powered by the people d · 2019-11-18 · davis downtown po box 72497 davis, ca 95617 530-756-8763...

19
Davis Downtown PO Box 72497 Davis, CA 95617 530-756-8763 INFO@DAVISDOWNTOWN. COM WWW. DAVISDOWNTOWN. COM DAVIS DOWNTOWN DBID REPORT 2018-2019 Powered by the People 2019-2020 1

Upload: others

Post on 17-Mar-2020

1 views

Category:

Documents


0 download

TRANSCRIPT

Page 1: Powered by the People D · 2019-11-18 · Davis Downtown PO Box 72497 Davis, CA 95617 530-756-8763 info@davisdowntown.com D avis D owntown DB i D R epo R t Powered by the People 2019-2020

Davis DowntownPO Box 72497

Davis, CA 95617

[email protected]

www.davisdowntown.com

Dav

is D

ow

nto

wn

DBi

D R

epo

Rt

201

8-2

019

Powered by the People

2019

-202

0

1

sworley
Text Box
Attachment 4
sworley
Text Box
Page 2: Powered by the People D · 2019-11-18 · Davis Downtown PO Box 72497 Davis, CA 95617 530-756-8763 info@davisdowntown.com D avis D owntown DB i D R epo R t Powered by the People 2019-2020

the downtown Business improvement district (dBid) was formed in 1989 and covers a 32-block area of the downtown. The DBID empowers downtown businesses to self-assess annual fees to be used in support of the economic well-being of the DBID. Activities of the DBID include marketing and promotion, events, and advocacy.

Davis Downtown was organized concurrently with the formation of the DBID in 1989 and is the entity approved each year by the Davis City Council to execute the business of the DBID.

Group Business Descriptions 2019 # of Businesses PaymentBID I Individual licenses held 81 $58.45

BID II Retail, manufacturing, and utilities 163Assessments based on gross revenue up to $2 million capBID III Services 112

BID IV Professional and wholesalers 145

BID V Financial institutions 13 $661.55

BID VI Branch establishments 9 $22.08

BID VII Commercial leasing businesses 93 $142.58 for first property leased, $71.30 for each additional com-

BID VIII Commercial leasing branch 18 $71.30 (Branch for above)

TOTAL 634

aBout Davis Downtown

2

Page 3: Powered by the People D · 2019-11-18 · Davis Downtown PO Box 72497 Davis, CA 95617 530-756-8763 info@davisdowntown.com D avis D owntown DB i D R epo R t Powered by the People 2019-2020

the dBid is composed of two specific areas; the Core Benefit Zone and the Periphery Core Benefit Zone. The two benefit zones cover 32 square blocks with A Street on the West, I Street on the East, 1st Street on the South, and 5th Street to the North. Also included in the Bene-fit Zone is the business corridor on G Street and H Street, between 5th Street and 8th Street.

we are at the center of an eclectic community which pairs a world-class university with the agricultural heritage of a City striving to retain its small-town feel.

Alive with activity seven days a week, downtown Davis draws residents and visitors alike to experience fine food and wines, retail, services, arts, and entertainment in an extraordinary and sustainable gathering place.

core Benefit Zone

periphery

core Benefit Zone

aBout Davis Downtown

3

Page 4: Powered by the People D · 2019-11-18 · Davis Downtown PO Box 72497 Davis, CA 95617 530-756-8763 info@davisdowntown.com D avis D owntown DB i D R epo R t Powered by the People 2019-2020

Davis Downtown staff

Bill HaBicHtexecutive DiRectoR - 50%

Katy KaRnsaRtaBout cooRDinatoR - 65%

elizaBetH eiDanizaDeHMaRKeting cooRDinatoR - 50%

sHeRi Heinvice-pResiDent

fReewHeeleR Bicycles

secRetaRy

ROYAL GUEST HOTELS

TIM MECHtReasuReR

JosHua cHapManpResiDent

aRMaDillo Music

officeRs

JULIE OTTOBoaRD MeMBeR

RE/MaX REAL ESTATE

BoaRD MeMBeR

NEWMAN ASSOCIATES

RoB ReaDBoaRD MeMBeR

f stReet DispensaRy

LANDON CHRISTENSENBoaRD MeMBeR

PDQ FINGERPRINTING

ADAM ANDREWSBoaRD MeMBeR

FROGGY'S/TOMMY J'S

SARAH WORLEYBoaRD liaison

city of Davis

TERRY SELKBoaRD liaison

yolo county visitoR BuReau

MaBel salonBoaRD liaison

uc Davis

cHRis soDeRQuistBoaRD MeMBeR

RepoweR yolo

NATE YUNVANITSAITBoaRD MeMBeR

UNIVERSITY OF BEER

BoaRD anD liaisons

davis downtown accomplishes its administrative, advocacy, event organizing, and marketing activities with three part-time staff (1.65 full-time staff hours), an 11-member volunteer Board of Directors, and three organizational Board Liaisons (representatives from the City of Davis, UC Davis, and the Yolo County Visitors Bureau).

ouR teaM 2019-2020

ANDREW NEWMAN

BRIANNE MALONEY

THREE MILE BREWING

4

Page 5: Powered by the People D · 2019-11-18 · Davis Downtown PO Box 72497 Davis, CA 95617 530-756-8763 info@davisdowntown.com D avis D owntown DB i D R epo R t Powered by the People 2019-2020

the davis downtown Board of directors rely on the efforts of its advisory committees to assist in the support and the well-being of the Downtown Business Improvement District (DBID). Davis Downtown advisory committees operate as workgroups and provide two elements in downtown activities.

1. Advisory committees provide tactical support for Board activities andinitiatives. With a number of advocacy and marketing efforts takingplace every year, support from our committees assists in distributingthe workload and improving opportunities for organizational success.

2. Advisory committees provide input and recommendations to the Board.Input and recommentdations from the various committees helps the Boardtake appropriate action and to better serve our member businesses.

advisory commit tee memBership is open to businesses within the DBID and to all members of our community. This open membership model creates an in-clusive environment where ideas can be shared between business owners and community stakeholders. Through email and our website, Davis Downtown actively invites member businesses and the community to participate on one of our four advisory committees.

advisory committees

the visioning and community relations commit tee proactively ex-plores and reviews the current direction of downtown Davis, as well as the “big picture” possibilities for the future of the DBID with a specific focus on economic development.

the parking commit tee works with the City of Davis to understand, de-velop, monitor, and communicate information regarding Downtown Davis parking utilization and policies, and their impact upon Downtown businesses, employees, and customers.

the marketing commit tee develops and executes marketing strategies to promote downtown Davis. This effort includes oversight of events that both originate and take place within downtown Davis.

the Bar and restaurant commit tee fosters continuing communication be-tween bars, restaurants, other downtown businesses, city staff and services (PD and Fire), and the community at large.

Davis Downtown coMMittees

5

Page 6: Powered by the People D · 2019-11-18 · Davis Downtown PO Box 72497 Davis, CA 95617 530-756-8763 info@davisdowntown.com D avis D owntown DB i D R epo R t Powered by the People 2019-2020

davis downtown actively leads and energizes our Downtown businesses in an effort to maintain Downtown Davis as the primary business, entertainment, cultural, and social center of Davis.

our organiZational framework is critical to the success of our organizaiton and Downtown Davis. Our framework serves as an operational guideline and assists in identifying areas where resources, such as staff, time, and funds, can be allocated. It enables us to develop a consistent approach to business activities and serves as a guide for marketing, outreach, and advocacy efforts. More importantly, our framework provides our organiza-tion the freedom to adapt to the changing downtown landscape and the flexibility to take advantage of unique opportunities.

davis downtown framework

• Promote & publicize the events, services, and products offered Downtown.• Advocate for consistent maintenance and expansion of Downtown’s aesthetic elements, including

landscaping, trees, lighting, and public art.• Assist with Chamber/Visit Yolo/City/UC Davis planning activities to reduce overlap and competition.• Advise on City development ordinances, design guidelines, development fees, and the planning process.• Incentivize optimization and full usage of Downtown property; both private and City-owned parcels.• Advocate for zoning outside of Downtown to limit small office use in light industrial and R & D sectors of the

city.• Participate in the review of all City-owned Downtown parcels for potential higher uses.• Identify and promote strategies to increase pedestrian and bicycle transportation to ease the flow of

automobile traffic and provide ample parking.• Encourage the establishment of exciting shopping opportunities and support the development of more retail

space.• Support construction and redevelopment in the Downtown to increase available office space.• Encourage the development of more living units and an increase in the number of residents in or near

Downtown Davis.• Promote the establishment of more space for entertainment and the arts.

pRioRities anD oBJectives

6

Page 7: Powered by the People D · 2019-11-18 · Davis Downtown PO Box 72497 Davis, CA 95617 530-756-8763 info@davisdowntown.com D avis D owntown DB i D R epo R t Powered by the People 2019-2020

2019-2020 Board priorities

• engage, activate, and communicate with memBers and partners - Provide resources and staff timeto enrich, deepen, and broaden relationships between Davis Downtown, member businesses, and partnerorganizations.

• marketing, programs, and events - Enhance and expand local and regional marketing, program, andevent opportunities.

• general plan update - Assist the City of Davis in updating the Core Area Plan/General Plan to ensure thefuture growth and success of the Downtown and our community.

• downtown parking, access, and moBility - Continue to address parking and mobility issues inDowntown Davis. Seek City Council support in allocating the resources necessary to implement the CityCouncil approved Downtown Parking Task Force recommendations.

• downtown cleanliness, safety, and aesthetics - Brainstorm ideas, commit resources, and solicitsupport to improve the visual appeal, safety, and aesthetics of the Downtown.

• community support - Collaborate with our social service provider partners and seek opportunities to meetthe needs of all segments of our community.

• Business innovation and development - Continue to provide support for programs, initiatives,organizations, and events that encourage economic development and economic growth in and around Down-town Davis.

the davis downtown Board of directors evaluates a variety of programs, efforts, and initiatives to deter-mine how best to allocate organizational resources. We seek priorities that increase business opportunities for our member businesses while elevating the community as a whole.

pRioRities anD oBJectives

7

Page 8: Powered by the People D · 2019-11-18 · Davis Downtown PO Box 72497 Davis, CA 95617 530-756-8763 info@davisdowntown.com D avis D owntown DB i D R epo R t Powered by the People 2019-2020

dBid self-assessment fees are collected by the City of Davis in conjunction with the annual Davis business license renewal process. DBID assessment fees paid by Downtown business and property owners are passed-through to Davis Downtown. The fees are used for marketing, advocacy, and events.

Davis Downtown develops and submits to the City of Davis an annual budget describing the estimat-ed revenue and expenses for the year. Annual in-come from DBID fees vary from year-to-year de-pending upon a variety of factors such as local and national economic health, business mix in our Down-town, business activities, and consumer behavior. Annual expenses for Davis Downtown vary depending upon actual expenses, changes in priorities, and unique marketing and promotional opportunities.

Because of potential fluctuations in both revenue and expenses, Davis Downtown develops a finan-cially responsible budget that allows us to continue operations in the event revenue falls below annual estimates and, conversely, allows us to expand our marketing and advocacy efforts if annual revenue exceeds expectations.

estimated Budget 2020-2021 (snapshot)

Estimated DBID Fees for 2020-2021 $185,000 Estimated Total Income $180,075Misc Expenses 2,750General Admin 36,050Marketing 37,800Payroll 91,650Total Expenses $ 168,250

See Attachment A for complete budget information.

in 2020-2021, davis downtown will Be woRKing to BuilD up its inteRnal infRastRuctuRe to:1. seRve tHe Business coMMunity tHRougH gReateR tRanspaRency anD coMMunication

2. engage tHe visitoRs, ResiDents anD patRons of tHe Downtown tHRougH incReaseD MaRKeting

3. Develop inteRnal systeMs tHat taKe aDvantage of cuRRent tecHnologies to iMpRove efficiencies

financials

8

*

* $5,000 difference is due to: Gift Card Program Income: $77,000 Gift Card Program Expense: ($82,000) ($5,000)

Page 9: Powered by the People D · 2019-11-18 · Davis Downtown PO Box 72497 Davis, CA 95617 530-756-8763 info@davisdowntown.com D avis D owntown DB i D R epo R t Powered by the People 2019-2020

marketing and promotions are essential for attracting business and visitors to Downtown Davis. As the vibrant core of our community, businesses are attracted by the opportunities of owning a business in Downtown Davis. Visitors are attracted to the inviting and walkable downtown which is home to a variety of stores, restaurants, and services.

davis downtown programs AND ACTIVITIES

• art aBout - Brings residents and visitors from the surrounding region to Downtown Davis each month to enjoy thewonderful art and entertainment our community has to offer.

• treat trail - Downtown businesses open their doors and invite trick-or-treaters in for candies, goodies, andsometimes a good scare. Thousands of people from Davis and surrounding communities attend this distinctive Davisevent.

• window decorating contest - Downtown businesses decorate their storefronts in celebration of theHolidays. The additional lights and colors added to the festive shopping experience in Davis.

MaRKeting anD pRoMotions

• MIX 96RADIO PROMOTION - BLACK FRIDAY

• UGLY SWEATER CONTEST

• 1ST ANNUAL WINE WALK

• HAPPY HOUR AT PALM COURT

• SHOP SMALL SATURDAY

• COOL CUISINE BURGER BATTLE

9

Page 10: Powered by the People D · 2019-11-18 · Davis Downtown PO Box 72497 Davis, CA 95617 530-756-8763 info@davisdowntown.com D avis D owntown DB i D R epo R t Powered by the People 2019-2020

MaRKeting anD pRoMotions

30 on 30 - Shop at the businesses you know and love on the 30th of each month. Davis is a wonderful place to live and we want to remind you, the commu-nity, to think of our Downtown first and support our local businesses. On the 30th of each month, Downtown businesses will offer-up some exciting deals so you can head Downtown and enjoy all that our community has to offer.

30 on 30 - Shop at the businesses you know and love on the 30th of each month. Davis is a wonderful place to live and we want to remind you, the commu-nity, to think of our Downtown first and support our local businesses. On the 30th of each month, Downtown businesses will offer-up some exciting deals so you can head Downtown and enjoy all that our community has to offer.

davis downtown window decorating contest - Go-ing into it’s 8th year, the Davis Downtown Window Decorating Contest continues to thrill shoppers during the holiday season. Downtown businesses pull out all the stops to compete for hav-ing the “Best Holiay Window Decorations.” Lights, colors, and festive storefronts help bring shoppers to our Downtown both day and night from November throught December. Our secret panel of judges and community members can vote for their fa-vorite holiday window.

artaBout wine walk - Davis Down-town turned the February Art About into an ultra successful wine walk. A commu-nity event for people to enjoy art, try local wine, and explore the downtown! Come to the February Wine Walk for Davis Downtowns most successful Art About of the year! The perfect date night in Davis Downtown.

10

Page 11: Powered by the People D · 2019-11-18 · Davis Downtown PO Box 72497 Davis, CA 95617 530-756-8763 info@davisdowntown.com D avis D owntown DB i D R epo R t Powered by the People 2019-2020

treat trail / dia de los muertos

This wonderfully unique Down-town Davis tradition bring chil-dren to our Downtown to enjoy trick-or-treating in a safe and fun environment.

In recent years, this Halloween event has been expanded to include a Dia de los Muertos celebration. The combination of the two events has created a multi-cultural event for all ages and attracts visitors from across the region.

Rain or shine, join us on Hallow-een Day in Downtown Davis.

MaRKeting anD pRoMotions

2nd friday art aBout - A monthly self-guided artwalk, exploring art installations and receptions at galleries, art co-ops, and businesses in Davis. This free event offers art, activities, live music, complimentary wine and refreshments, and opportunities to converse with featured artists.

11

Page 12: Powered by the People D · 2019-11-18 · Davis Downtown PO Box 72497 Davis, CA 95617 530-756-8763 info@davisdowntown.com D avis D owntown DB i D R epo R t Powered by the People 2019-2020

• Davis Odd Fellows• Davis Music Fest• Davis Shakespeare Ensemble• Rock Band University• Davis Discover• Whole Earth Festival• Bike Month• Davis Farmers Market• UCD Athletics• UCD Fall Welcome

promotional partnerships

The marketing and promotion of Downtown Davis is a significant task; one that is made more effective through the development of partnerships with var-ious organizations and groups in our community. Through these partnerships, Davis Downtown is able to better leverage our limited resources in support of our mission. We are also able to connect with a greater cross-section of our community when coordinating with our promotional partners.

other partnerships

Davis Downtown is constantly looking for events, activities, and organizations that help make Downtown Davis an exciting place to visit. Here are some of the partnerships supported and which we look forward to supporting in the future.

• Downtown Twinkle Lights• Downtown Banners• Downtown Open House• Davis Arts Center• Downtown Art and Murals• Taste of Davis• St. Baldrick’s Day• Holiday Tree Lighting• UCD Alumni Association

MaRKeting anD pRoMotions

12

Page 13: Powered by the People D · 2019-11-18 · Davis Downtown PO Box 72497 Davis, CA 95617 530-756-8763 info@davisdowntown.com D avis D owntown DB i D R epo R t Powered by the People 2019-2020

connecting with memBer Businesses, residents of Davis, and visitors is essential to our marketing, promotion, and advocacy efforts. We are fortunate to have created an extensive electronic communications network that allows us to share rich and robust information in a near real-time manner. Our communication channels enable us to share infor-mation about what our Downtown has to offer.

Our website and social media resources provide us with the opportunity actively engage with the community and to listen to those who work and play in Downtown Davis. Using our online resources to engage with stakeholders allows us to better shape the direction of our organization and to better serve our community.

davisdowntown.com

Showcases our member businesses, high-lights activities in Downtown Davis.• Avg. of 9,572 visits per month

instagram.com/davis.downtown

(#DowntownDavis and #DavisDowntown)• 1,012 followers.• 11k+ hashtag posts.

twit ter.com/davisdowntown

• 2,560 followers

coMMunity engageMent

• 9,323 Page Likes• 516 visits (28 day summary)• Avg. reach 950 (29 day

summary)

faceBook.com/davisdowntown

Top Channels

Organic SearchDirectReferralSocial26.4%

68.8%

13

Page 14: Powered by the People D · 2019-11-18 · Davis Downtown PO Box 72497 Davis, CA 95617 530-756-8763 info@davisdowntown.com D avis D owntown DB i D R epo R t Powered by the People 2019-2020

connecting customers with downtown Businesses is an essential part of business success. Davis Downtown offers a variety of ways for downtown business to promote their business while helping keep downtown Davis the fun, vibrant, and exciting center of our community. These services can be used independently or in combination to provide greater marketing reach for little to no cost. Here are a few of the resources available to our member businesses.

davisdowntown.com - The member business listing and the event calendar are the two main components of our website available to our members. Members can add customized business listings or special events that can be seen by over 7,000 visitors per month.

email marketing is one of the best ways to reach people who are interested in our fun an exciting downtown. Davis Downtown makes our email ser-vice available to our members. Businesses can use this free ser-vice to share special event i n f o r m a -tion, to a growing list of downtown Davis fans.

social media allows us to connect with people from across the region quickly and easily. We gladly support our members through our social media channels.

memBers can choose from a number of free and/or afford-able marketing opportunities available from Davis Down-town. Treat Trail - Window Decorating Contest - Davis- Twinkle Light Program - Shop Small Davis - Downtown Ban-ners - Picnic Day - Holiday Tree Lighting - Fall Welcome - Wine walk , and more.

MeMBeR seRvices/ResouRces

davis downtown gift card

The Gift Card program encour-ages the sale and use of gift cards which can be used at any business within the DBID that ac-cepts credit cards and is enrolled in the Gift Card program.

The 2018-2019 period involved the sale of 1,016 cards for a total of $53,968.00. Gift cards are dollars that might not otherwise be spent in Davis. Many cards are purchased from outside of Davis as gifts to local residents.

14

Page 15: Powered by the People D · 2019-11-18 · Davis Downtown PO Box 72497 Davis, CA 95617 530-756-8763 info@davisdowntown.com D avis D owntown DB i D R epo R t Powered by the People 2019-2020

a great place to Be - Downtown Davis is home to a thriving business district. Restaurants and retail provide for an exciting shopping and dining experience. New businesses continue to make Downtown Davis their home. Property owners are re-investing in our Downtown by upgrading properties with new façades or with new retail/office space which adds to the distinctively Davis Downtown experience.

As we move forward, we will continue to deliver on our marketing and advocacy promise to our membership. We will seek opportunities that will help with member success and that our Downtown continues to serve as the core of our community; a place rich with amenities, nightlife, and culture.

exciting events - Downtown Davis is home to a number of exciting events that take place throughout the year. These events bring thousands of visitors to our city and our Downtown on an annual basis and add to the excitement in Downtown Davis. In the coming year, we will continue to support successful Davis Downtown events and seek new event hosting opportunities either directly through Davis Downtown programs or through partnerships with the many local organizations that call our community and Downtown Davis their home.

The success of our established programs, such as ArtAbout and our Holiday programs, along with our new marketing endeavors such as Shop Small Davis, Council Celebrations, and select event sponsorships, has made Downtown Davis an attractive regional destination on a year-round basis.

downtown partnerships - Davis Downtown attributes much of its success to the relationships we have developed over the years. By working in concert with the City of Davis, the Davis Chamber of Commerce, Visit Yolo, and other Downtown stakeholders, we are able to more easily achieve goals that benefit our community as a whole.

Our Board Priorities and Downtown Framework will serve as the foundation for developing joint priorities with our partner organizations. Through collaboration, we will continue to seek opportunities to move our priorities forward in support of Downtown Davis, the City of Davis, and Yolo County.

We continue to see positive results from participation in the 2x2 meetings with the City of Davis, the Davis Chamber of Commerce, and the Visit Yolo. The 2x2 meetings provide opportunities for open and candid discus-sion on important topics and assist in moving common objectives forward.

tHe yeaR aHeaD

15

in 2020-2021, davis downtown will Be woRKing to BuilD up its inteRnal infRastRuctuRe to:1. seRve tHe Business coMMunity tHRougH gReateR tRanspaRency anD coMMunication

2. engage tHe visitoRs, ResiDents anD patRons of tHe Downtown tHRougH incReaseD MaRKeting

3. Develop inteRnal systeMs tHat taKe aDvantage of cuRRent tecHnologies to iMpRove efficiencies

Page 16: Powered by the People D · 2019-11-18 · Davis Downtown PO Box 72497 Davis, CA 95617 530-756-8763 info@davisdowntown.com D avis D owntown DB i D R epo R t Powered by the People 2019-2020

a regional destination - Downtown Davis offers a distinctively local shopping, dining, and arts & entertainment experience which makes us an attractive regional destination. We expanded our reach and took advantage of regional online marketing opportunities. Leveraging Sacramento newspapers and promoting events through regional-focused online adver-tising helped us connect with outside of Davis. Our advertising goal for 2020 - 2021 will be to continue marketing the Downtown on a regional basis through print and online promotions. We hope to share our vibrant and exciting Downtown with visitors from across the region.

entrepreneurial spirit - Davis Downtown recognizes the benefit of creat-ing an entrepreneurial environment in our Downtown. We have worked a number of years to make our Downtown walkable, bikeable, colorful, rich in experiences, and ultimately, attractive to new businesses. In 2020 - we will continue to facilitate the development of the entrepreneurial spirit in our Downtown.

memBer outreach - Serving our members and our community hinges on our ability to connect with and understand the needs of our member busi-nesses. This year we continued our efforts of connecting with our member businesses. We looked for ways to improve the visibility of our organization and our services to our members using email, social media, and direct mail-ers, and door-to-door visits. We will continue our outreach efforts in the coming year. With greater participation, we hope to better understand the needs of our members and properly serve those needs.

downtown davis is the huB of our community - It is home to a wide variety of retail, restaurants, services, professionals, and organizations that serve our local community and attracts visitors from across the region. Each and every downtown business plays an important role in the success of the Downtown. In the year ahead, we hope that we can support a variety of activities and programs that allow all of our member businesses to flourish.

We look forward to seeing you in Downtown Davis! Davis DowntownPO Box 72497

Davis, CA [email protected]

www.davisdowntown.com

tHe yeaR aHeaD

16

communities

2021

Page 17: Powered by the People D · 2019-11-18 · Davis Downtown PO Box 72497 Davis, CA 95617 530-756-8763 info@davisdowntown.com D avis D owntown DB i D R epo R t Powered by the People 2019-2020

Income2018-2019 2019-2020

Actuals2019-2020 2020-2021

End of Year

As of 8/31/19 Budgeted Proposed

Operating IncomeBank Interest 145 109 75 75

DBID Fees 194,381 187,449 185,000 185,000Downtown Beautification Funds

Misc Program Income 6,915 0 15,000 0Total Operating Income 201,441 187,558 200,075 185,075

Program IncomeGift Card Program Income 62,916 14,016 77,000 77,000

Gift Card Program Expense (64,670) (12,473) (82,000) (82,000)Total Program Income (1,754) 1,543 (5,000) (5,000)

Total Income 199,687 189,101 195,075 180,075

Expenses

Flexible Expenses Miscellaneous Expenses

Capital Equipment 1,943 2,000 2,000Visioning Committee 0 0 250 250

Parking Committee 0 0 250 250Marketing Committee 0 0 250 250

Total Committee 0 0 750 750

Total Miscellaneous Expenses 0 1,943 2,750 2,750

General AdministrationAccounting Fees 5,715 2,663 4,000 4,000

Bank/Merchant Fees 1,254 196 100 200Consultant Services 1,811 6,437 1,000 2,000

Insurance 5,329 4,462 5,000 5,000Member Outreach 5,920 0 3,500 3,500

Memberships 110 0 1,000 1,000

Attachment A

17

Page 18: Powered by the People D · 2019-11-18 · Davis Downtown PO Box 72497 Davis, CA 95617 530-756-8763 info@davisdowntown.com D avis D owntown DB i D R epo R t Powered by the People 2019-2020

Newsletters/Email 216 126 300 300Phone/Internet 1,358 902 1,500 1,500

Postage/PO 202 209 250 250Prof Dev/Board Training 388 0 1,000 2,000

Rent 7,425 4,725 8,100 8,100Retreat 2,202 429 2,000 1,000

Subscriptions/Books 364 0 300 300Supplies/Office 1,737 410 2,000 2,000

Taxes/Filing Fees 470 201 500 500 Technology Support 1,834 1,078 2,000 2,000

Utilities 2,604 1,096 2,000 2,000Total General Administration 38,965 22,934 35,050 36,150

Marketing/PromotionsMovie Theater 800 0 1,500 800

Online 4,912 1,446 12,000

Print 10,479 4,575 10,000 10,000

Printed Materials/Copies 8,877 1,460 6,000 6,000Prizes/Awards 3,350 0 3,000 1,000

Promotional Products 6,828 346 5,000 5,000Specialty Services 13,201 3,332 5,000 5,000

Sponsorships 8,574 750 4,000 4,000Total Marketing 57,021 11,909 46,500 37,800

Payroll StaffArtAbout Coordinator 19,244 10,315 20,800 20,800

Director 36,410 15,105 33,500 33,500Marketing Coordinator 15,577 11,480 28,350 28,350

Intern/Staff 0 0 1,000 1,000Total Staff 71,231 36,901 83,650 83,650

Employer Payroll Taxes 6,261 3,538 8,000 8,000Total Payroll 77,492 40,439 91,650 91,650

Uncategorized Expense 200 675

Total Expenses 173,677 77,900 175,950 168,250

Net Income $25,310 $111,201 $19,125 $16,825

Financial Reserves2018-2019 Reserves (Actual) $66,535

18

Page 19: Powered by the People D · 2019-11-18 · Davis Downtown PO Box 72497 Davis, CA 95617 530-756-8763 info@davisdowntown.com D avis D owntown DB i D R epo R t Powered by the People 2019-2020

2019-2020 Target Reserves (3 Mo. Avg. Expenses)

$45,000

2020-2021 Target Reserves $45,000

* The fiscal year for Davis Downtown is from February 1 to January 31. "As of" information reflectsexpenses from only a

portion of the fiscal year.

19