Professional Documents
Culture Documents
IPFMPSFR - Solutions 4 2023 Final - AA
IPFMPSFR - Solutions 4 2023 Final - AA
PREPARATION OF FINANCIAL
STATEMENTS PART 3
SOLUTIONS 4
1
Public Sector Financial Reporting
CIPFA
77 Mansell Street
London E1 8AN
+ 44 (0)20 75435600
Email: studentsupport@cipfa.org
Website: www.cipfa.org
Every possible care has been taken in the preparation of this publication but no
responsibility can be accepted for loss occasioned to any person acting or
refraining from action as a result of any material contained herein.
2
4: Preparation of financial statements part 3
Table of contents
Exercise Solution 4.1 ................................................................. 4
Exercise Solution 4.2 ................................................................. 5
Exercise Solution 4.3 ................................................................. 7
Exercise Solution 4.4 ................................................................. 8
Exercise Solution 4.5 ................................................................. 9
Exercise Solution 4.6 ............................................................... 10
Exercise Solution 4.7 ............................................................... 11
Exercise Solution 4.8 ............................................................... 12
Exercise Solution 4.9 ............................................................... 13
Exercise Solution 4.10 ............................................................. 14
Exercise Solution 4.11 ............................................................. 16
Exercise Solution 4.12 ............................................................. 19
Exercise Solution 4.13 ............................................................. 21
Exercise Solution 4.14 ............................................................. 22
Exercise Solution 4.15 ............................................................. 27
3
Public Sector Financial Reporting
School
Hospital
Transport depot
Administrative offices.
It should be noted that some assets may be both cash-generating
and non-cash-generating.
4
4: Preparation of financial statements part 3
5
Public Sector Financial Reporting
6
4: Preparation of financial statements part 3
7
Public Sector Financial Reporting
8
4: Preparation of financial statements part 3
9
Public Sector Financial Reporting
Recoverable Service Amount (£22 500 000 * 75%) £16 875 000
Impairment loss £20 000 000 - £16 875 000 = £3 125 000
10
4: Preparation of financial statements part 3
11
Public Sector Financial Reporting
(b)
Statement of financial performance for year 1 £000
Revenue (work certified) 3 000
Cost of sales (corresponding costs) (2 400)
Attributable profit 600
(c)
Gross amount due from contract customers £000
Costs incurred to date 2 700
Add: Recognised profit 600
Less: Progress billings (2 500)
Gross amount due from contract customer 800
12
4: Preparation of financial statements part 3
13
Public Sector Financial Reporting
14
4: Preparation of financial statements part 3
15
Public Sector Financial Reporting
Year 1:
Exactly match cost and revenue (take no profit)
SFPer Invoiced SFPos balances
(£) (£) (£)
Revenue (work 15 000 20 000 (5 000)
certified) (payment in advance)
Cost of sales (15 000) (15 000) 0
Attributable profit 0 (5 000)
16
4: Preparation of financial statements part 3
17
Public Sector Financial Reporting
Year 3:
Contract is 100% complete.
Cumulative Cum. Yr 2 Yr 3
(£) (£) (£)
Revenue 50 000 37 500 12 500
Cost of sales (40 000) (30 000) (10 000)
Attributable profit 10 000 7 500 2 500
SFPer Invoiced SFPos balances
(£) (£) (£)
Revenue 12 500 10 000 2 500
Cost of sales (10 000) (10 000) 0
Attributable profit 2 500 2 500
Year 3 £
Current liabilities: –
Gross amount due to contract customer –
Year 3 £
Revenue 12 500
Cost of sales (10 000)
Attributable profit 2 500
18
4: Preparation of financial statements part 3
IPSAS 11 (5)
Summary
Statement of Financial Performance
Yr 1 Yr 2 (£) Cumulative
(£) (difference) (£)
Workings
Expected profit £
Total contract value 160 000
Total costs (100 000)
Expected profit on contract 60 000
Year 1:
Exactly match revenue and costs (no profit).
Statement of Financial Performance Year 1 £
Revenue 30 000
Cost of sales (30 000)
Attributable profit 0
Year 2:
Contract is 70% complete (70 000 / 100 000). Thus we can take
70% of expected profit to Statement of Financial Performance.
Cumulative Yr 1 Yr 2 (£)
(£) (£) (difference)
Revenue (160 000 × 70%) 112 000 30 000 82 000
Cost of sales (100 000 × (70 000) (30 000) (40 000)
70%)
Attributable profit 42 000 0 42 000
19
Public Sector Financial Reporting
Year 3:
Contract is 100% complete.
Cumulative Cumulative Year 3 (£)
(£) Year 2 (£) (difference)
Revenue 160 000 112 000 48 000
Cost of sales (100 000) (70 000) (30 000)
Attributable profit 60 000 42 000 18 000
20
4: Preparation of financial statements part 3
21
Public Sector Financial Reporting
22
4: Preparation of financial statements part 3
Part (b)
Freedom Fields Hospital statement of financial performance
for the year-ended 31 December 20X8
Working £000
Operating revenue:
Private patient income 1 260
Grants 3 250
Other revenue 520
Total operating revenue 5 030
Operating expenses:
Wages salaries and employee benefits (2 925)
Depreciation 626 + 264 (W1) (890)
Impairment expense (a) (816)
Other operating expenses 1 420 + 22 (W3) (1 442)
Total operating expenses (6 073)
Surplus/(deficit) from operating activities (1 043)
Financing transactions W2 (24)
Surplus (deficit) for the year (1 067)
23
Public Sector Financial Reporting
Non-current assets:
Land W1 2 000
Buildings W1 6 686
Equipment W1 4 958
13 644
Current assets:
Inventories 85
Receivables 125
Prepayments W3 8
Short term investments 80
Cash 201
499
Total assets 14 143
Capital and liabilities
Capital:
Capital contributed by government 4 800
Revaluation reserve 2 452
General reserves 1 420
Accumulated surpluses 5 072 – 1 067 4 005
12 677
Non-current liabilities:
Finance lease W2 720
Current liabilities:
Payables 644
Finance lease W2 102
746
Total capital and liabilities 14 143
24
4: Preparation of financial statements part 3
Workings:
Working 1: Property, plant and equipment
Land Buildings Equipment
£000 £000 £000
Cost or valuation
As at 1 January 20X8 2 000 10 550 5 800
Impairment (a) (816)
Additions 900
As at 31 December 20X8 2 000 10 550 5 884
Accumulated depreciation
As at 1 January 20X8 3 600 300
Charge for the year (below) 264 626
As at 31 December 20X8 3 864 926
Carrying value
As at 1 January 20X8 2 000 6 686 4 958
Depreciation: £000
Buildings: 10 550 / 40 264
Equipment: 10 year life for assets excluding impaired
asset:
(5 884 – 250) / 10 563
Plus depreciation on impaired asset (a) 63
626
Total – to statement of financial position 890
25
Public Sector Financial Reporting
c/f after
Paymen paymen Interes
Lease table: b/f t t t c/f
£000 £000 £000 £000 £000
Year 1 900 (102) 798 24 822
Year 2 822 (102) 720 21 741
Working 3: Operating lease
Matching principle: recognise straight line over period of lease; only
6 months use in 20X8 (1 July – 31 December)
£000
Total cost of lease (30+50+50) 130
6 months / 3 years cost on straight line basis
(130/3=43*6/12) 22
20X8 paid 30
Difference – prepayment 8
26
4: Preparation of financial statements part 3
27
Public Sector Financial Reporting
Working £
Operating revenue:
Rental income 1 194 000
Government funding 499 700 + 25 000 524 700
Total operating revenue 1 718 700
Operating expenses:
Wages salaries and
employee benefits (226 750)
Depreciation 17 105 + 3 500 W1 (20 605)
Impairment of NCA W2 (82 500)
640 000+24 500 –
Repairs and maintenance 35 700 (628 800)
Other operating expenses (775 000)
Total operating expenses (1 733 655)
Surplus/(deficit) from
operating activities (14 955)
Gain on sale of NCA 3 000
Financing transactions
(Loan interest) (1 000)
28
4: Preparation of financial statements part 3
Payables 15 460
Total capital and liabilities 1 409 295
29
Public Sector Financial Reporting
Accumulated depreciation
As at 1 January 20X3 1 057 500 3 750
Disposals (1 250)
2 500
Charge for the year (W3) 17 105 3 500
As at 31 December 20X3 1 074 605 6 000
Carrying value
As at 31 December 20X3 480 000 632 895 14 000
Working 3: Depreciation £
Buildings: Spread new net carrying value over
remaining UEL so:
(1 707 500 – 1 057 500) / 38 years = 17 105
Equipment: Change in life so spread net carrying
value over remaining UEL:
(25 000 – 5 000 – 2 500 (W1)) / 5 years = 3 500
20 605
30
4: Preparation of financial statements part 3
77 Mansell Street
London E1 8AN
+ 44 (0)20 75435600
Email: studentsupport@cipfa.org
Website: www.cipfa.org
31