Alford, Beeson, and Carlton have operated a coffee shop for a number of years as a partnership. At the beginning of $2024,$ capital balances were as follows:

Alford $ $76,000$

Beeson $56,000$

Carlton $30,000$

Due to a cash shortage, Alford invests an additional $$16,000$ in the business on April $1,2024.$

Each partner is allowed to withdraw $$1,000$ cash each month.

The partners have used the same method of allocating profits and losses since the business's inception:

Each partner is given the following compensation allowance for work done in the business: Alford, $$11,000$; Beeson, $$21,000$; and Carlton, $$4,000.$

Each partner is credited with interest equal to $20$ percent of the average monthly capital balance for the year without regard for normal drawings.

Any remaining profit or loss is allocated $4$:$3$:$3$ to Alford, Beeson, and Carlton, respectively. The net income for $2024$ is $$20,000.$ Each partner withdraws the allotted amount each month.

Required:

Prepare a schedule showing calculations for the partners' $2024$ ending capital balances.