Tadepe State Government is one of the 26 state governments of Federal Republic of Wazobia. The state government adopted Treasury Single Accounting (Direct method) and prepares its accounts using IPSAS accrual basis. There have been wide-spread rumours of fraud since the retirement of the Accountant- General of the State, about two years ago. However, the rumours were not substantiated by adequate information. The Commissioner of Finance of the State invited you to his office as the new Accountant-General of the State and handed over some of the financial data from treasury department to you as detailed below: The trial balance for the year ended December 31, 2023, is as follows: Debit Credit N’million N’million Property, plant and equipment Motor vehicles 15,000 Land and building (land is N15 billion) 60,000 Furniture 1,500 Equipment 7,500 Plant and machinery 15,000 Receivables: Rates 300 Licenses and fees 180 Rent of government property 150 Prepayment: Insurance 24 Inventories: Office stationery 12 Cash and cash equivalents 48 Acc. prov. for depreciation PPE: Motor vehicle 3,000 Building 6,000 Furniture 108 Equipment 75 Plant and machinery 1,500 168 Accrued expenses: Consultancy 45 Utility bill 27 Capital grant from the Federal Government 450 Reserves 90,000 Accumulated net surplus/ (deficit) 1,491 Total 101,205 101,205 The following transactions took place in the Office of the Accountant-General for the year ended December 31, 2024. (i) Listed below are the revenue and expenditure items for the year ended December 31, 2024 NCOA Description N’million 30040 Personnel emoluments 55,230 30050 Ministry of Finance 39,300 20030 Licences and fees 390 20050 Rates 450 20060 Rent of government property 480 20040 Sale of land 234 30060 Ministry of Education 132 30030 Consolidated revenue fund charges 318 20010 Statutory allocation from Federal Government 148,500 20020 State internally generated revenue 24,690 20080 Other grants 1,680 20070 Share of value added tax 72 30020 Office of the Secretary to the Government 99 30070 Ministry of health 261 20090 Miscellaneous receipts 183 30080 Agriculture and water resources 126 30090 Ministry of Works and Housing 6,438 30100 Ministry of Commerce and Industry 114 30130 Other charges 33 30120 Miscellaneous 654 40000 Capital expenditure 786 30110 Ministry of Local Government and Chieftaincy Affairs 42 (ii) Code 2 is used as prefix for revenue, 3 for recurrent expenditure and 4 for capital expenditure. (iii) Preliminary investigations carried out revealed the following irregularities, which occurred and were discovered within the year: • Included in the payments of the expenses under Ministry of Health were various duplicated vouchers amounting to N21 million; 169 • There were some falsifications in the bills for items bought for the provision of water under other charges. The total discrepancies amounted to N9 million. (iv) The following agreed revenue demand notices were sent to the indigenes of the State during the year. Details N’million Local licences and fees 450 Local rates 555 Rent on state government property 516 (v) Included in the payments under works and housing is the cost of motor vehicles of N75 million while medical equipment costing N105 million was included in Ministry of Health expenses. (vi) Included in the payments under works and housing is the cost of land including construction of access roads, certificate of occupancy, etc, amounting to N300 million. The land was acquired by the State Government and sold to local prospective land owners at a cost of N1,560,000 per plot. The land consists of 200 standard plots for the construction of houses of their choice. Only 150 plots were fully subscribed and paid for during the year. (vii) Included in the payments under Ministry of Finance is the cost of office stationery of N75 million, while the value of office stationery based on inventory sheet as at December 31, 2024 was N19.5 million. (viii) Capital grant from the Federal Government was received on December 31, 2023 and utilised in 2024. (ix) The capital expenditure paid during the year was for the acquisition of land for the new state general hospitals. (x) Some of the accounting policies for depreciation adopted by the government include the following depreciation rates: % Motor vehicle 20 Building 2 Furniture 10 Equipment 15 Plant and machinery 15 Note: All non-current assets were purchased at the beginning of the year. (xi) The following expenses were incurred, but not settled as at end of the year. N’million Consultancy (Finance department) 45 Utility (Other charges) 18 Repairs and maintenance (Works and housing) 27 Salaries and wages (Personnel department) 69 Insurance (Finance department) 16.5 170 You are required to prepare:
The journal entries to record the loss of fund.
The statement of financial performance for the year ended December 31, 2024.
The statement of financial position as at December, 31 2024
Revise this question
Loss of stores, boards of survey and government losses › Accounting treatment of lossesSuggested answer
(a) Tadepe State Government Journal entries to record the loss of fund DR CR N’ million N’ million Non-personal advances 30 Ministry of Health 21 Other charges 9 Being fraudulent payment/overpayment made and discovered within the current financial year
(b) Tadepe State Government Statement of financial performance for the year ended December 31, 2024 Code Details N’ million N’ million Revenue 20010 Statutory allocation from Federal Government 148,500.00 20020 Share of state internally generated revenue 24,690.00 20030 Licences and fees (Wk 1) 450.00 20040 Profit on sale of land 9.00 20050 Rates (Wk 1) 555.00 20060 Rent on local government property (Wk 1) 516.00 20070 Share of value added tax 72.00 20080 Other grants 1,680.00 20090 Miscellaneous receipts 183.00 Capital grant from Federal Government 450.00 Total revenue 177,105.00 Expenditure 30040 Personnel emoluments (Wk 2) 55,299.00 30050 Ministry of Finance (Wk 2) 39,265.50 30060 Ministry of Education 132.00 30030 Consolidated revenue fund charges 318.00 30080 Agriculture and water resources 126.00 30020 Office of the Secretary to the Government 99.00 30070 Primary health care department (Wk 2) 135.00 30090 Ministry of Works and Housing (Wk 2) 6,090.00 30100 Ministry of Commerce and Industry 114.00 30130 Other charges (Wk 2) 15.00 30120 Miscellaneous 654.00 30110 Ministry of Local Government and Chieftaincy 42.00 Depreciation (Wk 3)
- Motor vehicles 3,015.00 - Building 900.00 - Furniture 150.00 - Equipment 1,140.75 - Plant and machinery 2,250.00 175 Office stationery (Wk 4) 67.50 Total expenditure 109,812.75 Surplus for the year 67,292.25 Accumulated net surplus/ (deficit) b/f (1,491.00) Accumulated net surplus/ (deficit) c/f 65,801.25
(c) Tadepe State Government Statement of financial position as at December 31, 2024 Cost/ valuation Accum. Dep/Amort Carrying amount Non-current assets N’ million N’ million N’ million Property, plant and equipment:(Wk 5) Motor vehicles 15,075.00 6,015.00 9060.00 Land and building (land is N 15billion) 60,000.00 6,900.00 53,100.00 Land for primary health centers 786.00 786.00 Furniture 1,500.00 258.00 1,242.00 Equipment 7,605.00 1,215.75 6,389.25 Plant and machinery 15,000.00 3,750.00 11,250.00 Total 99,966.00 18,138.75 81,827.25 Current assets Receivables: Rates 405.00 Licenses and fees 240.00 Rent of state government property 186.00 Non-personal advance 30.00 Inventories-Office stationeries 19.50 Investment in land 75.00 Cash and cash equivalents (Wk 6) 73,194.00 Total current assets 74,149.50 Total assets 155,976.75 Net assets/ equity Reserves 90,000.00 Net surplus 65,801.25 Total net assets/equity 155,801.25 Current liabilities Accrued expenses: Consultancy 45.00 Utility bill 18.00 Salaries and wages 69.00 Repairs and maintenance 27.00 Insurance 16.50 Total current liabilities 175.50 Total equity and liabilities 155,976.75 176
Workings Wk 1: Analysis of receipts transferred to statement of performance (SFP) Details Licences and fees Rates Rent of government property N’ million N’ million N’ million Cashbook 390 450 480 Receivables b/f (180) (300) (150) 210 150 330 Receivables c/f 240 405 186 Transfer to SFP 450 555 516 Wk 2: Analysis of expenses charged to SFP Details Works and housing Health Finance Personnel Other charges N’ million N’ million N’ million N’ million N’ million Cashbook 6,438 261 39,300 55,230 33 Motor vehicles (75) Cost of land (300) Cost of medical equipment (105) Office stationeries ______ _____ (75) ______ ____ Net payment 6,063 156 39,225 55,230 33 Accruals b/f Consultancy (45) Utility ____ ___ ____ _____ (27) 6,063 156 39,180 55,230 6 Prepayment b/f Insurance 24 Accruals c/f Consultancy 45 Utility 18 Repairs and maintenance 27 Salaries and wages 69 Insurance ____ ___ 16.5 ____ ____ 6,090 156 39,265.50 55,299 24 Duplication/falsification ____ (21) ____ ____ (9) Balance charged to SFP 6,090 135 39,265.50 55,299 15 177 Wk 3: Calculation of depreciation charged to SFP Details Plant and machinery N’ million N’ million N’ million N’ million N’ million Cost as at 1/1/24 15,000 45,000 1,500 7,500 15,000 Additions 75 ___ ___ 105 _____ Cost as at 31/12/24 15,075 45,000 1,500 7,605 15,000 Depreciation rates 20% 2% 10% 15% 15% Charged to SFP 3,015 900 150 1,140.75 2,250 Wk 4: Office stationery charged to SFP Details N’ million Bal as at 1/1/24 12 Additions 75 87 Bal as at 31/12/24 (19.5) Amount charge to SFP 67.5 Wk 5: Property, plant and equipment schedule Details Motor vehicles Building Furniture Equipment Motor Plant and vehicles Building Furniture Equipment machinery N’ million N’ million N’ million N’ million N’ million Cost as at 1/1/24 15,000 45,000 1,500 7,500 15,000 Additions 75 ___ _____ 105 ____ Cost as at 31/12/18 15,075 45,000 1,500 7,605 15,000 Depreciation rate per annum 20% 2% 10% 15% 15% Acc. Dep. as at 1/1/24 3,000 6,000 108 75 1,500 Depreciation charged 3,015 900 150 1,140.75 2,250 Acc. Dep. as at 31/12/24 6,015 6,900 258 1,215.75 3,750 Carrying amount 9,060 38,100 1,242 6,389.25 11,250 178 Wk 6: Cashbook for the year ended December 31, 2024 Details N’ million N’ million Balance b/f 48 Receipts Statutory allocation from Federal Government 148,500 Share of state internally generated revenue 24690 Licences and fees 390 Sale of land 234 Rates 450 Rent of government property 480 Share of value added tax 72 Other grants 1,680 Miscellaneous receipts 183 Total receipts 176,727 Payments Personnel emolument 55,230 Ministry of Finance 39,300 Ministry of Education 132 Consolidated revenue fund charges 318 Agriculture and water resources 126 Office of the Secretary 99 Ministry of Health 261 Ministry of Works and Housing 6,438 Ministry of Commerce and Industry 114 Other charges 33 Miscellaneous 654 Capital expenditure 786 Ministry of Local Government and Chieftaincy Affairs 42 Total payments 103,533 Balance c/f 73,194
Examiner’s report The question is in three parts. Part (a) of the question tests candidates’ knowledge on the preparation of journal entries to record loss of government fund. Parts (b) and (c) require the candidates to prepare statements of financial performance and position. All the candidates attempted the question and their performance was below average The common pitfalls were the inability of the candidates to prepare journal entries to record loss of government fund. Candidates are advised to have adequate knowledge of the relevant provisions of the syllabus and to make use of the Pathfinder and the Study Text of the Institute for better performance in the Institute’s future examinations. 179
Marking guide Marks Marks (a) Journal entries Title ¼ Entries ¾ Narration 1 2
(b) Statement of financial performance Title ¼ Correct calculation of total revenue 2¾ Correct calculation of total expenditure 4¾ Correct calculation of net surplus for the year ½ Accumulated net surplus/ (deficit) b/f ¼ Correct calculation of surplus carried forward ½
Workings Correct calculation of income to be recognised during the year. ¾ Correct calculation of expenses to be charged during the year. 2½ Correct calculation of depreciation charges for the year . 1¼ Calculation of office stationeries to be charged during the year ½ 14
(c) Statement of financial position Title ¼ Correct calculation of total non-current assets 5 Correct calculation of total current assets 2 Correct calculation of total assets ¼ Correct calculation of total current liabilities/ total liabilities. 1½ Correct calculation of reserves and net surplus ½ Correct calculation of total assets and equity ½
Workings Property, plant and equipment schedule Correct calculation of cost at the end of the year. 1¼ Correct calculation of accumulated depreciation at the year end. 1¼ Adjusted cashbook Recognition of balance b/f ¼ Correct calculation of total receipts ½ Correct calculation of total payments ½ Correct calculation of closing balance ¼ 14 Total 30 180