NEXT VVA MONTHLY MEETING:
Sunday, March 10, 2024 @ 2:00PM at the clubhouse.
All members in good standing are welcome and encouraged to attend. If you want on the agenda, you must notify the office on or before the Monday prior to the board meeting.
Lake Viking News
©Viking Valley Association | 144 East Main, Gallatin, Missouri 64640
LakeVikingMo.com
February 2024
Volume 36, No. 10
VVA Board of Directors Monthly Meeting Since the regular February 11 monthly Board of Directors meeting was postponed until February 17 due to a conflict with SUPER BOWL, Minutes for the February Meeting will appear in the March edition of Lake Viking News.
PLEASE SEE IMPORTANT FINANCIAL DOCUMENTS ON PAGES 3-7 OF THIS ISSUE
Activities 4 2 20 at Lake Viking
March 24
Wine & Cheese Tasting
6-9 pm
March 30
Easter Egg Hunt
April 20
Spring Garage Sale
May 4
Cinco De Mayo
May 26
Patio Party - Hot Mess KC Band
June 15
Poker Run
June 29
Patio Party - Now & Then Band
8-11 pm
July 6
Fireworks Display
at Dark
July 27
Patio Party - Kontraban Band
August 17
Scavenger Hunt
August 30
Patio Party - Mixology Band
2 pm 8am - 3pm 6-9 pm 7-11 pm
1-4 pm (12pm check-in)
1-4pm (12:30 check-in)
September 14 Fall Garage Sale
7-11pm 8am - 3pm
September 21 Wine Fest & Beer ‘n Brats
& One Way Out Band
5-9pm
October 26
Halloween Trunk-or-Treat
2pm
November 2
Firefighters’ Chili Cook-Off
5pm
*Dates & times are subject to change
DON'T LET THIS ONE SLIP AWAY!
February 2024
2
Viking Valley Association Ph: 660-322-9001
Lake Viking News
New Members
1648 Lake Viking Terrace: Stunning setting, right on the lakefront! 2 bedrooms, 2 baths, wood burning fireplace, 2-car attached garage. $799,900
www.LakeVikingMo.com Glenda Ide, Broker | www.nadinep.reecenichols.com Nadine Parmenter | 816-390-7938| 816-233-5200 3827 Beck Rd., St. Joseph, MO
February 2024
D L O S
Benjamin Daniels...................................................... Lot 367
WELCOME to our buyers!
NEW LISTING MOTIVATED SELLER
563 Lake Viking Terrace
156 Barracuda Road: 3 bedroom, 3 bath, 1,280 square feet. Finished walkout basement with garage. $265,000
REDUCED! NEW BUILD
TIER LOTS 805 Lake Viking Terrace, Lot 3116: Has Yacht ING Club amenities, including slip. $32,000. PENDboat Lot 1792 Lake Viking Terrace $25,000.
948 LOD remod & 322
D L O S
WELCOME to our buyers! Lot 31
u j s i g n i r p S ! r e n r o c e d aroun
BACK ON MARKET
New Listings Coming Soon!! Call Nadine 816-390-7938
Family Centered Care
DC Dumpsters
Call Nathan at 816-306-6772
Call for free estimates!
Quality customer service guaranteed!
Dr. Zach Mahler er Family Medicine
• Annual Physical exams
• Colonoscopy and Upper endoscopy • Skin procedures
• Pediatrics including newborns
• Asthma • Weight Management
For more• information or to schedule an appointment, call
660-425-3154
If a resident sees a violation of the fishing limits, they should let Safety know.
FISHING LICENSE REQUIRED. A fishing license is required from the state of Missouri to fish Lake Viking. Non-residents of the state of Missouri must have a valid Missouri fishing permit.
Specializing In: • Preventative health
FISHERY GUIDELINES:
• ADHD • Diabetes • Hypertension
No gamefish may be used as bait. Limits:
- Panfish - May keep 50 panfish per day. - Bass - May keep 5 bass per day of 15 inches or longer. Release all bass under 15 inches. Only 1 of the 5 bass in possession can exceed 21 inches long. - White/hybrid bass - May keep 15 per day with no more than 4 being over 18 inches. - Crappie - May keep 30 per day with only 15 being above 9 inches. - Walleye - May keep 4 per day with a minimum length of 15 inches. - Catfish: • Blue - May keep a total of 5 per day. • Channel - May keep a total of 10 per day. • Flathead - May keep a total of 5 per day.
W
VIKING VALLEY INC. - SPECIAL MEETING Viking Valley Association Ph:ASSOCIATION, 660-322-9001 March 9, 2024 - AGENDA
VIKING VALLEY ASSOCIATION, INC. - SPECIAL MEETING www.LakeVikingMo.com March@9,Clubhouse 2024 - AGENDA
February 2024
Lake Viking News
VVA SPECIAL MEETING AGENDA
President Doug Winter has called for a special meeting@ for the purpose of fulfilling the requirement of our covenants Clubhouse and By-Laws to approve annual member dues, assessments, and operating budget for 2024. President Doug Winter has called for9, a special2024 meeting for the purpose the requirement of our covenants March @of fulfilling Clubhouse Call to Order at 12:00 p.m.: Doug Winter and By-Laws to approve annual member dues, assessments, and operating budget for 2024. President Doug Winter has called for a special meeting for Prayer: Jeremyat Lillig Call to Order 12:00 p.m.: Winter the purpose ofDoug fulfi lling the requirement of our covenants and By-Laws to approve annual member dues, assessments, and Pledge Allegiance to the Flag: Jeff Ferguson Prayer: ofJeremy Lillig budget operating for 2024. Call to Order at 12:00 Moment Silence fortomembers lost. p.m.: Doug Winter Pledge ofofAllegiance the Flag: we Jeffhave Ferguson Pledge of Allegiance to the Flag: Jeff Ferguson Prayer: Jeremy Lillig lake aspiring to preserve our community and environment for future Mission Statement: Lake Viking iswea private Moment of Silence for members have lost. Moment of Silence for members we have lost. generations. Mission Statement: Lake private lake aspiring aspiringViking to preserve is our acommunity and environment for future to preMission Statement: Lake Viking is a private lake serve our community and environment for future generations. Agenda: generations. Agenda: 1)1)CALL TO ORDER: P.M. CALL TO12:00 ORDER: 12:00 P.M. Agenda: 2)2)RULES OF THE DAY:OF Motion to approve today’s Motion Agenda. to approve today’s Agenda. RULES THE DAY: CALL TO ORDER: 12:00of P.M. Roll call/Introduction 3)1)3)Roll call/Introduction Board Members of Board Members RULES OF THEofDAY: to approve today’s Agenda. Explanation of rules for Special Meeting 4)2)4)Explanation rules Motion for Special Meeting 3) Roll call/Introduction of Board Members by -Sullivan George Eshnaur 4)PRESENTATION Explanation of rulesEshnaur for Special Meeting PRESENTATION by - George & Michelle of dues and assessments & Michelle Sullivan of dues and assessments Dues and Assessments - Option 1 & Michelle 8.3% Increase PRESENTATION by - George Eshnaur Sullivan of dues and assessments
shmicatholic.org
3
409 S. Main409 St., S.Gallatin, Main St.,660-663-2146 Gallatin 660-663-2146
Masses: Saturdays 6:30 pm & Sundays 10:30 am
Finance Committee Minutes February 2024
Call to order 5:00PM Thursday, February 8, 2024 on ZOOM virtual platform. Dues and Assessments - Option 1 8.3% Increase Roll call of attendees: Paula Hepinstall Chair, Steve Danner, George Eshnaur, Kevin Euston, Jacque Leslie, Troy Lesan, Jeremy Lillig, Terry Nibarger, Deena Stous, Michelle Sullivan, and Doug Winter. January 2024 Financial Documents were discussed. Deena inquired about administrative costs of Employee 401k (to be discussed in a later bullet point in these minutes). She also questioned “explanations” on check disbursements document in Quickbooks system. Paula explained that QB has a separate report for this in their menu, and it will be sent to committee members. Morgan Stanley Update: Terry Nibarger reported that VVA invested funds had a good month; up .9% with a gain of $14,365.22 for the month. Our 2 money markets funds are still doing well at 5.0% and 5.74%. Procedure for reviewing financial documents appearing in the Lake Viking News. Paula expressed need for Finance Committee Members to be able to review Financial Documents appearing in newspaper each month. Troy stated that in months when Financials will appear, an advance draft of the ISSU link (the electronic format for the LV News) can be sent to every member of the committee ahead of publication. 2023 Full Audit UHY This is taking longer with the audit requiring 2 years of Financial Statements, since a full and comprehensive Dues and Assessments - Option 2 4.6 % Increase audit was not done in previous year. VVA Special Budget Meeting Saturday, March 9th Doug Winter Dues and Assessments - Option 2 4.6 % Increase explained that there will be a ballot with ABC options for membership to vote on. Ballot options will appear in this Lake Viking News and other VVA communication outlets. Sale of lake owned lots No VVA lots sold in January. Sales are expected in February. Sale of lot 717 – VVA has accepted a $230,000 offer closing in April. This amount will be subject to closing costs and also Capital Gains in 2024 since there is no cost basis. Clubhouse Septic Update VVA sent out 3 RFPs on this longawaited and much needed improvement. Bird Septic was the lowest bid at $87,000 and will be accepted. A question was raised that there is only $60,000 designated for this on the 2024 Cap X document. Paula reminded the Committee that for many years the VVA has also been holding a $30,000 CD designated for Clubhouse Septic and carried over each year in retained earnings. 401K/ ADP – Michelle Sullivan has been looking at several different 401K options designed to address administrative cost and to be inclusive to more employees. Mastercard/Visa Settlement – These companies have created a fund and notified vendors of eligibility. Kevin Euston has been working on application for possible refund. Farm Programs Steve Danner reported that VVA has qualified for Instructions for voting: By Colored cards to be dropped into a the farm income threshold due to sale of hay to neighboring farmers. “Yes” and “No” bucket. He is also looking at other FSA farm grants. Instructions for voting: Colored cardsover to be dropped “Yes” and Option mustByachieve 50%into of avote to“No” bebucket. approved. Option must achieve over 50% of vote to be approved. Other Business/Adjourn Paula thanked members for attendance. Instructions for voting: By Colored cards to be dropped into a “Yes” and “No” bucket. Meeting adjourned at 6 PM. ADJOURN Option must achieve over 50% of vote to be approved. Minutes respectfully submitted by Troy Lesan Motion, second and vote. ADJOURN Motion, second and vote. ADJOURN Motion, second and vote.
February 2024
4
Viking Valley Association Ph: 660-322-9001
Lake Viking News Viking Valley Association
Viking Valley Association www.LakeVikingMo.com
Profit and Loss YTD Comparison VVA Profi t & Loss YTD Comparison January - December 2023 January - December 2023
Profit and Loss YTD Comparison
January - December 2023
TOTAL
TOTAL
JAN - DEC 2023
JAN - DEC 2022 (PY)
CHANGE
% CHANGE
4000 Membership Dues
95,689.80
98,615.67
-2,925.87
-2.97 %
4100 Special Assessments
1,124,054.06
998,745.65
125,308.41
12.55 %
4150 Ramp Gate Assessment
3,319.90
4,560.00
-1,240.10
4200 Special Lake Assessments
206,091.41
191,146.75 -24.18
Income
4201 Dredge Assessment
JAN - DEC 2022 (PY)
CHANGE
% CHANGE
20,134.12
20,924.42
-790.30
-3.78 %
6440 Fire Department Fund Raising
105.00
515.97
-410.97
-79.65 %
-27.20 %
6450 Fire Department Expense
7,962.82
8,139.10
-176.28
-2.17 %
14,944.66
7.82 %
6500 Special Lake Dredge Operations
494,295.09
96,103.32
398,191.77
414.34 %
24.18
100.00 %
6500.01 Spec. Lake- Dredge Supp/Repairs
1,798.42
13,328.30
-11,529.88
-86.51 %
2,923.26
8.03 %
Total 6500 Special Lake Dredge Operations
496,093.51
109,431.62
386,661.89
353.34 %
4202 Additional Dredge Employee
39,304.92
36,381.66
4203 Special Lake Accrual
59,004.18
54,549.50
4,454.68
8.17 %
4250 NWFS Collections Del Acct
5,153.33
7,116.35
-1,963.02
-27.58 %
6,786.75
-6,786.75
4251 VVA Collections Delinquent Acct
6400 Safety Expense
JAN - DEC 2023
6501 Silt Basin Construction
262,864.07
-262,864.07
-100.00 %
-100.00 %
6502 Special Lake Silt Containment
18,327.75
29,866.66
-11,538.91
-38.63 %
6.00 %
6503 Special Lake Beach/Other
56,516.81
31,407.02
25,109.79
79.95 %
4300 Special Road Assessments
66,913.44
63,123.84
3,789.60
4350 Defer. Maint./Cap. Proj. Assmts
61,100.29
56,330.27
4,770.02
8.47 %
6560 New Clubhouse Septic
3,950.00
3,950.00
4400 Service Charge
18,306.93
11,030.66
7,276.27
65.96 %
6561 Weir/Harbor Project
52,804.00
52,804.00
6562 South Weir Project
36,015.00
36,015.00
6563 Lot 717 Expense
13,683.83
6600 Electricity
4,500.36
4,215.13
285.23
6.77 %
6600.01 Electricity {Office/Map Shack}
1,758.65
1,930.54
-171.89
-8.90 %
183.90 %
6600.02 Electricity {Maintenance}
1,284.92
1,565.07
-280.15
-17.90 %
505.63
515.12
-9.49
-1.84 %
4401 Credit Card Convenience Fee
6,948.35
5,951.47
996.88
16.75 %
217,659.59
117,334.16
100,325.43
85.50 %
4500.01 Camp Fees {Overnight}
2,695.00
2,975.00
-280.00
-9.41 %
4500.04 Campground Mowing
700.00
1,558.83
-858.83
-55.09 %
4500 Campground Income
4501 Campground Special Assessment Electrical
124,927.79
Total 4500 Campground Income
345,982.38
124,927.79 121,867.99
224,114.39
13,683.83
4550 Mowing Receipts
1,603.53
6,280.00
-4,676.47
-74.47 %
6600.03 Electricity {Boat Ramp}
4600 Building Permit Fee
67,205.00
92,600.00
-25,395.00
-27.42 %
6600.04 Electricity {Sec./Fire House}
1,949.84
1,898.75
51.09
2.69 %
4650 Clubhouse Income
8,175.00
6,173.55
2,001.45
32.42 %
6600.06 Electricity {Clubhouse}
2,712.54
2,556.47
156.07
6.10 %
4660 LV News Income
46,812.10
47,868.70
-1,056.60
-2.21 %
579.76
-579.76
-100.00 %
6600.07 Electricity {Fire Dept. Sirens}
1,652.84
1,586.22
66.62
4.20 %
Total 6600 Electricity
14,364.78
14,267.30
97.48
0.68 %
4700 Sales Income 4700.02 Sales Income {Lots}
95,917.78
95,000.49
917.29
0.97 %
Total 4700 Sales Income
95,917.78
95,580.25
337.53
0.35 %
66000 Payroll Expenses
295.00
937.00
-642.00
-68.52 %
2,852.00
2,929.00
-77.00
-2.63 %
6700 Phones
2,403.21
1,969.57
433.64
22.02 %
4850 Special Road Dist. #1
3,828.50
18,469.26
-14,640.76
-79.27 %
6700.01 Phones {Campground}
695.00
4860 Fire Department Income
1,600.00
1,194.00
406.00
34.00 %
6700.04 Phones {Security}
1,523.94
329.05
1,194.89
4870 Activities Income
22,614.30
22,007.00
607.30
2.76 %
4910 Contract Income-P.W.S.D. #3
3,798.00
2,725.00
1,073.00
39.38 %
6700.05 Phones Pool I Pad}
297.47
405,664.11
97,833.86
307,830.25
314.65 %
Total 6700 Phones
4,919.62
2,298.62
2,621.00
114.02 %
16,923.15
6,310.86
37.29 %
6750 Water
0.00
82.30
-82.30
-100.00 %
114,757.01
314,141.11
273.74 %
6750.01 Water {Assn. Office}
516.73
379.35
137.38
36.21 %
2,769.88
2,486.00
283.88
11.42 %
1,103.36
657.65
445.71
67.77 %
Viking Valley Association 503.17
454.03
428.70
25.33
5.91 %
772.60
-269.43
-34.87 %
449.28 Profit and Loss YTD Comparison
411.60
37.68
9.15 %
5,796.45
5,218.20
578.25
11.08 %
4,399.52
6,556.07
-2,156.55
-32.89 %
4800 Cemetery Income
{Reimb}
4950 Misc. Income 4950.01 Misc. Income {Fines} Total 4950 Misc. Income
Viking Valley 23,234.01 Association 428,898.12
4960 Investment Income
Profit and Loss YTD Comparison
-218.81
218.81
100.00 %
6750.02 Water {Pool}
4960.01 Dividend Income
58,133.87 January - December 2023
26,335.00
31,798.87
120.75 %
6750.03 Water {Clubhouse}
4960.02 Interest Earned
13,218.54
3,585.23
9,633.31
268.69 %
6750.04 Water {Maint. Barn}
4960.03 Realized Gains
148,825.42
1,007.08
147,818.34
14,677.91 %
6750.05 Water {Beach #2}
TOTAL 1,446.21
-1,446.21
-100.00 %
JAN - DEC 2023 220,177.83JAN - DEC 2022 (PY) 32,154.71
CHANGE 188,023.12
% 584.75 CHANGE %
-543.85
-7.59 %
Total 6750 Water
4960.04 Capital Gain Distributions Total 4960 Investment Income 4970 Interest Income
6750.06 Water {Beach #3}
695.00 363.13 %
297.47
6,618.78
7,162.63 1,355.63
-1,355.63
-100.00 %
6800 Heat {Propane}
0.00
1,270,156.37
-1,270,156.37
-100.00 %
6800.03 Heat {Fire House}
2,356.14
2,115.92
-0.33
2,116.25
Unapplied Cash Payment IncomeCash Basis Tuesday, January -2,216.08 170.61 9, 2024 10:07 AM GMT-06:00
-2,386.69
641,287.88 % -1,398.921/4 %
6800.04 Heat {Clubhouse}
487.64
Total 6800 Heat {Propane}
7,243.30 JAN - DEC 2023
6,556.07 JAN - DEC 2022 (PY)
687.23 CHANGE
10.48 % % CHANGE
37,442.38
-12,175.32
-32.52 %
4980 Accrual Account 4999 A/R Adjustment Services Total Income
January - December 2023
2,356.14 TOTAL
487.64
$2,941,869.77
$3,377,765.77
$ -435,896.00
-12.90 %
6900 Fuel {Gas/Diesel}
25,267.06
6000 Gross Wages-Administrative
178,696.80
130,684.72
48,012.08
36.74 %
6900.01 Fuel {Maintenance}
10,855.85
10,855.85
6001 Gross Wages-Maintenance
156,285.68
184,001.08
-27,715.40
-15.06 %
6900.02 Fuel {Security}
6,428.15
6,428.15
9,706.36
-9,706.36
-100.00 %
168,641.13
158,883.69
9,757.44
6.14 %
Total 6900 Fuel {Gas/Diesel}
42,551.06
6004 Gross Wages-Housekeeping
7,887.30
4,980.95
2,906.35
58.35 %
6005 Gross Wages - Pool Attendant
12,298.88
9,721.95
2,576.93
26.51 %
7000 Trash Expense
112,962.66
16,674.07
96,288.59
577.48 %
49,856.41
59,578.05
-9,721.64
-16.32 %
3,128.88
1,690.65
1,438.23
85.07 %
3,375.00
1,628.49
1,746.51
107.25 %
31,142.33
13,793.64
17,348.69
125.77 %
Cost of Goods Sold
6002 Gross Wages-Dredge {Sp. Lake} 6003 Gross Wages-Safety
6901 Dredge Fuel
6007 Gross Wages-Campground
8,788.60
7,199.92
1,588.68
22.07 %
7100 Campground Expense
6010 Employer FICA Tax Expense
43,512.63
44,670.31
-1,157.68
-2.59 %
7101 Campground Utilities
6049 Employee Retirement
3,042.01
6,891.29
-3,849.28
-55.86 %
6051 Employee Insurance
64,554.33
31,560.18
32,994.15
104.54 %
7300 Deed / Lien Expense
Total Cost of Goods Sold
$643,707.36
$588,300.45
$55,406.91
9.42 %
GROSS PROFIT
$2,298,162.41
$2,789,465.32
$ -491,302.91
-17.61 %
Expenses 4050 Bad Debt
11,009.57
6006 Credit Card Merchant Fees
5,388.79
6008 Contract Labor
6,000.00
6011 NWFS Fees
105.76
6050 Administrative Expense
1,270,245.01
7600 Cemetery Expense
37,442.38
5,108.68
13.64 %
64,481.36 20,964.82 Cash Basis Tuesday, January 9, 2024 10:07 AM GMT-06:00 46,385.76 28,980.00
43,516.54
207.57 3/4 %
{Reimb}
7795 Activities Expense
17,405.76
60.06 %
7900 Fish Stocking
7,000.00
2,000.00
5,000.00
250.00 %
Total 7795 Activities Expense
38,142.33
15,793.64
22,348.69
141.50 %
13,944.67
965.26
6.92 %
-1,259,235.44
-99.13 %
7,020.42
-1,631.63
-23.24 %
7800 Misc. Expense
14,909.93
38,720.00
-32,720.00
-84.50 %
7910 Purchases
172.54
5,776.52
-5,670.76
-98.17 %
Unapplied Cash Bill Payment Expense
717.25
0.00
717.25
73,474.10
40,180.22
33,293.88
82.86 %
6052 Insurance & Bonds
85,397.13
89,435.87
-4,038.74
-4.52 %
Uncategorized Expense
0.00
150.00
-150.00
-100.00 %
6053 Taxes, Licenses & Permits
74,157.02
66,406.00
7,751.02
11.67 %
Total Expenses
$1,822,800.31
$2,547,694.82
$ -724,894.51
-28.45 %
6054 Legal & Professional
25,374.65
1,993.46
23,381.19
1,172.89 %
NET OPERATING INCOME
$475,362.10
$241,770.50
$233,591.60
96.62 %
6056 Promotional & Advertisement
13,360.11
14,208.59
-848.48
-5.97 %
Other Expenses
6059 LV News Expense
42,118.28
41,999.21
119.07
0.28 %
6100 Office Expense
16,367.67
17,029.46
-661.79
-3.89 %
1590 Current Year Cap. Expenditures
123,356.91
182,103.47
-58,746.56
-32.26 %
6103 Postage
4,326.96
4,497.04
-170.08
-3.78 %
1590.01 Cap. Expenditures - Maintenance
87,095.28
85,444.90
1,650.38
1.93 %
6200 Maintenance Expense
22,357.12
24,492.21
-2,135.09
-8.72 %
Total 1590 Current Year Cap. Expenditures
210,452.19
267,548.37
-57,096.18
-21.34 %
6200.01 Maintenance-Supplies/Repairs
49,433.28
25,306.17
24,127.11
95.34 %
1595 Depreciation Expense - Land Improvements
203.26
6200.03 Maintenance-Swimming Pool
7,889.58
4,181.72
3,707.86
88.67 %
7810 Investment Expenses
5,450.30
6200.05 Maintenance-Clubhouse
8,791.10
Total 6200 Maintenance Expense
88,471.08
53,980.10
34,490.98
63.90 %
6250 Roads
243,605.60
204,587.52
39,018.08
19.07 %
6251 Roads {Special Rd. District}
11,778.41
6300 Ramp Gate Expense
6,970.01
8,791.10
11,778.41 2,342.58
4,627.43
197.54 %
172.54
203.26 4,139.62
1,310.68
31.66 %
7820 Realized Loses
58,647.49
59,812.29
-1,164.80
-1.95 %
Total Other Expenses
$274,753.24
$331,500.28
$ -56,747.04
-17.12 %
NET OTHER INCOME
$ -274,753.24
$ -331,500.28
$56,747.04
17.12 %
NET INCOME
$200,608.86
$ -89,729.78
$290,338.64
323.57 %
Lake Viking News
www.LakeVikingMo.com Viking Valley Association
Retained Earnings Schedule
VVA Balance Sheet Comparison Balance Sheet Comparison
RETAINED EARNINGS SCHEDULE
As of December 31, 2023 As of December 31, 2023
2021 2022 2023 Year ended Revenue/Exp Revenue/Exp Revenue/Exp Year ended 2020 ense ense ense 2023
TOTAL AS OF DEC 31, 2023
AS OF DEC 31, 2022 (PY)
CHANGE
% CHANGE
ASSETS
South End Dredge America Project 4203 Special Lake Accrual - Dredge 4202 Dredge Employee Actual
Current Assets
Carryover from 2022 Silt pond Construction
Bank Accounts 1052 BTC Bank Gen Checking
9,285.80
5,344.85
1056 BTC Bank CD #2
0.00
0.00
0.00
1057 BTC ICS
0.00
0.00
0.00
1058.1 Edward Jones CD#1
0.00
0.00
0.00
1058.2 Edward Jones CD Interest
0.00
0.00
0.00
6502 Special Lake Silt Containment
1061 State Farm Bank MM
0.00
0.00
0.00
6901 Dredge Fuel
1062 Ed Jones CD#2 Capital Projects
0.00
0.00
0.00
South End Dredge America Expenses
1064 Edward Jones CD#4
0.00
0.00
0.00
1065 Edward Jones CD#5
0.00
0.00
0.00
1066 Edward Jones Cap. Projects-Cash
0.00
0.00
0.00
4950 Misc. Income - Sale of Dredge Dredge Retained Earnings
1067 Edward Jones Money Market
0.00
0.00
0.00
1068 Morgan Stanley Bucket 1-2
990,966.77
1,088,728.55
-97,761.78
-8.98 %
0.29
0.29
0.00
0.00 %
990,967.06
1,088,728.84
-97,761.78
-8.98 %
1069 Morgan Stanley Bucket 3
0.00
0.00
0.00
1069.1 Cash Bucket 3
0.00
0.00
Total 1069 Morgan Stanley Bucket 3
0.00 252,179.23
Total 1068 Morgan Stanley Bucket 1-2
1070 Morgan Stanley Bucket 4
57.56 %
6500 - Dredge Budget
14,630.65
1068.1 Cash Bucket 1-2
5
February 2024
Viking Valley Association Ph: 660-322-9001
6901 Dredge Fuel Budget South End Dredge America Revenue 6500 Dredge Operations
4350 Deferred Capital Projects Fund (from 2018– E.Jones CD 6/7/21) 4350 Deferred Capital Projects Fund - (from 2019) Morgan Stanley 4350 Deferred Capital Projects Fund 2020 Subtotal Capital Projects Fund
($ 48,520.00) ($ 48,217.50) ($ 54,572.50) ($ 59,004.18) ($ 210,314.18) ($ 39,304.92) ($ 39,304.92) ($ 20,118.33) ($ 20,118.33) ($ 171,050.00) ($ 171,050.00) ($ 45,000.00) ($ 45,000.00) ($ 48,520.00) ($ 48,217.50) ($ 54,572.50) ($ 334,477.43) ($ 485,787.43) ($(496,093.51) ($ (496,093.51) ($ (18,327.75) ($ (18,327.75) ($ (64,481.36) ($ (64,481.36) ($ - ) ($ - ) ($ - ) ($(578,902.62) ($ (578,902.62) ($ 299,995.00) ($ 299,995.00) ($ 48,520.00) ($ 48,217.50) ($ 54,572.50) ($ 55,569.81) ($ 206,879.81)
($ 67,000.00) ($ 67,000.00) ($ 50,000.00) ($ 50,000.00) ($ 49,000.00) ($ 47,158.84) ($ 56,373.27) ($ 61,100.29) ($ 213,632.40) ($ 166,000.00) ($ 47,158.84) ($ 56,373.27) ($ 61,100.29) ($ 330,632.40)
4700 - Sales Income (sale of "S101" & "S131") Beach improvement
($ 50,000.00) ($ 19,556.87) ($ 69,556.87)
0.00
6053 - Capital gains tax Beach Improvement
($ (15,000.00) ($ (5,867.06) ($ (20,867.06)
0.00
0.00
156,054.28
96,124.95
61.60 %
Beach 2&3 Renovation Subtotal Beach Improvement Fund
($
- ) ($
($ (15,996.34) ($ (39,058.68) ($ (55,055.02) - ) ($ 19,003.66) ($ (25,368.87) ($ (6,365.21)
2,033.76
1,480.98
552.78
37.33 %
4860 Fire Department Fund (General Fund)
Total 1070 Morgan Stanley Bucket 4
254,212.99
157,535.26
96,677.73
61.37 %
1071 Morgan Stanley Bucket 5
340,590.04
197,910.92
142,679.12
72.09 %
6440 Fire Department Fund Raising Expense Subtotal Fire Department
2,971.69
1,705.26
1,266.43
74.27 %
4500 - Campground Income
Total 1071 Morgan Stanley Bucket 5
343,561.73
199,616.18
143,945.55
72.11 %
4501 - Campground Special Assessment
1075 BTC Bank Money Market
452,462.24
562,624.92
-110,162.68
-19.58 %
1113 Farmers Bank Cemetery
0.00
0.00
0.00
4950 - Misc. Income
1500 Petty Cash
2,061.45
500.00
1,561.45
312.29 %
1510 Activties Petty Cash
769.00
500.00
269.00
53.80 %
$2,058,665.12
$2,018,791.00
$39,874.12
1.98 %
0.00
25.00
-25.00
-100.00 %
$25.00
$ -25.00
-100.00 %
1595 - Depreciation Expense
0.00
10,034.98
-10,034.98
-100.00 %
Subtotal Campground
($
4,588.71
0.00
4,588.71
4870 Activities Fund (General Fund)
($ 5,443.37) ($ 19,287.00) ($ 22,007.00) ($ 22,614.30) ($ 69,351.67) ($ (12,252.38) ($ (14,214.92) ($ (38,142.33) ($ (64,609.63) ($ 5,443.37) ($ 7,034.62) ($ 7,792.08) ($ (15,528.03) ($ 4,742.04)
1070.1 Cash Bucket 4
1071.1 Cash Bucket 5
Total Bank Accounts Accounts Receivable 11000 Accounts Receivable
Viking Valley$0.00 Association
Total Accounts Receivable Other Current Assets
Balance Sheet Comparison
11999 A/R Clearing
As of December 31, 2023
12000 Undeposited Funds 1499 Suspense Total Other Current Assets Total Current Assets
0.00
0.00
0.00
$4,588.71
$10,034.98
$ -5,446.27
TOTAL
-54.27 %
6007 Gross Wages-Campground 6053 - Taxes, Permits, Licenses 6700 - Phones 7000 Trash 7100/7101 & Misc. - Campground Expense Campground Electrical
7795 · Activities Expense Subtotal Activities
- ) ($
($ 123,778.15) ($ 221,054.59) ($ 344,832.74) ($ 124,927.79) ($ 124,927.79) ($ 640.00) ($ 640.00) ($ (8,788.60) ($ (8,788.60) ($ (600.00) ($ (600.00) ($ (695.00) ($ (695.00) ($ (6,025.00) ($ (6,025.00) ($ (86,618.85) ($(162,819.07) ($ (249,437.92) ($ (203.26) ($ (203.26) ($(130,000.00) ($ (130,000.00) - ) ($ 37,159.30) ($ 37,491.45) ($ 74,650.75)
$2,063,253.83 $2,028,850.98 1.70 % AS OF DEC 31, 2023 AS OF DEC 31, 2022 (PY) $34,402.85 CHANGE % CHANGE
BTC Bank #20551 - Club House Septic
Fixed Assets 1600 Equipment 1605 Buildings & Fixtures 1620 Land (Lots)
($ 1,807.49) ($ 2,480.00) ($ 1,194.00) ($ 1,600.00) ($ 7,081.49) ($ 515.97) ($ (105.00) ($ 410.97) ($ 1,807.49) ($ 2,480.00) ($ 1,709.97) ($ 1,495.00) ($ 7,492.46)
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash Basis Tuesday, January 9, 2024 10:09 0.00 AM GMT-06:00
1625 Land Improvements 1700 Accumulated Depr.-Equipment 1701 Accumulated Depreciation - Land Improvements
164,312.40 0.00
1/2
($ 33,623.89) ($ - )
($ 786,581.26) ($ (44,318.27) ($(185,248.17) ($ 94,641.32) ($ 651,656.14)
164,312.40 0.00
0.00
-203.26
-203.26
Total Fixed Assets
$164,109.14
$0.00 $164,109.14
0.00%
TOTAL ASSETS
$2,227,362.97
$2,028,850.98 $198,511.99
9.78 %
CLASSIFIED ADS Services
LIABILITIES AND EQUITY Liabilities Current Liabilities Other Current Liabilities 2000 SIT Payables
0.00
0.00
0.00
2010 FIT Payables
0.00
0.00
0.00
2020 FICA Payables
0.00
0.00
0.00
2030 FUTA Payables
0.00
395.06
-395.06
2040 SUTA Payables
0.00
0.00
0.00
2085 Insurance Witholding
0.00
184.05
-184.05
2086 Garnishment / Support
Total
($ 33,623.89)
0.00
0.00
0.00
2089 Simple IRA
3,552.80
5,045.56
-1,492.76
2097 PPP Loan
0.00
0.00
0.00
2098 Commerce Bank (dredge)
0.00
0.00
0.00
-100.00 % -100.00 % -29.59 %
SEAMLESS GUTTERING, A-1 Leaf Guard, CHI Overhead Door, LiftMaster-Chamberlain Operator Sales, Installation & Service. Call for free estimate. Serving you since 2006! Miller Construction, Jamesport, MO 660-684-6950.
2110 Direct Deposit Liabilities
0.00
0.00
0.00
Total Other Current Liabilities
$3,552.80
$5,624.67
$ -2,071.87
-36.84 %
Total Current Liabilities
$3,552.80
$5,624.67
$ -2,071.87
-36.84 %
February 2024
Total Liabilities
$3,552.80
$5,624.67
$ -2,071.87
-36.84 %
Lake Viking News
Equity 3000 Investment in Fixed Assets
0.00
0.00
0.00
32000 Unrestricted Net Assets
2,023,201.31
2,112,956.09
-89,754.78
0.00
0.00
0.00
-89,729.78
3560 Retained Earnings
-4.25 %
Net Income
200,608.86
290,338.64
323.57 %
Total Equity
$2,223,810.17
$2,023,226.31 $200,583.86
9.91 %
TOTAL LIABILITIES AND EQUITY
$2,227,362.97
$2,028,850.98 $198,511.99
9.78 %
Content by Troy Lesan & Composition by Cassie Martin
Check $ (0.00
6
February 2024
Viking Valley Association Ph: 660-322-9001
Lake Viking News
www.LakeVikingMo.com
Proposed 2024 Operating Budget REVENUES 8.3% Increase ($ 94,000.00) 4000 4000 Membership Dues ($ 1,065,345.04) 4100 4100 Special Assessments ($ 2,500.00) 4150 4150 Ramp Gate Assessment ($ 218,443.21) 4200 4200 Special Lake Assessments ($ 41,254.27) 4202 4202 Additional Dredge Employee ($ - ) 4203 4203 Special Lake Accrual - Dredge ($ 5,000.00) 4250 4250 NWFS Collections Del Acct ($ 2,500.00) 4251 4251 · VVA Collections Delinquent Acct ($ 250,052.90) 4300 4300 Special Road Assessments ($ - ) 4350 4350 Defer. Maint./Cap. Proj. Assmts ($ 12,000.00) 4400 4400 Service Charge ($ 7,650.00) 4401 4401 Credit Card Convenience Fee ($ - ) 4500 4500 Campground Income ($ - ) 4501 4501 Campground Special Assessment Electrical 4550 4550 Mowing Receipts ($ 1,500.00) 4600 4600 Building Permit Fee ($ 30,000.00) 4650 4650 Clubhouse Income ($ 10,000.00) 4660 4660 LV News Income ($ 44,000.00) 4700 4700 Sales Income ($ 205,000.00) 4800 4800 Cemetery Income {Reimb} ($ - ) 4850 4850 Special Road Dist. #1 ($ 2,500.00) 4860 4860 · Fire Department Income ($ 1,200.00) 4870 4870 Activities Income ($ - ) 4910 4910 Contract Income-P.W.S.D. #3 ($ 4,000.00) 4950 4950 Misc. Income ($ 50,000.00) 4960 4960 · Investment Income ($ - ) 4970 4970 Interest Income ($ 15,000.00) 4999 4999 A/R Adjustment ($ - ) Total REVENUES ($ 2,061,945.43) Labor ($ 160,000.00) 6000 6000 Gross Wages-Administrative ($ 223,650.00) 6001 6001 Gross Wages-Maintenance ($ 38,057.00) 6002 6002 · Gross Wages-Dredge {Sp. Lake} ($ 210,000.00) 6003 6003 Gross Wages-Safety ($ 13,000.00) 6005 6005 · Gross Wages - Lifeguard ($ 6,300.00) 6004 6004 Gross Wages-Housekeeping ($ - ) 6007 6007 Gross Wages-Campground ($ 52,080.56) 6010 6010 Employer FICA Tax Expense ($ 10,000.00) 6049 6049 Employee Retirement ($ 52,000.00) 6051 6051 Employee Insurance ($ 765,087.56) Total Cost of Labor ($ 1,296,857.87) Gross Profit Expenses 4050 4050 Bad Debt ($ - ) 6006 6006 Credit Card Merchant Fees ($ 7,500.00) 6008 6008 Contract Labor ($ - ) ($ - ) 6011 6011 NWFS Fees 6050 6050 Administrative Expense ($ 41,400.00) 6050.1 Audit Expense ($ 25,000.00) 6052 6052 Insurance & Bonds ($ 90,000.00) 6053 6053 Taxes, Licenses & Permits ($ 75,000.00) 6054 6054 Legal & Professional ($ 15,000.00) 6056 6056 Promotional & Advertisement ($ 16,000.00) 6059 6059 LV News Expense ($ 43,000.00) 6100 6100 Office Expense ($ 15,000.00) 6103 6103 Postage ($ 5,000.00) 6200 6200 Maintenance Expense ($ 73,500.00) 6210 6210 · Mowing-Contract Expense ($ - ) 6250 6250 Roads ($ 250,000.00) 6251 6251 Roads {Special Rd. District} ($ 10,000.00) 6300 6300 Ramp Gate Expense ($ 500.00) 6400 6400 Safety Expense ($ 18,900.00) 6440 6440 · Fire Department Fund Raising ($ 1,200.00) 6450 6450 Fire Department Expense ($ 13,400.00) 6500 6500 Special Lake Dredge Operations ($ 87,500.00) 6501 6501 Silt Basin Construction ($ - ) 6502 Special Lake - Silt Containment-Streambank Stabilization ($ 92,500.00) 6503 6503 Special Lake Beach/Other ($ 35,000.00) 6560 6560 New Clubhouse Septic ($ - ) 6562 6562 South Weir Project ($ - ) 6563 Lot 717 ($ - ) 6600 6600 Electricity ($ 28,000.00) 66000 66000 Payroll Expenses ($ 500.00) 6700 6700 Phones ($ 3,500.00) 6750 Total 6750 Water ($ 10,000.00) 6800 6800 Heat {Propane} ($ 8,000.00) 6900 6900 Fuel {Gas/Diesel} ($ 38,000.00) 6901 6901 Dredge Fuel ($ 45,000.00) 7000 7000 Trash Expense ($ 35,000.00) 7100 7100 Campground Expense ($ - ) 7101 7101 Campground Utilities ($ - ) 7300 7300 Deed / Lien Expense ($ 2,500.00) 7600 7600 Cemetery Expense {Reimb} ($ 2,500.00) 7795 7795 Activities Expense ($ - ) 7800 7800 Misc. Expense ($ 6,500.00) 7900 7900 · Fish Stocking ($ 2,000.00) Unapplied Cash Unapplied Cash Bill Payment Expense ($ - ) Total Expenses ($ 1,096,900.00) G/L Acct #
Capital & Investment Expenses 1590 1590 Current Year Cap. Expenditures 1595 1595 Depreciation Expense - Land Improvements Total Labor Cost & Expenses Total Profit/Loss
($ 160,000.00) ($ 223,650.00) ($ 38,057.00) ($ 210,000.00) ($ 13,000.00) ($ 6,300.00) ($ - ) ($ 52,080.56) ($ 10,000.00) ($ 52,000.00) ($ 765,087.56) ($1,232,802.25) ($ - ) ($ 7,500.00) ($ - ) ($ - ) ($ 41,400.00) ($ 25,000.00) ($ 90,000.00) ($ 75,000.00) ($ 15,000.00) ($ 16,000.00) ($ 43,000.00) ($ 15,000.00) ($ 5,000.00) ($ 73,500.00) ($ - ) ($ 225,000.00) ($ 10,000.00) ($ 500.00) ($ 18,900.00) ($ 1,200.00) ($ 13,400.00) ($ 87,500.00) ($ - ) ($ 92,500.00) ($ 35,000.00) ($ - ) ($ - ) ($ - ) ($ 28,000.00) ($ 500.00) ($ 3,500.00) ($ 10,000.00) ($ 8,000.00) ($ 38,000.00) ($ 45,000.00) ($ 35,000.00) ($ - ) ($ - ) ($ 2,500.00) ($ 2,500.00) ($ - ) ($ 6,500.00) ($ 2,000.00) ($ - ) ($1,071,900.00)
($ 284,000.00) ($ - ) ($ 2,145,987.56)
($ 245,000.00) #REF! ($2,081,987.56)
($
($
(84,042.13)
Proposed 2024 Total
Dues and Assessments - Option 1; 8.3% Increase 2023 4000 Membership Dues $ 75.00 4100 Special Assessments $ 597.32 4200 Special Lake Assessments $ 114.45 REVENUES 4202 Additional Dredge Employee $ 21.80 4000 Road Membership 4300 Special AssessmentsDues $ 37.06 4100 Special Assessments Total Operating Dues and Assessments $ 845.63 4150 Lake Ramp Gate Assessment 4203 Special Accrual - Dredge $ 32.70 4350 Defer. Proj. Assmts $ 46.87 4200Maint./Cap. Special Lake Assessments Total Accrual Assessments Dredge Employee $ 79.57 4202 Additional Total Operating/Accrual Dues and Assessments 925.20 4203 Special Lake Accrual - Dredge $ 4501 Special Assessment Campground $ 100.00 4250 NWFS Collections Del Acct Total Accrual/Special Assessments $ 179.57 4251 · VVA Collections Delinquent Acct Total $ 1,025.20
4300 Special Road Assessments
Total Sale of Lot 717
Proposed 2024 Total
2024 Variance Budget%-Increase Budget $ 75.00 $ 8.3% 4.6% $ 573.29 $ Increase (24.03) Increase $ 117.55 $ 3.10 $ 22.20 $ 0.40 94,000) ($ 94,000) $ 134.56 $($ 97.50 Funded @ $250,000 ($ 1,065,345) ($ 1,026,191) $ 922.60 $ 76.97 2,500) $ 32.70 $($ - 2,500) ($ $ 46.87 $($ 218,443) ($ 218,443) $ 79.57 $($ - 41,254) ($ 41,254) $ 1,002.17 $ 76.97 8.3% ($ 57,624) ($ 57,624) $ $(100.00) ($ - ) ($ - ) $ 79.57 $(100.00) ($ 7,500) ($ 7,500) $ 1,002.17 $ (23.03)
($ 250,053) ($ 225,152)
4350 Defer. Maint./Cap. Proj. AssmtsAdditional Lots $ 880.30 Service Capex 4400 Spending - OptionCharge 1 Budget 1 Backhoe - Maintenance $ 72,000 4401 Credit Card Convenience Fee Truck -4500 Maintenance $ 42,000 Campground Income Truck - Safety $ 29,000 4550 Mowing Receipts Tractor - Maintenance $ 40,000 4600 Building Permit Fee Radio/Repeater - Fire/safety $ 17,000 4650 Clubhouse Income Ramp Gate $ 14,000 Trailer 4660 - Fire LV News Income $ 10,000 4700 Sales Income Clubhouse Septic $ 60,000 $
284,000
59,777) ($
59,777)
($ 12,000) ($ Original
($
12,000)
$($72,0007,650) ($
7,650)
$($42,000 215,335) ($ 215,335) $ 29,000
($
1,500) ($
1,500)
($
30,000) ($
30,000)
($
10,000) ($
10,000)
($ 44,000) ($ $ 10,000
44,000)
$ 40,000 $ 17,000 $ 14,000
205,000) ($ 205,000) $($60,000 $($ 284,000 189,000) ($ 189,000)
4850 Special Road Dist. #1
($
2,500) ($
2,500)
4860 · Fire Department Income Dues and Assessments - Option 2; 8.3% Increase 4870 Activities Income
($
1,200) ($
1,200)
2023 4910 Contract Income-P.W.S.D. #3 $ 4000 Membership Dues 75.00 4950 Assessments Misc. Income 4100 Special $ 597.32 4970 Lake Interest Income 4200 Special Assessments $ 114.45 4202Total Additional Dredge Employee $ 21.80 REVENUES 4300 Special Road Assessments $ 37.06 LABOR Total Operating Dues and Assessments $ 845.63 6000 Gross Wages-Administrative 4203 Special Lake Accrual - Dredge $ 32.70 6001 Gross Wages-Maintenance 4350 Defer. Maint./Cap. Proj. Assmts $ 46.87 6002 ·Assessments Gross Wages-Dredge {Sp. Lake} Total Accrual $ 79.57 6003 Gross Wages-Safety Total Operating/Accrual Dues and Assessments $ 925.20 4501 Special Campground $ 100.00 6005 Assessment · Gross Wages - Lifeguard Total Accrual/Special 179.57 6004 Gross Assessments Wages-Housekeeping $ Total $ 1,025.20
6007 Gross Wages-Campground
6010 Employer FICA Tax Expense Employee Capex 6049 Spending - Option 2 Retirement 6051 Employee Insurance Backhoe - Maintenance Total Cost of Labor Truck - Maintenance Truck - SafetyProfit Gross Tractor - Maintenance EXPENSES Radio/Repeater - Fire/safety 6006 Credit Card Merchant Fees Ramp Gate 6050 Administrative Expense Trailer - Fire Audit Expense Clubhouse Septic Total 6052 Insurance & Bonds
Additional Lots
($ 20,000) ($ 20,000) Variance % Increase ($ - 4,000) ($ 4,000) $ ($ 50,000) ($ 50,000) $ (45.10) 15,000) ($ 15,000) $($ 3.10 $($ 2,603,681) 0.40 ($ 2,539,626) $ 84.10 Funded @ $225,000 $ 42.50 ($ 160,000) ($ 160,000) $ ($ 223,650) ($ 223,650) $ $($ - 38,057) ($ 38,057) 210,000) ($ 210,000) $($ 42.50 4.6%
$ $ $ $ $ $ $ $ $ $ $ $ $
2024 75.00 552.22 117.55 22.20 121.16 888.13 32.70 46.87 79.57 967.70 79.57 967.70
$
845.83
$
72,000
$
42,000
765,088) ($ 765,088) $($42,000
$
40,000
$ 40,000
$
17,000
$ 17,000
$
14,000
$ 14,000
$
-
$
$(100.00) ($ 13,000) ($ $(100.00) ($ 6,300) ($ $ (57.50)
13,000)
($
-
($
52,081) ($
52,081)
($
10,000) ($
10,000)
52,000) ($ $($72,000
52,000)
6,300)
)
$($29,000 1,838,594) ($ 1,774,538)
($
7,500) ($
7,500)
($
41,400) ($
$ 10,000
41,400)
60,000
25,000) ($ $($60,000
25,000)
245,000
90,000) ($ $($ 284,000
90,000)
6053 Taxes, Licenses & Permits
($
75,000) ($
75,000)
6054 Legal & Professional
($
15,000) ($
15,000)
6056 Promotional & Advertisement
($
16,000) ($
16,000)
6059 LV News Expense
($
43,000) ($
43,000)
6100 Office Expense
($
15,000) ($
15,000)
6103 Postage
($
5,000) ($
5,000)
6200 Maintenance Expense
($
73,500) ($
73,500)
6250 Roads
($ 250,000) ($ 225,000)
6251 Roads {Special Rd. District}
($
10,000) ($
6300 Ramp Gate Expense
($
500) ($
500)
6400 Safety Expense
($
18,900) ($
18,900)
6440 · Fire Department Fund Raising
($
1,200) ($
1,200)
6450 Fire Department Expense
($
13,400) ($
13,400)
6500 Special Lake Dredge Operations
($
87,500) ($
87,500)
6501 Silt Basin Construction
($
-
$
Special Lake - Silt Containment-Streambank Stabilization
10,000)
)
($
92,500) ($
92,500)
6503 Special Lake Beach/Other
($
35,000) ($
35,000)
Lot 717 & Harbor Project
($ 125,000) ($ 125,000)
6600 Electricity
($
28,000) ($
66000 Payroll Expenses
($
500) ($
500)
6700 Phones
($
3,500) ($
3,500)
Total 6750 Water
($
10,000) ($
10,000)
6800 Heat {Propane}
($
8,000) ($
8,000)
6900 Fuel {Gas/Diesel}
($
38,000) ($
38,000)
6901 Dredge Fuel
($
45,000) ($
45,000)
7000 Trash Expense
($
35,000) ($
35,000)
7100 Campground Expense
($
70,850) ($
70,850)
7101 Campground Utilities
($
30,383) ($
30,383)
7300 Deed / Lien Expense
($
2,500) ($
2,500)
($
2,500) ($
2,500)
7795 Activities Expense
($
17,000) ($
17,000)
7800 Misc. Expense
($
6,500) ($
6,500)
7600 Cemetery Expense
{Reimb}
7900 · Fish Stocking Total Expenses
28,000)
($ 2,000) ($ 2,000) ($ 1,340,133) ($ 1,315,133)
(84,097.75)
Capital & Investment Expenses
Accrual Spending Septic Accrual
4.6% Increase ($ 94,000.00) ($1,026,190.65) ($ 2,500.00) ($ 218,443.21) ($ 41,254.27) ($ - ) ($ 5,000.00) ($ 2,500.00) ($ 225,151.68) ($ - ) ($ 12,000.00) ($ 7,650.00) ($ - ) ($ - ) ($ 1,500.00) ($ 30,000.00) ($ 10,000.00) ($ 44,000.00) ($ 205,000.00) ($ - ) ($ 2,500.00) ($ 1,200.00) ($ - ) ($ 4,000.00) ($ 50,000.00) ($ - ) ($ 15,000.00) ($ - ) ($1,997,889.81)
Viking Valley Association Overall Budget
($
Rock from Dredge($Accrual Total Accrual Spending ($
34,000) Capex
50,000) 6502 - Steambank 84,000)
1590 Current Year Cap. Expenditures
($ 284,000) ($ 245,000)
1595 Depreciation Expense - Land Improvements
($
-
)
Total Capital & Investment Expenses
($ 284,000) ($ 245,000)
P&L
($ 214,461) ($ 214,406)
February 2024
Viking Valley Association Ph: 660-322-9001
7
Lake Viking News
www.LakeVikingMo.com
Viking Valley Association
Viking Valley Association
Viking Valley Association
Budget vs. Actuals: 2023 Budget - FY23 P&L Budget vs. Actuals: 2023 Budget - FY23Budget P&Lvs. Actuals: 2023 Budget - FY23 P&L January - December 2023
January - December 2023
January - December 2023
TOTAL
TOTAL ACTUAL
BUDGET
OVER BUDGET
% OF BUDGET
Income 4000 Membership Dues
95,689.80
107,000.00
-11,310.20
89.43 %
4010 Pre-Paid Dues (deleted) Income
6100 Office Expense ACTUAL
BUDGET
6103 Postage
86.54 %
70,000.00
-47,642.88
31.94 %
6200.01 Maintenance-Supplies/Repairs
49,433.28
1,124,054.06
1,073,000.00
51,054.06
104.76 %
3,319.90
4,000.00
-680.10
83.00 %
208,000.00
-1,908.59
99.08 %
35,000.00
4,304.92
112.30 %
55,000.00
4,004.18
107.28 %
10,000.00
-4,846.67
51.53 %
5,000.00
-5,000.00
6440 Fire Department Fund Raising
70,000.00
-3,086.56
95.59 %
6450 Fire Department Expense
61,000.00
100.29
100.16 %
12,000.00
6,306.93
152.56 %
59,004.18
55,000.00
6,000.00
948.35
115.81 %
217,659.59
110,000.00
107,659.59
197.87 %
5,153.33 6501 Silt Basin Construction
10,000.00
2,695.00
4,000.00
-1,305.00
67.38 %
1,000.00
-300.00
70.00 %
4100 Special Assessments
39,304.92
4150 Ramp Gate Assessment 59,004.18
4203 Special Lake Accrual
4200 Special Lake Assessments 4250 NWFS Collections Del Acct 5,153.33 4251 VVA Collections Delinquent Acct 4201 Dredge Assessment 4300 Special Road Assessments
66,913.44
4202 Additional Dredge Employee 61,100.29
4350 Defer. Maint./Cap. Proj. Assmts
4203 Special Lake Accrual 18,306.93 4400 Service Charge
4401 Credit Card Convenience Fee 4250 NWFS Collections Del6,948.35 Acct 4500 Campground Income
4251 VVA Collections Delinquent Acct
4500.01 Camp Fees {Overnight}
4300 Special Road Assessments 4500.02 Camp Fees {Seasonal} 4500.04 Campground Mowing
700.00
4400 Service Charge
107,000.00
6200.03 Maintenance-Swimming Pool 6200.05 Maintenance-Clubhouse
Total 6200 Maintenance Expense 95,689.80 107,000.00 6210 Mowing-Contract Expense
1,073,000.00
6251 Roads {Special Rd. District}
3,319.90
4,000.00
206,091.41 6400 Safety Expense
208,000.00
6300 Ramp Gate Expense
39,304.92 35,000.00 6500 Special Lake Dredge Operations
Credit Electrical Card Convenience Fee 4501 Campground4401 Special Assessment 124,927.79
230,982.38
8,175.00
6,000.00
2,175.00
136.25 %
Total 4650 Clubhouse4500.04 Income 8,175.00 Campground Mowing
6,000.00
2,175.00
136.25 %
4660 LV News Income 46,812.10 4500.05 Campground Fundraising
50,000.00
-3,187.90
93.62 %
4700 Sales Income
10,000.00
-10,000.00 95,917.78 85,917.78
Viking Fee Valley Association 4600 Building Permit {Reimb}
959.18 %
2,852.00
2,500.00
352.00
114.08 %
3,828.50
15,000.00
-11,171.50
25.52 %
600.00
160.00 %
10,614.30 798.00
23,234.01
65,000.00 340,664.11 10,000.00TOTAL 13,234.01
428,898.12 ACTUAL
75,000.00 BUDGET
353,898.12 OVER BUDGET
4650 Income Budget vs. Actuals: 2023 Budget - FY23 P&L 4860 Fire Department IncomeClubhouse 1,600.00 1,000.00 4870 Activities Income 22,614.302023 12,000.00 4651 Clubhouse Deposit Refund (deleted) January - December 4910 Contract Income-P.W.S.D. #3
3,798.00
3,000.00
Total 4650 Clubhouse Income
4950 Misc. Income
405,664.11
4660 4950.01 Misc. Income {Fines}LV News Income
Total 4950 Misc. Income 4700 Sales Income
4960 Investment Income
25,000.00
-25,000.00
4960.01 Dividend Income
58,133.87 Total 4700 Income Cash Sales Basis Tuesday, January 9,13,218.54 2024 10:10 AM GMT-06:00 4960.02 Interest Earned 5,000.00
58,133.87
4960.03 Realized Gains 148,825.42 4701 Community Area Sales
148,825.42
4700.02 Sales Income {Lots}
4960.04 Capital Gain Distributions
4800 Cemetery Income
{Reimb}
Total 4960 Investment Income
220,177.83
4850 Special Road Dist. #1 6,618.78
4970 Interest Income
4860 Fire Department Income 4980 Accrual Account 4999 A/R Adjustment 4870 Activities Income 7900.01
8,218.54
Shipping Income
5,000.00
1,618.78
132.38 %
0.00
Total 6600 Electricity
14,364.78
70.00 % -635.22
295.00
295.00
66000 Payroll Expenses
-3,096.79
345,982.38 115,000.00 230,982.38 Budget vs. Actuals: 2023 Budget - FY23 P&L 6700.02 Phones {Maintenance}
300.85 %
1,603.53 6700.05 Phones Pool I Pad}
695.00
6,000.00
Total 6700 Phones 67,205.00 6750 Water
8,175.00
2,769.88 1,103.36
10,000.00 6750.07 Water {Campground #1} (deleted)
-10,000.00
6750.08 Water {Campground #2-A} (deleted) 95,917.78
95,917.78
95,917.78 Total 6750 Water
85,917.78 5,796.45
6750.09 Water {Campground #2-B} (deleted)
10,000.00
449.28
4,399.52
2,852.00 6800.03 Heat {Fire House}
2,500.00
6800.04 Heat {Clubhouse}
3,828.50
15,000.00
1,600.00 Total 6800 Heat {Propane}
1,000.00
6800.05 Heat {Office}
12,000.00 3,000.00
7,000.00
959.18 % -1,203.55
82.81 %
7,200.00
-2,800.48
61.10 %
352.00 2,356.14
114.08 % 2,356.14
487.64
487.64 25.52 %
-11,171.50 600.00 7,243.30
3/5
449.28
7,200.00
160.00 % 43.30
100.60 %
25,267.06 38,000.00 10,614.30
-12,732.94 188.45 %
66.49 %
10,855.85
10,855.85
6,428.15
798.00
126.60 % 6,428.15
340,664.11
624.10 %
10,000.00
13,234.01
232.34 %
6900.07 Fuel {Maint.-Road Diesel Truck} 428,898.12 75,000.00
353,898.12
23,234.01 6900.06 Off Road Diesel
571.86 %
42,551.06
38,000.00
4,551.06
111.98 %
6901 Dredge Fuel
64,481.36
45,000.00
19,481.36
143.29 %
7000 Trash Expense
46,385.76
30,000.00
16,385.76
154.62 %
112,962.66
27,900.00
Total 7100 Campground Expense
112,962.66
27,900.00
85,062.66
7101 Campground Utilities
49,856.41
64,750.00
-14,893.59
77.00 %
7300 Deed / Lien Expense
3,128.88
1,500.00
1,628.88
208.59 %
Campground Expense $915,369.77 January 145.17 % 9,7100 Tuesday, 2024 10:10 AM GMT-06:00
85,062.66 1/5
404.88 %
7103 Campground Electrical Expense
145,000.00
33,696.80
123.24 %
6001 Gross Wages-Maintenance
156,285.68
213,000.00
-56,714.32
73.37 %
35,000.00
-35,000.00
168,641.13
175,000.00
-6,358.87
7,887.30
6,000.00
1,887.30
7600 Cemetery Expense
{Reimb}
404.88 %
3,375.00
3,000.00
375.00
112.50 %
7795 Activities Expense
31,142.33
15,000.00
16,142.33
207.62 %
96.37 %
7900 Fish Stocking
7,000.00
2,000.00
5,000.00
350.00 %
131.46 %
Total 7795 Activities Expense
38,142.33
17,000.00
21,142.33
224.37 %
2,298.88
122.99 %
7800 Misc. Expense
14,909.93
5,000.00
9,909.93
298.20 %
8,788.60
8,400.00
388.60
104.63 %
6010 Employer FICA Tax Expense
43,512.63
50,000.00
-6,487.37
87.03 %
6049 Employee Retirement
3,042.01
4,500.00
-1,457.99
67.60 %
Total Expenses
6051 Employee Insurance
64,554.33
45,000.00
19,554.33
143.45 %
NET OPERATING INCOME
Total Cost of Goods Sold
$643,707.36
$691,900.00
$ -48,192.64
93.03 %
Other Income
GROSS PROFIT
$2,298,162.41
$1,334,600.00
$963,562.41
172.20 %
8470 PPP Loan Forgiveness Income
Expenses
Unapplied Cash Bill Payment Expense Uncategorized Expense
Total Other Income
4050 Bad Debt
11,009.57
11,009.57
6006 Credit Card Merchant Fees
5,388.79
7,500.00
-2,111.21
71.85 %
6008 Contract Labor
6,000.00
4,000.00
2,000.00
150.00 %
Other Expenses
6009 Gross Wages Silt Containment
717.25
717.25 0.00
January $1,822,800.31 - December 2023$1,349,350.00
$473,450.31
135.09 %
$490,112.10
-3,222.79 %
$475,362.10
$ -14,750.00
ACTUAL
BUDGET
OVER BUDGET
% OF BUDGET
$0.00 $0.00 Cash Basis Tuesday, January 9, 2024 10:10 AM GMT-06:00
$0.00
0.00% 4/5
-13,643.09
90.04 %
TOTAL
1590 Current Year Cap. Expenditures
123,356.91
1590.01 Cap. Expenditures - Maintenance
87,095.28
Total 1590 Current Year Cap. Expenditures
210,452.19
137,000.00
87,095.28 137,000.00
203.26
73,452.19
153.61 %
203.26
7810 Investment Expenses
5,450.30
5,450.30
7820 Realized Loses
58,647.49
58,647.49
6050 Administrative Expense
73,474.10
37,000.00
6052 Insurance & Bonds
85,397.13
93,000.00
-7,602.87
91.82 %
Reconciliation Discrepancies
6053 Taxes, Licenses & Permits
74,157.02
55,000.00
19,157.02
134.83 %
Total Other Expenses
$274,753.24
$137,000.00
$137,753.24
6054 Legal & Professional
25,374.65
15,000.00
10,374.65
169.16 %
NET OTHER INCOME
$ -274,753.24
$ -137,000.00
$ -137,753.24
200.55 %
6056 Promotional & Advertisement
13,360.11
15,000.00
-1,639.89
89.07 %
NET INCOME
$200,608.86
$ -151,750.00
$352,358.86
-132.20 %
Cash Basis Tuesday, January 9, 2024 10:10 AM GMT-06:00
198.58 %
172.54
Budget vs. Actuals: 2023 Budget - FY23 P&L 0.00
1595 Depreciation Expense - Land Improvements
105.76 36,474.10
172.54 Viking Valley Association
7910 Purchases
6007 Gross Wages-Campground
105.76
% OF BUDGET
136.25 %
503.17 93.62 %
6900.05 Fuel {Fire Department}
178,696.80
6011 NWFS Fees
0.00 %
OVER BUDGET 516.73
503.17 -3,187.90
3,798.00
10,000.00
BUDGET
89.45 %
-7,000.00
50,000.00
6750.06 Water {Beach #3}
6900.02 Fuel {Security}
-2,216.08
TOTAL 7,000.00
136.25 % 454.03
6900.01 Fuel {Maintenance}
2,115.92
-580.38 134.41 %
5,500.00
2,175.00 454.03
Total 6900 Fuel {Gas/Diesel}
12,298.88
26.73 % 297.47
6,000.00
6750.05 Water {Beach #2} 46,812.10
43.69 %
1,523.94
-4,396.47 297.47 516.73 2,769.88
95.77 %
695.00
1,523.94 January - December 2023
2,175.00 ACTUAL
30.00 %
1,652.84
-300.00 15,000.00
2,403.21 5,500.00 Viking Valley Association 124,927.79
6900 Fuel {Gas/Diesel} 22,614.30
6000 Gross Wages-Administrative
6005 Gross Wages - Pool Attendant
2,712.54
1,652.84
6800 Heat {Propane}
50000 Cost of Goods Sold
6004 Gross Wages-Housekeeping
2,712.54
6750.04 Water {Maint. Barn}
1/5 264.37 %
-10,499.64
197.87 % 1,758.65 1,284.92 67.38 %
624.10 % 571.86 % % OF BUDGET
13,683.83 115.81 %
15,000.00
Cash Basis Tuesday, January 9, 1,103.36 2024 10:10 AM GMT-06:00
Cost of Goods Sold
6003 Gross Wages-Safety
4,500.36
6600.07 Electricity {Fire Dept. Sirens}
6900.04 Fuel {Special Lake} {Reimb} 405,664.11 65,000.00
6002 Gross Wages-Dredge {Sp. Lake}
152.56 % 36,015.00
6750.03 Water {Clubhouse}
733.93 %
$2,941,869.77 Cash $2,026,500.00 Basis
6,306.93
52,804.00
36,015.00
126.60 %
Uncategorized Income Total Income
11.79 %
188.45 %
190,177.83
-2,216.08
-29,550.00 100.16 %
6,000.00
4950 Misc. Income
Unapplied Cash Payment Income
3,950.00 100.29 33,500.00
52,804.00
8,175.00
4910 Contract Income-P.W.S.D. #3
Total 4950 Misc. Income
94.19 %
6600.06 Electricity {Clubhouse}
1,000.00
132.82 %
-3,483.19
95.59 %
505.63
700.00
132.34 %
18,327.75
6750.01 Water {Assn. Office} 6750.02 Water {Pool}
232.34 %
122,593.51
51.53 %
60,000.00
0.00
30,000.00
2,115.92
56,516.81
1,798.42 107.28 %
373,500.00
4,919.62 17,205.00
Sales of Product Income 4950.01 Misc. Income {Fines} Services
-4,846.67
50,000.00
Billable Expense Income Markup
4,004.18
112.30 % 120,795.09
1,949.84
6800.01 Heat {Maintenance Barn}
0.00
4,304.92 373,500.00 494,295.09
1,949.84
6700.04 Phones {Security}
4850 Special Road Dist. #1
88.48 %
6600.04 Electricity {Sec./Fire House}
6700.01 Phones {Campground}
4701 Community Area Sales Mowing Receipts 4550 4800 Cemetery Income
-1,037.18
505.63
6700 Phones 124,927.79
4501 Campground Special Assessment Electrical 10,000.00
9,000.00
1,284.92 -1,305.00
4650 Clubhouse Income
Total 4500 Campground Income Total 4700 Sales Income 95,917.78
8.75 %
7,962.82
107,659.59 1,758.65
6600.03 Electricity {Boat Ramp}
111.86 %
-1,095.00
217,659.59 110,000.00 6600.01 Electricity {Office/Map Shack} 6600.02 Electricity {Maintenance}4,000.00 2,695.00
290.42 %
1,200.00
300.85 % 26.73 %
99.08 % 2,134.12
105.00
13,683.83 948.35
134.41 %
490.77 %
4,570.01
-1,908.59 18,000.00 20,134.12
6,000.00
-4,396.47
83.00 %
2,400.00
-680.10
6563 Lot 717 Expense 6,948.35
17,205.00
108.27 %
9,378.41
6,970.01
12,000.00
6,000.00
104.76 % 18,605.60
2,400.00
-3,086.56
70,000.00
126.39 %
11,778.41
66,913.44 6550 Interest Expense
50,000.00
95,917.78
51,054.06 225,000.00 243,605.60
18,327.75 -5,000.00
67,205.00
4700.02 Sales Income {Lots}
-3,000.00
6502 Special Lake Silt Containment 5,000.00
4600 Building Permit Fee
4500.03 Camper Storage 4651 Clubhouse Deposit Refund (deleted)
3,000.00
496,093.51
4550 Mowing Receipts 1,603.53 4500.01 Camp Fees {Overnight}
4500.02 Camp Fees {Seasonal}
8,791.10 18,471.08 89.43 %
Total 6500 Special Lake Dredge Operations
6600 Electricity
7,889.58
88,471.08 70,000.00 -11,310.20
1,798.42
6561 Weir/Harbor Project
89.43 %
7,889.58
18,306.93 6562 South Weir Project
124,927.79 115,000.00
-11,310.20
6500.01 Spec. Lake- Dredge Supp/Repairs
6503 Special Lake Beach/Other
49,433.28
8,791.10
6560 New Clubhouse Septic 61,000.00 61,100.29
4500.05 Campground Fundraising
Total 4500 Campground Income 4500 Campground Income345,982.38
95,689.80
1,124,054.06 6250 Roads
4500.03 Camper Storage 4350 Defer. Maint./Cap. Proj. Assmts
136.40 %
22,357.12
4100 Special Assessments
4202 Additional Dredge Employee
102.73 %
4,367.67 OVER16,367.67 BUDGET 12,000.00 % OF BUDGET
6200 Maintenance Expense
89.43 %
4201 Dredge Assessment
1,118.28 -673.04
-11,310.20
4000 Membership Dues 4200 Special Lake Total Assessments 206,091.41
% OF BUDGET
41,000.00 5,000.00
107,000.00
4150 Ramp Gate Assessment
OVER BUDGET
42,118.28 4,326.96
95,689.80
4010 Pre-Paid Dues (deleted)
BUDGET
TOTAL
6059 LV News Expense
Total 4000 Membership Dues
4000 Membership Dues
ACTUAL
2/5
200.55 %
February 2024
8
Viking Valley Association Ph: 660-322-9001
Lake Viking News
www.LakeVikingMo.com
serving the Lake Viking area
Got Debt?
Don’t leave it behind for your Family!
Don’t delay! Call me for a Life Quote today!
Dallas Lockridge Insurance LLC Dallas Lockridge, Agent • 660-663-5414
DallasLockridgeInsurance@gmail.com • www.DallasLockridgeInsurance.com
660•973•4872
660•973•4872
CUSTOM MADE TARPS
CUSTOM MADE TARPS
Boats, Trucks, Grills, Air Conditioners, Wagons, Trampolines, Semi Rollovers, Travel Trailer Skirting. Sand Box Covers, Upholstery, Disc Mowers & More!
Boats, Trucks, Grills, Air Conditioners, Wagons, Trampolines, Semi Rollovers, Travel Trailer Skirting. Sand Box Covers, Upholstery, Disc Mowers & More!
24968 St. Hwy 190 Jamesport, MO 4 miles south of Jamesport on Hwy 190
24968 St. Hwy 190 Jamesport, MO 4 miles south of Jamesport on Hwy 190
Midwest Mini
We have a large variety of styles, sizes & colors with affordable pricing!
For All Your Tarp Needs
For All Your Tarp Needs
Roberson Funeral Homes
King City (660)535-4321 Bethany (660)425-3315 Eagleville (660)867-3112 Pattonsburg (660)367-2117 Princeton (660)748-3325 Stanberry (660)783-2869 Jamesport (660)684-6999
STORAGE 9
6 • MINI • BOAT • RV • STORAGE •
LLC
Keep your Rv and Boats out of the weather!
MIDWEST MINI BARNS
Check Out Our Lawn Furniture! • Maintenance Free Portable Buildings • New Garden Sheds • Garages • Horse Sheds • Custom Builds
General Dentistry
offering
(Home) 660-449-2920
GLO Whitening and BOTOX Cosmetic 307 S. Main • Gallatin, MO 64640 Ph: (660) 663-2814 www.HumphreyDental.com
3008 US Highway 69, Winston, MO 64689 Office (660) 749-5310 • midwestminibarns.net We now offer Log Cabins!
A St. Jos
Space, we have room for you!
660-605-1460 Stanley E. Humphrey, DDS Jacob E. Humphrey, DDS
Quality Storage Buildings
When you need your
Exit 61 off I-35 – Winston, MO – (Shop) 660-749-5310 (Cell) 660-663-7633 At Exit 61 on I-35 - Winston, MO
Humphrey Dental Group
M
The Way Out
660-367-4407 888-669-5765
• Chicken Coops • Dog Kennels • Portable Buildings • Garden Sheds • Horse Sheds • Custom Builds
Rob’s Cycle
Open: 7:30 - 5:30 Mon - Fri 7:30 - 12:30 Sat AUTO PARTS
www.robscycle.com
Owners: Johnnie & Sally Black
PARTS • SALES • SERVICE
Rob & Tricia Bozarth, Sales
#1 Polaris Drive Pattonsburg, MO 64670
FROST AUTOMOTIVE, INC. frostauto@hotmail.com
660-663-2152 or 660-663-2455 110 West Grand • Gallatin, MO 64640
Co
February 2024
Viking Valley Association Ph: 660-322-9001
9
Lake Viking News
www.LakeVikingMo.com
ALCOHOLICS ANONYMOUS
will hold its first meeting for Lake Viking and the surrounding area on Saturday, March 9 at 10:00 am at the Lake Viking Church, 18842 Otter, Gallatin, MO, 64640 (just east of the Lake Viking entrance).
If you have questions, please contact Tom at 913.209.2777. (Please do not call the Church).
WWW.TOWNANDCOUNTRYSELLS.COM
Providing excellent service to Lake Viking!
Anita Riley
660.663.5026
Toni Cox
Tanya Burns
660.605.0059
Waterfront!
660.663.7918
Lot 621 81' Shoreline! 4 Bed | 3.5 Bath 4-Car Garage, 4000 Sq. Ft. 2 Kitchens, R-V Hook Up 2 Bay Boat Dock w/swim platform
David Cox
660.663.7289
Cole Rorebeck
660.654.9354
Waterfront!
Lot 55 153' Shoreline! 3 Bed | 2 Bath Covered Dock, Vaulted Ceilings, Formal Living Room w/Cozy Fireplace
Amazing Views on Main Channel!
5 Bed | 3 Bath Modern Features Throughout Attached Garage, Wet Bar R-V Hook Up, & 1 Bay Boat Dock
$1,150,000
Impressive Modern Farmhouse!
Waterfront!
Lot 310 2 Shoreline 120' 2 Bay Boat Dock $399,000
Tier Lots! Lots 2671 & 2672 Beautiful Views $16,000
Tier Lot! MH Lot 19 Access to Electric & Water $8,000
Lot 3175 Open Plan Living! Recently Remodeled Spacious Rear Deck, Basement Living Area, Loft, Cozy Firepit, & Yacht Club Membership
$399,000
$627,000
Waterfront!
660.973.6286
Lot 81
$1,395,000
Waterfront!
Bob Gaekwad
Lo Lot 7717 102 Shoreline S 102' Yacht Club Slip $264,900
Tier Lot! Lot 1871 Located Near Dam $12,000
Tier Lot! Lot 2454 Near West Entrance $6,000
801 S Main Street Gallatin, MO 660-663-5757
Waterfront! Lot 600 52' Shoreline 1 Bay Boat Dock $175,000
Tier Lot! Lot 4003 Near Main Entrance $8,000
We're committed to making buying or selling property a seamless and enjoyable experience. When you're ready, we'll be here.
@TownAndCountrySells Jeff Riley, Broker
10
February 2024
Viking Valley Association Ph: 660-322-9001
Lake Viking News
www.LakeVikingMo.com
Obituaries Terry L. Zerbe 1952-2024
Terry L. Zerbe - age 71, of Gallatin, MO, passed away Sunday morning, January 28, 2024, at Saint Luke’s Hospital in Kansas City, Missouri. Terry was born on February 19th, 1952, the son of Junior and Betty (Bogue) Zerbe in Bethany, MO. He was a 1970 graduate of North Harrison High School. At a young age he was baptized at the Methodist Church in Eagleville. Terry had a 51-year career in the trucking industry and retired in July 2023 from BMS Transportation without ever being involved in an accident. On November 17th, 1997, he was united in marriage to Sally Stubblefield. Terry enjoyed deer hunting, fishing, and boating. He will be dearly missed. Terry was preceded in death by his parents; mother-in-law, Joan Stubblefield; granddaughter, Brittany Zerbe and several aunts and uncles. Survivors include his wife, Sally of the home; children, Tim (Amanda) Zerbe, Maurina Offield, and Jared Zerbe; 9 grandchildren; 9 great-grandchildren; sister, Karla Holman; nieces and nephews, James & Cyndi Owens, Raymond & Brooke Owens, Kyla & Glen Waters, Micha Stubblefield, Mandi & Antonio Lathon, Melody & Fred Miller, Marla Stubblefield, Denise & Danny Frye, Stacy McElwee, Jamie Thomas and numerous great nieces and nephews also survive. In lieu of flowers, memorial contributions are suggested to the American Heart Association in care of the funeral home. A celebration of life will be held at a later date. Arrangements entrusted to the care and direction of Stith Funeral Home in Gallatin. Lynda Joyce Worrell 1949-2024
Lynda Joyce Worrell - age 75 of Gallatin, Missouri, passed away Thursday morning, February 8, 2024, at Daviess County Nursing and Rehab in Gallatin, Missouri. Lynda was born on January 4, 1949, in Ft. Sill, Oklahoma. She was the daughter of George and Betty Fuller. Growing up, her father was in the military, so they moved around a lot. Eventually they settled in Lawton, Oklahoma, where she graduated High School in 1967. She then moved to Lake Viking and earned a business degree from North Central Missouri College. She worked at the Cameron Drug Store and that is where she met Gary Worrell. They were married March 12th, 1979, in Miami, Oklahoma. Gary and Lynda later divorced but remained lifelong friends. Lynda was a hard worker. She worked at Hedrick Medical Center in the medical transcription department, eventually becoming the head of the department. She then started her own transcription business and worked for Dr. Dickinson. Lynda was a member of the Assembly of God Church in Gallatin. She loved animals, especially cats and dogs. Lynda was always one to dress in style. She also liked having new clothes and cars; she had good taste for the finer things in life. Lynda will be dearly missed by her family and friends. Lynda was preceded in death by her parents and brother, Donnie Fuller. She is survived by her friend and caretaker, Gary Worrell; siblings, George Earl Fuller of VA, Jerry Fuller (Ann) of Oklahoma City, OK, David Fuller of Guymon, OK, Ronnie Fuller of Wichita, KS, Larry Fuller of Wichita, KS, and Sharon Harris (Lonnie) of Aurora, MO; special nephew, George Wayne Fuller; nieces, nephews, and other extended family members also survive. In lieu of flowers, memorial contributions are suggested to the Assembly of God Church in Gallatin in care of the funeral home. No formal services will be held. Arrangements entrusted to the care and direction of Stith Funeral Home in Gallatin.
ING
The owner of this 2800 sq ft. home on 2 beautiful waterfront NE lots has accomplished making this property to have the look and feel of being in a nice resort. Whether you are looking for a lake get away home or a full-time home, this one is it! The home has been completely remodeled! 4 bedrooms (1 non-conforming), 3 baths, vessel sinks with marble tiled shower. Granite countertops, beautiful cabinetry, stainlesssteel appliances AND a second kitchen on lower walkout level. 2 waterfront lots located on a great ski cove on a private inlet which gives you the perfect dock and swim area. 189’ of stacked rock encompass the area with a water fountain just in front of new firepit area. Exceptional landscaping, dock, and new home exterior! You Will NEVER Want to Leave Home!!!!
IST WL
$979,900
#9 & 10
ING
ING
Looking for your perfect waterfront Lot? We have the one for you! This property is almost an acre lot, level and located in the first main cove, close to the Dam on the West side. It has main channel views, yet you have a protected dock and swim area. Newer dock, extra wide slip opening, with large swim deck, and new style ladder. Stacked rock seawall. Ready for your new dream home. Two entrances at the top of the lot which will be perfect for a large, half circle drive. All of these amenities, location, view, level lot and size of almost an acre add up to the perfect lot you will love!
IST
L NEW
$365,000
#7093
ING
Catch this opportunity quickly to own a PRIME waterfront E N lot at Lake Viking! Single well boat dock with lift and swim platform. 80’ of shoreline with stacked rock seawall, located on almost 1/2-acre, with a shelter for you to relax and enjoy the beautiful views of Lake Viking. The shelter has a large concrete pad, water, electricity, and is partially enclosed for all your lake toys. This level lot is ready for you to build your future dream home or just grab your suits and fishing poles and come have some fun at Lake Viking for years to come!
The perfect get-away at Lake Viking! This cozy little ANE frame is on 2 level lots, .74 acres, and full of nature and privacy. 2 bed, 1 bath, all electric, balconies off both bedrooms, and 2 new large storage buildings. The backyard is perfect for relaxing with lake views, sitting around a fire or reading a book watching the sun set. This is a great place to watch the 4th of July fireworks at Lake Viking. It is located close to Beach 2. Enjoy the lake amenities such as the Clubhouse, pool, marina with private boat launch, beaches, and community areas. This would be a great weekend home! Make it your own, with a little TLC it can be just what you have been waiting for! This home is being sold turnkey and “AS IS”.
$362,500
$179,000
IST WL
#311
CE PRI CED! U RED
IST WL
#2492 & 2493
ING
Amazing 4,468 sq. ft. lodge style log home. Tiled entry flows into the breakfast, kitchen, dining, & living room. Beautiful, open, staircase. Breakfast area has wet bar w/ granite counter tops & extra seating. Large open kitchen w/ stainless appliances & granite counter tops. Dining area opens to lakeview deck. Wood flooring & ceilings. Dbl. sided gas f.p. & wall of windows from floor to ceiling. Master Suite w/ walk out to deck, sitting area w/ f.p., and lg. walk in closet. Master bath has a dbl. sink, Jacuzzi tub, and shower. Loft area gives you lake view, and provides extra space. Lower level has family area w/ walkout to patio, 3 bedrooms and a bath, Storage garage & laundry area.
This waterfront lot has many opportunities and is priced NE to sell! It has 94 ft of shoreline, a level lot and ready for you to build your very own lakeside oasis nestled in a secluded cove. Enjoy the amenities that the lake has to offer, a clubhouse, pool, playground, sandy beaches, and a marina with a boat launch. Come relax and make memories with all the boating, fishing, jet skiing, and sunsets that you want! This is a must see and won’t last long!
#1743 & S-126
#700
$499,900
#S-142.................................... $49,900 #3139 & 3140 (YC) ............... $35,000 #1700 ..................................... $30,000 #2674 ..................................... $25,000 #1631 & 1632........................ $24,000 #2438 ..................................... $14,900 #2440..................................... $14,900 #2238 ..................................... $14,000
IST WL
$119,000
#1841 ..................................... $14,000 #2433 ..................................... $13,500 #2405 & 2406 ....................... $12,900 #1858 ..................................... $12,500 #2691 ..................................... $12,000 #2403 ......................................$11,000 #1682 ....................................... $9,500
#1845 ....................................... $8,500 #2389 ....................................... $8,000 #1706 ....................................... $6,000 #1101 ....................................... $5,900 #1196 ....................................... $5,000 #2342 ....................................... $5,000 #2701 ....................................... $4,000
Viking Valley Association Ph: 660-322-9001
www.LakeVikingMo.com
February 2024
Lake Viking News
11
12
February 2024
Lake Viking News
Dock Repair Dock Remodeling
Elmo’s Elephant Trunk:
Antiques, rift & More 210 N Central Pattonsburg, MO
(Behind the Polaris Dealership)
Only 15 minutes from Lake Viking!! Open Saturdays 10am - 3pm
Come in and tell us what our logo says for 20% off any one item.
Extensions Add-ons Winston Construction Robert Williams
816-419-1418
Viking Valley Association Ph: 660-322-9001
www.LakeVikingMo.com
Viking V Valley Association Ph: 660-322-9001
www www.LakeVikingMo.com www.LakeV ikingMo.com
February 2024
13
V Lake ake Viking News
Member Spotlight Hello Lake Viking Community! Help us welcome a new family to our special neighborhood. Dr. Zach Mahler and his wife Ally, along with their two beautiful daughters (Charley 4 & Hadley 2) are officially full-time residents. You may see them walking their two Golden Retrievers by the airstrip or near Beach #2, as the family loves the outdoors and water sports. Growing up going to lakes near their former hometown of Lincoln, NE they have fully embraced lake life. They have welcomed friends and family from their hometown to boat, waterski and enjoy all the amenities of Lake Viking. Dr. Mahler and Ally both work for Harrison County Community Hospital and Medical Clinic. This dynamic husband & wife team provides a wide variety of health and medical needs to residents in the area. “This was a big pull for us to come here,” says Ally. “We really wanted to work as a team for our patients.” Zach earned his Medical degree at the University of Nebraska Medical Center and went on to complete his Family Medicine Residency in Lincoln, NE graduating in 2022. Ally earned her nursing degree at UNMC back in 2015 and has previously worked as an RN at CHI Health St. Elizabeth in Lincoln, NE. She spent 5 years as charge nurse in a 16 bed ICU, followed by 2 years in Labor & Delivery before moving here to be Dr. Mahler’s nurse full-time. In addition to raising two young girls and working full time, Zach likes to spend his “free
time” playing competitive Ultimate Frisbee across the country, rock climbing, and partaking in various water sports such as kitesurfing and barefooting. Ally spends most of her free time doing DIY projects, woodworking and running kids around to activities. But most of all, they all love their quiet weekday nights on the water as a family. Zach is a new General Practitioner at the HCCH Medical Clinic, located at 3202 Miller St. in Bethany, Mo, approximately 25 miles N of Lake Viking off I-35. He currently has openings for new patients of all ages and specializes in preventative care, asthma, ADHD, Diabetes, COPD, prenatal, pediatrics, colonoscopies, and many others. He also is a part of the new Weight Management and Wellness Program. “Harrison County Community Hospital & Clinic both provide excellent patient care and utilize the latest in technology to assist in topnotch patient care and treatment. We also will start building a new hospital in these coming months, which is very exciting.” states Dr. Mahler. “Ally & I are both thrilled to work in the same clinic, and be able to provide first class care to area residents and neighbors.” There are already several residents at Lake Viking who have introduced themselves and have made appointments for initial care and health exams. Both Dr. Mahler & Ally are available for initial consultations, please contact the HCCH Medical Clinic at 660-4253154 to schedule an appointment.
“We have truly been enjoying our new home and community here at Lake Viking. We don’t take lake time for granted and we feel blessed to be here, raising our family.” Says Ally. Many residents at Lake Viking have welcomed the Mahler family to the area, and appreciate their health care professionalism, which may provide assistance in local emergencies. If you see them out, don’t hesitate to stop and say, “Hi.”
Know a member that you would like to see featured? Let us know! Contact us at lakevikingnews@gmail.com
Who Ya Gonna Call? Daviess County Who YaEMERGENCY: Gonna Call? Daviess County Sheriff EMERGENCY: Daviess County 911
911 660-663-2031 or 660-663-2149
Sheriff of Daviess County
660-663-2031 or 663-2149
State Highway Patrol (emergencies)
800-525-5555
State Hwy Patrol (emergencies)
800-525-5555
Lake Viking Assoc. Office Lake Viking Assoc. Office 660-322-9001 660-322-9001 ext. 4 Lake Viking Assoc. Safety Dept 660-322-9001 ext. 1 Lake Viking Assoc. Safety Dept. 660-663-9185
Public Water Supply District (PWSD) Public #3 Water Supply 660-663-2771 District #3 (PWSD) After Hours Emergencies
Water Plant (PWSD) (after hours)
660-334-0100
Farmers’ Electric Co-opFarmers’ Electric Co-op 800-279-0496
660-663-2771 660-334-0243
After Hours Emergencies
800-279-0496 800-927-5334
Trash Service (Affordable Disposal)
816-238-8933
Phone Company (Windstream) Phone company (Windstream) 800-501-1754
800-501-1754
Farmers’ Electric Co-op (after hours)
800-927-5334
Trash service (Affordable Disposal)
816-238-8933
Viking Valley Assoc. 144 E. Main Gallatin, MO 64640 660-322-9001 phone
Who Ya Gonna Call?
February 2024
Lake Viking News 14 Almost everything...
Viking Valley Association Ph: 660-322-9001
www.LakeVikingMo.com
Viking Valley Association Office Address: 144 E. Main, Gallatin, MO 64640 660-322-9001 | vvaoffice@lakevikingmo.net LakeVikingMO.com Public Water Supply Office Hours: District #3 May 1 - Labor Day Kyle W. Parkhurst, President, Monday-Friday: 8 a.m.-4 p.m. term expires 4/2026 - SubDistrict #3; Harlan Horst, Saturday: 8 a.m.-12 p.m. Vice President, term expires Day after Labor Day - April 30 4/2026 - Sub-District #5; Monday-Friday: 8 a.m.-4 p.m. Mark Closterman, Secretary,
you need to know about Lake Viking
Lake Viking 2023 Boards and Committees Activities Committee Mary Hibler (Chair), Dustin Hibler, David Hibler, Gail Bush, Resa Wiltse, Leanne Lee, Dan and Connie Weidmaier, Dave & Tina Daniel, Cassie Martin, Jeremy Lillig (Board Contact). Board of Directors President, Doug Winter; 1st Vice President, George Eshnaur; 2nd Vice President, Terry Nibarger; Secretary, Tom Rice; Assistant Secretary, Robert Walton; Treasurer, Michelle Sullivan; Assistant Treasurer, Jeremy Lillig. VVA Board of Directors Meetings are held the second Sunday of each month, at 2:00 p.m. at the clubhouse. All members in good standing are welcome to attend. Building Committee Flint Hibler (Chair), Marvin McNabb, Doug Wiltse, Matt Hibler, Al Christifano, Mary Aschbrenner, Jim Miller, Gregory Hall, Sue Morris, Robert Walton (Board Contact). Building Committee Meetings are held the 2nd and 4th Tuesday of each month at the clubhouse. Building permits are required to be approved by the Building Committee prior to the start of any construction as stated in the Covenants, Restrictions, By-Laws, Rules and Regulations of the Viking Valley Association. Campground Committee James Funk, (Chair), Mary Hibler , Jeff Spragues, Kathy Price, Charles Sudduth, Randall Davidson, Mike Booth, Flint Hibler, Bob Gates, Michelle Sullivan, Denise Ferguson, George Eshnaur (Board Contact) Dredge & Erosion Committee Shawn Hepinstall (Chair), Paula Hepinstall, Robert Hayes, Brett Bush, Dave Daniel, Jim Miller, Doug Winter (Board Contact) Finance Committee Paula Hepinstall (Chair), Steve Danner, Flint Hibler, George Eshnaur, Kevin Euston, Jeremy Lillig, Troy Lesan, Terry Nibarger, Jacque Leslie, Deena Stous ,Michelle Sullivan (Board Contact). Fishing Committee Brett Bush (Chair) Shawn Hepinstall, Gary Buck, Troy Knight, Jim Powers, Tom Rice (Board Contact) Handbook Committee Mary Miller(Chair), Donna (Archibald) Redden, Kim Spidle, Terri Schlaiss, Tom Rice (Board Contact) Infraction/Safety James Funk (Chair), Marvin McNabb, Marianne Hughes, Carl Butcher, Ed White, Bob Shinogle, Safety Coordinator: Jason McTheeney, Anthony Castillo, Terry Nibarger ( Board Contact) Lake Committee Troy Lesan (Chair) Shirley Leakey, Don Leeper, Carolyn Leeper, Bo Steed, Mike Krehbiel, Sherry Krehbiel, Eric Odette, Robert Walton, Robert Walton (Board Contact) Email: lakecommittee@gmail.com. Meetings held the 2nd Wed. of the month at 2:00 p.m. Special Road District Ron Spidle, Troy Knight, Tony Gronniger Strategic Planning Committee Matt Nielsen (Chair), Tony Gronniger, Terry Nibarger, Tom Rice, Haley Wright, Anthony Dirks, Sue Wolfe, Nikki Prewitt, David Thomas, Joe Steer, George Eshnaur (Board Contact) Technology Committee Kelly Mathenia, Mike Lammers, Jeff Ferguson, (Board Contact) Volunteer Fire Department Fire Chief-Tony Gronniger, Volunteers: Rusty Hendricks, Gary King, Dennis Schlaiss, DJ Schlaiss, Tanner Hunter, Luke Threlkeld, Mark Closterman, Anthony Dirks, Billy Hunter, Dakota Hiley, Nick Walker, Stephanie Closterman, Jessica Conard, Robert Walton (Board Contact). The Fire Department meets on the second Friday of the month at 2:00 PM. If you have the interest and the time to serve your community, be sure to attend the next meeting. The monthly siren test will also be done at that time. Property Owners You are responsible for your guests and their actions. It is your responsibility to educate them on the rules and regulations of Lake Viking. Lake Viking is private property, but all lots are owned by some other individual. Please do not drive or ride ATVs or bicycles on neighboring lots, or walk across lots to fish or use others’ property without first getting the property owner’s permission. Please Keep Control of Your Dogs Dogs are not allowed off the member’s property and shall be contained by a fenced enclosure or controlled by a leash. Guests’ dogs are included. Violation of this rule may be subject to an Infraction Ticket issued to the property owner.
term expires 4/2024 - SubDistrict #2; Gary Buck, Director - term expires 4/2024 - Sub-District #1; Mike Lammers, Director term expires 4/2025 - Sub-District #4; Zack Morrison, Superintendent; Gary King, Water Operator; Diane Hulett, Clerk. Board meetings are held on the 3rd Tuesday of each month at 4 pm at PWSD #3 office. Office Hours: 8am-4pm • Monday thru Friday. All payments for metered water bills are to be made payable to Public Water Supply District No. 3 of Daviess County, Missouri. You may abbreviate as PWSD #3. If you have any questions, contact the PWSD No. 3 office, 116 Waterworks Dr., Gallatin, Mo. 64640 (located at the water plant). Phone 660-663-2771. Online payments can be made at: https://pwsd3daviess.azurewebsites.net For the convenience of customers of Public Water Supply District No. 3, a drop box is available at the front door of the office located at the water plant for the payment of water bills. Payments received after 4 p.m. in the drop box will post the following day. For the convenience of Association members, a drop box is available in the front door of the association office for the payment of association bills.
Mowing Regulations You are required to have your lot mowed by May 1st, June 1st and September 1st of each year. If you do not keep your lot mowed, or hire a contract mower, the Association will mow it, and bill you $90.00 for each mowing.
The Association does not want to be in the mowing business. Please self-mow your lot or hire a contract mower to do it for you. All contract mowers are required to submit a customer list to the Association office. If you are not on their initial list, you may be accidentally billed by the Association, so please contact your mower early. The below listed mowers have registered with the Association office and can usually be reached in the evening. There may be other mowers who advertise in the Lake Viking News.
Contract Mowers Can Save You Money
Eric Critten ....................................................................660-663-9122 Randy Gatton ................................................................660-663-9348 Mark Hoig ......................................................................816-726-2644 Gary Salmon .................................................................660-663-9363 Jeff Hoppenthaler ........................................................660-663-7951 Rick Roberts .................................................................816-558-2825 Mow Betta Lawn Care ..................................................816-465-0178 Patriot Lawn & Landscaping .......................................573-944-0802 Pain In The Grass, Steven Carlton ..............................660-322-2988 Jake Cameron ...............................................................816-288-1067
Building Permit Notice Building Permits are required, but not limited to the following projects: fences, storage shed, shelters, decks, boat docks, boat houses, room additions, porches and any alteration of the roof line; and any other construction that requires large earth moving equipment, concrete trucks and other equipment that requires multiple axle trailers. Failure to comply with building regulations * DAVIESS COUNTY EMERGENCY . . . . . . . . . . . 911 could result in a minimum fine of $500 and loss of lake Ambulance - Fire - Rescue privileges. Any construction not in compliance with * Fire - Lake Viking Fire Dept . . . . . . . . . . . . . . . . .911 these regulations could result To Report Fire Only in forced relocation of the structure.
Emergency Phone Numbers
Watch When and Where You Burn! Anytime you are burning brush, etc., on your lot, make certain you are burning on your lot and not someone else’s property. Unattended burning is prohibited and burning is not allowed when winds are in excess of 15 mph and shall be subject to an Infraction Ticket and fine.
Member Reminders • Helmets are required to
be worn when operating a motorcycle within the Lake Viking Subdivision. • Goose population control is hard to manage... The first step in this process is DO
NOT FEED THE GEESE!
* Lake Viking Safety Patrol . . . . . 660-322-9001 ext.1
* Sheriff, Daviess Co. . . . . . . . . . . . . . . 660-663-2031 Sheriff Larry Adams . . . . . . . . . . . .or 660-663-2149 * Highway Patrol (Emergencies) . . . 1-800-525-5555 *****************
Important Phone Numbers * Association Office . . . . . . . . . . . 660-322-9001 ext. 4 * Public Water Supply District #3 of Daviess County (Water Plant) . . . . 660-663-2771 Emergency after hours . . . . . . . . . . . . . 660-605-3183 * Farmers Electric Co-op., Inc. During business hours . . . . . . . . . 1-800-279-0496 After Hours . . . . . . . . . . . . . . . . . . . 1-800-927-5334 Affordable Disposal LLC . . . . . . . . . . . 816-238-8933 * Windstream Telephone Company Customer Service (Residential) . . 1-800-347-1991 Repair Service. . . . . . . . . . . . . . . . . 1-800-782-6206
15
February 2024
Viking Valley Association Ph: 660-322-9001
Lake Viking News
www.LakeVikingMo.com
JESSE A. WHITE - OWNER Phone (816) 449-2912 Phone (816) 649-5078
JOHN A. WHITE Phone (816) 449-2334 Fax (816) 449-5692
J.A. WHITE CONSTRUCTION COMPANY
General Contractors Commercial & Residential Building Licensed - Bonded - Insured
jawhiteconstruction@gmail.com 250A East Hwy. 6, Maysville, MO 64469
Building custom homes since 1947
JCM QUALITY PAINTING LLC
Yetter Pest Control “Yetter Is Better” All Work Guaranteed
• INTERIOR & EXTERIOR PAINTING • KITCHEN CABINET REFINISHING • DECK STAINING & PRESSURE WASHING • DRYWALL REPAIR & TRIMWORK JONATHAN MCARDLE PHONE: (660)605-3077 EMAIL: JCMQPAINTING@GMAIL.COM
P.O. Box 369, Cameron, MO 64429 Yetterisbetter2022@gmail.com
816-807-8142
Dane Blades, Technician/Owner
Interior, Exterior, Decks and more...
Nikolas Perkins
Craig Griffin, Consultant
Michael Thornton 816-724-0028
Bruce
Gallatin Lumber Company
Bird Backhoe Service & Dirt Hauling SPECIALIZING IN ALTERNATIVE WASTE WATER SYSTEMS
Come see us for all your construction needs!
30
Years
Experience
116 South Market, Gallatin, Mo.
Phone: 660-663-2522
Aeration Systems Drip Irrigation Systems System Design System Replacement Water & Sewer Lines Rock & Top Soil Delivered
Mo Licensed Installer
Maysville, MO 64469 • 816.449.2316 • birdbackhoe@outlook.com
Fre Estim e ates!
Constructio s ’ K n
e Fre tes! a m i t Es
C
417-818-5937 nperkins66@gmail.com
•Metal Roofing •Houses, Shops, Barns •Complete Building Packages •Where Quality Counts• Carl Kramer 660-605-3233 • Jamesport, Missouri
c i r t c e l E
ADKISON RESIDENTIAL COMMERCIAL Holiday lighting
FULLY INSURED LICENSED
660-605-0255
• 10 Year Labor Warranty • Limited Lifetime Shingles • CertainTeed ShingleMaster Contractor
660-663-7139
Matt Adkison • mattadkison2@gmail.com
Grand River Heating and Cooling LLC Jay Hart • 660.663.3409
HVAC REPAIR
RESIDENTIAL & COMMERCIAL
We offer new construction installs, replacements, service calls, whole house ductwork and tune ups.
An authorized Ruud Dealer grandriverheatingandcooling@gmail.com
NEXT VVA MONTHLY MEETING:
Sunday, March 10, 2024 rand River @ 2:00 LLC PM and Cooling at the clubhouse.
• 660.663.3409
HVAC REPAIR
IAL & COMMERCIAL
FREE ESTIMATES
BILL GIMSON
N O ON S S PEST MIMCONTROL I GG
TOLL FREE: 877-283-6715
Follow us
INC.
P.O. BOX 613 • CAMERON, MO. 64429 • PH:816-632-1090 • CELL: 816-649-8202 on Facebook
Technician: Rob Flinn
All members in good standing are welcome and encouraged to attend. If you want on the agenda, you must notify the office on or before the Monday prior to the board meeting.
16
February 2024
Viking Valley Association Ph: 660-322-9001
Lake Viking News
www.LakeVikingMo.com
Daviess County PWSD #3 Open Meeting: December 19, 2023
Payment Information for PWSD#3 Customers When Is My Payment Considered Late?
CALL TO ORDER Kyle Parkhurst, President (2026), called the meeting to order at 4:00pm which was held at the water plant. Members in attendance were Harlan Horst (2026), Gary Buck (2024), Mike Lammers (2025), and Mark Closterman (2024). Also in attendance were Zack Morrison, Water Superintendent, Gary King, Water Operator, and Diane Hulett, Clerk.
- Payment is due by 4pm on the 20th for Metered and Unmetered Customers. - A $5 Late Charge is added to all Past Due Accounts on the 21st. - The date a Payment is posted is When Received, NOT When Postmarked. - Note that USPS has slowed mail times in some areas as of Oct 1, 2021. - Mail in Northwest Missouri typically takes 2 days to arrive. -The farther away you live, the longer the mail time will be. - If paying by mail, plan accordingly to allow enough time for your payment to arrive by the due date. - Online Credit Card payments can be made until 11:59pm on due date to avoid late charge.
APPROVAL OF MINUTES Mike Lammers made a motion to approve the minutes of the November 21, 2023 Board Meeting. Gary Buck seconded. All members were in favor; motion carried.
For Customers Paying with Online Bill Pay:
PUBLIC COMMENT There was no public comment.
Payments made with Online Bill Pay from a customer's bank are not processed electronically. This form of payment is printed at a processing center then mailed via USPS. The printed check usually arrives much later than the date the bank indicates it will be delivered. Be sure to generate this type of payment early in the month to ensure it arrives by the due date.
OLD BUSINESS The final budget for 2024 was submitted for approval. The board discussed the need for a separate line item to track asphalt expense. Harlan Horst made a motion to approve the budget with this addition. Mike Lammers seconded. All voted in favor; motion approved. NEW BUSINESS Financial Report: The financial reports and bills were reviewed and discussed. Harlan Horst moved to approve the November financial reports as submitted and approve the bills and transfers. Gary Buck seconded. All members voted to approve; motion carried. The bid for audit services was submitted. A motion was made by Mark Closterman and seconded by Gary Buck to accept the bid from Kenney Hales, CPA, for the 2024 audit. All members were in favor; motion carried. DISCUSSION Superintendent Report: Zack reported on the status of adding the Granular Activated Carbon units back to the treatment process. He indicated that Brian
Hoellein with Bartlett & West had contacted the Department of Natural Resources regarding approval but had not yet received a reply. Zack noted that he is waiting on the pumps required to start feeding permanganate and also reported that DNR gave the district permission to add this chemical since it had been fed previously. A pilot study will be done first then, once complete, the permanganate will become a permanent part of the treatment process. Finally, Zack informed the board that locates for the fiber-optic company are still being done almost daily. Kyle Parkhurst, President, announced the next meeting would be January 16, 2024 at the water plant. The meeting was adjourned at 5:30pm. Respectfully Submitted, Mark Closterman
Active Aging Resource Center Menu Active Aging Resource Center - serving times 11-12:15 Monday-Friday 109 S Main, P O Box 272, Gallatin, MO 660-663-2828
March 2024 MONDAY
Ham & Beans Fried Potatoes & Onions Spinach, Cornbread Fruit Cocktail
Beef & Noodles Broccoli & Cauliflower Buttered Corn Applesauce
Tuna & Noodles Buttered Peas Fruit Juice Cornbread, Oranges
Goulash Green Beans Carrots, Garlic Bread Peach Crisp
4
TUESDAY
5
WEDNESDAY
Fish Sandwich Pork Steak Peas & Carrots Mashed Potatoes Cole Slaw Green Beans Mandarin Oranges Strawberry Shortcake Blood Pressures-Comfort Care Hospice BINGO 10 a.m. 11 12 Roasted Turkey Ham Loaf Mashed Potatoes & Gravy Sweet Potatoes Honey Carrots California Blend 5 Cup Fruit Salad Baked Pineapple 18
25
BINGO 10 a.m. Beef & Noodles Mixed Vegetables Lettuce Salad Baked Apples BINGO 10 a.m. by ClearSky Oven Fried Chicken Mashed Potatoes & Gravy Broccoli Gelatin with Pineapple BINGO 10 a.m.
= total meal has over 1 gram of sodium
19
26
Chili & Cinnamon Rolls Pickles & Onions Carrots Mixed Fruit
Lemon Pepper Fish Peas, Cornbread Cole Slaw Fruit Cocktail
6
13
20
27
THURSDAY
Chicken Filet Broccoli Carrots Peaches Game Night 4-7 Chicken Tenders Scalloped Potatoes Green Beans Peaches Game Night 4-7 Baked Chicken Mashed Potatoes & Gravy Tomatoes Diced Peaches Board Meeting 10 a.m. Game Night 4-7 Meatloaf Baked Potato Tossed Salad Cinnamon Applesauce
7
14
21
28
FRIDAY
Swiss Steak Tomatoes Lettuce Salad Garlic Bread, Grapes
Corned Beef & Cabbage Potatoes & Carrots Pistachio Fruit Salad Irish Cake DCHD Blood Pressures 11-12 Ham Steak Hash Brown Casserole Cole Slaw Banana
Closed for Good Friday
Game Night 4-7
ƌĞĂĚ͕ Ϯй ŵŝůŬ͕ ĂŶĚ ŽŶĞ ǁŚŽůĞ ŐƌĂŝŶ ƐĞƌǀŝŶŐ ĂǀĂŝůĂďůĞ ǁŝƚŚ Ăůů ŵĞĂůƐ͘ DĞŶƵƐ ƐƵďũĞĐƚ ƚŽ ĐŚĂŶŐĞ͘
8
15
22
29
February 2024
Viking Valley Association Ph: 660-322-9001
www.LakeVikingMo.com
Lake Viking News
17
Chiefs n o i t a Celebr Lake Viking is definitely part of CHIEF NATION and after all of the ups and downs of the season, the Kansas City Chiefs have ascended to unprecedented heights with a third Super Bowl Championship in five years. Here are a few memories from the big game.
Mecole Hardman makes the winning touchdown catch in overtime.
The celebration begins . . .
Viking Valley Association
Belief Statements Our informed members are the strength of our community. Ÿ Financial stability is essential to the success of our community. Ÿ Our members and their guests should be safe in our community. Ÿ Ongoing investment is essential to our future. Ÿ In open, active, and transparent dissemination of information to our membership. Ÿ In the protection and active management of our natural environment Ÿ Quality amenities and infrastructure are essential. Ÿ
18
February 2024
Viking Valley Association Ph: 660-322-9001
Lake Viking News
24! eful for
www.LakeVikingMo.com
We look forward to being your real estate com We can't thank you enough for your su
Viking!
Levi McClure
Visit our new website, lakevikingrealestate.com Newly Developed!!
Starting at $215,000 Call for details!!
Lots 416, 417 & 418
Check out these newly developed waterfront lots on Lake Viking! Come see the clearings made allowing for great viewing and exploring! The opportunities are endless! Think tranquility! If you love mature trees, and rugged, natural beauty you will LOVE these lots! Located in a secluded, cove area ready for you to make it your dream spot! Large lots with tons of potential! A must see! Lot 417 boasts a large storage building and RV pad. Ask about owning lots 416,417, and 418 for your ultimate lake retreat- buy one or buy them all!
We need WATERFRONT HOMES to sell that are NOT already on the market!
CROSSROADS 1203 Bryan Road, Cameron, MO 64429 Levi McClure, Broker Owner
lakevikingrealestate.com
Jana Hanson 816.261.8924
Levi McClure 816.724.3113
February 2024
Viking Valley Association Ph: 660-322-9001
www.LakeVikingMo.com
Lake Viking News
19
Beautification & Donation Exploratory Committee Meeting Minutes Third Meeting 2/01/24
In attendance: Chair - Felicia Roth, David Roth, Jeff Ferguson Mission Statement 1. Focus on projects that will refresh, improve and benefit Lake Viking’s environment & community 2. Envision, plan, prepare & create. 3. Explore ways for VVA to raise funds for future expenses. 4. Design projects that will not raise dues or association fees and will provide positive opportunities for the community.
Priority Projects: 1. Entrance Sign designs created & shown. More examples to come. 2. Safety & Fire buildings measured. Fire Dept. building paint has also degraded. Painting both structures is suggested - Create drawings of structures with improvements soon. 3. Complete List of materials needed for these projects. Submit to membership soon. 4. “Spring Fest” fundraiser - Sat. April 27, released announcement to members, submit-
208 E. Putnam, King City, MO 64463
(660) 535-4337
Garages Shops Storage Garage, shops, and storage buildings available in wood frame and all steel structures
ted participant Application for release, delivered printed Apps. & Announce. to office. Print more. Sending out Applications to those interested in participating. 5. Finalize Spring Fest banner, sign & Tshirt designs ASAP. 6. Create zones for seasonal & fund raising banners or signs. 7. Invite members to submit for consideration, nature & lake photos, drawings or paintings for fund raising merchandise. Possibly include items at Spring Fest. Researching development of not for profit fundraising website with shipand on change demand the : letsdirect try toprint crop & these features. headers to Garages and Shops and Storage 8. Send out Committee participation & volunteer request form, for Spring Fest. Doug Waugh Suggestions: King City Lumber Create “Volunteers Needed” announce208 E.aPutnam ment, covering the 64463 need for people & businessKing City, MO es to help with sanding, painting, construc660-535-4337 tion, gardening etc. to July cover2016: the upcoming Current Notes: Four New Pix projects at h/customers/king Safety & Fire Dept. buildings, located city lumber/ 3716, signs, entrances & clubhouse grounds. 0174, 3808, 4466
ALCOHOLICS ANONYMOUS
will hold its first meeting for Lake Viking and the surrounding area on Saturday, March 9 at 10:00 am at the Lake Viking Church, 18842 Otter, Gallatin, MO, 64640 (just east of the Lake Viking entrance).
If you have questions, please contact Tom at 913.209.2777. (Please do not call the Church).
Spring is Coming, Be Weather-Aware! download the Red Cross Emergency App on your mobile device • Receive the latest alerts • Monitor places that matter to you • Track hazards on the live map
20 -- Lake Viking News -- February 2024
Now is th treatment u Now is the Time to Call...
KEVIN TRIMBLE
Spring is here ... and we are looking to add more mowing, 816-309-5031 spraying and maintenance clients for the 2020 mowing season. JUST NAMED IN THE 2023 SELECTION OF 816-452-4200
andscaping e to help you
pes
•Landscap •New Sep System Installation •Patios
AMERICA'S TOP 100 REAL ESTATE AGENTS
Each office is independently owned and operated.
www.KevinTrimbleHomes.com | Kevin@KevinTrimbleHomes Kevin@KevinTrimbleHomes.com | 816-309-5031
LANDSCAPING
• Mowing • Lawn Applications • Shrubs • Irrigation • Seeding- New and Renovation
Septic System Installations Driveway Installations Dirt Work Rock Walls
660-605-0665
PATIOS & RETAINING WALLS
Available for bulk purchase:
• Black Dirt • River Rock • Mulch
• Gravel • Erosion Matting • Straw Waddles
www.vikingdirt.com