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

{"sheet":"הכנסה שנתית","index":0,"n_rows":247,"n_cols":8,"rows_kept":247}
["השקעה של הכנסה שנתית"]
["ערך נוכחי",{"v":10000,"d":"10,000.00"},null,"ערך לאחר 7 שנים",{"$f":"D91","v":{"v":14429.627004010901,"d":"₪14,430"}}]
["שער ריבית",{"v":0.0525,"d":"5.25%"},null,"תשלום חודשי לאחר 7 שנים",{"$f":"C91","v":{"v":62.85462914005993,"d":"₪63"}}]
["תקופה (בשנים)",20,null,"ערך לאחר 20 שנה",{"$f":"F247","v":{"v":28511.140205640713,"d":"₪28,511"}}]
["תוספת מדי חודש (ריבית שמושקעת מחדש)",{"v":1,"d":"100.0%"},null,"תשלום חודשי לאחר 20 שנה",{"$f":"C247","v":{"v":124.19289448630055,"d":"₪124"}}]
[]
["חודש","יתרה","ריבית שהרווחת","ריבית + יתרה","סכום ששולם למשקיע","יתרה חדשה"]
[1,{"$f":"$B$2","v":{"v":10000,"d":"10,000.00"}},{"$f":"-IPMT($B$3/12,1,$B$4*12,B8)","v":{"v":43.74999999999999,"d":"43.75"}},{"$f":"SUM(B8:C8)","v":{"v":10043.75,"d":"10,043.75"}},{"$f":"C8-(C8*$B$5)","v":{"v":0,"d":"0.00"}},{"$f":"D8-E8","v":{"v":10043.75,"d":"10,043.75"}}]
[2,{"$f":"F8","v":{"v":10043.75,"d":"10,043.75"}},{"v":43.94140624999999,"d":"43.94"},{"v":10087.69140625,"d":"10,087.69"},{"v":0,"d":"0.00"},{"v":10087.69140625,"d":"10,087.69"}]
[3,{"v":10087.69140625,"d":"10,087.69"},{"v":44.13364990234375,"d":"44.13"},{"v":10131.825056152344,"d":"10,131.83"},{"v":0,"d":"0.00"},{"v":10131.825056152344,"d":"10,131.83"}]
[4,{"v":10131.825056152344,"d":"10,131.83"},{"v":44.3267346206665,"d":"44.33"},{"v":10176.15179077301,"d":"10,176.15"},{"v":0,"d":"0.00"},{"v":10176.15179077301,"d":"10,176.15"}]
[5,{"v":10176.15179077301,"d":"10,176.15"},{"v":44.52066408463192,"d":"44.52"},{"v":10220.672454857642,"d":"10,220.67"},{"v":0,"d":"0.00"},{"v":10220.672454857642,"d":"10,220.67"}]
[6,{"v":10220.672454857642,"d":"10,220.67"},{"v":44.71544199000218,"d":"44.72"},{"v":10265.387896847644,"d":"10,265.39"},{"v":0,"d":"0.00"},{"v":10265.387896847644,"d":"10,265.39"}]
[7,{"v":10265.387896847644,"d":"10,265.39"},{"v":44.911072048708434,"d":"44.91"},{"v":10310.298968896352,"d":"10,310.30"},{"v":0,"d":"0.00"},{"v":10310.298968896352,"d":"10,310.30"}]
[8,{"v":10310.298968896352,"d":"10,310.30"},{"v":45.107557988921535,"d":"45.11"},{"v":10355.406526885274,"d":"10,355.41"},{"v":0,"d":"0.00"},{"v":10355.406526885274,"d":"10,355.41"}]
[9,{"v":10355.406526885274,"d":"10,355.41"},{"v":45.30490355512307,"d":"45.30"},{"v":10400.711430440397,"d":"10,400.71"},{"v":0,"d":"0.00"},{"v":10400.711430440397,"d":"10,400.71"}]
[10,{"v":10400.711430440397,"d":"10,400.71"},{"v":45.503112508176734,"d":"45.50"},{"v":10446.214542948574,"d":"10,446.21"},{"v":0,"d":"0.00"},{"v":10446.214542948574,"d":"10,446.21"}]
[11,{"v":10446.214542948574,"d":"10,446.21"},{"v":45.702188625400005,"d":"45.70"},{"v":10491.916731573974,"d":"10,491.92"},{"v":0,"d":"0.00"},{"v":10491.916731573974,"d":"10,491.92"}]
[12,{"v":10491.916731573974,"d":"10,491.92"},{"v":45.90213570063613,"d":"45.90"},{"v":10537.818867274611,"d":"10,537.82"},{"v":0,"d":"0.00"},{"v":10537.818867274611,"d":"10,537.82"}]
[13,{"v":10537.818867274611,"d":"10,537.82"},{"v":46.102957544326415,"d":"46.10"},{"v":10583.921824818937,"d":"10,583.92"},{"v":0,"d":"0.00"},{"v":10583.921824818937,"d":"10,583.92"}]
[14,{"v":10583.921824818937,"d":"10,583.92"},{"v":46.30465798358284,"d":"46.30"},{"v":10630.22648280252,"d":"10,630.23"},{"v":0,"d":"0.00"},{"v":10630.22648280252,"d":"10,630.23"}]
[15,{"v":10630.22648280252,"d":"10,630.23"},{"v":46.50724086226102,"d":"46.51"},{"v":10676.733723664782,"d":"10,676.73"},{"v":0,"d":"0.00"},{"v":10676.733723664782,"d":"10,676.73"}]
[16,{"v":10676.733723664782,"d":"10,676.73"},{"v":46.710710041033416,"d":"46.71"},{"v":10723.444433705816,"d":"10,723.44"},{"v":0,"d":"0.00"},{"v":10723.444433705816,"d":"10,723.44"}]
[17,{"v":10723.444433705816,"d":"10,723.44"},{"v":46.915069397462936,"d":"46.92"},{"v":10770.359503103278,"d":"10,770.36"},{"v":0,"d":"0.00"},{"v":10770.359503103278,"d":"10,770.36"}]
[18,{"v":10770.359503103278,"d":"10,770.36"},{"v":47.12032282607683,"d":"47.12"},{"v":10817.479825929355,"d":"10,817.48"},{"v":0,"d":"0.00"},{"v":10817.479825929355,"d":"10,817.48"}]
[19,{"v":10817.479825929355,"d":"10,817.48"},{"v":47.32647423844092,"d":"47.33"},{"v":10864.806300167797,"d":"10,864.81"},{"v":0,"d":"0.00"},{"v":10864.806300167797,"d":"10,864.81"}]
[20,{"v":10864.806300167797,"d":"10,864.81"},{"v":47.533527563234095,"d":"47.53"},{"v":10912.33982773103,"d":"10,912.34"},{"v":0,"d":"0.00"},{"v":10912.33982773103,"d":"10,912.34"}]
[21,{"v":10912.33982773103,"d":"10,912.34"},{"v":47.741486746323254,"d":"47.74"},{"v":10960.081314477353,"d":"10,960.08"},{"v":0,"d":"0.00"},{"v":10960.081314477353,"d":"10,960.08"}]
[22,{"v":10960.081314477353,"d":"10,960.08"},{"v":47.950355750838405,"d":"47.95"},{"v":11008.03167022819,"d":"11,008.03"},{"v":0,"d":"0.00"},{"v":11008.03167022819,"d":"11,008.03"}]
[23,{"v":11008.03167022819,"d":"11,008.03"},{"v":48.16013855724833,"d":"48.16"},{"v":11056.19180878544,"d":"11,056.19"},{"v":0,"d":"0.00"},{"v":11056.19180878544,"d":"11,056.19"}]
[24,{"v":11056.19180878544,"d":"11,056.19"},{"v":48.370839163436294,"d":"48.37"},{"v":11104.562647948875,"d":"11,104.56"},{"v":0,"d":"0.00"},{"v":11104.562647948875,"d":"11,104.56"}]
[25,{"v":11104.562647948875,"d":"11,104.56"},{"v":48.58246158477633,"d":"48.58"},{"v":11153.14510953365,"d":"11,153.15"},{"v":0,"d":"0.00"},{"v":11153.14510953365,"d":"11,153.15"}]
[26,{"v":11153.14510953365,"d":"11,153.15"},{"v":48.79500985420972,"d":"48.80"},{"v":11201.94011938786,"d":"11,201.94"},{"v":0,"d":"0.00"},{"v":11201.94011938786,"d":"11,201.94"}]
[27,{"v":11201.94011938786,"d":"11,201.94"},{"v":49.00848802232188,"d":"49.01"},{"v":11250.948607410182,"d":"11,250.95"},{"v":0,"d":"0.00"},{"v":11250.948607410182,"d":"11,250.95"}]
[28,{"v":11250.948607410182,"d":"11,250.95"},{"v":49.222900157419545,"d":"49.22"},{"v":11300.171507567602,"d":"11,300.17"},{"v":0,"d":"0.00"},{"v":11300.171507567602,"d":"11,300.17"}]
[29,{"v":11300.171507567602,"d":"11,300.17"},{"v":49.438250345608246,"d":"49.44"},{"v":11349.609757913211,"d":"11,349.61"},{"v":0,"d":"0.00"},{"v":11349.609757913211,"d":"11,349.61"}]
[30,{"v":11349.609757913211,"d":"11,349.61"},{"v":49.654542690870294,"d":"49.65"},{"v":11399.264300604082,"d":"11,399.26"},{"v":0,"d":"0.00"},{"v":11399.264300604082,"d":"11,399.26"}]
[31,{"v":11399.264300604082,"d":"11,399.26"},{"v":49.87178131514286,"d":"49.87"},{"v":11449.136081919225,"d":"11,449.14"},{"v":0,"d":"0.00"},{"v":11449.136081919225,"d":"11,449.14"}]
[32,{"v":11449.136081919225,"d":"11,449.14"},{"v":50.089970358396606,"d":"50.09"},{"v":11499.226052277621,"d":"11,499.23"},{"v":0,"d":"0.00"},{"v":11499.226052277621,"d":"11,499.23"}]
[33,{"v":11499.226052277621,"d":"11,499.23"},{"v":50.30911397871459,"d":"50.31"},{"v":11549.535166256335,"d":"11,549.54"},{"v":0,"d":"0.00"},{"v":11549.535166256335,"d":"11,549.54"}]
[34,{"v":11549.535166256335,"d":"11,549.54"},{"v":50.52921635237146,"d":"50.53"},{"v":11600.064382608707,"d":"11,600.06"},{"v":0,"d":"0.00"},{"v":11600.064382608707,"d":"11,600.06"}]
[35,{"v":11600.064382608707,"d":"11,600.06"},{"v":50.750281673913086,"d":"50.75"},{"v":11650.81466428262,"d":"11,650.81"},{"v":0,"d":"0.00"},{"v":11650.81466428262,"d":"11,650.81"}]
[36,{"v":11650.81466428262,"d":"11,650.81"},{"v":50.97231415623646,"d":"50.97"},{"v":11701.786978438857,"d":"11,701.79"},{"v":0,"d":"0.00"},{"v":11701.786978438857,"d":"11,701.79"}]
[37,{"v":11701.786978438857,"d":"11,701.79"},{"v":51.19531803067,"d":"51.20"},{"v":11752.982296469527,"d":"11,752.98"},{"v":0,"d":"0.00"},{"v":11752.982296469527,"d":"11,752.98"}]
[38,{"v":11752.982296469527,"d":"11,752.98"},{"v":51.41929754705417,"d":"51.42"},{"v":11804.401594016581,"d":"11,804.40"},{"v":0,"d":"0.00"},{"v":11804.401594016581,"d":"11,804.40"}]
[39,{"v":11804.401594016581,"d":"11,804.40"},{"v":51.644256973822536,"d":"51.64"},{"v":11856.045850990404,"d":"11,856.05"},{"v":0,"d":"0.00"},{"v":11856.045850990404,"d":"11,856.05"}]
[40,{"v":11856.045850990404,"d":"11,856.05"},{"v":51.87020059808301,"d":"51.87"},{"v":11907.916051588487,"d":"11,907.92"},{"v":0,"d":"0.00"},{"v":11907.916051588487,"d":"11,907.92"}]
[41,{"v":11907.916051588487,"d":"11,907.92"},{"v":52.09713272569962,"d":"52.10"},{"v":11960.013184314186,"d":"11,960.01"},{"v":0,"d":"0.00"},{"v":11960.013184314186,"d":"11,960.01"}]
[42,{"v":11960.013184314186,"d":"11,960.01"},{"v":52.32505768137456,"d":"52.33"},{"v":12012.338241995561,"d":"12,012.34"},{"v":0,"d":"0.00"},{"v":12012.338241995561,"d":"12,012.34"}]
[43,{"v":12012.338241995561,"d":"12,012.34"},{"v":52.553979808730574,"d":"52.55"},{"v":12064.892221804292,"d":"12,064.89"},{"v":0,"d":"0.00"},{"v":12064.892221804292,"d":"12,064.89"}]
[44,{"v":12064.892221804292,"d":"12,064.89"},{"v":52.78390347039376,"d":"52.78"},{"v":12117.676125274686,"d":"12,117.68"},{"v":0,"d":"0.00"},{"v":12117.676125274686,"d":"12,117.68"}]
[45,{"v":12117.676125274686,"d":"12,117.68"},{"v":53.01483304807675,"d":"53.01"},{"v":12170.690958322763,"d":"12,170.69"},{"v":0,"d":"0.00"},{"v":12170.690958322763,"d":"12,170.69"}]
[46,{"v":12170.690958322763,"d":"12,170.69"},{"v":53.24677294266208,"d":"53.25"},{"v":12223.937731265425,"d":"12,223.94"},{"v":0,"d":"0.00"},{"v":12223.937731265425,"d":"12,223.94"}]
[47,{"v":12223.937731265425,"d":"12,223.94"},{"v":53.47972757428623,"d":"53.48"},{"v":12277.41745883971,"d":"12,277.42"},{"v":0,"d":"0.00"},{"v":12277.41745883971,"d":"12,277.42"}]
[48,{"v":12277.41745883971,"d":"12,277.42"},{"v":53.71370138242373,"d":"53.71"},{"v":12331.131160222134,"d":"12,331.13"},{"v":0,"d":"0.00"},{"v":12331.131160222134,"d":"12,331.13"}]
[49,{"v":12331.131160222134,"d":"12,331.13"},{"v":53.94869882597183,"d":"53.95"},{"v":12385.079859048106,"d":"12,385.08"},{"v":0,"d":"0.00"},{"v":12385.079859048106,"d":"12,385.08"}]
[50,{"v":12385.079859048106,"d":"12,385.08"},{"v":54.18472438333546,"d":"54.18"},{"v":12439.264583431443,"d":"12,439.26"},{"v":0,"d":"0.00"},{"v":12439.264583431443,"d":"12,439.26"}]
[51,{"v":12439.264583431443,"d":"12,439.26"},{"v":54.42178255251255,"d":"54.42"},{"v":12493.686365983955,"d":"12,493.69"},{"v":0,"d":"0.00"},{"v":12493.686365983955,"d":"12,493.69"}]
[52,{"v":12493.686365983955,"d":"12,493.69"},{"v":54.65987785117979,"d":"54.66"},{"v":12548.346243835134,"d":"12,548.35"},{"v":0,"d":"0.00"},{"v":12548.346243835134,"d":"12,548.35"}]
[53,{"v":12548.346243835134,"d":"12,548.35"},{"v":54.89901481677872,"d":"54.90"},{"v":12603.245258651914,"d":"12,603.25"},{"v":0,"d":"0.00"},{"v":12603.245258651914,"d":"12,603.25"}]
[54,{"v":12603.245258651914,"d":"12,603.25"},{"v":55.139198006602115,"d":"55.14"},{"v":12658.384456658516,"d":"12,658.38"},{"v":0,"d":"0.00"},{"v":12658.384456658516,"d":"12,658.38"}]
[55,{"v":12658.384456658516,"d":"12,658.38"},{"v":55.380431997881004,"d":"55.38"},{"v":12713.764888656397,"d":"12,713.76"},{"v":0,"d":"0.00"},{"v":12713.764888656397,"d":"12,713.76"}]
[56,{"v":12713.764888656397,"d":"12,713.76"},{"v":55.62272138787173,"d":"55.62"},{"v":12769.387610044269,"d":"12,769.39"},{"v":0,"d":"0.00"},{"v":12769.387610044269,"d":"12,769.39"}]
[57,{"v":12769.387610044269,"d":"12,769.39"},{"v":55.86607079394367,"d":"55.87"},{"v":12825.253680838212,"d":"12,825.25"},{"v":0,"d":"0.00"},{"v":12825.253680838212,"d":"12,825.25"}]
[58,{"v":12825.253680838212,"d":"12,825.25"},{"v":56.110484853667174,"d":"56.11"},{"v":12881.364165691879,"d":"12,881.36"},{"v":0,"d":"0.00"},{"v":12881.364165691879,"d":"12,881.36"}]
[59,{"v":12881.364165691879,"d":"12,881.36"},{"v":56.355968224901964,"d":"56.36"},{"v":12937.72013391678,"d":"12,937.72"},{"v":0,"d":"0.00"},{"v":12937.72013391678,"d":"12,937.72"}]
[60,{"v":12937.72013391678,"d":"12,937.72"},{"v":56.60252558588591,"d":"56.60"},{"v":12994.322659502666,"d":"12,994.32"},{"v":0,"d":"0.00"},{"v":12994.322659502666,"d":"12,994.32"}]
[61,{"v":12994.322659502666,"d":"12,994.32"},{"v":56.850161635324156,"d":"56.85"},{"v":13051.17282113799,"d":"13,051.17"},{"v":0,"d":"0.00"},{"v":13051.17282113799,"d":"13,051.17"}]
[62,{"v":13051.17282113799,"d":"13,051.17"},{"v":57.0988810924787,"d":"57.10"},{"v":13108.27170223047,"d":"13,108.27"},{"v":0,"d":"0.00"},{"v":13108.27170223047,"d":"13,108.27"}]
[63,{"v":13108.27170223047,"d":"13,108.27"},{"v":57.3486886972583,"d":"57.35"},{"v":13165.620390927728,"d":"13,165.62"},{"v":0,"d":"0.00"},{"v":13165.620390927728,"d":"13,165.62"}]
[64,{"v":13165.620390927728,"d":"13,165.62"},{"v":57.59958921030881,"d":"57.60"},{"v":13223.219980138037,"d":"13,223.22"},{"v":0,"d":"0.00"},{"v":13223.219980138037,"d":"13,223.22"}]
[65,{"v":13223.219980138037,"d":"13,223.22"},{"$f":"-IPMT($B$3/12,1,$B$4*12,B72)","v":{"v":57.85158741310391,"d":"57.85"}},{"$f":"SUM(B72:C72)","v":{"v":13281.071567551142,"d":"13,281.07"}},{"$f":"C72-(C72*$B$5)","v":{"v":0,"d":"0.00"}},{"$f":"D72-E72","v":{"v":13281.071567551142,"d":"13,281.07"}}]
[66,{"$f":"F72","v":{"v":13281.071567551142,"d":"13,281.07"}},{"v":58.10468810803624,"d":"58.10"},{"v":13339.176255659178,"d":"13,339.18"},{"v":0,"d":"0.00"},{"v":13339.176255659178,"d":"13,339.18"}]
[67,{"v":13339.176255659178,"d":"13,339.18"},{"v":58.358896118508895,"d":"58.36"},{"v":13397.535151777687,"d":"13,397.54"},{"v":0,"d":"0.00"},{"v":13397.535151777687,"d":"13,397.54"}]
[68,{"v":13397.535151777687,"d":"13,397.54"},{"v":58.614216289027375,"d":"58.61"},{"v":13456.149368066715,"d":"13,456.15"},{"v":0,"d":"0.00"},{"v":13456.149368066715,"d":"13,456.15"}]
[69,{"v":13456.149368066715,"d":"13,456.15"},{"v":58.870653485291875,"d":"58.87"},{"v":13515.020021552007,"d":"13,515.02"},{"v":0,"d":"0.00"},{"v":13515.020021552007,"d":"13,515.02"}]
[70,{"v":13515.020021552007,"d":"13,515.02"},{"v":59.128212594290034,"d":"59.13"},{"v":13574.148234146298,"d":"13,574.15"},{"v":0,"d":"0.00"},{"v":13574.148234146298,"d":"13,574.15"}]
[71,{"v":13574.148234146298,"d":"13,574.15"},{"v":59.386898524390055,"d":"59.39"},{"v":13633.535132670688,"d":"13,633.54"},{"v":0,"d":"0.00"},{"v":13633.535132670688,"d":"13,633.54"}]
[72,{"v":13633.535132670688,"d":"13,633.54"},{"v":59.64671620543425,"d":"59.65"},{"v":13693.181848876122,"d":"13,693.18"},{"v":0,"d":"0.00"},{"v":13693.181848876122,"d":"13,693.18"}]
[73,{"v":13693.181848876122,"d":"13,693.18"},{"v":59.90767058883303,"d":"59.91"},{"v":13753.089519464955,"d":"13,753.09"},{"v":0,"d":"0.00"},{"v":13753.089519464955,"d":"13,753.09"}]
[74,{"v":13753.089519464955,"d":"13,753.09"},{"v":60.16976664765917,"d":"60.17"},{"v":13813.259286112614,"d":"13,813.26"},{"v":0,"d":"0.00"},{"v":13813.259286112614,"d":"13,813.26"}]
[75,{"v":13813.259286112614,"d":"13,813.26"},{"v":60.43300937674268,"d":"60.43"},{"v":13873.692295489356,"d":"13,873.69"},{"v":0,"d":"0.00"},{"v":13873.692295489356,"d":"13,873.69"}]
[76,{"v":13873.692295489356,"d":"13,873.69"},{"v":60.697403792765925,"d":"60.70"},{"v":13934.389699282123,"d":"13,934.39"},{"v":0,"d":"0.00"},{"v":13934.389699282123,"d":"13,934.39"}]
[77,{"v":13934.389699282123,"d":"13,934.39"},{"v":60.96295493435929,"d":"60.96"},{"v":13995.352654216482,"d":"13,995.35"},{"v":0,"d":"0.00"},{"v":13995.352654216482,"d":"13,995.35"}]
[78,{"v":13995.352654216482,"d":"13,995.35"},{"v":61.2296678621971,"d":"61.23"},{"v":14056.582322078679,"d":"14,056.58"},{"v":0,"d":"0.00"},{"v":14056.582322078679,"d":"14,056.58"}]
[79,{"v":14056.582322078679,"d":"14,056.58"},{"v":61.497547659094224,"d":"61.50"},{"v":14118.079869737772,"d":"14,118.08"},{"v":0,"d":"0.00"},{"v":14118.079869737772,"d":"14,118.08"}]
[80,{"v":14118.079869737772,"d":"14,118.08"},{"v":61.766599430102744,"d":"61.77"},{"v":14179.846469167875,"d":"14,179.85"},{"v":0,"d":"0.00"},{"v":14179.846469167875,"d":"14,179.85"}]
[81,{"v":14179.846469167875,"d":"14,179.85"},{"v":62.03682830260944,"d":"62.04"},{"v":14241.883297470484,"d":"14,241.88"},{"v":0,"d":"0.00"},{"v":14241.883297470484,"d":"14,241.88"}]
[82,{"v":14241.883297470484,"d":"14,241.88"},{"v":62.30823942643337,"d":"62.31"},{"v":14304.191536896917,"d":"14,304.19"},{"v":0,"d":"0.00"},{"v":14304.191536896917,"d":"14,304.19"}]
[83,{"v":14304.191536896917,"d":"14,304.19"},{"v":62.580837973924005,"d":"62.58"},{"v":14366.772374870841,"d":"14,366.77"},{"v":0,"d":"0.00"},{"v":14366.772374870841,"d":"14,366.77"}]
[84,{"v":14366.772374870841,"d":"14,366.77"},{"v":62.85462914005993,"d":"62.85"},{"v":14429.627004010901,"d":"14,429.63"},{"v":0,"d":"0.00"},{"v":14429.627004010901,"d":"14,429.63"},null,"<--84 חודשים - 7 שנים."]
[85,{"v":14429.627004010901,"d":"14,429.63"},{"v":63.129618142547685,"d":"63.13"},{"v":14492.756622153449,"d":"14,492.76"},{"v":0,"d":"0.00"},{"v":14492.756622153449,"d":"14,492.76"}]
[86,{"v":14492.756622153449,"d":"14,492.76"},{"v":63.405810221921335,"d":"63.41"},{"v":14556.16243237537,"d":"14,556.16"},{"v":0,"d":"0.00"},{"v":14556.16243237537,"d":"14,556.16"}]
[87,{"v":14556.16243237537,"d":"14,556.16"},{"v":63.68321064164223,"d":"63.68"},{"v":14619.845643017012,"d":"14,619.85"},{"v":0,"d":"0.00"},{"v":14619.845643017012,"d":"14,619.85"}]
[88,{"v":14619.845643017012,"d":"14,619.85"},{"v":63.96182468819942,"d":"63.96"},{"v":14683.807467705212,"d":"14,683.81"},{"v":0,"d":"0.00"},{"v":14683.807467705212,"d":"14,683.81"}]
[89,{"v":14683.807467705212,"d":"14,683.81"},{"v":64.2416576712103,"d":"64.24"},{"v":14748.049125376423,"d":"14,748.05"},{"v":0,"d":"0.00"},{"v":14748.049125376423,"d":"14,748.05"}]
[90,{"v":14748.049125376423,"d":"14,748.05"},{"v":64.52271492352185,"d":"64.52"},{"v":14812.571840299945,"d":"14,812.57"},{"v":0,"d":"0.00"},{"v":14812.571840299945,"d":"14,812.57"}]
[91,{"v":14812.571840299945,"d":"14,812.57"},{"v":64.80500180131224,"d":"64.81"},{"v":14877.376842101257,"d":"14,877.38"},{"v":0,"d":"0.00"},{"v":14877.376842101257,"d":"14,877.38"}]
[92,{"v":14877.376842101257,"d":"14,877.38"},{"v":65.088523684193,"d":"65.09"},{"v":14942.46536578545,"d":"14,942.47"},{"v":0,"d":"0.00"},{"v":14942.46536578545,"d":"14,942.47"}]
[93,{"v":14942.46536578545,"d":"14,942.47"},{"v":65.37328597531133,"d":"65.37"},{"v":15007.838651760761,"d":"15,007.84"},{"v":0,"d":"0.00"},{"v":15007.838651760761,"d":"15,007.84"}]
[94,{"v":15007.838651760761,"d":"15,007.84"},{"v":65.65929410145333,"d":"65.66"},{"v":15073.497945862215,"d":"15,073.50"},{"v":0,"d":"0.00"},{"v":15073.497945862215,"d":"15,073.50"}]
[95,{"v":15073.497945862215,"d":"15,073.50"},{"v":65.9465535131472,"d":"65.95"},{"v":15139.444499375362,"d":"15,139.44"},{"v":0,"d":"0.00"},{"v":15139.444499375362,"d":"15,139.44"}]
[96,{"v":15139.444499375362,"d":"15,139.44"},{"v":66.23506968476721,"d":"66.24"},{"v":15205.67956906013,"d":"15,205.68"},{"v":0,"d":"0.00"},{"v":15205.67956906013,"d":"15,205.68"}]
[97,{"v":15205.67956906013,"d":"15,205.68"},{"v":66.52484811463806,"d":"66.52"},{"v":15272.204417174768,"d":"15,272.20"},{"v":0,"d":"0.00"},{"v":15272.204417174768,"d":"15,272.20"}]
[98,{"v":15272.204417174768,"d":"15,272.20"},{"v":66.8158943251396,"d":"66.82"},{"v":15339.020311499908,"d":"15,339.02"},{"v":0,"d":"0.00"},{"v":15339.020311499908,"d":"15,339.02"}]
[99,{"v":15339.020311499908,"d":"15,339.02"},{"v":67.1082138628121,"d":"67.11"},{"v":15406.12852536272,"d":"15,406.13"},{"v":0,"d":"0.00"},{"v":15406.12852536272,"d":"15,406.13"}]
[100,{"v":15406.12852536272,"d":"15,406.13"},{"v":67.40181229846188,"d":"67.40"},{"v":15473.530337661181,"d":"15,473.53"},{"v":0,"d":"0.00"},{"v":15473.530337661181,"d":"15,473.53"}]
[101,{"v":15473.530337661181,"d":"15,473.53"},{"v":67.69669522726765,"d":"67.70"},{"v":15541.227032888448,"d":"15,541.23"},{"v":0,"d":"0.00"},{"v":15541.227032888448,"d":"15,541.23"}]
[102,{"v":15541.227032888448,"d":"15,541.23"},{"v":67.99286826888695,"d":"67.99"},{"v":15609.219901157336,"d":"15,609.22"},{"v":0,"d":"0.00"},{"v":15609.219901157336,"d":"15,609.22"}]
[103,{"v":15609.219901157336,"d":"15,609.22"},{"v":68.29033706756334,"d":"68.29"},{"v":15677.510238224899,"d":"15,677.51"},{"v":0,"d":"0.00"},{"v":15677.510238224899,"d":"15,677.51"}]
[104,{"v":15677.510238224899,"d":"15,677.51"},{"v":68.58910729223392,"d":"68.59"},{"v":15746.099345517132,"d":"15,746.10"},{"v":0,"d":"0.00"},{"v":15746.099345517132,"d":"15,746.10"}]
[105,{"v":15746.099345517132,"d":"15,746.10"},{"v":68.88918463663745,"d":"68.89"},{"v":15814.988530153769,"d":"15,814.99"},{"v":0,"d":"0.00"},{"v":15814.988530153769,"d":"15,814.99"}]
[106,{"v":15814.988530153769,"d":"15,814.99"},{"v":69.19057481942274,"d":"69.19"},{"v":15884.179104973191,"d":"15,884.18"},{"v":0,"d":"0.00"},{"v":15884.179104973191,"d":"15,884.18"}]
[107,{"v":15884.179104973191,"d":"15,884.18"},{"v":69.49328358425771,"d":"69.49"},{"v":15953.672388557448,"d":"15,953.67"},{"v":0,"d":"0.00"},{"v":15953.672388557448,"d":"15,953.67"}]
[108,{"v":15953.672388557448,"d":"15,953.67"},{"v":69.79731669993883,"d":"69.80"},{"v":16023.469705257387,"d":"16,023.47"},{"v":0,"d":"0.00"},{"v":16023.469705257387,"d":"16,023.47"}]
[109,{"v":16023.469705257387,"d":"16,023.47"},{"v":70.10267996050106,"d":"70.10"},{"v":16093.572385217887,"d":"16,093.57"},{"v":0,"d":"0.00"},{"v":16093.572385217887,"d":"16,093.57"}]
[110,{"v":16093.572385217887,"d":"16,093.57"},{"v":70.40937918532825,"d":"70.41"},{"v":16163.981764403215,"d":"16,163.98"},{"v":0,"d":"0.00"},{"v":16163.981764403215,"d":"16,163.98"}]
[111,{"v":16163.981764403215,"d":"16,163.98"},{"v":70.71742021926406,"d":"70.72"},{"v":16234.69918462248,"d":"16,234.70"},{"v":0,"d":"0.00"},{"v":16234.69918462248,"d":"16,234.70"}]
[112,{"v":16234.69918462248,"d":"16,234.70"},{"v":71.02680893272334,"d":"71.03"},{"v":16305.725993555203,"d":"16,305.73"},{"v":0,"d":"0.00"},{"v":16305.725993555203,"d":"16,305.73"}]
[113,{"v":16305.725993555203,"d":"16,305.73"},{"v":71.337551221804,"d":"71.34"},{"v":16377.063544777007,"d":"16,377.06"},{"v":0,"d":"0.00"},{"v":16377.063544777007,"d":"16,377.06"}]
[114,{"v":16377.063544777007,"d":"16,377.06"},{"v":71.6496530083994,"d":"71.65"},{"v":16448.713197785408,"d":"16,448.71"},{"v":0,"d":"0.00"},{"v":16448.713197785408,"d":"16,448.71"}]
[115,{"v":16448.713197785408,"d":"16,448.71"},{"v":71.96312024031116,"d":"71.96"},{"v":16520.67631802572,"d":"16,520.68"},{"v":0,"d":"0.00"},{"v":16520.67631802572,"d":"16,520.68"}]
[116,{"v":16520.67631802572,"d":"16,520.68"},{"v":72.27795889136252,"d":"72.28"},{"v":16592.95427691708,"d":"16,592.95"},{"v":0,"d":"0.00"},{"v":16592.95427691708,"d":"16,592.95"}]
[117,{"v":16592.95427691708,"d":"16,592.95"},{"v":72.59417496151222,"d":"72.59"},{"v":16665.548451878592,"d":"16,665.55"},{"v":0,"d":"0.00"},{"v":16665.548451878592,"d":"16,665.55"}]
[118,{"v":16665.548451878592,"d":"16,665.55"},{"v":72.91177447696883,"d":"72.91"},{"v":16738.46022635556,"d":"16,738.46"},{"v":0,"d":"0.00"},{"v":16738.46022635556,"d":"16,738.46"}]
[119,{"v":16738.46022635556,"d":"16,738.46"},{"v":73.23076349030558,"d":"73.23"},{"v":16811.690989845865,"d":"16,811.69"},{"v":0,"d":"0.00"},{"v":16811.690989845865,"d":"16,811.69"}]
[120,{"v":16811.690989845865,"d":"16,811.69"},{"v":73.55114808057566,"d":"73.55"},{"v":16885.24213792644,"d":"16,885.24"},{"v":0,"d":"0.00"},{"v":16885.24213792644,"d":"16,885.24"},null,"<--120 חודשים - 10 שנים."]
[121,{"v":16885.24213792644,"d":"16,885.24"},{"v":73.87293435342818,"d":"73.87"},{"v":16959.11507227987,"d":"16,959.12"},{"v":0,"d":"0.00"},{"v":16959.11507227987,"d":"16,959.12"}]
[122,{"v":16959.11507227987,"d":"16,959.12"},{"v":74.19612844122443,"d":"74.20"},{"v":17033.311200721095,"d":"17,033.31"},{"v":0,"d":"0.00"},{"v":17033.311200721095,"d":"17,033.31"}]
[123,{"v":17033.311200721095,"d":"17,033.31"},{"v":74.52073650315478,"d":"74.52"},{"v":17107.83193722425,"d":"17,107.83"},{"v":0,"d":"0.00"},{"v":17107.83193722425,"d":"17,107.83"}]
[124,{"v":17107.83193722425,"d":"17,107.83"},{"v":74.8467647253561,"d":"74.85"},{"v":17182.678701949608,"d":"17,182.68"},{"v":0,"d":"0.00"},{"v":17182.678701949608,"d":"17,182.68"}]
[125,{"v":17182.678701949608,"d":"17,182.68"},{"v":75.17421932102953,"d":"75.17"},{"v":17257.852921270638,"d":"17,257.85"},{"v":0,"d":"0.00"},{"v":17257.852921270638,"d":"17,257.85"}]
[126,{"v":17257.852921270638,"d":"17,257.85"},{"v":75.50310653055904,"d":"75.50"},{"v":17333.356027801197,"d":"17,333.36"},{"v":0,"d":"0.00"},{"v":17333.356027801197,"d":"17,333.36"}]
[127,{"v":17333.356027801197,"d":"17,333.36"},{"v":75.83343262163024,"d":"75.83"},{"v":17409.18946042283,"d":"17,409.19"},{"v":0,"d":"0.00"},{"v":17409.18946042283,"d":"17,409.19"}]
[128,{"v":17409.18946042283,"d":"17,409.19"},{"v":76.16520388934987,"d":"76.17"},{"v":17485.35466431218,"d":"17,485.35"},{"v":0,"d":"0.00"},{"v":17485.35466431218,"d":"17,485.35"}]
[129,{"v":17485.35466431218,"d":"17,485.35"},{"$f":"-IPMT($B$3/12,1,$B$4*12,B136)","v":{"v":76.49842665636578,"d":"76.50"}},{"$f":"SUM(B136:C136)","v":{"v":17561.853090968547,"d":"17,561.85"}},{"$f":"C136-(C136*$B$5)","v":{"v":0,"d":"0.00"}},{"$f":"D136-E136","v":{"v":17561.853090968547,"d":"17,561.85"}}]
[130,{"$f":"F136","v":{"v":17561.853090968547,"d":"17,561.85"}},{"v":76.83310727298739,"d":"76.83"},{"v":17638.686198241536,"d":"17,638.69"},{"v":0,"d":"0.00"},{"v":17638.686198241536,"d":"17,638.69"}]
[131,{"v":17638.686198241536,"d":"17,638.69"},{"v":77.16925211730671,"d":"77.17"},{"v":17715.855450358842,"d":"17,715.86"},{"v":0,"d":"0.00"},{"v":17715.855450358842,"d":"17,715.86"}]
[132,{"v":17715.855450358842,"d":"17,715.86"},{"v":77.50686759531993,"d":"77.51"},{"v":17793.36231795416,"d":"17,793.36"},{"v":0,"d":"0.00"},{"v":17793.36231795416,"d":"17,793.36"}]
[133,{"v":17793.36231795416,"d":"17,793.36"},{"v":77.84596014104945,"d":"77.85"},{"v":17871.20827809521,"d":"17,871.21"},{"v":0,"d":"0.00"},{"v":17871.20827809521,"d":"17,871.21"}]
[134,{"v":17871.20827809521,"d":"17,871.21"},{"v":78.18653621666654,"d":"78.19"},{"v":17949.39481431188,"d":"17,949.39"},{"v":0,"d":"0.00"},{"v":17949.39481431188,"d":"17,949.39"}]
[135,{"v":17949.39481431188,"d":"17,949.39"},{"v":78.52860231261447,"d":"78.53"},{"v":18027.923416624493,"d":"18,027.92"},{"v":0,"d":"0.00"},{"v":18027.923416624493,"d":"18,027.92"}]
[136,{"v":18027.923416624493,"d":"18,027.92"},{"v":78.87216494773214,"d":"78.87"},{"v":18106.795581572227,"d":"18,106.80"},{"v":0,"d":"0.00"},{"v":18106.795581572227,"d":"18,106.80"}]
[137,{"v":18106.795581572227,"d":"18,106.80"},{"v":79.21723066937848,"d":"79.22"},{"v":18186.012812241606,"d":"18,186.01"},{"v":0,"d":"0.00"},{"v":18186.012812241606,"d":"18,186.01"}]
[138,{"v":18186.012812241606,"d":"18,186.01"},{"v":79.56380605355702,"d":"79.56"},{"v":18265.576618295163,"d":"18,265.58"},{"v":0,"d":"0.00"},{"v":18265.576618295163,"d":"18,265.58"}]
[139,{"v":18265.576618295163,"d":"18,265.58"},{"v":79.91189770504133,"d":"79.91"},{"v":18345.488516000205,"d":"18,345.49"},{"v":0,"d":"0.00"},{"v":18345.488516000205,"d":"18,345.49"}]
[140,{"v":18345.488516000205,"d":"18,345.49"},{"v":80.26151225750088,"d":"80.26"},{"v":18425.750028257706,"d":"18,425.75"},{"v":0,"d":"0.00"},{"v":18425.750028257706,"d":"18,425.75"}]
[141,{"v":18425.750028257706,"d":"18,425.75"},{"v":80.61265637362746,"d":"80.61"},{"v":18506.362684631335,"d":"18,506.36"},{"v":0,"d":"0.00"},{"v":18506.362684631335,"d":"18,506.36"}]
[142,{"v":18506.362684631335,"d":"18,506.36"},{"v":80.96533674526208,"d":"80.97"},{"v":18587.328021376597,"d":"18,587.33"},{"v":0,"d":"0.00"},{"v":18587.328021376597,"d":"18,587.33"}]
[143,{"v":18587.328021376597,"d":"18,587.33"},{"v":81.31956009352261,"d":"81.32"},{"v":18668.64758147012,"d":"18,668.65"},{"v":0,"d":"0.00"},{"v":18668.64758147012,"d":"18,668.65"}]
[144,{"v":18668.64758147012,"d":"18,668.65"},{"v":81.67533316893176,"d":"81.68"},{"v":18750.32291463905,"d":"18,750.32"},{"v":0,"d":"0.00"},{"v":18750.32291463905,"d":"18,750.32"}]
[145,{"v":18750.32291463905,"d":"18,750.32"},{"v":82.03266275154584,"d":"82.03"},{"v":18832.355577390597,"d":"18,832.36"},{"v":0,"d":"0.00"},{"v":18832.355577390597,"d":"18,832.36"}]
[146,{"v":18832.355577390597,"d":"18,832.36"},{"v":82.39155565108385,"d":"82.39"},{"v":18914.74713304168,"d":"18,914.75"},{"v":0,"d":"0.00"},{"v":18914.74713304168,"d":"18,914.75"}]
[147,{"v":18914.74713304168,"d":"18,914.75"},{"v":82.75201870705735,"d":"82.75"},{"v":18997.49915174874,"d":"18,997.50"},{"v":0,"d":"0.00"},{"v":18997.49915174874,"d":"18,997.50"}]
[148,{"v":18997.49915174874,"d":"18,997.50"},{"v":83.11405878890072,"d":"83.11"},{"v":19080.613210537642,"d":"19,080.61"},{"v":0,"d":"0.00"},{"v":19080.613210537642,"d":"19,080.61"}]
[149,{"v":19080.613210537642,"d":"19,080.61"},{"v":83.47768279610217,"d":"83.48"},{"v":19164.090893333745,"d":"19,164.09"},{"v":0,"d":"0.00"},{"v":19164.090893333745,"d":"19,164.09"}]
[150,{"v":19164.090893333745,"d":"19,164.09"},{"v":83.84289765833513,"d":"83.84"},{"v":19247.93379099208,"d":"19,247.93"},{"v":0,"d":"0.00"},{"v":19247.93379099208,"d":"19,247.93"}]
[151,{"v":19247.93379099208,"d":"19,247.93"},{"v":84.20971033559034,"d":"84.21"},{"v":19332.14350132767,"d":"19,332.14"},{"v":0,"d":"0.00"},{"v":19332.14350132767,"d":"19,332.14"}]
[152,{"v":19332.14350132767,"d":"19,332.14"},{"v":84.57812781830856,"d":"84.58"},{"v":19416.72162914598,"d":"19,416.72"},{"v":0,"d":"0.00"},{"v":19416.72162914598,"d":"19,416.72"}]
[153,{"v":19416.72162914598,"d":"19,416.72"},{"v":84.94815712751365,"d":"84.95"},{"v":19501.669786273495,"d":"19,501.67"},{"v":0,"d":"0.00"},{"v":19501.669786273495,"d":"19,501.67"}]
[154,{"v":19501.669786273495,"d":"19,501.67"},{"v":85.31980531494654,"d":"85.32"},{"v":19586.98959158844,"d":"19,586.99"},{"v":0,"d":"0.00"},{"v":19586.98959158844,"d":"19,586.99"}]
[155,{"v":19586.98959158844,"d":"19,586.99"},{"v":85.69307946319942,"d":"85.69"},{"v":19672.68267105164,"d":"19,672.68"},{"v":0,"d":"0.00"},{"v":19672.68267105164,"d":"19,672.68"}]
[156,{"v":19672.68267105164,"d":"19,672.68"},{"v":86.06798668585091,"d":"86.07"},{"v":19758.75065773749,"d":"19,758.75"},{"v":0,"d":"0.00"},{"v":19758.75065773749,"d":"19,758.75"}]
[157,{"v":19758.75065773749,"d":"19,758.75"},{"v":86.44453412760151,"d":"86.44"},{"v":19845.195191865092,"d":"19,845.20"},{"v":0,"d":"0.00"},{"v":19845.195191865092,"d":"19,845.20"}]
[158,{"v":19845.195191865092,"d":"19,845.20"},{"v":86.82272896440976,"d":"86.82"},{"v":19932.0179208295,"d":"19,932.02"},{"v":0,"d":"0.00"},{"v":19932.0179208295,"d":"19,932.02"}]
[159,{"v":19932.0179208295,"d":"19,932.02"},{"v":87.20257840362906,"d":"87.20"},{"v":20019.22049923313,"d":"20,019.22"},{"v":0,"d":"0.00"},{"v":20019.22049923313,"d":"20,019.22"}]
[160,{"v":20019.22049923313,"d":"20,019.22"},{"v":87.58408968414494,"d":"87.58"},{"v":20106.804588917275,"d":"20,106.80"},{"v":0,"d":"0.00"},{"v":20106.804588917275,"d":"20,106.80"}]
[161,{"v":20106.804588917275,"d":"20,106.80"},{"v":87.96727007651307,"d":"87.97"},{"v":20194.771858993787,"d":"20,194.77"},{"v":0,"d":"0.00"},{"v":20194.771858993787,"d":"20,194.77"}]
[162,{"v":20194.771858993787,"d":"20,194.77"},{"v":88.35212688309781,"d":"88.35"},{"v":20283.123985876886,"d":"20,283.12"},{"v":0,"d":"0.00"},{"v":20283.123985876886,"d":"20,283.12"}]
[163,{"v":20283.123985876886,"d":"20,283.12"},{"v":88.73866743821137,"d":"88.74"},{"v":20371.862653315096,"d":"20,371.86"},{"v":0,"d":"0.00"},{"v":20371.862653315096,"d":"20,371.86"}]
[164,{"v":20371.862653315096,"d":"20,371.86"},{"v":89.12689910825354,"d":"89.13"},{"v":20460.98955242335,"d":"20,460.99"},{"v":0,"d":"0.00"},{"v":20460.98955242335,"d":"20,460.99"}]
[165,{"v":20460.98955242335,"d":"20,460.99"},{"v":89.51682929185215,"d":"89.52"},{"v":20550.506381715204,"d":"20,550.51"},{"v":0,"d":"0.00"},{"v":20550.506381715204,"d":"20,550.51"}]
[166,{"v":20550.506381715204,"d":"20,550.51"},{"v":89.908465420004,"d":"89.91"},{"v":20640.41484713521,"d":"20,640.41"},{"v":0,"d":"0.00"},{"v":20640.41484713521,"d":"20,640.41"}]
[167,{"v":20640.41484713521,"d":"20,640.41"},{"v":90.30181495621653,"d":"90.30"},{"v":20730.716662091425,"d":"20,730.72"},{"v":0,"d":"0.00"},{"v":20730.716662091425,"d":"20,730.72"}]
[168,{"v":20730.716662091425,"d":"20,730.72"},{"v":90.69688539664998,"d":"90.70"},{"v":20821.413547488075,"d":"20,821.41"},{"v":0,"d":"0.00"},{"v":20821.413547488075,"d":"20,821.41"},null,"<--168 חודשים - 14 שנה."]
[169,{"v":20821.413547488075,"d":"20,821.41"},{"v":91.09368427026031,"d":"91.09"},{"v":20912.507231758336,"d":"20,912.51"},{"v":0,"d":"0.00"},{"v":20912.507231758336,"d":"20,912.51"}]
[170,{"v":20912.507231758336,"d":"20,912.51"},{"v":91.49221913894272,"d":"91.49"},{"v":21003.999450897278,"d":"21,004.00"},{"v":0,"d":"0.00"},{"v":21003.999450897278,"d":"21,004.00"}]
[171,{"v":21003.999450897278,"d":"21,004.00"},{"v":91.89249759767559,"d":"91.89"},{"v":21095.891948494955,"d":"21,095.89"},{"v":0,"d":"0.00"},{"v":21095.891948494955,"d":"21,095.89"}]
[172,{"v":21095.891948494955,"d":"21,095.89"},{"v":92.29452727466541,"d":"92.29"},{"v":21188.18647576962,"d":"21,188.19"},{"v":0,"d":"0.00"},{"v":21188.18647576962,"d":"21,188.19"}]
[173,{"v":21188.18647576962,"d":"21,188.19"},{"v":92.69831583149208,"d":"92.70"},{"v":21280.88479160111,"d":"21,280.88"},{"v":0,"d":"0.00"},{"v":21280.88479160111,"d":"21,280.88"}]
[174,{"v":21280.88479160111,"d":"21,280.88"},{"v":93.10387096325485,"d":"93.10"},{"v":21373.988662564367,"d":"21,373.99"},{"v":0,"d":"0.00"},{"v":21373.988662564367,"d":"21,373.99"}]
[175,{"v":21373.988662564367,"d":"21,373.99"},{"v":93.5112003987191,"d":"93.51"},{"v":21467.499862963086,"d":"21,467.50"},{"v":0,"d":"0.00"},{"v":21467.499862963086,"d":"21,467.50"}]
[176,{"v":21467.499862963086,"d":"21,467.50"},{"v":93.92031190046349,"d":"93.92"},{"v":21561.42017486355,"d":"21,561.42"},{"v":0,"d":"0.00"},{"v":21561.42017486355,"d":"21,561.42"}]
[177,{"v":21561.42017486355,"d":"21,561.42"},{"v":94.33121326502803,"d":"94.33"},{"v":21655.751388128578,"d":"21,655.75"},{"v":0,"d":"0.00"},{"v":21655.751388128578,"d":"21,655.75"}]
[178,{"v":21655.751388128578,"d":"21,655.75"},{"v":94.74391232306253,"d":"94.74"},{"v":21750.49530045164,"d":"21,750.50"},{"v":0,"d":"0.00"},{"v":21750.49530045164,"d":"21,750.50"}]
[179,{"v":21750.49530045164,"d":"21,750.50"},{"v":95.15841693947591,"d":"95.16"},{"v":21845.653717391117,"d":"21,845.65"},{"v":0,"d":"0.00"},{"v":21845.653717391117,"d":"21,845.65"}]
[180,{"v":21845.653717391117,"d":"21,845.65"},{"v":95.5747350135861,"d":"95.57"},{"v":21941.228452404703,"d":"21,941.23"},{"v":0,"d":"0.00"},{"v":21941.228452404703,"d":"21,941.23"}]
[181,{"v":21941.228452404703,"d":"21,941.23"},{"v":95.99287447927057,"d":"95.99"},{"v":22037.221326883973,"d":"22,037.22"},{"v":0,"d":"0.00"},{"v":22037.221326883973,"d":"22,037.22"}]
[182,{"v":22037.221326883973,"d":"22,037.22"},{"v":96.41284330511739,"d":"96.41"},{"v":22133.634170189092,"d":"22,133.63"},{"v":0,"d":"0.00"},{"v":22133.634170189092,"d":"22,133.63"}]
[183,{"v":22133.634170189092,"d":"22,133.63"},{"v":96.83464949457726,"d":"96.83"},{"v":22230.46881968367,"d":"22,230.47"},{"v":0,"d":"0.00"},{"v":22230.46881968367,"d":"22,230.47"}]
[184,{"v":22230.46881968367,"d":"22,230.47"},{"v":97.25830108611603,"d":"97.26"},{"v":22327.727120769785,"d":"22,327.73"},{"v":0,"d":"0.00"},{"v":22327.727120769785,"d":"22,327.73"}]
[185,{"v":22327.727120769785,"d":"22,327.73"},{"v":97.68380615336778,"d":"97.68"},{"v":22425.410926923152,"d":"22,425.41"},{"v":0,"d":"0.00"},{"v":22425.410926923152,"d":"22,425.41"}]
[186,{"v":22425.410926923152,"d":"22,425.41"},{"v":98.11117280528876,"d":"98.11"},{"v":22523.52209972844,"d":"22,523.52"},{"v":0,"d":"0.00"},{"v":22523.52209972844,"d":"22,523.52"}]
[187,{"v":22523.52209972844,"d":"22,523.52"},{"v":98.54040918631192,"d":"98.54"},{"v":22622.062508914754,"d":"22,622.06"},{"v":0,"d":"0.00"},{"v":22622.062508914754,"d":"22,622.06"}]
[188,{"v":22622.062508914754,"d":"22,622.06"},{"v":98.97152347650204,"d":"98.97"},{"v":22721.034032391257,"d":"22,721.03"},{"v":0,"d":"0.00"},{"v":22721.034032391257,"d":"22,721.03"}]
[189,{"v":22721.034032391257,"d":"22,721.03"},{"v":99.40452389171173,"d":"99.40"},{"v":22820.43855628297,"d":"22,820.44"},{"v":0,"d":"0.00"},{"v":22820.43855628297,"d":"22,820.44"}]
[190,{"v":22820.43855628297,"d":"22,820.44"},{"v":99.83941868373799,"d":"99.84"},{"v":22920.27797496671,"d":"22,920.28"},{"v":0,"d":"0.00"},{"v":22920.27797496671,"d":"22,920.28"}]
[191,{"v":22920.27797496671,"d":"22,920.28"},{"v":100.27621614047933,"d":"100.28"},{"v":23020.55419110719,"d":"23,020.55"},{"v":0,"d":"0.00"},{"v":23020.55419110719,"d":"23,020.55"}]
[192,{"v":23020.55419110719,"d":"23,020.55"},{"v":100.71492458609394,"d":"100.71"},{"v":23121.26911569328,"d":"23,121.27"},{"v":0,"d":"0.00"},{"v":23121.26911569328,"d":"23,121.27"}]
[193,{"v":23121.26911569328,"d":"23,121.27"},{"$f":"-IPMT($B$3/12,1,$B$4*12,B200)","v":{"v":101.1555523811581,"d":"101.16"}},{"$f":"SUM(B200:C200)","v":{"v":23222.42466807444,"d":"23,222.42"}},{"$f":"C200-(C200*$B$5)","v":{"v":0,"d":"0.00"}},{"$f":"D200-E200","v":{"v":23222.42466807444,"d":"23,222.42"}}]
[194,{"$f":"F200","v":{"v":23222.42466807444,"d":"23,222.42"}},{"v":101.59810792282566,"d":"101.60"},{"v":23324.022775997266,"d":"23,324.02"},{"v":0,"d":"0.00"},{"v":23324.022775997266,"d":"23,324.02"}]
[195,{"v":23324.022775997266,"d":"23,324.02"},{"v":102.04259964498803,"d":"102.04"},{"v":23426.065375642254,"d":"23,426.07"},{"v":0,"d":"0.00"},{"v":23426.065375642254,"d":"23,426.07"}]
[196,{"v":23426.065375642254,"d":"23,426.07"},{"v":102.48903601843485,"d":"102.49"},{"v":23528.55441166069,"d":"23,528.55"},{"v":0,"d":"0.00"},{"v":23528.55441166069,"d":"23,528.55"}]
[197,{"v":23528.55441166069,"d":"23,528.55"},{"v":102.93742555101551,"d":"102.94"},{"v":23631.491837211706,"d":"23,631.49"},{"v":0,"d":"0.00"},{"v":23631.491837211706,"d":"23,631.49"}]
[198,{"v":23631.491837211706,"d":"23,631.49"},{"v":103.3877767878012,"d":"103.39"},{"v":23734.879613999507,"d":"23,734.88"},{"v":0,"d":"0.00"},{"v":23734.879613999507,"d":"23,734.88"}]
[199,{"v":23734.879613999507,"d":"23,734.88"},{"v":103.84009831124783,"d":"103.84"},{"v":23838.719712310754,"d":"23,838.72"},{"v":0,"d":"0.00"},{"v":23838.719712310754,"d":"23,838.72"}]
[200,{"v":23838.719712310754,"d":"23,838.72"},{"v":104.29439874135954,"d":"104.29"},{"v":23943.014111052114,"d":"23,943.01"},{"v":0,"d":"0.00"},{"v":23943.014111052114,"d":"23,943.01"}]
[201,{"v":23943.014111052114,"d":"23,943.01"},{"v":104.750686735853,"d":"104.75"},{"v":24047.764797787968,"d":"24,047.76"},{"v":0,"d":"0.00"},{"v":24047.764797787968,"d":"24,047.76"}]
[202,{"v":24047.764797787968,"d":"24,047.76"},{"v":105.20897099032233,"d":"105.21"},{"v":24152.97376877829,"d":"24,152.97"},{"v":0,"d":"0.00"},{"v":24152.97376877829,"d":"24,152.97"}]
[203,{"v":24152.97376877829,"d":"24,152.97"},{"v":105.66926023840502,"d":"105.67"},{"v":24258.643029016697,"d":"24,258.64"},{"v":0,"d":"0.00"},{"v":24258.643029016697,"d":"24,258.64"}]
[204,{"v":24258.643029016697,"d":"24,258.64"},{"v":106.13156325194804,"d":"106.13"},{"v":24364.774592268644,"d":"24,364.77"},{"v":0,"d":"0.00"},{"v":24364.774592268644,"d":"24,364.77"}]
[205,{"v":24364.774592268644,"d":"24,364.77"},{"v":106.59588884117531,"d":"106.60"},{"v":24471.37048110982,"d":"24,471.37"},{"v":0,"d":"0.00"},{"v":24471.37048110982,"d":"24,471.37"}]
[206,{"v":24471.37048110982,"d":"24,471.37"},{"v":107.06224585485546,"d":"107.06"},{"v":24578.43272696468,"d":"24,578.43"},{"v":0,"d":"0.00"},{"v":24578.43272696468,"d":"24,578.43"}]
[207,{"v":24578.43272696468,"d":"24,578.43"},{"v":107.53064318047046,"d":"107.53"},{"v":24685.96337014515,"d":"24,685.96"},{"v":0,"d":"0.00"},{"v":24685.96337014515,"d":"24,685.96"}]
[208,{"v":24685.96337014515,"d":"24,685.96"},{"v":108.00108974438501,"d":"108.00"},{"v":24793.964459889536,"d":"24,793.96"},{"v":0,"d":"0.00"},{"v":24793.964459889536,"d":"24,793.96"}]
[209,{"v":24793.964459889536,"d":"24,793.96"},{"v":108.4735945120167,"d":"108.47"},{"v":24902.43805440155,"d":"24,902.44"},{"v":0,"d":"0.00"},{"v":24902.43805440155,"d":"24,902.44"}]
[210,{"v":24902.43805440155,"d":"24,902.44"},{"v":108.94816648800676,"d":"108.95"},{"v":25011.38622088956,"d":"25,011.39"},{"v":0,"d":"0.00"},{"v":25011.38622088956,"d":"25,011.39"}]
[211,{"v":25011.38622088956,"d":"25,011.39"},{"v":109.42481471639181,"d":"109.42"},{"v":25120.81103560595,"d":"25,120.81"},{"v":0,"d":"0.00"},{"v":25120.81103560595,"d":"25,120.81"}]
[212,{"v":25120.81103560595,"d":"25,120.81"},{"v":109.90354828077602,"d":"109.90"},{"v":25230.71458388673,"d":"25,230.71"},{"v":0,"d":"0.00"},{"v":25230.71458388673,"d":"25,230.71"}]
[213,{"v":25230.71458388673,"d":"25,230.71"},{"v":110.38437630450443,"d":"110.38"},{"v":25341.098960191233,"d":"25,341.10"},{"v":0,"d":"0.00"},{"v":25341.098960191233,"d":"25,341.10"}]
[214,{"v":25341.098960191233,"d":"25,341.10"},{"v":110.86730795083663,"d":"110.87"},{"v":25451.96626814207,"d":"25,451.97"},{"v":0,"d":"0.00"},{"v":25451.96626814207,"d":"25,451.97"}]
[215,{"v":25451.96626814207,"d":"25,451.97"},{"v":111.35235242312154,"d":"111.35"},{"v":25563.31862056519,"d":"25,563.32"},{"v":0,"d":"0.00"},{"v":25563.31862056519,"d":"25,563.32"}]
[216,{"v":25563.31862056519,"d":"25,563.32"},{"v":111.8395189649727,"d":"111.84"},{"v":25675.158139530162,"d":"25,675.16"},{"v":0,"d":"0.00"},{"v":25675.158139530162,"d":"25,675.16"}]
[217,{"v":25675.158139530162,"d":"25,675.16"},{"v":112.32881686044445,"d":"112.33"},{"v":25787.486956390607,"d":"25,787.49"},{"v":0,"d":"0.00"},{"v":25787.486956390607,"d":"25,787.49"}]
[218,{"v":25787.486956390607,"d":"25,787.49"},{"v":112.82025543420887,"d":"112.82"},{"v":25900.307211824816,"d":"25,900.31"},{"v":0,"d":"0.00"},{"v":25900.307211824816,"d":"25,900.31"}]
[219,{"v":25900.307211824816,"d":"25,900.31"},{"v":113.31384405173355,"d":"113.31"},{"v":26013.62105587655,"d":"26,013.62"},{"v":0,"d":"0.00"},{"v":26013.62105587655,"d":"26,013.62"}]
[220,{"v":26013.62105587655,"d":"26,013.62"},{"v":113.8095921194599,"d":"113.81"},{"v":26127.430647996007,"d":"26,127.43"},{"v":0,"d":"0.00"},{"v":26127.430647996007,"d":"26,127.43"}]
[221,{"v":26127.430647996007,"d":"26,127.43"},{"v":114.30750908498251,"d":"114.31"},{"v":26241.73815708099,"d":"26,241.74"},{"v":0,"d":"0.00"},{"v":26241.73815708099,"d":"26,241.74"}]
[222,{"v":26241.73815708099,"d":"26,241.74"},{"v":114.80760443722932,"d":"114.81"},{"v":26356.545761518217,"d":"26,356.55"},{"v":0,"d":"0.00"},{"v":26356.545761518217,"d":"26,356.55"}]
[223,{"v":26356.545761518217,"d":"26,356.55"},{"v":115.30988770664219,"d":"115.31"},{"v":26471.855649224857,"d":"26,471.86"},{"v":0,"d":"0.00"},{"v":26471.855649224857,"d":"26,471.86"}]
[224,{"v":26471.855649224857,"d":"26,471.86"},{"v":115.81436846535874,"d":"115.81"},{"v":26587.670017690216,"d":"26,587.67"},{"v":0,"d":"0.00"},{"v":26587.670017690216,"d":"26,587.67"}]
[225,{"v":26587.670017690216,"d":"26,587.67"},{"v":116.3210563273947,"d":"116.32"},{"v":26703.99107401761,"d":"26,703.99"},{"v":0,"d":"0.00"},{"v":26703.99107401761,"d":"26,703.99"}]
[226,{"v":26703.99107401761,"d":"26,703.99"},{"v":116.82996094882702,"d":"116.83"},{"v":26820.821034966437,"d":"26,820.82"},{"v":0,"d":"0.00"},{"v":26820.821034966437,"d":"26,820.82"}]
[227,{"v":26820.821034966437,"d":"26,820.82"},{"v":117.34109202797815,"d":"117.34"},{"v":26938.162126994415,"d":"26,938.16"},{"v":0,"d":"0.00"},{"v":26938.162126994415,"d":"26,938.16"}]
[228,{"v":26938.162126994415,"d":"26,938.16"},{"v":117.85445930560057,"d":"117.85"},{"v":27056.016586300015,"d":"27,056.02"},{"v":0,"d":"0.00"},{"v":27056.016586300015,"d":"27,056.02"}]
[229,{"v":27056.016586300015,"d":"27,056.02"},{"v":118.37007256506257,"d":"118.37"},{"v":27174.386658865078,"d":"27,174.39"},{"v":0,"d":"0.00"},{"v":27174.386658865078,"d":"27,174.39"}]
[230,{"v":27174.386658865078,"d":"27,174.39"},{"v":118.8879416325347,"d":"118.89"},{"v":27293.274600497614,"d":"27,293.27"},{"v":0,"d":"0.00"},{"v":27293.274600497614,"d":"27,293.27"}]
[231,{"v":27293.274600497614,"d":"27,293.27"},{"v":119.40807637717705,"d":"119.41"},{"v":27412.682676874792,"d":"27,412.68"},{"v":0,"d":"0.00"},{"v":27412.682676874792,"d":"27,412.68"}]
[232,{"v":27412.682676874792,"d":"27,412.68"},{"v":119.9304867113272,"d":"119.93"},{"v":27532.61316358612,"d":"27,532.61"},{"v":0,"d":"0.00"},{"v":27532.61316358612,"d":"27,532.61"}]
[233,{"v":27532.61316358612,"d":"27,532.61"},{"v":120.45518259068926,"d":"120.46"},{"v":27653.06834617681,"d":"27,653.07"},{"v":0,"d":"0.00"},{"v":27653.06834617681,"d":"27,653.07"}]
[234,{"v":27653.06834617681,"d":"27,653.07"},{"v":120.98217401452352,"d":"120.98"},{"v":27774.050520191333,"d":"27,774.05"},{"v":0,"d":"0.00"},{"v":27774.050520191333,"d":"27,774.05"}]
[235,{"v":27774.050520191333,"d":"27,774.05"},{"v":121.51147102583708,"d":"121.51"},{"v":27895.56199121717,"d":"27,895.56"},{"v":0,"d":"0.00"},{"v":27895.56199121717,"d":"27,895.56"}]
[236,{"v":27895.56199121717,"d":"27,895.56"},{"v":122.04308371157512,"d":"122.04"},{"v":28017.605074928746,"d":"28,017.61"},{"v":0,"d":"0.00"},{"v":28017.605074928746,"d":"28,017.61"}]
[237,{"v":28017.605074928746,"d":"28,017.61"},{"v":122.57702220281325,"d":"122.58"},{"v":28140.18209713156,"d":"28,140.18"},{"v":0,"d":"0.00"},{"v":28140.18209713156,"d":"28,140.18"}]
[238,{"v":28140.18209713156,"d":"28,140.18"},{"v":123.11329667495059,"d":"123.11"},{"v":28263.29539380651,"d":"28,263.30"},{"v":0,"d":"0.00"},{"v":28263.29539380651,"d":"28,263.30"}]
[239,{"v":28263.29539380651,"d":"28,263.30"},{"v":123.65191734790348,"d":"123.65"},{"v":28386.947311154414,"d":"28,386.95"},{"v":0,"d":"0.00"},{"v":28386.947311154414,"d":"28,386.95"}]
[240,{"v":28386.947311154414,"d":"28,386.95"},{"v":124.19289448630055,"d":"124.19"},{"v":28511.140205640713,"d":"28,511.14"},{"v":0,"d":"0.00"},{"v":28511.140205640713,"d":"28,511.14"},null,"<--240 חודשים - 20 שנה."]