Totals
- Total revenue
- $8,631,910
- Total expenses
- $2,987,351
- Contributions and grants received
- $8,071,753
- Grants paid
- $0
- Program service revenue
- $167,380
- Investment income
- $149,326
- Other revenue
- $243,451
- Total assets, end of year
- $36,861,025
- Total liabilities, end of year
- $1,410,566
- Net assets or fund balances, end of year
- $35,450,459
- Program services expenses (Part IX)
- $2,465,236
- Management and general expenses
- $351,385
- Fundraising expenses
- $170,730
- Program service expenses (Part III)
- $2,465,236
Program services were 82.5% 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.
-
1b · Membership dues
$1,350,407
-
1e · Government grants (contributions)
$4,692,585
-
1f · All other contributions, gifts and grants
$2,028,761
-
1g · Noncash contributions included above
$245,140
-
2a · Program service revenue: LAND PROTECTION SERVIC
total $167,380 · related or exempt $167,380
-
3 · Investment income
total $191,967 · excluded $191,967
-
6a · Gross rents
real property $51,316
-
6b · Less rental expenses
real property $45,241
-
6c · Rental income or loss
real property $6,075
-
6d · Net rental income or loss
total $6,075 · related or exempt $18,621 · unrelated business -$12,546
-
7b · Less cost or other basis and sales expenses
securities $42,641
-
7c · Gain or loss
securities -$42,641
-
7d · Net gain or loss
total -$42,641 · excluded -$42,641
-
11a · Other revenue: MISCELLANEOUS
total $237,376 · related or exempt $237,376
-
11e · Other revenue, total
$237,376
Functional expenses
Part IX, the statement of functional expenses.
-
5 · Compensation of officers, directors and key employees
total $287,549 · program services $214,018 · management and general $48,700 · fundraising $24,831
-
7 · Other salaries and wages
total $933,887 · program services $687,805 · management and general $163,849 · fundraising $82,233
-
8 · Pension plan contributions
total $24,961 · program services $18,100 · management and general $4,592 · fundraising $2,269
-
9 · Other employee benefits
total $131,733 · program services $111,945 · management and general $11,463 · fundraising $8,325
-
10 · Payroll taxes
total $108,708 · program services $81,230 · management and general $17,886 · fundraising $9,592
-
11c · Fees: accounting
total $15,532 · program services $11,197 · management and general $2,534 · fundraising $1,801
-
11g · Fees: other
total $194,064 · program services $153,443 · management and general $40,151 · fundraising $470
-
12 · Advertising and promotion
total $8,950 · program services $8,255 · management and general $195 · fundraising $500
-
13 · Office expenses
total $105,343 · program services $57,248 · management and general $25,003 · fundraising $23,092
-
14 · Information technology
total $49,986 · program services $36,281 · management and general $7,910 · fundraising $5,795
-
16 · Occupancy
total $91,282 · program services $74,807 · management and general $13,766 · fundraising $2,709
-
17 · Travel
total $22,852 · program services $19,317 · management and general $3,272 · fundraising $263
-
20 · Interest
total $2,502 · program services $2,502
-
22 · Depreciation, depletion and amortization
total $39,509 · program services $28,624 · management and general $6,282 · fundraising $4,603
-
23 · Insurance
total $33,130 · program services $25,676 · management and general $4,302 · fundraising $3,152
-
24a · Other expenses: PROPERTY INCIDENTALS
total $422,489 · program services $422,469 · management and general $20
-
24b · Other expenses: RESTORATION EXPENSE
total $255,955 · program services $255,955
-
24c · Other expenses: DONATED EASEMENT EXPENS
total $210,000 · program services $210,000
-
24d · Other expenses: FOOD
total $30,133 · program services $29,513 · management and general $559 · fundraising $61
-
24e · All other expenses
total $18,786 · program services $16,851 · management and general $901 · fundraising $1,034
Balance sheet
Part X, book values.
-
1 · Cash, non-interest-bearing
beginning of year $622,868 · end of year $497,728
-
2 · Savings and temporary cash investments
beginning of year $722,521 · end of year $864,338
-
3 · Pledges and grants receivable
beginning of year $1,092,821 · end of year $317,605
-
9 · Prepaid expenses and deferred charges
beginning of year $2,489 · end of year $2,344
-
10a · Land, buildings and equipment: cost or other basis
$31,491,760
-
10b · Land, buildings and equipment: accumulated depreciation
$267,750
-
10c · Land, buildings and equipment, net
beginning of year $24,046,081 · end of year $31,224,010
-
12 · Investments: other securities
beginning of year $4,230,000 · end of year $3,955,000
-
17 · Accounts payable and accrued expenses
beginning of year $238,580 · end of year $238,266
-
23 · Secured mortgages and notes payable
beginning of year $672,300 · end of year $1,172,300
-
27 · Net assets without donor restrictions
beginning of year $6,554,883 · end of year $5,103,940
-
28 · Net assets with donor restrictions
beginning of year $23,251,017 · end of year $30,346,519
Mission and programs · 2025
Mission
THE MISSION OF THE WHIDBEY CAMANO LAND TRUST IS TO PROTECT, RESTORE AND CREATE ACCESS TO FORESTS, SHORELINES, FARMLANDS AND OTHER HABITATS IN ISLAND COUNTY AND THE SALISH SEA, FOR ECOLOGICAL AND COMMUNITY RESILIENCE AND THE BENEFIT OF ALL LIVING THINGS.
-
LAND PROTECTION:OUR EFFORTS TO PROTECT LAND IN 2025 RESULTED IN SEVEN COMPLETED PROJECTS CONSISTING OF TRANSACTIONS TOTALING 371 ACRES. OF THOSE SEVEN PROJECTS, ALL WERE FEE LAND ACQUISITIONS WITH FOUR HAVING RESTRICTIVE EASEMENTS SOLD TO THE NAVY SIMULTANEOUS TO CLOSING. THE LAND TRUST ACQUIRED THREE PROPERTIES TO COMPLETE THE ORIGINAL VISION FOR THE LAGOON POINT FOREST, FORMALLY CREATING A 264-ACRE COMMUNITY FOREST THAT WILL BE OPENED TO THE PUBLIC IN 2029. WE ALSO EXPANDED THE KEYSTONE PRESERVE, PROTECTING A VITAL CONSERVATION CORRIDOR TO SUPPORT WILDLIFE MOVEMENT BETWEEN KEYSTONE AND FORESTED LANDS TO THE NORTH. OTHER NOTABLE PROJECTS INCLUDE PROTECTING AN ADDITIONAL 65 ACRES AS PART OF THE HOLMES HARBOR COMMUNITY FOREST VISION, BRINGING THE TOTAL LAND TRUST OWNED PROPERTY WITHIN THE PROJECT AREA TO 150 ACRES ALONG WITH PURCHASING A 65-ACRE FOREST PROPERTY LOCATED HALFWAY BETWEEN LAGOON POINT FOREST AND SOUTH WHIDBEY STATE PARK, PROTECTING HIGH QUALITY WILDLIFE HABITAT WITHIN AN IDENTIFIED CONSERVATION CORRIDOR. LASTLY, WE ACQUIRED 30 ACRES ADJACENT TO THE HOLMES HARBOR COMMUNITY FOREST, WHICH WE PLAN TO RESELL SUBJECT TO A CONSERVATION EASEMENT THAT WILL PROTECT THE HIGH-QUALITY FOREST, WETLANDS AND STREAM LOCATED WITHIN THE PROPERTY. THE LAND TRUST ALSO SUBMITTED FIVE LAND ACQUISITION GRANT APPLICATIONS TOTALING $1,965,000, WITH $762,000 SECURED TO DATE.
Expenses $1,059,004 · Revenue $167,380
-
STEWARDSHIP:KEYSTONE PRESERVE CONTINUED TO BE THE PRIMARY RESTORATION AREA IN 2025 WITH THE PLANTING OF 15 ACRES OF NATIVE PLANTS. SPRING WEEDING AND SUMMER WATERING WITHIN THE RESTORATION AREA RESULTED IN A 98 PERCENT SURVIVAL RATE OF THE 14,000 PLANTS. CONSTRUCTION OF 0.7 MILES OF WHEELCHAIR ACCESSIBLE TRAIL WAS COMPLETED AT KEYSTONE PRESERVE. RESTORATION WORK AT OUR ADMIRALTY INLET PRESERVE AND STRAWBERRY POINT PRESERVE WAS VERY ACTIVE WITH NEW PLANTINGS AND NOXIOUS WEED REMOVAL PROJECTS. EXTENSIVE BLACKBERRY REMOVAL ALSO OCCURRED AT THE DUGUALLA HEIGHTS RESTORATION PROJECT. NOXIOUS WEED REMOVAL TOOK PLACE ACROSS BOTH ISLANDS. A NEW PHASE OF SALMON RESTORATION WORK BEGAN AT OUR KRISTOFERSON CREEK PRESERVE ON CAMANO. 628 VOLUNTEERS COMPLETED 8,740 HOURS OF SERVICE THROUGH WORK PARTIES AND INDEPENDENT PROJECTS. HIGHEST YEAR YET WITH OVER 60 GROUP WORK PARTIES HELD AT VARIOUS LAND TRUST PRESERVES. VOLUNTEERS AND STAFF MONITORED, MAINTAINED, AND ENHANCED TRAILS ACROSS ALL LAND TRUST PUBLIC ACCESS SITES. ANNUAL MONITORING WAS COMPLETED ON ALL CONSERVATION EASEMENT PROPERTIES.
Expenses $972,463 · Revenue $18,621
-
COMMUNICATIONS AND OUTREACH:MEMBERS RECEIVED ELEVEN E-NEWSLETTERS WITH CONSERVATION UPDATES, ALONG WITH MORE THAN 32 ADDITIONAL DIGITAL COMMUNICATIONS. WE ALSO POSTED TO OUR SOCIAL MEDIA PLATFORMS 2-3 TIMES PER WEEK. WE PRODUCED AND DISTRIBUTED FOUR PRINTED NEWSLETTERS, INCLUDING OUR IMPACT REPORT, AS WELL AS 26 ADDITIONAL PRINT PIECES SUCH AS INVITATIONS, CARDS, FLYERS, ACTIVITY SHEETS, AND POSTERS. WE ALSO HOSTED OUR ANNUAL CALENDAR PHOTO CONTEST AND PRODUCED THE 2025 CALENDAR, WHICH WAS DISTRIBUTED THROUGH 15 COMMUNITY VENDORS. OVER THE COURSE OF THE YEAR, WE HOSTED MORE THAN 55 EVENTS AND ACTIVITIES, CONNECTING OVER 1,800 PEOPLE TO THE LAND. THESE INCLUDED OUR 10TH ANNUAL SEA, TREES AND PIE BIKE RIDE, TWO MEET-AND-MINGLE EVENTS, A MEMBER PICNIC ON CAMANO ISLAND, A VOLUNTEER APPRECIATION BBQ, A LEGACY CIRCLE BBQ, A HOLIDAY OPEN HOUSE, AND ORCA RECOVERY DAY AT KEYSTONE FARM AND FOREST. OUR CONNECTING KIDS TO CONSERVATION PROGRAM ENGAGED MORE THAN 1,200 STUDENTS FROM 8 ISLAND COUNTY SCHOOLS THROUGH FIELD-BASED LEARNING ON PRESERVES, HANDS-ON CLASSROOM AND OUTDOOR ACTIVITIES, GUIDED WALKS, AND STEWARDSHIP EXPERIENCES.
Expenses $432,934 · Revenue $237,376
-
ACCREDITATION: EVERY FOUR YEARS, SINCE BECOMING ACCREDITED IN 2012, WE RE-APPLY FOR ACCREDITATION WITH THE LAND TRUST ACCREDITATION COMMISSION, AN INDEPENDENT PROGRAM OF THE NATIONAL LAND TRUST ALLIANCE. AS PART OF THE RENEWAL, WE ARE REQUIRED TO SUBMIT UPDATED POLICIES AND PROCEDURES, AS WELL AS DETAILED DOCUMENTATION ON SELECT PROJECTS. THESE SUBMISSIONS ARE USED TO ILLUSTRATE OUR COMPLIANCE WITH THE STANDARDS AND PRACTICES ESTABLISHED BY THE LAND TRUST ALLIANCE, SHOW THAT WE ADHERE TO OUR OWN POLICIES AND PROCEDURES, AND EMPHASIZE OUR COMMITMENT TO PROTECTING IMPORTANT NATURAL PLACES AND WORKING LANDS FOREVER.
Expenses $835
As filed on the 2025 return. The filer continues this part on Schedule O, which is not shown here.
Listed in Part VII
-
WILLIAM STELLE
PRESIDENT
- Total calculated
- $0
- Hours/week
- 5
-
PAM STEIN
VICE PRESIDENT
- Total calculated
- $0
- Hours/week
- 4
-
KIM ANDREWS
TREASURER
- Total calculated
- $0
- Hours/week
- 2
-
CHRISTIAN FULGHUM
SECRETARY
- Total calculated
- $0
- Hours/week
- 3
-
HARRY ANDERSON
BOARD MEMBER
- Total calculated
- $0
- Hours/week
- 1
-
JOHN BOONE
BOARD MEMBER
- Total calculated
- $0
- Hours/week
- 1
-
DONNA KEELER
BOARD MEMBER
- Total calculated
- $0
- Hours/week
- 2
-
SALLY KING
BOARD MEMBER
- Total calculated
- $0
- Hours/week
- 3
-
JIM SOMERS
BOARD MEMBER
- Total calculated
- $0
- Hours/week
- 4
-
EMI GUNN
BOARD MEMBER
- Total calculated
- $0
- Hours/week
- 2
-
RYAN ELTING
EXECUTIVE DIRECTOR
- Total calculated
- $150,420
- From this org
- $136,052
- From related orgs
- $0
- Other
- $14,368
- Hours/week
- 45
Schedule J breakdown matched by us
- Base
- $136,052
- Bonus
- $0
- Other
- $0
- Deferred
- $4,088
- Nontaxable benefits
- $10,280
- Filer's total
- $150,420
-
CARRIE VIERS
ASSOCIATE DIRECTOR
- Total calculated
- $137,129
- From this org
- $123,015
- From related orgs
- $0
- Other
- $14,114
- Hours/week
- 45
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
- 3 · Independent compensation consultant
- 3 · Form 990 of other organizations
- 3 · Compensation survey or study
- 3 · Approval by the board or compensation committee
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
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
- 2025
- IRS schema version
- 2025v4.2
- Source object
- 202602549349300430
The source document this was parsed from is served over the API, which is where bulk and document access live.