{"ok":true,"currency":"ILS","marketAsOf":"2026-09-30","inputs":{"tracks":[{"type":"kaltz","amount":1000000,"years":25,"rate":4.67,"amort":"spitzer","effectiveRate":4.67,"marketAvgRate":4.72}],"scenario":{"cpi":2.5,"primeNow":4.75,"shock":0,"shockYears":3,"income":0}},"results":{"amount":1000000,"firstPayment":5655.26,"maxPayment":5655.26,"maxPaymentMonth":236,"totalPayments":1696576.9,"totalInterest":696576.9,"totalIndexation":0,"totalCost":696576.9,"costPerShekel":1.6966,"irrPct":4.77,"avgYears":25,"balloon":0,"months":300,"shares":{"fixed":1,"shortVariable":0,"cpiLinked":0},"boiRules":[{"id":"fixed","ok":true,"label":"לפחות שליש בריבית קבועה","value":1},{"id":"shortVar","ok":true,"label":"עד שני שלישים בריבית שמתעדכנת בתוך פחות מ-5 שנים","value":0},{"id":"years","ok":true,"label":"תקופה של עד 30 שנים","value":25}],"boiRulesOk":true},"yearly":[{"year":1,"firstPayment":5655.26,"maxPayment":5655.26,"paid":67863.08,"principal":21621.98,"interest":46241.09,"indexation":0,"endBalance":978378.02},{"year":2,"firstPayment":5655.26,"maxPayment":5655.26,"paid":67863.08,"principal":22653.62,"interest":45209.45,"indexation":0,"endBalance":955724.39},{"year":3,"firstPayment":5655.26,"maxPayment":5655.26,"paid":67863.08,"principal":23734.49,"interest":44128.59,"indexation":0,"endBalance":931989.9},{"year":4,"firstPayment":5655.26,"maxPayment":5655.26,"paid":67863.08,"principal":24866.92,"interest":42996.15,"indexation":0,"endBalance":907122.98},{"year":5,"firstPayment":5655.26,"maxPayment":5655.26,"paid":67863.08,"principal":26053.39,"interest":41809.68,"indexation":0,"endBalance":881069.59},{"year":6,"firstPayment":5655.26,"maxPayment":5655.26,"paid":67863.08,"principal":27296.47,"interest":40566.61,"indexation":0,"endBalance":853773.12},{"year":7,"firstPayment":5655.26,"maxPayment":5655.26,"paid":67863.08,"principal":28598.85,"interest":39264.22,"indexation":0,"endBalance":825174.27},{"year":8,"firstPayment":5655.26,"maxPayment":5655.26,"paid":67863.08,"principal":29963.38,"interest":37899.69,"indexation":0,"endBalance":795210.88},{"year":9,"firstPayment":5655.26,"maxPayment":5655.26,"paid":67863.08,"principal":31393.01,"interest":36470.06,"indexation":0,"endBalance":763817.87},{"year":10,"firstPayment":5655.26,"maxPayment":5655.26,"paid":67863.08,"principal":32890.86,"interest":34972.22,"indexation":0,"endBalance":730927.01},{"year":11,"firstPayment":5655.26,"maxPayment":5655.26,"paid":67863.08,"principal":34460.17,"interest":33402.91,"indexation":0,"endBalance":696466.84},{"year":12,"firstPayment":5655.26,"maxPayment":5655.26,"paid":67863.08,"principal":36104.36,"interest":31758.72,"indexation":0,"endBalance":660362.49},{"year":13,"firstPayment":5655.26,"maxPayment":5655.26,"paid":67863.08,"principal":37826.99,"interest":30036.09,"indexation":0,"endBalance":622535.5},{"year":14,"firstPayment":5655.26,"maxPayment":5655.26,"paid":67863.08,"principal":39631.82,"interest":28231.26,"indexation":0,"endBalance":582903.68},{"year":15,"firstPayment":5655.26,"maxPayment":5655.26,"paid":67863.08,"principal":41522.76,"interest":26340.32,"indexation":0,"endBalance":541380.93},{"year":16,"firstPayment":5655.26,"maxPayment":5655.26,"paid":67863.08,"principal":43503.92,"interest":24359.16,"indexation":0,"endBalance":497877.01},{"year":17,"firstPayment":5655.26,"maxPayment":5655.26,"paid":67863.08,"principal":45579.6,"interest":22283.47,"indexation":0,"endBalance":452297.41},{"year":18,"firstPayment":5655.26,"maxPayment":5655.26,"paid":67863.08,"principal":47754.33,"interest":20108.75,"indexation":0,"endBalance":404543.08},{"year":19,"firstPayment":5655.26,"maxPayment":5655.26,"paid":67863.08,"principal":50032.81,"interest":17830.26,"indexation":0,"endBalance":354510.27},{"year":20,"firstPayment":5655.26,"maxPayment":5655.26,"paid":67863.08,"principal":52420.01,"interest":15443.06,"indexation":0,"endBalance":302090.26},{"year":21,"firstPayment":5655.26,"maxPayment":5655.26,"paid":67863.08,"principal":54921.11,"interest":12941.97,"indexation":0,"endBalance":247169.15},{"year":22,"firstPayment":5655.26,"maxPayment":5655.26,"paid":67863.08,"principal":57541.54,"interest":10321.53,"indexation":0,"endBalance":189627.61},{"year":23,"firstPayment":5655.26,"maxPayment":5655.26,"paid":67863.08,"principal":60287,"interest":7576.08,"indexation":0,"endBalance":129340.6},{"year":24,"firstPayment":5655.26,"maxPayment":5655.26,"paid":67863.08,"principal":63163.45,"interest":4699.62,"indexation":0,"endBalance":66177.15},{"year":25,"firstPayment":5655.26,"maxPayment":5655.26,"paid":67863.08,"principal":66177.15,"interest":1685.93,"indexation":0,"endBalance":0}],"boiBaskets":[{"id":"b1","name":"סל 1","title":"100% קבועה לא צמודה","firstPayment":5683.93,"maxPayment":5683.93,"totalPayments":1705179.62,"totalCost":705179.62,"irrPct":4.82},{"id":"b2","name":"סל 2","title":"שליש קל\"צ · שליש פריים · שליש משתנה צמודה","firstPayment":5314.86,"maxPayment":6703.15,"totalPayments":1781551.94,"totalCost":822136.51,"irrPct":5.04},{"id":"b3","name":"סל 3","title":"חצי קל\"צ · חצי פריים","firstPayment":5522.74,"maxPayment":5522.74,"totalPayments":1656821.23,"totalCost":656821.23,"irrPct":4.53}],"assumptions":["ריבית שנתית נומינלית חלקי 12","הצמדה: מדד שנתי שמתפזר גיאומטרית על החודשים; הקרן והתשלום מוכפלים במקדם המדד המצטבר","פריים = ריבית בנק ישראל 3.25% + 1.5% + המרווח; זעזוע הריבית מתפזר שווה על shockYears שנים; משתנה כל 5 שנים מתעדכנת בנקודות העדכון","IRR = ריבית שנתית אפקטיבית שמייצרת את כל התשלומים (ריבית כוללת חזויה)","ריביות השוק: ממוצעי בנק ישראל, ספטמבר 2026; התוצאה היא אומדן ולא הצעת בנק"],"source":{"page":"https://www.supermarker.themarker.com/Calculators/Mortgage/MartgageCalculator.aspx","deepLink":"https://www.supermarker.themarker.com/Calculators/Mortgage/MartgageCalculator.aspx?mode=quick\u0026amount=1000000\u0026years=25\u0026rate=4.67\u0026amort=spitzer","attribution":"Supermarker (סופרמרקר)"}}