Skip to content
Nonprofiteer
← BALLENTINE HOME CORPORATION

Form 990 for tax year 2022

Filed by BALLENTINE HOME CORPORATION.

Totals

Total revenue
$521,875
Total expenses
$629,524
Contributions and grants received
$0
Grants paid
$0
Program service revenue
$466,138
Investment income
$55,737
Other revenue
$0
Total assets, end of year
$10,010,589
Total liabilities, end of year
$1,533,563
Net assets or fund balances, end of year
$8,477,026
Program services expenses (Part IX)
$396,446
Management and general expenses
$233,078
Fundraising expenses
$0
Program service expenses (Part III)
$396,446

Program services were 63.0% 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.

  • 2a · Program service revenue: RESIDENT REVENUE

    total $466,138 · related or exempt $466,138

  • 3 · Investment income

    total $55,737 · excluded $55,737

Functional expenses

Part IX, the statement of functional expenses.

  • 7 · Other salaries and wages

    total $89,573 · program services $89,573

  • 9 · Other employee benefits

    total $6,891 · program services $6,891

  • 11a · Fees: management

    total $136,199 · management and general $136,199

  • 11b · Fees: legal

    total $834 · management and general $834

  • 11c · Fees: accounting

    total $6,716 · program services $6,716

  • 12 · Advertising and promotion

    total $94,473 · management and general $94,473

  • 13 · Office expenses

    total $1,572 · management and general $1,572

  • 17 · Travel

    total $2,321 · program services $2,321

  • 19 · Conferences, conventions and meetings

    total $600 · program services $600

  • 24a · Other expenses: BIRDSONG TABLET EXPENSE

    total $233,574 · program services $233,574

  • 24b · Other expenses: SHIPPING

    total $43,104 · program services $43,104

  • 24c · Other expenses: OTHER

    total $13,667 · program services $13,667

Balance sheet

Part X, book values.

  • 1 · Cash, non-interest-bearing

    beginning of year $440,256 · end of year $255,842

  • 4 · Accounts receivable

    beginning of year $8,616,048 · end of year $9,298,696

  • 9 · Prepaid expenses and deferred charges

    end of year $1,562

  • 10a · Land, buildings and equipment: cost or other basis

    $34,943

  • 10b · Land, buildings and equipment: accumulated depreciation

    $0

  • 10c · Land, buildings and equipment, net

    beginning of year $0 · end of year $34,943

  • 15 · Other assets

    beginning of year $329,151 · end of year $419,546

  • 17 · Accounts payable and accrued expenses

    beginning of year $800,780 · end of year $1,533,563

  • 27 · Net assets without donor restrictions

    beginning of year $8,584,675 · end of year $8,477,026

Mission and programs · 2022

Mission

TO PROVIDE FOR THE SPIRITUAL, EMOTIONAL AND PHYSICAL WELL-BEING OF OLDER ADULTS

Activities or mission (Part I)

TO SUPPORT THE MISSION OF WESTMINSTER CANTERBURY ON CHESAPEAKE BAY.

  • SUPPORT OF THE SERVICES PROVIDED TO OLDER ADULTS BY WESTMINSTER CANTERBURY ON CHESAPEAKE BAY.

    Expenses $396,446 · Revenue $466,138

As filed on the 2022 return.

Listed in Part VII

  • Lisa B Smith

    TRUSTEE, SECRETARY / TREAS

    Total calculated
    $0
    Hours/week
    1
  • John D Cavanaugh

    TRUSTEE, CHAIR

    Total calculated
    $0
    Hours/week
    1
  • Charles D Robison III

    TRUSTEE

    Total calculated
    $0
    Hours/week
    1
  • Richard C Burroughs

    TRUSTEE

    Total calculated
    $0
    Hours/week
    1
  • Katherine C Willis

    TRUSTEE

    Total calculated
    $0
    Hours/week
    1
  • J Benjamin Unkle Jr

    PRESIDENT/CEO

    Total calculated
    $675,350
    From this org
    $0
    From related orgs
    $642,844
    Other
    $32,506
    Hours/week
    1 + 39 related

    Schedule J breakdown matched by us

    Base
    $0 + $407,914 related
    Bonus
    $0 + $169,250 related
    Other
    $0 + $65,680 related
    Deferred
    $0 + $11,267 related
    Nontaxable benefits
    $0 + $21,239 related
    Filer's total
    $0 + $675,350 related
  • David B Myers

    CFO/ASST TREASURER

    Total calculated
    $284,835
    From this org
    $0
    From related orgs
    $268,580
    Other
    $16,255
    Hours/week
    1 + 39 related

    Schedule J breakdown matched by us

    Base
    $0 + $229,367 related
    Bonus
    $0 + $36,071 related
    Other
    $0 + $3,142 related
    Deferred
    $0 + $10,618 related
    Nontaxable benefits
    $0 + $5,637 related
    Filer's total
    $0 + $284,835 related

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. A Schedule J breakdown is as filed: base pay, bonus, other, deferred compensation and nontaxable benefits from this organization, with any from related organizations beside each, and the filer's own total. It is shown with the Part VII listing of the same name on the same return. The form gives no key between the two, so that pairing is ours, and is marked matched by us.

Schedule J

Answered yes

  • 4b · Supplemental nonqualified retirement plan
  • 5b · Pay contingent on a related organization's revenues
  • 6b · Pay contingent on a related organization's net earnings

Answered no

  • 4a · Severance or change-of-control payment
  • 4c · Equity-based compensation arrangement
  • 5a · Pay contingent on this organization's revenues
  • 6a · Pay contingent on this organization's net earnings
  • 7 · Other non-fixed payments
  • 8 · Paid under the initial-contract exception

The filer's explanations (Part III)

PART I, LINE 1B
APPROVED EXPENSE REPORT ALONG WITH SUPPORTING RECEIPTS MUST BE SUBMITTED PRIOR TO REIMBURSEMENT.
PART I, LINE 3
THE POLICY OF THE ORGANIZATION IS TO SET COMPENSATION AT MARKET PAY FOR ALL EMPLOYEES WHO ARE FULLY COMPETENT IN THEIR POSITIONS. MARKET PAY IS DETERMINED BY INDEPENDENT, OUTSIDE EXPERTS. ADDITIONALLY, A SUBSTANTIAL PORTION OF THE PRESIDENT AND CEO'S COMPENSATION IS AT-RISK PAY LINKED TO SPECIFIC GOALS AND RESULTS. ADDITIONALLY, THE BOARD PROVIDES A SUPPLEMENTAL EXECUTIVE RETIREMENT PLAN (SERP) FOR THE CEO CONTINGENT IN PART UPON LONGEVITY OF EMPLOYMENT TO ENCOURAGE RETENTION. TO DETERMINE COMPENSATION FOR THE PRESIDENT AND CEO, THE BOARD'S EXECUTIVE COMMITTEE, ACTING AS A PERSONNEL COMMITTEE, ENGAGES AN INDEPENDENT CONSULTANT WHO SPECIALIZES IN EXECUTIVE COMPENSATION. THE INDEPENDENT CONSULTANT PROVIDES THE EXECUTIVE COMMITTEE COMPENSATION DATA REPRESENTING COMPARABLE POSITIONS IN ORGANIZATIONS OF SIMILAR INDUSTRIES WITH SIMILAR REVENUE AND BUDGET SIZE. THE EXECUTIVE COMMITTEE USES THIS INFORMATION AND THE RECOMMENDATIONS OF THE INDEPENDENT CONSULTANT AS THE BASIS FOR SETTING COMPENSATION.
PART I, LINE 4B
INCLUDED IN THE COMPENSATION OF J. BENJAMIN UNKLE, JR. IS $68,169 FROM A SUPPLEMENTAL EXECUTIVE RETIREMENT PLAN (SERP). FOR DETAILS OF HOW THE ORGANIZATION SETS COMPENSATION, PLEASE SEE THE DESCRIPTION IN THE NOTE FOR PART I, LINE 3.
PART I, LINE 6
SOME OF THE MANAGEMENT STAFF'S COMPENSATION IS AT-RISK PAY DRIVEN BY A BALANCED SCORECARD TO INCLUDE FINANCIAL PERFORMANCE, QUALITY METRICS, AND SATISFACTION OF CONSTITUENTS SERVED IN ACHIEVING OUR MISSION.

Part I's answers as filed. A line not listed was left unanswered; on lines 1a and 3 that means the box was not checked.

Grants on this return

No itemized grants to organizations on this return.

Related organizations on this return

Schedule R Part II: tax-exempt organizations related to the filer by control. It does not record shared board members or money.

Taxable family on this return

Schedule R Parts I, III and IV, as filed. These record ownership and control, not shared board members or money moved.

Related corporations and trusts

Part IV: related organizations taxable as a corporation or trust.

  • LYNNHAVEN FISHING PIER CORPORATION

    S · REAL ESTATE HELD FOR WESTMINSTER CANTERBURY · VA

    Directly controlled by WESTMINSTER CANTERBURY ON CHESAPEAKE BAY

Provenance

Return type
form_990
Tax year
2022
Filed
13 August 2024
IRS schema version
2022v5.0
Source object
202432279349304123

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.