HomeMy WebLinkAbout09 - Newport Beach & Company 2015/2016 Marketing Plan Addendum and Budget andCTY OF
F
NEWPORT BEACH
City Council Staff Report
August 11, 2015
Agenda Item No. 9
TO: HONORABLE MAYOR AND MEMBERS OF THE CITY COUNCIL
FROM: Dave Kiff, City Manager — (949) 644 -3002, dkiff @newportbeachca.gov
PREPARED BY: Tara Finnigan, Assistant to the City Manager / Public Information Manager
PHONE: 949 - 644 -3035
TITLE: Newport Beach & Company 2015/2016 Marketing Plan Addendum and Budget and
the Newport Beach Tourism Business Improvement District Fiscal Year 2015 -2016
Annual Report and Budget
ABSTRACT:
Visit Newport Beach, Inc. (VNB), a division of Newport Beach & Company, provides destination marketing
services to the City of Newport Beach (City) under an agreement for Tourism Promotion, Branding, and
Marketing Services (Agreement). Newport Beach & Company has submitted a 2015/2016 Biennial
Marketing Plan Addendum, which contains updated marketing strategies for VNB, and an updated Fiscal
Year (FY) 2015 -2016 budget for VNB for the City Council's review. VNB also serves as the administrator
for the Newport Beach Tourism Business Improvement District ( NBTBID). VNB has submitted the
NBTBID's FY 2015 - 2016 Annual Report and budget for the City Council's review and approval.
RECOMMENDATION:
a) Receive and file VNB's 2015/2016 Biennial Marketing Plan Addendum;
b) Review, approve and /or modify VNB's FY 2015 -2016 budget;
c) Review, approve and /or modify the FY 2015 -2016 NBTBID's Annual Report; and
d) Review, approve and /or modify the NBTBID's FY 2015 -2016 budget.
FUNDING REQUIREMENTS:
The current adopted budget includes sufficient funding for this project. Under its Agreement with the City,
VNB receives 18% of all Transient Occupancy Tax collected by the City to fund destination marketing
services and activities. Under the terms of the separate, City - NBTBID agreement, the NBTBID assesses its
eight member hotels 3% of gross short-term (stays less than 30 days) room rental revenue. The
assessments levied for the NBTBID are applied toward the activities described in the NBTBID's
Management District Plan (approved by the City Council on January 28, 2014) and summarized in its
annual report.
NE
DISCUSSION:
Visit Newport Beach, Inc. (VNB)
VNB, a non - profit organization (under IRS code §501(c)(6)), is the destination marketing organization for
Newport Beach. Under an Agreement with the City, VNB provides marketing services to the City and
community using transient occupancy tax revenues. The Agreement was first entered into on May 12, 2004
and will expire on December 31, 2024.
The Agreement was first amended on January 28, 2014. On August 12, 2014, the City Council authorized
the City Manager to enter into a second amendment to the Agreement to change the reporting timelines for
the Performance Standards / Marketing Goals report and the Marketing Plan from annual to biennial to
correspond to VNB's budget reporting timeline. The change allows VNB to submit a biennial marketing plan
and a biennial budget - in each even - numbered year during the term of the agreement - for the City
Council's review and approval. The biennial plan and budget were approved by the City Council in August
2014.
However, Newport Beach & Company submitted a 2015/2016 Biennial Marketing Plan Addendum
(Attachment A), containing updated marketing strategies for VNB, for the Council's review. Newport Beach
& Company also submitted an updated version of the FY 16 budget for VNB (Attachment B) for the City
Council's review and approval.
Newport Beach Tourism Business Improvement District (NBTBID)
The NBTBID is a business improvement district formed pursuant to the Property and Business
Improvement District Law of 1994, codified in Streets and Highways Code Section 36600 et seq., which
helps fund marketing and sales promotion efforts for Newport Beach tourism businesses. It was
established by Council Resolution 2009 - 21 on April 28, 2009 and is administered by VNB. The
Management District Plan for the renewed NBTBID - the document that details the district's boundaries,
funding and programs - was approved by the City Council in January 2014. The NBTBID's current, 10 -year
term will expire on January 31, 2014.
The NBTBID includes eight hotels or resorts, each consisting of 100 hotel rooms or more, located within
Newport Beach. They are: the Balboa Bay Club and Resort, the Fairmont Newport Beach, the Hyatt
Regency Newport Beach, the Island Hotel Newport Beach, the Newport Beach Marriott Bayview, the
Newport Beach Marriott Hotel & Spa, the Newport Dunes Waterfront Resort & Marina, and the Radisson
Newport Beach.
VNB, on behalf of the NBTBID owners association, has prepared the NBTBID's Fiscal Year 2015 — 2016
Annual Report (Attachment C) and submitted a more detailed FY 16 budget for the NBTBID (Attachment D)
for the City Council's review and approval. The annual report includes a summary of the NBTBID's
proposed activities and budget for the current fiscal year. The report does not contain recommendations to
alter the TBID boundaries or the method and basis for levying assessments in this fiscal year.
ENVIRONMENTAL REVIEW:
Staff recommends the City Council find this action is not subject to the California Environmental Quality Act
( "CEQA ") pursuant to Sections 15060(c)(2) (the activity will not result in a direct or reasonably foreseeable
indirect physical change in the environment) and 15060(c)(3) (the activity is not a project as defined in
Section 15378) of the CEQA Guidelines, California Code of Regulations, Title 14, Chapter 3, because it
has no potential for resulting in physical change to the environment, directly or indirectly.
NOTICING:
The agenda item has been noticed according to the Brown Act (72 hours in advance of the meeting at
which the City Council considers the item).
9 -2
ATTACHMENTS:
Description
Attachment A - Newport Beach and Company, Inc. 2015/2016 Marketing Plan Addendum
Attachment B - Visit Newport Beach FY 16 Budget
Attachment C - NBTBID FY 16 Annual Report
Attachment D - NBTBID FY 16 Budget
m
ew ort
& COMPANY
MARKETING PLAN ADDENDUM
2015/2016
El rrNB E OF
CONTENTS
Newport Beach & Company
Mission Statement
Objectives and Strategies
Executive Commitee
Executive Staff
Budget
Strategic Plan Schematic
Visit Newport Beach - Leisure
Mission Statement
Objectives and Strategies
Goals
Budget
04
05
06
07
08
09
10
11
13
13
Visit Newport Beach Conference Sales
Mission Statement 14
Objectives and Strategies 15
Budget 17
Celebrate Newport Beach
Mission Statement 18
Objectives and Strategies 19
Goals 20
Budget 21
Dine Newport Beach
Mission Statement
Objectives and Strategies
Goals
Budget
Enterprise Newport Beach
Balboa Village /Balboa Island
Mission Statement
Objectives and Strategies
Goals
Budget
Newport Beach TV
Mission Statement
Objectives and Strategies
Goals
Budget
22
23
25
25
26
27
30
31
32
33
35
35
M
NEWPORT
BEACH&COMPANY
Mission
Newport Beach & Company is a creative
and focused community - marketing
agency that is singularly committed
to telling the integrated Newport
Beach brand story. By embracing a
variety of neighborhoods, businesses
and individual unique voices into a
complementary story, Newport Beach &
Company strengthens all of its partners,
drives new revenue to the city and
enhances its overall vibrancy.
Vision
Newport Beach & Company aspires to
be the national model for outstanding
integrated community marketing and brand
leadership. As an entrepreneurial leadership
organization, Newport Beach & Company
is creative, innovative and professional in
building destination awareness both locally
and nationally which drives business and
economic growth. It strives to do for its
partners and stakeholders what they cannot
do individually.
Brand Promise
Newport Beach & Company is a
progressive, dynamic and innovative
marketing organization that brings
a results- oriented mindset along
with forward - looking attitude to the
community it serves. Embracing a
learning centered environment where
ideas can develop and be best used for
the benefit of its partners, Newport
Beach & Company's team is a passionate
steward for the Newport Beach brand.
It is resourceful in creating meaningful
marketing programs and services and
setting the standard for outstanding
destination leadership.
ew ort
� EACH
& COMPANY
"Newport Beach &
Company aspires
to be the national
model for outstanding
integrated community
marketing and
brand leadership:'
u
Objectives
Enhance and support all Newport Beach
& Company efforts by providing
consistent, ethical, and transparent
policies in the financial, human
resources, and technological operations.
Strategies
Professional development is
important to Newport Beach &
Company for the purpose of staff
education and development especially
since the team is now managing projects
for a variety of business units. The
purpose of encouraging staff to stay
up -to -date on training in their field is to
improve the performance of our team
and keep Newport Beach on the cutting
edge of what is happening in all areas.
Professional development promotes
the growth of individuals to strengthen
their skills used on the job and in our
community. Professional development
also provides the opportunity to
develop a sense of purpose, learn
best practices, broaden a positive
perception of our organization,
network with those in our industry,
and increase the capacity to gain
knowledge and mastery of techniques.
Technology Infrastructure
& Support
The technology infrastructure and
support is a critical component of
the existence of Newport Beach
& Company. The technology
infrastructure includes the hardware,
software, communications platforms,
and database management to ensure
the organization is optimized for
peak performance, management and
security. The infrastructure and support
includes contingency arrangements and
direction for acquisition of technology
resources. It considers changes in the
competitive environment, economies
of scale for information systems
staffing and investments, and improved
interoperability of platforms and
applications.
Newport Beach & Company will
continue to seek out open - source
platforms, such as our Content
Management System (CMS) for our
websites, which use WordPress software.
Additionally, utilize our Customer
Relations Management (CRM) tools
to expand the organization and each
business unit managed within it.
Newport Beach & Company also will
utilize strategic partnerships with
vendor and service providers that
will allow pinpoint accuracies and
controlled cost variables to ensure as
we grow we best manage tools (both
hardware and software) that will benefit
not just one but all parts of the overall
organization.
Operations
The operation of Newport Beach &
Company is best visualized in this
schematic framework to indicate how we
carry out all of the business functions.
The Brand Marketing Team is where all
of the marketing work is carried out for
each of the business units.
Within the Brand Marketing Team, the
following areas execute specific roles
and responsibilities.
The Brand Marketing Team is
comprised of three functional
areas: communications and brand
management; marketing and strategic
partnerships; and digital marketing and
new media.
The communications and brand
marketing team leads Newport Beach
& Company's international marketing,
media relations, communications, brand
management and design initiatives.
The marketing and strategic
partnerships team leads the company's
marketing and advertising, special
events, business development and
sponsorship, Enterprise Newport
Beach, Dine Newport Beach and visitor
concierge program including the
Fashion Island Visitor Center.
The digital marketing and new
media team leads Newport Beach
& Company's digital marketing,
website, e-mail marketing, social
media, blogging, video production and
Newport Beach TV.
Bestlnstion Makettng Marketing Sales Marketing Sales, Marketing, Saks Marketing, Base
Sales and Services and Services Services and and Services and Services
• Meeting Planners Residents Operations Resldads BIB
• Visitors Visitors ' Select Event • Msimrs Cammmunlcatans
Execution , MB Suppad
• Special Events . New Event ' Commun'Ty Events
�evesopme�rc •Business Retention
•S'ne Support
EXECUTIVE
COMMITEE
ANDY THEODOROU
CILllR
Newpurl Dunes AA�alerfroit Resort & Alarina
DENNIS O'NEIL
ICI? CH;VR
` ^ Cit3= of Newport Beach
LINDA
y BEIMFOHR
y, SE( RETARI
Iloruhlower Cruises & Events -
CANDACE
BISCONTE
TREASI,IVIER
ACCESS Destination Services
BO=ARD OF DIRECTORS
W
BRION AMENDT
Newport Channel Inn
CRAIG BATLEY
Burr White Realty
LINDA M. BEIMFOHR,
Hornblower Cruises & Events
RUTH BENJAMIN
Hyatt Regency Newport Beach
CANDACE BISCONTE
ACCESS Destination Services
HOMER BLUDAU
Former City Manager
ANNIKA CHASE
Disneyland Resort
SAM ELRABAA
Balboa Bay Resort
CHIEF JAY JOHNSON
Newport Beach Police Dept.
RUSS KLINE
American Express
KARL KRUGER
Fairmont Newport Beach
GIUSEPPE LAMA
The Resort at Pelican Hill
MELODY LANTHORN -GALE
Newport Beach Marriott Bayview
ROBERT LECK
Radisson Hotel Newport Beach
DAN MATUSIEWICZ
Finance DirectorCity of Newport
Beach
CAROL MCDERMOTT
Entitlement Advisors, LLC
DENNIS O'NEIL
City of Newport Beach
HOMER BLUDAU
!T NE
ATL_VIGE
Former City Alauager
KARL KRUGER
AIEAIBERAT LARGE
Fairmont Newport Beach
DEBBIE SNAVELY
PAST CILAIRPERSON
Marriott Newport Beacli Resort & Spa
TOM POLLACK
ExplorOcean
NINA ROBINSON
Hoag Hospital
GREGG SCHWENK
Newport Beach
Film Festival
DEBBIE SNAVELY
Newport Beach Marriott
Hotel & Spa
ANDYTHEODOROU
Newport Dunes Waterfront
Resort & Marina
TANYA THOMAS
Fashion Island
JIM WALKER
Bungalow Restaurant
GERARD WIDDER
Island Hotel
M
EXECUTI-V E
TEAM
GARY SHERNNI N MICHELLE DONAHUE
y PRESIDENT & CEO _ SENIOR VICE PRESIDENT
OF SALES
LESLEY SWAIN
(IIII =.F FINANCEII. OFFICER CATHERINE KENNEDY
DIRECTOR OF ADMLNISTRATION/
ASSISTANT TO TIIE CEO
DOUG McCLAIN
SIAI(M AICI; PRESIDENT/
i..III]'_[, AI_iRkETLNCOFFICER
NEWPORT BEACH & COMPANYTEAIII
MARKETING TEAM
MARK RUDYK
Senior Director of Digital Marketing
and New Media
JANE DRYDEN
Director of Brand Management
and Design
LESLIE DODS
Director of Special Events
and Development
BRIANNA SAUCEDO
Digital Marketing Specialist
COLLEEN COSTELLO
Marketing Coordinator
HALY HAIGH
Front Desk Visitor Concierge
SALES TEAM
AMANDA KLIEM
Director of Sales (Orange County:
Newport Beach, Costa Mesa, Santa
Ana, Anaheim; Washington, D.C.;
Maryland; Virginia; Utah; Colorado;
Nevada)
HILLARY BURTON
National Account Director (Pacific
Northwest; Hawaii /Alaska, California
State Associations; Northern CA;
Canada)
MICHELLE DEVINE
National Account Director (Orange
County Key Accounts; North &
South Carolina; Northeastern U.S.)
LORI HOY
National Account Director (Silicon
Valley; San Diego; Arizona; Texas;
New Mexico & Southeastern U.S.)
ENRIQUE PAULO
National Account Director (Orange
County, CA; Midwest)
AMANDA RENEE KENNING
Sales & Service Associate
ERIN STAPLEY
Sales & Research Coordinator
FASHION ISLAND
VISITOR CONCIERGES
LEON RODGERS
Visitor Concierge
STACY ALFARO
Visitor Concierge
KAREN FLEMING
Visitor Concierge
NEWPORT BEACH
PRODUCTION TEAM
DOMINIC DIMARE
Production Team Leader
LUIS HERERRA
Videographer /Editor
ED OLEN
Videographer /Editor
NEWPORT BEACH FOUNDATION
HOMER BLUDAU
Executive Director
U
BUDGET
NEWPORT BEACH & COMPANY
FORCASTED REVENUE
FY 2015
$2,274,785
FY ,.
$2,820,080
OPERATING EXPENSES
$2,032,395
$2,527,380
ADVERTISING
$76,264
$47,000
COMMUNITY RELATIONS
$66,330
$145,500
DIGITAL MARKETING /ADVERTISING
$16,000
$88,700
PUBLIC RELATIONS & COMMUNICATIONS
$75,000
$11,500
}
9 -10
THREE -YEAR STRATEGIC PLAN SCHEMATIC:
2015/2016 2017/2018
9 -11
OUR .
OUR PURPOSE AND DIRECTION
Enhance
Increase
Mission
Drive New and/ or Current Demand
Community
Entrepreneurship
Newport Beach & Company is the
Engagement
and Integration
community marketing agency that is
OUR •
singularly committed to telling the
integrated Newport Beach brand story
Elevate Destination/
Coordinate Measurable
Raise Community
Leverage
to targeted audiences and thereby
Community Marketing
Business Unit Strategies
Involvement
Necessary
strengthening all of its partners, driving
Awareness and Conversion
and Profile
Resources
new revenue to the city and enhancing
• _
PRIORITY
the overall economic vibrancy.
Vision
VNB • Increase linanclal support
• Increase
• Lead Board
r., eport Beach & Company is the
• Maximize OCVA and through sponsorships
community
succession
national model for outstanding
Visit California marketing • Enhance bleacher
presence
planning
integrated community marketing and
opportunities locations and sales for
through
brand leadership. As an entrepreneurial
• Participate in OCVA China Parade
offline /online
• Institute
organization, Newport Beach & Company
and Middle East visitor • Explore further television
conversations
ongoing staff
is innovative and professional in building
market preparedness coverage of Parade
talent search
destination and community awareness
program • Investigate new methods
• Reinstitute
both locally, nationally and internationally
• Increase branded drive -in to sponsor the July 4
Partner
• Know capital/
which drives business and economic
market programming Dunes event
Annual Dinner
operating
growth. It strives to do for its partners
• Enhance digital platform
system needs
and stakeholders what they cannot do
marketing NBTV
• Reactivate
with related
individually.
• Investigate mobile visitor • Develop new revenue
Annual
budget
information center opportunities
Marketing
OUR CULTURE
• Increase New York • Create new hotel in -room
Forum
• Ensure self
Values
conference sales video channel
supporting
Respect
engagement • Expand to 24 hour
• Increase
business units
Wellness
• Expand overall conference programming .
exposure for
Integrity
sales marketing • Develop new studio
the Newport
• Develop new
Employee Engagement
programming facility for improved
Beach brand
conference
Learning and Knowledge
• Strengthen TBID individual programming and revenue
through
sales
Adaptability and Innovation
hotel marketing efforts generation
high value
marketing
Customer and Stakeholder- centric
• Produce new historical
opportunities
business unit
DNB series on Newport Beach
to enhance
Brand Promise
•Increase stakeholder
group
Newport Beach & Company is a
engagement ENB
business
progressive, dynamic and innovative
programming • Strengthen programming
marketing organization that brings a
• Determine comprehensive for neighborhood districts
results- oriented mindset along with a
new funding formula based on individual
forward- looking attitude to the community
• Explore partnership with strategic plans
it serves. Embracing a learning centered
new Food and Wine • Further integrate
environment where ideas can develop
Festival enterprise marketing
and be best used for the benefit of its
• Continue strengthening across all business units
partners, Newport Beach & Company's
Restaurant Week
team is a passionate steward of the
• Increase online booking FNB
Newport Beach brand. It is resourceful in
capacity through new • Investigate film
creating meaningful marketing programs
website commission formation
and services and setting the standard for
• Seek potential partnership
outstanding destination and community
CNB opportunities with State
leadership.
• Develop "special guest" of California and Orange
concept every night of the County
OUR BUSINESS UNIT ABBREVIATIONS
Christmas Boat Parade
CNB: Celebrate Newport Beach
DNB: Dine Newport Beach
OUR OUTCOMES
ENB: Enterprise Newport Beach
FNB: Film Newport Beach
NBTV: Newport Beach TV
• Improved communitywide marketing • Higher group
room night production
and
VNB: Visit Newport Beach
effectiveness across all business units client loyalty
• Strengthening of the Newport Beach • Maximization
of signature special
event
community brand production
with improved economic
impact
• Greater and more integrated visitor and brand
enhancement
industry marketing • Increased
bottom line revenue
for City and
• Improved cost efficiency across all business units individual
businesses
9 -11
I
VTSIT
NEWPORT
BEACH
LEISURE TRAVEL
Mission
As the City of Newport Bea&s official
Destination Marketing Organization,
the mission of Visit Newport Beach
Inc. is to partner with the tourism and
hospitality industry by protecting and
nurturing the destination brand and to
deliver additional spending by leisure
and conference visitors, leading to
enhanced community economic vitality
and quality of life.
Visitor Brand Promise
Newport Beach is an Orange County
coastal fantasyland that represents a
"taste of the perfect life; a place where
visitors can experience a friendly,
sophisticated, aspirational lifestyle
that permits them to escape from daily
reality. Comprised of a collection of
/ unique islands and neighborhoods
that form their own distinct character,
the destination offers a combination of
affluence, quaintness, casual glamour
and attention to detail. Coupled with
the manmade and natural beauty of
the destination, this is the place that
allows the visitor to relax and recreate
the dream of what can be.
'VISIT eW ort
EACH
CALIFORNIA
"...partner with
the tourism and
hospitality industry
by protecting and
nurturing the
destination brand..."
E
i.:
Objective
Increase overall leisure travel to
Newport Beach through research - based,
innovative, and effective integrated
marketing initiatives.
Strategies
Research & Planning
Conduct annual tourism destination
research and planning to support all
brand and marketing initiatives.
Awareness & Brand Management
Generate awareness of a positive
destination brand identity that is in
sync and consistent with Visit Newport
BeacNs Brand Promise.
Collateral
Produce a variety of online and printed
collateral materials that promote
Newport Beach and its partners to
visitors and local residents.
Online Marketing
Website: For the 2015/16 year, focus
will continue on phase Il of a full
mobile plan, to enhance experiences
on mobile devices, look at integration
points with emerging technology and
hardware (apple watches /wearable
products) and increase key metric goal
conversions. Other areas of focus will be
the following:
. Meetings: Look at expanding more
tools and information in our meetings
sections with the goal of RFP and
planner conversions.
. Weddings: Continue to develop
content to help increase exposure
for Newport Beach as a weddings
destination.
• Stakeholders: increase the
business listings and leverage other
developments from Dine NB,
Enterprise Newport Beach and
NBTV to bring full- featured
stakeholder representation.
• Reservations: Continue the growth of
partner activities for booking online
while promoting more opportunities
for lodging exposure.
Social Media:
• The social media plan will continue
to focus on content growth with
increased segmented content from
the different business units that fall
under Newport Beach & Co. for
a diversified offering to the Visit
Newport Beach followers.
Social media channels will continue to
be developed with a content strategy
plan to maximize engagement while
building new channels for business
endeavors supporting other business
unit goals.
Email:
• Visit Newport Beach will continue
developing email acquisition strategies
and growth while focusing on
segmentation of lists. The digital team
will continue using ExactTarget for
targeted drip campaigns and follow -
up distribution flows with continual
refinement of email practices and
engaging with more frequency with
partners, consumers, and meeting
planners will be top priority.
Search Engine Optimization:
. Continual optimization and content
creation is vital for the indexing
and organic search growth of
VisitNewportBeach.com. Focus will
remain on optimizing the front and
back -end keyword content while
creating new content that is relevant
to the overall objectives and goals of
Visit Newport Beach. This includes
expansion of detail in each of the
individual 10 neighborhoods and
growth of stakeholder representation
among Restaurants and Things to Do.
Additional content generation among
the many social media channels will
also focus on building searchable
content while watching trends on
how social media content feeds into
search indexing.
Focus also will be on increasing
analytic data points to increase event
tracking and set conversion goals to
better understand how changes are
positively affecting end results and
allowing a better understanding of
consumer behavior.
Search Engine Marketing:
. Paid search advertising is a key
component of the overall plan and
objectives online while supplementing
SEO and organic growth. Budget
resources will increase by 10% year
over year and will focus on keyword
matching results from analytics to
optimize for best performing /volume
keywords. Additionally continual
A/B testing of ad groups for increased
results will be optimized through the
fiscal year.
Leverage Newport Beach & Co.
subsidiary websites & online channels:
. Additional development and
participation on divisional websites
that fall under the Newport Beach &
Co, umbrella will be a key part of the
overall online marketing plan to
cross - promote the destination and
all of its components.
These leveraged channels are:
• Dine Newport Beach
• Celebrate Newport Beach
• Enterprise Newport Beach (Balboa
Village Merchant Association, Balboa
Island Marketing Inc.)
• Newport Beach TV
Media Relations &
Communications
Creating demand to leisure audiences
is a key economic driver to the City
9 -13
of Newport Beach. The key role of
public relations and communications
is to pique the interest of travelers,
drive visitation and grow overnight
accommodation stays.
Media Relations
Public relations and communications'
main media relations efforts hinge
on strong, ongoing relationships with
target media, bloggers and influencers.
Nurturing current relationships, growing
our media database and increasing media
visits to the area are the top priorities for
the fiscal year ahead.
• Develop a 12 -month editorial outreach
plan surrounding the following:
•Seasons
• Themes - family, romance,
multi - generational
• Holidays - Valentine's Day, Fourth of
July, winter holidays
• Signature annual events
• Unique aficionado angles - family,
outdoor active, culinary, etc.
• Strategic travel trends and "best of"
opportunities
• Target Media Audiences:
• National media
• Drive markets including Los
Angeles, Inland Empire, Palm
Springs, and San Diego
• Tucson and Phoenix
• Southwestern Canada
• Orange County for local events
• Target Channels:
• Print
• Online
• Television
• Domestic Media Relations:
• Devise compelling story angles
centered around Newport Beach
• Proactive pitching to local, regional,
national media to place stories
• Facilitate incoming media requests
• Create custom itineraries for
visiting media
• Plan Familiarization (FAM) tours
around aficionado angles
• International Media Relations:
• Devise story angles for international
travelers
• Work with Black Diamond (UK) to
develop plans to resonate with their
market
• Develop custom itineraries for
international visiting media
Community Events
We provide extensive media relations
efforts around key events and seasonal
holidays, including:
• Dine Newport Beach Restaurant Week
• Newport to Ensenada International
Yacht Race /Balboa Village Fest
• Newport Beach Film Festival
• Newport Beach Jazz Festival
• Newport Beach Summer Concert Series
• 4th of July
• Christmas at the Beach
• Christmas Boat Parade
E- Communications
Blog Strategy
The Visit Newport Beach blog views
have grown substantially in the past
fiscal year and we aim to continue that
growth by the following:
• Continue to post blogs three times per
week for consistency and relevancy.
• Incorporate SEO- targeted copy
• Add to our dynamic group of guest
bloggers.
Consumer Enewsletter
Similar to the Visit Newport Beach blog,
the consumer Enewsletter has continued
to gauge the interest of consumers.
We will continue to give the consumer
informative and interesting information
about the destination to grown our
audience base.
Advertising & Promotions
Develop intergrated, advertising and
promotional campaigns in key target
markets that are on -brand and are
integrated with the other marketing
disciplines in order to generate:
• Increase year -round leisure travel from
day - trippers and first -time visitors
• Extend visitors' length of stay
• Encourage repeat visitation
International Marketing
Work in close collaboration with our
international agencies to educate and
promote Newport Beach to travel -
trade companies and travel media in
order to generate visitation to Newport
Beach. Key international markets
include China, Middle East and United
Kingdom. Proposed strategies for
FY2016 include:
Travel Trade Efforts
• Sales Calls and Trainings
• Trade and Consumer Shows
• Co -op Marketing Programs
• Consumer Promotion to encourage
visitation and bookings (United
Kingdom only)
• Brochure Analysis
• In- Market Familiarization Tours
• Trade Communications
PR Efforts
• Press Office Functions
• Story Development and Placement
• Press Releases
Nurture Travel Trade Press
Relationships
Media Familiarization Tours
Community Relations
Work with our community partners
and visitor concierges to provide
helpful information and improve the
visitors' experience in order to generate
repeat visitation. Continue to operate
the Fashion Island Visitor Center and
provide the community with content -
rich marketing, collateral and visitor
information.
=1
GOALS
*Goals subject to change and will be finalized after FY 14/15 Actuals are reported at the end of the fiscal year.
BUDGET
VISIT NEWPORT BEACH—LEISURE
FORCASTED REVENUE
FY 2015
$4,350,841
WEB VISITS
778,794 856,000 964,000 1,060,400
TOTAL PAGE VIEWS
2,194,511
2,413,000
2,800,000
3,080,000
COMMUNITY RELATIONS
$268,750
SOCIAL FOLLOWERS
43,000
51,000
128,000
140,000
SOCIAL POSTS REACH
—
—
3,640,000
4,120,000
PUBLIC RELATIONS
$176,000
TOTAL AD IMPRESSIONS
120,911,466
172,540,868
139,652,700
153,617,970
ONLINE AD CLICKS
239,054
251,000
276,100
303,710
VISITS TO SITE
MARKETING ROOM
—
—
—
15,000
NIGHTS GENERATED
MARKETING CAMPAIGN ROI
—
—
—
$40
MARKETING CAMPAIGN
—
—
—
$15,000,000
ECONOMIC IMPACT:
•
LOCAL/NATIONAL
—
—
—
500
MEDIA PLACEMENTS
PARTNER LEADS
62
350
500
500
TOTAL MEDIA ASSISTS
186
205
250
275
DOMESTIC MEDIA
50
80
100
125
DESTINATIONS VISITS
•
WHOLESALER/
55 155 165 173
AGENCY REPS TRAINED
FAMILIARIZATION TOURS
N/A
16
16
22
*Goals subject to change and will be finalized after FY 14/15 Actuals are reported at the end of the fiscal year.
BUDGET
VISIT NEWPORT BEACH—LEISURE
FORCASTED REVENUE
FY 2015
$4,350,841
..
$4,690,506
OPERATING EXPENSES
$104,335
$130,372
ADVERTISING
$1,124,833
$1,045,206
COMMUNITY RELATIONS
$268,750
$287,500
COLLATERAL
$175,100
$132,600
INTERNATIONAL MARKETING
$258,090
$373,090
DIGITAL MARKETING
$294,792
$305,600
PUBLIC RELATIONS
$176,000
$189,159
FEES TO NEWPORT BEACH & COMPANY
$1,948,941
$2,226,979
9 -15
M
VISIT
NEWPORT
BEACH
cowFERENCT S VLES
Mission
As the City of Newport Beach's official
Destination Marketing Organization,
the mission of Visit Newport Beach
Inc. is to partner with the tourism
and hospitality industry by protecting
and nurturing the destination brand
and to deliver additional spending
by conference visitors, leading to
enhanced community economic
vitality and quality of life.
VISIT ��e.w ort
A C III NC.
.f
..
►� r
"In addition to the
significant direct
economic impact
generated by
meetings, they can
generate positive
experiences..:'
v
I I wf--�I*k7
�i
AF
Objectives
The foundation of the TBID agreement
is to directly impact the group
segment of business for TBID partner
hotels. To deliver on the TBID promise,
conference sales must foster current
client relationships and attract new
meetings and conferences to Newport
Beach through aggressive direct selling,
innovative marketing initiatives,
and strong community partnerships
resulting in increased room nights and
additional revenue.
Objective: Increase definite room
nights through research and analysis
of key customer profile for each TBID
partner hotel and more targeted market
segmentation.
Strategy Overview
• Acquire group segment research and
data about business coming into
Orange County, San Diego, Los
Angeles, and Palm Springs that offers
information on geographic cities of
origin, peak and total room nights,
rates and patterns and market
segmentation.
• Merge market research with
information coming from hotels
directly to determine sales direction
and focus as a destination and for each
partner hotel.
Objective: Create group - marketing
campaign that can be retooled for each
subset of group clientele (third parties,
clients met at a tradeshow, clients
currently in funnel, or any other part
or whole of Simpleview database) to
help sales team advance awareness and
motivate action with clients at any point
in the relationship cycle.
Strategy Overview
. Create a customer focus group to
determine the messaging, timing and
frequency, as well as communication
vehicles for effective group marketing.
• Develop digital, email and
promotional campaign to encourage
submission of RFPs and convert RFPs
into confirmed bookings.
• Sales efforts will focus on continued
email list growth, social media
outreach for conference planners,
website enhancements and detailed
information on the destination and its
offerings, plus growth of search engine
optimization for organic listings on all
major search engines.
• Execute through Exact Target for
larger email drops, personal computers
for smaller groups.
Objective: Increase market penetration
in key geographic territories of
Northeast and Southeast geographic
territories.
Strategy overview
• Create growth plan for NE and SE
region that includes sales trips,
membership and involvement in
regional and local chapter industry
organizations, sponsorship
opportunities with same organizations
• More robust trade show commitments
in those regions with our partners
• Garner lead generation support from
our database research partners
Objective: Host 3 or more industry
events per year bringing in a volume
of potential clients into the destination
allowing personal experiences of
destination and connections to be made
with sales staffs of Visit Newport Beach
and TBID hotels. Events will be planned
and executed to be best in the industry.
Strategy overveiw
• Reach out to all industry organization
and meeting publications leveraging
our relationships as partners and
advertisers to bring the next open
meeting to Newport Beach
. Work with TBID hotels to create
equal opportunities to host events and
showcase hotels
• Follow through with mechanisms
that track ROI of hosting /sponsoring
industry event
Objective: Establish strategic
partnerships with community
businesses who can help conference
sales elevate our client experiences
in the destination (restaurants, off
site venues, retailers, transportation
company, Destination Management
Company..)
Strategy overview
• Determine assets from the side of
Visit Newport Beach to articulate
to prospective partners and create
partnership collateral piece with
Director of Special Events and
Director of Creative Services.
• Conduct personal calls with decision
makers of targeted businesses
introducing the many reasons to
partner with Visit Newport Beach and
the TBID community.
• Create an orientation program for
those interested in pursuing the
strategic partnership that addresses
the key aspects of Visit Newport Beach
goals and initiatives as well as the
basics of group business and meeting
planning. Require selected partners
to attend.
Objective: Bring the new tradeshow
booth on the road at every opportunity.
With the strong emphasis of trade shows
in the conference sales budget, Visit
Newport Beach has created a new trade
show booth identity that brings a strong
brand presence for Newport Beach
while also inviting the attendee into a
comfortable setting to foster conversation
and engagement with sales team.
9 -17
r
Strategy overview
• Expand trade show participation to
include national and regional shows
with I0x20 space for new booth for
including maximum number of
TBID partners
• Invest in elevated registration
"sponsorship status" giving us extra
visibility wherever possible
Objective: Continue to elevate
destination partnerships with
HelmsBriscoe, ConferenceDirect
and HPN with the goal of increasing
visibility and RFP /definite room
night growth.
Strategy Overview
. Invest in highest level of destination
partnership with 3 major third
party companies
. Attend all third party conferences and
events open to suppliers
. Secure third party programs in our
destination where possible
. Launch promotional marketing
campaign to third parties that involves
direct and digital mail, incentives, visit
to the destination.....
Objective: Continued education for
staff on current and new technology/
social media trends of the industry
Strategy overview
• Personalized learning, based on the
individual's strengths, talents and
professional responsibilities
(Photoshop, Excel, Simpleview, Cvent,
General Marketing classes, etc. —
should remain based on use
of technology)
• Core classes /education to increase
each individual's knowledge in
current technology already in use/
place; Allows for a more streamlined,
cohesive sales process (Surface
training /customization, Simpleview,
Excel, Dropbox, etc.)
1ftft-
Develop profile on relevant social
media outlets (Twitter, Facebook,
Instagram, YouTiibe, etc.) to showcase
upcoming client events and/or reach
out to targeted groups (HelmsBriscoe,
ConferenceDirect, Pharmaceutical, etc.)
BUDGET
VISIT NEWPORT BEACH-CONFERENCE SALES
FORCASTED REVENUE
FY 2015
$3,838,042
FY ,.
$4,094,082
OPERATING EXPENSES
$1,498,351
$1,511,496
ADVERTISING
$368,500
$350,000
DIRECT SALES INITIATIVES
$1,923,880
$2,106,000
MARKETING
$18,586
$126,586
u
Zi.
9 -19
N
CELEBRATE
NEWPORT
��• • •designed to give
BEACH
ongoing, year -long,
OVERVIEW
Celebrate Newport Beach brings a
professional, cohesive and coordinated
approach to managing and marketing in
Newport Beach in terms of marketing
and sponsorship. Celebrate Newport
Beach is designed to give ongoing,
year -long, focused attention on creating
better, brand - centric events and
leveraging those events for the benefit
of the entire community. Celebrate
Newport Beach will establish strategic
partnerships for Newport Beach that
will traverse the marketing and media
platforms providing sponsorship
revenue to the signature events and key
marketing initiatives.
V ort
ACH
& COMPANY
focused attention
on creating better,
brand - centric events
and leveraging
those events for the
benefit of the entire
community...."
F^
Objectives
1. Create signature "brand- defining"
events to see full potential
2. Provide the organizational
fundraising efforts for signature
events
3. Market these signature events with
Newport Beach & Company's brand
marketing team to further the
Newport Beach brand
4. Work with area Business
Improvement Districts, such as the
Restaurant Association, Balboa
Village and Balboa Island to develop
signature events that promote those
neighborhoods or businesses
S. Develop key strategic partnerships to
support Newport Beach & Company's
marketing and sales initiatives, as
well as provide additional revenue to
provide enhanced elements to each
signature event
Strategic Partnerships
Strategies
. Establish a Founding Partner
Program identifying key categories
specific to the destination to be
incorporated into the marketing
and advertising efforts, which will
continue to elevate the brand
• Establish a Preferred Partner Program
establishing a group of destination-
specific partners who will work with
the marketing and sales teams to
deliver high -end experiences and
client services for familiarization trips
and sales missions
Awareness & Brand Management
• Attend community and county
events to establish and steward
key relationships integral to the
partnership programs
• Partner with other community
organizations and events to increase
the depth and breath of the
partnership programs
Technology
• Develop an online platform for
partner interaction and solicitation of
new partners
PR
• Use media relations initiatives to
support and promote Newport
Beach & Company and its strategic
partnership program.
Collateral
• Create partnership kits for
solicitation efforts
Strategic Partner Experience
• Create a Partnership Summit to
build awareness of the programs and
present partners with activation ideas
that meet our brand promise and
provide a return on investment
• Create unique activation experiences
surrounding community events and
key marketing initiatives as added -
value opportunities for partners
Events
Strategies
• Increase the exposure of the Newport
Beach Christmas Boat Parade with
enhanced experiences, audience
engagement opportunities and
vivid content for promotion by the
marketing team
• Create an international event in
partnership with the Newport Beach
Film Festival to promote both the
festival and the destination
. Develop key destination partner
events to promote the tools available
from the marketing and sales teams
for continued success in promoting
the destination and increasing
economic impact. Events include:
Marketing Summit, Annual Dinner
and Workshops
Awareness & Brand Management
• Access to all marketing and
media assets
9 -21
• Ensure quality of events meets
brand promise
• Work with current partners and
identify new ones who meet the
brand promise
Technology
• Ensure online access of information is
accessible, current, rich with content,
and meets our brand standards
PR
• Develop campaigns surrounding
a media hook for each event and
identify content that can yield the
highest publicity value
GOALS
Advertising
• Create campaigns consistent with
experiential and emotional messaging
in line with the brand promise
Digital Marketing
. Develop contest and sweepstakes
campaigns to drive traffic to the
websites
. Identify creative content that will
enlist conversations about event
experiences and emotional responses
focused on the destination
Collateral
• Produce a variety of online
and printed collateral materials
surrounding each event promoting the
event, the destination and partners to
visitors and local residents
WEBSITE
FY 12/13 ACTUALS
FY 13/14 ACTUALS
FY 14/15 GOALS
111
FY 15/16 GOALS*
1 111
SOCIAL MEDIA
ADVERTISING
•
• 11 11 �
•
PUBLIC RELATIONS
*Goals subject to change and will be finalized after FY 14/15 Actuals are reported at the end of the fiscal year.
9 -22
*'lot*, I -
9 -23
DINE
NEWPORT
BEACH
��• • • to enhance the
economic vitality of
the Newport Beach
culinary community
Mission
by showcasing and
Dine Newport Beach is a strategic
promoting Newport
marketing initiative cooperatively
created and managed by Newport
Beach as a dining
Beach & Company and the Newport
Beach Restaurant Association (NBRA)
destination...'
to enhance the economic vitality of the
Newport Beach culinary community
by showcasing and promoting
^
Newport Beach, California as a dining
destination offering innovative cuisine, ort
fresh fare, diverse experiences and
JVE
exceptional restaurants. A C H
& COMPANY
U
f
s �
d
_�� 41
Objectives
1. Continue development and growth of
the Dine Newport Beach brand.
2. Foster the Newport Beach culinary
communityto develop strong
relationships in order to increase
restaurant, stakeholder and partner
engagement.
3. Promote Newport Beach restaurants
and showcase the local culinary
community year -round to increase
diner awareness and generate
foodservice revenue.
Strategies
Awareness & Brand Management
The Dine Newport Beach program
and brand will continue development
in year two with integrated online,
print and public relations campaigns,
increased website content, consumer
and stakeholder communications and
programming targeted to the local
culinary community, regional diners,
area visitors and food, travel and
lifestyle media.
Advertising
A new marketing campaign with
fresh creative and messaging will be
introduced to continue to generate
consumer awareness of the Dine
Newport Beach website and the local
culinary community. Advertisingwill
appear in a variety of media including
newspaper, magazine and on -air outlets
as well as in partner publications.
Promotional Materials
Marketing collateral will be created
to promote the Dine Newport Beach
website (DineNB.com) and its
comprehensive online dining guide to
consumers. Collateral will be distributed
throughout Orange County at airports,
hotels, office centers and key visitor
locations, as well as at a variety of local
events throughout the year.
Website
The Dine Newport Beach website,
DineNB.com, will continue to progress
with the addition of more robust and
relevant content, improved imagery,
additional dining guides, curated
dining experiences and user - friendly
navigation in order increase overall
website traffic throughout the year.
Also, the website will strive to improve
its search engine optimization best
practices and focus on Newport Beach
dining and restaurant keywords to index
higher in organic search. Focus will
be on keyword research, volume and
competitor analytic tracking.
Social Media
Strategic and trending messaging on
the existing social channels will drive
followers and build online engagement.
In addition, Dine Newport Beach
will conduct strategic outreach to key
culinary and dining influencers in order
to engage with these personalities to
broadcast to the larger social population
and expand the network.
Digital Marketing
The DineNB.com website, restaurant
promotions and strategic events will
be advertised with targeted paid search
ads on the major search engines and
social networks. In addition, the digital
marketing team will work with key
industry and media partners to promote
the Dine Newport Beach website and
programming through partner digital
channels.
Public Relations (PR)
Dine Newport Beach will continue to
develop and grow strong relationships
with food and travel writers,
influential lifestyle bloggers and media
professionals to ensure that local
culinary community, its foodservice
establishments, promotions and events
receive editorial coverage in local,
regional and national media outlets
throughout the year.
Consumer E- Newsletter
Communications
Dine Newport Beach will develop
a fresh e- newsletter template and
increase distribution of the consumer
e- newsletter from monthly to weekly
over the course of the year in order to
deliver relevant information to diners
in a timely manner. The e- newsletter
will contain robust content including
culinary round -ups, dining trends,
restaurant promotions, industry profiles,
and dining events.
Signature Events
Dine Newport Beach will continue to
produce Newport Beach Restaurant
Week and any other citywide event
that not only promotes participating
Newport Beach restaurants, but also
positions Newport Beach as Orange
County's premier dining destination.
Local Culinary Partnerships
Dine Newport Beach will support
organizations and events that assist
in promoting the local restaurant
and culinary community. Support
will include cooperative advertising,
online and social media support,
public relations assistance and presence
at events with a local restaurant
component.
Concierge Service
Dine Newport Beach will continue
to provide a toll-free phone number
serviced by the Newport Beach
& Company concierge located at
Fashion Island. 'the Dine Newport
Beach concierge provides restaurant
and dining recommendations and
reservation assistance.
Stakeholder Communications
Dine Newport Beach will engage NBRA
9 -25
members, partners and stakeholders
with email and occasional print
communications. A quarterly NBRA
e- newsletter includes information
on association news and meetings,
promotional opportunities, as well as
industry information and events.
Stakeholder Activities
Dine Newport Beach will work in
partnership with NBRA to develop
stakeholder events designed to
engage and educate members on
NBRA activities, promotions and
industry issues. These events include
neighborhood mixers, workshops and
seminars.
Community Events
Dine Newport Beach will support and
partner with businesses, organizations
and events that assist in promoting
the local restaurant and culinary
community. Partnership will include
cooperative advertising, online and
social media support, public relations
assistance and presence at events with a
local restaurant component.
NW.
GOALS
DINENB.COM
VISITORS
,, ,.
87,189 115,000
PAGEVIEWS
367,949
550,000
AVG. PAGES PER VISIT
4.22
5.0
• • .
FACEBOOK LIKES
4,000 4,500
TWITTER FOLLOWERS
1,700
2,000
INSTAGRAM
850
1,200
$16,000
$6,000
IMPRESSIONS
194,503,225
100,000,000
AD VALUE
$1,201,560
$1,500,000
MEDIA VISITS
20
30
BUDGET
DINE NEWPORT BEACH
FORCASTED REVENUE
FY 2015
$128,844
FY 01
$117,845
OPERATING EXPENSES
$62,750
$99,845
ADVERTISING
$46,264
$6,500
COMMUNITY RELATIONS
$1,330
$5,500
COLLATERAL
$2,500
N/A
DIGITIAL MARKETING /ADVERTISING
$16,000
$6,000
9 -27
I
ENTERPRISE
NEWPORT
"...collaborate with
BEACH Newport Beach &
BALBOAVILLAGE/
RUBOA ISLAND
Mission
As the official marketing organization
for the Balboa Village and Balboa
Island neighborhoods, Newport Beach
& Company will partner with each
organization's board and its merchants
to protect and nurture the destination
brand and to deliver additional
spending by locals and visitors, leading
to enhanced community economic
vitality and quality of life.
V ort
ACH
& COMPANY
Company to build
more effective
marketing strategies
and develop strategic
marketing plans."
v
A number of Business Improvement
Districts (BID's) and Merchant
Associations (MAs) work through the
city to drive business to their specific
neighborhoods. With limited resources,
these BID's and MAs struggled at
times to effectively market their
neighborhoods.
With the city recommendation,
Newport Beach & Company started to
work with these organizations to build
more effective marketing strategies and
to develop strategic marketing plans. As
an organization well versed in effective
destination marketing strategies,
Newport Beach & Company has a
wealth of information to help promote
these neighborhoods.
Currently Newport Beach & Company
works with two neighborhood
organizations — Balboa Village
Merchant Association and Balboa
Island Marketing Inc. With these two
partnerships, we are building a more
cohesive marketing effort for each while
strengthening the overall appeal of the
destination as a whole.
Putting it all together:
What we do at Newport Beach &
Company is strive to support the
BID and the MA to have their own
governance. We work with their
advisory committee to understand what
their strategic goals are. Once we
know the goals, we can put together a
marketing strategy for how they can
most efficiently and cost - effectively
reach those objectives. Each set of
objectives and goals is tailored and
customized to fit their specific area
or neighborhood. Newport Beach &
Company provides recommendations
that their board or advisory committee
can approve.
The BID's still operate under their
own direction and objectives and are
responsible for their own hard costs
such as advertising, collateral or website
fees, although Newport Beach &
Company would facilitate some of that.
Enterprise goals as a whole:
• To be the marketing agency for a
variety of our BID's or MAs so that
we offer consistency in branding and
messaging and the ability to leverage
our already - existing marketing arm to
assist the businesses within Newport
Beach
• Maintain the uniqueness and
distinctive qualities of our
neighborhoods and help them
promote those qualities that make
them one of a kind
• Bring more business into
Newport Beach and these unique
neighborhoods
. Execute against the strategic plans
for both neighborhoods, supporting
marketing, event and community
development core focuses
Research Highlights
Community- centric marketing is
advantageous in that it allows the
`reframing of marketing challenges' to
find new opportunities to service the
needs of locals. All of which can be
done at a much lower cost than trying
to attract new customers. The added
benefit of marketing to the community
is that the sense of belonging to a
greater cause breeds loyalty which
organically spreads through the public.
Forging a bond with the community can
also help a brand evolve by forcing it to
stay both innovative and authentic
to its consumer's changing needs. This
ability to adapt is a true testament to
a brand's longevity. Forward trends
C
show that social media marketing will
be a huge outreach forum for both
community and non - community based
marketing. Social media marketing
provides an efficient vehicle to deliver
quality content. These platforms cut
through the clutter, which typically turn
tech savvy consumers away. According
to Business2Communitycom, `image
based content will continue to drive
social media engagement' and studies
show that images receive `50% more
interaction than text -based content'
Visually engaging consumers will
generate more interest and lead to
increased business.
Objectives
Promote key events in order to
n
• Increase brand recognition as a
individual component of the overall
Newport Beach destination
arhpr Crui
boo E, EWAWr
ZONE BOAT
generate awareness and increased
business while helping to expand
reach and functionality
• Ensure these BID'S and MAs have
a strong consistent brand in the
marketplace and are recognizable parts
of Newport Beach
Strategies:
Awareness & Brand Management
• Generate awareness of a positive
destination brand identity that is on
par with the overall Newport Beach
Brand
• Ensure that messages which define
the uniqueness of each neighborhood
are translated in all disciplines of
marketing
Collateral
Produce a variety of online and printed
collateral materials that promote
Newport Beach and its partners to
visitors and local residents. This can
include brochures, magazines, flyers and
all the various online outlets via social
media and websites.
Online Marketing
For the 2015/16 year, Newport
Beach & Company will oversee the
websites and digital management of
BalboaVillage.com and Balboa - Island.
net. Balboa Island will launch a new
responsive- designed website and a
whole new URL (ExploreBalboalsland.
com) and first year of the new site will
focus on building SEO strength and
keyword writing to help index top
pages of the website.
• Newport Beach & Co. will cross -
promote the stakeholders and events
of Balboa Village and Balboa Island,
as sectioned out for each specific
neighborhood. Users will be able
to sort offers, stakeholder listings
specifically to provide direct access
to the individual neighborhood
information.
• Email: Focus will be on list growth,
while generating information on
upcoming events and activities in
each respective neighborhood.
• Website: Leverage all key
promotions, contests, offers and
event details on the DineNB.
com, VisitNewportBeach.
com, BalboaVillage.com and
ExploreBalboalsland.com websites.
• SEM: Paid search campaigns will be
promoted for the Balboa Village and
Balboa Island stakeholders, events
C i
and offers on Google, Yahoo, Bing
search engines.
• SEO: Refine keyword optimization
for organic traffic increases for
stakeholders specifically in the
Balboa Village and Balboa Island
locations. Also optimize for key
events, activities and tourist
information.
Website Management of
BalboaVillage.com and
ExploreBalb oaI Bland, co m
Both websites will be managed by
Newport Beach & Co. and will focus
on the growth and expansion of
the key neighborhood initiatives
while acting as a core supplement to
consumers researching the Newport
Beach area. Focus will be on the
key stakeholders as outlined by
category: Hotels, Dining, Activities
and Services. These key areas will
be promoted and updated and also
integrated into other online touch
points and outlets, websites managed
by Newport Beach & Co.
Key goals to accomplish will be:
Increase site visitations, page views
• Increase merchant listings
• Direct promotions, sweepstakes and
offerings
• Drive action conversions (signups,
purchases, downloads)
While the new ExploreBalboaIsland.
com website will be completely
responsive and mobile friendly,
eventual migration of the Balboa
Village site to a responsive, updated
look while increasing functionality
will be the next recommended steps
in development. Extra attention will
be given to the current and future
events for both neighborhoods.
Homepage placement, dedicated
landing pages and detailed event info
will showcase on the websites and on
VisitNewportB each. com.
PR & Communications
Public Relations & Communications
will execute an emphasis on
creating interest and demand for
the destination to leisure audiences
looking to explore Balboa Village and
the Balboa Island neighborhoods.
Community Events
Plan and execute community publicity
support for large events by the
using the following techniques and
outreach:
• Alerting media of event to drive
attendance
• E- communications and blog support
Media Relations
Throughout fiscal Public Relations &
Communications will glean publicity
for Balboa Village and Balboa Island
by developing unique spotlight stories
to garner visitation year- round.
In addition, Public Relations &
Communications will include these
neighborhoods in international and
domestic FAM visits, if a writer's
story -angle is deemed suitable
for visitation.
E- Communications
As apart of our strategic effort to
garner publicity to Balboa Village and
Balboa Island, the Public Relations
& Communications department
will showcase stories in each of
these neighborhoods including blog
posts featured in email newsletters
throughout the year.
Advertising & Promotions
Develop advertising and promotional
campaigns that are on brand, are
integrated with the other marketing
disciplines, and promote key events in
order to:
• Increase year -round leisure visitation
• Generate awareness of these
unique areas
• Grow event attendance
• Leverage media buys & agency team
to provide best rates on advertising
9 -31
ENTERPRISE BALBOAVILLAGE GOALS
WEBSITE
FY 12/13 ACTUALS
FY 13/14 ACTUALS
10,650
FY 14/15 GOALS
20,000
GOALS*
25,000
9,572
25,776
45,000
55,000
E3,083
WERS
—
—
4,500
5,500
TOTAL AD
IMPRESSIONS
_
1,301,804
1.6 MILLION **
1.68 MILLION **
MEDIA PLACEMENTS
—
—
—
50
PARTNER LEADS
—
50
100
150
DESTINATION VISITS
—
50
100
150
PUBLIC RELATIONS
—
$10,000
*Goals subject to change and will be finalized after FY 14/15 Actuals are reported at the end of the fiscal year.
* *Dependent upon their budget
ENTERPRISE BALBOA ISLAND GOALS
*Goals subject to change and will be finalized after FY 14/15 Actuals are reported at the end of the fiscal year.
* *Dependent upon their budget
9 -32
FY 12/13 ACTUALS
FY 13/14 ACTUALS
FY 14/15 GOALS
FY 15/16 GOALS*
WEBSITE
••e
SOCIAL MEDIA
ADVERTISING
PUBLIC RELATIONS
MEDIAPLACEMENTS
PARTNER LEADS
DESTINATION
REVENUE
*Goals subject to change and will be finalized after FY 14/15 Actuals are reported at the end of the fiscal year.
* *Dependent upon their budget
9 -32
BUDGET
9 -33
NEWPORT
BEACHTV
Mission
Newport Beach & Co will be launching
and overseeing the expansion of
Newport Beach TV leveraging the
governmental access channel with
promotional opportunities from
different businesses around
Newport Beach.
"...leveraging the
public access channel
with promotional
opportunities from
different business
around Newport Beach:'
u
Objective:
Tell the compelling integrated brand
story of Newport Beach that drives
economic success through production
of daily, quality local video content,
in two -to three - minute segments, that
have advertising sponsorships sold
and embedded in content to cover all
related costs.
Two -Prong Strategy:
1. Produce City of Newport Beach
government- access television
programming and content to fulfill
the legal obligations of the City of
Newport Beach as well as provide
branded content that tells the
Newport Beach brand story to local
residents and visitors.
2. Create an online lifestyle channel
with multiple distribution points and
compelling video content about the
Newport Beach lifestyle, destination
and brand.
Produce one well - produced show,
Smart Luxury, with a daily 2 -3 minute
segment, utilizing videographer and
video bloggers. Once these segments
are underwritten, begin a second show,
and so on. Other show ideas with strong
ad potential include an active outdoor
activities program, family adventures
with fun and travel, and an at home
show featuring home decor style and
entertaining. All shows must pay for
themselves. To do so, everything is
bundled. Sales packages include video,
web, events, collateral materials, point
of purchase, etc. Then, find a way to
repurpose content so they can continue
to generate revenue and viewership.
Programs
Smart Luxury
Magazine -style show format showcasing
how to live and experience the ultimate
Newport Beach luxury life but in a
smart and sometimes economical way.
Show topics range from home and
garden to vacation and activities, how
to pack smartly or a Newport Beach
vacation, landscaping, decorating your
home, luxury apparel, luxury cars
and automotive. The program will be
weekly and comprised of host and five
2 -3 minute videos. All segments will be
edited so that they can be repurposed
on various website.
Active OC
Active OC is Orange County's #1 health
and active lifestyle show. This show
features a variety of healthy and active
lifestyle activities in Newport Beach,
including:
. Newport Beach sporting events from
the OC Marathon to the Pacific Coast
Triathlon to the Susan G. Komen Race
for the Cure
• Recreational activities:
. Land: cycling, golfing, hiking, lawn
bowling, running, Segway, tennis,
volleyball
• Water: canoeing, dragon boat
racing, kayaking, outrigger
canoeing, parasailing, rowing,
snorkeling, stand -up paddle
boarding, surfing, swimming,
• Boat: Duffy Electric Boats,
Pontoons, Yacht Charters
• Parks & Recreational Centers
Family Adventures
Lifestyle show about all things
family —from vacations to how to
pack for a trip, to activities, free things
to see and do and more. This show
targets the core audience demographic
of women 25 -44 with family- oriented
content and material.
At -Home In Newport Beach
Lifestyle show about Newport Beach
living focusing on shows ranging
from coastal luxury (Newport Coast)
to village life on Balboa Island. Show
topics include decorating, landscaping,
DIY projects, cost - saving tips, water -
conservation tips, and more.
Targeted Advertising
Industries
• Pharma
• Telecom
• Grocery
• Furniture /Decorators
• Tech
9 -35
• Arts
• Fitness
• Entertainment
• Cosmetics /Skincare /Beauty
• Government Grants
• Green Tech
• Active Sports
• Jewelry
• Cosmetic Medical
• Financial Services
•Insurance
• Travel /Hotels
• Attractions
• Food & Beverage
• Real Estate (Vacation Rentals, Home
Sales, Second Homes)
• Auto /Luxury Auto
www�' no I !A
Igloos
N1111 11 111
N811 II 11 ,
W\Aim
• Apartment
• Retail
• Marine
Newport Beach TV Audience
Demographics
Deliver your message to one of the
most desired, affluent and educated
audiences. NBTV primarily serves the
upscale community of Newport Beach.
• Population: 85,186
• Median Age: 43.7
• Education: 97.5% (High School
or Higher)
• Housing Units: 43,460
• Median Household Income: $106,333
• Median Home Value: $1,532,500
Sponsorship Benefits
On -Air Benefits
• Intro, close and embedded
advertisement
• Clutter -free broadcast environment
• Category exclusivity
Off -Air Benefits
• Opportunity for strategic partner booth
to display products, distribute samples
and literature, collect leads, etc. at select
events
• Display ads NBTV website
• Inclusion in outside marketing
materials
• Linked logo in masthead throughout
the NBTV website
• Visibility across NBTV social media pages
"A
9 -36
GOUS
"Goals subject to change and will be finalized after FY 14/15 Actuals are reported at the end of the fiscal year.
BUDGET
NEWPORT
FORCASTED REVENUE
$190,000
,.
$308,256
OPERATING EXPENSES
$108,704
$230,556
COLLATERAL
$6,296
N/A
PRODUCTION COSTS
$75,000
N/A
DIGITAL MARKETING /ADVERTISING
N/A
$77,700
9 -37
Ordinary Income /Expense
Income
40000•Income
41000 - TOT Income
42000 - Partnership Fees
43000 • Co -Op Advertising Income
44000 • Event Hosting
44200 - Annual Marketing Outlook Dinner
Total 40000 • Income
Total Income
Expense
61000 • Salaries
61010 • Salaries
61030 • Payroll Tax Expenses
Tout 61000 • Salaries
63000• Insurance
63100 - General Liability Insurance
63200 - Workers Compensation Insurance
63300 • Board of Directors Insurance
Total 63000• Insurance
64000.Operating Expenses
64100 -Office Supplies
64101 - Stationary
64110 -Office Equipment Leases
64115 •Office Equipment (non - deprec)
64120 • Equipment Repairs & Maintenance
64125 - Computer Software (non - deprec)
64130 - Voice, Data & Cable- Office
64135 - Telephone - Mobile
64136 - Cable
64140 • Postage
64145 • Shipping Charges
64150 Bank Fees
64151 - Merchant Account Fees
64160 - Membership Dues
64165• Subscriptions
64170 • Team Meetings
64175 - Governance Meetings
64180 - Education
64190 - Business Licensing and Fees
64200 - Professional Services
64201 • Audit Fees
64202 - Tax Preparation Fees
64203 - Recruiting Fees
64204 - Legal Fees
64205 - Payroll Processing Service
Total 64200- Professional Services
64300 • Depreciation Expense
64500 -Other Operating Expense
64600 - Business Meals /Entertainment
64700 - Temporary Personnel
Total 64000 - Operating Expenses
65000•Travel
65100 - Airfare
65200 -Accommodations
Newport Beach Company
Proposed Budget
PY2016
VNB Inc. TOT
4,320,091
4,000
1,752
FY2016
Projected Budget
4,659,756
1,750
ATTACHMENT B
*revenue split with
25,000 25,000 NB &Co
4,350,843 4,686,506
4,350,843 4,686,506
4,350,843 4,686,506
49,532.00 50,497
3,908.00 3,984
S3,440 54,481
2,255 2,255
2,255 2,255
1,500.00 1,500
540 540
250 250
OCVA membership, DMAI,
and OCTC - US Travel new
for FY16 at $25k (split
30,000 54,996 w1TBID)
5,000 5,000
1,000 1,000
600 600
6,600 6,600
600 600
39,490 64,486
4,150.00 4,150
3,000.00 3,000
NBE
Newport Beach Company
65300 Meals
65400 Transportation Costs
65500 -Other Travel Costs
Total 65000• Travel
66000 -Advertising
66101 - Leisure - Advertising
66102 - Local Event- Advertising
66103 • Media Promotions
66104 • Non -Media Promotions
66105 •Other Consulting Fees
66200 • Agency Management
66201 - Fees and Expenses
66202 - Ad Production
66203 • Creative Design /Development
66204 - Contests /Consumer Promotions
66205• Photography
66206.Other Contingencies
Total 66200 -Agency Management
Total 66000- Advertising
67000 • Marketing
67100 • Community Relations
67101 Research
67102• Trade Shows
67103 - Community Sponsorships
67104 - Annual Marketing Outlook Event
67105•Awards
67106 - Video
67107 • Promotional Items
67108 • Marketing Events
67109 - Hospitality Training
67110 - Memberships
67111• Local Event Marketing*
67112 • Street Team
Total 67100 • Community Relations
67300• Collateral
67301 • Visitor Guide
67302 Map of Newport Beach
67303 • Great Stays Guide
67304 • Mini Maps
67305 - Calendar of Events
67306 - Wedding Guide
67307 - Destination Brochure
67308 • Community Report
67309 • Marketing Plan
67310 • Partnership Packets
67311 - Collateral Shoot Expenses
67312 - Collateral Distribution
67313 • Pet - Friendly Guide to NB
67314 • Trails Guide
67315 • Special Interest Leisure Guide
Total 67300 • Collateral
67400• International Marketing
67401 - Consulting Fees
67402•TTI FAMs
67403 • Promotions
67404• Trade Shows
67405 - Airfare
67406 - Accommodations
Proposed Budget
PY2016
VNB Inc. TOT
FY2016
Budget Projected Budget
1,500.00 1,500
500.00 500
91150 9,150
645,775
663,372
178,000
60,000
10,000
10,000
60,000
30,000
90,000 -
12,000 102,000
30,000 150,000
49,058 -
50,000 50,000
231,058 302,000
1,124,833 1,065,372
'includes OCVA county
35,000 75,000 research ($10k)
26,500
26,500
50,000
50,000
2,000
2,000
30,000
30,000
16,000
16,000
16,000
16,000
10,000
15,000
*Dunes partially
sponsored by TBID Sales
66,250 50,000 Incentive funds ($50k)
268,750 280,500
10,000 10,000
38,000 38,000
- 29,000
6,100 6,100
- 10,000
10,000 10,000
5,500 5,500
55,500 55,500
45,000 45,000
5,000 5,000
175,100 214,100
NPIN
*includes OCVA China
mission ($10k) and OCVA
Middle East mission
115,340
115,340
($15k)
30,000
30,000
60,000
175,000
5,000
5,000
14,250
14,250
10,000
10,000
NPIN
Newport Beach Company
67407 Meals
67408 Transportation Costs
67409 -Other Travel Costs
67410 • Business Meals /Entertainment
67411 • Promotional Items
Tow] 67400 - International Marketing
67500.Online Marketing
67501 - Social Media
67502 • Website Maintenance
67503 •Online Search Advertising
67504 - Digital Advertising
67505 - Online Contests /Promotions
67506 - Mobile Application
67507 - Consulting Fees
67508 • Website Redesign
67509 • CRM Annual Licensing
67510- Software (non- Deprec)
Tow] 67500 - Online Marketing
67600 - Public Relations
67601 • Media Services
67602 • Media FAM Tours
67603 - Promotions
67604 - Consulting Fees
67605 - Special Programs
67606 - Trade Shows
67607 • Media Relations
676089 • Digital Asset /Media Library
Tow] 67600 - Public Relations
Total 67000 • Marketing
68000 • Newport Beach & Company
68001 • NB & Co Fees
68002 • NB & Co Business Unit Sponsorships
Total 68000 - Newport Beach & Company
Total Expense
Net Income
Proposed Budget
PY2016
VNB Inc. TOT
011MNotes
4,800
3,000
3,000
7,000
7,000
1,000
1,000
3,000
3,000
9,500
9,500
258,090
373,090
4,800
4,800
66,000
66,000
120,000
120,000
12,000
12,000
3,000
3,000
6,000
25,000
50,000 50,000
6,000 6,000
26,992 26,992
294,792 313,792
26,000 60,000
60,000 60,000
20,000
40,000
20,000
10,000
176,000
1,172,732
1,888,941
60,000
1,948,941
4,350,841
2
20,000
40,000
20,000 Australia Media FAM
10,000
9,000
219,000
1,400,482
2,030,280
60,000 $20kto each unit
2,090,280
4,686,506
ATTACHMENT C
NEWPORT BEACH TOURISM BUSINESS IMPROVEMENT DISTRICT
ANNUAL REPORT FOR FISCAL YEAR 2016
JULY l" 2015 THROUGH JUNE 30r 2016
ORIGINATION:
Implemented beginning May lit, 2009 through an approved ordinance by the City Council, the Newport
Beach TBID was amended effective January 29`h 2014. The amendment included a revised assessment
from 2% to 3% and a renewal period of ten (10) years. The Newport Beach TBID is a benefit assessment
district proposed to help fund marketing and sales promotion efforts for Newport Beach lodging
businesses.
This is the third annual report of the Newport Beach Tourism Business Improvement District (TBID) for
the FY2015 -2016 fiscal year and is filed with the City Clerk, according to the California Streets and
Highways Code Sections 36650.
PURPOSE:
The Newport Beach TBID is responsible for representing and managing conference, meeting, and group
sales efforts in partnership with the seven TBID lodging businesses. These services are designed to
benefit the seven properties that will be assessed within the City of Newport Beach as well as generating
additional revenue to grow the Newport Beach hotel and tourism industry. The current participating
lodging businesses are as follows:
• Newport Beach Marriott Resort and Spa
• Fairmont Newport Beach
• Radisson Newport Beach
• Newport Beach Marriott Bayview
• Hyatt Regency Newport Beach
• The Balboa Bay Club and Resort
• Newport Beach Dunes Waterfront Resort and Marina
• The Island Hotel
COST BASIS AND EXPECTED REVENUE FOR FY2014 -2015:
Annual assessment rates are 3% of gross short term (less than 30 days) room rental revenue on the
participating lodging businesses within the City limits of Newport Beach. Lodging business stays of
longer than 30 consecutive days shall not be assessed. Based on the benefit received, stays by airline
personnel and government employees on government business shall not be assessed. Stays at time
shares shall not be assessed.
2024 is the renewal year for the TBID. The expected revenue for FY2015 -2016 is $4.094M. Revenue
forecasts are revisited in January of each fiscal year by the TBID Board of Directors to determine if
adjustments need to be made. This will be the conclusion to the two -year budgeting cycle.
ACTIVITIES FOR FY2015 -2016
The strategic initiatives detailed in the Newport Beach & Company FY2015 -2016 Marketing Plan
include developing relationships with planners in new markets such as the Southeast and the
Northwest. Market segments will continue to grow with greater visibility at national trade shows with
an outstanding, continuing with enhancing exposure to targeted clientele through participation in
appointment -based shows, and advancing relationships with portfolio accounts such as HelmsBriscoe
and ConferenceDirect.
A summarized breakdown of the TBID -board approved strategic initiative marketing and advertising
budget for FY2015 -2016 is as follows:
ADVERTISING
Meeting Advertising $95,000
Production 80,000
Special Promotions 115,000
Fees (to NB &Co) 60,000
$350,000
DIRECT SALES INITIATIVES
Site Inspections
$50,000
Client Events
103,500
Database /Lead Development
150,000
Trade Show Expense
550,500
Sponsorships /Partnerships
626,000
Research
126,586
Customized Destination
615,000
$2,232,586
ASSESSMENT AND BOUNDARIES:
The TBID Agreement was renewed this year in January extending the renewal period for ten (10) years.
ESTIMATE OF NON - ALLOCATED FUNDS CARRIED OVER FROM FY2015 -2016:
$250,000 (to increase reserve fund)
AMOUNT OF ANY CONTRIBUTIONS OTHER THAN ASSESSMENTS LEVIED IN FY2012 -2013:
$0.00
Income
40000•Income
41100 - TBID Income
Total 40000• Income
Total Income
Expense
61000 • Salaries
61010 Salaries
61015 Bonuses and Commissions
61020 Auto Allowance
61030 - Payroll Tax Expenses
Total 61000- Salaries
61100 - Benefits
61110 - Medical Insurance
61120 Dental Insurance
61125 - Vision Insurance
61130 - Life Insurance
61140 - Retirement Plan (401k)
61150 Flexible Spending Plan
61160 - Personnel Benefit
Total 61100 • Became,
62000. Office Expenses
62100 Lease
62110 -Office Repairs and Maintenance
Total 62000.Office Expenses
63000• Insurance
63100 - General Liability Insurance
63200 - Workers Compensation Insurance
63300 - Board of Directors Insurance
Total 63000• Insurance
64000 Operating Expenses
64100 - Office Supplies
64101 - Stationary
64110 - Ofice Equipment Leases
64115 Office Equipment(non- deprec)
64120 - Equipment Repairs & Maintenance
64130 - Telephone- Office
64135 - Telephone- Mobile
64140 -Postage
64145 - Shipping Charges
64150 Bank Fees
64160 - Membership Dues
64165 - Subscriptions
64170 Team Meetings
64180 - Education
64200 • Professional Services
64201 Audit Fees
64202 Tax Preparation Fees
64203 Recruiting Fees
64204 Legal Fees
64205 Payroll Processing Service
Total 64200 -Professional Services
64300 Depreciation Expense
64500 Other Operating Expense
64600 Business Meals /Entertainment
64700 Temporary Personnel
Tom[ 64000.Operating Expenses
65000 Travel
65100 Airfare
65200 - Accommodations
65300 - Meals
65400 - Transportation Costs
65405 Mileage
65500 - Other Travel Costs
Total 65000• Travel
66000 - Advertising
66100 - Meetings Advertising
66102 - Production
66105 - Other Consulting Fees
66120 - Special Promote.
66121 Gift Cards
Newport Beach Company
Proposed Budget
FY2016
VNB Inc. TBID
FV2016
Projected
Budget
3,838,042 4,094,082.
3,838,042 4,094,082
3,838,042 4,094,082
795,177
189,131
13,580
78,732
1,076,620
66,165
7,605
972
6,366
63,786
750
3,336
148,980
ATTACHMENT D
808,732 'includes new Events staffing allocation
194,865
17,700
80,580
1,101,877
69,845
7,646
1,020
6,687
70,460
500
3,204
159,362
87,370 103,034
87,370
103,034
808
808
3,024
3,024
3,024
3,006
6,856
6,838
6,000
6,000
3,000
3,000
4,644
2,916
1,200
1,200
8,136
8,136
3,326
3,326
7,980
7,980
300
300
900
900
360
360
4,500
29,496 Add US Travel for S25k(splitw /END)
19,200
30,000
15,080
10,000
1,000
1,000
Soo
Soo
25,000
2,700
2,710
29,200
4,210
15,000 5,047
1,600 1,600
22,500 3,000
142,926 117,471
12,000 7,000
11,000 6,150
6,000 1,650
6,000 1,650
600 550
35,600 17,000
192,500 95,000
20,000 80,000 BVKm.chution
36,000 60,000 N8 &Co Marketing allocation
60000 60,000
=1
Newport Beach Company
Proposed Budget
FY2016
VNB Inc. TBID
:4YtiJ
t
Notes
Planned promotion ($10k) and H8 promotion
66122 - Promotional Events
20,000
20,000
($2.5k /qtr)
66123 Client Gifts
40,000
35,000
Total 66120- Spedal Prgmotlons
120,000
115,000
Total 66000• Advertising
368,500
350,000
66200 • Direct Sales Initatives
66202 Site Inspettions
50,000
50,000
66203 Client Events
109,000
103,500
BE Wild Goose, GlamFAMS, Rockies, Ducks, HE Spa
66204 International Sales Missions
15,000
-
Cvent ($18k), empowerMINT (12 months $1Bit)
LeadGen ($42k over 12 mo) SEE Sales Support ($201k)
66205 Database /Prospecting
168,000
150,000
Linkedln[$3k) Simpleview CRM f$3k)
66206 - Conference Services
3,000
1,000
66207 Public Relatres /Communications
10,000
PRConsulbng
66220 - Trade Show Espouse
-
66221 Travel Expenses
134,548
114,000
66222 - Registration
258,000
300,000
-includes partner registramn for IMEX and ABIT
66223 Booth Expenses
57,000
126,000
'includes depredation expense for new booth
66224 Shipping
42,000
24,000
66225 - Sponsorship
Total 66220- Trade Show Expense
491,548
564,000
66230 - Sponsorships
66212 - Community Sponsorships
155,000
155,000
City of NB Cultural Sponsorship; Marathon (May$5k)
66231 - Group Hooking Incentives
60,000
200,000
3% can be allocated to the group master account
MeetingsFocusLive kept 2014), HE Conference (April
66232 - Hosted Industry Events
153,000
200,000
20151. DeACA[May 20151, SmartMeetings
66233 Industry Partnerships
82,832
42,000
HB and CD (revisit) Cvent AMEX
DMAI (March $Sk), MIC ($10k March), MPIM W ($2k),
66234, Industry Sponsorships
51.000
40,000
BSAE($9k),PCMA- NE($5k), MPINCC($5k), SITE [$3k)
Total 66230• Sponsorships
501.832
637.000
66240 • Customized Destination Support
66242 Trade Shows - Partner Expenses
3,000
-
66243 Booking firomaives
282,000
325,000
Partner Hotel incentives [variable)
66244 Client Events /Relations
15,000
-
66245 Client Gifts
-
66246 Business Meals /Entertainment
2,500
-
Lidcedln (54k split with Education), ImageConsultant
66247 Partner Engagement Expenses
13,000
15,000
($3.5k)
66248 Group Marketing Initiatives
270,000
275,000
$35k per hotel partner ($30k for Dunes)
Toted 66240- Customized Destination Support
SRS,S00
615,000
Total 66200• Conference Sales
1,923,800
2,130,500
67000 • Marketing
67003 Research
18,586
18,586
EIC with DMAI
67004 Group Sales Marketing
108,000
Marketing and digital contractors (2)$6kand$3k
Total 67000 • Marketing
108,000
Total Expense
3,790,732
4,094,082
Netlncome
47,310
:4YtiJ