| TOWN OF READING, MASSACHUSETTS | ||||||||||||||||||
| MUNICIPAL LIGHT DEPARTMENT | ||||||||||||||||||
| SCHEDULE OF OPERATING REVENUE BY TOWN | ||||||||||||||||||
| 12/31/07 | ||||||||||||||||||
| TOTAL | READING | LYNNFIELD | NO.READING | WILMINGTON | ||||||||||||||
| MONTH | ||||||||||||||||||
| RESIDENTIAL | 2,632,399.71 | 796,886.32 | 395,395.40 | 584,296.79 | 855,821.20 | |||||||||||||
| INDUS/MUNI BLDG | 4,134,649.82 | 591,121.76 | 76,648.46 | 695,759.37 | 2,771,120.23 | |||||||||||||
| PUB.ST.LIGHTS | 45,707.99 | 16,305.16 | 5,575.59 | 7,428.78 | 16,398.46 | |||||||||||||
| PRV.ST.LIGHTS | 10,114.65 | 1,889.12 | 199.30 | 3,326.44 | 4,699.79 | |||||||||||||
| CO-OP RESALE | 20,220.64 | 20,220.64 | 0.00 | 0.00 | 0.00 | |||||||||||||
| TOTAL | 6,843,092.81 | 1,426,423.00 | 477,818.75 | 1,290,811.38 | 3,648,039.68 | |||||||||||||
| THIS YEAR TO DATE | ||||||||||||||||||
| RESIDENTIAL | 14,868,673.16 | 4,672,500.55 | 2,215,224.14 | 3,365,905.53 | 4,615,042.94 | |||||||||||||
| INDUS/MUNI BLDG | 22,878,551.62 | 3,069,436.32 | 409,086.71 | 4,026,218.43 | 15,373,810.16 | |||||||||||||
| PUB.ST.LIGHTS | 256,670.03 | 91,870.24 | 31,114.42 | 41,677.95 | 92,007.42 | |||||||||||||
| PRV.ST.LIGHTS | 55,450.09 | 10,511.23 | 1,096.02 | 18,359.35 | 25,483.49 | |||||||||||||
| CO-OP RESALE | 114,293.69 | 114,293.69 | 0.00 | 0.00 | 0.00 | |||||||||||||
| TOTAL | 38,173,638.59 | 7,958,612.03 | 2,656,521.29 | 7,452,161.26 | 20,106,344.01 | |||||||||||||
| LAST YEAR TO DATE | ||||||||||||||||||
| RESIDENTIAL | 14,581,901.57 | 4,575,048.57 | 2,156,901.92 | 3,235,651.74 | 4,614,299.34 | |||||||||||||
| INDUS/MUNI BLDG | 21,958,561.86 | 2,915,730.77 | 396,085.39 | 3,845,801.15 | 14,800,944.55 | |||||||||||||
| PUB.ST.LIGHTS | 252,525.13 | 90,636.61 | 30,636.17 | 40,941.21 | 90,311.14 | |||||||||||||
| PRV.ST.LIGHTS | 54,299.84 | 10,282.42 | 1,056.48 | 18,469.34 | 24,491.60 | |||||||||||||
| CO-OP RESALE | 29,895.13 | 29,895.13 | 0.00 | 0.00 | 0.00 | |||||||||||||
| TOTAL | 36,877,183.53 | 7,621,593.50 | 2,584,679.96 | 7,140,863.44 | 19,530,046.63 | |||||||||||||
| PERCENTAGE OF OPERATING INCOME TO TOTAL | ||||||||||||||||||
| TOTAL | READING | LYNNFIELD | NO.READING | WILMINGTON | ||||||||||||||
| MONTH | ||||||||||||||||||
| RESIDENTIAL | 38.46% | 11.65% | 5.78% | 8.54% | 12.49% | |||||||||||||
| INDUS/MUNI BLDG | 60.42% | 8.64% | 1.12% | 10.17% | 40.49% | |||||||||||||
| PUB.ST.LIGHTS | 0.67% | 0.24% | 0.08% | 0.11% | 0.24% | |||||||||||||
| PRV.ST.LIGHTS | 0.15% | 0.03% | 0.00% | 0.05% | 0.07% | |||||||||||||
| CO-OP RESALE | 0.30% | 0.30% | 0.00% | 0.00% | 0.00% | |||||||||||||
| TOTAL | 100.00% | 20.86% | 6.98% | 18.87% | 53.29% | |||||||||||||
| THIS YEAR TO DATE | ||||||||||||||||||
| RESIDENTIAL | 38.95% | 12.24% | 5.80% | 8.82% | 12.09% | |||||||||||||
| INDUS/MUNI BLDG | 59.93% | 8.04% | 1.07% | 10.55% | 40.27% | |||||||||||||
| PUB.ST.LIGHTS | 0.67% | 0.24% | 0.08% | 0.11% | 0.24% | |||||||||||||
| PRV.ST.LIGHTS | 0.15% | 0.03% | 0.00% | 0.05% | 0.07% | |||||||||||||
| CO-OP RESALE | 0.30% | 0.30% | 0.00% | 0.00% | 0.00% | |||||||||||||
| TOTAL | 100.00% | 20.85% | 6.95% | 19.53% | 52.67% | |||||||||||||
| LAST YEAR TO DATE | ||||||||||||||||||
| RESIDENTIAL | 39.54% | 12.41% | 5.85% | 8.77% | 12.51% | |||||||||||||
| INDUS/MUNI BLDG | 59.55% | 7.91% | 1.07% | 10.43% | 40.14% | |||||||||||||
| PUB.ST.LIGHTS | 0.68% | 0.25% | 0.08% | 0.11% | 0.24% | |||||||||||||
| PRV.ST.LIGHTS | 0.15% | 0.03% | 0.00% | 0.05% | 0.07% | |||||||||||||
| CO-OP RESALE | 0.08% | 0.08% | 0.00% | 0.00% | 0.00% | |||||||||||||
| TOTAL | 100.00% | 20.68% | 7.00% | 19.36% | 52.96% | |||||||||||||
| take ytd % from may ytd | ||||||||||||||||||
| apply % to jun ytd totals | ||||||||||||||||||
| subtract jun ytd totals from may ytd totals for june activity | ||||||||||||||||||