The jury's out the most significant number the cricket monthly _ espn cricinfo
VBDA Monthly Cash Flow · 2019-10-17 · Beginning Cash $4,806,535 • Significant Cash Receipts...
Transcript of VBDA Monthly Cash Flow · 2019-10-17 · Beginning Cash $4,806,535 • Significant Cash Receipts...
![Page 1: VBDA Monthly Cash Flow · 2019-10-17 · Beginning Cash $4,806,535 • Significant Cash Receipts $1,031 of monthly interest income $500,000 transfer of EDIP Appropriations • Significant](https://reader036.fdocuments.in/reader036/viewer/2022081402/5f117f8d564a6c1fd457e3b2/html5/thumbnails/1.jpg)
City of Virginia Beach Development Authority
VBDA Monthly Cash Flow September 17, 2019
VIRGINIA BEACH DEPARTMENT OF ECONOMIC DEVELOPMENT 1
![Page 2: VBDA Monthly Cash Flow · 2019-10-17 · Beginning Cash $4,806,535 • Significant Cash Receipts $1,031 of monthly interest income $500,000 transfer of EDIP Appropriations • Significant](https://reader036.fdocuments.in/reader036/viewer/2022081402/5f117f8d564a6c1fd457e3b2/html5/thumbnails/2.jpg)
Beginning Cash $4,688,238• Significant Cash Receipts
$43,642 of fees from Industrial Revenue Bond recipients
$250,000 of advanced funding for Little League loan
$3,283 of monthly interest income
• Significant Cash Disbursements $11,135 to Kimley Horn for industrial park engineering fees
$26,250 to Landscape Services for FY2020 Corporate Landing maintenance
$1,550 to VBDA Commissioners for 2nd half FY2019 stipend
$515 to Kimley Horn for Corporate Landing stormwater plan
Ending Cash $4,692,790
Operating Account Summary: August 2019
VIRGINIA BEACH DEPARTMENT OF ECONOMIC DEVELOPMENT 2
![Page 3: VBDA Monthly Cash Flow · 2019-10-17 · Beginning Cash $4,806,535 • Significant Cash Receipts $1,031 of monthly interest income $500,000 transfer of EDIP Appropriations • Significant](https://reader036.fdocuments.in/reader036/viewer/2022081402/5f117f8d564a6c1fd457e3b2/html5/thumbnails/3.jpg)
Beginning Cash $4,806,535• Significant Cash Receipts
$1,031 of monthly interest income
$500,000 transfer of EDIP Appropriations
• Significant Cash Disbursements $10,145 to Kimley Horn for engineering fees related to City initiatives/projects
$1,790 to Kimley Horn for Bio Park Phase 1 engineering fees
Ending Cash $5,295,631
Incentive Account Summary: August 2019
VIRGINIA BEACH DEPARTMENT OF ECONOMIC DEVELOPMENT 3
![Page 4: VBDA Monthly Cash Flow · 2019-10-17 · Beginning Cash $4,806,535 • Significant Cash Receipts $1,031 of monthly interest income $500,000 transfer of EDIP Appropriations • Significant](https://reader036.fdocuments.in/reader036/viewer/2022081402/5f117f8d564a6c1fd457e3b2/html5/thumbnails/4.jpg)
Ending Cash held by VBDA $5,295,631
PLUS: EDIP and other Receivables $9,967,763
LESS: Payables and Commitments $11,413,877
Ending Available Funding $3,849,517
Incentive Account Summary: August 2019
VIRGINIA BEACH DEPARTMENT OF ECONOMIC DEVELOPMENT 4
![Page 5: VBDA Monthly Cash Flow · 2019-10-17 · Beginning Cash $4,806,535 • Significant Cash Receipts $1,031 of monthly interest income $500,000 transfer of EDIP Appropriations • Significant](https://reader036.fdocuments.in/reader036/viewer/2022081402/5f117f8d564a6c1fd457e3b2/html5/thumbnails/5.jpg)
Design Review Approval RequestPoint One USA, LLC
PROJECT SUMMARY
City of Virginia Beach Development AuthoritySeptember 17, 2019
1
![Page 6: VBDA Monthly Cash Flow · 2019-10-17 · Beginning Cash $4,806,535 • Significant Cash Receipts $1,031 of monthly interest income $500,000 transfer of EDIP Appropriations • Significant](https://reader036.fdocuments.in/reader036/viewer/2022081402/5f117f8d564a6c1fd457e3b2/html5/thumbnails/6.jpg)
DISCLOSURES POINT ONE USA PRESIDENT:
Robert Brush
POINT ONE USA CFO:
Michelle Glasscock
ARCHITECT/ENGINEERS:
Lemole Architects
REAL ESTATE BROKER:
Robert (Bobby) Beasley, Jr.
CONSTRUCTION CONTRACTOR:
CL Pincus Jr. & Co.
BANKING INSTITUTION:
Towne Bank
VIRGINIA BEACH DEPARTMENT OF ECONOMIC DEVELOPMENT 2
![Page 7: VBDA Monthly Cash Flow · 2019-10-17 · Beginning Cash $4,806,535 • Significant Cash Receipts $1,031 of monthly interest income $500,000 transfer of EDIP Appropriations • Significant](https://reader036.fdocuments.in/reader036/viewer/2022081402/5f117f8d564a6c1fd457e3b2/html5/thumbnails/7.jpg)
ABOUT THE COMPANY
VIRGINIA BEACH DEPARTMENT OF ECONOMIC DEVELOPMENT3
Point One USA provides advanced training solutions for military and law enforcement professionals in four divisions:
• Training Courses,
• Training Products
• Exercise Devices, Scenarios and Support
• Concept Development and Systems Integration
Headquartered: Virginia Beach, VA
West Coast location: San Diego, CA
Crusader Circle property will be used for manufacturing, warehousing, and packaging to support product sales of
training aids/kits that are purchased and used by Law Enforcement and Military personnel in Virginia, the U.S. and
international partners
Navy approval for use
Old outstanding EDIP grant award will be closed out
![Page 8: VBDA Monthly Cash Flow · 2019-10-17 · Beginning Cash $4,806,535 • Significant Cash Receipts $1,031 of monthly interest income $500,000 transfer of EDIP Appropriations • Significant](https://reader036.fdocuments.in/reader036/viewer/2022081402/5f117f8d564a6c1fd457e3b2/html5/thumbnails/8.jpg)
LOCATION: 2809 Crusader Circle 1537 Air Rail Avenue
VIRGINIA BEACH DEPARTMENT OF ECONOMIC DEVELOPMENT 4
![Page 9: VBDA Monthly Cash Flow · 2019-10-17 · Beginning Cash $4,806,535 • Significant Cash Receipts $1,031 of monthly interest income $500,000 transfer of EDIP Appropriations • Significant](https://reader036.fdocuments.in/reader036/viewer/2022081402/5f117f8d564a6c1fd457e3b2/html5/thumbnails/9.jpg)
SITE PLAN: 2809 Crusader Circle
VIRGINIA BEACH DEPARTMENT OF ECONOMIC DEVELOPMENT 5
![Page 10: VBDA Monthly Cash Flow · 2019-10-17 · Beginning Cash $4,806,535 • Significant Cash Receipts $1,031 of monthly interest income $500,000 transfer of EDIP Appropriations • Significant](https://reader036.fdocuments.in/reader036/viewer/2022081402/5f117f8d564a6c1fd457e3b2/html5/thumbnails/10.jpg)
SITE PLAN: 2809 Crusader Circle (Front Rendering)
VIRGINIA BEACH DEPARTMENT OF ECONOMIC DEVELOPMENT 6
![Page 11: VBDA Monthly Cash Flow · 2019-10-17 · Beginning Cash $4,806,535 • Significant Cash Receipts $1,031 of monthly interest income $500,000 transfer of EDIP Appropriations • Significant](https://reader036.fdocuments.in/reader036/viewer/2022081402/5f117f8d564a6c1fd457e3b2/html5/thumbnails/11.jpg)
SITE PLAN: 2809 Crusader Circle (Rear Rendering)
VIRGINIA BEACH DEPARTMENT OF ECONOMIC DEVELOPMENT 7
![Page 12: VBDA Monthly Cash Flow · 2019-10-17 · Beginning Cash $4,806,535 • Significant Cash Receipts $1,031 of monthly interest income $500,000 transfer of EDIP Appropriations • Significant](https://reader036.fdocuments.in/reader036/viewer/2022081402/5f117f8d564a6c1fd457e3b2/html5/thumbnails/12.jpg)
Questions?
VIRGINIA BEACH DEPARTMENT OF ECONOMIC DEVELOPMENT 8
![Page 13: VBDA Monthly Cash Flow · 2019-10-17 · Beginning Cash $4,806,535 • Significant Cash Receipts $1,031 of monthly interest income $500,000 transfer of EDIP Appropriations • Significant](https://reader036.fdocuments.in/reader036/viewer/2022081402/5f117f8d564a6c1fd457e3b2/html5/thumbnails/13.jpg)
PROJECT SUMMARY
2809 Crusader Circle
What? Relocation from 11,800 sf (Taylor Farm Rd) to 20,000
sf (Crusader Circle) Storage, warehouse/distribution Easement compliance approved by Navy
INVESTMENT (within 36 months)
JOBS
LOCATIONCAPITAL INVESTMENT AMOUNT
REAL ESTATE $1,250,000
MACHINERY AND TOOLS $50,000
FF&E $200,000
TOTAL: $1,500,000
JOBS AMOUNT
Current FTEs
New FTEs
36
15Average wage of new jobs (excluding benefits) $65,000
VIRGINIA BEACH DEPARTMENT OF ECONOMIC DEVELOPMENT9
RECOMMENDATION EDIP Part “A” Grant: $45,000 Target industry sector:
Manufacturing and Defense
![Page 14: VBDA Monthly Cash Flow · 2019-10-17 · Beginning Cash $4,806,535 • Significant Cash Receipts $1,031 of monthly interest income $500,000 transfer of EDIP Appropriations • Significant](https://reader036.fdocuments.in/reader036/viewer/2022081402/5f117f8d564a6c1fd457e3b2/html5/thumbnails/14.jpg)
Temporary PlacemakingVBDA Update 9/17/19
![Page 15: VBDA Monthly Cash Flow · 2019-10-17 · Beginning Cash $4,806,535 • Significant Cash Receipts $1,031 of monthly interest income $500,000 transfer of EDIP Appropriations • Significant](https://reader036.fdocuments.in/reader036/viewer/2022081402/5f117f8d564a6c1fd457e3b2/html5/thumbnails/15.jpg)
Former Hotel Site Conditions
![Page 16: VBDA Monthly Cash Flow · 2019-10-17 · Beginning Cash $4,806,535 • Significant Cash Receipts $1,031 of monthly interest income $500,000 transfer of EDIP Appropriations • Significant](https://reader036.fdocuments.in/reader036/viewer/2022081402/5f117f8d564a6c1fd457e3b2/html5/thumbnails/16.jpg)
February 2019 Proposal
Temporary Placemaking - Norfolk
Temporary Park - Norway
![Page 17: VBDA Monthly Cash Flow · 2019-10-17 · Beginning Cash $4,806,535 • Significant Cash Receipts $1,031 of monthly interest income $500,000 transfer of EDIP Appropriations • Significant](https://reader036.fdocuments.in/reader036/viewer/2022081402/5f117f8d564a6c1fd457e3b2/html5/thumbnails/17.jpg)
Former Conditions
![Page 18: VBDA Monthly Cash Flow · 2019-10-17 · Beginning Cash $4,806,535 • Significant Cash Receipts $1,031 of monthly interest income $500,000 transfer of EDIP Appropriations • Significant](https://reader036.fdocuments.in/reader036/viewer/2022081402/5f117f8d564a6c1fd457e3b2/html5/thumbnails/18.jpg)
Current Conditions
![Page 19: VBDA Monthly Cash Flow · 2019-10-17 · Beginning Cash $4,806,535 • Significant Cash Receipts $1,031 of monthly interest income $500,000 transfer of EDIP Appropriations • Significant](https://reader036.fdocuments.in/reader036/viewer/2022081402/5f117f8d564a6c1fd457e3b2/html5/thumbnails/19.jpg)
“World Below The Brine” by Piece of Cake Productions
Public Art Additions
![Page 20: VBDA Monthly Cash Flow · 2019-10-17 · Beginning Cash $4,806,535 • Significant Cash Receipts $1,031 of monthly interest income $500,000 transfer of EDIP Appropriations • Significant](https://reader036.fdocuments.in/reader036/viewer/2022081402/5f117f8d564a6c1fd457e3b2/html5/thumbnails/20.jpg)
Public Art Additions
“Prismatic Play” by Aimee Bruce
![Page 21: VBDA Monthly Cash Flow · 2019-10-17 · Beginning Cash $4,806,535 • Significant Cash Receipts $1,031 of monthly interest income $500,000 transfer of EDIP Appropriations • Significant](https://reader036.fdocuments.in/reader036/viewer/2022081402/5f117f8d564a6c1fd457e3b2/html5/thumbnails/21.jpg)
Former Slab Resurfacing Concept
40’x80’
![Page 22: VBDA Monthly Cash Flow · 2019-10-17 · Beginning Cash $4,806,535 • Significant Cash Receipts $1,031 of monthly interest income $500,000 transfer of EDIP Appropriations • Significant](https://reader036.fdocuments.in/reader036/viewer/2022081402/5f117f8d564a6c1fd457e3b2/html5/thumbnails/22.jpg)
Slab Resurfacing
![Page 23: VBDA Monthly Cash Flow · 2019-10-17 · Beginning Cash $4,806,535 • Significant Cash Receipts $1,031 of monthly interest income $500,000 transfer of EDIP Appropriations • Significant](https://reader036.fdocuments.in/reader036/viewer/2022081402/5f117f8d564a6c1fd457e3b2/html5/thumbnails/23.jpg)
Multi-Court Concept
![Page 24: VBDA Monthly Cash Flow · 2019-10-17 · Beginning Cash $4,806,535 • Significant Cash Receipts $1,031 of monthly interest income $500,000 transfer of EDIP Appropriations • Significant](https://reader036.fdocuments.in/reader036/viewer/2022081402/5f117f8d564a6c1fd457e3b2/html5/thumbnails/24.jpg)
Multi-Court Signage
![Page 25: VBDA Monthly Cash Flow · 2019-10-17 · Beginning Cash $4,806,535 • Significant Cash Receipts $1,031 of monthly interest income $500,000 transfer of EDIP Appropriations • Significant](https://reader036.fdocuments.in/reader036/viewer/2022081402/5f117f8d564a6c1fd457e3b2/html5/thumbnails/25.jpg)
Multi-Court
Multi-Court lines will be marked by October 12, 2019
![Page 26: VBDA Monthly Cash Flow · 2019-10-17 · Beginning Cash $4,806,535 • Significant Cash Receipts $1,031 of monthly interest income $500,000 transfer of EDIP Appropriations • Significant](https://reader036.fdocuments.in/reader036/viewer/2022081402/5f117f8d564a6c1fd457e3b2/html5/thumbnails/26.jpg)
Estimated Budget
![Page 27: VBDA Monthly Cash Flow · 2019-10-17 · Beginning Cash $4,806,535 • Significant Cash Receipts $1,031 of monthly interest income $500,000 transfer of EDIP Appropriations • Significant](https://reader036.fdocuments.in/reader036/viewer/2022081402/5f117f8d564a6c1fd457e3b2/html5/thumbnails/27.jpg)
Budget Update
Accomplished Items Expense
8x8 Wood Landscape Timber $2,793
Topsoil & Hauling $2,075
Turf-Sod $1,434
Slab Resurfacing $4,990
Shrubs and Groundcovers $1,072
Outstanding Items
Multi-Court Marking $5,809
Signage $1,000
Address Inside of Wall $4,000
Total $23,173