Obviously, the size of house and location greatly impacts the cost of living in the villages. I just bought a new home in Marsh Bend and I calculate my total costs to be about 1.5 times what you've illustrated in your post for the same list of items. Check out this video on Youtube, I found it helpful when I was doing my research.
How Much Money Do I Need To Live In The Villages - YouTube