On January 1, 2020, the dental partnership of Angela, Diaz, and Krause was formed when the partners contributed $35,000, $68,000, and $70,000, respectively. Over the next three years, the business reported net income and (loss) as follows:

2020	$	80,000
2021		52,000
2022		(35,000	)

During this period, each partner withdrew cash of $12,000 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 $10,500 per year, and Diaz is entitled to an annual salary allowance of $10,000 per year.
• Any remaining profit will be split as follows: Angela, 20 percent; Diaz, 40 percent; and Krause, 40 percent. If a net loss remains after the initial allocations to the partners, the balance will be allocated: Angela, 30 percent; Diaz, 50 percent; and Krause, 20 percent.

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