| A | B | C | D | E | F | G | H | I | J | K | L | M | N | O | P | Q | R | S | T | U | V | W | X | Y | Z | AA | AB | AC | AD | AE | AF | AG | AH | AI | AJ | AK | AL | AM | AN | AO | AP | AQ | AR | AS | AT | AU | AV | AW | AX | AY | AZ | BA | BB | BC | BD | BE | BF | BG | BH | BI | BJ | BK | BL | BM | BN | BO | BP | BQ | BR | BS | BT | BU | BV | BW | BX | BY | BZ | CA | CB | CC | CD | CE | CF | CG | CH | CI | CJ | CK | CL | CM | CN | CO | CP | CQ | CR | CS | CT | CU | CV | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
1 | After-tax VS IL % | After-tax VS IL | Pre-tax VS IL | Capital | Income | Utils | Expenses | Cash Flow | Taxes | After-tax VS IL % | After-tax VS IL | Pre-tax VS IL | Capital | Income | Utils | Expenses | Cash Flow | Taxes | After-tax VS IL % | After-tax VS IL | Pre-tax VS IL | Capital | Income | Utils | Expenses | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2 | After-tax VS IL | US ETF (VTI + VXUS) | Ireland Dist' ETF (VWRD) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
3 | Systemic Params | Value | Specific Params | - | IL Keren / Teudat-Sal | US ETF (VTI + VXUS) | Ireland Dist' (VWRD) | Ireland Accum' (IWDA + EIMI) | Extra | Year | IL Keren / Teudat-Sal | IL Keren / Teudat-Sal | IL Keren / Teudat-Sal | IL Keren / Teudat-Sal | End-of-Year Capital | Gross Capital Growth | Yearly Deposits | Excess Distributed Dividends | Turnover re-buy | Total New Investments | Infl. Mul. | Price Index | Inf. Adj. W. Avg. Price | W. Avg. Price | Base Price | Taxable Portion | Actual Tax % | Inheritance Risk | Life insurance cost | Living Expenses | Misc Fees | Total Expenses | Turnover sell | Sell | Potential Dividends Net | Distributed Dividends Net | Mothly Net | Real Monthly Net | Effective Withdrawal rate | Dividend Taxes | Capital Gain Taxes | Turnover Taxes | All Taxes | US ETF (VTI + VXUS) | US ETF (VTI + VXUS) | US ETF (VTI + VXUS) | US ETF (VTI + VXUS) | End-of-Year Capital | Gross Capital Growth | Yearly Deposits | Excess Distributed Dividends | Turnover re-buy | Total New Investments | Infl. Mul. | Price Index | Inf. Adj. W. Avg. Price | W. Avg. Price | Base Price | Taxable Portion | Actual Tax % | Inheritance Risk | Life insurance cost | Living Expenses | Misc Fees | Total Expenses | Turnover sell | Sell | Potential Dividends Net | Distributed Dividends Net | Mothly Net | Real Monthly Net | Effective Withdrawal rate | Dividend Taxes | Capital Gain Taxes | Turnover Taxes | All Taxes | Ireland Dist' ETF (VWRD) | Ireland Dist' ETF (VWRD) | Ireland Dist' ETF (VWRD) | Ireland Dist' ETF (VWRD) | End-of-Year Capital | Gross Capital Growth | Yearly Deposits | Excess Distributed Dividends | Turnover re-buy | Total New Investments | Infl. Mul. | Price Index | Inf. Adj. W. Avg. Price | W. Avg. Price | Base Price | Taxable Portion | Actual Tax % | Inheritance Risk | Life insurance cost | |||||||||||||||||
4 | Expense ratio | - | 0.25% | 0.095% | 0.25% | 0.20% | 0.095% | 0 | 0.00% | ₪0 | ₪0 | ₪1,000,000 | ₪1,000,000 | ₪1,000,000 | ₪1,000,000 | 1.00 | 1.00 | 1.000 | 1.000 | 1.000 | 0.0000 | 0.00% | 0.00% | ₪0 | ₪0 | ₪1,000,000 | ₪1,000,000 | ₪1,000,000 | ₪1,000,000 | 1.00 | 1.00 | 1.000 | 1.000 | 1.000 | 0.0000 | 0.00% | 0.00% | ₪0 | ₪0 | ₪1,000,000 | ₪1,000,000 | ₪1,000,000 | ₪1,000,000 | 1.00 | 1.00 | 1.000 | 1.000 | 1.000 | 0.0000 | 0.00% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
5 | Nominal Total-Return | 7.0% | minimum T. cost | - | ₪3 | ₪160 | ₪120 | ₪120 | ₪160 | 1 | 0.00% | ₪0 | ₪0 | ₪1,029,343 | ₪1,060,763 | ₪1,063,440 | ₪0 | ₪0 | ₪0 | ₪0 | 1.02 | 1.06 | 1.020 | 1.000 | 1.020 | 0.0408 | 1.02% | ₪0 | ₪0 | ₪0 | ₪18 | ₪18 | ₪0 | ₪19 | ₪13,440 | ₪0 | ₪0 | ₪0 | 0.0% | ₪6,560 | ₪0 | ₪0 | ₪6,560 | -0.05% | -₪478 | ₪1,329 | ₪1,028,865 | ₪1,062,119 | ₪1,050,000 | ₪0 | ₪13,129 | ₪0 | ₪13,129 | 1.02 | 1.05 | 1.020 | 1.001 | 1.001 | 0.0470 | 1.18% | ₪199 | ₪0 | ₪0 | ₪1,265 | ₪1,271 | ₪0 | ₪0 | ₪14,400 | ₪14,400 | ₪0 | ₪0 | 0.1% | ₪5,600 | ₪0 | ₪0 | ₪5,600 | -0.25% | -₪2,523 | -₪926 | ₪1,026,821 | ₪1,059,819 | ₪1,050,000 | ₪0 | ₪12,475 | ₪0 | ₪12,475 | 1.02 | 1.05 | 1.020 | 1.001 | 1.001 | 0.0470 | 1.18% | ₪0 | ₪0 | |||||||||||||||||
6 | Dividend rate | 2.0% | Life Insurance (1-yes, 0-no) | - | 0 | 0 | 0 | 0 | 0 | 2 | 0.00% | ₪0 | ₪0 | ₪1,059,887 | ₪1,125,218 | ₪1,128,058 | ₪0 | ₪0 | ₪0 | ₪0 | 1.04 | 1.13 | 1.040 | 1.000 | 1.040 | 0.0800 | 2.00% | ₪0 | ₪0 | ₪0 | ₪19 | ₪19 | ₪0 | ₪19 | ₪14,257 | ₪0 | ₪0 | ₪0 | 0.0% | ₪6,959 | ₪0 | ₪0 | ₪6,959 | -0.04% | -₪454 | ₪2,818 | ₪1,059,433 | ₪1,128,150 | ₪1,115,225 | ₪0 | ₪13,998 | ₪0 | ₪13,998 | 1.04 | 1.10 | 1.042 | 1.002 | 1.002 | 0.0911 | 2.28% | ₪221 | ₪0 | ₪0 | ₪1,290 | ₪1,297 | ₪0 | ₪0 | ₪15,295 | ₪15,295 | ₪0 | ₪0 | 0.1% | ₪5,948 | ₪0 | ₪0 | ₪5,948 | -0.46% | -₪4,868 | -₪1,886 | ₪1,055,019 | ₪1,123,256 | ₪1,112,810 | ₪0 | ₪13,262 | ₪0 | ₪13,262 | 1.04 | 1.10 | 1.042 | 1.002 | 1.002 | 0.0912 | 2.28% | ₪0 | ₪0 | |||||||||||||||||
7 | Inflation | 2.0% | Inheritance tax risk (1-yes, 0-no) | - | 0 | 1 | 0 | 0 | 0 | 3 | 0.00% | ₪0 | ₪0 | ₪1,091,678 | ₪1,193,591 | ₪1,196,602 | ₪0 | ₪0 | ₪0 | ₪0 | 1.06 | 1.20 | 1.061 | 1.000 | 1.061 | 0.1176 | 2.94% | ₪0 | ₪0 | ₪0 | ₪19 | ₪19 | ₪0 | ₪20 | ₪15,123 | ₪0 | ₪0 | ₪0 | 0.0% | ₪7,381 | ₪1 | ₪0 | ₪7,382 | -0.01% | -₪77 | ₪4,476 | ₪1,091,601 | ₪1,198,341 | ₪1,184,557 | ₪0 | ₪14,923 | ₪0 | ₪14,923 | 1.06 | 1.16 | 1.064 | 1.004 | 1.004 | 0.1325 | 3.31% | ₪245 | ₪0 | ₪0 | ₪1,316 | ₪1,323 | ₪0 | ₪0 | ₪16,245 | ₪16,245 | ₪0 | ₪0 | 0.1% | ₪6,318 | ₪0 | ₪0 | ₪6,318 | -0.64% | -₪7,021 | -₪2,882 | ₪1,084,656 | ₪1,190,533 | ₪1,179,419 | ₪0 | ₪14,097 | ₪0 | ₪14,097 | 1.06 | 1.16 | 1.064 | 1.004 | 1.004 | 0.1327 | 3.32% | ₪0 | ₪0 | |||||||||||||||||
8 | Nomial Price-Return | 5.0% | Real Tax (1-yes, 0-no) | - | 1 | 0 | 0 | 0 | 0 | 4 | 0.00% | ₪0 | ₪0 | ₪1,124,767 | ₪1,266,119 | ₪1,269,313 | ₪0 | ₪0 | ₪0 | ₪0 | 1.08 | 1.28 | 1.082 | 1.000 | 1.082 | 0.1537 | 3.84% | ₪0 | ₪0 | ₪0 | ₪19 | ₪19 | ₪0 | ₪20 | ₪16,042 | ₪0 | ₪0 | ₪0 | 0.0% | ₪7,830 | ₪1 | ₪0 | ₪7,831 | 0.06% | ₪677 | ₪6,315 | ₪1,125,444 | ₪1,272,955 | ₪1,258,258 | ₪0 | ₪15,907 | ₪0 | ₪15,907 | 1.08 | 1.22 | 1.087 | 1.007 | 1.007 | 0.1712 | 4.28% | ₪275 | ₪0 | ₪0 | ₪1,342 | ₪1,349 | ₪0 | ₪0 | ₪17,256 | ₪17,256 | ₪0 | ₪0 | 0.1% | ₪6,711 | ₪0 | ₪0 | ₪6,711 | -0.80% | -₪8,966 | -₪3,915 | ₪1,115,800 | ₪1,261,881 | ₪1,250,059 | ₪0 | ₪14,984 | ₪0 | ₪14,984 | 1.08 | 1.22 | 1.087 | 1.007 | 1.007 | 0.1715 | 4.29% | ₪0 | ₪0 | |||||||||||||||||
9 | Nomial Net-Total-Return | 6.5% | Bank Transfer Fee | - | ₪0 | ₪280 | ₪280 | ₪280 | ₪280 | 5 | 0.00% | ₪0 | ₪0 | ₪1,159,205 | ₪1,343,055 | ₪1,346,442 | ₪0 | ₪0 | ₪0 | ₪0 | 1.10 | 1.36 | 1.104 | 1.000 | 1.104 | 0.1882 | 4.71% | ₪0 | ₪0 | ₪0 | ₪20 | ₪20 | ₪0 | ₪21 | ₪17,017 | ₪0 | ₪0 | ₪0 | 0.0% | ₪8,306 | ₪1 | ₪0 | ₪8,307 | 0.16% | ₪1,840 | ₪8,347 | ₪1,161,045 | ₪1,352,271 | ₪1,336,602 | ₪0 | ₪16,955 | ₪0 | ₪16,955 | 1.10 | 1.28 | 1.111 | 1.012 | 1.012 | 0.2073 | 5.18% | ₪311 | ₪0 | ₪0 | ₪1,369 | ₪1,376 | ₪0 | ₪0 | ₪18,331 | ₪18,331 | ₪0 | ₪0 | 0.1% | ₪7,129 | ₪0 | ₪0 | ₪7,129 | -0.92% | -₪10,685 | -₪4,987 | ₪1,148,520 | ₪1,337,549 | ₪1,324,975 | ₪0 | ₪15,926 | ₪0 | ₪15,926 | 1.10 | 1.28 | 1.111 | 1.011 | 1.011 | 0.2078 | 5.20% | ₪0 | ₪0 | |||||||||||||||||
10 | Real Price-Return | 3.0% | currency convertion fee | - | 0% | 0.50% | 0.50% | 0.50% | 0.50% | 6 | 0.00% | ₪0 | ₪0 | ₪1,195,046 | ₪1,424,666 | ₪1,428,258 | ₪0 | ₪0 | ₪0 | ₪0 | 1.13 | 1.45 | 1.126 | 1.000 | 1.126 | 0.2214 | 5.53% | ₪0 | ₪0 | ₪0 | ₪20 | ₪20 | ₪0 | ₪21 | ₪18,051 | ₪0 | ₪0 | ₪0 | 0.0% | ₪8,810 | ₪1 | ₪0 | ₪8,812 | 0.29% | ₪3,446 | ₪10,586 | ₪1,198,492 | ₪1,436,588 | ₪1,419,885 | ₪0 | ₪18,069 | ₪0 | ₪18,069 | 1.13 | 1.34 | 1.137 | 1.017 | 1.017 | 0.2410 | 6.03% | ₪352 | ₪0 | ₪0 | ₪1,396 | ₪1,403 | ₪0 | ₪0 | ₪19,473 | ₪19,473 | ₪0 | ₪0 | 0.1% | ₪7,573 | ₪0 | ₪0 | ₪7,573 | -1.02% | -₪12,161 | -₪6,099 | ₪1,182,886 | ₪1,417,798 | ₪1,404,426 | ₪0 | ₪16,925 | ₪0 | ₪16,925 | 1.13 | 1.34 | 1.136 | 1.016 | 1.016 | 0.2417 | 6.04% | ₪0 | ₪0 | |||||||||||||||||
11 | Real Net-Total-Return | 4.5% | Divd' distibution (1-yes, 0-no) | - | 0 | 1 | 1 | 0 | 0 | 7 | 0.00% | ₪0 | ₪0 | ₪1,232,348 | ₪1,511,237 | ₪1,515,047 | ₪0 | ₪0 | ₪0 | ₪0 | 1.15 | 1.54 | 1.149 | 1.000 | 1.149 | 0.2532 | 6.33% | ₪0 | ₪0 | ₪0 | ₪21 | ₪21 | ₪0 | ₪22 | ₪19,148 | ₪0 | ₪0 | ₪0 | 0.0% | ₪9,346 | ₪1 | ₪0 | ₪9,347 | 0.45% | ₪5,526 | ₪13,044 | ₪1,237,873 | ₪1,526,221 | ₪1,508,417 | ₪0 | ₪19,255 | ₪0 | ₪19,255 | 1.15 | 1.41 | 1.164 | 1.024 | 1.024 | 0.2724 | 6.81% | ₪401 | ₪0 | ₪0 | ₪1,424 | ₪1,432 | ₪0 | ₪0 | ₪20,687 | ₪20,687 | ₪0 | ₪0 | 0.1% | ₪8,045 | ₪0 | ₪0 | ₪8,045 | -1.09% | -₪13,373 | -₪7,252 | ₪1,218,975 | ₪1,502,907 | ₪1,488,688 | ₪0 | ₪17,986 | ₪0 | ₪17,986 | 1.15 | 1.41 | 1.163 | 1.023 | 1.023 | 0.2733 | 6.83% | ₪0 | ₪0 | |||||||||||||||||
12 | Transaction fees | - | ₪18 | ₪960 | ₪720 | ₪720 | ₪960 | 8 | 0.00% | ₪0 | ₪0 | ₪1,271,166 | ₪1,603,070 | ₪1,607,110 | ₪0 | ₪0 | ₪0 | ₪0 | 1.17 | 1.64 | 1.172 | 1.000 | 1.172 | 0.2837 | 7.09% | ₪0 | ₪0 | ₪0 | ₪21 | ₪21 | ₪0 | ₪23 | ₪20,311 | ₪0 | ₪0 | ₪0 | 0.0% | ₪9,914 | ₪2 | ₪0 | ₪9,915 | 0.64% | ₪8,119 | ₪15,737 | ₪1,279,286 | ₪1,621,508 | ₪1,602,532 | ₪0 | ₪20,517 | ₪0 | ₪20,517 | 1.17 | 1.48 | 1.193 | 1.032 | 1.032 | 0.3014 | 7.54% | ₪455 | ₪0 | ₪0 | ₪1,453 | ₪1,460 | ₪0 | ₪0 | ₪21,978 | ₪21,978 | ₪0 | ₪0 | 0.1% | ₪8,547 | ₪0 | ₪0 | ₪8,547 | -1.13% | -₪14,302 | -₪8,449 | ₪1,256,864 | ₪1,593,171 | ₪1,578,052 | ₪0 | ₪19,112 | ₪0 | ₪19,112 | 1.17 | 1.48 | 1.191 | 1.030 | 1.030 | 0.3027 | 7.57% | ₪0 | ₪0 | |||||||||||||||||||
13 | Misc | Deferred Tax Account (1-yes, 0-no) | 0 | 0 | 0 | 0 | 0 | 9 | 0.00% | ₪0 | ₪0 | ₪1,311,563 | ₪1,700,483 | ₪1,704,769 | ₪0 | ₪0 | ₪0 | ₪0 | 1.20 | 1.74 | 1.195 | 1.000 | 1.195 | 0.3130 | 7.82% | ₪0 | ₪0 | ₪0 | ₪22 | ₪22 | ₪0 | ₪23 | ₪21,545 | ₪0 | ₪0 | ₪0 | 0.0% | ₪10,516 | ₪2 | ₪0 | ₪10,518 | 0.86% | ₪11,257 | ₪18,678 | ₪1,322,820 | ₪1,722,805 | ₪1,702,583 | ₪0 | ₪21,860 | ₪0 | ₪21,860 | 1.20 | 1.55 | 1.223 | 1.042 | 1.042 | 0.3284 | 8.21% | ₪524 | ₪0 | ₪0 | ₪1,482 | ₪1,489 | ₪0 | ₪0 | ₪23,350 | ₪23,350 | ₪0 | ₪0 | 0.1% | ₪9,080 | ₪0 | ₪0 | ₪9,080 | -1.14% | -₪14,928 | -₪9,690 | ₪1,296,636 | ₪1,688,903 | ₪1,672,830 | ₪0 | ₪20,307 | ₪0 | ₪20,307 | 1.20 | 1.55 | 1.221 | 1.040 | 1.040 | 0.3299 | 8.25% | ₪0 | ₪0 | |||||||||||||||||||
14 | IL Capital Gain Tax | 25% | IL Capital Gain Tax | 1 | 1 | 1 | 1 | 1 | 10 | 0.00% | ₪0 | ₪0 | ₪1,353,601 | ₪1,803,817 | ₪1,808,362 | ₪0 | ₪0 | ₪0 | ₪0 | 1.22 | 1.85 | 1.219 | 1.000 | 1.219 | 0.3410 | 8.53% | ₪0 | ₪0 | ₪0 | ₪22 | ₪22 | ₪0 | ₪24 | ₪22,854 | ₪0 | ₪0 | ₪0 | 0.0% | ₪11,155 | ₪2 | ₪0 | ₪11,157 | 1.11% | ₪14,980 | ₪21,884 | ₪1,368,581 | ₪1,830,494 | ₪1,808,946 | ₪0 | ₪23,289 | ₪0 | ₪23,289 | 1.22 | 1.63 | 1.255 | 1.054 | 1.054 | 0.3532 | 8.83% | ₪607 | ₪0 | ₪0 | ₪1,512 | ₪1,519 | ₪0 | ₪0 | ₪24,808 | ₪24,808 | ₪0 | ₪0 | 0.1% | ₪9,648 | ₪0 | ₪0 | ₪9,648 | -1.12% | -₪15,227 | -₪10,977 | ₪1,338,374 | ₪1,790,436 | ₪1,773,349 | ₪0 | ₪21,575 | ₪0 | ₪21,575 | 1.22 | 1.63 | 1.253 | 1.050 | 1.050 | 0.3551 | 8.88% | ₪0 | ₪0 | ||||||||||||||||||
15 | USD Rate | ₪4 | 11 | 0.00% | ₪0 | ₪0 | ₪1,397,346 | ₪1,913,431 | ₪1,918,251 | ₪0 | ₪0 | ₪0 | ₪0 | 1.24 | 1.97 | 1.243 | 1.000 | 1.243 | 0.3679 | 9.20% | ₪0 | ₪0 | ₪0 | ₪22 | ₪22 | ₪0 | ₪25 | ₪24,243 | ₪0 | ₪0 | ₪0 | 0.0% | ₪11,833 | ₪2 | ₪0 | ₪11,835 | 1.38% | ₪19,330 | ₪25,373 | ₪1,416,677 | ₪1,944,979 | ₪1,922,019 | ₪0 | ₪24,810 | ₪0 | ₪24,810 | 1.24 | 1.71 | 1.289 | 1.067 | 1.067 | 0.3761 | 9.40% | ₪704 | ₪0 | ₪0 | ₪1,542 | ₪1,550 | ₪0 | ₪0 | ₪26,359 | ₪26,359 | ₪0 | ₪0 | 0.1% | ₪10,251 | ₪0 | ₪0 | ₪10,251 | -1.09% | -₪15,179 | -₪12,312 | ₪1,382,168 | ₪1,898,122 | ₪1,879,958 | ₪0 | ₪22,921 | ₪0 | ₪22,921 | 1.24 | 1.71 | 1.286 | 1.063 | 1.063 | 0.3784 | 9.46% | ₪0 | ₪0 | ||||||||||||||||||||||||
16 | # yearly transactions | 6 | Div Taxation | 12 | 0.00% | ₪0 | ₪0 | ₪1,442,867 | ₪2,029,707 | ₪2,034,819 | ₪0 | ₪0 | ₪0 | ₪0 | 1.27 | 2.09 | 1.268 | 1.000 | 1.268 | 0.3938 | 9.84% | ₪0 | ₪0 | ₪0 | ₪23 | ₪23 | ₪0 | ₪25 | ₪25,717 | ₪0 | ₪0 | ₪0 | 0.0% | ₪12,552 | ₪2 | ₪0 | ₪12,555 | 1.69% | ₪24,345 | ₪29,161 | ₪1,467,212 | ₪2,066,690 | ₪2,042,228 | ₪0 | ₪26,427 | ₪0 | ₪26,427 | 1.27 | 1.80 | 1.325 | 1.083 | 1.083 | 0.3971 | 9.93% | ₪825 | ₪0 | ₪0 | ₪1,573 | ₪1,581 | ₪0 | ₪0 | ₪28,008 | ₪28,008 | ₪0 | ₪0 | 0.1% | ₪10,892 | ₪0 | ₪0 | ₪10,892 | -1.02% | -₪14,759 | -₪13,698 | ₪1,428,108 | ₪2,012,335 | ₪1,993,028 | ₪0 | ₪24,350 | ₪0 | ₪24,350 | 1.27 | 1.80 | 1.322 | 1.078 | 1.078 | 0.3998 | 10.00% | ₪0 | ₪0 | |||||||||||||||||||||||
17 | Startin age (for insurance) | 30 | Origin countries | 4% | 4% | 10% | 12% | 4% | 13 | 0.00% | ₪0 | ₪0 | ₪1,490,233 | ₪2,153,049 | ₪2,158,472 | ₪0 | ₪0 | ₪0 | ₪0 | 1.29 | 2.22 | 1.294 | 1.000 | 1.294 | 0.4185 | 10.46% | ₪0 | ₪0 | ₪0 | ₪23 | ₪23 | ₪0 | ₪26 | ₪27,279 | ₪0 | ₪0 | ₪0 | 0.0% | ₪13,315 | ₪3 | ₪0 | ₪13,318 | 2.02% | ₪30,073 | ₪33,267 | ₪1,520,306 | ₪2,196,084 | ₪2,170,024 | ₪0 | ₪28,148 | ₪0 | ₪28,148 | 1.29 | 1.89 | 1.363 | 1.101 | 1.101 | 0.4163 | 10.41% | ₪965 | ₪0 | ₪0 | ₪1,604 | ₪1,612 | ₪0 | ₪0 | ₪29,760 | ₪29,760 | ₪0 | ₪0 | 0.1% | ₪11,573 | ₪0 | ₪0 | ₪11,573 | -0.94% | -₪13,943 | -₪15,135 | ₪1,476,289 | ₪2,133,471 | ₪2,112,952 | ₪0 | ₪25,866 | ₪0 | ₪25,866 | 1.29 | 1.89 | 1.359 | 1.095 | 1.095 | 0.4195 | 10.49% | ₪0 | ₪0 | ||||||||||||||||||
18 | Turnover | 0% | Registered country (US/Ireland) | 30% | 25% | 0% | 0% | 15% | 14 | 0.00% | ₪0 | ₪0 | ₪1,539,518 | ₪2,283,888 | ₪2,289,639 | ₪0 | ₪0 | ₪0 | ₪0 | 1.32 | 2.37 | 1.319 | 1.000 | 1.319 | 0.4423 | 11.06% | ₪0 | ₪0 | ₪0 | ₪24 | ₪24 | ₪0 | ₪27 | ₪28,937 | ₪0 | ₪0 | ₪0 | 0.0% | ₪14,124 | ₪3 | ₪0 | ₪14,127 | 2.37% | ₪36,555 | ₪37,712 | ₪1,576,073 | ₪2,333,649 | ₪2,305,889 | ₪0 | ₪29,979 | ₪0 | ₪29,979 | 1.32 | 1.98 | 1.404 | 1.121 | 1.121 | 0.4337 | 10.84% | ₪1,136 | ₪0 | ₪0 | ₪1,636 | ₪1,644 | ₪0 | ₪0 | ₪31,624 | ₪31,624 | ₪0 | ₪0 | 0.1% | ₪12,298 | ₪0 | ₪0 | ₪12,298 | -0.83% | -₪12,708 | -₪16,625 | ₪1,526,810 | ₪2,261,951 | ₪2,240,145 | ₪0 | ₪27,476 | ₪0 | ₪27,476 | 1.32 | 1.98 | 1.399 | 1.114 | 1.114 | 0.4374 | 10.94% | ₪0 | ₪0 | ||||||||||||||||||
19 | Israel | 0% | 0% | 25% | 0% | 0% | 15 | 0.00% | ₪0 | ₪0 | ₪1,590,800 | ₪2,422,679 | ₪2,428,778 | ₪0 | ₪0 | ₪0 | ₪0 | 1.35 | 2.52 | 1.346 | 1.000 | 1.346 | 0.4651 | 11.63% | ₪0 | ₪0 | ₪0 | ₪24 | ₪24 | ₪0 | ₪27 | ₪30,695 | ₪0 | ₪0 | ₪0 | 0.0% | ₪14,982 | ₪3 | ₪0 | ₪14,985 | 2.76% | ₪43,842 | ₪42,516 | ₪1,634,642 | ₪2,479,900 | ₪2,450,331 | ₪0 | ₪31,927 | ₪0 | ₪31,927 | 1.35 | 2.08 | 1.448 | 1.144 | 1.144 | 0.4495 | 11.24% | ₪1,333 | ₪0 | ₪0 | ₪1,669 | ₪1,677 | ₪0 | ₪0 | ₪33,605 | ₪33,605 | ₪0 | ₪0 | 0.1% | ₪13,068 | ₪0 | ₪0 | ₪13,068 | -0.69% | -₪11,028 | -₪18,172 | ₪1,579,773 | ₪2,398,222 | ₪2,375,049 | ₪0 | ₪29,184 | ₪0 | ₪29,184 | 1.35 | 2.08 | 1.442 | 1.136 | 1.136 | 0.4538 | 11.34% | ₪0 | ₪0 | ||||||||||||||||||||
20 | Financial Plans | Total | 33% | 28% | 33% | 12% | 18% | 16 | 0.00% | ₪0 | ₪0 | ₪1,644,159 | ₪2,569,904 | ₪2,576,373 | ₪0 | ₪0 | ₪0 | ₪0 | 1.37 | 2.68 | 1.373 | 1.000 | 1.373 | 0.4869 | 12.17% | ₪0 | ₪0 | ₪0 | ₪25 | ₪25 | ₪0 | ₪28 | ₪32,561 | ₪0 | ₪0 | ₪0 | 0.0% | ₪15,893 | ₪3 | ₪0 | ₪15,896 | 3.16% | ₪51,971 | ₪47,702 | ₪1,696,129 | ₪2,635,389 | ₪2,603,895 | ₪0 | ₪34,000 | ₪0 | ₪34,000 | 1.37 | 2.18 | 1.495 | 1.170 | 1.170 | 0.4638 | 11.59% | ₪1,576 | ₪0 | ₪0 | ₪1,702 | ₪1,711 | ₪0 | ₪0 | ₪35,711 | ₪35,711 | ₪0 | ₪0 | 0.1% | ₪13,887 | ₪0 | ₪0 | ₪13,887 | -0.54% | -₪8,877 | -₪19,776 | ₪1,635,282 | ₪2,542,757 | ₪2,518,133 | ₪0 | ₪30,996 | ₪0 | ₪30,996 | 1.37 | 2.18 | 1.487 | 1.160 | 1.160 | 0.4686 | 11.71% | ₪0 | ₪0 | |||||||||||||||||||
21 | Starting Capital | ₪1,000,000 | 17 | 0.00% | ₪0 | ₪0 | ₪1,699,676 | ₪2,726,078 | ₪2,732,939 | ₪0 | ₪0 | ₪0 | ₪0 | 1.40 | 2.85 | 1.400 | 1.000 | 1.400 | 0.5079 | 12.70% | ₪0 | ₪0 | ₪0 | ₪25 | ₪25 | ₪0 | ₪29 | ₪34,540 | ₪0 | ₪0 | ₪0 | 0.0% | ₪16,859 | ₪4 | ₪0 | ₪16,862 | 3.59% | ₪60,997 | ₪53,292 | ₪1,760,673 | ₪2,800,700 | ₪2,767,158 | ₪0 | ₪36,205 | ₪0 | ₪36,205 | 1.40 | 2.29 | 1.545 | 1.200 | 1.200 | 0.4766 | 11.91% | ₪1,864 | ₪0 | ₪0 | ₪1,736 | ₪1,745 | ₪0 | ₪0 | ₪37,950 | ₪37,950 | ₪0 | ₪0 | 0.1% | ₪14,758 | ₪0 | ₪0 | ₪14,758 | -0.37% | -₪6,230 | -₪21,440 | ₪1,693,446 | ₪2,696,057 | ₪2,669,894 | ₪0 | ₪32,920 | ₪0 | ₪32,920 | 1.40 | 2.29 | 1.536 | 1.187 | 1.187 | 0.4819 | 12.05% | ₪0 | ₪0 | ||||||||||||||||||||||||
22 | Deposits | Price growth value: | 6.34% | 5.00% | 5.00% | 6.76% | 6.63% | 18 | 0.00% | ₪0 | ₪0 | ₪1,757,438 | ₪2,891,743 | ₪2,899,020 | ₪0 | ₪0 | ₪0 | ₪0 | 1.43 | 3.03 | 1.428 | 1.000 | 1.428 | 0.5280 | 13.20% | ₪0 | ₪0 | ₪0 | ₪26 | ₪26 | ₪0 | ₪30 | ₪36,638 | ₪0 | ₪0 | ₪0 | 0.0% | ₪17,883 | ₪4 | ₪0 | ₪17,887 | 4.04% | ₪70,964 | ₪59,311 | ₪1,828,402 | ₪2,976,455 | ₪2,940,735 | ₪0 | ₪38,550 | ₪0 | ₪38,550 | 1.43 | 2.41 | 1.598 | 1.232 | 1.232 | 0.4880 | 12.20% | ₪2,212 | ₪0 | ₪0 | ₪1,771 | ₪1,780 | ₪0 | ₪0 | ₪40,330 | ₪40,330 | ₪0 | ₪0 | 0.1% | ₪15,684 | ₪0 | ₪0 | ₪15,684 | -0.17% | -₪3,061 | -₪23,166 | ₪1,754,377 | ₪2,858,657 | ₪2,830,860 | ₪0 | ₪34,961 | ₪0 | ₪34,961 | 1.43 | 2.41 | 1.588 | 1.218 | 1.218 | 0.4939 | 12.35% | ₪0 | ₪0 | |||||||||||||||||||
23 | Monthly Deposit | ₪0 | 19 | 0.00% | ₪0 | ₪0 | ₪1,817,536 | ₪3,067,477 | ₪3,075,196 | ₪0 | ₪0 | ₪0 | ₪0 | 1.46 | 3.22 | 1.457 | 1.000 | 1.457 | 0.5473 | 13.68% | ₪0 | ₪0 | ₪0 | ₪26 | ₪26 | ₪0 | ₪30 | ₪38,865 | ₪0 | ₪0 | ₪0 | 0.0% | ₪18,970 | ₪4 | ₪0 | ₪18,974 | 4.51% | ₪81,923 | ₪65,786 | ₪1,899,459 | ₪3,163,315 | ₪3,125,277 | ₪0 | ₪41,045 | ₪0 | ₪41,045 | 1.46 | 2.53 | 1.655 | 1.268 | 1.268 | 0.4980 | 12.45% | ₪2,630 | ₪0 | ₪0 | ₪1,806 | ₪1,816 | ₪0 | ₪0 | ₪42,861 | ₪42,861 | ₪0 | ₪0 | 0.1% | ₪16,668 | ₪0 | ₪0 | ₪16,668 | 0.04% | ₪657 | -₪24,956 | ₪1,818,192 | ₪3,031,121 | ₪3,001,590 | ₪0 | ₪37,128 | ₪0 | ₪37,128 | 1.46 | 2.53 | 1.643 | 1.252 | 1.252 | 0.5046 | 12.61% | ₪0 | ₪0 | ||||||||||||||||||||||||
24 | Yearly Deposit | ₪0 | Inf. Adj. After-tax value | ₪5,543,503 | ₪6,729,090 | ₪6,074,948 | ₪6,564,348 | ₪6,483,027 | 20 | 0.00% | ₪0 | ₪0 | ₪1,880,062 | ₪3,253,892 | ₪3,262,078 | ₪0 | ₪0 | ₪0 | ₪0 | 1.49 | 3.42 | 1.486 | 1.000 | 1.486 | 0.5657 | 14.14% | ₪0 | ₪0 | ₪0 | ₪27 | ₪27 | ₪0 | ₪31 | ₪41,227 | ₪0 | ₪0 | ₪0 | 0.0% | ₪20,123 | ₪4 | ₪0 | ₪20,127 | 5.00% | ₪93,926 | ₪72,743 | ₪1,973,987 | ₪3,361,984 | ₪3,321,481 | ₪0 | ₪43,700 | ₪0 | ₪43,700 | 1.49 | 2.65 | 1.716 | 1.308 | 1.308 | 0.5069 | 12.67% | ₪3,125 | ₪0 | ₪0 | ₪1,843 | ₪1,852 | ₪0 | ₪0 | ₪45,552 | ₪45,552 | ₪0 | ₪0 | 0.1% | ₪17,715 | ₪0 | ₪0 | ₪17,715 | 0.26% | ₪4,949 | -₪26,813 | ₪1,885,011 | ₪3,214,048 | ₪3,182,677 | ₪0 | ₪39,427 | ₪0 | ₪39,427 | 1.49 | 2.65 | 1.702 | 1.289 | 1.289 | 0.5140 | 12.85% | ₪0 | ₪0 | ||||||||||||||||||
25 | Deposit for X years | 10 | 0.00% | 21.39% | 9.59% | 18.42% | 16.95% | 21 | 0.00% | ₪0 | ₪0 | ₪1,945,113 | ₪3,451,636 | ₪3,460,319 | ₪0 | ₪0 | ₪0 | ₪0 | 1.52 | 3.64 | 1.516 | 1.000 | 1.516 | 0.5835 | 14.59% | ₪0 | ₪0 | ₪0 | ₪27 | ₪27 | ₪0 | ₪32 | ₪43,732 | ₪0 | ₪0 | ₪0 | 0.0% | ₪21,346 | ₪5 | ₪0 | ₪21,350 | 5.50% | ₪107,025 | ₪80,211 | ₪2,052,137 | ₪3,573,209 | ₪3,530,083 | ₪0 | ₪46,524 | ₪0 | ₪46,524 | 1.52 | 2.79 | 1.781 | 1.353 | 1.353 | 0.5145 | 12.86% | ₪3,710 | ₪0 | ₪0 | ₪1,879 | ₪1,889 | ₪0 | ₪0 | ₪48,413 | ₪48,413 | ₪0 | ₪0 | 0.1% | ₪18,827 | ₪0 | ₪0 | ₪18,827 | 0.51% | ₪9,844 | -₪28,740 | ₪1,954,956 | ₪3,408,076 | ₪3,374,751 | ₪0 | ₪41,866 | ₪0 | ₪41,866 | 1.52 | 2.79 | 1.765 | 1.331 | 1.331 | 0.5223 | 13.06% | ₪0 | ₪0 | |||||||||||||||||||
26 | Withdrawal | 22 | 0.00% | ₪0 | ₪0 | ₪2,012,790 | ₪3,661,399 | ₪3,670,608 | ₪0 | ₪0 | ₪0 | ₪0 | 1.55 | 3.87 | 1.546 | 1.000 | 1.546 | 0.6005 | 15.01% | ₪0 | ₪0 | ₪0 | ₪28 | ₪28 | ₪0 | ₪33 | ₪46,390 | ₪0 | ₪0 | ₪0 | 0.0% | ₪22,643 | ₪5 | ₪0 | ₪22,648 | 6.02% | ₪121,268 | ₪88,220 | ₪2,134,058 | ₪3,797,785 | ₪3,751,869 | ₪0 | ₪49,528 | ₪0 | ₪49,528 | 1.55 | 2.93 | 1.851 | 1.401 | 1.401 | 0.5211 | 13.03% | ₪4,408 | ₪0 | ₪0 | ₪1,917 | ₪1,927 | ₪0 | ₪0 | ₪51,454 | ₪51,454 | ₪0 | ₪0 | 0.1% | ₪20,010 | ₪0 | ₪0 | ₪20,010 | 0.76% | ₪15,366 | -₪30,739 | ₪2,028,156 | ₪3,613,877 | ₪3,578,479 | ₪0 | ₪44,455 | ₪0 | ₪44,455 | 1.55 | 2.93 | 1.832 | 1.376 | 1.376 | 0.5295 | 13.24% | ₪0 | ₪0 | |||||||||||||||||||||||||
27 | Initial Bruto Withdrawal Rate | 0.00% | 23 | 0.00% | ₪0 | ₪0 | ₪2,083,198 | ₪3,883,910 | ₪3,893,678 | ₪0 | ₪0 | ₪0 | ₪0 | 1.58 | 4.12 | 1.577 | 1.000 | 1.577 | 0.6168 | 15.42% | ₪0 | ₪0 | ₪0 | ₪28 | ₪28 | ₪0 | ₪34 | ₪49,209 | ₪0 | ₪0 | ₪0 | 0.0% | ₪24,019 | ₪5 | ₪0 | ₪24,024 | 6.56% | ₪136,708 | ₪96,803 | ₪2,219,906 | ₪4,036,559 | ₪3,987,675 | ₪0 | ₪52,723 | ₪0 | ₪52,723 | 1.58 | 3.07 | 1.926 | 1.454 | 1.454 | 0.5266 | 13.17% | ₪5,235 | ₪0 | ₪0 | ₪1,955 | ₪1,965 | ₪0 | ₪0 | ₪54,688 | ₪54,688 | ₪0 | ₪0 | 0.0% | ₪21,268 | ₪0 | ₪0 | ₪21,268 | 1.03% | ₪21,543 | -₪32,812 | ₪2,104,742 | ₪3,832,169 | ₪3,794,571 | ₪0 | ₪47,203 | ₪0 | ₪47,203 | 1.58 | 3.07 | 1.904 | 1.426 | 1.426 | 0.5357 | 13.39% | ₪0 | ₪0 | ||||||||||||||||||||||||
28 | Initial Monthly Funds | ₪0 | 24 | 0.00% | ₪0 | ₪0 | ₪2,156,447 | ₪4,119,945 | ₪4,130,305 | ₪0 | ₪0 | ₪0 | ₪0 | 1.61 | 4.38 | 1.608 | 1.000 | 1.608 | 0.6325 | 15.81% | ₪0 | ₪0 | ₪0 | ₪29 | ₪29 | ₪0 | ₪34 | ₪52,200 | ₪0 | ₪0 | ₪0 | 0.0% | ₪25,478 | ₪5 | ₪0 | ₪25,484 | 7.11% | ₪153,409 | ₪105,994 | ₪2,309,856 | ₪4,290,429 | ₪4,238,387 | ₪0 | ₪56,122 | ₪0 | ₪56,122 | 1.61 | 3.23 | 2.005 | 1.512 | 1.512 | 0.5312 | 13.28% | ₪6,195 | ₪0 | ₪0 | ₪1,994 | ₪2,004 | ₪0 | ₪0 | ₪58,126 | ₪58,126 | ₪0 | ₪0 | 0.0% | ₪22,605 | ₪0 | ₪0 | ₪22,605 | 1.32% | ₪28,401 | -₪34,962 | ₪2,184,848 | ₪4,063,711 | ₪4,023,778 | ₪0 | ₪50,118 | ₪0 | ₪50,118 | 1.61 | 3.23 | 1.981 | 1.481 | 1.481 | 0.5409 | 13.52% | ₪0 | ₪0 | ||||||||||||||||||||||||
29 | Initial Yearly Funds | ₪0 | 25 | 0.00% | ₪0 | ₪0 | ₪2,232,649 | ₪4,370,326 | ₪4,381,315 | ₪0 | ₪0 | ₪0 | ₪0 | 1.64 | 4.65 | 1.641 | 1.000 | 1.641 | 0.6475 | 16.19% | ₪0 | ₪0 | ₪0 | ₪30 | ₪30 | ₪0 | ₪35 | ₪55,372 | ₪0 | ₪0 | ₪0 | 0.0% | ₪27,027 | ₪6 | ₪0 | ₪27,033 | 7.68% | ₪171,402 | ₪115,827 | ₪2,404,051 | ₪4,560,352 | ₪4,504,951 | ₪0 | ₪59,738 | ₪0 | ₪59,738 | 1.64 | 3.39 | 2.090 | 1.575 | 1.575 | 0.5349 | 13.37% | ₪7,349 | ₪0 | ₪0 | ₪2,034 | ₪2,045 | ₪0 | ₪0 | ₪61,782 | ₪61,782 | ₪0 | ₪0 | 0.0% | ₪24,026 | ₪0 | ₪0 | ₪24,026 | 1.61% | ₪35,967 | -₪37,193 | ₪2,268,616 | ₪4,309,307 | ₪4,266,896 | ₪0 | ₪53,211 | ₪0 | ₪53,211 | 1.64 | 3.39 | 2.064 | 1.540 | 1.540 | 0.5452 | 13.63% | ₪0 | ₪0 | ||||||||||||||||||||||||
30 | Start withdrawal after X years | 0 | 26 | 0.00% | ₪0 | ₪0 | ₪2,311,923 | ₪4,635,925 | ₪4,647,580 | ₪0 | ₪0 | ₪0 | ₪0 | 1.67 | 4.95 | 1.673 | 1.000 | 1.673 | 0.6619 | 16.55% | ₪0 | ₪0 | ₪0 | ₪30 | ₪30 | ₪0 | ₪36 | ₪58,737 | ₪0 | ₪0 | ₪0 | 0.0% | ₪28,669 | ₪6 | ₪0 | ₪28,675 | 8.25% | ₪190,760 | ₪126,340 | ₪2,502,683 | ₪4,847,344 | ₪4,788,370 | ₪0 | ₪63,584 | ₪0 | ₪63,584 | 1.67 | 3.56 | 2.181 | 1.643 | 1.643 | 0.5378 | 13.45% | ₪8,692 | ₪0 | ₪0 | ₪2,075 | ₪2,085 | ₪0 | ₪0 | ₪65,669 | ₪65,669 | ₪0 | ₪0 | 0.0% | ₪25,538 | ₪0 | ₪0 | ₪25,538 | 1.91% | ₪44,265 | -₪39,507 | ₪2,356,188 | ₪4,569,813 | ₪4,524,773 | ₪0 | ₪56,494 | ₪0 | ₪56,494 | 1.67 | 3.56 | 2.151 | 1.604 | 1.604 | 0.5488 | 13.72% | ₪0 | ₪0 | ||||||||||||||||||||||||
31 | 27 | 0.00% | ₪0 | ₪0 | ₪2,394,392 | ₪4,917,666 | ₪4,930,028 | ₪0 | ₪0 | ₪0 | ₪0 | 1.71 | 5.26 | 1.707 | 1.000 | 1.707 | 0.6757 | 16.89% | ₪0 | ₪0 | ₪0 | ₪31 | ₪31 | ₪0 | ₪37 | ₪62,307 | ₪0 | ₪0 | ₪0 | 0.0% | ₪30,412 | ₪6 | ₪0 | ₪30,418 | 8.83% | ₪211,531 | ₪137,572 | ₪2,605,923 | ₪5,152,486 | ₪5,089,711 | ₪0 | ₪67,675 | ₪0 | ₪67,675 | 1.71 | 3.73 | 2.279 | 1.717 | 1.717 | 0.5400 | 13.50% | ₪10,265 | ₪0 | ₪0 | ₪2,117 | ₪2,127 | ₪0 | ₪0 | ₪69,802 | ₪69,802 | ₪0 | ₪0 | 0.0% | ₪27,145 | ₪0 | ₪0 | ₪27,145 | 2.23% | ₪53,322 | -₪41,907 | ₪2,447,715 | ₪4,846,135 | ₪4,798,304 | ₪0 | ₪59,977 | ₪0 | ₪59,977 | 1.71 | 3.73 | 2.245 | 1.674 | 1.674 | 0.5515 | 13.79% | ₪0 | ₪0 | ||||||||||||||||||||||||||
32 | 28 | 0.00% | ₪0 | ₪0 | ₪2,480,183 | ₪5,216,531 | ₪5,229,643 | ₪0 | ₪0 | ₪0 | ₪0 | 1.74 | 5.60 | 1.741 | 1.000 | 1.741 | 0.6889 | 17.22% | ₪0 | ₪0 | ₪0 | ₪31 | ₪31 | ₪0 | ₪38 | ₪66,093 | ₪0 | ₪0 | ₪0 | 0.0% | ₪32,260 | ₪7 | ₪0 | ₪32,266 | 9.43% | ₪233,773 | ₪149,566 | ₪2,713,956 | ₪5,476,928 | ₪5,410,110 | ₪0 | ₪72,026 | ₪0 | ₪72,026 | 1.74 | 3.92 | 2.382 | 1.797 | 1.797 | 0.5415 | 13.54% | ₪12,097 | ₪0 | ₪0 | ₪2,159 | ₪2,170 | ₪0 | ₪0 | ₪74,196 | ₪74,196 | ₪0 | ₪0 | 0.0% | ₪28,854 | ₪0 | ₪0 | ₪28,854 | 2.55% | ₪63,165 | -₪44,397 | ₪2,543,348 | ₪5,139,235 | ₪5,088,442 | ₪0 | ₪63,673 | ₪0 | ₪63,673 | 1.74 | 3.92 | 2.345 | 1.750 | 1.750 | 0.5535 | 13.84% | ₪0 | ₪0 | ||||||||||||||||||||||||||
33 | 29 | 0.00% | ₪0 | ₪0 | ₪2,569,429 | ₪5,533,560 | ₪5,547,467 | ₪0 | ₪0 | ₪0 | ₪0 | 1.78 | 5.95 | 1.776 | 1.000 | 1.776 | 0.7016 | 17.54% | ₪0 | ₪0 | ₪0 | ₪32 | ₪32 | ₪0 | ₪39 | ₪70,110 | ₪0 | ₪0 | ₪0 | 0.0% | ₪34,220 | ₪7 | ₪0 | ₪34,227 | 10.02% | ₪257,535 | ₪162,364 | ₪2,826,964 | ₪5,821,893 | ₪5,750,775 | ₪0 | ₪76,655 | ₪0 | ₪76,655 | 1.78 | 4.12 | 2.493 | 1.884 | 1.884 | 0.5423 | 13.56% | ₪14,242 | ₪0 | ₪0 | ₪2,202 | ₪2,213 | ₪0 | ₪0 | ₪78,868 | ₪78,868 | ₪0 | ₪0 | 0.0% | ₪30,671 | ₪0 | ₪0 | ₪30,671 | 2.87% | ₪73,818 | -₪46,979 | ₪2,643,246 | ₪5,450,132 | ₪5,396,197 | ₪0 | ₪67,595 | ₪0 | ₪67,595 | 1.78 | 4.12 | 2.451 | 1.832 | 1.832 | 0.5549 | 13.87% | ₪0 | ₪0 | ||||||||||||||||||||||||||
34 | 30 | 0.00% | ₪0 | ₪0 | ₪2,662,268 | ₪5,869,858 | ₪5,884,609 | ₪0 | ₪0 | ₪0 | ₪0 | 1.81 | 6.33 | 1.811 | 1.000 | 1.811 | 0.7138 | 17.85% | ₪0 | ₪0 | ₪0 | ₪33 | ₪33 | ₪0 | ₪40 | ₪74,371 | ₪0 | ₪0 | ₪0 | 0.0% | ₪36,300 | ₪7 | ₪0 | ₪36,307 | 10.63% | ₪282,885 | ₪176,013 | ₪2,945,153 | ₪6,188,681 | ₪6,112,988 | ₪0 | ₪81,578 | ₪0 | ₪81,578 | 1.81 | 4.32 | 2.610 | 1.977 | 1.977 | 0.5426 | 13.56% | ₪16,719 | ₪0 | ₪0 | ₪2,246 | ₪2,257 | ₪0 | ₪0 | ₪83,835 | ₪83,835 | ₪0 | ₪0 | 0.0% | ₪32,603 | ₪0 | ₪0 | ₪32,603 | 3.20% | ₪85,306 | -₪49,658 | ₪2,747,574 | ₪5,779,909 | ₪5,722,639 | ₪0 | ₪71,756 | ₪0 | ₪71,756 | 1.81 | 4.32 | 2.565 | 1.920 | 1.920 | 0.5558 | 13.89% | ₪0 | ₪0 | ||||||||||||||||||||||||||
35 | 31 | 0.00% | ₪0 | ₪0 | ₪2,758,843 | ₪6,226,596 | ₪6,242,242 | ₪0 | ₪0 | ₪0 | ₪0 | 1.85 | 6.73 | 1.848 | 1.000 | 1.848 | 0.7255 | 18.14% | ₪0 | ₪0 | ₪0 | ₪33 | ₪33 | ₪0 | ₪41 | ₪78,891 | ₪0 | ₪0 | ₪0 | 0.0% | ₪38,506 | ₪7 | ₪0 | ₪38,514 | 11.23% | ₪309,864 | ₪190,561 | ₪3,068,707 | ₪6,578,674 | ₪6,498,115 | ₪0 | ₪86,814 | ₪0 | ₪86,814 | 1.85 | 4.54 | 2.736 | 2.077 | 2.077 | 0.5424 | 13.56% | ₪19,612 | ₪0 | ₪0 | ₪2,291 | ₪2,303 | ₪0 | ₪0 | ₪89,117 | ₪89,117 | ₪0 | ₪0 | 0.0% | ₪34,657 | ₪0 | ₪0 | ₪34,657 | 3.54% | ₪97,656 | -₪52,437 | ₪2,856,499 | ₪6,129,714 | ₪6,068,904 | ₪0 | ₪76,172 | ₪0 | ₪76,172 | 1.85 | 4.54 | 2.686 | 2.015 | 2.015 | 0.5560 | 13.90% | ₪0 | ₪0 | ||||||||||||||||||||||||||
36 | 32 | 0.00% | ₪0 | ₪0 | ₪2,859,305 | ₪6,605,015 | ₪6,621,611 | ₪0 | ₪0 | ₪0 | ₪0 | 1.88 | 7.16 | 1.885 | 1.000 | 1.885 | 0.7367 | 18.42% | ₪0 | ₪0 | ₪0 | ₪34 | ₪34 | ₪0 | ₪42 | ₪83,685 | ₪0 | ₪0 | ₪0 | 0.0% | ₪40,846 | ₪8 | ₪0 | ₪40,854 | 11.84% | ₪338,542 | ₪206,059 | ₪3,197,846 | ₪6,993,342 | ₪6,907,608 | ₪0 | ₪92,384 | ₪0 | ₪92,384 | 1.88 | 4.76 | 2.869 | 2.184 | 2.184 | 0.5417 | 13.54% | ₪22,951 | ₪0 | ₪0 | ₪2,337 | ₪2,349 | ₪0 | ₪0 | ₪94,733 | ₪94,733 | ₪0 | ₪0 | 0.0% | ₪36,841 | ₪0 | ₪0 | ₪36,841 | 3.88% | ₪110,892 | -₪55,319 | ₪2,970,197 | ₪6,500,764 | ₪6,436,199 | ₪0 | ₪80,857 | ₪0 | ₪80,857 | 1.88 | 4.76 | 2.814 | 2.117 | 2.117 | 0.5558 | 13.90% | ₪0 | ₪0 | ||||||||||||||||||||||||||
37 | 33 | 0.00% | ₪0 | ₪0 | ₪2,963,807 | ₪7,006,435 | ₪7,024,038 | ₪0 | ₪0 | ₪0 | ₪0 | 1.92 | 7.61 | 1.922 | 1.000 | 1.922 | 0.7475 | 18.69% | ₪0 | ₪0 | ₪0 | ₪35 | ₪35 | ₪0 | ₪43 | ₪88,771 | ₪0 | ₪0 | ₪0 | 0.0% | ₪43,329 | ₪8 | ₪0 | ₪43,337 | 12.45% | ₪368,958 | ₪222,561 | ₪3,332,765 | ₪7,434,248 | ₪7,343,009 | ₪0 | ₪98,309 | ₪0 | ₪98,309 | 1.92 | 5.00 | 3.011 | 2.299 | 2.299 | 0.5406 | 13.51% | ₪26,842 | ₪0 | ₪0 | ₪2,384 | ₪2,396 | ₪0 | ₪0 | ₪100,704 | ₪100,704 | ₪0 | ₪0 | 0.0% | ₪39,163 | ₪0 | ₪0 | ₪39,163 | 4.22% | ₪125,040 | -₪58,309 | ₪3,088,847 | ₪6,894,351 | ₪6,825,802 | ₪0 | ₪85,828 | ₪0 | ₪85,828 | 1.92 | 5.00 | 2.951 | 2.226 | 2.226 | 0.5552 | 13.88% | ₪0 | ₪0 | ||||||||||||||||||||||||||
38 | 34 | 0.00% | ₪0 | ₪0 | ₪3,072,513 | ₪7,432,253 | ₪7,450,923 | ₪0 | ₪0 | ₪0 | ₪0 | 1.96 | 8.10 | 1.961 | 1.000 | 1.961 | 0.7578 | 18.95% | ₪0 | ₪0 | ₪0 | ₪35 | ₪35 | ₪0 | ₪44 | ₪94,166 | ₪0 | ₪0 | ₪0 | 0.0% | ₪45,962 | ₪8 | ₪0 | ₪45,970 | 13.06% | ₪401,185 | ₪240,123 | ₪3,473,697 | ₪7,903,056 | ₪7,805,961 | ₪0 | ₪104,610 | ₪0 | ₪104,610 | 1.96 | 5.25 | 3.162 | 2.421 | 2.421 | 0.5391 | 13.48% | ₪31,327 | ₪0 | ₪0 | ₪2,431 | ₪2,443 | ₪0 | ₪0 | ₪107,053 | ₪107,053 | ₪0 | ₪0 | 0.0% | ₪41,632 | ₪0 | ₪0 | ₪41,632 | 4.56% | ₪140,124 | -₪61,410 | ₪3,212,637 | ₪7,311,847 | ₪7,239,069 | ₪0 | ₪91,103 | ₪0 | ₪91,103 | 1.96 | 5.25 | 3.097 | 2.342 | 2.342 | 0.5541 | 13.85% | ₪0 | ₪0 | ||||||||||||||||||||||||||
39 | 35 | 0.00% | ₪0 | ₪0 | ₪3,185,589 | ₪7,883,951 | ₪7,903,755 | ₪0 | ₪0 | ₪0 | ₪0 | 2.00 | 8.61 | 2.000 | 1.000 | 2.000 | 0.7677 | 19.19% | ₪0 | ₪0 | ₪0 | ₪36 | ₪36 | ₪0 | ₪45 | ₪99,889 | ₪0 | ₪0 | ₪0 | 0.0% | ₪48,756 | ₪9 | ₪0 | ₪48,764 | 13.66% | ₪435,273 | ₪258,804 | ₪3,620,862 | ₪8,401,531 | ₪8,298,208 | ₪0 | ₪111,312 | ₪0 | ₪111,312 | 2.00 | 5.52 | 3.322 | 2.552 | 2.552 | 0.5373 | 13.43% | ₪36,507 | ₪0 | ₪0 | ₪2,480 | ₪2,492 | ₪0 | ₪0 | ₪113,804 | ₪113,804 | ₪0 | ₪0 | 0.0% | ₪44,257 | ₪0 | ₪0 | ₪44,257 | 4.90% | ₪156,172 | -₪64,627 | ₪3,341,760 | ₪7,754,704 | ₪7,677,439 | ₪0 | ₪96,700 | ₪0 | ₪96,700 | 2.00 | 5.52 | 3.251 | 2.467 | 2.467 | 0.5527 | 13.82% | ₪0 | ₪0 | ||||||||||||||||||||||||||
40 | 36 | 0.00% | ₪0 | ₪0 | ₪3,303,210 | ₪8,363,103 | ₪8,384,109 | ₪0 | ₪0 | ₪0 | ₪0 | 2.04 | 9.16 | 2.040 | 1.000 | 2.040 | 0.7772 | 19.43% | ₪0 | ₪0 | ₪0 | ₪37 | ₪37 | ₪0 | ₪46 | ₪105,960 | ₪0 | ₪0 | ₪0 | 0.0% | ₪51,719 | ₪9 | ₪0 | ₪51,728 | 14.27% | ₪471,262 | ₪278,668 | ₪3,774,472 | ₪8,931,554 | ₪8,821,607 | ₪0 | ₪118,440 | ₪0 | ₪118,440 | 2.04 | 5.79 | 3.492 | 2.692 | 2.692 | 0.5353 | 13.38% | ₪42,528 | ₪0 | ₪0 | ₪2,529 | ₪2,542 | ₪0 | ₪0 | ₪120,982 | ₪120,982 | ₪0 | ₪0 | 0.0% | ₪47,049 | ₪0 | ₪0 | ₪47,049 | 5.24% | ₪173,207 | -₪67,964 | ₪3,476,417 | ₪8,224,464 | ₪8,142,439 | ₪0 | ₪102,638 | ₪0 | ₪102,638 | 2.04 | 5.79 | 3.415 | 2.600 | 2.600 | 0.5510 | 13.78% | ₪0 | ₪0 | ||||||||||||||||||||||||||
41 | 37 | 0.00% | ₪0 | ₪0 | ₪3,425,559 | ₪8,871,377 | ₪8,893,658 | ₪0 | ₪0 | ₪0 | ₪0 | 2.08 | 9.74 | 2.081 | 1.000 | 2.081 | 0.7863 | 19.66% | ₪0 | ₪0 | ₪0 | ₪37 | ₪37 | ₪0 | ₪47 | ₪112,400 | ₪0 | ₪0 | ₪0 | 0.0% | ₪54,862 | ₪9 | ₪0 | ₪54,871 | 14.87% | ₪509,213 | ₪299,780 | ₪3,934,772 | ₪9,495,124 | ₪9,378,132 | ₪0 | ₪126,021 | ₪0 | ₪126,021 | 2.08 | 6.08 | 3.672 | 2.840 | 2.840 | 0.5330 | 13.32% | ₪49,496 | ₪0 | ₪0 | ₪2,580 | ₪2,593 | ₪0 | ₪0 | ₪128,614 | ₪128,614 | ₪0 | ₪0 | 0.0% | ₪50,017 | ₪0 | ₪0 | ₪50,017 | 5.58% | ₪191,256 | -₪71,425 | ₪3,616,815 | ₪8,722,765 | ₪8,635,688 | ₪0 | ₪108,939 | ₪0 | ₪108,939 | 2.08 | 6.08 | 3.590 | 2.742 | 2.742 | 0.5491 | 13.73% | ₪0 | ₪0 | ||||||||||||||||||||||||||
42 | 38 | 0.00% | ₪0 | ₪0 | ₪3,552,824 | ₪9,410,545 | ₪9,434,178 | ₪0 | ₪0 | ₪0 | ₪0 | 2.12 | 10.35 | 2.122 | 1.000 | 2.122 | 0.7950 | 19.88% | ₪0 | ₪0 | ₪0 | ₪38 | ₪38 | ₪0 | ₪48 | ₪119,231 | ₪0 | ₪0 | ₪0 | 0.0% | ₪58,196 | ₪9 | ₪0 | ₪58,206 | 15.46% | ₪549,175 | ₪322,208 | ₪4,101,998 | ₪10,094,367 | ₪9,969,881 | ₪0 | ₪134,085 | ₪0 | ₪134,085 | 2.12 | 6.39 | 3.863 | 2.998 | 2.998 | 0.5305 | 13.26% | ₪57,564 | ₪0 | ₪0 | ₪2,632 | ₪2,645 | ₪0 | ₪0 | ₪136,730 | ₪136,730 | ₪0 | ₪0 | 0.0% | ₪53,173 | ₪0 | ₪0 | ₪53,173 | 5.92% | ₪210,347 | -₪75,014 | ₪3,763,171 | ₪9,251,342 | ₪9,158,903 | ₪0 | ₪115,624 | ₪0 | ₪115,624 | 2.12 | 6.39 | 3.775 | 2.894 | 2.894 | 0.5468 | 13.67% | ₪0 | ₪0 | ||||||||||||||||||||||||||
43 | 39 | 0.00% | ₪0 | ₪0 | ₪3,685,201 | ₪9,982,482 | ₪10,007,550 | ₪0 | ₪0 | ₪0 | ₪0 | 2.16 | 11.01 | 2.165 | 1.000 | 2.165 | 0.8034 | 20.08% | ₪0 | ₪0 | ₪0 | ₪39 | ₪39 | ₪0 | ₪49 | ₪126,478 | ₪0 | ₪0 | ₪0 | 0.0% | ₪61,733 | ₪10 | ₪0 | ₪61,743 | 16.04% | ₪591,167 | ₪346,027 | ₪4,276,368 | ₪10,731,542 | ₪10,599,085 | ₪0 | ₪142,661 | ₪0 | ₪142,661 | 2.16 | 6.70 | 4.065 | 3.166 | 3.166 | 0.5278 | 13.20% | ₪66,978 | ₪0 | ₪0 | ₪2,684 | ₪2,698 | ₪0 | ₪0 | ₪145,359 | ₪145,359 | ₪0 | ₪0 | 0.0% | ₪56,528 | ₪0 | ₪0 | ₪56,528 | 6.25% | ₪230,506 | -₪78,738 | ₪3,915,706 | ₪9,812,034 | ₪9,713,909 | ₪0 | ₪122,717 | ₪0 | ₪122,717 | 2.16 | 6.70 | 3.971 | 3.054 | 3.054 | 0.5444 | 13.61% | ₪0 | ₪0 | ||||||||||||||||||||||||||
44 | 40 | 0.00% | ₪0 | ₪0 | ₪3,822,895 | ₪10,589,182 | ₪10,615,771 | ₪0 | ₪0 | ₪0 | ₪0 | 2.21 | 11.71 | 2.208 | 1.000 | 2.208 | 0.8114 | 20.29% | ₪0 | ₪0 | ₪0 | ₪40 | ₪40 | ₪0 | ₪50 | ₪134,165 | ₪0 | ₪0 | ₪0 | 0.0% | ₪65,485 | ₪10 | ₪0 | ₪65,495 | 16.62% | ₪635,235 | ₪371,312 | ₪4,458,130 | ₪11,409,052 | ₪11,268,119 | ₪0 | ₪151,782 | ₪0 | ₪151,782 | 2.21 | 7.04 | 4.280 | 3.344 | 3.344 | 0.5251 | 13.13% | ₪77,949 | ₪0 | ₪0 | ₪2,738 | ₪2,752 | ₪0 | ₪0 | ₪154,534 | ₪154,534 | ₪0 | ₪0 | 0.0% | ₪60,097 | ₪0 | ₪0 | ₪60,097 | 6.59% | ₪251,760 | -₪82,600 | ₪4,074,655 | ₪10,406,797 | ₪10,302,636 | ₪0 | ₪130,243 | ₪0 | ₪130,243 | 2.21 | 7.04 | 4.178 | 3.225 | 3.225 | 0.5419 | 13.55% | ₪0 | ₪0 | ||||||||||||||||||||||||||
45 | 41 | 0.00% | ₪0 | ₪0 | ₪3,966,118 | ₪11,232,756 | ₪11,260,959 | ₪0 | ₪0 | ₪0 | ₪0 | 2.25 | 12.45 | 2.252 | 1.000 | 2.252 | 0.8191 | 20.48% | ₪0 | ₪0 | ₪0 | ₪41 | ₪41 | ₪0 | ₪51 | ₪142,319 | ₪0 | ₪0 | ₪0 | 0.0% | ₪69,465 | ₪10 | ₪0 | ₪69,475 | 17.18% | ₪681,404 | ₪398,143 | ₪4,647,522 | ₪12,129,455 | ₪11,979,505 | ₪0 | ₪161,484 | ₪0 | ₪161,484 | 2.25 | 7.39 | 4.506 | 3.532 | 3.532 | 0.5222 | 13.05% | ₪90,758 | ₪0 | ₪0 | ₪2,793 | ₪2,807 | ₪0 | ₪0 | ₪164,290 | ₪164,290 | ₪0 | ₪0 | 0.0% | ₪63,891 | ₪0 | ₪0 | ₪63,891 | 6.91% | ₪274,139 | -₪86,606 | ₪4,240,257 | ₪11,037,702 | ₪10,927,137 | ₪0 | ₪138,228 | ₪0 | ₪138,228 | 2.25 | 7.39 | 4.398 | 3.406 | 3.406 | 0.5392 | 13.48% | ₪0 | ₪0 | ||||||||||||||||||||||||||
46 | 42 | 0.00% | ₪0 | ₪0 | ₪4,115,092 | ₪11,915,447 | ₪11,945,362 | ₪0 | ₪0 | ₪0 | ₪0 | 2.30 | 13.24 | 2.297 | 1.000 | 2.297 | 0.8265 | 20.66% | ₪0 | ₪0 | ₪0 | ₪41 | ₪41 | ₪0 | ₪52 | ₪150,968 | ₪0 | ₪0 | ₪0 | 0.0% | ₪73,687 | ₪11 | ₪0 | ₪73,698 | 17.73% | ₪729,679 | ₪426,607 | ₪4,844,771 | ₪12,895,466 | ₪12,735,927 | ₪0 | ₪171,801 | ₪0 | ₪171,801 | 2.30 | 7.76 | 4.746 | 3.732 | 3.732 | 0.5192 | 12.98% | ₪105,774 | ₪0 | ₪0 | ₪2,849 | ₪2,863 | ₪0 | ₪0 | ₪174,664 | ₪174,664 | ₪0 | ₪0 | 0.0% | ₪67,925 | ₪0 | ₪0 | ₪67,925 | 7.23% | ₪297,672 | -₪90,761 | ₪4,412,764 | ₪11,706,947 | ₪11,589,587 | ₪0 | ₪146,700 | ₪0 | ₪146,700 | 2.30 | 7.76 | 4.630 | 3.599 | 3.599 | 0.5363 | 13.41% | ₪0 | ₪0 | ||||||||||||||||||||||||||
47 | 43 | 0.00% | ₪0 | ₪0 | ₪4,270,046 | ₪12,639,631 | ₪12,671,363 | ₪0 | ₪0 | ₪0 | ₪0 | 2.34 | 14.08 | 2.343 | 1.000 | 2.343 | 0.8336 | 20.84% | ₪0 | ₪0 | ₪0 | ₪42 | ₪42 | ₪0 | ₪53 | ₪160,144 | ₪0 | ₪0 | ₪0 | 0.0% | ₪78,165 | ₪11 | ₪0 | ₪78,176 | 18.27% | ₪780,059 | ₪456,790 | ₪5,050,105 | ₪13,709,977 | ₪13,540,239 | ₪0 | ₪182,775 | ₪0 | ₪182,775 | 2.34 | 8.15 | 4.999 | 3.943 | 3.943 | 0.5162 | 12.90% | ₪123,425 | ₪0 | ₪0 | ₪2,906 | ₪2,920 | ₪0 | ₪0 | ₪185,695 | ₪185,695 | ₪0 | ₪0 | 0.0% | ₪72,215 | ₪0 | ₪0 | ₪72,215 | 7.55% | ₪322,389 | -₪95,071 | ₪4,592,435 | ₪12,416,863 | ₪12,292,294 | ₪0 | ₪155,689 | ₪0 | ₪155,689 | 2.34 | 8.15 | 4.876 | 3.802 | 3.802 | 0.5334 | 13.34% | ₪0 | ₪0 | ||||||||||||||||||||||||||
48 | 44 | 0.00% | ₪0 | ₪0 | ₪4,431,219 | ₪13,407,831 | ₪13,441,489 | ₪0 | ₪0 | ₪0 | ₪0 | 2.39 | 14.98 | 2.390 | 1.000 | 2.390 | 0.8404 | 21.01% | ₪0 | ₪0 | ₪0 | ₪43 | ₪43 | ₪0 | ₪54 | ₪169,877 | ₪0 | ₪0 | ₪0 | 0.0% | ₪82,916 | ₪11 | ₪0 | ₪82,927 | 18.79% | ₪832,515 | ₪488,788 | ₪5,263,734 | ₪14,576,061 | ₪14,395,476 | ₪0 | ₪194,445 | ₪0 | ₪194,445 | 2.39 | 8.56 | 5.266 | 4.167 | 4.167 | 0.5131 | 12.83% | ₪144,257 | ₪0 | ₪0 | ₪2,964 | ₪2,979 | ₪0 | ₪0 | ₪197,424 | ₪197,424 | ₪0 | ₪0 | 0.0% | ₪76,776 | ₪0 | ₪0 | ₪76,776 | 7.86% | ₪348,324 | -₪99,540 | ₪4,779,543 | ₪13,169,924 | ₪13,037,706 | ₪0 | ₪165,226 | ₪0 | ₪165,226 | 2.39 | 8.56 | 5.136 | 4.018 | 4.018 | 0.5305 | 13.26% | ₪0 | ₪0 | ||||||||||||||||||||||||||
49 | 45 | 0.00% | ₪0 | ₪0 | ₪4,598,860 | ₪14,222,722 | ₪14,258,424 | ₪0 | ₪0 | ₪0 | ₪0 | 2.44 | 15.93 | 2.438 | 1.000 | 2.438 | 0.8469 | 21.17% | ₪0 | ₪0 | ₪0 | ₪44 | ₪44 | ₪0 | ₪56 | ₪180,201 | ₪0 | ₪0 | ₪0 | 0.0% | ₪87,955 | ₪12 | ₪0 | ₪87,967 | 19.29% | ₪887,003 | ₪522,698 | ₪5,485,863 | ₪15,496,985 | ₪15,304,864 | ₪0 | ₪206,857 | ₪0 | ₪206,857 | 2.44 | 8.99 | 5.549 | 4.403 | 4.403 | 0.5100 | 12.75% | ₪168,902 | ₪0 | ₪0 | ₪3,023 | ₪3,038 | ₪0 | ₪0 | ₪209,895 | ₪209,895 | ₪0 | ₪0 | 0.0% | ₪81,626 | ₪0 | ₪0 | ₪81,626 | 8.17% | ₪375,508 | -₪104,177 | ₪4,974,368 | ₪13,968,755 | ₪13,828,420 | ₪0 | ₪175,344 | ₪0 | ₪175,344 | 2.44 | 8.99 | 5.411 | 4.246 | 4.246 | 0.5275 | 13.19% | ₪0 | ₪0 | ||||||||||||||||||||||||||
50 | 46 | 0.00% | ₪0 | ₪0 | ₪4,773,228 | ₪15,087,143 | ₪15,125,012 | ₪0 | ₪0 | ₪0 | ₪0 | 2.49 | 16.94 | 2.487 | 1.000 | 2.487 | 0.8532 | 21.33% | ₪0 | ₪0 | ₪0 | ₪45 | ₪45 | ₪0 | ₪57 | ₪191,153 | ₪0 | ₪0 | ₪0 | 0.0% | ₪93,301 | ₪12 | ₪0 | ₪93,313 | 19.76% | ₪943,428 | ₪558,624 | ₪5,716,656 | ₪16,476,224 | ₪16,271,834 | ₪0 | ₪220,058 | ₪0 | ₪220,058 | 2.49 | 9.43 | 5.847 | 4.652 | 4.652 | 0.5069 | 12.67% | ₪198,212 | ₪0 | ₪0 | ₪3,083 | ₪3,099 | ₪0 | ₪0 | ₪223,157 | ₪223,157 | ₪0 | ₪0 | 0.0% | ₪86,783 | ₪0 | ₪0 | ₪86,783 | 8.46% | ₪403,976 | -₪108,985 | ₪5,177,204 | ₪14,816,139 | ₪14,667,193 | ₪0 | ₪186,079 | ₪0 | ₪186,079 | 2.49 | 9.43 | 5.701 | 4.487 | 4.487 | 0.5244 | 13.11% | ₪0 | ₪0 | ||||||||||||||||||||||||||
51 | 47 | 0.00% | ₪0 | ₪0 | ₪4,954,591 | ₪16,004,102 | ₪16,044,271 | ₪0 | ₪0 | ₪0 | ₪0 | 2.54 | 18.01 | 2.536 | 1.000 | 2.536 | 0.8592 | 21.48% | ₪0 | ₪0 | ₪0 | ₪46 | ₪46 | ₪0 | ₪58 | ₪202,771 | ₪0 | ₪0 | ₪0 | 0.0% | ₪98,972 | ₪12 | ₪0 | ₪98,984 | 20.22% | ₪1,001,669 | ₪596,675 | ₪5,956,260 | ₪17,517,475 | ₪17,300,036 | ₪0 | ₪234,097 | ₪0 | ₪234,097 | 2.54 | 9.91 | 6.161 | 4.915 | 4.915 | 0.5039 | 12.60% | ₪233,177 | ₪0 | ₪0 | ₪3,145 | ₪3,161 | ₪0 | ₪0 | ₪237,258 | ₪237,258 | ₪0 | ₪0 | 0.0% | ₪92,267 | ₪0 | ₪0 | ₪92,267 | 8.75% | ₪433,765 | -₪113,973 | ₪5,388,356 | ₪15,715,028 | ₪15,556,945 | ₪0 | ₪197,469 | ₪0 | ₪197,469 | 2.54 | 9.91 | 6.007 | 4.741 | 4.741 | 0.5214 | 13.03% | ₪0 | ₪0 | ||||||||||||||||||||||||||
52 | 48 | 0.00% | ₪0 | ₪0 | ₪5,143,228 | ₪16,976,795 | ₪17,019,403 | ₪0 | ₪0 | ₪0 | ₪0 | 2.59 | 19.15 | 2.587 | 1.000 | 2.587 | 0.8649 | 21.62% | ₪0 | ₪0 | ₪0 | ₪47 | ₪47 | ₪0 | ₪59 | ₪215,095 | ₪0 | ₪0 | ₪0 | 0.0% | ₪104,987 | ₪13 | ₪0 | ₪105,000 | 20.64% | ₪1,061,605 | ₪636,964 | ₪6,204,833 | ₪18,624,666 | ₪18,393,349 | ₪0 | ₪249,028 | ₪0 | ₪249,028 | 2.59 | 10.40 | 6.492 | 5.192 | 5.192 | 0.5008 | 12.52% | ₪274,888 | ₪0 | ₪0 | ₪3,208 | ₪3,224 | ₪0 | ₪0 | ₪252,252 | ₪252,252 | ₪0 | ₪0 | 0.0% | ₪98,098 | ₪0 | ₪0 | ₪98,098 | 9.04% | ₪464,913 | -₪119,146 | ₪5,608,141 | ₪16,668,557 | ₪16,500,780 | ₪0 | ₪209,553 | ₪0 | ₪209,553 | 2.59 | 10.40 | 6.330 | 5.010 | 5.010 | 0.5183 | 12.96% | ₪0 | ₪0 | ||||||||||||||||||||||||||
53 | 49 | 0.00% | ₪0 | ₪0 | ₪5,339,432 | ₪18,008,608 | ₪18,053,803 | ₪0 | ₪0 | ₪0 | ₪0 | 2.64 | 20.37 | 2.639 | 1.000 | 2.639 | 0.8704 | 21.76% | ₪0 | ₪0 | ₪0 | ₪47 | ₪47 | ₪0 | ₪61 | ₪228,168 | ₪0 | ₪0 | ₪0 | 0.0% | ₪111,368 | ₪13 | ₪0 | ₪111,381 | 21.03% | ₪1,122,996 | ₪679,612 | ₪6,462,428 | ₪19,801,976 | ₪19,555,899 | ₪0 | ₪264,907 | ₪0 | ₪264,907 | 2.64 | 10.92 | 6.842 | 5.485 | 5.485 | 0.4978 | 12.45% | ₪324,876 | ₪0 | ₪0 | ₪3,272 | ₪3,289 | ₪0 | ₪0 | ₪268,195 | ₪268,195 | ₪0 | ₪0 | 0.0% | ₪104,298 | ₪0 | ₪0 | ₪104,298 | 9.32% | ₪497,459 | -₪124,511 | ₪5,836,890 | ₪17,680,047 | ₪17,501,984 | ₪0 | ₪222,373 | ₪0 | ₪222,373 | 2.64 | 10.92 | 6.671 | 5.294 | 5.294 | 0.5153 | 12.88% | ₪0 | ₪0 | ||||||||||||||||||||||||||
54 | 50 | 0.00% | ₪0 | ₪0 | ₪5,543,503 | ₪19,103,134 | ₪19,151,074 | ₪0 | ₪0 | ₪0 | ₪0 | 2.69 | 21.66 | 2.692 | 1.000 | 2.692 | 0.8757 | 21.89% | ₪0 | ₪0 | ₪0 | ₪48 | ₪48 | ₪0 | ₪62 | ₪242,036 | ₪0 | ₪0 | ₪0 | 0.0% | ₪118,136 | ₪14 | ₪0 | ₪118,150 | 21.39% | ₪1,185,586 | ₪724,745 | ₪6,729,090 | ₪21,053,849 | ₪20,792,075 | ₪0 | ₪281,794 | ₪0 | ₪281,794 | 2.69 | 11.47 | 7.209 | 5.793 | 5.793 | 0.4949 | 12.37% | ₪384,858 | ₪0 | ₪0 | ₪3,338 | ₪3,354 | ₪0 | ₪0 | ₪285,148 | ₪285,148 | ₪0 | ₪0 | 0.0% | ₪110,891 | ₪0 | ₪0 | ₪110,891 | 9.59% | ₪531,445 | -₪130,075 | ₪6,074,948 | ₪18,753,025 | ₪18,564,049 | ₪0 | ₪235,976 | ₪0 | ₪235,976 | 2.69 | 11.47 | 7.030 | 5.593 | 5.593 | 0.5123 | 12.81% | ₪0 | ₪0 | ||||||||||||||||||||||||||
55 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
56 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
57 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
58 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
59 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
60 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
61 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
62 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
63 | Specific Params | Specific Params | Specific Params | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
64 | Expense ratio | 0.250% | Expense ratio | 0.095% | Expense ratio | 0.250% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
65 | minimum T. cost | ₪3 | minimum T. cost | ₪160 | minimum T. cost | ₪120 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
66 | Life Insurance (1-yes, 0-no) | 0 | Life Insurance (1-yes, 0-no) | 0 | Life Insurance (1-yes, 0-no) | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
67 | Inheritance tax risk | 0 | Inheritance tax risk | 1 | Inheritance tax risk | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
68 | Real Tax (1-yes, 0-no) | 1 | Real Tax (1-yes, 0-no) | 0 | Real Tax (1-yes, 0-no) | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
69 | Bank Transfer Fee | ₪0 | Bank Transfer Fee | ₪280 | Bank Transfer Fee | ₪280 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
70 | currency convertion fee | 0.00% | currency convertion fee | 0.50% | currency convertion fee | 0.50% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
71 | Divd' distibution (1-yes, 0-no) | 0 | Divd' distibution (1-yes, 0-no) | 1 | Divd' distibution (1-yes, 0-no) | 1 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
72 | Transaction fees | ₪18 | Transaction fees | ₪960 | Transaction fees | ₪720 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
73 | Deferred Tax Account | 0 | Deferred Tax Account | 0 | Deferred Tax Account | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
74 | IL Capital Gain Tax | 1 | IL Capital Gain Tax | 1 | IL Capital Gain Tax | 1 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
75 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
76 | Div Taxation | Div Taxation | Div Taxation | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
77 | Origin countries | 4% | Origin countries | 4% | Origin countries | 10% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
78 | Registered country (US/Ireland) | 30% | Registered country (US/Ireland) | 25% | Registered country (US/Ireland) | 0% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
79 | Israel | 0% | Israel | 0% | Israel | 25% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
80 | Total | 33% | Total | 28% | Total | 33% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
81 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
82 | Price growth value: | 6.34% | Price growth value: | 5.00% | Price growth value: | 5.00% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
83 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
84 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
85 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
86 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
87 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
88 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
89 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
90 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
91 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
92 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
93 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
94 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
95 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
96 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
97 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
98 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
99 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
100 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||