| CRANE LAKE WATER & SANITARY DISTRICT | ||||
| TREASURER'S REPORT - FEBRUARY 2004 | ||||
| ADMINISTRATIVE & OTHER EXPENSE | ||||
| January | February | Year-To-Date | ||
| Beginning Cash Balance | $ 5,547 | $ 138,141 | $ 5,547 | |
| Plus Receipts: | ||||
| Administrative: | ||||
| Special Assessments | $ 132,520 | $ - | $ 132,520 | |
| St. Louis County | - | 711 | 711 | |
| League of Minnesota Cities | 262 | - | 262 | |
| State of Minnesota | 220 | - | 220 | |
| Other | - | - | - | |
| I.S.T.S. Grant - MPCA | - | 2,905 | 2,905 | |
| Eastern Service Area | - | - | - | |
| Total Receipts | $ 133,002 | $ 3,616 | $ 136,618 | |
| Total Cash Available | $ 138,549 | $ 141,757 | $ 142,165 | |
| Less Disbursements: | ||||
| Administrative: | ||||
| Attorney Fees | $ - | $ - | $ - | |
| Clerical Service | - | - | - | |
| Consultants | - | - | - | |
| Engineering Fees | 163 | - | 163 | |
| Board Expense | - | - | - | |
| Insurance | - | - | - | |
| Supplies & Equipment | 184 | 191 | 375 | |
| Other Services | 61 | - | 61 | |
| I.S.T.S. Grant - MPCA | - | - | - | |
| Eastern Service Area: | ||||
| Engineering Fees | - | - | - | |
| Total Disbursements | $ 408 | $ 191 | $ 599 | |
| Ending Cash Balance | $ 138,141 | $ 141,566 | $ 141,566 | |
| M.J.White | ||||
| 03/01/2004 | ||||
| CRANE LAKE WATER & SANITARY DISTRICT | ||||
| TREASURER'S REPORT - FEBRUARY 2004 | ||||
| GOLD COAST PROJECT | ||||
| January | February | Year-To-Date | ||
| Beginning Cash Balance | $ 15,903 | $ 1,550 | $ 15,903 | |
| Plus Receipts: | ||||
| St. Louis County - CDBG | $ - | $ - | $ - | |
| U.S. Army Corps of Engineers | - | - | - | |
| Rural Development Loan | - | - | - | |
| Rural Development - Grant | 21,130 | 67,786 | 88,916 | |
| PFA Grant | 80,826 | - | 80,826 | |
| - | ||||
| Total Receipts | $ 101,956 | $ 67,786 | $ 169,742 | |
| Total Cash Available | $ 117,859 | $ 69,336 | $ 185,645 | |
| Less Disbursements: | ||||
| Admin. Fund | $ - | $ - | $ - | |
| Engineering Fees | 31,135 | - | 31,135 | |
| Attorney Fees | 3,101 | 601 | 3,702 | |
| Consultant Fees | 968 | 300 | 1,268 | |
| License/Permits | - | - | - | |
| Financing | - | - | - | |
| Collection System | 10,990 | 15,635 | 26,625 | |
| Treatment Plant | 69,835 | 44,160 | 113,995 | |
| Utilities | - | 7,090 | 7,090 | |
| - | ||||
| Other | 280 | - | 280 | |
| Total Disbursements | $ 116,309 | $ 67,786 | $ 184,095 | |
| Ending Cash Balance | $ 1,550 | $ 1,550 | $ 1,550 | |
| M.J.White | ||||
| 03/01/2004 | ||||
| CRANE LAKE WATER & SANITARY DISTRICT | ||||
| TREASURER'S REPORT - FEBRUARY 2004 | ||||
| FUND BALANCES | ||||
| Balance | Plus | Less | Balance | |
| 12/31/2003 | Receipts | Disbursements | 02/29/2004 | |
| Administrative | $ 3,452 | $ 1,193 | $ (599) | $ 4,046 |
| I.S.T.S. Grant | 2,095 | 2,905 | - | 5,000 |
| Special Assessments | - | 132,520 | - | 132,520 |
| Gold Coast Project | 15,903 | 169,742 | (184,095) | 1,550 |
| Total | $ 21,450 | $ 306,360 | $ (184,694) | $ 143,116 |
| MJW | ||||
| 03/02/2004 | ||||
| CRANE LAKE WATER & SANITARY DISTRICT | ||||
| TREASURER'S REPORT - FEBRUARY 2004 | ||||
| ADMIN. RECEIPTS/INVOICES ON HAND 03/03-04 | ||||
| Amount | ||||
| Administrative | ||||
| Receipts on Hand | None | |||
| Invoices on Hand | ||||
| RLK-Kuusisto | ESA | $ 792.50 | ||
| Midwest Captions | Web Host Service | 120.00 | ||
| Frontier | Phone Bill | 112.14 | ||
| Total Invoices - Admin | $ 1,024.64 | |||
| Gold Coast Project | ||||
| Receipts on Hand | ||||
| Mn Rural Water | Rebate | $ 1,070.84 | ||
| Invoices on Hand | ||||
| RLK-Kuusisto | Esmts/Gr. Pumps | $ 2,670.00 | ||
| Environmental Financial Group | Jan & Feb | 1,300.00 | ||
| Lake Country Power | Dec-Lift Station | 12.88 | ||
| Lake Country Power | Dec-Plant | 10.54 | ||
| Total Invoices - Project | $ 3,993.42 | |||
| M.J.White | ||||
| 03/03/2004 | ||||