{"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":113,"comments":1,"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\nFY2016 Foundation Formula FINAL\nPrepared by School Finance 8/31/2016"]
["School District","$5,880 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","FY16 Total State Entitlement"]
["Alaska Gateway ",8117693,0,546667,1,492000,7625693,22089,7647782]
["Aleutian Region ",1264612,0,54925,1,49433,1215179,3441,1218620]
["Aleutians East  ",5848424,604811,1521894,0.4803,657869,4585744,15914,4601658]
["Anchorage ",438044536,100439922,20146658,0.49249999999999999,8930006,328674608,1191958,329866566]
["Annette Island ",4913269,0,2132397,1,1919157,2994112,13369,3007481]
["Bering Strait ",40854534,0,13217654,1,11895889,28958645,111169,29069814]
["Bristol Bay  ",2351588,886650,38962,0.58199999999999996,20408,1444530,6399,1450929]
["Chatham ",3835583,0,114501,1,103051,3732532,10437,3742969]
["Chugach ",2998506,0,3858,1,3472,2995034,8159,3003193]
["Copper River ",6407848,0,335855,1,302270,6105578,17436,6123014]
["Cordova  ",4815485,762555,23615,0.41699999999999998,8863,4044067,13103,4057170]
["Craig  ",5066796,354984,472440,0.52310000000000001,222420,4489392,13787,4503179]
["Delta/Greely ",10057328,0,411577,1,370419,9686909,27367,9714276]
["Denali  ",7431497,659242,14377,0.2853,3692,6768563,20222,6788785]
["Dillingham  ",6730248,564492,653979,0.41610000000000003,244909,5920847,18314,5939161]
["Fairbanks ",154308722,28676941,16199343,0.5081,7407798,118223983,419888,118643871]
["Galena  ",24499314,91718,12986,8.5999999999999993E-2,1005,24406591,66665,24473256]
["Haines  ",3941070,1029497,0,0.65800000000000003,0,2911573,10724,2922297]
["Hoonah  ",2481007,198963,138160,0.35649999999999998,44329,2237715,6751,2244466]
["Hydaburg  ",1793047,40539,7718,0.34920000000000001,2426,1750082,4879,1754961]
["Iditarod Area ",6178645,0,286931,1,258238,5920407,16813,5937220]
["Juneau  ",51290711,13027948,0,0.51580000000000004,0,38262763,139567,38402330]
["Kake  ",2290201,81569,407252,0.70140000000000002,257082,1951550,6232,1957782]
["Kashunamiut ",5936448,0,2513965,1,2262569,3673879,16154,3690033]
["Kenai Peninsula  ",104646772,24357876,0,0.50029999999999997,0,80288896,284753,80573649]
["Ketchikan Gateway  ",27636706,4713589,0,0.55159999999999998,0,22923117,75202,22998319]
["Klawock  ",2790942,143289,638551,0.62709999999999999,360392,2287261,7594,2294855]
["Kodiak Island  ",31622699,4273074,2276803,0.39019999999999999,799568,26550057,86048,26636105]
["Kuspuk ",8344132,0,2533961,1,2280565,6063567,22705,6086272]
["Lake & Peninsula  ",9678010,373073,851096,0.20619999999999999,157946,9146991,26335,9173326]
["Lower Kuskokwim ",78794940,0,22148654,1,19933789,58861151,214408,59075559]
["Lower Yukon ",41856016,0,12937206,1,11643485,30212531,113894,30326425]
["Mat-Su  ",190244225,26670537,0,0.50170000000000003,0,163573688,517671,164091359]
["Nenana  ",7675458,69659,56,0.87419999999999998,44,7605755,20886,7626641]
["Nome  ",10206622,976121,60026,0.47849999999999998,25850,9204651,27773,9232424]
["North Slope  ",31806508,13838018,5407202,0.37019999999999997,1801572,16166918,86548,16253466]
["Northwest Arctic  ",41276777,1839364,7808918,0.25490000000000002,1791444,37645969,112318,37758287]
["Pelican  *",495331,25835,0,0.98099999999999998,0,469496,{"$f":"1348+42047","v":43395},512891]
["Petersburg  ",7289024,1136837,0,0.59189999999999998,0,6152187,19834,6172021]
["Pribilof  ",2018251,0,595885,1,536297,1481954,5492,1487446]
["Saint Mary's",3730331,64063,0,0.36149999999999999,0,3666268,10151,3676419]
["Sitka  ",16519978,3174144,14283,0.50270000000000004,6462,13339372,44952,13384324]
["Skagway  ",1526566,537844,0,0.438,0,988722,4154,992876]
["Southeast Island ",5426417,0,0,1,0,5426417,14766,5441183]
["Southwest Region ",12417384,0,2979873,1,2681886,9735498,33789,9769287]
["Tanana ",1159889,35382,13548,0.20880000000000001,2546,1121961,3156,1125117]
["Unalaska  ",5562480,1644393,2205,0.5534,1098,3916989,15136,3932125]
["Valdez  ",8242702,3548782,11671,0.39760000000000001,4176,4689744,22429,4712173]
["Wrangell  ",4001281,535855,2416,0.77139999999999997,1677,3463749,10888,3474637]
["Yakutat  ",1421666,208843,12361,0.36120000000000002,4018,1208805,3868,1212673]
["Yukon Flats ",7474244,0,745173,1,670656,6803588,20338,6823926]
["Yukon/Koyukuk ",14981240,0,732790,1,659511,14321729,40765,14362494]
["Yupiit ",9349141,0,3388778,1,3049900,6299241,25440,6324681]
["Mt. Edgecumbe ",4233424,0,2109851.1999999997,1,1898866,2334558,11520,2346078]
["TOTALS:",{"$f":"SUBTOTAL(109,B3:B56)","v":1493886268},{"$f":"SUBTOTAL(109,C3:C56)","v":235586409},124527021.2,null,83769053,1174530806,4107045,{"$f":"SUBTOTAL(109,I3:I56)+23883923","v":1202521774}]
["End of table"]
["NOTE: FY16 Total State Entitlement includes Military/Other costs at $23,883,923 in the Totals row."]
["* Pelican is the only district still using the funding floor which is included in the Quality Schools total for that district."]
["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\nFY2016 Foundation Formula FINAL - Average Daily Membership\nPrepared by School Finance 8/31/2016"]
["School District","FY16 Average Daily Membership (ADM)","FY16 Corresp. ADM","FY16 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 ",304.90000000000003,65.400000000000006,370.30000000000007,566.92999999999995,566.92999999999995,1.5940000000000001,903.69,1084.43,1100.7,17,221,1321.7,58.860000000000007,1380.56]
["Aleutian Region ",34.700000000000003,0,34.700000000000003,80.33,85.56,1.9390000000000001,165.9,199.08,202.07,1,13,215.07,0,215.07]
["Aleutians East  ",220.9,0,220.9,398.06,399.43,1.9910000000000001,795.27,954.32,968.63,2,26,994.63,0,994.63]
["Anchorage ",46875.62000000001,880.66,47756.280000000013,51728.880000000005,51728.880000000005,1,51728.88,62074.66,63005.78,823,10699,73704.78,792.59399999999994,74497.37]
["Annette Island ",300.8,0,300.8,432.96,432.96,1.3380000000000001,579.29999999999995,695.16,705.59,10,130,835.59,0,835.59]
["Bering Strait ",1695.1,0,1695.1,2710.8599999999997,2710.8599999999997,1.998,5416.3,6499.56,6597.05,27,351,6948.05,0,6948.05]
["Bristol Bay  ",118.65,2.75,121.4,198.99,213.56,1.478,315.64,378.77,384.45,1,13,397.45,2.4750000000000001,399.93]
["Chatham ",166.15,0,166.15,279.95,305.95999999999998,1.5760000000000001,482.19,578.63,587.30999999999995,5,65,652.30999999999995,0,652.30999999999995]
["Chugach ",62.05,275.04000000000002,337.09000000000003,144.01,144.01,1.496,215.44,258.52999999999997,262.41000000000003,0,0,262.41000000000003,247.53600000000003,509.95]
["Copper River ",366.7,51.6,418.3,566.5,594.13,1.3160000000000001,781.88,938.26,952.33,7,91,1043.33,46.440000000000005,1089.77]
["Cordova  ",351.6,1.75,353.35,491.93,491.93,1.234,607.04,728.45,739.38,6,78,817.38,1.575,818.96]
["Craig  ",273.09999999999997,245.01,518.1099999999999,401.1,401.1,1.206,483.73,580.48,589.19000000000005,4,52,641.19000000000005,220.50899999999999,861.7]
["Delta/Greely ",696.63,76.819999999999993,773.45,863.62,939.63,1.2410000000000001,1166.08,1399.3,1420.29,17,221,1641.29,69.137999999999991,1710.43]
["Denali  ",205.78,694.53,900.31,355.94,361.68,1.3320000000000001,481.76,578.11,586.78,4,52,638.78,625.077,1263.8599999999999]
["Dillingham  ",444.95,4.25,449.2,592.75,592.75,1.3460000000000001,797.84,957.41,971.77,13,169,1140.77,3.8250000000000002,1144.5999999999999]
["Fairbanks ",13591.059999999998,285.02999999999997,13876.089999999998,15600.458400000003,15600.458400000003,1.07,16692.490000000002,20030.990000000002,20331.45,435,5655,25986.45,256.52699999999999,26242.98]
["Galena  ",313.95,3832.93,4146.88,423.15,423.15,1.391,588.6,706.32,716.91,0,0,716.91,3449.6369999999997,4166.55]
["Haines  ",257.31,19.71,277.02,381.98,393.07,1.2,471.68,566.02,574.51,6,78,652.51,17.739000000000001,670.25]
["Hoonah  ",115.44999999999999,0,115.44999999999999,194.22,194.22,1.399,271.70999999999998,326.05,330.94,7,91,421.94,0,421.94]
["Hydaburg  ",81.400000000000006,0,81.400000000000006,130.97999999999999,130.97999999999999,1.504,196.99,236.39,239.94,5,65,304.94,0,304.94]
["Iditarod Area ",190.93,95.1,286.02999999999997,387.27,406.15,1.8460000000000001,749.75,899.7,913.2,4,52,965.2,85.59,1050.79]
["Juneau  ",4693.71,42.6,4736.3100000000004,5481.51,5481.51,1.145,6276.33,7531.6,7644.57,80,1040,8684.57,38.340000000000003,8722.91]
["Kake  ",107.65,0,107.65,182.6,182.6,1.4590000000000001,266.41000000000003,319.69,324.49,5,65,389.49,0,389.49]
["Kashunamiut ",331.6,0,331.6,465.83,465.83,1.619,754.18,905.02,918.6,7,91,1009.6,0,1009.6]
["Kenai Peninsula  ",8061.55,726.05000000000007,8787.6,10388.32,10388.32,1.171,12164.72,14597.66,14816.62,179,2327,17143.620000000003,653.44500000000005,17797.07]
["Ketchikan Gateway  ",2176.62,62.6,2239.2199999999998,2693.06,2693.06,1.17,3150.88,3781.06,3837.78,62,806,4643.7800000000007,56.34,4700.12]
["Klawock  ",114.55,0,114.55,192.88,209.13,1.302,272.29000000000002,326.75,331.65,11,143,474.65,0,474.65]
["Kodiak Island  ",2308.1600000000003,111.56,2419.7200000000003,2889.5600000000004,2889.5600000000004,1.2889999999999999,3724.64,4469.57,4536.6099999999997,57,741,5277.61,100.40400000000001,5378.01]
["Kuspuk ",347.35,0,347.35,628.82000000000005,628.82000000000005,1.734,1090.3699999999999,1308.44,1328.07,7,91,1419.07,0,1419.07]
["Lake & Peninsula  ",308.60000000000002,9.9499999999999993,318.55,636.38,641.89,1.994,1279.93,1535.92,1558.96,6,78,1636.96,8.9550000000000001,1645.92]
["Lower Kuskokwim ",4117.8999999999996,0,4117.8999999999996,6102.34,6102.34,1.663,10148.19,12177.83,12360.5,80,1040,13400.5,0,13400.5]
["Lower Yukon ",1992.9500000000003,0,1992.9500000000003,3014.24,3014.24,1.861,5609.5,6731.4,6832.37,22,286,7118.37,0,7118.37]
["Mat-Su  ",16509.440000000002,1955.15,18464.590000000004,18917.04,18917.04,1.07,20241.23,24289.48,24653.82,457,5941,30594.82,1759.6350000000002,32354.46]
["Nenana  ",178.07999999999998,864.85,1042.93,275.95,291.45999999999998,1.3380000000000001,389.97,467.96,474.98,4,52,526.98,778.36500000000001,1305.3499999999999]
["Nome  ",716.95,15.25,732.2,901.47,901.47,1.45,1307.1300000000001,1568.56,1592.09,10,130,1722.09,13.725,1735.82]
["North Slope  ",1776.4,0,1776.4,2437.96,2437.96,1.7909999999999999,4366.3900000000003,5239.67,5318.27,7,91,5409.27,0,5409.27]
["Northwest Arctic  ",1988.8000000000002,20,2008.8000000000002,2895.7900000000004,2895.7900000000004,1.823,5279.03,6334.84,6429.86,44,572,7001.86,18,7019.86]
["Pelican  ",12.55,0,12.55,39.6,39.6,1.4770000000000001,58.49,70.19,71.239999999999995,1,13,84.24,0,84.24]
["Petersburg  ",460.51,0,460.51,655.12,655.12,1.244,814.97,977.96,992.63,19,247,1239.6300000000001,0,1239.6300000000001]
["Pribilof  ",71.099999999999994,0,71.099999999999994,141.74,154.03,1.6910000000000001,260.45999999999998,312.55,317.24,2,26,343.24,0,343.24]
["Saint Mary's ",194.2,0,194.2,301.01,301.01,1.6240000000000001,488.84,586.61,595.41,3,39,634.41,0,634.41]
["Sitka  ",1281.1499999999999,33.799999999999997,1314.9499999999998,1569.97,1569.97,1.1950000000000001,1876.11,2251.33,2285.1,38,494,2779.1,30.419999999999998,2809.52]
["Skagway  ",100.85,0,100.85,172.47,172.47,1.1739999999999999,202.48,242.98,246.62,1,13,259.62,0,259.62]
["Southeast Island ",175.72,0,175.72,433.86880000000002,441.15,1.403,618.92999999999995,742.72,753.86,13,169,922.86,0,922.86]
["Southwest Region ",579.96,0,579.96,965.63,965.63,1.6850000000000001,1627.09,1952.51,1981.8,10,130,2111.8000000000002,0,2111.8000000000002]
["Tanana ",39,0,39,69.209999999999994,72.75,1.786,129.93,155.91999999999999,158.26,3,39,197.26,0,197.26]
["Unalaska  ",374.6,0,374.6,516.77,516.77,1.4410000000000001,744.67,893.6,907,3,39,946,0,946]
["Valdez  ",616.90000000000009,18.010000000000002,634.91000000000008,826.36,826.36,1.17,966.84,1160.21,1177.6099999999999,16,208,1385.61,16.209000000000003,1401.82]
["Wrangell  ",269.85000000000002,0,269.85000000000002,397.91,408.38,1.159,473.31,567.97,576.49,8,104,680.49,0,680.49]
["Yakutat  ",68.490000000000009,12.94,81.430000000000007,113.15,133.81,1.4119999999999999,188.94,226.73,230.13,0,0,230.13,11.645999999999999,241.78]
["Yukon Flats ",237.55,0,237.55,449.8,462.94,2.1160000000000001,979.58,1175.5,1193.1300000000001,6,78,1271.1300000000001,0,1271.1300000000001]
["Yukon/Koyukuk ",304.55,1227.98,1532.53,570.84,575.67999999999995,1.835,1056.3699999999999,1267.6400000000001,1286.6500000000001,12,156,1442.65,1105.182,2547.83]
["Yupiit ",456.45000000000005,0,456.45000000000005,732.86,732.86,1.7230000000000001,1262.72,1515.26,1537.99,4,52,1589.99,0,1589.99]
["Mt. Edgecumbe ",425.05,0,425.05,494.65,494.65,1.1950000000000001,591.11,709.33,719.97,0,0,719.97,0,719.97]
["TOTALS:",{"$f":"SUBTOTAL(109,B3:B56)","v":118066.52000000002},{"$f":"SUBTOTAL(109,C3:C56)","v":11631.32},129697.84000000003,143485.57719999994,143781.59839999999,null,172554.18999999997,207065.08000000005,210171.04999999993,2571,33423,243594.04999999993,10468.188000000002,254062.28999999992]
["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\nFY2016 Foundation Formula FINAL - Required Local Contribution\nPrepared by School Finance 8/31/2016"]
["School District","2014 Full Values","FY15 prior year Basic Need ",".00265 x 2014 Full Value ","45% of PY Basic Need","Required Minimum Local Effort [Lesser of .00265 or 45%]"]
["Alaska Gateway ",0,8092506,0,0,0]
["Aleutian Region ",0,1429341,0,0,0]
["Aleutians East  ",228230500,5708678,604811,2568905,604811]
["Anchorage ",37901857300,432483392,100439922,194617526,100439922]
["Annette Island ",0,5076531,0,0,0]
["Bering Strait ",0,39853997,0,0,0]
["Bristol Bay  ",334584800,2419217,886650,1088648,886650]
["Chatham ",0,3824247,0,0,0]
["Chugach ",0,2658305,0,0,0]
["Copper River ",0,6488382,0,0,0]
["Cordova  ",287756470,4522040,762555,2034918,762555]
["Craig  ",133956200,5452099,354984,2453445,354984]
["Delta/Greely ",0,10167403,0,0,0]
["Denali  ",248770700,7501519,659242,3375684,659242]
["Dillingham  ",213015700,7253628,564492,3264133,564492]
["Fairbanks ",10821487250,153023450,28676941,68860553,28676941]
["Galena  ",34610700,24261370,91718,10917617,91718]
["Haines  ",388489500,3879923,1029497,1745965,1029497]
["Hoonah  ",75080200,2579075,198963,1160584,198963]
["Hydaburg  ",15297900,1611354,40539,725109,40539]
["Iditarod Area ",0,6114912,0,0,0]
["Juneau  ",4916206900,50969183,13027948,22936132,13027948]
["Kake  ",30780900,2150920,81569,967914,81569]
["Kashunamiut ",0,5625892,0,0,0]
["Kenai Peninsula  ",9191651190,102772173,24357876,46247478,24357876]
["Ketchikan Gateway  ",1778712800,26820973,4713589,12069438,4713589]
["Klawock  ",54071400,2795368,143289,1257916,143289]
["Kodiak Island  ",1612480900,31215044,4273074,14046770,4273074]
["Kuspuk ",0,8091865,0,0,0]
["Lake & Peninsula  ",140782100,9550065,373073,4297529,373073]
["Lower Kuskokwim ",0,77139528,0,0,0]
["Lower Yukon ",0,42007540,0,0,0]
["Mat-Su  ",10064353720,181059512,26670537,81476780,26670537]
["Nenana  ",26286400,7266046,69659,3269721,69659]
["Nome  ",368347400,9483195,976121,4267438,976121]
["North Slope  ",19263818630,30751151,51049119,13838018,13838018]
["Northwest Arctic  ",694099500,39588382,1839364,17814772,1839364]
["Pelican  ",9749000,415329,25835,186898,25835]
["Petersburg  ",428995100,6799412,1136837,3059735,1136837]
["Pribilof  ",0,2031055,0,0,0]
["Saint Mary's ",24174700,3757901,64063,1691055,64063]
["Sitka  ",1197790200,16779148,3174144,7550617,3174144]
["Skagway  ",345084500,1195208,914474,537844,537844]
["Southeast Island ",0,5597675,0,0,0]
["Southwest Region ",0,12711441,0,0,0]
["Tanana ",13351600,1114405,35382,501482,35382]
["Unalaska  ",620525800,5898852,1644393,2654483,1644393]
["Valdez  ",2677904580,7886183,7096447,3548782,3548782]
["Wrangell  ",202209300,3987545,535855,1794395,535855]
["Yakutat  ",78808600,1548740,208843,696933,208843]
["Yukon Flats ",0,7534517,0,0,0]
["Yukon/Koyukuk ",0,14728154,0,0,0]
["Yupiit ",0,9367236,0,0,0]
["Mt. Edgecumbe ",0,4133353,0,0,0]
["TOTALS:",{"$f":"SUBTOTAL(109,B3:B56)","v":104423322440},{"$f":"SUBTOTAL(109,C3:C56)","v":1467174360},276721805,537525217,235586409]
["end of table"]
["Page 3 of 4"]

{"sheet":"Foundation Report pg4 Max Local","index":3,"n_rows":60,"n_cols":9,"rows_kept":60,"cut":false,"hidden":false,"merged":[[0,0,0,8]]}
["Alaska Department of Education & Early Development\nFY2016 Foundation Formula FINAL - Additional Local Contribution\nPrepared by School Finance 8/31/2016"]
["School District","FY2016 Basic Need","Additional Local .002 Mills of Current Full Value","One-time Grant using Adjusted ADM x 23%","Quality Schools ($16 x Adjusted ADM)","Quality Schools x 23%","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 ",8117693,0,0,22089,0,0,0,0]
["Aleutian Region ",1264612,0,0,3441,0,0,0,0]
["Aleutians East  ",5848424,456461,0,15914,3660,1348798,1348798,1953609]
["Anchorage ",438044536,75803715,0,1191958,274150,101024394,101024394,201464316]
["Annette Island ",4913269,0,0,13369,0,0,0,0]
["Bering Strait ",40854534,0,0,111169,0,0,0,0]
["Bristol Bay  ",2351588,669170,0,6399,1472,542337,669170,1555820]
["Chatham ",3835583,0,0,10437,0,0,0,0]
["Chugach ",2998506,0,0,8159,0,0,0,0]
["Copper River ",6407848,0,0,17436,0,0,0,0]
["Cordova  ",4815485,575513,0,13103,3014,1110575,1110575,1873130]
["Craig  ",5066796,267912,0,13787,3171,1168534,1168534,1523518]
["Delta/Greely ",10057328,0,0,27367,0,0,0,0]
["Denali  ",7431497,497541,0,20222,4651,1713895,1713895,2373137]
["Dillingham  ",6730248,426031,0,18314,4212,1552169,1552169,2116661]
["Fairbanks ",154308722,21642975,0,419888,96574,35587580,35587580,64264521]
["Galena  ",24499314,69221,0,66665,15333,5650175,5650175,5741893]
["Haines  ",3941070,776979,0,10724,2467,908913,908913,1938410]
["Hoonah  ",2481007,150160,0,6751,1553,572184,572184,771147]
["Hydaburg  ",1793047,30596,0,4879,1122,413523,413523,454062]
["Iditarod Area ",6178645,0,0,16813,0,0,0,0]
["Juneau  ",51290711,9832414,0,139567,32100,11828964,11828964,24856912]
["Kake  ",2290201,61562,0,6232,1433,528180,528180,609749]
["Kashunamiut ",5936448,0,0,16154,0,0,0,0]
["Kenai Peninsula  ",104646772,18383302,0,284753,65493,24134251,24134251,48492127]
["Ketchikan Gateway  ",27636706,3557426,0,75202,17296,6373739,6373739,11087328]
["Klawock  ",2790942,108143,0,7594,1747,643663,643663,786952]
["Kodiak Island  ",31622699,3224962,0,86048,19791,7293012,7293012,11566086]
["Kuspuk ",8344132,0,0,22705,0,0,0,0]
["Lake & Peninsula  ",9678010,281564,0,26335,6057,2231999,2231999,2605072]
["Lower Kuskokwim ",78794940,0,0,214408,0,0,0,0]
["Lower Yukon ",41856016,0,0,113894,0,0,0,0]
["Mat-Su  ",190244225,20128707,0,517671,119064,43875236,43875236,70545773]
["Nenana  ",7675458,52573,0,20886,4804,1770159,1770159,1839818]
["Nome  ",10206622,736695,0,27773,6388,2353911,2353911,3330032]
["North Slope  ",31806508,38527637,0,86548,19906,7335403,38527637,52365655]
["Northwest Arctic  ",41276777,1388199,0,112318,25833,9519492,9519492,11358856]
["Pelican  ",495331,19498,0,1348,310,114236,114236,140071]
["Petersburg  ",7289024,857990,0,19834,4562,1681037,1681037,2817874]
["Pribilof  ",2018251,0,0,5492,0,0,0,0]
["Saint Mary's ",3730331,48349,0,10151,2335,860311,860311,924374]
["Sitka  ",16519978,2395580,0,44952,10339,3809934,3809934,6984078]
["Skagway  ",1526566,690169,0,4154,955,352066,690169,1228013]
["Southeast Island ",5426417,0,0,14766,0,0,0,0]
["Southwest Region ",12417384,0,0,33789,0,0,0,0]
["Tanana ",1159889,26703,0,3156,726,267500,267500,302882]
["Unalaska  ",5562480,1241052,0,15136,3481,1282852,1282852,2927245]
["Valdez  ",8242702,5355809,0,22429,5159,1900980,5355809,8904591]
["Wrangell  ",4001281,404419,0,10888,2504,922799,922799,1458654]
["Yakutat  ",1421666,157617,0,3868,890,327873,327873,536716]
["Yukon Flats ",7474244,0,0,20338,0,0,0,0]
["Yukon/Koyukuk ",14981240,0,0,40765,0,0,0,0]
["Yupiit ",9349141,0,0,25440,0,0,0,0]
["Mt. Edgecumbe ",4233424,0,0,11520,0,0,0,0]
["TOTALS:",{"$f":"SUBTOTAL(109,B3:B56)","v":1493886268},{"$f":"SUBTOTAL(109,C3:C56)","v":208846644},0,4064998,762552,281000674,316112673,551699082]
["end of table"]
["Page 4 of 4"]
["end of document"]