treasurer’s report business manager’s director’s report...o the library participated in the...

50
Next Meeting: December ?, 2019 5:30 p.m. SYCAMORE PUBLIC LIBRARY Agenda BOARD OF TRUSTEES MEETING Board Room: November 12, 2019 5:30 p.m. I. Call to Order II. Changes to and Approval of Agenda III. Public Comment IV. Announcements a. Impact Fees V. Library & Trustee Reports: a. Treasurer’s Report b. Business Manager’s Report c. Director’s Report d. Finance Committee Update e. Friends of the Library Update VI. Consent Agenda-Board Approval Required a. Regular Meeting Minutes, October 8, 2019 b. Finance Committee Minutes, October 22, 2019 c. October Bills for Approval VII. Old Business a. Rollover of Surplus FY19 Budget Funds b. Window Grant Update c. Space Planning Project Update VIII. New Business a. Approval of FY21 Budget b. Policy Updates/New Policies i. Library Closings ii. Smoking iii. Photography/Videography iv. Patron Conduct v. Public Comment vi. Vulnerable Adults & Unattended Children c. December Meeting Date Change IX. Adjournment FINAL VOTE OR ACTION MAY BE TAKEN AT THE MEETING ON ANY AGENDA ITEM SUBJECT MATTER LISTED ABOVE, UNLESS THE AGENDA LINE ITEM SPECIFICALLY STATES OTHERWISE. 1

Upload: others

Post on 19-Jul-2020

2 views

Category:

Documents


0 download

TRANSCRIPT

Page 1: Treasurer’s Report Business Manager’s Director’s Report...o The library participated in the Park District’s Ghost Stories at the Park program. o The library invited the Park

Next Meeting: December ?, 2019 5:30 p.m.

SYCAMORE PUBLIC LIBRARY

Agenda BOARD OF TRUSTEES MEETING

Board Room: November 12, 2019 5:30 p.m.

I. Call to Order

II. Changes to and Approval of Agenda

III. Public Comment

IV. Announcements

a. Impact Fees

V. Library & Trustee Reports:

a. Treasurer’s Report

b. Business Manager’s Report

c. Director’s Report

d. Finance Committee Update

e. Friends of the Library Update

VI. Consent Agenda-Board Approval Required

a. Regular Meeting Minutes, October 8, 2019

b. Finance Committee Minutes, October 22, 2019

c. October Bills for Approval

VII. Old Business

a. Rollover of Surplus FY19 Budget Funds

b. Window Grant Update

c. Space Planning Project Update

VIII. New Business

a. Approval of FY21 Budget

b. Policy Updates/New Policies

i. Library Closings

ii. Smoking

iii. Photography/Videography

iv. Patron Conduct

v. Public Comment

vi. Vulnerable Adults & Unattended Children

c. December Meeting Date Change

IX. Adjournment

FINAL VOTE OR ACTION MAY BE TAKEN AT THE MEETING ON ANY AGENDA ITEM SUBJECT

MATTER LISTED ABOVE, UNLESS THE AGENDA LINE ITEM SPECIFICALLY STATES OTHERWISE.

1

Page 2: Treasurer’s Report Business Manager’s Director’s Report...o The library participated in the Park District’s Ghost Stories at the Park program. o The library invited the Park

October 2019 Library Report

LIBRARY BUSINESS

News/Announcements

Lisel Ulaszek joined the library as the new Youth & Teen Services Manager.

Finance

Budget benchmark for 10/31/2019: 1/2 (50%).

The operating income year-to-date is $1,216,473 (95% of anticipated income for the year).

Total expenses YTD for the end of October are $641,285 (50% of this year’s budget).

Please refer to the finance notes for further explanation of our current budget.

We received an impact fee deposit of $1170.00

We received a PPRT payment of $21,218.00.

Professional Development

o Monica attended ILA’s Public Policy Committee Meeting, PLA’s Digital Literacy Committee

Meeting, the DeKalb area Director’s Meeting, and the West of 47 Director’s Meeting.

o Lisel attended the ILA Conference in Tinley Park on October 22nd & 23.

o Kim attended the ILA Conference in Tinley Park on October 22nd, 23rd and 24th.

o Jill attended the ILA Conference in Tinley Park on October 22nd.

o YTS staff members Lisel, Laura & Megan participated in Basics Training as part of our new

participation in Basics DeKalb County, a community-based early literacy initiative.

STRATEGIC PRIORITIES

Develop & Implement a Capital Improvement Plan to Meet the Library’s Short & Long-Term

Goals

1. Identify necessary building improvements/maintenance and prioritize projects

o Monica and Mary continue work on the building maintenance checklist and will bring

the rough draft to the December meeting to share with the Board and secure

feedback.

2. Create a plan to fund future capital improvement needs

o The Finance Committee met and Monica shared her ideas for how the Board could

build the library’s contingency fund while allocating money to help accomplish some of

the building projects. All agreed that Monica and team will apply for the Live & Learn

Construction Grant through the Illinois State Library to try to secure additional funds for

building projects.

Enhance Collaboration with Community Partners to Expand Library Programs & Services

2. Strengthen partnerships between library staff and community members/organizations

o The library participated in the Park District’s Ghost Stories at the Park program.

o The library invited the Park District and the DeKalb Area History Museum to have tables

at their Pumpkinfest Celebration. Both provided positive feedback on the experience.

o Monica and Jill attended the Chamber’s After Hours Event at Morningstar

Media/Coroco Coffee to network with community members.

2

Page 3: Treasurer’s Report Business Manager’s Director’s Report...o The library participated in the Park District’s Ghost Stories at the Park program. o The library invited the Park

2 o Monica and 4 of the 5 department heads attended the Pumpkinfest Community

Prayer Breakfast on behalf of the library.

o 12 members of library staff and their families marched in the Pumpkinfest Parade

wearing library-branded shirts and carrying a branded banner.

Capitalize on Modern Technology to Meet Evolving/Emerging Patron Needs

1. Provide access to and assistance with current software applications on computers and

devices

o CMJ continues work on the new public computers. Due to their increasing workload,

installation has been pushed back to November.

o Computer classes continued going strong this month with patrons requesting additional

and/or more advanced classes in the future.

2. Explore and implement technology platforms for staff that improve efficiency and increase

collaboration

o Monica and the management team continue exploration of an online registration

system for library events.

Develop & Implement a Financial Plan to Meet the Library’s Short & Long-Term Goals

1. Partner with the Friends of the Sycamore Public Library group to create a fundraising

strategy

o Monica met with Linda Holderman, the new President of the Friends group, to provide

resources for researching successful fundraising efforts at other area libraries. She also

laid the groundwork for possible future fundraising work with the library’s Board of

Trustees.

o The Friends annual meeting will be held on Tuesday, December 17, 2019; Monica will be

the speaker.

2. Explore possibilities for additional revenue streams

o Jill is still getting pricing quotes from vendors on pricing for t-shirts, sweatshirts, and other

spirit wear.

o Plans have begun to introduce a coffee-buying option for patrons.

Create a Cohesive Branding Strategy to Promote the Library in the Community

1. Create and implement a plan to convey the story and value of the library

o Monica gave a presentation to the Sycamore Rotary Club on 10/2.

o Monica and Jill participated in a photo op with the Park District celebrating the

creation of the new Little Free Library outside of their community center.

o Sycamore Community Schools delivered two more promotional videos as part of the

IGA; one was on the Pumpkin Celebration and the other was on Friends of the Library

Book Sale

o Monica and Jill are working to create a flyer of FAQ’s on the IGA for the City Council

budget meeting

o Emily gave presentations on 10/14 to 4th graders at North Elementary on digital

resources at the library, including Libby, Overdrive, Brainfuse and Creativebug.

o Social media stats:

Facebook likes: 2,745 Twitter followers: 748

Instagram followers: 466 Friends of the Library: 15

Website: 10,438

3

Page 4: Treasurer’s Report Business Manager’s Director’s Report...o The library participated in the Park District’s Ghost Stories at the Park program. o The library invited the Park

3

2. Revise library policies to reflect ALA’s Library Bill of Rights and Intellectual Freedom Tenets

o Monica has revised four library policies and created two new ones that will be taken to

the Board for approval in November.

Apply User-Centered Design to Maximize Use of our Public Spaces

1. Conduct a space utilization study to improve use of library spaces

o This goal is complete. Monica will be scheduling a meeting with the Roberts’

Foundation to share the findings and recommendations, as per their grant agreement.

2. Identify and implement short-term strategies to create quiet spaces within the library

o Monica and Kim met to walk the floor and look at ways to rearrange the existing

furniture to create some quieter spaces while we await future remodeling efforts.

3. Create a plan for remodeling the space in the Joiner History Room

o Architect Jeff Keppler provided his recommendations on how to chunk the remodeling

projects within the library. Monica will bring the recommendations to the Board at the

November meeting. Monica and team will also begin applying for a Live & Learn

Construction Grant through the Illinois State Library to help fund one or more of the

projects within the space plan.

Cultivate Dynamic Collections, Programs, and Services that are Responsive to Community

Needs

1. Conduct a community survey to better understand needs

Respectfully Submitted,

Monica Dombrowski, Jeannie Barry, Jill Carter, Kim Halsey, Mary Holtrop and Lisel Ulaszek.

4

Page 5: Treasurer’s Report Business Manager’s Director’s Report...o The library participated in the Park District’s Ghost Stories at the Park program. o The library invited the Park

OCTOBER STATISTICS @ A GLANCE

10438 -10% Website Hits

2745 N/A Facebook Likes

466 N/A Instagram Followers

748 N/A Twitter Followers

509 Computer Users -40%

4107 Wi-Fi Connections N/A

2889 Databases Used 31%

10,059 Visitors -4%

1030 Reference Questions N/A

1 1:1’s N/A

19 Mtg Room Reservations 11%

187 Attendees NA

60 11% Programs

1402 -1% Attendees

5 0% Outreach Events

191 138% Attendees

6565 Resident Cards -1%

261 NR Cards 76%

6826 Total Cards -1%

15364 Physical Materials Circulated

-5%

2437 Electronic Materials Circulated

5%

5

Page 6: Treasurer’s Report Business Manager’s Director’s Report...o The library participated in the Park District’s Ghost Stories at the Park program. o The library invited the Park

PATRON POINT OF VIEW

“[The Library] is the heart of our community!”

“So many great resources! Keep up the great work!”

“Great service, friendly, helpful, available.” 6

Page 7: Treasurer’s Report Business Manager’s Director’s Report...o The library participated in the Park District’s Ghost Stories at the Park program. o The library invited the Park

12:03 PM

10/03/19 Sycamore Public Library

Bills listOctober, 2019

Vendor Total Purpose

Amazon.Com 3,379.44 Misc charges

Baker & Taylor - Adult Acct 5,055.32 Adult books

Baker & Taylor - Childrens 241.59 Youth and Teen books

Baker & Taylor - Gift Acct 16.83 Memorial books

Banner Up 18 name badges

Banner Up 21.60 Name badges

CDW Government, Inc 153.19 Toner for Dombrowski and Barry

Cintas Fire Protection 441.82 Maintenance for Fire Extingushers

City of Sycamore 5,103.62 IMRF

CMS Medicare 406.50 Medicare Barry

Comcast 283.41 Internet, TV, Cable

Crescent Electric 57.37 Light bulbs

Demco 2,217.10 Library cards and supplies

DEMCO 341.78 Cataloging supplies

Dewberry 1,956.00 Space planning and Windows

EBSCO 3,498.00 Databases

Ecowater 65.65 Bottled water

Emily Delegatto 57.93 Program supplies

First National Bank Omaha 969.91 Misc Charges

Friends of Sycamore Library 1,121.23 Book sales

Illinois Office of State Fire Marshal 75.00 Elevator Certificate

J & J Handyman 1,295.00 Contract cleaning

Janway 456.15 Library card holders

Jill Dubicz-Carter 87.11 Mileage to ILA

Kishwaukee YMCA 187.60 Employee paid YMCA

LIMRICC 375.34 Unemployment insurance

Martin Metzger 500.00 Library program

Monica Dombrowski 136.12 mileage and contingency

Monica Dombrowski 47.50 Mileage to meetings

NCPERS 96.00 Employee paid NCPERS

NiCor Gas 302.69 utilities

NIU Center for P-20 Engagement 150.00 Youth and Teen program

Penguin Random House 300.00 audio books

Principal 123.42 Vision and Life insurance

Scott Vrablik 225.00 Library program

Silver Script 26.80 Medicare Barry

SWAN 27.23 Lost book refund

Tammy Johnston 102.43 postage and program supplies

Waste Management West 112.02 garbage

William Hazelgrove 300.00 Library program

30,331.70

Page 1 of 17

Page 8: Treasurer’s Report Business Manager’s Director’s Report...o The library participated in the Park District’s Ghost Stories at the Park program. o The library invited the Park

Finance Notes October 2019

1. In October the Library received to the following income

deposits:

Impact fee deposit of $1170.00. PPRT deposit of$21,218.00.

2. We are 6 months into our FY20 and we should be at 50%

expensed at the end of October and we are at 50%.

3. The third draft of the FY2021 budget is completed and the

Finance committee met to review and discuss at their

October 29, 2019 meeting. The board will discuss and

approve the final budget at the November meeting. The

finance committee discussed the various options in our roll

over plan, as well as applying for a grant to help fund 2

projects.

4. Our audit was presented at the October 2019 board

meeting and we had a clean audit with no issues. We are

working on the policies recommended by Lauterbach

and Amen.

5. Since the beginning of the fiscal year in May 2019 we

have signed and approved the following contracts:

a) Britannica Online (database)-$405.00 (Year)

b) Newsbank inc (database)-$1425.00 (year)

c) Baker and Taylor (database)Titlesource 360-$250.00

d) ProQuest LLC (database), Heritage Quest and

Ancestry.com-$2419.

e) Mango Languages/Little Pim-$1885.00

f) Sidecare Publications-Gimlet database-$348.00

g) Ebsco-Novelist Plus/Consumer Reports online database-

$3498.00

h) Service Concepts/HVAC Maintenance-3 year@$4612

per year a 3% increase.

8

Page 9: Treasurer’s Report Business Manager’s Director’s Report...o The library participated in the Park District’s Ghost Stories at the Park program. o The library invited the Park

Sycamore Public Library

Ordinary Income / Expense - Monthly vs. YTD October 2019

Oct 19 May - Oct 19

Ordinary Income/Expense

Income

ACCT EARNINGS

3700 · Interest

3700.01 · Operating 22 131

3700.02 · Money Market Operating 613 2,679

3700.03 · Money Market Contingency & Bldg 59 341

3700.05 · First Midwest EPay Savings 0 0

Total 3700 · Interest 694 3,151

Total ACCT EARNINGS 694 3,151

GRANTS

3900 · Per Capita 0 21,899

Total GRANTS 0 21,899

MISCELLANEOUS REVENUE

3800 · Donation Jar 83 266

3810 · Meeting room fees 170 870

3830 · Sycamore Library Fund - DCCF 0 1,076

3840 · Lillian Boynton Book Fund 0 6,318

3880 · Restricted Income 490 11,162

Total MISCELLANEOUS REVENUE 743 19,692

OPERATIONS

3600 · Fines

3600.01 · Lost and Damage Materials 295 1,004

3600 · Fines - Other 1,294 7,115

Total 3600 · Fines 1,589 8,119

3620 · Sales -582 611

3630 · Non-Resident Fee Cards 834 7,191

3650 · Copies/Printing

3650.01 · Scan Station Income 116 710

3650 · Copies/Printing - Other 410 2,835

Total 3650 · Copies/Printing 526 3,545

Total OPERATIONS 2,367 19,466

TAX REVENUE

3400 · PPR Tax 21,218 55,512

3410 · Property 0 1,096,753

Total TAX REVENUE 21,218 1,152,265

Total Income 25,022 1,216,473

Gross Profit 25,022 1,216,473

Expense

ADMINISTRATION

8200 · Memberships & Commissions 0 875

8210 · Audit Fees 0 4,000

8211 · Legal fees 0 303

8212 · Hiring & Placement 0 57

Page 1 of 4 For management purposes only 9

Page 10: Treasurer’s Report Business Manager’s Director’s Report...o The library participated in the Park District’s Ghost Stories at the Park program. o The library invited the Park

Sycamore Public Library

Ordinary Income / Expense - Monthly vs. YTD October 2019

Oct 19 May - Oct 19

8213 · LIMRiCC Unemployment Insurance 375 810

8214 · Professional Development -532 4,592

8215 · PR/Publicity 691 8,694

8216 · Mileage Reimbursement 146 948

8217 · Postage & Shipping 121 649

8219 · Insurance 0 435

Total ADMINISTRATION 801 21,363

CONTRACTUAL SERVICES

8300 · Phone System Maintenance 0 910

8310 · Photocopiers 0 466

8311 · Pest Control 0 50

8312 · Cleaning Service 1,295 7,770

8313 · Elevator 0 3,185

8314 · HVAC Maintenance 0 2,888

8316 · Alarm Service/Security 0 1,803

8317 · Besam - Automatic Door 0 757

Total CONTRACTUAL SERVICES 1,295 17,829

FURNISHINGS

8410 · Equipment/Furniture 0 4,913

Total FURNISHINGS 0 4,913

MAINTENANCE

8420 · Building 237 6,840

8421 · Equipment 517 626

8424 · Trash 112 730

Total MAINTENANCE 866 8,196

MATERIALS

Adult Materials

8203.01 · Adult Foreign Language 0 59

8203.03 · Adult Books 5,055 23,278

8203.07 · Adult Multimedia 3,408 6,934

Total Adult Materials 8,463 30,271

Children's Materials

8201.04 · Child and Teen Foreign Language 0 12

8201.06 · Child and Teen Books 242 9,047

8201.07 · Child and Teen Multimedia 161 774

Total Children's Materials 403 9,833

8204 · Periodicals 0 4,979

8206 · E-Resources 0 3,099

8207 · Automated Subscriptions 3,498 10,610

Total MATERIALS 12,364 58,792

MISCELLANEOUS EXPENSES

8601 · Financial Service Fees 97 777

8602 · Contingency 311 282

8604 · Consultant/Outside Services 1,956 5,932

Page 2 of 4 For management purposes only 10

Page 11: Treasurer’s Report Business Manager’s Director’s Report...o The library participated in the Park District’s Ghost Stories at the Park program. o The library invited the Park

Sycamore Public Library

Ordinary Income / Expense - Monthly vs. YTD October 2019

Oct 19 May - Oct 19

8606 · Capital Improvment 0 24,065

8610 · Restrict Expenses

8610.06 · SPLAG Expenses 0 160

8610 · Restrict Expenses - Other 689 28,733

Total 8610 · Restrict Expenses 689 28,893

Total MISCELLANEOUS EXPENSES 3,053 59,949

MORTGAGE

8611 · Library Mortgage Debt 2,606 15,509

8612 · Mortgage debt-interest 517 3,227

Total MORTGAGE 3,123 18,736

PROGRAMS

Adult

8303.01 · Programming 383 4,408

Total Adult 383 4,408

Children

8301.01 · Programming 777 3,106

Total Children 777 3,106

Total PROGRAMS 1,160 7,514

SUPPLIES

8400 · Office 1,275 2,949

8401 · Materials and Collections 957 1,276

8402 · Janitorial 0 708

Total SUPPLIES 2,232 4,933

TECHNOLOGY

8330.01 · OPAC/Prairie Cat 0 9,816

8330.02 · Tech Maintenance/Supplies 153 11,201

8330.03 · Telecommunications 293 4,494

8330.04 · Software 0 153

8330.06 · Technical Support 0 5,250

8330.07 · Hardware/Equipment 0 26,410

Total TECHNOLOGY 446 57,324

UTILITIES

8432 · Gas 303 1,060

Total UTILITIES 303 1,060

WAGE EXPENSES

8100 · Gross Wages 47,610 305,541

8101.1 · Paid Time Off Wages 4,383 8,466

8101.3 · Bonuses 0 383

8170 · Payroll Fees 225 1,335

8171 · FICA 3,166 19,170

8173 · IMRF 3,272 19,566

8175 · Health Insurance 3,997 21,730

8177 · Medicare 740 4,485

Total WAGE EXPENSES 63,393 380,676

Page 3 of 4 For management purposes only 11

Page 12: Treasurer’s Report Business Manager’s Director’s Report...o The library participated in the Park District’s Ghost Stories at the Park program. o The library invited the Park

Sycamore Public Library

Ordinary Income / Expense - Monthly vs. YTD October 2019

Oct 19 May - Oct 19

Total Expense 89,036 641,285

Net Ordinary Income -64,014 575,188

Net Income -64,014 575,188

Page 4 of 4 For management purposes only 12

Page 13: Treasurer’s Report Business Manager’s Director’s Report...o The library participated in the Park District’s Ghost Stories at the Park program. o The library invited the Park

Sycamore Public Library

Ordinary Income / Expense - YTD vs. Budget May 2019 through April 2020

May '19 - Apr 20 Budget $ Over Budget % of Budget

Ordinary Income/Expense

Income

ACCT EARNINGS

3700 · Interest

3700.01 · Operating 131 5 126 2,620%

3700.02 · Money Market Operating 2,679 2,500 179 107%

3700.03 · Money Market Contingency & Bldg 341 500 -159 68%

3700.05 · First Midwest EPay Savings 0

Total 3700 · Interest 3,151 3,005 146 105%

Total ACCT EARNINGS 3,151 3,005 146 105%

GRANTS

3900 · Per Capita 21,899 21,899 0 100%

Total GRANTS 21,899 21,899 0 100%

MISCELLANEOUS REVENUE

3800 · Donation Jar 266 750 -484 35%

3810 · Meeting room fees 870 1,750 -880 50%

3820 · County Law Library Revenue 0 2,600 -2,600 0%

3830 · Sycamore Library Fund - DCCF 1,076 1,000 76 108%

3840 · Lillian Boynton Book Fund 6,318 5,500 818 115%

3880 · Restricted Income 11,162 8,000 3,162 140%

Total MISCELLANEOUS REVENUE 19,692 19,600 92 100%

OPERATIONS

3600 · Fines

3600.01 · Lost and Damage Materials 1,004 1,600 -596 63%

3600 · Fines - Other 7,115 16,000 -8,885 44%

Total 3600 · Fines 8,119 17,600 -9,481 46%

3620 · Sales 611 2,000 -1,389 31%

3630 · Non-Resident Fee Cards 7,191 11,500 -4,309 63%

3650 · Copies/Printing

3650.01 · Scan Station Income 710 1,050 -340 68%

3650 · Copies/Printing - Other 2,835 5,200 -2,365 55%

Total 3650 · Copies/Printing 3,545 6,250 -2,705 57%

Total OPERATIONS 19,466 37,350 -17,884 52%

TAX REVENUE

3400 · PPR Tax 55,512 63,000 -7,488 88%

3410 · Property 1,096,753 1,138,857 -42,104 96%

Total TAX REVENUE 1,152,265 1,201,857 -49,592 96%

Total Income 1,216,473 1,283,711 -67,238 95%

Gross Profit 1,216,473 1,283,711 -67,238 95%

Expense

ADMINISTRATION

8200 · Memberships & Commissions 875 2,400 -1,525 36%

8210 · Audit Fees 4,000 3,000 1,000 133%

8211 · Legal fees 303 2,000 -1,697 15%

Page 1 of 4 For management purposes only 13

Page 14: Treasurer’s Report Business Manager’s Director’s Report...o The library participated in the Park District’s Ghost Stories at the Park program. o The library invited the Park

Sycamore Public Library

Ordinary Income / Expense - YTD vs. Budget May 2019 through April 2020

May '19 - Apr 20 Budget $ Over Budget % of Budget

8212 · Hiring & Placement 57 400 -343 14%

8213 · LIMRiCC Unemployment Insurance 810 1,400 -590 58%

8214 · Professional Development 4,592 8,400 -3,808 55%

8215 · PR/Publicity 8,694 23,500 -14,806 37%

8216 · Mileage Reimbursement 948 1,500 -552 63%

8217 · Postage & Shipping 649 1,500 -851 43%

8219 · Insurance 435 14,000 -13,565 3%

Total ADMINISTRATION 21,363 58,100 -36,737 37%

CONTRACTUAL SERVICES

8300 · Phone System Maintenance 910 250 660 364%

8310 · Photocopiers 466 1,800 -1,334 26%

8311 · Pest Control 50 200 -150 25%

8312 · Cleaning Service 7,770 15,540 -7,770 50%

8313 · Elevator 3,185 3,494 -309 91%

8314 · HVAC Maintenance 2,888 5,775 -2,887 50%

8316 · Alarm Service/Security 1,803 3,700 -1,897 49%

8317 · Besam - Automatic Door 757 770 -13 98%

Total CONTRACTUAL SERVICES 17,829 31,529 -13,700 57%

FURNISHINGS

8410 · Equipment/Furniture 4,913 12,500 -7,587 39%

Total FURNISHINGS 4,913 12,500 -7,587 39%

MAINTENANCE

8420 · Building 6,840 20,000 -13,160 34%

8421 · Equipment 626 2,000 -1,374 31%

8422 · Grounds 0 3,000 -3,000 0%

8424 · Trash 730 1,200 -470 61%

Total MAINTENANCE 8,196 26,200 -18,004 31%

MATERIALS

Adult Materials

8203.01 · Adult Foreign Language 59 600 -541 10%

8203.03 · Adult Books 23,278 48,000 -24,722 48%

8203.07 · Adult Multimedia 6,934 25,000 -18,066 28%

Total Adult Materials 30,271 73,600 -43,329 41%

Children's Materials

8201.04 · Child and Teen Foreign Language 12 700 -688 2%

8201.06 · Child and Teen Books 9,047 30,000 -20,953 30%

8201.07 · Child and Teen Multimedia 774 6,500 -5,726 12%

Total Children's Materials 9,833 37,200 -27,367 26%

8204 · Periodicals 4,979 4,500 479 111%

8205 · Lillian Boynton Book Fund 0 5,600 -5,600 0%

8206 · E-Resources 3,099 25,000 -21,901 12%

8207 · Automated Subscriptions 10,610 18,000 -7,390 59%

Total MATERIALS 58,792 163,900 -105,108 36%

MISCELLANEOUS EXPENSES

Page 2 of 4 For management purposes only 14

Page 15: Treasurer’s Report Business Manager’s Director’s Report...o The library participated in the Park District’s Ghost Stories at the Park program. o The library invited the Park

Sycamore Public Library

Ordinary Income / Expense - YTD vs. Budget May 2019 through April 2020

May '19 - Apr 20 Budget $ Over Budget % of Budget

8601 · Financial Service Fees 777 1,200 -423 65%

8602 · Contingency 282 5,000 -4,718 6%

8604 · Consultant/Outside Services 5,932 5,000 932 119%

8606 · Capital Improvment 24,065 31,000 -6,935 78%

8610 · Restrict Expenses

8610.06 · SPLAG Expenses 160

8610 · Restrict Expenses - Other 28,733 8,000 20,733 359%

Total 8610 · Restrict Expenses 28,893 8,000 20,893 361%

Total MISCELLANEOUS EXPENSES 59,949 50,200 9,749 119%

MORTGAGE

8611 · Library Mortgage Debt 15,509 33,000 -17,491 47%

8612 · Mortgage debt-interest 3,227 7,500 -4,273 43%

Total MORTGAGE 18,736 40,500 -21,764 46%

PROGRAMS

Adult

8303.01 · Programming 4,408 13,000 -8,592 34%

Total Adult 4,408 13,000 -8,592 34%

Children

8301.01 · Programming 3,106 13,000 -9,894 24%

Total Children 3,106 13,000 -9,894 24%

Total PROGRAMS 7,514 26,000 -18,486 29%

SUPPLIES

8400 · Office 2,949 4,000 -1,051 74%

8401 · Materials and Collections 1,276 4,000 -2,724 32%

8402 · Janitorial 708 2,800 -2,092 25%

Total SUPPLIES 4,933 10,800 -5,867 46%

TECHNOLOGY

8330.01 · OPAC/Prairie Cat 9,816 22,000 -12,184 45%

8330.02 · Tech Maintenance/Supplies 11,201 13,000 -1,799 86%

8330.03 · Telecommunications 4,494 4,500 -6 100%

8330.04 · Software 153 1,500 -1,347 10%

8330.06 · Technical Support 5,250 13,100 -7,850 40%

8330.07 · Hardware/Equipment 26,410 25,000 1,410 106%

Total TECHNOLOGY 57,324 79,100 -21,776 72%

UTILITIES

8432 · Gas 1,060 5,500 -4,440 19%

Total UTILITIES 1,060 5,500 -4,440 19%

WAGE EXPENSES

8100 · Gross Wages 305,541 636,500 -330,959 48%

8101.1 · Paid Time Off Wages 8,466 14,000 -5,534 60%

8101.3 · Bonuses 383

8170 · Payroll Fees 1,335 2,600 -1,265 51%

8171 · FICA 19,170 33,500 -14,330 57%

8173 · IMRF 19,566 36,500 -16,934 54%

Page 3 of 4 For management purposes only 15

Page 16: Treasurer’s Report Business Manager’s Director’s Report...o The library participated in the Park District’s Ghost Stories at the Park program. o The library invited the Park

Sycamore Public Library

Ordinary Income / Expense - YTD vs. Budget May 2019 through April 2020

May '19 - Apr 20 Budget $ Over Budget % of Budget

8175 · Health Insurance 21,730 49,000 -27,270 44%

8177 · Medicare 4,485 7,500 -3,015 60%

Total WAGE EXPENSES 380,676 779,600 -398,924 49%

Total Expense 641,285 1,283,929 -642,644 50%

Net Ordinary Income 575,188 -218 575,406 -263,848%

575,188 -218 575,406 -263,848%

Page 4 of 4 For management purposes only 16

Page 17: Treasurer’s Report Business Manager’s Director’s Report...o The library participated in the Park District’s Ghost Stories at the Park program. o The library invited the Park

Sycamore Public Library

Special Income / Expense - Monthly vs YTD October 2019

Oct 19 May - Oct 19

Other Income/Expense

Other Income

DONATIONS

4300 · Building Fund Donations 30 239

Total DONATIONS 30 239

IMPACT FEE ACCT

4400 · Impact Fees 1,170 7,314

Total IMPACT FEE ACCT 1,170 7,314

INTEREST INCOME

4600 · Money Market Restricted 7 39

4610 · Impact Fees Savings 33 189

4630 · Special Reserve Fund 27 160

Total INTEREST INCOME 67 388

Total Other Income 1,267 7,941

Net Other Income 1,267 7,941

Net Income 1,267 7,941

Page 1 of 1 For Management Purposes Only 17

Page 18: Treasurer’s Report Business Manager’s Director’s Report...o The library participated in the Park District’s Ghost Stories at the Park program. o The library invited the Park

October 8, 2019

SYCAMORE PUBLIC LIBRARY BOARD OF TRUSTEES MINUTES

Regular Meeting 5:30 p.m.

I. Call to Order

In the physical absence of Melissa Kendzora-Smith, Vice President Alexandra

Wall called the meeting to order at 5:36 p.m.

Trustees Present: Eric Anstedt, Elizabeth Coats, Nancy Copple, Melissa Kendzora-

Smith (via remote due to illness), Omar Ordaz, Kyle VonSchnase and Alex Wall.

Trustees Absent: Jan Benson, Penny Carter

Staff Members Present: Director, Monica Dombrowski, Business Manager, Mary

Holtrop

Visitors Present: Rory Mulligan of Mulligan Restoration and Jennifer Martinson

auditor of Lauterbach and Amen LLP.

II. Changes to and Approval of the Agenda

O. Ordaz moved and N. Copple second the motion to move item VII

(a,ii)Window Restoration to Public Comment section and move VII(b) Library

Audit to Announcements. 7 ayes, 0 nays. The motion carried.

III. Public Comment

Rory Mulligan of Mulligan Restoration was present at the meeting to give a

presentation to the board on restoring the Carnegie Windows vs replacing the

windows. M. Dombrowski shared that in order for the library to possibly receive

the Grant from the State Historical Society, the Library will need to either get the

Carnegie Windows restored (vs replaced) or get a letter from a state authorized

restoration company that states the windows cannot be restored and they can

only be replaced. M. Dombrowski contacted 2 possible restoration companies

to give the library a presentation on the process and an estimate of the

charges. Rory Mulligan of Mulligan Restoration gave a presentation explaining

the history of his company and the scope of the work they do. He explained the

process would include removing the existing windows and taking them to his

shop, stripping them down and rebuilding the windows. The project would be

broken down into 3 phases and would take approximately 2 months from

beginning to end. Mr. Mulligan showed samples of his past work to the board.

Mr. Mulligan left the meeting at 6:00 p.m.

IV. Announcements

Jennifer Martinson of Lauterbach and Amen LLP reviewed the 2019 audit

process with the board. She thanked Mary Holtrop, Business Manager for the

field work and praised the library for a good clean audit. J. Martinson stated

there were no issues found during the audit process. Martinson reviewed several 18

Page 19: Treasurer’s Report Business Manager’s Director’s Report...o The library participated in the Park District’s Ghost Stories at the Park program. o The library invited the Park

sections of the audit with the board. Martinson shared with the board the

recommendations Lauterbach and Amen have for policies that should be

created by the board to enhance fiscal accountability. Martinson left the

meeting at 6:20.

V. Library and Trustee Reports

a. K. VonSchnase reviewed the Treasurer’s report. E. Coats moved and O.

Ordaz seconded the motion to approve the treasurer’s report as

presented. 7 ayes, 0 nays. The motion carried.

b. Business Managers report: M. Holtrop gave a brief report to the board.

c. Director’s report: E. Coats asked for clarification on the percentages

increase/decrease on the statistics report. The report was explained in

more detail to the board.

d. Finance Committee: Omar Ordaz shared with the board the discussion at

the September Finance Committee meeting. It was agreed to ask for the

maximum amount of levy for FY21. The committee’s concerns were

shared with the board. The Finance committee will meet on October 29th

at 6:00 p.m.

e. Friends of the Library: M. Holtrop shared the book sale was very successful

considering the low number of volunteers and the decision not to have

the sale on Sunday. The Friends board is working on their By-Laws and

Constitution which should be approved at the October meeting. There will

be an annual meeting in December.

VI. Consent Agenda

a. Minutes Regular Meeting, September 10, 2019

b. Minutes of Finance Committee, September 24, 2019

c. September Bills for approval.

N. Copple moved and K. VonSchnase seconded the motion to approve the

consent agenda. 7 ayes, 0 nays. The motion carried.

VII. Old Business

a. Window Replacement Grant Update:

i. Rorey Mulligan gave his presentation earlier in the meeting.

ii. RWKeys and Son did not arrive before the meeting to do their

presentation to the board. Later in the meeting the board request feedback

from Dombrowski on her interactions and feedback with the two restoration

companies. Dombrowski shared that their approach is very different with

one being mostly to restore and the other approach is to replace the storm

windows for better efficiency and seal up the glass that is pulled from the

frames. Essentially two very different approaches. At this time the board is

leaning more towards full restoration.

b. FY19 Audit Results: Lauterbach and Amen LLP. This presentation was done

earlier in the meeting under Announcements.

19

Page 20: Treasurer’s Report Business Manager’s Director’s Report...o The library participated in the Park District’s Ghost Stories at the Park program. o The library invited the Park

c. Space planning: M. Dombrowski updated the board that J. Keppler is still

working on the cost breakouts on the various sections of the Space planning

project.

VIII. New Business

a. Live and Learn Construction Grant: M. Dombrowski reported the

guidelines to the Live and Learn Construction grant application process.

The library must put aside the matching funds for this grant to be qualified.

The grant application is due in January 2020 and the winner(s) are notified

in March. This grant would be applicable to the area of the library outside

of the Carnegie area.

b. Chamber After Hours: M. Dombrowski reported the library is going to host

the Chamber After Hours in March 2020. The goal is to raise awareness of

the space planning project and hopes to bring in donations from local

businesses. Jill Carter will be working on the marketing campaign for this

event.

c. Fundraising Consultant: M. Dombrowski reported that she, Melissa K. Smith

and Jill Carter met with a marketing consultant to discuss ways the library

can obtain larger donations to help offset the cost of the space planning

project. Essentially the consultant helps to assist libraries in finding donors in

their local community.

XI. Adjournment

Melissa Kendzora-Smith adjourned the meeting at 6:54 p.m.

Respectfully Submitted,

Elizabeth Coats, Board Secretary

Mary Holtrop, Business Manager, Secretary pro tem

20

Page 21: Treasurer’s Report Business Manager’s Director’s Report...o The library participated in the Park District’s Ghost Stories at the Park program. o The library invited the Park

SYCAMORE PUBLIC LIBRARY

Finance Committee Meeting

MINUTES

October 29, 2019

6:00 p.m.

I. Call to Order

Kyle VonSchnase called the Finance committee meeting to order at 6:05 p.m.

Trustees Present: Eric Anstedt, Melissa Kendzora-Smith, Omar Ordaz and Kyle VonSchnase

Trustees Absent:

Staff Members Present: Monica Dombrowski, Director; Mary Holtrop, Business Manager

Visitors Present: none

II. Changes to and Approval of Agenda

Melissa Smith moved and E. Anstedt seconded the motion to approve the agenda. 3 ayes, 0 nays. The

motion carried.

III. Public Comment

There was no public comment.

IV. Old Business –

A. Report from M. Dombrowski on meeting with Brian Gregory, City manager: M. Dombrowski share

with the committee her meeting with Brian Gregory city manager of the City of Sycamore.

Discussion followed.

B. 3rd review of FY21 budget: The committee reviewed the final draft of the FY21 budget. The

committee discussed budget line items that will be cut and adjusted. The capital improvement line

will have to be reduced. The final draft of the budget will go to the board for approval.

C. In addition the committee reviewed the following in the budget discussion: 1) estimate from

Sycamore/Dekalb glass on the replacing the windows that are leaking, rotted, and covered with

mold and mildew. The estimate was approximately $12,111.66. 2) Review of options of Window

Restoration, putting 3 months of reserves into the contingency fund and space plan phases 1 and 2

and 3) The consulting fees from Dewberry for the space plan project. Initially these funds were going

to come directly from the budget under consulting but due to changes in the budget this line was

cut. Discussion followed on where these resources can be found. At this time the committee is

recommending option 1 of the window restoration/space plan and contingency fund projects. In

addition the committee discussed the IGA with the school district, clarifying what the library is getting

back from the school district for the IGA. M. Dombrowski will work Jill to get a FAQ’s for the

community in regards to the IGA, clarifying that no tax dollars was used to fund this agreement.

V. New Business

VI. Adjournment

The meeting was adjourned at 7:19 p.m.

Respectfully Submitted,

Mary Holtrop

Secretary Pro-temp 21

Page 22: Treasurer’s Report Business Manager’s Director’s Report...o The library participated in the Park District’s Ghost Stories at the Park program. o The library invited the Park

Operating Fund Rollover Plan

(Secure 2.5 mos of expenses in Contingency Fund; Restore Carnegie Windows; Interior Remodel)

Available Rollover: $375,000

Emergency (Contingency) Fund Balance: $106,933

Average Monthly Operating Expenses: $85,000

Operating Expenses Covered: 1.25 mos.

Proposed Transfer from Rollover: $105,500

New Contingency Balance: $212,433

Operating Expenses Covered Post-Transfer: 2.5 mos.

Rollover Available After Contingency Transfer: $269,500

Special Reserve Window Fund: $27,853

Expected Window Grant: $75,000

Total Allocated for Window Restoration: $102,853

Estimated Cost of Window Restoration: $129,000

Balance Remaining (Paid from Rollover): $26,147

Rollover Available After Window Restoration: $243,353

Available Impact Fees: $59,793

Unrestricted Special Reserve Balance: $21,051

Total Available for Building Projects Now: $324,197

Estimated Cost for Construction Phase 1: $267,300-$346,080

Surplus/Shortage: $54,897-$21,883

Rollover Available After Window Restoration: $243,353 1) Apply for L&L Grant, set aside deposit, and wait on all projects until March

Available Impact Fees: $59,793 2) Apply for L&L Grant, set aside deposit, begin Projects 1A, 1B, 1C, 1D while waiting

Unrestricted Special Reserve Balance: $21,051 Rollover Available - Window Deposit $118,353

Live & Learn Grant Funds: $125,000 Impact Fees $59,793

Total Available for Phases 1 & 2 $449,197 Total Available for Projects 1A, 1B, 1C, & 1D: $178,146

Estimated Cost for Construction Phases 1 & 2: $443,300-$592,480 Estimated Cost for Projects 1A, 1B, 1C, 1D: $123,000-$169,000

Surplus/Shortage: $5,897-$143,283 Surplus: $55,146-$9,146

2 OPTIONS WITHIN OPTION B

EMERGENCY (CONTINGENCY) FUND

WINDOW RESTORATION

OPTION A: USE ROLLOVER FOR CONSTRUCTION PHASE 1

OPTION B: APPLY FOR LIVE & LEARN GRANT FOR PHASES 1 & 2

22

Page 23: Treasurer’s Report Business Manager’s Director’s Report...o The library participated in the Park District’s Ghost Stories at the Park program. o The library invited the Park

23

Page 24: Treasurer’s Report Business Manager’s Director’s Report...o The library participated in the Park District’s Ghost Stories at the Park program. o The library invited the Park

24

Page 25: Treasurer’s Report Business Manager’s Director’s Report...o The library participated in the Park District’s Ghost Stories at the Park program. o The library invited the Park

25

Page 26: Treasurer’s Report Business Manager’s Director’s Report...o The library participated in the Park District’s Ghost Stories at the Park program. o The library invited the Park

26

Page 27: Treasurer’s Report Business Manager’s Director’s Report...o The library participated in the Park District’s Ghost Stories at the Park program. o The library invited the Park

27

Page 28: Treasurer’s Report Business Manager’s Director’s Report...o The library participated in the Park District’s Ghost Stories at the Park program. o The library invited the Park

28

Page 29: Treasurer’s Report Business Manager’s Director’s Report...o The library participated in the Park District’s Ghost Stories at the Park program. o The library invited the Park

- 1 -

Serving the Public Policies Approved by the Board of Trustees Tuesday July 11, 2007

General Policy Written 11/9/1989

Revised 5/21/07

The Sycamore Public Library is established and operated in compliance with the Illinois

Compiled Statutes. The Sycamore Public Library is in compliance with all other federal and state

laws that affect library operations, including the Americans with Disabilities Act, the Fair Labor

Standards Act, the Bloodborne Pathogen Standard, the Illinois Accessibility Code, the Open

Meetings Act, the Freedom of Information Act, the State Records Act, the Library Records

Confidentiality Act, and the Drug Free Workplace Act.

The Sycamore Public Library is governed by a board of trustees created and maintained

in compliance with Chapter 75 of the Illinois Compiled Statutes. The board of trustees has

written bylaws that outline its purpose, operational procedures, and address conflict-of-interest

issues. The board of trustees reviews these bylaws at least semi-annually. The board of trustees

meets 12 times per year, on a regular monthly schedule and in compliance with the Open

Meetings Act. Written or recorded minutes are kept of each meeting and, when passed, are

available for public inspection and retained in compliance with the State Records Act. The board

of trustees has exclusive control of all property owned by the library and of all expenditure of

moneys collected, donated, or appropriated for the library fund.

The board of trustees has a board-approved mission statement, a long-range plan, a

disaster prevention and recovery plan, and policies. The library is a member of an Illinois

multitype library system and participates in resource sharing through interlibrary loan and

reciprocal borrowing. The library provides access to ILLINET Online. The library participates in

the Standards for the Services of Illinois Multitype Systems by fulfilling member library

responsibilities. At least every ten years, the board of trustees determines if the physical facility

is adequate to meet the needs of the community and conducts a study to determine if the library

is providing collections and services appropriate to the community. If it is determined that the

facility is inadequate or the services are not sufficient or appropriate to meet the needs of the

community, the board of trustees takes steps to correct any problems. The board of trustees

reviews policies at intervals not greater than three years.

Members of the board of trustees participate in relevant local, state, regional, and national

decision making to effect change that will benefit libraries. Each board member participates in at

least one continuing education activity that focuses on libraries, trusteeship, or other relevant

matters, and reports to the full board.

The board of trustees, along with the library director, develop and conduct a meaningful

and comprehensive trustee orientation program for each new board member.

The board of trustees conducts an annual review of the library director.

29

Page 30: Treasurer’s Report Business Manager’s Director’s Report...o The library participated in the Park District’s Ghost Stories at the Park program. o The library invited the Park

- 2 -

Tax Support Written 5/21/07

The Sycamore Public Library is a tax-supported public library. This means that people

residing within the jurisdictional boundaries of the Sycamore Public Library pay taxes to support

the library. Those people who live within the jurisdictional boundaries of the Sycamore Public

Library need pay no additional fee to be eligible to receive their first library card.

Hours of Operation Written 11/9/1989

Revised 5/21/07

Revised and Approved 11/11/2015

The Sycamore Public Library maintains consistent, posted hours of service during which all

services of the Sycamore Public Library are available to patrons. Those hours are:

Monday 9:00 a.m. – 8:00 p.m.

Tuesday 9:00 a.m. – 8:00 p.m.

Wednesday 9:00 a.m. – 8:00 p.m.

Thursday 9:00 a.m. – 8:00 p.m.

Friday 9:00 a.m. – 6:00 p.m.

Saturday 9:00 a.m. – 5:00 p.m.

Sunday 1:00 p.m. – 5:00 p.m. (year round)

The book drop is available for the return of all material during the hours the library is closed. The

book drop is located in the vestibule.

Closing of the Facility Written 11/9/1989

Revised 5/21/07

Revised and approved 2/10/15

Annually at the November or December Board meeting the Board of Trustees will determine, the

dates which the library will be closed for the following year. Closing dates will be posted on the

website (http://www.sycamorelibrary.org) and posted throughout the library prior to each

closing. Changes to closing dates can be made at the discretion of the Board of Trustees and will

be posted as they occur.

Closing for emergencies will be determined by the Library Director or the Director’s designee.

Emergency closings will be announced on the local radio stations, the library website, and on the

library voicemail.

Payments to the Library Written 5/21/2007

Revised 2011

Fines, fees, and donations may be paid by cash, check or credit card to the Sycamore Public

Library.

Checks must be written for the exact amount of payment. Minimum check amount is $5.00.

Checks returned by the bank for insufficient funds incur a $25.00 returned check fee.

30

Page 31: Treasurer’s Report Business Manager’s Director’s Report...o The library participated in the Park District’s Ghost Stories at the Park program. o The library invited the Park

- 3 -

Service to Patrons with Disabilities Written 11/9/1989

Revised 5/21/07

The Sycamore Public Library offers the same services to patrons with disabilities as to all

other segments of the population. In addition to those services, the Sycamore Public Library acts

as facilitator between the patron and Services to the Blind and Physically Handicapped, offers

home delivery to patrons with disabilities which prevent them from coming to the library, and

welcomes service animals in the library.

Exhibits Written 5/21/07

Occasionally, exhibits from sources within the community may be allowed in the library. All

exhibits considered for space within the library must support the mission of the library and not

cause disruption of the regular flow of library work and service. Such exhibits will remain in

place for not longer than four weeks, with set up and removal being the responsibility of the

exhibitor. The library assumes no liability for damage or loss relating to any exhibit set up for

public viewing in the library and will take no extraordinary measures to insure its safety.

Copyright Restrictions Written 11/9/1989

Revised 5/21/07

The copyright laws of the United States (Title 17, United States Code) govern the

reproduction, distribution, adaptation, public performance, and public display of protected

material.

Under certain conditions, public libraries are authorized to lend, lease, or rent copies of

computer programs and videotapes to patrons for nonprofit purposes. Any person who makes an

unauthorized copy or adaptation of a computer program or videotape or redistributes the loaned

copy or publicly performs or displays the computer program or videotape, except as permitted by

Title 17 of the United States Code, may be liable for copyright infringement.

This institution reserves the right to refuse to fulfill a loan request if, in its judgment,

fulfillment of the request would likely lead to violation of the copyright law.

Confidentiality of Records Written 11/9/1989

Revised 5/21/07

The Sycamore Public Library abides by Illinois Law which states that the records of

patron transactions and the identity of registered library patrons is confidential material. The

Sycamore Public Library does not make available the records of patron transactions to any party

except in compliance with the law. The Sycamore Public Library does not make available lists of

registered library patrons except in compliance with the law.

31

Page 32: Treasurer’s Report Business Manager’s Director’s Report...o The library participated in the Park District’s Ghost Stories at the Park program. o The library invited the Park

- 4 -

Contest and Program Prizes Written 11/9/1989

Revised 5/21/07

Members of the board of trustees and staff members are not eligible to win any prize or award

that may be given in any contest sponsored by the library.

Records to be Retained Written 5/21/07

The Sycamore Public Library retains records in accordance with directives from the Local

Records Unit/Record Management Section/Illinois State Archives/Springfield, IL 62756.

(217.782.7075)

Donation and Gift Requests Written: November 6, 2009

Board Approved: November 10, 2009

The Sycamore Public Library is a taxing body of the City of Sycamore. Funds received through

property taxes are to be spent to benefit the residents who pay those taxes. In that regard, the

Sycamore Public Library may opt to donate library swag to organizations who are working on

fund raising projects as this is good publicity for the library and reminds people of their local

resource. It is not appropriate to donate money or services that are paid for through property tax

dollars.

The library board and staff may also at times choose to offer an amnesty program where fines are

waived in order to get materials returned to the library. At these times, a program to support a

local cause may be implemented.

The library may assist local organizations which are collecting items by providing a space for a

collection box in the library’s lobby.

Because the library is funded through property tax dollars, grants, and donations, all financial

donations accepted at the library are to benefit library programs and services. We are unable to

accept donation jars from community groups or individuals.

32

Page 33: Treasurer’s Report Business Manager’s Director’s Report...o The library participated in the Park District’s Ghost Stories at the Park program. o The library invited the Park

- 5 -

American Library Association Ethics Statement for Public Library Trustees

The Sycamore Public Library subscribes to the ALA Ethics Statement for Public Library Trustees as follows:

American Library Association Ethics Statement for Public Library Trustees 1. Trustees must promote a high level of library service while observing ethical standards. 2. Trustees must avoid situations in which personal interests might be served or financial

benefits gained at the expense of library users, colleagues, or the institution. 3. It is incumbent upon any trustee to disqualify himself or herself immediately whenever the

appearance of conflict of interest exists. 4. Trustees must distinguish clearly in their actions and statements between their personal

philosophies and attitudes and those of the institution, acknowledging the formal position of the board even if they personally disagree.

5. A trustee must respect the confidential nature of library business while being aware of and in compliance with applicable laws governing freedom of information.

6. Trustees must be prepared to support to the fullest the efforts of librarians in resisting censorship of library materials by groups or individuals.

Trustees who accept appointment to a library board are expected to perform all of the functions of library trustees.

AMERICAN LIBRARY ASSOCIATION FREEDOM TO READ STATEMENT

The Sycamore Public Library subscribes to the American Library Association Freedom to Read Statement which follows:

1. It is in the public interest for publishers and librarians to make available the widest diversity of views and expressions, including those which are unorthodox or unpopular with the majority.

2. Publishers, librarians, and booksellers do not need to endorse every idea or presentation contained in the books they make available. It would conflict with the public interest for them to establish their own political, moral, or aesthetic views as a standard for determining what books should be published or circulated.

3. It is contrary to the public interest for publishers or librarians to determine the acceptability of a book on the basis of the personal history or political affiliations of the author.

4. There is no place in our society for efforts to coerce the taste of others, to confine adults to the reading matter deemed suitable for adolescents, or to inhibit the efforts of writers to achieve artistic expression.

5. It is not in the public interest to force a reader to accept with any book the prejudgment of a label characterizing the book or the author as subversive or dangerous.

6. It is the responsibility of publishers and librarians, as guardians of the people’s freedom to read, to contest encroachments upon that freedom by individuals or groups seeking to impose their own standards or tastes upon the community at large.

7. It is the responsibility of publishers and librarians to give full meaning to the freedom to read by providing books that enrich the quality and diversity of thought and expression. By the exercise of this affirmative responsibility, they can demonstrate that the answer to a bad book is a good one, the answer to a bad idea is a good one.

33

Page 34: Treasurer’s Report Business Manager’s Director’s Report...o The library participated in the Park District’s Ghost Stories at the Park program. o The library invited the Park

- 6 -

AMERICAN LIBRARY ASSOCIATION FREEDOM TO VIEW STATEMENT

The Sycamore Public Library subscribes to the American Library Association Freedom to View Statement which follows.

The Freedom to View, along with the freedom to speak, to hear, and to read, is protected by the First Amendment to the Constitution of the United States. In a free society, there is no place of censorship in any medium of expression. Therefore, these principles are affirmed:

1. To provide the broadest possible access to film, video, and other audiovisual materials because they are a means for the communication of ideas. Liberty of circulation is essential to insure the constitutional guarantee of freedom of expression.

2. To protect the confidentiality of all individuals and institutions using film, video, and other audiovisual materials.

3. To provide film, video, and other audiovisual materials which represent a diversity of views and expression. Selection of a work does not constitute or imply agreement with or approval of content.

4. To provide a diversity of viewpoints without the constraint of labeling or prejudging film, video, and other audiovisual materials on the basis of the moral, religious, or political beliefs of the producer or filmmaker or on the basis of controversial content.

5. To contest vigorously, by all lawful means, every encroachment upon the public’s freedom to view.

AMERICAN LIBRARY ASSOCIATION LIBRARY BILL OF RIGHTS

The Sycamore Public Library subscribes to the American Library Association Bill of Rights which says: The American Library Association affirms that all libraries are forums for information and ideas, and that the following basic policies should guide their services:

1. Books and other library resources should be provided for the interest, information, and enlightenment of all people of the community the library serves. Materials should not be excluded because of the origin, background, or views of those contributing to their creation.

2. Libraries should provide materials and information presenting all points of view on current and historical isles. Materials should not be proscribed or removed because of partisan or doctrinal disapproval.

3. Libraries should challenge censorship in the fulfillment of their responsibility to provide information and enlightenment.

4. Libraries should cooperate with all persons and groups concerned with resisting abridgment of free expression and free access to ideas.

5. A person’s right to use a library should not be denied or abridged because of origin, age, background, or views.

6. Libraries which make exhibit space and meeting rooms available to the public they serve should make such facilities available on an equitable basis, regardless of the beliefs or affirmations of individuals or groups requesting their use.

34

Page 35: Treasurer’s Report Business Manager’s Director’s Report...o The library participated in the Park District’s Ghost Stories at the Park program. o The library invited the Park

- 7 -

AMERICAN LIBRARY ASSOCIATION STATEMENT OF PROFESSIONAL ETHICS

The Sycamore Public Library subscribes to the ALA Statement of Professional Ethics which follows:

1. Librarians must provide the highest level of service through appropriate and usefully organized collections, equitable circulation and service policies, and skillful, accurate, unbiased, and courteous responses to all requests for assistance.

2. Librarians must resist all efforts by groups or individuals to censor library materials.

3. Librarians must protect each user’s right to privacy with respect to information sought or received and materials consulted, borrowed, or acquired.

4. Librarians must adhere to the principles of due process and equality of opportunity in peer relationships and personnel actions.

5. Librarians must distinguish clearly in their actions and statements between their personal philosophies and attitudes and those of an institution or professional body.

6. Librarians must avoid situations in which personal interests might be served or financial benefits gained at the expense of library users, colleagues, or the employing institution.

35

Page 36: Treasurer’s Report Business Manager’s Director’s Report...o The library participated in the Park District’s Ghost Stories at the Park program. o The library invited the Park

Draft 10-15-19

Library Closings Policy

The Sycamore Public Library is a public service organization and as such, every

reasonable effort is made to maintain regularly scheduled hours.

Annually, at the November Board Meeting, the Board of Trustees will determine closure

dates for the upcoming calendar year in observance of holidays and other special

events. Closure dates will be posted on the library website and exterior doors at least

two weeks prior to each scheduled closure.

In the event of severe weather or other emergency situations, the Executive Director

has the authority to reduce hours and/or close the library for the safety of patrons and

staff. If the Executive Director is not available, the Library Board President has the

authority to make the decision in the Director’s place.

If a decision is made to reduce hours or close the library, information will be available

through the following outlets:

Library website

Library Facebook page

Chicagoland Emergency Closing Center

RAILS website

WLBK Radio

B96 Radio

WNIU Radio

Daily Chronicle website

Midweek website

In addition, information will be posted on the front doors of the library if it is safe to do

so.

36

Page 37: Treasurer’s Report Business Manager’s Director’s Report...o The library participated in the Park District’s Ghost Stories at the Park program. o The library invited the Park

Draft 10/7/19

No Smoking Policy

Sycamore Public Library is a smoke-free campus. Smoking and the use of smoking-

related products is prohibited within the building and on library grounds. This policy

applies to the use of tobacco, smokeless tobacco, herbal, marijuana, and electronic

smoking products.

37

Page 38: Treasurer’s Report Business Manager’s Director’s Report...o The library participated in the Park District’s Ghost Stories at the Park program. o The library invited the Park

Draft 10/7/19

Photography/Videography Policy

Sycamore Public Library staff use photographs and videos to help convey the story of

the library’s impact on the community. Attendance at our programs and events

constitutes a consent to be photographed and/or filmed for use in our promotional

materials. Names or personally identifying information will not be used without the

express permission of the subject or the subject’s parent, legal guardian, or caregiver.

Participants (or their legal representatives, on their behalf) may opt out of being

photographed or filmed by informing the library staff member coordinating the

program or event.

Members of the public may take photographs or videos in all public areas of the library

provided they are not disturbing others’ use of the library. Equipment may not block

walkways, obstruct views, or create hazards of any kind. Photographers and

videographers must respect others’ wishes not to be photographed or filmed and must

obtain permission from a parent, legal guardian, or caregiver before photographing or

filming anyone under the age of 18. Taking photographs or filming copyrighted (or

otherwise protected) materials for the purpose of redistribution is prohibited.

38

Page 39: Treasurer’s Report Business Manager’s Director’s Report...o The library participated in the Park District’s Ghost Stories at the Park program. o The library invited the Park

- 1 -

SYCAMORE PUBLIC LIBRARY

PATRON RIGHTS AND RESPONSIBILITIES POLICY

REVISED 4/02/03 APPROVED 4/08/03

REVISED 5/22/07 APPROVED 7/11/07

REVISED 1/21/13 APPROVED 2/12/13

The Sycamore Public Library is a public institution dedicated to providing a place for people to

meet, study, and learn. The following policy has been adopted by the Board of Trustees in order:

to protect the rights of individuals to use library materials and services.

to protect the rights of library employees and volunteers to conduct library business without

interference.

to ensure the use of the building, materials, and services by the greatest number of

individuals.

to preserve those materials and facilities from harm.

to ensure the safety of library patrons, employees, and volunteers.

Committing or attempting to commit any activity that would constitute a violation of any federal,

state or local criminal law or ordinance is prohibited on Sycamore Public Library property.

The Board authorizes the director or her/his designee to revoke or restrict library privileges of

any individual who behaves contrary to these rules. The Board also authorizes the director to file

charges against individuals who continually transgress these rules.

There are three basic rules for using the library: respect yourself, respect others, and respect

property. All library employees are authorized to bring to an individual's attention any act or

omission which violates these rules and detracts from the decorum of the library. Such an

individual will be asked to change his behavior to conform to the rules. If such change is not

evident or forthcoming that individual will be asked to leave the library building and library

property. If the individual does not leave of his or her own accord, police may be called for

assistance.

Depending on the severity or repetition of the misbehavior, individuals who have been asked to

leave the building and property may be barred from returning to the library. Individuals who

have been barred will be notified as to how long he/she must stay away from the library.

Library Spaces: There are four main public spaces in the library; the Children’s department, the

Teen Zone, the Adult Services department, and the Vestibule and Lobby.

The Children’s department offers a safe place for children newborn through age 12 and

their parents or caregivers to read, study and surf. Children's department is available for

use by those patrons who are accessing the special materials contained in the children's

collection and for use by children and their caregivers, to attend children's programs, and

to utilize other services provided by children's departments.

39

Page 40: Treasurer’s Report Business Manager’s Director’s Report...o The library participated in the Park District’s Ghost Stories at the Park program. o The library invited the Park

- 2 -

The Teen Zone offers a safe place for teens between ages 12 – 19 years of age to read,

study and surf. The Teen Zone is for use by those patrons who are accessing the special

materials contained in the teen collection and for use by teens and their tutors or

caregivers. Between the hours of 9:00 a.m. and 12:00 p.m. on weekdays when school is

in session adults may use the Teen Zone Rotunda for quiet work.

The Adult Services department provides a safe place for patrons of all ages to read,

study and surf.

The Vestibule and Lobby provide a safe place for all patrons to return materials and/or

enter and leave the library.

Ensure a Safe, Secure, Comfortable, Welcoming, Healthy and Clean Environment. Mutual

respect makes it possible for everyone to enjoy Library materials and services. We ask Library

users to be respectful of each other and behave in a manner that does not disrupt other Library

users or interfere with normal operation of the Library.

Code of Conduct

1. Respect yourself (including but not limited to:)

Keep personal information private.

Stay productive.

Always be fully clothed and wear shoes.

Attend to personal hygiene before coming to the library.

Bicycling, rollerblading, or skateboarding is prohibited anywhere on library

property.

Smoking is prohibited in the building and within 15 feet of any door or window.

Weapons are prohibited anywhere on library property.

Possessing, selling, or being under the influence of alcohol or illegal drugs is

prohibited on library property.

2. Respect others (including but not limited to:)

Speak quietly.

Interact with kindness, gratitude and caring. Verbal and physical abuse will not be

tolerated.

Trained therapy, guide or leader dogs and those dogs being used in Library

sponsored programs are welcome.

Provide identification to library staff when asked.

Keep your cell phone on vibrate and if you must take the call, take it in the

vestibule or outside.

Use headphones with personal electronic devices and keep the volume to a

minimum.

If it doesn’t belong to you, leave it alone.

Soliciting, panhandling, and gambling are prohibited on library property.

Engaging in peeping, stalking, indecent exposure, and sexual harassment are

prohibited on library property.

40

Page 41: Treasurer’s Report Business Manager’s Director’s Report...o The library participated in the Park District’s Ghost Stories at the Park program. o The library invited the Park

- 3 -

3. Respect property (including but not limited to:)

Park in designated spaces only.

Covered drinks and small non-disruptive snacks are allowed in the library.

If you spill, let a library staff member know so it can be cleaned up.

Being present in Library offices, staff rooms, storage areas, or other non-public

areas while unaccompanied by a Library staff member or without prior agreement

with Library management is prohibited.

Care of furniture, materials, and all library property.

These rules have been established and promulgated in accordance with the Municipal Code of

the City of Sycamore, Article 5 Chapter 4. These rules may be supplemented, altered, added to or

changed by the Library Board at its discretion.

The IL Local Library Act (75 ILCS 5) provides the Board of Library Trustees with the power to

carry out the spirit and intent of the Act in establishing and maintaining the Library and

providing Library services, and the specific power to “exclude from the use of the Library any

person who willfully violates the rules prescribed by the board.” The Board of Library Trustees

of the Sycamore Public Library authorizes Library management to establish and implement

procedures to ensure that the Patron Rights and Responsibilities Policy is adhered to and that the

Library is preserved for the purposes for which it is intended.

Also, see the Unattended Children Policy for more information about minors in the

library.

41

Page 42: Treasurer’s Report Business Manager’s Director’s Report...o The library participated in the Park District’s Ghost Stories at the Park program. o The library invited the Park

Patron Conduct Policy

The Sycamore Public Library seeks to provide a safe, comfortable, welcoming environment for all patrons. As such, we expect patrons to treat people and property with respect. The following rules apply while on library property and while attending all library programs and events both on and off of library property. 1. Respect Yourself (including but not limited to):

• Attend to personal hygiene and wear appropriate clothing and footwear. • Keep track of your personal belongings. • Follow library policies. • Chain bicycles outside and remove/store rollerblades and skateboards. • Leave weapons, alcohol, and illegal substances at home.

PLEASE NOTE: Committing or attempting to commit any activity that violates any local, state, or federal law or ordinance is prohibited on library property. 2. Respect Others (including but not limited to):

• Use headphones with electronic devices and maintain a considerate volume when speaking and listening.

• Set your phone to vibrate or silent mode; if needed, take personal calls in the lobby downstairs or the vestibule near the front door.

• Use a respectful tone and language when speaking to and interacting with others. Verbal and physical abuse will not be tolerated.

• Avoid picking up others’ belongings; if something looks abandoned, alert staff. • Arrive on time for classes, programs, and events. • Alert staff if you encounter any issues with fellow patrons. • Avoid selling or soliciting while on library property. • Provide identification to library staff if asked.

3. Respect Property (including but not limited to):

• Dispose of trash in designated receptacles after enjoying your covered drinks and small snacks; notify staff immediately of any spills.

• Stay in public areas unless accompanied by staff. • Avoid writing/drawing/coloring on library furniture, fixtures, walls, doors, or floors. • Avoid sitting on fixtures, tables, radiators, and in windowsills. • Demonstrate care when handling and using library materials; if something

appears damaged, please alert staff. The Board authorizes the Library Director or her/his/their designee to restrict or revoke library privileges of any individual who willingly violates these rules and to involve the police, if necessary. The Board also authorizes the director to ban and/or file charges against individuals who continually transgress these rules.

42

Page 43: Treasurer’s Report Business Manager’s Director’s Report...o The library participated in the Park District’s Ghost Stories at the Park program. o The library invited the Park

From Sycamore Public Library Board By-Laws

Revised and Approved 2/10/2015

Section 11: Public Comment

1. Any person shall be allowed to speak at any public meeting on

any matter of public concern. No person shall be prevented

from speaking on the basis of any prior speech.

2. Every public meeting shall set apart a maximum time of thirty

(30) minutes near the beginning of each meeting to allow for

public comments.

3. Each person who wishes to speak will be allotted no more than

five (5) minutes, unless the presiding officer reduces the allotted

time if numerous people wish to speak.

4. Each person who wishes to speak must place his or her name

on a speaker’s list prior to the start of the meeting, and

speakers will be called to speak in the order of the list. In the

event that the thirty minute time period elapses before all

speakers have an opportunity to be heard, those speakers on

the list still wishing to be heard shall retain their position on the

list for the public comment portion of the next meeting.

5. Citizens may comment on any matter of library concern not

listed on the agenda, there will not be question-and-answer

exchange with the Board of Trustees, and speakers needed to

“refrain from language which would incite an immediate

breach of the peace; refrain from undue repetition, extended

discussion of irrelevancies, obscenity, and personal attacks

against private individuals unrelated to the operation of the

library. The presiding officer may curtail comments that are

inappropriate or go beyond the 5 minute speaking limit.

6. Any person shall be permitted to address the public body or

any member of the public body at any time via mail or email.

43

Page 44: Treasurer’s Report Business Manager’s Director’s Report...o The library participated in the Park District’s Ghost Stories at the Park program. o The library invited the Park

DRAFT 10/15/19

PUBLIC COMMENT POLICY

The Illinois Open Meetings Act provides that at meetings of public bodies, “any person

shall be permitted an opportunity to address public officials under the rules established

and recorded by the public body.” 5 ILCS 120/2.06(g). In compliance with the Act, the

Board of Trustees (hereafter, “Board”) of Sycamore Public Library has adopted this policy

to provide the following rules and guidelines for public participation at its meetings.

1) Individuals attending board meetings must conduct themselves with respect and

civility toward others. Abusive, profane, threatening, or harassing language and/or

personal attacks will not be permitted. The Board President or presiding officer may

prohibit further comment at the meeting by a speaker whose remarks violate this rule.

2) Public comments are permitted during the time designated on the Board meeting

agenda unless otherwise directed by the Board President or presiding officer.

3) The Board President or presiding officer determines the order in which speakers will be

recognized.

4) When recognized by the Board President or presiding officer, the speaker should begin

by stating his or her name. The board may also request that a speaker provide his or

her address.

5) Public comments will be limited to five (5) minutes per person. The Board President or

presiding officer shall have discretion to modify this time limit, as well as to limit

repetitive comments.

6) Board members and library staff are not obligated to respond to comments from the

public. Issues requiring possible action by the board may be added to a future

meeting agenda, and issues that can be addressed by the administration will be

noted.

7) A copy of these guidelines will be posted on the Board of Trustees page of the

Sycamore Public Library website, and will be placed next to the sign-in sheet made

available to members of the public at the entrance to board meetings.

8) Petitions or written correspondence directed to the board shall be presented to the

board by the Board President or Secretary at the next regularly scheduled board

meeting.

9) Minutes are a summary of the board’s discussion and actions. Speaker requests to

append written statements or correspondence to the minutes are not favored.

Generally, written materials presented to the board will be included in the library’s files

rather than in the minutes.

10) The Board President or presiding officer shall have the authority to determine

procedural matters regarding public participation not otherwise defined in these

guidelines.

44

Page 45: Treasurer’s Report Business Manager’s Director’s Report...o The library participated in the Park District’s Ghost Stories at the Park program. o The library invited the Park

Unattended Children and Vulnerable Adults Policy

The Sycamore Public Library is dedicated to providing a safe and welcoming environment for all community members. The following policy has been set forth to provide the greatest possible degree of protection for the children and vulnerable adults of the community and to create a productive and enjoyable environment for all patrons and staff. *

Parents, guardians, and/or caregivers are responsible for the safety, behavior, and supervision of children and vulnerable adults at all times in the Library and on Library property. All visitors are expected to respect Library property and adhere to the rules outlined in the Patron Rights and Responsibilities Policy.

Children 10 years of age and younger must be accompanied and directly supervised at all times by a parent or other responsible caregiver 14 years of age or older. During Library programs, parents and caregivers of children under the age of 11 must remain in the Library.

Children 11 years of age and older may use the Library unattended, provided they are able to care for themselves and behave appropriately according to the Patron Rights and Responsibilities Policy. If a parent of a child is unsure about whether their 11 year old child or older should be left at the library, parents should confirm that the child is able to recite an emergency contact’s name and telephone number.

The Sycamore Public Library staff is committed to helping children with activities related to the Library. However, Library staff cannot, nor is it their responsibility to, serve as baby-sitters, teachers, or disciplinarians. Whenever advisable, the Library will notify the parent of incidents involving an unattended child. When the safety of an unattended child is in doubt, the parent or responsible caregiver cannot be located, or if the Library is closing, Library staff members are authorized to call the police and stay with the child until the police arrive.

In the event a person under the age of 14 is still at the library 30 minutes after the library closes to the public, the police will be called to pick up the young person. Attempts will be made during that 30 minutes to reach parents, but in no instance will staff take young people home. Two staff members will stay with the child until the parents or police arrive.

45

Page 46: Treasurer’s Report Business Manager’s Director’s Report...o The library participated in the Park District’s Ghost Stories at the Park program. o The library invited the Park

Unattended Children/Vulnerable Adults Policy The Sycamore Public Library is dedicated to providing a safe and welcoming environment for all community members. All persons age 10 and older who are able to care for themselves and understand and follow the Patron Conduct Policy are welcome to use the library without accompaniment. Vulnerable adults must be accompanied by an adult over the age of 18 while using the library or attending library programs and events. A vulnerable adult is functionally, mentally, or physically unable to care for themselves without supervision. Library facilities are not licensed to provide adult care and staff is not trained to assist with care-related tasks. Children under the age of 10 must be accompanied by a parent, guardian, or responsible caregiver that is at least 14 years old while using the library. Parents, guardians, or caregivers must remain in the library while children are attending library programs or events unless directed by library staff. If it is determined that a child under age 10 or a vulnerable adult is in the library without an appropriate parent, guardian, or caregiver, staff will attempt to locate or contact the parent, guardian, or caregiver. If the parent, guardian, or caregiver cannot be located or contacted within 30 minutes, the police will be contacted and asked to assist. In addition, staff is authorized to contact the police at any time if the safety of a child under 10 or vulnerable adult is in doubt. In the event a parent, guardian, or caregiver cannot be contacted or located at the time the library closes, staff will contact the police for assistance and two staff members will wait with the child under 10 or vulnerable adult until police arrive. Violation of this policy is grounds for suspension of library privileges.

46

Page 47: Treasurer’s Report Business Manager’s Director’s Report...o The library participated in the Park District’s Ghost Stories at the Park program. o The library invited the Park

FY20-21 Draft Budget- FINAL FY20 FY21 FY21 % of

Budget Budget Increase Budget

5/18-4/19 5/19-4/20 5/19-4/20 5/19-4/20

Income

TAX REVENUE

3400 · PPR Tax 63,000 75,000 19.05%

3410 · Property 1,138,857 1,157,661 1.65%

Total TAX REVENUE 1,201,857 1,232,661 2.56% 93.8%

OPERATIONS

3600 · Fines 16,000 14,000 -12.50%

3600.01 Lost and Damaged 1,600 1,700 6.25%

3620.01 · Merchandise Sales 0 500 #DIV/0!

3620.02 · Book Sales 2,000 3,500 75.00%

3630 · Non-Resident Fee Cards

3630 · NR Fee Cards - Other 11,500 9,500 -17.39%

3650 · Copies/Printing

3650.01 · Scan Station Income 1,050 1,050 0.00%

3650 · Copies/Printing - Other 5,200 4,700 -9.62%

Total OPERATIONS 35,350 34,950 -1.13% 2.7%

ACCT EARNINGS

3700 · Interest

3700.01 · Operating 5 30 500.00%

3700.02 · Money Market Operating 2,500 2,500 0.00%

3700.03 · Money Market Contingency & Bldg. 500 800 60.00%

Total ACCT EARNINGS 3,005 3,330 10.82% 0.3%

MISCELLANEOUS REVENUE

3800 · Donation Jar 750 800 6.67%

3810 · Meeting Room Fees 1,750 1,500 -14.29%

3820 · County Law Library Revenue 2,600 2,550 -1.92%

3830 · Sycamore Library Fund - DCCF 1,000 1,100 10.00%

3840 · Lillian Boynton Book Fund 5,500 6,000 9.09%

3880 · Restricted Income 8,000 10,000 25.00%

Total MISCELLANEOUS REVENUE 19,600 21,950 11.99% 1.7%

GRANTS

3900 · Per Capita 21,899 21,899 0.00%

Total GRANTS 21,899 21,899 0.00% 1.7%

Total Income 1,281,711 1,314,790 2.58% 100.0%

Expense

WAGE EXPENSES

8100 · Gross Wages 636,000 658,600 3.55% 50.1%

8101.1 · Paid Time Off Wages 14,000 14,000 0.00% 1.1%

8170 · Payroll Fees 2,600 2,600 0.00%

8171 · FICA 33,500 39,250 17.16%

47

Page 48: Treasurer’s Report Business Manager’s Director’s Report...o The library participated in the Park District’s Ghost Stories at the Park program. o The library invited the Park

8173 · IMRF 36,500 36,500 0.00%

8175 · Health Insurance 49,000 42,000 -14.29%

8177 · Medicare 7,500 9,180 22.40%

Total WAGE EXPENSES 779,100 802,130 2.96% 61.0%

ADMINISTRATION

8200 · Memberships & Commissions 2,400 2,500 4.17%

8210 · Audit Fees 3,000 4,102 36.73%

8211 · Legal fees 2,000 2,000 0.00%

8212 · Hiring & Placement 400 200 -50.00%

8213 · LIMRiCC Unemployment Insurance 1,400 1,400 0.00%

8214 · Professional Development 8,400 10,000 19.05%

8215 · PR/Publicity 23,500 23,500 0.00%

8216 · Mileage Reimbursement 1,000 1,500 50.00%

8217 · Postage & Shipping 1,500 1,500 0.00%

8219 · Insurance 14,000 15,500 10.71%

Total ADMINISTRATION 57,600 62,202 7.99% 4.7%

MATERIALS

Children's Materials

8201.04 · Child & Teen Foreign Lang 700 500 -28.57%

8201.06 · Child & Teen Books 30,000 30,000 0.00%

8201.07 · Child & Teen Multimedia 6,500 6,500 0.00%

Total Children's Materials 37,200 37,000 -0.54%

Adult Materials

8203.01 · Adult Foreign Lang 600 500 -16.67%

8203.03 · Adult Books 48,000 45,000 -6.25%

8203.07 Adult Multimedia 25,000 23,000 -8.00%

Total Adult Materials 73,600 68,500 -6.93%

8204 · Periodicals 4,500 5,500 22.22%

8205 · Lillian Boynton Book Fund 5,600 6,000 7.14%

8206 · E-Resources 25,000 25,000 0.00%

8207 · Automated Subscriptions 18,000 18,000 0.00%

Total MATERIALS 163,900 160,000 -2.38% 12.2%

PROGRAMS

Children & Teens

8301.01 · Programming 13,000 13,000 0.00%

Total Children 13,000 13,000 0.00%

Adult

8303.01 · Programming 13,000 13,000 0.00%

Total Adult 13,000 13,000 0.00%

Total PROGRAMS 26,000 26,000 0.00% 2.0%

CONTRACTUAL SERVICES

8300 · Phone System Maintenance 250 3,010 1104.00%

8310 · Photocopiers 1,800 1,800 0.00%

48

Page 49: Treasurer’s Report Business Manager’s Director’s Report...o The library participated in the Park District’s Ghost Stories at the Park program. o The library invited the Park

8311 · Pest Control 200 200 0.00%

8312 · Cleaning Service 15,540 15,540 0.00%

8313 · Elevator 3,494 3,600 3.03%

8314 · HVAC Maintenance 5,775 5,800 0.43%

8316 · Alarm Service/Security 3,700 3,900 5.41%

8317 · Besam - Automatic Door 770 770 0.00%

Total CONTRACTUAL SERVICES 31,529 34,620 9.80% 2.6%

TECHNOLOGY

8330.01 · OPAC 22,000 23,000 4.55%

8330.02 · Tech Maintenance/Supplies 13,000 12,000 -7.69%

8330.03 · Telecommunications 4,500 4,500 0.00%

8330.04 · Software 1,500 1,500 0.00%

8330.06 · Technical Support 13,100 12,500 -4.58%

8330.07 · Hardware/Equipment 25,000 19,500 -22.00%

Total TECHNOLOGY 79,100 73,000 -7.71% 5.6%

SUPPLIES

8400.01 · Office 4,000 4,000 0.00%

8400.02 · Customer Relations 0 1,000 #DIV/0!

8401 · Materials & Collections 4,000 4,000 0.00%

8402 · Janitorial 2,800 2,800 0.00%

Total SUPPLIES 10,800 11,800 9.26% 0.9%

FURNISHINGS

8410 · Equipment/Furniture 13,000 13,000 0.00%

Total FURNISHINGS 13,000 13,000 0.00% 1.0%

MAINTENANCE

8420 · Building 20,000 20,000 0.00%

8421 · Equipment 2,000 1,500 -25.00%

8422 · Grounds 3,000 3,000 0.00%

8424 · Trash 1,200 1,500 25.00%

Total MAINTENANCE 26,200 26,000 -0.76% 2.0%

UTILITIES

8432 · Gas 5,500 5,300 -3.64%

Total UTILITIES 5,500 5,300 -3.64% 0.4%

MISCELLANEOUS EXPENSES

8601 · Financial Service Fees 700 900 28.57%

8602 · Contingency 6,000 2,575 -57.08%

8604 · Consulting Services 5,000 5,000 0.00%

8606 · Capital Improvement 31,000 44,200 42.58%

8610 · Restricted Expenditures 8,000 10,000 25.00%

Total MISCELLANEOUS EXPENSES 50,700 62,675 23.62% 4.8%

MORTGAGE

8611 · Mortgage Debt 33,000 30,950 -6.21%

8612 · Mortgage Debt Interest 7,500 6,500 -13.33%

49

Page 50: Treasurer’s Report Business Manager’s Director’s Report...o The library participated in the Park District’s Ghost Stories at the Park program. o The library invited the Park

Total MORTGAGE 40,500 37,450 -7.53% 2.8%

Total Expenses 1,283,929 1,314,177 2.36% 100.0%

50