“Official Newsletter for the Waynoka Property Owners Association”ISSUE 304January, 2014 www.lakewaynoka.com

Waynoka NewsELECTION COMMISSIONERS’ REPORT

We would like to take this opportunity to say Thank You to the Election Commissioners crew who counted votes and tabulated results for the WPOA board. This is not an easy job and we want to thank a good crew who contributed much time and effort. Also, we would like to thank the office for their help and security for delivering the lock box. All results have been posted at the Lodge, the office and are printed in this newsletter. Last but certainly not least, thanks to everyone who took the time to read the instructions and vote. The elected candidates will be seated and sworn in at April’s Annual Meeting.

Congratulations to all who won seats on the board. A great measure of thanks and appreciation goes out to you and all board members who donate so much of their time and efforts for the betterment of our lake community. Representing a diverse group and choosing what is best for all concerned is a daunting task. In closing, we want to thank you again and remind our lake community that our board needs and deserves our support.

Eileen Brown and Steve RishInspectors of Elections

WAYNOKA PROPERTY OWNERS ASSOCIATIONELECTION RESULTS

Date – 12/09/13

TOTAL NUMBER OF BALLOTS SENT TO ELEGIBLE VOTERS – 1407 TOTAL NUMBER OF BALLOTS RECEIVED – 483 (34%) TOTAL NUMBER OF BALLOTS DISQUALIFIED – 10

ELECTED TO THE BOARD OF TRUSTEES 1. ERIC KIRK 228 VOTES 2. STEVE JOHNSON 201 VOTES 3. STEVE SEARS 194 VOTES

REMAINING CANDIDATES 4. STEVE MEESE 193 VOTES 5. PRESCILLA REDICK 192 VOTES 6. GARY BLACKBURN 183 VOTES 7. WALT ROBINSON 154 VOTES

WRITE-IN VOTES 8. GEORGE ALSIP 1 VOTE 9. AVA PURKISER 1 VOTE 10. BERNIE MAZAM 1 VOTE

We, the duly appointed Inspectors of Elections, have counted the ballots for the election of Trustees, Waynoka Property Owners Association and do attest to the best of our ability that the above count is accurate.

Eileen Brown and Steve Rish

Waynoka News - 2

McConn & CutrellAttorneys At Law

Jay D. Cutrell Julie A. McConn-PirmanGeneral Practice of Law, including Real Estate Titles & Closings,

Title Insurance, Probate, Estates, Wills & Trusts,Business Transactions, Income Tax & Personal Injury Cases,

Experienced in Lake Waynoka Real Estate Transfers, Sales, Purchases, Title Examinations & Closings.

Our Hours are:Mon - Fri 8:30 am to 4:30 pm

Sat. 8:30 am to 12:00 noon

118 S. Main St., Georgetown, OH 45121mail@mcconn-cutrell.com

Our Toll-FreeNumber

800-378-6167

937-378-6165or

937-378-3256

MALOTT AUTOMOTIVEDOMESTIC & IMPORT REPAIRS

13512 FivePoints-Mowrystown Rd, Sardinia,Ohio

937-446-3985 Hours: Mon-Fri 8 am to 6 pm

Sat. 8 am to 1 pmConveniently located 4 miles out back gate

Todd Malott, Owner We do it allASE Certified Big or Small!!!

DeClaireInsurance & Real Estate

Dan * Dennis

112 North Main StreetSardinia, Ohio 45171

(937) 446-2610 or (937) 446-3585

937-509-0042TOM RAINES

Offices in Clinton, Warren, Clermont, Montgomery, Brown, Highland and Cuyahoga Counties.

www.nbtdirect.com

www.joshedmistenagency.com

KELL HEATING & COOLING

Sales - Service - Installation Derrick Kell, OwnerOil - Gas - Heat Pumps - A/C 937-442-5635 Bus.Free Estimates 937-763-3047 Cell

Call for a “Check-up”We Service Most Makes & Models

Authorized Trane, Frigidaire & Carrier DealerMost Part Warranties Honored

You must be logged in if you wish to view the WPOA Meeting Minutes. Please Click Here to be redirected to the meeting minutes page, where you can log in/register to view the WPOA Meeting Minutes.

Waynoka News - 7

Did You Know?

If your shower fills a gallon bucket in less than 20 seconds, consider

replacing the shower head with a more efficient low-flow model.

Water…Use it wisely!

This tip is courtesy of the WRWSD.

(CONTINUED ON PAGE 9)

Waynoka Regional Water

and Sewer District

1 Waynoka Dr. Lake Waynoka, OH 45171

937-446-3232 * 937-446-3330

WRWSD Board of Trustees Meeting – Mon., November 25, 2013

President Larry Doughman called the meeting to order at 7:00 p.m.

Roll Call: Present: Beresford, Buskey, Doughman, Kirk, LaPlante, Purdin, Redick, Plant Supt. Culver and Mgr. Cahall. Absent: none

Minutes: A motion to approve the minutes of the November 9th Saturday meeting as distributed via email was made by Purdin and seconded by Beresford. A vote was taken and the motion passed unanimously. Report from the Manager (Paul Cahall) and the Plant Supt. (George Culver): • The rains allowed Culver to begin draining the lagoon sooner than originally projected. There are about four feet of treated sewage water remaining to be drained from the lagoon. • Last week while a new culvert was being installed a water line was damaged resulting in the loss of a significant amount of water. • The company which supplies the batteries needed to read the water meters is assuming full replacement costs for the ‘bad’ ones that have already been returned. • Cahall has received bids from two of the ten companies asked to provide bids to prepare the year-end financial report for the WRWSD. He will review these bids and make a recommendation to the Board at the next meeting. • Cahall requested an executive session at the close of this meeting to discuss personnel.

Treasurer’s Report (John Buskey): • Buskey made two motions related to WRWSD finances: Motion #2013-10 was seconded by Beresford to reimburse the WPOA for accumulated cost differences in the 2013 WPOA/WRWSD contract for services and Motion #2013-11 was seconded by Purdin to adjust the credits of customers held at year’s end as requested by the Auditor of the State of Ohio for accounting purposes only. Both motions passed unanimously. (See Motions and Resolutions below for further details.) • Buskey then presented drafts of both the 2014 WPOA/WRWSD contract for services and the 2014 WRWSD Budget for discussion. He noted that if any adjustments need to be made once the WPOA budget is passed a motion to do so can be voted upon in January and the WRWSD Budget can still be passed in December. Buskey shared both documents line by line as it was projected on a screen. The Board thoroughly discussed both documents answering various questions, providing each other with background information and resolving any concerns that were raised. From this discussion Buskey recorded several points that the Board determined would need to be reviewed and perhaps, revised. The Treasurer and the Manager will meet soon to do this. • Buskey shared that there is now a webinar on “Funding and Loans” and that he has the information if anyone is interested.

Other Business Items: none

Waynoka News - 8

Meeker Funeral Home

Jim Meeker, Owner/DirectorLake Waynoka Resident for 20 years

~Funeral and/or Cremation Services to meet any need~

~Pre-Arrangement Services Available~

308 North Columbus St/P.O. Box 88Russellville, Ohio 45168

937-377-4182

“Personal, Caring Services for Your Time of Need”

Leaf Removal Shoreline ProtectionBobcat & Excavation Work

SunQuest Hair Designs7588 Staten Rd., Sardinia, OH 45171

Open 6 days a week for all your family hair care needs!Shampoo sets $20 Wash, scalp massage, cut & style $26

Women’s dry cut $17 – kids $10Tues. & Weds. are Senior Days -

$5 discount on all chemical services!We have bronzing tanning beds – call for monthly specials

“Look your best with SunQuest” 937-446-2306

• SHORELINE PROTECTION • DEMOLITION • DRIVEWAY INSTALLS • FINAL GRADE SEED • CONCRETE WORK & STRAW • CONCRETE TEAR OUT • EXCAVATING • CULVERTS & DRAIN TILE • TRUCKING • LANDSCAPING & • BOAT DOCK REPAIR MAINTENANCE • TREE & BRUSH • HARDSCAPING CLEARING

BIG OR SMALL WE DO IT ALL!

www.burkesgroundworks.webs.com

937-763-6649 513-444-5370

RV’S “R” US LLC 937-375-1116

WWW.RVSRUSOHIO.COM

SELLS NEW FOREST RIVER CAMPERS: CHEROKEE WOLF PUP WOLF PACK GREY WOLF

STOP BY NOW AT OUR STORE IN HIGGINSPORT, OHIO

OR COME AND SEE US AT THE CINCINNATI TRAVEL, SPORTS, AND BOAT SHOW IN JAN, 2014.

Waynoka News - 9

Motions and Resolutions: • Motion #2013-10 was made by Buskey and seconded by Beresford to reimburse the WPOA $10,313.78 for accumulated differences in the WPOA/WRWSD contract for services including summer help ($6,036.76 June thru October),overtime pay ($2,877.97 June thru October), difference in wages ($47.12 for a WPOA employee) and insurance ($1,351.93 July 1 thru December 31 for health, life and disability). The vote was taken and the motion passed with seven yea votes. • Motion #2013-11 was made by Buskey and seconded by Purdin to adjust the credits of customers held at year’s end by these percentages: water availability 1%, sewer assessments 1%, water users 39% and sewer users 59%. This was done for accounting purposes only, as directed by the Auditor of the State of Ohio. The vote was taken and the motion passed with seven yea votes.

Adjournment: A motion to adjourn the meeting was made by Purdin and seconded by Kirk. All were in favor and the meeting was adjourned at 8:40 p.m. An executive session to discuss personnel followed the meeting.

Respectfully submitted,Joanne A. Coker, Assistant WRWSD Recording Secretary

ATTENTIONDon’t forget to renew your subscription so the newsletter can be mailed to you. The cost will be $1.00 a month, paid in advance to the Administration Office.

However, it can be viewed for free on our website: www.lakewaynoka.com. Free copies will also be available in the Administration Office, Security, the Health &

Rec. Center, Lounge and the Campground (during camping season).

NEWSLETTER SUBSCRIPTION$1.00 a month Amt. Paid: $_________________

Name____________________________________ Lot #________

Address_______________________________________________

______________________________________________________

Waynoka News - 10

CAHALL BROS., INC.CAHALL BROS., INC.

Georgetown (937) 378-6439 / 800-474-4095Amelia (513) 797-4500

www.cahallbrosinc.com

Since1953

Proud to be Your Full Service Dealer

LAKE WAYNOKA CIVIC CLUB Did you know that you can help support the Lake Waynoka Civic Club by purchasing quality sports wear? All items are embroidered with your choice of lake re-lated logos & are available in a variety of colors. The logos include duck & reed, campfire, bass, sailboat, anchor & captain’s wheel. These items make perfect gifts, or just treat yourself !

Gildan Hooded Sweatshirt $25 Gildan Crewneck Sweatshirt $20 Gildan T-shirt $12 Gildan knit Sport Shirt (golf) $18 Jerzees Johnny Collar $18 Hats & Visors $10

Plus sizes cost a little more. Additional items are available upon request. Sample items can be seen in the display case at the Lodge.

We also, have can koozies! $1.00 each or 6 for $5.00.

Contact Linda Garfield to see additional items in stock or to custom order. 937-446-4207 or lcgarf@gmx.com

LAWN KINGS LLCLandscaping & Lawn Care

Lynn SalesLake Waynoka Resident

937-515-1656

Mowing & Weed Eating Free Estimates

Fully Insured Reasonable Rates

Waynoka News - 11

(CONTINUED ON PAGE 13)

Waynoka Regional Water and Sewer District 1 Waynoka Dr. Lake Waynoka, OH 45171

937-446-3232 937-446-3330

WRWSD Board of Trustees Meeting – Sat., Dec. 14, 2013Vice President Tom Beresford called the meeting to order at 9:30 a.m. Roll Call: Present: Beresford, Buskey, Doughman (arrived late), Kirk, LaPlante, Purdin, and Mgr. Cahall. Absent: Redick (ex.)Minutes: The minutes of the November 25th WRWSD workshop meeting were read. A motion to approve the minutes was made by Purdin and seconded by Buskey. The motion passed unanimously.

Treasurer’s Report (John Buskey): • The November 30th profit and loss financial statement shows that the incomes and expenses of the WRWSD are ‘in line’ with the budget projections thus far for the year. • A semi-annual bond assessment payment of $55K will be made in December. • There are several line items in both the income and expense portions of the budget which are over 100%. The State of Ohio requires that the appropriations in the WRWSD budget are ‘in line’ with the actual incomes and expenses or, in other words, that the budget is kept balanced. A motion to amend the budget will be voted upon later in the meeting. (See Motions and Resolutions below for further details.) • The 2012 end-of-year surpluses in both the water and sewer operating accounts will be transferred into reserves by voting on a motion later in the meeting. (See Motions and Resolutions below for further details.) • The Trustees will review and vote to accept the final draft of the 2014 WRWSD budget at their workshop meeting on Monday, December 16th.

Manager’s Report (Paul Cahall): • Cahall confirmed that the company which supplies the batteries needed to read the water meters are replacing the ‘dying’ batteries at 100% cost. • Cahall is in negotiations with Frontier Communications seeking reimbursement of costs incurred by the WRWSD when a sewer line was broken by a contractor hired by Frontier to do work in the Lake was repaired. • The valve to the lagoon which was lowered to about three feet has been closed. The Lake valve will be left open until mid February to whatever degree necessary to maintain a water level sufficient to allow dock construction and renovations to be done. The lagoon valve may be reopened in late January to maintain an appropriate water level in the lagoon.

UGH! Smelly! No, not there!

Your grinder pump is not a garbage disposal!

PLEASE do not put kitty litter or egg shells or fish scales or glass or metal objects

down the kitchen disposal or any other drain on your property.

If these items are introduced into the WRWSD sewer system they could result in the premature failure of your grinder pump

and the need for costly replacement or repairs. $$ This tip is courtesy of the WRWSD.

Waynoka News - 12

“For Real Service in Real Estate” Contact one of our agents who

serves the Lake Waynoka Community

Tim Ross 937-763-3393 Risa Boone 937-402-7662 Scott Crawford 937-205-4258

NEW PRICE $139,000 for this Super nice home on 3.4 acres! Beautiful Stone F/P, 3

All information believed accu-rate, but not guaranteed.

Enjoy this Spanish Style home and all the lake ammenities. Walk a wooded

Perfect cottage home with 2 additional lots, 3 BR, 1 Bath, central air. Low

Lot Listings 3640 Yuma $2,000 1860 Waynoka Dr. $50,000 421 Waynoka Dr. $50,000 3750 Totem Pole $4,000 2010 Hawamba $950

Waynoka News - 13

Old Business: noneNew Business: none

President Doughman arrived (9:40 a.m.) and presided over the meeting from this time.

Motions and Resolutions: • Motion #2013-12 was made by Purdin and seconded by LaPlante to transfer the December 31, 2012 end-of-year surplus of $33,120.00 in the Water Operating Account to the Water Reserves Account, and to transfer the December 31, 2012 end-of-year surplus of $36,198.00 in the Sewer Operating Account to the Sewer Reserves Account. The vote was taken and the motion passed with six yea votes. • Motion #2013-13 was made by Buskey and seconded by LaPlante to amend the 2013 budget to show a total increase to the income of $7462.34 for a new income budget amount of $909,146.95 and to show a total increase to the expenses of $10,371.00 for a new expense budget amount of $881,127.57 resulting in a net income of $28,019.38. The vote was taken and the motion passed with six yea votes. (The specific line items which were adjusted are shown in the attached copy of Motion #2013-13.)

Board Member Concerns: noneMembership Concerns: none

Adjournment: The motion to adjourn was then made by Purdin and seconded by Kirk. All were in favor and the meeting was adjourned at 9:45 a.m.

Respectfully submitted, Joanne A. Coker, WRWSD Assistant Recording Secretary

Manager’s Note, Paul S. Cahall, General Manager

As we move into the new year and look forward to warmer weather, we have some reminders for the members. If you are planning the construction of any buildings on your lot, please make sure you read motion 230. This constitutes a major change to the building code that you need to be aware of. The intent of this motion is to limit the size of detached buildings and to clarify what is a detached garage and what is a detached outbuilding.

If you are doing dock work this winter keep in mind that we will be closing the valve to the lake in mid February. We have to do this to insure that the lake is full and ready for use the first part of April. Depending on the weather conditions this can cut construction time short, but we cannot extend this time without running the risk of the lake not being full for the season to start.

Snow removal inside the lake faces the same challenges as outside the lake and your help and understanding will be appreciated. When you see the snow plow coming towards you please slow down and give them plenty of room. If you are following one please do not get too close. These tips are for your safety and ours.

Happy New Year

Waynoka News - 14

NEW HOMES ADDITIONS REMODELS

HEWITT BOAT LIFTS-DOCKS-BOAT HOUSES

Sales - Service - Installation

Authorized Dealer

Custom Builders - Waterfront Specialists Boat Lifts - Docks - Boat Houses - Decks - Landscape - Shoreline

Boat Transport - Winterization - Boat Covers Jim Fano

937 377 FANO Office 513 833 4969 Cell tmfano@frontier.com

www.tmfanolakewaynoka.com

BOAT LIFTS DOCKS BOAT HOUSES

For all the top listings at Lake Waynoka visit us online www.I-Sell-LakeHomes.net

Visit us at booth 212 at the Cincinnati Travel Sport & Boat Show!

From Doris Kitchen and the Results Team

Waynoka News - 15

NEW YEARS EVE WITH D.J “TRIPLE R”PARTY FAVORS/SNACKS - 9pm to 12:30 am

$10 a person, $15.00 a couple

OPEN NEW YEARS DAY - 3pm to 7pm

JANUARY ENTERTAINMENTCALL FOR DETAILS AND INFO

SUPERBOWL PARTYFEBRUARY 2ND - 4PM TO MIDNIGHT

COVERED DISH/APPETIZER WELCOME

Sun. thru Wed. 4:00 pm - 8:00 pmThurs. 4:00 pm - 12:00 amFri. & Sat. 4:00 pm - 12:30 am

Hours Subject to Change at the Discretion of Management, without Notice

Lake Waynoka Lounge 937-446-2012

Wednesday Night

11/06 Kevin Shannon.........................................................58 Bill Marshall..............................................................57 11/13 Barbara Patrick.........................................................61 Erma Wagner............................................................60 Judy Yates..................................................................60 11/20 Larry Kraft.................................................................70 Dana Yates.................................................................57

11/27 Barbara Patrick.........................................................61 Ken Greer..................................................................60

Friday Night

11/01 Erma Wagner.........................................................60 Mary Chance.........................................................60

11/08 Barb Patrick...........................................................66 Larry Kraft.............................................................63 11/15 Marilyn Gloss.......................................................69 Ken Greer...............................................................59

11/22 Dana Yates..............................................................68 Carlos Day.............................................................65

11/29 Bobbie Wilson.......................................................62 Larry Kraft.............................................................60

EUCHRE SCORES

Adult Tap Class – Thursdays, 9:15 amArt Class – Mondays, 10:00 am to 12 noonCampground Mtg. - Closed for the SeasonCivic Club - March, 2014 7:00 pmDance Lessons - Tuesdays, 8:00 pmEuchre - Wednesdays, 7:00 pm (Lodge)Euchre - Thursday, 6:30 pm (Lodge)Euchre – Fridays, 7:00 pm (Lodge)Garden Club - March, 2014Lake Committee - Spring, 2014, 4:30 pm, @ Marina Line Dancing Class – Tuesdays, 1:30 pmLions Club - April 15th, 2014 6:30 pmProject Linus - Thursdays 10:00 am to 2:00 pmShawnee Squaws – Jan., 8th, 10:00 amWatersports Club – Jan., 5th, 12 noonWPOA Workshop - Jan., 10th, 7:00 pmWRWSD Board Mtg. – Jan., 11th, 9:30 amWPOA Board Mtg. – Jan., 11th, 10:00 amWRWSD Workshop - Jan., 27th, 7:00 pmNew Years Eve Party - Dec., 31st 9pm to 12:30am, Bar

Calendar of Events

Waynoka News - 16

Lots for Sale: These lots are owned by Waynoka Property Owner’s Association, Inc. and are listed for sale. Additional lots and homes may be available by private sellers. Listings for privately held

properties may be obtained by contacting a local realtor or found on line.

Lot # Address Lot # Address 0012 123 Cheyenne Dr 0021 141 Cheyenne Dr 0094 107 Navajo Dr 0104 112 Shawnee Dr 0108 120 Shawnee Dr 0159 152 Seminole Dr 0166 138 Seminole Dr 0167 136 Seminole Dr 0227 77 Shawnee Dr 0228 79 Shawnee Dr 0229 81 Shawnee Dr 0230 83 Shawnee Dr 0275 2007 Iriquois Dr 0604 303 Horse Shoe Dr 0918 2011 Cochise Dr 0920 2008 Cochise Dr 1074 130 Montana Dr 1075 128 Montana Dr 1097 121 Montana Dr 1099 125 Montana Dr 1112 132 Texas Dr 1145 131 Texas Dr 1148 137 Texas Dr 1215 116 White Dove Dr 1229 117 White Dove Dr 1299 140 Horse Shoe Dr 1309 171 White Dove Dr 1335 154 White Dove Dr 1412 158 Texas Dr 1418 170 Texas Dr 1440 155 Montana Dr 1484 149 Oklahoma Dr 1498 150 Oklahoma Dr 1501 156 Oklahoma Dr 1535 156 Horse Shoe Dr 1536 2005 Moccasin Dr 1542 2017 Moccasin Dr 1547 233 Sitting Bull Dr 1557 123 Horse Shoe Dr 1558 125 Horse Shoe Dr 1602 112 Crazy Horse Dr 1904 137 Bearcat Dr 1918 109 Bearcat Dr 2025 129 Itawamba Dr 2028 135 Itawamba Dr 2050 106 Cimmaron Dr 2051 104 Cimmaron Dr 2083 184 Itawamba Dr 2113 106 Loosahatchie Dr 2138 179 Itawamba Dr 2170 110 Tallahatchie Dr 2202 117 Custer Dr 2225 126 Custer Dr 2227 122 Custer Dr 2361 170 Navajo Dr 2370 155 Navajo Dr 2403 7 Navajo Cv N 2430 101 Woodchuck Cv 2474 185 Choctaw Dr 2476 181 Choctaw Dr 2506 102 Papoose Dr 2678 114 Choctaw Dr 2806 116 Creek Dr 3088 2009 Zuni Dr 3353 135 Tupelo Dr 3471 3029 Custer Dr 3481 3034 Custer Dr 3499 3005 Rio Brazos Dr 3500 3007 Rio Brazos Dr 3644 248 Yuma Dr 3645 250 Yuma Dr 3869 3080 Sarsi Dr 3896 146 Black Hawk Dr 3900 154 Black Hawk Dr 3936 147 Black Hawk Dr

Waynoka News - 17

11/30/2013

GENERAL OPERATING FUNDS: 11/30/2012 11/30/2013

NB&T CECKING $57,532.08 $40,233.38CHARGE CARD ACCOUNT $21,249.75 $26,702.92OPER SAVINGS/FIRST STATE BANK $196.86 $50,281.47OPER RESERVE/NB&T $80,000.01 $40,437.06OPER CDS 5TH RD BANK $0.00 $0.00

TOTAL OPERATING FUNDS: $158,978.70 $157,654.83

CAPITAL FUNDS:

$100.00 ROAD CHECKING $78,171.10 $113,306.70

$50.00 LAKE CHECKING $70,410.70 $139,858.74

$100.00 REC FACILITY CHECKING $198,934.64 $153,395.92

CAMPGROUND CHECKING $25,586.46 $57,795.86

INTEREST/ROAD & REC FAC ACCT. $0.00 $0.00

TOTAL ALL CAPITAL FUNDS: $373,102.90 $464,357.22

WPOA INVESTMENTS:

NB&T CDARS $355,765.91 $421,279.02

TOTAL INVESTMENTS: $355,765.91 $421,279.02

TOTAL ALL ACCOUNTS: $887,847.51 $1,043,291.07

TREASURER'S REPORT; BALANCE SHEET

WAYNOKA PROPERTY OWNERS ASSOCIATION

1

Monthly Activity Report for Security/Police

Month of November

Calls for Service

Arrests Offense Reports

Traffic Citations

WPOA Citations

Written Warnings

Squad Runs

EMS Traffic Crashes

22 0 2 1 0 13 3 3 0

There were (7) canine complaints and (3) animal/fowl complaints. The gate count for the Month of November (front gate only) was 16,965. During the month of November, there was little change in the number of calls for service and a decrease in offense reports filed. No criminal patterns were identified during the month.

Waynoka News - 18

EXPE

NSE

S B

Y D

EPAR

TMEN

T:11

/30/

2013

YTD

EXP

ENSE

CU

RR

MO

NTH

YTD

EXP

ENSE

BU

DG

ETED

Bud

get

Expe

cted

Diff

eren

ce20

12EX

PEN

SES

2013

Bud

get 2

013

%%

%

AD

MIN

ISTR

ATI

ON

$340

,483

.04

$23,

830.

59$3

43,3

60.8

9$3

74,2

67.0

89

2%

92

%0

%

ATH

LETI

CS

$185

.24

$14.

61$1

83.8

1$2

00.0

09

2%

94

%2

%

BE

AC

H$5

,215

.63

$140

.23

$3,0

05.4

2$3

,981

.71

75

%9

8%

23

%

CA

MP

GR

OU

ND

OP

ER

.$1

26,1

86.3

7$8

,502

.88

$147

,185

.09

$152

,475

.21

97

%9

7%

0%

CLU

BH

OU

SE

$22,

904.

70$1

,234

.72

$27,

483.

38$2

4,71

7.88

11

1%

95

%-1

6%

HE

ALT

H/R

EC

FA

CIL

ITIE

S$1

23,7

30.7

8$1

0,88

3.57

$130

,248

.24

$142

,399

.82

91

%9

2%

1%

LAK

E, D

AM

& A

CC

ES

S$1

1,08

0.98

$586

.75

$6,6

64.9

6$7

,194

.20

93

%9

7%

4%

LOU

NG

E$8

2,79

6.96

$6,7

03.9

1$7

3,97

2.26

$95,

846.

837

7%

92

%1

5%

MA

INTE

NA

NC

E$4

73,0

15.1

3$3

4,56

8.92

$479

,366

.89

$486

,592

.56

99

%9

3%

-6%

OTH

ER

$6,1

73.7

0$2

31.6

6$9

91.3

2$5

00.0

01

98

%

PO

OL

$62,

670.

93$1

04.7

3$6

0,69

2.07

$63,

426.

439

6%

10

0%

4%

RE

AL

ES

TATE

$5,4

12.3

00.

00$4

,057

.38

$7,3

00.0

05

6%

87

%3

1%

RE

STA

UR

AN

T$1

4,73

8.18

$172

.28

$13,

643.

83$8

,200

.00

16

6%

96

%-7

0%

SE

CU

RIT

Y$2

33,3

44.1

8$2

9,92

2.25

$283

,161

.79

$328

,015

.84

86

%8

4%

-2%

T

OTA

LS G

EN O

PER

:$1

,507

,938

.12

$116

,897

.10

$1,5

74,0

17.3

3$1

,695

,117

.56

93

%9

4%

1%

WA

YNO

KA

PR

OPE

RTY

OW

NER

S A

SSO

CIA

TIO

N

TR

EASU

RER

S R

EPO

RT;

GEN

ERA

L O

PER

ATI

NG

FU

ND

S

6

Waynoka News - 19

11/3

0/20

13

INC

OM

E B

Y D

EPA

RTM

ENT:

YTD

INC

OM

EC

UR

R M

ON

THYT

D IN

CO

ME

PRO

JEC

TED

Bud

get

Expe

cted

Diff

eren

ce20

12IN

CO

ME

2013

Bud

get 2

013

%%

CA

MPI

NG

$230

,897

.23

$17,

460.

58$2

35,5

42.6

4$2

50,3

42.4

094

%99

%-5

%

DU

ES$7

08,7

81.5

1$3

,360

.00

$744

,315

.53

$739

,450

.00

101%

100%

1%

HE

ALTH

/RE

C F

ACIL

ITIE

S$9

6,67

7.17

$1,6

06.2

5$1

09,0

19.2

3$1

12,9

00.0

097

%98

%-1

%

OTH

ER

INC

OM

E$1

,991

.36

$0.0

0$1

,589

.76

0%

LOU

NG

E$8

3,42

7.57

$7,3

87.1

4$8

0,93

9.86

$96,

250.

0084

%92

%-8

%

MIS

C$7

4,79

0.40

$3,9

03.5

0$9

5,13

2.06

$82,

500.

0011

5%98

%17

%

MO

WIN

G$8

2,70

4.50

$235

.00

$80,

538.

50$8

3,30

0.00

97%

100%

-3%

RE

AL E

STAT

E$1

7,16

6.64

$0.0

0$1

6,25

0.00

$11,

200.

0014

5%94

%51

%

WR

WSD

CO

NTR

AC

T$2

80,2

65.9

4$2

4,01

9.33

$264

,212

.66

$289

,820

.67

91%

92%

-1%

RE

STA

UR

AN

T $1

,601

.00

$135

.53

$5,4

66.1

30%

T

OTA

LS G

EN. O

PER

:$1

,578

,303

.32

$58,

107.

33$1

,633

,006

.37

$1,6

65,7

63.0

798

%98

%0%

WA

YNO

KA

PR

OPE

RTY

OW

NER

S A

SSO

CIA

TIO

N

TR

EASU

RER

S R

EPO

RT;

GEN

ERA

L O

PER

ATI

NG

FU

ND

S

5

Waynoka News - 20

ADMINISTRATION OFFICE HOURS Monday – Friday 8:00 a.m. – 4:00 p.m. Saturday 8:00 a.m. – 12:00 p.m.

Closed for Christmas Dec. 25th thru Jan. 1st

WPOA accepts Visa, MasterCard & Discover

WPOA BOARD OF TRUSTEES

Jim Meyer.....................….PresidentBetty Purdin.......….…VicePresidentValerie Bullock....…….….SecretaryEric Kirk......……..……....Treasurer Walt Robinson.............Mbr. at Large Todd Holt Vernon Taylor John McDulin

WRWSD BOARD OF TRUSTEES

Larry Doughman...............President Tom Beresford............Vice President

John Buskey......................TreasurerPrescilla Redick..................SecretaryBetty Purdin.................Mbr. at LargeRon Gloss Eric Kirk

Any opinion expressed in this newsletter reflects only the opinion

of the author and does not necessarily constitute an opinion of the W.P.O.A., its Board of Directors

or any other individual.

Advertising in this newsletter is not an endorsement of

products or services.

WAYNOKA MARINA 937-446-4429

EDITORLeslie Piatt

Waynoka News

WAYNOKA PROPERTY OWNER’S ASSOCIATION, INC.This institution is an equal opportunity provider & employer.1 Waynoka Drive Lake Waynoka, Ohio 45171www.lakewaynoka.com

Lake Waynoka

Admin. Office 937-446-3232Security 937-446-3214Rec. Center 937-446-1778Lounge 937-446-2012Restaurant (Closed for the Season) 937-446-3774Marina 937-446-4429Campground (Closed for the Season) 937-446-2887 www.lakewaynoka.com

REFERENCE NUMBERS

Health & Rec Center HoursMon – Fri 7:00 to 9:00Sat – Sun 8:00 to 9:00

Family Swim Hours

Mon – Fri 3:00 to 7:00 Sat – Sun 11:00 to 7:00

DECEMBER, JANUARY, FEBRUARY HOURS WILL BE MONDAY 10:00 AM - 4:00 PMWEDNESDAY 10:00 AM - 4:00 PMSATURDAY 10:00 AM - 4:00 PM

Propane 20 lb - $18.99 30 lb - $28.99

CALL 937-446-4429 OR EMAIL waynokamarina@yahoo.com to schedule

maintenance or repairs.