Given that Jeter is being admitted as an equal partner for $3,000,000 cash contribution, and the four other partners were previously equal partners as well, can you tell me if I did this revaluation correctly?

Assets	Beginning	Book-up	Admittance	Activity	Ending
Cash	250,000		3,000,000		3,250,000
Building	5,000,000	12,165,823			17,165,823
Acc. Depreciation	(1,265,823)			(538,983)	(1,804,806)
Land	1,000,000				1,000,000
Other Assets	50,000				50,000
TOTAL ASSETS	$ 5,034,177				19,661,017
					-
Liabilities					-
Bank Loan	(5,200,000)				(5,200,000)
TOTAL LIABILITIES	(5,200,000)				(5,200,000)
					-
Equity					-
					-
Ruth Contributions	(450,000)				(450,000)
Ruth Distributions	500,000				500,000
Ruth Income Allocation	(8,544)				(8,544)
EQUITY RUTH	41,456	(3,041,456)		107,797	(2,892,203)
					-
DiMaggio Contributions	(450,000)				(450,000)
DiMaggio Distributions	500,000				500,000
DiMaggio Income Allocation	(8,544)				(8,544)
EQUITY DIMAGGIO	41,456	(3,041,456)		107,797	(2,892,203)
					-
Jackson Contributions	(450,000)				(450,000)
Jackson Distributions	500,000				500,000
Jackson Income Allocation	(8,544)				(8,544)
EQUITY JACKSON	41,456	(3,041,456)		107,797	(2,892,203)
					-
Berra Contributions	(450,000)				(450,000)
Berra Distributions	500,000				500,000
Berra Income Allocation	(8,545)				(8,545)
EQUITY BERRA	41,455	(3,041,455)		107,797	(2,892,203)
					-
Jeter Contributions	-		(3,000,000)		(3,000,000)
Jeter Distributions	-				-
Jeter Income Allocation	-				-
EQUITY JETER	-			107,797	(2,892,203)
					-
TOTAL EQUITY	165,823				(14,461,017)
					-
TOTAL LIABILITIES & EQUITY	$ (5,034,177)				$(19,661,017)