VILLAGE OF WELLINGTON, FLORIDANET ASSETS BY COMPONENTLAST EIGHT FISCAL YEARS(ACCRUAL BASIS OF ACCOUNTING)Fiscal Year2002 2003 2004 2005 2006 2007 2008 2009Governmental activities:Invested in capital assets, net <strong>of</strong> related debt $ 78,064,294 $ 84,456,045 $ 82,441,223 $ 87,127,009 $ 93,261,010 $ 102,900,650 $ 105,313,318 $ 113,282,864Restricted 18,622,481 25,190,120 28,588,134 31,215,236 35,387,426 31,349,198 50,931,320 50,839,732Unrestricted 12,472,618 8,908,406 17,165,777 20,093,412 19,920,739 33,216,768 25,448,440 31,818,081Total governmental activities net assets 109,159,393 118,554,571 128,195,134 138,435,657 148,569,175 167,466,616 181,693,078 195,940,677Business-type activities:Invested in capital assets, net <strong>of</strong> related debt 45,917,353 61,103,841 63,977,950 67,896,249 72,761,237 80,708,481 96,014,639 99,398,303Restricted 3,088,414 22,753,650 35,173,687 48,595,838 30,963,300 33,665,075 8,742,086 21,733,487Unrestricted 47,811,998 30,396,608 22,308,368 9,074,416 34,588,893 29,172,362 39,994,834 20,062,300Total business-type activities net assets 96,817,765 114,254,099 121,460,005 125,566,503 138,313,430 143,545,918 144,751,559 141,194,090Total government:Invested in capital assets, net <strong>of</strong> related debt 123,981,647 145,559,886 146,419,173 155,023,258 166,022,247 183,609,131 201,327,957 212,681,167Restricted 21,710,895 47,943,770 63,761,821 79,811,074 66,350,726 65,014,273 59,673,406 72,573,219Unrestricted 60,284,616 39,305,014 39,474,145 29,167,828 54,509,632 62,389,130 65,443,274 51,880,381Total government net assets $ 205,977,158 $ 232,808,670 $ 249,655,139 $ 264,002,160 $ 286,882,605 $ 311,012,534 $ 326,444,637 $ 337,134,767Note: Information prior to 2002 is not available.78
VILLAGE OF WELLINGTON, FLORIDACHANGES IN NET ASSETSLAST EIGHT FISCAL YEARS(ACCRUAL BASIS OF ACCOUNTING)Fiscal Year2002 2003 2004 2005 2006 2007 2008 2009Expenses:Governmental activities:General government $ 5,862,465 $ 6,783,423 $ 7,260,676 $ 8,214,967 $ 9,293,043 $ 10,385,722 $ 9,819,425 $ 9,203,136Public safety 3,530,068 3,820,632 4,634,172 5,031,954 5,099,928 5,719,752 6,457,703 6,986,980Planning and development 2,936,249 3,082,967 3,396,474 4,091,661 4,216,156 4,196,096 3,883,055 3,505,764Engineering and public works 3,269,210 3,512,188 3,765,102 5,102,076 6,143,913 5,916,475 6,175,334 7,901,374Surface water management 1,659,368 1,239,037 1,264,735 1,582,326 1,693,334 1,994,542 2,377,394 3,023,475Transportation 2,051,330 2,778,554 2,936,346 2,658,572 3,756,901 2,702,582 2,813,499 2,629,113Culture and recreation 6,018,165 6,064,085 6,564,874 8,501,932 9,881,157 10,010,036 9,425,290 8,421,140Interest on long-term debt 927,545 1,188,924 1,184,013 1,027,675 1,048,372 983,376 936,748 882,80226,254,400 28,469,810 31,006,392 36,211,163 41,132,804 41,908,581 41,888,448 42,553,784Indirect expense allocation (2,184,394) (1,811,147) (1,498,361) (2,235,957) (2,250,000) (2,223,268) (5,453,586) (3,643,904)Total governmental activities 24,070,006 26,658,663 29,508,031 33,975,206 38,882,804 39,685,313 36,434,862 38,909,880Business-type activities:Utility system 10,721,966 10,278,556 11,465,865 10,945,930 11,082,245 11,747,934 12,089,449 16,051,971Solid waste 1,405,410 1,573,480 4,006,221 6,238,214 8,407,711 2,145,953 2,228,903 5,837,49212,127,376 11,852,036 15,472,086 17,184,144 19,489,956 13,893,887 14,318,352 21,889,463Indirect expense allocation 2,184,394 1,811,147 1,498,361 2,235,957 2,250,000 2,223,268 5,453,586 3,643,904Total business-type activities 14,311,770 13,663,183 16,970,447 19,420,101 21,739,956 16,117,155 19,771,938 25,533,367Total government expenses $ 38,381,776 $ 40,321,846 $ 46,478,478 $ 53,395,307 $ 60,622,760 $ 55,802,468 $ 56,206,800 $ 64,443,247Program revenues:Governmental activities:Charges for services:General government $ 355,972 $ 330,233 $ 238,627 $ - $ - $ - $ - $-Public safety 262,650 300,308 275,880 285,956 263,345 247,497 308,626 391,333Planning and development 4,149,690 5,633,693 5,505,353 6,374,037 4,632,493 3,835,891 3,262,929 3,090,636Engineering and public works - - - 344,956 612,905 788,135 289,984 82,541Surface water management 262,300 3,105,826 3,098,084 3,126,587 3,144,338 3,157,024 3,865,813 3,831,805Transportation 402,971 694,122 760,992 1,465,267 1,044,306 668,750 334,597 102,042Culture and recreation 2,420,423 3,470,319 6,039,520 5,683,900 3,195,745 2,548,536 2,256,172 1,732,729Operating grants and contributions 2,100,368 2,126,925 1,206,275 1,943,719 3,102,633 3,902,464 2,057,158 2,696,528Capital grants and contributions 316,000 1,237,268 962,437 10,639 45,447 5,368,533 2,590,188 6,344,784Total governmental activitiesprogram revenues: 10,270,374 16,898,694 18,087,168 19,235,061 16,041,212 20,516,830 14,965,467 18,272,398Business-type activities:Charges for services:Utility system 11,692,525 12,636,193 13,348,053 13,642,693 13,799,601 13,459,355 13,129,276 14,502,578Solid waste 1,742,535 1,969,284 2,196,596 2,480,804 4,833,697 2,834,369 3,018,730 3,690,053Operating grants and contributions - - 1,113,196 1,305,602 8,037,716 778,676 1,522,575 -Capital grants and contributions 8,747,614 15,299,995 5,973,688 2,836,718 3,990,421 713,453 1,068,875 2,093,940Total business-type activitiesprogram revenues 22,182,674 29,905,472 22,631,533 20,265,817 30,661,435 17,785,853 18,739,456 20,286,571Total program revenues $ 32,453,048 $ 46,804,166 $ 40,718,701 $ 39,500,878 $ 46,702,647 $ 38,302,683 $ 33,704,923 $ 38,558,96979
- Page 1:
Village of Wellington, FloridaCompr
- Page 4 and 5:
VILLAGE OF WELLINGTON, FLORIDACOMPR
- Page 7:
March 30, 2010The Honorable Mayor,
- Page 10 and 11:
Wellington’s residents grew by an
- Page 12 and 13:
Plan updates for 2010 include a vis
- Page 14 and 15:
Section 24 Impoundment including th
- Page 16 and 17:
Improvement Program for fiscal year
- Page 18 and 19:
In order to be awarded a Certificat
- Page 20:
VILLAGE OF WELLINGTON ORGANIZATIONA
- Page 25 and 26:
CALER, DONTEN, LEVINE,PORTER & VEIL
- Page 27:
MANAGEMENT’S DISCUSSION AND ANALY
- Page 30 and 31:
whether the financial position of t
- Page 32 and 33:
Village of Wellington's Change In N
- Page 34 and 35:
Business-type ActivitiesVillage of
- Page 36 and 37:
The capital projects fund is used t
- Page 38 and 39:
ates, insurance, taxes and interest
- Page 41 and 42:
VILLAGE OF WELLINGTON, FLORIDASTATE
- Page 43 and 44:
Net (Expense) Revenue andChanges in
- Page 45:
VILLAGE OF WELLINGTON, FLORIDABALAN
- Page 48 and 49:
VILLAGE OF WELLINGTON, FLORIDASTATE
- Page 50:
VILLAGE OF WELLINGTON, FLORIDARECON
- Page 53 and 54:
VILLAGE OF WELLINGTON, FLORIDASTATE
- Page 55 and 56:
VILLAGE OF WELLINGTON, FLORIDASTATE
- Page 57 and 58:
VILLAGE OF WELLINGTON, FLORIDASTATE
- Page 59 and 60:
NOTE 1.SUMMARY OF SIGNIFICANT ACCOU
- Page 61 and 62: NOTE 1.SUMMARY OF SIGNIFICANT ACCOU
- Page 63 and 64: NOTE 1.SUMMARY OF SIGNIFICANT ACCOU
- Page 65 and 66: NOTE 1.SUMMARY OF SIGNIFICANT ACCOU
- Page 67 and 68: NOTE 2. DEPOSITS AND INVESTMENTS (C
- Page 69 and 70: NOTE 4. DUE FROM OTHER GOVERNMENTSA
- Page 71 and 72: NOTE 6. LONG-TERM DEBTChanges in Lo
- Page 73 and 74: NOTE 6. LONG-TERM DEBT (Continued)C
- Page 75 and 76: NOTE 6. LONG-TERM DEBT (Continued)C
- Page 77 and 78: NOTE 9. RETIREMENT PLAN (Continued)
- Page 79 and 80: NOTE 11. COMMITMENTS (Continued)For
- Page 81: NOTE 12. OTHER POSTEMPLOYMENT BENEF
- Page 85 and 86: Budgetary Comparison Schedules:Gene
- Page 87 and 88: VILLAGE OF WELLINGTON, FLORIDABUDGE
- Page 89 and 90: VILLAGE OF WELLINGTON, FLORIDABUDGE
- Page 91: VILLAGE OF WELLINGTON, FLORIDACONDI
- Page 95 and 96: NONMAJOR GOVERNMENTAL FUNDSSPECIAL
- Page 97 and 98: VILLAGE OF WELLINGTON, FLORIDACOMBI
- Page 99 and 100: VILLAGE OF WELLINGTON, FLORIDASCHED
- Page 101 and 102: VILLAGE OF WELLINGTON, FLORIDASCHED
- Page 103 and 104: VILLAGE OF WELLINGTON, FLORIDASCHED
- Page 106 and 107: BUDGETARY COMPARISON SCHEDULEMajor
- Page 109: STATISTICAL SECTION
- Page 114 and 115: VILLAGE OF WELLINGTON, FLORIDACHANG
- Page 116 and 117: VILLAGE OF WELLINGTON, FLORIDACHANG
- Page 118 and 119: VILLAGE OF WELLINGTON, FLORIDAPROPE
- Page 120 and 121: VILLAGE OF WELLINGTON, FLORIDAPROPE
- Page 122 and 123: VILLAGE OF WELLINGTON, FLORIDADIREC
- Page 124 and 125: VILLAGE OF WELLINGTON, FLORIDADEBT
- Page 126 and 127: VILLAGE OF WELLINGTON, FLORIDAPRINC
- Page 128 and 129: VILLAGE OF WELLINGTON, FLORIDAOPERA
- Page 131: COMPLIANCE SECTION
- Page 134 and 135: provisions was not an objective of
- Page 136: 6. Section 10.554(1)(i)6., Rules of