Prior Year Operating Expenditures __________ FOR INFORMATION ONLY 87 BDGT_FINAL*EXP_4YR_FUND_OPER 08:48:33 11 MAY 2022 Page 1 SCHOOL DISTRICT OF CLAYTON OPERATING EXPENDITURES FOUR-YEAR COMPARISON BY FUND Report dates 07/01/2022 - thru - 06/30/2023 Actual Actual Budget Proposed 07/01/2019- 07/01/2020- 07/01/2021- 07/01/2022- Prior Year Function 06/30/2020 06/30/2021 06/30/2022 06/30/2023 Comparison ______________________________________________ _____________ _____________ _____________ _____________ _____________ $ 17,639,319 $ 16,447,899 $ 20,788,540 $ 21,231,840 $ 443,300 $ 32,754,715 $ 33,350,432 $ 35,361,730 $ 36,009,080 $ 647,350 $ 4,078,864 $ 4,745,539 $ 2,410,130 $ 2,420,460 $ 10,330 ------------- ------------- ------------- ------------- ------------- 100 INCIDENTAL FUND 200 TEACHER FUND 400 CAPITAL PROJECTS FUND Total $ 54,472,898 $ 54,543,870 $ 58,560,400 $ 59,661,380 $ 1,100,980 ============= ============= ============= ============= ============= 88

BDGT_FINAL*EXP_4YR_FUND_OPER 08:48:33 11 MAY 2022 Page 1 SCHOOL DISTRICT OF CLAYTON OPERATING EXPENDITURES FOUR-YEAR COMPARISON BY FUND Report dates 07/01/2022 - thru - 06/30/2023 Actual Actual Budget Proposed 07/01/2019- 07/01/2020- 07/01/2021- 07/01/2022- Prior Year Function 06/30/2020 06/30/2021 06/30/2022 06/30/2023 Comparison ______________________________________________ _____________ _____________ _____________ _____________ _____________ $ 17,639,319 $ 16,447,899 $ 20,788,540 $ 21,231,840 $ 443,300 $ 32,754,715 $ 33,350,432 $ 35,361,730 $ 36,009,080 $ 647,350 $ 4,078,864 $ 4,745,539 $ 2,410,130 $ 2,420,460 $ 10,330 ------------- ------------- ------------- ------------- ------------- 100 INCIDENTAL FUND 200 TEACHER FUND 400 CAPITAL PROJECTS FUND Total $ 54,472,898 $ 54,543,870 $ 58,560,400 $ 59,661,380 $ 1,100,980 ============= ============= ============= ============= ============= 88 BDGT_FINAL*EXP_4YR_OPER 15:58:42 10 MAY 2022 Page 1 SCHOOL DISTRICT OF CLAYTON OPERATING EXPENDITURES FOUR-YEAR COMPARISON BY FUNCTION Report dates 07/01/2022 - thru - 06/30/2023 Actual Actual Budget Proposed 07/01/2019- 07/01/2020- 07/01/2021- 07/01/2022- Prior Year Function 06/30/2020 06/30/2021 06/30/2022 06/30/2023 Comparison ______________________________________________ _____________ _____________ _____________ _____________ _____________ -1111 ELEMENTARY $ 10,485,316 $ 9,385,039 $ 10,821,810 $ 11,260,690 $ 438,880 -1131 MIDDLE/JUNIOR HIGH $ 6,628,469 $ 6,890,230 $ 7,183,620 $ 7,364,600 $ 180,980 -1151 HIGH SCHOOL $ 8,795,994 $ 9,346,606 $ 10,061,600 $ 10,292,770 $ 231,170 -1191 SUMMER SCHOOL $ 236,579 $ 155,865 $ 317,670 $ 349,320 $ 31,650 -1193 ALTERNATIVE PROGRAMS $ 110,854 $ 100,637 $ 120,000 $ 0 $<120,000> -1195 VIRTUAL INSTRUCTION $ 19,362 $ 861,483 $ 6,440 $ 6,440 $ 0 -1211 GIFTED AND TALENTED $ 525,627 $ 542,617 $ 657,310 $ 672,540 $ 15,230 -1251 SUPPLEMENTAL INSTRUCTION $ 113,071 $ 92,228 $ 96,340 $ 57,060 $<39,280> -1271 BILINGUAL $ 549 $ 4,349 $ 6,500 $ 15,250 $ 8,750 -1281 EARLY CHILDHOOD SPECIAL EDUCATION $ 304,653 $ 264,420 $ 401,580 $ 397,260 $<4,320> -1321 BUSINESS EDUCATION $ 92,394 $ 98,145 $ 4,400 $ 650 $<3,750> -1331 FAMILY AND CONSUMER SCIENCES EDUCATION $ 176,886 $ 183,443 $ 13,820 $ 16,340 $ 2,520 -1351 MARKETING AND COOPERATIVE EDUCATION $ 98,185 $ 106,961 $ 14,500 $ 58,060 $ 43,560 -1371 TECHNOLOGY AND ENGINEERING EDUCATION $ 226,173 $ 242,497 $ 33,910 $ 19,990 $<13,920> -1411 STUDENT ACTIVITIES $ 970,243 $ 521,950 $ 1,373,110 $ 1,382,900 $ 9,790 -1421 SCHOOL-SPONSORED ATHLETICS $ 906,880 $ 980,800 $ 977,820 $ 1,035,550 $ 57,730 -1491 OTHER STUDENT ACTIVITIES $ 50,691 $ 23,020 $ 0 $ 0 $ 0 -1911 TUITION TO OTHER DISTRICTS WITHIN THE ST $ 29,430 $ 10,647 $ 18,000 $ 19,060 $ 1,060 -1913 TUITION TO PRIVATE AGENCIES $ 400 $ 790 $ 0 $ 0 $ 0 -1941 CONTRACTED EDUCATIONAL SERVICES $ 15,875 $ 29,135 $ 18,570 $ 29,880 $ 11,310 -2113 SOCIAL WORK SERVICES $ 322,787 $ 338,563 $ 345,260 $ 358,190 $ 12,930 -2122 COUNSELING SERVICES $ 1,626,477 $ 1,670,675 $ 1,692,450 $ 1,803,230 $ 110,780 -2123 APPRAISAL SERVICES $ 65,441 $ 52,222 $ 102,250 $ 194,250 $ 92,000 -2125 RECORD MAINTENANCE SERVICES $ 53,816 $ 55,002 $ 56,410 $ 57,260 $ 850 -2129 OTHER GUIDANCE SERVICES $ 0 $ 0 $ 0 $ 0 $ 0 -2134 NURSING SERVICES $ 417,289 $ 426,214 $ 441,010 $ 454,070 $ 13,060 -2142 PSYCHOLOGICAL SERVICES $ 43,430 $ 44,520 $ 0 $ 0 $ 0 -2152 SPEECH PATHOLOGY AND AUDIOLOGY SERVICES $ 104,838 $ 108,738 $ 131,850 $ 133,890 $ 2,040 -2162 OCCUPATIONAL THERAPY-RELATED SERVICE $ 9,078 $ 10,897 $ 15,000 $ 14,000 $<1,000> -2172 PHYSICAL THERAPY-RELATED SERVICES $ 5,048 $ 683 $ 7,500 $ 7,000 $<500> -2182 VISUALLY IMPAIRED/VISION SERVICES $ 0 $ 0 $ 0 $ 0 $ 0 -2191 OTHER SUPPORT SERVICES - STUDENTS $ 58,086 $ 185,798 $ 137,700 $ 201,850 $ 64,150 -2211 IMPROVEMENT OF INSTRUCTION SERVICES AREA $ 11,079 $ 11,420 $ 12,070 $ 12,480 $ 410 -2212 INSTRUCTION AND CURRICULUM DEVELOPMENT S $ 831,569 $ 943,393 $ 1,064,190 $ 1,068,520 $ 4,330 -2213 INSTRUCTIONAL STAFF TRAINING SERVICES $ 421,625 $ 352,720 $ 654,530 $ 663,890 $ 9,360 -2214 PROFESSIONAL DEVELOPMENT $ 0 $ 2,603 $ 0 $ 0 $ 0 -2221 EDUCATIONAL MEDIA SERVICES AREA DIRECTIO $ 16,143 $ 12,029 $ 14,250 $ 22,050 $ 7,800 -2222 SCHOOL LIBRARY SERVICES $ 918,113 $ 956,329 $ 950,980 $ 984,310 $ 33,330 -2229 OTHER EDUCATIONAL MEDIA SERVICES $ 8,993 $ 9,490 $ 9,590 $ 10,230 $ 640 -2311 BOARD OF EDUCATION SERVICES $ 228,979 $ 188,995 $ 279,100 $ 286,020 $ 6,920 -2321 OFFICE OF THE SUPERINTENDENT SERVICES $ 929,970 $ 1,087,229 $ 996,710 $ 1,008,370 $ 11,660 -2323 STAFF RELATIONS AND NEGOTIATIONS SERVICE $ 599,214 $ 610,801 $ 629,570 $ 666,460 $ 36,890 -2329 OTHER EXECUTIVE ADMINISTRATION SERVICES $ 25,219 $ 27,910 $ 190,750 $ 217,080 $ 26,330 -2331 ADMINISTRATIVE TECHNOLOGY SERVICES $ 1,036,061 $ 1,152,645 $ 1,562,930 $ 1,337,690 $<225,240> 89

BDGT_FINAL*EXP_4YR_OPER 15:58:42 10 MAY 2022 Page 1 SCHOOL DISTRICT OF CLAYTON OPERATING EXPENDITURES FOUR-YEAR COMPARISON BY FUNCTION Report dates 07/01/2022 - thru - 06/30/2023 Actual Actual Budget Proposed 07/01/2019- 07/01/2020- 07/01/2021- 07/01/2022- Prior Year Function 06/30/2020 06/30/2021 06/30/2022 06/30/2023 Comparison ______________________________________________ _____________ _____________ _____________ _____________ _____________ -1111 ELEMENTARY $ 10,485,316 $ 9,385,039 $ 10,821,810 $ 11,260,690 $ 438,880 -1131 MIDDLE/JUNIOR HIGH $ 6,628,469 $ 6,890,230 $ 7,183,620 $ 7,364,600 $ 180,980 -1151 HIGH SCHOOL $ 8,795,994 $ 9,346,606 $ 10,061,600 $ 10,292,770 $ 231,170 -1191 SUMMER SCHOOL $ 236,579 $ 155,865 $ 317,670 $ 349,320 $ 31,650 -1193 ALTERNATIVE PROGRAMS $ 110,854 $ 100,637 $ 120,000 $ 0 $<120,000> -1195 VIRTUAL INSTRUCTION $ 19,362 $ 861,483 $ 6,440 $ 6,440 $ 0 -1211 GIFTED AND TALENTED $ 525,627 $ 542,617 $ 657,310 $ 672,540 $ 15,230 -1251 SUPPLEMENTAL INSTRUCTION $ 113,071 $ 92,228 $ 96,340 $ 57,060 $<39,280> -1271 BILINGUAL $ 549 $ 4,349 $ 6,500 $ 15,250 $ 8,750 -1281 EARLY CHILDHOOD SPECIAL EDUCATION $ 304,653 $ 264,420 $ 401,580 $ 397,260 $<4,320> -1321 BUSINESS EDUCATION $ 92,394 $ 98,145 $ 4,400 $ 650 $<3,750> -1331 FAMILY AND CONSUMER SCIENCES EDUCATION $ 176,886 $ 183,443 $ 13,820 $ 16,340 $ 2,520 -1351 MARKETING AND COOPERATIVE EDUCATION $ 98,185 $ 106,961 $ 14,500 $ 58,060 $ 43,560 -1371 TECHNOLOGY AND ENGINEERING EDUCATION $ 226,173 $ 242,497 $ 33,910 $ 19,990 $<13,920> -1411 STUDENT ACTIVITIES $ 970,243 $ 521,950 $ 1,373,110 $ 1,382,900 $ 9,790 -1421 SCHOOL-SPONSORED ATHLETICS $ 906,880 $ 980,800 $ 977,820 $ 1,035,550 $ 57,730 -1491 OTHER STUDENT ACTIVITIES $ 50,691 $ 23,020 $ 0 $ 0 $ 0 -1911 TUITION TO OTHER DISTRICTS WITHIN THE ST $ 29,430 $ 10,647 $ 18,000 $ 19,060 $ 1,060 -1913 TUITION TO PRIVATE AGENCIES $ 400 $ 790 $ 0 $ 0 $ 0 -1941 CONTRACTED EDUCATIONAL SERVICES $ 15,875 $ 29,135 $ 18,570 $ 29,880 $ 11,310 -2113 SOCIAL WORK SERVICES $ 322,787 $ 338,563 $ 345,260 $ 358,190 $ 12,930 -2122 COUNSELING SERVICES $ 1,626,477 $ 1,670,675 $ 1,692,450 $ 1,803,230 $ 110,780 -2123 APPRAISAL SERVICES $ 65,441 $ 52,222 $ 102,250 $ 194,250 $ 92,000 -2125 RECORD MAINTENANCE SERVICES $ 53,816 $ 55,002 $ 56,410 $ 57,260 $ 850 -2129 OTHER GUIDANCE SERVICES $ 0 $ 0 $ 0 $ 0 $ 0 -2134 NURSING SERVICES $ 417,289 $ 426,214 $ 441,010 $ 454,070 $ 13,060 -2142 PSYCHOLOGICAL SERVICES $ 43,430 $ 44,520 $ 0 $ 0 $ 0 -2152 SPEECH PATHOLOGY AND AUDIOLOGY SERVICES $ 104,838 $ 108,738 $ 131,850 $ 133,890 $ 2,040 -2162 OCCUPATIONAL THERAPY-RELATED SERVICE $ 9,078 $ 10,897 $ 15,000 $ 14,000 $<1,000> -2172 PHYSICAL THERAPY-RELATED SERVICES $ 5,048 $ 683 $ 7,500 $ 7,000 $<500> -2182 VISUALLY IMPAIRED/VISION SERVICES $ 0 $ 0 $ 0 $ 0 $ 0 -2191 OTHER SUPPORT SERVICES - STUDENTS $ 58,086 $ 185,798 $ 137,700 $ 201,850 $ 64,150 -2211 IMPROVEMENT OF INSTRUCTION SERVICES AREA $ 11,079 $ 11,420 $ 12,070 $ 12,480 $ 410 -2212 INSTRUCTION AND CURRICULUM DEVELOPMENT S $ 831,569 $ 943,393 $ 1,064,190 $ 1,068,520 $ 4,330 -2213 INSTRUCTIONAL STAFF TRAINING SERVICES $ 421,625 $ 352,720 $ 654,530 $ 663,890 $ 9,360 -2214 PROFESSIONAL DEVELOPMENT $ 0 $ 2,603 $ 0 $ 0 $ 0 -2221 EDUCATIONAL MEDIA SERVICES AREA DIRECTIO $ 16,143 $ 12,029 $ 14,250 $ 22,050 $ 7,800 -2222 SCHOOL LIBRARY SERVICES $ 918,113 $ 956,329 $ 950,980 $ 984,310 $ 33,330 -2229 OTHER EDUCATIONAL MEDIA SERVICES $ 8,993 $ 9,490 $ 9,590 $ 10,230 $ 640 -2311 BOARD OF EDUCATION SERVICES $ 228,979 $ 188,995 $ 279,100 $ 286,020 $ 6,920 -2321 OFFICE OF THE SUPERINTENDENT SERVICES $ 929,970 $ 1,087,229 $ 996,710 $ 1,008,370 $ 11,660 -2323 STAFF RELATIONS AND NEGOTIATIONS SERVICE $ 599,214 $ 610,801 $ 629,570 $ 666,460 $ 36,890 -2329 OTHER EXECUTIVE ADMINISTRATION SERVICES $ 25,219 $ 27,910 $ 190,750 $ 217,080 $ 26,330 -2331 ADMINISTRATIVE TECHNOLOGY SERVICES $ 1,036,061 $ 1,152,645 $ 1,562,930 $ 1,337,690 $<225,240> 89 BDGT_FINAL*EXP_4YR_OPER 15:59:16 10 MAY 2022 Page 2 SCHOOL DISTRICT OF CLAYTON OPERATING EXPENDITURES FOUR-YEAR COMPARISON BY FUNCTION Report dates 07/01/2022 - thru - 06/30/2023 Actual Actual Budget Proposed 07/01/2019- 07/01/2020- 07/01/2021- 07/01/2022- Prior Year Function 06/30/2020 06/30/2021 06/30/2022 06/30/2023 Comparison ______________________________________________ _____________ _____________ _____________ _____________ _____________ -2411 OFFICE OF THE PRINCIPAL SERVICES $ 2,641,872 $ 2,635,751 $ 2,757,060 $ 2,735,460 $<21,600> -2491 OTHER SUPPORT SERVICES - SCHOOL ADMINIST $ 36,263 $ 39,663 $ 29,550 $ 32,900 $ 3,350 -2522 BUDGETING SERVICES $ 0 $ 0 $ 230,370 $ 231,040 $ 670 -2525 FINANCIAL ACCOUNTING SERVICES $ 858,788 $ 831,235 $ 943,800 $ 955,110 $ 11,310 -2529 OTHER FISCAL SERVICES $ 404 $ 266 $ 0 $ 0 $ 0 -2541 OPERATION AND MAINTENANCE OF PLANT SERVI $ 493,386 $ 513,142 $ 56,100 $ 46,520 $<9,580> -2542 CARE AND UPKEEP OF BUILDING SERVICES $ 6,233,465 $ 7,296,551 $ 8,072,610 $ 8,074,610 $ 2,000 -2543 CARE AND UPKEEP OF GROUNDS SERVICES $ 703,089 $ 696,439 $ 527,000 $ 584,110 $ 57,110 -2544 CARE AND UPKEEP OF EQUIPMENT SERVICES $ 162,763 $ 55,598 $ 61,100 $ 61,100 $ 0 -2545 VEHICLE SERVICING AND MAINTENANCE SERVIC $ 119,866 $ 63,665 $ 105,150 $ 32,150 $<73,000> -2546 SECURITY SERVICES $ 248,196 $ 368,989 $ 269,170 $ 276,760 $ 7,590 -2549 OTHER OPERATION AND MAINTENANCE OF PLANT $ 2,001 $ 2,986 $ 4,500 $ 5,000 $ 500 -2557 SCHOOL CHOICE (ESEA)/PROPORTIONATE SHARE $ 0 $ 0 $ 0 $ 0 $ 0 -2558 NON-ALLOWABLE TRANSPORTATION EXPENSES $ 192,668 $ 111,945 $ 223,130 $ 227,760 $ 4,630 -2559 EARLY CHILDHOOD SPECIAL EDUCATION TRANSP $ 2,607 $ 0 $ 2,600 $ 2,750 $ 150 -2562 FOOD PREPARATION AND DISPENSING SERVICES $ 883,025 $ 513,333 $ 1,184,860 $ 1,235,180 $ 50,320 -2574 PRINTING, PUBLISHING AND DUPLICATING SER $ 53,075 $ 50,496 $ 51,150 $ 53,060 $ 1,910 -2623 EVALUATION SERVICES $ 0 $ 0 $ 0 $ 580 $ 580 -2629 OTHER PLANNING, RESEARCH, DEVELOPMENT, A $ 6,200 $ 6,200 $ 6,200 $ 6,200 $ 0 -2631 INFORMATION SERVICES AREA DIRECTION $ 355,745 $ 410,732 $ 466,100 $ 449,120 $<16,980> -2644 PROFESSIONAL DEVELOPMENT FOR NON-INSTRUC $ 5,081 $ 1,824 $ 6,750 $ 4,200 $<2,550> -2649 OTHER STAFF SERVICES $ 36,195 $ 57,920 $ 89,000 $ 79,000 $<10,000> -2911 OTHER SUPPORTING SERVICES $ 21,603 $ 91,025 $ 255,000 $ 255,000 $ 0 -3311 CIVIC SERVICES $ 139,282 $ 38,975 $ 0 $ 0 $ 0 -3511 EARLY CHILDHOOD PROGRAM $ 120,562 $ 100,488 $ 165,680 $ 144,190 $<21,490> -3512 EARLY CHILDHOOD INSTRUCTION $ 793,589 $ 840,819 $ 915,640 $ 960,040 $ 44,400 -3611 HOMELESS AND OTHER DISADVANTAGE STUDENT $ 3,000 $ 0 $ 1,000 $ 8,000 $ 7,000 -3711 NON-PUBLIC SCHOOL STUDENTS’ SERVICES $ 0 $ 3,370 $ 5,510 $ 8,920 $ 3,410 -3911 OTHER COMMUNITY SERVICES $ 62,644 $ 100,808 $ 104,590 $ 110,020 $ 5,430 -3912 PARENTAL INVOLVEMENT $ 3,475 $ 1,463 $ 12,750 $ 12,300 $<450> -4021 LAND ACQUISITION AND DEVELOPMENT SERVICE $ 2,361,163 $ 245,338 $ 0 $ 0 $ 0 -4031 ARCHITECTURE, ENGINEERING AND LEGAL SERV $ 7,349 $ 0 $ 0 $ 0 $ 0 -4051 BUILDING ACQUISITION, CONSTRUCTION AND I $ 36,415 $ 832,816 $ 53,290 $ 54,380 $ 1,090 -5131 PRINCIPAL - LEASE PURCHASE AGREEMENT $ 285,197 $ 427,795 $ 436,710 $ 445,620 $ 8,910 -5231 INTEREST - LEASE PURCHASE AGREEMENTS $ 83,044 $ 114,500 $ 102,930 $ 91,100 $<11,830> ------------- ------------- ------------- ------------- ------------- Total $ 54,472,898 $ 54,543,870 $ 58,560,400 $ 59,661,380 $ 1,100,980 ============= ============= ============= ============= ============= 90

BDGT_FINAL*EXP_4YR_OPER 15:59:16 10 MAY 2022 Page 2 SCHOOL DISTRICT OF CLAYTON OPERATING EXPENDITURES FOUR-YEAR COMPARISON BY FUNCTION Report dates 07/01/2022 - thru - 06/30/2023 Actual Actual Budget Proposed 07/01/2019- 07/01/2020- 07/01/2021- 07/01/2022- Prior Year Function 06/30/2020 06/30/2021 06/30/2022 06/30/2023 Comparison ______________________________________________ _____________ _____________ _____________ _____________ _____________ -2411 OFFICE OF THE PRINCIPAL SERVICES $ 2,641,872 $ 2,635,751 $ 2,757,060 $ 2,735,460 $<21,600> -2491 OTHER SUPPORT SERVICES - SCHOOL ADMINIST $ 36,263 $ 39,663 $ 29,550 $ 32,900 $ 3,350 -2522 BUDGETING SERVICES $ 0 $ 0 $ 230,370 $ 231,040 $ 670 -2525 FINANCIAL ACCOUNTING SERVICES $ 858,788 $ 831,235 $ 943,800 $ 955,110 $ 11,310 -2529 OTHER FISCAL SERVICES $ 404 $ 266 $ 0 $ 0 $ 0 -2541 OPERATION AND MAINTENANCE OF PLANT SERVI $ 493,386 $ 513,142 $ 56,100 $ 46,520 $<9,580> -2542 CARE AND UPKEEP OF BUILDING SERVICES $ 6,233,465 $ 7,296,551 $ 8,072,610 $ 8,074,610 $ 2,000 -2543 CARE AND UPKEEP OF GROUNDS SERVICES $ 703,089 $ 696,439 $ 527,000 $ 584,110 $ 57,110 -2544 CARE AND UPKEEP OF EQUIPMENT SERVICES $ 162,763 $ 55,598 $ 61,100 $ 61,100 $ 0 -2545 VEHICLE SERVICING AND MAINTENANCE SERVIC $ 119,866 $ 63,665 $ 105,150 $ 32,150 $<73,000> -2546 SECURITY SERVICES $ 248,196 $ 368,989 $ 269,170 $ 276,760 $ 7,590 -2549 OTHER OPERATION AND MAINTENANCE OF PLANT $ 2,001 $ 2,986 $ 4,500 $ 5,000 $ 500 -2557 SCHOOL CHOICE (ESEA)/PROPORTIONATE SHARE $ 0 $ 0 $ 0 $ 0 $ 0 -2558 NON-ALLOWABLE TRANSPORTATION EXPENSES $ 192,668 $ 111,945 $ 223,130 $ 227,760 $ 4,630 -2559 EARLY CHILDHOOD SPECIAL EDUCATION TRANSP $ 2,607 $ 0 $ 2,600 $ 2,750 $ 150 -2562 FOOD PREPARATION AND DISPENSING SERVICES $ 883,025 $ 513,333 $ 1,184,860 $ 1,235,180 $ 50,320 -2574 PRINTING, PUBLISHING AND DUPLICATING SER $ 53,075 $ 50,496 $ 51,150 $ 53,060 $ 1,910 -2623 EVALUATION SERVICES $ 0 $ 0 $ 0 $ 580 $ 580 -2629 OTHER PLANNING, RESEARCH, DEVELOPMENT, A $ 6,200 $ 6,200 $ 6,200 $ 6,200 $ 0 -2631 INFORMATION SERVICES AREA DIRECTION $ 355,745 $ 410,732 $ 466,100 $ 449,120 $<16,980> -2644 PROFESSIONAL DEVELOPMENT FOR NON-INSTRUC $ 5,081 $ 1,824 $ 6,750 $ 4,200 $<2,550> -2649 OTHER STAFF SERVICES $ 36,195 $ 57,920 $ 89,000 $ 79,000 $<10,000> -2911 OTHER SUPPORTING SERVICES $ 21,603 $ 91,025 $ 255,000 $ 255,000 $ 0 -3311 CIVIC SERVICES $ 139,282 $ 38,975 $ 0 $ 0 $ 0 -3511 EARLY CHILDHOOD PROGRAM $ 120,562 $ 100,488 $ 165,680 $ 144,190 $<21,490> -3512 EARLY CHILDHOOD INSTRUCTION $ 793,589 $ 840,819 $ 915,640 $ 960,040 $ 44,400 -3611 HOMELESS AND OTHER DISADVANTAGE STUDENT $ 3,000 $ 0 $ 1,000 $ 8,000 $ 7,000 -3711 NON-PUBLIC SCHOOL STUDENTS’ SERVICES $ 0 $ 3,370 $ 5,510 $ 8,920 $ 3,410 -3911 OTHER COMMUNITY SERVICES $ 62,644 $ 100,808 $ 104,590 $ 110,020 $ 5,430 -3912 PARENTAL INVOLVEMENT $ 3,475 $ 1,463 $ 12,750 $ 12,300 $<450> -4021 LAND ACQUISITION AND DEVELOPMENT SERVICE $ 2,361,163 $ 245,338 $ 0 $ 0 $ 0 -4031 ARCHITECTURE, ENGINEERING AND LEGAL SERV $ 7,349 $ 0 $ 0 $ 0 $ 0 -4051 BUILDING ACQUISITION, CONSTRUCTION AND I $ 36,415 $ 832,816 $ 53,290 $ 54,380 $ 1,090 -5131 PRINCIPAL - LEASE PURCHASE AGREEMENT $ 285,197 $ 427,795 $ 436,710 $ 445,620 $ 8,910 -5231 INTEREST - LEASE PURCHASE AGREEMENTS $ 83,044 $ 114,500 $ 102,930 $ 91,100 $<11,830> ------------- ------------- ------------- ------------- ------------- Total $ 54,472,898 $ 54,543,870 $ 58,560,400 $ 59,661,380 $ 1,100,980 ============= ============= ============= ============= ============= 90 BDGT_FINAL*EXP_4YR_OBJECT_OPER 08:35:31 11 MAY 2022 Page 1 SCHOOL DISTRICT OF CLAYTON OPERATING EXPENDITURES FOUR-YEAR COMPARISON BY OBJECT Report dates 07/01/2022 - thru - 06/30/2023 Actual Actual Budget Proposed 07/01/2019- 07/01/2020- 07/01/2021- 07/01/2022- Prior Year Function 06/30/2020 06/30/2021 06/30/2022 06/30/2023 Comparison ______________________________________________ _____________ _____________ _____________ _____________ _____________ -6100 SALARIES $ 33,397,404 $ 33,544,910 $ 35,699,300 $ 36,119,620 $ 420,320 -6200 EMPLOYER-PROVIDED BENEFITS $ 9,855,453 $ 10,240,459 $ 11,066,380 $ 11,313,930 $ 247,550 -6300 PURCHASED SERVICES $ 3,974,772 $ 3,046,657 $ 5,556,810 $ 5,702,310 $ 145,500 -6400 SUPPLIES AND MATERIALS $ 3,166,405 $ 2,966,305 $ 3,827,780 $ 4,105,060 $ 277,280 -6500 CAPITAL OUTLAY $ 3,710,623 $ 4,203,244 $ 1,870,490 $ 1,883,740 $ 13,250 -6600 OPERATING LEASE PURCHASE AGREEMENTS $ 368,241 $ 542,295 $ 539,640 $ 536,720 $<2,920> ------------- ------------- ------------- ------------- ------------- Total $ 54,472,898 $ 54,543,870 $ 58,560,400 $ 59,661,380 $ 1,100,980 ============= ============= ============= ============= ============= 91

BDGT_FINAL*EXP_4YR_OBJECT_OPER 08:35:31 11 MAY 2022 Page 1 SCHOOL DISTRICT OF CLAYTON OPERATING EXPENDITURES FOUR-YEAR COMPARISON BY OBJECT Report dates 07/01/2022 - thru - 06/30/2023 Actual Actual Budget Proposed 07/01/2019- 07/01/2020- 07/01/2021- 07/01/2022- Prior Year Function 06/30/2020 06/30/2021 06/30/2022 06/30/2023 Comparison ______________________________________________ _____________ _____________ _____________ _____________ _____________ -6100 SALARIES $ 33,397,404 $ 33,544,910 $ 35,699,300 $ 36,119,620 $ 420,320 -6200 EMPLOYER-PROVIDED BENEFITS $ 9,855,453 $ 10,240,459 $ 11,066,380 $ 11,313,930 $ 247,550 -6300 PURCHASED SERVICES $ 3,974,772 $ 3,046,657 $ 5,556,810 $ 5,702,310 $ 145,500 -6400 SUPPLIES AND MATERIALS $ 3,166,405 $ 2,966,305 $ 3,827,780 $ 4,105,060 $ 277,280 -6500 CAPITAL OUTLAY $ 3,710,623 $ 4,203,244 $ 1,870,490 $ 1,883,740 $ 13,250 -6600 OPERATING LEASE PURCHASE AGREEMENTS $ 368,241 $ 542,295 $ 539,640 $ 536,720 $<2,920> ------------- ------------- ------------- ------------- ------------- Total $ 54,472,898 $ 54,543,870 $ 58,560,400 $ 59,661,380 $ 1,100,980 ============= ============= ============= ============= ============= 91 BDGT_FINAL*EXP_4YR_LOCATION_OPER 08:38:32 11 MAY 2022 Page 1 SCHOOL DISTRICT OF CLAYTON OPERATING EXPENDITURES FOUR-YEAR COMPARISON BY LOCATION Report dates 07/01/2022 - thru - 06/30/2023 Actual Actual Budget Proposed 07/01/2019- 07/01/2020- 07/01/2021- 07/01/2022- Prior Year Function 06/30/2020 06/30/2021 06/30/2022 06/30/2023 Comparison ______________________________________________ _____________ _____________ _____________ _____________ _____________ -0020 MAINTENANCE $ 2,907,485 $ 2,784,601 $ 3,172,380 $ 2,941,350 $<231,030> -0030 GAY FIELD $ 39,674 $ 43,237 $ 152,100 $ 256,750 $ 104,650 -0031 ADZICK FIELD $ 2,696,910 $ 289,150 $ 35,000 $ 14,500 $<20,500> -0040 CENTER OF CLAYTON $ 1,559,938 $ 2,260,072 $ 1,935,760 $ 1,901,820 $<33,940> -0500 BUSINESS OFFICE TO ALLOCATE AT YEAR END $ 2,847 $ 0 $ 6,500 $ 0 $<6,500> -1000 CENTRAL OFFICE $ 5,325,196 $ 5,574,370 $ 7,914,870 $ 7,914,180 $<690> -1050 CLAYTON HIGH $ 15,063,460 $ 15,455,494 $ 17,020,140 $ 17,691,260 $ 671,120 -3000 WYDOWN MIDDLE $ 9,769,668 $ 9,919,281 $ 10,160,680 $ 10,341,400 $ 180,720 -4020 RALPH M. CAPTAIN ELEM. $ 5,001,786 $ 4,929,709 $ 5,037,740 $ 5,292,230 $ 254,490 -4040 GLENRIDGE ELEM. $ 5,167,746 $ 5,544,363 $ 5,447,030 $ 5,539,590 $ 92,560 -5000 MERAMEC ELEM. $ 5,050,361 $ 5,587,594 $ 5,472,140 $ 5,391,560 $<80,580> -7500 FAMILY CTR. $ 1,887,827 $ 2,155,999 $ 2,206,060 $ 2,376,740 $ 170,680 ------------- ------------- ------------- ------------- ------------- Total $ 54,472,898 $ 54,543,870 $ 58,560,400 $ 59,661,380 $ 1,100,980 ============= ============= ============= ============= ============= 92