| CRANE LAKE WATER & SANITARY DISTRICT | ||||
| TREASURER'S REPORT | ||||
| JUNE 2003 | ||||
| May | June | June | ||
| Year-to-Date | Year-to-Date | |||
| Beginning Cash Balance | $ 37,677 | $ 31,267 | $ 37,677 | |
| Plus Receipts: | ||||
| Administrative: | ||||
| St. Louis County | $ 2,425 | $ - | $ 2,425 | |
| League of Minnesota Cities | 238 | - | 238 | |
| State of Minnesota | 571 | - | 571 | |
| Other | 35 | 109 | 144 | |
| Gold Coast Project: | ||||
| St. Louis County - CDBG | - | - | - | |
| U.S. Army Corps of Engineers | - | - | - | |
| Rural Development - Loan | - | 202,688 | 202,688 | |
| Rural Development - Grant | - | - | - | |
| W.I.F. | - | - | - | |
| I.S.T.S. Grant - MPCA | - | - | - | |
| Eastern Service Area: | ||||
| Total Receipts | $ 3,269 | $ 202,797 | $ 206,066 | |
| Total Cash Available | $ 40,946 | $ 234,064 | $ 243,743 | |
| Less Disbursements: | ||||
| Administrative: | ||||
| Clerical Service | $ 1,077 | $ | $ 1,077 | |
| Consultants | - | 4,817 | 4,817 | |
| Insurance | - | - | - | |
| Supplies & Equipment | 203 | 541 | 744 | |
| Engineering Fees - ESA | 2,000 | - | 2,000 | |
| Other Services | 845 | 68 | 913 | |
| Gold Coast Project: | ||||
| Engineering Fees | - | 109,168 | 109,168 | |
| Attorney Fees | - | 3,875 | 3,875 | |
| License/Permits | 1,156 | - | 1,156 | |
| Financing | 3,910 | 100,236 | 104,146 | |
| Other | 488 | - | 488 | |
| Eastern Service Area: | ||||
| Total Disbursements | $ 9,679 | $ 218,705 | $ 228,384 | |
| Ending Cash Balance | $ 31,267 | $ 15,359 | $ 15,359 | |
| M.J.White | ||||
| 06/30/2003 | ||||
| CRANE LAKE WATER & SANITARY DISTRICT | ||||
| TREASURER'S REPORT - JUNE 2003 | ||||
| FUND BALANCES | ||||
| Gold Coast | ||||
| Admin | I.S.T.S. | Project | Total | |
| Cash Balance 12/31-02 | $ 17,887 | $ 2,095 | $ 17,695 | $ 37,677 |
| June Year-To-Date: | ||||
| Receipts | 3,378 | - | 202,688 | 206,066 |
| Disbursements | (9,551) | - | (218,833) | (228,384) |
| Cash Balance 06/30-03 | $ 11,714 | $ 2,095 | $ 1,550 | $ 15,359 |
| Note: | ||||
| Does not include adjustments for | ||||
| $21,052 of prior year Gold Coast | ||||
| Project expenses paid with | ||||
| Administrative Funds. | ||||
| MJW | ||||
| 06/30/2003 | ||||
| CRANE LAKE WATER & SANITARY DISTRICT | ||||
| TREASURER'S REPORT - JUNE 2003 | ||||
| RECEIPTS/INVOICES ON HAND 06/30-03 | ||||
| Amount | ||||
| Receipts on Hand | ||||
| None | $ -0- | |||
| Invoices on Hand | ||||
| Administrative: | ||||
| Quill | Office Supplies | $ 85.18 | ||
| Fryberger, Buchanan et al | Attorney Fees | 8,522.32 | ||
| VTSI | Clerical Service | 1,169.55 | ||
| Environmental Financial Group | Consulting Fee | 7,511.18 | ||
| Total Admin. | $ 17,288.23 | |||
| Gold Coat Project | ||||
| Cope & Peterson | Atty Fees | $ 2,187.50 | ||
| RLK-Kuusisto | Engineering Fee | 14,088.20 | ||
| $ 16,275.70 | ||||
| See Reimbursement Request #2 | ||||
| M.J.White | ||||
| 06/30/2003 | ||||