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