041
0~CY
PAGGI & .MARTIN
Consulting Engineers & Land Surveyors
oC/1
....'""""
54-56 Main Street
Poughkeepsie, New York 12601
914-471-7898
914-471-0905 (FAX)
~@$JPt
ASCSIII.
"41' 2 'S D
S~/~ 2 1991
1"ow: 8JiO~
CI.~1( 'O~Ji
May 20, 1997
Town Board
Town of Wappinger
P.O. Box 324
Wappingers Falls, New York 12590
Attention:
Constance O. Smith
Reference:
Sherwood- Heights/Road Bond
Dear Supervisor Smith & Board Members:
At the request of Svi Segal, we have calculated the amount of the road
bond for the last two remaining sections of the Sherwood Heights
Subdivision.
The first section is the completion of the Sherwood Heights roadway from
Lot No. 20 to Peel Lane. All the work shown below is calculated based
on information from File Map No. 6611. In the first section, it is Mr.
Segal's intention to build the base and binder course to obtain building
permits, and bond the remainder of the work.
As you know, the underground utilities (ie: sanitary sewer, water main,
and storm sewer construction) were constructed years ago. The
remaining items of work that need to be bonded would be the top course
of pavement, curbs, backfilling the curbs, associated landscaping work,
street trees, highway monuments, and appropriate signage. The
construction value of this work adjusted to May 1997 construction values
and increased for two years inflation at 3% is $71,300.00.
It has been the practice of the Zoning Administrator's office to add 20%
to the construction value to cover necessary administrative charges. This
will bring the total amount of the bond to $85,560.00. The inspection
fee for this amount of work is $2,560.00.
The second part of the road bond calculated is for the completion of
Albert Lane, as shown on File Map No. 6611.
We have calculated the total construction value including all necessary
items for the road construction and utility construction. These items are
clearing and grubbing, rough grading, sanitary sewer, watermain
construction, sanitary sewer lateral construction, water service
construction, storm sewer construction, roadway foundation, roadway
pavement, curbs, backfilling and landscaping, street trees, signage and
monuments.
Joseph E. Paggi, Jr., P.E.
Ernst Martin,Jr., P.E., 1.5.
@ p"nted on ft!cycled paper
..
Constance O. Smith
Town Board
RE: Sherwood Heights
- 2 -
May 20, 1997
The total construction value of the work above adjusted to May 1997
construction cost and increased for two years inflation is $571,700.00.
It has been the practice of the Zoning Administrator's office to add 20%
for necessary administrative cost, which would equal $686,040.00. The
inspection fee for this portion of the project would be $28,580.00.
For the construction of Albert Lane, the Developer would have the option
of paying inspection fees and compieting a portion of the work up to and
including the binder course of the pavement without bonding it. At that
point in time, a bond reduction could be sought and a new amount
calculated for the remaining work.
By copy of this letter, I am asking Mr. Segal if that might be his intention
and/or request.
If there are any questions or comments, please do not hesitate to contact
this office.
Very truly yours,
g~p::~
JEP:law
Enclosure
cc: Hon. June Visconti, Council person w/enclosure
Hon. Vincent Bettina, Councilperson w/enclosure
Hon. Joseph Ruggiero, Councilperson w/enclosure
Hon. Robert Valdati, Councilperson w/enclosure
Aibert P. Roberts, Esq. w/enclosure
Graham Foster w/enclosure
Elaine Snowden w/enclosure
Don Close w/enclosure
Svi Segal w/enclosure
.
SHERWOOD HEIGHTS
BOND CALCULATION
SECTION I - LOT NO. 20 TO PEEL LANE
ITEM QUANTITY UNIT COST TOTAL COST
TOP COURSE 440 TON $ 65.00jTON $ 28,600.00
CURB 2,500 L.F $ 5.00jLF $ 12,500.00
MONUMENT 8 EACH $ 200.00jEA $ 1,600.00
BACKFILL 1,020 C.Y. $ 5.00jCY $ 5,100.00
STREET TREES 20 EACH $ 150.00jEA $ 3,000.00
TOPSOILjSEEDING 0.63 ACRE $ 8,000.00jAC $ 5,050.00
SIGNAGE 2 EACH $ 200.00jEA $ 400.00
SUBTOTAL $ 56,250.00
SUBTOTAL WjENR ADJUSTMENT $ 67,215.00
SUBTOTAL Wj3% INFLATION (2 ) YEARS $ 71,708.00
TOTAL WITH 20% ADMINISTRATIVE FEES $ 85,560.00
INSPECTION FEES $ 2,560.00
FILE MAP NO. 6611
ENR ISSUE - 05/05/97 = 5837.16
,;
ITEM
CLEARINGjGRUBBING
ROUGH GRADE
SEWER-SANITARY
OpVC PIPE
o MANHOLES
WATER
SHERWOOD HEIGHTS
BOND CALCULATION
SECTION II - ALBERT LANE
QUANTITY
2.12 ACRES
UNIT COST
$ 6,000.00jAC.
$ 5.00jCY
3,200 C.Y.
1,600 L.F
8 EA.
$ 50.00jLF
$ 2,000.00jEA
CDUCTILE IRON PIPE 1,900 L.F.
o HYDRANTS 3 EACH
SEWER LATERAL 500 L.F.
WATER SERVICE 19 EACH
STORM SEWER
$ 5C.00jLF
$ 2,000.00jEA
$ 25.00jLF
$ 1,000.00jAC
o PIPE
o CATCHBASINS
FOUNDATION
BINDER COURSE
TOP COURSE
BERM
MONUMENTS
BACKFILL
TOPSOILjSEEDING
STREET TREES
SIGNAGE
1,650 L.F.
19 EACH
$
$
$
$
$
$
$
$
$ 8,000.00jAC
$
$
24.00jLF
800.00jEA
22.00jCY
1,781 C.Y.
900 TON
550 TON
65.00jTON
65.00jTON
3,750 L.F.
5.00jLF
12 EACH
200.00jEA
1,507 C.Y.
A ACRE
5.00jCY
38 EACH
2 EACH
150.00jEA
200.00jEA
GROSS SUBTOTAL
*NOT SUBJECT TO ENR ADJUSTMENT
NET SUBTOTAL
NET SUBTOTAL WITH ENR ADJUSTMENT
*NOT SUBJECT TO ENR ADJUSTMENT
GROSS SUBTOTAL WjENR ADJUSTMENT
GROSS SUBTOTAL Wj3% INFLATION (2) YEARS
TOTAL WITH 20% ADMINISTRATIVE FEES
INSPECTION FEES
FILE MAP NO. 6611
ENR ISSUE - 05j05j97 = 5,837.16
*NOT SUBJECT TO ENR ADJUSTMENT
TOTAL COST
$ 12,741.00
$ 16,000.00
$ 80,000.00*
$ 16,000.00*
$ 95,000.00*
$ 6,000.00*
$ 12,500.00*
$ 19,000.00*
$
$
$
$
$
$
$
$
$
$
$
$
-$
$
$
+~
39,600.00
15,200.00
39,182.00
58,500.00
35,750.00
18,750.00
2,400.00
7,500.00
8,000.00
5,700.00
400.00
488,232.00
228.500.00
259,732.00
310,360.00
288.500.00
538,860.00
$ 571,700.00
$ 686,040.00
$ 20,580.00