{"text_format":"1","workbook":"xlsx","n_sheets":6,"sheets":["Sheet1","Car 1","Car 2","Car 3","Car 4","Atty Fees"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":0,"defined_names":1,"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":"Sheet1","index":0,"n_rows":89,"n_cols":21,"rows_kept":89,"cut":false,"hidden":false,"merged":[[5,2,5,8],[0,0,2,9],[3,0,3,9],[15,6,15,9]]}
["ADEQUATE PROTECTION AND ATTORNEYS FEE CALCULATOR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"yes"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"no"]
[]
["(This Spreadsheet Does Not Reflect the Court's Official Position and is Not Indicative of any Future Ruling)"]
[]
["Password = Bankruptcy",null,"Complete cells in Green",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T6-1","v":59}]
["Monthly Trustee Payment (Use most requent monthly payment amount; variable payment adjustments should be shown below)",0,"[NOTE: DO NOT INCLUDE AMOUNTS ALLOCABLE TO SAVINGS]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T7-1","v":58}]
["Trustee Percentage",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57]
["Conduit Mortgage payment (including escrow, if any)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,56]
["Reserves paid to trustee under plan (monthly amount)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55]
["All other fixed payments made through trustee (monthly amount)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,54]
["Available Funds",{"$f":"+B8*(1-B9)-B10-B11-B12","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53]
["Unpaid Attorneys Fees",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52]
[null,null,null,null,null,null,null,{"$f":"MIN(I30:I89)","v":0},null,null,null,null,null,null,null,null,null,null,null,51]
[null,"Car 1","Car 2","Car 3","Car 4",null,{"$f":"IF(H15<-0.01,\"ERROR!  INADEQUATE MONTHLY CASH FLOW.  SEE TABLE BELOW FOR DETAILS\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,50]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49]
["Total Claim",0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48]
["Value of Car (generally)",0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47]
["Value of car (if value for adequate protection purposes differs)",{"$f":"+B19","v":0},{"$f":"+C19","v":0},{"$f":"+D19","v":0},{"$f":"+E19","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,46]
["Till Interest Rate",0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45]
["Adequate Protection Rate Per Month",0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44]
["Maximum number of adequate protection payments (Set at 60 if inapplicable)",60,60,60,60]
["Last month of proposed payment on this car (Use Dropdown Selection Box)",60,60,60,60,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T22-1","v":43}]
["Is this a 910 car? (Use Dropdown Selection Box)","yes","yes","yes","yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,42]
["Value that must be paid",{"$f":"IF(B25=\"yes\",B18,MIN(B18:B19))","v":0},{"$f":"IF(C25=\"yes\",C18,MIN(C18:C19))","v":0},0,{"$f":"IF(E25=\"yes\",E18,MIN(E18:E19))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,41]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40]
[null,"Car 1","Car 2","Car 3","Car 4","Variable Payment Adjustments","Atty Fees","Total","Cumulative Cushion","Check",null,null,null,null,null,null,null,null,null,39,"Atty Fees"]
["Month",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38]
[1,{"$f":"+'Car 1'!D8","v":0},{"$f":"+'Car 2'!D8","v":0},{"$f":"+'Car 3'!D8","v":0},{"$f":"+'Car 4'!D8","v":0},0,{"$f":"IF(U30>0,U30,0)","v":0},{"$f":"+G30+D30+C30+B30+E30","v":0},{"$f":"+B$13-H30+F30*(1-$B$9)","v":0},{"$f":"IF(I30<-0.01,\"ERROR.  YOUR MONTHLY PAYMENTS TO THE TRUSTEE ARE TOO LOW!!\",\"OK\")","v":"OK"},null,null,null,null,null,null,null,null,null,37,{"$f":"IF(+B$13+F30*(1-$B$9)-B30-C30-D30-E30>'Atty Fees'!D3,'Atty Fees'!D3,B$13+F30*(1-$B$9)-B30-C30-D30-E30)","v":0}]
[{"$f":"+A30+1","v":2},{"$f":"+'Car 1'!D9","v":0},{"$f":"+'Car 2'!D9","v":0},{"$f":"+'Car 3'!D9","v":0},{"$f":"+'Car 4'!D9","v":0},0,0,0,{"$f":"+B$13-H31+F31*(1-$B$9)+I30","v":0},{"$f":"IF(I31<-0.01,\"ERROR.  YOUR MONTHLY PAYMENTS TO THE TRUSTEE ARE TOO LOW!!\",\"OK\")","v":"OK"},null,null,null,null,null,null,null,null,null,36,{"$f":"IF(+B$13+F31*(1-$B$9)-B31-C31-D31-E31>'Atty Fees'!D4,'Atty Fees'!D4,B$13+F31*(1-$B$9)-B31-C31-D31-E31)","v":0}]
[{"$f":"+A31+1","v":3},{"$f":"+'Car 1'!D10","v":0},{"$f":"+'Car 2'!D10","v":0},{"$f":"+'Car 3'!D10","v":0},{"$f":"+'Car 4'!D10","v":0},0,0,0,0,"OK",null,null,null,null,null,null,null,null,null,35,{"$f":"IF(+B$13+F32*(1-$B$9)-B32-C32-D32-E32>'Atty Fees'!D5,'Atty Fees'!D5,B$13+F32*(1-$B$9)-B32-C32-D32-E32)","v":0}]
[4,{"$f":"+'Car 1'!D11","v":0},{"$f":"+'Car 2'!D11","v":0},{"$f":"+'Car 3'!D11","v":0},{"$f":"+'Car 4'!D11","v":0},0,0,0,0,"OK",null,null,null,null,null,null,null,null,null,34,{"$f":"IF(+B$13+F33*(1-$B$9)-B33-C33-D33-E33>'Atty Fees'!D6,'Atty Fees'!D6,B$13+F33*(1-$B$9)-B33-C33-D33-E33)","v":0}]
[5,{"$f":"+'Car 1'!D12","v":0},{"$f":"+'Car 2'!D12","v":0},{"$f":"+'Car 3'!D12","v":0},{"$f":"+'Car 4'!D12","v":0},0,0,0,0,"OK",null,null,null,null,null,null,null,null,null,33,{"$f":"IF(+B$13+F34*(1-$B$9)-B34-C34-D34-E34>'Atty Fees'!D7,'Atty Fees'!D7,B$13+F34*(1-$B$9)-B34-C34-D34-E34)","v":0}]
[6,{"$f":"+'Car 1'!D13","v":0},{"$f":"+'Car 2'!D13","v":0},{"$f":"+'Car 3'!D13","v":0},{"$f":"+'Car 4'!D13","v":0},0,0,0,0,"OK",null,null,null,null,null,null,null,null,null,32,{"$f":"IF(+B$13+F35*(1-$B$9)-B35-C35-D35-E35>'Atty Fees'!D8,'Atty Fees'!D8,B$13+F35*(1-$B$9)-B35-C35-D35-E35)","v":0}]
[7,{"$f":"+'Car 1'!D14","v":0},{"$f":"+'Car 2'!D14","v":0},{"$f":"+'Car 3'!D14","v":0},{"$f":"+'Car 4'!D14","v":0},0,0,0,0,"OK",null,null,null,null,null,null,null,null,null,31,{"$f":"IF(+B$13+F36*(1-$B$9)-B36-C36-D36-E36>'Atty Fees'!D9,'Atty Fees'!D9,B$13+F36*(1-$B$9)-B36-C36-D36-E36)","v":0}]
[8,{"$f":"+'Car 1'!D15","v":0},{"$f":"+'Car 2'!D15","v":0},{"$f":"+'Car 3'!D15","v":0},{"$f":"+'Car 4'!D15","v":0},0,0,0,0,"OK",null,null,null,null,null,null,null,null,null,30,{"$f":"IF(+B$13+F37*(1-$B$9)-B37-C37-D37-E37>'Atty Fees'!D10,'Atty Fees'!D10,B$13+F37*(1-$B$9)-B37-C37-D37-E37)","v":0}]
[9,{"$f":"+'Car 1'!D16","v":0},{"$f":"+'Car 2'!D16","v":0},{"$f":"+'Car 3'!D16","v":0},{"$f":"+'Car 4'!D16","v":0},0,0,0,0,"OK",null,null,null,null,null,null,null,null,null,29,{"$f":"IF(+B$13+F38*(1-$B$9)-B38-C38-D38-E38>'Atty Fees'!D11,'Atty Fees'!D11,B$13+F38*(1-$B$9)-B38-C38-D38-E38)","v":0}]
[10,{"$f":"+'Car 1'!D17","v":0},{"$f":"+'Car 2'!D17","v":0},{"$f":"+'Car 3'!D17","v":0},{"$f":"+'Car 4'!D17","v":0},0,0,0,0,"OK",null,null,null,null,null,null,null,null,null,28,{"$f":"IF(+B$13+F39*(1-$B$9)-B39-C39-D39-E39>'Atty Fees'!D12,'Atty Fees'!D12,B$13+F39*(1-$B$9)-B39-C39-D39-E39)","v":0}]
[11,{"$f":"+'Car 1'!D18","v":0},{"$f":"+'Car 2'!D18","v":0},{"$f":"+'Car 3'!D18","v":0},{"$f":"+'Car 4'!D18","v":0},0,0,0,0,"OK",null,null,null,null,null,null,null,null,null,27,{"$f":"IF(+B$13+F40*(1-$B$9)-B40-C40-D40-E40>'Atty Fees'!D13,'Atty Fees'!D13,B$13+F40*(1-$B$9)-B40-C40-D40-E40)","v":0}]
[12,{"$f":"+'Car 1'!D19","v":0},{"$f":"+'Car 2'!D19","v":0},{"$f":"+'Car 3'!D19","v":0},{"$f":"+'Car 4'!D19","v":0},0,0,0,0,"OK",null,null,null,null,null,null,null,null,null,26,{"$f":"IF(+B$13+F41*(1-$B$9)-B41-C41-D41-E41>'Atty Fees'!D14,'Atty Fees'!D14,B$13+F41*(1-$B$9)-B41-C41-D41-E41)","v":0}]
[13,{"$f":"+'Car 1'!D20","v":0},{"$f":"+'Car 2'!D20","v":0},{"$f":"+'Car 3'!D20","v":0},{"$f":"+'Car 4'!D20","v":0},0,0,0,0,"OK",null,null,null,null,null,null,null,null,null,25,{"$f":"IF(+B$13+F42*(1-$B$9)-B42-C42-D42-E42>'Atty Fees'!D15,'Atty Fees'!D15,B$13+F42*(1-$B$9)-B42-C42-D42-E42)","v":0}]
[14,{"$f":"+'Car 1'!D21","v":0},{"$f":"+'Car 2'!D21","v":0},{"$f":"+'Car 3'!D21","v":0},{"$f":"+'Car 4'!D21","v":0},0,0,0,0,"OK",null,null,null,null,null,null,null,null,null,24,{"$f":"IF(+B$13+F43*(1-$B$9)-B43-C43-D43-E43>'Atty Fees'!D16,'Atty Fees'!D16,B$13+F43*(1-$B$9)-B43-C43-D43-E43)","v":0}]
[15,{"$f":"+'Car 1'!D22","v":0},{"$f":"+'Car 2'!D22","v":0},{"$f":"+'Car 3'!D22","v":0},{"$f":"+'Car 4'!D22","v":0},0,0,0,0,"OK",null,null,null,null,null,null,null,null,null,23,{"$f":"IF(+B$13+F44*(1-$B$9)-B44-C44-D44-E44>'Atty Fees'!D17,'Atty Fees'!D17,B$13+F44*(1-$B$9)-B44-C44-D44-E44)","v":0}]
[16,{"$f":"+'Car 1'!D23","v":0},{"$f":"+'Car 2'!D23","v":0},{"$f":"+'Car 3'!D23","v":0},{"$f":"+'Car 4'!D23","v":0},0,0,0,0,"OK",null,null,null,null,null,null,null,null,null,22,{"$f":"IF(+B$13+F45*(1-$B$9)-B45-C45-D45-E45>'Atty Fees'!D18,'Atty Fees'!D18,B$13+F45*(1-$B$9)-B45-C45-D45-E45)","v":0}]
[17,{"$f":"+'Car 1'!D24","v":0},{"$f":"+'Car 2'!D24","v":0},{"$f":"+'Car 3'!D24","v":0},{"$f":"+'Car 4'!D24","v":0},0,0,0,0,"OK",null,null,null,null,null,null,null,null,null,21,{"$f":"IF(+B$13+F46*(1-$B$9)-B46-C46-D46-E46>'Atty Fees'!D19,'Atty Fees'!D19,B$13+F46*(1-$B$9)-B46-C46-D46-E46)","v":0}]
[18,{"$f":"+'Car 1'!D25","v":0},{"$f":"+'Car 2'!D25","v":0},{"$f":"+'Car 3'!D25","v":0},{"$f":"+'Car 4'!D25","v":0},0,0,0,0,"OK",null,null,null,null,null,null,null,null,null,20,{"$f":"IF(+B$13+F47*(1-$B$9)-B47-C47-D47-E47>'Atty Fees'!D20,'Atty Fees'!D20,B$13+F47*(1-$B$9)-B47-C47-D47-E47)","v":0}]
[19,{"$f":"+'Car 1'!D26","v":0},{"$f":"+'Car 2'!D26","v":0},{"$f":"+'Car 3'!D26","v":0},{"$f":"+'Car 4'!D26","v":0},0,0,0,0,"OK",null,null,null,null,null,null,null,null,null,19,{"$f":"IF(+B$13+F48*(1-$B$9)-B48-C48-D48-E48>'Atty Fees'!D21,'Atty Fees'!D21,B$13+F48*(1-$B$9)-B48-C48-D48-E48)","v":0}]
[20,{"$f":"+'Car 1'!D27","v":0},{"$f":"+'Car 2'!D27","v":0},{"$f":"+'Car 3'!D27","v":0},{"$f":"+'Car 4'!D27","v":0},0,0,0,0,"OK",null,null,null,null,null,null,null,null,null,18,{"$f":"IF(+B$13+F49*(1-$B$9)-B49-C49-D49-E49>'Atty Fees'!D22,'Atty Fees'!D22,B$13+F49*(1-$B$9)-B49-C49-D49-E49)","v":0}]
[21,{"$f":"+'Car 1'!D28","v":0},{"$f":"+'Car 2'!D28","v":0},{"$f":"+'Car 3'!D28","v":0},{"$f":"+'Car 4'!D28","v":0},0,0,0,0,"OK",null,null,null,null,null,null,null,null,null,17,{"$f":"IF(+B$13+F50*(1-$B$9)-B50-C50-D50-E50>'Atty Fees'!D23,'Atty Fees'!D23,B$13+F50*(1-$B$9)-B50-C50-D50-E50)","v":0}]
[22,{"$f":"+'Car 1'!D29","v":0},{"$f":"+'Car 2'!D29","v":0},{"$f":"+'Car 3'!D29","v":0},{"$f":"+'Car 4'!D29","v":0},0,0,0,0,"OK",null,null,null,null,null,null,null,null,null,16,{"$f":"IF(+B$13+F51*(1-$B$9)-B51-C51-D51-E51>'Atty Fees'!D24,'Atty Fees'!D24,B$13+F51*(1-$B$9)-B51-C51-D51-E51)","v":0}]
[23,{"$f":"+'Car 1'!D30","v":0},{"$f":"+'Car 2'!D30","v":0},{"$f":"+'Car 3'!D30","v":0},{"$f":"+'Car 4'!D30","v":0},0,0,0,0,"OK",null,null,null,null,null,null,null,null,null,15,{"$f":"IF(+B$13+F52*(1-$B$9)-B52-C52-D52-E52>'Atty Fees'!D25,'Atty Fees'!D25,B$13+F52*(1-$B$9)-B52-C52-D52-E52)","v":0}]
[24,{"$f":"+'Car 1'!D31","v":0},{"$f":"+'Car 2'!D31","v":0},{"$f":"+'Car 3'!D31","v":0},{"$f":"+'Car 4'!D31","v":0},0,0,0,0,"OK",null,null,null,null,null,null,null,null,null,14,{"$f":"IF(+B$13+F53*(1-$B$9)-B53-C53-D53-E53>'Atty Fees'!D26,'Atty Fees'!D26,B$13+F53*(1-$B$9)-B53-C53-D53-E53)","v":0}]
[25,{"$f":"+'Car 1'!D32","v":0},{"$f":"+'Car 2'!D32","v":0},{"$f":"+'Car 3'!D32","v":0},{"$f":"+'Car 4'!D32","v":0},0,0,0,0,"OK",null,null,null,null,null,null,null,null,null,13,{"$f":"IF(+B$13+F54*(1-$B$9)-B54-C54-D54-E54>'Atty Fees'!D27,'Atty Fees'!D27,B$13+F54*(1-$B$9)-B54-C54-D54-E54)","v":0}]
[26,{"$f":"+'Car 1'!D33","v":0},{"$f":"+'Car 2'!D33","v":0},{"$f":"+'Car 3'!D33","v":0},{"$f":"+'Car 4'!D33","v":0},0,0,0,0,"OK",null,null,null,null,null,null,null,null,null,12,{"$f":"IF(+B$13+F55*(1-$B$9)-B55-C55-D55-E55>'Atty Fees'!D28,'Atty Fees'!D28,B$13+F55*(1-$B$9)-B55-C55-D55-E55)","v":0}]
[27,{"$f":"+'Car 1'!D34","v":0},{"$f":"+'Car 2'!D34","v":0},{"$f":"+'Car 3'!D34","v":0},{"$f":"+'Car 4'!D34","v":0},0,0,0,0,"OK",null,null,null,null,null,null,null,null,null,11,{"$f":"IF(+B$13+F56*(1-$B$9)-B56-C56-D56-E56>'Atty Fees'!D29,'Atty Fees'!D29,B$13+F56*(1-$B$9)-B56-C56-D56-E56)","v":0}]
[28,{"$f":"+'Car 1'!D35","v":0},{"$f":"+'Car 2'!D35","v":0},{"$f":"+'Car 3'!D35","v":0},{"$f":"+'Car 4'!D35","v":0},0,0,0,0,"OK",null,null,null,null,null,null,null,null,null,10,{"$f":"IF(+B$13+F57*(1-$B$9)-B57-C57-D57-E57>'Atty Fees'!D30,'Atty Fees'!D30,B$13+F57*(1-$B$9)-B57-C57-D57-E57)","v":0}]
[29,{"$f":"+'Car 1'!D36","v":0},{"$f":"+'Car 2'!D36","v":0},{"$f":"+'Car 3'!D36","v":0},{"$f":"+'Car 4'!D36","v":0},0,0,0,0,"OK",null,null,null,null,null,null,null,null,null,9,{"$f":"IF(+B$13+F58*(1-$B$9)-B58-C58-D58-E58>'Atty Fees'!D31,'Atty Fees'!D31,B$13+F58*(1-$B$9)-B58-C58-D58-E58)","v":0}]
[30,{"$f":"+'Car 1'!D37","v":0},{"$f":"+'Car 2'!D37","v":0},{"$f":"+'Car 3'!D37","v":0},{"$f":"+'Car 4'!D37","v":0},0,0,0,0,"OK",null,null,null,null,null,null,null,null,null,8,{"$f":"IF(+B$13+F59*(1-$B$9)-B59-C59-D59-E59>'Atty Fees'!D32,'Atty Fees'!D32,B$13+F59*(1-$B$9)-B59-C59-D59-E59)","v":0}]
[31,{"$f":"+'Car 1'!D38","v":0},{"$f":"+'Car 2'!D38","v":0},{"$f":"+'Car 3'!D38","v":0},{"$f":"+'Car 4'!D38","v":0},0,0,0,0,"OK",null,null,null,null,null,null,null,null,null,7,{"$f":"IF(+B$13+F60*(1-$B$9)-B60-C60-D60-E60>'Atty Fees'!D33,'Atty Fees'!D33,B$13+F60*(1-$B$9)-B60-C60-D60-E60)","v":0}]
[32,{"$f":"+'Car 1'!D39","v":0},{"$f":"+'Car 2'!D39","v":0},{"$f":"+'Car 3'!D39","v":0},{"$f":"+'Car 4'!D39","v":0},0,0,0,0,"OK",null,null,null,null,null,null,null,null,null,6,{"$f":"IF(+B$13+F61*(1-$B$9)-B61-C61-D61-E61>'Atty Fees'!D34,'Atty Fees'!D34,B$13+F61*(1-$B$9)-B61-C61-D61-E61)","v":0}]
[33,{"$f":"+'Car 1'!D40","v":0},{"$f":"+'Car 2'!D40","v":0},{"$f":"+'Car 3'!D40","v":0},{"$f":"+'Car 4'!D40","v":0},0,0,0,0,"OK",null,null,null,null,null,null,null,null,null,5,{"$f":"IF(+B$13+F62*(1-$B$9)-B62-C62-D62-E62>'Atty Fees'!D35,'Atty Fees'!D35,B$13+F62*(1-$B$9)-B62-C62-D62-E62)","v":0}]
[34,{"$f":"+'Car 1'!D41","v":0},{"$f":"+'Car 2'!D41","v":0},{"$f":"+'Car 3'!D41","v":0},{"$f":"+'Car 4'!D41","v":0},0,0,0,0,"OK",null,null,null,null,null,null,null,null,null,4,{"$f":"IF(+B$13+F63*(1-$B$9)-B63-C63-D63-E63>'Atty Fees'!D36,'Atty Fees'!D36,B$13+F63*(1-$B$9)-B63-C63-D63-E63)","v":0}]
[35,{"$f":"+'Car 1'!D42","v":0},{"$f":"+'Car 2'!D42","v":0},{"$f":"+'Car 3'!D42","v":0},{"$f":"+'Car 4'!D42","v":0},0,0,0,0,"OK",null,null,null,null,null,null,null,null,null,3,{"$f":"IF(+B$13+F64*(1-$B$9)-B64-C64-D64-E64>'Atty Fees'!D37,'Atty Fees'!D37,B$13+F64*(1-$B$9)-B64-C64-D64-E64)","v":0}]
[36,{"$f":"+'Car 1'!D43","v":0},{"$f":"+'Car 2'!D43","v":0},{"$f":"+'Car 3'!D43","v":0},{"$f":"+'Car 4'!D43","v":0},0,0,0,0,"OK",null,null,null,null,null,null,null,null,null,2,{"$f":"IF(+B$13+F65*(1-$B$9)-B65-C65-D65-E65>'Atty Fees'!D38,'Atty Fees'!D38,B$13+F65*(1-$B$9)-B65-C65-D65-E65)","v":0}]
[37,{"$f":"+'Car 1'!D44","v":0},{"$f":"+'Car 2'!D44","v":0},{"$f":"+'Car 3'!D44","v":0},{"$f":"+'Car 4'!D44","v":0},0,0,0,0,"OK",null,null,null,null,null,null,null,null,null,1,{"$f":"IF(+B$13+F66*(1-$B$9)-B66-C66-D66-E66>'Atty Fees'!D39,'Atty Fees'!D39,B$13+F66*(1-$B$9)-B66-C66-D66-E66)","v":0}]
[38,{"$f":"+'Car 1'!D45","v":0},{"$f":"+'Car 2'!D45","v":0},{"$f":"+'Car 3'!D45","v":0},{"$f":"+'Car 4'!D45","v":0},0,0,0,0,"OK",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(+B$13+F67*(1-$B$9)-B67-C67-D67-E67>'Atty Fees'!D40,'Atty Fees'!D40,B$13+F67*(1-$B$9)-B67-C67-D67-E67)","v":0}]
[39,{"$f":"+'Car 1'!D46","v":0},{"$f":"+'Car 2'!D46","v":0},{"$f":"+'Car 3'!D46","v":0},{"$f":"+'Car 4'!D46","v":0},0,0,0,0,"OK",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(+B$13+F68*(1-$B$9)-B68-C68-D68-E68>'Atty Fees'!D41,'Atty Fees'!D41,B$13+F68*(1-$B$9)-B68-C68-D68-E68)","v":0}]
[40,{"$f":"+'Car 1'!D47","v":0},{"$f":"+'Car 2'!D47","v":0},{"$f":"+'Car 3'!D47","v":0},{"$f":"+'Car 4'!D47","v":0},0,0,0,0,"OK",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(+B$13+F69*(1-$B$9)-B69-C69-D69-E69>'Atty Fees'!D42,'Atty Fees'!D42,B$13+F69*(1-$B$9)-B69-C69-D69-E69)","v":0}]
[41,{"$f":"+'Car 1'!D48","v":0},{"$f":"+'Car 2'!D48","v":0},{"$f":"+'Car 3'!D48","v":0},{"$f":"+'Car 4'!D48","v":0},0,0,0,0,"OK",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(+B$13+F70*(1-$B$9)-B70-C70-D70-E70>'Atty Fees'!D43,'Atty Fees'!D43,B$13+F70*(1-$B$9)-B70-C70-D70-E70)","v":0}]
[42,{"$f":"+'Car 1'!D49","v":0},{"$f":"+'Car 2'!D49","v":0},{"$f":"+'Car 3'!D49","v":0},{"$f":"+'Car 4'!D49","v":0},0,0,0,0,"OK",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(+B$13+F71*(1-$B$9)-B71-C71-D71-E71>'Atty Fees'!D44,'Atty Fees'!D44,B$13+F71*(1-$B$9)-B71-C71-D71-E71)","v":0}]
[43,{"$f":"+'Car 1'!D50","v":0},{"$f":"+'Car 2'!D50","v":0},{"$f":"+'Car 3'!D50","v":0},{"$f":"+'Car 4'!D50","v":0},0,0,0,0,"OK",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(+B$13+F72*(1-$B$9)-B72-C72-D72-E72>'Atty Fees'!D45,'Atty Fees'!D45,B$13+F72*(1-$B$9)-B72-C72-D72-E72)","v":0}]
[44,{"$f":"+'Car 1'!D51","v":0},{"$f":"+'Car 2'!D51","v":0},{"$f":"+'Car 3'!D51","v":0},{"$f":"+'Car 4'!D51","v":0},0,0,0,0,"OK",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(+B$13+F73*(1-$B$9)-B73-C73-D73-E73>'Atty Fees'!D46,'Atty Fees'!D46,B$13+F73*(1-$B$9)-B73-C73-D73-E73)","v":0}]
[45,{"$f":"+'Car 1'!D52","v":0},{"$f":"+'Car 2'!D52","v":0},{"$f":"+'Car 3'!D52","v":0},{"$f":"+'Car 4'!D52","v":0},0,0,0,0,"OK",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(+B$13+F74*(1-$B$9)-B74-C74-D74-E74>'Atty Fees'!D47,'Atty Fees'!D47,B$13+F74*(1-$B$9)-B74-C74-D74-E74)","v":0}]
[46,{"$f":"+'Car 1'!D53","v":0},{"$f":"+'Car 2'!D53","v":0},{"$f":"+'Car 3'!D53","v":0},{"$f":"+'Car 4'!D53","v":0},0,0,0,0,"OK",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(+B$13+F75*(1-$B$9)-B75-C75-D75-E75>'Atty Fees'!D48,'Atty Fees'!D48,B$13+F75*(1-$B$9)-B75-C75-D75-E75)","v":0}]
[47,{"$f":"+'Car 1'!D54","v":0},{"$f":"+'Car 2'!D54","v":0},{"$f":"+'Car 3'!D54","v":0},{"$f":"+'Car 4'!D54","v":0},0,0,0,0,"OK",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(+B$13+F76*(1-$B$9)-B76-C76-D76-E76>'Atty Fees'!D49,'Atty Fees'!D49,B$13+F76*(1-$B$9)-B76-C76-D76-E76)","v":0}]
[48,{"$f":"+'Car 1'!D55","v":0},{"$f":"+'Car 2'!D55","v":0},{"$f":"+'Car 3'!D55","v":0},{"$f":"+'Car 4'!D55","v":0},0,0,0,0,"OK",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(+B$13+F77*(1-$B$9)-B77-C77-D77-E77>'Atty Fees'!D50,'Atty Fees'!D50,B$13+F77*(1-$B$9)-B77-C77-D77-E77)","v":0}]
[49,{"$f":"+'Car 1'!D56","v":0},{"$f":"+'Car 2'!D56","v":0},{"$f":"+'Car 3'!D56","v":0},{"$f":"+'Car 4'!D56","v":0},0,0,0,0,"OK",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(+B$13+F78*(1-$B$9)-B78-C78-D78-E78>'Atty Fees'!D51,'Atty Fees'!D51,B$13+F78*(1-$B$9)-B78-C78-D78-E78)","v":0}]
[50,{"$f":"+'Car 1'!D57","v":0},{"$f":"+'Car 2'!D57","v":0},{"$f":"+'Car 3'!D57","v":0},{"$f":"+'Car 4'!D57","v":0},0,0,0,0,"OK",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(+B$13+F79*(1-$B$9)-B79-C79-D79-E79>'Atty Fees'!D52,'Atty Fees'!D52,B$13+F79*(1-$B$9)-B79-C79-D79-E79)","v":0}]
[51,{"$f":"+'Car 1'!D58","v":0},{"$f":"+'Car 2'!D58","v":0},{"$f":"+'Car 3'!D58","v":0},{"$f":"+'Car 4'!D58","v":0},0,0,0,0,"OK",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(+B$13+F80*(1-$B$9)-B80-C80-D80-E80>'Atty Fees'!D53,'Atty Fees'!D53,B$13+F80*(1-$B$9)-B80-C80-D80-E80)","v":0}]
[52,{"$f":"+'Car 1'!D59","v":0},{"$f":"+'Car 2'!D59","v":0},{"$f":"+'Car 3'!D59","v":0},{"$f":"+'Car 4'!D59","v":0},0,0,0,0,"OK",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(+B$13+F81*(1-$B$9)-B81-C81-D81-E81>'Atty Fees'!D54,'Atty Fees'!D54,B$13+F81*(1-$B$9)-B81-C81-D81-E81)","v":0}]
[53,{"$f":"+'Car 1'!D60","v":0},{"$f":"+'Car 2'!D60","v":0},{"$f":"+'Car 3'!D60","v":0},{"$f":"+'Car 4'!D60","v":0},0,0,0,0,"OK",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(+B$13+F82*(1-$B$9)-B82-C82-D82-E82>'Atty Fees'!D55,'Atty Fees'!D55,B$13+F82*(1-$B$9)-B82-C82-D82-E82)","v":0}]
[54,{"$f":"+'Car 1'!D61","v":0},{"$f":"+'Car 2'!D61","v":0},{"$f":"+'Car 3'!D61","v":0},{"$f":"+'Car 4'!D61","v":0},0,0,0,0,"OK",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(+B$13+F83*(1-$B$9)-B83-C83-D83-E83>'Atty Fees'!D56,'Atty Fees'!D56,B$13+F83*(1-$B$9)-B83-C83-D83-E83)","v":0}]
[55,{"$f":"+'Car 1'!D62","v":0},{"$f":"+'Car 2'!D62","v":0},{"$f":"+'Car 3'!D62","v":0},{"$f":"+'Car 4'!D62","v":0},0,0,0,0,"OK",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(+B$13+F84*(1-$B$9)-B84-C84-D84-E84>'Atty Fees'!D57,'Atty Fees'!D57,B$13+F84*(1-$B$9)-B84-C84-D84-E84)","v":0}]
[56,{"$f":"+'Car 1'!D63","v":0},{"$f":"+'Car 2'!D63","v":0},{"$f":"+'Car 3'!D63","v":0},{"$f":"+'Car 4'!D63","v":0},0,0,0,0,"OK",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(+B$13+F85*(1-$B$9)-B85-C85-D85-E85>'Atty Fees'!D58,'Atty Fees'!D58,B$13+F85*(1-$B$9)-B85-C85-D85-E85)","v":0}]
[57,{"$f":"+'Car 1'!D64","v":0},{"$f":"+'Car 2'!D64","v":0},{"$f":"+'Car 3'!D64","v":0},{"$f":"+'Car 4'!D64","v":0},0,0,0,0,"OK",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(+B$13+F86*(1-$B$9)-B86-C86-D86-E86>'Atty Fees'!D59,'Atty Fees'!D59,B$13+F86*(1-$B$9)-B86-C86-D86-E86)","v":0}]
[58,{"$f":"+'Car 1'!D65","v":0},{"$f":"+'Car 2'!D65","v":0},{"$f":"+'Car 3'!D65","v":0},{"$f":"+'Car 4'!D65","v":0},0,0,0,0,"OK",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(+B$13+F87*(1-$B$9)-B87-C87-D87-E87>'Atty Fees'!D60,'Atty Fees'!D60,B$13+F87*(1-$B$9)-B87-C87-D87-E87)","v":0}]
[59,{"$f":"+'Car 1'!D66","v":0},{"$f":"+'Car 2'!D66","v":0},{"$f":"+'Car 3'!D66","v":0},{"$f":"+'Car 4'!D66","v":0},0,0,0,0,"OK",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(+B$13+F88*(1-$B$9)-B88-C88-D88-E88>'Atty Fees'!D61,'Atty Fees'!D61,B$13+F88*(1-$B$9)-B88-C88-D88-E88)","v":0}]
[60,{"$f":"+'Car 1'!D67","v":0},{"$f":"+'Car 2'!D67","v":0},{"$f":"+'Car 3'!D67","v":0},{"$f":"+'Car 4'!D67","v":0},0,0,0,0,"OK",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(+B$13+F89*(1-$B$9)-B89-C89-D89-E89>'Atty Fees'!D62,'Atty Fees'!D62,B$13+F89*(1-$B$9)-B89-C89-D89-E89)","v":0}]

{"sheet":"Car 1","index":1,"n_rows":67,"n_cols":7,"rows_kept":67,"cut":false,"hidden":false,"merged":[]}
[null,null,{"$f":"+Sheet1!B21","v":0}]
[null,null,{"$f":"+Sheet1!B24","v":60}]
[null,null,{"$f":"+Sheet1!B19","v":0}]
[null,null,{"$f":"+Sheet1!B20","v":0}]
[null,null,{"$f":"+Sheet1!B22","v":0}]
[null,null,{"$f":"+Sheet1!B23","v":60}]
[null,"Principal","Interest","Payment","Ending","Atty Fee Balance at end of prior month"]
[1,{"$f":"+Sheet1!B26","v":0},{"$f":"+B8*C$1/12","v":0},{"$f":"IF(A8>$C$6,-G8,IF(F8>0.01,C$4*C$5,-G8))","v":0},{"$f":"+B8+C8-D8","v":0},{"$f":"+'Atty Fees'!D3","v":0},{"$f":"IF(B8<0.01,0,PMT(C$1/12,C$2-A8+1,B8))","v":0}]
[{"$f":"+A8+1","v":2},{"$f":"+E8","v":0},{"$f":"+B9*C$1/12","v":0},{"$f":"IF(A9>$C$6,-G9,IF(F9>0.01,C$4*C$5,-G9))","v":0},{"$f":"+B9+C9-D9","v":0},{"$f":"+'Atty Fees'!D4","v":0},{"$f":"IF(B9<0.01,0,PMT(C$1/12,C$2-A9+1,B9))","v":0}]
[{"$f":"+A9+1","v":3},{"$f":"+E9","v":0},{"$f":"+B10*C$1/12","v":0},0,{"$f":"+B10+C10-D10","v":0},{"$f":"+'Atty Fees'!D5","v":0},0]
[4,0,0,0,0,{"$f":"+'Atty Fees'!D6","v":0},0]
[5,0,0,0,0,{"$f":"+'Atty Fees'!D7","v":0},0]
[6,0,0,0,0,{"$f":"+'Atty Fees'!D8","v":0},0]
[7,0,0,0,0,{"$f":"+'Atty Fees'!D9","v":0},0]
[8,0,0,0,0,{"$f":"+'Atty Fees'!D10","v":0},0]
[9,0,0,0,0,{"$f":"+'Atty Fees'!D11","v":0},0]
[10,0,0,0,0,{"$f":"+'Atty Fees'!D12","v":0},0]
[11,0,0,0,0,{"$f":"+'Atty Fees'!D13","v":0},0]
[12,0,0,0,0,{"$f":"+'Atty Fees'!D14","v":0},0]
[13,0,0,0,0,{"$f":"+'Atty Fees'!D15","v":0},0]
[14,0,0,0,0,{"$f":"+'Atty Fees'!D16","v":0},0]
[15,0,0,0,0,{"$f":"+'Atty Fees'!D17","v":0},0]
[16,0,0,0,0,{"$f":"+'Atty Fees'!D18","v":0},0]
[17,0,0,0,0,{"$f":"+'Atty Fees'!D19","v":0},0]
[18,0,0,0,0,{"$f":"+'Atty Fees'!D20","v":0},0]
[19,0,0,0,0,{"$f":"+'Atty Fees'!D21","v":0},0]
[20,0,0,0,0,{"$f":"+'Atty Fees'!D22","v":0},0]
[21,0,0,0,0,{"$f":"+'Atty Fees'!D23","v":0},0]
[22,0,0,0,0,{"$f":"+'Atty Fees'!D24","v":0},0]
[23,0,0,0,0,{"$f":"+'Atty Fees'!D25","v":0},0]
[24,0,0,0,0,{"$f":"+'Atty Fees'!D26","v":0},0]
[25,0,0,0,0,{"$f":"+'Atty Fees'!D27","v":0},0]
[26,0,0,0,0,{"$f":"+'Atty Fees'!D28","v":0},0]
[27,0,0,0,0,{"$f":"+'Atty Fees'!D29","v":0},0]
[28,0,0,0,0,{"$f":"+'Atty Fees'!D30","v":0},0]
[29,0,0,0,0,{"$f":"+'Atty Fees'!D31","v":0},0]
[30,0,0,0,0,{"$f":"+'Atty Fees'!D32","v":0},0]
[31,0,0,0,0,{"$f":"+'Atty Fees'!D33","v":0},0]
[32,0,0,0,0,{"$f":"+'Atty Fees'!D34","v":0},0]
[33,0,0,0,0,{"$f":"+'Atty Fees'!D35","v":0},0]
[34,0,0,0,0,{"$f":"+'Atty Fees'!D36","v":0},0]
[35,0,0,0,0,{"$f":"+'Atty Fees'!D37","v":0},0]
[36,0,0,0,0,{"$f":"+'Atty Fees'!D38","v":0},0]
[37,0,0,0,0,{"$f":"+'Atty Fees'!D39","v":0},0]
[38,0,0,0,0,{"$f":"+'Atty Fees'!D40","v":0},0]
[39,0,0,0,0,{"$f":"+'Atty Fees'!D41","v":0},0]
[40,0,0,0,0,{"$f":"+'Atty Fees'!D42","v":0},0]
[41,0,0,0,0,{"$f":"+'Atty Fees'!D43","v":0},0]
[42,0,0,0,0,{"$f":"+'Atty Fees'!D44","v":0},0]
[43,0,0,0,0,{"$f":"+'Atty Fees'!D45","v":0},0]
[44,0,0,0,0,{"$f":"+'Atty Fees'!D46","v":0},0]
[45,0,0,0,0,{"$f":"+'Atty Fees'!D47","v":0},0]
[46,0,0,0,0,{"$f":"+'Atty Fees'!D48","v":0},0]
[47,0,0,0,0,{"$f":"+'Atty Fees'!D49","v":0},0]
[48,0,0,0,0,{"$f":"+'Atty Fees'!D50","v":0},0]
[49,0,0,0,0,{"$f":"+'Atty Fees'!D51","v":0},0]
[50,0,0,0,0,{"$f":"+'Atty Fees'!D52","v":0},0]
[51,0,0,0,0,{"$f":"+'Atty Fees'!D53","v":0},0]
[52,0,0,0,0,{"$f":"+'Atty Fees'!D54","v":0},0]
[53,0,0,0,0,{"$f":"+'Atty Fees'!D55","v":0},0]
[54,0,0,0,0,{"$f":"+'Atty Fees'!D56","v":0},0]
[55,0,0,0,0,{"$f":"+'Atty Fees'!D57","v":0},0]
[56,0,0,0,0,{"$f":"+'Atty Fees'!D58","v":0},0]
[57,0,0,0,0,{"$f":"+'Atty Fees'!D59","v":0},0]
[58,0,0,0,0,{"$f":"+'Atty Fees'!D60","v":0},0]
[59,0,0,0,0,{"$f":"+'Atty Fees'!D61","v":0},0]
[60,0,0,0,0,{"$f":"+'Atty Fees'!D62","v":0},0]

{"sheet":"Car 2","index":2,"n_rows":67,"n_cols":7,"rows_kept":67,"cut":false,"hidden":false,"merged":[]}
[null,null,{"$f":"+Sheet1!C21","v":0}]
[null,null,{"$f":"+Sheet1!C24","v":60}]
[null,null,{"$f":"+Sheet1!C19","v":0}]
[null,null,{"$f":"+Sheet1!C20","v":0}]
[null,null,{"$f":"+Sheet1!C22","v":0}]
[null,null,{"$f":"+Sheet1!C23","v":60}]
[null,"Principal","Interest","Payment","Ending","Atty Fee Balance at end of prior month"]
[1,{"$f":"+Sheet1!C26","v":0},{"$f":"+B8*C$1/12","v":0},{"$f":"IF(A8>$C$6,-G8,IF(F8>0.01,C$4*C$5,-G8))","v":0},{"$f":"+B8+C8-D8","v":0},{"$f":"+'Atty Fees'!D3","v":0},{"$f":"IF(B8<0.01,0,PMT(C$1/12,C$2-A8+1,B8))","v":0}]
[{"$f":"+A8+1","v":2},{"$f":"+E8","v":0},{"$f":"+B9*C$1/12","v":0},{"$f":"IF(A9>$C$6,-G9,IF(F9>0.01,C$4*C$5,-G9))","v":0},{"$f":"+B9+C9-D9","v":0},{"$f":"+'Atty Fees'!D4","v":0},{"$f":"IF(B9<0.01,0,PMT(C$1/12,C$2-A9+1,B9))","v":0}]
[{"$f":"+A9+1","v":3},{"$f":"+E9","v":0},{"$f":"+B10*C$1/12","v":0},0,{"$f":"+B10+C10-D10","v":0},{"$f":"+'Atty Fees'!D5","v":0},0]
[4,0,0,0,0,{"$f":"+'Atty Fees'!D6","v":0},0]
[5,0,0,0,0,{"$f":"+'Atty Fees'!D7","v":0},0]
[6,0,0,0,0,{"$f":"+'Atty Fees'!D8","v":0},0]
[7,0,0,0,0,{"$f":"+'Atty Fees'!D9","v":0},0]
[8,0,0,0,0,{"$f":"+'Atty Fees'!D10","v":0},0]
[9,0,0,0,0,{"$f":"+'Atty Fees'!D11","v":0},0]
[10,0,0,0,0,{"$f":"+'Atty Fees'!D12","v":0},0]
[11,0,0,0,0,{"$f":"+'Atty Fees'!D13","v":0},0]
[12,0,0,0,0,{"$f":"+'Atty Fees'!D14","v":0},0]
[13,0,0,0,0,{"$f":"+'Atty Fees'!D15","v":0},0]
[14,0,0,0,0,{"$f":"+'Atty Fees'!D16","v":0},0]
[15,0,0,0,0,{"$f":"+'Atty Fees'!D17","v":0},0]
[16,0,0,0,0,{"$f":"+'Atty Fees'!D18","v":0},0]
[17,0,0,0,0,{"$f":"+'Atty Fees'!D19","v":0},0]
[18,0,0,0,0,{"$f":"+'Atty Fees'!D20","v":0},0]
[19,0,0,0,0,{"$f":"+'Atty Fees'!D21","v":0},0]
[20,0,0,0,0,{"$f":"+'Atty Fees'!D22","v":0},0]
[21,0,0,0,0,{"$f":"+'Atty Fees'!D23","v":0},0]
[22,0,0,0,0,{"$f":"+'Atty Fees'!D24","v":0},0]
[23,0,0,0,0,{"$f":"+'Atty Fees'!D25","v":0},0]
[24,0,0,0,0,{"$f":"+'Atty Fees'!D26","v":0},0]
[25,0,0,0,0,{"$f":"+'Atty Fees'!D27","v":0},0]
[26,0,0,0,0,{"$f":"+'Atty Fees'!D28","v":0},0]
[27,0,0,0,0,{"$f":"+'Atty Fees'!D29","v":0},0]
[28,0,0,0,0,{"$f":"+'Atty Fees'!D30","v":0},0]
[29,0,0,0,0,{"$f":"+'Atty Fees'!D31","v":0},0]
[30,0,0,0,0,{"$f":"+'Atty Fees'!D32","v":0},0]
[31,0,0,0,0,{"$f":"+'Atty Fees'!D33","v":0},0]
[32,0,0,0,0,{"$f":"+'Atty Fees'!D34","v":0},0]
[33,0,0,0,0,{"$f":"+'Atty Fees'!D35","v":0},0]
[34,0,0,0,0,{"$f":"+'Atty Fees'!D36","v":0},0]
[35,0,0,0,0,{"$f":"+'Atty Fees'!D37","v":0},0]
[36,0,0,0,0,{"$f":"+'Atty Fees'!D38","v":0},0]
[37,0,0,0,0,{"$f":"+'Atty Fees'!D39","v":0},0]
[38,0,0,0,0,{"$f":"+'Atty Fees'!D40","v":0},0]
[39,0,0,0,0,{"$f":"+'Atty Fees'!D41","v":0},0]
[40,0,0,0,0,{"$f":"+'Atty Fees'!D42","v":0},0]
[41,0,0,0,0,{"$f":"+'Atty Fees'!D43","v":0},0]
[42,0,0,0,0,{"$f":"+'Atty Fees'!D44","v":0},0]
[43,0,0,0,0,{"$f":"+'Atty Fees'!D45","v":0},0]
[44,0,0,0,0,{"$f":"+'Atty Fees'!D46","v":0},0]
[45,0,0,0,0,{"$f":"+'Atty Fees'!D47","v":0},0]
[46,0,0,0,0,{"$f":"+'Atty Fees'!D48","v":0},0]
[47,0,0,0,0,{"$f":"+'Atty Fees'!D49","v":0},0]
[48,0,0,0,0,{"$f":"+'Atty Fees'!D50","v":0},0]
[49,0,0,0,0,{"$f":"+'Atty Fees'!D51","v":0},0]
[50,0,0,0,0,{"$f":"+'Atty Fees'!D52","v":0},0]
[51,0,0,0,0,{"$f":"+'Atty Fees'!D53","v":0},0]
[52,0,0,0,0,{"$f":"+'Atty Fees'!D54","v":0},0]
[53,0,0,0,0,{"$f":"+'Atty Fees'!D55","v":0},0]
[54,0,0,0,0,{"$f":"+'Atty Fees'!D56","v":0},0]
[55,0,0,0,0,{"$f":"+'Atty Fees'!D57","v":0},0]
[56,0,0,0,0,{"$f":"+'Atty Fees'!D58","v":0},0]
[57,0,0,0,0,{"$f":"+'Atty Fees'!D59","v":0},0]
[58,0,0,0,0,{"$f":"+'Atty Fees'!D60","v":0},0]
[59,0,0,0,0,{"$f":"+'Atty Fees'!D61","v":0},0]
[60,0,0,0,0,{"$f":"+'Atty Fees'!D62","v":0},0]

{"sheet":"Car 3","index":3,"n_rows":67,"n_cols":7,"rows_kept":67,"cut":false,"hidden":false,"merged":[]}
[null,null,{"$f":"+Sheet1!D21","v":0}]
[null,null,{"$f":"+Sheet1!D24","v":60}]
[null,null,{"$f":"+Sheet1!D19","v":0}]
[null,null,{"$f":"+Sheet1!D20","v":0}]
[null,null,{"$f":"+Sheet1!D22","v":0}]
[null,null,{"$f":"+Sheet1!D23","v":60}]
[null,"Principal","Interest","Payment","Ending","Atty Fee Balance at end of prior month"]
[1,{"$f":"+Sheet1!D26","v":0},{"$f":"+B8*C$1/12","v":0},{"$f":"IF(A8>$C$6,-G8,IF(F8>0.01,C$4*C$5,-G8))","v":0},{"$f":"+B8+C8-D8","v":0},{"$f":"+'Atty Fees'!D3","v":0},{"$f":"IF(B8<0.01,0,PMT(C$1/12,C$2-A8+1,B8))","v":0}]
[{"$f":"+A8+1","v":2},{"$f":"+E8","v":0},{"$f":"+B9*C$1/12","v":0},{"$f":"IF(A9>$C$6,-G9,IF(F9>0.01,C$4*C$5,-G9))","v":0},{"$f":"+B9+C9-D9","v":0},{"$f":"+'Atty Fees'!D4","v":0},{"$f":"IF(B9<0.01,0,PMT(C$1/12,C$2-A9+1,B9))","v":0}]
[{"$f":"+A9+1","v":3},{"$f":"+E9","v":0},{"$f":"+B10*C$1/12","v":0},0,{"$f":"+B10+C10-D10","v":0},{"$f":"+'Atty Fees'!D5","v":0},0]
[4,0,0,0,0,{"$f":"+'Atty Fees'!D6","v":0},0]
[5,0,0,0,0,{"$f":"+'Atty Fees'!D7","v":0},0]
[6,0,0,0,0,{"$f":"+'Atty Fees'!D8","v":0},0]
[7,0,0,0,0,{"$f":"+'Atty Fees'!D9","v":0},0]
[8,0,0,0,0,{"$f":"+'Atty Fees'!D10","v":0},0]
[9,0,0,0,0,{"$f":"+'Atty Fees'!D11","v":0},0]
[10,0,0,0,0,{"$f":"+'Atty Fees'!D12","v":0},0]
[11,0,0,0,0,{"$f":"+'Atty Fees'!D13","v":0},0]
[12,0,0,0,0,{"$f":"+'Atty Fees'!D14","v":0},0]
[13,0,0,0,0,{"$f":"+'Atty Fees'!D15","v":0},0]
[14,0,0,0,0,{"$f":"+'Atty Fees'!D16","v":0},0]
[15,0,0,0,0,{"$f":"+'Atty Fees'!D17","v":0},0]
[16,0,0,0,0,{"$f":"+'Atty Fees'!D18","v":0},0]
[17,0,0,0,0,{"$f":"+'Atty Fees'!D19","v":0},0]
[18,0,0,0,0,{"$f":"+'Atty Fees'!D20","v":0},0]
[19,0,0,0,0,{"$f":"+'Atty Fees'!D21","v":0},0]
[20,0,0,0,0,{"$f":"+'Atty Fees'!D22","v":0},0]
[21,0,0,0,0,{"$f":"+'Atty Fees'!D23","v":0},0]
[22,0,0,0,0,{"$f":"+'Atty Fees'!D24","v":0},0]
[23,0,0,0,0,{"$f":"+'Atty Fees'!D25","v":0},0]
[24,0,0,0,0,{"$f":"+'Atty Fees'!D26","v":0},0]
[25,0,0,0,0,{"$f":"+'Atty Fees'!D27","v":0},0]
[26,0,0,0,0,{"$f":"+'Atty Fees'!D28","v":0},0]
[27,0,0,0,0,{"$f":"+'Atty Fees'!D29","v":0},0]
[28,0,0,0,0,{"$f":"+'Atty Fees'!D30","v":0},0]
[29,0,0,0,0,{"$f":"+'Atty Fees'!D31","v":0},0]
[30,0,0,0,0,{"$f":"+'Atty Fees'!D32","v":0},0]
[31,0,0,0,0,{"$f":"+'Atty Fees'!D33","v":0},0]
[32,0,0,0,0,{"$f":"+'Atty Fees'!D34","v":0},0]
[33,0,0,0,0,{"$f":"+'Atty Fees'!D35","v":0},0]
[34,0,0,0,0,{"$f":"+'Atty Fees'!D36","v":0},0]
[35,0,0,0,0,{"$f":"+'Atty Fees'!D37","v":0},0]
[36,0,0,0,0,{"$f":"+'Atty Fees'!D38","v":0},0]
[37,0,0,0,0,{"$f":"+'Atty Fees'!D39","v":0},0]
[38,0,0,0,0,{"$f":"+'Atty Fees'!D40","v":0},0]
[39,0,0,0,0,{"$f":"+'Atty Fees'!D41","v":0},0]
[40,0,0,0,0,{"$f":"+'Atty Fees'!D42","v":0},0]
[41,0,0,0,0,{"$f":"+'Atty Fees'!D43","v":0},0]
[42,0,0,0,0,{"$f":"+'Atty Fees'!D44","v":0},0]
[43,0,0,0,0,{"$f":"+'Atty Fees'!D45","v":0},0]
[44,0,0,0,0,{"$f":"+'Atty Fees'!D46","v":0},0]
[45,0,0,0,0,{"$f":"+'Atty Fees'!D47","v":0},0]
[46,0,0,0,0,{"$f":"+'Atty Fees'!D48","v":0},0]
[47,0,0,0,0,{"$f":"+'Atty Fees'!D49","v":0},0]
[48,0,0,0,0,{"$f":"+'Atty Fees'!D50","v":0},0]
[49,0,0,0,0,{"$f":"+'Atty Fees'!D51","v":0},0]
[50,0,0,0,0,{"$f":"+'Atty Fees'!D52","v":0},0]
[51,0,0,0,0,{"$f":"+'Atty Fees'!D53","v":0},0]
[52,0,0,0,0,{"$f":"+'Atty Fees'!D54","v":0},0]
[53,0,0,0,0,{"$f":"+'Atty Fees'!D55","v":0},0]
[54,0,0,0,0,{"$f":"+'Atty Fees'!D56","v":0},0]
[55,0,0,0,0,{"$f":"+'Atty Fees'!D57","v":0},0]
[56,0,0,0,0,{"$f":"+'Atty Fees'!D58","v":0},0]
[57,0,0,0,0,{"$f":"+'Atty Fees'!D59","v":0},0]
[58,0,0,0,0,{"$f":"+'Atty Fees'!D60","v":0},0]
[59,0,0,0,0,{"$f":"+'Atty Fees'!D61","v":0},0]
[60,0,0,0,0,{"$f":"+'Atty Fees'!D62","v":0},0]

{"sheet":"Car 4","index":4,"n_rows":67,"n_cols":7,"rows_kept":67,"cut":false,"hidden":false,"merged":[]}
[null,null,{"$f":"+Sheet1!E21","v":0}]
[null,null,{"$f":"+Sheet1!E24","v":60}]
[null,null,{"$f":"+Sheet1!E19","v":0}]
[null,null,{"$f":"+Sheet1!E20","v":0}]
[null,null,{"$f":"+Sheet1!E22","v":0}]
[null,null,{"$f":"+Sheet1!E23","v":60}]
[null,"Principal","Interest","Payment","Ending","Atty Fee Balance at end of prior month"]
[1,{"$f":"+Sheet1!E26","v":0},{"$f":"+B8*C$1/12","v":0},{"$f":"IF(A8>$C$6,-G8,IF(F8>0.01,C$4*C$5,-G8))","v":0},{"$f":"+B8+C8-D8","v":0},{"$f":"+'Atty Fees'!D3","v":0},{"$f":"IF(B8<0.01,0,PMT(C$1/12,C$2-A8+1,B8))","v":0}]
[{"$f":"+A8+1","v":2},{"$f":"+E8","v":0},{"$f":"+B9*C$1/12","v":0},{"$f":"IF(A9>$C$6,-G9,IF(F9>0.01,C$4*C$5,-G9))","v":0},{"$f":"+B9+C9-D9","v":0},{"$f":"+'Atty Fees'!D4","v":0},{"$f":"IF(B9<0.01,0,PMT(C$1/12,C$2-A9+1,B9))","v":0}]
[{"$f":"+A9+1","v":3},{"$f":"+E9","v":0},{"$f":"+B10*C$1/12","v":0},0,{"$f":"+B10+C10-D10","v":0},{"$f":"+'Atty Fees'!D5","v":0},0]
[4,0,0,0,0,{"$f":"+'Atty Fees'!D6","v":0},0]
[5,0,0,0,0,{"$f":"+'Atty Fees'!D7","v":0},0]
[6,0,0,0,0,{"$f":"+'Atty Fees'!D8","v":0},0]
[7,0,0,0,0,{"$f":"+'Atty Fees'!D9","v":0},0]
[8,0,0,0,0,{"$f":"+'Atty Fees'!D10","v":0},0]
[9,0,0,0,0,{"$f":"+'Atty Fees'!D11","v":0},0]
[10,0,0,0,0,{"$f":"+'Atty Fees'!D12","v":0},0]
[11,0,0,0,0,{"$f":"+'Atty Fees'!D13","v":0},0]
[12,0,0,0,0,{"$f":"+'Atty Fees'!D14","v":0},0]
[13,0,0,0,0,{"$f":"+'Atty Fees'!D15","v":0},0]
[14,0,0,0,0,{"$f":"+'Atty Fees'!D16","v":0},0]
[15,0,0,0,0,{"$f":"+'Atty Fees'!D17","v":0},0]
[16,0,0,0,0,{"$f":"+'Atty Fees'!D18","v":0},0]
[17,0,0,0,0,{"$f":"+'Atty Fees'!D19","v":0},0]
[18,0,0,0,0,{"$f":"+'Atty Fees'!D20","v":0},0]
[19,0,0,0,0,{"$f":"+'Atty Fees'!D21","v":0},0]
[20,0,0,0,0,{"$f":"+'Atty Fees'!D22","v":0},0]
[21,0,0,0,0,{"$f":"+'Atty Fees'!D23","v":0},0]
[22,0,0,0,0,{"$f":"+'Atty Fees'!D24","v":0},0]
[23,0,0,0,0,{"$f":"+'Atty Fees'!D25","v":0},0]
[24,0,0,0,0,{"$f":"+'Atty Fees'!D26","v":0},0]
[25,0,0,0,0,{"$f":"+'Atty Fees'!D27","v":0},0]
[26,0,0,0,0,{"$f":"+'Atty Fees'!D28","v":0},0]
[27,0,0,0,0,{"$f":"+'Atty Fees'!D29","v":0},0]
[28,0,0,0,0,{"$f":"+'Atty Fees'!D30","v":0},0]
[29,0,0,0,0,{"$f":"+'Atty Fees'!D31","v":0},0]
[30,0,0,0,0,{"$f":"+'Atty Fees'!D32","v":0},0]
[31,0,0,0,0,{"$f":"+'Atty Fees'!D33","v":0},0]
[32,0,0,0,0,{"$f":"+'Atty Fees'!D34","v":0},0]
[33,0,0,0,0,{"$f":"+'Atty Fees'!D35","v":0},0]
[34,0,0,0,0,{"$f":"+'Atty Fees'!D36","v":0},0]
[35,0,0,0,0,{"$f":"+'Atty Fees'!D37","v":0},0]
[36,0,0,0,0,{"$f":"+'Atty Fees'!D38","v":0},0]
[37,0,0,0,0,{"$f":"+'Atty Fees'!D39","v":0},0]
[38,0,0,0,0,{"$f":"+'Atty Fees'!D40","v":0},0]
[39,0,0,0,0,{"$f":"+'Atty Fees'!D41","v":0},0]
[40,0,0,0,0,{"$f":"+'Atty Fees'!D42","v":0},0]
[41,0,0,0,0,{"$f":"+'Atty Fees'!D43","v":0},0]
[42,0,0,0,0,{"$f":"+'Atty Fees'!D44","v":0},0]
[43,0,0,0,0,{"$f":"+'Atty Fees'!D45","v":0},0]
[44,0,0,0,0,{"$f":"+'Atty Fees'!D46","v":0},0]
[45,0,0,0,0,{"$f":"+'Atty Fees'!D47","v":0},0]
[46,0,0,0,0,{"$f":"+'Atty Fees'!D48","v":0},0]
[47,0,0,0,0,{"$f":"+'Atty Fees'!D49","v":0},0]
[48,0,0,0,0,{"$f":"+'Atty Fees'!D50","v":0},0]
[49,0,0,0,0,{"$f":"+'Atty Fees'!D51","v":0},0]
[50,0,0,0,0,{"$f":"+'Atty Fees'!D52","v":0},0]
[51,0,0,0,0,{"$f":"+'Atty Fees'!D53","v":0},0]
[52,0,0,0,0,{"$f":"+'Atty Fees'!D54","v":0},0]
[53,0,0,0,0,{"$f":"+'Atty Fees'!D55","v":0},0]
[54,0,0,0,0,{"$f":"+'Atty Fees'!D56","v":0},0]
[55,0,0,0,0,{"$f":"+'Atty Fees'!D57","v":0},0]
[56,0,0,0,0,{"$f":"+'Atty Fees'!D58","v":0},0]
[57,0,0,0,0,{"$f":"+'Atty Fees'!D59","v":0},0]
[58,0,0,0,0,{"$f":"+'Atty Fees'!D60","v":0},0]
[59,0,0,0,0,{"$f":"+'Atty Fees'!D61","v":0},0]
[60,0,0,0,0,{"$f":"+'Atty Fees'!D62","v":0},0]

{"sheet":"Atty Fees","index":5,"n_rows":63,"n_cols":4,"rows_kept":63,"cut":false,"hidden":false,"merged":[]}
[]
[]
[0,0,0,{"$f":"+B4","v":0}]
[1,{"$f":"+Sheet1!B14","v":0},{"$f":"+Sheet1!G30","v":0},{"$f":"+B4-C4","v":0}]
[{"$f":"+A4+1","v":2},{"$f":"+D4","v":0},{"$f":"+Sheet1!G31","v":0},{"$f":"+B5-C5","v":0}]
[{"$f":"+A5+1","v":3},{"$f":"+D5","v":0},{"$f":"+Sheet1!G32","v":0},{"$f":"+B6-C6","v":0}]
[4,0,{"$f":"+Sheet1!G33","v":0},0]
[5,0,{"$f":"+Sheet1!G34","v":0},0]
[6,0,{"$f":"+Sheet1!G35","v":0},0]
[7,0,{"$f":"+Sheet1!G36","v":0},0]
[8,0,{"$f":"+Sheet1!G37","v":0},0]
[9,0,{"$f":"+Sheet1!G38","v":0},0]
[10,0,{"$f":"+Sheet1!G39","v":0},0]
[11,0,{"$f":"+Sheet1!G40","v":0},0]
[12,0,{"$f":"+Sheet1!G41","v":0},0]
[13,0,{"$f":"+Sheet1!G42","v":0},0]
[14,0,{"$f":"+Sheet1!G43","v":0},0]
[15,0,{"$f":"+Sheet1!G44","v":0},0]
[16,0,{"$f":"+Sheet1!G45","v":0},0]
[17,0,{"$f":"+Sheet1!G46","v":0},0]
[18,0,{"$f":"+Sheet1!G47","v":0},0]
[19,0,{"$f":"+Sheet1!G48","v":0},0]
[20,0,{"$f":"+Sheet1!G49","v":0},0]
[21,0,{"$f":"+Sheet1!G50","v":0},0]
[22,0,{"$f":"+Sheet1!G51","v":0},0]
[23,0,{"$f":"+Sheet1!G52","v":0},0]
[24,0,{"$f":"+Sheet1!G53","v":0},0]
[25,0,{"$f":"+Sheet1!G54","v":0},0]
[26,0,{"$f":"+Sheet1!G55","v":0},0]
[27,0,{"$f":"+Sheet1!G56","v":0},0]
[28,0,{"$f":"+Sheet1!G57","v":0},0]
[29,0,{"$f":"+Sheet1!G58","v":0},0]
[30,0,{"$f":"+Sheet1!G59","v":0},0]
[31,0,{"$f":"+Sheet1!G60","v":0},0]
[32,0,{"$f":"+Sheet1!G61","v":0},0]
[33,0,{"$f":"+Sheet1!G62","v":0},0]
[34,0,{"$f":"+Sheet1!G63","v":0},0]
[35,0,{"$f":"+Sheet1!G64","v":0},0]
[36,0,{"$f":"+Sheet1!G65","v":0},0]
[37,0,{"$f":"+Sheet1!G66","v":0},0]
[38,0,{"$f":"+Sheet1!G67","v":0},0]
[39,0,{"$f":"+Sheet1!G68","v":0},0]
[40,0,{"$f":"+Sheet1!G69","v":0},0]
[41,0,{"$f":"+Sheet1!G70","v":0},0]
[42,0,{"$f":"+Sheet1!G71","v":0},0]
[43,0,{"$f":"+Sheet1!G72","v":0},0]
[44,0,{"$f":"+Sheet1!G73","v":0},0]
[45,0,{"$f":"+Sheet1!G74","v":0},0]
[46,0,{"$f":"+Sheet1!G75","v":0},0]
[47,0,{"$f":"+Sheet1!G76","v":0},0]
[48,0,{"$f":"+Sheet1!G77","v":0},0]
[49,0,{"$f":"+Sheet1!G78","v":0},0]
[50,0,{"$f":"+Sheet1!G79","v":0},0]
[51,0,{"$f":"+Sheet1!G80","v":0},0]
[52,0,{"$f":"+Sheet1!G81","v":0},0]
[53,0,{"$f":"+Sheet1!G82","v":0},0]
[54,0,{"$f":"+Sheet1!G83","v":0},0]
[55,0,{"$f":"+Sheet1!G84","v":0},0]
[56,0,{"$f":"+Sheet1!G85","v":0},0]
[57,0,{"$f":"+Sheet1!G86","v":0},0]
[58,0,{"$f":"+Sheet1!G87","v":0},0]
[59,0,{"$f":"+Sheet1!G88","v":0},0]
[60,0,{"$f":"+Sheet1!G89","v":0},0]