Highline Public Schools

2026-2027 Budget Recommendation

Highline Public Schools

15675 Ambaum Blvd. SW, Burien, WA, 98166

Budget Recommendation

2026-2027

Prepared by:

Business Services Department

Financial Section - Fund Summary

All Funds Summary

All Funds

The district records its financial activities in five primary funds. The following section provides a summary and overview of each fund, with additional detailed reporting included in subsequent sections.

Type General Fund ASB Fund Capital Projects Fund Debt Services Fund Transportation Vehicle Fund
Beginning Fund Balance $33,156,988 $1,234,000 $180,235,823 $27,754,630 $2,055,444
Total Revenues $443,812,650 $1,891,900 $5,136,489 $68,183,242 $2,850,000
Other Financing Sources $4,500,000 $0 $13,267,609 $0 $0
Total Expenditures $449,974,029 $1,911,400 $131,247,767 $72,500,000 $2,900,000
Transfers Out $0 $0 $6,000,000 $0 $0
Net Change in Fund Balance ($6,161,378) ($19,500) ($112,843,669) ($4,316,758) ($50,000)
Ending Fund Balance $26,995,610 $1,214,500 $67,392,154 $23,437,872 $2,005,444

General Fund Summary

The General Fund is the largest fund in the district accounting for the day-to-day operations of Highline Public Schools. It supports funding for all schools and supporting departments.

Type 2022-23 Actual 2023-24 Actual 2024-25 Actual 2025-26 Budget 2026-27 Budget
Beginning Fund Balance $42,311,907 $43,434,692 $48,090,442 $48,090,441 $33,156,988
Total Revenues $376,284,028 $388,647,997 $393,836,828 $421,524,511 $443,812,650
Other Financing Sources $4,591,657 $4,608,266 $6,953,985 $5,926,816 $4,500,000
Total Expenditures $375,161,243 $383,992,247 $400,293,007 $428,067,011 $449,974,029
Net Change in Fund Balance $1,122,785 $4,655,750 ($6,456,178) ($6,542,499) ($6,161,378)
Prior Year Corrections $0 $0 $0 $0 $0
Ending Fund Balance $43,434,692 $48,090,442 $41,634,264 $41,547,941 $26,995,610

Capital Projects Fund Summary

The Capital Projects Fund is used for major facility and equipment investments and is primarily funded through bonds, levies, and state capital resources, with some expenditures reimbursed to the General Fund as guided by state accounting rules.

Type 2022-23 Actual 2023-24 Actual 2024-25 Actual 2025-26 Budget 2026-27 Budget
Beginning Fund Balance $59,090,534 $314,959,385 $187,967,375 $109,769,767 $180,235,823
Total Revenues $299,446,891 $22,043,248 $163,400,070 $155,085,568 $5,136,489
Other Financing Sources $281,515,403 $8,966,646 $150,110,458 $98,000,000 $13,267,609
Total Expenditures $38,986,384 $144,835,434 $192,107,565 $124,054,416 $131,247,767
Other Financing Uses-Transfers Out $4,591,657 $4,199,823 $5,425,380 $5,926,816 $6,000,000
Net Change in Fund Balance $255,868,851 ($126,992,009) ($34,132,875) $25,104,336 ($112,843,669)
Ending Fund Balance $314,959,385 $187,967,375 $153,834,501 $134,874,103 $67,392,154

ASB Fund Summary

The Associated Student Body (ASB) Fund is supported by activity fees and is used exclusively for programs and events that benefit students.

Type 2022-23 Actual 2023-24 Actual 2024-25 Actual 2025-26 Budget 2026-27 Budget
Beginning Fund Balance $1,062,298 $1,102,374 $1,146,398 $1,334,457 $1,234,000
Total Revenues $722,056 $727,357 $663,292 $1,385,800 $1,891,900
Total Expenditures $681,980 $683,332 $695,759 $1,413,600 $1,911,400
Net Change in Fund Balance $40,076 $44,024 ($32,467) ($27,800) ($19,500)
Ending Fund Balance $1,102,374 $1,146,398 $1,113,931 $1,306,657 $1,214,500

Transportation Vehicle Fund Summary

The Transportation Vehicle Fund supports the purchase and major repair of school buses, primarily funded through state depreciation reimbursements.

Type 2022-23 Actual 2023-24 Actual 2024-25 Actual 2025-26 Budget 2026-27 Budget
Beginning Fund Balance $1,042,525 $3,047,584 $3,147,578 $2,947,578 $2,055,444
Total Revenues $2,005,060 $1,938,076 $1,071,783 $2,800,000 $2,850,000
Total Expenditures $0 $1,838,082 $837,572 $2,700,000 $2,900,000
Net Change in Fund Balance $2,005,060 $99,994 $234,211 $100,000 ($50,000)
Ending Fund Balance $3,047,584 $3,147,578 $3,381,790 $3,047,578 $2,005,444

Debt Service Fund Summary

The Debt Service Fund is used to repay bond principal and interest, funded by property taxes for voter-approved bonds or by transfers from other funds for non-voted bonds.

Type 2022-23 Actual 2023-24 Actual 2024-25 Actual 2025-26 Budget 2026-27 Budget
Beginning Fund Balance $8,695,831 $21,577,392 $16,682,518 $26,320,170 $27,754,630
Total Revenues $95,777,585 $62,733,029 $65,277,025 $71,090,716 $68,183,242
Other Financing Sources $43,480,356 $0 $0 $0 $0
Total Expenditures $39,142,859 $67,627,903 $53,206,206 $71,500,000 $72,500,000
Net Change in Fund Balance $12,881,561 ($4,894,874) $12,069,069 ($409,284) ($4,316,758)
Ending Fund Balance $21,577,392 $16,682,518 $28,751,587 $25,910,886 $23,437,872

Note: Budget figures are provided for 2025-26 because the 2025-26 actuals were not known at the time of developing the 2026-27 budget. For this reason, the ending fund balance for the Actual 2024-25 column does not match the 2025-26 budget beginning fund balance. The 2025-26 budgeted ending balance also does not match the 2026-27 budget beginning fund balance because the 2026-27 budget was updated based on current information at the time of budget development.

Financial Section - Fund Summary

General Fund Summary - Resources

General Fund Total Resources

The general fund uses funding from a variety of sources totaling $449.9 million for the 2026-27 budget. There are four major revenue types including state, local levy, federal, and other revenue. In addition to revenue, the general fund uses the district fund balance of $6.2 million. The following section is an explanation of each type of resource and major changes anticipated this year.

General fund total resources include district revenue and planned use of fund balances.

Revenue and Other Financing Sources

Type 2022-23 Actual 2023-24 Actual 2024-25 Actual 2025-26 Budget 2026-27 Budget
Local Tax $52,843,913 $54,940,126 $55,119,663 $62,952,072 $70,220,690
Local Support Nontax $3,575,978 $5,202,390 $5,630,642 $9,725,946 $5,539,946
State, General Purpose $187,406,277 $191,817,196 $203,291,337 $212,708,240 $227,122,715
State, Special Purpose $71,298,074 $81,672,061 $91,843,864 $92,404,192 $100,066,205
Federal, General Purpose $5,159 $0 $22,985 $0 $0
Federal, Special Purpose $53,138,470 $47,724,352 $28,726,836 $32,192,495 $26,959,622
Revenues from Other School Districts $899,600 $1,071,532 $473,930 $1,300,000 $600,000
Revenues from Other Entities $2,524,901 $1,612,075 $1,773,588 $4,314,750 $8,803,472
Other Financing Sources $4,591,657 $4,608,266 $6,953,985 $5,926,816 $4,500,000
Total $376,284,028 $388,647,997 $393,836,828 $421,524,511 $443,812,650

Expenditures

Type 2022-23 Actual 2023-24 Actual 2024-25 Actual 2025-26 Budget 2026-27 Budget
Regular Instruction $170,735,932 $174,461,091 $189,336,193 $207,946,892 $214,823,930
Federal Special Purpose $24,409,956 $17,891,981 $0 $0 $0
Special Education $55,665,398 $59,342,050 $67,350,653 $74,143,652 $81,598,503
Vocational Education $9,504,872 $8,612,948 $9,932,510 $10,878,091 $12,355,909
Skills Center Instruction $5,859,843 $7,356,162 $6,607,194 $6,705,173 $7,408,556
Compensatory Education Instruction $38,064,340 $38,864,044 $44,575,751 $43,340,620 $43,007,000
Other Instructional Programs $1,682,759 $3,246,622 $2,341,204 $4,347,850 $6,221,135
Community Services $3,538,313 $4,178,046 $4,811,060 $4,041,183 $3,974,646
Support Services $65,699,829 $69,499,304 $75,338,442 $76,663,540 $80,584,350
Other Financing $0 $469,999 $0 $0 $0
Total $375,161,243 $383,922,247 $400,293,007 $428,067,011 $449,974,029
Revenue Less Expenditures $1,122,785 $4,655,750 ($6,456,178) ($6,542,499) ($6,161,378)

Beginning Fund Balance

Type 2022-23 Actual 2023-24 Actual 2024-25 Actual 2025-26 Budget 2026-27 Budget
Carryover of Restricted Revenue $7,900,459 $8,901,547 $8,199,298 $8,199,298 $7,199,297
Nonspendable – Inventory & Prepaid Items $179,887 $215,336 $158,275 $158,275 $1,038,700
Committed to Other Purposes $0 $0 $7,500,000 $5,000,000 $2,500,000
Assigned to Other Purposes $1,431,906 $1,705,555 $6,133,292 $6,133,293 $3,133,292
Unassigned Fund Balance $32,799,655 $32,612,254 $26,099,577 $28,599,575 $19,285,699
Total $42,311,907 $43,434,692 $48,090,442 $48,090,441 $33,156,988

Ending Fund Balance

Type 2022-23 Actual 2023-24 Actual 2024-25 Actual 2025-26 Budget 2026-27 Budget
Carryover of Restricted Revenue $8,901,547 $8,199,298 $7,356,461 $7,199,297 $7,190,693
Nonspendable – Inventory & Prepaid Items $215,336 $158,275 $1,048,693 $158,275 $1,158,275
Committed to Other Purposes $0 $7,500,000 $5,000,000 $2,500,000 $0
Assigned to Other Purposes $1,705,555 $6,133,292 $6,508,632 $4,633,291 $3,111,838
Unassigned Fund Balance $32,612,254 $26,099,577 $21,720,478 $27,057,079 $15,534,804
Total $43,434,692 $48,090,442 $41,634,264 $41,547,941 $26,995,610

Budgeted Resources by Type

Resource Type Percent
State 72.7%
Local Levy 15.6%
Federal 6.0%
Other Revenues 4.3%
Fund Balance 1.4%

The general fund uses funding from a variety of sources. The following section is an explanation of each type of resource and major changes anticipated this year.

State Funding

State Funding State funding provides the largest portion of district revenue at $327.2 million or 72.7% of total resources. This amount includes both state general purpose funding and state special purpose funding.

State General Purpose Funding

State general purpose funding, or apportionment, accounts for $213.8 million or 48.2% of total general fund revenue. Apportionment is calculated using the number of students attending our schools multiplied by a legislative funding formula.

State Special Purpose

State special purpose funding provides $100 million or 22.5% of budgeted resources. State special purpose funding is designated for programs such as special education, Multilingual learner education, student transportation, and education enhancements. Most of these revenues are provided for a specific program and are not available for other purposes.

State Special Purpose Funding

Type 2022-23 Actual 2023-24 Actual 2024-25 Actual 2025-26 Budget 2026-27 Budget
Special Purpose, Unassigned $0 $209,500 $740,906 $707,710 $508,580
Special Education $30,391,133 $37,146,753 $41,920,247 $43,510,071 $49,730,010
Special Education, Infants and Toddlers $0 $0 $0 $0 $0
Learning Assistance $14,719,197 $14,561,923 $15,155,922 $15,707,878 $16,233,842
Special and Pilot Programs $4,275,750 $3,660,445 $4,397,526 $4,070,000 $4,070,000
Transitional Bilingual $10,838,881 $11,948,096 $13,317,502 $13,291,983 $14,253,542
Highly Capable $606,356 $607,223 $640,257 $646,550 $672,418
School Food Services $654,878 $1,080,081 $1,625,281 $1,270,000 $1,547,813
Transportation – Operations $7,582,473 $9,318,707 $9,923,098 $10,000,000 $9,600,000
Other State Agencies $0 $103,627 $667,324 $0 $0
Special Education – Other State Agencies $6,985 $4,064 $2,503 $0 $0
Child Care $2,175,533 $2,999,804 $3,453,297 $3,200,000 $3,450,000
Total $71,251,186 $81,640,223 $91,843,863 $92,404,192 $100,066,205

Local Levy Funding (Enrichment Levy)

Local operating levies approved by Highline voters support general education programs and operations. Levy funds will provide $70.2 million or 15.6% of budgeted resources in 2026-27 and are the third largest revenue source for Highline Public Schools. The school levy rate is based on the assessed value of property in the district, the overall amount approved by voters, and any limits set by state law.

Federal Funding

Federal funding provides $27 million or 6% of Highline Public School’s resources. These monies fund programs such as Title programs. They also provide additional funding for special education programs and support free and reduced rate lunches in the food service program. These revenues may only be used for their specific program purpose.

Other Revenue

Other revenue funding provides $19.4 million or 4.3% of budgeted resources. These monies are grouped into three categories: Local Revenue, Revenue from Other School Districts, and Revenue from Other Entities.

  • Local revenue includes facility rental income, investment earnings, gifts and donations.
  • Revenue from other school districts is substantially for serving students that are enrolled in another district with special education or transportation needs.
  • Revenue from other entities comes from private foundations and government entities.

Grant Revenue

Major Grants

Highline Public Schools grant resources are projected to total $61.2 million for the 2026-27 budget. The major revenue types Highline Public Schools receives include State, Local Government, Federal, Gifts, Donations, PTSA, and Private Foundations. The following section is an explanation of each type of grant resource. Each grantor has its own set of rules and regulations governing the grants that it makes. Grants are intended to supplement, not replace, basic funding for a schools’ operations.

Note: Other Sources include Local Government, Gifts and Donations, and Other Funding Sources

General Fund Revenues and Other Financing Sources

Type 2022-23 Actual 2023-24 Actual 2024-25 Actual 2025-26 Budget 2026-27 Budget
Local Property Tax $52,843,912 $54,939,715 $55,119,446 $62,952,072 $70,220,690
Sale of Tax Title Property $0 $411 $0 $0 $0
Other $1 $1 $217 $0 $0
Total $52,843,913 $54,940,127 $55,119,663 $62,952,072 $70,220,690

Local Support Nontax

Type 2022-23 Actual 2023-24 Actual 2024-25 Actual 2025-26 Budget 2026-27 Budget
Tuition and Fees $756,273 $504,162 $409,250 $793,000 $792,000
Skill Center Tuition and Fees $0 $957 $0 $0 $1,000
Sale of Goods, Supplies, and Services $233,501 $182,459 $236,491 $528,900 $488,900
Skill Center, Sales of Goods, Supplies and Services $26,224 $34,779 $8,507 $0 $40,000
Other Sale of Goods, Supplies and Services $120,629 $158,957 $82,350 $0 $0
School Food Services $33,643 $23,105 $13,002 $404,000 $404,000
Investment Earnings $865,852 $1,658,169 $1,938,298 $2,000,000 $1,500,000
Gifts and Donations $92,735 $262,843 $363,121 $270,000 $270,000
Fines and Damages $29,562 $27,442 $135,691 $21,000 $21,000
Rentals and Leases $914,066 $1,073,128 $1,318,416 $1,430,000 $1,430,000
Insurance Recoveries $0 $10,151 $173,724 $10,000 $10,000
Local Support Nontax $499,872 $1,138,247 $948,698 $2,269,046 $583,046
E-Rate $0 $0 $3,093 $2,000,000 $0
Total $3,572,357 $5,074,399 $5,630,641 $9,725,946 $5,539,946

State General Apportionment

Type 2022-23 Actual 2023-24 Actual 2024-25 Actual 2025-26 Budget 2026-27 Budget
Apportionment $181,562,878 $185,413,704 $196,793,755 $205,925,937 $213,804,439
Special Education - General Apportionment $5,843,399 $6,403,492 $6,497,582 $6,782,303 $7,318,276
State General Purpose $0 $0 $0 $0 $6,000,000
Total $187,406,277 $191,817,196 $203,291,337 $212,708,240 $227,122,715

State, Special Purpose

Type 2022-23 Actual 2023-24 Actual 2024-25 Actual 2025-26 Budget 2026-27 Budget
Special Purpose, Unassigned $0 $209,500 $740,906 $707,710 $508,580
Special Education $30,391,133 $37,146,753 $41,920,247 $43,510,071 $49,730,010
Special Education, Infants and Toddlers $0 $0 $0 $0 $0
Learning Assistance $14,719,197 $14,561,923 $15,155,922 $15,707,878 $16,233,842
Special and Pilot Programs $4,275,750 $3,660,445 $4,397,526 $4,070,000 $4,070,000
Transitional Bilingual $10,838,881 $11,948,096 $13,317,502 $13,291,983 $14,253,542
Highly Capable $606,356 $607,223 $640,257 $646,550 $672,418
School Food Services $654,878 $1,080,081 $1,625,281 $1,270,000 $1,547,813
Transportation – Operations $7,582,473 $9,318,707 $9,923,098 $10,000,000 $9,600,000
Other State Agencies $0 $103,627 $667,324 $0 $0
Special Education – Other State Agencies $6,985 $4,064 $2,503 $0 $0
Child Care $2,175,533 $2,999,804 $3,453,297 $3,200,000 $3,450,000
Total $71,251,186 $81,640,223 $91,843,863 $92,404,192 $100,066,205

Federal, General Purpose

Type 2022-23 Actual 2023-24 Actual 2024-25 Actual 2025-26 Budget 2026-27 Budget
Federal Forests $5,159 $0 $22,985 $0 $0
Total $5,159 $0 $22,985 $0 $0

Federal, Special Purpose

Type 2022-23 Actual 2023-24 Actual 2024-25 Actual 2025-26 Budget 2026-27 Budget
Special Purpose, OSPI, Unassigned $0 $276,595 $206,928 $0 $0
SLFRF $373,087 $0 $0 $0 $0
ESSER II $2,135,648 $0 $0 $0 $0
ESSER III $19,230,273 $18,303,919 $0 $0 $0
ESSER III - Learning Loss $5,553,865 $1,374,388 $0 $0 $0
Transition to Kindergarten $0 $398,887 $0 $0 $0
Cares Act - Other $704,172 $0 $0 $0 $0
SP,Ed, Sup, IDEA $213,275 $0 $0 $0 $0
Special Education Supplemental $4,607,712 $4,838,180 $4,622,936 $4,898,000 $4,898,000
Secondary Vocational Education $144,107 $212,964 $149,625 $224,000 $175,767
Skill Center $63,760 $95,681 $69,520 $95,000 $114,175
Disadvantaged $6,623,505 $8,098,133 $9,215,329 $10,168,222 $8,905,872
School Improvement $1,335,502 $1,214,526 $2,026,505 $2,026,505 $1,313,000
Limited English Proficiency $817,622 $800,442 $1,377,926 $1,720,768 $840,000
Other Community Services $0 $0 $0 $0 $0
School Food Services $9,825,225 $9,062,042 $9,015,642 $11,450,000 $9,254,388
E-Rate $0 $0 $0 $0 $250,000
Direct Special Purpose Grants $57,648 $430,444 $541,636 $0 $0
Indian Education $97,612 $119,947 $108,973 $225,000 $114,000
Federal Grants Through Other Agencies $95,105 $1,274,142 $318,029 $0 $0
Medicaid Administrative Match $352,284 $442,638 $185,927 $450,000 $450,000
Competitive Grants $0 $0 $0 $0 $0
Special Education - Medicaid Reimbursement $7,760 $4,064 $2,503 $0 $0
Head Start $0 $0 $0 $0 $0
Youth Training $4,699 $38,220 $70,830 $135,000 $135,000
USDA Commodities $895,611 $759,139 $814,528 $800,000 $809,420
Total $53,138,472 $47,744,351 $28,726,837 $32,192,495 $27,259,622

Revenue from Other School Districts

Type 2022-23 Actual 2023-24 Actual 2024-25 Actual 2025-26 Budget 2026-27 Budget
Special Education $774,900 $555,921 $443,318 $800,000 $500,000
Skill Center – Facility Upgrades $0 $0 $0 $0 $0
Transportation $121,858 $500,375 $0 $500,000 $100,000
Nonhigh Participation $2,842 $2,910 $30,612 $0 $0
Total $899,600 $1,059,206 $473,930 $1,300,000 $600,000

Revenue from Other Entities

Type 2022-23 Actual 2023-24 Actual 2024-25 Actual 2025-26 Budget 2026-27 Budget
Government Entities $1,597,322 $1,173,507 $1,337,566 $1,300,000 $1,300,000
Private Foundations $927,579 $453,161 $313,247 $2,914,750 $7,403,472
Nonfederal, ESD $0 ($14,593) $122,775 $100,000 $100,000
Total $2,524,901 $1,612,075 $1,773,588 $4,314,750 $8,803,472

Other Financing Sources

Type 2022-23 Actual 2023-24 Actual 2024-25 Actual 2025-26 Budget 2026-27 Budget
Long Term Financing $0 $408,442 $1,528,605 $0 $4,500,000
Capital Fund Transfers $4,591,657 $4,199,823 $5,425,380 $5,926,816 $0
Total $4,591,657 $4,608,265 $6,953,985 $5,926,816 $4,500,000

State Grants

State grants total $36.2 million and are received from various state agencies such as OSPI and the Department of Social and Health Services.

Transitional Bilingual Instructional Program (TBIP)

The State Transitional Bilingual Instructional Program (TBIP) provides approximately $14.3 million in support for roughly 7,000 English language learners in Highline. The program funds Multilingual Learner teachers and bilingual para-educators who provide direct services to students as well as school-based and district-based specialists who support the instructional programming in our newcomer classes, and monitors student progress, and provide professional development to staff on strategies for language development and accessible content instruction for Multilingual learners. The TBIP grant also provides substantial support for dual language programs that are designed to develop English skills while maintaining strong home language skills, allowing students to achieve high levels of bilingualism and biliteracy as part of Highline’s strategic plan goals.

Learning Assistance Program (LAP)

The largest portion of district revenue from state formula grants comes from the Learning

Assistance Program (LAP) at $16.2 million.

Learning Assistance Program (LAP) is as a two-part State grant that is designed to enhance educational opportunities for students who are not yet meeting academic standards by providing supplemental supports and services. Within the framework of a Multi-Tiered System of Supports (MTSS), LAP supports and services are targeted (tier 2) or intensive (tier 3) supports that are added to accelerate learning and remove barriers that prevent students from benefiting fully from universal instruction.

These supplemental supports are most effective and efficient when they are matched to need, evidence-based, aligned across learning environments, and implemented with fidelity. Students who are eligible for LAP supports and services typically include:

  • Students in TK through 12th grade who are not yet meeting academic standards in basic skill areas, including reading, writing, math, or readiness associated with these skill areas.
  • Students in 9th through 12th grade who are not yet on track to meet graduation requirements, which includes 8th and 9th grade students who need additional transition support into high school.

LAP Base Allocation supports Kindergarten through 5th grade students who are below grade level in reading and math. Elementary schools typically use their allocation to fund school-based specialists or interventionists who provide students with one-on-one or small group instruction. Funding is also used to provide para educator support and extended day programs. Additionally, LAP base allocation supports 6th through 8th grade students performing below grade level in reading and math. Secondary schools utilize their LAP dollars for transition services for 9th grade students and graduation assistance for 11th and 12th grade students who are off track to graduate or credit deficient. Secondary schools often add additional teaching staff to provide a second math or language arts class for underperforming students. The secondary schools may offer additional sections of core courses for 11th and 12th grade students who need to repeat a class to graduate, and some secondary schools fund extended day and extended year tutoring programs.

LAP High Poverty School Allocation was created in the 2017 Legislative session and resulted in an additional LAP distribution for schools with 50% or more of their students qualifying for Free and Reduced Lunch. 26 schools will receive the LAP High Poverty School Allocation. LAP High Poverty is intended to provide supports above and beyond those funded by LAP Base. Classified support for small groups, professional development for staff, and social-emotional learning (SEL) will be the areas of focus in 2026-27.

LAP High Poverty school funds supplement, and must not supplant, LAP Base funds. These funds are generated by eligible schools within the LEA (RCW 28A.165.055). Schools that are eligible for LAP high poverty funds are those with a three-year rolling average of 50% or more of FRPL as reported in CEDARS, or those that qualify through the CEP or HB 1238 provisions. These funds must be expended in alignment with the comprehensive strengths and needs of participating students in the building that generated them.

Local Government

This portion of district grant revenue is received from local government agencies, totaling $1.3 million.

Gifts, Donations, PTSA

This portion of district grant revenue is primarily from Parent Teacher Student Association (PTA/PTSA) groups across the district totaling $.3 million.

Private Foundations

Private foundation grant funding totals nearly $7.4 million and supports students directly in schools as well as districtwide support services.

Financial Section - Fund Summary

General Fund Summary - Expenditures

General Fund Expenditures

Highline Public Schools records and reports its general fund expenses using a Program-Activity-Object format as specified in the Accounting Manual for School Districts published by the Office of Superintendent of Public Instruction (OSPI) in Washington State. Each expense is categorized with these classifications so that expenses may be viewed in different ways that describe the purpose of the expense. The following is a summary of each expenditure format.

Expenditure Programs

Program codes describe the direct expenses using state defined programs (e.g. basic education, special education, school food services, etc.). State defined activity codes label expenses by the activities accomplished with the expense (e.g. teaching, counseling, maintenance, utilities, etc.). Certain activity codes, such as teaching, may be used with many programs, while other activities are restricted to a limited number of programs.

Expenditure Activities

Activity codes are divided amongst five activity group categories of operating expenditures and include the following description and summary detail of district expenditures within these categories.

Teaching – Teaching includes expenditures for teachers, educational assistants, extracurricular activities, and teaching supplies.

Teaching Support – Teaching support includes librarians, counselors, psychologists, health services, security officers, playground and lunch supervisors, coaches, and student safety personnel. Also included are textbooks, curriculum, instructional technology, professional development, assessment, and curriculum development.

Principal’s Office – Principal’s office (also called school administration) includes principals, assistant principals, school office support, and school office supplies.

Other Support Activities – Other support activities include the cost of building operations, including grounds, building maintenance, custodial services, utilities, property management, property and liability insurance, technology services, printing, mailroom services, procurement, and warehouse services. This group also includes the expenses for school buses, Metro bus passes, and the food and operations of the district lunch and breakfast program.

Central Administration – Central administration includes the Superintendent, Deputy Superintendent, Assistant Superintendents and the Board of Directors. Also included are business and human resource services, communications, legal costs, and the supervision of the central departments mentioned above in Other Support Activities.

Expenditure Objects

Object codes represent expenses in a way that describes the item or service that was purchased or performed such as salaries and benefits, supplies and materials, contract services, etc. Objects may be used in combination with nearly all program and activity codes.

By Program

Type 2022-23 Actual % of Total 2023-24 Actual % of Total 2024-25 Actual % of Total 2025-26 Budget % of Total 2026-27 Budget % of Total
Regular Instruction $170,735,932 46% $174,461,091 45% $189,336,193 47% $207,946,892 49% $214,823,930 48%
Federal Special Purpose $24,409,956 7% $17,891,981 5% $0 0% $0 0% $0 0%
Special Education $55,665,398 15% $59,342,050 15% $67,350,653 17% $74,143,652 17% $81,598,503 18%
Vocational Education $9,504,872 3% $8,612,948 2% $9,932,510 2% $10,878,091 2.54% $12,355,909 3%
Skills Center Instruction $5,859,843 2% $7,356,162 2% $6,607,194 2% $6,705,173 1.57% $7,408,556 2%
Compensatory Education $38,064,340 10% $38,864,044 10% $44,575,751 11% $43,340,620 10% $43,007,000 10%
Other Instructional Programs $1,682,759 0% $3,246,622 1% $2,341,204 1% $4,347,850 1% $6,221,135 1%
Community Services $3,538,313 1% $4,718,046 1% $4,811,060 1% $4,041,183 1% $3,974,646 1%
Support Services $65,699,829 18% $69,499,304 18% $75,338,442 19% $76,663,540 18% $80,584,350 18%
Total $375,161,243 100% $383,992,247 100% $400,293,007 100% $428,067,011 100% $449,974,029 100%

By Activity

Type 2022-23 Actual % of Total 2023-24 Actual % of Total 2024-25 Actual % of Total 2025-26 Budget % of Total 2026-27 Budget % of Total
Teaching Activities $210,256,058 57% $218,779,454 57% $232,945,091 59% $254,503,733 59% $264,976,010 59%
Teaching Support $51,499,907 14% $53,709,616 14% $53,917,978 14% $59,939,009 14% $67,459,564 15%
School Administration $22,924,583 6% $22,707,277 6% $22,025,763 6% $24,397,384 6% $26,487,972 6%
Other Support Activities $56,232,459 15% $59,140,842 16% $61,270,604 15% $60,656,827 14% $64,611,633 14%
Central Administration $29,078,566 8% $26,893,942 7% $27,472,485 7% $28,570,058 7% $26,438,850 6%
Total $375,161,243 100% $383,922,247 100% $400,293,007 100% $428,067,011 100% $449,974,029 100%

By Object

Type 2022-23 Actual % of Total 2023-24 Actual % of Total 2024-25 Actual % of Total 2025-26 Budget % of Total 2026-27 Budget % of Total
Debit Transfer $2,077,503 0.55% $2,518,954 0.66% $946,793 0.24% $848,430 0.20% $833,249 0.19%
Credit Transfer ($2,077,503) -0.55% ($2,518,954) -0.66% ($946,793) -0.24% ($848,430) -0.20% ($833,249) -0.19%
Certificated Salaries $160,388,641 42.75% $169,766,451 44.21% $178,492,586 44.59% $192,632,208 45.00% $199,817,732 44.41%
Classified Salaries $65,442,500 17.44% $70,684,187 18.41% $74,560,357 18.63% $85,193,114 19.90% $86,550,976 19.23%
Employee Benefits $82,446,111 21.98% $79,882,581 20.80% $84,692,782 21.16% $90,624,548 21.17% $95,384,774 21.20%
Supplies & Materials $21,505,602 5.73% $19,738,121 5.14% $17,531,345 4.38% $17,189,894 4.02% $18,170,629 4.04%
Purchased Services $44,090,365 11.75% $42,139,357 10.97% $42,790,007 10.69% $42,031,315 9.82% $48,246,550 10.72%
Travel $563,312 0.15% $418,432 0.11% $394,752 0.10% $328,932 0.08% $217,723 0.05%
Capital Outlay $724,712 0.19% $1,363,117 0.35% $1,831,178 0.46% $67,000 0.02% $1,585,645 0.35%
Total $375,161,243 100.00% $383,992,247 100.00% $400,293,007 100.00% $428,067,011 100.00% $449,974,029 100.00%

Expenditures by Program Details

Regular Instruction Expenditures

Type 2022-23 Actual 2023-24 Actual 2024-25 Actual 2025-26 Budget 2026-27 Budget
Basic Education $167,785,127 $171,506,210 $186,045,013 $204,532,402 $211,896,266
Alternative Learning Experience $789,184 $590,307 $396,526 $388,798 $272,886
Dropout Reengagement $2,161,620 $1,933,829 $2,220,367 $2,112,000 $2,280,000
Transitional Kindergarten $0 $430,745 $674,287 $913,692 $374,778
GEER $381,755 $0 $0 $0 $0
ESSER II $1,869,079 $16,662,103 $0 $0 $0
ESSER III $16,199,067 $1,229,878 $0 $0 $0
ESSER III – Learning Loss $4,859,875 $0 $0 $0 $0
Total $194,045,707 $192,353,072 $189,336,193 $207,946,892 $214,823,930

Special Education Expenditures

Type 2022-23 Actual 2023-24 Actual 2024-25 Actual 2025-26 Budget 2026-27 Budget
Special Education, Supplemental, State $51,011,475 $54,645,542 $62,881,393 $69,232,395 $75,869,768
Special Education, Infants & Toddlers, State $0 $0 $0 $0 $0
Special Education, ARP, IDEA, Federal $205,369 $462 $0 $0 $0
Special Education, Supplemental, Federal $4,448,554 $4,696,047 $4,469,260 $4,911,257 $5,728,735
Total $55,665,398 $59,342,051 $67,350,653 $74,143,652 $81,598,503

Vocational Education Instruction

Type 2022-23 Actual 2023-24 Actual 2024-25 Actual 2025-26 Budget 2026-27 Budget
Vocational, Basic, State $8,132,120 $7,283,372 $8,551,241 $9,608,380 $10,407,857
Middle School Career & Technical Ed, State $1,233,987 $1,123,135 $1,236,953 $1,125,711 $1,780,335
Vocational, Federal & Other Categorical $138,765 $206,441 $144,315 $144,000 $167,717
Total $9,504,872 $8,612,948 $9,932,509 $10,878,091 $12,355,909

Skills Center Instruction

Type 2022-23 Actual 2023-24 Actual 2024-25 Actual 2025-26 Budget 2026-27 Budget
Skills Center, Basic, State $5,798,447 $7,263,412 $6,540,142 $6,518,571 $7,299,610
Skills Center, Federal $61,396 $92,750 $67,052 $186,602 $108,946
Total $5,859,843 $7,356,162 $6,607,194 $6,705,173 $7,408,556

Compensatory Education Instruction

Type 2022-23 Actual 2023-24 Actual 2024-25 Actual 2025-26 Budget 2026-27 Budget
Disadvantage, Federal $6,402,345 $7,890,611 $8,875,543 $8,816,582 $8,607,540
School Improvement, Federal $1,285,991 $1,177,323 $1,954,577 $1,915,343 $1,245,886
Learning Assistance Programs, State $14,048,031 $14,108,315 $15,167,806 $16,114,482 $16,358,465
Special and Pilot Programs, State $3,983,552 $3,098,921 $4,036,076 $1,149,129 $1,245,451
Head Start, Federal $0 $0 $0 $0 $0
Limited English Proficiency, Federal $787,310 $775,923 $1,329,019 $1,641,955 $810,690
Transitional Bilingual, State $10,475,951 $10,643,183 $11,849,369 $11,875,876 $11,953,989
Indian Education, Federal $93,956 $116,273 $113,639 $215,620 $216,497
Other $987,203 $1,053,497 $1,249,723 $1,611,633 $2,568,482
Total $38,064,340 $38,864,044 $44,575,751 $43,340,620 $43,007,000

Other Instructional Programs

Type 2022-23 Actual 2023-24 Actual 2024-25 Actual 2025-26 Budget 2026-27 Budget
Highly Capable $548,902 $541,070 $574,142 $654,205 $674,831
Youth Training Programs, Federal $4,525 $40,844 $68,316 $51,338 $50,000
Other Instructional Programs $1,129,332 $2,664,708 $1,698,746 $3,642,307 $5,496,304
Total $1,682,759 $3,246,622 $2,341,204 $4,347,850 $6,221,135

Community Services

Type 2022-23 Actual 2023-24 Actual 2024-25 Actual 2025-26 Budget 2026-27 Budget
Child Care $2,344,017 $3,001,483 $34,532,197 $3,149,880 $3,449,991
Other Community Services $1,194,296 $1,716,563 $1,357,763 $891,303 $524,655
Total $3,538,313 $4,718,046 $4,811,060 $4,041,183 $3,974,646

Support Services

Type 2022-23 Actual 2023-24 Actual 2024-25 Actual 2025-26 Budget 2026-27 Budget
District-Wide Support $46,749,401 $48,572,357 $52,907,745 $54,755,860 $57,411,207
School Food Services $9,052,117 $9,843,224 $10,559,580 $10,982,042 $11,115,266
Pupil Transportation $10,371,946 $11,546,839 $11,871,217 $10,925,638 $12,057,877
Total $66,173,464 $69,962,420 $75,338,542 $76,663,540 $80,584,350

Expenditures by Activity Detail

Teaching Activities

Type 2022-23 Actual 2023-24 Actual 2024-25 Actual 2025-26 Budget 2026-27 Budget
Teaching $206,844,999 $214,964,306 $228,966,642 $251,941,539 $261,648,391
Extracurricular $3,403,820 $3,809,747 $3,919,205 $2,562,194 $3,327,619
Other School Districts $7,239 $5,401 $59,245 $0 $0
Total $210,256,058 $218,779,454 $232,945,092 $254,503,733 $264,976,010

Teaching Support

Type 2022-23 Actual 2023-24 Actual 2024-25 Actual 2025-26 Budget 2026-27 Budget
Learning Resources $3,019,937 $3,441,260 $3,536,360 $3,295,477 $3,405,086
Guidance and Counseling $10,874,988 $12,133,450 $12,843,074 $13,189,470 $13,694,145
Pupil Management & Safety $4,424,475 $4,878,164 $5,022,156 $5,568,911 $6,132,198
Health Related Services $17,095,680 $17,511,974 $19,349,675 $20,960,130 $24,193,463
Instructional Professional Development $8,864,989 $6,896,886 $7,014,501 $9,384,169 $11,651,749
Instructional Technology $5,238,322 $5,206,426 $4,986,497 $4,500,272 $5,459,376
Curriculum $1,981,514 $3,641,457 $1,165,715 $1,148,901 $1,004,530
Professional Learning State $5,169,671 $2,758,997 $2,660,813 $1,891,679 $1,919,017
Total $56,669,576 $56,468,614 $56,578,791 $59,939,009 $67,459,564

Other Support Activities

Type 2022-23 Actual 2023-24 Actual 2024-25 Actual 2025-26 Budget 2026-27 Budget
Nutrition Services $3,942,992 $4,188,478 $4,299,855 $4,299,170 $4,108,200
Nutrition Services - Operations $4,727,585 $5,222,501 $5,840,429 $6,481,385 $6,178,275
Nutrition Services - Transfers ($67,985) ($21,499) ($57,724) $0 $0
Transportation $8,057,924 $9,628,400 $8,967,424 $8,725,043 $9,917,529
Transportation - Transfers ($1,232,193) ($1,750,457) ($845,340) ($738,260) ($721,575)
Grounds Maintenance $1,668,365 $1,817,936 $1,701,444 $2,035,672 $1,392,201
Operation of Buildings $10,073,453 $10,840,957 $10,919,594 $10,104,006 $10,694,994
Maintenance $5,943,142 $7,192,404 $6,558,716 $5,216,374 $4,908,373
Utilities $1,981,514 $6,654,076 $7,112,180 $7,217,396 $7,409,000
E-Rate $0 $3,641,457 $1,165,715 $0 $0
Building and Property Security $1,437,851 $1,248,253 $1,255,425 $1,693,635 $1,616,431
Insurance $3,649,567 $4,339,284 $5,151,221 $6,088,958 $6,880,000
Information Systems $9,036,332 $6,436,252 $6,128,468 $8,907,986 $7,204,240
Printing $0 $0 $0 $0 $0
Warehousing and distribution $419,588 $477,602 $478,601 $448,557 $341,385
Motor Pool $175,885 $90,937 $0 ($83,800) ($83,800)
Interest $46,681 $40,324 $0 $0 $138,648
Principal $426,853 $422,794 $0 $0 $326,956
Debt Related Expenditures ($473,435) ($45,103) $1,528,705 $0 $4,034,396
Public Activities $608,715 $1,073,154 $628,155 $260,705 $266,380
Total $50,422,834 $61,497,750 $60,832,868 $60,656,827 $64,611,633

School Administration

Type 2022-23 Actual 2023-24 Actual 2024-25 Actual 2025-26 Budget 2026-27 Budget
Principal’s Office $22,924,583 $22,707,277 $22,025,763 $24,397,384 $26,487,972
Total $22,924,583 $22,707,277 $22,025,763 $24,397,384 $26,487,972

Central Administration

Type 2022-23 Actual 2023-24 Actual 2024-25 Actual 2025-26 Budget 2026-27 Budget
Board of Directors $553,336 $340,981 $317,370 $389,950 $234,438
Superintendent’s Office $1,813,620 $2,518,091 $1,812,531 $2,234,919 $2,168,424
Business Office $2,843,549 $2,666,645 $3,088,796 $3,042,808 $2,891,655
Human Resources $5,812,671 $5,475,834 $5,386,233 $5,680,206 $4,995,215
Public Information $1,278,107 $1,256,625 $1,364,588 $1,361,406 $1,535,645
Supervision of Instruction $13,908,179 $11,533,529 $12,413,588 $12,394,111 $11,004,397
Supervision of Nutrition Services $775,598 $776,917 $829,581 $600,688 $846,791
Supervision of Transportation $1,355,464 $1,458,868 $1,135,983 $1,624,053 $1,489,184
Supervision of Maintenance and Operations $738,040 $866,444 $1,123,846 $1,241,917 $1,273,101
Total $29,078,566 $26,893,942 $27,472,485 $28,570,058 $26,438,850

Expenditures by Object Detail

Object Codes

Type 2022-23 Actual 2023-24 Actual 2024-25 Actual 2025-26 Budget 2026-27 Budget
Debit Transfers $2,077,503 $2,518,954 $946,793 $848,430 $833,249
Credit Transfers ($2,077,503) ($2,518,954) ($946,793) ($848,430) ($833,249)
Certificated Salaries $160,388,641 $169,766,451 $178,492,586 $192,632,208 $199,817,732
Classified Salaries $65,442,500 $70,648,187 $74,560,357 $85,193,114 $86,550,976
Employee Benefits $82,446,111 $79,882,581 $84,692,782 $90,624,548 $95,384,774
Supplies & Materials $21,505,602 $19,734,121 $17,531,345 $17,189,894 $18,170,629
Purchased Services $44,090,365 $42,139,357 $42,790,007 $42,031,315 $48,246,550
Travel $563,312 $418,432 $394,752 $328,932 $219,231
Capital Outlay $724,712 $1,363,117 $1,831,178 $67,000 $1,584,137
Total General Fund Expenditures $375,161,243 $383,992,247 $400,293,007 $428,067,011 $449,974,029

Financial Section - Fund Summary

Associated Student Body Fund

The Associated Student Body (ASB) Fund is used to account for funds raised by students to support optional, extra-curricular activities that promote the cultural, athletic, recreational, or social growth of students. ASB programs were created to encourage students to participate in extra-curricular activities outside of their basic education classes. In order to have ASB activities, Washington State law requires each school, grade seven or higher, to establish a student led Associated Student governing body.

The ASB is a formal organization where student involvement in decision-making is integral to the program’s management. Students are required to submit a constitution, bylaws and an annual budget for their school’s planned activities. Student leaders must approve all expenses for their programs and ensure that they have both enough revenues to pay bills as well as sufficient spending authority within their budget to cover costs.

The ASB Fund may consist of both public and private money. School districts who charge a fee for attendance at or participation in any optional, noncredit extracurricular event must adopt a policy for waiving all fees for students who are low income. The process for charging and collecting Associated Student Body (ASB) card fees, school-based athletic program fees, optional noncredit school club fees, and other fees from students in grades 9–12 must be the same for all students, regardless of their free or reduced-price lunch (FRPL) eligibility. Private money includes donations or money raised from charitable activities such as funds for local community projects, or relief funds for natural disasters.

Each individual school is responsible for managing and working within its ASB budget limitations. The district submits a combined ASB program budget for all schools to the School Board for approval on an annual basis. The recommended budget for the 2026-27 ASB Fund is $1,911,400.

Associated Student Body Fund

Type 2022-23 Actual 2023-24 Actual 2024-25 Actual 2025-26 Budget 2026-27 Budget
Beginning Fund Balance $1,062,298 $1,102,374 $1,146,398 $1,334,457 $1,234,000
Total Revenues $722,056 $727,357 $663,292 $1,385,800 $1,891,900
Total Expenditures $681,980 $683,332 $695,759 $1,413,600 $1,911,400
Net Change in Fund Balance $40,076 $44,025 ($32,467) ($27,800) ($19,500)
Ending Fund Balance $1,102,374 $1,146,399 $1,113,931 $1,306,657 $1,214,500

ASB Fund Summary Details

Revenues

Type 2022-23 Actual 2023-24 Actual 2024-25 Actual 2025-26 Budget 2026-27 Budget
General Student Body $411,091 $448,876 $352,273 $516,500 $743,500
Athletics $143,975 $136,985 $178,510 $547,400 $665,500
Classes $46,983 $50,197 $21,689 $74,000 $49,200
Clubs $97,769 $79,925 $103,208 $216,100 $366,100
Private Monies $22,238 $11,374 $7,612 $31,800 $67,600
Total ASB Revenues $722,056 $727,357 $663,292 $1,385,800 $1,891,900

Expenditures

Type 2022-23 Actual 2023-24 Actual 2024-25 Actual 2025-26 Budget 2026-27 Budget
General Student Body $376,651 $375,934 $358,585 $515,400 $759,000
Athletics $161,990 $176,472 $196,398 $554,000 $671,000
Classes $25,024 $32,080 $26,285 $87,800 $50,200
Clubs $95,942 $77,713 $106,104 $221,200 $363,600
Private Monies $22,374 $21,134 $8,386 $35,200 $67,600
Total ASB Expenditures $681,980 $683,332 $695,759 $1,413,600 $1,911,400
Revenue less Expenditures $40,076 $44,024 ($32,467) ($27,800) ($19,500)

Beginning Fund Balance

Type 2022-23 Actual 2023-24 Actual 2024-25 Actual 2025-26 Budget 2026-27 Budget
Restricted to Fund Purposes $1,062,298 $1,102,374 $1,146,398 $1,334,457 $1,234,000
Total ASB Beginning Fund Balance $1,062,298 $1,102,374 $1,146,398 $1,334,457 $1,234,000

Ending Fund Balance

Type 2022-23 Actual 2023-24 Actual 2024-25 Actual 2025-26 Budget 2026-27 Budget
Restrictions to Fund Purposes $1,102,374 $1,146,398 $1,113,931 $1,306,657 $1,214,500
Total ASB Ending Fund Balance $1,102,374 $1,146,398 $1,113,931 $1,306,657 $1,214,500

Financial Section - Fund Summary

Capital Projects Fund

The Capital Projects Fund is for the construction, renovation, and major maintenance of facilities, technology systems, and equipment. Capital projects support educational programs, conservation programs, and health and safety for all persons in our buildings.

Planned expenditures total $131,247,767 which includes planning for new buildings and critical upgrades at existing buildings.

Overview

Type 2022-23 Actual 2023-24 Actual 2024-25 Actual 2025-26 Budget 2026-27 Budget
Beginning Fund Balance $59,090,534 $314,959,385 $187,967,375 $109,769,767 $180,235,823
Total Revenues $17,931,488 $13,076,601 $13,289,612 $57,085,568 $5,136,489
Other Financing Sources $281,515,403 $8,966,646 $144,685,078 $98,000,000 $13,267,609
Total Expenditures $38,986,386 $144,835,434 $192,107,565 $124,054,416 $131,247,767
Other Financing Uses-Transfers Out $4,591,656 $4,199,823 $5,425,380 $5,926,816 $6,000,000
Net Change in Fund Balance $255,868,851 ($126,992,009) ($34,132,875) $25,104,336 ($112,843,669)
Ending Fund Balance $314,959,385 $187,967,375 $153,834,501 $134,874,103 $67,392,154

Revenue and Other Financing Sources

Type 2022-23 Actual 2023-24 Actual 2024-25 Actual 2025-26 Budget 2026-27 Budget
Local Taxes $7,664,687 $125,658 $44,729 $0 $0
Local Nontax Support $2,627,214 $11,933,392 $8,141,522 $21,495,879 $5,136,489
State General Purpose $0 $0 $2,028,013 $0 $0
State Special Purpose $184,100 $2,870 $3,075,349 $35,589,689 $0
Federal General Purpose $0 $0 $0 $0 $0
Federal Special Purpose $5,172,780 $1,014,682 $0 $0 $0
Revenues from Other Entities $2,282,707 $0 $0 $0 $0
Other Financing Sources $281,515,403 $8,966,646 $150,110,458 $98,000,000 $13,267,609
Total $299,446,891 $22,043,248 $163,400,070 $155,085,568 $18,404,098

Expenditures

Type 2022-23 Actual 2023-24 Actual 2024-25 Actual 2025-26 Budget 2026-27 Budget
Sites $158,576 $2,886,078 $2,126,451 $330,356 $79,519
Buildings $37,495,668 $141,923,944 $188,791,978 $123,215,537 $129,921,657
Equipment $10,472 $0 $350,466 $9,327 $1,011,391
Bond/Levy Issuance $1,317,525 $0 $810,480 $407,544 $0
Energy $0 $0 $0 $41,652 $176,016
Sales and Lease $4,143 $25,411 $28,190 $50,000 $59,184
Total $38,986,384 $144,834,434 $192,107,565 $124,054,416 $131,247,767
Other Financing Uses-Transfers Out $4,591,657 $4,199,823 $5,425,380 ($5,926,816) $0
Revenue less Expenditures $255,686,851 ($126,992,009) ($34,132,875) $25,104,336 ($112,843,669)

Beginning Fund Balance

Type 2022-23 Actual 2023-24 Actual 2024-25 Actual 2025-26 Budget 2026-27 Budget
Restricted for Arbitrage Rebate $0 $0 $0 $0 $1,793,096
Restricted from Bond Proceeds $0 $265,465,684 $137,432,620 $85,443,863 $110,443,415
Restricted from Levy Proceeds $11,122,522 $15,091,504 $11,281,104 $7,325,901 $0
Restricted from State Proceeds $0 $0 $0 $0 $0
Restricted from Other Proceeds $2,737,550 $5,020,257 $5,020,257 $5,020,257 $5,020,257
Committed to Other Purposes $0 $0 $6,535,010 $6,899,582 $7,228,607
Assigned to Fund Purposes $45,230,462 $29,383,940 $27,698,383 $5,080,164 $55,750,448
Unassigned Fund Balance $0 $0 $0 $0 $0
Total Balance $59,090,534 $314,959,385 $187,967,375 $109,769,767 $180,235,823

Ending Fund Balance

Type 2022-23 Actual 2023-24 Actual 2024-25 Actual 2025-26 Budget 2026-27 Budget
Restricted for Arbitrage Rebate $0 $0 $0 $0 $1,793,096
Restricted from Bond Proceeds $265,463,684 $137,432,620 $116,902,753 $94,629,135 $0
Restricted from Levy Proceeds $15,091,504 $11,281,104 $6,391,954 $1,519,085 $0
Restricted from Other Proceeds $5,020,257 $5,020,257 $5,020,257 $5,020,257 $5,020,257
Committed to Other Purposes $0 $6,535,010 $6,971,662 $6,900,110 $7,252,331
Assigned to Fund Purposes $29,383,940 $27,698,383 $16,754,779 $26,805,516 $53,326,470
Total Balance $314,959,385 $187,967,375 $153,834,501 $134,874,103 $67,392,154

Capital Projects Fund - Project Descriptions

Type 2026-27 Budget
Boiler Study Repair $117,228
Bond Contingency $27,432,152
Bond Salaries $2,006,172
Camp WaskowitzConservation Fund $308,580
Capital Legal Fees $17,868
Capital Non-Bond $6,742,155
Critical Needs $2,113,382
Evergreen High School Replacement Project $1,444
Evergreen High School Replacement Project $7,291,091
Evergreen Pool Sofit/HVAC $166,516
Management Support $388,505
Maritime High School $772,573
Olympic Freezer $125,327
Pacific Middle School Project $65,005,371
Resource Conservation $176,016
Roof Restoration $1,079,226
Small Works Salaries $108,012
Southern Heights Fire Response $267,418
Southern Heights Rebuild $11,488,887
TCU Overlay $834,039
Transportation Building L $435,953
Tyee High School Replacement Project $3,863,895
Virtual Academy $505,957

Financial Section - Fund Summary

Transportation Vehicle Fund

The Transportation Vehicle Fund accounts for the purchase and major repairs of pupil transportation vehicles. Revenue for this fund includes state depreciation funds and investment income. Approximately $800,000 in projected revenue comes from the State of Washington for the purchase of school buses. The allocation is generated based on a depreciation schedule of the district’s bus fleet.

The only expenditure planned in the Transportation Vehicle Fund will be for school buses.

Overview

Type 2022-23 Actual 2023-24 Actual 2024-25 Actual 2025-26 Budget 2026-27 Budget
Beginning Fund Balance $1,042,525 $3,047,584 $3,147,578 $2,947,578 $2,055,444
Total Revenues $2,005,060 $1,938,076 $1,071,783 $2,800,000 $2,850,000
Total Expenditures $0 $1,838,082 $837,572 $2,700,000 $2,900,000
Net Change in Fund Balance $2,005,060 $99,994 $234,211 $100,000 ($50,000)
Ending Fund Balance $3,047,584 $3,147,578 $3,381,790 $3,047,578 $2,005,444

Revenue and Other Financing Sources

Type 2022-23 Actual 2023-24 Actual 2024-25 Actual 2025-26 Budget 2026-27 Budget
Sales of Goods, Supplies, and Services $0 $0 $0 $0 $0
Investment Earnings $32,785 $74,309 $137,700 $0 $0
Special Purpose, Unassigned $900,000 $0 $0 $0 $0
Transportation Reimbursement Depreciation $1,072,275 $900,712 $934,083 $800,000 $800,000
Sale of Equipment $0 $0 $0 $0 $0
Governmental Entities $0 $963,055 $0 $2,000,000 $2,050,000
Total Revenues $2,005,060 $1,938,076 $1,071,783 $2,800,000 $2,850,000

Expenditures

Type 2022-23 Actual 2023-24 Actual 2024-25 Actual 2025-26 Budget 2026-27 Budget
Transportation Equipment $0 $1,838,082 $837,572 $2,700,000 $2,900,000
Interest $0 $0 $0 $0 $0
Total $0 $1,838,082 $837,572 $2,700,000 $2,900,000
Revenue less Expenditures $2,005,060 $99,994 $234,211 $100,000 ($50,000)

Beginning Fund Balance

Type 2022-23 Actual 2023-24 Actual 2024-25 Actual 2025-26 Budget 2026-27 Budget
Restricted to Fund Purposes $1,042,525 $3,047,584 $3,147,578 $2,947,578 $2,055,444
Total Beginning Fund Balance $1,042,525 $3,047,584 $3,147,578 $2,947,578 $2,055,444

Ending Fund Balance

Type 2022-23 Actual 2023-24 Actual 2024-25 Actual 2025-26 Budget 2026-27 Budget
Restricted to Fund Purposes $3,047,584 $3,147,578 $3,381,790 $3,047,578 $2,005,444
Total Ending Fund Balance $3,047,584 $3,147,578 $3,381,790 $3,047,578 $2,005,444

Financial Section - Fund Summary

Debt Services Fund

The Debt Service Fund is used to account for the accumulation of resources for, and the payment of, general long-term debt principal, interest, and related expenses.

Overview

The budget for the debt service fund is as follows:

Type 2022-23 Actual 2023-24 Actual 2024-25 Actual 2025-26 Budget 2026-27 Budget
Beginning Fund Balance $8,695,831 $21,577,392 $16,682,518 $26,320,170 $27,754,630
Total Revenues $95,777,584 $62,733,029 $65,277,025 $71,090,716 $68,183,242
Other Financing Sources $43,753,154 $0 $1,750 $0 $0
Total Expenditures $39,142,869 $67,627,903 $53,206,206 $71,500,000 $72,500,000
Net Change in Fund Balance $12,881,561 ($4,894,874) $12,069,069 ($409,284) ($4,316,758)
Ending Fund Balance $21,577,392 $16,682,518 $28,751,587 $25,910,886 $23,437,872

Revenue and Other Financing Sources

Type 2022-23 Actual 2023-24 Actual 2024-25 Actual 2025-26 Budget 2026-27 Budget
Local Taxes $51,931,438 $61,962,241 $64,417,388 $71,090,716 $68,183,242
Local Nontax Support $365,790 $770,788 $856,538 $0 $0
Federal Financing Sources $0 $0 $0 $0 $0
Other Financing Sources $43,480,356 $0 $3,100 $0 $0
Total Revenues $95,777,584 $62,733,029 $65,277,026 $71,090,716 $68,183,242

Expenditures

Type 2022-23 Actual 2023-24 Actual 2024-25 Actual 2025-26 Budget 2026-27 Budget
Matured Bond Expenditures $23,520,000 $42,560,000 $28,390,000 $40,256,169 $38,924,219
Interest on Bonds $15,307,190 $25,065,914 $24,816,206 $30,833,831 $32,315,781
Bond Transfer Fees $0 $1,989 $0 $400,000 $1,250,000
Arbitrage Rebate $0 $0 $0 $10,000 $10,000
UnderWriter's Fees $315,679 $0 $0 $0 $0
Total $39,142,869 $67,627,903 $53,206,206 $71,500,000 $72,500,000
Revenue less Expenditures $12,881,561 ($4,894,874) $12,069,069 ($409,284) ($4,316,758)

Beginning Fund Balance

Type 2022-23 Actual 2023-24 Acutal 2024-25 Actual 2025-26 Budget 2026-27 Budget
Restricted for Debt Services $8,695,831 $21,577,392 $16,682,518 $26,320,170 $27,754,630
Total Beginning Fund Balance $8,695,831 $21,577,392 $16,682,518 $26,320,170 $27,754,630

Ending Fund Balance

Type 2022-23 Actual 2023-24 Actual 2024-25 Actual 2025-26 Budget 2026-27 Budget
Restricted for Debt Services $21,577,392 $16,682,518 $28,751,587 $25,910,886 $23,437,872
Assigned to Fund Purposes $0 $0 $0 $0 $0
Total Ending Fund Balance $21,577,392 $16,682,518 $28,751,587 $25,910,886 $23,437,872

Bond Rating

Highline School District continues to maintain a bond rating of Aa3 from Moody’s Investors. This credit rating is on par with the State of Washington and allows the district to sell bonds in a competitive market with a favorable interest rate.

Debt Policy

It is the current policy of the School Board that prior to borrowing any funds or issuing bonds, the district shall identify and designate the source of funds to pay all debt service, including principal and interest. Special levies are used to fund voted bonds. In the case of non-voted bonds, the debt service is paid by transfers from the general or capital funds. The schedule of annual requirements to pay debt is as follows:

Overview

Fiscal Year Principal Interest Total
2025-26 $38,300,000 $32,003,942 $70,303,942
2026-27 $38,535,000 $32,315,781 $70,850,781
2027-28 $33,585,000 $30,512,781 $64,097,781
2028-29 $35,455,000 $28,786,781 $64,241,781
2029-30 $32,600,000 $27,170,331 $59,770,331
2030-2035 $200,910,000 $110,623,481 $311,533,481
2035-2040 $165,905,000 $65,061,606 $230,966,606
2040-2045 $189,715,000 $23,549,322 $213,264,322
2045-2046 $6,270,000 $156,750 $6,426,750