The partnership of Angel Investor Associates began operations on January 1, 20Y5, with contributions from two partners as follows:

Line Item Description	Amount
Dennis Overton	$35,250
Ben Testerman	86,010

The following additional partner transactions took place during the year:

1. In early January, Randy Campbell is admitted to the partnership by contributing $19,740 cash for a 14% interest.

2. Net income of $180,000 was earned in 20Y5. In addition, Dennis Overton received a salary allowance of $40,000 for the year. The three partners agree to an income-sharing ratio equal to their capital balances after admitting Campbell.

3. The partners' withdrawals are equal to half of the increase in their capital balances from salary allowance and income.

Prepare a statement of partnership equity for the year ended December 31, 20Y5. If an amount box does not require an entry, leave it blank.

Line Item Description	Dennis Overton, Capital	Ben Testerman, Capital	Randy Campbell, Capital	Total
Balances, January 1, 20Y5	$Balances, January 1, 20Y5	$Balances, January 1, 20Y5	$Balances, January 1, 20Y5	$Balances, January 1, 20Y5
Admission of Randy Campbell	Admission of Randy Campbell	Admission of Randy Campbell	Admission of Randy Campbell	Admission of Randy Campbell
Salary allowance	Salary allowance	Salary allowance	Salary allowance	Salary allowance
Remaining income	Remaining income	Remaining income	Remaining income	Remaining income
Partner withdrawals	Partner withdrawals	Partner withdrawals	Partner withdrawals	Partner withdrawals
Balances, December 31, 20Y5	$Balances, December 31, 20Y5	$Balances, December 31, 20Y5	$Balances, December 31, 20Y5	$Balances, December 31, 20Y5

Feedback Area

Feedback

Set up a column for each partner and a total column. Start with beginning capital balances and the admission amount for Campbell. Allocate salary allowances, distribute the remaining income based on the income sharing agreement, subtract withdrawals to obtain the ending partnership capital for each partner and the total column.