{"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\nFY2024 Foundation Formula PROJECTION\nPrepared by School Finance 11/15/2022"]
["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","FY2024 PROECTED Total State Entitlement"]
["Alaska Gateway ",9276323,0,360771,1,324694,8951629,24903,8976532]
["Aleutian Region ",1052894,0,12851,1,11566,1041328,2827,1044155]
["Aleutians East  ",4992811,623000,943936,0.46110000000000001,391724,3978087,13404,3991491]
["Anchorage ",435819040,120362918,11026870,0.55459999999999998,5503952,309952170,1169984,311122154]
["Annette Island ",5849084,0,2731543,1,2458389,3390695,15702,3406397]
["Bering Strait ",41959234,0,10734296,1,9660866,32298368,112642,32411010]
["Bristol Bay  ",1975442,780670,14066,0.40300000000000002,5102,1189670,5303,1194973]
["Chatham ",3627196,0,185254,1,166729,3460467,9737,3470204]
["Chugach ",5050623,0,187306,1,168575,4882048,13559,4895607]
["Copper River ",6691292,0,350299,1,315269,6376023,17963,6393986]
["Cordova  ",5158738,1094102,26015,0.50890000000000002,11915,4052721,13849,4066570]
["Craig  ",5981337,471328,370710,0.69230000000000003,230978,5279031,16057,5295088]
["Delta/Greely ",10423682,0,250770,1,225693,10197989,27983,10225972]
["Denali  ",7207607,1056375,4120,0.37790000000000001,1401,6149831,19349,6169180]
["Dillingham  ",6517856,902737,354731,0.65180000000000005,208092,5407027,17498,5424525]
["Fairbanks ",142349236,37357411,8769217,0.70720000000000005,5581431,99410394,382146,99792540]
["Galena  ",35832652,108787,116177,0.1356,14178,35709687,96195,35805882]
["Haines  ",3847716,1359650,0,0.84279999999999999,0,2488066,10329,2498395]
["Hoonah  ",2579905,263537,0,0.41860000000000003,0,2316368,6926,2323294]
["Hydaburg  ",1687395,42554,0,0.373,0,1644841,4530,1649371]
["Iditarod Area ",6488056,0,210011,1,189010,6299046,17418,6316464]
["Juneau  ",48456886,17538925,0,0.61460000000000004,0,30917961,130086,31048047]
["Kake  ",2350624,82854,449663,0.33679999999999999,136302,2131468,6310,2137778]
["Kashunamiut ",6404735,0,2666507,1,2399856,4004879,17194,4022073]
["Kenai Peninsula  ",102661775,31077517,0,0.58589999999999998,0,71584258,275602,71859860]
["Ketchikan Gateway  ",29925696,5584814,0,0.47499999999999998,0,24340882,80337,24421219]
["Klawock  ",2575912,180385,559607,0.81810000000000005,412033,1983494,6915,1990409]
["Kodiak Island  ",31316164,5613724,2189330,0.46850000000000003,923131,24779309,84070,24863379]
["Kuspuk ",8723592,0,2609599,1,2348639,6374953,23419,6398372]
["Lake & Peninsula  ",9096510,407447,972507,0.18629999999999999,163060,8526003,24420,8550423]
["Lower Kuskokwim ",77427492,0,20202104,1,18181894,59245598,207859,59453457]
["Lower Yukon ",43464492,0,11105716,1,9995144,33469348,116683,33586031]
["Mat-Su  ",211395657,42173492,0,0.61009999999999998,0,169222165,567505,169789670]
["Nenana  ",12347034,92497,0,0.82220000000000004,0,12254537,33146,12287683]
["Nome  ",10233916,1335324,30807,0.37769999999999998,10472,8888120,27474,8915594]
["North Slope  ",37192248,16772750,3429884,0.41089999999999999,1268405,19151093,99845,19250938]
["Northwest Arctic  ",40957180,2381205,751391,0.4904,331634,38244341,109952,38354293]
["Pelican  ",424590,42012,0,0.97599999999999998,0,382578,1140,383718]
["Petersburg  ",7389208,1567899,0,0.74990000000000001,0,5821309,19837,5841146]
["Pribilof  ",1323776,0,528423,1,475581,848195,3554,851749]
["Saint Mary's",3791633,89176,0,0.47260000000000002,0,3702457,10179,3712636]
["Sitka  ",15408626,4143780,63102,0.53520000000000001,30395,11234451,41365,11275816]
["Skagway  ",2274992,997272,0,0.47070000000000001,0,1277720,6107,1283827]
["Southeast Island ",4526203,0,0,1,0,4526203,12151,4538354]
["Southwest Region ",14471357,0,4198197,1,3778377,10692980,38849,10731829]
["Tanana ",716988,45971,3576,0.99350000000000005,3197,667820,1925,669745]
["Unalaska  ",5931630,2365192,5286,0.58489999999999998,2783,3563655,15924,3579579]
["Valdez  ",8857037,4002804,8853,0.4415,3518,4850715,23777,4874492]
["Wrangell  ",3756111,674458,564,0.82030000000000003,416,3081237,10084,3091321]
["Yakutat  ",1383674,277363,10090,0.42120000000000002,3825,1102486,3715,1106201]
["Yukon Flats ",6407000,0,1471456,1,1324310,5082690,17200,5099890]
["Yukon/Koyukuk ",22810887,0,1180587,1,1062528,21748359,61237,21809596]
["Yupiit ",10125325,0,4064797,1,3658317,6467008,27182,6494190]
["Mt. Edgecumbe ",4330476,0,1436940,1,1293246,3037230,11625,3048855]
["TOTALS:",{"$f":"SUBTOTAL(109,B3:B56)","v":1532827545},{"$f":"SUBTOTAL(109,C3:C56)","v":301869930},{"$f":"SUBTOTAL(109,D3:D56)","v":94587929},null,{"$f":"SUBTOTAL(109,F3:F56)","v":73276627},{"$f":"SUBTOTAL(109,G3:G56)","v":1157680988},{"$f":"SUBTOTAL(109,H3:H56)","v":4114972},{"$f":"SUBTOTAL(109,I3:I56)+26027300","v":1187823260}]
["End of table"]
["NOTE: FY24 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\nFY2024 Foundation Formula PROJECTION - Average Daily Membership\nPrepared by School Finance 11/15/2022"]
["School District","FY2024 ADM","FY2024 Corresp. ADM","PROJECTED FY2024 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 ",338,34,372,618.51,618.51,1.5940000000000001,985.9,1183.08,1200.83,25,325,1525.83,30.6,1556.43]
["Aleutian Region ",16,0,16,39.6,69.3,1.9390000000000001,134.37,161.24,163.66,1,13,176.66,0,176.66]
["Aleutians East  ",195,0,195,320.77,334.72,1.9910000000000001,666.43,799.72,811.72,2,26,837.72,0,837.72]
["Anchorage ",41596.5,2382,43978.5,46716.92,46716.92,1,46716.92,56060.3,56901.2,1083,14079,70980.2,2143.8000000000002,73124]
["Annette Island ",300,0,300,434.68,434.68,1.3380000000000001,581.6,697.92,708.39,21,273,981.39,0,981.39]
["Bering Strait ",1670,0,1670,2700.62,2700.62,1.998,5395.84,6475.01,6572.14,36,468,7040.14,0,7040.14]
["Bristol Bay  ",108,2,110,183.12,183.12,1.478,270.64999999999998,324.77999999999997,329.65,0,0,329.65,1.8,331.45]
["Chatham ",147,16,163,264.44,268.91000000000003,1.5760000000000001,423.8,508.56,516.19000000000005,6,78,594.19000000000005,14.4,608.59]
["Chugach ",69,573,642,158.84,167.78,1.496,251,301.2,305.72000000000003,2,26,331.72,515.70000000000005,847.42]
["Copper River ",292,115,407,473.65,473.65,1.3160000000000001,623.32000000000005,747.98,759.2,20,260,1019.2,103.5,1122.7]
["Cordova  ",350,5,355,486.4,486.4,1.234,600.22,720.26,731.06,10,130,861.06,4.5,865.56]
["Craig  ",238,445,683,357.46,357.46,1.206,431.1,517.32000000000005,525.08000000000004,6,78,603.08000000000004,400.5,1003.58]
["Delta/Greely ",678.7,220,898.7,914.26,914.26,1.2410000000000001,1134.5999999999999,1361.52,1381.94,13,169,1550.94,198,1748.94]
["Denali  ",177,700,877,293.69,333.05,1.3320000000000001,443.62,532.34,540.33000000000004,3,39,579.33000000000004,630,1209.33]
["Dillingham  ",433,0,433,579.84,579.84,1.3460000000000001,780.46,936.55,950.6,11,143,1093.5999999999999,0,1093.5999999999999]
["Fairbanks ",11830,795,12625,13937.05,13937.05,1.07,14912.64,17895.169999999998,18163.599999999999,385,5005,23168.6,715.5,23884.1]
["Galena  ",281,5950,6231,387.9,387.9,1.391,539.57000000000005,647.48,657.19,0,0,657.19,5355,6012.19]
["Haines  ",242,13,255,362.54,362.54,1.2,435.05,522.05999999999995,529.89,8,104,633.89,11.7,645.59]
["Hoonah  ",110,0,110,186.1,200.63,1.399,280.68,336.82,341.87,7,91,432.87,0,432.87]
["Hydaburg  ",61,50,111,101.99,108.7,1.504,163.47999999999999,196.18,199.12,3,39,238.12,45,283.12]
["Iditarod Area ",159.5,165,324.5,337.17,337.17,1.8460000000000001,622.41999999999996,746.9,758.1,14,182,940.1,148.5,1088.5999999999999]
["Juneau  ",4066,150,4216,4800.87,4800.87,1.145,5497,6596.4,6695.35,100,1300,7995.35,135,8130.35]
["Kake  ",105,0,105,178.65,185.36,1.4590000000000001,270.44,324.52999999999997,329.4,5,65,394.4,0,394.4]
["Kashunamiut ",317,0,317,452.66,452.66,1.619,732.86,879.43,892.62,14,182,1074.6199999999999,0,1074.6199999999999]
["Kenai Peninsula  ",7411,1039,8450,9598.43,9598.43,1.171,11239.76,13487.71,13690.03,200,2600,16290.03,935.1,17225.13]
["Ketchikan Gateway  ",2020,50,2070,2506.62,2506.62,1.17,2932.75,3519.3,3572.09,108,1404,4976.09,45,5021.09]
["Klawock  ",124,0,124,206.96,206.96,1.302,269.45999999999998,323.35000000000002,328.2,8,104,432.2,0,432.2]
["Kodiak Island  ",1980,150,2130,2515.5300000000002,2515.5300000000002,1.2889999999999999,3242.52,3891.02,3949.39,90,1170,5119.3900000000003,135,5254.39]
["Kuspuk ",308,0,308,562.52,643.79,1.734,1116.33,1339.6,1359.69,8,104,1463.69,0,1463.69]
["Lake & Peninsula  ",276,19,295,542.4,610.67999999999995,1.994,1217.7,1461.24,1483.16,2,26,1509.16,17.100000000000001,1526.26]
["Lower Kuskokwim ",3853,0,3853,5746.23,5746.23,1.663,9555.98,11467.18,11639.19,104,1352,12991.19,0,12991.19]
["Lower Yukon ",1915,0,1915,2907.62,2907.62,1.861,5411.08,6493.3,6590.7,54,702,7292.7,0,7292.7]
["Mat-Su  ",16564,2966,19530,19252.23,19252.23,1.07,20599.89,24719.87,25090.67,593,7709,32799.67,2669.4,35469.07]
["Nenana  ",190,1750,1940,288.8,288.8,1.3380000000000001,386.41,463.69,470.65,2,26,496.65,1575,2071.65]
["Nome  ",690,25,715,849.1,849.1,1.45,1231.2,1477.44,1499.6,15,195,1694.6,22.5,1717.1]
["North Slope  ",1858,0,1858,2571.35,2681.86,1.7909999999999999,4803.21,5763.85,5850.31,30,390,6240.31,0,6240.31]
["Northwest Arctic  ",1880,27,1907,2791.24,2791.24,1.823,5088.43,6106.12,6197.71,50,650,6847.71,24.3,6872.01]
["Pelican  ",14,0,14,39.6,39.6,1.4770000000000001,58.49,70.19,71.239999999999995,0,0,71.239999999999995,0,71.239999999999995]
["Petersburg  ",445,0,445,638.07000000000005,638.07000000000005,1.244,793.76,952.51,966.8,21,273,1239.8,0,1239.8]
["Pribilof  ",47,5,52,81.13,86.72,1.6910000000000001,146.63999999999999,175.97,178.61,3,39,217.61,4.5,222.11]
["Saint Mary's ",177,0,177,279.99,301.89999999999998,1.6240000000000001,490.29,588.35,597.17999999999995,3,39,636.17999999999995,0,636.17999999999995]
["Sitka  ",1061.3499999999999,34.950000000000003,1096.3,1352.7,1352.7,1.1950000000000001,1616.48,1939.78,1968.88,45,585,2553.88,31.46,2585.34]
["Skagway  ",140,0,140,230.58,230.58,1.1739999999999999,270.7,324.83999999999997,329.71,4,52,381.71,0,381.71]
["Southeast Island ",142.5,25,167.5,327.8,355.17,1.403,498.3,597.96,606.92999999999995,10,130,736.93,22.5,759.43]
["Southwest Region ",594,0,594,1017.32,1056.4000000000001,1.6850000000000001,1780.03,2136.04,2168.08,20,260,2428.08,0,2428.08]
["Tanana ",26,0,26,49.32,49.32,1.786,88.09,105.71,107.3,1,13,120.3,0,120.3]
["Unalaska  ",380,0,380,522.6,522.6,1.4410000000000001,753.07,903.68,917.24,6,78,995.24,0,995.24]
["Valdez  ",576,40,616,788.22,825.98,1.17,966.4,1159.68,1177.08,21,273,1450.08,36,1486.08]
["Wrangell  ",265,0,265,391.18,391.18,1.159,453.38,544.05999999999995,552.22,6,78,630.22,0,630.22]
["Yakutat  ",68,18,86,112.42,118.01,1.4119999999999999,166.63,199.96,202.96,1,13,215.96,16.2,232.16]
["Yukon Flats ",203,10,213,383.35,383.35,2.1160000000000001,811.17,973.4,988,6,78,1066,9,1075]
["Yukon/Koyukuk ",316,2600,2916,585.16,595.66999999999996,1.835,1093.05,1311.66,1331.33,12,156,1487.33,2340,3827.33]
["Yupiit ",472,0,472,751.84,778.55,1.7230000000000001,1341.44,1609.73,1633.88,5,65,1698.88,0,1698.88]
["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":108205.55},20373.95,128579.5,133677.24000000008,134236.19000000003,null,161913.15000000005,194295.78999999998,197210.26999999984,3203,41639,238849.2699999999,18336.559999999998,257185.82999999993]
["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\nFY2024 Foundation Formula PROJECTION - Required Local Contribution\nPrepared by School Finance 11/15/2022"]
["School District","2022 Full Values","FY2023 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 ",0,9045326,0,0,0]
["Aleutian Region ",0,1340417,0,0,0]
["Aleutians East  ",235094337,5152518,623000,2318633,623000]
["Anchorage ",45419969132,431670733,120362918,194251830,120362918]
["Annette Island ",0,6072320,0,0,0]
["Bering Strait ",0,42164909,0,0,0]
["Bristol Bay  ",540154962,1734822,1431411,780670,780670]
["Chatham ",0,3528528,0,0,0]
["Chugach ",0,4750820,0,0,0]
["Copper River ",0,7123828,0,0,0]
["Cordova  ",412868752,5111897,1094102,2300354,1094102]
["Craig  ",177859528,6313552,471328,2841098,471328]
["Delta/Greely ",0,10803748,0,0,0]
["Denali  ",398632167,8173497,1056375,3678074,1056375]
["Dillingham  ",340655543,6730431,902737,3028694,902737]
["Fairbanks ",14097136237,140992570,37357411,63446657,37357411]
["Galena  ",41051863,32815493,108787,14766972,108787]
["Haines  ",513075623,3646535,1359650,1640941,1359650]
["Hoonah  ",99447983,2692872,263537,1211792,263537]
["Hydaburg  ",16058168,1812979,42554,815841,42554]
["Iditarod Area ",0,6243401,0,0,0]
["Juneau  ",6618462399,49058475,17538925,22076314,17538925]
["Kake  ",31265672,2520369,82854,1134166,82854]
["Kashunamiut ",0,6414540,0,0,0]
["Kenai Peninsula  ",11727364956,102497737,31077517,46123982,31077517]
["Ketchikan Gateway  ",2107476951,30990477,5584814,13945715,5584814]
["Klawock  ",68069863,2401769,180385,1080796,180385]
["Kodiak Island  ",2118386519,31643903,5613724,14239756,5613724]
["Kuspuk ",0,9250266,0,0,0]
["Lake & Peninsula  ",153753605,9601500,407447,4320675,407447]
["Lower Kuskokwim ",0,77244773,0,0,0]
["Lower Yukon ",0,42735494,0,0,0]
["Mat-Su  ",15914525200,205132220,42173492,92309499,42173492]
["Nenana  ",34904463,10491119,92497,4721004,92497]
["Nome  ",503895691,9906955,1335324,4458130,1335324]
["North Slope  ",22081618018,37272778,58516288,16772750,16772750]
["Northwest Arctic  ",898567999,39788640,2381205,17904888,2381205]
["Pelican  ",15853624,499543,42012,224794,42012]
["Petersburg  ",591659820,6996095,1567899,3148243,1567899]
["Pribilof  ",0,1467853,0,0,0]
["Saint Mary's ",33651417,3935207,89176,1770843,89176]
["Sitka  ",1563690714,15406259,4143780,6932817,4143780]
["Skagway  ",528141287,2216160,1399574,997272,997272]
["Southeast Island ",0,4677050,0,0,0]
["Southwest Region ",0,14144117,0,0,0]
["Tanana ",17347442,789402,45971,355231,45971]
["Unalaska  ",892525245,6126580,2365192,2756961,2365192]
["Valdez  ",2707942765,8895119,7176048,4002804,4002804]
["Wrangell  ",254512613,3799055,674458,1709575,674458]
["Yakutat  ",104665317,1411696,277363,635263,277363]
["Yukon Flats ",0,6152968,0,0,0]
["Yukon/Koyukuk ",0,23709326,0,0,0]
["Yupiit ",0,10110828,0,0,0]
["Mt. Edgecumbe ",0,4308679,0,0,0]
["TOTALS:",{"$f":"SUBTOTAL(109,B3:B56)","v":131260285875},1519518148,347839755,552703034,301869930]
["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\nFY2024 Foundation Formula PROJECTION - Additional Local Contribution\nPrepared by School Finance 11/15/2022"]
["School District","Additional Local .002 Mills of Current Full & True Value subtotal","FY2024 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 ",0,9276323,24903,0,0,0,0]
["Aleutian Region ",0,1052894,2827,0,0,0,0]
["Aleutians East  ",470189,4992811,13404,0,1151429,1151429,1774429]
["Anchorage ",90839938,435819040,1169984,0,100507476,100507476,220870394]
["Annette Island ",0,5849084,15702,0,0,0,0]
["Bering Strait ",0,41959234,112642,0,0,0,0]
["Bristol Bay  ",1080310,1975442,5303,0,455571,1080310,1860980]
["Chatham ",0,3627196,9737,0,0,0,0]
["Chugach ",0,5050623,13559,0,0,0,0]
["Copper River ",0,6691292,17963,0,0,0,0]
["Cordova  ",825738,5158738,13849,0,1189695,1189695,2283797]
["Craig  ",355719,5981337,16057,0,1379401,1379401,1850729]
["Delta/Greely ",0,10423682,27983,0,0,0,0]
["Denali  ",797264,7207607,19349,0,1662200,1662200,2718575]
["Dillingham  ",681311,6517856,17498,0,1503131,1503131,2405868]
["Fairbanks ",28194272,142349236,382146,0,32828218,32828218,70185629]
["Galena  ",82104,35832652,96195,0,8263635,8263635,8372422]
["Haines  ",1026151,3847716,10329,0,887350,1026151,2385801]
["Hoonah  ",198896,2579905,6926,0,594971,594971,858508]
["Hydaburg  ",32116,1687395,4530,0,389143,389143,431697]
["Iditarod Area ",0,6488056,17418,0,0,0,0]
["Juneau  ",13236925,48456886,130086,0,11175004,13236925,30775850]
["Kake  ",62531,2350624,6310,0,542095,542095,624949]
["Kashunamiut ",0,6404735,17194,0,0,0,0]
["Kenai Peninsula  ",23454730,102661775,275602,0,23675597,23675597,54753114]
["Ketchikan Gateway  ",4214954,29925696,80337,0,6901388,6901388,12486202]
["Klawock  ",136140,2575912,6915,0,594050,594050,774435]
["Kodiak Island  ",4236773,31316164,84070,0,7222054,7222054,12835778]
["Kuspuk ",0,8723592,23419,0,0,0,0]
["Lake & Peninsula  ",307507,9096510,24420,0,2097814,2097814,2505261]
["Lower Kuskokwim ",0,77427492,207859,0,0,0,0]
["Lower Yukon ",0,43464492,116683,0,0,0,0]
["Mat-Su  ",31829050,211395657,567505,0,48751527,48751527,90925019]
["Nenana  ",69809,12347034,33146,0,2847441,2847441,2939938]
["Nome  ",1007791,10233916,27474,0,2360120,2360120,3695444]
["North Slope  ",44163236,37192248,99845,0,8577181,44163236,60935986]
["Northwest Arctic  ",1797136,40957180,109952,0,9445440,9445440,11826645]
["Pelican  ",31707,424590,1140,0,97918,97918,139930]
["Petersburg  ",1183320,7389208,19837,0,1704080,1704080,3271979]
["Pribilof  ",0,1323776,3554,0,0,0,0]
["Saint Mary's ",67303,3791633,10179,0,874417,874417,963593]
["Sitka  ",3127381,15408626,41365,0,3553498,3553498,7697278]
["Skagway  ",1056283,2274992,6107,0,524653,1056283,2053555]
["Southeast Island ",0,4526203,12151,0,0,0,0]
["Southwest Region ",0,14471357,38849,0,0,0,0]
["Tanana ",34695,716988,1925,0,165350,165350,211321]
["Unalaska  ",1785050,5931630,15924,0,1367937,1785050,4150242]
["Valdez  ",5415886,8857037,23777,0,2042587,5415886,9418690]
["Wrangell  ",509025,3756111,10084,0,866225,866225,1540683]
["Yakutat  ",209331,1383674,3715,0,319099,319099,596462]
["Yukon Flats ",0,6407000,17200,0,0,0,0]
["Yukon/Koyukuk ",0,22810887,61237,0,0,0,0]
["Yupiit ",0,10125325,27182,0,0,0,0]
["Mt. Edgecumbe ",0,4330476,11625,0,0,0,0]
["TOTALS:",{"$f":"SUBTOTAL(109,B3:B56)","v":262520571},{"$f":"SUBTOTAL(109,C3:C56)","v":1532827545},4114972,0,null,329251253,631121183]
["end of table"]
["Page 4 of 4"]
["end of document"]