Skip to content
Nonprofiteer
← BLUEPRINT TEXAS

Form 990 for tax year 2023

Filed by BLUEPRINT TEXAS.

Totals

Total revenue
$1,655,471
Total expenses
$3,946,850
Contributions and grants received
$0
Grants paid
$3,881,882
Program service revenue
$1,598,821
Investment income
$56,650
Other revenue
$0
Total assets, end of year
$13,394,342
Total liabilities, end of year
$16,685,011
Net assets or fund balances, end of year
-$3,290,669
Program services expenses (Part IX)
$3,946,850
Management and general expenses
$0
Fundraising expenses
$0
Program service expenses (Part III)
$3,946,850

Program services were 100.0% 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: INV LOSS ON NOTES REC.

    total -$47,875 · related or exempt -$47,875

  • 2b · Program service revenue: MGMT & CONSULTING FEES

    total $915,000 · related or exempt $915,000

  • 2c · Program service revenue: RENTAL INCOME

    total $731,696 · related or exempt $731,696

  • 3 · Investment income

    total $56,650 · excluded $56,650

  • 4 · Income from investment of tax-exempt bond proceeds

    total $0

  • 5 · Royalties

    total $0

  • 6d · Net rental income or loss

    total $0

  • 7d · Net gain or loss

    total $0

  • 8c · Net income from fundraising events

    total $0

  • 9c · Net income from gaming

    total $0

  • 10c · Net income from sales of inventory

    total $0

  • 11e · Other revenue, total

    $0

Functional expenses

Part IX, the statement of functional expenses.

  • 1 · Grants to domestic organizations and governments

    total $3,881,882 · program services $3,881,882

  • 2 · Grants to domestic individuals

    total $0

  • 3 · Grants to foreign organizations and individuals

    total $0

  • 4 · Benefits paid to or for members

    total $0

  • 5 · Compensation of officers, directors and key employees

    total $0

  • 6 · Compensation of disqualified persons

    total $0

  • 7 · Other salaries and wages

    total $0

  • 8 · Pension plan contributions

    total $0

  • 9 · Other employee benefits

    total $0

  • 10 · Payroll taxes

    total $0

  • 11a · Fees: management

    total $0

  • 11b · Fees: legal

    total $0

  • 11c · Fees: accounting

    total $0

  • 11d · Fees: lobbying

    total $0

  • 11e · Fees: professional fundraising services

    total $0

  • 11f · Fees: investment management

    total $0

  • 11g · Fees: other

    total $0

  • 12 · Advertising and promotion

    total $0

  • 13 · Office expenses

    total $51 · program services $51

  • 14 · Information technology

    total $0

  • 15 · Royalties

    total $0

  • 16 · Occupancy

    total $0

  • 17 · Travel

    total $0

  • 18 · Travel or entertainment for public officials

    total $0

  • 19 · Conferences, conventions and meetings

    total $0

  • 20 · Interest

    total $0

  • 21 · Payments to affiliates

    total $0

  • 22 · Depreciation, depletion and amortization

    total $54,665 · program services $54,665

  • 23 · Insurance

    total $0

  • 24a · Other expenses: Other Expenses

    total $10,252 · program services $10,252

  • 24e · All other expenses

    total $0

Balance sheet

Part X, book values.

  • 1 · Cash, non-interest-bearing

    end of year $0

  • 2 · Savings and temporary cash investments

    beginning of year $3,000,710 · end of year $736,025

  • 3 · Pledges and grants receivable

    end of year $0

  • 4 · Accounts receivable

    end of year $165,909

  • 5 · Loans and receivables from officers and key people

    end of year $0

  • 6 · Loans and receivables from disqualified persons

    end of year $0

  • 7 · Other notes and loans receivable

    end of year $1,739,055

  • 8 · Inventories for sale or use

    end of year $0

  • 9 · Prepaid expenses and deferred charges

    end of year $0

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

    $10,307,806

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

    $54,665

  • 10c · Land, buildings and equipment, net

    end of year $10,253,141

  • 11 · Investments: publicly traded securities

    end of year $0

  • 12 · Investments: other securities

    end of year $0

  • 13 · Investments: program-related

    end of year $0

  • 14 · Intangible assets

    end of year $0

  • 15 · Other assets

    end of year $500,212

  • 17 · Accounts payable and accrued expenses

    end of year $865,151

  • 19 · Deferred revenue

    beginning of year $4,000,000 · end of year $9,250,000

  • 23 · Secured mortgages and notes payable

    end of year $6,405,423

  • 25 · Other liabilities

    end of year $164,437

  • 27 · Net assets without donor restrictions

    beginning of year -$999,290 · end of year -$3,290,669

Mission and programs · 2023

Mission

TO SUPPORT PCSD'S MISSION TO PROVIDE LONG-TERM AFFORDABLE FACILITIES SOLUTIONS TO INCREASE THE AVAILABILITY OF HIGH QUALITY CHARTER SCHOOLS FOR UNDERSERVED STUDENTS.

Activities or mission (Part I)

TO SUPPORT PCSD'S MISSION TO PROVIDE LONG-TERM AFFORDABLE FACILITIES SOLUTIONS.

  • PROVIDED LONG-TERM AFFORDABLE FACILITIES SOLUTIONS INCREASING THE AVAILABILITY OF HIGH QUALITY CHARTER SCHOOLS FOR UNDERSERVED STUDENTS.

    Expenses $3,946,850 · Grants $3,881,882 · Revenue $1,655,471

As filed on the 2023 return.

Listed in Part VII

  • John Sun

    President & CEO

    Total calculated
    $376,776
    From this org
    $0
    From related orgs
    $344,010
    Other
    $32,766
    Hours/week
    10 + 30 related

    Schedule J breakdown matched by us

    Base
    not reported + $294,010 related
    Bonus
    not reported + $50,000 related
    Other
    not reported
    Deferred
    not reported + $10,589 related
    Nontaxable benefits
    not reported + $22,177 related
    Filer's total
    not reported + $376,776 related
  • Kahlmus Eatman

    COO

    Total calculated
    $243,373
    From this org
    $0
    From related orgs
    $212,689
    Other
    $30,684
    Hours/week
    6 + 34 related

    Schedule J breakdown matched by us

    Base
    not reported + $202,552 related
    Bonus
    not reported + $10,137 related
    Other
    not reported
    Deferred
    not reported + $8,507 related
    Nontaxable benefits
    not reported + $22,177 related
    Filer's total
    not reported + $243,373 related
  • Scarlet Sy

    CFO

    Total calculated
    $227,673
    From this org
    $0
    From related orgs
    $204,567
    Other
    $23,106
    Hours/week
    10 + 30 related

    Schedule J breakdown matched by us

    Base
    not reported + $194,817 related
    Bonus
    not reported + $9,750 related
    Other
    not reported
    Deferred
    not reported + $8,183 related
    Nontaxable benefits
    not reported + $14,923 related
    Filer's total
    not reported + $227,673 related
  • Mera Baker Ramos

    Secretary

    Total calculated
    $174,435
    From this org
    $0
    From related orgs
    $154,740
    Other
    $19,695
    Hours/week
    10 + 30 related

    Schedule J breakdown matched by us

    Base
    not reported + $145,581 related
    Bonus
    not reported + $9,159 related
    Other
    not reported
    Deferred
    not reported + $6,471 related
    Nontaxable benefits
    not reported + $13,224 related
    Filer's total
    not reported + $174,435 related
  • Eric Johnson

    Chairman

    Total calculated
    $0
    Hours/week
    2 + 1 related
  • Paul Habibi

    Secretary

    Total calculated
    $0
    Hours/week
    1 + 1 related
  • Reginald H Gilyard

    Director

    Total calculated
    $0
    Hours/week
    1 + 1 related
  • Eli Kennedy

    Director

    Total calculated
    $0
    Hours/week
    1 + 1 related
  • Eric Sussman

    Director

    Total calculated
    $0
    Hours/week
    1 + 1 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

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)

Part II, Compensation from Unrelated Organizations
PCSD'S TOP MANAGEMENT, KEY EMPLOYEES AND OTHER OFFICERS HAVE ANNUAL COMPENSATION REVIEWS WHICH ARE THEN FOLLOWED BY A WRITTEN SUMMARY PREPARED BY THEIR DIRECT SUPERVISOR AND SHARED WITH EACH EMPLOYEE. THE BOARD OF PACIFIC CHARTER SCHOOL DEVELOPMENT APPROVES COMPENSATION FOR THESE INDIVIDUALS.

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

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.

Disregarded entities

Part I: entities that legally are the filer and file no return of their own.

  • TCSD 3420 ALAMEDA GENOA LLC

    TITLE HOLDING · TX · income $731,696 · assets $11,105,224

    Directly controlled by TEXAS CHARTER SCHOOL DEVELOPMENT

Provenance

Return type
form_990
Tax year
2023
Filed
2 October 2024
IRS schema version
2023v5.1
Source object
202432769349301793

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.