Campaign Video:

Kinsmen Plan:

Kinsmen's goal is to raise $600,000 which will be split equally between Kinsmen and Lutherhill. The portion donated to Lutherhill was used to build three new cabins called the "Kinsmen Village" (see photo below).

Kinsmen is also planning on using this money for:

-debt reduction

-modern campus signage

-restroom renovations

-other campus upgrades/improvements

Lutherhill Plan:

Phase I
Septic Repairs $49,399
Build Sewage Treatment Plant $192,862
Abandon Existing Septic $2,500
Domestic/Fire Tanks/Pumps $643,648
Domestic Water Loop $253,883
Relocate health center/upper storage and ropes storage $3,750
Retreat and Health Center $304,605
Clear Archery Field $2,500
Clear Area and Build Staff Parking $37,710
Remove Cabins 1-6 $19,777
Remove Ascension Center $4,460
Replace Cabins 1-6 $627,707
Inflation based on time frame (8%/yr) $0
Contingency (10%) $214,279
Design (12%) $297,857
Furnishings (8%) $74,585
Campaign Costs $262,050

Total Phase I $2,991,572


Challenge Phase
Build Lodge with Commons $2,736,720
Parking lot/sidewalks, concrete $126,339
Inflation (8%/yr) $229,045
Contingency (10%) $309,210
Design Fees (12%) $431,380
Furnishings (8%) $236,453

Total Challenge Phase $4,069,146