Id Gaffe Hilary Brugger Stephen Kelly Anastasia Nugent Joseph Roberts.

Id Gaffe

451 Term Project:Storm Water Design

Hilary BruggerStephen KellyAnastasia NugentJoseph Roberts

• Design storm water runoff system for a 1 hour, 100 year storm as specified by the College Station Unified Development Ordinance.

• Using the Rational Method to determine a conservative calculation for the excess runoff:

• Design intensity for a 1 year, 100 year storm is 4.41 in/hr

• Design runoff coefficient for undeveloped and grassy areas is .355

• Design runoff coefficient for impervious surfaces is .945

Level of Service Measures

Estimate DemandRunoff

Pre-Development 193398 cy

Post-Development

271496 cy

Change (Storage needed)

78098 cy

• 78098 cy is equivalent to 48.4 acre-feet.

• A pond with a maximum depth of 6 feet would be a 10 acre pond.

Alternative 1: Enlarge Spearman Lake

Alternative 2: Creation of a Storm Water Detention Pond

Object Quantity

Pipe (18”) 72690 LF

Pipe (24”) 7681.4 LF

Excavation for Pipe

.161 M CY

Excavation for Pond

.078 M CY

Drains 2467

Manholes 243

Quantity Estimates

Object Quantity

Pipe (18”) 72690 LF

Pipe (24”) 6496.4 LF

Excavation for Pipe

.158 M CY

Excavation for Pond

.078 M CY

Drains 2467

Manholes 243

Alternative 1 Alternative 2

Capital Cost Estimate

Alternative 1 Alternative 2Object Total

Cost

Pipe (18”) $ 2.185 M

Pipe (24”) $ .303 M

Excavation for Pipe

$ .597 M

Excavation for Pond

$ .294 M

Dewatering $ 13,185

Drains $ .593 M

Manholes $ .227 M

$4.26 M

Object Total Cost

Pipe (18”) $ 2.185 M

Pipe (24”) $ .496 M

Excavation for Pipe

$ .606 M

Excavation for Pond $ .294 M

Drains $ .593 M

Manholes $ .227 M

$4.45 M

Operating Estimates

Operation Cost

Pipe Maintenance

$ .528M / yr

Operation Cost

Pipe Maintenance

$ .536 M / yr

Alternative 1 Alternative 2

Overall Cost EstimateAlternative 1 Alternative 2Object Total

Cost

Pipe (18”) $ 2.185 M

Pipe (24”) $ .303 M

Excavation for Pipe

$ .597 M

Excavation for Pond

$ .294 M

Dewatering $ 13,185

Drains $ .593 M

Manholes $ .227 M

$4.26 M

Maintenance $ .528 M / yr

Object Total Cost

Pipe (18”) $ 2.185 M

Pipe (24”) $ .496 M

Excavation for Pipe

$ .606 M

Excavation for Pond $ .294 M

Drains $ .593 M

Manholes $ .227 M

$4.45 M

Maintenance $.536 M / yr

• We will be paying for this via municipal bonds and grants.

• The grants that we believe we can receive will cover 20% of the capital cost.

• The other 80% will be covered using bonds with a 7% interest rate.

How Will We Pay For It?

Alternative B Alternative AInterest: 0.07 0.07Terms: 20 20Present Value $4,693,800 $4,260,000

Payment: $443,062 $402,114

Net Taxable Property Value (College Station, calculated using .43 per $100 tax rate) ~$25,000,000

Alternative B Alternative ATax Rate: $437.99 per $100K valueTaxable Value With Alternatives:

$25,443,062 $25,402,114

Net Tax Increase Per Household (per $100k value of land) $9.83 $9.50

Cost Per Household

Questions?