image


AGENDA - REGULAR MONTHLY MEETING HIGHWOOD PUBLIC LIBRARY BOARD OF TRUSTEES

Monday August 30, 2021 – 7 P.M.


  1. Call to order

  2. Roll call


  3. Public comment from the floor

  4. President’s report

    1. Letter of Agreement to retain Fund, Inc.

    2. Meeting with Director and Associate Director regarding Strategic Plan goals/action items

  5. Secretary’s report

    1. Motion to approve minutes from regular meeting of July 26, 2021


  6. Communication

  7. Treasurer Report

    1. Review of July Financials

    2. Motion to approve the August 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. Discuss updating Board Meeting calendar

    2. Motion to approve updated Board Meeting calendar

    3. Memo of Understanding (MOU) with Highland Park Library

    4. Motion to approve and enter into the MOU

    5. IL Construction Grant Agreement

    6. Motion to allow President to sign IL Construction Grant Agreement

    7. Discuss WB Olsen contract for the CDBG grant storage/garage room and hallway project

    8. Motion to sign WB Olsen contract for the CDBG grant project

    9. Review Strategic Plan Action Items for Library as Community


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

  14. Adjournment


Next regular board meeting – 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, 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 July 26, 2021


Present - Trustees: Barbara Cizek, Diana Guerrero, Lucy Hospodarsky, Nora Loredo, Jason Muelver, Carmen Patlan, Director

Absent: Bertha Chavez, Janell Cleland, Catherine Regalado Ms. Hospodarsky called the meeting to order at 7:02 pm. Public Comments - None

President’s Report


Committee Reports

Personnel: None

Policy: None

Technology: None

Finance: None

B&G: Ms. Cizek reported on the plumbing investigation. Received Sewer Line Replacement quote from Excel Plumbing for $14,850 to replace approximately 80 feet of sewer line with new PVC pipes.

Ms. Cizek to confirm if this is to make the pipes bigger and use 4” PVC.

Another recommendation is to change out the two women’s toilets to a faster flushing option for $765 each. Not needed in the men's bathroom because those are wall mounted.

Requested that the committee obtain a bid from Pasquesi Plumbing.


New Business

Discussion of cyber security awareness. Ms. Hospodarsky put together a slide deck and presentation for her company. Idea of having the library participate in Cyber Security Awareness Month in October and offering the information to the patrons and involving the HPPL.

Ms. Hospodarsky moved and Mr. Muelver seconded to adjourn the meeting. Motion carried unanimously.


Meeting adjourned at 7:56 p.m.


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

Director’s Report

August 30, 2021


Library Updates Library Renovation

Please see attached Project Status from 845 Design Group.

HVAC

    1. Reading Buddies

      • Will be OFF for the summer and will be back in October


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


        Homework Help

      • This program is on summer break as aligned with the academic school year. We will relaunch this program September 1.

      • We continue working on our orientation/training program for our 2021-22 Homework Help volunteers. The orientation for these volunteers will take place in mid-August.

        Robotics

      • The summer robotics team met five times throughout the month of July. Most of the students did not have experience with the EV3s, so more time was spent providing instruction on building the robots and learning to code than was initially anticipated. The team discussed ways to scale down the maze plan in order to develop project goals they felt were attainable. This included reducing the number of maze elements to focus on creating workable code.

        Teen Advisory Board (TAB)

      • TAB met two times in June, on the 12th and the 19th. We brainstormed activity ideas for the Summer Reading Finale and discussed ways TAB could support the Highwood Celebration event. We also started thinking of ways to create leadership positions in TAB to provide additional opportunities for members to gain leadership experience. As of now, we are considering developing coordinator positions that focus on programs, meetings, membership, and social media.

      • TAB members developed and implemented both the July Craft Cafe as well as the July Book Buffet. Both programs were well-attended and TAB members reported feeling excited about creating successful programs.

        Craft Cafe

      • Our July Craft Cafe was held on Friday the 16th. 12 middle and high school students attended the program.

        Similar to last month’s Craft Cafe, this program was implemented as a hybrid program. All Craft Cafes will follow

        this same format especially as we move closer to the start of the renovation of the library building.

      • To give TAB members the ability to focus on school starting on August 18, The Art Center Highland Park will host this program. Participants will redesign the cover of a book of their choice using paint and Sharpie.

        Book Buffet

      • After restructuring the book club and marketing it as the Book Buffet, we saw a much better turnout. 10 middle and high school students attended the event. We held a lively book discussion on plot, character, and genre and all of those participants were able engage in the conversation. At the end of the program, we discussed ideas for the next event: for August, we will be reading Aiden Thomas’ Cemetery Boys with Mexican snacks. Overall, there was a lot of excitement during the program and the TAB members who helped develop and implement the program were proud to see positive results of creative program development and marketing.


        https://lh3.googleusercontent.com/_SFjPoLAgg-ZnIunatom6dB3mjkxrY-f4NWxsVpr9QyK5pxeb9JuDQLqwOTouaTci6oOF-MYjUsFY_qd8G-2RbK78MSbm98QqvSONv_EZn16lvI2kgJnjRO_6ayvkuXbcbt4y9xn=s0


        Board Meeting Open Items

      • None to report.


        Other updates

      • RAILS is embarking on a new strategic plan and Diedre Berman –Executive Director reached out and requested I join their steering committee/advisory committee. They expect to complete it by next spring, so it’s not a long project, and the main thing they are asking of me is to think big about the future of libraries, and RAILS and from my particular point of view how can RAILS be the best system they can be.

      • The Highwood Public Library secured a grant from Julian Grace to hire a consultant that will work closely with the Friends of the Library as well as with the library leadership to continue with the fundraising efforts and on- going sustainability.

      • RAILS is currently embarking on a new strategic plan and I would like me to join their steering committee/advisory committee. They expect to complete the strategic plan by next spring, so it’s not a long project, and the main thing they are asking of me is to think big about the future of libraries, and RAILS and from my particular point of view how to be the best system they can be. More details to come.

      • I was contacted by Jeanne Hamilton ILA President asking if I would be interested in filling an open Library Association Open position. One of the current Illinois Library Association Board Members is moving out of state and stepping down from the Board. Here is the correspondence I received:


        “As the current Illinois Library Association President, I am working to fill this board seat vacancy. I have heard excellent things about all the amazing work you are doing in Highwood and think you would be a great addition to the Board!


        This year, the board plans to meet every other month, with the next meeting happening in September. We have committed to having the rest of the 2021 meetings virtually. Once we get closer to 2022, we will look at the possibility of meeting in person again, rotating locations throughout the state (as well as providing a virtual option too).


        Each board member is also assigned 1-2 committee/forum liaison roles. We ask board members to attend the

        meetings for their liaison committees/forums as they are able and to check in with the committee/forum leaders if they aren't able to make the meetings.


        Here is a link to the full expectations of the Board members and to the strategic plan (which includes a progress report with some of our recent activities).


        If you choose to accept, your term would run through June 30, 2022.


        I am happy to answer any questions you have - feel free to email me back or to call me at 309-590-6100. Thanks for considering,

        Jeanne Hamilton

        ILA President”


        The Friends of the Highwood Public Library


      • The Friends continue to work on developing fundraising strategy for the Growth and Sustainability Campaign.

2:30 PM Highwood Public Library

08/26/21 Balance Sheet w/Prior Month Comparison

Accrual Basis As of July 31, 2021

image


Jul 31, 21 Jun 30, 21 $ Change % Change

image image image image

ASSETS

Current Assets Checking/Savings

10000 ꞏ CASH & INVESTMENT ACCOUNTS

10250 ꞏ BOH Building Renovation Account

1,382,979.00


1,328,587.69


54,391.31


4.1%

10100 ꞏ Petty Cash/Cash On Hand

50.00


50.00


0.00


0.0%

10201 ꞏ BOH General Fund Chk. (3563)








10201.G ꞏ BOH - Grant Balance

285,126.58


120,191.68


164,934.90


137.2%

10201.1 ꞏ BOH - Operating

247,030.13


255,147.59


-8,117.46


-3.2%

Total 10201 ꞏ BOH General Fund Chk. (3563)

532,156.71


375,339.27


156,817.44


41.8%

10206 ꞏ BOH Payroll Acct. Chk. (0133)

1,933.39


9,380.17


-7,446.78


-79.4%

10216 ꞏ IMET Capital Impr. Fund (8102)

3,668.34


3,667.79


0.55


0.0%

10221 ꞏ IMET Reserve Fund (8101)

20,120.94


20,117.90


3.04


0.0%

10240 ꞏ BOH Convenience Fund Chk (2208)

2,909.35


2,057.37


851.98


41.4%

Total 10000 ꞏ CASH & INVESTMENT ACCOUNTS

1,943,817.73


1,739,200.19


204,617.54


11.8%

Total Checking/Savings

1,943,817.73


1,739,200.19


204,617.54


11.8%

Other Current Assets








13500 ꞏ Other Receivables

1,552.63


1,552.63


0.00


0.0%

14600 ꞏ Due from Primary Government

829.08


829.08


0.00


0.0%

14500 ꞏ Property Tax Receivable

292,501.47


292,501.47


0.00


0.0%

13000 ꞏ Prepaid Expenses

681.45


681.45


0.00


0.0%

Total Other Current Assets

295,564.63


295,564.63


0.00


0.0%

Total Current Assets

2,239,382.36


2,034,764.82


204,617.54


10.1%

TOTAL ASSETS

2,239,382.36


image


2,034,764.82


image


204,617.54


image


10.1%









LIABILITIES & EQUITY








Liabilities

Current Liabilities Accounts Payable

20000 ꞏ Accounts Payable


3,429.53



4,067.45



-637.92



-15.7%

Total Accounts Payable

3,429.53


4,067.45


-637.92


-15.7%

Other Current Liabilities








22000 ꞏ Payroll Liabilities 22102 ꞏ Payroll Tax Liability


7,864.41



7,864.41



0.00



0.0%

22101 ꞏ Insurance Payable

266.87


393.51


-126.64


-32.2%

22100 ꞏ IMRF W/H Payable

2,274.66


2,622.13


-347.47


-13.3%

22000 ꞏ Payroll Liabilities - Other

305.07


305.07


0.00


0.0%

Total 22000 ꞏ Payroll Liabilities

10,711.01


11,185.12


-474.11


-4.2%

24000 ꞏ Deferred Property Taxes

292,501.47


292,501.47


0.00


0.0%

Total Other Current Liabilities

303,212.48


303,686.59


-474.11


-0.2%

Total Current Liabilities

306,642.01


307,754.04


-1,112.03


-0.4%

Total Liabilities

306,642.01


307,754.04


-1,112.03


-0.4%

Equity








32000 ꞏ Unrestricted Net Assets

187,813.45


187,813.45


0.00


0.0%

Net Income

1,744,926.90


1,539,197.33


205,729.57


13.4%

Total Equity

1,932,740.35


1,727,010.78


205,729.57


11.9%

TOTAL LIABILITIES & EQUITY

2,239,382.36


image


2,034,764.82


image


204,617.54


image


10.1%










Page 1

2:43 PM Highwood Public Library

08/26/21 Profit & Loss YTD Budget vs. Actual

Accrual Basis May through July 2021

image


May - Jul 21 Budget $ Over Budget % of Budget

image image image image

Ordinary Income/Expense Income

41000 ꞏ GENERAL REVENUES

41100 ꞏ Tax Revenue - Lake County

150,486.89


292,500.00


-142,013.11


51.4%

41200 ꞏ Tax Revenue - PPRT

0.00


300.00


-300.00


0.0%

41300 ꞏ Grants








41330 ꞏ Temp. Restricted Grant- Bldg

1,410,491.86


0.00


1,410,491.86


100.0%

41320 ꞏ Temp. Restricted Grant Programs

288,496.89


0.00


288,496.89


100.0%

41310 ꞏ Unrestricted Grants

1,000.00


0.00


1,000.00


100.0%

41300.1 ꞏ Per Capita Grant

0.00


6,700.00


-6,700.00


0.0%

Total 41300 ꞏ Grants

1,699,988.75


6,700.00


1,693,288.75


25,373.0%

41400 ꞏ Interest & Dividends

11.01


40.00


-28.99


27.5%

41500 ꞏ Reimbursements

46.75


0.00


46.75


100.0%

Total 41000 ꞏ GENERAL REVENUES

1,850,533.40


299,540.00


1,550,993.40


617.8%

42000 ꞏ OPERATING REVENUES








42150 ꞏ Meeting Room Fees

0.00


180.00


-180.00


0.0%

42100 ꞏ Fines, Fees & Damaged Materials

0.00


514.80


-514.80


0.0%

42300 ꞏ Book Sales

23.72


0.00


23.72


100.0%

42600 ꞏ Photocopier

0.00


900.00


-900.00


0.0%

42900 ꞏ Gifts & Donations








42900.2 ꞏ Friends of the Library

0.00


5,000.00


-5,000.00


0.0%

Total 42900 ꞏ Gifts & Donations

0.00


5,000.00


-5,000.00


0.0%

Total 42000 ꞏ OPERATING REVENUES

23.72


6,594.80


-6,571.08


0.4%

Total Income

1,850,557.12


306,134.80


1,544,422.32


604.5%

Expense








51000 ꞏ PERSONNEL & BENEFITS








51100 ꞏ Wages & Salaries

41,710.38

188,838.00

-147,127.62

22.1%

51110 ꞏ Bonuses/Overtime

2,690.93

2,800.00

-109.07

96.1%

51115 ꞏ IMRF Expense

3,531.87

14,204.32

-10,672.45

24.9%

51120 ꞏ Medical/Health Insurance

1,530.25

8,991.97

-7,461.72

17.0%

51125 ꞏ Dental Insurance

0.00

716.04

-716.04

0.0%

51130 ꞏ Life Insurance

16.60

54.00

-37.40

30.7%

51135 ꞏ Vision Insurance

0.00

158.17

-158.17

0.0%

51140 ꞏ Employer FICA

3,346.13

14,446.11

-11,099.98

23.2%

51999 ꞏ Payroll Processing Fees

200.00

1,200.00

-1,000.00

16.7%

Total 51000 ꞏ PERSONNEL & BENEFITS

53,026.16

231,408.61

-178,382.45

22.9%

52000 ꞏ LIBRARY MATERIALS & SUPPLIES





52100 ꞏ Books, Fiction








52100.1 ꞏ Books F - Adult

1,068.23

3,500.00

-2,431.77

30.5%

52100.2 ꞏ Books F - Children/Juvenile

799.38

1,500.00

-700.62

53.3%

52100.3 ꞏ Books F - Young Adult

0.00

1,265.00

-1,265.00

0.0%

52100.4 ꞏ Books F - Spanish Adult

22.46

750.00

-727.54

3.0%

52100.5 ꞏ Books F - Spanish Chld./Juv.

369.55

1,500.00

-1,130.45

24.6%

Total 52100 ꞏ Books, Fiction

2,259.62

8,515.00

-6,255.38

26.5%

52150 ꞏ Books, Non-Fiction





52150.1 ꞏ Books NF - Adult

293.19

2,000.00

-1,706.81

14.7%

52150.2 ꞏ Books NF - Children/Juvenile

132.79

2,000.00

-1,867.21

6.6%

52150.4 ꞏ Books NF - Spanish

267.27

1,000.00

-732.73

26.7%

Total 52150 ꞏ Books, Non-Fiction

693.25

5,000.00

-4,306.75

13.9%

52200 ꞏ A/V Materials





52200.6 ꞏ A/V Games

0.00

800.00

-800.00

0.0%

52200.1 ꞏ A/V - Adult

663.91

1,800.00

-1,136.09

36.9%

52200.2 ꞏ A/V - Children/Juvenile

440.31

1,000.00

-559.69

44.0%

Total 52200 ꞏ A/V Materials

1,104.22

3,600.00

-2,495.78

30.7%

52350 ꞏ On-Line Resources









Page 1

2:43 PM Highwood Public Library

08/26/21 Profit & Loss YTD Budget vs. Actual

Accrual Basis May through July 2021

image



May - Jul 21


Budget


$ Over Budget


% of Budget

52350.3 ꞏ On-Line - Zinio

0.00


1,200.00


-1,200.00


0.0%

52350.4 ꞏ On-Line - eRead

477.00


575.00


-98.00


83.0%

Total 52350 ꞏ On-Line Resources

477.00


1,775.00


-1,298.00


26.9%

52400 ꞏ Periodicals








52400.1 ꞏ Periodicals - Adult

1,247.43


3,500.00


-2,252.57


35.6%

52400.3 ꞏ Periodicals - Subscription Svc

858.95


900.00


-41.05


95.4%

Total 52400 ꞏ Periodicals

2,106.38


4,400.00


-2,293.62


47.9%

52600 ꞏ Book Standing Orders








52600.2 ꞏ Book SO - Children/Juvenile

1,739.00


1,750.00


-11.00


99.4%

Total 52600 ꞏ Book Standing Orders

1,739.00


1,750.00


-11.00


99.4%

52650 ꞏ Processing Supplies

126.43


600.00


-473.57


21.1%

Total 52000 ꞏ LIBRARY MATERIALS & SUPPLIES

8,505.90


25,640.00


-17,134.10


33.2%

53000 ꞏ PROGRAMMING








53100 ꞏ Library Program Facilitators








53100.3 ꞏ Program Fac- Child

0.00


2,000.00


-2,000.00


0.0%

53100.2 ꞏ Program Fac- Young Adult

0.00


600.00


-600.00


0.0%

53100.1 ꞏ Program Fac.-Adult

1,125.00


4,819.50


-3,694.50


23.3%

Total 53100 ꞏ Library Program Facilitators

1,125.00


7,419.50


-6,294.50


15.2%

53200 ꞏ Program Supplies








53200.1 ꞏ Prog. Suppl. - Adult

459.45


500.00


-40.55


91.9%

53200.2 ꞏ Prog. Suppl. - Children

959.46


3,000.00


-2,040.54


32.0%

53200.3 ꞏ Prog. Suppl. - Young Adult

125.75


800.00


-674.25


15.7%

Total 53200 ꞏ Program Supplies

1,544.66


4,300.00


-2,755.34


35.9%

Total 53000 ꞏ PROGRAMMING

2,669.66


11,719.50


-9,049.84


22.8%

54000 ꞏ GRANT EXPENSES








54135 ꞏ Grant Program Supplies

661.98


0.00


661.98


100.0%

54185 ꞏ Grant Telecommunications

223.22


0.00


223.22


100.0%

54190 ꞏ Grant Licensing fees

243.00


0.00


243.00


100.0%

54110 ꞏ Contracted Services

25,183.00


0.00


25,183.00


100.0%

54130 ꞏ Employer FICA

397.57


0.00


397.57


100.0%

54120 ꞏ Wages & Salaries

5,197.00


0.00


5,197.00


100.0%

Total 54000 ꞏ GRANT EXPENSES

31,905.77


0.00


31,905.77


100.0%

55000 ꞏ GENERAL ADMINISTRATION








55100 ꞏ Library Board & Staff Expenses








55100.1 ꞏ Staff Development

166.55

980.00

-813.45

17.0%

55100.2 ꞏ Library Board Expense

443.22

300.00

143.22

147.7%

55100.3 ꞏ Travel Reimbursement

0.00

200.00

-200.00

0.0%

Total 55100 ꞏ Library Board & Staff Expenses

609.77

1,480.00

-870.23

41.2%

55200 ꞏ Technology





55200.1 ꞏ Circulation System (ILS)

0.00

1,900.00

-1,900.00

0.0%

55200.2 ꞏ Baker/Taylor TS3 Search System

0.00

1,800.00

-1,800.00

0.0%

55200.3 ꞏ Website

0.00

1,000.00

-1,000.00

0.0%

55200.5 ꞏ Hardware Purchases

0.00

4,700.00

-4,700.00

0.0%

55200.6 ꞏ Software

0.00

100.00

-100.00

0.0%

Total 55200 ꞏ Technology

0.00

9,500.00

-9,500.00

0.0%

55300 ꞏ Furniture & Equipment





55300.1 ꞏ Furniture Purchases

0.00

500.00

-500.00

0.0%

55300.2 ꞏ Equipment Leases (Copier)

2,367.79

3,900.00

-1,532.21

60.7%

55300.3 ꞏ Equipment Purchases

0.00

250.00

-250.00

0.0%

Total 55300 ꞏ Furniture & Equipment

2,367.79

4,650.00

-2,282.21

50.9%

55400 ꞏ General Office/Administration





Page 2

2:43 PM Highwood Public Library

08/26/21 Profit & Loss YTD Budget vs. Actual

Accrual Basis May through July 2021

image



May - Jul 21


Budget


$ Over Budget


% of Budget

55400.2 ꞏ Office/Library Supplies

1,080.36


6,000.00


-4,919.64


18.0%

55400.3 ꞏ Membership Dues/Fees

516.60


1,035.00


-518.40


49.9%

55400.4 ꞏ Licensing Fees

244.00


1,950.00


-1,706.00


12.5%

55400.5 ꞏ Postage & Shipping Fees

273.15


400.00


-126.85


68.3%

55400.6 ꞏ Telecommunications/Internet

771.78


2,892.00


-2,120.22


26.7%

55400.7 ꞏ Utilities

0.00


500.00


-500.00


0.0%

55400.8 ꞏ Liability/Property Insurance

0.00


2,171.90


-2,171.90


0.0%

55400.9 ꞏ Workers Compensaiton Insurance

0.00


240.00


-240.00


0.0%

Total 55400 ꞏ General Office/Administration

2,885.89


15,188.90


-12,303.01


19.0%

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


0.00



500.00



-500.00



0.0%

55500.2 ꞏ Public Relations - Gen. Library

538.93


1,600.00


-1,061.07


33.7%

55500.3 ꞏ Community Outreach/Relations

0.00


500.00


-500.00


0.0%

Total 55500 ꞏ Outreach & Public Relations

538.93


2,600.00


-2,061.07


20.7%

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


0.00



33.00



-33.00



0.0%

55600.3 ꞏ Other Bank Fees

0.00


150.00


-150.00


0.0%

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

20.35


0.00


20.35


100.0%

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

20.35


183.00


-162.65


11.1%

Total 55000 ꞏ GENERAL ADMINISTRATION

6,422.73


33,601.90


-27,179.17


19.1%

56000 ꞏ PROFESSIONAL/CONTRACT SERVICES

56250 ꞏ Marketing/Communications Conslt


0.00



200.00



-200.00



0.0%

56100 ꞏ Accounting Services

1,000.00


6,300.00


-5,300.00


15.9%

56200 ꞏ Cleaning Services

1,080.00


4,680.00


-3,600.00


23.1%

56300 ꞏ IT/Computer Services

0.00


3,840.00


-3,840.00


0.0%

56400 ꞏ Legal Services

56500 ꞏ Maintenance Services

56500.1 ꞏ Maintenance Svcs. - Interior

0.00


1,020.00


500.00


7,260.00


-500.00


-6,240.00


0.0%


14.0%

56500.2 ꞏ Maintenance Svcs. - Exterior

0.00


825.00


-825.00


0.0%

Total 56500 ꞏ Maintenance Services

1,020.00


8,085.00


-7,065.00


12.6%

Total 56000 ꞏ PROFESSIONAL/CONTRACT SERVICES

3,100.00


23,605.00


-20,505.00


13.1%

Total Expense

105,630.22


325,975.01


-220,344.79


32.4%

Net Ordinary Income

1,744,926.90


-19,840.21


1,764,767.11


-8,794.9%

Net Income

1,744,926.90


image


-19,840.21


image


1,764,767.11


image


-8,794.9%










Page 3

2:30 PM Highwood Public Library

08/26/21 Profit & Loss w/Prior Month Comparison

Accrual Basis July 2021

image


Jul 21


Jun 21


$ Change


% Change

Ordinary Income/Expense Income

41000 · GENERAL REVENUES

41100 · Tax Revenue - Lake County 10,192.41



124,651.88



-114,459.47



-91.8%

41300 · Grants








41330 · Temp. Restricted Grant- Bldg

54,398.66


901,587.69


-847,189.03


-94.0%

41320 · Temp. Restricted Grant Programs

175,000.00


15,000.00


160,000.00


1,066.7%

41310 · Unrestricted Grants

1,000.00


0.00


1,000.00


100.0%

Total 41300 · Grants

230,398.66


916,587.69


-686,189.03


-74.9%

41400 · Interest & Dividends

3.59


3.64


-0.05


-1.4%

Total 41000 · GENERAL REVENUES

240,594.66


1,041,243.21


-800,648.55


-76.9%

Total Income

240,594.66


1,041,243.21


-800,648.55


-76.9%

Expense








51000 · PERSONNEL & BENEFITS








51100 · Wages & Salaries

12,957.99

21,519.21


-8,561.22

-39.8%

51110 · Bonuses/Overtime

0.00

2,690.93


-2,690.93

-100.0%

51115 · IMRF Expense

946.10

1,687.88


-741.78

-44.0%

51120 · Medical/Health Insurance

789.65

0.00


789.65

100.0%

51125 · Dental Insurance

0.00

0.00


0.00

0.0%

51130 · Life Insurance

12.32

0.00


12.32

100.0%

51135 · Vision Insurance

0.00

0.00


0.00

0.0%

51140 · Employer FICA

980.92

1,821.90


-840.98

-46.2%

51999 · Payroll Processing Fees

100.00

100.00


0.00

0.0%

Total 51000 · PERSONNEL & BENEFITS

15,786.98

27,819.92


-12,032.94

-43.3%

52000 · LIBRARY MATERIALS & SUPPLIES






52100 · Books, Fiction








52100.1 · Books F - Adult

638.45

429.78


208.67

48.6%

52100.2 · Books F - Children/Juvenile

778.59

20.79


757.80

3,645.0%

52100.4 · Books F - Spanish Adult

0.00

22.46


-22.46

-100.0%

52100.5 · Books F - Spanish Chld./Juv.

63.88

305.67


-241.79

-79.1%

Total 52100 · Books, Fiction

1,480.92

778.70


702.22

90.2%

52150 · Books, Non-Fiction






52150.1 · Books NF - Adult

162.45

119.55


42.90

35.9%

52150.2 · Books NF - Children/Juvenile

0.00

132.79


-132.79

-100.0%

52150.4 · Books NF - Spanish

59.85

75.52


-15.67

-20.8%

Total 52150 · Books, Non-Fiction

222.30

327.86


-105.56

-32.2%

52200 · A/V Materials






52200.1 · A/V - Adult

181.91

482.00


-300.09

-62.3%

52200.2 · A/V - Children/Juvenile

55.98

199.67


-143.69

-72.0%

Total 52200 · A/V Materials

237.89

681.67


-443.78

-65.1%

52350 · On-Line Resources






52350.4 · On-Line - eRead

477.00

0.00


477.00

100.0%

Total 52350 · On-Line Resources

477.00

0.00


477.00

100.0%

52400 · Periodicals






52400.1 · Periodicals - Adult

274.74

167.47


107.27

64.1%

Total 52400 · Periodicals

274.74

167.47


107.27

64.1%

52600 · Book Standing Orders






52600.2 · Book SO - Children/Juvenile

0.00

1,739.00


-1,739.00

-100.0%

Total 52600 · Book Standing Orders

0.00

1,739.00


-1,739.00

-100.0%

52650 · Processing Supplies

88.95


image

37.48


image


51.47


image

137.3%


image


Page 1

2:30 PM Highwood Public Library

08/26/21 Profit & Loss w/Prior Month Comparison

Accrual Basis July 2021

image


Jul 21


Jun 21


$ Change


% Change

Total 52000 · LIBRARY MATERIALS & SUPPLIES 2,781.80


3,732.18


-950.38


-25.5%

53000 · PROGRAMMING

53100 · Library Program Facilitators

53100.1 · Program Fac.-Adult 360.00



360.00



0.00



0.0%

Total 53100 · Library Program Facilitators

360.00

360.00


0.00

0.0%

53200 · Program Supplies 53200.1 · Prog. Suppl. - Adult


210.30


105.28



105.02


99.8%

53200.2 · Prog. Suppl. - Children

107.90

698.05


-590.15

-84.5%

53200.3 · Prog. Suppl. - Young Adult

50.52

0.00


50.52

100.0%

Total 53200 · Program Supplies

368.72

803.33


-434.61

-54.1%

Total 53000 · PROGRAMMING

728.72

1,163.33


-434.61

-37.4%

54000 · GRANT EXPENSES

54135 · Grant Program Supplies


288.31


373.67



-85.36


-22.8%

54185 · Grant Telecommunications

12.74

197.74


-185.00

-93.6%

54190 · Grant Licensing fees

0.00

243.00


-243.00

-100.0%

54110 · Contracted Services

8,444.00

10,355.00


-1,911.00

-18.5%

54130 · Employer FICA

167.00

193.85


-26.85

-13.9%

54120 · Wages & Salaries

2,183.00

2,534.00


-351.00

-13.9%

Total 54000 · GRANT EXPENSES 11,095.05 13,897.26 -2,802.21 -20.2% 55000 · GENERAL ADMINISTRATION

55100 · Library Board & Staff Expenses

55100.1 · Staff Development

0.00

113.38


-113.38

-100.0%

55100.2 · Library Board Expense

83.39

359.83


-276.44

-76.8%

Total 55100 · Library Board & Staff Expenses

83.39

473.21


-389.82

-82.4%

55300 · Furniture & Equipment

55300.2 · Equipment Leases (Copier)


1,765.63


310.83



1,454.80


468.0%

Total 55300 · Furniture & Equipment

1,765.63

310.83


1,454.80

468.0%

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


499.44


550.20



-50.76


-9.2%

55400.3 · Membership Dues/Fees

491.60

25.00


466.60

1,866.4%

55400.5 · Postage & Shipping Fees

55.00

0.00


55.00

100.0%

55400.6 · Telecommunications/Internet

257.26

257.26


0.00

0.0%

Total 55400 · General Office/Administration

1,303.30

832.46


470.84

56.6%

55500 · Outreach & Public Relations 55500.2 · Public Relations - Gen. Library


452.87


86.06



366.81


426.2%

Total 55500 · Outreach & Public Relations

452.87

86.06


366.81

426.2%

55600 · Bank/Svc. Fees & Fin. Charges

7.35

0.00


7.35

100.0%

Total 55000 · GENERAL ADMINISTRATION 3,612.54

1,702.56


1,909.98

112.2%

56000 · PROFESSIONAL/CONTRACT SERVICES

56100 · Accounting Services 500.00


500.00



0.00


0.0%

56200 · Cleaning Services 360.00

360.00


0.00

0.0%

56500 · Maintenance Services

56500.1 · Maintenance Svcs. - Interior


0.00



500.00



-500.00



-100.0%

Total 56500 · Maintenance Services

0.00


500.00


-500.00


-100.0%

Total 56000 · PROFESSIONAL/CONTRACT SERVICES

860.00


1,360.00


-500.00


-36.8%

Total Expense

34,865.09


49,675.25


-14,810.16


-29.8%

Net Ordinary Income

205,729.57


991,567.96


-785,838.39


-79.3%

Net Income

205,729.57


image


991,567.96


image


-785,838.39


image


-79.3%










Page 2

2:52 PM

08/25/21

Highwood Public Library

Check Detail

July 27 through August 30, 2021



Type


Num


Date


Name


Memo


Account


Original Amount


Check





07/31/2021





Service Charge



10250 · BOH Building Renovation Account



-7.35










Service Charge



55600 · Bank/Svc. Fees & Fin. Charges



7.35

TOTAL













7.35



Bill Pmt -Check



DD



07/28/2021



Floral Gardens



Floral arrangement



10240 · BOH Convenience Fund Chk (2208)



-83.39



Bill



66964



07/28/2021





Floral arrangement



55100.2 · Library Board Expense



83.39

TOTAL













83.39



Bill Pmt -Check



DD



07/29/2021



Walmart



Purchase program supplies/child



10240 · BOH Convenience Fund Chk (2208)



-15.40



Bill



072921



07/29/2021





Purchase program supplies/child



53200.2 · Prog. Suppl. - Children



15.40

TOTAL













15.40



Bill Pmt -Check



DD



07/30/2021



Amazon.com



Purchase Office/Library Supplies



10240 · BOH Convenience Fund Chk (2208)



-15.40



Bill



112-5996728-7032251



07/29/2021





Purchase Office/Library Supplies



55400.2 · Office/Library Supplies



15.40

TOTAL













15.40



Bill Pmt -Check



DD



07/30/2021



Amazon.com



Purchase NF Books Spanish



10240 · BOH Convenience Fund Chk (2208)



-59.85



Bill



112-3842818-6323411



07/30/2021





Purchase NF Books Spanish



52150.4 · Books NF - Spanish



59.85

TOTAL













59.85



Bill Pmt -Check



2080



08/10/2021



845 Design Group P.C.



HPL Food Distribution Renovation



10201.1 · BOH - Operating



-3,062.62



Bill



21.05.11-1



08/04/2021



The Grainger Foundation Grant



Schematic Design



54110 · Contracted Services



1,000.00








The Grainger Foundation Grant


Construction Documents


54110 · Contracted Services


1,500.00








The Grainger Foundation Grant


Bidding


54110 · Contracted Services


500.00








The Grainger Foundation Grant


Printing


54170 · Print Supplies


62.62

TOTAL













3,062.62



Bill Pmt -Check



2081



08/10/2021



Baker & Taylor



Acct. #L425431 - Library Materials



10201.1 · BOH - Operating



-1,047.82



Bill



036031693



07/15/2021





Processing Fee



52650 · Processing Supplies



2.24










Purchase F books Adult


52100.1 · Books F - Adult


32.20










Purchase F Books Child/JV


52100.5 · Books F - Spanish Chld./Juv.


20.48


Bill


2036055042


07/16/2021




Processing Fee


52650 · Processing Supplies


26.19










Purchase F Books Children/JV


52100.2 · Books F - Children/Juvenile


401.80


Bill


2036007415


07/16/2021




Processing Fee


52650 · Processing Supplies


3.02










Purchase F Books Adult


52100.1 · Books F - Adult


57.54










Purchase F Books Chld/JV


52100.5 · Books F - Spanish Chld./Juv.


11.84


Bill


2036042186


07/19/2021




Processing Fee


52650 · Processing Supplies


24.63


Page 1 of 5

2:52 PM

08/25/21

Highwood Public Library

Check Detail

July 27 through August 30, 2021



Type


Num


Date


Name


Memo

Account


Original Amount









Purchase F Books Adult

52100.1 · Books F - Adult


57.01









Purchase F Books Children

52100.2 · Books F - Children/Juvenile


339.58

Bill


2036069562


07/21/2021




Purchase F and NF Books

52650 · Processing Supplies


2.86









Purchase F and NF Books

52100.1 · Books F - Adult


31.06









Purchase F and NF Books

52100.2 · Books F - Children/Juvenile


16.55









Purchase F and NF Books

52150.1 · Books NF - Adult


20.82

TOTAL












1,047.82



Bill Pmt -Check



2082



08/10/2021



Guadarama, Isabel



Cleaning Services July 2,15,18,21


10201.1 · BOH - Operating



-180.00



Bill



July 2- July 21



07/21/2021





Cleaning Services July 2,15,18,21


56200 · Cleaning Services



180.00

TOTAL












180.00



Bill Pmt -Check



2083



08/10/2021



GW & Associates PC



Contracted Services and Payroll fees for July 202


10201.1 · BOH - Operating



-600.00



Bill



2108300



08/10/2021





Contracted Services and Payroll fees for July 2021


56100 · Accounting Services



500.00










Contracted Services and Payroll fees for July 2021

51999 · Payroll Processing Fees


100.00

TOTAL












600.00



Bill Pmt -Check



2084



08/10/2021



IHLS-OCLC



GL6


10201.1 · BOH - Operating



-216.60



Bill



23860



07/14/2021





FY2022 OCLC Service Fee


55400.3 · Membership Dues/Fees



216.60

TOTAL












216.60



Bill Pmt -Check



2085



08/10/2021



Midwest Tape



Customer #2000007039 - Library Materials


10201.1 · BOH - Operating



-342.34



Bill



500575285



06/14/2021





A/V Children/JV


52200.2 · A/V - Children/Juvenile



33.99


Bill


500675490


07/06/2021




A/V Adult

52200.1 · A/V - Adult


22.49


Bill


500682604


07/07/2021




A/V Child/JV

52200.2 · A/V - Children/Juvenile


21.99










A/V Adult

52200.1 · A/V - Adult


56.72


Bill


500704498


07/12/2021




A/V Adult

52200.1 · A/V - Adult


22.49










A/V Children/JV

52200.2 · A/V - Children/Juvenile


33.99


Bill


500731059


07/19/2021




A/V Adult

52200.1 · A/V - Adult


37.48


Bill


500751180


07/23/2021




A/V Adult

52200.1 · A/V - Adult


23.24


Bill


500766994


07/27/2021




A/V Adult

52200.1 · A/V - Adult


19.49


Bill


500796252


08/02/2021




A/V Adult

52200.1 · A/V - Adult


70.46

TOTAL












342.34



Bill Pmt -Check



2086



08/10/2021



Quill



Acct. #C359709


10201.1 · BOH - Operating



-156.62



Bill



18141590



07/19/2021





Purchase Office/Library Supplies


55400.2 · Office/Library Supplies



156.62

TOTAL












156.62



Bill Pmt -Check



2087



08/10/2021



Rachel McMullen




10201.1 · BOH - Operating



-57.52


Page 2 of 5

2:52 PM

08/25/21

Highwood Public Library

Check Detail

July 27 through August 30, 2021



Type


Num


Date


Name


Memo

Account


Original Amount


Bill


072121RM


07/14/2021


North Shore Gas


Learning Partners-NS Gas

54135 · Grant Program Supplies


15.00


Bill


072721RM


07/27/2021


North Shore Gas


Learning Partners-NS Gas

54135 · Grant Program Supplies


42.52

TOTAL












57.52



Bill Pmt -Check



2088



08/10/2021



RAILS



HR Source Membership Fee


10201.1 · BOH - Operating



-275.00



Bill



8387



07/15/2021





HR Source Membership Fee


55400.3 · Membership Dues/Fees



275.00

TOTAL












275.00



Bill Pmt -Check



2089



08/10/2021



San Ramon, Maria L.



Program Supplies Reimbursement


10201.1 · BOH - Operating



-23.06



Bill



071721MS



07/17/2021





Children's Program Supplies Reimbursement


53200.2 · Prog. Suppl. - Children



23.06

TOTAL












23.06



Bill Pmt -Check



2090



08/10/2021



Wence, Diana



Program Supplie Reimbursement


10201.1 · BOH - Operating



-103.04



Bill



071721



07/17/2021





Program Supplies Reimbursement- YA


53200.3 · Prog. Suppl. - Young Adult



20.38










Program Supplie Reimbursement-Children

55400.2 · Office/Library Supplies


33.08










Program Supplie Reimbursement- Children

53200.2 · Prog. Suppl. - Children


19.44










Program Supplie Reimbursement- YA

53200.3 · Prog. Suppl. - Young Adult


30.14

TOTAL












103.04



Bill Pmt -Check



2091



08/24/2021



Aerex Pest Control Service, Inc.



Quarterly pest control service


10201.1 · BOH - Operating



-100.00



Bill



2410084



08/02/2021





Quarterly pest control service


56500.1 · Maintenance Svcs. - Interior



100.00

TOTAL












100.00



Bill Pmt -Check



2092



08/24/2021



Aurora Santos Santiago



August 2021 Spanish Literacy and library suppor


10201.1 · BOH - Operating



-1,260.00



Bill



August 2021 Gen Oper



08/17/2021



Lake County Community Foundation



August 2021 Spanish Literacy and library support


54110 · Contracted Services



1,260.00

TOTAL












1,260.00



Bill Pmt -Check



2093



08/24/2021



Baker & Taylor



Acct. #L425431 - Library Materials


10201.1 · BOH - Operating



-588.44



Bill



2036057972



07/27/2021





Purchase F Books Adult


52100.1 · Books F - Adult



220.33










Purchase F Books Children

52100.2 · Books F - Children/Juvenile


6.54










Purchase NF Books Adult

52150.1 · Books NF - Adult


108.93










Processing Fee

52650 · Processing Supplies


17.40


Bill


2036092813


07/28/2021




Purchase F Books Adult

52100.1 · Books F - Adult


89.71










Purchase F Books Children

52100.2 · Books F - Children/Juvenile


14.12










Processing Fee

52650 · Processing Supplies


5.71


Bill


2036119175


08/11/2021




Purchase F Books Adult

52100.1 · Books F - Adult


48.59










Purchase Children Periodicals

52400.2 · Periodicals - Children/Juvenile


24.82










Purchase Spanish F Books Children

52100.5 · Books F - Spanish Chld./Juv.


15.94










Purchase NF Books Adult

52150.1 · Books NF - Adult


31.25


Page 3 of 5

2:52 PM

08/25/21

Highwood Public Library

Check Detail

July 27 through August 30, 2021



Type


Num


Date


Name


Memo

Account


Original Amount










Processing Fee

52650 · Processing Supplies


5.10

TOTAL












588.44



Bill Pmt -Check



2094



08/24/2021



Carolina Ibarra Carrubias




10201.1 · BOH - Operating



-1,974.89



Bill



August 2021 Allvax



08/17/2021



Julian Grace Foundation



August 2021 Allvax Community Health Education


54110 · Contracted Services



480.00


Bill


August 2021 CHW-LF


08/17/2021


Northwestern Health Care LF


August 2021 CHW - Northwestern Lake Forest

54110 · Contracted Services


640.00


Bill


August 2021 Camino


08/17/2021


Chicago Community Trust


August 2021 Camino a la Escuela

54110 · Contracted Services


800.00


Bill


080921


08/09/2021




Reimburse supplies for IMLS celebration

55500.2 · Public Relations - Gen. Library


27.00


Bill


080521


08/05/2021


Chicago Community Trust


Reimburse materials for Abriendo Puertas

54135 · Grant Program Supplies


27.89

TOTAL












1,974.89



Bill Pmt -Check



2095



08/24/2021



Dulce Dominguez



August 2021 General Operating


10201.1 · BOH - Operating



-800.00



Bill



August 2021 Gen Oper



08/17/2021



Lake County Community Foundation



August 2021 Development support- Grant Reporting


54110 · Contracted Services



800.00

TOTAL












800.00



Bill Pmt -Check



2096



08/24/2021



Excel Plumbing



Inspection Undergound main sewer line


10201.1 · BOH - Operating



-250.00



Bill



26315265



06/11/2021





Inspection Undergound main sewer line


56500.1 · Maintenance Svcs. - Interior



250.00


Bill


26697338


06/23/2021


Excel Plumbing


Inspection Undergound main sewer line

20000 · Accounts Payable


-250.00

TOTAL












0.00



Bill Pmt -Check



2097



08/24/2021



Fabio Gomez




10201.1 · BOH - Operating



-2,965.00



Bill



August 2021 Allvax



08/17/2021



Julian Grace Foundation



August 2021 Allvax Community Health Education


54110 · Contracted Services



1,600.00


Bill


August 2021 Classes


08/17/2021




August 2021 Program Fac. Adult

53100.1 · Program Fac.-Adult


405.00


Bill


August 2021 CHW-LF


08/17/2021


Northwestern Health Care LF


August 2021 CHW Northwestern Lake Forest

54110 · Contracted Services


960.00

TOTAL












2,965.00



Bill Pmt -Check



2098



08/24/2021



Fund, Inc.



Fundraising consulting fees


10201.1 · BOH - Operating



-4,000.00



Bill



082421



08/24/2021



Julian Grace Foundation



Fundraising consulting fees


54110 · Contracted Services



4,000.00

TOTAL












4,000.00



Bill Pmt -Check



2099



08/24/2021



Gonzalez, Itzayana



August 2021 Allvax Community Health Education


10201.1 · BOH - Operating



-476.00



Bill



August 2021 Allvax



08/17/2021



Julian Grace Foundation



August 2021 Allvax Community Health Education


54110 · Contracted Services



476.00

TOTAL












476.00



Bill Pmt -Check



2100



08/24/2021



Quill



Acct. #C359709


10201.1 · BOH - Operating



-439.08



Bill



18415924



07/30/2021





Cleaning supplies


55400.2 · Office/Library Supplies



53.27


Bill


18428883


07/30/2021




Cleaning supplies

55400.2 · Office/Library Supplies


81.98


Bill


18463944


08/02/2021




Toner

55400.2 · Office/Library Supplies


303.83

Page 4 of 5

2:52 PM

08/25/21

Highwood Public Library

Check Detail

July 27 through August 30, 2021



Type


Num


Date


Name


Memo

Account


Original Amount

TOTAL












439.08



Bill Pmt -Check



2101



08/24/2021



Simon, Beatriz



August 2021 Allvax Community Health Education


10201.1 · BOH - Operating



-476.00



Bill



August 2021 Allvax



08/17/2021



Julian Grace Foundation



August 2021 Allvax Community Health Education


54110 · Contracted Services



476.00

TOTAL












476.00



Bill Pmt -Check



2102



08/24/2021



Tejeda, Fabiola



August 2021 Allvax Community Health Education


10201.1 · BOH - Operating



-476.00



Bill



August 2021 Allvax



08/17/2021



Julian Grace Foundation



August 2021 Allvax Community Health Education


54110 · Contracted Services



476.00

TOTAL












476.00



Bill Pmt -Check



2103



08/24/2021



Vergara, Oralia



August 2021 Allvax Community Health Education


10201.1 · BOH - Operating



-476.00



Bill



August 2021 Allvax



08/17/2021



Julian Grace Foundation



August 2021 Allvax Community Health Education


54110 · Contracted Services



476.00

TOTAL












476.00



Bill Pmt -Check



2104



08/24/2021



Wence, Diana



Reimburse for supplies


10201.1 · BOH - Operating



-31.47



Bill



082021



08/20/2021





Reimburse for supplies


53200.3 · Prog. Suppl. - Young Adult



11.00










Reimburse for supplies

55400.2 · Office/Library Supplies


20.47

TOTAL












31.47



Bill Pmt -Check



2105



08/25/2021



City of Highwood.



July 2021 Medical/Health Insurance


10201.1 · BOH - Operating



-1,064.31



Bill



2021-HJULY



08/23/2021





July 2021 Medical/Health Insurance


51120 · Medical/Health Insurance



957.33










July 2021 Dental Insurance

51125 · Dental Insurance


78.08










July 2021 Vision Insurance

51135 · Vision Insurance


16.58










July 2021 Life Insurance

51130 · Life Insurance


12.32

TOTAL












1,064.31



Bill Pmt -Check



2106



08/25/2021



Knutson, Jim



State IL DNA exp 2


10201.1 · BOH - Operating



-750.00



Bill



State IL DNA exp 2



08/25/2021



State of Illinois



State IL DNA exp 2


54110 · Contracted Services



750.00

TOTAL












750.00











TOTAL A/P CHECKS


22,373.20











TOTAL PAYROLL COST


37,518.64











GRAND TOTAL


59,891.84

image


Page 5 of 5