Boswell and Johnson form a partnership on May 1, 2016. Boswell contributes cash of $73,000; Johnson conveys title to the following properties to the partnership:

	Book Value		Fair Value
Land	$	26,500	$	51,000
Building and equipment		46,500		59,000

The partners agree to start their partnership with equal capital balances. No goodwill is to be recognized.

According to the articles of partnership written by the partners, profits and losses are allocated based on the following formula:

• Boswell receives a compensation allowance of $1,300 per month.
• All remaining profits and losses are split 60:40 to Johnson and Boswell, respectively.
• Each partner can make annual cash drawings of $5,000 beginning in 2017.

Net income of $22,500 is earned by the business during 2016.

Walpole is invited to join the partnership on January 1, 2017. Because of her business reputation and financial expertise, she is given a 40 percent interest for $77,000 cash. The bonus approach is used to record this investment, made directly to the business. The articles of partnership are amended to give Walpole a $4,000 compensation allowance per month and an annual cash drawing of $10,000. Remaining profits are now allocated:

Johnson	45	%
Boswell	15
Walpole	40

All drawings are taken by the partners during 2017. At year-end, the partnership reports an earned net income of $48,000.

On January 1, 2018, Pope (previously a partnership employee) is admitted into the partnership. Each partner transfers 10 percent to Pope, who makes the following payments directly to the partners:

Johnson	$	9,212
Boswell		13,028
Walpole		14,924

Once again, the articles of the partnership must be amended to allow for the entrance of the new partner. This change entitles Pope to a compensation allowance of $700 per month and an annual drawing of $3,000. Profits and losses are now assigned as follows:

Johnson	42.5	%
Boswell	14.5
Walpole	33.0
Pope	10.0

For the year of 2018, the partnership earned a profit of $73,000, and each partner withdrew the allowed amount of cash.

Determine the capital balances for the individual partners as of the end of each year: 2016 through 2018.

ENDING BALANCE

	Boswell	Johnson	Walpole	Pope
2016
2017
2018