NOTE 6. LONG-TERM DEBT (Continued)Pledged Revenue (Continued)Governmental Activities (Continued)the bonds are expected to require less than 14% <strong>of</strong> annual public service tax revenues. The total principaland interest remaining to be paid on the Public Service Tax Revenue Bonds, Series 1999 is $319,487 andPublic Service Tax Revenue Refunding Bonds, Series 2005, is $11,787,514. Total principal and interest paidfor the current year and total public service tax revenues were $1,211,167 and $10,229,333, respectively.Debt Service Reserve Surety BondsThe Village’s debt service reserve surety bonds for its Public Service Tax Revenue Bonds Series 1999 andSeries 2005 were purchased from Ambac Assurance Corporation, a subsidiary <strong>of</strong> Ambac Financial Group,Inc. (AMBAC). In December 2009, the New York Stock Exchange (NYSE) notified AMBAC that it hadfallen below the NYSE’s continued listing standard relating to the price <strong>of</strong> its common stock. AmbacAssurance Corporation, a guarantor <strong>of</strong> public finance and structured finance obligations, has a Caa2 ratingfrom Moody’s Investors Service, Inc. and a CC rating from Standard & Poor’s Rating Services. Villagemanagement, in consultation with legal counsel, has determined that the Village is not required to obtain areplacement insurance guarantor or provide additional security for the payment <strong>of</strong> the obligations insuredby AMBAC.Business-type ActivitiesBalance Balance DueSeptember 30, September 30, Within2008 Additions Reductions 2009 One YearUtility System Revenue Refunding Bonds $ 13,705,000 $ - $ (2,280,000) $ 11,425,000 $ 2,335,000Plus unamortized bond premium 138,962 - (27,792) 111,170 -Less unamortized refunding loss (813,006) - 162,601 (650,405) -Total Bonds Payable 13,030,956 - (2,145,191) 10,885,765 2,335,000Compensated absences payable 181,208 238,671 (207,880) 211,999 95,400Total $ 13,212,164 $ 238,671 $ (2,353,071) $ 11,097,764 $ 2,430,400$22,355,000 Utility System Revenue Refunding and Improvement BondsIn August 2003, the Village issued $22,355,000 <strong>of</strong> Utility System Revenue Refunding and ImprovementBonds, Series 2003. Interest, at rates ranging from 2.00% to 4.00%, is payable semi-annually on April 1 andOctober 1. The remaining principal is payable in annual installments <strong>of</strong> $1,500,000 to $2,635,000, with thefinal payment due October 1, 2013. The bonds do not constitute a general obligation <strong>of</strong> the Village, or theState <strong>of</strong> Florida, or any political subdivision, but are payable solely from net revenues derived from theoperation <strong>of</strong> the water and sewer utility system, certain impact fees, and money and fees held in certainfunds. The bonds were issued to refund all <strong>of</strong> the Utility System Revenue Refunding Bonds, Series 1993,and finance certain capital expenditures related to the water and sewer system or for any other lawfulpurpose. At September 30, 2009, the outstanding balance was $11,425,000.Annual debt service requirements to maturity for the Utility System Revenue Refunding Bonds are asfollows:46
NOTE 6. LONG-TERM DEBT (Continued)Changes in Long-Term Liabilities (Continued)Business-type Activities (Continued)Principal Interest TotalYear Ending September 30:2010 $ 2,335,000 $ 417,474 $ 2,752,4742011 2,420,000 319,549 2,739,5492012 2,535,000 210,889 2,745,8892013 2,635,000 80,065 2,715,0652014 1,500,000 60,000 1,560,000Total Utility System Revenue Refunding andImprovement Bonds, Series 2003 $ 11,425,000 $ 1,087,977 $ 12,512,977Federal Arbitrage RegulationsThe Village is subject to the arbitrage restrictions that have been imposed by the federal government foreach <strong>of</strong> its outstanding debt issues (Public Services Tax Revenue Bonds, Loans with the Florida MunicipalLoan Council, and the Utility System Revenue Bonds). No events have occurred since the issuance <strong>of</strong> eachbond that would cause the bonds to be arbitrage bonds within the meaning <strong>of</strong> Section 148 <strong>of</strong> the InternalRevenue Code.Pledged RevenueThe Village has pledged future water and sewer revenues, net <strong>of</strong> specified operating expenses, to repay$22,355,000 in Utility System Revenue Refunding and Improvement Bonds issued in August 2003.Proceeds from the bonds provided funds to refund all <strong>of</strong> the Utility System Revenue Refunding Bonds,Series 1993 and finance certain capital expenditures related to the water and sewer system. The bonds arepayable solely from water and sewer net revenues and are payable through 2014. Annual principal andinterest payments on the bonds are expected to require less than 43% <strong>of</strong> annual net revenues. The totalprincipal and interest remaining to be paid on the bonds is $12,512,977. Total principal and interest paidfor the current year and total water and sewer net revenues were $2,737,499 and $6,240,055, respectively.Interest ExpenseTotal interest costs incurred and paid on all Village debt for the year ended September 30, 2009 totaled$1,340,301 and $1,370,957, respectively.NOTE 7. INTERFUND RECEIVABLES, PAYABLES AND TRANSFERSThe composition <strong>of</strong> interfund balances as <strong>of</strong> September 30, 2009 is as follows:Due to/from Other FundsReceivable Fund Payable Fund AmountGeneral Solid waste $ 125,567Capital projects Wellington Community Foundation 200,000$ 325,56747
- 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: 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