Sewer Fund - Estimated Revenues

CITY OF OLEAN, NEW YORK
ESTIMATED REVENUES - SEWER FUND

Budget

Budget

Increase

Percentage

2004-2005

2005-2006

(Decrease)

Change

Sewer Rents

$ 1,302,855

$ 1,893,561

$ 590,706

45.34%

Sewer Service Charges

26,000

20,000

(6,000)

-23.08%

Outside City Sewer Fees

160,000

175,000

15,000

9.38%

Leacheate Disposal

10,000

-

(10,000)

-100.00%

Dike Maintenance - Flood Control

5,000

5,000

-

0.00%

Total Estimated Revenues

$ 1,503,855

$ 2,093,561

$ 589,706

39.21%