{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["מחשבון הלוואות"],"not_rendered":{"defined_names":22},"read":"whole","date_system":"1900"}

{"sheet":"מחשבון הלוואות","index":0,"n_rows":375,"n_cols":8,"rows_kept":375,"merged":[[0,2,0,7]]}
[null,null,"מחשבון הלוואות פשוט"]
[]
[{"$nulls":4},"הזן ערכים"]
[null,null,"סכום ההלוואה"]
[null,null,"שער ריבית שנתית"]
[null,null,"תקופת ההלוואה בשנים"]
[null,null,"תאריך תחילת ההלוואה"]
[]
[null,null,"תשלום חודשי",null,{"$f":"IF(Values_Entered,Monthly_Payment,\"\")","v":""}]
[null,null,"מספר תשלומים",null,{"$f":"IF(Values_Entered,Loan_Years*12,\"\")","v":""}]
[null,null,"סך ריבית",null,{"$f":"IF(Values_Entered,Total_Cost-Loan_Amount,\"\")","v":""}]
[null,null,"עלות כוללת של ההלוואה",null,{"$f":"IF(Values_Entered,Monthly_Payment*Number_of_Payments,\"\")","v":""}]
[]
[]
[null,"מס'","תאריך תשלום","תחילת המאזן","תשלום","קבוע","ריבית","סיום המאזן"]
[null,{"$f":"IF(Loan_Not_Paid*Values_Entered,Payment_Number,\"\")","v":""},{"$f":"IF(Loan_Not_Paid*Values_Entered,Payment_Date,\"\")","v":""},{"$f":"IF(Loan_Not_Paid*Values_Entered,Beginning_Balance,\"\")","v":""},{"$f":"IF(Loan_Not_Paid*Values_Entered,Monthly_Payment,\"\")","v":""},{"$f":"IF(Loan_Not_Paid*Values_Entered,Principal,\"\")","v":""},{"$f":"IF(Loan_Not_Paid*Values_Entered,Interest,\"\")","v":""},{"$f":"IF(Loan_Not_Paid*Values_Entered,Ending_Balance,\"\")","v":""}]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,{"$f":"IF(Loan_Not_Paid*Values_Entered,Payment_Number,\"\")","v":""},{"$f":"IF(Loan_Not_Paid*Values_Entered,Payment_Date,\"\")","v":""},{"$f":"IF(Loan_Not_Paid*Values_Entered,Beginning_Balance,\"\")","v":""},{"$f":"IF(Loan_Not_Paid*Values_Entered,Monthly_Payment,\"\")","v":""},{"$f":"IF(Loan_Not_Paid*Values_Entered,Principal,\"\")","v":""},{"$f":"IF(Loan_Not_Paid*Values_Entered,Interest,\"\")","v":""},{"$f":"IF(Loan_Not_Paid*Values_Entered,Ending_Balance,\"\")","v":""}]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,{"$f":"IF(Loan_Not_Paid*Values_Entered,Payment_Number,\"\")","v":""},{"$f":"IF(Loan_Not_Paid*Values_Entered,Payment_Date,\"\")","v":""},{"$f":"IF(Loan_Not_Paid*Values_Entered,Beginning_Balance,\"\")","v":""},{"$f":"IF(Loan_Not_Paid*Values_Entered,Monthly_Payment,\"\")","v":""},{"$f":"IF(Loan_Not_Paid*Values_Entered,Principal,\"\")","v":""},{"$f":"IF(Loan_Not_Paid*Values_Entered,Interest,\"\")","v":""},{"$f":"IF(Loan_Not_Paid*Values_Entered,Ending_Balance,\"\")","v":""}]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,{"$f":"IF(Loan_Not_Paid*Values_Entered,Payment_Number,\"\")","v":""},{"$f":"IF(Loan_Not_Paid*Values_Entered,Payment_Date,\"\")","v":""},{"$f":"IF(Loan_Not_Paid*Values_Entered,Beginning_Balance,\"\")","v":""},{"$f":"IF(Loan_Not_Paid*Values_Entered,Monthly_Payment,\"\")","v":""},{"$f":"IF(Loan_Not_Paid*Values_Entered,Principal,\"\")","v":""},{"$f":"IF(Loan_Not_Paid*Values_Entered,Interest,\"\")","v":""},{"$f":"IF(Loan_Not_Paid*Values_Entered,Ending_Balance,\"\")","v":""}]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,{"$f":"IF(Loan_Not_Paid*Values_Entered,Payment_Number,\"\")","v":""},{"$f":"IF(Loan_Not_Paid*Values_Entered,Payment_Date,\"\")","v":""},{"$f":"IF(Loan_Not_Paid*Values_Entered,Beginning_Balance,\"\")","v":""},{"$f":"IF(Loan_Not_Paid*Values_Entered,Monthly_Payment,\"\")","v":""},{"$f":"IF(Loan_Not_Paid*Values_Entered,Principal,\"\")","v":""},{"$f":"IF(Loan_Not_Paid*Values_Entered,Interest,\"\")","v":""},{"$f":"IF(Loan_Not_Paid*Values_Entered,Ending_Balance,\"\")","v":""}]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,{"$f":"IF(Loan_Not_Paid*Values_Entered,Payment_Number,\"\")","v":""},{"$f":"IF(Loan_Not_Paid*Values_Entered,Payment_Date,\"\")","v":""},{"$f":"IF(Loan_Not_Paid*Values_Entered,Beginning_Balance,\"\")","v":""},{"$f":"IF(Loan_Not_Paid*Values_Entered,Monthly_Payment,\"\")","v":""},{"$f":"IF(Loan_Not_Paid*Values_Entered,Principal,\"\")","v":""},{"$f":"IF(Loan_Not_Paid*Values_Entered,Interest,\"\")","v":""},{"$f":"IF(Loan_Not_Paid*Values_Entered,Ending_Balance,\"\")","v":""}]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]
[null,"","","","","","",""]