The information below is directly from the recently submitted report posted on the Town of Ballston's website. You will find a link to the entire report at the bottom of this page.
Proposed
Sewer Area
The proposed sewer service area includes 50 properties on Moonlight
Drive, Robert Drive, Reita Street, and Cindy Lane. All of the properties are
single family homes.
List of Parcels in Sewer Area
PRINT_KEY
|
PROP_ADDR
|
OWNER1
|
OWNER2
|
MAIL_1ADDR
|
228.5-1-81
|
618 CINDY LN
|
Morrissey, Patrick J
|
Morrissey, Susan K
|
618 Cindy Ln
|
216.-1-54.112
|
423 ROBERT DR
|
Tambasco, Deborah A
|
Tambasco, Kevin J
|
423 Robert Dr
|
216.17-1-12
|
630 CINDY LN
|
Rogers, Edwin L
|
Lynn, S
|
630 Cindy Ln
|
216.17-1-13
|
628 CINDY LN
|
Daniel Iskaros
|
|
628 Cindy Ln
|
216.17-1-14
|
626 CINDY LN
|
Barno, Michael
|
Barno, Conlon
|
626 Cindy Ln
|
216.17-1-15
|
627 CINDY LN
|
Carignan, Leo W
|
Carignan, Donna
|
627 Cindy Ln
|
216.17-1-16
|
617 CINDY LN
|
Doren, Bryan M
|
|
617 Cindy Ln
|
216.17-1-17
|
615 CINDY LN
|
Bedard, William M
|
Bedard, Carol
|
615 Cindy Ln
|
216.17-1-18
|
514 REITA ST
|
MacWaters, Bruce
|
|
514 Reita St
|
216.17-1-19
|
611 CINDY LN
|
Weekes, Stephen J
|
Weekes, Susann C
|
611 Cindy Ln
|
216.17-1-25
|
599 CINDY LN
|
Prastio, James J
|
Prastio, Amy
|
599 Cindy Ln
|
216.17-1-27
|
452 ROBERT DR
|
Galbraith, John A
|
Galbraith, Elaine
|
452 Robert Rd
|
216.17-1-29
|
420 ROBERT DR
|
McNamara, Scott
|
MCNAMARA DENISE
|
420 Robert Dr
|
216.17-1-30
|
347 MOONLIGHT DR
|
MARVEL JACOB G
|
MARVEL MISHA
|
347 Moonlight Dr
|
216.17-1-31
|
349 MOONLIGHT DR
|
Poirier, Jason A
|
Poirier, Ronda T
|
349 Moonlight Dr
|
216.17-1-32
|
351 MOONLIGHT DR
|
Powers, Thomas J
|
Powers, Judidth A
|
351 Moonlight Dr
|
228.6-1-1
|
624 CINDY LN
|
Cornelius, George E
|
Cornelius, Kathleen A
|
624 Cindy Ln
|
216.17-1-11
|
632 CINDY LN
|
Bisnett, Thomas A
|
OSUCHOWSKI NORA A
|
632 Cindy Ln
|
228.5-1-9
|
610 CINDY LN
|
Bouyea, Jeffrey A
|
Bouyea, Mara
|
610 Cindy Ln
|
228.5-1-10
|
612 CINDY LN
|
Itani, Abdallah M
|
|
612 Cindy Ln
|
228.5-1-11
|
614 CINDY LN
|
Minns, Megan P
|
Minns, Daniel E
|
614 Cindy Ln
|
228.5-1-12
|
616 CINDY LN
|
Harmon, Jason E
|
Harmon, Julie M
|
616 Cindy Lane
|
228.5-1-14
|
620 CINDY LN
|
Hodgins, Jean Ivey
|
|
620 Cindy Ln
|
228.5-1-15
|
622 CINDY LN
|
Bornheim, James H
|
Bornheim, Janice
|
622 Cindy Ln
|
216.17-1-1
|
409 ROBERT DR
|
Wolfsont, Chester
|
Wolfsont, Martha
|
409 Robert Dr
|
216.17-1-3
|
461 ROBERT DR
|
Brady, Gerald D
|
Brady, Cherly D
|
461 Robert Dr
|
216.17-1-4
|
463 ROBERT DR
|
Myers, Michael J
|
Myers, Erica W
|
463 Robert Dr
|
216.17-1-5
|
505 REITA ST
|
Hughes, Brendan P
|
Hughes, Heather
|
505 Reita St
|
216.17-1-6
|
507 REITA ST
|
Walker, Scott W
|
|
507 Reita Street
|
216.17-1-7
|
509 REITA ST
|
FAZIO BERNADETTE
|
ROY JOCELYN JOSEPH
|
509 Reita St
|
216.17-1-8
|
511 REITA ST
|
La Rock, Richard R
|
La Rock, Wanda A
|
511 Reita St
|
216.17-1-9
|
629 CINDY LN
|
MALEWICZ COURTNEY A
|
|
629 Cindy Ln
|
216.17-1-10
|
631 CINDY LN
|
Ewing, Ruth
|
Ewing, Phillip R
|
631 Cindy Ln
|
216.17-1-33
|
353 MOONLIGHT DR
|
Whittemore, Scott
|
Whittemore, Kathleen
|
353 Moonlight Dr
|
216.17-1-34
|
355 MOONLIGHT DR
|
Walker, Michael P
|
Walker, Erin K
|
355 Moonlight Dr
|
216.17-1-35
|
357 MOONLIGHT DR
|
AGAN MATTHEW D
|
AGAN SARA N
|
357 Moonlight Drive
|
216.17-1-37
|
431 ROBERT DR
|
DAVIES THOMAS E
|
DAVIES KATHERINE
|
431 Robert Dr
|
216.17-1-38
|
433 ROBERT DR
|
Rychcik, David C
|
Rychcik, Kelly
|
433 Robert Dr
|
216.17-1-39
|
435 ROBERT DR
|
WHEELER, WARREN K
|
WHEELER, ROSEMARY
|
435 Robert Dr
|
216.17-1-40
|
437 ROBERT DR
|
Thayer, Monica
|
|
437 Robert Dr
|
216.17-1-41
|
443 ROBERT DR
|
BYDAIRK TRUST
|
|
443 Robert Drive
|
216.17-1-42
|
449 ROBERT DR
|
Billa, Ronald D
|
Billa, Cathy
|
449 Robert Dr
|
216.17-1-43
|
448 ROBERT DR
|
SCHULTHEISS NORMAN
|
|
448 Robert Dr
|
216.17-1-44
|
444 ROBERT DR
|
MOSHER DAVID A
|
MRAZ KRISTIN L
|
444 Robert Dr
|
216.17-1-45
|
440 ROBERT DR
|
CUSHING ERIC J
|
CUSHING KARI P
|
440 Robert Dr
|
216.17-1-46
|
436 ROBERT DR
|
Marcella, Scott
|
Marcella, Kimberly
|
436 Robert Dr
|
216.17-1-47
|
432 ROBERT DR
|
Catherall, Andrew J
|
Catherall, Dorothy
|
82 Riley Cove Rd
|
216.17-1-48
|
428 ROBERT DR
|
Leggieri, Darryl
|
Leggieri, Heather
|
428 Robert Dr
|
216.17-1-49
|
422 ROBERT DR
|
NDAIYE IBRAHIMA
|
DIATTARA AISSATOU
|
422 Robert Dr
|
216.17-1-51
|
405 ROBERT DR
|
Yeager, Steven
|
Yeager, Danielle M
|
405 Robert Dr
|
Sewer Collection System
The proposed low pressure sanitary sewer system consists of 2” and 3” SDR 11 HDPE piping and extends from the northwest corner of the subdivision, running north along Moonlight Drive, then west on Robert Drive, then south on Reita Street and east to the roundabout on Cindy Lane. These sewer mains will be installed in the Town road right-of-way. From Cindy Lane, the 3” sewer main would extend from Cindy Lane to Cornerstone Condos. Easements from property owner(s) on Cindy Lane and Cornerstone Condos will be required for this portion of the main. The 3” sewer would then be installed parallel to the existing Cornerstone Condos sewer mains, in the SCSD#1 easement.
The project also includes construction of small-diameter HDPE force main lateral and curb stop (generally 1.25-inch in diameter) to each property, terminating at the property line. After completion of the municipal portion of the sewer system, each property owner will be able to connect to the sewer system by installation of a grinder pump. A typical grinder pump system is comprised of a small tank with an integral grinder pump along with a control panel. Each grinder pump would convey flow to a sewer lateral, which will connect to the curb stop at the edge of the right-of-way.
The sewer system within the municipal right-of-way will be under ownership of the Town of Ballston with the Saratoga County Sewer District #1 maintaining the system. This is consistent with the O&M agreement developed with the Town and County for the Ballston Lake Sewer project, and the expectation is that agreement will be modified to include Carpenter’s Acres if the district is formed and constructed.
The low pressure sewer system was sized by Environmental One and is based on connecting to the existing low pressure sewer system at Cornerstone Condos/NYS Route 50. The sizing criteria for each grinder pump system is based upon a number of factors, including elevation of the pump in the overall system, anticipated flow rate (250 gpd per home), and the percentage of pumps on. A copy of this report is presented in Appendix B.
Properties and Benefit Units
Each property listed in the Saratoga County Real Property Tax Rolls within the Town as a single family parcel is proposed to be equal to 1.0 Equivalent Dwelling Unit (EDU) or one Benefit Unit (BU). All properties in this sewer district are single family homes, therefore they each count as one BU. A total of 50 BUs comprise the sewer district per Appendix A.
The properties shown in the proposed sewer district are all adjacent to a sewer main, thus would be able to connect to the main. The properties in the proposed sewer district benefit from the installation of the sewer main adjacent to their property. This proposal does not exclude any properties from the sewer district if a sewer main runs adjacent to their property.
PROJECT COSTS
The project costs consist of three main components, capital cost, hookup cost, and operation and maintenance cost. The capital cost is the projected cost to build the infrastructure within the public right-of-way. The operation and maintenance cost is the annual cost to keep the sewer system functional and maintained.
CAPITAL COSTS
Table 2- Budget Level Cost
Estimate
Description
|
Quantity
|
Units
|
Unit
Cost
|
Cost
|
Contractor
Mobilization & Admin
|
1
|
LS
|
$
75,000
|
$ 75,000
|
Maintenance & Protection of Traffic
Control
|
1
|
LS
|
$
25,000
|
$ 25,000
|
Road
Restoration
|
480
|
SY
|
$
170.00
|
$ 81,600
|
Air/Vacuum
Release Valves
|
1
|
EA
|
$ 9,000
|
$ 9,000
|
Clean
Out
|
9
|
EA
|
$ 2,500
|
$ 22,500
|
Service
Connection to Force Main
|
50
|
EA
|
$
300
|
$ 14,400
|
1-1/4"
Lateral Pipe
|
2400
|
LF
|
$
32
|
$ 76,800
|
2"
SDR 11 HDPE Pipe
|
36
|
LF
|
$ 36
|
$ 26,499
|
3"
SDR 11 HDPE Pipe
|
3425
|
LF
|
$ 40
|
$137,000
|
Subtotal
|
$ 467,799
|
Contingency (25%)
|
$ 116,950
|
SUBTOTAL CONSTRUCTION
|
$ 584,749
|
ENGINEERING & OTHER SOFT COSTS (25%)
|
$ 146,187
|
TOTAL PROJECT COSTS
|
$ 730,936
|
The capital cost of $730,936 assumes the project will be constructed in 2020, and includes all engineering, construction administration and legal costs, plus a contingency based upon the preliminary level of the current plans.
The annual capital cost per benefit unit is $670.55 or $55.88 per month. This is based upon the assumption that the project will be fully bonded with a traditional municipal bond over a 30- year period, at 2.25%. Under this bonding scenario, the annual payment on the bond would be $33,527.64.
The capital cost will be borne on all properties within the district, regardless of if they hook up to the sewer system or not.
Hookup Cost
Individual property owners will be responsible for purchasing, installing, and maintaining the E/One pump system along with the service lateral, as well as paying for electrical power to the pump. No separate hookup fee is proposed. The cost to install the grinder pump system and service lateral is estimated to be in the range of $3,500 to $5,000 per installation, depending on the distance of the lateral sewer line connecting the pump to the residence. The estimated cost for electricity to operate each grinder pump on an average single family residential property is estimated at $15 per year, per information from the grinder pump manufacturer.
At this time, it is anticipated that connection to the sewer system will not be mandatory pending finalization of the sewer use ordinance for this neighborhood if the sewer district is formed.
Operation and Maintenance Cost
Once a property owner hooks up to the sanitary sewer system, they will be responsible for paying operation and maintenance costs to the Saratoga County Sewer District #1. The annual O&M costs for 2020 is $287.50 or $23.96 per month. The O&M fee includes $237.50 for truck/treatment and $50 for maintenance of the lines, stations, trunk sewers, and meter vaults.
First Year Cost
The total first year cost for the average property in the proposed sewer district is $958.05 or $79.84 per month. This cost includes capital cost plus O&M.
Click here to view the Map, Plan and Report in it's entirety:
Click here to view the Public Hearing Legal Notice:
