mpr_CPL_Wildwood_100919 co �`w �w r
.Lo`
Lo
00
CO
J
Vi
W
REVISED OCTOBER 9,2019
CPL #15034.01
PREPARED BY:
CPL
9 ELKS LANE
POUGHKEEPSIE,NY 12601
TABLE OF CONTENTS
PAGE
NO.
L SUMMARY 1
1.1 Summary 1
1.2 Recommendations 1
H. INTRODUCTION 2
2.1 Background 2
2.2 Purpose and Scope 3
III. DESCRIPTION OF SERVICE AREA AND RECOMMENDED
IMPROVEMENTS 4
3.1 Service Area Boundary 4
3.2 Benefit Units and Benefit Analysis 4
3.3 Recommended Improvements 4
IV. PROJECT COSTS 6
4.1 Capital and O&M Costs 6
LIST OF APPENDICES
APPENDIX A —Town Authorization
APPENDIX B —Wildwood District Map, Parcel List and Benefit Unit Formula
APPENDIX C—Capital Cost Estimates
MAP, PLAN AND REPORT FOR WILDWOOD PAGE 1
SEWER DISTRICT CONNECTION TO TRI-MUNICIAL
TOWN OF WAPPINGER OCTOBER 9, 2019
L SUMMARY
1.1 Summary
This report has been prepared for the Wildwood Sewer District regarding
the proposed improvements associated with the connection to Tri-
Municipal Wastewater Treatment Facility, and related improvements.
This Map, Plan and Report was prepared in accordance with the
provisions of Town Law§202-b for Increase or Improvement of Existing
Facilities. A Town of Wappinger Resolution for funding this
improvement is included in Appendix A of this report.
The proposed improvements would include demolition of the existing
Wildwood WWTF and construction of a new pump station, force main
and gravity sewer connections from the Wildwood WWTF site to the
existing Village of Wappingers Falls collection system. The Village
collection system connects to a Tri-Municipal pump station that conveys
wastewater to the Tri-Municipal WWTF. The Town of Wappinger and
the Village of Wappingers Falls applied for and obtained an
Intermunicipal (IMG) Grant from NYS EFC for up to 40% of the grant
eligible costs for this project. This grant is expected to reduce the
overall capital costs associated with the proposed improvements.
The breakdown of capital costs for the proposed improvements are
shown in Appendix C of this report. These costs include all the legal,
engineering and other such administrative costs for capacity within the
Tri-Municipal treatment system. The total estimated capital costs for all
of the proposed improvements would be approximately$4,234,000,with
the Wildwood Sewer District responsible for a total capital cost portion
of$3,561,000. Assuming that the 40%grant amount was applied to the
project costs, the total capital costs for the Wildwood sewer District
would be reduced from $3,561,000 to approximately $2,136,100. The
total estimated annual cost increase for a typical single family residence
with 1 benefit unit in the District would be approximately $349.04
including the grant reductions. If grant reductions are not included,then
the cost increase would be approximately $581.73
1.2 Recommendations
It is recommended that the Town Board review and accept the findings in
this Map,Plan and Report for improvements in the District as set forth in
Town Law §202-b.
S:AProjects\Wappinger PWildwood Swr\D Design\Reports\Map Plan and Report\mpr Wildwood_100919.docx
MAP, PLAN AND REPORT FOR WILDWOOD PAGE 2
SEWER DISTRICT CONNECTION TO TRI-MUNICIAL
TOWN OF WAPPINGER OCTOBER 9, 2019
II. INTRODUCTION
2.1 Background
The original Map, Plan and Report for the Wildwood Sewer District is
on file with the office of the Town Clerk. The existing wastewater
treatment facility is located off New Hackensack Road in the Town of
Wappinger and is reported to be on the order of 50 years old.
The Wildwood Wastewater Treatment Facility (WWTF) currently
operates under SPDES permit No.NY0037117,with a monthly average
permitted discharge of 0.1 million gallons per day(MGD). Based upon
flow records, it is reported that there are Infiltration and Inflow (I&I)
issues within the existing collection system, as there are times when the
flows exceed the monthly average permitted discharge limit. The
records also indicate that the existing facility has issues consistently
meeting the existing SPDES effluent ammonia limits.
The facility was recently informed by the New York State Department of
Environmental Conservation (NYSDEC) that the proposed SPDES
Permit renewal would include new effluent discharge limits for the
facility, requiring the discharge location to meet intermittent stream
standards. As the existing facility cannot meet these proposed
discharge limits, the Town of Wappinger requested consideration of
relocating the existing effluent discharge location from the existing
tributary of the Wappinger Creek to the Wappinger Creek itself. This
may result in the discharge limits remaining at the current levels,which
could be met by the existing WWTF. The NYSDEC has noted that in
addition to a modification to the SPDES permit, the project will also
require a Protection of Waters—Stream Disturbance permit. In August
2019, a NYSDEC inspection report letter was received noting flows
above the permitted levels. The initial recommendations noted in the
letter will take time to apply for and implement, will require an
environmental evaluation to be completed,and will be subject to review
and approval of the NYSDEC. If implemented, this recommendation
may only provide a short-term solution, as the potential exists for
Wappinger Creek to be reclassified in the future and the Wildwood
WWTF is nearing the end of its useful life. The recent average flows for
2018-2019 have also now exceeded the permitted discharge values. As
a result of this, The Town of Wappinger performed an evaluation of
long-term alternatives for the Wildwood Wastewater Treatment Facility.
S:AProjects\Wappinger PWildwood Swr\D Design\Reports\Map Plan and Report\mpr Wildwood_100919.docx
MAP, PLAN AND REPORT FOR WILDWOOD PAGE 3
SEWER DISTRICT CONNECTION TO TRI-MUNICIAL
TOWN OF WAPPINGER OCTOBER 9, 2019
An Engineering Report prepared in July 2017 and revised in September
2019 recommended replacement of the existing Wildwood wastewater
treatment facility (WWTF) with a connection to a WWTF owned and
operated by the Tri-Municipal Sewer Commission,a governmental entity
that services the Town of Wappinger, Village of Wappingers Falls and
Town of Poughkeepsie. This would include demolition of the existing
Wildwood WWTF and construction of a new pump station, force main
and gravity sewer connections from the Wildwood WWTF site to the
existing Village of Wappingers Falls collection system. The Village
collection system connects to a Tri-Municipal pump station that conveys
wastewater to the Tri-Municipal WWTF. The Town of Wappinger and
the Village of Wappingers Falls applied for and obtained an
Intermunicipal (IMG) Grant from NYS EFC for up to 40% of the grant
eligible costs for this project. This grant is expected to reduce the
overall capital costs associated with the proposed improvements.
2.2 Purpose and Scope
The purpose of this Map, Plan and Report is to describe the proposed
improvements for the Wildwood Sewer District, along with an analysis
of the estimated capital and operation and maintenance (O&M) costs
associated with the completion of these improvements.
This analysis will be completed noting the estimated costs with and
without the IMG grant.
S:AProjects\Wappinger PWildwood Swr\D Design\Reports\Map Plan and Report\mpr Wildwood_100919.docx
MAP, PLAN AND REPORT FOR WILDWOOD PAGE 4
SEWER DISTRICT CONNECTION TO TRI-MUNICIAL
TOWN OF WAPPINGER OCTOBER 9, 2019
III. DESCRIPTION OF SERVICE AREA AND
RECOMMENDED IMPROVEMENTS
3.1 Service Area Boundary
The Wildwood Sewer District serves a total of three hundred thirty eight
(338) parcels, consisting of two hundred thirty (230) single family
residential homes, one (1) duplex residential parcel, one (1) triplex
residential parcel, one (1) converted residence, three (3) parcels each
with six 1-bedroom apartments per parcel, two(2) Town owned vacant
parcels, along with a one hundred (100) unit apartment complex
consisting of 28 one(1)bedroom units and 74 two(2)bedroom units. A
map and parcel list of the Wildwood Sewer District is included in
Appendix B of this report.
3.2 Benefit Units and Benefit Analysis
The benefit unit formula for the Town of Wappinger is provided in
Appendix B of this report and is the same benefit formula used for the
United Wappinger Sewer District. Based upon this, there are a total of
354 benefit units for the District estimated as follows:
Parcel Quantity and Description Total Benefit Units
230 Single Family Homes 230
1 Duplex Home 2
1 Triplex Home 3
1 Converted Residence 1
3 Six (6) Bedroom Apartments 18
100 Unit Apartment Complex 100
Town Owned Vacant Parcels 0
Total: 354
3.3 Recommended Improvements
The proposed improvements would include the installation of a new
pump station located near the current plant headworks. The station
would be designed for average day flows of 100,000 GPD. This would
be done in conjunction with I&I improvements to the collection system,
including slip-lining of the existing collection facilities, in order to
S:AProjects\Wappinger PWildwood Swr\D Design\Reports\Map Plan and Report\mpr Wildwood_100919.docx
MAP, PLAN AND REPORT FOR WILDWOOD PAGE 5
SEWER DISTRICT CONNECTION TO TRI-MUNICIAL
TOWN OF WAPPINGER OCTOBER 9, 2019
support the original design flowrates. Force main would be installed
from the pump station to a gravity sewer connection located at the
Woodhill Green Condominiums parcel. Gravity sewer main would be
installed from the Woodhill Green Condominiums to the proposed
connection to the Village of Wappingers Falls gravity main located along
North Meiser Avenue. The existing gravity main within the Village of
Wappingers Falls connects to a Tri-Municipal pump station that conveys
wastewater to the Tri-Municipal WWTF. The Tri-Municipal pump
station and WWTF are owned and operated by the Tri-Municipal Sewer
Commission, which is a governmental entity that services the Town of
Wappinger, Village of Wappingers Falls and Town of Poughkeepsie.
The pump station would be two vacuum primed pumps rated at 275 gpm
and a 6 foot diameter precast concrete wet well with float controls and
alarm conditions. An emergency generator would be provided as a
source of backup power for the pump station.
Approximately 3,330 feet of six inch(6")diameter PVC force main and
1,040 feet of eight inch (8") diameter PVC gravity sewer would be
required to connect from Wildwood into the existing manhole located on
North Meiser Avenue within the Village of Wappingers Falls. It should
be noted that the 8"gravity sewer portion has been designed with excess
capacity to allow for future connection of the Woodhill Green
Condominiums. It is estimated that Wildwood will utilize approximately
50%of gravity sewer main capacity,while the remaining excess capacity
may be applied in the future to Woodhill Green or other parcels within
the Town of Wappinger.
The Town of Wappinger will construct, own and operate the new
Wildwood pump station, force main and gravity sewer. The Town of
Wappinger will also be responsible for the demolition of the Wildwood
WWTF.
S:AProjects\Wappinger PWildwood Swr\D Design\Reports\Map Plan and Report\mpr Wildwood_100919.docx
MAP, PLAN AND REPORT FOR WILDWOOD PAGE 6
SEWER DISTRICT CONNECTION TO TRI-MUNICIAL
TOWN OF WAPPINGER OCTOBER 9, 2019
IV. PROJECT COSTS
4.1 Capital and O&M Costs
The breakdown of capital costs for the proposed improvements are
shown in Appendix C of this report. These costs include all the legal,
engineering and other such administrative costs as well as the buy in
costs for capacity within the Tri-Municipal treatment system. The total
estimated capital costs for all of the proposed improvements would be
approximately$4,234,000,as shown in Appendix C. The total estimated
capital costs include a line item for gravity sewer main,which includes
excess capacity to allow for future connection of the Woodhill Green
Condominiums. It is estimated that the Wildwood Sewer District will
utilize approximately 50% of gravity sewer main capacity, so the Town
of Wappinger will reserve this capacity for future use,which will be paid
through the General Fund. This will result in a cost reduction of
approximately$673,000($470,776 x 1.1 x 1.3)to the Wildwood Sewer
District, which would be responsible for a total capital cost of
approximately $3,561,000.
Assuming that the 40% grant was applied to all of the project costs, the
total capital costs for all of the Improvements would be reduced from
$4,234,000 to approximately $2,540,400. The Town of Wappinger has
previously authorized up to $6,212,000 in bonding for the Wildwood
Sewer District Improvements, as noted in Appendix A of this report.
Assuming that the 40% grant was applied to the Wildwood Sewer
District of the project costs, the total capital costs for the Wildwood
Sewer District would be reduced from $3,561,000 to approximately
$2,136,600.
The current estimated 2019 O&M costs for the Wildwood Sewer District
are reported to be$136.97/quarter for a typical single-family residence,
which would equate to an annual O&M cost of around$548 for a typical
parcel within Wildwood. The 2019 O&M rates for the United
Wappinger Sewer District are reported to be$127.51/quarter for a typical
single-family residence,and it would be assumed that similar rates would
apply for the Wildwood connection. There will also be an O&M charge
for the use of the Village of Wappingers Falls collection system facilities
and it is estimated that the additional cost would be approximately$9.50
per quarter for a typical single-family residence. This would result in the
total combined O&M costs being approximately the same as for the
S:AProjects\Wappinger PWildwood Swr\D Design\Reports\Map Plan and Report\mpr Wildwood_100919.docx
MAP, PLAN AND REPORT FOR WILDWOOD PAGE 7
SEWER DISTRICT CONNECTION TO TRI-MUNICIAL
TOWN OF WAPPINGER OCTOBER 9, 2019
current Wildwood Sewer District and would also equate to an annual
O&M cost of around $548 for a typical parcel within Wildwood.
Based upon the results in Appendix C of this report, for a 30-year bond
with an assumed interest rate of 4%, the total estimated annual cost
increase for a typical single family residence with 1 benefit unit would be
approximately $349.04 including the grant reductions. If grant
reductions are not included, then the cost increase would be
approximately $581.73.
S:AProjects\Wappinger PWildwood Swr\D Design\Reports\Map Plan and Report\mpr Wildwood_100919.docx
APPENDIX A
Town of Wapping Sep Adopted
s, tors �.
New York 30 pNj
Resolution
RES-2018-205
Resolution Expressing Intent To Reimburse Expenses From
Bond Proceeds For Sewer Improvements For Wildwood
Sewer District
Information
Department: Town Sponsors:
Clerk
Category: AgreemerfUnctions: None
Contracts,
Leases
Attachments
Engineers _ it _
Body
WHEREAS, the Town of Wappinger and Village of Wappingers Falls
have investigated the feasibility of connecting the Wildwood Sewer
District and the Woodhill Green Condominiums to the Village of
Wappingers Falls Sewer System; and
WHEREAS, the Town and Village are seeking grants in aid for
the design and construction of the sewer improvements; and
WHEREAS, the project would entail the extension of the
Wildwood Sewer District under Article 12-A of the Town Law to provide
municipal sewer service to the Woodhill Green Condominium and
possibly other properties; and
WHEREAS, the issuance of serial bonds for the design and
construction of the project could not take place until after the Wildwood
Sewer District is extended pursuant to the provisions of Article 12 or
Article 12-A of the Town Law; and
WHEREAS, the Engineers to the Town of Wappinger prepared a
Map Plan and Report which estimated the cost of design and construction
to be approximately $6.22 million dollars; and
WHEREAS, the Town Board as lead agency for purposes of
SEQRA has determined that the project would not result in an adverse
environmental impact and has issued a negative declaration;
NOW, THEREFORE, BE IT RESOLVED, that the Town
Board hereby declares its intent to reimburse all eligible expenses for the
design and construction of the Water Improvement Project, estimated to be
$6.22 million dollars, from the proceeds of bonds issued by the Town of
Wappinger on behalf of the Wildwood Sewer District; and
BE IT FURTHER RESOLVED, This Resolution shall take effect
immediately.
Meeting History
Sep 5,, 2018 7:30 PM Video Town Special 'tp Draft
Board Meeting
RESULT: ADOPTED [UNANIMOUS]
MOVER: Michael Kuzmicz, Councilman
SECONDER: William H. Beale, Councilman
AYES: Richard Thurston, William H. Beale, Michael Kuzmicz
ABSENT: Angela Bettina, Christopher Phillips
Discussion
,,
111 Add Comment
Powered by Granicus
APPENDIX B
TOWN OF
POUGHKEEPS/E
G�1
�a
G�
P
1 �
1 �
1
♦ ♦ 1
< EA11 -
l �� RER0P /
V/LL. OFW
J
WAPP/LAGER 1�
FALLS
REV.No. DESCRIPTION DATE BY
MOI
RRIS ASSOCIATES, PLLC WILDWOOD SEWER DISTRICT
9 Elks Lane, 1389
Fairview Ave.
Poughkeepsie,New York 12601 Hudson,New York 12534
)FkPhone No.(845)454-3411 Phone No.(518)828-23CO
FaxNo.(845)473-1962 FexNo.(518)828-3963 TOWN OF WAPPINGER DUTCHESS COUNTY, NY
DATE SCALE DESIGNED BY: MA FILE No. AREA MAP
DRAWN BY: MA
5/28/17 1"= 1000' CHECKED BY: MA W21619.00 DWG 1-1
Lu
LU
O
..............
g ...........
AN;
............ ................
Wildwood Sewer District Parcel List
print_key prop_class primary_owner parcel-location-
location_address asmt_acres B.U. Buy In costs
6158-02-766750-0000 210 Greystone Programs Inc 113 New Hackensack Rd 0.5 1 $ 4,800
6158-02-795737-0000 210 Nolan,J W 116 New Hackensack Rd 0.63 1 $ 4,800
6158-02-915679-0000 210 Allen,Joseph B 9 Dana PI 0.36 1 $ 4,800
6158-02-916713-0000 210 Crum,Joshua S 13 Wildwood Dr 0.34 1 $ 4,800
6158-02-917651-0000 210 Kocan, Daniel 14 Dana PI 0.58 1 $ 4,800
6158-02-917690-0000 210 Ryan,Susan E Trustee 14 Wildwood Dr 0.34 1 $ 4,800
6158-02-926687-0000 210 Pelaccio,John A 16 Wildwood Dr 0.37 1 $ 4,800
6158-02-927671-0000 210 Tisdale,Carol 11 Dana PI 0.38 1 $ 4,800
6158-02-927712-0000 210 Monaco, Frank P 15 Wildwood Dr 0.35 1 $ 4,800
6158-02-928505-0000 210 Mselle Aika 18 Split Tree Dr 0.41 1 $ 4,800
6158-02-928660-0000 210 Sarno,Gregory F 13 Dana PI 0.39 1 $ 4,800
6158-02-932514-0000 210 Way Ralph H III 16 Split Tree Dr 0.41 1 $ 4,800
6158-02-935523-0000 210 Seidner,Carl 14 Split Tree Dr 0.39 1 $ 4,800
6158-02-888690-0000 210 Waxter, Herman J 4 Dana PI 0.4 1 $ 4,800
6158-02-889698-0000 210 D'Emidio,Michael J 2 Dana PI 0.34 1 $ 4,800
6158-02-890681-0000 210 Peluso, Frank 6 Dana PI 0.38 1 $ 4,800
6158-02-894671-0000 210 Piccone, Dominick J 8 Dana PI 0.48 1 $ 4,800
6158-02-899661-0000 210 Mc Mahon,Matthew A 10 Dana PI 0.43 1 $ 4,800
6158-02-905653-0000 210 Perantoni, David R 12 Dana PI 0.55 1 $ 4,800
6158-02-907714-0000 210 Perez,Jose A 11 Wildwood Dr 0.34 1 $ 4,800
6158-02-908691-0000 210 Fanuele,Victor L 12 Wildwood Dr 0.35 1 $ 4,800
6158-02-978696-0000 210 Gallante,Olga M 28 Wildwood Dr 0.37 1 $ 4,800
6158-02-978719-0000 210 Guzman,Alcky 25 Wildwood Dr 0.34 1 $ 4,800
6158-02-980729-0000 210 Ofori,Wilberforce 4 Brian PI 0.41 1 $ 4,800
6158-02-983535-0000 210 Thone,Stephen 8 Malstorme Rd 0.38 1 $ 4,800
6158-02-984680-0000 210 Kennedy,Vincent 4 Russ PI 0.35 1 $ 4,800
6158-02-985556-0000 210 Kickham,William L 94 Widmer Rd 0.39 1 $ 4,800
6158-02-987656-0000 210 Foster,Mary A 5 Russ PI 0.36 1 $ 4,800
6158-02-988719-0000 210 Guillet, Brian C Trustee 27 Wildwood Dr 0.45 1 $ 4,800
6158-02-990511-0000 210 Consolazio,Gary S 11 Malstorme Rd 0.35 1 $ 4,800
6158-02-990540-0000 210 Finch, Emily 6 Malstorme Rd 0.39 1 $ 4,800
6158-02-990687-0000 210 Barberan, Humberto E 2 Russ PI 0.37 1 $ 4,800
6158-02-994552-0000 210 Worthington,Joseph 96 Widmer Rd 0.4 1 $ 4,800
6158-02-996662-0000 210 Wacht,Stanley A 3 Russ PI 0.4 1 $ 4,800
6158-02-996712-0000 210 Toufali,Maurice Kert 29 Wildwood Dr 0.36 1 $ 4,800
6158-02-998520-0000 210 O'Brien,John J 9 Malstorme Rd 0.36 1 $ 4,800
6158-02-999504-0000 210 Ariza,Carmela 22 Quarry Dr 0.34 1 $ 4,800
6158-02-935689-0000 210 Leary, Denis J 18 Wildwood Dr 0.36 1 $ 4,800
6158-02-935715-0000 210 Roberts,Jeffrey C Trustee 17 Wildwood Dr 0.36 1 $ 4,800
6158-02-938531-0000 210 Lam,Minh Thi 12 Split Tree Dr 0.4 1 $ 4,800
6158-02-941539-0000 210 Dutka, Peter L 10 Split Tree Dr 0.4 1 $ 4,800
6158-02-942720-0000 210 Munoz, Roger B 19 Wildwood Dr 0.39 1 $ 4,800
6158-02-942741-0000 210 Vize,Alfred E 7 Brian PI 0.45 1 $ 4,800
6158-02-943670-0000 210 Kloepping, Dennis John Trustee 13 Russ PI 0.59 1 $ 4,800
6158-02-944549-0000 210 Giannasca Michael Trustee 8 Split Tree Dr 0.39 1 $ 4,800
6158-02-944692-0000 210 Alcantara,Jessica M 20 Wildwood Dr 0.36 1 $ 4,800
6158-02-946558-0000 210 Perez Miguel 6 Split Tree Dr 0.38 1 $ 4,800
6158-02-948732-0000 210 Bjornson,Mark S 5 Brian PI 0.34 1 $ 4,800
6158-02-950566-0000 210 Mensching,Gary E Trustee 4 Split Tree Dr 0.38 1 $ 4,800
6158-02-950655-0000 210 Wesner Glenn M 11 Russ PI 1.15 1 $ 4,800
6158-02-951752-0000 210 Schneck, Daniel K Trustee 9 Brian PI 0.45 1 $ 4,800
6158-02-952503-0000 210 Sacks,Gary M 15 Split Tree Dr 0.39 1 $ 4,800
6158-02-952695-0000 210 Borquist, Frank P Jr 22 Wildwood Dr 0.35 1 $ 4,800
6158-02-953574-0000 210 Losee, Frank R 2 Split Tree Dr 0.38 1 $ 4,800
6158-02-953680-0000 210 Pecora,Sandra M 12 Russ PI 0.35 1 $ 4,800
6158-02-955725-0000 210 Quain, Brian C 3 Brian PI 0.35 1 $ 4,800
6158-02-956512-0000 210 Wegescheide, Richard 13 Split Tree Dr 0.36 1 $ 4,800
6158-02-957718-0000 210 Teich, Lawrence 21 Wildwood Dr 0.32 1 $ 4,800
6158-02-959522-0000 210 Duffy,John P 11 Split Tree Dr 0.34 1 $ 4,800
6158-02-960698-0000 210 Tatis, Radhames 24 Wildwood Dr 0.34 1 $ 4,800
6158-02-962530-0000 210 Conlon,Michael 9 Split Tree Dr 0.34 1 $ 4,800
6158-02-962755-0000 210 Tilley, Robert E 10 Brian PI 0.44 1 $ 4,800
6158-02-965539-0000 210 Goldstein, Brooke 7 Split Tree Dr 0.34 1 $ 4,800
6158-02-965650-0000 210 Valitutto, Don R 9 Russ PI 0.93 1 $ 4,800
6158-02-965683-0000 210 Dorien,Joseph J Sr 10 Russ PI 0.38 1 $ 4,800
6158-02-968548-0000 210 Di Maria, Ferdinand D 5 Split Tree Dr 0.34 1 $ 4,800
6158-02-968698-0000 210 Nisi,Anthony M 26 Wildwood Dr 0.35 1 $ 4,800
6158-02-970505-0000 210 Bernal, Percio 14 Malstorme Rd 0.37 1 $ 4,800
6158-02-970557-0000 210 Smith,Chad 3 Split Tree Dr 0.36 1 $ 4,800
Wildwood Sewer_Parcel_List_2017.xlsx Page 1 of 5
Wildwood Sewer District Parcel List
6158-02-970744-0000 210 Endo,Gen 8 Brian PI 0.32 1 $ 4,800
6158-02-973565-0000 210 Hamilton, Edward P 90 Widmer Rd 0.35 1 $ 4,800
6158-02-974516-0000 210 Imm Robert A Jr 12 Malstorme Rd 0.36 1 $ 4,800
6158-02-974674-0000 210 Mercer,Cheryl Lange Trustee 8 Russ PI 0.49 1 $ 4,800
6158-02-974737-0000 210 Schlenker, Roland 6 Brian PI 0.35 1 $ 4,800
6158-02-978526-0000 210 Semertzides,John 10 Malstorme Rd 0.34 1 $ 4,800
6158-02-978652-0000 210 Bishop, Richard D 7 Russ PI 0.44 1 $ 4,800
6158-04-931430-0000 210 Lepera,William P 44 Quarry Dr 0.35 1 $ 4,800
6158-04-935462-0000 210 Veliz,Angel G 25 Split Tree Dr 0.39 1 $ 4,800
6158-04-937438-0000 210 Terrelonge, Inez 42 Quarry Dr 0.35 1 $ 4,800
6158-04-940470-0000 210 Titone, Robert C 23 Split Tree Dr 0.37 1 $ 4,800
6158-04-942395-0000 210 Rose, Richard M 5 Anvil Ct 0.5 1 $ 4,800
6158-04-943408-0000 210 Perantoni,Adolph A 3 Anvil Ct 0.41 1 $ 4,800
6158-04-943418-0000 210 US Bank Trust NA,Trustee 43 Quarry Dr 0.38 1 $ 4,800
6158-04-943445-0000 210 Renzo, Raymond W 40 Quarry Dr 0.35 1 $ 4,800
6158-04-949478-0000 210 Wojciekofsky,Craig E Trustee 21 Split Tree Dr 0.42 1 $ 4,800
6158-04-949486-0000 210 Mihans, Linda L 19 Split Tree Dr 0.46 1 $ 4,800
6158-04-950452-0000 210 Satyendra, Uma 38 Quarry Dr 0.37 1 $ 4,800
6158-04-951495-0000 210 Mattson,George A Jr 17 Split Tree Dr 0.44 1 $ 4,800
6158-04-952424-0000 210 Bove,Scott M 41 Quarry Dr 0.34 1 $ 4,800
6158-04-955459-0000 210 Meusburger, Elizabeth 36 Quarry Dr 0.4 1 $ 4,800
6158-04-961465-0000 210 Copeland, Bruce A 34 Quarry Dr 0.41 1 $ 4,800
6158-04-966438-0000 210 Soyka,Walter F 37 Quarry Dr 0.34 1 $ 4,800
6158-04-967472-0000 210 Santiago,Silverio 32 Quarry Dr 0.43 1 $ 4,800
6158-04-970493-0000 210 Chownwai,Carrie 16 Malstorme Rd 0.46 1 $ 4,800
6158-04-973445-0000 210 Sypek Justin K 35 Quarry Dr 0.35 1 $ 4,800
6158-04-973478-0000 210 Rivera, Rodolfo 30 Quarry Dr 0.42 1 $ 4,800
6158-04-979452-0000 210 Mc Enaney,Sean T 33 Quarry Dr 0.35 1 $ 4,800
6158-04-899430-0000 210 Ferrelli,Ann Marie 36 Split Tree Dr 0.56 1 $ 4,800
6158-04-902437-0000 210 Milano,Angelo G 34 Split Tree Dr 0.39 1 $ 4,800
6158-04-905445-0000 210 Redd, Donald 32 Split Tree Dr 0.4 1 $ 4,800
6158-04-908454-0000 210 Nadell,Andrew 30 Split Tree Dr 0.4 1 $ 4,800
6158-04-912463-0000 210 Magrin, Robert A 28 Split Tree Dr 0.4 1 $ 4,800
6158-04-915471-0000 210 Bahr,Thomas J 26 Split Tree Dr 0.41 1 $ 4,800
6158-04-918414-0000 210 Klopotoski, Nicole A 45 Quarry Dr 0.38 1 $ 4,800
6158-04-918480-0000 210 Sorvillo,Salvatore 24 Split Tree Dr 0.41 1 $ 4,800
6158-04-920403-0000 210 Estay Claudio G 9 Anvil Ct 0.37 1 $ 4,800
6158-04-921433-0000 210 Baruch, David 29 Split Tree Dr 0.36 1 $ 4,800
6158-04-922489-0000 210 Schmidt,William L Jr 22 Split Tree Dr 0.41 1 $ 4,800
6158-04-924497-0000 210 Thakkar, Bharat N 20 Split Tree Dr 0.41 1 $ 4,800
6158-04-929450-0000 210 Cerone,James 27 Split Tree Dr 0.46 1 $ 4,800
6158-04-930390-0000 210 Martinez,Suzanne 7 Anvil Ct 0.63 1 $ 4,800
6256-02-691760-0000 210 Gessman,Sharon V 195 Riverview Dr 0.55 1 $ 4,800
6158-04-980483-0000 210 Lopez,James Arboleda 18 Malstorme Rd 0.41 1 $ 4,800
6158-04-986458-0000 210 Vitacco, Patricia J 31 Quarry Dr 0.34 1 $ 4,800
6158-04-987499-0000 210 Calvin,June M LT 13 Malstorme Rd 0.34 1 $ 4,800
6158-04-992465-0000 210 Stern, Ruth E 29 Quarry Dr 0.35 1 $ 4,800
6158-04-995493-0000 210 Selene Finance LP 24 Quarry Dr 0.35 1 $ 4,800
6158-04-998471-0000 210 Byrne Thomas G 27 Quarry Dr 0.36 1 $ 4,800
6158-04-960431-0000 210 Dempsey Mary E 39 Quarry Dr 0.34 1 $ 4,800
6258-01-001699-0000 210 Miner,Michael J 1 Wendy Rd 0.39 1 $ 4,800
6258-01-002550-0000 210 Gomez Josefina 98 Widmer Rd 0.41 1 $ 4,800
6258-01-003668-0000 210 Muesser,Michael R 32 Wildwood Dr 0.36 1 $ 4,800
6258-01-006528-0000 210 O'Rourke,Timothy K 7 Malstorme Rd 0.36 1 $ 4,800
6258-01-007510-0000 210 Parker,Gary W 20 Quarry Dr 0.35 1 $ 4,800
6258-01-008705-0000 210 Hollop, Paul F 3 Wendy Rd 0.39 1 $ 4,800
6258-01-010657-0000 210 Reichwein,Terri 34 Wildwood Dr 0.35 1 $ 4,800
6258-01-015517-0000 210 Barreras-Cruz Tania 18 Quarry Dr 0.34 1 $ 4,800
6258-01-015537-0000 210 LaValle Paul 5 Malstorme Rd 0.37 1 $ 4,800
6258-01-015711-0000 210 Holls,Timothy P 5 Wendy Rd 0.39 1 $ 4,800
6258-01-016650-0000 210 Vidunas, Helen M 36 Wildwood Dr 0.34 1 $ 4,800
6258-01-016684-0000 210 Travers, Lawrence J 2 Wendy Rd 0.34 1 $ 4,800
6258-01-020558-0000 210 Celli Gino Jr 100 Widmer Rd 0.34 1 $ 4,800
6258-01-022524-0000 210 Lee, Ho-Ming 16 Quarry Dr 0.34 1 $ 4,800
6258-01-022547-0000 210 Aleman, Erik 3 Malstorme Rd 0.51 1 $ 4,800
6258-01-022717-0000 210 Cusimano Anthony 7 Wendy Rd 0.38 1 $ 4,800
6258-01-048647-0000 210 Cuevas,Martin 41 Wildwood Dr 0.34 1 $ 4,800
6258-01-049522-0000 210 Pittman Carmen M 13 Quarry Dr 0.34 1 $ 4,800
6258-01-049612-0000 210 Deluxe Construction Inc 46 Wildwood Dr 0.34 1 $ 4,800
6258-01-049743-0000 210 Wheeler, Edward J 15 Wendy Rd 0.37 1 $ 4,800
Wildwood Sewer_Parcel_List_2017.xlsx Page 2 of 5
Wildwood Sewer District Parcel List
6258-01-050663-0000 210 Ehren, Beth L 9 Gary PI 0.34 1 $ 4,800
6258-01-050719-0000 210 Palmietto Frank Jr 12 Wendy Rd 0.31 1 $ 4,800
6258-01-051586-0000 210 Campos, Raul 2 Beth PI 0.4 1 $ 4,800
6258-01-051692-0000 210 Vandecarr,Gregory W 14 Gary PI 0.49 1 $ 4,800
6258-01-054573-0000 210 Ilardi,Salvatore 104 Widmer Rd 0.36 1 $ 4,800
6258-01-055605-0000 210 Careccia,Vincent F 48 Wildwood Dr 0.34 1 $ 4,800
6258-01-056528-0000 210 Massi, Raymond 11 Quarry Dr 0.36 1 $ 4,800
6258-01-056637-0000 210 Milazzo,Chris Ann 43 Wildwood Dr 0.34 1 $ 4,800
6258-01-056711-0000 210 Konitz,Clifford F 4 Dennis Rd 0.34 1 $ 4,800
6258-01-056750-0000 210 Koroxenos, Nikolaos 17 Wendy Rd 0.4 1 $ 4,800
6258-01-058655-0000 210 Miceli, Betty Ann 7 Gary PI 0.34 1 $ 4,800
6258-01-059565-0000 210 Luciani Philip L Jr 3 Quarry Dr 0.38 1 $ 4,800
6258-01-060684-0000 210 Omboro,Jack 12 Gary PI 0.34 1 $ 4,800
6258-01-061599-0000 210 De Luca, Robert 50 Wildwood Dr 0.34 1 $ 4,800
6258-01-064557-0000 210 Melendez, Ramon A 5 Quarry Dr 0.39 1 $ 4,800
6258-01-064628-0000 210 Dykman, Robert J 45 Wildwood Dr 0.34 1 $ 4,800
6258-01-064702-0000 210 Tornatore,Susan J 6 Dennis Rd 0.34 1 $ 4,800
6258-01-065537-0000 210 Gordon,Ashley F 9 Quarry Dr 0.54 1 $ 4,800
6258-01-065646-0000 210 Maloney, Daniel F 5 Gary PI 0.34 1 $ 4,800
6258-01-065735-0000 210 Mazzei,Stephen J 16 Wendy Rd 0.35 1 $ 4,800
6258-01-066675-0000 210 Kiefer, Ellen L 10 Gary PI 0.36 1 $ 4,800
6258-01-067547-0000 210 Guerra Kristy M 7 Quarry Dr 0.5 1 $ 4,800
6258-01-068592-0000 210 Green, Robert 52 Wildwood Dr 0.39 1 $ 4,800
6258-01-070692-0000 210 Lancia, Robert 8 Dennis Rd 0.34 1 $ 4,800
6258-01-070728-0000 210 Sarab,Allen D 3 Dennis Rd 0.35 1 $ 4,800
6258-01-071620-0000 210 Saulnier, Dara M 47 Wildwood Dr 0.34 1 $ 4,800
6258-01-073580-0000 210 Farmer, Rita Trustee 106 Widmer Rd 0.42 1 $ 4,800
6258-01-073666-0000 210 Boyle,Thomas J 8 Gary PI 0.34 1 $ 4,800
6258-01-074636-0000 210 Pulla,Walter Armando 3 Gary PI 0.34 1 $ 4,800
6258-01-099578-0000 210 Marsala,Michael 3 Hearthstone Dr 0.3 1 $ 4,800
6258-03-012483-0000 210 De Angelo,Geraldine 23 Quarry Dr 0.36 1 $ 4,800
6258-03-023493-0000 210 Simpson,011ie 21 Quarry Dr 0.36 1 $ 4,800
6258-01-029723-0000 210 Tokash,Andrew P 9 Wendy Rd 0.38 1 $ 4,800
6258-01-036730-0000 210 Palmietto,Joann 11 Wendy Rd 0.38 1 $ 4,800
6258-01-116663-0000 210 Johnson,Seth H 21 Dennis Rd 0.43 1 $ 4,800
6258-01-094644-0000 210 Smith Clarence Lee Trustee 2 Gary PI 0.34 1 $ 4,800
6258-01-100685-0000 210 Nazak, Edward W 15 Dennis Rd 0.34 1 $ 4,800
6258-01-028591-0000 210 Daeumer, Roland 3 Beth PI 0.36 1 $ 4,800
6258-01-036508-0000 210 Santiago-Mendez, Ivette 17 Quarry Dr 0.34 1 $ 4,800
6258-01-038704-0000 210 Avila,Angel 8 Wendy Rd 0.34 1 $ 4,800
6258-01-042515-0000 210 Ahmed, Faheem 15 Quarry Dr 0.34 1 $ 4,800
6258-01-076571-0000 210 Lucas,Stephen M 4 Hearthstone Dr 0.4 1 $ 4,800
6258-01-089600-0000 210 Saraceno, Donato John 49 Wildwood Dr 0.35 1 $ 4,800
6258-01-095692-0000 210 Licari Kenneth J 13 Dennis Rd 0.34 1 $ 4,800
6258-01-040554-0000 210 Pitti, Natale A Trustee 4 Quarry Dr 0.42 1 $ 4,800
6258-01-044709-0000 210 Charles, Underson 10 Wendy Rd 0.34 1 $ 4,800
6258-01-096648-0000 210 Belliveau Joseph M 24 Dennis Rd 0.34 1 $ 4,800
6258-01-097658-0000 210 Caputo,Christopher 18 Dennis Rd 0.34 1 $ 4,800
6258-01-029501-0000 210 Greene, Lena A 19 Quarry Dr 0.36 1 $ 4,800
6258-01-032666-0000 210 Miele, Pasquale A 37 Wildwood Dr 0.34 1 $ 4,800
6258-01-040684-0000 210 Collier,William W 13 Gary PI 0.37 1 $ 4,800
6258-01-042619-0000 210 Rodriguez, Deniel 44 Wildwood Dr 0.34 1 $ 4,800
6258-01-042736-0000 210 Muro,James F 13 Wendy Rd 0.37 1 $ 4,800
6258-01-086649-0000 210 Armstrong,James F 4 Gary PI 0.26 1 $ 4,800
6258-01-024675-0000 210 Morcos, Elia M 35 Wildwood Dr 0.34 1 $ 4,800
6258-01-025690-0000 210 Alo, Francine 4 Wendy Rd 0.36 1 $ 4,800
6258-01-079562-0000 210 Turner,Jodi L 6 Hearthstone Dr 0.44 1 $ 4,800
6258-01-083607-0000 210 Orellana Steven D 33 Dennis Rd 0.34 1 $ 4,800
6258-01-085706-0000 210 Rossi,James 9 Dennis Rd 0.34 1 $ 4,800
6258-01-090699-0000 210 Dongo Johel E 11 Dennis Rd 0.34 1 $ 4,800
6258-01-097586-0000 210 Catalano David J 1 Hearthstone Dr 0.35 1 $ 4,800
6258-01-105678-0000 210 Johnson, Phyllis M 17 Dennis Rd 0.34 1 $ 4,800
6258-03-005472-0000 210 Capasso,Christina M Trustee 25 Quarry Dr 0.34 1 $ 4,800
6258-01-028578-0000 210 Dusevic,Aggy 1 Beth PI 0.56 1 $ 4,800
6258-01-032696-0000 210 Finkelstein,Martin 6 Wendy Rd 0.34 1 $ 4,800
6258-01-034563-0000 210 Cornett,Sylvia 102 Widmer Rd 0.44 1 $ 4,800
6258-01-035537-0000 210 Tsfasman,Arkadiy 12 Quarry Dr 0.34 1 $ 4,800
6258-01-115652-0000 210 Molenaer,Jean-Jacques 23 Dennis Rd 0.36 1 $ 4,800
6258-01-080627-0000 210 Mari,Charles E 28 Dennis Rd 0.34 1 $ 4,800
6258-01-083552-0000 210 Bartush,Thomas A Sr Tr 8 Hearthstone Dr 0.45 1 $ 4,800
Wildwood Sewer_Parcel_List_2017.xlsx Page 3 of 5
Wildwood Sewer District Parcel List
6258-01-040656-0000 210 Czesak,William 39 Wildwood Dr 0.34 1 $ 4,800
6258-01-040673-0000 210 Vellucci, Frederic 11 Gary PI 0.35 1 $ 4,800
6258-01-044544-0000 210 Ray,James A 8 Quarry Dr 0.4 1 $ 4,800
6258-01-045595-0000 210 Grace,Antoine C 4 Beth PI 0.36 1 $ 4,800
6258-01-076684-0000 210 Manca,Anthony 10 Dennis Rd 0.34 1 $ 4,800
6258-01-080658-0000 210 Johnson,Andrew D 6 Gary PI 0.34 1 $ 4,800
6258-01-100569-0000 210 Gesmundo,Anthony V 5 Hearthstone Dr 0.38 1 $ 4,800
6258-01-110671-0000 210 Jimenez,Carmen M 19 Dennis Rd 0.37 1 $ 4,800
6258-01-028530-0000 210 Devitt, Richard 14 Quarry Dr 0.34 1 $ 4,800
6258-01-034604-0000 210 Marsh Philip L Trustee 5 Beth PI 0.45 1 $ 4,800
6258-01-112582-0000 210 DiFalco, Mark E 112 Widmer Rd 0.35 1 $ 4,800
6258-01-031635-0000 210 Goldberg,Jerome D 40 Wildwood Dr 0.36 1 $ 4,800
6258-01-038627-0000 210 Ricci, Raymond 42 Wildwood Dr 0.34 1 $ 4,800
6258-01-112632-0000 210 Mourges,Theodore J 27 Dennis Rd 0.42 1 $ 4,800
6258-01-083674-0000 210 Mannis,Gerald D 12 Dennis Rd 0.34 1 $ 4,800
6258-01-090616-0000 210 Finley,Charles R 31 Dennis Rd 0.35 1 $ 4,800
6258-01-090666-0000 210 Torsiello,Anthony W 16 Dennis Rd 0.34 1 $ 4,800
6258-01-114642-0000 210 Parekh, Himanshu J 25 Dennis Rd 0.34 1 $ 4,800
6258-01-080713-0000 210 Angelo, Robert G 7 Dennis Rd 0.35 1 $ 4,800
6258-01-023643-0000 215 Orlando,Maria C 38 Wildwood Dr 0.37 1 $ 4,800
6258-01-075720-0000 215 Lamonica,Christine M 5 Dennis Rd 0.35 1 $ 4,800
6158-02-780732-0000 220 Peters,Abel 114 New Hackensack Rd 0.92 2 $ 9,600
6158-02-765728-0000 230 Segarra,Jose E 110 New Hackensack Rd 0.62 3 $ 14,400
6158-02-820749-0000 311 Town of Wappinger New Hackensack Rd 1.84 0 $ -
6158-02-870777-0000 311 Town of Wappinger Wildwood Dr 2.8 0 $ -
6 $ 9,000
11IRTMENESSINVAEMM 6 $ 9,000
6 $ 9,000
6158-0$-863755-0000 411 Lady Aubrey Holdings LLC 5 Wildwood Or#1A 0;
6168-0$-864754-04700 411 Tenaglia,Alfred L 5 Wildwood Or#18 0'
6158-0$-885753-00470 411 Clove Bra rich Ho1d'ingsCorp 5'Wlldw4od Dr#1C 0;
6158-0$-866752-00470 411 Clove,Branch Holdings Corp 5 Wildwood Or#10, 0;
6158-0$-868751-00470 411 Ody Aubrey Holdings LLC 5'Wlldw4od Or#2A 0;
6168-0$-869753-00470 411 Brown,Marcy 5 Wildwood Or#2C 0 i
6158-0$-871752-0000 411 August,Lester Todd 5, Wildwood Or#2,B 0;
6158-08-872754-4000 411 Hennet,Peter 5 Wildwood Or#20 0
6158-0$-875753-0000 411 Skelly,Craig 5!Wildwood Or#3B 0;
6158-0$-875754-00470 411 Bonelli,Andrea 5 Wildwood Or#3A 0i
6158-0$-876752-0000 411 Dibano Inc 5 iWildwood Dr#3C 0
6158-0$-877751-0000 411 Mead,Clara M 5 Wildwood Or#31) 0,
616&.06-886759-0000 411 Idbba,Pa qualino 5 Wildwood Or#8A 0
6168-0$-887758-04100 411 Mulligan,Jianbo 5 Wildwood Or#88 0i
6158-0$-88$757-00470 411 Gomez,Antonio 6�Wildwood Or#8C 0.
6158-0$-880754-00470 411 Kemp,Robert J 5 Wildwood Or#7A 0
6168-06-880756-00470 411 Chick Aaron 5,Wildwood Or#8D 0
6168-0$-810753-00470 411 Kenyon,Kevin 5 Wildwood Or#7B 0
6158-0$-890762-00470 411 Ryzy-Ryski,Elizabeth 5 Wildwood Or#9A 0
6158-0$-893765-470470 411 _� Greslar William J 5 Wildwood Or#€1) 0:
6158-0$-894765-0000 411 Lalli,Christopher B 5 Wildwood Or#I OA b
6168-0$-8135766-04100 411 Di Bano,Inc. 5 Wildwood Or#108 0�
6158-0$-896767-00470 411 Masterson,Barbara D 5 Wildwood Or#I OC 0
6158-0$-8€37768-04100 411 Bcofleld,James H Jr 5 Wildwood Or#1410 0
6158-0$-9430767-0000 411 Bprtuzzi,Anthony 5 Wildwood Dr#11A 0,
616a-06-901766-0000 411 Barnett,Nigel K Jr 5 Wildwood Or#11 B 0
6168-08-9432765-0000 411 Stratica,l icoleta M 5 Wildwood Or#11 C 0
6115a-06-903764-0000 411 Schink,Ursula 5 Wildwood Or#11D 0;
6158-06-904759-0000 411 US Bank Trust NA 5,.Wildwood Or#12A 0�
6168-08-905758-00470 411 Palumbo,Joseph J 5 Wildwood Or#12B 0'
6168-08-9436757-0000 411 Ismail,Mona 5 Wildwood Dr#12C 0
6115a-06-907756-0000 411 Quinones,Gisell€, 5 Wildwood Or#120 0
6158-0$-908755-0000 411 Ruit,Robert LT 5 Wildwood Or#13A 0
616a-06-909`754-0000 411 Cekiet,Edward J 5�Wildwood Or#138 0
6158-0$-910753-0000 411 DeSantisLilliana ,' 5_!Wildwood Dr#13C 0�.
615a-06-911752-0000 411 Pagan,Lizette, 5 Wildwood Or#130 0
6158-12-724809-00470 411 Douglas,Mary 5 Wildwood Or#25D 0'
6168-12-725806-04100 411 Ho,Luke 6 Wildwood Or#25C 0'
6158.12-726807-00470 411 Hughes,Irene, 5 Wildwood Or#25B 0'
6158-12-727$05-00470 411 lebba,Nicolas 5 Wildwood Car#2440 0
6168-12-727$06-04100 411 Dichiara,Jacqueline, 5 Wildwood Or#25A 0.
6168-12-728804-604I0 411 , Reilly,Brian 6 Wildwood Or#24C 0
Wildwood Sewer_Parcel_List_2017.xlsx Page 4 of 5
Wildwood Sewer District Parcel List
61'58-12-729$03-0000 411 Keenan,Jeffrey M 5 Wildwood Or#24B 0
6168-12-730$02-00470 411 Ody Aubrey Holdings LLC 5 Wildwood Or#24A 0
6156-12-731801-04100 411 Dolan,Peter 5 Wildwood Dr#230 0
615;3-12-731900-00:00 411 Hustinoua Drahomire 5 Wildwood Or#181) 0'
6158-12-732800-00470 411 Mekris,George 5 Wildwood Or#23C 0;
6116a-112-732906-0000 411 Collins,Bandon 5,Wildwood Or#18C 0;
6166-12-738884-0000 411 DeMatteo,Sherry L S Wildwood Or#238 0;
615;3-06.891752-00470 411 Perl,Douglas H 5 Wildwood Or#7C 0'
616&.0$-891763-00470 411 Ferguson,Kenneth J 5 Wildwood Or#9B 0,
6168-0$-892751-00470 411 C1eSario,,Joseph G 5 Wildwood Or#7D 0
6166-0$-892754-6000 411 Bottge,Dennis 5 Wildwood Or#9C 0
615;3-12-735502-04100 411 Ko,Bang ! 5 Wildwood Or#19C 0
6158-12-736913-04100 411 Kellermann,Georgi 5;Wildwood Or#17C 0,
8158-12-736802-00470 411 Ody Aubrey Holdings LLC 5 Wildwood Or#220 0
6156-12-736901-0000 411 Plerte,Vintbn Jr 5 Wildwood Dr#190 0.
615;3-12-736912-04100 411 Yocum,Peter 5 Wldwood Or#178 0�
61'58-12-737801-0000 411 Bertuzzi,Robert Jr 5!Wildwood Or#22C 0
8158-12-7370411-04100 411 Girton,,Martha A 5 Wildwood Or#20A 0
6166.12-7375'11-0000 411 Ernest,Ltanna 5'Wildwood Dr#17A 0
615,3.12-738800-00470 411 Mumane,;Maria 5 Wildwood Or#228 0;
61'58-12-738900-00;00 411 Volkmann;John J Sr 5 Wildwood Or#208 0�
8158-12-738918=0000 411 Porter,Shawn T 5 Wildwood Or#160 0
6166.12-739$89-0000 411 Eagan,Laura A 5 Wildwood Or#22A 0'
5158-12-739809-00470 411 Martin,Tracy 5 Wildwood Cyr#20C 0
61'58-12-739917-04100 411 Van Utrecht;HarryM Jr 5 Wildwood Or#16C 0
8158-12-74$06-04100 411 Schulhoff,Carolyn 5 Wildwood Or#21 D 0
6166.12-740$0$-47000 411 DeMetteo Kimberly 5 Wildwood Or#200 0;
5158-12-740016-00470 411 Koval David C 5 Wildwood Or#168 0
61'58-12-741805-00470 411 Canniff;Fredric W 5 Wildwood Or#21 C 0;
6168-12-741915-0000 411 Giardino David A 5 Wildwood Or#16A 0
6166.12-74280404100 411 gyrou,Merlyn 5 Wildwood Or#21 B 0
6115a-112-743884-0000 411 La Morte,Vito 5 Wildwood Or#5A 0�
6168-12-743803-0000 411 Conte,William 5 Wildwood Or#21A 0
6158-12-743920-04100 411 f iemied,Michelle 5,Wildwood Or#13D 0
6156-12-744885-04100 411 Dedhent,Daniel 5 Wildwood Dr#5B 0.
6115a-112-744910-0000 411 l ichetti Kristen D 5 Wildwood Cyr#15C 0
6158-12-7458$1-04100411 Hennet,Peter P 5 Wildwood Or#4D 0�
6158-12-745886-04100 411 Craig,Claudine 5 Wildwood Or#5C 0
6156-12-74591$-0000 411 CurdiaJohn 5.Wildwood Dr#158 0
615,3.12-746880-04100 411 Mulligan Vincent PS,Wildwood Or#4C 0
61'58-12-746887-0000 411 Ineson,Brian 5 Wildwood Or#50 0
6158-12-746917-00:00 411 Grlatz,Kimberly C 5 Wldwood Or#1S 0�:
6156-12-747879-00470 411 Soyka,Helen G 6 Wildwood Or#4B 0
615,3.12-747888=00470 411 Capparelli,Luigi 5 Wildwood Or#6A 0
61'58-12-7479'16-00;00 411 5oast,Melanie E 5 W Idwood Or#1417 0
6158-12-748878=00:00 411 lebba,Nicola 5 Wildwood Or#4A 0
6166.12-748889-0000 411 >"ichetfi,Kristen, 5 W Idwood Or#68 0
615;3-12-748915-00:00 411 kindler,Mary V... 5 Wildwood Or#14C 0;
6158-12-749$00-00470 411 Eskenazi Randy S 5 Wildwood Or#6C 0
6158-12-749914-04100 411 Milone,Eileen 5 Wildwood Or#148 0
6168-12-750801-0004 411 UIWCA Properties LLC 5 Wildwood Or#6D 0
615,3.12-733004-470470 411 gedoya,Myriam 5 Wildwood Or#19A 0
6158-12-7330417-0000 411 Ody Aubrey Holdings LLC 5 Wildwood Or#188 0
6158-12-734903-00470 411 Krupczyn,Brlan A 5 Wildwood Or#19B 0
6168-12-734946-00470 411 Doubl4,R Capital Inc 5'Wildwood Dr#18A 0
6156-12-73451404100 411 Kellerman;,George' S Wildwood Lar#17D b
6158-12-73568'8-00470 411 Ody Aubrey Holdings LLC 5!Wildwood Lar#23A 0
6156-0$-914751-041;40 411 pppppp� Steindler,Laura A� pp 5pp lldwood Or#14A pp 0, 100 $ 258,000
1 $ 4,800
338 Total Parcels Totals: 354 $ 1,417,800
Apartments Owned by Zammiello on New Hackensack Road
Wildwood Apartments
Commercial Property-Dentist Office on New Hackensack Road
Wildwood Sewer_Parcel_List_2017.xlsx Page 5 of 5
• - _ ...mss.
B. An alternate proposed manner of financing the cost of this Improvement will be by
participation in the New York State Water Pollution Control Revolving Fund. The Town has been
advised that it qualifies for funding through this program and will be included in the program's Fall
1999 loan pool, provided this application is approved. A copy of a letter dated December 29, 1998,
from the New York State Environmental Facilities Corporation to the Town's Engineers indicating
that the Town will be in the Fall 1999 loan pool is attached hereto and made part hereof marked and
designated Exhibit"E."
7. An estimate of the cost of operating and maintaining the proposed improvements,
including the basis and source of such estimate is detailed on Page 42, Table E, in the Engineer's Map,
Plan and Report dated September 14, 1998 (Exhibit "C").
8. The assessments for the proposed Improvement will be made on a benefit basis. The
formula is as follows:
A. lands benefited by the Improvement will be assigned Benefit Units;
B. benefited parcels will be categorized into one of two classes s RESIDENTIAL
PROPERTIES, or, INDUSTRIAL, INSTITUTIONAL OR COMMERCIAL
PROPERTIES;
C. a Residential Properties will be assigned Benefit Units as follows:
D. (1) a single family dwelling 1.0 Benefit
and lot not to exceed 2 = Unit.
acres
3
1 C! 111, 111,!!; 1 11 IN
771
(2) vacant residential land 0.8 Benefit
not to exceed 2 acres = Unit.
(3) additional vacant resi- 0.2 Benefit
dential acreage within = Unit per additional
one parcel acre thereof.*
*(e.g. a house on a 3-acre parcel would be assigned 1.2 Benefit Units; a house on a 5-
acre parcel would be assigned 1.6 Benefit Units).
(4) condominium, 1.0 Benefit Unit
apartment or multi- = per dwelling unit.
family dwelling unit
E. Industrial, Institutional or Commercial Properties will be assigned Benefit Units as
follows:
(1) Each year the proportionate ratio of Industrial, Institutional or Commercial
assessments to the total assessment within the Improvement Area is first determined. This ratio will
then determine the percentage of the total capital costs of the Improvement to be paid by those parcels,
categorized as Industrial, Institutional or Commercial-properties. (E.g. If the total assessed valuation
of all proper-ties within the Improvement Area is One Billion Dollars ($1,000,000,000), comprised of
Seven Hundred Million Dollars ($700,000,000) in Residential assessments and Three Hundred Million
Dollars ($300,000,000) in Industrial, Institutional or Commercial assessments, then the ratio is 3/10.-
therefore, 30% of the capital costs for that year would be paid by the Industrial, Institutional or
Commercial properties located within the Improvement Area.)
(2) Once the percentage/ratio is determined, then the number of Benefit Units
allocated to the Industrial, Institutional or Commercial class is calculated by interpolating from the
known number of Residential Benefit Units, calculated pursuant to subparagraph"D" above, as follows
(assume the known number of Residential Benefit Units eqUals 1,000):
4
APPENDIX C
WILDWOOD SEWER DISTRICT
CAPITAL COST ESTIMATE
PUMP TO VILLAGE OF WAPPINGERS FALLS
CPL 15034.01
Construction Cost
Leg Pipe Size(in.) Length (ft.) ($)
Wildwood Gravity Sewer 8 1,037 $470,776
Wildwood Force Main 6 3,331 $1,012,272
sub-total= 4,368 $1,483,048
Construction Cost
Pump Rate, gpm TDH,ft ($)
Wildwood Pump Station 275 115 $ 273,082
sub-total= $273,082
Existing STP Demolition $214,000
Wildwood 1/1 $ 990,328
subtotal = $2,960,458
10% construction contingency = $296,046
Total Construction Cost = $3,256,504
30% non-construction cost = $976,951
Total Project Cost = $4,233,455
SAY: $4,234,000
Total Project Cost includes 10% construction contigency and 30% non-construction costs.
S:\Projects\Wappinger_T\Wildwood Swr\D Design\Reports\Engr Feas Report\Prelim Design and Cost Estimate\
Wildwood 2019$sewermn.xlsx 9/2/2019
LEVEL DEBT PAYMENT METHOD
JOB TITLE: Wildwood Sewer District
JOB NUMBER:
DATE: 9!2!2019
BOND TERM: 30
PRINCIPAL: $2,136,600
INTEREST: 4.0%
BENEFIT UNITS: 354
YEAR PRINCIPAL INTEREST TOTAL REMAINING
1 $38,096 $85,464 $123,560 $2,098,504
2 $39,620 $83,940 $123,560 $2,058,885
3 $41,204 $82,355 $123,560 $2,017,680
4 $42,853 $80,707 $123,560 $1,974,828
5 $44,567 $78,993 $123,560 $1,930,261
6 $46,349 $77,210 $123,560 $1,883,912
7 $48,203 $75,356 $123,560 $1,835,708
8 $50,131 $73,428 $123,560 $1,785,577
9 $52,137 $71,423 $123,560 $1,733,440
10 $54,222 $69,338 $123,560 $1,679,218
11 $56,391 $67,169 $123,560 $1,622,827
12 $58,647 $64,913 $123,560 $1,564,180
13 $60,993 $62,567 $123,560 $1,503,187
14 $63,432 $60,127 $123,560 $1,439,755
15 $65,970 $57,590 $123,560 $1,373,786
16 $68,608 $54,951 $123,560 $1,305,177
17 $71,353 $52,207 $123,560 $1,233,825
18 $74,207 $49,353 $123,560 $1,159,618
19 $77,175 $46,385 $123,560 $1,082,443
20 $80,262 $43,298 $123,560 $1,002,181
21 $83,473 $40,087 $123,560 $918,708
22 $86,811 $36,748 $123,560 $831,897
23 $90,284 $33,276 $123,560 $741,613
24 $93,895 $29,665 $123,560 $647,717
25 $97,651 $25,909 $123,560 $550,066
26 $101,557 $22,003 $123,560 $448,509
27 $105,619 $17,940 $123,560 $342,890
28 $109,844 $13,716 $123,560 $233,045
29 $114,238 $9,322 $123,560 $118,807
30 $118,807 $4,752 $123,560 ($0)
TOTAL $2,136,600 $1,570,194 $3,706,794
JOB SUMMARY
AVERAGE END OF YEAR PAYMENT= $123,560
AVERAGE END OF YEAR PAYMENT PER BU= $349.04
LEVEL DEBT PAYMENT METHOD
JOB TITLE: Wildwood Sewer District
JOB NUMBER:
DATE: 9!2!2019
BOND TERM: 30
PRINCIPAL: $3,561,000
INTEREST: 4.0%
BENEFIT UNITS: 354
YEAR PRINCIPAL INTEREST TOTAL REMAINING
1 $63,493 $142,440 $205,933 $3,497,507
2 $66,033 $139,900 $205,933 $3,431,474
3 $68,674 $137,259 $205,933 $3,362,800
4 $71,421 $134,512 $205,933 $3,291,379
5 $74,278 $131,655 $205,933 $3,217,102
6 $77,249 $128,684 $205,933 $3,139,853
7 $80,339 $125,594 $205,933 $3,059,514
8 $83,552 $122,381 $205,933 $2,975,961
9 $86,895 $119,038 $205,933 $2,889,067
10 $90,370 $115,563 $205,933 $2,798,696
11 $93,985 $111,948 $205,933 $2,704,711
12 $97,745 $108,188 $205,933 $2,606,967
13 $101,654 $104,279 $205,933 $2,505,312
14 $105,720 $100,212 $205,933 $2,399,592
15 $109,949 $95,984 $205,933 $2,289,643
16 $114,347 $91,586 $205,933 $2,175,295
17 $118,921 $87,012 $205,933 $2,056,374
18 $123,678 $82,255 $205,933 $1,932,696
19 $128,625 $77,308 $205,933 $1,804,071
20 $133,770 $72,163 $205,933 $1,670,301
21 $139,121 $66,812 $205,933 $1,531,180
22 $144,686 $61,247 $205,933 $1,386,494
23 $150,473 $55,460 $205,933 $1,236,021
24 $156,492 $49,441 $205,933 $1,079,529
25 $162,752 $43,181 $205,933 $916,777
26 $169,262 $36,671 $205,933 $747,515
27 $176,032 $29,901 $205,933 $571,483
28 $183,074 $22,859 $205,933 $388,409
29 $190,397 $15,536 $205,933 $198,012
30 $198,012 $7,920 $205,933 ($0)
TOTAL $3,561,000 $2,616,989 $6,177,989
JOB SUMMARY
AVERAGE END OF YEAR PAYMENT= $205,933
AVERAGE END OF YEAR PAYMENT PER BU= $581.73