Class Exercise

Based on the journal entries below please prepare a balance sheet, income statement and statement of cash flow for the year ended December 31, 2017. I'd also like to see the journal entires and/or Transaction table.

1. On January 1, John, Paul and Mark form a partnership (JPM) and each contributes $10M so that each will be a one third owner JPM.
2. On January 5, JPM purchases land for $20M.
3. On February 1, JPM hires a contractor to build a commercial office building for $40M.
4. On February 15, JPM receives a construction loan from Fast Bank for $30M. The term is for 12 months at 5%.
5. On March 1, JPM draws down $10M of the construction loan and pays the contractor.
6. On April 1, JPM draws down $10M of the construction loan and pays the contractor.
7. On April 1, JPM pays the bank for 1 month of interest.
8. On May 1, JPM draws down the $10M of the construction loan and pays the contractor
9. On May 1 JPM pays the bank for interest for the draws on March 1 and April 1.
10. On June 1, JPM uses $10M of cash to pay the balance to the contractor and the contractor delivers the building. Note, that interest costs on the construction loan are capitalized to the building.
11. On June 1, JPM receives $30 of permanent financing and uses the proceeds to pay the construction lender along with accrued interest. The term of the permanent loan is 5 years at 4% interest. The loan is self-amortizing with payments of interest and interest due on December 31.
12. On June 1, JPM rents the entire building to one tenant for a 5 year period. The terms are no rent payable for year 1 and the rents for years 2, 3, 4 and 5 are $10,000, $15,000, $20,000 and $25,000 respectively.
13. Property taxes are taxes are $1.2 per year prorated.
14. Management fees are 1.5% of the value of the property (cost for constructed property).
15. On December 31, JPM records current year depreciation.
16. On December 31, JPM makes a principal and interest on the permanent loan.