{"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\nFY2019 Foundation Formula FINAL\nPrepared by School Finance 8/29/2019"]
["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","FY2019 Total State Entitlement"]
["Alaska Gateway ",9223463,0,352207,1,316986,8906477,24886,8931363]
["Aleutian Region ",1124684,0,50161,1,45145,1079539,3035,1082574]
["Aleutians East  ",5622233,514502,2005490,0.38340000000000002,692014,4415717,15170,4430887]
["Anchorage ",440616553,106647796,19625022.800000001,0.50029999999999997,8836559,325132198,1188847,326321045]
["Annette Island ",4986181,0,1925797,1,1733217,3252964,13453,3266417]
["Bering Strait ",42886946,0,14153341,1,12738007,30148939,115715,30264654]
["Bristol Bay  ",2051424,978299,111048,0.56430000000000002,56398,1016727,5535,1022262]
["Chatham ",3794429,0,152077,1,136869,3657560,10238,3667798]
["Chugach ",3988992,0,50054,1,45049,3943943,10763,3954706]
["Copper River ",7170437,0,443074,1,398767,6771670,19347,6791017]
["Cordova  ",5145876,863144,48447,0.49419999999999997,21548,4261184,13884,4275068]
["Craig  ",5349097,412931,526553,0.63109999999999999,299077,4637089,14433,4651522]
["Delta/Greely ",10594242,0,403033,1,362730,10231512,28585,10260097]
["Denali  ",7891525,955797,3780,0.33160000000000001,1128,6934600,21292,6955892]
["Dillingham  ",7174055,656661,679563,0.48630000000000001,297424,6219970,19357,6239327]
["Fairbanks ",149764522,30065921,18095941,0.59079999999999999,9621974,110076627,404086,110480713]
["Galena  ",28438560,98703,492715,0.15329999999999999,67980,28271877,76731,28348608]
["Haines  ",3768989,1092067,0,0.67390000000000005,0,2676922,10169,2687091]
["Hoonah  ",2541657,214603,141648,0.60370000000000001,76962,2250092,6858,2256950]
["Hydaburg  ",1674869,49628,2417,0.2321,505,1624736,4519,1629255]
["Iditarod Area ",6083291,0,329256,1,296330,5786961,16414,5803375]
["Juneau  ",52154172,14350765,0,0.53839999999999999,0,37803407,140720,37944127]
["Kake  ",2497953,95217,333206,0.61829999999999996,185419,2217317,6740,2224057]
["Kashunamiut ",5731108,0,2972125,1,2674913,3056195,15463,3071658]
["Kenai Peninsula  ",106230079,27217349,0,0.5423,0,79012730,286624,79299354]
["Ketchikan Gateway  ",30706726,4689240,0,0.4647,0,26017486,82851,26100337]
["Klawock  ",3008586,176224,836232,0.90369999999999995,680133,2152229,8118,2160347]
["Kodiak Island  ",31756514,4255475,3052789,0.42870000000000003,1177858,26323181,85684,26408865]
["Kuspuk ",8425166,0,3180761,1,2862685,5562481,22732,5585213]
["Lake & Peninsula  ",9504960,448555,800764,0.2094,150912,8905493,25646,8931139]
["Lower Kuskokwim ",80987196,0,25420312,1,22878281,58108915,218515,58327430]
["Lower Yukon ",43305367,0,15537684,1,13983916,29321451,116844,29438295]
["Mat-Su  ",200530125,31044783,0,0.52749999999999997,0,169485342,541059,170026401]
["Nenana  ",8636630,82132,0,0.6724,0,8554498,23303,8577801]
["Nome  ",10350874,1052851,151427,0.33650000000000002,45860,9252163,27928,9280091]
["North Slope  ",35305500,15217228,5095674.47,0.40060000000000001,1837194,18251078,95259,18346337]
["Northwest Arctic  ",40399074,2031341,6071460,0.42870000000000003,2342551,36025182,109003,36134185]
["Pelican  ",499543,36413,0,0.98650000000000004,0,463130,40096,503226]
["Petersburg  ",7186271,1187467,0,0.62380000000000002,0,5998804,19390,6018194]
["Pribilof  ",1409798,0,669315,1,602384,807414,3804,811218]
["Saint Mary's",3591445,88297,0,0.4556,0,3503148,9690,3512838]
["Sitka  ",15960832,3493854,90740,0.52110000000000001,42556,12424422,43065,12467487]
["Skagway  ",1720827,769542,0,0.5,0,951285,4643,955928]
["Southeast Island ",5396597,0,0,1,0,5396597,14561,5411158]
["Southwest Region ",13511624,0,4865135,1,4378622,9133002,36456,9169458]
["Tanana ",1280524,38975,11831,0.90529999999999999,9640,1231909,3455,1235364]
["Unalaska  ",6131264,1723995,30420,0.55179999999999996,15107,4392162,16543,4408705]
["Valdez  ",8855743,3946124,16819,0.45629999999999998,6907,4902712,23894,4926606]
["Wrangell  ",4386955,574661,2876,0.95740000000000003,2478,3809816,11837,3821653]
["Yakutat  ",1307684,228641,10877,0.37780000000000002,3698,1075345,3528,1078873]
["Yukon Flats ",7187219,0,2309100,1,2078190,5109029,19392,5128421]
["Yukon/Koyukuk ",17222262,0,1322725,1,1190453,16031809,46468,16078277]
["Yupiit ",9134987,0,4444743,1,4000269,5134718,24648,5159366]
["Mt. Edgecumbe ",4334949,0,1927577,1,1734819,2600130,11696,2611826]
["TOTALS:",{"$f":"SUBTOTAL(109,B3:B56)","v":1528540579},{"$f":"SUBTOTAL(109,C3:C56)","v":255299181},{"$f":"SUBTOTAL(109,D3:D56)","v":138746217.26999998},0,{"$f":"SUBTOTAL(109,F3:F56)","v":98929514},{"$f":"SUBTOTAL(109,G3:G56)","v":1174311884},{"$f":"SUBTOTAL(109,H3:H56)","v":4162972},{"$f":"SUBTOTAL(109,I3:I56)+22778324","v":1201253180}]
["End of table"]
["NOTE: FY19 Total State Entitlement includes Military/Other costs at $22,778,324 in the Totals 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\nFY2019 Foundation Formula FINAL - Average Daily Membership\nPrepared by School Finance 8/29/2019"]
["School District","FY19 Average Daily Membership (ADM)","FY19 Corresp. ADM","FY19 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 ",340.35,41,381.35,608.03,608.03,1.5940000000000001,969.2,1163.04,1180.49,26,338,1518.49,36.9,1555.39]
["Aleutian Region ",18.05,0,18.05,39.6,69.3,1.9390000000000001,134.37,161.24,163.66,2,26,189.66,0,189.66]
["Aleutians East  ",213.3,0,213.3,359.71,380.24,1.9910000000000001,757.06,908.47,922.1,2,26,948.1,0,948.1]
["Anchorage ",44838.779999999984,1097.95,45936.729999999981,50074.55,50074.55,1,50074.55,60089.46,60990.8,948,12324,73314.8,988.15500000000009,74302.960000000006]
["Annette Island ",299.60000000000002,0,299.60000000000002,428.21,428.21,1.3380000000000001,572.94000000000005,687.53,697.84,11,143,840.84,0,840.84]
["Bering Strait ",1777.5500000000002,0,1777.5500000000002,2843.65,2843.65,1.998,5681.61,6817.93,6920.2,24,312,7232.2,0,7232.2]
["Bristol Bay  ",99.9,4,103.9,154.47,182.94,1.478,270.39,324.47000000000003,329.34,1,13,342.34,3.6,345.94]
["Chatham ",156.79999999999998,7.5,164.29999999999998,268.76,282.42,1.5760000000000001,445.09,534.11,542.12,7,91,633.12,6.75,639.87]
["Chugach ",66.150000000000006,414.6,480.75,150.12,150.12,1.496,224.58,269.5,273.54000000000002,2,26,299.54000000000002,373.14000000000004,672.68]
["Copper River ",330.36,110.09,440.45000000000005,523.37,546.57000000000005,1.3160000000000001,719.29,863.15,876.1,18,234,1110.0999999999999,99.081000000000003,1209.18]
["Cordova  ",328.18,1,329.18,466.63,472.96,1.234,583.63,700.36,710.87,12,156,866.87,0.9,867.77]
["Craig  ",264.45,244,508.45,391.05,402.64,1.206,485.58,582.70000000000005,591.44000000000005,7,91,682.44,219.6,902.04]
["Delta/Greely ",756.15000000000009,57.35,813.50000000000011,992.98,992.98,1.2410000000000001,1232.29,1478.75,1500.93,18,234,1734.93,51.615000000000002,1786.55]
["Denali  ",223.15,740.56999999999994,963.71999999999991,377.39,377.39,1.3320000000000001,502.68,603.22,612.27,4,52,664.27,666.51299999999992,1330.78]
["Dillingham  ",459.35,5,464.35,608.30999999999995,608.30999999999995,1.3460000000000001,818.79,982.55,997.29,16,208,1205.29,4.5,1209.79]
["Fairbanks ",12998.759999999998,290.95,13289.71,15127.871400000004,15127.871400000004,1.07,16186.82,19424.18,19715.54,406,5278,24993.54,261.85500000000002,25255.4]
["Galena  ",317.25,4512.8900000000003,4830.1400000000003,425.62,425.62,1.391,592.04,710.45,721.11,1,13,734.11,4061.6010000000006,4795.71]
["Haines  ",247.35,14.6,261.95,369.33,372.49,1.2,446.99,536.39,544.44000000000005,6,78,622.44000000000005,13.14,635.58000000000004]
["Hoonah  ",112.95,0,112.95,190.5,190.5,1.399,266.51,319.81,324.61,8,104,428.61,0,428.61]
["Hydaburg  ",81.349999999999994,4,85.35,130.91,130.93,1.504,196.92,236.3,239.84,3,39,278.84000000000003,3.6,282.44]
["Iditarod Area ",176.85,130.19999999999999,307.04999999999995,357.88,357.88,1.8460000000000001,660.65,792.78,804.67,8,104,908.67,117.17999999999999,1025.8499999999999]
["Juneau  ",4620.58,26.95,4647.53,5422.1,5422.1,1.145,6208.3,7449.96,7561.71,93,1209,8770.7099999999991,24.254999999999999,8794.9699999999993]
["Kake  ",104,0,104,177.16,178.52,1.4590000000000001,260.45999999999998,312.55,317.24,8,104,421.24,0,421.24]
["Kashunamiut ",317.95,0,317.95,450.55,450.55,1.619,729.44,875.33,888.46,6,78,966.46,0,966.46]
["Kenai Peninsula  ",7909.8099999999995,770.47,8680.2799999999988,10223.530000000001,10223.530000000001,1.171,11971.75,14366.1,14581.59,203,2639,17220.59,693.423,17914.009999999998]
["Ketchikan Gateway  ",2180.4500000000003,66.55,2247.0000000000005,2670.27,2670.27,1.17,3124.22,3749.06,3805.3,101,1313,5118.3,59.894999999999996,5178.2]
["Klawock  ",114.65,0,114.65,193.03,205.16,1.302,267.12,320.54000000000002,325.35000000000002,14,182,507.35,0,507.35]
["Kodiak Island  ",2196.7000000000003,106.2,2302.9,2726.8100000000004,2803.59,1.2889999999999999,3613.83,4336.6000000000004,4401.6499999999996,66,858,5259.65,95.58,5355.23]
["Kuspuk ",306.8,0,306.8,549.25,617.30999999999995,1.734,1070.42,1284.5,1303.77,9,117,1420.77,0,1420.77]
["Lake & Peninsula  ",301.34999999999997,1,302.34999999999997,627.48,627.48,1.994,1251.2,1501.44,1523.96,6,78,1601.96,0.9,1602.86]
["Lower Kuskokwim ",4085.7500000000009,0,4085.7500000000009,6062.2,6062.2,1.663,10081.44,12097.73,12279.2,106,1378,13657.2,0,13657.2]
["Lower Yukon ",1969.0499999999995,0,1969.0499999999995,2975.1499999999996,2975.1499999999996,1.861,5536.75,6644.1,6743.76,43,559,7302.76,0,7302.76]
["Mat-Su  ",16808.859999999997,2122.94,18931.799999999996,19414.060000000001,19414.060000000001,1.07,20773.04,24927.65,25301.56,508,6604,31905.56,1910.6460000000002,33816.21]
["Nenana  ",186.2,1052.1500000000001,1238.3500000000001,288.7,288.7,1.3380000000000001,386.28,463.54,470.49,3,39,509.49,946.93500000000006,1456.43]
["Nome  ",692.1,17.5,709.6,876.37,876.37,1.45,1270.74,1524.89,1547.76,14,182,1729.76,15.75,1745.51]
["North Slope  ",1932.1799999999998,0,1932.1799999999998,2627.95,2627.95,1.7909999999999999,4706.66,5647.99,5732.71,17,221,5953.71,0,5953.71]
["Northwest Arctic  ",1923.44,41.15,1964.5900000000001,2805.61,2805.61,1.823,5114.63,6137.56,6229.62,42,546,6775.62,37.034999999999997,6812.66]
["Pelican  ",12,0,12,39.6,39.6,1.4770000000000001,58.49,70.19,71.239999999999995,1,13,84.24,0,84.24]
["Petersburg  ",460.92999999999995,0,460.92999999999995,653.95000000000005,653.95000000000005,1.244,813.51,976.21,990.85,17,221,1211.8499999999999,0,1211.8499999999999]
["Pribilof  ",59.2,8,67.2,99.31,99.31,1.6910000000000001,167.93,201.52,204.54,2,26,230.54,7.2,237.74]
["Saint Mary's ",184.35,0,184.35,289.32,299.61,1.6240000000000001,486.57,583.88,592.64,1,13,605.64,0,605.64]
["Sitka  ",1189.42,17.75,1207.17,1480.96,1480.96,1.1950000000000001,1769.75,2123.6999999999998,2155.56,40,520,2675.56,15.975,2691.54]
["Skagway  ",121.55000000000001,0,121.55000000000001,202.94,202.94,1.1739999999999999,238.25,285.89999999999998,290.19,0,0,290.19,0,290.19]
["Southeast Island ",187.61999999999998,0,187.61999999999998,403.1474,410.83,1.403,576.39,691.67,702.05,16,208,910.05,0,910.05]
["Southwest Region ",593.16999999999996,0,593.16999999999996,1002.53,1002.53,1.6850000000000001,1689.26,2027.11,2057.52,17,221,2278.52,0,2278.52]
["Tanana ",51.15,0,51.15,87.31,87.31,1.786,155.94,187.13,189.94,2,26,215.94,0,215.94]
["Unalaska  ",421,0,421,566.88,566.88,1.4410000000000001,816.87,980.24,994.94,3,39,1033.94,0,1033.94]
["Valdez  ",630.25,38.799999999999997,669.05,840.99,840.99,1.17,983.96,1180.75,1198.46,20,260,1458.46,34.92,1493.38]
["Wrangell  ",302.5,0,302.5,431.97,431.97,1.159,500.65,600.78,609.79,10,130,739.79,0,739.79]
["Yakutat  ",66.099999999999994,21.15,87.25,109.59,109.59,1.4119999999999999,154.74,185.69,188.48,1,13,201.48,19.035,220.52]
["Yukon Flats ",220.15,0,220.15,421.63,450.09,2.1160000000000001,952.39,1142.8699999999999,1160.01,4,52,1212.01,0,1212.01]
["Yukon/Koyukuk ",291.14999999999998,1617.28,1908.4299999999998,572.56999999999994,572.56999999999994,1.835,1050.67,1260.8,1279.71,13,169,1448.71,1455.5519999999999,2904.26]
["Yupiit ",441,0,441,712.77,734.04,1.7230000000000001,1264.75,1517.7,1540.47,0,0,1540.47,0,1540.47]
["Mt. Edgecumbe ",433.3,0,433.3,502.24,502.24,1.1950000000000001,600.17999999999995,720.22,731.02,0,0,731.02,0,731.02]
["TOTALS:",{"$f":"SUBTOTAL(109,B3:B56)","v":115421.33999999995},13583.589999999998,129004.92999999996,141396.8688,141759.56139999995,79.704000000000008,170468.56,204562.29,207630.74,2916,37908,245538.73999999996,12225.231000000002,257764.00999999998]
["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\nFY2019 Foundation Formula FINAL - Required Local Effort\nPrepared by School Finance 8/29/2019"]
["School District","2017 Full Values Determination","FY18 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 ",0,9361098,0,0,0]
["Aleutian Region ",0,1368881,0,0,0]
["Aleutians East  ",194151700,5744688,514502,2585110,514502]
["Anchorage ",40244451490,440654446,106647796,198294501,106647796]
["Annette Island ",0,5194977,0,0,0]
["Bering Strait ",0,43043557,0,0,0]
["Bristol Bay  ",425550600,2173997,1127709,978299,978299]
["Chatham ",0,3858592,0,0,0]
["Chugach ",0,3445804,0,0,0]
["Copper River ",0,6928375,0,0,0]
["Cordova  ",325714890,4951372,863144,2228117,863144]
["Craig  ",155823200,5175763,412931,2329093,412931]
["Delta/Greely ",0,10038304,0,0,0]
["Denali  ",360678200,8029161,955797,3613122,955797]
["Dillingham  ",247796600,7324262,656661,3295918,656661]
["Fairbanks ",11345630550,153601351,30065921,69120608,30065921]
["Galena  ",37246600,26369939,98703,11866473,98703]
["Haines  ",412100700,3676304,1092067,1654337,1092067]
["Hoonah  ",80982200,2606294,214603,1172832,214603]
["Hydaburg  ",18727600,1745970,49628,785687,49628]
["Iditarod Area ",0,6146445,0,0,0]
["Juneau  ",5415382900,52031421,14350765,23414139,14350765]
["Kake  ",35930900,2424303,95217,1090936,95217]
["Kashunamiut ",0,5849352,0,0,0]
["Kenai Peninsula  ",10270697890,106137334,27217349,47761800,27217349]
["Ketchikan Gateway  ",1769524600,30198822,4689240,13589470,4689240]
["Klawock  ",66499600,2815327,176224,1266897,176224]
["Kodiak Island  ",1605839600,32267561,4255475,14520402,4255475]
["Kuspuk ",0,8786303,0,0,0]
["Lake & Peninsula  ",169265900,9117672,448555,4102952,448555]
["Lower Kuskokwim ",0,80674566,0,0,0]
["Lower Yukon ",0,41702903,0,0,0]
["Mat-Su  ",11715012530,199084688,31044783,89588110,31044783]
["Nenana  ",30993300,8039360,82132,3617712,82132]
["Nome  ",397302400,9659911,1052851,4346960,1052851]
["North Slope  ",22231069010,33816062,58912333,15217228,15217228]
["Northwest Arctic  ",766543800,41130184,2031341,18508583,2031341]
["Pelican  ",13740700,499543,36413,224794,36413]
["Petersburg  ",448100900,7078997,1187467,3185549,1187467]
["Pribilof  ",0,1374218,0,0,0]
["Saint Mary's ",33319500,3636750,88297,1636538,88297]
["Sitka  ",1318435400,16283484,3493854,7327568,3493854]
["Skagway  ",384713200,1710093,1019490,769542,769542]
["Southeast Island ",0,5558130,0,0,0]
["Southwest Region ",0,13399547,0,0,0]
["Tanana ",14707700,1249095,38975,562093,38975]
["Unalaska  ",650564100,5903730,1723995,2656679,1723995]
["Valdez  ",2378267670,8769165,6302409,3946124,3946124]
["Wrangell  ",216853100,4218246,574661,1898211,574661]
["Yakutat  ",86279600,1207763,228641,543493,228641]
["Yukon Flats ",0,7563359,0,0,0]
["Yukon/Koyukuk ",0,16326002,0,0,0]
["Yupiit ",0,9459536,0,0,0]
["Mt. Edgecumbe ",0,4251039,0,0,0]
["TOTALS:",{"$f":"SUBTOTAL(109,B3:B56)","v":113867898630},1523664046,301749929,557699877,255299181]
["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\nFY2019 Foundation Formula FINAL - Additional Local Contribution\nUpdated by School Finance 8/29/2019"]
["School District","FY2019 Basic Need","Additional Local .002 Mills of Current Full Value","One-time Grant using Adjusted 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 ",9223463,0,120683,24886,0,0,0]
["Aleutian Region ",1124684,0,14716,3035,0,0,0]
["Aleutians East  ",5622233,388303,73563,15170,1313522,1313522,1828024]
["Anchorage ",440616553,80488903,5765196,1188847,102941237,102941237,209589033]
["Annette Island ",4986181,0,65241,13453,0,0,0]
["Bering Strait ",42886946,0,561149,115715,0,0,0]
["Bristol Bay  ",2051424,851101,26842,5535,479274,851101,1829400]
["Chatham ",3794429,0,49648,10238,0,0,0]
["Chugach ",3988992,0,52194,10763,0,0,0]
["Copper River ",7170437,0,93821,19347,0,0,0]
["Cordova  ",5145876,651430,67331,13884,1202231,1202231,2065375]
["Craig  ",5349097,311646,69990,14433,1249710,1249710,1662641]
["Delta/Greely ",10594242,0,138619,28585,0,0,0]
["Denali  ",7891525,721356,103256,21292,1843697,1843697,2799494]
["Dillingham  ",7174055,495593,93868,19357,1676074,1676074,2332735]
["Fairbanks ",149764522,22691261,1959577,404086,34989483,34989483,65055404]
["Galena  ",28438560,74493,372101,76731,6644100,6644100,6742803]
["Haines  ",3768989,824201,49315,10169,880549,880549,1972616]
["Hoonah  ",2541657,161964,33256,6858,593807,593807,808410]
["Hydaburg  ",1674869,37455,21915,4519,391300,391300,440928]
["Iditarod Area ",6083291,0,79596,16414,0,0,0]
["Juneau  ",52154172,10830766,682405,140720,12184778,12184778,26535543]
["Kake  ",2497953,71862,32684,6740,583597,583597,678814]
["Kashunamiut ",5731108,0,74988,15463,0,0,0]
["Kenai Peninsula  ",106230079,20541396,1389955,286624,24818531,24818531,52035880]
["Ketchikan Gateway  ",30706726,3539049,401779,82851,7174012,7174012,11863252]
["Klawock  ",3008586,132999,39365,8118,702896,702896,879120]
["Kodiak Island  ",31756514,3211679,415514,85684,7419274,7419274,11674749]
["Kuspuk ",8425166,0,110238,22732,0,0,0]
["Lake & Peninsula  ",9504960,338532,124367,25646,2220644,2220644,2669199]
["Lower Kuskokwim ",80987196,0,1059668,218515,0,0,0]
["Lower Yukon ",43305367,0,566624,116844,0,0,0]
["Mat-Su  ",200530125,23430025,2623813,541059,46849849,46849849,77894632]
["Nenana  ",8636630,61987,113005,23303,2017776,2017776,2099908]
["Nome  ",10350874,794605,135435,27928,2418275,2418275,3471126]
["North Slope  ",35305500,44462138,461951,95259,8248423,44462138,59679366]
["Northwest Arctic  ",40399074,1533088,528597,109003,9438435,9438435,11469776]
["Pelican  ",499543,27481,6536,1348,116708,116708,153121]
["Petersburg  ",7186271,896202,94028,19390,1678928,1678928,2866395]
["Pribilof  ",1409798,0,18446,3804,0,0,0]
["Saint Mary's ",3591445,66639,46992,9690,839069,839069,927366]
["Sitka  ",15960832,2636871,208838,43065,3728929,3728929,7222783]
["Skagway  ",1720827,769426,22516,4643,402037,769426,1538968]
["Southeast Island ",5396597,0,70611,14561,0,0,0]
["Southwest Region ",13511624,0,176791,36456,0,0,0]
["Tanana ",1280524,29415,16755,3455,299169,299169,338144]
["Unalaska  ",6131264,1301128,80224,16543,1432447,1432447,3156442]
["Valdez  ",8855743,4756535,115872,23894,2068967,4756535,8702659]
["Wrangell  ",4386955,433706,57401,11837,1024924,1024924,1599585]
["Yakutat  ",1307684,172559,17110,3528,305514,305514,534155]
["Yukon Flats ",7187219,0,94040,19392,0,0,0]
["Yukon/Koyukuk ",17222262,0,225343,46468,0,0,0]
["Yupiit ",9134987,0,119526,24648,0,0,0]
["Mt. Edgecumbe ",4334949,0,56706,11696,0,0,0]
["TOTALS:",{"$f":"SUBTOTAL(109,B3:B56)","v":1528540579},227735794,20000000,4124224,290178166,329818665,585117846]
["end of table"]
["Page 4 of 4"]
["end of document"]