Estimated District Impacts of Major Components of Public Act 48 of 2021, House Bill 4411, for FY 2021-22 Estimated Total $ FY 2021-22 FY 2021-22 Value of Found. Eliminate One- Section 22d Special Ed Bilingual 94% ISD Section ISD Total Recommended Foundation Incr. Not Adj. for Time Funding Isolated and 50% Increase (Est. 56(7) New Operations Estimated County Code District Nam Foundation Increase Enroll. $66pp Sec. 11d Rural Increase* Based off FY 21) Funding 4% Increase Increase ALCONA COUNTY 01010 ALCONA COMMUNITY SCHOOLS $8,700 $589 $393,911 ($45,159) $0 $7,481 $0 $0 $356,233 ALGER COUNTY 02010 AUTRAIN-ONOTA PUBLIC SCHOOLS $8,700 $559 $18,749 ($2,261) $0 $268 $0 $0 $16,756 ALGER COUNTY 02020 BURT TOWNSHIP SCHOOL DISTRICT $10,598 $171 $5,109 ($1,967) $152,592 $55 $0 $0 $155,790 ALGER COUNTY 02070 MUNISING PUBLIC SCHOOLS $8,700 $589 $358,660 ($42,244) $0 $9,355 $0 $0 $325,771 ALGER COUNTY 02080 SUPERIOR CENTRAL SCHOOL DISTRICT $8,700 $589 $191,083 ($21,830) $0 $5,819 $0 $0 $175,073 ALLEGAN COUNTY 03000 ALLEGAN AREA EDUCATIONAL SERVICE AGENCY $0 $0 $0 $0 $0 $61,392 $0 $527,186 $28,058 $616,636 ALLEGAN COUNTY 03010 PLAINWELL COMMUNITY SCHOOLS $8,700 $589 $1,609,236 ($181,543) $0 $32,128 $3,938 $0 $1,463,759 ALLEGAN COUNTY 03020 OTSEGO PUBLIC SCHOOLS $8,700 $589 $1,340,004 ($153,260) $0 $30,814 $785 $0 $1,218,343 ALLEGAN COUNTY 03030 ALLEGAN PUBLIC SCHOOLS $8,700 $589 $1,335,781 ($150,773) $0 $37,292 $3,584 $0 $1,225,884 ALLEGAN COUNTY 03040 WAYLAND UNION SCHOOLS $8,700 $589 $1,739,753 ($197,834) $0 $31,269 $4,691 $0 $1,577,878 ALLEGAN COUNTY 03050 FENNVILLE PUBLIC SCHOOLS $8,700 $589 $753,637 ($85,680) $0 $13,922 $37,900 $0 $719,779 ALLEGAN COUNTY 03060 MARTIN PUBLIC SCHOOLS $8,700 $589 $342,504 ($40,124) $0 $6,036 $2,544 $0 $310,960 ALLEGAN COUNTY 03070 HOPKINS PUBLIC SCHOOLS $8,700 $589 $940,103 ($105,077) $0 $11,957 $2,422 $0 $849,405 ALLEGAN COUNTY 03080 SAUGATUCK PUBLIC SCHOOLS $8,751 $171 $140,810 ($54,811) $0 $8,164 $0 $0 $94,163 ALLEGAN COUNTY 03100 HAMILTON COMMUNITY SCHOOLS $8,700 $589 $1,822,861 ($207,129) $0 $39,143 $7,279 $0 $1,662,154 ALLEGAN COUNTY 03440 GLENN PUBLIC SCHOOL DISTRICT $8,700 $171 $6,284 ($2,368) $0 $166 $0 $0 $4,082 ALLEGAN COUNTY 03900 INNOCADEMY ALLEGAN CAMPUS $8,700 $589 $57,498 ($6,209) $0 $1,584 $1,162 $0 $54,035 ALLEGAN COUNTY 03902 OUTLOOK ACADEMY $8,700 $589 $32,083 ($3,394) $0 $1,148 $0 $0 $29,836 ALPENA COUNTY 04000 ALPENA-MONTMORENCY-ALCONA ESD $0 $0 $0 $0 $0 $36,515 $0 $0 $15,241 $51,756 ALPENA COUNTY 04010 ALPENA PUBLIC SCHOOLS $8,700 $589 $2,076,961 ($239,394) $0 $52,771 $0 $0 $1,890,338 ANTRIM COUNTY 05010 ALBA PUBLIC SCHOOLS $8,700 $589 $67,317 ($7,804) $0 $661 $0 $0 $60,173 ANTRIM COUNTY 05035 CENTRAL LAKE PUBLIC SCHOOLS $8,700 $319 $87,406 ($18,365) $0 $2,578 $0 $0 $71,620 ANTRIM COUNTY 05040 BELLAIRE PUBLIC SCHOOLS $8,700 $363 $122,088 ($22,184) $0 $2,988 $0 $0 $102,891 ANTRIM COUNTY 05060 ELK RAPIDS SCHOOLS $8,700 $589 $726,502 ($82,696) $0 $9,804 $2,268 $0 $655,878 ANTRIM COUNTY 05065 ELLSWORTH COMMUNITY SCHOOL $8,700 $589 $145,477 ($16,524) $0 $2,235 $0 $0 $131,188 ANTRIM COUNTY 05070 MANCELONA PUBLIC SCHOOLS $8,700 $589 $531,549 ($59,975) $0 $7,615 $0 $0 $479,189 ARENAC COUNTY 06020 AU GRES-SIMS SCHOOL DISTRICT $8,700 $589 $229,928 ($26,166) $0 $3,854 $0 $0 $207,615 ARENAC COUNTY 06050 STANDISH-STERLING COMMUNITY SCHOOLS $8,700 $589 $889,484 ($99,041) $0 $14,982 $0 $0 $805,425 BARAGA COUNTY 07010 ARVON TOWNSHIP SCHOOL DISTRICT $8,700 $171 $2,043 ($783) $0 $0 $0 $0 $1,260 BARAGA COUNTY 07020 BARAGA AREA SCHOOLS $8,700 $589 $193,310 ($22,807) $0 $4,368 $0 $0 $174,871 BARAGA COUNTY 07040 L'ANSE AREA SCHOOLS $8,700 $589 $341,968 ($39,368) $0 $7,039 $0 $0 $309,638 BARRY COUNTY 08000 BARRY ISD $0 $0 $0 $0 $0 $29,089 $0 $0 $6,643 $35,733 BARRY COUNTY 08010 DELTON KELLOGG SCHOOLS $8,700 $589 $659,550 ($76,224) $0 $15,863 $0 $0 $599,190 BARRY COUNTY 08030 HASTINGS AREA SCHOOL DISTRICT $8,700 $589 $1,454,117 ($167,827) $0 $28,581 $0 $0 $1,314,871 BARRY COUNTY 08050 THORNAPPLE KELLOGG SCHOOL DISTRICT $8,700 $589 $1,819,468 ($210,784) $0 $38,435 $7,633 $0 $1,654,752 BAY COUNTY 09000 BAY-ARENAC ISD $0 $0 $0 $0 $0 $150,484 $0 $580,543 $64,787 $795,814 BAY COUNTY 09010 BAY CITY SCHOOL DISTRICT $8,700 $589 $4,103,422 ($464,487) $0 $105,591 $20,410 $0 $3,764,936 BAY COUNTY 09030 BANGOR TOWNSHIP SCHOOLS $8,700 $589 $1,477,318 ($167,688) $0 $27,743 $0 $0 $1,337,374 BAY COUNTY 09050 ESSEXVILLE-HAMPTON PUBLIC SCHOOLS $8,700 $513 $844,506 ($108,139) $0 $12,092 $0 $0 $748,459 BAY COUNTY 09090 PINCONNING AREA SCHOOLS $8,700 $589 $716,094 ($80,554) $0 $10,776 $0 $0 $646,316 BAY COUNTY 09901 BAY-ARENAC COMMUNITY HIGH SCHOOL $8,700 $589 $86,713 ($9,489) $0 $494 $0 $0 $77,717 BAY COUNTY 09902 STATE STREET ACADEMY $8,700 $589 $86,866 ($10,394) $0 $596 $0 $0 $77,068 BAY COUNTY 09903 BAY CITY ACADEMY $8,700 $589 $236,283 ($28,249) $0 $3,214 $0 $0 $211,248 BENZIE COUNTY 10015 BENZIE COUNTY CENTRAL SCHOOLS $8,700 $589 $791,445 ($91,877) $0 $13,236 $1,061 $0 $713,865 BENZIE COUNTY 10025 FRANKFORT-ELBERTA AREA SCHOOLS $8,700 $184 $84,592 ($30,653) $0 $3,975 $1,726 $0 $59,640 BERRIEN COUNTY 11000 BERRIEN RESA $0 $0 $0 $0 $0 $220,687 $0 $0 $60,618 $281,304 BERRIEN COUNTY 11010 BENTON HARBOR AREA SCHOOLS $8,700 $589 $953,055 ($111,165) $0 $31,238 $9,282 $0 $882,410 BERRIEN COUNTY 11020 ST. JOSEPH PUBLIC SCHOOLS $8,700 $583 $1,722,071 ($197,062) $0 $23,642 $0 $0 $1,548,652 BERRIEN COUNTY 11030 LAKESHORE SCHOOL DISTRICT (BERRIEN) $8,700 $589 $1,594,853 ($184,375) $0 $26,194 $13,163 $0 $1,449,835 BERRIEN COUNTY 11033 RIVER VALLEY SCHOOL DISTRICT $8,700 $408 $217,023 ($36,137) $0 $9,399 $0 $0 $190,285 BERRIEN COUNTY 11200 NEW BUFFALO AREA SCHOOLS $10,535 $171 $92,988 ($36,368) $0 $8,489 $0 $0 $65,109 BERRIEN COUNTY 11210 BRANDYWINE COMMUNITY SCHOOLS $8,700 $589 $772,179 ($86,776) $0 $13,203 $0 $0 $698,606 BERRIEN COUNTY 11240 BERRIEN SPRINGS PUBLIC SCHOOLS $8,700 $589 $2,459,911 ($277,184) $0 $45,626 $36,384 $0 $2,264,738 BERRIEN COUNTY 11250 EAU CLAIRE PUBLIC SCHOOLS $8,700 $589 $433,451 ($48,441) $0 $4,148 $18,917 $0 $408,075 BERRIEN COUNTY 11300 NILES COMMUNITY SCHOOLS $8,700 $589 $2,042,764 ($242,391) $0 $63,545 $14,966 $0 $1,878,884 BERRIEN COUNTY 11310 BUCHANAN COMMUNITY SCHOOLS $8,700 $589 $898,201 ($102,293) $0 $17,450 $0 $0 $813,358 BERRIEN COUNTY 11320 WATERVLIET SCHOOL DISTRICT $8,700 $589 $857,054 ($97,383) $0 $14,191 $9,579 $0 $783,440 BERRIEN COUNTY 11330 COLOMA COMMUNITY SCHOOLS $8,700 $589 $737,310 ($84,038) $0 $13,078 $6,472 $0 $672,823 BERRIEN COUNTY 11340 BRIDGMAN PUBLIC SCHOOLS $8,756 $171 $143,611 ($55,037) $0 $14,451 $0 $0 $103,025 BERRIEN COUNTY 11670 HAGAR TOWNSHIP S/D #6 $8,700 $589 $44,387 ($4,934) $0 $0 $0 $0 $39,453 BERRIEN COUNTY 11830 SODUS TOWNSHIP S/D #5 $8,700 $589 $45,459 ($5,327) $0 $685 $0 $0 $40,817 BERRIEN COUNTY 11901 COUNTRYSIDE ACADEMY $8,700 $589 $442,404 ($49,893) $0 $3,248 $13,673 $0 $409,431 BERRIEN COUNTY 11903 BENTON HARBOR CHARTER SCHOOL ACADEMY $8,700 $589 $279,416 ($31,247) $0 $1,644 $0 $0 $249,813 BERRIEN COUNTY 11904 MILDRED C. WELLS PREPARATORY ACADEMY $8,700 $589 $131,447 ($14,788) $0 $1,499 $0 $0 $118,157 *Reflects a 50% increase on current allocations, but actual adjustment will depend on costs. Senate Fiscal Agency Page 1 of 14 July 2021 Estimated District Impacts of Major Components of Public Act 48 of 2021, House Bill 4411, for FY 2021-22 Estimated Total $ FY 2021-22 FY 2021-22 Value of Found. Eliminate One- Section 22d Special Ed Bilingual 94% ISD Section ISD Total Recommended Foundation Incr. Not Adj. for Time Funding Isolated and 50% Increase (Est. 56(7) New Operations Estimated County Code District Nam Foundation Increase Enroll. $66pp Sec. 11d Rural Increase* Based off FY 21) Funding 4% Increase Increase BRANCH COUNTY 12000 BRANCH ISD $0 $0 $0 $0 $0 $100,305 $0 $116,756 $33,476 $250,537 BRANCH COUNTY 12010 COLDWATER COMMUNITY SCHOOLS $8,700 $589 $1,664,496 ($185,248) $0 $0 $95,114 $0 $1,574,363 BRANCH COUNTY 12020 BRONSON COMMUNITY SCHOOL DISTRICT $8,700 $589 $620,724 ($69,535) $0 $0 $11,129 $0 $562,318 BRANCH COUNTY 12040 QUINCY COMMUNITY SCHOOLS $8,700 $589 $698,036 ($77,002) $0 $0 $0 $0 $621,034 BRANCH COUNTY 12901 PANSOPHIA ACADEMY $8,700 $589 $212,841 ($24,033) $0 $1,602 $4,325 $0 $194,735 CALHOUN COUNTY 13000 CALHOUN INTERMEDIATE SCHOOL DISTRICT $0 $0 $0 $0 $0 $239,442 $0 $0 $58,736 $298,177 CALHOUN COUNTY 13020 BATTLE CREEK PUBLIC SCHOOLS $8,700 $589 $2,175,672 ($251,509) $0 $63,766 $57,004 $0 $2,044,932 CALHOUN COUNTY 13050 ATHENS AREA SCHOOLS $8,700 $589 $295,219 ($33,249) $0 $5,460 $0 $0 $267,430 CALHOUN COUNTY 13070 HARPER CREEK COMMUNITY SCHOOLS $8,700 $589 $1,577,053 ($179,329) $0 $28,006 $3,573 $0 $1,429,304 CALHOUN COUNTY 13080 HOMER COMMUNITY SCHOOL DISTRICT $8,700 $589 $557,724 ($65,811) $0 $12,075 $1,394 $0 $505,382 CALHOUN COUNTY 13090 LAKEVIEW SCH.