Loading...
HomeMy WebLinkAboutOLD TOWN PROPERTIES, LLC- 003014- 7/19/2012 CARMEL REDEVELOPMENT COMMISSION 003014 i! Old Town Properties, LLC Check: 3014 First Merchants Bank Date: 7/19/2012 One E Carmel Drive-Suite 100 Vendor: OLD TOW2 Carmel, IN 46032 Account: 10146070 Prior Invoice P.O. Num. Invoice Amt Balance Retention Discount Amt. Paid 33 2,435.87 2,435.87 0.00 0.00 2,435.87 Contract payment 33 2,435.87 2,435.87 0.00 0.00 2,435.87 • THE KEYA6113 CUMEN REI RITY 05 H EATA6TiVATED7THili RINTO ADDITIONAL'SECURITY FEATUREAINCLUDEC SEE BACK FORDETAII S Miff 3 ts6CESic Carmel Redevelopment Commission '° � ' 4' 30 West Main Street A REGIONS 003014 . a] Suite 220 20•1421n40 cnRMEL. C 4TR1L� armel, IN 46032 3014 DATE AMOUNT 7/19/2012 ***********2,435.87 PAY THE SUM OF TWO THOUSAND FOUR HUNDRED THIRTY FIVE DOLLARS AND 87 CENTS *********** TO THE ORDER OF Old Town Properties, LLC First Merchants Bank One E Carmel Drive-Suite 100 NP Carmel, IN 46032 " G t 1'0030 0411' 1:0740 0, 2 L31: 0087504 L L Lei° CARMEL REDEVELOPMENT COMMISSION 003014 Old Town Properties, LLC Check: 3014 First Merchants Bank Date: 7/19/2012 One E Carmel Drive-Suite 100 Vendor: OLD TOW2 Carmel, IN 46032 Prior Invoice P.O. Num. Invoice Amt Balance Retention Discount Amt. Paid 33 2,435.87 2,435.87 0.00 0.00 2,435.87 Contract payment 33 2,435.87 2,435.87 0.00 0.00 2,435.87 X-11-52 COMPUTEREASE FORMS DIVISION(877)577-5791 T-71771 Jtr2� 12/07/2009 10:02:11 AM Page 1 • Old Town Properties, LLC (Chaos Bldg) a/c 10146070 Compound Period : Monthly Nominal Annual Rate : 6.000 CASH FLOW DATA Event Date Amount Number Period End Date 1 Loan 11/10/2009 340,000.00 1 2 Payment 12/01/2009 0.00 1 3 Payment 01/01/2010 2,435.87 83 Monthly 11/01/2016 4 Payment 12/01/2016 267,635.44 1 AMORTIZATION SCHEDULE - Normal Amortization 4/1609 37 ao 5006 Date Payment Interest Principal Balance Loan 11/10/2009 340,000.00 1 12/01/2009 0.00 1,173.70 1,173.70- 341,173.70 2009 Totals 0.00 1,173.70 1,173.70- 2 01/01/2010 2,435.87 1,705.87 730.00 340,443.70 3 02/01/2010 2,435.87 1,702.22 733.65 339,710.05 4 03/01/2010 2,435.87 1,698.55 737.32 338,972.73 5 04/01/2010 2,435.87 1,694.86 741.01 338,231.72 6 05/01/2010 2,435.87 1,691.16 744.71 • 337,487.01 .-- 7 06/01/2010 2,435.87 1,687.44 748.43 336,738.58 8 07/01/2010 2,435.87 1,683.69 752.18 335,986.40 9 08/01/2010 2,435.87 1,679.93 755.94 335,230.46 10 09/01/2010 2,435.87 1,676.15 759.72 334,470.74 11 10/01/2010 2,435.87 1,672.35 763.52 333,707.22 12 11/01/2010 2,435.87 1,668.54 767.33 332,939.89 13 12/01/2010 2,435.87 1,664.70 771.17 332,168.72 2010 Totals 29,230.44 20,225.46 9,004.98 14 01/01/2011 2,435.87 1,660.84 775.03 331,393.69 15 02/01/2011 2,435.87 1,656.97 778.90 330,614.79 16 03/01/2011 2,435.87 1,653.07 782.80 329,831.99 17 04/01/2011 2,435.87 1,649.16 786.71 329,045.28 18 05/01/2011 2,435.87 1,645.23 790.64 328,254.64 19 06/01/2011 2,435.87 1,641.27 794.60 327,460.04 20 07/01/2011 2,435.87 1,637.30 798.57 326,661.47 21 08/01/2011 2,435.87 1,633.31 802.56 325,858.91 _ 22 09/01/2011 2,435.87 1,629.29 806.58 325,052.33 23 10/01/2011 2,435.87 1,625.26 810.61 324,241.72 24 11/01/2011 2,435.87 1,621.21 814.66 323,427.06 25 12/01/2011 2,435.87 1,617.14 818.73 322,608.33 2011 Totals 29,230.44 19,670.05 9,560.39 26 01/01/2012 2,435.87 1,613.04 822.83 321,785.50 27 02/01/2012 2,435.87 1,608.93 826.94 320,958.56 . ! 12/07/2009 10:02:11 AM Page 2 Old Town Properties, LLC (Chaos Bldg) a/c 10146070 yN6 oy 3/ 20 3cxt to Date Payment Interest Principal Balance 28 03/01/2012 2,435.87 1,604.79 831.08 320,127.48 29 04/01/2012 2,435.87 1,600.64 835.23 319,292.25 30 05/01/2012 2,435.87 1,596.46 839.41 318,452.84 31 06/01/2012 2,435.87 1,592.26 843.61 317,609.23 32 07/01/2012 2,435.87 1,588.05 847.82 316,761.41 33 08/01/2012 2,435.87 1,583.81 852.06 315,909.35 Q� 34 09/01/2012 2,435.87 1,579.55 856.32 315,053.03 35 10/01/2012 2,435.87 1,575.27 860.60 314,192.43 36 11/01/2012 2,435.87 1,570.96 864.91 313,327.52 37 12/01/2012 2,435.87 1,566.64 869.23 312,458.29 2012 Totals 29,230.44 19,080.40 10,150.04 38 01/01/2013 2,435.87 1,562.29 873.58 311,584.71 39 02/01/2013 2,435.87 1,557.92 877.95 310,706.76 40 03/01/2013 2,435.87 1,553.53 882.34 309,824.42 41 04/01/2013 2,435.87 1,549.12 886.75 308,937.67 42 05/01/2013 2,435.87 1,544.69 891.18 308,046.49 43 06/01/2013 2,435.87 1,540.23 895.64 307,150.85 44 07/01/2013 2,435.87 1,535.75 900.12 306,250.73 45 •08/01/2013 2,435.87 1,531.25 904.62 305,346.11 46 09/01/2013 2,435.87 1,526.73 909.14 304,436.97 47 10/01/2013 2,435.87 1,522.18 913.69 303,523.28 48 11/01/2013 2,435.87 1,517.62 918.25 302,605.03 49 12/01/2013 2,435.87 1,513.03 922.84 301,682.19 2013 Totals 29,230.44 18,454.34 10,776.10 50 01/01/2014 2,435.87 1,508.41 927.46 300,754.73 51 02/01/2014 2,435.87 1,503.77 932.10 299,822.63 52 03/01/2014 2,435.87 1,499.11 936.76 298,885.87 53 04/01/2014 2,435.87 1,494.43 941.44 297,944.43 54 05/01/2014 2,435.87 1,489.72 946.15 296,998.28 55 06/01/2014 2,435.87 1,484.99 950.88 296,047.40 56 07/01/2014 2,435.87 1,480.24 955.63 295,091.77 57 08/01/2014 2,435.87 1,475.46 960.41 294,131.36 58 09/01/2014 2,435.87 1,470.66 965.21 293,166.15 59 10/01/2014 2,435.87 1,465.83 970.04 292,196.11 60 11/01/2014 2,435.87 1,460.98 974.89 291,221.22 61 12/01/2014 2,435.87 1,456.11 979.76 290,241.46 2014 Totals 29,230.44 17,789.71 11,440.73 62 01/01/2015 2,435.87 1,451.21 984.66 289,256.80 63 02/01/2015 2,435.87 1,446.28 989.59 288,267.21 64 03/01/2015 2,435.87 1,441.34 994.53 287,272.68 65 04/01/2015 2,435.87 1,436.36 999.51 286,273.17 66 05/01/2015 2,435.87 1,431.37 1,004.50 285,268.67 67 06/01/2015 2,435.87 1,426.34 1,009.53 284,259.14 68 07/01/2015 2,435.87 1,421.30 1,014.57 283,244.57 69 08/01/2015 2,435.87 1,416.22 1,019.65 282,224.92 70 09/01/2015 2,435.87 1,411.12 1,024.75 281,200.17 Prescribed by State Board of Accounts City Form No.201(Rev.1995) ACCOUNTS PAYABLE VOUCHER CITY OF CARMEL An invoice or bill to be properly itemized must show: kind of service, where performed, dates service rendered, by whom, rates per day, number of hours, rate per hour, number of units, price per unit, etc. Payee ()l�%o�ri� / /v��r f i'tiS �G G Purchase Order No. Terms Date Due Invoice Invoice Description Amount Date Number (or note attached invoice(s) or bill(s)) y g/ 02- 33 C c'e f'rerc f- pyy/77 e-‘-(74 /(1 c?. C /,58 3,cF/ Total 2 "*`35:f 7 I hereby certify that the attached invoice(s), or bill(s), is (are) true and correct and I same in accor- dance with IC 5-11-10-1.6. —lC-t , 20 Z— -Treasurer VOUCHER NO. WARRANT NO. ALLOWED 20 /e7o�:� ✓� � ,�.f;P5/ 1.2- - IN SUM OF $ $ 2,435- F7 ON ACCOUNT OF APPROPRIATION FOR Board Members P #or INVOICE NO. ACCT#/TITLE AMOUNT DEPT.# I hereby certify that the attached invoice(s), 9GZ 3 3 2O?a?co 8S2 % or bill(s) is (are) true and correct and that Yyd o 9;3j 65-8-3i7 the materials or services itemized thereon for which charge is made were ordered and received except 7-2 20 /2-- Signature Executive Director Title Cost distribution ledger classification if Carmel Redevelopment Commission claim paid motor vehicle highway fund