{"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\nFY2025 Foundation Formula PROJECTION\nPrepared by School Finance 11/30/2023"]
["School District","$5,960 Basic Need","Minimum Required Local Effort","Eligible Federal Impact Aid Total prior to applying %","Impact AID Percent","Deductible Impact AID 90%","BSA State AID","Quality Schools","FY2025 PROECTED Total State Entitlement"]
["Alaska Gateway ",9577541,0,746984,1,672286,8905255,25712,8930967]
["Aleutian Region ",991088,0,36316,1,32684,958404,2661,961065]
["Aleutians East  ",4703870,644987,2268213,0.5847,1193602,2865281,12628,2877909]
["Anchorage ",430443060,121150925,14827143,0.53690000000000004,7164624,302127511,1155552,303283063]
["Annette Island ",5952848,0,2626651,1,2363986,3588862,15981,3604843]
["Bering Strait ",41738118,0,14925763,1,13433187,28304931,112049,28416980]
["Bristol Bay  ",1884910,888949,26330,0.47289999999999999,11206,984755,5060,989815]
["Chatham ",3813148,0,188764,1,169888,3643260,10237,3653497]
["Chugach ",4782423,0,287671,1,258904,4523519,12839,4536358]
["Copper River ",6304250,0,523680,1,471312,5832938,16924,5849862]
["Cordova  ",5699786,1183153,49476,0.50890000000000002,22661,4493972,15301,4509273]
["Craig  ",5885858,486928,587331,0.53420000000000001,282377,5116553,15801,5132354]
["Delta/Greely ",10698915,0,191148,1,172033,10526882,28722,10555604]
["Denali  ",6992093,1051949,7369,0.37209999999999999,2468,5937676,18771,5956447]
["Dillingham  ",6319328,793366,515497,0.44450000000000001,206225,5319737,16965,5336702]
["Fairbanks ",139921192,38662228,13820506,0.70650000000000002,8787769,92471195,375627,92846822]
["Galena  ",40465718,114074,255569,0.1321,30385,40321259,108633,40429892]
["Haines  ",3897423,1371717,0,0.74299999999999999,0,2525706,10463,2536169]
["Hoonah  ",2972908,273113,0,0.36930000000000002,0,2699795,7981,2707776]
["Hydaburg  ",1545190,43851,0,0.26740000000000003,0,1501339,4148,1505487]
["Iditarod Area ",6488116,0,866028,1,779425,5708691,17418,5726109]
["Juneau  ",48150602,19622560,0,0.63670000000000004,0,28528042,129263,28657305]
["Kake  ",2451706,86310,662191,0.35089999999999999,209127,2156269,6582,2162851]
["Kashunamiut ",6686822,0,3399708,1,3059737,3627085,17951,3645036]
["Kenai Peninsula  ",100066612,33151200,0,0.60019999999999996,0,66915412,268635,67184047]
["Ketchikan Gateway  ",29892261,5741504,10252,0.46160000000000001,4259,24146498,80248,24226746]
["Klawock  ",2780102,186885,899377,0.90810000000000002,735052,1858165,7463,1865628]
["Kodiak Island  ",30836325,5703184,2961362,0.46489999999999998,1239063,23894078,82782,23976860]
["Kuspuk ",8618518,0,3492218,1,3142996,5475522,23137,5498659]
["Lake & Peninsula  ",8834329,497484,404744,0.23230000000000001,84620,8252225,23716,8275941]
["Lower Kuskokwim ",78238946,0,20289379,1,18260441,59978505,210037,60188542]
["Lower Yukon ",45278954,0,13792905,1,12413615,32865339,121554,32986893]
["Mat-Su  ",211420510,47177910,0,0.65720000000000001,0,164242600,567572,164810172]
["Nenana  ",13261119,94068,0,0.77410000000000001,0,13167051,35600,13202651]
["Nome  ",10297092,1431334,49132,0.4078,18032,8847726,27643,8875369]
["North Slope  ",35475768,16736512,3746865,0.40310000000000001,1359325,17379931,95237,17475168]
["Northwest Arctic  ",41040560,2304357,2123240,0.31159999999999999,595441,38140762,110176,38250938]
["Pelican ",424590,46273,0,1,0,378317,1140,379457]
["Petersburg  ",7974361,1654247,0,0.53080000000000005,0,6320114,21408,6341522]
["Pribilof  ",1414427,0,758817,1,682935,731492,3797,735289]
["Saint Mary's",3897840,91048,0,0.31180000000000002,0,3806792,10464,3817256]
["Sitka  ",15312313,4138275,99290,0.53,47361,11126677,41107,11167784]
["Skagway  ",2290845,1023746,0,0.47710000000000002,0,1267099,6150,1273249]
["Southeast Island ",4932198,0,0,1,0,4932198,13241,4945439]
["Southwest Region ",13843352,0,5429882,1,4886894,8956458,37163,8993621]
["Tanana ",758887,48501,22226,0.86350000000000005,17273,693113,2037,695150]
["Unalaska  ",5994866,2480064,18603,0.59370000000000001,9940,3504862,16094,3520956]
["Valdez  ",8872771,3985667,48848,0.42430000000000001,18654,4868450,23820,4892270]
["Wrangell  ",4037185,862086,1186,1,1067,3174032,10838,3184870]
["Yakutat  ",1413474,314366,15379,0.41909999999999997,5801,1093307,3795,1097102]
["Yukon Flats ",6347579,0,1658673,1,1492806,4854773,17040,4871813]
["Yukon/Koyukuk ",23788863,0,864245,1,777821,23011042,63863,23074905]
["Yupiit ",10569524,0,2649334,1,2384401,8185123,28375,8213498]
["Mt. Edgecumbe ",4330476,0,1802415,1,1622174,2708302,11625,2719927]
["TOTALS:",{"$f":"SUBTOTAL(109,B3:B56)","v":1530611560},{"$f":"SUBTOTAL(109,C3:C56)","v":314042821},{"$f":"SUBTOTAL(109,D3:D56)","v":117950710},null,{"$f":"SUBTOTAL(109,F3:F56)","v":89123857},{"$f":"SUBTOTAL(109,G3:G56)","v":1127444882},{"$f":"SUBTOTAL(109,H3:H56)","v":4109026},{"$f":"SUBTOTAL(109,I3:I56)+26027300","v":1157581208}]
["End of table"]
["NOTE: FY25 Projected Total State Entitlement includes Military/Other costs at $26,027,300 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\nFY2025 Foundation Formula PROJECTION - Average Daily Membership\nPrepared by School Finance 11/30/2023"]
["School District","FY2025 ADM","FY2025 Corresp. ADM","PROJECTED FY2025 Total ADM","School Size Adjust "," School Size ADM; HH included where eligb.","District Cost Factor","Adjusted for Cost Factor","Special Needs Factor 1.20","CTE Factor 1.015","SPED Intsv.","Adjust for SPED Intsv *13.00","Students + Intensive Special Education","District Corresp 90%","District Adjusted ADM"]
["Alaska Gateway ",333,36,369,558.24,603.44000000000005,1.5940000000000001,961.88,1154.26,1171.57,31,403,1574.57,32.4,1606.97]
["Aleutian Region ",12,0,12,39.6,59.4,1.9390000000000001,115.18,138.22,140.29,2,26,166.29,0,166.29]
["Aleutians East  ",178,0,178,296.58999999999997,314.73,1.9910000000000001,626.63,751.96,763.24,2,26,789.24,0,789.24]
["Anchorage ",40445.17,2218.36,42663.53,45702.36,45702.36,1,45702.36,54842.83,55665.47,1120,14560,70225.47,1996.52,72221.990000000005]
["Annette Island ",296,0,296,429.41,429.41,1.3380000000000001,574.54999999999995,689.46,699.8,23,299,998.8,0,998.8]
["Bering Strait ",1682,0,1682,2696.06,2696.06,1.998,5386.73,6464.08,6561.04,34,442,7003.04,0,7003.04]
["Bristol Bay  ",102,3,105,174.18,174.18,1.478,257.44,308.93,313.56,0,0,313.56,2.7,316.26]
["Chatham ",142,24,166,251.03,261.08999999999997,1.5760000000000001,411.48,493.78,501.19,9,117,618.19000000000005,21.6,639.79]
["Chugach ",71,523,594,164.8,167.78,1.496,251,301.2,305.72000000000003,2,26,331.72,470.7,802.42]
["Copper River ",289,112,401,448.07,467.26,1.3160000000000001,614.91,737.89,748.96,16,208,956.96,100.8,1057.76]
["Cordova  ",365,5,370,503.55,503.55,1.234,621.38,745.66,756.84,15,195,951.84,4.5,956.34]
["Craig  ",227,450,677,343.49,343.49,1.206,414.25,497.1,504.56,6,78,582.55999999999995,405,987.56]
["Delta/Greely ",662,300,962,897.18,897.18,1.2410000000000001,1113.4000000000001,1336.08,1356.12,13,169,1525.12,270,1795.12]
["Denali  ",172,700,872,322.26,334.8,1.3320000000000001,445.95,535.14,543.16999999999996,0,0,543.16999999999996,630,1173.17]
["Dillingham  ",391,0,391,559.52,559.52,1.3460000000000001,753.11,903.73,917.29,11,143,1060.29,0,1060.29]
["Fairbanks ",11474,926,12400,13504.07,13504.07,1.07,14449.35,17339.22,17599.310000000001,388,5044,22643.31,833.4,23476.71]
["Galena  ",287,6800,7087,395.2,395.2,1.391,549.72,659.66,669.55,0,0,669.55,6120,6789.55]
["Haines  ",232,14,246,349.84,349.84,1.2,419.81,503.77,511.33,10,130,641.33000000000004,12.6,653.92999999999995]
["Hoonah  ",107,0,107,181.63,193.55,1.399,270.77999999999997,324.94,329.81,13,169,498.81,0,498.81]
["Hydaburg  ",48,47,95,82.62,97.15,1.504,146.11000000000001,175.33,177.96,3,39,216.96,42.3,259.26]
["Iditarod Area ",159,160,319,350.74,350.74,1.8460000000000001,647.47,776.96,788.61,12,156,944.61,144,1088.6099999999999]
["Juneau  ",3929,161,4090,4756.93,4756.93,1.145,5446.68,6536.02,6634.06,100,1300,7934.06,144.9,8078.96]
["Kake  ",110,0,110,186.1,187.59,1.4590000000000001,273.69,328.43,333.36,6,78,411.36,0,411.36]
["Kashunamiut ",308,0,308,443.7,443.7,1.619,718.35,862.02,874.95,19,247,1121.95,0,1121.95]
["Kenai Peninsula  ",7130,1100,8230,9300.2199999999993,9300.2199999999993,1.171,10890.56,13068.67,13264.7,195,2535,15799.7,990,16789.7]
["Ketchikan Gateway  ",1917,84,2001,2399.11,2399.11,1.17,2806.96,3368.35,3418.88,117,1521,4939.88,75.599999999999994,5015.4799999999996]
["Klawock  ",133,0,133,220.37,220.37,1.302,286.92,344.3,349.46,9,117,466.46,0,466.46]
["Kodiak Island  ",1923,150,2073,2464.25,2464.25,1.2889999999999999,3176.42,3811.7,3868.88,90,1170,5038.88,135,5173.88]
["Kuspuk ",311,0,311,563.05999999999995,616.97,1.734,1069.83,1283.8,1303.06,11,143,1446.06,0,1446.06]
["Lake & Peninsula  ",287,12,299,546.16999999999996,589.80999999999995,1.994,1176.08,1411.3,1432.47,3,39,1471.47,10.8,1482.27]
["Lower Kuskokwim ",3772,0,3772,5685.09,5685.09,1.663,9454.2999999999993,11345.16,11515.34,124,1612,13127.34,0,13127.34]
["Lower Yukon ",1975,0,1975,2996.05,2996.05,1.861,5575.65,6690.78,6791.14,62,806,7597.14,0,7597.14]
["Mat-Su  ",16144,3268,19412,18877.310000000001,18877.310000000001,1.07,20198.72,24238.46,24602.04,610,7930,32532.04,2941.2,35473.24]
["Nenana  ",196,1885,2081,300.38,300.38,1.3380000000000001,401.91,482.29,489.52,3,39,528.52,1696.5,2225.02]
["Nome  ",675,22,697,834.55,834.55,1.45,1210.0999999999999,1452.12,1473.9,18,234,1707.9,19.8,1727.7]
["North Slope  ",1822,0,1822,2532.56,2597.5100000000002,1.7909999999999999,4652.1400000000003,5582.57,5666.31,22,286,5952.31,0,5952.31]
["Northwest Arctic  ",1883,16,1899,2790.29,2790.29,1.823,5086.7,6104.04,6195.6,52,676,6871.6,14.4,6886]
["Pelican  ",15,0,15,39.6,39.6,1.4770000000000001,58.49,70.19,71.239999999999995,0,0,71.239999999999995,0,71.239999999999995]
["Petersburg  ",478,0,478,677.13,677.13,1.244,842.35,1010.82,1025.98,24,312,1337.98,0,1337.98]
["Pribilof  ",56,4,60,94.54,94.54,1.6910000000000001,159.87,191.84,194.72,3,39,233.72,3.6,237.32]
["Saint Mary's ",182,0,182,286.33999999999997,297.77,1.6240000000000001,483.58,580.29999999999995,589,5,65,654,0,654]
["Sitka  ",1043,46,1089,1334.78,1334.78,1.1950000000000001,1595.06,1914.07,1942.78,45,585,2527.7800000000002,41.4,2569.1799999999998]
["Skagway  ",135,0,135,223.35,223.35,1.1739999999999999,262.20999999999998,314.64999999999998,319.37,5,65,384.37,0,384.37]
["SE Island",187,25,212,364.6,364.6,1.403,511.53,613.84,623.04999999999995,14,182,805.05,22.5,827.55]
["Southwest Region ",591,0,591,1008.71,1030.4000000000001,1.6850000000000001,1736.22,2083.46,2114.71,16,208,2322.71,0,2322.71]
["Tanana ",28,0,28,52.56,52.56,1.786,93.87,112.64,114.33,1,13,127.33,0,127.33]
["Unalaska  ",347.5,0,347.5,487.5,513.83000000000004,1.4410000000000001,740.43,888.52,901.85,8,104,1005.85,0,1005.85]
["Valdez  ",565,0,565,776.41,807.49,1.17,944.76,1133.71,1150.72,26,338,1488.72,0,1488.72]
["Wrangell  ",270,0,270,396.96,396.96,1.159,460.08,552.1,560.38,9,117,677.38,0,677.38]
["Yakutat  ",73,20,93,119.87,119.87,1.4119999999999999,169.26,203.11,206.16,1,13,219.16,18,237.16]
["Yukon Flats ",184,0,184,361.67,377.93,2.1160000000000001,799.7,959.64,974.03,7,91,1065.03,0,1065.03]
["Yukon/Koyukuk ",330,2750,3080,608.67999999999995,608.67999999999995,1.835,1116.93,1340.32,1360.42,12,156,1516.42,2475,3991.42]
["Yupiit ",513,0,513,807.87,807.87,1.7230000000000001,1391.96,1670.35,1695.41,6,78,1773.41,0,1773.41]
["Mt. Edgecumbe ",430,0,430,499.2,499.2,1.1950000000000001,596.54,715.85,726.59,0,0,726.59,0,726.59]
["TOTALS:",{"$f":"SUBTOTAL(109,B3:B56)","v":105616.67},21861.360000000001,127478.03,131286.35,131711.49000000002,null,159121.34000000003,190945.62000000005,193809.80000000002,3333,43329,237138.8,19675.219999999998,256814.01999999996]
["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\nFY2025 Foundation Formula PROJECTION - Required Local Contribution\nPrepared by School Finance 11/30/2023"]
["School District","2023 Full Values","FY2024 prior year Projected Basic Need ",".00265 x Full Value ","45% of PY Basic Need","Required Minimum Local Effort [Lesser of .00265 or 45%]"]
["Alaska Gateway ",0,9276323,0,0,0]
["Aleutian Region ",0,1052894,0,0,0]
["Aleutians East  ",243391300,4992811,644987,2246765,644987]
["Anchorage ",45717330058,435819040,121150925,196118568,121150925]
["Annette Island ",0,5849084,0,0,0]
["Bering Strait ",0,41959234,0,0,0]
["Bristol Bay  ",574938923,1975442,1523588,888949,888949]
["Chatham ",0,3627196,0,0,0]
["Chugach ",0,5050623,0,0,0]
["Copper River ",0,6691292,0,0,0]
["Cordova  ",446472647,5158738,1183153,2321432,1183153]
["Craig  ",183746468,5981337,486928,2691602,486928]
["Delta/Greely ",0,10423682,0,0,0]
["Denali  ",396962058,7207607,1051949,3243423,1051949]
["Dillingham  ",299383258,6517856,793366,2933035,793366]
["Fairbanks ",14589519996,142349236,38662228,64057156,38662228]
["Galena  ",43046687,35832652,114074,16124693,114074]
["Haines  ",517628928,3847716,1371717,1731472,1371717]
["Hoonah  ",103061455,2579905,273113,1160957,273113]
["Hydaburg  ",16547729,1687395,43851,759328,43851]
["Iditarod Area ",0,6488056,0,0,0]
["Juneau  ",7404739517,48456886,19622560,21805599,19622560]
["Kake  ",32569966,2350624,86310,1057781,86310]
["Kashunamiut ",0,6404735,0,0,0]
["Kenai Peninsula  ",12509886770,102661775,33151200,46197799,33151200]
["Ketchikan Gateway  ",2166605376,29925696,5741504,13466563,5741504]
["Klawock  ",70522740,2575912,186885,1159160,186885]
["Kodiak Island  ",2152144926,31316164,5703184,14092274,5703184]
["Kuspuk ",0,8723592,0,0,0]
["Lake & Peninsula  ",187729724,9096510,497484,4093430,497484]
["Lower Kuskokwim ",0,77427492,0,0,0]
["Lower Yukon ",0,43464492,0,0,0]
["Mat-Su  ",17802984994,211395657,47177910,95128046,47177910]
["Nenana  ",35497525,12347034,94068,5556165,94068]
["Nome  ",540125938,10233916,1431334,4605262,1431334]
["North Slope  ",23861666906,37192248,63233417,16736512,16736512]
["Northwest Arctic  ",869568592,40957180,2304357,18430731,2304357]
["Pelican  ",17461613,424590,46273,191066,46273]
["Petersburg  ",624244273,7389208,1654247,3325144,1654247]
["Pribilof  ",0,1323776,0,0,0]
["Saint Mary's ",34357616,3791633,91048,1706235,91048]
["Sitka  ",1561613284,15408626,4138275,6933882,4138275]
["Skagway  ",525466869,2274992,1392487,1023746,1023746]
["Southeast Island ",0,4526203,0,0,0]
["Southwest Region ",0,14471357,0,0,0]
["Tanana ",18302369,716988,48501,322645,48501]
["Unalaska  ",935873173,5931630,2480064,2669234,2480064]
["Valdez  ",2711403544,8857037,7185219,3985667,3985667]
["Wrangell  ",325315436,3756111,862086,1690250,862086]
["Yakutat  ",118628787,1383674,314366,622653,314366]
["Yukon Flats ",0,6407000,0,0,0]
["Yukon/Koyukuk ",0,22810887,0,0,0]
["Yupiit ",0,10125325,0,0,0]
["Mt. Edgecumbe ",0,4330476,0,0,0]
["TOTALS:",{"$f":"SUBTOTAL(109,B3:B56)","v":137638739445},1532827545,364742658,559077224,314042821]
["end of table"]
["Page 3 of 4"]

{"sheet":"Foundation Report pg4 Max Local","index":3,"n_rows":59,"n_cols":8,"rows_kept":59,"cut":false,"hidden":false,"merged":[[0,0,0,7]]}
["Alaska Department of Education & Early Development\nFY2025 Foundation Formula PROJECTION - Additional Local Contribution\nPrepared by School Finance 11/30/2023"]
["School District","Additional Local .002 Mills of Current Full & True Value subtotal","FY2025 Projected Basic Need","Quality Schools ($16 x Adjusted ADM)","Addt'l $ outside formula distributed based on AS 14.17.410(b)1","23% of Projected Basic Need + Grants issued on AADM subtotal","Additional Local Contribution [Greater of .002 or 23% subtotal]","MAXIMUM LOCAL: Required + Additional Local Contribution"]
["Alaska Gateway ",0,9577541,25712,0,0,0,0]
["Aleutian Region ",0,991088,2661,0,0,0,0]
["Aleutians East  ",486783,4703870,12628,0,1084795,1084795,1729782]
["Anchorage ",91434660,430443060,1155552,0,99267681,99267681,220418606]
["Annette Island ",0,5952848,15981,0,0,0,0]
["Bering Strait ",0,41738118,112049,0,0,0,0]
["Bristol Bay  ",1149878,1884910,5060,0,434693,1149878,2038827]
["Chatham ",0,3813148,10237,0,0,0,0]
["Chugach ",0,4782423,12839,0,0,0,0]
["Copper River ",0,6304250,16924,0,0,0,0]
["Cordova  ",892945,5699786,15301,0,1314470,1314470,2497623]
["Craig  ",367493,5885858,15801,0,1357382,1357382,1844310]
["Delta/Greely ",0,10698915,28722,0,0,0,0]
["Denali  ",793924,6992093,18771,0,1612499,1612499,2664448]
["Dillingham  ",598767,6319328,16965,0,1457347,1457347,2250713]
["Fairbanks ",29179040,139921192,375627,0,32268268,32268268,70930496]
["Galena  ",86093,40465718,108633,0,9332101,9332101,9446175]
["Haines  ",1035258,3897423,10463,0,898814,1035258,2406975]
["Hoonah  ",206123,2972908,7981,0,685604,685604,958717]
["Hydaburg  ",33095,1545190,4148,0,356348,356348,400199]
["Iditarod Area ",0,6488116,17418,0,0,0,0]
["Juneau  ",14809479,48150602,129263,0,11104369,14809479,34432039]
["Kake  ",65140,2451706,6582,0,565406,565406,651716]
["Kashunamiut ",0,6686822,17951,0,0,0,0]
["Kenai Peninsula  ",25019774,100066612,268635,0,23077107,25019774,58170974]
["Ketchikan Gateway  ",4333211,29892261,80248,0,6893677,6893677,12635181]
["Klawock  ",141045,2780102,7463,0,641140,641140,828025]
["Kodiak Island  ",4304290,30836325,82782,0,7111395,7111395,12814579]
["Kuspuk ",0,8618518,23137,0,0,0,0]
["Lake & Peninsula  ",375459,8834329,23716,0,2037350,2037350,2534834]
["Lower Kuskokwim ",0,78238946,210037,0,0,0,0]
["Lower Yukon ",0,45278954,121554,0,0,0,0]
["Mat-Su  ",35605970,211420510,567572,0,48757259,48757259,95935169]
["Nenana  ",70995,13261119,35600,0,3058245,3058245,3152313]
["Nome  ",1080252,10297092,27643,0,2374689,2374689,3806023]
["North Slope  ",47723334,35475768,95237,0,8181331,47723334,64459846]
["Northwest Arctic  ",1739137,41040560,110176,0,9464669,9464669,11769026]
["Pelican  ",34923,424590,1140,0,97918,97918,144191]
["Petersburg  ",1248489,7974361,21408,0,1839027,1839027,3493274]
["Pribilof  ",0,1414427,3797,0,0,0,0]
["Saint Mary's ",68715,3897840,10464,0,898910,898910,989958]
["Sitka  ",3123227,15312313,41107,0,3531287,3531287,7669562]
["Skagway  ",1050934,2290845,6150,0,528309,1050934,2074680]
["Southeast Island ",0,4932198,13241,0,0,0,0]
["Southwest Region ",0,13843352,37163,0,0,0,0]
["Tanana ",36605,758887,2037,0,175013,175013,223514]
["Unalaska  ",1871746,5994866,16094,0,1382521,1871746,4351810]
["Valdez  ",5422807,8872771,23820,0,2046216,5422807,9408474]
["Wrangell  ",650631,4037185,10838,0,931045,931045,1793131]
["Yakutat  ",237258,1413474,3795,0,325972,325972,640338]
["Yukon Flats ",0,6347579,17040,0,0,0,0]
["Yukon/Koyukuk ",0,23788863,63863,0,0,0,0]
["Yupiit ",0,10569524,28375,0,0,0,0]
["Mt. Edgecumbe ",0,4330476,11625,0,0,0,0]
["TOTALS:",{"$f":"SUBTOTAL(109,B3:B56)","v":275277480},{"$f":"SUBTOTAL(109,C3:C56)","v":1530611560},4109026,0,285092857,335522707,649565528]
["end of table"]
["Page 4 of 4"]