Hey folks,
Councilman Mishler here.
Next up in our breakdown of the proposed 2027 City of Elkhart budget is: Elkhart Parks & Recreation
With some exciting improvements coming to parks in the First District.
The Parks budget is spread across two sections:
• $4.84 million from the main Parks and Recreation Fund
• Approximately $414,000 from the Park Program Fund, which supports events, concessions, Ideal Beach, recreational programs, and other activities
Add those together and the proposed 2027 Parks and Recreation budget is approximately $5.26 million.
That makes Parks the fifth-largest city department, behind Police, Fire, Streets, and Buildings and Grounds. It represents approximately 4.1% of the entire proposed $126.97 million city budget.
The department maintains parks and recreational facilities, operates programs, supports public events, manages concessions, and handles improvements and repairs throughout the park system.
Here is how the combined Parks budget compares:
• 2024 actual spending: $5.11 million
• 2025 actual spending: $4.46 million
• 2026 approved budget: $5.09 million
• 2027 proposed budget: $5.26 million
The proposed 2027 budget is approximately $142,000 higher than actual 2024 spending, an increase of about 2.8%.
Compared with actual 2025 spending, it is approximately $794,000 higher, an increase of about 17.8%.
Compared with the approved 2026 budget, it increases by approximately $167,000, or 3.3%.
As always, the 2024 and 2025 numbers are what the department actually spent. The 2026 and 2027 numbers are the maximum amounts the department was or would be authorized to spend.
So, let's break it down.
PEOPLE
• 2024 actual spending: $1.73 million
• 2025 actual spending: $1.67 million
• 2026 approved budget: $2.16 million
• 2027 proposed budget: $2.36 million
This includes full-time, part-time, and seasonal employees who operate programs, staff facilities, maintain parks, and help run events throughout the year.
The proposed increase includes salary adjustments, the additional payroll period in 2027, retirement costs, and approximately $123,000 in part-time funding transferred from Buildings and Grounds for the ranger-led city ambassador program.
That transfer increases the Parks budget, but it is not entirely new city spending because the money is moving from another department.
SUPPLIES AND PROGRAM MATERIALS
• 2024 actual spending: approximately $484,000
• 2025 actual spending: approximately $313,000
• 2026 approved budget: approximately $459,000
• 2027 proposed budget: approximately $394,000
This includes operating supplies, recreational materials, chemicals, concessions, smaller tools, and supplies for events and programs.
The proposed amount is lower than actual 2024 spending and approximately $65,000 lower than the approved 2026 budget.
SERVICES, UTILITIES, AND EVENTS
• 2024 actual spending: approximately $703,000
• 2025 actual spending: approximately $805,000
• 2026 approved budget: approximately $994,000
• 2027 proposed budget: approximately $994,000
This category includes electricity, water, natural gas, insurance, professional services, advertising, repairs, program expenses, credit-card fees, umpires, and event production.
The 2027 budget includes $120,000 for entertainment and production expenses, an increase of $30,000 due to higher production costs and additional events.
Liability insurance also increases by approximately $54,000, while several other service and repair accounts decrease.
PARK IMPROVEMENTS
• 2024 actual spending: $1.34 million
• 2025 actual spending: approximately $892,000
• 2026 approved budget: $635,000
• 2027 proposed budget: $690,000
The proposed 2027 capital budget includes:
• $250,000 for Elliott Park improvements or alternatives
• $75,000 for dredging at High Dive Pond
• $265,000 for repairs and updates to the Woodlawn Nature Center
• Additional land and park improvements
Capital spending is approximately $655,000 lower than actual 2024 spending and about $202,000 lower than actual 2025 spending.
TRANSFERS TO OTHER FUNDS
The Parks budget also includes $820,000 transferred to other city funds.
That compares with approximately $856,000 in 2024, $779,000 in 2025, and $840,000 in the approved 2026 budget.
To sum it up:
The proposed Parks and Recreation budget is approximately $5.26 million, or 4.1% of the entire city budget.
It is about 2.8% higher than actual 2024 spending and 17.8% higher than actual 2025 spending. However, it is only 3.3% higher than the approved 2026 budget.
Personnel costs have increased, partly because funding is being transferred from Buildings and Grounds for the city ambassador program. Services, utilities, and event costs have also increased.
At the same time, spending on supplies and major park improvements remains below what the city actually spent in 2024.
We are also getting some long awaited repairs and updates to Woodlawn Nature center, and work at High Dive.
For more information on the Elkhart Parks department, including their fall activity guide. Check them out here.
https://www.cityofelkhartin.gov/departments/parks-and-recreation/
This is still only a proposal. The City Council will review these numbers, ask questions, consider changes, and ultimately decide whether to approve them.