HICKORY WILD HOMEOWNERS ASSOCIATION

2026–2027 Budget Explorer

Approved 2026 budget compared with the working 2027 proposal · Interactive Board draft

Working draft — not approved. The 2027 figures include proposed additions from October 14. Vendor details and some account mappings remain to be verified. The 2026 budget is a budget, not actual expenditures. Amounts may change before the Board votes.
$406,260.002026 approved budget
$390,600.00Working dues projection
$385,600.00Including proposed additions
$5,000.00Before pending projects

2027 spending by category

2027
$385,600.00
Administrative 6.6%
Maintenance 4.6%
Amenities 5.7%
Grounds 52.7%
Utilities 12.0%
Fixed 3.2%
Community 0.5%
Reserves 10.1%
Proposed additions 4.6%

Percentages are of 2027 budgeted allocations, including proposed additions.

Category comparison

Administrative
$25,392.00
↳ 2026
$36,158.04
Maintenance
$17,900.00
↳ 2026
$18,160.00
Amenities
$21,862.74
↳ 2026
$23,672.00
Grounds
$203,100.30
↳ 2026
$221,100.30
Utilities
$46,140.00
↳ 2026
$62,941.00
Fixed
$12,244.96
↳ 2026
$11,894.96
Community
$2,000.00
↳ 2026
$0.00
Reserves
$39,060.00
↳ 2026
$32,333.70
Proposed additions
$17,900.00
↳ 2026
$0.00

2026 and 2027 accounts are grouped by purpose. New 2027 proposals appear under Proposed additions.

Explore each budget line

Legal & Accounting
Administrative
2026 $10,020.00
2027 $10,020.00
Change $0.00 · 0.0%
What this covers / typical transaction

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 contractor

Various legal and professional service providers — TBD.

2027 notes and verification

Expenses 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
Administrative
2026 $21,938.04
2027 $15,372.00
Change -$6,566.04 · -29.9%
What this covers / typical transaction

Association management services.

Vendor or contractor

Byers & Harvey

2027 notes and verification

2026 management fee and 2027 management fee may reflect different providers/contracts.

Taxes / Tax Return
Administrative
2026 $250.00
2027 $0.00
Change -$250.00 · -100.0%
What this covers / typical transaction

Annual tax preparation or filing costs.

Vendor or contractor

TBD

2027 notes and verification

2026 audit/review/tax return account mapped here.

Other Administration
Administrative
2026 $3,950.00
2027 $0.00
Change -$3,950.00 · -100.0%
What this covers / typical transaction

General administrative expenses.

Vendor or contractor

TBD

2027 notes and verification

2026 allocation; we changed this to include legal and reserve study.

General Repairs
Maintenance
2026 $12,000.00
2027 $12,000.00
Change $0.00 · 0.0%
What this covers / typical transaction

Routine repairs to Association-maintained property.

Vendor or contractor

TBD

2027 notes and verification

Separate clubhouse coding was discussed.

Clubhouse Repairs
Maintenance
2026 $2,000.00
2027 $0.00
Change -$2,000.00 · -100.0%
What this covers / typical transaction

Repairs and maintenance to the clubhouse.

Vendor or contractor

TBD

2027 notes and verification

2026 separate account; potentially included in 2027 General Repairs. Avoid treating as confirmed savings.

Clubhouse Cleaning
Maintenance
2026 $4,160.00
2027 $3,400.00
Change -$760.00 · -18.3%
What this covers / typical transaction

Janitorial cleaning of clubhouse and facilities.

Vendor or contractor

TBD

2027 notes and verification

Verify frequency and vendor.

Common Area Cleaning
Maintenance
2026 $0.00
2027 $2,500.00
Change $2,500.00 · —
What this covers / typical transaction

Common-area cleaning or beautification work.

Vendor or contractor

TBD

2027 notes and verification

Confirm exact scope to avoid overlap with landscaping.

Playground Repairs
Amenities
2026 $2,000.00
2027 $2,000.00
Change $0.00 · 0.0%
What this covers / typical transaction

Playground repairs and upkeep.

Vendor or contractor

TBD

2027 notes and verification

No additional notes recorded.

Security Camera Monitoring
Amenities
2026 $672.00
2027 $672.00
Change $0.00 · 0.0%
What this covers / typical transaction

Security camera monitoring or service contract.

Vendor or contractor

TBD

2027 notes and verification

No additional notes recorded.

Entrance / Bell Tower
Amenities
2026 $1,000.00
2027 $1,000.00
Change $0.00 · 0.0%
What this covers / typical transaction

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 contractor

TBD

2027 notes and verification

These funds are intended to support committee-led entrance beautification projects, subject to Board oversight and approval of proposed improvements as appropriate.

Pool Service
Amenities
2026 $17,000.00
2027 $14,598.98
Change -$2,401.02 · -14.1%
What this covers / typical transaction

Pool service and maintenance contractor.

Vendor or contractor

TBD

2027 notes and verification

Verify scope and any proposed vendor changes.

Pool Supplies
Amenities
2026 $660.00
2027 $660.00
Change $0.00 · 0.0%
What this covers / typical transaction

Pool consumables and supplies.

Vendor or contractor

TBD

2027 notes and verification

No additional notes recorded.

Pool License
Amenities
2026 $340.00
2027 $340.00
Change $0.00 · 0.0%
What this covers / typical transaction

Pool licensing expense.

Vendor or contractor

TBD

2027 notes and verification

No additional notes recorded.

Pool Furniture
Amenities
2026 $1,500.00
2027 $2,591.76
Change $1,091.76 · 72.8%
What this covers / typical transaction

Repair or replacement of pool chairs, tables and furnishings.

Vendor or contractor

TBD

2027 notes and verification

Further increase under discussion; not yet entered.

Fitness Center Expense
Amenities
2026 $500.00
2027 $0.00
Change -$500.00 · -100.0%
What this covers / typical transaction

Fitness room supplies and minor equipment costs.

Vendor or contractor

TBD

2027 notes and verification

2026 separate line; moved into overall clubhouse improvements for 2027.

Grounds Maintenance Contract
Grounds
2026 $197,600.30
2027 $197,600.30
Change $0.00 · 0.0%
What this covers / typical transaction

Routine mowing and grounds care of HOA-maintained common areas.

Vendor or contractor

LSI (verify contracted dates and terms)

2027 notes and verification

Management described a proposed three-year price lock; obtain signed contract.

Landscaping
Grounds
2026 $13,000.00
2027 $0.00
Change -$13,000.00 · -100.0%
What this covers / typical transaction

Plantings and landscape improvements.

Vendor or contractor

TBD

2027 notes and verification

2026 landscaping line; 2027 treatment requires reconciliation.

Irrigation
Grounds
2026 $10,000.00
2027 $5,000.00
Change -$5,000.00 · -50.0%
What this covers / typical transaction

Irrigation repairs and maintenance, potentially Zones 1 and 4.

Vendor or contractor

TBD

2027 notes and verification

Water costs may increase if systems are reactivated.

Pest Control
Grounds
2026 $500.00
2027 $500.00
Change $0.00 · 0.0%
What this covers / typical transaction

Termite bond or pest control services. New vendor will likely be selected in 2027.

Vendor or contractor

TBD

2027 notes and verification

No additional notes recorded.

Electricity
Utilities
2026 $15,000.00
2027 $15,000.00
Change $0.00 · 0.0%
What this covers / typical transaction

Electric service for HOA facilities and common areas.

Vendor or contractor

Utility provider

2027 notes and verification

No additional notes recorded.

Water
Utilities
2026 $7,488.00
2027 $7,488.00
Change $0.00 · 0.0%
What this covers / typical transaction

Water service for HOA facilities and common areas.

Vendor or contractor

Utility provider

2027 notes and verification

No additional notes recorded.

Telecommunications / Pool Phone
Utilities
2026 $5,160.00
2027 $1,800.00
Change -$3,360.00 · -65.1%
What this covers / typical transaction

Phone, internet or telecommunications service. Provides internet connection to the clubhouse, pool phone and ability to monitor security systems and cameras.

Vendor or contractor

AT&T (verify contracted terms for renewal dates)

2027 notes and verification

Account scope changed; do not assume direct like-for-like comparison.

Trash Removal
Utilities
2026 $35,293.00
2027 $21,852.00
Change -$13,441.00 · -38.1%
What this covers / typical transaction

Neighborhood trash collection contract.

Vendor or contractor

GFL (verify contracted amount and dates)

2027 notes and verification

Verify number of serviced homes and current per-container rate.

Insurance
Fixed
2026 $11,391.96
2027 $11,894.96
Change $503.00 · 4.4%
What this covers / typical transaction

Association insurance premiums.

Vendor or contractor

TBD

2027 notes and verification

No additional notes recorded.

Workers Compensation
Fixed
2026 $503.00
2027 $0.00
Change -$503.00 · -100.0%
What this covers / typical transaction

Workers compensation coverage.

Vendor or contractor

TBD

2027 notes and verification

2026 separate line; verify whether included in 2027 insurance.

Taxes
Fixed
2026 $0.00
2027 $350.00
Change $350.00 · —
What this covers / typical transaction

Taxes or fees other than tax-return preparation.

Vendor or contractor

TBD

2027 notes and verification

Verify this is not duplicative of tax preparation.

Events
Community
2026 $0.00
2027 $2,000.00
Change $2,000.00 · —
What this covers / typical transaction

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 contractor

TBD

2027 notes and verification

These 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
Reserves
2026 $32,333.70
2027 $39,060.00
Change $6,726.30 · 20.8%
What this covers / typical transaction

Funding for future replacement and repair of Association-maintained assets. This represents 10% of income from resident monthly dues.

Vendor or contractor

Internal transfer

2027 notes and verification

Transfer, not a vendor payment; reserve study planned for January 2027.

Technology & Communications
Proposed additions
2026 $0.00
2027 $900.00
Change $900.00 · —
What this covers / typical transaction

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 contractor

Google Workspace (proposed)

2027 notes and verification

Proposed allowance; not yet adopted.

Pool Privacy Improvements
Proposed additions
2026 $0.00
2027 $5,000.00
Change $5,000.00 · —
What this covers / typical transaction

Fencing, trees and/or landscaping to improve privacy around the pool.

Vendor or contractor

TBD

2027 notes and verification

Estimate and plan pending; Board approval required.

Hazardous Tree Removal
Proposed additions
2026 $0.00
2027 $7,000.00
Change $7,000.00 · —
What this covers / typical transaction

Assessment and removal of dead or hazardous HOA-responsibility trees.

Vendor or contractor

TBD

2027 notes and verification

Ownership and risk should be documented before work.

Clubhouse & Fitness Improvements
Proposed additions
2026 $0.00
2027 $5,000.00
Change $5,000.00 · —
What this covers / typical transaction

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 contractor

TBD

2027 notes and verification

Committee to propose specific projects for Board approval.

Sidewalk & Curb-Ramp Improvements
Proposed additions
2026 $0.00
2027 TBD
Change TBD · —
What this covers / typical transaction

Possible sidewalk repairs, curb ramps, and gaps.

Vendor or contractor

TBD

2027 notes and verification

No 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.