Business-type ActivitiesVillage <strong>of</strong> WellingtonRevenues by SourceBusiness-type ActivitiesCharges for services83%Capital grants andcontributions9%Investmentearnings8%Business-type activities decreased the Village <strong>of</strong> Wellington’s net assets by $3,557,469 accounting for adecrease <strong>of</strong> 33.3% <strong>of</strong> the total growth in the net assets <strong>of</strong> the Village <strong>of</strong> Wellington.Revenues increased by $998,319 or 4.8%. Key elements <strong>of</strong> this increase are as follows: Capital grants and contributions increased $1,025,065 or 95.9% compared to the prior year due to a lack<strong>of</strong> commercial building activity in 2008, thus contributing $0 from distribution lines, compared to$1,918,511 received in 2009. Conversely, there was a decrease in meter revenues and capacity charges <strong>of</strong>$294,246 due to less residential construction in 2008. Additionally, during 2008, Wellington receivedone-time grant revenues <strong>of</strong> $599,200 to be used for reuse water production. Operating grants and contributions decreased $1,522,575 or 100% compared to the prior year due toreimbursements from federal and local agencies received in 2008 related to disaster recovery expendituresincurred for hurricane events that took place during 2004 and 2005. Investment earnings decreased $548,796 or 24.5% compared to the prior year mostly due to thesignificant use <strong>of</strong> cash and investments for capital projects during 2009. Charges for services increased $2,044,625 or 12.7% compared to the prior year due to non ad-valoremassessments for solid waste increased $715,962 or 26.6% due to a higher assessment rate <strong>of</strong> $160compared to $129 in 2008. In addition, water/wastewater charges increased $985,290 or 7.8% due tohigher user charges that were enacted for 2009.Expenses increased by $5,761,429 or 29.1%. Key elements <strong>of</strong> this increase are as follows: Additional depreciation <strong>of</strong> $818,287 related to new capital assets that were placed into service in 2009.8
The solid waste fund repaid $2 million to the general fund for monies borrowed after the 2004 and 2005hurricanes. The solid waste fund refunded approximately $2.26 million worth <strong>of</strong> assessments that were collected in2006 related to an additional hurricane assessment that was levied after the 2004 hurricane season.Governmental Funds Financial AnalysisThe focus <strong>of</strong> Wellington’s governmental funds is to provide information on near-term inflows, outflows andbalances <strong>of</strong> spendable resources. Such information is useful in assessing financing requirements. Inparticular, unreserved fund balance may serve as a useful measure <strong>of</strong> a government’s net resources availablefor spending at the end <strong>of</strong> the fiscal year. As <strong>of</strong> the end <strong>of</strong> the current fiscal year, Wellington’s governmentalfunds reported combined ending fund balances <strong>of</strong> $83,178,063, an increase <strong>of</strong> $6,124,445 over the prior year.The majority <strong>of</strong> the increase is due to intergovernmental revenues <strong>of</strong> $2.9 million related to the Section 24impoundment reimbursements from South Florida Water Management District. In addition, the solid wastefund repaid $2 million to the general fund for monies borrowed after recent hurricanes.The unreserved and undesignated fund balance <strong>of</strong> $20,717,072 is available for spending at the Village’sdiscretion, including uses earmarked by the Village that do not meet the criteria for a designation. Theremainder <strong>of</strong> fund balance ($62,460,991) is reserved or designated to indicate that it is not available for newspending because it has already been committed to liquidate contracts and purchase orders <strong>of</strong> the prior period($9,812,374), for capital improvements ($36,198,346), to pay debt service ($75,126), for future disasterrecovery ($3,000,000), for funding future expenditures ($5,540,000) and stabilizing millage or rate increases($2,366,078), or other specified purposes ($5,469,067).The general fund is the main operating fund <strong>of</strong> the Village <strong>of</strong> Wellington. At the end <strong>of</strong> the current fiscal year,unreserved and undesignated fund balance <strong>of</strong> the general fund was $12,671,573, while the total fund balancewas $24,224,276. As a measure <strong>of</strong> the general fund’s liquidity, it is useful to compare unreserved fund balanceto total general fund expenditures. Unreserved and undesignated fund balance represents approximately 37%<strong>of</strong> total 2009/2010 general fund budgeted expenditures. Total revenues in the general fund were $32,509,795which represents a decrease <strong>of</strong> approximately $2.1 million from the prior year. This is mostly due to adecrease in ad valorem taxes <strong>of</strong> $1.4 million and from decreased intergovernmental revenues <strong>of</strong> $276,000The planning, zoning and building fund is used to account for operations <strong>of</strong> the planning and buildingfunctions <strong>of</strong> the Village. At the end <strong>of</strong> the current fiscal year, $3,329,608 was reserved for future buildingdepartment expenditures. Building permit fees may only be used for building and inspection servicesexpenditures. Revenues for the fund were $3,364,700 and $3,694,070 for fiscal years 2009 and 2008,respectively. This represents a decrease <strong>of</strong> $329,370, or 8.9% from 2008. During the year, building permitactivity decreased by $132,098 due to decreased activity in the housing market due to the economic downturnthat was experienced throughout Palm Beach County, Florida, and most <strong>of</strong> the country. The Villageanticipates continued decreases in new development after 2009. Investment income also decreased $126,081from the prior year.The recreation programs fund is used to account for operations relating to recreation facilities. At the end <strong>of</strong>the current fiscal year, unreserved and undesignated fund balance <strong>of</strong> the recreation programs fund was$4,833,785, while the total fund balance was $5,346,458. Unreserved and undesignated fund balancerepresents over 100% <strong>of</strong> total 2009/2010 recreation program fund budgeted expenditures. Revenues were$2,819,194 and $2,081,764 for fiscal years 2009 and 2008, respectively. This represents an increase <strong>of</strong>$737,430, or 35.4% over 2008 mostly due to reimbursements from federal and local agencies related todisaster recovery expenditures incurred for hurricane events that took place during 2004 and 2005 received inthe prior year.9
- 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 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 112 and 113:
VILLAGE OF WELLINGTON, FLORIDANET A
- 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