6,445 ש"ח
לוח סילוקין בשיטת שפיצר למשכנתא של 1,350,000 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 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.
6,445 ש"ח
970,238 ש"ח
2,320,238 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 | ₪ 1,348,055 | ₪ 1,945 | ₪ 4,500 | ₪ 6,445 | ₪ 6,445 |
| 2 | ₪ 1,346,103 | ₪ 1,952 | ₪ 4,494 | ₪ 6,445 | ₪ 12,890 |
| 3 | ₪ 1,344,145 | ₪ 1,958 | ₪ 4,487 | ₪ 6,445 | ₪ 19,335 |
| 4 | ₪ 1,342,181 | ₪ 1,965 | ₪ 4,480 | ₪ 6,445 | ₪ 25,780 |
| 5 | ₪ 1,340,209 | ₪ 1,971 | ₪ 4,474 | ₪ 6,445 | ₪ 32,226 |
| 6 | ₪ 1,338,232 | ₪ 1,978 | ₪ 4,467 | ₪ 6,445 | ₪ 38,671 |
| 7 | ₪ 1,336,247 | ₪ 1,984 | ₪ 4,461 | ₪ 6,445 | ₪ 45,116 |
| 8 | ₪ 1,334,256 | ₪ 1,991 | ₪ 4,454 | ₪ 6,445 | ₪ 51,561 |
| 9 | ₪ 1,332,259 | ₪ 1,998 | ₪ 4,448 | ₪ 6,445 | ₪ 58,006 |
| 10 | ₪ 1,330,255 | ₪ 2,004 | ₪ 4,441 | ₪ 6,445 | ₪ 64,451 |
| 11 | ₪ 1,328,244 | ₪ 2,011 | ₪ 4,434 | ₪ 6,445 | ₪ 70,896 |
| 12 | ₪ 1,326,226 | ₪ 2,018 | ₪ 4,427 | ₪ 6,445 | ₪ 77,341 |
| 13 | ₪ 1,324,202 | ₪ 2,024 | ₪ 4,421 | ₪ 6,445 | ₪ 83,786 |
| 14 | ₪ 1,322,171 | ₪ 2,031 | ₪ 4,414 | ₪ 6,445 | ₪ 90,231 |
| 15 | ₪ 1,320,133 | ₪ 2,038 | ₪ 4,407 | ₪ 6,445 | ₪ 96,677 |
| 16 | ₪ 1,318,088 | ₪ 2,045 | ₪ 4,400 | ₪ 6,445 | ₪ 103,122 |
| 17 | ₪ 1,316,037 | ₪ 2,051 | ₪ 4,394 | ₪ 6,445 | ₪ 109,567 |
| 18 | ₪ 1,313,978 | ₪ 2,058 | ₪ 4,387 | ₪ 6,445 | ₪ 116,012 |
| 19 | ₪ 1,311,913 | ₪ 2,065 | ₪ 4,380 | ₪ 6,445 | ₪ 122,457 |
| 20 | ₪ 1,309,841 | ₪ 2,072 | ₪ 4,373 | ₪ 6,445 | ₪ 128,902 |
| 21 | ₪ 1,307,762 | ₪ 2,079 | ₪ 4,366 | ₪ 6,445 | ₪ 135,347 |
| 22 | ₪ 1,305,676 | ₪ 2,086 | ₪ 4,359 | ₪ 6,445 | ₪ 141,792 |
| 23 | ₪ 1,303,583 | ₪ 2,093 | ₪ 4,352 | ₪ 6,445 | ₪ 148,237 |
| 24 | ₪ 1,301,483 | ₪ 2,100 | ₪ 4,345 | ₪ 6,445 | ₪ 154,683 |
| 25 | ₪ 1,299,377 | ₪ 2,107 | ₪ 4,338 | ₪ 6,445 | ₪ 161,128 |
| 26 | ₪ 1,297,263 | ₪ 2,114 | ₪ 4,331 | ₪ 6,445 | ₪ 167,573 |
| 27 | ₪ 1,295,142 | ₪ 2,121 | ₪ 4,324 | ₪ 6,445 | ₪ 174,018 |
| 28 | ₪ 1,293,014 | ₪ 2,128 | ₪ 4,317 | ₪ 6,445 | ₪ 180,463 |
| 29 | ₪ 1,290,879 | ₪ 2,135 | ₪ 4,310 | ₪ 6,445 | ₪ 186,908 |
| 30 | ₪ 1,288,737 | ₪ 2,142 | ₪ 4,303 | ₪ 6,445 | ₪ 193,353 |
| 31 | ₪ 1,286,587 | ₪ 2,149 | ₪ 4,296 | ₪ 6,445 | ₪ 199,798 |
| 32 | ₪ 1,284,431 | ₪ 2,156 | ₪ 4,289 | ₪ 6,445 | ₪ 206,243 |
| 33 | ₪ 1,282,267 | ₪ 2,164 | ₪ 4,281 | ₪ 6,445 | ₪ 212,689 |
| 34 | ₪ 1,280,096 | ₪ 2,171 | ₪ 4,274 | ₪ 6,445 | ₪ 219,134 |
| 35 | ₪ 1,277,918 | ₪ 2,178 | ₪ 4,267 | ₪ 6,445 | ₪ 225,579 |
| 36 | ₪ 1,275,733 | ₪ 2,185 | ₪ 4,260 | ₪ 6,445 | ₪ 232,024 |
| 37 | ₪ 1,273,540 | ₪ 2,193 | ₪ 4,252 | ₪ 6,445 | ₪ 238,469 |
| 38 | ₪ 1,271,340 | ₪ 2,200 | ₪ 4,245 | ₪ 6,445 | ₪ 244,914 |
| 39 | ₪ 1,269,133 | ₪ 2,207 | ₪ 4,238 | ₪ 6,445 | ₪ 251,359 |
| 40 | ₪ 1,266,918 | ₪ 2,215 | ₪ 4,230 | ₪ 6,445 | ₪ 257,804 |
| 41 | ₪ 1,264,696 | ₪ 2,222 | ₪ 4,223 | ₪ 6,445 | ₪ 264,249 |
| 42 | ₪ 1,262,467 | ₪ 2,229 | ₪ 4,216 | ₪ 6,445 | ₪ 270,694 |
| 43 | ₪ 1,260,230 | ₪ 2,237 | ₪ 4,208 | ₪ 6,445 | ₪ 277,140 |
| 44 | ₪ 1,257,985 | ₪ 2,244 | ₪ 4,201 | ₪ 6,445 | ₪ 283,585 |
| 45 | ₪ 1,255,734 | ₪ 2,252 | ₪ 4,193 | ₪ 6,445 | ₪ 290,030 |
| 46 | ₪ 1,253,474 | ₪ 2,259 | ₪ 4,186 | ₪ 6,445 | ₪ 296,475 |
| 47 | ₪ 1,251,207 | ₪ 2,267 | ₪ 4,178 | ₪ 6,445 | ₪ 302,920 |
| 48 | ₪ 1,248,933 | ₪ 2,274 | ₪ 4,171 | ₪ 6,445 | ₪ 309,365 |
| 49 | ₪ 1,246,651 | ₪ 2,282 | ₪ 4,163 | ₪ 6,445 | ₪ 315,810 |
| 50 | ₪ 1,244,361 | ₪ 2,290 | ₪ 4,156 | ₪ 6,445 | ₪ 322,255 |
| 51 | ₪ 1,242,064 | ₪ 2,297 | ₪ 4,148 | ₪ 6,445 | ₪ 328,700 |
| 52 | ₪ 1,239,759 | ₪ 2,305 | ₪ 4,140 | ₪ 6,445 | ₪ 335,146 |
| 53 | ₪ 1,237,447 | ₪ 2,313 | ₪ 4,133 | ₪ 6,445 | ₪ 341,591 |
| 54 | ₪ 1,235,126 | ₪ 2,320 | ₪ 4,125 | ₪ 6,445 | ₪ 348,036 |
| 55 | ₪ 1,232,798 | ₪ 2,328 | ₪ 4,117 | ₪ 6,445 | ₪ 354,481 |
| 56 | ₪ 1,230,463 | ₪ 2,336 | ₪ 4,109 | ₪ 6,445 | ₪ 360,926 |
| 57 | ₪ 1,228,119 | ₪ 2,344 | ₪ 4,102 | ₪ 6,445 | ₪ 367,371 |
| 58 | ₪ 1,225,768 | ₪ 2,351 | ₪ 4,094 | ₪ 6,445 | ₪ 373,816 |
| 59 | ₪ 1,223,409 | ₪ 2,359 | ₪ 4,086 | ₪ 6,445 | ₪ 380,261 |
| 60 | ₪ 1,221,041 | ₪ 2,367 | ₪ 4,078 | ₪ 6,445 | ₪ 386,706 |
| 61 | ₪ 1,218,666 | ₪ 2,375 | ₪ 4,070 | ₪ 6,445 | ₪ 393,151 |
| 62 | ₪ 1,216,284 | ₪ 2,383 | ₪ 4,062 | ₪ 6,445 | ₪ 399,597 |
| 63 | ₪ 1,213,893 | ₪ 2,391 | ₪ 4,054 | ₪ 6,445 | ₪ 406,042 |
| 64 | ₪ 1,211,494 | ₪ 2,399 | ₪ 4,046 | ₪ 6,445 | ₪ 412,487 |
| 65 | ₪ 1,209,087 | ₪ 2,407 | ₪ 4,038 | ₪ 6,445 | ₪ 418,932 |
| 66 | ₪ 1,206,672 | ₪ 2,415 | ₪ 4,030 | ₪ 6,445 | ₪ 425,377 |
| 67 | ₪ 1,204,249 | ₪ 2,423 | ₪ 4,022 | ₪ 6,445 | ₪ 431,822 |
| 68 | ₪ 1,201,819 | ₪ 2,431 | ₪ 4,014 | ₪ 6,445 | ₪ 438,267 |
| 69 | ₪ 1,199,379 | ₪ 2,439 | ₪ 4,006 | ₪ 6,445 | ₪ 444,712 |
| 70 | ₪ 1,196,932 | ₪ 2,447 | ₪ 3,998 | ₪ 6,445 | ₪ 451,157 |
| 71 | ₪ 1,194,477 | ₪ 2,455 | ₪ 3,990 | ₪ 6,445 | ₪ 457,603 |
| 72 | ₪ 1,192,013 | ₪ 2,464 | ₪ 3,982 | ₪ 6,445 | ₪ 464,048 |
| 73 | ₪ 1,189,542 | ₪ 2,472 | ₪ 3,973 | ₪ 6,445 | ₪ 470,493 |
| 74 | ₪ 1,187,062 | ₪ 2,480 | ₪ 3,965 | ₪ 6,445 | ₪ 476,938 |
| 75 | ₪ 1,184,574 | ₪ 2,488 | ₪ 3,957 | ₪ 6,445 | ₪ 483,383 |
| 76 | ₪ 1,182,077 | ₪ 2,497 | ₪ 3,949 | ₪ 6,445 | ₪ 489,828 |
| 77 | ₪ 1,179,572 | ₪ 2,505 | ₪ 3,940 | ₪ 6,445 | ₪ 496,273 |
| 78 | ₪ 1,177,059 | ₪ 2,513 | ₪ 3,932 | ₪ 6,445 | ₪ 502,718 |
| 79 | ₪ 1,174,537 | ₪ 2,522 | ₪ 3,924 | ₪ 6,445 | ₪ 509,163 |
| 80 | ₪ 1,172,007 | ₪ 2,530 | ₪ 3,915 | ₪ 6,445 | ₪ 515,609 |
| 81 | ₪ 1,169,469 | ₪ 2,538 | ₪ 3,907 | ₪ 6,445 | ₪ 522,054 |
| 82 | ₪ 1,166,922 | ₪ 2,547 | ₪ 3,898 | ₪ 6,445 | ₪ 528,499 |
| 83 | ₪ 1,164,367 | ₪ 2,555 | ₪ 3,890 | ₪ 6,445 | ₪ 534,944 |
| 84 | ₪ 1,161,803 | ₪ 2,564 | ₪ 3,881 | ₪ 6,445 | ₪ 541,389 |
| 85 | ₪ 1,159,230 | ₪ 2,572 | ₪ 3,873 | ₪ 6,445 | ₪ 547,834 |
| 86 | ₪ 1,156,649 | ₪ 2,581 | ₪ 3,864 | ₪ 6,445 | ₪ 554,279 |
| 87 | ₪ 1,154,060 | ₪ 2,590 | ₪ 3,855 | ₪ 6,445 | ₪ 560,724 |
| 88 | ₪ 1,151,462 | ₪ 2,598 | ₪ 3,847 | ₪ 6,445 | ₪ 567,169 |
| 89 | ₪ 1,148,855 | ₪ 2,607 | ₪ 3,838 | ₪ 6,445 | ₪ 573,614 |
| 90 | ₪ 1,146,239 | ₪ 2,616 | ₪ 3,830 | ₪ 6,445 | ₪ 580,060 |
| 91 | ₪ 1,143,615 | ₪ 2,624 | ₪ 3,821 | ₪ 6,445 | ₪ 586,505 |
| 92 | ₪ 1,140,982 | ₪ 2,633 | ₪ 3,812 | ₪ 6,445 | ₪ 592,950 |
| 93 | ₪ 1,138,340 | ₪ 2,642 | ₪ 3,803 | ₪ 6,445 | ₪ 599,395 |
| 94 | ₪ 1,135,689 | ₪ 2,651 | ₪ 3,794 | ₪ 6,445 | ₪ 605,840 |
| 95 | ₪ 1,133,030 | ₪ 2,659 | ₪ 3,786 | ₪ 6,445 | ₪ 612,285 |
| 96 | ₪ 1,130,361 | ₪ 2,668 | ₪ 3,777 | ₪ 6,445 | ₪ 618,730 |
| 97 | ₪ 1,127,684 | ₪ 2,677 | ₪ 3,768 | ₪ 6,445 | ₪ 625,175 |
| 98 | ₪ 1,124,998 | ₪ 2,686 | ₪ 3,759 | ₪ 6,445 | ₪ 631,620 |
| 99 | ₪ 1,122,303 | ₪ 2,695 | ₪ 3,750 | ₪ 6,445 | ₪ 638,066 |
| 100 | ₪ 1,119,599 | ₪ 2,704 | ₪ 3,741 | ₪ 6,445 | ₪ 644,511 |
| 101 | ₪ 1,116,886 | ₪ 2,713 | ₪ 3,732 | ₪ 6,445 | ₪ 650,956 |
| 102 | ₪ 1,114,164 | ₪ 2,722 | ₪ 3,723 | ₪ 6,445 | ₪ 657,401 |
| 103 | ₪ 1,111,432 | ₪ 2,731 | ₪ 3,714 | ₪ 6,445 | ₪ 663,846 |
| 104 | ₪ 1,108,692 | ₪ 2,740 | ₪ 3,705 | ₪ 6,445 | ₪ 670,291 |
| 105 | ₪ 1,105,943 | ₪ 2,749 | ₪ 3,696 | ₪ 6,445 | ₪ 676,736 |
| 106 | ₪ 1,103,184 | ₪ 2,759 | ₪ 3,686 | ₪ 6,445 | ₪ 683,181 |
| 107 | ₪ 1,100,416 | ₪ 2,768 | ₪ 3,677 | ₪ 6,445 | ₪ 689,626 |
| 108 | ₪ 1,097,639 | ₪ 2,777 | ₪ 3,668 | ₪ 6,445 | ₪ 696,072 |
| 109 | ₪ 1,094,853 | ₪ 2,786 | ₪ 3,659 | ₪ 6,445 | ₪ 702,517 |
| 110 | ₪ 1,092,057 | ₪ 2,796 | ₪ 3,650 | ₪ 6,445 | ₪ 708,962 |
| 111 | ₪ 1,089,252 | ₪ 2,805 | ₪ 3,640 | ₪ 6,445 | ₪ 715,407 |
| 112 | ₪ 1,086,438 | ₪ 2,814 | ₪ 3,631 | ₪ 6,445 | ₪ 721,852 |
| 113 | ₪ 1,083,614 | ₪ 2,824 | ₪ 3,621 | ₪ 6,445 | ₪ 728,297 |
| 114 | ₪ 1,080,781 | ₪ 2,833 | ₪ 3,612 | ₪ 6,445 | ₪ 734,742 |
| 115 | ₪ 1,077,939 | ₪ 2,843 | ₪ 3,603 | ₪ 6,445 | ₪ 741,187 |
| 116 | ₪ 1,075,087 | ₪ 2,852 | ₪ 3,593 | ₪ 6,445 | ₪ 747,632 |
| 117 | ₪ 1,072,225 | ₪ 2,861 | ₪ 3,584 | ₪ 6,445 | ₪ 754,077 |
| 118 | ₪ 1,069,354 | ₪ 2,871 | ₪ 3,574 | ₪ 6,445 | ₪ 760,523 |
| 119 | ₪ 1,066,474 | ₪ 2,881 | ₪ 3,565 | ₪ 6,445 | ₪ 766,968 |
| 120 | ₪ 1,063,583 | ₪ 2,890 | ₪ 3,555 | ₪ 6,445 | ₪ 773,413 |
| 121 | ₪ 1,060,684 | ₪ 2,900 | ₪ 3,545 | ₪ 6,445 | ₪ 779,858 |
| 122 | ₪ 1,057,774 | ₪ 2,909 | ₪ 3,536 | ₪ 6,445 | ₪ 786,303 |
| 123 | ₪ 1,054,855 | ₪ 2,919 | ₪ 3,526 | ₪ 6,445 | ₪ 792,748 |
| 124 | ₪ 1,051,926 | ₪ 2,929 | ₪ 3,516 | ₪ 6,445 | ₪ 799,193 |
| 125 | ₪ 1,048,987 | ₪ 2,939 | ₪ 3,506 | ₪ 6,445 | ₪ 805,638 |
| 126 | ₪ 1,046,039 | ₪ 2,948 | ₪ 3,497 | ₪ 6,445 | ₪ 812,083 |
| 127 | ₪ 1,043,081 | ₪ 2,958 | ₪ 3,487 | ₪ 6,445 | ₪ 818,529 |
| 128 | ₪ 1,040,112 | ₪ 2,968 | ₪ 3,477 | ₪ 6,445 | ₪ 824,974 |
| 129 | ₪ 1,037,134 | ₪ 2,978 | ₪ 3,467 | ₪ 6,445 | ₪ 831,419 |
| 130 | ₪ 1,034,146 | ₪ 2,988 | ₪ 3,457 | ₪ 6,445 | ₪ 837,864 |
| 131 | ₪ 1,031,148 | ₪ 2,998 | ₪ 3,447 | ₪ 6,445 | ₪ 844,309 |
| 132 | ₪ 1,028,140 | ₪ 3,008 | ₪ 3,437 | ₪ 6,445 | ₪ 850,754 |
| 133 | ₪ 1,025,122 | ₪ 3,018 | ₪ 3,427 | ₪ 6,445 | ₪ 857,199 |
| 134 | ₪ 1,022,094 | ₪ 3,028 | ₪ 3,417 | ₪ 6,445 | ₪ 863,644 |
| 135 | ₪ 1,019,056 | ₪ 3,038 | ₪ 3,407 | ₪ 6,445 | ₪ 870,089 |
| 136 | ₪ 1,016,008 | ₪ 3,048 | ₪ 3,397 | ₪ 6,445 | ₪ 876,534 |
| 137 | ₪ 1,012,950 | ₪ 3,058 | ₪ 3,387 | ₪ 6,445 | ₪ 882,980 |
| 138 | ₪ 1,009,881 | ₪ 3,069 | ₪ 3,376 | ₪ 6,445 | ₪ 889,425 |
| 139 | ₪ 1,006,802 | ₪ 3,079 | ₪ 3,366 | ₪ 6,445 | ₪ 895,870 |
| 140 | ₪ 1,003,713 | ₪ 3,089 | ₪ 3,356 | ₪ 6,445 | ₪ 902,315 |
| 141 | ₪ 1,000,614 | ₪ 3,099 | ₪ 3,346 | ₪ 6,445 | ₪ 908,760 |
| 142 | ₪ 997,504 | ₪ 3,110 | ₪ 3,335 | ₪ 6,445 | ₪ 915,205 |
| 143 | ₪ 994,384 | ₪ 3,120 | ₪ 3,325 | ₪ 6,445 | ₪ 921,650 |
| 144 | ₪ 991,253 | ₪ 3,130 | ₪ 3,315 | ₪ 6,445 | ₪ 928,095 |
| 145 | ₪ 988,112 | ₪ 3,141 | ₪ 3,304 | ₪ 6,445 | ₪ 934,540 |
| 146 | ₪ 984,961 | ₪ 3,151 | ₪ 3,294 | ₪ 6,445 | ₪ 940,986 |
| 147 | ₪ 981,799 | ₪ 3,162 | ₪ 3,283 | ₪ 6,445 | ₪ 947,431 |
| 148 | ₪ 978,627 | ₪ 3,172 | ₪ 3,273 | ₪ 6,445 | ₪ 953,876 |
| 149 | ₪ 975,444 | ₪ 3,183 | ₪ 3,262 | ₪ 6,445 | ₪ 960,321 |
| 150 | ₪ 972,250 | ₪ 3,194 | ₪ 3,251 | ₪ 6,445 | ₪ 966,766 |
| 151 | ₪ 969,046 | ₪ 3,204 | ₪ 3,241 | ₪ 6,445 | ₪ 973,211 |
| 152 | ₪ 965,831 | ₪ 3,215 | ₪ 3,230 | ₪ 6,445 | ₪ 979,656 |
| 153 | ₪ 962,605 | ₪ 3,226 | ₪ 3,219 | ₪ 6,445 | ₪ 986,101 |
| 154 | ₪ 959,369 | ₪ 3,236 | ₪ 3,209 | ₪ 6,445 | ₪ 992,546 |
| 155 | ₪ 956,122 | ₪ 3,247 | ₪ 3,198 | ₪ 6,445 | ₪ 998,992 |
| 156 | ₪ 952,863 | ₪ 3,258 | ₪ 3,187 | ₪ 6,445 | ₪ 1,005,437 |
| 157 | ₪ 949,595 | ₪ 3,269 | ₪ 3,176 | ₪ 6,445 | ₪ 1,011,882 |
| 158 | ₪ 946,315 | ₪ 3,280 | ₪ 3,165 | ₪ 6,445 | ₪ 1,018,327 |
| 159 | ₪ 943,024 | ₪ 3,291 | ₪ 3,154 | ₪ 6,445 | ₪ 1,024,772 |
| 160 | ₪ 939,722 | ₪ 3,302 | ₪ 3,143 | ₪ 6,445 | ₪ 1,031,217 |
| 161 | ₪ 936,410 | ₪ 3,313 | ₪ 3,132 | ₪ 6,445 | ₪ 1,037,662 |
| 162 | ₪ 933,086 | ₪ 3,324 | ₪ 3,121 | ₪ 6,445 | ₪ 1,044,107 |
| 163 | ₪ 929,751 | ₪ 3,335 | ₪ 3,110 | ₪ 6,445 | ₪ 1,050,552 |
| 164 | ₪ 926,405 | ₪ 3,346 | ₪ 3,099 | ₪ 6,445 | ₪ 1,056,997 |
| 165 | ₪ 923,048 | ₪ 3,357 | ₪ 3,088 | ₪ 6,445 | ₪ 1,063,443 |
| 166 | ₪ 919,680 | ₪ 3,368 | ₪ 3,077 | ₪ 6,445 | ₪ 1,069,888 |
| 167 | ₪ 916,300 | ₪ 3,380 | ₪ 3,066 | ₪ 6,445 | ₪ 1,076,333 |
| 168 | ₪ 912,910 | ₪ 3,391 | ₪ 3,054 | ₪ 6,445 | ₪ 1,082,778 |
| 169 | ₪ 909,507 | ₪ 3,402 | ₪ 3,043 | ₪ 6,445 | ₪ 1,089,223 |
| 170 | ₪ 906,094 | ₪ 3,413 | ₪ 3,032 | ₪ 6,445 | ₪ 1,095,668 |
| 171 | ₪ 902,669 | ₪ 3,425 | ₪ 3,020 | ₪ 6,445 | ₪ 1,102,113 |
| 172 | ₪ 899,233 | ₪ 3,436 | ₪ 3,009 | ₪ 6,445 | ₪ 1,108,558 |
| 173 | ₪ 895,785 | ₪ 3,448 | ₪ 2,997 | ₪ 6,445 | ₪ 1,115,003 |
| 174 | ₪ 892,326 | ₪ 3,459 | ₪ 2,986 | ₪ 6,445 | ₪ 1,121,449 |
| 175 | ₪ 888,856 | ₪ 3,471 | ₪ 2,974 | ₪ 6,445 | ₪ 1,127,894 |
| 176 | ₪ 885,373 | ₪ 3,482 | ₪ 2,963 | ₪ 6,445 | ₪ 1,134,339 |
| 177 | ₪ 881,879 | ₪ 3,494 | ₪ 2,951 | ₪ 6,445 | ₪ 1,140,784 |
| 178 | ₪ 878,374 | ₪ 3,506 | ₪ 2,940 | ₪ 6,445 | ₪ 1,147,229 |
| 179 | ₪ 874,857 | ₪ 3,517 | ₪ 2,928 | ₪ 6,445 | ₪ 1,153,674 |
| 180 | ₪ 871,328 | ₪ 3,529 | ₪ 2,916 | ₪ 6,445 | ₪ 1,160,119 |
| 181 | ₪ 867,787 | ₪ 3,541 | ₪ 2,904 | ₪ 6,445 | ₪ 1,166,564 |
| 182 | ₪ 864,235 | ₪ 3,552 | ₪ 2,893 | ₪ 6,445 | ₪ 1,173,009 |
| 183 | ₪ 860,670 | ₪ 3,564 | ₪ 2,881 | ₪ 6,445 | ₪ 1,179,454 |
| 184 | ₪ 857,094 | ₪ 3,576 | ₪ 2,869 | ₪ 6,445 | ₪ 1,185,900 |
| 185 | ₪ 853,506 | ₪ 3,588 | ₪ 2,857 | ₪ 6,445 | ₪ 1,192,345 |
| 186 | ₪ 849,906 | ₪ 3,600 | ₪ 2,845 | ₪ 6,445 | ₪ 1,198,790 |
| 187 | ₪ 846,294 | ₪ 3,612 | ₪ 2,833 | ₪ 6,445 | ₪ 1,205,235 |
| 188 | ₪ 842,670 | ₪ 3,624 | ₪ 2,821 | ₪ 6,445 | ₪ 1,211,680 |
| 189 | ₪ 839,033 | ₪ 3,636 | ₪ 2,809 | ₪ 6,445 | ₪ 1,218,125 |
| 190 | ₪ 835,385 | ₪ 3,648 | ₪ 2,797 | ₪ 6,445 | ₪ 1,224,570 |
| 191 | ₪ 831,725 | ₪ 3,660 | ₪ 2,785 | ₪ 6,445 | ₪ 1,231,015 |
| 192 | ₪ 828,052 | ₪ 3,673 | ₪ 2,772 | ₪ 6,445 | ₪ 1,237,460 |
| 193 | ₪ 824,367 | ₪ 3,685 | ₪ 2,760 | ₪ 6,445 | ₪ 1,243,906 |
| 194 | ₪ 820,670 | ₪ 3,697 | ₪ 2,748 | ₪ 6,445 | ₪ 1,250,351 |
| 195 | ₪ 816,960 | ₪ 3,710 | ₪ 2,736 | ₪ 6,445 | ₪ 1,256,796 |
| 196 | ₪ 813,238 | ₪ 3,722 | ₪ 2,723 | ₪ 6,445 | ₪ 1,263,241 |
| 197 | ₪ 809,504 | ₪ 3,734 | ₪ 2,711 | ₪ 6,445 | ₪ 1,269,686 |
| 198 | ₪ 805,757 | ₪ 3,747 | ₪ 2,698 | ₪ 6,445 | ₪ 1,276,131 |
| 199 | ₪ 801,998 | ₪ 3,759 | ₪ 2,686 | ₪ 6,445 | ₪ 1,282,576 |
| 200 | ₪ 798,226 | ₪ 3,772 | ₪ 2,673 | ₪ 6,445 | ₪ 1,289,021 |
| 201 | ₪ 794,442 | ₪ 3,784 | ₪ 2,661 | ₪ 6,445 | ₪ 1,295,466 |
| 202 | ₪ 790,645 | ₪ 3,797 | ₪ 2,648 | ₪ 6,445 | ₪ 1,301,912 |
| 203 | ₪ 786,835 | ₪ 3,810 | ₪ 2,635 | ₪ 6,445 | ₪ 1,308,357 |
| 204 | ₪ 783,013 | ₪ 3,822 | ₪ 2,623 | ₪ 6,445 | ₪ 1,314,802 |
| 205 | ₪ 779,178 | ₪ 3,835 | ₪ 2,610 | ₪ 6,445 | ₪ 1,321,247 |
| 206 | ₪ 775,330 | ₪ 3,848 | ₪ 2,597 | ₪ 6,445 | ₪ 1,327,692 |
| 207 | ₪ 771,469 | ₪ 3,861 | ₪ 2,584 | ₪ 6,445 | ₪ 1,334,137 |
| 208 | ₪ 767,596 | ₪ 3,874 | ₪ 2,572 | ₪ 6,445 | ₪ 1,340,582 |
| 209 | ₪ 763,709 | ₪ 3,886 | ₪ 2,559 | ₪ 6,445 | ₪ 1,347,027 |
| 210 | ₪ 759,810 | ₪ 3,899 | ₪ 2,546 | ₪ 6,445 | ₪ 1,353,472 |
| 211 | ₪ 755,898 | ₪ 3,912 | ₪ 2,533 | ₪ 6,445 | ₪ 1,359,917 |
| 212 | ₪ 751,972 | ₪ 3,925 | ₪ 2,520 | ₪ 6,445 | ₪ 1,366,363 |
| 213 | ₪ 748,034 | ₪ 3,939 | ₪ 2,507 | ₪ 6,445 | ₪ 1,372,808 |
| 214 | ₪ 744,082 | ₪ 3,952 | ₪ 2,493 | ₪ 6,445 | ₪ 1,379,253 |
| 215 | ₪ 740,117 | ₪ 3,965 | ₪ 2,480 | ₪ 6,445 | ₪ 1,385,698 |
| 216 | ₪ 736,139 | ₪ 3,978 | ₪ 2,467 | ₪ 6,445 | ₪ 1,392,143 |
| 217 | ₪ 732,148 | ₪ 3,991 | ₪ 2,454 | ₪ 6,445 | ₪ 1,398,588 |
| 218 | ₪ 728,143 | ₪ 4,005 | ₪ 2,440 | ₪ 6,445 | ₪ 1,405,033 |
| 219 | ₪ 724,125 | ₪ 4,018 | ₪ 2,427 | ₪ 6,445 | ₪ 1,411,478 |
| 220 | ₪ 720,094 | ₪ 4,031 | ₪ 2,414 | ₪ 6,445 | ₪ 1,417,923 |
| 221 | ₪ 716,049 | ₪ 4,045 | ₪ 2,400 | ₪ 6,445 | ₪ 1,424,369 |
| 222 | ₪ 711,991 | ₪ 4,058 | ₪ 2,387 | ₪ 6,445 | ₪ 1,430,814 |
| 223 | ₪ 707,919 | ₪ 4,072 | ₪ 2,373 | ₪ 6,445 | ₪ 1,437,259 |
| 224 | ₪ 703,834 | ₪ 4,085 | ₪ 2,360 | ₪ 6,445 | ₪ 1,443,704 |
| 225 | ₪ 699,735 | ₪ 4,099 | ₪ 2,346 | ₪ 6,445 | ₪ 1,450,149 |
| 226 | ₪ 695,622 | ₪ 4,113 | ₪ 2,332 | ₪ 6,445 | ₪ 1,456,594 |
| 227 | ₪ 691,496 | ₪ 4,126 | ₪ 2,319 | ₪ 6,445 | ₪ 1,463,039 |
| 228 | ₪ 687,355 | ₪ 4,140 | ₪ 2,305 | ₪ 6,445 | ₪ 1,469,484 |
| 229 | ₪ 683,202 | ₪ 4,154 | ₪ 2,291 | ₪ 6,445 | ₪ 1,475,929 |
| 230 | ₪ 679,034 | ₪ 4,168 | ₪ 2,277 | ₪ 6,445 | ₪ 1,482,374 |
| 231 | ₪ 674,852 | ₪ 4,182 | ₪ 2,263 | ₪ 6,445 | ₪ 1,488,820 |
| 232 | ₪ 670,656 | ₪ 4,196 | ₪ 2,250 | ₪ 6,445 | ₪ 1,495,265 |
| 233 | ₪ 666,447 | ₪ 4,210 | ₪ 2,236 | ₪ 6,445 | ₪ 1,501,710 |
| 234 | ₪ 662,223 | ₪ 4,224 | ₪ 2,221 | ₪ 6,445 | ₪ 1,508,155 |
| 235 | ₪ 657,986 | ₪ 4,238 | ₪ 2,207 | ₪ 6,445 | ₪ 1,514,600 |
| 236 | ₪ 653,734 | ₪ 4,252 | ₪ 2,193 | ₪ 6,445 | ₪ 1,521,045 |
| 237 | ₪ 649,468 | ₪ 4,266 | ₪ 2,179 | ₪ 6,445 | ₪ 1,527,490 |
| 238 | ₪ 645,188 | ₪ 4,280 | ₪ 2,165 | ₪ 6,445 | ₪ 1,533,935 |
| 239 | ₪ 640,893 | ₪ 4,294 | ₪ 2,151 | ₪ 6,445 | ₪ 1,540,380 |
| 240 | ₪ 636,584 | ₪ 4,309 | ₪ 2,136 | ₪ 6,445 | ₪ 1,546,826 |
| 241 | ₪ 632,261 | ₪ 4,323 | ₪ 2,122 | ₪ 6,445 | ₪ 1,553,271 |
| 242 | ₪ 627,924 | ₪ 4,338 | ₪ 2,108 | ₪ 6,445 | ₪ 1,559,716 |
| 243 | ₪ 623,572 | ₪ 4,352 | ₪ 2,093 | ₪ 6,445 | ₪ 1,566,161 |
| 244 | ₪ 619,205 | ₪ 4,367 | ₪ 2,079 | ₪ 6,445 | ₪ 1,572,606 |
| 245 | ₪ 614,824 | ₪ 4,381 | ₪ 2,064 | ₪ 6,445 | ₪ 1,579,051 |
| 246 | ₪ 610,428 | ₪ 4,396 | ₪ 2,049 | ₪ 6,445 | ₪ 1,585,496 |
| 247 | ₪ 606,018 | ₪ 4,410 | ₪ 2,035 | ₪ 6,445 | ₪ 1,591,941 |
| 248 | ₪ 601,593 | ₪ 4,425 | ₪ 2,020 | ₪ 6,445 | ₪ 1,598,386 |
| 249 | ₪ 597,153 | ₪ 4,440 | ₪ 2,005 | ₪ 6,445 | ₪ 1,604,832 |
| 250 | ₪ 592,698 | ₪ 4,455 | ₪ 1,991 | ₪ 6,445 | ₪ 1,611,277 |
| 251 | ₪ 588,229 | ₪ 4,469 | ₪ 1,976 | ₪ 6,445 | ₪ 1,617,722 |
| 252 | ₪ 583,745 | ₪ 4,484 | ₪ 1,961 | ₪ 6,445 | ₪ 1,624,167 |
| 253 | ₪ 579,245 | ₪ 4,499 | ₪ 1,946 | ₪ 6,445 | ₪ 1,630,612 |
| 254 | ₪ 574,731 | ₪ 4,514 | ₪ 1,931 | ₪ 6,445 | ₪ 1,637,057 |
| 255 | ₪ 570,202 | ₪ 4,529 | ₪ 1,916 | ₪ 6,445 | ₪ 1,643,502 |
| 256 | ₪ 565,657 | ₪ 4,544 | ₪ 1,901 | ₪ 6,445 | ₪ 1,649,947 |
| 257 | ₪ 561,098 | ₪ 4,560 | ₪ 1,886 | ₪ 6,445 | ₪ 1,656,392 |
| 258 | ₪ 556,523 | ₪ 4,575 | ₪ 1,870 | ₪ 6,445 | ₪ 1,662,837 |
| 259 | ₪ 551,933 | ₪ 4,590 | ₪ 1,855 | ₪ 6,445 | ₪ 1,669,283 |
| 260 | ₪ 547,328 | ₪ 4,605 | ₪ 1,840 | ₪ 6,445 | ₪ 1,675,728 |
| 261 | ₪ 542,707 | ₪ 4,621 | ₪ 1,824 | ₪ 6,445 | ₪ 1,682,173 |
| 262 | ₪ 538,071 | ₪ 4,636 | ₪ 1,809 | ₪ 6,445 | ₪ 1,688,618 |
| 263 | ₪ 533,419 | ₪ 4,652 | ₪ 1,794 | ₪ 6,445 | ₪ 1,695,063 |
| 264 | ₪ 528,752 | ₪ 4,667 | ₪ 1,778 | ₪ 6,445 | ₪ 1,701,508 |
| 265 | ₪ 524,070 | ₪ 4,683 | ₪ 1,763 | ₪ 6,445 | ₪ 1,707,953 |
| 266 | ₪ 519,371 | ₪ 4,698 | ₪ 1,747 | ₪ 6,445 | ₪ 1,714,398 |
| 267 | ₪ 514,658 | ₪ 4,714 | ₪ 1,731 | ₪ 6,445 | ₪ 1,720,843 |
| 268 | ₪ 509,928 | ₪ 4,730 | ₪ 1,716 | ₪ 6,445 | ₪ 1,727,289 |
| 269 | ₪ 505,183 | ₪ 4,745 | ₪ 1,700 | ₪ 6,445 | ₪ 1,733,734 |
| 270 | ₪ 500,421 | ₪ 4,761 | ₪ 1,684 | ₪ 6,445 | ₪ 1,740,179 |
| 271 | ₪ 495,644 | ₪ 4,777 | ₪ 1,668 | ₪ 6,445 | ₪ 1,746,624 |
| 272 | ₪ 490,851 | ₪ 4,793 | ₪ 1,652 | ₪ 6,445 | ₪ 1,753,069 |
| 273 | ₪ 486,043 | ₪ 4,809 | ₪ 1,636 | ₪ 6,445 | ₪ 1,759,514 |
| 274 | ₪ 481,218 | ₪ 4,825 | ₪ 1,620 | ₪ 6,445 | ₪ 1,765,959 |
| 275 | ₪ 476,377 | ₪ 4,841 | ₪ 1,604 | ₪ 6,445 | ₪ 1,772,404 |
| 276 | ₪ 471,519 | ₪ 4,857 | ₪ 1,588 | ₪ 6,445 | ₪ 1,778,849 |
| 277 | ₪ 466,646 | ₪ 4,873 | ₪ 1,572 | ₪ 6,445 | ₪ 1,785,294 |
| 278 | ₪ 461,756 | ₪ 4,890 | ₪ 1,555 | ₪ 6,445 | ₪ 1,791,740 |
| 279 | ₪ 456,850 | ₪ 4,906 | ₪ 1,539 | ₪ 6,445 | ₪ 1,798,185 |
| 280 | ₪ 451,928 | ₪ 4,922 | ₪ 1,523 | ₪ 6,445 | ₪ 1,804,630 |
| 281 | ₪ 446,989 | ₪ 4,939 | ₪ 1,506 | ₪ 6,445 | ₪ 1,811,075 |
| 282 | ₪ 442,034 | ₪ 4,955 | ₪ 1,490 | ₪ 6,445 | ₪ 1,817,520 |
| 283 | ₪ 437,063 | ₪ 4,972 | ₪ 1,473 | ₪ 6,445 | ₪ 1,823,965 |
| 284 | ₪ 432,074 | ₪ 4,988 | ₪ 1,457 | ₪ 6,445 | ₪ 1,830,410 |
| 285 | ₪ 427,070 | ₪ 5,005 | ₪ 1,440 | ₪ 6,445 | ₪ 1,836,855 |
| 286 | ₪ 422,048 | ₪ 5,022 | ₪ 1,424 | ₪ 6,445 | ₪ 1,843,300 |
| 287 | ₪ 417,010 | ₪ 5,038 | ₪ 1,407 | ₪ 6,445 | ₪ 1,849,746 |
| 288 | ₪ 411,955 | ₪ 5,055 | ₪ 1,390 | ₪ 6,445 | ₪ 1,856,191 |
| 289 | ₪ 406,883 | ₪ 5,072 | ₪ 1,373 | ₪ 6,445 | ₪ 1,862,636 |
| 290 | ₪ 401,794 | ₪ 5,089 | ₪ 1,356 | ₪ 6,445 | ₪ 1,869,081 |
| 291 | ₪ 396,688 | ₪ 5,106 | ₪ 1,339 | ₪ 6,445 | ₪ 1,875,526 |
| 292 | ₪ 391,565 | ₪ 5,123 | ₪ 1,322 | ₪ 6,445 | ₪ 1,881,971 |
| 293 | ₪ 386,425 | ₪ 5,140 | ₪ 1,305 | ₪ 6,445 | ₪ 1,888,416 |
| 294 | ₪ 381,268 | ₪ 5,157 | ₪ 1,288 | ₪ 6,445 | ₪ 1,894,861 |
| 295 | ₪ 376,094 | ₪ 5,174 | ₪ 1,271 | ₪ 6,445 | ₪ 1,901,306 |
| 296 | ₪ 370,903 | ₪ 5,191 | ₪ 1,254 | ₪ 6,445 | ₪ 1,907,752 |
| 297 | ₪ 365,694 | ₪ 5,209 | ₪ 1,236 | ₪ 6,445 | ₪ 1,914,197 |
| 298 | ₪ 360,468 | ₪ 5,226 | ₪ 1,219 | ₪ 6,445 | ₪ 1,920,642 |
| 299 | ₪ 355,224 | ₪ 5,244 | ₪ 1,202 | ₪ 6,445 | ₪ 1,927,087 |
| 300 | ₪ 349,963 | ₪ 5,261 | ₪ 1,184 | ₪ 6,445 | ₪ 1,933,532 |
| 301 | ₪ 344,685 | ₪ 5,279 | ₪ 1,167 | ₪ 6,445 | ₪ 1,939,977 |
| 302 | ₪ 339,389 | ₪ 5,296 | ₪ 1,149 | ₪ 6,445 | ₪ 1,946,422 |
| 303 | ₪ 334,075 | ₪ 5,314 | ₪ 1,131 | ₪ 6,445 | ₪ 1,952,867 |
| 304 | ₪ 328,743 | ₪ 5,332 | ₪ 1,114 | ₪ 6,445 | ₪ 1,959,312 |
| 305 | ₪ 323,394 | ₪ 5,349 | ₪ 1,096 | ₪ 6,445 | ₪ 1,965,757 |
| 306 | ₪ 318,027 | ₪ 5,367 | ₪ 1,078 | ₪ 6,445 | ₪ 1,972,203 |
| 307 | ₪ 312,642 | ₪ 5,385 | ₪ 1,060 | ₪ 6,445 | ₪ 1,978,648 |
| 308 | ₪ 307,239 | ₪ 5,403 | ₪ 1,042 | ₪ 6,445 | ₪ 1,985,093 |
| 309 | ₪ 301,818 | ₪ 5,421 | ₪ 1,024 | ₪ 6,445 | ₪ 1,991,538 |
| 310 | ₪ 296,379 | ₪ 5,439 | ₪ 1,006 | ₪ 6,445 | ₪ 1,997,983 |
| 311 | ₪ 290,922 | ₪ 5,457 | ₪ 988 | ₪ 6,445 | ₪ 2,004,428 |
| 312 | ₪ 285,446 | ₪ 5,475 | ₪ 970 | ₪ 6,445 | ₪ 2,010,873 |
| 313 | ₪ 279,953 | ₪ 5,494 | ₪ 951 | ₪ 6,445 | ₪ 2,017,318 |
| 314 | ₪ 274,441 | ₪ 5,512 | ₪ 933 | ₪ 6,445 | ₪ 2,023,763 |
| 315 | ₪ 268,910 | ₪ 5,530 | ₪ 915 | ₪ 6,445 | ₪ 2,030,209 |
| 316 | ₪ 263,362 | ₪ 5,549 | ₪ 896 | ₪ 6,445 | ₪ 2,036,654 |
| 317 | ₪ 257,794 | ₪ 5,567 | ₪ 878 | ₪ 6,445 | ₪ 2,043,099 |
| 318 | ₪ 252,209 | ₪ 5,586 | ₪ 859 | ₪ 6,445 | ₪ 2,049,544 |
| 319 | ₪ 246,604 | ₪ 5,604 | ₪ 841 | ₪ 6,445 | ₪ 2,055,989 |
| 320 | ₪ 240,981 | ₪ 5,623 | ₪ 822 | ₪ 6,445 | ₪ 2,062,434 |
| 321 | ₪ 235,339 | ₪ 5,642 | ₪ 803 | ₪ 6,445 | ₪ 2,068,879 |
| 322 | ₪ 229,679 | ₪ 5,661 | ₪ 784 | ₪ 6,445 | ₪ 2,075,324 |
| 323 | ₪ 223,999 | ₪ 5,680 | ₪ 766 | ₪ 6,445 | ₪ 2,081,769 |
| 324 | ₪ 218,301 | ₪ 5,698 | ₪ 747 | ₪ 6,445 | ₪ 2,088,215 |
| 325 | ₪ 212,583 | ₪ 5,717 | ₪ 728 | ₪ 6,445 | ₪ 2,094,660 |
| 326 | ₪ 206,847 | ₪ 5,736 | ₪ 709 | ₪ 6,445 | ₪ 2,101,105 |
| 327 | ₪ 201,091 | ₪ 5,756 | ₪ 689 | ₪ 6,445 | ₪ 2,107,550 |
| 328 | ₪ 195,316 | ₪ 5,775 | ₪ 670 | ₪ 6,445 | ₪ 2,113,995 |
| 329 | ₪ 189,522 | ₪ 5,794 | ₪ 651 | ₪ 6,445 | ₪ 2,120,440 |
| 330 | ₪ 183,709 | ₪ 5,813 | ₪ 632 | ₪ 6,445 | ₪ 2,126,885 |
| 331 | ₪ 177,876 | ₪ 5,833 | ₪ 612 | ₪ 6,445 | ₪ 2,133,330 |
| 332 | ₪ 172,024 | ₪ 5,852 | ₪ 593 | ₪ 6,445 | ₪ 2,139,775 |
| 333 | ₪ 166,152 | ₪ 5,872 | ₪ 573 | ₪ 6,445 | ₪ 2,146,220 |
| 334 | ₪ 160,261 | ₪ 5,891 | ₪ 554 | ₪ 6,445 | ₪ 2,152,666 |
| 335 | ₪ 154,350 | ₪ 5,911 | ₪ 534 | ₪ 6,445 | ₪ 2,159,111 |
| 336 | ₪ 148,420 | ₪ 5,931 | ₪ 515 | ₪ 6,445 | ₪ 2,165,556 |
| 337 | ₪ 142,469 | ₪ 5,950 | ₪ 495 | ₪ 6,445 | ₪ 2,172,001 |
| 338 | ₪ 136,499 | ₪ 5,970 | ₪ 475 | ₪ 6,445 | ₪ 2,178,446 |
| 339 | ₪ 130,509 | ₪ 5,990 | ₪ 455 | ₪ 6,445 | ₪ 2,184,891 |
| 340 | ₪ 124,499 | ₪ 6,010 | ₪ 435 | ₪ 6,445 | ₪ 2,191,336 |
| 341 | ₪ 118,469 | ₪ 6,030 | ₪ 415 | ₪ 6,445 | ₪ 2,197,781 |
| 342 | ₪ 112,418 | ₪ 6,050 | ₪ 395 | ₪ 6,445 | ₪ 2,204,226 |
| 343 | ₪ 106,348 | ₪ 6,070 | ₪ 375 | ₪ 6,445 | ₪ 2,210,672 |
| 344 | ₪ 100,257 | ₪ 6,091 | ₪ 354 | ₪ 6,445 | ₪ 2,217,117 |
| 345 | ₪ 94,147 | ₪ 6,111 | ₪ 334 | ₪ 6,445 | ₪ 2,223,562 |
| 346 | ₪ 88,015 | ₪ 6,131 | ₪ 314 | ₪ 6,445 | ₪ 2,230,007 |
| 347 | ₪ 81,864 | ₪ 6,152 | ₪ 293 | ₪ 6,445 | ₪ 2,236,452 |
| 348 | ₪ 75,691 | ₪ 6,172 | ₪ 273 | ₪ 6,445 | ₪ 2,242,897 |
| 349 | ₪ 69,498 | ₪ 6,193 | ₪ 252 | ₪ 6,445 | ₪ 2,249,342 |
| 350 | ₪ 63,285 | ₪ 6,213 | ₪ 232 | ₪ 6,445 | ₪ 2,255,787 |
| 351 | ₪ 57,051 | ₪ 6,234 | ₪ 211 | ₪ 6,445 | ₪ 2,262,232 |
| 352 | ₪ 50,796 | ₪ 6,255 | ₪ 190 | ₪ 6,445 | ₪ 2,268,677 |
| 353 | ₪ 44,520 | ₪ 6,276 | ₪ 169 | ₪ 6,445 | ₪ 2,275,123 |
| 354 | ₪ 38,223 | ₪ 6,297 | ₪ 148 | ₪ 6,445 | ₪ 2,281,568 |
| 355 | ₪ 31,906 | ₪ 6,318 | ₪ 127 | ₪ 6,445 | ₪ 2,288,013 |
| 356 | ₪ 25,567 | ₪ 6,339 | ₪ 106 | ₪ 6,445 | ₪ 2,294,458 |
| 357 | ₪ 19,207 | ₪ 6,360 | ₪ 85 | ₪ 6,445 | ₪ 2,300,903 |
| 358 | ₪ 12,826 | ₪ 6,381 | ₪ 64 | ₪ 6,445 | ₪ 2,307,348 |
| 359 | ₪ 6,424 | ₪ 6,402 | ₪ 43 | ₪ 6,445 | ₪ 2,313,793 |
| 360 | ₪ 0 | ₪ 6,424 | ₪ 21 | ₪ 6,445 | ₪ 2,320,238 |
| סה"כ | ₪ 1,350,000 | ₪ 970,238 | ₪ 2,320,238 | ₪ 2,320,238 |
ראו גם: מה ההחזר על משכנתא של 1,250,000 שח? | מה ההחזר על משכנתא של 1,450,000 שח?