The Surprise Standard

City Budget Review

Parks and Recreation budget, fiscal year 2023

Parks and Recreation spent $33.6M in fiscal year 2023 — 8.7% of the $387.8M the City of Surprise published across 22 departments, and the 5th-largest share.

Spending

$33.6M

8.7% of city spending · up 104% from 2022

Revenue

$4.0M

Salaries

$3.7M

Divisions

10

Where the money went

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

Parks and Recreation spending by category, fiscal year 2023
CategoryTotal
Cptl-Improvements to Land$16.0M47% · 45 lines
Full-Time Salaries$3.3M9.8% · 439 lines
Prof Svc-Service Agreements$1.9M5.7% · 131 lines
Parks Maintenance$1.7M5.1% · 58 lines
Part-Time Employees Wages$1.6M4.7% · 807 lines
Cptl-Design Engineering$1.1M3.3% · 12 lines
Building Maintenance$1.1M3.3% · 68 lines
Utilsvc-Electricity$638K1.9% · 112 lines
85 other categories$6.3M19%

Where the money came from

Revenue the city credited to this department, by category.

Parks and Recreation revenue by category, fiscal year 2023
CategoryTotal
Program Fee Revenue$2.3M56% · 4 lines
Class Fees Revenue$676K17% · 3 lines
Service Collection Fee$492K12% · 1 line
Tennis Lessons Revenue$198K4.9% · 1 line
Facility Use Revenue$112K2.8% · 3 lines
Tennis Pro Shop Retail Revenue$83K2.1% · 1 line
Special Events Revenue$66K1.6% · 1 line
Ramada Rentals$51K1.3% · 1 line
13 other categories$110K2.7%

Largest single payments

The biggest individual payments the city published for this department.

Largest Parks and Recreation payments, fiscal year 2023
DescriptionFundAmount
Cptl-Improvements to LandNov 30, 2022The largest of 11 such lines among the top 15General Capital Projects Fund$2,115,896.86
Cptl-Improvements to LandNov 30, 2022The largest of 3 such lines among the top 15Parks/Rec Dev Fee 2020$750,217.42
Cptl-Design EngineeringJun 30, 2023General Capital Projects Fund$699,773.54

Largest revenue lines

The biggest individual receipts the city credited to this department.

Largest Parks and Recreation revenue lines, fiscal year 2023
DescriptionFundAmount
Program Fee RevenueThe largest of 4 such lines among the top 15General Fund$1,636,240.90
Service Collection FeeGeneral Fund$491,682.06
Class Fees RevenueThe largest of 3 such lines among the top 15General Fund$424,373.35
Tennis Lessons RevenueGeneral Fund$197,811.95
Tennis Pro Shop Retail RevenueGeneral Fund$82,891.00
Special Events RevenueGeneral Fund$65,587.11
Facility Use RevenueThe largest of 2 such lines among the top 15General Fund$62,331.67
Ramada RentalsGeneral Fund$50,942.50
Concessions Sales RevenueGeneral Fund$44,180.75

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 2023
DivisionPublished total
Parks & Rec Admin and Support$2,184,060.32
Recreation Programs$959,447.32
Aquatics$240,041.88
Tennis$216,938.28
Special Events$77,260.56

Published salary total by fiscal year: $3.4M in 2019, $3.7M in 2023. Not adjusted for inflation.

  1. 2019$3.4M
  2. 2020$3.6M
  3. 2021$3.1M
  4. 2022$3.4M
  5. 2023$3.7M

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