The Johnson Limited Partnership was formed on January 1, 2021. The partnership used the accrual method of accounting and a calendar year for federal income tax purposes. On February 2, 2021, Johnson bought the Essex condos for a total price of $5,000,000. Of the purchase price, $4,000,000 was allocated to buildings and $1,000,000 allocated to land.

Johnson financed the purchase with a 15 year, 3 percent interest rate, $4,500,000 mortgage. Johnson has agreed to share 5 percent of the gross rental income to a corporate general partnership by the name of Foley Property Management.

On January 20, 2021, undeveloped land under the name Pinnacle was contributed by a client Shane Stone in exchange for a 38 percent limited partnership interest. This means that Stone will receive 40 percent of the 95 percent allocations to the limited partners. The appraised value of the land on the date contributed was $75,000 and Stone's tax basis in the property is $50,000.

Shane Stone is a marine biologist employed by the local aquarium. Stone collected a salary of $330,000. Additionally, Stone earned $19,400 of dividend and capital gain income from his mutual funds, and an allocation of $20,600 of operating business income from a wind farm partnership. Stone had a 0.3 percent limited partnership interest in the wind farm.

A summary of Johnson's operating revenues and expenses for 2021 can be found below

*Johnson financed the negative cash flow from operations with short term recourse borrowing. The management fee is not included in the above expense.

Construct Shane Stone's Capital Account and Tax basis of his partnership interest as of the date of her contribution. When calculating, consider if his allocation might be restricted by his capital account balance under IRC Sec. 704(b)

Please label each item below and use formulas to calculate the capital account and tax basis at the date of contribution

For January 1 December 31, 2021 Gross rental revenues $ 2,100,000 $ Operating expenses for properties Repairs and maintenance Interest expense Property taxes 1,700,000 212,000 126,000 110,000 2,148,000 Net cash flow from operations * $ (48,000) For January 1 December 31, 2021 Gross rental revenues $ 2,100,000 $ Operating expenses for properties Repairs and maintenance Interest expense Property taxes 1,700,000 212,000 126,000 110,000 2,148,000 Net cash flow from operations * $ (48,000)