Ben, Jason, and Kelly are planning on forming a business together. The business will begin as of 1/1/20 (assets transferred as of this day). They plan on transferring the following assets to the business:

Asset Original Cost FMV Date of Acquisition Liabilities

Ben: Computer $15,000 $11,000 1/1/17 $0

Cash 14,000

Jason: Car $30,000 $25,000 1/1/18 $20,000

Cash 20,000

Kelly: Office Furn. $40,000 $25,000 1/1/19 $0

(Note You have to figure the adjusted basis in the assets. You should assume that each asset was depreciated under MACRS)

In exchange for the assets, each individual will receive a 1/3^rd ownership interest in the entity. The business will obtain an $80,000 bank loan for working capital needs.

The business will be in retail sales over the Internet. They expect the following income and expense items (not counting depreciation which you are to figure).

Sales $300,000

COGS 100,000

Interest Income 5,000

Salaries & Wages 40,000

Repairs & Maint 8,000

Rent 30,000

Interest Expense 12,000

Charitable Cont. 30,000

The entity distributes $20,000 to each individual.

Prepare a FMV and a tax basis balance sheet immediately following the contribution of the assets.