| TOWN OF READING, MASSACHUSETTS | ||||||||||||||||||
| MUNICIPAL LIGHT DEPARTMENT | ||||||||||||||||||
| SCHEDULE OF OPERATING REVENUE BY TOWN | ||||||||||||||||||
| 8/31/07 | ||||||||||||||||||
| TOTAL | READING | LYNNFIELD | NO.READING | WILMINGTON | ||||||||||||||
| MONTH | ||||||||||||||||||
| RESIDENTIAL | 2,756,382.30 | 889,178.47 | 447,538.20 | 604,848.15 | 814,817.48 | |||||||||||||
| INDUS/MUNI BLDG | 3,704,930.00 | 507,497.76 | 60,976.23 | 644,077.44 | 2,492,378.57 | |||||||||||||
| PUB.ST.LIGHTS | 40,932.32 | 14,682.17 | 4,936.49 | 6,637.03 | 14,676.63 | |||||||||||||
| PRV.ST.LIGHTS | 8,694.73 | 1,645.49 | 171.79 | 2,900.20 | 3,977.25 | |||||||||||||
| CO-OP RESALE | 21,935.86 | 21,935.86 | 0.00 | 0.00 | 0.00 | |||||||||||||
| TOTAL | 6,532,875.21 | 1,434,939.75 | 513,622.71 | 1,258,462.82 | 3,325,849.93 | |||||||||||||
| THIS YEAR TO DATE | ||||||||||||||||||
| RESIDENTIAL | 5,196,383.07 | 1,629,689.55 | 828,969.93 | 1,123,831.02 | 1,613,892.57 | |||||||||||||
| INDUS/MUNI BLDG | 7,301,329.37 | 969,737.53 | 124,698.55 | 1,307,983.89 | 4,898,909.40 | |||||||||||||
| PUB.ST.LIGHTS | 81,240.54 | 29,134.79 | 9,790.69 | 13,175.65 | 29,139.41 | |||||||||||||
| PRV.ST.LIGHTS | 17,154.03 | 3,233.43 | 340.12 | 5,726.55 | 7,853.93 | |||||||||||||
| CO-OP RESALE | 39,294.37 | 39,294.37 | 0.00 | 0.00 | 0.00 | |||||||||||||
| TOTAL | 12,635,401.38 | 2,671,089.67 | 963,799.29 | 2,450,717.11 | 6,549,795.31 | |||||||||||||
| LAST YEAR TO DATE | ||||||||||||||||||
| RESIDENTIAL | 6,412,781.28 | 1,979,068.03 | 1,013,014.15 | 1,407,408.23 | 2,013,290.87 | |||||||||||||
| INDUS/MUNI BLDG | 8,741,404.80 | 1,166,018.88 | 142,036.84 | 1,502,269.08 | 5,931,080.00 | |||||||||||||
| PUB.ST.LIGHTS | 88,033.76 | 31,515.71 | 10,740.80 | 14,310.45 | 31,466.80 | |||||||||||||
| PRV.ST.LIGHTS | 19,039.17 | 3,659.82 | 367.70 | 6,501.07 | 8,510.58 | |||||||||||||
| CO-OP RESALE | 10,549.30 | 10,549.30 | 0.00 | 0.00 | 0.00 | |||||||||||||
| TOTAL | 15,271,808.31 | 3,190,811.74 | 1,166,159.49 | 2,930,488.83 | 7,984,348.25 | |||||||||||||
| PERCENTAGE OF OPERATING INCOME TO TOTAL | ||||||||||||||||||
| TOTAL | READING | LYNNFIELD | NO.READING | WILMINGTON | ||||||||||||||
| MONTH | ||||||||||||||||||
| RESIDENTIAL | 42.19% | 13.61% | 6.85% | 9.26% | 12.47% | |||||||||||||
| INDUS/MUNI BLDG | 56.71% | 7.77% | 0.93% | 9.86% | 38.15% | |||||||||||||
| PUB.ST.LIGHTS | 0.63% | 0.22% | 0.08% | 0.10% | 0.23% | |||||||||||||
| PRV.ST.LIGHTS | 0.13% | 0.03% | 0.00% | 0.04% | 0.06% | |||||||||||||
| CO-OP RESALE | 0.34% | 0.34% | 0.00% | 0.00% | 0.00% | |||||||||||||
| TOTAL | 100.00% | 21.97% | 7.86% | 19.26% | 50.91% | |||||||||||||
| THIS YEAR TO DATE | ||||||||||||||||||
| RESIDENTIAL | 41.13% | 12.90% | 6.56% | 8.89% | 12.78% | |||||||||||||
| INDUS/MUNI BLDG | 57.78% | 7.67% | 0.99% | 10.35% | 38.77% | |||||||||||||
| PUB.ST.LIGHTS | 0.64% | 0.23% | 0.08% | 0.10% | 0.23% | |||||||||||||
| PRV.ST.LIGHTS | 0.14% | 0.03% | 0.00% | 0.05% | 0.06% | |||||||||||||
| CO-OP RESALE | 0.31% | 0.31% | 0.00% | 0.00% | 0.00% | |||||||||||||
| TOTAL | 100.00% | 21.14% | 7.63% | 19.39% | 51.84% | |||||||||||||
| LAST YEAR TO DATE | ||||||||||||||||||
| RESIDENTIAL | 41.99% | 12.96% | 6.63% | 9.22% | 13.18% | |||||||||||||
| INDUS/MUNI BLDG | 57.24% | 7.64% | 0.93% | 9.84% | 38.83% | |||||||||||||
| PUB.ST.LIGHTS | 0.58% | 0.21% | 0.07% | 0.09% | 0.21% | |||||||||||||
| PRV.ST.LIGHTS | 0.12% | 0.02% | 0.00% | 0.04% | 0.06% | |||||||||||||
| CO-OP RESALE | 0.07% | 0.07% | 0.00% | 0.00% | 0.00% | |||||||||||||
| TOTAL | 100.00% | 20.90% | 7.63% | 19.19% | 52.28% | |||||||||||||
| take ytd % from may ytd | ||||||||||||||||||
| apply % to jun ytd totals | ||||||||||||||||||
| subtract jun ytd totals from may ytd totals for june activity | ||||||||||||||||||