Final Peer Review

Downloaded From www.castudynotes.
com
PAPER – 1 : FINANCIAL REPORTING

Question No.1 is compulsory. Candidates are required to answer any four questions from
the remaining five questions.
Working notes should form part of the respective answers.
Question 1
(a) Given below are the balance sheets of a group of companies comprising X Ltd., Y Ltd.
and Z Ltd. as on 31 st March, 2022: ( ` in Lakhs)
X Ltd. Y Ltd. Z Ltd.
Assets
Non-current Assets
Property, plant and equipment 1,120 1,260 1,050
Investment:
112 lakh shares in Y Ltd. 1,190
84 lakh shares in Z Ltd. 980
Current assets
Inventories 770 245 175
Financial assets:
Trade receivables 910 350 770
Bills receivables 252 - 105
Cash in hand and at bank 798 140 140
5,040 2,975 2,240
Equity and Liabilities
Shareholder's equity
Share capital ( ` 10 per share) 2,100 1,400 1,120
Other equity:
Reserves 630 350 280
Retained earnings 560 175 210
Current liabilities
Financial liabilities:
Trade payables 1,645 805 630
Bills payable
X Ltd. - 245 -
Join Us on Telegram http://t.me/canotes_final

© The Institute of Chartered Accountants of India
Downloaded From www.castudynotes.com
2 FINAL EXAMINATION: NOVEMBER, 2022
Y Ltd. 105 - -
5,040 2,975 2,240
The following additional information is available:

(i) X Ltd. holds 80% shares in Y Ltd. and Y Ltd. holds 75% shares in Z Ltd. Their
holdings were acquired on 30 th September, 2021.
(ii) The business activities of all the companies are not seasonal in nature and
therefore, it can be assumed that profits are earned evenly throughout the year.
(iii) On 1st April 2021, the following balances stood in the books of Y Ltd. and Z Ltd.
( ` in lakhs)
Y Limited Z Limited
Reserve 280 210
Retained earnings 70 105
(iv) ` 35 lakhs included in the inventory figure of Y Ltd. is inventory which has been
purchased from Z Ltd. at cost plus 25%.
(v) The parent company has adopted an accounting policy to measure non-controlling
interest at fair value (quoted market price) applying Ind AS 103. Assume that
market price of the shares of Y Ltd. and Z Ltd. are the same as their respective face
values.
(vi) Y Ltd. purchased goods from Z Ltd. after acquiring the shares of Z Ltd.
You are required to prepare consolidated balance sheet, as at 31st March 2022, of the
group of companies X Limited, Y Limited and Z Limited. (15 Marks)
(b) Silver Ltd. is in the process of acquiring shares of Blue Ltd. as a part of business
reorganization plan. The projected free cash flow of Blue Ltd. for the next 5 years is as
follows: (` in crores)
Particulars Year 1 Year 2 Year 3 Year 4 Year 5
Cash flows 280.65 281.40 182.70 403.50 518.20
Terminal value 5,945
The weighted average cost of capital of Blue Ltd. is 10%. The total debt as on
measurement date is ` 2,195 crore and the surplus cash and cash equivalent is
` 159.21 crore.
The total number of shares of Blue Ltd. as on the measurement date is 12.80 crore.

PAPER – 1 : FINANCIAL REPORTING 3
You are required to determine the value per share of Blue Ltd. as per Income Approach
of Ind AS 113.
(Present value factor of ` 1 should be taken upto 4 decimals for the purpose of
calculation) (5 Marks)
Answer
(a) Consolidated Balance Sheet of the Group as on 31 st March, 2022
Particulars Note No. ` in lakh
ASSETS
Non-current assets
(a) Property, Plant and Equipment 1 3,430.00
Current Assets
(a) Inventories 2 1,183.00
(b) Financial assets
(i) Trade receivables 3 2,142.00
(ii) Cash and Cash equivalents 4 1,078.00
Total assets 7,833.00
EQUITY & LIABILITIES
Equity attributable to owners of parent
(a) Share Capital 2,100.00
(b) Other Equity 5 1,966.30
Non-controlling interests (W.N.4) 581.70
Total equity 4,648.00
LIABILITIES
Non-current liabilities Nil
Current liabilities
(a) Financial Liabilities
(i) Trade payables 6 3,185.00
Total liabilities 3,185.00
Total Equity and Liabilities 7,833.00

Notes to Accounts (` in lakh)

1. Property, Plant & Equipment
X Ltd. 1,120.00
Y Ltd. 1,260.00
Z Ltd. 1,050.00 3,430.00
2. Inventories
X Ltd. 770.00
Y Ltd. (245 – 7) 238.00
Z Ltd. 175.00 1,183.00
3. Trade Receivables
X Ltd. 910.00
Y Ltd. 350.00
Z Ltd. 770.00
(A) 2,030.00
Bills Receivables
X Ltd. (252 – 245) 7.00
Z Ltd. 105.00
(B) 112.00
Total Trade Receivables (A+B) 2,142.00
4. Cash & Cash equivalents
X Ltd. 798.00
Y Ltd. 140.00
Z Ltd. 140.00 1,078.00
5. Other Equity
Reserve (W.N.5) 679.00
Retained Earnings (W.N.5) 629.30
Capital Reserve (W.N.3) 658.00 1,966.30
6. Trade Payables
X Ltd. 1,645.00
Y Ltd. 805.00
Z Ltd. 630.00
(A) 3,080.00

Bills payable
X Ltd. 105.00
Y Ltd. (245 - 245) -
(B) 105.00
Total Trade Payables (A+B) 3,185.00
*Note: Bills Payable of X Ltd. is not reflecting as Bills Receivable of Y Ltd. This may
happen since Y Ltd. may have discounted/endorsed the same to the bank/third party.
Working Notes:
1. Analysis of Reserves and Surplus (` in lakh)
Y Ltd. Z Ltd.
Reserves as on 31.3.2021 280.00 210.00
Increase during the year 2021-2022 70.00 70.00
Increase for the half year till 30.9.2021 35.00 35.00
Balance as on 30.9.2021 (A) 315.00 245.00
Total balance as on 31.3.2022 350.00 280.00
Post-acquisition balance of Reserves 35.00 35.00
Retained Earnings as on 31.3.2021 70.00 105.00

Balance as on 30.09.2021 (B) 122.50 157.50
Total balance as on 31.3.2022 175.00 210.00
Post-acquisition balance of RE 52.50 52.50
Less: Unrealised Gain on inventories
[(35 ÷ 125) x 25] - (7.00)
Post-acquisition balance of RE for 52.50 45.50
CFS
Total balance on the acquisition date 437.50 402.50
ie.30.9.2021 (A+B)
2. Calculation of Effective Interest of X Ltd. in Z Ltd.

Acquisition by X Ltd. in Y Ltd. = 80%

Non-controlling Interest of Y Ltd. = 20%

Acquisition by Y Ltd. in Z Ltd. = 75%
Acquisition by Group in Z Ltd. (80% x 75) = 60%
Non-controlling Interest of Z Ltd = 40%
3. Calculation of Goodwill / Capital Reserve on acquisition of subsidiaries
` in lakhs
Y Ltd. Z Ltd.
Investment or consideration 1,190.00 (980 x 80%)
784.00
Add: NCI at Fair value
(1,400 x 20%) 280.00
(1,120 x 40%) - 448.00
1,470.00 1,232.00
Less: Identifiable net assets (Share (1,400+437.50) (1,120+402.50)
Capital + Increase in the Reserves and
Surplus till acquisition date) (1,837.50) (1,522.50)
Capital Reserve 367.50 290.50
Total Capital Reserve (367.50 + 290.50) 658.00
4. Calculation of Non-controlling Interest ` in lakhs

Y Ltd. Z Ltd.
At Fair Value (See Note 3) 280.00 448.00
Add: Post Acquisition Reserves (See (35 x 20%) 7.00 (35 x 40%)
Note 1) 14.00
Add: Post-acquisition retained (52.50 x 20%) 10.50 (45.50 x 40%)
earnings (See Note 1) 18.20
Less: NCI share of investment in Z Ltd. (980 x 20%) (196.00)* -
101.50 480.20
Total (101.50 + 480.20) 581.70
*Note: The non-controlling interest in Y Ltd. will take its proportion in Z Ltd. So,
they have to bear their proportion in the investment by Y Ltd. (in Z Ltd.) also.

5. Calculation of Consolidated Other Equity ` in lakhs

Reserves Retained Earnings
X Ltd. 630.00 560.00
Add: Share in Y Ltd. (35 x 80%) 28.00 (52.50 x 80%) 42.00
Add: Share in Z Ltd. (35 x 60%) 21.00 (45.50 x 60%) 27.30
679.00 629.30
In the above solution, it is assumed that profits of Z Ltd. has been earned evenly
throughout the year irrespective of post-acquisition sale of goods to Y Ltd.
Alternatively, profit on sale of goods to Y Ltd. is deducted from total profit of Z Ltd.
before distribution of total profit of Z Ltd. into pre-acquisition and post-acquisition. In
such a case, the solution will be as follows:
Consolidated Balance Sheet of the Group as on 31 st March, 2022
Particulars Note No. ` in lakh
ASSETS
Non-current assets
(a) Property, plant and equipment 1 3,430.00
Current assets
(c) Inventory 2 1,183.00
(d) Financial assets
(i) Trade receivable 3 2,142.00
(ii) Cash and cash equivalents 4 1,078.00
Total assets 7,833.00
EQUITY & LIABILITIES
Equity attributable to owners of parent
Share Capital 2,100.00
Other Equity 5 1,964.90
Non-controlling interests (W.N.4) 583.10
Total equity 4,648.00

LIABILITIES
Non-current liabilities Nil
Current liabilities
(b) Financial Liabilities
(i) Trade payables 6 3,185.00
Total liabilities 3,185.00
Total equity and liabilities 7,833.00
Notes to Accounts (` in lakh)

1. Property, plant & equipment
X Ltd. 1,120.00
Y Ltd. 1,260.00
Z Ltd. 1,050.00 3,430.00
2. Inventories
X Ltd. 770.00
Y Ltd. (245 – 7) 238.00
Z Ltd. 175.00 1,183.00
3. Trade receivable
X Ltd. 910.00
Y Ltd. 350.00
Z Ltd. 770.00
(A) 2,030.00
Bills receivable
X Ltd. (252 – 245) 7.00
Z Ltd. 105.00
(B) 112.00
Total Trade Receivables (A+B) 2,142.00
4. Cash & cash equivalents
X Ltd. 798.00
Y Ltd. 140.00
Z Ltd. 140.00 1,078.00

5. Other equity
Reserve (W.N.5) 679.00
Retained Earnings (W.N.5) 631.40
Capital Reserve (W.N.3) 654.50 1,964.90
6. Trade payable
X Ltd. 1,645.00
Y Ltd. 805.00
Z Ltd. 630.00
(A) 3,080.00
Bills payable
X Ltd. 105.00
Y Ltd. (245 - 245) -
(B) 105.00
Total of Trade payable (A+B) 3,185.00
*Note: Bills Payable of X Ltd. is not reflecting as Bills Receivable of Y Ltd. This may
happen since Y Ltd. may have discounted / endorsed the same to the bank/third party.
Working Notes:
1. Analysis of Reserves and Surplus (` in lakh)
Y Ltd. Z Ltd.
Reserves as on 31.3.2021 280.00 210.00
Balance as on 30.9.2021 (A) 315.00 245.00
Total balance as on 31.3.2022 350.00 280
Post-acquisition balance of Reserves 35.00 35.00
Retained Earnings as on 31.3.2021 70.00 105.00

Increase during the year 2021-2022 for Y Ltd. 105.00
Increase during the year 2021-22 for Z Ltd. 105.00
Less: Unrealised gain [(35/125)x25] (7.00)
Profit of the year earned evenly for Z Ltd. 98.00 98


Balance as on 30.9.2021 (B) 122.50 154.00
Total balance as on 31.3.2022 (175.00) (210.00)
Post-acquisition balance 52.50 56.00
Less: Unrealised gain on inventories
[(35/125)x25] - (7.00)
Post-acquisition balance for CFS 52.50 49.00
Total balance on the acquisition date ie.
30.9.2021 (A+B) 437.50 399.00
2. Calculation of Effective Interest of X Ltd. in Z Ltd.

Acquisition by X Ltd. in Y Ltd. = 80%
Non-controlling Interest of Y Ltd. = 20%
Acquisition by Y Ltd. in Z Ltd. = 75%
Acquisition by Group in Z Ltd. (80% x 75%) = 60%
Non-controlling Interest of Z Ltd = 40%
3. Calculation of Goodwill / Capital Reserve on the acquisition (` in lakhs)
Y Ltd. Z Ltd.
Investment or consideration 1,190 (980 x 80%) 784
Add: NCI at Fair value
(1,400 x 20%) 280
(1,120 x 40%) - 448
1,470 1,232
Less: Identifiable net assets (Share (1,400+437.50) (1,120+399)
Capital + Increase in the Reserves and
Surplus till acquisition date) (1,837.50) (1,519.00)
Capital Reserve 367.50 287.00
Total Capital Reserve (367.50 + 287.00) 654.50
4. Calculation of Non-controlling Interest (` in lakhs)

Y Ltd. Z Ltd.
At Fair Value (See Note 3) 280.00 448.00

Add: Post-acquisition Reserves (See (35 x 40%)

Note 1) (35 x 20%) 7.00 14.00
Add: Post-acquisition Retained (49.00 x 40%)
Earnings (See Note 1) (52.50 x 20%) 10.50 19.60
Less: NCI share of investment in Z Ltd. (980 x 20%) (196.00)* -
101.50 481.60
Total (101.50 + 481.60) 583.10
*Note: The non-controlling interest in Y Ltd. will take its proportion in Z Ltd. So,
they have to bear their proportion in the investment by Y Ltd. (in Z Ltd.) also.
5. Calculation of Consolidated Other Equity (` in lakhs)
Reserves Retained Earnings
X Ltd. 630.00 560.00
Add: Share in Y Ltd. (35 x 80%) 28.00 (52.50 x 80%) 42.00
Add: Share in Z Ltd. (35 x 60%) 21.00 (49.00 x 60%) 29.40
679.00 631.40
(b) Determination of Equity Value of Blue Ltd. (` in crore)

Particulars Year 1 Year 2 Year 3 Year 4 Year 5
Cash flows 280.65 281.40 182.70 403.50 518.20
Terminal value 5,945
280.65 281.40 182.70 403.50 6,463.20
Discount rate @ 10% 0.9091 0.8264 0.7513 0.6830 0.6209
Free cashflow available to the firm 255.14 232.55 137.26 275.59 4,013.00
Total of all years 4,913.54
Less: Debt (2,195.00)
Add: Cash & cash equivalent 159.21
Equity value of PT Ltd. 2,877.75
No. of shares (in crore) 12.80 Cr.
Per share value (` 2,877.75 Cr. / 12.80 Cr) ` 224.82

Question 2
(a) On 1st April, 2021, Mohan Ltd. has sold goods to Hari Ltd. at a consideration of
` 7,50,000. The receipt of this is receivable in three equal instalments of ` 2,50,000
each over a two-year period (receipts on 1 st April, 2021; 31st March 2022 and
31st March 2023).
The company is offering a discount of 5% (i.e. ` 37,500), if payment is made in full at
the time of sale. The sale agreement reflects an implicit interest rate of 5.358% p.a.
The total consideration to be received from such sale is at ` 7,50,000 and hence, the
management has recognized the revenue from sale of goods for ` 7,50,000.
You are required to analyse whether the above accounting treatment made by the
accountant is in compliance of Ind AS. If not, advise the correct treatment alongwith
journal entries and extracts of Statement of Profit & Loss and Balance Sheet. (6 Marks)
(b) A Ltd. is in the business of infrastructure and has two divisions. The brief details of its
business and underlying project details are as follows:
Project 1: Ludhiana - Chandigarh Expressway Toll Project
The Company has commenced the construction of the project in the current year. The
brief details of the Concession Agreement are given below:
• Total expenses incurred ` 100 crore as on 31st March, 2022.
• Under IGAAP, the company has recorded such expenses as intangible assets in the
books of account. Total expenses estimated to be incurred on the project are
` 200 crore;
• Fair value of the construction service is ` 220 crore;
• Total cash flow guaranteed by the government under the concession agreement is
` 350 crore;
• Finance revenue over the period of operation phase is ` 30 crore;
• Other income relates to the services provided during the operation phase.
Project 2: Bengaluru - Chennai Expressway Toll Project
The Company has also entered into another Concession Agreement with Government of
Karnataka in the current year. The said concession agreement is Toll Based Project and
the Company needs to collect the toll from the users of the expressway. The construction
cost for the said project will be ` 150 crore. The fair value of such construction cost is
approximately ` 200 crore. Under IGAAP, the company has recorded the expenses
incurred on the said project as an intangible asset.

You are required to answer the following:

(i) What would be the classification of Ludhiana - Chandigarh Expressway Toll Project
as per applicable Ind AS? Give brief reasoning.
(ii) What would be the classification of Bengaluru – Chennai Expressway Toll Project
as per applicable Ind AS? Give brief reasoning.
(iii) What should be the accounting entries for the preparation of financial statements
as per relevant Ind AS for the above 2 projects? (10 Marks)
(c) An entity enters into a contract for the sale of Product A for ` 10,000. As part of the
contract, the entity gives the customer a 40% discount voucher for any future purchases
upto ` 8,000 in the next 30 days. The entity intends to offer a 10% discount on all sales
during the next 30 days as a part of seasonal promotion. The 10% discount cannot be
used in addition to the 40% discount voucher.
The entity believes that there is 75% likelihood that a customer will redeem the voucher
and, on an average, a customer will purchase ` 5,000 of additional products.
You are required to determine how many performance obligations does the entity have
with their stand-alone selling price and allocated transaction price? (4 Marks)
Answer
(a) The revenue from sale of goods shall be recognised at the fair value of the consideration
received or receivable. The fair value of the consideration is determined by discounting
all future receipts using an imputed rate of interest where the receipt is deferred beyond
normal credit terms. The difference between the fair value and the nominal amount of
the consideration is recognised as interest revenue. Hence, the accounting treatment of
recognizing revenue of ` 7,50,000 by the accountant is not correct.
The fair value of consideration (cash price equivalent) of the sale of goods to be
recognised on the date of sale should be calculated as follows:
Period Consideration Present value Present value of
(Installment) factor consideration
` `
Time of sale 2,50,000 - 2,50,000
End of 1 st year 2,50,000 0.949 2,37,250
End of 2 nd year 2,50,000 0.901 2,25,250
7,50,000 7,12,500
Mohan Ltd. will recognise the revenue from sale of goods and finance income as follows:

Particulars ` `
Initial recognition of sale of goods
Cash / Bank A/c Dr. 2,50,000
Trade Receivable A/c Dr. 4,62,500
To Sale A/c 7,12,500
Recognition of interest expense and receipt of second
installment
To Interest Income A/c (4,62,500 x 5.358%) 24,781
To Trade Receivable A/c 2,25,219
Recognition of interest expense and payment of final
installment
To Interest Income A/c (Balancing figure) 12,719
To Trade Receivable A/c (4,62,500 – 2,25,319) 2,37,281
Statement of Profit and Loss (Extracts)

for the year ended 31 st March, 2022 and 31 st March, 2023
As at 31 st March, 2022 As at 31 st March, 2023
` `
Income
Sale of Goods 7,12,500 -
Other Income (Finance income) 24,781 12,719
Balance Sheet (extracts) as at 31 st March, 2022 and 31 st March, 2023
As at 31 st March, 2022 As at 31 st March, 2023
` `
Assets
Current Assets
Financial Assets
Trade Receivables 2,37,281 XXX

(b) (i) Project 1 : Ludhiana - Chandigarh Expressway Toll Project

Here the operator has a contractual right to receive cash from the grantor. The
grantor has little, if any, discretion to avoid payment, usually because the
agreement is enforceable by law. The operator has an unconditional right to receive
cash if the grantor contractually guarantees to pay the operator. Hence, the
operator recognizes a financial asset to the extent it has a contractual right to
receive cash.
(ii) Project 2 : Bengaluru - Chennai Expressway Toll Project
Here the operator has a contractual right to charge users of the public services. A
right to charge users of the public service is not an unconditional right to receive
cash because the amounts are contingent on the extent that the public uses the
service. Therefore, the operator shall recognise an intangible asset to the extent it
receives a right (a license) to charge users of the public service.
(iii) Accounting Entries for preparation of financial statements
Ludhiana-Chandigarh Expressway Toll Project
Journal Entries
Particulars Dr. Cr.
(` in crore) (` in crore)
During construction:
1 Financial asset A/c Dr. 220
To Construction revenue 220
(To recognise revenue relating to
construction services, to be settled in cash)
2 Cost of construction (profit or loss) Dr. 200
To Bank A/c (As and when incurred) 200
(To recognise costs relating to construction
services)
During the operation phase:
3 Financial asset Dr. 30
To Finance revenue (As and when 30
received or due to receive)
(To recognise interest income under the
financial asset model)

4 Financial asset Dr. 100

To Revenue [(350-220) – 30] 100
(To recognise revenue relating to the
operation phase)
5 Bank A/c Dr. 350
To Financial asset 350
(To recognise cash received from the
grantor)
Bengaluru-Chennai Expressway Toll Project
Journal Entries
Particulars Dr. Cr.
(` in crore) (` in crore)
During construction:
1 Cost of construction (profit or loss) Dr. 150
To Bank A/c (As and when incurred) 150
(To recognise costs relating to construction
services)
2 Intangible asset Dr. 200
To Revenue 200
(To recognise revenue relating to construction
services provided for non-cash consideration)
During the operation phase:
3 Amortisation expense Dr. 200
To Intangible asset (accumulated 200
amortisation)
(To recognise amortisation expense relating to
the operation phase over the period of
operation)
4 Bank A/c Dr. ?
To Revenue ?
(To recognise revenue relating to the
operation phase)

Note: Amount in entry 4 is kept blank as no information in this regard is given in

the question.
(c) Since all customers will receive a 10% discount on purchases during the next 30 days,
the only additional discount that provides the customer with a material right is the
incremental discount of 30% on the products purchased. The entity accounts for the
promise to provide the incremental discount as a separate performance obligation in the
contract for the sale of Product A.
The entity believes there is 75% likelihood that a customer will redeem the voucher and
on an average a customer will purchase ` 5,000 of additional products. Consequently,
the entity’s estimated stand-alone selling price of the discount voucher is ` 1,125
(` 5,000 average purchase price of additional products x 30% incremental discount x
75% likelihood of exercising the option). The stand-alone selling prices of Product A and
the discount voucher and the resulting allocation of ` 10,000 transaction price are as
follows:
Performance obligations Stand-alone selling price
Product A ` 10,000
Discount voucher ` 1,125
Total ` 11,125
Performance obligations Allocated

transaction price
(to nearest `)
Product A [(` 10,000 ÷ ` 11,125) × ` 10,000] ` 8,989
Discount voucher [(` 1,125 ÷ ` 11,125) × ` 10,000] ` 1,011
Total ` 10,000
The entity allocates ` 8,989 to Product A and recognises revenue for Product A when
control is transferred. The entity allocates ` 1,011 to the discount voucher and
recognises revenue for the voucher when the customer redeems it for goods or services
or when it expires.
Question 3
(a) Violet Limited is a beverages manufacturing company having various plants across India.
There is Machinery A in the Surat plant which is used for the purpose of bottling. There
is one more machinery which is Machinery B clubbed with Machinery A. Machinery A
can individually have an output and also be sold independently in the open market.
Machinery B cannot be sold in isolation and without clubbing with Machinery A it cannot

produce output as well. The company considers this group of assets as a Cash
Generating Unit and an Inventory amounting to ` 1.65 lakhs and Goodwill amounting to
` 1.50 lakhs is included in such CGU.
Machinery A was purchased on 1st April 2016 for ` 12 lakhs and residual value is
` 60 thousand. Machinery B was purchased on 1st April, 2018 for ` 5 lakhs with no
residual value. The useful life of both Machinery A and B is 10 years. The company
expects following cash flows in the next 5 years pertaining to Machinery A. The
incremental borrowing rate of company is 10% p.a.
Year Cash Flows from Machinery A
1 2,00,000
2 1,50,000
3 1,00,000
4 1,50,000
5 1,00,000 (Excluding Residual Value)
Total 7,00,000
On 31 st March, 2021, the professional valuers have estimated that the current market
value of machinery A is ` 8.5 lakhs. There is a need to dismantle the machinery before
delivering it to the buyer. Dismantling cost is ` 1.60 lakhs. Specialized packaging cost
would be ` 30,000 and legal fees would be ` 68,000.
The inventory has been valued in accordance with Ind AS 2. The recoverable value of
CGU is ` 10 lakhs as on 31st March, 2021. In the next year, the company has done the
assessment of recoverability of the CGU and found that the value of such CGU is
` 11 lakhs i.e. on 31st March, 2022. The recoverable value of Machinery A is ` 5,50,000
and combined for Machinery A and Machinery B is ` 8,00,000 as on 31st March, 2022.
You are required to:
(i) Compute the impairment loss on CGU and carrying value of each asset after
charging impairment loss for the year ending 31 st March, 2021 by providing all the
relevant working notes to arrive at such calculation.
(ii) Compute the carrying value after considering prospective depreciation for the year
2021-2022 on the above assets.
(iii) Compute the carrying value of CGU as at 31st March, 2022.
(Note: Present value factor of ` 1 should be taken upto 4 decimals for the purpose of
calculation) (8 Marks)

(b) Following is the summarized Statement of Profit and Loss of New Age Ltd. as per
Ind AS for the year ended 31.3.2022:
Particulars ` in lakhs
Revenue from operations 1,450.00
Other income 70.00
(A) Total income 1,520.00
Purchase of stock in trade 50.00
Changes in inventories of stock in trade 20.00
Employee benefit expenses 145.00
Finance costs 180.00
Other expenses 375.00
(B) Total expenses 770.00
(C) Profit before tax (A - B) 750.00
(D) Current tax expense 211.65
(E) Profit after tax (C - D) 538.35
Additional information:
(1) Consider that Income tax rate applicable to New Age Ltd. in India is 30%.
(2) ‘Other expenses’ include the following expenses which are not deductible for
income tax purposes:
(i) Penalties ` 1.50 lakh
(ii) Donations ` 55.00 lakhs
(iii) Impairment of goodwill ` 7.00 lakhs
(3) ‘Other expenses’ also include expenditure on Scientific Research amounting to
` 10 lakhs in respect of which a 150% weighted deduction is available under income
tax laws.
(4) ‘Other income’ includes:
(i) Dividends of ` 5 lakhs, which is exempt from tax.
(ii) Long term capital gains of ` 12 lakhs which are taxable at the rate of 10%.
(5) ‘Profit before tax of ` 750 lakhs’ includes:
(i) Agriculture income of ` 65 lakhs which is exempt from tax; and

(ii) Profit of ` 75 lakhs earned in USA on which New Age Ltd. has paid tax at the
rate of 20%.
During review of financial statements of New Age Ltd., the CFO multiplied profit before
tax by the income tax rate and arrived at ` 225 lakhs as the tax expenses. However, the
actual income tax expenses appearing in the summarized Statement of Profit and Loss
is ` 211.65 lakhs.
You are required to help the CFO of the company in reconciling the difference between
the tax expense amount. (6 Marks)
(c) Explain the criteria in the Conceptual Framework for Financial Reporting for the
recognition of an asset and discuss whether there are inconsistencies with the criteria in
Ind AS 38. (6 Marks)
OR
State the categories of capital as defined in the Integrated Reporting Framework. Can
an integrated reporting be done in compliance to the requirements of the local laws to
prepare a management commentary or other reports? (6 Marks)
Answer
(a) (i) Computation of impairment loss and carrying value of each of the asset in
CGU after impairment loss
(a) Calculation of carrying value of Machinery A and B before impairment
Machinery A
Cost (A) ` 12,00,000
Residual value ` 60,000
Useful life 10 years
Useful life already elapsed 5 years
Yearly depreciation (B) ` 1,14,000
WDV as at 31 st March 2021 [A- (B x 5)] ` 6,30,000
Machinery B
Cost (C) ` 5,00,000
Residual value -
Useful life 10 years
Useful life already elapsed 3 years
Yearly depreciation (D) ` 50,000
WDV as at 31 st March 2021 [C- (D x 3)] ` 3,50,000

(b) Calculation of Value-in-use of Machinery A

Period Cash Flows (`) PVF@10% PV
1 2,00,000 0.9091 1,81,820
2 1,50,000 0.8264 1,23,960
3 1,00,000 0.7513 75,130
4 1,50,000 0.6830 1,02,450
5 1,00,000 0.6209 62,090
5 60,000 0.6209 37,254
Value in use 5,82,704
(c) Calculation of Fair Value less cost of disposal of Machinery A

`
Fair Value 8,50,000
Less: Dismantling cost (1,60,000)
Packaging cost (30,000)
Legal Fees (68,000)
Fair value less cost of disposal 5,92,000
(d) Calculation of Impairment loss on Machinery A

`
Carrying Value 6,30,000
Less: Recoverable Value ie higher of Value-in-use
(` 5,82,704) and Fair value less cost of disposal (` 5,92,000) (5,92,000)
Impairment Loss 38,000
(e) Calculation of Impairment loss of CGU

1. First goodwill will be impaired fully and then the remaining impairment
loss of CGU will be allocated to Machinery A and Machinery B.
2. After deduction of value of goodwill ` 1,50,000 from total impairment loss
of CGU of ` 2,95,000, remaining impairment loss would be ` 1,45,000.
If we allocate remaining impairment loss to Machinery A and B on pro-
rata basis, it will come to ` 93,214 on Machinery A. However, the
impairment loss of Machinery A cannot exceed ` 38,000 since its
recoverable value is ` 5,92,000. Hence, impairment loss to CGU will be
as follows:

Carrying value Impairmen Carrying value

before t loss after impairment
impairment loss loss
` ` `
Machinery A 6,30,000 38,000 5,92,000
Machinery B 3,50,000 1,07,000* 2,43,000
Inventory 1,65,000 - 1,65,000
Goodwill 1,50,000 1,50,000 -
Total 12,95,000 2,95,000 10,00,000
* Balancing figure.
(ii) Carrying value after adjustment of depreciation of 2021-2022
`
Machinery A [5,92,000 – {(5,92,000 - 60,000)/5}] 4,85,600
Machinery B [2,43,000 – (2,43,000/7)] 2,08,286
Inventory 1,65,000
Goodwill -
Total 8,58,886
(c) Calculation of carrying value of CGU as on 31 st March 2022

The revised value of CGU is ` 11 lakh. However, impaired goodwill cannot be
reversed. Further, the individual assets cannot be increased above the lower of
recoverable value or carrying value as if the assets were never impaired.
Accordingly, the carrying value as on 31 st March 2022 assuming that the impairment
loss had never incurred, will be:
Carrying Value Recoverable Value Final CV as at
31st March 2022
Machinery A [12,00,000 - (1,14,000 x 5,50,000 5,16,000
6)] 5,16,000
Machinery B [5,00,000 – (50,000x4)] (8,00,000 – 2,50,000
3,00,000 5,50,000) 2,50,000
Inventory 1,65,000* 1,65,000* 1,65,000*
Goodwill - - -
Total 9,81,000 9,65,000 9,31,000

Hence, the impairment loss to be reversed will be limited to ` 72,114 only

(` 9,31,000 – ` 8,58,886).
*Note: The question required valuation of CGU at the year -end 31 st March 2022,
for which value of inventory was required. In the absence of the value of inventory
for the year ended 31 st March 2022, it is assumed that the value of inventory for the
year ended 31 st March 2022 is same as it was for the year ended 31 st March, 2021.
(b) Reconciliation of income tax expense and current tax as per accounting profit
for the year ended 31 st March 2022
Particulars ` in lakhs
Accounting profit 750.00
Tax at the applicable tax rate of 30% 225.00
Tax effect of expenses that are not deductible in determining
taxable profits:
Penalties (1.5 x 30%) 0.45
Impairment of goodwill (7 x 30%) 2.10
Donations (55 x 30%) 16.50 19.05
Tax effect of expenses that are deductible in determining
taxable profits:
Expenditure on scientific research (10.00 x 50% x 30%) (1.50)
Tax effect of income that are exempted in determining
taxable profits:
Dividend income (Exempt) (5.00 x 30%) 1.50
Agriculture income (Exempt) (65.00 x 30%) 19.50 (21.00)
Tax effect of income on which different tax rates are used
for determining taxable profits:
Differential income tax on long term capital gain [12.00 x 2.40
(30% - 10%)]
Foreign income in USA [75.00 x (30% - 20%)] 7.50 (9.90)
Income tax expense (Current) reported in the Statement of
Profit and Loss for the current year 211.65
(c) Either
The Conceptual Framework defines an asset as a present economic resource controlled
by the entity as a result of past events. An economic resource is a right that has the
potential to produce economic benefits. Assets should be recognized if they meet th e

Conceptual Framework definition of an asset and such recognition provides users of

financial statements with information that is useful i.e. it is relevant as well as results in
faithful representation. However, the criteria of a cost-benefit analysis always exists i.e.
the benefits of the information must be sufficient to justify the costs of providing such
information. The recognition criteria outlined in the Conceptual Framework allows for
flexibility in the application in amending or developing the standards.
Para 8 of Ind AS 38 ‘Intangible Assets’, defines an intangible asset as an identifiable
non-monetary asset without physical substance. Further, Ind AS 38 defines an asset as
a resource:
(a) controlled by an entity as a result of past events; and
(b) from which future economic benefits are expected to flow to the entity.
Furthermore, Para 21 of Ind AS 38 states that an intangible asset shall be recognised if,
and only if:
(a) it is probable that the expected future economic benefits that are attributable t o the
asset will flow to the entity; and
(b) the cost of the asset can be measured reliably.
This requirement is applicable both in case of an externally acquired intangible asset or
an internally generated intangible asset. The probability of expected future economic
benefits must be based on reasonable and supportable assumptions that represent
management’s best estimate of the set of economic conditions that will exist over the
useful life of the asset. Further, as per Para 33 of Ind AS 38, the probability recognition
criterion is always considered to be satisfied for intangible assets acquired in business
combinations. If the recognition criteria are not satisfied, Ind AS 38 requires the
expenditure to be expensed as and when it is incurred.
It is notable that the Conceptual Framework does not prescribe a ‘probability criterion’.
As long as there is a potential to produce economic benefits, even with a low probability,
an item can be recognized as an asset according to the Conceptual Frame work.
However, in terms of intangible assets, it could be argued that recognizing an intangible
asset having low probability of generating economic benefits would not be useful to the
users of financial statements given that the asset has no physical subs tance.
The recognition criteria and definition of an asset under Ind AS 38 are different as
compared to those outlined in the Conceptual Framework. To put in simple words, the
criteria in Ind AS 38 are more specific, but definitely do provide information that is
relevant and a faithful representation. When viewed from the prism of relevance and
faithful representation, the requirements of Ind AS 38 in terms of recognition appear to
be consistent with the Conceptual Framework.

(c) Or
The Integrated Reporting Framework has categorised the capital into 6 main forms.
However, at the same time, it stresses upon that not necessary the same categorisation
of capital be followed by the entities in their integrated reporting.
1. Financial Capital: The pool of funds available to an organization for use in the
production of goods or the provision of services obtained through financing, such
as debt, equity or grants; or generated through operations or investments.
2. Manufactured Capital: Manufactured physical objects (as distinct from natural
physical objects) that are available to an organization for use in the production of
goods or the provision of services, including buildings, equipment and infrastructure
(such as roads, ports, bridges, and waste and water treatment plants).
3. Intellectual Capital: Organizational, knowledge-based intangibles, including
intellectual property, such as patents, copyrights, software, rights and licences and
organizational capital such as tacit knowledge, systems, procedures and protocols.
4. Human Capital: People’s competencies, capabilities and experience, and their
motivations to innovate, including their loyalties and motivations for improving
processes, goods and services, including their ability to lead, manage and
collaborate.
5. Social and Relationship Capital: The institutions and the relationships within and
between communities, groups of stakeholders and other networks, and the ability
to share information to enhance individual and collective well-being.
6. Natural Capital: All renewable and non-renewable environmental resources and
processes that provide goods or services that support the past, current, or future
prosperity of an organization.
An integrated report may be prepared in response to existing compliance requirements.
For example, an organization may be required by local law to prepare a management
commentary or other report that provides context for its financial statements. If that
report is also prepared in accordance with this Framework, it can be considered an
integrated report. If the report is required to include specified information beyond that
required by this Framework, the report can still be considered an integrated report if that
other information does not obscure the concise information required by this Framework.

Question 4
(a) On 1st April, 2021 "Fortunate Bank" has provided a loan of ` 25,00,000 to Mohan Limited
for 4 years at 10% p.a. and the loan has been guaranteed by Surya Limited, which is a
holding company for Mohan Limited. Interest payments are made at the end of each
year and the principal is repaid at the end of the loan term. If Surya Limited had not
issued a guarantee, 'Fortunate Bank' would have charged Mohan Limited an interest rate
of 14% p.a. Surya Limited does not charge Mohan Limited for providing the guarantee.
On 31 st March 2022, there is 2% probability that Mohan Limited may default on the loan
in the next 12 months. If Mohan Limited defaults on the loan, Surya Limited does not
expect to recover any amount from Mohan Limited.
You are required to provide accounting treatment of financial guarantee as per
Ind AS 109 in the books of Surya Limited on initial recognition and in subsequent periods
till 31st March, 2024. (12 Marks)
(b) Lessee enters into a 10 years lease for 6000 square metres of office space. The annual
lease payments are ` 1,00,000 payable at the end of each year. The interest rate implicit
in the lease cannot be readily determined. Lessee's incremental borrowing rate at the
commencement date is 8% p.a. At the beginning of the 6 th year, lessee and lessor agree
to amend the original lease to reduce the space to only 3,000 square metres of the
original space starting from the first quarter of year 6. The annual fixed lease payments
(from year 6 to year 10) are ` 60,000. Lessee's incremental borrowing rate at-the
beginning of year 6 is 6% p.a.
You are required to analyse the effect of the said modification and give journal entries
for the same in the books of Lessee.
Note: Give your calculation by adopting the present value factor as:
Year 1 2 3 4 5 6 7 8 9 10
8% 0.9259 0.8573 0.7938 0.7350 0.6806 0.6302 0.5835 0.5403 0.5002 0.4632
6% 0.9434 0.8900 0.8396 0.7921 0.7473 0.7050 0.6651 0.6274 0.5919 0.5584
(8 Marks)

Answer
(a) 1 st April 2021
A financial guarantee contract is initially recognised at fair value. The fair value of the
guarantee will be the present value of the difference between the net contractual cash
flows required under the loan, and the net contractual cash flows that would have been
required without the guarantee.
Particulars Year 1 Year 2 Year 3 Year 4 Total
(`) (`) (`) (`) (`)
Cash flows based on 3,50,000 3,50,000 3,50,000 3,50,000 14,00,000
interest rate of 14% (A)
Cash flows based on
interest rate of 10% (B) 2,50,000 2,50,000 2,50,000 2,50,000 10,00,000
Interest on differential rate 1,00,000 1,00,000 1,00,000 1,00,000 4,00,000
(C) = (A-B)
Discount factor @ 14% 0.877 0.769 0.675 0.592
Interest on differential rate
discounted @ 14% 87,700 76,900 67,500 59,200 2,91,300
Fair value of financial
guaranteed contract (at
inception) 2,91,300
Alternative manner of presentation for the calculation of fair value of financial guaranteed
contract (at inception)
(i) Interest on loan @ 10% = ` 2,50,000
Present value of cash flow of loan at concessional rate with guarantee @ 14%
= ` 2,50,000 x 2.9138 + ` 25,00,000 x 0.5921
= ` 7,28,450 + ` 14,80,250 = ` 22,08,700
(ii) Interest on loan at normal rate of 14% = ` 3,50,000
Present Value of Cash flow of loan at 14%
= ` 3,50,000 x 2.9138 + ` 25,00,000 x 0.5921
= ` 25,00,080 or ` 25,00,000
Difference (ii) – (i) = ` 25,00,000 - ` 22,08,700
Fair value of financial guaranteed contract (at inception) = ` 2,91,300

Journal Entry
Particulars Debit (`) Credit (`)
Investment in subsidiary Dr. 2,91,300
To Financial guarantee (liability) 2,91,300
(Being financial guarantee initially recorded)
31 st March 2022
Subsequently at the end of the reporting period, financial guarantee is measured at the
higher of:
- the amount of loss allowance; and
- the amount initially recognised less cumulative amortization, where appropriate.
At 31st March 2022, there is 2% probability that Mohan Limited may default on the loan
expect to recover any amount from Mohan Limited. The 12-month expected credit losses
are therefore ` 50,000 (` 25,00,000 x 2%).
The initial amount recognised less amortisation is ` 2,32,082 (Refer table below). The
unwound amount is recognised as income in the books of Surya Limited, being the
benefit derived by Mohan Limited not defaulting on the loan during the period.
Year ended Opening EIR @ 14% Benefits Closing balance

on 31 st March balance provided
(a) (b) = (a x 14%) (c) (d) = (a) + (b) -(c)
` ` `
2022 2,91,300 40,782 (1,00,000) 2,32,082
2023 2,32,082 32,491 (1,00,000) 1,64,573
2024 1,64,573 23,040 (1,00,000) 87,613
2025 87,613 12,387* (1,00,000) -
* Difference of ` 121 (` 12,387 – ` 12,266) is due to approximation.

The carrying amount of the financial guarantee liability after amortisation is therefore
` 2,32,082, which is higher than the 12-month expected credit losses of ` 50,000. The
liability is therefore adjusted to ` 2,32,082 (the higher of the two amounts) as follows:


Financial guarantee (liability) Dr. 59,218
To Profit and loss 59,218
(Being financial guarantee subsequently adjusted)
31 st March 2023
At 31st March 2023, there is 4% probability that Mohan Limited will default on the loan in
the next 12 months. If Mohan Limited defaults on the loan, Surya Limited does not
are therefore ` 1,00,000 (` 25,00,000 x 4%).
The carrying amount of the financial guarantee liability after amortisation is ` 1,64,573,
which is higher than the 12-month expected credit losses of ` 1,00,000. The liability is
therefore adjusted to ` 1,64,573 (the higher of the two amounts) as follows:
Financial guarantee (liability) Dr. 67,509
To Profit and loss 67,509
31 st March 2024
At 31st March 2024, there is 5% probability that Mohan Limited will default on the loan in
the next 12 months. If Mohan Limited defaults on the loan, Surya Limited does not
are therefore ` 1,25,000 (` 25,00,000 x 5%).
The initial amount recognised less accumulated amortisation is ` 87,613, which is lower
than the 12-month expected credit losses (` 1,25,000). The liability is therefore adjusted
to ` 1,25,000 (the higher of the two amounts) as follows:
Financial guarantee (liability) Dr. 39,573*
To Profit and loss (Refer Note below) 39,573*
* Note: The carrying amount at the end of 31 st March 2023 will be ` 1,25,000 (i.e.
` 1,64,573 less 12-month expected credit losses of ` 39,573).

(b) In the books of Lessee
Calculation of ROU asset and lease liability before modification: (in `)

Lease Liability ROU asset
Year Initial Lease Interest Closing Initial Depreciation Closing

value payments expense balance Value balance
@ 8%
a b c=ax d = a-b + e F g
8% c
1 6,71,000 1,00,000 53,680 6,24,680 6,71,000 67,100 6,03,900
(Refer W.N.)
2 6,24,680 1,00,000 49,974 5,74,654 6,03,900 67,100 5,36,800
3 5,74,654 1,00,000 45,972 5,20,626 5,36,800 67,100 4,69,700
4 5,20,626 1,00,000 41,650 4,62,276 4,69,700 67,100 4,02,600
5 4,62,276 1,00,000 36,982 3,99,258 4,02,600 67,100 3,35,500
6 3,99,258 3,35,500
At the effective date of the modification (at the beginning of Year 6), Lessee remeasures
the lease liability based on:
(a) A five-year remaining lease term,
(b) Annual payments of ` 60,000 and
(c) Lessee’s incremental borrowing rate of 6% p.a.
Year Lease Present value Present value of lease
Payment(A) factor @ 6% (B) payments (A x B = C)
6 60,000 0.9434 56,604
7 60,000 0.8900 53,400
8 60,000 0.8396 50,376
9 60,000 0.7921 47,526
10 60,000 0.7473 44,838
Total 2,52,744
Alternative manner of above calculation:

Annual lease payments x Sum of PVF from year 6 th year to 10 th year @ 6% discount rate
= ` 60,000 x 4.2124 = ` 2,52,744

Lessee determines the proportionate decrease in the carrying amount of the ROU Asset
on the basis of the remaining ROU Asset (i.e., 3,000 square metres corresponding to
50% of the original ROU Asset).
50% of the pre-modification ROU Asset (` 3,35,500) is ` 1,67,750.
50% of the pre-modification lease liability (` 3,99,258) is ` 1,99,629.
Consequently, lessee reduces the carrying amount of the ROU Asset by ` 1,67,750 and
the carrying amount of the lease liability by ` 1,99,629 and recognises the difference
between the decrease in the lease liability and the decrease in the ROU Asset
(` 1,99,629 – ` 1,67,750 = ` 31,879) as a gain in profit or loss account at the effective
date of the modification (at the beginning of Year 6).
Journal Entry
Lease Liability Dr. 1,99,629
To ROU Asset 1,67,750
To Profit & Loss 31,879
Lessee recognises the difference between the reduced 50% lease liability of ` 1,99,629
and the modified lease liability of ` 2,52,744 (which equals ` 53,115) as an adjustment
to the ROU Asset reflecting the change in the consideration paid for the lease and the
revised discount rate.
Journal Entry
ROU Asset Dr. 53,115
To Lease Liability 53,115
Working Note:
Calculation of Initial value of ROU asset and lease liability:
Year Lease Payment(A) Present value Present value of lease
factor @ 8% (B) payments (A x B = C)
1 1,00,000 0.9259 92,590
2 1,00,000 0.8573 85,730
3 1,00,000 0.7938 79,380
4 1,00,000 0.7350 73,500
5 1,00,000 0.6806 68,060

6 1,00,000 0.6302 63,020

7 1,00,000 0.5835 58,350
8 1,00,000 0.5403 54,030
9 1,00,000 0.5002 50,020
10 1,00,000 0.4632 46,320
6,71,000
Alternative manner of above calculation:

Annual lease payments x Sum of PVF from year 1 to 10 @ 8% discount rate
= ` 1,00,000 x 6.71 = ` 6,71,000
Note: It is assumed that even after modification, annual lease payment will continue to
be made at the end of the year as mentioned under the original terms of the lease.
Question 5
(a) A herd of 15, 4 year old cows valued at ` 500 thousands per cow were held in 'M Dairy
Farm' as at 1st April 2021. The following transactions took place on 1 st October, 2021:
(A) One cow aged 4.5 years was purchased for ` 520 thousands.
(B) One calf was born.
No cow was sold or disposed off during the year.
The per cow/calf fair value less cost to sell was as follows: ` in thousands
4 year old cow on 1 st April 2021 500
New born calf on 1st October 2021 400
4.5 year old cow on 1 st October 2021 520
New born calf on 31 st March, 2022 410
0.5 year old calf on 31 st March, 2022 440
4 year old cow on 31st March, 2022 516
4.5 year old cow on 31st March, 2022 540
5 year old cow on 31st March, 2022 560

(i) Calculate change in fair value less costs to sell showing:
(a) The portion attributable to physical changes
(b) The portion attributable to price changes.

(ii) Calculate the carrying cost of the herd as on 31st March, 2022.
(iii) Prepare an extract of the livestock account for the year ended 31st March, 2022.
(6 Marks)
(b) Jackson Limited is engaged in manufacturing and trading activities. It is in the process
of preparation of consolidated financial statements of the group for the year ended on
31st March 2022. During the year 2021-2022, the company made a profit (after tax) of
` 2,10,00,000 of which ` 10,00,000 is attributable to Non-Controlling Interest (NCI).
The long-term finance of the company comprises the following:
(A) 10 crore equity shares of ` 1 each at the beginning of the year and the company
has further issued 2,50,00,000 shares on 1 st October 2021 at full market value.
(B) 40 lakh irredeemable preference shares of ` 10 each. These shares were in issue
for the whole of the year ended 31 st March 2022. The payment of dividend on these
preference shares is discretionary.
(C) ` 9 crore of 6% convertible debentures issued on 1 st April, 2020 and repayable on
31st March, 2025 at par. Interest is payable annually. As an alternative to
repayment at par, the holder on maturity can elect to exchange their convertible
debentures for 5 crore ordinary shares in the company. On 1 st April, 2021  the
prevailing market interest rate for 5 yearly convertible debentures which had no
right of conversion was 8%. Using an annual discount rate of 8%, the present value
of ` 1 payable in five years is 0.68 and the cumulative present value of ` 1 payable
at the end of years one to five is 3.99.
In the year ended 31st March, 2022 Jackson Limited declared a dividend of ` 0.10
per share on the irredeemable preference shares.
(i) Compute the finance cost of convertible debentures and its closing balance as on
31st March, 2022 to be presented in the consolidated financial statements.
(ii) Compute the basic and diluted earnings per share for the year ended
31st March, 2022. Assume that applicable income tax rate is 30% for Jackson
Limited and its subsidiaries. (8 Marks)

PS: Read ‘1 st April, 2021’ as ‘1 st April, 2020’.

(c) On 1st April, 2019, Sun Ltd. issued share-based option to one of its key managerial
personnel (employee) which can be exercised either in cash or equity and it has following
features:
Option I
No. of cash settled shares 70,000
Service condition 3 years
Option II
No. of equity settled shares of face value of ` 100 each 80,000
Conditions:
Service 3 years
Restriction to sell 2 years
Fair Values
Share alternative fair value (with restriction) ` 125
Fair value at grant date ` 136
Fair value on 31 st March, 2020 ` 141
You are required to pass the journal entries if the key managerial employee exercises
cash option at the end of 31st March, 2022 and also if he exercises equity option at the
end of 31st March, 2022. (6 Marks)
Answer
(a) (i) Change in fair value less costs to sell, due to physical change and price
change:
` in thousand
Fair value less costs to sell of herd at 1 st April 2021 (15 × 500) 7,500
Purchase on 1 st October 2021 (1 x 520) 520
(a) Increase in fair value less costs to sell due to price change:
15 cows x (516 – 500) 240
1 cows x (540 – 520) 20
1 calf x (410 – 400) 10 270

(b) Increase in fair value less costs to sell due to physical

change:
15 cows x (560 – 516) 660
1 cows x (560 – 540) 20
1 calf x (440 – 410) 30
1 calf x 400 (Gain on initial recognition) 400 1,110
9,400
(ii) Calculation of carrying cost of herd as on 31 st March 2022 i.e.

Fair value less costs to sell of herd at 31 st March 2022
16 × 560 8,960
1 × 440 440 9,400
(iii) Extract of Livestock Account for the year 31st March 2022
Particulars Amount Particulars Amount
(` in 000) (` in 000)
To Opening Stock 7500 By Closing Balance 9,400
To Purchases (1x520) 520
To Increase in fair value 270
(Price Changes)
To Increase in fair value
(Physical Changes) 1,110
Total 9,400 Total 9,400
(b) (i) Calculation of the liability and equity components on 6% Convertible

debentures:
Present value of principal payable at the end of 5 th year (` 90,000 thousand x 0.68)
= ` 61,200 thousand
Present value of interest payable annually for 5 years (` 90,000 thousand x 6% x 3.99)
= ` 21,546 thousand
Total liability component = ` 82,746 thousand
Therefore, equity component = ` 90,000 thousand – ` 82,746 thousand
= ` 7,254 thousand

Calculation of finance cost and closing balance of 6% convertible debentures

Year Opening Finance cost Interest paid @ Closing
balance @ 8% 6% balance
` in ’000 ` in ’000 ` in ’000 ` in ’000
a b = a x 8% c d=a+b-c
31.3.2021 82,746 6,620 5,400 83,966
31.3.2022 83,966 6,717 5,400 85,283
Finance cost of convertible debentures for the year ended 31.3.2022 is
` 6,717 thousand and closing balance as on 31.3.2022 is ` 85,283 thousand.
(ii) (a) Calculation of Basic EPS ` in ’000
Profit for the year attributable to parent company 20,000
Less: Dividend on preference shares (4,000 thousand x ` 0.10) (400)
Profit attributable to equity shareholders 19,600
Weighted average number of shares = 10,00,00,000 + {2,50,00,000 x (6/12*)}
= 11,25,00,000 shares or 1,12,500 thousand shares
Basic EPS = ` 19,600 thousand / 1,12,500 thousand shares
= ` 0.174
(b) Calculation of Diluted EPS ` in ’000
Profit for the year 20,000
Less: Dividend on preference shares (4,000 x 0.10) (400)
19,600
Add: Finance cost (as given in the above table) 6,717.00
Less: Tax @ 30% (2,015.10) 4,701.90
24,301.90
Weighted average number of shares = 10,00,00,000 + {2,50,00,000 x (6/12)*} +
5,00,00,000
= 16,25,00,000 shares or 1,62,500 thousand shares
Diluted EPS = ` 24,301.90 thousand / 1,62,500 thousand shares = ` 0.150

(c)
1 st April 31 st March 31 st March 31 st March

2019 2020 2021 2022
(`) (`) (`) (`)
Equity alternative 1,00,00,000
(80,000 x 125)
Cash alternative 95,20,000
(70,000 x 136)
Equity option 4,80,000
(1,00,00,000 – 95,20,000)
Cash option (cumulative) (70,000 x (70,000 x (70,000 x
(using period end fair value 141 x 1/3) 143 x 2/3) 146 x 3/3)
32,90,000 66,73,333 1,02,20,000
Equity option (cumulative) (4,80,000 x (4,80,000 x (4,80,000 x
1/3) 2/3) 3/3)
1,60,000 3,20,000 4,80,000
Expense for
the period
Equity 1,60,000 (3,20,000 – 1,60,000) (4,80,000 – 3,20,000)
option 1,60,000 1,60,000
Cash Option 32,90,000 (66,73,333 – 32,90,000) (1,02,20,000 – 66,73,333)
33,83,333 35,46,667
Total 34,50,000 35,43,333 37,06,667
Journal Entries
(i) If Cash alternative is chosen: ` `

Share based payment liability Dr. 1,02,20,000
To Bank/ Cash 1,02,20,000
(Settlement in cash)
Share based payment reserve (equity)* Dr. 4,80,000
To Retained earnings 4,80,000
(Being transfer of equity from one account to another
one)

(ii) If Equity alternative is chosen:

To Share based payment reserve (equity) 1,02,20,000
(Being transfer of liability account to equity)
Share based payment reserve (equity) Dr. 1,07,00,000
To Capital 80,00,000
To Securities Premium 27,00,000
(Being settlement made in equity)
Alternative entries under equity settlement:
(ii) If Equity alternative is chosen:
To Share Capital 80,00,000
To Securities Premium 22,20,000
(Being settlement made in equity)
Share based payment reserve (equity)* Dr. 4,80,000
To Retained earnings 4,80,000
(Being transfer of equity from one account to another
one)
*The equity component recognized (` 4,80,000) shall remain within equity.

Question 6
(a) Orange Ltd. is going to prepare its annual financial statements for the year ending
31st March, 2022, in the process it discovered that a provision for constructive obligation
for payment of bonus to selected employees in the corporate office (material in amount)
which was required to be recognized in the annual financial statements for the year
ended 31st March, 2020 was not recognized due to oversight of facts. The bonus was
paid during the financial year ended 31st March, 2021 and was recognized as an expense
in the annual financial statements for the said year.
As a finance manager of the company, you are required to analyse whether the situation
relating to constructive obligation for payment of bonus is an error requiring retrospective
restatement of comparatives considering that the amount is material. (5 Marks)

(b) ENG Ltd. has developed model to measure the expected credit loss based on the lifetime
expected credit loss model. Accordingly, the company has estimated the following
provisioning matrix:
Current 1-30 days 31-60 days 61-90 days More than 90
past due past due past due days past due
Default Rate 0.3% 1.6% 3.6% 6.6% 10.6%
The Company has a portfolio of trade receivables of ` 6 crores as on 31 st March, 2022

and operates in only one geographical region. The customer base of the company
consists of large number of small clients and trade receivables are categorized by
common risk characteristics that are representative of customer's abilities to pay all
amounts due as per the contractual terms.
The trade receivables do not have significant financing component. The above provision
matrix is based on its historically observed default rate over the expected life of the trade
receivables and is adjusted for forward looking estimate.
The company has asked you to suggest whether the above system of making the
provision for the expected credit loss is in accordance with the applicable Ind AS? If
yes, then determine the expected credit loss for the Trade Receivables outstanding as
on 31st March, 2022 on the following basis:
Current 1-30 days 31-60 days 61-90 days More than 90

past due past due past due days past due
% of Trade 50% 25% 13% 8% 4%
Receivables
(5 Marks)
(c) Pharmaceuticals Limited has 5 operating segments namely K, L, M, N and O. The profit/
loss of respective segments for the year ended 31 st March, 2022 are as follows:
Segment Profit / (Loss) ( ` in crore)
K 1,560
L 3,000
M (4,600)
N (9,000)
O 12,000
Total 2,960

Based on the quantitative thresholds, you are required to determine that which of the
above segments would be considered as reportable segments for the year ending
31st March, 2022. (5 Marks)
(d) On 1 st April 2021, Honey Limited acquired 40% interest in another entity, Smart Limited.
Honey Limited determines that it is able to exercise significant influence over Smart Ltd.
Honey Limited has paid total consideration of ` 95,00,000 for acquiring the interest in
Smart Ltd. On the date of acquisition, the book value of Smart Ltd.'s net assets was
` 1,80,00,000 and their fair value was ` 2,20,00,000. Honey Ltd. has determined that
the difference of ` 40,00,000 pertains to an item of property, plant and equipment which
has remaining useful life of 10 years.
During the year 2021-2022, Smart Ltd. made a profit of ` 16,00,000. Smart Limited paid
a dividend of ` 24,00,000 on 31 st March, 2022. Smart Limited also holds a long-term
investment in equity securities. Under Ind AS, investment is classified as at FVTOCI in
accordance with Ind AS 109 and Smart Ltd. recognized an increase in value of
investment by ` 4,00,000 in OCI during the year. Ignore deferred tax implications, if any.
You are required to ascertain the closing balance of Honey Limited' s investments in
Smart Limited as at 31 st March, 2022 as per the relevant Ind AS. (Use equity method)
(5 Marks)
Answer
(a) As per paragraph 41 of Ind AS 8, errors can arise in respect of the recognition,
measurement, presentation or disclosure of elements of financial statements. Financial
statements do not comply with Ind AS if they contain either material errors or immateri al
errors made intentionally to achieve a particular presentation of an entity’s financial
position, financial performance or cash flows. Potential current period errors discovered
in that period are corrected before the financial statements are approved for issue.
However, material errors are sometimes not discovered until a subsequent period, and
these prior period errors are corrected in the comparative information presented in the
financial statements for that subsequent period.
As per paragraph 40A of Ind AS 1, an entity shall present a third balance sheet as at the
beginning of the preceding period in addition to the minimum comparative financial
statements if, inter alia, it makes a retrospective restatement of items in its financial
statements and the retrospective restatement has a material effect on the information in
the balance sheet at the beginning of the preceding period.
In the given case, expenses for the year ended 31 st March, 2020 and liabilities as at
31st March, 2020 were understated because of non-recognition of bonus expense and
related provision. Expenses for the year ended 31 st March, 2021, on the other hand,

were overstated to the same extent because of recognition of the aforesaid bonus as
expense for the year. To correct the above errors in the annual financial statements for
the year ended 31 st March, 2022, the entity should:
(a) restate the comparative amounts (i.e., those for the year ended 31 st March, 2021)
in the statement of profit and loss; and
(b) present a third balance sheet as at the beginning of the preceding period (i.e., as
at 1st April, 2020) wherein it should recognise the provision for bonus and restate
the retained earnings.
(b) To determine the expected credit losses for the portfolio, ENG Ltd. should use a provision
matrix. The provision matrix will be based on its historical observed default rates over
the expected life of the trade receivables and shall be adjusted for forward -looking
estimates. At every reporting date the historical observed default rate shall be updated
and changes in the forward-looking estimates shall be analysed. In this case, it is
forecast that economic conditions will deteriorate over the next year. Therefore, as per
para 5.5.15 of Ind AS 109, the loss allowance for trade receivables shall be measured
at an amount equal to lifetime expected credit losses. On that basis, ENG Ltd. estimates
the provision matrix.
The trade receivables from the large number of small customers amount to ` 6,00,00,000
and are measured using the provision matrix:
Provisio Gross Default Lifetime expected
n % age carrying rate credit loss
amount allowance (Gross
carrying amount x
lifetime expected
credit loss rate)
a b C=`6 d e=cxd
crore x b
` `
Current 50% 3,00,00,000 0.3% ` 90,000
1–30 days past due 25% 1,50,00,000 1.6% ` 2,40,000
31–60 days past due 13% 78,00,000 3.6% ` 2,80,800
61–90 days past due 8% 48,00,000 6.6% ` 3,16,800
More than 90 days past
due 4% 24,00,000 10.6% ` 2,54,400
6,00,00,000 ` 11,82,000

(c) With regard to quantitative thresholds to determine reportable segment relevant in

context of instant case, paragraph 13(b) of Ind AS 108 ‘Operating Segments’ may be
noted which provides as follows:
“The absolute amount of its reported profit or loss is 10 per cent or more of the greater,
in absolute amount, of (i) the combined reported profit of all operating segments that did
not report a loss and (ii) the combined reported loss of all operating segments that
reported a loss.”
In compliance with Ind AS 108, the segment profit/loss of respective segment will be
compared with the greater of the following:
(i) All segments in profit, i.e., K, L and O – Total profit ` 16,560 crores.
(ii) All segments in loss, i.e., M and N – Total loss ` 13,600 crores.
Greater of the above – ` 16,560 crores.
Based on the above, reportable segments will be determined as follows :
Segment Profit/(Loss) % age of ` 16,560 crore* Reportable segment

(` in crore)
K 1,560 9.42% No
L 3,000 18.12% Yes
M (4,600) 27.78% Yes
N (9,000) 54.35% Yes
O 12,000 72.46% Yes
Total 2,960
Hence, L, M, N, O are reportable segments.

(d) Calculation of Honey Ltd.’s investment in Smart Ltd. under equity method:
` `
Cost of investment
Share in book value of net assets of Smart Limited (40% 72,00,000
x 1,80,00,000)
Share in fair valuation of net assets of Smart Limited
(40% of (2,20,00,000-1,80,00,000) 16,00,000

Goodwill on Investment in Smart Limited (95,00,000-

72,00,000-16,00,000) (Balancing Figure) 7,00,000 95,00,000
Profit during the year
Share in the profit reported by Smart Ltd. (40% of 6,40,000
` 16,00,000)
Adjustment to reflect effect of fair valuation [40% of
(` 40,00,000/10 years)] (1,60,000)
Share of profit in Smart Ltd. recognised in income by 4,80,000
Honey Ltd.
Long term equity investment
FVTOCI gain recognised in OCI (40% of ` 4,00,000) 1,60,000
Dividend received by Honey Ltd. during the year [40% of
` 24,00,000] (9,60,000)
Closing balance of Honey Ltd.’s investment in Smart Ltd. 91,80,000


Final Peer Review

Uploaded by

Copyright:

Available Formats

Final Peer Review

Uploaded by

Document Information

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Final Peer Review

Uploaded by

Copyright:

Available Formats

Downloaded From www.castudynotes.

PAPER – 1 : FINANCIAL REPORTING

Join Us on Telegram http://t.me/canotes_final

2 FINAL EXAMINATION: NOVEMBER, 2022

The following additional information is available:

Join Us on Telegram http://t.me/canotes_final

PAPER – 1 : FINANCIAL REPORTING 3

Join Us on Telegram http://t.me/canotes_final

4 FINAL EXAMINATION: NOVEMBER, 2022

Notes to Accounts (` in lakh)

Join Us on Telegram http://t.me/canotes_final

PAPER – 1 : FINANCIAL REPORTING 5

Retained Earnings as on 31.3.2021 70.00 105.00

2. Calculation of Effective Interest of X Ltd. in Z Ltd.

Join Us on Telegram http://t.me/canotes_final

6 FINAL EXAMINATION: NOVEMBER, 2022

Non-controlling Interest of Y Ltd. = 20%

4. Calculation of Non-controlling Interest ` in lakhs

Join Us on Telegram http://t.me/canotes_final

PAPER – 1 : FINANCIAL REPORTING 7

5. Calculation of Consolidated Other Equity ` in lakhs

Join Us on Telegram http://t.me/canotes_final

8 FINAL EXAMINATION: NOVEMBER, 2022

Notes to Accounts (` in lakh)

Join Us on Telegram http://t.me/canotes_final

PAPER – 1 : FINANCIAL REPORTING 9

Retained Earnings as on 31.3.2021 70.00 105.00

Join Us on Telegram http://t.me/canotes_final

10 FINAL EXAMINATION: NOVEMBER, 2022

Increase for the half year till 30.9.2021 52.50 49.00

2. Calculation of Effective Interest of X Ltd. in Z Ltd.

4. Calculation of Non-controlling Interest (` in lakhs)

Join Us on Telegram http://t.me/canotes_final

PAPER – 1 : FINANCIAL REPORTING 11

Add: Post-acquisition Reserves (See (35 x 40%)

(b) Determination of Equity Value of Blue Ltd. (` in crore)

Join Us on Telegram http://t.me/canotes_final

12 FINAL EXAMINATION: NOVEMBER, 2022

Join Us on Telegram http://t.me/canotes_final

PAPER – 1 : FINANCIAL REPORTING 13

You are required to answer the following:

Join Us on Telegram http://t.me/canotes_final

14 FINAL EXAMINATION: NOVEMBER, 2022

Statement of Profit and Loss (Extracts)

Join Us on Telegram http://t.me/canotes_final

PAPER – 1 : FINANCIAL REPORTING 15

(b) (i) Project 1 : Ludhiana - Chandigarh Expressway Toll Project

Join Us on Telegram http://t.me/canotes_final

16 FINAL EXAMINATION: NOVEMBER, 2022

4 Financial asset Dr. 100

Join Us on Telegram http://t.me/canotes_final

PAPER – 1 : FINANCIAL REPORTING 17

Note: Amount in entry 4 is kept blank as no information in this regard is given in

Performance obligations Allocated

Join Us on Telegram http://t.me/canotes_final

18 FINAL EXAMINATION: NOVEMBER, 2022

Join Us on Telegram http://t.me/canotes_final

PAPER – 1 : FINANCIAL REPORTING 19

Join Us on Telegram http://t.me/canotes_final