| 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 | |||||||||||||