic level of tenant finish. It also assumes that available funds are adequate to complete the restaurant space, now under construction in the annex and a portion of the lower level of the Armory space. Table 7.2 lists the current debt obligations that the Armory Square project has undertaken. The project is currently capitalized at about $2.1 million, of which $616,000 represents debt held by six public or nonprofit community development agencies. These loans range from a very-short term note that will mature in 2013 if not refinanced to longer term, 15-year instruments with deferred interest in earlier parts of the term. Table 7.3 identifies revenue assumptions for commercial development, primarily in the Annex, based on existing rents and the Park Rapids market. Leasable space generally realizes about $12 per square foot, excluding utilities. Currently, the primary retail space in the Annex is occupied, and a restaurant is scheduled to open in the remaining space by the end of 2012.
A BASIC SCENARIO
TESTING AND DEFINING THE PROBLEM
Tables 7.1 through 7.5 present the assumptions used during this base case analysis and the subsequent financing and development concept presented later in this chapter. Table 7.1 illustrates the reuse program used in the base case analysis. This program is very basic, and includes no provision for special equipment, lighting, and other construction appropriate to a contemporary flexible theater or art museum. It is sufficient to elevate the space in the Armory to a basic state of public use. The concept also includes conversion of the second level of the Annex to office occupancy. This program anticipates upgrading of the 21,000 square feet of leasable space at an average cost of $25 per square foot, a
76
COST ANALYSIS
CHApTER 7
11,900 96,600 23,500 24,600 25,700 37,500 37,100 39,100 41,200 43,500 385,000
19,200 18,400 16,600 15,500 14,400 31,200 29,300 27,300 25,100 22,900
31,100 115,100 40,100 40,100 40,100 68,700 66,400 66,400 66,400 66,400
Table 7.4 presents a revenue assumption for nonprofit visual and performing arts occupants within the Armory space itself. At present, these arts groups use facilities at nominal cost. The Nemeth Gallery, for example, occupies free, if relatively inaccessible space on the second level of the historic Hubbard County Courthouse. The Northern Lights Opera Company, another principal prospective tenant, utilizes the Park Rapids High School auditorium for its annual production. The base model projects a nominal occupancy cost of $2 per square foot for these community arts-related spaces. Table 7.5 illustrates operating and maintenance costs for the project in year three of the proforma. Utility expenses will depend to a large degree upon the frequency of space utilization and the energy consumption characteristics of different tenants and activities. Basic janitorial and maintenance costs will also depend largely upon the frequency and intensity of not only day-to-day use but also special events, exhibits, and performances. These estimates also used secondary operating expense data from the U.S. Department of Energys Commercial Building Energy Consumption Survey, International Facility Management Association benchmarking data, and the Urban Land Institutes Dollars & Cents of Shopping Centers publication. Interviews with the City and County Assessors and reviewed property tax data for other Downtown properties were used to develop expense assumptions related to property taxes. Total maintenance costs are projected at slightly over $4 per square foot, about twice the basic occupancy cost identified in Table 7.4 for arts organizations. It is important to note this overall cost is subject to adjustment. For example, if all or part of the Armory is publicly owned, the tax component of O&M projections is eliminated. Because the projections call for commercial occupants to pay their own utilities,
77
1 Figures are rounded. Year 1 begins in July 2012. Does not include debt service obligations associated with the City of Park Rapids Economic Development Authority loan of $150,000. All property tax increment generated by the project is pledged as collateral against the loan and will be utilized to retire the loan. 2 Beginning in Year 6, the Midwest Minnesota Community Development Corporations $300,000 preferred equity investment in the project will rollover into a permanent loan that will be amortized on a 15 year schedule. Sources: EchoPoint Design & Development; Gruen Gruen + Associates.
1 We assume a 6-month concession will be required to secure a restaurant. Thus, the space will be generating income for only 6 months of the first year. Sources: EchoPoint Design & Development; Gruen Gruen + Associates.
the project does not generate sufficient funds to repay the current ownerships investment or to provide a return on that investment. Under this scenario, net operating income ranges from approximately $15,000 to $24,000, accumulating over ten years to about $220,000. The proforma assumes continuation of existing debt service payments and securing of a new loan to complete the basic level of rehabilitation anticipated here. The analysis indicates that expected revenue falls far short of debt service requirements. Principal and interest payments range from $31,100 in the first year to a peak of $113,200 in the sixth year and $110,800 in the subsequent years for total debt service costs of $1,001,000 over this 10-year period. Prior to the hypothetical sale of the project, deficits after debt service range from $7,000 in the first year to $124,000 in the second year (caused by a large balloon payment on a shortterm loan), stabilizing in the range of $61,800 to $89,900 in subsequent years. The accumulated cash deficits over the 10 year period is estimated at $721,000. These shortfalls would require substantial community and charitable subsidy, and would not generate the capital necessary to take out existing ownership without a large additional fund-raising effort. Overall, under these assumptions, it appears that the project accumulates an unsustainably large deficit. It is important to note as well that this assumes a very basic level of rehabilitation that produces marginal space for its visual and performing arts tenants. This base scenario assumes a low rental rate for the use of the very basic Armory space for cultural and arts related tenants. Additional substantial construction costs would be incurred to develop a facility that meets the standards proposed earlier in this study.
1 Retail and restaurant tenants assumed to be responsible for their own utility expenses. 2 General property administration and management costs, reserves for capital replacement, etc. Sources: EchoPoint Design & Development; U.S. Department of Energys Commercial Building Energy Consumption Survey; International Facility Management Association; Urban Land Institute; Hubbard County Assessor; Park Rapids City Assessor; Gruen Gruen + Associates.
these costs are also shifted away from building obligations. On the other hand, all costs for non-revenue common areas must be borne either by the building owner or through common area maintenance charges.
Table 7.6 illustrates a base level cash flow analysis based on these specific assumption. It also assumes purchase of the current ownership interest of the project within the first ten years of operation. Under this base case forecast, projecting a $2/square foot occupancy cost for nonprofit organizations,
78
COST ANALYSIS
CHApTER 7
Year 2 $
Year 3 $
Year 4 $
Year 5 $
Year 6 $
Year 7 $
Year 8 $
Year 9 $
Year 10 $
Total $
Principal Interest Total NET CASH FLOW Property Sale Proceeds: Sale Value Principal Repayment Net Sales Take Out TOTAL CASH FLOW
4
(6,700)
(124,100)
(61,800)
(63,700)
(65,600)
(89,900)
(89,500)
(79,900)
(68,800)
1 Operating expenses are assumed to grow at two percent per annum. Based on Armory space annual gross rent of $2 per square foot, which is not assumed to escalate over time. 2 All tax increment revenue in Years 1-7 will be utilized to retire the City of Park Rapids EDA loan of $150,000. Debt service related to this loan is not included here. 3 Debt service related to project completion assumed to begin in Year 2. We assume a 20-year amortization schedule at an annual interest rate of 6 percent. 4 Total cash flow includes an assumed sale of the property at a 10 percent capitalization rate and repayment of all debt at end of Year 10. The developer-owner initial equity investment ($1.19 million) is also included in the total. Source: Gruen Gruen + Associates
79
would need to generate about $2,500,000 or a present value of $2 million, assuming a discount rate of five percent. This also assumes that the developer-owner will forego a return on equity. 2. The resulting space still does not meet state of the art standards that would warrant this high level of regional support. To achieve that level, a major capital campaign would also have to be undertaken. However, these initial projections show that the commercial space (retail, restaurant, and office space) in the Annex is self-sustaining from an operating point of view without significant additional capital contributions. The forecast net operating income of approximately $65,000 to $71,000 per year starting in the second year is appears sufficient to cover: (1) the additional construction costs associated with preparing the Annex space on the second floor for occupancy; (2) existing debt service obligations for the entire project; and (3) almost all of the future debt service costs associated with the Midwest Minnesota Community Development Corporations $300,000 preferred equity investment and additional loans needed to complete the project. As stated above, the primary prospective user groups who have expressed interest in relocating to the Armory collectively currently pay less than $15,000 annually to use their
current facilities. Both our interviews and review of operating statements suggest these prospective tenants do not presently have the financial capability to pay rent that will be sufficient to operate and maintain the main Armory building. The alternative forecast scenario suggests that unless rent or equivalent financial contributions will approximate $12.00 per square foot per year, the developer-owner would be financially better off to not rehabilitate the main building in the Armory, to not assume additional debt attributable to the rehabilitation, and to minimize operating costs in order to wring out whatever income could be generated from the building in its present condition. Therefore, the key question on which to focus the subsequent planning and adaptive reuse efforts is whether the arts and cultural organizations may be able to either afford to pay more rent or obtain more charitable and other contributions towards the costs of adapting and operating the main building in the Armory for their functions because of benefits of co-locating their organizations that accrue to both the organizations and to the community. The key challenge is whether it is possible to marshal resources reasonably within reach of the Park Rapids region to create a sustainable and practical method of achieving the vision of an iconic community arts center.
80
COST ANALYSIS
CHApTER 7
Year 2 $
Year 3 $
Year 4 $
Year 5 $
Year 6 $
Year 7 $
Year 8 $
Year 9 $
Year 10 $
Total $
Principal Interest Total NET CASH FLOW Property Sale Proceeds: Sale Value Principal Repayment Net Sales Take Out TOTAL CASH FLOW
4
(6,700)
9,400
71,700
69,800
67,900
43,600
44,000
53,600
64,700
1 Operating expenses are assumed to grow at two percent per annum. Based on Armory space annual gross rent of $12 per square foot, which is not assumed to escalate over time. 2 All tax increment revenue in Years 1-7 will be utilized to retire the City of Park Rapids EDA loan of $150,000. Debt service related to this loan is not included here. 3 Debt service related to project completion assumed to begin in Year 2. We assume a 20-year amortization schedule at an annual interest rate of 6 percent. 4 Total cash flow includes an assumed sale of the property at a 10 percent capitalization rate and repayment of all debt at end of Year 10. The developer-owner initial equity investment ($1.19 million) is also included in the total. Source: Gruen Gruen + Associates
81
STRATEgic AlTERnATivES
In evaluating policy alternatives, there are two major variables at play: 1. Who develops and ultimately owns or manages Armory Square, and 2. Within the concept of a mixed use facility with an arts and events character, to what level of finish is the project developed. These variables have a major impact on how much the final project costs and what kind of financing is available. We can define four strategic options:
Building remains in private ownership. Nonprofit or public ownership of entire facility, with buyout of private ownership. Possibility of public ownership Main Armory Space: Base finish level as private hall, with
incremental enhancements as market emerges. Catering is done by Armory Squares restaurant.
with long-term lease to a nonprofit or operating authority Armory Space: Flexible multi-use auditorium, adaptable to theater seating in different configurations and convertible for event set-up, with an concentration on single-day events; NLOC as a probable anchor tenant. with appropriate curatorial standards, retail art-related sales, storage and museum support.
Base Private Concept Public Arts Center Condominum Ownership Split Onwership
Main
Street Annex Level: Existing retail and restaurants. Upper Annex Level: FFE retrofit for office suites.
Financing Options
Street Annex Level: Existing retail and restaurants Existing loans/obligations remain in place. Upper Annex Level: Office suites or art studios with pub Continued use of tax increment financing use. lic visibility and out-of-studio sales. Gap or wraparound loan, using USDA Business and In- Financing Options
dustry loan guarantee; typical loan terms are currently 5%, 20 year amortization. future.
Private equity remains in the project for the foreseeable USDA Community Facility Loan may be used if part of
project is spun off to a public agency or nonprofit community development corporation.
Private and charitable foundation fund-raising campaign. USDA Community Facilities loan, available on a low-interest, long-term basis.
82
COST ANALYSIS
CHApTER 7
Condominium Ownership
This option envisions private development of Armory Square with a condominium regime by which arts organizations buy their individual spaces. Ultimately, it results in private ownership of commercial spaces and nonprofit or community ownership of space used by arts organizations. Characteristics
Gap or wraparound loan, using USDA Business and Industry loan guarantee; typical loan terms are currently 5%, 20 year amortization.
Financing Options
Split Ownership
This concept divides ownership in the property, with the Annex continuing in existing private ownership and the Armory section of the building transferred to community or nonprofit ownership. Characteristics
Private and charitable foundation fund-raising campaign. USDA Community Facilities loan, available on a low-interest, long-term basis.
Gap or wraparound loan, using USDA Business and Industry loan guarantee; typical loan terms are currently 5%, 20 year amortization. This would be used to take out the six existing loan obligations.
Annex remains in private ownership, Armory in community or nonprofit ownership, analogous to a subdivision split.
Main
Armory Space: Flexible multi-use auditorium, adaptable to theater seating in different configurations and convertible for event set-up, with an concentration on single-day events; NLOC as a probable anchor tenant. art workshops and classes, museum with limited finish levels. Could be upgraded to museum standards.
Main
Lower Armory Space: Base warehouse level for events, Street Annex Level: Existing retail and restaurants, with
continued private ownership and management.
Armory Space: Flexible multi-use auditorium, adaptable to theater seating in different configurations and convertible for event set-up, with an concentration on single-day events; NLOC as a probable anchor tenant. er, with purchase price based on existing proportionate and direct investment in the Armory space.
Armory space is purchased from existing owner-develop Lower Armory Space: Relocated Nemeth Art Museum
with appropriate curatorial standards, retail art-related sales, storage and museum support.
Street Annex Level: Existing retail and restaurants Upper Annex Level: FFE retrofit for office suites Possible phased approach with base finish level of public
spaces as a first stage to a major fund-raising effort to upgrade to higher standards.
Phasing
Completing the ultimate project for the community arts side of Armory Square will require a significant private fund-raising campaign and a public financing instrument. In the short-term, it is advisable to start to build public exposure to the Armory and the possibilities that it presents for the community. Therefore, the recommended concept suggests consideration of a two-phased approach. In phase one, the
83
Private and charitable foundation fund-raising campaign. USDA Community Facilities loan, available on a low-interest, long-term basis.
Armory main and lower floors are finished to a basic level that invites certain kinds of public use, such as events, exhibitions, trade shows, and similar activities that can take place within a relatively generic envelope. In the meantime, the public and private financing components would be put in place that allows for conversion of the basic space to the quality performance and visual arts environment anticipated in Chapter Six. The initial conversion of the Armory space can be financed through mechanisms readily available to the city or a nonprofit community owner.
complete the private side of Armory Square; and the other refinancing exiting debt into one combined USDA guaranteed loan. The second option seems to offer significant cash flow advantages over keeping existing loans in place. Loan terms for the USDA guaranteed loans are assumed at 5% for a 20-year term.
Table 7.8 and 7.9 show the estimated project cost for the
interim and final projects.
Transfer of Title
Title to the Armory space would transfer to a public or nonprofit owner at the beginning of the development process. This creates a distinct, non-commercial property that becomes eligible for a USDA Community Facilities loan and public financing. The limited nature of the program does not permit takeout of previous private investment in the space, which would be carried over as a deferred mortgage note. This note would be paid in full when financing for the complete facility conversion was in place, with a specific commitment to complete payment within a specific maximum period.
These loans for noncommercial facilities currently provide 3.3% financing for a 40-year term. These highly preferential terms apply to public projects, and are a significant part of the financing for the Armory side of the development. The interim project would utilize this loan financing, which would be increased with the second phase completion of the armory arts center. Rapids has experienced significant growth in taxable sales, and these can be utilized on a limited basis. State statute permits a local option sales tax for special purposes up to a maximum of 1/2%. This financing source may be appropriately be used for this facility of major regional importance. To gain maximum public support, an LOST should be used for a specific purpose for a specific time, and should not use the ful capacity for any one project. Therefore, the assumption used here is based on a 1/4% LOST for a ten-year period. This generates $250,000 annually given Park Rapids current taxable sales of about $100 million. constituency from all-year and seasonal residents in the overall region. Seasonal residents have an enormous identification with Park Rapids and a strong interest in seeing the city prosper, both from a personal and civic point of view.
Tables 7.12 and 7.13 present the basis for revenue projections in the proformas.
Project Financing
Financing of the interim and final projects proposes considering the following sources of funds:
USDA Business and Industry Loan Guarantees. The second Private fund-raising. This project has a significant regional
floor office development of the annex requires additional financing, and the overall Armory Square project has six outstanding debt instruments. The financial analysis examines two debt service alternatives: one that uses existing loans plus an additional USDA or other private loan to
84
COST ANALYSIS
CHApTER 7
Private Office Retrofit Total Private Owner Takeout Main Level Renovation Lower Level Renovation Fees and Testing (10%) Contingency (10%) Endowment Total Interim Arts/Events Center Cost
Source: RDG Planning & Design, 2012
Private Office Retrofit Total Private Owner Takeout Main Level Renovation (Theater) Lower Level Renovation Fees and Testing (8%) Contingency (10%) Endowment Total Interim Arts/Events Center Cost
Source: RDG Planning & Design, 2012
USDA Business and Industry Guaranteed Loan Total Additional Private Obligation USDA Community Facilities Loan Local Fundraising or City of Park Rapids Short-Term Note Total Additional Community Obligation
Source: RDG Planning & Design, 2012
USDA Business and Industry Guaranteed Loan Total Additional Private Funding USDA Community Facilities Loan Fundraising Campaign Revenue bonds Total Community Funding
Source: RDG Planning & Design, 2012
5%, 20 year to complete office conversion in annex; assumes refinancing of existing loans into new USDA loan. Incremental debt to complete 3.3%, 40 year Includes operating endowment 5%, 10-year bond repaid by 1/4% local option sales tax with 10-year sunset Includes funding for interim stage. Total additional funding to complete is $3.354 million.
85
REVENUE PROJECTIONS
The revenue projections provided by Tables 7.12 and 7.13 are generally based on patterns of use of event facilities in the Park Rapids region. The projections also make certain assumptions, including:
Table 7.12: Armor y Space Revenue Projec tions: Interim Armor y Square Development
Total Attendance or Area Occupancy Revenue Museum Theater/Event Space Event Revenue NLOC Productions Traveling Shows Concert Events Day events (weddings, banquets) Multi-day events (trade shows) Museum visitation Retail sales Total Projected Revenue
Source: RDG Planning & Design, 2012, EchoPoint Development
Fee/Unit
$12,500 0 0 $2,400 6 dates $1,200 4 dates $5,000 $16,000 8 2-day events $10,000 $7,500 $54,600
The ability of NLOC to increase its number of produc- Higher use of the building for multi-day events (such as
tion to 12 dates, from its current level of six. Ideally, this would increase to 24 (or four shows) in the future in a new facility.
86
COST ANALYSIS
CHApTER 7
OPERATING COSTS
Operating costs, displayed in Table 7.14, are based on the cost estimates indicated in the base case analysis. These estimates assume that base operating costs of $4.07/square foot are modified to reflect payment of utilities by private tenants and tax exempt status for space owned by a public or nonprofit organization. Common area costs are fully allocated and are either covered by building cash flow or distributed proportionately to the private tenants they serve through common area maintenance fees.
$4/SF $4/SF $2/seat $2/seat $2/seat $500 $2,000 $2/ticket 10% charge
$25,000 $34,000 $7,200 12 dates $6,000 10 dates $6,000 10 dates $10,000 $4,000 2 2-day events $20,000 $15,000 $127,200
7,564 2,521
2.65 4.07
14,750
2.78
87
cash flow of about $100,000, not including the building buyout. This represents an approximate return on investment in the range of 10%. The interim concept for the Armory runs a relatively small annual deficit, based on the projections included in this chapter. This produces a cumulative deficit over ten years of about $127,000, or an average loss of about $12,700 per year. This could be made up in a number of ways, including public sector support or additional private fund-raising. Without major additional fund-raising, purchase of the Armory portion of the building is deferred. On the other hand, the final development of the Armory appears to be self-supporting, with the infusion of adequate capital at the front end. Debt service of a $1 million USDA Community Facilities loan, together with charitable and pubic sector funding, generates cumulative cash flow of slightly less than $320,000. Building takeout costs are not included here, because purchase of the Armory side of the Square would be funded by the initial financial package. Cumulative cash flow may be sufficient to provide the owner with a modest return on investment. Of course, all building costs and investments should be verified before closing.
The study concludes that the best implementation strategy for Armory Square, then, involves: 1. A bifurcated fee simple title to Armory Square, with building area committed to commercial use owned privately; and space devoted to public or arts center uses owned by the city, county, another public agency, or a tax-exempt organization or operating agency. 2. Refinancing existing private debt devoted to the project with a USDA Business and Industry loan guarantee, with debt service supported by the rents from the Annex and the portion of the Armory used by the restaurant. 3. An interim utilization for the Armory portion should be undertaken to establish public use and access to the building while a larger financing package is being assembled. The city or benefited agencies should fund these modest shortfalls during this period. 4. When funding is assembled as proposed here, the building should be upgraded to its final standards with a lump sum payment made to the owner based on existing investment in the building purchase, sitework, and building rehabilitation.
88
COST ANALYSIS
CHApTER 7
TABLE 7.15: Annex Cash Flow Analysis: Interim Armor y Square Development, Split Ownership
Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7 Year 8 Year 9 Year 10 Total
$
Annex Income Operating Expenses Net Operating Income TIF Revenue: 2 Additional Increment Available Debt Service: 3 Existing Principal Existing Interest Existing Total Obligation New Debt Service to Finish Total Debt Service (Existing + New to Finish) Total Debt Service (Wraparound USDA Guarantee) Net Cash Flow (Existing) New Cash Flow (USDA takeout) Property Sale Proceeds: Armory % of Site and Envelope Net Sales Take Out Total Cash Flow (Existing) Total Cash Flow (USDA takeout)
11,800
25,100
25,100
62,000
-11,898 (28,586)
0 0 -56,125 11,087
0 0 11,199 3,511
0 0 12,483 4,795
0 0 15,194 7,506
0 0 -12,078 8,834
0 0 -10,278 8,334
0 0 2,889 21,501
1 Operating expenses are assumed to grow at two percent per annum. Based on split ownership of the spaces. 2 All tax increment revenue in Years 1-7 will be utilized to retire the City of Park Rapids EDA loan of $150,000. Debt service related to this loan is not included here. 3 Debt service related to project completion assumed to begin in Year 2. We assume a 20-year amortization schedule at an annual interest rate of 6 percent. 4 Total cash flow includes an assumed sale of the property at a 10 percent capitalization rate and repayment of all debt at end of Year 10. The developer-owner initial equity investment ($1.19 million) is also included in the total. Source: RDG Planning & Design, Gruen Gruen + Associates
89
TABLE 7.16: Armor y Cash Flow Analysis: Interim Armor y Square Development
Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7 Year 8 Year 9 Year 10 Total
$
Armory Income Operating Expenses Net Operating Income Net Operating Income 1 TIF Revenue: 2 Additional Increment Available Debt Service: 3 FHA Community Facilities Existing Interest Existing Total Obligation New Debt Service to Finish Net Cash Flow
-20,085
-20,085
-20,085
-20,085
-20,085
-20,085
-20,085
-20,085
-20,085
-20,085
-200,850
-33,790
-20,960
-8,147
-7,908
-8,778
-8,552
-9,457
-9,245
-10,187
-9,989
-127,013
1 Operating expenses are assumed to grow at two percent per annum. Based on split ownership of the property 2 Excludes use of Tax Increment Financing. 3 Debt service related to project completion assumed to begin in Year 2. We assume a 20-year amortization schedule at an annual interest rate of 6 percent. Source: Gruen Gruen + Associates
90
COST ANALYSIS
CHApTER 7
TABLE 7.17: Annex Cash Flow Analysis: Interim Armor y Square Development
Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7 Year 8 Year 9 Year 10 Total
$
Annex Income Operating Expenses Net Operating Income TIF Revenue: 2 Additional Increment Available Debt Service: 3 Existing Principal Existing Interest Existing Total Obligation New Debt Service to Finish Total Debt Service (Existing + New to Finish) Total Debt Service (Wraparound USDA Guarantee) Net Cash Flow (Existing) New Cash Flow (USDAWrap) Property Sale Proceeds: Armory % of Site and Envelope Net Sales Take Out Total Cash Flow (Existing) Total Cash Flow (USDA takeout)
11,800
25,100
25,100
62,000
0 0 -56,125 11,087
0 0 11,199 3,511
0 0 12,483 4,795
0 0 15,194 7,506
0 0 -12,078 8,834
0 0 -10,278 8,334
0 0 2,889 21,501
0 0 15,589 34,201
0 0 16,994 35,606
1 Operating expenses are assumed to grow at two percent per annum. Based on split ownership of the Armory Building. 2 All tax increment revenue in Years 1-7 will be utilized to retire the City of Park Rapids EDA loan of $150,000. Debt service related to this loan is not included here. 3 Debt service related to project completion assumed to begin in Year 2. We assume a 20-year amortization schedule at an annual interest rate of 6 percent. 4 Total cash flow includes an assumed sale of the property at a 10 percent capitalization rate and repayment of all debt at end of Year 10. The developer-owner initial equity investment ($1.19 million) is also included in the total. Source: Gruen Gruen + Associates
91
TABLE 7.18 Armor y Cash Flow Analysis: Final Armor y Square Development
Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7 Year 8 Year 9 Year 10 Total
$
Armory Income Operating Expenses Net Operating Income Net Operating Income TIF Revenue: 2 Additional Increment Available Debt Service: 3 FHA Community Facilities Existing Interest Existing Total Obligation New Debt Service to Finish Net Cash Flow
1
-45,058
-45,058
-45,058
-45,058
-45,058
-45,058
-45,058
-45,058
-45,058
-45,058
-450,580
-22,463
8,517
39,480
41,171
40,301
42,008
41,103
42,826
41,884
43,623
318,449
Table 7.19: Estimated Annual Economic Impac t: Final Armor y Square Development
Event/Organization NLOC Productions Traveling Shows Concert Events Day Events Multi-Day Events Museum Visits Art/Retail Sales Total Direct Spending Multiplier Potential Economic Impact
92
Existing Attendance
Projected Attendance
Incremental Attendance
$90,000 225,000 105,000 400,000 80,000 225,000 150,000 1,250,000 2.5 3,125,000
COST ANALYSIS
CHApTER 7
ECONOMIC IMPACTS The Nature of Clustering, Spillover and Community Benefits from Co-location
Completing the Armory Square project will require close cooperation among the owner, the City, and user organizations and the overall arts community. However, we believe that the project will have substantial qualitative and quantitative rewards to the community, making this type of cooperative effort highly worthwhile. A well-programmed and marketed arts center, complemented by an adjacent restaurant expected to operate from the facility, can be expected to generate greater particles of attraction than would each individual art organization on their own in isolated locations. The clustering of complementary activities may encourage more frequent local and regional visitation, which in turn generates spillover benefits to nearby commercial uses while helping to signal the Downtown as a location for cultural activities. A consolidation of existing arts-related uses and activities would permit the linking and leveraging of arts and cultural resources through cobranding and joint marketing opportunities so that the type and scale of programming and activities offered can be increased over time. Such an expansion would enhance visitation to the Downtown as a whole. An aggregation of cultural activities can be expected to derive benefits from co-locating just like commercial uses benefit from clustering. For example, the more restaurants present in a concentrated area, the more different or specialized types of restaurants permit a better fit between divergent tastes of consumers and the kinds of restaurants available; and greater numbers of differing types of restaurants usually result in better restaurants because they can both specialize and respond to competition from other nearby restau-
rants. Park Rapids neighboring community of Dorset demonstrates this phenomenon in a rural setting. In addition, strong retail agglomerations or localized depth of restaurants provide consumers with insurance that if one restaurant is full, they can find others with openings. A clustering of cultural and arts activities often increases the feasibility of securing on-site vendors to provide beverage and/or food service during performances and events that currently is not available as a revenue source and service amenity to patrons. A location Downtown in the Armory could provide an opportunity for the simulcast of Metropolitan Opera or other performances to increase revenue-generating utilization of space not obtainable in other venues such as the Park Rapids High School at which the Northern Lights Opera Company currently performs. It would also be worthwhile to investigate whether Northwest Technical College, Itasca Community College, and/or Bemidji State University would be willing to establish distance learning or other shared classroom or studio space at the Armory.
With that disclaimer, it is important to provide a reasonable assessment of economic impact so that the community can weigh potential business benefits against commitments to the project. Fortunately, Armory Square involves a relatively modest investment, in the range of a public obligation in the range of $2 million, readily financable by techniques that will have limited impact on the individual taxpayer. Table 7.19 displays an estimate of potential direct spending and total economic impact. The analysis makes the following assumptions:
93
Based on these assumptions, Armory Squares visual and performing arts facilities would generate about $1.25 million in incremental direct spending annually. Using a 2.5 multiplier, this adds about $3.125 million to the local economy each year. Even if these estimates are grossly overstated (which we doubt), the project pays for itself in community economic growth in less than five years.
Of these options, the separated condominium alternative (Option 1) is least attractive. It lacks unified responsibility or management for the Armory space, and does not realize the synergies of joint fund raising. The nonprofit arts consortium (Option 2) is the preferred alternative for several reasons:
The CDC option (Option 4) is a valid interim measure while the new management entity is established. The new Park Rapids Community Development Corporation could operate as an incubator to complete and manage the interim conversion of Armory Square. The CDC provides shortterm building development and management expertise that could be transferred to the arts consortium with the final financing package is assembled. In addition, the PRCDC was both organized by Armory Squares owner-developer (EchoPoint Development ) and has been certified as eligible for application for a USDA Community Facilities grant. This could provide unified management of both sides of the Armory Square enterprise at a critical time in the projects history. It is vital that there be proper separation of accounts for the private and public sides of the project during this interim period. Public ownership of the facility is a possible last resort while nonprofit capacity is developed, but is not a recommended option. A public agency would need to dedicate staff to building management, and could encounter a number of issues in helping to bring about a transition to nonprofit management or occupancy.
In this scenario, the underlying property would be owned publicly and leased to either individual organizations (such as the Nemeth and NLOC) or to a common operating agency. to the two primary organizations, assuming that these are Nemeth and NLOC.
It can, and should, be the framework for a joint arts funding campaign. This can increase efficiency and provide access to larger funding sources, such as corporate foundations, increasing the overall pool of money available to the community. On the other hand, it does involve some challenges that must be addressed. Among these include developing an equitable distribution system; and maintaining the identity of smaller arts groups. However, because the building should be seen as a unified community facility, its support and management should also be unified.
Option 2: Separated condominium ownership of spaces Option 3: Ownership by cooperative partnership or nonprofit corporation that may be created by the two primary occupants.
Option 4: Ownership by a nonprofit community development corporation, with leases to the primary tenants.
94
CHApTER 8
chapter
95
This study presents an update of the 2008 Downtown Plan with the following development strategies, and are represented in Maps 8.1 and 8.2. 1. Armory Square. The redevelopment of the armory becomes a fulcrum for improvements along the 2nd Avenue Corridor. A series of cultural icons are present along the corridor, including:
unknown source
The City of Park Rapids launched the implementation of their downtown plan with two of the more challenging projects: redeveloping Main Avenue and brokering the development of the J&B Foods grocery store. The results of those projects have further stabilized downtown and introduced new businesses and restaurants to the district. Since the Main Avenue Redevelopment Project, downtown businesses have mobilized themselves by creating a business association with a strong volunteer base and fundraising capacity, called Positively Park Rapids.
crossing the street. The shift in the sidewalk allows the pedestrian to make eye contact with the motorists, thereby alerting the motorist of the pedestrians presence. Bollards in the median and other alerting devices (blinking pedestrian signals) could be placed nearby. 4. 2nd Street Parking. Converting 2nd Street from parallel to angle parking from Washington to Gilbert will increase the amount of available parking stalls from 55 to 95. This requires reconstructing the block from 40 wide street to 60. The replacement should coincide with the reconstruction of sidewalk, curb, gutter, and replacement of the water main between Washington and Gilbert. Anticipated cost prepared by Ulteig Engineering (1/24/2010) is $322,000. 5. Parking Lot. The former school has been renovated for affordable apartments. The northwest corner of the lot should be redeveloped as a public parking lot that can be shared by residences and businesses. The lot could be constructed by the City in partnership with the church and nearby apartment buildings. 6. Development Site. The school apartments should continue to be upgraded, while the northside of the block could be redeveloped with new multi-family housing. 7. Urban Grocery. Identified as an action item from the 2008 Downtown Plan, the grocery store was built as a private/public partnership. Its development represents Park Rapids continued economic development activity. 8. CityHouses. The lots on the 200 block between Gilbert and Washington Streets are distressed, and are candidates for redevelopment. The development concept presents semi-attached, small lot single-family housing. This development would provide higher density development near the downtown. 9. New single-family (3 units). The redevelopment of this block could include single-family housing or continue the CityHouses concept that was previously mentioned.
2nd Street
10. Relocated Parking. The current efficiency of the banks parking lot could be improved by redesigning the parking to the east side of the block to align with the existing parking. 11. Roundtable Garden and Monument. The Great Northern Railway once passed through Park Rapids, then later became the Heartland Trail. The roundabout is a bookend to the Arts/Cultural District, as well as an interpretative monument to the turntable that once at this location. 12. Development Project. The site should be developed for commercial or multi-family development. The building setback should be similar to adjacent properties and parking should connect with neighboring developments, as well. 13. Heartland Trail Extension. Extending the trail past 2nd Street to J&B Foods was part of the 2008 Master Plan. The trail should connect with the emerging 2nd Street Cultural Corridor and to J&B Foods. Both of these connections promote economic activity on the eastern fringe of downtown and become pathways to the Main Avenue business district.
Armory (1922) City Water Tower Downtown City Fire Station (1930) Carnegie Library (1904), now a museum Park Rapids City School (1927, 1938, 1956) Great Northern Railway (1891)
2. Armory Loading Dock. Reserving a drive aisle adjacent to the armory building allows for convenient loading and unloading of equipment for special events. Accomplishing this will require acquisition and demolition the adjacent building, constructing a dock near the alley, and repaving the surface lot. 3. Protected Crossing Median. A mid-block crossing along Park Avenue provides a refuge for pedestrians when
96
CHApTER 8
Washington Ave
Main Avenue
10 9 11
Gilbert Ave
Park Ave
1 2
4 5
2nd Street
12
3rd Street
13
4th Street
Riverside Ave
97
Main Ave
3rd Street
4th Street
5th Street Main Ave 6th Street 7th Street 8th Street
98