{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["Calculator","Variables","FCPA Schedule"],"not_rendered":{"charts":0,"images":4,"macros":1,"external_links":0,"defined_names":25,"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":"Calculator","index":0,"n_rows":31,"n_cols":12,"rows_kept":31,"cut":false,"hidden":false,"merged":[[8,1,8,2],[8,3,8,5],[4,1,4,5],[6,1,6,2],[18,9,18,10],[18,1,19,1],[18,3,19,3],[18,4,19,4],[18,5,19,5],[18,6,19,6],[12,1,12,2],[13,1,13,2],[18,7,18,8],[14,3,14,5],[15,3,16,5],[15,1,16,2],[5,10,5,11],[1,1,1,11],[28,1,28,10],[14,1,14,2],[5,3,5,5],[7,3,7,5],[9,3,9,5],[10,3,10,5],[11,3,11,5],[12,3,12,5],[13,3,13,5],[5,1,5,2],[7,1,7,2],[9,1,9,2],[11,1,11,2],[6,3,6,5]]}
[]
[null,"Family Cost Participation Program (FCPP) Calculator"]
[]
[null,"Consumer Information"]
[null,"Please complete the following information:"]
[null,"Consumer Name",null,null,null,null,null,null,null,null,"Monthly Maximum Allowable Amount"]
[null,"FCPP Assess Date",null,null,null,null,null,null,null,null,"Age Groups","Maximum Fee"]
[null,"Date of Birth",null,null,null,null,{"$f":"IF(OR(Age=\"\", Age <= MaxAge), \"\", CONCATENATE(\"    Consumer is over age \", MAX(tblCAG[[From Age]:[To Age]]), \".  No FCPP Required.\"))","v":""},null,null,null,"0-2",{"$f":"Variables!P4/12","v":1722}]
[null,"Age",null,{"$f":"IF(OR(ISBLANK(DOB), ISBLANK(AssessDate)), \"\", DATEDIF(DOB,AssessDate,\"Y\"))","v":""},null,null,null,null,null,null,"3-5",{"$f":"Variables!P5/12","v":1723}]
[null,"UCI Number",null,null,null,null,null,null,null,null,"6-8",{"$f":"Variables!P6/12","v":1690}]
[null,"Service Coordinator",null,null,null,null,null,null,null,null,"9-11",{"$f":"Variables!P7/12","v":1797}]
[null,"Family Size",null,null,null,null,null,null,null,null,"12-14",{"$f":"Variables!P8/12","v":1825}]
[null,"# of Consumers",null,null,null,null,null,null,null,null,"15-17",{"$f":"Variables!P9/12","v":2012}]
[null,"Gross Income",null,null,null,null,"            "]
[null,"FCP % *see FCPA Schedule",null,{"$f":"IF(OR(ISBLANK(GIP), Age=\"\"), \"\", IF(GIP<VLOOKUP(FamSize,Variables!A5:D13,4), \"\", IF(Age>MaxAge, \"\", IF(varNGIP, 1 * AdjMultiCons, FCPPercent * AdjMultiCons))))","v":""},null,null,{"$f":"IF(ISBLANK(GIP), \"\", IF(GIP<VLOOKUP(FamSize,Variables!A5:D13,4), \"     Gross income is below 400% of FPL. Family's share of cost is $0.\", \"\"))","v":""}]
[null,"Executive Director's Adjusted FCP %"]
[]
[]
[null,"Services","IPP Units","Time\nPeriod","Rate","Start Date","End Date","Regional Center",null,"Family Share (FS)",null,"Monthly"]
[null,null,"Hours",null,null,null,null,"Units/Hours","Cost","Units/Hours","Cost","FS Cost"]
[null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(tblCalculator[[#This Row],[IPPHours]]), ISBLANK(tblCalculator[[#This Row],[Rate]]), FCP=\"\"), \"\", IF(ISBLANK(AdjFCP), ROUNDUP(tblCalculator[[#This Row],[IPPHours]]*(1-FCP),0), ROUNDUP(tblCalculator[[#This Row],[IPPHours]]*(1-AdjFCP), 0)))","v":""},{"$f":"IF(OR(ISBLANK(tblCalculator[[#This Row],[IPPHours]]), ISBLANK(tblCalculator[[#This Row],[Rate]]), FCP=\"\"), \"\", tblCalculator[RCHours]*tblCalculator[[#This Row],[Rate]])","v":""},{"$f":"IF(OR(ISBLANK(tblCalculator[[#This Row],[IPPHours]]), ISBLANK(tblCalculator[[#This Row],[Rate]]), FCP=\"\"), \"\", IF(ISBLANK(AdjFCP), ROUNDDOWN(tblCalculator[[#This Row],[IPPHours]]*FCP,0), ROUNDDOWN(tblCalculator[[#This Row],[IPPHours]]*AdjFCP, 0)))","v":""},{"$f":"IF(OR(ISBLANK(tblCalculator[[#This Row],[IPPHours]]), ISBLANK(tblCalculator[[#This Row],[Rate]]), FCP=\"\"), \"\", tblCalculator[[#This Row],[FSHours]]*tblCalculator[Rate])","v":""},{"$f":"IF(tblCalculator[[#This Row],[FSCost]]=\"\", \"\", IF(tblCalculator[[#This Row],[Time Period]]=\"Quarterly\", tblCalculator[[#This Row],[FSCost]]/3, IF(tblCalculator[[#This Row],[Time Period]]=\"Annually\", tblCalculator[[#This Row],[FSCost]]/12, tblCalculator[[#This Row],[FSCost]])))","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(tblCalculator[[#This Row],[IPPHours]]), ISBLANK(tblCalculator[[#This Row],[Rate]]), FCP=\"\"), \"\", IF(ISBLANK(AdjFCP), ROUNDUP(tblCalculator[[#This Row],[IPPHours]]*(1-FCP),0), ROUNDUP(tblCalculator[[#This Row],[IPPHours]]*(1-AdjFCP), 0)))","v":""},{"$f":"IF(OR(ISBLANK(tblCalculator[[#This Row],[IPPHours]]), ISBLANK(tblCalculator[[#This Row],[Rate]]), FCP=\"\"), \"\", tblCalculator[RCHours]*tblCalculator[[#This Row],[Rate]])","v":""},{"$f":"IF(OR(ISBLANK(tblCalculator[[#This Row],[IPPHours]]), ISBLANK(tblCalculator[[#This Row],[Rate]]), FCP=\"\"), \"\", IF(ISBLANK(AdjFCP), ROUNDDOWN(tblCalculator[[#This Row],[IPPHours]]*FCP,0), ROUNDDOWN(tblCalculator[[#This Row],[IPPHours]]*AdjFCP, 0)))","v":""},{"$f":"IF(OR(ISBLANK(tblCalculator[[#This Row],[IPPHours]]), ISBLANK(tblCalculator[[#This Row],[Rate]]), FCP=\"\"), \"\", tblCalculator[[#This Row],[FSHours]]*tblCalculator[Rate])","v":""},{"$f":"IF(tblCalculator[[#This Row],[FSCost]]=\"\", \"\", IF(tblCalculator[[#This Row],[Time Period]]=\"Quarterly\", tblCalculator[[#This Row],[FSCost]]/3, IF(tblCalculator[[#This Row],[Time Period]]=\"Annually\", tblCalculator[[#This Row],[FSCost]]/12, tblCalculator[[#This Row],[FSCost]])))","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(tblCalculator[[#This Row],[IPPHours]]), ISBLANK(tblCalculator[[#This Row],[Rate]]), FCP=\"\"), \"\", IF(ISBLANK(AdjFCP), ROUNDUP(tblCalculator[[#This Row],[IPPHours]]*(1-FCP),0), ROUNDUP(tblCalculator[[#This Row],[IPPHours]]*(1-AdjFCP), 0)))","v":""},{"$f":"IF(OR(ISBLANK(tblCalculator[[#This Row],[IPPHours]]), ISBLANK(tblCalculator[[#This Row],[Rate]]), FCP=\"\"), \"\", tblCalculator[RCHours]*tblCalculator[[#This Row],[Rate]])","v":""},{"$f":"IF(OR(ISBLANK(tblCalculator[[#This Row],[IPPHours]]), ISBLANK(tblCalculator[[#This Row],[Rate]]), FCP=\"\"), \"\", IF(ISBLANK(AdjFCP), ROUNDDOWN(tblCalculator[[#This Row],[IPPHours]]*FCP,0), ROUNDDOWN(tblCalculator[[#This Row],[IPPHours]]*AdjFCP, 0)))","v":""},{"$f":"IF(OR(ISBLANK(tblCalculator[[#This Row],[IPPHours]]), ISBLANK(tblCalculator[[#This Row],[Rate]]), FCP=\"\"), \"\", tblCalculator[[#This Row],[FSHours]]*tblCalculator[Rate])","v":""},{"$f":"IF(tblCalculator[[#This Row],[FSCost]]=\"\", \"\", IF(tblCalculator[[#This Row],[Time Period]]=\"Quarterly\", tblCalculator[[#This Row],[FSCost]]/3, IF(tblCalculator[[#This Row],[Time Period]]=\"Annually\", tblCalculator[[#This Row],[FSCost]]/12, tblCalculator[[#This Row],[FSCost]])))","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(tblCalculator[[#This Row],[IPPHours]]), ISBLANK(tblCalculator[[#This Row],[Rate]]), FCP=\"\"), \"\", IF(ISBLANK(AdjFCP), ROUNDUP(tblCalculator[[#This Row],[IPPHours]]*(1-FCP),0), ROUNDUP(tblCalculator[[#This Row],[IPPHours]]*(1-AdjFCP), 0)))","v":""},{"$f":"IF(OR(ISBLANK(tblCalculator[[#This Row],[IPPHours]]), ISBLANK(tblCalculator[[#This Row],[Rate]]), FCP=\"\"), \"\", tblCalculator[RCHours]*tblCalculator[[#This Row],[Rate]])","v":""},{"$f":"IF(OR(ISBLANK(tblCalculator[[#This Row],[IPPHours]]), ISBLANK(tblCalculator[[#This Row],[Rate]]), FCP=\"\"), \"\", IF(ISBLANK(AdjFCP), ROUNDDOWN(tblCalculator[[#This Row],[IPPHours]]*FCP,0), ROUNDDOWN(tblCalculator[[#This Row],[IPPHours]]*AdjFCP, 0)))","v":""},{"$f":"IF(OR(ISBLANK(tblCalculator[[#This Row],[IPPHours]]), ISBLANK(tblCalculator[[#This Row],[Rate]]), FCP=\"\"), \"\", tblCalculator[[#This Row],[FSHours]]*tblCalculator[Rate])","v":""},{"$f":"IF(tblCalculator[[#This Row],[FSCost]]=\"\", \"\", IF(tblCalculator[[#This Row],[Time Period]]=\"Quarterly\", tblCalculator[[#This Row],[FSCost]]/3, IF(tblCalculator[[#This Row],[Time Period]]=\"Annually\", tblCalculator[[#This Row],[FSCost]]/12, tblCalculator[[#This Row],[FSCost]])))","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(tblCalculator[[#This Row],[IPPHours]]), ISBLANK(tblCalculator[[#This Row],[Rate]]), FCP=\"\"), \"\", IF(ISBLANK(AdjFCP), ROUNDUP(tblCalculator[[#This Row],[IPPHours]]*(1-FCP),0), ROUNDUP(tblCalculator[[#This Row],[IPPHours]]*(1-AdjFCP), 0)))","v":""},{"$f":"IF(OR(ISBLANK(tblCalculator[[#This Row],[IPPHours]]), ISBLANK(tblCalculator[[#This Row],[Rate]]), FCP=\"\"), \"\", tblCalculator[RCHours]*tblCalculator[[#This Row],[Rate]])","v":""},{"$f":"IF(OR(ISBLANK(tblCalculator[[#This Row],[IPPHours]]), ISBLANK(tblCalculator[[#This Row],[Rate]]), FCP=\"\"), \"\", IF(ISBLANK(AdjFCP), ROUNDDOWN(tblCalculator[[#This Row],[IPPHours]]*FCP,0), ROUNDDOWN(tblCalculator[[#This Row],[IPPHours]]*AdjFCP, 0)))","v":""},{"$f":"IF(OR(ISBLANK(tblCalculator[[#This Row],[IPPHours]]), ISBLANK(tblCalculator[[#This Row],[Rate]]), FCP=\"\"), \"\", tblCalculator[[#This Row],[FSHours]]*tblCalculator[Rate])","v":""},{"$f":"IF(tblCalculator[[#This Row],[FSCost]]=\"\", \"\", IF(tblCalculator[[#This Row],[Time Period]]=\"Quarterly\", tblCalculator[[#This Row],[FSCost]]/3, IF(tblCalculator[[#This Row],[Time Period]]=\"Annually\", tblCalculator[[#This Row],[FSCost]]/12, tblCalculator[[#This Row],[FSCost]])))","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(tblCalculator[[#This Row],[IPPHours]]), ISBLANK(tblCalculator[[#This Row],[Rate]]), FCP=\"\"), \"\", IF(ISBLANK(AdjFCP), ROUNDUP(tblCalculator[[#This Row],[IPPHours]]*(1-FCP),0), ROUNDUP(tblCalculator[[#This Row],[IPPHours]]*(1-AdjFCP), 0)))","v":""},{"$f":"IF(OR(ISBLANK(tblCalculator[[#This Row],[IPPHours]]), ISBLANK(tblCalculator[[#This Row],[Rate]]), FCP=\"\"), \"\", tblCalculator[RCHours]*tblCalculator[[#This Row],[Rate]])","v":""},{"$f":"IF(OR(ISBLANK(tblCalculator[[#This Row],[IPPHours]]), ISBLANK(tblCalculator[[#This Row],[Rate]]), FCP=\"\"), \"\", IF(ISBLANK(AdjFCP), ROUNDDOWN(tblCalculator[[#This Row],[IPPHours]]*FCP,0), ROUNDDOWN(tblCalculator[[#This Row],[IPPHours]]*AdjFCP, 0)))","v":""},{"$f":"IF(OR(ISBLANK(tblCalculator[[#This Row],[IPPHours]]), ISBLANK(tblCalculator[[#This Row],[Rate]]), FCP=\"\"), \"\", tblCalculator[[#This Row],[FSHours]]*tblCalculator[Rate])","v":""},{"$f":"IF(tblCalculator[[#This Row],[FSCost]]=\"\", \"\", IF(tblCalculator[[#This Row],[Time Period]]=\"Quarterly\", tblCalculator[[#This Row],[FSCost]]/3, IF(tblCalculator[[#This Row],[Time Period]]=\"Annually\", tblCalculator[[#This Row],[FSCost]]/12, tblCalculator[[#This Row],[FSCost]])))","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(tblCalculator[[#This Row],[IPPHours]]), ISBLANK(tblCalculator[[#This Row],[Rate]]), FCP=\"\"), \"\", IF(ISBLANK(AdjFCP), ROUNDUP(tblCalculator[[#This Row],[IPPHours]]*(1-FCP),0), ROUNDUP(tblCalculator[[#This Row],[IPPHours]]*(1-AdjFCP), 0)))","v":""},{"$f":"IF(OR(ISBLANK(tblCalculator[[#This Row],[IPPHours]]), ISBLANK(tblCalculator[[#This Row],[Rate]]), FCP=\"\"), \"\", tblCalculator[RCHours]*tblCalculator[[#This Row],[Rate]])","v":""},{"$f":"IF(OR(ISBLANK(tblCalculator[[#This Row],[IPPHours]]), ISBLANK(tblCalculator[[#This Row],[Rate]]), FCP=\"\"), \"\", IF(ISBLANK(AdjFCP), ROUNDDOWN(tblCalculator[[#This Row],[IPPHours]]*FCP,0), ROUNDDOWN(tblCalculator[[#This Row],[IPPHours]]*AdjFCP, 0)))","v":""},{"$f":"IF(OR(ISBLANK(tblCalculator[[#This Row],[IPPHours]]), ISBLANK(tblCalculator[[#This Row],[Rate]]), FCP=\"\"), \"\", tblCalculator[[#This Row],[FSHours]]*tblCalculator[Rate])","v":""},{"$f":"IF(tblCalculator[[#This Row],[FSCost]]=\"\", \"\", IF(tblCalculator[[#This Row],[Time Period]]=\"Quarterly\", tblCalculator[[#This Row],[FSCost]]/3, IF(tblCalculator[[#This Row],[Time Period]]=\"Annually\", tblCalculator[[#This Row],[FSCost]]/12, tblCalculator[[#This Row],[FSCost]])))","v":""}]
[null,"Total",null,null,null,null,null,{"$f":"SUBTOTAL(109,tblCalculator[RCHours])","v":0},{"$f":"SUBTOTAL(109,tblCalculator[RCCost])","v":0},{"$f":"SUBTOTAL(109,tblCalculator[FSHours])","v":0},{"$f":"SUBTOTAL(109,tblCalculator[FSCost])","v":0},{"$f":"SUBTOTAL(109,tblCalculator[AFSCost])","v":0}]
[null,{"$f":"IF(tblCalculator[[#Totals],[AFSCost]]>maxMonthly,\"Adjusted Total\", \"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(tblCalculator[[#Totals],[AFSCost]]>maxMonthly, CONCATENATE(TEXT(maxMonthly, \"$#,##0.00\"), \"*\"), \"\")","v":""}]
[]
[null,{"$f":"IF(tblCalculator[[#Totals],[AFSCost]]>maxMonthly, CONCATENATE(\"*Your total Family Share exceeded the maximum allowable amount. The adjusted total reflects your \", Variables!A23, \" family share.\"), \"\")","v":""}]

{"sheet":"Variables","index":1,"n_rows":23,"n_cols":16,"rows_kept":23,"cut":false,"hidden":true,"merged":[[16,0,16,1],[18,0,18,1],[19,0,19,1],[8,0,8,1],[9,0,9,1],[10,0,10,1],[11,0,11,1],[12,0,12,1],[17,0,17,1],[0,13,0,14],[13,0,13,3],[1,13,1,14],[0,7,1,7],[0,8,1,8],[0,0,1,2],[2,0,2,1],[3,0,3,1],[4,0,4,1],[5,0,5,1],[6,0,6,1],[7,0,7,1],[0,10,1,11]]}
["Federal Poverty Levels\nfrom the HHS Poverty Guidelines",null,null,null,null,"Service",null,"Adjustments for multiple consumers",{"$f":"1 - (VLOOKUP(NumCons, tblAdjMultiCons[], 2))","v":{"$error":"#N/A"}},null,"Maximum [Family Share] based on age group",null,null,"Consumer Age",null,{"$f":"IF(OR(ISBLANK(DOB), ISBLANK(AssessDate)), \"\", DATEDIF(DOB,AssessDate,\"Y\"))","v":""}]
[null,null,null,null,null,"Camp",null,null,null,null,null,null,null,"Maximum Age",null,{"$f":"MAX(tblCAG[[From Age]:[To Age]])","v":17}]
["Effective Date:",null,"2018-04-01",null,null,"Day Care",null,"# Consumers","Reduced By",null,"Time Period","Max Amount",null,"From Age","To Age","Maximum Annual"]
["Family Size",null,"Federal Poverty Amount","Minumum Gross Income",null,"Respite",null,1,0,null,"Monthly",{"$f":"IF(Age > MaxAge, \"\", VLOOKUP(Age, tblCAG[], 3) / 12)","v":""},null,0,2,20664]
[2,null,16460,{"$f":"C5*4","v":65840},null,null,null,2,0.25,null,"Quarterly",{"$f":"IF(Age > MaxAge, \"\", VLOOKUP(Age, tblCAG[], 3) / 4)","v":""},null,3,5,20676]
[3,null,20780,{"$f":"C6*4","v":83120},null,null,null,3,0.5,null,"Annually",{"$f":"IF(Age > MaxAge, \"\", VLOOKUP(Age, tblCAG[], 3))","v":""},null,6,8,20280]
[4,null,25100,100400,null,null,null,4,0.75,null,null,null,null,9,11,21564]
[5,null,29420,117680,null,null,null,5,1,null,null,null,null,12,14,21900]
[6,null,33740,134960,null,null,null,null,null,null,null,null,null,15,17,24144]
[7,null,38060,152240]
[8,null,42380,169520]
[9,null,46700,186800]
[10,null,51020,204080]
["Note: Change the Effective Date and FP Amount whenever necessary"]
[]
[]
["FCP Percentage",null,{"$f":"IF(FamSize>10,INDEX('FCPA Schedule'!$A$8:$A$38,MATCH(GIP,INDEX('FCPA Schedule'!$B$8:$J$38,0,MATCH(10,'FCPA Schedule'!$B$7:$J$7,0)))),INDEX('FCPA Schedule'!$A$8:$A$38,MATCH(GIP,INDEX('FCPA Schedule'!$B$8:$J$38,0,MATCH(FamSize,'FCPA Schedule'!$B$7:$J$7,0)))))","v":{"$error":"#N/A"}}]
["Adjusted FCP %",null,{"$f":"IF(tblCalculator[[#Totals],[FSCost]]>maxAnnual, MIN(tblCalculator[[#Totals],[FSCost]], maxAnnual) / (tblCalculator[[#Totals],[FSCost]]+tblCalculator[[#Totals],[RCCost]]), \"\")","v":""}]
["No Income Provided",null,false]
["Gross Income Provided",null," "]
[]
["m o n t h l y","͟","←DO NOT DELETE"]
[{"$f":"SUBSTITUTE(A22, \" \", B22)","v":"m͟o͟n͟t͟h͟l͟y"},null,"←DO NOT DELETE"]

{"sheet":"FCPA Schedule","index":2,"n_rows":41,"n_cols":10,"rows_kept":41,"cut":false,"hidden":false,"merged":[[40,0,40,9],[0,0,0,9],[1,0,1,9],[2,0,2,9],[3,0,3,9],[5,1,5,9]]}
["STATE OF CALIFORNIA"]
["DEPARTMENT OF DEVELOPMENTAL SERVICES"]
[{"$f":"CONCATENATE(YEAR(EffectiveDate),\" FAMILY COST PARTICIPATION ASSESSMENT SCHEDULE\")","v":"2018 FAMILY COST PARTICIPATION ASSESSMENT SCHEDULE"}]
[{"$f":"CONCATENATE(\"Effective  \",TEXT(EffectiveDate, \"mmmm d, yyyy\"))","v":"Effective  April 1, 2018"}]
[]
[null,"Number of Persons Living In The Family Home"]
["%FCP*",2,3,4,5,6,7,8,9,10]
[0.1,{"$f":"Variables!$C$5*4","v":65840},{"$f":"Variables!$C$6*4","v":83120},{"$f":"Variables!$C$7*4","v":100400},{"$f":"Variables!$C$8*4","v":117680},{"$f":"Variables!$C$9*4","v":134960},{"$f":"Variables!$C$10*4","v":152240},{"$f":"Variables!$C$11*4","v":169520},{"$f":"Variables!$C$12*4","v":186800},{"$f":"Variables!$C$13*4","v":204080}]
[0.1,{"$f":"B8*1.05","v":69132},{"$f":"C8*1.05","v":87276},105420,123564,141708,159852,177996,196140,214284]
[0.1,{"$f":"B9+(B9-B8)","v":72424},{"$f":"C9+(C9-C8)","v":91432},110440,129448,148456,167464,186472,205480,224488]
[0.1,{"$f":"B10+(B10-B9)","v":75716},{"$f":"C10+(C10-C9)","v":95588},{"$f":"D10+(D10-D9)","v":115460},{"$f":"E10+(E10-E9)","v":135332},{"$f":"F10+(F10-F9)","v":155204},{"$f":"G10+(G10-G9)","v":175076},{"$f":"H10+(H10-H9)","v":194948},{"$f":"I10+(I10-I9)","v":214820},{"$f":"J10+(J10-J9)","v":234692}]
[0.1,79008,99744,120480,141216,161952,182688,203424,224160,244896]
[0.11,82300,103900,125500,147100,168700,190300,211900,233500,255100]
[0.12,85592,108056,130520,152984,175448,197912,220376,242840,265304]
[0.13,88884,112212,135540,158868,182196,205524,228852,252180,275508]
[0.14000000000000001,92176,116368,140560,164752,188944,213136,237328,261520,285712]
[0.15,95468,120524,145580,170636,195692,220748,245804,270860,295916]
[0.16,98760,124680,150600,176520,202440,228360,254280,280200,306120]
[0.17,102052,128836,155620,182404,209188,235972,262756,289540,316324]
[0.18,{"$f":"B19+(B19-B18)","v":105344},{"$f":"C19+(C19-C18)","v":132992},{"$f":"D19+(D19-D18)","v":160640},{"$f":"E19+(E19-E18)","v":188288},{"$f":"F19+(F19-F18)","v":215936},{"$f":"G19+(G19-G18)","v":243584},{"$f":"H19+(H19-H18)","v":271232},{"$f":"I19+(I19-I18)","v":298880},{"$f":"J19+(J19-J18)","v":326528}]
[0.19,108636,137148,165660,194172,222684,251196,279708,308220,336732]
[0.2,111928,141304,170680,200056,229432,258808,288184,317560,346936]
[0.25,115220,145460,175700,205940,236180,266420,296660,326900,357140]
[0.3,118512,149616,180720,211824,242928,274032,305136,336240,367344]
[0.35,121804,153772,185740,217708,249676,281644,313612,345580,377548]
[0.4,125096,157928,190760,223592,256424,289256,322088,354920,387752]
[0.45,128388,162084,195780,229476,263172,296868,330564,364260,397956]
[0.5,131680,166240,200800,235360,269920,304480,339040,373600,408160]
[0.55000000000000004,134972,170396,205820,241244,276668,312092,347516,382940,418364]
[0.6,138264,174552,210840,247128,283416,319704,355992,392280,428568]
[0.65,141556,178708,215860,253012,290164,327316,364468,401620,438772]
[0.7,144848,182864,220880,258896,296912,334928,372944,410960,448976]
[0.75,148140,187020,225900,264780,303660,342540,381420,420300,459180]
[0.8,151432,191176,230920,270664,310408,350152,389896,429640,469384]
[0.85,154724,195332,235940,276548,317156,357764,398372,438980,479588]
[0.9,158016,199488,240960,282432,323904,365376,406848,448320,489792]
[0.95,161308,203644,245980,288316,330652,372988,415324,457660,499996]
[1,164600,207800,251000,294200,337400,380600,423800,467000,510200]
[]
["*RESPITE, DAY CARE, AND CAMPING as defined in Title 17, California Code of Regulations, Section 54342. "]
["(Note:  This progran shall not exempt parents from responsiblities for Day Care pursuant to the Welfare and Institutions Code,Section 4685 (c)(6).)"]