{"text_format":"3","workbook":"xlsx","n_sheets":2,"sheets":["פתרון שאלות אמריקאיות 1-15 ","פתרון שאלה פתוחה"],"not_rendered":{"images":16},"read":"whole","date_system":"1900"}

{"sheet":"פתרון שאלות אמריקאיות 1-15 ","index":0,"n_rows":530,"n_cols":31,"rows_kept":530,"merged":[[0,9,0,13],[22,9,22,13],[50,9,50,13],[99,7,99,8],[99,12,99,13],[167,9,167,13],[197,9,197,13],[225,9,225,13],[310,9,310,13]]}
[{"$nulls":9},"פתרון שאלה 1 מהאמריקאיות"]
[null,null,"שיחזור בחינה יסודות המימון תשע\"ט מועד א - 30.6.19"]
[{"$nulls":7},"א","ב","ג","ד","ה"]
[{"$nulls":7},{"$f":"((1+(0.075)/12)^12)-1","v":{"v":0.07763259885603069,"d":"7.76%"}},{"v":0.0725,"d":"7.25%"},{"$f":"((1+0.035)^2)-1","v":{"v":0.07122499999999987,"d":"7.12%"}},{"$f":"((1+0.0178)^4)-1","v":{"v":0.07312369939558572,"d":"7.31%"}},{"$f":"((1+0.073/360)^360)-1","v":{"v":0.07572257612029554,"d":"7.57%"}}]
{"$rows_empty":9}
[{"$nulls":13},5,4,3,2,1]
[{"$nulls":13},{"$f":"EFFECT(7.3%,360)","v":{"v":0.07572257612029554,"d":"7.57%"}},{"v":0.0178,"d":"1.78%"},{"v":0.035,"d":"3.50%"},{"v":0.0725,"d":"7.25%"},{"$f":"EFFECT(7.5%,12)","v":{"v":0.07763259885603069,"d":"7.76%"}}]
[{"$nulls":14},{"$f":"(1+O15)^4-1","v":{"v":0.07312369939558572,"d":"7.31%"}},{"$f":"(1+P15)^2-1","v":{"v":0.07122499999999987,"d":"7.12%"}}]
[]
[]
[]
[]
[]
[]
[{"$nulls":9},"פתרון שאלה 2 מהאמריקאיות"]
{"$rows_empty":15}
[{"$nulls":14},{"$f":"(1+Q39)^(1/12)-1","v":{"v":0.004867550565343048,"d":"0.49%"}},"R",{"v":0.06,"d":"6.00%"},"R"]
[{"$nulls":16},46,"N"]
[{"$nulls":14},{"$f":"FV(O39,48,,-Q41)","v":{"v":6312.384800000017,"d":"₪ 6,312.38"}},"FV48",5000,"PV"]
[{"$nulls":16},{"$f":"PMT(O39,Q40,,O43)","v":{"v":-849.6694303965637,"d":"₪ -849.67"}},"PMT"]
[{"$nulls":14},{"$f":"Q43-O41","v":{"v":43687.615199999986,"d":"₪ 43,687.62"}},"FV48",50000,"FV"]
{"$rows_empty":7}
[{"$nulls":9},"פתרון שאלה 3 מהאמריקאיות"]
{"$rows_empty":14}
[{"$nulls":9},0,-100]
[{"$nulls":9},1,30]
[{"$nulls":9},2,10]
[{"$nulls":9},3,10]
[{"$nulls":9},4,40]
[{"$nulls":9},5,5]
[{"$nulls":9},6,5]
[]
[{"$nulls":10},{"$f":"IRR(K66:K72)","v":{"v":2.759126260798439E-12,"d":"0.00%"}},"IRR",null,{"v":0.1,"d":"10.00%"}]
[{"$nulls":11},{"$f":"NPV(N74,K67:K72)-100","v":{"v":-23.70214742817211,"d":"-23.70"}}]
[]
[{"$nulls":10},"תשובה 1 נכונה"]
{"$rows_empty":22}
[{"$nulls":7},"סדרה A",{"$nulls":4},"סדרה B"]
[{"$nulls":7},1900,"FV",{"$nulls":3},1000,"FV"]
[{"$nulls":7},4,"T",{"$nulls":3},4,"T"]
[{"$nulls":7},{"$f":"3*4","v":12},"N","שלוש שנים - ברבעונים",null,null,{"$f":"5*4","v":20},"N"]
[{"$nulls":7},1900,"PV",{"$nulls":3},{"$f":"M101*(1-0.1)","v":900},"PV"]
[{"$nulls":12},{"v":0.09,"d":"9%"},"I"]
[{"$nulls":12},{"$f":"M101*M105/M102","v":22.5},"C"]
[{"$nulls":8},{"$f":"M107*4","v":{"v":0.116680413370159,"d":"11.67%"}},{"$nulls":3},{"$f":"RATE(M103,M106,-M104,M101)","v":{"v":0.02917010334253975,"d":"2.917%"}},"R","תשואה לפדיון רבעונית"]
{"$rows_empty":15}
[{"$nulls":19},"רגיל",{"$nulls":5},"שפיצר"]
[{"$nulls":18},"נתונים:",{"$nulls":6},"נתונים:"]
[{"$nulls":18},"הלוואה",{"v":6000000,"d":"6,000,000"},"PV",{"$nulls":4},"הלוואה",{"v":3000000,"d":"3,000,000"},"PV",null,{"v":0.04,"d":"4.00%"}]
[{"$nulls":18},"מספר תקופות",{"$f":"10*12","v":120},"n",{"$nulls":4},"חודשים",{"$f":"5*12","v":60},"n",null,12]
[{"$nulls":18},"ריבית",{"$f":"(1+W127)^(1/12)-1","v":{"v":3.2737397821989145E-3,"d":"0.33%"}},"r",null,{"v":0.04,"d":"4.00%"},"Rשנתי ",null,"ריבית",{"$f":"AD125/AD126","v":{"v":3.3333333333333335E-3,"d":"0.33%"}},"r"]
[{"$nulls":19},{"$f":"T125/T126","v":50000},"קרן קבועה",{"$nulls":5},{"$f":"PMT(AA127,AA126,-AA125,,)","v":{"v":55249.56616579906,"d":"₪ 55,249.57"}},"PMT"]
[{"$nulls":18},"מספר תקבול","יתרת הקרן בתחילת תקופה","תשלום ע\"ח קרן","תשלום ע\"ח ריבית","סך הכל תשלום","יתרת הקרן בסוף התקופה",null,"מספר תקבול","יתרת הקרן בתחילת תקופה","תשלום ע\"ח קרן","תשלום ע\"ח ריבית","סך הכל תשלום","יתרת הקרן בסוף התקופה"]
[{"$nulls":18},1,{"$f":"T125","v":{"v":6000000,"d":"₪ 6,000,000.00"}},{"$f":"$T$128","v":{"v":50000,"d":"₪ 50,000.00"}},{"$f":"$T$127*T130","v":{"v":19642.438693193486,"d":"₪ 19,642.44"}},{"$f":"V130+U130","v":{"v":69642.43869319349,"d":"₪ 69,642.44"}},{"$f":"T130-U130","v":{"v":5950000,"d":"₪ 5,950,000.00"}},61,1,{"$f":"AA125","v":{"v":3000000,"d":"₪ 3,000,000.00"}},{"$f":"AD130-AC130","v":{"v":45249.56616579906,"d":"₪ 45,249.57"}},{"$f":"$AA$127*AA130","v":{"v":10000,"d":"₪ 10,000.00"}},{"$f":"$AA$128","v":{"v":55249.56616579906,"d":"₪ 55,249.57"}},{"$f":"AA130-AB130","v":{"v":2954750.4338342007,"d":"₪ 2,954,750.43"}}]
[{"$nulls":18},2,{"$f":"X130","v":{"v":5950000,"d":"₪ 5,950,000.00"}},{"$f":"$T$128","v":{"v":50000,"d":"₪ 50,000.00"}},{"$f":"$T$127*T131","v":{"v":19478.75170408354,"d":"₪ 19,478.75"}},{"$f":"V131+U131","v":{"v":69478.75170408354,"d":"₪ 69,478.75"}},{"$f":"T131-U131","v":{"v":5900000,"d":"₪ 5,900,000.00"}},62,2,{"$f":"AE130","v":{"v":2954750.4338342007,"d":"₪ 2,954,750.43"}},{"$f":"AD131-AC131","v":{"v":45400.39805301839,"d":"₪ 45,400.40"}},{"$f":"$AA$127*AA131","v":{"v":9849.16811278067,"d":"₪ 9,849.17"}},{"$f":"$AA$128","v":{"v":55249.56616579906,"d":"₪ 55,249.57"}},{"$f":"AA131-AB131","v":{"v":2909350.0357811823,"d":"₪ 2,909,350.04"}}]
[{"$nulls":18},3,{"$f":"X131","v":{"v":5900000,"d":"₪ 5,900,000.00"}},{"v":50000,"d":"₪ 50,000.00"},{"v":19315.064714973596,"d":"₪ 19,315.06"},{"v":69315.06471497359,"d":"₪ 69,315.06"},{"v":5850000,"d":"₪ 5,850,000.00"},63,3,{"$f":"AE131","v":{"v":2909350.0357811823,"d":"₪ 2,909,350.04"}},{"v":45551.73271319512,"d":"₪ 45,551.73"},{"v":9697.833452603942,"d":"₪ 9,697.83"},{"v":55249.56616579906,"d":"₪ 55,249.57"},{"v":2863798.3030679873,"d":"₪ 2,863,798.30"}]
[{"$nulls":18},4,{"v":5850000,"d":"₪ 5,850,000.00"},{"v":50000,"d":"₪ 50,000.00"},{"v":19151.37772586365,"d":"₪ 19,151.38"},{"v":69151.37772586365,"d":"₪ 69,151.38"},{"v":5800000,"d":"₪ 5,800,000.00"},64,4,{"v":2863798.3030679873,"d":"₪ 2,863,798.30"},{"v":45703.5718222391,"d":"₪ 45,703.57"},{"v":9545.994343559958,"d":"₪ 9,545.99"},{"v":55249.56616579906,"d":"₪ 55,249.57"},{"v":2818094.7312457482,"d":"₪ 2,818,094.73"}]
[{"$nulls":18},5,{"v":5800000,"d":"₪ 5,800,000.00"},{"v":50000,"d":"₪ 50,000.00"},{"v":18987.690736753702,"d":"₪ 18,987.69"},{"v":68987.6907367537,"d":"₪ 68,987.69"},{"v":5750000,"d":"₪ 5,750,000.00"},65,5,{"v":2818094.7312457482,"d":"₪ 2,818,094.73"},{"v":45855.91706164656,"d":"₪ 45,855.92"},{"v":9393.649104152495,"d":"₪ 9,393.65"},{"v":55249.56616579906,"d":"₪ 55,249.57"},{"v":2772238.8141841018,"d":"₪ 2,772,238.81"}]
[{"$nulls":18},6,{"v":5750000,"d":"₪ 5,750,000.00"},{"v":50000,"d":"₪ 50,000.00"},{"v":18824.003747643757,"d":"₪ 18,824.00"},{"v":68824.00374764376,"d":"₪ 68,824.00"},{"v":5700000,"d":"₪ 5,700,000.00"},66,6,{"v":2772238.8141841018,"d":"₪ 2,772,238.81"},{"v":46008.77011851872,"d":"₪ 46,008.77"},{"v":9240.79604728034,"d":"₪ 9,240.80"},{"v":55249.56616579906,"d":"₪ 55,249.57"},{"v":2726230.044065583,"d":"₪ 2,726,230.04"}]
[{"$nulls":18},7,{"v":5700000,"d":"₪ 5,700,000.00"},{"v":50000,"d":"₪ 50,000.00"},{"v":18660.316758533812,"d":"₪ 18,660.32"},{"v":68660.31675853381,"d":"₪ 68,660.32"},{"v":5650000,"d":"₪ 5,650,000.00"},67,7,{"v":2726230.044065583,"d":"₪ 2,726,230.04"},{"v":46162.132685580444,"d":"₪ 46,162.13"},{"v":9087.433480218611,"d":"₪ 9,087.43"},{"v":55249.56616579906,"d":"₪ 55,249.57"},{"v":2680067.9113800027,"d":"₪ 2,680,067.91"}]
[{"$nulls":18},8,{"v":5650000,"d":"₪ 5,650,000.00"},{"v":50000,"d":"₪ 50,000.00"},{"v":18496.629769423867,"d":"₪ 18,496.63"},{"v":68496.62976942386,"d":"₪ 68,496.63"},{"v":5600000,"d":"₪ 5,600,000.00"},68,8,{"v":2680067.9113800027,"d":"₪ 2,680,067.91"},{"v":46316.006461199046,"d":"₪ 46,316.01"},{"v":8933.55970460001,"d":"₪ 8,933.56"},{"v":55249.56616579906,"d":"₪ 55,249.57"},{"v":2633751.904918804,"d":"₪ 2,633,751.90"}]
[{"$nulls":18},9,{"v":5600000,"d":"₪ 5,600,000.00"},{"v":50000,"d":"₪ 50,000.00"},{"v":18332.942780313922,"d":"₪ 18,332.94"},{"v":68332.94278031393,"d":"₪ 68,332.94"},{"v":5550000,"d":"₪ 5,550,000.00"},69,9,{"v":2633751.904918804,"d":"₪ 2,633,751.90"},{"v":46470.39314940304,"d":"₪ 46,470.39"},{"v":8779.173016396013,"d":"₪ 8,779.17"},{"v":55249.56616579906,"d":"₪ 55,249.57"},{"v":2587281.511769401,"d":"₪ 2,587,281.51"}]
[{"$nulls":18},10,{"v":5550000,"d":"₪ 5,550,000.00"},{"v":50000,"d":"₪ 50,000.00"},{"v":18169.255791203974,"d":"₪ 18,169.26"},{"v":68169.25579120398,"d":"₪ 68,169.26"},{"v":5500000,"d":"₪ 5,500,000.00"},70,10,{"v":2587281.511769401,"d":"₪ 2,587,281.51"},{"v":46625.29445990105,"d":"₪ 46,625.29"},{"v":8624.271705898003,"d":"₪ 8,624.27"},{"v":55249.56616579906,"d":"₪ 55,249.57"},{"v":2540656.2173095,"d":"₪ 2,540,656.22"}]
[{"$nulls":18},11,{"v":5500000,"d":"₪ 5,500,000.00"},{"v":50000,"d":"₪ 50,000.00"},{"v":18005.56880209403,"d":"₪ 18,005.57"},{"v":68005.56880209403,"d":"₪ 68,005.57"},{"v":5450000,"d":"₪ 5,450,000.00"},71,11,{"v":2540656.2173095,"d":"₪ 2,540,656.22"},{"v":46780.71210810072,"d":"₪ 46,780.71"},{"v":8468.854057698334,"d":"₪ 8,468.85"},{"v":55249.56616579906,"d":"₪ 55,249.57"},{"v":2493875.5052013993,"d":"₪ 2,493,875.51"}]
[{"$nulls":18},12,{"v":5450000,"d":"₪ 5,450,000.00"},{"v":50000,"d":"₪ 50,000.00"},{"v":17841.881812984084,"d":"₪ 17,841.88"},{"v":67841.88181298408,"d":"₪ 67,841.88"},{"v":5400000,"d":"₪ 5,400,000.00"},72,12,{"v":2493875.5052013993,"d":"₪ 2,493,875.51"},{"v":46936.647815127726,"d":"₪ 46,936.65"},{"v":8312.918350671333,"d":"₪ 8,312.92"},{"v":55249.56616579906,"d":"₪ 55,249.57"},{"v":2446938.8573862715,"d":"₪ 2,446,938.86"}]
[{"$nulls":18},13,{"v":5400000,"d":"₪ 5,400,000.00"},{"v":50000,"d":"₪ 50,000.00"},{"v":17678.19482387414,"d":"₪ 17,678.19"},{"v":67678.19482387413,"d":"₪ 67,678.19"},{"v":5350000,"d":"₪ 5,350,000.00"},73,13,{"v":2446938.8573862715,"d":"₪ 2,446,938.86"},{"v":47093.103307844816,"d":"₪ 47,093.10"},{"v":8156.462857954239,"d":"₪ 8,156.46"},{"v":55249.56616579906,"d":"₪ 55,249.57"},{"v":2399845.754078427,"d":"₪ 2,399,845.75"}]
[{"$nulls":18},14,{"v":5350000,"d":"₪ 5,350,000.00"},{"v":50000,"d":"₪ 50,000.00"},{"v":17514.507834764194,"d":"₪ 17,514.51"},{"v":67514.5078347642,"d":"₪ 67,514.51"},{"v":5300000,"d":"₪ 5,300,000.00"},74,14,{"v":2399845.754078427,"d":"₪ 2,399,845.75"},{"v":47250.08031887097,"d":"₪ 47,250.08"},{"v":7999.48584692809,"d":"₪ 7,999.49"},{"v":55249.56616579906,"d":"₪ 55,249.57"},{"v":2352595.673759556,"d":"₪ 2,352,595.67"}]
[{"$nulls":18},15,{"v":5300000,"d":"₪ 5,300,000.00"},{"v":50000,"d":"₪ 50,000.00"},{"v":17350.820845654245,"d":"₪ 17,350.82"},{"v":67350.82084565425,"d":"₪ 67,350.82"},{"v":5250000,"d":"₪ 5,250,000.00"},75,15,{"v":2352595.673759556,"d":"₪ 2,352,595.67"},{"v":47407.58058660054,"d":"₪ 47,407.58"},{"v":7841.98557919852,"d":"₪ 7,841.99"},{"v":55249.56616579906,"d":"₪ 55,249.57"},{"v":2305188.0931729553,"d":"₪ 2,305,188.09"}]
[{"$nulls":18},16,{"v":5250000,"d":"₪ 5,250,000.00"},{"v":50000,"d":"₪ 50,000.00"},{"v":17187.1338565443,"d":"₪ 17,187.13"},{"v":67187.1338565443,"d":"₪ 67,187.13"},{"v":5200000,"d":"₪ 5,200,000.00"},76,16,{"v":2305188.0931729553,"d":"₪ 2,305,188.09"},{"v":47565.60585522254,"d":"₪ 47,565.61"},{"v":7683.960310576518,"d":"₪ 7,683.96"},{"v":55249.56616579906,"d":"₪ 55,249.57"},{"v":2257622.487317733,"d":"₪ 2,257,622.49"}]
[{"$nulls":18},17,{"v":5200000,"d":"₪ 5,200,000.00"},{"v":50000,"d":"₪ 50,000.00"},{"v":17023.446867434355,"d":"₪ 17,023.45"},{"v":67023.44686743435,"d":"₪ 67,023.45"},{"v":5150000,"d":"₪ 5,150,000.00"},77,17,{"v":2257622.487317733,"d":"₪ 2,257,622.49"},{"v":47724.15787473995,"d":"₪ 47,724.16"},{"v":7525.4082910591105,"d":"₪ 7,525.41"},{"v":55249.56616579906,"d":"₪ 55,249.57"},{"v":2209898.3294429933,"d":"₪ 2,209,898.33"}]
[{"$nulls":18},18,{"v":5150000,"d":"₪ 5,150,000.00"},{"v":50000,"d":"₪ 50,000.00"},{"v":16859.75987832441,"d":"₪ 16,859.76"},{"v":66859.7598783244,"d":"₪ 66,859.76"},{"v":5100000,"d":"₪ 5,100,000.00"},78,18,{"v":2209898.3294429933,"d":"₪ 2,209,898.33"},{"v":47883.23840098908,"d":"₪ 47,883.24"},{"v":7366.327764809978,"d":"₪ 7,366.33"},{"v":55249.56616579906,"d":"₪ 55,249.57"},{"v":2162015.091042004,"d":"₪ 2,162,015.09"}]
[{"$nulls":18},19,{"v":5100000,"d":"₪ 5,100,000.00"},{"v":50000,"d":"₪ 50,000.00"},{"v":16696.072889214465,"d":"₪ 16,696.07"},{"v":66696.07288921447,"d":"₪ 66,696.07"},{"v":5050000,"d":"₪ 5,050,000.00"},79,19,{"v":2162015.091042004,"d":"₪ 2,162,015.09"},{"v":48042.849195659044,"d":"₪ 48,042.85"},{"v":7206.716970140014,"d":"₪ 7,206.72"},{"v":55249.56616579906,"d":"₪ 55,249.57"},{"v":2113972.241846345,"d":"₪ 2,113,972.24"}]
[{"$nulls":18},20,{"v":5050000,"d":"₪ 5,050,000.00"},{"v":50000,"d":"₪ 50,000.00"},{"v":16532.385900104517,"d":"₪ 16,532.39"},{"v":66532.38590010452,"d":"₪ 66,532.39"},{"v":5000000,"d":"₪ 5,000,000.00"},80,20,{"v":2113972.241846345,"d":"₪ 2,113,972.24"},{"v":48202.99202631124,"d":"₪ 48,202.99"},{"v":7046.574139487817,"d":"₪ 7,046.57"},{"v":55249.56616579906,"d":"₪ 55,249.57"},{"v":2065769.2498200336,"d":"₪ 2,065,769.25"}]
[{"$nulls":18},21,{"v":5000000,"d":"₪ 5,000,000.00"},{"v":50000,"d":"₪ 50,000.00"},{"v":16368.698910994572,"d":"₪ 16,368.70"},{"v":66368.69891099457,"d":"₪ 66,368.70"},{"v":4950000,"d":"₪ 4,950,000.00"},81,21,{"v":2065769.2498200336,"d":"₪ 2,065,769.25"},{"v":48363.668666398946,"d":"₪ 48,363.67"},{"v":6885.897499400112,"d":"₪ 6,885.90"},{"v":55249.56616579906,"d":"₪ 55,249.57"},{"v":2017405.5811536347,"d":"₪ 2,017,405.58"}]
[{"$nulls":18},22,{"v":4950000,"d":"₪ 4,950,000.00"},{"v":50000,"d":"₪ 50,000.00"},{"v":16205.011921884627,"d":"₪ 16,205.01"},{"v":66205.01192188462,"d":"₪ 66,205.01"},{"v":4900000,"d":"₪ 4,900,000.00"},82,22,{"v":2017405.5811536347,"d":"₪ 2,017,405.58"},{"v":48524.880895286944,"d":"₪ 48,524.88"},{"v":6724.685270512116,"d":"₪ 6,724.69"},{"v":55249.56616579906,"d":"₪ 55,249.57"},{"v":1968880.7002583477,"d":"₪ 1,968,880.70"}]
[{"$nulls":18},23,{"v":4900000,"d":"₪ 4,900,000.00"},{"v":50000,"d":"₪ 50,000.00"},{"v":16041.324932774682,"d":"₪ 16,041.32"},{"v":66041.32493277467,"d":"₪ 66,041.32"},{"v":4850000,"d":"₪ 4,850,000.00"},83,23,{"v":1968880.7002583477,"d":"₪ 1,968,880.70"},{"v":48686.63049827123,"d":"₪ 48,686.63"},{"v":6562.935667527826,"d":"₪ 6,562.94"},{"v":55249.56616579906,"d":"₪ 55,249.57"},{"v":1920194.0697600765,"d":"₪ 1,920,194.07"}]
[{"$nulls":18},24,{"v":4850000,"d":"₪ 4,850,000.00"},{"v":50000,"d":"₪ 50,000.00"},{"v":15877.637943664735,"d":"₪ 15,877.64"},{"v":65877.63794366474,"d":"₪ 65,877.64"},{"v":4800000,"d":"₪ 4,800,000.00"},84,24,{"v":1920194.0697600765,"d":"₪ 1,920,194.07"},{"v":48848.9192665988,"d":"₪ 48,848.92"},{"v":6400.646899200256,"d":"₪ 6,400.65"},{"v":55249.56616579906,"d":"₪ 55,249.57"},{"v":1871345.1504934777,"d":"₪ 1,871,345.15"}]
[{"$nulls":18},25,{"v":4800000,"d":"₪ 4,800,000.00"},{"v":50000,"d":"₪ 50,000.00"},{"v":15713.95095455479,"d":"₪ 15,713.95"},{"v":65713.95095455479,"d":"₪ 65,713.95"},{"v":4750000,"d":"₪ 4,750,000.00"},85,25,{"v":1871345.1504934777,"d":"₪ 1,871,345.15"},{"v":49011.74899748746,"d":"₪ 49,011.75"},{"v":6237.8171683115925,"d":"₪ 6,237.82"},{"v":55249.56616579906,"d":"₪ 55,249.57"},{"v":1822333.4014959903,"d":"₪ 1,822,333.40"}]
[{"$nulls":18},26,{"v":4750000,"d":"₪ 4,750,000.00"},{"v":50000,"d":"₪ 50,000.00"},{"v":15550.263965444843,"d":"₪ 15,550.26"},{"v":65550.26396544484,"d":"₪ 65,550.26"},{"v":4700000,"d":"₪ 4,700,000.00"},86,26,{"v":1822333.4014959903,"d":"₪ 1,822,333.40"},{"v":49175.12149414576,"d":"₪ 49,175.12"},{"v":6074.444671653301,"d":"₪ 6,074.44"},{"v":55249.56616579906,"d":"₪ 55,249.57"},{"v":1773158.2800018445,"d":"₪ 1,773,158.28"}]
[{"$nulls":18},27,{"v":4700000,"d":"₪ 4,700,000.00"},{"v":50000,"d":"₪ 50,000.00"},{"v":15386.576976334898,"d":"₪ 15,386.58"},{"v":65386.576976334894,"d":"₪ 65,386.58"},{"v":4650000,"d":"₪ 4,650,000.00"},87,27,{"v":1773158.2800018445,"d":"₪ 1,773,158.28"},{"v":49339.03856579291,"d":"₪ 49,339.04"},{"v":5910.5276000061485,"d":"₪ 5,910.53"},{"v":55249.56616579906,"d":"₪ 55,249.57"},{"v":1723819.2414360517,"d":"₪ 1,723,819.24"}]
[{"$nulls":18},28,{"v":4650000,"d":"₪ 4,650,000.00"},{"v":50000,"d":"₪ 50,000.00"},{"v":15222.889987224953,"d":"₪ 15,222.89"},{"v":65222.88998722495,"d":"₪ 65,222.89"},{"v":4600000,"d":"₪ 4,600,000.00"},88,28,{"v":1723819.2414360517,"d":"₪ 1,723,819.24"},{"v":49503.502027678885,"d":"₪ 49,503.50"},{"v":5746.064138120172,"d":"₪ 5,746.06"},{"v":55249.56616579906,"d":"₪ 55,249.57"},{"v":1674315.739408373,"d":"₪ 1,674,315.74"}]
[{"$nulls":18},29,{"v":4600000,"d":"₪ 4,600,000.00"},{"v":50000,"d":"₪ 50,000.00"},{"v":15059.202998115006,"d":"₪ 15,059.20"},{"v":65059.202998115004,"d":"₪ 65,059.20"},{"v":4550000,"d":"₪ 4,550,000.00"},89,29,{"v":1674315.739408373,"d":"₪ 1,674,315.74"},{"v":49668.51370110448,"d":"₪ 49,668.51"},{"v":5581.052464694577,"d":"₪ 5,581.05"},{"v":55249.56616579906,"d":"₪ 55,249.57"},{"v":1624647.2257072683,"d":"₪ 1,624,647.23"}]
[{"$nulls":18},30,{"v":4550000,"d":"₪ 4,550,000.00"},{"v":50000,"d":"₪ 50,000.00"},{"v":14895.516009005061,"d":"₪ 14,895.52"},{"v":64895.51600900506,"d":"₪ 64,895.52"},{"v":4500000,"d":"₪ 4,500,000.00"},90,30,{"v":1624647.2257072683,"d":"₪ 1,624,647.23"},{"v":49834.0754134415,"d":"₪ 49,834.08"},{"v":5415.490752357561,"d":"₪ 5,415.49"},{"v":55249.56616579906,"d":"₪ 55,249.57"},{"v":1574813.1502938268,"d":"₪ 1,574,813.15"}]
[{"$nulls":18},31,{"v":4500000,"d":"₪ 4,500,000.00"},{"v":50000,"d":"₪ 50,000.00"},{"v":14731.829019895114,"d":"₪ 14,731.83"},{"v":64731.829019895114,"d":"₪ 64,731.83"},{"v":4450000,"d":"₪ 4,450,000.00"},91,31,{"v":1574813.1502938268,"d":"₪ 1,574,813.15"},{"v":50000.18899815297,"d":"₪ 50,000.19"},{"v":5249.37716764609,"d":"₪ 5,249.38"},{"v":55249.56616579906,"d":"₪ 55,249.57"},{"v":1524812.9612956739,"d":"₪ 1,524,812.96"}]
[{"$nulls":18},32,{"v":4450000,"d":"₪ 4,450,000.00"},{"v":50000,"d":"₪ 50,000.00"},{"v":14568.14203078517,"d":"₪ 14,568.14"},{"v":64568.142030785166,"d":"₪ 64,568.14"},{"v":4400000,"d":"₪ 4,400,000.00"},92,32,{"v":1524812.9612956739,"d":"₪ 1,524,812.96"},{"v":50166.85629481348,"d":"₪ 50,166.86"},{"v":5082.70987098558,"d":"₪ 5,082.71"},{"v":55249.56616579906,"d":"₪ 55,249.57"},{"v":1474646.1050008603,"d":"₪ 1,474,646.11"}]
[{"$nulls":18},33,{"v":4400000,"d":"₪ 4,400,000.00"},{"v":50000,"d":"₪ 50,000.00"},{"v":14404.455041675224,"d":"₪ 14,404.46"},{"v":64404.455041675224,"d":"₪ 64,404.46"},{"v":4350000,"d":"₪ 4,350,000.00"},93,33,{"v":1474646.1050008603,"d":"₪ 1,474,646.11"},{"v":50334.079149129524,"d":"₪ 50,334.08"},{"v":4915.487016669535,"d":"₪ 4,915.49"},{"v":55249.56616579906,"d":"₪ 55,249.57"},{"v":1424312.0258517307,"d":"₪ 1,424,312.03"}]
[{"$nulls":18},34,{"v":4350000,"d":"₪ 4,350,000.00"},{"v":50000,"d":"₪ 50,000.00"},{"v":14240.768052565278,"d":"₪ 14,240.77"},{"v":64240.768052565276,"d":"₪ 64,240.77"},{"v":4300000,"d":"₪ 4,300,000.00"},94,34,{"v":1424312.0258517307,"d":"₪ 1,424,312.03"},{"v":50501.85941295995,"d":"₪ 50,501.86"},{"v":4747.706752839103,"d":"₪ 4,747.71"},{"v":55249.56616579906,"d":"₪ 55,249.57"},{"v":1373810.1664387707,"d":"₪ 1,373,810.17"}]
[{"$nulls":7},"א",{"$nulls":3},"ב",{"$nulls":6},35,{"v":4300000,"d":"₪ 4,300,000.00"},{"v":50000,"d":"₪ 50,000.00"},{"v":14077.081063455333,"d":"₪ 14,077.08"},{"v":64077.081063455335,"d":"₪ 64,077.08"},{"v":4250000,"d":"₪ 4,250,000.00"},95,35,{"v":1373810.1664387707,"d":"₪ 1,373,810.17"},{"v":50670.19894433649,"d":"₪ 50,670.20"},{"v":4579.367221462569,"d":"₪ 4,579.37"},{"v":55249.56616579906,"d":"₪ 55,249.57"},{"v":1323139.9674944342,"d":"₪ 1,323,139.97"}]
[{"$nulls":7},100000,"PV",null,{"v":0.02,"d":"2.00%"},"R1",{"v":0.01,"d":"1.00%"},"H1",{"$nulls":4},36,{"v":4250000,"d":"₪ 4,250,000.00"},{"v":50000,"d":"₪ 50,000.00"},{"v":13913.394074345386,"d":"₪ 13,913.39"},{"v":63913.394074345386,"d":"₪ 63,913.39"},{"v":4200000,"d":"₪ 4,200,000.00"},96,36,{"v":1323139.9674944342,"d":"₪ 1,323,139.97"},{"v":50839.09960748428,"d":"₪ 50,839.10"},{"v":4410.466558314781,"d":"₪ 4,410.47"},{"v":55249.56616579906,"d":"₪ 55,249.57"},{"v":1272300.86788695,"d":"₪ 1,272,300.87"}]
[{"$nulls":7},3,"N",null,{"v":0.02,"d":"2.00%"},"R2",{"v":0.02,"d":"2.00%"},"H2",{"$nulls":4},37,{"v":4200000,"d":"₪ 4,200,000.00"},{"v":50000,"d":"₪ 50,000.00"},{"v":13749.70708523544,"d":"₪ 13,749.71"},{"v":63749.70708523544,"d":"₪ 63,749.71"},{"v":4150000,"d":"₪ 4,150,000.00"},97,37,{"v":1272300.86788695,"d":"₪ 1,272,300.87"},{"v":51008.563272842555,"d":"₪ 51,008.56"},{"v":4241.002892956501,"d":"₪ 4,241.00"},{"v":55249.56616579906,"d":"₪ 55,249.57"},{"v":1221292.3046141076,"d":"₪ 1,221,292.30"}]
[{"$nulls":7},{"v":0.03,"d":"3.00%"},"R",null,{"v":0.04,"d":"4.00%"},"R3",{"v":0,"d":"0.00%"},"H3",{"$nulls":4},38,{"v":4150000,"d":"₪ 4,150,000.00"},{"v":50000,"d":"₪ 50,000.00"},{"v":13586.020096125496,"d":"₪ 13,586.02"},{"v":63586.020096125496,"d":"₪ 63,586.02"},{"v":4100000,"d":"₪ 4,100,000.00"},98,38,{"v":1221292.3046141076,"d":"₪ 1,221,292.30"},{"v":51178.59181708536,"d":"₪ 51,178.59"},{"v":4070.974348713692,"d":"₪ 4,070.97"},{"v":55249.56616579906,"d":"₪ 55,249.57"},{"v":1170113.7127970222,"d":"₪ 1,170,113.71"}]
[{"$nulls":8},{"$f":"FV(H167,H166,,-H165)","v":{"v":109272.7,"d":"₪ 109,272.70"}},{"$nulls":5},{"$f":"FV(K165,1,,H165)","v":{"v":-102000,"d":"₪ -102,000.00"}},"FV1",null,null,39,{"v":4100000,"d":"₪ 4,100,000.00"},{"v":50000,"d":"₪ 50,000.00"},{"v":13422.33310701555,"d":"₪ 13,422.33"},{"v":63422.33310701555,"d":"₪ 63,422.33"},{"v":4050000,"d":"₪ 4,050,000.00"},99,39,{"v":1170113.7127970222,"d":"₪ 1,170,113.71"},{"v":51349.187123142314,"d":"₪ 51,349.19"},{"v":3900.3790426567407,"d":"₪ 3,900.38"},{"v":55249.56616579906,"d":"₪ 55,249.57"},{"v":1118764.5256738798,"d":"₪ 1,118,764.53"}]
[{"$nulls":14},{"$f":"FV(K166,1,,O168)","v":{"v":104040,"d":"₪ 104,040.00"}},"FV2",null,null,40,{"v":4050000,"d":"₪ 4,050,000.00"},{"v":50000,"d":"₪ 50,000.00"},{"v":13258.646117905604,"d":"₪ 13,258.65"},{"v":63258.646117905606,"d":"₪ 63,258.65"},{"v":4000000,"d":"₪ 4,000,000.00"},100,40,{"v":1118764.5256738798,"d":"₪ 1,118,764.53"},{"v":51520.35108021946,"d":"₪ 51,520.35"},{"v":3729.2150855795994,"d":"₪ 3,729.22"},{"v":55249.56616579906,"d":"₪ 55,249.57"},{"v":1067244.1745936603,"d":"₪ 1,067,244.17"}]
[{"$nulls":14},{"$f":"FV(K167,1,,-O169)*(1+M165)*(1+M166)*(1+M167)","v":{"v":111469.28832,"d":"₪ 111,469.29"}},"FV3",null,null,41,{"v":4000000,"d":"₪ 4,000,000.00"},{"v":50000,"d":"₪ 50,000.00"},{"v":13094.959128795657,"d":"₪ 13,094.96"},{"v":63094.95912879566,"d":"₪ 63,094.96"},{"v":3950000,"d":"₪ 3,950,000.00"},101,41,{"v":1067244.1745936603,"d":"₪ 1,067,244.17"},{"v":51692.08558382019,"d":"₪ 51,692.09"},{"v":3557.480581978868,"d":"₪ 3,557.48"},{"v":55249.56616579906,"d":"₪ 55,249.57"},{"v":1015552.08900984,"d":"₪ 1,015,552.09"}]
[{"$nulls":18},42,{"v":3950000,"d":"₪ 3,950,000.00"},{"v":50000,"d":"₪ 50,000.00"},{"v":12931.272139685712,"d":"₪ 12,931.27"},{"v":62931.27213968571,"d":"₪ 62,931.27"},{"v":3900000,"d":"₪ 3,900,000.00"},102,42,{"v":1015552.08900984,"d":"₪ 1,015,552.09"},{"v":51864.39253576626,"d":"₪ 51,864.39"},{"v":3385.1736300328002,"d":"₪ 3,385.17"},{"v":55249.56616579906,"d":"₪ 55,249.57"},{"v":963687.6964740738,"d":"₪ 963,687.70"}]
[{"$nulls":3},"א",{"$nulls":14},43,{"v":3900000,"d":"₪ 3,900,000.00"},{"v":50000,"d":"₪ 50,000.00"},{"v":12767.585150575767,"d":"₪ 12,767.59"},{"v":62767.58515057577,"d":"₪ 62,767.59"},{"v":3850000,"d":"₪ 3,850,000.00"},103,43,{"v":963687.6964740738,"d":"₪ 963,687.70"},{"v":52037.27384421881,"d":"₪ 52,037.27"},{"v":3212.292321580246,"d":"₪ 3,212.29"},{"v":55249.56616579906,"d":"₪ 55,249.57"},{"v":911650.422629855,"d":"₪ 911,650.42"}]
[{"$nulls":18},44,{"v":3850000,"d":"₪ 3,850,000.00"},{"v":50000,"d":"₪ 50,000.00"},{"v":12603.89816146582,"d":"₪ 12,603.90"},{"v":62603.89816146582,"d":"₪ 62,603.90"},{"v":3800000,"d":"₪ 3,800,000.00"},104,44,{"v":911650.422629855,"d":"₪ 911,650.42"},{"v":52210.73142369954,"d":"₪ 52,210.73"},{"v":3038.834742099517,"d":"₪ 3,038.83"},{"v":55249.56616579906,"d":"₪ 55,249.57"},{"v":859439.6912061555,"d":"₪ 859,439.69"}]
[{"$nulls":18},45,{"v":3800000,"d":"₪ 3,800,000.00"},{"v":50000,"d":"₪ 50,000.00"},{"v":12440.211172355876,"d":"₪ 12,440.21"},{"v":62440.21117235588,"d":"₪ 62,440.21"},{"v":3750000,"d":"₪ 3,750,000.00"},105,45,{"v":859439.6912061555,"d":"₪ 859,439.69"},{"v":52384.76719511187,"d":"₪ 52,384.77"},{"v":2864.798970687185,"d":"₪ 2,864.80"},{"v":55249.56616579906,"d":"₪ 55,249.57"},{"v":807054.9240110436,"d":"₪ 807,054.92"}]
[{"$nulls":18},46,{"v":3750000,"d":"₪ 3,750,000.00"},{"v":50000,"d":"₪ 50,000.00"},{"v":12276.524183245929,"d":"₪ 12,276.52"},{"v":62276.52418324593,"d":"₪ 62,276.52"},{"v":3700000,"d":"₪ 3,700,000.00"},106,46,{"v":807054.9240110436,"d":"₪ 807,054.92"},{"v":52559.383085762245,"d":"₪ 52,559.38"},{"v":2690.183080036812,"d":"₪ 2,690.18"},{"v":55249.56616579906,"d":"₪ 55,249.57"},{"v":754495.5409252814,"d":"₪ 754,495.54"}]
[{"$nulls":18},47,{"v":3700000,"d":"₪ 3,700,000.00"},{"v":50000,"d":"₪ 50,000.00"},{"v":12112.837194135984,"d":"₪ 12,112.84"},{"v":62112.83719413598,"d":"₪ 62,112.84"},{"v":3650000,"d":"₪ 3,650,000.00"},107,47,{"v":754495.5409252814,"d":"₪ 754,495.54"},{"v":52734.58102938145,"d":"₪ 52,734.58"},{"v":2514.9851364176047,"d":"₪ 2,514.99"},{"v":55249.56616579906,"d":"₪ 55,249.57"},{"v":701760.9598958999,"d":"₪ 701,760.96"}]
[{"$nulls":18},48,{"v":3650000,"d":"₪ 3,650,000.00"},{"v":50000,"d":"₪ 50,000.00"},{"v":11949.150205026039,"d":"₪ 11,949.15"},{"v":61949.15020502604,"d":"₪ 61,949.15"},{"v":3600000,"d":"₪ 3,600,000.00"},108,48,{"v":701760.9598958999,"d":"₪ 701,760.96"},{"v":52910.36296614606,"d":"₪ 52,910.36"},{"v":2339.2031996529995,"d":"₪ 2,339.20"},{"v":55249.56616579906,"d":"₪ 55,249.57"},{"v":648850.5969297538,"d":"₪ 648,850.60"}]
[{"$nulls":18},49,{"v":3600000,"d":"₪ 3,600,000.00"},{"v":50000,"d":"₪ 50,000.00"},{"v":11785.463215916092,"d":"₪ 11,785.46"},{"v":61785.46321591609,"d":"₪ 61,785.46"},{"v":3550000,"d":"₪ 3,550,000.00"},109,49,{"v":648850.5969297538,"d":"₪ 648,850.60"},{"v":53086.73084269988,"d":"₪ 53,086.73"},{"v":2162.8353230991793,"d":"₪ 2,162.84"},{"v":55249.56616579906,"d":"₪ 55,249.57"},{"v":595763.8660870539,"d":"₪ 595,763.87"}]
[{"$nulls":18},50,{"v":3550000,"d":"₪ 3,550,000.00"},{"v":50000,"d":"₪ 50,000.00"},{"v":11621.776226806147,"d":"₪ 11,621.78"},{"v":61621.77622680615,"d":"₪ 61,621.78"},{"v":3500000,"d":"₪ 3,500,000.00"},110,50,{"v":595763.8660870539,"d":"₪ 595,763.87"},{"v":53263.686612175545,"d":"₪ 53,263.69"},{"v":1985.8795536235132,"d":"₪ 1,985.88"},{"v":55249.56616579906,"d":"₪ 55,249.57"},{"v":542500.1794748784,"d":"₪ 542,500.18"}]
[{"$nulls":18},51,{"v":3500000,"d":"₪ 3,500,000.00"},{"v":50000,"d":"₪ 50,000.00"},{"v":11458.0892376962,"d":"₪ 11,458.09"},{"v":61458.0892376962,"d":"₪ 61,458.09"},{"v":3450000,"d":"₪ 3,450,000.00"},111,51,{"v":542500.1794748784,"d":"₪ 542,500.18"},{"v":53441.23223421613,"d":"₪ 53,441.23"},{"v":1808.333931582928,"d":"₪ 1,808.33"},{"v":55249.56616579906,"d":"₪ 55,249.57"},{"v":489058.94724066224,"d":"₪ 489,058.95"}]
[{"$nulls":18},52,{"v":3450000,"d":"₪ 3,450,000.00"},{"v":50000,"d":"₪ 50,000.00"},{"v":11294.402248586255,"d":"₪ 11,294.40"},{"v":61294.40224858625,"d":"₪ 61,294.40"},{"v":3400000,"d":"₪ 3,400,000.00"},112,52,{"v":489058.94724066224,"d":"₪ 489,058.95"},{"v":53619.36967499685,"d":"₪ 53,619.37"},{"v":1630.1964908022076,"d":"₪ 1,630.20"},{"v":55249.56616579906,"d":"₪ 55,249.57"},{"v":435439.57756566536,"d":"₪ 435,439.58"}]
[{"$nulls":18},53,{"v":3400000,"d":"₪ 3,400,000.00"},{"v":50000,"d":"₪ 50,000.00"},{"v":11130.715259476308,"d":"₪ 11,130.72"},{"v":61130.71525947631,"d":"₪ 61,130.72"},{"v":3350000,"d":"₪ 3,350,000.00"},113,53,{"v":435439.57756566536,"d":"₪ 435,439.58"},{"v":53798.10090724684,"d":"₪ 53,798.10"},{"v":1451.4652585522178,"d":"₪ 1,451.47"},{"v":55249.56616579906,"d":"₪ 55,249.57"},{"v":381641.47665841854,"d":"₪ 381,641.48"}]
[{"$nulls":18},54,{"v":3350000,"d":"₪ 3,350,000.00"},{"v":50000,"d":"₪ 50,000.00"},{"v":10967.028270366363,"d":"₪ 10,967.03"},{"v":60967.02827036636,"d":"₪ 60,967.03"},{"v":3300000,"d":"₪ 3,300,000.00"},114,54,{"v":381641.47665841854,"d":"₪ 381,641.48"},{"v":53977.42791027099,"d":"₪ 53,977.43"},{"v":1272.1382555280618,"d":"₪ 1,272.14"},{"v":55249.56616579906,"d":"₪ 55,249.57"},{"v":327664.04874814756,"d":"₪ 327,664.05"}]
[{"$nulls":18},55,{"v":3300000,"d":"₪ 3,300,000.00"},{"v":50000,"d":"₪ 50,000.00"},{"v":10803.341281256418,"d":"₪ 10,803.34"},{"v":60803.34128125642,"d":"₪ 60,803.34"},{"v":3250000,"d":"₪ 3,250,000.00"},115,55,{"v":327664.04874814756,"d":"₪ 327,664.05"},{"v":54157.3526699719,"d":"₪ 54,157.35"},{"v":1092.2134958271586,"d":"₪ 1,092.21"},{"v":55249.56616579906,"d":"₪ 55,249.57"},{"v":273506.6960781757,"d":"₪ 273,506.70"}]
[{"$nulls":18},56,{"v":3250000,"d":"₪ 3,250,000.00"},{"v":50000,"d":"₪ 50,000.00"},{"v":10639.654292146472,"d":"₪ 10,639.65"},{"v":60639.65429214647,"d":"₪ 60,639.65"},{"v":3200000,"d":"₪ 3,200,000.00"},116,56,{"v":273506.6960781757,"d":"₪ 273,506.70"},{"v":54337.87717887181,"d":"₪ 54,337.88"},{"v":911.6889869272524,"d":"₪ 911.69"},{"v":55249.56616579906,"d":"₪ 55,249.57"},{"v":219168.81889930388,"d":"₪ 219,168.82"}]
[{"$nulls":18},57,{"v":3200000,"d":"₪ 3,200,000.00"},{"v":50000,"d":"₪ 50,000.00"},{"v":10475.967303036527,"d":"₪ 10,475.97"},{"v":60475.96730303652,"d":"₪ 60,475.97"},{"v":3150000,"d":"₪ 3,150,000.00"},117,57,{"v":219168.81889930388,"d":"₪ 219,168.82"},{"v":54519.00343613471,"d":"₪ 54,519.00"},{"v":730.5627296643463,"d":"₪ 730.56"},{"v":55249.56616579906,"d":"₪ 55,249.57"},{"v":164649.81546316916,"d":"₪ 164,649.82"}]
[{"$nulls":18},58,{"v":3150000,"d":"₪ 3,150,000.00"},{"v":50000,"d":"₪ 50,000.00"},{"v":10312.28031392658,"d":"₪ 10,312.28"},{"v":60312.28031392658,"d":"₪ 60,312.28"},{"v":3100000,"d":"₪ 3,100,000.00"},118,58,{"v":164649.81546316916,"d":"₪ 164,649.82"},{"v":54700.73344758849,"d":"₪ 54,700.73"},{"v":548.8327182105639,"d":"₪ 548.83"},{"v":55249.56616579906,"d":"₪ 55,249.57"},{"v":109949.08201558067,"d":"₪ 109,949.08"}]
[{"$nulls":18},59,{"v":3100000,"d":"₪ 3,100,000.00"},{"v":50000,"d":"₪ 50,000.00"},{"v":10148.593324816635,"d":"₪ 10,148.59"},{"v":60148.59332481663,"d":"₪ 60,148.59"},{"v":3050000,"d":"₪ 3,050,000.00"},119,59,{"v":109949.08201558067,"d":"₪ 109,949.08"},{"v":54883.069225747124,"d":"₪ 54,883.07"},{"v":366.4969400519356,"d":"₪ 366.50"},{"v":55249.56616579906,"d":"₪ 55,249.57"},{"v":55066.01278983355,"d":"₪ 55,066.01"}]
[{"$nulls":18},60,{"v":3050000,"d":"₪ 3,050,000.00"},{"v":50000,"d":"₪ 50,000.00"},{"v":9984.90633570669,"d":"₪ 9,984.91"},{"v":59984.90633570669,"d":"₪ 59,984.91"},{"v":3000000,"d":"₪ 3,000,000.00"},120,60,{"v":55066.01278983355,"d":"₪ 55,066.01"},{"v":55066.012789832945,"d":"₪ 55,066.01"},{"v":183.55337596611184,"d":"₪ 183.55"},{"v":55249.56616579906,"d":"₪ 55,249.57"},{"v":6.039044819772243e-10,"d":"₪ 0.00"}]
[{"$nulls":18},61,{"v":3000000,"d":"₪ 3,000,000.00"},{"v":50000,"d":"₪ 50,000.00"},{"v":9821.219346596743,"d":"₪ 9,821.22"},{"v":59821.21934659674,"d":"₪ 59,821.22"},{"v":2950000,"d":"₪ 2,950,000.00"}]
[{"$nulls":18},62,{"v":2950000,"d":"₪ 2,950,000.00"},{"v":50000,"d":"₪ 50,000.00"},{"v":9657.532357486798,"d":"₪ 9,657.53"},{"v":59657.532357486794,"d":"₪ 59,657.53"},{"v":2900000,"d":"₪ 2,900,000.00"}]
[{"$nulls":13},"B","A",{"$nulls":3},63,{"v":2900000,"d":"₪ 2,900,000.00"},{"v":50000,"d":"₪ 50,000.00"},{"v":9493.845368376851,"d":"₪ 9,493.85"},{"v":59493.84536837685,"d":"₪ 59,493.85"},{"v":2850000,"d":"₪ 2,850,000.00"}]
[{"$nulls":13},-200,-800,{"$nulls":3},64,{"v":2850000,"d":"₪ 2,850,000.00"},{"v":50000,"d":"₪ 50,000.00"},{"v":9330.158379266906,"d":"₪ 9,330.16"},{"v":59330.158379266904,"d":"₪ 59,330.16"},{"v":2800000,"d":"₪ 2,800,000.00"}]
[{"$nulls":13},250,500,{"$nulls":3},65,{"v":2800000,"d":"₪ 2,800,000.00"},{"v":50000,"d":"₪ 50,000.00"},{"v":9166.471390156961,"d":"₪ 9,166.47"},{"v":59166.47139015696,"d":"₪ 59,166.47"},{"v":2750000,"d":"₪ 2,750,000.00"}]
[{"$nulls":13},50,400,{"$nulls":3},66,{"v":2750000,"d":"₪ 2,750,000.00"},{"$f":"$T$128","v":{"v":50000,"d":"₪ 50,000.00"}},{"$f":"$T$127*T195","v":{"v":9002.784401047014,"d":"₪ 9,002.78"}},{"$f":"V195+U195","v":{"v":59002.784401047014,"d":"₪ 59,002.78"}},{"$f":"T195-U195","v":{"v":2700000,"d":"₪ 2,700,000.00"}}]
[{"$nulls":13},50,300,{"$nulls":3},67,{"$f":"X195","v":{"v":2700000,"d":"₪ 2,700,000.00"}},{"v":50000,"d":"₪ 50,000.00"},{"v":8839.09741193707,"d":"₪ 8,839.10"},{"v":58839.097411937066,"d":"₪ 58,839.10"},{"v":2650000,"d":"₪ 2,650,000.00"}]
[{"$nulls":8},{"$f":"IRR(N193:N196)","v":{"v":0.5221438211468237,"d":"52.21%"}},{"$f":"IRR(O193:O196)","v":{"v":0.25883537550961266,"d":"25.88%"}},{"$nulls":8},68,{"v":2650000,"d":"₪ 2,650,000.00"},{"v":50000,"d":"₪ 50,000.00"},{"v":8675.410422827123,"d":"₪ 8,675.41"},{"v":58675.410422827124,"d":"₪ 58,675.41"},{"v":2600000,"d":"₪ 2,600,000.00"}]
[{"$nulls":18},69,{"v":2600000,"d":"₪ 2,600,000.00"},{"v":50000,"d":"₪ 50,000.00"},{"v":8511.723433717178,"d":"₪ 8,511.72"},{"v":58511.723433717176,"d":"₪ 58,511.72"},{"v":2550000,"d":"₪ 2,550,000.00"}]
[{"$nulls":8},"NPVB","NPVA",{"$nulls":8},70,{"v":2550000,"d":"₪ 2,550,000.00"},{"v":50000,"d":"₪ 50,000.00"},{"v":8348.036444607233,"d":"₪ 8,348.04"},{"v":58348.036444607234,"d":"₪ 58,348.04"},{"v":2500000,"d":"₪ 2,500,000.00"}]
[{"$nulls":8},{"$f":"NPV(K200,$N$194:$N$196)-200","v":{"v":150,"d":"₪ 150.00"}},{"$f":"NPV(K200,$O$194:$O196)-800","v":{"v":400,"d":"₪ 400.00"}},{"v":0,"d":"0.00%"},{"$nulls":7},71,{"v":2500000,"d":"₪ 2,500,000.00"},{"v":50000,"d":"₪ 50,000.00"},{"v":8184.349455497286,"d":"₪ 8,184.35"},{"v":58184.349455497286,"d":"₪ 58,184.35"},{"v":2450000,"d":"₪ 2,450,000.00"}]
[{"$nulls":8},{"$f":"NPV(K201,$N$194:$N$196)-200","v":{"v":145.06906234197584,"d":"₪ 145.07"}},{"$f":"NPV(K201,$O$194:$O197)-800","v":{"v":378.3449690915568,"d":"₪ 378.34"}},{"v":0.01,"d":"1.00%"},{"$nulls":7},72,{"v":2450000,"d":"₪ 2,450,000.00"},{"v":50000,"d":"₪ 50,000.00"},{"v":8020.662466387341,"d":"₪ 8,020.66"},{"v":58020.66246638734,"d":"₪ 58,020.66"},{"v":2400000,"d":"₪ 2,400,000.00"}]
[{"$nulls":8},{"v":140.27259500493773,"d":"₪ 140.27"},{"$f":"NPV(K202,$O$194:$O198)-800","v":{"v":357.3602912906799,"d":"₪ 357.36"}},{"v":0.02,"d":"2.00%"},{"$nulls":7},73,{"v":2400000,"d":"₪ 2,400,000.00"},{"v":50000,"d":"₪ 50,000.00"},{"v":7856.975477277395,"d":"₪ 7,856.98"},{"v":57856.975477277396,"d":"₪ 57,856.98"},{"v":2350000,"d":"₪ 2,350,000.00"}]
[{"$nulls":8},{"v":135.6053250262874,"d":"₪ 135.61"},{"$f":"NPV(K203,$O$194:$O199)-800","v":{"v":337.01775466333333,"d":"₪ 337.02"}},{"v":0.03,"d":"3.00%"},{"$nulls":7},74,{"v":2350000,"d":"₪ 2,350,000.00"},{"v":50000,"d":"₪ 50,000.00"},{"v":7693.288488167449,"d":"₪ 7,693.29"},{"v":57693.28848816745,"d":"₪ 57,693.29"},{"v":2300000,"d":"₪ 2,300,000.00"}]
[{"$nulls":8},{"v":131.06224396904872,"d":"₪ 131.06"},{"$f":"NPV(K204,$O$194:$O200)-800","v":{"v":317.29062357760586,"d":"₪ 317.29"}},{"v":0.04,"d":"4.00%"},{"$nulls":7},75,{"v":2300000,"d":"₪ 2,300,000.00"},{"v":50000,"d":"₪ 50,000.00"},{"v":7529.601499057503,"d":"₪ 7,529.60"},{"v":57529.601499057506,"d":"₪ 57,529.60"},{"v":2250000,"d":"₪ 2,250,000.00"}]
[{"$nulls":8},{"v":126.63859194471434,"d":"₪ 126.64"},{"$f":"NPV(K205,$O$194:$O201)-800","v":{"v":298.153547133139,"d":"₪ 298.15"}},{"v":0.05,"d":"5.00%"},{"$nulls":7},76,{"v":2250000,"d":"₪ 2,250,000.00"},{"v":50000,"d":"₪ 50,000.00"},{"v":7365.914509947557,"d":"₪ 7,365.91"},{"v":57365.91450994756,"d":"₪ 57,365.91"},{"v":2200000,"d":"₪ 2,200,000.00"}]
[{"$nulls":8},{"v":122.32984275610067,"d":"₪ 122.33"},{"$f":"NPV(K206,$O$194:$O202)-800","v":{"v":279.5824741229335,"d":"₪ 279.58"}},{"v":0.06,"d":"6.00%"},{"$nulls":7},77,{"v":2200000,"d":"₪ 2,200,000.00"},{"v":50000,"d":"₪ 50,000.00"},{"v":7202.227520837612,"d":"₪ 7,202.23"},{"v":57202.22752083761,"d":"₪ 57,202.23"},{"v":2150000,"d":"₪ 2,150,000.00"}]
[{"$nulls":8},{"v":118.13169007128727,"d":"₪ 118.13"},{"$f":"NPV(K207,$O$194:$O203)-800","v":{"v":261.55457400270825,"d":"₪ 261.55"}},{"v":0.07,"d":"7.00%"},{"$nulls":7},78,{"v":2150000,"d":"₪ 2,150,000.00"},{"v":50000,"d":"₪ 50,000.00"},{"v":7038.540531727666,"d":"₪ 7,038.54"},{"v":57038.54053172767,"d":"₪ 57,038.54"},{"v":2100000,"d":"₪ 2,100,000.00"}]
[{"$nulls":8},{"v":114.04003454757907,"d":"₪ 114.04"},{"$f":"NPV(K208,$O$194:$O204)-800","v":{"v":244.04816338972682,"d":"₪ 244.05"}},{"v":0.08,"d":"8.00%"},{"$nulls":7},79,{"v":2100000,"d":"₪ 2,100,000.00"},{"v":50000,"d":"₪ 50,000.00"},{"v":6874.85354261772,"d":"₪ 6,874.85"},{"v":56874.85354261772,"d":"₪ 56,874.85"},{"v":2050000,"d":"₪ 2,050,000.00"}]
[{"$nulls":8},{"v":110.05097183151878,"d":"₪ 110.05"},{"$f":"NPV(K209,$O$194:$O205)-800","v":{"v":227.0426376552184,"d":"₪ 227.04"}},{"v":0.09,"d":"9.00%"},{"$nulls":7},80,{"v":2050000,"d":"₪ 2,050,000.00"},{"v":50000,"d":"₪ 50,000.00"},{"v":6711.166553507775,"d":"₪ 6,711.17"},{"v":56711.16655350778,"d":"₪ 56,711.17"},{"v":2000000,"d":"₪ 2,000,000.00"}]
[{"$nulls":8},{"v":106.16078136739293,"d":"₪ 106.16"},{"$f":"NPV(K210,$O$194:$O206)-800","v":{"v":210.51840721262204,"d":"₪ 210.52"}},{"v":0.1,"d":"10.00%"},{"$nulls":7},81,{"v":2000000,"d":"₪ 2,000,000.00"},{"v":50000,"d":"₪ 50,000.00"},{"v":6547.479564397829,"d":"₪ 6,547.48"},{"v":56547.47956439783,"d":"₪ 56,547.48"},{"v":1950000,"d":"₪ 1,950,000.00"}]
[{"$nulls":8},{"v":102.36591595247546,"d":"₪ 102.37"},{"$f":"NPV(K211,$O$194:$O207)-800","v":{"v":194.45683813835728,"d":"₪ 194.46"}},{"v":0.11,"d":"11.00%"},{"$nulls":7},82,{"v":1950000,"d":"₪ 1,950,000.00"},{"v":50000,"d":"₪ 50,000.00"},{"v":6383.792575287884,"d":"₪ 6,383.79"},{"v":56383.79257528788,"d":"₪ 56,383.79"},{"v":1900000,"d":"₪ 1,900,000.00"}]
[{"$nulls":8},{"v":98.66299198250721,"d":"₪ 98.66"},{"$f":"NPV(K212,$O$194:$O208)-800","v":{"v":178.84019679300275,"d":"₪ 178.84"}},{"v":0.12,"d":"12.00%"},{"$nulls":7},83,{"v":1900000,"d":"₪ 1,900,000.00"},{"v":50000,"d":"₪ 50,000.00"},{"v":6220.105586177938,"d":"₪ 6,220.11"},{"v":56220.10558617794,"d":"₪ 56,220.11"},{"v":1850000,"d":"₪ 1,850,000.00"}]
[{"$nulls":8},{"v":95.04878033567195,"d":"₪ 95.05"},{"$f":"NPV(K213,$O$194:$O209)-800","v":{"v":163.65159813902187,"d":"₪ 163.65"}},{"v":0.13,"d":"13.00%"},{"$nulls":7},84,{"v":1850000,"d":"₪ 1,850,000.00"},{"v":50000,"d":"₪ 50,000.00"},{"v":6056.418597067992,"d":"₪ 6,056.42"},{"v":56056.41859706799,"d":"₪ 56,056.42"},{"v":1800000,"d":"₪ 1,800,000.00"}]
[{"$nulls":8},{"v":91.52019784765082,"d":"₪ 91.52"},{"$f":"NPV(K214,$O$194:$O210)-800","v":{"v":148.8749574767943,"d":"₪ 148.87"}},{"v":0.14,"d":"14.00%"},{"$nulls":7},85,{"v":1800000,"d":"₪ 1,800,000.00"},{"v":50000,"d":"₪ 50,000.00"},{"v":5892.731607958046,"d":"₪ 5,892.73"},{"v":55892.73160795805,"d":"₪ 55,892.73"},{"v":1750000,"d":"₪ 1,750,000.00"}]
[{"$nulls":8},{"v":88.07429933426488,"d":"₪ 88.07"},{"$f":"NPV(K215,$O$194:$O211)-800","v":{"v":134.4949453439633,"d":"₪ 134.49"}},{"v":0.15,"d":"15.00%"},{"$nulls":7},86,{"v":1750000,"d":"₪ 1,750,000.00"},{"v":50000,"d":"₪ 50,000.00"},{"v":5729.0446188481,"d":"₪ 5,729.04"},{"v":55729.0446188481,"d":"₪ 55,729.04"},{"v":1700000,"d":"₪ 1,700,000.00"}]
[{"$nulls":8},{"v":84.70827012177625,"d":"₪ 84.71"},{"$f":"NPV(K216,$O$194:$O212)-800","v":{"v":120.49694534421258,"d":"₪ 120.50"}},{"v":0.16,"d":"16.00%"},{"$nulls":7},87,{"v":1700000,"d":"₪ 1,700,000.00"},{"v":50000,"d":"₪ 50,000.00"},{"v":5565.357629738154,"d":"₪ 5,565.36"},{"v":55565.35762973815,"d":"₪ 55,565.36"},{"v":1650000,"d":"₪ 1,650,000.00"}]
[{"$nulls":8},{"v":81.41941904817207,"d":"₪ 81.42"},{"$f":"NPV(K217,$O$194:$O213)-800","v":{"v":106.86701469081493,"d":"₪ 106.87"}},{"v":0.17,"d":"17.00%"},{"$nulls":7},88,{"v":1650000,"d":"₪ 1,650,000.00"},{"v":50000,"d":"₪ 50,000.00"},{"v":5401.670640628209,"d":"₪ 5,401.67"},{"v":55401.67064062821,"d":"₪ 55,401.67"},{"v":1600000,"d":"₪ 1,600,000.00"}]
[{"$nulls":8},{"v":78.20517190170375,"d":"₪ 78.21"},{"$f":"NPV(K218,$O$194:$O214)-800","v":{"v":93.59184726773435,"d":"₪ 93.59"}},{"v":0.18,"d":"18.00%"},{"$nulls":7},89,{"v":1600000,"d":"₪ 1,600,000.00"},{"v":50000,"d":"₪ 50,000.00"},{"v":5237.983651518263,"d":"₪ 5,237.98"},{"v":55237.98365151826,"d":"₪ 55,237.98"},{"v":1550000,"d":"₪ 1,550,000.00"}]
[{"$nulls":8},{"v":75.06306526565152,"d":"₪ 75.06"},{"$f":"NPV(K219,$O$194:$O215)-800","v":{"v":80.6587390269998,"d":"₪ 80.66"}},{"v":0.19,"d":"19.00%"},{"$nulls":7},90,{"v":1550000,"d":"₪ 1,550,000.00"},{"v":50000,"d":"₪ 50,000.00"},{"v":5074.296662408317,"d":"₪ 5,074.30"},{"v":55074.29666240832,"d":"₪ 55,074.30"},{"v":1500000,"d":"₪ 1,500,000.00"}]
[{"$nulls":8},{"v":71.99074074074076,"d":"₪ 71.99"},{"$f":"NPV(K220,$O$194:$O216)-800","v":{"v":68.05555555555566,"d":"₪ 68.06"}},{"v":0.2,"d":"20.00%"},{"$nulls":7},91,{"v":1500000,"d":"₪ 1,500,000.00"},{"v":50000,"d":"₪ 50,000.00"},{"v":4910.6096732983715,"d":"₪ 4,910.61"},{"v":54910.60967329837,"d":"₪ 54,910.61"},{"v":1450000,"d":"₪ 1,450,000.00"}]
[{"$nulls":8},{"v":68.98593951887631,"d":"₪ 68.99"},{"$f":"NPV(K221,$O$194:$O217)-800","v":{"v":55.77070165802945,"d":"₪ 55.77"}},{"v":0.21,"d":"21.00%"},{"$nulls":7},92,{"v":1450000,"d":"₪ 1,450,000.00"},{"v":50000,"d":"₪ 50,000.00"},{"v":4746.922684188426,"d":"₪ 4,746.92"},{"v":54746.92268418842,"d":"₪ 54,746.92"},{"v":1400000,"d":"₪ 1,400,000.00"}]
[{"$nulls":8},{"v":66.04649728391365,"d":"₪ 66.05"},{"$f":"NPV(K222,$O$194:$O218)-800","v":{"v":43.793092813935914,"d":"₪ 43.79"}},{"v":0.22,"d":"22.00%"},{"$nulls":7},93,{"v":1400000,"d":"₪ 1,400,000.00"},{"v":50000,"d":"₪ 50,000.00"},{"v":4583.235695078481,"d":"₪ 4,583.24"},{"v":54583.23569507848,"d":"₪ 54,583.24"},{"v":1350000,"d":"₪ 1,350,000.00"}]
[{"$nulls":8},{"v":63.17033941705665,"d":"₪ 63.17"},{"$f":"NPV(K223,$O$194:$O219)-800","v":{"v":32.11212837886865,"d":"₪ 32.11"}},{"v":0.23,"d":"23.00%"},{"$nulls":7},94,{"v":1350000,"d":"₪ 1,350,000.00"},{"v":50000,"d":"₪ 50,000.00"},{"v":4419.548705968535,"d":"₪ 4,419.55"},{"v":54419.54870596853,"d":"₪ 54,419.55"},{"v":1300000,"d":"₪ 1,300,000.00"}]
[{"$nulls":8},{"v":60.355476486187115,"d":"₪ 60.36"},{"$f":"NPV(K224,$O$194:$O220)-800","v":{"v":20.717666409318213,"d":"₪ 20.72"}},{"v":0.24,"d":"24.00%"},{"$nulls":7},95,{"v":1300000,"d":"₪ 1,300,000.00"},{"v":50000,"d":"₪ 50,000.00"},{"v":4255.861716858589,"d":"₪ 4,255.86"},{"v":54255.86171685859,"d":"₪ 54,255.86"},{"v":1250000,"d":"₪ 1,250,000.00"}]
[{"$nulls":18},96,{"v":1250000,"d":"₪ 1,250,000.00"},{"v":50000,"d":"₪ 50,000.00"},{"v":4092.174727748643,"d":"₪ 4,092.17"},{"v":54092.17472774864,"d":"₪ 54,092.17"},{"v":1200000,"d":"₪ 1,200,000.00"}]
[{"$nulls":18},97,{"v":1200000,"d":"₪ 1,200,000.00"},{"v":50000,"d":"₪ 50,000.00"},{"v":3928.4877386386975,"d":"₪ 3,928.49"},{"v":53928.487738638694,"d":"₪ 53,928.49"},{"v":1150000,"d":"₪ 1,150,000.00"}]
[{"$nulls":18},98,{"v":1150000,"d":"₪ 1,150,000.00"},{"v":50000,"d":"₪ 50,000.00"},{"v":3764.8007495287516,"d":"₪ 3,764.80"},{"v":53764.80074952875,"d":"₪ 53,764.80"},{"v":1100000,"d":"₪ 1,100,000.00"}]
[{"$nulls":18},99,{"v":1100000,"d":"₪ 1,100,000.00"},{"v":50000,"d":"₪ 50,000.00"},{"v":3601.113760418806,"d":"₪ 3,601.11"},{"v":53601.113760418804,"d":"₪ 53,601.11"},{"v":1050000,"d":"₪ 1,050,000.00"}]
[{"$nulls":18},100,{"v":1050000,"d":"₪ 1,050,000.00"},{"v":50000,"d":"₪ 50,000.00"},{"v":3437.42677130886,"d":"₪ 3,437.43"},{"v":53437.42677130886,"d":"₪ 53,437.43"},{"v":1000000,"d":"₪ 1,000,000.00"}]
[{"$nulls":18},101,{"v":1000000,"d":"₪ 1,000,000.00"},{"v":50000,"d":"₪ 50,000.00"},{"v":3273.7397821989143,"d":"₪ 3,273.74"},{"v":53273.739782198914,"d":"₪ 53,273.74"},{"v":950000,"d":"₪ 950,000.00"}]
[{"$nulls":18},102,{"v":950000,"d":"₪ 950,000.00"},{"v":50000,"d":"₪ 50,000.00"},{"v":3110.052793088969,"d":"₪ 3,110.05"},{"v":53110.052793088966,"d":"₪ 53,110.05"},{"v":900000,"d":"₪ 900,000.00"}]
[{"$nulls":18},103,{"v":900000,"d":"₪ 900,000.00"},{"v":50000,"d":"₪ 50,000.00"},{"v":2946.365803979023,"d":"₪ 2,946.37"},{"v":52946.365803979024,"d":"₪ 52,946.37"},{"v":850000,"d":"₪ 850,000.00"}]
[{"$nulls":18},104,{"v":850000,"d":"₪ 850,000.00"},{"v":50000,"d":"₪ 50,000.00"},{"v":2782.678814869077,"d":"₪ 2,782.68"},{"v":52782.678814869076,"d":"₪ 52,782.68"},{"v":800000,"d":"₪ 800,000.00"}]
[{"$nulls":18},105,{"v":800000,"d":"₪ 800,000.00"},{"v":50000,"d":"₪ 50,000.00"},{"v":2618.9918257591316,"d":"₪ 2,618.99"},{"v":52618.991825759134,"d":"₪ 52,618.99"},{"v":750000,"d":"₪ 750,000.00"}]
[{"$nulls":18},106,{"v":750000,"d":"₪ 750,000.00"},{"v":50000,"d":"₪ 50,000.00"},{"v":2455.3048366491857,"d":"₪ 2,455.30"},{"v":52455.304836649186,"d":"₪ 52,455.30"},{"v":700000,"d":"₪ 700,000.00"}]
[{"$nulls":18},107,{"v":700000,"d":"₪ 700,000.00"},{"v":50000,"d":"₪ 50,000.00"},{"v":2291.6178475392403,"d":"₪ 2,291.62"},{"v":52291.61784753924,"d":"₪ 52,291.62"},{"v":650000,"d":"₪ 650,000.00"}]
[{"$nulls":18},108,{"v":650000,"d":"₪ 650,000.00"},{"v":50000,"d":"₪ 50,000.00"},{"v":2127.9308584292944,"d":"₪ 2,127.93"},{"v":52127.930858429296,"d":"₪ 52,127.93"},{"v":600000,"d":"₪ 600,000.00"}]
[{"$nulls":18},109,{"v":600000,"d":"₪ 600,000.00"},{"v":50000,"d":"₪ 50,000.00"},{"v":1964.2438693193487,"d":"₪ 1,964.24"},{"v":51964.24386931935,"d":"₪ 51,964.24"},{"v":550000,"d":"₪ 550,000.00"}]
[{"$nulls":18},110,{"v":550000,"d":"₪ 550,000.00"},{"v":50000,"d":"₪ 50,000.00"},{"v":1800.556880209403,"d":"₪ 1,800.56"},{"v":51800.556880209406,"d":"₪ 51,800.56"},{"v":500000,"d":"₪ 500,000.00"}]
[{"$nulls":18},111,{"v":500000,"d":"₪ 500,000.00"},{"v":50000,"d":"₪ 50,000.00"},{"v":1636.8698910994572,"d":"₪ 1,636.87"},{"v":51636.86989109946,"d":"₪ 51,636.87"},{"v":450000,"d":"₪ 450,000.00"}]
[{"$nulls":18},112,{"v":450000,"d":"₪ 450,000.00"},{"v":50000,"d":"₪ 50,000.00"},{"v":1473.1829019895115,"d":"₪ 1,473.18"},{"v":51473.18290198951,"d":"₪ 51,473.18"},{"v":400000,"d":"₪ 400,000.00"}]
[{"$nulls":18},113,{"v":400000,"d":"₪ 400,000.00"},{"v":50000,"d":"₪ 50,000.00"},{"v":1309.4959128795658,"d":"₪ 1,309.50"},{"v":51309.49591287957,"d":"₪ 51,309.50"},{"v":350000,"d":"₪ 350,000.00"}]
[{"$nulls":18},114,{"v":350000,"d":"₪ 350,000.00"},{"v":50000,"d":"₪ 50,000.00"},{"v":1145.8089237696202,"d":"₪ 1,145.81"},{"v":51145.80892376962,"d":"₪ 51,145.81"},{"v":300000,"d":"₪ 300,000.00"}]
[{"$nulls":18},115,{"v":300000,"d":"₪ 300,000.00"},{"v":50000,"d":"₪ 50,000.00"},{"v":982.1219346596744,"d":"₪ 982.12"},{"v":50982.12193465968,"d":"₪ 50,982.12"},{"v":250000,"d":"₪ 250,000.00"}]
[{"$nulls":18},116,{"v":250000,"d":"₪ 250,000.00"},{"v":50000,"d":"₪ 50,000.00"},{"v":818.4349455497286,"d":"₪ 818.43"},{"v":50818.43494554973,"d":"₪ 50,818.43"},{"v":200000,"d":"₪ 200,000.00"}]
[{"$nulls":18},117,{"v":200000,"d":"₪ 200,000.00"},{"v":50000,"d":"₪ 50,000.00"},{"v":654.7479564397829,"d":"₪ 654.75"},{"v":50654.74795643978,"d":"₪ 50,654.75"},{"v":150000,"d":"₪ 150,000.00"}]
[{"$nulls":18},118,{"v":150000,"d":"₪ 150,000.00"},{"v":50000,"d":"₪ 50,000.00"},{"v":491.0609673298372,"d":"₪ 491.06"},{"v":50491.06096732984,"d":"₪ 50,491.06"},{"v":100000,"d":"₪ 100,000.00"}]
[{"$nulls":18},119,{"v":100000,"d":"₪ 100,000.00"},{"v":50000,"d":"₪ 50,000.00"},{"v":327.37397821989146,"d":"₪ 327.37"},{"v":50327.37397821989,"d":"₪ 50,327.37"},{"v":50000,"d":"₪ 50,000.00"}]
[{"$nulls":18},120,{"v":50000,"d":"₪ 50,000.00"},{"v":50000,"d":"₪ 50,000.00"},{"v":163.68698910994573,"d":"₪ 163.69"},{"v":50163.68698910995,"d":"₪ 50,163.69"},{"v":0,"d":"₪ 0.00"}]
[]
[{"$nulls":8},100000,"pv"]
[{"$nulls":8},{"v":0.05,"d":"5%"},"r"]
[{"$nulls":8},5,"n"]
[{"$nulls":8},{"$f":"FV(I252,I253,,-I251)","v":{"v":127628.15625000001,"d":"₪ 127,628.16"}},"fv"]
[{"$nulls":8},500000,"יעד"]
[{"$nulls":8},{"$f":"I255-I254","v":{"v":372371.84375,"d":"₪ 372,371.84"}},"חסר"]
[{"$nulls":8},{"$f":"PV(I252,2,,-I256)","v":{"v":337752.2392290249,"d":"₪ 337,752.24"}},"pv 3"]
{"$rows_empty":18}
[{"$nulls":9},1,0,null,null,10000,"PV"]
[{"$nulls":9},{"$f":"FV(N279,N278,,-N276)","v":{"v":11261.62419264,"d":"₪ 11,261.62"}},10000,null,null,{"v":0.12,"d":"12.00%"},"R שנתי"]
[{"$nulls":10},-500,null,null,6,"תקופות דו חודשיות"]
[{"$nulls":9},{"$f":"J277","v":{"v":11261.62419264,"d":"₪ 11,261.62"}},{"$f":"K277+K278","v":9500},null,null,{"$f":"N277/N278","v":{"v":0.02,"d":"2.00%"}},"R דו חודשי"]
[{"$nulls":13},500,"עמלה"]
[{"$nulls":10},{"$f":"RATE(1,,-K279,J279)","v":{"v":0.1854341255410525,"d":"18.54%"}}]
{"$rows_empty":29}
[{"$nulls":9},"פתרון שאלה 11 מהאמריקאיות"]
[]
[]
[]
[]
[{"$nulls":7},"שנות הפנסיה:"]
[{"$nulls":7},240,"מספר תקופות"]
[{"$nulls":7},{"v":0.12,"d":"12%"},"ריבית שנתית נקובה",null,12]
[{"$nulls":7},{"$f":"H318/K318","v":{"v":0.01,"d":"1%"}},"ריבית חודשית"]
[{"$nulls":7},500,"קצבה חודשית"]
[{"$nulls":7},0,"type"]
[]
[{"$nulls":8},{"$f":"PV(H319,H317,-H320,,)","v":{"v":45409.708174150794,"d":"45,409.71"}},"זה הסכום שצריך להצטבר בגיל 67 על מנת שגדי יוכל לקבל את הקצבה הרצויה."]
[]
[{"$nulls":7},"שנות החסכון:"]
[{"$nulls":7},444,"מספר תקופות "]
[]
[{"$nulls":8},{"$f":"PV(H319,H326,,-I323)","v":{"v":547.5940889000727,"d":"547.59"}},"הסכום שגדי צריך להפקיד היום"]
{"$rows_empty":25}
[{"$nulls":7},1,"רגיל"]
[{"$nulls":7},2,"שפיצר"]
[{"$nulls":7},3,"גרייס לקרן"]
[{"$nulls":7},4,"בלון"]
{"$rows_empty":49}
[{"$nulls":7},"ערוץ התקשורת","השקעה ראשונית נדרשת","ערך נוכחי נקי של ההשקעה","מדד הרווחיות"]
[{"$nulls":7},"Facebook",{"v":700000,"d":"700,000"},{"v":560000,"d":"560,000"},{"$f":"J408/I408","v":0.8}]
[{"$nulls":7},"Instagram",{"v":650000,"d":"650,000"},{"$f":"K409*I409","v":260000},0.4,null,{"v":1400000,"d":"1,400,000"}]
[{"$nulls":7},"טלוויזיה",{"v":250000,"d":"250,000"},{"v":150000,"d":"150,000"},{"$f":"J410/I410","v":0.6}]
[{"$nulls":7},"עיתונות כתובה",{"v":100000,"d":"100,000"},{"$f":"K411*I411","v":30000},0.3]
[{"$nulls":7},"WhatsApp",{"v":500000,"d":"500,000"},{"v":125000,"d":"125,000"},0.25]
[]
[{"$nulls":7},"הפרוייקטים הנבחרים","ענ\"נ","מדד רווחיות","יתרת תקציב"]
[{"$nulls":7},"Facebook",{"$f":"J408","v":{"v":560000,"d":"560,000"}},{"v":0.8,"d":"0.80"},{"$f":"M409-I408","v":{"v":700000,"d":"700,000"}}]
[{"$nulls":7},"טלוויזיה",{"$f":"J410","v":{"v":150000,"d":"150,000"}},{"v":0.6,"d":"0.60"},{"$f":"K415-I410","v":{"v":450000,"d":"450,000"}}]
[{"$nulls":7},"Instagram",{"$f":"K416/I409*J409","v":180000},{"v":0.4,"d":"0.40"},0]
[{"$nulls":8},{"$f":"SUM(I415:I417)","v":{"v":890000,"d":"890,000"}}]
{"$rows_empty":36}
[{"$nulls":7},1000,"מחיר"]
[{"$nulls":7},{"v":0.02,"d":"2%"},"עליית מחירים"]
[{"$nulls":7},{"$f":"FV(H456,1,,-H455)","v":{"v":1020,"d":"₪ 1,020.00"}},"מחיר לאחר עלייה"]
[]
[{"$nulls":7},"א",null,null,"ב",null,"ג"]
[{"$nulls":7},{"v":0.01,"d":"1%"},"r",null,{"v":0.02,"d":"2%"},"r",{"v":0.02,"d":"2%"},"r"]
[{"$nulls":7},{"$f":"H457*(1+H460)","v":{"v":1030.2,"d":"₪ 1,030.20"}},null,null,{"$f":"FV(K460,1,,-H455)","v":{"v":1020,"d":"₪ 1,020.00"}},null,{"$f":"H457*(1+M460)","v":{"v":1040.4,"d":"₪ 1,040.40"}}]
[{"$nulls":7},{"$f":"H461-H457","v":{"v":10.200000000000045,"d":"₪ 10.20"}},null,null,{"$f":"K461-H457","v":{"v":0,"d":"₪ 0.00"}},null,{"$f":"M461-H457","v":{"v":20.40000000000009,"d":"₪ 20.40"}}]
{"$rows_empty":26}
[{"$nulls":8},1000,"fv"]
[{"$nulls":8},{"v":0.05,"d":"5%"},"i"]
[{"$nulls":8},2,"t"]
[{"$nulls":8},{"$f":"I490*I489/I491","v":25},"c"]
[{"$nulls":8},868.103,"pv"]
[{"$nulls":8},{"$f":"8*2","v":16},"n"]
[{"$nulls":8},{"$f":"RATE(I494,I492,-I493,I489)","v":{"v":0.0359868632874064,"d":"3.599%"}},"r","חצי שנה"]
[{"$nulls":8},{"$f":"((1+I495)^2)-1","v":{"v":0.07326878090407907,"d":"7.33%"}},"r year","שנה"]
{"$rows_empty":22}
[{"$nulls":7},20000,"P.V1"]
[{"$nulls":7},10000,"P.V2"]
[{"$nulls":7},15,"N1"]
[{"$nulls":7},21,"N2"]
[{"$nulls":7},12,"N3"]
[{"$nulls":7},{"v":0.005,"d":"0.50%"},"R1"]
[{"$nulls":7},{"v":0.004,"d":"0.40%"},"R2"]
[]
[{"$nulls":7},{"$f":"FV(H524,H521,,-H519)","v":{"v":21553.654751761616,"d":"₪ 21,553.65"}},"FV15"]
[{"$nulls":7},{"$f":"FV(H525,H522,,-H527)","v":{"v":23438.450155569244,"d":"₪ 23,438.45"}},"FV36",{"$f":"FV(H525,H523,,-H520)","v":{"v":10490.70207534806,"d":"₪ 10,490.70"}},"FV36"]
[]
[{"$nulls":7},{"$f":"H528+J528","v":{"v":33929.1522309173,"d":"₪ 33,929.15"}}]

{"sheet":"פתרון שאלה פתוחה","index":1,"n_rows":150,"n_cols":21,"rows_kept":150}
[{"$nulls":12},"סעיף א"]
[]
[{"$nulls":12},"נתונים:"]
[{"$nulls":12},"הלוואה",{"$nulls":5},"הנפקת אג\"ח"]
[{"$nulls":12},"תשלום חודשי",null,{"v":12500,"d":"12,500"},{"$nulls":3},"ערך נקוב",null,{"v":1000000,"d":"1,000,000"}]
[{"$nulls":12},"תקופות בחודשים",null,{"$f":"9*Q7","v":108},{"$nulls":3},"ריבית שנתית נקובה",null,{"v":0.13,"d":"13%"}]
[{"$nulls":12},"ריבית אפקטיבית שנתית",null,{"v":0.07442,"d":"7.44%"},null,12,null,"מרווח בין קופונים",null,4]
[{"$nulls":12},"ריבית חודשית",null,{"$f":"(1+O7)^(1/Q7)-1","v":{"v":0.005999674807535937,"d":"0.60%"}},{"$nulls":3},"תשואה שנתית לפדיון",null,{"v":0.1255,"d":"12.55%"}]
[{"$nulls":12},"type",null,0,{"$nulls":3},"מספר קופונים ",null,36]
[{"$nulls":18},"קופון",null,{"$f":"U5*U6/U7","v":{"v":32500,"d":"32,500"}}]
[{"$nulls":12},"סעיף א",{"$nulls":5},"תשואה רבעונית",null,{"$f":"(1+U8)^(1/U7)-1","v":{"v":0.02999798439457879,"d":"3.00%"}}]
[{"$nulls":12},"נחשב את סכום ההלוואה המוצע לחברה:",{"$nulls":5},"type",null,0]
[]
[{"$nulls":13},{"$f":"PV(O8,O6,-O5,,O9)","v":{"v":991464.0877718764,"d":"991,464.09"}}]
[]
[{"$nulls":12},"נחשב את המחיר שתקבל החברה עבור האג\"ח בהנפקה:"]
[]
[{"$nulls":13},{"$f":"PV(U11,U9,-U10,-U5,U12)","v":{"v":1054626.279332489,"d":"1,054,626.28"}}]
[]
[{"$nulls":12},"בהנתן שהחברה מעוניינת לגייס לפחות מיליון ש\"ח, הרי שהיא תבחר באפשרות הנפקת האג\"ח."]
[]
[]
[{"$nulls":12},"סעיף ב"]
[{"$nulls":12},"נתונים:"]
[{"$nulls":12},"הלוואה"]
[{"$nulls":12},"תשלום חודשי",null,{"v":12500,"d":"12,500"}]
[{"$nulls":12},"תקופות בחודשים",null,{"$f":"9*Q28","v":108}]
[{"$nulls":12},"ריבית אפקטיבית שנתית",null,{"v":0.07442,"d":"7.44%"},null,12]
[{"$nulls":12},"ריבית חודשית",null,{"$f":"(1+O28)^(1/Q28)-1","v":{"v":0.005999674807535937,"d":"0.60%"}}]
[{"$nulls":12},"type",null,0]
[]
[{"$nulls":12},"סעיף א"]
[{"$nulls":12},"נחשב את סכום ההלוואה המוצע לחברה:"]
[]
[{"$nulls":13},{"$f":"PV(O29,O27,-O26,,O30)","v":{"v":991464.0877718764,"d":"991,464.09"}}]
[]
[{"$nulls":12},"נתונים:",{"$nulls":3},"א. תשלום קרן 50",{"$f":"O92","v":{"v":8782.889794460989,"d":"₪ 8,782.89"}}]
[{"$nulls":12},"הלוואה",{"$f":"N35","v":{"v":991464.0877718764,"d":"991,464"}},"PV",null,"ב. תשלום ריבית 50",{"$f":"P92","v":{"v":3717.110205539051,"d":"3,717"}}]
[{"$nulls":12},"חודשים",{"$f":"O27","v":108},"n",null,"ג. פירעון בתקופה 60",{"$f":"R102","v":{"v":519989.1663007705,"d":"₪ 519,989.17"}}]
[{"$nulls":12},"ריבית",{"$f":"O29","v":{"v":0.005999674807535937,"d":"0.60%"}},"r"]
[{"$nulls":7},"הנפקת אג\"ח",{"$nulls":5},{"$f":"PMT(N40,N39,-N38,,)","v":{"v":12500.00000000004,"d":"₪ 12,500.00"}},"PMT"]
[null,"סעיף ג",{"$nulls":5},"ערך נקוב",null,{"v":1000000,"d":"1,000,000"},null,null,"מספר תקבול","יתרת הקרן בתחילת תקופה","תשלום ע\"ח קרן","תשלום ע\"ח ריבית","סך הכל תשלום","יתרת הקרן בסוף התקופה"]
[null,"ג1",{"$nulls":5},"ריבית שנתית נקובה",null,{"v":0.13,"d":"13%"},null,null,1,{"$f":"N38","v":{"v":991464.0877718764,"d":"₪ 991,464.09"}},{"$f":"Q43-P43","v":{"v":6551.537890018514,"d":"₪ 6,551.54"}},{"$f":"$N$40*N43","v":{"v":5948.462109981526,"d":"₪ 5,948.46"}},{"$f":"$N$41","v":{"v":12500.00000000004,"d":"₪ 12,500.00"}},{"$f":"N43-O43","v":{"v":984912.5498818578,"d":"₪ 984,912.55"}}]
[null,null,{"$f":"PV(J48,35,J47,J42)","v":{"v":-999886.704437887,"d":"₪ -999,886.70"}},{"$nulls":4},"מרווח בין קופונים",null,4,null,null,2,{"$f":"R43","v":{"v":984912.5498818578,"d":"₪ 984,912.55"}},{"$f":"Q44-P44","v":{"v":6590.844986847876,"d":"₪ 6,590.84"}},{"$f":"$N$40*N44","v":{"v":5909.155013152164,"d":"₪ 5,909.16"}},{"$f":"$N$41","v":{"v":12500.00000000004,"d":"₪ 12,500.00"}},{"$f":"N44-O44","v":{"v":978321.70489501,"d":"₪ 978,321.70"}}]
[{"$nulls":7},"תשואה שנתית לפדיון",null,{"v":0.1365,"d":"13.65%"},null,null,3,{"$f":"R44","v":{"v":978321.70489501,"d":"₪ 978,321.70"}},{"v":6630.387913475841,"d":"₪ 6,630.39"},{"v":5869.612086524199,"d":"₪ 5,869.61"},{"v":12500.00000000004,"d":"₪ 12,500.00"},{"v":971691.3169815341,"d":"₪ 971,691.32"}]
[null,"ג2",null,1,0,null,null,"מספר קופונים ",null,36,null,null,4,{"v":971691.3169815341,"d":"₪ 971,691.32"},{"v":6670.168084804513,"d":"₪ 6,670.17"},{"v":5829.8319151955275,"d":"₪ 5,829.83"},{"v":12500.00000000004,"d":"₪ 12,500.00"},{"v":965021.1488967296,"d":"₪ 965,021.15"}]
[{"$nulls":3},{"$f":"J47","v":{"v":32500,"d":"32,500"}},{"$f":"N18","v":{"v":1054626.279332489,"d":"1,054,626.28"}},null,null,"קופון",null,{"$f":"J42*J43/J44","v":{"v":32500,"d":"32,500"}},null,null,5,{"v":965021.1488967296,"d":"₪ 965,021.15"},{"v":6710.186924224945,"d":"₪ 6,710.19"},{"v":5789.813075775095,"d":"₪ 5,789.81"},{"v":12500.00000000004,"d":"₪ 12,500.00"},{"v":958310.9619725046,"d":"₪ 958,310.96"}]
[{"$nulls":3},{"$f":"-C44","v":{"v":999886.704437887,"d":"₪ 999,886.70"}},{"$nulls":3},"תשואה רבעונית",null,{"$f":"(1+J45)^(1/J44)-1","v":{"v":0.03250546733383808,"d":"3.25%"}},null,null,6,{"v":958310.9619725046,"d":"₪ 958,310.96"},{"$f":"Q48-P48","v":{"v":6750.445863668075,"d":"₪ 6,750.45"}},{"v":5749.554136331965,"d":"₪ 5,749.55"},{"v":12500.00000000004,"d":"₪ 12,500.00"},{"v":951560.5161088365,"d":"₪ 951,560.52"}]
[{"$nulls":3},{"$f":"D48+D47","v":{"v":1032386.704437887,"d":"₪ 1,032,386.70"}},{"$f":"E47","v":{"v":1054626.279332489,"d":"1,054,626.28"}},null,null,"type",null,0,null,null,7,{"v":951560.5161088365,"d":"₪ 951,560.52"},{"v":6790.946343655959,"d":"₪ 6,790.95"},{"v":5709.053656344081,"d":"₪ 5,709.05"},{"v":12500.00000000004,"d":"₪ 12,500.00"},{"v":944769.5697651806,"d":"₪ 944,769.57"}]
[{"$nulls":12},8,{"v":944769.5697651806,"d":"₪ 944,769.57"},{"v":6831.68981335332,"d":"₪ 6,831.69"},{"v":5668.3101866467205,"d":"₪ 5,668.31"},{"v":12500.00000000004,"d":"₪ 12,500.00"},{"v":937937.8799518272,"d":"₪ 937,937.88"}]
[{"$nulls":4},{"$f":"RATE(1,,-E49,D49)","v":{"v":-0.02108763581036343,"d":"-2.11%"}},{"$nulls":7},9,{"v":937937.8799518272,"d":"₪ 937,937.88"},{"v":6872.677730619396,"d":"₪ 6,872.68"},{"v":5627.322269380644,"d":"₪ 5,627.32"},{"v":12500.00000000004,"d":"₪ 12,500.00"},{"v":931065.2022212078,"d":"₪ 931,065.20"}]
[{"$nulls":12},10,{"v":931065.2022212078,"d":"₪ 931,065.20"},{"v":6913.911562060107,"d":"₪ 6,913.91"},{"v":5586.088437939933,"d":"₪ 5,586.09"},{"v":12500.00000000004,"d":"₪ 12,500.00"},{"v":924151.2906591477,"d":"₪ 924,151.29"}]
[{"$nulls":12},11,{"v":924151.2906591477,"d":"₪ 924,151.29"},{"v":6955.3927830805305,"d":"₪ 6,955.39"},{"v":5544.6072169195095,"d":"₪ 5,544.61"},{"v":12500.00000000004,"d":"₪ 12,500.00"},{"v":917195.8978760671,"d":"₪ 917,195.90"}]
[{"$nulls":12},12,{"v":917195.8978760671,"d":"₪ 917,195.90"},{"v":6997.122877937696,"d":"₪ 6,997.12"},{"v":5502.877122062344,"d":"₪ 5,502.88"},{"v":12500.00000000004,"d":"₪ 12,500.00"},{"v":910198.7749981293,"d":"₪ 910,198.77"}]
[{"$nulls":12},13,{"v":910198.7749981293,"d":"₪ 910,198.77"},{"v":7039.103339793693,"d":"₪ 7,039.10"},{"v":5460.896660206347,"d":"₪ 5,460.90"},{"v":12500.00000000004,"d":"₪ 12,500.00"},{"v":903159.6716583356,"d":"₪ 903,159.67"}]
[{"$nulls":12},14,{"v":903159.6716583356,"d":"₪ 903,159.67"},{"v":7081.335670769095,"d":"₪ 7,081.34"},{"v":5418.664329230945,"d":"₪ 5,418.66"},{"v":12500.00000000004,"d":"₪ 12,500.00"},{"v":896078.3359875665,"d":"₪ 896,078.34"}]
[{"$nulls":12},15,{"v":896078.3359875665,"d":"₪ 896,078.34"},{"v":7123.821381996714,"d":"₪ 7,123.82"},{"v":5376.178618003326,"d":"₪ 5,376.18"},{"v":12500.00000000004,"d":"₪ 12,500.00"},{"v":888954.5146055698,"d":"₪ 888,954.51"}]
[{"$nulls":12},16,{"v":888954.5146055698,"d":"₪ 888,954.51"},{"v":7166.561993675666,"d":"₪ 7,166.56"},{"v":5333.438006324374,"d":"₪ 5,333.44"},{"v":12500.00000000004,"d":"₪ 12,500.00"},{"v":881787.9526118941,"d":"₪ 881,787.95"}]
[{"$nulls":12},17,{"v":881787.9526118941,"d":"₪ 881,787.95"},{"v":7209.559035125766,"d":"₪ 7,209.56"},{"v":5290.440964874274,"d":"₪ 5,290.44"},{"v":12500.00000000004,"d":"₪ 12,500.00"},{"v":874578.3935767683,"d":"₪ 874,578.39"}]
[{"$nulls":12},18,{"v":874578.3935767683,"d":"₪ 874,578.39"},{"v":7252.814044842253,"d":"₪ 7,252.81"},{"v":5247.185955157787,"d":"₪ 5,247.19"},{"v":12500.00000000004,"d":"₪ 12,500.00"},{"v":867325.5795319261,"d":"₪ 867,325.58"}]
[{"$nulls":12},19,{"v":867325.5795319261,"d":"₪ 867,325.58"},{"v":7296.328570550836,"d":"₪ 7,296.33"},{"v":5203.671429449204,"d":"₪ 5,203.67"},{"v":12500.00000000004,"d":"₪ 12,500.00"},{"v":860029.2509613752,"d":"₪ 860,029.25"}]
[{"$nulls":12},20,{"v":860029.2509613752,"d":"₪ 860,029.25"},{"v":7340.104169263075,"d":"₪ 7,340.10"},{"v":5159.895830736965,"d":"₪ 5,159.90"},{"v":12500.00000000004,"d":"₪ 12,500.00"},{"v":852689.1467921122,"d":"₪ 852,689.15"}]
[{"$nulls":12},21,{"v":852689.1467921122,"d":"₪ 852,689.15"},{"v":7384.142407332092,"d":"₪ 7,384.14"},{"v":5115.857592667948,"d":"₪ 5,115.86"},{"v":12500.00000000004,"d":"₪ 12,500.00"},{"v":845305.0043847801,"d":"₪ 845,305.00"}]
[{"$nulls":12},22,{"v":845305.0043847801,"d":"₪ 845,305.00"},{"v":7428.44486050862,"d":"₪ 7,428.44"},{"v":5071.55513949142,"d":"₪ 5,071.56"},{"v":12500.00000000004,"d":"₪ 12,500.00"},{"v":837876.5595242714,"d":"₪ 837,876.56"}]
[{"$nulls":12},23,{"v":837876.5595242714,"d":"₪ 837,876.56"},{"v":7473.013113997384,"d":"₪ 7,473.01"},{"v":5026.986886002656,"d":"₪ 5,026.99"},{"v":12500.00000000004,"d":"₪ 12,500.00"},{"v":830403.546410274,"d":"₪ 830,403.55"}]
[{"$nulls":12},24,{"v":830403.546410274,"d":"₪ 830,403.55"},{"v":7517.84876251382,"d":"₪ 7,517.85"},{"v":4982.15123748622,"d":"₪ 4,982.15"},{"v":12500.00000000004,"d":"₪ 12,500.00"},{"v":822885.6976477602,"d":"₪ 822,885.70"}]
[{"$nulls":12},25,{"v":822885.6976477602,"d":"₪ 822,885.70"},{"v":7562.953410341139,"d":"₪ 7,562.95"},{"v":4937.046589658901,"d":"₪ 4,937.05"},{"v":12500.00000000004,"d":"₪ 12,500.00"},{"v":815322.744237419,"d":"₪ 815,322.74"}]
[{"$nulls":12},26,{"v":815322.744237419,"d":"₪ 815,322.74"},{"v":7608.3286713877305,"d":"₪ 7,608.33"},{"v":4891.6713286123095,"d":"₪ 4,891.67"},{"v":12500.00000000004,"d":"₪ 12,500.00"},{"v":807714.4155660312,"d":"₪ 807,714.42"}]
[{"$nulls":12},27,{"v":807714.4155660312,"d":"₪ 807,714.42"},{"v":7653.976169244909,"d":"₪ 7,653.98"},{"v":4846.023830755131,"d":"₪ 4,846.02"},{"v":12500.00000000004,"d":"₪ 12,500.00"},{"v":800060.4393967864,"d":"₪ 800,060.44"}]
[{"$nulls":12},28,{"v":800060.4393967864,"d":"₪ 800,060.44"},{"v":7699.897537245008,"d":"₪ 7,699.90"},{"v":4800.102462755032,"d":"₪ 4,800.10"},{"v":12500.00000000004,"d":"₪ 12,500.00"},{"v":792360.5418595413,"d":"₪ 792,360.54"}]
[{"$nulls":12},29,{"v":792360.5418595413,"d":"₪ 792,360.54"},{"v":7746.094418519825,"d":"₪ 7,746.09"},{"v":4753.905581480215,"d":"₪ 4,753.91"},{"v":12500.00000000004,"d":"₪ 12,500.00"},{"v":784614.4474410214,"d":"₪ 784,614.45"}]
[{"$nulls":12},30,{"v":784614.4474410214,"d":"₪ 784,614.45"},{"v":7792.568466059413,"d":"₪ 7,792.57"},{"v":4707.431533940627,"d":"₪ 4,707.43"},{"v":12500.00000000004,"d":"₪ 12,500.00"},{"v":776821.878974962,"d":"₪ 776,821.88"}]
[{"$nulls":12},31,{"$f":"R72","v":{"v":776821.878974962,"d":"₪ 776,821.88"}},{"$f":"Q73-P73","v":{"v":7839.321342771229,"d":"₪ 7,839.32"}},{"$f":"$N$40*N73","v":{"v":4660.678657228811,"d":"₪ 4,660.68"}},{"v":12500.00000000004,"d":"₪ 12,500.00"},{"$f":"N73-O73","v":{"v":768982.5576321909,"d":"₪ 768,982.56"}}]
[{"$nulls":12},32,{"v":768982.5576321909,"d":"₪ 768,982.56"},{"v":7886.354721539632,"d":"₪ 7,886.35"},{"v":4613.645278460408,"d":"₪ 4,613.65"},{"v":12500.00000000004,"d":"₪ 12,500.00"},{"v":761096.2029106512,"d":"₪ 761,096.20"}]
[{"$nulls":12},33,{"v":761096.2029106512,"d":"₪ 761,096.20"},{"v":7933.670285285746,"d":"₪ 7,933.67"},{"v":4566.329714714294,"d":"₪ 4,566.33"},{"v":12500.00000000004,"d":"₪ 12,500.00"},{"v":753162.5326253654,"d":"₪ 753,162.53"}]
[{"$nulls":12},34,{"v":753162.5326253654,"d":"₪ 753,162.53"},{"v":7981.269727027671,"d":"₪ 7,981.27"},{"v":4518.730272972369,"d":"₪ 4,518.73"},{"v":12500.00000000004,"d":"₪ 12,500.00"},{"v":745181.2628983378,"d":"₪ 745,181.26"}]
[{"$nulls":12},35,{"v":745181.2628983378,"d":"₪ 745,181.26"},{"v":8029.154749941068,"d":"₪ 8,029.15"},{"v":4470.845250058972,"d":"₪ 4,470.85"},{"v":12500.00000000004,"d":"₪ 12,500.00"},{"v":737152.1081483967,"d":"₪ 737,152.11"}]
[{"$nulls":12},36,{"v":737152.1081483967,"d":"₪ 737,152.11"},{"v":8077.327067420098,"d":"₪ 8,077.33"},{"v":4422.672932579942,"d":"₪ 4,422.67"},{"v":12500.00000000004,"d":"₪ 12,500.00"},{"v":729074.7810809766,"d":"₪ 729,074.78"}]
[{"$nulls":12},37,{"v":729074.7810809766,"d":"₪ 729,074.78"},{"v":8125.788403138726,"d":"₪ 8,125.79"},{"v":4374.211596861314,"d":"₪ 4,374.21"},{"v":12500.00000000004,"d":"₪ 12,500.00"},{"v":720948.9926778378,"d":"₪ 720,948.99"}]
[{"$nulls":12},38,{"v":720948.9926778378,"d":"₪ 720,948.99"},{"v":8174.540491112405,"d":"₪ 8,174.54"},{"v":4325.459508887635,"d":"₪ 4,325.46"},{"v":12500.00000000004,"d":"₪ 12,500.00"},{"v":712774.4521867255,"d":"₪ 712,774.45"}]
[{"$nulls":12},39,{"v":712774.4521867255,"d":"₪ 712,774.45"},{"v":8223.585075760115,"d":"₪ 8,223.59"},{"v":4276.414924239925,"d":"₪ 4,276.41"},{"v":12500.00000000004,"d":"₪ 12,500.00"},{"v":704550.8671109653,"d":"₪ 704,550.87"}]
[{"$nulls":12},40,{"v":704550.8671109653,"d":"₪ 704,550.87"},{"v":8272.923911966782,"d":"₪ 8,272.92"},{"v":4227.076088033258,"d":"₪ 4,227.08"},{"v":12500.00000000004,"d":"₪ 12,500.00"},{"v":696277.9431989986,"d":"₪ 696,277.94"}]
[{"$nulls":12},41,{"v":696277.9431989986,"d":"₪ 696,277.94"},{"v":8322.55876514607,"d":"₪ 8,322.56"},{"v":4177.44123485397,"d":"₪ 4,177.44"},{"v":12500.00000000004,"d":"₪ 12,500.00"},{"v":687955.3844338525,"d":"₪ 687,955.38"}]
[{"$nulls":12},42,{"v":687955.3844338525,"d":"₪ 687,955.38"},{"v":8372.491411303554,"d":"₪ 8,372.49"},{"v":4127.508588696486,"d":"₪ 4,127.51"},{"v":12500.00000000004,"d":"₪ 12,500.00"},{"v":679582.893022549,"d":"₪ 679,582.89"}]
[{"$nulls":12},43,{"v":679582.893022549,"d":"₪ 679,582.89"},{"v":8422.723637100262,"d":"₪ 8,422.72"},{"v":4077.2763628997773,"d":"₪ 4,077.28"},{"v":12500.00000000004,"d":"₪ 12,500.00"},{"v":671160.1693854487,"d":"₪ 671,160.17"}]
[{"$nulls":12},44,{"v":671160.1693854487,"d":"₪ 671,160.17"},{"v":8473.257239916611,"d":"₪ 8,473.26"},{"v":4026.742760083429,"d":"₪ 4,026.74"},{"v":12500.00000000004,"d":"₪ 12,500.00"},{"v":662686.9121455321,"d":"₪ 662,686.91"}]
[{"$nulls":12},45,{"v":662686.9121455321,"d":"₪ 662,686.91"},{"v":8524.09402791671,"d":"₪ 8,524.09"},{"v":3975.9059720833297,"d":"₪ 3,975.91"},{"v":12500.00000000004,"d":"₪ 12,500.00"},{"v":654162.8181176154,"d":"₪ 654,162.82"}]
[{"$nulls":12},46,{"v":654162.8181176154,"d":"₪ 654,162.82"},{"v":8575.23582011307,"d":"₪ 8,575.24"},{"v":3924.764179886971,"d":"₪ 3,924.76"},{"v":12500.00000000004,"d":"₪ 12,500.00"},{"v":645587.5822975023,"d":"₪ 645,587.58"}]
[{"$nulls":12},47,{"v":645587.5822975023,"d":"₪ 645,587.58"},{"v":8626.684446431682,"d":"₪ 8,626.68"},{"v":3873.315553568358,"d":"₪ 3,873.32"},{"v":12500.00000000004,"d":"₪ 12,500.00"},{"v":636960.8978510706,"d":"₪ 636,960.90"}]
[{"$nulls":12},48,{"v":636960.8978510706,"d":"₪ 636,960.90"},{"v":8678.4417477775,"d":"₪ 8,678.44"},{"v":3821.55825222254,"d":"₪ 3,821.56"},{"v":12500.00000000004,"d":"₪ 12,500.00"},{"v":628282.4561032931,"d":"₪ 628,282.46"}]
[{"$nulls":12},49,{"v":628282.4561032931,"d":"₪ 628,282.46"},{"v":8730.509576100309,"d":"₪ 8,730.51"},{"v":3769.490423899731,"d":"₪ 3,769.49"},{"v":12500.00000000004,"d":"₪ 12,500.00"},{"v":619551.9465271928,"d":"₪ 619,551.95"}]
[{"$nulls":12},50,{"v":619551.9465271928,"d":"₪ 619,551.95"},{"v":8782.889794460989,"d":"₪ 8,782.89"},{"v":3717.110205539051,"d":"₪ 3,717.11"},{"v":12500.00000000004,"d":"₪ 12,500.00"},{"v":610769.0567327319,"d":"₪ 610,769.06"}]
[{"$nulls":12},51,{"v":610769.0567327319,"d":"₪ 610,769.06"},{"v":8835.58427709818,"d":"₪ 8,835.58"},{"v":3664.415722901859,"d":"₪ 3,664.42"},{"v":12500.00000000004,"d":"₪ 12,500.00"},{"v":601933.4724556337,"d":"₪ 601,933.47"}]
[{"$nulls":12},52,{"v":601933.4724556337,"d":"₪ 601,933.47"},{"v":8888.594909495347,"d":"₪ 8,888.59"},{"v":3611.4050905046925,"d":"₪ 3,611.41"},{"v":12500.00000000004,"d":"₪ 12,500.00"},{"v":593044.8775461384,"d":"₪ 593,044.88"}]
[{"$nulls":12},53,{"v":593044.8775461384,"d":"₪ 593,044.88"},{"v":8941.923588448239,"d":"₪ 8,941.92"},{"v":3558.0764115518014,"d":"₪ 3,558.08"},{"v":12500.00000000004,"d":"₪ 12,500.00"},{"v":584102.9539576902,"d":"₪ 584,102.95"}]
[{"$nulls":12},54,{"v":584102.9539576902,"d":"₪ 584,102.95"},{"v":8995.572222132763,"d":"₪ 8,995.57"},{"v":3504.427777867277,"d":"₪ 3,504.43"},{"v":12500.00000000004,"d":"₪ 12,500.00"},{"v":575107.3817355573,"d":"₪ 575,107.38"}]
[{"$nulls":12},55,{"v":575107.3817355573,"d":"₪ 575,107.38"},{"v":9049.542730173263,"d":"₪ 9,049.54"},{"v":3450.457269826777,"d":"₪ 3,450.46"},{"v":12500.00000000004,"d":"₪ 12,500.00"},{"v":566057.8390053841,"d":"₪ 566,057.84"}]
[{"$nulls":12},56,{"v":566057.8390053841,"d":"₪ 566,057.84"},{"v":9103.837043711203,"d":"₪ 9,103.84"},{"v":3396.1629562888365,"d":"₪ 3,396.16"},{"v":12500.00000000004,"d":"₪ 12,500.00"},{"v":556954.0019616729,"d":"₪ 556,954.00"}]
[{"$nulls":12},57,{"v":556954.0019616729,"d":"₪ 556,954.00"},{"v":9158.45710547427,"d":"₪ 9,158.46"},{"v":3341.54289452577,"d":"₪ 3,341.54"},{"v":12500.00000000004,"d":"₪ 12,500.00"},{"v":547795.5448561986,"d":"₪ 547,795.54"}]
[{"$nulls":12},58,{"v":547795.5448561986,"d":"₪ 547,795.54"},{"v":9213.404869845883,"d":"₪ 9,213.40"},{"v":3286.5951301541572,"d":"₪ 3,286.60"},{"v":12500.00000000004,"d":"₪ 12,500.00"},{"v":538582.1399863528,"d":"₪ 538,582.14"}]
[{"$nulls":12},59,{"v":538582.1399863528,"d":"₪ 538,582.14"},{"v":9268.682302935125,"d":"₪ 9,268.68"},{"v":3231.3176970649142,"d":"₪ 3,231.32"},{"v":12500.00000000004,"d":"₪ 12,500.00"},{"v":529313.4576834176,"d":"₪ 529,313.46"}]
[{"$nulls":12},60,{"v":529313.4576834176,"d":"₪ 529,313.46"},{"v":9324.2913826471,"d":"₪ 9,324.29"},{"v":3175.70861735294,"d":"₪ 3,175.71"},{"v":12500.00000000004,"d":"₪ 12,500.00"},{"v":519989.1663007705,"d":"₪ 519,989.17"}]
[{"$nulls":12},61,{"v":519989.1663007705,"d":"₪ 519,989.17"},{"v":9380.234098753692,"d":"₪ 9,380.23"},{"v":3119.7659012463478,"d":"₪ 3,119.77"},{"v":12500.00000000004,"d":"₪ 12,500.00"},{"v":510608.93220201676,"d":"₪ 510,608.93"}]
[{"$nulls":12},62,{"v":510608.93220201676,"d":"₪ 510,608.93"},{"v":9436.512452964775,"d":"₪ 9,436.51"},{"v":3063.4875470352654,"d":"₪ 3,063.49"},{"v":12500.00000000004,"d":"₪ 12,500.00"},{"v":501172.419749052,"d":"₪ 501,172.42"}]
[{"$nulls":12},63,{"v":501172.419749052,"d":"₪ 501,172.42"},{"v":9493.128458999827,"d":"₪ 9,493.13"},{"v":3006.8715410002133,"d":"₪ 3,006.87"},{"v":12500.00000000004,"d":"₪ 12,500.00"},{"v":491679.2912900521,"d":"₪ 491,679.29"}]
[{"$nulls":12},64,{"v":491679.2912900521,"d":"₪ 491,679.29"},{"v":9550.08414265999,"d":"₪ 9,550.08"},{"v":2949.9158573400496,"d":"₪ 2,949.92"},{"v":12500.00000000004,"d":"₪ 12,500.00"},{"v":482129.20714739215,"d":"₪ 482,129.21"}]
[{"$nulls":12},65,{"v":482129.20714739215,"d":"₪ 482,129.21"},{"v":9607.381541900555,"d":"₪ 9,607.38"},{"v":2892.618458099484,"d":"₪ 2,892.62"},{"v":12500.00000000004,"d":"₪ 12,500.00"},{"v":472521.8256054916,"d":"₪ 472,521.83"}]
[{"$nulls":12},66,{"v":472521.8256054916,"d":"₪ 472,521.83"},{"v":9665.022706903883,"d":"₪ 9,665.02"},{"v":2834.9772930961576,"d":"₪ 2,834.98"},{"$f":"$N$41","v":{"v":12500.00000000004,"d":"₪ 12,500.00"}},{"v":462856.8028985877,"d":"₪ 462,856.80"}]
[{"$nulls":12},67,{"v":462856.8028985877,"d":"₪ 462,856.80"},{"v":9723.009700152757,"d":"₪ 9,723.01"},{"v":2776.9902998472835,"d":"₪ 2,776.99"},{"v":12500.00000000004,"d":"₪ 12,500.00"},{"v":453133.793198435,"d":"₪ 453,133.79"}]
[{"$nulls":12},68,{"v":453133.793198435,"d":"₪ 453,133.79"},{"v":9781.34459650419,"d":"₪ 9,781.34"},{"v":2718.65540349585,"d":"₪ 2,718.66"},{"v":12500.00000000004,"d":"₪ 12,500.00"},{"v":443352.4486019308,"d":"₪ 443,352.45"}]
[{"$nulls":12},69,{"v":443352.4486019308,"d":"₪ 443,352.45"},{"v":9840.029483263665,"d":"₪ 9,840.03"},{"v":2659.970516736376,"d":"₪ 2,659.97"},{"v":12500.00000000004,"d":"₪ 12,500.00"},{"v":433512.41911866714,"d":"₪ 433,512.42"}]
[{"$nulls":12},70,{"v":433512.41911866714,"d":"₪ 433,512.42"},{"v":9899.066460259812,"d":"₪ 9,899.07"},{"v":2600.933539740228,"d":"₪ 2,600.93"},{"v":12500.00000000004,"d":"₪ 12,500.00"},{"v":423613.3526584073,"d":"₪ 423,613.35"}]
[{"$nulls":12},71,{"v":423613.3526584073,"d":"₪ 423,613.35"},{"v":9958.457639919558,"d":"₪ 9,958.46"},{"v":2541.542360080483,"d":"₪ 2,541.54"},{"v":12500.00000000004,"d":"₪ 12,500.00"},{"v":413654.89501848776,"d":"₪ 413,654.90"}]
[{"$nulls":12},72,{"v":413654.89501848776,"d":"₪ 413,654.90"},{"v":10018.205147343695,"d":"₪ 10,018.21"},{"v":2481.794852656344,"d":"₪ 2,481.79"},{"v":12500.00000000004,"d":"₪ 12,500.00"},{"v":403636.6898711441,"d":"₪ 403,636.69"}]
[{"$nulls":12},73,{"v":403636.6898711441,"d":"₪ 403,636.69"},{"v":10078.311120382941,"d":"₪ 10,078.31"},{"v":2421.6888796170992,"d":"₪ 2,421.69"},{"v":12500.00000000004,"d":"₪ 12,500.00"},{"v":393558.37875076116,"d":"₪ 393,558.38"}]
[{"$nulls":12},74,{"v":393558.37875076116,"d":"₪ 393,558.38"},{"v":10138.777709714412,"d":"₪ 10,138.78"},{"v":2361.2222902856283,"d":"₪ 2,361.22"},{"v":12500.00000000004,"d":"₪ 12,500.00"},{"v":383419.6010410467,"d":"₪ 383,419.60"}]
[{"$nulls":12},75,{"v":383419.6010410467,"d":"₪ 383,419.60"},{"v":10199.607078918592,"d":"₪ 10,199.61"},{"v":2300.392921081448,"d":"₪ 2,300.39"},{"v":12500.00000000004,"d":"₪ 12,500.00"},{"v":373219.9939621281,"d":"₪ 373,219.99"}]
[{"$nulls":12},76,{"v":373219.9939621281,"d":"₪ 373,219.99"},{"v":10260.801404556745,"d":"₪ 10,260.80"},{"v":2239.198595443295,"d":"₪ 2,239.20"},{"v":12500.00000000004,"d":"₪ 12,500.00"},{"v":362959.1925575714,"d":"₪ 362,959.19"}]
[{"$nulls":12},77,{"v":362959.1925575714,"d":"₪ 362,959.19"},{"v":10322.362876248793,"d":"₪ 10,322.36"},{"v":2177.6371237512462,"d":"₪ 2,177.64"},{"v":12500.00000000004,"d":"₪ 12,500.00"},{"v":352636.8296813226,"d":"₪ 352,636.83"}]
[{"$nulls":12},78,{"v":352636.8296813226,"d":"₪ 352,636.83"},{"v":10384.293696751667,"d":"₪ 10,384.29"},{"v":2115.7063032483725,"d":"₪ 2,115.71"},{"v":12500.00000000004,"d":"₪ 12,500.00"},{"v":342252.535984571,"d":"₪ 342,252.54"}]
[{"$nulls":12},79,{"v":342252.535984571,"d":"₪ 342,252.54"},{"v":10446.596082038122,"d":"₪ 10,446.60"},{"v":2053.403917961917,"d":"₪ 2,053.40"},{"v":12500.00000000004,"d":"₪ 12,500.00"},{"v":331805.93990253285,"d":"₪ 331,805.94"}]
[{"$nulls":12},80,{"v":331805.93990253285,"d":"₪ 331,805.94"},{"v":10509.27226137603,"d":"₪ 10,509.27"},{"v":1990.7277386240096,"d":"₪ 1,990.73"},{"v":12500.00000000004,"d":"₪ 12,500.00"},{"v":321296.6676411568,"d":"₪ 321,296.67"}]
[{"$nulls":12},81,{"v":321296.6676411568,"d":"₪ 321,296.67"},{"v":10572.324477408145,"d":"₪ 10,572.32"},{"v":1927.6755225918955,"d":"₪ 1,927.68"},{"v":12500.00000000004,"d":"₪ 12,500.00"},{"v":310724.3431637487,"d":"₪ 310,724.34"}]
[{"$nulls":12},82,{"v":310724.3431637487,"d":"₪ 310,724.34"},{"v":10635.754986232345,"d":"₪ 10,635.75"},{"v":1864.2450137676944,"d":"₪ 1,864.25"},{"v":12500.00000000004,"d":"₪ 12,500.00"},{"v":300088.58817751636,"d":"₪ 300,088.59"}]
[{"$nulls":12},83,{"v":300088.58817751636,"d":"₪ 300,088.59"},{"v":10699.566057482369,"d":"₪ 10,699.57"},{"v":1800.4339425176715,"d":"₪ 1,800.43"},{"v":12500.00000000004,"d":"₪ 12,500.00"},{"v":289389.022120034,"d":"₪ 289,389.02"}]
[{"$nulls":12},84,{"v":289389.022120034,"d":"₪ 289,389.02"},{"v":10763.759974409011,"d":"₪ 10,763.76"},{"v":1736.240025591028,"d":"₪ 1,736.24"},{"v":12500.00000000004,"d":"₪ 12,500.00"},{"v":278625.26214562496,"d":"₪ 278,625.26"}]
[{"$nulls":12},85,{"v":278625.26214562496,"d":"₪ 278,625.26"},{"v":10828.339033961838,"d":"₪ 10,828.34"},{"v":1671.6609660382026,"d":"₪ 1,671.66"},{"v":12500.00000000004,"d":"₪ 12,500.00"},{"v":267796.92311166314,"d":"₪ 267,796.92"}]
[{"$nulls":12},86,{"v":267796.92311166314,"d":"₪ 267,796.92"},{"v":10893.305546871356,"d":"₪ 10,893.31"},{"v":1606.6944531286838,"d":"₪ 1,606.69"},{"v":12500.00000000004,"d":"₪ 12,500.00"},{"v":256903.61756479178,"d":"₪ 256,903.62"}]
[{"$nulls":12},87,{"v":256903.61756479178,"d":"₪ 256,903.62"},{"v":10958.661837731712,"d":"₪ 10,958.66"},{"v":1541.3381622683282,"d":"₪ 1,541.34"},{"v":12500.00000000004,"d":"₪ 12,500.00"},{"v":245944.95572706006,"d":"₪ 245,944.96"}]
[{"$nulls":12},88,{"v":245944.95572706006,"d":"₪ 245,944.96"},{"v":11024.410245083856,"d":"₪ 11,024.41"},{"v":1475.5897549161837,"d":"₪ 1,475.59"},{"v":12500.00000000004,"d":"₪ 12,500.00"},{"v":234920.5454819762,"d":"₪ 234,920.55"}]
[{"$nulls":12},89,{"v":234920.5454819762,"d":"₪ 234,920.55"},{"v":11090.553121499226,"d":"₪ 11,090.55"},{"v":1409.446878500813,"d":"₪ 1,409.45"},{"v":12500.00000000004,"d":"₪ 12,500.00"},{"v":223829.992360477,"d":"₪ 223,829.99"}]
[{"$nulls":12},90,{"v":223829.992360477,"d":"₪ 223,829.99"},{"v":11157.092833663924,"d":"₪ 11,157.09"},{"v":1342.907166336115,"d":"₪ 1,342.91"},{"v":12500.00000000004,"d":"₪ 12,500.00"},{"v":212672.89952681307,"d":"₪ 212,672.90"}]
[{"$nulls":12},91,{"v":212672.89952681307,"d":"₪ 212,672.90"},{"v":11224.031762463397,"d":"₪ 11,224.03"},{"v":1275.968237536642,"d":"₪ 1,275.97"},{"v":12500.00000000004,"d":"₪ 12,500.00"},{"v":201448.86776434968,"d":"₪ 201,448.87"}]
[{"$nulls":12},92,{"v":201448.86776434968,"d":"₪ 201,448.87"},{"v":11291.372303067634,"d":"₪ 11,291.37"},{"v":1208.6276969324072,"d":"₪ 1,208.63"},{"v":12500.00000000004,"d":"₪ 12,500.00"},{"v":190157.49546128203,"d":"₪ 190,157.50"}]
[{"$nulls":12},93,{"v":190157.49546128203,"d":"₪ 190,157.50"},{"v":11359.116865016857,"d":"₪ 11,359.12"},{"v":1140.8831349831833,"d":"₪ 1,140.88"},{"v":12500.00000000004,"d":"₪ 12,500.00"},{"v":178798.37859626516,"d":"₪ 178,798.38"}]
[{"$nulls":12},94,{"v":178798.37859626516,"d":"₪ 178,798.38"},{"v":11427.267872307755,"d":"₪ 11,427.27"},{"v":1072.7321276922848,"d":"₪ 1,072.73"},{"v":12500.00000000004,"d":"₪ 12,500.00"},{"v":167371.11072395742,"d":"₪ 167,371.11"}]
[{"$nulls":12},95,{"$f":"R136","v":{"v":167371.11072395742,"d":"₪ 167,371.11"}},{"$f":"Q137-P137","v":{"v":11495.827763480205,"d":"₪ 11,495.83"}},{"$f":"$N$40*N137","v":{"v":1004.1722365198353,"d":"₪ 1,004.17"}},{"v":12500.00000000004,"d":"₪ 12,500.00"},{"$f":"N137-O137","v":{"v":155875.28296047723,"d":"₪ 155,875.28"}}]
[{"$nulls":12},96,{"v":155875.28296047723,"d":"₪ 155,875.28"},{"v":11564.798991704529,"d":"₪ 11,564.80"},{"v":935.201008295511,"d":"₪ 935.20"},{"v":12500.00000000004,"d":"₪ 12,500.00"},{"v":144310.4839687727,"d":"₪ 144,310.48"}]
[{"$nulls":12},97,{"v":144310.4839687727,"d":"₪ 144,310.48"},{"v":11634.184024869275,"d":"₪ 11,634.18"},{"v":865.8159751307643,"d":"₪ 865.82"},{"v":12500.00000000004,"d":"₪ 12,500.00"},{"v":132676.2999439034,"d":"₪ 132,676.30"}]
[{"$nulls":12},98,{"v":132676.2999439034,"d":"₪ 132,676.30"},{"v":11703.985345669522,"d":"₪ 11,703.99"},{"v":796.014654330519,"d":"₪ 796.01"},{"v":12500.00000000004,"d":"₪ 12,500.00"},{"v":120972.31459823388,"d":"₪ 120,972.31"}]
[{"$nulls":12},99,{"v":120972.31459823388,"d":"₪ 120,972.31"},{"v":11774.205451695705,"d":"₪ 11,774.21"},{"v":725.7945483043356,"d":"₪ 725.79"},{"v":12500.00000000004,"d":"₪ 12,500.00"},{"v":109198.10914653818,"d":"₪ 109,198.11"}]
[{"$nulls":12},100,{"v":109198.10914653818,"d":"₪ 109,198.11"},{"v":11844.846855522996,"d":"₪ 11,844.85"},{"v":655.1531444770447,"d":"₪ 655.15"},{"v":12500.00000000004,"d":"₪ 12,500.00"},{"v":97353.26229101518,"d":"₪ 97,353.26"}]
[{"$nulls":12},101,{"v":97353.26229101518,"d":"₪ 97,353.26"},{"v":11915.912084801197,"d":"₪ 11,915.91"},{"v":584.0879151988422,"d":"₪ 584.09"},{"v":12500.00000000004,"d":"₪ 12,500.00"},{"v":85437.35020621399,"d":"₪ 85,437.35"}]
[{"$nulls":12},102,{"v":85437.35020621399,"d":"₪ 85,437.35"},{"v":11987.403682345193,"d":"₪ 11,987.40"},{"v":512.5963176548474,"d":"₪ 512.60"},{"v":12500.00000000004,"d":"₪ 12,500.00"},{"v":73449.9465238688,"d":"₪ 73,449.95"}]
[{"$nulls":12},103,{"v":73449.9465238688,"d":"₪ 73,449.95"},{"v":12059.324206225923,"d":"₪ 12,059.32"},{"v":440.67579377411744,"d":"₪ 440.68"},{"v":12500.00000000004,"d":"₪ 12,500.00"},{"v":61390.622317642876,"d":"₪ 61,390.62"}]
[{"$nulls":12},104,{"v":61390.622317642876,"d":"₪ 61,390.62"},{"v":12131.676229861925,"d":"₪ 12,131.68"},{"v":368.32377013811544,"d":"₪ 368.32"},{"v":12500.00000000004,"d":"₪ 12,500.00"},{"v":49258.94608778095,"d":"₪ 49,258.95"}]
[{"$nulls":12},105,{"v":49258.94608778095,"d":"₪ 49,258.95"},{"v":12204.46234211141,"d":"₪ 12,204.46"},{"v":295.5376578886303,"d":"₪ 295.54"},{"v":12500.00000000004,"d":"₪ 12,500.00"},{"v":37054.48374566954,"d":"₪ 37,054.48"}]
[{"$nulls":12},106,{"v":37054.48374566954,"d":"₪ 37,054.48"},{"v":12277.685147364897,"d":"₪ 12,277.69"},{"v":222.3148526351434,"d":"₪ 222.31"},{"v":12500.00000000004,"d":"₪ 12,500.00"},{"v":24776.798598304642,"d":"₪ 24,776.80"}]
[{"$nulls":12},107,{"v":24776.798598304642,"d":"₪ 24,776.80"},{"v":12351.3472656384,"d":"₪ 12,351.35"},{"v":148.65273436164009,"d":"₪ 148.65"},{"v":12500.00000000004,"d":"₪ 12,500.00"},{"v":12425.451332666242,"d":"₪ 12,425.45"}]
[{"$nulls":12},108,{"$f":"R149","v":{"v":12425.451332666242,"d":"₪ 12,425.45"}},{"$f":"Q150-P150","v":{"v":12425.451332667179,"d":"₪ 12,425.45"}},{"$f":"$N$40*N150","v":{"v":74.54866733286148,"d":"₪ 74.55"}},{"v":12500.00000000004,"d":"₪ 12,500.00"},{"$f":"N150-O150","v":{"v":-9.36779542826116e-10,"d":"₪ -0.00"}}]