| TOWN OF READING, MASSACHUSETTS | ||||||||||||||||||
| MUNICIPAL LIGHT DEPARTMENT | ||||||||||||||||||
| SCHEDULE OF OPERATING REVENUE BY TOWN | ||||||||||||||||||
| 1/31/08 | ||||||||||||||||||
| TOTAL | READING | LYNNFIELD | NO.READING | WILMINGTON | ||||||||||||||
| MONTH | ||||||||||||||||||
| RESIDENTIAL | 2,896,749.64 | 981,466.67 | 357,882.61 | 667,518.34 | 889,882.02 | |||||||||||||
| INDUS/MUNI BLDG | 4,266,785.60 | 610,246.28 | 86,985.02 | 792,011.80 | 2,777,542.50 | |||||||||||||
| PUB.ST.LIGHTS | 46,963.00 | 16,738.94 | 5,746.39 | 7,634.94 | 16,842.73 | |||||||||||||
| PRV.ST.LIGHTS | 10,537.19 | 2,007.99 | 206.13 | 3,445.65 | 4,877.42 | |||||||||||||
| CO-OP RESALE | 22,431.74 | 22,431.74 | 0.00 | 0.00 | 0.00 | |||||||||||||
| TOTAL | 7,243,467.17 | 1,632,891.62 | 450,820.15 | 1,470,610.73 | 3,689,144.67 | |||||||||||||
| THIS YEAR TO DATE | ||||||||||||||||||
| RESIDENTIAL | 17,765,422.80 | 5,653,967.22 | 2,573,106.75 | 4,033,423.87 | 5,504,924.96 | |||||||||||||
| INDUS/MUNI BLDG | 27,145,337.22 | 3,679,682.60 | 496,071.73 | 4,818,230.23 | 18,151,352.66 | |||||||||||||
| PUB.ST.LIGHTS | 303,633.03 | 108,609.18 | 36,860.81 | 49,312.89 | 108,850.15 | |||||||||||||
| PRV.ST.LIGHTS | 65,987.28 | 12,519.22 | 1,302.15 | 21,805.00 | 30,360.91 | |||||||||||||
| CO-OP RESALE | 136,725.43 | 136,725.43 | 0.00 | 0.00 | 0.00 | |||||||||||||
| TOTAL | 45,417,105.76 | 9,591,503.65 | 3,107,341.44 | 8,922,771.99 | 23,795,488.68 | |||||||||||||
| LAST YEAR TO DATE | ||||||||||||||||||
| RESIDENTIAL | 16,732,140.66 | 5,269,499.17 | 2,433,713.55 | 3,752,507.83 | 5,276,420.11 | |||||||||||||
| INDUS/MUNI BLDG | 25,092,034.50 | 3,346,200.17 | 452,587.06 | 4,392,504.06 | 16,900,743.21 | |||||||||||||
| PUB.ST.LIGHTS | 292,756.56 | 105,119.36 | 35,489.22 | 47,438.85 | 104,709.13 | |||||||||||||
| PRV.ST.LIGHTS | 62,810.88 | 11,906.76 | 1,224.81 | 21,334.31 | 28,345.00 | |||||||||||||
| CO-OP RESALE | 37,952.53 | 37,952.53 | 0.00 | 0.00 | 0.00 | |||||||||||||
| TOTAL | 42,217,695.13 | 8,770,677.99 | 2,923,014.64 | 8,213,785.05 | 22,310,217.45 | |||||||||||||
| PERCENTAGE OF OPERATING INCOME TO TOTAL | ||||||||||||||||||
| TOTAL | READING | LYNNFIELD | NO.READING | WILMINGTON | ||||||||||||||
| MONTH | ||||||||||||||||||
| RESIDENTIAL | 39.98% | 13.55% | 4.94% | 9.22% | 12.27% | |||||||||||||
| INDUS/MUNI BLDG | 58.91% | 8.42% | 1.20% | 10.93% | 38.36% | |||||||||||||
| PUB.ST.LIGHTS | 0.65% | 0.23% | 0.08% | 0.11% | 0.23% | |||||||||||||
| PRV.ST.LIGHTS | 0.15% | 0.03% | 0.00% | 0.05% | 0.07% | |||||||||||||
| CO-OP RESALE | 0.31% | 0.31% | 0.00% | 0.00% | 0.00% | |||||||||||||
| TOTAL | 100.00% | 22.54% | 6.22% | 20.31% | 50.93% | |||||||||||||
| THIS YEAR TO DATE | ||||||||||||||||||
| RESIDENTIAL | 39.12% | 12.45% | 5.67% | 8.88% | 12.12% | |||||||||||||
| INDUS/MUNI BLDG | 59.76% | 8.10% | 1.09% | 10.61% | 39.96% | |||||||||||||
| 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% | 21.12% | 6.84% | 19.65% | 52.39% | |||||||||||||
| LAST YEAR TO DATE | ||||||||||||||||||
| RESIDENTIAL | 39.63% | 12.48% | 5.76% | 8.89% | 12.50% | |||||||||||||
| INDUS/MUNI BLDG | 59.44% | 7.93% | 1.07% | 10.40% | 40.04% | |||||||||||||
| PUB.ST.LIGHTS | 0.69% | 0.25% | 0.08% | 0.11% | 0.25% | |||||||||||||
| PRV.ST.LIGHTS | 0.15% | 0.03% | 0.00% | 0.05% | 0.07% | |||||||||||||
| CO-OP RESALE | 0.09% | 0.09% | 0.00% | 0.00% | 0.00% | |||||||||||||
| TOTAL | 100.00% | 20.78% | 6.91% | 19.45% | 52.86% | |||||||||||||
| take ytd % from may ytd | ||||||||||||||||||
| apply % to jun ytd totals | ||||||||||||||||||
| subtract jun ytd totals from may ytd totals for june activity | ||||||||||||||||||