7,944 ש"ח
לוח סילוקין בשיטת קרן שווה למשכנתא של 1,300,000 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 ושלוש מאות אלף שקלים לתקופה של שלושים שנה בריבית של
4% לוח הסילוקין בשיטת קרן שווה ייראה כך:
הבהרה: הלוח מניח ריבית שנתית קבועה שאינה צמודה. רכיב הקרן קבוע, ולכן התשלום החודשי יורד בהדרגה ככל שיתרת הקרן קטנה. הוא אינו כולל הצמדה, שינויי ריבית, עמלות, ביטוחים או עלויות נוספות.
3,623 ש"ח
782,167 ש"ח
2,082,167 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 | ₪ 1,296,389 | ₪ 3,611 | ₪ 4,333 | ₪ 7,944 | ₪ 7,944 |
| 2 | ₪ 1,292,778 | ₪ 3,611 | ₪ 4,321 | ₪ 7,932 | ₪ 15,877 |
| 3 | ₪ 1,289,167 | ₪ 3,611 | ₪ 4,309 | ₪ 7,920 | ₪ 23,797 |
| 4 | ₪ 1,285,556 | ₪ 3,611 | ₪ 4,297 | ₪ 7,908 | ₪ 31,706 |
| 5 | ₪ 1,281,944 | ₪ 3,611 | ₪ 4,285 | ₪ 7,896 | ₪ 39,602 |
| 6 | ₪ 1,278,333 | ₪ 3,611 | ₪ 4,273 | ₪ 7,884 | ₪ 47,486 |
| 7 | ₪ 1,274,722 | ₪ 3,611 | ₪ 4,261 | ₪ 7,872 | ₪ 55,358 |
| 8 | ₪ 1,271,111 | ₪ 3,611 | ₪ 4,249 | ₪ 7,860 | ₪ 63,219 |
| 9 | ₪ 1,267,500 | ₪ 3,611 | ₪ 4,237 | ₪ 7,848 | ₪ 71,067 |
| 10 | ₪ 1,263,889 | ₪ 3,611 | ₪ 4,225 | ₪ 7,836 | ₪ 78,903 |
| 11 | ₪ 1,260,278 | ₪ 3,611 | ₪ 4,213 | ₪ 7,824 | ₪ 86,727 |
| 12 | ₪ 1,256,667 | ₪ 3,611 | ₪ 4,201 | ₪ 7,812 | ₪ 94,539 |
| 13 | ₪ 1,253,056 | ₪ 3,611 | ₪ 4,189 | ₪ 7,800 | ₪ 102,339 |
| 14 | ₪ 1,249,444 | ₪ 3,611 | ₪ 4,177 | ₪ 7,788 | ₪ 110,127 |
| 15 | ₪ 1,245,833 | ₪ 3,611 | ₪ 4,165 | ₪ 7,776 | ₪ 117,903 |
| 16 | ₪ 1,242,222 | ₪ 3,611 | ₪ 4,153 | ₪ 7,764 | ₪ 125,667 |
| 17 | ₪ 1,238,611 | ₪ 3,611 | ₪ 4,141 | ₪ 7,752 | ₪ 133,419 |
| 18 | ₪ 1,235,000 | ₪ 3,611 | ₪ 4,129 | ₪ 7,740 | ₪ 141,158 |
| 19 | ₪ 1,231,389 | ₪ 3,611 | ₪ 4,117 | ₪ 7,728 | ₪ 148,886 |
| 20 | ₪ 1,227,778 | ₪ 3,611 | ₪ 4,105 | ₪ 7,716 | ₪ 156,602 |
| 21 | ₪ 1,224,167 | ₪ 3,611 | ₪ 4,093 | ₪ 7,704 | ₪ 164,306 |
| 22 | ₪ 1,220,556 | ₪ 3,611 | ₪ 4,081 | ₪ 7,692 | ₪ 171,997 |
| 23 | ₪ 1,216,944 | ₪ 3,611 | ₪ 4,069 | ₪ 7,680 | ₪ 179,677 |
| 24 | ₪ 1,213,333 | ₪ 3,611 | ₪ 4,056 | ₪ 7,668 | ₪ 187,344 |
| 25 | ₪ 1,209,722 | ₪ 3,611 | ₪ 4,044 | ₪ 7,656 | ₪ 195,000 |
| 26 | ₪ 1,206,111 | ₪ 3,611 | ₪ 4,032 | ₪ 7,644 | ₪ 202,644 |
| 27 | ₪ 1,202,500 | ₪ 3,611 | ₪ 4,020 | ₪ 7,631 | ₪ 210,275 |
| 28 | ₪ 1,198,889 | ₪ 3,611 | ₪ 4,008 | ₪ 7,619 | ₪ 217,894 |
| 29 | ₪ 1,195,278 | ₪ 3,611 | ₪ 3,996 | ₪ 7,607 | ₪ 225,502 |
| 30 | ₪ 1,191,667 | ₪ 3,611 | ₪ 3,984 | ₪ 7,595 | ₪ 233,097 |
| 31 | ₪ 1,188,056 | ₪ 3,611 | ₪ 3,972 | ₪ 7,583 | ₪ 240,681 |
| 32 | ₪ 1,184,444 | ₪ 3,611 | ₪ 3,960 | ₪ 7,571 | ₪ 248,252 |
| 33 | ₪ 1,180,833 | ₪ 3,611 | ₪ 3,948 | ₪ 7,559 | ₪ 255,811 |
| 34 | ₪ 1,177,222 | ₪ 3,611 | ₪ 3,936 | ₪ 7,547 | ₪ 263,358 |
| 35 | ₪ 1,173,611 | ₪ 3,611 | ₪ 3,924 | ₪ 7,535 | ₪ 270,894 |
| 36 | ₪ 1,170,000 | ₪ 3,611 | ₪ 3,912 | ₪ 7,523 | ₪ 278,417 |
| 37 | ₪ 1,166,389 | ₪ 3,611 | ₪ 3,900 | ₪ 7,511 | ₪ 285,928 |
| 38 | ₪ 1,162,778 | ₪ 3,611 | ₪ 3,888 | ₪ 7,499 | ₪ 293,427 |
| 39 | ₪ 1,159,167 | ₪ 3,611 | ₪ 3,876 | ₪ 7,487 | ₪ 300,914 |
| 40 | ₪ 1,155,556 | ₪ 3,611 | ₪ 3,864 | ₪ 7,475 | ₪ 308,389 |
| 41 | ₪ 1,151,944 | ₪ 3,611 | ₪ 3,852 | ₪ 7,463 | ₪ 315,852 |
| 42 | ₪ 1,148,333 | ₪ 3,611 | ₪ 3,840 | ₪ 7,451 | ₪ 323,303 |
| 43 | ₪ 1,144,722 | ₪ 3,611 | ₪ 3,828 | ₪ 7,439 | ₪ 330,742 |
| 44 | ₪ 1,141,111 | ₪ 3,611 | ₪ 3,816 | ₪ 7,427 | ₪ 338,169 |
| 45 | ₪ 1,137,500 | ₪ 3,611 | ₪ 3,804 | ₪ 7,415 | ₪ 345,583 |
| 46 | ₪ 1,133,889 | ₪ 3,611 | ₪ 3,792 | ₪ 7,403 | ₪ 352,986 |
| 47 | ₪ 1,130,278 | ₪ 3,611 | ₪ 3,780 | ₪ 7,391 | ₪ 360,377 |
| 48 | ₪ 1,126,667 | ₪ 3,611 | ₪ 3,768 | ₪ 7,379 | ₪ 367,756 |
| 49 | ₪ 1,123,056 | ₪ 3,611 | ₪ 3,756 | ₪ 7,367 | ₪ 375,122 |
| 50 | ₪ 1,119,444 | ₪ 3,611 | ₪ 3,744 | ₪ 7,355 | ₪ 382,477 |
| 51 | ₪ 1,115,833 | ₪ 3,611 | ₪ 3,731 | ₪ 7,343 | ₪ 389,819 |
| 52 | ₪ 1,112,222 | ₪ 3,611 | ₪ 3,719 | ₪ 7,331 | ₪ 397,150 |
| 53 | ₪ 1,108,611 | ₪ 3,611 | ₪ 3,707 | ₪ 7,319 | ₪ 404,469 |
| 54 | ₪ 1,105,000 | ₪ 3,611 | ₪ 3,695 | ₪ 7,306 | ₪ 411,775 |
| 55 | ₪ 1,101,389 | ₪ 3,611 | ₪ 3,683 | ₪ 7,294 | ₪ 419,069 |
| 56 | ₪ 1,097,778 | ₪ 3,611 | ₪ 3,671 | ₪ 7,282 | ₪ 426,352 |
| 57 | ₪ 1,094,167 | ₪ 3,611 | ₪ 3,659 | ₪ 7,270 | ₪ 433,622 |
| 58 | ₪ 1,090,556 | ₪ 3,611 | ₪ 3,647 | ₪ 7,258 | ₪ 440,881 |
| 59 | ₪ 1,086,944 | ₪ 3,611 | ₪ 3,635 | ₪ 7,246 | ₪ 448,127 |
| 60 | ₪ 1,083,333 | ₪ 3,611 | ₪ 3,623 | ₪ 7,234 | ₪ 455,361 |
| 61 | ₪ 1,079,722 | ₪ 3,611 | ₪ 3,611 | ₪ 7,222 | ₪ 462,583 |
| 62 | ₪ 1,076,111 | ₪ 3,611 | ₪ 3,599 | ₪ 7,210 | ₪ 469,794 |
| 63 | ₪ 1,072,500 | ₪ 3,611 | ₪ 3,587 | ₪ 7,198 | ₪ 476,992 |
| 64 | ₪ 1,068,889 | ₪ 3,611 | ₪ 3,575 | ₪ 7,186 | ₪ 484,178 |
| 65 | ₪ 1,065,278 | ₪ 3,611 | ₪ 3,563 | ₪ 7,174 | ₪ 491,352 |
| 66 | ₪ 1,061,667 | ₪ 3,611 | ₪ 3,551 | ₪ 7,162 | ₪ 498,514 |
| 67 | ₪ 1,058,056 | ₪ 3,611 | ₪ 3,539 | ₪ 7,150 | ₪ 505,664 |
| 68 | ₪ 1,054,444 | ₪ 3,611 | ₪ 3,527 | ₪ 7,138 | ₪ 512,802 |
| 69 | ₪ 1,050,833 | ₪ 3,611 | ₪ 3,515 | ₪ 7,126 | ₪ 519,928 |
| 70 | ₪ 1,047,222 | ₪ 3,611 | ₪ 3,503 | ₪ 7,114 | ₪ 527,042 |
| 71 | ₪ 1,043,611 | ₪ 3,611 | ₪ 3,491 | ₪ 7,102 | ₪ 534,144 |
| 72 | ₪ 1,040,000 | ₪ 3,611 | ₪ 3,479 | ₪ 7,090 | ₪ 541,233 |
| 73 | ₪ 1,036,389 | ₪ 3,611 | ₪ 3,467 | ₪ 7,078 | ₪ 548,311 |
| 74 | ₪ 1,032,778 | ₪ 3,611 | ₪ 3,455 | ₪ 7,066 | ₪ 555,377 |
| 75 | ₪ 1,029,167 | ₪ 3,611 | ₪ 3,443 | ₪ 7,054 | ₪ 562,431 |
| 76 | ₪ 1,025,556 | ₪ 3,611 | ₪ 3,431 | ₪ 7,042 | ₪ 569,472 |
| 77 | ₪ 1,021,944 | ₪ 3,611 | ₪ 3,419 | ₪ 7,030 | ₪ 576,502 |
| 78 | ₪ 1,018,333 | ₪ 3,611 | ₪ 3,406 | ₪ 7,018 | ₪ 583,519 |
| 79 | ₪ 1,014,722 | ₪ 3,611 | ₪ 3,394 | ₪ 7,006 | ₪ 590,525 |
| 80 | ₪ 1,011,111 | ₪ 3,611 | ₪ 3,382 | ₪ 6,994 | ₪ 597,519 |
| 81 | ₪ 1,007,500 | ₪ 3,611 | ₪ 3,370 | ₪ 6,981 | ₪ 604,500 |
| 82 | ₪ 1,003,889 | ₪ 3,611 | ₪ 3,358 | ₪ 6,969 | ₪ 611,469 |
| 83 | ₪ 1,000,278 | ₪ 3,611 | ₪ 3,346 | ₪ 6,957 | ₪ 618,427 |
| 84 | ₪ 996,667 | ₪ 3,611 | ₪ 3,334 | ₪ 6,945 | ₪ 625,372 |
| 85 | ₪ 993,056 | ₪ 3,611 | ₪ 3,322 | ₪ 6,933 | ₪ 632,306 |
| 86 | ₪ 989,444 | ₪ 3,611 | ₪ 3,310 | ₪ 6,921 | ₪ 639,227 |
| 87 | ₪ 985,833 | ₪ 3,611 | ₪ 3,298 | ₪ 6,909 | ₪ 646,136 |
| 88 | ₪ 982,222 | ₪ 3,611 | ₪ 3,286 | ₪ 6,897 | ₪ 653,033 |
| 89 | ₪ 978,611 | ₪ 3,611 | ₪ 3,274 | ₪ 6,885 | ₪ 659,919 |
| 90 | ₪ 975,000 | ₪ 3,611 | ₪ 3,262 | ₪ 6,873 | ₪ 666,792 |
| 91 | ₪ 971,389 | ₪ 3,611 | ₪ 3,250 | ₪ 6,861 | ₪ 673,653 |
| 92 | ₪ 967,778 | ₪ 3,611 | ₪ 3,238 | ₪ 6,849 | ₪ 680,502 |
| 93 | ₪ 964,167 | ₪ 3,611 | ₪ 3,226 | ₪ 6,837 | ₪ 687,339 |
| 94 | ₪ 960,556 | ₪ 3,611 | ₪ 3,214 | ₪ 6,825 | ₪ 694,164 |
| 95 | ₪ 956,944 | ₪ 3,611 | ₪ 3,202 | ₪ 6,813 | ₪ 700,977 |
| 96 | ₪ 953,333 | ₪ 3,611 | ₪ 3,190 | ₪ 6,801 | ₪ 707,778 |
| 97 | ₪ 949,722 | ₪ 3,611 | ₪ 3,178 | ₪ 6,789 | ₪ 714,567 |
| 98 | ₪ 946,111 | ₪ 3,611 | ₪ 3,166 | ₪ 6,777 | ₪ 721,344 |
| 99 | ₪ 942,500 | ₪ 3,611 | ₪ 3,154 | ₪ 6,765 | ₪ 728,108 |
| 100 | ₪ 938,889 | ₪ 3,611 | ₪ 3,142 | ₪ 6,753 | ₪ 734,861 |
| 101 | ₪ 935,278 | ₪ 3,611 | ₪ 3,130 | ₪ 6,741 | ₪ 741,602 |
| 102 | ₪ 931,667 | ₪ 3,611 | ₪ 3,118 | ₪ 6,729 | ₪ 748,331 |
| 103 | ₪ 928,056 | ₪ 3,611 | ₪ 3,106 | ₪ 6,717 | ₪ 755,047 |
| 104 | ₪ 924,444 | ₪ 3,611 | ₪ 3,094 | ₪ 6,705 | ₪ 761,752 |
| 105 | ₪ 920,833 | ₪ 3,611 | ₪ 3,081 | ₪ 6,693 | ₪ 768,444 |
| 106 | ₪ 917,222 | ₪ 3,611 | ₪ 3,069 | ₪ 6,681 | ₪ 775,125 |
| 107 | ₪ 913,611 | ₪ 3,611 | ₪ 3,057 | ₪ 6,669 | ₪ 781,794 |
| 108 | ₪ 910,000 | ₪ 3,611 | ₪ 3,045 | ₪ 6,656 | ₪ 788,450 |
| 109 | ₪ 906,389 | ₪ 3,611 | ₪ 3,033 | ₪ 6,644 | ₪ 795,094 |
| 110 | ₪ 902,778 | ₪ 3,611 | ₪ 3,021 | ₪ 6,632 | ₪ 801,727 |
| 111 | ₪ 899,167 | ₪ 3,611 | ₪ 3,009 | ₪ 6,620 | ₪ 808,347 |
| 112 | ₪ 895,556 | ₪ 3,611 | ₪ 2,997 | ₪ 6,608 | ₪ 814,956 |
| 113 | ₪ 891,944 | ₪ 3,611 | ₪ 2,985 | ₪ 6,596 | ₪ 821,552 |
| 114 | ₪ 888,333 | ₪ 3,611 | ₪ 2,973 | ₪ 6,584 | ₪ 828,136 |
| 115 | ₪ 884,722 | ₪ 3,611 | ₪ 2,961 | ₪ 6,572 | ₪ 834,708 |
| 116 | ₪ 881,111 | ₪ 3,611 | ₪ 2,949 | ₪ 6,560 | ₪ 841,269 |
| 117 | ₪ 877,500 | ₪ 3,611 | ₪ 2,937 | ₪ 6,548 | ₪ 847,817 |
| 118 | ₪ 873,889 | ₪ 3,611 | ₪ 2,925 | ₪ 6,536 | ₪ 854,353 |
| 119 | ₪ 870,278 | ₪ 3,611 | ₪ 2,913 | ₪ 6,524 | ₪ 860,877 |
| 120 | ₪ 866,667 | ₪ 3,611 | ₪ 2,901 | ₪ 6,512 | ₪ 867,389 |
| 121 | ₪ 863,056 | ₪ 3,611 | ₪ 2,889 | ₪ 6,500 | ₪ 873,889 |
| 122 | ₪ 859,444 | ₪ 3,611 | ₪ 2,877 | ₪ 6,488 | ₪ 880,377 |
| 123 | ₪ 855,833 | ₪ 3,611 | ₪ 2,865 | ₪ 6,476 | ₪ 886,853 |
| 124 | ₪ 852,222 | ₪ 3,611 | ₪ 2,853 | ₪ 6,464 | ₪ 893,317 |
| 125 | ₪ 848,611 | ₪ 3,611 | ₪ 2,841 | ₪ 6,452 | ₪ 899,769 |
| 126 | ₪ 845,000 | ₪ 3,611 | ₪ 2,829 | ₪ 6,440 | ₪ 906,208 |
| 127 | ₪ 841,389 | ₪ 3,611 | ₪ 2,817 | ₪ 6,428 | ₪ 912,636 |
| 128 | ₪ 837,778 | ₪ 3,611 | ₪ 2,805 | ₪ 6,416 | ₪ 919,052 |
| 129 | ₪ 834,167 | ₪ 3,611 | ₪ 2,793 | ₪ 6,404 | ₪ 925,456 |
| 130 | ₪ 830,556 | ₪ 3,611 | ₪ 2,781 | ₪ 6,392 | ₪ 931,847 |
| 131 | ₪ 826,944 | ₪ 3,611 | ₪ 2,769 | ₪ 6,380 | ₪ 938,227 |
| 132 | ₪ 823,333 | ₪ 3,611 | ₪ 2,756 | ₪ 6,368 | ₪ 944,594 |
| 133 | ₪ 819,722 | ₪ 3,611 | ₪ 2,744 | ₪ 6,356 | ₪ 950,950 |
| 134 | ₪ 816,111 | ₪ 3,611 | ₪ 2,732 | ₪ 6,344 | ₪ 957,294 |
| 135 | ₪ 812,500 | ₪ 3,611 | ₪ 2,720 | ₪ 6,331 | ₪ 963,625 |
| 136 | ₪ 808,889 | ₪ 3,611 | ₪ 2,708 | ₪ 6,319 | ₪ 969,944 |
| 137 | ₪ 805,278 | ₪ 3,611 | ₪ 2,696 | ₪ 6,307 | ₪ 976,252 |
| 138 | ₪ 801,667 | ₪ 3,611 | ₪ 2,684 | ₪ 6,295 | ₪ 982,547 |
| 139 | ₪ 798,056 | ₪ 3,611 | ₪ 2,672 | ₪ 6,283 | ₪ 988,831 |
| 140 | ₪ 794,444 | ₪ 3,611 | ₪ 2,660 | ₪ 6,271 | ₪ 995,102 |
| 141 | ₪ 790,833 | ₪ 3,611 | ₪ 2,648 | ₪ 6,259 | ₪ 1,001,361 |
| 142 | ₪ 787,222 | ₪ 3,611 | ₪ 2,636 | ₪ 6,247 | ₪ 1,007,608 |
| 143 | ₪ 783,611 | ₪ 3,611 | ₪ 2,624 | ₪ 6,235 | ₪ 1,013,844 |
| 144 | ₪ 780,000 | ₪ 3,611 | ₪ 2,612 | ₪ 6,223 | ₪ 1,020,067 |
| 145 | ₪ 776,389 | ₪ 3,611 | ₪ 2,600 | ₪ 6,211 | ₪ 1,026,278 |
| 146 | ₪ 772,778 | ₪ 3,611 | ₪ 2,588 | ₪ 6,199 | ₪ 1,032,477 |
| 147 | ₪ 769,167 | ₪ 3,611 | ₪ 2,576 | ₪ 6,187 | ₪ 1,038,664 |
| 148 | ₪ 765,556 | ₪ 3,611 | ₪ 2,564 | ₪ 6,175 | ₪ 1,044,839 |
| 149 | ₪ 761,944 | ₪ 3,611 | ₪ 2,552 | ₪ 6,163 | ₪ 1,051,002 |
| 150 | ₪ 758,333 | ₪ 3,611 | ₪ 2,540 | ₪ 6,151 | ₪ 1,057,153 |
| 151 | ₪ 754,722 | ₪ 3,611 | ₪ 2,528 | ₪ 6,139 | ₪ 1,063,292 |
| 152 | ₪ 751,111 | ₪ 3,611 | ₪ 2,516 | ₪ 6,127 | ₪ 1,069,419 |
| 153 | ₪ 747,500 | ₪ 3,611 | ₪ 2,504 | ₪ 6,115 | ₪ 1,075,533 |
| 154 | ₪ 743,889 | ₪ 3,611 | ₪ 2,492 | ₪ 6,103 | ₪ 1,081,636 |
| 155 | ₪ 740,278 | ₪ 3,611 | ₪ 2,480 | ₪ 6,091 | ₪ 1,087,727 |
| 156 | ₪ 736,667 | ₪ 3,611 | ₪ 2,468 | ₪ 6,079 | ₪ 1,093,806 |
| 157 | ₪ 733,056 | ₪ 3,611 | ₪ 2,456 | ₪ 6,067 | ₪ 1,099,872 |
| 158 | ₪ 729,444 | ₪ 3,611 | ₪ 2,444 | ₪ 6,055 | ₪ 1,105,927 |
| 159 | ₪ 725,833 | ₪ 3,611 | ₪ 2,431 | ₪ 6,043 | ₪ 1,111,969 |
| 160 | ₪ 722,222 | ₪ 3,611 | ₪ 2,419 | ₪ 6,031 | ₪ 1,118,000 |
| 161 | ₪ 718,611 | ₪ 3,611 | ₪ 2,407 | ₪ 6,019 | ₪ 1,124,019 |
| 162 | ₪ 715,000 | ₪ 3,611 | ₪ 2,395 | ₪ 6,006 | ₪ 1,130,025 |
| 163 | ₪ 711,389 | ₪ 3,611 | ₪ 2,383 | ₪ 5,994 | ₪ 1,136,019 |
| 164 | ₪ 707,778 | ₪ 3,611 | ₪ 2,371 | ₪ 5,982 | ₪ 1,142,002 |
| 165 | ₪ 704,167 | ₪ 3,611 | ₪ 2,359 | ₪ 5,970 | ₪ 1,147,972 |
| 166 | ₪ 700,556 | ₪ 3,611 | ₪ 2,347 | ₪ 5,958 | ₪ 1,153,931 |
| 167 | ₪ 696,944 | ₪ 3,611 | ₪ 2,335 | ₪ 5,946 | ₪ 1,159,877 |
| 168 | ₪ 693,333 | ₪ 3,611 | ₪ 2,323 | ₪ 5,934 | ₪ 1,165,811 |
| 169 | ₪ 689,722 | ₪ 3,611 | ₪ 2,311 | ₪ 5,922 | ₪ 1,171,733 |
| 170 | ₪ 686,111 | ₪ 3,611 | ₪ 2,299 | ₪ 5,910 | ₪ 1,177,644 |
| 171 | ₪ 682,500 | ₪ 3,611 | ₪ 2,287 | ₪ 5,898 | ₪ 1,183,542 |
| 172 | ₪ 678,889 | ₪ 3,611 | ₪ 2,275 | ₪ 5,886 | ₪ 1,189,428 |
| 173 | ₪ 675,278 | ₪ 3,611 | ₪ 2,263 | ₪ 5,874 | ₪ 1,195,302 |
| 174 | ₪ 671,667 | ₪ 3,611 | ₪ 2,251 | ₪ 5,862 | ₪ 1,201,164 |
| 175 | ₪ 668,056 | ₪ 3,611 | ₪ 2,239 | ₪ 5,850 | ₪ 1,207,014 |
| 176 | ₪ 664,444 | ₪ 3,611 | ₪ 2,227 | ₪ 5,838 | ₪ 1,212,852 |
| 177 | ₪ 660,833 | ₪ 3,611 | ₪ 2,215 | ₪ 5,826 | ₪ 1,218,678 |
| 178 | ₪ 657,222 | ₪ 3,611 | ₪ 2,203 | ₪ 5,814 | ₪ 1,224,492 |
| 179 | ₪ 653,611 | ₪ 3,611 | ₪ 2,191 | ₪ 5,802 | ₪ 1,230,294 |
| 180 | ₪ 650,000 | ₪ 3,611 | ₪ 2,179 | ₪ 5,790 | ₪ 1,236,083 |
| 181 | ₪ 646,389 | ₪ 3,611 | ₪ 2,167 | ₪ 5,778 | ₪ 1,241,861 |
| 182 | ₪ 642,778 | ₪ 3,611 | ₪ 2,155 | ₪ 5,766 | ₪ 1,247,627 |
| 183 | ₪ 639,167 | ₪ 3,611 | ₪ 2,143 | ₪ 5,754 | ₪ 1,253,381 |
| 184 | ₪ 635,556 | ₪ 3,611 | ₪ 2,131 | ₪ 5,742 | ₪ 1,259,122 |
| 185 | ₪ 631,944 | ₪ 3,611 | ₪ 2,119 | ₪ 5,730 | ₪ 1,264,852 |
| 186 | ₪ 628,333 | ₪ 3,611 | ₪ 2,106 | ₪ 5,718 | ₪ 1,270,569 |
| 187 | ₪ 624,722 | ₪ 3,611 | ₪ 2,094 | ₪ 5,706 | ₪ 1,276,275 |
| 188 | ₪ 621,111 | ₪ 3,611 | ₪ 2,082 | ₪ 5,694 | ₪ 1,281,969 |
| 189 | ₪ 617,500 | ₪ 3,611 | ₪ 2,070 | ₪ 5,681 | ₪ 1,287,650 |
| 190 | ₪ 613,889 | ₪ 3,611 | ₪ 2,058 | ₪ 5,669 | ₪ 1,293,319 |
| 191 | ₪ 610,278 | ₪ 3,611 | ₪ 2,046 | ₪ 5,657 | ₪ 1,298,977 |
| 192 | ₪ 606,667 | ₪ 3,611 | ₪ 2,034 | ₪ 5,645 | ₪ 1,304,622 |
| 193 | ₪ 603,056 | ₪ 3,611 | ₪ 2,022 | ₪ 5,633 | ₪ 1,310,256 |
| 194 | ₪ 599,444 | ₪ 3,611 | ₪ 2,010 | ₪ 5,621 | ₪ 1,315,877 |
| 195 | ₪ 595,833 | ₪ 3,611 | ₪ 1,998 | ₪ 5,609 | ₪ 1,321,486 |
| 196 | ₪ 592,222 | ₪ 3,611 | ₪ 1,986 | ₪ 5,597 | ₪ 1,327,083 |
| 197 | ₪ 588,611 | ₪ 3,611 | ₪ 1,974 | ₪ 5,585 | ₪ 1,332,669 |
| 198 | ₪ 585,000 | ₪ 3,611 | ₪ 1,962 | ₪ 5,573 | ₪ 1,338,242 |
| 199 | ₪ 581,389 | ₪ 3,611 | ₪ 1,950 | ₪ 5,561 | ₪ 1,343,803 |
| 200 | ₪ 577,778 | ₪ 3,611 | ₪ 1,938 | ₪ 5,549 | ₪ 1,349,352 |
| 201 | ₪ 574,167 | ₪ 3,611 | ₪ 1,926 | ₪ 5,537 | ₪ 1,354,889 |
| 202 | ₪ 570,556 | ₪ 3,611 | ₪ 1,914 | ₪ 5,525 | ₪ 1,360,414 |
| 203 | ₪ 566,944 | ₪ 3,611 | ₪ 1,902 | ₪ 5,513 | ₪ 1,365,927 |
| 204 | ₪ 563,333 | ₪ 3,611 | ₪ 1,890 | ₪ 5,501 | ₪ 1,371,428 |
| 205 | ₪ 559,722 | ₪ 3,611 | ₪ 1,878 | ₪ 5,489 | ₪ 1,376,917 |
| 206 | ₪ 556,111 | ₪ 3,611 | ₪ 1,866 | ₪ 5,477 | ₪ 1,382,394 |
| 207 | ₪ 552,500 | ₪ 3,611 | ₪ 1,854 | ₪ 5,465 | ₪ 1,387,858 |
| 208 | ₪ 548,889 | ₪ 3,611 | ₪ 1,842 | ₪ 5,453 | ₪ 1,393,311 |
| 209 | ₪ 545,278 | ₪ 3,611 | ₪ 1,830 | ₪ 5,441 | ₪ 1,398,752 |
| 210 | ₪ 541,667 | ₪ 3,611 | ₪ 1,818 | ₪ 5,429 | ₪ 1,404,181 |
| 211 | ₪ 538,056 | ₪ 3,611 | ₪ 1,806 | ₪ 5,417 | ₪ 1,409,597 |
| 212 | ₪ 534,444 | ₪ 3,611 | ₪ 1,794 | ₪ 5,405 | ₪ 1,415,002 |
| 213 | ₪ 530,833 | ₪ 3,611 | ₪ 1,781 | ₪ 5,393 | ₪ 1,420,394 |
| 214 | ₪ 527,222 | ₪ 3,611 | ₪ 1,769 | ₪ 5,381 | ₪ 1,425,775 |
| 215 | ₪ 523,611 | ₪ 3,611 | ₪ 1,757 | ₪ 5,369 | ₪ 1,431,144 |
| 216 | ₪ 520,000 | ₪ 3,611 | ₪ 1,745 | ₪ 5,356 | ₪ 1,436,500 |
| 217 | ₪ 516,389 | ₪ 3,611 | ₪ 1,733 | ₪ 5,344 | ₪ 1,441,844 |
| 218 | ₪ 512,778 | ₪ 3,611 | ₪ 1,721 | ₪ 5,332 | ₪ 1,447,177 |
| 219 | ₪ 509,167 | ₪ 3,611 | ₪ 1,709 | ₪ 5,320 | ₪ 1,452,497 |
| 220 | ₪ 505,556 | ₪ 3,611 | ₪ 1,697 | ₪ 5,308 | ₪ 1,457,806 |
| 221 | ₪ 501,944 | ₪ 3,611 | ₪ 1,685 | ₪ 5,296 | ₪ 1,463,102 |
| 222 | ₪ 498,333 | ₪ 3,611 | ₪ 1,673 | ₪ 5,284 | ₪ 1,468,386 |
| 223 | ₪ 494,722 | ₪ 3,611 | ₪ 1,661 | ₪ 5,272 | ₪ 1,473,658 |
| 224 | ₪ 491,111 | ₪ 3,611 | ₪ 1,649 | ₪ 5,260 | ₪ 1,478,919 |
| 225 | ₪ 487,500 | ₪ 3,611 | ₪ 1,637 | ₪ 5,248 | ₪ 1,484,167 |
| 226 | ₪ 483,889 | ₪ 3,611 | ₪ 1,625 | ₪ 5,236 | ₪ 1,489,403 |
| 227 | ₪ 480,278 | ₪ 3,611 | ₪ 1,613 | ₪ 5,224 | ₪ 1,494,627 |
| 228 | ₪ 476,667 | ₪ 3,611 | ₪ 1,601 | ₪ 5,212 | ₪ 1,499,839 |
| 229 | ₪ 473,056 | ₪ 3,611 | ₪ 1,589 | ₪ 5,200 | ₪ 1,505,039 |
| 230 | ₪ 469,444 | ₪ 3,611 | ₪ 1,577 | ₪ 5,188 | ₪ 1,510,227 |
| 231 | ₪ 465,833 | ₪ 3,611 | ₪ 1,565 | ₪ 5,176 | ₪ 1,515,403 |
| 232 | ₪ 462,222 | ₪ 3,611 | ₪ 1,553 | ₪ 5,164 | ₪ 1,520,567 |
| 233 | ₪ 458,611 | ₪ 3,611 | ₪ 1,541 | ₪ 5,152 | ₪ 1,525,719 |
| 234 | ₪ 455,000 | ₪ 3,611 | ₪ 1,529 | ₪ 5,140 | ₪ 1,530,858 |
| 235 | ₪ 451,389 | ₪ 3,611 | ₪ 1,517 | ₪ 5,128 | ₪ 1,535,986 |
| 236 | ₪ 447,778 | ₪ 3,611 | ₪ 1,505 | ₪ 5,116 | ₪ 1,541,102 |
| 237 | ₪ 444,167 | ₪ 3,611 | ₪ 1,493 | ₪ 5,104 | ₪ 1,546,206 |
| 238 | ₪ 440,556 | ₪ 3,611 | ₪ 1,481 | ₪ 5,092 | ₪ 1,551,297 |
| 239 | ₪ 436,944 | ₪ 3,611 | ₪ 1,469 | ₪ 5,080 | ₪ 1,556,377 |
| 240 | ₪ 433,333 | ₪ 3,611 | ₪ 1,456 | ₪ 5,068 | ₪ 1,561,444 |
| 241 | ₪ 429,722 | ₪ 3,611 | ₪ 1,444 | ₪ 5,056 | ₪ 1,566,500 |
| 242 | ₪ 426,111 | ₪ 3,611 | ₪ 1,432 | ₪ 5,044 | ₪ 1,571,544 |
| 243 | ₪ 422,500 | ₪ 3,611 | ₪ 1,420 | ₪ 5,031 | ₪ 1,576,575 |
| 244 | ₪ 418,889 | ₪ 3,611 | ₪ 1,408 | ₪ 5,019 | ₪ 1,581,594 |
| 245 | ₪ 415,278 | ₪ 3,611 | ₪ 1,396 | ₪ 5,007 | ₪ 1,586,602 |
| 246 | ₪ 411,667 | ₪ 3,611 | ₪ 1,384 | ₪ 4,995 | ₪ 1,591,597 |
| 247 | ₪ 408,056 | ₪ 3,611 | ₪ 1,372 | ₪ 4,983 | ₪ 1,596,581 |
| 248 | ₪ 404,444 | ₪ 3,611 | ₪ 1,360 | ₪ 4,971 | ₪ 1,601,552 |
| 249 | ₪ 400,833 | ₪ 3,611 | ₪ 1,348 | ₪ 4,959 | ₪ 1,606,511 |
| 250 | ₪ 397,222 | ₪ 3,611 | ₪ 1,336 | ₪ 4,947 | ₪ 1,611,458 |
| 251 | ₪ 393,611 | ₪ 3,611 | ₪ 1,324 | ₪ 4,935 | ₪ 1,616,394 |
| 252 | ₪ 390,000 | ₪ 3,611 | ₪ 1,312 | ₪ 4,923 | ₪ 1,621,317 |
| 253 | ₪ 386,389 | ₪ 3,611 | ₪ 1,300 | ₪ 4,911 | ₪ 1,626,228 |
| 254 | ₪ 382,778 | ₪ 3,611 | ₪ 1,288 | ₪ 4,899 | ₪ 1,631,127 |
| 255 | ₪ 379,167 | ₪ 3,611 | ₪ 1,276 | ₪ 4,887 | ₪ 1,636,014 |
| 256 | ₪ 375,556 | ₪ 3,611 | ₪ 1,264 | ₪ 4,875 | ₪ 1,640,889 |
| 257 | ₪ 371,944 | ₪ 3,611 | ₪ 1,252 | ₪ 4,863 | ₪ 1,645,752 |
| 258 | ₪ 368,333 | ₪ 3,611 | ₪ 1,240 | ₪ 4,851 | ₪ 1,650,603 |
| 259 | ₪ 364,722 | ₪ 3,611 | ₪ 1,228 | ₪ 4,839 | ₪ 1,655,442 |
| 260 | ₪ 361,111 | ₪ 3,611 | ₪ 1,216 | ₪ 4,827 | ₪ 1,660,269 |
| 261 | ₪ 357,500 | ₪ 3,611 | ₪ 1,204 | ₪ 4,815 | ₪ 1,665,083 |
| 262 | ₪ 353,889 | ₪ 3,611 | ₪ 1,192 | ₪ 4,803 | ₪ 1,669,886 |
| 263 | ₪ 350,278 | ₪ 3,611 | ₪ 1,180 | ₪ 4,791 | ₪ 1,674,677 |
| 264 | ₪ 346,667 | ₪ 3,611 | ₪ 1,168 | ₪ 4,779 | ₪ 1,679,456 |
| 265 | ₪ 343,056 | ₪ 3,611 | ₪ 1,156 | ₪ 4,767 | ₪ 1,684,222 |
| 266 | ₪ 339,444 | ₪ 3,611 | ₪ 1,144 | ₪ 4,755 | ₪ 1,688,977 |
| 267 | ₪ 335,833 | ₪ 3,611 | ₪ 1,131 | ₪ 4,743 | ₪ 1,693,719 |
| 268 | ₪ 332,222 | ₪ 3,611 | ₪ 1,119 | ₪ 4,731 | ₪ 1,698,450 |
| 269 | ₪ 328,611 | ₪ 3,611 | ₪ 1,107 | ₪ 4,719 | ₪ 1,703,169 |
| 270 | ₪ 325,000 | ₪ 3,611 | ₪ 1,095 | ₪ 4,706 | ₪ 1,707,875 |
| 271 | ₪ 321,389 | ₪ 3,611 | ₪ 1,083 | ₪ 4,694 | ₪ 1,712,569 |
| 272 | ₪ 317,778 | ₪ 3,611 | ₪ 1,071 | ₪ 4,682 | ₪ 1,717,252 |
| 273 | ₪ 314,167 | ₪ 3,611 | ₪ 1,059 | ₪ 4,670 | ₪ 1,721,922 |
| 274 | ₪ 310,556 | ₪ 3,611 | ₪ 1,047 | ₪ 4,658 | ₪ 1,726,581 |
| 275 | ₪ 306,944 | ₪ 3,611 | ₪ 1,035 | ₪ 4,646 | ₪ 1,731,227 |
| 276 | ₪ 303,333 | ₪ 3,611 | ₪ 1,023 | ₪ 4,634 | ₪ 1,735,861 |
| 277 | ₪ 299,722 | ₪ 3,611 | ₪ 1,011 | ₪ 4,622 | ₪ 1,740,483 |
| 278 | ₪ 296,111 | ₪ 3,611 | ₪ 999 | ₪ 4,610 | ₪ 1,745,094 |
| 279 | ₪ 292,500 | ₪ 3,611 | ₪ 987 | ₪ 4,598 | ₪ 1,749,692 |
| 280 | ₪ 288,889 | ₪ 3,611 | ₪ 975 | ₪ 4,586 | ₪ 1,754,278 |
| 281 | ₪ 285,278 | ₪ 3,611 | ₪ 963 | ₪ 4,574 | ₪ 1,758,852 |
| 282 | ₪ 281,667 | ₪ 3,611 | ₪ 951 | ₪ 4,562 | ₪ 1,763,414 |
| 283 | ₪ 278,056 | ₪ 3,611 | ₪ 939 | ₪ 4,550 | ₪ 1,767,964 |
| 284 | ₪ 274,444 | ₪ 3,611 | ₪ 927 | ₪ 4,538 | ₪ 1,772,502 |
| 285 | ₪ 270,833 | ₪ 3,611 | ₪ 915 | ₪ 4,526 | ₪ 1,777,028 |
| 286 | ₪ 267,222 | ₪ 3,611 | ₪ 903 | ₪ 4,514 | ₪ 1,781,542 |
| 287 | ₪ 263,611 | ₪ 3,611 | ₪ 891 | ₪ 4,502 | ₪ 1,786,044 |
| 288 | ₪ 260,000 | ₪ 3,611 | ₪ 879 | ₪ 4,490 | ₪ 1,790,533 |
| 289 | ₪ 256,389 | ₪ 3,611 | ₪ 867 | ₪ 4,478 | ₪ 1,795,011 |
| 290 | ₪ 252,778 | ₪ 3,611 | ₪ 855 | ₪ 4,466 | ₪ 1,799,477 |
| 291 | ₪ 249,167 | ₪ 3,611 | ₪ 843 | ₪ 4,454 | ₪ 1,803,931 |
| 292 | ₪ 245,556 | ₪ 3,611 | ₪ 831 | ₪ 4,442 | ₪ 1,808,372 |
| 293 | ₪ 241,944 | ₪ 3,611 | ₪ 819 | ₪ 4,430 | ₪ 1,812,802 |
| 294 | ₪ 238,333 | ₪ 3,611 | ₪ 806 | ₪ 4,418 | ₪ 1,817,219 |
| 295 | ₪ 234,722 | ₪ 3,611 | ₪ 794 | ₪ 4,406 | ₪ 1,821,625 |
| 296 | ₪ 231,111 | ₪ 3,611 | ₪ 782 | ₪ 4,394 | ₪ 1,826,019 |
| 297 | ₪ 227,500 | ₪ 3,611 | ₪ 770 | ₪ 4,381 | ₪ 1,830,400 |
| 298 | ₪ 223,889 | ₪ 3,611 | ₪ 758 | ₪ 4,369 | ₪ 1,834,769 |
| 299 | ₪ 220,278 | ₪ 3,611 | ₪ 746 | ₪ 4,357 | ₪ 1,839,127 |
| 300 | ₪ 216,667 | ₪ 3,611 | ₪ 734 | ₪ 4,345 | ₪ 1,843,472 |
| 301 | ₪ 213,056 | ₪ 3,611 | ₪ 722 | ₪ 4,333 | ₪ 1,847,806 |
| 302 | ₪ 209,444 | ₪ 3,611 | ₪ 710 | ₪ 4,321 | ₪ 1,852,127 |
| 303 | ₪ 205,833 | ₪ 3,611 | ₪ 698 | ₪ 4,309 | ₪ 1,856,436 |
| 304 | ₪ 202,222 | ₪ 3,611 | ₪ 686 | ₪ 4,297 | ₪ 1,860,733 |
| 305 | ₪ 198,611 | ₪ 3,611 | ₪ 674 | ₪ 4,285 | ₪ 1,865,019 |
| 306 | ₪ 195,000 | ₪ 3,611 | ₪ 662 | ₪ 4,273 | ₪ 1,869,292 |
| 307 | ₪ 191,389 | ₪ 3,611 | ₪ 650 | ₪ 4,261 | ₪ 1,873,553 |
| 308 | ₪ 187,778 | ₪ 3,611 | ₪ 638 | ₪ 4,249 | ₪ 1,877,802 |
| 309 | ₪ 184,167 | ₪ 3,611 | ₪ 626 | ₪ 4,237 | ₪ 1,882,039 |
| 310 | ₪ 180,556 | ₪ 3,611 | ₪ 614 | ₪ 4,225 | ₪ 1,886,264 |
| 311 | ₪ 176,944 | ₪ 3,611 | ₪ 602 | ₪ 4,213 | ₪ 1,890,477 |
| 312 | ₪ 173,333 | ₪ 3,611 | ₪ 590 | ₪ 4,201 | ₪ 1,894,678 |
| 313 | ₪ 169,722 | ₪ 3,611 | ₪ 578 | ₪ 4,189 | ₪ 1,898,867 |
| 314 | ₪ 166,111 | ₪ 3,611 | ₪ 566 | ₪ 4,177 | ₪ 1,903,044 |
| 315 | ₪ 162,500 | ₪ 3,611 | ₪ 554 | ₪ 4,165 | ₪ 1,907,208 |
| 316 | ₪ 158,889 | ₪ 3,611 | ₪ 542 | ₪ 4,153 | ₪ 1,911,361 |
| 317 | ₪ 155,278 | ₪ 3,611 | ₪ 530 | ₪ 4,141 | ₪ 1,915,502 |
| 318 | ₪ 151,667 | ₪ 3,611 | ₪ 518 | ₪ 4,129 | ₪ 1,919,631 |
| 319 | ₪ 148,056 | ₪ 3,611 | ₪ 506 | ₪ 4,117 | ₪ 1,923,747 |
| 320 | ₪ 144,444 | ₪ 3,611 | ₪ 494 | ₪ 4,105 | ₪ 1,927,852 |
| 321 | ₪ 140,833 | ₪ 3,611 | ₪ 481 | ₪ 4,093 | ₪ 1,931,944 |
| 322 | ₪ 137,222 | ₪ 3,611 | ₪ 469 | ₪ 4,081 | ₪ 1,936,025 |
| 323 | ₪ 133,611 | ₪ 3,611 | ₪ 457 | ₪ 4,069 | ₪ 1,940,094 |
| 324 | ₪ 130,000 | ₪ 3,611 | ₪ 445 | ₪ 4,056 | ₪ 1,944,150 |
| 325 | ₪ 126,389 | ₪ 3,611 | ₪ 433 | ₪ 4,044 | ₪ 1,948,194 |
| 326 | ₪ 122,778 | ₪ 3,611 | ₪ 421 | ₪ 4,032 | ₪ 1,952,227 |
| 327 | ₪ 119,167 | ₪ 3,611 | ₪ 409 | ₪ 4,020 | ₪ 1,956,247 |
| 328 | ₪ 115,556 | ₪ 3,611 | ₪ 397 | ₪ 4,008 | ₪ 1,960,256 |
| 329 | ₪ 111,944 | ₪ 3,611 | ₪ 385 | ₪ 3,996 | ₪ 1,964,252 |
| 330 | ₪ 108,333 | ₪ 3,611 | ₪ 373 | ₪ 3,984 | ₪ 1,968,236 |
| 331 | ₪ 104,722 | ₪ 3,611 | ₪ 361 | ₪ 3,972 | ₪ 1,972,208 |
| 332 | ₪ 101,111 | ₪ 3,611 | ₪ 349 | ₪ 3,960 | ₪ 1,976,169 |
| 333 | ₪ 97,500 | ₪ 3,611 | ₪ 337 | ₪ 3,948 | ₪ 1,980,117 |
| 334 | ₪ 93,889 | ₪ 3,611 | ₪ 325 | ₪ 3,936 | ₪ 1,984,053 |
| 335 | ₪ 90,278 | ₪ 3,611 | ₪ 313 | ₪ 3,924 | ₪ 1,987,977 |
| 336 | ₪ 86,667 | ₪ 3,611 | ₪ 301 | ₪ 3,912 | ₪ 1,991,889 |
| 337 | ₪ 83,056 | ₪ 3,611 | ₪ 289 | ₪ 3,900 | ₪ 1,995,789 |
| 338 | ₪ 79,444 | ₪ 3,611 | ₪ 277 | ₪ 3,888 | ₪ 1,999,677 |
| 339 | ₪ 75,833 | ₪ 3,611 | ₪ 265 | ₪ 3,876 | ₪ 2,003,553 |
| 340 | ₪ 72,222 | ₪ 3,611 | ₪ 253 | ₪ 3,864 | ₪ 2,007,417 |
| 341 | ₪ 68,611 | ₪ 3,611 | ₪ 241 | ₪ 3,852 | ₪ 2,011,269 |
| 342 | ₪ 65,000 | ₪ 3,611 | ₪ 229 | ₪ 3,840 | ₪ 2,015,108 |
| 343 | ₪ 61,389 | ₪ 3,611 | ₪ 217 | ₪ 3,828 | ₪ 2,018,936 |
| 344 | ₪ 57,778 | ₪ 3,611 | ₪ 205 | ₪ 3,816 | ₪ 2,022,752 |
| 345 | ₪ 54,167 | ₪ 3,611 | ₪ 193 | ₪ 3,804 | ₪ 2,026,556 |
| 346 | ₪ 50,556 | ₪ 3,611 | ₪ 181 | ₪ 3,792 | ₪ 2,030,347 |
| 347 | ₪ 46,944 | ₪ 3,611 | ₪ 169 | ₪ 3,780 | ₪ 2,034,127 |
| 348 | ₪ 43,333 | ₪ 3,611 | ₪ 156 | ₪ 3,768 | ₪ 2,037,894 |
| 349 | ₪ 39,722 | ₪ 3,611 | ₪ 144 | ₪ 3,756 | ₪ 2,041,650 |
| 350 | ₪ 36,111 | ₪ 3,611 | ₪ 132 | ₪ 3,744 | ₪ 2,045,394 |
| 351 | ₪ 32,500 | ₪ 3,611 | ₪ 120 | ₪ 3,731 | ₪ 2,049,125 |
| 352 | ₪ 28,889 | ₪ 3,611 | ₪ 108 | ₪ 3,719 | ₪ 2,052,844 |
| 353 | ₪ 25,278 | ₪ 3,611 | ₪ 96 | ₪ 3,707 | ₪ 2,056,552 |
| 354 | ₪ 21,667 | ₪ 3,611 | ₪ 84 | ₪ 3,695 | ₪ 2,060,247 |
| 355 | ₪ 18,056 | ₪ 3,611 | ₪ 72 | ₪ 3,683 | ₪ 2,063,931 |
| 356 | ₪ 14,444 | ₪ 3,611 | ₪ 60 | ₪ 3,671 | ₪ 2,067,602 |
| 357 | ₪ 10,833 | ₪ 3,611 | ₪ 48 | ₪ 3,659 | ₪ 2,071,261 |
| 358 | ₪ 7,222 | ₪ 3,611 | ₪ 36 | ₪ 3,647 | ₪ 2,074,908 |
| 359 | ₪ 3,611 | ₪ 3,611 | ₪ 24 | ₪ 3,635 | ₪ 2,078,544 |
| 360 | ₪ 0 | ₪ 3,611 | ₪ 12 | ₪ 3,623 | ₪ 2,082,167 |
| סה"כ | ₪ 1,300,000 | ₪ 782,167 | ₪ 2,082,167 | ₪ 2,082,167 |
ראו גם: מה ההחזר על משכנתא של 1,200,000 שח? | מה ההחזר על משכנתא של 1,400,000 שח?