CRANE LAKE WATER & SANITARY DISTRICT |
TREASURER’S REPORT – APRIL 2004 |
ADMINISTRATIVE & OTHER EXPENSE |
|
|
|
|
|
|
|
March |
|
April |
|
|
Year-to-Date |
April |
Year-To-Date |
|
|
|
|
|
Beginning Cash Balance |
|
$ 5,547 |
$ 135,468 |
$ 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 |
5,000 |
7,905 |
|
|
|
|
|
Eastern Service Area |
|
– |
– |
– |
|
|
|
|
|
Total Receipts |
|
$ 136,618 |
$ 5,000 |
$ 141,618 |
|
|
|
|
|
Total Cash Available |
|
$ 142,165 |
$ 140,468 |
$ 147,165 |
|
|
|
|
|
Less Disbursements: |
|
|
|
|
Administrative: |
|
|
|
|
Attorney Fees |
|
$ – |
$ – |
$ – |
Clerical Service |
|
– |
– |
– |
Consultants |
|
– |
– |
– |
Engineering Fees |
|
163 |
– |
163 |
Board Expense |
|
– |
– |
– |
Insurance |
|
– |
– |
– |
Supplies & Equipment |
|
449 |
– |
449 |
Other Services |
|
293 |
112 |
405 |
|
|
|
|
|
I.S.T.S. Grant – J & D Kuder |
|
5,000 |
5,000 |
10,000 |
|
|
|
|
|
Eastern Service Area: |
|
|
|
|
Engineering Fees |
|
792 |
– |
792 |
|
|
|
|
|
Total Disbursements |
|
$ 6,697 |
$ 5,112 |
$ 11,809 |
|
|
|
|
|
Ending Cash Balance |
|
$ 135,468 |
$ 135,356 |
$ 135,356 |
|
|
|
|
|
|
|
|
|
|
M.J.White |
|
|
|
|
05/04/2004 |
|
|
|
|
CRANE LAKE WATER & SANITARY DISTRICT |
TREASURER’S REPORT – APRIL 2004 |
GOLD COAST PROJECT |
|
|
|
|
|
|
|
March |
|
April |
|
|
Year-to-Date |
April |
Year-To-Date |
|
|
|
|
|
Beginning Cash Balance |
|
$ 15,903 |
$ 2,621 |
$ 15,903 |
|
|
|
|
|
Plus Receipts: |
|
|
|
|
St. Louis County – CDBG |
|
$ – |
$ – |
$ – |
U.S. Army Corps of Engineers |
|
– |
– |
– |
Rural Development Loan |
|
– |
– |
– |
Rural Development – Grant |
|
88,916 |
6,971 |
95,887 |
PFA Grant |
|
80,826 |
21,565 |
102,391 |
Other |
|
1,071 |
– |
1,071 |
|
|
|
|
– |
Total Receipts |
|
$ 170,813 |
$ 28,536 |
$ 199,349 |
|
|
|
|
|
Total Cash Available |
|
$ 186,716 |
$ 31,157 |
$ 215,252 |
|
|
|
|
|
Less Disbursements: |
|
|
|
|
Admin. Fund |
|
$ – |
$ – |
$ – |
Engineering Fees |
|
31,135 |
– |
31,135 |
Attorney Fees |
|
3,702 |
5,107 |
8,809 |
Consultant Fees |
|
1,268 |
1,300 |
2,568 |
License/Permits |
|
– |
505 |
505 |
Financing |
|
– |
– |
– |
Collection System |
|
26,625 |
– |
26,625 |
Treatment Plant |
|
113,995 |
21,565 |
135,560 |
Utilities |
|
7,090 |
59 |
7,149 |
|
|
|
|
– |
Other |
|
280 |
– |
280 |
|
|
|
|
|
Total Disbursements |
|
$ 184,095 |
$ 28,536 |
$ 212,631 |
|
|
|
|
|
Ending Cash Balance |
|
$ 2,621 |
$ 2,621 |
$ 2,621 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
M.J.White |
|
|
|
|
05/04/2004 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CRANE LAKE WATER & SANITARY DISTRICT |
TREASURER’S REPORT – APRIL 2004 |
FUND BALANCES |
|
|
|
|
|
|
|
|
|
|
|
Balance |
Plus |
Less |
Balance |
|
12/31/2003 |
Receipts |
Disbursements |
04/30/2004 |
|
|
|
|
|
Administrative |
$ 3,452 |
$ 1,193 |
$ (1,809) |
$ 2,836 |
|
|
|
|
|
I.S.T.S. Grant |
2,095 |
7,905 |
(10,000) |
– |
|
|
|
|
|
Special Assessments |
– |
132,520 |
– |
132,520 |
|
|
|
|
|
Gold Coast Project |
15,903 |
199,349 |
(212,631) |
2,621 |
|
|
|
|
|
|
|
|
|
|
Total |
$ 21,450 |
$ 340,967 |
$ (224,440) |
$ 137,977 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MJW |
|
|
|
|
05/04/2004 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CRANE LAKE WATER & SANITARY DISTRICT |
TREASURER’S REPORT – APRIL 2004 |
RECEIPTS/INVOICES ON HAND 05/04-04 |
|
|
|
|
|
|
|
|
|
|
Amount |
|
|
|
|
|
Administrative |
|
|
|
|
|
|
|
|
|
Receipts on Hand |
|
|
|
None |
|
|
|
|
|
Invoices on Hand |
|
|
|
|
|
|
|
|
|
Cook News Herald |
Mt’g Notice(S/B $19.25) |
|
$ 35.00 |
|
Quill |
Supplies |
|
252.57 |
|
V.T.S.I. |
Cler. Serv.-4th Qtr |
|
1,017.71 |
|
Ely Minnesota |
Website(12/12-03) |
|
65.00 |
|
Ely Minnesota |
Website(1/15-04) |
|
65.00 |
|
Ely Minnesota |
Website(4/13-04) |
|
32.50 |
|
Fryberger, Buchanan |
Atty Fees |
|
2,359.49 |
|
RLK-Kuusisto |
ESA Eng. Fees |
|
1,482.50 |
|
|
|
|
|
|
Total Invoices – Admin |
|
|
|
$ 5,309.77 |
|
|
|
|
|
Gold Coast Project |
|
|
|
|
|
|
|
|
|
Receipts on Hand |
|
|
|
None |
|
|
|
|
|
Invoices on Hand |
|
|
|
|
|
|
|
|
|
St. Louis County |
Special Assess. |
|
$ 1,279.80 |
|
Lake Country Power |
Plant |
|
50.92 |
|
Lake Country Power |
Lift Station |
|
53.26 |
|
RLK-Kuusisto |
March |
|
4,188.75 |
|
RLK-Kuusisto |
April |
|
3,702.50 |
|
Cope & Peterson |
March |
|
1,937.76 |
|
Cope & Peterson |
April |
|
1,328.13 |
|
Environmental Financial Group |
April |
|
2,040.00 |
|
|
|
|
|
|
Total Invoices – Project |
|
|
|
$ 14,581.12 |
|
|
|
|
|
|
|
|
|
|
Total on Hand |
|
|
|
$ 19,890.89 |
|
|
|
|
|
|
|
|
|
|
M.J.White |
|
|
|
|
05/04/2004 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|