HomeMy WebLinkAboutSmock Fansler - $60,339.19 The National Bank of Indianapolis hereby is instructed to make a disbursement of Loan Proceeds from
the Borrower Loan Account to (or for the account of) Borrower in: (a) the amount of the "Total Authorized
Disbursement" line in the "Amount of Authorized Disbursement" column below; and (b) accordance with
the terms and conditions of the Agreement, the other Loan Documents, and the Disbursement
Instructions.
Purpose of Authorized Disbursement Amount of Authorized
Disbursement
Amount to be paid by Carmel Theater Development as per the City Center
Dr./Rangeline Rd.Streetscape Improvements installment purchase contract
Application 16(Smock) October 2011 $ 60,339.19
Total Authorized Disbursement $ 60,339.19
All terms used in these Disbursement Instructions without definition shall have the meanings ascribed
thereto in that certain Loan Agreement (Equipment and Improvements), dated February 23, 2010, by and
between The National Bank of Indianapolis and Carmel Theater Development Company, LLC.
Dated: 4//1//1.-�1�1.- CITY OF CARMEL REDEVELOPMENT
/ MM
COMMISSION
By:
Les S. Olds
Printed:
Executive Director
Title:
P73 Hardscape
(Smock Fansler)
July 2010
Application 1
Paid by Carmel Theater Development $ 64,998.00
August 2010
Application 2
Paid by Cannel Theater Development $ 77,697.00
September 2010
Application 3
Paid by Carmel Theater Development $166,914.00
October 2010
Application 4
Paid by Carmel Theater Development $309,289 50
November 2010
Application 5
Paid by Carmel Theater Development $238,590.00
December 2010
Application 8
Paid by Carmel Theater Development $ 70,164.00
January 2011
Application 7
Paid by Carmel Theater Development $ 56,929 50
February 2011
Application 8
Paid by Carmel Theater Development_a_11021..
March 2011
Application 9
Paid by Cannel Theater Development . 52 728.75
April 2011
Application 10
Paid by Cannel Theater Development $ 58,639.50
May 2011
Application 11
Paid by Carmel Theater Development $ 25,848.00
June 2011
Application 12
Paid by Carmel Theater Development $ 6,300.00
July 2011
Application 13
Paid by Carmel Theater Development $ 16,790 40
August 2011
Application 14
Paid by Carmel Theater Development E 67,255.31
August 2011
Application 15
Paid by Carmel Theater Development $ 3,410.50
October 2011
Application 16
Amount to be paid by Carmel Theater Development $ 60,339.19
. -.. - •.. —
AIA Type Document _
Application and Certification for Payment
Page 1 of 3
-
TO(OWNER):CARMEL THEATER DEVELOPMNT CORP PROJECT:CARMEL PARCEL 73 HARDSCAPE APPLICATION NO: 16 DISTRIBUTION
11711 N. PENNSYLVANIA ST.
TO:
_ARCHITECT O WNE R •
PERIOD TO:10/31/2011
CARMEL, IN 46032
_
_CONTRACTOR
FROM(CONTRACTOR):Smock Fansler Corporation VIA(ARCHITECT): ,.% C,t••• ARCHITECT'S
2910W. Minnesota Street (IC/ Vliez... PROJECT NO:
Indianapolis, IN 46241 ir, 2
,-.
-N,,, ' )
CONTRACT FOR: // CONTRACT DATE:
CONTRACTOR'S APPLICATION FOR PAYMENT IliekUndersigned Contractor certifies that to the best of the Contractor's knowledge, information and
belierthe work covered by this application for Payment has been completed in accordance with the
Application is made for Payment, as shown below, in connection with the Contract. Contract Documents,that all amounts have been paid by the Contractor for Work for which previous
Continuation Sheet,AIA Type Document is attached. Certificates for Payment were issued and payments received from the owner, and that
current payment shown herein is now due.
1,ORIGINAL CONTRACT SUM $ 1,251,450.00 owitmuiwitifiNi 1
, ?..\:?\( P(-)8.4 0/
2.Net Change by Change Orders $ 97,246.01 CONTRACTOR: Smock Fansler Corporation 0 ..- .
2910 W. Minnesota Street Indianapolis, IN 46241 .,:, .• -.
3.CONTRACT SUM TO DATE(Line 1 +2) $ 1,348,696.01
tk : 1 :: 1
4.TOTAL COMPLETED AND STORED TO DATE $ 1,348,696.01 By.
• \_!,& Date: Iri0 SVA-1—
_
t ,/
T.M. FANSLER / CEO -..
-- ° -=------
.,.,,,.„
5.RETAINAGE:
.
---" •
State of:of:IN
a. 0.00%of Completed Work $ 0.00
County of: MARION 6‘7:17-E—OF\ C)\\ .
b. 0.00%of Stored Material $ 0.00 Subscribed and Sworn to before me this / 2 /1"
Ai ",,,,Inni'0\\\\\\`
Day of . dri ),e,a 20
Notary Public:
Total retainage(Line 5a+5b) $ 0.00
My Commission Expires: // ,•16/2eve
6.TOTAL EARNED LESS RETAINAGE $ 1,348,696.01
(Line 4 less Line 5 Total) ARCHITECT'S CERTIFICATE FOR PAYMENT
7.LESS PREVIOUS CERTIFICATES FOR PAYMENT In Accordance with the Contract Documents, based on on-site observations and the data com-
(Line 6 from prior Certificate) $ 1,281,261.21 prising the above application, the Architect certifies to owner that to the best of the Architect's
knowledge, information and belief the Work has progressed as indicated,the quality of the work
8.CURRENT PAYMENT DUE $ 67,434.80 is in accordance with the Contract Documents, and the Contractor is entitled to payment of the
AMOUNT CERTIFIED.
9.BALANCE TO FINISH,INCLUDING RETAINAGE
(Line 3 less Line 6) $ 0.00
AMOUNT CERTIFIED $ 67.1 q. ,Y6)
— (Attach expianationm
•irqount certified differs from the amount applied. Initial all figures on this
CHANGE ORDER SUMMARY ADDITIONS DEDUCTIONS Application and:on thelContind- on Sheet that are changed to conform to the amount certified.)
/ / ,-
Total changes approved in ARCHITECT:
previous months by Owner 97,246.01 0.00 By: ---__ •Jf'7- 1. A. Date:
Total approved this Month 0.00 0.00 This Certificate is not negotiable. The AMOUNT CERTIFIED is payable only to the Contractor
named herein. Issuance, Payment and acceptance of payment are without prejudice to any
TOTALS 97,246.01 0.00 rights of the Owner or Contractor under this Contract.
NET CHANGES by Change Order 97,246.01
AIA Type Document _
Application and Certification for Payment Page 2 of 3
DISTRIBUTION
CARMEL PARCEL 73 HARDSCAPE APPLICATION NO: 16
TO(OWNER):CARMEL THEATER DEVELOPMNT CORP PROJECT: TO:
11711 N. PENNSYLVANIA ST. PERIOD 70:10/31/2011
_OWNER
CARMEL, IN 46032
_ARCHITECT
CONTRACTOR
FROM(CONTRACTOR):Smock Fansler Corporation VIA(ARCHITECT): ARCHITECT'S
2910 W.Minnesota Street PROJECT NO:
Indianapolis, IN 46241
CONTRACT FOR: CONTRACT DATE:
SCHEDULE PREVIOUS COMPLETED STORED COMPLETED
ITEM DESCRIPTION VALUE APPLICATIONS THIS PERIOD MATERIAL STORED % BALANCE RETAINAGE
1 MOBILIZATION 35,000.00 35,000.00 0.00 0.00 35,000.00 100.00 0.00 0.00
2 FIELD ENGINEERING 9,700.00 9,700.00 0.00 0.00 9,700.00 100.00 0.00 0.00
3 TRAFFIC CONTROL 10,300.00 10,300.00 0.00 0.00 10,300.00 100.00 0.00 0.00
4 DEMOLITION 54,000.00 54,000.00 0.00 0.00 54,000.00 100.00 0.00 0.00
5 EARTHWORK, DRAINAGE, UTIL 102,300.00 102,300.00 0.00 0.00 102,300.00 100.00 0.00 0.00
6 ASPHALT PAVEMENT 109,700.00 109,700.00 0.00 0.00 109,700.00 100.00 0.00 0.00
7 CONCRETE PAVEMENT 154,150.00 154,150.00 0.00 0.00 154,150.00 100.00 0.00 0.00
8 LANDSCAPING 46,500.00 46,500.00 0.00 0.00 46,500.00 100.00 0.00 0.00
g CONCRETE WALLS,STAIRS 164,400.00 164,400.00 0.00 0.00 164,400.00 100.00 0.00 0.00
10 MASONRY 68,000.00 68,000.00 0.00 0.00 68,000.00 100.00 0.00 0.00
11 METAL RAILING 95,700.00 95,700.00 0.00 0.00 95,700.00 100.00 0.00 0.00
12 MECHANICAL 103,100.00 103,100.00 0.00 0.00 103,100.00 100.00 0.00 0.00
13 ELECTRICAL 114,100.00 114,100.00 0.00 0.00 114,100.00 100.00 0.00 0.00
14 UNIT PAVERS 184,500.00 184,500.00 0.00 0.00 184,500.00 100.00 0.00 0.00
15 CHANGE ORDER#1 3,875.00 3,875.00 0.00 0.00 3,875.00 100.00 0.00 0.00
16 CHANGE ORDER#2 4,500.00 4,500.00 0.00 0.00 4,500.00 100.00 0.00 0.00
17 CHANGE ORDER#3 11,810.00 11,810.00 0.00 0.00 11,810.00 100.00 0.00 0.00
18 CHANGE ORDER#4 6,500.00 6,500.00 0.00 0.00 6,500.00 100.00 0.00 0.00
19 CHANGE ORDER#5 16,490.00 16,490.00 0.00 0.00 16,490.00 100.00 0.00 0.00
20 CHANGE ORDER#6 10,350.00 10,350.00 0.00 0.00 10,350.00 100.00 0.00 0.00
21 CHANGE ORDER#7 14,650.00 14,650.00 0.00 0.00 14,650.00 100.00 0.00 0.00
AIA Type Document
Application and Certification for Payment Page 3 of 3
TO(OWNER):CARMEL THEATER DEVELOPMNT CORP PROJECT:CARMEL PARCEL 73 HARDSCAPE APPLICATION NO: 16 DISTRIBUTION
11711 N. PENNSYLVANIA ST. TO:
CARMEL, IN 46032 PERIOD TO:10/31/2011 _OWNER
_ARCHITECT
_CONTRACTOR
FROM(CONTRACTOR):Smock Fansler Corporation VIA(ARCHITECT): ARCHITECTS
2910 W. Minnesota Street PROJECT NO:
Indianapolis, IN 46241
CONTRACT FOR: CONTRACT DATE:
SCHEDULE PREVIOUS COMPLETED STORED COMPLETED
ITEM DESCRIPTION VALUE APPLICATIONS THIS PERIOD MATERIAL STORED % BALANCE RETAINAGE
22 CHANGE ORDER#8 6,825.00 6,825.00 0.00 0.00 6,825.00 100.00 0.00 0.00
23 Veneer Falswork for Pavers at 3,500.00 3,500.00 0.00 0.00 3,500.00 100.00 0.00 0.00
entry
24 Topsoil and Irrigation for NE 12,430.00 12,430.00 0.00 0.00 12,430.00 100.00 0.00 0.00
Planter
25 Bond Increase 2,726.01 2,726.01 0.00 0.00 2,726.01 100.00 0.00 0.00
26 Ice Melt System Exterior Work 3,590.00 3,590.00 0.00 0.00 3,590.00 100.00 0.00 0.00
REPORT TOTALS $1,348,696.01 $1,348,696.01 $0.00 $0.00 $1,348,696.01 100.00 $0.00 $0.00
AFFIDAVIT AND WAIVER OF LIEN
[X] Final [ ] Partial [X] Payment to Follow
State of Indiana
County of Marion
T.M. Fansler, being duly sworn states that he is the CEO of SMOCK FANSLER CORP.
having contracted with: Carmel Theater Development Corp. to furnish certain labor, materials, and/or
services as follows: Misc. Construction for a project known as: SFC#10-052 Carmel Parcel 73
Hardscape located at Carmel,IN and does hereby state on behalf of the aforementioned contractor:
(PARTIAL WAIVER)that there is due from the owner the sum of: ($0.00)
[ ] receipt of which is hereby acknowledged; or
[ ] the payment of which has been promised as the sole consideration of this Affidavit and Partial Waiverof
Lien which is given solely with respect to said amount, and which waiver shall be effective only upon
receipt of payment thereof by the undersigned;
(FINAL WAIVER)that the final balance due from the owner is the sum of($67,434.80)
Sixty Seven Thousand Four Hundred Thirty Four Dollars and 80/100
[ ] receipt of which is hereby acknowledged; or
[X] the payment of which has been promised as the sole consideration of this Affidavit and Final Waiver of
Lien which shall become effective upon receipt of such payment.
THEREFORE, the undersigned waives and releases unto the Owner of said premises, any and all lien or
claim whatsoever on the above-described property and improvements thereon on account of Labor,
Materials, and/or Services, furnished by the undersigned thereto, subject to limitations or conditions
expressed herein, if any; and further certifies that no other party has any claim or right to a lien on
account of any work performed, materials, or services furnished to the undersigned for said project, and
within the scope of this affidavit and waiver.
SMOCK FANSLER CORP. By \L/, itle CEO
T. M. Fansler
WITNESS MY HAND AND NOTARIAL SEAL,this 19th day of October,2011. o ..••••- tic o,
7./(44
Melissa J. Bishop Notary pftblic °* SEAL
My commission expires November 30, 2016 Residin g in i Morg an County '4170F \P�� \\\
\W
iiii/0/8um mumm0�0