|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
WITHOUT CAPITAL GAINS |
|
|
2007 Budget |
2007 Actual |
Variance |
|
|
Portfolio |
Rate |
Int. Earned |
Portfolio |
Rate |
Int. Earned |
Volume |
Rate |
Total |
|
|
|
|
|
|
|
|
|
|
|
|
168,666,666 |
4.20% |
7,084,000 |
164,636,358 |
4.32% |
7,105,522 |
-169,273
|
190,795
|
21,522 |
|
|
|
|
|
|
|
|
|
|
|
4,030,308 |
|
|
|
|
|
|
|
|
WITH CAPITAL GAINS |
|
|
|
|
|
2007 Budget |
2007 Actual |
Variance |
|
|
Portfolio |
Rate |
Int. Earned |
Portfolio |
Rate |
Int. Earned |
Volume |
Rate |
Total |
|
|
|
|
|
|
|
|
|
|
|
|
168,666,666 |
4.20% |
7,084,000 |
164,636,358 |
4.41% |
7,259,094 |
-169,273 |
344,367 |
175,094
|
|
|
|
1316952.7 |
|
372342 |
|
|
882140 |
|
5181.46 |
|
|
4311605.7 |
|
5007.08 |
|
|
3361766.4 |
|
375367 |
|
|
-3202388.2 |
|
59413 |
Varley |
|
283066.78 |
|
4083000 |
|
|
207848.61 |
|
|
7160992.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|