image


AGENDA - REGULAR MONTHLY MEETING HIGHWOOD PUBLIC LIBRARY BOARD OF TRUSTEES

Monday June 28, 2021 – 7 P.M.


  1. Call to order


  2. Roll call


  3. Public comment from the floor


  4. President’s report


  5. Secretary’s report

    1. Motion to approve minutes from special meeting May 24, 2021, regular meeting of May 24, 2021, executive session minutes of May 24, 2021 & the special meeting June 7, 2021.


  6. Communication


  7. Treasurer Report

    1. Review of May Financials

    2. Motion to approve the June 2021 Invoices


  8. Director’s report

    1. Public comment received via email and suggestion box


  9. Committee reports



  10. Review Policies

    1. Authority to Spend

    2. Investment of Public Funds

    3. Fund Balance Policy

    4. Material Loan Periods and Fee Policy


  11. Old business

  12. New business

    1. Motion to approve policies

    2. Discussion of sustainability budget

    3. Motion to approve sustainability budget

    4. Motion to approve the strategic plan 2021 to 2024

    5. Discuss to hire Design Build team WB Olsen and Design Build contract

    6. Motion to hire WB Olsen as the library’s Design Build team

      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

      image


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

  14. Adjournment


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


Board of Trustees

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

Carmen Patlan, Executive Director director@highwoodlibrary.org

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

Draft only, not yet approved


Highwood Public Library Board of Trustees Special Meeting May 24, 2020


Present—Trustees: Bertha Chavez, Barbara Cizek, Janell Cleland, Diana Guerrero, Lucy Hospodarsky, Nora Loredo, Jason Muelver; Carmen Patlan, Director; David Wigodner, volunteer; representatives of WB Olsen and 845 Design Group

Absent: Patricia Lenzini, Catherine Regalado


Ms. Hospodarsky called the meeting to order at 6:30 pm. Public Comments: None

New Business

Megan Harte from 845 Design Group presented an overview of the upcoming library building renovation plan. First, they will vet the design and reconcile with the budget. There is a design challenge of unifying the materials and branding in order for buildings read as “one”. Ms. Harte reviewed the proposed site plan, demolition plan, proposed interior project scope, and then outlined seven upcoming tasks.

Ms. Regalado joined the meeting at 6:55 pm

Ms. Harte and Mr. Wigodner answered questions about

  1. the current cost of materials and how that might impact the project budget

  2. the timing and the number of phases

  3. stakeholder and board engagement levels

  4. interior design


The proposed plan will be shared at the upcoming staff meeting for staff input.

Meeting adjourned at 7:20 pm.

Draft only, not yet approved


Highwood Public Library Board of Trustees Regular Meeting May 24, 2021


Present—Trustees: Bertha Chavez, Barbara Cizek, Janell Cleland, Diana Guerrero, Lucy Hospodarsky, Nora Loredo, Jason Muelver, Catherine Regalado; Carmen Patlan, Director Absent: Patricia Lenzini

Ms. Hospodarsky called the meeting to order at 7:26 pm. Public Comments: None

President’s Report


Committee Reports

Policy: annual report available. No policies for review until next month.

Technology: annual report available. Next meeting when Mr. Knutson in town in June, for technology strategic plan.


New Business

Annual Reports: The President’s annual report is in draft form and she asked for board feedback. Finance and Personnel reports are in progress. B&G committee needs a new chair or co-chairs, and the annual report. Director’s, Policy, and Technology reports were in board packet. All will be posted on the website, retaining the past four years.

Draft only, not yet approved


The president presented the nominations for the executive board slate: Lucy Hospodarsky, President; Janell Cleland, Vice-President; Nora Loredo, Treasurer; Catherine Regalado, Secretary.

Ms. Hospodarsky moved to approve the executive board slate, Mr. Muelver seconded and the motion carried unanimously.


Strategic planning session: Current strategic plan was for 2018-2021. It can be modified and readopted for 3 years. Director and Ms. Wigodner have offered edits, which will be shared with Board, who will meet for 1 hour to review and finalize. Discussions should reflect that library will also be a community center.


Plans for building renovation planning: Weeding will occur, especially from Children’s department. Weeded materials will be donated via a Walla cart. Library will share renovation progress with public. There was a Pinpoint survey taken when director first started. Director will share this with board as they weren’t involved with process. President will send City Council a draft of construction plans. Staff, who know library and service delivery best, will provide input. Director will follow up with WB Olsen and Ms. Cizek will talk to plumbers.


Ms. Patlan left the meeting.


Ms. Hospodarsky moved to go into Executive Session for 5 ILCS 120/Sec 2(c)1 for purposes of personnel discussions. Ms. Regalado seconded and the motion carried unanimously.

Executive session entered at 9:25 pm

Regular meeting was called back to order at 9:45 pm.


There was further discussion on adopting the sustainability budget at the next regular meeting. Funding should be in the bank prior to adopting the sustainability budget. The board is in agreement with the concepts in the sustainability budget and now implementation timing must be determined based on funding and its availability. However, salary increases would be retroactive.


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

Meeting adjourned at 9:54 pm.

Draft, not yet approved


Highwood Public Library Board of Trustees Special Meeting June 7, 2021


Present—Trustees: Diana Guerrero, Lucy Hospodarsky, Nora Loredo, Jason Muelver, Catherine Regalado; Carmen Patlan, Director

Absent: Bertha Chavez, Barbara Cizek, Janell Cleland

Ms. Hospodarsky called the meeting to order at 6:40 pm. Public Comments: None

New Business

The board and director had prepared for the meeting by reviewing a draft strategic plan. Interactively and collaboratively they updated the strategic plan to be for 2021-2024. The plan also explicitly uses the term Highwood Public Library and Community Center (HPLCC). Actual Highwood patron photos will be used in the document.


The vision and mission statements were also updated.


Staff will make final formatting edits and strategic plan approval will be on next board meeting agenda. Director will make minor changes to her annual goals to reflect updated plan, and provide to Personnel committee for review.


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


Meeting adjourned at 9:09 pm.

Director’s Report June 28, 2021


Library Updates Library Renovation

3:59 PM Highwood Public Library

06/16/21 Balance Sheet w/Prior Month Comparison

Accrual Basis As of May 31, 2021

image


May 31, 21 Apr 30, 21 $ Change % Change

image image image image

ASSETS

Current Assets Checking/Savings

10000 ꞏ CASH & INVESTMENT ACCOUNTS

10250 ꞏ BOH Building Renovation Account

427,000.00


0.00


427,000.00


100.0%

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

10201.G ꞏ BOH - Grant Balance

50.00


118,707.82


50.00


123,109.03


0.00


-4,401.21


0.0%


-3.6%

10201.1 ꞏ BOH - Operating

160,842.83


182,807.65


-21,964.82


-12.0%

Total 10201 ꞏ BOH General Fund Chk. (3563)

279,550.65


305,916.68


-26,366.03


-8.6%

10206 ꞏ BOH Payroll Acct. Chk. (0133)

10,624.11


1,047.23


9,576.88


914.5%

10216 ꞏ IMET Capital Impr. Fund (8102)

3,667.23


3,666.65


0.58


0.0%

10221 ꞏ IMET Reserve Fund (8101)

20,114.82


20,111.62


3.20


0.0%

10240 ꞏ BOH Convenience Fund Chk (2208)

1,230.21


1,773.83


-543.62


-30.7%

Total 10000 ꞏ CASH & INVESTMENT ACCOUNTS

742,237.02


332,566.01


409,671.01


123.2%

Total Checking/Savings

742,237.02


332,566.01


409,671.01


123.2%

Other Current Assets

13600 ꞏ Grant Receivables


0.00



2,272.35



-2,272.35



-100.0%

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


297,836.98


-2,272.35


-0.8%

Total Current Assets

1,037,801.65


630,402.99


407,398.66


64.6%

TOTAL ASSETS

1,037,801.65


image


630,402.99


image


407,398.66


image


64.6%









LIABILITIES & EQUITY








Liabilities

Current Liabilities Accounts Payable

20000 ꞏ Accounts Payable

280.00


7,674.73


-7,394.73


-96.4%

Total Accounts Payable

280.00


7,674.73


-7,394.73


-96.4%

Other Current Liabilities 24300 ꞏ Deferred Revenue


0.00



125,393.63



-125,393.63



-100.0%

22000 ꞏ Payroll Liabilities

22102 ꞏ Payroll Tax Liability


7,864.41



7,864.41



0.00



0.0%

22100 ꞏ IMRF W/H Payable

1,394.88


1,402.27


-7.39


-0.5%

22000 ꞏ Payroll Liabilities - Other

305.07


305.07


0.00


0.0%

Total 22000 ꞏ Payroll Liabilities

9,564.36


9,571.75


-7.39


-0.1%

23100 ꞏ Accrued Payroll

0.00


8,439.74


-8,439.74


-100.0%

24000 ꞏ Deferred Property Taxes

292,501.47


292,501.47


0.00


0.0%

Total Other Current Liabilities

302,065.83


435,906.59


-133,840.76


-30.7%

Total Current Liabilities

302,345.83


443,581.32


-141,235.49


-31.8%

Total Liabilities

302,345.83


443,581.32


-141,235.49


-31.8%

Equity

32000 ꞏ Unrestricted Net Assets


186,821.67



176,152.57



10,669.10



6.1%

Net Income

548,634.15


10,669.10


537,965.05


5,042.3%

Total Equity

735,455.82


186,821.67


548,634.15


293.7%

TOTAL LIABILITIES & EQUITY

1,037,801.65


image


630,402.99


image


407,398.66


image


64.6%











Page 1

4:02 PM Highwood Public Library

06/16/21 Profit & Loss YTD Budget vs. Actual

Accrual Basis May 2021

image


May 21 Budget $ Over Budget % of Budget

image image image image

Ordinary Income/Expense Income

41000 ꞏ GENERAL REVENUES

41100 ꞏ Tax Revenue - Lake County

15,642.60


292,500.00


-276,857.40


5.3%

41200 ꞏ Tax Revenue - PPRT

0.00


300.00


-300.00


0.0%

41300 ꞏ Grants








41330 ꞏ Temp. Restricted Grant- Bldg

454,505.51


0.00


454,505.51


100.0%

41320 ꞏ Temp. Restricted Grant Programs

98,115.77


0.00


98,115.77


100.0%

41300.1 ꞏ Per Capita Grant

0.00


6,700.00


-6,700.00


0.0%

Total 41300 ꞏ Grants

552,621.28


6,700.00


545,921.28


8,248.1%

41400 ꞏ Interest & Dividends

3.78


40.00


-36.22


9.5%

41500 ꞏ Reimbursements

46.75


0.00


46.75


100.0%

Total 41000 ꞏ GENERAL REVENUES

568,314.41


299,540.00


268,774.41


189.7%

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%

49999 ꞏ Miscellaneous Income

1,372.90


0.00


1,372.90


100.0%

Total Income

569,711.03


306,134.80


263,576.23


186.1%

Expense








51000 ꞏ PERSONNEL & BENEFITS








51100 ꞏ Wages & Salaries

7,233.18

188,838.00

-181,604.82

3.8%

51110 ꞏ Bonuses/Overtime

0.00

2,800.00

-2,800.00

0.0%

51115 ꞏ IMRF Expense

897.89

14,204.32

-13,306.43

6.3%

51120 ꞏ Medical/Health Insurance

740.60

8,991.97

-8,251.37

8.2%

51125 ꞏ Dental Insurance

0.00

716.04

-716.04

0.0%

51130 ꞏ Life Insurance

4.28

54.00

-49.72

7.9%

51135 ꞏ Vision Insurance

0.00

158.17

-158.17

0.0%

51140 ꞏ Employer FICA

543.31

14,446.11

-13,902.80

3.8%

51999 ꞏ Payroll Processing Fees

0.00

1,200.00

-1,200.00

0.0%

Total 51000 ꞏ PERSONNEL & BENEFITS

9,419.26

231,408.61

-221,989.35

4.1%

52000 ꞏ LIBRARY MATERIALS & SUPPLIES





52100 ꞏ Books, Fiction








52100.1 ꞏ Books F - Adult

0.00

3,500.00

-3,500.00

0.0%

52100.2 ꞏ Books F - Children/Juvenile

0.00

1,500.00

-1,500.00

0.0%

52100.3 ꞏ Books F - Young Adult

0.00

1,265.00

-1,265.00

0.0%

52100.4 ꞏ Books F - Spanish Adult

0.00

750.00

-750.00

0.0%

52100.5 ꞏ Books F - Spanish Chld./Juv.

0.00

1,500.00

-1,500.00

0.0%

Total 52100 ꞏ Books, Fiction

0.00

8,515.00

-8,515.00

0.0%

52150 ꞏ Books, Non-Fiction





52150.1 ꞏ Books NF - Adult

11.19

2,000.00

-1,988.81

0.6%

52150.2 ꞏ Books NF - Children/Juvenile

0.00

2,000.00

-2,000.00

0.0%

52150.4 ꞏ Books NF - Spanish

131.90

1,000.00

-868.10

13.2%

Total 52150 ꞏ Books, Non-Fiction

143.09

5,000.00

-4,856.91

2.9%

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

0.00

1,800.00

-1,800.00

0.0%

52200.2 ꞏ A/V - Children/Juvenile

184.66

1,000.00

-815.34

18.5%

Total 52200 ꞏ A/V Materials

184.66

3,600.00

-3,415.34

5.1%






Page 1

4:02 PM Highwood Public Library

06/16/21 Profit & Loss YTD Budget vs. Actual

Accrual Basis May 2021

image



May 21


Budget


$ Over Budget


% of Budget

52350 ꞏ On-Line Resources








52350.3 ꞏ On-Line - Zinio

0.00


1,200.00


-1,200.00


0.0%

52350.4 ꞏ On-Line - eRead

0.00


575.00


-575.00


0.0%

Total 52350 ꞏ On-Line Resources

0.00


1,775.00


-1,775.00


0.0%

52400 ꞏ Periodicals








52400.1 ꞏ Periodicals - Adult

805.22


3,500.00


-2,694.78


23.0%

52400.3 ꞏ Periodicals - Subscription Svc

858.95


900.00


-41.05


95.4%

Total 52400 ꞏ Periodicals

1,664.17


4,400.00


-2,735.83


37.8%

52600 ꞏ Book Standing Orders








52600.2 ꞏ Book SO - Children/Juvenile

0.00


1,750.00


-1,750.00


0.0%

Total 52600 ꞏ Book Standing Orders

0.00


1,750.00


-1,750.00


0.0%

52650 ꞏ Processing Supplies

0.00


600.00


-600.00


0.0%

Total 52000 ꞏ LIBRARY MATERIALS & SUPPLIES

1,991.92


25,640.00


-23,648.08


7.8%

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

405.00


4,819.50


-4,414.50


8.4%

Total 53100 ꞏ Library Program Facilitators

405.00


7,419.50


-7,014.50


5.5%

53200 ꞏ Program Supplies








53200.1 ꞏ Prog. Suppl. - Adult

143.87


500.00


-356.13


28.8%

53200.2 ꞏ Prog. Suppl. - Children

153.51


3,000.00


-2,846.49


5.1%

53200.3 ꞏ Prog. Suppl. - Young Adult

75.23


800.00


-724.77


9.4%

Total 53200 ꞏ Program Supplies

372.61


4,300.00


-3,927.39


8.7%

Total 53000 ꞏ PROGRAMMING

777.61


11,719.50


-10,941.89


6.6%

54000 ꞏ GRANT EXPENSES








54185 ꞏ Grant Telecommunications

12.74


0.00


12.74


100.0%

54110 ꞏ Contracted Services

6,384.00


0.00


6,384.00


100.0%

54130 ꞏ Employer FICA

36.72


0.00


36.72


100.0%

54120 ꞏ Wages & Salaries

480.00


0.00


480.00


100.0%

Total 54000 ꞏ GRANT EXPENSES

6,913.46


0.00


6,913.46


100.0%

55000 ꞏ GENERAL ADMINISTRATION








55100 ꞏ Library Board & Staff Expenses








55100.1 ꞏ Staff Development

53.17

980.00

-926.83

5.4%

55100.2 ꞏ Library Board Expense

0.00

300.00

-300.00

0.0%

55100.3 ꞏ Travel Reimbursement

0.00

200.00

-200.00

0.0%

Total 55100 ꞏ Library Board & Staff Expenses

53.17

1,480.00

-1,426.83

3.6%

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)

291.33

3,900.00

-3,608.67

7.5%

55300.3 ꞏ Equipment Purchases

0.00

250.00

-250.00

0.0%

Total 55300 ꞏ Furniture & Equipment

291.33

4,650.00

-4,358.67

6.3%

55400 ꞏ General Office/Administration





55400.2 ꞏ Office/Library Supplies

0.00

6,000.00

-6,000.00

0.0%

Page 2

4:02 PM Highwood Public Library

06/16/21 Profit & Loss YTD Budget vs. Actual

Accrual Basis May 2021

image



May 21


Budget


$ Over Budget


% of Budget

55400.3 ꞏ Membership Dues/Fees

0.00


1,035.00


-1,035.00


0.0%

55400.4 ꞏ Licensing Fees

244.00


1,950.00


-1,706.00


12.5%

55400.5 ꞏ Postage & Shipping Fees

218.15


400.00


-181.85


54.5%

55400.6 ꞏ Telecommunications/Internet

257.26


2,892.00


-2,634.74


8.9%

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

719.41


15,188.90


-14,469.49


4.7%

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

0.00


1,600.00


-1,600.00


0.0%

55500.3 ꞏ Community Outreach/Relations

0.00


500.00


-500.00


0.0%

Total 55500 ꞏ Outreach & Public Relations

0.00


2,600.00


-2,600.00


0.0%

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%

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

0.00


183.00


-183.00


0.0%

Total 55000 ꞏ GENERAL ADMINISTRATION

1,063.91


33,601.90


-32,537.99


3.2%

56000 ꞏ PROFESSIONAL/CONTRACT SERVICES

56250 ꞏ Marketing/Communications Conslt


0.00



200.00



-200.00



0.0%

56100 ꞏ Accounting Services

0.00


6,300.00


-6,300.00


0.0%

56200 ꞏ Cleaning Services

360.00


4,680.00


-4,320.00


7.7%

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


520.00


500.00


7,260.00


-500.00


-6,740.00


0.0%


7.2%

56500.2 ꞏ Maintenance Svcs. - Exterior

30.72


825.00


-794.28


3.7%

Total 56500 ꞏ Maintenance Services

550.72


8,085.00


-7,534.28


6.8%

Total 56000 ꞏ PROFESSIONAL/CONTRACT SERVIC...

910.72


23,605.00


-22,694.28


3.9%

Total Expense

21,076.88


325,975.01


-304,898.13


6.5%

Net Ordinary Income

548,634.15


-19,840.21


568,474.36


-2,765.3%

Net Income

548,634.15


image


-19,840.21


image


568,474.36


image


-2,765.3%










Page 3

4:00 PM Highwood Public Library

06/16/21 Profit & Loss w/Prior Month Comparison

Accrual Basis May 2021

image


May 21 Apr 21 $ Change % Change

image image image image

Ordinary Income/Expense Income

41000 · GENERAL REVENUES

41100 · Tax Revenue - Lake County

15,642.60

5,731.13

9,911.47

172.9%

41200 · Tax Revenue - PPRT

0.00

2,955.60

-2,955.60

-100.0%

41300 · Grants

41330 · Temp. Restricted Grant- Bldg


454,505.51


46,389.86


408,115.65


879.8%

41320 · Temp. Restricted Grant Programs

98,115.77

88,919.14

9,196.63

10.3%

41310 · Unrestricted Grants

0.00

10,002.73

-10,002.73

-100.0%

41300.3 · Other Miscellaneous Grants

0.00

-252,258.01

252,258.01

100.0%

Total 41300 · Grants

552,621.28

-106,946.28

659,567.56

616.7%

41400 · Interest & Dividends

3.78

4.43

-0.65

-14.7%

41500 · Reimbursements

46.75

0.00

46.75

100.0%

Total 41000 · GENERAL REVENUES

568,314.41

-98,255.12

666,569.53

678.4%

42000 · OPERATING REVENUES

42300 · Book Sales


23.72


34.18


-10.46


-30.6%

42400 · Cookbook Sales

0.00

50.00

-50.00

-100.0%

42600 · Photocopier

0.00

25.00

-25.00

-100.0%

42900 · Gifts & Donations

42900.2 · Friends of the Library


0.00


-16,175.00


16,175.00


100.0%

42900.1 · General Gifts & Donations

0.00

0.00

0.00

0.0%

Total 42900 · Gifts & Donations

0.00

-16,175.00

16,175.00

100.0%

Total 42000 · OPERATING REVENUES

23.72

-16,065.82

16,089.54

100.2%

49999 · Miscellaneous Income

1,372.90


image

0.00


image

1,372.90


image

100.0%


image

Total Income 569,711.03 -114,320.94 684,031.97 598.3%

Expense

51000 · PERSONNEL & BENEFITS

51100 · Wages & Salaries

7,233.18

21,614.81

-14,381.63

-66.5%

51115 · IMRF Expense

897.89

902.64

-4.75

-0.5%

51120 · Medical/Health Insurance

740.60

1,481.20

-740.60

-50.0%

51125 · Dental Insurance

0.00

0.00

0.00

0.0%

51130 · Life Insurance

4.28

8.56

-4.28

-50.0%

51135 · Vision Insurance

0.00

0.00

0.00

0.0%

51140 · Employer FICA

543.31

1,623.46

-1,080.15

-66.5%

51999 · Payroll Processing Fees

0.00

200.00

-200.00

-100.0%

Total 51000 · PERSONNEL & BENEFITS

9,419.26

25,830.67

-16,411.41

-63.5%

52000 · LIBRARY MATERIALS & SUPPLIES





52100 · Books, Fiction





52100.1 · Books F - Adult

0.00

299.94

-299.94

-100.0%

52100.2 · Books F - Children/Juvenile

0.00

41.22

-41.22

-100.0%

52100.3 · Books F - Young Adult

0.00

346.50

-346.50

-100.0%

52100.4 · Books F - Spanish Adult

0.00

43.32

-43.32

-100.0%

Total 52100 · Books, Fiction

0.00

730.98

-730.98

-100.0%

52150 · Books, Non-Fiction





52150.1 · Books NF - Adult

11.19

183.39

-172.20

-93.9%

52150.4 · Books NF - Spanish

131.90

237.59

-105.69

-44.5%

Total 52150 · Books, Non-Fiction

143.09

420.98

-277.89

-66.0%

52200 · A/V Materials





52200.1 · A/V - Adult

0.00

1,000.00

-1,000.00

-100.0%

52200.2 · A/V - Children/Juvenile

184.66

190.65

-5.99

-3.1%

Total 52200 · A/V Materials 184.66

1,190.65

-1,005.99

-84.5%

52400 · Periodicals

52400.1 · Periodicals - Adult 805.22 0.00 805.22 100.0%


Page 1

4:00 PM Highwood Public Library

06/16/21 Profit & Loss w/Prior Month Comparison

Accrual Basis May 2021

image



May 21


Apr 21


$ Change


% Change

52400.3 · Periodicals - Subscription Svc

858.95


0.00


858.95


100.0%

Total 52400 · Periodicals

1,664.17


0.00


1,664.17


100.0%

52650 · Processing Supplies

0.00


10.41


-10.41


-100.0%

Total 52000 · LIBRARY MATERIALS & SUPPLIES

1,991.92


2,353.02


-361.10


-15.4%

53000 · PROGRAMMING








53100 · Library Program Facilitators








53100.1 · Program Fac.-Adult

405.00


3,160.00


-2,755.00


-87.2%

Total 53100 · Library Program Facilitators

405.00


3,160.00


-2,755.00


-87.2%

53200 · Program Supplies








53200.1 · Prog. Suppl. - Adult

143.87


455.95


-312.08


-68.5%

53200.2 · Prog. Suppl. - Children

153.51


573.16


-419.65


-73.2%

53200.3 · Prog. Suppl. - Young Adult

75.23


792.82


-717.59


-90.5%

Total 53200 · Program Supplies

372.61


1,821.93


-1,449.32


-79.6%

Total 53000 · PROGRAMMING

777.61


4,981.93


-4,204.32


-84.4%

54000 · GRANT EXPENSES








54115 · Staff Development

0.00


35.00


-35.00


-100.0%

54135 · Grant Program Supplies

0.00


1,075.47


-1,075.47


-100.0%

54185 · Grant Telecommunications

12.74


0.00


12.74


100.0%

54110 · Contracted Services

6,384.00


3,984.00


2,400.00


60.2%

54180 · Materials

0.00


3,375.11


-3,375.11


-100.0%

54150 · Event Supplies

0.00


798.00


-798.00


-100.0%

54130 · Employer FICA

36.72


136.65


-99.93


-73.1%

54120 · Wages & Salaries

480.00


1,786.25


-1,306.25


-73.1%

Total 54000 · GRANT EXPENSES

6,913.46


11,190.48


-4,277.02


-38.2%

55000 · GENERAL ADMINISTRATION








55100 · Library Board & Staff Expenses








55100.1 · Staff Development

53.17

0.00

53.17

100.0%

Total 55100 · Library Board & Staff Expenses

53.17

0.00

53.17

100.0%

55200 · Technology





55200.5 · Hardware Purchases

0.00

3,038.14

-3,038.14

-100.0%

Total 55200 · Technology

0.00

3,038.14

-3,038.14

-100.0%

55300 · Furniture & Equipment





55300.2 · Equipment Leases (Copier)

291.33

900.95

-609.62

-67.7%

Total 55300 · Furniture & Equipment

291.33

900.95

-609.62

-67.7%

55400 · General Office/Administration





59100 · Reimbursement Expense

0.00

47.20

-47.20

-100.0%

55400.2 · Office/Library Supplies

0.00

875.99

-875.99

-100.0%

55400.3 · Membership Dues/Fees

0.00

260.00

-260.00

-100.0%

55400.4 · Licensing Fees

244.00

0.00

244.00

100.0%

55400.5 · Postage & Shipping Fees

218.15

-68.80

286.95

417.1%

55400.6 · Telecommunications/Internet

257.26

269.60

-12.34

-4.6%

55400.7 · Utilities

0.00

89.54

-89.54

-100.0%

55400.8 · Liability/Property Insurance

0.00

520.00

-520.00

-100.0%

Total 55400 · General Office/Administration

719.41

1,993.53

-1,274.12

-63.9%

Total 55000 · GENERAL ADMINISTRATION

1,063.91

5,932.62

-4,868.71

-82.1%

56000 · PROFESSIONAL/CONTRACT SERVICES





56100 · Accounting Services

0.00

1,000.00

-1,000.00

-100.0%

56200 · Cleaning Services

360.00

405.00

-45.00

-11.1%

56300 · IT/Computer Services

0.00

1,095.00

-1,095.00

-100.0%

56500 · Maintenance Services





56500.1 · Maintenance Svcs. - Interior

520.00

345.00

175.00

50.7%

Page 2

4:00 PM Highwood Public Library

06/16/21 Profit & Loss w/Prior Month Comparison

Accrual Basis May 2021

image



May 21


Apr 21


$ Change


% Change

56500.2 · Maintenance Svcs. - Exterior

30.72


280.00


-249.28


-89.0%

Total 56500 · Maintenance Services

550.72


625.00


-74.28


-11.9%

Total 56000 · PROFESSIONAL/CONTRACT SERVICES

910.72


3,125.00


-2,214.28


-70.9%

Total Expense

21,076.88


53,413.72


-32,336.84


-60.5%

Net Ordinary Income

548,634.15


-167,734.66


716,368.81


427.1%

Net Income

548,634.15


image


-167,734.66


image


716,368.81


image


427.1%










Page 3

1:11 PM

06/16/21

Highwood Public Library

Check Detail

May 25 through June 22, 2021


Type


Num


Date


Name


Memo


Account


Original Amount


Bill Pmt -Check



DD



05/26/2021



Amazon.com



Purchase program supplies/adult



10240 · BOH Convenience Fund Chk (2208)



-143.87


Bill



111-6014455-8137058



05/26/2021





Purchase program supplies/adult



53200.1 · Prog. Suppl. - Adult



143.87

TOTAL













143.87



Bill Pmt -Check



DD



05/26/2021



Chicago Tribune



Subscription



10240 · BOH Convenience Fund Chk (2208)



-66.24



Bill



052421



05/24/2021





Subscription



52400.1 · Periodicals - Adult



66.24

TOTAL













66.24



Bill Pmt -Check



DD



05/27/2021



Chicago Tribune



Subcription 26weeks/6 months



10240 · BOH Convenience Fund Chk (2208)



-393.50



Bill



70179192



05/10/2021





Subcription 26weeks/6 months



52400.1 · Periodicals - Adult



393.50

TOTAL













393.50



Bill Pmt -Check



DD



05/27/2021



Michaels



Purchase program supplies/child



10240 · BOH Convenience Fund Chk (2208)



-18.79



Bill



052721



05/27/2021





Purchase program supplies/child



53200.2 · Prog. Suppl. - Children



18.79

TOTAL













18.79



Bill Pmt -Check



DD



05/27/2021



Michaels



Purchase program supplies/ child



10240 · BOH Convenience Fund Chk (2208)



-47.98



Bill



052721



05/27/2021





Purchase program supplies/ child



53200.2 · Prog. Suppl. - Children



47.98

TOTAL













47.98



Bill Pmt -Check



DD



05/27/2021



Amazon.com



Purchase Program Supplies/young adult



10240 · BOH Convenience Fund Chk (2208)



-30.27



Bill



112-1184731-1110600



05/27/2021





Purchase Program Supplies/young adult



53200.3 · Prog. Suppl. - Young Adult



30.27

TOTAL













30.27



Bill Pmt -Check



2035



06/15/2021



Aerex Pest Control Service, Inc.





10201.1 · BOH - Operating



-100.00



Bill



2391736



05/13/2021







56500.1 · Maintenance Svcs. - Interior



100.00

TOTAL













100.00



Bill Pmt -Check



2036



06/15/2021



Aurora Santos Santiago



June 2021 General Operating



10201.1 · BOH - Operating



-1,575.00



Bill



June 2021 Gen Oper.



06/15/2021





June 2021 General Operating



56350 · Contracted Services



1,575.00

TOTAL













1,575.00



Bill Pmt -Check



2037



06/15/2021



Baker & Taylor



Acct. #L425431 - Library Materials



10201.1 · BOH - Operating



-743.06


Page 1 of 4

1:11 PM

06/16/21

Highwood Public Library

Check Detail

May 25 through June 22, 2021


Type


Num


Date


Name


Memo


Account


Original Amount



Bill



2035952390



06/15/2021





Purchase F and NF Book



52100.1 · Books F - Adult



133.78










Purchase F and NF Book


52100.2 · Books F - Children/Juvenile


5.64










Purchase F and NF Book


52100.5 · Books F - Spanish Chld./Juv.


35.37










Purchase F and NF Book


52150.1 · Books NF - Adult


31.64










Purchase F and NF Book


52150.2 · Books NF - Children/Juvenile


8.47










Processing fee


52650 · Processing Supplies


10.22


Bill


2035932369


06/15/2021




Processing fee


52650 · Processing Supplies


16.19










Purchase F and NF Book


52100.1 · Books F - Adult


145.14










Purchase F and NF Book


52150.1 · Books NF - Adult


33.90










Purchase F and NF Book


52150.2 · Books NF - Children/Juvenile


77.44










Purchase F and NF Book


52100.5 · Books F - Spanish Chld./Juv.


179.52


Bill


2035952989


06/15/2021




Processing fee


52650 · Processing Supplies


0.20










Purchase NF Book


52150.1 · Books NF - Adult


23.79










Purchase NF Book


52150.4 · Books NF - Spanish


16.10


Bill


2035978547


06/15/2021




Processing fee


52650 · Processing Supplies


0.13










Purchase F and NF Book


52100.4 · Books F - Spanish Adult


12.47










Purchase F and NF Book


52150.4 · Books NF - Spanish


13.06

TOTAL













743.06



Bill Pmt -Check



2038



06/15/2021



Barbara Cizek



Reimbursment- Maint Svcs. Exterior



10201.1 · BOH - Operating



-14.13



Bill



052621



06/15/2021





Reimbursment- Maint Svcs. Exterior



56500.2 · Maintenance Svcs. - Exterior



14.13

TOTAL













14.13



Bill Pmt -Check



2039



06/15/2021



Carolina Ibarra Carrubias





10201.1 · BOH - Operating



-2,200.00



Bill



June 2021 Allvax



06/15/2021



Julian Grace Foundation



June 2021 Allvax Community Health Education



54110 · Contracted Services



600.00


Bill


June 2021 CHW-LF


06/15/2021


Northwestern Health Care LF


June 2021 CHW-Northwestern Lake Forest


54110 · Contracted Services


800.00


Bill


June 2021 Camino


06/15/2021


Chicago Community Trust


June 2021 Camino a la Escuela


54110 · Contracted Services


800.00

TOTAL













2,200.00



Bill Pmt -Check



2040



06/15/2021



Dulce Dominguez



June 2021 General Operating



10201.1 · BOH - Operating



-1,000.00



Bill



June 2021 Gen Oper.



06/15/2021





June 2021 General Operating



56350 · Contracted Services



1,000.00

TOTAL













1,000.00



Bill Pmt -Check



2041



06/15/2021



Fabio Gomez





10201.1 · BOH - Operating



-3,560.00



Bill



June 2021 Classes



06/15/2021





June 2021 Program Fac. Adult



53100.1 · Program Fac.-Adult



360.00


Bill


June 2021 Allvax


06/15/2021


Julian Grace Foundation


June 2021 Allvax Community Health Education


54110 · Contracted Services


2,000.00


Bill


June 2021 CHW-LF


06/15/2021


Northwestern Health Care LF


June 2021 CHW Northwestern Lake Forest


54110 · Contracted Services


1,200.00


Page 2 of 4

1:11 PM

06/16/21

Highwood Public Library

Check Detail

May 25 through June 22, 2021


Type


Num


Date


Name


Memo

Account


Original Amount

TOTAL












3,560.00



Bill Pmt -Check



2042



06/15/2021



Guadarama, Isabel




10201.1 · BOH - Operating



-360.00



Bill



May 16,19,22,26



05/26/2021





Cleaning Service May 16, 19, 22, 26


56200 · Cleaning Services



180.00


Bill


May 29-June 09


06/09/2021




Cleaning Service May 29, June 2,5,9

56200 · Cleaning Services


180.00

TOTAL












360.00



Bill Pmt -Check



2043



06/15/2021



GW & Associates PC



Contracted services and payroll fees May 2021


10201.1 · BOH - Operating



-600.00



Bill



2106236



06/07/2021





Contracted services and payroll fees May 2021


56100 · Accounting Services



500.00










Contracted services and payroll fees May 2021

51999 · Payroll Processing Fees


100.00

TOTAL












600.00



Bill Pmt -Check



2044



06/15/2021



Hospodarsky, Lucy



Reimbursement custom mugs


10201.1 · BOH - Operating



-124.83



Bill



061521



06/15/2021





Reimbursement custom mugs


55100.2 · Library Board Expense



124.83

TOTAL












124.83



Bill Pmt -Check



2045



06/15/2021



Impact Networking, LLC



Konica Minolta compatible waste Toner


10201.1 · BOH - Operating



-19.50



Bill



2159859



06/08/2021





Konica Minolta compatible waste Toner


55300.2 · Equipment Leases (Copier)



19.50

TOTAL












19.50



Bill Pmt -Check



2046



06/15/2021



iREAD / Illinois Library Association



iRead Purchases


10201.1 · BOH - Operating



-15.00



Bill



197264



06/15/2021





iRead Purchases


53200.2 · Prog. Suppl. - Children



15.00

TOTAL












15.00



Bill Pmt -Check



2047



06/15/2021



Libraries First (Innovation Experts)



Museum Adventure Pass Annual Subscritpion 2


10201.1 · BOH - Operating



-80.00



Bill



7743



06/15/2021





Museum Adventure Pass Annual Subscritpion 2021


52350.4 · On-Line - eRead



80.00

TOTAL












80.00



Bill Pmt -Check



2048



06/15/2021



Lomeli, Itzayana Rocio Gonzalez



June 2021 Allvax Community Health Education


10201.1 · BOH - Operating



-595.00



Bill



June 2021 Allvax



06/15/2021



Julian Grace Foundation



June 2021 Allvax Community Health Education


54110 · Contracted Services



595.00

TOTAL












595.00



Bill Pmt -Check



2049



06/15/2021



Midwest Tape



Customer #2000007039 - Library Materials


10201.1 · BOH - Operating



-152.19



Bill



500424396



06/15/2021





AV/Childred/JV


52200.2 · A/V - Children/Juvenile



47.48


Page 3 of 4

1:11 PM

06/16/21

Highwood Public Library

Check Detail

May 25 through June 22, 2021


Type


Num


Date


Name


Memo

Account


Original Amount


Bill


500429627


06/15/2021




AV/Childred/JV

52200.2 · A/V - Children/Juvenile


21.74


Bill


500456649


06/15/2021




AV/Childred/JV

52200.2 · A/V - Children/Juvenile


82.97

TOTAL












152.19



Bill Pmt -Check



2050



06/15/2021



Nora Barquin




10201.1 · BOH - Operating



-428.00



Bill



Jan-Jun 2021



06/15/2021



1st Bank of Higland Park



Cricket telephone service January-June 2021


54185 · Grant Telecommunications



185.00


Bill


Dec 20-June 21


06/15/2021


1st Bank of Higland Park


Zumbini License from Dec 2020-Jan 2021

54190 · Grant Licensing fees


243.00

TOTAL












428.00



Bill Pmt -Check



2051



06/15/2021



Pat's Catering and Canning



Highwood Library Celebration Dinner


10201.1 · BOH - Operating



-235.00



Bill



061521



06/15/2021





Highwood Library Celebration Dinner


55100.2 · Library Board Expense



235.00

TOTAL












235.00



Bill Pmt -Check



2052



06/15/2021



Pina, Beatriz Simon



June 2021 Allvax Community Health Education


10201.1 · BOH - Operating



-595.00



Bill



June 2021 Allvax



06/15/2021



Julian Grace Foundation



June 2021 Allvax Community Health Education


54110 · Contracted Services



595.00

TOTAL












595.00



Bill Pmt -Check



2053



06/15/2021



Tejeda, Fabiola



June 2021 Allvax Community Health Education


10201.1 · BOH - Operating



-595.00



Bill



June 2021 Allvax



06/15/2021



Julian Grace Foundation



June 2021 Allvax Community Health Education


54110 · Contracted Services



595.00

TOTAL












595.00



Bill Pmt -Check



2054



06/15/2021



Vergara, Oralia



June 2021 Allvax Community Health Education


10201.1 · BOH - Operating



-595.00



Bill



June 2021



06/15/2021



Julian Grace Foundation



June 2021 Allvax Community Health Education


54110 · Contracted Services



595.00

TOTAL












595.00



Bill Pmt -Check



2055



06/15/2021



Wence, Diana



Reimbursement for purchases from Target, Wal


10201.1 · BOH - Operating



-107.93



Bill



052921 reimb



06/15/2021





Reimbursement for purchases from Target, Walmar


53200.2 · Prog. Suppl. - Children



107.93

TOTAL












107.93











TOTAL A/P CHECKS


14,395.29











TOTAL PAYROLL COST


19,269.54











GRAND TOTAL


33,664.83

image



Page 4 of 4