Sewer Fund - Estimated Revenues

CITY OF OLEAN, NEW YORK
ESTIMATED REVENUES - SEWER FUND

Account

Budget

Budget

Increase

Number

2005-2006

2006-2007

(Decrease)

2120

Sewer Rents

$ 1,893,561

$ 2,049,100

$ 155,539

2122

Sewer Service Charges

20,000

5,000

(15,000)

2374

Outside City Sewer Fees

175,000

220,500

45,500

2380

Dike Maintenance - Flood Control

5,000

5,000

-

Total Estimated Revenues

$ 2,093,561

$ 2,279,600

$ 186,039