| TOWN OF READING, MASSACHUSETTS | ||||||||||||||||||
| MUNICIPAL LIGHT DEPARTMENT | ||||||||||||||||||
| SCHEDULE OF OPERATING REVENUE BY TOWN | ||||||||||||||||||
| 3/31/08 | ||||||||||||||||||
| TOTAL | READING | LYNNFIELD | NO.READING | WILMINGTON | ||||||||||||||
| MONTH | ||||||||||||||||||
| RESIDENTIAL | 2,524,029.96 | 843,805.60 | 327,690.90 | 627,117.69 | 725,415.77 | |||||||||||||
| INDUS/MUNI BLDG | 4,123,862.88 | 615,541.63 | 88,258.31 | 714,537.25 | 2,705,525.69 | |||||||||||||
| PUB.ST.LIGHTS | 48,619.82 | 17,307.79 | 5,968.68 | 7,915.53 | 17,427.82 | |||||||||||||
| PRV.ST.LIGHTS | 10,905.91 | 2,103.56 | 216.39 | 3,617.76 | 4,968.20 | |||||||||||||
| CO-OP RESALE | 20,757.76 | 20,757.76 | 0.00 | 0.00 | 0.00 | |||||||||||||
| TOTAL | 6,728,176.33 | 1,499,516.34 | 422,134.28 | 1,353,188.23 | 3,453,337.48 | |||||||||||||
| THIS YEAR TO DATE | ||||||||||||||||||
| RESIDENTIAL | 23,163,698.47 | 7,401,590.49 | 3,314,977.82 | 5,304,578.14 | 7,142,552.02 | |||||||||||||
| INDUS/MUNI BLDG | 35,956,623.89 | 4,962,759.56 | 671,262.37 | 6,307,439.19 | 24,015,162.77 | |||||||||||||
| PUB.ST.LIGHTS | 400,419.66 | 143,070.58 | 48,737.50 | 65,063.65 | 143,547.93 | |||||||||||||
| PRV.ST.LIGHTS | 87,794.92 | 16,700.25 | 1,731.57 | 28,986.64 | 40,376.46 | |||||||||||||
| CO-OP RESALE | 180,734.65 | 180,734.65 | 0.00 | 0.00 | 0.00 | |||||||||||||
| TOTAL | 59,789,271.59 | 12,704,855.53 | 4,036,709.26 | 11,706,067.62 | 31,341,639.18 | |||||||||||||
| LAST YEAR TO DATE | ||||||||||||||||||
| RESIDENTIAL | 20,789,265.69 | 6,552,113.42 | 3,017,403.29 | 4,625,534.44 | 6,594,214.54 | |||||||||||||
| INDUS/MUNI BLDG | 31,561,274.36 | 4,252,962.33 | 576,533.47 | 5,523,728.23 | 21,208,050.33 | |||||||||||||
| PUB.ST.LIGHTS | 371,412.53 | 133,430.57 | 44,937.42 | 60,177.20 | 132,867.34 | |||||||||||||
| PRV.ST.LIGHTS | 79,294.95 | 15,045.24 | 1,551.10 | 26,878.16 | 35,820.45 | |||||||||||||
| CO-OP RESALE | 64,094.26 | 64,094.26 | 0.00 | 0.00 | 0.00 | |||||||||||||
| TOTAL | 52,865,341.79 | 11,017,645.82 | 3,640,425.28 | 10,236,318.03 | 27,970,952.66 | |||||||||||||
| PERCENTAGE OF OPERATING INCOME TO TOTAL | ||||||||||||||||||
| TOTAL | READING | LYNNFIELD | NO.READING | WILMINGTON | ||||||||||||||
| MONTH | ||||||||||||||||||
| RESIDENTIAL | 37.51% | 12.54% | 4.87% | 9.32% | 10.78% | |||||||||||||
| INDUS/MUNI BLDG | 61.29% | 9.15% | 1.31% | 10.62% | 40.21% | |||||||||||||
| PUB.ST.LIGHTS | 0.73% | 0.26% | 0.09% | 0.12% | 0.26% | |||||||||||||
| PRV.ST.LIGHTS | 0.16% | 0.03% | 0.00% | 0.05% | 0.08% | |||||||||||||
| CO-OP RESALE | 0.31% | 0.31% | 0.00% | 0.00% | 0.00% | |||||||||||||
| TOTAL | 100.00% | 22.29% | 6.27% | 20.11% | 51.33% | |||||||||||||
| THIS YEAR TO DATE | ||||||||||||||||||
| RESIDENTIAL | 38.74% | 12.38% | 5.54% | 8.87% | 11.95% | |||||||||||||
| INDUS/MUNI BLDG | 60.14% | 8.30% | 1.12% | 10.55% | 40.17% | |||||||||||||
| PUB.ST.LIGHTS | 0.67% | 0.24% | 0.08% | 0.11% | 0.24% | |||||||||||||
| 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% | 21.26% | 6.74% | 19.58% | 52.42% | |||||||||||||
| LAST YEAR TO DATE | ||||||||||||||||||
| RESIDENTIAL | 39.32% | 12.39% | 5.71% | 8.75% | 12.47% | |||||||||||||
| INDUS/MUNI BLDG | 59.71% | 8.04% | 1.09% | 10.45% | 40.13% | |||||||||||||
| PUB.ST.LIGHTS | 0.70% | 0.25% | 0.09% | 0.11% | 0.25% | |||||||||||||
| PRV.ST.LIGHTS | 0.15% | 0.03% | 0.00% | 0.05% | 0.07% | |||||||||||||
| CO-OP RESALE | 0.12% | 0.12% | 0.00% | 0.00% | 0.00% | |||||||||||||
| TOTAL | 100.00% | 20.83% | 6.89% | 19.36% | 52.92% | |||||||||||||
| take ytd % from may ytd | ||||||||||||||||||
| apply % to jun ytd totals | ||||||||||||||||||
| subtract jun ytd totals from may ytd totals for june activity | ||||||||||||||||||