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