3,936 ש"ח
לוח סילוקין בשיטת שפיצר למשכנתא של 850,000 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
שמונה מאות וחמישים אלף שקלים לתקופה של שלושים שנה בריבית של
3.75% 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.
3,936 ש"ח
567,134 ש"ח
1,417,134 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 | ₪ 848,720 | ₪ 1,280 | ₪ 2,656 | ₪ 3,936 | ₪ 3,936 |
| 2 | ₪ 847,436 | ₪ 1,284 | ₪ 2,652 | ₪ 3,936 | ₪ 7,873 |
| 3 | ₪ 846,147 | ₪ 1,288 | ₪ 2,648 | ₪ 3,936 | ₪ 11,809 |
| 4 | ₪ 844,855 | ₪ 1,292 | ₪ 2,644 | ₪ 3,936 | ₪ 15,746 |
| 5 | ₪ 843,559 | ₪ 1,296 | ₪ 2,640 | ₪ 3,936 | ₪ 19,682 |
| 6 | ₪ 842,258 | ₪ 1,300 | ₪ 2,636 | ₪ 3,936 | ₪ 23,619 |
| 7 | ₪ 840,954 | ₪ 1,304 | ₪ 2,632 | ₪ 3,936 | ₪ 27,555 |
| 8 | ₪ 839,645 | ₪ 1,309 | ₪ 2,628 | ₪ 3,936 | ₪ 31,492 |
| 9 | ₪ 838,333 | ₪ 1,313 | ₪ 2,624 | ₪ 3,936 | ₪ 35,428 |
| 10 | ₪ 837,016 | ₪ 1,317 | ₪ 2,620 | ₪ 3,936 | ₪ 39,365 |
| 11 | ₪ 835,695 | ₪ 1,321 | ₪ 2,616 | ₪ 3,936 | ₪ 43,301 |
| 12 | ₪ 834,370 | ₪ 1,325 | ₪ 2,612 | ₪ 3,936 | ₪ 47,238 |
| 13 | ₪ 833,041 | ₪ 1,329 | ₪ 2,607 | ₪ 3,936 | ₪ 51,174 |
| 14 | ₪ 831,708 | ₪ 1,333 | ₪ 2,603 | ₪ 3,936 | ₪ 55,111 |
| 15 | ₪ 830,371 | ₪ 1,337 | ₪ 2,599 | ₪ 3,936 | ₪ 59,047 |
| 16 | ₪ 829,029 | ₪ 1,342 | ₪ 2,595 | ₪ 3,936 | ₪ 62,984 |
| 17 | ₪ 827,683 | ₪ 1,346 | ₪ 2,591 | ₪ 3,936 | ₪ 66,920 |
| 18 | ₪ 826,333 | ₪ 1,350 | ₪ 2,587 | ₪ 3,936 | ₪ 70,857 |
| 19 | ₪ 824,979 | ₪ 1,354 | ₪ 2,582 | ₪ 3,936 | ₪ 74,793 |
| 20 | ₪ 823,621 | ₪ 1,358 | ₪ 2,578 | ₪ 3,936 | ₪ 78,730 |
| 21 | ₪ 822,258 | ₪ 1,363 | ₪ 2,574 | ₪ 3,936 | ₪ 82,666 |
| 22 | ₪ 820,891 | ₪ 1,367 | ₪ 2,570 | ₪ 3,936 | ₪ 86,603 |
| 23 | ₪ 819,520 | ₪ 1,371 | ₪ 2,565 | ₪ 3,936 | ₪ 90,539 |
| 24 | ₪ 818,144 | ₪ 1,375 | ₪ 2,561 | ₪ 3,936 | ₪ 94,476 |
| 25 | ₪ 816,765 | ₪ 1,380 | ₪ 2,557 | ₪ 3,936 | ₪ 98,412 |
| 26 | ₪ 815,381 | ₪ 1,384 | ₪ 2,552 | ₪ 3,936 | ₪ 102,349 |
| 27 | ₪ 813,992 | ₪ 1,388 | ₪ 2,548 | ₪ 3,936 | ₪ 106,285 |
| 28 | ₪ 812,599 | ₪ 1,393 | ₪ 2,544 | ₪ 3,936 | ₪ 110,222 |
| 29 | ₪ 811,202 | ₪ 1,397 | ₪ 2,539 | ₪ 3,936 | ₪ 114,158 |
| 30 | ₪ 809,801 | ₪ 1,401 | ₪ 2,535 | ₪ 3,936 | ₪ 118,094 |
| 31 | ₪ 808,395 | ₪ 1,406 | ₪ 2,531 | ₪ 3,936 | ₪ 122,031 |
| 32 | ₪ 806,985 | ₪ 1,410 | ₪ 2,526 | ₪ 3,936 | ₪ 125,967 |
| 33 | ₪ 805,570 | ₪ 1,415 | ₪ 2,522 | ₪ 3,936 | ₪ 129,904 |
| 34 | ₪ 804,151 | ₪ 1,419 | ₪ 2,517 | ₪ 3,936 | ₪ 133,840 |
| 35 | ₪ 802,728 | ₪ 1,424 | ₪ 2,513 | ₪ 3,936 | ₪ 137,777 |
| 36 | ₪ 801,300 | ₪ 1,428 | ₪ 2,509 | ₪ 3,936 | ₪ 141,713 |
| 37 | ₪ 799,867 | ₪ 1,432 | ₪ 2,504 | ₪ 3,936 | ₪ 145,650 |
| 38 | ₪ 798,430 | ₪ 1,437 | ₪ 2,500 | ₪ 3,936 | ₪ 149,586 |
| 39 | ₪ 796,989 | ₪ 1,441 | ₪ 2,495 | ₪ 3,936 | ₪ 153,523 |
| 40 | ₪ 795,543 | ₪ 1,446 | ₪ 2,491 | ₪ 3,936 | ₪ 157,459 |
| 41 | ₪ 794,093 | ₪ 1,450 | ₪ 2,486 | ₪ 3,936 | ₪ 161,396 |
| 42 | ₪ 792,638 | ₪ 1,455 | ₪ 2,482 | ₪ 3,936 | ₪ 165,332 |
| 43 | ₪ 791,178 | ₪ 1,459 | ₪ 2,477 | ₪ 3,936 | ₪ 169,269 |
| 44 | ₪ 789,714 | ₪ 1,464 | ₪ 2,472 | ₪ 3,936 | ₪ 173,205 |
| 45 | ₪ 788,245 | ₪ 1,469 | ₪ 2,468 | ₪ 3,936 | ₪ 177,142 |
| 46 | ₪ 786,772 | ₪ 1,473 | ₪ 2,463 | ₪ 3,936 | ₪ 181,078 |
| 47 | ₪ 785,294 | ₪ 1,478 | ₪ 2,459 | ₪ 3,936 | ₪ 185,015 |
| 48 | ₪ 783,812 | ₪ 1,482 | ₪ 2,454 | ₪ 3,936 | ₪ 188,951 |
| 49 | ₪ 782,325 | ₪ 1,487 | ₪ 2,449 | ₪ 3,936 | ₪ 192,888 |
| 50 | ₪ 780,833 | ₪ 1,492 | ₪ 2,445 | ₪ 3,936 | ₪ 196,824 |
| 51 | ₪ 779,337 | ₪ 1,496 | ₪ 2,440 | ₪ 3,936 | ₪ 200,761 |
| 52 | ₪ 777,836 | ₪ 1,501 | ₪ 2,435 | ₪ 3,936 | ₪ 204,697 |
| 53 | ₪ 776,330 | ₪ 1,506 | ₪ 2,431 | ₪ 3,936 | ₪ 208,634 |
| 54 | ₪ 774,820 | ₪ 1,510 | ₪ 2,426 | ₪ 3,936 | ₪ 212,570 |
| 55 | ₪ 773,304 | ₪ 1,515 | ₪ 2,421 | ₪ 3,936 | ₪ 216,507 |
| 56 | ₪ 771,784 | ₪ 1,520 | ₪ 2,417 | ₪ 3,936 | ₪ 220,443 |
| 57 | ₪ 770,260 | ₪ 1,525 | ₪ 2,412 | ₪ 3,936 | ₪ 224,380 |
| 58 | ₪ 768,730 | ₪ 1,529 | ₪ 2,407 | ₪ 3,936 | ₪ 228,316 |
| 59 | ₪ 767,196 | ₪ 1,534 | ₪ 2,402 | ₪ 3,936 | ₪ 232,252 |
| 60 | ₪ 765,657 | ₪ 1,539 | ₪ 2,397 | ₪ 3,936 | ₪ 236,189 |
| 61 | ₪ 764,113 | ₪ 1,544 | ₪ 2,393 | ₪ 3,936 | ₪ 240,125 |
| 62 | ₪ 762,565 | ₪ 1,549 | ₪ 2,388 | ₪ 3,936 | ₪ 244,062 |
| 63 | ₪ 761,011 | ₪ 1,553 | ₪ 2,383 | ₪ 3,936 | ₪ 247,998 |
| 64 | ₪ 759,453 | ₪ 1,558 | ₪ 2,378 | ₪ 3,936 | ₪ 251,935 |
| 65 | ₪ 757,890 | ₪ 1,563 | ₪ 2,373 | ₪ 3,936 | ₪ 255,871 |
| 66 | ₪ 756,322 | ₪ 1,568 | ₪ 2,368 | ₪ 3,936 | ₪ 259,808 |
| 67 | ₪ 754,749 | ₪ 1,573 | ₪ 2,364 | ₪ 3,936 | ₪ 263,744 |
| 68 | ₪ 753,171 | ₪ 1,578 | ₪ 2,359 | ₪ 3,936 | ₪ 267,681 |
| 69 | ₪ 751,588 | ₪ 1,583 | ₪ 2,354 | ₪ 3,936 | ₪ 271,617 |
| 70 | ₪ 750,000 | ₪ 1,588 | ₪ 2,349 | ₪ 3,936 | ₪ 275,554 |
| 71 | ₪ 748,408 | ₪ 1,593 | ₪ 2,344 | ₪ 3,936 | ₪ 279,490 |
| 72 | ₪ 746,810 | ₪ 1,598 | ₪ 2,339 | ₪ 3,936 | ₪ 283,427 |
| 73 | ₪ 745,207 | ₪ 1,603 | ₪ 2,334 | ₪ 3,936 | ₪ 287,363 |
| 74 | ₪ 743,599 | ₪ 1,608 | ₪ 2,329 | ₪ 3,936 | ₪ 291,300 |
| 75 | ₪ 741,987 | ₪ 1,613 | ₪ 2,324 | ₪ 3,936 | ₪ 295,236 |
| 76 | ₪ 740,369 | ₪ 1,618 | ₪ 2,319 | ₪ 3,936 | ₪ 299,173 |
| 77 | ₪ 738,746 | ₪ 1,623 | ₪ 2,314 | ₪ 3,936 | ₪ 303,109 |
| 78 | ₪ 737,118 | ₪ 1,628 | ₪ 2,309 | ₪ 3,936 | ₪ 307,046 |
| 79 | ₪ 735,485 | ₪ 1,633 | ₪ 2,303 | ₪ 3,936 | ₪ 310,982 |
| 80 | ₪ 733,847 | ₪ 1,638 | ₪ 2,298 | ₪ 3,936 | ₪ 314,919 |
| 81 | ₪ 732,204 | ₪ 1,643 | ₪ 2,293 | ₪ 3,936 | ₪ 318,855 |
| 82 | ₪ 730,556 | ₪ 1,648 | ₪ 2,288 | ₪ 3,936 | ₪ 322,792 |
| 83 | ₪ 728,902 | ₪ 1,653 | ₪ 2,283 | ₪ 3,936 | ₪ 326,728 |
| 84 | ₪ 727,243 | ₪ 1,659 | ₪ 2,278 | ₪ 3,936 | ₪ 330,665 |
| 85 | ₪ 725,580 | ₪ 1,664 | ₪ 2,273 | ₪ 3,936 | ₪ 334,601 |
| 86 | ₪ 723,910 | ₪ 1,669 | ₪ 2,267 | ₪ 3,936 | ₪ 338,537 |
| 87 | ₪ 722,236 | ₪ 1,674 | ₪ 2,262 | ₪ 3,936 | ₪ 342,474 |
| 88 | ₪ 720,557 | ₪ 1,679 | ₪ 2,257 | ₪ 3,936 | ₪ 346,410 |
| 89 | ₪ 718,872 | ₪ 1,685 | ₪ 2,252 | ₪ 3,936 | ₪ 350,347 |
| 90 | ₪ 717,182 | ₪ 1,690 | ₪ 2,246 | ₪ 3,936 | ₪ 354,283 |
| 91 | ₪ 715,487 | ₪ 1,695 | ₪ 2,241 | ₪ 3,936 | ₪ 358,220 |
| 92 | ₪ 713,786 | ₪ 1,701 | ₪ 2,236 | ₪ 3,936 | ₪ 362,156 |
| 93 | ₪ 712,080 | ₪ 1,706 | ₪ 2,231 | ₪ 3,936 | ₪ 366,093 |
| 94 | ₪ 710,369 | ₪ 1,711 | ₪ 2,225 | ₪ 3,936 | ₪ 370,029 |
| 95 | ₪ 708,652 | ₪ 1,717 | ₪ 2,220 | ₪ 3,936 | ₪ 373,966 |
| 96 | ₪ 706,930 | ₪ 1,722 | ₪ 2,215 | ₪ 3,936 | ₪ 377,902 |
| 97 | ₪ 705,203 | ₪ 1,727 | ₪ 2,209 | ₪ 3,936 | ₪ 381,839 |
| 98 | ₪ 703,470 | ₪ 1,733 | ₪ 2,204 | ₪ 3,936 | ₪ 385,775 |
| 99 | ₪ 701,732 | ₪ 1,738 | ₪ 2,198 | ₪ 3,936 | ₪ 389,712 |
| 100 | ₪ 699,989 | ₪ 1,744 | ₪ 2,193 | ₪ 3,936 | ₪ 393,648 |
| 101 | ₪ 698,240 | ₪ 1,749 | ₪ 2,187 | ₪ 3,936 | ₪ 397,585 |
| 102 | ₪ 696,485 | ₪ 1,754 | ₪ 2,182 | ₪ 3,936 | ₪ 401,521 |
| 103 | ₪ 694,725 | ₪ 1,760 | ₪ 2,177 | ₪ 3,936 | ₪ 405,458 |
| 104 | ₪ 692,960 | ₪ 1,765 | ₪ 2,171 | ₪ 3,936 | ₪ 409,394 |
| 105 | ₪ 691,189 | ₪ 1,771 | ₪ 2,165 | ₪ 3,936 | ₪ 413,331 |
| 106 | ₪ 689,412 | ₪ 1,777 | ₪ 2,160 | ₪ 3,936 | ₪ 417,267 |
| 107 | ₪ 687,630 | ₪ 1,782 | ₪ 2,154 | ₪ 3,936 | ₪ 421,204 |
| 108 | ₪ 685,843 | ₪ 1,788 | ₪ 2,149 | ₪ 3,936 | ₪ 425,140 |
| 109 | ₪ 684,049 | ₪ 1,793 | ₪ 2,143 | ₪ 3,936 | ₪ 429,077 |
| 110 | ₪ 682,250 | ₪ 1,799 | ₪ 2,138 | ₪ 3,936 | ₪ 433,013 |
| 111 | ₪ 680,446 | ₪ 1,804 | ₪ 2,132 | ₪ 3,936 | ₪ 436,950 |
| 112 | ₪ 678,636 | ₪ 1,810 | ₪ 2,126 | ₪ 3,936 | ₪ 440,886 |
| 113 | ₪ 676,820 | ₪ 1,816 | ₪ 2,121 | ₪ 3,936 | ₪ 444,823 |
| 114 | ₪ 674,999 | ₪ 1,821 | ₪ 2,115 | ₪ 3,936 | ₪ 448,759 |
| 115 | ₪ 673,172 | ₪ 1,827 | ₪ 2,109 | ₪ 3,936 | ₪ 452,695 |
| 116 | ₪ 671,339 | ₪ 1,833 | ₪ 2,104 | ₪ 3,936 | ₪ 456,632 |
| 117 | ₪ 669,500 | ₪ 1,839 | ₪ 2,098 | ₪ 3,936 | ₪ 460,568 |
| 118 | ₪ 667,656 | ₪ 1,844 | ₪ 2,092 | ₪ 3,936 | ₪ 464,505 |
| 119 | ₪ 665,806 | ₪ 1,850 | ₪ 2,086 | ₪ 3,936 | ₪ 468,441 |
| 120 | ₪ 663,950 | ₪ 1,856 | ₪ 2,081 | ₪ 3,936 | ₪ 472,378 |
| 121 | ₪ 662,088 | ₪ 1,862 | ₪ 2,075 | ₪ 3,936 | ₪ 476,314 |
| 122 | ₪ 660,221 | ₪ 1,867 | ₪ 2,069 | ₪ 3,936 | ₪ 480,251 |
| 123 | ₪ 658,348 | ₪ 1,873 | ₪ 2,063 | ₪ 3,936 | ₪ 484,187 |
| 124 | ₪ 656,469 | ₪ 1,879 | ₪ 2,057 | ₪ 3,936 | ₪ 488,124 |
| 125 | ₪ 654,584 | ₪ 1,885 | ₪ 2,051 | ₪ 3,936 | ₪ 492,060 |
| 126 | ₪ 652,693 | ₪ 1,891 | ₪ 2,046 | ₪ 3,936 | ₪ 495,997 |
| 127 | ₪ 650,796 | ₪ 1,897 | ₪ 2,040 | ₪ 3,936 | ₪ 499,933 |
| 128 | ₪ 648,893 | ₪ 1,903 | ₪ 2,034 | ₪ 3,936 | ₪ 503,870 |
| 129 | ₪ 646,984 | ₪ 1,909 | ₪ 2,028 | ₪ 3,936 | ₪ 507,806 |
| 130 | ₪ 645,070 | ₪ 1,915 | ₪ 2,022 | ₪ 3,936 | ₪ 511,743 |
| 131 | ₪ 643,149 | ₪ 1,921 | ₪ 2,016 | ₪ 3,936 | ₪ 515,679 |
| 132 | ₪ 641,222 | ₪ 1,927 | ₪ 2,010 | ₪ 3,936 | ₪ 519,616 |
| 133 | ₪ 639,290 | ₪ 1,933 | ₪ 2,004 | ₪ 3,936 | ₪ 523,552 |
| 134 | ₪ 637,351 | ₪ 1,939 | ₪ 1,998 | ₪ 3,936 | ₪ 527,489 |
| 135 | ₪ 635,406 | ₪ 1,945 | ₪ 1,992 | ₪ 3,936 | ₪ 531,425 |
| 136 | ₪ 633,455 | ₪ 1,951 | ₪ 1,986 | ₪ 3,936 | ₪ 535,362 |
| 137 | ₪ 631,499 | ₪ 1,957 | ₪ 1,980 | ₪ 3,936 | ₪ 539,298 |
| 138 | ₪ 629,535 | ₪ 1,963 | ₪ 1,973 | ₪ 3,936 | ₪ 543,235 |
| 139 | ₪ 627,566 | ₪ 1,969 | ₪ 1,967 | ₪ 3,936 | ₪ 547,171 |
| 140 | ₪ 625,591 | ₪ 1,975 | ₪ 1,961 | ₪ 3,936 | ₪ 551,108 |
| 141 | ₪ 623,609 | ₪ 1,982 | ₪ 1,955 | ₪ 3,936 | ₪ 555,044 |
| 142 | ₪ 621,622 | ₪ 1,988 | ₪ 1,949 | ₪ 3,936 | ₪ 558,981 |
| 143 | ₪ 619,628 | ₪ 1,994 | ₪ 1,943 | ₪ 3,936 | ₪ 562,917 |
| 144 | ₪ 617,628 | ₪ 2,000 | ₪ 1,936 | ₪ 3,936 | ₪ 566,853 |
| 145 | ₪ 615,621 | ₪ 2,006 | ₪ 1,930 | ₪ 3,936 | ₪ 570,790 |
| 146 | ₪ 613,609 | ₪ 2,013 | ₪ 1,924 | ₪ 3,936 | ₪ 574,726 |
| 147 | ₪ 611,590 | ₪ 2,019 | ₪ 1,918 | ₪ 3,936 | ₪ 578,663 |
| 148 | ₪ 609,564 | ₪ 2,025 | ₪ 1,911 | ₪ 3,936 | ₪ 582,599 |
| 149 | ₪ 607,533 | ₪ 2,032 | ₪ 1,905 | ₪ 3,936 | ₪ 586,536 |
| 150 | ₪ 605,495 | ₪ 2,038 | ₪ 1,899 | ₪ 3,936 | ₪ 590,472 |
| 151 | ₪ 603,451 | ₪ 2,044 | ₪ 1,892 | ₪ 3,936 | ₪ 594,409 |
| 152 | ₪ 601,400 | ₪ 2,051 | ₪ 1,886 | ₪ 3,936 | ₪ 598,345 |
| 153 | ₪ 599,343 | ₪ 2,057 | ₪ 1,879 | ₪ 3,936 | ₪ 602,282 |
| 154 | ₪ 597,279 | ₪ 2,064 | ₪ 1,873 | ₪ 3,936 | ₪ 606,218 |
| 155 | ₪ 595,209 | ₪ 2,070 | ₪ 1,866 | ₪ 3,936 | ₪ 610,155 |
| 156 | ₪ 593,133 | ₪ 2,076 | ₪ 1,860 | ₪ 3,936 | ₪ 614,091 |
| 157 | ₪ 591,050 | ₪ 2,083 | ₪ 1,854 | ₪ 3,936 | ₪ 618,028 |
| 158 | ₪ 588,960 | ₪ 2,089 | ₪ 1,847 | ₪ 3,936 | ₪ 621,964 |
| 159 | ₪ 586,864 | ₪ 2,096 | ₪ 1,841 | ₪ 3,936 | ₪ 625,901 |
| 160 | ₪ 584,762 | ₪ 2,103 | ₪ 1,834 | ₪ 3,936 | ₪ 629,837 |
| 161 | ₪ 582,653 | ₪ 2,109 | ₪ 1,827 | ₪ 3,936 | ₪ 633,774 |
| 162 | ₪ 580,537 | ₪ 2,116 | ₪ 1,821 | ₪ 3,936 | ₪ 637,710 |
| 163 | ₪ 578,415 | ₪ 2,122 | ₪ 1,814 | ₪ 3,936 | ₪ 641,647 |
| 164 | ₪ 576,286 | ₪ 2,129 | ₪ 1,808 | ₪ 3,936 | ₪ 645,583 |
| 165 | ₪ 574,150 | ₪ 2,136 | ₪ 1,801 | ₪ 3,936 | ₪ 649,520 |
| 166 | ₪ 572,008 | ₪ 2,142 | ₪ 1,794 | ₪ 3,936 | ₪ 653,456 |
| 167 | ₪ 569,859 | ₪ 2,149 | ₪ 1,788 | ₪ 3,936 | ₪ 657,393 |
| 168 | ₪ 567,703 | ₪ 2,156 | ₪ 1,781 | ₪ 3,936 | ₪ 661,329 |
| 169 | ₪ 565,541 | ₪ 2,162 | ₪ 1,774 | ₪ 3,936 | ₪ 665,266 |
| 170 | ₪ 563,372 | ₪ 2,169 | ₪ 1,767 | ₪ 3,936 | ₪ 669,202 |
| 171 | ₪ 561,196 | ₪ 2,176 | ₪ 1,761 | ₪ 3,936 | ₪ 673,139 |
| 172 | ₪ 559,013 | ₪ 2,183 | ₪ 1,754 | ₪ 3,936 | ₪ 677,075 |
| 173 | ₪ 556,824 | ₪ 2,190 | ₪ 1,747 | ₪ 3,936 | ₪ 681,011 |
| 174 | ₪ 554,627 | ₪ 2,196 | ₪ 1,740 | ₪ 3,936 | ₪ 684,948 |
| 175 | ₪ 552,424 | ₪ 2,203 | ₪ 1,733 | ₪ 3,936 | ₪ 688,884 |
| 176 | ₪ 550,214 | ₪ 2,210 | ₪ 1,726 | ₪ 3,936 | ₪ 692,821 |
| 177 | ₪ 547,997 | ₪ 2,217 | ₪ 1,719 | ₪ 3,936 | ₪ 696,757 |
| 178 | ₪ 545,773 | ₪ 2,224 | ₪ 1,712 | ₪ 3,936 | ₪ 700,694 |
| 179 | ₪ 543,542 | ₪ 2,231 | ₪ 1,706 | ₪ 3,936 | ₪ 704,630 |
| 180 | ₪ 541,304 | ₪ 2,238 | ₪ 1,699 | ₪ 3,936 | ₪ 708,567 |
| 181 | ₪ 539,059 | ₪ 2,245 | ₪ 1,692 | ₪ 3,936 | ₪ 712,503 |
| 182 | ₪ 536,807 | ₪ 2,252 | ₪ 1,685 | ₪ 3,936 | ₪ 716,440 |
| 183 | ₪ 534,548 | ₪ 2,259 | ₪ 1,678 | ₪ 3,936 | ₪ 720,376 |
| 184 | ₪ 532,282 | ₪ 2,266 | ₪ 1,670 | ₪ 3,936 | ₪ 724,313 |
| 185 | ₪ 530,009 | ₪ 2,273 | ₪ 1,663 | ₪ 3,936 | ₪ 728,249 |
| 186 | ₪ 527,729 | ₪ 2,280 | ₪ 1,656 | ₪ 3,936 | ₪ 732,186 |
| 187 | ₪ 525,441 | ₪ 2,287 | ₪ 1,649 | ₪ 3,936 | ₪ 736,122 |
| 188 | ₪ 523,147 | ₪ 2,294 | ₪ 1,642 | ₪ 3,936 | ₪ 740,059 |
| 189 | ₪ 520,845 | ₪ 2,302 | ₪ 1,635 | ₪ 3,936 | ₪ 743,995 |
| 190 | ₪ 518,536 | ₪ 2,309 | ₪ 1,628 | ₪ 3,936 | ₪ 747,932 |
| 191 | ₪ 516,220 | ₪ 2,316 | ₪ 1,620 | ₪ 3,936 | ₪ 751,868 |
| 192 | ₪ 513,897 | ₪ 2,323 | ₪ 1,613 | ₪ 3,936 | ₪ 755,805 |
| 193 | ₪ 511,566 | ₪ 2,331 | ₪ 1,606 | ₪ 3,936 | ₪ 759,741 |
| 194 | ₪ 509,229 | ₪ 2,338 | ₪ 1,599 | ₪ 3,936 | ₪ 763,678 |
| 195 | ₪ 506,883 | ₪ 2,345 | ₪ 1,591 | ₪ 3,936 | ₪ 767,614 |
| 196 | ₪ 504,531 | ₪ 2,352 | ₪ 1,584 | ₪ 3,936 | ₪ 771,551 |
| 197 | ₪ 502,171 | ₪ 2,360 | ₪ 1,577 | ₪ 3,936 | ₪ 775,487 |
| 198 | ₪ 499,804 | ₪ 2,367 | ₪ 1,569 | ₪ 3,936 | ₪ 779,424 |
| 199 | ₪ 497,429 | ₪ 2,375 | ₪ 1,562 | ₪ 3,936 | ₪ 783,360 |
| 200 | ₪ 495,047 | ₪ 2,382 | ₪ 1,554 | ₪ 3,936 | ₪ 787,297 |
| 201 | ₪ 492,658 | ₪ 2,389 | ₪ 1,547 | ₪ 3,936 | ₪ 791,233 |
| 202 | ₪ 490,261 | ₪ 2,397 | ₪ 1,540 | ₪ 3,936 | ₪ 795,169 |
| 203 | ₪ 487,857 | ₪ 2,404 | ₪ 1,532 | ₪ 3,936 | ₪ 799,106 |
| 204 | ₪ 485,445 | ₪ 2,412 | ₪ 1,525 | ₪ 3,936 | ₪ 803,042 |
| 205 | ₪ 483,025 | ₪ 2,419 | ₪ 1,517 | ₪ 3,936 | ₪ 806,979 |
| 206 | ₪ 480,598 | ₪ 2,427 | ₪ 1,509 | ₪ 3,936 | ₪ 810,915 |
| 207 | ₪ 478,164 | ₪ 2,435 | ₪ 1,502 | ₪ 3,936 | ₪ 814,852 |
| 208 | ₪ 475,721 | ₪ 2,442 | ₪ 1,494 | ₪ 3,936 | ₪ 818,788 |
| 209 | ₪ 473,271 | ₪ 2,450 | ₪ 1,487 | ₪ 3,936 | ₪ 822,725 |
| 210 | ₪ 470,814 | ₪ 2,458 | ₪ 1,479 | ₪ 3,936 | ₪ 826,661 |
| 211 | ₪ 468,349 | ₪ 2,465 | ₪ 1,471 | ₪ 3,936 | ₪ 830,598 |
| 212 | ₪ 465,876 | ₪ 2,473 | ₪ 1,464 | ₪ 3,936 | ₪ 834,534 |
| 213 | ₪ 463,395 | ₪ 2,481 | ₪ 1,456 | ₪ 3,936 | ₪ 838,471 |
| 214 | ₪ 460,907 | ₪ 2,488 | ₪ 1,448 | ₪ 3,936 | ₪ 842,407 |
| 215 | ₪ 458,411 | ₪ 2,496 | ₪ 1,440 | ₪ 3,936 | ₪ 846,344 |
| 216 | ₪ 455,907 | ₪ 2,504 | ₪ 1,433 | ₪ 3,936 | ₪ 850,280 |
| 217 | ₪ 453,395 | ₪ 2,512 | ₪ 1,425 | ₪ 3,936 | ₪ 854,217 |
| 218 | ₪ 450,875 | ₪ 2,520 | ₪ 1,417 | ₪ 3,936 | ₪ 858,153 |
| 219 | ₪ 448,348 | ₪ 2,527 | ₪ 1,409 | ₪ 3,936 | ₪ 862,090 |
| 220 | ₪ 445,812 | ₪ 2,535 | ₪ 1,401 | ₪ 3,936 | ₪ 866,026 |
| 221 | ₪ 443,269 | ₪ 2,543 | ₪ 1,393 | ₪ 3,936 | ₪ 869,963 |
| 222 | ₪ 440,718 | ₪ 2,551 | ₪ 1,385 | ₪ 3,936 | ₪ 873,899 |
| 223 | ₪ 438,159 | ₪ 2,559 | ₪ 1,377 | ₪ 3,936 | ₪ 877,836 |
| 224 | ₪ 435,591 | ₪ 2,567 | ₪ 1,369 | ₪ 3,936 | ₪ 881,772 |
| 225 | ₪ 433,016 | ₪ 2,575 | ₪ 1,361 | ₪ 3,936 | ₪ 885,709 |
| 226 | ₪ 430,433 | ₪ 2,583 | ₪ 1,353 | ₪ 3,936 | ₪ 889,645 |
| 227 | ₪ 427,841 | ₪ 2,591 | ₪ 1,345 | ₪ 3,936 | ₪ 893,582 |
| 228 | ₪ 425,242 | ₪ 2,599 | ₪ 1,337 | ₪ 3,936 | ₪ 897,518 |
| 229 | ₪ 422,634 | ₪ 2,608 | ₪ 1,329 | ₪ 3,936 | ₪ 901,454 |
| 230 | ₪ 420,019 | ₪ 2,616 | ₪ 1,321 | ₪ 3,936 | ₪ 905,391 |
| 231 | ₪ 417,395 | ₪ 2,624 | ₪ 1,313 | ₪ 3,936 | ₪ 909,327 |
| 232 | ₪ 414,763 | ₪ 2,632 | ₪ 1,304 | ₪ 3,936 | ₪ 913,264 |
| 233 | ₪ 412,122 | ₪ 2,640 | ₪ 1,296 | ₪ 3,936 | ₪ 917,200 |
| 234 | ₪ 409,474 | ₪ 2,649 | ₪ 1,288 | ₪ 3,936 | ₪ 921,137 |
| 235 | ₪ 406,817 | ₪ 2,657 | ₪ 1,280 | ₪ 3,936 | ₪ 925,073 |
| 236 | ₪ 404,152 | ₪ 2,665 | ₪ 1,271 | ₪ 3,936 | ₪ 929,010 |
| 237 | ₪ 401,478 | ₪ 2,674 | ₪ 1,263 | ₪ 3,936 | ₪ 932,946 |
| 238 | ₪ 398,796 | ₪ 2,682 | ₪ 1,255 | ₪ 3,936 | ₪ 936,883 |
| 239 | ₪ 396,106 | ₪ 2,690 | ₪ 1,246 | ₪ 3,936 | ₪ 940,819 |
| 240 | ₪ 393,407 | ₪ 2,699 | ₪ 1,238 | ₪ 3,936 | ₪ 944,756 |
| 241 | ₪ 390,700 | ₪ 2,707 | ₪ 1,229 | ₪ 3,936 | ₪ 948,692 |
| 242 | ₪ 387,985 | ₪ 2,716 | ₪ 1,221 | ₪ 3,936 | ₪ 952,629 |
| 243 | ₪ 385,261 | ₪ 2,724 | ₪ 1,212 | ₪ 3,936 | ₪ 956,565 |
| 244 | ₪ 382,528 | ₪ 2,733 | ₪ 1,204 | ₪ 3,936 | ₪ 960,502 |
| 245 | ₪ 379,787 | ₪ 2,741 | ₪ 1,195 | ₪ 3,936 | ₪ 964,438 |
| 246 | ₪ 377,037 | ₪ 2,750 | ₪ 1,187 | ₪ 3,936 | ₪ 968,375 |
| 247 | ₪ 374,279 | ₪ 2,758 | ₪ 1,178 | ₪ 3,936 | ₪ 972,311 |
| 248 | ₪ 371,512 | ₪ 2,767 | ₪ 1,170 | ₪ 3,936 | ₪ 976,248 |
| 249 | ₪ 368,737 | ₪ 2,776 | ₪ 1,161 | ₪ 3,936 | ₪ 980,184 |
| 250 | ₪ 365,953 | ₪ 2,784 | ₪ 1,152 | ₪ 3,936 | ₪ 984,121 |
| 251 | ₪ 363,160 | ₪ 2,793 | ₪ 1,144 | ₪ 3,936 | ₪ 988,057 |
| 252 | ₪ 360,358 | ₪ 2,802 | ₪ 1,135 | ₪ 3,936 | ₪ 991,994 |
| 253 | ₪ 357,548 | ₪ 2,810 | ₪ 1,126 | ₪ 3,936 | ₪ 995,930 |
| 254 | ₪ 354,729 | ₪ 2,819 | ₪ 1,117 | ₪ 3,936 | ₪ 999,867 |
| 255 | ₪ 351,901 | ₪ 2,828 | ₪ 1,109 | ₪ 3,936 | ₪ 1,003,803 |
| 256 | ₪ 349,064 | ₪ 2,837 | ₪ 1,100 | ₪ 3,936 | ₪ 1,007,740 |
| 257 | ₪ 346,218 | ₪ 2,846 | ₪ 1,091 | ₪ 3,936 | ₪ 1,011,676 |
| 258 | ₪ 343,364 | ₪ 2,855 | ₪ 1,082 | ₪ 3,936 | ₪ 1,015,612 |
| 259 | ₪ 340,500 | ₪ 2,863 | ₪ 1,073 | ₪ 3,936 | ₪ 1,019,549 |
| 260 | ₪ 337,628 | ₪ 2,872 | ₪ 1,064 | ₪ 3,936 | ₪ 1,023,485 |
| 261 | ₪ 334,746 | ₪ 2,881 | ₪ 1,055 | ₪ 3,936 | ₪ 1,027,422 |
| 262 | ₪ 331,856 | ₪ 2,890 | ₪ 1,046 | ₪ 3,936 | ₪ 1,031,358 |
| 263 | ₪ 328,957 | ₪ 2,899 | ₪ 1,037 | ₪ 3,936 | ₪ 1,035,295 |
| 264 | ₪ 326,048 | ₪ 2,908 | ₪ 1,028 | ₪ 3,936 | ₪ 1,039,231 |
| 265 | ₪ 323,130 | ₪ 2,918 | ₪ 1,019 | ₪ 3,936 | ₪ 1,043,168 |
| 266 | ₪ 320,204 | ₪ 2,927 | ₪ 1,010 | ₪ 3,936 | ₪ 1,047,104 |
| 267 | ₪ 317,268 | ₪ 2,936 | ₪ 1,001 | ₪ 3,936 | ₪ 1,051,041 |
| 268 | ₪ 314,323 | ₪ 2,945 | ₪ 991 | ₪ 3,936 | ₪ 1,054,977 |
| 269 | ₪ 311,369 | ₪ 2,954 | ₪ 982 | ₪ 3,936 | ₪ 1,058,914 |
| 270 | ₪ 308,405 | ₪ 2,963 | ₪ 973 | ₪ 3,936 | ₪ 1,062,850 |
| 271 | ₪ 305,432 | ₪ 2,973 | ₪ 964 | ₪ 3,936 | ₪ 1,066,787 |
| 272 | ₪ 302,450 | ₪ 2,982 | ₪ 954 | ₪ 3,936 | ₪ 1,070,723 |
| 273 | ₪ 299,459 | ₪ 2,991 | ₪ 945 | ₪ 3,936 | ₪ 1,074,660 |
| 274 | ₪ 296,458 | ₪ 3,001 | ₪ 936 | ₪ 3,936 | ₪ 1,078,596 |
| 275 | ₪ 293,448 | ₪ 3,010 | ₪ 926 | ₪ 3,936 | ₪ 1,082,533 |
| 276 | ₪ 290,429 | ₪ 3,019 | ₪ 917 | ₪ 3,936 | ₪ 1,086,469 |
| 277 | ₪ 287,400 | ₪ 3,029 | ₪ 908 | ₪ 3,936 | ₪ 1,090,406 |
| 278 | ₪ 284,362 | ₪ 3,038 | ₪ 898 | ₪ 3,936 | ₪ 1,094,342 |
| 279 | ₪ 281,314 | ₪ 3,048 | ₪ 889 | ₪ 3,936 | ₪ 1,098,279 |
| 280 | ₪ 278,256 | ₪ 3,057 | ₪ 879 | ₪ 3,936 | ₪ 1,102,215 |
| 281 | ₪ 275,190 | ₪ 3,067 | ₪ 870 | ₪ 3,936 | ₪ 1,106,152 |
| 282 | ₪ 272,113 | ₪ 3,077 | ₪ 860 | ₪ 3,936 | ₪ 1,110,088 |
| 283 | ₪ 269,027 | ₪ 3,086 | ₪ 850 | ₪ 3,936 | ₪ 1,114,025 |
| 284 | ₪ 265,931 | ₪ 3,096 | ₪ 841 | ₪ 3,936 | ₪ 1,117,961 |
| 285 | ₪ 262,826 | ₪ 3,105 | ₪ 831 | ₪ 3,936 | ₪ 1,121,898 |
| 286 | ₪ 259,711 | ₪ 3,115 | ₪ 821 | ₪ 3,936 | ₪ 1,125,834 |
| 287 | ₪ 256,586 | ₪ 3,125 | ₪ 812 | ₪ 3,936 | ₪ 1,129,770 |
| 288 | ₪ 253,451 | ₪ 3,135 | ₪ 802 | ₪ 3,936 | ₪ 1,133,707 |
| 289 | ₪ 250,307 | ₪ 3,144 | ₪ 792 | ₪ 3,936 | ₪ 1,137,643 |
| 290 | ₪ 247,152 | ₪ 3,154 | ₪ 782 | ₪ 3,936 | ₪ 1,141,580 |
| 291 | ₪ 243,988 | ₪ 3,164 | ₪ 772 | ₪ 3,936 | ₪ 1,145,516 |
| 292 | ₪ 240,814 | ₪ 3,174 | ₪ 762 | ₪ 3,936 | ₪ 1,149,453 |
| 293 | ₪ 237,630 | ₪ 3,184 | ₪ 753 | ₪ 3,936 | ₪ 1,153,389 |
| 294 | ₪ 234,436 | ₪ 3,194 | ₪ 743 | ₪ 3,936 | ₪ 1,157,326 |
| 295 | ₪ 231,232 | ₪ 3,204 | ₪ 733 | ₪ 3,936 | ₪ 1,161,262 |
| 296 | ₪ 228,019 | ₪ 3,214 | ₪ 723 | ₪ 3,936 | ₪ 1,165,199 |
| 297 | ₪ 224,795 | ₪ 3,224 | ₪ 713 | ₪ 3,936 | ₪ 1,169,135 |
| 298 | ₪ 221,561 | ₪ 3,234 | ₪ 702 | ₪ 3,936 | ₪ 1,173,072 |
| 299 | ₪ 218,317 | ₪ 3,244 | ₪ 692 | ₪ 3,936 | ₪ 1,177,008 |
| 300 | ₪ 215,062 | ₪ 3,254 | ₪ 682 | ₪ 3,936 | ₪ 1,180,945 |
| 301 | ₪ 211,798 | ₪ 3,264 | ₪ 672 | ₪ 3,936 | ₪ 1,184,881 |
| 302 | ₪ 208,523 | ₪ 3,275 | ₪ 662 | ₪ 3,936 | ₪ 1,188,818 |
| 303 | ₪ 205,238 | ₪ 3,285 | ₪ 652 | ₪ 3,936 | ₪ 1,192,754 |
| 304 | ₪ 201,943 | ₪ 3,295 | ₪ 641 | ₪ 3,936 | ₪ 1,196,691 |
| 305 | ₪ 198,638 | ₪ 3,305 | ₪ 631 | ₪ 3,936 | ₪ 1,200,627 |
| 306 | ₪ 195,322 | ₪ 3,316 | ₪ 621 | ₪ 3,936 | ₪ 1,204,564 |
| 307 | ₪ 191,996 | ₪ 3,326 | ₪ 610 | ₪ 3,936 | ₪ 1,208,500 |
| 308 | ₪ 188,660 | ₪ 3,336 | ₪ 600 | ₪ 3,936 | ₪ 1,212,437 |
| 309 | ₪ 185,313 | ₪ 3,347 | ₪ 590 | ₪ 3,936 | ₪ 1,216,373 |
| 310 | ₪ 181,955 | ₪ 3,357 | ₪ 579 | ₪ 3,936 | ₪ 1,220,310 |
| 311 | ₪ 178,587 | ₪ 3,368 | ₪ 569 | ₪ 3,936 | ₪ 1,224,246 |
| 312 | ₪ 175,209 | ₪ 3,378 | ₪ 558 | ₪ 3,936 | ₪ 1,228,183 |
| 313 | ₪ 171,820 | ₪ 3,389 | ₪ 548 | ₪ 3,936 | ₪ 1,232,119 |
| 314 | ₪ 168,420 | ₪ 3,400 | ₪ 537 | ₪ 3,936 | ₪ 1,236,056 |
| 315 | ₪ 165,010 | ₪ 3,410 | ₪ 526 | ₪ 3,936 | ₪ 1,239,992 |
| 316 | ₪ 161,589 | ₪ 3,421 | ₪ 516 | ₪ 3,936 | ₪ 1,243,928 |
| 317 | ₪ 158,158 | ₪ 3,432 | ₪ 505 | ₪ 3,936 | ₪ 1,247,865 |
| 318 | ₪ 154,716 | ₪ 3,442 | ₪ 494 | ₪ 3,936 | ₪ 1,251,801 |
| 319 | ₪ 151,263 | ₪ 3,453 | ₪ 483 | ₪ 3,936 | ₪ 1,255,738 |
| 320 | ₪ 147,799 | ₪ 3,464 | ₪ 473 | ₪ 3,936 | ₪ 1,259,674 |
| 321 | ₪ 144,324 | ₪ 3,475 | ₪ 462 | ₪ 3,936 | ₪ 1,263,611 |
| 322 | ₪ 140,839 | ₪ 3,485 | ₪ 451 | ₪ 3,936 | ₪ 1,267,547 |
| 323 | ₪ 137,343 | ₪ 3,496 | ₪ 440 | ₪ 3,936 | ₪ 1,271,484 |
| 324 | ₪ 133,835 | ₪ 3,507 | ₪ 429 | ₪ 3,936 | ₪ 1,275,420 |
| 325 | ₪ 130,317 | ₪ 3,518 | ₪ 418 | ₪ 3,936 | ₪ 1,279,357 |
| 326 | ₪ 126,788 | ₪ 3,529 | ₪ 407 | ₪ 3,936 | ₪ 1,283,293 |
| 327 | ₪ 123,247 | ₪ 3,540 | ₪ 396 | ₪ 3,936 | ₪ 1,287,230 |
| 328 | ₪ 119,696 | ₪ 3,551 | ₪ 385 | ₪ 3,936 | ₪ 1,291,166 |
| 329 | ₪ 116,134 | ₪ 3,562 | ₪ 374 | ₪ 3,936 | ₪ 1,295,103 |
| 330 | ₪ 112,560 | ₪ 3,574 | ₪ 363 | ₪ 3,936 | ₪ 1,299,039 |
| 331 | ₪ 108,975 | ₪ 3,585 | ₪ 352 | ₪ 3,936 | ₪ 1,302,976 |
| 332 | ₪ 105,379 | ₪ 3,596 | ₪ 341 | ₪ 3,936 | ₪ 1,306,912 |
| 333 | ₪ 101,772 | ₪ 3,607 | ₪ 329 | ₪ 3,936 | ₪ 1,310,849 |
| 334 | ₪ 98,154 | ₪ 3,618 | ₪ 318 | ₪ 3,936 | ₪ 1,314,785 |
| 335 | ₪ 94,524 | ₪ 3,630 | ₪ 307 | ₪ 3,936 | ₪ 1,318,722 |
| 336 | ₪ 90,883 | ₪ 3,641 | ₪ 295 | ₪ 3,936 | ₪ 1,322,658 |
| 337 | ₪ 87,231 | ₪ 3,652 | ₪ 284 | ₪ 3,936 | ₪ 1,326,595 |
| 338 | ₪ 83,567 | ₪ 3,664 | ₪ 273 | ₪ 3,936 | ₪ 1,330,531 |
| 339 | ₪ 79,891 | ₪ 3,675 | ₪ 261 | ₪ 3,936 | ₪ 1,334,468 |
| 340 | ₪ 76,204 | ₪ 3,687 | ₪ 250 | ₪ 3,936 | ₪ 1,338,404 |
| 341 | ₪ 72,506 | ₪ 3,698 | ₪ 238 | ₪ 3,936 | ₪ 1,342,341 |
| 342 | ₪ 68,796 | ₪ 3,710 | ₪ 227 | ₪ 3,936 | ₪ 1,346,277 |
| 343 | ₪ 65,075 | ₪ 3,721 | ₪ 215 | ₪ 3,936 | ₪ 1,350,214 |
| 344 | ₪ 61,342 | ₪ 3,733 | ₪ 203 | ₪ 3,936 | ₪ 1,354,150 |
| 345 | ₪ 57,597 | ₪ 3,745 | ₪ 192 | ₪ 3,936 | ₪ 1,358,086 |
| 346 | ₪ 53,840 | ₪ 3,756 | ₪ 180 | ₪ 3,936 | ₪ 1,362,023 |
| 347 | ₪ 50,072 | ₪ 3,768 | ₪ 168 | ₪ 3,936 | ₪ 1,365,959 |
| 348 | ₪ 46,292 | ₪ 3,780 | ₪ 156 | ₪ 3,936 | ₪ 1,369,896 |
| 349 | ₪ 42,500 | ₪ 3,792 | ₪ 145 | ₪ 3,936 | ₪ 1,373,832 |
| 350 | ₪ 38,697 | ₪ 3,804 | ₪ 133 | ₪ 3,936 | ₪ 1,377,769 |
| 351 | ₪ 34,881 | ₪ 3,816 | ₪ 121 | ₪ 3,936 | ₪ 1,381,705 |
| 352 | ₪ 31,054 | ₪ 3,827 | ₪ 109 | ₪ 3,936 | ₪ 1,385,642 |
| 353 | ₪ 27,214 | ₪ 3,839 | ₪ 97 | ₪ 3,936 | ₪ 1,389,578 |
| 354 | ₪ 23,363 | ₪ 3,851 | ₪ 85 | ₪ 3,936 | ₪ 1,393,515 |
| 355 | ₪ 19,499 | ₪ 3,863 | ₪ 73 | ₪ 3,936 | ₪ 1,397,451 |
| 356 | ₪ 15,624 | ₪ 3,876 | ₪ 61 | ₪ 3,936 | ₪ 1,401,388 |
| 357 | ₪ 11,736 | ₪ 3,888 | ₪ 49 | ₪ 3,936 | ₪ 1,405,324 |
| 358 | ₪ 7,836 | ₪ 3,900 | ₪ 37 | ₪ 3,936 | ₪ 1,409,261 |
| 359 | ₪ 3,924 | ₪ 3,912 | ₪ 24 | ₪ 3,936 | ₪ 1,413,197 |
| 360 | ₪ 0 | ₪ 3,924 | ₪ 12 | ₪ 3,936 | ₪ 1,417,134 |
| סה"כ | ₪ 850,000 | ₪ 567,134 | ₪ 1,417,134 | ₪ 1,417,134 |
ראו גם: מה ההחזר על משכנתא של 750,000 שח? | מה ההחזר על משכנתא של 950,000 שח?