Finance Advisory Committee
Regular MeetingDeKalb, IL · September 11, 2014
Agenda
AGENDA
Finance Advisory Committee Meeting
Thursday September 11, 2014
5:30 p.m.
City Hall Council Chambers (Second Floor)
1. Call to Order
2. Roll Call for Attendance
3. Approval of Minutes
a. Finance Advisory Committee Meeting August 20, 2014
4. Refunding Opportunity Series 2004 Bonds
5. Discussion on Infrastructure and Capital
6. TIF Expenditures
7. Other
8. Recommendations to City Council
9. Member Reports
10. Confirm Next Meeting Date and Time
a. October 16, 2014 5:30 p.m.
11. Adjournment
The Finance Advisory Committee’s role (as listed in Chapter 54-11) is to provide well-reasoned,
financially sound recommendations to the Council. Meetings and reporting shall be on a project-
by-project basis or as otherwise assigned by the City Council. The Finance Advisory Committee
shall work in cooperation with the City Council and the City Manager to analyze the City’s
financial policies, long term financial stability, options for greater efficiencies and possible
revenue and expenditure modifications.
MINUTES
FINANCE ADVISORY COMMITTEE
CITY OF DEKALB
August 20, 2014
The Finance Advisory Committee of the City of DeKalb, Illinois held a meeting on Wednesday,
August 20, 2014 in the City Council Chambers of the DeKalb Municipal Building, 200 South
Fourth Street, DeKalb, Illinois.
1. CALL TO ORDER
Chairman Peddle called the meeting to order at 6:00 p.m.
2. ROLL CALL:
Deputy City Clerk Wright called the roll and the following members of the Finance Advisory
Committee were present: David Conlin, Chris Fricker, Connie Golden, Mike Peddle, and Mike
Verbic. Absent were Gary Peele and Tom Teresinski.
Also present were: Anne Marie Gaura, City Manager; Rudy Espiritu, Assistant City Manager;
Cathy Haley, Finance Director; Gene Lowery, Police Chief; Greg Hoyle, Deputy Fire Chief; T.J.
Moore, Public Works Director; Jeff Birtell, I&T Technician;, and Diane Wright, Deputy City
Clerk.
3. INTRODUCTION OF FINANCE DIRECTOR CATHY HALEY
City Manager Gaura introduced Cathy Haley who came from Carpentersville where she was the
Finance Director for two years. She also previously worked for the Village of Roselle and
Dundee and brings over twenty years of experience in municipal finance. Ms. Haley said she
started her career in the private sector of Northrup Grumman and is excited to be in DeKalb.
Chair Peddle stated this is a change in the manner in which the City has used the Finance
Advisory Committee and complimented Council and staff for utilizing the committee and
allowing them to have input in policy issues.
4. WORK ACCOMPLISHMENTS APRIL AND MAY 2014 – STAN HELGERSON
AND DAVE RICHARDSON
Ms. Gaura introduced Mr. Helgerson and Mr. Richardson who were financial consultants to the
City for a period of time and addressed financial issues for the City prior to Ms. Haley’s arrival.
Finance Advisory Committee
August 20, 2014
Page 2 of 5
Mr. Richardson stated Mr. Helgerson’s focus was on budget, cash management and purchasing
and he focused on day-to-day financial issues and policies. They provided a recap of their
progress and recommendations.
Mr. Helgerson added he worked on the budget and developed revenue projecting schedules and a
purchasing policy for staff, drafted a revised investment policy, reviewed concerns of DSATS
committee and made recommendations to the City Manager. Mr. Richardson said he reviewed
financial policies, developed a property tax priority schedule, performed accounting work on the
Police Station, reviewed TIF figures, and assisted with staffing structure in Finance Department.
Mr. Espiritu stated that the list doesn’t indicate all the guidance Mr. Richardson and Mr.
Helgerson provided staff. The City Manager initiated a financial policy initiative and they
assisted with its implementation. Their input in the budget was tremendous, he added.
Mr. Peddle asked how their suggestions coincided with the EPI report. Mr. Richardson replied
that he believes that coincide. He added that reports are one thing; how solutions are
implemented is the challenge. It is not an easy environment to lead, he said and patience will be
the key. Mr. Peddle said it is important to remember where we are today is not where we began,
and the cooperation of Council is appreciated. There was not a finance director when the Finance
Advisory Committee was formed; the EPI report recommended that and Council took it very
seriously. DeKalb has been able to move through some very difficult times because Council is
serious about their responsibilities and are willing to listen to a wide variety of opinions.
5. FINANCIAL POLICIES REVIEW
Ms. Haley advised that new policies have been added and new ones or revisions will be brought
forward annually with the budget. She added that policies are meant for guidance and to keep
the City in good financial management. She briefly went over the policies for review.
Mr. Verbic commented on the staff’s spending limit and suggested lowering it from the $20,000
figure. The process of spending has started before it going to Council, he said, and would be
more comfortable setting the limit at $10,000. Ms. Gaura responded that has been one of the
issues she has addressed early on. Any item she discovered that was close to $20,000 was
brought before Council. She added that she takes the spending very seriously and have had
conversations with Department Heads and does not plan on exceeding that spending authority.
With a size of DeKalb’s community, she asked that the limit remain at $20,000. Mr. Helgerson
added that the purchasing policy has a $20,000 limit, but also tracks vendors; there is a report to
monitor activity of vendors. Ms. Haley noted that the purchasing policy manual will come before
the Finance Advisory Committee soon and there will be procedures to go with the policies.
Discussion followed on the actuarial figures on Fire and Police pensions. Mr. Peddle noted that
we do receive a number from the state and as with most municipalities we employ someone to
come with an independent estimate. He stated he believes it should be explained clearly if the
estimate comes in lower. There is an incentive to reduce what you contribute annually; that
cumulative variance becomes a post-employment responsibility. Mr. Helgerson stated that the
Finance Advisory Committee
August 20, 2014
Page 3 of 5
actuary that the City uses runs it both ways; their actuary uses the same procedure as the State of
Illinois.
Mr. Peddle stated there needs to be affirmative policy about government obligation debt vs.
revenue bonds. Mr. Espiritu replied that the majority are government obligation.
Ms. Gaura asked for a Motion to approve formal adoption of policies and forward to City
Council. She added that staff will establish a financial policies manual; these will be Chapter 1 of
the manual.
MOTION
Mr. Verbic moved to endorse the appropriateness of each of the policies without respect to
content; seconded by Mr. Conlin. Motion carried on voice vote. Mr. Peddle declared the motion
passed.
MOTION
Mr. Golden moved to recommend to Council each of the policies as provided; seconded by Mr.
Fricker. Motion carried on voice vote. Mr. Peddle declared the motion passed.
6. INFRASTRUCTURE STATUS AND REVENUE OPTIONS
Ms. Gaura stated that the City Council established six budget priorities; the first priority is
infrastructure. Staff is moving forward with comprehensive street inventory of streets not in the
TIF, and a report will be submitted early next year. Our goal was to begin looking at
infrastructure as they relate to the budget, she said and is seeking the Committee’s assistance.
Policy decisions will help us frame FY16 budget, she added.
Mr. Laskowski provided presentation on the current status of the City’s streets, both in the TIF
districts and out. This year’s street maintenance program consists of $500,000 from TIF 1 and
$500,000 from TIF 2. Additionally, $400,000 has been allocated for street maintenance outside
the TIF districts, he said. He noted that the main challenge is associated with TIF district; we are
limited in ability to support street maintenance program. There are other projects that compete
for the funding, he said. TIF district contains 24% of total miles of roads and accounts for 71%
of the expenditures; non TIF areas account for 76% of total miles of roads and accounts for 39%
of the expenditures.
Mr. Laskowski pointed out that the TIFs expire in 2018 and 2020. Additionally, he compared
funds spent on roads in DeKalb and Sycamore. In order to maintain the same level of service, the
City would need to spend $6.6 million annually, he said. Allocation of TIF funds will not always
be there, and the City needs a sustainable source of revenue, he added.
Mr. Peddle asked what will be added to the General Fund when the TIFs expire. Mr. Espiritu
replied the City would receive 7% of the $1.35 million from TIF. Ms. Gaura noted that staff is
bringing forward considerable topics; the goal is for the Committee not to make recommendation
Finance Advisory Committee
August 20, 2014
Page 4 of 5
on streets or sales tax at this time, but bring all topics as they relate to TIF and allow the
Committee to look at all and determine how to fund infrastructure or general operations.
Mr. Espiritu stated we could spend $6.6 million to maintain streets. A 1% increase in sales tax
will gain $4 million; $6million would be realized from a 1 ½% increase. Mr. Fricker stated he
would be interested on seeing the percentage of revenue allocated in other communities; it
doesn’t appear that we allocate any of the sales tax. He asked what Sycamore allocates from
sales tax to infrastructure. Mr. Peddle stated that none of the funds from property taxes have
gone outside the TIF for roads. He noted that when the TIFs expire there will be no funds put
back into those TIFs from property taxes. The money will go to roads in the rest of the
community. He stated he liked the idea of sales tax on one hand, but the majority are residential
streets. The City may have to bite the bullet – if the residents want better streets, the main tie-in
is residents, and we may be looking at property taxes.
Ms. Gaura referred to a table with other municipalities and what those communities have for
sales tax.
Mr. Verbic stated it is difficult to absorb a tax increase at this time. He asked if we get more of a
global idea of TIF expenditures. Ms. Gaura replied that the TIF phase out team is presenting a
phase-out plan – how can the funds be utilized.
Mr. Peddle stated that if the City were to increase property taxes on an average home at $500 per
year – that would be huge increase. Roads and infrastructure play into the value of your home, he
added. If we can make a big dent in infrastructure he predicted the value of my house would
increase more than the $5,000 over the ten years I’ve paid additional $500 per year. Ms. Gaura
replied that staff is looking to the Finance Advisory Committee to look at all options on the table.
We will not be able to accomplish everything we want on operational and capital side.
Mr. Helgerson pointed out that if streets are in failing condition, the water and sewer lines would
most probably need to be rebuilt.
Mr. Conlin asked if this study was performed in past years to determine if the road conditions
have changed or have we compared to other towns. Mr. .Laskowski replied that additional
research can be done to see how we compare to other towns.
Mr. Peddle asked if there is any explicit effort to do truck enforcement in the City. Chief Lowery
replied there is an effort, however, many of the investigations are complaint-driven, and the
amount of time dedicated is limited. Additionally, the City has solicited State Police with truck
enforcement especially on Fairview and on 4th.
7. OTHER
8. RECOMMENDATIONS TO CITY COUNCIL
9. MEMBER REPORTS
Finance Advisory Committee
August 20, 2014
Page 5 of 5
10. CONFIRM NEXT MEETING DATE AND TIME
Ms. Gaura stated that the next meeting is September 11th at 5:30 p.m.
11. ADJOURNMENT
MOTION
Mr. Verbic moved to adjourn the meeting; seconded by Mr. Conlin. Motion carried on voice
vote. Chairman Peddle declared the meeting adjourned at 7:28 p.m.
______________________________________
DIANE K. WRIGHT, Deputy City Clerk
City of DeKalb, Illinois
Refunding Option September 11, 2014
Refunding Opportunity
Executive Summary
William Blair was hired by the City of DeKalb in a request for proposal in February of 2012.
Since then they have acted as financial advisory to the City on three bond issues for the
construction of the Police Station and expansion of the Library issued via competitive sale.
William Blair has performed a comprehensive refunding analysis on the City of DeKalb’s
2004 G.O. Refunding Bonds.
These bonds can be currently refunded after October 1, 2014. There are no restrictions to
the amount of times a bond can be refunded on a current refunding basis while
maintaining its tax-exempt status.
The next two slides show how interest rates have come down over the last 7 months and
the short term rates are the lowest affording us this refunding opportunity.
1
Historical AAA MMD Interest Rates
AAA Municipal Market Data (“MMD”) During the Past Five Years
(%)
6.0
5.5
5.0 20-Yr
AAA MMD
4.5
4.0
3.5
3.0
2.80%
2.5
2.08%
2.0
1.5 10-Yr
AAA MMD
1.0
Aug-09Oct-09 Feb-10
Dec-09 Apr-10
Jun-10Aug-10Oct-10 Feb-11
Dec-10 Apr-11
Jun-11Aug-11
Oct-11 Feb-12
Dec-11 Apr-12
Jun-12Aug-12
Oct-12 Feb-13
Dec-12 Apr-13
Jun-13Aug-13
Oct-13 Feb-14
Dec-13 Apr-14
Jun-14
Note: Reflects market conditions as of August 28, 2014
Source: Thomson Financial
2
Municipal Yield Curve Comparison
AAA MMD Curves During the Past Seven Years
(%)
5.0
4.5 MMD Yield Curve
08/28/14
4.0
08/28/13
08/28/12
3.5
08/26/11
08/28/09
3.0
08/28/07
2.5
2.0
1.5
1.0
0.5
0.0
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30
Note: Reflects market conditions as of August 28, 2014
Source: Thomson Financial
3
Outstanding Debt
4
Outstanding Debt (continued)
5
Outstanding Debt (continued)
6
Refunding Opportunity
• The Series 2004 Bonds are callable on
January 1, 2015
• The Series 2004 Bonds refunded the
Series 2000 bonds and therefore are
not refundable on a tax-exempt basis
until the call date.
• Based on current interest rates, savings
are just over $200,000.
• This results in a net present value
savings as a percent of bonds refunded
ration of 7.112%
7
Method of Sale
8
Proposed Financing Schedule
Date Activity Responsibility Status
Finance Advisory Committee Review refunding bond options City/WBC
11-Sep-14
12-Sep-14 Refunding Bond Ordinance delivered to City for Council packets KMR
City Council Meeting Approval of Bond Ordinance allowing the City to proceed with refunding bond issue City/WBC/KMR
22-Sep-14
23-Sep-14 Rating agency meeting City/Moody's
30-Sep-14 Mail Preliminary Official Statement WBC
Week of October 7th Price Bonds if market conditions appropriate with approval of City officials City/WBC
Ongoing Process documentation KMR/WBC
23-Oct-14 Close bond issue All Parties
City of DeKalb, Issuer City
William Blair & Company, Financial Advisor WBC
Katten Muchin Rosenman, Bond Counsel KMR
Katten Muchin Rosenman, Disclosure Counsel KMR
*Preliminary, subject to change.
9
Notice and Disclaimer
The accompanying information was
obtained from sources which William Blair
& Company, L.L.C. believes to be reliable
but does not guarantee its accuracy and
completeness.
The material has been prepared solely for
informational purposes and is not a
solicitation of an offer to buy or sell any
security or instrument or to participate in
any trading strategy.
Historical data is not an indication of
future results.
The opinions expressed are our own unless
otherwise stated.
Additional information is available upon
request.
Contact Information:
Elizabeth M. Hennessy
William Blair & Company
Managing Director
222 West Adams ehennessy@williamblair.com
Chicago, Illinois 60606 Phone: (312) 364-8955
www.williamblair.com Fax: (312) 236-0174
10
DATE: September 5, 2014
TO: Finance Advisory Committee
FROM: Anne Marie Gaura, City Manager
Rudy Espiritu, Assistant City Manager
Cathy Haley, Finance Director
TJ Moore, Public Works Director
John Laskowski, City Engineer
SUBJECT: Discussion on Infrastructure and Capital Needs
Over the next few Finance Advisory Committee meetings, staff plans to bring forth issues that
were outlined in the budget transmittal letter and discussed during budget workshops. Staff plans
to discuss some of the City’s capital costs, particularly vehicles and equipment, including
technology. The impact of the expirations of both TIF Districts to the General Fund will also be
reviewed. At our next meeting in October, the plan is to discuss pension obligations, as well as
long term debt.
At the last Finance Advisory Committee Meeting on August 20, 2014, staff outlined that the City
is only be spending $400,000 per year on street improvements, outside of the TIF Districts.
However, according to the study by Infrastructure Management Systems (IMS), approximately
$6,626,166.67 per year would be required to maintain roads over a five year period. Obviously
this is a large financial gap to make up for our road improvements. To put this in perspective, staff
presented that a 1% increase in the home rule sales tax would generate $4,000,000 per year. This
would still leave the City short on street improvements by $2,226,166.67 per year.
Another issue that was brought up in the budget transmittal letter is the other capital needs of the
City. Beside the road improvement needs the City is facing, the City also does not have funding
sources for our fleet and equipment needs. The City’s fleet and equipment needs are funded
primarily though the General Fund by an inter-fund transfer.
Because funding for City operations must get priority before any other capital needs, the
replacement schedule for many of these items gets pushed off annually. Most often, these items
are replaced only when it is barely useable, rather than a regular replacement schedule. As the
attached FY 2013-2019 Fleet and Equipment Summary shows, for FY 2013-2015, the City only
spent on average about $650,000 for fleet and equipment replacement. However, for FY 2016-
2019, the costs for fleet and equipment average about $2,000,000. This shows that the City has
been forced to defer its fleet and equipment costs over the coming years because there are no
proper funding sources for these items.
The FY 2013-2019 Fleet and Equipment Summary shows that over the next four years, the City’s
fleet replacement costs will total $5,445,031 or $1,361,257.70 annually. The City’s equipment
replacement costs total $2,595,400. Again, these costs are primarily funded through a General
Fund intra-fund transfer and these funds are not self-sustaining. For FY 2015, the General Fund
had to transfer $162,500 to the Fleet Fund and $35,000 to the Equipment Fund. By dedicating
additional revenues to these funds, the City can eliminate major expenditure jumps or future long-
term leases to create a pay-as-you-go environment for the City.
Page |2
FY 2013 - 2019 Fleet & Equipment Summary
FY2013 FY2014 FY2015 FY2016 FY2017 FY2018 FY2019
Department Fleet Equipment Fleet Equipment Fleet Equipment Fleet Equipment Fleet Equipment Fleet Equipment Fleet Equipment Total
Police 32,000 245,600 156,500 138,000 77,270 125,000 288,511 33,000 209,405 33,000 240,343 13,200 142,104 0 1,733,933
Fire 0 3,000 30,000 21,200 336,666 0 837,667 265,200 451,667 50,000 61,667 25,000 201,667 0 2,283,734
Engineering 0 0 25,000 0 0 0 65,000 15,000 35,000 0 30,000 0 30,000 0 200,000
Public Works-Street Div. 70,000 12,000 135,000 60,500 0 3,000 407,000 325,000 590,000 263,000 625,000 204,000 670,000 250,000 3,614,500
Public Works-Airport Div. 0 0 0 11,000 0 0 0 160,000 0 174,000 0 0 0 0 345,000
Public Works-Water Div. 0 80,000 70,000 25,000 70,000 28,000 135,000 85,000 215,000 120,000 135,000 0 75,000 0 1,038,000
Administration 0 65,600 0 100,700 0 37,000 0 388,000 0 64,000 0 74,000 0 54,000 783,300
Total $102,000 $406,200 $416,500 $356,400 $483,936 $193,000 $1,733,178 $1,271,200 $1,501,072 $704,000 $1,092,010 $316,200 $1,118,771 $304,000 9,998,467
Fiscal Year Totals $508,200 $772,900 $676,936 $3,004,378 $2,205,072 $1,408,210 $1,422,771 9,998,467
Totals by Category (FY13-15): Totals by Category (FY16-19): Totals by Category (FY13-19):
Fleet $1,002,436 Fleet $5,445,031 Fleet $6,447,467
Equipment $955,600 Equipment $2,595,400 Equipment $3,551,000
Fiscal Year Totals $1,958,036 Fiscal Year Totals $8,040,431 Fiscal Year Totals $9,998,467
ED048-14
DATE: September 5, 2014
TO: Finance Advisory Committee
FROM: Anne Marie Gaura, City Manager
Jennifer Diedrich, Economic Development Coordinator
SUBJECT: Consideration of Tax Increment Financing Expenditures FY2015-FY2023
I. Summary
Both of the City’s Tax Increment Financing (TIF) Districts are set to expire by 2020. The
following is a review of the annual funding amounts that have traditionally been transferred to
support the General Fund and the negative impact of those funds at the expiration of the TIF.
II. Background
The City of DeKalb has two TIF districts currently in existence, the Central Area TIF District and
TIF#2, created in 1986 and 1994 respectively. The Central Area TIF is set to expire in 2020
(FY2021), and TIF#2 is set to expire in 2018 (FY2018). The final collection and retirement of
each TIF District is completed by December 31st of the fiscal year after expiration. Through FY15,
8% of the revenues generated in each TIF have been transferred to the General Fund as support
for administrative costs. At this point, this practice is planned to continue, through the expiration
of each TIF district with the goal of annually decreasing this amount.
In addition, the City receives a portion of the surplus monies paid out annually. In 2007, in
exchange for agreeing to extend the Central Area TIF district twelve years to implement the
Downtown Revitalization Plan, the City entered into an intergovernmental agreement with the
taxing bodies to declare 50% of the annual revenues received in the Central Area TIF a surplus
beginning in FY2011 and continuing through the expiration of the TIF. These monies are
unencumbered and distributed to the taxing bodies based on their tax rate. The City receives two
separate payouts from the surplus, a sales tax portion and a property tax portion, both of which are
deposited into the General Fund as revenues in funds 01-00-00-008-3965 and 01-00-00-008-3965
respectively. See the attached spreadsheet for more detail.
When all of the funds being transferred from both TIF districts (administrative transfer and surplus
distributions) are totaled, the amount equals $1,203,165 in FY2016. This amount will continue
to increase through FY2019, and decrease in FY2020 with the close of TIF#2. The Central Area
TIF closes in FY2022, with a final negative impact to the general fund of $1,168,763 annually.
A TIF Phase Out Team has been created by the City Manager and is made up of staff from the
City Manager’s Office, Community Development, Finance and Public Works. The team meets
bi-weekly and has reviewed the history of revenues and expenditures within the districts and
potential future uses of funding in the remaining years. Currently, debt service is limited to one
existing bond, payable with TIF revenues from the Central Area TIF that was issued in 2010 to
front the costs of the downtown improvements project which encompassed Lincoln Highway,
Locust Street, Second Street and Third Street. The group has discussed the potential of repeating
the success of this project by again issuing a bond to pay the up-front costs associated with of
several large scale, transformative projects. Staff anticipates presenting a phase-out plan
recommendation to City Council before the end of the year.
III. Community Groups/Interested Parties Contacted
improvements to the Egyptian Theatre and Barb City Manor in the amount of $100,000 each. In
addition, the City is in year three of a five year agreement with the Ellwood House Association to
fund $75,000 annually in improvements at the Nehring House. This agreement expires in FY2017.
All of the organizations have been made well aware that when the TIF districts expire, the City no
longer has a funding source to continue this practice.
IV. Legal Impact
The City has obtained the services of Kathleen Field Orr & Associates as the City’s special TIF
legal counsel. With the expiration of the TIF districts drawing to a close, and the number of
potential large scale projects on the horizon, staff believed the services of a TIF attorney were
crucial in assisting staff to create a phase-out plan for the City’s remaining TIF districts. Kathleen
Field Orr is highly regarded as a leading authority on the establishment, administration and
implementation of the Tax Increment Allocation Redevelopment Act.
IV. Conclusion
The TIF districts expiration is quickly approaching and planning for this event needs to begin now.
The TIF districts provide support to the General Fund through administrative transfers and surplus
payouts. If these transfers were not made in FY15, the reserve fund balance would drop close to
10%, well below the policy goal of 25%. In FY15, a total of $1,435,193 is being transferred from
the TIF districts into the General Fund. At the expiration of the Central Area TIF in FY2022, the
total negative effect of the loss in revenue from the TIF districts will be approximately $1,168,763
annually. A funding source will need to be identified prior to the expiration to address this revenue
deficit and its impending impact on the fund balance.
Page |2
TIF Expenditures FY2015-FY2022
TIF#2 exp TIF#1 exp
Type of Transfer FY2015 FY2016 FY2017 FY2018 FY2019 FY2020 FY2021 FY2022 Total
Admin Transfer to GF
TIF#1 791,672 519,135 519,135 526,862 534,705 542,666 550,746 558,947 3,752,195
TIF#2 150,931 126,328 128,223 130,146 132,099 0 0 0 516,796
Surplus - Sales Tax
TIF#1 332,389 365,038 370,514 376,071 381,712 387,438 393,250 399,148 2,673,172
Surplus - Property Tax
TIF#1 160,201 192,664 195,554 198,487 201,465 204,487 207,554 210,667 1,410,878
Total Annual Transfer to GF 1,435,193 1,203,165 1,213,426 1,231,567 1,249,981 1,134,590 1,151,549 1,168,763 8,353,041
Current Debt Service FY2015 FY2016 FY2017 FY2018 FY2019 FY2020 FY2021 FY2022 Total
G.O. Bond (2010-A) 1,063,975 1,068,663 1,065,675 1,060,600 1,172,800 1,171,200 1,172,900 1,167,900 8,943,713
9/5/2014