38 - Noah Joynes Youth Recreation FundNoah Joynes Youth Recreation Fund
This fund is used to account for memorials and donations in memoriam of Noah Joynes who
was an outstanding team member for over 14 years in the Park & Recreation Department and
a Golden Valley resident. The Joynes family developed the Noah Joynes Youth Recreation
Fund to benefit Golden Valley Parks and Recreation youth programs, participants, and
facilities. This fund started in June 2020. Staff will work with the family and present their
recommendations for future programs.
DIVISION: Noah Joynes Youth Recreation Fund (2025)
OBJECT DESCRIPTION
Supplies and Services
6340 Professional Sevices
7110 Transfers
TOTAL Supplies and Services
TOTALS
CITY OF GOLDEN VALLEY
2021 - 2022 OPERATING BUDGET
PROGRAM: Noah Joynes Youth Recreation Fund (2025)
2018 2019 2020 2020 2021 2021 2022
ACTUAL ACTUAL ADOPTED ESTIMATED CONCEPT ADOPTED CONCEPT
$0
$0
$0
$0
$0
$10,000
$0
0
0
0
0
0
10,000
0
$0
$0
$0
$0
$0
$10,000
$0
CITY OF GOLDEN VALLEY
NOAH JOYNES YOUTH RECREATION FUND
REVENUE DETAIL
Actual 2018 Actual 2019 Adopted 2020 Estimated 2020 Concept 2021 Adopted 2021 Concept 2022
Percent Percent Percent Percent Percent Percent Percent
Revenue Amount of Total Amount of Total Amount of Total Amount of Total Amount of Total Amount of Total Amount of Total
Donations $0 $0 $0 $20,015 100.0% $0
Interest Earnings 0 0 0 5 0.0% 0
TOTALS $0 0.0 % $0 0.0 % $0 0.0 % $20,020 100.0 % $0 0.0 % $0 0.0 % $0 0.0
CITY OF GOLDEN VALLEY
NOAH JOYNES YOUTH RECREATION FUND
FUND BALANCE ANALYSIS *
Fund Balance @ 01 /01 /20 $0
Estimated Revenue - 2020 $20,015
Estimated Expenses - 2020 0
Excess of Revenue Over (Under) Expenses 20,015
Estimated Fund Balance @ 12/31/20 $20,015
Adopted Revenue - 2021 0
Adopted Expenses - 2021 10,000
Excess of Revenue Over (Under) Expenses (10,000)
Projected Fund Balance @ 12/31/21 $10,015
Concept Revenue - 2022 0
Concept Expenses - 2022 0
Excess of Revenue Over (Under) Expenses 0
Projected Fund Balance @ 12/31/22 $10,015