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