005
..
PAGGI, MARTIN & DEL BENE LLP
CONSULTING ENGINEERS & LAND SURVEYORS
56 MAIN STREET
POUGHKEEPSIE, NY 12601
(845)471-7898/Fax (845) 471-0905
Mel110
To:
Town Board - Town of Wappinger
Attention: Hon. Joseph Ruggiero, Supervisor
VIA FAX & MAIL:
cc:
Planning Board
Hon. Chris Masterson
Albert P. Roberts, Esq.
T atiana Lukianoff
Town Board: File
Hon. Graham Foster
Richard Barger, P.E., L.S.
From: Peter J. paggi
Date: September 28, 2005
Re: BRH Realty - Subdivision Bond Calculation
Dear Supervisor Ruggiero & Board Members:
At the request of the Developer, this office has calculate the amount of the Bond for the construction of
roadways, utilities, and improvements at the BRH Realty Subdivision. A copy of said Bond Calculation
is included herein.
The total construction value of the work (adjusted to September 2005 dollars) is $ 462,500. It has been
the practice of the Zoning Administrator's office to add 20% for necessary administrative costs, which
would make the total Bond amount $555,000. The initial inspection escrow for this project will be
$14,000 (3% of the original Construction subtotal), and the eventual Maintenance Bond will be
$111,000 (20% of the original Construction Total).
We would note for the record that we are awaiting additional information from the Project Engineer
regarding potential grading interference at the proposed Eck Road cul-de-sac with the existing sanitary
sewer line, as well as plans and specifications for the proposed Eck Road Water Booster Station
Standby Generator. The figures contained herein could change accordingly.
Please feel free to contact this office if you have any questions or comments.
Thank you.
jlfr
RECEIVED
SEP 2 9 2005
TOWN CLERK
. Page 1
.
ITEM QUANTITY UNIT ADJUSTED TOTAL COMPLETED REMAlNlNG
PRICE UNIT COST TO DATE COST
PRICE*
~ CLEARING & GRUBBING
. Ada Drive 0.83 Acres $ 6000/AC* $ 9,234/AC $ 7,664 0% $ 7664
. Eck Road 0.14 Acres $ 6000/AC* $ 9,234/AC $ 1,293 0% $ 1,293
. Drainage Easement 0.50 Acres $ 6000/AC* $ 9,234/AC $ 4,617 0% $ 4,617
. Sanitary Easement 0.01 Acres $ 6000/AC* $ 9,234/AC $ 92 0% $ 92
~ ROUGH GRADING
. Ada Drive: Cuts 1240 CY $ 5.00/CY* $ 7.69/CY $ 9,536 0% $ 9,536
. Ada Drive: Fill 11 0 CY $ 5.00/CY* $ 7.69/CY $ 846 0% $ 846
. Eck Road: Cuts 1080 CY $ 5.00/CY* $ 7.69/CY $ 8,305 0% $ 8,305
~ EROSION CONTROL
. Silt Fence/Hay Bales: 1900 LF $ 8.00/LF $ 8.00/LF $ 15,200 0% $ 15,200
Ada Drive & Eck Road
. Stabilized Construction Entry 2 Each $ 1500/EA $ 1500/EA $ 3,000 0% $ 3,000
~ STORM SEWER
. 15" Dia. HDPE 525 LF $ 24.00/LF* $ 36. 94/LF $ 19,394 0% $ 19,394
. 30" Dia. HDPE 45 LF $ 40.00/LF* $ 61.56/LF $ 2,770 0% $ 2,770
. Catch Basins 6EA $800.00/LF* $ 1,231/EA $ 7,386 0% $ 7,386
. Grass Swales 240 LF $ 10.00/LF* $ 10.00/LF $ 2,400 0% $ 2,400
. 15" Dia. End Section 1 EA $ 500.00/EA $ 500/EA $ 500 0% $ 500
. Outlet Control Structure 1 EA $ 2000/EA * $ 2,000/EA $ 2,000 0% $ 2,000
. Pond Grading 1 EA $ 15000/EA $ 15000/EA $ 15,000 0% $ 15,000
~ PAVEMENT
Ada Drive:
. Run-of-Bank Foundation 770 CY $22.00/CY* $ 33.86/CY $ 26,072 0% $ 26,072
Course(12")
. Asphalt Binder Course (3") 360 Tons $65.00/Ton** $ 65.00/Ton $ 23,400** 0% $ 23,400
. Asphalt Top Course (2") 230 Tons $65.00/Ton** $ 65.00/Ton $ 14,950** 0% $ 14,950
. Asphalt Berm 1320 L.F. $ 5.00/LF* $ 7.69/LF $ 10,150 0% $ 10,150
. Roadside Backfill 500 C.Y. $ 5.00/CY* $ 7.69/LF $ 3,845 0% $ 3,845
Eck Road:
. ROB Foundation Course (12") 210 CY $22.00/CY* $ 33.86/CY $ 7,110 0% $ 7,110
. Asphalt Binder Course (3") 105 Tons $65.00/Ton** $ 65.00/Ton $ 6,825 0% $ 6,825
. Asphalt Top Course (2") 70 Tons $65.00/Ton** $ 65.00/Ton $ 4,550 0% $ 4,550
. Asphalt Berm 220 L.F. $ 5.00/LF* $ 7.69/LF $ 1,692 0% $ 1,692
BOND CALCULATION
BRH REALTY
SEPTEMBER 21 ST 2005
ITEM
QUANTITY
UNIT
PRICE
ADJUSTED
UNIT
PRICE*
TOTAL
COST
COMPLETED REMAINING
TO DATE COST
~ SEWER
. 8" PVC Sewer Main 810 L.F. $100.00/LF. $100.00/LF $ 81,000 0% $ 81,000
. Precast Manholes 5EA. $ 3,000/EA. $ 3,000/EA. $ 15,000 0% $ 15,000
. 4" PVC Laterals 6 EA. $ 1,000/EA. $ 1,000/EA. $ 6,000 0% $ 6,000
. Core: Existing Manhole 1 EA. $ 1,500/EA. $ 1,500/EA $ 1,500 0% $ 1,500
~ WATER
. 8" DIP Water Main 570 LF $ 100.00/LF $ 100.00/LF $ 57,000 0% $ 57,000
8" Wet Tap w/Sleeve & Valve 1 EA. $ 3000/EA $ 3000/EA $ 3,000 0% $ 3,000
. 8" RW Gate Valves lEA. $ 1250/EA $ 1250/EA $ 1,250 0% $ 1,250
. Hydrant w/6" DIP & Valve 2EA. $ 3000/EA $ 3000/EA $ 6,000 0% $ 6,000
. %" Type "K" Copper 6EA. $ 1500/EA $ 1500/EA $ 9,000 0% $ 9,000
Service w/Corporation &
Service Valve to Right-of-way
. Test Pit for Wet Tap 1 EA $ 1750/EA $ 1750/EA $ 1,750 0% $ 1,750
~ EMERGENCY 1 EA $ 50,000/EA $ 50,000/EA $ 50,000 0% $ 50,000
GENERATOR
(Eck Road Booster Station)
~ LANDSCAPING
. Topsoil, Seed & Mulch 1. 0 Acres $ 8000/ AC. $12,312/AC $ 12,312 0% $ 12,312
. Street Trees 14 Each $ 150/EA · $ 231/EA $ 3,234 0% $ 3,234
. Pond Planting 1 L.S. $15,000/LS $15,000/LS $ 15,000 0% $ 15,000
~ CONCRETE MONUMENTS
6EA.
$ 200/EA. $308.00/EA $
1,848
0%
$ 1,848
CONSTRUCTION SUBTOTAL
$ 462,500
CONSTRUCTION TOTAL INCLUDING 20% ADMINISTRATION FEES
$ 555,000
INSPECTION ESCROW (3 % OF ORIGINAL CONSTRUCTION SUBTOTAL)
$ 14,000
MAINTENANCE BOND (20% OF Construction Cost Total)
$ 111,000
*These figures utilize unit price costs from the Town of Wappinger Highway Specification. Said unit prices are subject to adjustment
using the Engineer's New Record (ENR) Construction Cost Index. They have been adjusted from an ENR Index of 4885 (Apri11992)
to an ENR Index of 7518 (September 2005). All other unit prices were obtained by averaging recent bid prices for projects in the
Town of Wappinger
..Since the original Town of Wappinger Highway Specifications unit price of $65 per ton for asphalt is still valid, it has not been
adjusted up as per the ENR Cost Index.