36 - Noah Joynes Youth Recreation FundNoah Jovnes 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.
CITY OF GOLDEN VALLEY
NOAH JOYNES YOUTH RECREATION FUND
Actual 2020
Actual 2021
Adopted 2023
Estimated 2022
Concept 2023
Adopted 2023
Concept 2024
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
$20,263
100.0%
$500
99.0%
$0
$150
100.0%
$0
$0
$0
Interest Earnings
2
0.0%
4
1.0%
0
0
0.0%
0
0
0
TOTALS
$20,265
100.0%
$504
100.0%
$0 0.0%
$150
100.0%
$0 0.0%
$0 0.0%
$0 0.0%
CITY OF GOLDEN VALLEY
2023 - 2024 OPERATING BUDGET
DIVISION: Noah Joynes Youth Recreation Fund (2025) PROGRAM: Noah Joynes Youth Recreation Fund (2025)
2020 2021 2022 2022 2023 2023 2024
OBJECT DESCRIPTION ACTUAL ACTUAL ADOPTED ESTIMATED CONCEPT ADOPTED CONCEPT
Supplies and Services
6340 Professional Sevices
$0
$0
$0
$0
$0
$0
$0
6440 Other Contractual Services
$0
$260
$0
$150
$0
$0
$0
7110 Transfers
-
-
2,000
-
2,000
-
-
TOTAL Supplies and Services
0
260
2,000
150
2,000
0
0
TOTALS
$0
$260
$2,000
$150
$2,000
$0
$0
CITY OF GOLDEN VALLEY
NOAH JOYNES YOUTH RECREATION FUND
FUND BALANCE ANALYSIS *
Fund Balance @ 01 /01 /22
Estimated Revenue - 2022
Estimated Expenses - 2022
Excess of Revenue Over (Under) Expenses
Estimated Fund Balance @ 12/31/22
Adopted Revenue - 2023
Adopted Expenses - 2023
Excess of Revenue Over (Under) Expenses
Projected Fund Balance @ 12/31/23
Concept Revenue - 2024
Concept Expenses - 2024
Excess of Revenue Over (Under) Expenses
Projected Fund Balance @ 12/31 /24
$20,285
$150
0
150
$20,435
0
0
0
$20,435
0
0
0
$20,435