Champlain Islanders Developing Essential Resources INC EIN 05-0471886

Champlain Islanders Developing Essential Resources INC FY2021 filing

EIN  05-0471886 Public charity (501(c)(3)) South Hero, VT Founded 2008
Form 990 (PDF)
You’re viewing the FY2021 filing — not the latest on file. See the latest (FY2024) →
Compare with another nonprofit →
Is this your organization?
Claim this profile to manage it and share your story.
Claim
Provided by the organization

This section is blank until Champlain Islanders Developing Essential Resources INC claims this page.

Know this organization? Claim it to add your story

Size
$100K–1M
What they do
Provides essential resources to help Grand Isle County residents live with dignity in their community.
Leadership
Robin Way · Executive Director · $87K
Money in and out
$1.1M revenue, $528K expenses
Bottom line
72% program efficiency

Provides essential resources to help Grand Isle County residents live with dignity in their community. For fiscal year 2021 it reported $1.1M in revenue, $528K in expenses, and $930K in net assets.Pt I

Where the money goes · FY2021
Total revenue
$1.1M
Pt VIII · Ln 12
Total expenses
$528K
Pt IX · Ln 25
Net assets
$930K
Pt X · Ln 32
Revenue less expenses (Pt I · Ln 19): $590K
Where spending went · Part IX cols B–D
Program services $0.72 Management & general $0.22 Fundraising $0.06
Program efficiency
72%
of spending reaches programs
Operating runway
6.9mo
months of highly liquid reserves at operating expense rate
Surplus margin
+53%
revenue over expenses, this year

Summary of the Filing

Part I · fiscal year 2021 · Form 990
Revenue
$1.1M
FY2021▲ +139%
Expenses
$528K
FY2021▲ +11%
Total assets
$998K
FY2021▲ +145%
Total liabilities
$68K
FY2021▲ +4%
Total revenue
$1.1M
Pt VIII · Ln 12
Total expenses
$528K
Pt IX · Ln 25
Net assets
$930K
Pt X · Ln 32
Revenue less expensesPt I · Ln 19$590K
Total assetsPt X · Ln 16$998K
Program-expense ratioPt IX · col B72%
Voting members of governing bodyPt I · Ln 317
Independent voting membersPt I · Ln 417
Mission & Programs · Part III

Where the work happens

3 program services account for $379K of program spending, described in the organization's own filed words · FY2020.
01

Transportation

In the fiscal year covered by this return, the organization provided 5,498 hours of transportation services, using its own vans and drivers and by coordinating volunteer-provided rides, to elderly and disabled residents who need rides to medical appointments, senior meal sites, etc.

$279Kprogram expense
02

Senior Meal Site

The organization operates a senior meal site in South Hero, Vermont and also manages a local "home-delivered meals" program. 8,476 meals were served and delivered during the fiscal year.

$59Kprogram expense
03

Other Programs

Other programs include a monthly newsletter, ramp building and other accessibility projects, a special needs equipment lending closet, development activities for a future housing project and a number of health, fitness and educational programs.

$42Kprogram expense

Run this program? Claim this org to tell your story

Identity & Classification

Form 990 Header · IRS Business Master File
Legal nameHdr · item CChamplain Islanders Developing Essential Resources INC
EINHdr · item D05-0471886
Principal addressHdr · item CSouth Hero, VT
WebsiteHdr · item Jcidervt.org
Year of formationHdr · item L2008
State of legal domicileHdr · item MVT
Exempt statusHdr · item I501(c)(3) · active
NTEE classificationIRS BMFHuman Services (P00L)
Ruling yearIRS BMFAug 1994

Governance & Policies

Part VI
Voting members of the governing bodyPt VI · Ln 1a17
Independent voting membersPt VI · Ln 1b17
Conflict-of-interest policyPt VI · Ln 12aYes
Whistleblower policyPt VI · Ln 13No
Document retention policyPt VI · Ln 14No
CEO/top-official compensation independently reviewedPt VI · Ln 15aYes
Family or business relationships among officers/directorsPt VI · Ln 2No

Officers, Directors & Key Employees

Part VII, Section A · reportable compensation · most recent filed roster (FY2020); the FY2021 filing did not itemize Part VII
Executive Director
$86,727Pt VII · Sec A
Vice President
$0Pt VII · Sec A
Treasurer
$0Pt VII · Sec A
$0Pt VII · Sec A
$0Pt VII · Sec A
Director
$0Pt VII · Sec A
Director
$0Pt VII · Sec A
Director
$0Pt VII · Sec A

Compensation history total reportable pay by year · 4 named individuals · Part VII

NameFY2024FY2024FY2023FY2022FY2021FY2020
Robin Way$95,858
Jordan Posner$88,340$83,382$80,188
Robin Way$86,727$75,383
Jordan Posner$6,917

Total reportable compensation (Form 990 Part VII column D / Schedule J column E) by filing year, matched by name within this organization. The Schedule J base / bonus / deferred breakdown is not parsed into this dataset.

See Champlain Islanders Developing Essential Resources INC executive salaries →

Are you one of these people? Claim this org to confirm your role

Statement of Revenue

Part VIII
Contributions & grants$913K · 82%
Program service revenue$187K · 17%
Investment income$11K · 1%
Other revenue$6K · 1%
Contributions & grants82%$913K
Program service revenue17%$187K
Investment income1%$11K
Other revenue1%$6K
— government grantsLn 1e$299K
Total revenueLn 12$1.1M

Statement of Functional Expenses

Part IX · allocated across program, management, and fundraising
Allocation · columns B–D
Program services $0.72 Management & general $0.22 Fundraising $0.06
Program services72%$379K
Management & general22%$117K
Fundraising6%$32K
Total functional expensesLn 25$528K

Balance Sheet

Part X · end of year
CashLn 1$152K
Total assetsLn 16$998K
Total liabilitiesLn 26$68K
Total net assetsLn 32$930K
Months of cash on handcomputed3.5

Financial Metrics

Form 990 · FY2021 · each ratio shown with the dollars behind it
Liquidity & Payout
Operating runway
Highly liquid reserves $302K · Operating expenses/yr $528K
6.9 months
Where the money goes
Program services
Program services $379K · Total expenses $528K
72%
Management & General
Management & general $117K · Total expenses $528K
22%
Fundraising
Fundraising $32K · Total expenses $528K
6%
Cost to raise $1
Fundraising expense (2-yr avg) $34K · Solicited contributions (2-yr avg) $395K
$0.09 to raise $1 (2-yr avg)
Where the money comes from
Contribution dependence
Contributions & grants $913K · Total revenue $1.1M
82%
Government reliance
Government grants $299K · Total revenue $1.1M
27%
Earned-income share
Program service revenue $187K · Total revenue $1.1M
17%
Investment reliance
Investment income $11K · Total revenue $1.1M
+1%
Program self-sufficiency
Program service revenue $187K · Total expenses $528K
35%
Growth & trend
Revenue growth (YoY)
This year $1.1M · Prior year $467K
+139%
Net-asset trend (YoY)
End of year $930K · Beginning of year —
Beginning net assets not meaningfully positive — showing dollar change
Balance sheet
Surplus Margin
Revenue $1.1M · Expenses $528K
+53%
Liabilities-to-Assets
Total liabilities — · Total assets $998K
Net-asset ratio
Net assets $930K · Total assets $998K
93%
Marketable Investment Share
Publicly traded securities (Pt X, ln 11) $150K · Other securities (Pt X, ln 12) — · Total assets (Pt X, ln 16) $998K
15%
People & payroll
Highest Reported Total Compensation
Individual Robin Way · Reported title Executive Director · Highest reported compensation $87K · Total expenses $528K
16%
Personnel share
Salaries, benefits & payroll (Pt IX 5-10) $275K · Total expenses $528K
52%
Peer comparison

Same NTEE category, revenue band, and state where available. Descriptive — not a grade.

MetricThis orgPeer medianPercentile
Program ratio 72%
Overhead ratio 22%
Fundraising cost ratio 4%
Revenue growth 139%
Investment management fee ratio 0%
Legal fee ratio 0%
Accounting fee ratio 2%
Fundraising fee ratio 0%

Straight from the Form 990 — descriptive, not an evaluation. A ratio is hidden when its base is zero or too small to be meaningful; the dollars are always shown.

Grants

Schedule I · funders on record
Grants received · FY2024
Total grants receivedfrom 3 funders$32K
See all 3 funders →

Similar Organizations

Closest in mission — by what they do
See all organizations like Champlain Islanders Developing Essential Resources INC →

Compare

Search another nonprofit to view revenue, expenses, assets, key metrics, and leaders side by side

Filings & Schedule Manifest

Part IV
III · Programs I · Grants R · Related orgs G · Fundraising L · Interested persons A · Public support F · Foreign M · Noncash
FY2024$806K revenue · ⤓ 990 PDF
FY2023$708K revenue · ⤓ 990 PDF
FY2022$630K revenue · ⤓ 990 PDF
FY2021$1.1M revenue · viewing · ⤓ 990 PDF
FY2020$467K revenue · ⤓ 990 PDF

Want to add your own materials alongside these filings? Claim this org

Sources

Every figure above is drawn from these filings
Form 990 e-file (XML) · FY2021IRS
Classification, formation year, addressIRS Business Master File
Names, privacy, and removal requests More

The names, titles, and compensation shown on this page are reproduced from IRS Form 990 filings, which are public records.

Philanthropy.org does not alter the content of those filings. All information appears exactly as reported by the filing organization for the tax year shown.

We publish only information contained in the public IRS filing — and less than the filing contains. Our profile pages do not display street addresses, telephone numbers, personal email addresses, or other personal contact information, even where the filing includes them.

Many people share the same name. A name shown on this page reflects only what one organization reported in one IRS filing for one tax year. It should not be interpreted as identifying any other individual with the same or a similar name.

If you are no longer affiliated with the organization, your name will generally stop appearing in future IRS filings once the organization no longer reports you. Pages for tax years in which you were reported remain published because those filings remain part of the public record.

Philanthropy.org does not alter or remove IRS filing records. Removing a page from this website would not remove the underlying IRS filing, which remains publicly available from the IRS and other publishers of the same information.

If you believe the IRS filing itself is inaccurate, corrections must be made by the filing organization or the IRS directly.

If you ARE the filing organization, claim this org and add context

Made it to the end? Claim this organization

All figures are derived from public IRS Form 990 filings and are presented without evaluation of any organization. philanthropy.org does not rate, score, or rank organizations, including the peer-cohort and compensation comparisons above.