{"text_format":"1","workbook":"xlsx","n_sheets":4,"sheets":["Foundation Report pg 1 Revenue","Foundation Report pg 2 ADM Calc","Foundation Report pg 3 Local $","Foundation Report pg4 Max Local"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":2,"defined_names":89,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Foundation Report pg 1 Revenue","index":0,"n_rows":61,"n_cols":9,"rows_kept":61,"cut":false,"hidden":false,"merged":[[0,0,0,8]]}
["Alaska Department of Education & Early Development\nFY2020 Foundation Formula - Closeout\nPrepared by School Finance 3/13/2020"]
["School District","$5,930 Basic Need","Minimum Required Local Effort","Eligible Federal Impact Aid Total prior to applying %","Impact AID Percent","Eligible Federal Impact AID * Impact AID % * 90% = Deductible Impact AID","State AID","Quality Schools","FY2020 Total State Entitlement"]
["Alaska Gateway ",9232773,0,291844,1,262660,8970113,24911,8995024]
["Aleutian Region ",1340417,0,38937,1,35043,1305374,3617,1308991]
["Aleutians East  ",5677145,517841,1703710,0.53129999999999999,814663,4344641,15318,4359959]
["Anchorage ",443427610,106319199,15984389,0.49769999999999998,7159887,329948524,1196432,331144956]
["Annette Island ",5190648,0,1776677,1,1599009,3591639,14005,3605644]
["Bering Strait ",41745480,0,12251973,1,11026776,30718704,112635,30831339]
["Bristol Bay  ",2153954,923141,87135,0.55769999999999997,43736,1187077,5812,1192889]
["Chatham ",3520226,0,158801,1,142921,3377305,9498,3386803]
["Chugach ",4062347,0,48166,1,43349,4018998,10961,4029959]
["Copper River ",6800702,0,337388,1,303649,6497053,18349,6515402]
["Cordova  ",4699051,905380,37232,0.44490000000000002,14908,3778763,12679,3791442]
["Craig  ",5597149,430433,511940,0.65780000000000005,303079,4863637,15102,4878739]
["Delta/Greely ",10315294,0,223143,1,200829,10114465,27832,10142297]
["Denali  ",7931197,964876,6108,0.33389999999999997,1836,6964485,21400,6985885]
["Dillingham  ",6931933,721364,607048,0.52459999999999996,286612,5923957,18703,5942660]
["Fairbanks ",150104430,30507510,15672018,0.59670000000000001,8416344,111180576,405004,111585580]
["Galena  ",30232800,99066,441857,0.12330000000000001,49033,30084701,81572,30166273]
["Haines  ",3872527,1099213,0,0.67579999999999996,0,2773314,10449,2783763]
["Hoonah  ",2714220,215990,159815,0.33339999999999997,47954,2450276,7323,2457599]
["Hydaburg  ",1837173,49944,255,0.35189999999999999,81,1787148,4957,1792105]
["Iditarod Area ",6084477,0,372691,1,335422,5749055,16417,5765472]
["Juneau  ",52184534,14508530,0,0.54179999999999995,0,37676004,140801,37816805]
["Kake  ",2317622,93529,309011,0.62770000000000004,174570,2049523,6253,2055776]
["Kashunamiut ",5525040,0,2235899,1,2012309,3512731,14907,3527638]
["Kenai Peninsula  ",106276452,27503126,0,0.51929999999999998,0,78773326,286749,79060075]
["Ketchikan Gateway  ",30108211,4835185,0,0.44650000000000001,0,25273026,81236,25354262]
["Klawock  ",2930962,180526,678135,0.85960000000000003,524632,2225804,7908,2233712]
["Kodiak Island  ",32644947,4340404,2698911,0.4899,1189977,27114566,88081,27202647]
["Kuspuk ",8892747,0,2307955,1,2077160,6815587,23994,6839581]
["Lake & Peninsula  ",9716364,456647,867140,0.2205,172084,9087633,26216,9113849]
["Lower Kuskokwim ",80443593,0,19564026,1,17607623,62835970,217048,63053018]
["Lower Yukon ",42716755,0,12228250,1,11005425,31711330,115256,31826586]
["Mat-Su  ",201569832,31902441,0,0.52200000000000002,0,169667391,543865,170211256]
["Nenana  ",9278375,80808,0,0.69769999999999999,0,9197567,25034,9222601]
["Nome  ",10058525,1114206,133287,0.36270000000000002,43509,8900810,27139,8927949]
["North Slope  ",35864759,15887475,5691090,0.41980000000000001,2150208,17827076,96768,17923844]
["Northwest Arctic  ",41317631,2033478,6241933,0.40339999999999998,2266196,37017957,111481,37129438]
["Pelican  ",499543,40775,0,1,0,458768,40096,498864]
["Petersburg  ",7261285,1232600,0,0.64170000000000005,0,6028685,19592,6048277]
["Pribilof  ",1380030,0,587334,1,528601,851429,3724,855153]
["Saint Mary's",3666875,87949,0,0.41289999999999999,0,3578926,9894,3588820]
["Sitka  ",15882023,3404173,69285,0.50009999999999999,31184,12446666,42852,12489518]
["Skagway  ",1764234,774372,0,0.50060000000000004,0,989862,4760,994622]
["Southeast Island ",5098495,0,0,1,0,5098495,13756,5112251]
["Southwest Region ",13520222,0,4311725,1,3880553,9639669,36480,9676149]
["Tanana ",1116145,39797,10817,0.90710000000000002,8831,1067517,3012,1070529]
["Unalaska  ",5955914,1823015,17580,0.55589999999999995,8795,4124104,16070,4140174]
["Valdez  ",8875016,3985084,10569,0.45689999999999997,4346,4885586,23946,4909532]
["Wrangell  ",4355882,610329,2288,0.39250000000000002,808,3744745,11753,3756498]
["Yakutat  ",1602938,206856,19212,0.33229999999999998,5746,1390336,4325,1394661]
["Yukon Flats ",6909873,0,1801656,1,1621490,5288383,18644,5307027]
["Yukon/Koyukuk ",17229971,0,1164421,1,1047979,16181992,46489,16228481]
["Yupiit ",9674795,0,3621475,1,3259328,6415467,26104,6441571]
["Mt. Edgecumbe ",4299606,0,1692853,1,1523568,2776038,11601,2787639]
["TOTALS:",{"$f":"SUBTOTAL(109,B3:B56)","v":1534410749},{"$f":"SUBTOTAL(109,C3:C56)","v":257895262},{"$f":"SUBTOTAL(109,D3:D56)","v":116975979},null,{"$f":"SUBTOTAL(109,F3:F56)","v":82232713},{"$f":"SUBTOTAL(109,G3:G56)","v":1194282774},{"$f":"SUBTOTAL(109,H3:H56)","v":4178810},{"$f":"SUBTOTAL(109,I3:I56)+26027300","v":1224488884}]
["End of table"]
["NOTE: FY20 Total State Entitlement includes Military/Other costs at $26,027,300 in the Total row."]
[]
["Page 1 of 4"]

{"sheet":"Foundation Report pg 2 ADM Calc","index":1,"n_rows":59,"n_cols":15,"rows_kept":59,"cut":false,"hidden":false,"merged":[[0,0,0,8]]}
["Alaska Department of Education & Early Development\nFY2020 Foundation Formula - Closeout - Average Daily Membership\nPrepared by School Finance 3/13/2020"]
["School District","FY2020 Average Daily Membership (ADM)","FY2020 Corresp. ADM","FY2020 Total ADM","Before School Size Adjust Hold Harmless (HH)","School Size ADM; HH included where eligb.","District Cost Factor","Adjusted for Cost Factor","Special Needs Factor 1.20","Career & Technical Ed Factor 1.015","SPED Intensive","Adjust for SPED Intensive * 13.00","Students + Intensive Special Education","District Correspondence @ 90%","District Adjusted ADM"]
["Alaska Gateway ",328.95,51.5,380.45,603.97,603.97,1.5940000000000001,962.73,1155.28,1172.6099999999999,26,338,1510.61,46.35,1556.96]
["Aleutian Region ",28,0,28,79.2,79.2,1.9390000000000001,153.57,184.28,187.04,3,39,226.04,0,226.04]
["Aleutians East  ",220.9,0,220.9,371.34,378.7,1.9910000000000001,753.99,904.79,918.36,3,39,957.36,0,957.36]
["Anchorage ",44340.710000000006,1124.58,45465.290000000008,49610.25,49610.25,1,49610.25,59532.3,60425.279999999999,1022,13286,73764.875980515542,1012.122,74777]
["Annette Island ",288.5,0,288.5,417.46,417.46,1.3380000000000001,558.55999999999995,670.27,680.32,15,195,875.32,0,875.32]
["Bering Strait ",1718.25,0,1718.25,2769.89,2769.89,1.998,5534.24,6641.09,6740.71,23,299,7039.71,0,7039.71]
["Bristol Bay  ",102.71,7,109.71,175.23,183.83,1.478,271.7,326.04000000000002,330.93,2,26,356.93,6.3,363.23]
["Chatham ",141.80000000000001,8.5,150.30000000000001,252.23,264.63,1.5760000000000001,417.06,500.47,507.98,6,78,585.98,7.65,593.63]
["Chugach ",79.7,395,474.7,166.59,166.59,1.496,249.22,299.06,303.55,2,26,329.55,355.5,685.05]
["Copper River ",319.14,119.24,438.38,512.57000000000005,526.87,1.3160000000000001,693.36,832.03,844.51,15,195,1039.51,107.316,1146.83]
["Cordova  ",319.60000000000002,4.5,324.10000000000002,455.33,455.33,1.234,561.88,674.26,684.37,8,104,788.37,4.05,792.42]
["Craig  ",246.55,318.65000000000003,565.20000000000005,368.32,385.37,1.206,464.76,557.71,566.08000000000004,7,91,657.08,286.78500000000003,943.87]
["Delta/Greely ",711.13,68.83,779.96,946.43,946.43,1.2410000000000001,1174.52,1409.42,1430.56,19,247,1677.56,61.947000000000003,1739.51]
["Denali  ",212.8,762.85,975.65000000000009,369.15,369.15,1.3320000000000001,491.71,590.04999999999995,598.9,4,52,650.9,686.56500000000005,1337.47]
["Dillingham  ",438.85,0,438.85,586.16,586.16,1.3460000000000001,788.97,946.76,960.96,16,208,1168.96,0,1168.96]
["Fairbanks ",12956.08,277.44,13233.52,15181.179999999998,15181.179999999998,1.07,16243.86,19492.63,19785.02,406,5278,25063.02,249.696,25312.720000000001]
["Galena  ",285.8,4863.1400000000003,5148.9400000000005,395.75,418.15,1.391,581.65,697.98,708.45,1,13,721.45,4376.826,5098.28]
["Haines  ",258.64999999999998,15.83,274.47999999999996,383.68,383.68,1.2,460.42,552.5,560.79,6,78,638.79,14.247,653.04]
["Hoonah  ",124.75,0,124.75,207.58,207.58,1.399,290.39999999999998,348.48,353.71,8,104,457.71,0,457.71]
["Hydaburg  ",81.349999999999994,20,101.35,130.91,130.91,1.504,196.89,236.27,239.81,4,52,291.81,18,309.81]
["Iditarod Area ",170.05,130.1,300.14999999999998,352.23,352.23,1.8460000000000001,650.22,780.26,791.96,9,117,908.96,117.09,1026.05]
["Juneau  ",4590.2599999999993,29.75,4620.0099999999993,5396,5396,1.145,6178.42,7414.1,7525.31,96,1248,8773.3100000000013,26.775000000000002,8800.09]
["Kake  ",103.25,0,103.25,176.04,176.04,1.4590000000000001,256.83999999999997,308.20999999999998,312.83,6,78,390.83,0,390.83]
["Kashunamiut ",302.14999999999998,0,302.14999999999998,432.93,432.93,1.619,700.91,841.09,853.71,6,78,931.71,0,931.71]
["Kenai Peninsula  ",7716.5600000000013,818.49,8535.0500000000011,9924.98,9924.98,1.171,11622.15,13946.58,14155.78,224,2912,17185.188049629418,736.64100000000008,17921.830000000002]
["Ketchikan Gateway  ",2155.84,48.96,2204.8000000000002,2647.05,2647.05,1.17,3097.05,3716.46,3772.21,97,1261,5033.21,44.064,5077.2700000000004]
["Klawock  ",128.30000000000001,0,128.30000000000001,213.3,213.3,1.302,277.72000000000003,333.26,338.26,12,156,494.26,0,494.26]
["Kodiak Island  ",2157.91,94.45,2252.3599999999997,2693.41,2740.15,1.2889999999999999,3532.05,4238.46,4302.04,86,1118,5420.04,85.00500000000001,5505.05]
["Kuspuk ",362.14999999999992,0,362.14999999999992,648.49,648.49,1.734,1124.48,1349.38,1369.62,10,130,1499.62,0,1499.62]
["Lake & Peninsula  ",308.89999999999998,6.15,315.04999999999995,640.25,640.25,1.994,1276.6600000000001,1531.99,1554.97,6,78,1632.97,5.5350000000000001,1638.51]
["Lower Kuskokwim ",4056.6499999999992,0,4056.6499999999992,6049.04,6049.04,1.663,10059.549999999999,12071.46,12252.53,101,1313,13565.53,0,13565.53]
["Lower Yukon ",1943.4500000000003,0,1943.4500000000003,2931.36,2931.36,1.861,5455.26,6546.31,6644.5,43,559,7203.5,0,7203.5]
["Mat-Su  ",16808.099999999995,2272.15,19080.249999999996,19425.59,19425.59,1.07,20785.38,24942.46,25316.6,510,6630,31946.6,2044.9350000000002,33991.54]
["Nenana  ",194.15,1170.73,1364.88,297.58999999999997,297.58999999999997,1.3380000000000001,398.18,477.82,484.99,2,26,510.99,1053.6570000000002,1564.65]
["Nome  ",698.09999999999991,15.25,713.34999999999991,856.96,856.96,1.45,1242.5899999999999,1491.11,1513.48,13,169,1682.48,13.725,1696.21]
["North Slope  ",1952.9,0,1952.9,2647.34,2647.34,1.7909999999999999,4741.3900000000003,5689.67,5775.02,21,273,6048.02,0,6048.02]
["Northwest Arctic  ",1924.06,27.900000000000002,1951.96,2828.05,2828.05,1.823,5155.54,6186.65,6279.45,51,663,6942.45,25.110000000000003,6967.56]
["Pelican  ",16,0,16,39.6,39.6,1.4770000000000001,58.49,70.19,71.239999999999995,1,13,84.24,0,84.24]
["Petersburg  ",467.55,0,467.55,662.29,662.29,1.244,823.89,988.67,1003.5,17,221,1224.5,0,1224.5]
["Pribilof  ",58.15,6,64.150000000000006,97.74,97.74,1.6910000000000001,165.28,198.34,201.32,2,26,227.32,5.4,232.72]
["Saint Mary's ",182.75,0,182.75,287.23,292.89999999999998,1.6240000000000001,475.67,570.79999999999995,579.36,3,39,618.36,0,618.36]
["Sitka  ",1183.6300000000001,13.93,1197.5600000000002,1474.2,1474.2,1.1950000000000001,1761.67,2114,2145.71,40,520,2665.71,12.537000000000001,2678.25]
["Skagway  ",119.45,0,119.45,198.97,198.97,1.1739999999999999,233.59,280.31,284.51,1,13,297.51,0,297.51]
["Southeast Island ",164.93,0,164.93,377.07000000000005,396.63,1.403,556.47,667.76,677.78,14,182,859.78,0,859.78]
["Southwest Region ",584.37,0,584.37,990.57,990.57,1.6850000000000001,1669.11,2002.93,2032.97,19,247,2279.9700000000003,0,2279.9699999999998]
["Tanana ",33,0,33,60.27,80.55,1.786,143.86000000000001,172.63,175.22,1,13,188.22,0,188.22]
["Unalaska  ",412.25,0,412.25,557.42999999999995,557.42999999999995,1.4410000000000001,803.26,963.91,978.37,2,26,1004.37,0,1004.37]
["Valdez  ",658.65,25.25,683.9,870.07,870.07,1.17,1017.98,1221.58,1239.9000000000001,18,234,1473.9,22.725000000000001,1496.63]
["Wrangell  ",306.39999999999998,0,306.39999999999998,437.46,437.46,1.159,507.02,608.41999999999996,617.54999999999995,9,117,734.55,0,734.55]
["Yakutat  ",80.75,22.75,103.5,130.15,130.15,1.4119999999999999,183.77,220.52,223.83,2,26,249.83,20.475000000000001,270.31]
["Yukon Flats ",213.8,0,213.8,414.4,436.99,2.1160000000000001,924.67,1109.5999999999999,1126.24,3,39,1165.24,0,1165.24]
["Yukon/Koyukuk ",291.75,1640.0100000000002,1931.7600000000002,546.54999999999995,546.54999999999995,1.835,1002.92,1203.5,1221.55,16,208,1429.55,1476.0090000000002,2905.56]
["Yupiit ",458.59999999999997,0,458.59999999999997,735.23,740.25,1.7230000000000001,1275.45,1530.54,1553.5,6,78,1631.5,0,1631.5]
["Mt. Edgecumbe ",428.84999999999997,0,428.84999999999997,498.14,498.14,1.1950000000000001,595.28,714.34,725.06,0,0,725.06,0,725.06]
["TOTALS:",{"$f":"SUBTOTAL(109,B3:B56)","v":114437.87999999996},14358.929999999998,128796.80999999997,140521.20000000001,140723.16999999995,null,169212.51,203054.98,206100.80999999994,3043,39559,245830.81403014492,12923.037000000002,258753.91999999993]
["end of table"]
["Page 2 of 4"]

{"sheet":"Foundation Report pg 3 Local $","index":2,"n_rows":59,"n_cols":6,"rows_kept":59,"cut":false,"hidden":false,"merged":[[0,0,0,5]]}
["Alaska Department of Education & Early Development\nFY2020 Foundation Formula - Closeout - Required Local Contribution\nPrepared by School Finance 3/13/2020"]
["School District","2018 Full Values","FY19 prior year Basic Need ",".00265 x 2017 Full Value ","45% of PY Basic Need","Required Minimum Local Effort [Lesser of .00265 or 45%]"]
["Alaska Gateway ",0,9223463,0,0,0]
["Aleutian Region ",0,1124684,0,0,0]
["Aleutians East  ",195411700,5622233,517841,2530005,517841]
["Anchorage ",40120452540,440616553,106319199,198277449,106319199]
["Annette Island ",0,4986181,0,0,0]
["Bering Strait ",0,42886946,0,0,0]
["Bristol Bay  ",419064900,2051424,1110522,923141,923141]
["Chatham ",0,3794429,0,0,0]
["Chugach ",0,3988992,0,0,0]
["Copper River ",0,7170437,0,0,0]
["Cordova  ",341652860,5145876,905380,2315644,905380]
["Craig  ",162427700,5349097,430433,2407094,430433]
["Delta/Greely ",0,10594242,0,0,0]
["Denali  ",364104100,7891525,964876,3551186,964876]
["Dillingham  ",272213000,7174055,721364,3228325,721364]
["Fairbanks ",11512267940,149764522,30507510,67394035,30507510]
["Galena  ",37383500,28438560,99066,12797352,99066]
["Haines  ",414797200,3768989,1099213,1696045,1099213]
["Hoonah  ",81505600,2541657,215990,1143746,215990]
["Hydaburg  ",18846800,1674869,49944,753691,49944]
["Iditarod Area ",0,6083291,0,0,0]
["Juneau  ",5474917000,52154172,14508530,23469377,14508530]
["Kake  ",35294100,2497953,93529,1124079,93529]
["Kashunamiut ",0,5731108,0,0,0]
["Kenai Peninsula  ",10378538220,106230079,27503126,47803536,27503126]
["Ketchikan Gateway  ",1824598300,30706726,4835185,13818027,4835185]
["Klawock  ",68122900,3008586,180526,1353864,180526]
["Kodiak Island  ",1637888200,31756514,4340404,14290431,4340404]
["Kuspuk ",0,8425166,0,0,0]
["Lake & Peninsula  ",172319800,9504960,456647,4277232,456647]
["Lower Kuskokwim ",0,80987196,0,0,0]
["Lower Yukon ",0,43305367,0,0,0]
["Mat-Su  ",12038657130,200530125,31902441,90238556,31902441]
["Nenana  ",30493500,8636630,80808,3886484,80808]
["Nome  ",420455100,10350874,1114206,4657893,1114206]
["North Slope  ",22029344400,35305500,58377763,15887475,15887475]
["Northwest Arctic  ",767350100,40399074,2033478,18179583,2033478]
["Pelican  ",15386700,499543,40775,224794,40775]
["Petersburg  ",465132000,7186271,1232600,3233822,1232600]
["Pribilof  ",0,1409798,0,0,0]
["Saint Mary's ",33188400,3591445,87949,1616150,87949]
["Sitka  ",1284593700,15960832,3404173,7182374,3404173]
["Skagway  ",386312000,1720827,1023727,774372,774372]
["Southeast Island ",0,5396597,0,0,0]
["Southwest Region ",0,13511624,0,0,0]
["Tanana ",15017900,1280524,39797,576236,39797]
["Unalaska  ",687930100,6131264,1823015,2759069,1823015]
["Valdez  ",2394715690,8855743,6345997,3985084,3985084]
["Wrangell  ",230312700,4386955,610329,1974130,610329]
["Yakutat  ",78058800,1307684,206856,588458,206856]
["Yukon Flats ",0,7187219,0,0,0]
["Yukon/Koyukuk ",0,17222262,0,0,0]
["Yupiit ",0,9134987,0,0,0]
["Mt. Edgecumbe ",0,4334949,0,0,0]
["TOTALS:",{"$f":"SUBTOTAL(109,B3:B56)","v":114408754580},1528540579,303183199,558918739,257895262]
["end of table"]
["Page 3 of 4"]

{"sheet":"Foundation Report pg4 Max Local","index":3,"n_rows":60,"n_cols":8,"rows_kept":60,"cut":false,"hidden":false,"merged":[[0,0,0,7]]}
["Alaska Department of Education & Early Development\nFY2020 Foundation Formula - Closeout - Additional Local Contribution\nPrepared by School Finance 3/13/2020"]
["School District","FY2020 Basic Need","Additional Local .002 Mills of Current Full Value","Estimated One-time Grant on Adj. ADM","Quality Schools ($16 x Adjusted ADM)","23% of Basic Need & Grants using Adjusted ADM Subtotal","Additional Local Contribution [Greater of .002 or 23% subtotal]","MAXIMUM LOCAL: Required plus additional Local Contribution"]
["Alaska Gateway ",9232773,0,180017,24911,0,0,0]
["Aleutian Region ",1340417,0,26135,3617,0,0,0]
["Aleutians East  ",5677145,390823,110691,15318,1334725,1334725,1852566]
["Anchorage ",443427610,80240905,8656402,1196432,104254502,104254502,210573701]
["Annette Island ",5190648,0,101205,14005,0,0,0]
["Bering Strait ",41745480,0,815439,112635,0,0,0]
["Bristol Bay  ",2153954,838130,43500,5812,506751,838130,1761271]
["Chatham ",3520226,0,70139,9498,0,0,0]
["Chugach ",4062347,0,79206,10961,0,0,0]
["Copper River ",6800702,0,135603,18349,0,0,0]
["Cordova  ",4699051,683306,91620,12679,1104771,1104771,2010151]
["Craig  ",5597149,324855,109131,15102,1315918,1315918,1746351]
["Delta/Greely ",10315294,0,201123,27832,0,0,0]
["Denali  ",7931197,728208,154639,21400,1864664,1864664,2829540]
["Dillingham  ",6931933,544426,136659,18703,1630078,1630078,2351442]
["Fairbanks ",150104430,23024536,2929679,405004,35290996,35290996,65798506]
["Galena  ",30232800,74767,589466,81572,7107883,7107883,7206949]
["Haines  ",3872527,829594,75505,10449,910451,910451,2009664]
["Hoonah  ",2714220,163011,52921,7323,638127,638127,854117]
["Hydaburg  ",1837173,37694,41833,4957,433311,433311,483255]
["Iditarod Area ",6084477,0,118633,16417,0,0,0]
["Juneau  ",52184534,10949834,1017472,140801,12268846,12268846,26777376]
["Kake  ",2317622,70588,45188,6253,544884,544884,638413]
["Kashunamiut ",5525040,0,118246,14907,0,0,0]
["Kenai Peninsula  ",106276452,20757076,2072133,286749,24986127,24986127,52489253]
["Ketchikan Gateway  ",30108211,3649197,594553,81236,7080320,7080320,11915505]
["Klawock  ",2930962,136246,57147,7908,689084,689084,869610]
["Kodiak Island  ",32644947,3275776,636497,88081,7674991,7674991,12015395]
["Kuspuk ",8892747,0,174890,23994,0,0,0]
["Lake & Peninsula  ",9716364,344640,189446,26216,2284366,2284366,2741013]
["Lower Kuskokwim ",80443593,0,1572964,217048,0,0,0]
["Lower Yukon ",42716755,0,838886,115256,0,0,0]
["Mat-Su  ",201569832,24077314,3930124,543865,47390079,47390079,79292520]
["Nenana  ",9278375,60987,180906,25034,2181392,2181392,2262200]
["Nome  ",10058525,840910,199123,27139,2365501,2365501,3479707]
["North Slope  ",35864759,44058689,700779,96768,8432330,44058689,59946164]
["Northwest Arctic  ",41317631,1534700,807097,111481,9714328,9714328,11747806]
["Pelican  ",499543,30773,9740,1348,117445,117445,158220]
["Petersburg  ",7261285,930264,141577,19592,1707164,1707164,2939764]
["Pribilof  ",1380030,0,26907,3724,0,0,0]
["Saint Mary's ",3666875,66377,71495,9894,862101,862101,950050]
["Sitka  ",15882023,2569187,309661,42852,3733943,3733943,7138116]
["Skagway  ",1764234,772624,34398,4760,414780,772624,1546996]
["Southeast Island ",5098495,0,99408,13756,0,0,0]
["Southwest Region ",13520222,0,265115,36480,0,0,0]
["Tanana ",1116145,30036,21762,3012,262411,262411,302208]
["Unalaska  ",5955914,1375860,116126,16070,1400265,1400265,3223280]
["Valdez  ",8875016,4789431,176047,23946,2087252,4789431,8774515]
["Wrangell  ",4355882,460625,84929,11753,1024090,1024090,1634419]
["Yakutat  ",1602938,156118,31253,4325,376859,376859,583715]
["Yukon Flats ",6909873,0,137732,18644,0,0,0]
["Yukon/Koyukuk ",17229971,0,335864,46489,0,0,0]
["Yupiit ",9674795,0,199157,26104,0,0,0]
["Mt. Edgecumbe ",4299606,0,83832,11601,0,0,0]
["TOTALS:",{"$f":"SUBTOTAL(109,B3:B56)","v":1534410749},228817507,30000000,4140062,293990735,333008496,590903758]
["end of table"]
["Page 4 of 4"]
["end of document"]