5,013 ש"ח
לוח סילוקין בשיטת שפיצר למשכנתא של 1,050,000 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 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.
5,013 ש"ח
754,630 ש"ח
1,804,630 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 | ₪ 1,048,487 | ₪ 1,513 | ₪ 3,500 | ₪ 5,013 | ₪ 5,013 |
| 2 | ₪ 1,046,969 | ₪ 1,518 | ₪ 3,495 | ₪ 5,013 | ₪ 10,026 |
| 3 | ₪ 1,045,446 | ₪ 1,523 | ₪ 3,490 | ₪ 5,013 | ₪ 15,039 |
| 4 | ₪ 1,043,918 | ₪ 1,528 | ₪ 3,485 | ₪ 5,013 | ₪ 20,051 |
| 5 | ₪ 1,042,385 | ₪ 1,533 | ₪ 3,480 | ₪ 5,013 | ₪ 25,064 |
| 6 | ₪ 1,040,847 | ₪ 1,538 | ₪ 3,475 | ₪ 5,013 | ₪ 30,077 |
| 7 | ₪ 1,039,303 | ₪ 1,543 | ₪ 3,469 | ₪ 5,013 | ₪ 35,090 |
| 8 | ₪ 1,037,755 | ₪ 1,549 | ₪ 3,464 | ₪ 5,013 | ₪ 40,103 |
| 9 | ₪ 1,036,201 | ₪ 1,554 | ₪ 3,459 | ₪ 5,013 | ₪ 45,116 |
| 10 | ₪ 1,034,642 | ₪ 1,559 | ₪ 3,454 | ₪ 5,013 | ₪ 50,129 |
| 11 | ₪ 1,033,078 | ₪ 1,564 | ₪ 3,449 | ₪ 5,013 | ₪ 55,141 |
| 12 | ₪ 1,031,509 | ₪ 1,569 | ₪ 3,444 | ₪ 5,013 | ₪ 60,154 |
| 13 | ₪ 1,029,935 | ₪ 1,574 | ₪ 3,438 | ₪ 5,013 | ₪ 65,167 |
| 14 | ₪ 1,028,355 | ₪ 1,580 | ₪ 3,433 | ₪ 5,013 | ₪ 70,180 |
| 15 | ₪ 1,026,770 | ₪ 1,585 | ₪ 3,428 | ₪ 5,013 | ₪ 75,193 |
| 16 | ₪ 1,025,180 | ₪ 1,590 | ₪ 3,423 | ₪ 5,013 | ₪ 80,206 |
| 17 | ₪ 1,023,584 | ₪ 1,596 | ₪ 3,417 | ₪ 5,013 | ₪ 85,219 |
| 18 | ₪ 1,021,983 | ₪ 1,601 | ₪ 3,412 | ₪ 5,013 | ₪ 90,231 |
| 19 | ₪ 1,020,377 | ₪ 1,606 | ₪ 3,407 | ₪ 5,013 | ₪ 95,244 |
| 20 | ₪ 1,018,765 | ₪ 1,612 | ₪ 3,401 | ₪ 5,013 | ₪ 100,257 |
| 21 | ₪ 1,017,148 | ₪ 1,617 | ₪ 3,396 | ₪ 5,013 | ₪ 105,270 |
| 22 | ₪ 1,015,526 | ₪ 1,622 | ₪ 3,390 | ₪ 5,013 | ₪ 110,283 |
| 23 | ₪ 1,013,898 | ₪ 1,628 | ₪ 3,385 | ₪ 5,013 | ₪ 115,296 |
| 24 | ₪ 1,012,265 | ₪ 1,633 | ₪ 3,380 | ₪ 5,013 | ₪ 120,309 |
| 25 | ₪ 1,010,626 | ₪ 1,639 | ₪ 3,374 | ₪ 5,013 | ₪ 125,322 |
| 26 | ₪ 1,008,982 | ₪ 1,644 | ₪ 3,369 | ₪ 5,013 | ₪ 130,334 |
| 27 | ₪ 1,007,333 | ₪ 1,650 | ₪ 3,363 | ₪ 5,013 | ₪ 135,347 |
| 28 | ₪ 1,005,677 | ₪ 1,655 | ₪ 3,358 | ₪ 5,013 | ₪ 140,360 |
| 29 | ₪ 1,004,017 | ₪ 1,661 | ₪ 3,352 | ₪ 5,013 | ₪ 145,373 |
| 30 | ₪ 1,002,351 | ₪ 1,666 | ₪ 3,347 | ₪ 5,013 | ₪ 150,386 |
| 31 | ₪ 1,000,679 | ₪ 1,672 | ₪ 3,341 | ₪ 5,013 | ₪ 155,399 |
| 32 | ₪ 999,002 | ₪ 1,677 | ₪ 3,336 | ₪ 5,013 | ₪ 160,412 |
| 33 | ₪ 997,319 | ₪ 1,683 | ₪ 3,330 | ₪ 5,013 | ₪ 165,424 |
| 34 | ₪ 995,630 | ₪ 1,688 | ₪ 3,324 | ₪ 5,013 | ₪ 170,437 |
| 35 | ₪ 993,936 | ₪ 1,694 | ₪ 3,319 | ₪ 5,013 | ₪ 175,450 |
| 36 | ₪ 992,237 | ₪ 1,700 | ₪ 3,313 | ₪ 5,013 | ₪ 180,463 |
| 37 | ₪ 990,531 | ₪ 1,705 | ₪ 3,307 | ₪ 5,013 | ₪ 185,476 |
| 38 | ₪ 988,820 | ₪ 1,711 | ₪ 3,302 | ₪ 5,013 | ₪ 190,489 |
| 39 | ₪ 987,103 | ₪ 1,717 | ₪ 3,296 | ₪ 5,013 | ₪ 195,502 |
| 40 | ₪ 985,381 | ₪ 1,723 | ₪ 3,290 | ₪ 5,013 | ₪ 200,514 |
| 41 | ₪ 983,653 | ₪ 1,728 | ₪ 3,285 | ₪ 5,013 | ₪ 205,527 |
| 42 | ₪ 981,919 | ₪ 1,734 | ₪ 3,279 | ₪ 5,013 | ₪ 210,540 |
| 43 | ₪ 980,179 | ₪ 1,740 | ₪ 3,273 | ₪ 5,013 | ₪ 215,553 |
| 44 | ₪ 978,433 | ₪ 1,746 | ₪ 3,267 | ₪ 5,013 | ₪ 220,566 |
| 45 | ₪ 976,682 | ₪ 1,751 | ₪ 3,261 | ₪ 5,013 | ₪ 225,579 |
| 46 | ₪ 974,924 | ₪ 1,757 | ₪ 3,256 | ₪ 5,013 | ₪ 230,592 |
| 47 | ₪ 973,161 | ₪ 1,763 | ₪ 3,250 | ₪ 5,013 | ₪ 235,604 |
| 48 | ₪ 971,392 | ₪ 1,769 | ₪ 3,244 | ₪ 5,013 | ₪ 240,617 |
| 49 | ₪ 969,617 | ₪ 1,775 | ₪ 3,238 | ₪ 5,013 | ₪ 245,630 |
| 50 | ₪ 967,837 | ₪ 1,781 | ₪ 3,232 | ₪ 5,013 | ₪ 250,643 |
| 51 | ₪ 966,050 | ₪ 1,787 | ₪ 3,226 | ₪ 5,013 | ₪ 255,656 |
| 52 | ₪ 964,257 | ₪ 1,793 | ₪ 3,220 | ₪ 5,013 | ₪ 260,669 |
| 53 | ₪ 962,459 | ₪ 1,799 | ₪ 3,214 | ₪ 5,013 | ₪ 265,682 |
| 54 | ₪ 960,654 | ₪ 1,805 | ₪ 3,208 | ₪ 5,013 | ₪ 270,694 |
| 55 | ₪ 958,843 | ₪ 1,811 | ₪ 3,202 | ₪ 5,013 | ₪ 275,707 |
| 56 | ₪ 957,027 | ₪ 1,817 | ₪ 3,196 | ₪ 5,013 | ₪ 280,720 |
| 57 | ₪ 955,204 | ₪ 1,823 | ₪ 3,190 | ₪ 5,013 | ₪ 285,733 |
| 58 | ₪ 953,375 | ₪ 1,829 | ₪ 3,184 | ₪ 5,013 | ₪ 290,746 |
| 59 | ₪ 951,540 | ₪ 1,835 | ₪ 3,178 | ₪ 5,013 | ₪ 295,759 |
| 60 | ₪ 949,699 | ₪ 1,841 | ₪ 3,172 | ₪ 5,013 | ₪ 300,772 |
| 61 | ₪ 947,852 | ₪ 1,847 | ₪ 3,166 | ₪ 5,013 | ₪ 305,784 |
| 62 | ₪ 945,998 | ₪ 1,853 | ₪ 3,160 | ₪ 5,013 | ₪ 310,797 |
| 63 | ₪ 944,139 | ₪ 1,860 | ₪ 3,153 | ₪ 5,013 | ₪ 315,810 |
| 64 | ₪ 942,273 | ₪ 1,866 | ₪ 3,147 | ₪ 5,013 | ₪ 320,823 |
| 65 | ₪ 940,401 | ₪ 1,872 | ₪ 3,141 | ₪ 5,013 | ₪ 325,836 |
| 66 | ₪ 938,523 | ₪ 1,878 | ₪ 3,135 | ₪ 5,013 | ₪ 330,849 |
| 67 | ₪ 936,638 | ₪ 1,884 | ₪ 3,128 | ₪ 5,013 | ₪ 335,862 |
| 68 | ₪ 934,748 | ₪ 1,891 | ₪ 3,122 | ₪ 5,013 | ₪ 340,875 |
| 69 | ₪ 932,851 | ₪ 1,897 | ₪ 3,116 | ₪ 5,013 | ₪ 345,887 |
| 70 | ₪ 930,947 | ₪ 1,903 | ₪ 3,110 | ₪ 5,013 | ₪ 350,900 |
| 71 | ₪ 929,038 | ₪ 1,910 | ₪ 3,103 | ₪ 5,013 | ₪ 355,913 |
| 72 | ₪ 927,122 | ₪ 1,916 | ₪ 3,097 | ₪ 5,013 | ₪ 360,926 |
| 73 | ₪ 925,199 | ₪ 1,922 | ₪ 3,090 | ₪ 5,013 | ₪ 365,939 |
| 74 | ₪ 923,270 | ₪ 1,929 | ₪ 3,084 | ₪ 5,013 | ₪ 370,952 |
| 75 | ₪ 921,335 | ₪ 1,935 | ₪ 3,078 | ₪ 5,013 | ₪ 375,965 |
| 76 | ₪ 919,393 | ₪ 1,942 | ₪ 3,071 | ₪ 5,013 | ₪ 380,977 |
| 77 | ₪ 917,445 | ₪ 1,948 | ₪ 3,065 | ₪ 5,013 | ₪ 385,990 |
| 78 | ₪ 915,490 | ₪ 1,955 | ₪ 3,058 | ₪ 5,013 | ₪ 391,003 |
| 79 | ₪ 913,529 | ₪ 1,961 | ₪ 3,052 | ₪ 5,013 | ₪ 396,016 |
| 80 | ₪ 911,561 | ₪ 1,968 | ₪ 3,045 | ₪ 5,013 | ₪ 401,029 |
| 81 | ₪ 909,587 | ₪ 1,974 | ₪ 3,039 | ₪ 5,013 | ₪ 406,042 |
| 82 | ₪ 907,606 | ₪ 1,981 | ₪ 3,032 | ₪ 5,013 | ₪ 411,055 |
| 83 | ₪ 905,619 | ₪ 1,988 | ₪ 3,025 | ₪ 5,013 | ₪ 416,067 |
| 84 | ₪ 903,624 | ₪ 1,994 | ₪ 3,019 | ₪ 5,013 | ₪ 421,080 |
| 85 | ₪ 901,624 | ₪ 2,001 | ₪ 3,012 | ₪ 5,013 | ₪ 426,093 |
| 86 | ₪ 899,616 | ₪ 2,007 | ₪ 3,005 | ₪ 5,013 | ₪ 431,106 |
| 87 | ₪ 897,602 | ₪ 2,014 | ₪ 2,999 | ₪ 5,013 | ₪ 436,119 |
| 88 | ₪ 895,581 | ₪ 2,021 | ₪ 2,992 | ₪ 5,013 | ₪ 441,132 |
| 89 | ₪ 893,554 | ₪ 2,028 | ₪ 2,985 | ₪ 5,013 | ₪ 446,145 |
| 90 | ₪ 891,519 | ₪ 2,034 | ₪ 2,979 | ₪ 5,013 | ₪ 451,157 |
| 91 | ₪ 889,478 | ₪ 2,041 | ₪ 2,972 | ₪ 5,013 | ₪ 456,170 |
| 92 | ₪ 887,430 | ₪ 2,048 | ₪ 2,965 | ₪ 5,013 | ₪ 461,183 |
| 93 | ₪ 885,375 | ₪ 2,055 | ₪ 2,958 | ₪ 5,013 | ₪ 466,196 |
| 94 | ₪ 883,314 | ₪ 2,062 | ₪ 2,951 | ₪ 5,013 | ₪ 471,209 |
| 95 | ₪ 881,245 | ₪ 2,068 | ₪ 2,944 | ₪ 5,013 | ₪ 476,222 |
| 96 | ₪ 879,170 | ₪ 2,075 | ₪ 2,937 | ₪ 5,013 | ₪ 481,235 |
| 97 | ₪ 877,088 | ₪ 2,082 | ₪ 2,931 | ₪ 5,013 | ₪ 486,247 |
| 98 | ₪ 874,998 | ₪ 2,089 | ₪ 2,924 | ₪ 5,013 | ₪ 491,260 |
| 99 | ₪ 872,902 | ₪ 2,096 | ₪ 2,917 | ₪ 5,013 | ₪ 496,273 |
| 100 | ₪ 870,799 | ₪ 2,103 | ₪ 2,910 | ₪ 5,013 | ₪ 501,286 |
| 101 | ₪ 868,689 | ₪ 2,110 | ₪ 2,903 | ₪ 5,013 | ₪ 506,299 |
| 102 | ₪ 866,572 | ₪ 2,117 | ₪ 2,896 | ₪ 5,013 | ₪ 511,312 |
| 103 | ₪ 864,447 | ₪ 2,124 | ₪ 2,889 | ₪ 5,013 | ₪ 516,325 |
| 104 | ₪ 862,316 | ₪ 2,131 | ₪ 2,881 | ₪ 5,013 | ₪ 521,338 |
| 105 | ₪ 860,178 | ₪ 2,138 | ₪ 2,874 | ₪ 5,013 | ₪ 526,350 |
| 106 | ₪ 858,032 | ₪ 2,146 | ₪ 2,867 | ₪ 5,013 | ₪ 531,363 |
| 107 | ₪ 855,879 | ₪ 2,153 | ₪ 2,860 | ₪ 5,013 | ₪ 536,376 |
| 108 | ₪ 853,719 | ₪ 2,160 | ₪ 2,853 | ₪ 5,013 | ₪ 541,389 |
| 109 | ₪ 851,552 | ₪ 2,167 | ₪ 2,846 | ₪ 5,013 | ₪ 546,402 |
| 110 | ₪ 849,378 | ₪ 2,174 | ₪ 2,839 | ₪ 5,013 | ₪ 551,415 |
| 111 | ₪ 847,196 | ₪ 2,182 | ₪ 2,831 | ₪ 5,013 | ₪ 556,428 |
| 112 | ₪ 845,007 | ₪ 2,189 | ₪ 2,824 | ₪ 5,013 | ₪ 561,440 |
| 113 | ₪ 842,811 | ₪ 2,196 | ₪ 2,817 | ₪ 5,013 | ₪ 566,453 |
| 114 | ₪ 840,608 | ₪ 2,203 | ₪ 2,809 | ₪ 5,013 | ₪ 571,466 |
| 115 | ₪ 838,397 | ₪ 2,211 | ₪ 2,802 | ₪ 5,013 | ₪ 576,479 |
| 116 | ₪ 836,179 | ₪ 2,218 | ₪ 2,795 | ₪ 5,013 | ₪ 581,492 |
| 117 | ₪ 833,953 | ₪ 2,226 | ₪ 2,787 | ₪ 5,013 | ₪ 586,505 |
| 118 | ₪ 831,720 | ₪ 2,233 | ₪ 2,780 | ₪ 5,013 | ₪ 591,518 |
| 119 | ₪ 829,480 | ₪ 2,240 | ₪ 2,772 | ₪ 5,013 | ₪ 596,530 |
| 120 | ₪ 827,232 | ₪ 2,248 | ₪ 2,765 | ₪ 5,013 | ₪ 601,543 |
| 121 | ₪ 824,976 | ₪ 2,255 | ₪ 2,757 | ₪ 5,013 | ₪ 606,556 |
| 122 | ₪ 822,713 | ₪ 2,263 | ₪ 2,750 | ₪ 5,013 | ₪ 611,569 |
| 123 | ₪ 820,443 | ₪ 2,270 | ₪ 2,742 | ₪ 5,013 | ₪ 616,582 |
| 124 | ₪ 818,165 | ₪ 2,278 | ₪ 2,735 | ₪ 5,013 | ₪ 621,595 |
| 125 | ₪ 815,879 | ₪ 2,286 | ₪ 2,727 | ₪ 5,013 | ₪ 626,608 |
| 126 | ₪ 813,586 | ₪ 2,293 | ₪ 2,720 | ₪ 5,013 | ₪ 631,620 |
| 127 | ₪ 811,285 | ₪ 2,301 | ₪ 2,712 | ₪ 5,013 | ₪ 636,633 |
| 128 | ₪ 808,976 | ₪ 2,309 | ₪ 2,704 | ₪ 5,013 | ₪ 641,646 |
| 129 | ₪ 806,660 | ₪ 2,316 | ₪ 2,697 | ₪ 5,013 | ₪ 646,659 |
| 130 | ₪ 804,336 | ₪ 2,324 | ₪ 2,689 | ₪ 5,013 | ₪ 651,672 |
| 131 | ₪ 802,004 | ₪ 2,332 | ₪ 2,681 | ₪ 5,013 | ₪ 656,685 |
| 132 | ₪ 799,665 | ₪ 2,340 | ₪ 2,673 | ₪ 5,013 | ₪ 661,698 |
| 133 | ₪ 797,317 | ₪ 2,347 | ₪ 2,666 | ₪ 5,013 | ₪ 666,710 |
| 134 | ₪ 794,962 | ₪ 2,355 | ₪ 2,658 | ₪ 5,013 | ₪ 671,723 |
| 135 | ₪ 792,599 | ₪ 2,363 | ₪ 2,650 | ₪ 5,013 | ₪ 676,736 |
| 136 | ₪ 790,228 | ₪ 2,371 | ₪ 2,642 | ₪ 5,013 | ₪ 681,749 |
| 137 | ₪ 787,850 | ₪ 2,379 | ₪ 2,634 | ₪ 5,013 | ₪ 686,762 |
| 138 | ₪ 785,463 | ₪ 2,387 | ₪ 2,626 | ₪ 5,013 | ₪ 691,775 |
| 139 | ₪ 783,068 | ₪ 2,395 | ₪ 2,618 | ₪ 5,013 | ₪ 696,788 |
| 140 | ₪ 780,666 | ₪ 2,403 | ₪ 2,610 | ₪ 5,013 | ₪ 701,800 |
| 141 | ₪ 778,255 | ₪ 2,411 | ₪ 2,602 | ₪ 5,013 | ₪ 706,813 |
| 142 | ₪ 775,836 | ₪ 2,419 | ₪ 2,594 | ₪ 5,013 | ₪ 711,826 |
| 143 | ₪ 773,410 | ₪ 2,427 | ₪ 2,586 | ₪ 5,013 | ₪ 716,839 |
| 144 | ₪ 770,975 | ₪ 2,435 | ₪ 2,578 | ₪ 5,013 | ₪ 721,852 |
| 145 | ₪ 768,532 | ₪ 2,443 | ₪ 2,570 | ₪ 5,013 | ₪ 726,865 |
| 146 | ₪ 766,081 | ₪ 2,451 | ₪ 2,562 | ₪ 5,013 | ₪ 731,878 |
| 147 | ₪ 763,622 | ₪ 2,459 | ₪ 2,554 | ₪ 5,013 | ₪ 736,891 |
| 148 | ₪ 761,154 | ₪ 2,467 | ₪ 2,545 | ₪ 5,013 | ₪ 741,903 |
| 149 | ₪ 758,678 | ₪ 2,476 | ₪ 2,537 | ₪ 5,013 | ₪ 746,916 |
| 150 | ₪ 756,194 | ₪ 2,484 | ₪ 2,529 | ₪ 5,013 | ₪ 751,929 |
| 151 | ₪ 753,702 | ₪ 2,492 | ₪ 2,521 | ₪ 5,013 | ₪ 756,942 |
| 152 | ₪ 751,202 | ₪ 2,501 | ₪ 2,512 | ₪ 5,013 | ₪ 761,955 |
| 153 | ₪ 748,693 | ₪ 2,509 | ₪ 2,504 | ₪ 5,013 | ₪ 766,968 |
| 154 | ₪ 746,176 | ₪ 2,517 | ₪ 2,496 | ₪ 5,013 | ₪ 771,981 |
| 155 | ₪ 743,650 | ₪ 2,526 | ₪ 2,487 | ₪ 5,013 | ₪ 776,993 |
| 156 | ₪ 741,116 | ₪ 2,534 | ₪ 2,479 | ₪ 5,013 | ₪ 782,006 |
| 157 | ₪ 738,574 | ₪ 2,542 | ₪ 2,470 | ₪ 5,013 | ₪ 787,019 |
| 158 | ₪ 736,023 | ₪ 2,551 | ₪ 2,462 | ₪ 5,013 | ₪ 792,032 |
| 159 | ₪ 733,463 | ₪ 2,559 | ₪ 2,453 | ₪ 5,013 | ₪ 797,045 |
| 160 | ₪ 730,895 | ₪ 2,568 | ₪ 2,445 | ₪ 5,013 | ₪ 802,058 |
| 161 | ₪ 728,319 | ₪ 2,577 | ₪ 2,436 | ₪ 5,013 | ₪ 807,071 |
| 162 | ₪ 725,734 | ₪ 2,585 | ₪ 2,428 | ₪ 5,013 | ₪ 812,083 |
| 163 | ₪ 723,140 | ₪ 2,594 | ₪ 2,419 | ₪ 5,013 | ₪ 817,096 |
| 164 | ₪ 720,537 | ₪ 2,602 | ₪ 2,410 | ₪ 5,013 | ₪ 822,109 |
| 165 | ₪ 717,926 | ₪ 2,611 | ₪ 2,402 | ₪ 5,013 | ₪ 827,122 |
| 166 | ₪ 715,307 | ₪ 2,620 | ₪ 2,393 | ₪ 5,013 | ₪ 832,135 |
| 167 | ₪ 712,678 | ₪ 2,629 | ₪ 2,384 | ₪ 5,013 | ₪ 837,148 |
| 168 | ₪ 710,041 | ₪ 2,637 | ₪ 2,376 | ₪ 5,013 | ₪ 842,161 |
| 169 | ₪ 707,395 | ₪ 2,646 | ₪ 2,367 | ₪ 5,013 | ₪ 847,173 |
| 170 | ₪ 704,740 | ₪ 2,655 | ₪ 2,358 | ₪ 5,013 | ₪ 852,186 |
| 171 | ₪ 702,076 | ₪ 2,664 | ₪ 2,349 | ₪ 5,013 | ₪ 857,199 |
| 172 | ₪ 699,403 | ₪ 2,673 | ₪ 2,340 | ₪ 5,013 | ₪ 862,212 |
| 173 | ₪ 696,722 | ₪ 2,682 | ₪ 2,331 | ₪ 5,013 | ₪ 867,225 |
| 174 | ₪ 694,032 | ₪ 2,690 | ₪ 2,322 | ₪ 5,013 | ₪ 872,238 |
| 175 | ₪ 691,332 | ₪ 2,699 | ₪ 2,313 | ₪ 5,013 | ₪ 877,251 |
| 176 | ₪ 688,624 | ₪ 2,708 | ₪ 2,304 | ₪ 5,013 | ₪ 882,263 |
| 177 | ₪ 685,906 | ₪ 2,717 | ₪ 2,295 | ₪ 5,013 | ₪ 887,276 |
| 178 | ₪ 683,180 | ₪ 2,727 | ₪ 2,286 | ₪ 5,013 | ₪ 892,289 |
| 179 | ₪ 680,444 | ₪ 2,736 | ₪ 2,277 | ₪ 5,013 | ₪ 897,302 |
| 180 | ₪ 677,699 | ₪ 2,745 | ₪ 2,268 | ₪ 5,013 | ₪ 902,315 |
| 181 | ₪ 674,946 | ₪ 2,754 | ₪ 2,259 | ₪ 5,013 | ₪ 907,328 |
| 182 | ₪ 672,182 | ₪ 2,763 | ₪ 2,250 | ₪ 5,013 | ₪ 912,341 |
| 183 | ₪ 669,410 | ₪ 2,772 | ₪ 2,241 | ₪ 5,013 | ₪ 917,353 |
| 184 | ₪ 666,629 | ₪ 2,781 | ₪ 2,231 | ₪ 5,013 | ₪ 922,366 |
| 185 | ₪ 663,838 | ₪ 2,791 | ₪ 2,222 | ₪ 5,013 | ₪ 927,379 |
| 186 | ₪ 661,038 | ₪ 2,800 | ₪ 2,213 | ₪ 5,013 | ₪ 932,392 |
| 187 | ₪ 658,229 | ₪ 2,809 | ₪ 2,203 | ₪ 5,013 | ₪ 937,405 |
| 188 | ₪ 655,410 | ₪ 2,819 | ₪ 2,194 | ₪ 5,013 | ₪ 942,418 |
| 189 | ₪ 652,582 | ₪ 2,828 | ₪ 2,185 | ₪ 5,013 | ₪ 947,431 |
| 190 | ₪ 649,744 | ₪ 2,838 | ₪ 2,175 | ₪ 5,013 | ₪ 952,444 |
| 191 | ₪ 646,897 | ₪ 2,847 | ₪ 2,166 | ₪ 5,013 | ₪ 957,456 |
| 192 | ₪ 644,040 | ₪ 2,857 | ₪ 2,156 | ₪ 5,013 | ₪ 962,469 |
| 193 | ₪ 641,174 | ₪ 2,866 | ₪ 2,147 | ₪ 5,013 | ₪ 967,482 |
| 194 | ₪ 638,299 | ₪ 2,876 | ₪ 2,137 | ₪ 5,013 | ₪ 972,495 |
| 195 | ₪ 635,414 | ₪ 2,885 | ₪ 2,128 | ₪ 5,013 | ₪ 977,508 |
| 196 | ₪ 632,519 | ₪ 2,895 | ₪ 2,118 | ₪ 5,013 | ₪ 982,521 |
| 197 | ₪ 629,614 | ₪ 2,904 | ₪ 2,108 | ₪ 5,013 | ₪ 987,534 |
| 198 | ₪ 626,700 | ₪ 2,914 | ₪ 2,099 | ₪ 5,013 | ₪ 992,546 |
| 199 | ₪ 623,776 | ₪ 2,924 | ₪ 2,089 | ₪ 5,013 | ₪ 997,559 |
| 200 | ₪ 620,843 | ₪ 2,934 | ₪ 2,079 | ₪ 5,013 | ₪ 1,002,572 |
| 201 | ₪ 617,899 | ₪ 2,943 | ₪ 2,069 | ₪ 5,013 | ₪ 1,007,585 |
| 202 | ₪ 614,946 | ₪ 2,953 | ₪ 2,060 | ₪ 5,013 | ₪ 1,012,598 |
| 203 | ₪ 611,983 | ₪ 2,963 | ₪ 2,050 | ₪ 5,013 | ₪ 1,017,611 |
| 204 | ₪ 609,010 | ₪ 2,973 | ₪ 2,040 | ₪ 5,013 | ₪ 1,022,624 |
| 205 | ₪ 606,027 | ₪ 2,983 | ₪ 2,030 | ₪ 5,013 | ₪ 1,027,636 |
| 206 | ₪ 603,035 | ₪ 2,993 | ₪ 2,020 | ₪ 5,013 | ₪ 1,032,649 |
| 207 | ₪ 600,032 | ₪ 3,003 | ₪ 2,010 | ₪ 5,013 | ₪ 1,037,662 |
| 208 | ₪ 597,019 | ₪ 3,013 | ₪ 2,000 | ₪ 5,013 | ₪ 1,042,675 |
| 209 | ₪ 593,996 | ₪ 3,023 | ₪ 1,990 | ₪ 5,013 | ₪ 1,047,688 |
| 210 | ₪ 590,963 | ₪ 3,033 | ₪ 1,980 | ₪ 5,013 | ₪ 1,052,701 |
| 211 | ₪ 587,920 | ₪ 3,043 | ₪ 1,970 | ₪ 5,013 | ₪ 1,057,714 |
| 212 | ₪ 584,867 | ₪ 3,053 | ₪ 1,960 | ₪ 5,013 | ₪ 1,062,726 |
| 213 | ₪ 581,804 | ₪ 3,063 | ₪ 1,950 | ₪ 5,013 | ₪ 1,067,739 |
| 214 | ₪ 578,730 | ₪ 3,074 | ₪ 1,939 | ₪ 5,013 | ₪ 1,072,752 |
| 215 | ₪ 575,647 | ₪ 3,084 | ₪ 1,929 | ₪ 5,013 | ₪ 1,077,765 |
| 216 | ₪ 572,553 | ₪ 3,094 | ₪ 1,919 | ₪ 5,013 | ₪ 1,082,778 |
| 217 | ₪ 569,448 | ₪ 3,104 | ₪ 1,909 | ₪ 5,013 | ₪ 1,087,791 |
| 218 | ₪ 566,334 | ₪ 3,115 | ₪ 1,898 | ₪ 5,013 | ₪ 1,092,804 |
| 219 | ₪ 563,208 | ₪ 3,125 | ₪ 1,888 | ₪ 5,013 | ₪ 1,097,816 |
| 220 | ₪ 560,073 | ₪ 3,135 | ₪ 1,877 | ₪ 5,013 | ₪ 1,102,829 |
| 221 | ₪ 556,927 | ₪ 3,146 | ₪ 1,867 | ₪ 5,013 | ₪ 1,107,842 |
| 222 | ₪ 553,771 | ₪ 3,156 | ₪ 1,856 | ₪ 5,013 | ₪ 1,112,855 |
| 223 | ₪ 550,604 | ₪ 3,167 | ₪ 1,846 | ₪ 5,013 | ₪ 1,117,868 |
| 224 | ₪ 547,426 | ₪ 3,178 | ₪ 1,835 | ₪ 5,013 | ₪ 1,122,881 |
| 225 | ₪ 544,238 | ₪ 3,188 | ₪ 1,825 | ₪ 5,013 | ₪ 1,127,894 |
| 226 | ₪ 541,039 | ₪ 3,199 | ₪ 1,814 | ₪ 5,013 | ₪ 1,132,906 |
| 227 | ₪ 537,830 | ₪ 3,209 | ₪ 1,803 | ₪ 5,013 | ₪ 1,137,919 |
| 228 | ₪ 534,610 | ₪ 3,220 | ₪ 1,793 | ₪ 5,013 | ₪ 1,142,932 |
| 229 | ₪ 531,379 | ₪ 3,231 | ₪ 1,782 | ₪ 5,013 | ₪ 1,147,945 |
| 230 | ₪ 528,137 | ₪ 3,242 | ₪ 1,771 | ₪ 5,013 | ₪ 1,152,958 |
| 231 | ₪ 524,885 | ₪ 3,252 | ₪ 1,760 | ₪ 5,013 | ₪ 1,157,971 |
| 232 | ₪ 521,622 | ₪ 3,263 | ₪ 1,750 | ₪ 5,013 | ₪ 1,162,984 |
| 233 | ₪ 518,348 | ₪ 3,274 | ₪ 1,739 | ₪ 5,013 | ₪ 1,167,997 |
| 234 | ₪ 515,063 | ₪ 3,285 | ₪ 1,728 | ₪ 5,013 | ₪ 1,173,009 |
| 235 | ₪ 511,767 | ₪ 3,296 | ₪ 1,717 | ₪ 5,013 | ₪ 1,178,022 |
| 236 | ₪ 508,460 | ₪ 3,307 | ₪ 1,706 | ₪ 5,013 | ₪ 1,183,035 |
| 237 | ₪ 505,142 | ₪ 3,318 | ₪ 1,695 | ₪ 5,013 | ₪ 1,188,048 |
| 238 | ₪ 501,813 | ₪ 3,329 | ₪ 1,684 | ₪ 5,013 | ₪ 1,193,061 |
| 239 | ₪ 498,472 | ₪ 3,340 | ₪ 1,673 | ₪ 5,013 | ₪ 1,198,074 |
| 240 | ₪ 495,121 | ₪ 3,351 | ₪ 1,662 | ₪ 5,013 | ₪ 1,203,087 |
| 241 | ₪ 491,759 | ₪ 3,362 | ₪ 1,650 | ₪ 5,013 | ₪ 1,208,099 |
| 242 | ₪ 488,385 | ₪ 3,374 | ₪ 1,639 | ₪ 5,013 | ₪ 1,213,112 |
| 243 | ₪ 485,000 | ₪ 3,385 | ₪ 1,628 | ₪ 5,013 | ₪ 1,218,125 |
| 244 | ₪ 481,604 | ₪ 3,396 | ₪ 1,617 | ₪ 5,013 | ₪ 1,223,138 |
| 245 | ₪ 478,196 | ₪ 3,408 | ₪ 1,605 | ₪ 5,013 | ₪ 1,228,151 |
| 246 | ₪ 474,778 | ₪ 3,419 | ₪ 1,594 | ₪ 5,013 | ₪ 1,233,164 |
| 247 | ₪ 471,347 | ₪ 3,430 | ₪ 1,583 | ₪ 5,013 | ₪ 1,238,177 |
| 248 | ₪ 467,906 | ₪ 3,442 | ₪ 1,571 | ₪ 5,013 | ₪ 1,243,189 |
| 249 | ₪ 464,452 | ₪ 3,453 | ₪ 1,560 | ₪ 5,013 | ₪ 1,248,202 |
| 250 | ₪ 460,988 | ₪ 3,465 | ₪ 1,548 | ₪ 5,013 | ₪ 1,253,215 |
| 251 | ₪ 457,511 | ₪ 3,476 | ₪ 1,537 | ₪ 5,013 | ₪ 1,258,228 |
| 252 | ₪ 454,024 | ₪ 3,488 | ₪ 1,525 | ₪ 5,013 | ₪ 1,263,241 |
| 253 | ₪ 450,524 | ₪ 3,499 | ₪ 1,513 | ₪ 5,013 | ₪ 1,268,254 |
| 254 | ₪ 447,013 | ₪ 3,511 | ₪ 1,502 | ₪ 5,013 | ₪ 1,273,267 |
| 255 | ₪ 443,490 | ₪ 3,523 | ₪ 1,490 | ₪ 5,013 | ₪ 1,278,279 |
| 256 | ₪ 439,956 | ₪ 3,535 | ₪ 1,478 | ₪ 5,013 | ₪ 1,283,292 |
| 257 | ₪ 436,409 | ₪ 3,546 | ₪ 1,467 | ₪ 5,013 | ₪ 1,288,305 |
| 258 | ₪ 432,851 | ₪ 3,558 | ₪ 1,455 | ₪ 5,013 | ₪ 1,293,318 |
| 259 | ₪ 429,281 | ₪ 3,570 | ₪ 1,443 | ₪ 5,013 | ₪ 1,298,331 |
| 260 | ₪ 425,699 | ₪ 3,582 | ₪ 1,431 | ₪ 5,013 | ₪ 1,303,344 |
| 261 | ₪ 422,105 | ₪ 3,594 | ₪ 1,419 | ₪ 5,013 | ₪ 1,308,357 |
| 262 | ₪ 418,500 | ₪ 3,606 | ₪ 1,407 | ₪ 5,013 | ₪ 1,313,369 |
| 263 | ₪ 414,882 | ₪ 3,618 | ₪ 1,395 | ₪ 5,013 | ₪ 1,318,382 |
| 264 | ₪ 411,252 | ₪ 3,630 | ₪ 1,383 | ₪ 5,013 | ₪ 1,323,395 |
| 265 | ₪ 407,610 | ₪ 3,642 | ₪ 1,371 | ₪ 5,013 | ₪ 1,328,408 |
| 266 | ₪ 403,956 | ₪ 3,654 | ₪ 1,359 | ₪ 5,013 | ₪ 1,333,421 |
| 267 | ₪ 400,289 | ₪ 3,666 | ₪ 1,347 | ₪ 5,013 | ₪ 1,338,434 |
| 268 | ₪ 396,611 | ₪ 3,679 | ₪ 1,334 | ₪ 5,013 | ₪ 1,343,447 |
| 269 | ₪ 392,920 | ₪ 3,691 | ₪ 1,322 | ₪ 5,013 | ₪ 1,348,460 |
| 270 | ₪ 389,217 | ₪ 3,703 | ₪ 1,310 | ₪ 5,013 | ₪ 1,353,472 |
| 271 | ₪ 385,501 | ₪ 3,715 | ₪ 1,297 | ₪ 5,013 | ₪ 1,358,485 |
| 272 | ₪ 381,773 | ₪ 3,728 | ₪ 1,285 | ₪ 5,013 | ₪ 1,363,498 |
| 273 | ₪ 378,033 | ₪ 3,740 | ₪ 1,273 | ₪ 5,013 | ₪ 1,368,511 |
| 274 | ₪ 374,280 | ₪ 3,753 | ₪ 1,260 | ₪ 5,013 | ₪ 1,373,524 |
| 275 | ₪ 370,515 | ₪ 3,765 | ₪ 1,248 | ₪ 5,013 | ₪ 1,378,537 |
| 276 | ₪ 366,737 | ₪ 3,778 | ₪ 1,235 | ₪ 5,013 | ₪ 1,383,550 |
| 277 | ₪ 362,947 | ₪ 3,790 | ₪ 1,222 | ₪ 5,013 | ₪ 1,388,562 |
| 278 | ₪ 359,144 | ₪ 3,803 | ₪ 1,210 | ₪ 5,013 | ₪ 1,393,575 |
| 279 | ₪ 355,328 | ₪ 3,816 | ₪ 1,197 | ₪ 5,013 | ₪ 1,398,588 |
| 280 | ₪ 351,500 | ₪ 3,828 | ₪ 1,184 | ₪ 5,013 | ₪ 1,403,601 |
| 281 | ₪ 347,658 | ₪ 3,841 | ₪ 1,172 | ₪ 5,013 | ₪ 1,408,614 |
| 282 | ₪ 343,804 | ₪ 3,854 | ₪ 1,159 | ₪ 5,013 | ₪ 1,413,627 |
| 283 | ₪ 339,938 | ₪ 3,867 | ₪ 1,146 | ₪ 5,013 | ₪ 1,418,640 |
| 284 | ₪ 336,058 | ₪ 3,880 | ₪ 1,133 | ₪ 5,013 | ₪ 1,423,652 |
| 285 | ₪ 332,165 | ₪ 3,893 | ₪ 1,120 | ₪ 5,013 | ₪ 1,428,665 |
| 286 | ₪ 328,260 | ₪ 3,906 | ₪ 1,107 | ₪ 5,013 | ₪ 1,433,678 |
| 287 | ₪ 324,341 | ₪ 3,919 | ₪ 1,094 | ₪ 5,013 | ₪ 1,438,691 |
| 288 | ₪ 320,409 | ₪ 3,932 | ₪ 1,081 | ₪ 5,013 | ₪ 1,443,704 |
| 289 | ₪ 316,464 | ₪ 3,945 | ₪ 1,068 | ₪ 5,013 | ₪ 1,448,717 |
| 290 | ₪ 312,506 | ₪ 3,958 | ₪ 1,055 | ₪ 5,013 | ₪ 1,453,730 |
| 291 | ₪ 308,535 | ₪ 3,971 | ₪ 1,042 | ₪ 5,013 | ₪ 1,458,742 |
| 292 | ₪ 304,551 | ₪ 3,984 | ₪ 1,028 | ₪ 5,013 | ₪ 1,463,755 |
| 293 | ₪ 300,553 | ₪ 3,998 | ₪ 1,015 | ₪ 5,013 | ₪ 1,468,768 |
| 294 | ₪ 296,542 | ₪ 4,011 | ₪ 1,002 | ₪ 5,013 | ₪ 1,473,781 |
| 295 | ₪ 292,518 | ₪ 4,024 | ₪ 988 | ₪ 5,013 | ₪ 1,478,794 |
| 296 | ₪ 288,480 | ₪ 4,038 | ₪ 975 | ₪ 5,013 | ₪ 1,483,807 |
| 297 | ₪ 284,429 | ₪ 4,051 | ₪ 962 | ₪ 5,013 | ₪ 1,488,820 |
| 298 | ₪ 280,364 | ₪ 4,065 | ₪ 948 | ₪ 5,013 | ₪ 1,493,832 |
| 299 | ₪ 276,286 | ₪ 4,078 | ₪ 935 | ₪ 5,013 | ₪ 1,498,845 |
| 300 | ₪ 272,194 | ₪ 4,092 | ₪ 921 | ₪ 5,013 | ₪ 1,503,858 |
| 301 | ₪ 268,088 | ₪ 4,106 | ₪ 907 | ₪ 5,013 | ₪ 1,508,871 |
| 302 | ₪ 263,969 | ₪ 4,119 | ₪ 894 | ₪ 5,013 | ₪ 1,513,884 |
| 303 | ₪ 259,836 | ₪ 4,133 | ₪ 880 | ₪ 5,013 | ₪ 1,518,897 |
| 304 | ₪ 255,689 | ₪ 4,147 | ₪ 866 | ₪ 5,013 | ₪ 1,523,910 |
| 305 | ₪ 251,529 | ₪ 4,161 | ₪ 852 | ₪ 5,013 | ₪ 1,528,922 |
| 306 | ₪ 247,354 | ₪ 4,174 | ₪ 838 | ₪ 5,013 | ₪ 1,533,935 |
| 307 | ₪ 243,166 | ₪ 4,188 | ₪ 825 | ₪ 5,013 | ₪ 1,538,948 |
| 308 | ₪ 238,964 | ₪ 4,202 | ₪ 811 | ₪ 5,013 | ₪ 1,543,961 |
| 309 | ₪ 234,747 | ₪ 4,216 | ₪ 797 | ₪ 5,013 | ₪ 1,548,974 |
| 310 | ₪ 230,517 | ₪ 4,230 | ₪ 782 | ₪ 5,013 | ₪ 1,553,987 |
| 311 | ₪ 226,272 | ₪ 4,244 | ₪ 768 | ₪ 5,013 | ₪ 1,559,000 |
| 312 | ₪ 222,014 | ₪ 4,259 | ₪ 754 | ₪ 5,013 | ₪ 1,564,013 |
| 313 | ₪ 217,741 | ₪ 4,273 | ₪ 740 | ₪ 5,013 | ₪ 1,569,025 |
| 314 | ₪ 213,454 | ₪ 4,287 | ₪ 726 | ₪ 5,013 | ₪ 1,574,038 |
| 315 | ₪ 209,153 | ₪ 4,301 | ₪ 712 | ₪ 5,013 | ₪ 1,579,051 |
| 316 | ₪ 204,837 | ₪ 4,316 | ₪ 697 | ₪ 5,013 | ₪ 1,584,064 |
| 317 | ₪ 200,507 | ₪ 4,330 | ₪ 683 | ₪ 5,013 | ₪ 1,589,077 |
| 318 | ₪ 196,162 | ₪ 4,345 | ₪ 668 | ₪ 5,013 | ₪ 1,594,090 |
| 319 | ₪ 191,803 | ₪ 4,359 | ₪ 654 | ₪ 5,013 | ₪ 1,599,103 |
| 320 | ₪ 187,430 | ₪ 4,374 | ₪ 639 | ₪ 5,013 | ₪ 1,604,115 |
| 321 | ₪ 183,042 | ₪ 4,388 | ₪ 625 | ₪ 5,013 | ₪ 1,609,128 |
| 322 | ₪ 178,639 | ₪ 4,403 | ₪ 610 | ₪ 5,013 | ₪ 1,614,141 |
| 323 | ₪ 174,222 | ₪ 4,417 | ₪ 595 | ₪ 5,013 | ₪ 1,619,154 |
| 324 | ₪ 169,789 | ₪ 4,432 | ₪ 581 | ₪ 5,013 | ₪ 1,624,167 |
| 325 | ₪ 165,343 | ₪ 4,447 | ₪ 566 | ₪ 5,013 | ₪ 1,629,180 |
| 326 | ₪ 160,881 | ₪ 4,462 | ₪ 551 | ₪ 5,013 | ₪ 1,634,193 |
| 327 | ₪ 156,404 | ₪ 4,477 | ₪ 536 | ₪ 5,013 | ₪ 1,639,205 |
| 328 | ₪ 151,913 | ₪ 4,492 | ₪ 521 | ₪ 5,013 | ₪ 1,644,218 |
| 329 | ₪ 147,406 | ₪ 4,506 | ₪ 506 | ₪ 5,013 | ₪ 1,649,231 |
| 330 | ₪ 142,885 | ₪ 4,522 | ₪ 491 | ₪ 5,013 | ₪ 1,654,244 |
| 331 | ₪ 138,348 | ₪ 4,537 | ₪ 476 | ₪ 5,013 | ₪ 1,659,257 |
| 332 | ₪ 133,796 | ₪ 4,552 | ₪ 461 | ₪ 5,013 | ₪ 1,664,270 |
| 333 | ₪ 129,230 | ₪ 4,567 | ₪ 446 | ₪ 5,013 | ₪ 1,669,283 |
| 334 | ₪ 124,647 | ₪ 4,582 | ₪ 431 | ₪ 5,013 | ₪ 1,674,295 |
| 335 | ₪ 120,050 | ₪ 4,597 | ₪ 415 | ₪ 5,013 | ₪ 1,679,308 |
| 336 | ₪ 115,437 | ₪ 4,613 | ₪ 400 | ₪ 5,013 | ₪ 1,684,321 |
| 337 | ₪ 110,809 | ₪ 4,628 | ₪ 385 | ₪ 5,013 | ₪ 1,689,334 |
| 338 | ₪ 106,166 | ₪ 4,643 | ₪ 369 | ₪ 5,013 | ₪ 1,694,347 |
| 339 | ₪ 101,507 | ₪ 4,659 | ₪ 354 | ₪ 5,013 | ₪ 1,699,360 |
| 340 | ₪ 96,832 | ₪ 4,675 | ₪ 338 | ₪ 5,013 | ₪ 1,704,373 |
| 341 | ₪ 92,142 | ₪ 4,690 | ₪ 323 | ₪ 5,013 | ₪ 1,709,385 |
| 342 | ₪ 87,437 | ₪ 4,706 | ₪ 307 | ₪ 5,013 | ₪ 1,714,398 |
| 343 | ₪ 82,715 | ₪ 4,721 | ₪ 291 | ₪ 5,013 | ₪ 1,719,411 |
| 344 | ₪ 77,978 | ₪ 4,737 | ₪ 276 | ₪ 5,013 | ₪ 1,724,424 |
| 345 | ₪ 73,225 | ₪ 4,753 | ₪ 260 | ₪ 5,013 | ₪ 1,729,437 |
| 346 | ₪ 68,456 | ₪ 4,769 | ₪ 244 | ₪ 5,013 | ₪ 1,734,450 |
| 347 | ₪ 63,672 | ₪ 4,785 | ₪ 228 | ₪ 5,013 | ₪ 1,739,463 |
| 348 | ₪ 58,871 | ₪ 4,801 | ₪ 212 | ₪ 5,013 | ₪ 1,744,475 |
| 349 | ₪ 54,054 | ₪ 4,817 | ₪ 196 | ₪ 5,013 | ₪ 1,749,488 |
| 350 | ₪ 49,222 | ₪ 4,833 | ₪ 180 | ₪ 5,013 | ₪ 1,754,501 |
| 351 | ₪ 44,373 | ₪ 4,849 | ₪ 164 | ₪ 5,013 | ₪ 1,759,514 |
| 352 | ₪ 39,508 | ₪ 4,865 | ₪ 148 | ₪ 5,013 | ₪ 1,764,527 |
| 353 | ₪ 34,627 | ₪ 4,881 | ₪ 132 | ₪ 5,013 | ₪ 1,769,540 |
| 354 | ₪ 29,729 | ₪ 4,897 | ₪ 115 | ₪ 5,013 | ₪ 1,774,553 |
| 355 | ₪ 24,816 | ₪ 4,914 | ₪ 99 | ₪ 5,013 | ₪ 1,779,566 |
| 356 | ₪ 19,885 | ₪ 4,930 | ₪ 83 | ₪ 5,013 | ₪ 1,784,578 |
| 357 | ₪ 14,939 | ₪ 4,947 | ₪ 66 | ₪ 5,013 | ₪ 1,789,591 |
| 358 | ₪ 9,976 | ₪ 4,963 | ₪ 50 | ₪ 5,013 | ₪ 1,794,604 |
| 359 | ₪ 4,996 | ₪ 4,980 | ₪ 33 | ₪ 5,013 | ₪ 1,799,617 |
| 360 | ₪ 0 | ₪ 4,996 | ₪ 17 | ₪ 5,013 | ₪ 1,804,630 |
| סה"כ | ₪ 1,050,000 | ₪ 754,630 | ₪ 1,804,630 | ₪ 1,804,630 |
ראו גם: מה ההחזר על משכנתא של 950,000 שח? | מה ההחזר על משכנתא של 1,150,000 שח?