The Surprise Standard

City Budget Review

Parks and Recreation budget, fiscal year 2024

Parks and Recreation spent $29.8M in fiscal year 2024 — 8.7% of the $344.2M the City of Surprise published across 22 departments, and the 5th-largest share.

Spending

$29.8M

8.7% of city spending · down 11% from 2023

Revenue

$3.2M

Salaries

$4.2M

Divisions

9

Where the money went

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

Parks and Recreation spending by category, fiscal year 2024
CategoryTotal
Cptl-Buldings and Structures$10.5M35% · 14 lines
Full-Time Salaries$3.4M12% · 395 lines
Cptl-Improvements to Land$2.5M8.4% · 55 lines
Part-Time Employees Wages$1.7M5.6% · 726 lines
Cptl-Design Engineering$1.6M5.3% · 22 lines
Parks Maintenance$1.3M4.5% · 64 lines
Retainage$787K2.6% · 2 lines
Operational Supplies$624K2.1% · 358 lines
82 other categories$7.4M25%

Where the money came from

Revenue the city credited to this department, by category.

Parks and Recreation revenue by category, fiscal year 2024
CategoryTotal
Program Fee Revenue$2.1M63% · 3 lines
Class Fees Revenue$346K11% · 3 lines
Service Collection Fee$199K6.1% · 1 line
Tennis Lessons Revenue$172K5.2% · 1 line
Recovery of PY Expense-Rev$131K4.0% · 3 lines
Facility Use Revenue$88K2.7% · 3 lines
Tennis Pro Shop Retail Revenue$73K2.2% · 1 line
Ramada Rentals$67K2.0% · 1 line
11 other categories$132K4.0%

Largest single payments

The biggest individual payments the city published for this department.

Largest Parks and Recreation payments, fiscal year 2024
DescriptionFundAmount
Cptl-Buldings and StructuresMay 13, 2024The largest of 8 such lines among the top 15General Capital Projects Fund$2,486,720.88
Cptl-Improvements to LandApr 29, 2024The largest of 3 such lines among the top 15Parks/Rec Dev Fee 2020$1,160,102.93
Cptl-Design EngineeringNov 14, 2023General Capital Projects Fund$664,456.37
RetainageJun 30, 2024Fire/EMS Dev Fee 2020$609,408.29
Parks MaintenanceJun 30, 2024Parks & Recreation Asset Repl$597,779.68
Parks MaintenanceJun 30, 2024Marley Park Comm Fac Dist$377,233.11

Largest revenue lines

The biggest individual receipts the city credited to this department.

Largest Parks and Recreation revenue lines, fiscal year 2024
DescriptionFundAmount
Program Fee RevenueThe largest of 3 such lines among the top 15General Fund$1,700,698.41
Class Fees RevenueThe largest of 2 such lines among the top 15General Fund$284,251.63
Service Collection FeeGeneral Fund$198,604.49
Tennis Lessons RevenueGeneral Fund$171,903.50
Recovery of PY Expense-RevGeneral Fund$130,489.46
Tennis Pro Shop Retail RevenueGeneral Fund$73,402.00
Ramada RentalsGeneral Fund$66,850.00
Special Events RevenueGeneral Fund$66,191.55
Concessions Sales RevenueGeneral Fund$44,581.75
Facility Use RevenueThe largest of 3 such lines among the top 15General Fund$38,263.62

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 2024
DivisionPublished total
Parks & Rec Admin and Support$2,395,206.06
Recreation Programs$1,126,872.50
Aquatics$312,672.10
Tennis$234,291.72
Special Events$83,441.28

Published salary total by fiscal year: $3.4M in 2019, $4.2M in 2024. Not adjusted for inflation.

  1. 2019$3.4M
  2. 2020$3.6M
  3. 2021$3.1M
  4. 2022$3.4M
  5. 2023$3.7M
  6. 2024$4.2M

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