CITY OF LEXINGTON, OKLAHOMA

ANNUAL FINANCIAL STATEMENTS AND INDEPENDENT AUDITOR’S REPORTS


AS OF AND FOR THE FISCAL YEAR ENDED JUNE 30, 2024


City Council


Mike Donavan Sarah Callen Max Punneo Ray Romine Raul Trejo


Deana Allen Carey Bonner

CITY OF LEXINGTON, OKLAHOMA

LIST OF PRINCIPAL OFFICALS


Mayor Vice Mayor

Council Member Council Member Council Member


City Manager City Clerk

TABLE OF CONTENTS



FINANCIAL SECTION:


Independent Auditor's Report Management's Discussion and Analysis Basic Financial Statements

Government-Wide Financial Statements:

Statement of Net Position Statement of Activities


Fund Financial Statements:

Balance Sheet - Governmental Funds

Statement of Revenues, Expenditures, and Changes in Fund Balances

Page Number


A 1-3

MDA 1-9


1

2-3


4

Governmental Funds

Reconciliation of the Statement of Revenues, Expenditures, and Changes in Fund Balances of Governmental Funds to the

Statement of Activities

5


6

Statement of Net Position - Proprietary Funds Statement of Revenues,

7

Expenses, and Changes in Fund Net Position Proprietary Funds

8

Statement of Cash Flows - Proprietary Funds

9

Notes to Basic Financial Statements

FN 1-32

Required Supplementary Information


Budgetary Comparison Information:

Statement of Revenues, Expenditures, and Changes in Fund Balances - Budget and Actual - General Fund


RSI -1

Footnotes to Required Supplemental Information

RSI – 2-3

Pension Plan Information:

Schedule of Employer’s Share of Net Pension Liability – OPPRS


RSI - 4

Schedule of Employer’s Contributions – OPPRS

RSI - 4

Schedule of Employer’s Share of Net Pension Liability – OFPRS

RSI - 5

Schedule of Employer’s Contributions – OFPRS

RSI - 5

Other Supplementary Information


Nonmajor Governmental Combining Financial Statements:


Combining Balance Sheet – Nonmajor Governmental Funds

OSI - 1

Combining Statement of Revenues, Expenditures, and Changes in Fund Net Balance – Nonmajor Governmental Funds


OSI - 2

Debt Service Coverage Schedule – Utility System Revenue Notes

OSI - 3

Schedule of Expenditures of Federal Awards

OSI - 4

Schedule of Expenditures of State Awards

OSI – 5

Internal Control and Compliance Information

Independent Auditor’s Report on Internal Control Over Financial


IC – 1-2

Reporting and on Compliance and Other Matters Based on an Audit Performed in Accordance with Government Audit Standards Schedule of Reportable Findings and Responses


IC – 3-4


INDEPENDENT AUDITOR’S REPORT


DILLON & ASSOCIATES, PC 1401 S. Douglas Blvd., Suite A

Certified Public Accountants Midwest City, OK 73130 Phone: 405-732-1800


INDEPENDENT AUDITOR’S REPORT


To the Honorable Mayor and Members of the City Council City of Lexington, Oklahoma


Report on the Audit of the Financial Statements

Opinions


We have audited the accompanying financial statements of the governmental activities, the business- type activities, the aggregate discretely presented component units, each major fund, and the aggregate remaining fund information of the City of Lexington, Oklahoma (“the City”), as of and for the year ended June 30, 2024, and the related notes to the financial statements, which collectively comprise the City’s basic financial statements as listed in the table of contents.


In our opinion, the financial statements referred to above present fairly, in all material respects, the respective financial position of the governmental activities, the business-type activities, the aggregate discretely presented component units, each major fund, and the aggregate remaining fund information of the City, as of June 30, 2024, and the respective changes in financial position, and, where applicable, cash flows thereof for the year then ended in accordance with accounting principles generally accepted in the United States of America.


Basis for Opinions


We conducted our audit in accordance with auditing standards generally accepted in the United States of America and the standards applicable to financial audits contained in Government Auditing Standards, issued by the Comptroller General of the United States. Our responsibilities under those standards are further described in the Auditor’s Responsibilities for the Audit of the Financial Statements section of our report. We are required to be independent of the City and to meet our other ethical responsibilities, in accordance with the relevant ethical requirements relating to our audit. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our audit opinions.


Responsibilities of Management for the Financial Statements


Management is responsible for the preparation and fair presentation of the financial statements in accordance with accounting principles generally accepted in the United States of America, and for the design, implementation, and maintenance of internal control relevant to the preparation and fair presentation of financial statements that are free from material misstatement, whether due to fraud or error.

In preparing the financial statements, management is required to evaluate whether there are conditions or events, considered in the aggregate, that raise substantial doubt about the City’s ability to continue as a going concern for twelve months beyond the financial statement date, including any currently known information that may raise substantial doubt shortly thereafter.


Auditor’s Responsibilities for the Audit of the Financial Statements


Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor’s report that includes our opinions. Reasonable assurance is a high level of assurance but is not absolute assurance and therefore is not a guarantee that an audit conducted in accordance with generally accepted auditing standards and Government Auditing Standards will always detect a material misstatement when it exists. The risk of not detecting a material misstatement resulting from fraud is higher than for one resulting from error, as fraud may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal control. Misstatements are considered material if there is a substantial likelihood that, individually or in the aggregate, they would influence the judgment made by a reasonable user based on the financial statements.


In performing an audit in accordance with generally accepted auditing standards and Government Auditing Standards, we:


We are required to communicate with those charged with governance regarding, among other matters, the planned scope and timing of the audit, significant audit findings, and certain internal control-related matters that we identified during the audit.

Required Supplementary Information


Accounting principles generally accepted in the United States of America require that the management’s discussion and analysis, the budgetary comparison information, and the pension plan information listed in the table of contents be presented to supplement the basic financial statements. Such information is the responsibility of management and, although not a part of the basic financial statements, is required by the Governmental Accounting Standards Board who considers it to be an essential part of financial reporting for placing the basic financial statements in an appropriate operational, economic, or historical context. We have applied certain limited procedures to the required supplementary information in accordance with auditing standards generally accepted in the United States of America, which consisted of inquiries of management about the methods of preparing the information and comparing the information for consistency with management’s responses to our inquiries, the basic financial statements, and other knowledge we obtained during our audit of the basic financial statements. We do not express an opinion or provide any assurance on the information because the limited procedures do not provide us with sufficient evidence to express an opinion or provide any assurance.


Supplementary Information


Our audit was conducted for the purpose of forming opinions on the financial statements that collectively comprise the City’s basic financial statements. The accompanying combining and individual nonmajor fund financial statements, debt service coverage schedules, and state awards information listed in the table of contents are presented for purposes of additional analysis and are not a required part of the basic financial statements. Such information is the responsibility of management and was derived from and relates directly to the underlying accounting and other records used to prepare the basic financial statements. The information has been subjected to the auditing procedures applied in the audit of the basic financial statements and certain additional procedures, including comparing and reconciling such information directly to the underlying accounting and other records used to prepare the basic financial statements or to the basic financial statements themselves, and other additional procedures in accordance with auditing standards generally accepted in the United States of America. In our opinion, the combining and individual nonmajor fund financial statements and the debt service coverage schedules are fairly stated, in all material respects, in relation to the basic financial statements as a whole.

Other Reporting Required by Government Auditing Standards


In accordance with Government Auditing Standards, we have also issued our report (under separate cover) dated June 30, 2024 on our consideration of the City’s internal control over financial reporting and on our tests of its compliance with certain provisions of laws, regulations, contracts, and grant agreements and other matters. The purpose of that report is solely to describe the scope of our testing of internal control over financial reporting and compliance and the results of that testing, and not to provide an opinion on the effectiveness of the City’s internal control over financial reporting or on compliance. That report is an integral part of an audit performed in accordance with Government Auditing Standards in considering City’s internal control over financial reporting and compliance.


Dillon & Associates, PC

Midwest City, Oklahoma December 12, 2024


MANAGEMENT’S DISCUSSION AND ANALYSIS


As management of the City of Lexington, we offer readers this narrative overview and analysis of the financial activities of the City of Lexington for the fiscal year ended June 30, 2024. We encourage readers to use this information in conjunction with the City’s financial statements, which follow this section.

FINANCIAL AND ACTIVITY HIGHLIGHTS


The financial statements also include notes that explain some of the information in the statements and provide more detailed data.


Reporting the City’s Most Significant Funds – Fund Financial Statements

The fund financial statements provide detailed information about the most significant funds – not the City as a whole. Some funds are required to be established by State law and by bond covenants. However, management establishes many other funds to help it control and manage money for particular purposes or to show that it is meeting legal responsibilities for using certain taxes, grants, and other money.


Governmental funds - Most of the City’s basic services are reported in governmental funds. Governmental fund financial statements are prepared on the modified accrual basis. Under the modified accrual basis, revenues are recognized when they become measurable and available, and expenditures are recognized when the related fund liability is incurred, with the exception of long- term debt and other similar items which are recorded when due. The governmental fund statements provide a detailed short-term view of the City’s general government operations and the basis of service it provides. Governmental fund information helps determine whether there are more or fewer financial resources that can be spent in the near future to finance the City’s programs. The differences of results in the Governmental Fund financial statements to the Government-Wide financial statements are explained in a reconciliation following each Government Fund financial statement.

Proprietary fund - When the City charges customers for the services it provides – whether to outside customers or to other units of the City – these services are generally reported in proprietary funds. Proprietary funds are reported in the same way that all activities are reported in the Statement of Net Position and the Statement of Revenues, Expenses, and Changes in Fund Net Position. In fact, the City’s enterprise funds are essentially the same as the business-type activities we report in the government-wide statements but provide more detail and additional information, such as cash flows.


The City uses enterprise funds to account for its electric, water, wastewater, and sanitation utility operations.


Notes to the Financial Statements

The notes provide additional information that is essential to gain an understanding of the data provided in the government-wide and fund financial statements. The notes to the Financial Statements can be found following the Statement of Cash Flows for Proprietary Funds.


A FINANCIAL ANALYSIS OF THE CITY AS A WHOLE


Net Position


As noted earlier, net position may serve over time as a useful indicator of a government’s financial position. In the case of the primary government, assets and deferred outflows exceeded liabilities and deferred inflows by $3,528,301 at the close of the most recent fiscal year.


The following table is a summary comparison of changes in net position from last year for the City:


Table 1 Net Position (In Thousands)


Governmental

Activities


% Inc.

Business-type

Activities


% Inc.

Total

Primary Government


% Inc.


Current and

2024


2023

(Dec.)

2024


2023

(Dec.)

2024


2023

(Dec.)

other assets

$ 1,821


1,665

9%

1,050


944

11%

2,871


2,609

10%

Capital assets

580


647

-10%

3,437


3,693

-7%

4,017


4,340

-7%

Total assets

2,401


2,312

4%

4,487


4,637

-3%

6,888


6,949

-1%

Deferred outflow of resources

297


388


-


-


297


388


Long-term debt outstanding


95



84


13%


3,027



3,041


0%


3,122



3,125


0%

Other liabilities

423


454

-7%

103


226

-54%

526


680

-23%

Total liabilities

518


538

-4%

3,130


3,267

-4%

3,648


3,805

-4%

Deferred inflow of resources 9



14



-



-



9



14



Net position:

Invested in capital

assets, net of debt 578



624


-7%


538



665


-19%


1,116



1,289


-13%

Restricted 1,414


1,170

21%

297


250

19%

1,711


1,420

20%

Unrestricted (deficit) 179


354

-49%

522


455

15%

701


809

-13%

Total net position $ 2,171



2,148

1%

1,357


1,370

-1%

3,528


3,518

0%


A portion of the City’s net position reflects its net investment in capital assets (e.g., land, buildings, machinery, and equipment). For 2024, this net investment in capital assets amounted to $1,116,858. The City uses these capital assets to provide services to citizens; consequently, these assets are not available for future spending. Although the City’s investment in its capital assets is reported net of related debt, it should be noted that the resources needed to repay this debt must be provided from other sources, since the capital assets themselves cannot be used to liquidate these liabilities.


Another large portion of the City’s net position, $1,710,379, represents resources that are subject to external restrictions on how it might be used. The remaining balance of unrestricted net position of

$701,064 is available to meet the government’s ongoing obligations to citizens and creditors.


Change in Net Position

For the year ended June 30, 2024, net position of the primary government changed as follows:


Table 2 Changes in Net Position

(In Thousands)


Governmental

Activities


% Inc.

Business-type

Activities


% Inc.

Total

Primary Government


% Inc.


Revenues

2024


2023

(Dec.)

2024

2023

(Dec.)

2024


2023

(Dec.)

Charges for services

$ 317


259

22%

2,829

2,596

9%

3,146


2,855

10%

Operating grants

27


19

42%

-

-

-

27


19

42%

Capital grants

64


249

-74%

-

40

-

64


289

-78%

Sales and use taxes

812


742

9%

-

-

-

812


742

9%

Franchise tax (fees)

31


26

19%

-

-

-

31


26

19%

Other taxes

31


32

-3%

-

-

-

31


32

-3%

Investment income

32


3

967%

39

3

1200%

71


6

1083%

Other

94


128

-27%

3

12

0%

97


140

-31%

Total revenues

1,408


1,458

-3%

2,871

2,651

8%

4,279


4,109

4%


Expenses

Administration


398



351


13%


162


344


-


560



695


-19%

Public safety

1,213


570

113%

-

-

-

1,213


570

113%

Public works

194


98

98%

-

-

-

194


98

98%

Cultural & recreation

10


13

-23%

-

-

-

10


13

-23%

Economic development

5


273

-98%

-

-

-

5


273

-98%

Electric

-


-

-

1,251

1,225

2%

1,251


1,225

2%

Water

-


-

-

353

396

-11%

353


396

-11%

Sewer

-


-

-

375

269

39%

375


269

39%

Sanitation

-


-

-

186

175

6%

186


175

6%

Capital outlays

-


-

-

122

-

0%

122


-

0%

Total expenses

1,820


1,305

39%

2,449

2,409

2%

4,269


3,714

15%

Increase in net position before transfers


(412)



153


-369%


422


242


74%


10



395


-97%

Transfers

435


435

0%

(435)

(435)

0%

-


-

-

Change in net position

23


588

0%

(13)

(193)

-93%

10


395

-97%


Governmental Activities


Under Governmental Activities, the public safety expense includes pension income (expense) from the City’s proportionate share of the Oklahoma Police Pension and Retirement Fund and the Oklahoma Firefighter’s Pension and Retirement Fund. The annual pension plan estimates can cause significant fluctuations in public safety expense.


To aid in the understanding of the Statement of Activities on page 2 of the Basic Financial Statements, some additional explanation is given. Of particular interest is the format that is significantly different than a typical Statement of Revenues, Expenditures, and Changes in Fund Balance. You will notice that expenses are listed in the first column with revenues from that particular program reported to the right. The result is a Net (Expense)/Revenue. The reason for this kind of format is to highlight the relative financial burden of each of the functions on the City’s taxpayers. It also identifies how much each function draws from general revenues or if it is self-financing through fees and grants or contributions. All other governmental revenues are reported as general. It is important to note all taxes are classified as general revenue even if restricted for a specific purpose.


Table 3

Net Revenue (Expenses) of Governmental Activities (In Thousands)




2024


2023



2024


2023


Administration

$ 399


352


13%

(381)


(213)


79%

Public safety

1,213


570


113%

(874)


(317)


176%

Public works

194


98


98%

(144)


37


-489%

Cultural & recreation

9


13


-31%

(9)


(13)


-31%

Economic development

5


273


-98%

(5)


(273)


-98%

Total

1,820


1,306


39%

(1,413)


(779)


81%

Total Expenses of Services


% Inc. (Dec.)

Net Revenue (Expenses) of Services


% Inc. (Dec.)





Business-type Activities


The City’s business-type activities include utility services for electric, water, sewer, sanitation and capital outlays.

Table 4

Net Revenue (Expenses) of Business-type Activities (In Thousands)




2024


2023



2024


2023



Administration

$ 162


314


-48%

72


(120)


-160%

Electrfic

1,251


1,225


2%

472


332


42%

Water

353


396


-11%

34


3


1033%

Sewer

375


269


39%

(115)


(6)


1817%

Sanitation

186


175


6%

39


48


-19%

Capital outlays

122


29


321%

(122)


(29)


321%

Total

2,449


2,408


2%

380


228


67%

Total Expenses of Services


% Inc. (Dec.)

Net Revenue (Expenses) of Services


% Inc. (Dec.)





A FINANCIAL ANALYSIS OF THE CITY’S FUNDS


As the City completed its 2024 fiscal year, the governmental funds reported a combined fund balance of $1,389,541 an increase of $204,401 from the prior year. The largest increase was $224,907 in the Restricted Sales Tax Fund.


The proprietary fund reported a combined net position of $1,357,109, a decrease of $13,325 from the prior year.

General Fund Budgetary Highlights


Actual revenues were under final estimates by $38,407. Expenditures were under final appropriations by $44,750.


CAPITAL ASSETS AND DEBT ADMINISTRATION

Capital Assets


At the end of June 30, 2024, the City had $4,015,681 invested in capital assets, net of depreciation, including land, buildings, machinery and equipment, park facilities, electric, water, sewer and stormwater systems, roads, and bridges. This represents a net decrease of $323,538 over last year.


Table 5

Primary Government Capital Assets (In Thousands)

(Net of Accumulated Depreciation)


Governmental

Activities

Business-type

Activities

Total

Primary Government


2024

2023


2024

2023


2024

2023

Construction in progress

$ -

-


-

-


-

-

Land

8

8


-

-


8

8

Buildings

2,008

2,008


43

43


2,051

2,051

Machinery and equipment

331

329


254

254


585

583

Vehicles

946

940


147

124


1,093

1,064

Infrastructure

65

65


9,163

9,163


9,228

9,228

Less: Accumulated depreciation

(2,779)

(2,703)


(6,170)

(5,892)


(8,949)

(8,595)


Total capital assets, net


$ 579


647



3,437


3,692



4,016


4,339


Major capital asset events during the current fiscal year included the following:


See Note 5 to the financial statements for more detailed information on the City’s capital assets and changes therein.


Long-Term Debt and Other Obligations


At year-end, the City had $2,922,617 in long-term debt outstanding, excluding accrued compensated absences, due to depositors and net pension liability, which represents a $255,809 decrease from the prior year.


Table 6 Outstanding Debt (In Thousands)


Total


2024


2023



2024

2023


2024


2023


2024-2023

Revenue notes payable

$ -



-


2,822

2,917


2,822


2,917


-3%

Notes payable (direct obligations)

-



-


77

105


77


105


-27%

Lease obligations

24



37


-

-


24


37


-35%


Total


$


24


37


2,899


3,022


2,923


3,059


-4%

Governmental Activities

Business-type Activities


Total

Percentage Change





See Note 7 to the financial statements for more detailed information on the City’s long-term debt and changes therein.


ECONOMIC OUTLOOK

All of these factors were considered in preparing the City’s budget for the 2025-2024 fiscal year.


CONTACTING THE CITY’S FINANCIAL MANAGEMENT

This financial report is designed to provide our citizens, taxpayers, customers, bond rating agencies and creditors with a general overview of the City's finances reflecting the City's accountability for the money it receives. If you have questions about this report or need additional financial information, contact the Finance Office at 111 E. Broadway St., Lexington, Oklahoma 73051.


BASIC FINANCIAL STATEMENTS

Statement of Net Position

June 30, 2024


Primary Government


Governmental

Activities


Business-type

Activities



Total


ASSETS

Pooled cash and cash equivalents


$ 232,207



588,039



820,246

Investments

47,883


-


47,883

Restricted cash and investments

Receivables, net of allowance for uncollectible - Accounts

1,376,061


15,418


185,729


275,920


1,561,790


291,338

Due from other governments

140,836


-


140,836

Net pension asset Capital assets:

Land and land improvements

10,163


7,500


-


-


10,163


7,500

Other capital assets, net of depreciation

571,043



3,437,138


4,008,181

Total assets

2,401,111


4,486,826


6,887,937

DEFERRED OUTFLOWS OF RESOURCES

Deferred amounts related to pensions


296,736



-



296,736

Total deferred outflow of resources

296,736


-


296,736


LIABILITIES

Accounts payable and accrued expenses


29,380



84,518



113,898

Accrued interest payable

-


18,173


18,173

Unearned revenue - Grants

393,484


-


393,484

Current portion of long-term debt

26,056


130,751


156,807

Long-term liabilities:






Long-term debt and other liabilities

48,260


2,896,275


2,944,535

Net pension liability

20,786


-


20,786

Total liabilities

517,966


3,129,717


3,647,683


DEFERRED INFLOW OF RESOURCES

Deferred amounts related to pensions


8,689



-



8,689

Total deferred inflow of resources

8,689


-


8,689


NET POSITION

Net investment in capital assets


578,543



538,315



1,116,858

Restricted for:

Debt service


-



296,818



296,818

Capital improvements

1,413,561


-


1,413,561

Other purposes Unrestricted

- 179,088


- 521,976


- 701,064


Total Net Position


$ 2,171,192



1,357,109



3,528,301


See accompanying notes to the basic financial statement.

Statement of Activities

For the Year Ended June 30, 2024




Program Revenues



Operating

Capital

Net

Charges for

Grants and

Grants and

(Expense)

Functions/Programs

Expenses


Services

Contributions

Contributions

Revenue

Primary government:







Governmental activities:







Administration

$ 398,422


17,493


-


-


(380,929)

Public safety

1,213,273


299,055


26,639


13,730


(873,849)

Public works

193,875


-


-


50,000


(143,875)

Culture and recreation

9,713


-


-


-


(9,713)

Economic development

5,055


-


-


-


(5,055)

Total government activities

1,820,338


316,548


26,639


63,730


(1,413,421)


Business-type activities:











Administration

162,404


-


-


(162,404)

Electric

1,250,943


1,723,417


- -


472,474

Water

352,891


386,538


- -


33,647

Sewer

374,630


259,533


- -


(115,097)

Sanitation

185,804


225,392


- -


39,588

Other fees

-


233,757


- -


233,757

Capital outlays

122,177


-


- -


(122,177)

Total business-type activities

2,448,849


2,828,637


- -


379,788

Total primary government

4,269,187


3,145,185


26,639 63,730


(1,033,633)

Statement of Activities

For the Year Ended June 30, 2024



Change in Net Position:

Primary Government Governmental Business-type

Activities Activities Total


Net (expense) revenue $ (1,413,421) 379,788 (1,033,633)


General revenues:

Taxes:

Sales and use

811,858


-


811,858

Franchise

31,326


-


31,326

Other

31,412


-


31,412

Unrestricted investment income

32,895


39,053


71,948

Miscellaneous

93,993


2,834


96,827

Transfers - internal activity

435,000


(435,000)


-

Total general revenues and transfers

1,436,484


(393,113)


1,043,371


Change in net position


23,063



(13,325)



9,738

Net Position - beginning

2,148,129


1,370,434


3,518,563


Net Position - ending


$ 2,171,192



1,357,109



3,528,301


See accompanying notes to the basic financial statement.


Governmental Funds

Balance Sheet


June 30, 2024


General


Restricted Sales Tax


Other Governmental


Total Governmental

Fund


Fund


Funds


Funds

ASSETS

Cash and cash equivalents


$ 216,480



714,462



157,412



1,088,354

Cash - Police bond account

2,654


-


-


2,654

Cash - Payroll account

13,073


-


-


13,073

Investments

47,883


504,187


-


552,070

Receivables, net

15,105


-


313


15,418

Due from General Fund

-


-


2,366


2,366

Due from other governments

106,015


34,821


-


140,836

Total assets

401,210


1,253,470


160,091


1,814,771

LIABILITIES AND FUND BALANCES

Liabilities:

Accounts payable and accrued liabilities


29,380



-



-



29,380

Due to Street and Alley Fund

2,366


-


-


2,366

Unearned revenue - ARPA grant

393,484


-


-


393,484

Total liabilities (Note 2)

425,230


-


-


425,230

Fund balances: Restricted


-



1,253,470



160,091



1,413,561

Unassigned

(24,020)


-


-


(24,020)

Total fund balances

(24,020)


1,253,470


160,091


1,389,541

Total liabilities, deferred inflows and fund balances

$ 401,210


1,253,470


160,091



Amounts reported for governmental activities in the statement of net position are different because:

Capital assets used in governmental activities are not financial resources

and therefore are not required in the funds, net of accumulated depreciation of $2,750,324 578,543

Other long-term assets are not available to pay for current period expenditures and therefore are deferred in the funds:

Net pension asset 10,163

Pension related deferred outflows 296,736

Certain liabilities are not due and payable in the current period form current

financial resources, and therefore are not reported in the funds:


Net pension liability

(20,786)

Pension related deferred inflows

(8,689)

Lease obligations payable

(23,795)

Accrued compensated absences

(50,521)

Net position of governmental activities

$ 2,171,192


See accompanying notes to the basic financial statement.

Governmental Funds

Statement of Revenues, Expenditures, and Changes in Fund Balances

For the Year Ended June 30, 2024




General Fund


Restricted

Sales Tax Fund


Other

Governmental Funds


Total

Governmental Funds

REVENUES








Taxes

$ 630,518


225,776


18,302


874,596

Intergovernmental

50,000


-


-


50,000

Licenses and permits

15,098


-


-


15,098

Charge for services

130,266


-


-


130,266

Fines and forfeitures

171,184


-


-


171,184

Interest

28,709


4,186


-


32,895

Miscellaneous

117,717


-


-


117,717

Total revenues

1,143,492


229,962


18,302


1,391,756


EXPENDITURES

Current:

General government

402,210


-


-


402,210

Public safety

1,024,440


-


-


1,024,440

Public works

185,856


-


-


185,856

Culture and recreation

4,794


-


-


4,794

Economic development

-


5,055


-


5,055

Total expenditures

1,617,300


5,055


-


1,622,355

Excess (deficiency) of revenues over expenditures


(473,808)



224,907



18,302



(230,599)


OTHER FINANCING SOURCES (USES)

Transfers in


435,000



- - 435,000

Transfers out

-


- - -

Total other financing sources and uses

435,000


- - 435,000


Net change in fund balances


(38,808)



224,907



18,302



204,401

Fund balances-beginning

14,788



1,028,563


141,789


1,185,140

Fund balances-ending

$ (24,020)


1,253,470


160,091


1,389,541


See accompanying notes to the basic financial statement.

Reconciliation of the Statement of Revenues,

Expenditures, and Changes in Fund Balances of Governmental Funds to the Statement of Activities

For the Year Ended June 30, 2024

Net change in fund balances - total governmental funds $ 204,401 Amounts reported for governmental activities in the statement of activities are

different because:

Governmental funds report capital outlays as expenditures while governmental activities report depreciation expense to allocate those expenditures over the life of the assets:

Capital asset purchases capitalized

7,695

Depreciation expense

(75,822)

In the Statement of Activities, the cost of pension benefits earned net of employee contributions is reported as an element of pension expense. The fund financial statements report pension contributions as expenditures.


(111,337)

Repayment of debt principal is an expenditure in the governmental funds, but but the repayment reduces long-term liabilities in the Statement of Net Position:

Principal payment on lease obligations


13,002


Some expenses reported in the Statement of Activities do not require the use of current financial resources and these are not reported as expenditures in governmental funds:

Change in accrued compensated absences (14,876)

Change in net position of governmental activities $ 23,063

Statement of Net Position - Proprietary Funds

June 30, 2024



ASSETS

Current assets:

Business-type Activities - Enterprise Funds Lexington Public Works Authority

Light LPWA Meter

Fund Fund Deposits Total


Cash and cash equivalents $ 374,500

202,695

10,844

588,039


Receivables:








Account, net of allowance of $92,865

196,306


79,614


-


275,920

Internal balances

-



10,844


(10,844)


-

Total current assets

570,806



293,153


-


863,959

Non-current assets:








Restricted cash and investments

-


74,968


110,761


185,729

Capital assets:








Other capital assets, net of accumulated








depreciation

287,312


3,149,826


-


3,437,138

Total non-current assets

287,312


3,224,794


110,761


3,622,867

Total assets

858,118


3,517,947


110,761


4,486,826


LIABILITIES








Current liabilities:








Accounts payable and accrued liabilities

82,446


2,072


-


84,518

Accrued interest payable

-


18,173


-


18,173

Current portion of long-term obligations

3,154


127,597


-


130,751

Total current liabilities

85,600


147,842


-


233,442


Non-current liabilities:








Deposits subject to refund

-


-


110,761


110,761

Revenue notes payable, net of current portion

-


2,772,432


-


2,772,432

Accrued compensated absences

9,463


3,619


-


13,082

Total non-current liabilities

9,463


2,776,051


110,761


2,896,275


Total liabilities


95,063



2,923,893



110,761



3,129,717


NET POSITION









Net investment in capital assets


287,312


251,003


-


538,315

Restricted:









Debt service


-


296,818


-


296,818

Unrestricted


475,743


46,233


-


521,976


Total net position


$


763,055



594,054



-



1,357,109


See accompanying notes to the basic financial statement.

Statement of Revenues, Expenses and Changes in Fund Net Position - Proprietary Funds

For the Year Ended June 30, 2024


Business-type Activities - Enterprise Funds Lexington Public Works Authority


Light Fund


LPWA

Fund


Meter Deposits



Total

REVENUES

Charges for services Electric


$ 1,723,417



-



-



1,723,417

Water

-


386,538


-


386,538

Sewer

-


259,533


-


259,533

Sanitation

-


225,392


-


225,392

Other

119,967


113,790


-


233,757

Total operating revenues

1,843,384


985,253


-


2,828,637


OPERATING EXPENSES








General and administration

143,207


19,197


-


162,404

Electric

1,163,543


-


-


1,163,543

Water

-


300,577


-


300,577

Sewer

-


133,213


-


133,213

Sanitation

-


185,804


-


185,804

Capital project outlays

35,564


86,613


-


122,177

Bad debt



11,725


-


11,725

Depreciation and amortization

75,675


203,035


-


278,710

Total operating expenses

1,417,989


940,164


-


2,358,153


Operating income (loss)


425,395



45,089



-



470,484


NONOPERATING REVENUES (EXPENSES)

Miscellaneous revenues


2,834



-



-



2,834

Interest income

27,724


11,329


-


39,053

Interest expense and fiscal charges

(15,025)


(75,671)


-


(90,696)

Total nonoperating revenues (expenses)

15,533


(64,342)


-


(48,809)


OPERATING TRANSFERS

Transfers in


-



-



-



-

Transfers out

(360,000)


(75,000)


-


(435,000)

Total operating transfers

(360,000)


(75,000)


-


(435,000)

Change in net position

80,928


(94,253)


-


(13,325)

Net position - beginning

682,127



688,307


-


1,370,434

Net position - ending

$ 763,055


594,054


-


1,357,109


See accompanying notes to the basic financial statement.

Statement of Cash Flows - Proprietary Funds

For the Year Ended June 30, 2024


Business-type Activities - Enterprise Funds Lexington Public Works Authority


CASH FLOWS FROM OPERATING ACTIVITIES

Light Fund


LPWA

Fund


Meter Deposits



Total

Receipts from customers

$ 1,797,492


994,392


-


2,791,884

Payments to suppliers and employees

(1,323,901)


(750,750)


-


(2,074,651)

Receipt (disbursement) of meter deposits

-


-


(15,863)


(15,863)

Net cash provided (used) by operating activities

473,591


243,642


(15,863)


701,370


CASH FLOWS FROM NONCAPITAL FINANCING ACTIVITIES

Operating transfers in (out)


(360,000)



(75,000)



-



(435,000)

Net cash provided (used) by noncapital financing activities

(360,000)


(75,000)


-


(435,000)


CASH FLOWS FROM CAPITAL AND RELATED FINANCING ACTIVITIES

Principal paid on long-term debt


-



(123,041)



-



(123,041)

Interest expense and fiscal charges

(15,025)


(75,671)


-


(90,696)

(Acquisition) disposition of capital assets

-


(23,299)


-


(23,299)

Net cash provided (used) by capital and

related financing activities


(15,025)



(222,011)



-



(237,036)


CASH FLOWS FROM INVESTING ACTIVITIES

Decrease (increase) in investments


-



-



-



-

Interest received

27,724


11,329


-


39,053

Net cash provided (used) by investing activities

27,724


11,329


-


39,053

Net increase (decrease) in cash and cash equivalents

126,290


(42,040)


(15,863)


68,387

Cash and cash equivalents, beginning of the year

248,210



319,703


137,468


705,381

Cash and cash equivalents, end of the year

$ 374,500


277,663


121,605


773,768


Reconciliation to Statement of Net Position: Cash and cash equivalents


374,500



202,695



10,844



588,039

Restricted cash and cash equivalents

-


74,968


110,761


185,729

Total cash and cash equivalents, end of year

$ 374,500


277,663


121,605


773,768


RECONCILIATION OF OPERATING INCOME (LOSS) TO NET CASH PROVIDED (USED) BY OPERATING ACTIVITIES:

Operating income (loss)


-


425,395



45,089



-



470,484

Adjustments to reconcile operating income to net cash provided by operating activities: Cash flows reported in other categories:

Depreciation and amortization expense


75,675



203,035



-



278,710

Miscellaneous revenue

Change in assets and liabilities:

2,834


-


-


2,834

(Increase) decrease in receivables


(45,892)


9,139


-


(36,753)

(Increase) decrease in due to other funds


-


(461)


461


-

Increase (decrease) in accounts payable and accrued expenses


15,579


(13,160)


-


2,419

Net increase (decrease) in customer deposits


-


-


(16,324)


(16,324)

Total adjustments


48,196


198,553


(15,863)


230,886

Net cash provided by (used in) operating activities

$

473,591


243,642


(15,863)


701,370


See accompanying notes to the basic financial statement.


NOTES TO BASIC FINANCIAL STATEMENTS


The accounting and reporting policies of the City of Lexington, Oklahoma (the “City”) conforms to accounting principles generally accepted in the United States of America for state and local governments. Generally accepted accounting principles for municipalities are defined as those principles promulgated by the Governmental Accounting Standards Board (“GASB”). The following represent the more significant accounting and reporting policies and practices of the City.


Financial Reporting Entity – The City is an incorporated municipality located in central Oklahoma. The City operates under a council-manager form of government with a charter that provides for three branches of government:


Accounting Policies -


Assets, Liabilities, Deferred Outflows/Inflows of Resources and Fund Equity


  1. Cash and Cash Equivalents – The City considers all highly liquid investments with an original maturity of three months or less when purchased to be cash and cash equivalents.

  2. Pooled Cash and Investments – The City requires all cash belonging to the City to be placed in the custody of the Financial Services Department of the City. A “Pooled Cash” concept is used in maintaining the cash and investment accounts in the accounting records. Under this method, all cash is pooled for investment purposes and each fund has equity in the pooled amounts. Investments are allocated to the individual participating funds based upon a percentage determined by the Financial Services Department of the City. An interfund receivable/payable is recognized if the allocation of investments to a particular fund exceeds the fund’s pooled cash amount before the allocation of the pooled investments.


    The purchases and maturities of the pooled investments, as reported in the fund’s statement of cash flow, are allocated to the participating proprietary funds based on their portion of total pooled investments.


  3. Investments – Investments are stated at fair value. Fair value is the amount at which a financial instrument can be exchanged in a current transaction between willing parties. The City considers the quoted market price on June 30, 2024, to be the fair value of its investments.


    Oklahoma Statutes authorize the City to invest in obligations of the United States government, its agencies and instrumentalities; collateralized or insured certificates of deposit and other evidences of deposit at banks, savings banks, savings and loan associations and credit unions located in this state, or fully insured certificates of deposit at banks, savings bank, savings and loan associations and credit unions located out of state; negotiable certificates of deposit issued by a nationally or state-chartered bank, a savings bank, a savings and loan association or a state- licensed branch of a foreign bank; prime banker’s acceptances which are eligible for purchases by the Federal Reserve System and which do not exceed 270 days’ maturity; prime commercial paper which shall not have a maturity that exceeds 180 days nor represent more than 10% of the outstanding paper of an issuing corporation; repurchase agreements that have underlying collateral consisting of those items specified above; and money market funds regulated by the Securities and Exchange Commission and which investments consist of those items noted above.


  4. Receivables and payables – In the government-wide financial statements, receivables consist of all revenues earned at year-end and not yet received. Allowances for uncollectible accounts receivable are based upon historical trends and the periodic aging of accounts receivable.


    In the governmental fund financial statements, receivables are recorded when they are both measurable and available. Proprietary fund receivables consist of all revenues earned at year- end and not yet received.


  5. Interfund Receivable and Payables – Activity between funds that are representative of lending/borrowing arrangements outstanding at the end of the fiscal year are referred to as either “due to / due from other funds” (i.e., the current portion of interfund loans) or “advances to / from other funds” (i.e., the non-current portion of interfund loans). All other outstanding balances between funds are reported as “due to / from other funds.” Any residual balances outstanding between the governmental activities and business-type activities are reported in the government-wide financial statements as “internal balances.”

  6. Restricted Assets – Restricted assets include cash and investments of both governmental activities and business-type activities that are legally restricted as to their use. The restricted assets are primarily related to debt trustee accounts and guaranty deposits.


  7. Capital Assets – Capital assets, which include property, plant and equipment and infrastructure assets (e.g., roads, bridges, sidewalks, and similar items), are reported in the applicable governmental or business-type activities columns in the government-wide financial statements. Capital assets are defined by the government as assets with an initial, individual cost of more than $2,500 (amount not rounded) and an estimated useful life in excess of two years. Such assets are recorded at historical cost or estimated historical cost if purchased or constructed. Donated capital assets, the majority of which generally consists of donated land and infrastructure which is recorded in the governmental funds and donated water and sewer distribution systems which are recorded in the proprietary funds, are recorded at estimated fair value at the date of donation.


    The costs of normal maintenance and repairs that do not add to the value of the asset or materially extend assets’ lives are not capitalized.

    Property, plant, and equipment is depreciated using the straight-line method over the following estimated useful lives:

    Buildings 40 years

    Infrastructure 40 years

    Improvements other than buildings & infrastructure 40 years Machinery and equipment 5 years

    Vehicles 5 years


  8. Inventory – The City records parts and fuel inventory as expenses within the General Fund. Parts inventory is recorded using actual cost.


    NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES – Continued


  9. Long-term Debt - Accounting treatment of long-term debt varies depending upon the source of repayment and the measurement focus applied, and whether the debt is reported in the government-wide or fund financial statements.


    All long-term debt to be repaid from governmental activities, business-type activities and proprietary funds are reported as liabilities as incurred. The long-term debt presently is primarily comprised of revenue bonds payable, net pension liability, and accrued compensated absences. This long-term debt is reported not of unamortized discounts and premiums.

    Long-term debt of governmental funds is not reported as liabilities in the fund financial statements. The debt proceeds are reported as other financing sources and payments of principal and interest are reported as expenditures.


  10. Claims and Judgments Payable - Under state law, judgments against the City can be paid over three years or can be paid immediately. A liability would be recorded within the government- wide, proprietary, and fiduciary fund financial statements for claims and judgments payable. A liability for these amounts is reported in governmental funds only if they are paid from current financial resources. On June 30, 2024, the City did not have any outstanding judgments.

  11. Compensated Absences – Under the terms of City personnel policies, City employees are granted vacation and sick leave in varying amounts. In the event of termination, an employee is paid for vacation leave accumulated and vested accumulated sick leave. Vesting of sick leave by employees and maximum number of hours that can be accumulated for vacation and sick leave are dependent upon an employees’ service as contained in the City’s personnel manual.


  12. Pensions – For the purpose of measuring the net pension liability, deferred outflows of resources and deferred inflow of resources related to pensions and pension expense, information about the fiduciary net position of the City’s multiemployer pension plans and additions to/deductions from the multiemployer pension plans have been determined on the same basis as they are reported by the plans. For this purpose, benefit payments (including refunds of employee contributions) are recognized when they are due and payable in accordance with the benefit terms. Investments are reported at fair value.


  13. Fund Equity – In the government-wide financial statements, equity is classified as net position and displayed in three components:


    1. Net investment in capital assets – Consists of capital assets, net of accumulated depreciation and reduced by the outstanding balances of any notes or other borrowings attributable to those assets.


    2. Restricted net position – Consists of net position with constraints placed on the use either by external groups, such as grantors or laws and regulations of other governments, or law through constitutional provisions or enabling legislation.

    3. Unrestricted net position – All other assets that do not meet the definition of “restricted” or “invested in capital assets, net of related debt.”


      NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES – Continued


      When both restricted and unrestricted net positions are available for use, generally it is the City’s policy to use restricted resources first. For projects funded with tax-exempt debt proceeds and other sources, the debt proceeds are used first.

      Governmental fund equity is classified as fund balance. Fund balance is further classified as follows and based on the nature of any limitations requiring the use of resources for specific purposes.


      1. Nonspendable – Includes fund balance amounts that cannot be spent either because they are not in spendable form or because of legal or contractual requirements.


      2. Restricted – Includes fund balance amounts that are constrained for specific purposes which are externally imposed by providers, such as creditors or amounts constrained due to constitutional provisions or enabling legislation.


      3. Committed – Includes fund balance amounts that are constrained for specific purposes that are internally imposed by the City through formal action of the highest level of decision- making authority. The City Council is the highest level of decision-making authority that can, by adoption of an Ordinance prior to the end of the fiscal year, commit fund balance. Once adopted, the limitation imposed by the ordinance remains in place until a similar action by the City Council is taken (the adoption of another ordinance) to remove or revise the limitation.

      4. Assigned – Amounts in the assigned fund balance classification are intended to be used by the government for specific purposes but do not meet the criteria to be classified as committed. The City Council may assign fund balance as it does when appropriating fund balance to cover the gap between estimated revenue and appropriations in the subsequent year’s appropriated budget. Unlike commitments, assignments generally only exist temporarily. In other words, an additional action does not normally have to be taken for the removal of an assignment. Conversely, as discussed above, an additional action is essential to either remove or revise a commitment.


      5. Unassigned – Includes the residual balance of the General Fund that has not been assigned to other funds and that has not been restricted, committed, or assigned to specific purposes with the General Fund.


When both restricted and unrestricted sources (the total of committed, assigned, and unassigned fund balance) are available for use, generally it is the City’s policy to use restricted resources first. Further, when the components of unrestricted fund balance can be used for the same purpose, committed fund balance is depleted first, followed by assigned fund balance. Unassigned fund balance is applied last.


NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES – Continued


Cost Sharing Defined Benefit Pension Plans

The City participates in two cost-sharing multiple-employer defined benefit pension plans, the Oklahoma Police Pension & Retirement System (OPPRS) and the Oklahoma Firefighters Pension and Retirement System (OFPRS), (the Plans). For purposes of measuring the net pension asset, liability, deferred outflows of resources and deferred inflows of resources related to the pensions, and pension expense, information about the fiduciary net position of the Plan and additions to/deductions from the Plan’s fiduciary net position have been determined on the same basis as they are reported by the Plan. For this purpose, benefit payments (including refunds of employee contributions) are recognized when they are due and payable in accordance with the benefit terms. Investments are reported at fair value.


Deferred Outflows/inflows of Resources


Deferred outflows of resources represent a consumption of net position that applies to a future period(s) and so will not be recognized as an outflow of resources (expense) until then. The City has deferred outflows related to pensions, with one being the amount of contributions made to pension plans after the measurement date, and the other the difference in investment experience between actual earnings and projected earnings on pension plan investments and the difference in assumption changes. Deferred outflows related to contributions made after the measurement date will be recognized as a reduction of pension liability in the following year. The remaining amounts will be amortized to pension expense over future periods. See Note 4 for additional information.

Deferred inflows of resources represent an acquisition of net position that applies to a future period(s) and so will not be recognized as an inflow of resources (revenue) until that time. The City has a deferred inflow related to pensions. This consists of the difference between expected and actual experience related to pension plans as well as the difference in assumption changes. These amounts are amortized over future periods to pension expense.


Revenues, Expenditures and Expenses


  1. Sales Taxes – Sales taxes are collected by vendors and required to be remitted to the State of Oklahoma by the 20th of the month following collection. The tax is then paid to the City by the 10th of the next month. A two-month lag exists between collection by the vendor and payment to the City by the State. Revenue received in July and August from sales made in May and June, respectively, is available for prior year expenses and is accrued in both the government-wide and fund financial statements.


  2. Charges for Services – Charges for service consist primarily of charges made by one fund for services such as insurance and other benefits provided to the other funds of the City.

  3. Intergovernmental Revenues/Capital Grants Earned – Revenues from Federal and State operating grants are recognized when expenditures are made. Similarly, capital grants are considered earned when the expenditures are made. The earned portion of capital grants in Proprietary Funds is treated as a capital contribution within the statement of revenues, expenses, and changes in fund net position.


    NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES – Continued


  4. Investment Earnings – Investment earnings on pooled cash and investments are allocated on a pro-rata basis to the City’s funds based on the percentage of each fund’s average month-end pooled cash balance.

    Use of Estimates – The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.


    NOTE 2 – STEWARDSHIP, COMPLIANCE AND ACCOUNTABILITY


    Budgetary Compliance


    The City prepares its annual operating budget under the provisions of the Oklahoma Municipal Budget Act of 1979 (the “Budget Act”). In accordance with those provisions, the following process is used to adopt the annual budget:

    1. Prior to June 1, the City Manager submits to the City Council a proposed operating budget for the fiscal year commencing July 1.


    2. Public hearings are conducted to obtain citizen comments. At least one public hearing is held no later than 15 days prior to the beginning of the budget year.

    3. Subsequent to the public hearings but no later than seven days prior to July 1, the budget is legally enacted through the passage of a resolution by the City Council.

    4. Subsequent to City Council enactment, the adopted budget is filed with the office of the State Auditor and Inspector.


    5. The legal level of control at which expenditures may not legally exceed appropriations is the department level within a fund.

All fund decreases of appropriation and supplemental appropriations require City Council approval. The City Manager may transfer appropriations between departments within a fund without City Council approval. Supplemental appropriations must also be filed with the Office of the State Auditor and Inspector.

In accordance with Title 60 of the Oklahoma State Statutes, the Lexington Public Works Authority is required to prepare an annual budget and submit a copy to the City as beneficiary. However, there are no further requirements such as form of budget, approval of budget or definition of a legal level of control; and, therefore, no budget and actual financial presentation for the LPWA funds is included in this report.


NOTE 2 – STEWARDSHIP, COMPLIANCE AND ACCOUNTABILITY - Continued


Deposits and Investment Laws and Regulations Deposits

Custodial credit risk for deposits is the risk that in the event of a bank failure, the City may not recover its deposits. The City’s policy to minimize its exposure to custodial credit risk for deposit is that all deposits shall either be insured by the Federal Deposit Insurance Corporation (FDIC) or collateralized by securities held by the cognizant Federal Reserve Bank or invested in United States government obligations, and direct debt obligations of municipalities, counties, and school districts in the State of Oklahoma, in the City’s name. On June 30, 2024, the City’s bank balances of approximately $2,077,303 were fully insured or collateralized with securities.


Investments


Interest rate risk is the risk that changes in interest rates will adversely affect the fair value of an investment. The City minimizes its exposure to interest rate risk by limiting the duration of certificates of deposits or other fixed-income securities.

Investment credit risk is the risk that an issuer or other counterparty to an investment will not fulfill its obligation. The City minimizes its exposure to investment credit risk by adopting investment policies that comply with the Oklahoma State statutes. As a result, investments are limited to the following:



NOTE 2 – STEWARDSHIP, COMPLIANCE AND ACCOUNTABILITY - Continued


Public trusts created under O.S. Title 60 are not subject to the above-mentioned investment limitations and are primarily governed by restrictions in their trust or bond indentures.

The City has no formal policy limiting investments based on credit rating but discloses any such credit risk associated with their investments by reporting the credit quality ratings of investments in debt securities as determined by nationally recognized statistical rating organizations and agencies as of the end of year end. Unless there is information to the contrary, obligations of the United States government or obligations explicitly guaranteed by the United States government are not considered to have credit risk and do not require disclosure of credit quality.


Custodial credit risk for investments is the risk that in the event of a bank failure, the City may not recover the value of its investments. The City’s policy to minimize its exposure to custodial credit risk for investments is that all investments shall either be insured by the Federal Deposit Insurance Corporation (FDIC) or collateralized by securities held by the cognizant Federal Reserve Bank or invested in United States government obligations, and direct debt obligations of municipalities, counties, and school districts in the State of Oklahoma, in the City’s name. On June 30, 2024, the City’s investments are certificates of deposit in local banks. On June 30, 2024, the certificates of deposits were fully insured or collateralized.


Debt Restrictions and Covenants


General Obligation Debt


Article 10, Sections 26 and 27 of the Oklahoma Constitution limits the amount of certain outstanding general obligation bonded debt of the municipality for non-utility or non-street purposes to no more than 10% of the net assessed valuation. As of June 30, 2024, the City did not have any general obligation debt outstanding.

Other Long-term Debt


As required by the Oklahoma State Constitution, the City (excluding Public Trusts) may not incur any indebtedness that would require payment from resources beyond the current fiscal year revenue, without first obtaining voter approval.

Revenue Note Debt


The debt indentures relating to the revenue note issues of the Lexington Public Works Authority contain a number of restrictions or covenants that are financial related. These include covenants such as a required flow of funds through special accounts, debt service coverage requirements and required reserve account balances.

Fund Equity/Net Position Restrictions


Restricted Net Position


Restricted net position at the government-wide financial statements is required to restrict funds in accordance with various laws and regulations, specifically those laws and regulations dealing with debt service and the use of restricted revenues. See Note 3 for details of restricted net position.


NOTE 3 - DETAILED NOTES CONCERNING THE FUNDS


The following notes present detailed information to support the amounts reported in the basic financial statements for the City’s various assets, liabilities, equity, revenues, and expenditures/expenses.

Deposits and Investment Risks


The City of Lexington, including its blended component units, held the following deposits and investments on June 30, 2024:


Credit Carrying

Type Maturities Rating Value

Deposits:

Demand deposits $ 1,193,534

Cash on hand 800

Time deposits Due within 1 year 1,160,617

2,354,951

Investments:

Trustee money market account AAAm 74,968 74,968

Total deposits and investments $ 2,429,919


Reconciliation to Statement of Net Position:


Cash and cash equivalents

$ 820,246

Restricted cash and investments

1,561,790

Investments

47,883



$ 2,429,919



NOTE 3 - DETAILED NOTES CONCERNING THE FUNDS - Continued


Restricted Assets

The amounts reported as restricted assets on the Statement of Net Position are comprised of cash and investments held by the trustee bank on behalf of the public trusts (Authorities) related to its required revenue bond accounts as described in Note 2 and amounts due to depositors related to utility deposits.


The restricted assets as of June 30, 2024 were as follows:

Governmental Business-type

Activities Activities

Current Current Cash and cash Cash and cash Equivalents Equivalents


2015 OWRB Clean Water SRF Note - Debt Service

$ -

74,968

Utility Deposits

-

110,761

Accounts restricted for capital improvements

1,376,061

-

Restricted assets

$

1,376,061

185,729


Receivables and Uncollectible Accounts

Accounts receivable for governmental and business-type activities consist of sales tax, franchise tax and fees, grants funds due, customer utilities services provided, both billed and unbilled, all reported net of allowance for uncollectible amounts are as follows:


Governmental Business-type

Activities Activities


Sales taxes

$ 92,855

-

Use taxes

31,524

-

Other taxes

2,515

-

Ambulance

15,105

-

Other receivable

14,255

-

Utilities

-

368,785

Less: allowance for uncollectible accounts

             -  

         (92,865)


Accounts receivable, net of allowance $           156,254              275,920  


NOTE 3 - DETAILED NOTES CONCERNING THE FUNDS - Continued

Capital Assets

Capital asset balances and activities for the year ended June 30, 2024, were as follows:


Beginning Additions Transfers Retirements Ending

Governmental activities

Capital assets not being depreciated :

Land $ 7,500 - - - 7,500

Construction in progress - - - - -

Total capital assets not being depreciated

7,500


-


- -


7,500

Capital assets being depreciated :

Buildings and improvements


2,008,254



-



- -



2,008,254

Machinery and equipment

329,308


1,695


- -


331,003

Vehicles

940,184


6,000


- -


946,184

Leased assets

64,809


-


- -


64,809

Total capital assets being depreciated

3,342,555


7,695


- -


3,350,250

Less : Accumulated depreciation

Buildings and improvements


1,558,926



18,881



- -



1,577,807

Machinery and equipment

278,118


23,722


- -


301,840

Vehicles

837,460


33,219


- -


870,679

Leased assets

28,882


-


- -


28,882

Total capital assets being depreciated

2,703,386


75,822


- -


2,779,208

Total capital assets being depreciated, net

639,169


(68,127)


- -


571,042

Governmental activities capital assets, net

$ 646,669



(68,127)


- -



578,542


Depreciation expense for governmental activities is charged to functions as follows:


Governmental activities:

Administration

$ 9,214

Public safety

51,975

Public works

9,714

Cultural and recreaton

4,919


Total depreciation expense - governmental activities

$ 75,822



NOTE 3 - DETAILED NOTES CONCERNING THE FUNDS – Continued

Beginning

Additions

Transfers

Retirements

Ending



$


-

-


-

-


-

-


-

-


-

-


-

-

-

-

-

Capital asset activity for business-type activities for the year ended June 30, 2024 was as follows:


Business-type activities

Capital assets not being depreciated :

Land

Construction in progress

Total capital assets not being depreciated

Capital assets being depreciated :

Buildings and improvements


42,587



-



- -



42,587

Machinery and equipment

253,933


-


- -


253,933

Vehicles

124,403


23,299


- -


147,702

Infrastructure

9,163,398


-


- -


9,163,398

Total capital assets being depreciated

9,584,321


23,299


- -


9,607,620

Less : Accumulated depreciation

Buildings and improvements


42,022



-



- -



42,022

Machinery and equipment

244,634




- -


244,634

Vehicles

96,961


6,078


- -


103,039

Infrastructure

5,508,155


272,632


- -


5,780,787

Total capital assets being depreciated

5,891,772


278,710


- -


6,170,482

Total capital assets being depreciated, net

3,692,549


(255,411)


- -


3,437,138

Business-type activities capital assets, net

$ 3,692,549



(255,411)


- -



3,437,138


Depreciation expense for business-type activities is charged to functions as follows:


Business-type activities:

General government $ -

Electric 75,675

Water 52,314

Sewer 150,721

Total depreciation expense - business-type activities $ 278,710


Deposits Subject to Refund


Utility customers are required to make a meter deposit, which is refunded upon the customer's termination of services, provided there are no outstanding bills. Monies are deposited in separate accounts, and a liability has been recorded to represent the amount of deposits due to customers. As of June 30, 2024, cash and investments included $121,604 available for refund of customer deposits, while the liability to customers was $110,761.


NOTE 3 - DETAILED NOTES CONCERNING THE FUNDS – Continued

Appearance bonds and other payments made to the municipal court funds are held until final disposition by the court at which time they are refunded to the bondholder or paid over to the City general fund as fines. As of June 30, 2024, no bonds were being held that were subject to refund.


Long-term Debt


The reporting entity’s long-term debt is segregated by the amounts involving governmental activities and business activities.


Governmental Activities Long-term Debt:


Lease Obligations

The City as lessee has entered into lease agreements involving equipment for City operations.


$ 23,795


Current portion

13,426

Non-current portion

10,369

Total

$ 23,795


Business-type Activities Long-term Debt:


As of June 30, 2024, the long-term debt payable from enterprise fund resources consisted of the following:


Notes Payable



$3,091,500 Clean Water SRF Series 2015 loan payable to the Oklahoma Water Resourece Board (OWRB), dated October 1, 2015, payable in semi-annual installments with a final payment due March 15, 2046; interest rate of 2.64%

and administrative fee of 0.5%; secured by a pledge of utility system net revenues.


$ 2,822,051

$143,153 note payable to McClain Bank; dated January 26, 2022, for a sewer line project; due in monthly principal and interest payments of $2,574 beginning February 15, 2022 and maturing January 15, 2027; secured by equipment;

interest included at a rate of 2.95% per annum.


76,771

Total Revenue Notes Payable

$ 2,898,822


Current portion


$ 126,391

Non-current portion

2,772,491


$ 2,898,882


NOTE 3 - DETAILED NOTES CONCERNING THE FUNDS – Continued

Long-term Debt - Continued Accrued Compensated Absences

Accrued compensated absences reported are comprised of accrued vacation leave, sick leave and compensatory time.


Governmental activities

$ 50,524

Business-type activities

17,443

Total Accrued Compensated Absences

$ 67,967


Due to Depositors


Outstanding deposits for utility services, refundable only upon termination of services, amounted to the following:

Current portion $ -

Non-current portion 110,761

Total Due to Depositors $ 110,761


Changes in Long-term Debt

The following is a summary of changes in long-term debt for the year ended June 30, 2024:



Beginning Balance



Increases



Decreases


Ending Balance


Amounts Due Within

One Year

Governmental activities










Lease obligations

$ 36,797


-


13,002


23,795


13,426

Accrued compensated absences

35,645


14,879


-


50,524


12,630

Total Governmental Activities

$ 72,442



14,879


13,002


74,319


26,056

Business-type activities

Notes payable:

OWRB - Series 2015

$ 2,916,990


-


94,939


2,822,051


97,423

Note payable - Bank

104,873


-


28,102


76,771


28,968

Deposits subject to refund

127,086


-


16,325


110,761


-

Accrued compensated absences

19,235


-


1,792


17,443


4,360

Total Business-type Activities

$ 3,168,184


-


141,158


3,027,026


130,751


NOTE 3 - DETAILED NOTES CONCERNING THE FUNDS – Continued


Long-term Debt - Continued Annual Debt Service Requirements

The annual debt service requirements to maturity, including principal and interest, for long-term debt, with interest rates applicable on June 30, 2024, excluding accrued compensated absences, due to depositors and net pension liability are as follows:


Business-type

Governmental Activities Activities


Principal


Interest


Principal


Interest

Year Ending








June 30,








2025

$ 13,426


828


126,391


76,824

2026

10,369


390


129,834


73,306

2027

-


-


120,530


69,758

2028

-


-


105,273


66,994

2029

-


-


108,028


66,994

2030-2034

-


-


584,054


290,161

2025-2039

-


-


664,581


209,343

2040-2044

-


-


756,210


117,382

2045-2049

-


-


303,921


21,090

Totals

$ 23,795



1,218


2,898,822


991,852


Applicability of Federal Arbitrage Regulations


Debt issuances of the City and Authorities issued after the Tax Reform Act of 1986 are subject to the federal arbitrage regulations. The arbitrage rebate regulations require that all earnings from the investment of gross proceeds of a bond issue in excess of the amount that could have been earned had the yield on the investment been equal to the yield on the bonds be remitted to the federal government. These carry strict penalties for noncompliance including taxability of interest retroactive to the date of the issue. The City’s management believes the City is in compliance with these rules and regulations.


Pledge of Future Revenues

Utility Revenue Pledge – The City has also pledged future net water, sewer and sanitation revenues to repay $3,091,500 of OWRB Series 2015 Revenue Notes which are payable through 2046. Proceeds from the notes provided funding for utility system capital assets. The total principal and interest payable for the remainder of the life of the notes is $3,734,046. The notes are payable from the above-mentioned utility net revenues. The debt service payments on the notes this year were

$172,602 for the current year coverage ratio of 201% of the pledged utility net revenues.


NOTE 3 - DETAILED NOTES CONCERNING THE FUNDS – Continued


Interfund Receivables, Payables, and Transfers


The City’s policy is to eliminate interfund transfers and balances in the statement of activities and net position to avoid grossing up balances. Only the residual balances transferred between governmental and business-type activities are reported as internal transfers and internal balances and then offset in the total column in the government-wide statements. Interfund transfers and balances between funds are not eliminated in the fund financial statements.

Transfers:


Transfer From Transfer To



Amount


Purpose of Transfer

Lexington Public Works Auth General Fund


435,000


Operating subsidy



435,000



Reconciliation to Fund Financial Statements:





Transfers In



Transfers Out


Net Transfers

Governmental Funds 435,000


-


435,000

Proprietary Funds -


(435,000)


(435,000)

435,000



(435,000)


-

Reconciliation to Statement of Activities: Net Transfers



-




NOTE 3 - DETAILED NOTES CONCERNING THE FUNDS – Continued


Fund Balances and Net Position Fund Balances

The following table shows the fund balance classifications as shown on the Governmental Funds Balance Sheet:



Fund Balances:


General Fund

Restricted Sales Tax Fund


Other Governmental Fuunds



Total


Restricted:

Streets and capital improvements



- 1,253,470



-



1,253,470

Streets


- -



160,091


160,091

Subtotal Nonspendable


- 1,253,470



160,091


1,413,561

Unassigned (deficit):

(24,020)


-


-


(24,020)


TOTAL FUND BALANCES


(24,020)



1,253,470



160,091



1,389,541


Sales Tax


Sales tax revenue represents a four cents tax on each dollar of taxable sales of which is recorded as follows:


COMMITMENTS AND CONTIGENCIES

Commitments


Water Purchase Contract On March 5, 2013 Lexington Public Works Authority (LPWA) entered into a water purchase contract with Rural Water, Sewer, Gas and Solid Waste Management District No. 1, Cleveland County, Oklahoma (RWD). The RWD agrees to furnish LPWA with potable treated water not to exceed 112, 000,000 gallons per year at the following rates –


$3.68 per $1,000 gallons up to an agreed yearly minimum water usage

$3.89 per $1,000 gallons purchased thereafter


LPWA agreed to purchase a minimum of 23,881,047 gallons of water per year upon the construction and activation of the RWD water system in April 2019. The terms of the contract shall extend for forty-five (45) years and shall be automatically extended for successive like terms until terminated by mutual consent. For the year ended June 30, 2024, LPWA made purchases of water totaling

$88,225.


NOTE 4 – OTHER INFORMATION – Continued COMMITMENTS AND CONTIGENCIES - Continued

Contingent Liabilities


General Litigation - The City and Lexington Public Works Authority are parties to various legal proceedings which normally occur in the course of governmental operations. The financial statements do not include accruals or provisions for loss contingencies that may result from these proceedings. State statutes provide for the levy of an ad valorem tax over a three-year period by a City “Sinking Fund” for the payment of any court assessed judgment rendered against the City.

While the outcome of the above noted proceedings cannot be predicted, due to the self-insurance reserves maintained by the City and the State statute relating to judgments, the City feels that any settlement or judgment not covered by insurance reserves would not have a material adverse effect on the financial condition of the City.


Asset Retirement Obligation The City has incurred certain asset retirement obligations related to the operation of its wastewater utility system. The estimated liability of the legally required closure costs for the wastewater utility system cannot be reasonably estimated as of June 30, 2024, since the specific legally required costs of retirement have not yet been identified. The City anticipates identifying those specific legally required costs, if any, and obtaining an estimate of those costs in a subsequent fiscal year.

Federal Grants – In the normal course of operations, the City receives grant funds from various federal agencies. The grant programs are subject to audit by agents of the granting authority, the purpose of which is to ensure compliance with conditions precedent to the granting of funds. Management does not believe any liability for reimbursement which may arise as the result of these audits will be material.

EMPLOYEE RETIREMENT SYSTEMS AND PENSION PLANS


The City participates in five employee pension systems as follows:


Names of Plan/System Type of Plan

Oklahoma Police Pension and Retirement Fund Cost Sharing Multiple Employer -

Defined Benefit Plan

Oklahoma Firefighters Pension and Retirement Fund Cost Sharing Multiple Employer -

Defined Benefit Plan

City of Lexington, Oklahoma Employee Single Employer - Defined

Retirement Plan Contribution Money Purchase Plan


NOTE 4 – OTHER INFORMATION – Continued


Employee Retirement Systems and Pension Plans - Continued


Summary of Defined Benefit Plan Balances



Governmental Activities


Business-Type Activities


Net Pension Liability (Asset)

Police Pension System


$ (10,163)




-

Firefighter's Pension System

20,786



-

Total Net Pension Liability

$ 10,623




-


Deferred Outflows of Resources Police Pension System


$ 283,314




-

Firefighter's Pension System

13,422



-

Total Deferred Outflow of Resources

$ 296,736




-


Deferred Inflows of Resources


Police Pension System

$ 2,799

-

Firefighter's Pension System

5,890

-

Total Deferred Inflow of Resources

$

8,689


-


Oklahoma Police Pension and Retirement System (OPPRS)


Plan Description - The City of Lexington, as the employer, participates in the Police Pension & Retirement – a cost-sharing multi-employer defined benefit pension plan administered by the Oklahoma Police Pension & Retirement System (PPRS). Title 11 of the Oklahoma State Statutes grants the authority to establish and amend the benefit terms to the OPPRS. OPPRS issues a publicly available financial report that can be obtained at www.ok.gov/opprs.


NOTE 4 – OTHER INFORMATION - Continued


Oklahoma Police Pension and Retirement System (OPPRS) - Continued


Benefits Provided - The Plan provides defined retirement benefits based on members’ final average compensation, age, and term of service. In addition, the retirement program provides for benefits upon disability and to survivors upon death of eligible members. The Plan’s benefits are established and amended by State statute. The retirement provisions are as follows:



Contributions - The contributions requirements of the Plan are at an established rate determined by Oklahoma Statute and are not based on actuarial calculations. Employees are required to contribute eight percent (8%) of their annual pay. Participating cities are required to contribute thirteen percent (13%) of the employees’ annual pay. Contributions to the pension plan from the City were $28,995. In the government-wide Statement of Activities, revenue is recognized for the state’s on-behalf contributions on an accrual basis of $14,804. These on-behalf payments did not meet the criteria of a special funding situation.


NOTE 4. OTHER INFORMATION – Continued


Oklahoma Police Pension and Retirement System (OPPRS) - Continued


Net Pension Liabilities/Asset, Pension Expense, and Deferred Outflows of Resources and Deferred Inflows of Resources Related to Pensions - On June 30, 2024, the City reported an asset of $10,163 for its proportionate share of the net pension asset. The net pension asset was measured as of June 30, 2023, and the total pension asset used to calculate the net pension asset was determined by an actuarial valuation as of July 1, 2023. The City’s proportion of the net pension asset was based on the City’s contributions received by the pension plan relative to the total contributions received by pension plan for all participating employers as of June 30, 2023. Based upon this information, the City’s proportion was 0.000333%.

For the year ended June 30, 2024, the City recognized pension expense of $27,169. On June 30, 2024, the City reported deferred outflows of resources and deferred inflows of resources related to pensions from the following sources:


Differences between expected and actual

Deferred Outflows of Resources


Deferred Inflows of Resources

experience

$ 29,408

$

-

Changes of assumptions

18,983


-

Net difference between projected and actual earnings on pension plan investments


204,190



-

Changes in proportion and differences between City contributions and proportionate share of contributions


8,913



2,760

City contributions during measurement period

5,545


39

City contributions subsequent to the measurement date


16,275



-


Total


$ 283,314



$


2,799


NOTE 4. OTHER INFORMATION – Continued


Oklahoma Police Pension and Retirement System (OPPRS) - Continued

$16,275 reported as deferred outflows of resources related to pensions resulting from City contributions subsequent to the measurement date will be recognized as a reduction of the net pension liability in the year ended June 30, 2024. Other amounts reported as deferred outflows of resources and deferred inflows of resources related to pensions will be recognized in pension expense as follows:


Year ended June 30:



2024 $

43,335


2025

793


2026

179,948


2027

40,957


2028

(793)


$

264,240


Actuarial Assumptions - The total pension liability was determined by an actuarial valuation as of July 1, 2023, using the following actuarial assumptions, applied to all prior periods included in the measurement:


Inflation: 2.75%

Salary increases: 3.5% to 12.0% averages, including inflation Investment rate of return: 7.5% net of pension plan investment expense

Mortality rates: Active employees (pre-retirement) RP-2000 Blue Collar Healthy Combined table with age set back 4 years with fully generational improvement using Scale AA.

Active employees (post retirement) and nondisabled pensioners: RP-2000 Blue Collar Healthy Combined table with fully generational improvement using Scale AA.

Disabled pensioners: RP-2000 Blue Collar Healty Combined table with age set forward 4 years with fully generational improvement using Scale AA.


The actuarial assumptions used in the July 1, 2023; valuation was based on the results of an actuarial experience study for the period July 1, 2012 to June 30, 2017.


NOTE 4. OTHER INFORMATION – Continued


Oklahoma Police Pension and Retirement System (OPPRS) - Continued

The long-term expected rate of return on pension plan investments was determined using a building block method in which best-estimate ranges of expected future real rates of return (expected returns, net of pension plan investment expense, and inflation) are developed for each major asset class. These ranges are combined to produce the long-term expected rate of return by weighting the expected future real rates of return by the target asset allocation percentage and by adding expected inflation. Best estimates of arithmetic real rates of return for each major asset class included in the pension plan’s target asset allocation as of June 30, 2023, are summarized in the following table:

Long-Term Expected

Asset Class


Real Rate of Return

Fixed income


5.78%

Domestic equity


7.73%

International equity


11.55%

Real estate


7.66%

Private equity


11.64%


Discount Rate - The discount rate used to measure the total pension liability was 7.5%. The projection of cash flows used to determine the discount rate assumed that contributions from plan members will be made at the current contribution rate and that contributions from employers will be made at contractually required rates, determined by State Statutes. Projected cash flows also assume the State of Oklahoma will continue contributing 14% of the insurance premium, as established by statute. Based on these assumptions, the pension plan’s fiduciary net position was projected to be available to make all projected future benefit payments of current plan members. Therefore, the long-term expected rate of return on pension plan investments was applied to all periods of projected benefit payments to determine the total pension liability.

Sensitivity of the Net Pension Liability (Asset) to Changes in the Discount Rate - The following presents the net position liability (asset) of the employers calculated using the discount rate of 7.5%, as well as what the Plan’s net pension liability(asset) would be if it were calculated using a discount rate that is one percentage point lower – (6.5%) or one percentage point higher – (8.5%) than the current rate:


1% Decrease

Current Discount

1% Increase

(6.5%)

Rate (7.5%)

(8.5%)

Employers' net pension liability (asset) $ 95,953 $ (10,163) $ (100,009)


Pension Plan Fiduciary Net Position - Detailed information about the pension plan’s fiduciary net position is available in the separately issued financial report of the OPPRS; which can be located at www.ok.gov/OPPRS.


NOTE 4. OTHER INFORMATION – Continued


Oklahoma Firefighters’ Pension and Retirement System (OFPRS)

Plan Description - The City of Lexington, as the employer, participates in the Firefighters Pension & Retirement – a cost-sharing multi-employer defined benefit pension plan administered by the Oklahoma Firefighters Pension & Retirement System (FPRS). Title 11 of the Oklahoma State Statutes grants the authority to establish and amend the benefit terms to the FPRS. FPRS issues a publicly available financial report that can be obtained at www.ok.gov/fprs.


Benefits ProvidedIn general, the Plan provides defined retirement benefits based on members’ final average compensation, age, and term of service. In addition, the retirement program provides for benefits upon disability and to survivors upon death of eligible members. The Plan’s benefits are established and amended by Oklahoma statute. The retirement provisions are as follows:


Normal Retirement:

Hired Prior to November 1, 2013

Normal retirement is attained upon completing 20 years of service. The normal retirement benefit is equal to 50% of the member’s final average compensation. Final average compensation is defined as the monthly average of the highest 30 consecutive months of the last 60 months of participating service. For volunteer firefighters, the monthly pension benefit for normal retirement is $150.60 per month.


Hired After November 1, 2013


Contributions – The contributions requirements of the Plan are at an established rate determined by Oklahoma Statute and are not based on actuarial calculations. Employees are required to contribute 9% of their annual pay. Participating cities are required to contribute 14% of the employees’ annual pay. Contributions to the pension plan from the City were

$780. In the government-wide Statement of Activities, revenue is recognized for the State of Oklahoma’s on-behalf contributions on an accrual basis of $1,841. These on-behalf payments did not meet the criteria of a special funding situation.


Pension Liabilities, Pension Expense, and Deferred Outflows of Resources and Deferred Inflows of Resources Related to Pensions - On June 30, 2024, the City reported a liability of

$20,786 for its proportionate share of the net pension liability. The net pension liability was measured as of June 30, 2023, and the total pension liability used to calculate the net pension liability was determined by an actuarial valuation as of July 1, 2023. The City’s proportion of the net pension liability was based on the City’s contributions received by the pension plan relative to the total contributions received by pension plan for all participating employers as of June 30, 2023. Based upon this information, the City’s proportion was 0.0001661%.


NOTE 4 – OTHER INFORMATION – Continued


Oklahoma Firefighters’ Pension and Retirement System (OFPRS) - Continued

For the year ended June 30, 2024, the City recognized pension expense of $3,547. On June 30, 2024, the City reported deferred outflows of resources and deferred inflows of resources related to pensions from the following sources:



Differences between expected and actual


Deferred Outflows of Resources


Deferred Inflows of Resources

experience

$

2,472

$

26

Changes of assumptions


-


33

Net difference between projected and actual earnings on pension plan investments



6,787



5,416

Changes in proportion and differences between City contributions and proportionate share of contributions



3,360



403

City contributions during measurement period


23


12

City contributions subsequent to the measurement date



780



-


Total


$


13,422


$


5,890


$780 reported as deferred outflows of resources related to pensions resulting from City contributions subsequent to the measurement date will be recognized as a reduction of the net pension liability in the year ended June 30, 2024. Other amounts reported as deferred outflows of resources and deferred inflows of resources related to pensions will be recognized in pension expense as follows:


Year ended June 30:



2024 $

2,056


2025

691


2026

4,131


2027

(126)


$

6,752


NOTE 4 – OTHER INFORMATION – Continued


Oklahoma Firefighters’ Pension and Retirement System (OFPRS) - Continued


Actuarial Assumptions - The total pension liability was determined by an actuarial valuation as of July 1, 2023, using the following actuarial assumptions, applied to all prior periods included in the measurement:

Inflation: 2.75%

Salary increases: 2.75% to 10.50% averages, including inflation Investment rate of return: 7.5% net of pension plan investment expense

Mortality rates were based on the MP2018 combined healthy with blue collar adjustment as appropriate, with adjustments for generational mortality improvement using scale AA for healthy lives and no mortality improvement for disabled lives.


The actuarial assumptions used in the July 1, 2023; valuation was based on the results of an actuarial experience study for the period July 1, 2013 to June 30, 2018.

The long-term expected rate of return on pension plan investments was determined using a building block method in which best-estimate ranges of expected future real rates of return (expected returns, net of pension plan investment expense, and inflation) are developed for each major asset class. These ranges are combined to produce the long-term expected rate of return by weighing the expected future real rates of return by the target asset allocation percentage and by adding expected inflation. Best estimates of arithmetic real rates of return for each major asset class included in the pension plan’s target asset allocation as of June 30, 2023, are summarized in the following table:



Asset Class


Long-Term Expected

Real Rate of Return

Fixed income


5.80%

Domestic equity


9.49%

International equity


11.55%

Real estate


8.48%

Other assets


6.47%


Discount Rate - The discount rate used to measure the total pension liability was 7.5%. The projection of cash flows used to determine the discount rate assumed that contributions from plan members will be made at the current contribution rate and that contributions from employers will be made at contractually required rates, determined by State Statutes. Projected cash flows also assume the State of Oklahoma will continue contributing thirty-six percent (36%) of the insurance premium, as established by statute. Based on these assumptions, the pension plan’s fiduciary net position was projected to be available to make all projected future benefit payments of current plan members. Therefore, the long-term expected rate of return on pension plan investments was applied to all periods of projected benefit payments to determine the total pension liability.


NOTE 4 – OTHER INFORMATION – Continued


Oklahoma Firefighters’ Pension and Retirement System (OFPRS) – Continued


Sensitivity of the Net Pension Liability to Changes in the Discount Rate - The following presents the net position liability of the employers calculated using the discount rate of 7.5%, as well as what the Plan’s net pension liability would be if it were calculated using a discount rate that is one percentage point lower – (6.5%) or one percentage point higher – (8.5%) than the current rate:


1% Decrease

Current Discount

1% Increase

(6.5%)

Rate (7.5%)

(8.5%)

Employers' net pension liability $ 27,085 $ 20,786 $ 15,518

Pension Plan Fiduciary Net Position - Detailed information about the pension plan’s fiduciary net position is available in the separately issued financial report of the FPRS; which can be located at www.ok.gov/fprs.

City of Lexington, Oklahoma Employee Retirement Plan (the DC Plan)


The City of Lexington, Oklahoma Employee Retirement Plan, is a single employer defined contribution money purchase pension plan covering City employees not covered by other plans. The Plan operates as a trust administered by July Business Services. Employees are immediately vested in their own contributions and earnings from these contributions. Employees become vested in the City’s contributions and earnings after completion of seven years of continuous service. Nonvested contributions are forfeited upon termination of employment and such forfeitures are disbursed into the remaining employees’ accounts.


There are no guaranteed retirement benefits in the plan, and the City disclaims any liability between the employer and the employee regarding benefits in the plan. Any and all claims of the employee may be satisfied only out of the funds held in the plan under the individual employee’s account. Each employee receives a year-end statement of his account and selects how the funds are invested.


Funding Policy - The employee contributes 10% of compensation to the Plan, and the employer contributes 10% of employee compensation. Contributions to the Plan for the year ended June 30, 2024, for employees and employer were $73,446 and $73,446, respectively. For the year ended June 30, 2024, the City’s covered payroll was $734,460. The covered payroll refers to all compensation paid by the City of Lexington to active employees covered by the Plan on which contributions are based.


SUBSEQUENT EVENTS


In preparing these financial statements, management has evaluated events and transactions for potential recognition or disclosure through the date of the independent auditor’s report, which is the date the financial statements were available to be issued.


REQUIRED SUPPLEMENTARY INFORMATION

City of Lexington, Oklahoma General Fund

Statement of Revenues, Expenditures, and Changes in Fund Balances Budget and Actual

For the Year Ended June 30, 2024




Budget






Variance with Final Budget

Over


Original


Revisions


Final


Actual


(Under)

REVENUES










Taxes

$ 523,000


69,000


592,000


624,619


32,619

Intergovernmental

33,000


50,000


83,000


50,000


(33,000)

Licenses and permits

20,000


-


20,000


15,098


(4,902)

Charge for services

152,000


(21,000)


131,000


130,266


(734)

Fines and forfeitures

106,000


55,000


161,000


171,184


10,184

Interest

3,000


-


3,000


28,709


25,709

Miscellaneous

165,000


21,000


186,000


117,717


(68,283)

Total revenues

1,002,000


174,000


1,176,000


1,137,593


(38,407)

EXPENDITURES










General government:










Administration

362,470


48,000


410,470


402,210


8,260

Public safety:










Police

688,530

75,000

763,530

760,440

3,090

Fire

74,000

86,050

160,050

138,280

21,770

Ambulance

123,000

5,000

128,000

125,720

2,280

Public works:






Streets

165,500

26,000

191,500

185,856

5,644

Culture and recreation: Parks


23,500



(15,000)



8,500



4,794



3,706

Total expenditures

1,437,000


225,050


1,662,050


1,617,300


44,750

Excess (deficiency) of revenues










over (under) expenditures

(435,000)


(51,050)


(486,050)


(479,707)


6,343

OTHER FINANCING SOURCES (USES)










Transfers

435,000


-


435,000


435,000


-


Net change in fund balances


-



(51,050)



(51,050)



(44,707)



6,343

Fund balances - beginning

-


51,050


51,050


14,788


(36,262)

Fund balances - ending

$ -


-


-


(29,919)


(29,919)

Budgetary Comparison Schedule City of Lexington

For the Year Ended June 30, 2023


BUDGETARY ACCOUNTING AND CONTROL


Budget Law

The City prepares its annual operating budget under the provisions of the Oklahoma Municipal Budget Act of 1979 (the “Budget Act”). In accordance with those provisions, the following process is used to adopt the annual budget:


  1. Prior to June 1, the City Manager submits to the City Council a proposed operating budget for the fiscal year commencing July 1.

  2. Public hearings are conducted to obtain taxpayer comments. At least one public hearing must be held no later than 15 days prior to July 1.


  3. Subsequent to the public hearings but no later than seven days prior to July 1, the budget is legally enacted through the passage of a resolution by the City Council.

  4. By July 1, the adopted budget is filed with the office of the State Auditor and Inspector.


  5. The legal level of control at which expenditures may not legally exceed appropriations is the department level within a fund.

All fund decreases pf appropriation and supplemental appropriations require City Council approval. The City Manager may transfer appropriations between departments within a fund without City Council approval. Supplemental appropriations must also be filed with the Office of State Auditor and Inspector. The budgetary expenditures exceeded budgetary revenues and transfers from other funds by $44,707. A budgetary deficit of $29,919 existed in the General Fund on June 30, 2024.


Budgetary Accounting


The annual operating budgets are prepared and presented on a modified accrual basis of accounting.


The City utilizes encumbrance accounting under which purchase orders, contracts, and other commitments for expenditure of funds are recorded in order to reserve a portion of the applicable appropriation. Encumbrances outstanding at year-end are not considered expenditures for budgetary purposes since the City intends to honor the commitments and provide for supplemental appropriations in the following budget year. All appropriations lapse at year-end.

Budgetary Comparison Schedule City of Lexington

For the Year Ended June 30, 2024


Budget Reconciliations – Items required to adjust actual revenues, expenditures, and fund balances reported on the budgetary basis to those reported within the fund financial statements as of and for the year ended June 30, 2024, are as follows:


General


       Fund      

Fund balances - budgetary basis, June 30, 2024

$ (29,919)

Current year revenue accruals

91,760

Prior year revenue accruals

(85,861)

Current year expenditure accruals

             -  

Fund balances - fund financial statements, June 30, 2024

$ (24,020)


Revenues - budgetary basis, June 30, 2024


$ 1,137,593

Current year revenue accruals

91,760

Prior year revenue accruals

     (85,861)

Revenues - fund financial statements, June 30, 2024

$ 1,143,492


Expenditures - budgetary basis, June 30, 2024


$ 1,617,300

Current year expenditure accruals

-

Prior year expenditure accruals

             -  

Expenditures - fund financial statements, June 30, 2024

$     1,617,300  


City of Lexington, Oklahoma

Schedule of Employer's Share of Net Pension Liability Oklahoma Police Pension and Retirement System Last 10 Fiscal Years



2016


2017


2018


2019

2020

2021


2022


2021

2022


2023

1. Employer's proportion of the net pension

liability (asset)




0.000027%



0.000297%



0.000503%


0.000398%


0.000360%



0.000365%



0.000391%


0.000436%



0.000333%

2. Employer's proportionate share of the net

















pension liability (asset) $

112

45,539

3,871

(18,976)

(2,297)

41,885

(187,359)

(34,964)

(10,163)

  1. Employer's covered-employee payroll $

  2. Employer's proportionate share of the net

7,769

87,692

150,078

121,513

117,028

127,319

129,329

150,086

116,250

pension liability (asset) as a percentage of it's covered-employee payroll


1.44%


51.93%


2.58%


-15.62%


-1.96%


32.90%


-144.87%


-23.30%


-8.74%

5. Plan fiduciary net position as a percentage

of the total pension liability


99.82%


93.50%


99.68%


101.89%


100.24%


95.80%


117.07%


102.74%


101.02%


Data reported is measured as of July 1, 2023


City of Lexington, Oklahoma Schedule of Employer's Contributions

Oklahoma Police Pension and Retirement System Last 10 Fiscal Years



2016


2017


2018


2019

2020

2021


2022


2021

2022


2023

Statutorily required contribution

$



1,010


11,400


19,510

15,797

15,214


16,551


18,106

21,012


16,275

Contributions in relation to the statutorily required contribution


$




1,010



11,400



19,510


15,797


15,214



16,551



18,106


21,012



16,275

Contribution deficiency (excess)

$



-


-


-

-

-


-


-




City's covered-employee payroll

$



7,769


87,692


150,078

121,513

117,028


127,319


129,329

150,086


116,250

Contributions as a percentage of covered-employee payroll





13.00%



13.00%



13.00%


13.00%


13.00%



13.00%



14.00%


14.00%



14.00%


Data reported is measured as of July 1, 2023

The City did not have police officers as active members in the Plan prior to March 4, 2015


RSI Page 4

City of Lexington, Oklahoma

Schedule of Employer's Share of Net Pension Liability Oklahoma Firefighters' Pension and Retirement System Last 10 Fiscal Years



2016


2017


2018


2019

2020

2021


2022


2021

2022

2023

1. Employer's proportion of the net pension

liability (asset)



0.004977%



0.002510%



0.002911%



0.003166%


0.002594%


0.002772%



0.002403%



0.002639%


0.001554%


0.001611%

2. Employer's proportionate share of the net pension liability (asset)


$


51,177



26,638



35,565



39,824


29,196


29,288



29,606



17,376


20,322


20,786

3. Employer's proportionate share of the net pension liability (asset) as a percentage of it's covered-employee payroll



N/A



N/A



N/A



N/A


N/A


N/A



N/A



N/A


N/A


N/A

4. Plan fiduciary net position as a percentage of the total pension liability



68.12%



68.27%



64.87%



66.61%


70.73%


72.85%



69.98%



84.24%


69.49%


70.85%


Data reported is measured as of July 1, 2023


City of Lexington, Oklahoma Schedule of Employer's Contributions

Oklahoma Firefighters' Pension and Retirement System Last 10 Fiscal Years



2016


2017


2018


2019

2020

2021


2022


2021

2022

2023

Statutorily required contribution

$ 1,860


960


1,140


1,260

1,080

1,200


1,080


1,200

1,200

780

Contributions in relation to the statutorily required contribution


$ 1,860



960



1,140



1,260


1,080


1,200



1,080



1,200


1,200


780

Contribution deficiency (excess)

$ -


-


-


-

-

-


-


-

-

-

City's covered-employee payroll

$ N/A


N/A


N/A


N/A

N/A

N/A


N/A


N/A

N/A

N/A


Data reported is measured as of July 1, 2023


RSI Page 5


OTHER SUPPLEMENTARY INFORMATION

Combining Balance Sheet Nonmajor Governmental Funds June 30, 2024


Special Revenue Total Nonmajor

Street & Governmental

ASSETS Alley Funds


Cash and cash equivalents

$ 157,412


157,412

Receivables, net

313


313

Due from General Fund

2,366



2,366


TOTAL


160,091



160,091


LIABILITIES AND FUND BALANCES

Liabilities:

None - -


Total liabilities - -


Fund balances:


Restricted

160,091


160,091

Assigned

-



-


Total fund balances


160,091




160,091


TOTAL


$ 160,091



160,091

Combining Statement of Revenues, Expenses and Changes in Fund Balance Nonmajor Governmental Funds

For the Year Ended June 30, 2024


Special Revenue Total Nonmajor

Street & Governmental

REVENUES Alley Funds

Taxes

$ 18,302


18,302

Total revenues

18,302


18,302

EXPENDITURES

Current:

Public works - -

Total expenditures - -

Excess (deficiency) of revenues

over expenditures

18,302


18,302

OTHER FINANCING SOURCES (USES)

Transfers in


-



-

Transfers out

-


-

Total other financing sources and uses

-


-

Net change in fund balances

18,302


18,302

Fund balances-beginning

141,789


141,789

Fund balances-ending

$ 160,091


160,091

Lexington Public Works Authority Debt Service Coverage Schedule For the Year Ended June 30, 2024


Gross Revenue Available For Debt Service:


System-wide (water, sewer and sanitation) gross revenues $ 985,253 Total Gross Revenues Available 985,253

System-wide operating expense - Exclusive of capital

improvements, debt service and depreciation 638,791 Net Revenues Available for Debt Service $ 346,462 Debt Service Requirements:

OWRB Revenue Note - Series 2015 172,461


Maximum annual debt service $ 172,461

Coverage 2.01

Coverage requirement 1.25

Schedule of Expenditures of Federal Awards

For the Year Ended June 30, 2024


FEDERAL GRANTOR/ PASS-THROUGH GRANTOR/ PROGRAM/ CLUSTER TITLE

FEDERAL ASSISTANCE LISTING

NUMBER

PASS - THROUGH GRANTOR NUMBER


FEDERAL EXPENDITURES


U.S. Department of Homeland Security

Passed through the Oklahoma Office of Homeland Security:

Homeland Security Grant Program


97.067


EMW-2023-SS-00016


13,730


Total U.S. Department of Homeland Security




13,730


Total Expenditures of Federal Awards




$ 13,730

City of Lexington, Oklahoma Schedule of Expenditures of State Awards

For the Year Ended June 30, 2024


STATE GRANTOR/

PASS - THROUGH


PASS-THROUGH GRANTOR/

GRANTOR

STATE

PROGRAM TITLE

NUMBER

EXPENDITURES

STATE ASSISTANCE

State of Oklahoma

Passed through the Oklahoma Dept. of Agriculture, Food and Forestry Services:

Rural Fire Defense Program 2024 $ 9,994 Total State Awards $ 9,994


INTERNAL CONTROL AND COMPLIANCE INFORMATION


DILLON & ASSOCIATES, PC 1401 S. Douglas Blvd., Suite A

Certified Public Accountants Midwest City, OK 73130 Phone: 405-732-1800


INDEPENDENT AUDITOR’S REPORT ON INTERNAL CONTROL OVER FINANCIAL REPORTING AND ON COMPLIANCE AND OTHER MATTERS BASED ON AN AUDIT OF FINANCIAL STATEMENTS PERFORMED IN ACCORDANCE WITH GOVERNMENT AUDITING STANDARDS


To the Users of the City of Lexington, Oklahoma, Annual Financial Report

We have audited, in accordance with the auditing standards generally accepted in the United States of America and the standards applicable to financial audits contained in Government Auditing Standards, issued by the Comptroller General of the United States, the financial statements of the governmental activities, the business-type activities, each major fund, and the aggregate remaining fund information of the City of Lexington, Oklahoma (the “City”) as of and for the year ended June 30, 2024, and the related notes to the financial statements, which collectively comprise the City's basic financial statements and have issued our report thereon dated December 12, 2024.

Report on Internal Control over Financial Reporting


In planning and performing our audit of the financial statements, we considered City’s internal control over financial reporting (internal control) as a basis for designing audit procedures that are appropriate in the circumstances for the purpose of expressing our opinions on financial statements, but not for the purpose of expressing an opinion on the effectiveness of the City’s internal control. Accordingly, we do not express an opinion on the effectiveness of the City’s internal control.


A deficiency in internal control exists when the design or operation of a control does not allow management or employees, in the normal course of performing their assigned functions, to prevent, or detect and correct misstatements on a timely basis. A material weakness is a deficiency, or combination of deficiencies, in internal control, such that there is a reasonable possibility that material misstatement of the entity’s financial statements will not be prevented, or detected and corrected, on a timely basis. A significant deficiency is a deficiency, or combination of deficiencies, in internal control that is less severe than a material weakness, yet important enough to merit attention by those charged with governance.


Our consideration of internal control was for the limited purpose described in the first paragraph of this section and was not designed to identify all deficiencies in internal control that might be material weaknesses or, significant deficiencies. We consider the deficiencies described in the accompanying Schedule of Findings and Responses as items 2024-001 and 2024-002 to be material weaknesses.

INDEPENDENT AUDITOR’S REPORT ON INTERNAL CONTROL OVER FINANCIAL REPORTING AND ON COMPLIANCE AND OTHER MATTERS BASED ON AN AUDIT OF FINANCIAL STATEMENTS PERFORMED IN ACCORDANCE WITH GOVERNMENT AUDITING STANDARDS - Continued


Report on Compliance and Other Matters


As part of obtaining reasonable assurance about whether City's financial statements are free of material misstatement, we performed tests of its compliance with certain provisions of laws, regulations, contracts, and grant agreements, noncompliance with which could have a direct and material effect on the determination of financial statements. However, providing an opinion on compliance with those provisions was not an objective of our audit, and accordingly, we do not express such an opinion. The results of our tests disclosed instances of noncompliance or other matters that are required to be reported under Government Auditing Standards and which are described in the accompanying Schedule of Findings and Responses as item 2024-003.


Purpose of this Report

The purpose of this report is solely to describe the scope of our testing of internal control and compliance and the result of that testing, and not to provide an opinion on the effectiveness of the entity’s internal control or compliance. This report is an integral part of an audit performed in accordance with Government Auditing Standards in considering the entity’s internal control and compliance. Accordingly, this communication is not suitable for any other purpose.


Dillon & Associates, PC


Midwest City, Oklahoma December 12, 2024

CITY OF LEXINGTON


SCHEDULE OF REPORTABLE FINDINGS AND RESPONSES YEAR ENDED JUNE 30, 2024

Finding 2024-001 – Internal Control - Segregation of Duties – Repeat Finding


Criteria - The segregation of duties and responsibilities between different individuals for custody of assets, recordkeeping for those assets and reconciliation of those asset accounts is an important control activity needed to adequately protect the City’s assets and ensure accurate financial reporting.

Condition – Presently there is not an adequate segregation of duties for the individuals responsible for cash receipts, disbursements, and account reconciliations.


Cause – The City’s limited size and staffing resources have made it difficult for management to provide sufficient staffing to fully segregate incompatible duties in a cost-effective manner.


Effect or Potential Effect – Without sufficient segregation of duties, the risk significantly increases that errors and fraud related to purchasing and deposit activities, including misappropriation of assets, could occur and not be detected within a timely basis.


Recommendation – We recommend that management should consider a formal evaluation of their risks associated with these procedures. In response to the identified risks, consideration should be given to identifying and implementing controls that could help mitigate the risks associated with lack of control duties, such as providing increased management oversight and an independent reconciliation of accounts.


Responsible Official’s Response - The City concurs with the recommendation, although, the cost to correct this condition might exceed the benefit, the City will strive to make changes in procedures that will improve the overall lack of segregation of duties. The City has hired an outside accounting firm to assist with bank reconciliations and the review of transactions.

Finding 2024-002 – Internal Control – Closeout of Monthly Financial Reports – Repeat Finding


Criteria – Management is responsible for establishing internal controls over the process of monthly financial reports.

Condition – There has been a lack of consistency in retaining all necessary detailed financial reports.


Effect or Potential Effect – The lack of proper month end closeout procedures makes it impossible to document and reconcile the financial transactions on a timely basis, catch possible errors and make the necessary corrections.


Recommendation – We recommend that the City adopt a policy of using a checklist of necessary month end procedures and the retention of all necessary reports.

Responsible Official’s Response - The City concurs with the recommendation.

CITY OF LEXINGTON


SCHEDULE OF REPORTABLE FINDINGS AND RESPONSES YEAR ENDED JUNE 30, 2024

Finding 2024-003 – Compliance – Budgetary Controls


Criteria – Oklahoma statutes – Title 11, Section 17-211 prohibits the expenditure of funds when there is a deficit in any of the City’s fund balances.

Condition – As of June 30, 2024, the City had a deficit in the General Fund of $24,020.


Cause – The City failed to monitor their funds available for appropriation prior to approving and encumbering expenditures.


Effect or Potential Effect – The City has approved expenditures in excess of available funds in violation of Oklahoma statutes.


Recommendation – We recommend that the City have budgetary procedures in place to ensure that purchase orders are only approved after the City has determined that the required funds are available in the City’s accounts.

Responsible Official’s Response - The City concurs with the recommendation and has implement additional monitoring procedures to ensure compliance with the Oklahoma Municipal Budget Act.