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.
| Category | Total |
|---|---|
| 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.
| Category | Total |
|---|---|
| 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.
| Description | Fund | Amount |
|---|---|---|
| Cptl-Buldings and StructuresMay 13, 2024The largest of 8 such lines among the top 15 | General Capital Projects Fund | $2,486,720.88 |
| Cptl-Improvements to LandApr 29, 2024The largest of 3 such lines among the top 15 | Parks/Rec Dev Fee 2020 | $1,160,102.93 |
| Cptl-Design EngineeringNov 14, 2023 | General Capital Projects Fund | $664,456.37 |
| RetainageJun 30, 2024 | Fire/EMS Dev Fee 2020 | $609,408.29 |
| Parks MaintenanceJun 30, 2024 | Parks & Recreation Asset Repl | $597,779.68 |
| Parks MaintenanceJun 30, 2024 | Marley Park Comm Fac Dist | $377,233.11 |
Largest revenue lines
The biggest individual receipts the city credited to this department.
| Description | Fund | Amount |
|---|---|---|
| Program Fee RevenueThe largest of 3 such lines among the top 15 | General Fund | $1,700,698.41 |
| Class Fees RevenueThe largest of 2 such lines among the top 15 | General Fund | $284,251.63 |
| Service Collection Fee | General Fund | $198,604.49 |
| Tennis Lessons Revenue | General Fund | $171,903.50 |
| Recovery of PY Expense-Rev | General Fund | $130,489.46 |
| Tennis Pro Shop Retail Revenue | General Fund | $73,402.00 |
| Ramada Rentals | General Fund | $66,850.00 |
| Special Events Revenue | General Fund | $66,191.55 |
| Concessions Sales Revenue | General Fund | $44,581.75 |
| Facility Use RevenueThe largest of 3 such lines among the top 15 | General 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.
| Division | Published 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.
Free · No spam
Get the stories behind these numbers
The stories that matter to Surprise, straight to your inbox. Free, no spam.
City labels these records unaudited. View the city's original records.