JEKYLL ISLAND FOU NDATION
OFFICERS
Hollis Linginfelter, Chair – Atlanta, GA
Russell C. Jacobs III, Immediate Past Chair –St. Simons Island, GA
Ember Bishop Bentley, Vice Chair – Macon, GA
Gary N. Wadsten, Secretary – Myrtle Beach, SC
Thomas S. Lines, Treasurer – Tiger, GA
C. Jones Hooks, JIA Executive Director –Jekyll Island, GA (Ex Officio)
MEMBERS
Kyle Chard – Jacksonville, FL
Guyton Cochran – Carrollton, GA
Melissa Furman – Evans, GA
John Gross – Jekyll Island, GA
Sean Hennessy – Atlanta, GA
Lee Hughes – Savannah, GA
Lee Jarboe – Alpharetta, GA
Casey Cox Kerr – Camilla, GA
Christie Kinsey – Jekyll Island, GA
Teresa MacCartney – Atlanta, GA
Sean McGinnis – Alpharetta, GA
Matthew D. “Matt” Reed – Albany, GA
Johnathan Roberts – St. Simons Island, GA
PROJECT FUNDING TO JIA
$13,443 IN 2021 $85,892 IN 2022 539% YEAR OVER YEAR
Del Ross – Sandy Springs, GA
Nancy Seymour – Elberton, GA
JJ Singh – Brambleton, VA
Dale Atkins, JIA Board Chair –Baxley, GA (Ex Officio)
ADVISORY BOARD
Boog Candler – Atlanta, GA
C.H. “Buff” Leavy IV – Brunswick, GA
Hank Linginfelter – St. Simons Island, GA
Daniel D. Ross – Dunwoody, GA
Ken Wright – Dunwoody, GA
Martha Zoller – Gainesville, GA
STAFF
Dion Davis, JIF Executive Director
5
2020 $55K $58K 2021 $71K 2022
REVENUE 13
MEMBERSHIP
Jekyll Island Authority
Jekyll Island Authority
CONSOLIDATED BUDGET COMPARISON
FINANCIAL RESULTS
CONSOLIDATED BUDGET COMPARISON
For the Twelve Months Ending June 30, 2022
For the Twelve Months Ending June 30, 2022
FISCAL YEAR 2022*
14 FY2022* FY2021 VARIANCE (000's) Revenues Administration Business Leases 6,311,680 5,153,277 1,158 Hotel Tax 2,671,644 2,033,689 638 Tourism Development Fund 1,136,953 871,516 265 Parking 5,656,157 5,367,489 289 Interest 10,511 5,264 5 Lot Rentals 1,087,820 777,806 310 Foundation 8,288 8,056 0 Airport 23,123 23,014 0 Administration revenue 319,434 313,766 6 Beach Village - 1,507 (2) Intern Housing 49,260 48,175 1 Total Administration 17,274,869 14,603,560 2,671 Enterprises Golf 2,797,880 2,258,935 539 Convention Center 4,228,622 1,472,265 2,756 McCormick's Grill (0) 101,119 (101) Summer Waves 2,771,677 2,110,307 661 Campground 2,316,846 2,115,719 201 Life is Good 354,804 272,106 83 Museum 1,186,804 723,950 463 Georgia Sea Turtle Center 2,596,202 2,159,956 436 Conservation 42,072 22,470 20
FY2022* FY2021 VARIANCE (000's) Miniature Golf & Bikes 499,089 478,909 20 Water/Wastewater 1,796,033 1,563,166 233 Sanitation 578,252 570,705 8 Fire Department 1,384,286 1,301,556 83 Tennis 133,872 147,048 (13) Marketing, Special Events & Sales 252,518 136,317 116 Guest Information Center 262,402 209,517 53 Camp Jekyll & Soccer Fields 175,065 140,827 34 Landscaping, Roads & Trails 42,321 63,460 (21) Vehicle & Equipment Maintenance 10,024 3,817 6 Facility Maintenance 4,147 1,565 3 Golf Course Maintenance 234 199 0 Total Enterprises 21,433,151 15,853,913 5,579 Total Revenues 38,708,020 30,457,473 8,251 Expenses FY2022* FY2021 VARIANCE (000's) % Revenues Administration Business Leases 6,311,680 5,153,277 1,158 22% Hotel Tax 2,671,644 2,033,689 638 31% Tourism Development Fund 1,136,953 871,516 265 30% Parking 5,656,157 5,367,489 289 5% Interest 10,511 5,264 5 100% Lot Rentals 1,087,820 777,806 310 40% Foundation 8,288 8,056 0 3% Airport 23,123 23,014 0 0% Administration revenue 319,434 313,766 6 2% Beach Village - 1,507 (2) -100% Intern Housing 49,260 48,175 1 2% Total Administration 17,274,869 14,603,560 2,671 18% Enterprises Golf 2,797,880 2,258,935 539 24% Convention Center 4,228,622 1,472,265 2,756 187% McCormick's Grill (0) 101,119 (101) -100% Summer Waves 2,771,677 2,110,307 661 31% Campground 2,316,846 2,115,719 201 10% Life is Good 354,804 272,106 83 30% Museum 1,186,804 723,950 463 64% Georgia Sea Turtle Center 2,596,202 2,159,956 436 20% Conservation 42,072 22,470 20 87%
FY2022* FY2021 VARIANCE (000's) % Miniature Golf & Bikes 499,089 478,909 20 4% Water/Wastewater 1,796,033 1,563,166 233 15% Sanitation 578,252 570,705 8 1% Fire Department 1,384,286 1,301,556 83 6% Tennis 133,872 147,048 (13) -9% Marketing, Special Events & Sales 252,518 136,317 116 85% Guest Information Center 262,402 209,517 53 25% Camp Jekyll & Soccer Fields 175,065 140,827 34 24% Landscaping, Roads & Trails 42,321 63,460 (21) -33% Vehicle & Equipment Maintenance 10,024 3,817 6 163% Facility Maintenance 4,147 1,565 3 165% Golf Course Maintenance 234 199 0 17% Total Enterprises 21,433,151 15,853,913 5,579 35% Total Revenues 38,708,020 30,457,473 8,251 27% Expenses
Expenses
**Amounts are on a budget basis format. Board Designated Fund Contributions and Capital Projects and Equipment are funded from current year revenues. These amounts are designated (set aside) from current year funds for equipment or projects and if not spent in the current fiscal year, will be spent in subsequent fiscal years, depending on the timeline of the project. *The financial information in this self-published Jekyll Island Authority Annual Report contains unaudited figures and is presented in a budget basis format which is used for operational management and oversight. Jekyll Island Authority’s financial information is reviewed annually by the State Department of Audits and Accounts and is included in the State of Georgia’s Annual Comprehensive Financial Report (ACFR). Financial stewardship is a high priority and the Jekyll Island Authority has a history of clean reports from the Georgia Department of Audits. All financial information contained in this self-published report is believed to be accurate and error-free but should only be used for informational purposes. The Jekyll Island Authority shall not be liable for any loss of profit or any other commercial damages, including but not limited to special, incidental, consequential or other damages related to unintentional typographical or other errors, omissions or inaccuracies of the information contained in this document.
15
FY2022* FY2021 VARIANCE (000's) % Travel 37,318 18,949 18 97% Dues 320,360 234,892 85 36% Credit Card Fees 550,645 416,808 134 32% Bank Fees 943 499 0 89% Total Expenditures 28,189,704 22,294,667 5,895 26% Net Operating Cash Income 10,518,316 8,162,806 2,356 29% Board Designated Fund Contributions Parking Fee - Fire equipment reserve 175,000 175,000 Parking Fee - Water/Sewer Improvements - 250,000 Water/Sewer reserves 424,596 320,199 Fire Equipment reserves 58,029 148,625 Tourism Development Fund 1,136,953 871,516 Beach Village Entertainment Fees - carryover 37,148 58,116 Public area & Utilities improvement fund 1,252,160 1,647,342 Total Board Designated Fund Contributions 3,083,885 3,470,798 Amount Available for Capital or Cash Reserves 7,434,431 4,692,008 Capital Projects and Equipment 5,431,905 3,617,528 Balance Available for Cash Reserves 2,002,526 1,074,480 Total Enterprises 21,433,151 15,853,913 5,579 35% Total Revenues 38,708,020 30,457,473 8,251 27%
Human Resources 14,806,787 12,445,581 2,361 19% Supplies & Materials 1,961,292 1,426,581 535 37% Advertising & Sales 993,937 461,174 533 116% Repairs - Facilities & Grounds 2,082,279 1,401,330 681 49% Utilities 1,854,138 1,735,575 119 7% Insurance 933,780 851,416 82 10% Contracts 3,223,443 2,178,409 1,045 48% Rentals 704,724 610,449 94 15% Printing 116,588 91,374 25 28% Motor Vehicle 280,358 195,192 85 44% Telephone 106,515 113,358 (7) -6% Equipment Purchase <$1K 111,505 87,508 24 27% Equipment Purchase $1K to $5K 105,093 25,573 80 311% FY2022* FY2021 VARIANCE (000's) % Revenues Administration Business Leases 6,311,680 5,153,277 1,158 22% Hotel Tax 2,671,644 2,033,689 638 31% Tourism Development Fund 1,136,953 871,516 265 30% Parking 5,656,157 5,367,489 289 5% Interest 10,511 5,264 5 100% Lot Rentals 1,087,820 777,806 310 40% Foundation 8,288 8,056 0 3% Airport 23,123 23,014 0 0% Administration revenue 319,434 313,766 6 2% Beach Village - 1,507 (2) -100% Intern Housing 49,260 48,175 1 2% Total Administration 17,274,869 14,603,560 2,671 18% Enterprises Golf 2,797,880 2,258,935 539 24% Convention Center 4,228,622 1,472,265 2,756 187% McCormick's Grill (0) 101,119 (101) -100% Summer Waves 2,771,677 2,110,307 661 31% Campground 2,316,846 2,115,719 201 10% Life is Good 354,804 272,106 83 30% Museum 1,186,804 723,950 463 64% Georgia Sea Turtle Center 2,596,202 2,159,956 436 20% Conservation 42,072 22,470 20 87% For
Twelve Months Ending June 30, 2022 FY2022* FY2021 VARIANCE (000's) % Travel 37,318 18,949 18 97% Dues 320,360 234,892 85 36% Credit Card Fees 550,645 416,808 134 32% Bank Fees 943 499 0 89% Total Expenditures 28,189,704 22,294,667 5,895 26% Operating Cash Income 10,518,316 8,162,806 2,356 29% Board Designated Fund Contributions Parking Fee - Fire equipment reserve 175,000 175,000 Parking Fee - Water/Sewer Improvements - 250,000 Water/Sewer reserves 424,596 320,199 Equipment reserves 58,029 148,625 Tourism Development Fund 1,136,953 871,516 Beach Village Entertainment Fees - carryover 37,148 58,116 Public area & Utilities improvement fund 1,252,160 1,647,342 Total Board Designated Fund Contributions 3,083,885 3,470,798 Amount Available for Capital or Cash Reserves 7,434,431 4,692,008 Capital Projects and Equipment 5,431,905 3,617,528 Balance Available for Cash Reserves 2,002,526 1,074,480 Total Enterprises 21,433,151 15,853,913 5,579 35% Total Revenues 38,708,020 30,457,473 8,251 27% Expenses Human Resources 14,806,787 12,445,581 2,361 19% Supplies & Materials 1,961,292 1,426,581 535 37% Advertising & Sales 993,937 461,174 533 116% Repairs - Facilities & Grounds 2,082,279 1,401,330 681 49% Utilities 1,854,138 1,735,575 119 7% Insurance 933,780 851,416 82 10% Contracts 3,223,443 2,178,409 1,045 48% Rentals 704,724 610,449 94 15% Printing 116,588 91,374 25 28% Motor Vehicle 280,358 195,192 85 44% Telephone 106,515 113,358 (7) -6% Equipment Purchase <$1K 111,505 87,508 24 27% Equipment Purchase $1K to $5K 105,093 25,573 80 311%
the
“Jekyll Island, like the rest of Georgia, was left to us as a heritage in trust for our children and their children’s children. It is never to be finished, but always to be improved.”
16
- Governor M. E. Thompson, 1947
2022 JEKYLL ISLAND LEGISLATIVE OVERSIGHT COMMITTEE
Jon Burns, Chair
Representative Newington, GA
Blake Tillery, Vice Chair
Senator
Vidalia, GA
Clint Dixon
Senator Buford, GA
Matt Hatchett
Representative Dublin, GA
Billy Hickman
Senator Statesboro, GA
Don Hogan
Representative St. Simons Island, GA
17
AUTH O RITY jekyllisland.com