AGENDA - REGULAR MONTHLY MEETING
HIGHWOOD PUBLIC LIBRARY AND COMMUNITY CENTER BOARD OF TRUSTEES
Location: Highwood City Hall Monday February 27, 2023 – 7 P.M.
Call to order
Roll call
Public comment from the floor
President’s report
Secretary’s report
Motion to approve minutes from regular meeting January 23, 2023.
Communication
Treasurer Report
Review of February Financials
Motion to approve the February 2023 Invoices
Director’s report
Public comment received via email and suggestion box
Committee reports
Old business
Library construction project update
Friends updates
New business
Discussion of Policies up for review: E-reader/Kindle/Hotspot
Motion to approve above policy(ies)
Discussion of request to close library on April 10th from 3:30 to 8 to allow staff to attend a city of Highland Park event related to July 4th response.
Motion to approve the above library closure.
Discussion to move Board of Trustee Meetings to earlier time.
Executive Session 5 ILCS 120/Sec 2(c) 1
Adjournment
Next regular board meeting – please refer to the website for future meeting dates and location (Some meetings will be at Highwood City Hall).
Board of Trustees
Lucy Hospodarsky, President • Janell Cleland, Vice President • Catherine Regalado, Secretary • Nora Loredo, Treasurer Trustees: Bertha Chavez, Diana Guerrero, Paul Martinez, Jason Muelver, Lorena Victorica
Carmen Patlan, Executive Director, director@highwoodlibrary.org Laura Ramirez, Associate Director, lramirez@highwoodlibrary.org
102 Highwood Ave., Highwood, IL 60040 • www.highwoodlibrary.org • 847-432-5404
Draft only, not yet approved
Present—Trustees: Janell Cleland, Diana Guerrero, Lucy Hospodarsky, Nora Loredo, Paul Martinez, Catherine Regalado, Lorena Victorica; Carmen Patlan, Director; Laura Ramirez, Associate Director;
Absent: Bertha Chavez, Jason Muelver
Ms. Hospodarsky moved to go out of order to allow for a tour of the construction led by Dave Olsen, Scott Larsen, and Dave Wigodner. Ms. Loredo seconded and the motion carried unanimously.
The board viewed the demolition, heard about underground work being done, and saw addition excavation and poured concrete in front of building. The Fire Department did rule that attic space could have smoke detectors instead of sprinklers, saving funds. Plumbing was roughed out and electrical was put into the floor – poles will be eliminated. It was discovered that pipe from oldest bathrooms under main floor had failed, and floor collapsed. That bathroom also had backpitch piping. Now all piping is new, and new ductwork is starting to go in. There will be shoring as new masonry walls are constructed. As a ceiling was removed, a pipe was discovered with covering being tested for asbestos. Community room now will have cabinetry and sink, which was an alternate proposal. Meeting room will go near windows. Rather than sliding partition, there will be a dry wall separation with smaller room created to be conference room. Glazing will allow light to come through although no windows.
Ms. Hospodarsky reported on the following:
She received an email from Franco Aloisio, one of the original library founders, wondering about a plaque. It is currently in City Hall storage. Ms. Hospodarsky will respond. It was suggested that Mr. Aloisio be asked about a video chat/interview/podcast for the TAB kids. It would also be nice to locate and interview masons who did original building work.
Councilman Peterson responded to the library’s forwarded report to the City, and the library plans regular updates to the City/Council.
Director and Ms. Regalado will complete OMA training on annual basis.
Ms. Hospodarsky moved to approve the minutes from the December 19, 2022 regular meeting and Ms. Guerrero seconded; the motion carried unanimously.
Ms. Patlan reported a FOIA request related to construction questions has been answered.
Ms. Loredo presented the December financials and January invoices. Several items were reviewed:
Draft only, not yet approved
The City’s audit firm has still not completed the audit review. Library cannot get any state payments or apply for any new grants until this is complete. With all materials at the auditor, hopefully audit will be complete by end of the month; process is set up for success next year.
Grant reporting now has classifications.
Vivo is a new foundation which has granted a new award to the library.
Wayfarer has provided a new $50,000 grant for some of health equity work.
NorthShore funded health equity work for another year, also providing an increase to
$628,000.
Insurance for construction was paid for today electronically – original check was voided.
Finance committee met to approve a construction insurance payment of $9080.
Ms. Hospodarsky moved to approve the January 2023 invoices as listed in the Check Detail, Ms. Cleland seconded, and the motion carried unanimously.
Ms. Patlan and Ms. Ramirez noted a few items from the written report:
An incident report was filed for a regular patron because of risk of insect infestation in the building. Patron would be suspended on return.
On April 10 at 4 pm the City of Highland Park is recognizing partners who supported the July 4th response. Director would like to close the library at 3:30 pm on 4/10 – this will be on February agenda.
Large turnout for vaccinations on Sunday.
Health Equity partner Church of the Redeemer was very flexible with space in spite of their own sewer issues. Ms. Hospodarsky will mail to thank their vestry.
There was a question about determining whether programming is offered in English or Spanish. It is indicated by language of program title. If there is more request for English programming it can be added but currently health equity programs are all in Spanish. The HP Library plans to hire a social worker who would do English language programming. Will work to make presenting language clearer on website/emails.
There is a job posting for a teen services librarian.
The Finance committee met 1/9/23 to approve the insurance bill.
Library construction project was already updated. It was proposed to offer a tour of construction to city/council in February.
The eRead fee will increase on 7/1/23 based on operating expenditures as reported in IPLAR; budget needs to be amended.
The Wireless Network, Public Computer Use, and eReader/Kindle/Hotspot policies were reviewed by Mr. Knutson and Ms. Wigodner to make sure they are current and relevant. There was discussion on the eReader/Hotspot policy updates. Language should include: a minimum of $50 or current replacement value if Hotspot lost; after 3rd renewal patrons must
Draft only, not yet approved
return the hotspot in person. E-Readers aren’t currently popular but should language stay in case other technology is circulated? Library staff are using some hotspots at remote sites so additional were purchased. Mr. Knutson has found the most affordable data plans, being paid for by grant.
Ms. Regalado moved to approve the Wireless Network and Public Computer Use policies, Ms. Hospodarsky seconded, and the motion carried unanimously. These policies need to be visible to patrons once library construction is completed. The Hotspot Policy will be revised for February approval.
There was discussion of a loan to meet cash flow needs for the renovation project. Because many grants are on a reimbursement basis there could be a delay of 3-4 months between payments and reimbursements. Ms. Hospodarsky roughly calculated cost of debt service. There is a possibility of a donor covering this cash flow as an alternative to loan. The bank has all the library’s materials and can start underwriting process. Closing fees would be sunk costs, paid from library funds. A resolution has been drafted and we will begin numbering and tracking as of this one.
Ms. Hospodarsky moved to approve the resolution entering into a line of credit agreement with WinTrust Bank. Ms. Loredo seconded. The motion was approved unanimously by roll call: 7 ayes and 0 nays.
Ms. Regalado moved and Ms. Loredo seconded to adjourn the meeting. The motion carried unanimously.
Library Renovation | Renovation Updates So far in February the crew have started framing walls on the addition. Demolished the front entrance wall, as well as the interior walls for new openings. Installed new structural beams in the new openings. Made new openings for a door and window in the children's area. Removed the overhang on the roof. The siding has been delivered and will begin installation towards the end of the month. The new water service has been installed and inspected. Repairs were made to the sanitary line all the way out to the street. Construction is proceeding according to the timeline
|
Admin/Accounting Current Month |
Laura, Rebecca and Janet renamed/restructured the library’s grants to more clearly align with our service areas: Adult Literacy, Health Equity, Youth Services, Sustainability, General Operating and Building Renovation. Additionally, building renovation grant expense accounts were added to separate our library programming expenses from our building renovation expenses. As a result, the library P&L shows operating vs capital expenses more clearly, and the Grant P&L shows grant revenues and expenses for each grant, with totals for each service area.
Janet and Diana Alvey are working together to simplify, cross-train, and document accounts payable procedures.
Rebecca has rebuilt journal entry workbook to eliminate redundancies and maximize efficiency.
Records Retention | records from their current storage location at City Hall. | ||||
Building and Grounds | |||||
Website and Technology | Dave Wigodner in creating a workorder for cable wiring. | ||||
Communications | |||||
Personnel/Professional Development | Date | Attendee(s) | Description | ||
1/26/23 | Diana Alvey Viridiana Gonzalez Alice Dayton Monica Zohar Yenny Avila Janet Wigodner | Compassion Fatigue: Gary Pate recommended by Meridian Health facilitated a discussion about compassion fatigue and burnout. Participants completed the ProQOL: “Professional Quality of Life (proQOL) is intended for any helper - health care professionals, social service workers, teachers, attorneys, emergency response, etc. Understanding the positive and negative aspects of helping those who experience trauma and suffering can improve your ability to help them and your ability to keep your own balance.” | |||
Grant Update | Grant awards were received from: Grant Budgeting and Spend Down | ||||
Patron Services—Adults Program (Updates from | GED |
Rebecca is currently investigating the process of opening tax accounts in all states where employees reside to ensure compliance with tax and labor regulations.
The library has been charged 9/2022- 01/2023 for payroll services not provided. Official termination of contract sent in December, Asure claims to be in processing of issuing refunds for erroneous charges.
Thanks to Janet’s hard work, to date, we have disposed of 16 boxes of older library records in accordance with our Records Disposal Certificate authorized by the State of Illinois Records Commission. This work will continue on a time-available basis, removing older
None to report
In the month of January, the total number of client connections for the wireless patron network was 2588, for a daily average of 83 client connections. This was a decrease from the daily average of 85 for December. The total wireless data delivered in January (31 days) was 381.69GB, a decrease from the December (31 days) total of 397.89GB.
Jim Knutson installed 3 additional cameras within the interior of the library, replaced the exterior wireless access point, and assisted
None to report
Grant applications were submitted to Meridian Health, Per Capita, and to an Anonymous Foundation. Grant reporting was submitted to ALA’s digital literacy, CDBG Lake County (for the vestibule project), Illinois State Library Construction grant, Illinois State Library Project Next Generation grant, Community Catalyst, Wayfarer Foundation, and DCEO.
In February, Laura and Janet will be reviewing each grant service area to make sure that fiscal year spend-down is on track.
Diana A. Janet, Yuliya, Aurora) | ESL Basic ESL Intermediate Conversational ESL Advanced
Students are practicing thinking and identifying colors via gamified learning (Booklet). We have students from Ukraine, Colombia, Brazil, and Mexico. This is an intermediate level class where students enrich their vocabulary by reading and conversing in the second language. |
This month we began studying Mathematics. We have 10 students registered in this program. The majority of my students believe that Mathematics is one of the most difficult subjects.
This month we had four students consistently attending class.
We continue to see engagement in this program. This month we registered 2 new students. Two students dropped out this month, one is working towards becoming a CNA and the other student has instead joined our citizenship classes as that is an important priority that he wants to focus on first.
We have a total of eight groups meeting at least once a week. Four beginners’ level, three intermediate level, two in person and one virtual, and one advanced level.
All of our volunteers are dedicated and come to class prepared. Three classes are currently using a book, but also use supplemental material.
This month we began our new cycle. ESL students were very excited to start up again!
To kick start the basic level, classes worked on common conversation centered around numbers, feelings, and colors. Once again students are enjoying having technology being integrated in their learning. In each class students engage in the 4 language domains: listening, reading, speaking, and writing.
This level focuses on developing students’ writing, reading, and speaking skills. Students are encouraged to participate in reading short stories, explaining specific situations, giving instructions and engaging in discussions with one or more people in a familiar situation to establish shared understanding about familiar topics.
This class is intended to develop and enhance students’ vocabulary. This class focuses on providing opportunities for students to engage in discussion with one or more people in a familiar situation, making relevant points and responding to what others say to reach a shared understanding about familiar topics. As well as in familiar formal exchanges connected with education, training, work and social roles.
SSL Here is our beginner’s level. This day we had a guest. He introduced himself in Spanish and read to the students. Students had the opportunity to practice what they had learned by asking our guest questions. Sewing Basics Class/Knitters |
The beginners level class is focusing on engaging in small conversations while they make cultural comparisons. This month we had six students in class. There are 9 students registered in this class.
The intermediate level class is focusing on developing conversational and reading skills. This month we read “Fiesta Fatal”. Students loved this novel and would like to read more books like this. We have five students registered in this class. This month we had an average of three students attending class consistently.
Here is our beginner’s level. This day we had a guest. He introduced himself in Spanish and read to the students. Students had the opportunity to practice what they had learned by asking our guest questions.
With the money the group made at the Fair Trade, the knitters bought more thread and the sewists bought one more sewing machine.
This month I reached out to the city hall to learn more about the Gourmet Market. I obtained the application and their approval to participate. We just need to complete and submit the application.
Both groups are working on different projects to sell at the market. Projects include cozies, hats, headbands and finger puppets.
In Knitting class, participants are learning the basics of knitting: slip knot, casting on, knit, purl and binding off. US Citizenship Test Prep Digital Literacy This month participants learned to create their resume and find a job online | |
Health Equity - Program updates from Yenny and her team) | Counseling sessions Gil (not his real name) shared that while at first it felt uncomfortable to be approached by our community health worker to be invited to participate in the mental health services offered by the Highwood Library & Community Center. However, when he reconsidered the offer, he decided that it was necessary for him to ask for help. Gil explained that he was not fully aware of the availability of these resources, and was happily surprised to hear that they were free of charge and provided in Spanish. He further explained that he felt this outreach was "God sent" because of the needs his family was experiencing. Gil is currently engaged in counseling services on a consistent basis. He now sees therapy as a valuable tool for his entire family, in that it is helping to change generational dysfunction and create healthy family relationships moving forward. Adult Support Group |
We currently have 12 participants in this program. Tutors continue to meet once a week for one hour. We are looking to partner with Chicago Workers Collaborative to support the applicants with their application.
This month we had over 116 counselling appointments. One client reported she was extremely proud of how much her confidence has increased. She used to avoid making decisions due to fear and she proudly shared that she decided to go to the DMV and take her license exam, which she successfully passed.
During the month of January, our adult support group focused on helping participants start the new year with a positive mindset and set
up goals for the year. We created vision boards to aid with visualizing their goals and prioritize self-care this year. This was hugely successful with our participants, creating vision boards helped them make more concrete objectives. Some examples are home ownership, healthier eating, quality time with family, self-care and better management of finances.
Our case managers continue to provide essential case management to our community members including translations, filling out school forms, assisting with housing requests, medical appointments, insurance coverage etc.
Alma (not her real name) is a member of our community who, due to multiple barriers, was not able to access insurance coverage. As a single mother, keeping a roof over her family's head always took precedence over her own health needs. The lack of insurance was impacting her health and well-being in that she was forced to use glasses with a prescription that was many years old. The Health Equity team at the Highwood Library & Community Center explained that Alma was eligible to receive Medicaid. Our bilingual case manager helped Alma to gather the necessary information and complete the required paperwork. With the assistance of the Highwood Library & Community Center, Alma now has Medicaid coverage. Our case manager also helped Alma to understand her benefits and how to find vision providers. Alma has shared that this would not have been possible without the support of the Highwood Library & Community Center.
This week the focus was on:
How diabetes relates to vision loss.
Child obesity - warning signs and prevention recommendations.
Practical steps to start incorporating healthy nutrition in your life.
Alzheimer’s disease and its effects on physical health.
This program continues to grow in participation. We currently have 20 participants enjoying active movement that helps with their overall well-being.
Vaccination Events This month in partnership with Walgreens over 125 community members Paz y Calma: Guided meditations the 2nd and 3rd Tuesday of the month from 6pm-7pm Sanando El Alma En Comunidad/ Healing the Soul in Community: focused on providing mental health awareness and fostering healing through open conversation every Wednesday. Caminando Juntos Facebook Live Coaching concerns. | |
Illinois Libraries Present | None to report |
Patron Services – Elementary Children (Program updates from Alice and Diana) | On-going Children’s Programming Preschool Storytime. grooving. |
This month's mediations focused on how this tool can help reduce feelings of anxiety due to food intake. Learning this helps to take better care of the body and practice mindfulness when eating food.
During this monthly Facebook Live program focused on baby blues, postpartum depression, how to tell the difference between them, what to do to feel better, and where to find emotional support.
During this workshop people learned the necessary actions to define, plan and achieve goals and purposes.
This informative talk centered on helping people plan step-by-step how to talk to their teen about alcohol and drugs.
During the workshop people explored the 6 pillars on which a healthy and balanced self-perception is based to help discover your true value and accept yourself.
NAMI guest, Miriam Smith, talked about suicide prevention & warning signs. This was imperative to bring to our community in efforts to offer support and increase awareness on such a stigmatized topic. This event reached over 214 viewers.
One client is receiving support to cope with a significant health diagnosis. She initially shared her goal was to “put herself first”, however, after her health diagnosis she decided to change her goal to focus more on quality of life and overall wellness. Coach introduced the client to tapping technique to help with current
Attendance was lower in December due to the holidays, but many of our regular families did return for at least one of the sessions! We hope to have everyone back in the same space at the same time in January, as all of our participants have been loving moving and
We’ve been working to make Preschool Storytime even more interactive, incorporating felt-boards, a learning cube, and magnet tiles. In January we will be focusing on community outreach to grow the program in the new year.
To recognize Martin Luther King Day Diana and Alice read “The Youngest Marcher” by Cynthia Levinson, which tells the story of Audrey Faye Hendricks and her important role in the American Civil Rights Movement.
After the story participants painted their own self-portraits. The intent is that this story empowers young people to enact social change and affect their world!
The team has been able to create engaging crafts to go along with the theme of the book being read. Crafts are modified to be relevant to each age group. Participants have shared how much they love this program. Creating a craft to go along with the story allows the participants to be fully engaged in learning.
We had our youngest reader to date who is four years old participate in January’s K-9 Reading Buddies! We love that our K-9 Reading Buddies nights encourage reluctant and enthusiastic readers to practice reading aloud. This confident young reader was so excited to read to the K-9 Reading Buddies
Winter Fest was a giant success! Alice, Diana, and Elizabeth dressed as characters from Frozen, read two Frozen storybooks, offered winter-themed crafts, and took photos with the kids attending. The Brushwood Center was also in attendance to lead kids through recycled ornaments and card-making.
Our Health Equity team gave out hams, presents, and gifts cards which had been donated to us to provide to the community. Because
we are under construction and this is one of our larger community events, we rented the gym and lobby of the Rec Center, and the event location worked out really well – we look forward to utilizing that space for our next big event! Game Night with the Highland Park High School | |
Patron Services—Teen (Program Updates from Elizabeth, Alice and Diana) | Learning Partners Teen Advisory Board We had our first TAB meeting of 2023 in January! TAB members were excited to be back together after the holiday break and Diana and Alice provided them space and time to hang out and bond after the meeting. During the meeting we discussed our ideas and hopes for the new year and brainstormed ideas for volunteering opportunities with local organizations as well as new programming for teens. Teen Craft Cafe Participants in the January Teen Craft Cafe painted their own tabletop dice sets with gel paints and cured the paints using UV LED lights. This was an exciting intersection of their personal interests with STEAM related programming. |
This monthly program connects members of the Highland Park High School Key Club with elementary school aged students for an exciting hour of logic games and trivia.
We are so excited to be able to host this year's Game Night in person! The mixed learning environment Key Club fostered made the experience both fun and challenging as we saw younger students begin to learn and understand brand new games. Parents and kids reported that our first Game Night was a success!
January sessions included a lot of course improvements.
We had some students that have improved on their recognition of site words, and their reading.
Another student who has been working consistently with her tutor to better her math scores was able to test into advanced math.
Our tutors are showing so much creativity with how they’re reviewing material with their student, such as using social media, magazines, newspapers and menus to allow the students to use real world examples that allow students to practice and master their Math, Reading and Writing skills.
The Arts Center visits to host a monthly arts program. For January TAC showed families how to make their own “exploding books.”
Our TAC programs always provide us with a wonderful opportunity to reach and get to know new families! 2 new families came to this program and the Exploding Book craft, which uses folded paper techniques, was exciting and just challenging enough to grow their skills!
Book Buffet attendees requested a light and cozy book for January so the group read “The Tea Dragon Society.” We discussed the book while taste testing a variety of teas and eating scones, then we played the “Tea Dragon Society” card game that accompanies the book. Several of our regular members have had scheduling conflicts but went out of their way to arrive early to hang out and discuss the book (and of course to grab snacks).
January sessions included a lot of course improvements, along with one new partnership by a tutor that is already.
Of note, some students have improved in their recognition of site words, and their reading.
We can proudly say that another student has been working with a tutor on a consistent basis has improved in math skills and has now tested into advanced math.
For the January Teen After- Hours, the teens practiced self- care! We provided the group with supplies like nail polish, hair tinsel, aromatherapy oils, temporary tattoos, and a nutritional dinner. This allowed the teens to practice self-care in whatever way was most meaningful to them.
In January we partnered with the Nuestro Center twice to offer STEAM related programming to elementary and middle school aged students. We visited Northwood Middle School with YESS and introduced the students in their program to embroidery. The participants were enthusiastic about learning this new skill. One participant shared with us that he had learned to embroider from his grandmother and we were so happy to have the opportunity to reconnect him with the craft, provide him with materials, and encourage him to grow his skills!
Board meeting open items | None to report |
Other updates | None to report |
The Friends of the Highwood Public Library | Committees continue to work on fundraising and membership drive. A special thank you to the Friends Board members who help set-up a wonderful groundbreaking ceremony. |
8:46 AM Highwood Public Library & Community Center
02/22/23 Balance Sheet w/Prior Month Comparison
Accrual Basis As of January 31, 2023
Jan 31, 23 Dec 31, 22 $ Change % Change
ASSETS
Current Assets Checking/Savings
10000 ꞏ CASH & INVESTMENT ACCOUNTS
10100 ꞏ Petty Cash/Cash On Hand | 50.00 | 50.00 | 0.00 | 0.0% | ||||
10110 ꞏ Gift Cards on Hand | 169.44 | 169.44 | 0.00 | 0.0% | ||||
10120 ꞏ Paypal | 0.00 | 37.86 | -37.86 | -100.0% | ||||
10201 ꞏ BOH General Fund Chk. (3563) | 145,835.13 | 231,101.45 | -85,266.32 | -36.9% | ||||
10203 ꞏ BOH General Fund Money Market | 505,567.82 | 553,140.21 | -47,572.39 | -8.6% | ||||
10206 ꞏ BOH Payroll Acct. Chk. (0133) | 22,383.71 | 22,370.73 | 12.98 | 0.1% | ||||
10216 ꞏ IMET Capital Impr. Fund (8102) | 3,739.73 | 3,728.31 | 11.42 | 0.3% | ||||
10221 ꞏ IMET Reserve Fund (8101) | 20,512.41 | 20,449.77 | 62.64 | 0.3% | ||||
10240 ꞏ BOH Convenience Fund Chk (2208) | 5,248.61 | 2,762.08 | 2,486.53 | 90.0% | ||||
10250 ꞏ BOH Building Renovation Account | 10,000.00 | 10,000.00 | 0.00 | 0.0% | ||||
10251 ꞏ BOH Building Reno. Money Market | 1,134,787.08 | 1,346,624.19 | -211,837.11 | -15.7% | ||||
Total 10000 ꞏ CASH & INVESTMENT ACCOUNTS | 1,848,293.93 | 2,190,434.04 | -342,140.11 | -15.6% | ||||
Total Checking/Savings | 1,848,293.93 | 2,190,434.04 | -342,140.11 | -15.6% | ||||
Other Current Assets | ||||||||
13500 ꞏ Other Receivables | 1,552.63 | 1,552.63 | 0.00 | 0.0% | ||||
14500 ꞏ Property Tax Receivable | 292,500.41 | 292,500.41 | 0.00 | 0.0% | ||||
14600 ꞏ Due from Primary Government | 1,588.89 | 1,588.89 | 0.00 | 0.0% | ||||
Total Other Current Assets | 295,641.93 | 295,641.93 | 0.00 | 0.0% | ||||
Total Current Assets | 2,143,935.86 | 2,486,075.97 | -342,140.11 | -13.8% | ||||
TOTAL ASSETS | 2,143,935.86 | 2,486,075.97 | -342,140.11 | -13.8% | ||||
LIABILITIES & EQUITY | ||||||||
Liabilities Current Liabilities Accounts Payable | ||||||||
20000 ꞏ Accounts Payable | 14,816.44 | 19,514.60 | -4,698.16 | -24.1% | ||||
Total Accounts Payable | 14,816.44 | 19,514.60 | -4,698.16 | -24.1% | ||||
Other Current Liabilities | ||||||||
22000 ꞏ Payroll Liabilities 22100 ꞏ IMRF W/H Payable | 7,062.81 | 9,669.05 | -2,606.24 | -27.0% | ||||
22101 ꞏ Insurance Payable | 6,164.13 | 5,958.88 | 205.25 | 3.4% | ||||
22102 ꞏ Payroll Tax Liability | 2,473.71 | 2,473.71 | 0.00 | 0.0% | ||||
22000 ꞏ Payroll Liabilities - Other | 305.07 | 305.07 | 0.00 | 0.0% | ||||
Total 22000 ꞏ Payroll Liabilities | 16,005.72 | 18,406.71 | -2,400.99 | -13.0% | ||||
24000 ꞏ Deferred Property Taxes | 292,500.41 | 292,500.41 | 0.00 | 0.0% | ||||
24300 ꞏ Deferred Revenue | -443,506.00 | -443,506.00 | 0.00 | 0.0% | ||||
Total Other Current Liabilities | -134,999.87 | -132,598.88 | -2,400.99 | -1.8% | ||||
Total Current Liabilities | -120,183.43 | -113,084.28 | -7,099.15 | -6.3% | ||||
Total Liabilities | -120,183.43 | -113,084.28 | -7,099.15 | -6.3% | ||||
Equity | ||||||||
32000 ꞏ Unrestricted Net Assets | 1,749,369.86 | 1,749,369.86 | 0.00 | 0.0% | ||||
Net Income | 514,749.43 | 849,790.39 | -335,040.96 | -39.4% | ||||
Total Equity | 2,264,119.29 | 2,599,160.25 | -335,040.96 | -12.9% | ||||
TOTAL LIABILITIES & EQUITY | 2,143,935.86 | 2,486,075.97 | -342,140.11 | -13.8% |
Page 1
8:49 AM Highwood Public Library & Community Center 02/22/23 Profit & Loss YTD Budget vs. Actual Accrual Basis May 2022 through January 2023
May '22 - Jan 23 Budget $ Over Budget % of Budget
Ordinary Income/Expense Income
41000 ꞏ GENERAL REVENUES
41100 ꞏ Tax Revenue - Lake County | 282,411.23 | 292,500.00 | -10,088.77 | 96.6% | |||
41200 ꞏ Tax Revenue - PPRT | 0.00 | 2,500.00 | -2,500.00 | 0.0% | |||
41300 ꞏ Grants | |||||||
41300.1 ꞏ Per Capita Grant | 7,484.15 | 7,000.00 | 484.15 | 106.9% | |||
41310 ꞏ Unrestricted Grants | 11,601.00 | 14,470.00 | -2,869.00 | 80.2% | |||
41320 ꞏ Temp. Restricted Grant Programs | 1,245,733.56 | 982,570.00 | 263,163.56 | 126.8% | |||
41330 ꞏ Temp. Restricted Grant- Bldg | 6,851.81 | 2,681,474.06 | -2,674,622.25 | 0.3% | |||
Total 41300 ꞏ Grants | 1,271,670.52 | 3,685,514.06 | -2,413,843.54 | 34.5% | |||
41400 ꞏ Interest & Dividends | 1,381.24 | 40.00 | 1,341.24 | 3,453.1% | |||
Total 41000 ꞏ GENERAL REVENUES | 1,555,462.99 | 3,980,554.06 | -2,425,091.07 | 39.1% | |||
42000 ꞏ OPERATING REVENUES | |||||||
42100 ꞏ Fines, Fees & Damaged Materials | 63.45 | 800.00 | -736.55 | 7.9% | |||
42300 ꞏ Book Sales | 419.59 | 0.00 | 419.59 | 100.0% | |||
42400 ꞏ Cookbook Sales | 140.00 | 0.00 | 140.00 | 100.0% | |||
42600 ꞏ Photocopier | 1,367.97 | 1,800.00 | -432.03 | 76.0% | |||
42900 ꞏ Gifts & Donations | |||||||
42900.1 ꞏ General Gifts & Donations | 3,288.58 | 2,500.00 | 788.58 | 131.5% | |||
42900.2 ꞏ Friends of the Library | 5,000.00 | 24,000.00 | -19,000.00 | 20.8% | |||
42900.3 ꞏ Renovation Donations | 300,000.00 | 0.00 | 300,000.00 | 100.0% | |||
Total 42900 ꞏ Gifts & Donations | 308,288.58 | 26,500.00 | 281,788.58 | 1,163.4% | |||
Total 42000 ꞏ OPERATING REVENUES | 310,279.59 | 29,100.00 | 281,179.59 | 1,066.3% | |||
Total Income | 1,865,742.58 | 4,009,654.06 | -2,143,911.48 | 46.5% | |||
Expense | |||||||
51000 ꞏ PERSONNEL & BENEFITS | |||||||
51100 ꞏ Wages & Salaries | 141,343.93 | 199,054.00 | -57,710.07 | 71.0% | |||
51110 ꞏ Bonuses | 11,843.99 | 11,500.00 | 343.99 | 103.0% | |||
51115 ꞏ IMRF Expense | 9,824.81 | 18,440.11 | -8,615.30 | 53.3% | |||
51120 ꞏ Medical/Health Insurance | 8,725.81 | 12,879.22 | -4,153.41 | 67.8% | |||
51130 ꞏ Life Insurance | 138.00 | 1,774.08 | -1,636.08 | 7.8% | |||
51140 ꞏ Employer FICA | 11,975.40 | 15,227.63 | -3,252.23 | 78.6% | |||
51200 ꞏ Unemployment Expense | 162.31 | 0.00 | 162.31 | 100.0% | |||
51999 ꞏ Payroll Processing Fees | 1,164.42 | 1,689.00 | -524.58 | 68.9% | |||
Total 51000 ꞏ PERSONNEL & BENEFITS | 185,178.67 | 260,564.04 | -75,385.37 | 71.1% | |||
52000 ꞏ LIBRARY MATERIALS & SUPPLIES | |||||||
52100 ꞏ Books, Fiction | |||||||
52100.1 ꞏ Books F - Adult | 3,094.74 | 3,500.00 | -405.26 | 88.4% | |||
52100.2 ꞏ Books F - Children/Juvenile | 1,527.58 | 1,500.00 | 27.58 | 101.8% | |||
52100.3 ꞏ Books F - Young Adult | 749.76 | 1,265.00 | -515.24 | 59.3% | |||
52100.4 ꞏ Books F - Spanish Adult | 785.56 | 750.00 | 35.56 | 104.7% | |||
52100.5 ꞏ Books F - Spanish Chld./Juv. | 728.39 | 1,500.00 | -771.61 | 48.6% | |||
Total 52100 ꞏ Books, Fiction | 6,886.03 | 8,515.00 | -1,628.97 | 80.9% | |||
52150 ꞏ Books, Non-Fiction | |||||||
52150.1 ꞏ Books NF - Adult | 1,088.03 | 2,000.00 | -911.97 | 54.4% | |||
52150.2 ꞏ Books NF - Children/Juvenile | 1,533.48 | 2,000.00 | -466.52 | 76.7% | |||
52150.4 ꞏ Books NF - Spanish | 321.68 | 1,000.00 | -678.32 | 32.2% | |||
Total 52150 ꞏ Books, Non-Fiction | 2,943.19 | 5,000.00 | -2,056.81 | 58.9% | |||
52200 ꞏ A/V Materials | |||||||
52200.1 ꞏ A/V - Adult | 818.37 | 1,800.00 | -981.63 | 45.5% | |||
52200.2 ꞏ A/V - Children/Juvenile | 289.38 | 1,000.00 | -710.62 | 28.9% | |||
52200.6 ꞏ A/V Games | 0.00 | 800.00 | -800.00 | 0.0% | |||
Total 52200 ꞏ A/V Materials | 1,107.75 | 3,600.00 | -2,492.25 | 30.8% | |||
52350 ꞏ On-Line Resources | |||||||
Page 1 |
8:49 AM Highwood Public Library & Community Center 02/22/23 Profit & Loss YTD Budget vs. Actual Accrual Basis May 2022 through January 2023
May '22 - Jan 23 | Budget | $ Over Budget | % of Budget | ||||
52350.3 ꞏ On-Line - Hoopla | 590.98 | 1,200.00 | -609.02 | 49.2% | |||
52350.4 ꞏ On-Line - eRead | 478.00 | 575.00 | -97.00 | 83.1% | |||
Total 52350 ꞏ On-Line Resources | 1,068.98 | 1,775.00 | -706.02 | 60.2% | |||
52400 ꞏ Periodicals | |||||||
52400.1 ꞏ Periodicals - Adult | 4,391.75 | 3,500.00 | 891.75 | 125.5% | |||
52400.3 ꞏ Periodicals - Subscription Svc | 678.65 | 900.00 | -221.35 | 75.4% | |||
Total 52400 ꞏ Periodicals | 5,070.40 | 4,400.00 | 670.40 | 115.2% | |||
52600 ꞏ Book Standing Orders | |||||||
52600.2 ꞏ Book SO - Children/Juvenile | 1,750.00 | 1,750.00 | 0.00 | 100.0% | |||
Total 52600 ꞏ Book Standing Orders | 1,750.00 | 1,750.00 | 0.00 | 100.0% | |||
52650 ꞏ Processing Supplies | 1,054.39 | 800.00 | 254.39 | 131.8% | |||
Total 52000 ꞏ LIBRARY MATERIALS & SUPPLIES | 19,880.74 | 25,840.00 | -5,959.26 | 76.9% | |||
53000 ꞏ PROGRAMMING | |||||||
53100 ꞏ Library Program Facilitators | |||||||
53100.2 ꞏ Program Fac- Young Adult | 0.00 | 600.00 | -600.00 | 0.0% | |||
53100.3 ꞏ Program Fac- Child | 0.00 | 2,000.00 | -2,000.00 | 0.0% | |||
Total 53100 ꞏ Library Program Facilitators | 0.00 | 2,600.00 | -2,600.00 | 0.0% | |||
53200 ꞏ Program Supplies | |||||||
53200.1 ꞏ Prog. Suppl. - Adult | 2,539.64 | 1,000.00 | 1,539.64 | 254.0% | |||
53200.2 ꞏ Prog. Suppl. - Children | 1,056.91 | 2,600.00 | -1,543.09 | 40.7% | |||
53200.3 ꞏ Prog. Suppl. - Young Adult | 99.89 | 1,000.00 | -900.11 | 10.0% | |||
Total 53200 ꞏ Program Supplies | 3,696.44 | 4,600.00 | -903.56 | 80.4% | |||
Total 53000 ꞏ PROGRAMMING | 3,696.44 | 7,200.00 | -3,503.56 | 51.3% | |||
54000 ꞏ GRANT EXPENSES | |||||||
54110 ꞏ Contracted Services | 115,492.00 | 137,424.00 | -21,932.00 | 84.0% | |||
54115 ꞏ Staff Development | 10,408.60 | 13,575.00 | -3,166.40 | 76.7% | |||
54120 ꞏ Wages & Salaries | 483,616.87 | 634,910.23 | -151,293.36 | 76.2% | |||
54125 ꞏ Bonuses/Overtime | 24,725.78 | 6,004.89 | 18,720.89 | 411.8% | |||
54130 ꞏ Employer FICA | 37,167.09 | 48,264.14 | -11,097.05 | 77.0% | |||
54131 ꞏ IMRF Expense | 23,896.36 | 24,675.21 | -778.85 | 96.8% | |||
54132 ꞏ Medical/Dental Benefits | 43,174.13 | 73,973.17 | -30,799.04 | 58.4% | |||
54135 ꞏ Grant Program Supplies | 19,780.39 | 29,750.00 | -9,969.61 | 66.5% | |||
54155 ꞏ Travel Reimbursement | 355.39 | 1,800.00 | -1,444.61 | 19.7% | |||
54185 ꞏ Grant Telecommunications | 622.81 | 450.00 | 172.81 | 138.4% | |||
54195 ꞏ Training Expense | 739.65 | 3,800.00 | -3,060.35 | 19.5% | |||
54196 ꞏ Liability/Property Insurance | 2,840.00 | 4,000.00 | -1,160.00 | 71.0% | |||
54197 ꞏ Indirect Costs to Operations | 6,301.00 | 0.00 | 6,301.00 | 100.0% | |||
Total 54000 ꞏ GRANT EXPENSES | 769,120.07 | 978,626.64 | -209,506.57 | 78.6% | |||
54500 ꞏ Grant Building Renovation Expen | |||||||
54510 ꞏ Contracted Services | 323,610.73 | 2,681,474.06 | -2,357,863.33 | 12.1% | |||
54596 ꞏ Liability/Property Insurance | 9,098.00 | ||||||
Total 54500 ꞏ Grant Building Renovation Expen | 332,708.73 | 2,681,474.06 | -2,348,765.33 | 12.4% | |||
55000 ꞏ GENERAL ADMINISTRATION | |||||||
55100 ꞏ Library Board & Staff Expenses | |||||||
55100.1 ꞏ Staff Development | 996.11 | 1,200.00 | -203.89 | 83.0% | |||
55100.2 ꞏ Library Board Expense | 469.20 | 600.00 | -130.80 | 78.2% | |||
55100.3 ꞏ Travel Reimbursement | 856.25 | 200.00 | 656.25 | 428.1% | |||
Total 55100 ꞏ Library Board & Staff Expenses | 2,321.56 | 2,000.00 | 321.56 | 116.1% | |||
55200 ꞏ Technology | |||||||
55200.1 ꞏ Circulation System (ILS) | 1,200.00 | 1,500.00 | -300.00 | 80.0% | |||
55200.2 ꞏ Baker/Taylor TS3 Search System | 1,798.50 | 1,800.00 | -1.50 | 99.9% | |||
55200.3 ꞏ Website | 722.50 | 1,000.00 | -277.50 | 72.3% | |||
55200.5 ꞏ Hardware Purchases | 57.89 | 2,500.00 | -2,442.11 | 2.3% |
Page 2
8:49 AM Highwood Public Library & Community Center 02/22/23 Profit & Loss YTD Budget vs. Actual Accrual Basis May 2022 through January 2023
May '22 - Jan 23 | Budget | $ Over Budget | % of Budget | ||||
55200.6 ꞏ Software | 0.00 | 800.00 | -800.00 | 0.0% | |||
Total 55200 ꞏ Technology | 3,778.89 | 7,600.00 | -3,821.11 | 49.7% | |||
55300 ꞏ Furniture & Equipment 55300.1 ꞏ Furniture Purchases | 0.00 | 300.00 | -300.00 | 0.0% | |||
55300.2 ꞏ Equipment Leases (Copier) | -291.33 | 0.00 | -291.33 | 100.0% | |||
55300.3 ꞏ Equipment Purchases | 0.00 | 250.00 | -250.00 | 0.0% | |||
Total 55300 ꞏ Furniture & Equipment | -291.33 | 550.00 | -841.33 | -53.0% | |||
55400 ꞏ General Office/Administration 55400.2 ꞏ Office/Library Supplies | 6,200.15 | 6,000.00 | 200.15 | 103.3% | |||
55400.3 ꞏ Membership Dues/Fees | 863.27 | 1,140.00 | -276.73 | 75.7% | |||
55400.4 ꞏ Licensing Fees | 1,121.85 | 4,221.00 | -3,099.15 | 26.6% | |||
55400.5 ꞏ Postage & Shipping Fees | 120.00 | 700.00 | -580.00 | 17.1% | |||
55400.6 ꞏ Telecommunications/Internet | 2,203.10 | 3,600.00 | -1,396.90 | 61.2% | |||
55400.7 ꞏ Utilities | 231.99 | 600.00 | -368.01 | 38.7% | |||
55400.8 ꞏ Liability/Property Insurance | 152.15 | 3,500.00 | -3,347.85 | 4.3% | |||
55400.9 ꞏ Workers Compensation Insurance | 0.00 | 240.00 | -240.00 | 0.0% | |||
Total 55400 ꞏ General Office/Administration | 10,892.51 | 20,001.00 | -9,108.49 | 54.5% | |||
55500 ꞏ Outreach & Public Relations 55500.2 ꞏ Public Relations - Gen. Library | 114.02 | 1,500.00 | -1,385.98 | 7.6% | |||
55500.3 ꞏ Community Outreach/Relations | 0.00 | 500.00 | -500.00 | 0.0% | |||
55500.7 ꞏ Newsletter | 206.52 | 276.00 | -69.48 | 74.8% | |||
Total 55500 ꞏ Outreach & Public Relations | 320.54 | 2,276.00 | -1,955.46 | 14.1% | |||
55600 ꞏ Bank/Svc. Fees & Fin. Charges 55600.1 ꞏ Wire Transfers | 0.00 | 44.00 | -44.00 | 0.0% | |||
55600.3 ꞏ Other Bank Fees | 525.04 | 150.00 | 375.04 | 350.0% | |||
55600 ꞏ Bank/Svc. Fees & Fin. Charges - Other | 20.00 | 0.00 | 20.00 | 100.0% | |||
Total 55600 ꞏ Bank/Svc. Fees & Fin. Charges | 545.04 | 194.00 | 351.04 | 280.9% | |||
Total 55000 ꞏ GENERAL ADMINISTRATION | 17,567.21 | 32,621.00 | -15,053.79 | 53.9% | |||
56000 ꞏ PROFESSIONAL/CONTRACT SERVICES 56100 ꞏ Accounting Services | 4,507.64 | 6,250.00 | -1,742.36 | 72.1% | |||
56200 ꞏ Cleaning Services | 8,626.00 | 8,000.00 | 626.00 | 107.8% | |||
56300 ꞏ IT/Computer Services | 4,923.00 | 6,000.00 | -1,077.00 | 82.1% | |||
56400 ꞏ Legal Services 56500 ꞏ Maintenance Services 56500.1 ꞏ Maintenance Svcs. - Interior | 0.00 3,875.65 | 500.00 2,000.00 | -500.00 1,875.65 | 0.0% 193.8% | |||
56500.2 ꞏ Maintenance Svcs. - Exterior | 909.00 | 125.00 | 784.00 | 727.2% | |||
Total 56500 ꞏ Maintenance Services | 4,784.65 | 2,125.00 | 2,659.65 | 225.2% | |||
Total 56000 ꞏ PROFESSIONAL/CONTRACT SERVICES | 22,841.29 | 22,875.00 | -33.71 | 99.9% | |||
Total Expense | 1,350,993.15 | 4,009,200.74 | -2,658,207.59 | 33.7% | |||
Net Ordinary Income | 514,749.43 | 453.32 | 514,296.11 | 113,551.0% | |||
Net Income | 514,749.43 | 453.32 | 514,296.11 | 113,551.0% |
Page 3
8:48 AM Highwood Public Library & Community Center
02/22/23 Profit & Loss w/Prior Month Comparison
Accrual Basis January 2023
Jan 23 Dec 22 $ Change % Change
Ordinary Income/Expense Income
41000 ꞏ GENERAL REVENUES
41100 ꞏ Tax Revenue - Lake County | 807.81 | 0.00 | 807.81 | 100.0% | |||
41300 ꞏ Grants | |||||||
41310 ꞏ Unrestricted Grants | 0.00 | 904.50 | -904.50 | -100.0% | |||
41320 ꞏ Temp. Restricted Grant Programs | -578.17 | 7,000.00 | -7,578.17 | -108.3% | |||
41330 ꞏ Temp. Restricted Grant- Bldg | 1,978.52 | 0.00 | 1,978.52 | 100.0% | |||
Total 41300 ꞏ Grants | 1,400.35 | 7,904.50 | -6,504.15 | -82.3% | |||
41400 ꞏ Interest & Dividends | 308.96 | 328.41 | -19.45 | -5.9% | |||
Total 41000 ꞏ GENERAL REVENUES | 2,517.12 | 8,232.91 | -5,715.79 | -69.4% | |||
42000 ꞏ OPERATING REVENUES | |||||||
42300 ꞏ Book Sales | 0.00 | 20.00 | -20.00 | -100.0% | |||
42400 ꞏ Cookbook Sales | 0.00 | 140.00 | -140.00 | -100.0% | |||
42600 ꞏ Photocopier | 161.45 | 144.32 | 17.13 | 11.9% | |||
42900 ꞏ Gifts & Donations | |||||||
42900.1 ꞏ General Gifts & Donations | 18.93 | 758.93 | -740.00 | -97.5% | |||
42900.2 ꞏ Friends of the Library | 0.00 | 0.00 | 0.00 | 0.0% | |||
Total 42900 ꞏ Gifts & Donations | 18.93 | 758.93 | -740.00 | -97.5% | |||
Total 42000 ꞏ OPERATING REVENUES | 180.38 | 1,063.25 | -882.87 | -83.0% | |||
Total Income | 2,697.50 | 9,296.16 | -6,598.66 | -71.0% | |||
Expense | |||||||
51000 ꞏ PERSONNEL & BENEFITS | |||||||
51100 ꞏ Wages & Salaries | 14,306.40 | 23,353.90 | -9,047.50 | -38.7% | |||
51110 ꞏ Bonuses | 0.00 | 1,843.99 | -1,843.99 | -100.0% | |||
51115 ꞏ IMRF Expense | 781.68 | 1,456.70 | -675.02 | -46.3% | |||
51120 ꞏ Medical/Health Insurance | 1,102.75 | 2,205.50 | -1,102.75 | -50.0% | |||
51125 ꞏ Dental Insurance | 0.00 | 0.00 | 0.00 | 0.0% | |||
51130 ꞏ Life Insurance | 17.25 | 34.50 | -17.25 | -50.0% | |||
51135 ꞏ Vision Insurance | 0.00 | 0.00 | 0.00 | 0.0% | |||
51140 ꞏ Employer FICA | 1,079.45 | 1,896.38 | -816.93 | -43.1% | |||
51999 ꞏ Payroll Processing Fees | 131.00 | 149.40 | -18.40 | -12.3% | |||
Total 51000 ꞏ PERSONNEL & BENEFITS | 17,418.53 | 30,940.37 | -13,521.84 | -43.7% | |||
52000 ꞏ LIBRARY MATERIALS & SUPPLIES | |||||||
52100 ꞏ Books, Fiction | |||||||
52100.1 ꞏ Books F - Adult | 449.58 | 182.06 | 267.52 | 146.9% | |||
52100.2 ꞏ Books F - Children/Juvenile | 389.61 | 320.38 | 69.23 | 21.6% | |||
52100.3 ꞏ Books F - Young Adult | 172.51 | 113.26 | 59.25 | 52.3% | |||
52100.4 ꞏ Books F - Spanish Adult | 640.32 | 16.10 | 624.22 | 3,877.1% | |||
52100.5 ꞏ Books F - Spanish Chld./Juv. | 137.97 | 156.07 | -18.10 | -11.6% | |||
Total 52100 ꞏ Books, Fiction | 1,789.99 | 787.87 | 1,002.12 | 127.2% | |||
52150 ꞏ Books, Non-Fiction | |||||||
52150.1 ꞏ Books NF - Adult | 297.08 | 49.09 | 247.99 | 505.2% | |||
52150.2 ꞏ Books NF - Children/Juvenile | 13.39 | 0.00 | 13.39 | 100.0% | |||
52150.4 ꞏ Books NF - Spanish | 76.21 | 0.00 | 76.21 | 100.0% | |||
Total 52150 ꞏ Books, Non-Fiction | 386.68 | 49.09 | 337.59 | 687.7% | |||
52200 ꞏ A/V Materials | |||||||
52200.1 ꞏ A/V - Adult | 35.95 | 490.68 | -454.73 | -92.7% | |||
52200.2 ꞏ A/V - Children/Juvenile | 0.00 | 17.96 | -17.96 | -100.0% | |||
Total 52200 ꞏ A/V Materials | 35.95 | 508.64 | -472.69 | -92.9% | |||
52350 ꞏ On-Line Resources | |||||||
52350.3 ꞏ On-Line - Hoopla | 127.64 | 89.11 | 38.53 | 43.2% | |||
Total 52350 ꞏ On-Line Resources | 127.64 | 89.11 | 38.53 | 43.2% | |||
52400 ꞏ Periodicals | |||||||
52400.1 ꞏ Periodicals - Adult | 500.50 | 259.41 | 241.09 | 92.9% | |||
Total 52400 ꞏ Periodicals | 500.50 | 259.41 | 241.09 | 92.9% | |||
52650 ꞏ Processing Supplies | 148.23 | 188.67 | -40.44 | -21.4% | |||
Total 52000 ꞏ LIBRARY MATERIALS & SUPPLIES | 2,988.99 | 1,882.79 | 1,106.20 | 58.8% | |||
53000 ꞏ PROGRAMMING | |||||||
53200 ꞏ Program Supplies | |||||||
Page 1 |
8:48 AM Highwood Public Library & Community Center
02/22/23 Profit & Loss w/Prior Month Comparison
Accrual Basis January 2023
Jan 23 | Dec 22 | $ Change | % Change | ||||
53200.1 ꞏ Prog. Suppl. - Adult | 1,778.22 | -109.43 | 1,887.65 | 1,725.0% | |||
53200.2 ꞏ Prog. Suppl. - Children | 0.00 | 44.98 | -44.98 | -100.0% | |||
Total 53200 ꞏ Program Supplies | 1,778.22 | -64.45 | 1,842.67 | 2,859.1% | |||
Total 53000 ꞏ PROGRAMMING | 1,778.22 | -64.45 | 1,842.67 | 2,859.1% | |||
54000 ꞏ GRANT EXPENSES | |||||||
54110 ꞏ Contracted Services | 16,896.00 | 17,956.00 | -1,060.00 | -5.9% | |||
54115 ꞏ Staff Development | 140.00 | 133.18 | 6.82 | 5.1% | |||
54120 ꞏ Wages & Salaries | 59,592.05 | 79,223.40 | -19,631.35 | -24.8% | |||
54130 ꞏ Employer FICA | 4,412.17 | 5,849.36 | -1,437.19 | -24.6% | |||
54131 ꞏ IMRF Expense | 2,866.21 | 3,593.27 | -727.06 | -20.2% | |||
54132 ꞏ Medical/Dental Benefits | 5,926.90 | 11,853.80 | -5,926.90 | -50.0% | |||
54135 ꞏ Grant Program Supplies | 2,685.00 | 1,568.56 | 1,116.44 | 71.2% | |||
54155 ꞏ Travel Reimbursement | 45.69 | 0.00 | 45.69 | 100.0% | |||
54185 ꞏ Grant Telecommunications | 54.57 | 157.64 | -103.07 | -65.4% | |||
54197 ꞏ Indirect Costs to Operations | 0.00 | 904.50 | -904.50 | -100.0% | |||
Total 54000 ꞏ GRANT EXPENSES | 92,618.59 | 121,239.71 | -28,621.12 | -23.6% | |||
54500 ꞏ Grant Building Renovation Expen | |||||||
54510 ꞏ Contracted Services | 204,154.00 | 88,862.00 | 115,292.00 | 129.7% | |||
54596 ꞏ Liability/Property Insurance | 9,098.00 | 0.00 | 9,098.00 | 100.0% | |||
Total 54500 ꞏ Grant Building Renovation Expen | 213,252.00 | 88,862.00 | 124,390.00 | 140.0% | |||
55000 ꞏ GENERAL ADMINISTRATION | |||||||
55100 ꞏ Library Board & Staff Expenses 55100.1 ꞏ Staff Development | 0.00 | 444.81 | -444.81 | -100.0% | |||
55100.3 ꞏ Travel Reimbursement | 856.25 | 0.00 | 856.25 | 100.0% | |||
Total 55100 ꞏ Library Board & Staff Expenses | 856.25 | 444.81 | 411.44 | 92.5% | |||
55200 ꞏ Technology | |||||||
55200.2 ꞏ Baker/Taylor TS3 Search System | 1,798.50 | 0.00 | 1,798.50 | 100.0% | |||
55200.5 ꞏ Hardware Purchases | 37.98 | 0.00 | 37.98 | 100.0% | |||
Total 55200 ꞏ Technology | 1,836.48 | 0.00 | 1,836.48 | 100.0% | |||
55400 ꞏ General Office/Administration | |||||||
55400.2 ꞏ Office/Library Supplies | 467.20 | 506.71 | -39.51 | -7.8% | |||
55400.4 ꞏ Licensing Fees | 159.00 | 100.00 | 59.00 | 59.0% | |||
55400.6 ꞏ Telecommunications/Internet | 0.00 | 272.26 | -272.26 | -100.0% | |||
Total 55400 ꞏ General Office/Administration | 626.20 | 878.97 | -252.77 | -28.8% | |||
55500 ꞏ Outreach & Public Relations | |||||||
55500.2 ꞏ Public Relations - Gen. Library | 50.00 | 0.00 | 50.00 | 100.0% | |||
55500.7 ꞏ Newsletter | 22.52 | 23.00 | -0.48 | -2.1% | |||
Total 55500 ꞏ Outreach & Public Relations | 72.52 | 23.00 | 49.52 | 215.3% | |||
55600 ꞏ Bank/Svc. Fees & Fin. Charges | |||||||
55600.3 ꞏ Other Bank Fees | 345.04 | 60.00 | 285.04 | 475.1% | |||
55600 ꞏ Bank/Svc. Fees & Fin. Charges - Other | 20.00 | -14.70 | 34.70 | 236.1% | |||
Total 55600 ꞏ Bank/Svc. Fees & Fin. Charges | 365.04 | 45.30 | 319.74 | 705.8% | |||
Total 55000 ꞏ GENERAL ADMINISTRATION | 3,756.49 | 1,392.08 | 2,364.41 | 169.9% | |||
56000 ꞏ PROFESSIONAL/CONTRACT SERVICES | |||||||
56100 ꞏ Accounting Services | 52.64 | 0.00 | 52.64 | 100.0% | |||
56200 ꞏ Cleaning Services | 950.00 | 912.00 | 38.00 | 4.2% | |||
56300 ꞏ IT/Computer Services | 4,923.00 | 0.00 | 4,923.00 | 100.0% | |||
56500 ꞏ Maintenance Services | |||||||
56500.1 ꞏ Maintenance Svcs. - Interior | 0.00 | 243.15 | -243.15 | -100.0% | |||
Total 56500 ꞏ Maintenance Services | 0.00 | 243.15 | -243.15 | -100.0% | |||
Total 56000 ꞏ PROFESSIONAL/CONTRACT SERVICES | 5,925.64 | 1,155.15 | 4,770.49 | 413.0% | |||
Total Expense | 337,738.46 | 245,407.65 | 92,330.81 | 37.6% | |||
Net Ordinary Income | -335,040.96 | -236,111.49 | -98,929.47 | -41.9% | |||
Net Income | -335,040.96 | -236,111.49 | -98,929.47 | -41.9% |
Page 2
02/22/23
Highwood Public Library & Community Center
February 1 - 22, 2023
Type | Num | Date | Name | Memo | Account | Original Amount | ||||||
Bill Pmt -Check | 2471 | 02/22/2023 | Avila, Genesis | February Community Health Education & Engag | 10201.1 ꞏ BOH - Operating | -952.00 | ||||||
Bill | 02082023 | 02/08/2023 | Community Catalyst, Inc. | February Community Health Education & Engagem | 54110 ꞏ Contracted Services | 952.00 | ||||||
TOTAL | 952.00 | |||||||||||
Bill Pmt -Check | 2472 | 02/22/2023 | Baker & Taylor | Acct. #L425431 - Library Materials | 10201.1 ꞏ BOH - Operating | -3,429.05 | ||||||
Bill | NS23010085 | 01/10/2023 | TS360 Subscription - Axis 360 01/01-12/31/23 | 55200.2 ꞏ Baker/Taylor TS3 Search System | 1,798.50 | |||||||
Bill | 2037247037 | 01/11/2023 | Books F - Children/Juvenile | 52100.2 ꞏ Books F - Children/Juvenile | 328.97 | |||||||
Books F - Spanish Chld./Juv. | 52100.5 ꞏ Books F - Spanish Chld./Juv. | 69.41 | ||||||||||
Books F - Adult | 52100.1 ꞏ Books F - Adult | 50.73 | ||||||||||
Processing Supplies | 52650 ꞏ Processing Supplies | 37.48 | ||||||||||
Bill | 2037205571 | 01/12/2023 | Books F - Young Adult | 52100.3 ꞏ Books F - Young Adult | 30.19 | |||||||
Processing Supplies | 52650 ꞏ Processing Supplies | 1.86 | ||||||||||
Bill | 2037256414 | 01/16/2023 | Books F - Children/Juvenile | 52100.2 ꞏ Books F - Children/Juvenile | 15.57 | |||||||
Processing Supplies | 52650 ꞏ Processing Supplies | 1.43 | ||||||||||
Bill | 2037256417 | 01/16/2023 | Books F - Adult | 52100.1 ꞏ Books F - Adult | 52.49 | |||||||
Processing Supplies | 52650 ꞏ Processing Supplies | 4.31 | ||||||||||
Bill | 2037256416 | 01/16/2023 | Books F - Spanish Chld./Juv. | 52100.5 ꞏ Books F - Spanish Chld./Juv. | 20.63 | |||||||
Processing Supplies | 52650 ꞏ Processing Supplies | 2.55 | ||||||||||
Bill | 2037256415 | 01/16/2023 | Books F - Children/Juvenile | 52100.2 ꞏ Books F - Children/Juvenile | 15.57 | |||||||
Processing Supplies | 52650 ꞏ Processing Supplies | 1.43 | ||||||||||
Bill | 2037225708 | 01/17/2023 | Books F - Young Adult | 52100.3 ꞏ Books F - Young Adult | 20.67 | |||||||
Processing Supplies | 52650 ꞏ Processing Supplies | 1.81 | ||||||||||
Bill | 2037246743 | 01/25/2023 | Books F - Young Adult | 52100.3 ꞏ Books F - Young Adult | 56.59 | |||||||
Processing Supplies | 52650 ꞏ Processing Supplies | 7.03 | ||||||||||
Bill | 2037278940 | 01/25/2023 | Books F - Spanish Chld./Juv. | 52100.5 ꞏ Books F - Spanish Chld./Juv. | 12.02 | |||||||
Processing Supplies | 52650 ꞏ Processing Supplies | 0.53 | ||||||||||
Bill | 2037278939 | 01/25/2023 | Books F - Children/Juvenile | 52100.2 ꞏ Books F - Children/Juvenile | 15.57 | |||||||
Processing Supplies | 52650 ꞏ Processing Supplies | 1.43 | ||||||||||
Bill | 2037278941 | 01/25/2023 | Books F - Adult | 52100.1 ꞏ Books F - Adult | 11.15 | |||||||
Processing Supplies | 52650 ꞏ Processing Supplies | 0.42 | ||||||||||
Bill | 2037287715 | 01/26/2023 | Processing Supplies | 52650 ꞏ Processing Supplies | 1.36 | |||||||
Books F - Spanish Adult | 52100.4 ꞏ Books F - Spanish Adult | 270.25 | ||||||||||
Bill | 2037249888 | 02/03/2023 | Books F - Young Adult | 52100.3 ꞏ Books F - Young Adult | 51.78 | |||||||
Processing Supplies | 52650 ꞏ Processing Supplies | 2.69 | ||||||||||
Bill | 2037249843 | 02/03/2023 | Books F - Children/Juvenile | 52100.2 ꞏ Books F - Children/Juvenile | 45.35 | |||||||
Processing Supplies | 52650 ꞏ Processing Supplies | 1.31 | ||||||||||
Bill | 2037293492 | 02/03/2023 | Books NF - Adult | 52150.1 ꞏ Books NF - Adult | 12.39 | |||||||
Processing Supplies | 52650 ꞏ Processing Supplies | 0.42 | ||||||||||
Bill | 2037293495 | 02/03/2023 | Books NF - Spanish | 52150.4 ꞏ Books NF - Spanish | 12.37 |
Page 1 of 5
8:53 AM
02/22/23
Highwood Public Library & Community Center
February 1 - 22, 2023
Type | Num | Date | Name | Memo | Account | Original Amount | |||||||
Processing Supplies | 52650 ꞏ Processing Supplies | 0.42 | |||||||||||
Bill | 2037293493 | 02/03/2023 | Books F - Adult | 52100.1 ꞏ Books F - Adult | 120.90 | ||||||||
Processing Supplies | 52650 ꞏ Processing Supplies | 10.05 | |||||||||||
Bill | 2037293494 | 02/03/2023 | Books NF - Adult | 52150.1 ꞏ Books NF - Adult | 162.39 | ||||||||
Processing Supplies | 52650 ꞏ Processing Supplies | 8.75 | |||||||||||
Bill | 2037283382 | 02/06/2023 | Books F - Young Adult | 52100.3 ꞏ Books F - Young Adult | 35.97 | ||||||||
Processing Supplies | 52650 ꞏ Processing Supplies | 3.24 | |||||||||||
Bill | 2037308469 | 02/08/2023 | Books F - Children/Juvenile | 52100.2 ꞏ Books F - Children/Juvenile | 10.61 | ||||||||
Processing Supplies | 52650 ꞏ Processing Supplies | 1.40 | |||||||||||
Bill | 2037308471 | 02/08/2023 | Books F - Adult | 52100.1 ꞏ Books F - Adult | 67.25 | ||||||||
Processing Supplies | 52650 ꞏ Processing Supplies | 5.74 | |||||||||||
Bill | 2037308472 | 02/08/2023 | Books NF - Adult | 52150.1 ꞏ Books NF - Adult | 43.78 | ||||||||
Processing Supplies | 52650 ꞏ Processing Supplies | 2.29 | |||||||||||
TOTAL | 3,429.05 | ||||||||||||
Bill Pmt -Check | 2473 | 02/22/2023 | Brito, Carolina | February Counseling Services | 10201.1 ꞏ BOH - Operating | -960.00 | |||||||
Bill | 02092023 | 02/09/2023 | NorthShore University HealthSystem | February Counseling Services | 54110 ꞏ Contracted Services | 960.00 | |||||||
TOTAL | 960.00 | ||||||||||||
Bill Pmt -Check | 2474 | 02/22/2023 | Castrejon, Emily | December, January & February Learning Partner 10201.1 ꞏ BOH - Operating | -873.75 | ||||||||
Bill | 02072023 | 02/07/2023 | The Grainger Foundation Grant | December, January & February Learning Partners H54110 ꞏ Contracted Services | 873.75 | ||||||||
TOTAL | 873.75 | ||||||||||||
Bill Pmt -Check | 2475 | 02/22/2023 | Chicago Sun Times | 12 Week Subscription - Subscription through 06 10201.1 ꞏ BOH - Operating | -141.60 | ||||||||
Bill | 02082023 | 02/08/2023 | Subscription 03/12-06/03/2023 52400.1 ꞏ Periodicals - Adult | 141.60 | |||||||||
TOTAL | 141.60 | ||||||||||||
Bill Pmt -Check | 2476 | 02/22/2023 | Church of the Redeemer | Space Rental 01-03/2023 10201.1 ꞏ BOH - Operating | -1,200.00 | ||||||||
Bill | 100 | 01/31/2023 | NorthShore University HealthSystem | Space Rental 01-03/2023 54135 ꞏ Grant Program Supplies | 1,200.00 | ||||||||
TOTAL | 1,200.00 | ||||||||||||
Bill Pmt -Check | 2477 | 02/22/2023 | City of Highwood. | December 2022 Medical/Health Insurance 10201.1 ꞏ BOH - Operating | -8,954.87 | ||||||||
Bill | 2022-December | 01/23/2023 | December 2022 Medical/Health Insurance 51120 ꞏ Medical/Health Insurance | 1,341.59 | |||||||||
December 2022 Medical/Health Insurance 51125 ꞏ Dental Insurance | 78.08 | ||||||||||||
December 2022 Medical/Health Insurance 51135 ꞏ Vision Insurance | 21.56 | ||||||||||||
December 2022 Medical/Health Insurance 51130 ꞏ Life Insurance | 17.25 | ||||||||||||
NorthShore University HealthSystem | December 2022 Medical/Health Insurance 54132 ꞏ Medical/Dental Benefits | 4,765.56 |
Page 2 of 5
8:53 AM
02/22/23
Highwood Public Library & Community Center
February 1 - 22, 2023
Type | Num | Date | Name | Memo | Account | Original Amount | ||||||
Community Catalyst, Inc. | December 2022 Medical/Health Insurance | 54132 ꞏ Medical/Dental Benefits | 872.94 | |||||||||
Julian Grace Foundation | December 2022 Medical/Health Insurance | 54132 ꞏ Medical/Dental Benefits | 290.98 | |||||||||
Chicago Community Trust | December 2022 Medical/Health Insurance | 54132 ꞏ Medical/Dental Benefits | 588.83 | |||||||||
The Grainger Foundation Grant | December 2022 Medical/Health Insurance | 54132 ꞏ Medical/Dental Benefits | 978.08 | |||||||||
TOTAL | 8,954.87 | |||||||||||
Bill Pmt -Check | 2478 | 02/22/2023 | Clear Investigative Advantage | January Background Checks | 10201.1 ꞏ BOH - Operating | -140.00 | ||||||
Bill | 162090 | 01/31/2023 | The Grainger Foundation Grant | January Background Checks | 54115 ꞏ Staff Development | 140.00 | ||||||
TOTAL | 140.00 | |||||||||||
Bill Pmt -Check | 2479 | 02/22/2023 | Consuelo, Inc. | Therapy Services for February | 10201.1 ꞏ BOH - Operating | -2,100.00 | ||||||
Bill | 988 | 02/07/2023 | NorthShore University HealthSystem | Therapy Services for February | 54110 ꞏ Contracted Services | 2,100.00 | ||||||
TOTAL | 2,100.00 | |||||||||||
Bill Pmt -Check | 2480 | 02/22/2023 | ECS Midwest, LLC | January 2023 Construction | 10201.1 ꞏ BOH - Operating | -2,852.75 | ||||||
Bill | 1041305 | 02/03/2023 | DCEO Construction | January 2023 Construction | 54510 ꞏ Contracted Services | 1,156.96 | ||||||
Other- Library Renovation Project | January 2023 Construction | 54510 ꞏ Contracted Services | 1,115.16 | |||||||||
ISL Construction Grant | January 2023 Construction | 54510 ꞏ Contracted Services | 507.14 | |||||||||
Community Development Block Grant | January 2023 Construction | 54510 ꞏ Contracted Services | 73.49 | |||||||||
TOTAL | 2,852.75 | |||||||||||
Bill Pmt -Check | 2481 | 02/22/2023 | Fabiola Hernandez Vazquez | February Community Health Education & Engag | 10201.1 ꞏ BOH - Operating | -1,560.00 | ||||||
Bill | 02082023 | 02/08/2023 | NorthShore University HealthSystem | February Community Health Education & Engagem | 54110 ꞏ Contracted Services | 1,560.00 | ||||||
TOTAL | 1,560.00 | |||||||||||
Bill Pmt -Check | 2482 | 02/22/2023 | Highwood Rec Center | Zumba Basement Fee - January | 10201.1 ꞏ BOH - Operating | -175.00 | ||||||
Bill | 39497 | 01/31/2023 | NorthShore University HealthSystem | Zumba Basement Fee - January | 54135 ꞏ Grant Program Supplies | 175.00 | ||||||
TOTAL | 175.00 | |||||||||||
Bill Pmt -Check | 2483 | 02/22/2023 | Hoopla | January Usage | 10201.1 ꞏ BOH - Operating | -127.64 | ||||||
Bill | 203307187 | 01/31/2023 | January Usage | 52350.3 ꞏ On-Line - Hoopla | 127.64 | |||||||
TOTAL | 127.64 | |||||||||||
Bill Pmt -Check | 2484 | 02/22/2023 | Kinsale Contracting Group Inc | Asbestos Abatement | 10201.1 ꞏ BOH - Operating | -1,250.00 | ||||||
Bill | 14958 | 01/10/2023 | ISL Construction Grant | Asbestos Abatement | 54510 ꞏ Contracted Services | 437.50 |
Page 3 of 5
8:53 AM
02/22/23
Highwood Public Library & Community Center
February 1 - 22, 2023
Type | Num | Date | Name | Memo | Account | Original Amount | ||||||
Other- Library Renovation Project | Asbestos Abatement | 54510 ꞏ Contracted Services | 812.50 | |||||||||
TOTAL | 1,250.00 | |||||||||||
Bill Pmt -Check | 2485 | 02/22/2023 | Lara, Maria | February 2023 Professional Cleaning Services | 10201.1 ꞏ BOH - Operating | -912.00 | ||||||
Bill | 02092023 | 02/09/2023 | February 2023 Professional Cleaning Services | 56200 ꞏ Cleaning Services | 912.00 | |||||||
TOTAL | 912.00 | |||||||||||
Bill Pmt -Check | 2486 | 02/22/2023 | Laura Ramirez | 10201.1 ꞏ BOH - Operating | -70.11 | |||||||
Bill | 02092023 | 02/09/2023 | Meeting Materials Reimbursement | 55100.1 ꞏ Staff Development | 29.56 | |||||||
Bill | 02102023 | 02/10/2023 | NorthShore University HealthSystem | Meeting Materials Reimbursement | 54135 ꞏ Grant Program Supplies | 32.14 | ||||||
NorthShore University HealthSystem | Meeting Materials Reimbursement | 54135 ꞏ Grant Program Supplies | 8.41 | |||||||||
TOTAL | 70.11 | |||||||||||
Bill Pmt -Check | 2487 | 02/22/2023 | Lomeli, Itzayana Rocio Gonzalez | February Community Health Education & Engag | 10201.1 ꞏ BOH - Operating | -1,560.00 | ||||||
Bill | 02082023 | 02/08/2023 | NorthShore University HealthSystem | February Community Health Education & Engagem | 54110 ꞏ Contracted Services | 1,560.00 | ||||||
TOTAL | 1,560.00 | |||||||||||
Bill Pmt -Check | 2488 | 02/22/2023 | Quill | Acct. #C359709 | 10201.1 ꞏ BOH - Operating | -138.98 | ||||||
Bill | 30392257 | 01/25/2023 | Address Stamp for Newspapers | 52650 ꞏ Processing Supplies | 26.39 | |||||||
Bill | 30526968 | 01/31/2023 | Paper Products, Garbage Bags, & Gloves | 55400.2 ꞏ Office/Library Supplies | 81.97 | |||||||
Bill | 30510585 | 01/31/2023 | Address Stamp for Books | 52650 ꞏ Processing Supplies | 30.62 | |||||||
TOTAL | 138.98 | |||||||||||
Bill Pmt -Check | 2489 | 02/22/2023 | Simon, Beatriz | February Community Health Education & Engag | 10201.1 ꞏ BOH - Operating | -1,560.00 | ||||||
Bill | 02082023 | 02/08/2023 | NorthShore University HealthSystem | February Community Health Education & Engagem | 54110 ꞏ Contracted Services | 1,560.00 | ||||||
TOTAL | 1,560.00 | |||||||||||
Bill Pmt -Check | 2490 | 02/22/2023 | Spanish Adult Literacy Consultant | English & Spanish Literacy & GED Education for | 10201.1 ꞏ BOH - Operating | -4,500.00 | ||||||
Bill | 02102023 | 02/10/2023 | Chicago Foundation for Women | English & Spanish Literacy, GED Education for Feb | 54110 ꞏ Contracted Services | 4,500.00 | ||||||
TOTAL | 4,500.00 | |||||||||||
Bill Pmt -Check | 2491 | 02/22/2023 | Today's Business Solutions, Inc. | Fax & Scan for 07/01-09/30/2022 | 10201.1 ꞏ BOH - Operating | -18.84 | ||||||
Bill | 013023-57 | 02/03/2023 | Fax & Scan for 07/01-09/30/2022 | 55400.6 ꞏ Telecommunications/Internet | 18.84 | |||||||
TOTAL | 18.84 |
Page 4 of 5
8:53 AM
02/22/23
Highwood Public Library & Community Center
February 1 - 22, 2023
Type | Num | Date | Name | Memo | Account | Original Amount | ||||||
Bill Pmt -Check | 2492 | 02/22/2023 | Vergara, Oralia | February Community Health Education & Engag | 10201.1 ꞏ BOH - Operating | -1,560.00 | ||||||
Bill | 02092023 | 02/09/2023 | NorthShore University HealthSystem | February Community Health Education & Engagem | 54110 ꞏ Contracted Services | 1,560.00 | ||||||
TOTAL | 1,560.00 | |||||||||||
Bill Pmt -Check | 2493 | 02/22/2023 | W.B. Olson Inc. | January 2023 Construction | 10201.1 ꞏ BOH - Operating | -270,593.00 | ||||||
Bill | 675 18 | 02/02/2023 | DCEO Construction | January 2023 Construction | 54510 ꞏ Contracted Services | 159,437.76 | ||||||
Other- Library Renovation Project | January 2023 Construction | 54510 ꞏ Contracted Services | 64,926.55 | |||||||||
Community Development Block Grant | January 2023 Construction | 54510 ꞏ Contracted Services | 3,194.82 | |||||||||
Other- Library Renovation Project | January 2023 Construction | 54510 ꞏ Contracted Services | 10,734.14 | |||||||||
ISL Construction Grant | January 2023 Construction | 54510 ꞏ Contracted Services | 32,299.73 | |||||||||
TOTAL | 270,593.00 | |||||||||||
Bill Pmt -Check | 2494 | 02/22/2023 | Wence, Diana | Mini Library Legos Reimbursement | 10201.1 ꞏ BOH - Operating | -30.00 | ||||||
Bill | 02062023 | 02/06/2023 | Mini Library Legos Reimbursement | 53200.2 ꞏ Prog. Suppl. - Children | 30.00 | |||||||
TOTAL | 30.00 |
Page 5 of 5