2017-116 FIRST AMEN tED AND RESTATE II INTERLOCAL AGREEMENT
BETWEEN
THE CITY OF CLERMONT AND
T( E TOWN OF OAKLAND FOR PROVISION
OF WASTEWATER SERVICES
THIS FIRST AMENDMENT TO AGREEMENT is entered into between the CITY OF
CLERMONT, Florida (hereafter referred to as "CLERMONT"), and THE "TOWN OF
OAKLAND, Florida (hereafter refereed to as "OAKLAND"), pursuant to the "Florida Interlocal
Cooperation Act of 1969", section 163.01 Florida Statutes.
WHEREAS, CLERMONT and OAKLAND entered into the Interlocal Agreement
between the City of Clermont and the'town of OAKLAND for Provision of Wastewater Services,.
dated October 22, 2013, and the parties wish to amend and restate the Agreement;,and
WHEREAS,OAKLAND operates a water utility that cutTeptly serves approximately 1200
customers, and
WHEREAS,OAKLAND'S water utility customers,not currently on the centralized sewer
system,presently use septic tanks as a means of wastewater removal; and.
WHEREAS, OAKLAND will continue to provide wastewater services, and expand the
wastewater system within its water utility, and thereby provide means to eliminate or reduce the
use of septic tanks for waste removal for a new development within OAKLAND'S 180 Utility
District;and
WHEREAS, OAKLAND recognizes the financial constraints of constructing its own
wastewater treatment plant; and
WHEREAS, CLERMONT operates a water and, wastewater utility that `serves:
approximately 34,000 customers; and
WHEREAS, CLERMONT owns and operates a wastewater treatment plant (the "Plant")
which has excess capacity sufficient to treat a certain quantity of wastewater from OAKLAND;
and
WHEREAS, CLERMONT recognizes that greater utilization of the. Plant's excess
capacity is more cost efficient; and
WHEREAS, the acceptance and treatment by CLERMON'f of wastewater generated by
customers of OAKLAND'S water utility will be financially beneficial to both CLERMONT and;
OAKLAND and will be beneficial to the citizens of OAKLAND and CLERMONT and the public
at large by providing a more environmentally acceptable method of wastewater disposal than that
provided by septic tanks.
ii
NOW THEREFORE, the parties do hereby agree as set forth below:
1. The recitals above are true and correct and are incorporated into this Agreement as
an integral part. it
2. Subject to the terms, conditions and limitations of this Agreement and available
capacity at the Plant, CLERMONT shall accept up to 750,000 gallons per day of OAKLAND'S
wastewater from the Town for treatment and disposal at the Plant (the "allotment").
Notwithstanding the forgoing,nothing herein shall act as a reservation of capacity or commitment
by CLERMONT to make available the allotment (or portions thereof) except for the vested
allotment amounts as described in section 3, herein. The allotment (or portions thereof) shall be
made available to OAKLAND in increments or phases in accordance with the provisions set forth
in Exhibit "A" attached hereto. CLERMONT'S acceptance of wastewater from OAKLAND is
subject to the wastewater being in compliance with the quality and other criteria for wastewater
set forth in the Clermont City Code Chapter 66, and any and all amendments or successor
provisions thereto, and as mandated by any and all applicable law and permits related to
CLERMONT'S wastewater treatment system.
3. Once any portion of the allotment is in "use" as described herein, the right of
OAKLAND to transmit the quantity of wastewater justified by such use shall be deemed vested in
OAKLAND (the vested allotment amounts). Upon such vesting OAKLAND shall be able to rely
on the continued acceptance by CLERMONT of such quantity of wastewater for the duration of
time that CLERMONT (or any successor) provides wastewater services to residents of
CLERMONT. For purposes of this paragraph, "use" shall be deemed to occur upon the payment
by OAKLAND of the Clermont Impact Fee (as provided in section 9) for a particular property.
The "quantity of wastewater justified by such use" shall be the average daily wastewater flow
attributed to the property making use of such partial allotment, as set forth in the most recent
version of the City of Clermont Comprehensive Plan— Sanitary Sewer Element adopted level of
service.
4. OAKLAND shall pay to CLERMONT, in the manner specified in paragraph 11 of
this Agreement, the sum of$4.80 per thousand gallons of wastewater accepted by CLERMONT
from OAKLAND for treatment and disposal. This is an "Intergovernmental Wholesale Rate"
which is exclusive to OAKLAND,based on conditions that are unique and specific to OAKLAND.
The Intergovernmental Wholesale Rate shall increase on October 1 of each year during the term
of this Agreement commencing October 1, 2015 by such annual automatic adjustment rate as
established by CLERMONT City Council and applicable to all CLERMONT sewer utility
customers. Currently the rate is 1.95% and may be adjusted by future ordinance of CLERMONT:
The assent by CLERMONT to accept wastewater from OAKLAND shall not be construed to
obligate CLERMONT to accept, or consider accepting, wastewater from other sources or to
provide any operational or maintenance services of any kind related to any wastewater system
constructed by OAKLAND. In addition to the above-referenced Intergovernmental Wholesale
Rate, OAKLAND shall pay to CLERMONT a High Strength Surcharge and a Hydraulic Peaking
Factor Surcharge, if and as may be applicable and as calculated in accordance with the formulas
set forth in Exhibit"B", attached hereto and incorporated herein.
Page 2 of 12
5. A flow meter and automatic flow recorder shall be the means of measuring the
amount of wastewater transmitted by OAKLAND to the plant. OAKLAND shall, in accordance
with CLERMONT'S current system requirements, install, or cause to be installed (by developers
or other third parties) at OAKLAND'S expense or that of the developer, a flow meter assembly,
air release valves, telemetry and associated piping(hereinafter collectively referred to as the"flow
meter assembly") to transmit and record the data to CLERMONT'S computer system (SCADA).
The flow meter assembly shall be constructed on property owned by OAKLAND and at a location
agreed-upon by the parties. Upon acceptance, CLERMONT will own, operate and maintain the
flow meter assembly and appurtenances. CLERMONT shall have the unrestricted right at any time
to access to the flow meter assembly for purposes of operating and maintaining the system.
6. OAKLAND, has constructed or caused to be constructed (by developers or other
third parties) at its sole expense or that of the developer, the sanitary sewer force main and
pumping facility, as approved by CLERMONT, which is required to transmit wastewater from
OAKLAND'S wastewater collection system to CLERMONT'S existing force main at the
location shown as "Point A" on Exhibit "C" attached and incorporated herein. OAKLAND
also, at its sole expense, shall construct or cause to be constructed (by developers or other third
parties), the collection system necessary for the collection and transmission of wastewater from
individual homes,businesses and other customers of OAKLAND's water utility, to the force
main which will in turn transmit the wastewater to CLERMONT'S existing force main.
7. The parties agree on a "Demarcation Point" as illustrated and described as "Point
A" on Exhibit"C" attached and incorporated herein.
8. The parties agree OAKLAND shall be responsible, financially and otherwise, for
operation and maintenance of the wastewater system on OAKLAND'S side of the Demarcation
Point. CLERMONT shall be responsible,financially and otherwise,for operation and maintenance
of the wastewater system on CLERMONT'S side of the Demarcation Point. Provided however,
that to the extent that OAICLAND'S failure to properly operate and maintain the wastewater
system on OAKLAND'S side of the Demarcation Point so as to require maintenance or to cause
damage to CLERMONT'S side of the Demarcation Point, OAKLAND shall be fully responsible
for the costs associated with the maintenance and damage repairs.
9. The Parties acknowledge that capital costs for the Plant, CLERMONT'S force
mains and wastewater collection system is recovered through CLERMONT'S collection from its
customers of an Impact Fee (The Clermont Impact Fee). The Parties further acknowledge that
customers of OAKLAND'S wastewater system will be charged an impact fee. The Parties agree
that OAKLAND upon the initial connection of customers to its wastewater system will be
responsible for payment to CLERMONT of an amount that equals the Clermont Impact Fee. A
schedule showing the amount of the Clermont Impact fee for single family residential that would
be connected to the system is attached as Exhibit"D".The payment by OAKLAND of Clermont's
Impact Fee shall be no later than the date that a customer is initially connected to the wastewater
system. The amount of the Clermont Impact Fee may be periodically adjusted by CLERMONT.
Adjustments shall take effect ninety (90) days after formal notification of same to OAKLAND.
The Parties acknowledge that the amount, time of payment, and other aspects of the Clermont
Impact Fee shall be governed by Clermont's ordinance on that subject as it may be amended from
Page 3 of 12
time to time. The Parties further acknowledge that in the event that any existing customer use,
connected to the wastewater system is expanded or changed so as to result in an increased impact
fee pursuant to CLERMONT'S ordinance, the increased impact fee, if any, shall be paid at the
time OAKLAND issues its final approval for the expansion or change of use. However,in no event
shall OAKLAND be required to pay an amount attributable to the Clermont Impact Fee in excess
of the impact fee that CLERMONT imposes on its own customers. In accordance herewith,
OAKLAND shall provide to CLERMONT on a monthly basis an itemized list by owner's name,
property address and work to be performed of all building permits issued in the previous month
for customers connected to the wastewater system; however, building permits relevant to this
monthly report arc only those whose work will have an impact on the wastewater system.
10. OAKLAND agrees to maintain and regulate the use of its wastewater collection
system,to minimize infiltration and prevent harmful wastes from being deposited into its facilities,
such as would overload or cause damage to the Plant or interfere with the wastewater treatment
process. OAKLAND further agrees to the same extent as CLERMONT to require adequate pre-
treatment of strong or harmful commercial wastes, at the source of generation, prior to permitting.
such wastes to be discharged into its system for treatment and disposal at the Plant. As further
assurance of OAKLAND'S compliance with this section, OAKLAND agrees to provide
CLERMONT with development plans of non-residential customers connecting to OAKLAND'S
wastewater system. The plans shall be provided to CLERMONT prior to the issuance of any
predevelopment approval, site approval, development order, construction or building permit by
OAKLAND and as condition precedent to the connection of the non-residential customer to the
wastewater system. It is expressly understood and agreed that CLERMONT shall not be required
or obligated to accept any wastewater generated by an industrial use or containing industrial waste.
Furthermore, CLERMONT shall have the right to reject any connection to the system or
acceptance of wastewater hereunder for any use that CLERMONT reasonably determines is not in
the best operational interests of CLERMONT'S wastewater system.
11. CLERMONT will invoice OAKLAND on a monthly basis for the amount due for
treatment and disposal of OAKLAND'S wastewater. The amount to be billed shall be based upon
CLERMONT'S monthly reading of the quantity of wastewater transmitted from OAKLAND to
CLERMONT as indicated by the flow meter and flow recorder referenced in paragraph 5,plus any
surcharges as described in Exhibit"B"hereto. Payment will be due to CLERMONT no later than
twenty days after the invoice is rendered. The capacity allotment granted herein to OAKLAND
may not be sold, sublet, transferred or assigned by OAKLAND to any entity. CLERMONT
represents that the Plant is readily susceptible to expansion and that such expansion can increase
the Plant's capacity to accept additional wastewater for treatment. In the event that the capacity of
the Plant becomes fully utilized prior to OAKLAND obtaining its desired capacity, CLERMONT
agrees to work with OAKLAND in an effort to achieve an agreement for expansion of the Plant
which as a minimum will be sufficient to accommodate OAKLAND'S remaining capacity
requirements.
12. OAKLAND agrees to the extent permitted by law and without waiving its
sovereign immunity, to hold harmless and defend CLERMONT, its officials, employees,
contractors or agents for and from any and all damages including attorney's fees that may arise
out of, or related to, any claim or cause of action, or threat thereof, of a third party, related in any
Page 4 of 12
manner to a customer connection to the OAKLAND wastewater system.
13. The Initial Term of this Agreement shall be 30 years from the effective date of this
Agreement. This Agreement shall be effective upon final adoption of an ordinance or resolution
(as each may require)by both CLERMONT and OAKLAND. The Effective Date shall be the date
of final adoption by the last party.Notwithstanding the foregoing,The Vested Allotment Amounts,
as provided in paragraph 3 herein shall not be affected by expiration of this Agreement.
14. This Agreement may not be terminated by either party prior to its expiration,unless
an amendment to the Agreement is approved by both CLERMONT and OAKLAND, in writing,
or if one party is in breach of any of the terms and conditions of this agreement and fails to correct
it within thirty (30) days after written notice unless it requires more than thirty (30) days to make
such corrections, and in such case the breach shall be cured within a reasonable time.
15. In the event of any dispute related to this Agreement, the parties agree to resolve
the dispute consistent with the conflict resolution procedures established in Chapter 164, Florida
Statutes. If there is a failure to resolve the conflict, no later than 30 days following the conclusion a
of the procedures established in"The Florida Governmental Conflict Resolution Act"Chapter 164,
a party may file an action in circuit court. Venue for any cause of action to be filed hereunder shall
be exclusively in Lake County Circuit Court.
16. All notices,consents,approvals, waivers,and elections that either party requests or
gives under this Agreement must be in writing and shall be given only by hand delivery, or by
certified mail, prepaid with confirmation of delivery requested. Notices shall be delivered or
mailed to the addresses and parties set forth below or as any party may otherwise designate in
writing.
City of Clermont, City Manager
685 West Montrose Street-3rd Floor
Clermont, FL 34711
Town of OAKLAND,Town Manager
P.O. Box 98
OAKLAND, FL 34760
17 This Agreement is solely for the benefit of the parties hereto, and no right or cause
of action shall accrue upon or by reason hereof,to or for the benefit of any third party.Nothing in
this Agreement, either expressed or implied, is intended or shall be construed to confer upon or
give any person, corporation or governmental entity other than the parties any right, remedy or
claim under or by reason of this Agreement or any provisions or conditions hereof, and all the
provisions, representations, covenants, and conditions herein contained shall insure to the sole
benefit of and shall be binding upon the parties, and their respective representatives, successors
and assigns. In particular, and without limiting the generality of the foregoing, individual
customers of OAKLAND are not intended as third party beneficiaries of this Agreement,and shall
have no standing to enforce this Agreement or to assert any claim against CLERMONT which
arises out of or is related any way to this Agreement or the services provided by CLERMONT
Page 5 of 12
. t
• under this Agreement.
1.8. Each represents and warrants for the benefit and reliance of the other its respective
authority to enter into this Agreement, and acknowledges the validity and enforceability of this
Agreement. The parties hereby represent, warrant and covenant this Agreement constitutes a legal,:
valid and binding contract enforceable by the parties in accordance with its terms and conditions,,
and that the enforceability is not subject to any impairment by the applicability ofany public policy
or police powers.
19. This Agreement sets forth the entire,understanding of the parties with regard to its.
subject matter. It supersedes and takes precedence over, any and all prior negotiations;
' representations and agreements, oral or written, all of which are deemed to have merged into this
Agreement and to have been extinguished except to the extent specifically set forth herein. This.
Agreement may not he amended orally, by implication, by course of conduct, or in any other
manner whatsoever than by way of a written instrument signed by both parties hereto or their
lawful successors. This Agreement shall be construed in accordance with the laws of Florida and
venue for any action or proceeding arising out of this Agreement shall be in Lake County, Florida:
This Agreement shall be binding on the parties hereto, as well as on their lawful successors and
assigns. Each party represents for the benefit of the other that it has not entered into this Agreement
in reliance on, or on the basis of, any promise, negotiation, representation, undertaking or
• agreement of the other party, oral or written, which is not specifically set forth within this;
Agreement. This First Amended and Restated Interlocal Agreement .replaces the. Interlocal
Agreement between the parties dated October 22, 2013.
20. If any portion of this Agreement is declared invalid or unenforceable, then to the
extent it is possible to do so without destroying the overall intent and effect of this Agreement,the,
portion deemed invalid or unenforceable shall be severed here from and the remainder of this
Agreement shall continue in full force and effect as if it were enacted without including the portion
found to be invalid or unenforceable.
21. This Agreement shall be recorded in the Public Records of Lake County,Florida as
required by applicable Florida Statutes.
•
IN WITNESS WHEREOF, each of the parties has caused its duly, authorized
representatives to set their hands to this Agreement on the dates indicated below.
•
•
Page 6'of 12
THE CITY OF CLERMONT, FLO DA
..,/',--eie- i
Gail L. Ash, Mayor
ATTEST:
1
14.7 '�.
t Tracy Ackroyd, City Clerk
-V' 'RO I1 ' S i M AND CONT T:
T_!'—/J
♦, /
Ij � ...nt BY
Witnesse
Jo(
ae–,Pri t Name:
;s N
�- eN�c.�a
''• qt,-***-------
Name: 3,71\t‘rt E. V.ev s
STATE OF FLORIDA
COUNTY OF LAKE
The foregoing instrument was acknowledged before me this f day of l,y'
2017, by Gail L. Ash, as Mayor of the City of Clermont, Florida, who executed the foregoing
instrument and acknowledged before me that he executed the same for the uses and purposes
therein expressed, and who is personally known to me.
-/
SEAL 0; vur¢ DENISE RAYL NOAK , / /
MY COMMISSION t FF 928252 Notary Public
* .�,�, - EXPIRES:December 20,2019 My Commission Expires:
%to,ou, BoaiedT ruBudget Notary Servos Type or Print Name
Page 7 of 12
I ,
ri
•
THE TOWN OF OAKLAND, FLORIDA
bkizx
Kathy Stark, ayk)r
ATTEST
•
/ 1r/
,
Ki berley Ga $ own CI Pk
•
APPROVED AS TO FORM AND CONTENT:
J. Edwin's ' 0 EY
I l
Witnesses:
R151:10)4 °
Print Name: w
'tint Name: Ga// , _ . - / )5
STATE OF FLORIDA
COUNTY OF LAKE
The foregoing instrument was acknowledged before me this /D'day of f'ber
2017, by Kathy Stark,as Mayor of the Town of OAKLAND, Florida, who executed the foregoing
instrumentand acknowledged before me that he executed the same for the uses and purposes,
therein expressed, and who is personally known to me.
SEAL . ,
Notary Public State of Florl0i0t, ik Public
Valerie ons
• My Commission GG 02888VM•mmission Expires:
es:
'40,,�
Fires 11/29/2020 T •- •r.Print Name
Page 8 of 12
Exhibit A
Estimated Sanitary Sewer Demand
Fiscal Estimate Demand
Year (mgd)
2018 0.10
2019 0.20
2020 0.25
2021 0.30
2022 0.35
2023 0.40
2024 0.42
2025 0.45
2026 0.50
2027 0.55
2028 0.60
2029 0.62
2030 0.65
2031 0.67
2032 0.69
2033 0.70
2034 0.71
2035 0.72
2036 0.73 •
2037 • 0.74
2038 0.75
The future products are based upon the following assumptions::
Equivalent Residential Unit(ERU)Factors published by Orange County Utilities(02/11)
Wastewater ERU=250 gallons per day
Current Zoning and Land Use Designations •
Existing Residential Neighborhoods coming online in phases over time
Nearly 200 acres of vacant land along State Road 50 developed for Commercial uses
Page 9of12
Exhibit"B"
High Strength Waste Surcharge and Hydraulic Peaking Factor Surcharge
OAKLAND shall pay to CLERMONT in addition to the Intergovernmental Wholesale
Rate the following surcharges as may become due based on the criteria and formula set forth
below:
1. High Strength Waste Surcharge Criteria.
A. Surcharge/or abnormal strength wastes. •
1. A surcharge shall be imposed where the wastewater from OAKLAND contains an
abnormally high BOD or suspended solids concentration. The surcharge in dollars shall be computed
by multiplying the average milligrams per liter(mg/L)of each constituent that exceeds three hundred
(300) mg/L minus 300 mg/L, times the metered sewage flow of OAKLAND during the
9 billing period in millions of gallons times a treatment surcharge factor.
2. The treatment surcharge factor shall be derived annually from the following
formula(the factor of 600 being the maximum normal BOD plus suspended solids content expressed
in milligrams per liter):
Treatment Surcharge Factor=Intergovernmental Wholesale Rate per million gallons
600
3.CLERMONT at any time,may take samples of OAKLAND's wastewater. Should a
sample show abnormal strength, CLERMONT will take two (2) additional samples within the next
succeeding ten (10) days. The average of these three (3) tests will be used to determine whether a
surcharge is due for that month, and, if so, the amount thereof. OAKLAND may request additional
samples, and CLERMONT will take such additional samples and include the results thereof in
calculating the average strength in the month in which taken, provided that the
cost of such additional samples shall be paid for by OAKLAND.
B. Definition of Terms.
1. Surcharge - Amount of money added to OAKLAND's monthly bill to defray the
additional expense that might be created due to high strength wastewater discharge to C.LERMONT's
system in the billing period.
2. BOD - five-day biochemical oxygen demand as determined in accordance with the
testing procedure as defined in Standard Methods for the Examination of Water and Wastewater
("Standard Methods"), latest edition.
3. Suspended Solids - Non-dissolved solids contained in the sewage that can be
removed by filtration as deter►nined by the testing procedure as set forth in Standard Methods, latest
edition.
4. Each Constituent - Defined as either BOD or Suspended Solids as far as waste
strength is concerned.
II. Hydraulic Pealing Factor Surcharge.
A. Surcharge
For each day that OAKLAND transmits wastewater to CLERMONT's system for a
consecutive four-hour period at a flow rate in excess of 200% of the Average Daily Peak Flow
("ADPF"), up to 250%of the ADPF, OAKLAND will pay a 1 % surcharge on its monthly charge not
including the High Strength Surcharge above. For each 5% or fraction thereof in excess of 250% for
a consecutive four-hour period that the flow exceeds the Average Daily Peak Flow, OAKLAND will
he billed an extra 1 % on its monthly service charge.
B. Definitions..
Average Daily Peak Flow (ADPF) - OAKLAND's total flow during the four (4)
consecutive months of greatest flow during the twelve (12) month period ending on the last
preceding September 30th, divided by the total number of days in such four (4) month period.
Average Daily Peak Flow in such four (4) month period will be based on the flow meter readings
used for billing OAKLAND.
-6'
1°
fC.,
-r''-
II
'I) -
I-
.
-
.C.,
'17.:ti
-C.S-:
t•- • 1
c,kI
0 .-4 ;''. 03
a;
0
.....
o :,....'
C
Ol CO•E
(...) .-
= .
0 to
E 1,-
to
i
(..) C
TO 0
c
0 c Q.t: a) o
, , . ,
, . LT, o- -IC *4-7..;
-= (L. CaCU
iz(t,
. z
• -a
T:O
iC
n I -
"t LI E U) n.
o ,,
= 3.
7, , c,
Lo
... co
4-2,- • ,--„ - o o
I ›. ....
.w rl
,...,
c:z E
E OL- \\'' m = ....
Z: f.... o.
0) 4)
.e.., al0) .....
C 'a "4- 1 Cret‘t,g1 li '.., ''' 0 0 =
,1 .1•-•
.. . —) ,-, s\r, C_)
0 r-
0) ,..-.• 0 \ CO '.0 C
O. Ey
lar0
0\
< .. .. .
0 .0
c
Ci) •W
C ni
•••••••• ....
0 -o
',':: cb 0
r s. 4 oo
._ . c‘p,
,c1 ,-,-- . ..
. . \ .„. co
o 2
6 MI 4:1°
4-I Rs (0 IL \ )
. \p 0, ,..•
o_ 03
0:3
:0E
.... _._ _— _• -=
r.n E co 't.),..7,. 0
G_)
'', E.U. ,,,, MI
sa0 -0
--0. W
0 0
X CI —.....
0 ID
,, 2 •S cp
.....
(0 4
0
U) :_. 'C' 0
E CC,_. c4
LU
\ 0
,
0
C
C' OF- 3 III C cr,
:,- _, 1.611
0 co
0 r2 u-
7l'
-1 ,...
----------1%.(T) 0 e-
i.--.
o ° I- CD (Is
a-
-J Fr. Z
_. a) 'a
o
c 4.,
0'
a- ,44 ,
a) 0
..c 0
_ .7-s.
0 _
“.., _ 7
NN
o
'Y' 0
":--c3 "o W
,-,
w C0
a
E
(
1-•
.. 7., Oa. u)
43 , a E < 0
._
1-3 m -J
o
EtT _ 0 cr /-• U.
.-..?: (..4 I.1 A Z
Lb?'Si CCI iii ...,
0
P'l r13 . 0..
tIA
- to
= -o
E c
o
% A X
..._
0
r.
\
0' c,r)
"! On
(0 -J
w g!....
....
o
ti]11�?�( Table:3-8 Page I of 2
City of Clermont
Impact Fee Schedule Water and Wastewater Impact Fee Analysis
Development of Wastewater System Impact Fee
Line
No. Description Amount
Total Estimated Cost of Existing& Future Wastewater
Treatment& Disposal Facilities:
I Cost of Existing&Future Facilities[I] $40,673,425
2 Additional Borrowing Costs[2] 5,237,271
3 Additional Costs Capitalized-CIP[3] 44,863,500
4 Less Receipt of Grant Funds[4] (1,664.926)
5 Subtotal Wastewater Treatment and Disposal Facilities $89,109,270
6 Future Plant Capacity(MGD)(AADF)[5] 8.000
7 Projected Average Daily Flow(MGD)(AADF)161 2.195
8 ERC Factor-(GPD)(ADF)[7] 220.0
9 Estimated ERUs to be Served by Facilities 36,364
10 Percent Remaining Capacity of Facilities 72.57%
11 Allocation of Facilities to Incremental Growth $64,665,148
12 Rate per ERC Associated with Existing&Future Facilities $2,450.50
Primary Transmission System and Pump Stations:
13 Existing Facilities[9] $9,772,633
14 Additional Costs Capitalized-CIP[10] 8,200,000
15 Less Receipt of Grant Funds[4] 0
16 Total Primary Transmission Facility Costs $17,972,633
17 Estimated ERUs Served by Existing Facilities[1 I] 18,182
18 Estimated Future ERUs served by Collection Facilities[II] 0
19 Total Estimated ERUs served by Collection Facilities[11] 18,182
20 Net Rate per ERU of Primary Transmission Facilities $988.49
21 Total Combined Rate per ERU After Rate Adjustment $3,438.99
22 Rounded Rate per ERU $3,439.00
23 Cost Per Gallon $15.632
MDF=Maximum Daily Flow
ADF=Average Daily Flow
ERU=Equivalent Residential Unit
GPD=Gallons per Day
Footnotes continued on the following page.
Table 3-8 Page 2 of 2
City of Clermont
Water and Wastewater Impact Fee Analysis
Development of Wastewater System Impact Fee
Footnotes:
[I] Amount based on"fable 3-1 and reflects wastewater treatment
assets currently in service.
[2] Amount reflects interest costs associated with the issuance of existing debt
as derived as follows:
Total Financing Costs-Series 2009 Water and Sewer Bonds $8,183,236
Percent Allocable to Wastewater System 64%
Amount Allocable to Wastewater System $5,237,271
[3] Amount derived from Table 3-6 and reflects the planned upgrades to the
existing wastewater treatment facilities.
[4] Total cost of facilities is reduced by grants and other outside funding sources,
if any,as provided by the City.
[5] Amount reflects the design capacity of the expanded facilities(up to 8.0 MGD)on
an annual average daily flow basis(AADF).
[6] Amount estimated based on discussions from staff and actual treatment flow
data for Fiscal Year 2011.
[7] Amount reflects the City's current level of service for each ERU,
Equivalent Residential Connection,on an average daily flow basis.
[8] Amount derived from Table 3-6 and reflects expansion related additions to the
wastewater treatment facilities.
[9] Amount based on Table 3-I and reflects existing wastewater transmission
and pump station assets currently in service.
[10] Amount derived from Table 3-6 and reflects the recognized upgrades to the
wastewater transmission system and pump stations.
[11] Amount assumes transmission capacity is consistent with the existing wastewater
treatment capacity or 4.0 MGD(AADF).