| TOWN OF READING, MASSACHUSETTS | ||||||||||||||||||
| MUNICIPAL LIGHT DEPARTMENT | ||||||||||||||||||
| SCHEDULE OF OPERATING REVENUE BY TOWN | ||||||||||||||||||
| 4/30/08 | ||||||||||||||||||
| TOTAL | READING | LYNNFIELD | NO.READING | WILMINGTON | ||||||||||||||
| MONTH | ||||||||||||||||||
| RESIDENTIAL | 2,416,775.28 | 799,498.47 | 315,708.56 | 571,603.88 | 729,964.37 | |||||||||||||
| INDUS/MUNI BLDG | 4,164,529.62 | 593,141.29 | 79,544.67 | 724,871.77 | 2,766,971.89 | |||||||||||||
| PUB.ST.LIGHTS | 48,900.92 | 17,421.37 | 6,012.15 | 7,970.57 | 17,496.83 | |||||||||||||
| PRV.ST.LIGHTS | 11,037.61 | 2,096.05 | 216.56 | 3,554.36 | 5,170.64 | |||||||||||||
| CO-OP RESALE | 16,972.33 | 16,972.33 | 0.00 | 0.00 | 0.00 | |||||||||||||
| TOTAL | 6,658,215.76 | 1,429,129.51 | 401,481.94 | 1,308,000.58 | 3,519,603.73 | |||||||||||||
| THIS YEAR TO DATE | ||||||||||||||||||
| RESIDENTIAL | 25,580,473.75 | 8,201,088.96 | 3,630,686.38 | 5,876,182.02 | 7,872,516.39 | |||||||||||||
| INDUS/MUNI BLDG | 40,121,153.51 | 5,555,900.85 | 750,807.04 | 7,032,310.96 | 26,782,134.66 | |||||||||||||
| PUB.ST.LIGHTS | 449,320.58 | 160,491.95 | 54,749.65 | 73,034.22 | 161,044.76 | |||||||||||||
| PRV.ST.LIGHTS | 98,832.53 | 18,796.30 | 1,948.13 | 32,541.00 | 45,547.10 | |||||||||||||
| CO-OP RESALE | 197,706.98 | 197,706.98 | 0.00 | 0.00 | 0.00 | |||||||||||||
| TOTAL | 66,447,487.35 | 14,133,985.04 | 4,438,191.20 | 13,014,068.20 | 34,861,242.91 | |||||||||||||
| LAST YEAR TO DATE | ||||||||||||||||||
| RESIDENTIAL | 22,540,895.47 | 7,137,237.99 | 3,240,899.07 | 5,058,898.19 | 7,103,860.22 | |||||||||||||
| INDUS/MUNI BLDG | 34,296,938.81 | 4,642,681.76 | 630,600.04 | 6,006,971.69 | 23,016,685.32 | |||||||||||||
| PUB.ST.LIGHTS | 410,507.94 | 147,501.14 | 49,628.00 | 66,509.25 | 146,869.55 | |||||||||||||
| PRV.ST.LIGHTS | 87,333.50 | 16,648.35 | 1,712.54 | 29,624.57 | 39,348.04 | |||||||||||||
| CO-OP RESALE | 75,239.84 | 75,239.84 | 0.00 | 0.00 | 0.00 | |||||||||||||
| TOTAL | 57,410,915.56 | 12,019,309.08 | 3,922,839.65 | 11,162,003.70 | 30,306,763.13 | |||||||||||||
| PERCENTAGE OF OPERATING INCOME TO TOTAL | ||||||||||||||||||
| TOTAL | READING | LYNNFIELD | NO.READING | WILMINGTON | ||||||||||||||
| MONTH | ||||||||||||||||||
| RESIDENTIAL | 36.31% | 12.01% | 4.74% | 8.58% | 10.98% | |||||||||||||
| INDUS/MUNI BLDG | 62.55% | 8.91% | 1.19% | 10.89% | 41.56% | |||||||||||||
| 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 | 0.25% | 0.25% | 0.00% | 0.00% | 0.00% | |||||||||||||
| TOTAL | 100.00% | 21.46% | 6.02% | 19.64% | 52.88% | |||||||||||||
| THIS YEAR TO DATE | ||||||||||||||||||
| RESIDENTIAL | 38.50% | 12.34% | 5.46% | 8.84% | 11.86% | |||||||||||||
| INDUS/MUNI BLDG | 60.38% | 8.36% | 1.13% | 10.58% | 40.31% | |||||||||||||
| 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% | 21.27% | 6.67% | 19.58% | 52.48% | |||||||||||||
| LAST YEAR TO DATE | ||||||||||||||||||
| RESIDENTIAL | 39.26% | 12.43% | 5.65% | 8.81% | 12.37% | |||||||||||||
| INDUS/MUNI BLDG | 59.74% | 8.09% | 1.10% | 10.46% | 40.09% | |||||||||||||
| PUB.ST.LIGHTS | 0.72% | 0.26% | 0.08% | 0.12% | 0.26% | |||||||||||||
| PRV.ST.LIGHTS | 0.15% | 0.03% | 0.00% | 0.05% | 0.07% | |||||||||||||
| CO-OP RESALE | 0.13% | 0.13% | 0.00% | 0.00% | 0.00% | |||||||||||||
| TOTAL | 100.00% | 20.94% | 6.83% | 19.44% | 52.79% | |||||||||||||
| take ytd % from may ytd | ||||||||||||||||||
| apply % to jun ytd totals | ||||||||||||||||||
| subtract jun ytd totals from may ytd totals for june activity | ||||||||||||||||||