| Anticipated Revenue | 2025 | 2026 |
|---|---|---|
| User Charges | $184,691,683 | $199,374,672 |
|
Supplemental User Charges Subtotal- User Charges |
_____200,000 184,891,683 |
__570,000 199,944,672 |
| LWA Fees | 31,000,000 | 31,000,000 |
| P2 Inspection Fees | 689,000 | 550,000 |
| Application Fees | 220,000 | 220,000 |
| Permit Fees | 85,800 | 83,500 |
| Connection Charges | 5,000,000 | 6,637,000 |
| CID Treatment Fees | 200,000 | 130,000 |
| Letters Of Authorizations | 35,000 | 40,000 |
| Fines / Violations | 25,000 | 40,000 |
| Investment Income | 1,000,000 | 1,000,000 |
| Penalty - Interests | 58,000 | 58,000 |
| Sale of Plant Effluent | 875,000 | 775,000 |
| Other Misc | 1,000,000 | 1,000,000 |
| State/Federal Grants | ||
| Rate Stabilization | 5,500,000 | 5,500,000 |
| Total Budget Income | $230,579,483 | $246,978,172 |