Lakeside Business Improvement District Agenda 05-21-2025

View the PDF version Google Docs PDF Viewer

                                      CITY OF MUSKEGON
                           LAKESIDE BUSINESS IMPROVEMENT DISTRICT-
                              CORRIDOR IMPROVEMENT AUTHORITY
                                       BOARD MEETING


DATE OF MEETING:                              May 21, 2025
TIME OF MEETING:                              9:00 a.m.
PLACE OF MEETING:                             City Hall Room 204, 933 Terrace St, Muskegon, MI


                                                                     AGENDA

I.         Roll Call
                  A. Let’s welcome our new board member!

II.        Approval of minutes – March 26, 2025

III.       CIA Agenda Items – Jocelyn Hines

                    A. CIA Financial Statement – March 31, 2025
                    B. CIA Financial Statement - April 30, 2025

IV.        BID Agenda Items – Jocelyn Hines

                    A.     BID Financial Statement– March 31, 2025
                    B.     BID Financial Statement - April 30, 2025
                    C.     DISCUSSION: Addison St. Neighborhood sign
                    D.     DISCUSSION: Fall Festival

V.         Adjourn




       AMERICAN DISABILITY ACT POLICY FOR ACCESS TO OPEN MEETING OF THE CITY COMMISSION AND ANY OF ITS COMMITTEES OR
                                                      SUBCOMMITTEES

                    To give comment on a live-streamed meeting the city will provide a call-in telephone number to the public to be able
                    to call and give comment. For a public meeting that is not live-streamed, and which a citizen would like to watch and
                    give comment, they must contact the City Clerk’s Office with at least a two-business day notice. The participant will
                       then receive a zoom link which will allow them to watch live and give comment. Contact information is below.
                                                   For more details, please visit: www.shorelinecity.com

                    The City of Muskegon will provide necessary reasonable auxiliary aids and services, such as signers for the hearing
                     impaired and audio tapes of printed materials being considered at the meeting, to individuals with disabilities who
                    want to attend the meeting, 24- hour notice to the City of Muskegon. Individuals with disabilities requiring auxiliary
                                  aids or services should contact the City of Muskegon by writing or calling the following:

                    Ann Marie Cummings, City Clerk at 933 Terrace Street, Muskegon, MI 49440 or by calling (231) 724-6705 or TTY/
                                        TDD: Dial 7-1-1 and request that representative dial 231-724-6705
                                     DEVELOPMENT SERVICES




                           LAKESIDE BUSINESS IMPROVEMENT DISTRICT-
                                      CORRIDOR DEVELOPMENT AUTHORITY
                                                  REGULAR
                                               BOARD MEETING
                                              March 26, 2025
                                              MEETING MINUTES


Meeting called to order at 9:01 am by M. Flermoen.
I.    ROLL CALL
MEMBERS PRESENT: M. Lyonnais, M. Flermoen, L. Hopson, S. Wilson, M. Smith, C. Castle, D. Ghezzi
MEMBERS ABSENT: R. Jenkins.
OTHERS PRESENT:       J. Hines, A. Meisch and W. Webster
II.         Approval of Minutes – M. Smith made a motion to approve the minutes from January 15, 2025.
            Supported by S. Wilson with M. Lyonnais, M. Flermoen, L. Hopson, S. Wilson, M. Smith, C. Castle and D.
            Ghezzi voting aye
III.        CIA Agenda Items
            a. CIA Financial Statements-January 31, 2025 - As of January 31, 2025, your fund balance is $29,787.44.
                At our December 2024 meeting, we voted to transfer up to $15,213.00 to the Lakeside BID to cover
                additional expenses of the BID. This transfer will likely happen as needed. S. Wilson motioned to
                accept the Lakeside CIA financial statement as of January 31, 2025 and supported by L. Hopson with
                M. Lyonnais, M. Flermoen, L. Hopson, S. Wilson, M. Smith, C. Castle and D. Ghezzi voting aye
            b. CIA Financial Statements – February 28, 2025 - As of February 28, 2025, your fund balance is
                $23,413.27. This fund balance is different than January 2025 fund balance due to the $6,374.17 BID
                transfer. M. Smith motioned to accept the Lakeside CIA financial statement as of February 28, 2025
                and supported by L. Hopson with M. Lyonnais, M. Flermoen, L. Hopson, S. Wilson, M. Smith, C.
                Castle and D. Ghezzi voting aye
IV.         BID Agenda Items
            a. BID Financial Statements – January 31, 2025 - As of January 31, 2025, your fund balance is -
                $3,054.17. The total amount for expenditures was $375 for My Social Network (1st Quarter invoice)
                and $225 for Louise Hopson social media invoices (October 1, 2024 – December 30, 2024). Finance
                made a transfer of $3,920 to cover snow removal expenses. S. Wilson motioned to accept the
                Lakeside BID financial statements as of January 31, 2025. Supported by M. Smith with M. Lyonnais,
                M. Flermoen, L. Hopson, S. Wilson, M. Smith, C. Castle and D. Ghezzi voting aye
            b. BID Financial Statements-February 28, 2025 - As of February 28, 2025, your fund balance is
                $3,320.00. This fund balance is different than January 2025 due to the transfer of $6,374.17 from
                the CIA to make the 2024 budget whole. S. Wilson motioned to accept the Lakeside BID financial
                statement as of February 28, 2025. L. Hopson supported with M. Lyonnais, M. Flermoen, L. Hopson,
                S. Wilson, M. Smith, C. Castle and D. Ghezzi voting aye




2 3 1. 7 2 4. 67 0 5   |   933 Terrace St, Muskegon, MI 49440-1397   |   www.shorelinecity.com
                                     DEVELOPMENT SERVICES




            c. Approval of Board Members - There is one current vacancy on the Lakeside BID/CIA due to Jackie
               Knowlton’s resignation. We received an application from Nils (Ed) Bodman, Alexis Baldwin, and
               Jerome Johnson. We must make a recommendation to the Community Relations Commission
               regarding the acceptance of an applicant. L. Hopson made a recommendation for Nils Bodman (Ed)
               for the Lakeside BID/CIA to the Community Relations Commission. Supported by M. Smith with M.
               Lyonnais, M. Flermoen, L. Hopson, S. Wilson, M. Smith, C. Castle and D. Ghezzi voting aye
            d. Parking Concerns – Discussion was made about the parking concerns and enforcement. The traffic
               committee is aware of the concerns in Lakeside. They will be adding additional signage along the
               side streets and Lakeshore Drive where the signs are missing and parking enforcements will be
               monitored and enforced. M. Flermoen mentioned about moving forward with parking along the
               railroad trail. Would like to pursue further. J. Hines mentioned that any paving or improvements
               along the railroad would have to be expensed through BID/CIA. A new salon is moving into the area
               with over 12 employees and customers. Street parking is an issue. Additional parking is desperately
               needed especially during the summer months.

                  Other Business discussed: M. Flermoen mentioned that discussion with S. Green that the sign for
                  McGraft park is in need of replacing (Addison and Lakeshore). Discussion of sharing the cost to
                  replace through the neighborhood association and Lakeside BID/CIA committee. Further discussion
                  once ideas and bids are received.


V.          Adjournment at 9:58 AM




2 3 1. 7 2 4. 67 0 5   |   933 Terrace St, Muskegon, MI 49440-1397   |   www.shorelinecity.com
                        Lakeside Corridor Improvement Authority
                          Agenda Items III-A for May 21, 2025

                             Financial Statement as of 3-31-2025

Requesting Party: City Economic Development

Outline of Request: Staff is asking the Lakeside CIA to review and accept the CIA financial
statement as of March 31, 2025.

Staff Comments: As of March 31, 2025, your fund balance is $60,018.11. There was also
interest income in the amount of $9.76. The fund balance includes the $36,584 Lakeside CIA tax
capture. At our December 2024 meeting, we voted to transfer up to $15,213.00 to the Lakeside
BID to cover additional expenses of the BID. This transfer will likely happen as needed.

Staff Recommendation: To accept the Lakeside CIA financial statement as of March 31, 2025.

Suggested Motion: I move to accept the Lakeside Corridor Improvement Authority financial
statement as of March 31, 2025.
     LAKESIDE CIA FINANCIAL FOR 03/31/2025




Revenues                                             2024 ACTUAL            2025 BUDGET             31-Mar-25
Special Assessments                              $          22,198.00   $          37,103.00   $         36,584.00
Interest Income                                  $              97.88   $              75.00   $              9.76
Total                                            $          22,295.88   $          37,178.00   $         36,593.76

Expenses                                             2024 ACTUAL            2025 BUDGET             31-Mar-25
Landscaping                                      $                -     $                -     $                 -
Holiday Decorations                              $                -     $                -     $                 -
Snow Removal                                     $                -     $                -     $                 -
Contingency                                      $                -     $                -     $                 -
Transfer to Lakeside BID                         $           6,374.17   $          15,213.00   $                 -
Advertising                                      $                -     $                -     $                 -
Total Expenses                                   $           6,374.17   $          15,213.00   $                 -

Net Rev/Expenses                                 $          15,921.71   $          21,965.00   $           36,593.76

Fund Balance at Beginning of Year                $           7,502.64                          $           23,424.35

Fund Balance at End of Year                      $          23,424.35                          $           60,018.11




\\muskdata\data\Planning\COMMON\BID & CIA-Lakeside\Lakeside CIA-BID 2025\Lakeside BID-CIA Meeting 4-16-25\Lakeside CIA
                                                   March 2025
                         Lakeside Corridor Improvement Authority
                           Agenda Items III-B for May 21, 2025

                             Financial Statement as of 4-30-2025

Requesting Party: City Economic Development

Outline of Request: Staff is asking the Lakeside CIA to review and accept the CIA financial
statement as of April 30, 2025.

Staff Comments: As of April 30, 2025, your fund balance is $60,027.87. There was also interest
income in the amount of $9.76. At our December 2024 meeting, we voted to transfer up to
$15,213.00 to the Lakeside BID to cover additional expenses of the BID. This transfer will likely
happen as needed.

Staff Recommendation: To accept the Lakeside CIA financial statement as of February 28,
2025.

Suggested Motion: I move to accept the Lakeside Corridor Improvement Authority financial
statement as of February 28, 2025.
     LAKESIDE CIA FINANCIAL FOR 04/30/2025




Revenues                                             2024 ACTUAL            2025 BUDGET              30-Apr-25
Special Assessments                              $          22,198.00   $          37,103.00   $           36,584.00
Interest Income                                  $              97.88   $              75.00   $               19.52
Total                                            $          22,295.88   $          37,178.00   $          36,603.52

Expenses                                             2024 ACTUAL            2025 BUDGET              30-Apr-25
Landscaping                                      $                -     $                -     $                 -
Holiday Decorations                              $                -     $                -     $                 -
Snow Removal                                     $                -     $                -     $                 -
Contingency                                      $                -     $                -     $                 -
Transfer to Lakeside BID                         $           6,374.17   $          15,213.00   $                 -
Advertising                                      $                -     $                -     $                 -
Total Expenses                                   $           6,374.17   $          15,213.00   $                 -

Net Rev/Expenses                                 $          15,921.71   $          21,965.00   $           36,603.52

Fund Balance at Beginning of Year                $           7,502.64                          $           23,424.35

Fund Balance at End of Year                      $          23,424.35                          $           60,027.87




\\muskdata\data\Planning\COMMON\BID & CIA-Lakeside\Lakeside CIA-BID 2025\Lakeside BID-CIA Meeting 5-21-25\Lakeside CIA
                                                    April 2025
                                                                     GL ACTIVITY REPORT FOR CITY OF MUSKEGON
                                                                          From 01/01/2025 to 03/31/2025


Date         JNL   Type   Description                           Reference #                           Amount   Enc/Bdgt Change      Balance     Available

01/01/2025                231-000-001 CASH IN BANK                                     BEG. BALANCE                              23,424.35          0.00
01/31/2025   GJ    JE     INTEREST ON INVESTMENTS                       0000011096                   9.76                        23,434.11
03/06/2025   GJ    JE     TAX CAPTURE FOR LAKESIDE CIA          0000010956                      36,584.00                        60,018.11
03/31/2025                                                      END BALANCE                                                      60,018.11


01/01/2025                231-000-399 FUND BALANCE UNRESERVED                          BEG. BALANCE                              (29,750.24)
03/31/2025                                                              END BALANCE                                              (29,750.24)


01/01/2025                231-000-402 PROPERTY TAX                                            BEG. BALANCE                             0.00    (30,569.00)
03/06/2025   GJ    JE     TAX CAPTURE FOR LAKESIDE CIA                  0000010956              36,584.00               0.00     (36,584.00)     6,015.00
03/31/2025                                                      END BALANCE                                                      (36,584.00)     6,015.00


01/01/2025                231-000-665-004970 INCOME TAX-PENALTY & INTEREST         BEG. BALANCE                         0.00        (48.28)        23.28
01/31/2025   GJ    JE     INTEREST ON INVESTMENTS                       0000011096                    9.76              0.00        (58.04)        33.04
03/31/2025                                                      END BALANCE                                                         (58.04)        33.04


01/01/2025                231-717-995-200000 BUDGETED OTHER FINANCING USES         BEG. BALANCE                         0.00      6,374.17     (6,374.17)
03/31/2025                                                             END BALANCE                                                6,374.17     (6,374.17)


01/01/2025                286-000-001 CASH IN BANK                                            BEG. BALANCE              0.00         13.87          0.00
01/15/2025   GJ    JE     RECORD TRANSFER LAKESIDE BID SNOW REM         0000010797               3,920.00                         3,933.87
01/17/2025   CD    CHK    SUMMARY CD 01/17/2025                                                   (225.00)                        3,708.87
01/24/2025   CD    CHK    SUMMARY CD 01/24/2025                                                   (375.00)                        3,333.87
01/31/2025   GJ    JE     INTEREST ON INVESTMENTS               0000011096                           0.70                         3,334.57
03/28/2025   CD    CHK    SUMMARY CD 03/28/2025                                                 (1,100.00)                        2,234.57
03/31/2025                                                      END BALANCE                                                       2,234.57


01/01/2025                286-000-202 ACCOUNTS PAYABLE                                 BEG. BALANCE                                   0.00
01/07/2025   AP    INV    MY SOCIAL NETWORTH LLC                                0663              (375.00)                         (375.00)
01/14/2025   AP    INV    LOUISE HOPSON                         4TH QTR MEDIA                     (225.00)                         (600.00)
01/17/2025   CD    CHK    SUMMARY CD 01/17/2025                                                     225.00                         (375.00)
01/24/2025   CD    CHK    SUMMARY CD 01/24/2025                                                     375.00                            0.00
03/10/2025   AP    INV    GABRIELLE ANNE MILLER                 1A                              (1,100.00)                       (1,100.00)
03/28/2025   CD    CHK    SUMMARY CD 03/28/2025                                                  1,100.00                             0.00
03/31/2025                                                      END BALANCE                                                           0.00


01/01/2025                286-000-399 FUND BALANCE UNRESERVED                          BEG. BALANCE                              (21,491.17)
03/31/2025                                                              END BALANCE                                              (21,491.17)


01/01/2025                286-000-451 SPECIAL ASSESSMENTS                                     BEG. BALANCE                         (594.00)       594.00
03/31/2025                                                              END BALANCE                                                (594.00)       594.00


01/01/2025                286-000-665-004970 INTEREST INCOME                                  BEG. BALANCE                          (40.27)        40.27
01/31/2025   GJ    JE     INTEREST ON INVESTMENTS                       0000011096                   0.70               0.00        (40.97)        40.97
03/31/2025                                                      END BALANCE                                                         (40.97)        40.97


01/01/2025                286-000-684 MISC. & SUNDRY                                   BEG. BALANCE                     0.00       (800.00)       800.00

04/08/2025 10:11 AM                                                                                                                             Page:        1/2
                                                                       GL ACTIVITY REPORT FOR CITY OF MUSKEGON
                                                                            From 01/01/2025 to 03/31/2025


Date          JNL   Type   Description                           Reference #                           Amount   Enc/Bdgt Change     Balance     Available

03/31/2025                                                                END BALANCE                                              (800.00)       800.00


01/01/2025                 286-000-699-100000 OPERATING TRANSFERS IN                           BEG. BALANCE              0.00          0.00         0.00
01/15/2025    GJ    JE     RECORD TRANSFER LAKESIDE BID SNOW REM         0000010797               3,920.00               0.00     (3,920.00)    3,920.00
03/31/2025                                                       END BALANCE                                                      (3,920.00)    3,920.00


01/01/2025                 286-000-699-200000 OPERATING TRANSFERS IN                    BEG. BALANCE                     0.00     (6,374.17)    6,374.17
03/31/2025                                                                END BALANCE                                             (6,374.17)    6,374.17


01/01/2025                 286-704-801 CONTRACTUAL SERVICES                                    BEG. BALANCE              0.00     28,685.74    (28,685.74)
01/07/2025    AP    INV    MY SOCIAL NETWORTH LLC                                0663               375.00               0.00     29,060.74    (29,060.74)
01/14/2025    AP    INV    LOUISE HOPSON                         4TH QTR MEDIA                      225.00               0.00     29,285.74    (29,285.74)
03/10/2025    AP    INV    GABRIELLE ANNE MILLER                 1A                               1,100.00               0.00     30,385.74    (30,385.74)
03/31/2025                                                       END BALANCE                                                      30,385.74    (30,385.74)


01/01/2025                 286-704-995-200000 BUDGETED OTHER FINANCING USES         BEG. BALANCE                         0.00       600.00       (600.00)
03/31/2025                                                              END BALANCE                                                 600.00       (600.00)


Grand Total                                                                                                              0.00         0.00




04/08/2025 10:11 AM                                                                                                                             Page:        2/2
                          Lakeside Business Improvement District
                           Agenda Items IV-A for May 21, 2025

                             Financial Statement as of 3-31-2025

Requesting Party: City Economic Development

Outline of Request: Staff is asking the Lakeside BID to review and accept the BID financial
statement as of March 31, 2025.

Staff Comments: As of March 31, 2025, your fund balance is $2,234.57. The total amount for
expenditures was $1,100 to Miller Family Farm for Fall Festival expenses. There was also
interest income in the amount of $0.70.

Staff Recommendation: To accept the Lakeside BID financial statement as of March 31, 2025.

Suggested Motion: I move to accept the Lakeside Business Improvement District financial
statement as of March 31, 2025.
     LAKESIDE BID FINANCIAL FOR 03/31/2025




Revenues                                              2024 ACTUAL            2025 BUDGET            31-Mar-25
Special Assessments                               $          22,239.23   $          21,645.23   $                -
Interest Income                                   $              69.66   $             150.82   $               0.70
Grant (MML Foundation)                            $                -                            $                -
Lakeside District Assoc. (split cost Christmas)   $                -                            $                -
Lakeside Neighborhood Assoc.                      $                -     $                -     $                -
Fall Festival                                     $             800.00   $                -     $                -
Transfer from General fund for Snow Removal       $                -     $           3,266.00   $           3,920.00
Intended CIA Transfer                             $           6,374.17   $          15,212.94   $                -
Total                                             $          29,483.06   $          40,274.99   $           3,920.70

Expenses                                              2024 ACTUAL            2025 BUDGET            31-Mar-25
Landscaping                                       $               -      $           1,000.00   $                -
Holiday Decorations                               $          3,297.36    $           1,000.00   $                -
Snow Removal                                      $         23,000.00    $          23,000.00   $                -
Transfer to DDA                                   $            600.00    $                -     $                -
Fall Festival Expenses/Events                     $          3,497.99    $          12,000.00   $           1,100.00
Advertising                                       $          7,156.30    $           6,279.00   $             600.00
Total Expenses                                    $         37,551.65    $          43,279.00   $           1,700.00

Net Rev/Expenses                                  $          (8,068.59) $           (3,004.01) $            2,220.70

Fund Balance at Beginning of Year                 $           8,082.46                          $               13.87

Fund Balance at End of Year                       $             13.87                           $           2,234.57




\\muskdata\data\Planning\COMMON\BID & CIA-Lakeside\Lakeside CIA-BID 2025\Lakeside BID-CIA Meeting 4-16-25\Lakeside Bid
                                                   March 2025
                          Lakeside Business Improvement District
                           Agenda Items IV-A for May 21, 2025

                             Financial Statement as of 4-30-2025

Requesting Party: City Economic Development

Outline of Request: Staff is asking the Lakeside BID to review and accept the BID financial
statement as of April 30, 2025.

Staff Comments: As of April 30, 2025, your fund balance is $18,881.43. The Lakeside BID tax
capture was $16,645.47. This is a difference of $4,999.76 from our 2025 budgeted amount.
There was also some interest income in the amount of $1.39.

Staff Recommendation: To accept the Lakeside BID financial statement as of April 30, 2025.

Suggested Motion: I move to accept the Lakeside Business Improvement District financial
statement as of April 30, 2025.
     LAKESIDE BID FINANCIAL FOR 04/30/2025




Revenues                                              2024 ACTUAL            2025 BUDGET             30-Apr-25
Special Assessments                               $          22,239.23   $          21,645.23   $          16,645.47
Interest Income                                   $              69.66   $             150.82   $               2.09
Grant (MML Foundation)                            $                -                            $                -
Lakeside District Assoc. (split cost Christmas)   $                -                            $                -
Lakeside Neighborhood Assoc.                      $                -     $                -     $                -
Fall Festival                                     $             800.00   $                -     $                -
Transfer from General fund for Snow Removal       $                -     $           3,266.00   $           3,920.00
Intended CIA Transfer                             $           6,374.17   $          15,212.94   $                -
Total                                             $          29,483.06   $          40,274.99   $         20,567.56

Expenses                                              2024 ACTUAL            2025 BUDGET             30-Apr-25
Landscaping                                       $               -      $           1,000.00   $                -
Holiday Decorations                               $          3,297.36    $           1,000.00   $                -
Snow Removal                                      $         23,000.00    $          23,000.00   $                -
Transfer to DDA                                   $            600.00    $                -     $                -
Fall Festival Expenses/Events                     $          3,497.99    $          12,000.00   $           1,100.00
Advertising                                       $          7,156.30    $           6,279.00   $             600.00
Total Expenses                                    $         37,551.65    $          43,279.00   $           1,700.00

Net Rev/Expenses                                  $          (8,068.59) $           (3,004.01) $           18,867.56

Fund Balance at Beginning of Year                 $           8,082.46                          $                13.87

Fund Balance at End of Year                       $             13.87                           $          18,881.43




\\muskdata\data\Planning\COMMON\BID & CIA-Lakeside\Lakeside CIA-BID 2025\Lakeside BID-CIA Meeting 5-21-25\Lakeside Bid
                                                    April 2025
                                                 GL ACTIVITY REPORT FOR CITY OF MUSKEGON
                                                       From 01/01/2025 to 04/30/2025


Date         JNL   Type   Description                             Reference #                      Debits     Credits            Balance

01/01/2025                231-000-001   CASH IN BANK                                     BEG. BALANCE                         23,424.35
01/31/2025   GJ    JE     INTEREST ON   INVESTMENTS                       0000011096                9.76                      23,434.11
02/28/2025   GJ    JE     INTEREST ON   INVESTMENTS               0000011147                        9.76                      23,443.87
03/06/2025   GJ    JE     TAX CAPTURE   FOR LAKESIDE CIA          0000010956                   36,584.00                      60,027.87
04/30/2025                                                        END BALANCE                  36,603.52                      60,027.87


01/01/2025                231-000-399 FUND BALANCE UNRESERVED                            BEG. BALANCE                         (29,750.24)
04/30/2025                                                               END BALANCE                                          (29,750.24)


01/01/2025                231-000-402 PROPERTY TAX                                           BEG. BALANCE                           0.00
03/06/2025   GJ    JE     TAX CAPTURE FOR LAKESIDE CIA                    0000010956                        36,584.00         (36,584.00)
04/30/2025                                                        END BALANCE                               36,584.00         (36,584.00)


01/01/2025                231-000-665-004970 INCOME TAX-PENALTY & INTEREST         BEG. BALANCE                                  (48.28)
01/31/2025   GJ    JE     INTEREST ON INVESTMENTS                       0000011096                              9.76             (58.04)
02/28/2025   GJ    JE     INTEREST ON INVESTMENTS               0000011147                                      9.76             (67.80)
04/30/2025                                                      END BALANCE                                    19.52             (67.80)


01/01/2025                231-717-801 BUDGETED CONTRACTUAL SERVICES                      BEG. BALANCE                              0.00
04/30/2025                                                               END BALANCE                                               0.00


01/01/2025                231-717-995 BUDGETED OTHER FINANCING USES                          BEG. BALANCE                          0.00
04/30/2025                                                               END BALANCE                                               0.00


01/01/2025                231-717-995-200000 BUDGETED OTHER FINANCING USES                   BEG. BALANCE                      6,374.17
04/30/2025                                                             END BALANCE                                             6,374.17


01/01/2025                286-000-001 CASH IN BANK                                           BEG. BALANCE                         13.87
01/15/2025   GJ    JE     RECORD TRANSFER LAKESIDE BID SNOW REM         0000010797              3,920.00                       3,933.87
01/17/2025   CD    CHK    SUMMARY CD 01/17/2025                                                               225.00           3,708.87
01/24/2025   CD    CHK    SUMMARY CD 01/24/2025                                                               375.00           3,333.87
01/31/2025   GJ    JE     INTEREST ON INVESTMENTS               0000011096                          0.70                       3,334.57
02/28/2025   GJ    JE     INTEREST ON INVESTMENTS               0000011147                          1.39                       3,335.96
03/28/2025   CD    CHK    SUMMARY CD 03/28/2025                                                             1,100.00           2,235.96
04/02/2025   GJ    JE     TO POST LAKESIDE BID COLLECTIONS      0000011077                     16,645.47                      18,881.43
04/30/2025                                                      END BALANCE                    20,567.56    1,700.00          18,881.43


01/01/2025                286-000-018 ACCOUNTS RECEIVABLE                                BEG. BALANCE                              0.00
04/30/2025                                                               END BALANCE                                               0.00


01/01/2025                286-000-202 ACCOUNTS PAYABLE                                       BEG. BALANCE                          0.00
01/07/2025   AP    INV    MY SOCIAL NETWORTH LLC                                  0663                        375.00            (375.00)
01/14/2025   AP    INV    LOUISE HOPSON                           4TH QTR MEDIA                               225.00            (600.00)
01/17/2025   CD    CHK    SUMMARY CD 01/17/2025                                                   225.00                        (375.00)
01/24/2025   CD    CHK    SUMMARY CD 01/24/2025                                                   375.00                           0.00
03/10/2025   AP    INV    GABRIELLE ANNE MILLER                   1A                                        1,100.00          (1,100.00)
03/28/2025   CD    CHK    SUMMARY CD 03/28/2025                                                 1,100.00                           0.00
04/30/2025                                                        END BALANCE                   1,700.00    1,700.00               0.00


01/01/2025                286-000-399 FUND BALANCE UNRESERVED                            BEG. BALANCE                         (21,491.17)
04/30/2025                                                               END BALANCE                                          (21,491.17)


01/01/2025                286-000-451 SPECIAL ASSESSMENTS                                    BEG. BALANCE                        (594.00)
04/02/2025   GJ    JE     TO POST LAKESIDE BID COLLECTIONS                0000011077                        16,645.47         (17,239.47)
04/30/2025                                                        END BALANCE                               16,645.47         (17,239.47)


01/01/2025                286-000-665-004970 INTEREST INCOME                             BEG. BALANCE                            (40.27)
01/31/2025   GJ    JE     INTEREST ON INVESTMENTS                         0000011096                            0.70             (40.97)
02/28/2025   GJ    JE     INTEREST ON INVESTMENTS                 0000011147                                    1.39             (42.36)
04/30/2025                                                        END BALANCE                                   2.09             (42.36)


01/01/2025                286-000-684 MISC. & SUNDRY                                     BEG. BALANCE                           (800.00)
04/30/2025                                                               END BALANCE                                            (800.00)



05/12/2025 08:58 AM                                                                                          Page:      1/2
                                                GL ACTIVITY REPORT FOR CITY OF MUSKEGON
                                                     From 01/01/2025 to 04/30/2025


Date          JNL   Type   Description                          Reference #                      Debits     Credits           Balance

01/01/2025                 286-000-699 OPERATING TRANSFERS IN                              BEG. BALANCE                         0.00
04/30/2025                                                             END BALANCE                                              0.00


01/01/2025                 286-000-699-100000 OPERATING TRANSFERS IN                       BEG. BALANCE                          0.00
01/15/2025    GJ    JE     RECORD TRANSFER LAKESIDE BID SNOW REM         0000010797                       3,920.00          (3,920.00)
04/30/2025                                                       END BALANCE                              3,920.00          (3,920.00)


01/01/2025                 286-000-699-200000 OPERATING TRANSFERS IN                   BEG. BALANCE                         (6,374.17)
04/30/2025                                                             END BALANCE                                          (6,374.17)


01/01/2025                 286-000-699-500000 OP. TRANS FROM ENTERPRISE FUND               BEG. BALANCE                         0.00
04/30/2025                                                              END BALANCE                                             0.00


01/01/2025                 286-704-801 CONTRACTUAL SERVICES                                BEG. BALANCE                     28,685.74
01/07/2025    AP    INV    MY SOCIAL NETWORTH LLC                               0663            375.00                      29,060.74
01/14/2025    AP    INV    LOUISE HOPSON                        4TH QTR MEDIA                   225.00                      29,285.74
03/10/2025    AP    INV    GABRIELLE ANNE MILLER                1A                            1,100.00                      30,385.74
04/30/2025                                                      END BALANCE                   1,700.00                      30,385.74


01/01/2025                 286-704-995 BUDGETED OTHER FINANCING USES                   BEG. BALANCE                             0.00
04/30/2025                                                             END BALANCE                                              0.00


01/01/2025                 286-704-995-200000 BUDGETED OTHER FINANCING USES                BEG. BALANCE                       600.00
04/30/2025                                                              END BALANCE                                           600.00


Grand Total                                                                                  60,571.08    60,571.08             0.00




05/12/2025 08:58 AM                                                                                        Page:      2/2

Go to the top of the page.


Sign up for City of Muskegon Emails