Civic Intelligence

Bay Area Lutheran Homes Inc

990 • Fiscal year 2016 • EIN 39-1034534

Jul 01, 2015 to Jun 30, 2016 • Filed on Feb 07, 2017

1040 Pilgrim WayGreen Bay, WI 54304

(920) 499-1481

Siviq Scores

Precomputed percentiles for this filing year versus similar nonprofits in the same peer cohort.

Liabilities / Assets

60th percentile

0.38x

Higher debt load relative to assets than 60% of similar nonprofits.

2016 filings • 501(c)3 • $25M-$50M nonprofits • Source year 2016

Liabilities / Revenue

72nd percentile

0.82x

Higher debt load relative to revenue than 72% of similar nonprofits.

2016 filings • 501(c)3 • $25M-$50M nonprofits • Source year 2016

Net Margin

46th percentile

1.4%

Higher net margin than 46% of similar nonprofits.

2016 filings • 501(c)3 • $25M-$50M nonprofits • Source year 2016

Top Officer Pay

39th percentile

$205,611

Higher top officer pay than 39% of similar nonprofits.

Top officer pay equals 1.2% of source-year revenue.

2016 filings • 501(c)3 • $25M-$50M nonprofits • Source year 2016

Asset Growth

76th percentile

11%

Faster asset growth than 76% of similar nonprofits.

2016 filings • 501(c)3 • $25M-$50M nonprofits • Annualized from 2015 to 2016

Revenue Growth

79th percentile

17%

Faster revenue growth than 79% of similar nonprofits.

2016 filings • 501(c)3 • $25M-$50M nonprofits • Annualized from 2015 to 2016

Assets

Up

$37,643,309

Up $3,657,003 (+11%) from 2015

Net Assets

Up

$23,495,077

Up $77,082 (+0.3%) from 2015

Liabilities

Up

$14,148,232

Up $3,579,921 (+34%) from 2015

Revenue

Up

$17,335,971

Up $2,495,154 (+17%) from 2015

Expenses

Up

$17,087,953

Up $2,664,139 (+18%) from 2015

Net Income

Down

$248,018

Down $168,985 (-41%) from 2015

Historical Trend

Balance Sheet Trend

The highlighted filing sits inside the broader history for assets, liabilities, and net assets.

$150M$100M$50M$0Assets 2010: $18,847,786Liabilities 2010: $807,283Net Assets 2010: $18,040,5032010Assets 2011: $20,403,485Liabilities 2011: $977,970Net Assets 2011: $19,425,5152011Assets 2012: $21,065,349Liabilities 2012: $1,382,669Net Assets 2012: $19,682,6802012Assets 2013: $23,065,165Liabilities 2013: $1,196,609Net Assets 2013: $21,868,5562013Assets 2014: $26,596,709Liabilities 2014: $3,435,993Net Assets 2014: $23,160,7162014Assets 2015: $33,986,306Liabilities 2015: $10,568,311Net Assets 2015: $23,417,9952015Assets 2016: $37,643,309Liabilities 2016: $14,148,232Net Assets 2016: $23,495,0772016Assets 2017: $38,900,421Liabilities 2017: $13,743,803Net Assets 2017: $25,156,6182017Assets 2018: $40,203,588Liabilities 2018: $13,772,121Net Assets 2018: $26,431,4672018Assets 2019: $41,383,463Liabilities 2019: $13,635,265Net Assets 2019: $27,748,1982019Assets 2020: $44,962,302Liabilities 2020: $16,296,710Net Assets 2020: $28,665,5922020Assets 2021: $44,925,361Liabilities 2021: $13,043,018Net Assets 2021: $31,882,3432021Assets 2022: $42,574,750Liabilities 2022: $12,864,068Net Assets 2022: $29,710,6822022Assets 2023: $43,523,303Liabilities 2023: $13,558,502Net Assets 2023: $29,964,8012023Assets 2024: $96,159,880Liabilities 2024: $62,989,269Net Assets 2024: $33,170,6112024Assets 2025: $100,980,343Liabilities 2025: $67,766,761Net Assets 2025: $33,213,5822025

Highlighted filing

2016

Assets$37,643,309
Liabilities$14,148,232
Net Assets$23,495,077

Operations Trend

Revenue, expenses, and net income across loaded years, with this filing highlighted.

$30M$20M$10M$0-$10MExpenses 2010: $13,118,2212010Expenses 2011: $13,555,0272011Expenses 2012: $14,284,6072012Revenue 2013: $14,430,951Expenses 2013: $13,823,422Net Income 2013: $607,5292013Revenue 2014: $14,538,500Expenses 2014: $13,732,461Net Income 2014: $806,0392014Revenue 2015: $14,840,817Expenses 2015: $14,423,814Net Income 2015: $417,0032015Revenue 2016: $17,335,971Expenses 2016: $17,087,953Net Income 2016: $248,0182016Revenue 2017: $20,147,106Expenses 2017: $18,801,846Net Income 2017: $1,345,2602017Revenue 2018: $20,747,968Expenses 2018: $19,457,837Net Income 2018: $1,290,1312018Revenue 2019: $21,226,308Expenses 2019: $20,040,486Net Income 2019: $1,185,8222019Revenue 2020: $21,964,224Expenses 2020: $21,153,886Net Income 2020: $810,3382020Revenue 2021: $23,731,190Expenses 2021: $21,645,050Net Income 2021: $2,086,1402021Revenue 2022: $22,925,142Expenses 2022: $23,421,163Net Income 2022: -$496,0212022Revenue 2023: $24,442,997Expenses 2023: $24,757,579Net Income 2023: -$314,5822023Revenue 2024: $29,902,609Expenses 2024: $26,131,570Net Income 2024: $3,771,0392024Revenue 2025: $26,678,393Expenses 2025: $26,980,026Net Income 2025: -$301,6332025

Highlighted filing

2016

Revenue$17,335,971
Expenses$17,087,953
Net Income$248,018
Jump To
Filing Snapshot
Filing Period
Jul 1, 2015 to Jun 30, 2016
Signed
Feb 7, 2017
Return Version
2015v3.0
Gross Receipts
$19,932,873
Mission and Program Overview

Mission

To be the leader in delivering and advancing senior care and/or rehabilitation for green bay and the surrounding communities by meeting the needs of the whole senior person; social, medical, psychological, cognitive, and spiritual, maximizing each individual's highest level of independence.

Providing supervised care for elderly residents through a rehabilitation/skilled nursing facility and an assisted living facility.

Balance Sheet Detail
LineBeginningEndChange
Assets
Land, Buildings, and Equipment, Net$21,260,480$23,765,311▲ $2,504,831
Investments in Publicly Traded Securities$8,773,451$8,850,353▲ $76,902
Savings and Temporary Cash Investments$2,327,733$3,100,442▲ $772,709
Accounts Receivable$1,032,547$1,442,983▲ $410,436
Prepaid Expenses and Deferred Charges$243,022$374,050▲ $131,028
Intangible Assets$245,452--
Cash and Non-Interest-Bearing Accounts$44,316$45,061▲ $745
Inventories for Sale or Use$23,251$23,251→ $0
Total Assets$33,986,306$37,643,309▲ $3,657,003
Other Assets Total$36,054$41,858▲ $5,804
Liabilities
Tax Exempt Bond Liabilities$8,371,456$12,781,820▲ $4,410,364
Accounts Payable and Accrued Expenses$2,187,351$1,359,788▼ $827,563
Other Liabilities$9,241$6,624▼ $2,617
Deferred Revenue$263--
Total Liabilities$10,568,311$14,148,232▲ $3,579,921
Net Assets / Fund Balance
Unrestricted Net Assets$23,417,995$23,495,077▲ $77,082
Total Net Assets Fund Balance$23,417,995$23,495,077▲ $77,082
Total Liabilities and Net Assets / Fund Balance$33,986,306$37,643,309▲ $3,657,003

Asset Categories

AssetBook ValueDepreciationBasis
Buildings$21,907,368$10,697,748$32,605,116
Equipment$1,278,738$1,204,105$2,482,843
Leasehold Improvements$438,842$498,273$937,115
Other Land Buildings$77,145$103,219$180,364
Land$63,218-$63,218
Compensation and Service Providers

Employees

NameTitleFull / Part TimeBaseOtherTotal
Scott RossExecutive DirectorFT$165,362$40,249$205,611
Julie GraceffaChief Financial OfficerFT$105,587$7,860$113,447

Board Members and Trustees

NameTitle
Sue MayPresident
Randy FrailingVice-president
Barb BraunBoard Member
Larry FrazierBoard Member
Max RothBoard Member
Pastor Dennis SchattBoard Member
Phyllis HoppeBoard Member
Ron PigeonBoard Member
Ruth BloeslBoard Member
Joyce MccollumFormer BOARD MEMBER
Pastor Jim GerthFormer BOARD MEMBER
Mike HalladaFormer TREASURER
Jeffrey MartinsonMember/Current Treasurer
Sharon BarchackySecretary
Revenue and Support

Revenue Composition

Contributions and Grants
$5,270
Program Service Revenue
$17,023,747
Investment Income
$306,954
Other Revenue
$0
All Other Contributions
$5,270
Change in Net Assets
$248,018

Audited Revenue Reconciliation

Revenue per Audited Statements
$17,224,708
Revenue Not Reported on Financial Statements
$111,263
Revenue Not Reported on Form 990
$0
Other Revenue Adjustments
$54,966
Total Revenue per Audited Statements
$17,224,708
Total Revenue per Form 990
$17,335,971
Expenses and Functional Allocation

Major Expense Lines

Line ItemAmount
Salaries, Compensation, and Employee Benefits$10,339,077
Other Expenses$6,748,876
Grants and Similar Amounts Paid$0
Professional Fundraising Fees$0
Total Fundraising Expense$0

Functional Expense Allocation

Line ItemProgramManagementFundraisingTotal
Other Salaries and Wages$7,682,043$726,355-$8,408,398
Fees for Services Other$1,750,448--$1,750,448
Office Expenses$1,440,743$138,830-$1,579,573
Depreciation Depletion$1,187,325$230,223-$1,417,548
Other Employee Benefits$833,110$83,583-$916,693
Payroll Taxes$553,482$73,115-$626,597
Occupancy$337,983$65,535-$403,518
Interest$320,963--$320,963
Current Officers, Directors, Trustees, and Key Employees-$319,058-$319,058
Fees for Services Management-$299,940-$299,940
Insurance$133,594$73,691-$207,285
Information Technology$179,650$4,997-$184,647
Pension Plan Contributions$64,012$4,319-$68,331
Advertising$59,478--$59,478
Fees for Service Investment Mgmnt Fees$56,297--$56,297
Travel$30,800$5,375-$36,175
All Other Expenses$34,058$1,840-$35,898
Fees for Services Legal$387$33,340-$33,727
Conferences and Meetings$19,031$12,852-$31,883
Fees for Services Accounting-$30,543-$30,543
Other Expenses$41,163$7,569-$7,569
Total Functional Expenses$14,950,271$2,137,682$0$17,087,953

Audited Expense Reconciliation

Line ItemAmount
Total Expenses per Audited Statements$17,319,386
Total Expenses per Form 990$17,087,953
Expenses per Audited Statements$16,976,690
Expenses Not Reported on Form 990$342,696
Expenses Not Reported on Financial Statements$111,263
Other Expense Adjustments$54,966
Fundraising, Events, and Gaming
Fundraising activities
No
Gaming activities
No
Professional fundraiser used
No

Fundraising and Gaming Totals

Line ItemAmount
Professional Fundraising Fees$0
Political and Lobbying Activity
Political campaign activity
No
Lobbying activity
Yes
Subject to proxy tax
No
Debt and Bond Financing

Other Reported Liabilities

LiabilityAmount
Tenant Deposits Held in Trust$6,624

Bond Issues

BondIssuerIssuedIssue PricePurpose
AWisconsin Health and Educational Facilities Authority2014-07-11$13,000,000Finance renovations to health care facility

Bond Proceeds

BondTotal ProceedsSpentRetiredIssuance Costs
A$13,000,000--$20,000

Bond Financing Compliance

No rebate due
No
Rebate not yet due
Yes
Form 8038-T filed
No
Gross proceeds invested
No
Gross proceeds invested in GIC
No
Exception to rebate
No
Corrective action procedures
Yes
Governance and Compliance

Governance Checklist

Compiled or reviewed by an accountant
No
Annual disclosure for covered persons
Yes
Audit committee
Yes
Business relationship with family members
No
Business relationship with organization members
No
Material changes to governing documents
No
Compensation from other sources disclosed
No
CEO compensation reviewed
Yes
Other officer compensation reviewed
Yes
Conflict-of-interest policy
Yes
Audited financial statements prepared
Yes
Key decisions subject to board approval
No
Management duties delegated
No

Governance Explanations

Form 990, Part VI, Section A, line 6

The corporate membership of the organization consists of congregations of the green bay conference of the east central synod of the evangelical Lutheran church in America. The membership of the organization may include other organizations; however, a majority of the corporate members shall consist of Lutheran congregations of the evangelical Lutheran church of America, or its successor.

Form 990, Part VI, Section A, line 7A

Each of the members has the ability to nominate one or more delegates based on the congregation levels of each respective church. Each delegate nominated has the authority to nominate one board member. No one church has the ability to nominate more than 50% of the delegates.

Form 990, Part VI, Section B, line 11

The board of directors has delegated the detailed review of the form 990 to management. The form 990 is presented to the full board of directors for review and final approval.

Form 990, Part VI, Section B, line 12C

At least on an annual basis, the organizations require that a conflict of interest statement be signed, with all potential conflicts listed and discussed. Each board member completes this form, and all potential conflicts are discussed during a board meeting. Board members decide the appropriate course of action for each conflict. Some conflicts are immaterial enough to warrant no follow-up, others are resolved by not allowing the member with a conflict to vote on decisions related to the conflict.

Form 990, Part VI, Section B, line 15

The organization utilizes Leading Age data for all employee compensation (comparable data). The executive committee of the board of directors approves the executive director compensation. The full board of directors approves the wage range for employees. The executive director has discretion to determine and approve other officers and key employee compensation through the board-approved wage range. These decisions are made by those without conflict of interest and documentation is kept for all decisions made.

Form 990, Part VI, Section C, line 19

The organization believes its governing documents, conflict of interest policy, and financial statements are the property of the organization and does not make them available to the public.

Filing and Contact Details

Filer

Filer Name
Bay Area Lutheran Homes Inc
EIN
39-1034534
Phone
9204991481
Address
1040 Pilgrim Way, Green Bay, WI 54304
Doing Business As
Woodside Senior Communities

Signing Officer

Name
Julie Graceffa
Title
CFO
Phone
9204991481
Signed
2017-02-07
Discuss with paid preparer
Yes

Organization Details

Principal Officer
Julie Graceffa
Formed
1968
Legal Domicile
Wi
Voting Board Members
11
Independent Board Members
11
Employees
422
Volunteers
65

Preparer

Firm
Wipfli LLP
Address
PO Box 12237, Green Bay, WI 54307-2237
Preparer
Terri Rexrode CPA MST
Phone
9206620016
Supplemental Narrative

Additional Explanations

Form 990, Part III, line 2

Bay Area Lutheran Homes, Inc. began operating a 20-unit Memory Care Assisted Living Facility under the licensure of Woodside Manor IV.

Form 990, Part III, line 3

Bay Area Lutheran Homes, Inc. expanded its rehabilitation facility from 25 units to 49 units of rehab.

Form 990, Part IX, line 11G

Maintenance Fees: Program service expenses 31,314. Management and general expenses 0. Fundraising expenses 0. Total expenses 31,314. Admin Fees: Program service expenses 13,449. Management and general expenses 0. Fundraising expenses 0. Total expenses 13,449. contracted nursing services: Program service expenses 1,705,685. Management and general expenses 0. Fundraising expenses 0. Total expenses 1,705,685.

FORM 990, PART XII, LINE 2C:

SELECTION OF INDEPENDENT ACCOUNTANT The board of directors selects the independent accountant and reviews the audited financial statements. The process has not changed from last year.

Financial Statement Notes

Part XI, Line 4B - Other Adjustments:

Affiliate Admin Fees 54,966.

Part XII, Line 2D - Other Adjustments:

Intercompany Elimination 330,600. Haven Management Fee 12,096.

Part XII, Line 4B - Other Adjustments:

affiliate admin fee 54,966.

Raw XML AppendixShowing 400 of 728 raw XML fields

This appendix keeps the raw XML leaves available for debugging and edge-case review. The human report above is the primary experience.

Path#Value
IRS990/AccountantCompileOrReviewInd00
IRS990/AccountsPayableAccrExpnssGrp/BOYAmt02187351
IRS990/AccountsPayableAccrExpnssGrp/EOYAmt01359788
IRS990/AccountsReceivableGrp/BOYAmt01032547
IRS990/AccountsReceivableGrp/EOYAmt01442983
IRS990/ActivitiesConductedPrtshpInd00
IRS990/ActivityOrMissionDesc0PROVIDING SUPERVISED CARE FOR ELDERLY RESIDENTS THROUGH A REHABILITATION/SKILLED NURSING FACILITY AND AN ASSISTED LIVING FACILITY.
IRS990/AdvertisingGrp/ProgramServicesAmt059478
IRS990/AdvertisingGrp/TotalAmt059478
IRS990/AllOtherContributionsAmt05270
IRS990/AllOtherExpensesGrp/ManagementAndGeneralAmt01840
IRS990/AllOtherExpensesGrp/ProgramServicesAmt034058
IRS990/AllOtherExpensesGrp/TotalAmt035898
IRS990/AnnualDisclosureCoveredPrsnInd01
IRS990/AuditCommitteeInd01
IRS990/BooksInCareOfDetail/BusinessName/BusinessNameLine1Txt0Julie Graceffa
IRS990/BooksInCareOfDetail/PhoneNum09204053532
IRS990/BooksInCareOfDetail/USAddress/AddressLine1Txt01040 PILGRIM WAY
IRS990/BooksInCareOfDetail/USAddress/CityNm0GREEN BAY
IRS990/BooksInCareOfDetail/USAddress/StateAbbreviationCd0WI
IRS990/BooksInCareOfDetail/USAddress/ZIPCd054304
IRS990/BusinessRlnWithFamMemInd00
IRS990/BusinessRlnWithOfficerEntInd00
IRS990/BusinessRlnWithOrgMemInd00
IRS990/CashNonInterestBearingGrp/BOYAmt044316
IRS990/CashNonInterestBearingGrp/EOYAmt045061
IRS990/ChangeToOrgDocumentsInd00
IRS990/CntrctRcvdGreaterThan100KCnt00
IRS990/CollectionsOfArtInd00
IRS990/CompCurrentOfcrDirectorsGrp/ManagementAndGeneralAmt0319058
IRS990/CompCurrentOfcrDirectorsGrp/TotalAmt0319058
IRS990/CompensationFromOtherSrcsInd00
IRS990/CompensationProcessCEOInd01
IRS990/CompensationProcessOtherInd01
IRS990/ConferencesMeetingsGrp/ManagementAndGeneralAmt012852
IRS990/ConferencesMeetingsGrp/ProgramServicesAmt019031
IRS990/ConferencesMeetingsGrp/TotalAmt031883
IRS990/ConflictOfInterestPolicyInd01
IRS990/ConservationEasementsInd00
IRS990/ConsolidatedAuditFinclStmtInd01
IRS990/CreditCounselingInd00
IRS990/CYBenefitsPaidToMembersAmt00
IRS990/CYContributionsGrantsAmt05270
IRS990/CYGrantsAndSimilarPaidAmt00
IRS990/CYInvestmentIncomeAmt0306954
IRS990/CYOtherExpensesAmt06748876
IRS990/CYOtherRevenueAmt00
IRS990/CYProgramServiceRevenueAmt017023747
IRS990/CYRevenuesLessExpensesAmt0248018
IRS990/CYSalariesCompEmpBnftPaidAmt010339077
IRS990/CYTotalExpensesAmt017087953
IRS990/CYTotalFundraisingExpenseAmt00
IRS990/CYTotalProfFndrsngExpnsAmt00
IRS990/CYTotalRevenueAmt017335971
IRS990/DecisionsSubjectToApprovaInd00
IRS990/DeductibleArtContributionInd00
IRS990/DeductibleNonCashContriInd00
IRS990/DeferredRevenueGrp/BOYAmt0263
IRS990/DelegationOfMgmtDutiesInd00
IRS990/DepreciationDepletionGrp/ManagementAndGeneralAmt0230223
IRS990/DepreciationDepletionGrp/ProgramServicesAmt01187325
IRS990/DepreciationDepletionGrp/TotalAmt01417548
IRS990/Desc0Woodside Lutheran Home is a 130-Bed facility that offers long-term skilled nursing care and short-term rehabilitation care. In Fiscal Year 2016, Woodside Lutheran Home provided approximately 40,980 total days of care. Of that, over 53% of those residents served were through the Wisconsin Medicaid Program, which reimburses the Home at deeply discounted rates. Woodside Lutheran Home provided over $2.1 million in care to the Medicaid population over the past year. Woodside is unique in that it is the only faith-based nonprofit senior living campus in the Greater Green Bay area. As such, Woodside employs a full-time Chaplain to serve the spiritual needs of the Woodside community.
IRS990/DescribedInSection501c3Ind01
IRS990/DisregardedEntityInd00
IRS990/DocumentRetentionPolicyInd01
IRS990/DoingBusinessAsName/BusinessNameLine1Txt0WOODSIDE SENIOR COMMUNITIES
IRS990/DonorAdvisedFundInd00
IRS990/ElectionOfBoardMembersInd01
IRS990/EmployeeCnt0422
IRS990/EmploymentTaxReturnsFiledInd01
IRS990/EngagedInExcessBenefitTransInd00
IRS990/EscrowAccountInd00
IRS990/ExpenseAmt011536286
IRS990/FamilyOrBusinessRlnInd00
IRS990/FederalGrantAuditRequiredInd00
IRS990/FeesForServicesAccountingGrp/ManagementAndGeneralAmt030543
IRS990/FeesForServicesAccountingGrp/TotalAmt030543
IRS990/FeesForServicesLegalGrp/ManagementAndGeneralAmt033340
IRS990/FeesForServicesLegalGrp/ProgramServicesAmt0387
IRS990/FeesForServicesLegalGrp/TotalAmt033727
IRS990/FeesForServicesManagementGrp/ManagementAndGeneralAmt0299940
IRS990/FeesForServicesManagementGrp/TotalAmt0299940
IRS990/FeesForServicesOtherGrp/ProgramServicesAmt01750448
IRS990/FeesForServicesOtherGrp/TotalAmt01750448
IRS990/FeesForSrvcInvstMgmntFeesGrp/ProgramServicesAmt056297
IRS990/FeesForSrvcInvstMgmntFeesGrp/TotalAmt056297
IRS990/ForeignActivitiesInd00
IRS990/ForeignFinancialAccountInd00
IRS990/ForeignOfficeInd00
IRS990/Form8282PropertyDisposedOfInd00
IRS990/Form990PartVIISectionAGrp/AverageHoursPerWeekRltdOrgRt01.00
IRS990/Form990PartVIISectionAGrp/AverageHoursPerWeekRltdOrgRt10.50
IRS990/Form990PartVIISectionAGrp/AverageHoursPerWeekRltdOrgRt20.50
IRS990/Form990PartVIISectionAGrp/AverageHoursPerWeekRltdOrgRt30.50
IRS990/Form990PartVIISectionAGrp/AverageHoursPerWeekRltdOrgRt41.00
IRS990/Form990PartVIISectionAGrp/AverageHoursPerWeekRltdOrgRt51.00
IRS990/Form990PartVIISectionAGrp/AverageHoursPerWeekRltdOrgRt60.50
IRS990/Form990PartVIISectionAGrp/AverageHoursPerWeekRltdOrgRt70.50
IRS990/Form990PartVIISectionAGrp/AverageHoursPerWeekRltdOrgRt80.50
IRS990/Form990PartVIISectionAGrp/AverageHoursPerWeekRltdOrgRt90.50
IRS990/Form990PartVIISectionAGrp/AverageHoursPerWeekRltdOrgRt100.50
IRS990/Form990PartVIISectionAGrp/AverageHoursPerWeekRltdOrgRt110.50
IRS990/Form990PartVIISectionAGrp/AverageHoursPerWeekRltdOrgRt121.00
IRS990/Form990PartVIISectionAGrp/AverageHoursPerWeekRltdOrgRt134.00
IRS990/Form990PartVIISectionAGrp/AverageHoursPerWeekRltdOrgRt144.00
IRS990/Form990PartVIISectionAGrp/AverageHoursPerWeekRt01.00
IRS990/Form990PartVIISectionAGrp/AverageHoursPerWeekRt11.00
IRS990/Form990PartVIISectionAGrp/AverageHoursPerWeekRt21.00
IRS990/Form990PartVIISectionAGrp/AverageHoursPerWeekRt31.00
IRS990/Form990PartVIISectionAGrp/AverageHoursPerWeekRt40.50
IRS990/Form990PartVIISectionAGrp/AverageHoursPerWeekRt50.50
IRS990/Form990PartVIISectionAGrp/AverageHoursPerWeekRt60.50
IRS990/Form990PartVIISectionAGrp/AverageHoursPerWeekRt70.50
IRS990/Form990PartVIISectionAGrp/AverageHoursPerWeekRt80.50
IRS990/Form990PartVIISectionAGrp/AverageHoursPerWeekRt91.00
IRS990/Form990PartVIISectionAGrp/AverageHoursPerWeekRt100.50
IRS990/Form990PartVIISectionAGrp/AverageHoursPerWeekRt110.50
IRS990/Form990PartVIISectionAGrp/AverageHoursPerWeekRt120.50
IRS990/Form990PartVIISectionAGrp/AverageHoursPerWeekRt130.50
IRS990/Form990PartVIISectionAGrp/AverageHoursPerWeekRt1436.00
IRS990/Form990PartVIISectionAGrp/AverageHoursPerWeekRt1536.00
IRS990/Form990PartVIISectionAGrp/IndividualTrusteeOrDirectorInd0X
IRS990/Form990PartVIISectionAGrp/IndividualTrusteeOrDirectorInd1X
IRS990/Form990PartVIISectionAGrp/IndividualTrusteeOrDirectorInd2X
IRS990/Form990PartVIISectionAGrp/IndividualTrusteeOrDirectorInd3X
IRS990/Form990PartVIISectionAGrp/IndividualTrusteeOrDirectorInd4X
IRS990/Form990PartVIISectionAGrp/IndividualTrusteeOrDirectorInd5X
IRS990/Form990PartVIISectionAGrp/IndividualTrusteeOrDirectorInd6X
IRS990/Form990PartVIISectionAGrp/IndividualTrusteeOrDirectorInd7X
IRS990/Form990PartVIISectionAGrp/IndividualTrusteeOrDirectorInd8X
IRS990/Form990PartVIISectionAGrp/IndividualTrusteeOrDirectorInd9X
IRS990/Form990PartVIISectionAGrp/IndividualTrusteeOrDirectorInd10X
IRS990/Form990PartVIISectionAGrp/IndividualTrusteeOrDirectorInd11X
IRS990/Form990PartVIISectionAGrp/IndividualTrusteeOrDirectorInd12X
IRS990/Form990PartVIISectionAGrp/IndividualTrusteeOrDirectorInd13X
IRS990/Form990PartVIISectionAGrp/OfficerInd0X
IRS990/Form990PartVIISectionAGrp/OfficerInd1X
IRS990/Form990PartVIISectionAGrp/OfficerInd2X
IRS990/Form990PartVIISectionAGrp/OfficerInd3X
IRS990/Form990PartVIISectionAGrp/OfficerInd4X
IRS990/Form990PartVIISectionAGrp/OfficerInd5X
IRS990/Form990PartVIISectionAGrp/OfficerInd6X
IRS990/Form990PartVIISectionAGrp/OtherCompensationAmt00
IRS990/Form990PartVIISectionAGrp/OtherCompensationAmt10
IRS990/Form990PartVIISectionAGrp/OtherCompensationAmt20
IRS990/Form990PartVIISectionAGrp/OtherCompensationAmt30
IRS990/Form990PartVIISectionAGrp/OtherCompensationAmt40
IRS990/Form990PartVIISectionAGrp/OtherCompensationAmt50
IRS990/Form990PartVIISectionAGrp/OtherCompensationAmt60
IRS990/Form990PartVIISectionAGrp/OtherCompensationAmt70
IRS990/Form990PartVIISectionAGrp/OtherCompensationAmt80
IRS990/Form990PartVIISectionAGrp/OtherCompensationAmt90
IRS990/Form990PartVIISectionAGrp/OtherCompensationAmt100
IRS990/Form990PartVIISectionAGrp/OtherCompensationAmt110
IRS990/Form990PartVIISectionAGrp/OtherCompensationAmt120
IRS990/Form990PartVIISectionAGrp/OtherCompensationAmt130
IRS990/Form990PartVIISectionAGrp/OtherCompensationAmt1422749
IRS990/Form990PartVIISectionAGrp/OtherCompensationAmt157860
IRS990/Form990PartVIISectionAGrp/PersonNm0SUE MAY
IRS990/Form990PartVIISectionAGrp/PersonNm1RANDY FRAILING
IRS990/Form990PartVIISectionAGrp/PersonNm2SHARON BARCHACKY
IRS990/Form990PartVIISectionAGrp/PersonNm3MIKE HALLADA
IRS990/Form990PartVIISectionAGrp/PersonNm4JOYCE MCCOLLUM
IRS990/Form990PartVIISectionAGrp/PersonNm5PASTOR JIM GERTH
IRS990/Form990PartVIISectionAGrp/PersonNm6RON PIGEON
IRS990/Form990PartVIISectionAGrp/PersonNm7PASTOR DENNIS SCHATT
IRS990/Form990PartVIISectionAGrp/PersonNm8BARB BRAUN
IRS990/Form990PartVIISectionAGrp/PersonNm9JEFFREY MARTINSON
IRS990/Form990PartVIISectionAGrp/PersonNm10PHYLLIS HOPPE
IRS990/Form990PartVIISectionAGrp/PersonNm11Larry Frazier
IRS990/Form990PartVIISectionAGrp/PersonNm12Max Roth
IRS990/Form990PartVIISectionAGrp/PersonNm13Ruth Bloesl
IRS990/Form990PartVIISectionAGrp/PersonNm14SCOTT ROSS
IRS990/Form990PartVIISectionAGrp/PersonNm15JULIE GRACEFFA
IRS990/Form990PartVIISectionAGrp/ReportableCompFromOrgAmt00
IRS990/Form990PartVIISectionAGrp/ReportableCompFromOrgAmt10
IRS990/Form990PartVIISectionAGrp/ReportableCompFromOrgAmt20
IRS990/Form990PartVIISectionAGrp/ReportableCompFromOrgAmt30
IRS990/Form990PartVIISectionAGrp/ReportableCompFromOrgAmt40
IRS990/Form990PartVIISectionAGrp/ReportableCompFromOrgAmt50
IRS990/Form990PartVIISectionAGrp/ReportableCompFromOrgAmt60
IRS990/Form990PartVIISectionAGrp/ReportableCompFromOrgAmt70
IRS990/Form990PartVIISectionAGrp/ReportableCompFromOrgAmt80
IRS990/Form990PartVIISectionAGrp/ReportableCompFromOrgAmt90
IRS990/Form990PartVIISectionAGrp/ReportableCompFromOrgAmt100
IRS990/Form990PartVIISectionAGrp/ReportableCompFromOrgAmt110
IRS990/Form990PartVIISectionAGrp/ReportableCompFromOrgAmt120
IRS990/Form990PartVIISectionAGrp/ReportableCompFromOrgAmt130
IRS990/Form990PartVIISectionAGrp/ReportableCompFromOrgAmt14182862
IRS990/Form990PartVIISectionAGrp/ReportableCompFromOrgAmt15105587
IRS990/Form990PartVIISectionAGrp/ReportableCompFromRltdOrgAmt00
IRS990/Form990PartVIISectionAGrp/ReportableCompFromRltdOrgAmt10
IRS990/Form990PartVIISectionAGrp/ReportableCompFromRltdOrgAmt20
IRS990/Form990PartVIISectionAGrp/ReportableCompFromRltdOrgAmt30
IRS990/Form990PartVIISectionAGrp/ReportableCompFromRltdOrgAmt40
IRS990/Form990PartVIISectionAGrp/ReportableCompFromRltdOrgAmt50
IRS990/Form990PartVIISectionAGrp/ReportableCompFromRltdOrgAmt60
IRS990/Form990PartVIISectionAGrp/ReportableCompFromRltdOrgAmt70
IRS990/Form990PartVIISectionAGrp/ReportableCompFromRltdOrgAmt80
IRS990/Form990PartVIISectionAGrp/ReportableCompFromRltdOrgAmt90
IRS990/Form990PartVIISectionAGrp/ReportableCompFromRltdOrgAmt100
IRS990/Form990PartVIISectionAGrp/ReportableCompFromRltdOrgAmt110
IRS990/Form990PartVIISectionAGrp/ReportableCompFromRltdOrgAmt120
IRS990/Form990PartVIISectionAGrp/ReportableCompFromRltdOrgAmt130
IRS990/Form990PartVIISectionAGrp/ReportableCompFromRltdOrgAmt140
IRS990/Form990PartVIISectionAGrp/ReportableCompFromRltdOrgAmt150
IRS990/Form990PartVIISectionAGrp/TitleTxt0PRESIDENT
IRS990/Form990PartVIISectionAGrp/TitleTxt1VICE-PRESIDENT
IRS990/Form990PartVIISectionAGrp/TitleTxt2SECRETARY
IRS990/Form990PartVIISectionAGrp/TitleTxt3Former TREASURER
IRS990/Form990PartVIISectionAGrp/TitleTxt4Former BOARD MEMBER
IRS990/Form990PartVIISectionAGrp/TitleTxt5Former BOARD MEMBER
IRS990/Form990PartVIISectionAGrp/TitleTxt6BOARD MEMBER
IRS990/Form990PartVIISectionAGrp/TitleTxt7BOARD MEMBER
IRS990/Form990PartVIISectionAGrp/TitleTxt8BOARD MEMBER
IRS990/Form990PartVIISectionAGrp/TitleTxt9Member/Current Treasurer
IRS990/Form990PartVIISectionAGrp/TitleTxt10BOARD MEMBER
IRS990/Form990PartVIISectionAGrp/TitleTxt11BOARD MEMBER
IRS990/Form990PartVIISectionAGrp/TitleTxt12Board Member
IRS990/Form990PartVIISectionAGrp/TitleTxt13BOARD MEMBER
IRS990/Form990PartVIISectionAGrp/TitleTxt14EXECUTIVE DIRECTOR
IRS990/Form990PartVIISectionAGrp/TitleTxt15CHIEF FINANCIAL OFFICER
IRS990/Form990ProvidedToGvrnBodyInd01
IRS990/FormationYr01968
IRS990/FormerOfcrEmployeesListedInd00
IRS990/FSAuditedBasisGrp/ConsolidatedBasisFinclStmtInd0X
IRS990/FSAuditedInd01
IRS990/FundraisingActivitiesInd00
IRS990/GainOrLossGrp/SecuritiesAmt0108726
IRS990/GamingActivitiesInd00
IRS990/GoverningBodyVotingMembersCnt011
IRS990/GrantsToIndividualsInd00
IRS990/GrantsToOrganizationsInd00
IRS990/GrantToRelatedPersonInd00
IRS990/GrossAmountSalesAssetsGrp/SecuritiesAmt02705628
IRS990/GrossReceiptsAmt019932873
IRS990/GroupExemptionNum09386
IRS990/GroupReturnForAffiliatesInd00
IRS990/IncludeFIN48FootnoteInd00
IRS990/IndependentAuditFinclStmtInd00
IRS990/IndependentVotingMemberCnt011
IRS990/IndivRcvdGreaterThan100KCnt02
IRS990/IndoorTanningServicesInd00
IRS990/InfoInScheduleOPartIIIInd0X
IRS990/InfoInScheduleOPartIXInd0X
IRS990/InfoInScheduleOPartVIInd0X
IRS990/InfoInScheduleOPartXIIInd0X
IRS990/InformationTechnologyGrp/ManagementAndGeneralAmt04997
IRS990/InformationTechnologyGrp/ProgramServicesAmt0179650
IRS990/InformationTechnologyGrp/TotalAmt0184647
IRS990/InsuranceGrp/ManagementAndGeneralAmt073691
IRS990/InsuranceGrp/ProgramServicesAmt0133594
IRS990/InsuranceGrp/TotalAmt0207285
IRS990/IntangibleAssetsGrp/BOYAmt0245452
IRS990/InterestGrp/ProgramServicesAmt0320963
IRS990/InterestGrp/TotalAmt0320963
IRS990/InventoriesForSaleOrUseGrp/BOYAmt023251
IRS990/InventoriesForSaleOrUseGrp/EOYAmt023251
IRS990/InvestmentIncomeGrp/ExclusionAmt0198228
IRS990/InvestmentIncomeGrp/TotalRevenueColumnAmt0198228
IRS990/InvestmentInJointVentureInd00
IRS990/InvestmentsPubTradedSecGrp/BOYAmt08773451
IRS990/InvestmentsPubTradedSecGrp/EOYAmt08850353
IRS990/InvestTaxExemptBondsInd00
IRS990/IRPDocumentCnt022
IRS990/IRPDocumentW2GCnt00
IRS990/LandBldgEquipAccumDeprecAmt012503345
IRS990/LandBldgEquipBasisNetGrp/BOYAmt021260480
IRS990/LandBldgEquipBasisNetGrp/EOYAmt023765311
IRS990/LandBldgEquipCostOrOtherBssAmt036268656
IRS990/LegalDomicileStateCd0WI
IRS990/LessCostOthBasisSalesExpnssGrp/SecuritiesAmt02596902
IRS990/LoanOutstandingInd00
IRS990/LobbyingActivitiesInd01
IRS990/LocalChaptersInd00
IRS990/MaterialDiversionOrMisuseInd00
IRS990/MembersOrStockholdersInd01
IRS990/MethodOfAccountingAccrualInd0X
IRS990/MinutesOfCommitteesInd01
IRS990/MinutesOfGoverningBodyInd01
IRS990/MissionDesc0To be the leader in delivering and advancing senior care and/or rehabilitation for Green Bay and the surrounding communities by meeting the needs of the whole senior person; social, medical, psychological, cognitive, and spiritual, maximizing each individual's highest level of independence.
IRS990/MoreThan5000KToIndividualsInd00
IRS990/MoreThan5000KToOrgInd00
IRS990/NetAssetsOrFundBalancesBOYAmt023417995
IRS990/NetAssetsOrFundBalancesEOYAmt023495077
IRS990/NetGainOrLossInvestmentsGrp/ExclusionAmt0108726
IRS990/NetGainOrLossInvestmentsGrp/TotalRevenueColumnAmt0108726
IRS990/NetUnrelatedBusTxblIncmAmt00
IRS990/NetUnrlzdGainsLossesInvstAmt0-170936
IRS990/NondeductibleContributionsInd00
IRS990/OccupancyGrp/ManagementAndGeneralAmt065535
IRS990/OccupancyGrp/ProgramServicesAmt0337983
IRS990/OccupancyGrp/TotalAmt0403518
IRS990/OfficeExpensesGrp/ManagementAndGeneralAmt0138830
IRS990/OfficeExpensesGrp/ProgramServicesAmt01440743
IRS990/OfficeExpensesGrp/TotalAmt01579573
IRS990/OfficerMailingAddressInd00
IRS990/OnBehalfOfIssuerInd00
IRS990/OperateHospitalInd00
IRS990/Organization501c3Ind0X
IRS990/OrganizationFollowsSFAS117Ind0X
IRS990/OtherAssetsTotalGrp/BOYAmt036054
IRS990/OtherAssetsTotalGrp/EOYAmt041858
IRS990/OtherChangesInNetAssetsAmt00
IRS990/OtherEmployeeBenefitsGrp/ManagementAndGeneralAmt083583
IRS990/OtherEmployeeBenefitsGrp/ProgramServicesAmt0833110
IRS990/OtherEmployeeBenefitsGrp/TotalAmt0916693
IRS990/OtherExpensesGrp/Desc0Provider Tax
IRS990/OtherExpensesGrp/Desc1BAD DEBT EXPENSE
IRS990/OtherExpensesGrp/Desc2Dues and Licenses
IRS990/OtherExpensesGrp/Desc3Recruitment
IRS990/OtherExpensesGrp/ManagementAndGeneralAmt026517
IRS990/OtherExpensesGrp/ManagementAndGeneralAmt17569
IRS990/OtherExpensesGrp/ProgramServicesAmt0225704
IRS990/OtherExpensesGrp/ProgramServicesAmt141163
IRS990/OtherExpensesGrp/TotalAmt0225704
IRS990/OtherExpensesGrp/TotalAmt141163
IRS990/OtherExpensesGrp/TotalAmt226517
IRS990/OtherExpensesGrp/TotalAmt37569
IRS990/OtherLiabilitiesGrp/BOYAmt09241
IRS990/OtherLiabilitiesGrp/EOYAmt06624
IRS990/OtherSalariesAndWagesGrp/ManagementAndGeneralAmt0726355
IRS990/OtherSalariesAndWagesGrp/ProgramServicesAmt07682043
IRS990/OtherSalariesAndWagesGrp/TotalAmt08408398
IRS990/PartialLiquidationInd00
IRS990/PayPremiumsPrsnlBnftCntrctInd00
IRS990/PayrollTaxesGrp/ManagementAndGeneralAmt073115
IRS990/PayrollTaxesGrp/ProgramServicesAmt0553482
IRS990/PayrollTaxesGrp/TotalAmt0626597
IRS990/PensionPlanContributionsGrp/ManagementAndGeneralAmt04319
IRS990/PensionPlanContributionsGrp/ProgramServicesAmt064012
IRS990/PensionPlanContributionsGrp/TotalAmt068331
IRS990/PoliticalCampaignActyInd00
IRS990/PrepaidExpensesDefrdChargesGrp/BOYAmt0243022
IRS990/PrepaidExpensesDefrdChargesGrp/EOYAmt0374050
IRS990/PrincipalOfficerNm0Julie Graceffa
IRS990/ProfessionalFundraisingInd00
IRS990/ProgramServiceRevenueGrp/BusinessCd0623000
IRS990/ProgramServiceRevenueGrp/BusinessCd1623000
IRS990/ProgramServiceRevenueGrp/BusinessCd2623000
IRS990/ProgramServiceRevenueGrp/BusinessCd3623000
IRS990/ProgramServiceRevenueGrp/Desc0NURSING HOME REVENUE
IRS990/ProgramServiceRevenueGrp/Desc1ELDERLY HOUSING
IRS990/ProgramServiceRevenueGrp/Desc2OTHER OPERATING INCOME
IRS990/ProgramServiceRevenueGrp/Desc3affiliate admin revenue
IRS990/ProgramServiceRevenueGrp/ExclusionAmt0261237
IRS990/ProgramServiceRevenueGrp/RelatedOrExemptFuncIncomeAmt011536895
IRS990/ProgramServiceRevenueGrp/RelatedOrExemptFuncIncomeAmt15170649
IRS990/ProgramServiceRevenueGrp/RelatedOrExemptFuncIncomeAmt254966
IRS990/ProgramServiceRevenueGrp/TotalRevenueColumnAmt011536895
IRS990/ProgramServiceRevenueGrp/TotalRevenueColumnAmt15170649
IRS990/ProgramServiceRevenueGrp/TotalRevenueColumnAmt2261237
IRS990/ProgramServiceRevenueGrp/TotalRevenueColumnAmt354966
IRS990/ProgSrvcAccomActy2Grp/Desc0Woodside Manor is a 97-unit apartment facility that offers Class C CBRF services, including supervision and dispensing of medications and assistance with daily living activities. In Fiscal Year 2016, Woodside Manor provided approximately 33,200 days of care.
IRS990/ProgSrvcAccomActy2Grp/ExpenseAmt02936859
IRS990/ProgSrvcAccomActy2Grp/RevenueAmt04312949
IRS990/ProgSrvcAccomActy3Grp/Desc0Woodside Villa is a 20-unit apartment facility that offers Class C CBRF services, including supervision and dispensing of medications and assistance with daily living activities. The population served in this setting are largely those with memory issues.
IRS990/ProgSrvcAccomActy3Grp/ExpenseAmt0477126
IRS990/ProgSrvcAccomActy3Grp/RevenueAmt0857700
IRS990/ProhibitedTaxShelterTransInd00
IRS990/PYBenefitsPaidToMembersAmt00
IRS990/PYContributionsGrantsAmt06373
IRS990/PYExcessBenefitTransInd00
IRS990/PYGrantsAndSimilarPaidAmt00
IRS990/PYInvestmentIncomeAmt0335975
IRS990/PYOtherExpensesAmt05364499
IRS990/PYOtherRevenueAmt00
IRS990/PYProgramServiceRevenueAmt014498469
IRS990/PYRevenuesLessExpensesAmt0417003
IRS990/PYSalariesCompEmpBnftPaidAmt09059315
IRS990/PYTotalExpensesAmt014423814
IRS990/PYTotalProfFndrsngExpnsAmt00
IRS990/PYTotalRevenueAmt014840817
IRS990/QuidProQuoContributionsInd00
IRS990/RcvFndsToPayPrsnlBnftCntrctInd00
IRS990/ReconcilationRevenueExpnssAmt0248018
IRS990/RegularMonitoringEnfrcInd01
IRS990/RelatedEntityInd01
IRS990/RelatedOrganizationCtrlEntInd01
IRS990/ReportInvestmentsOtherSecInd00
IRS990/ReportLandBuildingEquipmentInd01
IRS990/ReportOtherAssetsInd00
IRS990/ReportOtherLiabilitiesInd01
IRS990/ReportProgramRelatedInvstInd00
IRS990/RevenueAmt011591861
IRS990/SavingsAndTempCashInvstGrp/BOYAmt02327733
IRS990/SavingsAndTempCashInvstGrp/EOYAmt03100442
IRS990ScheduleA/AmountsRcvdDsqlfyPersonGrp/TotalAmt00
IRS990ScheduleA/GiftsGrantsContrisRcvd509Grp/CurrentTaxYearAmt05270
IRS990ScheduleA/GiftsGrantsContrisRcvd509Grp/CurrentTaxYearMinus1YearAmt06373
IRS990ScheduleA/GiftsGrantsContrisRcvd509Grp/CurrentTaxYearMinus2YearsAmt031189
IRS990ScheduleA/GiftsGrantsContrisRcvd509Grp/CurrentTaxYearMinus3YearsAmt026062
IRS990ScheduleA/GiftsGrantsContrisRcvd509Grp/CurrentTaxYearMinus4YearsAmt07159
IRS990ScheduleA/GiftsGrantsContrisRcvd509Grp/TotalAmt076053
IRS990ScheduleA/GrossInvestmentIncome509Grp/CurrentTaxYearAmt0198228
IRS990ScheduleA/GrossInvestmentIncome509Grp/CurrentTaxYearMinus1YearAmt0187457
IRS990ScheduleA/GrossInvestmentIncome509Grp/CurrentTaxYearMinus2YearsAmt0244034
IRS990ScheduleA/GrossInvestmentIncome509Grp/CurrentTaxYearMinus3YearsAmt0226731
IRS990ScheduleA/GrossInvestmentIncome509Grp/CurrentTaxYearMinus4YearsAmt0182767

Document Assets

No mirrored PDF or thumbnail assets are attached yet.

Filings

Balance SheetOperations
YearAssetsLiabilitiesNet AssetsRevenueExpensesNet Income
2025Detailed filing. Detailed filing data is available for this year.$101$67.8$33.2$26.7$27.0$0.30
2024XML pending. An XML filing is linked for this year, but detailed extraction is still pending.$96.2$63.0$33.2$29.9$26.1$3.77
2023XML pending. An XML filing is linked for this year, but detailed extraction is still pending.$43.5$13.6$30.0$24.4$24.8$0.31
2022Detailed filing. Detailed filing data is available for this year.$42.6$12.9$29.7$22.9$23.4$0.50
2021XML pending. An XML filing is linked for this year, but detailed extraction is still pending.$44.9$13.0$31.9$23.7$21.6$2.09
2020XML pending. An XML filing is linked for this year, but detailed extraction is still pending.$45.0$16.3$28.7$22.0$21.2$0.81
2019Detailed filing. Detailed filing data is available for this year.$41.4$13.6$27.7$21.2$20.0$1.19
2018XML pending. An XML filing is linked for this year, but detailed extraction is still pending.$40.2$13.8$26.4$20.7$19.5$1.29
2017XML pending. An XML filing is linked for this year, but detailed extraction is still pending.$38.9$13.7$25.2$20.1$18.8$1.35
2016Detailed filing. Detailed filing data is available for this year.$37.6$14.1$23.5$17.3$17.1$0.25
2015XML pending. An XML filing is linked for this year, but detailed extraction is still pending.$34.0$10.6$23.4$14.8$14.4$0.42
2014XML pending. An XML filing is linked for this year, but detailed extraction is still pending.$26.6$3.44$23.2$14.5$13.7$0.81
2013XML pending. An XML filing is linked for this year, but detailed extraction is still pending.$23.1$1.20$21.9$14.4$13.8$0.61
2012Facts available. Structured filing facts are available, but richer extracted sections are limited.$21.1$1.38$19.7$14.3
2011Facts available. Structured filing facts are available, but richer extracted sections are limited.$20.4$0.98$19.4$13.6
2010Facts available. Structured filing facts are available, but richer extracted sections are limited.$18.8$0.81$18.0$13.1