|
|
|
|
|
|
|
|
|
|
|
Days |
Inv Balance |
Reserves |
Varley |
Avg Balance |
|
January |
31 |
207,691,041.22 |
105,301,711.00 |
1,423,960.76 |
100,965,369.46 |
|
Feb |
28 |
226,102,652.29 |
108,186,988.00 |
1,429,140.58 |
116,486,523.71 |
|
130,023,595.89 |
|
March |
31 |
279,852,575.22 |
105,799,804.00 |
1,433,876.72 |
172,618,894.51 |
|
April |
30 |
270,716,214.67 |
108,613,013.70 |
1,439,137.67 |
160,664,063.30 |
|
May |
31 |
268,859,896.77 |
108,993,128.16 |
1,444,229.85 |
158,422,538.76 |
|
173,826,687.38 |
|
June |
30 |
309,977,186.93 |
106,134,214.00 |
1,449,512.84 |
202,393,460.09 |
|
Juy |
31 |
252,777,772.29 |
115,715,640.00 |
1,454,669.14 |
135,607,463.15 |
|
Aug |
31 |
296,543,529.20 |
115,881,668.00 |
1,460,018.73 |
179,201,842.46 |
|
170,659,454.23 |
|
Sept |
30 |
314,762,206.66 |
116,127,743.00 |
1,465,406.60 |
197,169,057.06 |
|
|
|
Budget |
Rate |
Days |
Budgeted Rev |
|
Q1 |
130,000,000 |
4.20% |
90 |
1,346,301 |
11,700,000,000 |
|
|
Q2 |
189,670,000 |
4.20% |
91 |
1,986,079 |
17,259,970,000 |
|
|
Jul |
185,720,000 |
4.20% |
31 |
662,486 |
5,757,320,000 |
|
|
|
|
|
|
|
|
|
|
|
3,994,866 |
163,760,802 |
|
|
|
|
|
|
586,185 |
586,185 |
Q1 |
138,781,000 |
4.37% |
90 |
1,495,650 |
12,490,290,000 |
|
665,380 |
932,880 |
Q2 |
178,959,647 |
4.45% |
91 |
1,984,845 |
16,285,327,847 |
|
2,527,293 |
2,728,172 |
Jul |
137,062,360 |
4.47% |
31 |
520,339 |
4,248,933,160 |
|
1,208,135 |
1,250,191 |
|
|
|
|
75,776 |
75,776 |
|
|
|
4.42% |
4,000,833 |
155,776,184 |
|
-
781,437 |
-1,128,191 |
|
|
|
|
-
714,051 |
-
444,178 |
|
|
|
|
April |
270,716,000 |
103,079,866 |
167,636,134 |
|
3,567,280 |
4,000,833 |
May |
268,860,000 |
103,459,980 |
165,400,020 |
|
|
Jun |
309,977,000 |
106,134,214 |
203,842,786 |
|
|
July |
252,778,000 |
115,715,640 |
137,062,360 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|