5,968 ש"ח
לוח סילוקין בשיטת שפיצר למשכנתא של 1,250,000 ש״ח ל-30 שנה
לוח סילוקין מציג כיצד כל תשלום חודשי מתחלק בין הקרן לריבית, ומהי יתרת הקרן לאחר כל תשלום.
עבור משכנתא של
מיליון ומאתיים וחמישים אלף שקלים לתקופה של שלושים שנה בריבית של
4% לוח הסילוקין בשיטת שפיצר ייראה כך:
איך עובד לוח שפיצר? ההחזר החודשי הכולל אמור להישאר קבוע לאורך כל התקופה. מה שמשתנה הוא החלוקה בין הקרן לריבית: בתחילה חלק גדול יותר מהתשלום הוא ריבית, ובהמשך חלק גדול יותר הוא החזר הקרן.
הבהרה: הלוח מניח ריבית שנתית קבועה שאינה צמודה. התשלום החודשי קבוע, בעוד החלוקה בין קרן לריבית משתנה לאורך התקופה. הוא אינו כולל הצמדה, שינויי ריבית, עמלות, ביטוחים או עלויות נוספות.
5,968 ש"ח
898,369 ש"ח
2,148,369 ש"ח
שפיצר מול קרן שווה: איך יתרת החוב יורדת?
הגרף משווה את שתי שיטות הסילוקין באותו סכום, באותה ריבית ולאותה תקופה, כדי לראות כמה חוב נשאר בכל שלב.
איך קוראים את הגרף? הציר האופקי מציג את הזמן שחלף מתחילת המשכנתא, והציר האנכי מציג את יתרת החוב לבנק. הקו הכחול הוא שפיצר והקו הירוק הוא קרן שווה. בקרן שווה החוב יורד בקצב קבוע יותר; בשפיצר הוא יורד לאט יותר בתחילה ומהר יותר בהמשך.
הסכומים בטבלה מעוגלים לשקל הקרוב כדי להקל על הקריאה. הסיכום שמעליה מציג את הערכים המדויקים.
| תקופהחודש | יתרה בסוף החודש | החזר לקרן | החזר ריבית | החזר חודשי | מצטבר |
|---|---|---|---|---|---|
| 1 | ₪ 1,248,199 | ₪ 1,801 | ₪ 4,167 | ₪ 5,968 | ₪ 5,968 |
| 2 | ₪ 1,246,392 | ₪ 1,807 | ₪ 4,161 | ₪ 5,968 | ₪ 11,935 |
| 3 | ₪ 1,244,579 | ₪ 1,813 | ₪ 4,155 | ₪ 5,968 | ₪ 17,903 |
| 4 | ₪ 1,242,760 | ₪ 1,819 | ₪ 4,149 | ₪ 5,968 | ₪ 23,871 |
| 5 | ₪ 1,240,935 | ₪ 1,825 | ₪ 4,143 | ₪ 5,968 | ₪ 29,838 |
| 6 | ₪ 1,239,103 | ₪ 1,831 | ₪ 4,136 | ₪ 5,968 | ₪ 35,806 |
| 7 | ₪ 1,237,266 | ₪ 1,837 | ₪ 4,130 | ₪ 5,968 | ₪ 41,774 |
| 8 | ₪ 1,235,423 | ₪ 1,843 | ₪ 4,124 | ₪ 5,968 | ₪ 47,742 |
| 9 | ₪ 1,233,573 | ₪ 1,850 | ₪ 4,118 | ₪ 5,968 | ₪ 53,709 |
| 10 | ₪ 1,231,717 | ₪ 1,856 | ₪ 4,112 | ₪ 5,968 | ₪ 59,677 |
| 11 | ₪ 1,229,855 | ₪ 1,862 | ₪ 4,106 | ₪ 5,968 | ₪ 65,645 |
| 12 | ₪ 1,227,987 | ₪ 1,868 | ₪ 4,100 | ₪ 5,968 | ₪ 71,612 |
| 13 | ₪ 1,226,113 | ₪ 1,874 | ₪ 4,093 | ₪ 5,968 | ₪ 77,580 |
| 14 | ₪ 1,224,232 | ₪ 1,881 | ₪ 4,087 | ₪ 5,968 | ₪ 83,548 |
| 15 | ₪ 1,222,345 | ₪ 1,887 | ₪ 4,081 | ₪ 5,968 | ₪ 89,515 |
| 16 | ₪ 1,220,452 | ₪ 1,893 | ₪ 4,074 | ₪ 5,968 | ₪ 95,483 |
| 17 | ₪ 1,218,552 | ₪ 1,900 | ₪ 4,068 | ₪ 5,968 | ₪ 101,451 |
| 18 | ₪ 1,216,647 | ₪ 1,906 | ₪ 4,062 | ₪ 5,968 | ₪ 107,418 |
| 19 | ₪ 1,214,734 | ₪ 1,912 | ₪ 4,055 | ₪ 5,968 | ₪ 113,386 |
| 20 | ₪ 1,212,816 | ₪ 1,919 | ₪ 4,049 | ₪ 5,968 | ₪ 119,354 |
| 21 | ₪ 1,210,891 | ₪ 1,925 | ₪ 4,043 | ₪ 5,968 | ₪ 125,322 |
| 22 | ₪ 1,208,959 | ₪ 1,931 | ₪ 4,036 | ₪ 5,968 | ₪ 131,289 |
| 23 | ₪ 1,207,022 | ₪ 1,938 | ₪ 4,030 | ₪ 5,968 | ₪ 137,257 |
| 24 | ₪ 1,205,077 | ₪ 1,944 | ₪ 4,023 | ₪ 5,968 | ₪ 143,225 |
| 25 | ₪ 1,203,126 | ₪ 1,951 | ₪ 4,017 | ₪ 5,968 | ₪ 149,192 |
| 26 | ₪ 1,201,169 | ₪ 1,957 | ₪ 4,010 | ₪ 5,968 | ₪ 155,160 |
| 27 | ₪ 1,199,205 | ₪ 1,964 | ₪ 4,004 | ₪ 5,968 | ₪ 161,128 |
| 28 | ₪ 1,197,235 | ₪ 1,970 | ₪ 3,997 | ₪ 5,968 | ₪ 167,095 |
| 29 | ₪ 1,195,258 | ₪ 1,977 | ₪ 3,991 | ₪ 5,968 | ₪ 173,063 |
| 30 | ₪ 1,193,275 | ₪ 1,983 | ₪ 3,984 | ₪ 5,968 | ₪ 179,031 |
| 31 | ₪ 1,191,285 | ₪ 1,990 | ₪ 3,978 | ₪ 5,968 | ₪ 184,998 |
| 32 | ₪ 1,189,288 | ₪ 1,997 | ₪ 3,971 | ₪ 5,968 | ₪ 190,966 |
| 33 | ₪ 1,187,284 | ₪ 2,003 | ₪ 3,964 | ₪ 5,968 | ₪ 196,934 |
| 34 | ₪ 1,185,274 | ₪ 2,010 | ₪ 3,958 | ₪ 5,968 | ₪ 202,902 |
| 35 | ₪ 1,183,258 | ₪ 2,017 | ₪ 3,951 | ₪ 5,968 | ₪ 208,869 |
| 36 | ₪ 1,181,234 | ₪ 2,023 | ₪ 3,944 | ₪ 5,968 | ₪ 214,837 |
| 37 | ₪ 1,179,204 | ₪ 2,030 | ₪ 3,937 | ₪ 5,968 | ₪ 220,805 |
| 38 | ₪ 1,177,167 | ₪ 2,037 | ₪ 3,931 | ₪ 5,968 | ₪ 226,772 |
| 39 | ₪ 1,175,123 | ₪ 2,044 | ₪ 3,924 | ₪ 5,968 | ₪ 232,740 |
| 40 | ₪ 1,173,072 | ₪ 2,051 | ₪ 3,917 | ₪ 5,968 | ₪ 238,708 |
| 41 | ₪ 1,171,015 | ₪ 2,057 | ₪ 3,910 | ₪ 5,968 | ₪ 244,675 |
| 42 | ₪ 1,168,951 | ₪ 2,064 | ₪ 3,903 | ₪ 5,968 | ₪ 250,643 |
| 43 | ₪ 1,166,879 | ₪ 2,071 | ₪ 3,897 | ₪ 5,968 | ₪ 256,611 |
| 44 | ₪ 1,164,801 | ₪ 2,078 | ₪ 3,890 | ₪ 5,968 | ₪ 262,578 |
| 45 | ₪ 1,162,716 | ₪ 2,085 | ₪ 3,883 | ₪ 5,968 | ₪ 268,546 |
| 46 | ₪ 1,160,624 | ₪ 2,092 | ₪ 3,876 | ₪ 5,968 | ₪ 274,514 |
| 47 | ₪ 1,158,525 | ₪ 2,099 | ₪ 3,869 | ₪ 5,968 | ₪ 280,481 |
| 48 | ₪ 1,156,419 | ₪ 2,106 | ₪ 3,862 | ₪ 5,968 | ₪ 286,449 |
| 49 | ₪ 1,154,307 | ₪ 2,113 | ₪ 3,855 | ₪ 5,968 | ₪ 292,417 |
| 50 | ₪ 1,152,187 | ₪ 2,120 | ₪ 3,848 | ₪ 5,968 | ₪ 298,385 |
| 51 | ₪ 1,150,059 | ₪ 2,127 | ₪ 3,841 | ₪ 5,968 | ₪ 304,352 |
| 52 | ₪ 1,147,925 | ₪ 2,134 | ₪ 3,834 | ₪ 5,968 | ₪ 310,320 |
| 53 | ₪ 1,145,784 | ₪ 2,141 | ₪ 3,826 | ₪ 5,968 | ₪ 316,288 |
| 54 | ₪ 1,143,636 | ₪ 2,148 | ₪ 3,819 | ₪ 5,968 | ₪ 322,255 |
| 55 | ₪ 1,141,480 | ₪ 2,156 | ₪ 3,812 | ₪ 5,968 | ₪ 328,223 |
| 56 | ₪ 1,139,317 | ₪ 2,163 | ₪ 3,805 | ₪ 5,968 | ₪ 334,191 |
| 57 | ₪ 1,137,147 | ₪ 2,170 | ₪ 3,798 | ₪ 5,968 | ₪ 340,158 |
| 58 | ₪ 1,134,970 | ₪ 2,177 | ₪ 3,790 | ₪ 5,968 | ₪ 346,126 |
| 59 | ₪ 1,132,786 | ₪ 2,184 | ₪ 3,783 | ₪ 5,968 | ₪ 352,094 |
| 60 | ₪ 1,130,594 | ₪ 2,192 | ₪ 3,776 | ₪ 5,968 | ₪ 358,061 |
| 61 | ₪ 1,128,395 | ₪ 2,199 | ₪ 3,769 | ₪ 5,968 | ₪ 364,029 |
| 62 | ₪ 1,126,188 | ₪ 2,206 | ₪ 3,761 | ₪ 5,968 | ₪ 369,997 |
| 63 | ₪ 1,123,975 | ₪ 2,214 | ₪ 3,754 | ₪ 5,968 | ₪ 375,965 |
| 64 | ₪ 1,121,754 | ₪ 2,221 | ₪ 3,747 | ₪ 5,968 | ₪ 381,932 |
| 65 | ₪ 1,119,525 | ₪ 2,229 | ₪ 3,739 | ₪ 5,968 | ₪ 387,900 |
| 66 | ₪ 1,117,289 | ₪ 2,236 | ₪ 3,732 | ₪ 5,968 | ₪ 393,868 |
| 67 | ₪ 1,115,046 | ₪ 2,243 | ₪ 3,724 | ₪ 5,968 | ₪ 399,835 |
| 68 | ₪ 1,112,795 | ₪ 2,251 | ₪ 3,717 | ₪ 5,968 | ₪ 405,803 |
| 69 | ₪ 1,110,537 | ₪ 2,258 | ₪ 3,709 | ₪ 5,968 | ₪ 411,771 |
| 70 | ₪ 1,108,271 | ₪ 2,266 | ₪ 3,702 | ₪ 5,968 | ₪ 417,738 |
| 71 | ₪ 1,105,997 | ₪ 2,273 | ₪ 3,694 | ₪ 5,968 | ₪ 423,706 |
| 72 | ₪ 1,103,716 | ₪ 2,281 | ₪ 3,687 | ₪ 5,968 | ₪ 429,674 |
| 73 | ₪ 1,101,428 | ₪ 2,289 | ₪ 3,679 | ₪ 5,968 | ₪ 435,641 |
| 74 | ₪ 1,099,131 | ₪ 2,296 | ₪ 3,671 | ₪ 5,968 | ₪ 441,609 |
| 75 | ₪ 1,096,827 | ₪ 2,304 | ₪ 3,664 | ₪ 5,968 | ₪ 447,577 |
| 76 | ₪ 1,094,516 | ₪ 2,312 | ₪ 3,656 | ₪ 5,968 | ₪ 453,545 |
| 77 | ₪ 1,092,196 | ₪ 2,319 | ₪ 3,648 | ₪ 5,968 | ₪ 459,512 |
| 78 | ₪ 1,089,869 | ₪ 2,327 | ₪ 3,641 | ₪ 5,968 | ₪ 465,480 |
| 79 | ₪ 1,087,535 | ₪ 2,335 | ₪ 3,633 | ₪ 5,968 | ₪ 471,448 |
| 80 | ₪ 1,085,192 | ₪ 2,343 | ₪ 3,625 | ₪ 5,968 | ₪ 477,415 |
| 81 | ₪ 1,082,842 | ₪ 2,350 | ₪ 3,617 | ₪ 5,968 | ₪ 483,383 |
| 82 | ₪ 1,080,483 | ₪ 2,358 | ₪ 3,609 | ₪ 5,968 | ₪ 489,351 |
| 83 | ₪ 1,078,117 | ₪ 2,366 | ₪ 3,602 | ₪ 5,968 | ₪ 495,318 |
| 84 | ₪ 1,075,743 | ₪ 2,374 | ₪ 3,594 | ₪ 5,968 | ₪ 501,286 |
| 85 | ₪ 1,073,362 | ₪ 2,382 | ₪ 3,586 | ₪ 5,968 | ₪ 507,254 |
| 86 | ₪ 1,070,972 | ₪ 2,390 | ₪ 3,578 | ₪ 5,968 | ₪ 513,221 |
| 87 | ₪ 1,068,574 | ₪ 2,398 | ₪ 3,570 | ₪ 5,968 | ₪ 519,189 |
| 88 | ₪ 1,066,168 | ₪ 2,406 | ₪ 3,562 | ₪ 5,968 | ₪ 525,157 |
| 89 | ₪ 1,063,754 | ₪ 2,414 | ₪ 3,554 | ₪ 5,968 | ₪ 531,125 |
| 90 | ₪ 1,061,332 | ₪ 2,422 | ₪ 3,546 | ₪ 5,968 | ₪ 537,092 |
| 91 | ₪ 1,058,903 | ₪ 2,430 | ₪ 3,538 | ₪ 5,968 | ₪ 543,060 |
| 92 | ₪ 1,056,465 | ₪ 2,438 | ₪ 3,530 | ₪ 5,968 | ₪ 549,028 |
| 93 | ₪ 1,054,018 | ₪ 2,446 | ₪ 3,522 | ₪ 5,968 | ₪ 554,995 |
| 94 | ₪ 1,051,564 | ₪ 2,454 | ₪ 3,513 | ₪ 5,968 | ₪ 560,963 |
| 95 | ₪ 1,049,102 | ₪ 2,462 | ₪ 3,505 | ₪ 5,968 | ₪ 566,931 |
| 96 | ₪ 1,046,631 | ₪ 2,471 | ₪ 3,497 | ₪ 5,968 | ₪ 572,898 |
| 97 | ₪ 1,044,152 | ₪ 2,479 | ₪ 3,489 | ₪ 5,968 | ₪ 578,866 |
| 98 | ₪ 1,041,665 | ₪ 2,487 | ₪ 3,481 | ₪ 5,968 | ₪ 584,834 |
| 99 | ₪ 1,039,169 | ₪ 2,495 | ₪ 3,472 | ₪ 5,968 | ₪ 590,801 |
| 100 | ₪ 1,036,666 | ₪ 2,504 | ₪ 3,464 | ₪ 5,968 | ₪ 596,769 |
| 101 | ₪ 1,034,153 | ₪ 2,512 | ₪ 3,456 | ₪ 5,968 | ₪ 602,737 |
| 102 | ₪ 1,031,633 | ₪ 2,521 | ₪ 3,447 | ₪ 5,968 | ₪ 608,705 |
| 103 | ₪ 1,029,104 | ₪ 2,529 | ₪ 3,439 | ₪ 5,968 | ₪ 614,672 |
| 104 | ₪ 1,026,567 | ₪ 2,537 | ₪ 3,430 | ₪ 5,968 | ₪ 620,640 |
| 105 | ₪ 1,024,021 | ₪ 2,546 | ₪ 3,422 | ₪ 5,968 | ₪ 626,608 |
| 106 | ₪ 1,021,467 | ₪ 2,554 | ₪ 3,413 | ₪ 5,968 | ₪ 632,575 |
| 107 | ₪ 1,018,904 | ₪ 2,563 | ₪ 3,405 | ₪ 5,968 | ₪ 638,543 |
| 108 | ₪ 1,016,332 | ₪ 2,571 | ₪ 3,396 | ₪ 5,968 | ₪ 644,511 |
| 109 | ₪ 1,013,753 | ₪ 2,580 | ₪ 3,388 | ₪ 5,968 | ₪ 650,478 |
| 110 | ₪ 1,011,164 | ₪ 2,589 | ₪ 3,379 | ₪ 5,968 | ₪ 656,446 |
| 111 | ₪ 1,008,567 | ₪ 2,597 | ₪ 3,371 | ₪ 5,968 | ₪ 662,414 |
| 112 | ₪ 1,005,961 | ₪ 2,606 | ₪ 3,362 | ₪ 5,968 | ₪ 668,381 |
| 113 | ₪ 1,003,347 | ₪ 2,614 | ₪ 3,353 | ₪ 5,968 | ₪ 674,349 |
| 114 | ₪ 1,000,723 | ₪ 2,623 | ₪ 3,344 | ₪ 5,968 | ₪ 680,317 |
| 115 | ₪ 998,091 | ₪ 2,632 | ₪ 3,336 | ₪ 5,968 | ₪ 686,284 |
| 116 | ₪ 995,451 | ₪ 2,641 | ₪ 3,327 | ₪ 5,968 | ₪ 692,252 |
| 117 | ₪ 992,801 | ₪ 2,650 | ₪ 3,318 | ₪ 5,968 | ₪ 698,220 |
| 118 | ₪ 990,143 | ₪ 2,658 | ₪ 3,309 | ₪ 5,968 | ₪ 704,188 |
| 119 | ₪ 987,476 | ₪ 2,667 | ₪ 3,300 | ₪ 5,968 | ₪ 710,155 |
| 120 | ₪ 984,799 | ₪ 2,676 | ₪ 3,292 | ₪ 5,968 | ₪ 716,123 |
| 121 | ₪ 982,114 | ₪ 2,685 | ₪ 3,283 | ₪ 5,968 | ₪ 722,091 |
| 122 | ₪ 979,420 | ₪ 2,694 | ₪ 3,274 | ₪ 5,968 | ₪ 728,058 |
| 123 | ₪ 976,718 | ₪ 2,703 | ₪ 3,265 | ₪ 5,968 | ₪ 734,026 |
| 124 | ₪ 974,006 | ₪ 2,712 | ₪ 3,256 | ₪ 5,968 | ₪ 739,994 |
| 125 | ₪ 971,285 | ₪ 2,721 | ₪ 3,247 | ₪ 5,968 | ₪ 745,961 |
| 126 | ₪ 968,554 | ₪ 2,730 | ₪ 3,238 | ₪ 5,968 | ₪ 751,929 |
| 127 | ₪ 965,815 | ₪ 2,739 | ₪ 3,229 | ₪ 5,968 | ₪ 757,897 |
| 128 | ₪ 963,067 | ₪ 2,748 | ₪ 3,219 | ₪ 5,968 | ₪ 763,864 |
| 129 | ₪ 960,310 | ₪ 2,757 | ₪ 3,210 | ₪ 5,968 | ₪ 769,832 |
| 130 | ₪ 957,543 | ₪ 2,767 | ₪ 3,201 | ₪ 5,968 | ₪ 775,800 |
| 131 | ₪ 954,767 | ₪ 2,776 | ₪ 3,192 | ₪ 5,968 | ₪ 781,768 |
| 132 | ₪ 951,982 | ₪ 2,785 | ₪ 3,183 | ₪ 5,968 | ₪ 787,735 |
| 133 | ₪ 949,187 | ₪ 2,794 | ₪ 3,173 | ₪ 5,968 | ₪ 793,703 |
| 134 | ₪ 946,384 | ₪ 2,804 | ₪ 3,164 | ₪ 5,968 | ₪ 799,671 |
| 135 | ₪ 943,571 | ₪ 2,813 | ₪ 3,155 | ₪ 5,968 | ₪ 805,638 |
| 136 | ₪ 940,748 | ₪ 2,822 | ₪ 3,145 | ₪ 5,968 | ₪ 811,606 |
| 137 | ₪ 937,916 | ₪ 2,832 | ₪ 3,136 | ₪ 5,968 | ₪ 817,574 |
| 138 | ₪ 935,075 | ₪ 2,841 | ₪ 3,126 | ₪ 5,968 | ₪ 823,541 |
| 139 | ₪ 932,224 | ₪ 2,851 | ₪ 3,117 | ₪ 5,968 | ₪ 829,509 |
| 140 | ₪ 929,364 | ₪ 2,860 | ₪ 3,107 | ₪ 5,968 | ₪ 835,477 |
| 141 | ₪ 926,494 | ₪ 2,870 | ₪ 3,098 | ₪ 5,968 | ₪ 841,444 |
| 142 | ₪ 923,615 | ₪ 2,879 | ₪ 3,088 | ₪ 5,968 | ₪ 847,412 |
| 143 | ₪ 920,726 | ₪ 2,889 | ₪ 3,079 | ₪ 5,968 | ₪ 853,380 |
| 144 | ₪ 917,827 | ₪ 2,899 | ₪ 3,069 | ₪ 5,968 | ₪ 859,348 |
| 145 | ₪ 914,919 | ₪ 2,908 | ₪ 3,059 | ₪ 5,968 | ₪ 865,315 |
| 146 | ₪ 912,001 | ₪ 2,918 | ₪ 3,050 | ₪ 5,968 | ₪ 871,283 |
| 147 | ₪ 909,073 | ₪ 2,928 | ₪ 3,040 | ₪ 5,968 | ₪ 877,251 |
| 148 | ₪ 906,136 | ₪ 2,937 | ₪ 3,030 | ₪ 5,968 | ₪ 883,218 |
| 149 | ₪ 903,189 | ₪ 2,947 | ₪ 3,020 | ₪ 5,968 | ₪ 889,186 |
| 150 | ₪ 900,232 | ₪ 2,957 | ₪ 3,011 | ₪ 5,968 | ₪ 895,154 |
| 151 | ₪ 897,265 | ₪ 2,967 | ₪ 3,001 | ₪ 5,968 | ₪ 901,121 |
| 152 | ₪ 894,288 | ₪ 2,977 | ₪ 2,991 | ₪ 5,968 | ₪ 907,089 |
| 153 | ₪ 891,301 | ₪ 2,987 | ₪ 2,981 | ₪ 5,968 | ₪ 913,057 |
| 154 | ₪ 888,304 | ₪ 2,997 | ₪ 2,971 | ₪ 5,968 | ₪ 919,024 |
| 155 | ₪ 885,298 | ₪ 3,007 | ₪ 2,961 | ₪ 5,968 | ₪ 924,992 |
| 156 | ₪ 882,281 | ₪ 3,017 | ₪ 2,951 | ₪ 5,968 | ₪ 930,960 |
| 157 | ₪ 879,254 | ₪ 3,027 | ₪ 2,941 | ₪ 5,968 | ₪ 936,928 |
| 158 | ₪ 876,217 | ₪ 3,037 | ₪ 2,931 | ₪ 5,968 | ₪ 942,895 |
| 159 | ₪ 873,170 | ₪ 3,047 | ₪ 2,921 | ₪ 5,968 | ₪ 948,863 |
| 160 | ₪ 870,113 | ₪ 3,057 | ₪ 2,911 | ₪ 5,968 | ₪ 954,831 |
| 161 | ₪ 867,046 | ₪ 3,067 | ₪ 2,900 | ₪ 5,968 | ₪ 960,798 |
| 162 | ₪ 863,968 | ₪ 3,078 | ₪ 2,890 | ₪ 5,968 | ₪ 966,766 |
| 163 | ₪ 860,881 | ₪ 3,088 | ₪ 2,880 | ₪ 5,968 | ₪ 972,734 |
| 164 | ₪ 857,783 | ₪ 3,098 | ₪ 2,870 | ₪ 5,968 | ₪ 978,701 |
| 165 | ₪ 854,674 | ₪ 3,108 | ₪ 2,859 | ₪ 5,968 | ₪ 984,669 |
| 166 | ₪ 851,555 | ₪ 3,119 | ₪ 2,849 | ₪ 5,968 | ₪ 990,637 |
| 167 | ₪ 848,426 | ₪ 3,129 | ₪ 2,839 | ₪ 5,968 | ₪ 996,604 |
| 168 | ₪ 845,287 | ₪ 3,140 | ₪ 2,828 | ₪ 5,968 | ₪ 1,002,572 |
| 169 | ₪ 842,137 | ₪ 3,150 | ₪ 2,818 | ₪ 5,968 | ₪ 1,008,540 |
| 170 | ₪ 838,976 | ₪ 3,161 | ₪ 2,807 | ₪ 5,968 | ₪ 1,014,508 |
| 171 | ₪ 835,805 | ₪ 3,171 | ₪ 2,797 | ₪ 5,968 | ₪ 1,020,475 |
| 172 | ₪ 832,623 | ₪ 3,182 | ₪ 2,786 | ₪ 5,968 | ₪ 1,026,443 |
| 173 | ₪ 829,431 | ₪ 3,192 | ₪ 2,775 | ₪ 5,968 | ₪ 1,032,411 |
| 174 | ₪ 826,228 | ₪ 3,203 | ₪ 2,765 | ₪ 5,968 | ₪ 1,038,378 |
| 175 | ₪ 823,014 | ₪ 3,214 | ₪ 2,754 | ₪ 5,968 | ₪ 1,044,346 |
| 176 | ₪ 819,790 | ₪ 3,224 | ₪ 2,743 | ₪ 5,968 | ₪ 1,050,314 |
| 177 | ₪ 816,555 | ₪ 3,235 | ₪ 2,733 | ₪ 5,968 | ₪ 1,056,281 |
| 178 | ₪ 813,309 | ₪ 3,246 | ₪ 2,722 | ₪ 5,968 | ₪ 1,062,249 |
| 179 | ₪ 810,053 | ₪ 3,257 | ₪ 2,711 | ₪ 5,968 | ₪ 1,068,217 |
| 180 | ₪ 806,785 | ₪ 3,268 | ₪ 2,700 | ₪ 5,968 | ₪ 1,074,184 |
| 181 | ₪ 803,507 | ₪ 3,278 | ₪ 2,689 | ₪ 5,968 | ₪ 1,080,152 |
| 182 | ₪ 800,217 | ₪ 3,289 | ₪ 2,678 | ₪ 5,968 | ₪ 1,086,120 |
| 183 | ₪ 796,917 | ₪ 3,300 | ₪ 2,667 | ₪ 5,968 | ₪ 1,092,087 |
| 184 | ₪ 793,606 | ₪ 3,311 | ₪ 2,656 | ₪ 5,968 | ₪ 1,098,055 |
| 185 | ₪ 790,283 | ₪ 3,322 | ₪ 2,645 | ₪ 5,968 | ₪ 1,104,023 |
| 186 | ₪ 786,950 | ₪ 3,333 | ₪ 2,634 | ₪ 5,968 | ₪ 1,109,991 |
| 187 | ₪ 783,605 | ₪ 3,345 | ₪ 2,623 | ₪ 5,968 | ₪ 1,115,958 |
| 188 | ₪ 780,250 | ₪ 3,356 | ₪ 2,612 | ₪ 5,968 | ₪ 1,121,926 |
| 189 | ₪ 776,883 | ₪ 3,367 | ₪ 2,601 | ₪ 5,968 | ₪ 1,127,894 |
| 190 | ₪ 773,505 | ₪ 3,378 | ₪ 2,590 | ₪ 5,968 | ₪ 1,133,861 |
| 191 | ₪ 770,115 | ₪ 3,389 | ₪ 2,578 | ₪ 5,968 | ₪ 1,139,829 |
| 192 | ₪ 766,715 | ₪ 3,401 | ₪ 2,567 | ₪ 5,968 | ₪ 1,145,797 |
| 193 | ₪ 763,303 | ₪ 3,412 | ₪ 2,556 | ₪ 5,968 | ₪ 1,151,764 |
| 194 | ₪ 759,879 | ₪ 3,423 | ₪ 2,544 | ₪ 5,968 | ₪ 1,157,732 |
| 195 | ₪ 756,445 | ₪ 3,435 | ₪ 2,533 | ₪ 5,968 | ₪ 1,163,700 |
| 196 | ₪ 752,998 | ₪ 3,446 | ₪ 2,521 | ₪ 5,968 | ₪ 1,169,667 |
| 197 | ₪ 749,541 | ₪ 3,458 | ₪ 2,510 | ₪ 5,968 | ₪ 1,175,635 |
| 198 | ₪ 746,072 | ₪ 3,469 | ₪ 2,498 | ₪ 5,968 | ₪ 1,181,603 |
| 199 | ₪ 742,591 | ₪ 3,481 | ₪ 2,487 | ₪ 5,968 | ₪ 1,187,571 |
| 200 | ₪ 739,098 | ₪ 3,492 | ₪ 2,475 | ₪ 5,968 | ₪ 1,193,538 |
| 201 | ₪ 735,594 | ₪ 3,504 | ₪ 2,464 | ₪ 5,968 | ₪ 1,199,506 |
| 202 | ₪ 732,079 | ₪ 3,516 | ₪ 2,452 | ₪ 5,968 | ₪ 1,205,474 |
| 203 | ₪ 728,551 | ₪ 3,527 | ₪ 2,440 | ₪ 5,968 | ₪ 1,211,441 |
| 204 | ₪ 725,012 | ₪ 3,539 | ₪ 2,429 | ₪ 5,968 | ₪ 1,217,409 |
| 205 | ₪ 721,461 | ₪ 3,551 | ₪ 2,417 | ₪ 5,968 | ₪ 1,223,377 |
| 206 | ₪ 717,898 | ₪ 3,563 | ₪ 2,405 | ₪ 5,968 | ₪ 1,229,344 |
| 207 | ₪ 714,324 | ₪ 3,575 | ₪ 2,393 | ₪ 5,968 | ₪ 1,235,312 |
| 208 | ₪ 710,737 | ₪ 3,587 | ₪ 2,381 | ₪ 5,968 | ₪ 1,241,280 |
| 209 | ₪ 707,138 | ₪ 3,599 | ₪ 2,369 | ₪ 5,968 | ₪ 1,247,247 |
| 210 | ₪ 703,528 | ₪ 3,611 | ₪ 2,357 | ₪ 5,968 | ₪ 1,253,215 |
| 211 | ₪ 699,905 | ₪ 3,623 | ₪ 2,345 | ₪ 5,968 | ₪ 1,259,183 |
| 212 | ₪ 696,271 | ₪ 3,635 | ₪ 2,333 | ₪ 5,968 | ₪ 1,265,151 |
| 213 | ₪ 692,624 | ₪ 3,647 | ₪ 2,321 | ₪ 5,968 | ₪ 1,271,118 |
| 214 | ₪ 688,965 | ₪ 3,659 | ₪ 2,309 | ₪ 5,968 | ₪ 1,277,086 |
| 215 | ₪ 685,294 | ₪ 3,671 | ₪ 2,297 | ₪ 5,968 | ₪ 1,283,054 |
| 216 | ₪ 681,610 | ₪ 3,683 | ₪ 2,284 | ₪ 5,968 | ₪ 1,289,021 |
| 217 | ₪ 677,915 | ₪ 3,696 | ₪ 2,272 | ₪ 5,968 | ₪ 1,294,989 |
| 218 | ₪ 674,207 | ₪ 3,708 | ₪ 2,260 | ₪ 5,968 | ₪ 1,300,957 |
| 219 | ₪ 670,486 | ₪ 3,720 | ₪ 2,247 | ₪ 5,968 | ₪ 1,306,924 |
| 220 | ₪ 666,754 | ₪ 3,733 | ₪ 2,235 | ₪ 5,968 | ₪ 1,312,892 |
| 221 | ₪ 663,008 | ₪ 3,745 | ₪ 2,223 | ₪ 5,968 | ₪ 1,318,860 |
| 222 | ₪ 659,251 | ₪ 3,758 | ₪ 2,210 | ₪ 5,968 | ₪ 1,324,827 |
| 223 | ₪ 655,481 | ₪ 3,770 | ₪ 2,198 | ₪ 5,968 | ₪ 1,330,795 |
| 224 | ₪ 651,698 | ₪ 3,783 | ₪ 2,185 | ₪ 5,968 | ₪ 1,336,763 |
| 225 | ₪ 647,902 | ₪ 3,795 | ₪ 2,172 | ₪ 5,968 | ₪ 1,342,731 |
| 226 | ₪ 644,094 | ₪ 3,808 | ₪ 2,160 | ₪ 5,968 | ₪ 1,348,698 |
| 227 | ₪ 640,274 | ₪ 3,821 | ₪ 2,147 | ₪ 5,968 | ₪ 1,354,666 |
| 228 | ₪ 636,440 | ₪ 3,833 | ₪ 2,134 | ₪ 5,968 | ₪ 1,360,634 |
| 229 | ₪ 632,594 | ₪ 3,846 | ₪ 2,121 | ₪ 5,968 | ₪ 1,366,601 |
| 230 | ₪ 628,735 | ₪ 3,859 | ₪ 2,109 | ₪ 5,968 | ₪ 1,372,569 |
| 231 | ₪ 624,863 | ₪ 3,872 | ₪ 2,096 | ₪ 5,968 | ₪ 1,378,537 |
| 232 | ₪ 620,978 | ₪ 3,885 | ₪ 2,083 | ₪ 5,968 | ₪ 1,384,504 |
| 233 | ₪ 617,080 | ₪ 3,898 | ₪ 2,070 | ₪ 5,968 | ₪ 1,390,472 |
| 234 | ₪ 613,170 | ₪ 3,911 | ₪ 2,057 | ₪ 5,968 | ₪ 1,396,440 |
| 235 | ₪ 609,246 | ₪ 3,924 | ₪ 2,044 | ₪ 5,968 | ₪ 1,402,407 |
| 236 | ₪ 605,309 | ₪ 3,937 | ₪ 2,031 | ₪ 5,968 | ₪ 1,408,375 |
| 237 | ₪ 601,359 | ₪ 3,950 | ₪ 2,018 | ₪ 5,968 | ₪ 1,414,343 |
| 238 | ₪ 597,396 | ₪ 3,963 | ₪ 2,005 | ₪ 5,968 | ₪ 1,420,311 |
| 239 | ₪ 593,420 | ₪ 3,976 | ₪ 1,991 | ₪ 5,968 | ₪ 1,426,278 |
| 240 | ₪ 589,430 | ₪ 3,990 | ₪ 1,978 | ₪ 5,968 | ₪ 1,432,246 |
| 241 | ₪ 585,427 | ₪ 4,003 | ₪ 1,965 | ₪ 5,968 | ₪ 1,438,214 |
| 242 | ₪ 581,411 | ₪ 4,016 | ₪ 1,951 | ₪ 5,968 | ₪ 1,444,181 |
| 243 | ₪ 577,381 | ₪ 4,030 | ₪ 1,938 | ₪ 5,968 | ₪ 1,450,149 |
| 244 | ₪ 573,338 | ₪ 4,043 | ₪ 1,925 | ₪ 5,968 | ₪ 1,456,117 |
| 245 | ₪ 569,281 | ₪ 4,057 | ₪ 1,911 | ₪ 5,968 | ₪ 1,462,084 |
| 246 | ₪ 565,211 | ₪ 4,070 | ₪ 1,898 | ₪ 5,968 | ₪ 1,468,052 |
| 247 | ₪ 561,128 | ₪ 4,084 | ₪ 1,884 | ₪ 5,968 | ₪ 1,474,020 |
| 248 | ₪ 557,030 | ₪ 4,097 | ₪ 1,870 | ₪ 5,968 | ₪ 1,479,987 |
| 249 | ₪ 552,919 | ₪ 4,111 | ₪ 1,857 | ₪ 5,968 | ₪ 1,485,955 |
| 250 | ₪ 548,795 | ₪ 4,125 | ₪ 1,843 | ₪ 5,968 | ₪ 1,491,923 |
| 251 | ₪ 544,656 | ₪ 4,138 | ₪ 1,829 | ₪ 5,968 | ₪ 1,497,890 |
| 252 | ₪ 540,504 | ₪ 4,152 | ₪ 1,816 | ₪ 5,968 | ₪ 1,503,858 |
| 253 | ₪ 536,338 | ₪ 4,166 | ₪ 1,802 | ₪ 5,968 | ₪ 1,509,826 |
| 254 | ₪ 532,158 | ₪ 4,180 | ₪ 1,788 | ₪ 5,968 | ₪ 1,515,794 |
| 255 | ₪ 527,965 | ₪ 4,194 | ₪ 1,774 | ₪ 5,968 | ₪ 1,521,761 |
| 256 | ₪ 523,757 | ₪ 4,208 | ₪ 1,760 | ₪ 5,968 | ₪ 1,527,729 |
| 257 | ₪ 519,535 | ₪ 4,222 | ₪ 1,746 | ₪ 5,968 | ₪ 1,533,697 |
| 258 | ₪ 515,299 | ₪ 4,236 | ₪ 1,732 | ₪ 5,968 | ₪ 1,539,664 |
| 259 | ₪ 511,049 | ₪ 4,250 | ₪ 1,718 | ₪ 5,968 | ₪ 1,545,632 |
| 260 | ₪ 506,785 | ₪ 4,264 | ₪ 1,703 | ₪ 5,968 | ₪ 1,551,600 |
| 261 | ₪ 502,506 | ₪ 4,278 | ₪ 1,689 | ₪ 5,968 | ₪ 1,557,567 |
| 262 | ₪ 498,214 | ₪ 4,293 | ₪ 1,675 | ₪ 5,968 | ₪ 1,563,535 |
| 263 | ₪ 493,907 | ₪ 4,307 | ₪ 1,661 | ₪ 5,968 | ₪ 1,569,503 |
| 264 | ₪ 489,585 | ₪ 4,321 | ₪ 1,646 | ₪ 5,968 | ₪ 1,575,470 |
| 265 | ₪ 485,250 | ₪ 4,336 | ₪ 1,632 | ₪ 5,968 | ₪ 1,581,438 |
| 266 | ₪ 480,899 | ₪ 4,350 | ₪ 1,617 | ₪ 5,968 | ₪ 1,587,406 |
| 267 | ₪ 476,535 | ₪ 4,365 | ₪ 1,603 | ₪ 5,968 | ₪ 1,593,374 |
| 268 | ₪ 472,156 | ₪ 4,379 | ₪ 1,588 | ₪ 5,968 | ₪ 1,599,341 |
| 269 | ₪ 467,762 | ₪ 4,394 | ₪ 1,574 | ₪ 5,968 | ₪ 1,605,309 |
| 270 | ₪ 463,353 | ₪ 4,408 | ₪ 1,559 | ₪ 5,968 | ₪ 1,611,277 |
| 271 | ₪ 458,930 | ₪ 4,423 | ₪ 1,545 | ₪ 5,968 | ₪ 1,617,244 |
| 272 | ₪ 454,492 | ₪ 4,438 | ₪ 1,530 | ₪ 5,968 | ₪ 1,623,212 |
| 273 | ₪ 450,039 | ₪ 4,453 | ₪ 1,515 | ₪ 5,968 | ₪ 1,629,180 |
| 274 | ₪ 445,572 | ₪ 4,468 | ₪ 1,500 | ₪ 5,968 | ₪ 1,635,147 |
| 275 | ₪ 441,089 | ₪ 4,482 | ₪ 1,485 | ₪ 5,968 | ₪ 1,641,115 |
| 276 | ₪ 436,592 | ₪ 4,497 | ₪ 1,470 | ₪ 5,968 | ₪ 1,647,083 |
| 277 | ₪ 432,080 | ₪ 4,512 | ₪ 1,455 | ₪ 5,968 | ₪ 1,653,050 |
| 278 | ₪ 427,552 | ₪ 4,527 | ₪ 1,440 | ₪ 5,968 | ₪ 1,659,018 |
| 279 | ₪ 423,010 | ₪ 4,543 | ₪ 1,425 | ₪ 5,968 | ₪ 1,664,986 |
| 280 | ₪ 418,452 | ₪ 4,558 | ₪ 1,410 | ₪ 5,968 | ₪ 1,670,954 |
| 281 | ₪ 413,879 | ₪ 4,573 | ₪ 1,395 | ₪ 5,968 | ₪ 1,676,921 |
| 282 | ₪ 409,291 | ₪ 4,588 | ₪ 1,380 | ₪ 5,968 | ₪ 1,682,889 |
| 283 | ₪ 404,688 | ₪ 4,603 | ₪ 1,364 | ₪ 5,968 | ₪ 1,688,857 |
| 284 | ₪ 400,069 | ₪ 4,619 | ₪ 1,349 | ₪ 5,968 | ₪ 1,694,824 |
| 285 | ₪ 395,435 | ₪ 4,634 | ₪ 1,334 | ₪ 5,968 | ₪ 1,700,792 |
| 286 | ₪ 390,785 | ₪ 4,650 | ₪ 1,318 | ₪ 5,968 | ₪ 1,706,760 |
| 287 | ₪ 386,120 | ₪ 4,665 | ₪ 1,303 | ₪ 5,968 | ₪ 1,712,727 |
| 288 | ₪ 381,440 | ₪ 4,681 | ₪ 1,287 | ₪ 5,968 | ₪ 1,718,695 |
| 289 | ₪ 376,743 | ₪ 4,696 | ₪ 1,271 | ₪ 5,968 | ₪ 1,724,663 |
| 290 | ₪ 372,031 | ₪ 4,712 | ₪ 1,256 | ₪ 5,968 | ₪ 1,730,630 |
| 291 | ₪ 367,304 | ₪ 4,728 | ₪ 1,240 | ₪ 5,968 | ₪ 1,736,598 |
| 292 | ₪ 362,560 | ₪ 4,743 | ₪ 1,224 | ₪ 5,968 | ₪ 1,742,566 |
| 293 | ₪ 357,801 | ₪ 4,759 | ₪ 1,209 | ₪ 5,968 | ₪ 1,748,534 |
| 294 | ₪ 353,026 | ₪ 4,775 | ₪ 1,193 | ₪ 5,968 | ₪ 1,754,501 |
| 295 | ₪ 348,235 | ₪ 4,791 | ₪ 1,177 | ₪ 5,968 | ₪ 1,760,469 |
| 296 | ₪ 343,428 | ₪ 4,807 | ₪ 1,161 | ₪ 5,968 | ₪ 1,766,437 |
| 297 | ₪ 338,606 | ₪ 4,823 | ₪ 1,145 | ₪ 5,968 | ₪ 1,772,404 |
| 298 | ₪ 333,767 | ₪ 4,839 | ₪ 1,129 | ₪ 5,968 | ₪ 1,778,372 |
| 299 | ₪ 328,911 | ₪ 4,855 | ₪ 1,113 | ₪ 5,968 | ₪ 1,784,340 |
| 300 | ₪ 324,040 | ₪ 4,871 | ₪ 1,096 | ₪ 5,968 | ₪ 1,790,307 |
| 301 | ₪ 319,153 | ₪ 4,888 | ₪ 1,080 | ₪ 5,968 | ₪ 1,796,275 |
| 302 | ₪ 314,249 | ₪ 4,904 | ₪ 1,064 | ₪ 5,968 | ₪ 1,802,243 |
| 303 | ₪ 309,328 | ₪ 4,920 | ₪ 1,047 | ₪ 5,968 | ₪ 1,808,210 |
| 304 | ₪ 304,392 | ₪ 4,937 | ₪ 1,031 | ₪ 5,968 | ₪ 1,814,178 |
| 305 | ₪ 299,439 | ₪ 4,953 | ₪ 1,015 | ₪ 5,968 | ₪ 1,820,146 |
| 306 | ₪ 294,469 | ₪ 4,970 | ₪ 998 | ₪ 5,968 | ₪ 1,826,114 |
| 307 | ₪ 289,483 | ₪ 4,986 | ₪ 982 | ₪ 5,968 | ₪ 1,832,081 |
| 308 | ₪ 284,480 | ₪ 5,003 | ₪ 965 | ₪ 5,968 | ₪ 1,838,049 |
| 309 | ₪ 279,461 | ₪ 5,019 | ₪ 948 | ₪ 5,968 | ₪ 1,844,017 |
| 310 | ₪ 274,425 | ₪ 5,036 | ₪ 932 | ₪ 5,968 | ₪ 1,849,984 |
| 311 | ₪ 269,372 | ₪ 5,053 | ₪ 915 | ₪ 5,968 | ₪ 1,855,952 |
| 312 | ₪ 264,302 | ₪ 5,070 | ₪ 898 | ₪ 5,968 | ₪ 1,861,920 |
| 313 | ₪ 259,215 | ₪ 5,087 | ₪ 881 | ₪ 5,968 | ₪ 1,867,887 |
| 314 | ₪ 254,112 | ₪ 5,104 | ₪ 864 | ₪ 5,968 | ₪ 1,873,855 |
| 315 | ₪ 248,991 | ₪ 5,121 | ₪ 847 | ₪ 5,968 | ₪ 1,879,823 |
| 316 | ₪ 243,853 | ₪ 5,138 | ₪ 830 | ₪ 5,968 | ₪ 1,885,790 |
| 317 | ₪ 238,699 | ₪ 5,155 | ₪ 813 | ₪ 5,968 | ₪ 1,891,758 |
| 318 | ₪ 233,527 | ₪ 5,172 | ₪ 796 | ₪ 5,968 | ₪ 1,897,726 |
| 319 | ₪ 228,337 | ₪ 5,189 | ₪ 778 | ₪ 5,968 | ₪ 1,903,693 |
| 320 | ₪ 223,131 | ₪ 5,207 | ₪ 761 | ₪ 5,968 | ₪ 1,909,661 |
| 321 | ₪ 217,907 | ₪ 5,224 | ₪ 744 | ₪ 5,968 | ₪ 1,915,629 |
| 322 | ₪ 212,665 | ₪ 5,241 | ₪ 726 | ₪ 5,968 | ₪ 1,921,597 |
| 323 | ₪ 207,407 | ₪ 5,259 | ₪ 709 | ₪ 5,968 | ₪ 1,927,564 |
| 324 | ₪ 202,130 | ₪ 5,276 | ₪ 691 | ₪ 5,968 | ₪ 1,933,532 |
| 325 | ₪ 196,836 | ₪ 5,294 | ₪ 674 | ₪ 5,968 | ₪ 1,939,500 |
| 326 | ₪ 191,525 | ₪ 5,312 | ₪ 656 | ₪ 5,968 | ₪ 1,945,467 |
| 327 | ₪ 186,196 | ₪ 5,329 | ₪ 638 | ₪ 5,968 | ₪ 1,951,435 |
| 328 | ₪ 180,848 | ₪ 5,347 | ₪ 621 | ₪ 5,968 | ₪ 1,957,403 |
| 329 | ₪ 175,484 | ₪ 5,365 | ₪ 603 | ₪ 5,968 | ₪ 1,963,370 |
| 330 | ₪ 170,101 | ₪ 5,383 | ₪ 585 | ₪ 5,968 | ₪ 1,969,338 |
| 331 | ₪ 164,700 | ₪ 5,401 | ₪ 567 | ₪ 5,968 | ₪ 1,975,306 |
| 332 | ₪ 159,281 | ₪ 5,419 | ₪ 549 | ₪ 5,968 | ₪ 1,981,273 |
| 333 | ₪ 153,845 | ₪ 5,437 | ₪ 531 | ₪ 5,968 | ₪ 1,987,241 |
| 334 | ₪ 148,390 | ₪ 5,455 | ₪ 513 | ₪ 5,968 | ₪ 1,993,209 |
| 335 | ₪ 142,917 | ₪ 5,473 | ₪ 495 | ₪ 5,968 | ₪ 1,999,177 |
| 336 | ₪ 137,425 | ₪ 5,491 | ₪ 476 | ₪ 5,968 | ₪ 2,005,144 |
| 337 | ₪ 131,916 | ₪ 5,510 | ₪ 458 | ₪ 5,968 | ₪ 2,011,112 |
| 338 | ₪ 126,388 | ₪ 5,528 | ₪ 440 | ₪ 5,968 | ₪ 2,017,080 |
| 339 | ₪ 120,842 | ₪ 5,546 | ₪ 421 | ₪ 5,968 | ₪ 2,023,047 |
| 340 | ₪ 115,277 | ₪ 5,565 | ₪ 403 | ₪ 5,968 | ₪ 2,029,015 |
| 341 | ₪ 109,693 | ₪ 5,583 | ₪ 384 | ₪ 5,968 | ₪ 2,034,983 |
| 342 | ₪ 104,091 | ₪ 5,602 | ₪ 366 | ₪ 5,968 | ₪ 2,040,950 |
| 343 | ₪ 98,470 | ₪ 5,621 | ₪ 347 | ₪ 5,968 | ₪ 2,046,918 |
| 344 | ₪ 92,831 | ₪ 5,639 | ₪ 328 | ₪ 5,968 | ₪ 2,052,886 |
| 345 | ₪ 87,173 | ₪ 5,658 | ₪ 309 | ₪ 5,968 | ₪ 2,058,853 |
| 346 | ₪ 81,496 | ₪ 5,677 | ₪ 291 | ₪ 5,968 | ₪ 2,064,821 |
| 347 | ₪ 75,800 | ₪ 5,696 | ₪ 272 | ₪ 5,968 | ₪ 2,070,789 |
| 348 | ₪ 70,085 | ₪ 5,715 | ₪ 253 | ₪ 5,968 | ₪ 2,076,757 |
| 349 | ₪ 64,350 | ₪ 5,734 | ₪ 234 | ₪ 5,968 | ₪ 2,082,724 |
| 350 | ₪ 58,597 | ₪ 5,753 | ₪ 215 | ₪ 5,968 | ₪ 2,088,692 |
| 351 | ₪ 52,825 | ₪ 5,772 | ₪ 195 | ₪ 5,968 | ₪ 2,094,660 |
| 352 | ₪ 47,033 | ₪ 5,792 | ₪ 176 | ₪ 5,968 | ₪ 2,100,627 |
| 353 | ₪ 41,222 | ₪ 5,811 | ₪ 157 | ₪ 5,968 | ₪ 2,106,595 |
| 354 | ₪ 35,392 | ₪ 5,830 | ₪ 137 | ₪ 5,968 | ₪ 2,112,563 |
| 355 | ₪ 29,542 | ₪ 5,850 | ₪ 118 | ₪ 5,968 | ₪ 2,118,530 |
| 356 | ₪ 23,673 | ₪ 5,869 | ₪ 98 | ₪ 5,968 | ₪ 2,124,498 |
| 357 | ₪ 17,784 | ₪ 5,889 | ₪ 79 | ₪ 5,968 | ₪ 2,130,466 |
| 358 | ₪ 11,876 | ₪ 5,908 | ₪ 59 | ₪ 5,968 | ₪ 2,136,433 |
| 359 | ₪ 5,948 | ₪ 5,928 | ₪ 40 | ₪ 5,968 | ₪ 2,142,401 |
| 360 | ₪ 0 | ₪ 5,948 | ₪ 20 | ₪ 5,968 | ₪ 2,148,369 |
| סה"כ | ₪ 1,250,000 | ₪ 898,369 | ₪ 2,148,369 | ₪ 2,148,369 |
ראו גם: מה ההחזר על משכנתא של 1,150,000 שח? | מה ההחזר על משכנתא של 1,350,000 שח?