Income:
• 14.8% increase in assessments ($1,978 annually) due to Fire/EMS service contract increase.
• Portion of Fire Assessment no longer billing through Wylie NE Sud / Combined billing under Assessments.
Expense:
• Repairs & Maintenance: replacement repairs in parks (sand, kiddie mulch, flags, hammocks); addition of outdoor grill, light replacements at Club Inspiration, Village sign repairs, additional pool furniture, fitness equipment repairs and replacements, and replacement of water heater.
• Contract Services: based on increase in Fire/EMS; new landscape contract with addition of phases; replacement of two recumbent bikes, barbells and medicine balls for fitness center.
• Administrative: based on growth of community; increase in Lifestyle Budget /addition of Sports Committee; addition of management personnel.
• Insurance: based on an estimated 20% increase.
• Other Expense: based on an estimated 20% increase.
• Utilities: based on a 5% anticipated increase.