AGF partnership begins its first year of operation with the following capital balances and profit and loss percentages:

Able Capital$ 60,000 (50%)

Green Capital$80,000 (20%)

FrankCapital$ 100,000 (30%)

Each partner is allocated interest of 5% on beginning capital balances.

Green is allocated salary of $20,000 for the full year. Frank is allocated salary of $10,000 for the full year. Able is not allocated salary.

Each partner has drawings of $30,000 in the first year.

Assume that partnership net income in the first year is $200,000.

Prepare a schedule solving the ending balance in each of the partner's capital accounts at the end of the year.