Totals
- Total revenue
- $124,845
- Total expenses
- $350,883
- Contributions and grants received
- $0
- Grants paid
- $137,500
- Program service revenue
- $0
- Investment income
- $124,845
- Other revenue
- $0
- Total assets, end of year
- $4,194,162
- Total liabilities, end of year
- $3,125
- Net assets or fund balances, end of year
- $4,191,037
- Program services expenses (Part IX)
- $248,743
- Management and general expenses
- $74,443
- Fundraising expenses
- $27,697
- Program service expenses (Part III)
- $248,743
Program services were 70.9% 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.
-
3 · Investment income
total $166,654 · excluded $166,654
-
7a · Gross sales of assets other than inventory
securities $814,272
-
7b · Less cost or other basis and sales expenses
securities $856,081
-
7c · Gain or loss
securities -$41,809
-
7d · Net gain or loss
total -$41,809 · excluded -$41,809
Functional expenses
Part IX, the statement of functional expenses.
-
1 · Grants to domestic organizations and governments
total $124,300 · program services $124,300
-
2 · Grants to domestic individuals
total $13,200 · program services $13,200
-
11b · Fees: legal
total $8,145 · program services $4,373 · management and general $3,158 · fundraising $614
-
11c · Fees: accounting
total $14,484 · management and general $14,484
-
11f · Fees: investment management
total $10,361 · management and general $10,361
-
11g · Fees: other
total $148,844 · program services $95,627 · management and general $33,144 · fundraising $20,073
-
13 · Office expenses
total $301 · program services $177 · management and general $124
-
14 · Information technology
total $13,215 · program services $6,075 · management and general $1,440 · fundraising $5,700
-
17 · Travel
total $247 · program services $97 · management and general $150
-
23 · Insurance
total $2,160 · management and general $2,160
-
24a · Other expenses: EVENT EXPENSES
total $5,019 · program services $3,402 · management and general $1,617
-
24b · Other expenses: ADMINISTRATIVE EXPENSES
total $3,125 · management and general $3,125
-
24c · Other expenses: STORAGE
total $2,377 · management and general $2,377
-
24d · Other expenses: POSTAGE & MAILING
total $1,571 · program services $353 · management and general $843 · fundraising $375
-
24e · All other expenses
total $3,534 · program services $1,139 · management and general $1,460 · fundraising $935
Balance sheet
Part X, book values.
-
1 · Cash, non-interest-bearing
beginning of year $2,077,980 · end of year $2,263,715
-
7 · Other notes and loans receivable
beginning of year $2,059,205 · end of year $1,930,447
-
17 · Accounts payable and accrued expenses
end of year $3,125
-
27 · Net assets without donor restrictions
beginning of year $4,137,185 · end of year $4,191,037
Mission and programs · 2023
Mission
WE DELIVER STRATEGIC INVESTMENTS THAT AMPLIFY NAPA COUNTY AS A HUB FOR INSPIRING LIVE PERFORMANCE AND INNOVATIVE CULTURAL EXPERIENCES.
Activities or mission (Part I)
THE ORGANIZATION FUNDED 16 PROJECTS THROUGH AN OPEN GRANT PROGRAM, SUPPORTING BOTH INDIVIDUAL PERFORMING ARTISTS AND NONPROFIT ORGANIZATIONS ACROSS THE COUNTY.
-
THE ORGANIZATION FUNDED 16 PROJECTS THROUGH AN OPEN GRANT PROGRAM, SUPPORTING BOTH INDIVIDUAL PERFORMING ARTISTS AND NONPROFIT ORGANIZATIONS ACROSS THE COUNTRY.
Expenses $248,743 · Grants $137,500
As filed on the 2023 return.
Listed in Part VII
-
Gordon HuetherGORDON HUETHER
CHAIR
- Total calculated
- $0
- Hours/week
- 2
-
Michael HolcombMICHAEL HOLCOMB
DIRECTOR
- Total calculated
- $0
- Hours/week
- 2
-
Dj SmithDJ SMITH
IMMEDIATE PAST CHAIR
- Total calculated
- $0
- Hours/week
- 2
-
Angela CooperANGELA COOPER
DIRECTOR
- Total calculated
- $0
- Hours/week
- 2
-
Peg MaddoxPEG MADDOX
DIRECTOR
- Total calculated
- $0
- Hours/week
- 2
-
Paul CanteyPAUL CANTEY
SECRETARY/TREASURER
- Total calculated
- $0
- Hours/week
- 2
-
Mel PreimesbergerMEL PREIMESBERGER
VICE CHAIR
- Total calculated
- $0
- Hours/week
- 2
-
Greg BrunGREG BRUN
DIRECTOR
- Total calculated
- $0
- Hours/week
- 2
-
Beverly ShotwellBEVERLY SHOTWELL
DIRECTOR
- Total calculated
- $0
- Hours/week
- 2
-
Drew BecherDREW BECHER
DIRECTOR
- Total calculated
- $0
- Hours/week
- 2
-
Joel TranmerJOEL TRANMER
DIRECTOR
- Total calculated
- $0
- Hours/week
- 2
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
-
$15,000
ARTIST AND PRODUCTION FEES FROM A FREE COMMUNITY EVENT, NAPA'S DIA DE LOS MUERTOS AND FINAL PAYMENT FOR DIA DE LOS MUERTOS GRANT.
-
PROGRAM SUPPORT FOR SHAKESPEARE STROLL AND ES UNA VIDA MARAVIOLLSA PRODUCTIONS.
-
$14,000
NAPA VALLEY PUPPET FESTIVAL: A COMMUNITY EVENT FEATURING PROFESSIONAL PUPPET MAKERS AND ACTIVITIES FROM AROUND THE COUNTRY.
-
THE 17TH ANNUAL A CAPPELLA EXTRAVAGANZA: A SHOWCASE OF LOCAL HIGH SCHOOL, COLLEGIATE AND PROFESSIONAL A CAPELLA GROUPS.
-
MUSIC CONNECTION'S SUMMER MUSIC CAMPS: FREE K-12 CAMPS FOR OVER 600 LOCAL YOUTH.
-
$7,650
INITIAL PAYMENT FOR PHANTOM OF THE OPERA PRODUCTION.
-
$7,650
BRIDGE & SINFONIA PROGRAM SUPPORT PLUS MUSIC LIBRARY DEVELOPMENT.
-
$7,500
2023 WIZARD OF OZ YOUTH PRODUCTION AND FINAL PAYMENT FOR WIZARD OF OZ PRODUCTION GRANT.
-
$6,750
IDOL NV '24 PROGRAM SUPPORT: A SINGING COMPETITION FOR EMERGING PERFORMERS AGED 12 - 18.
-
$6,750
GENERAL SUPPORT FOR THE 2023-2024 MAINSTAGE SEASON.
The 10 largest by cash amount. The API serves every itemized grant.
Provenance
- Return type
- form_990
- Tax year
- 2023
- Filed
- 17 September 2024
- IRS schema version
- 2023v5.1
- Source object
- 202402629349300635
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.