| CRANE LAKE WATER & SANITARY DISTRICT |
| TREASURER’S REPORT – JANUARY 2004 |
| ADMINISTRATIVE & OTHER EXPENSE |
|
|
|
|
|
|
|
|
|
|
|
|
|
January |
|
|
|
|
|
|
| Beginning Cash Balance |
|
|
$ 5,547 |
|
|
|
|
|
|
| Plus Receipts: |
|
|
|
|
| Administrative: |
|
|
|
|
| Special Assessments |
|
|
$ 132,520 |
|
| St. Louis County |
|
|
– |
|
| League of Minnesota Cities |
|
|
262 |
|
| State of Minnesota |
|
|
220 |
|
| Other |
|
|
– |
|
|
|
|
|
|
| I.S.T.S. Grant – MPCA |
|
|
– |
|
|
|
|
|
|
| Eastern Service Area |
|
|
– |
|
|
|
|
|
|
| Total Receipts |
|
|
$ 133,002 |
|
|
|
|
|
|
| Total Cash Available |
|
|
$ 138,549 |
|
|
|
|
|
|
| Less Disbursements: |
|
|
|
|
| Administrative: |
|
|
|
|
| Attorney Fees |
|
|
$ – |
|
| Clerical Service |
|
|
– |
|
| Consultants |
|
|
– |
|
| Engineering Fees |
|
|
163 |
|
| Board Expense |
|
|
– |
|
| Insurance |
|
|
– |
|
| Supplies & Equipment |
|
|
184 |
|
| Other Services |
|
|
61 |
|
|
|
|
|
|
| I.S.T.S. Grant – MPCA |
|
|
– |
|
|
|
|
|
|
| Eastern Service Area: |
|
|
|
|
| Engineering Fees |
|
|
– |
|
|
|
|
|
|
| Total Disbursements |
|
|
$ 408 |
|
|
|
|
|
|
| Ending Cash Balance |
|
|
$ 138,141 |
|
|
|
|
|
|
|
|
|
|
|
| M.J.White |
|
|
|
|
| 02/03/2004 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| CRANE LAKE WATER & SANITARY DISTRICT |
| TREASURER’S REPORT – JANUARY 2004 |
| GOLD COAST PROJECT |
|
|
|
|
|
|
|
|
|
|
|
|
|
January |
|
|
|
|
|
|
| Beginning Cash Balance |
|
|
$ 15,903 |
|
|
|
|
|
|
| Plus Receipts: |
|
|
|
|
| St. Louis County – CDBG |
|
|
$ – |
|
| U.S. Army Corps of Engineers |
|
|
– |
|
| Rural Development Loan |
|
|
– |
|
| Rural Development – Grant |
|
|
21,130 |
|
| PFA Grant |
|
|
80,826 |
|
|
|
|
|
|
| Total Receipts |
|
|
$ 101,956 |
|
|
|
|
|
|
| Total Cash Available |
|
|
$ 117,859 |
|
|
|
|
|
|
| Less Disbursements: |
|
|
|
|
| Admin. Fund |
|
|
$ – |
|
| Engineering Fees |
|
|
31,135 |
|
| Attorney Fees |
|
|
3,101 |
|
| Consultant Fees |
|
|
968 |
|
| License/Permits |
|
|
– |
|
| Financing |
|
|
– |
|
| Collection System |
|
|
10,990 |
|
| Treatment Plant |
|
|
69,835 |
|
|
|
|
|
|
| Other |
|
|
280 |
|
|
|
|
|
|
| Total Disbursements |
|
|
$ 116,309 |
|
|
|
|
|
|
| Ending Cash Balance |
|
|
$ 1,550 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| M.J.White |
|
|
|
|
| 02/03/2004 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| CRANE LAKE WATER & SANITARY DISTRICT |
| TREASURER’S REPORT – JANUARY 2004 |
| FUND BALANCES |
|
|
|
|
|
|
|
|
|
|
|
Balance |
Plus |
Less |
Balance |
|
12/31/2003 |
Receipts |
Disbursements |
01/31/2004 |
|
|
|
|
|
| Administrative |
$ 3,452 |
$ 482 |
$ (408) |
$ 3,526 |
|
|
|
|
|
| I.S.T.S. Grant |
2,095 |
– |
– |
2,095 |
|
|
|
|
|
| Special Assessments |
– |
132,520 |
– |
132,520 |
|
|
|
|
|
| Gold Coast Project |
15,903 |
101,956 |
(116,309) |
1,550 |
|
|
|
|
|
|
|
|
|
|
| Total |
$ 21,450 |
$ 234,958 |
$ (116,717) |
$ 139,691 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| MJW |
|
|
|
|
| 02/03/2004 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| CRANE LAKE WATER & SANITARY DISTRICT |
| TREASURER’S REPORT – JANUARY 2004 |
| ADMIN. RECEIPTS/INVOICES ON HAND 02/03-04 |
|
|
|
|
|
|
|
|
|
Amount |
|
|
|
|
|
|
| Receipts on Hand – Admin. |
|
|
|
|
|
|
|
|
|
| St. Louis County |
2003 Taxes |
|
$ 711.34 |
|
|
|
|
|
|
|
|
|
|
|
| Invoices on Hand – Admin. |
|
|
|
|
|
|
|
|
|
| J.A. Pohlman |
Postage |
|
$ 5.05 |
|
| Ely Minnesota |
Software |
|
75.08 |
|
| Quill |
Office Supplies |
|
36.70 |
|
|
|
|
|
|
| Total Invoices – Admin |
|
|
$ 116.83 |
|
|
|
|
|
|
| Invoices on Hand – Gold Coast |
|
|
|
|
|
|
|
|
|
| RLK-Kuusisto |
Eng. Fees |
|
$ 4,148.00 |
|
| Cope & Peterson |
Legal Fees |
|
2,528.75 |
|
|
|
|
|
|
| Total Invoices – G. C. Project |
|
|
$ 6,676.75 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| M.J.White |
|
|
|
|
| 02/03/2004 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|