On January 1, 2020, the dental partnership of Angela, Diaz, and Krause was formed when the partners contributed $55,000, $83,000, and $85,000, respectively. Over the next three years, the business reported net income and (loss) as follows:

2020	$	95,000
2021		67,000
2022		(50,000	)

During this period, each partner withdrew cash of $18,000 per year. Krause invested an additional $7,000 in cash on February 9, 2021.

At the time that the partnership was created, the three partners agreed to allocate all profits and losses according to a specified plan written as follows:

• Each partner is entitled to interest computed at the rate of 10 percent per year based on the individual capital balances at the beginning of that year.
• Because of prior work experience, Angela is entitled to an annual salary allowance of $18,000 per year, and Diaz is entitled to an annual salary allowance of $11,500 per year.
• Any remaining profit will be split as follows: Angela, 20 percent; Diaz, 35 percent; and Krause, 45 percent. If a net loss remains after the initial allocations to the partners, the balance will be allocated: Angela, 30 percent; Diaz, 45 percent; and Krause, 25 percent.

Prepare a schedule that determines the ending capital balance for each partner as of the end of each of these three years.

Prepare a schedule that determines the ending capital balance for each partner as of the end of 2020. (Amounts to be deducted should be indicated with minus sign.)

ANGELA, DIAZ, and KRAUSE
Statement of Partners' Capital
For the Year Ending December 31, 2020
	Angela	Diaz	Krause	Total
Beginning balances				$0
Net income allocation				0
Drawings				0
Ending balances	$0	$0	$0	$0

Prepare a schedule that determines the ending capital balance for each partner as of the end of 2021. (Amounts to be deducted should be indicated with minus sign.)

ANGELA, DIAZ, and KRAUSE
Statement of Partners' Capital
For the Year Ending December 31, 2021
	Angela	Diaz	Krause	Total
Beginning balances				$0
Additional investment				0
Net income allocation				0
Drawings				0
Ending balances	$0	$0	$0	$0

Prepare a schedule that determines the ending capital balance for each partner as of the end of 2022. (Amounts to be deducted should be indicated with minus sign. Do not round intermediate calculations. Round your final answers to nearest dollar amounts.)

ANGELA, DIAZ and KRAUSE
Statement of Partners' Capital
For the Year Ending December 31, 2022
	Angela	Diaz	Krause	Total
Beginning balances				$0
Income allocation				0
Drawings				0
Ending balances	$0	$0	$0	$0