
44 CRESCENT HILL AT HITCHCOCK MASTER PLAN
Table 3. Capital Expenditures - Lodging, Facilities, Infrastructure, and Cumulative Total
LODGING Phase Source Cost per Unit Unit Measure Units Subtotal Design &
Permitting 15%
Contingency
10%
Total
Project Cost Phase 1 Phase 2 Phase 3 Total
PHASE 2
Glamping 2 Budget $1,000 each 5 $5,000 $800 $500 $6,300 -$6,300 -$6,300
Open air pavilion/re pits for the cabins & glamping 2Je Franco $140 sq 100 $14,000 $2,100 $1,400 $17,500 -$17,500 -$17,500
RV Camping (no infrastructure) 2No CapEx - - - - - - - - - - -
Cabins 2
3 Cottages 2Je Franco $132,000 each 3 $396,000 $59,400 $39,600 $495,000 -$495,000 -$495,000
1 rental check-in building 2Je Franco $200 sq 500 $100,000 $15,000 $10,000 $125,000 -$125,000 -$125,000
1 Modern Family Cabin 3Je Franco $330,000 each 1 $330,000 $49,500 $33,000 $412,500 - - $412,500 $412,500
LODGING TOTAL $845,000 $126,800 $84,500 $1,056,300 - $643,800 $412,500 $1,056,300
FACILITIES & INFRASTRUCTURE
PHASE 1
Carpet 3 - Snow Tubing 1 SE $500,000 each 1 $500,000 $75,000 $50,000 $625,000 $625,000 - - $625,000
Terrain Park Rope Tow 1 SE $20,000 each 1 $20,000 $3,000 $2,000 $25,000 $25,000 - - $25,000
Parking Lot (New) 1Je Franco $10 sq 166622 $1,666,220 $249,900 $166,600 $2,082,720 $2,082,720 - - $2,082,720
PHASE 2
Base Lodge & Restaurant (New) 2Je Franco $400 sq 12000 $4,800,000 $720,000 $480,000 $6,000,000 -$6,000,000 -$6,000,000
Outdoor Seating Area (Adjacent to the Restaurant) 2Je Franco $100 sq 1000 $100,000 $15,000 $10,000 $125,000 -$125,000 -$125,000
Amphitheater 2Je Franco $140 sq 100 $14,000 $2,100 $1,400 $17,500 -$17,500 -$17,500
Maintenance Facility (New) 2Je Franco $100 sq 8000 $800,000 $120,000 $80,000 $1,000,000 -$1,000,000 -$1,000,000
Carpet 1 - beginner area 2 SE $500,000 each 1 $500,000 $75,000 $50,000 $625,000 -$625,000 -$625,000
Carpet 2 - beginner area 2 SE $400,000 each 1 $400,000 $60,000 $40,000 $500,000 -$500,000 -$500,000
Lift Replacement #1 (novice/intermediate) 2 SE $3,500,000 each 1 $3,500,000 $525,000 $350,000 $4,375,000 -$4,375,000 -$4,375,000
PHASE 3
Lift Replacement #2 (beginner/novice) 3 SE $3,000,000 each 1 $3,000,000 $450,000 $300,000 $3,750,000 - - $3,750,000 $3,750,000
FACILITIES, INFRASTRUCTURE TOTAL $15,300,220 $2,295,000 $1,530,000 $19,125,220 $2,732,720 $12,642,500 $3,750,000 $19,125,220
TOTAL CAPITAL EXPENDITURES
TOTAL CAPITAL COSTS BY PHASE $25,571,820 $2,764,220 $15,373,800 $7,433,800 $25,571,820
CUMULATIVE $2,764,220 $18,138,020 $25,571,820 $25,571,820