Ex 1 Ex. 4 Ex 6 Ex 1 (scan) Item X Item Y Item Z Stock Item X Item Y Item Z Stock Machine A Machine B Machine C TOTAL A B C Carrying amount " 50,000 " " 75,000 " " 100,000 " Carrying amount " 70,000 " " 86,000 " " 150,000 " Carrying amount " 13,000 " " 29,250 " " 22,750 " " 65,000 " Carrying amount 100 150 120 Selling price estimated at 31/12/20X0 " 55,000 " " 75,000 " " 115,000 " " 15,000 " Accumulated impairment loss at 31/12/20X0 "-10,000 " "-2,000 " - " 12,000 " Year 1 "Machine’s carrying amount in relation to the cash-generating unit’s carrying amount (apportionment, %)" 20% 45% 35% 100% NRV 110 125 100 Costs to sell estimated at 31/12/20X0 "-5,000 " "-10,000 " "-20,000 " Carrying amount at 31/12/20X0 adjusted " 60,000 " " 84,000 " " 150,000 " Recoverable amount x x x " 55,000 " Value in use 120 130 90 Selling price less cost to sell " 50,000 " " 65,000 " " 95,000 " Selling price estimated at 31/12/20X1 " 69,000 " " 94,000 " " 175,000 " Year 2 " 6,000 " Impairment loss (unallocated) x x x " (10,000)" Carrying amount 100 150 120 Impairment loss for the year ended 31/12/20X0 - "-10,000 " "-5,000 " Costs to sell estimated at 31/12/20X1 "-4,000 " "-5,500 " "-26,000 " Impairment loss (allocated) " (2,000)" " (4,500)" " (3,500)" " (10,000)" Recoverable amount 120 130 100 max Carrying amount of the inventory after recognition of impairment loss " 50,000 " " 65,000 " " 95,000 " Selling price less cost to sell " 65,000 " " 88,500 " " 149,000 " Carrying amount adjusted " 11,000 " " 24,750 " " 19,250 " " 55,000 " Impairment loss 0 -20 -20 Impairment (P/L) Impairment loss for the year ended 31/12/20X1 - - "-1,000 " Impairment (P/L) Carrying amount adjusted 100 130 100 min Reversal of impairment loss for the year ended 31/12/20X1 " 5,000 " " 2,000 " - " 15,000 " Carrying amount at 31/12/20X1 adjusted " 65,000 " " 86,000 " " 149,000 " Year 1 " 12,000 " Ex 7 Machine A Machine B Machine C TOTAL " 6,000 " Year 2 Carrying amount " 13,000 " " 29,250 " " 22,750 " " 65,000 " Ex 2 (scan) Ex 2 "Machine’s carrying amount in relation to the cash-generating unit’s carrying amount (apportionment, %)" 20% 45% 35% 100% Value in use " 1,000 " Cost " 100,000 " Recoverable amount " 12,500 " x x " 55,000 " NRV " 3,000 " take the one which is higher Selling price less cost to complete and sell " 115,000 " Cost " 8,000 " Carrying amount (cost c/f) " 100,000 " Ex.5 Impairment loss (unallocated) (500) " (9,500)" " (10,000)" "t = 8 years, Residual value=0" Depreciation charge= " 1,000 " Second apportionment 56% 44% NBV " 200,000 " Impairment loss (allocated) (500) " (5,343.75)" " (4,156.25)" " (10,000)" NBV (carrying amount) before impairment test " 7,000 " Value in use " 179,310 " Carrying amount adjusted " 12,500 " " 23,906 " " 18,594 " " 55,000 " Recoverable amount " 3,000 " Ex 3 as per 30/9/16 as per 15/11/16 as per 30/11/16 Impairment loss " (4,000)" Stock Receivable Bank Year Estimated future cash flow Probability Probability-weighted future cash flow Present value factor14% Discounted cash flow NBV adjusted " 3,000 " 20X1 " 23,939 " 0.95 " 22,742 " 0.8772 " 19,949 " Ex 8 " 500,000 " "700,000" 20X2 " 27,878 " 0.9 " 25,090 " 0.7695 " 19,306 " Country A 20X3 " 31,522 " 0.85 " 26,794 " 0.6750 " 18,085 " "700,000" "700,000" 20X4 " 44,371 " 0.8 " 35,497 " 0.5921 " 21,017 " Goodwill Identifiable assets Total Ex 3 (scan) 20X5 " 53,313 " 0.75 " 39,985 " 0.5194 " 20,767 " Historical cost " 1,000 " " 2,000 " " 3,000 " Cost (after revaluation) " 500,000 " 20X6 " 59,941 " 0.7 " 41,959 " 0.4556 " 19,116 " Accumulated amortization/depreciation (20X2) (367) (367) NBV " 460,000 " Impairment (P/L) Insurance compensation (p/L) 20X7 " 66,865 " 0.65 " 43,462 " 0.3996 " 17,369 " Carrying amount " 1,000 " " 1,633 " " 2,633 " Recoverable amount " 200,000 " 20X8 " 78,907 " 0.6 " 47,344 " 0.3506 " 16,597 " Recoverable amount " 1,360 " " 500,000 " "700,000" 20X9 " 85,976 " 0.55 " 47,287 " 0.3075 " 14,541 " Impairment loss " (1,000)" (273) " (1,273)" 20X0 " 93,148 " 0.5 " 46,574 " 0.2697 " 12,563 " Carrying amount after impairment loss - " 1,360 " " 1,360 " Revaluation: Value in use " 179,310 " Db PPE "200,000-x" Db Ac. Depreciation x PPE Cr Revaluation surplus " 200,000 " " 20,690 " Impairment Db Revaluation surplus " 200,000 " Db Imparment loss " 60,000 " Cr PPE " 260,000 " Impairment (P/L) " 20,690 "