| CRANE LAKE WATER & SANITARY DISTRICT | ||||
| TREASURER'S REPORT | ||||
| DECEMBER 2002 | ||||
| November | Total | |||
| Year-to-Date | December | Year | ||
| Beginning Cash Balance | $ 14,380 | $ 25,840 | $ 14,380 | |
| Plus Receipts: | ||||
| Administrative: | ||||
| St. Louis County | $ 12,251 | $ 11,909 | $ 24,160 | |
| League of Minnesota Cities | 185 | - | 185 | |
| State of Minnesota | 571 | - | 571 | |
| I.S.T.S. Grant: | ||||
| MPCA | - | - | - | |
| Gold Coast Project: | ||||
| Interim Finance | 100,000 | - | 100,000 | |
| St. Louis County - CDBG | 74,294 | - | 74,294 | |
| U.S. Army Corps of Engineers | - | - | - | |
| Rural Development | - | - | - | |
| W.I.F. | - | - | - | |
| Eastern Service Area: | ||||
| Total Receipts | $ 187,301 | $ 11,909 | $ 199,210 | |
| Total Cash Available | $ 201,681 | $ 37,749 | $ 213,590 | |
| Less Disbursements: | ||||
| Administrative: | ||||
| Clerical Service | $ 2,100 | - | $ 2,100 | |
| Insurance | 3,020 | - | 3,020 | |
| Supplies & Equipment | 1,404 | - | 1,404 | |
| Other Services | 7,718 | 72 | 7,790 | |
| I.S.T.S. Grant: | ||||
| F. Rainaldi | 5,000 | - | 5,000 | |
| Gold Coast Project: | ||||
| Engineering Fees | 111,384 | - | 111,384 | |
| Attorney Fees | 21,245 | - | 21,245 | |
| Land | 15,029 | - | 15,029 | |
| Test Drilling | 6,285 | - | 6,285 | |
| Financing & Other | 2,656 | - | 2,656 | |
| Eastern Service Area: | ||||
| Total Disbursements | $ 175,841 | $ 72 | $ 175,913 | |
| Ending Cash Balance | $ 25,840 | $ 37,677 | $ 37,677 | |
| M.J.White | ||||
| 01/06/2003 | ||||
| CRANE LAKE WATER & SANITARY DISTRICT | ||||
| TREASURER'S REPORT - DECEMBER 2002 | ||||
| RECEIPTS/INVOICES ON HAND 01/06-03 | ||||
| Amount | ||||
| Receipts on Hand | ||||
| Administrative: | ||||
| League of MN Cities | Dividend | $ 238.00 | ||
| State of Minnesota | MV Credit | 570.92 | ||
| $ 808.92 | ||||
| Invoices on Hand | ||||
| Administrative: | ||||
| Frontier | Phone Line | $ 57.18 | ||
| Minn. Rural Water | Dues | 195.00 | ||
| $ 252.18 | ||||
| Gold Coast Project: | ||||
| RLK Kuusisto | Eng. Fees | |||
| April, 2002 | $ 34,510.18 | |||
| May, 2002 | 23,073.60 | |||
| $ 57,583.78 | ||||
| Cope & Peterson | Atty. Fees | |||
| November, 2002 | $ 797.00 | |||
| December 2002 | 888.00 | |||
| $ 1,685.00 | ||||
| Border State Bank | Interim Fin. | |||
| Loan Balance | $ 100,000.00 | |||
| Interest & Fees | 7,125.00 | |||
| $ 107,125.00 | ||||
| M.J.White | ||||
| 01/06/2003 | ||||
| CRANE LAKE WATER & SANITARY DISTRICT | ||||
| TREASURER'S REPORT - DECEMBER 2002 | ||||
| FUND BALANCES | ||||
| Gold Coast | ||||
| Admin | I.S.T.S. | Project | Total | |
| Cash Balance 12/31-01 | $ 7,285 | $ 7,095 | $ | $ 14,380 |
| December Year-To-Date: | ||||
| Receipts | 24,916 | - | 174,294 | 199,210 |
| Disbursements | (14,314) | (5,000) | (156,599) | (175,913) |
| Cash Balance 11/30-02 | $ 17,887 | $ 2,095 | $ 17,695 | $ 37,677 |
| Note: | ||||
| Does not include adjustments for | ||||
| $21,052 of prior year Gold Coast | ||||
| Project expenses paid with | ||||
| Administrative Funds. | ||||
| MJW | ||||
| 01/06/2003 | ||||