The Ledger

THE LEDGER => Saginaw County => Mid Michigan Counties => Hemlock Public School District => Topic started by: Shadowninja on Sep 23, 2026, 09:21 PM

Title: Hemlock’s 2020–21 audited actuals with its 2026–27 budget
Post by: Shadowninja on Sep 23, 2026, 09:21 PM
Dearest reader,

One does so enjoy a breadcrumb.

A reader left a comment on yesterday's Hemlock post with some numbers. So naturally, Lady B pulled the receipts.

A few of the reader's percentages needed adjusting, but one breadcrumb certainly led somewhere interesting.

Comparing Hemlock's 2020–21 audited actuals with its 2026–27 budget:

School Administration
$728,532 → $1,491,211
+105%

Total Instruction
$7,216,288 → $10,173,993
+41%

General Fund Revenue
$13,736,689 → $19,548,491
+42%

Operations & Maintenance
$1,362,256 → $2,234,991
+64%

And then there were the assets.

Hemlock reported approximately $34.8 million in gross capital assets in 2020–21.

By 2024–25?

Approximately $65.6 million.

An increase of roughly $30.8 million, or 88%.

Now, capital assets and General Fund spending are not the same thing. And a budget is not an actual expenditure.

But voilà.

A reader dropped a breadcrumb, and now we have a much better picture of how Hemlock has changed over the last several years.

And one number certainly deserves a question:

What changed in School Administration that caused it to more than double?

You bring the breadcrumbs.

Lady B brings the ledger.

With receipts and respect.

The current budget supports the 2026–27 General Fund figures used above, including $1.491 million for School Administration and $2.235 million for O&M.