אז זהו לוח השפיצר שבניתי
חודש יתרת הקרן החזר הקרן החזר הריבית החזר חודשי יתרת קרן עם הצמדה החזר קרן עם הצמדה החזר ריבית עם הצמדה החזר חודשי עם הצמדה 1 1,250,000.00 ₪ 1,967.23 ₪ 3,645.83 ₪ 5,613.06 ₪ 1,253,082.84 1,972.08 3,654.82 5,626.90 2 1,248,032.77 ₪ 1,972.96 ₪ 3,640.10 ₪ 5,613.06 ₪ 1,254,196.34 1,982.71 3,658.07 5,640.78 3 1,246,059.81 ₪ 1,978.72 ₪ 3,634.34 ₪ 5,613.06 ₪ 1,255,301.93 1,993.39 3,661.30 5,654.69 4 1,244,081.09 ₪ 1,984.49 ₪ 3,628.57 ₪ 5,613.06 ₪ 1,256,399.53 2,004.14 3,664.50 5,668.64 5 1,242,096.61 ₪ 1,990.28 ₪ 3,622.78 ₪ 5,613.06 ₪ 1,257,489.07 2,014.94 3,667.68 5,682.62 6 1,240,106.33 ₪ 1,996.08 ₪ 3,616.98 ₪ 5,613.06 ₪ 1,258,570.47 2,025.80 3,670.83 5,696.63 7 1,238,110.25 ₪ 2,001.90 ₪ 3,611.15 ₪ 5,613.06 ₪ 1,259,643.64 2,036.72 3,673.96 5,710.68 8 1,236,108.34 ₪ 2,007.74 ₪ 3,605.32 ₪ 5,613.06 ₪ 1,260,708.52 2,047.70 3,677.07 5,724.77 9 1,234,100.60 ₪ 2,013.60 ₪ 3,599.46 ₪ 5,613.06 ₪ 1,261,765.02 2,058.74 3,680.15 5,738.88 10 1,232,087.00 ₪ 2,019.47 ₪ 3,593.59 ₪ 5,613.06 ₪ 1,262,813.06 2,069.83 3,683.20 5,753.04 11 1,230,067.53 ₪ 2,025.36 ₪ 3,587.70 ₪ 5,613.06 ₪ 1,263,852.56 2,080.99 3,686.24 5,767.23 12 1,228,042.17 ₪ 2,031.27 ₪ 3,581.79 ₪ 5,613.06 ₪ 1,264,883.43 2,092.21 3,689.24 5,781.45 13 1,226,010.90 ₪ 2,037.19 ₪ 3,575.87 ₪ 5,613.06 ₪ 1,265,905.61 2,103.48 3,692.22 5,795.71 14 1,223,973.71 ₪ 2,043.14 ₪ 3,569.92 ₪ 5,613.06 ₪ 1,266,919.00 2,114.82 3,695.18 5,810.00 15 1,221,930.57 ₪ 2,049.09 ₪ 3,563.96 ₪ 5,613.06 ₪ 1,267,923.53 2,126.22 3,698.11 5,824.33 16 1,219,881.48 ₪ 2,055.07 ₪ 3,557.99 ₪ 5,613.06 ₪ 1,268,919.11 2,137.68 3,701.01 5,838.70 17 1,217,826.41 ₪ 2,061.06 ₪ 3,551.99 ₪ 5,613.06 ₪ 1,269,905.65 2,149.20 3,703.89 5,853.10 18 1,215,765.34 ₪ 2,067.08 ₪ 3,545.98 ₪ 5,613.06 ₪ 1,270,883.07 2,160.79 3,706.74 5,867.53 19 1,213,698.26 ₪ 2,073.11 ₪ 3,539.95 ₪ 5,613.06 ₪ 1,271,851.30 2,172.44 3,709.57 5,882.00 20 1,211,625.16 ₪ 2,079.15 ₪ 3,533.91 ₪ 5,613.06 ₪ 1,272,810.23 2,184.15 3,712.36 5,896.51 21 1,209,546.01 ₪ 2,085.22 ₪ 3,527.84 ₪ 5,613.06 ₪ 1,273,759.79 2,195.92 3,715.13 5,911.05 22 1,207,460.79 ₪ 2,091.30 ₪ 3,521.76 ₪ 5,613.06 ₪ 1,274,699.89 2,207.75 3,717.87 5,925.63 23 1,205,369.49 ₪ 2,097.40 ₪ 3,515.66 ₪ 5,613.06 ₪ 1,275,630.45 2,219.65 3,720.59 5,940.24 24 1,203,272.10 ₪ 2,103.51 ₪ 3,509.54 ₪ 5,613.06 ₪ 1,276,551.37 2,231.62 3,723.27 5,954.89 25 1,201,168.58 ₪ 2,109.65 ₪ 3,503.41 ₪ 5,613.06 ₪ 1,277,462.56 2,243.65 3,725.93 5,969.58 26 1,199,058.93 ₪ 2,115.80 ₪ 3,497.26 ₪ 5,613.06 ₪ 1,278,363.95 2,255.74 3,728.56 5,984.30 27 1,196,943.13 ₪ 2,121.97 ₪ 3,491.08 ₪ 5,613.06 ₪ 1,279,255.44 2,267.90 3,731.16 5,999.06 28 1,194,821.15 ₪ 2,128.16 ₪ 3,484.90 ₪ 5,613.06 ₪ 1,280,136.93 2,280.12 3,733.73 6,013.86 29 1,192,692.99 ₪ 2,134.37 ₪ 3,478.69 ₪ 5,613.06 ₪ 1,281,008.35 2,292.41 3,736.27 6,028.69 30 1,190,558.62 ₪ 2,140.60 ₪ 3,472.46 ₪ 5,613.06 ₪ 1,281,869.59 2,304.77 3,738.79 6,043.56 31 1,188,418.02 ₪ 2,146.84 ₪ 3,466.22 ₪ 5,613.06 ₪ 1,282,720.57 2,317.19 3,741.27 6,058.46 32 1,186,271.18 ₪ 2,153.10 ₪ 3,459.96 ₪ 5,613.06 ₪ 1,283,561.20 2,329.68 3,743.72 6,073.40 33 1,184,118.08 ₪ 2,159.38 ₪ 3,453.68 ₪ 5,613.06 ₪ 1,284,391.38 2,342.24 3,746.14 6,088.38 34 1,181,958.70 ₪ 2,165.68 ₪ 3,447.38 ₪ 5,613.06 ₪ 1,285,211.01 2,354.87 3,748.53 6,103.40 35 1,179,793.02 ₪ 2,171.00 ₪ 3,441.06 ₪ 5,613.06 ₪ 1,286,020.02 2,367.56 3,750.89 6,118.45 36 1,177,621.03 ₪ 2,178.33 ₪ 3,434.73 ₪ 5,613.06 ₪ 1,286,818.29 2,380.32 3,753.22 6,133.54 37 1,175,442.70 ₪ 2,184.68 ₪ 3,428.37 ₪ 5,613.06 ₪ 1,287,605.74 2,393.15 3,755.52 6,148.67 38 1,173,258.01 ₪ 2,191.06 ₪ 3,422.00 ₪ 5,613.06 ₪ 1,288,382.27 2,406.05 3,757.78 6,163.83 39 1,171,066.96 ₪ 2,197.45 ₪ 3,415.61 ₪ 5,613.06 ₪ 1,289,147.79 2,419.02 3,760.01 6,179.03 40 1,168,869.51 ₪ 2,203.86 ₪ 3,409.20 ₪ 5,613.06 ₪ 1,289,902.19 2,432.06 3,762.21 6,194.27 41 1,166,665.65 ₪ 2,210.28 ₪ 3,402.77 ₪ 5,613.06 ₪ 1,290,645.38 2,445.17 3,764.38 6,209.55 42 1,164,455.37 ₪ 2,216.73 ₪ 3,396.33 ₪ 5,613.06 ₪ 1,291,377.26 2,458.35 3,766.52 6,224.86 43 1,162,238.64 ₪ 2,223.20 ₪ 3,389.86 ₪ 5,613.06 ₪ 1,292,097.73 2,471.60 3,768.62 6,240.22 44 1,160,015.44 ₪ 2,229.68 ₪ 3,383.38 ₪ 5,613.06 ₪ 1,292,806.70 2,484.92 3,770.69 6,255.61 45 1,157,785.76 ₪ 2,236.18 ₪ 3,376.88 ₪ 5,613.06 ₪ 1,293,504.06 2,498.31 3,772.72 6,271.03 46 1,155,549.58 ₪ 2,242.71 ₪ 3,370.35 ₪ 5,613.06 ₪ 1,294,189.72 2,511.78 3,774.72 6,286.50 47 1,153,306.87 ₪ 2,249.25 ₪ 3,363.81 ₪ 5,613.06 ₪ 1,294,863.56 2,525.32 3,776.69 6,302.00 48 1,151,057.63 ₪ 2,255.81 ₪ 3,357.25 ₪ 5,613.06 ₪ 1,295,525.50 2,538.93 3,778.62 6,317.55 49 1,148,801.82 ₪ 2,262.39 ₪ 3,350.67 ₪ 5,613.06 ₪ 1,296,175.42 2,552.62 3,780.51 6,333.13 50 1,146,539.43 ₪ 2,268.99 ₪ 3,344.07 ₪ 5,613.06 ₪ 1,296,813.23 2,566.37 3,782.37 6,348.75 51 1,144,270.45 ₪ 2,275.60 ₪ 3,337.46 ₪ 5,613.06 ₪ 1,297,438.82 2,580.21 3,784.20 6,364.40 52 1,141,994.84 ₪ 2,282.24 ₪ 3,330.82 ₪ 5,613.06 ₪ 1,298,052.08 2,594.12 3,785.99 6,380.10 53 1,139,712.60 ₪ 2,288.90 ₪ 3,324.16 ₪ 5,613.06 ₪ 1,298,652.91 2,608.10 3,787.74 6,395.84 54 1,137,423.71 ₪ 2,295.57 ₪ 3,317.49 ₪ 5,613.06 ₪ 1,299,241.21 2,622.16 3,789.45 6,411.61 55 1,135,128.13 ₪ 2,302.27 ₪ 3,310.79 ₪ 5,613.06 ₪ 1,299,816.87 2,636.29 3,791.13 6,427.42 56 1,132,825.87 ₪ 2,308.98 ₪ 3,304.08 ₪ 5,613.06 ₪ 1,300,379.77 2,650.50 3,792.77 6,443.27 57 1,130,516.88 ₪ 2,315.72 ₪ 3,297.34 ₪ 5,613.06 ₪ 1,300,929.82 2,664.79 3,794.38 6,459.17 58 1,128,201.17 ₪ 2,322.47 ₪ 3,290.59 ₪ 5,613.06 ₪ 1,301,466.91 2,679.15 3,795.95 6,475.10 59 1,125,878.69 ₪ 2,329.25 ₪ 3,283.81 ₪ 5,613.06 ₪ 1,301,990.92 2,693.59 3,797.47 6,491.06 60 1,123,549.45 ₪ 2,336.04 ₪ 3,277.02 ₪ 5,613.06 ₪ 1,302,501.75 2,708.11 3,798.96 6,507.07 61 1,121,213.41 ₪ 2,342.85 ₪ 3,270.21 ₪ 5,613.06 ₪ 1,302,999.28 2,722.71 3,800.41 6,523.12 62 1,118,870.56 ₪ 2,349.69 ₪ 3,263.37 ₪ 5,613.06 ₪ 1,303,483.40 2,737.38 3,801.83 6,539.21 63 1,116,520.87 ₪ 2,356.54 ₪ 3,256.52 ₪ 5,613.06 ₪ 1,303,954.01 2,752.14 3,803.20 6,555.34 64 1,114,164.33 ₪ 2,363.41 ₪ 3,249.65 ₪ 5,613.06 ₪ 1,304,410.99 2,766.97 3,804.53 6,571.50 65 1,111,800.92 ₪ 2,370.31 ₪ 3,242.75 ₪ 5,613.06 ₪ 1,304,854.22 2,781.89 3,805.82 6,587.71 66 1,109,430.61 ₪ 2,377.22 ₪ 3,235.84 ₪ 5,613.06 ₪ 1,305,283.60 2,796.88 3,807.08 6,603.96 67 1,107,053.39 ₪ 2,384.15 ₪ 3,228.91 ₪ 5,613.06 ₪ 1,305,699.00 2,811.96 3,808.29 6,620.25 68 1,104,669.24 ₪ 2,391.11 ₪ 3,221.95 ₪ 5,613.06 ₪ 1,306,100.32 2,827.11