Successfully reported this slideshow.
We use your LinkedIn profile and activity data to personalize ads and to show you more relevant ads. You can change your ad preferences anytime.

2017 stm3 and 4

48 views

Published on

2017 Ekiti State Accountant General's Report.Statement 3 and 4

Published in: Government & Nonprofit
  • Be the first to comment

  • Be the first to like this

2017 stm3 and 4

  1. 1. EKITI STATE OF NIGERIA STATEMENT NO. 3 STATEMENT OF CONSOLIDATED REVENUE FUND FOR THE MID - YEAR ENDED 30TH JUNE, 2017 ACTUAL PRIOR NOTES BUDGET ACTUAL YEAR PERFORMANCE MILD - YEAR 2016 JAN. - JUN. 2017 JAN. - JUN. 2017 % N N N (32,269,862,125.44) Opening Balance (a) 6,000,000,000.00 1,152,793,360.32 ADD: RECURRENT REVENUE 8,795,146,667.79 Statutory Allocation (FAAC) 1A 15,500,000,000.00 9,151,168,271.75 59 301,766,717.37 Other Statutory Receipts (FAAC) 1C 9,718,200,000.00 2,882,821,237.80 30 - Excess Crude Oil Proceeds 1D 750,000,000.00 - 0 3,658,923,031.40 Value Added Tax 1E 5,000,000,000.00 4,347,056,426.93 87 12,755,836,416.56 Sub-Total Statutory Allocation (b) 30,968,200,000.00 16,381,045,936.48 53 Independent Revenue (IGR): 939,414,424.92 Tax Revenue 2A 2,238,536,357.89 2,069,660,504.61 92 Non Tax Revenue: - 33,699,609.34 Fines & Fees 2A 849,261,942.46 782,257,648.45 92
  2. 2. 28,004,466.28 Licences 2A 57,200,112.14 54,654,751.74 96 5,920,000.00 Earnings & Sales 2A 179,431,279.87 6,760,000.00 4 34,185,890.00 Rent on Government Property 2A 16,344,481.56 11,082,700.00 68 - Dividends 2A 2,500,000.00 - 0 107,931.18 Others (Reimbursement) & (Miscellaneous) 2A 1,000,000.00 0 10,751,219.11 Bank Interest 2A - - 0 3,333,000.00 Pool Betting Lotteries 2A - 4,460,000.00 0 - Unserviceable Assets 2A - - 0 114,558,691.04 Legal Fees 2A - 62,480,771.47 0 - Examination Fees 2A - - 0 1,828,455,087.25 Parastatals & Tertiary Inst. 2A 2,119,730,855.15 2,820,660,999.42 133 2,998,430,319.12 Sub-Total Independent Revenue ( c ) 5,464,005,029.06 5,812,017,375.69 106 Other Sundary Receipts (d) 3 500,000,000.00 170,288,394.55 34 TOTAL REVENUE e= ( b+c+d) 36,932,205,029.06 22,363,351,706.72 61 (16,515,595,389.76) TOTAL FUND AVAILABLE f=(a+e) 42,932,205,029.06 23,516,145,067.04 55 LESS: EXPENDITURE 4,182,613,460.97 Personnel Costs 4 8,275,714,791.92 6,963,339,548.37 84
  3. 3. - Contribution to Pensions 5 - - - 512,727,366.99 Overhead Costs: Administration Sector 6A 957,097,490.42 728,827,018.44 76 52,538,825.00 Overhead Costs: Economic Sector 6B 224,270,826.45 135,498,303.68 60 1,230,000.00 Overhead Costs: Law and Justice Sector 6C 11,991,202.05 1,640,000.00 14 270,000.00 Overhead Costs: Regional Sector 6D 1,020,507.06 360,000.00 35 18,285,104.02 Overhead Costs: Social Service Sector 6E 99,120,053.43 39,321,855.36 40 1,697,737,787.44 Consilidated Revenue Fund Charges (Exp. of Gen. Nature) 7A 6,517,702,767.44 2,233,284,656.27 34 58,721,270.00 Public Debts Charges 7C 325,000,000.00 37,550,000.00 12 756,919,812.45 Pension & Gratuity 7B 2,000,000,000.00 1,693,578,776.56 85 2,908,350,772.10 Subvention/Grants to Parastatals & Ter. Institutions 8 4,482,844,599.51 6,633,046,781.49 148 1,546,888,360.75 Transfer to Other Fund 9 4,619,683,386.14 2,069,347,641.11 45 OTHER RECURRENT PAYMENTS/EXPENDITURE 176,764,358.49 Repayment of Loans: Foreign 16 - 604,133,377.95 0 65,355,560.47 Local: FGN Bond 17 - 112,229,048.61 0 75,660,651.95 Bail Out 18 - 98,862,313.70 0 2,997,928,846.67 Bond 19 - 2,997,928,848.06 0 512,717,229.28 Bank 20 - 102,757,483.88 0 15,564,709,406.58 TOTAL EXPENDITURE (b) 27,514,445,624.42 24,451,705,653.48 89
  4. 4. (32,080,304,796.34) OPERATING BALANCE (a-b) 15,417,759,404.65 (935,560,586.44) APPROPRIATION/TRANSFERS - Transfer to Capital Development Fund 0 - - (32,080,304,796.34) CLOSING BALANCE 15,417,759,404.65 (935,560,586.44) EKITI STATE OF NIGERIA STATEMENT NO. 4 STATEMENT OF CAPITAL DEVELOPMENT FUND FOR THE MID - YEAR ENDED 30TH JUNE, 2017 ACTUAL PRIOR NOTES BUDGET ACTUAL PERFORMANCE MILD - YEAR 2016 JAN. - JUN. 2017 JAN. - JUN. 2017 % N N N 39,188,792,545.71 Opening Balance (a) - 12,425,233,401.62
  5. 5. ADD: REVENUE - Transfer from Consolidated Revenue Fund - - Aid / Grants (MDGs Conditional Grant) 600,000,000.00 - 0 189,237,799.51 Draw Down on Foreign Loan/Grants 10 4,195,994,542.64 3,278,592,576.49 78 Ecological Fund 500,000,000.00 - Internal Loans: FGN Bond 17 - - Budget Support Fund 21 2,777,500,000.00 5,555,000,000.00 200 - Bond 19 2,000,000,000.00 10,600,000,000.00 Bank 20 - 10,789,237,799.51 TOTAL REVENUE (b) 10,073,494,542.64 8,833,592,576.49 88 49,978,030,345.22 TOTAL CAPITAL FUND AVAILABLE (a+b) 10,073,494,542.64 21,258,825,978.11 LESS: CAPITAL EXPENDITURE
  6. 6. Administration Sector 90,614,975.20 Governance 11 2,235,078,549.41 699,569,041.33 31 Economic Sector 4,555,351,147.71 Agriculture, Emergency, & Infrastructure 11 13,368,370,349.10 5,071,593,192.43 38 Law and Justice Sector - Judiciary, Justice, & Public Defender 11 272,924,696.73 - - Regional Sector - State Capital Development & Serve EKS 11 - 108,022,872.97 - Social Service Sector 397,746,928.70 Education, Health & Information 11 3,837,380,352.07 589,744,117.35 15
  7. 7. 76,245,000.00 Transfer to Other Fund 9B - - 5,119,958,051.61 TOTAL Capital EXPENDITURE (b) 19,713,753,947.30 6,468,929,224.08 33 Intangible Assets 44,858,072,293.61 CLOSING BALANCE (9,640,259,404.66) 14,789,896,754.03

×