לוח סילוקין ריבית משתנה
סכום 200,000.00 חזרה אל אתר המשכנתא המרכזי
תקופה בשנים 20
מספר תשלומים 240
ריבית התחלתית 4% עולה כל 5 שנים ב- 1%
מספר תשלום תאריך תשלום גובה הריבית יתרת פתיחה תשלום קרן ריבית יתרת סגירה תשלום ריבית מצטבר
1 ספט-16 4% 200,000.00 1,211.96 545.29 666.67 199,454.71 666.67
2 אוק-16 4% 199,454.71 1,211.96 547.11 664.85 198,907.59 1,331.52
3 נוב-16 4% 198,907.59 1,211.96 548.94 663.03 198,358.66 1,994.54
4 דצמ-16 4% 198,358.66 1,211.96 550.77 661.2 197,807.89 2,655.74
5 ינו-17 4% 197,807.89 1,211.96 552.6 659.36 197,255.29 3,315.10
6 פבר-17 4% 197,255.29 1,211.96 554.44 657.52 196,700.85 3,972.61
7 מרץ-17 4% 196,700.85 1,211.96 556.29 655.67 196,144.56 4,628.28
8 אפר-17 4% 196,144.56 1,211.96 558.15 653.82 195,586.41 5,282.10
9 מאי-17 4% 195,586.41 1,211.96 560.01 651.95 195,026.41 5,934.05
10 יונ-17 4% 195,026.41 1,211.96 561.87 650.09 194,464.53 6,584.14
11 יול-17 4% 194,464.53 1,211.96 563.75 648.22 193,900.79 7,232.36
12 אוג-17 4% 193,900.79 1,211.96 565.62 646.34 193,335.16 7,878.69
13 ספט-17 4% 193,335.16 1,211.96 567.51 644.45 192,767.65 8,523.14
14 אוק-17 4% 192,767.65 1,211.96 569.4 642.56 192,198.25 9,165.70
15 נוב-17 4% 192,198.25 1,211.96 571.3 640.66 191,626.95 9,806.36
16 דצמ-17 4% 191,626.95 1,211.96 573.2 638.76 191,053.75 10,445.12
17 ינו-18 4% 191,053.75 1,211.96 575.11 636.85 190,478.63 11,081.96
18 פבר-18 4% 190,478.63 1,211.96 577.03 634.93 189,901.60 11,716.89
19 מרץ-18 4% 189,901.60 1,211.96 578.96 633.01 189,322.65 12,349.90
20 אפר-18 4% 189,322.65 1,211.96 580.89 631.08 188,741.76 12,980.97
21 מאי-18 4% 188,741.76 1,211.96 582.82 629.14 188,158.94 13,610.11
22 יונ-18 4% 188,158.94 1,211.96 584.76 627.2 187,574.18 14,237.31
23 יול-18 4% 187,574.18 1,211.96 586.71 625.25 186,987.46 14,862.56
24 אוג-18 4% 186,987.46 1,211.96 588.67 623.29 186,398.79 15,485.85
25 ספט-18 4% 186,398.79 1,211.96 590.63 621.33 185,808.16 16,107.18
26 אוק-18 4% 185,808.16 1,211.96 592.6 619.36 185,215.56 16,726.54
27 נוב-18 4% 185,215.56 1,211.96 594.58 617.39 184,620.99 17,343.92
28 דצמ-18 4% 184,620.99 1,211.96 596.56 615.4 184,024.43 17,959.33
29 ינו-19 4% 184,024.43 1,211.96 598.55 613.41 183,425.88 18,572.74
30 פבר-19 4% 183,425.88 1,211.96 600.54 611.42 182,825.34 19,184.16
31 מרץ-19 4% 182,825.34 1,211.96 602.54 609.42 182,222.80 19,793.58
32 אפר-19 4% 182,222.80 1,211.96 604.55 607.41 181,618.25 20,400.99
33 מאי-19 4% 181,618.25 1,211.96 606.57 605.39 181,011.68 21,006.38
34 יונ-19 4% 181,011.68 1,211.96 608.59 603.37 180,403.09 21,609.76
35 יול-19 4% 180,403.09 1,211.96 610.62 601.34 179,792.48 22,211.10
36 אוג-19 4% 179,792.48 1,211.96 612.65 599.31 179,179.82 22,810.41
37 ספט-19 4% 179,179.82 1,211.96 614.69 597.27 178,565.13 23,407.67
38 אוק-19 4% 178,565.13 1,211.96 616.74 595.22 177,948.39 24,002.89
39 נוב-19 4% 177,948.39 1,211.96 618.8 593.16 177,329.59 24,596.05
40 דצמ-19 4% 177,329.59 1,211.96 620.86 591.1 176,708.72 25,187.15
41 ינו-20 4% 176,708.72 1,211.96 622.93 589.03 176,085.79 25,776.18
42 פבר-20 4% 176,085.79 1,211.96 625.01 586.95 175,460.78 26,363.13
43 מרץ-20 4% 175,460.78 1,211.96 627.09 584.87 174,833.69 26,948.00
44 אפר-20 4% 174,833.69 1,211.96 629.18 582.78 174,204.51 27,530.78
45 מאי-20 4% 174,204.51 1,211.96 631.28 580.68 173,573.23 28,111.46
46 יונ-20 4% 173,573.23 1,211.96 633.38 578.58 172,939.85 28,690.04
47 יול-20 4% 172,939.85 1,211.96 635.49 576.47 172,304.35 29,266.51
48 אוג-20 4% 172,304.35 1,211.96 637.61 574.35 171,666.74 29,840.85
49 ספט-20 4% 171,666.74 1,211.96 639.74 572.22 171,027.00 30,413.08
50 אוק-20 4% 171,027.00 1,211.96 641.87 570.09 170,385.13 30,983.17
51 נוב-20 4% 170,385.13 1,211.96 644.01 567.95 169,741.12 31,551.12
52 דצמ-20 4% 169,741.12 1,211.96 646.16 565.8 169,094.97 32,116.92
53 ינו-21 4% 169,094.97 1,211.96 648.31 563.65 168,446.66 32,680.57
54 פבר-21 4% 168,446.66 1,211.96 650.47 561.49 167,796.18 33,242.06
55 מרץ-21 4% 167,796.18 1,211.96 652.64 559.32 167,143.54 33,801.38
56 אפר-21 4% 167,143.54 1,211.96 654.82 557.15 166,488.73 34,358.52
57 מאי-21 4% 166,488.73 1,211.96 657 554.96 165,831.73 34,913.49
58 יונ-21 4% 165,831.73 1,211.96 659.19 552.77 165,172.54 35,466.26
59 יול-21 4% 165,172.54 1,211.96 661.39 550.58 164,511.16 36,016.83
60 אוג-21 4% 164,511.16 1,211.96 663.59 548.37 163,847.57 36,565.21
61 ספט-21 5% 163,847.57 1,295.70 613 682.7 163,234.57 37,247.90
62 אוק-21 5% 163,234.57 1,295.70 615.55 680.14 162,619.02 37,928.05
63 נוב-21 5% 162,619.02 1,295.70 618.12 677.58 162,000.90 38,605.63
64 דצמ-21 5% 162,000.90 1,295.70 620.69 675 161,380.21 39,280.63
65 ינו-22 5% 161,380.21 1,295.70 623.28 672.42 160,756.93 39,953.05
66 פבר-22 5% 160,756.93 1,295.70 625.88 669.82 160,131.05 40,622.87
67 מרץ-22 5% 160,131.05 1,295.70 628.48 667.21 159,502.57 41,290.08
68 אפר-22 5% 159,502.57 1,295.70 631.1 664.59 158,871.47 41,954.68
69 מאי-22 5% 158,871.47 1,295.70 633.73 661.96 158,237.74 42,616.64
70 יונ-22 5% 158,237.74 1,295.70 636.37 659.32 157,601.36 43,275.96
71 יול-22 5% 157,601.36 1,295.70 639.02 656.67 156,962.34 43,932.64
72 אוג-22 5% 156,962.34 1,295.70 641.69 654.01 156,320.65 44,586.65
73 ספט-22 5% 156,320.65 1,295.70 644.36 651.34 155,676.29 45,237.98
74 אוק-22 5% 155,676.29 1,295.70 647.04 648.65 155,029.25 45,886.63
75 נוב-22 5% 155,029.25 1,295.70 649.74 645.96 154,379.51 46,532.59
76 דצמ-22 5% 154,379.51 1,295.70 652.45 643.25 153,727.06 47,175.84
77 ינו-23 5% 153,727.06 1,295.70 655.17 640.53 153,071.89 47,816.37
78 פבר-23 5% 153,071.89 1,295.70 657.9 637.8 152,414.00 48,454.16
79 מרץ-23 5% 152,414.00 1,295.70 660.64 635.06 151,753.36 49,089.22
80 אפר-23 5% 151,753.36 1,295.70 663.39 632.31 151,089.97 49,721.53
81 מאי-23 5% 151,089.97 1,295.70 666.15 629.54 150,423.81 50,351.07
82 יונ-23 5% 150,423.81 1,295.70 668.93 626.77 149,754.88 50,977.84
83 יול-23 5% 149,754.88 1,295.70 671.72 623.98 149,083.16 51,601.81
84 אוג-23 5% 149,083.16 1,295.70 674.52 621.18 148,408.65 52,222.99
85 ספט-23 5% 148,408.65 1,295.70 677.33 618.37 147,731.32 52,841.36
86 אוק-23 5% 147,731.32 1,295.70 680.15 615.55 147,051.17 53,456.91
87 נוב-23 5% 147,051.17 1,295.70 682.98 612.71 146,368.19 54,069.62
88 דצמ-23 5% 146,368.19 1,295.70 685.83 609.87 145,682.36 54,679.49
89 ינו-24 5% 145,682.36 1,295.70 688.69 607.01 144,993.68 55,286.50
90 פבר-24 5% 144,993.68 1,295.70 691.56 604.14 144,302.12 55,890.64
91 מרץ-24 5% 144,302.12 1,295.70 694.44 601.26 143,607.68 56,491.90
92 אפר-24 5% 143,607.68 1,295.70 697.33 598.37 142,910.35 57,090.27
93 מאי-24 5% 142,910.35 1,295.70 700.24 595.46 142,210.12 57,685.73
94 יונ-24 5% 142,210.12 1,295.70 703.15 592.54 141,506.96 58,278.27
95 יול-24 5% 141,506.96 1,295.70 706.08 589.61 140,800.88 58,867.88
96 אוג-24 5% 140,800.88 1,295.70 709.03 586.67 140,091.85 59,454.55
97 ספט-24 5% 140,091.85 1,295.70 711.98 583.72 139,379.87 60,038.27
98 אוק-24 5% 139,379.87 1,295.70 714.95 580.75 138,664.92 60,619.02
99 נוב-24 5% 138,664.92 1,295.70 717.93 577.77 137,947.00 61,196.79
100 דצמ-24 5% 137,947.00 1,295.70 720.92 574.78 137,226.08 61,771.57
101 ינו-25 5% 137,226.08 1,295.70 723.92 571.78 136,502.16 62,343.34
102 פבר-25 5% 136,502.16 1,295.70 726.94 568.76 135,775.22 62,912.10
103 מרץ-25 5% 135,775.22 1,295.70 729.97 565.73 135,045.26 63,477.83
104 אפר-25 5% 135,045.26 1,295.70 733.01 562.69 134,312.25 64,040.52
105 מאי-25 5% 134,312.25 1,295.70 736.06 559.63 133,576.19 64,600.15
106 יונ-25 5% 133,576.19 1,295.70 739.13 556.57 132,837.06 65,156.72
107 יול-25 5% 132,837.06 1,295.70 742.21 553.49 132,094.85 65,710.21
108 אוג-25 5% 132,094.85 1,295.70 745.3 550.4 131,349.55 66,260.60
109 ספט-25 5% 131,349.55 1,295.70 748.41 547.29 130,601.15 66,807.89
110 אוק-25 5% 130,601.15 1,295.70 751.52 544.17 129,849.62 67,352.07
111 נוב-25 5% 129,849.62 1,295.70 754.66 541.04 129,094.96 67,893.11
112 דצמ-25 5% 129,094.96 1,295.70 757.8 537.9 128,337.16 68,431.00
113 ינו-26 5% 128,337.16 1,295.70 760.96 534.74 127,576.21 68,965.74
114 פבר-26 5% 127,576.21 1,295.70 764.13 531.57 126,812.08 69,497.31
115 מרץ-26 5% 126,812.08 1,295.70 767.31 528.38 126,044.77 70,025.69
116 אפר-26 5% 126,044.77 1,295.70 770.51 525.19 125,274.26 70,550.88
117 מאי-26 5% 125,274.26 1,295.70 773.72 521.98 124,500.54 71,072.85
118 יונ-26 5% 124,500.54 1,295.70 776.94 518.75 123,723.59 71,591.61
119 יול-26 5% 123,723.59 1,295.70 780.18 515.51 122,943.41 72,107.12
120 אוג-26 5% 122,943.41 1,295.70 783.43 512.26 122,159.98 72,619.38
121 ספט-26 6% 122,159.98 1,356.23 745.43 610.8 121,414.55 73,230.18
122 אוק-26 6% 121,414.55 1,356.23 749.15 607.07 120,665.40 73,837.26
123 נוב-26 6% 120,665.40 1,356.23 752.9 603.33 119,912.50 74,440.58
124 דצמ-26 6% 119,912.50 1,356.23 756.66 599.56 119,155.84 75,040.15
125 ינו-27 6% 119,155.84 1,356.23 760.45 595.78 118,395.39 75,635.93
126 פבר-27 6% 118,395.39 1,356.23 764.25 591.98 117,631.14 76,227.90
127 מרץ-27 6% 117,631.14 1,356.23 768.07 588.16 116,863.07 76,816.06
128 אפר-27 6% 116,863.07 1,356.23 771.91 584.32 116,091.16 77,400.37
129 מאי-27 6% 116,091.16 1,356.23 775.77 580.46 115,315.39 77,980.83
130 יונ-27 6% 115,315.39 1,356.23 779.65 576.58 114,535.74 78,557.41
131 יול-27 6% 114,535.74 1,356.23 783.55 572.68 113,752.19 79,130.09
132 אוג-27 6% 113,752.19 1,356.23 787.47 568.76 112,964.73 79,698.85
133 ספט-27 6% 112,964.73 1,356.23 791.4 564.82 112,173.32 80,263.67
134 אוק-27 6% 112,173.32 1,356.23 795.36 560.87 111,377.96 80,824.54
135 נוב-27 6% 111,377.96 1,356.23 799.34 556.89 110,578.63 81,381.43
136 דצמ-27 6% 110,578.63 1,356.23 803.33 552.89 109,775.29 81,934.32
137 ינו-28 6% 109,775.29 1,356.23 807.35 548.88 108,967.94 82,483.20
138 פבר-28 6% 108,967.94 1,356.23 811.39 544.84 108,156.56 83,028.04
139 מרץ-28 6% 108,156.56 1,356.23 815.44 540.78 107,341.11 83,568.82
140 אפר-28 6% 107,341.11 1,356.23 819.52 536.71 106,521.59 84,105.52
141 מאי-28 6% 106,521.59 1,356.23 823.62 532.61 105,697.98 84,638.13
142 יונ-28 6% 105,697.98 1,356.23 827.74 528.49 104,870.24 85,166.62
143 יול-28 6% 104,870.24 1,356.23 831.88 524.35 104,038.36 85,690.97
144 אוג-28 6% 104,038.36 1,356.23 836.03 520.19 103,202.33 86,211.16
145 ספט-28 6% 103,202.33 1,356.23 840.21 516.01 102,362.12 86,727.18
146 אוק-28 6% 102,362.12 1,356.23 844.42 511.81 101,517.70 87,238.99
147 נוב-28 6% 101,517.70 1,356.23 848.64 507.59 100,669.06 87,746.58
148 דצמ-28 6% 100,669.06 1,356.23 852.88 503.35 99,816.18 88,249.92
149 ינו-29 6% 99,816.18 1,356.23 857.15 499.08 98,959.04 88,749.00
150 פבר-29 6% 98,959.04 1,356.23 861.43 494.8 98,097.60 89,243.80
151 מרץ-29 6% 98,097.60 1,356.23 865.74 490.49 97,231.87 89,734.28
152 אפר-29 6% 97,231.87 1,356.23 870.07 486.16 96,361.80 90,220.44
153 מאי-29 6% 96,361.80 1,356.23 874.42 481.81 95,487.38 90,702.25
154 יונ-29 6% 95,487.38 1,356.23 878.79 477.44 94,608.59 91,179.69
155 יול-29 6% 94,608.59 1,356.23 883.18 473.04 93,725.41 91,652.73
156 אוג-29 6% 93,725.41 1,356.23 887.6 468.63 92,837.81 92,121.36
157 ספט-29 6% 92,837.81 1,356.23 892.04 464.19 91,945.77 92,585.55
158 אוק-29 6% 91,945.77 1,356.23 896.5 459.73 91,049.28 93,045.28
159 נוב-29 6% 91,049.28 1,356.23 900.98 455.25 90,148.30 93,500.52
160 דצמ-29 6% 90,148.30 1,356.23 905.48 450.74 89,242.81 93,951.27
161 ינו-30 6% 89,242.81 1,356.23 910.01 446.21 88,332.80 94,397.48
162 פבר-30 6% 88,332.80 1,356.23 914.56 441.66 87,418.24 94,839.14
163 מרץ-30 6% 87,418.24 1,356.23 919.14 437.09 86,499.10 95,276.24
164 אפר-30 6% 86,499.10 1,356.23 923.73 432.5 85,575.37 95,708.73
165 מאי-30 6% 85,575.37 1,356.23 928.35 427.88 84,647.02 96,136.61
166 יונ-30 6% 84,647.02 1,356.23 932.99 423.24 83,714.03 96,559.84
167 יול-30 6% 83,714.03 1,356.23 937.66 418.57 82,776.37 96,978.41
168 אוג-30 6% 82,776.37 1,356.23 942.34 413.88 81,834.03 97,392.29
169 ספט-30 6% 81,834.03 1,356.23 947.06 409.17 80,886.97 97,801.46
170 אוק-30 6% 80,886.97 1,356.23 951.79 404.43 79,935.18 98,205.90
171 נוב-30 6% 79,935.18 1,356.23 956.55 399.68 78,978.63 98,605.58
172 דצמ-30 6% 78,978.63 1,356.23 961.33 394.89 78,017.30 99,000.47
173 ינו-31 6% 78,017.30 1,356.23 966.14 390.09 77,051.16 99,390.56
174 פבר-31 6% 77,051.16 1,356.23 970.97 385.26 76,080.19 99,775.81
175 מרץ-31 6% 76,080.19 1,356.23 975.83 380.4 75,104.36 100,156.21
176 אפר-31 6% 75,104.36 1,356.23 980.7 375.52 74,123.66 100,531.73
177 מאי-31 6% 74,123.66 1,356.23 985.61 370.62 73,138.05 100,902.35
178 יונ-31 6% 73,138.05 1,356.23 990.54 365.69 72,147.52 101,268.04
179 יול-31 6% 72,147.52 1,356.23 995.49 360.74 71,152.03 101,628.78
180 אוג-31 6% 71,152.03 1,356.23 1,000.47 355.76 70,151.56 101,984.54
181 ספט-31 7% 70,151.56 1,389.08 979.87 409.22 69,171.69 102,393.76
182 אוק-31 7% 69,171.69 1,389.08 985.58 403.5 68,186.11 102,797.26
183 נוב-31 7% 68,186.11 1,389.08 991.33 397.75 67,194.78 103,195.01
184 דצמ-31 7% 67,194.78 1,389.08 997.12 391.97 66,197.66 103,586.98
185 ינו-32 7% 66,197.66 1,389.08 1,002.93 386.15 65,194.73 103,973.13
186 פבר-32 7% 65,194.73 1,389.08 1,008.78 380.3 64,185.95 104,353.44
187 מרץ-32 7% 64,185.95 1,389.08 1,014.67 374.42 63,171.28 104,727.85
188 אפר-32 7% 63,171.28 1,389.08 1,020.59 368.5 62,150.70 105,096.35
189 מאי-32 7% 62,150.70 1,389.08 1,026.54 362.55 61,124.16 105,458.90
190 יונ-32 7% 61,124.16 1,389.08 1,032.53 356.56 60,091.63 105,815.46
191 יול-32 7% 60,091.63 1,389.08 1,038.55 350.53 59,053.08 106,165.99
192 אוג-32 7% 59,053.08 1,389.08 1,044.61 344.48 58,008.47 106,510.47
193 ספט-32 7% 58,008.47 1,389.08 1,050.70 338.38 56,957.77 106,848.85
194 אוק-32 7% 56,957.77 1,389.08 1,056.83 332.25 55,900.94 107,181.10
195 נוב-32 7% 55,900.94 1,389.08 1,063.00 326.09 54,837.94 107,507.19
196 דצמ-32 7% 54,837.94 1,389.08 1,069.20 319.89 53,768.74 107,827.08
197 ינו-33 7% 53,768.74 1,389.08 1,075.43 313.65 52,693.31 108,140.73
198 פבר-33 7% 52,693.31 1,389.08 1,081.71 307.38 51,611.60 108,448.11
199 מרץ-33 7% 51,611.60 1,389.08 1,088.02 301.07 50,523.58 108,749.18
200 אפר-33 7% 50,523.58 1,389.08 1,094.36 294.72 49,429.22 109,043.90
201 מאי-33 7% 49,429.22 1,389.08 1,100.75 288.34 48,328.47 109,332.24
202 יונ-33 7% 48,328.47 1,389.08 1,107.17 281.92 47,221.30 109,614.15
203 יול-33 7% 47,221.30 1,389.08 1,113.63 275.46 46,107.68 109,889.61
204 אוג-33 7% 46,107.68 1,389.08 1,120.12 268.96 44,987.55 110,158.57
205 ספט-33 7% 44,987.55 1,389.08 1,126.66 262.43 43,860.89 110,421.00
206 אוק-33 7% 43,860.89 1,389.08 1,133.23 255.86 42,727.66 110,676.85
207 נוב-33 7% 42,727.66 1,389.08 1,139.84 249.24 41,587.82 110,926.10
208 דצמ-33 7% 41,587.82 1,389.08 1,146.49 242.6 40,441.33 111,168.69
209 ינו-34 7% 40,441.33 1,389.08 1,153.18 235.91 39,288.16 111,404.60
210 פבר-34 7% 39,288.16 1,389.08 1,159.90 229.18 38,128.25 111,633.78
211 מרץ-34 7% 38,128.25 1,389.08 1,166.67 222.41 36,961.58 111,856.20
212 אפר-34 7% 36,961.58 1,389.08 1,173.48 215.61 35,788.11 112,071.81
213 מאי-34 7% 35,788.11 1,389.08 1,180.32 208.76 34,607.79 112,280.57
214 יונ-34 7% 34,607.79 1,389.08 1,187.21 201.88 33,420.58 112,482.45
215 יול-34 7% 33,420.58 1,389.08 1,194.13 194.95 32,226.45 112,677.40
216 אוג-34 7% 32,226.45 1,389.08 1,201.10 187.99 31,025.35 112,865.39
217 ספט-34 7% 31,025.35 1,389.08 1,208.10 180.98 29,817.25 113,046.37
218 אוק-34 7% 29,817.25 1,389.08 1,215.15 173.93 28,602.10 113,220.30
219 נוב-34 7% 28,602.10 1,389.08 1,222.24 166.85 27,379.86 113,387.15
220 דצמ-34 7% 27,379.86 1,389.08 1,229.37 159.72 26,150.49 113,546.87
221 ינו-35 7% 26,150.49 1,389.08 1,236.54 152.54 24,913.95 113,699.41
222 פבר-35 7% 24,913.95 1,389.08 1,243.75 145.33 23,670.19 113,844.74
223 מרץ-35 7% 23,670.19 1,389.08 1,251.01 138.08 22,419.18 113,982.82
224 אפר-35 7% 22,419.18 1,389.08 1,258.31 130.78 21,160.88 114,113.60
225 מאי-35 7% 21,160.88 1,389.08 1,265.65 123.44 19,895.23 114,237.04
226 יונ-35 7% 19,895.23 1,389.08 1,273.03 116.06 18,622.20 114,353.09
227 יול-35 7% 18,622.20 1,389.08 1,280.46 108.63 17,341.75 114,461.72
228 אוג-35 7% 17,341.75 1,389.08 1,287.92 101.16 16,053.82 114,562.88
229 ספט-35 7% 16,053.82 1,389.08 1,295.44 93.65 14,758.38 114,656.53
230 אוק-35 7% 14,758.38 1,389.08 1,302.99 86.09 13,455.39 114,742.62
231 נוב-35 7% 13,455.39 1,389.08 1,310.60 78.49 12,144.79 114,821.11
232 דצמ-35 7% 12,144.79 1,389.08 1,318.24 70.84 10,826.55 114,891.95
233 ינו-36 7% 10,826.55 1,389.08 1,325.93 63.15 9,500.62 114,955.11
234 פבר-36 7% 9,500.62 1,389.08 1,333.66 55.42 8,166.96 115,010.53
235 מרץ-36 7% 8,166.96 1,389.08 1,341.44 47.64 6,825.52 115,058.17
236 אפר-36 7% 6,825.52 1,389.08 1,349.27 39.82 5,476.25 115,097.98
237 מאי-36 7% 5,476.25 1,389.08 1,357.14 31.94 4,119.11 115,129.93
238 יונ-36 7% 4,119.11 1,389.08 1,365.06 24.03 2,754.05 115,153.96
239 יול-36 7% 2,754.05 1,389.08 1,373.02 16.07 1,381.03 115,170.02
240 אוג-36 7% 1,381.03 1,389.08 1,381.03 8.06 0 115,178.08