2007-09-10
REC'Fl\fl-1 I
SEP 1 2 2007
TOWN CLERK
PAGGI, MARTIN & DEL BENE UP
CONSULTING ENGINEERS & LAND SURVEYORS
56 MAIN STREET
POUGHKEEPSIE, NY 12601
(845)471-7898/Fax (845) 471-0905
Memo
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 10, 2007
Re: BRH Realty - Revised Subdivision Bond Calculation
Dear Supervisor Ruggiero & Board Members:
At the request of the Developer, this office has calculated the amount of the Revised 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 August 2007 dollars) is $ 79,000. 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 $94,800. The initial inspection escrow for this project will be $2,400
(3% of the original Construction subtotal), and the eventual Maintenance Bond will be $18,960 (20% of
the original Construction Total).
Please feel free to contact this office if you have any questions or comments.
Peter .
PJP:law
Enclosure
. Page 1
ITEM QUANTITY UNIT ADJUSTED TOTAL COMPLETED REMAINING
PRICE UNIT COST TO DATE COST
PRICE*
,. CLEARING & GRUBBING
. Eck Road 0.14 Acres $ 6000/AC* $ 9,835/AC $ 1,377 0% $ 1,377
. Lot 2/3 Drainage Easement 0.10 Acres $ 60001 AC* $ 9,835/AC $ 984 0% $ 984
. Sanitary Easement 0.01 Acres $ 6000/AC* $ 9,835/AC $ 98 0% $ 98
Subtotal $ 2,460
,. ROUGH GRADING
. Eck Road: Cuts 1080 CY $ 5.00ICY* $ 8.201CY $ 8,856 0% $ 8,856
Subtotal $ 8,860
,. EROSION CONTROL
. Silt Fence/Hay Bales: 400 LF $ 8.00/LF $ 8.00/LF $ 3,200 0% $ 3,200
Eck Road
. Stabilized Construction Entry 1 Each $ 1500/EA $ 1500/EA $ 1,500 0% $ 1,500
Subtotal $ 4,700
,. STORM SEWER
. 15" Dia. HDPE 45 LF $ 24.00/LF* $ 39.34/LF $ 1,770 0% $ 1,770
. 21" Dia. HDPE 80 LF $ 31.00/LF* $ 50.81/LF $ 4,065 0% $ 4,065
. Catch Basins 2 EA $800.00/LF* $ 1,311/EA $ 2,623 0% $ 2,623
. Swales 110 LF $ 15.00/LF* $ 15.00/LF $ 1,650 0% $ 1,650
. 15" Dia. End Section 2 EA $ 500.00/EA $ 500/EA $ 1,000 0% $ 1,000
. 21" Dia. End Section lEA $ 750.00/EA $ 750/EA $ 750 0% $ 750
Subtotal $ 11,860
,. PA VEMENT
Eck Road:
. ROB Foundation Course (12") 210 CY $22.00ICY* $ 36.06/CY $ 7,573 0% $ 7,573
. Asphalt Binder Course (3") 105 Tons $75.00/Ton** $ 75.00rron $ 7,875 0% $ 7,875
. Asphalt Top Course (2") 70 Tons $75.00/Ton** $ 75.00/Ton $ 5,250 0% $ 5,250
. Asphalt Berm 220 L.F. $ 5.00/LF* $ 8.20/LF $ 1,804 0% $ 1,804
Subtotal $ 22,500
BOND CALCULATION
BRH REALTY
SEPTEMBER 21S\ 2005
REVISED SEPTEMBER 10t\ 2007
ITEM
QUANTITY
UNIT
PRICE
ADJUSTED
UNIT
PRICE*
TOTAL
COST
COMPLETED REMAINING
TO DATE COST
~ SEWER
. 8" PVC Sewer Main 80 L.F. $1 OO.OO/LF. $lOO.OO/LF $ 8,000 0% $ 8,000
. Precast Manholes 2EA. $ 3,000/EA. $ 3,000/EA. $ 6,000 0% $ 6,000
. 4" PVC Laterals 3EA. $ 1,000/EA. $ 1,000/EA. $ 3,000 0% $ 3,000
. Core: Existing Manhole 1 EA. $ 1,500/EA. $ 1,500/EA $ 1,500 0% $ 1,500
Subtotal $ 18,500
~ WATER
. W' Type "K" Copper 3 EA $ 2,000/EA $ 2,000/EA $ 6,000 0% $ 6,000
Service w/Corporation
& Service Valve to
Right-of-way
Subtotal $ 6,000
~ LANDSCAPING
. Topsoil, Seed & Mulch
0.2 Acres
$ 8000/AC* $13,113/AC $
2,623
0%
$ 2,623
. Street Trees
6 Each
$ 150/EA * $ 246/EA $
1,476
0%
$ 1,476
Subtotal
$ 4,100
MAINTENANCE BOND (20% OF Construction Cost Total)
$ 18,960
CONSTRUCTION SUBTOTAL
$ 79,000
CONSTRUCTION TOTAL INCLUDING 20% ADMINISTRATION FEES
$ 94,800
INSPECTION ESCROW (3 % OF ORIGINAL CONSTRUCTION SUBTOTAL)
$ 2,400
*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 (April 1992)
to an ENR Index of 8007 (August 2007). All other unit prices were obtained by averaging recent bid prices for projects in the Town of
Wappinger
**The unit price for asphalt pavement has been adjusted to current market price.