McGill and Smyth have capital balances on January 1 of $53,000 and $42,000, respectively. The partnership income-sharing agreement provides for (1) annual salaries of $18,000 for McGill and $15,000 for Smyth, (2) interest at 10% on beginning capital balances, and (3) remaining income or loss to be shared 60% by McGill and 40% by Smyth. (1)

Prepare a schedule showing the distribution of net income, assuming net income is $78,000