Sheet1($1,869,331.55)($1,003,882.83)($2,218.21)($225,426.40)($1,166,395.91)1.1038128906$125,186.380.1038128906($1,032,453.55)1050010.3812890625($207.91)61.25($146.66)60.8927083333($147.02)($306.40)$10,377.86Dealer ADealer BDealer CInterestPrincipalPMTInterestPrincipalPMT13500$14,111.65($416.67)11050061.25$146.66$207.912000001583.3333333333$164.06$1,747.3912$10,353.3460.3944682561$147.52$207.91$199,835.94$1,582.03$165.36$1,747.3923$10,205.8259.5339459103$148.38$207.91$199,670.58$1,580.73$166.67$1,747.3934$10,057.4458.6684038508$149.24$207.91$199,503.91$1,579.41$167.99$1,747.3945$9,908.2057.797812796$150.11$207.91$199,335.93$1,578.08$169.32$1,747.3956$9,758.0856.9221432934$150.99$207.91$199,166.61$1,576.74$170.66$1,747.3967$9,607.0956.0413657187$151.87$207.91$198,995.95$1,575.38$172.01$1,747.3978$9,455.2255.1554502748$152.76$207.91$198,823.94$1,574.02$173.37$1,747.3989$9,302.4654.2643669908$153.65$207.91$198,650.57$1,572.65$174.74$1,747.39910$9,148.8153.368085721$154.54$207.91$198,475.83$1,571.27$176.13$1,747.391011$8,994.2752.4665761438$155.45$207.91$198,299.70$1,569.87$177.52$1,747.391112$8,838.8251.5598077607$156.35$207.91$198,122.18$1,568.47$178.93$1,747.391213$8,682.4750.6477498954$157.26$207.91$197,943.26$1,567.05$180.34$1,747.391314$8,525.2149.7303716925$158.18$207.91$197,762.91$1,565.62$181.77$1,747.391415$8,367.0248.8076421168$159.10$207.91$197,581.14$1,564.18$183.21$1,747.391516$8,207.9247.8795299518$160.03$207.91$197,397.93$1,562.73$184.66$1,747.391617$8,047.8946.9460037993$160.97$207.91$197,213.27$1,561.27$186.12$1,747.391718$7,886.9246.0070320775$161.91$207.91$197,027.15$1,559.80$187.60$1,747.391819$7,725.0145.0625830207$162.85$207.91$196,839.56$1,558.31$189.08$1,747.391920$7,562.1644.1126246777$163.80$207.91$196,650.48$1,556.82$190.58$1,747.392021$7,398.3643.1571249111$164.76$207.91$196,459.90$1,555.31$192.09$1,747.392122$7,233.6142.1960513958$165.72$207.91$196,267.81$1,553.79$193.61$1,747.392223$7,067.8941.2293716184$166.68$207.91$196,074.21$1,552.25$195.14$1,747.3923($198.80)24$6,901.2140.2570528755$167.66$207.91$195,879.07$1,550.71$196.68$1,747.3924$9.1125$6,733.5539.2790622734$168.63$207.91$195,682.38$1,549.15$198.24$1,747.392526$6,564.9238.2953667261$169.62$207.91$195,484.14$1,547.58$199.81$1,747.392627$6,395.3037.3059329547$170.61$207.91$195,284.33$1,546.00$201.39$1,747.392728$6,224.7036.3107274863$171.60$207.91$195,082.94$1,544.41$202.99$1,747.392829$6,053.0935.3097166527$172.60$207.91$194,879.95$1,542.80$204.59$1,747.392930$5,880.4934.3028665893$173.61$207.91$194,675.36$1,541.18$206.21$1,747.393031$5,706.8833.2901432338$174.62$207.91$194,469.15$1,539.55$207.85$1,747.393132$5,532.2632.2715123254$175.64$207.91$194,261.30$1,537.90$209.49$1,747.393233$5,356.6231.2469394034$176.67$207.91$194,051.81$1,536.24$211.15$1,747.393334$5,179.9530.216389806$177.70$207.91$193,840.66$1,534.57$212.82$1,747.393435$5,002.2629.1798286692$178.73$207.91$193,627.84$1,532.89$214.51$1,747.393536$4,823.5228.1372209259$179.78$207.91$193,413.33$1,531.19$216.20$1,747.393637$4,643.7527.088531304$180.82$207.91$193,197.13$1,529.48$217.92$1,747.393738$4,462.9226.033724326$181.88$207.91$192,979.21$1,527.75$219.64$1,747.393839$4,281.0524.9727643073$182.94$207.91$192,759.57$1,526.01$221.38$1,747.393940$4,098.1123.9056153552$184.01$207.91$192,538.19$1,524.26$223.13$1,747.394041$3,914.1022.8322413675$185.08$207.91$192,315.06$1,522.49$224.90$1,747.394142$3,729.0221.7526060315$186.16$207.91$192,090.16$1,520.71$226.68$1,747.394243$3,542.8620.6666728228$187.25$207.91$191,863.48$1,518.92$228.47$1,747.394344$3,355.6119.5744050037$188.34$207.91$191,635.01$1,517.11$230.28$1,747.394445$3,167.2718.4757656223$189.44$207.91$191,404.72$1,515.29$232.11$1,747.394546$2,977.8417.3707175111$190.54$207.91$191,172.62$1,513.45$233.94$1,747.394647$2,787.3016.259223286$191.65$207.91$190,938.67$1,511.60$235.80$1,747.394748$2,595.6415.1412453446$192.77$207.91$190,702.88$1,509.73$237.66$1,747.394849$2,402.8714.0167458652$193.90$207.91$190,465.22$1,507.85$239.54$1,747.394950$2,208.9712.8856868054$195.03$207.91$190,225.67$1,505.95$241.44$1,747.395051$2,013.9511.7480299012$196.16$207.91$189,984.23$1,504.04$243.35$1,747.395152$1,817.7810.603736665$197.31$207.91$189,740.88$1,502.12$245.28$1,747.395253$1,620.479.452768385$198.46$207.91$189,495.60$1,500.17$247.22$1,747.395354$1,422.018.2950861233$199.62$207.91$189,248.38$1,498.22$249.18$1,747.395455$1,222.407.1306507151$200.78$207.91$188,999.21$1,496.24$251.15$1,747.395556$1,021.625.959422767$201.95$207.91$188,748.06$1,494.26$253.14$1,747.395657$819.664.7813626559$203.13$207.91$188,494.92$1,492.25$255.14$1,747.395758$616.533.5964305274$204.32$207.91$188,239.78$1,490.23$257.16$1,747.395859$412.212.4045862949$205.51$207.91$187,982.61$1,488.20$259.20$1,747.395960$206.711.2057896377$206.71$207.91$187,723.42$1,486.14$261.25$1,747.3960$187,462.17$1,484.08$263.32$1,747.3961$187,198.85$1,481.99$265.40$1,747.3962$186,933.45$1,479.89$267.50$1,747.3963$186,665.94$1,477.77$269.62$1,747.3964$186,396.32$1,475.64$271.76$1,747.3965$186,124.57$1,473.49$273.91$1,747.3966$1,166,395.91$185,850.66$1,471.32$276.08$1,747.3967($125,186.38)$185,574.58$1,469.13$278.26$1,747.3968$142,424.40$185,296.32$1,466.93$280.46$1,747.3969$185,015.86$1,464.71$282.68$1,747.3970$184,733.17$1,462.47$284.92$1,747.3971$184,448.25$1,460.22$287.18$1,747.3972$1,355.58$184,161.07$1,457.94$289.45$1,747.3973$183,871.62$1,455.65$291.74$1,747.3974$391.81$398,405.68$183,579.88$1,453.34$294.05$1,747.397589333.8160460249$313,071.86$183,285.83$1,451.01$296.38$1,747.3976$85,333.82$182,989.45$1,448.67$298.73$1,747.3977$182,690.72$1,446.30$301.09$1,747.3978$182,389.63$1,443.92$303.48$1,747.3979$182,086.15$1,441.52$305.88$1,747.3980$181,780.27$1,439.09$308.30$1,747.3981$181,471.97$1,436.65$310.74$1,747.3982$181,161.23$1,434.19$313.20$1,747.3983$180,848.03$1,431.71$315.68$1,747.3984$180,532.35$1,429.21$318.18$1,747.3985$180,214.17$1,426.70$320.70$1,747.3986$179,893.48$1,424.16$323.24$1,747.3987$179,570.24$1,421.60$325.80$1,747.3988$179,244.44$1,419.02$328.37$1,747.3989$178,916.07$1,416.42$330.97$1,747.3990$178,585.10$1,413.80$333.59$1,747.3991$178,251.50$1,411.16$336.24$1,747.3992$177,915.27$1,408.50$338.90$1,747.3993$177,576.37$1,405.81$341.58$1,747.3994$177,234.79$1,403.11$344.28$1,747.3995$176,890.50$1,400.38$347.01$1,747.3996$176,543.49$1,397.64$349.76$1,747.3997$176,193.74$1,394.87$352.53$1,747.3998$175,841.21$1,392.08$355.32$1,747.3999$175,485.89$1,389.26$358.13$1,747.39100$175,127.76$1,386.43$360.97$1,747.39101$174,766.80$1,383.57$363.82$1,747.39102$174,402.97$1,380.69$366.70$1,747.39103$174,036.27$1,377.79$369.61$1,747.39104$173,666.66$1,374.86$372.53$1,747.39105$173,294.13$1,371.91$375.48$1,747.39106$172,918.65$1,368.94$378.45$1,747.39107$172,540.20$1,365.94$381.45$1,747.39108$172,158.75$1,362.92$384.47$1,747.39109$171,774.28$1,359.88$387.51$1,747.39110$171,386.76$1,356.81$390.58$1,747.39111$170,996.18$1,353.72$393.67$1,747.39112$170,602.51$1,350.60$396.79$1,747.39113$170,205.72$1,347.46$399.93$1,747.39114$169,805.79$1,344.30$403.10$1,747.39115$169,402.69$1,341.10$406.29$1,747.39116$168,996.40$1,337.89$409.51$1,747.39117$168,586.90$1,334.65$412.75$1,747.39118$168,174.15$1,331.38$416.01$1,747.39119$167,758.13$1,328.09$419.31$1,747.39120$167,338.83$1,324.77$422.63$1,747.39121$166,916.20$1,321.42$425.97$1,747.39122$166,490.22$1,318.05$429.35$1,747.39123$166,060.88$1,314.65$432.74$1,747.39124$165,628.13$1,311.22$436.17$1,747.39125$165,191.96$1,307.77$439.62$1,747.39126$164,752.34$1,304.29$443.10$1,747.39127$164,309.24$1,300.78$446.61$1,747.39128$163,862.62$1,297.25$450.15$1,747.39129$163,412.48$1,293.68$453.71$1,747.39130$162,958.77$1,290.09$457.30$1,747.39131$162,501.46$1,286.47$460.92$1,747.39132$162,040.54$1,282.82$464.57$1,747.39133$161,575.97$1,279.14$468.25$1,747.39134$161,107.72$1,275.44$471.96$1,747.39135$160,635.76$1,271.70$475.69$1,747.39136$160,160.07$1,267.93$479.46$1,747.39137$159,680.61$1,264.14$483.26$1,747.39138$159,197.35$1,260.31$487.08$1,747.39139$158,710.27$1,256.46$490.94$1,747.39140$158,219.33$1,252.57$494.82$1,747.39141$157,724.51$1,248.65$498.74$1,747.39142$157,225.77$1,244.70$502.69$1,747.39143$156,723.08$1,240.72$506.67$1,747.39144$156,216.41$1,236.71$510.68$1,747.39145$155,705.73$1,232.67$514.72$1,747.39146$155,191.01$1,228.60$518.80$1,747.39147$154,672.21$1,224.49$522.90$1,747.39148$154,149.30$1,220.35$527.04$1,747.39149$153,622.26$1,216.18$531.22$1,747.39150$153,091.04$1,211.97$535.42$1,747.39151$152,555.62$1,207.73$539.66$1,747.39152$152,015.96$1,203.46$543.93$1,747.39153$151,472.02$1,199.15$548.24$1,747.39154$150,923.79$1,194.81$552.58$1,747.39155$150,371.21$1,190.44$556.95$1,747.39156$149,814.25$1,186.03$561.36$1,747.39157$149,252.89$1,181.59$565.81$1,747.39158$148,687.08$1,177.11$570.29$1,747.39159$148,116.79$1,172.59$574.80$1,747.39160$147,541.99$1,168.04$579.35$1,747.39161$146,962.64$1,163.45$583.94$1,747.39162$146,378.70$1,158.83$588.56$1,747.39163$145,790.14$1,154.17$593.22$1,747.39164$145,196.91$1,149.48$597.92$1,747.39165$144,599.00$1,144.74$602.65$1,747.39166$143,996.35$1,139.97$607.42$1,747.39167$143,388.92$1,135.16$612.23$1,747.39168$142,776.69$1,130.32$617.08$1,747.39169$142,159.61$1,125.43$621.96$1,747.39170$141,537.65$1,120.51$626.89$1,747.39171$140,910.76$1,115.54$631.85$1,747.39172$140,278.91$1,110.54$636.85$1,747.39173$139,642.06$1,105.50$641.89$1,747.39174$139,000.17$1,100.42$646.98$1,747.39175$138,353.19$1,095.30$652.10$1,747.39176$137,701.10$1,090.13$657.26$1,747.39177$137,043.84$1,084.93$662.46$1,747.39178$136,381.37$1,079.69$667.71$1,747.39179$135,713.67$1,074.40$672.99$1,747.39180$135,040.67$1,069.07$678.32$1,747.39181$134,362.35$1,063.70$683.69$1,747.39182$133,678.66$1,058.29$689.10$1,747.39183$132,989.56$1,052.83$694.56$1,747.39184$132,295.00$1,047.34$700.06$1,747.39185$131,594.94$1,041.79$705.60$1,747.39186$130,889.34$1,036.21$711.19$1,747.39187$130,178.15$1,030.58$716.82$1,747.39188$129,461.34$1,024.90$722.49$1,747.39189$128,738.85$1,019.18$728.21$1,747.39190$128,010.63$1,013.42$733.98$1,747.39191$127,276.66$1,007.61$739.79$1,747.39192$126,536.87$1,001.75$745.64$1,747.39193$125,791.23$995.85$751.55$1,747.39194$125,039.68$989.90$757.50$1,747.39195$124,282.19$983.90$763.49$1,747.39196$123,518.69$977.86$769.54$1,747.39197$122,749.16$971.76$775.63$1,747.39198$121,973.53$965.62$781.77$1,747.39199$121,191.76$959.43$787.96$1,747.39200$120,403.80$953.20$794.20$1,747.39201$119,609.60$946.91$800.48$1,747.39202$118,809.12$940.57$806.82$1,747.39203$118,002.30$934.18$813.21$1,747.39204$117,189.09$927.75$819.65$1,747.39205$116,369.44$921.26$826.14$1,747.39206$115,543.31$914.72$832.68$1,747.39207$114,710.63$908.13$839.27$1,747.39208$113,871.37$901.48$845.91$1,747.39209$113,025.45$894.78$852.61$1,747.39210$112,172.85$888.04$859.36$1,747.39211$111,313.49$881.23$866.16$1,747.39212$110,447.33$874.37$873.02$1,747.39213$109,574.31$867.46$879.93$1,747.39214$108,694.38$860.50$886.90$1,747.39215$107,807.48$853.48$893.92$1,747.39216$106,913.56$846.40$900.99$1,747.39217$106,012.57$839.27$908.13$1,747.39218$105,104.44$832.08$915.32$1,747.39219$104,189.13$824.83$922.56$1,747.39220$103,266.56$817.53$929.87$1,747.39221$102,336.70$810.17$937.23$1,747.39222$101,399.47$802.75$944.65$1,747.39223$100,454.82$795.27$952.13$1,747.39224$99,502.70$787.73$959.66$1,747.39225$98,543.03$780.13$967.26$1,747.39226$97,575.77$772.47$974.92$1,747.39227$96,600.85$764.76$982.64$1,747.39228$95,618.22$756.98$990.42$1,747.39229$94,627.80$749.14$998.26$1,747.39230$93,629.54$741.23$1,006.16$1,747.39231$92,623.38$733.27$1,014.12$1,747.39232$91,609.26$725.24$1,022.15$1,747.39233$90,587.11$717.15$1,030.25$1,747.39234$89,556.86$708.99$1,038.40$1,747.39235$88,518.46$700.77$1,046.62$1,747.39236$87,471.84$692.49$1,054.91$1,747.39237$86,416.93$684.13$1,063.26$1,747.39238$85,353.67$675.72$1,071.68$1,747.39239$84,281.99$667.23$1,080.16$1,747.39240$83,201.83$658.68$1,088.71$1,747.39241$82,113.12$650.06$1,097.33$1,747.39242$81,015.79$641.37$1,106.02$1,747.39243$79,909.77$632.62$1,114.77$1,747.39244$78,795.00$623.79$1,123.60$1,747.39245$77,671.40$614.90$1,132.49$1,747.39246$76,538.90$605.93$1,141.46$1,747.39247$75,397.44$596.90$1,150.50$1,747.39248$74,246.94$587.79$1,159.61$1,747.39249$73,087.34$578.61$1,168.79$1,747.39250$71,918.55$569.36$1,178.04$1,747.39251$70,740.52$560.03$1,187.36$1,747.39252$69,553.15$550.63$1,196.76$1,747.39253$68,356.39$541.15$1,206.24$1,747.39254$67,150.15$531.61$1,215.79$1,747.39255$65,934.36$521.98$1,225.41$1,747.39256$64,708.95$512.28$1,235.11$1,747.39257$63,473.83$502.50$1,244.89$1,747.39258$62,228.94$492.65$1,254.75$1,747.39259$60,974.19$482.71$1,264.68$1,747.39260$59,709.51$472.70$1,274.69$1,747.39261$58,434.82$462.61$1,284.78$1,747.39262$57,150.04$452.44$1,294.96$1,747.39263$55,855.08$442.19$1,305.21$1,747.39264$54,549.87$431.85$1,315.54$1,747.39265$53,234.33$421.44$1,325.95$1,747.39266$51,908.38$410.94$1,336.45$1,747.39267$50,571.93$400.36$1,347.03$1,747.39268$49,224.89$389.70$1,357.70$1,747.39269$47,867.20$378.95$1,368.44$1,747.39270$46,498.75$368.12$1,379.28$1,747.39271$45,119.47$357.20$1,390.20$1,747.39272$43,729.28$346.19$1,401.20$1,747.39273$42,328.07$335.10$1,412.30$1,747.39274$40,915.78$323.92$1,423.48$1,747.39275$39,492.30$312.65$1,434.75$1,747.39276$38,057.55$301.29$1,446.10$1,747.39277$36,611.45$289.84$1,457.55$1,747.39278$35,153.90$278.30$1,469.09$1,747.39279$33,684.81$266.67$1,480.72$1,747.39280$32,204.08$254.95$1,492.44$1,747.39281$30,711.64$243.13$1,504.26$1,747.39282$29,207.38$231.23$1,516.17$1,747.39283$27,691.21$219.22$1,528.17$1,747.39284$26,163.04$207.12$1,540.27$1,747.39285$24,622.77$194.93$1,552.46$1,747.39286$23,070.31$182.64$1,564.75$1,747.39287$21,505.55$170.25$1,577.14$1,747.39288$19,928.41$157.77$1,589.63$1,747.39289$18,338.79$145.18$1,602.21$1,747.39290$16,736.58$132.50$1,614.90$1,747.39291$15,121.68$119.71$1,627.68$1,747.39292$13,494.00$106.83$1,640.57$1,747.39293$11,853.43$93.84$1,653.55$1,747.39294$10,199.88$80.75$1,666.64$1,747.39295$8,533.24$67.55$1,679.84$1,747.39296$6,853.40$54.26$1,693.14$1,747.39297$5,160.26$40.85$1,706.54$1,747.39298$3,453.72$27.34$1,720.05$1,747.39299$1,733.67$13.72$1,733.67$1,747.39300