2020 City of Shakopee Budget

116

2020 Annual Budget

Division: Category: Recreation Recreation

Description of Services:

Recreation provides resources for the administration of comprehensive leisure services, recreation facilities, and park design and construction administration. This includes the coordination and scheduling of park and athletic field use; coordinating preschool, youth, teen, adult, and senior programs and special event activities; managing the operations of the Community Center, Ice Arena, Aquatic Park, and Youth Building; and collaborating with other departments for parks/trail maintenances, park land acquisition, and parks/trail development.

Budget:

Original Budget

Revised Budget

Actual

Actual

Budget

Expenditures by Category

2017

2018

2019

2019

2020

Personnel

1,731,144 $

1,971,759 $

2,256,800 $

2,368,400 $

2,475,600 $

Supplies and Services

1,349,931

1,566,234

1,617,900

1,607,100

1,678,000

Miscellaneous Capital Outlay Debt Service

30,665 79,100 16,605

38,451

32,600

34,700 16,600 22,100

34,700

2,095

-

-

22,140

22,200

22,100

Totals

3,207,445 $

3,600,679 $

3,929,500 $

4,048,900 $

4,210,400 $

Dedicated Revenues

1,787,747 $

2,411,436 $

2,193,200 $

2,311,800 $

2,319,300 $

Expenditures by Category and Dedicated Revenue

$- $500,000 $1,000,000 $1,500,000 $2,000,000 $2,500,000 $3,000,000 $3,500,000 $4,000,000 $4,500,000

Debt Service Capital Outlay Miscellaneous Supplies and Services Personnel Dedicated Revenues

Actual 2017

Actual 2018

Budget 2019

Budget 2020

Key Measures:

5

6

9

10

Actual

Actual

Projected

Projected

2017 6,581 2,085

2018 5,114 2,105

2019 5,590 2,300

2020 5,900 2,400

# of Members # of Memberships CC Daily Use (Members & Admissions) Program Participation

130,000 16,970

218,286 15,316

219,000 15,500

220,000 15,700

SandVenture Membership SandVenture Admissions Ice Rental Hours

160

148

105

100

19,276

19,512

19,909

20,000

2,834

3,249

3,260

4,000

Made with FlippingBook - Online catalogs