The Surprise Standard

City Budget Review

Parks and Recreation budget, fiscal year 2022

Parks and Recreation spent $16.5M in fiscal year 2022 — 4.7% of the $348.6M the City of Surprise published across 19 departments, and the 7th-largest share.

Spending

$16.5M

4.7% of city spending

Revenue

$21.4M

Salaries

$3.4M

Divisions

11

Where the money went

Every published expense line, added up by the city's own category.

Parks and Recreation spending by category, fiscal year 2022
CategoryTotal
Prof Svc-Service Agreements$2.8M17% · 144 lines
Full-Time Salaries$2.7M17% · 180 lines
Part-Time Employees Wages$1.9M11% · 827 lines
Parks Maintenance$934K5.7% · 71 lines
Cptl-Improvements to Land$855K5.2% · 12 lines
Utilsvc-Electricity$609K3.7% · 134 lines
Building Maintenance$554K3.4% · 62 lines
Operational Supplies$497K3.0% · 293 lines
78 other categories$5.6M34%

Where the money came from

Revenue the city credited to this department, by category.

Parks and Recreation revenue by category, fiscal year 2022
CategoryTotal
Federal Grant Revenue$17.2M80% · 1 line
Program Fee Revenue$2.6M12% · 4 lines
Class Fees Revenue$683K3.2% · 3 lines
Tennis Lessons Revenue$184K0.9% · 1 line
Service Collection Fee$157K0.7% · 1 line
Facility Use Revenue$93K0.4% · 3 lines
Campus Operations$80K0.4% · 1 line
Tennis Pro Shop Retail Revenue$76K0.4% · 1 line
16 other categories$366K1.7%

Largest single payments

The biggest individual payments the city published for this department.

Largest Parks and Recreation payments, fiscal year 2022
DescriptionFundAmount
Cptl-Improvements to LandJun 28, 2022The largest of 2 such lines among the top 15General Capital Projects Fund$414,944.00
Grounds MaintenanceFeb 9, 2022Parks & Recreation Asset Repl$199,793.25
Prof Svc-Service AgreementsJun 28, 2022The largest of 10 such lines among the top 15General Fund$195,321.96
Part-Time Employees WagesApr 1, 2022General Fund$176,000.00
Parks MaintenanceJun 30, 2022Marley Park Comm Fac Dist$156,526.72

Largest revenue lines

The biggest individual receipts the city credited to this department.

Largest Parks and Recreation revenue lines, fiscal year 2022
DescriptionFundAmount
Federal Grant RevenueGrants$17,200,000.00
Program Fee RevenueThe largest of 4 such lines among the top 15General Fund$1,657,358.27
Class Fees RevenueThe largest of 3 such lines among the top 15General Fund$373,653.25
Tennis Lessons RevenueGeneral Fund$184,315.38
Service Collection FeeGeneral Fund$156,526.72
Campus OperationsGeneral Fund$79,685.00
Tennis Pro Shop Retail RevenueGeneral Fund$76,134.51
Special Events RevenueGeneral Fund$64,760.32
Ramada RentalsGeneral Fund$56,952.50
Facility Use RevenueGeneral Fund$45,673.50

Explore every Parks and Recreation line →

Salaries by division

Totals as the city published them. Surprise does not publish employee names or headcount, and state law keeps individual salaries confidential.

Parks and Recreation salary totals by division, fiscal year 2022
DivisionPublished total
Recreation Programs$1,616,965.74
Parks & Rec Admin and Support$1,484,564.12
Tennis$144,782.82
Aquatics$113,006.40

Published salary total by fiscal year: $3.4M in 2019, $3.4M in 2022. Not adjusted for inflation.

  1. 2019$3.4M
  2. 2020$3.6M
  3. 2021$3.1M
  4. 2022$3.4M

City labels these records unaudited. View the city's original records.