Question: What is the Total Asset on 12/31/xx:?

For several years, Arthur King dreamed of owning his own business. One afternoon, he noticed a newspaper ad for the sale of a bookstore in Cannon Beach, Oregon: Business for Sale - $125,000 Small bookstore in popular summer vacation resort. Possible owner financing. Contact M. Becker, Cannon Beach, Oregon. The ad provided a telephone number, so King called Mary Becker and arranged a meeting for the following week. When he arrived in Cannon Beach, King discovered a small store on a busy street in the heart of town. The building that housed the shop was an attractive older structure that had been remodeled and was in good repair. Inside, the fixtures were clean and well maintained, and the shelves were stocked with best-sellers, travel guides, cookbooks, "how-to" books, and the usual bookstore merchandise. Mary Becker had owned and operated the Haystack Bookstore for over 20 years. She showed King her accounting records, disclosing the cost of inventories and the earnings of the bookstore for the past 5 years. She also indicated that Cannon Beach was growing more popular as a summer resort and as a year-round residence. King wanted to purchase the business but explained that he could not afford to pay the entire amount in cash. Becker was eager to sell, so she proposed to settle for $45,000 cash and an 8-year loan for the remaining $80,000. The loan would be secured by the land and building, bear a 10% interest rate, and require annual payments of $10,000 plus accrued interest. After some discussion, King agreed to these terms and signed a purchase agreement. No cash was exchanged at this stage. Organizing the new business King immediately began organizing his business. He was able to contribute $60,000 in cash to the firm after depleting his personal savings and cashing in an insurance policy he owned. On March 31, settlement papers were signed and the title was transferred from Becker to King. King paid $50,000the $45,000 down payment plus $5,000 for closing costs related to the loan for the land and building.1 King decided to allocate the $125,000 purchase price as follows: $20,000 for the land, $80,000 for the building, $8,500 for fixtures and equipment, and $16,500 for inventory. He based this allocation on a fair market appraisal value of the land and building (not on often unreliable county tax records) and the historical cost of the merchandise in inventory. However, he was unsure how the $5,000 of closing costs should be treated. On the final day of March, King was busy preparing his store for opening: a. He purchased a fire insurance policy covering the building and its contents and paid the $1,200 annual premium in advance. b. Additional shelving and fixtures were purchased for $1,300 cash. c. A shipment of books arrived accompanied by an invoice2 for $2,800. Opening for business On April 1, King opened his store and greeted his first customers. Summary data for the remainder of the year include: d. Cash sales for the 9-month period ending December 31 totaled $62,300. All sales for the nine months were collected in cash except for one sale to a large local resort in late December. This customer special ordered $4,000 of books to be given out at the resorts new years millennium-eve gala. The books arrived in late December and were delivered to the customer who promised to pay in early January. Thus, the $4,000 amount is not included in the above cash sales total. e. Between April 1 and December 31, Haystack Bookstore took delivery of inventory costing $43,900. This merchandise was purchased on account.3 f. King paid $42,100 in cash to suppliers for the merchandise purchased in c and e. g. The cost of telephone service, electricity, and other utilities came to $1,900 during the April-December period. These costs were paid in cash. h. King paid $2,800 to part-time employees during the busy summer season. i. King paid himself a salary of $9,000. j. The historical cost of inventory on hand at December 31 was $19,600. k. King determined that the building had a useful life of 20 years and that the fixtures and equipment should be depreciated over 5 years. Of these useful lives, nine months had elapsed.

Footnote:

1 Closing costs include items such as escrow fees, attorneys fees, and title insurance.

2 An invoice is a bill a statement of an amount due to a creditor.

3 Purchasing on account means that supplier gives the bookstore time to pay for the purchases.

Confirm my solution, correct and explain any correction.

How much is the total loss/profit for the period?

Haystack Bookstore

Income Statement

For the Year ended December 31, XXXX

Sales Revenue $ 66,300.00 (62300+4000)

Cost of Goods Sold $ 40,800.00 (16500+43900-19600)

Gross Profit $ 25,500.00

Operation Expenses:

Wage Expense $ 2,800.00

Salaries expense $ 9,000.00

Utilities Expense $ 1,900.00

Depreciation Expense $ 4,275.00 (80000/20*9/12= 3000 & 8500/5*9/12=1275)

Insurance Expense $ -

Total Operating Expense $ 17,975.00

Operating Income $ 7,525.00

Other Income (expense):

Interest Expense $ 8,000.00

Net Loss $ (475.00)