27F 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
2022 - 2023 OPERATING BUDGET
PROGRAM: Noah Joynes Youth Recreation Fund (2025)
2019 2020 2021 2021 2022 2022 2023
ACTUAL ACTUAL ADOPTED ESTIMATED CONCEPT ADOPTED CONCEPT
$0 $0 $10,000 $0 $0
- - 2,000 - 2,000 2,000
0 0 10,000 2,000 0 2,000 2,000
$0 $0 $10,000 $2,000 $0 $2,000 $2,000
CITY OF GOLDEN VALLEY
NOAH JOYNES YOUTH RECREATION FUND
Actual 2019 Actual 2020 Adopted 2021 Estimated 2021 Concept 2022 Adapted 2022 Concept 2023
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 $20,263 $0 $250 100.0 % $0 $0
Interest Earnings 0 2 0 0 0.0% 0 0
TOTALS $0 0.0 % $20,265 0.0 % $0 0.0 % $250 100.0 % $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 /21
Estimated Revenue - 2021
Estimated Expenses - 2021
Excess of Revenue Over (Under) Expenses
Estimated Fund Balance @ 12/31/21
Adopted Revenue - 2022
Adopted Expenses - 2022
Excess of Revenue Over (Under) Expenses
Projected Fund Balance @ 12/31/22
Concept Revenue - 2023
Concept Expenses - 2023
Excess of Revenue Over (Under) Expenses
Projected Fund Balance @ 12/31/23
$20,285
$250
0
250
$20,535
0
2,000
(2,000)
$18,535
0
2,000
(2,000)
$16,535