HomeMy Public PortalAbout12-21 Adopting the General Fund Budget for 2012-2013 1St Reading/Public Hearing: September 12, 2012
2nd Reading/Public Hearing: September 26, 2012
Adopted: September 26, 2012
Effective Date: October 1, 2012
Sponsored by: City Manager
ORDINANCE NO. 12-21
AN ORDINANCE OF THE CITY COMMISSION OF THE CITY OF
OPA-LOCKA, FLORIDA APPROVING AND ADOPTING THE
CITY'S GENERAL FUND BUDGET FOR THE FISCAL YEAR
2012-2013, COMMENCING OCTOBER 1, 2012, THROUGH
SEPTEMBER 30, 2013; PROVIDING FOR THE EXPENDITURE OF
FUNDS ESTABLISHED BY THE BUDGET, AUTHORIZING THE
CITY MANAGER TO TAKE CERTAIN ACTIONS; PROVIDING
FOR APPROPRIATION OF ALL BUDGET EXPENDITURES;
PROVIDING FOR FEES CONSISTENT WITH APPROPRIATION
AND AMENDMENT; PROVIDING FOR INCORPORATION OF
RECITALS; PROVIDING FOR CONFLICT AND REPEALER;
PROVIDING FOR SEVERABILITY; PROVIDING FOR AN
EFFECTIVE DATE
WHEREAS,the General Fund Budget for Fiscal Year 2012-2013, commences on October 1,
2012 and ends September 30, 2013; and
WHEREAS, pursuant to Article VI, Section 40 of the City of Opa-locka Charter, the City
Manager has prepared and presented to the City Commission of the City Opa-locka a budget and an
explanatory budget message that details revenues, expenditures and other budgetary considerations
for Fiscal Year 2012-2013; and
WHEREAS, the proposed Fiscal Year 2012-2013 Budget for the City of Opa-locka included
an estimate of departmental revenues, and expenditures; and
WHEREAS, pursuant to Section 200.065, Florida Statutes, the City Commission conducted
Public Hearings on September 12, 2012 and September 26, 2012, at the Opa-locka Municipal
Complex, located at 780 Fisherman Street, 2nd Floor, Opa-locka, Florida; and
WHEREAS, the public hearings for the Proposed Budget have been held as stated above,
Ordinance No. 12-21
and comments from the public concerning said Budget have been heard and considered; and
WHEREAS, the City Commission of the City of Opa-locka having had an opportunity to
review and approve the proposed budget, as deemed appropriate, after hearing comments from the
public regarding the tentative Budget and having complied with the "Truth in Millage (TRIM)"
requirements of the Florida Statutes, desires to adopt a general fund budget for Fiscal Year 2012-
2013, commencing October 1, 2012.
NOW, THEREFORE, BE IT ORDAINED BY THE CITY COMMISSION OF THE
CITY OF OPA LOCKA, FLORIDA, AS FOLLOWS:
Section 1. The foregoing recitals are hereby ratified and confirmed as being true, and the
same are hereby made a specific part of this Ordinance.
Section 2. This Ordinance shall be known and may be cited as the "2012-2013" General
Fund Budget Ordinance.
Section3. Pursuant to Article VI, Section 40 of the City Charter, the City Manager has
recommended a proposed General Fund Budget to the City Commission for the Fiscal Year
commencing October 1, 2012-2013, a copy of which is attached hereto as Exhibit "A" and
incorporated by reference herein.
Section 4. The City Commission of the City of Opa-locka hereby approves, adopts and
ratifies the proposed General Fund Budget for the Fiscal Year 2012-2013, and hereby appropriates
the budgeted and expenditures and revenues as set forth in the attached Exhibit"A".
Section 5. The City Manager is authorized to expend or contract for expenditures,
pursuant to the City of Opa-locka Charter and the adopted Code of Ordinances in accordance with
the adopted General Fund budget for Fiscal Year 2012-2013.
Section 6. The department/division expenditure allocations established by the City
Ordinance No. 12-21
Manager, as revised and summarized in the budget attached as Exhibit "A", are hereby adopted and
ratified. Funds of the City for the General Fund Budget shall be expended in accordance with the
appropriations provided in the Budget adopted by this Ordinance, which shall constitute an
appropriation of amounts specified therein. Expenditure control will be at the fund level. Funds
may be expended by, and with the approval of, the City Manager and the City Commission, in
accordance with the provisions of the City Charter, adopted Code of Ordinances and applicable laws.
Supplemental appropriations and reduction of appropriations, if any, shall be made in accordance
with the City Charter.
Section 7. Any and all outstanding encumbrances as of September 30, 2012, shall not lapse
at that time and appropriations have been hereby provided for those outstanding encumbrances that
have been incurred prior to September 30, 2012, but are not expected to be paid until after October
1, 2012. Receipts from sources not anticipated in the attached budget may be appropriated and
expended by Ordinance duly enacted by the City Commission in accordance with applicable law.
Adjustments within the same fund to departmental appropriations made in the attached Budget may
be approved, from time to time, by the City Manager, or by Resolution adopted by the City
Commission. The City Manager is authorized to approve adjustments to expenditure code
allocations, within the limit of departmental appropriations made in the attached Budget.
Section 8. The City's Finance Director, in accordance with The City Charter, is hereby
authorized to deposit into the accounts of the General Fund, any interest on deposits earned or
accrued to the benefit of any trust funds, revolving accounts, working capital reserves, or other funds
held in trust by the City of Opa-locka, unless specifically prohibited from doing so by trust or other
agreements.
Ordinance No. 12-21
Section 9. All Ordinances setting fees and charges, and all other fees and charges
consistent with appropriations adopted herein, as may be amended during the fiscal year, are hereby
ratified, confirmed and approved.
Section 10. All Ordinances or Code provisions in conflict herewith are hereby repealed.
Section 11. If any section, subsection, sentence, clause, phrase or portion of this Ordinance
is for any reason held invalid or unconstitutional by any court of competent jurisdiction, such portion
shall be deemed a separate, distinct and independent provision and such holding shall not affect the
validity of the remaining portions of this Ordinance.
Section 12. This Ordinance shall, upon adoption, become effective as specified by the City
of Opa-locka Charter and Code of Ordinance.
PASSED AND ADOPTED this 26th day of September, 2012.
6124M4/
. TAYLOR
MAYOR
Attest to: Approved as to form and legal sufficiency:
r i �1 1 / II A.
oanna Flores Jo'- a�''S. f -11er
Interim City Clerk Atto ey
Moved by: COMMISSIONER H A MES
Second by: COMMISSIONER M LER
Commission Vote: 4-0
Commissioner Holmes: YES
Commissioner Miller: YES
Commissioner Tydus: YES
Vice-Mayor Johnson: NOT PRESENT
Mayor Taylor: YES
•
THE MIAMI HERALD I MiamiHerald.com ND SUNDAY,SEPTEMBER 16,2012 1 9ND
NEIGHBORS CALENDAR
•CALENDAR,FROM 7ND 10 a.m.Sept.19.Fairchild Tropical They learn coordination skills,room el MiamiHerald.com/ BASEBALL discount rates for local business
. Botanic Garden,10901 Old Cutler placement,timing,direction and to calendar associations,local business discount
Road,.Member,$125;Non-Member, work in a group.They begin to learn Sh hundreds more events Miami Marlins vs.Atlanta Braves: coupons,opportunity to apply for
eafc
Art with Ms.Ruth offers age relevant $180.305-667-1651 x3322. ballet positions and expressing 7:10 p.m.Sept.117.Marlins Bat- deeply discounted rental rates for
enrichment classes with a focus as themselves through movement.. in your area and beyond. park,1501 NW Third St.,Downtown commercial space,and a meeting
much on the experience as the end AUTO RACING 9 a.m.Sept.122.Atlantis Natural, Miami. with a qualified lending institution to
result. Big Kahw is Miami-3-Day Pass 1717 N.Bayshore Dr.,Media and Miami Marlins vs.Cincinnati Reds: present your newly developed
Parents will have as much fun (September 21-23): Entertainment District.$70/month(4 305-379-2722. 1:10 p.m.Sept.116.Marlins Ballpark, Business Plan and Loan Package
watching as the kids do 1 p.m.Sept.21.Homestead-Miami weeks)-10%sibling discount- Flamenco Ages 4-6:Flamenco 1501 NW Third St.,Downtown Miami. Application..
participating!. Speedway,One Speedway Blvd., pre-registration required. classes for children are full of fun. BUSINESS&TECH 7 p.m.Sept.120.Business Training
12 p.m.Sept.16.Atlantis Natural, Homestead. 305-379-2722. They will learn traditional dance and Program,18001Old Cutler Road,
1717 N.Bayshore Dr.,Media and 810 Kahune Miami-Saturday Pass: Ballet/Creative Movement Ages cool choreography,enhancing their Baines Training Class:Program is Palmetto Bay.$120.305-378-9470.
Entertainment District.$70/month(4 1 p.m.Sept.22,Homestead-Miami S•6:Classes in creative movement fine and gross motor skills.They will designed for those who want to start www.edcsouthdade.com.
weeks)including supplies. Speedway,One Speedway Blvd., prepare young children for ballet. move their bodies,feet and hands at or grow a business.Classes are Sew Love tau di Party:REVOLU-
305-379.2722. Homestead. They learn coordination skills,room the same time and in time with the taught by successful,local,commu- TION STARTS HERE
Eco Art Class for Toddlers Ages 18 Big Kahane Miami-Sunday Pass: placement,timing,direction and to music,helping develop their concen- nity business leaders and academi- You're invited to the Sew Love
Month-2 Years:Art with Ms.Ruth 1 p.m.Sept.23.Homestead-Miami work in a group.They begin to learn tration skills.. cians.Benefits:Certificate of Comple- launch party!Come celebrate as we
oCeri age relevant enrichment Speedway.One Speedway Blvd., ballet positions and expressing 3 p.m.Sept.119.Atlantis Natural, tion,and CE credit from MDC, change the world of fashion.
classes with a focus as much on the Homestead. themselves through movement.. 1717 N.Bayshore Dr.,Media and discount rates for local business Join us for an evening of music,
experience as the end result. 10 a.m.Sept.122.Atlantis Natural, Entertainment District.$70/month(4 associations,local business discount drinks,and a look at Sew Love's first
Parents will have as much fun BALLET 1717 N.Bayshore Dr.,Media and weeks)-10%sibling discount- coupons,opportunity to apply for pieces!.
watching as the kids do Ballet/Creative Movement Ages Entertainment District.$70/month(4 pre-registration required, deeply discounted rental rates for 7 p.m.Sept.120.The LAB Miami,
participating!. 1BM•2 Years:Classes in creative weeks)-10%sibling discount- 305-379-2722. commercial space,and a meeting 2750 NW 3rd Ave,Wynwood.
9 a.m.Sept.16.Atlantis Natural, movement prepare young children pre-registration required. Flamenco Ages 7-10:Classes for with a qualified lending institution to $10-$15.305-710.0255.
1717 N.Bayshore Dr..Media and for ballet.They learn coordination 305-379-2722. children are full of fun.They will present your newly developed CHARITY&VOLUNTEER
Entertainment District,$70/month skills,room placement,timing, Ballet 1 Ages 7-10:Classes in creative learn traditional dance and cool Business Plan and Loan Package
including supplies.305-379-2722. direction and to work in a group. movement prepare young children choreography,enhancing their fine Application.. ART MACtown @ Roden Art Gallery:
WATERCOLOR NATIVE BIRD BATIKS They begin to learn ballet positions for ballet They learn coordination and gross motor skills.They will 7 p.m.Sept.118.Business Training This month Roden Art exhibits the
ON GINWASHI RICE PAPER:The Bird and expressing themselves through skills,room placement,timing, move their bodies,feet and hands at Program.18001Old Cutler Road, works of over 100 of MACtown's
Festival will be arriving soon at movement., direction and to work in a group. the same time and in time with the Palmetto Bay.$120.305-378-9470. participants created under the
Fairchild Tropical Botanic Garden. 2 p.m.Sept.119.Atlantis Natural, They begin to learn ballet positions music,helping develop their concen- www.edcsouthdade.com. direction of artist George Roden.
Join in this celebration of Florida's 1717 N.Bayshore Dr.,Media and and expressing themselves through tration skills.. Business Training Program:Program Artworks will each be in a sma11,10"
Native Birds by creating your own Entertainment District.$70/month(4 movement.. 4 p.m.Sept.119.Atlantis Natural, is designed for those who want to x 10"format with all sales proceeds
bird batik.Using wax resist,water- weeks)-10%sibling discount. 11 a.m.Sept.122.Atlantis Natural, 1717 N.Bayshore Dr.,Media and start or grow a business.Classes are benefiting MACtown,Inc..
colors and Ginwashi Rice paper, 305-379-2722. 1717 N.Bayshore Dr.,Media and Entertainment District.$70/month(4 taught by successful,local,commu- 11 a.m.Sept.117.Roden Art Gallery,
students will develop a colorful Ballet/Creative Movement Ages Entertainment District.$70/month(4 weeks)-10%sibling discount- nity business leaders and academi- CocoWalk,3015 Grand Ave.,South-
image of their favorite Florida 3-4:Classes in creative movement weeks)-10%sibling discount- pre-registration required. clans.Benefds:Certificate of Comple-
feathered TO CALENDAR,I9ND... ......:...:!.......!.......,..,......„..
e ,,,..f..„,...,....,.....
..
. , .„..
feathered friend.. prepare young children for ballet. pre-registration required. 305-379-2722. lion,and CE credit from MDC,
d S y ..„.../...„.......„.,„::.0_,..,.....,,,,.,,,..,,..,,,,..„
..,......,.„,., ,
......... ,..,......., ,.. ...
_....i......„ .........7,4„.„..,..:NOTICE TO THE PUBLIC
CITY OF OPA-LOCKA,FLORIDA
SECOND BUDGET HEARING ^eighborst4°erghbors
~
NOTICE IS HEREBY GIVEN that the City Commission of the City of Opa-locka,Honda veal hold public hearings at its Second
Budget Hearing on Wednesday,September 26,2012®601 p.m,In the Spa-locks Municipal Complex,780 Fisherman Street, A Super Celebration
2.Roof,Opa-Iocka,Fonda to consider the following ordinances for final adoption: Our 20th Anniversary Breakfast Celebration at Hard Rock Café was a
SECOND READING ORDINANCES/PUBUC HEARING: huge success!Check out the photos on our Facebook page
AN ORDINANCE OF THE CRY COMMISSION OF THE CITY OFOPA-LOCKA,RORIOA,ADOPTING A ANAL MILLAGERATE PURSUANT vpmf,1.l;lr:Rbook.c611t/neigllborc4ne!gl1bor•;and website.Special thanks to
TO SECTION 201E 065,FLORIDA STATUTES,FOR RSCAL YEAR 2012-2013,COMMENCING OCTOBER 1,2012 THROUGH SEPTEMBER our Presenting Sponsor,Russell Laze a of Florida Insurance Advocates.
30,2013;STRING FORTH PUBLIC HEARING DATES PROVIDING FOR INCORPORATION OF RECITALS;PROVIDING FOR REPEAL OF g p g
AU.PRIOR ORDINANCES IN CONFLICT;PROVIDING FOR SEVERABILITY;PROVIDING FOR AN EFFECTIVE DATE(first reading held
on September 12,2012). Feed a Student
AN ORDINANCE OF THE CRY COMMISSION OF THE CITY OFOPA-LOCKA,FLORIDA APPROVING AND ADOPTING THE CITY'S GENERAL Do you know a student who needs free or reduced price meals?
FUND BUDGET FOR THE RSCAL YEAR 2012-2013,COMMENCING OCTOBER 1,201Z THROUGH SEPTEMBER 30,2013;PROVIDING Now is the time to sign an at v/wsv.appiyfni lunch.cr,n1,
FOR THE EXPENDITURE OF FUNDS ESTABLISHED BY THE BUDGET,AUTHORIZING THE CITY MANAGER TO TAKE CERTAIN ACTIONS;
PROVIDING FOR APPROPRIATION OF ALL BUDGET EXPENDITURES PROVIDING FOR FEES CONSISTENT WITH APPROPRIATION
AND AMENDMENT;PROVIDING FOR INCORPORATION OF RECITALS;PROVIDING FOR CONFLICT AND REPEALER;PROVIDING FOR Wicked Weather Reminder
SEVERABILITY;PROVIDING FOR AN EFFECTIVE DATE(first reading held on September 12,2012)- Isaac reminded us that we're still in the heart of hurricane season.
AN ORDINANCE OF THE CITY COMMISSION OF THE CITY OF OPA-LOCKA,FLORIDA,APPROVING AND ADOPTING THE CITY'S Our website's hurricane preparedness page has the information you need
PROPRIETARY AND SPECIAL REVENUE FUND BUDGET FOR THE FISCAL YEAR 2012-2013,COMMENCING OCTOBER 1,2012 to prepare.Thanks to Brandsmart and Dynamic IT for thee'contributions
THROUGH SEPTEMBER 30,2013;PROVIDING FORME ESPENDmME OF FUNDS ESTABUSHED BY THE BUDGET;AUTHORIZING THE P y
CITY MANAGER TO TAKE CERTAIN ACTIONS;PROVIDING FOR APPROPRIATION OF AU.BUDGET EXPENDITURES;PROVIDING FOR to our ongoing emergency operation plan.
FEES CONSISTENT WITH APPROPRIATION AND AMENDMENT;PROVIDING FOR INCORPORATION OF RECITALS PROVIDING FOR
REPEAL OF ALL ORDINANCES IN CONFLICT;PROVIDING FOR SEVERABILTY;PROVIDING FOR AN EFFECTIVE DATE(firm reading Our next Neighbors special will be broadcast on WBFS,myTV33 at 11 am
held on September 12,2012)-
Additional information and/or copies al ore proposed ordinances may be obtained in the City Clerk's Office,780 Fishermen Street, on Sunday,September 30.Join us and see why Helping Feels Good.
e Floor,Opa-iocka,Ronda All interested persons an invited to attend this meeting and win be heard with respect to the public hearings. Call Neighbors 4 Neighbors at 305.597.4 4
PURSUANT TO FS 285 0105:Anyone who desires to appeal any decision made by any board,agency,or commission with respect to am visit www.rielglWOrS4neighbore.Org or watch and for more.
maser considered at such meeting or hearing will need a record of the proceedings,and for that reason,may need to ensure that a
verbatim record of the proceedings Is made,which record indudes the testimony and evidence upon which the appeal is to he based. Neighbors 4 Neighbors Is generously underwritten by
Joanna Flores,CMC The Herbert W.Hoover Foundation.
City Clerk A Community Service of V.if htrrnib H in partnership with CSS4
op
0
F
J 0
U� D
�p0 r71 Jpry
.�qpo R QT�p
City of Opa-Locka
Agenda Cover Memo
Commission Meeting 09/26/12 Item Type: Resolution Ordinance Other
Date: X
(EnterX in box)
Fiscal Impact: Ordinance Reading: 1st Reading 2nd Reading
(EnterX in box) Yes No (EnterX in box) X
Public Hearing: Yes No Yes No
(Enter X in box)
Funding Source: (Enter Fund&Dept) Advertising Requirement: Yes No
(Enter Acct No.) Ex: General Fund- (EnterX in box) X
Police
Contract/P.O.Required: Yes No RFP/RFQ/Bid#:
(Enter X in box) N/A
Strategic Plan Related Yes No Strategic Plan Priority Area: Strategic Plan Obj./Strategy: (list the
(Enter X in box) specific objective/strategy this item will address)
Enhance Organizational El
Bus.&Economic Dev
Public Safety
Quality of Education n
Qual.of Life&City Image El
Communcation
Sponsor Name City Manager Department: City Manager
Short Title:
AN ORDINANCE OF THE CITY COMMISSION OF THE CITY OF OPA-LOCKA, FLORIDA ADOPTING THE GENERAL
FUND BUDGET FOR THE FISCAL YEAR, COMMENCING OCTOBER 1, 2012 THROUGH SEPTEMBER 30, 2013;
PROVIDING FOR THE EXPENDITURE OF FUNDS ESTABLISHED BY THE BUDGET, AUTHORIZING THE CITY
MANAGER TO TAKE CERTAIN ACTIONS; PROVIDING FOR THE APPROPRIATION OF ALL BUDGET EXPENDITURES;
PROVIDING FOR THE FEES CONSISTENT WITH APPROPRIATION AND AMENDMENT; PROVIDING FOR
INCORPORATION OF RECITALS; PROVIDING FOR REPEAL OF ALL PRIOR ORDINANCES IN CONFLICT; PROVIDING
FOR SEVERABILITY; PROVIDING FOR AN EFFECTIVE DATE
Staff Summary:
The General Fund Budget for the Fiscal Year 2012-2013 commences on October 1, 2012 and end September 30,
2013.
Pursuant to Article VI, Section 40 of the City of Opa-locka Charter, the City Manager has prepared and presented
to the City Commission of the City of Opa-locka a budget and an explanatory budget message that details
revenues, expenditures and other budgetary considerations for Fiscal Year 2012-2013.
The proposed Fiscal Year 2012-2013 Budget for the City of Opa-locka included estimates of departmental
revenues and expenditures. Pursuant to Section 200.065, Florida Statutes, the City Commission conducted
public Hearings on September 12, 2012 and September 26, 2012 at the 780 Fisherman Street, 2nd Floor.
�a . °;.t;^Y..- .t.R'v.s � .„za •yd::ro.iw ., w,`"�x ,. "� _' :r" ,. � "?,";a�'°'�°..M 4 --'k
Approval
Attachment:
Attachment A: General Fund Revenues and Expense by Department
fQ .LOC ., /� y.
l ,MI? J/
inPa=r14&( CEA
9Vorthz'
Memorandum
TO: Mayor Myra L. Taylor
Vice-Mayor Dorothy Johnson
Commissioner T. othy olmes
Commissioner G. .1 Mil'•r
Commissioner R i e T, Ins
FROM: Kelvin Baker, Sr. , City Manag
DATE: September 17, 2012
RE: Ordinance: FY 2012-2013 General Fund Budget
Request: AN ORDINANCE OF THE CITY COMMISSION OF THE CITY OF OPA-
LOCKA, FLORIDA ADOPTING THE GENERAL FUND BUDGET FOR THE
FISCAL YEAR, COMMENCING OCTOBER 1, 2012 THROUGH SEPTEMBER
30, 2013; PROVIDING FOR THE EXPENDITURE OF FUNDS ESTABLISHED
BY THE BUDGET, AUTHORIZING THE CITY MANAGER TO TAKE
CERTAIN ACTIONS; PROVIDING FOR THE APPROPRIATION OF ALL
BUDGET EXPENDITURES; PROVIDING FOR THE FEES CONSISTENT
WITH APPROPRIATION AND AMENDMENT; PROVIDING FOR
INCORPORATION OF RECITALS; PROVIDING FOR REPEAL OF ALL
PRIOR ORDINANCES IN CONFLICT; PROVIDING FOR SEVERABILITY;
PROVIDING FOR AN EFFECTIVE DATE
Description: The General Fund Budget for the Fiscal Year 2012-2013 commences on October 1, 2012
and end September 30, 2013.
Pursuant to Article VI, Section 40 of the City of Opa-locka Charter, the City Manager has
prepared and presented to the City Commission of the City of Opa-locka a budget and an
explanatory budget message that details revenues, expenditures and other budgetary
considerations for Fiscal Year 2012-2013.
The proposed Fiscal Year 2012-2013 Budget for the City of Opa-locka included estimates of
departmental revenues and expenditures.
Pursuant to Section 200.065, Florida Statutes, the City Commission conducted public Hearings
on September 12, 2012 and September 26, 2012 at the 780 Fisherman Street, 2nd Floor.
Financial Impact: $13,633,435
Implementation Timeline: October 1, 2012
Legislative History: None
Recommendation(s): Staff recommends approval.
Attachments: Attachment A: General Fund Revenues and Expenses by Department
PREPARED BY: Faye Douglas, Budget Administrator
"EXHIBIT A"- GENERAL FUND
2012-2013
REVENUE SOURCE Proposed
Ad Valorem Taxes $6,032,740
Local Option Gas Tax 276,090
Franchise Fees 1,408,200
Utility Taxes 1,486,900
License and Permits 877,401
Intergovernmental 708,534
Charges for Services 293,600
Fines and Forfeitures 353,500
Interest Earned 8,000
Other Revenues 351,810
Other Financing Sources 1,836,660
$13,633,435
EXPENDITURES
City Commission $ 125,340
City Manager 717,740
Non Departmental Division 771,682
Human Resources 301,400
City Clerk 457,460
Information Technology 307,825
Finance 555,840
City Attorney 533,500
Community Development 560,695
Code Enforcement 277,245
Police Department 5,323,313
Building& Licenses 339,880
Public Works Department 1,833,945
Special Events 30,000
Parks&Recreation 801,190
Transfers Out 116,380
Contingencies 15,000
Reserves 565,000
$ 13,633,435