Board Report September 2025

Estimated Receipts/Revenues

Page 8

A

B

C

D

E

F

G

H

I

J

K

1

(10)

(20)

(30)

(40)

(50)

(60)

(70)

(80) Tort

(90)

Acct #

Educational

Operations & Maintenance

Debt Service

Transportation

Municipal Retirement/ Social Security

Capital Projects

Working Cash

Fire Prevention & Safety

Description: Enter Whole Numbers Only

2

1000

Total Receipts/Revenues from Local Sources (without Student Activity Funds 1799)

112 113 114 115 116 117 118 119 120 121 122 123 124 125 126 127 128 129 130 131 132 133 134 135 136 137 138 139 140 141 142 143 144 145 146 147 148 149 150 151 152 153 154 155 156 157 158 159 160 161

7,750,577

986,908

0

641,532

1,980,992

575,000

0

132,852

29,218

Total Receipts/Revenues from Local Sources (with Student Activity Funds 1799)

8,500,577

FLOW-THROUGH RECEIPTS/REVENUES FROM ONE DISTRICT TO ANOTHER DISTRICT (2000) Flow-Through Revenue from State Sources Flow-Through Revenue from Federal Sources Other Flow-Through Revenue (Describe & Itemize)

2100 2200 2300

100

435,000

2000

Total Flow-Through Receipts/Revenues From One District to Another District

0

100

435,000

0

RECEIPTS/REVENUES FROM STATE SOURCES (3000) UNRESTRICTED GRANTS-IN-AID (3001-3099) Evidence Based Funding Formula (Section 18-8.15)

3,760,253

3001 3005 3099

Reorganization Incentives (Accounts 3005-3021)

Other Unrestricted Grants-In-Aid From State Sources (Describe & Itemize)

50,000 50,000

0

0

0

0

3,760,253

0

0

Total Unrestricted Grants-In-Aid

RESTRICTED GRANTS-IN-AID (3100-3900) SPECIAL EDUCATION Special Education - Private/Public Facility Tuition Special Education - Orphanage - Individual Special Education - Orphanage - Summer Individual Special Education - Other (Describe & Itemize) CAREER AND TECHNICAL EDUCATION (CTE) CTE - Technical Education - Tech Prep CTE - Secondary Program Improvement (CTEI) Total Special Education

150,000 85,000

3100 3120 3130 3199

235,000

0

0

3200 3220 3225 3235 3240 3270 3299 3360 3365 3370 3410 3499 3500 3510 3599 3610 3660 3695 3705 3766 3767 3775 3780 3815 3825 3920

CTE - WECEP

3,617

CTE - Agriculture Education CTE - Instructor Practicum CTE - Student Organizations CTE - Other (Describe & Itemize) Total Career and Technical Education

3,617 3,000

0

0

State Free Lunch & Breakfast School Breakfast Initiative

20,000

Driver Education

Adult Education (from ICCB)

Adult Education - Other (Describe & Itemize) TRANSPORTATION Transportation - Regular and Vocational

335,653 238,088

Transportation - Special Education

Transportation - Other (Describe & Itemize)

0

0

573,741

0

Total Transportation

Learning Improvement - Change Grants

Scientific Literacy

Truant Alternative/Optional Education

Early Childhood - Block Grant

Chicago General Education Block Grant Chicago Educational Services Block Grant

School Safety & Educational Improvement Block Grant

Technology - Technology for Success

State Charter Schools

Extended Learning Opportunities - Summer Bridges Infrastructure Improvements - Planning/Construction

M:\Shares\AdminShares\Electronic Board Reports\2025-2026 BOARD PACKETS\Sept 2025\02 Regular Business\FY26-SD50-36-JA50-39 - PTHS

9/12/2025