Building a Dream. WELCOME & INTRODUCTIONS Mission The Guest House Mission is to be a beacon of light...
-
Upload
elsa-sinkey -
Category
Documents
-
view
217 -
download
1
Transcript of Building a Dream. WELCOME & INTRODUCTIONS Mission The Guest House Mission is to be a beacon of light...
Building a Dream
WELCOME & INTRODUCTIONS
Mission
The Guest House Mission is to be a beacon of light to welcome the tired and the weary to a place of comfort and compassion. To be a home away from home for those who need to be close to a loved one during their sickness, and to shine within the community as a place of hospitality and kindness.
History
First site- Maple Street
Second site- VA grounds
Future site- Hospital grounds
First Site
Maple Street
Started in 1983 by the Johnson City Women’s Club
Existing HouseEstablished in 1986
Existing HouseEstablished in 1986
A 4 bedroom 2 bathroom antebellum white frame house located on the VA (Veterans Affairs Building 15) campus adjacent to the Medical Center
The present house is within walking distance of the Johnson City Medical Center and the VA Medical Center
Occupancy record
Hospital Guest House occupancy data V.A. JCMC Total2003 1183 86 *1,2692004 747 590 1,3372005 710 445 1,155 2006 1022 329 1,3512007 1002 552 1,5542008 795 643 1,438
*The sorting of VA guests from JCMC/other guests began in October of 2003
IMPACT
Number of lives touchedin the last 10 years:
Over 13,000
Totals by State
Totals by State
0
100
200
300
400
500
600
Total 3 1 4 1 2 18 22 6 2 6 57 2 4 3 1 7 116 2 1 9 3 12 1 4 17 502 3 229 2 1 15
AL AZ CA DC DE FL GAHom
elessIL IN KY LA MD MI MO MS NC NJ NM
No
Stat
e
NY OH OK PA SC TN TX VA WA WI WV
Guests from 29 states!
Totals by Year and Day of Week
Total by Year
0
50
100
150
200
250
300
2005 2006 2007 2008 2009 2010 No Date
Total by Day of Week
0
20
40
60
80
100
120
140
160
180
200
Sunday Monday Tuesday Wednesday Thursday Friday Saturday No Date
Guest House Clientele Hospitalized patient’s families
(from all area hospitals and/or clinics) Inpatient facilities within a five mile radius of HGH- Johnson City
Medical Center, Franklin Woods Community Hospital, Quillen Rehabilitation Hospital, Woodridge Hospital, and VA Medical Center
Family members of Veterans actively receiving care
Transplant Patients
Early Morning Testing Requirements
Testimonials
Thank you’s from all over the region Morristown, TN Taylorsville, NC Greenville, SC Newnan, GA Vero Beach, FL
Testimonials
Thank you so much for everything. It has been such a blessing to stay here while my dad got better. - Kerri, Lakeland, FL
Thank You. This House is a life saver! -Janie, Morristown, TN
Thank you so much for a wonderful home away from home. We enjoyed our stay. So quiet and peaceful. -Betty, Taylorsville, NC
I sincerely wish to thank you for the “ole time,” southern hospitality. I feel sure there is not a better place on earth for me to rest. -Marshall, Greenville, SC
Thanks for the hospitality. -Ron, Newnan, GA
Thank you for the love and kindness you showed us while we stayed with you. My family and I will never forget how wonderful you treated us while my wife was in the hospital there. - Chester, Vero Beach, FL
Testimonials (CONT)
Thank you for having such a nice and clean place for people to stay. Very comfortable. -Greg, Morristown, TN
Thanks again for providing a safe, clean and warm place for us. -Fran, Lansing, NC
Thank you. I appreciate you and such a nice, clean place to stay. Also thanks for your patience and helpfulness. - Jean, Rogersville, TN
I wanted to thank you for such a pleasant stay. Everything was clean and sparkly. -Pat, Thomasville, NC
Many thanks for a good night’s sleep. -William, Winston-Salem, NC
Testimonials (CONT)
Thanks for everything. We enjoyed our stay at the Hospital Guest House. -Nancy, Marion, VA
Thank you for a pleasant stay in an otherwise difficult situation. -Tama, Palm Bay, FL
You have a wonderful ministry. The hours of peace and quiet, the comfort of your homey rooms and the hot showers made my situation bearable. -Barbara, Kingsport, TN
Thank you for all your pleasant hospitality while my sister and I stayed at the Guest House. I especially thank you for your concern and effort shown pertaining to my well being. - Theda, Ellijay, GA
Testimonials (CONT)
Thank you so much. This was a nice place to stay, so far away from home. -Patricia, Vonore, TN
Thanks for a restful night. -Gary & Patty, Cosby, TN
Thank you so very much for being here for us. This place made this trying time easier. -Carolyn, North Charleston, SC
Thank you so much for the service you provide. It is very much appreciated. -Pam & Tammy, Mosheim, TN
Thank you so much for the courtesies extended during my stay. You have been a God send. -Cathy, Moore, SC
I recently spent some time at the Hospital Guest House, while my son was in the Veterans Affairs Hospital. I enjoyed my stay…. -Charles, Atlanta, GA
Why do weneed a new house?
Present house cannot accommodate the needs of our area medical facilities
Present house is not handicapped accessible Present house is located on property
allocated by the Federal Government to ETSU (East Tennessee State University) for expansion of medical school in the near future
Desire to continue the present level of support and improve services to the region
Our Goal
To build a 10 bedroom/bathroom guest house on the campus of Johnson City Medical Center
Continue to be a regional community asset for economic development purposes
Our Goal
Continue an affordable alternative to hotel rates or sleeping in your car:
2009 admissions to six inpatient facilities within 5 mile radius was 34,470- 33% or 11,289 of them had to travel beyond Washington, Carter, and Sullivan counties)(10 counties: Greene, Unicoi, Johnson, Hawkins (TN); Washington, wise, Smyth, Russell, and Dickenson (VA) and Avery, NC)
Nearly 70% of the population within 10 counties has a household income of $50,000 or less compared to 50% of the US National Average
Median household income ranges from $28046 to $42078 with collective average of $35797 compared to $51287 nationally, $42989 in TN, and $60690 in VA.
Unemployment rates for 2008 ranged from 5.2% to 9.1% compared to 5.8%nationally, 4.0% in VA, and 6.4% in TN. Five of these counties exceeded the national average
In 9 of the 10 counties the percent of individuals below the poverty level exceeds the national average. The range is 13.1% to 22.6% with national average 13.2%.
Site process
Determine location Land purchase or lease Construction partner established Architectural drawings completed Break ground and complete design Landscape Open for business
Location
Ideal location to enhance services already provided on the grounds of the hospital
Marker outside
Future House
Land
Land lease held by JCMC at $1 per year for 99 years (renewable)
Construction& Drawings
Estimated cost of building including land at $2,100,000
Partnership with contractor, Tom Burleson
Work with Tim McGahey for designs
ELEVATIONS-West (left) and front
ELEVATIONS- East (Right) and Rear
FIRST FLOOR PLAN
SECOND FLOOR PLAN
LOWER LEVEL FLOOR PLAN
Break ground and complete inside and out
Plan to break ground as soon as possible. (we need $300,000 more for this to happen)
Estimated time to complete at 8-12 months.
Proposed Sustaining Budget
January February March April May June July August September October November December Total
Revenues
Contributions 2,000$ 2,000$ 750$ 750$ 750$ 750$ 750$ 750$ 750$ 750$ 1,000$ 6,000$ 17,000$ Interest Income 153$ 153$ 153$ 153$ 153$ 153$ 153$ 153$ 153$ 153$ 153$ 153$ 1,836$ Golf Tournament 4,300$ 1,000$ 1,000$ 1,000$ 7,300$ Special fundraising event 2,500$ 2,500$ Rental Income at 80% occupancy $25 per night (192 nights per month) 4,800$ 4,800$ 4,800$ 4,800$ 4,800$ 4,800$ 4,800$ 4,800$ 4,800$ 4,800$ 4,800$ 4,800$ 57,600$ Total Revenues 6,953$ 6,953$ 5,703$ 5,703$ 5,703$ 5,703$ 8,203$ 5,703$ 10,003$ 6,703$ 6,953$ 11,953$ 86,236$
Operating Expenses:
Telephone & Internet 140$ 140$ 140$ 140$ 140$ 140$ 140$ 140$ 140$ 140$ 140$ 140$ 1,680$ Property Insurance 219$ 219$ 219$ 219$ 219$ 219$ 219$ 219$ 219$ 219$ 219$ 219$ 2,628$ Utilities 960$ 960$ 960$ 960$ 960$ 960$ 960$ 960$ 960$ 960$ 960$ 960$ 11,520$ Janitorial/ outside maintenanceSpecial Events 500$ 2,500$ 3,000$ House supplies 500$ 500$ 500$ 500$ 500$ 500$ 500$ 500$ 500$ 500$ 500$ 500$ 6,000$ Bank service charges 25$ 25$ 25$ 25$ 25$ 25$ 25$ 25$ 25$ 25$ 25$ 25$ 300$ Taxes & License 100$ 100$ Postage- box rental 60$ 60$ Furniture & Fixtures 100$ 100$ 100$ 100$ 100$ 100$ 100$ 100$ 100$ 100$ 100$ 100$ 1,200$ Director salary (20hrs/wk) 1,733$ 1,733$ 1,733$ 1,733$ 1,733$ 1,733$ 1,733$ 1,733$ 1,733$ 1,733$ 1,733$ 1,733$ 20,796$ House manager salary 900$ 900$ 900$ 900$ 900$ 900$ 900$ 900$ 900$ 900$ 900$ 900$ 10,800$ Payroll tax 201$ 201$ 201$ 201$ 201$ 201$ 201$ 201$ 201$ 201$ 201$ 201$ 2,417$ Meetings & conferences 100$ 100$ 100$ 100$ 100$ 100$ 100$ 100$ 100$ 100$ 100$ 100$ 1,200$ Fire security monitoring 30$ 30$ 30$ 30$ 30$ 30$ 30$ 30$ 30$ 30$ 30$ 30$ 360$ Reserve for capital expenditures 200$ 200$ 200$ 200$ 200$ 200$ 200$ 200$ 200$ 200$ 200$ 200$ 2,400$ Misc Administrative Costs 100$ 100$ 100$ 100$ 100$ 100$ 100$ 100$ 100$ 100$ 100$ 100$ 1,200$ Total Expenses 5,368$ 5,208$ 5,208$ 5,208$ 5,208$ 5,208$ 5,708$ 5,208$ 7,708$ 5,208$ 5,208$ 5,208$ 65,661$
Excess/(Deficit) 1,585$ 1,745$ 495$ 495$ 495$ 495$ 2,495$ 495$ 2,295$ 1,495$ 1,745$ 6,745$ 20,575$
Other expense:Depreciation: (1.5million over 27.5 years) 4,542$ 4,542$ 4,542$ 4,542$ 4,542$ 4,542$ 4,542$ 4,542$ 4,542$ 4,542$ 4,542$ 4,542$ 54,504$
Assumptions & Notes:First TN contribution in February & Newcomers in JanuarySmall fundraiser in JulyGolf Tournament in SeptemberHouse Mgr at $10800 with non-cash living expense benefit of $9600 = $20400Payroll tax at 7.65% of salary
Hospital Guest House of Southern ApplalachiaProposed Annual Budget for New House
Raise funds to complete and sustain
▪ Magical Memory Tree ▪ Golf Tournament ▪ Flower Sale at MSHA▪ Make a Racket Tennis
Tournament ▪ Fashion & Jewelry Show▪ Concert ▪ Hospital Bed
race ▪ Special Events ▪ Celebrities ▪ Grants
Raise funds to complete and sustain
▪ House naming opportunities▪ Guest House “room” sponsorships
▪ Brick campaign ▪ In kind services
▪ Community contributors ▪ Insurance beneficiary
How can you help!
You can participate in a variety of ways: Help inform other people of the need Honor someone with brick in their name Challenge group to name a room Show up at one of our events Volunteer for a project
How can you help!
Short term volunteers are needed for the following…
Fundraising Committee Capital Campaign Committee Publicity Committee Interior Design Committee
For more information or to make a donationplease contact…
Donation or information:
Chuck RandolphBlackburn, Childers, & StegallPO Box 3973 CRSJohnson City, TN 37602423-282-4511
Thank you from the operating board!
Robin Crumley-ChairpersonMary Moore- Vice
ChairpersonChuck Randolph- TreasurerShauna Crowe- SecretaryJane Conley- Recording
Secretary/HistorianLinda Keller
Anita LawsDebbie ShieldsElizabeth Leigh-PaffenrothPeggy WillinghamDot Robinson Bob FondryJune Ingram
Thank you from the advisory board!
Tommy BurlesonVan CooperW Lee DavisRon DykesTim McGaheyTom Tull
Trudi JenkinsMary Powell Joan ScheuDonna ShipleyPhyllis Wilson Mark Estep