Form 990 for tax year 2022
Filed by TEXAS ORGANIZING PROJECT EDUCATION FUND.
Totals
- Total revenue
- $5,764,243
- Total expenses
- $4,684,448
- Contributions and grants received
- $5,690,153
- Grants paid
- $1,110,000
- Program service revenue
- $0
- Investment income
- $5,895
- Other revenue
- $68,195
- Total assets, end of year
- $12,109,757
- Total liabilities, end of year
- $303,449
- Net assets or fund balances, end of year
- $11,806,308
- Program services expenses (Part IX)
- $3,829,434
- Management and general expenses
- $744,412
- Fundraising expenses
- $110,602
- Program service expenses (Part III)
- $3,829,434
Program services were 81.7% 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
$5,690,153
-
3 · Investment income
total $5,895 · related or exempt $5,895
-
11a · Other revenue: MISCELLANEOUS REVENUE
total $68,195 · related or exempt $68,195
-
11e · Other revenue, total
$68,195
Functional expenses
Part IX, the statement of functional expenses.
-
1 · Grants to domestic organizations and governments
total $1,110,000 · program services $1,110,000
-
7 · Other salaries and wages
total $2,039,188 · program services $1,543,299 · management and general $418,092 · fundraising $77,797
-
9 · Other employee benefits
total $302,037 · program services $228,588 · management and general $61,926 · fundraising $11,523
-
10 · Payroll taxes
total $207,475 · program services $157,022 · management and general $42,538 · fundraising $7,915
-
11b · Fees: legal
total $29,874 · program services $29,874
-
11c · Fees: accounting
total $47,993 · management and general $47,993
-
11e · Fees: professional fundraising services
total $2,642 · fundraising $2,642
-
11g · Fees: other
total $393,961 · program services $297,828 · management and general $96,133
-
12 · Advertising and promotion
total $10,909 · program services $8,256 · management and general $2,237 · fundraising $416
-
13 · Office expenses
total $20,971 · program services $15,871 · management and general $4,300 · fundraising $800
-
14 · Information technology
total $32,338 · program services $24,474 · management and general $6,630 · fundraising $1,234
-
16 · Occupancy
total $134,869 · program services $102,072 · management and general $27,652 · fundraising $5,145
-
17 · Travel
total $66,059 · program services $49,995 · management and general $13,544 · fundraising $2,520
-
23 · Insurance
total $20,085 · management and general $20,085
-
24a · Other expenses: ACTION SUPPORT
total $136,678 · program services $136,678
-
24b · Other expenses: PROGRAM EXPENSES
total $83,340 · program services $83,340
-
24c · Other expenses: SUPPLIES
total $11,728 · program services $8,890 · management and general $2,393 · fundraising $445
-
24d · Other expenses: DEVELOPMENT
total $9,751 · program services $9,751
-
24e · All other expenses
total $24,550 · program services $23,496 · management and general $889 · fundraising $165
Balance sheet
Part X, book values.
-
1 · Cash, non-interest-bearing
beginning of year $8,783,642 · end of year $9,677,664
-
15 · Other assets
beginning of year $3,594,394 · end of year $2,432,093
-
17 · Accounts payable and accrued expenses
beginning of year $1,651,523 · end of year $303,449
-
27 · Net assets without donor restrictions
beginning of year $8,290,015 · end of year $8,334,171
-
28 · Net assets with donor restrictions
beginning of year $2,436,498 · end of year $3,472,137
Mission and programs · 2022
Mission
TEXAS ORGANIZING PROJECT EDUCATION FUND (TOP ED FUND) IMPROVES THE LIVES OF LOW AND MODERATE INCOME TEXAS FAMILIES BY BUILDING POWER THROUGH COMMUNITY ORGANIZING AND CIVIC ENGAGEMENT.
Activities or mission (Part I)
The Texas Organizing Project Education Fund (TOP Ed Fund) improves the lives of low and moderate income Texas families by building power through community organizing and civic engagement.
-
Civic Engagement expenses: TOP Ed Fund increases civic engagement in low and moderate income neighborhoods in Harris, Dallas, and Bexar counties. TOP Ed Fund encourages families to become informed and active participants in their communities and at all levels of government by informing them of the organizational structure of the local governments (city and county), their respective areas of authority; how decisions are made and how and when public meetings and hearings are conducted where they can participate and express their concerns.
Expenses $1,565,887 · Grants $800,000
-
Public Education and Outreach expenses: The TOP Ed fund identifies issues of concern in low-to-moderate income neighborhoods and partners with experts to provide training, host town hall meetings, and host public forums to promote education and understanding of the community-identified issues and solutions, so that residents have the tools they need to effectively address issues in their community. We conduct outreach and public education on issues such as affordable housing, improving neighborhood infrastructure, improving public schools, jobs and job training, affordable health care, criminal justice reform, and immigrants' rights.
Expenses $1,306,189 · Grants $310,000
-
Leadership Development expenses: TOP Ed Fund Community Organizers identify community residents with leadership potential in our targeted low-to-moderate income neighborhoods. Organizers work both one-on-one and in group settings with residents to increase their community outreach skills and how to effectively engage their neighbors in joining their efforts to improve their neighborhoods. Residents also learn effective tools and strategies for planning and leading meetings, issue-campaign planning, engaging the media, and increasing civic participation in their neighborhoods.
Expenses $957,358
As filed on the 2022 return.
Listed in Part VII
-
Debra WalkerDEBRA WALKER
PRESIDENT
- Total calculated
- $0
- Hours/week
- 0
-
Bonnie MathiasBONNIE MATHIAS
DIRECTOR
- Total calculated
- $0
- Hours/week
- 0
-
Mary GuzmanMARY GUZMAN
INTERIM TREASURER
- Total calculated
- $0
- Hours/week
- 0
-
Elizabteh DavilaELIZABTEH DAVILA
DIRECTOR
- Total calculated
- $0
- Hours/week
- 0
-
Yael OuzillouYAEL OUZILLOU
FORMER TREASURER
- Total calculated
- $0
- Hours/week
- 0
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.
Grants on this return
-
$800,000
To support non-partisan activities to increase voter participation in November 2022 election.
-
$180,000
The Grant Funds are a subgrant from Community Catalyst, Inc. and are to be used exclusively to fund the activities of the Project in accordance with the proposal and any addendum submitted to Community Catalyst, Inc. and all subsequent correspondence and proposal revisions submitted to and approved by Community Catalyst in writing
-
The Grant Funds are a subgrant from Community Catalyst, Inc. and are to be used exclusively to fund the activities of the Project in accordance with the proposal and any addendum submitted to Community Catalyst.
-
$25,000
General Operation Support towards their mission.
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.
-
TEXAS ORGANIZING PROJECT (TOP)
501 C4 · ADVOCACY, LOBBYING · TX
Provenance
- Return type
- form_990
- Tax year
- 2022
- Filed
- 15 November 2023
- IRS schema version
- 2022v5.0
- Source object
- 202303199349312870
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.