Loading...
HomeMy WebLinkAbout10-03-1990 City Council staff reportsI SARATOGA CITY COUNCIL EXECUTIVE SUMMARY NO. AGENDA ITEM ; MEETING DATE: October 3_1990 CITY MGR. APPROVAL ._._ ORIGINATING DEPT: City Manager's Office SUBJECT: Saratoga Police Department Study Recommended Motion: Receive and File. Report Summary: This study compares the cost of police related services in nine California cities chosen for either their proximity to Saratoga, their size when compared to Saratoga, their demographic similari- ty to Saratoga or more than one such attribute. The study at- tempts to define generally what it would cost Saratoga to have its own full service police department by using the data gathered and the approach used by a consulting firm to answer the same question for the City of Cupertino in 1987. Saratoga's law enforce�ne.,it costs for fiscal 1990 -91 are budgeted at $2,119,714. This includes the contract with the County Sher- iff, the contract with County Communications, and law and code enforcement services provided by the City's Public Services Department, including crossing guards and emergency preparedness. The data and the analysis thereof suggest that Saratoga would need a 41 member police department to provide its existing serv- ice levels to the community. Twenty -three personnel would be sworn law enforcement officers, fifteen would be civilians. The annual operating cost in current dollars would be $2,840,562. This would increase costs over current levels by $720,848 annual- ly. In addition, start up costs for a police facility, vehicles and other necessary equipment would require a one time outlay of $1,861,408. Most of the added cost is caused by staffing requirements as a stand alone department which do not occur using a contract option. For example, it takes 5.5 dispatch clerks to service a dispatch console 24 hours a day, 365 days a year. Training and emergency situations mean that at least 6 people be hired for this job. The actual work hours it takes County Communications to handle all Saratoga traffic is much less than this. Saratoga has traditionally used about 1,800 hours of detective time per year from the Sheriff. That equals one full -time person. A stand alone department cannot have only one detective. If that person is ill, on vacation or engaged in training, no one is available to investigate new crimes or work prior crimes when the person is away. Thus little or no investigative services are available to the community. Executive Summary Page 2 Saratoga Police Department Study 10/3/90 Saratoga has the lowest crime rate of any city in the County over 10,000 in population. Residential cities with low crime rates do not require the level of police service in more diverse communi- ties. Nor in most cases do they have the tax base to support them. For such reasons, contracting proves to be the most cost effective option. It appears Saratoga is no exception. Fiscal Impacts: $720,848 annual increase in operating costs for stand alone police department $1,861,408 one time outlay for police facility, vehicles and other necessary equipment Attachments: Staff Report Motion and Vote: Consensus for Councilmember Monia to pursue issue for next few months. t Al .. c lkll(__29-19uy� 99 oAaWMIJ9(0(�i� 13777 FRUITVALE AVENUE • ARAJ'0GA. (:ALIFORNIA 95 )7( ) (408) 867 - :3438 COUNCIL MEMBERS: Karen d.naerscr October 3, 1990 Martha C'e.e -cer Nnlem V,c,Cr ,+.%,,rna To: City Council Francis sioz —,an From: City Manager Subject: Saratoga Police Department Study In July the City Council asked the City Manager to prepare a preliminary report on the cost to have a police department for Saratoga versus contracting with the County Sheriff. In compil- ing this report, data was gathered from nine other police agen- cies in California, eight from Bay Area cities and one from southern California: These cities were chosen because of either their size, composition, or proximity or a combination of these factors were judged to be similar to Saratoga. The report also uses data from the 1987 report prepared by Hughes, Heiss and Associates on this same subject for the City of Cupertino. Data from the current budget for Saratoga for Public Safety is also included. Factors considered include population, area of service, street miles to patrol, size of department in both sworn and non -sworn personnel, part one crimes, size of budget and size of police facility. Cities used include Los Gatos, Palos Verdes Estates, Menlo Park, Campbell, Gilroy, Piedmont, Morgan Hill, Burlingame, and Los Altos. The cities range in size from 10,500 (Piedmont) to 34,500 (Campbell). Budgets range from $1,824,026 (Piedmont) to $4,878,200 (Campbell). Reported part one crime ranged from a low of 284 (Palos Verdes Estates) to a high of 2,461 (Campbell). Only Campbell's population and crime rate were consistent as a budget factor. Palos Verdes, Gilroy and Menlo Park were also fairly closely correlated using these same three factors. Using the average figures as a benchmark, the following personnel and costs would constitute a guide for meeting Saratoga's law enforcement needs with an in -house police department: , Printed on recycled paper. r. Saratoga Police October 3, 1990 Page -2- �7 Department Study Sworn Personnel (population) of (area) if (street miles) (crime rate) Average Non Sworn Personnel TOTAL SIZE of Department 1.44 x 30.75 = 44.28 4.18 x 12.00 = 50.16 0.41 x 121.00 = 49.61 410.00 29.79 = 13.78 39.46 39.46 3.45 = 11.44 COST TO OPERATE $69,282 x 50.9 = $3,526,454 COST PER CAPITA $151.59 x 30,750 = $4,661,393 COST PER PART ONE CRIME $3,546.02 x 410 = $1,453,868 AVERAGE $3,213,905 SIZE OF FACILITY Average size 11,025 sq.ft. Size per employee 201 sq.ft. x 50.9 = 10,231 sq.ft. Size based on budget $3,213,905 ; 344.58 = 9,327 sq.ft. Average 10,194 sq.ft. Based on these comparisons, it would appear Saratoga would require a department of about 50 personnel, 39 of whom would be sworn and 11 civilian. The expected operating budget would be $3.2 million. The police facility would need to be about 10,000 square feet. The study on Cupertino suggested a department of 60 people (43 sworn and 17 civilian), a budget of $3.9 million and a police facility of 11,464 square feet. If that study is used as a guide and the difference in population is used as a base, the numbers for Saratoga could be reduced to 75 %. On such a basis Saratoga would have a force of 45 (32 sworn and 13 non - sworn), a budget of $2,918,981 and a police facility of 8,600 square feet. As anyone can see, using the data gathered, any number of conclusions can be reached. In order to try to bring this into clearer focus, a pro -forma organization for Saratoga is suggested below. Then using the known data for costs, a more accurate figure can perhaps be generated. In creating the pro- forma, many of the assumptions from the Cupertino study will also be used here. Printed on recycled paper. t. o� (7) C Saratoga Police Department Study October 3, 1990 Page -3- POSITION NO. OF PERSONNEL Chief of Police Office Chief 1 Admin. Asst. (Sr. CSO) 1 Secretary 1 3 Field Services Lieutenant 1 Secretary 1 2 Patrol Sergeant 6 Patrol Officer 12 Traffic Officer 3 CSO 2 23 Investigation Sergeant 1 Officer 1 CSO 1 3 Administrative Services Records Supervisor (civilian) 1 Dispatch Clerk 6 Records Clerk 3 10 TOTAL (23 sworn, 15 non - sworn) 41 TOTAL COST BASED ON AVERAGES FROM THE DATA $69,282 x 41 = $2,840,562 Printed on recycled paper. 0 �i Saratoga Police Department Study October 3, 1990 Page -4- SIZE OF FACILITY Chief's Area 1,050 sq.ft. Lieutenant (field services) 150 Sergeant (investigations) 125 Detective 125 CSO 96 Property /Evidence Rm. (active) 200 Property /Evidence Rm. (inactive) 200 Secretary /Reception 150 Interview Room 200 Storage 100 1,346 sq.ft. Patrol Briefing Rm. /Training Rm. 300 Report Writing Room 200 Watch Commander 125 Traffic 200 Arsenal /Radio Storage 100 Locker Room /etc. 1,000 Storage 100 2,025 sq.ft. Records Supervisor 150 Records 500 Reception /Front Desk 300 Storage 150 1,100 sq.ft. ------------------------------------------------------ Custodial 75 Lounge 300 Restrooms (4) 360 735 ------------------------------------------------------ Subtotal 6,256 Internal Circulation @ 808 1,251 Total Gross Square Feet (@ 12.58 grossing factor) 8,445 r, Saratoga Police Department Study October 3, 1990 Page -5- It is currently estimated a building would cost $171 /sq.ft. to build exclusive of the land. This would indicate a capital cost of $1,444,-095. Building costs (@ $125 / sq.ft.) Site development (30,000 sq.ft. @ $3.50 /sq.ft.) Arch. /Eng. fees (@ 158) Furniture and Office Equipment ($15 /sq.ft.) TOTAL Other start -up costs per the Cupertino study include vehicles: 12 @ $16,000 each = Other capital outlay estimated at Contingencies (@ 108) TOTAL START UP COSTS $1,055,625 105,000 158,344 126,675 $1,445,644 $192,000 $300,000 $193,764 $1,861,408 Attached to this report are spreadsheet pages which summarize the data gathered from the various police agencies. Also attached are summaries of the data from each agency, Saratoga and the updated Cupertino study. Details on budgets, organization and the like received from each agency are available from the City Manager. Saratoga currently pays $2.1 million for law and code enforcement services through the County or through our own staff of four in the Public Services Department. This analysis suggests it would cost an additional $720,848 a year to provide these same services on a stand alone basis. In addition, start -up costs of $1,861,408 would be required on a one time basis. Saratoga is a low crime rate, residential city. Only 410 part one crimes were reported in 1989. Such cities do not need, nor can their tax base afford, in most cases, to fund stand alone departments because minimum staffing needs must be met even though they may not always be necessary. Dispatch and detectives are clear examples. Saratoga's calls do not take up 8,760 hours of dispatch time in a year. Yet to provide around - the -clock dispatch takes 6 persons. Saratoga only needs one detective based on use of the Sheriff's staff. A stand alone department cannot provide service or do its job without a backup person. Printed on recycled paper. f - Saratoga Police Department Study October 3, 1990 Page -6- The Benefits, from a law enforcement standpoint, of a stand alone department cannot be justified when cost is taken into account. To believe that Saratoga could deliver the same service with its own department within the current budget is not possible given the overstaffing which would be required. It would mean the total department would have less than 31 people. To cover patrol alone, it takes 22 sworn personnel. If Saratoga wants its own Police department, it will need additional revenues to fund it. A � C. p4ow � - arry Peacock, City Manager jm Attachments Printed on recycled paper. r - C, _J ?OLICE SERVICES ANALYSIS )ATA NAME ?OPULATION 3REA STREET MILES Sworn Personnel lonsworn Personnel )ispatch Personnel COTAL PERSONNEL ?ACILITY SIZE(sq. ft. iomicide Rape Robbery kssault 3urglary • .jarceny kuto Theft ?ART ONE CRIMES TOTAL kdmin Records /Comm ?atrol Investigation rraf f is :SO ?arking Emergency Prep ,apital DOTAL COST Sworn Personnel /1,000 pop Sworn Personnel /area Sworn Personnel /Street Miles Sworn v. Nonsworn Personnel Facility Size Per Employee(sq. Crime Rate /1000 Crime Rate /Sworn Personnel rime Rate /All Personnel Per Capita Cost Investigation cost per crime total Cost Per Part One Crime �ost Per Sworn Person Cost Per Total Staffing AGENCY NAME Los Gatos Palos Verdes 28,500 15,000 10.5 4.5 98 88 43 23 19.5 2 8.5 10 71 35 5,800 not reported 2 0 10 2 18 4 37 13 265 100 706 158 107 7 1,145 284 $250,900 $819,270 $2,042,880 $696,800 $533,510 $219,360 $126,290 -7- Menlo Park Campbell 28,351 $11,250 19 .$112,970 $4,689,010 $2,711,558 1.51 1.53 4.10 5.11 0.44 0.26 2.21 11.50 ft.) 81.69 not reported 40.18 18.93 26.63 12.35 9.94 4.51 $164.53 $180.77 $608.56 not reported $4,095.21 $9,547.74 $109,047 $117,894 $66,042 $77,473 -7- Menlo Park Campbell 28,351 34,500 19 6 82 86 41 40 7 12 9 8 57 60 9,300 10,000 4 0 8 1J 58 27 86 569 261 306 955 1411 150 13E 1,522 2,461 $194,001 $381,695 $804,663 $1,019,205 $2,639,645 $2,770,595 $711,440 $706,705 $4,349,749 $4,878,200 1.45 2.16 0.50 5.86 163.16 53.68 37.12 16.75 $153.42 $467.44 $2,857.92 $106,091 $76,311 1.16 6.67 0.4' 3.3: 166. 6' 71.3: 61. 5; 23.5.' $141.4C $287.16 $1,982.20 $121,955 $81,303 \_J POLICE SERVICES ANALYSIS (7) AGENCY NAME DATA NAME Gilroy Piedmont Morgan Hill Burlingame POPULATION 30,000 10,500 25,500 27,000 AREA 10.3 1.8 13 5.5 STREET MILES 75 55 120 76 Sworn Personnel 45 20. 38 46 Nonsworn Personnel 15 2 14 13 Dispatch Personnel 10 5 10 9 TOTAL PERSONNEL 70 27 62 68 FACILITY SIZE(sq. ft.) 15,000 4,000 20,000 13,500 Homicide 1 0 0 0 Rape 10 0 8 11 Robbery 30 10 12 16 Assault 171 3 168 79 Burglary 357 62 268 173 Larceny 1021 282 464 151 Auto Theft 134 36 not reported 164 PART ONE CRIMES TOTAL 1,724 393 920 594 Admin $575,131 $261,426 Records /Comm $722,770 $1,071,360 $473,384 Patrol $1,820,145 $1,945,822 Investigation $340,991 $624,085 Traffic CSO $123,985 Parking $260,033 Emergency Prep $5,545 Capital $422,665 TOTAL COST $4,011,232 $1,824,026 $3,902,693 $4,708,960 Sworn Personnel /1,000 pop 1.50 1.90 1.49 1.70 Sworn Personnel /area 4.37 11.11 2.92 8.3E Sworn Personnel /Street Miles 0.60 0.36 0.32 0.61 Sworn v. Nonsworn Personnel 3.00 10.00 2.71 3.54 Facility Size Per Employee(sq. ft.) 214.29 148.15 322.58 198.5: Crime Rate /1000 57.47 37.43 36.08 22.0c Crime Rate /Sworn Personnel 38.31 19.65 24.21 12.91 Crime Rate /All Personnel 14.59 10.44 7.48 2.22 Per Capita Cost $133.71 $173.72 $153.05 $174.41 Investigation.Cost Per Crime $197.79 not reported $678.35 not reporte Total Cost Per Part One Crime $2,326.70 $4,641.29 $4,242.06 $7,927.54 Cost Per Sworn Person $89,138 $91,201 $102,702 $102,369 Cost Per Total Staffing, $57,303 $67,557 $62,947 $69,249 POLICE SERVICES ANALYSIS WE AGENCY NAME DATA NAME Los Altos Average Cupertino Saratoga POPULATION 26,200 25,061 40,580 30,750 AREA 7 9 13 1_ STREET MILES 110 88 118 12? Sworn Personnel 28 36 43 15.E Nonsworn Personnel 9.5 10 12 4 Dispatch Personnel 6 8 5 TOTAL PERSONNEL 43.5 55 60 19.3 FACILITY SIZE(sq. ft.) 10,600 11,025 11,464 Homicide 0 1 1 Rape 2 7 9 Robbery 7 20 39 1C Assault 57 131 57 27 Burglary 119 212 280 221 Larceny 390 615 1461 131 Auto Theft 24 84 77 16 PART ONE CRIMES TOTAL 599 1,071 1,924 41C Admin $332,631 Records /Comm $465,157 $767,973 $230,34C Patrol $2,243,817 $1,118,458 Investigation $616,004 $108,967 Traffic $533,510 $389,422 CSO $171,673 $197,687 Parking $193,162 Emergency Prep $8,398 $55,410 Capital $267,818 $19,430 TOTAL COST $3,115,309 $3,798,971 $3,891,975 $2,119,714 Sworn Personnel /1,000 pop 1.07 1.44. 1.06 0.50 Sworn Personnel /area 4.00 4.18 3.31 1.2F Sworn Personnel /Street Miles 0.25 0.41 0.36 0..1: Sworn v. Nonsworn Personnel 2.95 3.45 3.58 3.8: Facility Size Per Employee(sq. ft.) 243.68 201.06 191.07 0.0( Crime Rate /1000 22.86 42.75 47.41 13.3: Crime Rate /Sworn Personnel 21.39 29.76 44.74 26.8( Crime Rate /All Personnel 8.97 11.22 24.35 6.7� Per Capita Cost $118.90 $151.59 $95.91 $68.93 Investigation Cost Per Crime not reported $574.99 not reported $265.77 Total Cost Per Part One Crime $5,200.85 $3,546.02 $2,022.86 $5,170.03 Cost Per Sworn Person $111,261 $105,527 $90,511 $138,543 Cost Per Total Staffing $71,616 $69,282 $64,866 $109,330 WE (7 Population: Area: Miles of Roads: Sworn Personnel: C' 27,000 Non Sworn: 1 Dispatch: Y Dispatch Staff: 9 Size of Facility: 1 Total Personnel: 6 Part One Crimes: Homicide 0 Rape 11 Robbery 16 Assault 79 Budget Police $3,278,457 Communications 403,494 Parking Enforcemt. 191.984 TOTAL $3,873,935 *Travel lane miles /2 BURLINGAME 5.5 square miles 6* 6 3 es 3,500 sq.ft. 8 Burglary 173 Larceny 151 Auto Theft 164 O&M capital Total $559,811 $137,275 $3,975,543 41,690 28,200 473,384 28,799 39,250 260,033 $630,300 $204,725 $4,708,960 10 Population: Area: Miles of Roads: Sworn Personnel: Non Sworn: �i CAMPBELL 34,500 6.0 square miles 86 40 12 Dispatch: Yes Dispatch Staff: 8 (included above) Size of Facility: 10,000 sq.ft. Total Personnel: 60 Part One Crimes: Homicide 0 Rape 13 Robbery 27 Assault 569 Budget Salar Administration $215,870 Conr mications 448,145 Records 302,925 Investigation 558,545 Patrol 2,042,465 TOTAL $3,567,950 Burglary 306 Larceny 1,411 Auto Theft 135 O&M - capital Total $143,825 $22,000 $381,695 101,970 113,985 664,100 46,880 5,300 355,105 141,660 6,500 706,705 704,530 23.600 2,770,595 $1,138,865 $171,385 $4,878,200 11 (71 Population: Area: Miles of Roads: Sworn Personnel: Non Sworn: Dispatch: Dispatch Staff: Size of Facility: Total Personnel: Part One Crimes: Homicide 1 Rape 9 Robbery 39 Assault 57 Budget* Salar TOTAL $3,367,532 (7) 40,580 13 square miles 118 43 12 Yes 5 11,464 sq.ft. 60 Burglary 280 Larceny 1,461 Auto Theft 77 O&M Capital $439,300 $85,143 *Per Hughes, Heiss Report plus 15% for period 1987 -1990 12 Total $3,891,975 GILROY Population: 30,000 Area: 10.3 square miles Miles of Roads: 75 Sworn Personnel: 45 Non Sworn : 15 Dispatch: Yes Dispatch Staff: 10+ Size of Facility: 15,000 sq.ft. Total Personnel: 70 Part One Crimes: Homicide 1 Rape 10 Robbery 30 Assault 171 Budget Salmi Administration $369,494 Patrol 1,723,545 Investigation 325,081 Dmergency Serv. -0- Communications 349,121 Records 281,309 CSO 117,479 Capital -0- TOTAL $3,166,029 *Does not include benefits Burglary 357 Larceny 1,021 Auto Theft 134 O&M Capital Total - $205,637 -0- $575,131 96,600 -0- 1,820,145 15,910 -0- 340,991 5,545 -0- 5,545 45,315 -0- 394,436 47;025 -0- 328,334 6,506 -0- 123,985 -0- 422,665 422.665 $422,538 $422,665 $4,011,232 13 (7-11' Population:. 2 Area: 7 Miles of Roads: 1 Sworn Personnel: 2 Non Sworn: 9 Dispatch: Dispatch Staff: 6 Size of Facility: 1 Total Personnel: 4 Part One Crimes: Homicide 0 Rape 2 Robbery 7 Assault 57 Budget Sal Co unications $401,201 rm Police 2,137,148 TOTAL $2,538,349 I C, LOS ALTOS 6,200 square miles 10 8 .5 Yes 0,600 sq.ft. 3.5 Burglary 119 Larceny 390 Auto Theft 24 0&M Capital $60,456 $3,500 411,204 101,800 $471,660 $105,300 14 Total $465,157 2,650,152 $3,115,309 n LOB GATOS Population: 28,500 Area: 10.5 square miles Miles of Roads: 98 Sworn Personnel: 43 Non Sworn: 19.5 Dispatch: Yes Dispatch Staff: 8.5 Size of Facility: 5,800 (15,000 on drawing board) sq.ft. Total Personnel: 71 Part One Crimes: : Burglary 265 Larceny 706 Auto Theft 107 O&M Capital • Total $19,660 Homicide 2 $250,900 Rape 10 -0- Robbery 18 210,840 Assault 37 Budget Salar' Administration $231,240 Records & C,omn. 669,240 Patrol 1,832,040 Investigation 630,460 Traffic 483,580 Camn.mity Service 184,370 Parking 120,640 TOTAL $4,151,570 Burglary 265 Larceny 706 Auto Theft 107 O&M Capital • Total $19,660 -0- $250,900 150,030 -0- 819,270 210,840 -0- 2,042,880 66,340 -0- 696,800 49,930 -0- 533,510 34,990 -0- 219,360 5,650 -0- 219,360 $537,440 -0- $4,689,010 15 Population: 2 Area: 1 Miles of Roads: 8 Sworn Personnel: 4 Non Sworn: 7 Dispatch: Y Dispatch Staff: 9 Size of Facility: 9 Total Personnel: 5 Part One Crimes: Homicide 4 Rape 8 Robbery 58 Assault 86 Budget Sall Administration $139,900 Records & Comm. 726,817 Investigation 642,034 Patrol 2,456,875 TOTAL $3,965,626 ,.1 8,351 9 square miles 2 1 es ,300 sq.ft. 6 Burglary 261 Larceny 955 Auto Theft 180 O&M Capital Total $54,101 -0- $194,001 77,846 -0- 804,663 69,406 -0- 711,440 182,770 -0- 2,639,645 $384,123 -0- $4,349,749 16 (71 Population: Area: Miles of Roads: Sworn Personnel: Non Sworn: MORGAN HILL 25,500 13 square miles 120 38 14 Dispatch: Yes Dispatch Staff: 10 Size of Facility: 20,000 sq.ft. Total Personnel: 62 Part One Crimes: Homicide 0 Rape 12 Robbery 12 Assault 168 Budget Sal Administration $204,895 Patrol 1,652,392 Traffic 394,109 Investigation. 538,913 Records 898,146 Capital -0- TOTAL $3,688,455 Burglary Larceny Auto Theft K-3 V111 $45,771 180,535 32,931 81,472 156,404 40.000 $537,113 17 268 464 n/a Capital $10,760 100,895 -0- 3,700 16,810 -0- $132,165 Total $261,426 1,945,822 427,040 624,085 1,071,360 40,000 $4,369,733 (7-1 PALOS VERDES ESTATES Population: 15,000 Area: 4.5 square miles Miles of Roads: Sworn Personnel: Non Sworn: Dispatch: Dispatch Staff: Size of Facility: Total Personnel: 88 23 2 Yes 10 (includes jailers) Not reported 35 Part One Crimes: Homicide 0 Rape . 2 Robbery 4 Assault 13 Budget Salary Police $2,064,663 &m -gency Prep. -0- Capital -0- TOTAL $2,064,663 Burglary Larceny Auto Theft 100 158 7 O&M capital Total $487,100 $35,575 $2,587,338 11,250 -0- 11,250 -0- 112,970 112,970 $498,350 $148,545 $2,711,558 18 Population: Area: Miles of Roads: Sworn Personnel: Non Sworn: Dispatch: Dispatch Staff: Size of Facility: Total Personnel: i l PIRDMONT 10,500 1.8 square miles 55 20 2 Yes 5 4,000 sq.ft. 27 Part One Crimes: Homicide 0 Rape 0 Robbery 10 Assault 3 Budget Sal TOTAL $1,637,632 Burglary 62 Larceny 282 Auto Theft 36 O&M Capital $164,601 $21,793 19 Total $1,824,026 I 0 Population: Area: Miles of Roads: Sworn Personnel: Non Sworn: Dispatch: Dispatch Staff: Size of Facility: Total Personnel: Part One Crimes: Homicide 0 Rape 5 Robbery 10 Assault 27 Budget Patrol SHERIFF /SARATOGA (7 30,750 12 square miles 121 n/a (15.3 equiv. field personnel) 4 county n/a n/a n/a Traffic (day, night, investigation, DUI) Detective (includes CAL-M) Station CSO Camunications Crossing Guards Emergency Management Wks 20 Burglary 221 Larceny 131 Auto Theft 16 $1,113,336 5,122 370,715 108,967 19,430 197,687 230,340 18,707 55,410 $2,119,714