Form 990 for tax year 2022
Filed by SHENANDOAH APPLE BLOSSOM FESTIVAL INC.
Totals
- Total revenue
- $2,279,080
- Total expenses
- $2,083,805
- Contributions and grants received
- $20,527
- Grants paid
- $0
- Program service revenue
- $2,195,602
- Investment income
- $15,323
- Other revenue
- $47,628
- Total assets, end of year
- $1,206,613
- Total liabilities, end of year
- $357,797
- Net assets or fund balances, end of year
- $848,816
- Program services expenses (Part IX)
- $1,844,944
- Management and general expenses
- $215,929
- Fundraising expenses
- $22,932
- Program service expenses (Part III)
- $1,844,944
Program services were 88.5% of total expenses calculated — Part IX's program-services column over total expenses, both as filed.
Line items
Every line the filer filed in Parts VIII, IX and X, as filed and in filed order. Blank columns are left out, and the lines are not forced to add up to the totals above.
Revenue
Part VIII, the statement of revenue.
-
1e · Government grants (contributions)
$20,000
-
1f · All other contributions, gifts and grants
$527
-
2a · Program service revenue: FESTIVAL ACTIVITIES
total $2,195,602 · related or exempt $2,195,602
-
3 · Investment income
total $15,323 · excluded $15,323
-
8a · Fundraising events: gross income
$25,754
-
8b · Fundraising events: direct expenses
$11,274
-
8c · Net income from fundraising events
total $14,480 · excluded $14,480
-
9a · Gaming: gross income
$18,597
-
9b · Gaming: direct expenses
$10,601
-
9c · Net income from gaming
total $7,996 · excluded $7,996
-
11a · Other revenue: MISCELLANEOUS
total $25,152 · related or exempt $25,152
-
11e · Other revenue, total
$25,152
Functional expenses
Part IX, the statement of functional expenses.
-
5 · Compensation of officers, directors and key employees
total $83,134 · program services $58,194 · management and general $12,470 · fundraising $12,470
-
7 · Other salaries and wages
total $70,348 · program services $35,472 · management and general $28,790 · fundraising $6,086
-
10 · Payroll taxes
total $11,777 · program services $7,185 · management and general $3,169 · fundraising $1,423
-
11c · Fees: accounting
total $29,528 · program services $8,858 · management and general $17,717 · fundraising $2,953
-
11g · Fees: other
total $127,830 · program services $115,705 · management and general $12,125
-
12 · Advertising and promotion
total $8,288 · program services $8,288
-
16 · Occupancy
total $113,936 · program services $109,178 · management and general $4,758
-
19 · Conferences, conventions and meetings
total $1,300 · management and general $1,300
-
20 · Interest
total $4,064 · management and general $4,064
-
22 · Depreciation, depletion and amortization
total $3,214 · management and general $3,214
-
23 · Insurance
total $47,652 · program services $31,741 · management and general $15,911
-
24a · Other expenses: FOOD & DRINKS
total $228,825 · program services $228,774 · management and general $51
-
24b · Other expenses: SPONSORSHIP
total $185,482 · program services $185,482
-
24c · Other expenses: ENTERTAINMENT
total $152,631 · program services $152,631
-
24d · Other expenses: SECURITY AND PUBLIC SAF
total $138,619 · program services $138,619
-
24e · All other expenses
total $877,177 · program services $764,817 · management and general $112,360
Balance sheet
Part X, book values.
-
1 · Cash, non-interest-bearing
beginning of year $546,263 · end of year $227,942
-
2 · Savings and temporary cash investments
beginning of year $62,501 · end of year $511,943
-
4 · Accounts receivable
beginning of year $8,335 · end of year $18,203
-
7 · Other notes and loans receivable
beginning of year $1,960 · end of year $60
-
8 · Inventories for sale or use
beginning of year $21,102 · end of year $19,229
-
9 · Prepaid expenses and deferred charges
beginning of year $35,041 · end of year $9,925
-
10a · Land, buildings and equipment: cost or other basis
$140,226
-
10b · Land, buildings and equipment: accumulated depreciation
$73,392
-
10c · Land, buildings and equipment, net
beginning of year $51,350 · end of year $66,834
-
11 · Investments: publicly traded securities
beginning of year $117,832 · end of year $127,631
-
15 · Other assets
beginning of year $4,084 · end of year $224,846
-
17 · Accounts payable and accrued expenses
beginning of year $3,944 · end of year $13,644
-
19 · Deferred revenue
beginning of year $33,080 · end of year $1,325
-
24 · Unsecured notes and loans payable
beginning of year $149,427 · end of year $145,799
-
25 · Other liabilities
beginning of year $14,209 · end of year $197,029
-
27 · Net assets without donor restrictions
beginning of year $529,976 · end of year $721,680
-
28 · Net assets with donor restrictions
beginning of year $117,832 · end of year $127,136
Mission and programs · 2022
Mission
TO PROVIDE THE APPLE BLOSSOM FESTIVAL TO THE COMMUNITY OF WINCHESTER, VIRGINIA.
-
THE FESTIVAL IS AN ANNUAL EVENT WITH NUMEROUS ACTIVITIES INCLUDING: PARADES, CRAFT FAIR, DANCES, LUNCHEONS, ETC. THE EXPENSES LISTED ARE DIRECTLY RELATED TO THESE ACTIVITIES.
Expenses $1,844,944 · Revenue $2,220,754
As filed on the 2022 return.
Listed in Part VII
-
James R Wilkins JrJAMES R WILKINS JR
DIRECTOR
- Total calculated
- $0
- Hours/week
- 2
-
David C ThompsonDAVID C THOMPSON
DIRECTOR
- Total calculated
- $0
- Hours/week
- 2
-
Louann ThompsonLOUANN THOMPSON
DIRECTOR
- Total calculated
- $0
- Hours/week
- 2
-
Mike StanfieldMIKE STANFIELD
DIRECTOR
- Total calculated
- $0
- Hours/week
- 2
-
James R RobinsonJAMES R ROBINSON
DIRECTOR
- Total calculated
- $0
- Hours/week
- 2
-
Donald E RatcliffDONALD E RATCLIFF
DIRECTOR
- Total calculated
- $0
- Hours/week
- 2
-
Wayne A KoehlerWAYNE A KOEHLER
DIRECTOR
- Total calculated
- $0
- Hours/week
- 2
-
David HuntsberryDAVID HUNTSBERRY
DIRECTOR
- Total calculated
- $0
- Hours/week
- 2
-
Carolyn T GriffinCAROLYN T GRIFFIN
DIRECTOR
- Total calculated
- $0
- Hours/week
- 2
-
Philip E BettendorfPHILIP E BETTENDORF
DIRECTOR
- Total calculated
- $0
- Hours/week
- 2
-
Sandra ArmstrongSANDRA ARMSTRONG
DIRECTOR
- Total calculated
- $0
- Hours/week
- 2
-
Frank Armstrong IIIFRANK ARMSTRONG III
DIRECTOR
- Total calculated
- $0
- Hours/week
- 2
-
Elaine B AikensELAINE B AIKENS
DIRECTOR
- Total calculated
- $0
- Hours/week
- 2
-
Sabra VeachSABRA VEACH
VICE-PRESIDENT
- Total calculated
- $0
- Hours/week
- 2
-
Chris MartinCHRIS MARTIN
VICE-PRESIDENT
- Total calculated
- $0
- Hours/week
- 2
-
Jeremy LuttrellJEREMY LUTTRELL
PRESIDENT-ELECT
- Total calculated
- $0
- Hours/week
- 2
-
Anne LewisANNE LEWIS
VICE-PRESIDENT
- Total calculated
- $0
- Hours/week
- 2
-
Sharen GromlingSHAREN GROMLING
PRESIDENT
- Total calculated
- $0
- Hours/week
- 2
-
Jim GowdyJIM GOWDY
VICE-PRESIDENT
- Total calculated
- $0
- Hours/week
- 2
-
Bridget AikensBRIDGET AIKENS
VICE-PRESIDENT
- Total calculated
- $0
- Hours/week
- 2
-
J Douglas McCarthyJ DOUGLAS MCCARTHY
COUNSEL
- Total calculated
- $0
- Hours/week
- 2
-
Clifton RutherfordCLIFTON RUTHERFORD
TREASURER
- Total calculated
- $0
- Hours/week
- 2
-
Linda MilburnLINDA MILBURN
SECRETARY
- Total calculated
- $0
- Hours/week
- 2
-
Thomas F PriceTHOMAS F PRICE
DIRECTOR
- Total calculated
- $0
- Hours/week
- 2
-
Barry K CarperBARRY K CARPER
DIRECTOR
- Total calculated
- $0
- Hours/week
- 2
-
Bill ArmstrongBILL ARMSTRONG
DIRECTOR
- Total calculated
- $0
- Hours/week
- 2
-
Carmen RioCARMEN RIO
DIRECTOR
- Total calculated
- $0
- Hours/week
- 2
-
Jim DouglasJIM DOUGLAS
DIRECTOR
- Total calculated
- $0
- Hours/week
- 2
-
Kay BollingerKAY BOLLINGER
DIRECTOR
- Total calculated
- $0
- Hours/week
- 2
-
Tim PriceTIM PRICE
VICE-PRESIDENT
- Total calculated
- $0
- Hours/week
- 2
-
Tom ScullyTOM SCULLY
DIRECTOR
- Total calculated
- $0
- Hours/week
- 2
-
Ivy Brown TysonIVY BROWN TYSON
VICE-PRESIDENT
- Total calculated
- $0
- Hours/week
- 2
-
Bradley VeachBRADLEY VEACH
EXECUTIVE DIRECTOR
- Total calculated
- $77,510
- From this org
- $77,510
- From related orgs
- $0
- Other
- $0
- Hours/week
- 40
Compensation is as filed in Part VII: reportable pay from this organization and from related organizations, other compensation, and hours per week. The total, marked calculated, is our sum of the three dollar columns, with a blank column counted as $0; the form itself has no total. On a Form 990-EZ the columns are Part IV's instead, and on a Form 990-PF Part VIII's — compensation, contributions to benefit plans, and expense account — and the total sums those.
Grants on this return
No itemized grants to organizations on this return.
Provenance
- Return type
- form_990
- Tax year
- 2022
- Filed
- 10 July 2024
- IRS schema version
- 2022v5.0
- Source object
- 202421939349301337
Check it against the return as filed: the GivingTuesday Data Lake hosts a public copy of the original XML.
The source document this was parsed from is served over the API, which is where bulk and document access live.