2027 spending by category
$385,600.00
Percentages are of 2027 budgeted allocations, including proposed additions.
Category comparison
2026 and 2027 accounts are grouped by purpose. New 2027 proposals appear under Proposed additions.
Explore each budget line
Legal & Accounting
Administrative2026 $10,020.00
2027 $10,020.00
Change $0.00 · 0.0%
This budget category covers legal and professional services needed to manage the Association, protect its interests, and fulfill its responsibilities to homeowners. Typical expenses include attorney fees associated with collecting delinquent HOA dues, preparing and serving legal notices, pursuing unpaid assessments, obtaining legal consultations, and reviewing governing documents, contracts, and other Association matters. (Recovered assessments are association income or receivable collections). This category also includes the planned professional reserve study, which will evaluate the condition and expected replacement costs of major HOA-maintained assets and help the Board plan for future maintenance and replacement expenses.
Vendor or contractorVarious legal and professional service providers — TBD.
2027 notes and verificationExpenses will vary depending on the Association's legal and administrative needs. The reserve study is a planned one-time expense intended to support long-term financial planning.
Management Fee
Administrative2026 $21,938.04
2027 $15,372.00
Change -$6,566.04 · -29.9%
Association management services.
Vendor or contractorByers & Harvey
2027 notes and verification2026 management fee and 2027 management fee may reflect different providers/contracts.
Taxes / Tax Return
Administrative2026 $250.00
2027 $0.00
Change -$250.00 · -100.0%
Annual tax preparation or filing costs.
Vendor or contractorTBD
2027 notes and verification2026 audit/review/tax return account mapped here.
Other Administration
Administrative2026 $3,950.00
2027 $0.00
Change -$3,950.00 · -100.0%
General administrative expenses.
Vendor or contractorTBD
2027 notes and verification2026 allocation; we changed this to include legal and reserve study.
General Repairs
Maintenance2026 $12,000.00
2027 $12,000.00
Change $0.00 · 0.0%
Routine repairs to Association-maintained property.
Vendor or contractorTBD
2027 notes and verificationSeparate clubhouse coding was discussed.
Clubhouse Repairs
Maintenance2026 $2,000.00
2027 $0.00
Change -$2,000.00 · -100.0%
Repairs and maintenance to the clubhouse.
Vendor or contractorTBD
2027 notes and verification2026 separate account; potentially included in 2027 General Repairs. Avoid treating as confirmed savings.
Clubhouse Cleaning
Maintenance2026 $4,160.00
2027 $3,400.00
Change -$760.00 · -18.3%
Janitorial cleaning of clubhouse and facilities.
Vendor or contractorTBD
2027 notes and verificationVerify frequency and vendor.
Common Area Cleaning
Maintenance2026 $0.00
2027 $2,500.00
Change $2,500.00 · —
Common-area cleaning or beautification work.
Vendor or contractorTBD
2027 notes and verificationConfirm exact scope to avoid overlap with landscaping.
Playground Repairs
Amenities2026 $2,000.00
2027 $2,000.00
Change $0.00 · 0.0%
Playground repairs and upkeep.
Vendor or contractorTBD
2027 notes and verificationNo additional notes recorded.
Security Camera Monitoring
Amenities2026 $672.00
2027 $672.00
Change $0.00 · 0.0%
Security camera monitoring or service contract.
Vendor or contractorTBD
2027 notes and verificationNo additional notes recorded.
Entrance / Bell Tower
Amenities2026 $1,000.00
2027 $1,000.00
Change $0.00 · 0.0%
This budget category provides funding for the designated HOA committee to maintain, improve, and beautify the neighborhood entrance and bell tower area, helping preserve an attractive and welcoming appearance for residents and visitors. Typical expenses may include painting and touch-ups, seasonal banners and decorations, flowers, shrubs, mulch, landscaping materials, and other minor aesthetic improvements.
Vendor or contractorTBD
2027 notes and verificationThese funds are intended to support committee-led entrance beautification projects, subject to Board oversight and approval of proposed improvements as appropriate.
Pool Service
Amenities2026 $17,000.00
2027 $14,598.98
Change -$2,401.02 · -14.1%
Pool service and maintenance contractor.
Vendor or contractorTBD
2027 notes and verificationVerify scope and any proposed vendor changes.
Pool Supplies
Amenities2026 $660.00
2027 $660.00
Change $0.00 · 0.0%
Pool consumables and supplies.
Vendor or contractorTBD
2027 notes and verificationNo additional notes recorded.
Pool License
Amenities2026 $340.00
2027 $340.00
Change $0.00 · 0.0%
Pool licensing expense.
Vendor or contractorTBD
2027 notes and verificationNo additional notes recorded.
Pool Furniture
Amenities2026 $1,500.00
2027 $2,591.76
Change $1,091.76 · 72.8%
Repair or replacement of pool chairs, tables and furnishings.
Vendor or contractorTBD
2027 notes and verificationFurther increase under discussion; not yet entered.
Fitness Center Expense
Amenities2026 $500.00
2027 $0.00
Change -$500.00 · -100.0%
Fitness room supplies and minor equipment costs.
Vendor or contractorTBD
2027 notes and verification2026 separate line; moved into overall clubhouse improvements for 2027.
Grounds Maintenance Contract
Grounds2026 $197,600.30
2027 $197,600.30
Change $0.00 · 0.0%
Routine mowing and grounds care of HOA-maintained common areas.
Vendor or contractorLSI (verify contracted dates and terms)
2027 notes and verificationManagement described a proposed three-year price lock; obtain signed contract.
Landscaping
Grounds2026 $13,000.00
2027 $0.00
Change -$13,000.00 · -100.0%
Plantings and landscape improvements.
Vendor or contractorTBD
2027 notes and verification2026 landscaping line; 2027 treatment requires reconciliation.
Irrigation
Grounds2026 $10,000.00
2027 $5,000.00
Change -$5,000.00 · -50.0%
Irrigation repairs and maintenance, potentially Zones 1 and 4.
Vendor or contractorTBD
2027 notes and verificationWater costs may increase if systems are reactivated.
Pest Control
Grounds2026 $500.00
2027 $500.00
Change $0.00 · 0.0%
Termite bond or pest control services. New vendor will likely be selected in 2027.
Vendor or contractorTBD
2027 notes and verificationNo additional notes recorded.
Electricity
Utilities2026 $15,000.00
2027 $15,000.00
Change $0.00 · 0.0%
Electric service for HOA facilities and common areas.
Vendor or contractorUtility provider
2027 notes and verificationNo additional notes recorded.
Water
Utilities2026 $7,488.00
2027 $7,488.00
Change $0.00 · 0.0%
Water service for HOA facilities and common areas.
Vendor or contractorUtility provider
2027 notes and verificationNo additional notes recorded.
Telecommunications / Pool Phone
Utilities2026 $5,160.00
2027 $1,800.00
Change -$3,360.00 · -65.1%
Phone, internet or telecommunications service. Provides internet connection to the clubhouse, pool phone and ability to monitor security systems and cameras.
Vendor or contractorAT&T (verify contracted terms for renewal dates)
2027 notes and verificationAccount scope changed; do not assume direct like-for-like comparison.
Trash Removal
Utilities2026 $35,293.00
2027 $21,852.00
Change -$13,441.00 · -38.1%
Neighborhood trash collection contract.
Vendor or contractorGFL (verify contracted amount and dates)
2027 notes and verificationVerify number of serviced homes and current per-container rate.
Insurance
Fixed2026 $11,391.96
2027 $11,894.96
Change $503.00 · 4.4%
Association insurance premiums.
Vendor or contractorTBD
2027 notes and verificationNo additional notes recorded.
Workers Compensation
Fixed2026 $503.00
2027 $0.00
Change -$503.00 · -100.0%
Workers compensation coverage.
Vendor or contractorTBD
2027 notes and verification2026 separate line; verify whether included in 2027 insurance.
Taxes
Fixed2026 $0.00
2027 $350.00
Change $350.00 · —
Taxes or fees other than tax-return preparation.
Vendor or contractorTBD
2027 notes and verificationVerify this is not duplicative of tax preparation.
Events
Community2026 $0.00
2027 $2,000.00
Change $2,000.00 · —
This budget category provides funding for community events and activities that bring Hickory Wild residents together, encourage neighborly connections, and promote community involvement. Typical expenses may include seasonal celebrations such as Fall Fest, holiday gatherings, family-friendly activities, refreshments and food for public HOA Board meetings, and other community social events. Funds may be used for food and beverages, decorations, event supplies, entertainment, equipment rentals, and other reasonable expenses associated with organizing and hosting these activities.
Vendor or contractorTBD
2027 notes and verificationThese funds are intended to support activities coordinated by the Social Committee or Board, subject to the approved budget and applicable Board oversight and spending authorization procedures.
Reserve Contribution
Reserves2026 $32,333.70
2027 $39,060.00
Change $6,726.30 · 20.8%
Funding for future replacement and repair of Association-maintained assets. This represents 10% of income from resident monthly dues.
Vendor or contractorInternal transfer
2027 notes and verificationTransfer, not a vendor payment; reserve study planned for January 2027.
Technology & Communications
Proposed additions2026 $0.00
2027 $900.00
Change $900.00 · —
Five Board accounts, official email, records, calendars and basic website to maintain official documentation and communications as required by law. Includes HOA managed website for updates, calendars, and FAQs.
Vendor or contractorGoogle Workspace (proposed)
2027 notes and verificationProposed allowance; not yet adopted.
Pool Privacy Improvements
Proposed additions2026 $0.00
2027 $5,000.00
Change $5,000.00 · —
Fencing, trees and/or landscaping to improve privacy around the pool.
Vendor or contractorTBD
2027 notes and verificationEstimate and plan pending; Board approval required.
Hazardous Tree Removal
Proposed additions2026 $0.00
2027 $7,000.00
Change $7,000.00 · —
Assessment and removal of dead or hazardous HOA-responsibility trees.
Vendor or contractorTBD
2027 notes and verificationOwnership and risk should be documented before work.
Clubhouse & Fitness Improvements
Proposed additions2026 $0.00
2027 $5,000.00
Change $5,000.00 · —
Clubhouse furnishings, gym equipment, kitchen upgrades. Approved by the board, and managed by the Clubhouse committee who will recommend purchases for board approval.
Vendor or contractorTBD
2027 notes and verificationCommittee to propose specific projects for Board approval.
Sidewalk & Curb-Ramp Improvements
Proposed additions2026 $0.00
2027 TBD
Change TBD · —
Possible sidewalk repairs, curb ramps, and gaps.
Vendor or contractorTBD
2027 notes and verificationNo allocation yet; responsibility and estimates pending.
Board discussion and remaining capacity
The current proposal sets aside $5,000.00 for Board discussion of additional needs. The Treasurer's recommendation is to add any unused balance to reserve funding after the Board has considered other priorities.
Pending: sidewalk and curb-ramp estimates, possible pool furniture increase, and explicit funding for the reserve study. No sidewalk construction allocation is assumed.
About this comparison
2026: approved budget supplied by the HOA. 2027: working management budget plus proposed $17,900 in additions. Categories were reorganized between years. Items without a clear counterpart are displayed separately, rather than being described as confirmed savings. The 2026 revenue amount ($406,260) differs from the 2027 projected dues revenue ($390,600); confirm the source of this change before publication.