{
 "from": "1999-03-10",
 "to": "2026-09-04",
 "years": 27.5,
 "targetLeverage": 1.25,
 "baseSpreadPct": 1.5,
 "avgBorrowRatePct": 3.64,
 "minBorrowRatePct": 1.54,
 "maxBorrowRatePct": 8.53,
 "interestPaidPerHundred": 78.1,
 "rows": [
  {
   "key": "SPY",
   "label": "S&P 500 (SPY)",
   "cagr": 8.58,
   "vol": 19.21,
   "maxDd": -55.19,
   "perRisk": 0.45,
   "multiple": 9.62
  },
  {
   "key": "SPY125",
   "label": "S&P 500 במינוף 125%",
   "cagr": 9.42,
   "vol": 24.31,
   "maxDd": -64.38,
   "perRisk": 0.39,
   "multiple": 11.89
  },
  {
   "key": "QQQ",
   "label": "נאסד\"ק 100 (QQQ)",
   "cagr": 10.79,
   "vol": 26.91,
   "maxDd": -82.96,
   "perRisk": 0.4,
   "multiple": 16.71
  }
 ],
 "sensitivity": [
  {
   "spread": 0.5,
   "cagr": 9.7,
   "maxDd": -64.24,
   "vsQqq": -1.09
  },
  {
   "spread": 1.5,
   "cagr": 9.42,
   "maxDd": -64.38,
   "vsQqq": -1.36
  },
  {
   "spread": 3,
   "cagr": 9.01,
   "maxDd": -64.58,
   "vsQqq": -1.78
  }
 ],
 "rebalancing": [
  {
   "mode": "יומי",
   "cagr": 9.19,
   "vol": 24.02,
   "maxDd": -64.96,
   "endRatio": 1.25
  },
  {
   "mode": "חודשי",
   "cagr": 9.42,
   "vol": 24.31,
   "maxDd": -64.38,
   "endRatio": 1.25
  },
  {
   "mode": "ללא איזון מחדש",
   "cagr": 9.23,
   "vol": 26.33,
   "maxDd": -72.7,
   "endRatio": 1.06
  }
 ],
 "yearly": [
  {
   "year": 1999,
   "SPY": 14.91,
   "SPY125": 17.17,
   "QQQ": 78.95
  },
  {
   "year": 2000,
   "SPY": -9.74,
   "SPY125": -14.12,
   "QQQ": -36.11
  },
  {
   "year": 2001,
   "SPY": -11.76,
   "SPY125": -16.19,
   "QQQ": -33.34
  },
  {
   "year": 2002,
   "SPY": -21.58,
   "SPY125": -27.32,
   "QQQ": -37.37
  },
  {
   "year": 2003,
   "SPY": 28.18,
   "SPY125": 35.17,
   "QQQ": 49.67
  },
  {
   "year": 2004,
   "SPY": 10.7,
   "SPY125": 12.63,
   "QQQ": 10.54
  },
  {
   "year": 2005,
   "SPY": 4.83,
   "SPY125": 4.71,
   "QQQ": 1.57
  },
  {
   "year": 2006,
   "SPY": 15.85,
   "SPY125": 18.17,
   "QQQ": 7.14
  },
  {
   "year": 2007,
   "SPY": 5.15,
   "SPY125": 4.58,
   "QQQ": 19.03
  },
  {
   "year": 2008,
   "SPY": -36.8,
   "SPY125": -44.74,
   "QQQ": -41.73
  },
  {
   "year": 2009,
   "SPY": 26.35,
   "SPY125": 32.35,
   "QQQ": 54.68
  },
  {
   "year": 2010,
   "SPY": 15.06,
   "SPY125": 18.02,
   "QQQ": 20.14
  },
  {
   "year": 2011,
   "SPY": 1.9,
   "SPY125": 1.61,
   "QQQ": 3.48
  },
  {
   "year": 2012,
   "SPY": 15.99,
   "SPY125": 19.65,
   "QQQ": 18.11
  },
  {
   "year": 2013,
   "SPY": 32.31,
   "SPY125": 41.05,
   "QQQ": 36.63
  },
  {
   "year": 2014,
   "SPY": 13.46,
   "SPY125": 16.5,
   "QQQ": 19.18
  },
  {
   "year": 2015,
   "SPY": 1.23,
   "SPY125": 0.86,
   "QQQ": 9.44
  },
  {
   "year": 2016,
   "SPY": 12,
   "SPY125": 14.49,
   "QQQ": 7.1
  },
  {
   "year": 2017,
   "SPY": 21.71,
   "SPY125": 26.95,
   "QQQ": 32.66
  },
  {
   "year": 2018,
   "SPY": -4.57,
   "SPY125": -6.81,
   "QQQ": -0.13
  },
  {
   "year": 2019,
   "SPY": 31.22,
   "SPY125": 38.73,
   "QQQ": 38.96
  },
  {
   "year": 2020,
   "SPY": 18.33,
   "SPY125": 21.62,
   "QQQ": 48.41
  },
  {
   "year": 2021,
   "SPY": 28.73,
   "SPY125": 36.24,
   "QQQ": 27.42
  },
  {
   "year": 2022,
   "SPY": -18.18,
   "SPY125": -23.45,
   "QQQ": -32.58
  },
  {
   "year": 2023,
   "SPY": 26.18,
   "SPY125": 31.11,
   "QQQ": 54.86
  },
  {
   "year": 2024,
   "SPY": 24.89,
   "SPY125": 29.55,
   "QQQ": 25.58
  },
  {
   "year": 2025,
   "SPY": 17.72,
   "SPY125": 20.63,
   "QQQ": 20.77
  },
  {
   "year": 2026,
   "SPY": 13.54,
   "SPY125": 15.91,
   "QQQ": 17.31
  }
 ],
 "crises": [
  {
   "label": "בועת הדוט-קום",
   "from": "2000-03-24",
   "to": "2002-10-09",
   "SPY": -47.52,
   "SPY125": -57.5,
   "QQQ": -82.94
  },
  {
   "label": "המשבר הפיננסי",
   "from": "2007-10-09",
   "to": "2009-03-09",
   "SPY": -55.19,
   "SPY125": -64.38,
   "QQQ": -51.56
  },
  {
   "label": "קורונה",
   "from": "2020-02-19",
   "to": "2020-03-23",
   "SPY": -33.72,
   "SPY125": -41.12,
   "QQQ": -27.92
  },
  {
   "label": "2022",
   "from": "2022-01-03",
   "to": "2022-10-12",
   "SPY": -24.5,
   "SPY125": -30.44,
   "QQQ": -34.29
  }
 ],
 "zeroRate": {
  "cagr": 10.85,
  "vol": 24.3,
  "maxDd": -63.68,
  "perRisk": 0.45,
  "multiple": 16.98,
  "vsQqq": 0.06,
  "interestCostPoints": 1.43
 },
 "worstExposureRatio": 1.38,
 "marginCallCushionPct": 73.3
}