| CRANE LAKE WATER & SANITARY DISTRICT | ||||
| TREASURER'S REPORT - MARCH 2004 | ||||
| ADMINISTRATIVE & OTHER EXPENSE | ||||
| February | March | |||
| Year-to-Date | March | Year-To-Date | ||
| Beginning Cash Balance | $ 5,547 | $ 141,566 | $ 5,547 | |
| Plus Receipts: | ||||
| Administrative: | ||||
| St. Louis County | 711 | - | 711 | |
| League of Minnesota Cities | 262 | - | 262 | |
| State of Minnesota | 220 | - | 220 | |
| Other | - | - | - | |
| Gold Coast Project: | ||||
| Special Assessements | 132,520 | - | 132,520 | |
| I.S.T.S. Grant - MPCA | 2,905 | - | 2,905 | |
| Eastern Service Area | - | - | - | |
| Total Receipts | $ 136,618 | $ - | $ 136,618 | |
| Total Cash Available | $ 142,165 | $ 141,566 | $ 142,165 | |
| Less Disbursements: | ||||
| Administrative: | ||||
| Attorney Fees | $ - | $ - | $ - | |
| Clerical Service | - | - | - | |
| Consultants | - | - | - | |
| Engineering Fees | 163 | - | 163 | |
| Board Expense | - | - | - | |
| Insurance | - | - | - | |
| Supplies & Equipment | 375 | 74 | 449 | |
| Other Services | 61 | 232 | 293 | |
| I.S.T.S. Grant - J & D Kuder | - | 5,000 | 5,000 | |
| Eastern Service Area: | ||||
| Engineering Fees | - | 792 | 792 | |
| Total Disbursements | $ 599 | $ 6,098 | $ 6,697 | |
| Ending Cash Balance | $ 141,566 | $ 135,468 | $ 135,468 | |
| M.J.White | ||||
| 04/06/2004 | ||||
| CRANE LAKE WATER & SANITARY DISTRICT | ||||
| TREASURER'S REPORT - MARCH 2004 | ||||
| GOLD COAST PROJECT | ||||
| February | March | |||
| Year-to-Date | March | 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 | 88,916 | - | 88,916 | |
| PFA Grant | 80,826 | - | 80,826 | |
| Other | - | 1,071 | 1,071 | |
| - | ||||
| Total Receipts | $ 169,742 | $ 1,071 | $ 170,813 | |
| Total Cash Available | $ 185,645 | $ 2,621 | $ 186,716 | |
| Less Disbursements: | ||||
| Admin. Fund | $ - | $ - | $ - | |
| Engineering Fees | 31,135 | - | 31,135 | |
| Attorney Fees | 3,702 | - | 3,702 | |
| Consultant Fees | 1,268 | - | 1,268 | |
| License/Permits | - | - | - | |
| Financing | - | - | - | |
| Collection System | 26,625 | - | 26,625 | |
| Treatment Plant | 113,995 | - | 113,995 | |
| Utilities | 7,090 | - | 7,090 | |
| - | ||||
| Other | 280 | - | 280 | |
| Total Disbursements | $ 184,095 | $ - | $ 184,095 | |
| Ending Cash Balance | $ 1,550 | $ 2,621 | $ 2,621 | |
| M.J.White | ||||
| 04/06/2004 | ||||
| CRANE LAKE WATER & SANITARY DISTRICT | ||||
| TREASURER'S REPORT - MARCH 2004 | ||||
| FUND BALANCES | ||||
| Balance | Plus | Less | Balance | |
| 12/31/2003 | Receipts | Disbursements | 03/31/2004 | |
| Administrative | $ 3,452 | $ 1,193 | $ (1,697) | $ 2,948 |
| I.S.T.S. Grant | 2,095 | 2,905 | (5,000) | - |
| Special Assessments | - | 132,520 | - | 132,520 |
| Gold Coast Project | 15,903 | 170,813 | (184,095) | 2,621 |
| Total | $ 21,450 | $ 307,431 | $ (190,792) | $ 138,089 |
| MJW | ||||
| 04/06/2004 | ||||
| CRANE LAKE WATER & SANITARY DISTRICT | ||||
| TREASURER'S REPORT - MARCH 2004 | ||||
| RECEIPTS/INVOICES ON HAND 04/06-04 | ||||
| Amount | ||||
| Administrative | ||||
| Receipts on Hand | None | |||
| Invoices on Hand | ||||
| Quill | Supplies | $ 252.57 | ||
| RLK-Kuusisto | ESA | 1,482.50 | ||
| V.T.S.I. | Cler. Serv.-4th Qtr | 1,017.71 | ||
| Total Invoices - Admin | $ 2,752.78 | |||
| Gold Coast Project | ||||
| Receipts on Hand | None | |||
| Invoices on Hand | ||||
| RLK-Kuusisto | Esmts/Gr. Pumps | $ 4,188.75 | ||
| Cope & Peterson | Easements | 1,937.76 | ||
| Total Invoices - Project | $ 6,126.51 | |||
| M.J.White | ||||
| 04/06/2004 | ||||