2024 Budget
Williamsburg Settlement
the prestigious Katy community

Annual Maintenance Fee - $750 per residence
PROFESSIONAL SERVICES
Audit and Tax Preparation
Legal
Legal-Deed Restr Enforcement
Legal - Mtce. Fee Collection
Administrative Services

2,000
3,000
2,000
7,200
31,400
MAINTENANCE
Sprinkler System Repair
Landscape Contract
Landscape Extras
Forced Mows
Pest Control
Cleaning Services (and supplies)
Tennis Court Maintenance
Basketball Court Maintenance
Playgound Maintenance
Clubhouse Repairs
Entry Maintenance
Fence Repairs
Flag Maintenance

5,184
31,848
16,822
350
2,758
650
400
20
1,600
2,520
840
7,000
900
UTILITIES
Power - Street Lights
Power - Recreation Center
Power - Entry
Telephone
Water/Sewer - Clubhouse
Water - Entrances and Cul-de-sacs

33,984
11,723
1,196
888
5,030
4,720
TRASH
Trash and Recycling
200,712
INSURANCE
Insurance
27,050
OTHER EXPENSES
Record Storage Fee
Office Supplies
Copies
Postage
Distribution
Deed Restriction Expenses
Community Events
Welcoming Committee Expenses
Christmas Decorations
Memberships & Web Site
Miscellaneous/Contingency
        
540
312
3,200
4,400
700
1,500
3,800
200
2,500
424
1,793
TAXES
Property Tax


  11
EXPENSE DETAIL
INCOME DETAIL
Maint. Fees
Delinquency 
Interest on Fees
Bank Interest
Reimbursed Attorneys Fees
Club Income
Miscellaneous
575.950
(5,722)
1,400
    11,152
2,000
  3,300
1,950
TOTAL OPERATING EXPENSES
507,312
TOTAL REVENUE
590,030
PROFIT / (LOSS)
(31,750)

POOL
Pool Contract
Pool Maint & Repairs
Pool Tags

51,385
5,400
1,600
RESERVE FUND
Capital Reserve Fund Allocation
114,468
TOTAL EXPENSES + RESERVE
621,780
CAPITAL IMPROVEMENTS/
(Operating Reserve)

0
SECURITY
License Plate Readers
30,260