{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["SysConfig","Mortgage_Biz","גיליון1"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":3,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"SysConfig","index":0,"n_rows":361,"n_cols":5,"rows_kept":361,"cut":false,"hidden":true,"merged":[]}
["Track","IsCPI","IsVar",null,"MonthsList"]
["פריים",false,true,null,1]
["קל\"צ",false,false,null,2]
["משתנה צמודה",true,true,null,3]
["קבועה צמודה",true,false,null,4]
["משתנה לא צמודה",false,true,null,5]
[null,null,null,null,6]
[null,null,null,null,7]
[null,null,null,null,8]
[null,null,null,null,9]
[null,null,null,null,10]
[null,null,null,null,11]
[null,null,null,null,"12 (1 שנים)"]
[null,null,null,null,13]
[null,null,null,null,14]
[null,null,null,null,15]
[null,null,null,null,16]
[null,null,null,null,17]
[null,null,null,null,18]
[null,null,null,null,19]
[null,null,null,null,20]
[null,null,null,null,21]
[null,null,null,null,22]
[null,null,null,null,23]
[null,null,null,null,"24 (2 שנים)"]
[null,null,null,null,25]
[null,null,null,null,26]
[null,null,null,null,27]
[null,null,null,null,28]
[null,null,null,null,29]
[null,null,null,null,30]
[null,null,null,null,31]
[null,null,null,null,32]
[null,null,null,null,33]
[null,null,null,null,34]
[null,null,null,null,35]
[null,null,null,null,"36 (3 שנים)"]
[null,null,null,null,37]
[null,null,null,null,38]
[null,null,null,null,39]
[null,null,null,null,40]
[null,null,null,null,41]
[null,null,null,null,42]
[null,null,null,null,43]
[null,null,null,null,44]
[null,null,null,null,45]
[null,null,null,null,46]
[null,null,null,null,47]
[null,null,null,null,"48 (4 שנים)"]
[null,null,null,null,49]
[null,null,null,null,50]
[null,null,null,null,51]
[null,null,null,null,52]
[null,null,null,null,53]
[null,null,null,null,54]
[null,null,null,null,55]
[null,null,null,null,56]
[null,null,null,null,57]
[null,null,null,null,58]
[null,null,null,null,59]
[null,null,null,null,"60 (5 שנים)"]
[null,null,null,null,61]
[null,null,null,null,62]
[null,null,null,null,63]
[null,null,null,null,64]
[null,null,null,null,65]
[null,null,null,null,66]
[null,null,null,null,67]
[null,null,null,null,68]
[null,null,null,null,69]
[null,null,null,null,70]
[null,null,null,null,71]
[null,null,null,null,"72 (6 שנים)"]
[null,null,null,null,73]
[null,null,null,null,74]
[null,null,null,null,75]
[null,null,null,null,76]
[null,null,null,null,77]
[null,null,null,null,78]
[null,null,null,null,79]
[null,null,null,null,80]
[null,null,null,null,81]
[null,null,null,null,82]
[null,null,null,null,83]
[null,null,null,null,"84 (7 שנים)"]
[null,null,null,null,85]
[null,null,null,null,86]
[null,null,null,null,87]
[null,null,null,null,88]
[null,null,null,null,89]
[null,null,null,null,90]
[null,null,null,null,91]
[null,null,null,null,92]
[null,null,null,null,93]
[null,null,null,null,94]
[null,null,null,null,95]
[null,null,null,null,"96 (8 שנים)"]
[null,null,null,null,97]
[null,null,null,null,98]
[null,null,null,null,99]
[null,null,null,null,100]
[null,null,null,null,101]
[null,null,null,null,102]
[null,null,null,null,103]
[null,null,null,null,104]
[null,null,null,null,105]
[null,null,null,null,106]
[null,null,null,null,107]
[null,null,null,null,"108 (9 שנים)"]
[null,null,null,null,109]
[null,null,null,null,110]
[null,null,null,null,111]
[null,null,null,null,112]
[null,null,null,null,113]
[null,null,null,null,114]
[null,null,null,null,115]
[null,null,null,null,116]
[null,null,null,null,117]
[null,null,null,null,118]
[null,null,null,null,119]
[null,null,null,null,"120 (10 שנים)"]
[null,null,null,null,121]
[null,null,null,null,122]
[null,null,null,null,123]
[null,null,null,null,124]
[null,null,null,null,125]
[null,null,null,null,126]
[null,null,null,null,127]
[null,null,null,null,128]
[null,null,null,null,129]
[null,null,null,null,130]
[null,null,null,null,131]
[null,null,null,null,"132 (11 שנים)"]
[null,null,null,null,133]
[null,null,null,null,134]
[null,null,null,null,135]
[null,null,null,null,136]
[null,null,null,null,137]
[null,null,null,null,138]
[null,null,null,null,139]
[null,null,null,null,140]
[null,null,null,null,141]
[null,null,null,null,142]
[null,null,null,null,143]
[null,null,null,null,"144 (12 שנים)"]
[null,null,null,null,145]
[null,null,null,null,146]
[null,null,null,null,147]
[null,null,null,null,148]
[null,null,null,null,149]
[null,null,null,null,150]
[null,null,null,null,151]
[null,null,null,null,152]
[null,null,null,null,153]
[null,null,null,null,154]
[null,null,null,null,155]
[null,null,null,null,"156 (13 שנים)"]
[null,null,null,null,157]
[null,null,null,null,158]
[null,null,null,null,159]
[null,null,null,null,160]
[null,null,null,null,161]
[null,null,null,null,162]
[null,null,null,null,163]
[null,null,null,null,164]
[null,null,null,null,165]
[null,null,null,null,166]
[null,null,null,null,167]
[null,null,null,null,"168 (14 שנים)"]
[null,null,null,null,169]
[null,null,null,null,170]
[null,null,null,null,171]
[null,null,null,null,172]
[null,null,null,null,173]
[null,null,null,null,174]
[null,null,null,null,175]
[null,null,null,null,176]
[null,null,null,null,177]
[null,null,null,null,178]
[null,null,null,null,179]
[null,null,null,null,"180 (15 שנים)"]
[null,null,null,null,181]
[null,null,null,null,182]
[null,null,null,null,183]
[null,null,null,null,184]
[null,null,null,null,185]
[null,null,null,null,186]
[null,null,null,null,187]
[null,null,null,null,188]
[null,null,null,null,189]
[null,null,null,null,190]
[null,null,null,null,191]
[null,null,null,null,"192 (16 שנים)"]
[null,null,null,null,193]
[null,null,null,null,194]
[null,null,null,null,195]
[null,null,null,null,196]
[null,null,null,null,197]
[null,null,null,null,198]
[null,null,null,null,199]
[null,null,null,null,200]
[null,null,null,null,201]
[null,null,null,null,202]
[null,null,null,null,203]
[null,null,null,null,"204 (17 שנים)"]
[null,null,null,null,205]
[null,null,null,null,206]
[null,null,null,null,207]
[null,null,null,null,208]
[null,null,null,null,209]
[null,null,null,null,210]
[null,null,null,null,211]
[null,null,null,null,212]
[null,null,null,null,213]
[null,null,null,null,214]
[null,null,null,null,215]
[null,null,null,null,"216 (18 שנים)"]
[null,null,null,null,217]
[null,null,null,null,218]
[null,null,null,null,219]
[null,null,null,null,220]
[null,null,null,null,221]
[null,null,null,null,222]
[null,null,null,null,223]
[null,null,null,null,224]
[null,null,null,null,225]
[null,null,null,null,226]
[null,null,null,null,227]
[null,null,null,null,"228 (19 שנים)"]
[null,null,null,null,229]
[null,null,null,null,230]
[null,null,null,null,231]
[null,null,null,null,232]
[null,null,null,null,233]
[null,null,null,null,234]
[null,null,null,null,235]
[null,null,null,null,236]
[null,null,null,null,237]
[null,null,null,null,238]
[null,null,null,null,239]
[null,null,null,null,"240 (20 שנים)"]
[null,null,null,null,241]
[null,null,null,null,242]
[null,null,null,null,243]
[null,null,null,null,244]
[null,null,null,null,245]
[null,null,null,null,246]
[null,null,null,null,247]
[null,null,null,null,248]
[null,null,null,null,249]
[null,null,null,null,250]
[null,null,null,null,251]
[null,null,null,null,"252 (21 שנים)"]
[null,null,null,null,253]
[null,null,null,null,254]
[null,null,null,null,255]
[null,null,null,null,256]
[null,null,null,null,257]
[null,null,null,null,258]
[null,null,null,null,259]
[null,null,null,null,260]
[null,null,null,null,261]
[null,null,null,null,262]
[null,null,null,null,263]
[null,null,null,null,"264 (22 שנים)"]
[null,null,null,null,265]
[null,null,null,null,266]
[null,null,null,null,267]
[null,null,null,null,268]
[null,null,null,null,269]
[null,null,null,null,270]
[null,null,null,null,271]
[null,null,null,null,272]
[null,null,null,null,273]
[null,null,null,null,274]
[null,null,null,null,275]
[null,null,null,null,"276 (23 שנים)"]
[null,null,null,null,277]
[null,null,null,null,278]
[null,null,null,null,279]
[null,null,null,null,280]
[null,null,null,null,281]
[null,null,null,null,282]
[null,null,null,null,283]
[null,null,null,null,284]
[null,null,null,null,285]
[null,null,null,null,286]
[null,null,null,null,287]
[null,null,null,null,"288 (24 שנים)"]
[null,null,null,null,289]
[null,null,null,null,290]
[null,null,null,null,291]
[null,null,null,null,292]
[null,null,null,null,293]
[null,null,null,null,294]
[null,null,null,null,295]
[null,null,null,null,296]
[null,null,null,null,297]
[null,null,null,null,298]
[null,null,null,null,299]
[null,null,null,null,"300 (25 שנים)"]
[null,null,null,null,301]
[null,null,null,null,302]
[null,null,null,null,303]
[null,null,null,null,304]
[null,null,null,null,305]
[null,null,null,null,306]
[null,null,null,null,307]
[null,null,null,null,308]
[null,null,null,null,309]
[null,null,null,null,310]
[null,null,null,null,311]
[null,null,null,null,"312 (26 שנים)"]
[null,null,null,null,313]
[null,null,null,null,314]
[null,null,null,null,315]
[null,null,null,null,316]
[null,null,null,null,317]
[null,null,null,null,318]
[null,null,null,null,319]
[null,null,null,null,320]
[null,null,null,null,321]
[null,null,null,null,322]
[null,null,null,null,323]
[null,null,null,null,"324 (27 שנים)"]
[null,null,null,null,325]
[null,null,null,null,326]
[null,null,null,null,327]
[null,null,null,null,328]
[null,null,null,null,329]
[null,null,null,null,330]
[null,null,null,null,331]
[null,null,null,null,332]
[null,null,null,null,333]
[null,null,null,null,334]
[null,null,null,null,335]
[null,null,null,null,"336 (28 שנים)"]
[null,null,null,null,337]
[null,null,null,null,338]
[null,null,null,null,339]
[null,null,null,null,340]
[null,null,null,null,341]
[null,null,null,null,342]
[null,null,null,null,343]
[null,null,null,null,344]
[null,null,null,null,345]
[null,null,null,null,346]
[null,null,null,null,347]
[null,null,null,null,"348 (29 שנים)"]
[null,null,null,null,349]
[null,null,null,null,350]
[null,null,null,null,351]
[null,null,null,null,352]
[null,null,null,null,353]
[null,null,null,null,354]
[null,null,null,null,355]
[null,null,null,null,356]
[null,null,null,null,357]
[null,null,null,null,358]
[null,null,null,null,359]
[null,null,null,null,"360 (30 שנים)"]

{"sheet":"Mortgage_Biz","index":1,"n_rows":38,"n_cols":27,"rows_kept":38,"cut":false,"hidden":false,"merged":[[7,22,7,26],[25,22,25,26],[26,22,26,26],[27,22,33,26],[35,22,35,26],[37,1,37,5],[7,15,7,19],[25,15,25,19],[26,15,26,19],[27,15,33,19],[35,15,35,19],[7,1,7,5],[25,1,25,5],[26,1,26,5],[27,1,33,5],[35,1,35,5],[7,8,7,12],[25,8,25,12],[26,8,26,12],[27,8,33,12],[35,8,35,12]]}
[]
[null,"MORTGAGE ARCHITECT PRO",null,null,"מדד שנתי:"]
[null,null,null,null,0.03]
[]
[]
[]
[]
[null,"תמהיל #1 (ערוך שם)",null,null,null,null,null,null,"תמהיל #2 (ערוך שם)",null,null,null,null,null,null,"תמהיל #3 (ערוך שם)",null,null,null,null,null,null,"תמהיל #4 (ערוך שם)"]
[]
[]
[null,"מסלול","סכום","תקופה","ריבית","גרייס",null,null,"מסלול","סכום","תקופה","ריבית","גרייס",null,null,"מסלול","סכום","תקופה","ריבית","גרייס",null,null,"מסלול","סכום","תקופה","ריבית","גרייס"]
[null,"משתנה צמודה",500000,"360 (30 שנים)",0.06]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"החזר חודשי (1)",null,null,"החזר מייצג",null,null,null,"החזר חודשי (1)",null,null,"החזר מייצג",null,null,null,"החזר חודשי (1)",null,null,"החזר מייצג",null,null,null,"החזר חודשי (1)",null,null,"החזר מייצג"]
[null,3005,null,null,3097]
[null,"החזר שיא",null,null,"עלות (XIRR)",null,null,null,"החזר שיא",null,null,"עלות (XIRR)",null,null,null,"החזר שיא",null,null,"עלות (XIRR)",null,null,null,"החזר שיא",null,null,"עלות (XIRR)"]
[null,7365,null,null,9.4E-2]
[null,"החזר חודשי על כל 100,000 ש\"ח : 601 ₪"]
[null,"על כל 1 ש\"ח מחזירים: 3.50 ₪"]
[null," שים לב: התמהיל מורכב מהרבה ריבית משתנה.\r\n שים לב: ליחס החזר לכל שקל.\r\n[!] צפי לזינוק בהחזר החודשי בהמשך.\r\n"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,">> האפשרות המשתלמת ביותר <<"]

{"sheet":"גיליון1","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}