image


AGENDA - REGULAR MONTHLY MEETING HIGHWOOD PUBLIC LIBRARY BOARD OF TRUSTEES

Monday April 26, 2021 – 7 P.M.


  1. Call to order

  2. Roll call


  3. Public comment from the floor


  4. President’s report

    1. Reminder committee annual reports due at the May meeting.


  5. Secretary’s report

    1. Motion to approve minutes from regular meeting of March 22, 2021.


  6. Communication


  7. Treasurer Report

    1. Review of March Financials

    2. Motion to approve the April 2021 Invoices


  8. Director’s report

    1. Public comment received via email and suggestion box


  9. Committee reports



  10. Review Policies

  11. Old business

  12. New business

    1. Review of the FY22 Board meeting calendar

    2. Motion to approve the FY22 Board meeting calendar

    3. Discussion of updates to the FY22 budget

    4. Motion to approve the FY22 budget

    5. Discussion of succession planning

    6. Capital Campaign updates and Q&A


  13. Executive Session 5 ILCS 120/Sec 2(c) 1

  14. Adjournment


Next regular board meeting – please refer to the website for future meeting dates.



Board of Trustees

Lucy Hospodarsky, President • Janell Cleland, Vice President • Catherine Regalado, Secretary • Nora Loredo, Treasurer Trustees: Bertha Chavez, Barbara Cizek, Diana Guererro, Patricia Lenzini, Jason Muelver

Carmen Patlan, Executive Director director@highwoodlibrary.org

102 Highwood Ave., Highwood, IL 60040 • www.highwoodlibrary.org • 847-432-5404

Draft only, not yet approved


Highwood Public Library Board of Trustees Regular Meeting March 22, 2021


The meeting was held by Zoom teleconference due to the Covid-19 pandemic. Present—Trustees: Bertha Chavez, Barbara Cizek, Janell Cleland, Diana Guerrero, Lucy Hospodarsky, Patricia Lenzini, Nora Loredo, Catherine Regalado; Carmen Patlan, Director; Absent: Jason Muelver

Ms. Hospodarsky called the meeting to order at 7:11 pm. Public Comments: None

President’s Report

Ms. Hospodarsky updated board on capital campaign. The committee is planning to host a Zoom fundraising event for certain donors. The public phase of campaign launch date is TBD. Board participation statistics are important, in advance of public campaign. $200+ donations will receive a tax write-off letter.


Secretary’s Report

Ms. Hospodarsky moved to approve the minutes from the February 22, 2021 regular meeting, Ms. Cleland seconded, and the motion carried unanimously by roll call.


Communication: A complimentary letter was received from the Vernon Area Public Library.


Treasurer’s Report

Ms. Loredo presented the February financials and March invoices.


Committee Reports

Finance: Committee met March 3. President showed board sources of revenue shortfall, mostly the 2% of property taxes not collected, and also areas of income surpluses. At next board meeting FY22 budget will be finalized. A new grant report format for better tracking is being developed with Mr. Muelver, Ms. Patlan, and Ms. Wigodner.


New Business

The board conducted their biannual review of the closed-session meeting minutes. Ms. Regalado moved that there be no change to minutes’ status, Ms. Hospodarsky seconded, and the motion carried unanimously by roll call.


The director reminded committees to be thinking about annual reports. Updates to the FY22 budget will be discussed in Finance committee meeting.

Ms. Regalado moved and Ms. Hospodarsky seconded to adjourn the meeting. The motion carried unanimously.

Meeting adjourned at 8:37 pm.

Director’s Report April 26, 2021


Library Updates

North Suburban Synagogue Beth- El update

    1. Reading Buddies

      • 15 kids participated in this reading program for March.

        DIY Painted Flower Pots

      • This event is one in a series of our Kids Spring Arts and Crafts

        Children Summer Reading Program (In-Planning Stage)

      • June 1 to August 15

      • Early Registration begins Tuesday, May 25, and continues through Tuesday, July 27, 2021

        Weeding: Juvenile Fiction (In-Progress)

      • 501 volumes of Picture Books were weeded from the children’s collection for this month.


        Images from Easter Eggstravaganza

        image image


        Patron Services—Teen (Program Updates from Rachel and Diana)


        Homework Help

        Program Updates:

        • Throughout the month of March, we hosted 48 Homework Help sessions that amounted to over 47 hours of academic support. We are sustaining our momentum with 10 students in the program, though we received 5 new student requests for support at the end of the month. These students will be added, along with new tutors, in the month of April.

        • We are continuing to work with Catchafire volunteers to develop our volunteer manual and a formal training for Homework Help volunteers. We hope to have both of these completed by mid-May.

        • We held our first volunteer orientation for Homework Help tutors on March 23. 11 people registered for and attended the event. We distributed a survey after the event and received responses from 7 of the 11 attendees (64 percent). Of the 7 that responded, all 7 said that the orientation met their expectations. 3 rated the orientation a 4/5 while the remaining 4 rated the orientation 5/5. Here is the presentation we used to host the orientation:

          https://www.canva.com/design/DAEZhLYay8g/qsuglLHuvggGaPVMK 1hg/view?utm_content=DAEZhLYay8 g&utm_campaign=designshare&utm_medium=link&utm_source=publishsharelink

          Robotics

      • Our robotics team met 4 times throughout the month of March. We completed our virtual programming on March 15 and planned to meet at the library on March 29 to work on our culminating project. Here is a photo from the project:

        https://lh5.googleusercontent.com/k9gPTG6jqroqi1YEf-EPVLr8RG0eL9KJqL-ObAG2jXvxhME_ZTPTqRBHxNvBiz4RYK852QSQbNN66KFatDXkhBeXWafxvVp2jj-bi9IP7YGPgOO4FySvtCy6j5BpdLCPn7OPjrIu

      • We have been invited to participate in the 4-H Showcase through the Lake County Maker Faire. We will create a project on Make:Projects and present our project virtually. The team is excited about the event and is doing their best to write code to get their robots through a color-coded maze.

        Teen Advisory Board

      • TAB met twice in March, on the 3rd and the 20th. They continue working on projects and thinking about how they can support the library’s efforts. Three new applications for TAB members were submitted throughout the month, and two of those students have started attending meetings.

      • We also shifted our meetings from Wednesday to Saturday based on the results of a Doodle poll for availability. We’re hoping this shift will be good to fit in

      • 2 TAB members developed and implemented the March Craft Cafe. This month, a middle school student and a high school were strategically partnered together as an expression of the Learning Partners Program. This turned out to be an effective model and will be replicated for other programs.

        Craft Cafe

      • Our March Craft Cafe was held on Friday the 19th. Similar to last month, we had 14 participants, including the two TAB members who hosted.

      • Our next Craft Cafe is Friday, April 16, at 5:00 pm. Two TAB members (a middle and a high school student) are taking on this program. This is the program model they created: https://docs.google.com/document/d/12vRo7H60vvIe6GQLqSQk56ZWsJFMAA2t5KSdJoXmeQM/edit?usp=shari ng

        Other programs/partnerships/initiatives

      • We partnered with The Art Center of Highland Park to be able to host a Teen Art Workshop on the art of graffiti. We had 14 students who attended and received an overwhelmingly positive response. Here is a picture of their final project:

        https://lh3.googleusercontent.com/JDe9LlTatXuJe6u_gePXcpgIUsrBW4P1yLcz7eFIDTLuOPwnnWpbKNlj0SZ2UWxUCcMkEXMwAm6lJ2_9v4FM22gTJRrltE-xWXzwPfKx57d6YOIGrv3P5PAbdxYW7cY2wNYSjGO8

      • We will also partner with The Art Center to host the Draw Together event at the beginning of May. TAB members will support this effort and help with the distribution of kits and being present at the event.

        Board Meeting Open Items

      • None to report


        The Friends of the Highwood Public Library


      • The Friends continue to work on developing fundraising strategy for the capital campaign.

11:21 AM Highwood Public Library

04/21/21 Balance Sheet w/Prior Month Comparison

Cash Basis As of March 31, 2021

image


Mar 31, 21 Feb 28, 21 $ Change % Change

image image image image

ASSETS

Current Assets Checking/Savings

10000 · CASH & INVESTMENT ACCOUNTS

10100 · Petty Cash/Cash On Hand 10201 · BOH General Fund Chk. (3563)

10201.G · BOH - Grant Balance

50.00


146,964.68


50.00


146,322.99


0.00


641.69


0.0%


0.4%

10201.1 · BOH - Operating

192,706.34


163,180.16


29,526.18


18.1%

Total 10201 · BOH General Fund Chk. (3563)

339,671.02


309,503.15


30,167.87


9.8%

10206 · BOH Payroll Acct. Chk. (0133)

6,572.60


7,602.51


-1,029.91


-13.6%

10216 · IMET Capital Impr. Fund (8102)

3,665.97


3,665.22


0.75


0.0%

10221 · IMET Reserve Fund (8101)

20,107.87


20,103.74


4.13


0.0%

10240 · BOH Convenience Fund Chk (2208)

5,987.05


4,642.00


1,345.05


29.0%

Total 10000 · CASH & INVESTMENT ACCOUNTS

376,054.51


345,566.62


30,487.89


8.8%

Total Checking/Savings

376,054.51


345,566.62


30,487.89


8.8%

Other Current Assets

13500 · Other Receivables


1,552.63



1,552.63



0.00



0.0%

14600 · Due from Primary Government

318.08


318.08


0.00


0.0%

14500 · Property Tax Receivable

292,500.37


292,500.37


0.00


0.0%

13000 · Prepaid Expenses

681.45


681.45


0.00


0.0%

Total Other Current Assets

295,052.53


295,052.53


0.00


0.0%

Total Current Assets

671,107.04


640,619.15


30,487.89


4.8%

TOTAL ASSETS

671,107.04


image


640,619.15


image


30,487.89


image


4.8%









LIABILITIES & EQUITY








Liabilities

Current Liabilities

Other Current Liabilities 22000 · Payroll Liabilities

22102 · Payroll Tax Liability

7,864.41


7,864.41


0.00


0.0%

22101 · Insurance Payable

262.34


0.00


262.34


100.0%

22100 · IMRF W/H Payable

1,445.61


1,369.91


75.70


5.5%

22000 · Payroll Liabilities - Other

305.07


305.07


0.00


0.0%

Total 22000 · Payroll Liabilities

9,877.43


9,539.39


338.04


3.5%

24000 · Deferred Property Taxes

292,500.37


292,500.37


0.00


0.0%

Total Other Current Liabilities

302,377.80


302,039.76


338.04


0.1%

Total Current Liabilities

302,377.80


302,039.76


338.04


0.1%

Total Liabilities

302,377.80


302,039.76


338.04


0.1%

Equity

32000 · Unrestricted Net Assets


210,490.23



210,490.23



0.00



0.0%

Net Income

158,239.01


128,089.16


30,149.85


23.5%

Total Equity

368,729.24


338,579.39


30,149.85


8.9%

TOTAL LIABILITIES & EQUITY

671,107.04


image


640,619.15


image


30,487.89


image


4.8%










Page 1

11:22 AM Highwood Public Library

04/21/21 Profit & Loss YTD Budget vs. Actual

Cash Basis May 2020 through March 2021

image


May '20 - Mar 21 Budget $ Over Budget % of Budget

image image image image

Ordinary Income/Expense Income

41000 · GENERAL REVENUES

41100 · Tax Revenue - Lake County

285,931.60


292,500.00


-6,568.40


97.8%

41200 · Tax Revenue - PPRT

0.00


1,500.00


-1,500.00


0.0%

41300 · Grants








41300.1 · Per Capita Grant

6,756.25


6,700.00


56.25


100.8%

41300.3 · Other Miscellaneous Grants

252,258.01


0.00


252,258.01


100.0%

Total 41300 · Grants

259,014.26


6,700.00


252,314.26


3,865.9%

41400 · Interest & Dividends

69.74


414.00


-344.26


16.8%

Total 41000 · GENERAL REVENUES

545,015.60


301,114.00


243,901.60


181.0%

42000 · OPERATING REVENUES








42100 · Fines, Fees & Damaged Materials

0.00


792.00


-792.00


0.0%

42300 · Book Sales

31.27


0.00


31.27


100.0%

42400 · Cookbook Sales

23.63


0.00


23.63


100.0%

42600 · Photocopier

0.00


1,800.00


-1,800.00


0.0%

42800 · Headphones

0.00


20.00


-20.00


0.0%

42900 · Gifts & Donations








42900.2 · Friends of the Library

16,175.00


5,000.00


11,175.00


323.5%

42900.1 · General Gifts & Donations

6,281.73


0.00


6,281.73


100.0%

Total 42900 · Gifts & Donations

22,456.73


5,000.00


17,456.73


449.1%

Total 42000 · OPERATING REVENUES

22,511.63


7,612.00


14,899.63


295.7%

Total Income

567,527.23


308,726.00


258,801.23


183.8%

Expense








51000 · PERSONNEL & BENEFITS








51100 · Wages & Salaries

136,498.72

175,569.62

-39,070.90

77.7%

51110 · Bonuses/Overtime

4,554.18

3,300.00

1,254.18

138.0%

51115 · IMRF Expense

10,048.26

12,631.43

-2,583.17

79.5%

51120 · Medical/Health Insurance

7,354.13

8,033.27

-679.14

91.5%

51125 · Dental Insurance

4.40

716.04

-711.64

0.6%

51130 · Life Insurance

42.77

54.00

-11.23

79.2%

51135 · Vision Insurance

1.52

158.17

-156.65

1.0%

51140 · Employer FICA

11,043.60

13,431.08

-2,387.48

82.2%

51999 · Payroll Processing Fees

900.00

2,400.00

-1,500.00

37.5%

Total 51000 · PERSONNEL & BENEFITS

170,447.58

216,293.61

-45,846.03

78.8%

52000 · LIBRARY MATERIALS & SUPPLIES





52100 · Books, Fiction








52100.1 · Books F - Adult

2,909.16

2,500.00

409.16

116.4%

52100.2 · Books F - Children/Juvenile

984.56

2,265.00

-1,280.44

43.5%

52100.3 · Books F - Young Adult

1,030.64

2,265.00

-1,234.36

45.5%

52100.4 · Books F - Spanish Adult

396.27

1,500.00

-1,103.73

26.4%

52100.5 · Books F - Spanish Chld./Juv.

0.00

500.00

-500.00

0.0%

Total 52100 · Books, Fiction

5,320.63

9,030.00

-3,709.37

58.9%

52150 · Books, Non-Fiction





52150.1 · Books NF - Adult

1,335.53

1,735.00

-399.47

77.0%

52150.2 · Books NF - Children/Juvenile

0.00

2,000.00

-2,000.00

0.0%

52150.3 · Books NF - Young Adult

19.00

0.00

19.00

100.0%

52150.4 · Books NF - Spanish

728.39

750.00

-21.61

97.1%

Total 52150 · Books, Non-Fiction

2,082.92

4,485.00

-2,402.08

46.4%

52200 · A/V Materials





52200.6 · A/V Games

402.66

1,200.00

-797.34

33.6%

52200.1 · A/V - Adult

683.90

2,500.00

-1,816.10

27.4%

52200.2 · A/V - Children/Juvenile

274.13

1,250.00

-975.87

21.9%

52200.5 · A/V - Spanish Chld./Juv.

0.00

250.00

-250.00

0.0%


Page 1

11:22 AM Highwood Public Library

04/21/21 Profit & Loss YTD Budget vs. Actual

Cash Basis May 2020 through March 2021

image



May '20 - Mar 21


Budget


$ Over Budget


% of Budget

Total 52200 · A/V Materials

1,360.69


5,200.00


-3,839.31


26.2%

52350 · On-Line Resources








52350.3 · On-Line - Zinio

0.00


1,000.00


-1,000.00


0.0%

52350.4 · On-Line - eRead

544.84


495.00


49.84


110.1%

Total 52350 · On-Line Resources

544.84


1,495.00


-950.16


36.4%

52400 · Periodicals








52400.1 · Periodicals - Adult

1,652.47


3,401.16


-1,748.69


48.6%

52400.3 · Periodicals - Subscription Svc

1,003.62


1,200.00


-196.38


83.6%

Total 52400 · Periodicals

2,656.09


4,601.16


-1,945.07


57.7%

52600 · Book Standing Orders








52600.2 · Book SO - Children/Juvenile

166.65


170.00


-3.35


98.0%

Total 52600 · Book Standing Orders

166.65


170.00


-3.35


98.0%

52650 · Processing Supplies

663.89


500.00


163.89


132.8%

Total 52000 · LIBRARY MATERIALS & SUPPLIES

12,795.71


25,481.16


-12,685.45


50.2%

53000 · PROGRAMMING








53100 · Library Program Facilitators








53100.3 · Program Fac- Child

225.00


3,000.00


-2,775.00


7.5%

53100.2 · Program Fac- Young Adult

69.00


750.00


-681.00


9.2%

53100.1 · Program Fac.-Adult

5,100.00


4,680.00


420.00


109.0%

Total 53100 · Library Program Facilitators

5,394.00


8,430.00


-3,036.00


64.0%

53200 · Program Supplies








53200.1 · Prog. Suppl. - Adult

113.96


600.00


-486.04


19.0%

53200.2 · Prog. Suppl. - Children

2,886.67


3,000.00


-113.33


96.2%

53200.3 · Prog. Suppl. - Young Adult

436.05


1,000.00


-563.95


43.6%

Total 53200 · Program Supplies

3,436.68


4,600.00


-1,163.32


74.7%

Total 53000 · PROGRAMMING

8,830.68


13,030.00


-4,199.32


67.8%

54000 · GRANT EXPENSES








54155 · Travel Reimbursement

111.42


0.00


111.42


100.0%

54195 · Training Expense

1,500.00


0.00


1,500.00


100.0%

54135 · Grant Program Supplies

20,361.88


0.00


20,361.88


100.0%

54185 · Grant Telecommunications

591.73


0.00


591.73


100.0%

54190 · Grant Licensing fees

210.00


0.00


210.00


100.0%

54110 · Contracted Services

85,866.72


0.00


85,866.72


100.0%

54180 · Materials

26,025.27


0.00


26,025.27


100.0%

54150 · Event Supplies

5,232.91


0.00


5,232.91


100.0%

54140 · Office Supplies

5,888.14


0.00


5,888.14


100.0%

54130 · Employer FICA

1,641.14


0.00


1,641.14


100.0%

54120 · Wages & Salaries

21,452.99


0.00


21,452.99


100.0%

54100 · Per Capita Grant Expenses








54100.4 · Per Capita - Other/Misc.

6,756.25


0.00


6,756.25


100.0%

Total 54100 · Per Capita Grant Expenses

6,756.25


0.00


6,756.25


100.0%

Total 54000 · GRANT EXPENSES

175,638.45


0.00


175,638.45


100.0%

55000 · GENERAL ADMINISTRATION








55100 · Library Board & Staff Expenses








55100.1 · Staff Development

636.79

930.00

-293.21

68.5%

55100.2 · Library Board Expense

577.03

300.00

277.03

192.3%

55100.3 · Travel Reimbursement

9.17

501.60

-492.43

1.8%

Total 55100 · Library Board & Staff Expenses

1,222.99

1,731.60

-508.61

70.6%

55200 · Technology





55200.1 · Circulation System (ILS)

1,825.00

1,700.00

125.00

107.4%

55200.2 · Baker/Taylor TS3 Search System

1,635.00

1,635.00

0.00

100.0%

55200.3 · Website

1,349.50

475.00

874.50

284.1%

Page 2

11:22 AM Highwood Public Library

04/21/21 Profit & Loss YTD Budget vs. Actual

Cash Basis May 2020 through March 2021

image



May '20 - Mar 21


Budget


$ Over Budget


% of Budget

55200.5 · Hardware Purchases

0.00


4,755.00


-4,755.00


0.0%

Total 55200 · Technology

4,809.50


8,565.00


-3,755.50


56.2%

55300 · Furniture & Equipment 55300.1 · Furniture Purchases


0.00



100.00



-100.00



0.0%

55300.2 · Equipment Leases (Copier)

4,065.95


3,504.00


561.95


116.0%

55300.3 · Equipment Purchases

124.50


250.00


-125.50


49.8%

Total 55300 · Furniture & Equipment

4,190.45


3,854.00


336.45


108.7%

55400 · General Office/Administration 55400.2 · Office/Library Supplies


3,858.07



5,500.00



-1,641.93



70.1%

55400.3 · Membership Dues/Fees

895.14


1,035.00


-139.86


86.5%

55400.4 · Licensing Fees

743.76


985.00


-241.24


75.5%

55400.5 · Postage & Shipping Fees

143.26


400.00


-256.74


35.8%

55400.6 · Telecommunications/Internet

2,793.96


3,100.00


-306.04


90.1%

55400.7 · Utilities

449.75


500.00


-50.25


90.0%

55400.8 · Liability/Property Insurance

1,515.40


2,098.00


-582.60


72.2%

55400.9 · Workers Compensaiton Insurance

238.62


227.00


11.62


105.1%

Total 55400 · General Office/Administration

10,637.96


13,845.00


-3,207.04


76.8%

55500 · Outreach & Public Relations 55500.1 · Public Relations - Programs


0.00



500.00



-500.00



0.0%

55500.2 · Public Relations - Gen. Library

0.00


1,600.00


-1,600.00


0.0%

55500.3 · Community Outreach/Relations

0.00


500.00


-500.00


0.0%

Total 55500 · Outreach & Public Relations

0.00


2,600.00


-2,600.00


0.0%

55600 · Bank/Svc. Fees & Fin. Charges 55600.1 · Wire Transfers


0.00



33.00



-33.00



0.0%

55600 · Bank/Svc. Fees & Fin. Charges - Other

153.40


0.00


153.40


100.0%

Total 55600 · Bank/Svc. Fees & Fin. Charges

153.40


33.00


120.40


464.8%

Total 55000 · GENERAL ADMINISTRATION

21,014.30


30,628.60


-9,614.30


68.6%

56000 · PROFESSIONAL/CONTRACT SERVICES

56250 · Marketing/Communications Conslt


3,285.00



3,900.00



-615.00



84.2%

56100 · Accounting Services

4,500.00


7,500.00


-3,000.00


60.0%

56150 · Audit Services

2,200.00


0.00


2,200.00


100.0%

56200 · Cleaning Services

3,275.00


4,680.00


-1,405.00


70.0%

56300 · IT/Computer Services

1,684.00


3,840.00


-2,156.00


43.9%

56400 · Legal Services

56500 · Maintenance Services

56500.1 · Maintenance Svcs. - Interior

0.00


5,442.50


500.00


4,320.00


-500.00


1,122.50


0.0%


126.0%

56500.2 · Maintenance Svcs. - Exterior

175.00


425.00


-250.00


41.2%

Total 56500 · Maintenance Services

5,617.50


4,745.00


872.50


118.4%

Total 56000 · PROFESSIONAL/CONTRACT SERVICES

20,561.50


25,165.00


-4,603.50


81.7%

Total Expense

409,288.22


310,598.37


98,689.85


131.8%

Net Ordinary Income

158,239.01


-1,872.37


160,111.38


-8,451.3%

Net Income

158,239.01


image


-1,872.37


image


160,111.38


image


-8,451.3%










Page 3

11:22 AM Highwood Public Library

04/21/21 Profit & Loss w/Prior Month Comparison

Cash Basis March 2021

image


Mar 21 Feb 21 $ Change % Change

image image image image

Ordinary Income/Expense Income

41000 · GENERAL REVENUES

41300 · Grants


41300.3 · Other Miscellaneous Grants

58,320.37

1,500.00

56,820.37

3,788.0%

Total 41300 · Grants

58,320.37

1,500.00

56,820.37

3,788.0%

41400 · Interest & Dividends

4.88

4.67

0.21

4.5%

Total 41000 · GENERAL REVENUES

58,325.25

1,504.67

56,820.58

3,776.3%

42000 · OPERATING REVENUES





42900 · Gifts & Donations





42900.1 · General Gifts & Donations

0.00


597.00


-597.00


-100.0%

Total 42900 · Gifts & Donations

0.00


597.00


-597.00


-100.0%

Total 42000 · OPERATING REVENUES

0.00


597.00


-597.00


-100.0%

Total Income

58,325.25


2,101.67


56,223.58


2,675.2%

Expense








51000 · PERSONNEL & BENEFITS








51100 · Wages & Salaries

14,076.13

13,560.17

515.96

3.8%

51115 · IMRF Expense

930.53

892.04

38.49

4.3%

51120 · Medical/Health Insurance

0.00

740.60

-740.60

-100.0%

51125 · Dental Insurance

0.00

0.00

0.00

0.0%

51130 · Life Insurance

0.00

4.28

-4.28

-100.0%

51135 · Vision Insurance

0.00

0.00

0.00

0.0%

51140 · Employer FICA

1,056.78

1,017.30

39.48

3.9%

51999 · Payroll Processing Fees

100.00

0.00

100.00

100.0%

Total 51000 · PERSONNEL & BENEFITS

16,163.44

16,214.39

-50.95

-0.3%

52000 · LIBRARY MATERIALS & SUPPLIES





52100 · Books, Fiction








52100.1 · Books F - Adult

284.12

222.37

61.75

27.8%

52100.3 · Books F - Young Adult

0.00

55.28

-55.28

-100.0%

52100.4 · Books F - Spanish Adult

144.49

0.00

144.49

100.0%

Total 52100 · Books, Fiction

428.61

277.65

150.96

54.4%

52150 · Books, Non-Fiction





52150.1 · Books NF - Adult

190.74

114.61

76.13

66.4%

52150.4 · Books NF - Spanish

389.42

16.63

372.79

2,241.7%

Total 52150 · Books, Non-Fiction

580.16

131.24

448.92

342.1%

52200 · A/V Materials





52200.6 · A/V Games

402.66

0.00

402.66

100.0%

52200.1 · A/V - Adult

164.17

329.33

-165.16

-50.2%

Total 52200 · A/V Materials

566.83

329.33

237.50

72.1%

52400 · Periodicals





52400.1 · Periodicals - Adult

201.21

441.00

-239.79

-54.4%

Total 52400 · Periodicals

201.21

441.00

-239.79

-54.4%

52650 · Processing Supplies

18.49

15.68

2.81

17.9%

Total 52000 · LIBRARY MATERIALS & SUPPLIES

1,795.30

1,194.90

600.40

50.3%

53000 · PROGRAMMING





53100 · Library Program Facilitators





53100.1 · Program Fac.-Adult

1,050.00

990.00

60.00

6.1%

Total 53100 · Library Program Facilitators

1,050.00

990.00

60.00

6.1%

53200 · Program Supplies





53200.1 · Prog. Suppl. - Adult

0.00

44.50

-44.50

-100.0%

Page 1

11:22 AM Highwood Public Library

04/21/21 Profit & Loss w/Prior Month Comparison

Cash Basis March 2021

image



Mar 21


Feb 21


$ Change


% Change

53200.2 · Prog. Suppl. - Children

493.02


361.91


131.11


36.2%

53200.3 · Prog. Suppl. - Young Adult

78.88


122.84


-43.96


-35.8%

Total 53200 · Program Supplies

571.90


529.25


42.65


8.1%

Total 53000 · PROGRAMMING

1,621.90


1,519.25


102.65


6.8%

54000 · GRANT EXPENSES








54135 · Grant Program Supplies

673.76


404.26


269.50


66.7%

54110 · Contracted Services

1,829.99


2,200.00


-370.01


-16.8%

54180 · Materials

0.00


203.20


-203.20


-100.0%

54130 · Employer FICA

140.76


121.54


19.22


15.8%

54120 · Wages & Salaries

1,840.00


1,588.75


251.25


15.8%

Total 54000 · GRANT EXPENSES

4,484.51


4,517.75


-33.24


-0.7%

55000 · GENERAL ADMINISTRATION








55100 · Library Board & Staff Expenses 55100.1 · Staff Development


352.56



0.00



352.56



100.0%

55100.2 · Library Board Expense

0.00


79.67


-79.67


-100.0%

Total 55100 · Library Board & Staff Expenses

352.56


79.67


272.89


342.5%

55200 · Technology








55200.3 · Website

724.50


0.00


724.50


100.0%

Total 55200 · Technology

724.50


0.00


724.50


100.0%

55300 · Furniture & Equipment








55300.2 · Equipment Leases (Copier)

291.33


774.47


-483.14


-62.4%

Total 55300 · Furniture & Equipment

291.33


774.47


-483.14


-62.4%

55400 · General Office/Administration








55400.2 · Office/Library Supplies

525.31


110.86


414.45


373.9%

55400.5 · Postage & Shipping Fees

127.95


0.00


127.95


100.0%

55400.6 · Telecommunications/Internet

269.60


446.54


-176.94


-39.6%

55400.7 · Utilities

0.00


124.14


-124.14


-100.0%

55400.8 · Liability/Property Insurance

0.00


1,515.40


-1,515.40


-100.0%

55400.9 · Workers Compensaiton Insurance

0.00


238.62


-238.62


-100.0%

Total 55400 · General Office/Administration

922.86


2,435.56


-1,512.70


-62.1%

55600 · Bank/Svc. Fees & Fin. Charges

0.00


18.00


-18.00


-100.0%

Total 55000 · GENERAL ADMINISTRATION

2,291.25


3,307.70


-1,016.45


-30.7%

56000 · PROFESSIONAL/CONTRACT SERVICES








56250 · Marketing/Communications Conslt

285.00


600.00


-315.00


-52.5%

56100 · Accounting Services

500.00


0.00


500.00


100.0%

56200 · Cleaning Services

360.00


405.00


-45.00


-11.1%

56500 · Maintenance Services








56500.1 · Maintenance Svcs. - Interior

674.00


100.00


574.00


574.0%

Total 56500 · Maintenance Services

674.00


100.00


574.00


574.0%

Total 56000 · PROFESSIONAL/CONTRACT SERVICES

1,819.00


1,105.00


714.00


64.6%

Total Expense

28,175.40


27,858.99


316.41


1.1%

Net Ordinary Income

30,149.85


-25,757.32


55,907.17


217.1%

Net Income

30,149.85


image


-25,757.32


image


55,907.17


image


217.1%










Page 2

11:24 AM

04/21/21

Highwood Public Library

Check Detail

March 23 through April 20, 2021



Type


Num


Date


Name


Memo


Account


Original Amount



Bill Pmt -Check



DD



03/25/2021



The Wall Street Journal



Renew Subscription



10240 · BOH Convenience Fund Chk (2208)



-134.97



Bill



032521



03/25/2021





Renew Subscription



52400.1 · Periodicals - Adult



134.97


TOTAL













134.97




Bill Pmt -Check



DD



03/26/2021



The Gratzi, Inc.



Website Updates



10240 · BOH Convenience Fund Chk (2208)



-724.50




Bill



2021.4346



03/22/2021





Website Updates



55200.3 · Website



724.50


TOTAL













724.50




Bill Pmt -Check



DD



03/26/2021



Amazon.com



Program supplies/child Spring Arts & Crafts



10240 · BOH Convenience Fund Chk (2208)



-68.97




Bill



113-9260530-0301853



03/26/2021





Program supplies/child Spring Arts & Crafts



53200.2 · Prog. Suppl. - Children



68.97


TOTAL













68.97




Bill Pmt -Check



DD



03/29/2021



Amazon.com



Purchase Books NF-Spanish



10240 · BOH Convenience Fund Chk (2208)



-12.95




Bill



114-6229741-5956210



03/29/2021





Purchase Books NF-Spanish



52150.4 · Books NF - Spanish



12.95


TOTAL













12.95




Bill Pmt -Check



1993



04/20/2021



Baker & Taylor



Acct. #L425431 - Library Materials



10201.1 · BOH - Operating



-2,274.19




Bill



2035785885



03/05/2021





Processing Fee



52650 · Processing Supplies



1.84











Purchase F Adult Books


52100.1 · Books F - Adult


31.07



Bill


2035810417


03/15/2021




Processing Fee


52650 · Processing Supplies


8.48











Purchase F and NF Adult Books


52100.1 · Books F - Adult


104.39











Purchase F and NF Adult Books


52150.1 · Books NF - Adult


50.29



Bill


2035848382


03/18/2021




Processing Fee


52650 · Processing Supplies


2.38











Purchase F and NF Adult Books


52100.4 · Books F - Spanish Adult


236.29











Purchase F and NF Adult Books


52150.1 · Books NF - Adult


8.92











Purchase F and NF Adult Books


52150.4 · Books NF - Spanish


231.46



Bill


2035826530


03/19/2021




Processing Fee


52650 · Processing Supplies


3.77











Purchase F and NF Adult Books


52100.1 · Books F - Adult


64.39











Purchase F and NF Adult Books


52150.1 · Books NF - Adult


17.84



Bill


2035833155


03/23/2021




Processing Fee


52650 · Processing Supplies


16.39











Purchase F Books


52100.1 · Books F - Adult


32.76











Purchase F Books


52100.2 · Books F - Children/Juvenile


220.60



Bill


2035855855


03/23/2021




Processing Fee


52650 · Processing Supplies


1.46











Purchase NF Adult Books


52150.1 · Books NF - Adult


292.50



Bill


2035855854


03/23/2021




Processing Fee


52650 · Processing Supplies


0.20











Purchase F Adult Books


52100.1 · Books F - Adult


14.13











Purchase F Books


52100.3 · Books F - Young Adult


10.73











Purchase NF Adult Books


52150.1 · Books NF - Adult


15.81



Bill


2035829766


03/23/2021




Purchase F Books


52100.2 · Books F - Children/Juvenile


225.96



Bill


2035879767


04/01/2021




Processing Fee


52650 · Processing Supplies


1.11











Purchase F Adult Books


52100.1 · Books F - Adult


143.47











Purchase F Books


52100.4 · Books F - Spanish Adult


14.85











Purchase NF Adult Books


52150.1 · Books NF - Adult


45.37











Purchase NF Books


52150.4 · Books NF - Spanish


18.00

















Page 1 of 4

11:24 AM

04/21/21

Highwood Public Library

Check Detail

March 23 through April 20, 2021



Type


Num


Date


Name


Memo


Account


Original Amount



Bill


2035844077


04/02/2021




Processing Fee


52650 · Processing Supplies


2.75











Purchase F and NF Adult Books


52100.1 · Books F - Adult


31.64











Purchase F and NF Adult Books


52150.1 · Books NF - Adult


15.25



Bill


2035855029


04/09/2021




Processing Fee


52650 · Processing Supplies


4.41











Purchase F Books


52100.1 · Books F - Adult


30.51











Purchase F Books


52100.2 · Books F - Children/Juvenile


41.22



Bill


2035901969


04/12/2021




Processing Fee


52650 · Processing Supplies


1.66











Purchase F and NF Books


52100.1 · Books F - Adult


32.75











Purchase F and NF Books


52100.4 · Books F - Spanish Adult


21.98











Purchase F and NF Books


52150.4 · Books NF - Spanish


9.45











Purchase F and NF Books


52150.1 · Books NF - Adult


66.29











Purchase F and NF Books


52150.4 · Books NF - Spanish


201.82


TOTAL













2,274.19




Bill Pmt -Check



1994



04/20/2021



Carolina Ibarra Carrubias





10201.1 · BOH - Operating



-4,160.00




Bill



Feb 2021 Abriendo Pu



02/20/2021





Feb 2021 Abriendo Puertas



54110 · Contracted Services



800.00



Bill


Feb 2021 CHW


02/20/2021




February 2021 CHW Northwestern Lake Forest


54110 · Contracted Services


480.00



Bill


March JG CHW


03/25/2021




March 2021 Julian Grace CHW


54110 · Contracted Services


800.00



Bill


Apr 2021 CHW


04/17/2021




April 2021 CHW Northwestern Lake Forest


54110 · Contracted Services


800.00



Bill


Apr 2021 Abriendo Pu


04/17/2021




April 2021 Abriendo Puertas


54110 · Contracted Services


800.00



Bill


Apr 2021 JG CHW


04/17/2021




April 2021 Julian Grace CHW


54110 · Contracted Services


480.00


TOTAL













4,160.00




Bill Pmt -Check



1995



04/20/2021



City of Highwood.





10201.1 · BOH - Operating



-2,014.44




Bill



2021-HM



04/07/2021





March 2021 Medical/Health Insurance



51120 · Medical/Health Insurance



908.28











March 2021 Dental Insurance


51125 · Dental Insurance


78.08











March 2021 Vision Insurance


51135 · Vision Insurance


16.58











March 2021 Life Insurance


51130 · Life Insurance


4.28



Bill


2021-HA


04/07/2021




April 2021 Medical/Health Insurance


51120 · Medical/Health Insurance


908.28











April 2021 Dental Insurance


51125 · Dental Insurance


78.08











April 2021 Vision Insurance


51135 · Vision Insurance


16.58











April 2021 Life Insurance


51130 · Life Insurance


4.28


TOTAL













2,014.44




Bill Pmt -Check



1996



04/20/2021



Demco



Purchase Office/Library Supplies



10201.1 · BOH - Operating



-341.15




Bill



6928489



03/26/2021





Purchase Office/Library Supplies



55400.2 · Office/Library Supplies



341.15


TOTAL













341.15




Bill Pmt -Check



1997



04/20/2021



Fabio Gomez





10201.1 · BOH - Operating



-4,800.00




Bill



Feb 2021 CHW



02/20/2021





February 2021 CHW Northwestern Lake Forest



54110 · Contracted Services



480.00



Bill


Feb 2021 Programs


02/20/2021




Feb 2021 Program Fac. Adult


53100.1 · Program Fac.-Adult


360.00



Bill


March 2021 JG CHW


03/25/2021




March 2021 Julian Grace CHW


54110 · Contracted Services


800.00



Bill


Apr 2021 JG CHW


04/17/2021




April 2021 Julian Grace CHW


53100.1 · Program Fac.-Adult


1,600.00



Bill


Apr 2021 CHW


04/17/2021




April 2021 CHW Northwestern Lake Forest


53100.1 · Program Fac.-Adult


1,200.00



Bill


Apr 2021 Program


04/17/2021




April 2021 Program Fac.-Adult


53100.1 · Program Fac.-Adult


360.00


TOTAL













4,800.00

















Page 2 of 4

11:24 AM

04/21/21

Highwood Public Library

Check Detail

March 23 through April 20, 2021



Type


Num


Date


Name


Memo


Account


Original Amount




Bill Pmt -Check



1998



04/20/2021



Guadarama, Isabel





10201.1 · BOH - Operating



-540.00




Bill



032021



03/20/2021





Cleaning Service March 11, 14, 16, 20 2021



56200 · Cleaning Services



180.00



Bill


033121


03/31/2021




Cleaning Service March 25, 28, 31 2021


56200 · Cleaning Services


135.00



Bill


041721


04/17/2021




Cleaning Service April 5,7,10,14, 17 2021


56200 · Cleaning Services


225.00


TOTAL













540.00




Bill Pmt -Check



1999



04/20/2021



GW & Associates PC





10201.1 · BOH - Operating



-1,200.00




Bill



2103153



03/08/2021





February 2021 Accounting Service



56100 · Accounting Services



500.00











February 2021 Payroll Fees


51999 · Payroll Processing Fees


100.00



Bill


2104178


04/05/2021




March 2021 Accounting Services


56100 · Accounting Services


500.00











March 2021 Payroll Fees


51999 · Payroll Processing Fees


100.00


TOTAL













1,200.00




Bill Pmt -Check



2000



04/20/2021



Impact Networking, LLC



Copier Contract coverage 1/12/21 to 4/11/21



10201.1 · BOH - Operating



-609.62




Bill



2098389



04/04/2021





Copier Contract coverage 1/12/21 to 4/11/21



55300.2 · Equipment Leases (Copier)



609.62


TOTAL













609.62




Bill Pmt -Check



2001



04/20/2021



Knutson, Jim





10201.1 · BOH - Operating



-6,352.70




Bill



122020 State IL DNA



12/20/2020





State of IL DNA Grant -Partial payment for work



54110 · Contracted Services



750.00



Bill


Library Hardware exp


02/22/2021




Lenovo laptop


55200.5 · Hardware Purchases


323.61











Lenovo laptop


55200.5 · Hardware Purchases


323.05











55 inch TV


55200.5 · Hardware Purchases


269.68











Lenovo Bags


55200.5 · Hardware Purchases


21.23











2 security cameras


55200.5 · Hardware Purchases


69.98











2 mounting boxes


55200.5 · Hardware Purchases


37.52











All in one printer


55200.5 · Hardware Purchases


367.93











HDMI cable


55200.5 · Hardware Purchases


10.78











HDMI cable


55200.5 · Hardware Purchases


10.78











Mouse


55200.5 · Hardware Purchases


8.62











misc hardware


55200.5 · Hardware Purchases


164.16











24 port switch


55200.5 · Hardware Purchases


84.99



Bill


October 2020


03/08/2021




October 2020 IT Services


56300 · IT/Computer Services


550.00



Bill


November 2020


03/08/2021




November 2020 IT Services


56300 · IT/Computer Services


210.00



Bill


December 2020


03/08/2021




December 2020 IT Services


56300 · IT/Computer Services


260.00



Bill


January 2021


03/08/2021




Janaury 2021 IT Services


56300 · IT/Computer Services


320.00



Bill


State IL DNA exp 1


03/31/2021




State of IL DNA expenses 1


54180 · Materials


2,570.37


TOTAL













6,352.70




Bill Pmt -Check



2002



04/20/2021



Lomeli, Itzayana Rocio Gonzalez





10201.1 · BOH - Operating



-714.00




Bill



March 2021 JG CHW



03/25/2021





March 2021 Julian Grace CHW



54110 · Contracted Services



238.00



Bill


Apr 2021 JG CHW


04/17/2021




April 2021 Julian Grace CHW


54110 · Contracted Services


476.00


TOTAL













714.00




Bill Pmt -Check



2003



04/20/2021



Midwest Tape



Customer #2000007039 - Library Materials



10201.1 · BOH - Operating



-1,017.24

















Page 3 of 4

11:24 AM

04/21/21

Highwood Public Library

Check Detail

March 23 through April 20, 2021



Type


Num


Date


Name


Memo


Account


Original Amount




Bill



500131576



03/09/2021





Purchase A/V Adult



52200.1 · A/V - Adult



17.24



Bill


500309054


04/15/2021




Advance Digital Payment


52200.1 · A/V - Adult


1,000.00


TOTAL













1,017.24




Bill Pmt -Check



2004



04/20/2021



Pina, Beatriz Simon





10201.1 · BOH - Operating



-714.00




Bill



March 2021 JG CHW



03/25/2021





March 2021 Julian Grace CHW



54110 · Contracted Services



238.00



Bill


Apr 2021 JG CHW


04/17/2021




April 2021 Julian Grace CHW


54110 · Contracted Services


476.00


TOTAL













714.00




Bill Pmt -Check



2005



04/20/2021



Quill



Acct. #C359709



10201.1 · BOH - Operating



-308.67




Bill



15376134



03/17/2021





Purchase Office/Library Supplies



55400.2 · Office/Library Supplies



283.16



Bill


15815644


04/06/2021




Purchase Office/Library Supplies


55400.2 · Office/Library Supplies


25.51


TOTAL













308.67




Bill Pmt -Check



2006



04/20/2021



Tejeda, Fabiola





10201.1 · BOH - Operating



-714.00




Bill



March 2021 JG CHW



03/25/2021





March 2021 Julian Grace CHW



54110 · Contracted Services



238.00



Bill


April 2021 JG CHW


04/17/2021




April 2021 Julian Grace CHW


54110 · Contracted Services


476.00


TOTAL













714.00




Bill Pmt -Check



2007



04/20/2021



The Hartford



Treasurer Bond 5/1/2021-04/201/2022



10201.1 · BOH - Operating



-520.00




Bill



renewal-Treas Bond



04/08/2021





Treasurer Bond 5/1/2021-04/201/2022



55400.8 · Liability/Property Insurance



520.00


TOTAL













520.00




Bill Pmt -Check



2008



04/20/2021



Vergara, Oralia





10201.1 · BOH - Operating



-714.00




Bill



March 2021 JG CHW



03/25/2021





March 2021 Julian Grace CHW



54110 · Contracted Services



238.00



Bill


April 2021 JG CHW


04/17/2021




April 2021 Julian Grace CHW


54110 · Contracted Services


476.00


TOTAL













714.00




Bill Pmt -Check



2009



04/20/2021



Wence, Diana



Reimbursement for Michael exp March 19, 2021



10201.1 · BOH - Operating



-54.98




Bill



Michael reimb 3.19



04/03/2021





Reimbursement for Michael exp March 19, 2021



53200.2 · Prog. Suppl. - Children



54.98


TOTAL













54.98




Bill Pmt -Check



2010



04/20/2021



Worthington Direct



Purchase Activity tables, chairs, student desk, etc.



10201.1 · BOH - Operating



-3,375.11




Bill



INV367103HIG2044



04/09/2021





Purchase Activity tables, chairs, student desk, etc.



54180 · Materials



3,375.11


TOTAL













3,375.11













TOTAL A/P CHECKS


31,365.49













TOTAL PAYROLL COST


16,371.44













GRAND TOTAL


47,736.93

image

















Page 4 of 4