37- 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.
CITY OF GOLDEN VALLEY
NOAH JOYNES YOUTH RECREATION FUND
REVENUE DETAIL
Actual 2021
Actual 2022
Adopted 2023
Estimated 2023
Concept 2024
Adopted 2024
Concept 2025
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
$500 99.0 %
$4,765 103.0 %
$0
$646 100.0 %
$0
$0
$0
Interest Earnings
4 1.0 %
(140) -3.0 %
0
0 0.0 %
0
0
0
TOTALS $504 100.0 % $4,625 100.0 % $0 0.0 % $646 100.0 % $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)
OBJECT
DESCRIPTION
2021
ACTUAL
2022
ACTUAL
2023
ADOPTED
2023
ESTIMATED
2024
CONCEPT
2024
ADOPTED
2025
CONCEPT
Supplies and Services
6340
Professional Sevices
$0
$0
$0
$0
$0
$0
$0
6440
Other Contractual Services
$260
$140
$0
$0
$0
$0
$0
7110
Transfers
-
-
-
-
-
-
-
TOTAL Supplies and Services
260
140
0
0
0
0
0
TOTALS
$260
$140
$0
$0
$0
$0
$0
CITY OF GOLDEN VALLEY
NOAH JOYNES YOUTH RECREATION FUND
FUND BALANCE ANALYSIS *
Fund Balance @ 01/01/23 $25,437
Estimated Revenue - 2023 $646
Estimated Expenses - 2023 0
Excess of Revenue Over (Under) Expenses 646
Estimated Fund Balance @ 12/31/23 $26,083
Adopted Revenue - 2024 0
Adopted Expenses - 2024 0
Excess of Revenue Over (Under) Expenses 0
Projected Fund Balance @ 12/31/24 $26,083
Concept Revenue - 2025 0
Concept Expenses - 2025 0
Excess of Revenue Over (Under) Expenses 0
Projected Fund Balance @ 12/31/25 $26,083