
HI6006 Competitive Strategy Editing Service
Delivery in day(s): 4
There are three tasks in the assignment. The entire three tasks are discussed with the use of journal entries in the books of accounts. A brief of the assigned task also described in the form of theory. The aim of defining each task in theory form was to make understand the each task easily. Journal entries for each task will be giving in the below assignment.
Revaluation of fixed assets is the technique which describes the true and fair value of the fixed assets of the Company. It is the process of evaluation of the present value of the capital goods of the business. By this process of revaluation the carrying value of the fixed assets either decreases or increases (Lewis , 2012),. The decreasing and increasing amount of assets by revaluation is accumulated in the equity and depict in the balance sheet of the Company. Anderson private limited is an Australian Company. In Australia every Company follows the IRFS i.e. international financial reporting standards and Australian accounting standards issued by the Australian board. Company will revalue the fixed assets of the Company as per the Australian accounting standards. As per the IFRS the fixed assets should be initially recorded in the books of account at the purchase cost and after that two models can be apply by any Company which is cost model and revaluation model. In Revaluation model the initial cost of the assets at the time of purchase appreciated by adding the fair market value of the assets of the Company. This appreciated value is carried in the books of accounts of the Company.
According to Emmanuel et.al (2012), there are various advantages of revaluation of fixed assets which are given below:-
1. It helps to evaluate the true rate of return on capital employed.
2. Through this process Company can easily negotiate the fair price of assets of the Company before merger and acquisition by any other Company.
3. It also helps in reconstruction of the Company whether internal or external.
4. It also has advantage of issuing shares to the existing shareholders.
5. It also helps to get the fair market value of when Company will do sale and leaseback transaction.
6. Company takes loan from banks and financial institution by mortgaging its fixed assets. Revaluation of fixed assets will help them to get the loan amount of higher value.
7. Leverage ratio also get decreases by implementing revaluation model in the valuation of assets of the Company
8. When the assets value get decreases, revaluation method helps to conserve the funds for replacing the existing fixed assets of the Company.
Anderson private limited wants to bring the fair market value of fixed assets in the books of the Company. As per AASB 116 (2010) AASB 116 is applicable for property, plant and equipment.As per AASB- 116 after measuring the fair market value of property, plant and equipment, revalued amount will be carried after deducting accumulated depreciation. If there is increase in value of assets due to revaluation, then the increase amount will get accumulated in the equity in the balance Sheet. As per the list of property of Andersion Company there is upgrade revaluation in the valuation of land and building of Factory (NSW). It is not normal gain which will be not be shown in the income statement of the Company rather it will get credited and accumulated to the equity account called as a revaluation surplus ( Bobitan et.al (2013).. The revaluation amount will be calculated after deducting the accumulated depreciation from the assets and then deducting that amount from the current market value of the Company. This revaluation surplus will be credited with all the upward revaluations made from the assets of the Company until these assets are disposed of by the Company. There is downward revaluation in the building and land of the (QLD) factory of the Company. The revaluation surplus will get debited with decrease amount in the revaluation of building and plant of the Company.
Investments in Companies | Carrying value($) | Current fair value($) | Revaluation($) |
Property, plant and equipment |
| ||
Factory(NSW) |
| ||
Land | 100000 | 150000 | 50000 |
Building(cost-Depreciation) | 50000 | 80000 | 30000 |
Factory(old) |
| ||
Land | 150000 | 120000 | -30000 |
Building(cost-Depreciation) | 80000 | 70000 | -10000 |
|
|
|
|
Journal Entries (in $ ) | ||
Factory (NSW) | Dr. Cr. | |
Land A/c Dr. | 50,000 |
|
To Revaluation Surplus |
| 50,000 |
|
|
|
Building A/c Dr. | 30,000 |
|
To Revaluation surplus |
| 30,000 |
|
|
|
Factory (Old) |
|
|
Revaluation Surplus A/c Dr. | 30000 |
|
To Land A/c |
| 30000 |
|
|
|
Revaluation Surplus Dr. | 10000 |
|
To Building A/c |
| 10000 |
Calculation of the net amount of revaluation surplus
Revaluation Surplus A/c | |
Opening balance | 0 |
Credit made during the year | 80000 |
Debit made during the year | 40000 |
Closing Balance | 40000 |
Assets |
|
Equity |
|
Revaluation Surplus | 40000 |
|
|
Liabilities |
|
|
|
| |
|
The gain calculated due to upward revaluation of the fixed assets of the Company is not normal and will be shown in the balance sheet of the Company. The gain from the upward revolution will be accumulated with the equity amount in the balance sheet.
Fair value of debentures is the present market value of debentures. It is calculated by using various methods. In the below calculation the effective interest method is applied (Blankespoor et.al 2013). Fair value of debenture will help to calculate the accurate interest amount over the period of debentures.
As per AASB 9 (2012), Effective interest method is a method which is used to discount the debentures. This method is applied for those debentures which are to be sold at discount. The discount calculated is amortized and distributed throughout the debenture life. The accounting standard for Effective interest rate is AASB – 9. According to this standard the interest revenue can be calculated by amortizing the interest over the duration of the debenture.
According to Kimbrough, et.al (2010), there are various advantages of using effective interest method which are described below:-
1. Effective interest method is useful in finding out the right figure on the interest earned in any financial instrument.
2. It is most preferable over the straight line method which calculates accurate value of interest rate over the duration of the debenture issued.
3. It is commonly used by various businesses in case of issuing bonds like debentures.
Calculation of fair value of debentures
Fair Value = Face value * Present value factor for number of semiannual payments at market rate
= 10, 00,000*PV Factor @2%, 12 periods
= 10, 00,000*0.788= 788000
Date | Interest payment Stated | Interest payment Stated | Amortization of | Credit | Credit | Book |
| Credit Cash | Debit | Credit |
|
|
|
1-Jul-15 |
|
|
| 212000 | $1,000,000 | $788,000 |
31-Dec-15 | $30,000 | $15,760 | ($14,240) | $197,760 | $1,000,000 | $802,240 |
30-Jun-16 | $30,000 | $16,045 | ($13,955) | $183,805 | $1,000,000 | $816,195 |
31-Dec-16 | $30,000 | $16,324 | ($13,676) | $170,129 | $1,000,000 | $829,871 |
30-Jun-17 | $30,000 | $16,597 | ($13,403) | $156,726 | $1,000,000 | $843,274 |
31-Dec-17 | $30,000 | $16,865 | ($13,135) | $143,592 | $1,000,000 | $856,408 |
30-Jun-18 | $30,000 | $17,128 | ($12,872) | $130,720 | $1,000,000 | $869,280 |
31-Dec-18 | $30,000 | $17,386 | ($12,614) | $118,105 | $1,000,000 | $881,895 |
30-Jun-19 | $30,000 | $17,638 | ($12,362) | $105,743 | $1,000,000 | $894,257 |
31-Dec-19 | $30,000 | $17,885 | ($12,115) | $93,628 | $1,000,000 | $906,372 |
30-Jun-20 | $30,000 | $18,127 | ($11,873) | $81,756 | $1,000,000 | $918,244 |
31-Dec-20 | $30,000 | $18,365 | ($11,635) | $70,121 | $1,000,000 | $929,879 |
|
|
|
|
|
|
|
Date | Journal Entries (in $ ) | ||
| Account Name | Dr. Cr. | |
01 July, 2015 | Bank A/c Dr. Discount A/c Dr. | $788000 $212000 |
|
| To 6% Debentures A/c |
| $1000000 |
|
|
| |
31 December, 2015 | Interest on Debentures A/c Dr. | $15760 |
|
| To Bank A/c To Discount A/c |
| $1520 $14240 |
|
|
|
|
30 June ,2016 | Interest Expenses A/c Dr. | $ 16045 | |
| To Cash A/c To Discount A/c |
| $ 2090 $13955 |
The percentage of completion method is used for construction companies. It is an accounting method used in work in progress evaluation. This method is used for contract of long term duration. The revenue is determined by using this method. In the starting years the estimated revenue, cost and profits are considered and in the last year the actual cost is deducted from the estimated profits calculated in the previous years (Egan, 2015 ). This method is used to recognize the revenue and gross profits in all the duration of the contracts. It is calculating the revenue of not only the applicable periods of the contract but also at the time of completion of contract.
First we will find the percentage complete of the sun city Limited which is:-
% complete = Total Construction Costs to date/ Total estimated cost of the contract
Total Construction Cost of Suncity for the year 2015= $ 1000000
Total estimated cost of the contract = $ 3800000
= 1000000/3800000*100= 26.31%
Then total expected revenue will then multiply by the percentage of completion calculated above so that we can know the total revenue that have been earned till 2015.
= Gross profit till 2015 = % complete * total estimated gross profit
Expected Gross Profit= Expected revenue – Expected Cost = $ 5000000 - $ 3800000 = 1200000
26.31 * 1200000 * 100 =$ 315720
Expected Gross profit = $315720
Computing the gross profit for the year 2016:-
First we will find the percentage complete of the sun city Limited which is:-
% complete = Total Construction Costs to date/ Total estimated cost of the contract
Total Construction Cost of Suncity for the year 2016= $ 2800000
Total estimated cost of the contract = $ 4000000
= 2800000/4000000*100= 70%
Then total expected revenue will then multiply by the percentage of completion calculated above so that we can know the total revenue that have been earned till 2016.
= Gross profit till 2016 = % complete * total estimated gross profit
Expected Gross Profit= Expected revenue – Expected Cost = $ 5000000 - $ 4000000 = $1000000
70 * 1000000 * 100 = $ 700000
Expected Gross profit for the year 2016 = $ 700000 - $ 315720 =$ 384280
Computing the gross profit for the year 2017:-
For the year 2017 the gross profit will be calculated as given below:-
Gross profit = Revenue - Total Cost – previous year recognized in 2016 and 2015
= $ 5000000 - $ 4000000 = $ 1000000 – $ 315720 – $ 384280 = $ 300000
Date | Journal Entries (in $ ) | ||
2015 | Account Name | Dr. Cr. | |
Work in progress A/c Dr. | $1000000 |
| |
To Accounts payable A/c |
| $1000000 | |
Contract Receivable | $ 1200000 |
| |
To Progress Billing | $ 1200000 | ||
Construction in process Construction Expenses | $ 315500 $ 1000000 | ||
To Construction Revenue | $ 1315500 | ||
2016 | Construction in Progress A/c | $ 1800000 | |
To A/c Payable | $ 1800000 | ||
Construction Revenue Dr. | $ 2000000 | ||
| To Progress Billing | $2000000 | |
| Construction in progress A/c Dr. Construction Expenses | $384500 $1800000 | |
| To Construction Revenue |
| $2184500 |
2017 | Construction in Progress A/c Dr. Construction Expenses | $ 300000 $ 1200000 | |
To Construction revenue | $ 1500000 | ||
Construction in Progress | $ 1000000 | ||
To profit and loss A/c | $1000000 | ||
Date | Journal Entries (in $ ) | ||
2015 | Account Name | Dr. Cr. | |
Work in progress Dr. | $1000000 |
| |
To Accounts payable A/c |
| $1000000 | |
Accounts Receivable A/c Dr. | $1200000 | ||
To Billings |
| $1200000 | |
Bank A/c Dr. | $1100000 | ||
| To Accounts Receivable |
| $1100000 |
Date | Journal Entries (in $ ) | ||
2016 | Account Name | Dr. Cr. | |
Work in progress Dr. | $1800000 |
| |
To Accounts payable A/c |
| $1800000 | |
|
| ||
Accounts Receivable A/c Dr. | $2000000 |
| |
| To Billings |
| $2000000 |
| Bank A/c Dr. | $1900000 | |
| To Accounts Receivable |
| $1900000 |
Date | Journal Entries (in $ ) | ||
2017 | Account Name | Dr. Cr. | |
Work in progress Dr. | $1200000 |
| |
To Accounts payable A/c |
| $1200000 | |
Accounts Receivable A/c Dr. | $1800000 | ||
To Billings |
| $1800000 | |
Bank A/c Dr. | $2000000 | ||
| To Accounts Receivable |
| $2000000 |
Billings A/c Dr. | $5000000 | ||
To Construction revenue |
| $5000000 | |
Cost of Construction A/c Dr. | $4000000 | ||
| To work in progress | $4000000 | |
The entire above task were mainly focusing on the accounting journal entries for different purposes in different Companies. The discussion is made on the various advantages of the revaluation of fixed assets and their journal entries in the books of accounts. In the above task the fair value of debenture was also calculated and journal entries were also passed for the same. The above task also described the percentage of completion and how journal entries for long duration contracts can be made.
AASB 116 (2010)“Property, Plant and Equipment” Compiled AASB Standard – RDR Early Application Only, pp-1-34
AASB 9 (2012) “Financial Instruments” Australian Accounting Standard Board, pp-1-8
Blankespoor, E., Linsmeier, T. J., Petroni, K. R., & Shakespeare, C. (2013). Fair value accounting for financial instruments: Does it improve the association between bank leverage and credit risk? The Accounting Review, 88(4), 1143. doi:10.2308/accr-50419
Bobitan , N., Costuleanu , C., & Dumitrescu, D. (2013). the differences between revaluation and assets impairment. Anale. Seria ?tiin?e Economice. Timi?oara, (XIX), 64-72.
Egan, T. (2015,). Contract - accounting - limitation of liability, Rhode Island Lawyers Weekly
Emmanuel Iatridis, G., & Kilirgiotis, G. (2012). Incentives for fixed asset revaluations: The UK evidence. Journal of Applied Accounting Research, 13(1), 5-20.
Kimbrough, S., Kuo, A., & Lau, H. (2010). Effective heuristic methods for finding non-optimal solutions of interest in constrained optimization models, Paper presented at the 295-296.
Lewis B.(2012), “Asset Revaluation or Impairment: Understanding the Accounting for Fixed Assets” COLLABORATE, pp-1-7