| TOWN OF READING, MASSACHUSETTS | ||||||||||||||||||
| MUNICIPAL LIGHT DEPARTMENT | ||||||||||||||||||
| SCHEDULE OF OPERATING REVENUE BY TOWN | ||||||||||||||||||
| 11/30/07 | ||||||||||||||||||
| TOTAL | READING | LYNNFIELD | NO.READING | WILMINGTON | ||||||||||||||
| MONTH | ||||||||||||||||||
| RESIDENTIAL | 2,304,757.00 | 756,671.83 | 350,426.37 | 485,245.25 | 712,413.55 | |||||||||||||
| INDUS/MUNI BLDG | 3,691,399.40 | 471,737.41 | 67,618.65 | 653,118.96 | 2,498,924.38 | |||||||||||||
| PUB.ST.LIGHTS | 44,361.84 | 15,862.21 | 5,401.16 | 7,214.14 | 15,884.33 | |||||||||||||
| PRV.ST.LIGHTS | 9,748.10 | 1,861.05 | 192.36 | 3,209.85 | 4,484.84 | |||||||||||||
| CO-OP RESALE | 14,612.14 | 14,612.14 | 0.00 | 0.00 | 0.00 | |||||||||||||
| TOTAL | 6,064,878.48 | 1,260,744.64 | 423,638.54 | 1,148,788.20 | 3,231,707.10 | |||||||||||||
| THIS YEAR TO DATE | ||||||||||||||||||
| RESIDENTIAL | 12,236,273.45 | 3,875,614.23 | 1,819,828.74 | 2,781,608.74 | 3,759,221.74 | |||||||||||||
| INDUS/MUNI BLDG | 18,743,901.80 | 2,478,314.56 | 332,438.25 | 3,330,459.06 | 12,602,689.93 | |||||||||||||
| PUB.ST.LIGHTS | 210,962.04 | 75,565.08 | 25,538.83 | 34,249.17 | 75,608.96 | |||||||||||||
| PRV.ST.LIGHTS | 45,335.44 | 8,622.11 | 896.72 | 15,032.91 | 20,783.70 | |||||||||||||
| CO-OP RESALE | 94,073.05 | 94,073.05 | 0.00 | 0.00 | 0.00 | |||||||||||||
| TOTAL | 31,330,545.78 | 6,532,189.03 | 2,178,702.54 | 6,161,349.88 | 16,458,304.33 | |||||||||||||
| LAST YEAR TO DATE | ||||||||||||||||||
| RESIDENTIAL | 12,683,232.11 | 3,932,427.70 | 1,885,018.73 | 2,802,752.46 | 4,063,033.22 | |||||||||||||
| INDUS/MUNI BLDG | 19,038,864.35 | 2,505,967.12 | 339,743.34 | 3,319,090.98 | 12,874,062.91 | |||||||||||||
| PUB.ST.LIGHTS | 212,466.13 | 76,197.32 | 25,800.25 | 34,511.04 | 75,957.52 | |||||||||||||
| PRV.ST.LIGHTS | 45,733.39 | 8,698.53 | 888.24 | 15,569.93 | 20,576.69 | |||||||||||||
| CO-OP RESALE | 22,782.10 | 22,782.10 | 0.00 | 0.00 | 0.00 | |||||||||||||
| TOTAL | 32,003,078.08 | 6,546,072.77 | 2,251,450.56 | 6,171,924.41 | 17,033,630.34 | |||||||||||||
| PERCENTAGE OF OPERATING INCOME TO TOTAL | ||||||||||||||||||
| TOTAL | READING | LYNNFIELD | NO.READING | WILMINGTON | ||||||||||||||
| MONTH | ||||||||||||||||||
| RESIDENTIAL | 38.00% | 12.48% | 5.78% | 8.00% | 11.74% | |||||||||||||
| INDUS/MUNI BLDG | 60.87% | 7.78% | 1.11% | 10.77% | 41.21% | |||||||||||||
| 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 | 0.24% | 0.24% | 0.00% | 0.00% | 0.00% | |||||||||||||
| TOTAL | 100.00% | 20.79% | 6.98% | 18.94% | 53.29% | |||||||||||||
| THIS YEAR TO DATE | ||||||||||||||||||
| RESIDENTIAL | 39.06% | 12.37% | 5.81% | 8.88% | 12.00% | |||||||||||||
| INDUS/MUNI BLDG | 59.83% | 7.91% | 1.06% | 10.63% | 40.23% | |||||||||||||
| 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 | 0.30% | 0.30% | 0.00% | 0.00% | 0.00% | |||||||||||||
| TOTAL | 100.00% | 20.85% | 6.95% | 19.67% | 52.53% | |||||||||||||
| LAST YEAR TO DATE | ||||||||||||||||||
| RESIDENTIAL | 40.00% | 12.29% | 5.89% | 8.76% | 12.70% | |||||||||||||
| INDUS/MUNI BLDG | 59.15% | 7.83% | 1.06% | 10.37% | 40.23% | |||||||||||||
| PUB.ST.LIGHTS | 0.64% | 0.24% | 0.08% | 0.11% | 0.23% | |||||||||||||
| PRV.ST.LIGHTS | 0.14% | 0.03% | 0.00% | 0.05% | 0.06% | |||||||||||||
| CO-OP RESALE | 0.07% | 0.07% | 0.00% | 0.00% | 0.00% | |||||||||||||
| TOTAL | 100.00% | 20.46% | 7.03% | 19.29% | 53.22% | |||||||||||||
| take ytd % from may ytd | ||||||||||||||||||
| apply % to jun ytd totals | ||||||||||||||||||
| subtract jun ytd totals from may ytd totals for june activity | ||||||||||||||||||