| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AUDIT/FINANCIAL STATEMENTS, | ||||
| TAX RETURN FILINGS, AND | ||||
| OTHER ACCOUNTING MATTERS | 117,982 | 117,982 |
| Category | Amount |
|---|---|
| SEE ATTACHMENT | 391,700 |
| Description of Property | Date Acquired | Cost or Other Basis | Prior Years' Depreciation | Computation Method | Rate / Life (# of years) |
Current Year's Depreciation Expense | Net Investment Income | Adjusted Net Income | Cost of Goods Sold Not Included |
|---|
| Grantee's Name | Grantee's Address | Grant Date | Grant Amount | Grant Purpose | Amount Expended By Grantee | Any Diversion By Grantee? | Dates of Reports By Grantee | Date of Verification | Results of Verification |
|---|---|---|---|---|---|---|---|---|---|
|
SEE ATTACHED |
|
NO |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| INTEREST IN NET ASSETS OF | |||
| US THREE LLC | AT COST | 123,429 | 123,429 |
| BEACH RATS LLC | AT COST | 366,344 | 366,344 |
| MARCEL THE MOVIE | AT COST | 253,909 | 253,909 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| GENERAL LEGAL AND CORPORATE | ||||
| MATTERS | 28,558 | 28,558 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| SECURITY DEPOSITS | 58,333 | 108,333 | 108,333 |
| ADVANCES AND DEPOSITS | 22,335 | 5,237 | 5,237 |
| PROGRAM RELATED INVESTMENTS | 275,000 | 1,278,174 | 1,278,174 |
| Description | Amount |
|---|---|
| CHANGE IN INTEREST OF NET ASSETS OF | 0 |
| MARCEL THE MOVIE, LLC | 54,895 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PRODUCTION | 148,354 | 148,354 | ||
| OUTSIDE SERVICES | 240,926 | 240,926 | ||
| INSURANCE | 35,398 | 35,398 | ||
| ADVERTISING | 17,597 | 17,597 | ||
| OFFICE SUPPLIES | 56,652 | 56,652 | ||
| DUES AND SUBSCRIPTIONS | 8,374 | 8,374 | ||
| BANK CHARGES | 586 | 586 | ||
| PROJECT/FILMMAKER DEVELOPMENT | 177,141 | 177,141 | ||
| PROFESSIONAL DEVELOPMENT | 90,239 | 90,239 | ||
| OFFICE EXPENSE | 64,127 | 64,127 | ||
| FESTIVALS/DISTRIBUTION | 327,919 | 327,919 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PRODUCTION PROGRAM COST RECOVERY | 854,175 | ||
| ROYALTY INCOME-MUSIC | 78,774 | 78,774 | 78,774 |
| OTHER INCOME | 5,000 | ||
| INCOME FROM PROGRAM-RELATED INVESTMENT | 67,205 | 67,205 | 67,205 |
| Description | Amount |
|---|---|
| CHANGE IN INTEREST OF NET ASSETS OF | 0 |
| US THREE LLC | 18,645 |
| BEACH RATS LLC | 149,027 |
| GRANT PAID IN A PRIOR YEAR RETURNED | 0 |
| IN CURRENT YEAR | 755 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 161,745 | 161,745 | ||
| UBIT | 5,000 | 5,000 | ||
| EXCISE TAX | 3,840 | 3,840 | ||
| LLC FEES | 1,948 | 1,948 |
| Name | US / Foreign Address |
EIN | Description | Amount |
|---|---|---|---|---|
| BEACH RATS LLC |
126 FIFTH AVE 5TH FL NEW YORK,NY10011 |
36-4839697 | RETURN OF CAPITAL | 100,000 |
| US THREE LLC |
126 FIFTH AVE 5TH FL NEW YORK,NY10011 |
35-2558408 | RETURN OF CAPITAL | 858,000 |
| MARCEL THE MOVIE LLC |
126 FIFTH AVE 5TH FL NEW YORK,NY10011 |
32-0498327 | EXPENSE REIMBURSEMENT | 650 |
| BEACH RATS LLC |
126 FIFTH AVE 5TH FL NEW YORK,NY10011 |
36-4839697 | EXPENSE REIMBURSEMENT | 9 |
| US THREE LLC |
126 FIFTH AVE 5TH FL NEW YORK,NY10011 |
35-2558408 | EXPENSE REIMBURSEMENT | 615 |
| Total | 959,274 | |||
| Name | US / Foreign Address |
EIN | Description | Amount |
|---|---|---|---|---|
| US THREE LLC |
126 FIFTH AVE NEW YORK,NY10011 |
35-2558408 | CAPITAL CONTRIBUTION | 450,000 |
| MARCEL THE MOVIE LLC |
126 FIFTH AVE 5TH FL NEW YORK,NY10011 |
32-0498327 | CAPITAL CONTRIBUTION | 250,000 |
| Total | 700,000 | |||