| 6 Months | 9 Months | 12 Months | 15 Months | 18 Months | 21 Months | 24 Months | 27 Months | 30 Months | 33 Months | 36 Months | 39 Months | 42 Months | 45 Months | 48 Months | 51 Months | 54 Months | 57 Months | 60 Months | |||||||||||||||||||
Admin Lead-Time (Month) | Cum. Monthly Payments | % TL | Cum. Monthly Payments | % TL | Cum. Monthly Payments | % TL | Cum. Monthly Payments | % TL | Cum. Monthly Payments | % TL | Cum. Monthly Payments | % TL | Cum. Monthly Payments | % TL | Cum. Monthly Payments | % TL | Cum. Monthly Payments | % TL | Cum. Monthly Payments | % TL | Cum. Monthly Payments | % TL | Cum. Monthly Payments | % TL | Cum. Monthly Payments | % TL | Cum. Monthly Payments | % TL | Cum. Monthly Payments | % TL | Cum. Monthly Payments | % TL | Cum. Monthly Payments | % TL | Cum. Monthly Payments | % TL | Cum. Monthly Payments | % TL |
1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
3 | 0.7 | 0 | 1.1 | 0 | 1 | 0 | 0.8 | 0 | 0.5 | 0 | 0.3 | 0 | 0.3 | 0 | 0.2 | 0 | 0.3 | 0 | 0.2 | 0 | 0 | 0 | 0.1 | 0 | 0.1 | 0 | 0.1 | 0 | 0.1 | 0 | 0.1 | 0 | 0 | 0 | 0.1 | 0 | 0.1 | 0 |
4 | 22.2 | 35 | 6.7 | 14 | 3.9 | 0 | 2.9 | 0 | 2 | 0 | 1.5 | 9 | 1.2 | 5 | 0.8 | 0 | 0.7 | 0 | 0.6 | 0 | 0.6 | 0 | 0.6 | 0 | 0.4 | 0 | 0.2 | 0 | 0.3 | 0 | 0.4 | 0 | 0.3 | 0 | 0.2 | 0 | 0.3 | 0 |
5 | 59.7 | 32 | 18 | 35 | 9.1 | 30 | 5.9 | 20 | 4.3 | 30 | 3.2 | 23 | 2.5 | 18 | 1.9 | 14 | 1.6 | 10 | 1.2 | 8 | 1.1 | 4 | 1 | 2 | 0.8 | 2 | 0.7 | 0 | 0.6 | 0 | 0.6 | 0 | 0.5 | 0 | 0.4 | 0 | 0.3 | 0 |
6 | 100 | 0 | 36.4 | 34 | 17 | 35 | 10.2 | 33 | 7.1 | 38 | 5.4 | 37 | 4.1 | 30 | 3.3 | 24 | 2.8 | 20 | 2.1 | 17 | 1.9 | 14 | 1.7 | 10 | 1.4 | 8 | 1.2 | 6 | 1.1 | 5 | 0.9 | 4 | 0.8 | 2 | 0.8 | 1 | 0.7 | 0 |
7 | - | - | 59.5 | 29 | 28.7 | 35 | 16.4 | 35 | 11.1 | 34 | 8.2 | 36 | 6.3 | 39 | 4.9 | 35 | 4.1 | 30 | 3.3 | 27 | 2.9 | 24 | 2.5 | 18 | 2.1 | 16 | 1.8 | 12 | 1.6 | 10 | 1.4 | 9 | 1.3 | 8 | 1.1 | 6 | 1.1 | 3 |
8 | - | - | 81.8 | 18 | 43.4 | 32 | 24.9 | 35 | 16.3 | 35 | 11.6 | 34 | 8.7 | 35 | 6.8 | 38 | 5.6 | 40 | 4.6 | 38 | 3.9 | 30 | 3.5 | 26 | 3.1 | 23 | 2.5 | 20 | 2.1 | 18 | 1.9 | 15 | 1.9 | 14 | 1.6 | 12 | 1.4 | 10 |
9 | - | - | 100 | 0 | 60.2 | 27 | 35.5 | 33 | 22.7 | 35 | 16.1 | 35 | 11.9 | 34 | 9.2 | 34 | 7.5 | 37 | 6.1 | 37 | 5.3 | 39 | 4.6 | 34 | 3.9 | 30 | 3.4 | 26 | 3 | 24 | 2.5 | 22 | 2.4 | 18 | 2.2 | 17 | 1.9 | 15 |
10 | - | - | - | - | 76.5 | 18 | 47.9 | 30 | 31 | 34 | 21.5 | 35 | 15.7 | 35 | 12.1 | 34 | 9.7 | 33 | 7.9 | 35 | 6.7 | 37 | 5.8 | 39 | 5 | 38 | 4.2 | 32 | 3.9 | 30 | 3.2 | 27 | 3 | 24 | 2.7 | 22 | 2.4 | 20 |
11 | - | - | - | - | 89.1 | 7 | 61.2 | 26 | 40.3 | 32 | 28.1 | 34 | 20.4 | 35 | 15.5 | 35 | 12.4 | 34 | 9.9 | 33 | 8.4 | 35 | 7.3 | 37 | 6.2 | 38 | 5.3 | 40 | 4.8 | 36 | 4.1 | 32 | 3.7 | 30 | 3.3 | 27 | 3.1 | 25 |
12 | - | - | - | - | 100 | 0 | 74.2 | 18 | 50.9 | 29 | 35.6 | 33 | 25.7 | 35 | 19.6 | 35 | 15.4 | 35 | 12.3 | 34 | 10.3 | 34 | 8.9 | 35 | 7.5 | 36 | 6.6 | 38 | 5.7 | 39 | 5 | 39 | 4.6 | 35 | 4 | 33 | 3.7 | 30 |
13 | - | - | - | - | - | - | 85.3 | 9 | 61.6 | 24 | 44.1 | 30 | 31.9 | 33 | 24.2 | 35 | 18.8 | 35 | 15.1 | 35 | 12.6 | 34 | 10.7 | 34 | 9.1 | 34 | 7.8 | 36 | 7 | 37 | 6 | 38 | 5.6 | 40 | 4.9 | 38 | 4.5 | 35 |
14 | - | - | - | - | - | - | 93 | 3 | 72.3 | 18 | 53.1 | 28 | 38.9 | 32 | 29.6 | 34 | 23 | 35 | 18.3 | 35 | 15.2 | 35 | 12.8 | 34 | 10.8 | 34 | 9.3 | 33 | 8.3 | 35 | 7.1 | 36 | 6.4 | 38 | 5.9 | 39 | 5.2 | 40 |
15 | - | - | - | - | - | - | 100 | 0 | 81.5 | 10 | 62.3 | 24 | 46.6 | 29 | 35.5 | 32 | 27.6 | 34 | 21.9 | 35 | 18 | 35 | 15.2 | 35 | 12.7 | 34 | 11.1 | 34 | 9.6 | 33 | 8.4 | 35 | 8.4 | 36 | 6.8 | 37 | 6.2 | 38 |
16 | - | - | - | - | - | - | - | - | 88.8 | 5 | 71.4 | 18 | 54.4 | 27 | 41.8 | 31 | 32.6 | 33 | 25.9 | 34 | 21.3 | 35 | 17.8 | 35 | 15 | 35 | 12.4 | 34 | 11.3 | 34 | 9.7 | 33 | 6.8 | 34 | 7.8 | 35 | 7.1 | 36 |
17 | - | - | - | - | - | - | - | - | 95.2 | 2 | 79.6 | 11 | 62.4 | 22 | 48.7 | 29 | 38.1 | 31 | 30.3 | 33 | 24.8 | 35 | 20.7 | 35 | 17.4 | 35 | 14.8 | 35 | 12.8 | 34 | 11 | 34 | 10.1 | 33 | 9.7 | 33 | 8.2 | 35 |
18 | - | - | - | - | - | - | - | - | 100 | 0 | 86.6 | 7 | 70.4 | 18 | 55.7 | 27 | 44.2 | 30 | 35.2 | 32 | 28.7 | 34 | 23.8 | 35 | 19.9 | 35 | 17.1 | 35 | 14.9 | 35 | 12.7 | 34 | 11.5 | 34 | 8.4 | 33 | 9.1 | 33 |
19 | - | - | - | - | - | - | - | - | - | - | 92.1 | 3 | 77.6 | 12 | 62.9 | 22 | 50.3 | 28 | 40.4 | 31 | 33.1 | 33 | 27.3 | 34 | 23 | 35 | 19.5 | 35 | 16.9 | 35 | 14.3 | 35 | 13 | 34 | 11.4 | 34 | 10.4 | 33 |
20 | - | - | - | - | - | - | - | - | - | - | 95.9 | 1 | 84 | 7 | 69.9 | 18 | 56.7 | 26 | 45.9 | 29 | 37.6 | 32 | 31.1 | 33 | 26 | 34 | 22.1 | 35 | 19.2 | 35 | 16.2 | 35 | 14.6 | 35 | 12.9 | 34 | 11.7 | 34 |
21 | - | - | - | - | - | - | - | - | - | - | 100 | 0 | 89.4 | 4 | 76.4 | 13 | 63 | 22 | 51.6 | 28 | 42.4 | 30 | 35.2 | 32 | 29.7 | 34 | 25 | 34 | 21.6 | 35 | 18.2 | 35 | 16.5 | 35 | 14.6 | 35 | 13.1 | 35 |
22 | - | - | - | - | - | - | - | - | - | - | - | - | 93.5 | 2 | 82.4 | 8 | 69.4 | 18 | 57.4 | 25 | 47.6 | 29 | 39.6 | 32 | 33.2 | 33 | 28.2 | 34 | 24.2 | 35 | 20.3 | 35 | 18.6 | 35 | 16.2 | 35 | 14.6 | 35 |
23 | - | - | - | - | - | - | - | - | - | - | - | - | 96.3 | 1 | 87.5 | 5 | 75.3 | 13 | 63.2 | 22 | 52.7 | 27 | 44.2 | 29 | 37.3 | 32 | 31.5 | 33 | 27.2 | 34 | 22.8 | 35 | 20.6 | 35 | 18.1 | 35 | 16.3 | 35 |
24 | - | - | - | - | - | - | - | - | - | - | - | - | 100 | 0 | 91.7 | 2 | 80.7 | 9 | 68.8 | 18 | 58.1 | 25 | 48.9 | 28 | 41.3 | 30 | 35.1 | 32 | 30.3 | 33 | 25.2 | 34 | 22.9 | 35 | 20.2 | 35 | 17.9 | 35 |
25 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 94.8 | 1 | 85.6 | 6 | 74.3 | 14 | 63.5 | 22 | 53.8 | 27 | 45.6 | 29 | 38.9 | 31 | 33.4 | 33 | 27.9 | 33 | 25.4 | 35 | 22.2 | 35 | 19.8 | 35 |
26 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 97.1 | 1 | 89.6 | 3 | 79.2 | 10 | 68.7 | 18 | 58.8 | 24 | 50.1 | 28 | 42.8 | 30 | 36.9 | 32 | 30.8 | 33 | 27.9 | 34 | 24.5 | 34 | 21.9 | 35 |
27 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 100 | 0 | 92.9 | 2 | 83.8 | 7 | 73.6 | 14 | 63.8 | 21 | 54.6 | 26 | 46.9 | 28 | 40.6 | 31 | 33.7 | 32 | 30.8 | 33 | 26.9 | 34 | 23.9 | 35 |
28 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 95.5 | 1 | 87.7 | 4 | 78.4 | 11 | 68.5 | 18 | 59.2 | 23 | 51.1 | 27 | 44.4 | 30 | 37 | 31 | 33.7 | 32 | 29.5 | 33 | 26.2 | 34 |
29 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 97.2 | 1 | 91.1 | 2 | 82.7 | 7 | 73.1 | 14 | 63.7 | 22 | 55.3 | 26 | 48 | 28 | 40.3 | 30 | 36.6 | 32 | 32.2 | 33 | 28.7 | 33 |
30 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 100 | 0 | 93.8 | 1 | 86.4 | 5 | 77.5 | 11 | 68.1 | 18 | 59.5 | 24 | 52.1 | 27 | 43.3 | 29 | 39.9 | 31 | 35.1 | 32 | 31.2 | 33 |
31 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 95.9 | 1 | 89.7 | 3 | 81.5 | 9 | 72.6 | 14 | 63.7 | 22 | 55.9 | 26 | 48.4 | 28 | 43.2 | 30 | 38 | 32 | 33.8 | 32 |
32 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 97.5 | 0 | 92.4 | 2 | 85.1 | 6 | 76.5 | 11 | 67.8 | 18 | 60.1 | 23 | 50.9 | 27 | 46.5 | 29 | 41 | 31 | 36.5 | 31 |
33 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 100 | 0 | 94.8 | 1 | 88.3 | 3 | 80.3 | 9 | 71.8 | 15 | 63.9 | 20 | 54.4 | 26 | 50 | 28 | 44.1 | 29 | 39.4 | 31 |
34 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 96.6 | 1 | 91.2 | 2 | 84 | 6 | 75.8 | 12 | 67.7 | 18 | 58.2 | 23 | 53.5 | 27 | 47.4 | 28 | 42.4 | 30 |
35 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 97.8 | 0 | 93.5 | 2 | 87 | 4 | 79.4 | 9 | 71.6 | 15 | 61.8 | 20 | 57 | 26 | 50.7 | 27 | 45.3 | 29 |
36 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 100 | 0 | 95.3 | 1 | 89.8 | 3 | 82.7 | 6 | 75.3 | 13 | 65.5 | 18 | 60.5 | 22 | 54 | 26 | 48.3 | 28 |
37 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 96.9 | 1 | 92.2 | 2 | 85.7 | 4 | 78.6 | 9 | 69.1 | 15 | 64.1 | 20 | 57.3 | 24 | 51.6 | 27 |
38 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 98 | 0 | 94.3 | 1 | 88.5 | 3 | 82 | 7 | 72.6 | 13 | 67.5 | 18 | 60.6 | 22 | 54.6 | 26 |
39 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 100 | 0 | 95.9 | 1 | 90.9 | 2 | 84.8 | 6 | 76 | 10 | 71 | 15 | 64 | 20 | 57.8 | 24 |
40 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 97.1 | 1 | 92.9 | 2 | 87.6 | 4 | 79.1 | 8 | 74.2 | 13 | 67.3 | 18 | 61.1 | 22 |
41 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 98.3 | 0 | 94.5 | 1 | 89.9 | 3 | 82.1 | 6 | 77.3 | 10 | 70.5 | 16 | 64.3 | 20 |
42 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 100 | 0 | 96.1 | 1 | 92 | 2 | 84.9 | 4 | 80.3 | 8 | 73.5 | 13 | 67.3 | 18 |
43 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 97.2 | 1 | 93.8 | 2 | 87.3 | 3 | 83 | 6 | 76.6 | 10 | 70.3 | 16 |
44 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 98.1 | 0 | 95.4 | 1 | 89.7 | 2 | 85.6 | 5 | 79.4 | 9 | 73.4 | 13 |
45 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 100 | 0 | 96.6 | 1 | 91.6 | 2 | 88 | 3 | 82.1 | 7 | 76.2 | 11 |
46 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 97.7 | 1 | 93.4 | 1 | 90 | 2 | 84.5 | 6 | 78.8 | 9 |
47 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 98.4 | 0 | 94.9 | 1 | 92 | 2 | 86.8 | 4 | 81.5 | 7 |
48 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 100 | 0 | 96.3 | 1 | 93.4 | 1 | 88.8 | 3 | 83.9 | 6 |
49 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 97.4 | 0 | 94.9 | 1 | 90.7 | 2 | 86.2 | 4 |
50 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 98.3 | 0 | 96.1 | 1 | 92.3 | 2 | 88.2 | 3 |
51 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 100 | 0 | 97.2 | 1 | 93.8 | 1 | 90 | 2 |
52 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 97.9 | 0 | 95 | 1 | 91.8 | 2 |
53 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 98.7 | 0 | 96.1 | 1 | 93.2 | 1 |
54 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 100 | 0 | 97 | 0 | 94.6 | 1 |
55 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 97.8 | 0 | 95.6 | 1 |
56 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 98.4 | 0 | 96.6 | 1 |
57 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 100 | 0 | 97.6 | 0 |
58 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 98.2 | 0 |
59 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 98.9 | 0 |
60 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 100 | 0 |