Post on 12-Aug-2020
FY13 Allocable Non‐PayrollAF11Pyramid Allocable Feb March April May June July August September October November YTD Company Code TypeProperty Development 90305000 658.91 756.62 1,096.98 545.55 874.73 347.63 472.27 1,046.57 1,239.91 7,039.16 1001 ServiceProperty Development 90007000 16,502.44 3,707.52 4,289.88 3,244.90 7,794.63 1,771.77 3,221.76 3,017.61 4,476.71 48,027.23 1114 StrategyProperty Development 90010000 2,763.76 622.57 698.42 1,404.19 1,333.30 584.20 1,064.87 460.23 304.68 9,236.23 1114 StrategyProperty Development 90018000 8,051.49 3,932.85 1,683.84 3,019.30 1,431.81 1,383.90 2,038.78 2,059.81 1,491.38 25,093.16 1114 StrategyProperty Development 90022000 36,518.85 19,343.30 12,063.70 13,449.06 13,990.91 8,534.16 9,453.19 6,591.71 5,053.63 124,998.49 1114 StrategyProperty Development 90240000 16,064.53 3,717.49 444.40 725.73 228.70 643.99 1,274.95 2,485.54 2,548.85 28,134.18 1114 StrategyProperty Development 90246000 24,422.79 8,050.28 17,475.63 9,776.44 8,708.79 2,129.98 10,464.32 5,608.82 2,088.22 88,725.28 1114 StrategyProperty Development 90253000 5,561.60 5,633.96 3,117.30 1,440.63 973.08 (3,040.93) 1,705.36 622.76 227.33 16,241.08 1114 StrategyProperty Development 90259000 2,191.40 681.40 128.93 499.27 961.77 610.74 483.52 1,509.12 260.88 7,327.02 1114 StrategyProperty Development 90263000 15,950.62 4,077.95 2,272.67 4,680.56 2,833.90 3,715.11 9,104.77 5,221.72 735.62 48,592.93 1114 StrategyProperty Development 90264000 2,442.42 702.65 1,368.78 1,689.16 472.42 529.31 440.99 1,030.14 286.80 8,962.69 1114 StrategyProperty Development 90266000 5,205.68 17,603.02 10,538.75 24,529.13 (10,929.50) 1,183.06 714.86 (28,176.15) 1,069.79 21,738.64 1114 StrategyProperty Development 90270000 6423.09 2,858.67 1,283.50 205.72 928.62 375.94 78.73 36.24 274.54 494.97 12,960.03 1114 StrategyProperty Development 90275000 99.60 45.96 ‐ 38.22 69.15 38.01 40.18 34.12 42.90 408.12 1114 StrategyProperty Development 90276000 8,105.24 71.53 171.85 150.64 55.92 13.48 61.05 ‐ 5.46 8,635.17 1114 StrategyProperty Development 90279000 191.70 28.05 202.75 463.33 242.46 653.45 881.19 300.58 14.90 2,978.42 1114 StrategyProperty Development 90290000 2,974.87 2,780.85 3,098.13 3,015.98 1,922.19 1,106.19 1,682.50 1,163.52 899.09 18,643.32 1114 StrategyProperty Development 90292000 12,235.77 1,954.55 2,746.33 3,168.41 1,392.35 1,602.98 2,951.75 2,185.97 1,231.32 29,469.42 1114 StrategyProperty Development 90293000 5,380.67 2,386.55 1,654.07 1,513.57 888.18 710.69 1,616.48 921.04 889.67 15,960.90 1114 StrategyProperty Development 90294000 15,215.12 2,676.54 1,838.21 1,845.45 3,458.42 2,650.75 2,428.36 2,286.13 1,909.57 34,308.55 1114 StrategyProperty Development 90296000 28,943.26 ‐ (168,267.81) (16,767.68) 21,033.22 584.52 3,188.75 (18,192.03) 5,599.02 (143,878.75) 1114 StrategyProperty Development 90303000 59,373.19 17,840.51 18,349.76 22,201.04 10,364.67 11,233.41 11,115.02 15,633.11 5,854.75 171,965.46 1114 StrategyProperty Development 90306000 (1,745.82) 1,241.68 2,940.33 837.47 914.33 1,645.88 892.07 652.42 1,203.04 8,581.39 1114 StrategyProperty Development 93124000 0.72 0.14 168.88 30.43 58.43 115.36 218.23 139.43 64.94 796.58 1114 Strategy
6423.09 269,967.47 99,139.45 (81,712.51) 82,429.41 69,449.82 38,826.37 65,551.45 6,876.71 37,993.43 594,944.69 AF7
AF11. Allocable ‐ Non‐Payroll
FY13/FY14 Canada National Property Development Team Member Payroll ExpenseAF12
AF7
Cost Center GL Account Period 1 Period 2 Period 3 Period 4 Period 5 Period 6 Period 7 Period 8 Period 9 Period 10 Period 11 Period 12TGT2/80008028TGT1/7010110 PD ADMIN CAN EXEMPT PAYROLL 114,118.48 164,399.26 90,941.41 135,733.00 191,886.80 151,297.03 147,056.93 185,852.32 132,064.92 117,677.86 167,518.01 131,203.23
AF14AF7
Period 1 Period 2 Period 3 Period 4 Period 5 Period 6 Period 7 Period 8 Period 9 Period 10 Period 11 Period 12138,365.30 177,015.31 141,072.41 154,140.36 149,540.20 140,428.75 122,069.99 168,219.72 37,437.46 122,928.69 164,203.95 36,213.21
AF13
2013
2014
PD 11 FY2014 ‐ Cost Center 80008028 ‐ Canada PD TM PayrollSource: ADP Payroll GL Detail file and Expat Salary Reclass *Names have been omitted for confidentiality reasonsAF13
GL# PROF COSTCTR INT‐ORD PEDATE PAYDTE AMOUNT LABEL NAME* BR DEPT EMP# HOMECC ET SH PR BN ADP# Job Title7010110 PROF 80008028 11292014 12052014 3,334.62 REGULAR 2 3121 95000023 80008028 BF S 1 0 T2BW PD Business Partner7010110 PROF 80008028 11292014 12052014 (1,215.00) ADJ01$ 2 9730 95000052 80008028 BE S 1 0 T1NZ Manager HQ Building Operations7010110 PROF 80008028 11292014 12052014 4,050.00 REGULAR 2 9730 95000052 80008028 BE S 1 0 T1NZ Manager HQ Building Operations7010110 PROF 80008028 11292014 12052014 1,215.00 VACATION 2 9730 95000052 80008028 BE S 1 0 T1NZ Manager HQ Building Operations7010110 PROF 80008028 11292014 12052014 5,088.47 REGULAR 2 9730 95000186 80008028 BD S 1 0 T1NZ PD Field Leader7010110 PROF 80008028 11292014 12052014 221.18 RETROPRD 2 9730 95000186 80008028 BD S 1 0 T1NZ PD Field Leader7010110 PROF 80008028 11292014 12052014 2,103.85 REGULAR 2 9730 95000188 80008028 BG S 1 0 T1NZ Bldg Ops Maintenance Tech II7010110 PROF 80008028 11292014 12052014 3,653.85 REGULAR 2 3126 95000258 80008028 BF S 1 0 T2C1 PD Business Partner7010110 PROF 80008028 11292014 12052014 5,976.93 REGULAR 2 9730 95000482 80008028 BD S 1 0 T1NZ PD Field Leader7010110 PROF 80008028 11292014 12052014 2,000.00 REGULAR 2 9730 95000550 80008028 BG S 1 0 T1NZ Director Assistant7010110 PROF 80008028 11292014 12052014 (1,882.70) REG ADJ 2 3122 95001096 80008028 BF S 1 0 T2BX PD Business Partner7010110 PROF 80008028 11292014 12052014 1,882.70 SICK HRS 2 3122 95001096 80008028 BF S 1 0 T2BX PD Business Partner7010110 PROF 80008028 11292014 12052014 3,915.39 REGULAR 2 3115 95001225 80008028 BF S 6 0 T2BU PD Business Partner7010110 PROF 80008028 11292014 12052014 3,746.16 REGULAR 2 3114 95001227 80008028 BF S 4 0 T2BT PD Business Partner7010110 PROF 80008028 11292014 12052014 13.87 AUTOVACX 2 3120 95001240 80008028 BE S 1 0 T2BV Senior PD Business Partner7010110 PROF 80008028 11292014 12052014 346.87 GOODSERV 2 3120 95001240 80008028 BE S 1 0 T2BV Senior PD Business Partner7010110 PROF 80008028 11292014 12052014 4,123.08 REGULAR 2 3120 95001240 80008028 BE S 1 0 T2BV Senior PD Business Partner7010110 PROF 80008028 11292014 12052014 (772.30) ADJ01$ 2 3110 95001860 80008028 BF S 3 0 T2BP Senior PD Business Partner7010110 PROF 80008028 11292014 12052014 3,861.54 REGULAR 2 3110 95001860 80008028 BF S 3 0 T2BP Senior PD Business Partner7010110 PROF 80008028 11292014 12052014 350.00 RETROPRD 2 3110 95001860 80008028 BF S 3 0 T2BP Senior PD Business Partner7010110 PROF 80008028 11292014 12052014 386.15 VACATION 2 3110 95001860 80008028 BF S 3 0 T2BP Senior PD Business Partner7010110 PROF 80008028 11292014 12052014 386.15 VACATION 2 3110 95001860 80008028 BF S 3 0 T2BP Senior PD Business Partner7010110 PROF 80008028 11292014 12052014 0.14 AUTOVACX 2 3131 95006714 80008028 BF S 7 0 T30A PD Business Partner7010110 PROF 80008028 11292014 12052014 3,715.39 REGULAR 2 3131 95006714 80008028 BF S 7 0 T30A PD Business Partner7010110 PROF 80008028 11292014 12052014 4,596.16 REGULAR 2 3130 95006734 80008028 BE S 2 0 T2C2 Senior PD Business Partner
GL# PROF COSTCTR INT‐ORD PEDATE PAYDTE AMOUNT LABEL NAME BR DEPT EMP# HOMECC ET SH PR BN ADP# Column1 Job Title7010110 PROF 80008028 12132014 12192014 (1,123.85) ADJ01$ 2 3114 95001227 80008028 BF S 4 0 T2BT canadian nationals PD Business Partner7010110 PROF 80008028 12132014 12192014 0.14 AUTOVACX 2 3131 95006714 80008028 BF S 7 0 T30A canadian nationals Manager HQ Building Operations7010110 PROF 80008028 12132014 12192014 13.87 AUTOVACX 2 3120 95001240 80008028 BE S 1 0 T2BV canadian nationals PD Field Leader7010110 PROF 80008028 12132014 12192014 346.87 GOODSERV 2 3120 95001240 80008028 BE S 1 0 T2BV canadian nationals Bldg Ops Maintenance Tech II7010110 PROF 80008028 12132014 12192014 (1,882.70) REG ADJ 2 3122 95001096 80008028 BF S 1 0 T2BX canadian nationals PD Business Partner7010110 PROF 80008028 12132014 12192014 3,715.39 REGULAR 2 3131 95006714 80008028 BF S 7 0 T30A canadian nationals PD Field Leader7010110 PROF 80008028 12132014 12192014 4,596.16 REGULAR 2 3130 95006734 80008028 BE S 2 0 T2C2 canadian nationals Director Assistant7010110 PROF 80008028 12132014 12192014 3,653.85 REGULAR 2 3126 95000258 80008028 BF S 1 0 T2C1 canadian nationals PD Business Partner7010110 PROF 80008028 12132014 12192014 3,765.39 REGULAR 2 3122 95001096 80008028 BF S 1 0 T2BX canadian nationals PD Business Partner7010110 PROF 80008028 12132014 12192014 3,334.62 REGULAR 2 3121 95000023 80008028 BF S 1 0 T2BW canadian nationals PD Business Partner7010110 PROF 80008028 12132014 12192014 4,123.08 REGULAR 2 3120 95001240 80008028 BE S 1 0 T2BV canadian nationals PD Business Partner7010110 PROF 80008028 12132014 12192014 3,915.39 REGULAR 2 3115 95001225 80008028 BF S 6 0 T2BU canadian nationals PD Business Partner7010110 PROF 80008028 12132014 12192014 3,746.16 REGULAR 2 3114 95001227 80008028 BF S 4 0 T2BT canadian nationals PD Business Partner7010110 PROF 80008028 12132014 12192014 3,861.54 REGULAR 2 3110 95001860 80008028 BF S 3 0 T2BP canadian nationals PD Business Partner7010110 PROF 80008028 12132014 12192014 2,000.00 REGULAR 2 9730 95000550 80008028 BG S 1 0 T1NZ canadian nationals Senior PD Business Partner7010110 PROF 80008028 12132014 12192014 5,976.93 REGULAR 2 9730 95000482 80008028 BD S 1 0 T1NZ canadian nationals Senior PD Business Partner7010110 PROF 80008028 12132014 12192014 2,103.85 REGULAR 2 9730 95000188 80008028 BG S 1 0 T1NZ canadian nationals Senior PD Business Partner7010110 PROF 80008028 12132014 12192014 5,088.47 REGULAR 2 9730 95000186 80008028 BD S 1 0 T1NZ canadian nationals Senior PD Business Partner7010110 PROF 80008028 12132014 12192014 4,050.00 REGULAR 2 9730 95000052 80008028 BE S 1 0 T1NZ canadian nationals PD Business Partner7010110 PROF 80008028 12132014 12192014 749.23 SICK HRS 2 3114 95001227 80008028 BF S 4 0 T2BT canadian nationals PD Business Partner7010110 PROF 80008028 12132014 12192014 374.62 SICK HRS 2 3114 95001227 80008028 BF S 4 0 T2BT canadian nationals Senior PD Business Partner
GLGL# PROF COSTCTR INT‐ORD PEDATE PAYDTE AMOUNT LABEL NAME BR Emp Group A/ DEPT EMP# HOMECC ET SH PR BN ADP# Column1 Job Title7010110 PROF 80008028 12272014 12312014 0.14 AUTOVACX 2 B 3131 95006714 80008028 BF S 7 0 T30A canadian nationals PD Business Partner7010110 PROF 80008028 12272014 12312014 13.87 AUTOVACX 2 B 3120 95001240 80008028 BE S 1 0 T2BV canadian nationals Manager HQ Building Operations7010110 PROF 80008028 12272014 12312014 750.00 GBL BFEE 2 B 3135 95001186 80008028 BF S 2 0 T2C7 canadian nationals PD Field Leader7010110 PROF 80008028 12272014 12312014 750.00 GBL BFEE 2 B 3120 95001240 80008028 BE S 1 0 T2BV canadian nationals Bldg Ops Maintenance Tech II7010110 PROF 80008028 12272014 12312014 3,205.90 GBLGROSS 2 B 3135 95001186 80008028 BF S 2 0 T2C7 canadian nationals PD Business Partner7010110 PROF 80008028 12272014 12312014 575.32 GBLGROSS 2 B 3120 95001240 80008028 BE S 1 0 T2BV canadian nationals PD Field Leader7010110 PROF 80008028 12272014 12312014 4,145.33 GBLTAXAS 2 B 3135 95001186 80008028 BF S 2 0 T2C7 canadian nationals Director Assistant7010110 PROF 80008028 12272014 12312014 346.87 GOODSERV 2 B 3120 95001240 80008028 BE S 1 0 T2BV canadian nationals PD Business Partner7010110 PROF 80008028 12272014 12312014 3,715.39 REGULAR 2 B 3131 95006714 80008028 BF S 7 0 T30A canadian nationals PD Business Partner7010110 PROF 80008028 12272014 12312014 4,596.16 REGULAR 2 B 3130 95006734 80008028 BE S 2 0 T2C2 canadian nationals PD Business Partner7010110 PROF 80008028 12272014 12312014 3,653.85 REGULAR 2 B 3126 95000258 80008028 BF S 1 0 T2C1 canadian nationals PD Business Partner7010110 PROF 80008028 12272014 12312014 3,765.39 REGULAR 2 B 3122 95001096 80008028 BF S 1 0 T2BX canadian nationals PD Business Partner7010110 PROF 80008028 12272014 12312014 3,334.62 REGULAR 2 B 3121 95000023 80008028 BF S 1 0 T2BW canadian nationals PD Business Partner7010110 PROF 80008028 12272014 12312014 4,123.08 REGULAR 2 B 3120 95001240 80008028 BE S 1 0 T2BV canadian nationals Senior PD Business Partner7010110 PROF 80008028 12272014 12312014 3,915.39 REGULAR 2 B 3115 95001225 80008028 BF S 6 0 T2BU canadian nationals Senior PD Business Partner7010110 PROF 80008028 12272014 12312014 3,746.16 REGULAR 2 B 3114 95001227 80008028 BF S 4 0 T2BT canadian nationals Senior PD Business Partner7010110 PROF 80008028 12272014 12312014 3,861.54 REGULAR 2 B 3110 95001860 80008028 BF S 3 0 T2BP canadian nationals Senior PD Business Partner7010110 PROF 80008028 12272014 12312014 2,000.00 REGULAR 2 B 9730 95000550 80008028 BG S 1 0 T1NZ canadian nationals Senior PD Business Partner7010110 PROF 80008028 12272014 12312014 5,976.93 REGULAR 2 B 9730 95000482 80008028 BD S 1 0 T1NZ canadian nationals Senior PD Business Partner7010110 PROF 80008028 12272014 12312014 2,103.85 REGULAR 2 B 9730 95000188 80008028 BG S 1 0 T1NZ canadian nationals PD Business Partner7010110 PROF 80008028 12272014 12312014 5,088.47 REGULAR 2 B 9730 95000186 80008028 BD S 1 0 T1NZ canadian nationals PD Business Partner7010110 PROF 80008028 12272014 12312014 4,050.00 REGULAR 2 B 9730 95000052 80008028 BE S 1 0 T1NZ canadian nationals Senior PD Business Partner
Account
Domestic Company
Code
Domestic Profit Center
Destination Cost Center
US: Team Member Number
Canada Team
Member Number Team Member Name Position # Start Date January Actuals
January Actuals (CAD) Period Comment
7010110 1114 H197 80008028 29719440 95000667 00155133 7 /1 /2012 25,668.27 29,800.86 PD 11‐2014Expat Salary Reclass Senior Director PD7010110 1114 H246 80008028 54604483 95001186 00135801 See Note Below 4,049.18 4,701.10 PD 11‐2014Expat Salary Reclass
Canadian Nationals 11.29.14 51,097.50 sum of red aboveCanadian Nationals 12.13.14 52,409.01 sum of yellow aboveCanadian Nationals 12.27.14 63,718.26 sum or orange aboveExpat Salary Reclass from US 34,501.96 blue expat reclass entries above
HypoTax back to US on Expats (8,690.09) TM29719440 HR Nov Accrual Reversal (57,665.38) Reversal of November payroll accrual ‐ 2 wks accrued
HR Dec Accrl ‐ One week of Pay 28,832.69 AF15Total per Support 164,203.95
Total Per GL 164,203.95 AF12
Difference ‐
Summary of Period 11, 2014 ActivityNote: TM 95001186 was an expat from 10/14/12 to 3/2/13. However, per Payroll accounting, it can take a year or more for all expat assignment costs to come through ad for tax equalization to be completed for the TM. This entry is a true up for expenses not previously charged to Target Canada.
PD 12 FY2013 ‐ Cost Center 80008028 ‐ Canada PD TM PayrollSource: ADP GL Detail file and Expat Salary reclass fileAF14
GL# PROF COSTCTR INT‐ORD PEDATE PAYDTE AMOUNT LABEL NAME BR DEPT EMP# HOMECC ET SH PR BN ADP# Job Title7010110 PROF 80008028 1112014 1172014 (1,634.62) ADJ01$ 2 3121 95000023 80008028 BF S 1 0 T2BW PD Business Partner7010110 PROF 80008028 1112014 1172014 (1,134.23) ADJ01$ 2 3120 95001240 80008028 BF S 1 0 T2BV PD Business Partner7010110 PROF 80008028 1112014 1172014 (480.77) ADJ01$ 2 9730 95000255 80008028 BE S 1 0 T1NZ PD Business Partner7010110 PROF 80008028 1112014 1172014 0.14 AUTOVACX 2 3131 95006714 80008028 BF S 7 0 T30A PD Business Partner7010110 PROF 80008028 1112014 1172014 11.13 AUTOVACX 2 3135 95001186 80008028 BF S 2 0 T2C7 Manager HQ Building Operations7010110 PROF 80008028 1112014 1172014 18.34 AUTOVACX 2 3120 95001240 80008028 BF S 1 0 T2BV PD Field Leader7010110 PROF 80008028 1112014 1172014 278.35 GOODSERV 2 3135 95001186 80008028 BF S 2 0 T2C7 Bldg Ops Maintenance Tech II7010110 PROF 80008028 1112014 1172014 458.46 GOODSERV 2 3120 95001240 80008028 BF S 1 0 T2BV Sr Project Mgr7010110 PROF 80008028 1112014 1172014 3,653.85 REGULAR 2 3131 95006714 80008028 BF S 7 0 T30A Sr Project Mgr7010110 PROF 80008028 1112014 1172014 2,884.62 REGULAR 2 3135 95001186 80008028 BF S 2 0 T2C7 Sr Project Mgr7010110 PROF 80008028 1112014 1172014 4,230.77 REGULAR 2 3130 95006734 80008028 BF S 2 0 T2C2 PD Business Partner7010110 PROF 80008028 1112014 1172014 3,546.16 REGULAR 2 3126 95000258 80008028 BF S 1 0 T2C1 PD Field Leader7010110 PROF 80008028 1112014 1172014 3,692.31 REGULAR 2 3122 95001096 80008028 BF S 1 0 T2BX Director Assistant7010110 PROF 80008028 1112014 1172014 3,269.24 REGULAR 2 3121 95000023 80008028 BF S 1 0 T2BW PD Business Partner7010110 PROF 80008028 1112014 1172014 3,780.77 REGULAR 2 3120 95001240 80008028 BF S 1 0 T2BV PD Business Partner7010110 PROF 80008028 1112014 1172014 3,846.16 REGULAR 2 3115 95001225 80008028 BF S 6 0 T2BU PD Business Partner7010110 PROF 80008028 1112014 1172014 3,653.85 REGULAR 2 3114 95001227 80008028 BF S 4 0 T2BT PD Business Partner7010110 PROF 80008028 1112014 1172014 3,269.24 REGULAR 2 3110 95001860 80008028 BF S 3 0 T2BP PD Business Partner7010110 PROF 80008028 1112014 1172014 1,961.54 REGULAR 2 9730 95000550 80008028 BG S 1 0 T1NZ PD Business Partner7010110 PROF 80008028 1112014 1172014 5,861.54 REGULAR 2 9730 95000482 80008028 BD S 1 0 T1NZ Senior PD Business Partner7010110 PROF 80008028 1112014 1172014 4,807.70 REGULAR 2 9730 95000255 80008028 BE S 1 0 T1NZ Senior PD Business Partner7010110 PROF 80008028 1112014 1172014 2,061.54 REGULAR 2 9730 95000188 80008028 BG S 1 0 T1NZ Senior PD Business Partner7010110 PROF 80008028 1112014 1172014 4,557.70 REGULAR 2 9730 95000186 80008028 BE S 1 0 T1NZ Senior PD Business Partner7010110 PROF 80008028 1112014 1172014 3,961.54 REGULAR 2 9730 95000052 80008028 BE S 1 0 T1NZ Senior PD Business Partner7010110 PROF 80008028 1112014 1172014 1,307.70 VACATION 2 3121 95000023 80008028 BF S 1 0 T2BW Senior PD Business Partner7010110 PROF 80008028 1112014 1172014 326.92 VACATION 2 3121 95000023 80008028 BF S 1 0 T2BW PD Business Partner7010110 PROF 80008028 1112014 1172014 1,134.23 VACATION 2 3120 95001240 80008028 BF S 1 0 T2BV PD Business Partner7010110 PROF 80008028 1112014 1172014 480.77 VACATION 2 9730 95000255 80008028 BE S 1 0 T1NZ Senior PD Business Partner
GL# PROF COSTCTR INT‐ORD PEDATE PAYDTE AMOUNT LABEL NAME BR DEPT EMP# HOMECC ET SH PR BN ADP# Job Title7010110 PROF 80008028 1252014 1312014 (2,115.38) ADJ01$ 2 3130 95006734 80008028 BF S 2 0 T2C2 PD Business Partner7010110 PROF 80008028 1252014 1312014 0.14 AUTOVACX 2 3131 95006714 80008028 BF S 7 0 T30A Manager HQ Building Operations7010110 PROF 80008028 1252014 1312014 11.13 AUTOVACX 2 3135 95001186 80008028 BF S 2 0 T2C7 PD Field Leader7010110 PROF 80008028 1252014 1312014 18.34 AUTOVACX 2 3120 95001240 80008028 BF S 1 0 T2BV Bldg Ops Maintenance Tech II7010110 PROF 80008028 1252014 1312014 278.35 GOODSERV 2 3135 95001186 80008028 BF S 2 0 T2C7 Sr Project Mgr7010110 PROF 80008028 1252014 1312014 458.46 GOODSERV 2 3120 95001240 80008028 BF S 1 0 T2BV PD Business Partner7010110 PROF 80008028 1252014 1312014 3,653.85 REGULAR 2 3131 95006714 80008028 BF S 7 0 T30A PD Field Leader7010110 PROF 80008028 1252014 1312014 2,884.62 REGULAR 2 3135 95001186 80008028 BF S 2 0 T2C7 Director Assistant7010110 PROF 80008028 1252014 1312014 4,230.77 REGULAR 2 3130 95006734 80008028 BF S 2 0 T2C2 PD Business Partner7010110 PROF 80008028 1252014 1312014 3,546.16 REGULAR 2 3126 95000258 80008028 BF S 1 0 T2C1 PD Business Partner7010110 PROF 80008028 1252014 1312014 3,692.31 REGULAR 2 3122 95001096 80008028 BF S 1 0 T2BX PD Business Partner7010110 PROF 80008028 1252014 1312014 3,269.24 REGULAR 2 3121 95000023 80008028 BF S 1 0 T2BW PD Business Partner7010110 PROF 80008028 1252014 1312014 3,780.77 REGULAR 2 3120 95001240 80008028 BF S 1 0 T2BV PD Business Partner7010110 PROF 80008028 1252014 1312014 3,846.16 REGULAR 2 3115 95001225 80008028 BF S 6 0 T2BU PD Business Partner7010110 PROF 80008028 1252014 1312014 3,653.85 REGULAR 2 3114 95001227 80008028 BF S 4 0 T2BT Senior PD Business Partner7010110 PROF 80008028 1252014 1312014 3,269.24 REGULAR 2 3110 95001860 80008028 BF S 3 0 T2BP Senior PD Business Partner7010110 PROF 80008028 1252014 1312014 1,961.54 REGULAR 2 9730 95000550 80008028 BG S 1 0 T1NZ Senior PD Business Partner7010110 PROF 80008028 1252014 1312014 5,861.54 REGULAR 2 9730 95000482 80008028 BD S 1 0 T1NZ Senior PD Business Partner7010110 PROF 80008028 1252014 1312014 4,807.70 REGULAR 2 9730 95000255 80008028 BE S 1 0 T1NZ PD Business Partner7010110 PROF 80008028 1252014 1312014 2,061.54 REGULAR 2 9730 95000188 80008028 BG S 1 0 T1NZ PD Business Partner7010110 PROF 80008028 1252014 1312014 4,557.70 REGULAR 2 9730 95000186 80008028 BE S 1 0 T1NZ Senior PD Business Partner7010110 PROF 80008028 1252014 1312014 3,961.54 REGULAR 2 9730 95000052 80008028 BE S 1 0 T1NZ Senior PD Business Partner7010110 PROF 80008028 1252014 1312014 2,115.38 VACATION 2 3130 95006734 80008028 BF S 2 0 T2C2 Senior PD Business Partner
Account
Domestic Company
Code Domestic Profit CenterDestination Cost
Center
US: Team Member Number
Canada Team
Member Number
Team Member Name Position # Start Date January Actuals
January Actuals (CAD) Period Comment
7010110 1114 H197 80008028 29719440 95000667 155133 7/1/2012 24,202.71 26,927.94 PD 12‐2013Expat Salary Reclass Senior Director PD
Canadian Nationals 1.1.14 59,804.95 sum of yellow above 119,609.90 Total Per Detail1.25.14 59,804.95 sum or orange above
Expat Salary Reclass from US 26,927.94 131,203.23 Per GLHypoTax back to US on Expats (15,334.61) TM29719440
Total per Support 131,203.23 (11,593.33) Difference
Total Per GL 131,203.23 AF12
Difference ‐
Summary of Period 12, 2013 Activity
Canada PD TM ‐ Dec AccrualAF15Pers.No. Prev.PersNo. First name Last name Date type Date PS group WS rule WkHrs Annual salary Dec J/E Amount Annual salary Organizational key Job Job Position Employment Status Customer‐Specific Status Name of Manager (OM) Employee Subgroup PSubarea Personnel Subarea WorkC PArea Action Type Start Date Reason for Action Cost Ctr95000023 0058684630 Corporate Hire Date 09/04/2011 E15 EXREGXX 80.00 86,700.00 1,667.31 CAD TPDEV 00100082 PD Business Partner 20000098 Active Active Michel Lionel Lebrun EX‐Executive 3121 D‐Ham/St. Cat 01 01 Return from LOA 06/10/2013 RFL ‐ Return from Leave 8000802895000052 0059783530 Corporate Hire Date 12/18/2011 E17 LMREGXX 80.00 105,300.00 2,025.00 CAD TPDEV 00100060 Manager HQ Building Operations 20000059 Active Active Laurie Mahowald LM‐Lead Management 9730 H‐HQ Mississaug 01 01 Hire 12/18/2011 New Hire 8000802895000186 0059948505 Corporate Hire Date 03/05/2012 E19 KMREGXX 80.00 132,300.00 2,544.23 CAD TPDEV 00100210 PD Field Leader 20000010 Active Active Laurie Mahowald KM‐Key Management 9730 H‐HQ Mississaug 01 01 Hire 03/05/2012 New Hire 8000802895000188 0059937599 Corporate Hire Date 03/05/2012 E05 EXREGXX 80.00 54,700.00 1,051.92 CAD TPDEV 00100074 Bldg Ops Maintenance Tech II 20000062 Active Active Richard Kozlowski EX‐OT‐Executive (OT) 9730 H‐HQ Mississaug 01 01 Return from LOA 10/20/2014 PFL‐Partial RFL‐Restricted Hrs 8000802895000258 0059961649 Corporate Hire Date 03/19/2012 E15 EXNG1XX 80.00 95,000.00 1,826.92 CAD TPDEV 00100082 PD Business Partner 20000102 Active Active Michel Lionel Lebrun EX‐Executive 3126 D‐East Ontario 01 01 Hire 03/19/2012 New Hire 8000802895000482 Corporate Hire Date 07/09/2012 E21 KMNG1XX 80.00 155,400.00 2,988.46 CAD TPDEV 00100089 PD Field Leader 20000069 Active Active Laurie Mahowald KM‐Key Management 9730 H‐HQ Mississaug 01 01 Hire 07/09/2012 New Hire 8000802895000550 Corporate Hire Date 07/23/2012 E05 EXNG1XX 80.00 52,000.00 1,000.00 CAD TPDEV 00100071 Director Assistant 20001660 Active Active Laurie Mahowald EX‐OT‐Executive (OT) 9730 H‐HQ Mississaug 01 01 Hire 07/23/2012 New Hire 8000802895001096 Corporate Hire Date 10/15/2012 E15 EXREGXX 80.00 97,900.00 1,882.69 CAD TPDEV 00100082 PD Business Partner 20000099 Active Active Michel Lionel Lebrun EX‐Executive 3122 D‐Kit/Lon/Win 01 01 Return from LOA 12/08/2014 RFL ‐ Return from Leave 8000802895001225 Corporate Hire Date 12/17/2012 E15 EXNG1XX 80.00 101,800.00 1,957.69 CAD TPDEV 00100082 PD Business Partner 20000315 Active Active Bradley Stuart Gordon EX‐Executive 3115 D‐Prairies 01 01 Hire 12/17/2012 New Hire 8000802895001227 Corporate Hire Date 12/17/2012 E15 EXNG1XX 80.00 97,400.00 1,873.08 CAD TPDEV 00100082 PD Business Partner 20001918 Active Active Bradley Stuart Gordon EX‐Executive 3114 D‐Calgary 01 01 Hire 12/17/2012 New Hire 8000802895001240 48344956 Corporate Hire Date 04/22/2007 E17 LMREGXX 80.00 107,200.00 2,061.54 CAD TPDEV 00102656 Senior PD Business Partner 20000100 Active Active Michel Lionel Lebrun LM‐Lead Management 3120 G‐Toronto 01 01 Hire 11/25/2012 TIA‐Transfer In Frm Another Co 8000802895001860 Corporate Hire Date 01/02/2013 E17 EXNG1XX 80.00 100,400.00 1,930.77 CAD TPDEV 00102656 Senior PD Business Partner 20001919 Active Active Bradley Stuart Gordon EX‐Executive 3110 G‐Vancouver 01 01 Hire 01/02/2013 New Hire 8000802895006714 Corporate Hire Date 04/01/2013 E15 EXNG1XX 80.00 96,600.00 1,857.69 CAD TPDEV 00100082 PD Business Partner 20000316 Active Active Michel Lionel Lebrun EX‐Executive 3131 D‐Atl Canada 01 01 Hire 04/01/2013 New Hire 8000802895006734 Corporate Hire Date 04/01/2013 E17 LMNG1XX 80.00 119,500.00 2,298.08 CAD TPDEV 00102656 Senior PD Business Partner 20000317 Active Active Michel Lionel Lebrun LM‐Lead Management 3130 G‐Montreal 01 01 Hire 04/01/2013 New Hire 8000802895011233 Corporate Hire Date 04/22/2013 E15 EXREGXX 80.00 97,100.00 1,867.31 CAD TPDEV 00100082 PD Business Partner 20000101 Active Active Michel Lionel Lebrun EX‐Executive 3135 D‐Montreal N 01 01 Hire 04/22/2013 New Hire 80008028
28,832.69 AF13
Entry to accrue one week of pay for Canada team members due to the timing of pay runs and month end. Calculation is annual salary divided by 52 to arrive at one week of pay. This entry would reverse in the subsequent period.
SCHEDULE B3
CanCo
Prop LLC
Formed 1/9/14
Prop LP
Assigned leases and subleases to PropLLC as of 1/9/14, in exchange for
Loan Facility
Early Term Payment$1.9B
Fixed Asset Pmts$74M
Loan Facility$1.353B
3rd Party Contractors prior to 1/9/14
Cash payments for Fixed
Assets $324M
Tax AgencyCash payments
for Taxes on LP/LLC transaction $145M
3rd Party Contractors post 1/9/14
Cash payments for Fixed
Assets $42M
3rd Party Contractors post 1/9/14
Cash payments for Fixed
Assets $79M
Sum of A’s = Loan Facility of $1.353B
Note Funding $157M
Loan Facility Funding( $157M)
Other Payments And Transfers
$5.5M
Flowchart of transactions impacting PropLP’s claim against Prop LLC
A
A
A
A
A
A
A
Tieout Summary and Process Notes
Entities Involved:
Target Canada Co (CanCo) – Companies 1138/2001
Target Canada Property LP (PropLP) – Company 1162 (1148/2006 prior to LLC formation)
Target Canada Property LLC (Prop LLC) – Companies 1148/2006
Claim Summary and Process:
The following steps were taken to support PropLP’s claim of $1,449,577,927 against the estate of Prop LLC.
1.) Support beginning Loan Facility balance - Property values per Loan Facility agreement were based on Real Property (RP) spend by location as of 1/9/14:
Beg. Loan Facility Balance (CAD) Reference
$ 1,331,556,150 RF22 - Supporting schedule provides detail of RP spend through 1/9/14 at PropLP locations (immaterial difference to Loan Facility agreement)
In order to support the total RP spend the following procedures were performed:
a. GL Detail - Tied the total RP spend from RF22 to the GL detail in account 1092910 – Other Intercompany Accounts Receivable. As the PropLP/Prop LLC company codes could not systematically use the fixed asset module to record fixed assets, account 1092910 represented the fixed assets due to PropLP from CanCo. The total payments per the rollforward at RF22 agreed to the GL detail at GL1 without exception. (See also reconciliation summary at N2)
b. Fixed Asset Detail - Reconciled the Fixed Asset module detail (resides on CanCo) for PropLP assets to the total RP spend within an immaterial amount. See reconciliation at RF22 and N2.
c. Cash Payments - In order to support the cash payments made by PropLP to CanCo and contractors, which generated the intercompany (fixed asset) receivable recorded on PropLP, additional GL accounts were pulled into the GL detail to be able to tie out the cash payments. Cash payments not only were allocated to the fixed asset receivable, but also to taxes and retainage liability. Note: Only the amounts in 1092910 relate to fixed assets, so the pivot table at GL2.1-GL2.4 which corresponds to the fixed asset rollforward references includes only that account. Other accounts are included for tieout to cash purposes only.
GL detail in the following accounts needs to be added together to tie out cash payment detail: 1092910 Other Receivable (Fixed asset receivable) 1093100 GST/HST Receivable 1093110 QST Receivable 2032200 Retainage Liability
Tieout Summary and Process Notes
See pivot table at GL2.1-GL2.4 for GL detail summed by reference to cash detail at pivot tables C1-C7.
d. Bank Statements - Traced cash detail pivot tables to bank statement details using reference numbers
for each line item.
2.) Support taxes included in Loan Facility balance - CAD $145,439,561 (Section T) - GST/HST and QST taxes were withheld and refunded as part of this property transaction. PropLP remitted the estimated taxes to the government on behalf of Prop LLC. As such, the estimated taxes were added to the initial Loan Facility balance. When the taxes were refunded, the cash was deposited in to Prop LLC’s bank account. The estimated tax payments have been traced to PropLP’s bank statements (B64) and the tax refunds have been traced to Prop LLC’s bank statements (B1).
3.) Support for Funding Received from Prop LLC – CAD $157,000,000 (N1) Prop LP received cash from Prop LLC to pay taxes and make payments on behalf of. Due to Prop LLC not having a bank account at the time, the cash was received directly from Target Corp. The cash funding Prop LLC received from Target Corporation increased Prop LLC's Note Payable to Target Corporation and decreased its Loan Facility (payable) with Prop LP. The cash funding amounts have been traced to Prop LP’s bank account showing the funds coming in from Target Corporation.
4.) Support for fixed asset payments PropLP made on behalf of Prop LLC - CAD $41,786,915 (N1) - After the inception of the Loan Facility, PropLP continued to make payments on behalf of Prop LLC and also transferred funds to Prop LLC’s bank accounts. The summary of this activity is presented on N1 and has also been traced without exception to PropLP’s bank statements.
5.) Support for Other Payments/Transfers – PropLP made various payments on behalf of Prop LLC subsequent to 01/09/2014, the date Prop LLC was formed. PropLP made payments for rent and transfers to LLC’s bank account. Rent and bank transfers in the amount of $21,684,067 has been supported to bank statements and rent schedules at R1, B69, C8, and DD2. Additionally, once Prop LLC was fully operational with a bank account established, Prop LLC settled some of PropLP’s remaining assets and liabilities on their behalf. A reconciliation of the PropLP’s final trial balance and subsequent payment activity is included at TB2. This activity resulted in a $16,206,544 decrease to PropLP’s Loan Facility (receivable), as Prop LLC settled PropLP’s retainage liability on PropLP’s behalf.
Payments on behalf of: PropLP’s payments for Prop LLC $21,684,067 Prop LLC’s payments for PropLP ($16,206,544) TOTAL $5,477,523
6.) Support interest included in Loan Facility balance - CAD $96,792,801 – (N3)
Inde
x of
Sup
port
Supp
ort R
efer
ence
Supp
ort D
escr
iptio
nPu
rpos
eSo
urce
A1-A
16Lo
an F
acili
ty A
gree
men
t bet
wee
n Pr
op L
P an
d LL
C, d
ated
Janu
ary
9, 2
014
Lega
l Agr
eem
ent
Lega
l Dat
abas
eAM
1-AM
4Am
endm
ent t
o Lo
an F
acili
ty A
gree
men
t, da
ted
Janu
ary
2, 2
015
Lega
l Agr
eem
ent
Lega
l Dat
abas
eI1
-I5In
terc
ompa
ny In
voic
e as
of J
anua
ry 9
, 201
4De
tail
of p
rope
rty
tran
sfer
red
via
agre
emen
tTa
rget
Inte
rnat
iona
l Tax
N1
Sum
mar
y of
loan
faci
lity
bala
nce
and
draw
dow
n ac
tivity
Sum
mar
ize lo
an fa
cilit
y ba
lanc
e an
d lin
k to
supp
ortin
g do
cum
enta
tion
Targ
et F
inan
cial
Rep
ortin
g
N2
Sum
mar
y of
reco
ncili
atio
ns p
erfo
rmed
at R
F22
Show
link
s bet
wee
n su
ppor
ting
docu
men
tatio
n an
d su
mm
arize
di
ffere
nces
iden
tifie
dTa
rget
Fin
anci
al R
epor
ting
N3
Inte
rest
cal
cula
tion
on lo
an fa
cilit
y ba
lanc
eSu
ppor
t int
eres
t due
on
outs
tand
ing
loan
faci
lity
bala
nce
Targ
et F
inan
cial
Rep
ortin
g
T1-T
6Jo
urna
l ent
ry a
nd su
ppor
t for
taxe
s on
tran
sact
ion
Taxe
s wer
e pa
id b
y LP
on
LLC'
s beh
alf,
as su
ch, t
he e
stim
ated
taxe
s to
be p
aid
wer
e in
clud
ed in
the
initi
al lo
an fa
cilit
y ba
lanc
eTa
rget
Inte
rnat
iona
l Tax
GL1
Pivo
t tab
le o
f SAP
GL
deta
il, su
mm
arizi
ng re
al p
rope
rty
refe
renc
esTi
e ou
t GL
deta
il of
109
2910
(Oth
er R
ecei
vabl
e - f
ixed
ass
ets)
to re
al
prop
erty
pay
men
t rol
lforw
ard
Targ
et F
inan
cial
Rep
ortin
gGL
2.1-
GL2.
4Pi
vot t
able
of S
AP G
L de
tail,
sum
mar
izing
cas
h pi
vot r
efer
ence
sTi
e ou
t GL
deta
il to
cas
h m
ovem
ents
and
pay
men
tsTa
rget
Fin
anci
al R
epor
ting
GL3.
1-GL
3.27
SAP
ECC
GL li
ne it
ems w
ith c
ash
and
rollf
orw
ard
refe
renc
esDe
tail
supp
ortin
g pi
vot t
able
s at G
L1 a
nd G
L2.1
-GL2
.4SA
P - p
rovi
ded
by T
arge
t Fi
nanc
ial R
epor
ting
C1-C
7Pi
vot t
able
s of P
rop
LP a
nd P
rop
LLC
cash
det
ail
Sum
mar
ize c
ash
paym
ents
to ti
e to
GL d
etai
lTa
rget
Fin
anci
al R
epor
ting
DD1-
DD2
Pivo
t tab
les o
f Pro
p LP
cas
h ac
tivity
pos
t 1/9
/14
Sum
mar
ize d
raw
dow
n ac
tivity
on
loan
faci
lity
occu
rrin
g af
ter 1
/9/1
4Ta
rget
Fin
anci
al R
epor
ting
D1-D
23SA
P EC
C, T
reas
ury
mod
ule
GL d
etai
l of a
ll ba
nk a
ctiv
ity fo
r Pro
p LP
and
Pro
p LL
CSu
ppor
t cas
h pa
ymen
t act
ivity
Targ
et T
reas
ury
RF1-
RF22
Real
pro
pert
y ro
llfor
war
d of
spen
d by
loca
tion,
by
mon
th -
FY 2
013,
Pro
p LP
Supp
ort c
ash
paym
ents
by
mon
th b
y lo
catio
n to
tie
to c
ash
paym
ent
and
GL d
etai
lTa
rget
Pro
pert
y Ac
coun
ting
RF20
14.1
-RF2
014.
24Re
al p
rope
rty
rollf
orw
ard
of sp
end
by lo
catio
n, b
y m
onth
- FY
201
4, P
rop
LLC
Supp
ort c
ash
paym
ents
by
mon
th b
y lo
catio
n to
tie
to c
ash
paym
ent
and
GL d
etai
lTa
rget
Pro
pert
y Ac
coun
ting
L1Pr
opCo
land
pay
men
t det
ail
Supp
ort l
and
paym
ents
mad
e by
Pro
p, n
ot in
clud
ed in
real
pro
pert
y sp
end
Targ
et P
rope
rty
Acco
untin
g
F1-F
5Fi
xed
asse
t det
ail
Fixe
d as
sets
wer
e m
aint
aine
d on
Can
Co d
ue to
syst
em re
stric
tions
not
al
low
ing
them
to b
e se
t up
on P
rop.
Rep
ort h
as b
een
reco
ncile
d to
RP
rollf
orw
ard,
cas
h, a
nd G
L de
tail
at N
2.SA
P - p
rovi
ded
by T
arge
t Pr
oper
ty A
ccou
ntin
g
R1.1
-R1.
2Re
nt p
aym
ents
mad
e by
Pro
p LP
on
beha
lf of
Pro
p LL
CSu
mm
arize
and
supp
ort r
ent p
aym
ents
mad
e by
Pro
p LP
on
beha
lf of
Pr
op L
LC w
hich
incr
ease
the
loan
faci
lity
bala
nce
Targ
et F
inan
cial
Rep
ortin
gR2
Prop
LP
and
Prop
LLC
rent
exp
ense
by
mon
thBr
eak
out r
ent e
xpen
se b
etw
een
Prop
LP
and
LLC
Targ
et In
tern
atio
nal T
axB1
-B69
Bank
stat
emen
tsSu
ppor
t cas
h pa
ymen
tsTa
rget
Tre
asur
yFS
1-2
/ FS3
-4FY
13 P
rop
LP a
nd P
rop
LLC
Tria
l Bal
ance
- SA
P EC
CSu
ppor
t for
FY1
3 TB
Targ
et F
inan
cial
Rep
ortin
gTB
1 - T
B 19
FY13
Pro
p LP
and
Pro
p LL
C Tr
ial B
alan
ce a
nd R
ollfo
rwar
dSu
ppor
t for
the
divi
sion
of a
ctiv
ity b
etw
een
Prop
LP
and
LLC
Targ
et F
inan
cial
Rep
ortin
g
Sche
dule
1
N1
Date Amount in CAD Balance Drawdown Ref
(at DD1-2) Drawdown Categorization January 9, 2014 a 1,462,520,687.18 1,462,520,687.18 1/9/14 Transfer Date Includes:January 9, 2014 R1 12,461,791.27 d 1,474,982,478.45 Rent Payments Assets under construction 62,667,200
January 13, 2014 DD1 - 1,474,982,478.45 1 ** Fixed Assets 1,268,823,241 *See note below - included landJanuary 14, 2014 DD1 - 1,474,982,478.45 2 ** Misc Adj 65,708 immJanuary 15, 2014 DD1 - 1,474,982,478.45 3 ** Subtotal RF22 1,331,556,150 A4, ties to Agreement, TB1January 21, 2014 DD1 - 1,474,982,478.45 4 ** Exclude Land L1 (14,475,023) *See note below - remove landJanuary 30, 2014 DD1 - 1,474,982,478.45 5 ** Subtotal 1,317,081,126 January 30, 2014 R1 687,685.99 d 1,475,670,164.44 Rent Payments GST Collected T2 118,223,144 See JE support/cash paymentsFebruary 2, 2014 TB2 (16,206,544.00) d 1,459,463,620.44 Settle LP Final BS QST Collected T2 27,216,417 See JE support/cash paymentsFebruary 7, 2014 DD1 6,083,685.89 c 1,465,547,306.33 6 Construction Pmt Total I1 1,462,520,687 a
February 12, 2014 DD1 6,531,062.84 c 1,472,078,369.17 7 Construction PmtFebruary 14, 2014 DD1 1,237,018.39 c 1,473,315,387.56 8 Construction Pmt Funding Rec'd LLC (157,000,000) sum of b'sFebruary 18, 2014 DD1 162,411.90 c 1,473,477,799.46 9 Construction Pmt Payments for fixed assets 41,786,915 sum of c'sFebruary 19, 2014 DD1 4,816,856.44 c 1,478,294,655.90 10 Construction Pmt Other payments/transfers 5,477,523 sum of d'sFebruary 25, 2014 DD1 385,879.18 c 1,478,680,535.08 11 Construction Pmt Final Loan Facility Balance 1,352,785,125 TB2February 26, 2014 DD1 2,856,146.67 c 1,481,536,681.75 12 Construction PmtFebruary 27, 2014 DD2 (141,000,000.00) b 1,340,536,681.75 22 Funding from LLC/Corp NoteFebruary 28, 2014 DD1 72,035.48 c 1,340,608,717.23 13 Construction PmtFebruary 28, 2014 B69 8,000,000.00 d 1,348,608,717.23 LP as APIC, cash to LLC
March 6, 2014 DD2 2,820,135.57 c 1,351,428,852.80 14 Construction PmtMarch 7, 2014 DD2 1,060,109.98 c 1,352,488,962.78 15 Construction Pmt
March 10, 2014 DD2 4,771,460.41 c 1,357,260,423.19 16 Construction PmtMarch 10, 2014 DD2 (5,000,000.00) b 1,352,260,423.19 23 Funding from LLC/Corp NoteMarch 14, 2014 DD2 20,886.08 c 1,352,281,309.27 17 Construction PmtMarch 18, 2014 DD2 5,383,484.43 c 1,357,664,793.70 18 Construction PmtMarch 18, 2014 DD2 (6,000,000.00) b 1,351,664,793.70 24 Funding from LLC/Corp NoteMarch 20, 2014 DD2 (5,000,000.00) b 1,346,664,793.70 25 Funding from LLC/Corp NoteMarch 20, 2014 DD2 3,677,089.19 c 1,350,341,882.89 19 Construction PmtMarch 20, 2014 C8 2,000,000.00 d 1,352,341,882.89 Transfer LP to LLCMarch 28, 2014 DD2 1,908,652.55 c 1,354,250,535.44 20 Construction PmtMarch 28, 2014 DD2 (1,725,000.00) d 1,352,525,535.44 21 Transfer LLC to LP
April 29, 2014 C8 238,588.01 d 1,352,764,123.45 Transfer LP to LLCJune 13, 2014 C8 21,002.00 d 1,352,785,125.45 Transfer LP to LLC
1,352,785,125.45 TB2 Final Loan Facility Balance
N3 96,792,801.34 Accrued Interest
1,449,577,926.79 Total Prop LP/LLC Loan Facility Claim
Loan Facility Balance Summary
Summary of Drawdowns on Loan Facility from Target Canada Property LP to Target Canada Property LLCDrawdown Confirmation
Up to $2Billion CAD
Notes:
*Original loan facility agreement FMV assessment included land in calculation. As Target Canada Co retains legal title to all land, it should not be transferred to or paid for by PropLP. As such, the value of land PropLP paid has been included as a claim against Target Canada Co and has not been transferred to Prop LLC.
**January 2014 payments made by PropLP after January 9th are not included as drawdown activity as they represent payments that were made for assets transferred with the initial loan facility balance. (Pre-January + January 2014 payments comprise the 1,317,081,126 transfer value)
Drawdown Categorization Types:-Construction Pmt - Payments made by PropLP directly to contractors for fixed assets on behalf of Prop LLC. These payments increase the loan facility (receivable) from Prop LLC.-Funding from LLC/Corp Note - PropLP received cash from Prop LLC to pay taxes and make payments on behalf of. Due to Prop LLC not having a bank account at the time, this cash was received directly from Target Corp. This funding from Prop LLC increased Prop LLC's Note Payable to Target Corporation and decreased its Loan Facility Payable to PropLP. -LP as APIC, cash to LLC - Prop LLC received cash directly from its Parent NE3, however, the cash legally moved through PropLP as an increase in APIC. (Increase in LP APIC, Increase in Loan Facility Receivable from Prop LLC)-Transfer LP to LLC - Cash transferred from PropLP's bank account to Prop LLC's. This activity increases PropLP's Loan Facility Receivable from Prop LLC.-Transfer LLC to LP - Cash transferred from Prop LLC's bank account to PropLP's. This activity decreases PropLP's Loan Facility Receivable from Prop LLC.-Rent Payments - PropLP paid Prop LLC's December and January rent on Prop LLC's behalf. This activity increases PropLP's Loan Facility Receivable from Prop LLC. See R1 for further details.-Settle LP Final BS - Subsequent to the transaction with Prop LLC on January 9th, PropLP continued to make payments on behalf of Prop LLC and settled some of its own outstanding Receivables and Payables. However, certain balance sheet items remained after PropLP cash activity ceased (primarily retainage liability). As these balance sheet items were settled by year end 2014, we have assumed that these remaining net liabilities were paid by Prop LLC on behalf of PropLP. This activity decreases the Loan Facility Receivable from Prop LLC. As the majority of this activity is related to retainage, we have concluded the net liability was assumed by Prop LLC on the first day Prop LLC was responsible for making contractor payments (2/2/14).
N2
N2 - Excerpt from RF22Summary of Reconciliations
Reconciliation of RP spend to Cash Payments:PropLP Cash Payments Per Rollforward 1,331,550,232.70 RF22, yTotal PropLP Real Prop Spend per RF 1,350,722,328.75 RF22, sum of z'sDifference (19,172,096.05) Reconciling items: - Payments for 7012 (not Prop loc) 5,308,261.70 site 7012 pmts RF21, Note 1PropLP Net Overpayments 13,863,834.35 RF22, x, Note 1Difference (0.00)
- Reconciliation of RP spend to GL Detail: - Total PropLP payments per RF 1,350,722,328.75 RF22, sum of z'sTotal FA lines per GL detail 1,350,722,328.75 GL1Difference (0.00)
- Reconciliation of RP spend to Fixed Asset subledger detail: - Total PropLP payments per RF 1,331,550,232.70 RF22, yTotal per FA module detail 1,254,295,127.17 F5AUC per N1 62,667,200.00 N1Difference 14,587,905.53 Reconciling items: - Land Payments - in RF not FA 14,475,023.32 L1, Note 1Net Difference 112,882.21 imm
- -
Reconciliation of RP spend to Loan Facility Agreement: - Total PropLP payments per RF 1,331,550,232.70 RF22, sum of z'sTotal Real property per agreement 1,331,556,149.50 N1Difference (5,916.80) imm
Note 1: PropLP overpaid Target Canada Co (CanCo) and contractors through 1/9/14 for Land, Non-Prop sites, and Misc payments. CanCo retained all legal title to land in the lease/sublease relationship so PropLP should not have paid for land.
The total of these overpayments will be submitted as a claim between CanCo and PropLP:
Land 14,475,023Overpayments 13,863,834Non-Prop Sites 5,308,262
Total PropLP Receivable from CanCo 33,647,119
N3
Entity Face amount Rate # days Interest accrual
Jan-14 Prop Co. LP (Lender) Prop Co LLC (Borrower) 1,475,670,164.44 7.000% 24 * 6,792,125.69 FY2013
Feb-14 Prop Co. LP (Lender) Prop Co LLC (Borrower) 1,348,608,717.23 7.000% 28 7,241,844.07
Mar-14 Prop Co. LP (Lender) Prop Co LLC (Borrower) 1,352,525,535.44 7.000% 35 9,078,596.06
Apr-14 Prop Co. LP (Lender) Prop Co LLC (Borrower) 1,352,764,123.45 7.000% 28 7,264,158.03
May-14 Prop Co. LP (Lender) Prop Co LLC (Borrower) 1,352,764,123.45 7.000% 28 7,264,158.03
Jun-14 Prop Co. LP (Lender) Prop Co LLC (Borrower) 1,352,785,125.45 7.000% 35 9,080,338.51
Jul-14 Prop Co. LP (Lender) Prop Co LLC (Borrower) 1,352,785,125.45 7.000% 28 7,264,270.81
Aug-14 Prop Co. LP (Lender) Prop Co LLC (Borrower) 1,352,785,125.45 7.000% 28 7,264,270.81
Sep-14 Prop Co. LP (Lender) Prop Co LLC (Borrower) 1,352,785,125.45 7.000% 35 9,080,338.51
Oct-14 Prop Co. LP (Lender) Prop Co LLC (Borrower) 1,352,785,125.45 7.000% 28 7,264,270.81
Nov-14 Prop Co. LP (Lender) Prop Co LLC (Borrower) 1,352,785,125.45 7.000% 28 7,264,270.81
Dec-14 Prop Co. LP (Lender) Prop Co LLC (Borrower) 1,352,785,125.45 7.000% 35 9,080,338.51
Jan-15 Prop Co. LP (Lender) Prop Co LLC (Borrower) 1,352,785,125.45 7.000% 11 2,853,820.68 through 1.14.15
Total Accrued Interest 96,792,801.34
* Note executed on January 9, 2014
Prop LP/LLC Loan Facility Interest Calc
GL 1
GL 1SAP ECC GL Detail - RF (Real Property spend rollforward) Reference summary, Property LP and Property LLC
Balance Descriptionsum of 1's = 1,350,722,328.75 FY13 Real Property Spend per GL - Prop LP RF22sum of 2's = 152,983,499.97 FY14 Real Property Spend per GL - Prop LLCTotal 1,503,705,828.72 Total Real Property Spend per GL, LP & LLC RF2014.22
(1,503,710,758.13) Total spend per 2014 Dec RollforwardNet Diff (4,929.41) imm
Posting Date (All)
Page Reference Row Labels Sum of Amount in local currency
RF2 a 361,738,244.59 11092910 361,738,244.59
RF4 b 242,917,815.53 11092910 242,917,815.53
RF6 c 30,000,000.00 11092910 30,000,000.00
RF8 d 111,420,040.19 11092910 111,420,040.19
RF12 e 115,427,771.07 11092910 115,427,771.07
RF10 f 45,040,339.46 11092910 45,040,339.46
RF12 g 82,863,034.80 11092910 82,863,034.80
RF14 h 82,722,344.46 11092910 82,722,344.46
RF14 i 65,826,204.71 11092910 65,826,204.71
RF16 j 15,241,639.43 11092910 15,241,639.43
RF16 k 84,361,645.85 11092910 84,361,645.85
RF20 l 64,563,423.60 11092910 64,563,423.60
RF20 m 28,748,887.82 11092910 28,748,887.82
RF22 n 2,914,559.09 11092910 2,914,559.09
RF22 o 16,936,378.15 11092910 16,936,378.15
Purpose: This schedule is a pivot table on the GL data, arranged to show the amount by RF (real property spend rollforward) reference. This shows that the GL detail ties to the rollforward. As we need GL detail to tie to the cash, this proves that we are using the same data. GL = Cash = RF
** - Blank items represent taxes and topside transfers out to fixed assets for Target year end reporting. Intercompany other
Row Lable Keya - hh - tickmark on page denoted in reference column7 digit # (e.g. 1092910) = GL account number
GL 1
Page Reference Row Labels Sum of Amount in local currency
(blank) (1,611,752,741.43) **1092910 (1,466,018,421.32) topside transfers1093100 (118,223,144.00) taxes1093110 (27,216,417.00) taxes2032200 (294,759.11) retainage
taxes 145,439,561.00 21093100 118,223,144.00 1093110 27,216,417.00
p 13,688,586.86 2 13,688,586.86 1092910 13,688,586.86 RF2014.2 13,691,912.86
r 17,518,470.07 2 (3,326.00) imm 17,518,470.07 1092910 17,518,470.07 RF2014.4 17,518,469.80
RF2014.4 q 24,258,612.94 2 0.27 imm1092910 24,258,612.94
z 7,782,179.06 2 7,782,179.06 1092910 7,782,179.06 RF2014.8 7,785,057.66
t 10,330,682.33 2 (2,878.60) imm 10,330,682.33 1092910 10,330,682.33 RF2014.6 10,330,682.43
RF2014.6 s 14,237,341.48 2 (0.10) imm1092910 14,237,341.48
RF2014.8 u 7,313,463.45 21092910 7,313,463.45
y 7,368,940.65 2 7,368,940.65 1092910 7,368,940.65 RF2014.10 7,367,665.65
RF2014.12 aa 9,761,938.82 2 1,275.00 imm1092910 9,761,938.82
RF2014.12 v 11,029,191.60 21092910 11,029,191.60
RF2014.14 x 1,557,339.24 21092910 1,557,339.24
RF2014.14 w 10,816,649.48 21092910 10,816,649.48
RF2014.16 cc 4,585,644.99 21092910 4,585,644.99
RF2014.16 bb 3,433,480.33 21092910 3,433,480.33
RF2014.18 ee 3,110,579.98 21092910 3,110,579.98
RF2014.18 dd 1,884,691.47 21092910 1,884,691.47
RF2014.20 gg 1,699,458.02 21092910 1,699,458.02
RF2014.20 ff 908,393.11 21092910 908,393.11
RF2014.22 hh 1,697,856.09 21092910 1,697,856.09
Grand Total 37,392,648.29
GL 2.1
GL 2 SAP ECC GL Detail - Cash Reference summaryPivot Values - Pasted for summing totals
Row Labels Sum of Amount in local
currency Page
Reference Row Labels Sum of Amount in local
currency 1 3,183,327.05 C1 1 3,183,327.05
1092910 2,914,559.09 1092910 2,914,559.09 n 2,914,559.09 n 2,914,559.09 a
1093100 165,192.42 1093100 165,192.42 (blank) 165,192.42 (blank) 165,192.42
1093110 103,575.54 1093110 103,575.54 (blank) 103,575.54 (blank) 103,575.54
2 72,709,833.16 C1 2 72,709,833.16 1092910 64,563,423.60 1092910 64,563,423.60
l 64,563,423.60 l 64,563,423.60 a1093100 7,305,583.89 1093100 7,305,583.89
(blank) 7,305,583.89 Net of all differences below between cash and GL/Rollforward: (blank) 7,305,583.89 1093110 840,825.67 12,954.48 imm 1093110 840,825.67
(blank) 840,825.67 (blank) 840,825.67 3 128,916,979.30 C1 Reconciliation to GL Detail Pivot: 3 128,916,979.30
1092910 115,427,771.07 a-o are pre 1/9/14 1092910 115,427,771.07 e 115,427,771.07 sum a's 1,350,722,328.75 1092290, pre 1/9/14 pmts e 115,427,771.07 a
1093100 11,200,097.45 1093100 11,200,097.45 (blank) 11,200,097.45 GL Detail 1,350,722,328.75 sum of 1's on GL 1.1 (blank) 11,200,097.45
1093110 2,289,110.78 1093110 2,289,110.78 (blank) 2,289,110.78 Difference - (blank) 2,289,110.78
4 90,998,415.21 C1 4 90,998,415.21 1092910 90,998,415.21 1092910 90,998,415.21
a 90,998,415.21 a 90,998,415.21 a5 188,628,396.02 C1 5 188,628,396.02
1092910 165,829,253.91 1092910 165,829,253.91 b - b - d 111,420,040.19 d 111,420,040.19 a(blank) 54,409,213.72 (blank) 54,409,213.72
1093100 17,152,548.95 1093100 17,152,548.95 (blank) 17,152,548.95 (blank) 17,152,548.95
1093110 5,646,593.16 1093110 5,646,593.16 (blank) 5,646,593.16 (blank) 5,646,593.16
6 53,881,578.46 C1 6 53,881,578.46 1092910 49,623,210.92 1092910 49,623,210.92
s 14,237,341.48 s 14,237,341.48 u 7,313,463.45 u 7,313,463.45 v 11,029,191.60 v 11,029,191.60 w 10,816,649.48 w 10,816,649.48 bb 3,433,480.33 bb 3,433,480.33 dd 1,884,691.47 dd 1,884,691.47 ff 908,393.11 ff 908,393.11
1093100 4,302,105.13 1093100 4,302,105.13 (blank) 4,302,105.13 (blank) 4,302,105.13
1093110 (43,737.59) 1093110 (43,737.59) (blank) (43,737.59) (blank) (43,737.59)
7 201,966,973.75 C1 7 201,966,973.75 1092910 201,966,973.75 1092910 201,966,973.75
b 171,966,973.75 b 171,966,973.75 ac 30,000,000.00 c 30,000,000.00 a
8 341,685,629.36 C1 8 341,685,629.36 1092910 341,685,629.36 1092910 341,685,629.36
a 270,739,829.38 a 270,739,829.38 ab 70,945,799.98 b 70,945,799.98 a
9 47,903,974.42 C2 9 47,903,974.42 1092910 45,040,339.46 1092910 45,040,339.46
f 45,040,339.46 f 45,040,339.46 a1093100 4,386,629.22 1093100 4,386,629.22
(blank) 4,386,629.22 (blank) 4,386,629.22 1093110 1,048,165.92 1093110 1,048,165.92
(blank) 1,048,165.92 (blank) 1,048,165.92 2032200 (2,571,160.18) 2032200 (2,571,160.18)
(blank) (2,571,160.18) (blank) (2,571,160.18) 10 85,341,653.47 C2 10 85,341,653.47
1092910 119,673,584.56 1092910 119,673,584.56 g 82,863,034.80 g 82,863,034.80 a(blank) 36,810,549.76 (blank) 36,810,549.76
1093100 6,000,679.19 1093100 6,000,679.19 (blank) 6,000,679.19 (blank) 6,000,679.19
1093110 2,499,895.69 1093110 2,499,895.69 (blank) 2,499,895.69 (blank) 2,499,895.69
2032200 (42,832,505.97) 2032200 (42,832,505.97) (blank) (42,832,505.97) (blank) (42,832,505.97)
11 73,440,695.87 C3 11 73,440,695.87 1092910 61,303,619.15 1092910 61,303,619.15
i 65,826,204.71 i 65,826,204.71 a(blank) (4,522,585.56) (blank) (4,522,585.56)
1093100 5,982,741.69 1093100 5,982,741.69 (blank) 5,982,741.69 (blank) 5,982,741.69
1093110 2,591,073.33 1093110 2,591,073.33 (blank) 2,591,073.33 (blank) 2,591,073.33
2032200 3,563,261.70 2032200 3,563,261.70 (blank) 3,563,261.70 (blank) 3,563,261.70
Purpose: This schedule is a pivot table on the GL data, arranged to show the amount by cash pivot table reference. This shows that the GL detail ties to the rollforward. As we need GL detail including the non-fixed asset accounts tie to the cash, this proves that we are using the same data. GL = Cash = RF
Row Lable Key1-35 - tickmark on page denoted in reference column7 digit # (e.g. 1092910) = GL account number
GL 2.2
Row Labels Sum of Amount in local
currency Page
Reference Row Labels Sum of Amount in local
currency 12 22,145,098.06 22,145,098.06 12 22,145,098.06
1092910 13,688,586.86 22,145,096.79 C5 1092910 13,688,586.86 p 13,688,586.86 1.27 imm p 13,688,586.86
1093100 940,332.97 1093100 940,332.97 (blank) 940,332.97 (blank) 940,332.97
1093110 344,898.03 1093110 344,898.03 (blank) 344,898.03 (blank) 344,898.03
2032200 7,171,280.20 2032200 7,171,280.20 (blank) 7,171,280.20 (blank) 7,171,280.20
13 27,318,632.15 C5 13 27,318,632.15 1092910 17,405,661.39 1092910 17,405,661.39
o 16,936,378.15 o 16,936,378.15 a(blank) 469,283.24 (blank) 469,283.24
1093100 2,389,682.76 1093100 2,389,682.76 (blank) 2,389,682.76 (blank) 2,389,682.76
1093110 399,202.34 1093110 399,202.34 (blank) 399,202.34 (blank) 399,202.34
2032200 7,124,085.66 2032200 7,124,085.66 (blank) 7,124,085.66 (blank) 7,124,085.66
14 1,975,253.28 C6 14 1,975,253.28 1092910 1,299,736.47 1092910 1,299,736.47
(blank) (398,119.62) (blank) (398,119.62) hh 1,697,856.09 hh 1,697,856.09
1093100 177,284.00 1093100 177,284.00 (blank) 177,284.00 (blank) 177,284.00
1093110 12,223.80 1093110 12,223.80 (blank) 12,223.80 (blank) 12,223.80
2032200 486,009.01 2032200 486,009.01 (blank) 486,009.01 (blank) 486,009.01
15 2,973,034.11 C6 15 2,973,034.11 1092910 1,699,458.02 1092910 1,699,458.02
gg 1,699,458.02 gg 1,699,458.02 1093100 226,489.55 1093100 226,489.55
(blank) 226,489.55 (blank) 226,489.55 2032200 1,047,086.54 2032200 1,047,086.54
(blank) 1,047,086.54 (blank) 1,047,086.54 16 5,476,650.88 C6 16 5,476,650.88
1092910 3,211,611.81 1092910 3,211,611.81 (blank) 101,031.83 (blank) 101,031.83 ee 3,110,579.98 ee 3,110,579.98
1093100 467,789.72 1093100 467,789.72 (blank) 467,789.72 (blank) 467,789.72
1093110 103,387.55 1093110 103,387.55 (blank) 103,387.55 (blank) 103,387.55
2032200 1,693,861.80 2032200 1,693,861.80 (blank) 1,693,861.80 (blank) 1,693,861.80
17 11,370,743.63 C6 17 11,370,743.63 1092910 8,599,575.24 1092910 8,599,575.24
(blank) 1,703,617.10 (blank) 1,703,617.10 z 6,895,958.14 z 6,895,958.14
1093100 1,048,859.53 1093100 1,048,859.53 (blank) 1,048,859.53 (blank) 1,048,859.53
1093110 360,768.64 1093110 360,768.64 (blank) 360,768.64 (blank) 360,768.64
2032200 1,361,540.22 2032200 1,361,540.22 (blank) 1,361,540.22 (blank) 1,361,540.22
18 7,682,408.49 C6 18 7,682,408.49 1092910 7,623,954.45 1092910 7,623,954.45
z 287,476.52 z 287,476.52 y 7,336,477.93 y 7,336,477.93
1093100 832,606.05 1093100 832,606.05 (blank) 832,606.05 (blank) 832,606.05
1093110 90,198.90 1093110 90,198.90 (blank) 90,198.90 (blank) 90,198.90
2032200 (864,350.91) 2032200 (864,350.91) (blank) (864,350.91) (blank) (864,350.91)
19 11,050,532.37 C6 19 11,050,532.37 1092910 9,988,415.17 1092910 9,988,415.17
(blank) 194,013.63 (blank) 194,013.63 y 32,462.72 y 32,462.72 aa 9,761,938.82 aa 9,761,938.82
1093100 1,083,609.60 1093100 1,083,609.60 (blank) 1,083,609.60 (blank) 1,083,609.60
1093110 244,724.79 1093110 244,724.79 (blank) 244,724.79 (blank) 244,724.79
2032200 (266,217.19) 2032200 (266,217.19) (blank) (266,217.19) (blank) (266,217.19)
20 9,274,427.96 9,274,427.96 20 9,274,427.96 1092910 6,171,815.71 9,276,265.81 C6 1092910 6,171,815.71
z