Totals
- Total revenue
- $7,079,361
- Total expenses
- $3,742,742
- Contributions and grants received
- $4,240,055
- Grants paid
- $0
- Program service revenue
- $2,668,606
- Investment income
- $170,412
- Other revenue
- $288
- Total assets, end of year
- $12,129,606
- Total liabilities, end of year
- $391,490
- Net assets or fund balances, end of year
- $11,738,116
- Program services expenses (Part IX)
- $3,265,223
- Management and general expenses
- $346,942
- Fundraising expenses
- $130,577
- Program service expenses (Part III)
- $3,265,223
Program services were 87.2% 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.
-
1f · All other contributions, gifts and grants
$4,240,055
-
2a · Program service revenue: RESIDENT SERVICE REVENUE
total $2,668,606 · related or exempt $2,668,606
-
3 · Investment income
total $138,804 · excluded $138,804
-
7a · Gross sales of assets other than inventory
securities $1,060,842
-
7b · Less cost or other basis and sales expenses
securities $1,029,234
-
7c · Gain or loss
securities $31,608
-
7d · Net gain or loss
total $31,608 · excluded $31,608
-
11a · Other revenue: VENDING MACHINE REVENUE
total $288 · related or exempt $288
-
11e · Other revenue, total
$288
Functional expenses
Part IX, the statement of functional expenses.
-
5 · Compensation of officers, directors and key employees
total $255,102 · management and general $140,697 · fundraising $114,405
-
7 · Other salaries and wages
total $1,805,977 · program services $1,727,041 · management and general $74,405 · fundraising $4,531
-
8 · Pension plan contributions
total $56,419 · program services $54,592 · management and general $1,827
-
9 · Other employee benefits
total $457,353 · program services $417,644 · management and general $35,341 · fundraising $4,368
-
10 · Payroll taxes
total $151,871 · program services $129,718 · management and general $14,880 · fundraising $7,273
-
11c · Fees: accounting
total $23,166 · management and general $23,166
-
11f · Fees: investment management
total $17,270 · management and general $17,270
-
11g · Fees: other
total $536,850 · program services $536,850
-
12 · Advertising and promotion
total $1,500 · program services $1,500
-
13 · Office expenses
total $38,221 · program services $23,798 · management and general $14,423
-
16 · Occupancy
total $91,243 · program services $91,243
-
19 · Conferences, conventions and meetings
total $1,735 · program services $1,735
-
22 · Depreciation, depletion and amortization
total $99,992 · program services $99,992
-
23 · Insurance
total $24,933 · management and general $24,933
-
24a · Other expenses: DIETARY & CAFETERIA SUP
total $158,912 · program services $158,912
-
24b · Other expenses: MEDICAL SUPPLIES
total $19,893 · program services $19,893
-
24c · Other expenses: DUES & SUBSCRIPTIONS
total $2,305 · program services $2,305
Balance sheet
Part X, book values.
-
1 · Cash, non-interest-bearing
beginning of year $250 · end of year $250
-
2 · Savings and temporary cash investments
beginning of year $630,038 · end of year $2,731,184
-
3 · Pledges and grants receivable
beginning of year $2,925,002 · end of year $3,380,955
-
4 · Accounts receivable
beginning of year $280,971 · end of year $371,991
-
9 · Prepaid expenses and deferred charges
beginning of year $21,945 · end of year $22,801
-
10a · Land, buildings and equipment: cost or other basis
$4,037,661
-
10b · Land, buildings and equipment: accumulated depreciation
$3,089,328
-
10c · Land, buildings and equipment, net
beginning of year $801,133 · end of year $948,333
-
11 · Investments: publicly traded securities
beginning of year $3,929,665 · end of year $4,674,092
-
15 · Other assets
beginning of year $36,088 · end of year $0
-
17 · Accounts payable and accrued expenses
beginning of year $101,779 · end of year $61,662
-
25 · Other liabilities
beginning of year $293,203 · end of year $329,828
-
27 · Net assets without donor restrictions
beginning of year $4,825,310 · end of year $7,422,572
-
28 · Net assets with donor restrictions
beginning of year $3,404,800 · end of year $4,315,544
Mission and programs · 2022
Mission
TO EMBRACE RESIDENTS LIVING WITH TERMINAL ILLNESSES AND THEIR FAMILIES AND FRIENDS WITH COMPASSIONATE CARE AND COMFORT, AND TO PROVIDE END OF LIFE EDUCATION IN THE COMMUNITY.
Activities or mission (Part I)
TO PROVIDE CARE IN A HOMELIKE ENVIRONMENT TO THE TERMINALLY ILL.
-
HARBOR HOUSE, D/B/A AS HOSPICE HOUSE - THE JOSIE HARPER RESIDENCE, OPERATES A LICENSED 26 BED RESIDENTIAL FACILITY WHICH PROVIDES 24-HOUR PROFESSIONAL CARE AND SUPERVISION TO SERVE THE SPIRITUAL, EMOTIONAL, AND PHYSICAL NEEDS OF TERMINALLY ILL RESIDENTS AND THEIR FAMILIES IN A HOME-LIKE SETTING IN ADDITION TO RESIDENTIAL LIVING SPACE. THE BUILDING ALSO INCLUDES CLASSROOMS, STORAGE, SHOWER FACILITIES FOR FAMILIES AND GUESTS, AND A RESOURCE LIBRARY.
Expenses $3,265,223 · Revenue $2,668,894
As filed on the 2022 return. The filer continues this part on Schedule O, which is not shown here.
Listed in Part VII
-
Devin Fox MDDEVIN FOX MD
BOARD CHAIR
- Total calculated
- $0
- Hours/week
- 0.4
-
Shari Flowers MDSHARI FLOWERS MD
VICE CHAIR
- Total calculated
- $0
- Hours/week
- 0.1
-
William DinsmoorWILLIAM DINSMOOR
SECRETARY/TREASURER
- Total calculated
- $0
- Hours/week
- 0.2
-
Theresa FrancoTHERESA FRANCO
DIRECTOR THRU 4/23
- Total calculated
- $0
- Hours/week
- 0.1
-
Lisa SchmitzLISA SCHMITZ
DIRECTOR
- Total calculated
- $0
- Hours/week
- 0.1
-
Rosemary LebedaROSEMARY LEBEDA
DIRECTOR
- Total calculated
- $0
- Hours/week
- 0.1
-
Heather Morgan MDHEATHER MORGAN MD
DIRECTOR
- Total calculated
- $0
- Hours/week
- 0.1
-
Yungpo Bernard Su MDYUNGPO BERNARD SU MD
DIRECTOR
- Total calculated
- $0
- Hours/week
- 0.1
-
Jackie ThielenJACKIE THIELEN
DIRECTOR THRU 12/22
- Total calculated
- $0
- Hours/week
- 0.1
-
Josie AbboudJOSIE ABBOUD
DIRECTOR
- Total calculated
- $0
- Hours/week
- 0.1
-
Carole Patrick PhDCAROLE PATRICK PHD
DIRECTOR
- Total calculated
- $0
- Hours/week
- 0.1
-
Melissa Johnson MDMELISSA JOHNSON MD
DIRECTOR THRU 3/23
- Total calculated
- $0
- Hours/week
- 0.1
-
Kathleen McKillip MDKATHLEEN MCKILLIP MD
DIRECTOR
- Total calculated
- $0
- Hours/week
- 0.1
-
Timothy Dorius MDTIMOTHY DORIUS MD
DIRECTOR
- Total calculated
- $0
- Hours/week
- 0.1
-
Todd Sauer MDTODD SAUER MD
DIRECTOR
- Total calculated
- $0
- Hours/week
- 0.1
-
Kelli Saucerman-HowardKELLI SAUCERMAN-HOWARD
DIRECTOR THRU 3/23
- Total calculated
- $0
- Hours/week
- 0.1
-
Frank LococoFRANK LOCOCO
DIRECTOR
- Total calculated
- $0
- Hours/week
- 0.1
-
Bryce BrackleBRYCE BRACKLE
DIRECTOR
- Total calculated
- $0
- Hours/week
- 0.1
-
James SummerfeltJAMES SUMMERFELT
DIRECTOR
- Total calculated
- $0
- Hours/week
- 0.1
-
Gary GeorgeGARY GEORGE
EXECUTIVE DIRECTOR THRU 3/23
- Total calculated
- $139,170
- From this org
- $122,673
- From related orgs
- $0
- Other
- $16,497
- Hours/week
- 40
Schedule J breakdown matched by us
- Base
- $122,673
- Bonus
- $0
- Other
- $0
- Deferred
- $4,408
- Nontaxable benefits
- $12,089
- Filer's total
- $139,170
-
Lisa Russell-Development DirLISA RUSSELL-DEVELOPMENT DIR
EXECUTIVE DIRECTOR FROM 3/23
- Total calculated
- $125,469
- From this org
- $99,716
- From related orgs
- $0
- Other
- $25,753
- Hours/week
- 40
Schedule J breakdown matched by us
- Base
- $99,716
- Bonus
- $0
- Other
- $0
- Deferred
- $3,674
- Nontaxable benefits
- $22,079
- Filer's total
- $125,469
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
None.
Answered no
- 4a · Severance or change-of-control payment
- 4b · Supplemental nonqualified retirement plan
- 4c · Equity-based compensation arrangement
- 5a · Pay contingent on this organization's revenues
- 5b · Pay contingent on a related organization's revenues
- 6a · Pay contingent on this organization's net earnings
- 6b · Pay contingent on a related organization's net earnings
- 7 · Other non-fixed payments
- 8 · Paid under the initial-contract exception
The filer's explanations (Part III)
- SCHEDULE J, PART I
- GARY GEORGE WAS THE EXECUTIVE DIRECTOR UNTIL MARCH 2023. LISA RUSSELL BECAME THE EXECUTIVE DIRECTOR OF THE HARBOR HOUSE IN MARCH 2023. BOTH ARE PAID BY CHI HEALTH, AN UNRELATED ORGANIZATION, THROUGH A COORDINATION OF SERVICES AGREEMENT. THE AMOUNT OF COMPENSATION EACH RECEIVED FOR THE CALENDAR YEAR ENDING DECEMBER 31, 2022 IS REPORTED ON PART VII.
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.
Provenance
- Return type
- form_990
- Tax year
- 2022
- Filed
- 8 May 2024
- IRS schema version
- 2022v5.0
- Source object
- 202401309349301210
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.