WYNNMERE EAST COMMUNITY DEVELOPMENT DISTRICT
FISCAL YEAR 2025/2026 O&M & DEBT SERVICE ASSESSMENT SCHEDULE	

2025/2026 O&M Budget:	$246,477.00	2024/2025 O&M Budget:	$225,693.00
Collection Costs:	2%	$5,244.19	2025/2026 O&M Budget:	$246,477.00
Early Payment Discounts:	4%	$10,488.38
2025/2026 Total:	$262,209.57	Total Difference:	$20,784.00	

Lot Size	Assessment Breakdown

Single Family	Series 2016 Debt Service Operations/Maintenance

	Total		Per Unit Annual Assessment Comparison
2024/2025	2025/2026		Proposed Increase / Decrease
$	%		
	
$1,303.19	$1,303.19
$759.81	$829.78		
$0.00	0.00%
$69.97	9.21%		
	$2,063.00	$2,132.97		$69.97	3.39%		

5