{"text_format":"1","workbook":"xlsx","n_sheets":13,"sheets":["Cover","Highlights","Portfolio Imoveis-Real Estate","Receita Locação - Lease Revenue","Desempenho - Performance","Divida - Debt","DRE - I.S.","DRE - I.S. (Cons)","BalançoConsolidado-BalanceSheet","Base de cotistas-Shareholders","BRCR11","Graficos","Trans"],"not_rendered":{"charts":18,"images":7,"macros":0,"external_links":0,"defined_names":39,"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":"Cover","index":0,"n_rows":30,"n_cols":4,"rows_kept":30,"cut":false,"hidden":false,"merged":[[6,4,6,6],[26,3,26,18]]}
["Português",1]
["English"]
[]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"CHOOSE($B$1,\"Planilha de Fundamentos\",\"Spreadsheet\")","v":"Planilha de Fundamentos"}]
[null,null,null,{"$f":"CHOOSE($B$1,Trans!A1,Trans!B1)","v":"julho - 2026"}]
[]
[]
[null,null,null,"Selecione o idioma"]
[null,null,null,"Please select your language"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"IF(Cover!$B$1=1,Trans!A3,Trans!B3)","v":"Dados de mercado: julho/2026"}]
[null,null,null,{"$f":"IF(Cover!$B$1=1,Trans!A4,Trans!B4)","v":"Dados operacionais e financeiros: junho/2026"}]
[]
[null,null,null,"Disclaimer"]
[null,null,null,{"$f":"CHOOSE($B$1,D30,D29)","v":"Esta apresentação foi elaborada pelo BTG Pactual Gestora de Recursos Ltda. (“BTG Pactual”) para uso exclusivo de quem o BTG Pactual enviou esta apresentação. Esta apresentação foi preparada com base em informações pertencentes ao BTG Pactual e outras informações disponíveis ao público. O BTG Pactual não faz qualquer representação ou garantia, expressa ou implícita, quanto à exatidão, plenitude e confiabilidade das informações, estimativas ou projeções quanto a eventos que possam ocorrer no futuro (incluindo projeções de receita, despesa, lucro líquido e desempenho de ações) contidas nesta apresentação. Caso qualquer estimativa ou projeção seja apresentada, não há garantia de que quaisquer dessas serão alcançadas. Os resultados reais podem variar das projeções e tais variações podem ser significativas. Nada aqui contido é, ou deve ser entendido como, uma promessa ou representação do passado ou do futuro. O BTG Pactual se exonera, expressamente, de toda e qualquer responsabilidade relacionada ou resultante da utilização desta apresentação. \nEsta apresentação foi preparada exclusivamente para fins informativos e não deve ser interpretada como uma solicitação ou uma oferta de compra ou venda de quaisquer valores mobiliários ou instrumentos financeiros relacionados. O BTG Pactual não interpreta o conteúdo desta apresentação como consultoria jurídica, contábil, fiscal ou de investimento ou como uma recomendação. Esta apresentação não pretende ser exaustiva ou conter todas as informações que o BTG Pactual possa exigir. Nenhum investimento, desinvestimento ou outras ações ou decisões financeiras devem se basear apenas nas informações contidas nesta apresentação. \nEste material não pode ser copiado, reproduzido, distribuído ou transmitido a outras partes, a qualquer tempo, sem o consentimento prévio e por escrito do BTG Pactual."}]
[]
[null,null,null,"This presentation has been prepared by BTG Pactual Gestora de Recursos Ltda. (“BTG Pactual”) for the exclusive use of the party to whom BTG Pactual delivers this presentation. This presentation was prepared based on BTG Pactual own information and other publicly available information. BTG Pactual does not make any representation or warranty, either express or implied, as to the accuracy, completeness or reliability of the information, estimates or projections as to events that may occur in the future (including projections of revenue, expense, net income and stock performance) contained in this presentation. In case any estimate or projection is presented, there is no guarantee that any of these will be achieved. Actual results will vary from the projections and such variations may be material. Nothing contained herein is, or shall be relied upon as, a promise or representation as to the past or future. BTG Pactual expressly disclaims any and all liability relating or resulting from the use of this presentation. \n‪This presentation has been prepared solely for informational purposes and is not to be construed as a solicitation or an offer to buy or sell any securities or related financial instruments. BTG Pactual should not construe the contents of this presentation as legal, tax, accounting or investment advice or a recommendation. This presentation does not purport to be all-inclusive or to contain all of the information that BTG Pactual may require. No investment, divestment or other financial decisions or actions should be based solely on the information in this presentation. \nThis material must not be copied, reproduced, distributed or passed to others at any time without the prior written consent of BTG Pactual."]
[null,null,null,"Esta apresentação foi elaborada pelo BTG Pactual Gestora de Recursos Ltda. (“BTG Pactual”) para uso exclusivo de quem o BTG Pactual enviou esta apresentação. Esta apresentação foi preparada com base em informações pertencentes ao BTG Pactual e outras informações disponíveis ao público. O BTG Pactual não faz qualquer representação ou garantia, expressa ou implícita, quanto à exatidão, plenitude e confiabilidade das informações, estimativas ou projeções quanto a eventos que possam ocorrer no futuro (incluindo projeções de receita, despesa, lucro líquido e desempenho de ações) contidas nesta apresentação. Caso qualquer estimativa ou projeção seja apresentada, não há garantia de que quaisquer dessas serão alcançadas. Os resultados reais podem variar das projeções e tais variações podem ser significativas. Nada aqui contido é, ou deve ser entendido como, uma promessa ou representação do passado ou do futuro. O BTG Pactual se exonera, expressamente, de toda e qualquer responsabilidade relacionada ou resultante da utilização desta apresentação. \nEsta apresentação foi preparada exclusivamente para fins informativos e não deve ser interpretada como uma solicitação ou uma oferta de compra ou venda de quaisquer valores mobiliários ou instrumentos financeiros relacionados. O BTG Pactual não interpreta o conteúdo desta apresentação como consultoria jurídica, contábil, fiscal ou de investimento ou como uma recomendação. Esta apresentação não pretende ser exaustiva ou conter todas as informações que o BTG Pactual possa exigir. Nenhum investimento, desinvestimento ou outras ações ou decisões financeiras devem se basear apenas nas informações contidas nesta apresentação. \nEste material não pode ser copiado, reproduzido, distribuído ou transmitido a outras partes, a qualquer tempo, sem o consentimento prévio e por escrito do BTG Pactual."]

{"sheet":"Highlights","index":1,"n_rows":106,"n_cols":2,"rows_kept":106,"cut":false,"hidden":false,"merged":[[105,1,105,4],[90,1,90,4],[91,1,91,4]]}
[null,"Fundo Imobiliário \nBTG Pactual Corporate Office Fund – BRCR11\nINFORMATIVO ao MERCADO"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A153,Trans!B153)","v":"* Medida não contábil que corresponde ao valor total dos contratos de locação vigentes no mês de referência, desconsiderando descontos, carências, multas e outros ajustes que impactam a receita contábil de locação."}]
[]
[null,{"$f":"'Desempenho - Performance'!B2","v":"Análise de Desempenho da Cota"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A232,Trans!B232)","v":"* Valor no Fechamento do mês"}]
[]
[null,{"$f":"Trans!C11","v":"Rentabilidade do Cotista"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"Graficos!A31","v":"Vacância"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"Trans!C446","v":"Indicadores de Resultados"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A435,Trans!B435)","v":"* FFO Ajustado é uma medida não contábil e correspondente ao lucro líquido, excluindo (adicionando) os efeitos do ganho (perda) na venda de propriedade para investimento, o ganho com valor justo de propriedade para investimento, receitas e despesas não recorrentes e despesas financeiras não caixa (relacionadas à correção monetária sobre o saldo do endividamento)"}]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A13,Trans!B13)","v":"* Em Fevereiro/13, foi considerado o total de cotas no fechamento do mês, sendo que os novos recursos somente passaram a gerar resultado para o fundo após a conclusão da oferta primária encerrada em 22/02/2013"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"B91","v":"* FFO Ajustado é uma medida não contábil e correspondente ao lucro líquido, excluindo (adicionando) os efeitos do ganho (perda) na venda de propriedade para investimento, o ganho com valor justo de propriedade para investimento, receitas e despesas não recorrentes e despesas financeiras não caixa (relacionadas à correção monetária sobre o saldo do endividamento)"}]

{"sheet":"Portfolio Imoveis-Real Estate","index":2,"n_rows":90,"n_cols":14,"rows_kept":90,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"IF(Cover!$B$1=1,Trans!A16,Trans!B16)","v":"Fundo Imobiliário BTG Pactual Corporate Office Fund – BRCR11"}]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A17,Trans!B17)","v":"Portfólio de Ativos do Fundo"}]
[]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A2,Trans!B2)","v":"Data base: junho/2026"}]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A18,Trans!B18)","v":"Imóveis"},{"$f":"IF(Cover!$B$1=1,Trans!C18,Trans!D18)","v":"Classif."},{"$f":"IF(Cover!$B$1=1,Trans!E18,Trans!F18)","v":"Participação"},{"$f":"IF(Cover!$B$1=1,Trans!M18,Trans!N18)","v":"Vacância (m²)"},{"$f":"IF(Cover!$B$1=1,Trans!G18,Trans!L18)","v":"Vacância (R$)"},{"$f":"IF(Cover!$B$1=1,Trans!O18,Trans!P18)","v":"Cidade"},{"$f":"IF(Cover!$B$1=1,Trans!Q18,Trans!R18)","v":"UF"},{"$f":"IF(Cover!$B$1=1,Trans!S18,Trans!T18)","v":"Data de Aquisição"},{"$f":"IF(Cover!$B$1=1,Trans!U18,Trans!V18)","v":"ABL (m²)"},{"$f":"IF(Cover!$B$1=1,Trans!W18,Trans!X18)","v":"Receita Contratada de Locação"},{"$f":"Trans!Y18","v":"R$/m²"},{"$f":"IF(Cover!$B$1=1,Trans!Z18,Trans!AA18)","v":"Receita Potencial a Mercado em mai/26*"},{"$f":"IF(Cover!$B$1=1,Trans!AC18,Trans!AD18)","v":"Área vaga (m²)"}]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A23,Trans!B23)","v":"CEO Office"},{"$f":"IF(Cover!$B$1=1,Trans!C23,Trans!D23)","v":"AAA"},0.27300000000000002,0,{"$f":"1-(K6/M6)","v":0},{"$f":"IF(Cover!$B$1=1,Trans!O23,Trans!P23)","v":"Rio de Janeiro"},{"$f":"IF(Cover!$B$1=1,Trans!Q23,Trans!R23)","v":"RJ"},{"$f":"IF(Cover!$B$1=1,Trans!S23,Trans!T23)","v":"fev-19"},4781.8980000000001,402541.01525404805,{"$f":"K6/(J6*(1-E6))","v":84.180176000000003},402541.01525404805,{"$f":"+E6*J6","v":0}]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A25,Trans!B25)","v":"Diamond Tower"},{"$f":"IF(Cover!$B$1=1,Trans!C25,Trans!D25)","v":"AAA"},1,0,{"$f":"1-(K7/M7)","v":0},{"$f":"IF(Cover!$B$1=1,Trans!O25,Trans!P25)","v":"São Paulo"},{"$f":"IF(Cover!$B$1=1,Trans!Q25,Trans!R25)","v":"SP"},{"$f":"IF(Cover!$B$1=1,Trans!S25,Trans!T25)","v":"jul-20"},36918.18,4911872.0655801268,{"$f":"K7/(J7*(1-E7))","v":133.04751386932202},4911872.0655801268,0]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A28,Trans!B28)","v":"Eldorado Business Tower"},{"$f":"IF(Cover!$B$1=1,Trans!C28,Trans!D28)","v":"AAA"},{"$f":"0.49*69%","v":0.33809999999999996},0,{"$f":"1-(K8/M8)","v":0},{"$f":"IF(Cover!$B$1=1,Trans!O28,Trans!P28)","v":"São Paulo"},{"$f":"IF(Cover!$B$1=1,Trans!Q28,Trans!R28)","v":"SP"},{"$f":"IF(Cover!$B$1=1,Trans!S28,Trans!T28)","v":"abr-09"},{"$f":"0.49*45400.27","v":22246.132299999997},4558873.0501395734,204.92879340376726,4558873.0501395734,{"$f":"+E8*J8","v":0}]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A29,Trans!B29)","v":"EZ Towers"},{"$f":"IF(Cover!$B$1=1,Trans!C29,Trans!D29)","v":"AAA"},0.16,0.186,{"$f":"1-(K9/M9)","v":0.18599999999999994},{"$f":"IF(Cover!$B$1=1,Trans!O29,Trans!P29)","v":"São Paulo"},{"$f":"IF(Cover!$B$1=1,Trans!Q29,Trans!R29)","v":"SP"},{"$f":"IF(Cover!$B$1=1,Trans!S29,Trans!T29)","v":"out-20"},{"$f":"16%*47001.51","v":7520.2416000000003},666745.20034445915,108.91901368175003,819097.29772046569,1398.7649375999999]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A31,Trans!B31)","v":"Montreal"},{"$f":"IF(Cover!$B$1=1,Trans!C31,Trans!D31)","v":"A"},1,0,{"$f":"1-(K10/M10)","v":0},{"$f":"IF(Cover!$B$1=1,Trans!O31,Trans!P31)","v":"Rio de Janeiro"},{"$f":"IF(Cover!$B$1=1,Trans!Q31,Trans!R31)","v":"RJ"},{"$f":"IF(Cover!$B$1=1,Trans!S31,Trans!T31)","v":"dez-07"},6439,382303.32249415747,59.373089376325126,382303.32249415747,0]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A32,Trans!B32)","v":"MV9"},{"$f":"IF(Cover!$B$1=1,Trans!C32,Trans!D32)","v":"B"},1,0.1817790606485967,{"$f":"1-(K11/M11)","v":0.18177906064859672},{"$f":"IF(Cover!$B$1=1,Trans!O32,Trans!P32)","v":"Rio de Janeiro"},{"$f":"IF(Cover!$B$1=1,Trans!Q32,Trans!R32)","v":"RJ"},{"$f":"IF(Cover!$B$1=1,Trans!S32,Trans!T32)","v":"fev-19"},15174.3,782201.7,62.999847776203637,955978.59011044691,2758.3700000000008]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A33,Trans!B33)","v":"Senado"},{"$f":"IF(Cover!$B$1=1,Trans!C33,Trans!D33)","v":"AAA"},0.2,0,{"$f":"1-(K12/M12)","v":0},{"$f":"IF(Cover!$B$1=1,Trans!O33,Trans!P33)","v":"Rio de Janeiro"},{"$f":"IF(Cover!$B$1=1,Trans!Q33,Trans!R33)","v":"RJ"},{"$f":"IF(Cover!$B$1=1,Trans!S33,Trans!T33)","v":"fev-19"},{"$f":"95173.63*0.2","v":19034.726000000002},3690713.44,193.89369933667547,3690713.44,0]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A34,Trans!B34)","v":"Sucupira"},{"$f":"IF(Cover!$B$1=1,Trans!C34,Trans!D34)","v":"AAA"},0.20580000000000001,0.1,9.9999999999999978E-2,{"$f":"IF(Cover!$B$1=1,Trans!O37,Trans!P37)","v":"São Paulo"},{"$f":"IF(Cover!$B$1=1,Trans!Q37,Trans!R37)","v":"SP"},{"$f":"IF(Cover!$B$1=1,Trans!S34,Trans!T34)","v":"nov-19"},7533.8,780422.37121251994,{"$f":"(K13)/(J13*(1-E13))","v":115.09941437440747},867135.96801391104,753.38000000000011]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A35,Trans!B35)","v":"Torre Almirante"},{"$f":"IF(Cover!$B$1=1,Trans!C35,Trans!D35)","v":"AAA"},0.6,0.40600000000000003,0.40600000000000003,{"$f":"IF(Cover!$B$1=1,Trans!O38,Trans!P38)","v":"Rio de Janeiro"},{"$f":"IF(Cover!$B$1=1,Trans!Q38,Trans!R38)","v":"RJ"},{"$f":"IF(Cover!$B$1=1,Trans!S35,Trans!T35)","v":"dez-21"},25087.217999999997,1579530.5549533931,{"$f":"K14/(J14*(1-E14))","v":105.99590390637917},2659142.3484063856,{"$f":"+E14*J14","v":10185.410507999999}]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A41,Trans!B41)","v":"TOTAL"},null,null,{"$f":"+N15/J15","v":0.10430009136134794},{"$f":"(SUMPRODUCT(L6:L14,N6:N14))/((K15)+(SUMPRODUCT(L6:L14,N6:N14)))","v":7.7539534820458542E-2},null,null,null,{"$f":"SUM(J6:J14)","v":144735.49590000001},{"$f":"SUM(K6:K14)","v":17755202.719978277},{"$f":"(K15)/(J15*(1-E15))","v":136.95820387050395},{"$f":"SUM(M6:M14)","v":19247657.097719114},{"$f":"SUM(N6:N14)","v":15095.9254456}]
[]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A43,Trans!B43)","v":"* De acordo com Laudo de Avaliação Semestral desenvolvido pela Cushman "}]
[]
[null,{"$f":"C5","v":"Classif."},{"$f":"K5","v":"Receita Contratada de Locação"},{"$f":"J5","v":"ABL (m²)"}]
[null,"AAA",{"$f":"SUMIF($C$6:$C$14,B20,$K$6:$K$14)/$K$15","v":0.93441330741981066},{"$f":"SUMIF($C$6:$C$14,B20,$J$6:$J$14)/$J$15","v":0.85067035653138634}]
[null,"A",{"$f":"SUMIF($C$6:$C$14,B21,$K$6:$K$14)/$K$15","v":2.153190411416633E-2},{"$f":"SUMIF($C$6:$C$14,B21,$J$6:$J$14)/$J$15","v":4.4488050149417424E-2}]
[null,"B",{"$f":"SUMIF($C$6:$C$14,B22,$K$6:$K$14)/$K$15","v":4.4054788466023044E-2},{"$f":"SUMIF($C$6:$C$14,B22,$J$6:$J$14)/$J$15","v":0.10484159331919626}]
[]
[null,{"$f":"D5&\" > 50%\"","v":"Participação > 50%"},{"$f":"(+K7+K10+K11+K14)/K15","v":0.43119235323701477},{"$f":"(+J7+J10+J11+J14)/J15","v":0.5777345597224709}]
[]
[null,{"$f":"G5","v":"Cidade"},{"$f":"C19","v":"Receita Contratada de Locação"},{"$f":"D19","v":"ABL (m²)"}]
[null,{"$f":"IF(Cover!$B$1=1,Trans!O19,Trans!P19)","v":"São Paulo"},{"$f":"SUMIF($G$6:$G$14,B27,$K$6:$K$14)/$K$15","v":0.61491343464030235},{"$f":"SUMIF($G$6:$G$14,B27,$J$6:$J$14)/$J$15","v":0.51278612366988818}]
[null,{"$f":"IF(Cover!$B$1=1,Trans!O30,Trans!P30)","v":"Rio de Janeiro"},{"$f":"SUMIF($G$6:$G$14,B28,$K$6:$K$14)/$K$15","v":0.38508656535969776},{"$f":"SUMIF($G$6:$G$14,B28,$J$6:$J$14)/$J$15","v":0.48721387633011171}]
[]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A103,Trans!B103)","v":"Setor"},{"$f":"C26","v":"Receita Contratada de Locação"},"%"]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A104,Trans!B104)","v":"Financeiro"},1453309.5770683698,{"$f":"+C31/$C$37","v":8.185260399381955E-2}]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A105,Trans!B105)","v":"Construção"},657970.03000000014,3.7057872015150102E-2]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A106,Trans!B106)","v":"Seguros"},1482674.3077161461,8.3506470249862616E-2]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A107,Trans!B107)","v":"Serviços"},77306.310392156869,4.3540088846843331E-3]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A108,Trans!B108)","v":"Saúde"},2285378.4495783239,0.12871598739938914]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A109,Trans!B109)","v":"Outros"},11798564.045223285,0.66451305745709432]
[null,"Total",{"$f":"+SUM(C31:C36)","v":17755202.71997828},{"$f":"SUM(D31:D36)","v":1}]
[]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A50,Trans!B50)","v":"Timeline"},{"$f":"IF(Cover!$B$1=1,Trans!C50,Trans!C50)","v":"Data"},"ABL"]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A51,Trans!B51)","v":"Erico Verissimo"},{"$f":"IF(Cover!$B$1=1,Trans!C51,Trans!D51)","v":"dez-07"},6104,{"$f":"D40/1000","v":6.1040000000000001},{"$f":"E40+F39","v":6.1040000000000001}]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A52,Trans!B52)","v":"Ed. Montreal"},{"$f":"IF(Cover!$B$1=1,Trans!C52,Trans!D52)","v":"dez-07"},6439,6.4390000000000001,12.542999999999999]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A53,Trans!B53)","v":"Volkswagen"},{"$f":"IF(Cover!$B$1=1,Trans!C53,Trans!D53)","v":"jan-08"},12560,12.56,25.103000000000002]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A54,Trans!B54)","v":"Transatlântico"},{"$f":"IF(Cover!$B$1=1,Trans!C54,Trans!D54)","v":"mar-08"},4734,4.734,29.837000000000003]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A55,Trans!B55)","v":"Alana II"},{"$f":"IF(Cover!$B$1=1,Trans!C55,Trans!D55)","v":"mar-08"},3809,3.8090000000000002,33.646000000000001]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A56,Trans!B56)","v":"CENESP"},{"$f":"IF(Cover!$B$1=1,Trans!C56,Trans!D56)","v":"jul-08"},{"$f":"0.780381973898145*49129","v":38339.385995641969},38.339385995641969,71.985385995641963]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A57,Trans!B57)","v":"Shopping Leblon"},{"$f":"IF(Cover!$B$1=1,Trans!C57,Trans!D57)","v":"jul-08"},1248.1199999999999,1.2481199999999999,73.233505995641963]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A58,Trans!B58)","v":"Ed. Hicham"},{"$f":"IF(Cover!$B$1=1,Trans!C58,Trans!D58)","v":"set-08"},9038.5499999999993,9.038549999999999,82.272055995641963]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A59,Trans!B59)","v":"Flamengo"},{"$f":"IF(Cover!$B$1=1,Trans!C59,Trans!D59)","v":"out-08"},7670,7.67,89.942055995641965]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A60,Trans!B60)","v":"Ed. Morumbi"},{"$f":"IF(Cover!$B$1=1,Trans!C60,Trans!D60)","v":"dez-08"},10626,10.625999999999999,100.56805599564197]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A61,Trans!B61)","v":"Torre Almirante"},{"$f":"IF(Cover!$B$1=1,Trans!C61,Trans!D61)","v":"fev-09"},24881.16,24.881160000000001,125.44921599564196]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A62,Trans!B62)","v":"Eldorado Business Tower"},{"$f":"IF(Cover!$B$1=1,Trans!C62,Trans!D62)","v":"abr-09"},37124.39,37.124389999999998,162.57360599564197]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A63,Trans!B63)","v":"Erico Verissimo"},{"$f":"IF(Cover!$B$1=1,Trans!C63,Trans!D63)","v":"set-09"},-6104,-6.1040000000000001,156.46960599564196]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A64,Trans!B64)","v":"Alana II"},{"$f":"IF(Cover!$B$1=1,Trans!C64,Trans!D64)","v":"out-09"},-3809,-3.8090000000000002,152.66060599564196]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A65,Trans!B65)","v":"Ed. Hicham II"},{"$f":"IF(Cover!$B$1=1,Trans!C65,Trans!D65)","v":"dez-09"},4080,4.08,156.74060599564197]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A66,Trans!B66)","v":"Brazilian Financial Center"},{"$f":"IF(Cover!$B$1=1,Trans!C66,Trans!D66)","v":"mar-10"},25567.223999999987,25.567223999999989,182.30782999564195]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A67,Trans!B67)","v":"Burity"},{"$f":"IF(Cover!$B$1=1,Trans!C67,Trans!D67)","v":"abr-11"},10549.54,10.54954,192.85736999564196]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A68,Trans!B68)","v":"Shopping Leblon"},{"$f":"IF(Cover!$B$1=1,Trans!C68,Trans!D68)","v":"mai-12"},-1248.1199999999999,-1.2481199999999999,191.60924999564196]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A69,Trans!B69)","v":"Polidoro"},{"$f":"IF(Cover!$B$1=1,Trans!C69,Trans!D69)","v":"dez-12"},10660,10.66,202.26924999564196]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A70,Trans!B70)","v":"Beneditinos"},{"$f":"IF(Cover!$B$1=1,Trans!C70,Trans!D70)","v":"dez-12"},6970.93,6.9709300000000001,209.24017999564197]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A71,Trans!B71)","v":"SIA Sul"},{"$f":"IF(Cover!$B$1=1,Trans!C71,Trans!D71)","v":"dez-12"},23637,23.637,232.87717999564197]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A72,Trans!B72)","v":"Eldorado Business Tower"},{"$f":"IF(Cover!$B$1=1,Trans!C72,Trans!D72)","v":"jun-13"},8275.8799999999992,8.275879999999999,241.15305999564197]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A73,Trans!B73)","v":"CENESP"},{"$f":"IF(Cover!$B$1=1,Trans!C73,Trans!D73)","v":"jul-13"},{"$f":"0.780381973898145*3070.48","v":2396.1472432147762},2.3961472432147763,243.54920723885675]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A74,Trans!B74)","v":"Brazilian Financial Center"},{"$f":"IF(Cover!$B$1=1,Trans!C74,Trans!D74)","v":"out-13"},17044.815999999992,17.04481599999999,260.59402323885672]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A75,Trans!B75)","v":"Hicham I e II"},{"$f":"IF(Cover!$B$1=1,Trans!C75,Trans!D75)","v":"set-14"},-13118.55,-13.118549999999999,247.47547323885672]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A76,Trans!B76)","v":"CENESP"},{"$f":"IF(Cover!$B$1=1,Trans!C76,Trans!D76)","v":"dez-14"},{"$f":"0.780381973898145*9210.016","v":7187.3304657134977},7.1873304657134973,254.66280370457022]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A77,Trans!B77)","v":"CENESP"},{"$f":"IF(Cover!$B$1=1,Trans!C77,Trans!D77)","v":"mar-15"},{"$f":"0.780381973898145*3070","v":2395.7726598673053},2.3957726598673053,257.05857636443756]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A78,Trans!B78)","v":"Polidoro"},{"$f":"IF(Cover!$B$1=1,Trans!C78,Trans!D78)","v":"dez-15"},-10660,-10.66,246.39857636443756]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A79,Trans!B79)","v":"Beneditinos"},{"$f":"IF(Cover!$B$1=1,Trans!C79,Trans!D79)","v":"dez-15"},-6970.93,-6.9709300000000001,239.42764636443755]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A80,Trans!B80)","v":"SIA Sul"},{"$f":"IF(Cover!$B$1=1,Trans!C80,Trans!D80)","v":"dez-15"},-23637,-23.637,215.79064636443755]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A81,Trans!B81)","v":"Transatlântico"},{"$f":"IF(Cover!$B$1=1,Trans!C81,Trans!D81)","v":"set-16"},-526,-0.52600000000000002,215.26464636443754]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A82,Trans!B82)","v":"Flamengo"},{"$f":"IF(Cover!$B$1=1,Trans!C82,Trans!D82)","v":"fev-19"},-7670,-7.67,207.59464636443755]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A83,Trans!B83)","v":"Ed. Morumbi"},{"$f":"IF(Cover!$B$1=1,Trans!C83,Trans!D83)","v":"fev-19"},-10626,-10.625999999999999,196.96864636443755]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A84,Trans!B84)","v":"Torre Almirante"},{"$f":"IF(Cover!$B$1=1,Trans!C84,Trans!D84)","v":"fev-19"},-24881.4,-24.881400000000003,172.08724636443753]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A85,Trans!B85)","v":"Eldorado Business Tower"},{"$f":"IF(Cover!$B$1=1,Trans!C85,Trans!D85)","v":"fev-19"},{"$f":"-45400.27*0.51","v":-23154.137699999999},-23.1541377,148.93310866443753]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A86,Trans!B86)","v":"Brazilian Financial Center"},{"$f":"IF(Cover!$B$1=1,Trans!C86,Trans!D86)","v":"fev-19"},{"$f":"-42612.04*0.75","v":-31959.03},-31.959029999999998,116.97407866443753]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A87,Trans!B87)","v":"Cidade jardim"},{"$f":"IF(Cover!$B$1=1,Trans!C87,Trans!D87)","v":"fev-19"},7458.17,7.45817,124.43224866443752]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A88,Trans!B88)","v":"MV9"},{"$f":"IF(Cover!$B$1=1,Trans!C88,Trans!D88)","v":"fev-19"},15174.3,15.174299999999999,139.60654866443753]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A89,Trans!B89)","v":"Senado"},{"$f":"IF(Cover!$B$1=1,Trans!C89,Trans!D89)","v":"fev-19"},19034.726000000002,19.034726000000003,158.64127466443753]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A90,Trans!B90)","v":"CEO Office"},{"$f":"IF(Cover!$B$1=1,Trans!C90,Trans!D90)","v":"fev-19"},4781.8980000000001,4.781898,163.42317266443754]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A91,Trans!B91)","v":"Brazilian Financial Center"},{"$f":"IF(Cover!$B$1=1,Trans!C91,Trans!D91)","v":"abr-19"},-668.95749999999998,-0.66895749999999998,162.75421516443754]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A92,Trans!B92)","v":"Sucupira"},{"$f":"IF(Cover!$B$1=1,Trans!C92,Trans!D92)","v":"nov-19"},7533.8,7.5338000000000003,170.28801516443755]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A93,Trans!B93)","v":"Diamond Tower"},{"$f":"IF(Cover!$B$1=1,Trans!C93,Trans!D93)","v":"jul-20"},36918.18,36.91818,207.20619516443756]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A94,Trans!B94)","v":"EZ Towers"},{"$f":"IF(Cover!$B$1=1,Trans!C94,Trans!D94)","v":"out-20"},{"$f":"16%*47001.51","v":7520.2416000000003},7.5202416000000003,214.72643676443755]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A95,Trans!B95)","v":"Torre Almirante"},{"$f":"IF(Cover!$B$1=1,Trans!C95,Trans!D95)","v":"dez-21"},{"$f":"J14","v":25087.217999999997},25.087217999999996,239.81365476443756]
[null,"Burity",{"$f":"IF(Cover!$B$1=1,Trans!C96,Trans!D96)","v":"mar-24"},{"$f":"-D56","v":-10549.54},{"$f":"D85/1000","v":-10.54954},{"$f":"E85+F84","v":229.26411476443755}]
[null,"Brazilian Financial Center",{"$f":"IF(Cover!$B$1=1,Trans!C97,Trans!D97)","v":"mar-24"},{"$f":"-(D55+D63+D75+D80)","v":-9984.0524999999798},-9.9840524999999793,219.28006226443756]
[null,"Cidade jardim",{"$f":"IF(Cover!$B$1=1,Trans!C98,Trans!D98)","v":"mar-24"},{"$f":"-D76","v":-7458.17},-7.45817,211.82189226443757]
[null,"Transatlântico",{"$f":"IF(Cover!$B$1=1,Trans!C99,Trans!D99)","v":"mar-24"},{"$f":"-(D43+D70)","v":-4208},-4.2080000000000002,207.61389226443757]
[null,"Volkswagen",{"$f":"IF(Cover!$B$1=1,Trans!C100,Trans!D100)","v":"mar-24"},{"$f":"-D42","v":-12560},-12.56,195.05389226443756]
[null,"Cenesp",{"$f":"IF(Cover!$B$1=1,Trans!C101,Trans!D101)","v":"abr-24"},{"$f":"-(D45+D62+D65+D66)","v":-50318.636364437552},-50.318636364437552,144.73525590000003]

{"sheet":"Receita Locação - Lease Revenue","index":3,"n_rows":71,"n_cols":190,"rows_kept":71,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"'Portfolio Imoveis-Real Estate'!B1","v":"Fundo Imobiliário BTG Pactual Corporate Office Fund – BRCR11"}]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A122,Trans!B122)","v":"Receita Contratada de Locação Consolidada do Fundo*"}]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A123,Trans!B123)","v":"Portfólio do Fundo"},null,{"$f":"IF(Cover!$B$1=1,Trans!D123,Trans!D124)","v":"dez-10"},{"$f":"IF(Cover!$B$1=1,Trans!E123,Trans!E124)","v":"jan-11"},{"$f":"IF(Cover!$B$1=1,Trans!F123,Trans!F124)","v":"fev-11"},{"$f":"IF(Cover!$B$1=1,Trans!G123,Trans!G124)","v":"mar-11"},{"$f":"IF(Cover!$B$1=1,Trans!H123,Trans!H124)","v":"abr-11"},{"$f":"IF(Cover!$B$1=1,Trans!I123,Trans!I124)","v":"mai-11"},{"$f":"IF(Cover!$B$1=1,Trans!J123,Trans!J124)","v":"jun-11"},{"$f":"IF(Cover!$B$1=1,Trans!K123,Trans!K124)","v":"jul-11"},{"$f":"IF(Cover!$B$1=1,Trans!L123,Trans!L124)","v":"ago-11"},{"$f":"IF(Cover!$B$1=1,Trans!M123,Trans!M124)","v":"set-11"},{"$f":"IF(Cover!$B$1=1,Trans!N123,Trans!N124)","v":"out-11"},{"$f":"IF(Cover!$B$1=1,Trans!O123,Trans!O124)","v":"nov-11"},{"$f":"IF(Cover!$B$1=1,Trans!P123,Trans!P124)","v":"dez-11"},{"$f":"IF(Cover!$B$1=1,Trans!Q123,Trans!Q124)","v":"jan-12"},{"$f":"IF(Cover!$B$1=1,Trans!R123,Trans!R124)","v":"fev-12"},{"$f":"IF(Cover!$B$1=1,Trans!S123,Trans!S124)","v":"mar-12"},{"$f":"IF(Cover!$B$1=1,Trans!T123,Trans!T124)","v":"abr-12"},{"$f":"IF(Cover!$B$1=1,Trans!U123,Trans!U124)","v":"mai-12"},{"$f":"IF(Cover!$B$1=1,Trans!V123,Trans!V124)","v":"jun-12"},{"$f":"IF(Cover!$B$1=1,Trans!W123,Trans!W124)","v":"jul-12"},{"$f":"IF(Cover!$B$1=1,Trans!X123,Trans!X124)","v":"ago-12"},{"$f":"IF(Cover!$B$1=1,Trans!Y123,Trans!Y124)","v":"set-12"},{"$f":"IF(Cover!$B$1=1,Trans!Z123,Trans!Z124)","v":"out-12"},{"$f":"IF(Cover!$B$1=1,Trans!AA123,Trans!AA124)","v":"nov-12"},{"$f":"IF(Cover!$B$1=1,Trans!AB123,Trans!AB124)","v":"dez-12"},{"$f":"IF(Cover!$B$1=1,Trans!AC123,Trans!AC124)","v":"jan-13"},{"$f":"IF(Cover!$B$1=1,Trans!AD123,Trans!AD124)","v":"fev-13"},{"$f":"IF(Cover!$B$1=1,Trans!AE123,Trans!AE124)","v":"mar-13"},{"$f":"IF(Cover!$B$1=1,Trans!AF123,Trans!AF124)","v":"abr-13"},{"$f":"IF(Cover!$B$1=1,Trans!AG123,Trans!AG124)","v":"mai-13"},{"$f":"IF(Cover!$B$1=1,Trans!AH123,Trans!AH124)","v":"jun-13"},{"$f":"IF(Cover!$B$1=1,Trans!AI123,Trans!AI124)","v":"jul-13"},{"$f":"IF(Cover!$B$1=1,Trans!AJ123,Trans!AJ124)","v":"ago-13"},{"$f":"IF(Cover!$B$1=1,Trans!AK123,Trans!AK124)","v":"set-13"},{"$f":"IF(Cover!$B$1=1,Trans!AL123,Trans!AL124)","v":"out-13"},{"$f":"IF(Cover!$B$1=1,Trans!AM123,Trans!AM124)","v":"nov-13"},{"$f":"IF(Cover!$B$1=1,Trans!AN123,Trans!AN124)","v":"dez-13"},{"$f":"IF(Cover!$B$1=1,Trans!AO123,Trans!AO124)","v":"jan-14"},{"$f":"IF(Cover!$B$1=1,Trans!AP123,Trans!AP124)","v":"fev-14"},{"$f":"IF(Cover!$B$1=1,Trans!AQ123,Trans!AQ124)","v":"mar-14"},{"$f":"IF(Cover!$B$1=1,Trans!AR123,Trans!AR124)","v":"abr-14"},{"$f":"IF(Cover!$B$1=1,Trans!AS123,Trans!AS124)","v":"mai-14"},{"$f":"IF(Cover!$B$1=1,Trans!AT123,Trans!AT124)","v":"jun-14"},{"$f":"IF(Cover!$B$1=1,Trans!AU123,Trans!AU124)","v":"jul-14"},{"$f":"IF(Cover!$B$1=1,Trans!AV123,Trans!AV124)","v":"ago-14"},{"$f":"IF(Cover!$B$1=1,Trans!AW123,Trans!AW124)","v":"set-14"},{"$f":"IF(Cover!$B$1=1,Trans!AX123,Trans!AX124)","v":"out-14"},{"$f":"IF(Cover!$B$1=1,Trans!AY123,Trans!AY124)","v":"nov-14"},{"$f":"IF(Cover!$B$1=1,Trans!AZ123,Trans!AZ124)","v":"dez-14"},{"$f":"IF(Cover!$B$1=1,Trans!BA123,Trans!BA124)","v":"jan-15"},{"$f":"IF(Cover!$B$1=1,Trans!BB123,Trans!BB124)","v":"fev-15"},{"$f":"IF(Cover!$B$1=1,Trans!BC123,Trans!BC124)","v":"mar-15"},{"$f":"IF(Cover!$B$1=1,Trans!BD123,Trans!BD124)","v":"abr-15"},{"$f":"IF(Cover!$B$1=1,Trans!BE123,Trans!BE124)","v":"mai-15"},{"$f":"IF(Cover!$B$1=1,Trans!BF123,Trans!BF124)","v":"jun-15"},{"$f":"IF(Cover!$B$1=1,Trans!BG123,Trans!BG124)","v":"jul-15"},{"$f":"IF(Cover!$B$1=1,Trans!BH123,Trans!BH124)","v":"ago-15"},{"$f":"IF(Cover!$B$1=1,Trans!BI123,Trans!BI124)","v":"set-15"},{"$f":"IF(Cover!$B$1=1,Trans!BJ123,Trans!BJ124)","v":"out-15"},{"$f":"IF(Cover!$B$1=1,Trans!BK123,Trans!BK124)","v":"nov-15"},{"$f":"IF(Cover!$B$1=1,Trans!BL123,Trans!BL124)","v":"dez-15"},{"$f":"IF(Cover!$B$1=1,Trans!BM123,Trans!BM124)","v":"jan-16"},{"$f":"IF(Cover!$B$1=1,Trans!BN123,Trans!BN124)","v":"fev-16"},"mar-16","abr-16",{"$f":"IF(Cover!$B$1=1,Trans!BQ123,Trans!BQ124)","v":"mai-16"},{"$f":"IF(Cover!$B$1=1,Trans!BR123,Trans!BR124)","v":"jun-16"},{"$f":"IF(Cover!$B$1=1,Trans!BS123,Trans!BS124)","v":"jul-16"},"ago-16","set-16","out-16","nov-16","dez-16","jan-17","fev-17","mar-17","abr-17","mai-17","jun-17","jul-17","ago-17",{"$f":"IF(Cover!$B$1=1,Trans!CG123,Trans!CG124)","v":"set-17"},"out-17","nov-17","dez-17","jan-18","fev-18","mar-18","abr-18","mai-18","jun-18","jul-18","ago-18","set-18","out-18","nov-18","dez-18","jan-19","fev-19","mar-19","abr-19","mai-19",{"$f":"IF(Cover!$B$1=1,Trans!DB123,Trans!DB124)","v":"jun-19"},"jul-19","ago-19","set-19","out-19","nov-19",{"$f":"IF(Cover!$B$1=1,Trans!DH123,Trans!DH124)","v":"dez-19"},"jan-20","fev-20","mar-20","abr-20","mai-20","jun-20","jul-20","ago-20","set-20","out-20","nov-20","dez-20","jan-21","fev-21","mar-21","abr-21","mai-21","jun-21","jul-21","ago-21",{"$f":"IF(Cover!$B$1=1,Trans!EC123,Trans!EC124)","v":"set-21"},"out-21","nov-21","dez-21","jan-22","fev-22","mar-22","abr-22","mai-22","jun-22","jul-22","ago-22","set-22","out-22",{"$f":"IF(Cover!$B$1=1,Trans!EQ123,Trans!EQ124)","v":"nov-22"},"dez-22","jan-23","fev-23","mar-23",{"$f":"IF(Cover!$B$1=1,Trans!EV123,Trans!EV124)","v":"abr-23"},"mai-23","jun-23","jul-23","ago-23","set-23","out-23","nov-23","dez-23","jan-24","fev-24","mar-24","abr-24","mai-24","jun-24","jul-24","ago-24","set-24","out-24",{"$f":"IF(Cover!$B$1=1,Trans!FO123,Trans!FO124)","v":"nov-24"},"dez-24","jan-25","fev-25","mar-25","abr-25","mai-25","jun-25","jul-25","ago-25","set-25","out-25",{"$f":"IF(Cover!$B$1=1,Trans!GA123,Trans!GA124)","v":"nov-25"},{"$f":"IF(Cover!$B$1=1,Trans!GB123,Trans!GB124)","v":"dez-25"},"jan-26","fev-26","mar-26","abr-26","mai-26",{"$f":"IF(Cover!$B$1=1,Trans!GH123,Trans!GH124)","v":"jun-26"}]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A145,Trans!B145)","v":"Beneditinos"},{"$f":"Trans!C145","v":"B"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,112199.12,112199.12,112199.12,350000,350000,350000,350000,350000,350000,350000,350000,350000,350000,350000,350000,370156.79999999999,370159.8,370159.8,370159.8,370186.95,370186.95,370186.95,370186.95,370186.95,370186.95,370186.95,370186.95,384479.39,384479.39,384479.39,384479.39,384479,384479.39,384479.39,384479.39,384479,384479.39,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A124,Trans!B124)","v":"Brazilian Financial Center"},{"$f":"Trans!C124","v":"A"},2020682,2020682.2665486585,2020682.2665486585,2069911.9885110583,2069911.9885110583,2069911.99,2224829.3419623999,2224829.3419623999,2224829.3419623999,2224828.94,2224828.94,2224828.94,2224828.94,2224829.3419623999,2224829.3419623999,2224828.94,2224828.94,2224828.94,2414815.54,2414815.54,2414815.54,2414815.54,2414815.54,2590065.8826787164,2541743.5079999999,2541743.5079999999,2541743.5079999999,2583333.0580000002,2583333.0580000002,2590571.7379999999,2847196.6343199997,2847196.6343199997,2847196.6343199997,2847196.6343199997,2868291.3743199999,4780485.6571999993,4780485.6571999993,4780485.6571999993,4780485.6571999993,4832592.4771999996,4181049.72,4181049.8272000002,4433687.95,4433687.95,4433687.95,4433687.95,4433687.95,4433687.95,4428953,4428953,4199855.7300000004,3522594.76,3522594.76,3522594.76,3339622.2,4795858,4795857.8499999996,4795857.8499999996,4795857.8499999996,4795858,4895468.29,4895468.2901997967,4895468,4635570.88,4635570.88,4635571,4798352,4798352.47,4999771.68,5063560.5,5063560.5,5063560.5,5137200.6500000004,5176603.7267773449,5148929.8567773448,4953345.92,4953345.92,4953345.92,4855679.7,4855679.7,4811675.57,4590609,4590609.26,4590609.26,4379781.46,4475356.8525473764,4431471.95,4431471.95,4431471.95,4431471.95,4431471.95,4431471.95,4431471.95,4431470.6499999994,4431470.6499999994,4517533.3689440321,4538923.2989440318,4650934.0100000007,1179893.0507447654,711626.33324476553,711626.33324476553,553299.82324476552,789916.36949476553,833040.56074476545,833040.56074476545,833040.56074476545,833040.56074476545,840000.9907447655,843189.23074476537,843189.23074476537,859236.6618440696,859812.026268519,987416.64999999991,987416.64999999991,1005625.1240787031,1005625.1240787031,1005625.054078703,1005625.054078703,1005625.054078703,1053311.6340787031,1068956.6910582362,1068956.6910582362,1143121.1358587283,1143121.1358587283,1182802.3308587281,1182802.3308587281,1287638.2458054724,1293160.1000000001,1209568.05,1264000.08,1029546.82,1268643.8310128464,1203794.8774193546,1201232.0599999998,1238869.03,1238869.03,1238869.03,1238869.03,1251482.75,1248794.2180000001,1248794.2180000001,1276189.328,1276189.328,1301782.648,1301782.648,1301782.648,1316944.3679999998,1316944.3679999998,1316944.3679999998,1316944.3679999998,1321514.7999999998,1322217.95,1322217.95,1322217.95,1322217.95,1322217.95,1322217.95,1342513.24,1342513.24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A125,Trans!B125)","v":"Burity"},{"$f":"Trans!C125","v":"B"},0,0,0,0,0,481456.16000000003,481456.16000000003,481456.16000000003,481456.16000000003,481456.16000000003,517367.12,517367.12,517367.12,481456.16000000003,481456.16000000003,481456.16000000003,517367.12,517367.12,517367.12,517367.12,517367.12,517367.12,559099.57999999996,559099.57999999996,559099.57999999996,559099.57999999996,559099.57999999996,559099.57999999996,559099.57999999996,559099.57999999996,559099.57999999996,559099.57999999996,559099.57999999996,559099.57999999996,583679.65,583679.65,583679.65,583679.65,583679.65,583679.65,583679.65,583679.65,583679.65,583679.65,583679.65,583679.65,604368.86,604368.86,604368.86,604368.86,604368.86,604368.86,604368.86,575211.31000000006,553850.86,553851,553850.86,381762.98,381762.98,381763,381762.98,381762.98,381763,420355.52999999997,420355.53,420356,427250,427249.61,427249.61,427249.61,427249.61,427249.61,553116.17999999993,553116.17999999993,553116.17999999993,572372.79001860414,572372.79001860414,572372.79001860414,572372.79001860414,572372.79001860414,572372.79001860414,572373,572372.79001860414,572372.79001860414,592371.33001860394,592371.33001860394,592371.33001860394,592371.33001860394,592371.33001860394,592371.33001860394,592371.33001860394,592371.33001860394,592371.33001860406,592371.33000000007,592371.33000000007,608626.18000000005,612916.74,612916.74,612916.74,643135.57161997911,643548.40999999992,643548.40999999992,643548.40999999992,643548.40999999992,643548.40999999992,643548.40999999992,643548.40999999992,648806.97,650737.65,650737.65,650737.65,679304.92,679304.92,679304.92,679304.92,679304.92,679304.92,679304.92,679304.92,715331.686210974,733322.50621097395,733322.50621097395,733322.50621097395,858866.57621097402,794073.74529560097,794073.74529560097,794073.74529560097,794073.74529560097,794073.74529560097,794073.74529560097,794073.74529560097,839295.94908462698,855635.68559536955,855635.68559536955,855635.68559536955,855635.68559536955,909649.03559536953,909649.03559536953,909649.03559536953,909649.03559536953,838622.78527278895,817906.79559536953,817906.79559536953,834416.38559536962,838792.14,807187.35000000009,807187.35000000009,807187.35000000009,828521.09000000008,828521.09000000008,828521.09000000008,828521.09000000008,828521.09000000008,828521.09000000008,828521.09000000008,828521.09000000008,828521.09000000008,828521.09000000008,828521.09000000008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A126,Trans!B126)","v":"Ed. Morumbi"},{"$f":"Trans!C126","v":"A"},655255,655224.77000000014,655224.77000000014,724381.77673046011,724381.77673046011,724381.78,724381.77,724381.77,743441.38673045998,743441.39,743441.39,743441.39,743441.39,724381.77,743441.38673045998,743441.39,743441.39,743441.39,772181.47,772181.47,772181.47,772181.47,772181.47,772181.47,772181.47,772181.47,772181.47,836232.71,836232.71,836232.71,836232.71,836232.71,836232.71,836232.71,836232.71,836232.71,836232.71,836232.71,836232.71,884392.06,884392.06,884392.06,884392.06,884392.06,884392.06,884392.06,884392.06,884392.06,884392.06,884392.06,884392.06,884392.06,884392.06,884392.06,884392.06,884392,884392.06,884392.06,884392.06,884392,884392.06,884392.06,884392,0,0,0,0,0,0,164838.1,164838.1,164838.1,164838.1,164838.1,164838.1,164838.1,164838.1,164838.1,164838.1,164838.1,164838.1,164838,164838.1,164838.1,317902.05000000005,317902.05000000005,317902.05000000005,317902.05000000005,317902.05000000005,317902.05000000005,317902.05000000005,400321.10000000003,418761.1,515836.39341641538,515836.39341641538,539972.94341641536,539972.94341641536,539972.94341641536,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A127,Trans!B127)","v":"CENESP"},{"$f":"Trans!C127","v":"B"},1122260,{"$f":"1283014.57+25884.17","v":1308898.74},{"$f":"1300318.77+27157.43","v":1327476.2},{"$f":"1519727.01+28907.43","v":1548634.44},{"$f":"1564343.12+30307.43","v":1594650.55},{"$f":"1564343.12+30307.43","v":1594650.55},{"$f":"1578922.45+32107.43","v":1611029.88},{"$f":"1692445.04+32107.43","v":1724552.47},{"$f":"1731136.07","v":1731136.07},{"$f":"(1699028.64+32107.43)","v":1731136.0699999998},{"$f":"(1702114.96+32107.43)","v":1734222.39},{"$f":"(1713425.39+33134.98)","v":1746560.3699999999},{"$f":"(1750702.56+33134.98)","v":1783837.54},1724552.47,1731136.07,1731136.0699999998,1734222.39,1746560.3699999999,{"$f":"(1688356.68+43529.86)","v":1731886.54},1747731.85,1754000.61,1753907.75,1780544.77,1836719.23,1848484.68,{"$f":"(1937581.39+44719.17)","v":1982300.5599999998},{"$f":"(1945129.39+46506.41)","v":1991635.7999999998},2027145.2,{"$f":"1980368.53+46776.67","v":2027145.2},{"$f":"1980368.53+46776.67","v":2027145.2},{"$f":"1984516.03+46897.33","v":2031413.36},{"$f":"2122595.8+46893.33","v":2169489.13},2251437.42,2278345.5499999998,2215056.8200000003,2237147.31,2237147.31,{"$f":"2210205.67+47788.68","v":2257994.35},{"$f":"2218214.81+49168.18","v":2267382.9900000002},{"$f":"2236810.74+49039.16","v":2285849.9000000004},2270058.15,2278109.6700000004,2283792.4400000004,2299644.9600000004,2222879.8200000003,2222879.8200000003,2190701.8600000003,2200076.8600000003,2358830.83,2682609.8000000003,2463683.5499999998,2447501.2499999995,2585831.29,2585921.29,2717172.8899999997,2703883,2645296.25,2646783.65,2640331,2380432,2424170.23,2398353.6746144653,2398354,2237435.4600000004,2168131.14,1956837,1983414,1976162.4500000002,1938846.2100000004,1952387.2494810573,1941776.8581193923,1957338.7621595226,1816651.0245435487,1835489.4952992809,1835489.4952992809,1832957.8938335124,1843389.3824839224,1847820.3451522458,1846820.3451522458,1846820.3451522458,1849473.9998852713,1782914,1684279.1204811109,1684279.1204811109,1684279.1204811109,1665365.5494949252,1665365.5494949252,1668967.9207127823,1532275.5371565118,1360428.0362110692,1360428.0362110692,1237654.2859669793,1242163.01,1254117.0900000001,1252725.065975752,1262734.1983058047,1262729.2659757519,1282306.9457305812,1243127.3357305811,1243463.5557305811,1146616.6687884456,1146670.5457285957,1382770.2757285959,1663842.1156163476,1667226.1111588078,1667420.1952599303,1668557.7445673135,1638505.2931280227,1638505.2731280227,1655325.1331280225,1657341.660585732,1671136.3897649718,1588767.7862522423,1588813.0605626751,1621738.2009259725,1607845.4742999426,1612807.6125136835,1557313.0741022611,1454881.9977130594,1391242.4892374263,1391242.1892374263,1091451.3592374262,1057421.3817797168,1064732.0114623355,994010.32534912915,959745.81,978612.71000000008,1000165.8800000001,1018229.9920423924,1015375.4809999999,957015.38,978596.21000000008,978596.21000000008,763678.84200904355,783968.77333039558,783968.77333039558,794798.79542009719,805568.8021970226,854044.92862733547,854044.92862733547,866837.14347820333,866837.14347820333,866837.14347820333,866837.14347820333,866837.14347820333,830585.755295743,831757.39737989439,831757.39737989439,836718.65919525665,840884.45920131612,840884.45920131612,840884.45920131612,836718.63380572188,836718.63380572188,836718.63380572188,836718.63380572188,836718.63380572188,838550.4595427718,839517.68784946832,839517.68784946832,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A128,Trans!B128)","v":"CEO Office"},{"$f":"Trans!C128","v":"AAA"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,443489.44,443489.44,443489.44,443489.44,443489.44,443489.44,457778.76052075537,457778.76052075537,457778.76052075537,457778.76052075537,457778.76052075537,457778.76052075537,457778.67,457782.58,457782.58,457782.58,457782.58,457782.58,468333.27,406461.33,406461.33,406461.33,406461.33,406461.33,406461.33,406461.33,406461.33,406461.33,406461.33,406461.33,443021.80655014474,443021.80655014474,443021.80655014474,443021.80655014474,443021.80655014474,443021.80655014474,443021.80655014474,443021.80655014474,443021.80655014474,443021.80655014474,443021.80655014474,443021.80655014474,487631.45903336618,487631.45903336618,487631.45903336618,487631.45903336618,487631.45903336618,492355.59,492355.59,492355.59,492355.59,492355.59,492355.59,492355.59,382551.84,382551.84,382551.84,382551.84,382551.84,382551.84,382551.84,382551.84,382551.84,382551.84,382551.84,382551.84,382551.84,382551.84,382551.84,382551.84,382551.84,382551.84,382551.84,382551.84,382551.84,382551.84,382551.84,382551.84,402541.01525404805,402541.01525404805,402541.01525404805,402541,402541,402541,402541,402541,402541.01525404805,402541.015354048,{"$f":"+'Portfolio Imoveis-Real Estate'!$K$6","v":402541.01525404805}]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A129,Trans!B129)","v":"Cidade jardim"},{"$f":"Trans!C129","v":"AAA"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1111206.58,1125017.73,1125017.73,1125017.73,1125017.73,1125017.73,1140364.3899999999,1140364.3899999999,1140364.3899999999,1140364.3899999999,1153230.29,1174833.93,1193577.3165751814,1193577.3165751814,1193577.3165751814,1193577.3165751814,1203865.6568580817,1203865.6568580817,1227546.6568580817,1227546.6568580817,1227546.6568580817,1227546.6568580817,1312692.22,1341634.6099999999,1371259.15,1371258.67,1371258.67,1371258.67,1371258.67,1371258.67,1430550.81,1430550.81,1430550.81,1430550.81,1476981.7200000002,1492478.29,1541013.15,1541013.15,1541013.15,1541013.15,1541013.15,1541013.15,1575085.770382053,1654878.6603820531,1654878.6603820531,1654878.6603820531,1701505.6147036692,1711312.684703669,1711312.570382053,1732922.6803820529,1732922.6803820529,1732922.6803820529,1732922.6803820529,1732922.6803820529,1747792.3487846605,1747792.3487846605,1747792.3487846605,1747792.3487846605,1812654.0987846607,1812654.0987846607,1812654.0987846607,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A130,Trans!B130)","v":"Diamond Tower"},{"$f":"Trans!C130","v":"AAA"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1105040.3225806451,4893749.9999999991,4893749.9999999991,4893749.9999999991,4893749.9999999991,4893749.9999999991,4893749.9999999991,4893749.9999999991,4893749.9999999991,4893749.9999999991,4893749.9999999991,4893749.9999999991,4893749.9999999991,2941406.135954354,2941406.135954354,2934454.64,2934454.64,2934454.64,3093507.62,3035782.1,3035782.1,3035782.1,3254975.1652318654,3254975.1652318654,3124195.6952318656,3068147.3552318658,3068147.3552318658,3280636.2668029573,3280636.2668029573,3280636.2668029573,3362907.9768029572,3370685.8252998753,3821905.8252998753,4068025.8252998753,4117109.3600680097,4120971.710206192,4120971.710206192,4131226.710206192,4131226.710206192,4012535.9199955841,4120213.4199955841,4120213.4199955841,4189734.8899955838,4199989.8899955843,4220278.6918642214,4220278.6918642214,4268892.0013505351,4268892.0013505351,4151554.7913505347,4127412.3918047678,4245344.8918047678,4266689.6178253572,4266689.6178253572,4497910.97804996,4497910.97804996,4497910.97804996,4521757.8003937714,4521757.8003937714,4590849.8135982435,4590849.8135982435,4673165.9587885551,4693215.2008830421,4693215.2008830421,4773528.9901979519,4788533,4789872.2,4789872.2,4800300.4583501266,4800300.4583501266,4819184.9541376783,4872342.185580126,{"$f":"+'Portfolio Imoveis-Real Estate'!$K$7","v":4911872.0655801268}]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A131,Trans!B131)","v":"Ed. Hicham"},{"$f":"Trans!C131","v":"B"},381658,381659.46,381659.46,381659.46,381659.46,381659.46,381659.46,381659.46,381659.46,409235.22,409235.22,409235.22,409235.22,381659.46,381659.46,409235.22,409235.22,409235.22,409235.22,409235.22,409235.22,430680.72,430680.72,430680.72,430680.72,430680.72,430680.72,430680.72,430680.72,430680.72,430680.72,430680.72,430680.72,456912.46,456912.46,456912.46,456912.46,456912.46,456912.46,456912.46,456912.46,456912.46,456912.46,456912.46,456912.46,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A132,Trans!B132)","v":"Ed. Hicham II"},{"$f":"Trans!C132","v":"B"},173611,173610.85500000001,173610.85500000001,173610.85500000001,173610.85500000001,173610.86,184987.23,184987.23,184987.23,184987.23,184987.23,184987.23,184987.23,184987.23,184987.23,184987.23,184987.23,184987.23,194216,194216,194216,194216,194216,194216,194216,194216,194216,194216,194216,194216,206848.07,206848.07,206848.07,206848.07,206848.07,206848.07,206848.07,206848.07,206848.07,206848.07,206848.07,206848.07,220034.33,220034.33,220034.33,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A133,Trans!B133)","v":"Eldorado Business Tower"},{"$f":"Trans!C133","v":"AAA"},2832159,{"$f":"2832158.68606048+150497.1","v":2982655.7860604799},{"$f":"2832158.68606048+138831.63","v":2970990.3160604797},{"$f":"3455665.58+120000","v":3575665.58},{"$f":"3453744.28+169887.55","v":3623631.8299999996},{"$f":"4063002.2+160029.29","v":4223031.49},{"$f":"4062984+181922.21","v":4244906.21},{"$f":"4062984.09555482+187406.04","v":4250390.1355548194},{"$f":"4062984.09555482+166100.5","v":4229084.5955548193},4223543.9946590001,4213102.0704890005,4220774.0600000005,4194578.74,4250390.1355548194,4229084.5955548193,4223543.9946590001,4213102.0704890005,4220774.0600000005,4356792.92,4377578.2600000007,4352661.4400000004,4359984.4300000006,4356254.830000001,4412778.8133276999,4424045.54,4412485.4800000004,4412485.4799127001,4713937.42,4592942.3715968002,4588044.54,5574625.9199999999,5593312.9100000001,5355710.3,5461208.8999999994,5371822.1299999999,5344003.9799999995,5597896.4799999986,5597896.4799999986,4832867.7428717399,3527066.38611825,3565152.31,3560432.3267068602,3600220.3131207298,3626987.5526873092,3763591.5526873092,3771241.2622440397,3781236.42613356,4637480.1161335604,5002283.3161335606,5216099.3161335606,5209678.3357729604,5227128.1588291703,5232621.9999999991,4482372.78085077,4343257.2608507704,4451538,4754965.5656867689,4764712.7944504339,4764712.7156867692,4764531,5155739.83,5179003.3149343142,5179003,5304947.2556867693,5386256.6399999997,5386257,5422090,5422090.2356867706,5517238.2836749731,5496917.7236749735,5472131.663674973,5542203.3680823436,5579717.5669254856,5488578.0521193445,5343628.3480493268,5257716.1778704468,5373971.24766842,5316133.2198592005,5263527.0147123178,5489623.1147123175,5489623.1147123175,5489623,5526147.1246699207,5371253.2546699196,5371253.2546699196,5371253.2546699196,5371253.2546699196,5100116.6900448892,5105595.6154680727,5103869.7354680719,5012193.6152399853,5245977.1631316403,5399405.8499999996,5399405.8546229443,5458241.7146229437,5550897.7169340467,5550897.7169340467,5632642.4569340469,2776774.2292767777,2779980.7820897498,2813199.1429330125,2620906.1909330124,2610218.8739645742,2795786.3622979079,2835091.1213436364,2660531.8972341316,2669106.1075341315,2904670.4437276949,2887729.2804056802,2907076.6246325336,2959446.6830629352,2981750.8971894071,2984718.9551835046,2984718.9551835046,2989281.7147444151,3020222.5097444146,3055304.3646332435,3039071.3283161907,2917310.2010161909,2865414.2619946809,2839041.6440990204,2877042.5792721668,2948577.7133687614,2808213.2150687613,2880455.4041484105,2811138.9383419589,2794425.2947651888,2667727.1353312554,2535620.0092491838,3137004.7783010858,3316864.620301086,3053919.3470778139,3153964.8209778136,3094994.2706051646,3169189.7475482994,3182490.1606051647,3216919.5597764901,3218149.8394368012,3255149.8031764901,3296308.6731764902,3313715.3947443417,3386371.2201398737,3530577.8075820496,3550567.0649869554,3499193.9393917485,3464941.0290848222,3464941.0290848222,3469145.4990848219,3316284.139084822,3336354.7956848219,3419764.794284822,3584332.2094563521,3668282.8334563524,3766482.7534563523,3769952.7374862158,3800661.6520875399,3805745.5870273546,3815504.9021729911,3815504.9021729911,3819027.6321729911,3825567.4921729909,3619546.7680054097,3822202.1093708985,3926336.5883574341,3926336.5883574341,3881061.9586705985,3991270.079374081,3991270.079374081,4009176.8652605005,4019851.1534605008,4019851.1534605008,4019851.1534605008,4077815.5103016933,4096889.0700095207,4151139.1754524568,4158899.2389929639,3836859.3171407096,3836859.3171407096,3850993.0488565164,3855189,3884345.2,3919319.4,4225353.599166926,4225353.599166926,4250772.4380507655,4510151.7868546871,{"$f":"+'Portfolio Imoveis-Real Estate'!$K$8","v":4558873.0501395734}]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A134,Trans!B134)","v":"EZ Towers"},{"$f":"Trans!C134","v":"AAA"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,92335.218270967729,954130.58880000003,954130.58880000003,954130.58880000003,954130.58880000003,954130.58880000003,954130.58880000003,954130.58880000003,954130.58880000003,954130.58880000003,954130.58880000003,954130.58880000003,954130.58880000003,954130.58880000003,954130.58880000003,954130.58880000003,954130.58880000003,954130.58880000003,954130.58880000003,954130.58880000003,954130.58880000003,954130.58880000003,954130.58880000003,954130.58880000003,954130.58880000003,901352.93300321186,897003.84500321187,897003.84500321187,897003.84500321187,898013.49620321183,898052.88075405115,898052.88075405115,598437.51275405101,595462.76501702075,559520.43491841434,559520.29230139346,559520.29230139346,529376.25390139339,558404.53826279531,492650.12226279534,462506.08386279538,463362.65346279542,493506.69186279539,493506.69186279539,475872.89986279537,498671.43894816487,504529.92571757949,489897.72590195597,489897.72590195597,484398.33588536963,484398.33588536963,484398.33588536963,484398.33588536963,484398.33588536963,484398.33588536963,484398.33588536963,488947.47331552859,499977.21514083247,643735.58728801121,643735.58728801121,668695.66728801117,{"$f":"+'Portfolio Imoveis-Real Estate'!$K$9","v":666745.20034445915},668696,668772,668772.70728801063,668772.70728801063,668772.70728801063,668772.70728801063,{"$f":"+'Portfolio Imoveis-Real Estate'!$K$9","v":666745.20034445915}]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A135,Trans!B135)","v":"Flamengo"},{"$f":"Trans!C135","v":"A"},700457,700456.59000000008,700456.59000000008,733917.05994078005,733917.05994078005,733917.06,746845.79,746845.79,913950.81,913950.81,913950.81,913950.81,913950.81,746845.79,913950.81,913950.81,913950.81,913950.81,945335.17,945335.17,945335.17,945335.17,945335.17,945335.17,945335.18,945335.18,945335.18,1023749.25,1023749.25,1023749.25,1023749.25,1023749.25,1023749.25,1023749.25,1023749.25,1023749.25,1023749.25,1023749.25,1023749.25,1082707.8,1082707.8,968233.41,968233.41,916137.22,916137.22,832852.01,832852.01,832852.01,832852.01,832852.01,582996.6,592643.19999999995,592643.01,592643.01,606334.1,606334,330923.93,330923.93,330923.93,330924,330923.93,330923.93,330924,324123.93,324123.93,324124,352962,352961.53,352961.53,352961.53,352961.53,352961.53,352961.53,352961.53,352961.53,330961.53000000003,42000,42000,42000,42000,42000,42000,42000,42000,42000,42000,42000,42000,144729.59999999998,144729.59999999998,144729.59999999998,144729.59999999998,144729.60000000001,144729.59999999998,144729.59999999998,144729.59999999998,144729.59999999998,144729.59999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A136,Trans!B136)","v":"Montreal"},{"$f":"Trans!C136","v":"A"},319322,352122.78,352122.78,352122.78,352122.78,352122.78,352122.78,352122.78,352122.78,352122.78,352122.78,352122.78,373068.77,352122.78,352122.78,352122.78,352122.78,352122.78,373068.75,373068.75,373068.75,373068.75,373068.75,373068.75,373068.75,645645.78,645645.78,645645.78,645645.78,645645.78,645645.78,645645.78,645645.78,645645.78,645645.78,645645.78,645645.78,681621.61,681621.61,681621.61,681621.61,681621.61,681621.61,681621.61,681621.61,681621.61,681621.61,681621.61,699080.3,706634.08000000007,706634.08000000007,706634.08000000007,706634.08000000007,706634.08000000007,494134.95,494135,494134.95,494134.95,494134.95,494135,422230,422230,422230,422230,422230,422230,422230,422230,422230,470739.90031324286,470739.90031324286,470739.90031324286,470739.90031324286,470739.90031324286,470739.90031324286,470739.90031324286,0,0,0,0,0,0,0,0,58569.38,58569.38,185079.23,185079.23,185079.23,185079.23,185079.23,217878.08000000002,217878.08,217878.08000000002,217878.08000000002,224215.80000000002,224215.80000000002,224215.80000000002,224215.80000000002,224215.80000000002,224215.80000000002,224199.54821900744,224199.54821900744,224199.54821900744,224199.54821900744,224199.54821900744,224199.54821900744,226244.56,226244.56,226244.56,238684.34000000003,241926.80000000002,241926.80000000002,241926.80000000002,241926.80000000002,241926.80000000002,241926.80000000002,241926.80000000002,241926.80000000002,255937.44999999998,265846.04354838707,275135.34999999998,289134.62520000007,289134.62520000007,329430.35520000005,329430.35520000005,332301.80314449122,329053.54673333338,325928.49840000004,325928.49840000004,325928.49840000004,325928.49840000004,329362.06583144685,329362.05840000004,348614.64,329362.09999999998,333915.28000000003,332543.56999999995,332543.56999999995,332543.56999999995,332543.56999999995,332543.56999999995,332543.56999999995,308597.06,309850.38219878823,309850.38219878823,320561.40436878736,320561.40436878736,322647.23436878738,322647.23436878738,322647.23436878738,322647.23436878738,322647.23436878738,322647.23436878738,322647.23436878738,322647.23436878738,322647.23436878738,322647.23436878738,331489.53270799585,331489.53270799585,333331.98219878826,333331.98219878826,333331.98219878826,333331.98219878826,333331.98219878826,333331.98219878826,333331.98219878826,333331.98219878826,314006.75,334931.75,344281.04,344281.04,348748.57693108945,348748.57693108945,348748.57693108945,348748.57693108945,370098.57693108945,370098.57693108945,370098.57693108945,{"$f":"+'Portfolio Imoveis-Real Estate'!$K$10","v":382303.32249415747},370650,370650,380171.96243729448,380171.96243729448,380729.59764363762,380729.59764363762,{"$f":"+'Portfolio Imoveis-Real Estate'!$K$10","v":382303.32249415747}]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A137,Trans!B137)","v":"MV9"},{"$f":"Trans!C137","v":"B"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,682843.5,682843.5,682843.5,682843.5,682843.5,682843.5,682843.5,682843.5,682843.5,682843.5,709952.39,709952.39,709952.39,709952.39,709952.39,709952.39,709952.39,709952.39,709952.39,709952.39,709952.39,709952.39,884040.61,827441.94741935481,758715,758715,758715,758715,758715,758715,758715,758715,758715,758715,758715,835049.18517639325,835049.18517639325,835049.18517639325,835049.18517639325,835049.18517639325,835049.18517639325,835049.18517639325,835049.18517639325,835049.18517639325,835049.18517639325,835049.18517639325,835049.18517639325,856865.86893918039,883447.75,883447.75,883447.75,883447.75,883447.75,883447.75,883447.75,883447.75,883447.75,883447.75,883447.75,924273.54912312014,924266.61,924273.54912312014,924273.54912312014,924273.54912312014,924273.54912312014,924273.54912312014,924273.54912312014,924273.54912312014,862449.43516992498,862449.43516992498,862449.43516992498,880401.97933333344,904010.30510742962,904010.30510742962,903972.34,903972.34,903972.34,903972.34,903972.34,903972.34,903972.34,{"$f":"+'Portfolio Imoveis-Real Estate'!$K$11","v":782201.7},903972,932414.91,782201.7,782201.7,782201.7,782201.7,{"$f":"+'Portfolio Imoveis-Real Estate'!$K$11","v":782201.7}]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A138,Trans!B138)","v":"Senado"},{"$f":"Trans!C138","v":"AAA"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2557204.5686666667,2557204.5686666667,2557204.5686666667,2557204.5686666667,2557204.5686666667,2557204.5686666667,2557204.5686666667,2557204.5686666667,2557204.5686666667,2622030.43526399,2622157.5699999998,2622157.5699999998,2622157.5699999998,2622157.5699999998,2630357.5699999998,2630357.5699999998,2630357.5699999998,2630357.5699999998,2630357.5699999998,2630357.5699999998,2631021.81,2734578.4499999997,2734578.4499999997,2734578.4499999997,2734578.4499999997,2734578.4499999997,2734578.4499999997,2734578.4499999997,2734578.4499999997,2734578.4499999997,2734578.4499999997,2734578.4499999997,2736982.34,3027703.2383333328,3027703.2383333328,3027703.2383333328,3027703.2383333328,3027703.2383333328,3027703.2383333328,3027703.2383333328,3027703.2383333328,3027703.2383333328,3027703.2383333328,3027703.2383333328,3028699.6783333328,3223819.1583333332,3223819.1583333332,3223819.1583333332,3223819.1583333332,3223819.1583333332,3223819.1583333332,3223819.1583333332,3223819.1583333332,3222174.4083333332,3222174.4083333332,3222174.4083333332,3222174.4083333332,3376908.38,3376881.37,3376881.37,3376881.37,3376881.37,3376881.37,3376881.37,3376881.37,3376881.37,3376881.37,3376881.37,3377398.83,3377398.83,3525680.8175000004,3525680.8175000004,3525680.8175000004,3525680.8175000004,3525680.8175000004,3525680.8175000004,3525680.8175000004,3525680.8175000004,3525680.8175000004,3525680.8175000004,3525680.8175000004,3690713,3690713,3690713,3690713.44,3690713.44,3690713.44,3690713.44,{"$f":"+'Portfolio Imoveis-Real Estate'!$K$12","v":3690713.44}]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A144,Trans!B144)","v":"Polidoro"},{"$f":"Trans!C144","v":"A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1066000,1066000,1066000,1066000,1066000,1066000,1066000,1066000,1066000,1066000,1066000,1066000,1066000,1125680.18,1125680.18,1125680.18,1125680.18,1125680.18,1125680.18,1125680.18,1125680.18,1125680.18,1125680.18,1125680.18,1166909.21,1166909.21,1166909.21,1166909.21,1166909.21,1166909.21,1166909.21,1166909,1166909.21,1166909.21,1166909.21,1166909,1291615.47,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A139,Trans!B139)","v":"Shopping Leblon"},{"$f":"Trans!C139","v":"A"},200758,200758.39123231999,200758.39123231999,205036.32338536001,205036.32338536001,205036.32,210066.27,248121.34215303999,248121.34215303999,277269,277269,277269,277269,248121.34215303999,248121.34215303999,277269,277269,277269,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A146,Trans!B146)","v":"SIA Sul"},{"$f":"Trans!C146","v":"B"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1340395,1340395,1340395,1368989.25,1368989.25,1452321.8,1452344.93,1452344.93,1452344.93,1452792.5699999998,1452792.5699999998,1452792.5699999998,1452792.5699999998,1463256.3099999998,1463256.3099999998,1463256.3099999998,1478148.94,1575980.44,1575980.44,1575980.44,1575980.44,1576570.91,1576570.91,1576570.91,1583799.5999999999,1583799.5999999999,1540313.0399999998,1540313.0399999998,1540313.0399999998,1587286.13,1587286.13,1587286,1078224.3299999998,1078224.3299999998,1078224.3299999998,1078224,1100089.1000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A140,Trans!B140)","v":"Sucupira"},{"$f":"Trans!C140","v":"AAA"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,502253.33333333302,753380,753380,753380,753380,753380,753380,753380,753380,753380,753380,753380,911073.61590540281,911073.61590540281,911073.61590540281,911073.61590540281,911073.61590540281,911073.61590540281,770944.93590540288,770944.93590540288,770944.93590540288,770944.93590540288,770944.93590540288,770944.93590540288,968888.16740865423,968888.16740865423,953548.55,953548.55,953548.55,953548.55,953548.55,953548.55,953548.55,953548.55,953548.55,953548.55,689319.21499999997,634062.68999999994,671442.46,671442.46,671442.46,671442.46,671442.46,671442.46,671442.46,671442.46,671442.46,671442.46,671442.46,671442.46,671442.46,671442.46,671442.46,671442.46,671442.46,671442.46,662974.4,662974.4,662974.4,733434,733434,733434,776777.94,776777.94,776777.94,776777.94,776777.94,776777.94,776777.94,776777.94,776777.94,780068.33378832811,{"$f":"+'Portfolio Imoveis-Real Estate'!$K$13","v":780422.37121251994},780422,780422,780422.37121251994,780422.37121251994,780422.37121251994,780422.37121251994,{"$f":"+'Portfolio Imoveis-Real Estate'!$K$13","v":780422.37121251994}]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A141,Trans!B141)","v":"Torre Almirante"},{"$f":"Trans!C141","v":"AAA"},2051358,2211456.9354775562,2211456.9354775562,2211456.9354775562,2211456.9354775562,2211456.94,2211456.94,2211456.94,2211456.94,2211456.9299999997,2374303.92,2374303.92,2375980.0279273074,2211456.94,2211456.94,2211456.9299999997,2374303.92,2374303.92,3569390.3619999997,3569390.3619999997,3569390.3619999997,3769863.67,3842642.72,3842642.72,3844719.0100000002,3844719.0100000002,3844719.0069594104,3844719.0069594104,3844719.0069594104,3844719.0069594104,3844719.0069594104,3844719.0069594104,3844719.0069594104,3844719.0069594104,3952087.1769594103,3991130.1669594101,3992917.6799999997,3992921.2199999997,3992921.2199999997,3992921.2199999997,3992921.22,3992921.2199999997,3992921.2199999997,3992921.2199999997,3992921.2199999997,3992921.2199999997,4186135.83,4186135.83,4186135.83,4186135.83,4187368.41,3660821,3660820.62,3660820.62,3660820.62,3660821,3660820.62,3660820.62,3660820.62,3660821,3664555.86,3664555.8600208736,3664556,4102198.39,4102198.39,4102198,4102198,4102198.39,4102198.39,4102198.39,4102198.39,4102198.39,4104951.6801778516,4104951.6801778516,41440.290177851675,41440.290177851675,41440.290177851675,565902.69017785171,565902.69017785171,565902.69017785171,565902.69017785171,565903,565902.69017785171,565902.69017785171,565902.69017785171,565902.69017785171,565552.79,565552.79,565552.79,575445.88903748384,575445.88903748384,575445.88903748384,575445.88903748395,575445.88903748384,575445.88903748384,575445.88903748384,579422.73903748381,579422.73903748381,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,377249.85282175348,1209326.2257583186,1209326.2257583186,1273699.273056227,1263385.3472017057,1413287.9069539371,1413287.9069539371,1422396.9815639008,1242486.1259288669,1253192.9194001222,1285160.9194001222,1292019.5352546433,1295290.6952546432,1300906.8552546431,1300906.8552546431,1305948.4051339719,1330128.4051339719,1332748.1013877883,1360695.2013877884,1363405.8828088848,1363405.8828088848,1363405.8828088848,1365063.5132901464,1365063.5132901464,1357902.3632901465,1357902.3632901465,1357902.3632901465,1354987.9534108178,1354987.9534108178,1301467.0166481237,1301467.0166481237,1305206.5241434283,1305206.5241434283,1310976.1534676889,1335778.3798805387,1335778.3798805387,1365419.4429988181,1370087.5924994433,1370087.5924994433,1518588.5049205807,1519964.8948462503,1547912.8047856565,1547912.8047856565,1552846.1899660567,1530306.8386646525,1530306.8386646525,1535286.039370131,{"$f":"+'Portfolio Imoveis-Real Estate'!$K$14","v":1579530.5549533931},1538867,1538867,1544566.5654138015,1549589.6984600774,1676637.1826601331,1573299.978982419,{"$f":"+'Portfolio Imoveis-Real Estate'!$K$14","v":1579530.5549533931}]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A142,Trans!B142)","v":"Transatlântico"},{"$f":"Trans!C142","v":"B"},184343,189150.48296987999,189150.48296987999,189150.48296987999,189150.48296987999,189150.48,189150.47999999998,256956.61,256956.61,256956.61000000002,256956.61000000002,256956.61000000002,256956.61000000002,256956.61,256956.61,256956.61000000002,256956.61000000002,256956.61000000002,269462.58999999997,270772.35000000003,270772.35000000003,270772.35000000003,270772.35000000003,270772.35000000003,270772.35000000003,278099.00000000006,278099.00000000006,278099.00000000006,278099.00000000006,278099.00000000006,296407.56,305913.96999999997,305913.96999999997,305913.96999999997,305913.96999999997,305913.96999999997,305913.96999999997,313764.14,313764.14,307449.98,313763.34000000003,313763.33999999997,324484.63,324484.63,326749.78000000003,326749.78000000003,326749.78000000003,326749.78000000003,326749.78000000003,326749.78000000003,345619.44,345619.44,345619.44,345619.68299999996,297441.39,299598,299597.90999999997,299597.90999999997,299597.89,299598,299597.89,299597.89,299598,299597.90000000002,299597.90000000002,299598,318625,318625.11,318625.11,287450.91950554552,287450.91950554552,287450.91950554552,243116.61950554553,243116.61950554553,243116.61950554553,243116.61950554553,243116.61950554553,243116.61950554553,243116.61950554553,246553.07496631681,246553.07496631681,246553,246553.07496631681,246553.07496631681,246553.07496631681,246553.07496631681,246553.07496631681,246553.07496631681,246553.07496631681,246553.07496631681,225505.87496631683,230689.13828890043,230689.13828889999,230889.11580186422,230889.11580186422,230889.11580186422,230889.11580186422,230889.11580186422,230889.11580186422,230889.11580186422,230889.11580186422,230889.11580186422,238932.1958018642,201297.11580186422,201297.11580186422,201417.27585160182,201417.27585160182,201417.27585160182,201417.27585160182,201417.27585160182,201417.27585160182,203587.00681096653,203587.00681096653,203587.00681096653,210960.36681096652,210960.36681096652,210960.36681096652,211292.25077152473,211292.25077152473,214730.98421732569,214730.98421732569,214730.98421732569,214730.98421732569,214730.98421732569,214730.98421732569,214730.98421732569,259419.66421732568,259419.66421732568,259419.66421732568,260315.81102087392,260315.81102087392,209943.95853908136,209943.95853908136,209943.95853908136,209943.95853908136,209943.97999999998,209943.97999999998,209943.97999999998,222289.43,222289.43,189829.68,190153.96,190153.96,190153.96,190153.96,190153.96,190153.96,190153.96,190153.96,190153.96,194781.72999999998,196946.45427333348,196946.45427333348,196946.45427333348,196946.45427333348,196946.45427333348,196946.45427333348,196946.45427333348,196946.45427333348,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A143,Trans!B143)","v":"Volkswagen"},{"$f":"Trans!C143","v":"B"},442567,492678.99227231997,492678.99227231997,492678.99227231997,492678.99227231997,639057.6,639057.6,639057.6,639057.6,639057.6,639057.6,639057.6,639057.6,639057.6,639057.6,639057.6,639057.6,639057.6,662393.06999999995,662393.06999999995,662393.06999999995,662393.06999999995,662393.06999999995,662393.06999999995,662393.06999999995,662393.06999999995,662393.06999999995,662393.06999999995,662393.06999999995,710734.36,710734.36,710734.36,710734.36,710734.36,710734.36,710734.36,710734.36,710734.36,710734.36,710734.36,710734.36,767485.4,767485.4,767485.4,767485.4,767485.4,767485.4,767485.4,767485.4,816485.4,816485.4,816485.4,816485.4,816485.4,816485.4,816485,816485.4,816485.4,816485.4,816485,903742.27,898871.67,898872,898871.67,898871.67,898872,898872,898871.67,898871.67,898871.67,898871.67,977778.85632388841,977778.85632388841,977778.85632388841,977778.85632388841,977778.85632388841,977778.85632388841,977778.85632388841,977778.85632388841,977778.85632388841,977778.85632388841,977779,977778.85632388841,977778.85632388841,977778.85632388841,977778.85632388841,977778.85632388841,977778.85632388841,977778.85632388841,977778.85632388841,977778.85632388841,977778.85632388841,977778.85632388794,977780,977780,1083312.77,1083312.77,1083312.77,1083312.77,1083312.77,1083312.77,1083312.77,1083312.77,1083312.77,1083312.77,1083312.77,1083312.77,1117453.3700000001,1117453.3700000001,1117453.3700000001,1117453.3700000001,1117453.3700000001,1117453.3700000001,1117453.3700000001,1117453.3700000001,1117453.3700000001,1117453.3700000001,1117453.3700000001,1117453.3700000001,1351353.12,1351353.12,1351353.12,1117453.3700000001,1117453.3700000001,1117453.3700000001,1117453.3700000001,1117453.3700000001,1117453.3700000001,1117453.3700000001,1117453.3700000001,1117453.3700000001,1117453.3700000001,1117453.3700000001,1117453.3700000001,1233438.33,1233438.33,1233438.33,1233438.33,1233438.33,1233438.33,1233438.33,1233438.33,1233438.33,1233438.33,1233438.33,1233438.33,1304663.22,1304663.22,1304663.22,1304663.22,1304663.22,1304663.22,1304663.22,1130400,1130400,1130400,1130400,1130400,1130400,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A147,Trans!B147)","v":"Total Receita Contratada de Locação"},null,{"$f":"SUM(D4:D27)","v":11084430},11669356.049561214,11676268.039561214,12658226.674287414,12752209.034287414,13979443.469999999,14201949.911962399,14426817.629670259,14598260.326400718,14649442.734658999,14840845.080488998,14860855.050000001,14894558.997927306,14426817.629670259,14598260.326400718,14649442.734658999,14840845.080488998,14860855.050000001,16216144.751999998,16254085.162,16235437.102,16464586.040000001,16602004.970000001,16889953.756006416,19385333.978000004,19787493.478,19796828.714872111,20584240.044959411,{"$f":"SUM(AF4:AF27)","v":20463244.996556211},20597259.684959412,21875697.881279405,22041967.051279411,21886312.73127941,22045398.841279402,22045766.321279407,23991275.934159409,24246955.947199997,24381776.447199997,{"$f":"SUM(AP4:AP27)","v":23626136.350071736},22511869.263318248,21903829.670000002,21947269.463906858,22269285.893120728,22259836.612687308,22321940.62268731,21569948.802244041,{"$f":"SUM(AX4:AX27)","v":21761669.826133557},22627288.516133554,23212027.146133564,23806175.896133564,23078491.665772963,21899889.848829169,{"$f":"SUM(BD4:BD27)","v":22043713.16},{"$f":"SUM(BE4:BE27)","v":21311369.723850768},{"$f":"SUM(BF4:BF27)","v":20852186.460850768},{"$f":"SUM(BG4:BG27)","v":22405569},{"$f":"SUM(BH4:BH27)","v":21865938.325686768},21705085.07445043,21698632.325686768,21438551,22138767.300000001,19355159.669769451,19355160,18645331.015686769,18657336.080000002,18446042,{"$f":"SUM(BR4:BR27)","v":18725993},18718741.465686772,18977992.483674973,19217175.592974819,19181779.141613152,19346319.93638454,19401072.107789561,19368174.140516497,15132039.176446481,14845268.07804309,14212253.206178233,14683308.541037336,14532036.115890453,14761568.671351226,14720218.196084252,14432592,14370481.016637692,14215587.146637691,14236391.216637693,14313053.038198885,14395328.085473653,14127793.892066482,14099310.033933394,13935629.752025437,13822906.431797348,14054317.392767496,14230694.803668875,14339924.002878705,14397367.838854456,14738357.582439646,14768009.990109595,14981343.120920392,12145873.130220655,11725179.167153604,11661963.479434753,11311381.642593911,11781453.681875473,12253582.121346559,12325906.856455501,12151661.876496857,12161373.636104239,12982369.322570164,13261775.650650825,13319546.494877677,13421163.587919522,13491821.266609047,13548225.344821896,13548270.619132329,13621628.693418138,14743717.084372755,18606702.374894679,18473434.744126767,18342241.998708531,19684814.657302596,19961219.993076775,19681063.132120889,19533729.851340912,19526219.57272353,19542924.169774603,19299214.508619018,19453763.807933483,19350892.416282918,17293641.056414403,{"$f":"SUM(EC4:EC27)","v":17947499.491227463},17829998.366273109,18311245.415206499,18789896.00227695,19581065.749766845,19839235.009631336,19897655.951447025,19991167.976853535,20370892.17827487,20481327.438444868,20398127.381054834,20167563.39438121,20337722.303570583,20727382.242583849,{"$f":"SUM(EQ4:EQ27)","v":20650499.005046487},20595047.457376316,20654553.893616349,20787182.783106621,21270268.564185947,21416127.420552149,21492067.108180162,21316869.390918344,21482395.864047274,21441559.250955682,21365495.808338661,21251932.632639173,21514908.980507169,21606694.789808385,21683174.073814187,21673087.622936971,16383813.370591411,15582822.030632732,15371893.679188771,15556915.228554262,15561782.48412147,15543498.571345115,15607293.87116692,15772801.890350644,{"$f":"SUM(FO4:FO27)","v":15767302.500334058},16175028.464864574,16272592.386728607,16305550.002502702,16477897.737267653,16541668.055858176,16657781.538709879,16716580.781582976,16822620.117319498,16683187.633661551,16683187.633661551,16810864.829186074,16999583,{"$f":"SUM(GB4:GB27)","v":17030078.399999999},17093571.509999998,17275043.803868677,17280066.936914951,17451975.406246793,17661174.782915447,{"$f":"SUM(GH4:GH27)","v":17755202.719978277}]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A150,Trans!B150)","v":"% de valorização desde dez-10"},null,"-",{"$f":"(E28/$D$28)-1","v":5.277006120848915E-2},5.3393637702724872E-2,0.14198264360796298,0.15046141608431052,0.26117837994375881,0.28125216289537658,0.30153897220427739,0.31700595577767343,0.32162346053509294,0.33889113653015968,0.34069636869013564,0.34373702553286956,0.30153897220427739,0.31700595577767343,0.32162346053509294,0.33889113653015968,0.34069636869013564,0.46296604805118524,0.46638890425578938,0.4647065389920817,0.48537958559889871,0.49777705935262362,0.52375483051509342,0.74887964270603025,0.78516112041846076,0.78600331409663027,{"$f":"(AE28/$D$28)-1","v":0.85704091639889568},{"$f":"(AF28/$D$28)-1","v":0.84612515001278465},0.8582155045373927,0.9735518994913952,0.98855214488064891,0.9745095355628941,0.98886174943406213,{"$f":"(AL28/$D$28)-1","v":0.98889490224390486},{"$f":"(AM28/$D$28)-1","v":1.1644122371794858},{"$f":"(AN28/$D$28)-1","v":1.1874788281580555},{"$f":"(AO28/$D$28)-1","v":1.1996418802951525},{"$f":"(AP28/$D$28)-1","v":1.1314705717904969},1.0309451422687723,0.97608985486849598,0.98000884699590851,1.0090600863662567,1.0082076040614907,1.0138104190010049,0.94596824575048433,{"$f":"(AX28/$D$28)-1","v":0.96326467180843367},1.041357879127168,1.0941110319730978,1.1477131342011782,1.0820639099866174,0.97573441745125078,{"$f":"(BD28/$D$28)-1","v":0.98870967293762524},{"$f":"(BE28/$D$28)-1","v":0.92264011084474062},{"$f":"(BF28/$D$28)-1","v":0.8812141409933365},{"$f":"(BG28/$D$28)-1","v":1.021355089977563},{"$f":"(BH28/$D$28)-1","v":0.97267142520515426},0.95815978579416616,0.95757764049994165,0.93411397789511952,0.99728513780140249,0.74615741808730363,0.746,0.68211906392000032,0.68320212045184125,0.66400000000000003,{"$f":"(BR28/$D$28)-1","v":0.68939611689550118},0.688741907855142,0.71213066289154914,0.73370895869023656,0.73051560987918651,0.74535992706747578,0.75029948385163348,0.74733153987318213,0.36516168864312193,0.33929016449588212,0.28218169145172389,0.32467871970298301,0.31103143020348845,0.33173908548759168,0.32800858466193139,0.30205991647743735,0.29645647242462547,0.28248246834863777,0.28435934158433884,0.29127551332805424,0.2986980914195545,0.27456205615141993,0.27199233825585933,0.25722565364438554,0.24705613475815613,0.26793325347063379,0.28384543036212739,0.29369972140008138,0.29888211111031016,0.32964505909998487,0.33232019960517545,0.35156639727260597,9.575982979915576E-2,5.7806235156305119E-2,5.2103128391333797E-2,2.0474814004320496E-2,6.288313263518952E-2,0.10547697277591706,0.11200186716461746,9.6282071021861926E-2,9.7158233315040921E-2,0.17122570331267939,0.1964328026475719,0.20164469394255513,0.21081224635994111,0.21718674452444064,0.22227533078578654,0.22227941528182593,0.22889753405616142,0.33012857534151552,0.67863411784770888,0.6666111603507594,0.65477539203265578,0.77589778250235653,0.80083414240306228,0.7755593325160508,0.76226741937482689,0.76158986729344957,0.76309689986536089,0.74111023378008767,0.75505315184754496,0.74577244082762206,0.56017414124266218,{"$f":"(EC28/$D$28)-1","v":0.61916305044350173},0.60856249408161789,0.65197898450407465,0.59434834558718386,0.76653790495017282,0.78982906740638326,0.7950996083196904,0.80353594879064905,0.83779338931048963,0.84775648711254137,0.84025045771905571,0.81944975017941468,0.8348009147579607,0.8699547241115555,{"$f":"(EQ28/$D$28)-1","v":0.86301857696304518},0.8580159248041006,0.86338439537408318,0.87534972778091613,0.91893210243431067,0.93209099796310224,0.9389420212117503,0.92313627231335715,0.9380695140884352,0.93438537218022777,0.92752318417263324,0.91727789635003099,0.94100273812069446,0.94928334517953417,0.95618304899883766,0.95527308331930216,0.47809254698630532,0.40582980186015272,0.38680055530043234,0.40349257729574384,0.40393168472546348,0.40228217159972268,0.40803756901950927,0.42296914594170776,{"$f":"(FO28/FC28)-1","v":-0.26714528448066077},0.4592566748912279,0.46805856383491151,0.47103188910054028,0.48658052216195613,0.49233366585906313,0.50280903381679343,0.50811370377935328,0.51768021606158343,0.50510108626799499,0.50510108626799499,0.51661969349674042,0.53364521224817163,{"$f":"(GB28/$D$28)-1","v":0.53639640468657368},0.5421245395568377,0.55849635965662436,0.55894952982832224,0.57445853383952006,0.5933317981091899,{"$f":"(GH28/$D$28)-1","v":0.60181468239487979}]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A151,Trans!B151)","v":"% de valorização últimos 12 meses"},null,"-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"(P28/D28)-1","v":0.34373702553286956},"-","-","-","-","-",{"$f":"(V28/J28)-1","v":0.14182523192403518},0.12665769951730566,0.11214875875575903,0.12390528009960189,0.11866978463553735,0.13653983564064265,{"$f":"(AB28/P28)-1","v":0.30150439369823734},{"$f":"(AC28/Q28)-1","v":0.37157715484702258},{"$f":"(AD28/R28)-1","v":0.35610876037536232},0.40512102868318145,0.37884634504128645,0.38600771056975014,0.34900731436683752,0.35608782848085152,0.34805811471397297,0.33895858588372985,{"$f":"(AL28/Z28)-1","v":0.32789782686587188},0.42044651398927702,0.25078866191922944,0.2321811488811345,0.19343035646527107,9.3645877338613071E-2,7.039864272192542E-2,6.5543174169583995E-2,1.7992020824997068E-2,9.8843066456382189E-3,1.9904124406726176E-2,{"$f":"(AW28/AK28)-1","v":-2.1566860389257037E-2},-1.2886669077664559E-2,-5.6853475478716553E-2,-4.2682834221338339E-2,-2.3607818417699211E-2,-2.3179612450560882E-2,-2.7184744515474923E-2,6.3862572028481335E-3,{"$f":"(BE28/AS28)-1","v":-2.8973979706307107E-2},-6.3634704726105329E-2,6.5468758755231615E-3,-2.0428434279458507E-2,6.2650251720732797E-3,-2.896721664763402E-3,-5.2535570724082548E-2,-4.6237230353762371E-2,-0.18696897165609105,-0.187,-0.1486107398533969,-0.1536209918637863,-0.13400000000000001,-0.10196501287011894,-0.16454960524828577,-0.13207509318816713,-0.11462334623162507,-0.11599132822275504,-9.759199973988264E-2,-0.12366068783831696,6.7240317151062712E-4,-0.21819095391376353,-0.20380774867695262,-0.23824852887689252,-0.20398595313632395,-0.22396445860625647,-0.21140164800018313,-0.22435324975775461,-0.2489743391179664,-0.25082647910056366,-0.26520458705417671,-0.26620595307607975,-0.26100142768454093,-4.8685513061553776E-2,-4.8330160304601577E-2,-7.9468871407203379E-3,-5.0920321324193774E-2,-4.8797682474631898E-2,-4.791166130984037E-2,-3.325517230074726E-2,-6.4207452910256535E-3,1.87097580001927E-3,3.6774452606806562E-2,3.7342242523555669E-2,4.6690952722522994E-2,-0.15626284735551987,-0.17006297963209072,-0.17286991694150833,-0.18831212913432283,-0.14768621635359158,-0.12812683968184857,-0.13385066389887668,-0.15259928336737072,-0.15530576337126678,-0.11914409390919478,-0.10199304716529323,-0.11092440862142272,0.10499784116184796,0.15067079779935777,0.16174479269408315,0.19775559230671114,0.15619252608645229,0.20321689921906305,0.50956052090801807,0.52023936576586038,0.50823768330369834,0.51627289042532998,0.50516948249664995,0.4776076002054328,0.45544234845057341,0.44726343366621935,0.44247114824111389,0.42447807924396153,0.42815255398448704,0.31248397575353826,-7.056926541975217E-2,{"$f":"(EC28/DQ28)-1","v":-2.8469814097051627E-2},-2.7926991284461855E-2,-6.9778114044194761E-2,-0.11466119613899606,-5.0808933279036239E-3,1.5639878334318791E-2,1.9022441970403703E-2,2.2936373450816117E-2,5.5529600397842271E-2,5.2820813527731492E-2,5.4118174099852645E-2,0.1661837624934881,0.13317859758187689,0.16250051271969701,{"$f":"(EQ28/EE28)-1","v":0.12774956245725178},9.6070327099235575E-2,5.4822763866276603E-2,4.7781468036196317E-2,6.8983633855579818E-2,7.1279449272222628E-2,5.5038086702015043E-2,4.0795302696304159E-2,5.3155295225750798E-2,6.3170539328980757E-2,5.0535329838171439E-2,2.530712194700846E-2,4.1859035718673887E-2,4.9120903194119103E-2,4.9801132742729015E-2,4.2617840477657598E-2,-0.22973171113702628,-0.27237909428580631,-0.28476429922657243,-0.27020638240707162,-0.275603029447683,-0.27507610853197073,-0.26950939911838567,-0.2578179988145437,{"$f":"(FO28/FC28)-1","v":-0.26714528448066077},-0.25138811733046096,-0.2495290435185733,-0.24765911132817642,5.7425194335478658E-3,6.1532245144078734E-2,8.3651883519205272E-2,7.4543412751917559E-2,8.1021414769453903E-2,7.3322557150517387E-2,6.8935317767178539E-2,6.5813477278915622E-2,7.8154173780824898E-2,{"$f":"(GB28/FP28)-1","v":5.2862345002530509E-2},5.045164923696821E-2,5.9457902445312794E-2,4.8681525546371951E-2,5.5031170212984204E-2,6.0235706770067177E-2,{"$f":"(GH28/FV28)-1","v":6.2131242744304149E-2}]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A152,Trans!B152)","v":"% de valorização mês anterior"},null,"-",{"$f":"E28/D28-1","v":5.277006120848915E-2},5.9231974503504148E-4,8.4098671887212095E-2,7.4246071284933546E-3,9.6237007440269196E-2,1.5916688131391021E-2,1.5833580536602998E-2,1.1883611558093587E-2,3.5060621686351379E-3,1.3065503534626766E-2,1.3483039141288788E-3,2.2679682840527349E-3,1.5833580536602998E-2,1.1883611558093587E-2,3.5060621686351379E-3,1.3065503534626766E-2,1.3483039141288788E-3,9.1198635437871323E-2,2.339668927494154E-3,-1.147284501966106E-3,1.4114121877985886E-2,8.3463337411671112E-3,1.7344217552442753E-2,0.14774346087870005,2.0745554368905905E-2,4.717746026039471E-4,3.9774619532661148E-2,{"$f":"AF28/AE28-1","v":-5.8780430144094176E-3},6.549043830817336E-3,6.2068363261620574E-2,7.6006338587393252E-3,-7.0617254638789539E-3,7.2687488273266432E-3,{"$f":"AL28/AK28-1","v":1.6669237996147501E-5},{"$f":"AM28/AL28-1","v":8.8248672535466532E-2},{"$f":"AN28/AM28-1","v":1.0657207800963242E-2},{"$f":"AO28/AN28-1","v":5.5603062212667975E-3},{"$f":"AP28/AO28-1","v":-3.0992003341702268E-2},-4.7162475922564617E-2,-2.7009733674538072E-2,1.983205428516932E-3,1.4672277557963964E-2,-4.2431896912953349E-4,2.7899580343102581E-3,-3.3688460746059357E-2,8.8883393116616638E-3,3.9777218242713852E-2,2.5842187391701188E-2,2.5596590347731318E-2,-3.0567035778257257E-2,{"$f":"BC28/BB28-1","v":-5.1069274110826957E-2},6.5673075144951909E-3,{"$f":"BE28/BD28-1","v":-3.3222326512491795E-2},-2.1546398422533253E-2,7.4494947667269829E-2,-2.4084667267911475E-2,-7.3563388335079472E-3,-2.9729202818273848E-4,-1.1986069987410364E-2,3.2661549747462049E-2,-0.12573453582623584,-0.126,-3.6673888736297289E-2,6.4386437028840504E-4,-1.0999999999999999E-2,1.5176751738936733E-2,-3.872443139986137E-4,1.3849810280431196E-2,1.260318284484474E-2,-1.8419174654681347E-3,8.5779735840265658E-3,2.8301078233514687E-3,-1.6956778001899764E-3,-0.21871627822719741,-1.8951252706889576E-2,-4.2640851518277345E-2,3.3144310618834938E-2,-1.0302339198560273E-2,1.5794934283832829E-2,-2.8012250044417986E-3,-1.9539533467021863E-2,-4.3035224277321316E-3,-1.0778614148035159E-2,1.4634689222050579E-3,5.3849195624520174E-3,5.7482528049879189E-3,-1.8584793053597726E-2,-2.0161575367463325E-3,-1.1609098708661669E-2,-8.0888572840925876E-3,1.6741121855373686E-2,1.2549696009579669E-2,7.6756054933921902E-3,4.0058675320886472E-3,2.3684172509988555E-2,2.0119207655322491E-3,1.4445624762826625E-2,-0.18926674116022357,-3.4636782268069655E-2,-5.3914474838849813E-3,-3.0061990629543178E-2,4.1557437820987975E-2,4.0073869678527663E-2,5.9023340597641472E-3,-1.4136483585983406E-2,7.9921246213787711E-4,6.7508466644638165E-2,2.152198270888106E-2,4.3561922436847755E-3,7.6291706388744718E-3,5.2646462601144695E-3,4.1806126169521285E-3,3.341715189897343E-6,5.4145710805493241E-3,8.2375493871507555E-2,0.26200891324864073,-7.1623454862009828E-3,-7.1016975043011188E-3,7.3195668157065796E-2,1.4041551347380388E-2,-1.4035057028230491E-2,-7.4860427910278249E-3,-3.8447744872782685E-4,8.5549570867304858E-4,-1.2470480826636487E-2,8.0080616361584145E-3,-5.2879942753604192E-3,-0.10631299661081417,{"$f":"EC28/EB28-1","v":3.7809182732547519E-2},0,2.6990863321878278E-2,-3.4885818438054494E-2,4.2106127005387517E-2,1.3184637811022304E-2,2.9447174645256258E-3,4.6996503324157057E-3,1.8994598107573868E-2,5.421228447116011E-3,-4.0622395027902769E-3,-1.1303193786688648E-2,8.4372566909485247E-3,1.9159467967799548E-2,{"$f":"EQ28/EP28-1","v":-3.7092594056284955E-3},-2.685240083381002E-3,2.8893565971714885E-3,6.4212904414877592E-3,2.3239598464103617E-2,6.8574054871970436E-3,3.5459112722282526E-3,-8.151738796457364E-3,7.7650460812717093E-3,-1.9009338320562508E-3,-3.5474772019498113E-3,-5.3152604890716049E-3,1.2374232142262187E-2,4.2661490868669549E-3,3.5396105119176458E-3,-4.6517409503232798E-4,-0.24404802602965703,-4.8889188483826396E-2,-1.3535953309953608E-2,1.2036353700259017E-2,3.1286765375404535E-4,-1.1749240676645067E-3,4.1043076324793759E-3,1.060453019914509E-2,{"$f":"FO28/FN28-1","v":-3.4866284727441688E-4},0,6.0317619889176388E-3,2.0253451319147686E-3,1.0569881711349538E-2,3.8700518480763169E-3,7.0194542932193738E-3,3.5298363552467293E-3,6.343362743973735E-3,-8.2883928119137362E-3,0,7.6530455886565374E-3,1.1225964442131753E-2,{"$f":"GB28/GA28-1","v":1.7938910619159643E-3},3.7282922901868965E-3,1.0616405925614414E-2,2.9077396869747751E-4,9.948368253400508E-3,1.198714597052275E-2,{"$f":"GH28/GG28-1","v":5.3239910831859305E-3}]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A148,Trans!B148)","v":"Receita Contratada de Locação Minoritários"},null,{"$f":"(D8*(1-100%))*-1","v":0},0,0,0,0,0,0,0,{"$f":"(L8*(1-69.36165%))*-1","v":-530391.52810284507},-530391.52810284495,-531337.12562656507,-535117.27912189497,-546538.38893659005,0,-530391.52810284507,-530391.52810284495,-531337.12562656507,-535117.27912189497,-530621.45972809009,-535476.20126447512,-537396.84589393507,-537368.39512212505,-640390.73197820003,-659676.2623187229,{"$f":"(AB8*(1-64.084%))*-1","v":-663901.75766879984},{"$f":"(AC8*(1-64.2006%))*-1","v":-709651.70667663997},{"$f":"(AD8*(1-64.3074%))*-1","v":-710866.59955079982},{"$f":"(AE8*(1-64.65596%))*-1","v":-716475.01034608018},{"$f":"(AF8*(1-66.2181%))*-1","v":-684808.16431879997},{"$f":"(AG8*(1-66.4803%))*-1","v":-679492.98960439989},{"$f":"(AH8*(1-66.7765%))*-1","v":-674906.6176596001},{"$f":"(AI8*(1-66.8407%))*-1","v":-719387.40908409003},{"$f":"(AJ8*(1-66.9784%))*-1","v":-743460.65908272017},{"$f":"(AK8*(1-66.9784%))*-1","v":-752346.15413880011},{"$f":"(AL8*(1-66.9784%))*-1","v":-731447.2028731202},{"$f":"(AM8*(1-66.9784%))*-1","v":-738741.83611896017},{"$f":"(AN8*(1-66.9784%))*-1","v":-738741.83611896017},{"$f":"(AO8*(1-0.7098785))*-1","v":-655092.70781352511},{"$f":"(AP8*(1-71.6311%))*-1","v":-643231.61305010994},{"$f":"(AQ8*(1-71.6311%))*-1","v":-648470.4722811},{"$f":"(AR8*(1-0.7196718))*-1","v":-636361.31508483004},-638618.38319369406,{"$f":"(AT8*(1-0.7196718))*-1","v":-640211.42387880816},-644655.33227587224,-623135.8987569242,-623135.8987569242,-614115.5091504521,-616743.58602545212,{"$f":"(AZ8*(1-0.77332))*-1","v":-534699.77254439995},-608093.9894640001,-558467.78711399995,-554799.58334999986,-586156.23681719997,-586176.63801719993,-615928.7507051999,-612916.19843999995,-599635.75394999993,-585149.07659344492,-583722.52924829989,-510459.8380799999,-519839.06412119989,-514302.96198432584,-514303,-479795.66004240001,-464934.04166159994,-419624,{"$f":"(BR8*(1-0.78556))*-1","v":-425323.29815999995},-423768.27577799995,-415766.18127240002,-418669.92177871783,-426448.4521463784,-429866.12079487147,-398968.61179869669,-403105.87229852949,-403105.87229852949,-402549.8879576851,-404840.82688300434,-405813.9444497957,-405594.32680919854,-405594.32680919854,-406177.11620062508,-391559.36606767349,-369897.40654714836,-369897.40654714836,-369897.40654714836,-365743.65271189506,-365743.65271189506,-366534.79697931599,-336514.73821508366,-298773.99551492458,-298773.99551492458,-271810.71415905061,-272800.9094932864,-275426.23633839627,-275120.52330653631,-277318.70533328742,-277317.62210659857,-281617.2259427213,-273012.69243500376,-273086.53227812535,-251817.2474687121,-251829.07979519042,-303680.74544342078,-365409.07975787605,-366152.26487470249,-366194.88916706847,-366444.71506201889,-359844.66658276063,-359844.66219040786,-363538.60015878262,-363981.46516124421,-367011.03103626583,-348921.43267351593,-348931.37571075285,-356162.31735367107,-353111.22951060085,-354201.00259741972,-342013.42300547374,-319517.75168504816,-305541.39298486564,-305541.32709957345,-239701.97234230433,-232228.38898346713,-233833.93222564351,-218302.20238240706,-210777.11036522561,-214920.61442860847,-219654.07077139831,-223621.26843763154,{"$f":"(EC8*(1-0.780382359402824))*-1","v":-222994.36745744271},-210177.45977080986,-214916.99073753861,-214916.99073753861,214916.88456970363,220626.94040449211,220626.94040449211,223674.75904146853,226705.68798170492,240347.99086520751,240347.99086520751,243948.01591665743,243948.01591665743,243948.01591665743,{"$f":"(EQ8/0.780382359402824*(1-0.780382359402824))","v":243948.01591665743},243948.01591665743,233746.03704684204,234075.76422102185,234075.76422102185,235471.97801435838,236644.3304612161,236644.3304612161,236644.3304612161,235471.97086915621,235471.97086915621,235471.97086915621,235471.97086915621,235471.97086915621,235987.48898858673,236259.68939916248,236259.68939916248,0,0,0,0,0,0,0,{"$f":"(FO8/0.780382359402824*(1-0.780382359402824))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GA8/0.780382359402824*(1-0.780382359402824))","v":0},{"$f":"(GB8/0.780382359402824*(1-0.780382359402824))","v":0},0,0,0,0,0,{"$f":"(GH8/0.780382359402824*(1-0.780382359402824))","v":0}]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A149,Trans!B149)","v":"Total Receita Contratada de Locação*"},null,{"$f":"D28+D32","v":11084430},{"$f":"E28+E32","v":11669356.049561214},11676268.039561214,12658226.674287414,12752209.034287414,13979443.469999999,14201949.911962399,14426817.629670259,14067868.798297873,14119051.206556154,14309507.954862433,14325737.770878106,14348020.608990716,14426817.629670259,14067868.798297873,14119051.206556154,14309507.954862433,14325737.770878106,15685523.292271908,15718608.960735526,15698040.256106066,15927217.644877875,15961614.2380218,16230277.493687693,18721432.220331203,19077841.771323361,19085962.115321312,{"$f":"AE28+AE32","v":19867765.03461333},{"$f":"AF28+AF32","v":19778436.832237411},19917766.695355013,21200791.263619807,21322579.642195322,21142852.072196689,21293052.687140603,{"$f":"AL28+AL32","v":21314319.118406285},23252534.09804045,23508214.111081038,23726683.739386473,22982904.737021625,21863398.79103715,21267468.354915172,21308651.080713164,21629074.469241921,21615181.280411437,21698804.723930385,20946812.903487116,{"$f":"AX28+AX32","v":21147554.316983104},22010544.930108104,22677327.373589166,23198081.906669565,22520023.878658965,21345090.26547917,21457556.9231828,20725193.085833568,20236257.710145567,21792652.80156,21266302.571736768,21119935.997856986,21114909.796438467,20928091.16192,21618928.235878799,18840856.707785126,18840857,18165535.355644368,18192402.0383384,18026418,{"$f":"BR28+BR32","v":18300669.701839998},18294973.189908773,18562226.302402575,18798505.671196103,18755330.689466774,18916453.81558967,19002103.495990865,18965068.268217966,14728933.304147951,14442718.190085405,13807412.379295228,14277494.596587541,14126441.789081255,14355974.344542028,14314041.079883626,14041032.633932326,14000583.610090544,13845689.740090543,13866493.810090546,13947309.38548699,14029584.432761759,13761259.095087167,13762795.29571831,13636855.756510513,13524132.436282424,13782506.678608445,13957893.894175589,14064497.766540309,14122247.315547921,14461038.877106359,14490692.368002996,14699725.89497767,11872860.437785652,11452092.634875478,11410146.231966041,11059552.56279872,11477772.936432052,11888173.041588683,11959754.591580799,11785466.987329789,11794928.921042221,12622524.655987402,12901930.988460418,12956007.894718895,13057182.122758279,13124810.235572781,13199303.912148381,13199339.243421575,13265466.376064466,14390605.854862154,18252501.372297257,18131421.321121294,18022724.247023482,19379273.264317729,19655678.665977202,19441361.159778584,19301501.462357447,19292385.640497886,19324621.967392195,19088437.398253791,19238843.193504874,19131238.345511518,17070019.787976772,{"$f":"EC28+EC32","v":17724505.123770021},17619820.906502299,18096328.424468961,{"$f":"EF28+EF32","v":18574979.011539411},19581065.749766845,19839235.009631336,19897655.951447025,19991167.976853535,20370892.17827487,20481327.438444868,20398127.381054834,20167563.39438121,20337722.303570583,20727382.242583849,{"$f":"EQ28","v":20650499.005046487},20595047.457376316,20654553.893616349,20787182.783106621,21270268.564185947,21416127.420552149,21492067.108180162,21316869.390918344,21482395.864047274,21441559.250955682,21365495.808338661,21251932.632639173,21514908.980507169,21606694.789808385,21683174.073814187,21673087.622936971,16383813.370591411,15582822.030632732,15371893.679188771,15556915.228554262,15561782.48412147,15543498.571345115,15607293.87116692,15772801.890350644,{"$f":"FO28","v":15767302.500334058},16175028.464864574,16272592.386728607,16305550.002502702,16477897.737267653,16541668.055858176,16657781.538709879,16716580.781582976,16822620.117319498,16683187.633661551,16683187.633661551,16810864.829186074,16999583,{"$f":"GB28","v":17030078.399999999},17093571.509999998,17275043.803868677,17280066.936914951,17451975.406246793,17661174.782915447,{"$f":"GH28","v":17755202.719978277}]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A153,Trans!B153)","v":"* Medida não contábil que corresponde ao valor total dos contratos de locação vigentes no mês de referência, desconsiderando descontos, carências, multas e outros ajustes que impactam a receita contábil de locação."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AS28/AR28-1","v":1.983205428516932E-3}]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A2,Trans!B2)","v":"Data base: junho/2026"},null,{"$f":"D28/1000000","v":11.084429999999999},{"$f":"E28/1000000","v":11.669356049561214},11.676268039561213,12.658226674287414,12.752209034287414,13.97944347,14.2019499119624,14.426817629670259,14.598260326400718,14.649442734658999,14.840845080488998,14.860855050000001,14.894558997927307,14.426817629670259,14.598260326400718,14.649442734658999,14.840845080488998,14.860855050000001,16.216144751999998,16.254085161999999,16.235437101999999,16.46458604,16.602004969999999,16.889953756006417,19.385333978000006,19.787493478000002,19.79682871487211,20.584240044959412,20.46324499655621,20.597259684959411,21.875697881279404,22.041967051279411,21.886312731279411,22.045398841279404,22.045766321279405,23.991275934159408,24.246955947199996,24.381776447199996,23.626136350071736,22.51186926331825,21.90382967,21.947269463906856,22.269285893120728,22.259836612687309,22.321940622687311,21.569948802244042,{"$f":"AX28/1000000","v":21.761669826133556},22.627288516133554,23.212027146133565,23.806175896133563,23.078491665772962,21.899889848829169,22.043713159999999,21.311369723850767,20.852186460850767,22.405569,21.865938325686766,21.70508507445043,21.698632325686766,21.438551,22.138767300000001,19.355159669769453,18.645331015686768,18.645331015686768,18.65733608,{"$f":"BQ28/1000000","v":18.446041999999998},{"$f":"BR28/1000000","v":18.725992999999999},{"$f":"BS28/1000000","v":18.718741465686772},{"$f":"BT28/1000000","v":18.977992483674974},19.217175592974819,19.181779141613152,19.346319936384539,19.40107210778956,19.368174140516498,15.132039176446481,14.845268078043091,14.212253206178232,14.683308541037336,14.532036115890453,14.761568671351226,14.720218196084252,{"$f":"CG28/1000000","v":14.432592},14.370481016637692,14.215587146637692,14.236391216637694,{"$f":"CK28/1000000","v":14.313053038198884},14.395328085473652,14.127793892066482,14.099310033933394,13.935629752025436,13.822906431797348,{"$f":"CQ28/1000000","v":14.054317392767496},14.230694803668875,14.339924002878705,14.397367838854457,14.738357582439646,14.768009990109595,14.981343120920391,12.145873130220656,11.725179167153604,11.661963479434753,11.311381642593911,11.781453681875472,12.253582121346559,12.325906856455502,12.151661876496856,12.161373636104239,{"$f":"DG28/1000000","v":12.982369322570165},{"$f":"DH28/1000000","v":13.261775650650826},{"$f":"DI28/1000000","v":13.319546494877677},{"$f":"DJ28/1000000","v":13.421163587919523},13.491821266609046,{"$f":"DL28/1000000","v":13.548225344821896},{"$f":"DM28/1000000","v":13.548270619132328},13.621628693418138,14.743717084372754,{"$f":"DP28/1000000","v":18.606702374894677},18.473434744126767,{"$f":"DR28/1000000","v":18.342241998708531},{"$f":"DS28/1000000","v":19.684814657302596},19.961219993076774,{"$f":"DU28/1000000","v":19.68106313212089},{"$f":"DV28/1000000","v":19.533729851340912},{"$f":"DW28/1000000","v":19.52621957272353},19.542924169774604,19.299214508619016,19.453763807933484,19.350892416282917,{"$f":"EB28/10^6","v":17.293641056414405},{"$f":"EC28/10^6","v":17.947499491227465},17.829998366273109,18.3112454152065,18.789896002276951,{"$f":"EG28/10^6","v":19.581065749766847},19.839235009631334,{"$f":"EI28/10^6","v":19.897655951447025},19.991167976853536,20.370892178274868,{"$f":"EL28/10^6","v":20.481327438444868},{"$f":"EM28/10^6","v":20.398127381054834},20.167563394381212,20.337722303570583,20.727382242583847,{"$f":"EQ28/10^6","v":20.650499005046488},20.595047457376317,20.654553893616349,20.787182783106623,21.270268564185947,{"$f":"EV28/10^6","v":21.416127420552151},21.492067108180162,21.316869390918345,21.482395864047273,21.441559250955681,21.365495808338661,21.251932632639175,21.514908980507169,21.606694789808387,{"$f":"FE28/10^6","v":21.683174073814186},{"$f":"FF28/10^6","v":21.673087622936972},16.383813370591412,15.582822030632732,15.371893679188771,15.556915228554262,15.561782484121469,15.543498571345115,15.60729387116692,15.772801890350644,15.767302500334058,16.175028464864575,16.272592386728608,16.305550002502702,16.477897737267654,16.541668055858175,16.65778153870988,16.716580781582977,16.822620117319499,16.68318763366155,16.68318763366155,16.810864829186073,16.999583000000001,17.030078399999997,17.093571509999997,17.275043803868677,17.280066936914949,17.451975406246792,17.661174782915445,{"$f":"GH28/10^6","v":17.755202719978275}]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A155,Trans!B155)","v":"Aniversários dos Contratos de Locação - % de Contratos que sofrerão reajuste de inflação"}]
[null,null,null,{"$f":"IF(Cover!$B$1=1,Trans!E156,Trans!E157)","v":"jun/26"},{"$f":"IF(Cover!$B$1=1,Trans!F156,Trans!F157)","v":"jul/26"},{"$f":"IF(Cover!$B$1=1,Trans!G156,Trans!G157)","v":"aug/26"},{"$f":"IF(Cover!$B$1=1,Trans!H156,Trans!H157)","v":"set/26"},{"$f":"IF(Cover!$B$1=1,Trans!I156,Trans!I157)","v":"out/26"},{"$f":"IF(Cover!$B$1=1,Trans!J156,Trans!J157)","v":"nov/26"},{"$f":"IF(Cover!$B$1=1,Trans!K156,Trans!K157)","v":"dez/26"},{"$f":"IF(Cover!$B$1=1,Trans!L156,Trans!L157)","v":"jan/27"},{"$f":"IF(Cover!$B$1=1,Trans!M156,Trans!M157)","v":"fev/27"},{"$f":"IF(Cover!$B$1=1,Trans!N156,Trans!N157)","v":"mar/27"},{"$f":"IF(Cover!$B$1=1,Trans!O156,Trans!O157)","v":"abr/27"},{"$f":"IF(Cover!$B$1=1,Trans!P156,Trans!P157)","v":"mai/27"}]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A162,Trans!B162)","v":"CEO Office"},null,0,1.8938102465699047E-2,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A164,Trans!B164)","v":"Diamond Tower"},null,0,7.6241790394173767E-2,1.3262646566066183E-2,5.8329541057936581E-3,2.6396659641125624E-2,1.7195318698614317E-2,0,0,6.6579583726438952E-3,2.6052880588606549E-2,0,5.9445651089196486E-2]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A165,Trans!B165)","v":"Eldorado"},null,4.1984009174222389E-2,1.812857078113133E-2,0,3.1719004812451095E-2,2.5841728303898821E-2,0,0,1.25781506010863E-2,0,1.4833116965251435E-2,3.81824602047134E-2,3.1211488499576546E-2]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A166,Trans!B166)","v":"EZ Towers"},null,2.4168004549139574E-2,6.6382242900963867E-2,2.4291715364187963E-2,6.8616643213147255E-2,7.3619135385924296E-3,0,5.2292064890182167E-3,0,0,0,0,0]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A170,Trans!B170)","v":"Montreal"},null,0,0,0,0,0,3.8620087533435118E-3,0,0,1.0534291480385665E-2,0,3.5896918018954041E-3,0]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A171,Trans!B171)","v":"MV9"},null,0,0,0,0,0,0,0,3.6799767929474404E-2,0,0,0,0]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A172,Trans!B172)","v":"Senado"},null,0,0,0,0,0,0.17363475186284069,0,0,0,0,0,0]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A173,Trans!B173)","v":"Sucupira"},null,0,0,0,0,3.4863273133505898E-3,0,0,3.3229729616199501E-2,0,0,0,0]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A174,Trans!B174)","v":"Torre Almirante"},null,0,4.3262770757630286E-3,0,1.134311009609975E-2,1.7374088260272843E-3,2.2624968438591732E-3,0,4.4972853558605972E-3,0,2.2652081640675295E-2,1.2986529156054371E-3,2.6193901169319776E-2]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A180,Trans!B180)","v":"Total"},null,{"$f":"SUM(D39:D47)","v":6.6152013723361963E-2},{"$f":"SUM(E39:E47)","v":0.18401698361773103},3.7554361930254146E-2,0.11751171222749177,6.4824037622994754E-2,0.19695457615865769,5.2292064890182167E-3,8.7104933502620802E-2,1.719224985302956E-2,6.3538079194533276E-2,4.307080492221424E-2,0.1168510407580928]
[]
[]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A181,Trans!B181)","v":"Renegociações dos Contratos de Locação - Cronograma de Vencimento de Contratos"}]
[null,null,null,2026,2027,2028,2029,2030,"Total < 2030","> 2030"]
[null,"SP",null,4.1000000000000002E-2,7.0999999999999994E-2,9.8000000000000004E-2,0.215,0.04,{"$f":"SUM(D53:H53)","v":0.46499999999999997},0.19900000000000001]
[null,"RJ",null,3.7999999999999999E-2,7.0000000000000001E-3,4.0000000000000001E-3,1.4E-2,0.21199999999999999,{"$f":"SUM(D54:H54)","v":0.27500000000000002},6.0999999999999999E-2]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A204,Trans!B204)","v":"Outros"},null,0,0,0,0,0,{"$f":"SUM(D55:H55)","v":0},0]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A203,Trans!B203)","v":"TOTAL"},null,{"$f":"SUM(D53:D55)","v":7.9000000000000001E-2},7.8E-2,0.10200000000000001,0.22900000000000001,0.252,0.74,0.26]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A205,Trans!B205)","v":"Acumulado"},null,{"$f":"D56","v":7.9000000000000001E-2},{"$f":"D57+E56","v":0.157},{"$f":"E57+F56","v":0.25900000000000001},{"$f":"F57+G56","v":0.48799999999999999},{"$f":"G57+H56","v":0.74},{"$f":"+I56","v":0.74},{"$f":"I57+J56","v":1}]
[null,"Suporte gráfico",null,null,{"$f":"+D57","v":7.9000000000000001E-2},{"$f":"+E57","v":0.157},{"$f":"+F57","v":0.25900000000000001},{"$f":"+G57","v":0.48799999999999999}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"D57-D56","v":0},{"$f":"D57","v":7.9000000000000001E-2},{"$f":"E57","v":0.157},{"$f":"F57","v":0.25900000000000001},{"$f":"J57-J56","v":0.74},{"$f":"J57","v":1}]

{"sheet":"Desempenho - Performance","index":4,"n_rows":52,"n_cols":209,"rows_kept":52,"cut":false,"hidden":false,"merged":[]}
["  ",{"$f":"'Receita Locação - Lease Revenue'!B1","v":"Fundo Imobiliário BTG Pactual Corporate Office Fund – BRCR11"}]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A209,Trans!B209)","v":"Análise de Desempenho da Cota"}]
[null,null,null,{"$f":"IF(Cover!$B$1=1,Trans!E$550,Trans!E$551)","v":"2011-01-01"},{"$f":"IF(Cover!$B$1=1,Trans!F$550,Trans!F$551)","v":"2011-02-01"},{"$f":"IF(Cover!$B$1=1,Trans!G$550,Trans!G$551)","v":"2011-03-01"},{"$f":"IF(Cover!$B$1=1,Trans!H$550,Trans!H$551)","v":"2011-04-01"},{"$f":"IF(Cover!$B$1=1,Trans!I$550,Trans!I$551)","v":"2011-05-01"},{"$f":"IF(Cover!$B$1=1,Trans!J$550,Trans!J$551)","v":"2011-06-01"},{"$f":"IF(Cover!$B$1=1,Trans!K$550,Trans!K$551)","v":"2011-07-01"},{"$f":"IF(Cover!$B$1=1,Trans!L$550,Trans!L$551)","v":"2011-08-01"},{"$f":"IF(Cover!$B$1=1,Trans!M$550,Trans!M$551)","v":"2011-09-01"},{"$f":"IF(Cover!$B$1=1,Trans!N$550,Trans!N$551)","v":"2011-10-01"},{"$f":"IF(Cover!$B$1=1,Trans!O$550,Trans!O$551)","v":"2011-11-01"},{"$f":"IF(Cover!$B$1=1,Trans!P$550,Trans!P$551)","v":"2011-12-01"},{"$f":"IF(Cover!$B$1=1,Trans!Q$550,Trans!Q$551)","v":"2012-01-01"},{"$f":"IF(Cover!$B$1=1,Trans!R$550,Trans!R$551)","v":"2012-02-01"},{"$f":"IF(Cover!$B$1=1,Trans!S$550,Trans!S$551)","v":"2012-03-01"},{"$f":"IF(Cover!$B$1=1,Trans!T$550,Trans!T$551)","v":"2012-04-01"},{"$f":"IF(Cover!$B$1=1,Trans!U$550,Trans!U$551)","v":"2012-05-01"},{"$f":"IF(Cover!$B$1=1,Trans!V$550,Trans!V$551)","v":"2012-06-01"},{"$f":"IF(Cover!$B$1=1,Trans!W$550,Trans!W$551)","v":"2012-07-01"},"2012-08-01","2012-09-01","2012-10-01","2012-11-01","2012-12-01",{"$f":"IF(Cover!$B$1=1,Trans!AC$550,Trans!AC$551)","v":"2013-01-01"},{"$f":"IF(Cover!$B$1=1,Trans!AD$550,Trans!AD$551)","v":"2013-02-01"},{"$f":"IF(Cover!$B$1=1,Trans!AE$550,Trans!AE$551)","v":"2013-03-01"},{"$f":"IF(Cover!$B$1=1,Trans!AF$550,Trans!AF$551)","v":"2013-04-01"},{"$f":"IF(Cover!$B$1=1,Trans!AG$550,Trans!AG$551)","v":"2013-05-01"},{"$f":"IF(Cover!$B$1=1,Trans!AH$550,Trans!AH$551)","v":"2013-06-01"},{"$f":"IF(Cover!$B$1=1,Trans!AI$550,Trans!AI$551)","v":"2013-07-01"},{"$f":"IF(Cover!$B$1=1,Trans!AJ$550,Trans!AJ$551)","v":"2013-08-01"},{"$f":"IF(Cover!$B$1=1,Trans!AK$550,Trans!AK$551)","v":"2013-09-01"},{"$f":"IF(Cover!$B$1=1,Trans!AL$550,Trans!AL$551)","v":"2013-10-01"},{"$f":"IF(Cover!$B$1=1,Trans!AM$550,Trans!AM$551)","v":"2013-11-01"},{"$f":"IF(Cover!$B$1=1,Trans!AN$550,Trans!AN$551)","v":"2013-12-01"},{"$f":"IF(Cover!$B$1=1,Trans!AO$550,Trans!AO$551)","v":"2014-01-01"},{"$f":"IF(Cover!$B$1=1,Trans!AP$550,Trans!AP$551)","v":"2014-02-01"},{"$f":"IF(Cover!$B$1=1,Trans!AQ$550,Trans!AQ$551)","v":"2014-03-01"},{"$f":"IF(Cover!$B$1=1,Trans!AR$550,Trans!AR$551)","v":"2014-04-01"},{"$f":"IF(Cover!$B$1=1,Trans!AS$550,Trans!AS$551)","v":"2014-05-01"},{"$f":"IF(Cover!$B$1=1,Trans!AT$550,Trans!AT$551)","v":"2014-06-01"},{"$f":"IF(Cover!$B$1=1,Trans!AU$550,Trans!AU$551)","v":"2014-07-01"},{"$f":"IF(Cover!$B$1=1,Trans!AV$550,Trans!AV$551)","v":"2014-08-01"},{"$f":"IF(Cover!$B$1=1,Trans!AW$550,Trans!AW$551)","v":"2014-09-01"},{"$f":"IF(Cover!$B$1=1,Trans!AX$550,Trans!AX$551)","v":"2014-10-01"},{"$f":"IF(Cover!$B$1=1,Trans!AY$550,Trans!AY$551)","v":"2014-11-01"},{"$f":"IF(Cover!$B$1=1,Trans!AZ$550,Trans!AZ$551)","v":"2014-12-01"},{"$f":"IF(Cover!$B$1=1,Trans!BA$550,Trans!BA$551)","v":"2015-01-01"},{"$f":"IF(Cover!$B$1=1,Trans!BB$550,Trans!BB$551)","v":"2015-02-01"},{"$f":"IF(Cover!$B$1=1,Trans!BC$550,Trans!BC$551)","v":"2015-03-01"},{"$f":"IF(Cover!$B$1=1,Trans!BD$550,Trans!BD$551)","v":"2015-04-01"},{"$f":"IF(Cover!$B$1=1,Trans!BE$550,Trans!BE$551)","v":"2015-05-01"},{"$f":"IF(Cover!$B$1=1,Trans!BF$550,Trans!BF$551)","v":"2015-06-01"},{"$f":"IF(Cover!$B$1=1,Trans!BG$550,Trans!BG$551)","v":"2015-07-01"},{"$f":"IF(Cover!$B$1=1,Trans!BH$550,Trans!BH$551)","v":"2015-08-01"},"2015-09-01","2015-10-01",{"$f":"IF(Cover!$B$1=1,Trans!BK$550,Trans!BK$551)","v":"2015-11-01"},{"$f":"IF(Cover!$B$1=1,Trans!BL$550,Trans!BL$551)","v":"2015-12-01"},"2016-01-01","2016-02-01","2016-03-01","2016-04-01","2016-05-01",{"$f":"IF(Cover!$B$1=1,Trans!BR$550,Trans!BR$551)","v":"2016-06-01"},{"$f":"IF(Cover!$B$1=1,Trans!BS$550,Trans!BS$551)","v":"2016-07-01"},{"$f":"IF(Cover!$B$1=1,Trans!BT$550,Trans!BT$551)","v":"2016-08-01"},"2016-09-01","2016-10-01","2016-11-01","2016-12-01","2017-01-01","2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01",{"$f":"IF(Cover!$B$1=1,Trans!CH$550,Trans!CH$551)","v":"2017-10-01"},"2017-11-01","2017-12-01","2018-01-01","2018-02-01","2018-03-01","2018-04-01","2018-05-01","2018-06-01","2018-07-01",{"$f":"IF(Cover!$B$1=1,Trans!CR$550,Trans!CR$551)","v":"2018-08-01"},"2018-09-01","2018-10-01","2018-11-01","2018-12-01",{"$f":"IF(Cover!$B$1=1,Trans!CW$550,Trans!CW$551)","v":"2019-01-01"},"2019-02-01","2019-03-01","2019-04-01","2019-05-01","2019-06-01","2019-07-01","2019-08-01","2019-09-01","2019-10-01","2019-11-01","2019-12-01","2020-01-01","2020-02-01","2020-03-01","2020-04-01","2020-05-01","2020-06-01","2020-07-01","2020-08-01","2020-09-01","2020-10-01","2020-11-01","2020-12-01","2021-01-01","2021-02-01","2021-03-01","2021-04-01",{"$f":"IF(Cover!$B$1=1,Trans!DY$550,Trans!DY$551)","v":"2021-05-01"},"2021-06-01","2021-07-01","2021-08-01","2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01",{"$f":"IF(Cover!$B$1=1,Trans!FY$550,Trans!FY$551)","v":"2025-09-01"},"2025-10-01","2025-11-01",{"$f":"IF(Cover!$B$1=1,Trans!GB$550,Trans!GB$551)","v":"2025-12-01"},{"$f":"IF(Cover!$B$1=1,Trans!GC$550,Trans!GC$551)","v":"2026-01-01"},"2026-02-01","2026-03-01","2026-04-01","2026-05-01",{"$f":"IF(Cover!$B$1=1,Trans!GH$550,Trans!GH$551)","v":"2026-06-01"},{"$f":"IF(Cover!$B$1=1,Trans!GI$550,Trans!GI$551)","v":"2026-07-01"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WORKDAY(DATE(YEAR(AZ3),MONTH(AZ3)+1,1),-1)","v":"2015-01-30"},"2015-02-27","2015-03-31","2015-04-30","2015-05-29","2015-06-30",{"$f":"WORKDAY(DATE(YEAR(BF3),MONTH(BF3)+1,1),-1)","v":"2015-07-31"},{"$f":"WORKDAY(DATE(YEAR(BG3),MONTH(BG3)+1,1),-1)","v":"2015-08-31"},"2015-09-30","2015-10-30","2015-11-30","2015-12-30","2016-01-29","2016-02-29","2016-03-31","2016-04-29","2016-05-31","2016-06-30",{"$f":"WORKDAY(DATE(YEAR(BR3),MONTH(BR3)+1,1),-1)","v":"2016-07-29"},{"$f":"WORKDAY(DATE(YEAR(BS3),MONTH(BS3)+1,1),-1)","v":"2016-08-31"},"2016-09-30","2016-10-31","2016-11-30","2016-12-29","2017-01-30","2017-02-24","2017-03-29","2017-04-26","2017-05-31","2017-06-30","2017-07-31","2017-08-31","2017-09-29","2017-10-31","2017-11-30","2017-12-28","2018-01-30","2018-02-27","2018-03-29","2018-04-27","2018-05-30","2018-06-28","2018-07-30",{"$f":"WORKDAY(DATE(YEAR(CQ3),MONTH(CQ3)+1,1),-2)","v":"2018-08-30"},"2018-09-27","2018-10-30","2018-11-29","2018-12-28",{"$f":"WORKDAY(DATE(YEAR(CV3),MONTH(CV3)+1,1),-2)","v":"2019-01-30"},"2019-02-27","2019-03-29","2019-04-30","2019-05-31","2019-06-28","2019-07-31","2019-08-30","2019-09-30","2019-10-31",null,"2019-12-30","2020-01-31","2020-02-28","2020-03-31","2020-04-30","2020-05-29","2020-06-30","2020-07-31","2020-08-31","2020-09-30","2020-10-30","2020-11-30","2020-12-30","2021-01-29","2021-02-26","2021-03-31","2021-04-30","2021-05-31","2021-06-30","2021-07-30","2021-08-31","2021-09-30","2021-10-31","2021-11-30","2021-12-30","2022-01-31","2022-02-25","2022-03-31","2022-04-29","2022-05-31","2022-06-30","2022-07-29","2022-08-31","2022-09-30","2022-10-31","2022-11-30","2022-12-29","2023-01-31","2023-02-28","2023-02-28","2023-04-28","2023-05-31","2023-06-30","2023-07-31","2023-08-31","2023-09-29","2023-10-31","2023-11-30","2023-12-28","2024-01-31","2024-02-29","2024-03-28","2024-04-30","2024-05-31","2024-06-28","2024-07-31","2024-08-30","2024-09-30","2024-10-31","2024-11-29","2024-12-30","2025-01-31","2025-02-28","2025-03-31","2025-04-30","2025-05-30","2025-06-30","2025-07-31","2025-07-31","2025-07-31","2025-07-31","2025-07-31","2025-07-31","2025-07-31","2025-07-31","2025-07-31","2025-07-31","2025-07-31","2025-07-31","2025-07-31"]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A210,Trans!B210)","v":"Valor da Cota - Dez/10"},null,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A211,Trans!B211)","v":"Valor da Cota no Mercado*"},null,{"$f":"D33","v":100.3},100,100.9,100.95,100.61,103.4,106,119,114.9,111,114,128,129.99,119,114.9,111,114,128,153,153.49,152.5,153.9,154.18,155.1,158,154.5,149.65,142,147.5,138.31,133.5,122,132.99,137.80000000000001,137.19999999999999,{"$f":"AM33","v":133.85},122.4,126.15,128.12,125.49,124.44,122.64,120.41,117.98,118.31,113.01,106.3,109.1,{"$f":"AZ33","v":107.61},107.02,103.19,106.3,105,106.9,109.01,106.85,101,105.27,100.15,93.45,80.760000000000005,89.71,103.74,105.35,85.02,88.65,{"$f":"BR33","v":95.3},94.98,97.6,97,94.1,95.5,96.2,107,104.85,101.49,102.5,100.9,90.5,91,95.35,101,100.8,106,105.3,107.7,107.44,103.8,90.87,88.71,89.2,90.75,96.98,100,102.04,103.41,102.25,105.3,96.49,92.8,90.43,96.51,97.13,94.4,90.8,92.48,99.49,117.7,114.96,109,89.31,92.36,90.6,92.41,91,87.08,91,86.5,87.53,88.74,89.9,86.91,82,85.46,{"$f":"DX33","v":82.9},81,81.010000000000005,77.83,73.790000000000006,67.22,63.9,72.69,71.069999999999993,68.84,67.489999999999995,69.7,67.67,61.89,56.85,70.400000000000006,69.790000000000006,66.55,58.27,59.22,57.1,52.9,52.78,55.85,58.59,66.790000000000006,67.77,61,59.39,53.85,59.83,59.3,61.09,59.7,57.76,55.4,55.2,51.02,49.99,50.2,47.74,43.5,42.58,41.56,39.94,39.47,40,42.56,43.86,42.25,41.79,41.79,43.59,40.76,42.38,45.95,49.73,48.45,46.76,47.28,44.82,41.96,{"$f":"GH33","v":40.33}]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A212,Trans!B212)","v":"Quantidade de Cotas"},null,11000000,11000000,11000000,11000000,11000000,11000000,11000000,11000000,11000000,11000000,11000000,11000000,11000000,11000000,11000000,11000000,11000000,11000000,11000000,11000000,11000000,11000000,11000000,11000000,11000000,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,22918202,22918202,22918202,22918202,22918202,22918202,22918202,22918202,26638202,26638202,26638202,26638202,26638202,26638202,26638202,26638202,26638202,26638202,26638202,26638202,26638202,26638202,26638202,26638202,26638202,26638202,26638202,26638202,26638202,26638202,26638202,26638202,26638202,26638202,26638202,26638202,26638202,26638202,26638202,26638202,26638202,26638202,26638202,26638202,26638202,26638202,26638202,26638202,26638202,26638202,26638202,26638202,26638202,26638202,26638202,26638202,26638202,26638202,26638202,26638202,26638202,26638202,26638202,26638202,26638202,26638202,26638202,26638202,26638202,26638202,26638202,26638202,26638202,26638202,26638202,26638202,26638202,26638202,26638202,26638202,26638202]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A213,Trans!B213)","v":"Valor de Mercado do Fundo*"},null,{"$f":"D6*D7","v":1103300000},1100000000,1109900000,1110450000,1106710000,1137400000,1166000000,1309000000,1263900000,1221000000,1254000000,1408000000,1429890000,1309000000,1263900000,1221000000,1254000000,1408000000,1683000000,1688390000,1677500000,1692900000,1695980000,1706100000,1738000000,2970190966.5,2876951962.0500002,2729884254,2835619207.5,2658945712.4700003,2566475689.5,2345393514,2556671175.6300001,2649141198.6000004,{"$f":"AL6*AL7","v":2637606476.3999996},2573204277.4499998,2353083328.8000002,2425175342.5500002,2463047680.4400001,2412487148.1300001,2392301384.2799997,2357697217.6799998,2314826500.1700001,2268110875.2600002,2274454972.4700003,2172564926.3699999,2043568283.0999999,{"$f":"AY6*AY7","v":2097396986.6999998},2068752426.5699999,2057409949.74,1983779973.03,2043568283.0999999,2018576385,{"$f":"BE6*BE7","v":2055103005.3000002},{"$f":"BF6*BF7","v":2095666778.3700001},{"$f":"BG6*BG7","v":2054141778.4499998},1941678237,2023767009.99,1925337380.5500002,1796532982.6500001,1552573608.1200001,1724633214.27,1994353468.3799999,2025304972.9499998,1634470135.74,1704255205,{"$f":"BR6*BR7","v":1832098376.0999999},1825946524.26,1876314811.1999998,1864780089,1809028931.6999998,1835943283.5,1849400459.4000001,2057025459,2015692704.4499998,1951098260.1299999,1970515042.5,1939755783.3000002,1739820598.5,1749432867,1833059602.9499998,1941678237,1937833329.5999999,2037800922,2024343746.0999999,2070482634.9000001,2065484255.28,1995506940.5999999,1746933677.1900001,1705408677.27,1714828700.4000001,1744626732.75,1864395598.26,1922453700,1961671755.48,1988009371.1699998,1965708908.25,2024343746.0999999,1854975575.1299999,1784037033.5999999,1738474880.9100001,1855360065.8700001,1867279278.8099999,1814796292.8000002,1745587959.5999999,1777885181.76,2280131916.98,2697472375.4000001,2634676501.9200001,2498084018,2046824620.6200001,2116725136.72,2076389101.1999998,2117871046.8199999,2424076382,2319654630.1599998,2424076382,2304204473,2331641821.0599999,2363874045.48,2394774359.8000002,2315126135.8199997,2184332564,2276500742.9199996,{"$f":"DX6*DX7","v":2208306945.8000002},2157694362,2157960744.02,2073251261.6599998,1965632925.5800002,1790619938.4400001,1702181107.8,1936330903.3799999,1893177016.1399999,1833773825.6800001,1797812252.9799998,1856682679.4000001,1802607129.3400002,1648638321.78,1514381783.7,1875329420.8000002,1859080117.5800002,1772772343.0999999,1552208030.5400002,1577514322.4400001,1521041334.2,1409160885.8,1405964301.5599999,1487743581.7,1560732255.1800001,1779165511.5800002,1805270949.54,1624930322,1582042816.78,1434467177.7,1593763625.6599998,1579645378.5999999,1627327760.1800001,1590300659.4000001,1538622547.52,1475756390.8,1470428750.4000001,1359081066.0400002,1331643717.98,1337237740.4000001,1271707763.48,1158761787,1134254641.1599998,1107083675.1200001,1063929787.88,1051409832.9399999,1065528080,1133721877.1200001,1168351539.72,1125464034.5,1113210461.5799999,1113210461.5799999,1161159225.1800001,1085773113.52,1128927000.76,1224025381.9000001,1324717785.4599998,1290620886.9000001,1245602325.52,1259454190.5599999,1193924213.6400001,1117738955.9200001,{"$f":"GH6*GH7","v":1074318686.6599998}]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A215,Trans!B215)","v":"Valor Total Negociado no mês"},null,3357351.7700000005,20524379.419999998,15557339.33,2833241.87,3286735.13,3560262.94,4995847.17,6306912.8199999994,5773258.9199999981,1583945.3900000001,4648414.32,68061937.310000002,3180087.4499999997,6306912.8199999994,5773258.9199999981,1583945.3900000001,4648414.32,68061937.310000002,8896659.129999999,10365480.029999999,5285223.6100000003,35389050.529999994,39874032.079999998,57932328.809999995,61041129.590000004,127396231.02,145153753.06999999,142537764.22999999,214142244.36000001,109354416.91000001,81447701.050000012,100867267.16000001,103276077,92710909.979999989,72311631.379999995,73780775.510000005,{"$f":"+SUMIF(BRCR11!$A:$A,'Desempenho - Performance'!AN3,BRCR11!$G:$G)","v":102840211.29000001},{"$f":"+SUMIF(BRCR11!$A:$A,'Desempenho - Performance'!AO3,BRCR11!$G:$G)","v":85060274.179999992},{"$f":"+SUMIF(BRCR11!$A:$A,'Desempenho - Performance'!AP3,BRCR11!$G:$G)","v":68055843.570000008},{"$f":"+SUMIF(BRCR11!$A:$A,'Desempenho - Performance'!AQ3,BRCR11!$G:$G)","v":56688531.810000002},{"$f":"+SUMIF(BRCR11!$A:$A,'Desempenho - Performance'!AR3,BRCR11!$G:$G)","v":69399525.75},{"$f":"+SUMIF(BRCR11!$A:$A,'Desempenho - Performance'!AS3,BRCR11!$G:$G)","v":52342727.470000006},{"$f":"+SUMIF(BRCR11!$A:$A,'Desempenho - Performance'!AT3,BRCR11!$G:$G)","v":63090323.829999991},{"$f":"+SUMIF(BRCR11!$A:$A,'Desempenho - Performance'!AU3,BRCR11!$G:$G)","v":65238860.309999995},{"$f":"+SUMIF(BRCR11!$A:$A,'Desempenho - Performance'!AV3,BRCR11!$G:$G)","v":75437103},{"$f":"+SUMIF(BRCR11!$A:$A,'Desempenho - Performance'!AW3,BRCR11!$G:$G)","v":69033460.350000009},{"$f":"+SUMIF(BRCR11!$A:$A,'Desempenho - Performance'!AX3,BRCR11!$G:$G)","v":69612771.539999992},{"$f":"+SUMIF(BRCR11!$A:$A,'Desempenho - Performance'!AY3,BRCR11!$G:$G)","v":85237235.230000004},{"$f":"+SUMIF(BRCR11!$A:$A,'Desempenho - Performance'!AZ3,BRCR11!$G:$G)","v":45361011.299999997},{"$f":"+SUMIF(BRCR11!$A:$A,'Desempenho - Performance'!BA3,BRCR11!$G:$G)","v":63019785.589999989},{"$f":"+SUMIF(BRCR11!$A:$A,'Desempenho - Performance'!BB3,BRCR11!$G:$G)","v":127676360.43999998},{"$f":"+SUMIF(BRCR11!$A:$A,'Desempenho - Performance'!BC3,BRCR11!$G:$G)","v":59162147.539999992},{"$f":"+SUMIF(BRCR11!$A:$A,'Desempenho - Performance'!BD3,BRCR11!$G:$G)","v":52785731.049999997},{"$f":"+SUMIF(BRCR11!$A:$A,'Desempenho - Performance'!BE3,BRCR11!$G:$G)","v":87875150.400000006},{"$f":"+SUMIF(BRCR11!$A:$A,'Desempenho - Performance'!BF3,BRCR11!$G:$G)","v":47447904.220000014},{"$f":"+SUMIF(BRCR11!$A:$A,'Desempenho - Performance'!BG3,BRCR11!$G:$G)","v":46193369.339999996},50878123.50999999,38872951.039999999,60712992.969999999,275297252.30999994,79602008.449999988,50775701.890000001,51292512.020000003,84742932.860000014,132948742.47000004,57921171,{"$f":"+SUMIF(BRCR11!$A:$A,'Desempenho - Performance'!BR3,BRCR11!$G:$G)","v":63552193.330000013},78883655.470000014,45023750.18,66442553.450000018,67654709.170000002,41803157.70000001,62071674.590000004,68984586.49000001,71081967.310000002,47453828.840000004,64704152.410000004,68688981.559999987,69324288.899999976,63956791.710000001,66749242.280000009,69998680.149999991,58775350.739999995,260304584.72,57216099.019999996,67916654.400000006,66792586.989999995,58006051.859999992,70368599.50999999,49072547.659999996,46906647.710000001,69281239.409999996,74710736.520000011,69632518.420000002,52603066.82,33347235.759999994,53643488.99000001,46706915.290000007,75478320.620000005,58647625.830000006,60035539.579999991,78047096.329999983,65488437.600000001,75882459.25,109634238.72,124991493.61,143805011.94999999,219150250.08000004,127246970.62000003,128086612.47,202457449.59999999,92918641.110000014,48529477.349999994,97451996.950000003,191330347.58000001,132320526.83,96707671.270000011,97637687.530000001,68306745.159999996,86786021.300000012,230670211.07999998,64692222.079999998,81675168.330000013,55987720.119999997,{"$f":"+SUMIF(BRCR11!$A:$A,'Desempenho - Performance'!DX3,BRCR11!$G:$G)","v":52294794.45000001},62213835.020000003,50269972.339999989,43440077.989999995,44485170.429999992,47199423.730000004,52584415.26000002,41432223.370000005,42916506.999999993,35431238.989999995,46313885.400000006,41233667.219999999,37614307.890000001,34462916.980000004,44875856.870000005,59742868.600000009,51092148.089999996,36969041.299999997,35159272.079999998,32620388.309999999,34798956.639999993,26057169.100000001,29519725.969999995,23501421.659999996,35738137.880000003,38187510.530000001,36751641.57,44751583.820000008,38426891.539999999,27623108.070000004,41905785.199999996,53549968.130000003,39425058.670000002,32321021.16,36746590.270000003,36855632.36999999,38516597.579999991,34296626.590000004,34996796.480000004,25414312.209999997,32296690.640000004,33321095.479999997,29436463.66,36553648.68,28943619.320000004,31806119.090000004,29146014.600000001,28787435.160000004,23675860.939999994,27984633.27,25335831.889999997,15221245.639999999,41825572.859999999,56391945.780000009,36000111.419999994,54363470.520000003,56582295.080000006,44755921.009999998,28922954.09,26646395.800000001,57475022.329999998,26586687.140000004,{"$f":"+SUMIF(BRCR11!$A:$A,'Desempenho - Performance'!GH3,BRCR11!$G:$G)","v":22794444.520000003}]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A216,Trans!B216)","v":"% do Fundo Negociado"},null,{"$f":"D9/D6/3670000","v":9.1207352601595775E-3},5.592473956403269E-2,4.2012458257156972E-2,7.6473552207705275E-3,8.90138311612515E-3,9.3820009065084132E-3,1.2842134517505528E-2,1.4441217273830511E-2,1.3690992807393226E-2,3.8882229668360463E-3,1.1110507959271477E-2,0.14488661723007493,6.6659653970447931E-3,1.4441217273830511E-2,1.3690992807393226E-2,3.8882229668360463E-3,1.1110507959271477E-2,0.14488661723007493,1.5844168634574628E-2,1.84010781129978E-2,9.4433798365122605E-3,6.2656225210821967E-2,2.3510909373931292E-2,3.3955998364691403E-2,{"$f":"AB9/AB6/AB$7","v":3.512147847525892E-2},{"$f":"AC9/AC6/AC$7","v":4.2891596014151434E-2},5.0454006526605082E-2,5.2213849001526196E-2,7.5518688755390653E-2,4.1126983675201234E-2,3.1735231852465989E-2,4.3006543063203853E-2,4.0394743752900218E-2,3.4996590604153228E-2,{"$f":"AL9/AL6/AL$7","v":2.7415625502518574E-2},2.8672723792887312E-2,4.3704449405302333E-2,3.5073865665548792E-2,2.763074548270315E-2,2.3497962198033344E-2,2.9009524554903379E-2,2.2200784340537939E-2,2.72548823099125E-2,2.8763523433360139E-2,3.3167112083154246E-2,3.1775096574602077E-2,{"$f":"AX9/AX6/AX$7","v":3.4064323720272557E-2},4.063953356017283E-2,2.1926747114544169E-2,3.0630641014428823E-2,6.4360141838204335E-2,2.8950413856616383E-2,2.614997948170289E-2,4.2759487078445568E-2,2.2640958338283518E-2,2.2487916766317985E-2,2.6203169268977075E-2,1.9208214605787095E-2,3.1533690449959718E-2,0.15323807298206074,5.1271004500964994E-2,2.9441449619473009E-2,2.5718867208461584E-2,4.1842060327618683E-2,8.1340576106523982E-2,3.4000000000000002E-2,{"$f":"BR9/BR6/BR$7","v":3.4688199148609031E-2},4.3201514623747883E-2,2.3995840096366874E-2,3.5630235351574488E-2,3.7398356645641263E-2,2.2769307786190122E-2,3.3563133541200635E-2,3.3536087843820901E-2,3.5264287633265688E-2,2.4321598665583453E-2,3.2836162634876209E-2,3.5411149254646473E-2,3.9845653603462601E-2,3.6558585880277737E-2,3.6414114507012416E-2,3.6050607570362332E-2,3.0330446815120152E-2,0.12773798554596982,2.8264023405229318E-2,3.2802329879612943E-2,3.2337495102786683E-2,2.9068328793965006E-2,4.0281208398930284E-2,2.8774655784298463E-2,2.7353547149670743E-2,3.9711210489589463E-2,4.0072362641129337E-2,3.6220647821063261E-2,2.6815427541866499E-2,1.6774184389470058E-2,2.7289640274234132E-2,2.3072620635691557E-2,4.0689657390615704E-2,3.2873547311770335E-2,3.4533452418118657E-2,4.206574118183512E-2,3.5071581601727617E-2,4.1813210414334161E-2,6.280648197477405E-2,7.0303467789897364E-2,6.3068724611542448E-2,8.1242815340232324E-2,4.8296999850748208E-2,5.1273940967184878E-2,9.8912944255416468E-2,4.3897357998017333E-2,2.3372053591474512E-2,4.6014131547964146E-2,7.8929174427309776E-2,5.7043201651477353E-2,3.9894646879984334E-2,4.2373708008160788E-2,2.9295556694444048E-2,3.6713471035373015E-2,9.632231535135713E-2,2.7943281827746507E-2,3.739136140535055E-2,2.4593763166616062E-2,{"$f":"DX9/DX6/DX$7","v":2.3680944603040793E-2},2.8833478974442443E-2,2.3295128272979408E-2,2.0952635502181547E-2,2.2631473990431725E-2,2.6359264027362758E-2,3.0892373918991054E-2,2.1397284574489403E-2,2.2669040789171684E-2,1.932148801222058E-2,2.5761246939568629E-2,2.2208246825098268E-2,2.086661440408924E-2,2.090386746729939E-2,2.9633119833465945E-2,3.1857266215401345E-2,2.7482488574245855E-2,2.0853800796188652E-2,2.2651133989925555E-2,2.0678346843497963E-2,2.2878376713084327E-2,1.8491266229836482E-2,2.0996070765983265E-2,1.5796688319868687E-2,2.2898314404271924E-2,2.1463720087563594E-2,2.0357964315198592E-2,2.7540617104688386E-2,2.4289413113490761E-2,1.9256702767009571E-2,2.6293601212442168E-2,3.3899993539980473E-2,2.4226870354401846E-2,2.0323843148121631E-2,2.3882784201511482E-2,2.4974062521267985E-2,2.6194127100359222E-2,2.5235158848861922E-2,2.6280900820143862E-2,1.900508147668489E-2,2.5396314756796663E-2,2.8755776945550929E-2,2.5952253217051319E-2,3.3017963774091275E-2,2.720444492645838E-2,3.0250924133990918E-2,2.73535865896655E-2,2.5391972882387068E-2,2.02643298143588E-2,2.4864973390671244E-2,2.275924702867092E-2,1.3673286557508817E-2,3.6020531855582766E-2,5.193713592444861E-2,3.1888785896488005E-2,4.4413679098397461E-2,4.2712716399706342E-2,3.4677821709131987E-2,2.3220054665461204E-2,2.1157098050665919E-2,4.8139590162738971E-2,2.3786132709418508E-2,{"$f":"GH9/GH6/GH$7","v":2.1217581712989399E-2}]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A217,Trans!B217)","v":"% do Fundo Negociado desde 2015"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($AZ$10:GH10)","v":4.8001019325082028}]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A218,Trans!B218)","v":"Valor Distribuído por Cota"},null,0.5,0.5,0.5,0.5,0.5,0.5,0.5,{"$f":"8/12","v":0.66666666666666663},{"$f":"8/12","v":0.66666666666666663},{"$f":"8/12","v":0.66666666666666663},{"$f":"8/12","v":0.66666666666666663},{"$f":"8/12","v":0.66666666666666663},{"$f":"10/12","v":0.83333333333333337},0.66666666666666663,0.66666666666666663,0.66666666666666663,0.66666666666666663,0.66666666666666663,{"$f":"10/12","v":0.83333333333333337},0.83333333333333337,0.83333333333333337,0.83333333333333337,0.83333333333333337,0.83333333333333337,{"$f":"11.52/12","v":0.96},0.96,0.96,0.96,0.96,0.96,0.96,0.96,0.96,0.96,0.96,{"$f":"11.52/12","v":0.96},{"$f":"12.12/12","v":1.01},1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,{"$f":"12.12/12","v":1.01},1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,20.806742966000002,0.85,0.99,0.80010000000000003,0.80010000000000003,0.78,0.75,0.74,0.74,0.96379999999999999,0.76,0.67,0.66,0.56999999999999995,0.42,0.34670000000000001,0.32349165080022474,0.42934272279223157,0.41700000005201682,0.49000000000000005,0.44937635897291045,0.49555111002153135,0.35000000000000003,0.30635787015312776,0.26773001919370021,0.35000000000000003,0.35000000000000003,0.39,0.35,0.34670000000000001,0.35,0.35,0.35,0.41,10.98,0.41,1.03,0.45,0.39,0.4,0.41,0.5,0.55000000000000004,0.56000000000000005,0.56000000000000005,0.59450000000000003,0.56000000000000005,0.49,0.43,0.43,0.43,0.46160000000000001,0.46250000000000002,0.44750000000000001,0.47089999999999999,0.499,0.5,0.49020000000000002,0.48,0.46,0.46,0.46,0.46,0.46,0.46,0.46,0.46,0.5,0.5,0.5,0.5,0.5,0.5,0.47,0.47,0.47,0.47,0.47,0.47,0.5,0.47,0.47,0.46,0.46,0.45,0.45,0.45,0.45,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.48,0.45,0.45,0.45,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.79239999999999999]
[]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A222,Trans!B222)","v":"Retorno do Cotista** desde dez-10"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((VLOOKUP(GH4,BRCR11!$B$11:$L$3631,11,0))/100)-1","v":1.0588516324626833}]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A223,Trans!B223)","v":"Retorno do Cotista** últimos 24 meses"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((VLOOKUP(GH4,BRCR11!$B$11:$L$3631,11,0))/(VLOOKUP(EOMONTH(EDATE(GH4,-24),0),BRCR11!$B$11:$L$3631,11))-1)","v":-0.18748982817684734}]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A224,Trans!B224)","v":"Retorno do Cotista** últimos 12 meses"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((VLOOKUP(GH4,BRCR11!$B$11:$L$3631,11,0))/(VLOOKUP(EOMONTH(EDATE(GH4,-12),0),BRCR11!$B$11:$L$3631,11))-1)","v":-5.6434990378165129E-2}]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A225,Trans!B225)","v":"TIR do Cotista** desde dez/10"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"XIRR(BRCR11!$J$11:$J$3631,BRCR11!$B$11:$B$3631,0)","v":1.4232350292968754}]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A226,Trans!B226)","v":"% do CDI desde dez-10"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GH16/Graficos!$C$4","v":0.3166562660698381}]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A227,Trans!B227)","v":"% do CDI desde últimos 24 meses"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GH17/Graficos!$C$5","v":-0.64404959406957396}]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A228,Trans!B228)","v":"% do CDI desde últimos 12 meses"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GH18/Graficos!$C$6","v":-0.38361980528162892}]
[]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A232,Trans!B232)","v":"* Valor no Fechamento do mês"},null,{"$f":"+Trans!E550","v":40544},{"$f":"+Trans!F550","v":40575},{"$f":"+Trans!G550","v":40603},{"$f":"+Trans!H550","v":40634},{"$f":"+Trans!I550","v":40664},{"$f":"+Trans!J550","v":40695},{"$f":"+Trans!K550","v":40725},{"$f":"+Trans!L550","v":40756},{"$f":"+Trans!M550","v":40787},{"$f":"+Trans!N550","v":40817},{"$f":"+Trans!O550","v":40848},{"$f":"+Trans!P550","v":40878},{"$f":"+Trans!Q550","v":40909},40756,40787,40817,40848,40878,{"$f":"+Trans!W550","v":41091},41122,41153,41183,41214,41244,{"$f":"+Trans!AC550","v":41275},{"$f":"+Trans!AD550","v":41306},{"$f":"+Trans!AE550","v":41334},{"$f":"+Trans!AF550","v":41365},{"$f":"+Trans!AG550","v":41395},{"$f":"+Trans!AH550","v":41426},{"$f":"+Trans!AI550","v":41456},{"$f":"+Trans!AJ550","v":41487},{"$f":"+Trans!AK550","v":41518},{"$f":"+Trans!AL550","v":41548},{"$f":"+Trans!AM550","v":41579},{"$f":"+Trans!AN550","v":41609},{"$f":"+Trans!AO550","v":41640},{"$f":"+Trans!AP550","v":41671},{"$f":"+Trans!AQ550","v":41699},{"$f":"+Trans!AR550","v":41730},{"$f":"+Trans!AS550","v":41760},{"$f":"+Trans!AT550","v":41791},{"$f":"+Trans!AU550","v":41821},{"$f":"+Trans!AV550","v":41852},{"$f":"+Trans!AW550","v":41883},{"$f":"+Trans!AX550","v":41913},{"$f":"+Trans!AY550","v":41944},{"$f":"+Trans!AZ550","v":41974},{"$f":"+Trans!BA550","v":42005},{"$f":"+Trans!BB550","v":42036},{"$f":"+Trans!BC550","v":42064},{"$f":"+Trans!BD550","v":42095},{"$f":"+Trans!BE550","v":42125},{"$f":"+Trans!BF550","v":42156},{"$f":"+Trans!BG550","v":42186},{"$f":"+Trans!BH550","v":42217},{"$f":"+Trans!BI550","v":42248}]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A233,Trans!B233)","v":"** Para o cotista que adquiriu cotas do Fundo em cada oferta pública, considerando distribuições de rendimento e valor do fechamento da cota no mês"}]
[]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A234,Trans!B234)","v":"Análise da Rentabilidade do Cotista*"}]
[null,null,null,{"$f":"IF(Cover!$B$1=1,Trans!E$550,Trans!E$551)","v":"2011-01-01"},{"$f":"IF(Cover!$B$1=1,Trans!F$550,Trans!F$551)","v":"2011-02-01"},{"$f":"IF(Cover!$B$1=1,Trans!G$550,Trans!G$551)","v":"2011-03-01"},{"$f":"IF(Cover!$B$1=1,Trans!H$550,Trans!H$551)","v":"2011-04-01"},{"$f":"IF(Cover!$B$1=1,Trans!I$550,Trans!I$551)","v":"2011-05-01"},{"$f":"IF(Cover!$B$1=1,Trans!J$550,Trans!J$551)","v":"2011-06-01"},{"$f":"IF(Cover!$B$1=1,Trans!K$550,Trans!K$551)","v":"2011-07-01"},{"$f":"IF(Cover!$B$1=1,Trans!L$550,Trans!L$551)","v":"2011-08-01"},{"$f":"IF(Cover!$B$1=1,Trans!M$550,Trans!M$551)","v":"2011-09-01"},{"$f":"IF(Cover!$B$1=1,Trans!N$550,Trans!N$551)","v":"2011-10-01"},{"$f":"IF(Cover!$B$1=1,Trans!O$550,Trans!O$551)","v":"2011-11-01"},{"$f":"IF(Cover!$B$1=1,Trans!P$550,Trans!P$551)","v":"2011-12-01"},{"$f":"IF(Cover!$B$1=1,Trans!Q$550,Trans!Q$551)","v":"2012-01-01"},"2011-08-01","2011-09-01","2011-10-01","2011-11-01","2011-12-01",{"$f":"IF(Cover!$B$1=1,Trans!W$550,Trans!W$551)","v":"2012-07-01"},"2012-08-01","2012-09-01","2012-10-01","2012-11-01","2012-12-01",{"$f":"IF(Cover!$B$1=1,Trans!AC$550,Trans!AC$551)","v":"2013-01-01"},{"$f":"IF(Cover!$B$1=1,Trans!AD$550,Trans!AD$551)","v":"2013-02-01"},{"$f":"IF(Cover!$B$1=1,Trans!AE$550,Trans!AE$551)","v":"2013-03-01"},{"$f":"IF(Cover!$B$1=1,Trans!AF$550,Trans!AF$551)","v":"2013-04-01"},{"$f":"IF(Cover!$B$1=1,Trans!AG$550,Trans!AG$551)","v":"2013-05-01"},{"$f":"IF(Cover!$B$1=1,Trans!AH$550,Trans!AH$551)","v":"2013-06-01"},{"$f":"IF(Cover!$B$1=1,Trans!AI$550,Trans!AI$551)","v":"2013-07-01"},{"$f":"IF(Cover!$B$1=1,Trans!AJ$550,Trans!AJ$551)","v":"2013-08-01"},{"$f":"IF(Cover!$B$1=1,Trans!AK$550,Trans!AK$551)","v":"2013-09-01"},{"$f":"IF(Cover!$B$1=1,Trans!AL$550,Trans!AL$551)","v":"2013-10-01"},{"$f":"IF(Cover!$B$1=1,Trans!AM$550,Trans!AM$551)","v":"2013-11-01"},{"$f":"IF(Cover!$B$1=1,Trans!AN$550,Trans!AN$551)","v":"2013-12-01"},{"$f":"IF(Cover!$B$1=1,Trans!AO$550,Trans!AO$551)","v":"2014-01-01"},{"$f":"IF(Cover!$B$1=1,Trans!AP$550,Trans!AP$551)","v":"2014-02-01"},{"$f":"IF(Cover!$B$1=1,Trans!AQ$550,Trans!AQ$551)","v":"2014-03-01"},{"$f":"IF(Cover!$B$1=1,Trans!AR$550,Trans!AR$551)","v":"2014-04-01"},{"$f":"IF(Cover!$B$1=1,Trans!AS$550,Trans!AS$551)","v":"2014-05-01"},{"$f":"IF(Cover!$B$1=1,Trans!AT$550,Trans!AT$551)","v":"2014-06-01"},{"$f":"IF(Cover!$B$1=1,Trans!AU$550,Trans!AU$551)","v":"2014-07-01"},{"$f":"IF(Cover!$B$1=1,Trans!AV$550,Trans!AV$551)","v":"2014-08-01"},{"$f":"IF(Cover!$B$1=1,Trans!AW$550,Trans!AW$551)","v":"2014-09-01"},{"$f":"IF(Cover!$B$1=1,Trans!AX$550,Trans!AX$551)","v":"2014-10-01"},{"$f":"IF(Cover!$B$1=1,Trans!AY$550,Trans!AY$551)","v":"2014-11-01"},{"$f":"IF(Cover!$B$1=1,Trans!AZ$550,Trans!AZ$551)","v":"2014-12-01"},{"$f":"IF(Cover!$B$1=1,Trans!BA$550,Trans!BA$551)","v":"2015-01-01"},{"$f":"IF(Cover!$B$1=1,Trans!BB$550,Trans!BB$551)","v":"2015-02-01"},{"$f":"IF(Cover!$B$1=1,Trans!BC$550,Trans!BC$551)","v":"2015-03-01"},{"$f":"IF(Cover!$B$1=1,Trans!BD$550,Trans!BD$551)","v":"2015-04-01"},{"$f":"IF(Cover!$B$1=1,Trans!BE$550,Trans!BE$551)","v":"2015-05-01"},{"$f":"IF(Cover!$B$1=1,Trans!BF$550,Trans!BF$551)","v":"2015-06-01"},{"$f":"IF(Cover!$B$1=1,Trans!BG$550,Trans!BG$551)","v":"2015-07-01"},{"$f":"IF(Cover!$B$1=1,Trans!BH$550,Trans!BH$551)","v":"2015-08-01"},{"$f":"IF(Cover!$B$1=1,Trans!BI$550,Trans!BI$551)","v":"2015-09-01"},{"$f":"IF(Cover!$B$1=1,Trans!BJ$550,Trans!BJ$551)","v":"2015-10-01"},{"$f":"IF(Cover!$B$1=1,Trans!BK$550,Trans!BK$551)","v":"2015-11-01"},{"$f":"IF(Cover!$B$1=1,Trans!BL$550,Trans!BL$551)","v":"2015-12-01"},"2016-01-01","2016-02-01","2016-03-01","2016-04-01","2016-05-01",{"$f":"IF(Cover!$B$1=1,Trans!BR$550,Trans!BR$551)","v":"2016-06-01"},{"$f":"IF(Cover!$B$1=1,Trans!BS$550,Trans!BS$551)","v":"2016-07-01"},{"$f":"IF(Cover!$B$1=1,Trans!BT$550,Trans!BT$551)","v":"2016-08-01"},"2016-09-01","2016-10-01","2016-11-01","2016-12-01","2017-01-01","2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01",{"$f":"IF(Cover!$B$1=1,Trans!CH$550,Trans!CH$551)","v":"2017-10-01"},"2017-11-01","2017-12-01","2018-01-01","2018-02-01","2018-03-01","2018-04-01","2018-05-01","2018-06-01","2018-07-01","2018-08-01","2018-09-01","2018-10-01","2018-11-01","2018-12-01",{"$f":"IF(Cover!$B$1=1,Trans!CW$550,Trans!CW$551)","v":"2019-01-01"},"2019-02-01","2019-03-01","2019-04-01","2019-05-01","2019-06-01","2019-07-01","2019-08-01","2019-09-01","2019-10-01","2019-11-01","2019-12-01","2020-01-01","2020-02-01","2020-03-01","2020-04-01","2020-05-01","2020-06-01","2020-07-01","2020-08-01","2020-09-01","2020-10-01","2020-11-01","2020-12-01","2021-01-01","2021-02-01","2021-03-01",{"$f":"IF(Cover!$B$1=1,Trans!DX$550,Trans!DX$551)","v":"2021-04-01"},{"$f":"IF(Cover!$B$1=1,Trans!DY$550,Trans!DY$551)","v":"2021-05-01"},"2021-06-01","2021-07-01","2021-08-01","2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01",{"$f":"IF(Cover!$B$1=1,Trans!FY$550,Trans!FY$551)","v":"2025-09-01"},"2025-10-01","2025-11-01",{"$f":"IF(Cover!$B$1=1,Trans!GB$550,Trans!GB$551)","v":"2025-12-01"},{"$f":"IF(Cover!$B$1=1,Trans!GC$550,Trans!GC$551)","v":"2026-01-01"},"2026-02-01","2026-03-01","2026-04-01","2026-05-01",{"$f":"IF(Cover!$B$1=1,Trans!GH$550,Trans!GH$551)","v":"2026-06-01"},{"$f":"IF(Cover!$B$1=1,Trans!GI$550,Trans!GI$551)","v":"2026-07-01"},null,{"$f":"IF(Cover!$B$1=1,Trans!D213,Trans!D214)","v":"Acumulado 2011"},{"$f":"IF(Cover!$B$1=1,Trans!D213,Trans!D214)","v":"Acumulado 2011"},{"$f":"IF(Cover!$B$1=1,Trans!D213,Trans!D214)","v":"Acumulado 2011"},{"$f":"IF(Cover!$B$1=1,Trans!E213,Trans!E214)","v":"Acumulado 2012"},{"$f":"IF(Cover!$B$1=1,Trans!F213,Trans!F214)","v":"Acumulado 2013"},{"$f":"IF(Cover!$B$1=1,Trans!G213,Trans!G214)","v":"Acumulado 2014"},{"$f":"IF(Cover!$B$1=1,Trans!H213,Trans!H214)","v":"Acumulado 2015"},{"$f":"IF(Cover!$B$1=1,Trans!I213,Trans!I214)","v":"Acumulado 2016"},{"$f":"IF(Cover!$B$1=1,Trans!J213,Trans!J214)","v":"Acumulado 2017"},{"$f":"IF(Cover!$B$1=1,Trans!K213,Trans!K214)","v":"Acumulado 2018"},{"$f":"IF(Cover!$B$1=1,Trans!L213,Trans!L214)","v":"Acumulado 2019"},{"$f":"IF(Cover!$B$1=1,Trans!M213,Trans!M214)","v":"Acumulado 2020"},{"$f":"IF(Cover!$B$1=1,Trans!N213,Trans!N214)","v":"Acumulado 2021"},{"$f":"IF(Cover!$B$1=1,Trans!O213,Trans!O214)","v":"Acumulado 2022"},{"$f":"IF(Cover!$B$1=1,Trans!P213,Trans!P214)","v":"Acumulado 2023"},{"$f":"IF(Cover!$B$1=1,Trans!Q213,Trans!Q214)","v":"Acumulado 2024"},{"$f":"IF(Cover!$B$1=1,Trans!R213,Trans!R214)","v":"Acumulado 2025"},{"$f":"IF(Cover!$B$1=1,Trans!S213,Trans!S214)","v":"Acumulado 2026"}]
[null,"Data de pagamento da distribuição",null,"2011-01-14","2011-02-14","2011-03-16","2011-04-14","2011-05-13","2011-06-14","2011-07-14","2011-08-12","2011-09-15","2011-10-17","2011-11-16","2011-12-14","2012-01-13","2011-08-12","2011-09-15","2011-10-17","2011-11-16","2011-12-14","2012-07-16","2012-08-14","2012-09-17","2012-10-15","2012-11-16","2012-12-14","2013-01-15","2013-02-18","2013-03-14","2013-04-12","2013-05-15","2013-06-14","2013-07-15","2013-08-14","2013-09-13","2013-10-14","2013-11-14","2013-12-13","2014-01-15","2014-02-14","2014-03-18","2014-04-14","2014-05-15","2014-06-16","2014-07-15","2014-08-14","2014-09-12","2014-10-14","2014-11-14","2014-12-12","2015-01-08","2015-02-06","2015-03-06","2015-04-08","2015-05-08","2015-06-08","2015-07-07","2015-08-07","2015-09-08","2015-10-07","2015-11-09","2015-12-07","2016-01-08","2016-02-05","2016-03-07","2016-04-07","2016-05-06","2016-06-07","2016-07-07","2016-08-05","2016-09-08","2016-10-07","2016-11-08","2016-12-07","2017-01-06","2017-02-07","2017-03-07","2017-04-07","2017-05-08","2017-06-07","2017-07-07","2017-08-07","2017-09-08","2017-10-06","2017-11-08","2017-12-07","2018-01-08","2018-02-07","2018-03-07","2018-04-06","2018-05-08","2018-06-07","2018-07-06","2018-08-07","2018-09-10","2018-10-05","2018-11-08","2018-12-07","2019-01-08","2019-02-14","2019-03-18","2019-04-12","2019-05-15","2019-06-14","2019-07-15","2019-08-14","2019-09-13","2019-10-14","2019-11-14","2019-12-13","2020-01-15","2020-02-14","2020-03-13","2020-04-15","2020-05-15","2020-06-15","2020-07-14","2020-08-14","2020-09-15","2020-10-15","2020-11-16","2020-12-14","2021-01-15","2021-02-12","2021-03-12","2021-04-15","2021-05-12","2021-06-15","2021-07-15","2021-08-13","2021-09-15","2021-10-15","2021-11-16","2021-12-14","2022-01-14","2022-02-14","2022-03-15","2022-04-14","2022-05-13","2022-06-14","2022-07-14","2022-08-12","2022-09-15","2022-10-17","2022-11-16","2022-12-14","2023-01-13","2023-02-14","2023-03-14","2023-04-17","2023-05-15","2023-06-15","2023-07-14","2023-08-14","2023-09-15","2023-10-16","2023-11-16","2023-12-14","2024-01-15","2024-02-16","2024-03-14","2024-04-12","2024-05-15","2024-06-14","2024-07-12","2024-08-14","2024-09-13","2024-10-14","2024-11-14","2024-12-13","2025-01-15","2025-02-14","2025-03-18","2025-04-14","2025-05-15","2025-06-13","2025-07-14","2025-08-14","2025-09-12","2025-10-14","2025-11-14","2025-12-12","2026-01-15","2026-01-15","2026-01-15","2026-01-15","2026-01-15","2026-01-15","2026-01-15"]
[null,null,null,{"$f":"+EOMONTH(D28,0)","v":"2011-01-31"},{"$f":"+EOMONTH(E28,0)","v":"2011-02-28"},"2011-03-31","2011-04-30","2011-05-31","2011-06-30","2011-07-31","2011-08-31","2011-09-30","2011-10-31","2011-11-30","2011-12-31","2012-01-31","2011-08-31","2011-09-30","2011-10-31","2011-11-30","2011-12-31","2012-07-31","2012-08-31","2012-09-30","2012-10-31","2012-11-30","2012-12-31","2013-01-31","2013-02-28","2013-03-31","2013-04-30","2013-05-31","2013-06-30","2013-07-31","2013-08-31","2013-09-30",{"$f":"+EOMONTH(AK28,0)","v":"2013-10-31"},{"$f":"+EOMONTH(AL28,0)","v":"2013-11-30"},{"$f":"+EOMONTH(AM28,0)-1","v":"2013-12-30"},{"$f":"+EOMONTH(AN28,0)","v":"2014-01-31"},{"$f":"+EOMONTH(AO28,0)","v":"2014-02-28"},{"$f":"+EOMONTH(AP28,0)","v":"2014-03-31"},{"$f":"+EOMONTH(AQ28,0)","v":"2014-04-30"},"2014-05-31","2014-06-30","2014-07-31","2014-08-31","2014-09-30","2014-10-31","2014-11-30","2014-12-30","2015-01-30","2015-02-27","2015-03-31","2015-04-30","2015-05-31","2015-06-30","2015-07-31","2015-08-31","2015-09-30","2015-10-30","2015-11-30","2015-12-30","2016-01-29","2016-02-29","2016-03-31","2016-04-29","2016-05-31","2016-06-30","2016-07-29","2016-08-31","2016-09-30","2016-10-31","2016-11-30","2016-12-29","2017-01-31","2017-02-28","2017-03-30","2017-04-28","2017-05-31","2017-06-30","2017-07-31","2017-08-31","2017-09-29","2017-10-31","2017-11-30","2017-12-28","2018-01-31","2018-02-28","2018-03-30","2018-04-30","2018-05-30","2018-06-29","2018-07-31","2018-08-31","2018-09-28","2018-10-31","2018-11-30","2018-12-28","2019-01-31","2019-02-28","2019-03-29","2019-04-30","2019-05-31","2019-06-28","2019-07-31","2019-08-30","2019-09-30","2019-10-31","2019-11-29","2019-12-30","2020-01-31","2020-02-28","2020-03-31","2020-04-30","2020-05-29","2020-06-30","2020-07-31","2020-08-31","2020-09-30","2020-10-30","2020-11-30","2020-12-30","2021-01-29","2021-02-26","2021-03-31","2021-04-30","2021-05-31","2021-06-30","2021-07-30","2021-08-31","2021-09-30","2021-10-29","2021-11-30","2021-12-30","2022-01-31","2022-02-28","2022-03-31","2022-04-29","2022-05-31","2022-06-30","2022-07-29","2022-08-31","2022-09-30","2022-10-31","2022-11-30","2022-12-29","2023-01-31","2023-02-28","2023-03-31","2023-04-28","2023-05-31","2023-06-30","2023-07-31","2023-08-31","2023-09-29","2023-10-31","2023-11-30","2023-12-28","2024-01-31","2024-02-29","2024-03-28","2024-04-30","2024-05-31","2024-06-28","2024-07-31","2024-08-30","2024-09-30","2024-10-31","2024-11-30","2024-12-30","2025-01-31","2025-02-28","2025-03-31","2025-04-30","2025-05-30","2025-06-30","2025-07-31","2025-08-31",{"$f":"+EOMONTH(FX28,0)","v":"2025-09-30"},"2025-10-31","2025-11-30","2025-12-31","2026-01-31","2026-02-28","2026-03-31","2026-04-30","2026-05-31",{"$f":"+EOMONTH(GG28,0)","v":"2026-06-30"},{"$f":"+EOMONTH(GH28,0)","v":"2026-07-31"}]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A235,Trans!B235)","v":"Valor de Abertura"},null,{"$f":"-INDEX(BRCR11!$D$11:$D$2740,MATCH(D$28,BRCR11!$A$11:$A$2740,0)-1,)","v":-101},{"$f":"-INDEX(BRCR11!$D$11:$D$2740,MATCH(E$28,BRCR11!$A$11:$A$2740,0)-1,)","v":-100.3},{"$f":"-INDEX(BRCR11!$D$11:$D$2740,MATCH(F$28,BRCR11!$A$11:$A$2740,0)-1,)","v":-100},{"$f":"-INDEX(BRCR11!$D$11:$D$2740,MATCH(G$28,BRCR11!$A$11:$A$2740,0)-1,)","v":-100.9},{"$f":"-INDEX(BRCR11!$D$11:$D$2740,MATCH(H$28,BRCR11!$A$11:$A$2740,0)-1,)","v":-100.95},{"$f":"-INDEX(BRCR11!$D$11:$D$2740,MATCH(I$28,BRCR11!$A$11:$A$2740,0)-1,)","v":-100.61},{"$f":"-INDEX(BRCR11!$D$11:$D$2740,MATCH(J$28,BRCR11!$A$11:$A$2740,0)-1,)","v":-103.4},{"$f":"-INDEX(BRCR11!$D$11:$D$2740,MATCH(K$28,BRCR11!$A$11:$A$2740,0)-1,)","v":-106},{"$f":"-INDEX(BRCR11!$D$11:$D$2740,MATCH(L$28,BRCR11!$A$11:$A$2740,0)-1,)","v":-119},{"$f":"-INDEX(BRCR11!$D$11:$D$2740,MATCH(M$28,BRCR11!$A$11:$A$2740,0)-1,)","v":-114.9},{"$f":"-INDEX(BRCR11!$D$11:$D$2740,MATCH(N$28,BRCR11!$A$11:$A$2740,0)-1,)","v":-111},{"$f":"-INDEX(BRCR11!$D$11:$D$2740,MATCH(O$28,BRCR11!$A$11:$A$2740,0)-1,)","v":-114},{"$f":"-INDEX(BRCR11!$D$11:$D$2740,MATCH(P$28,BRCR11!$A$11:$A$2740,0)-1,)","v":-128},-106,-119,-114.9,-111,-114,{"$f":"-INDEX(BRCR11!$D$11:$D$2740,MATCH(V$28,BRCR11!$A$11:$A$2740,0)-1,)","v":-154.5},-153,-153.49,-152.5,-153.9,-154.18,{"$f":"-INDEX(BRCR11!$D$11:$D$2740,MATCH(AB$28,BRCR11!$A$11:$A$2740,0)-1,)","v":-155.1},{"$f":"-INDEX(BRCR11!$D$11:$D$2740,MATCH(AC$28,BRCR11!$A$11:$A$2740,0)-1,)","v":-158},{"$f":"-INDEX(BRCR11!$D$11:$D$2740,MATCH(AD$28,BRCR11!$A$11:$A$2740,0)-1,)","v":-154.5},{"$f":"-INDEX(BRCR11!$D$11:$D$2740,MATCH(AE$28,BRCR11!$A$11:$A$2740,0)-1,)","v":-149.65},{"$f":"-INDEX(BRCR11!$D$11:$D$2740,MATCH(AF$28,BRCR11!$A$11:$A$2740,0)-1,)","v":-142},{"$f":"-INDEX(BRCR11!$D$11:$D$2740,MATCH(AG$28,BRCR11!$A$11:$A$2740,0)-1,)","v":-147.5},{"$f":"-INDEX(BRCR11!$D$11:$D$2740,MATCH(AH$28,BRCR11!$A$11:$A$2740,0)-1,)","v":-138.31},{"$f":"-INDEX(BRCR11!$D$11:$D$2740,MATCH(AI$28,BRCR11!$A$11:$A$2740,0)-1,)","v":-133.5},{"$f":"-INDEX(BRCR11!$D$11:$D$2740,MATCH(AJ$28,BRCR11!$A$11:$A$2740,0)-1,)","v":-122},{"$f":"-INDEX(BRCR11!$D$11:$D$2740,MATCH(AK$28,BRCR11!$A$11:$A$2740,0)-1,)","v":-132.99},{"$f":"-INDEX(BRCR11!$D$11:$D$2740,MATCH(AL$28,BRCR11!$A$11:$A$2740,0)-1,)","v":-137.80000000000001},{"$f":"-INDEX(BRCR11!$D$11:$D$2740,MATCH(AM$28,BRCR11!$A$11:$A$2740,0)-1,)","v":-137.19999999999999},{"$f":"-INDEX(BRCR11!$D$11:$D$2740,MATCH(AN$28,BRCR11!$A$11:$A$2740,0)-1,)","v":-133.85},{"$f":"-INDEX(BRCR11!$D$11:$D$2740,MATCH(AO$28,BRCR11!$A$11:$A$2740,0)-1,)","v":-122.4},{"$f":"-INDEX(BRCR11!$D$11:$D$2740,MATCH(AP$28,BRCR11!$A$11:$A$2740,0)-1,)","v":-126.15},{"$f":"-INDEX(BRCR11!$D$11:$D$2740,MATCH(AQ$28,BRCR11!$A$11:$A$2740,0)-1,)","v":-128.12},{"$f":"-INDEX(BRCR11!$D$11:$D$2740,MATCH(AR$28,BRCR11!$A$11:$A$2740,0)-1,)","v":-125.49},{"$f":"-INDEX(BRCR11!$D$11:$D$2740,MATCH(AS$28,BRCR11!$A$11:$A$2740,0)-1,)","v":-124.44},{"$f":"-INDEX(BRCR11!$D$11:$D$2740,MATCH(AT$28,BRCR11!$A$11:$A$2740,0)-1,)","v":-122.64},{"$f":"-INDEX(BRCR11!$D$11:$D$2740,MATCH(AU$28,BRCR11!$A$11:$A$2740,0)-1,)","v":-120.41},{"$f":"-INDEX(BRCR11!$D$11:$D$2740,MATCH(AV$28,BRCR11!$A$11:$A$2740,0)-1,)","v":-117.98},{"$f":"-INDEX(BRCR11!$D$11:$D$2740,MATCH(AW$28,BRCR11!$A$11:$A$2740,0)-1,)","v":-118.31},{"$f":"-INDEX(BRCR11!$D$11:$D$2740,MATCH(AX$28,BRCR11!$A$11:$A$2740,0)-1,)","v":-113.01},{"$f":"-INDEX(BRCR11!$D$11:$D$2740,MATCH(AY$28,BRCR11!$A$11:$A$2740,0)-1,)","v":-106.3},{"$f":"-INDEX(BRCR11!$D$11:$D$2740,MATCH(AZ$28,BRCR11!$A$11:$A$2740,0)-1,)","v":-109.1},{"$f":"-INDEX(BRCR11!$D$11:$D$2740,MATCH(BA$28,BRCR11!$A$11:$A$2740,0)-1,)","v":-107.61},{"$f":"-INDEX(BRCR11!$D$11:$D$2740,MATCH(BB$28,BRCR11!$A$11:$A$2740,0)-1,)","v":-107.02},{"$f":"-INDEX(BRCR11!$D$11:$D$2740,MATCH(BC$28,BRCR11!$A$11:$A$2740,0)-1,)","v":-103.19},{"$f":"-INDEX(BRCR11!$D$11:$D$2740,MATCH(BD$28,BRCR11!$A$11:$A$2740,0)-1,)","v":-106.3},{"$f":"-INDEX(BRCR11!$D$11:$D$2740,MATCH(BE$28,BRCR11!$A$11:$A$2740,0)-1,)","v":-105},{"$f":"-INDEX(BRCR11!$D$11:$D$2740,MATCH(BF$28,BRCR11!$A$11:$A$2740,0)-1,)","v":-106.9},{"$f":"-INDEX(BRCR11!$D$11:$D$2740,MATCH(BG$28,BRCR11!$A$11:$A$2740,0)-1,)","v":-109.01},{"$f":"-INDEX(BRCR11!$D$11:$D$2740,MATCH(BH$28,BRCR11!$A$11:$A$2740,0)-1,)","v":-106.85},{"$f":"-INDEX(BRCR11!$D$11:$D$2740,MATCH(BI$28,BRCR11!$A$11:$A$2740,0)-1,)","v":-101},-105.27,-100.15,-93.45,-80.760000000000005,-89.71,-103.74,-105.35,{"$f":"-INDEX(BRCR11!$D$11:$D$2740,MATCH(BQ$28,BRCR11!$A$11:$A$2740,0)-1,)","v":-85.02},{"$f":"-INDEX(BRCR11!$D$11:$D$2740,MATCH(BR$28,BRCR11!$A$11:$A$2740,0)-1,)","v":-88.65},{"$f":"-INDEX(BRCR11!$D$11:$D$2740,MATCH(BS$28,BRCR11!$A$11:$A$2740,0)-1,)","v":-95.3},-94.98,-97.6,-97,-94.1,-95.5,-96.2,-107,-105.25,-101.49,-102.5,-100.9,-90.5,-91,{"$f":"-INDEX(BRCR11!$D$11:$D$2740,MATCH(CG$28,BRCR11!$A$11:$A$2740,0)-1,)","v":-95.35},-101,-100.8,-106,-105.3,-107.7,-107.44,-103.8,-90.87,-88.71,-89.2,-90.75,-96.98,-100,-102.04,-103.41,-102.25,-105.3,-96.49,-92.8,-90.43,-96.51,-97.13,-94.4,-90.8,-92.48,-99.49,-117.7,-114.96,-109,-89.31,-92.36,-90.6,-92.41,-91,-87.08,-91,-86.5,-87.53,-88.74,-89.9,-86.91,{"$f":"-INDEX(BRCR11!$D$11:$D$2740,MATCH(DW$28,BRCR11!$A$11:$A$2740,0)-1,)","v":-82},{"$f":"-INDEX(BRCR11!$D$11:$D$2740,MATCH(DX$28,BRCR11!$A$11:$A$2740,0)-1,)","v":-85.46},-82.9,-81,-81.010000000000005,-77.83,-73.790000000000006,-67.22,-63.9,-72.69,-71.069999999999993,-68.84,-67.489999999999995,-69.7,-67.67,-61.89,-56.85,-70.400000000000006,-69.790000000000006,-66.55,-58.27,-59.22,-57.1,-52.9,-52.78,-55.85,-58.59,-66.790000000000006,-67.77,-61,-59.39,-53.85,-59.83,-59.3,-61.09,-59.7,-57.76,-55.4,-55.2,-51.02,-49.99,-50.2,-47.74,-43.5,-42.58,-41.56,-39.94,-39.47,-40,-42.56,-43.86,-42.25,-41.79,-41.3,-43.59,-40.76,-42.38,-45.95,-49.73,-48.45,-46.76,-47.28,{"$f":"-INDEX(BRCR11!$D:$D,MATCH(GG$28,BRCR11!$A:$A,0)-1,)","v":-44.82},{"$f":"-INDEX(BRCR11!$D:$D,MATCH(GH$28,BRCR11!$A:$A,0)-1,)","v":-41.96}]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A236,Trans!B236)","v":"Distribuição por cota"},null,{"$f":"D12","v":0.5},0.5,0.5,0.5,0.5,0.5,0.5,0.66666666666666663,0.66666666666666663,0.66666666666666663,0.66666666666666663,0.66666666666666663,0.83333333333333337,0.66666666666666663,0.66666666666666663,0.66666666666666663,0.66666666666666663,0.66666666666666663,0.83333333333333337,0.83333333333333337,0.83333333333333337,0.83333333333333337,0.83333333333333337,0.83333333333333337,0.96,0.96,0.96,0.96,0.96,0.96,0.96,0.96,0.96,0.96,0.96,0.96,1.01,1.01,1.01,1.01,{"$f":"AR12","v":1.01},1.01,1.01,1.01,1.01,1.01,{"$f":"AX12","v":1.01},1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,20.806742966000002,{"$f":"BQ12","v":0.85},{"$f":"BR12","v":0.99},{"$f":"BS12","v":0.80010000000000003},0.80010000000000003,0.78,0.75,0.74,0.74,0.96379999999999999,0.76,0.67,0.66,0.56999999999999995,0.42,0.34670000000000001,0.32349165080022474,0.42934272279223157,0.41700000005201682,0.49000000000000005,0.44937635897291045,0.49555111002153135,0.35000000000000003,0.30635787015312776,0.26773001919370021,0.35000000000000003,0.35000000000000003,0.39,0.35,0.34670000000000001,0.35,0.35,0.35,0.41,{"$f":"0.41+10.57","v":10.98},0.41,{"$f":"0.43+0.5976","v":1.0276000000000001},0.45,0.39,0.4,0.41,0.5,0.55000000000000004,0.56000000000000005,0.56000000000000005,0.59450000000000003,0.56000000000000005,0.49,0.43,0.43,0.43,0.46160000000000001,0.46250000000000002,0.44750000000000001,0.47089999999999999,0.499,0.5,0.49020000000000002,0.48,0.46,{"$f":"DX12","v":0.46},0.46,0.46,0.46,0.46,0.46,0.46,0.5,0.5,0.5,0.5,0.5,0.5,0.47,0.47,0.47,0.47,0.47,0.47,0.5,0.47,0.47,0.46,0.46,0.45,0.45,0.45,0.45,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.48,0.45,0.45,0.45,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A237,Trans!B237)","v":"Valor de Fechamento"},null,{"$f":"INDEX(BRCR11!$D$11:$D$2740,MATCH(D$30,BRCR11!$B$11:$B$2740),)","v":100.3},{"$f":"INDEX(BRCR11!$D$11:$D$2740,MATCH(E$30,BRCR11!$B$11:$B$2740),)","v":100},{"$f":"INDEX(BRCR11!$D$11:$D$2740,MATCH(F$30,BRCR11!$B$11:$B$2740),)","v":100.9},{"$f":"INDEX(BRCR11!$D$11:$D$2740,MATCH(G$30,BRCR11!$B$11:$B$2740),)","v":100.95},{"$f":"INDEX(BRCR11!$D$11:$D$2740,MATCH(H$30,BRCR11!$B$11:$B$2740),)","v":100.61},{"$f":"INDEX(BRCR11!$D$11:$D$2740,MATCH(I$30,BRCR11!$B$11:$B$2740),)","v":103.4},{"$f":"INDEX(BRCR11!$D$11:$D$2740,MATCH(J$30,BRCR11!$B$11:$B$2740),)","v":106},{"$f":"INDEX(BRCR11!$D$11:$D$2740,MATCH(K$30,BRCR11!$B$11:$B$2740),)","v":119},{"$f":"INDEX(BRCR11!$D$11:$D$2740,MATCH(L$30,BRCR11!$B$11:$B$2740),)","v":114.9},{"$f":"INDEX(BRCR11!$D$11:$D$2740,MATCH(M$30,BRCR11!$B$11:$B$2740),)","v":111},{"$f":"INDEX(BRCR11!$D$11:$D$2740,MATCH(N$30,BRCR11!$B$11:$B$2740),)","v":114},{"$f":"INDEX(BRCR11!$D$11:$D$2740,MATCH(O$30,BRCR11!$B$11:$B$2740),)","v":128},{"$f":"INDEX(BRCR11!$D$11:$D$2740,MATCH(P$30,BRCR11!$B$11:$B$2740),)","v":129.99},119,114.9,111,114,128,{"$f":"INDEX(BRCR11!$D$11:$D$2740,MATCH(V$30,BRCR11!$B$11:$B$2740),)","v":153},153.49,152.5,153.9,154.18,155.1,{"$f":"INDEX(BRCR11!$D$11:$D$2740,MATCH(AB$30,BRCR11!$B$11:$B$2740),)","v":158},{"$f":"INDEX(BRCR11!$D$11:$D$2740,MATCH(AC$30,BRCR11!$B$11:$B$2740),)","v":154.5},{"$f":"INDEX(BRCR11!$D$11:$D$2740,MATCH(AD$30,BRCR11!$B$11:$B$2740),)","v":149.65},{"$f":"INDEX(BRCR11!$D$11:$D$2740,MATCH(AE$30,BRCR11!$B$11:$B$2740),)","v":142},{"$f":"INDEX(BRCR11!$D$11:$D$2740,MATCH(AF$30,BRCR11!$B$11:$B$2740),)","v":147.5},{"$f":"INDEX(BRCR11!$D$11:$D$2740,MATCH(AG$30,BRCR11!$B$11:$B$2740),)","v":138.31},{"$f":"INDEX(BRCR11!$D$11:$D$2740,MATCH(AH$30,BRCR11!$B$11:$B$2740),)","v":133.5},{"$f":"INDEX(BRCR11!$D$11:$D$2740,MATCH(AI$30,BRCR11!$B$11:$B$2740),)","v":122},{"$f":"INDEX(BRCR11!$D$11:$D$2740,MATCH(AJ$30,BRCR11!$B$11:$B$2740),)","v":132.99},{"$f":"INDEX(BRCR11!$D$11:$D$2740,MATCH(AK$30,BRCR11!$B$11:$B$2740),)","v":137.80000000000001},{"$f":"INDEX(BRCR11!$D$11:$D$2740,MATCH(AL$30,BRCR11!$B$11:$B$2740),)","v":137.19999999999999},{"$f":"INDEX(BRCR11!$D$11:$D$2740,MATCH(AM$30,BRCR11!$B$11:$B$2740),)","v":133.85},{"$f":"INDEX(BRCR11!$D$11:$D$2740,MATCH(AN$30,BRCR11!$B$11:$B$2740),)","v":122.4},{"$f":"INDEX(BRCR11!$D$11:$D$2740,MATCH(AO$30,BRCR11!$B$11:$B$2740),)","v":126.15},{"$f":"INDEX(BRCR11!$D$11:$D$2740,MATCH(AP$30,BRCR11!$B$11:$B$2740),)","v":128.12},{"$f":"INDEX(BRCR11!$D$11:$D$2740,MATCH(AQ$30,BRCR11!$B$11:$B$2740),)","v":125.49},{"$f":"INDEX(BRCR11!$D$11:$D$2740,MATCH(AR$30,BRCR11!$B$11:$B$2740),)","v":124.44},{"$f":"INDEX(BRCR11!$D$11:$D$2740,MATCH(AS$30,BRCR11!$B$11:$B$2740),)","v":122.64},{"$f":"INDEX(BRCR11!$D$11:$D$2740,MATCH(AT$30,BRCR11!$B$11:$B$2740),)","v":120.41},{"$f":"INDEX(BRCR11!$D$11:$D$2740,MATCH(AU$30,BRCR11!$B$11:$B$2740),)","v":117.98},{"$f":"INDEX(BRCR11!$D$11:$D$2740,MATCH(AV$30,BRCR11!$B$11:$B$2740),)","v":118.31},{"$f":"INDEX(BRCR11!$D$11:$D$2740,MATCH(AW$30,BRCR11!$B$11:$B$2740),)","v":113.01},{"$f":"INDEX(BRCR11!$D$11:$D$2740,MATCH(AX$30,BRCR11!$B$11:$B$2740),)","v":106.3},{"$f":"INDEX(BRCR11!$D$11:$D$2740,MATCH(AY$30,BRCR11!$B$11:$B$2740),)","v":109.1},{"$f":"INDEX(BRCR11!$D$11:$D$2740,MATCH(AZ$30,BRCR11!$B$11:$B$2740),)","v":107.61},{"$f":"INDEX(BRCR11!$D$11:$D$2740,MATCH(BA$30,BRCR11!$B$11:$B$2740),)","v":107.02},{"$f":"INDEX(BRCR11!$D$11:$D$2740,MATCH(BB$30,BRCR11!$B$11:$B$2740),)","v":103.19},{"$f":"INDEX(BRCR11!$D$11:$D$2740,MATCH(BC$30,BRCR11!$B$11:$B$2740),)","v":106.3},{"$f":"INDEX(BRCR11!$D$11:$D$2740,MATCH(BD$30,BRCR11!$B$11:$B$2740),)","v":105},{"$f":"INDEX(BRCR11!$D$11:$D$2740,MATCH(BE$30,BRCR11!$B$11:$B$2740),)","v":106.9},{"$f":"INDEX(BRCR11!$D$11:$D$2740,MATCH(BF$30,BRCR11!$B$11:$B$2740),)","v":109.01},{"$f":"INDEX(BRCR11!$D$11:$D$2740,MATCH(BG$30,BRCR11!$B$11:$B$2740),)","v":106.85},{"$f":"INDEX(BRCR11!$D$11:$D$2740,MATCH(BH$30,BRCR11!$B$11:$B$2740),)","v":101},{"$f":"INDEX(BRCR11!$D$11:$D$2740,MATCH(BI$30,BRCR11!$B$11:$B$2740),)","v":105.27},100.15,93.45,80.760000000000005,89.71,103.74,105.35,85.02,{"$f":"INDEX(BRCR11!$D$11:$D$2740,MATCH(BQ$30,BRCR11!$B$11:$B$2740),)","v":88.65},{"$f":"INDEX(BRCR11!$D$11:$D$2740,MATCH(BR$30,BRCR11!$B$11:$B$2740),)","v":95.3},{"$f":"INDEX(BRCR11!$D$11:$D$2740,MATCH(BS$30,BRCR11!$B$11:$B$2740),)","v":94.98},97.6,97,94.1,95.5,96.2,107,104.85,101.49,102.5,100.9,90.5,91,95.35,{"$f":"INDEX(BRCR11!$D$11:$D$2740,MATCH(CG$30,BRCR11!$B$11:$B$2740),)","v":101},100.8,106,105.3,107.7,107.44,103.8,90.87,88.71,89.2,90.75,96.98,100,102.04,103.41,102.25,105.3,96.49,92.8,90.43,96.51,97.13,94.4,90.8,92.48,99.49,117.7,114.96,109,89.31,92.36,90.6,92.41,91,87.08,91,86.5,87.53,88.74,89.9,86.91,82,{"$f":"INDEX(BRCR11!$D$11:$D$2740,MATCH(DW$30,BRCR11!$B$11:$B$2740),)","v":85.46},{"$f":"INDEX(BRCR11!$D$11:$D$2740,MATCH(DX$30,BRCR11!$B$11:$B$2740),)","v":82.9},81,81.010000000000005,77.83,73.790000000000006,67.22,63.9,72.69,71.069999999999993,68.84,67.489999999999995,69.7,67.67,61.89,56.85,70.400000000000006,69.790000000000006,66.55,58.27,59.22,57.1,52.9,52.78,55.85,58.59,66.790000000000006,67.77,61,59.39,53.85,59.83,59.3,61.09,59.7,57.76,55.4,55.2,51.02,49.99,50.2,47.74,43.5,42.58,41.56,39.94,39.47,40,42.56,43.86,42.25,41.79,41.79,43.59,40.76,42.38,45.95,49.73,48.45,46.76,47.28,44.82,{"$f":"INDEX(BRCR11!$D:$D,MATCH(GG$30,BRCR11!$B:$B),)","v":41.96},{"$f":"INDEX(BRCR11!$D:$D,MATCH(GH$30,BRCR11!$B:$B),)","v":40.33}]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A238,Trans!B238)","v":"XTIR"},null,{"$f":"(1+XIRR(D31:D33,D28:D30,1%))^((D30-D28)/365)-1","v":-1.9857710071919943E-3},1.9991827715553079E-3,1.4034965460801851E-2,5.465867203424235E-3,1.5896658686582743E-3,3.2789782863548389E-2,3.00625046852665E-2,0.1294348227790596,-2.8935983009902855E-2,-2.8217398127864501E-2,3.3128277583871713E-2,0.12907141565005786,2.2143410019547671E-2,0.1294348227790596,-2.8935983009902855E-2,-2.8217398127864501E-2,3.3128277583871713E-2,0.12907141565005786,-4.3266756883098001E-3,8.6759647379994753E-3,-1.0231874475914449E-3,1.4687468299467543E-2,7.2530590815305107E-3,1.1406840279269082E-2,2.4969120649189991E-2,-1.611239319802249E-2,-2.5267454455418004E-2,-4.488457985500427E-2,4.565586080556816E-2,-5.6000294729385725E-2,-2.7940133848217252E-2,-7.9280141335942744E-2,9.83958619601637E-2,4.3563269800536375E-2,2.6225563652790829E-3,-1.7491833521931843E-2,-7.831893890372188E-2,3.9054446648270291E-2,2.3704366388261011E-2,-1.2699789927648641E-2,{"$f":"(1+XIRR(AR31:AR33,AR28:AR30,1%))^((AR30-AR28)/365)-1","v":-3.201246988191464E-4},-6.3734553646656034E-3,-9.9918038845605572E-3,-1.1849508866066949E-2,1.141839886468432E-2,-3.6438360753645926E-2,-5.0690878647200566E-2,{"$f":"(1+XIRR(AY31:AY33,AY28:AY30,1%))^((AY30-AY28)/365)-1","v":3.6053147754546044E-2},-4.4307675094766852E-3,3.9327855903965592E-3,-2.6559561243612806E-2,4.0223591433258488E-2,-2.7481528930538568E-3,{"$f":"(1+XIRR(BE31:BE33,BE28:BE30,1%))^((BE30-BE28)/365)-1","v":2.7917325468484577E-2},{"$f":"(1+XIRR(BF31:BF33,BF28:BF30,1%))^((BF30-BF28)/365)-1","v":2.9407786949735559E-2},{"$f":"(1+XIRR(BG31:BG33,BG28:BG30,1%))^((BG30-BG28)/365)-1","v":-1.0628354085179592E-2},{"$f":"(1+XIRR(BH31:BH33,BH28:BH30,1%))^((BH30-BH28)/365)-1","v":-4.5626161106537166E-2},{"$f":"(1+XIRR(BI31:BI33,BI28:BI30,1%))^((BI30-BI28)/365)-1","v":5.2692906212473467E-2},-3.9317130117724086E-2,-5.7275668427717363E-2,-0.12602517953783177,0.1246532442118029,0.16915065368782689,2.5449600653528748E-2,5.4163730796574772E-3,{"$f":"(1+XIRR(BQ31:BQ33,BQ28:BQ30,1%))^((BQ30-BQ28)/365)-1","v":5.3112355102815867E-2},{"$f":"(1+XIRR(BR31:BR33,BR28:BR30,1%))^((BR30-BR28)/365)-1","v":8.6937577717312031E-2},{"$f":"(1+XIRR(BS31:BS33,BS28:BS30,1%))^((BS30-BS28)/365)-1","v":5.0746875157114957E-3},3.6249923726491717E-2,1.8561267725369923E-3,-2.2296083546370027E-2,2.2882809511225233E-2,1.5176408554395282E-2,0.12323256210812517,-1.1165840819702288E-2,-2.6758375701444459E-2,1.9590529755653785E-2,-1.0093342937041561E-2,-9.7870004412053402E-2,9.3845352892860667E-3,5.1759047961290605E-2,{"$f":"(1+XIRR(CG31:CG33,CG28:CG30,1%))^((CG30-CG28)/365)-1","v":6.3997071328768085E-2},1.4562668764701581E-3,5.5173498195238979E-2,-3.3414008259581296E-3,2.6151296796681933E-2,8.0707453543715779E-4,-3.0734755355553811E-2,-0.12153911825496655,-2.0031306644018976E-2,9.4676192494089761E-3,2.1329635627209909E-2,7.2653395402648493E-2,3.4823050110324605E-2,2.3963444720337401E-2,1.6901139507954355E-2,-7.8532947265468334E-3,3.3908565845315319E-2,-7.9897391872798651E-2,-3.4083642054777874E-2,-2.1170823654332871E-2,7.1934500392769607E-2,1.0487785348394674E-2,-2.4043396397836259E-2,-3.3983320780671011E-2,2.4083573228607769E-2,8.2003886273158022E-2,0.189264177096504,-1.8568990716624545E-2,-4.7093190666854134E-2,-0.17606820410767288,3.9748958531194756E-2,-1.4433895395733476E-2,2.4784545711245887E-2,-1.0633014878668523E-2,-3.8114875612734744E-2,5.0464271373121594E-2,-4.4647782853414975E-2,1.7400237079066905E-2,1.9586070821967505E-2,1.8758935438376145E-2,-2.7892150800579052E-2,-5.11529153567295E-2,{"$f":"(1+XIRR(DW31:DW33,DW28:DW30,1%))^((DW30-DW28)/365)-1","v":4.7942415106643876E-2},{"$f":"(1+XIRR(DX31:DX33,DX28:DX30,1%))^((DX30-DX28)/365)-1","v":-2.4657341191790749E-2},-1.7420536435472922E-2,5.8195398538098964E-3,-3.3691674076628986E-2,-4.6140348826321342E-2,-8.3067076583926869E-2,-4.2689481844626287E-2,0.14599439438504169,-1.5468393426921523E-2,-2.4431854781072015E-2,-1.2395629115059537E-2,4.0312623068728071E-2,-2.2046534313699517E-2,-7.8776454849428079E-2,-7.4147728755797226E-2,0.24785853215235654,-1.9955307194423622E-3,-3.981699240154013E-2,-0.11776991325312247,2.4998414747556152E-2,-2.7996279950980751E-2,-6.560858318460383E-2,6.4590036024820829E-3,6.7115124709857588E-2,5.7360560131102911E-2,0.14820523762465254,2.1492067823764005E-2,-9.3616340702532774E-2,-1.9738796749061982E-2,-8.6684171426329781E-2,0.11908794718293114,-2.0128385004511973E-3,3.7235627278372485E-2,-1.6092266803356736E-2,-2.5720305738750504E-2,-3.2377263865736805E-2,5.4413207412833398E-3,-6.6986533694323835E-2,-1.0453087403409222E-2,1.4281400018985257E-2,-3.9275038685457786E-2,-7.8817090522819822E-2,-9.7169287052081277E-3,-1.2297171789650285E-2,-2.7124146656828607E-2,2.5194558136432121E-4,2.4951394844471952E-2,7.5712241571066485E-2,4.1342308570194053E-2,-2.7511407792484399E-2,-1.1899776242902949E-3,9.8656913449455264E-3,6.6466572696605386E-2,-5.5818529654969029E-2,5.0642208602909911E-2,9.4481502686269314E-2,9.161311577179565E-2,-1.7731367135582099E-2,-2.6978238970207902E-2,2.055926513547579E-2,-4.4992099004191322E-2,{"$f":"(1+XIRR(GG31:GG33,GG28:GG30,1%))^((GG30-GG28)/365)-1","v":-5.7284557440001049E-2},{"$f":"(1+XIRR(GH31:GH33,GH28:GH30,1%))^((GH30-GH28)/365)-1","v":-3.0895000196510258E-2},null,{"$f":"(((1+D34)*(1+E34)*(1+F34)*(1+G34)*(1+H34)*(1+I34)*(1+J34)*(1+K34)*(1+L34)*(1+M34)*(1+N34)*(1+O34))-1)","v":0.35065218571432455},{"$f":"(((1+D34)*(1+E34)*(1+F34)*(1+G34)*(1+H34)*(1+I34)*(1+J34)*(1+K34)*(1+L34)*(1+M34)*(1+N34)*(1+O34))-1)","v":0.35065218571432455},{"$f":"(((1+D34)*(1+E34)*(1+F34)*(1+G34)*(1+H34)*(1+I34)*(1+J34)*(1+K34)*(1+L34)*(1+M34)*(1+N34)*(1+O34))-1)","v":0.35065218571432455},{"$f":"(((1+P34)*(1+Q34)*(1+R34)*(1+S34)*(1+T34)*(1+U34)*(1+V34)*(1+W34)*(1+X34)*(1+Y34)*(1+Z34)*(1+AA34))-1)","v":0.31791190010660775},{"$f":"((1+AB34)*(1+AC34)*(1+AD34)*(1+AE34)*(1+AF34)*(1+AG34)*(1+AH34)*(1+AI34)*(1+AJ34)*(1+AK34)*(1+AL34)*(1+AM34))-1","v":-6.3451945870972692E-2},{"$f":"((1+AN34)*(1+AO34)*(1+AP34)*(1+AQ34)*(1+AR34)*(1+AS34)*(1+AT34)*(1+AU34)*(1+AV34)*(1+AW34)*(1+AX34)*(1+AY34)-1)","v":-9.8452093699406218E-2},{"$f":"((1+AZ34)*(1+BA34)*(1+BB34)*(1+BC34)*(1+BE34)*(1+BD34)*(1+BE34)*(1+BF34)*(1+BG34)*(1+BH34)*(1+BJ34)*(1+BK34)*(1+BI34)-1)","v":-1.1753459434451607E-2},{"$f":"((1+BL34)*(1+BM34)*(1+BN34)*(1+BO34)*(1+BP34)*(1+BQ34)*(1+BR34)*(1+BS34)*(1+BT34)*(1+BU34)*(1+BV34)*(1+BW34)-1)","v":0.41523663842903979},{"$f":"((1+BY34)*(1+BX34)*(1+BZ34)*(1+CA34)*(1+CB34)*(1+CC34)*(1+CD34)*(1+CE34)*(1+CF34)*(1+CG34)*(1+CH34)*(1+CI34)-1)","v":0.19265188216992679},{"$f":"((1+CJ34)*(1+CK34)*(1+CL34)*(1+CM34)*(1+CN34)*(1+CO34)*(1+CP34)*(1+CQ34)*(1+CR34)*(1+CS34)*(1+CT34)*(1+CU34)-1)","v":1.7729752554889844E-2},{"$f":"((1+CV34)*(1+CW34)*(1+CX34)*(1+CY34)*(1+CZ34)*(1+DA34)*(1+DB34)*(1+DD34)*(1+DC34)*(1+DE34)*(1+DF34)*(1+DG34)-1)","v":0.20087477888534511},{"$f":"((1+DH34)*(1+DI34)*(1+DJ34)*(1+DK34)*(1+DL34)*(1+DM34)*(1+DN34)*(1+DO34)*(1+DP34)*(1+DQ34)*(1+DR34)*(1+DS34)-1)","v":-0.19834142685134504},{"$f":"((1+DT34)*(1+DU34)*(1+DV34)*(1+DW34)*(1+DX34)*(1+DY34)*(1+DZ34)*(1+EA34)*(1+EB34)*(1+EC34)*(1+EE34)*(1+ED34)-1)","v":-0.11988871810168056},{"$f":"((1+EF34)*(1+EH34)*(1+EG34)*(1+EI34)*(1+EJ34)*(1+EK34)*(1+EL34)*(1+EM34)*(1+EN34)*(1+EO34)*(1+EP34)*(1+EQ34)-1)","v":-0.10994678262337865},{"$f":"((1+ES34)*(1+ET34)*(1+ER34)*(1+EU34)*(1+EV34)*(1+EW34)*(1+EX34)*(1+EZ34)*(1+EY34)*(1+FA34)*(1+FC34)*(1+FB34)-1)","v":9.6341364885160763E-2},{"$f":"((1+FD34)*(1+FE34)*(1+FF34)*(1+FG34)*(1+FI34)*(1+FH34)*(1+FJ34)*(1+FL34)*(1+FK34)*(1+FM34)*(1+FN34)*(1+FO34)-1)","v":-0.21586361694236722},{"$f":"(1+FP34)*(1+FR34)*(1+FQ34)*(1+FS34)*(1+FT34)*(1+FU34)-1*(1+FV34)*(1+FW34)*(1+FX34)*(1+FY34)*(1+FZ34)*(1+GA34)-1","v":-1.0813820999582053},{"$f":"(1+GG34)*(1+GH34)-1","v":-8.6409751223145426E-2}]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A239,Trans!B239)","v":"Valor de Fechamento com distribuição"},null,{"$f":"INDEX(BRCR11!$L$11:$L$2294,MATCH(D$37,BRCR11!$A$11:$A$2294,1),)","v":100.80024938028845},{"$f":"INDEX(BRCR11!$L$11:$L$2294,MATCH(E$37,BRCR11!$A$11:$A$2294,1),)","v":101.00225388656385},{"$f":"INDEX(BRCR11!$L$11:$L$2294,MATCH(F$37,BRCR11!$A$11:$A$2294,1),)","v":102.42339112902074},{"$f":"INDEX(BRCR11!$L$11:$L$2294,MATCH(G$37,BRCR11!$A$11:$A$2294,1),)","v":102.98600489789374},{"$f":"INDEX(BRCR11!$L$11:$L$2294,MATCH(H$37,BRCR11!$A$11:$A$2294,1),)","v":103.14902913517379},{"$f":"INDEX(BRCR11!$L$11:$L$2294,MATCH(I$37,BRCR11!$A$11:$A$2294,1),)","v":106.53943274450357},{"$f":"INDEX(BRCR11!$L$11:$L$2294,MATCH(J$37,BRCR11!$A$11:$A$2294,1),)","v":109.75323380528744},{"$f":"INDEX(BRCR11!$L$11:$L$2294,MATCH(K$37,BRCR11!$A$11:$A$2294,1),)","v":123.97922255903528},{"$f":"INDEX(BRCR11!$L$11:$L$2294,MATCH(L$37,BRCR11!$A$11:$A$2294,1),)","v":120.40413607113807},{"$f":"INDEX(BRCR11!$L$11:$L$2294,MATCH(M$37,BRCR11!$A$11:$A$2294,1),)","v":116.99588776064846},{"$f":"INDEX(BRCR11!$L$11:$L$2294,MATCH(N$37,BRCR11!$A$11:$A$2294,1),)","v":120.87748615236482},{"$f":"INDEX(BRCR11!$L$11:$L$2294,MATCH(O$37,BRCR11!$A$11:$A$2294,1),)","v":136.46819039605737},{"$f":"INDEX(BRCR11!$L$11:$L$2294,MATCH(P$37,BRCR11!$A$11:$A$2294,1),)","v":139.46332512100574},123.97922255814007,120.40413606852019,116.99588775684691,120.87748615056969,136.46819039431381,{"$f":"INDEX(BRCR11!$L$11:$L$2294,MATCH(V$37,BRCR11!$A$11:$A$2294,1),)","v":170.03633312723608},171.51907364121496,171.33957870576339,173.85291845731055,175.11644081015928,177.11817533951904,{"$f":"INDEX(BRCR11!$L$11:$L$2294,MATCH(AB$37,BRCR11!$A$11:$A$2294,1),)","v":181.8950566289223},{"$f":"INDEX(BRCR11!$L$11:$L$2294,MATCH(AC$37,BRCR11!$A$11:$A$2294,1),)","v":178.92934049944458},{"$f":"INDEX(BRCR11!$L$11:$L$2294,MATCH(AD$37,BRCR11!$A$11:$A$2294,1),)","v":174.3918028507664},{"$f":"INDEX(BRCR11!$L$11:$L$2294,MATCH(AE$37,BRCR11!$A$11:$A$2294,1),)","v":166.55300144878049},{"$f":"INDEX(BRCR11!$L$11:$L$2294,MATCH(AF$37,BRCR11!$A$11:$A$2294,1),)","v":174.16363936095871},{"$f":"INDEX(BRCR11!$L$11:$L$2294,MATCH(AG$37,BRCR11!$A$11:$A$2294,1),)","v":164.41690931968571},{"$f":"INDEX(BRCR11!$L$11:$L$2294,MATCH(AH$37,BRCR11!$A$11:$A$2294,1),)","v":159.80909723655168},{"$f":"INDEX(BRCR11!$L$11:$L$2294,MATCH(AI$37,BRCR11!$A$11:$A$2294,1),)","v":147.09659687745656},{"$f":"INDEX(BRCR11!$L$11:$L$2294,MATCH(AJ$37,BRCR11!$A$11:$A$2294,1),)","v":161.57842137773767},{"$f":"INDEX(BRCR11!$L$11:$L$2294,MATCH(AK$37,BRCR11!$A$11:$A$2294,1),)","v":168.61085777748104},{"$f":"INDEX(BRCR11!$L$11:$L$2294,MATCH(AL$37,BRCR11!$A$11:$A$2294,1),)","v":169.03190082883057},{"$f":"INDEX(BRCR11!$L$11:$L$2294,MATCH(AM$37,BRCR11!$A$11:$A$2294,1),)","v":166.10043786175072},{"$f":"INDEX(BRCR11!$L$11:$L$2294,MATCH(AN$37,BRCR11!$A$11:$A$2294,1),)","v":153.02808046236643},{"$f":"INDEX(BRCR11!$L$11:$L$2294,MATCH(AO$37,BRCR11!$A$11:$A$2294,1),)","v":159.07804095267593},{"$f":"INDEX(BRCR11!$L$11:$L$2294,MATCH(AP$37,BRCR11!$A$11:$A$2294,1),)","v":162.86705282589375},{"$f":"INDEX(BRCR11!$L$11:$L$2294,MATCH(AQ$37,BRCR11!$A$11:$A$2294,1),)","v":160.79243183836476},{"$f":"INDEX(BRCR11!$L$11:$L$2294,MATCH(AR$37,BRCR11!$A$11:$A$2294,1),)","v":160.71869744437421},{"$f":"INDEX(BRCR11!$L$11:$L$2294,MATCH(AS$37,BRCR11!$A$11:$A$2294,1),)","v":159.68003239965398},{"$f":"INDEX(BRCR11!$L$11:$L$2294,MATCH(AT$37,BRCR11!$A$11:$A$2294,1),)","v":158.08526099087774},{"$f":"INDEX(BRCR11!$L$11:$L$2294,MATCH(AU$37,BRCR11!$A$11:$A$2294,1),)","v":156.21558208051283},{"$f":"INDEX(BRCR11!$L$11:$L$2294,MATCH(AV$37,BRCR11!$A$11:$A$2294,1),)","v":157.98221385565486},{"$f":"INDEX(BRCR11!$L$11:$L$2294,MATCH(AW$37,BRCR11!$A$11:$A$2294,1),)","v":152.21676085017467},{"$f":"INDEX(BRCR11!$L$11:$L$2294,MATCH(AX$37,BRCR11!$A$11:$A$2294,1),)","v":144.48872754307305},{"$f":"INDEX(BRCR11!$L$11:$L$2740,MATCH(AY$37,BRCR11!$A$11:$A$2740,1),)","v":149.73480855624854},{"$f":"INDEX(BRCR11!$L$11:$L$2740,MATCH(AZ$37,BRCR11!$A$11:$A$2740,1),)","v":149.06099498396765},{"$f":"INDEX(BRCR11!$L$11:$L$2740,MATCH(BA$37,BRCR11!$A$11:$A$2740,1),)","v":149.61623034884531},{"$f":"INDEX(BRCR11!$L$11:$L$2740,MATCH(BB$37,BRCR11!$A$11:$A$2740,1),)","v":145.67531731854336},{"$f":"INDEX(BRCR11!$L$11:$L$2740,MATCH(BC$37,BRCR11!$A$11:$A$2740,1),)","v":151.50568863058533},{"$f":"INDEX(BRCR11!$L$11:$L$2740,MATCH(BD$37,BRCR11!$A$11:$A$2740,1),)","v":151.08976159152604},{"$f":"INDEX(BRCR11!$L$11:$L$2740,MATCH(BE$37,BRCR11!$A$11:$A$2740,1),)","v":155.30651164147443},{"$f":"INDEX(BRCR11!$L$11:$L$2740,MATCH(BF$37,BRCR11!$A$11:$A$2740,1),)","v":159.82623767644802},{"$f":"INDEX(BRCR11!$L$11:$L$2740,MATCH(BG$37,BRCR11!$A$11:$A$2740,1),)","v":158.12860157655905},{"$f":"INDEX(BRCR11!$L$11:$L$2740,MATCH(BH$37,BRCR11!$A$11:$A$2740,1),)","v":150.89143627134646},{"$f":"INDEX(BRCR11!$L$11:$L$2740,MATCH(BI$37,BRCR11!$A$11:$A$2740,1),)","v":158.82009741798657},152.5476027791351,143.78724753255773,125.6880718126788,141.21317458597832,165.03340757238308,169.28749547089302,170.22621419387434,{"$f":"INDEX(BRCR11!$L$11:$L$2740,MATCH(BQ$37,BRCR11!$A$11:$A$2740,1),)","v":179.24439725337103},{"$f":"INDEX(BRCR11!$L$11:$L$2740,MATCH(BR$37,BRCR11!$A$11:$A$2740,1),)","v":194.89484653368092},{"$f":"INDEX(BRCR11!$L$11:$L$2740,MATCH(BS$37,BRCR11!$A$11:$A$2740,1),)","v":195.83945639762476},202.94383167627802,203.32213620267828,198.76945518408905,203.32685282962041,206.39174165954728,231.83908319008347,229.68857215785064,222.95479195915823,226.63459160490009,223.09688090667726,202.06328599937427,203.94159702675401,214.41107897713542,{"$f":"INDEX(BRCR11!$L$11:$L$2740,MATCH(CG$37,BRCR11!$A$11:$A$2740,1),)","v":228.09638337395111},228.59509774845225,241.52565942941399,240.95217120293296,247.60701004063921,247.83340776695871,240.12512616073209,210.76437112960642,206.57140446479812,208.47905380357042,213.03324407105268,228.49104589135001,236.47173963825585,242.14326454950995,246.24789385549786,244.29761746689059,252.58289357001456,258.04041722670962,249.24217781545246,245.67412469723217,263.4771128224661,266.22382793215309,259.80714982316016,251.00799036160103,257.05687342781431,278.17817108692145,330.90709940788116,324.70389783114354,309.46967982451105,254.89359595739111,265.0552309916626,261.22531782356936,270.2124693860614,267.33579666538458,257.1358496180984,270.08701703938993,257.99301717865393,262.46318247519582,267.62671192504223,272.60990371308071,264.99339031325343,251.44260738245555,{"$f":"INDEX(BRCR11!$L$11:$L$2740,MATCH(DW$37,BRCR11!$A$11:$A$2740,1),)","v":263.48440855787055},{"$f":"INDEX(BRCR11!$L$11:$L$2740,MATCH(DX$37,BRCR11!$A$11:$A$2740,1),)","v":256.98479201849449},252.48585139026338,253.96285060049846,245.41315295186715,234.13880734916077,214.66280361529078,205.51455767246622,235.48413500615317,231.85970363498828,226.19977344530585,223.42598788095259,232.37983507901885,227.28301267864862,209.33383597184556,193.81803308567899,240.01388793723487,241.49374932391029,231.88537751013584,204.46240781239214,209.57491732981453,203.65530474774829,190.27089683481242,191.39506288400904,204.30531881346491,216.01291831313088,248.13771685906372,253.39395170938329,229.62297358878629,225.02970665979097,205.47421195668173,230.01127961706018,229.54227919293891,238.07844077778867,234.27270424242548,228.21984467485547,235.13606802033559,234.28720134878205,220.48576219487134,218.19923496704865,221.2810315070613,212.5642985007413,195.85688784283016,191.7146272263841,191.60542349843496,186.41504007969101,186.46911711084547,191.10963899101384,205.63052812964546,214.15319521502894,208.15142730688771,205.88516324626832,205.88516324626832,212.70360014400302,200.81070241488149,208.79189323706277,{"$f":"INDEX(BRCR11!$L$11:$L$4061,MATCH(GA$37,BRCR11!$A$11:$A$4061,1),)","v":226.3800730118696},{"$f":"INDEX(BRCR11!$L$11:$L$4061,MATCH(GB$37,BRCR11!$A$11:$A$4061,1),)","v":245.0028515969592},238.69672551523573,230.37066842296022,{"$f":"INDEX(BRCR11!$L$11:$L$4000,MATCH(GE$37,BRCR11!$A$11:$A$4000,1),)","v":232.93253214366038},{"$f":"INDEX(BRCR11!$L$11:$L$4000,MATCH(GF$37,BRCR11!$A$11:$A$4000,1),)","v":220.81294608034813},{"$f":"INDEX(BRCR11!$L$11:$L$4000,MATCH(GG$37,BRCR11!$A$11:$A$4000,1),)","v":206.72269561649722},{"$f":"INDEX(BRCR11!$L$11:$L$4000,MATCH(GH$37,BRCR11!$A$11:$A$4000,1),)","v":206.72269561649722},null,{"$f":"O35/BRCR11!L16-1","v":0.3511702018983216},{"$f":"O35/BRCR11!L16-1","v":0.3511702018983216},{"$f":"O35/BRCR11!L16-1","v":0.3511702018983216},{"$f":"AA35/BRCR11!L265-1","v":0.29787150269588447},{"$f":"AM35/AA35-1","v":-6.2205572390571118E-2},{"$f":"AY35/AM35-1","v":-9.8528513929166617E-2},{"$f":"BK35/$AY35-1","v":-3.9720630633835463E-2},{"$f":"BW35/$BK35-1","v":0.41408126463774986},{"$f":"CI35/$BW35-1","v":0.18786897091159238},{"$f":"CU35/$CI35-1","v":1.9551688368183218E-2},{"$f":"DG35/$CU35-1","v":0.34379666858008795},{"$f":"DS35/$DG35-1","v":-0.19123309108831954},{"$f":"EE35/$DS35-1","v":-0.12010227487266545},{"$f":"EQ35/$EE35-1","v":-0.11002532156003475},{"$f":"FC35/$EQ35-1","v":9.5275532575785915E-2},{"$f":"FO35/$FC35-1","v":-0.16527175659267801},{"$f":"GB35/$FO35-1","v":0.27868432491922857},{"$f":"GH35/$GA35-1","v":-8.6833514689880431E-2}]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A240,Trans!B240)","v":"CDI"},null,8.5878810634381075E-3,8.4239328281998649E-3,9.1701710635088141E-3,8.3790527840712503E-3,9.8548109837206521E-3,9.515934146975269E-3,9.6570667269721966E-3,1.0724207447017742E-2,9.4161114536754908E-3,8.8249816286662952E-3,8.5872284507046981E-3,9.0643194352568734E-3,9.2661885880327404E-3,1.0724207447017742E-2,9.4161114536754908E-3,8.8249816286662952E-3,8.5872284507046981E-3,9.0643194352568734E-3,6.7744795688802206E-3,6.8822648060329339E-3,5.3725681517298174E-3,6.0829059704745614E-3,5.4460445224429055E-3,5.0762193510025498E-3,5.8999999999999999E-3,4.8157614160695417E-3,5.37709269618869E-3,6.0084084912874758E-3,5.8489618905195329E-3,5.9194373642350584E-3,7.1000000000000004E-3,6.8999999999999999E-3,7.0000000000000001E-3,8.0113000000000007E-3,7.1000000000000004E-3,7.7999999999999996E-3,8.3795638999999995E-3,7.8267272961332068E-3,7.8267272961332103E-3,8.1455161999999994E-3,8.5829347025685454E-3,8.1740708699999994E-3,9.4042680000000003E-3,8.5952870000000001E-3,9.0058389999999999E-3,9.4479837600000005E-3,8.3785548099999992E-3,9.558402511294372E-3,9.2934612421613494E-3,8.1849999999999996E-3,1.0361239309245818E-2,9.4827486653041859E-3,9.8379999999999995E-3,1.0666999999999999E-2,1.1773159877159101E-2,1.0544733830538699E-2,1.0999999999999999E-2,{"$f":"+Graficos!$C$9","v":1.2152184819500311E-2},1.0999999999999999E-2,1.1082251143929689E-2,1.0549295411920623E-2,1.0014857599043525E-2,1.2E-2,1.0544727382853614E-2,1.1074872110522715E-2,{"$f":"+Graficos!$C$9","v":1.2152184819500311E-2},{"$f":"+Graficos!$C$9","v":1.2152184819500311E-2},{"$f":"+Graficos!$C$9","v":1.2152184819500311E-2},1.1074869631020778E-2,1.0474380929854199E-2,1.0368878711197071E-2,1.0705010058362108E-2,1.0845654954751094E-2,1.0504154814827471E-2,1.0504154814827471E-2,7.8529541208200992E-3,9.2555491444439308E-3,8.0806226807768056E-3,7.971533024819788E-3,8.0145234720598868E-3,6.3771879250877905E-3,{"$f":"+Graficos!$C$9","v":1.2152184819500311E-2},5.6745229406387487E-3,5.1107882192689136E-3,5.8338597273404069E-3,4.6492714736721119E-3,5.315569132054998E-3,5.315569132054998E-3,5.1751271644098207E-3,5.1751291402628574E-3,5.1751291402628574E-3,5.669393385629995E-3,4.6811074135528798E-3,5.4304795855768528E-3,4.9355836002111797E-3,4.6882245685491153E-3,5.4304786129457661E-3,4.9355845004317445E-3,4.6882261826346472E-3,5.1830041230147561E-3,5.4304805536575795E-3,4.688230299005669E-3,5.678019620707353E-3,5.035899186858428E-3,4.6375688426927297E-3,4.8116435760205967E-3,3.8038312954666864E-3,3.5754745016418621E-3,3.766237248540083E-3,2.9372744371778392E-3,3.3836981519206333E-3,2.8492621452269606E-3,2.3580736134065639E-3,2.1232793731820188E-3,1.9433903667662733E-3,1.5989287543831665E-3,1.5697096680671319E-3,1.5697088947619342E-3,1.4949070926886243E-3,1.5697129357092887E-3,1.5697089851267609E-3,1.3453156994818194E-3,2.0108789360491208E-3,{"$f":"+Graficos!$C$9","v":1.2152184819500311E-2},{"$f":"+Graficos!$C$9","v":1.2152184819500311E-2},3.0777500090797272E-3,3.5561656669886865E-3,4.2794552569012101E-3,4.4199165304770194E-3,4.4199165304770194E-3,5.8675401469163724E-3,7.3408463910191735E-3,7.3227561870061741E-3,7.5503347279912703E-3,9.2705143183917649E-3,8.3432483811496372E-3,1.03459741627423E-2,1.0153228942984871E-2,1.0348526499678545E-2,1.0348526499678545E-2,1.0719829493721855E-2,1.0719829493721855E-2,1.020676721030922E-2,1.0719828332065973E-2,1.1746740820652857E-2,9.1814190166077392E-3,1.1746737731034518E-2,9.1814166309167611E-3,1.1233158750371564E-2,1.0719830667255348E-2,1.0719832333513146E-2,1.1375063201454205E-2,9.729097709479495E-3,9.729097709479495E-3,9.729097709479495E-3,9.729097709479495E-3,1.0108575676525122E-2,8.002082091675522E-3,8.316767108475176E-3,8.316767108475176E-3,8.324331116990491E-3,7.883287543122508E-3,7.883287543122508E-3,8.6750254069112298E-3,8.3514846774499496E-3,8.3514846774499496E-3,7.9299486872628222E-3,8.8552011378224549E-3,1.0132056559447822E-2,1.0132056559447822E-2,1.0132056559447822E-2,1.0132056559447822E-2,1.1387799242612351E-2,1.0970550354659325E-2,1.2757340227687042E-2,1.1641577129060332E-2,3.1611317880699596E-2,3.1611317880699596E-2,1.0526375960692835E-2,1.1084152754512244E-2,2.3418674747483159E-2,9.4137315894711193E-3,1.1562877498371371E-2,1.0900625417247456E-2,1.073425960444685E-2,{"$f":"+Graficos!$C$9","v":1.2152184819500311E-2},{"$f":"+Graficos!$C$9","v":1.2152184819500311E-2},null,{"$f":"(((1+D36)*(1+E36)*(1+F36)*(1+G36)*(1+H36)*(1+I36)*(1+J36)*(1+K36)*(1+L36)*(1+M36)*(1+N36)*(1+O36))-1)","v":0.11594337637011898},{"$f":"(((1+D36)*(1+E36)*(1+F36)*(1+G36)*(1+H36)*(1+I36)*(1+J36)*(1+K36)*(1+L36)*(1+M36)*(1+N36)*(1+O36))-1)","v":0.11594337637011898},{"$f":"(((1+D36)*(1+E36)*(1+F36)*(1+G36)*(1+H36)*(1+I36)*(1+J36)*(1+K36)*(1+L36)*(1+M36)*(1+N36)*(1+O36))-1)","v":0.11594337637011898},{"$f":"(((1+P36)*(1+Q36)*(1+R36)*(1+S36)*(1+T36)*(1+U36)*(1+V36)*(1+W36)*(1+X36)*(1+Y36)*(1+Z36)*(1+AA36))-1)","v":9.5434020533350372E-2},{"$f":"((1+AB36)*(1+AC36)*(1+AD36)*(1+AE36)*(1+AF36)*(1+AG36)*(1+AH36)*(1+AI36)*(1+AJ36)*(1+AK36)*(1+AL36)*(1+AM36))-1","v":8.0608982880934654E-2},{"$f":"((1+AN36)*(1+AO36)*(1+AP36)*(1+AQ36)*(1+AR36)*(1+AS36)*(1+AT36)*(1+AU36)*(1+AV36)*(1+AW36)*(1+AX36)*(1+AY36)-1)","v":0.10836010481556713},{"$f":"((1+AZ36)*(1+BA36)*(1+BB36)*(1+BC36)*(1+BE36)*(1+BD36)*(1+BE36)*(1+BF36)*(1+BG36)*(1+BH36)*(1+BJ36)*(1+BK36)*(1+BI36)-1)","v":0.14491820809095146},{"$f":"((1+BL36)*(1+BM36)*(1+BN36)*(1+BO36)*(1+BP36)*(1+BQ36)*(1+BR36)*(1+BS36)*(1+BT36)*(1+BU36)*(1+BV36)*(1+BW36)-1)","v":0.14170811833315833},{"$f":"((1+BY36)*(1+BX36)*(1+BZ36)*(1+CA36)*(1+CB36)*(1+CC36)*(1+CD36)*(1+CE36)*(1+CF36)*(1+CG36)*(1+CH36)*(1+CI36)-1)","v":0.10725507975018367},{"$f":"((1+CJ36)*(1+CK36)*(1+CL36)*(1+CM36)*(1+CN36)*(1+CO36)*(1+CP36)*(1+CQ36)*(1+CR36)*(1+CS36)*(1+CT36)*(1+CU36)-1)","v":6.3838727167943921E-2},{"$f":"((1+CV36)*(1+CW36)*(1+CX36)*(1+CY36)*(1+CZ36)*(1+DA36)*(1+DB36)*(1+DD36)*(1+DC36)*(1+DE36)*(1+DF36)*(1+DG36)-1)","v":5.9457592034783069E-2},{"$f":"((1+DH36)*(1+DI36)*(1+DJ36)*(1+DK36)*(1+DL36)*(1+DM36)*(1+DN36)*(1+DO36)*(1+DP36)*(1+DQ36)*(1+DR36)*(1+DS36)-1)","v":2.7501411810302523E-2},{"$f":"((1+DT36)*(1+DU36)*(1+DV36)*(1+DW36)*(1+DX36)*(1+DY36)*(1+DZ36)*(1+EA36)*(1+EB36)*(1+EC36)*(1+ED36)*(1+EE36)-1)","v":6.391725080588917E-2},{"$f":"((1+EF36)*(1+EH36)*(1+EG36)*(1+EI36)*(1+EJ36)*(1+EK36)*(1+EL36)*(1+EM36)*(1+EN36)*(1+EO36)*(1+EP36)*(1+EQ36)-1)","v":0.12241588753633281},{"$f":"((1+ES36)*(1+ER36)*(1+ET36)*(1+EU36)*(1+EV36)*(1+EW36)*(1+EX36)*(1+EY36)*(1+EZ36)*(1+FA36)*(1+FC36)*(1+FB36)-1)","v":0.13220930890721827},{"$f":"((1+FD36)*(1+FE36)*(1+FF36)*(1+FG36)*(1+FH36)*(1+FI36)*(1+FJ36)*(1+FK36)*(1+FL36)*(1+FM36)*(1+FN36)*(1+FO36)-1)","v":0.10580497445095749},{"$f":"(1+FP36)*(1+FR36)*(1+FQ36)*(1+FS36)*(1+FT36)*(1+FU36)-1*(1+FV36)*(1+FW36)*(1+FX36)*(1+FY36)*(1+FZ36)*(1+GA36)-1","v":-1.0494792154681825},{"$f":"(1+GG36)*(1+GH36)-1","v":2.4452045234887976E-2}]
[null,null,null,"2011-01-01","2011-02-01","2011-03-01","2011-04-01","2011-05-01","2011-06-01","2011-07-01","2011-08-01","2011-09-01","2011-10-01","2011-11-01","2011-12-01","2012-01-01","2011-08-01","2011-09-01","2011-10-01","2011-11-01","2011-12-01","2012-07-01","2012-08-01","2012-09-01","2012-10-01","2012-11-01","2012-12-01","2013-01-01","2013-02-01","2013-03-01","2013-04-01","2013-05-01","2013-06-01","2013-07-01","2013-08-01","2013-09-01","2013-10-01","2013-11-01","2013-12-01","2014-01-01","2014-02-01","2014-03-01","2014-04-01","2014-05-01","2014-06-01",{"$f":"+EDATE(AS37,1)","v":"2014-07-01"},"2014-08-01",{"$f":"+EDATE(AU37,1)","v":"2014-09-01"},"2014-10-01","2014-11-01","2014-12-01","2015-01-01","2015-02-01","2015-03-01","2015-04-01","2015-05-01","2015-06-01","2015-07-01","2015-08-01","2015-09-01","2015-10-01","2015-11-01","2015-12-01","2016-01-01","2016-02-01","2016-03-01","2016-04-01","2016-05-01",{"$f":"+EDATE(BP37,1)","v":"2016-06-01"},{"$f":"+EDATE(BQ37,1)","v":"2016-07-01"},{"$f":"+EDATE(BR37,1)","v":"2016-08-01"},"2016-09-01","2016-10-01","2016-11-01","2016-12-01","2017-01-01","2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01",{"$f":"+EDATE(CF37,1)","v":"2017-10-01"},"2017-11-01","2017-12-01","2018-01-01","2018-02-01","2018-03-01","2018-04-01","2018-05-01","2018-06-01","2018-07-01",{"$f":"+EDATE(CP37,1)","v":"2018-08-01"},"2018-09-01","2018-10-01","2018-11-01","2018-12-01",{"$f":"+EDATE(CU37,1)","v":"2019-01-01"},"2019-02-01","2019-03-01","2019-04-01","2019-05-01","2019-06-01","2019-07-01","2019-08-01","2019-09-01","2019-10-01","2019-11-01","2019-12-01","2020-01-01","2020-02-01","2020-03-01","2020-04-01","2020-05-01","2020-06-01","2020-07-01","2020-08-01","2020-09-01","2020-10-01","2020-11-01","2020-12-01","2021-01-01","2021-02-01","2021-03-01",{"$f":"+EDATE(DV37,1)","v":"2021-04-01"},{"$f":"+EDATE(DW37,1)","v":"2021-05-01"},"2021-06-01","2021-07-01","2021-08-01","2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01",{"$f":"+EDATE(FZ37,1)","v":"2025-12-01"},"2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01",{"$f":"+EDATE(GF37,1)","v":"2026-06-01"},{"$f":"+EDATE(GG37,1)","v":"2026-07-01"}]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A241,Trans!B241)","v":"* Considera a valorização da cota no período (Valor de Fechamento do último dia de M / Valor de Fechamento do último dia de M-1) + Rendimento recebido pelo cotista no mês M."}]
[]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A242,Trans!B242)","v":"Volume Médio Diário Negociado"}]
[null,null,null,{"$f":"IF(Cover!$B$1=1,Trans!E$355,Trans!E$355)","v":"jan-11"},{"$f":"IF(Cover!$B$1=1,Trans!F$355,Trans!F$355)","v":"fev-11"},{"$f":"IF(Cover!$B$1=1,Trans!G$355,Trans!G$355)","v":"mar-11"},{"$f":"IF(Cover!$B$1=1,Trans!H$355,Trans!H$355)","v":"abr-11"},{"$f":"IF(Cover!$B$1=1,Trans!I$355,Trans!I$355)","v":"mai-11"},{"$f":"IF(Cover!$B$1=1,Trans!J$355,Trans!J$355)","v":"jun-11"},{"$f":"IF(Cover!$B$1=1,Trans!K$355,Trans!K$355)","v":"jul-11"},{"$f":"IF(Cover!$B$1=1,Trans!L$355,Trans!L$355)","v":"ago-11"},{"$f":"IF(Cover!$B$1=1,Trans!M$355,Trans!M$355)","v":"set-11"},{"$f":"IF(Cover!$B$1=1,Trans!N$355,Trans!N$355)","v":"out-11"},{"$f":"IF(Cover!$B$1=1,Trans!O$355,Trans!O$355)","v":"nov-11"},{"$f":"IF(Cover!$B$1=1,Trans!P$355,Trans!P$355)","v":"dez-11"},{"$f":"IF(Cover!$B$1=1,Trans!Q$355,Trans!Q$355)","v":"jan-12"},"ago-11","set-11","out-11","nov-11","dez-11",{"$f":"IF(Cover!$B$1=1,Trans!W$355,Trans!W$355)","v":"jul-12"},"ago-12","set-12","out-12","nov-12","dez-12",{"$f":"IF(Cover!$B$1=1,Trans!AC$355,Trans!AC$355)","v":"jan-13"},{"$f":"IF(Cover!$B$1=1,Trans!AD$355,Trans!AD$355)","v":"fev-13"},{"$f":"IF(Cover!$B$1=1,Trans!AE$355,Trans!AE$355)","v":"mar-13"},{"$f":"IF(Cover!$B$1=1,Trans!AF$355,Trans!AF$355)","v":"abr-13"},{"$f":"IF(Cover!$B$1=1,Trans!AG$355,Trans!AG$355)","v":"mai-13"},{"$f":"IF(Cover!$B$1=1,Trans!AH$355,Trans!AH$355)","v":"jun-13"},{"$f":"IF(Cover!$B$1=1,Trans!AI$355,Trans!AI$355)","v":"jul-13"},{"$f":"IF(Cover!$B$1=1,Trans!AJ$355,Trans!AJ$355)","v":"ago-13"},{"$f":"IF(Cover!$B$1=1,Trans!AK$355,Trans!AK$355)","v":"set-13"},{"$f":"IF(Cover!$B$1=1,Trans!AL$355,Trans!AL$355)","v":"out-13"},{"$f":"IF(Cover!$B$1=1,Trans!AM$355,Trans!AM$355)","v":"nov-13"},{"$f":"IF(Cover!$B$1=1,Trans!AN$355,Trans!AN$355)","v":"dez-13"},{"$f":"IF(Cover!$B$1=1,Trans!AO$355,Trans!AO$355)","v":"jan-14"},{"$f":"IF(Cover!$B$1=1,Trans!AP$355,Trans!AP$355)","v":"fev-14"},{"$f":"IF(Cover!$B$1=1,Trans!AQ$355,Trans!AQ$355)","v":"mar-14"},{"$f":"IF(Cover!$B$1=1,Trans!AR$355,Trans!AR$355)","v":"abr-14"},{"$f":"IF(Cover!$B$1=1,Trans!AS$355,Trans!AS$355)","v":"mai-14"},{"$f":"IF(Cover!$B$1=1,Trans!AT$355,Trans!AT$355)","v":"jun-14"},{"$f":"IF(Cover!$B$1=1,Trans!AU$355,Trans!AU$355)","v":"jul-14"},{"$f":"IF(Cover!$B$1=1,Trans!AV$355,Trans!AV$355)","v":"ago-14"},{"$f":"IF(Cover!$B$1=1,Trans!AW$355,Trans!AW$355)","v":"set-14"},{"$f":"IF(Cover!$B$1=1,Trans!AX$355,Trans!AX$355)","v":"out-14"},{"$f":"IF(Cover!$B$1=1,Trans!AY$355,Trans!AY$355)","v":"nov-14"},{"$f":"IF(Cover!$B$1=1,Trans!AZ$355,Trans!AZ$355)","v":"dez-14"},{"$f":"IF(Cover!$B$1=1,Trans!BA$355,Trans!BA$355)","v":"jan-15"},{"$f":"IF(Cover!$B$1=1,Trans!BB$355,Trans!BB$355)","v":"fev-15"},{"$f":"IF(Cover!$B$1=1,Trans!BC$355,Trans!BC$355)","v":"mar-15"},{"$f":"IF(Cover!$B$1=1,Trans!BD$355,Trans!BD$355)","v":"abr-15"},{"$f":"IF(Cover!$B$1=1,Trans!BE$355,Trans!BE$355)","v":"mai-15"},{"$f":"IF(Cover!$B$1=1,Trans!BF$355,Trans!BF$355)","v":"jun-15"},{"$f":"IF(Cover!$B$1=1,Trans!BG$355,Trans!BG$355)","v":"jul-15"},{"$f":"IF(Cover!$B$1=1,Trans!BH$355,Trans!BH$355)","v":"ago-15"},{"$f":"IF(Cover!$B$1=1,Trans!BI$355,Trans!BI$355)","v":"set-15"},{"$f":"IF(Cover!$B$1=1,Trans!BJ$355,Trans!BJ$355)","v":"out-15"},"nov-15",{"$f":"IF(Cover!$B$1=1,Trans!BL$355,Trans!BL$355)","v":"dez-15"},"jan-16","fev-16","mar-16","abr-16","mai-16",{"$f":"IF(Cover!$B$1=1,Trans!BR$355,Trans!BR$355)","v":"jun-16"},{"$f":"IF(Cover!$B$1=1,Trans!BS$355,Trans!BS$355)","v":"jul-16"},{"$f":"IF(Cover!$B$1=1,Trans!BT$355,Trans!BT$355)","v":"ago-16"},"set-16","out-16","nov-16","dez-16","jan-17","fev-17","mar-17","abr-17","mai-17","jun-17","jul-17","ago-17","set-17",{"$f":"IF(Cover!$B$1=1,Trans!CH$355,Trans!CH$355)","v":"out-17"},"nov-17","dez-17","jan-18","fev-18","mar-18","abr-18","mai-18","jun-18","jul-18","ago-18","set-18","out-18","nov-18","dez-18",{"$f":"IF(Cover!$B$1=1,Trans!CW$355,Trans!CW$355)","v":"jan-19"},"fev-19","mar-19","abr-19","mai-19","jun-19","jul-19","ago-19","set-19","out-19","nov-19","dez-19","jan-20","fev-20","mar-20","abr-20","mai-20","jun-20","jul-20","ago-20","set-20","out-20","nov-20","dez-20","jan-21","fev-21","mar-21",{"$f":"IF(Cover!$B$1=1,Trans!DX$355,Trans!DX$355)","v":"abr-21"},{"$f":"IF(Cover!$B$1=1,Trans!DY$355,Trans!DY$355)","v":"mai-21"},"jun-21","jul-21","ago-21","set-21","out-21","nov-21","dez-21","jan-22","fev-22","mar-22","abr-22","mai-22","jun-22","jul-22","ago-22","set-22","out-22","nov-22","dez-22","jan-23","fev-23","mar-23","abr-23","mai-23","jun-23","jul-23","ago-23","set-23","out-23","nov-23","dez-23","jan-24","fev-24","mar-24","abr-24","mai-24","jun-24","jul-24","ago-24","set-24","out-24","nov-24","dez-24","jan-25","fev-25","mar-25","abr-25","mai-25","jun-25","jul-25","ago-25",{"$f":"IF(Cover!$B$1=1,Trans!FY$355,Trans!FY$355)","v":"set-25"},"oct-25","nov-25",{"$f":"IF(Cover!$B$1=1,Trans!GB$355,Trans!GB$355)","v":"dez-25"},{"$f":"IF(Cover!$B$1=1,Trans!GC$355,Trans!GC$355)","v":"jan-26"},"fev-26","mar-26","abr-26","mai-26",{"$f":"IF(Cover!$B$1=1,Trans!GH$355,Trans!GH$355)","v":"jun-26"},{"$f":"IF(Cover!$B$1=1,Trans!GI$355,Trans!GI$355)","v":"jul-26"}]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A243,Trans!B243)","v":"Volume (milhões)"},null,{"$f":"D9/1000000","v":3.3573517700000006},20.524379419999999,15.55733933,2.8332418700000002,3.2867351299999998,3.5602629399999999,4.9958471700000002,6.3069128199999991,5.7732589199999982,1.5839453900000002,4.6484143200000005,68.061937310000005,3.1800874499999998,6.3069128199999991,5.7732589199999982,1.5839453900000002,4.6484143200000005,68.061937310000005,8.8966591299999997,10.365480029999999,5.2852236100000001,35.389050529999992,39.874032079999999,57.932328809999994,61.041129590000004,{"$f":"AC9/1000000","v":127.39623102},{"$f":"AD9/1000000","v":145.15375306999999},{"$f":"AE9/1000000","v":142.53776422999999},214.14224436000001,109.35441691000001,81.447701050000006,100.86726716000001,103.276077,92.710909979999983,72.311631379999994,73.780775510000012,102.84021129000001,85.060274179999993,68.055843570000008,56.688531810000001,69.399525749999995,52.342727470000007,63.090323829999988,65.238860309999993,{"$f":"AV9/1000000","v":75.437102999999993},69.033460350000013,69.612771539999997,85.23723523000001,45.361011299999994,63.019785589999991,{"$f":"BB9/1000000","v":127.67636043999998},59.162147539999992,52.785731049999995,87.87515040000001,47.447904220000012,46.193369339999997,50.878123509999988,38.872951039999997,60.712992970000002,275.29725230999992,79.602008449999985,50.775701890000001,51.292512020000004,84.74293286000001,132.94874247000004,{"$f":"BQ9/1000000","v":57.921171000000001},{"$f":"BR9/1000000","v":63.552193330000016},{"$f":"BS9/1000000","v":78.883655470000008},45.02375018,66.44255345000002,67.654709170000004,41.803157700000007,62.071674590000001,68.984586490000012,71.081967309999996,47.453828840000007,64.704152410000006,68.688981559999988,69.324288899999971,63.956791709999997,66.749242280000004,{"$f":"CG9/1000000","v":69.998680149999984},58.775350739999993,260.30458471999998,57.216099019999994,67.916654400000013,66.79258698999999,58.006051859999992,70.368599509999996,49.072547659999998,46.906647710000001,69.281239409999998,74.710736520000012,69.632518419999997,52.603066820000002,33.347235759999997,53.643488990000009,46.706915290000005,75.478320620000005,58.647625830000003,60.035539579999991,78.047096329999988,65.488437599999997,75.882459249999997,109.63423872,124.99149361000001,143.80501194999999,219.15025008000003,127.24697062000004,128.08661247000001,202.45744959999999,92.91864111000001,48.529477349999993,97.451996950000009,191.33034758000002,132.32052683000001,96.707671270000006,97.637687530000008,68.306745159999991,86.786021300000016,230.67021107999997,64.692222079999993,81.67516833000002,{"$f":"DW9/1000000","v":55.987720119999999},{"$f":"DX9/1000000","v":52.294794450000012},62.213835020000005,50.269972339999988,43.440077989999992,44.485170429999989,47.199423730000007,52.584415260000021,41.432223370000003,42.916506999999996,35.431238989999997,46.313885400000004,41.233667220000001,37.614307889999999,34.462916980000003,44.875856870000007,59.742868600000008,51.092148089999995,36.969041299999994,35.159272080000001,32.620388309999996,34.798956639999993,26.057169100000003,29.519725969999996,23.501421659999995,35.738137880000004,38.187510530000004,36.751641569999997,44.751583820000008,38.42689154,27.623108070000004,41.905785199999997,53.549968130000003,39.425058669999999,32.321021160000001,36.746590270000006,36.855632369999988,38.516597579999988,34.296626590000002,34.996796480000008,25.414312209999999,32.296690640000001,33.299999999999997,29.436463660000001,36.553648680000002,28.943619320000003,31.806119090000003,29.146014600000001,28.787435160000005,23.675860939999993,27.98463327,25.335831889999998,15.221245639999999,41.825572860000001,56.391945780000007,36.000111419999996,54.36347052,56.582295080000009,44.755921009999994,28.922954090000001,26.646395800000001,57.475022330000002,{"$f":"GG9/1000000","v":26.586687140000006},{"$f":"GH9/1000000","v":22.794444520000003}]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A244,Trans!B244)","v":"Dias úteis"},null,20,20,21,20,22,21,21,23,21,20,20,21,21,23,21,20,20,21,20,23,19,22,20,19,19,{"$f":"COUNT(BRCR11!$A$533:$A$550)","v":18},20,22,21,20,22,22,21,23,19,19,22,20,19,20,21,19,22,21,22,23,19,20,22,18,22,20,20,21,22,21,21,{"$f":"+BRCR11!$D$5","v":23},21,20,19,19,22,20,21,{"$f":"+BRCR11!$D$5","v":23},{"$f":"+BRCR11!$D$5","v":23},{"$f":"+BRCR11!$D$5","v":23},21,20,20,21,21,18,23,18,22,21,21,23,20,21,19,19,21,18,21,21,21,21,21,23,19,22,19,18,21,20,19,21,22,19,22,22,21,23,19,19,22,18,22,20,20,21,23,21,21,21,20,20,19,18,23,{"$f":"+BRCR11!$D$5","v":23},{"$f":"+BRCR11!$D$5","v":23},21,21,22,21,20,20,21,21,19,22,19,22,21,21,23,21,20,20,21,22,18,23,18,22,21,21,23,20,21,20,19,22,19,20,22,21,20,23,22,21,23,19,19,22,20,19,20,21,20,23,21,19,23,19,19,21,18,22,20,20,{"$f":"+BRCR11!$D$5","v":23},{"$f":"+BRCR11!$D$5","v":23}]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A245,Trans!B245)","v":"Volume Médio Diário de Negociação (R$ mi)"},null,{"$f":"D9/D43/1000000","v":0.16786758850000003},1.0262189709999998,0.74082568238095237,0.14166209350000003,0.14939705136363637,0.16953633047619049,0.23789748428571428,0.2742136008695652,0.27491709142857135,7.9197269500000014E-2,0.23242071600000003,3.241044633809524,0.1514327357142857,0.2742136008695652,0.27491709142857135,7.9197269500000014E-2,0.23242071600000003,3.241044633809524,0.44483295649999999,0.45067304478260867,0.27816966368421059,1.6085932059090906,1.9937016039999997,3.0490699373684209,3.212691031052632,{"$f":"AC9/AC43/1000000","v":7.0775683899999997},{"$f":"AD9/AD43/1000000","v":7.2576876534999997},{"$f":"AE9/AE43/1000000","v":6.478989283181817},{"$f":"AF9/AF43/1000000","v":10.197249731428572},5.4677208455000006,3.702168229545455,4.58487578,4.9179084285714278,4.0309091295652166,3.8058753357894735,3.883198711052632,4.674555058636364,4.2530137090000002,3.5818865036842111,2.8344265905000001,3.3047393214285714,2.7548803931578951,2.8677419922727267,3.1066123957142855,3.4289592272727272,{"$f":"AW9/AW43/1000000","v":3.0014547978260877},3.6638300810526312,4.2618617614999996,2.0618641499999999,3.501099199444444,5.803470929090909,{"$f":"BC9/BC43/1000000","v":2.9581073769999993},2.6392865524999998,4.1845309714285719,2.1567229190909099,2.1996842542857142,2.4227677861904757,1.6901283060869565,2.8910949033333333,13.764862615499997,4.1895793921052631,2.6724053626315789,2.3314778190909093,4.2371466430000009,6.3308924985714308,{"$f":"BQ9/BQ43/1000000","v":2.5183117826086958},{"$f":"BR9/BR43/1000000","v":2.7631388404347832},{"$f":"BS9/BS43/1000000","v":3.4297241508695659},2.1439881038095239,3.3221276725000006,3.3827354585,1.9906265571428576,2.9557940280952382,3.8324770272222226,3.0905203178260869,2.6363238244444447,2.9410978368181819,3.270903883809523,3.3011566142857132,2.7807300743478263,3.3374621140000005,{"$f":"CG9/CG43/1000000","v":3.3332704833333331},3.093439512631579,13.700241301052632,2.7245761438095233,3.7731474666666669,3.1805993804761901,2.7621929457142853,3.3508856909523805,2.3367879838095238,2.233649890952381,3.0122278004347827,3.9321440273684218,3.1651144736363634,2.7685824642105263,1.8526242088888887,2.5544518566666667,2.3353457645000004,3.972543190526316,2.7927440871428573,2.7288881627272721,4.1077419121052623,2.9767471636363636,3.4492026931818183,5.2206780342857142,5.4344127656521746,7.5686848394736836,11.534223688421056,5.7839532100000017,7.1159229149999996,9.202611345454546,4.6459320555000003,2.4264738674999995,4.6405712833333332,8.3187107643478271,6.3009774680952386,4.6051272033333337,4.6494136919047619,3.4153372580000001,4.3393010650000008,12.140537425263156,3.5940123377777775,3.551094275217392,{"$f":"DW9/DW43/1000000","v":2.4342487008695648},{"$f":"DX9/DX43/1000000","v":2.2736867152173921},2.9625635723809527,2.3938082066666659,1.9745489995454544,2.1183414490476187,2.3599711865000002,2.6292207630000011,1.9729630176190478,2.0436431904761903,1.8648020521052628,2.1051766090909094,2.1701930115789474,1.7097412677272728,1.641091284761905,2.1369455652380953,2.5975160260869568,2.4329594328571429,1.848452065,1.7579636039999997,1.5533518242857143,1.5817707563636361,1.4476205055555558,1.2834663465217389,1.3056345366666664,1.6244608127272728,1.8184528823809523,1.7500781699999999,1.9457210356521741,1.9213445769999999,1.3153860985714287,2.0952892599999999,2.8184193752631583,1.7920481213636363,1.7011063768421053,1.8373295135000001,1.6752560168181814,1.8341236942857138,1.7148313295000002,1.521599846956522,1.1551960095454545,1.5379376495238097,1.5,1.5,1.9238762463157895,1.3156190600000004,1.5903059545000002,1.5340007684210528,1.4393717580000001,1.1274219495238091,1.3992316634999999,1.1015579082608693,0.72482122095238088,2.2013459399999999,2.4518237295652177,1.8947427063157891,2.8612352905263161,2.6943950038095243,2.4864400561111109,1.3146797313636365,1.3323197900000001,2.8737511164999998,{"$f":"GG9/GG43/1000000","v":1.1559429191304349},{"$f":"GH9/GH43/1000000","v":0.99106280521739143}]
[]
[]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A112,Trans!B112)","v":"Valor Patrimônial do Fundo"}]
[null,null,{"$f":"IF(Cover!$B$1=1,Trans!D113,Trans!D114)","v":"dez-10"},{"$f":"IF(Cover!$B$1=1,Trans!E$355,Trans!E$355)","v":"jan-11"},{"$f":"IF(Cover!$B$1=1,Trans!F$355,Trans!F$355)","v":"fev-11"},{"$f":"IF(Cover!$B$1=1,Trans!G$355,Trans!G$355)","v":"mar-11"},{"$f":"IF(Cover!$B$1=1,Trans!H$355,Trans!H$355)","v":"abr-11"},{"$f":"IF(Cover!$B$1=1,Trans!I$355,Trans!I$355)","v":"mai-11"},{"$f":"IF(Cover!$B$1=1,Trans!J$355,Trans!J$355)","v":"jun-11"},{"$f":"IF(Cover!$B$1=1,Trans!K$355,Trans!K$355)","v":"jul-11"},{"$f":"IF(Cover!$B$1=1,Trans!L$355,Trans!L$355)","v":"ago-11"},{"$f":"IF(Cover!$B$1=1,Trans!M$355,Trans!M$355)","v":"set-11"},{"$f":"IF(Cover!$B$1=1,Trans!N$355,Trans!N$355)","v":"out-11"},{"$f":"IF(Cover!$B$1=1,Trans!O$355,Trans!O$355)","v":"nov-11"},{"$f":"IF(Cover!$B$1=1,Trans!P$355,Trans!P$355)","v":"dez-11"},{"$f":"IF(Cover!$B$1=1,Trans!Q$355,Trans!Q$355)","v":"jan-12"},"ago-11","set-11","out-11","nov-11","dez-11",{"$f":"IF(Cover!$B$1=1,Trans!W$355,Trans!W$355)","v":"jul-12"},"ago-12","set-12","out-12","nov-12","dez-12",{"$f":"IF(Cover!$B$1=1,Trans!AC$355,Trans!AC$355)","v":"jan-13"},{"$f":"IF(Cover!$B$1=1,Trans!AD$355,Trans!AD$355)","v":"fev-13"},{"$f":"IF(Cover!$B$1=1,Trans!AE$355,Trans!AE$355)","v":"mar-13"},{"$f":"IF(Cover!$B$1=1,Trans!AF$355,Trans!AF$355)","v":"abr-13"},{"$f":"IF(Cover!$B$1=1,Trans!AG$355,Trans!AG$355)","v":"mai-13"},{"$f":"IF(Cover!$B$1=1,Trans!AH$355,Trans!AH$355)","v":"jun-13"},{"$f":"IF(Cover!$B$1=1,Trans!AI$355,Trans!AI$355)","v":"jul-13"},{"$f":"IF(Cover!$B$1=1,Trans!AJ$355,Trans!AJ$355)","v":"ago-13"},{"$f":"IF(Cover!$B$1=1,Trans!AK$355,Trans!AK$355)","v":"set-13"},{"$f":"IF(Cover!$B$1=1,Trans!AL$355,Trans!AL$355)","v":"out-13"},{"$f":"IF(Cover!$B$1=1,Trans!AM$355,Trans!AM$355)","v":"nov-13"},{"$f":"IF(Cover!$B$1=1,Trans!AN$355,Trans!AN$355)","v":"dez-13"},{"$f":"IF(Cover!$B$1=1,Trans!AO$355,Trans!AO$355)","v":"jan-14"},{"$f":"IF(Cover!$B$1=1,Trans!AP$355,Trans!AP$355)","v":"fev-14"},{"$f":"IF(Cover!$B$1=1,Trans!AQ$355,Trans!AQ$355)","v":"mar-14"},{"$f":"IF(Cover!$B$1=1,Trans!AR$355,Trans!AR$355)","v":"abr-14"},{"$f":"IF(Cover!$B$1=1,Trans!AS$355,Trans!AS$355)","v":"mai-14"},{"$f":"IF(Cover!$B$1=1,Trans!AT$355,Trans!AT$355)","v":"jun-14"},{"$f":"IF(Cover!$B$1=1,Trans!AU$355,Trans!AU$355)","v":"jul-14"},{"$f":"IF(Cover!$B$1=1,Trans!AV$355,Trans!AV$355)","v":"ago-14"},{"$f":"IF(Cover!$B$1=1,Trans!AW$355,Trans!AW$355)","v":"set-14"},{"$f":"IF(Cover!$B$1=1,Trans!AX$355,Trans!AX$355)","v":"out-14"},{"$f":"IF(Cover!$B$1=1,Trans!AY$355,Trans!AY$355)","v":"nov-14"},{"$f":"IF(Cover!$B$1=1,Trans!AZ$355,Trans!AZ$355)","v":"dez-14"},{"$f":"IF(Cover!$B$1=1,Trans!BA$355,Trans!BA$355)","v":"jan-15"},{"$f":"IF(Cover!$B$1=1,Trans!BB$355,Trans!BB$355)","v":"fev-15"},{"$f":"IF(Cover!$B$1=1,Trans!BC$355,Trans!BC$355)","v":"mar-15"},{"$f":"IF(Cover!$B$1=1,Trans!BD$355,Trans!BD$355)","v":"abr-15"},{"$f":"IF(Cover!$B$1=1,Trans!BE$355,Trans!BE$355)","v":"mai-15"},{"$f":"IF(Cover!$B$1=1,Trans!BF$355,Trans!BF$355)","v":"jun-15"},{"$f":"IF(Cover!$B$1=1,Trans!BG$355,Trans!BG$355)","v":"jul-15"},{"$f":"IF(Cover!$B$1=1,Trans!BH$355,Trans!BH$355)","v":"ago-15"},{"$f":"IF(Cover!$B$1=1,Trans!BI$355,Trans!BI$355)","v":"set-15"},{"$f":"IF(Cover!$B$1=1,Trans!BJ$355,Trans!BJ$355)","v":"out-15"},{"$f":"IF(Cover!$B$1=1,Trans!BK$355,Trans!BK$355)","v":"nov-15"},{"$f":"IF(Cover!$B$1=1,Trans!BL$355,Trans!BL$355)","v":"dez-15"},"jan-16","fev-16","mar-16","abr-16","mai-16",{"$f":"IF(Cover!$B$1=1,Trans!BR$355,Trans!BR$355)","v":"jun-16"},{"$f":"IF(Cover!$B$1=1,Trans!BS$355,Trans!BS$355)","v":"jul-16"},{"$f":"IF(Cover!$B$1=1,Trans!BT$355,Trans!BT$355)","v":"ago-16"},"set-16","out-16","nov-16","dez-16","jan-17","fev-17","mar-17","abr-17","mai-17","jun-17","jul-17","ago-17",{"$f":"IF(Cover!$B$1=1,Trans!CG$355,Trans!CG$355)","v":"set-17"},{"$f":"IF(Cover!$B$1=1,Trans!CH$355,Trans!CH$355)","v":"out-17"},"nov-17","dez-17",{"$f":"IF(Cover!$B$1=1,Trans!CK$355,Trans!CK$355)","v":"jan-18"},"fev-18","mar-18","abr-18","mai-18",{"$f":"IF(Cover!$B$1=1,Trans!CP$355,Trans!CP$355)","v":"jun-18"},"jul-18",{"$f":"IF(Cover!$B$1=1,Trans!CR$355,Trans!CR$355)","v":"ago-18"},"set-18","out-18","nov-18","dez-18",{"$f":"IF(Cover!$B$1=1,Trans!CW$355,Trans!CW$355)","v":"jan-19"},"fev-19","mar-19","abr-19","mai-19",{"$f":"IF(Cover!$B$1=1,Trans!DB$355,Trans!DB$355)","v":"jun-19"},"jul-19","ago-19","set-19","out-19",{"$f":"IF(Cover!$B$1=1,Trans!DG$355,Trans!DG$355)","v":"nov-19"},"dez-19","jan-20","fev-20","mar-20","abr-20","mai-20","jun-20",{"$f":"IF(Cover!$B$1=1,Trans!DO$355,Trans!DO$355)","v":"jul-20"},"ago-20","set-20","out-20","nov-20","dez-20","jan-21","fev-21","mar-21",{"$f":"IF(Cover!$B$1=1,Trans!DX$355,Trans!DX$355)","v":"abr-21"},{"$f":"IF(Cover!$B$1=1,Trans!DY$355,Trans!DY$355)","v":"mai-21"},"jun-21","jul-21","ago-21","set-21","out-21","nov-21","dez-21","jan-22","fev-22","mar-22","abr-22","mai-22","jun-22","jul-22","ago-22","set-22","out-22","nov-22","dez-22","jan-23","fev-23","mar-23","abr-23","mai-23","jun-23","jul-23","ago-23","set-23","out-23","nov-23","dez-23","jan-24","fev-24","mar-24","abr-24","mai-24","jun-24","jul-24","ago-24","set-24","out-24","nov-24","dez-24","jan-25","fev-25","mar-25","abr-25","mai-25","jun-25","jul-25","ago-25",{"$f":"IF(Cover!$B$1=1,Trans!FY$355,Trans!FY$355)","v":"set-25"},"oct-25","nov-25",{"$f":"IF(Cover!$B$1=1,Trans!GB$355,Trans!GB$355)","v":"dez-25"},{"$f":"IF(Cover!$B$1=1,Trans!GC$355,Trans!GC$355)","v":"jan-26"},{"$f":"IF(Cover!$B$1=1,Trans!GD$355,Trans!GD$355)","v":"fev-26"},{"$f":"IF(Cover!$B$1=1,Trans!GE$355,Trans!GE$355)","v":"mar-26"},"abr-26","mai-26",{"$f":"IF(Cover!$B$1=1,Trans!GH$355,Trans!GH$355)","v":"jun-26"},{"$f":"IF(Cover!$B$1=1,Trans!GI$355,Trans!GI$355)","v":"jul-26"}]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A115,Trans!B115)","v":"Valor Patrimônial do Fundo (R$)"},1138196349.9260497,1141705926.5229783,1141207572.4335463,1208248969.1071923,1206156098.1022463,1615888155.257391,1617963247.1455066,1610629403.40481,1623064595.3622012,1623826940.5728207,1624425192.9066467,1701094885.2809865,1703641058.3572977,1715437735.6752014,1623064595.3622012,1623826940.5728207,1624425192.9066467,1701094885.2809865,1703641058.3572977,1788232869.8271346,1786740605.4414029,1792762909.2329082,1793258898.471123,1940495551.7256889,1936868993.062274,1934826319.305686,3158046221.8229179,3160484292.0900002,3154719138.1799998,3294039405.4400001,3289538925.04,3289671365.5599999,3288830732.3999996,3286938,3280713.9485700005,3261502,3259555,3255256,3259383,3258303,3266677,3202456,3199369,3189271,3186770,3181901,3179261,3161522,3158314,3154591,3151011,3144475.4399999995,3144755,3032710,3025885,3023219,3012465,3004943,2998113,2872924,2910724,2898594,2892041,2828361,2813757,{"$f":"+'BalançoConsolidado-BalanceSheet'!$H$66","v":2150228},2272795,2278399,2271151,2269596,2270161,2105097,2099230,2102263,2099008,2104618,2104239,2068391,2067360,2067131,2068133,2079990,2074236,2394373,2392428,2397143,2399033,2401646,2403939,2413967,2407030,2407256,2407578,2407854,2413512,2420821,2421012,2429117,2072834,2078330,2079159,2114566,2128396,2135067,2132045,2114231,2115619,2534983,2535612,2532711,2525046,2511368,2512025,2516508,2519274,2830423,2827904,2829153,2828789,2866277,2871282,2865991,2863712,2860889,2861920,2871539.7937999996,2872016.3944800007,2868741,2864064,2857508,2853541,2828514,2820481,2809345,2800946,2792345,2784020,2703974,2693877,2689411,2680103,2674943,2669609,2673023,2665358,2653592,2645028,2636539,2629400,2677591,2680640,2680792,2661290,2652436,2675099,2661586,2625180,2643255,2647566,2652677,2438934,2389257,2361806,2384244,2379410,2375456,2368970,2311478,2296023,2316664,2312044,2312844,2308062,2262436,2263416,2264212.8115599998,2269839.0870300001,2265810.06905,2266280,2316569,2290341,2289215,2286456,2282827,2281549,2152302,{"$f":"+'BalançoConsolidado-BalanceSheet'!$H$66","v":2150228}]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A116,Trans!B116)","v":"Valor Patrimônial do Fundo (R$ / cota)"},{"$f":"C49/D7","v":103.47239544782271},{"$f":"D49/D7","v":103.7914478657253},103.74614294850421,109.84081537338112,109.65055437293148,146.89892320521736,147.08756792231878,146.42085485498274,147.5513268511092,147.62063096116552,147.67501753696789,154.64498957099877,154.87645985066342,155.94888506138196,147.5513268511092,147.62063096116552,147.67501753696789,154.64498957099877,154.87645985066342,162.5666245297395,162.43096413103663,162.97844629390076,163.02353622464756,176.40868652051716,176.07899936929763,175.89330175506237,164.27164003080637,{"$f":"AD49/AD7","v":164.39846078425714},164.09857559534464,171.34557807243939,171.11147722517322,171.11836636481803,171.07463926959591,170.97618527822021,{"$f":"(AK49*1000)/AK7","v":170.65242968244181},169.65308449301017,169.55180767162298,169.32818720159554,169.54286077214761,169.48668256613931,{"$f":"(AQ49*1000)/AQ7","v":169.92227173013322},{"$f":"(AR49*1000)/AR7","v":166.58169713007914},{"$f":"(AS49*1000)/AS7","v":166.42112109123877},{"$f":"(AT49*1000)/AT7","v":165.89585486506124},{"$f":"(AU49*1000)/AU7","v":165.76576070466612},{"$f":"(AV49*1000)/AV7","v":165.51249062591208},165.37516612233625,164.4524390886501,164.28556901006252,164.09191024990614,163.90568990036016,163.5657306077124,163.58027244037137,157.75204365129835,{"$f":"(BE49*1000)/BE7","v":157.3970285994404},{"$f":"(BF49*1000)/BF7","v":157.25835165757178},{"$f":"(BG49*1000)/BG7","v":156.69896237292997},156.30769157145372,155.95241643530869,149.44047807237177,151.41,150.78,150.43488433557593,147.12245085538299,146.36279666969352,118.33517759101299,118.22365344871504,118.51515591766918,118.13813773512464,118.05725152184419,118.08664104628372,109.50053049392035,109.19534759146605,109.353114720006,109.18379984911991,109.47561441921852,109.45590003025821,107.59119972564228,107.53757034564734,107.52565848529929,107.57777937642919,108.19454325479984,107.89523825723344,124.54775893952609,124.44658615185375,124.69184563456587,124.79015749508038,124.92607754350598,125.04535219755877,125.56697724371723,125.2061363038288,125.21789211360461,125.23464154169227,125.24899819433882,125.54330957359338,125.92350078444022,125.9334360042065,126.35503263355575,107.8223106231375,108.1081952714908,108.1513172462879,109.99307811678378,110.71247125483438,111.0594757106504,110.90228076754202,109.97565246954971,110.04785186764185,110.61002953023976,110.63747496422276,110.51089435375428,110.17644403343682,109.57962583626761,109.60829300658054,109.80390171968988,109.9245918157105,106.25428097587067,106.15971753649139,106.20660508543332,106.19294049951269,107.60024268905237,107.78813074546098,107.58950622868616,107.5039524063974,107.39797678537012,107.43668059878816,107.79780834307059,107.8156999665368,107.69274142451506,107.5171665114635,107.27105380460738,107.12213234211528,106.1826169799298,105.88105758789575,105.4630113548955,105.1477122967984,104.82483014431679,104.51230905148928,101.50737651137266,101.12833441236012,100.96068045433397,100.61125747150652,100.41755070406028,100.21731196422341,100.3454737673361,100.05772912150752,99.616032643644644,99.294539473797812,98.975861809291786,98.707863240919934,100.51695681262572,100.63141648974657,100.63712258057056,99.905016111823159,99.572636321325291,100.42340695516913,99.916127972901478,98.54944414041158,99.22798092754158,99.389816174530097,99.581683478487022,91.557756037738585,89.692877920213988,88.662365425414222,89.504689543235685,89.32322083900408,89.174787397437711,88.931302495566328,86.77304872153158,86.192866920973117,86.967731530829298,86.794296401836732,86.824328458805141,86.644811838276468,84.932008549225657,{"$f":"(FU49*1000)/FU7","v":84.968797819011954},{"$f":"(FV49*1000)/FV7","v":84.998710181715722},85.209920963509475,85.05867134163185,85.076312582958863,86.964165224064303,85.979564236354989,85.937294116171955,85.833721059702157,85.697488141279209,85.649511930272169,85.937294116171955,{"$f":"(GC49*1000)/GC7","v":85.833721059702157}]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A117,Trans!B117)","v":"Valor da cota no IPO (R$ / cota)"},100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A118,Trans!B118)","v":"Valor da cota no Follow-on (R$ / cota)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,92,92,92,92,92,92,92,92,86.63,86.63,86.63,86.63,86.63,86.63,86.63,86.63,86.63,86.63,86.63,86.63,86.63,86.63,86.63,86.63,86.63,86.63,86.63,86.63,86.63,86.63,86.63,86.63,86.63,86.63,86.63,86.63,86.63,86.63,86.63,86.63,86.63,86.63,86.63,86.63,86.63,86.63,86.63,86.63,86.63,86.63,86.63,86.63,86.63,86.63,86.63,86.63,86.63,86.63,86.63,86.63,86.63,86.63,86.63,86.63,86.63,86.63,86.63,86.63,86.63,86.63,86.63,86.63,86.63,86.63,86.63,86.63,86.63,86.63,86.63,86.63]

{"sheet":"Divida - Debt","index":5,"n_rows":221,"n_cols":194,"rows_kept":221,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"'Desempenho - Performance'!B1","v":"Fundo Imobiliário BTG Pactual Corporate Office Fund – BRCR11"}]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A254,Trans!B254)","v":"Demonstrativo das Obrigações existentes no Fundo*"}]
[null,null,null,null,null,null,null,{"$f":"IF(Cover!$B$1=1,Trans!D$355,Trans!D$355)","v":"dez-10"},{"$f":"IF(Cover!$B$1=1,Trans!E$355,Trans!E$355)","v":"jan-11"},{"$f":"IF(Cover!$B$1=1,Trans!F$355,Trans!F$355)","v":"fev-11"},{"$f":"IF(Cover!$B$1=1,Trans!G$355,Trans!G$355)","v":"mar-11"},{"$f":"IF(Cover!$B$1=1,Trans!H$355,Trans!H$355)","v":"abr-11"},{"$f":"IF(Cover!$B$1=1,Trans!I$355,Trans!I$355)","v":"mai-11"},{"$f":"IF(Cover!$B$1=1,Trans!J$355,Trans!J$355)","v":"jun-11"},{"$f":"IF(Cover!$B$1=1,Trans!K$355,Trans!K$355)","v":"jul-11"},{"$f":"IF(Cover!$B$1=1,Trans!L$355,Trans!L$355)","v":"ago-11"},{"$f":"IF(Cover!$B$1=1,Trans!M$355,Trans!M$355)","v":"set-11"},{"$f":"IF(Cover!$B$1=1,Trans!N$355,Trans!N$355)","v":"out-11"},{"$f":"IF(Cover!$B$1=1,Trans!O$355,Trans!O$355)","v":"nov-11"},{"$f":"IF(Cover!$B$1=1,Trans!P$355,Trans!P$355)","v":"dez-11"},{"$f":"IF(Cover!$B$1=1,Trans!Q$355,Trans!Q$355)","v":"jan-12"},{"$f":"IF(Cover!$B$1=1,Trans!R$355,Trans!R$355)","v":"fev-12"},{"$f":"IF(Cover!$B$1=1,Trans!S$355,Trans!S$355)","v":"mar-12"},{"$f":"IF(Cover!$B$1=1,Trans!T$355,Trans!T$355)","v":"abr-12"},{"$f":"IF(Cover!$B$1=1,Trans!U$355,Trans!U$355)","v":"mai-12"},{"$f":"IF(Cover!$B$1=1,Trans!V$355,Trans!V$355)","v":"jun-12"},{"$f":"IF(Cover!$B$1=1,Trans!W$355,Trans!W$355)","v":"jul-12"},{"$f":"IF(Cover!$B$1=1,Trans!X$355,Trans!X$355)","v":"ago-12"},{"$f":"IF(Cover!$B$1=1,Trans!Y$355,Trans!Y$355)","v":"set-12"},{"$f":"IF(Cover!$B$1=1,Trans!Z$355,Trans!Z$355)","v":"out-12"},{"$f":"IF(Cover!$B$1=1,Trans!AA$355,Trans!AA$355)","v":"nov-12"},{"$f":"IF(Cover!$B$1=1,Trans!AB$355,Trans!AB$355)","v":"dez-12"},{"$f":"IF(Cover!$B$1=1,Trans!AC$355,Trans!AC$355)","v":"jan-13"},{"$f":"IF(Cover!$B$1=1,Trans!AD$355,Trans!AD$355)","v":"fev-13"},{"$f":"IF(Cover!$B$1=1,Trans!AE$355,Trans!AE$355)","v":"mar-13"},{"$f":"IF(Cover!$B$1=1,Trans!AF$355,Trans!AF$355)","v":"abr-13"},{"$f":"IF(Cover!$B$1=1,Trans!AG$355,Trans!AG$355)","v":"mai-13"},{"$f":"IF(Cover!$B$1=1,Trans!AH$355,Trans!AH$355)","v":"jun-13"},{"$f":"IF(Cover!$B$1=1,Trans!AI$355,Trans!AI$355)","v":"jul-13"},{"$f":"IF(Cover!$B$1=1,Trans!AJ$355,Trans!AJ$355)","v":"ago-13"},{"$f":"IF(Cover!$B$1=1,Trans!AK$355,Trans!AK$355)","v":"set-13"},{"$f":"IF(Cover!$B$1=1,Trans!AL$355,Trans!AL$355)","v":"out-13"},{"$f":"IF(Cover!$B$1=1,Trans!AM$355,Trans!AM$355)","v":"nov-13"},{"$f":"IF(Cover!$B$1=1,Trans!AN$355,Trans!AN$355)","v":"dez-13"},{"$f":"IF(Cover!$B$1=1,Trans!AO$355,Trans!AO$355)","v":"jan-14"},{"$f":"IF(Cover!$B$1=1,Trans!AP$355,Trans!AP$355)","v":"fev-14"},{"$f":"IF(Cover!$B$1=1,Trans!AQ$355,Trans!AQ$355)","v":"mar-14"},{"$f":"IF(Cover!$B$1=1,Trans!AR$355,Trans!AR$355)","v":"abr-14"},{"$f":"IF(Cover!$B$1=1,Trans!AS$355,Trans!AS$355)","v":"mai-14"},{"$f":"IF(Cover!$B$1=1,Trans!AT$355,Trans!AT$355)","v":"jun-14"},{"$f":"IF(Cover!$B$1=1,Trans!AU$355,Trans!AU$355)","v":"jul-14"},{"$f":"IF(Cover!$B$1=1,Trans!AV$355,Trans!AV$355)","v":"ago-14"},{"$f":"IF(Cover!$B$1=1,Trans!AW$355,Trans!AW$355)","v":"set-14"},{"$f":"IF(Cover!$B$1=1,Trans!AX$355,Trans!AX$355)","v":"out-14"},{"$f":"IF(Cover!$B$1=1,Trans!AY$355,Trans!AY$355)","v":"nov-14"},{"$f":"IF(Cover!$B$1=1,Trans!AZ$355,Trans!AZ$355)","v":"dez-14"},{"$f":"IF(Cover!$B$1=1,Trans!BA$355,Trans!BA$355)","v":"jan-15"},{"$f":"IF(Cover!$B$1=1,Trans!BB$355,Trans!BB$355)","v":"fev-15"},{"$f":"IF(Cover!$B$1=1,Trans!BC$355,Trans!BC$355)","v":"mar-15"},{"$f":"IF(Cover!$B$1=1,Trans!BD$355,Trans!BD$355)","v":"abr-15"},{"$f":"IF(Cover!$B$1=1,Trans!BE$355,Trans!BE$355)","v":"mai-15"},{"$f":"IF(Cover!$B$1=1,Trans!BF$355,Trans!BF$355)","v":"jun-15"},{"$f":"IF(Cover!$B$1=1,Trans!BG$355,Trans!BG$355)","v":"jul-15"},{"$f":"IF(Cover!$B$1=1,Trans!BH$355,Trans!BH$355)","v":"ago-15"},{"$f":"IF(Cover!$B$1=1,Trans!BI$355,Trans!BI$355)","v":"set-15"},{"$f":"IF(Cover!$B$1=1,Trans!BJ$355,Trans!BJ$355)","v":"out-15"},{"$f":"IF(Cover!$B$1=1,Trans!BK$355,Trans!BK$355)","v":"nov-15"},"dez-15",{"$f":"IF(Cover!$B$1=1,Trans!BM$355,Trans!BM$355)","v":"jan-16"},{"$f":"IF(Cover!$B$1=1,Trans!BN$355,Trans!BN$355)","v":"fev-16"},{"$f":"IF(Cover!$B$1=1,Trans!BO$355,Trans!BO$355)","v":"mar-16"},{"$f":"IF(Cover!$B$1=1,Trans!BP$355,Trans!BP$355)","v":"abr-16"},"mai-16",{"$f":"IF(Cover!$B$1=1,Trans!BR$355,Trans!BR$355)","v":"jun-16"},{"$f":"IF(Cover!$B$1=1,Trans!BS$355,Trans!BS$355)","v":"jul-16"},{"$f":"IF(Cover!$B$1=1,Trans!BT$355,Trans!BT$355)","v":"ago-16"},{"$f":"IF(Cover!$B$1=1,Trans!BU$355,Trans!BU$355)","v":"set-16"},"out-16","nov-16","dez-16","jan-17","fev-17","mar-17","abr-17","mai-17","jun-17","jul-17","ago-17","set-17",{"$f":"IF(Cover!$B$1=1,Trans!CH$355,Trans!CH$355)","v":"out-17"},"nov-17","dez-17","jan-18","fev-18","mar-18","abr-18","mai-18","jun-18","jul-18","ago-18",{"$f":"IF(Cover!$B$1=1,Trans!CS$355,Trans!CS$355)","v":"set-18"},"out-18",{"$f":"IF(Cover!$B$1=1,Trans!CU$355,Trans!CU$355)","v":"nov-18"},"dez-18","jan-19",{"$f":"IF(Cover!$B$1=1,Trans!CX$355,Trans!CX$355)","v":"fev-19"},"mar-19",{"$f":"IF(Cover!$B$1=1,Trans!CZ$355,Trans!CZ$355)","v":"abr-19"},{"$f":"IF(Cover!$B$1=1,Trans!DA$355,Trans!DA$355)","v":"mai-19"},{"$f":"IF(Cover!$B$1=1,Trans!DB$355,Trans!DB$355)","v":"jun-19"},"jul-19","ago-19","set-19","out-19","nov-19","dez-19",{"$f":"IF(Cover!$B$1=1,Trans!DI$355,Trans!DI$355)","v":"jan-20"},"fev-20",{"$f":"IF(Cover!$B$1=1,Trans!DK$355,Trans!DK$355)","v":"mar-20"},"abr-20","mai-20","jun-20","jul-20","ago-20",{"$f":"IF(Cover!$B$1=1,Trans!DQ$355,Trans!DQ$355)","v":"set-20"},"out-20",{"$f":"IF(Cover!$B$1=1,Trans!DS$355,Trans!DS$355)","v":"nov-20"},"dez-20","jan-21",{"$f":"IF(Cover!$B$1=1,Trans!DV$355,Trans!DV$355)","v":"fev-21"},"mar-21","abr-21","mai-21","jun-21","jul-21","ago-21","set-21","out-21","nov-21",{"$f":"IF(Cover!$B$1=1,Trans!EF$355,Trans!EF$355)","v":"dez-21"},"jan-22","fev-22",{"$f":"IF(Cover!$B$1=1,Trans!EI$355,Trans!EI$355)","v":"mar-22"},"abr-22",{"$f":"IF(Cover!$B$1=1,Trans!EK$355,Trans!EK$355)","v":"mai-22"},"jun-22","jul-22","ago-22","set-22","out-22",{"$f":"IF(Cover!$B$1=1,Trans!EQ$355,Trans!EQ$355)","v":"nov-22"},"dez-22",{"$f":"IF(Cover!$B$1=1,Trans!ES$355,Trans!ES$355)","v":"jan-23"},"fev-23",{"$f":"IF(Cover!$B$1=1,Trans!EU$355,Trans!EU$355)","v":"mar-23"},{"$f":"IF(Cover!$B$1=1,Trans!EV$355,Trans!EV$355)","v":"abr-23"},{"$f":"IF(Cover!$B$1=1,Trans!EW$355,Trans!EW$355)","v":"mai-23"},{"$f":"IF(Cover!$B$1=1,Trans!EX$355,Trans!EX$355)","v":"jun-23"},{"$f":"IF(Cover!$B$1=1,Trans!EY$355,Trans!EY$355)","v":"jul-23"},{"$f":"IF(Cover!$B$1=1,Trans!EZ$355,Trans!EZ$355)","v":"ago-23"},{"$f":"IF(Cover!$B$1=1,Trans!FA$355,Trans!FA$355)","v":"set-23"},{"$f":"IF(Cover!$B$1=1,Trans!FB$355,Trans!FB$355)","v":"out-23"},{"$f":"IF(Cover!$B$1=1,Trans!FC$355,Trans!FC$355)","v":"nov-23"},{"$f":"IF(Cover!$B$1=1,Trans!FD$355,Trans!FD$355)","v":"dez-23"},{"$f":"IF(Cover!$B$1=1,Trans!FE$355,Trans!FE$355)","v":"jan-24"},{"$f":"IF(Cover!$B$1=1,Trans!FF$355,Trans!FF$355)","v":"fev-24"},{"$f":"IF(Cover!$B$1=1,Trans!FG$355,Trans!FG$355)","v":"mar-24"},{"$f":"IF(Cover!$B$1=1,Trans!FH$355,Trans!FH$355)","v":"abr-24"},{"$f":"IF(Cover!$B$1=1,Trans!FI$355,Trans!FI$355)","v":"mai-24"},{"$f":"IF(Cover!$B$1=1,Trans!FJ$355,Trans!FJ$355)","v":"jun-24"},"jul-24","ago-24","set-24","out-24","nov-24","dez-24",{"$f":"IF(Cover!$B$1=1,Trans!FQ$355,Trans!FQ$355)","v":"jan-25"},"fev-25","mar-25","abr-25","mai-25","jun-25",{"$f":"IF(Cover!$B$1=1,Trans!FW$355,Trans!FW$355)","v":"jul-25"},{"$f":"IF(Cover!$B$1=1,Trans!FX$355,Trans!FX$355)","v":"ago-25"},"set-25","out-25","nov-25","dez-25","jan-26","fev-26","mar-26",{"$f":"IF(Cover!$B$1=1,Trans!GF$355,Trans!GF$355)","v":"abr-26"},{"$f":"IF(Cover!$B$1=1,Trans!GG$355,Trans!GG$355)","v":"mai-26"},{"$f":"IF(Cover!$B$1=1,Trans!GH$355,Trans!GH$355)","v":"jun-26"}]
[null,null,{"$f":"IF(Cover!$B$1=1,Trans!A256,Trans!B256)","v":"Descrição"},{"$f":"IF(Cover!$B$1=1,Trans!A283,Trans!B283)","v":"Valor Contratado"},{"$f":"IF(Cover!$B$1=1,Trans!A284,Trans!B284)","v":"Data Início"},{"$f":"IF(Cover!$B$1=1,Trans!A296,Trans!B296)","v":"Prazo (anos)"},{"$f":"IF(Cover!$B$1=1,Trans!A307,Trans!B307)","v":"Taxa"},{"$f":"IF(Cover!$B$1=1,Trans!A327,Trans!B327)","v":"Saldo Devedor - Evolução mês a mês"}]
[null,"1)",{"$f":"IF(Cover!$B$1=1,Trans!A257,Trans!B257)","v":"Aquisição ELDORADO"},140000000,{"$f":"IF(Cover!$B$1=1,Trans!A285,Trans!B285)","v":"mai-09"},{"$f":"IF(Cover!$B$1=1,Trans!A297,Trans!B297)","v":10},{"$f":"IF(Cover!$B$1=1,Trans!A312,Trans!B312)","v":"TR + 8,55% aa"},-129309237.55752601,-128697229.9270632,-127910873.34546688,-127282781.94189163,-126506773.51915877,-125943767.316221,-125285681.682835,-125409787.78958599,-125731154.228936,-127282781.94189163,-126506773.51915877,-125943767.316221,-125285681.682835,-125409787.78958599,-126251294.040402,-126409994.75,-126364432.67,-126509698.205689,-126437056.541237,-126574766.653441,-126619833.84999999,-126498504.950418,-126619833.84279799,-126458087.84,-126538934.99136899,-126579377.95412,-126417683.61739758,-126538934.98999999,{"$f":"-126579377.95","v":-126579377.95},-126579377.95,-278503675.73228401,-278877925.303725,-278862392.60725701,-278667297.72767901,-279088142.97570997,-278921464.74871802,-279306720.966259,-278332468.81010902,-276942125.67578602,-275905620.54764301,-274925549.19,-273608812.987409,-272597367.08339798,-271717720.11228597,-270418658.14535499,-269392606.35220897,-268344326.66029701,-266957620.950948,-265966168.15000001,-264577795.69,-263188544.28,-262363220.04500201,-261134866.65504301,-259923719.41055301,-259027720.24761,-258128841.71122101,-257098972.56999999,-254444701,-253727005,-252203054.44663221,-251462070.973874,-249908415,-248642370.33119035,-247806955.17771307,-246207456,-245156694,-244396690.25712761,-243280004.72329676,-242006526.84999999,-240776036.79155231,-239449647.49112508,-238186995.25353044,-236924993.21565396,-235268417.5409162,-233708897.80368525,-231928373.51228133,-230448733.53719193,-228675729.38187608,-227046538.61063415,-225274339.67093578,-223414310.59241962,-221538610,-219649905.33297807,-217743661.5867568,-215821969.90157315,-213884705.08943969,-211931740.9478626,-209962950.25162029,-207978204.74447542,-205977375.1308195,-203960331.06725016,-201926941.15407991,-199877072.92677608,-197810592.84733164,-195727366.29556563,-193627257.56035364,-191510129.83078682,-189375845.18725938,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"2)",{"$f":"IF(Cover!$B$1=1,Trans!A258,Trans!B258)","v":"Aquisição BFC (60%)"},92496866.400000006,{"$f":"IF(Cover!$B$1=1,Trans!A286,Trans!B286)","v":"mar-10"},{"$f":"IF(Cover!$B$1=1,Trans!A298,Trans!B298)","v":5},{"$f":"IF(Cover!$B$1=1,Trans!A319,Trans!B319)","v":"TR + 10,05% aa"},-82457152.256817296,-81227105.834346071,-79886853.713210911,-78639198.34231092,-77350521.921836898,-76092819.525699601,-76169452.1904511,-76280576.521854803,-76412172.075512394,-78639198.34231092,-77350521.921836898,-76092819.525699601,-76169452.1904511,-76280576.521854803,-76738245.3593041,-76812367.75,-76771449.780723304,-76836422.582946107,-76783602.952168107,-76846933.980000004,-76294645.209999993,-75717984.2171354,-75155746.728431195,-74569326.450000003,-73998208.439999998,-73422044.100139901,-72784007.399978012,-72196166.390000001,-71585751.950000003,-70989526.909999996,-70370035.581192598,-69774916.815459207,-69177470.564078495,-68556342.903978094,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"3)",{"$f":"IF(Cover!$B$1=1,Trans!A259,Trans!B259)","v":"Securitização BCFund - CRI"},114851076.23999999,{"$f":"IF(Cover!$B$1=1,Trans!A287,Trans!B287)","v":"fev-10"},{"$f":"IF(Cover!$B$1=1,Trans!A299,Trans!B299)","v":5},{"$f":"IF(Cover!$B$1=1,Trans!A320,Trans!B320)","v":"IGP-M  + 8,25% aa"},-99924603.637783095,-94287895.519125953,-90103890.931495503,-87562925.551512912,-84555254.902252898,-81492496.533123001,-78028262.422050804,-58368752.811466098,-55722239.899332702,-87562925.551512912,-84555254.902252898,-81492496.533123001,-78028262.422050804,-58368752.811466098,-39449461.783578902,-35595505.789999999,-32538019.360000003,-28311419.312629499,-26510665.764712501,-24792019.609999999,-23058824.460000001,-21416189.718254998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"4)",{"$f":"IF(Cover!$B$1=1,Trans!A260,Trans!B260)","v":"Securitização Prime - BFC"},102000000,{"$f":"IF(Cover!$B$1=1,Trans!A288,Trans!B288)","v":"out-10"},{"$f":"IF(Cover!$B$1=1,Trans!A300,Trans!B300)","v":9.6666666666666661},{"$f":"IF(Cover!$B$1=1,Trans!A321,Trans!B321)","v":"TR + 10,2% aa"},-102910487.681824,-102492335.02648632,-101978726.08628038,-101375914.56709225,-101072291.36450499,-100555838.64481001,-100079478.1226,-99657197.240545496,-99238910.924573407,-101375914.56709225,-101072291.36450499,-100555838.64481001,-100079478.1226,-99657197.240545496,-96132381.846551403,-95560205.640000001,-94972546.939994603,-94404784.252366796,-93759756.877447605,-93143717.1141188,-92513702.859999999,-91851172.276818007,-91205993.756192297,-90532041.969999999,-89867102.980000004,-89206368.441423401,-88468267.231507838,-87794968.629999995,-87092472.950000003,-86407973.010000005,-85685127.546296701,-85002022.693584204,-84316956.241032094,-83585613.033859402,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"5)",{"$f":"IF(Cover!$B$1=1,Trans!A261,Trans!B261)","v":"Aquisição BURITY"},35000000,{"$f":"IF(Cover!$B$1=1,Trans!A289,Trans!B289)","v":"abr-11"},{"$f":"IF(Cover!$B$1=1,Trans!A301,Trans!B301)","v":10},{"$f":"IF(Cover!$B$1=1,Trans!A322,Trans!B322)","v":"IGP-M  + 8,6% aa"},0,0,0,0,-35000000,-35517862.532755397,-35328776.346556403,-35094122.271737903,-34989635.176368698,0,-35000000,-35517862.532755397,-35328776.346556403,-35094122.271737903,-34433954.930698402,-34331634.939999998,-34347416.449041203,-34482870.102368698,-34519060.717807598,-34697740.013022497,-34957082.920000002,-35098944.2200296,-35004068.816527098,-34759047.549999997,-34684875.957166404,-34448372.507798903,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"6)",{"$f":"IF(Cover!$B$1=1,Trans!A262,Trans!B262)","v":"Securitização Hicham II"},13269106.441110799,{"$f":"IF(Cover!$B$1=1,Trans!A290,Trans!B290)","v":"jun-11"},{"$f":"IF(Cover!$B$1=1,Trans!A302,Trans!B302)","v":8},{"$f":"IF(Cover!$B$1=1,Trans!A323,Trans!B323)","v":"IPCA + 8,74% aa"},0,0,0,0,0,0,0,-13257010.09,-13163755.1530756,0,0,0,0,-13257010.09,-13041837.256346701,-12981752.32,-12948283.15,-12901467.7610901,-12808412.4052875,-12754401.57,-12699663.890000001,-12655184.091745,-12627239.26,-12583327.859999999,-12571677.75,-12563608.17,-12510853.050051641,-12470226.91,-12412940.68,-12346432.83,-12254663.7748408,-11956578.981752601,-12045051.707673101,-11956020.9687087,-11798549.828340299,-11829522.7047002,-11806660.0492197,-11745600.9945652,-11674378.7822296,-11658293.781601099,-11597269.880000001,-11519692.695846699,-11421450.665725701,-11290730.9747882,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"7)",{"$f":"IF(Cover!$B$1=1,Trans!A263,Trans!B263)","v":"Aquisição Sia Sul, Gen. Polidoro e Beneditinos"},299705000,{"$f":"IF(Cover!$B$1=1,Trans!A291,Trans!B291)","v":"dez-12"},{"$f":"IF(Cover!$B$1=1,Trans!A303,Trans!B303)","v":17},{"$f":"IF(Cover!$B$1=1,Trans!A324,Trans!B324)","v":"IGP-M  + 7,0% aa"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-302116815.59251201,-303953339.83772498,-304528064.96192503,-305415806.58999997,-305937247.18000001,-306149778.23000002,-307594417.56351203,-309118804.83110398,-309752209.98686802,-312889341.03363699,-316655788.85797399,-318335167.67832202,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"8) ",{"$f":"IF(Cover!$B$1=1,Trans!A264,Trans!B264)","v":"Aquisição Cenesp"},13300000,{"$f":"IF(Cover!$B$1=1,Trans!A292,Trans!B292)","v":"jul-13"},1,{"$f":"IF(Cover!$B$1=1,Trans!A325,Trans!B325)","v":"Fluxo pré-fixado"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-13301281.3215256,-13410026.650171001,-13402488.7666857,-13408567.4107788,-13409321.3511314,-13406588.3173531,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"9)",{"$f":"IF(Cover!$B$1=1,Trans!A265,Trans!B265)","v":"Aquisição BFC (40%)"},250000000,{"$f":"IF(Cover!$B$1=1,Trans!A293,Trans!B293)","v":"out-13"},12,{"$f":"IF(Cover!$B$1=1,Trans!A313,Trans!B313)","v":"TR + 7,71% aa"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-250000000,-247843498.68307799,-247735967.492434,-247534115.17298701,-247155958.10995901,-246861154.53898901,-246786292.94999999,-246635932.97572601,-246502958.89411801,-246404365.193728,-246281225.46318701,-246263989.15096799,-246133343.46958899,-245867320.994748,-245862928.41,-245611948.84,-245311096.03999999,-245424555.461831,-245200498.416233,-245224732.832858,-245271389.38730401,-245658983.24933401,-245314309.65000001,-244452625,-244108531,-244479933.13746634,-244505306.787871,-244555505,-244396420.57608062,-244847961.39824528,-244450804,-244450381,-244578135.02967286,-244642141.20928121,-244722383.49703029,-244775239.42944664,-244647314.57584932,-244646408.68900701,-244697714.44765991,-244266276.34099311,-244286880.09578696,-244198451.79859635,-243755842.92665446,-243635501.30392271,-243398613.91839117,-243045834.48149976,-242609964.31786913,-242149341,-241685281.82135051,-241217761.85285491,-240746755.18682212,{"$f":"CN13","v":-240746755.18682212},{"$f":"CO13","v":-240746755.18682212},-239311416.37200481,-238825929.04806018,-238336831.08710545,-237844094.81602937,-237352848.73999819,-236853304.29670349,-236350033.39720073,-235842469.55051777,-235071358.66540954,-234815984.09599447,-234591253.08172277,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"10)","Aquisição Cidade Jardim",120000000,"jul-17",6,"IPCA + 6,55% aa",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-120000000,-120000000,-120000000,-120000000,-120000000,-120000000,-120000000,-120000000,-120000000,-120000000,-120000000,-120000000,-120000000,-120000000,-120000000,-120000000,-120000000,-120000000,-120000000,-120000000,-120000000,-120000000,-120000000,-120000000,-120000000,-120000000,-120000000,-120000000,-120000000,-120000000,-120000000,-120000000,-120000000,-120000000,-120000000,-120000000,-120000000,-120000000,-120000000,-120000000,-120000000,-120000000,-120000000,-120000000,-120000000,-120000000,-120000000,-120000000,-120000000,-120000000,-120000000,-120000000,-120000000,-120000000,-120000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"11)",{"$f":"IF(Cover!$B$1=1,Trans!A267,Trans!B267)","v":"Aquisição Diamond Tower"},486000000,{"$f":"IF(Cover!$B$1=1,Trans!A295,Trans!B295)","v":"jul-20"},{"$f":"IF(Cover!$B$1=1,Trans!A304,Trans!B304)","v":5},{"$f":"IF(Cover!$B$1=1,Trans!A315,Trans!B315)","v":"CDI + 2,09% aa"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-486000000,-486000000,-486000000,-486000000,-486000000,-486000000,-486000000,-486000000,-486000000,-486000000,-486000000,-486000000,-489468812.81999999,-493041468.33999997,-496623782.62,-500373867.45999998,-504685854.83999997,-510138609.60000002,-515349483.61914003,-520560918.96714002,-526948253.96274,-532724660.70947999,-539836004.69405997,-546872985.51245999,-550466616.61008,-554455606.50126004,-558157084.67546999,-561727619.13582003,-565342932.42359996,-569372162.57289004,-573457008.43350005,-576841056.47801995,-581220722.49201,-584692339.90463996,-588988651.12550998,-593144982.36890996,-600957606.16736996,-609419066.16366005,-616815501.93755996,-620911333.39563,-624774992.89725006,-628609975.57764006,-628609975.57764006,-628587582.22610998,-351215346.56004,-71939230.731000006,-71972742.661740005,-71972742.661740005,-71972742.661740005,-71972742.661740005,-71972742.661740005,-71974034.782649994,-71976609.034740001,-71981725.897890002,-71984261.393910006,-71986796.9604,-71991825.092099994,-71990760.691349998,-71993257.428870007,-90017047.655360103,-90017047.583360106,-89960728.5643401,-90017047.583360106,-90017047.583360106,-90017047.583360106,-89904444.519999996,-89904444.519999996,-89904444.5166201,-89904444.5166201,-89904444.5166201,-89904444.5166201,-89904444.5166201]
[null,"12)",{"$f":"IF(Cover!$B$1=1,Trans!A268,Trans!B268)","v":"Aquisição Torre Almirante"},95000000,"dez-21",{"$f":"IF(Cover!$B$1=1,Trans!A305,Trans!B305)","v":12},{"$f":"IF(Cover!$B$1=1,Trans!A316,Trans!B316)","v":"CDI + 2,6% aa"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-95299245.629050002,-96202648.931799993,-97106262.86665,-98219340.062350005,-99230656.577350006,-100475090.59415001,-101708983.5449,-102981551.027,-104426483.41495,-105771919.18785,-107069398.72894999,-108382794.73725,-109846145.94845,-111329254.60795,-112557589.63025001,-114146871.33855,-115406293.94045,-116964474.6143,-118471450.46105,-118399251.27330001,-118454864.3911,-118374346.9967,-118370187.65350001,-118421490.88065,-118277086.1373,-118340872.44994999,-118326117.7615,-68102928.173299998,-68100492.436949998,-68164202.880700007,-68096824.744399995,-68130505.529499993,-68164202.880700007,-68100492.436949998,-68160002.146950006,-68098712.059049994,-68113236.750599995,-68227125.137950003,-68127633.003099993,-68182268.697249994,-68141909.502399996,-68236882.465399995,-68151945.63775,-68241602.037850007,-68197053.867400005,-68108044.143949971,-68108044.143949971,-68108044.143949971,-67886029.269999996,-67178928.390000001,-66471802.986402899,-66104565.420000002,-65764675.950000003,-65764675.950000003,-65764675.950000003]
[null,"13)",{"$f":"IF(Cover!$B$1=1,Trans!A268,Trans!B268)","v":"Aquisição Torre Almirante"},150000000,"dez-21",{"$f":"IF(Cover!$B$1=1,Trans!A306,Trans!B306)","v":15},{"$f":"IF(Cover!$B$1=1,Trans!A317,Trans!B317)","v":"IPCA + 7,1% aa"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-150760516.91999999,-152937097.34999999,-154679330.21000001,-156860969.09,-159388489.84999999,-162796736.30000001,-165137331.18000001,-166919214.5925,-168347110.59,-168331493.16999999,-168701380.71000001,-169634686.88999999,-171568191.21000001,-173416711.03999999,-175193635.63999999,-177626901.31999999,-179701373.84,-182129814.25,-184053035.31999999,-184225158.12,-184258966.88999999,-184486851.41999999,-184025338.7265,-184059745.79550001,-183946222.014,-184227990.34650001,-184106390.5575,-103902490.70100001,-103720882.07099999,-103868137.78650001,-103798392.9675,-103769321.3505,-103861936.06649999,-103662635.8935,-103864022.331,-103799503.1595,-103761492.2685,-103929399.54449999,-103689273.9285,-104112967.671,-103816963.506,-103852407.0015,-103710954.17399999,-103780897.902,-103744187.1375,-103513956.10949999,-103513956.10949999,-103513956.10949999,-103351044.20999999,-102809959.31999999,-102265125.11582001,-102297146.52,-101717535.09999999,-101717535.09999999,-101717535.09999999]
[]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A269,Trans!B269)","v":"Dívida Bruta"},null,null,null,null,null,{"$f":"-SUM(H5:H13)","v":414601481.13395035},406704566.30702156,399880344.07645369,394860820.40280771,424484841.70775354,419602784.55260903,414891650.76449335,408067446.72519022,405257867.45779878,394860820.40280771,424484841.70775354,419602784.55260903,414891650.76449335,408067446.72519022,{"$f":"-SUM(V5:V13)","v":386047175.21688151},381691461.19,377942148.34975904,373446662.21709019,370818555.25866032,368809578.94058228,{"$f":"-SUM(AB5:AB13)","v":366143753.19},363237979.474401,340612882.40394855,338901831.67000002,639777615.71104741,640173111.01120722,604708876.26086009,604416103.50999999,603607790.71000004,602473088.93000007,754407920.19812608,768031529.94715047,767564107.75707972,769057104.4345479,870951049.07280302,870338975.16594958,552255936.82526588,537612184.97766125,535772462.56797463,534425068.86823308,533309112.01999998,531764438.65898168,530521776.6432417,529412816.28080213,516699883.60854197,515656595.50317693,514477670.12988603,512824941.945696,511829096.56,510189744.52999997,508499640.31999999,507787775.50683302,506335365.07127601,505148452.243411,504299109.63491404,503787824.96055502,502413282.22000003,498897326,497835536,496682987.58409858,495967377.76174498,494463920,{"$f":"-SUM(BR5:BR13)","v":493038790.90727097},{"$f":"-SUM(BS5:BS13)","v":492654916.57595837},{"$f":"-SUM(BT5:BT13)","v":490658260},489607075,{"$f":"-SUM(BV5:BV13)","v":488974825.2868005},487922145.93257797,486728910.34703028,{"$f":"-SUM(BY5:BY13)","v":485551276.22099894},484096962.0669744,482833403.94253743,481622707.66331387,479534693.88190931,477995777.89947224,476126825.31087768,474204576.46384603,472311230.68579876,470445152.52902532,468320174.15243554,466024274.91028875,463687951,461335187.15432858,458961423.43961167,456568725.08839524,439609356.83889782,437443767.24383831,449274366.6236251,446804133.7925356,444314206.21792495,441804425.88327956,439279789.89407814,436730377.22347957,434160626.24453235,431569835.8460834,{"$f":"-SUM(CY5:CY13)","v":428698616.2257632},426326113.9267813,423967098.26898217,{"$f":"-SUM(DB5:DB15)","v":120000000},120000000,{"$f":"-SUM(DD5:DD15)","v":120000000},{"$f":"-SUM(DE5:DE15)","v":120000000},120000000,120000000,120000000,120000000,120000000,120000000,120000000,{"$f":"-SUM(DM5:DM15)","v":120000000},120000000,{"$f":"-SUM(DO5:DO15)","v":120000000},120000000,120000000,120000000,606000000,606000000,{"$f":"-SUM(DU5:DU15)","v":606000000},606000000,606000000,606000000,606000000,{"$f":"-SUM(DZ5:DZ15)","v":606000000},606000000,606000000,606000000,606000000,606000000,606000000,606000000,606000000,606000000,{"$f":"-SUM(EJ5:EJ17)","v":876198372.14905},884489229.90094006,892346512.04378998,{"$f":"-SUM(EM5:EM17)","v":902028563.11509001},911343807.13683009,{"$f":"-SUM(EO5:EO17)","v":923107831.58820987},933719300.23736,940367382.22957993,947229200.50621009,952260497.03331995,957498398.57477009,{"$f":"-SUM(EU5:EU17)","v":963360414.05084991},970786499.73134005,{"$f":"-SUM(EW5:EW17)","v":978202974.08144999},984592281.74826992,{"$f":"-SUM(EY5:EY17)","v":992994495.1505599},{"$f":"-SUM(EZ5:EZ17)","v":999800007.68508995},1008082939.98981,1015669468.14996,1023582015.56067,1032132897.4447601,919676700.35425997,923306859.77563,927256229.57340014,930833283.72894001,931178838.37409008,931020090.54510999,523220765.43434,243760605.23895001,{"$f":"-SUM(FM5:FM17)","v":244005083.32894},{"$f":"-SUM(FN5:FN17)","v":243867960.37364},243872569.54174,243998881.60894001,243735870.99219,243998059.2606,243874824.25329,243856454.91699001,{"$f":"-SUM(FU5:FU17)","v":244140786.07635999},243803703.89199999,244287061.46034998,243949633.69975001,244082546.89577001,261879947.4671101,{"$f":"-SUM(GA5:GA17)","v":262039547.52321011},{"$f":"-SUM(GB5:GB17)","v":261901969.56924009},261769385.20676011,261695402.64037007,261639047.83681005,261141518,259893332.22999999,258641372.61884302,258306156.4566201,257386655.56662008,{"$f":"-SUM(GK5:GK17)","v":257386655.56662008},{"$f":"-SUM(GL5:GL17)","v":257386655.56662008}]
[]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A270,Trans!B270)","v":"Total de Ativos (Total Ativos - Participação Minoritários)"},null,null,null,null,null,1552797831.0599999,1548410492.8299999,1541087916.51,1603109789.51,1630640939.8099999,2035490939.8099999,{"$f":"2079208000-0","v":2079208000},2018696850.1300001,2028322462.8199999,1603109789.51,1630640939.8099999,2035490939.8099999,2079208000,2018696850.1300001,2095040096.76,2088790763.02,2083460136.28,2161008231.8800001,2180086000,2157042448.77,2152884358.6300001,2156000888.71,2133871780.8800001,2363675522.1199999,2614595451.6399999,2820978303.77,3812979565.5,{"$f":"3903032594.26-83797590.25","v":3819235004.0100002},{"$f":"3898105208.2-80065237.94","v":3818039970.2599998},3943703278.3672853,4090781144.1988802,4104958539.6359129,4104035001.27,4103278000,4198830742.3700008,4178813000,3859404000,3845181000,3843601000,3840887000,3848139000,3787251000,3782916000,3771574000,3756904000,3750850000,3746657000,3727230000,3722764000,3723317000,3712675000,3705188000,3704251000,3704251000,3585326000,3585326000,3572613000,3577145000,3564736000,3432819000,3457575000,3440309968,3433386000,3446132000,3446797000,2838571000,2833000000,2834567000,2828096000,2824191000,2820220000,2656588000,2646548000,2650917000,2669369743.7399998,2659479715.9640002,2653003758.5019999,2606008166.072,2600651867.4639997,2594865541.0799999,2595862920.4260001,2606263547.1659999,2601439515.052,2915816839.1020002,2913678313.0419998,2926855592.5500002,2921103247.066,2915650854.7059999,2914734513.5599999,2924231314.7999997,2915619922.4400001,2909583692.3980002,2904867543.0939999,2901831127.296,2929031150.7339997,2933065107.428,2933249840.934,2954582246.3079996,2626394376.5120001,2419511000,2421318000,2440533000,2445746000,2449258000,2434591000,2473323000,2548298000,2888462000,2855008000,2886761000,2726758000,2709492000,2706306000,2712599000,2715329000,3515339000,3516461000,3513934000,3516183000,3555996000,3529132000,3557729000,3554726000,3552146000,3555973000,3563585051.4399996,3564357232.7300005,3565477995.3933272,3565255000,3561115000,3559237000,3538464000,3781684000,3786241000,3787878000,3788581000,3789080000,3721927000,3720242000,3717897000,3716198000,3710991000,3710097000,{"$f":"('BalançoConsolidado-BalanceSheet'!$H$45-'BalançoConsolidado-BalanceSheet'!$H$74-'BalançoConsolidado-BalanceSheet'!$H$27)*10^3","v":2481086000},3720175000,{"$f":"('BalançoConsolidado-BalanceSheet'!$H$45-'BalançoConsolidado-BalanceSheet'!$H$74-'BalançoConsolidado-BalanceSheet'!$H$27)*10^3","v":2481086000},3713255000,3711383000,3710906000,3766967000,3770993000,3778567000,3781120000,3660785000,3659427000,3652052000,3644801000,3634896000,3637231000,3256158000,2763513000,{"$f":"('BalançoConsolidado-BalanceSheet'!$H$45-'BalançoConsolidado-BalanceSheet'!$H$74-'BalançoConsolidado-BalanceSheet'!$H$27)*10^3","v":2481086000},{"$f":"('BalançoConsolidado-BalanceSheet'!$H$45-'BalançoConsolidado-BalanceSheet'!$H$74-'BalançoConsolidado-BalanceSheet'!$H$27)*10^3","v":2481086000},2705501000,2701125000,2696450000,2690747000,2633230000,2626407000,2626407000,2617487000,2622559000,2618732000,2574140000,2593774000,2595219000,{"$f":"('BalançoConsolidado-BalanceSheet'!$H$45-'BalançoConsolidado-BalanceSheet'!$H$74-'BalançoConsolidado-BalanceSheet'!$H$27)*10^3","v":2481086000},2599309000,2601095000,2650620000,2605367000,2602660000,2598140000,2593264000,2593237000,2593237000,{"$f":"('BalançoConsolidado-BalanceSheet'!$H$45-'BalançoConsolidado-BalanceSheet'!$H$74-'BalançoConsolidado-BalanceSheet'!$H$27)*10^3","v":2481086000}]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A271,Trans!B271)","v":"Total de Ativos"},null,null,null,null,null,{"$f":"H21-H19","v":1138196349.9260497},{"$f":"I21-I19","v":1141705926.5229783},1141207572.4335463,1208248969.1071923,1206156098.1022463,1615888155.257391,1664316349.2355065,1610629403.40481,1623064595.3622012,1208248969.1071923,1206156098.1022463,1615888155.257391,1664316349.2355065,1610629403.40481,1708992921.5431185,1707099301.8299999,1705517987.9302409,1787561569.66291,1809267444.7413397,1788232869.8294177,1786740605.4400001,1792762909.235599,1793258898.4760516,2024773690.4499998,1974817835.9289525,2180805192.7587929,3208270689.23914,3214818900.5,3214432179.5499997,3341230189.4372854,3336373224.0007544,3336927009.6887627,3336470893.5129204,3334220895.5654521,3327879693.2971978,3308474024.8340502,{"$f":"AR21-AR19","v":3307148063.1747341},{"$f":"AS21-AS19","v":3307568815.0223389},{"$f":"AT21-AT19","v":3307828537.4320254},{"$f":"AU21-AU19","v":3306461931.1317668},3314829887.98,3255486561.3410182,3252394223.3567581,3242161183.7191978,{"$f":"AZ21-AZ19","v":3240204116.391458},3235193404.4968233,3232179329.8701138,3214405058.0543041,3210934903.4400001,3213127255.4700003,{"$f":"BF21-BF19","v":3204175359.6799998},{"$f":"BG21-BG19","v":3197400224.4931669},{"$f":"BH21-BH19","v":3197915634.9287238},3199102547.7565889,3081026890.3650861,3081538175.0394449,3070199717.7799997,3078247674,{"$f":"BN21-BN19","v":3066900464},{"$f":"BO21-BO19","v":2936136012.4159012},2961607622.238255,2945846048,{"$f":"BR21-BR19","v":2940347209.0927291},{"$f":"BS21-BS19","v":2953477083.4240417},{"$f":"BT21-BT19","v":2956138740},2348963925,{"$f":"BV21-BV19","v":2344025174.7131996},2346644854.0674219,2341367089.6529698,2338639723.7790012,2336123037.9330254,2173754596.0574627,2164925292.3366861,2171382306.1180906,2191373965.8405275,2183352890.6531224,2178799182.0381536,2133696935.3862014,2130206714.9349744,2126545366.9275644,2129838645.5157113,2142575596.1659999,2140104327.8976715,2456855415.6623888,2457109587.9536047,2487246235.7111025,2483659479.8221617,2466376488.0823746,2467930379.7674642,2479917108.5820746,2473815496.5567207,2470303902.503922,2468137165.8705201,2467670501.0514679,2497461314.8879166,{"$f":"CY21-CY19","v":2504366491.2022367},2506923727.0072188,2530615148.0390177,{"$f":"DB21-DB19","v":2506394376.5120001},2299511000,{"$f":"DD21-DD19","v":2301318000},{"$f":"DE21-DE19","v":2320533000},2325746000,2329258000,2314591000,2353323000,2428298000,2768462000,2735008000,2766761000,2606758000,{"$f":"DO21-DO19","v":2589492000},2586306000,2592599000,2595329000,2909339000,2910461000,{"$f":"DU21-DU19","v":2907934000},2910183000,2949996000,2923132000,2951729000,2948726000,2946146000,2949973000,2957585051.4399996,2958357232.7300005,2959477995.3933272,2959255000,2955115000,2953237000,2932464000,2905485627.8509502,2901751770.0990601,2895531487.9562101,{"$f":"EM21-EM19","v":2886552436.8849101},2877736192.8631697,{"$f":"EO21-EO19","v":2798819168.4117899},2786522699.76264,2777529617.7704201,2768968799.4937897,2758730502.96668,2752598601.42523,{"$f":"EU21-EU19","v":1517725585.9491501},2749388500.2686601,{"$f":"EW21-EW19","v":1502883025.91855},2728662718.25173,2718388504.8494401,{"$f":"EZ21-EZ19","v":2711105992.3149099},2758884060.01019,2755323531.85004,2754984984.4393301,2748987102.5552397,2741108299.64574,2736120140.22437,2724795770.4266,2713967716.27106,2703717161.6259098,2706210909.4548903,2732937234.56566,2519752394.7610502,{"$f":"FM21-FM19","v":2237080916.6710601},{"$f":"FN21-FN19","v":2237218039.6263599},2461628430.4582601,2457126118.3910599,2452714129.0078101,2446748940.7393999,2389355175.7467098,2382550545.0830102,2382550545.0830102,2373683296.1079998,2378271938.53965,2374782366.3002501,2330057453.1042299,2331894052.5328898,2333179452.47679,{"$f":"GB21-GB19","v":2219184030.4307599},2337539614.7932401,2339399597.3596301,2388980952.1631899,2344225482,2342766667.77,2339498627.3811569,2334957843.5433798,2335850344.4333801,2335850344.4333801,{"$f":"GL21-GL19","v":2223699344.4333801}]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A272,Trans!B272)","v":"LTV "},null,null,null,null,null,{"$f":"H$19/H$21","v":0.26700287238997966},{"$f":"I$19/I$21","v":0.26265939696888485},0.25947925474753986,0.24630928148938525,0.26031778753035228,0.2061432828542957,0.19954311967080415,0.20214399536954322,0.19979952639994142,0.24630928148938525,0.26031778753035228,0.2061432828542957,0.19954311967080415,0.20214399536954322,0.18426720128837021,0.18273321959646435,0.18140119014927325,0.17281130941930975,0.17009354459349782,0.17097928654620906,0.17007125892400352,0.16847765758192113,0.15962200046690769,0.14337916879810822,0.24469468701544178,0.22693301474728458,0.15859221531956047,0.15825580328924357,0.15809362799020035,0.15276836171595223,0.18441659272531577,0.18709848650877497,0.18702669629268653,0.18742505490355466,0.2074270439825352,0.2082742097255727,0.14309358046612014,0.13981453278211384,0.13939336121724774,0.13914105488347694,0.13858883788241536,0.14040908264569252,0.14024149006830755,0.14036919765615155,0.13753342742016883,0.13747726395435086,0.1373164584134299,0.13758875678337426,0.1374863130082917,0.13702559962796612,0.13696314391106143,0.13704777612008703,0.13669034983624923,0.13636993072105832,0.14065641719467464,0.1405138124010355,0.14062908079324574,0.1394680187691581,0.13965565360239859,0.14468662273894969,0.14344370773207957,0.14399999999999999,0.14360132851571916,0.14295880615599124,0.14235194587902913,0.17248364582037934,0.17259965594309937,0.17213286753588042,0.17210480491009864,0.1719257926326509,0.17165219807921878,0.18174944851912958,0.18198147460892977,0.18089389214445767,0.17906690484539697,0.17903006458475382,0.17874251966065918,0.18123935175449082,0.18089508957912745,0.18047955346369032,0.17952576433959416,0.17791291732726155,0.17733842531607236,0.15740406505813323,0.15669839839378794,0.15019851268298878,0.14975292902885695,0.15409059212233001,0.15329153708987983,0.15194222289091158,0.15153018487867442,0.15097685316349693,0.15034433437826022,0.14961608970301943,0.14734218027620985,{"$f":"CY$19/CY$21","v":0.14616062055359158},0.14534258486178978,0.14349476945472237,{"$f":"DB$19/DB$21","v":4.5690015586831542E-2},4.9596798691967099E-2,{"$f":"DD$19/DD$21","v":4.9559785207890908E-2},{"$f":"DE$19/DE$21","v":4.916958713526922E-2},4.906478432347431E-2,4.8994430149865799E-2,4.9289593200664915E-2,4.8517722917710303E-2,4.7090253965588011E-2,4.154460055212774E-2,4.2031405866463423E-2,4.1569080363771022E-2,4.4008305834254455E-2,{"$f":"DO$19/DO$21","v":4.4288744901258247E-2},4.4340883846837716E-2,4.4238016750725043E-2,4.4193539714708602E-2,0.17238735723638601,0.17233235346560077,{"$f":"DU$19/DU$21","v":0.17245628403948396},0.17234597857961317,0.17041638966972966,0.1717136111655784,0.17033337839953522,{"$f":"DZ$19/DZ$21","v":0.17047727447910191},0.17060109578829249,0.17041749192133912,0.17005346897925813,0.17001662864635331,0.16996318608135144,0.16997381673961609,0.17017142102964941,0.17026121047853796,0.17126075042730404,0.23169529028576952,0.23360616239191853,0.23557952818010242,{"$f":"EM$19/EM$21","v":0.23809140232585499},0.2405184918599845,{"$f":"EO$19/EO$21","v":0.24801879015580097},0.25098348447153707,0.25292991770067325,0.25489201611599005,0.25660544502353144,0.25807907409827024,{"$f":"EU$19/EU$21","v":0.38828175002835447},0.26095183687093754,{"$f":"EW$19/EW$21","v":0.39426403360522366},0.26515611821657009,0.26755376503868233,{"$f":"EZ$19/EZ$21","v":0.26942207851265698},0.26761130107850956,0.26933740480291529,0.27089158814986475,0.27297015102529409,0.25122390425940339,0.25230913467480837,0.25390006209478949,0.25538658591482499,0.25617757382166917,0.25596946978212548,0.16068654083565356,8.8206787968411957E-2,{"$f":"FM$19/FM$21","v":9.8346080437735739E-2},{"$f":"FN$19/FN$21","v":9.8290813125236284E-2},9.0139522972543712E-2,9.0332317685756863E-2,9.0391392754247249E-2,9.0680416724649326E-2,9.2614326987498247E-2,9.2847930620421751E-2,{"$f":"FU$19/FU$21","v":9.2956189225950128E-2},9.3144189022524276E-2,9.3148356799732615E-2,9.3155631694938623E-2,9.4821006975444225E-2,0.10096482865010988,0.10097010985323786,{"$f":"GB$19/GB$21","v":0.10555940808550776},0.10070729767286618,0.10060970577405673,9.8708622072122762E-2,0.10023214311074025,9.9856812733895323E-2,9.9548666591809151E-2,9.9606579375111859E-2,9.9253039952237332E-2,{"$f":"GK$19/GK$21","v":9.9253039952237332E-2},{"$f":"GL$19/GL$21","v":0.10373951389295659}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A328,Trans!B328)","v":"*LTV – Loan to Value: corresponde ao valor do endividamento bruto sobre o valor total de ativos deduzido das participações minoritárias."}]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A329,Trans!B329)","v":"Descrição das obrigações:"}]
[null,"1)",{"$f":"IF(Cover!$B$1=1,Trans!A330,Trans!B330)","v":"Aquisição a prazo do imóvel ELDORADO"},null,null,null,null,null,null,null,null,null,null,null,""]
[null,"2)",{"$f":"IF(Cover!$B$1=1,Trans!A331,Trans!B331)","v":"Aquisição a prazo de 60% do imóvel Brazilian Financial Center"}]
[null,"3)",{"$f":"IF(Cover!$B$1=1,Trans!A332,Trans!B332)","v":"Securitização 1: securitização de receitas de locação de imóveis diversos (Volkswagen, Cargil, Flamengo, Cenesp, Transatlântico, Leblon, Montreal e Hicham)"}]
[null,"4)",{"$f":"IF(Cover!$B$1=1,Trans!A333,Trans!B333)","v":"Securitização 2: securitização de receitas de locação do imóvel Brazilian Financial Center"}]
[null,"5)",{"$f":"IF(Cover!$B$1=1,Trans!A334,Trans!B334)","v":"Aquisição a prazo do imóvel BURITY"}]
[null,"6)",{"$f":"IF(Cover!$B$1=1,Trans!A335,Trans!B335)","v":"Securitização 3: securitização de receitas de locação do imóvel Hicham II"}]
[null,"7)",{"$f":"IF(Cover!$B$1=1,Trans!A336,Trans!B336)","v":"Aquisição a prazo dos imóveis Polidoro, Beneditinos e Sia Sul"}]
[null,"8)",{"$f":"IF(Cover!$B$1=1,Trans!A337,Trans!B337)","v":"Aquisição de um andar do CENESP (julho/2013)"}]
[null,"9)",{"$f":"IF(Cover!$B$1=1,Trans!A338,Trans!B338)","v":"Aquisição a prazo de 40% do imóvel Brazilian Financial Center"}]
[]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A2,Trans!B2)","v":"Data base: junho/2026"}]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A339,Trans!B339)","v":"Curva de Amortização"}]
[]
[null,null,null,null,null,null,null,null,null,2026,"2027+","Principal"]
[null,null,null,null,"Securitização Prime - BFC",null,null,null,{"$f":"B15","v":"11)"},0,1,{"$f":"GH15*-1","v":89904444.5166201}]
[null,null,null,null,null,null,null,null,"12)",{"$f":"1-K58","v":0},{"$f":"SUM(J74:J205)","v":0.99999999999999856},{"$f":"GH16*-1","v":66471802.986402899}]
[null,null,null,null,"Securitização Hicham II",null,null,null,"13)",{"$f":"1-K59","v":0},{"$f":"SUM(K74:K205)","v":0.99999999999999922},102265125.11582001]
[null,null,null,null,null,null,null,null,"Total %",{"$f":"J61/L60","v":0},{"$f":"1-J60","v":1},{"$f":"SUM(L57:L59)","v":258641372.61884302}]
[null,null,null,null,null,null,null,null,"Total R$",{"$f":"J57*L57+J58*L58+J59*L59","v":0},{"$f":"L60-J61","v":258641372.61884302}]
[]
[]
[]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A340,Trans!B340)","v":"Fluxo mensal das amortizações"},null,null,null,null,null,null,null,null,null,null,null,null,-71993257.428870007,-90017047.655360103]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,-68236882.465399995,-68151945.63775]
[null,null,null,null,null,null,null,null,"11)","12)","13)","Total",null,null,-103852407.0015,-103710954.17399999]
[null,null,null,null,null,null,{"$f":"YEAR(H68)","v":2025},"2025-07-01",0,0,0,{"$f":"(I68*$L$57+J68*$L$58+K68*$L$59)/$L$60","v":0}]
[null,null,null,null,null,null,2025,"2025-08-01",0,0,0,0]
[null,null,null,null,null,null,2025,"2025-09-01",0,0,0,0]
[null,null,null,null,null,null,2025,"2025-10-01",0,0,0,0]
[null,null,null,null,null,null,2025,"2025-11-01",0,0,0,0]
[null,null,null,null,null,null,2025,"2025-12-01",0,0,0,0]
[null,null,null,null,null,null,2026,"2026-01-01",0,1.0416666666666666E-2,7.575757575757576E-3,5.6725279328601079E-3]
[null,null,null,null,null,null,2026,"2026-02-01",0,1.0416666666666666E-2,7.575757575757576E-3,5.6725279328601079E-3]
[null,null,null,null,null,null,2026,"2026-03-01",0,1.0416666666666666E-2,7.575757575757576E-3,5.6725279328601079E-3]
[null,null,null,null,null,null,2026,"2026-04-01",0,1.0416666666666666E-2,7.575757575757576E-3,5.6725279328601079E-3]
[null,null,null,null,null,null,2026,"2026-05-01",0,1.0416666666666666E-2,7.575757575757576E-3,5.6725279328601079E-3]
[null,null,null,null,null,null,2026,"2026-06-01",0,1.0416666666666666E-2,7.575757575757576E-3,5.6725279328601079E-3]
[null,null,null,null,null,null,2026,"2026-07-01",0,1.0416666666666666E-2,7.575757575757576E-3,5.6725279328601079E-3]
[null,null,null,null,null,null,2026,"2026-08-01",0,1.0416666666666666E-2,7.575757575757576E-3,5.6725279328601079E-3]
[null,null,null,null,null,null,2026,"2026-09-01",0,1.0416666666666666E-2,7.575757575757576E-3,5.6725279328601079E-3]
[null,null,null,null,null,null,2026,"2026-10-01",0,1.0416666666666666E-2,7.575757575757576E-3,5.6725279328601079E-3]
[null,null,null,null,null,null,2026,"2026-11-01",0,1.0416666666666666E-2,7.575757575757576E-3,5.6725279328601079E-3]
[null,null,null,null,null,null,2026,"2026-12-01",0,1.0416666666666666E-2,7.575757575757576E-3,5.6725279328601079E-3]
[null,null,null,null,null,null,2027,"2027-01-01",0,1.0416666666666666E-2,7.575757575757576E-3,5.6725279328601079E-3]
[null,null,null,null,null,null,2027,"2027-02-01",0,1.0416666666666666E-2,7.575757575757576E-3,5.6725279328601079E-3]
[null,null,null,null,null,null,2027,"2027-03-01",0,1.0416666666666666E-2,7.575757575757576E-3,5.6725279328601079E-3]
[null,null,null,null,null,null,2027,"2027-04-01",1,1.0416666666666666E-2,7.575757575757576E-3,0.35327524750669759]
[null,null,null,null,null,null,2027,"2027-05-01",0,1.0416666666666666E-2,7.575757575757576E-3,5.6725279328601079E-3]
[null,null,null,null,null,null,2027,"2027-06-01",0,1.0416666666666666E-2,7.575757575757576E-3,5.6725279328601079E-3]
[null,null,null,null,null,null,2027,"2027-07-01",0,1.0416666666666666E-2,7.575757575757576E-3,5.6725279328601079E-3]
[null,null,null,null,null,null,2027,"2027-08-01",0,1.0416666666666666E-2,7.575757575757576E-3,5.6725279328601079E-3]
[null,null,null,null,null,null,2027,"2027-09-01",0,1.0416666666666666E-2,7.575757575757576E-3,5.6725279328601079E-3]
[null,null,null,null,null,null,2027,"2027-10-01",0,1.0416666666666666E-2,7.575757575757576E-3,5.6725279328601079E-3]
[null,null,null,null,null,null,2027,"2027-11-01",0,1.0416666666666666E-2,7.575757575757576E-3,5.6725279328601079E-3]
[null,null,null,null,null,null,2027,"2027-12-01",0,1.0416666666666666E-2,7.575757575757576E-3,5.6725279328601079E-3]
[null,null,null,null,null,null,2028,"2028-01-01",0,1.0416666666666666E-2,7.575757575757576E-3,5.6725279328601079E-3]
[null,null,null,null,null,null,2028,"2028-02-01",0,1.0416666666666666E-2,7.575757575757576E-3,5.6725279328601079E-3]
[null,null,null,null,null,null,2028,"2028-03-01",0,1.0416666666666666E-2,7.575757575757576E-3,5.6725279328601079E-3]
[null,null,null,null,null,null,2028,"2028-04-01",0,1.0416666666666666E-2,7.575757575757576E-3,5.6725279328601079E-3]
[null,null,null,null,null,null,2028,"2028-05-01",0,1.0416666666666666E-2,7.575757575757576E-3,5.6725279328601079E-3]
[null,null,null,null,null,null,2028,"2028-06-01",0,1.0416666666666666E-2,7.575757575757576E-3,5.6725279328601079E-3]
[null,null,null,null,null,null,2028,"2028-07-01",0,1.0416666666666666E-2,7.575757575757576E-3,5.6725279328601079E-3]
[null,null,null,null,null,null,2028,"2028-08-01",0,1.0416666666666666E-2,7.575757575757576E-3,5.6725279328601079E-3]
[null,null,null,null,null,null,2028,"2028-09-01",0,1.0416666666666666E-2,7.575757575757576E-3,5.6725279328601079E-3]
[null,null,null,null,null,null,2028,"2028-10-01",0,1.0416666666666666E-2,7.575757575757576E-3,5.6725279328601079E-3]
[null,null,null,null,null,null,2028,"2028-11-01",0,1.0416666666666666E-2,7.575757575757576E-3,5.6725279328601079E-3]
[null,null,null,null,null,null,2028,"2028-12-01",0,1.0416666666666666E-2,7.575757575757576E-3,5.6725279328601079E-3]
[null,null,null,null,null,null,2029,"2029-01-01",0,1.0416666666666666E-2,7.575757575757576E-3,5.6725279328601079E-3]
[null,null,null,null,null,null,2029,"2029-02-01",0,1.0416666666666666E-2,7.575757575757576E-3,5.6725279328601079E-3]
[null,null,null,null,null,null,2029,"2029-03-01",0,1.0416666666666666E-2,7.575757575757576E-3,{"$f":"(I112*$L$57+J112*$L$58+K112*$L$59)/$L$60","v":5.6725279328601079E-3}]
[null,null,null,null,null,null,2029,"2029-04-01",0,1.0416666666666666E-2,7.575757575757576E-3,5.6725279328601079E-3]
[null,null,null,null,null,null,{"$f":"YEAR(H114)","v":2029},"2029-05-01",0,1.0416666666666666E-2,7.575757575757576E-3,5.6725279328601079E-3]
[null,null,null,null,null,null,2029,"2029-06-01",0,1.0416666666666666E-2,7.575757575757576E-3,5.6725279328601079E-3]
[null,null,null,null,null,null,2029,"2029-07-01",0,1.0416666666666666E-2,7.575757575757576E-3,5.6725279328601079E-3]
[null,null,null,null,null,null,2029,"2029-08-01",0,1.0416666666666666E-2,7.575757575757576E-3,5.6725279328601079E-3]
[null,null,null,null,null,null,2029,"2029-09-01",0,1.0416666666666666E-2,7.575757575757576E-3,5.6725279328601079E-3]
[null,null,null,null,null,null,2029,"2029-10-01",0,1.0416666666666666E-2,7.575757575757576E-3,5.6725279328601079E-3]
[null,null,null,null,null,null,2029,"2029-11-01",0,1.0416666666666666E-2,7.575757575757576E-3,5.6725279328601079E-3]
[null,null,null,null,null,null,2029,"2029-12-01",0,1.0416666666666666E-2,7.575757575757576E-3,5.6725279328601079E-3]
[null,null,null,null,null,null,2030,"2030-01-01",0,1.0416666666666666E-2,7.575757575757576E-3,5.6725279328601079E-3]
[null,null,null,null,null,null,2030,"2030-02-01",0,1.0416666666666666E-2,7.575757575757576E-3,5.6725279328601079E-3]
[null,null,null,null,null,null,2030,"2030-03-01",0,1.0416666666666666E-2,7.575757575757576E-3,5.6725279328601079E-3]
[null,null,null,null,null,null,2030,"2030-04-01",0,1.0416666666666666E-2,7.575757575757576E-3,5.6725279328601079E-3]
[null,null,null,null,null,null,2030,"2030-05-01",0,1.0416666666666666E-2,7.575757575757576E-3,5.6725279328601079E-3]
[null,null,null,null,null,null,2030,"2030-06-01",0,1.0416666666666666E-2,7.575757575757576E-3,5.6725279328601079E-3]
[null,null,null,null,null,null,2030,"2030-07-01",0,1.0416666666666666E-2,7.575757575757576E-3,5.6725279328601079E-3]
[null,null,null,null,null,null,2030,"2030-08-01",0,1.0416666666666666E-2,7.575757575757576E-3,5.6725279328601079E-3]
[null,null,null,null,null,null,2030,"2030-09-01",0,1.0416666666666666E-2,7.575757575757576E-3,5.6725279328601079E-3]
[null,null,null,null,null,null,2030,"2030-10-01",0,1.0416666666666666E-2,7.575757575757576E-3,5.6725279328601079E-3]
[null,null,null,null,null,null,2030,"2030-11-01",0,1.0416666666666666E-2,7.575757575757576E-3,5.6725279328601079E-3]
[null,null,null,null,null,null,2030,"2030-12-01",0,1.0416666666666666E-2,7.575757575757576E-3,5.6725279328601079E-3]
[null,null,null,null,null,null,2031,"2031-01-01",0,1.0416666666666666E-2,7.575757575757576E-3,5.6725279328601079E-3]
[null,null,null,null,null,null,2031,"2031-02-01",0,1.0416666666666666E-2,7.575757575757576E-3,5.6725279328601079E-3]
[null,null,null,null,null,null,2031,"2031-03-01",0,1.0416666666666666E-2,7.575757575757576E-3,5.6725279328601079E-3]
[null,null,null,null,null,null,2031,"2031-04-01",0,1.0416666666666666E-2,7.575757575757576E-3,5.6725279328601079E-3]
[null,null,null,null,null,null,2031,"2031-05-01",0,1.0416666666666666E-2,7.575757575757576E-3,5.6725279328601079E-3]
[null,null,null,null,null,null,2031,"2031-06-01",0,1.0416666666666666E-2,7.575757575757576E-3,5.6725279328601079E-3]
[null,null,null,null,null,null,2031,"2031-07-01",0,1.0416666666666666E-2,7.575757575757576E-3,5.6725279328601079E-3]
[null,null,null,null,null,null,2031,"2031-08-01",0,1.0416666666666666E-2,7.575757575757576E-3,5.6725279328601079E-3]
[null,null,null,null,null,null,2031,"2031-09-01",0,1.0416666666666666E-2,7.575757575757576E-3,5.6725279328601079E-3]
[null,null,null,null,null,null,2031,"2031-10-01",0,1.0416666666666666E-2,7.575757575757576E-3,5.6725279328601079E-3]
[null,null,null,null,null,null,2031,"2031-11-01",0,1.0416666666666666E-2,7.575757575757576E-3,5.6725279328601079E-3]
[null,null,null,null,null,null,2031,"2031-12-01",0,1.0416666666666666E-2,7.575757575757576E-3,5.6725279328601079E-3]
[null,null,null,null,null,null,{"$f":"YEAR(H146)","v":2032},"2032-01-01",0,1.0416666666666666E-2,7.575757575757576E-3,5.6725279328601079E-3]
[null,null,null,null,null,null,2032,"2032-02-01",0,1.0416666666666666E-2,7.575757575757576E-3,5.6725279328601079E-3]
[null,null,null,null,null,null,2032,"2032-03-01",0,1.0416666666666666E-2,7.575757575757576E-3,5.6725279328601079E-3]
[null,null,null,null,null,null,2032,"2032-04-01",0,1.0416666666666666E-2,7.575757575757576E-3,5.6725279328601079E-3]
[null,null,null,null,null,null,2032,"2032-05-01",0,1.0416666666666666E-2,7.575757575757576E-3,5.6725279328601079E-3]
[null,null,null,null,null,null,2032,"2032-06-01",0,1.0416666666666666E-2,7.575757575757576E-3,5.6725279328601079E-3]
[null,null,null,null,null,null,2032,"2032-07-01",0,1.0416666666666666E-2,7.575757575757576E-3,5.6725279328601079E-3]
[null,null,null,null,null,null,2032,"2032-08-01",0,1.0416666666666666E-2,7.575757575757576E-3,5.6725279328601079E-3]
[null,null,null,null,null,null,2032,"2032-09-01",0,1.0416666666666666E-2,7.575757575757576E-3,5.6725279328601079E-3]
[null,null,null,null,null,null,2032,"2032-10-01",0,1.0416666666666666E-2,7.575757575757576E-3,5.6725279328601079E-3]
[null,null,null,null,null,null,2032,"2032-11-01",0,1.0416666666666666E-2,7.575757575757576E-3,5.6725279328601079E-3]
[null,null,null,null,null,null,2032,"2032-12-01",0,1.0416666666666666E-2,7.575757575757576E-3,5.6725279328601079E-3]
[null,null,null,null,null,null,{"$f":"YEAR(H158)","v":2033},"2033-01-01",0,1.0416666666666666E-2,7.575757575757576E-3,5.6725279328601079E-3]
[null,null,null,null,null,null,2033,"2033-02-01",0,1.0416666666666666E-2,7.575757575757576E-3,5.6725279328601079E-3]
[null,null,null,null,null,null,2033,"2033-03-01",0,1.0416666666666666E-2,7.575757575757576E-3,5.6725279328601079E-3]
[null,null,null,null,null,null,2033,"2033-04-01",0,1.0416666666666666E-2,7.575757575757576E-3,5.6725279328601079E-3]
[null,null,null,null,null,null,2033,"2033-05-01",0,1.0416666666666666E-2,7.575757575757576E-3,5.6725279328601079E-3]
[null,null,null,null,null,null,2033,"2033-06-01",0,1.0416666666666666E-2,7.575757575757576E-3,5.6725279328601079E-3]
[null,null,null,null,null,null,2033,"2033-07-01",0,1.0416666666666666E-2,7.575757575757576E-3,5.6725279328601079E-3]
[null,null,null,null,null,null,2033,"2033-08-01",0,1.0416666666666666E-2,7.575757575757576E-3,5.6725279328601079E-3]
[null,null,null,null,null,null,2033,"2033-09-01",0,1.0416666666666666E-2,7.575757575757576E-3,5.6725279328601079E-3]
[null,null,null,null,null,null,2033,"2033-10-01",0,1.0416666666666666E-2,7.575757575757576E-3,5.6725279328601079E-3]
[null,null,null,null,null,null,2033,"2033-11-01",0,1.0416666666666666E-2,7.575757575757576E-3,5.6725279328601079E-3]
[null,null,null,null,null,null,2033,"2033-12-01",0,1.0416666666666666E-2,7.575757575757576E-3,5.6725279328601079E-3]
[null,null,null,null,null,null,{"$f":"YEAR(H170)","v":2034},"2034-01-01",0,0,7.575757575757576E-3,2.9954055242108909E-3]
[null,null,null,null,null,null,2034,"2034-02-01",0,0,7.575757575757576E-3,2.9954055242108909E-3]
[null,null,null,null,null,null,2034,"2034-03-01",0,0,7.575757575757576E-3,2.9954055242108909E-3]
[null,null,null,null,null,null,2034,"2034-04-01",0,0,7.575757575757576E-3,2.9954055242108909E-3]
[null,null,null,null,null,null,2034,"2034-05-01",0,0,7.575757575757576E-3,2.9954055242108909E-3]
[null,null,null,null,null,null,2034,"2034-06-01",0,0,7.575757575757576E-3,2.9954055242108909E-3]
[null,null,null,null,null,null,2034,"2034-07-01",0,0,7.575757575757576E-3,{"$f":"(I176*$L$57+J176*$L$58+K176*$L$59)/$L$60","v":2.9954055242108909E-3}]
[null,null,null,null,null,null,2034,"2034-08-01",0,0,7.575757575757576E-3,2.9954055242108909E-3]
[null,null,null,null,null,null,2034,"2034-09-01",0,0,7.575757575757576E-3,2.9954055242108909E-3]
[null,null,null,null,null,null,2034,"2034-10-01",0,0,7.575757575757576E-3,2.9954055242108909E-3]
[null,null,null,null,null,null,2034,"2034-11-01",0,0,7.575757575757576E-3,2.9954055242108909E-3]
[null,null,null,null,null,null,2034,"2034-12-01",0,0,7.575757575757576E-3,2.9954055242108909E-3]
[null,null,null,null,null,null,{"$f":"YEAR(H182)","v":2035},"2035-01-01",0,0,7.575757575757576E-3,2.9954055242108909E-3]
[null,null,null,null,null,null,2035,"2035-02-01",0,0,7.575757575757576E-3,2.9954055242108909E-3]
[null,null,null,null,null,null,2035,"2035-03-01",0,0,7.575757575757576E-3,2.9954055242108909E-3]
[null,null,null,null,null,null,2035,"2035-04-01",0,0,7.575757575757576E-3,2.9954055242108909E-3]
[null,null,null,null,null,null,2035,"2035-05-01",0,0,7.575757575757576E-3,2.9954055242108909E-3]
[null,null,null,null,null,null,2035,"2035-06-01",0,0,7.575757575757576E-3,2.9954055242108909E-3]
[null,null,null,null,null,null,2035,"2035-07-01",0,0,7.575757575757576E-3,2.9954055242108909E-3]
[null,null,null,null,null,null,2035,"2035-08-01",0,0,7.575757575757576E-3,2.9954055242108909E-3]
[null,null,null,null,null,null,2035,"2035-09-01",0,0,7.575757575757576E-3,2.9954055242108909E-3]
[null,null,null,null,null,null,2035,"2035-10-01",0,0,7.575757575757576E-3,2.9954055242108909E-3]
[null,null,null,null,null,null,2035,"2035-11-01",0,0,7.575757575757576E-3,2.9954055242108909E-3]
[null,null,null,null,null,null,2035,"2035-12-01",0,0,7.575757575757576E-3,2.9954055242108909E-3]
[null,null,null,null,null,null,{"$f":"YEAR(H194)","v":2036},"2036-01-01",0,0,7.575757575757576E-3,2.9954055242108909E-3]
[null,null,null,null,null,null,2036,"2036-02-01",0,0,7.575757575757576E-3,2.9954055242108909E-3]
[null,null,null,null,null,null,2036,"2036-03-01",0,0,7.575757575757576E-3,2.9954055242108909E-3]
[null,null,null,null,null,null,2036,"2036-04-01",0,0,7.575757575757576E-3,2.9954055242108909E-3]
[null,null,null,null,null,null,2036,"2036-05-01",0,0,7.575757575757576E-3,2.9954055242108909E-3]
[null,null,null,null,null,null,2036,"2036-06-01",0,0,7.575757575757576E-3,2.9954055242108909E-3]
[null,null,null,null,null,null,2036,"2036-07-01",0,0,7.575757575757576E-3,2.9954055242108909E-3]
[null,null,null,null,null,null,2036,"2036-08-01",0,0,7.575757575757576E-3,2.9954055242108909E-3]
[null,null,null,null,null,null,2036,"2036-09-01",0,0,7.575757575757576E-3,2.9954055242108909E-3]
[null,null,null,null,null,null,2036,"2036-10-01",0,0,7.575757575757576E-3,2.9954055242108909E-3]
[null,null,null,null,null,null,2036,"2036-11-01",0,0,7.575757575757576E-3,2.9954055242108909E-3]
[null,null,null,null,null,null,2036,"2036-12-01",0,0,7.575757575757576E-3,2.9954055242108909E-3]
[]
[]
[]
[null,null,null,null,null,null,null,2025,{"$f":"SUM(I68:I73)","v":0},{"$f":"SUM(J68:J73)","v":0},{"$f":"SUM(K68:K73)","v":0},{"$f":"SUM(L68:L73)","v":0}]
[null,null,null,null,null,null,null,2026,{"$f":"SUM(I74:I85)","v":0},{"$f":"SUM(J74:J85)","v":0.125},{"$f":"SUM(K74:K85)","v":9.0909090909090884E-2},{"$f":"SUM(L74:L85)","v":6.8070335194321277E-2}]
[null,null,null,null,null,null,null,2027,{"$f":"SUM(I86:I97)","v":1},{"$f":"SUM(J86:J97)","v":0.125},{"$f":"SUM(K86:K97)","v":9.0909090909090884E-2},{"$f":"SUM(L86:L97)","v":0.41567305476815875}]
[null,null,null,null,null,null,null,2028,{"$f":"SUM(I98:I109)","v":0},{"$f":"SUM(J98:J109)","v":0.125},{"$f":"SUM(K98:K109)","v":9.0909090909090884E-2},{"$f":"SUM(L98:L109)","v":6.8070335194321277E-2}]
[null,null,null,null,null,null,null,2029,{"$f":"SUM(I110:I121)","v":0},{"$f":"SUM(J110:J121)","v":0.125},{"$f":"SUM(K110:K121)","v":9.0909090909090884E-2},{"$f":"SUM(L110:L121)","v":6.8070335194321277E-2}]
[null,null,null,null,null,null,null,2030,{"$f":"SUM(I122:I133)","v":0},{"$f":"SUM(J122:J133)","v":0.125},{"$f":"SUM(K122:K133)","v":9.0909090909090884E-2},{"$f":"SUM(L122:L133)","v":6.8070335194321277E-2}]
[null,null,null,null,null,null,null,2031,{"$f":"SUM(I134:I145)","v":0},{"$f":"SUM(J134:J145)","v":0.125},{"$f":"SUM(K134:K145)","v":9.0909090909090884E-2},{"$f":"SUM(L134:L145)","v":6.8070335194321277E-2}]
[null,null,null,null,null,null,null,2032,{"$f":"SUM(I146:I157)","v":0},{"$f":"SUM(J146:J157)","v":0.125},{"$f":"SUM(K146:K157)","v":9.0909090909090884E-2},{"$f":"SUM(L146:L157)","v":6.8070335194321277E-2}]
[null,null,null,null,null,null,null,2033,{"$f":"SUM(I158:I169)","v":0},{"$f":"SUM(J158:J169)","v":0.125},{"$f":"SUM(K158:K169)","v":9.0909090909090884E-2},{"$f":"SUM(L158:L169)","v":6.8070335194321277E-2}]
[null,null,null,null,null,null,null,2034,{"$f":"SUM(I170:I181)","v":0},{"$f":"SUM(J170:J181)","v":0},{"$f":"SUM(K170:K181)","v":9.0909090909090884E-2},{"$f":"SUM(L170:L181)","v":3.5944866290530682E-2}]
[null,null,null,null,null,null,null,2035,{"$f":"SUM(I182:I193)","v":0},{"$f":"SUM(J182:J193)","v":0},{"$f":"SUM(K182:K193)","v":9.0909090909090884E-2},{"$f":"SUM(L182:L193)","v":3.5944866290530682E-2}]
[null,null,null,null,null,null,null,2036,{"$f":"SUM(I194:I205)","v":0},{"$f":"SUM(J194:J205)","v":0},{"$f":"SUM(K194:K205)","v":9.0909090909090884E-2},{"$f":"SUM(L194:L205)","v":3.5944866290530682E-2}]
[null,null,null,null,null,null,null,"Total Geral",1,1,0.99999999999999989,1]

{"sheet":"DRE - I.S.","index":6,"n_rows":196,"n_cols":178,"rows_kept":196,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"'Divida - Debt'!B1","v":"Fundo Imobiliário BTG Pactual Corporate Office Fund – BRCR11"}]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A352,Trans!B352)","v":"Informações gerenciais - não auditadas"}]
[null,"(R$ '000)"]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A351,Trans!B351)","v":"Demonstrativo de Resultado Consolidado do Fundo 2011*"}]
[null,null,null,{"$f":"IF(Cover!$B$1=1,Trans!D355,Trans!D356)","v":"dez-10"},{"$f":"IF(Cover!$B$1=1,Trans!E355,Trans!E356)","v":"jan-11"},{"$f":"IF(Cover!$B$1=1,Trans!F355,Trans!F356)","v":"fev-11"},{"$f":"IF(Cover!$B$1=1,Trans!G355,Trans!G356)","v":"mar-11"},{"$f":"IF(Cover!$B$1=1,Trans!H355,Trans!H356)","v":"abr-11"},{"$f":"IF(Cover!$B$1=1,Trans!I355,Trans!I356)","v":"mai-11"},{"$f":"IF(Cover!$B$1=1,Trans!J355,Trans!J356)","v":"jun-11"},{"$f":"IF(Cover!$B$1=1,Trans!K355,Trans!K356)","v":"jul-11"},{"$f":"IF(Cover!$B$1=1,Trans!L355,Trans!L356)","v":"ago-11"},{"$f":"IF(Cover!$B$1=1,Trans!M355,Trans!M356)","v":"set-11"},{"$f":"IF(Cover!$B$1=1,Trans!N355,Trans!N356)","v":"out-11"},{"$f":"IF(Cover!$B$1=1,Trans!O355,Trans!O356)","v":"nov-11"},{"$f":"IF(Cover!$B$1=1,Trans!P355,Trans!P356)","v":"dez-11"},"jul-11","ago-11","set-11","out-11","nov-11",null,"jul-11","ago-11","set-11","out-11","nov-11"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K6-Q6","v":0},{"$f":"L6-R6","v":0},{"$f":"M6-S6","v":0},{"$f":"N6-T6","v":0},{"$f":"O6-U6","v":0}]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A353,Trans!B353)","v":"Receitas de locação de imóveis"},null,{"$f":"SUBTOTAL(9,D8:D9)","v":11158.884340000001},11246.113669999999,12310.38999,12014.08827,12604.547259999999,13641.1325,14483.162968981242,11837.51168,14669.349431333671,14330.537321838023,15516.122408899049,14600.406402527322,14425.344665282344,11837.51168,14669.349431333671,14330.537321838023,15516.122408899049,14600.406402527322,null,{"$f":"K7-Q7","v":0},0,0,0,0]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A354,Trans!B354)","v":"Receitas de locação de imóveis - Securitizadas"},null,5751.67713,5812.9383600000001,5553.07737,6007.7917500000003,6524.2237999999998,7542.8806199999999,7545.50846,5389.3394399999997,9041.2965399999994,8750.9659699999993,9919.7146400000001,8988.1692899999998,8811.8900199999989,5389.3394399999997,9041.2965399999994,8750.9659699999993,9919.7146400000001,8988.1692899999998,null,0,0,0,0,0]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A355,Trans!B355)","v":"Receitas de locação de imóveis - Securitizadas"},null,5407.2072099999996,5433.1753099999996,6757.3126199999997,6006.2965199999999,6080.3234599999996,6098.2518799999998,6937.6545089812416,6448.1722399999999,5628.0528913336711,5579.5713518380226,5596.4077688990492,5612.2371125273221,5613.4546452823442,6448.1722399999999,5628.0528913336711,5579.5713518380226,5596.4077688990492,5612.2371125273221,null,0,0,0,0,0]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A358,Trans!B358)","v":"Receita de Venda Imovéis"},null,0,0,0,0,0,0,0,33315.162219999998,0,0,0,0,0,33315.162219999998,0,0,0,0,null,0,0,0,0,0]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A356,Trans!B356)","v":"Receitas Financeiras"},null,{"$f":"SUBTOTAL(9,D8:D9)","v":11158.884340000001},{"$f":"SUBTOTAL(9,E12:E13)","v":622.87149999999997},659.60789,589.36092000000008,520.63193999999999,619.31454000000008,69.57478999999995,699.33449000000007,649.03852000000006,931.60495000000003,675.65626999999995,669.37347999999997,749.45757000000003,699.33449000000007,649.03852000000006,931.60495000000003,675.65626999999995,669.37347999999997,null,0,0,0,0,0]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A357,Trans!B357)","v":"Receitas de lnvestimento em outros ativos (CDB + Outras)"},null,698.78920000000005,335.68147999999997,374.51595000000003,286.78965000000005,268.07747999999998,342.38440000000003,-165.83278000000001,354.74245000000002,473.11371000000003,327.16534000000001,153.50663,178.20493999999999,131.73264,354.74245000000002,473.11371000000003,327.16534000000001,153.50663,178.20493999999999,null,0,0,0,0,0]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A360,Trans!B360)","v":"Outras Receitas (CRI, LCI, FII)"},null,361.22131999999999,287.19002,285.09194000000002,302.57127000000003,252.55446000000001,276.93013999999999,235.40756999999996,344.59204000000005,175.92481000000001,604.43961000000002,522.14963999999998,491.16854000000001,617.72493000000009,344.59204000000005,175.92481000000001,604.43961000000002,522.14963999999998,491.16854000000001,null,0,0,0,0,0]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A362,Trans!B362)","v":"Total Receitas"},null,{"$f":"(SUBTOTAL(9,D8:D13))","v":12218.89486},11868.985169999998,12969.997880000001,12603.449190000001,13125.179199999999,14260.447040000001,14552.73775898124,45852.008389999995,15318.387951333671,15262.142271838022,16191.778678899049,15269.779882527322,{"$f":"(SUBTOTAL(9,P8:P13))","v":15174.802235282345},45852.008389999995,15318.387951333671,15262.142271838022,16191.778678899049,15269.779882527322,null,0,0,0,0,0]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A363,Trans!B363)","v":"Despesas do Fundo"},null,{"$f":"SUBTOTAL(9,D16:D20)","v":-3661.3650900000002},-1925.3907000000002,-1973.1098199999997,-2355.5712800000001,-2295.1480699999997,-2194.3677900000002,-2570.2331100000001,-7514.1962699999985,-2315.3854499999998,-2172.3316199999999,-2263.3529699999999,-1917.2399899999998,-2375.0706700000001,-7514.1962699999985,-2315.3854499999998,-2172.3316199999999,-2263.3529699999999,-1917.2399899999998,null,0,0,0,0,0]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A364,Trans!B364)","v":"Taxa de Administração do Fundo"},null,-269.36280000000005,-281.94403999999997,-283.46459999999996,-272.73824000000002,-275.36940999999996,-275.11840999999998,-253.08510000000001,-303.96204999999998,-246.56303,-287.31248999999997,-269.42408,-277.68036000000001,-273.27191000000005,-303.96204999999998,-246.56303,-287.31248999999997,-269.42408,-277.68036000000001,null,0,0,0,0,0]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A365,Trans!B365)","v":"Taxa de Administração dos Imóveis"},null,-235.33408000000003,-112.78079000000001,-121.62387,-103.57069,-109.30236000000001,-109.30236000000001,-109.30236000000001,-110.85153,-105.90586,-134.31125,-152.99543000000003,-124.30500000000001,-171.68214,-110.85153,-105.90586,-134.31125,-152.99543000000003,-124.30500000000001,null,0,0,0,0,0]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A366,Trans!B366)","v":"Taxa de Gestão do Fundo"},null,-1375,-1374.52009,-1303.2369799999999,-1369.87967,-1246.5445500000001,-1440.3893700000001,-1379.0045299999999,-1416.62834,-1699.27809,-1576.26143,-1484.42788,-1475.8424499999999,-1683.4330600000001,-1416.62834,-1699.27809,-1576.26143,-1484.42788,-1475.8424499999999,null,0,0,0,0,0]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A367,Trans!B367)","v":"Despesa Comissão (locação/vendas)"},null,0,0,0,-476.46174999999999,-582.52962000000002,-204.81023999999999,0,-1052.0497800000001,-77.752630000000011,-124.56897000000001,-352.0643,0,-65.371440000000007,-1052.0497800000001,-77.752630000000011,-124.56897000000001,-352.0643,0,null,0,0,0,0,0]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A368,Trans!B368)","v":"Outras Despesas do Fundo"},null,-1781.66821,-156.14578,-264.78436999999997,-132.92093,-81.402129999999985,-164.74740999999997,-828.84112000000016,-4630.704569999999,-185.88584000000009,-49.877479999999998,-4.4412800000002317,-39.412180000000092,-181.31211999999991,-4630.704569999999,-185.88584000000009,-49.877479999999998,-4.4412800000002317,-39.412180000000092,null,0,0,0,0,0]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A370,Trans!B370)","v":"Despesas Financeiras - Juros e Correção Monetária"},null,{"$f":"SUBTOTAL(9,D22:D23)","v":-3403.8901700000001},-3319.8459800000001,-3375.3267299999998,-3454.6467499999999,-3203.74746,-4065.6139800000001,-3552.3580289812426,-4444.0667200000007,-3876.1513513336718,-3729.8267118380227,-3767.9696688990507,-3660.9020425273225,-3615.6768252823445,-4444.0667200000007,-3876.1513513336718,-3729.8267118380227,-3767.9696688990507,-3660.9020425273225,null,0,0,0,0,0]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A371,Trans!B371)","v":"Desp.Juros/CM - dívidas de aquisição a prazo de imóveis"},null,-2187.3104600000001,-2077.29817,-1915.1348700000001,-2177.7180400000002,-1899.93821,-2564.9071400000003,-2282.3419900000004,-2318.4216100000003,-2568.3121799999999,-2447.3299700000002,-2489.2053900000001,-2355.66104,-2317.5769100000002,-2318.4216100000003,-2568.3121799999999,-2447.3299700000002,-2489.2053900000001,-2355.66104,null,0,0,0,0,0]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A372,Trans!B372)","v":"Desp.Juros/CM - dívida de securitização de receitas de locação de imóveis"},null,-1216.57971,-1242.54781,-1460.1918599999999,-1276.9287099999999,-1303.80925,-1500.7068400000001,-1270.0160389812422,-2125.6451100000004,-1307.8391713336719,-1282.4967418380222,-1278.7642788990504,-1305.2410025273225,-1298.0999152823442,-2125.6451100000004,-1307.8391713336719,-1282.4967418380222,-1278.7642788990504,-1305.2410025273225,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A424,Trans!B424)","v":"Lucro líquido do período"},null,{"$f":"D14+D15+D21","v":5153.6396000000004},6623.7484899999981,7621.5613300000014,6793.2311600000012,7626.2836699999989,8000.4652700000006,8430.1466199999995,33893.745399999993,9126.8511499999986,9359.9839400000001,10160.456039999997,9691.6378499999992,9184.0547400000014,33893.745399999993,9126.8511499999986,9359.9839400000001,10160.456039999997,9691.6378499999992,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A425,Trans!B425)","v":"Participação dos Minoritários"},null,0,0,0,0,0,0,0,-81.571384101369304,-343.11120610297002,-344.90871047541702,-366.57158598434302,-354.40852680135299,-355.79668653455701,-81.571384101369304,-343.11120610297002,-344.90871047541702,-366.57158598434302,-354.40852680135299,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A426,Trans!B426)","v":"Lucro líquido do período"},null,{"$f":"D25+D27","v":5153.6396000000004},6623.7484899999981,7621.5613300000014,6793.2311600000012,7626.2836699999989,8000.4652700000006,8430.1466199999995,33812.174015898621,8783.7399438970278,9015.0752295245838,9793.8844540156551,9337.2293231986459,8828.2580534654444,33812.174015898621,8783.7399438970278,9015.0752295245838,9793.8844540156551,9337.2293231986459,null,0,0,0,0,0]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A427,Trans!B427)","v":"Quantidade de cotas"},null,11000000,11000000,11000000,11000000,11000000,11000000,11000000,11000000,11000000,11000000,11000000,11000000,11000000,11000000,11000000,11000000,11000000,11000000,null,0,0,0,0,0]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A428,Trans!B428)","v":"Resultado  por cota"},null,{"$f":"D29/D30*10^3","v":0.46851269090909092},0.6021589536363634,0.69286921181818195,0.61756646909090918,0.69329851545454535,0.7273150245454546,0.76637696545454548,3.0738340014453294,0.79852181308154802,0.81955229359314408,0.8903531321832413,0.84883902938169509,{"$f":"P29/P30*10^3","v":0.80256891395140406},3.0738340014453294,0.79852181308154802,0.81955229359314408,0.8903531321832413,0.84883902938169509,null,0,0,0,0,0]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A376,Trans!B376)","v":"% ao mês"},null,{"$f":"(D31)/100","v":4.6851269090909088E-3},6.021589536363634E-3,6.9286921181818195E-3,6.1756646909090921E-3,6.9329851545454537E-3,7.2731502454545464E-3,7.6637696545454551E-3,3.0738340014453292E-2,7.9852181308154805E-3,8.1955229359314402E-3,8.9035313218324124E-3,8.4883902938169501E-3,8.02568913951404E-3,3.0738340014453292E-2,7.9852181308154805E-3,8.1955229359314402E-3,8.9035313218324124E-3,8.4883902938169501E-3,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A377,Trans!B377)","v":"* Histórico ajustado conforme as Demonstrações Financeiras Auditadas"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A379,Trans!B379)","v":"** Lucro líquido do exercício antes de despesas com depreciação"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A380,Trans!B380)","v":"Demonstrativo de Resultado Consolidado Mensal do Fundo*"}]
[null,"(R$ '000)",null,null,{"$f":"IF(Cover!$B$1=1,Trans!Q355,Trans!Q356)","v":"jan-12"},{"$f":"IF(Cover!$B$1=1,Trans!R355,Trans!R356)","v":"fev-12"},{"$f":"IF(Cover!$B$1=1,Trans!S355,Trans!S356)","v":"mar-12"},{"$f":"IF(Cover!$B$1=1,Trans!T355,Trans!T356)","v":"abr-12"},{"$f":"IF(Cover!$B$1=1,Trans!U355,Trans!U356)","v":"mai-12"},{"$f":"IF(Cover!$B$1=1,Trans!V355,Trans!V356)","v":"jun-12"},{"$f":"IF(Cover!$B$1=1,Trans!W355,Trans!W356)","v":"jul-12"},{"$f":"IF(Cover!$B$1=1,Trans!X355,Trans!X356)","v":"ago-12"},{"$f":"IF(Cover!$B$1=1,Trans!Y355,Trans!Y356)","v":"set-12"},{"$f":"IF(Cover!$B$1=1,Trans!Z355,Trans!Z356)","v":"out-12"},{"$f":"IF(Cover!$B$1=1,Trans!AA355,Trans!AA356)","v":"nov-12"},{"$f":"IF(Cover!$B$1=1,Trans!AB355,Trans!AB356)","v":"dez-12"},"jul-12","ago-12","set-12","out-12","nov-12",{"$f":"IF(Cover!$B$1=1,Trans!AH355,Trans!AH356)","v":"jun-13"},{"$f":"IF(Cover!$B$1=1,Trans!AI355,Trans!AI356)","v":"jul-13"},{"$f":"IF(Cover!$B$1=1,Trans!AJ355,Trans!AJ356)","v":"ago-13"},{"$f":"IF(Cover!$B$1=1,Trans!AK355,Trans!AK356)","v":"set-13"},{"$f":"IF(Cover!$B$1=1,Trans!AL355,Trans!AL356)","v":"out-13"},{"$f":"IF(Cover!$B$1=1,Trans!AM355,Trans!AM356)","v":"nov-13"},{"$f":"IF(Cover!$B$1=1,Trans!AN355,Trans!AN356)","v":"dez-13"},{"$f":"IF(Cover!$B$1=1,Trans!AO355,Trans!AO356)","v":"jan-14"},{"$f":"IF(Cover!$B$1=1,Trans!AP355,Trans!AP356)","v":"fev-14"},{"$f":"IF(Cover!$B$1=1,Trans!AQ355,Trans!AQ356)","v":"mar-14"},"abr-14","mai-14",{"$f":"IF(Cover!$B$1=1,Trans!AT355,Trans!AT356)","v":"jun-14"},"jul-14",{"$f":"IF(Cover!$B$1=1,Trans!AV355,Trans!AV356)","v":"ago-14"},{"$f":"IF(Cover!$B$1=1,Trans!AW355,Trans!AW356)","v":"set-14"},{"$f":"IF(Cover!$B$1=1,Trans!AX355,Trans!AX356)","v":"out-14"},{"$f":"IF(Cover!$B$1=1,Trans!AY355,Trans!AY356)","v":"nov-14"},{"$f":"IF(Cover!$B$1=1,Trans!AZ355,Trans!AZ356)","v":"dez-14"},{"$f":"IF(Cover!$B$1=1,Trans!BA355,Trans!BA356)","v":"jan-15"},{"$f":"IF(Cover!$B$1=1,Trans!BB355,Trans!BB356)","v":"fev-15"},{"$f":"IF(Cover!$B$1=1,Trans!BC355,Trans!BC356)","v":"mar-15"},{"$f":"IF(Cover!$B$1=1,Trans!BD355,Trans!BD356)","v":"abr-15"},{"$f":"IF(Cover!$B$1=1,Trans!BE355,Trans!BE356)","v":"mai-15"},"jun-15",{"$f":"IF(Cover!$B$1=1,Trans!BG355,Trans!BG356)","v":"jul-15"},"ago-15","set-15","out-15","nov-15","dez-15","jan-16","fev-16","mar-16","abr-16","mai-16","jun-16","jul-16","ago-16","set-16","out-16","nov-16","dez-16","jan-17","fev-17","mar-17","abr-17","mai-17","jun-17","jul-17","ago-17","set-17","out-17","nov-17","dez-17","jan-18","fev-18","mar-18","abr-18","mai-18","jun-18",{"$f":"IF(Cover!$B$1=1,Trans!CQ355,Trans!CQ356)","v":"jul-18"},"ago-18","set-18","out-18","nov-18","dez-18","jan-19","fev-19","mar-19","abr-19","mai-19","jun-19","jul-19","ago-19","set-19","out-19","nov-19","dez-19","jan-20","fev-20","mar-20","abr-20","mai-20","jun-20","jul-20","ago-20","set-20","out-20","nov-20","dez-20","jan-21","fev-21",{"$f":"IF(Cover!$B$1=1,Trans!DW355,Trans!DW356)","v":"mar-21"},"abr-21","mai-21","jun-21","jul-21","ago-21",{"$f":"IF(Cover!$B$1=1,Trans!EC355,Trans!EC356)","v":"set-21"},"out-21","nov-21","dez-21","jan-22","fev-22","mar-22","abr-22","mai-22","jun-22","jul-22","ago-22","set-22","out-22","nov-22","dez-22","jan-23","fev-23","mar-23","abr-23","mai-23","jun-23","jul-23","ago-23","set-23","out-23","nov-23","dez-23","jan-24","fev-24","mar-24","abr-24","mai-24","jun-24","jul-24","ago-24","set-24","out-24","nov-24","dez-24","jan-25","fev-25","mar-25","abr-25","mai-25","jun-25","jul-25","ago-25","set-25","out-25","nov-25","dez-25","jan-26",{"$f":"IF(Cover!$B$1=1,Trans!GD355,Trans!GD356)","v":"fev-26"},"mar-26","abr-26","mai-26",{"$f":"IF(Cover!$B$1=1,Trans!GH355,Trans!GH356)","v":"jun-26"}]
[]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A389,Trans!B389)","v":"Receitas propriedades para investimentos"},null,null,{"$f":"SUBTOTAL(9,E40:E47)","v":14689.080959999996},14507.767539999999,13948.790609999998,14341.037780000002,137649.33319,15968.289559999997,16106.666019999999,16151.839660000001,16363.277450000001,16612.158800000001,169816.80608000001,18311.543839999998,16106.666019999999,16151.839660000001,16363.277450000001,16612.158800000001,169816.80608000001,{"$f":"SUBTOTAL(9,V40:V47)","v":21226.427377333333},21770.929539999997,21516.280609999998,22637.688699999999,20855.508229999999,3915,{"$f":"SUBTOTAL(9,AB40:AB47)","v":23685},24046,24483,21928,30125,-43648,22096,21822,21442,96118,21831,8074,20732,21654,20789,20041.246830000004,19721.041569999998,-94676.613299999997,19123.3249,18526,18808,19592,18818,-103934,381531,15948,17605,17581,17475,-212227,17809,18078,22515,17911,15969,-145655,19042,18795,39097,13765,13605,-27739,12882,13254,15800,17992,14385,335334,14929,12579,13191,10929,14187,29015,11808,11993,12596,13112,13014,18780,15587,13855,1082456,10541,238778,45036,10782,12353,10245,11144,11058,97946,6114,12907,13701,13363,13093,19642,12785,14575,16208,17825,20555,53885,20941,18540,18739,18209,21664,28622.269,18955.285889999999,18913,16068,15777,15671,-10361,16061,17560,17261,17599,17635,-45610,18139,19236,18327,17740,18499,35476,17874,18525,13106,18439,18376,73784,18680,18944,18766,18574,18534,11315,18997,20806,19601,771206,13707,-9349,14129,13966,14408,14392,13730,-26070,33967,14124,14851,14434,14342,-26793,14650,16364,16131,14860,15150,68616,15153,15876,15315,15404,16240,-111106,{"$f":"SUBTOTAL(9,FV40:FV47)","v":16034}]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A381,Trans!B381)","v":"Receita de aluguel"},null,null,14681.728009999997,14540.857789999998,13948.744359999999,14325.441650000002,26331.909299999996,15949.669559999998,16159.66474,16136.156690000002,16353.872660000001,16537.004960000002,17051.527560000002,18278.398979999998,16159.66474,16136.156690000002,16353.872660000001,16537.004960000002,17051.527560000002,21205.920747333334,21752.711879999999,21437.75619,21205.86476,20727.738589999997,23726,23656,23922,24430,21917,21839,21365,21981,21749,21432,21496,21623,21199,21267,21630,20951,19900.246830000004,19686.041569999998,19231.386699999999,19060.3249,18727,19239,18985,19399,19096,21107,16941,17688,17815,17901,17556,18059,18229,18260,18327,19255,18687,18470,18532,15654,13145,11483,12840,12945,13297,13091,18035,13029,13583,12998,12932,13133,12776,13711,17534,12950,13384,13115,13159,13420,11682,15910,14228,-8026,11269,11133,11074,10907,11982,10873,11136,11223,11614,12451,12892,14152,13473,13284,13354,13786,14800,17091,14318,17933,20485,18938,18740,18575,18394,18595,17640,18874.660679999997,18071,16082,16142,15836,19235,16736,17942,17976,18215,18316,18535,18978,18979,19103,18693,18629,21081,18613,18801,13872,19198,19137,19417,19365,19653,19531,19476,19348,21417,19833,19872,20481,15493,14215,14085,14397,14584,14602,14597,14453,16657,14973,15051,15106,15118,15043,15190,15299,15638,15415,15660,15987,18374,16621,16545,16137,16178,16207,16401,{"$f":"+'DRE - I.S. (Cons)'!$I$7","v":16780}]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A382,Trans!B382)","v":"(-) Provisão para crédito de liquidação duvidosa"},null,null,4.5764300000000002,-116.09119,-73.736000000000004,0,21.33933,7.2377799999999999,-73.736000000000004,0,0,46,-26.452550000000002,27.811450000000001,-73.736000000000004,0,0,46,-26.452550000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-585,-43,-175,-37,-37,-37,-37,0,0,0,0,0,-4018,-183,179,0,-103,0,103,0,0,0,-3162,-467,694,-27,26,65,613,4,0,0,0,0,0,0,651,-401,0,-1897,666,1221,-1008,-1857,-1,402,0,30,-22,-68,1407,-673,0,853,-1,1,-695,-174,-18,0,0,0,0,0,0,0,-845,-28,-683,3335,367,-158,850,0,0,-45,30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-17,0,0,0,0,-6,0,0,0,0,0,0,0,0,-33,0,-371,395,0,552,0,0,-494,0,-243,243,0,0,0,0,0,0,0,0,-332,-353,0,-256,-257,513,0,{"$f":"+'DRE - I.S. (Cons)'!$I$8","v":-256}]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A383,Trans!B383)","v":"Reversão provisão para crédito de liquidação duvidosa"},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.2432799999999995,7.28362,7.2615800000000004,7.2247599999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,334,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+'DRE - I.S. (Cons)'!$I$9","v":0}]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A384,Trans!B384)","v":"Receitas de  multas e juros recebidos"},null,null,2.7765200000000001,83.00094,73.782250000000005,15.59613,31.188739999999999,11.38222,20.737279999999998,15.682969999999999,9.4047900000000002,29.153839999999999,95.322000000000003,5.3334099999999998,20.737279999999998,15.682969999999999,9.4047900000000002,29.153839999999999,95.322000000000003,13.263350000000001,10.934040000000001,71.262839999999997,1424.9991800000003,142.07312000000002,98,35,124,53,18,8294,87,115,73,10,122,208,0,11,67,13,172,72,7,140,28,0,17,31,21,120,0,7,139,-29,0,20,18,-155,0,0,441,52,99,26,99,88,38,8,20,17,87,33,21,8,0,28,2,4,72,41,26,0,3,6,118,33,0,44,7,9,6,2,14,0,4,4,17,26,23,0,28,0,25,49,21,16,0,18,20,19,33,0,0,0,0,5.2699999999999995E-3,0,3,2,0,0,0,0,0,0,4,11,0,0,0,0,0,1,0,8,0,1,0,0,0,0,0,0,0,0,1,1,1,2,1,1,1,1,1,1,4,5,0,0,186,0,4,0,11,3,1,7,7,25,3,3,0,10,0,0,{"$f":"+'DRE - I.S. (Cons)'!$I$10","v":0}]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A385,Trans!B385)","v":"Receitas de vendas de propriedade para investimento"},null,null,0,0,0,0,36565,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,74500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,364903,0,0,0,0,0,0,0,4400,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9,-9,0,0,0,0,0,0,0,0,0,0,0,1328510,0,20526,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,755000,0,0,0,0,0,0,0,-48400,19700,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+'DRE - I.S. (Cons)'!$I$11","v":0}]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A386,Trans!B386)","v":"Ajuste a valor justo"},null,null,0,0,0,0,74699.895820000005,0,0,0,0,0,152696.40906999999,0,0,0,0,0,152696.40906999999,0,0,0,0,0,-19909,0,0,0,0,0,-65094,0,0,0,0,0,-13125,0,0,0,0,0,-115392,0,0,0,0,0,-122706,0,0,0,0,0,-230721,0,0,0,0,0,-163842,0,0,0,0,0,-33472,0,0,0,0,0,319667,-46,0,0,0,0,10127,0,0,0,0,0,7331,0,0,-239441,0,207211,33238,-1,0,0,0,0,86481,-6186,0,0,0,0,6317,0,0,0,0,0,32784,0,0,0,0,0,11370.269,0,0,0,0,0,-29252,0,0,0,0,0,-63694,0,0,0,0,0,15123,0,0,0,0,0,55039,0,0,0,0,0,-9245,0,0,0,0,0,-22860,0,0,0,0,0,6871,0,0,0,0,0,-41324,0,0,0,0,0,51459,0,0,0,0,0,-127024,{"$f":"+'DRE - I.S. (Cons)'!$I$12","v":0}]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A387,Trans!B387)","v":"(-) Desconto concedido"},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.4,-14.30348,0,-6,0,0,-7,-8,-6,0,0,0,0,0,0,0,0,0,-26,0,-89,-40,-280,-431,-377,-612,-584,-581,-810,-343,-391,-457,-433,-445,-242,-243,-499,-191,-209,-174,-102,-122,-129,-169,-63,-64,-63,-63,-130,-9,-9,-9,-9,-9,0,-242,-350,-350,-350,-518,-452,-412,-381,-334,-305,-38,-62,-101,-135,-125,-116,-117,-117,-151,-166,-177,-480,-451,-293,-191,-209,-205,-218,-216,-225,-266,-251,-240,-233,-340,-328,-340,-463,-440.82031999999998,-439,-452,-453,-458,-539,-675,-715,-715,-714,-685,-697,-839,-803,-776,-953,-745,-729,-739,-767,-766,-760,-761,-672,-679,-709,-765,-902,-890,-903,-837,-796,-881,-773,-509,-538,-664,-806,-747,-745,-727,-709,-706,-684,-684,-684,-705,-659,-660,-596,-563,-807,-844,-910,-1118,-672,-566,-527,-480,-483,{"$f":"+'DRE - I.S. (Cons)'!$I$13","v":-490}]
[null,"Receita com multa rescisória",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,39,0,0,32,0,1603,0,51,0,967,0,239,0,0,74,18,163,1371,72,73,253,83,67,-265,0,293,23513,585,1590,-7086,-7,0,2755,0,1332,2072,1327,48,48,48,48,411,175,790,0,0,0,0,0,0,0,0,0,0,0,472,184,295,0,0,0,472,0,155,0,155,0,0,0,397,2503,1005,1374,0,504,188,3379,75,521.44026000000008,1281,435,86,293,195,0,333,0,98,0,235,0,1060,0,0,615,0,0,500,0,0,0,0,0,0,0,0,76,46,0,1729,0,1517,0,0,0,187,0,539,0,0,0,0,0,0,0,0,0,1319,1278,0,0,0,0,0,0,0,0,0,{"$f":"+'DRE - I.S. (Cons)'!$I$14","v":0}]
[]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A392,Trans!B392)","v":"Custo propriedades para  investimento"},null,null,{"$f":"SUBTOTAL(9,E50:E51)","v":0},0,0,0,-37485,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-73600,0,0,0,0,{"$f":"SUBTOTAL(9,AP50:AP51)","v":0},{"$f":"SUBTOTAL(9,AQ50:AQ51)","v":0},{"$f":"SUBTOTAL(9,AR50:AR51)","v":0},0,0,0,0,0,0,0,-318808,0,0,0,0,0,0,0,-2264,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1203747,0,-218757,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-161.66028,-8,0,0,0,-112,0,-167,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-737494,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUBTOTAL(9,FV50:FV51)","v":0}]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A390,Trans!B390)","v":"Custo de  propriedades para investimentos vendidas"},null,null,0,0,0,0,-17727,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-40798,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-299775,0,0,0,0,0,0,0,-1907,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-971622,0,-8952,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-161.66028,-8,0,0,0,-112,0,-167,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-317479,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+'DRE - I.S. (Cons)'!$I$18","v":0}]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A391,Trans!B391)","v":"Reversão de ajuste a valor justo de propriedades para investimentos vendidas"},null,null,0,0,0,0,-19758,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-32802,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-19033,0,0,0,0,0,0,0,-357,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-232125,0,-209805,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-420015,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+'DRE - I.S. (Cons)'!$I$19","v":0}]
[]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A398,Trans!B398)","v":"Despesa juros e atualização monetária de Captação e aquisição de imóveis"},null,null,{"$f":"SUBTOTAL(9,E54:E57)","v":-3833.4500800000001},-3272.8639399999997,-3854.2573699999994,-3831.66831,-4179.7918899999995,-3641.94967,-4046.7664599999998,-4077.8508499999998,-3757.3719599999999,-3404.66561,-2979.13274,-5665.1539100000009,-4046.7664599999998,-4077.8508499999998,-3757.3719599999999,-3404.66561,-2979.13274,-6846.8244407618022,-7270.5284392127569,-6359.61474,-8546.1644799999995,-9572.4195,-7770,-6022,-4649,-4020,-4524,-4771,-4338,-4640,-4782,-4354.05656,-4633.94344,-4502,-4036,-4698,{"$f":"SUBTOTAL(9,AO54:AO57)","v":-4055},{"$f":"SUBTOTAL(9,AP54:AP57)","v":-4011},{"$f":"SUBTOTAL(9,AQ54:AQ57)","v":-4990},{"$f":"SUBTOTAL(9,AR54:AR57)","v":-4259},{"$f":"SUBTOTAL(9,AS54:AS57)","v":-4529},-4875,-5224,-4778,-4782,-4877,-4272,-5027,-4432,-4562,-4889,-4219,-4969,-4662,-4699,-5052,-4314,-4600,-4416,-4899,-4656,-3599,-4533,-3551,-4323,-3966,-3947,-3869,-3321,-3501,-3714,-3668,-3528,-3278,-2214,-3102,-2689,-4334,-3093,-3098,-2716,-3506,-3137,-2706,-3515,-7766,-991,-1322,-1534,-980,-800,-782,-810,-909,-758,-1059,-1716,-1459,-1064,-971,-599,-346,-1215,-3250,-3280,-3381,-3539,-3662,-3922,-3461,-4025,-4089,-4218,-4301.13922,-4858,-5331,-5563,-5713,-4909,-8534,-9590,-9789,-11905,-13386,-14443,-12410,-12002,-12035,-9084,-9323,-10416,-12755,-13016,-10778,-14266,-11399,-13883,-12560,-11852,-12553,-13143,-10994,-10364,-10094,-11237,-9623,-8645,-3787,-2293,-2488,-3070,-2816,-2680,-2844,-2710,-3276,-2992,-2805,-2902,-3894,-3538,-3225,-3671,-3863,-3478,-3694,-3285,-3397,-3941,-2857,-3640,-3317,-3916,{"$f":"SUBTOTAL(9,FV54:FV57)","v":-3818}]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A394,Trans!B394)","v":"Despesas de juros com obrigações por compra de imóveis"},null,null,-2115.6338100000003,-1979.9908599999999,-2210.5894399999997,-2075.2082300000002,-2153.7446299999997,-2079.1885899999997,-2156.2802099999999,-2148.2956400000003,-2076.0792499999998,-2147.3067599999999,-2063.8427499999998,-3212.2182300000004,-2156.2802099999999,-2148.2956400000003,-2076.0792499999998,-2147.3067599999999,-2063.8427499999998,-4540.0467707618027,-4855.2359344701181,-4841.57989,-4528.3723600000003,-4779.8293499999991,-5584,-5180,-3979,-3646,-4069,-4452,-3886,-4158,-4162,-3857,-4130,-3996,-3699,-4364,-3557,-3811,-4326,-3742,-3833,-3985,-4092,-3754,-3834,-4067,-3481,-4246,-3586,-3977,-3964,-3560,-4065,-3680,-3789,-4038,-3464,-3821,-3632,-3992,-3729,-3348,-4073,-3438,-3796,-3657,-3640,-3743,-3303,-3499,-3714,-3668,-3528,-3278,-2214,-3102,-2689,-4334,-3093,-3098,-2716,-3506,-3137,-2706,-3515,-7766,-991,-1322,-1534,-980,-800,-782,-810,-909,-758,-1059,-1716,-1459,-1064,-971,-599,-346,-1215,-3250,-3280,-3381,-3539,-3662,-3922,-3461,-4025,-4089,-4218,-4301.13922,-4858,-5331,-5563,-5713,-4909,-8534,-9590,-9789,-11905,-13386,-14443,-12410,-12002,-12035,-9084,-9323,-10416,-12755,-13016,-10778,-14266,-11399,-13883,-12560,-11852,-12553,-13143,-10994,-10364,-10094,-11237,-9623,-8645,-3787,-2293,-2488,-3070,-2816,-2680,-2844,-2710,-3276,-2992,-2805,-2902,-3894,-3538,-3225,-3671,-3863,-3478,-3694,-3285,-3397,-3941,-2857,-3640,-3317,-3916,{"$f":"+'DRE - I.S. (Cons)'!$I$22","v":-3818}]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A395,Trans!B395)","v":"Despesas de atualização monetária com obrigações por compra de imóveis"},null,null,-281.07555000000002,-69.144120000000001,-197.83555999999999,-286.66219000000001,-467.06124999999997,-274.97732999999999,-447.24123000000003,-485.68187000000006,-376.87046999999995,-128.94436999999999,2.8696199999999998,-1487.6166300000002,-447.24123000000003,-485.68187000000006,-376.87046999999995,-128.94436999999999,2.8696199999999998,-1467.3275900000001,-1563.325757476917,-654.99888999999996,-3192.2858299999998,-3991.9850200000001,-2041,-652,-515,-228,-252,-160,-306,-357,-526,-392,-504,-506,-337,-334,-498,-200,-664,-517,-696,-890,-1132,-1024,-948,-810,-791,-781,-846,-585,-925,-659,-904,-982,-910,-1014,-850,-779,-784,-907,-927,-251,-460,-113,-527,-309,-307,-126,-18,-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+'DRE - I.S. (Cons)'!$I$23","v":0}]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A396,Trans!B396)","v":"Despesas de juros com captação de recursos"},null,null,-1200.4692399999999,-1100.5851699999998,-1288.28898,-1120.6780700000002,-1150.41068,-1062.7268300000001,-1087.8461599999998,-1061.5491499999998,-1011.04903,-995.91717999999992,-849.81263999999999,-874.82070999999996,-1087.8461599999998,-1061.5491499999998,-1011.04903,-995.91717999999992,-849.81263999999999,-807.57925999999998,-830.02234163842979,-821.14829000000009,-787.71496999999999,-681.95812000000001,-84,-89,-86,-77,-109,-77,-58,-44,-8,-24.05655999999999,5.6559999999990396E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+'DRE - I.S. (Cons)'!$I$24","v":0}]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A397,Trans!B397)","v":"Despesas de atualização monetária com captação de recursos"},null,null,-236.27147999999997,-123.14379000000001,-157.54338999999999,-349.11982,{"$f":"(-408575.33)/1000","v":-408.57533000000001},-225.05691999999999,-355.39886000000001,-382.32418999999993,-293.37321000000003,-132.4973,-68.346969999999999,-90.498339999999999,-355.39886000000001,-382.32418999999993,-293.37321000000003,-132.4973,-68.346969999999999,-31.870819999999998,-21.944405627291911,-41.88767,-37.791319999999999,-118.64700999999999,-61,-101,-69,-69,-94,-82,-88,-81,-86,-81,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+'DRE - I.S. (Cons)'!$I$25","v":0}]
[]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A404,Trans!B404)","v":"Despesa administrativa dos imóveis"},null,null,{"$f":"SUBTOTAL(9,E60:E63)","v":-324.80987000000005},-304.33159000000001,-290.86237999999997,-65.17213000000001,-3592.07953,-123.66626000000001,-371.84760999999997,-224.79240999999999,-235.08485999999999,-238.34152,-283.92261000000002,-357.23496000000006,-371.84760999999997,-224.79240999999999,-235.08485999999999,-238.34152,{"$f":"SUBTOTAL(9,U60:U63)","v":-268.45227},-264.64975000000004,-404.33164999999997,-248.66887,-375.93995999999999,-272.91206000000005,-1086,-329,{"$f":"SUBTOTAL(9,AC60:AC63)","v":-722},-821,-500,-852,-1157,-930,-783,-983,-3361,-1015,-582,{"$f":"SUBTOTAL(9,AN60:AN63)","v":-749},-1675,-707,-1018,-1727,-898,-1072,-833,-4081,-1923,-1450,-1492,-1543,-1385,-1196,-1683,-691,-1472,-1397,-1246,-1751,-1741,-479,-1404,-1467,-1363,-8889,-1457,-1915,5520,-1313,-1583,-1826,-1445,-1688,-1930,-1671,-1790,-1954,-1944,-1387,-1803,-1874,-1275,-2080,-1602,-1457,-1022,-1435,-1374,-1588,-741,-290,-829,-2582,-574,-797,-631,-827,-836,-759,-818,-655,-635,-1050,-683,-547,-486,-766,-632,-628,-612,-970,-435,-809,-843,-929,-890,-730.23905999999999,-525,-1265,-1339,-1371,-1383,-1272,-1133,-1510,-1537,-1476,-1545,-1603,-1796,-1475,-2224,-1404,-1391,-1390,-1405,-1441,-1650,-1591,-1148,-1613,-1761,-1643,-1332,-1499,-1862,-1374,-1136,-1174,-1800,-962,-710,-720,-1091,-1109,-663,-1210,-1151,-841,-626,-534,-722,-568,-648,-650,-459,-443,-508,-603,-429,-601,-906,-1033,-845,-811,-446,{"$f":"SUBTOTAL(9,FV60:FV63)","v":-578}]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A399,Trans!B399)","v":"Despesas de comissões"},null,null,0,0,0,0,{"$f":"(-1376183.92-2131949.1)/1000","v":-3508.1330200000002},0,-5.1873300000000002,0,0,0,-83.087500000000006,-254.97920000000002,-5.1873300000000002,0,0,0,-83.087500000000006,-28.13897,-74.123259999999988,0,0,0,-706,0,-381,-152,-19,0,0,-1,0,0,-2235,-135,0,-233,-562,0,0,0,0,0,0,-2513,-461,0,-218,0,0,0,0,0,0,0,0,-154,-517,0,0,-180,-5,-152,-23,-261,-5,0,0,0,0,-121,-258,0,-150,-272,-482,0,-393,-57,0,-142,-153,-40,0,-55,-38,-22,-62,-33,-157,-181,-26,-40,0,-19,-145,-208,-115,0,0,-255,-446,-46,0,-146,0,-38,-71,-255,0,0,-151,-34,-64,-42.986719999999998,255,0,-32,0,0,-100,0,0,-82,-69,-144,0,-396,-36,-792,0,0,-48,-52,-16,0,0,-161,-240,-294,-247,-56,-219,-571,-126,0,0,-584,-368,-61,-147,-451,-536,-85,-198,-299,-211,-98,-76,-71,-71,-138,-138,0,-177,0,-2,-50,-165,-326,-381,-108,-287,0,{"$f":"+'DRE - I.S. (Cons)'!$I$28","v":0}]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A400,Trans!B400)","v":"Despesa administração do imóvel"},null,null,{"$f":"(-133183.95-150000)/1000","v":-283.18395000000004},{"$f":"(-146678.01-150000)/1000","v":-296.67801000000003},{"$f":"(-161208.8-122000)/1000","v":-283.2088},{"$f":"(-145520.26+150000)/1000","v":4.4797399999999907},{"$f":"(-156561.26+150000)/1000","v":-6.5612600000000096},{"$f":"(-122952.03+122000)/1000","v":-0.95202999999999882},-286.35876999999999,-150.8775,-161.18289999999999,-161.64937,-130.24664000000001,-46.090410000000006,-286.35876999999999,-150.8775,-161.18289999999999,-161.64937,-130.24664000000001,-170.54535000000001,-182.82638,-163.6301,-187.87195,-210.25456000000003,-214,-156,-142,-211,-174,-176,-180,-166,-168,-176,-147,-187,-109,-135,-150,-146,-205,-150,-156,-113,-102,-372,-276,-298,-215,-226,-81,-330,-169,-138,-240,-213,-132,-263,-347,-149,-225,-213,-195,-245,-190,-79,-132,-228,-125,-138,-149,-127,-134,-138,-102,-110,-12,143,-23,-19,-8,-46,-27,-6,-11,-7,-7,-6,-7,-7,-73,-3,-19,-7,-29,-44,-27,-12,-5,-22,-19,-15,-10,-20,-23,-6,-13,-7,-7,-7,-22,-8,-8,-8,-8,-9.4019300000000001,-9,-9,-9,-9,-9,-9,-9,-9,-9,0,0,0,-19,-30,-10,-9,-9,-9,-9,-9,-9,-9,-9,-9,-9,-9,-9,-9,-9,-9,-9,-9,-9,-9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+'DRE - I.S. (Cons)'!$I$29","v":0}]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A402,Trans!B402)","v":"Despesas de condomínio"},null,null,-39.075919999999996,-7.6535799999999998,-7.6535799999999998,-58.447859999999999,-49.654000000000003,-104.87660000000001,-48.467500000000001,-49.718620000000001,-49.705669999999998,-49.844980000000007,-49.716560000000001,-49.727699999999999,-103.01657,-76.704710000000006,-26.066119999999998,-51.544820000000001,-53.839580000000005,-51.553719999999998,-80.54473999999999,-77.023359999999997,-172.40045000000001,-37.273679999999999,-96,-97,-124,-237,-297,-544,-705,-571,-530,-573,-580,-599,-402,-290,-810,-360,-581,-916,-636,-825,-698,-751,-1025,-938,-933,-1148,-1164,-814,-1322,-529,-1079,-1141,-1069,-1314,-853,-298,-1134,-1032,-1107,-1221,-1232,-1545,-1536,-1085,-1408,-1665,-1270,-1417,-1514,-1507,-1387,-1455,-1324,-1462,-1352,-1780,-1232,-1858,-1410,-1344,-864,-1240,-1304,-1446,-582,-227,-537,-2283,-487,-590,-436,-411,-426,-315,-431,-421,-458,-411,-393,-337,-223,-407,-515,-453,-417,-583,-318,-652,-550,-726,-583,-505.06871000000001,-623,-1119,-1156,-1205,-1142,-971,-1096,-1423,-1395,-1332,-1382,-1381,-1351,-1405,-1418,-1380,-1375,-1312,-1325,-1411,-1490,-1558,-961,-1351,-1442,-1387,-1240,-1254,-1257,-1228,-1114,-1152,-1194,-581,-602,-570,-634,-570,-575,-773,-847,-627,-501,-428,-616,-469,-482,-458,-457,-294,-502,-595,-377,-432,-576,-643,-720,-515,-433,{"$f":"+'DRE - I.S. (Cons)'!$I$30","v":-491}]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A403,Trans!B403)","v":"Despesa de reparos, manutenção e conservação de imóveis"},null,null,-2.5499999999999998,0,0,-11.20401,-27.731249999999999,-17.837630000000001,-31.834009999999999,-24.196290000000001,-24.196290000000001,-26.847169999999998,-20.87191,-6.4376499999999997,-6.43764,-2.3436300000000001,-28.548779999999997,-1.2607200000000001,-1.2785499999999999,-14.411709999999999,-66.837270000000004,-8.0154099999999993,-15.667559999999998,-25.38382,-70,-76,-75,-221,-10,-132,-272,-192,-85,-234,-399,-94,-71,-91,-153,-201,-232,-661,-106,-134,-33,-445,-161,-214,-126,-169,-140,-52,-192,-24,-153,-43,-45,-20,-24,-32,-45,-42,-56,-7271,-12,-30,7193,0,-50,-23,-26,-23,-24,-26,-151,-117,-126,-68,-35,-18,-35,-34,-12,-67,-147,-133,-25,-114,-90,-23,-62,-115,-42,-160,-166,-353,-238,-224,-267,-212,-158,-369,166,-144,-240,-207,-104,-130,-117,-125,-95,-149,-134,-161,-235,-172.7817,-148,-137,-142,-157,-232,-192,-28,-78,-51,-75,-19,-222,-30,-4,-4,-15,-7,-21,-19,-5,-151,-24,-17,-13,-16,0,-27,-17,-25,-11,-13,-13,-13,-4,-47,-3,-6,-3,-3,-239,-5,-3,-27,-30,-35,-28,-28,-54,-2,28,-6,-6,-2,-4,-4,-9,-17,-9,-13,{"$f":"+'DRE - I.S. (Cons)'!$I$31","v":-87}]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A405,Trans!B405)","v":"Resultado de propriedade de investimentos"},null,null,{"$f":"E39+E49+E53+E59","v":10530.821009999996},10930.57201,9803.6708599999984,10444.197340000001,92392.461770000009,12202.673629999998,11688.051949999997,11849.196400000003,12370.82063,12969.151670000001,166553.75073,12289.154969999998,11688.051949999997,11849.196400000003,12370.82063,12969.151670000001,166569.22107,14114.953186571531,14096.069450787239,14907.996999999998,13715.58426,11010.176669999999,-4941,17334,{"$f":"AC39+AC49+AC53+AC59","v":18675},19642,16904,24502,-49143,16526,{"$f":"AI39+AI49+AI53+AI59","v":16257},16104.943439999999,14523.056560000001,16314,3456,15285,15924,16071,14033.246830000004,13735.041569999998,-100103.6133,13176.3249,12469,9949,12887,12491,-109698,56153,10131,11847,11009,12565,-218668,11750,12133,13448,11856,10890,-151475,12676,12776,26609,7775,8139,-26542,7603,7724,10105,13226,9196,329690,9590,7261,7959,6771,9698,24523,5600,7625,7418,8794,8051,14621,11446,8966,-130645,8809,18409,42673,7220,10979,8666,9703,9322,96352,4296,10373,11587,11664,11072,18360,11892,12874,12192,13913,16546,49734,16309,14183,14469,13341,16646,23514.269,13762.247329999998,13522,9472,8875,8587,-16765,6255,6670,5962,4157,2773,-61598,4126,5438,4817,6432,7772,23669,3729,4104,887,2523,5386,58753,4507,5331,4570,4099,6041,-911,7529,8433,8804,23267,8958,-12352,10921,9805,10483,11049,9676,-29931,29850,10506,11512,10810,9880,-30979,10775,12234,11825,10874,10853,64902,11155,11029,11425,10919,12112,-115468,{"$f":"FV39+FV49+FV53+FV59","v":11638}]
[]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A414,Trans!B414)","v":"Resultado de Ativos Financeiros de Natureza Imobiliária"},null,null,{"$f":"SUBTOTAL(9,E67:E72)","v":88.275970000000015},-53.45774999999999,112.80007999999999,90.167219999999958,454.86937999999998,69.051719999999989,708.88231999999994,-2.0914899999999932,5657.8718100000006,6954.4980400000004,1320.73046,-2039.6545827899999,-1363.9141500000001,3956.485920000001,4680.5036999999993,4740.1525199999996,9008.3673199999994,4513.9149299999972,9334.1705700000002,7470.0548899999994,7536.0885099999996,{"$f":"SUBTOTAL(9,Z67:Z72)","v":8140.7933999999987},7507,4987,1370,8102,4703,7191,8794,4677,5630,5494,4613,4608,1847,{"$f":"SUBTOTAL(9,AN67:AN72)","v":4623},4502,2318,3066,9574,8825,6243,6049,4547,2958,3810,5090,5035,-1641,2162,8548,11338,5808,2650,12025,1680,2231,5368,-119,-536,6711,6613,2395,58,1265,3627,813,959,10081,722,4,1876,6639,1873,3094,2718,-5591,-2041,-109,2716,2327,7720,185,1578,8770,575,2311,-185,-654,3860,2986,3874,-607,2098,3190,4602,-604,-2950,-12693,122,-711,3343,-2091,-288,-217,-1236,3784,3282,-3129,-2026,-137,2699,-1332.78774,1261.1198400000239,-768,565,-2637,-994,6639,1666,2006,554,1834,1014,404,-205,2191,4571,-124,1079,-3424,2062,1761,1426,1292,1120,10652,6207,9400,-5846,413,-19,-535,-8602,-2396,8063,-6487,-2268,-303,2999,567,-382,-490,-1752,2985,-4658,-1598,-2004,2996,-1393,-1796,2500,729,-3734,-1686,2577,-2548,-8490,262,-1280,-900,-764,-1424,{"$f":"SUBTOTAL(9,FV67:FV72)","v":-747}]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A406,Trans!B406)","v":"Certificados de recebivéis imobiliários (CRI)"},null,null,38.617519999999999,31.567150000000002,43.321820000000002,199.82133999999999,288.5949,379.42408999999998,{"$f":"(631971.45-386694.21)/1000","v":245.27723999999992},218.92963,{"$f":"172.22161+88","v":260.22161},{"$f":"15.00703-88","v":-72.99297},0,1.9887209999999999E-2,0,913.42281000000003,1664.09764,1423.12717,1531.47747,1702.8709199999998,1607.4112500000001,1412.7801399999998,1928.2351999999998,2274.65798,1792,1827,1935,1760,1877,930,4526,941,2273,1384,994,9,8,15,7,9,27,6,14,30,-33,9,10,9,8,10,9,9,10,7,10,8,9,11,5,7,10,4,9,6,11,3,8,6,8,6,6,538,902,592,1230,488,727,852,852,1200,893,922,769,903,810,814,892,831,761,841,885,767,922,836,783,811,659,664,665,531,625,531,482,457,435,377,368,368,352,383,319,315,425,428,500.52440000000001,549.82213000000002,635,709,720,772,907,1153,1119,1104,1355,1241,1500,1475,1514,1693,1561,1486,1485,1634,1635,1338,1707,1338,1632,1560,1560,1669,939,0,0,0,0,0,-7622,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+'DRE - I.S. (Cons)'!$I$35","v":0}]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A407,Trans!B407)","v":" Letras de crédito imobiliário "},null,null,96.912149999999997,0,172.48842999999999,89.520939999999996,58.842580000000005,76.893259999999998,76.910869999999989,32.592610000000001,0,0,0,0,158.37057000000001,3259.6313100000002,5086.5017900000003,5704.5679800000007,5557.7551299999996,5504.1157400000002,6796.6627699999999,6705.7721900000006,6744.3706500000008,7419.1118299999998,5761,4671,4050,3609,3304,3788,3957,3719,4300,3994,4319,5379,4686,5223,4976,4379,5394,4956,5198,5380,5950,5858,5873,4558,4885,5285,4730,4507,5274,4846,3990,3633,3505,3639,3385,3095,2779,3014,3114,2392,2878,2183,2525,2120,1915,1944,1562,1204,722,649,689,529,578,565,568,569,601,576,472,529,454,456,505,289,75,84,71,23,28,25,18,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+'DRE - I.S. (Cons)'!$I$36","v":0}]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A408,Trans!B408)","v":"Rendimentos de Cotas de Fundos Imobiliários"},null,null,0,0,0,0,0,0,0,0,529.94813999999997,305.27100000000002,305.27100000000002,305.27100000000002,305.27100000000002,292.21679999999998,357.46559000000002,305.27100000000002,305.27100000000002,253.07641000000001,613.06619999999998,617.59259999999995,617.59259999999995,579.50889000000006,539,551,627,655,731,881,752,747,700,758,716,705,486,667,502,942,675,716,358,1363,1406,629,612,712,615,611,598,576,660,675,538,527,508,490,452,452,452,398,400,406,337,324,321,324,328,330,365,276,295,318,342,327,527,281,266,287,265,271,307,1132,256,464,407,345,307,314,361,383,394,338,274,346,290,291,345,264,253,218,227,224,230,282,213,461,713,657,692,428,781,558,558.68786,637.79798999999991,1210,1028,1079,383,253,222,1098,1118,1139,240,267,245,340,1941,1131,232,243,243,1024,989,1006,158,7275,242,138,-8052,128,128,212,126,129,132,140,132,248,258,252,238,208,-36,-273,162,218,175,186,145,141,137,108,108,108,108,137,127,376,168,168,151,163,{"$f":"+'DRE - I.S. (Cons)'!$I$37","v":160}]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A409,Trans!B409)","v":"Resultado de cotas de fundos imobiliários"},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4319,0,0,0,0,0,0,0,-1,1,-1,-1,0,0,0,0,0,0,0,-1,0,-1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-73,0,0,0,0,0,0,0,0,0,0,0,0,-1,0,0,0,0,0,0,-1,0,0,0,{"$f":"+'DRE - I.S. (Cons)'!$I$38","v":0}]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A410,Trans!B410)","v":"Ajuste ao valor justo (CRI)"},null,null,-47.253699999999995,-85.024899999999988,-103.01017,-199.17506,107.4319,-387.26562999999999,386.69421,-253.61373,{"$f":"-44.29794-88","v":-132.29793999999998},{"$f":"(1124590.85-497717.12)/1000+88","v":714.87373000000014},{"$f":"-895.38716+160.62622","v":-734.76094000000001},19.88721,0,0,{"$f":"(2894231.71-3791367.75)/1000","v":-897.13604000000009},-254.71591000000001,{"$f":"(-1058433.16+653438)/1000","v":-404.99515999999994},-1441.34833,-605.22365000000002,582.63115999999957,-734.92114000000004,-1144.6501000000001,-759,-780,-925,-559,-836,45,-3524,53,-1127,-338,-8,1,-2,-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2,2,0,0,5,0,0,0,2,-1,2,-1,1,0,-433,7,288,-283,275,148,-1,2,-349,-1,10,2,-10,1,-1,1,-16,5,5,2,0,5,7,3,4,8,6,6,4,5,4,4,6,7,8,8,9,6,5,9,8,10,6,8,7.8063700000000003,9,8,8,10,6,7,7,6,7,6,7,7,7,8,7,7,7,8,8,6,8,7,8,8,8,9,5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+'DRE - I.S. (Cons)'!$I$39","v":0}]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A413,Trans!B413)","v":"Ajuste ao valor justo (cotas de fundos imobiliários)"},null,null,0,0,0,0,0,0,0,0,5000,{"$f":"(-2555992.83+1470338.77+7093000.34)/1000","v":6007.3462799999998},1750.2203999999999,-2364.83268,-1827.5557200000001,-508.78500000000003,-1530.4252799999999,-2438.0977200000002,2018.85888,-1504.7998100000029,922.25400000000002,-1848.7212,-1019.1888,-987.83519999999999,174,-1282,-4317,2637,-373,1547,3083,-783,-516,-304,-1408,-1486,-3331,-1278,-983,-3012,-3030,3896,3255,-530,-1274,-1949,-3537,-1469,-418,-871,-6978,-2930,2604,5810,1270,-1518,8003,-2458,-1613,1814,-3360,-3957,3188,3809,-831,-2454,-1588,1175,-1437,-1322,8148,-863,-1922,29,4661,254,1114,1021,-7279,-3748,-1867,937,777,5166,-1336,-155,6965,-874,1163,-1429,-1973,2687,1637,-1651,-1685,937,2233,3641,-1620,-3749,-13576,-630,-1425,2657,-2762,-955,-806,-2074,2713,2237,-4149,-2777,-1352,1707,-2399,65.693350000023841,-2622,-1180,-4444,-2159,5473,284,-218,-1674,-667,-473,-1370,-1932,330,929,-2823,-646,-5159,177,-906,-907,-1429,-383,1737,4397,7694,528,-659,-147,-747,-8728,-2525,7931,995,-2400,-551,2814,315,-620,-698,-1716,3258,-4820,-1816,-2179,2810,-1538,-1937,2363,622,-3842,-1794,2469,-2685,-8617,-114,-1447,-1068,-915,-1587,{"$f":"+'DRE - I.S. (Cons)'!$I$40","v":-907}]
[]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A415,Trans!B415)","v":"Resultado líquido de atividades imobiliárias"},null,null,{"$f":"E64+E66","v":10619.096979999997},10877.11426,9916.4709399999992,10534.36456,92847.331150000013,12271.725349999997,12396.934269999998,11847.104910000002,18028.692439999999,19923.649710000002,167874.48118999999,10249.500387209999,10324.137799999997,15805.682320000004,17051.324329999999,17709.304190000003,175577.58838999999,18628.868116571528,23430.240020787242,22378.051889999995,21251.672769999997,19150.970069999996,2566,22321,20045,{"$f":"AD64+AD66","v":27744},21607,31693,-40349,21203,21887,21598.943439999999,19136.056560000001,20922,5303,{"$f":"AN64+AN66","v":19908},20426,18389,17099.246830000004,23309.041569999998,-91278.613299999997,19419.3249,18518,14496,15845,16301,-104608,61188,8490,14009,19557,23903,-212860,14400,24158,15128,14087,16258,-151594,12140,19487,33222,10170,8197,-25277,11230,8537,11064,23307,9918,329694,11466,13900,9832,9865,12416,18932,3559,7516,10134,11121,15771,14806,13024,17736,-130070,11120,18224,42019,11080,13965,12540,9096,11420,99542,8898,9769,8637,-1029,11194,17649,15235,10783,11904,13696,15310,53518,19591,11054,12443,13204,19345,22181.48126,15023.367170000023,12754,10037,6238,7593,-10126,7921,8676,6516,5991,3787,-61194,3921,7629,9388,6308,8851,20245,5791,5865,2313,3815,6506,69405,10714,14731,-1276,4512,6022,-1446,-1073,6037,16867,16780,6690,-12655,13920,10372,10101,10559,7924,-26946,25192,8908,9508,13806,8487,-32775,13275,12963,8091,9188,13430,62354,2665,11291,10145,10019,11348,-116892,{"$f":"FV64+FV66","v":10891}]
[]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A419,Trans!B419)","v":"Outros Ativos Financeiros"},null,null,{"$f":"SUBTOTAL(9,E77:E79)","v":369.20848000000001},390.46661,269.84450999999996,171.29991000000001,153.09453999999999,232.25752,119.22052000000001,95.043640000000025,108.03191,111.82592,115.74739999999998,101.92295999999999,136.90286000000003,253.66558000000001,297.78119000000004,223.09642000000002,166.07748000000007,101.33397000000002,131.98928000000004,98.222829999999988,100.74856999999999,{"$f":"SUBTOTAL(9,Z77:Z79)","v":109.86757999999998},118,176,144,167,305,236,267,267,230,192,290,348,468,{"$f":"SUBTOTAL(9,AN77:AN79)","v":590},481,431,553,396,269,353,163,346,236,268,209,145,2803,2892,3591,2956,1944,774,640,653,558,527,662,660,281,301,437,245,257,234,346,272,197,212,114,148,132,99,123,122,87,128,112,143,105,144,233,228,243,537,780,354,453,384,509,337,432,346,330,901,905,443,384,324,336,365,309,144,-184,-64,36,59,59,28,48,62,76,71.736750000000001,101,162,143,155,150,233,330,331,366,303,368,323,414,456,384,335,302,293,416,344,405,280,305,385,355,365,472,400,340,246,449,304,1357,711,482,262,272,209,211,155,153,231,274,227,179,265,409,346,449,383,418,450,580,211,274,18,268,194,215,{"$f":"SUBTOTAL(9,FV77:FV79)","v":-117}]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A416,Trans!B416)","v":"Receita com certificados de depósitos bancários"},null,null,54.356999999999999,{"$f":"(28893.52-950)/1000","v":27.943519999999999},21.88353,{"$f":"(20334.81)/1000","v":20.334810000000001},21.929069999999999,43.439720000000001,23.320720000000001,5.3498400000000004,7.6353200000000001,{"$f":"(4965.19+950)/1000","v":5.9151899999999999},4.3203399999999998,-6.6346099999999995,4.9293500000000003,0.93618000000000001,10.351559999999999,2.8233999999999999,3.0871,1.8963699999999999,4.1371499999999992,3.5569000000000002,2.2856100000000001,3.2313800000000001,2,62,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,0,0,1,-1,1,1,1,0,5,0,{"$f":"+'DRE - I.S. (Cons)'!$I$45","v":4}]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A417,Trans!B417)","v":"Receitas com cotas de fundo de renda fixa"},null,null,329.13966000000005,399.10734000000002,356.59333999999996,178.46501000000001,175.55116999999998,245.44461999999999,122.37944,113.87461000000002,116.21047,{"$f":"(118177.66+1000)/1000","v":119.17766},137.61433,124.05676999999999,158.58077000000003,273.79452000000003,301.42839000000004,246.07669000000001,319.85854000000006,131.54995000000002,156.25459000000004,122.44817999999999,111.45965999999999,163.42675999999997,169,207,172,190,343,288,403,294,307,228,327,401,732,700,495,446,595,457,571,444,335,379,313,348,352,170,2834,3122,5034,3056,2877,838,701,712,615,591,744,688,309,351,528,291,446,249,381,301,250,256,311,169,159,111,133,138,219,137,131,162,116,161,383,238,252,658,1059,406,695,392,524,363,459,415,750,913,931,740,437,342,716,386,496,154,-177,-52,53,63,67,35,56,69,110,77.795940000000002,119,184,167,177,240,264,394,396,435,362,554,372,486,542,450,389,498,324,473,399,449,302,493,434,401,404,521,458,532,345,494,385,1610,1014,583,278,289,269,258,278,196,241,314,275,228,267,536,347,473,412,453,463,646,426,331,333,499,217,310,{"$f":"+'DRE - I.S. (Cons)'!$I$46","v":-101}]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A418,Trans!B418)","v":"Despesas com IR sobre aplicações financeiras"},null,null,-14.288180000000001,-36.584249999999997,-108.63236000000001,-27.499910000000003,-44.3857,-56.626820000000009,-26.47964,-24.180809999999997,-15.813879999999999,-13.26693,-26.187269999999998,-15.4992,-26.607260000000004,-21.065120000000004,-13.998760000000001,-25.803669999999997,-156.86816000000002,-32.112349999999999,-28.402460000000001,-27.782250000000001,-12.996700000000001,-56.790559999999999,-53,-93,-28,-23,-38,-52,-136,-27,-77,-36,-37,-53,-264,-110,-14,-15,-42,-61,-302,-91,-172,-33,-77,-80,-143,-25,-31,-230,-1443,-100,-933,-64,-61,-59,-57,-64,-82,-28,-28,-50,-91,-46,-189,-15,-35,-29,-53,-44,-197,-21,-27,-12,-10,-16,-132,-9,-19,-19,-11,-17,-150,-10,-9,-121,-279,-52,-242,-8,-15,-26,-27,-69,-420,-12,-26,-297,-53,-20,-380,-21,-187,-10,-7,-12,-17,-4,-8,-7,-8,-7,-34,-6.0591900000000001,-18,-22,-24,-22,-90,-31,-64,-65,-69,-59,-186,-49,-72,-86,-66,-54,-196,-31,-57,-55,-44,-22,-188,-49,-46,-39,-49,-58,-192,-99,-45,-81,-253,-303,-101,-16,-17,-60,-47,-123,-43,-10,-40,-48,-49,-2,-127,-2,-25,-29,-35,-14,-65,-216,-58,-316,-231,-28,-95,{"$f":"+'DRE - I.S. (Cons)'!$I$47","v":-20}]
[]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A420,Trans!B420)","v":"Receitas (despesas) operacionais"},null,null,{"$f":"SUBTOTAL(9,E82:E84)","v":-2037.5772899999999},-2017.3296800000001,-2397.1424200000001,-2660.2569899999999,-2848.5845599999998,-2738.19283,-2679.1232399999999,-3717.0353299999997,-2468.5585499999997,-3229.5968200000002,-3526.86904,-2657.32818,-2815.6807100000005,-2807.6091100000003,-4471.0710700000009,-4677.8384699999997,-4544.2476500000002,-4161.0060400000002,-4336.5554399999992,-4292.9335000000001,-4092.0156099999999,{"$f":"SUBTOTAL(9,Z82:Z84)","v":-6406.8014800000001},-3762,-6546,-4410,-3648,-2979,-4126.8361263986399,-4195,-3891.1638736013601,-12809,-4197.94344,-3797.0565600000009,-3972,-3742,{"$f":"SUBTOTAL(9,AN82:AN84)","v":-3655},-3825,-3671,-4099,-4160,-3811,-4082,-4207,-4239,-3682,-3470,-3834,-3667,-3466,-3900,183,-3218,-1449,-2645,-2946,-2219,-2219,-2855,-2853,-2431,-2440,-3922,-3657,-3714,-3847,-3893,-3624,-3309,-3574,-3756,-2384,-991,-2990,-3075,-4009,-3369,-3294,-1343,-2900,-2929,-3020,-2968,-3204,-3160,-2761,3208,-2740,-2866,-2993,2813,-868,-2947,-2639,-2116,-2309,-2004,-2668,-3248,-2794,-2671,-1873,-2401,-2755,-2882,-1929,-2282,-2401,-1994,-2735,-3589,-3131,-3433,-4589.6744699999999,-1977.9387099999994,-1462,-1228,-1135,-889,-532,-6680,-2148,-2269,-1827,-2353,-2587,-2258,-3059,-3362,-2683,-2369,-2216,-1907,-2488,-1814,-1904,-1668,-2303,-1427,-2772,-2405,-2351,-2001,-2220,-1475,-526,-1885,-1949,-1725,-1555,-1674,-1528,-1823,-1404,-1247,-17379,-1450,-1326,-1574,-1198,-1547,-1269,-1529,-1871,8077,-2712,-3133,-1722,-15550,-1771,-2019,-1961,-1900,-1632,{"$f":"SUBTOTAL(9,FV82:FV84)","v":-1731}]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A421,Trans!B421)","v":"Despesas de Gestão"},null,null,-1787.9855299999999,-1612.53341,-1920.491,-1835.1566399999999,-2032.34205,-2002.94622,-2073.4559300000001,-2286.4538600000001,-1901.49387,{"$f":"-2190.92878-328","v":-2518.9287800000002},-1892.4145000000001,-1791.98253,-2109.4614400000005,-2151.7180600000002,-3440.5635100000004,-3642.00137,-3466.4778900000001,-3155.9468400000001,-3394.6010699999997,-3213.6482099999998,-3024.3127599999998,-3531.0171,-2973,-2871,-3174,-2690,-2713,-3377.8361263986399,-3009,-2980.1638736013601,-2915,-2835,-2841,-2902,-2568,-2412,-2662,-2599,-2450,-2519,-2691,-2694,-2759,-2719,-2632,-2625,-2673,-2508,-2227,-1733,-1930,-2058,-1769,-1731,-1791,-1856,-1845,-1845,-1886,-1823,-1857,-2584,-2694,-2577,-2632,-2586,-2438,-2344,-2441,-2488,-1884,-1318,-1984,-1988,-1984,-1972,-1847,-1667,-1798,-1731,-1838,-1853,-1900,-1905,-1965,-1944,-1848,-1853,-1729,-1767,-1837,-1821,-1755,-1785,-2034,-2347,-2619,-2502,-2136,-2055,-2036,-2128,-2183,-2294,-2346,-2320,-2281,-2264,-2331,-2292,-2153,-2191,-2173.8168900000001,-2163.3091799999997,-2129,-2027,-1950,-1885,-1702,-1845,-1867,-1826,-1766,-1844,-1788,-1715,-1534,-1661,-1807,-1777,-1649,-1543,-1560,-1465,-1447,-1436,-1543,-1652,-1795,-1715,-1646,-1523,-1553,-1599,-1618,-1600,-1559,-1411,-1372,-1324,-1277,-1281,-1241,-1144,-1106,-1028,-1015,-1007,-1014,-1036,-1091,-1089,-1073,-1039,-1468,-667,-1056,-2010,-1220,-1226,-1203,-1191,-1147,{"$f":"+'DRE - I.S. (Cons)'!$I$50","v":-1093}]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A422,Trans!B422)","v":"Taxa de administração - Fundo"},null,null,{"$f":"(-278969.04+150000)/1000","v":-128.96903999999998},{"$f":"(-481418.84+150000)/1000","v":-331.41884000000005},{"$f":"(-498031.61+122000)/1000","v":-376.03161},{"$f":"(-483662.43-150000)/1000","v":-633.66242999999997},{"$f":"(-473295.75-150000)/1000","v":-623.29575},{"$f":"(-498251.25-122000)/1000","v":-620.25125000000003},-496.40708000000006,-495.98518999999999,-497.07461000000001,-475.48311000000001,-485.81995000000001,-513.86207000000002,-655.02224000000012,-709.55944,-890.09400000000005,-885.01261999999997,-889.38890000000004,-890.32693999999992,-925.82139999999993,-919.59050000000002,-983.46474000000001,-925.65125999999998,-946,-943,-931,-874,-193,-633,-937,-849,-915,-865,-861,-860,-870,-858,-873,-886,-857,-921,-673,-691,-692,-784,-639,-689,-678,-661,-690,-585,-671,-639,-297,-301,-342,-399,-352,-362,-362,-373,-360,-419,-427,-436,-406,-418,-389,-378,-396,-414,-418,-416,-433,-436,-440,-494,-416,-306,-387,-391,-428,-431,-452,-462,-450,-548,-522,-512,-504,-465,-484,-479,-467,-447,-529,-629,-692,-667,-585,-565,-560,-581,-593,-654,-658,-652,-629,-626,-639,-631,-598,-623,-618.85757999999998,-612.01042999999993,-610,-586,-569,-553,-511,-544,-550,-540,-526,-557,-544,-525,-490,-518,-551,-545,-515,-488,-492,-471,-469,-465,-488,-502,-528,-508,-467,-432,-440,-457,-460,-445,-436,-454,-480,-467,-456,-458,-448,-429,-417,-428,-422,-425,-426,-435,-443,-450,-440,-433,-444,-434,-436,432,-467,-485,-468,-475,-463,{"$f":"+'DRE - I.S. (Cons)'!$I$51","v":-429}]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A423,Trans!B423)","v":"Outras despesas operacionais"},null,null,{"$f":"(-162622.72+42000)/1000","v":-120.62272},{"$f":"(-113377.43+40000)/1000","v":-73.37742999999999},{"$f":"(-140619.81+40000)/1000","v":-100.61981},{"$f":"(-149437.92-42000)/1000","v":-191.43792000000002},{"$f":"(-241068.65+88121.89-40000)/1000","v":-192.94676000000001},{"$f":"(-74995.36-40000)/1000","v":-114.99536000000001},-109.26023000000002,{"$f":"(-934596.28)/1000","v":-934.59627999999998},{"$f":"-39.99007-30","v":-69.990070000000003},{"$f":"(-505063.04-88121.89)/1000+30+328","v":-235.18492999999989},{"$f":"(-1025008.37+37000)/1000-160.62622","v":-1148.6345900000001},-351.48358000000002,{"$f":"(-93271.45+42087.78-13.36)/1000","v":-51.197029999999998},53.668390000000016,-140.41355999999999,{"$f":"(-235000.04+84175.5600000001)/1000","v":-150.82447999999994},-188.38086000000001,-114.73226,-16.132969999999979,-159.69479000000024,-84.238110000000262,-1950.13312,157,-2732,-305,-84,-73,-116,-249,-62,-8979,-497.94344000000001,-95.056560000001014,-210,-304,-385,-290,-186,-792,-720,-447,-697,-756,-736,-411,-156,-483,-498,-549,-1582,2784,-521,617,-613,-813,-640,-22,-648,-605,-235,-223,-919,-536,-701,-809,-889,-797,-587,-737,-854,-82,743,-573,-651,-1585,-903,-1031,630,-715,-807,-754,-684,-852,-793,-346,5700,-370,-501,-760,5045,1453,-647,-417,116,254,972,643,-79,-73,-51,723,308,21,66,1075,690,509,896,235,-666,-380,-619,-1797,797.38090000000011,1277,1385,1384,1549,1681,-4291,269,97,465,48,-255,-18,-1035,-1183,-325,-47,-52,124,-436,122,12,233,-272,727,-449,-182,-238,-46,-227,581,1552,160,46,140,297,117,205,-84,285,326,-15856,6,111,-142,242,-76,265,10,-358,9549,-800,-2032,-230,-13972,-84,-308,-290,-234,-22,{"$f":"+'DRE - I.S. (Cons)'!$I$52","v":-209}]
[]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A424,Trans!B424)","v":"Lucro líquido do período"},null,null,{"$f":"E64+E66+E76+E81","v":8950.7281699999967},9250.251189999999,7789.1730299999999,8045.4074799999999,90151.841130000015,9765.7900399999962,9837.0315499999997,8225.1132200000029,15668.165800000001,16805.878810000002,164463.35954999999,7694.0951672099982,7645.3599499999964,13251.738790000003,12878.034449999999,13254.562140000005,171199.41821999999,14569.196046571527,19225.673860787243,18183.341219999995,17260.405729999999,12854.036169999994,-1078,{"$f":"AB64+AB66+AB76+AB82+AB83+AB84","v":15951},15779,24263,18933,27802.163873601359,-44277,17578.836126398641,9308,17593,15629,17298,2029,16843,17082,15149,13553.246830000004,19545.041569999998,-94820.613299999997,15690.3249,14474,10603,12399,13099,-108233,57666,7827,13001,23331,23641,-212365,12529,21852,12886,12426,13930,-153785,10369,17328,29601,6950,4728,-28867,7571,5259,8027,19930,6374,327424,10623,11042,6856,5979,9169,15725,2344,4728,7348,8206,12947,11835,10092,15218,-126325,9160,15712,39479,14277,13606,9930,6889,9650,97563,7795,8006,5832,-3439,8847,16112,13199,8337,9166,11583,12964,51153,17656,8378,8882,10121,15974,17667.806789999999,13117.165210000023,11393,8971,5246,6859,-10508,1474,6858,4578,4530,1737,-63413,1986,4984,6482,4009,6817,18331,4177,3793,843,2316,5118,67407,9672,12314,-3316,2633,4421,-3326,-2302,5960,15286,16188,5676,-13728,12508,9116,8487,9366,6832,-44172,23973,7856,8161,12787,7205,-33635,12092,11541,16551,6894,10747,61212,-12674,9794,8144,8326,9642,-118309,{"$f":"FV64+FV66+FV76+FV82+FV83+FV84","v":9043}]
[]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A425,Trans!B425)","v":"Participação dos Minoritários"},null,null,{"$f":"(-633905.5225788+92000)/1000","v":-541.90552257879995},{"$f":"(-594108.0948252+92000)/1000","v":-502.10809482520006},{"$f":"(-599544.2507952+100000)/1000","v":-499.54425079520001},-605.4763205267999,{"$f":"(480900.206622799-284000)/1000","v":196.90020662279898},-604.8660178967998,-612.71683887119991,-607.07071437360003,{"$f":"-600.8226700404+268","v":-332.8226700404},{"$f":"-606.6368598684-268","v":-874.63685986840005},{"$f":"(-2900218.72-456830)/1000","v":-3357.0487200000002},-608.57025999999996,-558.33756000000005,-579.62962000000005,-624.52665999999999,-634.11622,{"$f":"(-6121413.53-653438)/1000","v":-6774.8515299999999},-613.01464434914988,-637.32531083658,-569.52477481427093,-698.24091999999996,-622.27374999999995,294,1547,-664,-718,-596,-617,-582,-590,-575,-576,-594,-524,-453,-531,-463,-441,-470,-525,1713,-595,-524,-488,-504,-513,2461,-447,-412,-267,-450,-443,4970,-332,-331,-247,-243,-279,5312,-258,-272.98517400000003,-208,-231.47737199999995,-272.55920800000001,-2055.61121,-262.38878999999997,-276.77340000000004,-278.22659999999996,-254.56666800000039,-200.29161599999952,-1288.9380420000007,-195,-171.521658,-201.17008800000002,-194.80116600000002,-170.86280399999998,3243.9774780000002,-148.46176800000012,-328.32890999999995,-17.831084000000146,-41.026539999999841,-52.049466000000166,2996.0287560000006,-43.952750000000378,-109,-81,-69,-37,1242,-150,-465,-204,-221,-212,-1804,-202,-211,-204,-258,-229,511,-319,-215,-27.800973999999997,-158.199026,-124,1738,-92,-99,-42,-35,-27,2866,-27.388358731440015,-215,-37,-36,-62,315,-35,-75,-32,-35,-56,-541,-58,-55,-67,-66,-71.401292000000012,-1524,-66,-32,-39,-42,-38,-1037,-47.964709999999968,-40,-38,-40,-44,731,-40,-104.098932,-54,-44,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+'DRE - I.S. (Cons)'!$I$56","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}},null,null,0," -   "]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A426,Trans!B426)","v":"Lucro líquido do período"},null,null,{"$f":"E86+E88","v":8408.822647421197},8748.1430951747989,7289.6287792047997,7439.9311594731998,90348.741336622814,9160.924022103196,9224.3147111287999,7618.042505626403,{"$f":"M86+M88","v":15335.343129959601},15931.241950131602,161106.31083,7085.5249072099978,7087.0223899999964,12672.109170000003,12253.50779,{"$f":"T86+T88","v":12620.445920000006},{"$f":"U86+U88","v":164424.56669000001},13956.181402222377,18588.348549950664,{"$f":"X86+X88","v":17613.816445185723},16562.164809999998,{"$f":"Z86+Z88","v":12231.762419999994},{"$f":"AA86+AA88","v":-784},{"$f":"AB86+AB88","v":17498},{"$f":"AC86+AC88","v":15115},{"$f":"AD86+AD88","v":23545},18337,27185.163873601359,-44859,16988.836126398641,8733,17017,15035,16774,1576,{"$f":"AN86+AN88","v":16312},16619,14708,13083.246830000004,19020.041569999998,-93107.613299999997,15095.3249,13950,10115,11895,12586,-105772,57219,7415,12734,22881,23198,-207395,12197,21521,12639,12183,13651,-148473,10111,17055.014825999999,29393,6718.5226279999997,4455.4407920000003,-30922.611209999999,7308.61121,4982.2266,7748.7734,19675.433332000001,6173.7083840000005,326135.06195800001,10428,10870.478342,6654.8299120000001,5784.1988339999998,8998.1371959999997,18968.977478000001,2195.5382319999999,4399.6710899999998,7330.1689159999996,8164.9734600000002,12894.950534,14831.028756,10048.04725,15109,-126406,9091,15675,40721,14127,13141,9726,6668,9438,95759,7593,7795,5628,-3697,8618,16623,12880,8122,9138.1990260000002,11424.800974,12840,52891,17564,8279,8840,10086,15947,20533.806789999999,13089.776851268583,11178,8934,5210,6797,-10193,1439,6783,4546,4495,1681,-63954,1928,4929,6415,3943,6745.5987079999995,16807,4111,3761,804,2274,5080,66370,9624.0352899999998,12274,-3354,2593,4377,-2595,-2342,5855.9010680000001,15232,16144,5676,-13728,12508,9116,8487,9366,6832,-44172,23973,7856,8161,12787,7205,-33635,12092,11541,16551,6894,10747,61212,-12674,9794,8144,8326,9642,-118309,{"$f":"FV86+FV88","v":9043}]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A427,Trans!B427)","v":"Quantidade de cotas"},null,null,11000000,11000000,11000000,11000000,11000000,11000000,11000000,11000000,11000000,11000000,11000000,11000000,11000000,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,22918202,22918202,22918202,22918202,22918202,22918202,22918202,22918202,26638202,26638202,26638202,26638202,26638202,26638202,26638202,26638202,26638202,26638202,26638202,26638202,26638202,26638202,26638202,26638202,26638202,26638202,26638202,26638202,26638202,26638202,26638202,26638202,26638202,26638202,26638202,26638202,26638202,26638202,26638202,26638202,26638202,26638202,26638202,26638202,26638202,26638202,26638202,26638202,26638202,26638202,26638202,26638202,26638202,26638202,26638202,26638202,26638202,26638202,26638202,26638202,26638202,26638202,26638202,26638202,26638202,26638202,26638202,26638202,26638202,26638202,26638202,26638202,26638202,26638202,26638202,26638202,26638202,26638202,26638202,26638202]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A428,Trans!B428)","v":"Resultado  por cota"},null,null,{"$f":"E90/E91*10^3","v":0.76443842249283611},0.79528573592498175,0.66269352538225457,0.67635737813392716,8.2135219396929831,0.83281127473665417,0.83857406464807271,0.69254931869330938,1.3941221027236002,1.4482947227392364,14.646028257272727,0.64413862792818166,0.64427476272727247,0.65916329584426414,0.63738896754704677,0.65647593593541442,8.5528492410506427,0.72595669805844354,0.96690747610466066,0.91621537856468127,0.86151176540688568,{"$f":"Z90/Z91*10^3","v":0.63625784173631827},{"$f":"AA90/AA91*10^3","v":-4.0781216213425585E-2},{"$f":"AB90/AB91*10^3","v":0.91019097104913371},{"$f":"AC90/AC91*10^3","v":0.78623479982898936},{"$f":"AD90/AD91*10^3","v":1.2247369078381447},0.95383311442038887,1.414086793018805,-2.3334242067832376,0.88370586643510018,0.45426321580592555,0.88517086263247846,0.78207345123578265,0.8725307662806131,{"$f":"AM90/AM91*10^3","v":8.1978567286171838E-2},0.84849897815484454,0.86446815338127525,0.76506393886105029,0.68054938488245531,0.98936279037565378,-4.8431654452848463,0.78521136295766181,0.73,0.52615051275357116,0.61874051895241999,0.6546841674262428,-5.5019270425082283,2.9763525644336717,0.38570499773284528,0.66238266232367515,1.190197714514529,1.2066870583151104,-10.788036143601275,0.63444960989177523,1.1194547884300152,0.65744106086924226,0.63372137388796412,0.71008212057330689,-7.7230988709897144,0.52594244532391088,0.88714827441617961,1.5289314900015538,0.34947643358068908,0.23175802839881138,-1.6084970582126374,0.38017098721285197,0.25915977066183699,0.40306684108959295,1.0234542102106283,0.32113690873283451,16.964521015928756,0.5424317891244923,0.56544812194956895,0.34616333865413768,0.30087584600867107,0.46805481952569261,0.98670659678305916,0.11420499916330884,0.22885706376179565,0.38129235133204997,0.42471626026676218,0.67075480330163473,0.77146350811985742,0.52266784110327336,0.78592269868449893,-6.5752428784110641,0.47288525076052546,0.81536423998143626,2.1181784507996211,0.73484214470288667,0.68355352329161434,0.5059159552191036,0.3468484052437778,0.49093510028355952,4.1782946149091451,0.60209784345211714,0.34012266756353748,0.24556900231527759,-0.16131282899068608,0.37603298897531318,0.72531867901330127,0.561998711766307,0.30490045837177748,0.34304864217187031,0.42888784212988551,0.4820145143429726,1.9855319063951837,0.65935381074143073,0.31079424955182788,0.33185422950092502,0.37862915822922283,0.59865151559403296,0.77084056911949239,0.49139115512633258,0.4196229159911018,0.33538299619471318,{"$f":"DQ90/DQ91*10^3","v":0.19558377100676691},0.25515986401784929,-0.38264594584874762,5.4020162471926592E-2,0.25463430302090212,0.17065716372298703,0.16874262009125091,6.3104859704870467E-2,-2.4008377141970767,7.2377257293866903E-2,0.18503501099661304,0.24081955681543371,0.14802050078304835,0.2532302558558569,0.63093597683507319,0.15432723274641436,0.1411882078227352,3.0182217253251552E-2,8.5366121932704014E-2,0.19070356174940034,2.4915345262416735,0.36128697011907934,0.46076683403782281,-0.12590939884005686,9.7341404648857308E-2,0.16431289168841051,-9.7416484791278332E-2,-8.7918846775018822E-2,0.21983094309443257,0.57181036467851698,0.60604690962250374,0.21307744419086541,-0.51535009757790706,0.46955121070108263,0.3422152891550263,0.31860258436361433,0.35160030695765426,0.25647376651021719,-1.6582200255107309,0.89994812712960137,0.29491479942978133,0.30636452114898743,0.48002489056881542,0.27047621307173814,-1.2626602951655672,0.45393454107750963,0.43324996184051762,0.62132571860518215,0.2588012509252689,0.4034431452993712,2.2979028389378535,-0.47578286252202762,0.36766745743575335,0.30572633993840881,0.31255863289872193,0.36196136661175554,-4.4413282848444497,{"$f":"FV90/FV91*10^3","v":0.33947486395665899}]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A430,Trans!B430)","v":"Distribuição/Cota"},null,null,0.83299999999999996,0.83299999999999996,0.83299999999999996,0.83299999999999996,0.83299999999999996,0.83299999999999996,0.83299999999999996,0.83299999999999996,0.83299999999999996,0.83299999999999996,0.83299999999999996,0.83299999999999996,0.96,0.96,0.96,0.96,0.96,0.96,0.96,0.96,0.96,0.96,0.96,0.96,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,20.806742966000002,0.85,0.99,0.80010000000000003,0.8,0.78,0.75,0.74,0.74,0.96379999999999999,0.76,0.67,0.66,0.56999999999999995,0.42,0.34670000000000001,0.32350000000000001,0.42930000000000001,0.41699999999999998,0.49,0.44940000000000002,0.49559999999999998,0.35,0.30640000000000001,0.26769999999999999,0.35,0.35,0.3977,0.35,0.35,0.35,0.35,0.35,0.41,10.98,0.41,1.0276000000000001,0.45,0.39,0.4,0.41,0.5,0.55000000000000004,0.56000000000000005,0.56000000000000005,0.59450000000000003,0.56000000000000005,0.49,0.43,0.43,0.43,0.46160000000000001,0.46250000000000002,0.44750000000000001,0.47089999999999999,0.499,0.5,0.49020000000000002,0.48,0.46,0.46,0.46,0.46,0.46,0.46,0.46,0.46,0.5,0.5,0.5,0.5,0.5,0.5,0.47,0.47,0.47,0.47,0.47,0.47,0.5,0.47,0.47,0.46,0.46,0.45,0.45,0.45,0.45,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.48,0.45,0.45,0.45,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A431,Trans!B431)","v":"Distribuição Total"},null,null,{"$f":"E91*E93","v":9163000},{"$f":"F91*F93","v":9163000},9163000,9163000,9163000,9163000,9163000,9163000,9163000,{"$f":"N91*N93","v":9163000},9163000,9163000,10560000,{"$f":"Q91*R93","v":10560000},{"$f":"R91*S93","v":18455555.52},{"$f":"T91*T93","v":18455555.52},{"$f":"U91*U93","v":18455555.52},{"$f":"V91*V93","v":18455555.52},{"$f":"W91*W93","v":18455555.52},{"$f":"X91*X93","v":18455555.52},18455555.52,{"$f":"Z91*Z93","v":18455555.52},{"$f":"AA91*AA93","v":18455555.52},{"$f":"AB91*AB93","v":18455555.52},{"$f":"AC91*AC93","v":19416782.370000001},{"$f":"AD91*AD93","v":19416782.370000001},19416782.370000001,19416782.370000001,19416782.370000001,19416782.370000001,19416782.370000001,19416782.370000001,{"$f":"AK91*AK93","v":19416782.370000001},19416782.370000001,{"$f":"AM91*AM93","v":19416782.370000001},19416782.370000001,19416782.370000001,19416782.370000001,19416782.370000001,19416782.370000001,19416782.370000001,19416782.370000001,19416782,19416782.370000001,19416782.370000001,19416782.370000001,19416782.370000001,19416782.370000001,19416782.370000001,19416782.370000001,19416782.370000001,19416782.370000001,399999999.99935675,16340856.449999999,19032291.629999999,15381552.0537,15381552.0537,14995138.860000001,14418402.75,14226157.379999999,14226157.379999999,18528608.760600001,14610648.120000001,12880439.790000001,12688194.42,10957986.09,8074305.54,6665146.9779000003,6219137.7195000006,8253093.7341,8016631.9289999995,9420023.129999999,8639506.9277999997,9527680.5372000001,6728587.9499999993,5890398.1368000004,5146408.5548999999,6728587.9499999993,6728587.9499999993,7645598.3649000004,6728587.9499999993,6728587.9499999993,6728587.9499999993,6728587.9499999993,6728587.9499999993,7882060.1699999999,211085416.26000002,7882060.1699999999,19755134.2212,8651041.6500000004,7497569.4300000006,7689814.8000000007,7882060.1699999999,9612268.5,10573495.350000001,10812739.24,12834193.120000001,13624871.089000002,12834193.120000001,11229918.98,9854826.8599999994,9854826.8599999994,9854826.8599999994,10580324.470000001,10784068.9,11920595.395,12543929.321799999,13292462.798,13319101,13058046.6204,12786336.959999999,12253572.92,12253572.92,12253572.92,12253572.92,12253572.92,{"$f":"DQ93*DQ91","v":12253572.92},12253572.92,12253572.92,13319101,13319101,13319101,13319101,13319101,13319101,12519954.939999999,12519954.939999999,12519954.939999999,12519954.939999999,12519954.939999999,12519954.939999999,13319101,12519954.939999999,12519954.939999999,12253572.92,12253572.92,11987190.9,11987190.9,11987190.9,11987190.9,10921662.819999998,10921662.819999998,10921662.819999998,10921662.819999998,10921662.819999998,10921662.819999998,10921662.819999998,13319101,13319101,13319101,13319101,13319101,13319101,13319101,13319101,13319101,13319101,12786336.959999999,{"$f":"FG93*FG91","v":11987190.9},{"$f":"FH93*FH91","v":10921662.819999998},11987190.9,11987190.9,11987190.9,11987190.9,11987190.9,10921662.819999998,10921662.819999998,10921662.819999998,10921662.819999998,10921662.819999998,10921662.819999998,10921662.819999998,10921662.819999998,{"$f":"FV93*FV91","v":10921662.819999998}]
[]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A377,Trans!B377)","v":"* Histórico ajustado conforme as Demonstrações Financeiras Auditadas"}]
[]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A378,Trans!B378)","v":"Outros Ajustes"},null,null,null,null,null,null,{"$f":"1065-630.665125598","v":434.33487440199997},null,null,null,null,null,{"$f":"2229.2896+160.62622","v":2389.9158200000002},null,null,null,null,null,5547.5103499999996,null,null,null,null,{"$f":"494.88158+1320.68152","v":1815.5631000000001},{"$f":"-902173.84/1000","v":-902.17383999999993},null,null,null,null,null,null,null,8777,367.94344000000001,{"$f":"-AK60","v":2235},null,null,null,null,null,329.84170999999998,300,-2284.2543599999999,null,null,2924,null,null,-2895.37,2348,617,null,-3217,null,-2336,null,null,null,null,1615,-5556.1162343756796,null,null,-16242,79,261,1767.61121,null,null,-2755,-4354,null,null,-1327,401,null,1684,-1571,-9187,1008,1067,143,-252,34,-1447,-2077,null,17317,55,-199,-1551,-3683,-3451.5009999999997,1001,-4,15,2056.34,-787,5,-688,-647,345,-1408,651.46079999999995,581.18420000000003,2139.1101100000001,-507,-2870,-5555.5849899999994,-3710,-763.24199999999996,-79,-151,-3228,-517.27923959999953,-2159.3874099999998,-2954,1518.4090000000001,1749.386,1665.9789799999999,-2779.6383999999998,10070.549999999999,6542,7052,8380,10278,11653.0728,9821,7081,6187,5386.8630000000003,3946,4654.8771999999999,6646,6770,10921,8304,6194,1684.5175999999992,6250,7256,16473,9302,3921,1536.7883999999999,3120,-1278,954,12164,2300,1354,1783,1475,1291,390,1480,16684,1838,1424,916,1560,2378.2260500000002,1561,1322,1322,-1278,1155,1283,50,14627,1087,1539,1987,1141,129668,2539]
[null,"FFO - Funds From Operation",null,null,{"$f":"E90-E49-E71-E44-E45-E72+E98","v":8456.0763474211963},8833.1679951747992,7392.6389492047992,7639.1062194731994,16895.748491024813,9548.1896521031958,8837.6205011288002,7871.656235626403,10467.641069959602,9209.0219401316026,9784.3581200000153,9430.4703772099983,10485.025976538,{"$f":"R90-R49-R71-R44-R45-R72+R98","v":13180.894170000003},14681.069109999999,15313.259550000006,15661.804250000005,16902.329542222382,18271.318199950663,18879.906485185722,18316.274749999997,16179.810819999993,18807.826160000001,19560,20357,21467,19546,25593.163873601359,20676,17718.836126398641,19153,18026.943439999999,17786,18259,18034,17594,17602,17720,16443.088540000004,15424.041569999998,16745.132340000004,15625.3249,15224,14988,15432,14055,14456.630000000001,14343,15010,15664,17060,17388,19720,13715,13518,12963,13794,13452,13172.883765624319,14063,13867.014825999999,9342,7628.5226279999997,7168.4407920000003,5906.0000000000009,6131.61121,6420.2266,6314.7734,7173.4333320000005,7469.7083840000005,8383.0619580000057,8830,6884.4783420000003,6134.8299120000001,6206.1988339999998,6407.1371959999997,6931.9774780000007,7300.5382319999999,7334.6710899999998,6526.1689159999996,7133.9734600000002,7772.9505339999996,7388.0287559999997,8127.0472499999996,8143,6479,7978,7920,7903,7758,8047.4989999999998,8052,8346,8512,9093.34,9345,9414,8685,9227,9590,10318,10869.460800000001,11459.1842,12224.309136,11715.800974,12035,11832.415010000001,11612,11655.758,11530,11278,11006,11038.258550399998,11018.550001268561,10845,11624.409,{"$f":"DQ90-DQ49-DQ71-DQ44-DQ45-DQ72+DQ98-DQ70","v":11395.386},10611.97898,10912.3616,11218.55,13703,13266,13535,12426,12756.0728,13674,11673,11665,12145.863000000001,11330.598708,11490.877199999999,10572,11429,12626,11999,11650,11270.517599999999,11469.03529,11828,12582,12549,8445,8933.7883999999995,9506,7102.9010679999992,8255,9807,10376,11037,11550,10276,10398,10454,10028,10783,10931,11096,11256,11537,11121.226050000001,11187,11051,12242,19115,9843,9561,12488,{"$f":"FP90-FP49-FP71-FP44-FP45-FP72+FP98-FP70","v":10570},10995,11131,11381,11698,11359,{"$f":"FV90+FV98","v":11582}]
[]
[null,"% FFO",null,null,{"$f":"IF(E39=0,0,E99/SUM(E40:E40))","v":0.57595920191830319},0.60747227727166986,0.52998597998571395,0.53325449965957583,0.64164540058721897,0.59864498234176566,0.546893802768881,0.48782720612180686,0.64007108821156744,0.55687362750428793,0.57381123688604085,0.51593525163383858,0.64883932589173254,{"$f":"IF(R40=0,0,R99/R40)","v":0.81685462178044843},{"$f":"IF(S39=0,0,S99/SUM(S40:S40))","v":0.89771208417859838},0.92599957410909572,0.91849860341779266,0.79705709285685544,0.83995587771976976,0.88068482157626971,0.86373628037793804,0.78058736363096881,0.79270952372924219,0.82685153872167738,0.85097399882952929,0.87871469504707322,0.89181913583063377,1.1719018212189825,0.9677509946173648,0.80609781749686737,0.88378547766138416,{"$f":"IF(AJ39=0,0,AJ99/SUM(AJ40:AJ40))","v":0.8411227808883911},0.82740975065128397,0.84442491791148311,0.85070050474078962,0.82729110828983876,0.81377716134997691,0.84578301751706364,0.82627560755737628,0.78350142232276099,0.87071892428849162,0.81978271524637025,0.81289999999999996,0.77904256978013409,0.81285225177771925,0.7245218825712666,0.75705016757436117,0.67953759416307391,0.88601617377958797,0.88557213930348255,0.9576199831602582,0.97134238310708898,1.1232627022100707,0.75945511933108145,0.74156563717153989,0.70991237677984664,0.75266000982157477,0.69862373409504019,0.70492233989534536,0.76139685977260418,0.74827405709043804,0.59678037562284403,0.58033644944845952,0.62426550483323173,0.45996884735202498,0.47366637388953264,0.482832714146048,0.48237517378351541,0.39775066991960079,0.57331402133701748,0.61717308090996137,0.67933528235113094,0.53235990890813489,0.46713088494631844,0.48577010284909206,0.46729904427102326,0.39534490007984491,0.56374812602316604,0.54801786386730422,0.49761104963781927,0.54213644349874612,0.57920644813710875,0.63242841602465327,0.51081378064110616,0.57232218161371939,-0.8072514328432594,0.70795988996361703,0.7113985448666128,0.71365360303413405,0.7112863298798936,0.67163236521448844,0.74054998620435941,0.74946120689655171,0.75844248418426441,0.7829636645427932,0.75230905148180871,0.73022029165373881,0.6136941775014132,0.68485118384917987,0.7219211080999699,0.77265238879736409,0.7884419556071377,0.77426920270270272,0.71524832578550113,0.8182568077943847,0.6711091284224614,0.5776136202099097,0.61315872848241626,0.62197214514407684,0.6207267833109017,0.61313471784277485,0.59187953751008338,0.62575161850340122,0.58377473312376194,0.60013280947374248,0.72282110434025615,{"$f":"IF(DQ39=0,0,DQ99/SUM(DQ40:DQ40))","v":0.70594635113368853},0.67011738949229605,0.56731799324148691,0.67032445028680687,0.76373871363281687,0.73798397863818421,0.74306889925885256,0.67842323651452285,0.68821541947666576,0.72051849509958898,0.61504821118077879,0.61063707271109247,0.64975461402664103,0.60822366782972781,0.54508216877757221,0.56799011443614678,0.60789319717036328,0.91017877739331021,0.62501302218981147,0.60876835449652511,0.58044587732399444,0.59225588897495485,0.60184195797079332,0.64420664584506682,0.64433148490449788,0.43647922265867273,0.41713537843768966,0.47930217314576717,0.35743262218196453,0.40305649138225674,0.63299554637578259,0.72993316918747797,0.78359957401490943,0.80225046884767659,0.70460778935820079,0.71209423366662106,0.71617455641570182,0.69383518992596693,0.64735546617037887,0.73004741868696987,0.73722676234137263,0.74513438368860052,0.76313004365656834,0.73929575550089754," ",0.72233479312373361,0.78283667988233785,1.2400259487512164,0.62854406130268203,0.59804841433664857,0.67965603570262323,{"$f":"IF(FP39=0,0,FP99/SUM(FP40:FP40))","v":0.63594248240178086},0.66455122393472343,0.68978124806345664,0.70348621584868343,0.72178688221139009,0.69257972074873486,{"$f":"IF(FV39=0,0,FV99/SUM(FV40:FV40))","v":0.69022646007151367}]
[null,"FFO (RS/cota)",null,null,{"$f":"E99/E91*10^3","v":0.76873421340192694},0.80301527228861813,0.67205808629134534,0.69446420177029089,{"$f":"I99/I91*10^3","v":1.5359771355477103},0.86801724110029055,0.80342004555716362,0.71560511232967305,0.95160373363269102,0.83718381273923659,0.88948710181818325,0.8573154888372726,0.95318417968527269,0.68562869264419746,0.76366307859585891,0.79654763857251831,0.81467783853520137,0.87920606578053773,0.95041655359245658,0.98207340365001872,0.95275505204624678,0.8416229124269673,0.97832401165240024,1.0174497310390362,{"$f":"AC99/AC91*10^3","v":1.0589071663988578},{"$f":"AD99/AD91*10^3","v":1.1166458781296009},{"$f":"AE99/AE91*10^3","v":1.016721495035225},{"$f":"AF99/AF91*10^3","v":1.331275956013992},1.0755005439142695,0.92167817234811122,0.99627887007109717,0.93770494654825753,{"$f":"AK99/AK91*10^3","v":0.92517182598467784},0.94977579954201241,0.93807200662361856,0.91518458936098179,{"$f":"AO99/AO91*10^3","v":0.91560072422030248},{"$f":"AP99/AP91*10^3","v":0.92173871339528224},{"$f":"AQ99/AQ91*10^3","v":0.85531779204877623},{"$f":"AR99/AR91*10^3","v":0.80231017111101277},{"$f":"AS99/AS91*10^3","v":0.87102916132648622},0.81278029738765623,0.79,0.77962865893727373,0.8027241436295709,0.73109693096900075,0.75198846141262077,0.74607778590454488,0.78077302980040564,0.81479205454987036,0.88740758750132709,0.90446911673347452,1.0257724282254495,0.71341119944787224,0.70316387853710072,0.67429452267172929,0.71752053118366388,0.69973076594770534,0.68521201658195052,0.73151306582832132,0.72131853297689297,0.48594148197171144,0.3968117738284152,0.3728797625659333,0.30721155989348409,0.3189471460352985,0.33396001162472727,0.32847466755636301,0.37313945880725241,0.38855075594278299,0.43606053857109828,0.45930885097518864,0.35810892829304553,0.31911457279829419,0.32282695983783638,0.33327914196321085,0.36057968407769719,0.37975105626731087,0.381526540275066,0.33947079797032298,0.37108688027181097,0.40432445962157632,0.38430203837938981,0.42274345800889768,0.42357326993102618,0.33701721919232702,0.41499048845753733,0.41197351072746252,0.41108922415140609,0.40354677982621895,0.41860560803102825,0.41883973590625351,0.43413269198628812,0.44276749031719204,0.39677370851343402,0.40871443580085387,0.4107652074975166,0.37895642947906649,0.40260575415122002,0.41844469299991333,0.45020983757800892,0.4742719695026687,0.43017859088237265,0.45890143546475098,0.43981200285214445,0.45179475701851046,0.44418970206772967,0.43591530689646396,0.43755798533249352,0.43283702105720195,0.42337692311215303,0.41316602374289374,0.41437701202205757,0.4136371516842075,0.40712207227800135,0.43638114164011516,{"$f":"DQ99/DQ91*10^3","v":0.42778360191127018},0.39837444659365523,0.40965083153885534,0.42114516587868805,0.51441159579764428,0.49800658467865061,0.50810486383427833,0.46647292486182063,0.47886388127847368,0.51332293373253945,0.43820525124030518,0.43790493067062108,0.45595656193312151,0.42535148235605391,0.43136834835924731,0.39687363283753163,0.42904547386494024,0.47398093910392303,0.45044331445493208,0.43734182960246337,0.4230960332833274,0.43054840150247381,0.4440239622779345,0.47232917597066049,0.47109035362071355,0.31702590137277281,0.33537505271564494,0.35685591692712593,0.26664341189394086,0.30989328784277559,0.36815547836149004,0.38951577888027128,0.41432976595041965,0.4335878224814122,0.38576177175922011,0.39034166044690249,0.39244390443469124,0.37645183409901312,0.40479458786294958,0.41035051840210535,0.41654463015183979,0.4225510415455217,0.43309980155567557,0.41749161786519978,0.41996077663199644,0.41485532694736682,0.45956555175908642,0.71757846118893454,0.36950692092506843,0.35892062084370407,0.46880040927687239,{"$f":"FP99/FP91*10^3","v":0.39679855269511055},0.41275308295957813,0.41785853264420775,0.42724355044683576,0.43914375302056796,0.42641766888020444,{"$f":"FV99/FV91*10^3","v":0.43478910476014865}]
[]
[]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A432,Trans!B432)","v":"Despesas financeiras não-caixa"},null,null,{"$f":"-E55-E57","v":517.34703000000002},192.28791000000001,355.37894999999997,635.78201000000001,875.63657999999998,500.03424999999999,802.6400900000001,868.00605999999993,670.24368000000004,261.44166999999999,65.477350000000001,1578.1149700000003,802.6400900000001,868.00605999999993,670.24368000000004,261.44166999999999,65.477350000000001,1499.1984100000002,1585.2701631042089,696.88655999999992,3230.0771499999996,{"$f":"-Z55-Z57","v":4110.6320299999998},2102,753,584,297,346,242,394,438,612,{"$f":"-AJ55-AJ57","v":473},504,506,337,334,498,200,664,517,696,890,1132,1024,948,810,791,781,846,585,925,659,904,982,910,1014,850,779,784,907,927,251,460,113,527,309,307,126,18,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-DQ55-DQ57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A433,Trans!B433)","v":"FFO Ajustado *"},null,null,{"$f":"E99+E105","v":8973.4233774211971},9025.4559051748001,7748.0178992047995,8274.8882294731993,17771.385071024812,10048.223902103196,9640.260591128801,8739.6622956264036,11137.884749959601,9470.4636101316028,9849.8354700000145,11008.585347209999,11287.666066538,14048.900230000003,15351.312789999998,15574.701220000006,15727.281600000004,18401.527952222383,19856.588363054871,19576.793045185721,21546.351899999994,{"$f":"Z99+Z105","v":20290.442849999992},{"$f":"AA99+AA105","v":20909.826160000001},20313,{"$f":"AC99+AC105","v":20941},21764,19892,25835.163873601359,21070,18156.836126398641,19765,18499.943439999999,{"$f":"AK99+AK105","v":18290},18765,18371,17928,{"$f":"AO99+AO105","v":18100},{"$f":"AP99+AP105","v":17920},{"$f":"AQ99+AQ105","v":17107.088540000004},{"$f":"AR99+AR105","v":15941.041569999998},{"$f":"AS99+AS105","v":17441.132340000004},16515.3249,16356,16012,16380,14865,15247.630000000001,15124,15856,16249,17985,18047,20624,14697,14428,13977,14644,14231,13956.883765624319,14970,14794.014825999999,9593,8088.5226279999997,7281.4407920000003,6433.0000000000009,6440.61121,6727.2266,6440.7734,7191.4333320000005,7471.7083840000005,8383.0619580000057,8830,6884.4783420000003,6134.8299120000001,6206.1988339999998,6407.1371959999997,6931.9774780000007,7300.5382319999999,7334.6710899999998,6526.1689159999996,7133.9734600000002,7772.9505339999996,7388.0287559999997,8127.0472499999996,8143,6479,7978,7920,7903,7758,8047.4989999999998,8052,8346,8512,9093.34,9345,9414,8685,9227,9590,10318,10869.460800000001,11459.1842,12224.309136,11715.800974,12035,11832.415010000001,11612,11655.758,11530,11278,11006,11038.258550399998,11018.550001268561,10845,11624.409,{"$f":"DQ99+DQ105","v":11395.386},10611.97898,10912.3616,11218.55,13703,13266,13535,12426,12756.0728,13674,11673,11665,12145.863000000001,11330.598708,11490.877199999999,10572,11429,12626,11999,11650,11270.517599999999,11469.03529,11828,12582,12549,8445,8933.7883999999995,9506,7102.9010679999992,8255,9807,10376,11037,11550,10276,10398,10454,10028,10783,10931,11096,11256,11537,11121.226050000001,11187,11051,12242,20393,8688,9561,12488,-4054,10995,11131,11381,11698,11359,{"$f":"FV99+FV105","v":11582}]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A434,Trans!B434)","v":"FFO Ajustado * / Cota"},null,null,{"$f":"E106/E91*10^3","v":0.81576576158374514},{"$f":"F106/F91*10^3","v":0.82049599137952722},0.7043652635640727,0.7522625663157454,1.6155804610022555,0.91347490019119959,0.87638732646625461,0.79451475414785488,1.0125349772690546,0.86095123728469114,0.89543958818181946,1.0007804861099998,1.0261514605943638,0.73077964010264607,0.79852704853177991,0.81014701264326971,0.81808376451406883,0.95718965571042791,1.0328773256310344,1.0183232524760268,1.1207735145975164,{"$f":"Z106/Z91*10^3","v":1.0554450726173532},{"$f":"AA106/AA91*10^3","v":1.0876634459389061},1.0566184246725943,{"$f":"AC106/AC91*10^3","v":1.0892850111292667},1.1320948847818806,1.034719327700844,1.3438640355084421,1.0959951857358126,0.94446155589591785,1.0281131868091282,0.9623089201055921,{"$f":"AK106/AK91*10^3","v":0.95138832212187996},0.97609632939404467,0.95560168757250175,0.93255821973761965,{"$f":"AO106/AO91*10^3","v":0.94150511921301405},{"$f":"AP106/AP91*10^3","v":0.93214208487829897},{"$f":"AQ106/AQ91*10^3","v":0.88985698537239166},{"$f":"AR106/AR91*10^3","v":0.82920288639461104},{"$f":"AS106/AS91*10^3","v":0.90723289408738439},0.85907530048708058,0.85,0.83289392093031944,0.85203612445907029,0.7732305854752185,0.79313379562795194,0.78670295154572512,0.82477929117356641,0.84522191613769415,0.9355231806102795,0.9387482257700146,1.0727956673286851,0.7644917534294845,0.75049921878482695,0.72703961609062417,0.76173485998648494,0.74025189787405543,0.72599323279537609,0.77869235550380222,0.76953815980067541,0.49899771318289743,0.42073952823935368,0.37875766745383777,0.33462444375123318,0.33502035497655935,0.34992918685115798,0.33502879159066351,0.37407576224072397,0.38865478965761313,0.43606053857109828,0.45930885097518864,0.35810892829304553,0.31911457279829419,0.32282695983783638,0.33327914196321085,0.36057968407769719,0.37975105626731087,0.38152654027506616,0.33947079797032298,0.37108688027181097,0.40432445962157632,0.38430203837938981,0.42274345800889768,0.42357326993102618,0.33701721919232702,0.41499048845753733,0.41197351072746252,0.41108922415140609,0.40354677982621895,0.41860560803102825,0.41883973590625351,0.43413269198628812,0.44276749031719204,0.39677370851343402,0.40871443580085387,0.4107652074975166,0.37895642947906649,0.40260575415122002,0.41844469299991333,0.45020983757800892,0.4742719695026687,0.43017859088237265,0.45890143546475098,0.43981200285214445,0.45179475701851046,0.44418970206772967,0.43591530689646396,0.43755798533249352,0.43283702105720195,0.42337692311215303,0.41316602374289374,0.41437701202205757,0.4136371516842075,0.40712207227800135,0.43638114164011516,{"$f":"DQ106/DQ91*10^3","v":0.42778360191127018},0.39837444659365523,0.40965083153885534,0.42114516587868805,0.51441159579764428,0.49800658467865061,0.50810486383427833,0.46647292486182063,0.47886388127847368,0.51332293373253945,0.43820525124030518,0.43790493067062108,0.45595656193312151,0.42535148235605391,0.43136834835924731,0.39687363283753163,0.42904547386494024,0.47398093910392303,0.45044331445493208,0.43734182960246337,0.4230960332833274,0.43054840150247381,0.4440239622779345,0.47232917597066049,0.47109035362071355,0.31702590137277281,0.33537505271564494,0.35685591692712593,0.26664341189394086,0.30989328784277559,0.36815547836149004,0.38951577888027128,0.41432976595041965,0.4335878224814122,0.38576177175922011,0.39034166044690249,0.39244390443469124,0.37645183409901312,0.40479458786294958,0.41035051840210535,0.41654463015183979,0.4225510415455217,0.43309980155567557,0.41749161786519978,0.41996077663199644,0.41485532694736682,0.45956555175908642,0.76555467219596884,0.32614813867692721,0.35892062084370407,0.46880040927687239,-0.15218744868741516,0.41275308295957813,0.41785853264420775,0.42724355044683576,0.43914375302056796,0.42641766888020444,{"$f":"FV106/FV91*10^3","v":0.43478910476014865}]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A435,Trans!B435)","v":"* FFO Ajustado é uma medida não contábil e correspondente ao lucro líquido, excluindo (adicionando) os efeitos do ganho (perda) na venda de propriedade para investimento, o ganho com valor justo de propriedade para investimento, receitas e despesas não recorrentes e despesas financeiras não caixa (relacionadas à correção monetária sobre o saldo do endividamento)"}]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A436,Trans!B436)","v":"Demonstrativo de Resultado Consolidado Trimestral *"}]
[null,null,null,2011,{"$f":"IF(Cover!$B$1=1,Trans!E358,Trans!E359)","v":"1T12"},{"$f":"IF(Cover!$B$1=1,Trans!F358,Trans!F359)","v":"2T12"},{"$f":"IF(Cover!$B$1=1,Trans!G358,Trans!G359)","v":"3T12"},{"$f":"IF(Cover!$B$1=1,Trans!H358,Trans!H359)","v":"4T12"},2012,{"$f":"IF(Cover!$B$1=1,Trans!J358,Trans!J359)","v":"1T13"},{"$f":"IF(Cover!$B$1=1,Trans!K358,Trans!K359)","v":"2T13"},{"$f":"IF(Cover!$B$1=1,Trans!L358,Trans!L359)","v":"3T13"},{"$f":"IF(Cover!$B$1=1,Trans!M358,Trans!M359)","v":"4T13"},2013,{"$f":"IF(Cover!$B$1=1,Trans!O358,Trans!O359)","v":"1T14"},{"$f":"IF(Cover!$B$1=1,Trans!P358,Trans!P359)","v":"2T14"},{"$f":"IF(Cover!$B$1=1,Trans!Q358,Trans!Q359)","v":"3T14"},{"$f":"IF(Cover!$B$1=1,Trans!R358,Trans!R359)","v":"4T14"},2014,{"$f":"IF(Cover!$B$1=1,Trans!T358,Trans!T359)","v":"1T15"},{"$f":"IF(Cover!$B$1=1,Trans!U358,Trans!U359)","v":"2T15"},{"$f":"IF(Cover!$B$1=1,Trans!V358,Trans!V359)","v":"3T15"},{"$f":"IF(Cover!$B$1=1,Trans!W358,Trans!W359)","v":"4T15"},2015,2016,2017,2018,2019,{"$f":"IF(Cover!$B$1=1,Trans!AC358,Trans!AC359)","v":2020},{"$f":"IF(Cover!$B$1=1,Trans!AD358,Trans!AD359)","v":2021},{"$f":"IF(Cover!$B$1=1,Trans!AE358,Trans!AE359)","v":2022},{"$f":"IF(Cover!$B$1=1,Trans!AF358,Trans!AF359)","v":2023},{"$f":"IF(Cover!$B$1=1,Trans!AG358,Trans!AG359)","v":2024},{"$f":"IF(Cover!$B$1=1,Trans!AH358,Trans!AH359)","v":2025},{"$f":"IF(Cover!$B$1=1,Trans!AI358,Trans!AI359)","v":"Últimos 12 meses"}]
[]
[null,{"$f":"B39","v":"Receitas propriedades para investimentos"},null,{"$f":"SUBTOTAL(9,D113:D119)","v":909646},43145.639109999989,167958.66052999999,48621.783130000011,204740.50871999998,{"$f":"SUBTOTAL(9,I113:I119)","v":464466.59148999996},48621.783130000011,207655.39225733333,65924.898849999998,{"$f":"SUBTOTAL(9,M113:M119)","v":48455.508229999992},370657.5824673333,70457,8573,139382,50637,311492,62484.246830000004,-55832.246830000004,56926,296415,359993,{"$f":"SUBTOTAL(9,Y113:Y119)","v":-177949},482099,176791,1550308,{"$f":"SUBTOTAL(9,AC113:AC119)","v":229480},196858.55489,{"$f":"SUBTOTAL(9,AE113:AE119)","v":169736},{"$f":"SUBTOTAL(9,AF113:AF119)","v":266040},{"$f":"SUBTOTAL(9,AG113:AG119)","v":894493},{"$f":"SUBTOTAL(9,AH113:AH119)","v":176729},{"$f":"SUBTOTAL(9,AI113:AI119)","v":210696}]
[null,"Receita de aluguel",null,{"$f":"161916","v":161916},{"$f":"SUM(E40:G40)","v":43171.33015999999},{"$f":"SUM(H40:J40)","v":56607.020510000002},{"$f":"SUM(K40:M40)","v":48649.694090000005},{"$f":"SUM(N40:P40)","v":51866.931500000006},{"$f":"SUM(E40:P40)","v":200294.97625999997},{"$f":"SUM(Q40:S40)","v":48649.694090000005},{"$f":"SUM(T40:V40)","v":54794.453267333345},{"$f":"SUM(W40:Y40)","v":64396.332829999999},{"$f":"SUM(Z40:AB40)","v":68109.738589999994},{"$f":"SUM(Q40:AB40)","v":235950.21877733333},{"$f":"+SUM(AC40:AE40)","v":70269},{"$f":"SUM(AF40:AH40)","v":65185},{"$f":"SUM(AI40:AK40)","v":64677},{"$f":"SUM(AL40:AN40)","v":64089},{"$f":"SUM(AC40:AP40)","v":306801},{"$f":"SUM($AO40:AQ40)","v":62481.246830000004},{"$f":"SUM($AR40:AT40)","v":57977.753169999996},{"$f":"SUM(AU40:AW40)","v":56951},{"$f":"SUM(AX40:AZ40)","v":59602},{"$f":"SUM($AO40:AZ40)","v":237012},{"$f":"SUM($BA40:BL40)","v":217188},{"$f":"SUM($BM40:BX40)","v":168632},{"$f":"SUM($BY40:CJ40)","v":163706},{"$f":"SUM(CK40:CV40)","v":119864},{"$f":"SUM(CW40:DH40)","v":184506},{"$f":"SUM(DI40:DT40)","v":212920.66068},{"$f":"SUM(DU40:EF40)","v":225060},{"$f":"SUM(EG40:ER40)","v":229048},{"$f":"SUM(ES40:FD40)","v":188409},{"$f":"SUM(FE40:FO40)","v":171881},{"$f":"SUM(FD40:FO40)","v":186854}]
[null,"(-) Provisão para crédito de liquidação duvidosa",null,-254,-185.25076000000001,28.577110000000001,-73.736000000000004,47.358899999999998,-183.05075000000005,-73.736000000000004,19.547449999999998,0,0,-54.188550000000006,0,0,{"$f":"SUM(AI41:AK41)","v":0},{"$f":"SUM(AL41:AN41)","v":-585},{"$f":"SUM(AC41:AP41)","v":-803},{"$f":"SUM($AO41:AQ41)","v":-255},{"$f":"SUM($AR41:AT41)","v":-111},{"$f":"SUM(AU41:AW41)","v":0},{"$f":"SUM(AX41:AZ41)","v":-4018},{"$f":"SUM($AO41:AZ41)","v":-4384},{"$f":"SUM($BA41:BL41)","v":-2939},{"$f":"SUM($BM41:BX41)","v":1332},{"$f":"SUM($BY41:CJ41)","v":-2867},{"$f":"SUM(CK41:CV41)","v":632},{"$f":"SUM(CW41:DH41)","v":2838},{"$f":"SUM(DI41:DT41)","v":-15},{"$f":"SUM(DU41:EF41)","v":0},{"$f":"SUM(EG41:ER41)","v":-23},{"$f":"SUM(ES41:FD41)","v":49},{"$f":"SUM(FE41:FO41)","v":-332},{"$f":"SUM(FD41:FO41)","v":-332}]
[null,"Reversão provisão para crédito de liquidação duvidosa",null,0,0,0,0,0,0,0,7.2432799999999995,21.769960000000001,0,29.01324,0,0,{"$f":"SUM(AI42:AK42)","v":0},{"$f":"SUM(AL42:AN42)","v":0},{"$f":"SUM(AC42:AP42)","v":0},{"$f":"SUM($AO42:AQ42)","v":0},{"$f":"SUM($AR42:AT42)","v":0},{"$f":"SUM(AU42:AW42)","v":0},{"$f":"SUM(AX42:AZ42)","v":0},{"$f":"SUM($AO42:AZ42)","v":0},{"$f":"SUM($BA42:BL42)","v":0},{"$f":"SUM($BM42:BX42)","v":0},{"$f":"SUM($BY42:CJ42)","v":0},{"$f":"SUM(CK42:CV42)","v":0},{"$f":"SUM(CW42:DH42)","v":0},{"$f":"SUM(DI42:DT42)","v":0},{"$f":"SUM(DU42:EF42)","v":0},{"$f":"SUM(EG42:ER42)","v":0},{"$f":"SUM(ES42:FD42)","v":334},{"$f":"SUM(FE42:FO42)","v":0},{"$f":"SUM(FD42:FO42)","v":0}]
[null,"Receitas de  multas e juros recebidos",null,398,159.55971,58.167090000000002,45.825039999999994,129.80924999999999,393.36108999999999,45.825039999999994,137.73919000000001,1507.1960600000002,275.07312000000002,1965.8334100000002,195,8496,{"$f":"SUM(AI43:AK43)+SUM(AI47:AK47)","v":205},{"$f":"SUM(AL43:AN43)+SUM(AL47:AN47)","v":258},{"$f":"SUM(AC43:AP43)+SUM(AC47:AP47)","v":9234},{"$f":"SUM($AO43:AQ43)+SUM($AO47:AQ47)","v":284},{"$f":"SUM($AR43:AT43)+SUM($AR47:AT47)","v":1822},{"$f":"SUM(AU43:AW43)+SUM(AU47:AW47)","v":1063},{"$f":"SUM(AX43:AZ43)+SUM(AX47:AZ47)","v":411},{"$f":"SUM($AO43:AZ43)+SUM($AO47:AZ47)","v":3580},{"$f":"SUM($BA43:BL43)+SUM($BA47:BL47)","v":2402},{"$f":"SUM($BM43:BX43)+SUM($BM47:BX47)","v":26918},{"$f":"SUM($BY43:CJ43)+SUM($BY47:CJ47)","v":1901},{"$f":"SUM(CK43:CV43)+SUM(CK47:CV47)","v":1084},{"$f":"SUM(CW43:DH43)+SUM(CW47:DH47)","v":6280},{"$f":"SUM(DI43:DT43)+SUM(DI47:DT47)","v":6995.44553},{"$f":"SUM(DU43:EF43)+SUM(DU47:EF47)","v":2357},{"$f":"SUM(EG43:ER43)+SUM(EG47:ER47)","v":632},{"$f":"SUM(ES43:FD43)+SUM(ES47:FD47)","v":3991},{"$f":"SUM(FE43:FO43)+SUM(FE47:FO47)","v":2841},{"$f":"SUM(FD43:FO43)+SUM(FD47:FO47)","v":2841}]
[null,"Receitas de vendas de propriedade para investimento",null,187451,0,36565,0,0,36565,0,0,0,0,0,0,0,{"$f":"SUM(AI44:AK44)","v":74500},{"$f":"SUM(AL44:AN44)","v":0},{"$f":"SUM(AC44:AP44)","v":74500},{"$f":"SUM($AO44:AQ44)","v":0},{"$f":"SUM($AR44:AT44)","v":0},{"$f":"SUM(AU44:AW44)","v":0},{"$f":"SUM(AX44:AZ44)","v":364903},{"$f":"SUM($AO44:AZ44)","v":364903},{"$f":"SUM($BA44:BL44)","v":4400},{"$f":"SUM($BM44:BX44)","v":0},{"$f":"SUM($BY44:CJ44)","v":0},{"$f":"SUM(CK44:CV44)","v":1349036},{"$f":"SUM(CW44:DH44)","v":0},{"$f":"SUM(DI44:DT44)","v":0},{"$f":"SUM(DU44:EF44)","v":0},{"$f":"SUM(EG44:ER44)","v":0},{"$f":"SUM(ES44:FD44)","v":726300},{"$f":"SUM(FE44:FO44)","v":0},{"$f":"SUM(FD44:FO44)","v":19700}]
[null,"Ajuste a valor justo",null,560489,0,74699.895820000005,0,152696.40906999999,227396.30489,0,152696.40906999999,0,-19909,132787.40906999999,0,-65094,{"$f":"SUM(AI45:AK45)","v":0},{"$f":"SUM(AL45:AN45)","v":-13125},{"$f":"SUM(AC45:AP45)","v":-78219},{"$f":"SUM($AO45:AQ45)","v":0},{"$f":"SUM($AR45:AT45)","v":-115392},{"$f":"SUM(AU45:AW45)","v":0},{"$f":"SUM(AX45:AZ45)","v":-122706},{"$f":"SUM($AO45:AZ45)","v":-238098},{"$f":"SUM($BA45:BL45)","v":-394563},{"$f":"SUM($BM45:BX45)","v":286149},{"$f":"SUM($BY45:CJ45)","v":17458},{"$f":"SUM(CK45:CV45)","v":81302},{"$f":"SUM(CW45:DH45)","v":39101},{"$f":"SUM(DI45:DT45)","v":-17881.731},{"$f":"SUM(DU45:EF45)","v":-48571},{"$f":"SUM(EG45:ER45)","v":45794},{"$f":"SUM(ES45:FD45)","v":-15989},{"$f":"SUM(FE45:FO45)","v":10135},{"$f":"SUM(FD45:FO45)","v":10135}]
[null,"(-) Desconto concedido",null,-354,0,0,0,0,0,0,0,-0.4,-20.30348,-20.703479999999999,-7,-14,{"$f":"SUM(AI46:AK46)","v":0},{"$f":"SUM(AL46:AN46)","v":0},{"$f":"SUM(AC46:AP46)","v":-21},{"$f":"SUM($AO46:AQ46)","v":-26},{"$f":"SUM($AR46:AT46)","v":-129},{"$f":"SUM(AU46:AW46)","v":-1088},{"$f":"SUM(AX46:AZ46)","v":-1777},{"$f":"SUM($AO46:AZ46)","v":-3020},{"$f":"SUM($BA46:BL46)","v":-4437},{"$f":"SUM($BM46:BX46)","v":-932},{"$f":"SUM($BY46:CJ46)","v":-3407},{"$f":"SUM(CK46:CV46)","v":-1610},{"$f":"SUM(CW46:DH46)","v":-3245},{"$f":"SUM(DI46:DT46)","v":-5160.8203199999998},{"$f":"SUM(DU46:EF46)","v":-9110},{"$f":"SUM(EG46:ER46)","v":-9411},{"$f":"SUM(ES46:FD46)","v":-8601},{"$f":"SUM(FE46:FO46)","v":-7796},{"$f":"SUM(FD46:FO46)","v":-8502}]
[]
[null,{"$f":"B49","v":"Custo propriedades para  investimento"},null,{"$f":"+SUBTOTAL(9,D122:D123)","v":-196670},0,-37485,0,0,-37485,0,0,0,0,0,0,0,{"$f":"+SUBTOTAL(9,Q122:Q123)","v":-73600},0,-73600,0,0,0,-318808,-318808,-2264,{"$f":"+SUBTOTAL(9,Z122:Z123)","v":0},0,-1422504,0,-281.66028,-167,{"$f":"+SUBTOTAL(9,AF122:AF123)","v":0},{"$f":"+SUBTOTAL(9,AG122:AG123)","v":-737494},{"$f":"+SUBTOTAL(9,AH122:AH123)","v":0},{"$f":"+SUBTOTAL(9,AI122:AI123)","v":0}]
[null,{"$f":"B50","v":"Custo de  propriedades para investimentos vendidas"},null,-99062,{"$f":"SUM(E50:G50)","v":0},{"$f":"SUM(H50:J50)","v":-17727},{"$f":"SUM(K50:M50)","v":0},{"$f":"SUM(N50:P50)","v":0},{"$f":"SUM(E50:P50)","v":-17727},{"$f":"SUM(Q50:S50)","v":0},{"$f":"SUM(T50:V50)","v":0},{"$f":"SUM(W50:Y50)","v":0},{"$f":"SUM(Z50:AB50)","v":0},{"$f":"SUM(Q50:AB50)","v":0},{"$f":"+SUM(AC50:AE50)","v":0},{"$f":"SUM(AF49:AH49)","v":0},{"$f":"SUM(AI50:AK50)","v":-40798},{"$f":"SUM(AL50:AN50)","v":0},{"$f":"SUM(AC50:AP50)","v":-40798},{"$f":"SUM($AO50:AQ50)","v":0},{"$f":"SUM($AR50:AT50)","v":0},{"$f":"SUM(AU50:AW50)","v":0},{"$f":"SUM(AX50:AZ50)","v":-299775},{"$f":"SUM($AO50:AZ50)","v":-299775},{"$f":"SUM($BA50:BL50)","v":-1907},{"$f":"SUM($BM50:BX50)","v":0},{"$f":"SUM($BY50:CJ50)","v":0},{"$f":"SUM(CK50:CV50)","v":-980574},{"$f":"SUM(CW50:DH50)","v":0},{"$f":"SUM(DI50:DT50)","v":-281.66028},{"$f":"SUM(DU50:EF50)","v":-167},{"$f":"SUM(EG50:ER50)","v":0},{"$f":"SUM(ES50:FD50)","v":-317479},{"$f":"SUM(FE50:FO50)","v":0},{"$f":"SUM(FD50:FO50)","v":0}]
[null,{"$f":"B51","v":"Reversão de ajuste a valor justo de propriedades para investimentos vendidas"},null,-97608,{"$f":"SUM(E51:G51)","v":0},{"$f":"SUM(H51:J51)","v":-19758},{"$f":"SUM(K51:M51)","v":0},{"$f":"SUM(N51:P51)","v":0},{"$f":"SUM(E51:P51)","v":-19758},{"$f":"SUM(Q51:S51)","v":0},{"$f":"SUM(T51:V51)","v":0},{"$f":"SUM(W51:Y51)","v":0},{"$f":"SUM(Z51:AB51)","v":0},{"$f":"SUM(Q51:AB51)","v":0},{"$f":"+SUM(AC51:AE51)","v":0},{"$f":"SUM(AF50:AH50)","v":0},{"$f":"SUM(AI51:AK51)","v":-32802},{"$f":"SUM(AL51:AN51)","v":0},{"$f":"SUM(AC51:AP51)","v":-32802},{"$f":"SUM($AO51:AQ51)","v":0},{"$f":"SUM($AR51:AT51)","v":0},{"$f":"SUM(AU51:AW51)","v":0},{"$f":"SUM(AX51:AZ51)","v":-19033},{"$f":"SUM($AO51:AZ51)","v":-19033},{"$f":"SUM($BA51:BL51)","v":-357},{"$f":"SUM($BM51:BX51)","v":0},{"$f":"SUM($BY51:CJ51)","v":0},{"$f":"SUM(CK51:CV51)","v":-441930},{"$f":"SUM(CW51:DH51)","v":0},{"$f":"SUM(DI51:DT51)","v":0},{"$f":"SUM(DU51:EF51)","v":0},{"$f":"SUM(EG51:ER51)","v":0},{"$f":"SUM(ES51:FD51)","v":-420015},{"$f":"SUM(FE51:FO51)","v":0},{"$f":"SUM(FD51:FO51)","v":0}]
[]
[null,{"$f":"B53","v":"Despesa juros e atualização monetária de Captação e aquisição de imóveis"},null,{"$f":"SUBTOTAL(9,D126:D129)","v":-50210.968128932713},-10960.571390000001,-11653.40987,-11881.98927,-12048.95226,-46544.922789999997,-11881.98927,-13230.622790761803,-22176.307659212762,{"$f":"SUBTOTAL(9,M126:M129)","v":-23364.4195},-70653.339219974558,{"$f":"SUBTOTAL(9,O126:O129)","v":-13193},-13749,-13770,-13236,-62014,-13056,-13663,-14784,-14176,-55679,-55713,{"$f":"SUBTOTAL(9,Z126:Z129)","v":-46648},-37401,-21226,-24482,-58924.139219999997,-137138,{"$f":"SUBTOTAL(9,AF126:AF129)","v":-144902},{"$f":"SUBTOTAL(9,AG126:AG129)","v":-55469},{"$f":"SUBTOTAL(9,AH126:AH129)","v":-37347},{"$f":"SUBTOTAL(9,AI126:AI129)","v":-40623}]
[null,{"$f":"B54","v":"Despesas de juros com obrigações por compra de imóveis"},null,-27052.244824868994,{"$f":"SUM(E54:G54)","v":-6306.2141099999999},{"$f":"SUM(H54:J54)","v":-6308.1414499999992},{"$f":"SUM(K54:M54)","v":-6380.6550999999999},{"$f":"SUM(N54:P54)","v":-7423.3677399999997},{"$f":"SUM(E54:P54)","v":-26418.378400000001},{"$f":"SUM(Q54:S54)","v":-6380.6550999999999},{"$f":"SUM(T54:V54)","v":-8751.196280761802},{"$f":"SUM(W54:Y54)","v":-14225.18818447012},{"$f":"SUM(Z54:AB54)","v":-15543.82935},{"$f":"SUM(Q54:AB54)","v":-44900.86891523192},{"$f":"+SUM(AC54:AE54)","v":-11694},{"$f":"SUM(AF54:AH54)","v":-12496},{"$f":"SUM(AI54:AK54)","v":-12149},{"$f":"SUM(AL54:AN54)","v":-12059},{"$f":"SUM(AC54:AP54)","v":-55766},{"$f":"SUM($AO54:AQ54)","v":-11694},{"$f":"SUM($AR54:AT54)","v":-11560},{"$f":"SUM(AU54:AW54)","v":-11680},{"$f":"SUM(AX54:AZ54)","v":-11794},{"$f":"SUM($AO54:AZ54)","v":-46728},{"$f":"SUM($BA54:BL54)","v":-45568},{"$f":"SUM($BM54:BX54)","v":-43608},{"$f":"SUM($BY54:CJ54)","v":-37401},{"$f":"SUM(CK54:CV54)","v":-21226},{"$f":"SUM(CW54:DH54)","v":-24482},{"$f":"SUM(DI54:DT54)","v":-58924.139219999997},{"$f":"SUM(DU54:EF54)","v":-137138},{"$f":"SUM(EG54:ER54)","v":-144902},{"$f":"SUM(ES54:FD54)","v":-55469},{"$f":"SUM(FE54:FO54)","v":-37347},{"$f":"SUM(FD54:FO54)","v":-40623}]
[null,{"$f":"B55","v":"Despesas de atualização monetária com obrigações por compra de imóveis"},null,-3601.5700736926528,{"$f":"SUM(E55:G55)","v":-548.05522999999994},{"$f":"SUM(H55:J55)","v":-1028.7007699999999},{"$f":"SUM(K55:M55)","v":-1309.79357},{"$f":"SUM(N55:P55)","v":-1613.6913800000002},{"$f":"SUM(E55:P55)","v":-4500.2409500000003},{"$f":"SUM(Q55:S55)","v":-1309.79357},{"$f":"SUM(T55:V55)","v":-1593.4023400000001},{"$f":"SUM(W55:Y55)","v":-5410.6104774769174},{"$f":"SUM(Z55:AB55)","v":-6684.9850200000001},{"$f":"SUM(Q55:AB55)","v":-14998.791407476918},{"$f":"+SUM(AC55:AE55)","v":-995},{"$f":"SUM(AF55:AH55)","v":-823},{"$f":"SUM(AI55:AK55)","v":-1422},{"$f":"SUM(AL55:AN55)","v":-1177},{"$f":"SUM(AC55:AP55)","v":-5115},{"$f":"SUM($AO55:AQ55)","v":-1362},{"$f":"SUM($AR55:AT55)","v":-2103},{"$f":"SUM(AU55:AW55)","v":-3104},{"$f":"SUM(AX55:AZ55)","v":-2382},{"$f":"SUM($AO55:AZ55)","v":-8951},{"$f":"SUM($BA55:BL55)","v":-10145},{"$f":"SUM($BM55:BX55)","v":-3040},{"$f":"SUM($BY55:CJ55)","v":0},{"$f":"SUM(CK55:CV55)","v":0},{"$f":"SUM(CW55:DH55)","v":0},{"$f":"SUM(DI55:DT55)","v":0},{"$f":"SUM(DU55:EF55)","v":0},{"$f":"SUM(EG55:ER55)","v":0},{"$f":"SUM(ES55:FD55)","v":0},{"$f":"SUM(FE55:FO55)","v":0},{"$f":"SUM(FD55:FO55)","v":0}]
[null,{"$f":"B56","v":"Despesas de juros com captação de recursos"},null,-14227.539791883708,{"$f":"SUM(E56:G56)","v":-3589.34339},{"$f":"SUM(H56:J56)","v":-3333.81558},{"$f":"SUM(K56:M56)","v":-3160.44434},{"$f":"SUM(N56:P56)","v":-2720.55053},{"$f":"SUM(E56:P56)","v":-12804.153840000001},{"$f":"SUM(Q56:S56)","v":-3160.44434},{"$f":"SUM(T56:V56)","v":-2653.30908},{"$f":"SUM(W56:Y56)","v":-2438.8856016384298},{"$f":"SUM(Z56:AB56)","v":-854.95812000000001},{"$f":"SUM(Q56:AB56)","v":-9107.5971416384309},{"$f":"+SUM(AC56:AE56)","v":-272},{"$f":"SUM(AF56:AH56)","v":-179},{"$f":"SUM(AI56:AK56)","v":-32},{"$f":"SUM(AL56:AN56)","v":0},{"$f":"SUM(AC56:AP56)","v":-483},{"$f":"SUM($AO56:AQ56)","v":0},{"$f":"SUM($AR56:AT56)","v":0},{"$f":"SUM(AU56:AW56)","v":0},{"$f":"SUM(AX56:AZ56)","v":0},{"$f":"SUM($AO56:AZ56)","v":0},{"$f":"SUM($BA56:BL56)","v":0},{"$f":"SUM($BM56:BX56)","v":0},{"$f":"SUM($BY56:CJ56)","v":0},{"$f":"SUM(CK56:CV56)","v":0},{"$f":"SUM(CW56:DH56)","v":0},{"$f":"SUM(DI56:DT56)","v":0},{"$f":"SUM(DU56:EF56)","v":0},{"$f":"SUM(EG56:ER56)","v":0},{"$f":"SUM(ES56:FD56)","v":0},{"$f":"SUM(FE56:FO56)","v":0},{"$f":"SUM(FD56:FO56)","v":0}]
[null,{"$f":"B57","v":"Despesas de atualização monetária com captação de recursos"},null,-5329.6134384873603,{"$f":"SUM(E57:G57)","v":-516.95866000000001},{"$f":"SUM(H57:J57)","v":-982.75207},{"$f":"SUM(K57:M57)","v":-1031.09626},{"$f":"SUM(N57:P57)","v":-291.34260999999998},{"$f":"SUM(E57:P57)","v":-2822.1496000000002},{"$f":"SUM(Q57:S57)","v":-1031.09626},{"$f":"SUM(T57:V57)","v":-232.71509},{"$f":"SUM(W57:Y57)","v":-101.62339562729191},{"$f":"SUM(Z57:AB57)","v":-280.64701000000002},{"$f":"SUM(Q57:AB57)","v":-1646.0817556272921},{"$f":"+SUM(AC57:AE57)","v":-232},{"$f":"SUM(AF57:AH57)","v":-251},{"$f":"SUM(AI57:AK57)","v":-167},{"$f":"SUM(AL57:AN57)","v":0},{"$f":"SUM(AC57:AP57)","v":-650},{"$f":"SUM($AO57:AQ57)","v":0},{"$f":"SUM($AR57:AT57)","v":0},{"$f":"SUM(AU57:AW57)","v":0},{"$f":"SUM(AX57:AZ57)","v":0},{"$f":"SUM($AO57:AZ57)","v":0},{"$f":"SUM($BA57:BL57)","v":0},{"$f":"SUM($BM57:BX57)","v":0},{"$f":"SUM($BY57:CJ57)","v":0},{"$f":"SUM(CK57:CV57)","v":0},{"$f":"SUM(CW57:DH57)","v":0},{"$f":"SUM(DI57:DT57)","v":0},{"$f":"SUM(DU57:EF57)","v":0},{"$f":"SUM(EG57:ER57)","v":0},{"$f":"SUM(ES57:FD57)","v":0},{"$f":"SUM(FE57:FO57)","v":0},{"$f":"SUM(FD57:FO57)","v":0}]
[]
[null,{"$f":"B59","v":"Despesa administrativa dos imóveis"},null,{"$f":"SUBTOTAL(9,D132:D135)","v":-4537},{"$f":"SUBTOTAL(9,E132:E135)","v":-920.00383999999997},-3780.9179200000003,-831.72487999999998,-879.49909000000014,-6412.1457300000011,-846.72395000000006,-747.55693000000008,-1028.94048,-1687.9120600000001,-4311.1334200000001,-2043,-2939,{"$f":"SUBTOTAL(9,Q132:Q135)","v":-5127},-2346,-14837,-3400,-3697,-6837,-4485,-18419,-15912,{"$f":"SUBTOTAL(9,Z132:Z135)","v":-19560},-19623,-11828,-8482,-11791.23906,-18484,{"$f":"SUBTOTAL(9,AF132:AF135)","v":-18319},{"$f":"SUBTOTAL(9,AG132:AG135)","v":-12567},{"$f":"SUBTOTAL(9,AH132:AH135)","v":-6190},{"$f":"SUBTOTAL(9,AI132:AI135)","v":-7031}]
[null,"Despesas de comissões",null,-2936,{"$f":"SUM(E60:G60)","v":0},{"$f":"SUM(H60:J60)","v":-3508.1330200000002},{"$f":"SUM(K60:M60)","v":-5.1873300000000002},{"$f":"SUM(N60:P60)","v":-338.06670000000003},{"$f":"SUM(E60:P60)","v":-3851.3870500000007},{"$f":"SUM(Q60:S60)","v":-5.1873300000000002},{"$f":"SUM(T60:V60)","v":-111.22647000000001},{"$f":"SUM(W60:Y60)","v":-74.123259999999988},{"$f":"SUM(Z60:AB60)","v":-706},{"$f":"SUM(Q60:AB60)","v":-896.53706},{"$f":"+SUM(AC60:AE60)","v":-552},{"$f":"SUM(AF60:AH60)","v":-1},{"$f":"SUM(AI60:AK60)","v":-2235},{"$f":"SUM(AL60:AN60)","v":-368},{"$f":"SUM(AC60:AP60)","v":-3718},{"$f":"SUM($AO60:AQ60)","v":-562},{"$f":"SUM($AR60:AT60)","v":0},{"$f":"SUM(AU60:AW60)","v":-2974},{"$f":"SUM(AX60:AZ60)","v":-218},{"$f":"SUM($AO60:AZ60)","v":-3754},{"$f":"SUM($BA60:BL60)","v":-851},{"$f":"SUM($BM60:BX60)","v":-825},{"$f":"SUM($BY60:CJ60)","v":-1744},{"$f":"SUM(CK60:CV60)","v":-931},{"$f":"SUM(CW60:DH60)","v":-1372},{"$f":"SUM(DI60:DT60)","v":-168.98671999999999},{"$f":"SUM(DU60:EF60)","v":-1567},{"$f":"SUM(EG60:ER60)","v":-1982},{"$f":"SUM(ES60:FD60)","v":-2940},{"$f":"SUM(FE60:FO60)","v":-821},{"$f":"SUM(FD60:FO60)","v":-1032}]
[null,"Despesa administração do imóvel",null,{"$f":"((-910-105)*1000)/1000","v":-1015},{"$f":"SUM(E61:G61)","v":-863.07076000000006},{"$f":"SUM(H61:J61)","v":-3.0335500000000177},{"$f":"SUM(K61:M61)","v":-598.41917000000001},{"$f":"SUM(N61:P61)","v":-337.98642000000007},{"$f":"SUM(E61:P61)","v":-1802.5099000000005},{"$f":"SUM(Q61:S61)","v":-598.41917000000001},{"$f":"SUM(T61:V61)","v":-462.44136000000003},{"$f":"SUM(W61:Y61)","v":-534.32843000000003},{"$f":"SUM(Z61:AB61)","v":-580.25456000000008},{"$f":"SUM(Q61:AB61)","v":-2175.4435200000003},{"$f":"+SUM(AC61:AE61)","v":-527},{"$f":"SUM(AF61:AH61)","v":-522},{"$f":"SUM(AI61:AK61)","v":-491},{"$f":"SUM(AL61:AN61)","v":-431},{"$f":"SUM(AC61:AP61)","v":-2267},{"$f":"SUM($AO61:AQ61)","v":-501},{"$f":"SUM($AR61:AT61)","v":-419},{"$f":"SUM(AU61:AW61)","v":-750},{"$f":"SUM(AX61:AZ61)","v":-739},{"$f":"SUM($AO61:AZ61)","v":-2409},{"$f":"SUM($BA61:BL61)","v":-2500},{"$f":"SUM($BM61:BX61)","v":-1880},{"$f":"SUM($BY61:CJ61)","v":-228},{"$f":"SUM(CK61:CV61)","v":-241},{"$f":"SUM(CW61:DH61)","v":-154},{"$f":"SUM(DI61:DT61)","v":-117.40192999999999},{"$f":"SUM(DU61:EF61)","v":-113},{"$f":"SUM(EG61:ER61)","v":-108},{"$f":"SUM(ES61:FD61)","v":-36},{"$f":"SUM(FE61:FO61)","v":0},{"$f":"SUM(FD61:FO61)","v":0}]
[null,"Despesas de condomínio",null,-557,{"$f":"SUM(E62:G62)","v":-54.383079999999993},{"$f":"SUM(H62:J62)","v":-212.97846000000001},{"$f":"SUM(K62:M62)","v":-147.89179000000001},{"$f":"SUM(N62:P62)","v":-149.28924000000001},{"$f":"SUM(E62:P62)","v":-564.54256999999996},{"$f":"SUM(Q62:S62)","v":-205.78739999999999},{"$f":"SUM(T62:V62)","v":-156.93812},{"$f":"SUM(W62:Y62)","v":-329.96854999999999},{"$f":"SUM(Z62:AB62)","v":-230.27368000000001},{"$f":"SUM(Q62:AB62)","v":-922.96775000000002},{"$f":"+SUM(AC62:AE62)","v":-658},{"$f":"SUM(AF62:AH62)","v":-1820},{"$f":"SUM(AI62:AK62)","v":-1683},{"$f":"SUM(AL62:AN62)","v":-1291},{"$f":"SUM(AC62:AP62)","v":-6622},{"$f":"SUM($AO62:AQ62)","v":-1751},{"$f":"SUM($AR62:AT62)","v":-2377},{"$f":"SUM(AU62:AW62)","v":-2474},{"$f":"SUM(AX62:AZ62)","v":-3019},{"$f":"SUM($AO62:AZ62)","v":-9621},{"$f":"SUM($BA62:BL62)","v":-11749},{"$f":"SUM($BM62:BX62)","v":-16507},{"$f":"SUM($BY62:CJ62)","v":-16708},{"$f":"SUM(CK62:CV62)","v":-9044},{"$f":"SUM(CW62:DH62)","v":-5049},{"$f":"SUM(DI62:DT62)","v":-9550.0687099999996},{"$f":"SUM(DU62:EF62)","v":-16250},{"$f":"SUM(EG62:ER62)","v":-15904},{"$f":"SUM(ES62:FD62)","v":-9239},{"$f":"SUM(FE62:FO62)","v":-5179},{"$f":"SUM(FD62:FO62)","v":-5806}]
[null,"Despesa de reparos, manutenção e conservação de imóveis",null,-29,{"$f":"SUM(E63:G63)","v":-2.5499999999999998},{"$f":"SUM(H63:J63)","v":-56.772890000000004},{"$f":"SUM(K63:M63)","v":-80.226590000000002},{"$f":"SUM(N63:P63)","v":-54.156729999999996},{"$f":"SUM(E63:P63)","v":-193.70621000000003},{"$f":"SUM(Q63:S63)","v":-37.33005},{"$f":"SUM(T63:V63)","v":-16.950980000000001},{"$f":"SUM(W63:Y63)","v":-90.520240000000001},{"$f":"SUM(Z63:AB63)","v":-171.38382000000001},{"$f":"SUM(Q63:AB63)","v":-316.18509},{"$f":"+SUM(AC63:AE63)","v":-306},{"$f":"SUM(AF63:AH63)","v":-596},{"$f":"SUM(AI63:AK63)","v":-718},{"$f":"SUM(AL63:AN63)","v":-256},{"$f":"SUM(AC63:AP63)","v":-2230},{"$f":"SUM($AO63:AQ63)","v":-586},{"$f":"SUM($AR63:AT63)","v":-901},{"$f":"SUM(AU63:AW63)","v":-639},{"$f":"SUM(AX63:AZ63)","v":-509},{"$f":"SUM($AO63:AZ63)","v":-2635},{"$f":"SUM($BA63:BL63)","v":-812},{"$f":"SUM($BM63:BX63)","v":-348},{"$f":"SUM($BY63:CJ63)","v":-943},{"$f":"SUM(CK63:CV63)","v":-1612},{"$f":"SUM(CW63:DH63)","v":-1907},{"$f":"SUM(DI63:DT63)","v":-1954.7817},{"$f":"SUM(DU63:EF63)","v":-554},{"$f":"SUM(EG63:ER63)","v":-325},{"$f":"SUM(ES63:FD63)","v":-352},{"$f":"SUM(FE63:FO63)","v":-190},{"$f":"SUM(FD63:FO63)","v":-193}]
[null,"Resultado de propriedade de investimentos",null,{"$f":"D112+D121+D125+D131","v":658228.03187106724},31265.063879999987,115039.33273999998,35908.068980000011,191812.05736999999,374024.52296999999,35893.069910000013,193677.21253657152,42719.650710787238,23403.176669999993,{"$f":"N112+N121+N125+N131","v":295693.10982735868},55221,{"$f":"P112+P121+P125+P131","v":-8115},46885,35055,161041,46028.246830000004,-73192.246830000004,35305,-41054,-32913,-251838,{"$f":"Z112+Z121+Z125+Z131","v":415891},119767,94750,196516,125861.51633000001,13947,{"$f":"AF112+AF121+AF125+AF131","v":102819},{"$f":"AG112+AG121+AG125+AG131","v":88963},{"$f":"AH112+AH121+AH125+AH131","v":133192},{"$f":"AI112+AI121+AI125+AI131","v":163042}]
[]
[null,{"$f":"B66","v":"Resultado de Ativos Financeiros de Natureza Imobiliária"},null,{"$f":"SUBTOTAL(9,D139:D144)","v":4192},147.61829999999998,614.08831999999995,6364.6626399999996,6235.5739172100002,13361.94317721,7273.0754700000016,18262.43477,24340.313970000003,20634.793400000002,70510.617610000001,14175,20662,{"$f":"SUBTOTAL(9,Q139:Q144)","v":15737},11078,68472,9886,24642,13554,13935,62017,49514,{"$f":"SUBTOTAL(9,Z139:Z144)","v":35124},21109,30820,-10259,1806.3321000000233,11962,{"$f":"SUBTOTAL(9,AF139:AF144)","v":17269},{"$f":"SUBTOTAL(9,AG139:AG144)","v":-4122},{"$f":"SUBTOTAL(9,AH139:AH144)","v":-5957},{"$f":"SUBTOTAL(9,AI139:AI144)","v":-10615}]
[null,"Certificados de recebivéis imobiliários (CRI)",null,1192,{"$f":"SUM(E67:G67)","v":113.50649},{"$f":"SUM(H67:J67)","v":867.84032999999999},{"$f":"SUM(K67:M67)","v":724.42847999999992},{"$f":"SUM(N67:P67)","v":-72.973082790000007},{"$f":"SUM(E67:P67)","v":1632.80221721},{"$f":"SUM(Q67:S67)","v":2577.52045},{"$f":"SUM(T67:V67)","v":4657.4755599999999},{"$f":"SUM(W67:Y67)","v":4948.42659},{"$f":"SUM(Z67:AB67)","v":5893.65798},{"$f":"SUM(Q67:AB67)","v":18077.080579999998},{"$f":"+SUM(AC67:AE67)","v":5572},{"$f":"SUM(AF67:AH67)","v":6397},{"$f":"SUM(AI67:AK67)","v":4651},{"$f":"SUM(AL67:AN67)","v":32},{"$f":"SUM(AC67:AP67)","v":16668},{"$f":"SUM($AO67:AQ67)","v":43},{"$f":"SUM($AR67:AT67)","v":50},{"$f":"SUM(AU67:AW67)","v":-14},{"$f":"SUM(AX67:AZ67)","v":27},{"$f":"SUM($AO67:AZ67)","v":106},{"$f":"SUM($BA67:BL67)","v":99},{"$f":"SUM($BM67:BX67)","v":2095},{"$f":"SUM($BY67:CJ67)","v":10460},{"$f":"SUM(CK67:CV67)","v":9652},{"$f":"SUM(CW67:DH67)","v":5574},{"$f":"SUM(DI67:DT67)","v":7433.3465299999998},{"$f":"SUM(DU67:EF67)","v":17167},{"$f":"SUM(EG67:ER67)","v":13378},{"$f":"SUM(ES67:FD67)","v":-7622},{"$f":"SUM(FE67:FO67)","v":0},{"$f":"SUM(FD67:FO67)","v":0}]
[null," Letras de crédito imobiliário ",null,3000,269.40057999999999,225.25677999999999,109.50348,0,604.16084000000001,8504.5036700000001,16766.438850000002,20246.805610000003,17851.111830000002,63368.859960000009,10963,11464,12613,15288,59683,{"$f":"SUM($AO68:AQ68)","v":14749},{"$f":"SUM($AR68:AT68)","v":15534},17681,14728,{"$f":"SUM($AO68:AZ68)","v":62692},{"$f":"SUM($BA68:BL68)","v":46397},{"$f":"SUM($BM68:BX68)","v":23208},{"$f":"SUM($BY68:CJ68)","v":6586},1118,0,0,0,0,0,0,0]
[null,"Rendimentos de Cotas de Fundos Imobiliários",null,0,0,0,529.94813999999997,915.8130000000001,1445.7611399999998,954.95339000000001,863.61841000000004,1848.2513999999999,1669.5088900000001,5336.3320899999999,2013,2380,2174,1858,9869,{"$f":"SUM($AO69:AQ69)","v":2119},{"$f":"SUM($AR69:AT69)","v":2437},2647,1938,{"$f":"SUM($AO69:AZ69)","v":9141},{"$f":"SUM($BA69:BL69)","v":6326},{"$f":"SUM($BM69:BX69)","v":4024},{"$f":"SUM($BY69:CJ69)","v":4725},4050,4087,7830.48585,8237,3374,1590,1571,1733]
[null,"Resultado de cotas de fundos imobiliários",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM($AO70:AQ70)","v":0},{"$f":"SUM($AR70:AT70)","v":0},0,0,{"$f":"SUM($AO70:AZ70)","v":0},{"$f":"SUM($BA70:BL70)","v":0},{"$f":"SUM($BM70:BX70)","v":0},{"$f":"SUM($BY70:CJ70)","v":0},4319,-2,-2,0,0,-73,-1,-1]
[null,"Ajuste ao valor justo (CRI)",null,0,-235.28877,-479.00878999999998,0.78254000000001156,1.3145040611561853E-13,-713.51501999999994,-897.13604000000009,-2101.0594000000001,-757.51363000000049,-2683.6500999999998,-6439.3591700000006,-2320,-3426,-1473,-5,-7224,{"$f":"SUM($AO71:AQ71)","v":0},{"$f":"SUM($AR71:AT71)","v":0},0,0,{"$f":"SUM($AO71:AZ71)","v":0},{"$f":"SUM($BA71:BL71)","v":5},{"$f":"SUM($BM71:BX71)","v":-135},{"$f":"SUM($BY71:CJ71)","v":-207},30,72,96.806370000000001,84,67,0,0,0]
[null,"Ajuste ao valor justo (cotas de fundos imobiliários)",null,0,0,0,5000,5392.7340000000004,10392.734,-3866.7660000000001,-1924.0386500000031,-1945.6559999999999,-2095.8352,-9832.2958500000041,-2053,3847,-2228,-6095,-10524,{"$f":"SUM($AO72:AQ72)","v":-7025},{"$f":"SUM($AR72:AT72)","v":6621},-6760,-2758,{"$f":"SUM($AO72:AZ72)","v":-9922},{"$f":"SUM($BA72:BL72)","v":-3313},{"$f":"SUM($BM72:BX72)","v":5932},{"$f":"SUM($BY72:CJ72)","v":-455},11651,-19990,-13552.306649999977,-13526,450,1983,-7527,-12347]
[]
[null,{"$f":"B74","v":"Resultado líquido de atividades imobiliárias"},null,{"$f":"D136+D138","v":662420.03187106724},31412.682179999985,115653.42105999998,42272.731620000013,198047.63128720998,387386.46614720998,43166.145380000016,211939.64730657151,67059.964680787234,44037.970069999996,366203.7274373587,69396,12547,{"$f":"Q136+Q138","v":62622},46133,229513,55914.246830000004,-48550.246830000004,48859,-27119,29104,-202324,{"$f":"Z136+Z138","v":451015},140876,125570,186257,127667.84843000004,25909,{"$f":"AF136+AF138","v":120088},{"$f":"AG136+AG138","v":84841},{"$f":"AH136+AH138","v":127235},{"$f":"AI136+AI138","v":152427}]
[]
[null,{"$f":"B76","v":"Outros Ativos Financeiros"},null,{"$f":"SUM(D149:D151)","v":2763},1029.5196000000001,556.65196999999989,322.29606999999999,329.49627999999996,2237.9639199999997,688.34963000000005,490.50787000000014,330.96068000000002,403.86757999999998,1913.6857600000003,616,770,712,1406,4416,1465,1018,{"$f":"SUM(V149:V151)","v":745},622,3850,18660,3044,1656,5606,3057,{"$f":"SUM(AD149:AD151)","v":1288.73675},4205,4313,4796,3980,4211]
[null,{"$f":"B77","v":"Receita com certificados de depósitos bancários"},null,3338,{"$f":"SUM(E77:G77)","v":104.18405000000001},{"$f":"SUM(H77:J77)","v":85.703599999999994},{"$f":"SUM(K77:M77)","v":36.305880000000002},{"$f":"SUM(N77:P77)","v":3.6009200000000012},{"$f":"SUM(E77:P77)","v":229.79444999999998},{"$f":"SUM(Q77:S77)","v":16.217089999999999},{"$f":"SUM(T77:V77)","v":7.80687},{"$f":"SUM(W77:Y77)","v":9.9796599999999991},{"$f":"SUM(Z77:AB77)","v":67.231380000000001},{"$f":"SUM(Q77:AB77)","v":101.235},{"$f":"+SUM(AC77:AE77)","v":0},{"$f":"SUM(AF77:AH77)","v":0},{"$f":"SUM(AI77:AK77)","v":0},{"$f":"SUM(AL77:AN77)","v":0},{"$f":"SUM(AC77:AP77)","v":0},{"$f":"SUM($AO77:AQ77)","v":0},{"$f":"SUM($AR77:AT77)","v":0},{"$f":"SUM(AU77:AW77)","v":0},{"$f":"SUM(AX77:AZ77)","v":0},{"$f":"SUM($AO77:AZ77)","v":0},{"$f":"SUM($BA77:BL77)","v":0},{"$f":"SUM($BM77:BX77)","v":0},{"$f":"SUM($BY77:CJ77)","v":0},{"$f":"SUM(CK77:CV77)","v":0},{"$f":"SUM(CW77:DH77)","v":2},{"$f":"SUM(DI77:DT77)","v":0},{"$f":"SUM(DU77:EF77)","v":0},{"$f":"SUM(EG77:ER77)","v":0},{"$f":"SUM(ES77:FD77)","v":0},{"$f":"SUM(FE77:FO77)","v":2},{"$f":"SUM(FD77:FO77)","v":2}]
[null,{"$f":"B78","v":"Receitas com cotas de fundo de renda fixa"},null,0,{"$f":"SUM(E78:G78)","v":1084.84034},{"$f":"SUM(H78:J78)","v":599.46079999999995},{"$f":"SUM(K78:M78)","v":352.46451999999999},{"$f":"SUM(N78:P78)","v":380.84875999999997},{"$f":"SUM(E78:P78)","v":2417.6144199999999},{"$f":"SUM(Q78:S78)","v":733.8036800000001},{"$f":"SUM(T78:V78)","v":697.48518000000013},{"$f":"SUM(W78:Y78)","v":390.16243000000003},{"$f":"SUM(Z78:AB78)","v":539.42675999999994},{"$f":"SUM(Q78:AB78)","v":2360.8780500000003},{"$f":"+SUM(AC78:AE78)","v":705},{"$f":"SUM(AF78:AH78)","v":985},{"$f":"SUM(AI78:AK78)","v":862},{"$f":"SUM(AL78:AN78)","v":1833},{"$f":"SUM(AC78:AP78)","v":5326},{"$f":"SUM($AO78:AQ78)","v":1536},{"$f":"SUM($AR78:AT78)","v":1472},{"$f":"SUM(AU78:AW78)","v":1027},{"$f":"SUM(AX78:AZ78)","v":870},{"$f":"SUM($AO78:AZ78)","v":4905},{"$f":"SUM($BA78:BL78)","v":21812},{"$f":"SUM($BM78:BX78)","v":3842},{"$f":"SUM($BY78:CJ78)","v":2088},{"$f":"SUM(CK78:CV78)","v":6886},{"$f":"SUM(CW78:DH78)","v":4089},{"$f":"SUM(DI78:DT78)","v":1565.79594},{"$f":"SUM(DU78:EF78)","v":5202},{"$f":"SUM(EG78:ER78)","v":5211},{"$f":"SUM(ES78:FD78)","v":5895},{"$f":"SUM(FE78:FO78)","v":4414},{"$f":"SUM(FD78:FO78)","v":4655}]
[null,{"$f":"B79","v":"Despesas com IR sobre aplicações financeiras"},null,-575,{"$f":"SUM(E79:G79)","v":-159.50479000000001},{"$f":"SUM(H79:J79)","v":-128.51242999999999},{"$f":"SUM(K79:M79)","v":-66.474329999999995},{"$f":"SUM(N79:P79)","v":-54.953400000000002},{"$f":"SUM(E79:P79)","v":-409.44495000000001},{"$f":"SUM(Q79:S79)","v":-61.671140000000008},{"$f":"SUM(T79:V79)","v":-214.78417999999999},{"$f":"SUM(W79:Y79)","v":-69.18141},{"$f":"SUM(Z79:AB79)","v":-202.79056},{"$f":"SUM(Q79:AB79)","v":-548.42728999999997},{"$f":"+SUM(AC79:AE79)","v":-89},{"$f":"SUM(AF79:AH79)","v":-215},{"$f":"SUM(AI79:AK79)","v":-150},{"$f":"SUM(AL79:AN79)","v":-427},{"$f":"SUM(AC79:AP79)","v":-910},{"$f":"SUM($AO79:AQ79)","v":-71},{"$f":"SUM($AR79:AT79)","v":-454},{"$f":"SUM(AU79:AW79)","v":-282},{"$f":"SUM(AX79:AZ79)","v":-248},{"$f":"SUM($AO79:AZ79)","v":-1055},{"$f":"SUM($BA79:BL79)","v":-3152},{"$f":"SUM($BM79:BX79)","v":-798},{"$f":"SUM($BY79:CJ79)","v":-432},{"$f":"SUM(CK79:CV79)","v":-1280},{"$f":"SUM(CW79:DH79)","v":-1034},{"$f":"SUM(DI79:DT79)","v":-277.05919},{"$f":"SUM(DU79:EF79)","v":-997},{"$f":"SUM(EG79:ER79)","v":-898},{"$f":"SUM(ES79:FD79)","v":-1099},{"$f":"SUM(FE79:FO79)","v":-436},{"$f":"SUM(FD79:FO79)","v":-446}]
[]
[null,{"$f":"B81","v":"Receitas (despesas) operacionais"},null,{"$f":"SUM(D154:D156)","v":-26337},{"$f":"SUM(E154:E156)","v":-6452.0493900000001},-8247.034380000001,-8864.7171199999993,-9413.7940400000007,-32977.594929999999,-10094.36089,-13383.09216,-12721.504550000001,-16714.801480000002,-52913.759080000003,-11037,-12213,{"$f":"SUM(Q154:Q156)","v":-20804},-11369,-62919,-11595,-12053,-12128,-10971,-46747,-30694,{"$f":"SUM(Z154:Z156)","v":-39111},-36261,-18222,-29898,-31381.613179999997,-29038,{"$f":"SUM(AF154:AF156)","v":-24828},{"$f":"SUM(AG154:AG156)","v":-34145},{"$f":"SUM(AH154:AH156)","v":-9804},{"$f":"SUM(AI154:AI156)","v":-11254}]
[null,{"$f":"B82","v":"Despesas de Gestão"},null,-19098,{"$f":"SUM(E82:G82)","v":-5321.0099399999999},{"$f":"SUM(H82:J82)","v":-5870.4449100000002},{"$f":"SUM(K82:M82)","v":-6261.4036599999999},{"$f":"SUM(N82:P82)","v":-6203.3258100000003},{"$f":"SUM(E82:P82)","v":-23656.18432},{"$f":"SUM(Q82:S82)","v":-7701.7430100000001},{"$f":"SUM(T82:V82)","v":-10264.426100000001},{"$f":"SUM(W82:Y82)","v":-9632.5620400000007},{"$f":"SUM(Z82:AB82)","v":-9375.0171000000009},{"$f":"SUM(Q82:AB82)","v":-36973.748250000004},{"$f":"+SUM(AC82:AE82)","v":-8577},{"$f":"SUM(AF82:AH82)","v":-9367},{"$f":"SUM(AI82:AK82)","v":-8591},{"$f":"SUM(AL82:AN82)","v":-7882},{"$f":"SUM(AC82:AP82)","v":-39678},{"$f":"SUM($AO82:AQ82)","v":-7711},{"$f":"SUM($AR82:AT82)","v":-7904},{"$f":"SUM(AU82:AW82)","v":-8110},{"$f":"SUM(AX82:AZ82)","v":-7806},{"$f":"SUM($AO82:AZ82)","v":-31531},{"$f":"SUM($BA82:BL82)","v":-22494},{"$f":"SUM($BM82:BX82)","v":-27843},{"$f":"SUM($BY82:CJ82)","v":-22467},{"$f":"SUM(CK82:CV82)","v":-22685},{"$f":"SUM(CW82:DH82)","v":-27164},{"$f":"SUM(DI82:DT82)","v":-24842.126069999998},{"$f":"SUM(DU82:EF82)","v":-20777},{"$f":"SUM(EG82:ER82)","v":-18934},{"$f":"SUM(ES82:FD82)","v":-15961},{"$f":"SUM(FE82:FO82)","v":-11555},{"$f":"SUM(FD82:FO82)","v":-12583}]
[null,{"$f":"B83","v":"Taxa de administração - Fundo"},null,-3300,{"$f":"SUM(E83:G83)","v":-836.41949},{"$f":"SUM(H83:J83)","v":-1877.2094300000001},{"$f":"SUM(K83:M83)","v":-1489.4668799999999},{"$f":"SUM(N83:P83)","v":-1475.1651299999999},{"$f":"SUM(E83:P83)","v":-5678.2609300000004},{"$f":"SUM(Q83:S83)","v":-2254.6756800000003},{"$f":"SUM(T83:V83)","v":-2664.7284599999998},{"$f":"SUM(W83:Y83)","v":-2828.87664},{"$f":"SUM(Z83:AB83)","v":-2814.6512600000001},{"$f":"SUM(Q83:AB83)","v":-10562.932040000002},{"$f":"+SUM(AC83:AE83)","v":-1998},{"$f":"SUM(AF83:AH83)","v":-2419},{"$f":"SUM(AI83:AK83)","v":-2641},{"$f":"SUM(AL83:AN83)","v":-2588},{"$f":"SUM(AC83:AP83)","v":-11405},{"$f":"SUM($AO83:AQ83)","v":-2616},{"$f":"SUM($AR83:AT83)","v":-2285},{"$f":"SUM(AU83:AW83)","v":-2115},{"$f":"SUM(AX83:AZ83)","v":-2028},{"$f":"SUM($AO83:AZ83)","v":-9044},{"$f":"SUM($BA83:BL83)","v":-5373},{"$f":"SUM($BM83:BX83)","v":-4877},{"$f":"SUM($BY83:CJ83)","v":-5076},{"$f":"SUM(CK83:CV83)","v":-6036},{"$f":"SUM(CW83:DH83)","v":-7462},{"$f":"SUM(DI83:DT83)","v":-7094.8680100000001},{"$f":"SUM(DU83:EF83)","v":-6349},{"$f":"SUM(EG83:ER83)","v":-5719},{"$f":"SUM(ES83:FD83)","v":-5378},{"$f":"SUM(FE83:FO83)","v":-4788},{"$f":"SUM(FD83:FO83)","v":-5216}]
[null,{"$f":"B84","v":"Outras despesas operacionais"},null,-3939,{"$f":"SUM(E84:G84)","v":-294.61995999999999},{"$f":"SUM(H84:J84)","v":-499.38004000000001},{"$f":"SUM(K84:M84)","v":-1113.8465800000001},{"$f":"SUM(N84:P84)","v":-1735.3031000000001},{"$f":"SUM(E84:P84)","v":-3643.14968},{"$f":"SUM(Q84:S84)","v":-137.94219999999996},{"$f":"SUM(T84:V84)","v":-453.93759999999997},{"$f":"SUM(W84:Y84)","v":-260.06587000000047},{"$f":"SUM(Z84:AB84)","v":-4525.1331200000004},{"$f":"SUM(Q84:AB84)","v":-5377.0787900000005},{"$f":"+SUM(AC84:AE84)","v":-462},{"$f":"SUM(AF84:AH84)","v":-427},{"$f":"SUM(AI84:AK84)","v":-9572},{"$f":"SUM(AL84:AN84)","v":-899},{"$f":"SUM(AC84:AP84)","v":-11836},{"$f":"SUM($AO84:AQ84)","v":-1268},{"$f":"SUM($AR84:AT84)","v":-1864},{"$f":"SUM(AU84:AW84)","v":-1903},{"$f":"SUM(AX84:AZ84)","v":-1137},{"$f":"SUM($AO84:AZ84)","v":-6172},{"$f":"SUM($BA84:BL84)","v":-2827},{"$f":"SUM($BM84:BX84)","v":-6391},{"$f":"SUM($BY84:CJ84)","v":-8718},{"$f":"SUM(CK84:CV84)","v":10499},{"$f":"SUM(CW84:DH84)","v":4728},{"$f":"SUM(DI84:DT84)","v":555.38090000000011},{"$f":"SUM(DU84:EF84)","v":-1912},{"$f":"SUM(EG84:ER84)","v":-175},{"$f":"SUM(ES84:FD84)","v":-12806},{"$f":"SUM(FE84:FO84)","v":6539},{"$f":"SUM(FD84:FO84)","v":6545}]
[]
[null,{"$f":"B86","v":"Lucro líquido do período"},null,{"$f":"D146+D148+D153","v":638846.03187106724},25990.152389999985,107963.03864999999,33730.310570000009,188963.33352720996,356646.83513720997,33760.134120000017,199047.06301657151,54669.42081078724,27727.036169999992,315203.65411735873,58975,1104,42530,36170,171010,45784.246830000004,-59585.246830000004,{"$f":"V146+V148+V153","v":37476},-37468,-13793,-214358,414948,106271,112954,159416,{"$f":"AD146+AD148+AD153","v":97574.972000000038},1076,99573,55492,121411,145384]
[]
[null,{"$f":"B88","v":"Participação dos Minoritários"},null,-14574,{"$f":"SUM(E88:G88)","v":-1543.5578681991999},{"$f":"SUM(H88:J88)","v":-1013.4421318008008},{"$f":"SUM(K88:M88)","v":-1552.6102232851999},{"$f":"SUM(N88:P88)","v":-4840.2558398683996},{"$f":"SUM(E88:P88)","v":-8949.8660631536004},{"$f":"SUM(Q88:S88)","v":-1762.4938400000001},{"$f":"SUM(T88:V88)","v":-8021.9823943491501},{"$f":"SUM(W88:Y88)","v":-1905.0910056508508},{"$f":"SUM(Z88:AB88)","v":1218.7262500000002},{"$f":"SUM(Q88:AB88)","v":-10470.840990000001},{"$f":"+SUM(AC88:AE88)","v":-1978},{"$f":"SUM(AF88:AH88)","v":-1789},{"$f":"SUM(AI88:AK88)","v":-1745},{"$f":"SUM(AL88:AN88)","v":-1508},{"$f":"SUM(AC88:AP88)","v":-7924},{"$f":"SUM($AO88:AQ88)","v":-1374},{"$f":"SUM($AR88:AT88)","v":593},{"$f":"SUM($AU88:AW88)","v":-1516},{"$f":"SUM($AX88:AZ88)","v":1501},{"$f":"SUM($AO88:AZ88)","v":-796},{"$f":"SUM($BA88:BL88)","v":7020},{"$f":"SUM($BM88:BX88)","v":-5796.8180800000009},{"$f":"SUM($BY88:CJ88)","v":4870},{"$f":"SUM(CK88:CV88)","v":-2312},{"$f":"SUM(CW88:DH88)","v":411},{"$f":"SUM(DI88:DT88)","v":2565.6116412685601},{"$f":"SUM(DU88:EF88)","v":-2646.401292},{"$f":"SUM(EG88:ER88)","v":-706.96470999999997},{"$f":"SUM(ES88:FD88)","v":-202.09893199999999},{"$f":"SUM(FE88:FO88)","v":0},{"$f":"SUM(FD88:FO88)","v":0}]
[]
[null,{"$f":"B90","v":"Lucro líquido do período"},null,{"$f":"D158+D160","v":624272.03187106724},{"$f":"E158+E160","v":24446.594521800784},106949.59651819919,32177.70034671481,184123.07768734157,347696.96907405637,31997.640280000018,191025.08062222236,{"$f":"L158+L160","v":52764.329805136389},28945.762419999992,304732.81312735874,56997,-685,{"$f":"Q158+Q160","v":40785},34662,163086,44410.246830000004,-58992.246830000004,35960,-35967,-14589,-207338,{"$f":"Z158+Z160","v":409151.18192},111141,110642,159827,100140.5836412686,-1570.401292,{"$f":"AF158+AF160","v":98866.03529},{"$f":"AG158+AG160","v":55289.901067999999},{"$f":"AH158+AH160","v":121411},{"$f":"AI158+AI160","v":145384}]
[null,{"$f":"B91","v":"Quantidade de cotas"},null,11000000,11000000,11000000,11000000,11000000,11000000,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,19224537,22918202,26638202,26638202,26638202,26638202,26638202,26638202,26638202]
[null,{"$f":"B93","v":"Distribuição/Cota"},null,6.8333333333333304,{"$f":"SUM(E93:G93)","v":2.4989999999999997},{"$f":"SUM(H93:J93)","v":2.4989999999999997},{"$f":"SUM(K93:M93)","v":2.4989999999999997},{"$f":"SUM(N93:P93)","v":2.4989999999999997},{"$f":"SUM(E93:P93)","v":9.9960000000000004},{"$f":"SUM(Q93:S93)","v":2.88},{"$f":"SUM(T93:V93)","v":2.88},{"$f":"SUM(W93:Y93)","v":2.88},{"$f":"SUM(Z93:AB93)","v":2.88},{"$f":"SUM(Q93:AB93)","v":11.520000000000003},{"$f":"SUM(AC93:AE93)","v":3.0300000000000002},{"$f":"SUM(AF93:AH93)","v":3.0300000000000002},{"$f":"SUM(AI93:AK93)","v":3.0300000000000002},{"$f":"SUM(AI93:AK93)","v":3.0300000000000002},{"$f":"SUM(AC93:AP93)","v":14.139999999999999},{"$f":"SUM($AO93:AQ93)","v":3.0300000000000002},{"$f":"SUM($AR93:AT93)","v":3.0300000000000002},{"$f":"SUM(AU93:AW93)","v":3.0300000000000002},{"$f":"SUM(AX93:AZ93)","v":3.0300000000000002},{"$f":"SUM($AO93:AZ93)","v":12.12},{"$f":"SUM($BA93:BL93)","v":30.556842966000001},{"$f":"SUM($BM93:BX93)","v":6.7903000000000002},{"$f":"SUM($BY93:CJ93)","v":4.3667999999999996},{"$f":"SUM(CK93:CV93)","v":16.4376},{"$f":"SUM(CW93:DH93)","v":5.8360000000000012},{"$f":"SUM(DI93:DT93)","v":5.6501999999999999},{"$f":"SUM(DU93:EF93)","v":5.8199999999999985},{"$f":"SUM(EG93:ER93)","v":5.3000000000000007},{"$f":"SUM(ES93:FD93)","v":5.7100000000000009},{"$f":"SUM(FE93:FO93)","v":4.6300000000000008},{"$f":"SUM(FD93:FO93)","v":5.1100000000000003}]
[null,{"$f":"B94","v":"Distribuição Total"},null,75166.66,{"$f":"E163*E164","v":27488999.999999996},27488999.999999996,27488999.999999996,27488999.999999996,109956000,{"$f":"SUM(Q94:S94)","v":39575555.519999996},55366666.559999995,{"$f":"L163*L164","v":55366666.559999995},55366666.559999995,{"$f":"SUM(Q94:AB94)","v":205675555.20000002},58250347.110000007,{"$f":"SUM(AF94:AH94)","v":58250347.109999999},{"$f":"SUM(AI94:AK94)","v":58250347.109999999},{"$f":"SUM(AI94:AK94)","v":58250347.109999999},{"$f":"SUM(AC94:AP94)","v":271834953.18000001},{"$f":"SUM($AO94:AQ94)","v":58250347.109999999},{"$f":"SUM($AR94:AT94)","v":58250347.109999999},{"$f":"SUM(AU94:AW94)","v":58250346.74000001},{"$f":"SUM(AX94:AZ94)","v":58250347.109999999},{"$f":"SUM($AO94:AZ94)","v":233001388.07000005},{"$f":"SUM($BA94:BL94)","v":587443080.65675676},{"$f":"SUM($BM94:BX94)","v":130540373.59110001},{"$f":"SUM($BY94:CJ94)","v":83949708.171599999},{"$f":"SUM(CK94:CV94)","v":316052247.91120005},{"$f":"SUM(CW94:DH94)","v":139209037.77379999},{"$f":"SUM(DI94:DT94)","v":150511168.9404},{"$f":"SUM(DU94:EF94)","v":155034335.63999999},{"$f":"SUM(EG94:ER94)","v":141182470.59999999},{"$f":"SUM(ES94:FD94)","v":152636897.45999998},{"$f":"SUM(FE94:FO94)","v":130793571.82000001},{"$f":"SUM(FD94:FO94)","v":144112672.82000002}]
[null,{"$f":"B92","v":"Resultado  por cota"},null,{"$f":"D162/D163*10^3","v":56.752002897369749},2.2224176838000713,9.7226905925635627,2.9252454860649828,16.738461607940142,31.608815370368763,{"$f":"SUM(Q92:S92)","v":1.9408270261185834},{"$f":"K162/K163*10^3","v":9.9365243814309991},{"$f":"L162/L163*10^3","v":2.7446346200762277},{"$f":"M162/M163*10^3","v":1.5056675965720261},{"$f":"SUM(Q92:AB92)","v":16.12641111781134},{"$f":"O162/O163*10^3","v":2.9648048220875229},{"$f":"SUM(AF92:AH92)","v":-3.563154732933238E-2},{"$f":"Q162/Q163*10^3","v":2.121507529674187},1.8030083117216296,8.4832212083963316,2.3100814771247808,-3.0685912919515306,1.8705261926464081,-1.8708903106483137,-0.75887393282865534,-10.785071182728613,{"$f":"Z162/Z163*10^3","v":21.282758691145592},5.7812055499698118,4.8276911077055695,5.9999169613624828,3.7592846409554443,-5.8952976330759868E-2,{"$f":"AF162/AF163*10^3","v":3.7114380050875804},{"$f":"AG162/AG163*10^3","v":2.0755868233148766},{"$f":"AH162/AH163*10^3","v":4.5577775857394576},{"$f":"AI162/AI163*10^3","v":5.4577257128690588}]
[]
[null,{"$f":"B96","v":"* Histórico ajustado conforme as Demonstrações Financeiras Auditadas"}]
[]
[null,{"$f":"B99","v":"FFO - Funds From Operation"},null,{"$f":"D162-D121-D118-D117","v":73002.031871067244},{"$f":"SUM(E99:G99)","v":24681.883291800794},{"$f":"SUM(H99:J99)","v":34083.044362601213},{"$f":"SUM(K99:M99)","v":27176.917806714806},{"$f":"SUM(N99:P99)","v":28423.850437341614},{"$f":"SUM(E99:P99)","v":114365.69589845843},{"$f":"SUM(Q99:S99)","v":38346.989256538},{"$f":"SUM(T99:V99)","v":47877.393342222393},{"$f":"SUM(W99:Y99)","v":55467.499435136386},{"$f":"SUM(Z99:AB99)","v":54547.636979999996},{"$f":"SUM(Q99:AB99)","v":196239.51901389676},{"$f":"SUM(AC99:AE99)","v":61370},{"$f":"SUM(AF99:AH99)","v":63988},{"$f":"SUM(AI99:AK99)","v":54965.943440000003},{"$f":"SUM(AL99:AN99)","v":53887},{"$f":"SUM(AC99:AP99)","v":269532.94344},{"$f":"SUM($AO$99:AQ99)","v":51765.088540000004},{"$f":"SUM($AR$99:AT99)","v":47794.498810000005},{"$f":"SUM(AU$99:AW99)","v":45644},{"$f":"SUM(AX$99:AZ99)","v":42854.630000000005},{"$f":"SUM($AO$99:AZ99)","v":188058.21735000002},{"$f":"SUM($BA$99:BL99)","v":179519.88376562431},{"$f":"SUM($BM$99:BX99)","v":94634.793130000005},{"$f":"SUM($BY$99:CJ99)","v":84148.000000000015},{"$f":"SUM(CK99:CV99)","v":97576.838999999993},{"$f":"SUM(CW99:DH99)","v":128982.17012},{"$f":"SUM(DI99:DT99)","v":134134.25213166856},{"$f":"SUM(DU99:EF99)","v":148237.411708},{"$f":"SUM(EG99:ER99)","v":134287.34129000001},{"$f":"SUM(ES99:FD99)","v":120997.90106800001},{"$f":"SUM(FE99:FO99)","v":130497.22605},{"$f":"SUM(FD99:FO99)","v":141428.22605}]
[]
[null,{"$f":"B101","v":"% FFO"},null,{"$f":"IF(D112=0,0,D170/SUM(D113:D114))","v":0.45157199509511969},0.57418316897727595,0.60179543952698233,0.55947260487095829,0.54751495625454238,0.5715086475080835,0.78942322013474042,0.87345190490871338,0.86134562322927832,0.80087867182049044,0.83188987464002873,0.87335809531941544,0.98163687965022628,0.84985301482752762,0.84856072058453014,0.88083236962333089,0.83188511563971501,0.82594056503550684,{"$f":"IF(V112=0,0,V170/SUM(V113:V114))","v":0.80146090498849887},0.770988593839954,0.8084074889953059,0.8379030182900471,0.5567931628462498,0.52318156665982762,{"$f":"IF(AB112=0,0,AB170/SUM(AB113:AB114))","v":0.80979317985659272},0.68847772077034752,{"$f":"IF(AD112=0,0,AD170/SUM(AD113:AD114))","v":0.63001731237796488},0.65865729897805025,0.58634359257722957,0.64204173379745089,0.76069942727733764,0.75823884608786096]
[null,{"$f":"B102","v":"FFO (RS/cota)"},null,{"$f":"D170/D163*10^3","v":6.636548351915204},2.2438075719818902,3.0984585784182923,2.4706288915195276,2.5839864033946922,10.396881445314403,{"$f":"Q102+R102+S102","v":2.4024759509253291},{"$f":"K170/K163*10^3","v":2.4904315428882575},{"$f":"L170/L163*10^3","v":2.8852450092887225},2.837396655118404,10.207763079750464,3.1922745395636838,3.3284546722763726,2.859155642604033,{"$f":"R170/R163*10^3","v":2.8030323955266128},14.020256687586286,2.6926572296643609,2.4861196298251551,2.3742574398540786,2.2291631782861665,9.7821974776297616,9.3380601970088701,{"$f":"Z170/Z163*10^3","v":4.9226045407491483},4.3771145177644595,4.2576131844897782,4.8419998511911579,5.0354093767915931,5.5648429915802877,{"$f":"AF170/AF163*10^3","v":5.0411563546969127},{"$f":"AG170/AG163*10^3","v":4.5422698224151921},{"$f":"AH170/AH163*10^3","v":4.8988751586912667},{"$f":"AI170/AI163*10^3","v":5.3092256770933721}]
[]
[null,{"$f":"B105","v":"Despesas financeiras não-caixa"},null,{"$f":"-D127-D129","v":8931.1835121800141},{"$f":"SUM(E105:G105)","v":1065.0138899999999},{"$f":"SUM(H105:J105)","v":2011.4528399999999},{"$f":"SUM(K105:M105)","v":2340.8898300000001},{"$f":"SUM(N105:P105)","v":1905.0339900000004},{"$f":"SUM(E105:P105)","v":7322.390550000001},{"$f":"SUM(Q105:S105)","v":2340.8898300000001},{"$f":"SUM(T105:V105)","v":1826.1174300000002},{"$f":"SUM(W105:Y105)","v":5512.2338731042091},{"$f":"SUM(Z105:AB105)","v":6965.6320299999998},{"$f":"SUM(Q105:AB105)","v":16644.87316310421},{"$f":"SUM(AC105:AE105)","v":1227},{"$f":"SUM(AF105:AH105)","v":1074},{"$f":"SUM(AI105:AK105)","v":1589},{"$f":"SUM(AL105:AN105)","v":1177},{"$f":"SUM(AC105:AP105)","v":5765},{"$f":"SUM($AO$105:AQ105)","v":1362},{"$f":"SUM($AR$105:AT105)","v":2103},{"$f":"SUM(AU$105:AW105)","v":3104},{"$f":"SUM(AX$105:AZ105)","v":2382},{"$f":"SUM($AO$105:AZ105)","v":8951},{"$f":"SUM($BA$105:BL105)","v":10145},{"$f":"SUM($BM$105:BX105)","v":3040},{"$f":"SUM($BY$105:CJ105)","v":0},{"$f":"SUM(CU105:CV105)","v":0},{"$f":"SUM(CW105:DH105)","v":0},{"$f":"SUM(DI105:DT105)","v":0},{"$f":"SUM(DU105:EF105)","v":0},{"$f":"SUM(EG105:ER105)","v":0},{"$f":"SUM(ES105:FD105)","v":0},{"$f":"SUM(FE105:FO105)","v":0},{"$f":"SUM(FD105:FO105)","v":0}]
[null,{"$f":"B106","v":"FFO Ajustado *"},null,{"$f":"D170+D175","v":81933.215383247254},{"$f":"E170+E175","v":25746.897181800792},36094.497202601211,29517.807636714806,30328.884427341614,121688.08644845843,40687.879086538,49703.510772222391,60979.733308240597,61513.269009999996,212884.39217700096,62597,65062,56554.943440000003,{"$f":"R170+R175","v":55064},275297.94344,53127.088540000004,49897.498810000005,48748,45236.630000000005,197009.21735000002,189664.88376562431,{"$f":"Z170+Z175","v":97674.793130000005},84148.000000000015,97576.838999999993,128982.17012,134134.25213166856,148237.411708,{"$f":"AF170+AF175","v":134287.34129000001},{"$f":"AG170+AG175","v":120997.90106800001},{"$f":"AH170+AH175","v":130497.22605},{"$f":"AI170+AI175","v":141428.22605}]
[null,{"$f":"B107","v":"FFO Ajustado * / Cota"},null,{"$f":"D176/D163*10^3","v":7.4484741257497502},2.3406270165273448,3.281317927509201,2.6834370578831641,2.7571713115765104,11.062553313496222,{"$f":"Q107+R107+S107","v":2.55545814922879},{"$f":"K176/K163*10^3","v":2.5854204328677666},3.1719740927045788,3.1997269432288533,11.073577073767808,3.2560992236119914,3.3843207771401724,2.9418104290366007,{"$f":"R176/R163*10^3","v":2.8642562367041662},14.320133870584245,2.7635041894637045,2.5955110809690765,2.5357177652704976,2.3530673326488958,10.247800368352175,9.8657712154848944,{"$f":"Z176/Z163*10^3","v":5.0807357872910028},4.3771145177644595,4.2576131844897782,4.8419998511911579,5.0354093767915931,5.5648429915802877,{"$f":"AF176/AF163*10^3","v":5.0411563546969127},{"$f":"AG176/AG163*10^3","v":4.5422698224151921},{"$f":"AH176/AH163*10^3","v":4.8988751586912667},{"$f":"AI176/AI163*10^3","v":5.3092256770933721}]
[null,{"$f":"B108","v":"* FFO Ajustado é uma medida não contábil e correspondente ao lucro líquido, excluindo (adicionando) os efeitos do ganho (perda) na venda de propriedade para investimento, o ganho com valor justo de propriedade para investimento, receitas e despesas não recorrentes e despesas financeiras não caixa (relacionadas à correção monetária sobre o saldo do endividamento)"}]
[]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A441,Trans!B441)","v":"Preço / Lucro (P/E)"}]
[null,null,null,null,{"$f":"+E37","v":"jan-12"},"fev-12","mar-12","abr-12","mai-12","jun-12","jul-12","ago-12","set-12","out-12","nov-12","dez-12","jul-12","ago-12","set-12","out-12","nov-12","jun-13","jul-13","ago-13","set-13","out-13","nov-13","dez-13","jan-14","fev-14","mar-14","abr-14","mai-14","jun-14","jul-14","ago-14","set-14","out-14","nov-14","dez-14","jan-15","fev-15","mar-15","abr-15","mai-15","jun-15","jul-15","ago-15","set-15","out-15","nov-15","dez-15","jan-16","fev-16","mar-16","abr-16","mai-16","jun-16","jul-16","ago-16","set-16","out-16","nov-16","dez-16","jan-17","fev-17","mar-17","abr-17","mai-17","jun-17","jul-17","ago-17","set-17","out-17","nov-17","dez-17","jan-18","fev-18","mar-18","abr-18","mai-18","jun-18","jul-18","ago-18","set-18","out-18","2018-11-01",{"$f":"+CJ37","v":"dez-18"},"jan-19","fev-19","mar-19","abr-19","mai-19","jun-19","jul-19","ago-19","set-19","out-19","nov-19","dez-19","jan-20","fev-20","mar-20","abr-20","mai-20","jun-20","jul-20","ago-20","set-20","out-20",{"$f":"+DG37","v":"nov-20"},{"$f":"+DH37","v":"dez-20"},"jan-21","fev-21","mar-21","abr-21","mai-21","jun-21","jul-21","ago-21",{"$f":"+DQ37","v":"set-21"},{"$f":"+DR37","v":"out-21"},"nov-21",{"$f":"+DT37","v":"dez-21"},"jan-22","fev-22","mar-22","abr-22",{"$f":"+DY37","v":"mai-22"},{"$f":"+DZ37","v":"jun-22"},"jul-22",{"$f":"+EB37","v":"ago-22"},{"$f":"+EC37","v":"set-22"},"out-22",{"$f":"+EE37","v":"nov-22"},"dez-22",{"$f":"+EG37","v":"jan-23"},"fev-23",{"$f":"+EI37","v":"mar-23"},"abr-23",{"$f":"+EK37","v":"mai-23"},{"$f":"+EL37","v":"jun-23"},{"$f":"+EM37","v":"jul-23"},"ago-23","set-23","out-23","nov-23",{"$f":"+ER37","v":"dez-23"},"jan-24","fev-24","mar-24","abr-24","mai-24","jun-24","jul-24","ago-24","set-24","out-24","nov-24","dez-24","jan-25","fev-25","mar-25","abr-25","mai-25","jun-25","jul-25","ago-25","set-25","out-25","nov-25","dez-25","jan-26","fev-26","mar-26","abr-26","mai-26",{"$f":"+FV37","v":"jun-26"}]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A442,Trans!B442)","v":"Valor de Mercado"},null,null,1429890,1309000,1263900,1221000,1254000,1408000,1683000,1688390,1677500,1692900,1695980,1706100,1738000,2970190.9665000001,2876951.9620500002,2729884.2540000002,2835619.2075,2658945.7124700001,2566475.6894999999,2345393.514,2556671.17563,2649141.1986000002,2637606.4763999996,2573204.2774499999,2353083.3288000003,2425175.3425500002,2463047.6804400003,2412487.1481300001,2392301.3842799999,2357697.2176799998,2314826.5001699999,2268110.8752600001,2274454.9724700004,2172564.92637,2043568.2830999999,2097396.9866999998,2068752.4265699999,2057409.9497400001,1983779.97303,2043568.2830999999,2018576.385,2055103.0053000001,2095666.7783700002,2054141.7784499999,1941678.237,2023767.0099899999,1925337.3805500001,1796532.9826500001,1552573.6081200002,1724633.2142699999,1994353.46838,2025304.9729499999,1634470.1357400001,1704255.2050000001,1832098.3761,1825946.5242600001,1876314.8111999999,1864780.0889999999,1809028.9316999998,1835943.2834999999,1849400.4594000001,2057025.459,2015692.7044499998,1951098.2601299998,1970515.0425,1939755.7833000002,1739820.5985000001,1749432.8670000001,1833059.6029499997,1941678.237,1937833.3295999998,2037800.922,2024343.7460999999,2070482.6349000002,2065484.2552799999,1995506.9405999999,1746933.67719,1705408.6772699999,1714828.7004000002,1744626.73275,1864395.5982599999,1922453.7,{"$f":"('Desempenho - Performance'!CT8)/1000","v":1961671.7554800001},1988009.3711699999,1965708.9082500001,2024343.7460999999,1854975.5751299998,1784037.0336,1738474.8809100001,1855360.06587,1867279.27881,1814796.2928000002,1745587.9595999999,1777885.1817600001,2280131.9169800002,2697472.3754000003,2634676.5019200002,2498084.0180000002,2046824.6206200002,2116725.1367199998,2076389.1011999999,2117871.0468199998,2424076.3820000002,2319654.6301599997,2424076.3820000002,2304204.4730000002,{"$f":"('Desempenho - Performance'!DR8)/1000","v":2331641.82106},{"$f":"('Desempenho - Performance'!DS8)/1000","v":2363874.0454799999},2394774.3598000002,2315126.1358199995,2184332.5639999998,2276500.7429199996,2208306.9458000003,2157694.3620000002,2157960.7440200001,2073251.2616599998,{"$f":"('Desempenho - Performance'!EB8)/1000","v":1965632.9255800003},{"$f":"('Desempenho - Performance'!EC8)/1000","v":1790619.9384400002},1702181.1077999999,{"$f":"('Desempenho - Performance'!EE8)/1000","v":1936330.9033799998},1893177.01614,1833773.82568,1797812.2529799999,1856682.6794,{"$f":"('Desempenho - Performance'!EJ8)/1000","v":1802607.1293400002},{"$f":"('Desempenho - Performance'!EK8)/1000","v":1648638.3217799999},1514381.7837,{"$f":"('Desempenho - Performance'!EM8)/1000","v":1875329.4208000002},{"$f":"('Desempenho - Performance'!EN8)/1000","v":1859080.1175800001},1772772.3430999999,{"$f":"('Desempenho - Performance'!EP8)/1000","v":1552208.0305400002},1577514.32244,{"$f":"('Desempenho - Performance'!ER8)/1000","v":1521041.3342000002},1409160.8858,{"$f":"('Desempenho - Performance'!ET8)/1000","v":1405964.3015600001},1487743.5817,{"$f":"('Desempenho - Performance'!EV8)/1000","v":1560732.2551800001},{"$f":"('Desempenho - Performance'!EW8)/1000","v":1779165.5115800002},{"$f":"('Desempenho - Performance'!EX8)/1000","v":1805270.9495399999},1624930.3219999999,1582042.81678,1434467.1777000001,1593763.6256599999,{"$f":"('Desempenho - Performance'!FC8)/1000","v":1579645.3785999999},1579645.3785999999,1590300.6594,1538622.54752,1475756.3907999999,1470428.7504,1359081.0660400002,1331643.71798,1337237.7404,1271707.76348,1158761.787,1134254.6411599999,1107083.67512,1063929.78788,1051409.8329399999,1065528.08,1133721.8771200001,1168351.53972,1125464.0345000001,1113210.4615799999,1113210.4615799999,1161159.2251800001,1085773.1135199999,1128927.00076,1224025.3819000002,1324717.7854599997,1290620.8869,1245602.32552,1259454.19056,1193924.2136400002,{"$f":"('Desempenho - Performance'!GG8)/1000","v":1117738.9559200001}]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A443,Trans!B443)","v":"Lucro últimos 12 meses"},null,null,{"$f":"SUM(F29:$P$29)+SUM($E$90:E90)","v":126450.87171742118},{"$f":"SUM(G29:$P$29)+SUM($E$90:F90)","v":127577.45348259597},{"$f":"SUM(H29:$P$29)+SUM($E$90:G90)","v":128073.85110180076},{"$f":"SUM(I29:$P$29)+SUM($E$90:H90)","v":127887.49859127398},{"$f":"SUM(J29:$P$29)+SUM($E$90:I90)","v":210235.77465789678},{"$f":"SUM(K29:$P$29)+SUM($E$90:J90)","v":210966.55205999999},{"$f":"SUM(L29:$P$29)+SUM($E$90:K90)","v":186378.69275523018},{"$f":"SUM(M29:$P$29)+SUM($E$90:L90)","v":185212.99531695951},{"$f":"SUM(N29:$P$29)+SUM($E$90:M90)","v":191533.26321739453},{"$f":"SUM(O29:$P$29)+SUM($E$90:N90)","v":197670.62071351049},{"$f":"SUM(P29:$P$29)+SUM($E$90:O90)","v":349439.70222031185},{"$f":"+SUM(E90:P90)","v":347696.96907405637},346375.16881663521,350299.13489146042,355263.01390225562,360443.52866278251,434519.3540161596,439314.61139627878,448678.64523510064,458674.41917465994,459901.24085470039,456201.76132456877,294311.45049456874,304723.92558735877,312751.90319735877,323624.79402735876,329708.2862373587,344273.00419096008,135655.27362735878,138022.09222513638,128755.14367518573,{"$f":"+SUM(Y90:AJ90)","v":127569.92723},126042.76241999998,130585,132945,131759,133263,124426,119172.24683,111007.12452639865,62758.511226398667,60864.999999999993,66082,59180.000000000007,56040.000000000007,51852.000000000007,-55495.999999999993,-14589,-23793,-25767,-15969.246829999989,-11791.28839999999,-126078.67509999999,-128977,-121406,-118208,-118594,-117529,-160230,-207338,-197697.985174,-181038.985174,-197201.462546,-215944.02175399999,-39471.632964000004,-44360.021754000001,-60898.795153999999,-65789.021754000001,-58296.588422000001,-65773.880038000003,408834.18192,409151.18192,402966.64543600002,380228.47534800001,379294.15155399998,383836.84795799997,433728.43664599996,428615.36366799998,428032.808158,427614.20367399999,416103.74380200001,422824.98595200002,{"$f":"+SUM(BX90:CJ90)","v":121569},111141,115379.52165800001,-17681.308253999989,-14374.507087999998,-7697.6442839999945,14054.378238000005,25985.840005999999,34727.168915999995,37123,35626.026539999992,32169.076006000003,113097.04725,116848,103328,235362,222574,215517,191419,190172,185153,184565.19902599999,189322,192724,{"$f":"+SUM(CV90:DG90)","v":149856},{"$f":"+SUM(CW90:DH90)","v":159827},160311,163523,177306,184635,188545.80679,188755.58364126857,191811.58364126857,191607.38461526859,{"$f":"+SUM(DF90:DQ90)","v":185392.58364126857},{"$f":"+SUM(DG90:DR90)","v":179349.58364126857},116265.58364126859,{"$f":"+SUM(DI90:DT90)","v":100140.58364126859},98644.583641268589,94350.583641268589,88759.583641268589,74493.583641268575,{"$f":"+SUM(DN90:DY90)","v":-9994.2231487314129},{"$f":"+SUM(DO90:DZ90)","v":-21156},-27405,{"$f":"+SUM(DQ90:EB90)","v":-29924},{"$f":"+SUM(DR90:EC90)","v":-31191},-31242.401292000002,{"$f":"+SUM(DT90:EE90)","v":-4242.4012920000023},-1570.4012920000023,{"$f":"+SUM(DV90:EG90)","v":-4592.4012920000023},-8334.4012920000023,{"$f":"+SUM(DX90:EI90)","v":-10555.401292000002},-7156.4012920000023,{"$f":"+SUM(DZ90:EK90)","v":123167.598708},{"$f":"+SUM(EA90:EG90)","v":46711.598707999998},{"$f":"+SUM(EB90:EH90)","v":42586.598707999998},38445.598707999998,39582.598707999998,99207,105319.03529,{"$f":"+SUM(EG90:ER90)","v":98866.03529},100960.93635800001,115388.93635800001,129258.93635800001,129854.93635800001,49756.936357999999,52640.901067999999,49482.901067999999,61323.901067999999,68096.901068000006,70551.901068000006,28974.901068000006,55289.901068000006,57290,50219,46862,48391,28484,28068,30493,38557,36085,40000,145384,108737,110675,110658,106197,108634,23960,{"$f":"+SUM(FK90:FV90)","v":20911}]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A444,Trans!B444)","v":"P/E últimos 12 meses"},null,null,{"$f":"E182/(E183)","v":11.307869851584453},10.260433675912592,9.8685249887221449,9.5474539219997787,5.9647317495823629,6.6740437583658165,9.0300021698846873,9.1159370167877096,8.7582698264582906,8.5642468966269245,4.8534267549562315,4.9068589943233469,5.0176807013555464,{"$f":"R182/(R183)","v":8.4790131366447952},8.0980902865434317,{"$f":"T182/(T183)","v":7.5736808596000005},{"$f":"U182/(U183)","v":6.5258755019564552},{"$f":"V182/(V183)","v":6.0524864038076078},{"$f":"W182/(W183)","v":5.7200754186890403},{"$f":"X182/(X183)","v":5.1134168725177824},5.5591743368175557,5.8069508344472291,{"$f":"AA182/(AA183)","v":8.9619567025601476},8.4443788668386315,{"$f":"AC182/(AC183)","v":7.5238017890337572},{"$f":"AD182/(AD183)","v":7.4937872107072838},{"$f":"AE182/(AE183)","v":7.4703845285430273},{"$f":"AF182/(AF183)","v":7.0074827789629728},17.635152105118923,16.771420160724293,17.615691385361878,{"$f":"AJ182/(AJ183)","v":17.779353837607424},18.045105714924404,16.637170627330857,15.371531709353491,15.918434313405534,15.5238320206659,{"$f":"AP182/(AP183)","v":16.535209278928843},16.646325178880577,18.409343470688839,32.164185312141512,33.764938886059319,31.713125788717051,34.710067226258865,36.112901677194856,37.131400535177036,-32.372296789858737,-106.4208381739667,-72.4848995196066,-77.399521418092903,-126.82532836459396,-138.61675503925434,-13.517394624414168,-15.311762982123307,-15.040002341399932,-15.872993462371412,-15.724067735298581,-15.392191984106049,-11.458174396180491,-8.919737141286209,-10.40488833100423,-11.134025649296914,-9.8939340253365451,-9.1251196791397149,-49.143033557014206,-39.220463149189463,-28.726887988113056,-27.86269736315921,-33.306893071417683,-29.462049805795886,0,4.9805573393124023,5.0236012559047154,5.4453644825128187,5.445600062161617,5.1988415161703063,4.027713033295556,3.9788790179509008,4.00630201170702,4.0799082859278686,4.48060279685241,4.546688970311326,{"$f":"CJ182/(CJ183)","v":17.887272664183335},{"$f":"CJ182/(CJ183)","v":17.887272664183335},17.036895976017462,-114.49060878411181,-129.04620407322031,-231.76402647082895,123.69632092364921,71.398887449534314,53.769982900900409,48.886035417396229,48.997548397380172,55.266902332799319,20.160843916108519,23.085310620635358,25.498185408795294,10.613794996643469,9.1961532821443654,9.8216156345903105,10.847351105167197,11.136608159034978,13.092287902437445,12.568212438755728,12.803986763292171,11.955980952035036,{"$f":"DG182/(DG183)","v":15.559215654094597},{"$f":"DH182/(DH183)","v":14.790204693074386},14.93830342147451,14.157801262330066,12.319563714707904,12.329735656403171,11.712310039647742,11.431155149829712,11.250419307604899,10.820309800809154,{"$f":"DQ182/(DQ183)","v":10.602543461951347},{"$f":"DR182/(DR183)","v":9.9839648472313272},14.640455537143229,{"$f":"DT182/(DT183)","v":19.336125604345142},19.191900317859695,19.435744379199729,20.254852256248199,24.924061760017402,{"$f":"DY182/(DY183)","v":-180.36490705821481},{"$f":"DZ182/(DZ183)","v":-77.927695300623924},-55.25932434592228,{"$f":"EB182/(EB183)","v":-62.669744044913791},{"$f":"EC182/(EC183)","v":-59.603094404796259},-56.742512412256218,{"$f":"EE182/(EE183)","v":-365.87958651319383},-1004.5294349133774,{"$f":"EG182/(EG183)","v":-331.20828026280407},-169.07763814452045,{"$f":"EI182/(EI183)","v":-133.19856466523811},-207.88990457579828,{"$f":"EK182/(EK183)","v":12.671613894820759},{"$f":"EL182/(EL183)","v":38.088302708322715},{"$f":"EM182/(EM183)","v":42.390587750809864},42.265704699817157,39.968139243476578,14.459334297983007,15.132721461714025,{"$f":"ER182/(ER183)","v":15.977634522983408},15.646104677542752,13.782089597099777,11.90341334125308,11.364653760496665,29.552236492622846,25.817967368840787,26.911189304564804,21.806142745504438,18.674972627757345,16.424246114688692,39.146109196302838,20.023252958228642,18.570951088846222,20.936494811525517,22.737571593188513,23.428362239259368,41.017818414548522,40.097763805757445,36.507082332994457,28.871812163290709,32.178446035194682,27.144327837999999,7.7651392227480329,11.256751445230236,11.969440121617346,11.663150309060349,11.729166789269,11.593554417217446,49.829892055091825,{"$f":"FV182/(FV183)","v":53.452200082253363}]
[]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A445,Trans!B445)","v":"Rentabilidade (FFO Ajustado Anualizado / Preço)"}]
[null,null,null,null,{"$f":"+E181","v":"jan-12"},{"$f":"+F181","v":"fev-12"},"mar-12","abr-12","mai-12","jun-12","jul-12","ago-12","set-12","out-12","nov-12","dez-12","jul-12","ago-12","set-12","out-12","nov-12","jun-13","jul-13","ago-13","set-13","out-13","nov-13","dez-13","jan-14","fev-14","mar-14","abr-14","mai-14","jun-14","jul-14","ago-14","set-14","out-14","nov-14",{"$f":"+AN181","v":"dez-14"},{"$f":"+AO181","v":"jan-15"},{"$f":"+AP181","v":"fev-15"},{"$f":"+AQ181","v":"mar-15"},{"$f":"+AR181","v":"abr-15"},"mai-15","jun-15","jul-15","ago-15","set-15","out-15","nov-15","dez-15","jan-16","fev-16","mar-16","abr-16","mai-16","jun-16","jul-16","ago-16","set-16","out-16","nov-16","dez-16","jan-17","fev-17","mar-17","abr-17","mai-17","jun-17","jul-17","ago-17","set-17","out-17","nov-17","dez-17","jan-18","fev-18","mar-18","abr-18","mai-18","jun-18","jul-18","ago-18","set-18","out-18","2018-11-01",{"$f":"+CJ181","v":"dez-18"},"jan-19","fev-19","mar-19","abr-19","mai-19","jun-19","jul-19","ago-19","set-19","out-19","nov-19","dez-19","jan-20","fev-20","mar-20","abr-20","mai-20","jun-20","jul-20","ago-20","set-20","out-20",{"$f":"+DG181","v":"nov-20"},{"$f":"+DH181","v":"dez-20"},"jan-21","fev-21","mar-21","abr-21","mai-21","jun-21","jul-21","ago-21",{"$f":"+DQ181","v":"set-21"},{"$f":"+DR181","v":"out-21"},"nov-21",{"$f":"+DT181","v":"dez-21"},"jan-22","fev-22","mar-22","abr-22",{"$f":"+DY181","v":"mai-22"},{"$f":"+DZ181","v":"jun-22"},"jul-22",{"$f":"+EB181","v":"ago-22"},{"$f":"+EC181","v":"set-22"},"out-22",{"$f":"+EE181","v":"nov-22"},"dez-22",{"$f":"+EG181","v":"jan-23"},"fev-23",{"$f":"+EI181","v":"mar-23"},"abr-23",{"$f":"+EK181","v":"mai-23"},{"$f":"+EL181","v":"jun-23"},{"$f":"+EM181","v":"jul-23"},"ago-23","set-23","out-23","nov-23",{"$f":"+ER181","v":"dez-23"},"jan-24","fev-24","mar-24","abr-24","mai-24","jun-24","jul-24","ago-24","set-24","out-24","nov-24","dez-24","jan-25","fev-25","mar-25","abr-25","mai-25","jun-25","jul-25","ago-25","set-25","out-25","nov-25","dez-25","jan-26","fev-26","mar-26","abr-26","mai-26",{"$f":"+FV181","v":"jun-26"}]
[null,{"$f":"B107","v":"FFO Ajustado * / Cota"},null,null,{"$f":"E107*12","v":9.7891891390049413},9.8459518965543271,8.4523831627688715,9.0271507957889447,19.386965532027066,10.961698802294395,10.516647917595055,9.5341770497742591,12.150419727228655,10.331414847416294,10.745275058181834,12.009365833319997,12.313817527132365,8.7693556812317528,9.582324582381359,9.7217641517192366,9.8170051741688269,11.486275868525135,12.394527907572414,12.219879029712322,13.449282175170197,12.665340871408238,13.051961351266872,12.679421096071131,13.0714201335512,13.585138617382567,12.416631932410127,16.126368426101305,13.15194222882975,11.333538670751015,12.337358241709538,11.547707041267106,11.41665986546256,11.713155952728536,11.467220250870021,11.190698636851437,11.298061430556169,11.185705018539588,10.6782838244687,9.9504346367353325,10.886794729048614,10.308903605844968,10.2095939267614,9.9947270511638333,10.224433493508844,9.2787670257026225,9.5176055475354229,9.4404354185487023,9.8973514940827965,10.14266299365233,11.226278167323354,11.264978709240175,12.873548007944223,9.0059906254179225,9.0059906254179225,9.1451877358606861,9.1408183198378197,8.8830227744886656,8.7119187935445126,9.3443082660456263,9.2344579176081041,5.9879725581947696,5.0488743388722437,4.5450920094460532,4.0154933250147984,4.0202442597187122,4.1991502422138955,4.0203454990879619,4.4889091468886875,4.6638574758913576,5.2327264628531793,5.5117062117022639,4.2973071395165459,3.8293748735795301,3.8739235180540366,3.9993497035585301,4.3269562089323665,4.55701267520773,4.5783184833007944,4.0736495756438753,4.4530425632617314,4.851893515458916,4.6116244605526777,5.0729214961067726,5.0828792391723141,4.044206630307924,4.9798858614904482,4.9436821287295505,4.9330706898168728,4.8425613579146276,5.0232672963723388,5.0260768308750423,5.209592303835457,5.3132098838063042,4.7612845021612085,4.9045732296102464,4.9291824899701995,4.5474771537487975,4.8312690498146402,5.0213363159989601,5.4025180509361075,5.6912636340320244,5.1621430905884722,5.506817225577012,5.2777440342257336,5.4215370842221251,{"$f":"DG107*12","v":5.3302764248127561},{"$f":"DH107*12","v":5.230983682757568},5.250695823989922,5.1940442526864237,5.0805230773458359,4.9579922849147247,4.9725241442646908,4.9636458202104903,4.8854648673360161,5.2365736996813821,{"$f":"DQ107*12","v":5.1334032229352422},{"$f":"DR107*12","v":4.780493359123863},4.9158099784662639,{"$f":"DT107*12","v":5.0537419905442569},6.1729391495717314,5.9760790161438075,6.0972583660113404,5.5976750983418473,{"$f":"DY107*12","v":5.7463665753416837},{"$f":"DZ107*12","v":6.1598752047904739},5.2584630148836622,{"$f":"EB107*12","v":5.254859168047453},{"$f":"EC107*12","v":5.4714787431974585},5.1042177882726474,{"$f":"EE107*12","v":5.1764201803109682},4.76248359405038,{"$f":"EG107*12","v":5.1485456863792827},5.6877712692470759,{"$f":"EI107*12","v":5.4053197734591851},5.2481019552295605,{"$f":"EK107*12","v":5.077152399399929},{"$f":"EL107*12","v":5.1665808180296855},{"$f":"EM107*12","v":5.328287547335214},5.6679501116479258,5.6530842434485624,3.804310816473274,4.0245006325877393,{"$f":"ER107*12","v":4.2822710031255111},3.8056176920649523,3.7187194541133071,4.4178657403378807,4.6741893465632556,4.9719571914050356,5.2030538697769462,4.6291412611106413,4.6840999253628297,4.7093268532162949,4.5174220091881576,4.8575350543553952,4.9242062208252637,4.9985355618220773,5.0706124985462608,5.197197618668107,5.0098994143823976,5.0395293195839574,4.9782639233684023,5.5147866211090371,9.1866560663516257,3.9137776641231268,4.3070474501244487,5.6256049113224691,-1.8262493842489818,4.9530369955149371,5.0143023917304932,5.1269226053620294,5.2697250362468155,5.1170120265624535,{"$f":"FV107*12","v":5.2174692571217838}]
[null,{"$f":"'Desempenho - Performance'!B33","v":"Valor de Fechamento"},null,null,129.99,119,114.9,111,114,128,153,153.49,152.5,153.9,154.18,155.1,158,154.5,149.65,142,147.5,138.31,133.5,122,132.99,137.80000000000001,137.19999999999999,133.85,122.4,126.15,128.12,125.49,124.44,122.64,120.41,117.98,118.31,113.01,106.3,109.1,107.61,107.02,103.19,106.3,105,106.9,109.01,106.85,101,105.27,100.15,93.45,80.760000000000005,89.71,103.74,105.35,85.02,88.65,95.3,94.98,97.6,97,94.1,95.5,96.2,107,104.85,101.49,102.5,100.9,90.5,91,95.35,101,100.8,106,105.3,107.7,107.44,103.8,90.87,88.71,89.2,90.75,96.98,100,{"$f":"'Desempenho - Performance'!CT6","v":102.04},103.41,102.25,105.3,96.49,92.8,90.43,96.51,97.13,94.4,90.8,92.48,99.49,117.7,114.96,109,89.31,92.36,90.6,92.41,91,87.08,91,86.5,{"$f":"'Desempenho - Performance'!DR6","v":87.53},{"$f":"'Desempenho - Performance'!DS6","v":88.74},89.9,86.91,82,85.46,82.9,81,81.010000000000005,77.83,{"$f":"'Desempenho - Performance'!EB6","v":73.790000000000006},{"$f":"'Desempenho - Performance'!EC6","v":67.22},63.9,{"$f":"'Desempenho - Performance'!EE6","v":72.69},71.069999999999993,68.84,67.489999999999995,69.7,{"$f":"'Desempenho - Performance'!EJ6","v":67.67},{"$f":"'Desempenho - Performance'!EK6","v":61.89},56.85,{"$f":"'Desempenho - Performance'!EM6","v":70.400000000000006},{"$f":"'Desempenho - Performance'!EN6","v":69.790000000000006},66.55,{"$f":"'Desempenho - Performance'!EP6","v":58.27},59.22,{"$f":"'Desempenho - Performance'!ER6","v":57.1},52.9,{"$f":"'Desempenho - Performance'!ET6","v":52.78},55.85,{"$f":"'Desempenho - Performance'!EV6","v":58.59},{"$f":"'Desempenho - Performance'!EW6","v":66.790000000000006},{"$f":"'Desempenho - Performance'!EX6","v":67.77},61,59.39,53.85,59.83,{"$f":"'Desempenho - Performance'!FC6","v":59.3},59.3,59.7,57.76,55.4,55.2,51.02,49.99,50.2,47.74,43.5,42.58,41.56,39.94,39.47,40,42.56,43.86,42.25,41.79,41.79,43.59,40.76,42.38,45.95,49.73,48.45,46.76,47.28,44.82,{"$f":"'Desempenho - Performance'!GG6","v":41.96}]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A445,Trans!B445)","v":"Rentabilidade (FFO Ajustado Anualizado / Preço)"},null,null,7.5307247780636521E-2,8.2739091567683415E-2,7.356295180825824E-2,8.1325682844945443E-2,0.17006110115813217,8.5638271892924958E-2,6.8736260899314089E-2,6.2115949246037257E-2,7.9674883457237083E-2,6.713070076293888E-2,6.9693053951108017E-2,7.7429824844100562E-2,7.7935553969192176E-2,5.6759583697292899E-2,6.4031570881265348E-2,6.8463127829008708E-2,6.6555967282500517E-2,8.3047327514461242E-2,9.284290567469973E-2,0.10016294286649444,0.10113002613106396,9.1911036802672264E-2,9.5130913638971373E-2,9.4728584953837361E-2,0.1067926481499281,0.10769035764869256,9.6914080021933552E-2,0.1285071991879935,0.10568902466111982,9.2413068091577094E-2,0.10246124276812174,9.7878513657120747E-2,9.6497843508262696E-2,0.10364707506175148,0.10787601364882428,0.10257285643310209,0.10499081340540999,0.10451976283441963,0.1034817697884359,9.3607099122627782E-2,0.10368375932427251,9.6435019699204552E-2,9.3657406905434365E-2,9.3539794582721894E-2,0.10123201478721627,8.8142557477938852E-2,9.503350521752793E-2,0.10102124578436278,0.1225526435621941,0.11306056173951991,0.10821552118106183,0.10692908124575393,0.15141787823975797,0.10159041878644018,9.4501475607743163E-2,9.6285404673201583E-2,9.3655925408174384E-2,9.1577554376171807E-2,9.2581496211950193E-2,9.7846159853880899E-2,9.5992286045822287E-2,5.5962360356960464E-2,4.815330795300185E-2,4.4783643801813509E-2,3.9175544634290717E-2,3.9843847965497642E-2,4.6399450190208788E-2,4.4179620869098483E-2,4.7078229123111562E-2,4.6176806691993637E-2,5.1911968877511698E-2,5.1997228412285511E-2,4.0810134278409745E-2,3.5555941258862862E-2,3.605662246885738E-2,3.8529380573781601E-2,4.7616993605506398E-2,5.1369774266798902E-2,5.1326440395748817E-2,4.4888700558059234E-2,4.5917122739345548E-2,4.851893515458916E-2,{"$f":"CJ188/CJ189","v":4.9056391994069942E-2},{"$f":"CK188/CK189","v":4.9710310407553193E-2},4.9710310407553193E-2,3.8406520705678293E-2,5.1610383060321778E-2,5.3272436731999467E-2,5.4551262742639307E-2,5.0176783316906302E-2,5.1716949411843294E-2,5.3242339310116973E-2,5.7374364579685651E-2,5.7452529020396888E-2,4.7856915289588992E-2,4.1670120897283315E-2,4.2877370302454768E-2,4.1719973887603644E-2,5.4095499382092037E-2,5.4367002122119534E-2,5.9630442063312451E-2,6.1587097002835454E-2,5.672684714932387E-2,6.3238599283153563E-2,5.7997187189293774E-2,6.2676729297365605E-2,{"$f":"DG188/DG189","v":6.0896566032363257E-2},{"$f":"DH188/DH189","v":5.8947303163822046E-2},5.8405960222357306E-2,5.9763482368961271E-2,6.1957598504217511E-2,5.801535554545665E-2,5.9982197156389513E-2,6.1279578027290005E-2,6.0306935777509146E-2,6.7282200946696416E-2,{"$f":"DQ188/DQ189","v":6.956773577632798E-2},{"$f":"DR188/DR189","v":7.1117128222610279E-2},7.6929733622320251E-2,{"$f":"DT188/DT189","v":6.9524583719139596E-2},8.6857171092890553E-2,8.681114201254804E-2,9.0343137739092319E-2,8.0310977020686472E-2,{"$f":"DY188/DY189","v":8.4917490399611106E-2},{"$f":"DZ188/DZ189","v":9.9529410321384293E-2},9.249715065758421E-2,{"$f":"EB188/EB189","v":7.464288590976495E-2},{"$f":"EC188/EC189","v":7.8399179584431267E-2},7.669748742708711E-2,{"$f":"EE188/EE189","v":8.8835081179182568E-2},8.0420189024829114E-2,{"$f":"EG188/EG189","v":9.0167174892807053E-2},0.10751930565684453,{"$f":"EI188/EI189","v":0.10241227308562306},9.396780582326876E-2,{"$f":"EK188/EK189","v":8.665561357569429E-2},{"$f":"EL188/EL189","v":7.735560440230102E-2},{"$f":"EM188/EM189","v":7.8623100890293854E-2},9.2917214945047968E-2,9.5185792952493048E-2,7.0646440417330994E-2,6.7265596399594507E-2,{"$f":"ER188/ER189","v":7.2213676275303729E-2},6.4175677775125672E-2,6.2290108109100621E-2,7.6486595227456391E-2,8.437164885493241E-2,9.0071688250091222E-2,0.10198067169300168,9.2601345491311091E-2,9.3308763453442814E-2,9.8645304843240356E-2,0.10384878182041742,0.11408020324930473,0.11848426902851933,0.12515111571913062,0.12846750693048545,0.12992994046670267,0.11771380202966159,0.11490034928371996,0.11782873191404503,0.13196426468315475,0.2198290515997039,8.9786135905554634E-2,0.10566848503740062,0.13274197525536735,-3.9744273868312988E-2,9.9598572200179716E-2,0.10349437341033009,0.10964334057660456,0.11145780533516952,0.11416805057033587,{"$f":"FV188/FV189","v":0.12434388124694432}]
[null,{"$f":"B178","v":"* FFO Ajustado é uma medida não contábil e correspondente ao lucro líquido, excluindo (adicionando) os efeitos do ganho (perda) na venda de propriedade para investimento, o ganho com valor justo de propriedade para investimento, receitas e despesas não recorrentes e despesas financeiras não caixa (relacionadas à correção monetária sobre o saldo do endividamento)"}]
[]
[null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025]
[null,{"$f":"B182","v":"Valor de Mercado"},null,{"$f":"+'Desempenho - Performance'!O8/10^3","v":1408000},{"$f":"'Desempenho - Performance'!AA8/10^3","v":1706100},{"$f":"'Desempenho - Performance'!AM8/10^3","v":2573204.2774499999},{"$f":"$AN$182","v":2097396.9866999998},{"$f":"$AZ$182","v":1796532.9826500001},{"$f":"$BL$182","v":1835943.2834999999},{"$f":"$BX$182","v":2037800.922},{"$f":"$CJ$182","v":1988009.3711699999},{"$f":"$CV$182","v":2697472.3754000003},{"$f":"$DH$182","v":2363874.0454799999},{"$f":"$DT$182","v":1936330.9033799998},{"$f":"$EF$182","v":1577514.32244},{"$f":"$ER$182","v":1579645.3785999999},{"$f":"$FD$182","v":1107083.67512},{"$f":"$FM$182","v":1161159.2251800001}]
[null,{"$f":"B183","v":"Lucro últimos 12 meses"},null,{"$f":"D158","v":638846.03187106724},{"$f":"I162","v":347696.96907405637},{"$f":"N162","v":304732.81312735874},{"$f":"$S$162","v":163086},{"$f":"$X$162","v":-14589},{"$f":"$Y$162","v":-207338},{"$f":"$Z$162","v":409151.18192},{"$f":"$AA$162","v":111141},{"$f":"$AB$162","v":110642},{"$f":"$AC$162","v":159827},{"$f":"$AD$162","v":100140.5836412686},{"$f":"$AF$162","v":98866.03529},{"$f":"$AF$162","v":98866.03529},{"$f":"$AH$162","v":121411},{"$f":"$AI$162","v":145384}]
[null,{"$f":"B184","v":"P/E últimos 12 meses"},null,{"$f":"D194/D195","v":2.2039739307391746},4.9068589943233469,8.4441325863210075,12.860680786210954,-123.14298325107958,-8.8548326090731067,{"$f":"J194/J195","v":4.9805573393124023},17.887272664183335,24.380184517633452,14.790204693074386,19.336125604345138,15.956079535431323,{"$f":"P194/P195","v":15.977634522983408},{"$f":"Q194/Q195","v":9.1184791750335634},{"$f":"R194/R195","v":7.9868432921091737}]

{"sheet":"DRE - I.S. (Cons)","index":7,"n_rows":61,"n_cols":15,"rows_kept":61,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"'Divida - Debt'!B1","v":"Fundo Imobiliário BTG Pactual Corporate Office Fund – BRCR11"}]
[null,{"$f":"'DRE - I.S.'!B2","v":"Informações gerenciais - não auditadas"}]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A471,Trans!B471)","v":"Em 30 de junho de 2026"},null,null,{"$f":"IF(Cover!$B$1=1,Trans!D381,Trans!E381)","v":"Demonstrativo de Resultado Mensal"},null,null,null,null,null,{"$f":"IF(Cover!$B$1=1,Trans!D380,Trans!E380)","v":"Demonstrativo de Resultado Acumulado no Ano"}]
[null,null,null,null,"BC Fund","Prime","MV9","Ajuste","Consolidado",null,{"$f":"E4","v":"BC Fund"},"Prime","MV9",{"$f":"H4","v":"Ajuste"},{"$f":"I4","v":"Consolidado"}]
[]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A389,Trans!B389)","v":"Receitas propriedades para investimentos"},null,null,13988,1263,783,0,16034,null,{"$f":"+SUM(K7:K15)","v":-96604},{"$f":"+SUM(L7:L15)","v":50478},{"$f":"+SUM(M7:M15)","v":13890},{"$f":"+SUM(N7:N15)","v":0},{"$f":"+SUM(K6:N6)","v":-32236}]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A381,Trans!B381)","v":"Receita de aluguel"},null,null,14607,1390,783,0,16780,null,85569,7913,4767,0,98249]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A382,Trans!B382)","v":"(-) Provisão para crédito de liquidação duvidosa"},null,null,-256,0,0,0,-256,null,-256,0,0,0,-256]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A383,Trans!B383)","v":"Reversão provisão para crédito de liquidação duvidosa"},null,null,0,0,0,0,0,null,0,0,0,0,0]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A384,Trans!B384)","v":"Receitas de  multas e juros recebidos"},null,null,0,0,0,0,0,null,9,4,0,null,13]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A385,Trans!B385)","v":"Receitas de vendas de propriedade para investimento"},null,null,0,0,0,0,0,null,0,0,0,0,0]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A386,Trans!B386)","v":"Ajuste a valor justo"},null,null,0,0,0,0,0,null,-179500,43247,9229,null,-127024]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A387,Trans!B387)","v":"(-) Desconto concedido"},null,null,-363,-127,0,0,-490,null,-2426,-686,-106,null,{"$f":"+SUM(K13:N13)","v":-3218}]
[null,"Receita com multa rescisória",null,null,0,0,0,0,0,null,0,0,0,0,0]
[null,"Lucro/Prejuízo na venda de Cotas de Fundos Imobiliários",null,null,0,0,0,0,0,null,0,0,0,0,0]
[]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A392,Trans!B392)","v":"Custo propriedades para  investimento"},null,null,0,0,0,0,0,null,{"$f":"+SUM(K18:K19)","v":0},{"$f":"+SUM(L18:L19)","v":0},{"$f":"+SUM(M18:M19)","v":0},{"$f":"+SUM(N18:N19)","v":0},{"$f":"+SUM(K17:N17)","v":0}]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A390,Trans!B390)","v":"Custo de  propriedades para investimentos vendidas"},null,null,0,0,0,0,0,null,0,0,0,0,{"$f":"+SUM(K18:N18)","v":0}]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A391,Trans!B391)","v":"Reversão de ajuste a valor justo de propriedades para investimentos vendidas"},null,null,0,0,0,0,0,null,0,0,0,0,{"$f":"+SUM(K19:N19)","v":0}]
[]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A398,Trans!B398)","v":"Despesa juros e atualização monetária de Captação e aquisição de imóveis"},null,null,-1709,-2109,0,0,-3818,null,{"$f":"+SUM(K22:K25)","v":-9544},{"$f":"+SUM(L22:L25)","v":-11944},{"$f":"+SUM(M22:M25)","v":0},{"$f":"+SUM(N22:N25)","v":0},{"$f":"+SUM(K21:N21)","v":-21488}]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A394,Trans!B394)","v":"Despesas de juros com obrigações por compra de imóveis"},null,null,-1709,-2109,0,0,-3818,null,-9544,-11944,0,0,{"$f":"+SUM(K22:N22)","v":-21488}]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A395,Trans!B395)","v":"Despesas de atualização monetária com obrigações por compra de imóveis"},null,null,0,0,0,0,0,null,0,0,0,0,{"$f":"+SUM(K23:N23)","v":0}]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A396,Trans!B396)","v":"Despesas de juros com captação de recursos"},null,null,0,0,0,0,0,null,0,null,0,0,{"$f":"+SUM(K24:N24)","v":0}]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A397,Trans!B397)","v":"Despesas de atualização monetária com captação de recursos"},null,null,0,0,0,0,0,null,0,0,0,0,{"$f":"+SUM(K25:N25)","v":0}]
[]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A404,Trans!B404)","v":"Despesa administrativa dos imóveis"},null,null,-46,-392,-140,0,-578,null,{"$f":"+SUM(K28:K31)","v":-1555},{"$f":"+SUM(L28:L31)","v":-2629},{"$f":"+SUM(M28:M31)","v":-435},{"$f":"+SUM(N28:N31)","v":0},{"$f":"+SUM(K27:N27)","v":-4619}]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A399,Trans!B399)","v":"Despesas de comissões"},null,null,0,0,0,0,0,null,-1102,0,0,null,-1102]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A400,Trans!B400)","v":"Despesa administração do imóvel"},null,null,0,0,0,0,0,null,0,0,0,0,0]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A402,Trans!B402)","v":"Despesas de condomínio"},null,null,-36,-392,-63,0,-491,null,-391,-2629,-358,0,-3378]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A403,Trans!B403)","v":"Despesa de reparos, manutenção e conservação de imóveis"},null,null,-10,0,-77,0,-87,null,-62,0,-77,0,-139]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A405,Trans!B405)","v":"Resultado de propriedade de investimentos"},null,null,12233,-1238,643,0,11638,null,{"$f":"+K27+K21+K17+K6","v":-107703},{"$f":"+L27+L21+L17+L6","v":35905},{"$f":"+M27+M21+M17+M6","v":13455},{"$f":"+N27+N21+N17+N6","v":0},-58343]
[]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A414,Trans!B414)","v":"Resultado de Ativos Financeiros de Natureza Imobiliária"},null,null,-1951,1,0,1203,-747,null,{"$f":"+SUM(K35:K40)","v":41784},{"$f":"+SUM(L35:L40)","v":-1},{"$f":"+SUM(M35:M40)","v":0},{"$f":"+SUM(N35:N40)","v":-46634},{"$f":"+SUM(K34:N34)","v":-4851}]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A406,Trans!B406)","v":"Certificados de recebivéis imobiliários (CRI)"},null,null,0,0,0,0,0,null,0,0,0,0,0]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A407,Trans!B407)","v":" Letras de crédito imobiliário "},null,null,0,0,0,0,0,null,0,0,0,0,0]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A408,Trans!B408)","v":"Rendimentos de Cotas de Fundos Imobiliários"},null,null,160,0,0,0,160,null,1185,2,0,null,1187]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A409,Trans!B409)","v":"Resultado de cotas de fundos imobiliários"},null,null,-1203,0,0,1203,0,null,46634,0,0,-46634,0]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A410,Trans!B410)","v":"Ajuste ao valor justo (CRI)"},null,null,0,0,0,0,0,null,0,0,0,0,0]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A413,Trans!B413)","v":"Ajuste ao valor justo (cotas de fundos imobiliários)"},null,null,-908,1,0,0,-907,null,-6035,-3,0,null,-6038]
[null,null,null,null,0,0,0,0]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A415,Trans!B415)","v":"Resultado líquido de atividades imobiliárias"},null,null,10282,-1237,643,1203,10891,null,{"$f":"+K34+K32","v":-65919},{"$f":"+L34+L32","v":35904},{"$f":"+M34+M32","v":13455},{"$f":"+N34+N32","v":-46634},{"$f":"+SUM(K42:N42)","v":-63194}]
[]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A419,Trans!B419)","v":"Outros Ativos Financeiros"},null,null,274,13,-404,0,-117,null,{"$f":"+SUM(K45:K47)","v":952},{"$f":"+SUM(L45:L47)","v":39},{"$f":"+SUM(M45:M47)","v":-139},{"$f":"+SUM(N45:N47)","v":0},{"$f":"+SUM(K44:N44)","v":852}]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A416,Trans!B416)","v":"Receita com certificados de depósitos bancários"},null,null,-3,7,0,0,4,null,0,11,0,0,{"$f":"+SUM(K45:N45)","v":11}]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A417,Trans!B417)","v":"Receitas com cotas de fundo de renda fixa"},null,null,294,6,-401,0,-101,null,1265,41,283,null,{"$f":"+SUM(K46:N46)","v":1589}]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A418,Trans!B418)","v":"Despesas com IR sobre aplicações financeiras"},null,null,-17,0,-3,0,-20,null,-313,-13,-422,0,{"$f":"+SUM(K47:N47)","v":-748}]
[]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A420,Trans!B420)","v":"Receitas (despesas) operacionais"},null,null,-1519,-152,-60,0,-1731,null,{"$f":"+SUM(K50:K52)","v":-9638},{"$f":"+SUM(L50:L52)","v":-1221},{"$f":"+SUM(M50:M52)","v":-371},{"$f":"+SUM(N50:N52)","v":-1033},{"$f":"+SUM(K49:N49)","v":-12263}]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A421,Trans!B421)","v":"Despesas de Gestão"},null,null,-1051,-24,-18,0,-1093,null,-6854,-118,-108,null,{"$f":"+SUM(K50:N50)","v":-7080}]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A422,Trans!B422)","v":"Taxa de administração - Fundo"},null,null,-346,-51,-32,0,-429,null,-2258,-337,-192,null,{"$f":"+SUM(K51:N51)","v":-2787}]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A423,Trans!B423)","v":"Outras despesas operacionais"},null,null,-122,-77,-10,0,-209,null,-526,-766,-71,-1033,{"$f":"+SUM(K52:N52)","v":-2396}]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A424,Trans!B424)","v":"Lucro líquido do período"},null,null,9037,-1376,179,1203,9043,null,{"$f":"+K49+K44+K42","v":-74605},{"$f":"+L49+L44+L42","v":34722},{"$f":"+M49+M44+M42","v":12945},{"$f":"+N49+N44+N42","v":-47667},{"$f":"+SUM(K53:N53)","v":-74605}]
[]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A425,Trans!B425)","v":"Participação dos Minoritários"},null,null,0,0,0,0,0,null,null,null,null,0,{"$f":"+SUM(K55:N55)","v":0}]
[]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A426,Trans!B426)","v":"Lucro líquido do período"},null,null,{"$f":"+E53+E55","v":9037},{"$f":"+F53+F55","v":-1376},{"$f":"+G53+G55","v":179},{"$f":"+H53+H55+H52","v":1203},{"$f":"+SUM(E57:H57)","v":9043},null,{"$f":"+K55+K53","v":-74605},{"$f":"+L55+L53","v":34722},{"$f":"+M55+M53","v":12945},{"$f":"+N55+N53","v":-47667},{"$f":"+SUM(K57:N57)","v":-74605}]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A427,Trans!B427)","v":"Quantidade de cotas"},null,null,26638202,11099287.91,78155673,null,26638202,null,26638202,11099287.91,78155673,null,26638202]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A428,Trans!B428)","v":"Resultado  por cota"},null,null,{"$f":"+(E57/E58)*1000","v":0.33924962352939586},{"$f":"+(F57/F58)*1000","v":-0.12397191704165822},{"$f":"+(G57/G58)*1000","v":2.2903007949275798E-3},null,{"$f":"+(I57/I58)*1000","v":0.33947486395665899},null,{"$f":"+(K57/K58)*1000","v":-2.8006770126602389},{"$f":"+(L57/L58)*1000","v":3.1283087961631226},{"$f":"+(M57/M58)*1000","v":0.16563097089574036},null,{"$f":"+(O57/O58)*1000","v":-2.8006770126602389}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+O6+O17+O21+O27+O34+O44+O49+O55-O57","v":0}]

{"sheet":"BalançoConsolidado-BalanceSheet","index":8,"n_rows":76,"n_cols":8,"rows_kept":76,"cut":false,"hidden":false,"merged":[]}
[null,null,{"$f":"'DRE - I.S.'!B1","v":"Fundo Imobiliário BTG Pactual Corporate Office Fund – BRCR11"}]
[null,null,{"$f":"IF(Cover!$B$1=1,Trans!A470,Trans!B470)","v":"BALANÇO PATRIMONIAL CONSOLIDADO"}]
[null,null,{"$f":"'DRE - I.S. (Cons)'!B2","v":"Informações gerenciais - não auditadas"}]
[null,null,{"$f":"IF(Cover!$B$1=1,Trans!A471,Trans!B471)","v":"Em 30 de junho de 2026"}]
[]
[]
[null,null,{"$f":"IF(Cover!$B$1=1,Trans!A472,Trans!B472)","v":"Ativo"},"BC Fund","Prime","MV9",{"$f":"IF(Cover!$B$1=1,Trans!I473,Trans!I474)","v":"Ajuste"},{"$f":"IF(Cover!$B$1=1,Trans!L473,Trans!L474)","v":"Consolidado"}]
[]
[null,null,{"$f":"IF(Cover!$B$1=1,Trans!A473,Trans!B473)","v":"Circulante"},{"$f":"+D10+D11+D25+D27+D28+D29+D31+D32+D33+D19+D26+D30+D18","v":67079},{"$f":"+E10+E11+E25+E27+E28+E29+E31+E32+E33+E19+E26+E30+E18","v":3947},{"$f":"+F10+F11+F25+F27+F28+F29+F31+F32+F33+F19+F26+F30+F18","v":4396},{"$f":"+G10+G11+G25+G27+G28+G29+G31+G32+G33+G19+G26+G30+G18","v":0},{"$f":"+SUM(D9:G9)","v":75422}]
[null,null,{"$f":"IF(Cover!$B$1=1,Trans!A474,Trans!B474)","v":"Disponibilidades"},0,0,0,0,{"$f":"+SUM(D10:G10)","v":0}]
[null,null,{"$f":"IF(Cover!$B$1=1,Trans!A475,Trans!B475)","v":"Aplicações Financeiras"},{"$f":"+D12+D15+D16+D17","v":27384},{"$f":"+E12+E15+E16+E17","v":221},{"$f":"+F12+F15+F16+F17","v":3016},{"$f":"+G12+G15+G16+G17","v":0},{"$f":"+SUM(D11:G11)","v":30621}]
[null,null,{"$f":"IF(Cover!$B$1=1,Trans!A476,Trans!B476)","v":"Certificados de Depósito Bancário "},{"$f":"+D13+D14","v":0},392,{"$f":"+F13+F14","v":0},{"$f":"+G13+G14","v":0},{"$f":"+SUM(D12:G12)","v":392}]
[null,null,{"$f":"IF(Cover!$B$1=1,Trans!A477,Trans!B477)","v":"Livres"},0,0,0,0,0]
[null,null,{"$f":"IF(Cover!$B$1=1,Trans!A478,Trans!B478)","v":"Vinculado a depósitos em garantia - terceiros"},0,0,0,0,0]
[null,null,{"$f":"IF(Cover!$B$1=1,Trans!A479,Trans!B479)","v":"Letras do Tesouro Nacional"},0,0,0,0,0]
[null,null,{"$f":"IF(Cover!$B$1=1,Trans!A480,Trans!B480)","v":"Cotas de Fundo Renda Fixa"},27384,-171,3016,null,{"$f":"+SUM(D16:G16)","v":30229}]
[null,null,{"$f":"IF(Cover!$B$1=1,Trans!A481,Trans!B481)","v":"Certificados Recebíveis Imobiliários"},0,0,0,0,0]
[null,null,{"$f":"IF(Cover!$B$1=1,Trans!A490,Trans!B490)","v":"Intermediação de mercado"},0,0,0,0,0]
[null,null,{"$f":"IF(Cover!$B$1=1,Trans!A482,Trans!B482)","v":"Rendimentos a Receber "},{"$f":"D20+D23+D21+D22+D24","v":0},{"$f":"E20+E23+E21+E22","v":0},{"$f":"F20+F23+F21+F22","v":0},{"$f":"(G20+G23+G21+G22+G24)","v":0},0]
[null,null,{"$f":"IF(Cover!$B$1=1,Trans!A483,Trans!B483)","v":"Rendimentos a Receber FII Prime"},0,0,0,{"$f":"-D20","v":0},{"$f":"+SUM(D20:G20)","v":0}]
[null,null,{"$f":"IF(Cover!$B$1=1,Trans!A484,Trans!B484)","v":"Rendimentos a Receber FII Cenesp"},0,0,0,{"$f":"-E21","v":0},0]
[null,null,{"$f":"IF(Cover!$B$1=1,Trans!A485,Trans!B485)","v":"Rendimentos a Receber FII CJ"},0,0,0,{"$f":"-D22","v":0},0]
[null,null,{"$f":"IF(Cover!$B$1=1,Trans!A486,Trans!B486)","v":"Rendimentos a Receber FII MV9"},0,0,0,{"$f":"-D23","v":0},0]
[null,null,{"$f":"IF(Cover!$B$1=1,Trans!A487,Trans!B487)","v":"Rendimentos a Receber FII Prime Offices I"},0,0,0,{"$f":"-D24","v":0},0]
[null,null,{"$f":"IF(Cover!$B$1=1,Trans!A488,Trans!B488)","v":"Aluguéis a receber"},38074,3216,930,0,{"$f":"+SUM(D25:G25)","v":42220}]
[null,null,{"$f":"IF(Cover!$B$1=1,Trans!A489,Trans!B489)","v":"Ações em companhias fechadas"},0,0,0,0,0]
[null,null,{"$f":"IF(Cover!$B$1=1,Trans!A490,Trans!B490)","v":"Intermediação de mercado"},0,0,0,0,0]
[null,null,{"$f":"IF(Cover!$B$1=1,Trans!A491,Trans!B491)","v":"Adiantamento a fornecedor"},0,0,0,0,0]
[null,null,"Impostos a compensar",1,0,0,null,1]
[null,null,"Valores a receber por venda de imóveis",0,0,0,0,0]
[null,null,"Despesas antecipadas",298,10,10,null,318]
[null,null,{"$f":"IF(Cover!$B$1=1,Trans!A492,Trans!B492)","v":"Provisão para créditos de liquidação duvidosa"},-1661,-1781,0,null,-3442]
[null,null,{"$f":"IF(Cover!$B$1=1,Trans!A493,Trans!B493)","v":"Devedores Diversos"},2983,2281,440,null,5704]
[]
[null,null,{"$f":"IF(Cover!$B$1=1,Trans!A497,Trans!B497)","v":"Não Circulante"},{"$f":"+SUBTOTAL(9,D36:D40)","v":386089},{"$f":"+SUBTOTAL(9,E36:E40)","v":991},{"$f":"+SUBTOTAL(9,F36:F40)","v":0},{"$f":"+SUBTOTAL(9,G36:G40)","v":-303729},{"$f":"+SUM(D35:G35)","v":83351}]
[null,null,{"$f":"IF(Cover!$B$1=1,Trans!A501,Trans!B501)","v":"Cotas de Fundo de Investimentos Imobiliários (Equivalência)"},385662,106,0,-303729,{"$f":"SUM(D36:G36)","v":82039}]
[null,null,{"$f":"IF(Cover!$B$1=1,Trans!A502,Trans!B502)","v":"Cotas de Fundo de Investimentos Imobiliários (Mercado)"},0,0,0,0,{"$f":"+SUM(D37:G37)","v":0}]
[null,null,{"$f":"IF(Cover!$B$1=1,Trans!A503,Trans!B503)","v":"Certificados Recebíveis Imobiliários"},0,0,0,0,{"$f":"+SUM(D38:G38)","v":0}]
[null,null,{"$f":"IF(Cover!$B$1=1,Trans!A479,Trans!B479)","v":"Letras do Tesouro Nacional"},0,885,0,0,{"$f":"+SUM(D39:G39)","v":885}]
[null,null,{"$f":"IF(Cover!$B$1=1,Trans!A476,Trans!B476)","v":"Certificados de Depósito Bancário "},427,0,0,null,{"$f":"+SUM(D40:G40)","v":427}]
[]
[null,null,{"$f":"IF(Cover!$B$1=1,Trans!A505,Trans!B505)","v":"  Propriedades para Investimentos"},{"$f":"+D43","v":1847128},{"$f":"+E43","v":370002},{"$f":"+F43","v":105183},{"$f":"+G43","v":0},{"$f":"+SUM(D42:G42)","v":2322313}]
[null,null,{"$f":"IF(Cover!$B$1=1,Trans!A506,Trans!B506)","v":"Imóveis acabados"},1847128,370002,105183,0,{"$f":"+SUM(D43:G43)","v":2322313}]
[]
[null,null,{"$f":"IF(Cover!$B$1=1,Trans!A508,Trans!B508)","v":"TOTAL DO ATIVO"},{"$f":"D9+D42+D35","v":2300296},{"$f":"E9+E42+E35","v":374940},{"$f":"F9+F42+F35","v":109579},{"$f":"G9+G42+G35","v":-303729},{"$f":"+H42+H35+H9","v":2481086}]
[]
[null,null,{"$f":"IF(Cover!$B$1=1,Trans!A509,Trans!B509)","v":"PASSIVO E PATRIMÔNIO LÍQUIDO"},{"$f":"D7","v":"BC Fund"},{"$f":"E7","v":"Prime"},{"$f":"F7","v":"MV9"},{"$f":"G7","v":"Ajuste"},{"$f":"H7","v":"Consolidado"}]
[]
[null,null,{"$f":"IF(Cover!$B$1=1,Trans!A510,Trans!B510)","v":"Circulante"},{"$f":"+SUBTOTAL(9,D50:D56)","v":149990},{"$f":"+SUBTOTAL(9,E50:E56)","v":178208},{"$f":"+SUBTOTAL(9,F50:F56)","v":123},{"$f":"+SUBTOTAL(9,G50:G56)","v":0},{"$f":"+SUM(D49:G49)","v":328321}]
[null,null,{"$f":"IF(Cover!$B$1=1,Trans!A511,Trans!B511)","v":"Rendimentos a distribuir"},0,0,0,0,{"$f":"+SUM(D50:G50)","v":0}]
[null,null,{"$f":"IF(Cover!$B$1=1,Trans!A512,Trans!B512)","v":"Impostos e contribuições a recolher"},8,0,0,null,8]
[null,null,{"$f":"IF(Cover!$B$1=1,Trans!A513,Trans!B513)","v":"Provisões e contas a pagar"},16013,7244,123,null,23380]
[null,null,{"$f":"IF(Cover!$B$1=1,Trans!A514,Trans!B514)","v":"Obrigações por captação de recursos"},44182,168864,0,null,213046]
[null,null,{"$f":"IF(Cover!$B$1=1,Trans!A515,Trans!B515)","v":"Obrigação por aquisição de imóveis "},89787,2100,0,null,91887]
[null,null,{"$f":"IF(Cover!$B$1=1,Trans!A517,Trans!B517)","v":" Negociação e intemediação de valores"},0,0,0,0,0]
[null,null,{"$f":"IF(Cover!$B$1=1,Trans!A518,Trans!B518)","v":" Adiantamentos na venda de imóveis"},0,0,0,0,0]
[]
[null,null,{"$f":"IF(Cover!$B$1=1,Trans!A519,Trans!B519)","v":"Não Circulante"},{"$f":"+SUBTOTAL(9,D59:D62)","v":80},{"$f":"+SUBTOTAL(9,E59:E62)","v":2457},{"$f":"+SUBTOTAL(9,F59:F62)","v":0},{"$f":"+SUBTOTAL(9,G59:G62)","v":0},{"$f":"+SUM(D58:G58)","v":2537}]
[null,null,{"$f":"IF(Cover!$B$1=1,Trans!A520,Trans!B520)","v":"Provisões e contas a pagar"},0,1572,0,0,{"$f":"+SUM(D59:G59)","v":1572}]
[null,null,{"$f":"IF(Cover!$B$1=1,Trans!A521,Trans!B521)","v":"Obrigações por recusos em garantia"},80,885,0,0,{"$f":"+SUM(D60:G60)","v":965}]
[null,null,{"$f":"IF(Cover!$B$1=1,Trans!A522,Trans!B522)","v":"Obrigações por captação de recursos"},0,0,0,0,{"$f":"+SUM(D61:G61)","v":0}]
[null,null,{"$f":"IF(Cover!$B$1=1,Trans!A523,Trans!B523)","v":"Obrigação por aquisição de imóveis "},0,0,0,0,{"$f":"+SUM(D62:G62)","v":0}]
[]
[null,null,{"$f":"IF(Cover!$B$1=1,Trans!A525,Trans!B525)","v":"TOTAL DO PASSIVO"},{"$f":"D58+D49","v":150070},{"$f":"E58+E49","v":180665},{"$f":"F58+F49","v":123},{"$f":"G58+G49","v":0},{"$f":"+SUM(D64:G64)","v":330858}]
[]
[null,null,{"$f":"IF(Cover!$B$1=1,Trans!A526,Trans!B526)","v":"PATRIMÔNIO LÍQUIDO"},{"$f":"+SUBTOTAL(9,D67:D72)","v":2150226},{"$f":"+SUBTOTAL(9,E67:E72)","v":194275},{"$f":"+SUBTOTAL(9,F67:F72)","v":109456},{"$f":"+SUBTOTAL(9,G67:G72)","v":-303729},{"$f":"+SUM(D66:G66)","v":2150228}]
[null,null,{"$f":"IF(Cover!$B$1=1,Trans!A527,Trans!B527)","v":"Cotas integralizadas"},2321750,1404681,78419,-1483100,2321750]
[null,null,{"$f":"IF(Cover!$B$1=1,Trans!A529,Trans!B529)","v":"Gastos com Colocação de Cotas"},-55682,-216309,-20,216329,-55682]
[null,null,{"$f":"IF(Cover!$B$1=1,Trans!A530,Trans!B530)","v":"Amortização de cotas"},-228738,-921238,0,921238,-228738]
[null,null,{"$f":"IF(Cover!$B$1=1,Trans!A531,Trans!B531)","v":"Reserva de Contingência"},11577,730,0,-730,11577]
[null,null,{"$f":"IF(Cover!$B$1=1,Trans!A532,Trans!B532)","v":"Ajuste de avaliação a valor justo"},233194,-15689,23860,-8171,233194]
[null,null,{"$f":"IF(Cover!$B$1=1,Trans!A533,Trans!B533)","v":"Lucros (prejuízos) acumulados  "},-131875,-57900,7197,50705,-131873]
[]
[null,null,{"$f":"IF(Cover!$B$1=1,Trans!A536,Trans!B536)","v":"Participação dos Minoritários"},null,null,null,0,{"$f":"+SUM(D74:G74)","v":0}]
[]
[null,null,{"$f":"IF(Cover!$B$1=1,Trans!A537,Trans!B537)","v":"TOTAL DO PASSIVO E PATRIMÔNIO LÍQUIDO"},{"$f":"D64+D66+D74","v":2300296},{"$f":"E64+E66+E74","v":374940},{"$f":"F64+F66+F74","v":109579},{"$f":"G64+G66+G74","v":-303729},{"$f":"+SUM(D76:G76)","v":2481086}]

{"sheet":"Base de cotistas-Shareholders","index":9,"n_rows":7,"n_cols":189,"rows_kept":7,"cut":false,"hidden":false,"merged":[]}
[{"$f":"BRCR11!B1","v":"Fundo Imobiliário BTG Pactual Corporate Office Fund – BRCR11"}]
[{"$f":"IF(Cover!$B$1=1,Trans!A549,Trans!B549)","v":"Data: 01.08.2026"},null,{"$f":"IF(Cover!$B$1=1,Trans!A550,Trans!B550)","v":"Data Base: 31.07.2026"}]
[]
[{"$f":"IF(Cover!$B$1=1,Trans!A551,Trans!B551)","v":"Tipo de Cotista"},{"$f":"IF(Cover!$B$1=1,Trans!D355,Trans!D355)","v":"dez-10"},{"$f":"IF(Cover!$B$1=1,Trans!E355,Trans!E355)","v":"jan-11"},{"$f":"IF(Cover!$B$1=1,Trans!F355,Trans!F355)","v":"fev-11"},{"$f":"IF(Cover!$B$1=1,Trans!G355,Trans!G355)","v":"mar-11"},{"$f":"IF(Cover!$B$1=1,Trans!H355,Trans!H355)","v":"abr-11"},{"$f":"IF(Cover!$B$1=1,Trans!I355,Trans!I355)","v":"mai-11"},{"$f":"IF(Cover!$B$1=1,Trans!J355,Trans!J355)","v":"jun-11"},{"$f":"IF(Cover!$B$1=1,Trans!K355,Trans!K355)","v":"jul-11"},{"$f":"IF(Cover!$B$1=1,Trans!L355,Trans!L355)","v":"ago-11"},{"$f":"IF(Cover!$B$1=1,Trans!M355,Trans!M355)","v":"set-11"},{"$f":"IF(Cover!$B$1=1,Trans!N355,Trans!N355)","v":"out-11"},{"$f":"IF(Cover!$B$1=1,Trans!O355,Trans!O355)","v":"nov-11"},{"$f":"IF(Cover!$B$1=1,Trans!P355,Trans!P355)","v":"dez-11"},{"$f":"IF(Cover!$B$1=1,Trans!Q355,Trans!Q355)","v":"jan-12"},{"$f":"IF(Cover!$B$1=1,Trans!R355,Trans!R355)","v":"fev-12"},{"$f":"IF(Cover!$B$1=1,Trans!S355,Trans!S355)","v":"mar-12"},{"$f":"IF(Cover!$B$1=1,Trans!T355,Trans!T355)","v":"abr-12"},{"$f":"IF(Cover!$B$1=1,Trans!U355,Trans!U355)","v":"mai-12"},{"$f":"IF(Cover!$B$1=1,Trans!V355,Trans!V355)","v":"jun-12"},{"$f":"IF(Cover!$B$1=1,Trans!W355,Trans!W355)","v":"jul-12"},{"$f":"IF(Cover!$B$1=1,Trans!X355,Trans!X355)","v":"ago-12"},{"$f":"IF(Cover!$B$1=1,Trans!Y355,Trans!Y355)","v":"set-12"},{"$f":"IF(Cover!$B$1=1,Trans!Z355,Trans!Z355)","v":"out-12"},{"$f":"IF(Cover!$B$1=1,Trans!AA355,Trans!AA355)","v":"nov-12"},{"$f":"IF(Cover!$B$1=1,Trans!AB355,Trans!AB355)","v":"dez-12"},{"$f":"IF(Cover!$B$1=1,Trans!AC355,Trans!AC355)","v":"jan-13"},{"$f":"IF(Cover!$B$1=1,Trans!AD355,Trans!AD355)","v":"fev-13"},{"$f":"IF(Cover!$B$1=1,Trans!AE355,Trans!AE355)","v":"mar-13"},{"$f":"IF(Cover!$B$1=1,Trans!AF355,Trans!AF355)","v":"abr-13"},{"$f":"IF(Cover!$B$1=1,Trans!AG355,Trans!AG355)","v":"mai-13"},{"$f":"IF(Cover!$B$1=1,Trans!AH355,Trans!AH355)","v":"jun-13"},{"$f":"IF(Cover!$B$1=1,Trans!AI355,Trans!AI355)","v":"jul-13"},{"$f":"IF(Cover!$B$1=1,Trans!AJ355,Trans!AJ355)","v":"ago-13"},{"$f":"IF(Cover!$B$1=1,Trans!AK355,Trans!AK355)","v":"set-13"},{"$f":"IF(Cover!$B$1=1,Trans!AL355,Trans!AL355)","v":"out-13"},{"$f":"IF(Cover!$B$1=1,Trans!AM355,Trans!AM355)","v":"nov-13"},{"$f":"IF(Cover!$B$1=1,Trans!AN355,Trans!AN355)","v":"dez-13"},{"$f":"IF(Cover!$B$1=1,Trans!AO355,Trans!AO355)","v":"jan-14"},{"$f":"IF(Cover!$B$1=1,Trans!AP355,Trans!AP355)","v":"fev-14"},{"$f":"IF(Cover!$B$1=1,Trans!AQ355,Trans!AQ355)","v":"mar-14"},{"$f":"IF(Cover!$B$1=1,Trans!AR355,Trans!AR355)","v":"abr-14"},{"$f":"IF(Cover!$B$1=1,Trans!AS355,Trans!AS355)","v":"mai-14"},{"$f":"IF(Cover!$B$1=1,Trans!AT355,Trans!AT355)","v":"jun-14"},{"$f":"IF(Cover!$B$1=1,Trans!AU355,Trans!AU355)","v":"jul-14"},{"$f":"IF(Cover!$B$1=1,Trans!AV355,Trans!AV355)","v":"ago-14"},{"$f":"IF(Cover!$B$1=1,Trans!AW355,Trans!AW355)","v":"set-14"},{"$f":"IF(Cover!$B$1=1,Trans!AX355,Trans!AX355)","v":"out-14"},{"$f":"IF(Cover!$B$1=1,Trans!AY355,Trans!AY355)","v":"nov-14"},{"$f":"IF(Cover!$B$1=1,Trans!AZ355,Trans!AZ355)","v":"dez-14"},{"$f":"IF(Cover!$B$1=1,Trans!BA355,Trans!BA355)","v":"jan-15"},{"$f":"IF(Cover!$B$1=1,Trans!BB355,Trans!BB355)","v":"fev-15"},{"$f":"IF(Cover!$B$1=1,Trans!BC355,Trans!BC355)","v":"mar-15"},{"$f":"IF(Cover!$B$1=1,Trans!BD355,Trans!BD355)","v":"abr-15"},{"$f":"IF(Cover!$B$1=1,Trans!BE355,Trans!BE355)","v":"mai-15"},{"$f":"IF(Cover!$B$1=1,Trans!BF355,Trans!BF355)","v":"jun-15"},{"$f":"IF(Cover!$B$1=1,Trans!BG355,Trans!BG355)","v":"jul-15"},{"$f":"IF(Cover!$B$1=1,Trans!BH355,Trans!BH355)","v":"ago-15"},{"$f":"IF(Cover!$B$1=1,Trans!BI355,Trans!BI355)","v":"set-15"},{"$f":"IF(Cover!$B$1=1,Trans!BJ355,Trans!BJ355)","v":"out-15"},{"$f":"IF(Cover!$B$1=1,Trans!BK355,Trans!BK355)","v":"nov-15"},{"$f":"IF(Cover!$B$1=1,Trans!BL355,Trans!BL355)","v":"dez-15"},{"$f":"IF(Cover!$B$1=1,Trans!BM355,Trans!BM355)","v":"jan-16"},{"$f":"IF(Cover!$B$1=1,Trans!BN355,Trans!BN355)","v":"fev-16"},{"$f":"IF(Cover!$B$1=1,Trans!BO355,Trans!BO355)","v":"mar-16"},{"$f":"IF(Cover!$B$1=1,Trans!BP355,Trans!BP355)","v":"abr-16"},{"$f":"IF(Cover!$B$1=1,Trans!BQ355,Trans!BQ355)","v":"mai-16"},{"$f":"IF(Cover!$B$1=1,Trans!BR355,Trans!BR355)","v":"jun-16"},{"$f":"IF(Cover!$B$1=1,Trans!BS355,Trans!BS355)","v":"jul-16"},{"$f":"IF(Cover!$B$1=1,Trans!BT355,Trans!BT355)","v":"ago-16"},{"$f":"IF(Cover!$B$1=1,Trans!BU355,Trans!BU355)","v":"set-16"},{"$f":"IF(Cover!$B$1=1,Trans!BV355,Trans!BV355)","v":"out-16"},{"$f":"IF(Cover!$B$1=1,Trans!BW355,Trans!BW355)","v":"nov-16"},{"$f":"IF(Cover!$B$1=1,Trans!BX355,Trans!BX355)","v":"dez-16"},{"$f":"IF(Cover!$B$1=1,Trans!BY355,Trans!BY355)","v":"jan-17"},{"$f":"IF(Cover!$B$1=1,Trans!BZ355,Trans!BZ355)","v":"fev-17"},{"$f":"IF(Cover!$B$1=1,Trans!CA355,Trans!CA355)","v":"mar-17"},"abr-17","mai-17","jun-17","jul-17",{"$f":"IF(Cover!$B$1=1,Trans!CF355,Trans!CF355)","v":"ago-17"},{"$f":"IF(Cover!$B$1=1,Trans!CG355,Trans!CG355)","v":"set-17"},{"$f":"IF(Cover!$B$1=1,Trans!CH355,Trans!CH355)","v":"out-17"},{"$f":"IF(Cover!$B$1=1,Trans!CI355,Trans!CI355)","v":"nov-17"},{"$f":"IF(Cover!$B$1=1,Trans!CJ355,Trans!CJ355)","v":"dez-17"},{"$f":"IF(Cover!$B$1=1,Trans!CK355,Trans!CK355)","v":"jan-18"},{"$f":"IF(Cover!$B$1=1,Trans!CL355,Trans!CL355)","v":"fev-18"},"mar-18","abr-18","mai-18",{"$f":"IF(Cover!$B$1=1,Trans!CP355,Trans!CP355)","v":"jun-18"},{"$f":"IF(Cover!$B$1=1,Trans!CQ355,Trans!CQ355)","v":"jul-18"},{"$f":"IF(Cover!$B$1=1,Trans!CR355,Trans!CR355)","v":"ago-18"},{"$f":"IF(Cover!$B$1=1,Trans!CS355,Trans!CS355)","v":"set-18"},{"$f":"IF(Cover!$B$1=1,Trans!CT355,Trans!CT355)","v":"out-18"},{"$f":"IF(Cover!$B$1=1,Trans!CU355,Trans!CU355)","v":"nov-18"},{"$f":"IF(Cover!$B$1=1,Trans!CV355,Trans!CV355)","v":"dez-18"},{"$f":"IF(Cover!$B$1=1,Trans!CW355,Trans!CW355)","v":"jan-19"},{"$f":"IF(Cover!$B$1=1,Trans!CX355,Trans!CX355)","v":"fev-19"},{"$f":"IF(Cover!$B$1=1,Trans!CY355,Trans!CY355)","v":"mar-19"},{"$f":"IF(Cover!$B$1=1,Trans!CZ355,Trans!CZ355)","v":"abr-19"},{"$f":"IF(Cover!$B$1=1,Trans!DA355,Trans!DA355)","v":"mai-19"},{"$f":"IF(Cover!$B$1=1,Trans!DB355,Trans!DB355)","v":"jun-19"},{"$f":"IF(Cover!$B$1=1,Trans!DC355,Trans!DC355)","v":"jul-19"},{"$f":"IF(Cover!$B$1=1,Trans!DD355,Trans!DD355)","v":"ago-19"},{"$f":"IF(Cover!$B$1=1,Trans!DE355,Trans!DE355)","v":"set-19"},{"$f":"IF(Cover!$B$1=1,Trans!DF355,Trans!DF355)","v":"out-19"},{"$f":"IF(Cover!$B$1=1,Trans!DG355,Trans!DG355)","v":"nov-19"},{"$f":"IF(Cover!$B$1=1,Trans!DH355,Trans!DH355)","v":"dez-19"},{"$f":"IF(Cover!$B$1=1,Trans!DI355,Trans!DI355)","v":"jan-20"},{"$f":"IF(Cover!$B$1=1,Trans!DJ355,Trans!DJ355)","v":"fev-20"},{"$f":"IF(Cover!$B$1=1,Trans!DK355,Trans!DK355)","v":"mar-20"},{"$f":"IF(Cover!$B$1=1,Trans!DL355,Trans!DL355)","v":"abr-20"},{"$f":"IF(Cover!$B$1=1,Trans!DM355,Trans!DM355)","v":"mai-20"},{"$f":"IF(Cover!$B$1=1,Trans!DN355,Trans!DN355)","v":"jun-20"},{"$f":"IF(Cover!$B$1=1,Trans!DO355,Trans!DO355)","v":"jul-20"},{"$f":"IF(Cover!$B$1=1,Trans!DP355,Trans!DP355)","v":"ago-20"},{"$f":"IF(Cover!$B$1=1,Trans!DQ355,Trans!DQ355)","v":"set-20"},{"$f":"IF(Cover!$B$1=1,Trans!DR355,Trans!DR355)","v":"out-20"},{"$f":"IF(Cover!$B$1=1,Trans!DS355,Trans!DS355)","v":"nov-20"},{"$f":"IF(Cover!$B$1=1,Trans!DT355,Trans!DT355)","v":"dez-20"},{"$f":"IF(Cover!$B$1=1,Trans!DU355,Trans!DU355)","v":"jan-21"},{"$f":"IF(Cover!$B$1=1,Trans!DV355,Trans!DV355)","v":"fev-21"},{"$f":"IF(Cover!$B$1=1,Trans!DW355,Trans!DW355)","v":"mar-21"},{"$f":"IF(Cover!$B$1=1,Trans!DX355,Trans!DX355)","v":"abr-21"},{"$f":"IF(Cover!$B$1=1,Trans!DY355,Trans!DY355)","v":"mai-21"},{"$f":"IF(Cover!$B$1=1,Trans!DZ355,Trans!DZ355)","v":"jun-21"},{"$f":"IF(Cover!$B$1=1,Trans!EA355,Trans!EA355)","v":"jul-21"},{"$f":"IF(Cover!$B$1=1,Trans!EB355,Trans!EB355)","v":"ago-21"},{"$f":"IF(Cover!$B$1=1,Trans!EC355,Trans!EC355)","v":"set-21"},{"$f":"IF(Cover!$B$1=1,Trans!ED355,Trans!ED355)","v":"out-21"},{"$f":"IF(Cover!$B$1=1,Trans!EE355,Trans!EE355)","v":"nov-21"},{"$f":"IF(Cover!$B$1=1,Trans!EF355,Trans!EF355)","v":"dez-21"},{"$f":"IF(Cover!$B$1=1,Trans!EG355,Trans!EG355)","v":"jan-22"},{"$f":"IF(Cover!$B$1=1,Trans!EH355,Trans!EH355)","v":"fev-22"},{"$f":"IF(Cover!$B$1=1,Trans!EI355,Trans!EI355)","v":"mar-22"},{"$f":"IF(Cover!$B$1=1,Trans!EJ355,Trans!EJ355)","v":"abr-22"},{"$f":"IF(Cover!$B$1=1,Trans!EK355,Trans!EK355)","v":"mai-22"},{"$f":"IF(Cover!$B$1=1,Trans!EL355,Trans!EL355)","v":"jun-22"},{"$f":"IF(Cover!$B$1=1,Trans!EM355,Trans!EM355)","v":"jul-22"},{"$f":"IF(Cover!$B$1=1,Trans!EN355,Trans!EN355)","v":"ago-22"},{"$f":"IF(Cover!$B$1=1,Trans!EO355,Trans!EO355)","v":"set-22"},{"$f":"IF(Cover!$B$1=1,Trans!EP355,Trans!EP355)","v":"out-22"},{"$f":"IF(Cover!$B$1=1,Trans!EQ355,Trans!EQ355)","v":"nov-22"},{"$f":"IF(Cover!$B$1=1,Trans!ER355,Trans!ER355)","v":"dez-22"},{"$f":"IF(Cover!$B$1=1,Trans!ES355,Trans!ES355)","v":"jan-23"},{"$f":"IF(Cover!$B$1=1,Trans!ET355,Trans!ET355)","v":"fev-23"},{"$f":"IF(Cover!$B$1=1,Trans!EU355,Trans!EU355)","v":"mar-23"},{"$f":"IF(Cover!$B$1=1,Trans!EV355,Trans!EV355)","v":"abr-23"},{"$f":"IF(Cover!$B$1=1,Trans!EW355,Trans!EW355)","v":"mai-23"},{"$f":"IF(Cover!$B$1=1,Trans!EX355,Trans!EX355)","v":"jun-23"},{"$f":"IF(Cover!$B$1=1,Trans!EY355,Trans!EY355)","v":"jul-23"},{"$f":"IF(Cover!$B$1=1,Trans!EZ355,Trans!EZ355)","v":"ago-23"},{"$f":"IF(Cover!$B$1=1,Trans!FA355,Trans!FA355)","v":"set-23"},{"$f":"IF(Cover!$B$1=1,Trans!FB355,Trans!FB355)","v":"out-23"},{"$f":"IF(Cover!$B$1=1,Trans!FC355,Trans!FC355)","v":"nov-23"},{"$f":"IF(Cover!$B$1=1,Trans!FD355,Trans!FD355)","v":"dez-23"},{"$f":"IF(Cover!$B$1=1,Trans!FE355,Trans!FE355)","v":"jan-24"},{"$f":"IF(Cover!$B$1=1,Trans!FF355,Trans!FF355)","v":"fev-24"},{"$f":"IF(Cover!$B$1=1,Trans!FG355,Trans!FG355)","v":"mar-24"},{"$f":"IF(Cover!$B$1=1,Trans!FH355,Trans!FH355)","v":"abr-24"},{"$f":"IF(Cover!$B$1=1,Trans!FI355,Trans!FI355)","v":"mai-24"},{"$f":"IF(Cover!$B$1=1,Trans!FJ355,Trans!FJ355)","v":"jun-24"},{"$f":"IF(Cover!$B$1=1,Trans!FK355,Trans!FK355)","v":"jul-24"},{"$f":"IF(Cover!$B$1=1,Trans!FL355,Trans!FL355)","v":"ago-24"},{"$f":"IF(Cover!$B$1=1,Trans!FM355,Trans!FM355)","v":"set-24"},{"$f":"IF(Cover!$B$1=1,Trans!FN355,Trans!FN355)","v":"out-24"},{"$f":"IF(Cover!$B$1=1,Trans!FO355,Trans!FO355)","v":"nov-24"},{"$f":"IF(Cover!$B$1=1,Trans!FP355,Trans!FP355)","v":"dez-24"},{"$f":"IF(Cover!$B$1=1,Trans!FQ355,Trans!FQ355)","v":"jan-25"},{"$f":"IF(Cover!$B$1=1,Trans!FR355,Trans!FR355)","v":"fev-25"},{"$f":"IF(Cover!$B$1=1,Trans!FS355,Trans!FS355)","v":"mar-25"},{"$f":"IF(Cover!$B$1=1,Trans!FT355,Trans!FT355)","v":"abr-25"},{"$f":"IF(Cover!$B$1=1,Trans!FU355,Trans!FU355)","v":"mai-25"},{"$f":"IF(Cover!$B$1=1,Trans!FV355,Trans!FV355)","v":"jun-25"},"jul-25",{"$f":"IF(Cover!$B$1=1,Trans!FX355,Trans!FX355)","v":"ago-25"},{"$f":"IF(Cover!$B$1=1,Trans!FY355,Trans!FY355)","v":"set-25"},{"$f":"IF(Cover!$B$1=1,Trans!FZ355,Trans!FZ355)","v":"out-25"},"nov-25",{"$f":"IF(Cover!$B$1=1,Trans!GB355,Trans!GB355)","v":"dez-25"},{"$f":"IF(Cover!$B$1=1,Trans!GC355,Trans!GC355)","v":"jan-26"},{"$f":"IF(Cover!$B$1=1,Trans!GD355,Trans!GD355)","v":"fev-26"},{"$f":"IF(Cover!$B$1=1,Trans!GE355,Trans!GE355)","v":"mar-26"},{"$f":"IF(Cover!$B$1=1,Trans!GF355,Trans!GF355)","v":"abr-26"},{"$f":"IF(Cover!$B$1=1,Trans!GG355,Trans!GG355)","v":"mai-26"},{"$f":"IF(Cover!$B$1=1,Trans!GH355,Trans!GH355)","v":"jun-26"},{"$f":"IF(Cover!$B$1=1,Trans!GI355,Trans!GI355)","v":"jul-26"}]
[{"$f":"IF(Cover!$B$1=1,Trans!A552,Trans!B552)","v":"Pessoas Físicas"},1393,1479,1517,1516,1522,1522,1502,1527,1617,1634,1661,1712,1768,1817,1864,1930,1928,2026,2080,2185,2320,2427,2482,2580,9944,10130,16582,16979,17505,17826,17894,17903,17942,18004,17932,18061,17834,17524,17350,17387,17328,17345,17308,17416,17338,17311,17397,17344,17439,17551,17737,17506,17344,17392,17271,17352,17391,17381,17428,17406,17150,16985,16838,16870,17567,17844,18007,18466,18958,19554,20314,21064,21589,22388,22831,23464,23312,23365,23850,24650,25152,26250,27423,27764,28164,29908,30999,32504,33099,33334,33138,33842,34803,36800,38428,39624,41331,44668,48292,54158,61756,64118,66418,68769,70725,72432,74118,79771,84591,89520,92649,91924,92189,93422,98163,101608,105512,110924,113998,115799,118353,121781,123726,125218,125619,126417,127020,128382,128830,129731,130991,130838,132169,133378,133386,134120,136989,139841,142003,142965,150817,154031,155538,155516,156508,157604,157527,156234,155825,156097,155043,154951,155688,154146,151789,149735,148388,147751,148350,145358,142860,141119,138777,137331,135241,133563,131555,129551,127320,126248,125782,125678,125705,125543,124353,122980,120436,121605,119434,118373,117474,117510,117265,116228,115345,112441,111310,109972]
[{"$f":"IF(Cover!$B$1=1,Trans!A553,Trans!B553)","v":"Pessoas Jurídicas"},22,23,22,14,15,16,17,17,17,15,17,17,17,13,11,12,22,27,33,37,38,38,41,40,164,163,252,260,254,253,233,223,218,198,173,166,163,190,193,193,193,187,191,192,192,187,175,170,161,160,160,164,161,158,156,153,150,153,153,155,152,150,147,144,149,151,147,146,146,147,149,147,145,140,143,141,138,126,124,134,133,136,139,136,138,134,134,138,164,176,165,167,169,187,200,204,207,210,206,222,228,226,229,229,243,268,273,346,351,365,383,376,366,370,418,429,414,484,436,428,429,429,423,414,415,409,414,414,405,405,392,380,374,383,386,375,365,363,360,348,344,342,338,332,326,320,317,308,299,298,297,296,298,304,302,307,310,294,321,317,320,328,311,306,303,287,279,276,255,238,239,230,234,242,246,247,248,240,245,242,235,243,250,257,261,252,253,245]
[{"$f":"IF(Cover!$B$1=1,Trans!A554,Trans!B554)","v":"Total"},{"$f":"SUM(B5:B6)","v":1415},{"$f":"SUM(C5:C6)","v":1502},1539,1530,1537,1538,1519,1544,1634,1649,1678,1729,1785,1830,1875,1942,1950,2053,2113,2222,2358,2465,2523,2620,10108,10293,{"$f":"SUM(AB5:AB6)","v":16834},17239,17759,18079,18127,18126,18160,18202,18105,{"$f":"SUM(AK5:AK6)","v":18227},17997,17714,17543,17580,17521,{"$f":"SUM(AQ5:AQ6)","v":17532},17499,17608,17530,17498,17572,{"$f":"SUM(AW5:AW6)","v":17514},17600,17711,17897,17670,17505,{"$f":"SUM(BC5:BC6)","v":17550},17427,17505,17541,17534,17581,17561,17302,17135,16985,17014,17716,17995,18154,18612,19104,19701,20463,21211,21734,{"$f":"SUM(BW5:BW6)","v":22528},{"$f":"SUM(BX5:BX6)","v":22974},{"$f":"SUM(BY5:BY6)","v":23605},23450,23491,23974,24784,{"$f":"SUM(CD5:CD6)","v":25285},26386,27562,27900,28302,30042,{"$f":"SUM(CJ5:CJ6)","v":31133},32642,33263,33510,{"$f":"SUM(CN5:CN6)","v":33303},{"$f":"SUM(CO5:CO6)","v":34009},{"$f":"SUM(CP5:CP6)","v":34972},{"$f":"SUM(CQ5:CQ6)","v":36987},38628,39828,41538,44878,48498,{"$f":"SUM(CW5:CW6)","v":54380},61984,64344,66647,68998,70968,{"$f":"SUM(DC5:DC6)","v":72700},74391,80117,84942,89885,93032,92300,92555,93792,98581,102037,105926,111408,114434,116227,118782,122210,{"$f":"SUM(DT5:DT6)","v":124149},125632,126034,126826,127434,128796,{"$f":"SUM(DZ5:DZ6)","v":129235},130136,131383,131218,132543,133761,133772,{"$f":"SUM(EG5:EG6)","v":134495},137354,140204,142363,143313,151161,154373,155876,155848,156834,157924,157844,156542,156124,156395,155340,155247,155986,154450,152091,150042,148698,148045,148671,145675,143180,141447,139088,137637,135544,133850,131834,129827,127575,126486,126021,125908,125939,125785,124599,123227,120684,121845,119679,118615,{"$f":"SUM(FZ5:FZ6)","v":117709},117753,117515,116485,115606,112693,111563,{"$f":"SUM(GG5:GG6)","v":110217}]

{"sheet":"BRCR11","index":10,"n_rows":3881,"n_cols":26,"rows_kept":3881,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"'BalançoConsolidado-BalanceSheet'!C1","v":"Fundo Imobiliário BTG Pactual Corporate Office Fund – BRCR11"}]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A540,Trans!B540)","v":"Sumário dos Negócios"}]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A541,Trans!B541)","v":"Mês"},null,"2026-07-01"]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A542,Trans!B542)","v":"Volume - R$"},null,{"$f":"SUMIF(A:A,D3,G:G)","v":22794444.520000003}]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A244,Trans!B244)","v":"Dias úteis"},null,{"$f":"COUNTIF(A:A,D3)","v":23}]
[null,"ADTV",null,{"$f":"D4/D5","v":991062.80521739146}]
[null,"Volume - Nr.cotas",null,{"$f":"SUMIF(A:A,D3,C:C)","v":560448}]
[null,{"$f":"IF(Cover!$B$1=1,Trans!A543,Trans!B543)","v":"Valor Cota:"},null,{"$f":"D4/SUMIF(A:A,D3,C:C)","v":40.671827752084056},{"$f":"IF(Cover!$B$1=1,Trans!A544,Trans!B544)","v":"Valor da Cota no Mercado - Média Ponderada no mês"}]
[]
[{"$f":"IF(Cover!$B$1=1,Trans!A545,Trans!A546)","v":"Mês"},{"$f":"IF(Cover!$B$1=1,Trans!B545,Trans!B546)","v":"Dia"},{"$f":"IF(Cover!$B$1=1,Trans!C545,Trans!C546)","v":"Qtde"},{"$f":"IF(Cover!$B$1=1,Trans!D545,Trans!D546)","v":"Fech."},{"$f":"IF(Cover!$B$1=1,Trans!E545,Trans!E546)","v":"Médio Diário"},{"$f":"IF(Cover!$B$1=1,Trans!F545,Trans!G546)","v":"%"},{"$f":"IF(Cover!$B$1=1,Trans!G545,Trans!G546)","v":"Volume R$"},{"$f":"IF(Cover!$B$1=1,Trans!L545,Trans!L546)","v":"Yield"},{"$f":"IF(Cover!$B$1=1,Trans!M545,Trans!M546)","v":"XTIR Acum."},{"$f":"IF(Cover!$B$1=1,Trans!N545,Trans!N546)","v":"XTIR M."},{"$f":"IF(Cover!$B$1=1,Trans!O545,Trans!O546)","v":"Rend. Total"},{"$f":"IF(Cover!$B$1=1,Trans!P545,Trans!P546)","v":"Rend. Acum."},null,"Vlr. Cota ajustado"]
[{"$f":"DATE(YEAR(B11),MONTH(B11),1)","v":"2010-12-01"},"2010-12-22",402417,100,{"$f":"+G11/C11","v":99.99672633114406},{"$f":"C11/3670000","v":0.10965040871934605},40240382.619999997,null,{"$f":"-$D$11","v":-100},{"$f":"+I11","v":-100},{"$f":"-$D$11","v":-100},{"$f":"100*(N11/$N$11)","v":100},null,20.297722934999999]
[{"$f":"DATE(YEAR(B12),MONTH(B12),1)","v":"2010-12-01"},"2010-12-23",427106,100.5,{"$f":"+G12/C12","v":100.00000117066958},{"$f":"C12/3670000","v":0.11637765667574931},42710600.5,null,{"$f":"H12+IF(B12=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H12","v":0},{"$f":"$H12+IF($B12=MAX($C$533:$C$1056),D12,0)","v":0},{"$f":"100*(N12/$N$11)","v":100.50000000160118},null,20.39921155]
["2010-12-01","2010-12-27",3378,100.4,100.02249851983422,9.2043596730245227E-4,337876,null,0,0,0,100.40000000128096,null,20.378913827000002]
["2010-12-01","2010-12-28",132,101,101,3.5967302452316077E-5,13332,null,0,0,0,101.00000000320233,null,20.500700165000001]
["2010-12-01","2010-12-29",99,101,101,2.6975476839237056E-5,9999,null,0,0,0,101.00000000320233,null,20.500700165000001]
["2010-12-01","2010-12-30",27,101,101,7.3569482288828335E-6,2727,null,0,0,0,101.00000000320233,null,20.500700165000001]
["2011-01-01","2011-01-03",567,101,100.5679012345679,1.5449591280653952E-4,57022,null,0,0,0,101.00000000320233,null,20.500700165000001]
["2011-01-01","2011-01-04",835,101,101,2.2752043596730245E-4,84335,null,0,0,0,101.00000000320233,null,20.500700165000001]
["2011-01-01","2011-01-05",588,101.5,101.76190476190476,1.6021798365122616E-4,59836,null,0,0,0,101.50000000480348,null,20.602188779999999]
["2011-01-01","2011-01-06",1238,100.9,100.66665589660744,3.3732970027247958E-4,124625.32,null,0,0,0,100.90000000288208,null,20.480402441999999]
["2011-01-01","2011-01-07",184,100.75,100.85516304347826,5.0136239782016348E-5,18557.349999999999,null,0,0,0,100.74999999993841,null,20.449955856999999]
["2011-01-01","2011-01-10",1059,100,100.22002832861189,2.8855585831062669E-4,106133.01,0.5,0.5,0.5,0.5,100.49875311789501,null,20.398958460999999]
["2011-01-01","2011-01-11",49040,100.9,100.0463089314845,1.3362397820163487E-2,4906270.99,null,0,0,0,101.40324189522198,null,20.582549087]
["2011-01-01","2011-01-12",3509,100.25,100.49932744371617,9.5613079019073568E-4,352652.14,null,0,0,0,100.74999999993841,null,20.449955856999999]
["2011-01-01","2011-01-13",341,100.9,100.8199413489736,9.291553133514987E-5,34379.599999999999,null,0,0,0,101.40324189522198,null,20.582549087]
["2011-01-01","2011-01-14",1353,100.9,100.70081300813008,3.6866485013623977E-4,136248.20000000001,null,0,0,0,101.40324189522198,null,20.582549087]
["2011-01-01","2011-01-17",1724,100.89,100.83281902552204,4.6975476839237058E-4,173835.78,null,0,0,0,101.39319202407864,null,20.580509192000001]
["2011-01-01","2011-01-18",2011,100.9,100.8573893585281,5.4795640326975477E-4,202824.21,null,0,0,0,101.40324189522198,null,20.582549087]
["2011-01-01","2011-01-19",7189,100.9,100.83652663791905,1.9588555858310627E-3,724913.79,null,0,0,0,101.40324189522198,null,20.582549087]
["2011-01-01","2011-01-20",600,100.8,100.88333333333334,1.6348773841961853E-4,60530,null,0,0,0,101.30274314437526,null,20.562150128999999]
["2011-01-01","2011-01-21",158,100.9,100.9,4.3051771117166213E-5,15942.2,null,0,0,0,101.40324189522198,null,20.582549087]
["2011-01-01","2011-01-24",535,100.5,100.55814953271029,1.457765667574932E-4,53798.61,null,0,0,0,101.0012468869085,null,20.500953253999999]
["2011-01-01","2011-01-26",2324,100.74,100.70691049913941,6.3324250681198908E-4,234042.86,null,0,0,0,101.24244389288191,null,20.549910753999999]
["2011-01-01","2011-01-27",575,100.75,100.61747826086958,1.566757493188011E-4,57855.05,null,0,0,0,101.25249376895191,null,20.551950649999998]
["2011-01-01","2011-01-28",3272,100.55,100.53989914425428,8.915531335149864E-4,328966.55,null,0,0,0,101.05149626233185,null,20.511152732999999]
["2011-01-01","2011-01-31",364,100.3,100.46483516483515,9.9182561307901905E-5,36569.199999999997,null,0,0,0,100.80024938028845,null,20.460155337]
["2011-02-01","2011-02-01",34259,100.5,100.74337809042879,9.3348773841961854E-3,3451367.39,null,0,0,0,101.0012468869085,null,20.500953253999999]
["2011-02-01","2011-02-02",900,100.3,100.41677777777778,2.4523160762942778E-4,90375.1,null,0,0,0,100.80024938028845,null,20.460155337]
["2011-02-01","2011-02-03",399,100.5,100.5,1.0871934604904632E-4,40099.5,null,0,0,0,101.0012468869085,null,20.500953253999999]
["2011-02-01","2011-02-04",3646,100,100.18886450905102,9.9346049046321523E-4,365288.6,null,0,0,0,100.49875311789501,null,20.398958460999999]
["2011-02-01","2011-02-07",3747,100.3,100.34894849212704,1.0209809264305177E-3,376007.51,null,0,0,0,100.80024938028845,null,20.460155337]
["2011-02-01","2011-02-08",8209,100.3,100.66825679132658,2.236784741144414E-3,826385.72,0.5,0.5,0.5,0.5,101.30526064844032,null,20.562661125000002]
["2011-02-01","2011-02-09",5184,100,100.13699845679012,1.4125340599455041E-3,519110.2,null,0,0,0,101.00225388656385,null,20.501157652]
["2011-02-01","2011-02-10",2604,100.1,100.26934331797234,7.0953678474114444E-4,261101.37,null,0,0,0,101.10325614216491,null,20.521658810000002]
["2011-02-01","2011-02-11",1358,100.2,99.995729013254788,3.7002724795640328E-4,135794.20000000001,null,0,0,0,101.20425839283928,null,20.542159967]
["2011-02-01","2011-02-14",11269,100.2,100.53440589227083,3.0705722070844686E-3,1132922.22,null,0,0,0,101.20425839283928,null,20.542159967]
["2011-02-01","2011-02-15",3979,100,100.06926363407891,1.0841961852861035E-3,398175.6,null,0,0,0,101.00225388656385,null,20.501157652]
["2011-02-01","2011-02-16",2631,100.1,100.12417331812999,7.1689373297002725E-4,263426.7,null,0,0,0,101.10325614216491,null,20.521658810000002]
["2011-02-01","2011-02-17",2749,100.13,100.16433975991271,7.4904632152588552E-4,275351.77,null,0,0,0,101.13355681687455,null,20.527809157]
["2011-02-01","2011-02-18",9386,100,100.07893671425528,2.557493188010899E-3,939340.9,null,0,0,0,101.00225388656385,null,20.501157652]
["2011-02-01","2011-02-21",14342,100,100.01564983963185,3.9079019073569483E-3,1434424.45,null,0,0,0,101.00225388656385,null,20.501157652]
["2011-02-01","2011-02-22",17774,100,100.00023067401824,4.8430517711171659E-3,1777404.1,null,0,0,0,101.00225388656385,null,20.501157652]
["2011-02-01","2011-02-23",27207,100.4,100.3643713015033,7.413351498637602E-3,2730613.45,null,0,0,0,101.40626290404136,null,20.583162283]
["2011-02-01","2011-02-24",6150,100,100.38388617886179,1.6757493188010899E-3,617360.9,null,0,0,0,101.00225388656385,null,20.501157652]
["2011-02-01","2011-02-25",7126,100,100.00997754701095,1.9416893732970028E-3,712671.1,null,0,0,0,101.00225388656385,null,20.501157652]
["2011-02-01","2011-02-28",41682,100,100.22094909073461,1.13574931880109E-2,4177409.6,null,0,0,0,101.00225388656385,null,20.501157652]
["2011-03-01","2011-03-01",3659,99.1,100.04446570101121,9.9700272479564026E-4,366062.7,null,0,0,0,100.09323360093447,null,20.316647233000001]
["2011-03-01","2011-03-02",5072,100.3,99.765177444794944,1.3820163487738419E-3,506008.98,null,0,0,0,101.30526064844032,null,20.562661125000002]
["2011-03-01","2011-03-03",16214,100,100.07818860244234,4.4179836512261584E-3,1622667.75,null,0,0,0,101.00225388656385,null,20.501157652]
["2011-03-01","2011-03-04",40822,101,100.02992210082799,1.112316076294278E-2,4083421.48,null,0,0,0,102.01227642779429,null,20.706169229]
["2011-03-01","2011-03-09",2,100,100.5,5.4495912806539512E-7,201,null,0,0,0,101.00225388656385,null,20.501157652]
["2011-03-01","2011-03-10",390,99.13,99.934461538461548,1.0626702997275204E-4,38974.44,0.5,0.5,0.5,0.5,100.62666761393548,null,20.424922191]
["2011-03-01","2011-03-11",1000,100,100,2.7247956403269756E-4,100000,null,0,0,0,101.50980290243083,null,20.604178545]
["2011-03-01","2011-03-14",1105,100,99.97176470588235,3.0108991825613079E-4,110468.8,null,0,0,0,101.50980290243083,null,20.604178545]
["2011-03-01","2011-03-15",3502,100.3,100.00188463735007,9.5422343324250679E-4,350206.6,null,0,0,0,101.81433230800971,null,20.665991080000001]
["2011-03-01","2011-03-16",202,100.2,100.20049504950495,5.5040871934604903E-5,20240.5,null,0,0,0,101.7128225077923,null,20.645386901999998]
["2011-03-01","2011-03-17",828,100.5,100.21153381642512,2.2561307901907356E-4,82975.149999999994,null,0,0,0,102.01735191337116,null,20.707199437]
["2011-03-01","2011-03-18",1427,100.25,100.28080588647512,3.8882833787465937E-4,143100.71,null,0,0,0,101.76357740790101,null,20.655688991000002]
["2011-03-01","2011-03-21",2476,101,100.71898222940227,6.7465940054495916E-4,249380.2,null,0,0,0,102.52490092923816,null,20.81022033]
["2011-03-01","2011-03-22",5,100.5,100.5,1.3623978201634877E-6,502.5,null,0,0,0,102.01735191337116,null,20.707199437]
["2011-03-01","2011-03-23",237,100.99,100.53236286919831,6.4577656675749316E-5,23826.17,null,0,0,0,102.51474994823108,null,20.808159912000001]
["2011-03-01","2011-03-24",299,100.79,100.78020066889631,8.1471389645776561E-5,30133.279999999999,null,0,0,0,102.31173034286959,null,20.766951554999999]
["2011-03-01","2011-03-25",1975,100.6,100.9150329113924,5.3814713896457769E-4,199307.19,null,0,0,0,102.11886171851523,null,20.727803615999999]
["2011-03-01","2011-03-28",101,100.61,100.61386138613861,2.7520435967302451E-5,10162,null,0,0,0,102.12901269952228,null,20.729864033999998]
["2011-03-01","2011-03-29",601,101,{"$f":"+G75/C75","v":100.79933444259568},{"$f":"C75/3670000","v":1.6376021798365122E-4},60580.4,null,0,0,0,102.52490092923816,null,20.81022033]
[{"$f":"DATE(YEAR(B76),MONTH(B76),1)","v":"2011-03-01"},"2011-03-30",73203,100.7,100.9994931901698,{"$f":"C76/3670000","v":1.994632152588556E-2},7393465.9000000004,null,{"$f":"H76+IF(B76=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H76","v":0},{"$f":"$H76+IF($B76=MAX($C$533:$C$1056),D76,0)","v":0},{"$f":"100*(N76/$N$11)","v":102.22037152365928},null,20.748407794999999]
["2011-03-01","2011-03-31",1641,100.9,100.89999999999999,{"$f":"C77/3670000","v":4.4713896457765665E-4},165576.9,null,0,0,0,102.42339112902074,null,20.789616152000001]
["2011-04-01","2011-04-01",265,101,101.086,{"$f":"C78/3670000","v":7.2207084468664846E-5},26787.79,null,0,0,0,102.52490092923816,null,20.81022033]
["2011-04-01","2011-04-04",4381,100.1,100.63454690709884,1.1937329700272481E-3,440879.95,null,0,0,0,101.61131270264825,null,20.624782722999999]
["2011-04-01","2011-04-05",1520,100.2,100.50171052631579,4.1416893732970026E-4,152762.6,null,0,0,0,101.7128225077923,null,20.645386901999998]
["2011-04-01","2011-04-06",1205,101,100.92024896265559,3.2833787465940057E-4,121608.9,null,0,0,0,102.52490092923816,null,20.81022033]
["2011-04-01","2011-04-07",8000,100.6,100.17910000000001,2.1798365122615805E-3,801432.8,null,0,0,0,102.11886171851523,null,20.727803615999999]
["2011-04-01","2011-04-08",112,100.3,100.30705357142857,3.0517711171662127E-5,11234.39,0.5,0.5,0.5,0.5,102.32289540807056,null,20.769217809000001]
["2011-04-01","2011-04-11",382,101,100.79581151832461,1.0408719346049046E-4,38504,null,0,0,0,103.03701332397756,null,20.914167485]
["2011-04-01","2011-04-12",257,101,100.75875486381322,7.0027247956403266E-5,25895,null,0,0,0,103.03701332397756,null,20.914167485]
["2011-04-01","2011-04-13",691,101,101.6807525325615,1.8828337874659401E-4,70261.399999999994,null,0,0,0,103.03701332397756,null,20.914167485]
["2011-04-01","2011-04-14",994,101.2,100.98426559356137,2.7084468664850136E-4,100378.36,null,0,0,0,103.24104701353292,null,20.955581678000001]
["2011-04-01","2011-04-15",792,101.2,101.02108585858585,2.1580381471389645E-4,80008.7,null,0,0,0,103.24104701353292,null,20.955581678000001]
["2011-04-01","2011-04-18",2224,102.2,101.81510341726619,6.0599455040871936E-4,226436.79,null,0,0,0,104.26121546130958,null,21.162652643000001]
["2011-04-01","2011-04-19",188,101.2,101.42978723404255,5.1226158038147138E-5,19068.8,null,0,0,0,103.24104701353292,null,20.955581678000001]
["2011-04-01","2011-04-20",564,101,101.15390070921987,1.5367847411444142E-4,57050.8,null,0,0,0,103.03701332397756,null,20.914167485]
["2011-04-01","2011-04-25",1046,101,101.01453154875716,2.8501362397820166E-4,105661.2,null,0,0,0,103.03701332397756,null,20.914167485]
["2011-04-01","2011-04-26",554,100.8,101.00920577617329,1.5095367847411443E-4,55959.1,null,0,0,0,102.83297963442222,null,20.872753291999999]
["2011-04-01","2011-04-27",521,101,101.00575815738964,1.4196185286103542E-4,52624,null,0,0,0,103.03701332397756,null,20.914167485]
["2011-04-01","2011-04-28",1426,100.5,100.84831697054699,3.8855585831062668E-4,143809.70000000001,null,0,0,0,102.52692909762588,null,20.810632001999998]
["2011-04-01","2011-04-29",3018,100.95,100.35848243870113,8.2234332425068122E-4,302881.90000000002,null,0,0,0,102.98600489789374,null,20.903813935999999]
["2011-05-01","2011-05-02",2265,100.4,100.55377483443708,6.1716621253405995E-4,227754.3,null,0,0,0,102.42491225531157,null,20.789924906]
["2011-05-01","2011-05-03",4987,100.5,100.2216482855424,1.3588555858310627E-3,499805.36,null,0,0,0,102.52692909762588,null,20.810632001999998]
["2011-05-01","2011-05-04",1404,100.8,100.80000000000001,3.8256130790190738E-4,141523.20000000001,null,0,0,0,102.83297963442222,null,20.872753291999999]
["2011-05-01","2011-05-05",913,100.9,100.94362541073384,2.4877384196185287E-4,92161.53,null,0,0,0,102.93499647673659,null,20.893460388000001]
["2011-05-01","2011-05-06",1107,101.15,101.24047877145439,3.0163487738419617E-4,112073.21,null,0,0,0,103.19003858744908,null,20.945228129]
["2011-05-01","2011-05-09",875,100.75,100.51428571428572,2.3841961852861035E-4,87950,0.5,0.5,0.5,0.5,103.29256222552729,null,20.966038093000002]
["2011-05-01","2011-05-10",910,101.2,100.88604395604396,2.4795640326975474E-4,91806.3,null,0,0,0,103.75391858209933,null,21.059682928000001]
["2011-05-01","2011-05-11",230,100.85,101.11086956521739,6.267029972752044E-5,23255.5,null,0,0,0,103.39508585867885,null,20.986848055999999]
["2011-05-01","2011-05-12",730,100.99,100.96739726027397,1.9891008174386922E-4,73706.2,null,0,0,0,103.53861894903238,null,21.015982005000001]
["2011-05-01","2011-05-13",376,100.8,100.90428191489362,1.0245231607629428E-4,37940.01,null,0,0,0,103.34382403963973,null,20.976443073999999]
["2011-05-01","2011-05-16",1702,100.55,100.66461809635722,4.6376021798365122E-4,171331.18,null,0,0,0,103.0875149542975,null,20.924418165999999]
["2011-05-01","2011-05-17",437,100.7,100.68189931350113,1.1907356948228883E-4,43997.99,null,0,0,0,103.24130040648818,null,20.955633111000001]
["2011-05-01","2011-05-18",2130,101,100.95143192488263,5.8038147138964578E-4,215026.55,null,0,0,0,103.54887131086954,null,21.018063001000002]
["2011-05-01","2011-05-19",9067,100,100.18522223447668,2.4705722070844688E-3,908379.41,null,0,0,0,102.5236349645739,null,20.809963367999998]
["2011-05-01","2011-05-20",1315,100,100.20471482889735,3.5831062670299725E-4,131769.20000000001,null,0,0,0,102.5236349645739,null,20.809963367999998]
["2011-05-01","2011-05-23",875,100.99,100.87771428571429,2.3841961852861035E-4,88268,null,0,0,0,103.53861894903238,null,21.015982005000001]
["2011-05-01","2011-05-24",260,100.7,100.66188461538462,7.0844686648501365E-5,26172.09,null,0,0,0,103.24130040648818,null,20.955633111000001]
["2011-05-01","2011-05-25",511,100.6,100.85919765166341,1.3923705722070846E-4,51539.05,null,0,0,0,103.13877677333663,null,20.934823148]
["2011-05-01","2011-05-26",562,100.6,100.7423487544484,1.5313351498637601E-4,56617.2,null,0,0,0,103.13877677333663,null,20.934823148]
["2011-05-01","2011-05-27",612,100.7,100.76633986928104,1.667574931880109E-4,61669,null,0,0,0,103.24130040648818,null,20.955633111000001]
["2011-05-01","2011-05-30",1100,100.7,100.68181818181819,2.9972752043596728E-4,110750,null,0,0,0,103.24130040648818,null,20.955633111000001]
["2011-05-01","2011-05-31",330,100.61,100.71484848484849,8.991825613079019E-5,33235.9,null,0,0,0,103.14902913517379,null,20.936904144]
["2011-06-01","2011-06-01",4531,100,100.54541602295299,1.2346049046321526E-3,455571.28,null,0,0,0,102.5236349645739,null,20.809963367999998]
["2011-06-01","2011-06-02",850,100.4,100.51331764705883,2.3160762942779292E-4,85436.32,null,0,0,0,102.93372950210684,null,20.893203221]
["2011-06-01","2011-06-03",690,100.35,100.50204347826087,1.8801089918256132E-4,69346.41,null,0,0,0,102.88246768306773,null,20.882798239]
["2011-06-01","2011-06-06",2200,100.5,100.42885909090909,5.9945504087193457E-4,220943.49,null,0,0,0,103.03625313525842,null,20.914013184000002]
["2011-06-01","2011-06-07",600,100.51,100.53416666666666,1.6348773841961853E-4,60320.5,null,0,0,0,103.04650550202221,null,20.916094180999998]
["2011-06-01","2011-06-08",1170,100.6,100.43799145299145,3.1880108991825612E-4,117512.45,0.5,0.5,0.5,0.5,103.65441909112354,null,21.039486796999999]
["2011-06-01","2011-06-09",1451,100.5,100.34055134390077,3.9536784741144417E-4,145594.14000000001,null,0,0,0,103.55138288816138,null,21.018572794000001]
["2011-06-01","2011-06-10",700,100.8,100.71142857142857,1.9073569482288828E-4,70498,null,0,0,0,103.86049149704783,null,21.081314803000001]
["2011-06-01","2011-06-13",3634,101,100.72084479911942,9.9019073569482294E-4,366019.55,null,0,0,0,104.06656389804544,null,21.123142808000001]
["2011-06-01","2011-06-14",2408,101,100.74614202657807,6.5613079019073565E-4,242596.71,null,0,0,0,104.06656389804544,null,21.123142808000001]
["2011-06-01","2011-06-15",2479,100.71,100.91875352964905,6.7547683923705718E-4,250177.59,null,0,0,0,103.7677589129039,null,21.062492200000001]
["2011-06-01","2011-06-16",1528,100.7,100.72095549738219,4.1634877384196184E-4,153901.62,null,0,0,0,103.75745529408569,null,21.0604008]
["2011-06-01","2011-06-17",102,101.48,101.11235294117647,2.7792915531335149E-5,10313.459999999999,null,0,0,0,104.56113767029306,null,21.223530021999998]
["2011-06-01","2011-06-20",1256,101.15,100.98890127388535,3.4223433242506812E-4,126842.06,null,0,0,0,104.22111820002533,null,21.154513812000001]
["2011-06-01","2011-06-21",4474,101.49,101.1041171211444,1.2190735694822888E-3,452339.82,null,0,0,0,104.57144128911129,null,21.225621422]
["2011-06-01","2011-06-22",1100,101.11,101.13522727272728,2.9972752043596728E-4,111248.75,null,0,0,0,104.1799037198258,null,21.146148211]
["2011-06-01","2011-06-24",1730,101.4,101.2234450867052,4.7138964577656678E-4,175116.56,null,0,0,0,104.47870870496736,null,21.206798818999999]
["2011-06-01","2011-06-27",697,101.57,101.49569583931134,1.8991825613079018E-4,70742.5,null,0,0,0,104.65387024951032,null,21.242352623999999]
["2011-06-01","2011-06-28",880,101.95,101.81364772727272,2.3978201634877383E-4,89596.01,null,0,0,0,105.04540781879581,null,21.321825834999999]
["2011-06-01","2011-06-29",2613,103.5,102.2146460007654,7.1198910081743871E-4,267086.87,null,0,0,0,106.64246894746572,null,21.645992878000001]
["2011-06-01","2011-06-30",184,103.4,{"$f":"+G139/C139","v":103.60597826086956},5.0136239782016348E-5,19063.5,null,0,0,0,106.53943274450357,null,21.625078875]
[{"$f":"DATE(YEAR(B140),MONTH(B140),1)","v":"2011-07-01"},"2011-07-01",1156,104.5,104.508053633218,{"$f":"C140/3670000","v":3.1498637602179834E-4},120811.31,null,{"$f":"H140+IF(B140=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H140","v":0},{"$f":"$H140+IF($B140=MAX($C$533:$C$1056),D140,0)","v":0},{"$f":"100*(N140/$N$11)","v":107.67283096723381},null,21.855132906000001]
["2011-07-01","2011-07-04",1121,104.4,104.28793041926852,3.0544959128065395E-4,116906.77,null,0,0,0,107.56979476427166,null,21.834218903]
["2011-07-01","2011-07-05",608,102.38,103.08409539473683,1.6566757493188011E-4,62675.13,null,0,0,0,105.48846348709904,null,21.411756047000001]
["2011-07-01","2011-07-06",2484,102.6,102.61684380032206,6.7683923705722068E-4,254900.24,null,0,0,0,105.71514313065975,null,21.457766852999999]
["2011-07-01","2011-07-07",1265,102.6,102.93628458498023,3.4468664850136239E-4,130214.39999999999,null,0,0,0,105.71514313065975,null,21.457766852999999]
["2011-07-01","2011-07-08",30,102.6,102.43333333333334,8.1743869209809269E-6,3073,0.5,0.5,0.5,0.5,106.23284706393594,null,21.562848963]
["2011-07-01","2011-07-11",1325,102.4,102.44459622641509,3.6103542234332427E-4,135739.09,null,0,0,0,106.02576549062546,null,21.520816118999999]
["2011-07-01","2011-07-12",442,102.18,102.46959276018099,1.2043596730245231E-4,45291.56,null,0,0,0,105.79797575702794,null,21.474579989999999]
["2011-07-01","2011-07-13",3382,102.55,102.38670313424009,9.2152588555858314E-4,346271.83,null,0,0,0,106.18107667060832,null,21.552340751999999]
["2011-07-01","2011-07-14",2051,103,103.72980984885422,5.5885558583106262E-4,212749.84,null,0,0,0,106.64701021055689,null,21.646914650999999]
["2011-07-01","2011-07-15",4066,102.4,102.50096409247418,1.1079019073569482E-3,416768.92,null,0,0,0,106.02576549062546,null,21.520816118999999]
["2011-07-01","2011-07-18",1583,102.5,102.7348073278585,4.3133514986376021E-4,162629.20000000001,null,0,0,0,106.12930627728072,null,21.541832541000002]
["2011-07-01","2011-07-19",2847,103,102.99152089919212,7.7574931880108997E-4,293216.86,null,0,0,0,106.64701021055689,null,21.646914650999999]
["2011-07-01","2011-07-20",6002,102.55,102.58906197934023,1.6354223433242506E-3,615739.55000000005,null,0,0,0,106.18107667060832,null,21.552340751999999]
["2011-07-01","2011-07-21",4710,103.5,102.95639065817409,1.2833787465940055E-3,484924.6,null,0,0,0,107.16471414383311,null,21.751996761000001]
["2011-07-01","2011-07-22",51,104,103.9843137254902,1.3896457765667574E-5,5303.2,null,0,0,0,107.6824180771093,null,21.857078870999999]
["2011-07-01","2011-07-25",721,105.81,105.8069625520111,1.9645776566757492E-4,76286.820000000007,null,0,0,0,109.5565063145838,null,22.237476108999999]
["2011-07-01","2011-07-26",482,106.95,107.40153526970954,1.3133514986376021E-4,51767.54,null,0,0,0,110.73687127851221,null,22.477063318999999]
["2011-07-01","2011-07-27",5946,106,106.36701984527414,1.6201634877384195E-3,632458.30000000005,null,0,0,0,109.75323380528744,null,22.277407310000001]
["2011-07-01","2011-07-28",5526,105.4,105.59488961273978,1.5057220708446866E-3,583517.36,null,0,0,0,109.131989085356,null,22.151308778000001]
["2011-07-01","2011-07-29",2310,106,105.87897402597402,6.2942779291553131E-4,244580.43,null,0,0,0,109.75323380528744,null,22.277407310000001]
["2011-08-01","2011-08-01",1316,105.9,105.92646656534956,3.5858310626703E-4,139399.23000000001,null,0,0,0,109.64969301863219,null,22.256390887999999]
["2011-08-01","2011-08-02",1323,106.49,106.05177626606198,3.6049046321525883E-4,140306.5,null,0,0,0,110.26058366088343,null,22.380387777999999]
["2011-08-01","2011-08-03",11930,107.03,107.299179379715,3.2506811989100816E-3,1280079.21,null,0,0,0,110.81970390980706,null,22.493876456999999]
["2011-08-01","2011-08-04",1577,107.03,107.59713379835129,4.2970027247956401E-4,169680.68,null,0,0,0,110.81970390980706,null,22.493876456999999]
["2011-08-01","2011-08-05",1244,108,107.85744372990354,3.3896457765667572E-4,134174.66,null,0,0,0,111.82404953839222,null,22.69773575]
["2011-08-01","2011-08-08",3052,107.6,107.52939384010486,8.3160762942779292E-4,328179.71000000002,0.66700000000000004,0.66700000000000004,0.66700000000000004,0.66700000000000004,112.10222140614709,null,22.754198304999999]
["2011-08-01","2011-08-09",2870,108.97,108.57373519163762,7.8201634877384191E-4,311606.62,null,0,0,0,113.52954522925654,null,23.043912540000001]
["2011-08-01","2011-08-10",4001,109.3,108.3582479380155,1.090190735694823E-3,433541.35,null,0,0,0,113.87335315896114,null,23.113697721000001]
["2011-08-01","2011-08-11",1032,110.4,109.83737403100776,2.8119891008174388E-4,113352.17,null,0,0,0,115.01937958638315,null,23.34631499]
["2011-08-01","2011-08-12",3209,110.3,109.49250233717669,8.743869209809264E-4,351361.44,null,0,0,0,114.9151953679478,null,23.325167965999999]
["2011-08-01","2011-08-15",4659,110.39,110.35947413608071,1.2694822888283379E-3,514164.79,null,0,0,0,115.00896116651028,null,23.344200288]
["2011-08-01","2011-08-16",2209,111,110.48981439565414,6.0190735694822884E-4,244072,null,0,0,0,115.64448491177515,null,23.473197137]
["2011-08-01","2011-08-17",5810,114,112.51863683304647,1.5831062670299727E-3,653733.28,null,0,0,0,118.77001152888187,null,24.107607869999999]
["2011-08-01","2011-08-18",2651,119,118.2987023764617,7.2234332425068117E-4,313609.86,null,0,0,0,123.97922255903528,null,25.164959092]
["2011-08-01","2011-08-19",758,125.15,121.45382585751979,2.0653950953678475E-4,92062,null,0,0,0,130.38655213075506,null,26.465501096000001]
["2011-08-01","2011-08-22",3768,123.1,122.46251061571125,1.0267029972752043E-3,461438.74,null,0,0,0,128.2507756084907,null,26.031987095000002]
["2011-08-01","2011-08-23",2707,122.8,122.5617288511267,7.3760217983651229E-4,331774.59999999998,null,0,0,0,127.93822294333137,null,25.968546021000002]
["2011-08-01","2011-08-24",629,121,122.26518282988872,1.7138964577656675E-4,76904.800000000003,null,0,0,0,126.06290697208198,null,25.587899580999999]
["2011-08-01","2011-08-25",591,115,118.42270727580373,1.6103542234332426E-4,69987.820000000007,null,0,0,0,119.81185373786856,null,24.319078115]
["2011-08-01","2011-08-26",545,120,119.37321100917431,1.4850136239782016E-4,65058.400000000001,null,0,0,0,125.02106476802197,null,25.376429337000001]
["2011-08-01","2011-08-29",182,119,119.55494505494505,4.9591280653950953E-5,21759,null,0,0,0,123.97922255903528,null,25.164959092]
["2011-08-01","2011-08-30",227,119.99,119.07466960352423,6.185286103542234E-5,27029.95,null,0,0,0,125.01064634814911,null,25.374314635000001]
["2011-08-01","2011-08-31",282,119,119.24574468085108,7.683923705722071E-5,33627.300000000003,null,0,0,0,123.97922255903528,null,25.164959092]
["2011-09-01","2011-09-01",953,116.21,117.20953830010494,{"$f":"C184/3670000","v":2.5967302452316077E-4},111700.69,null,0,0,0,121.07248280359877,null,24.57495711]
["2011-09-01","2011-09-02",352,116.5,116.39042613636364,9.5912806539509535E-5,40969.43,null,0,0,0,121.37461704395858,null,24.636283481]
["2011-09-01","2011-09-05",11383,116.01,117.01020820521831,3.1016348773841964E-3,1331927.2,null,0,0,0,120.8641143667281,null,24.532663062000001]
["2011-09-01","2011-09-06",308,115.6,116.31688311688312,8.3923705722070845E-5,35825.599999999999,null,0,0,0,120.4369590583339,null,24.445960261]
["2011-09-01","2011-09-08",628,115.31,115.80585987261146,1.7111716621253406E-4,72726.080000000002,null,0,0,0,120.13482481797411,null,24.38463389]
["2011-09-01","2011-09-09",5541,115.3,115.96067857787403,1.5098092643051771E-3,642538.12,0.66700000000000004,0.66700000000000004,0.66700000000000004,0.66700000000000004,120.82329755675127,null,24.524378178999999]
["2011-09-01","2011-09-12",802,116.48,115.45172069825436,2.1852861035422344E-4,92592.28,null,0,0,0,122.05982393364461,null,24.775364877000001]
["2011-09-01","2011-09-13",318,115.5,115.79962264150943,8.664850136239782E-5,36824.28,null,0,0,0,121.03287829709457,null,24.566918297000001]
["2011-09-01","2011-09-14",1607,115,115.05581829495956,4.3787465940054495E-4,184894.7,null,0,0,0,120.50892644130971,null,24.460568000999999]
["2011-09-01","2011-09-15",1299,114.2,113.47891454965357,3.5395095367847409E-4,147409.10999999999,null,0,0,0,119.67060347500995,null,24.290407527999999]
["2011-09-01","2011-09-16",479,115.99,115.86296450939457,1.3051771117166211E-4,55498.36,null,0,0,0,121.5463511153696,null,24.671141587000001]
["2011-09-01","2011-09-19",860,114.6,114.9976976744186,2.3433242506811988E-4,98898.02,null,0,0,0,120.08976496062316,null,24.375487764999999]
["2011-09-01","2011-09-20",627,115,114.38500797448165,1.7084468664850137E-4,71719.399999999994,null,0,0,0,120.50892644130971,null,24.460568000999999]
["2011-09-01","2011-09-21",860,112.5,113.85488372093023,2.3433242506811988E-4,97915.199999999997,null,0,0,0,117.88916717223876,null,23.928816522999998]
["2011-09-01","2011-09-22",11151,113.4,113.98536185095507,3.0384196185286104E-3,1271050.77,null,0,0,0,118.83228050871017,null,24.120247055]
["2011-09-01","2011-09-23",10822,114.4,114.01807429310664,2.9487738419618527E-3,1233903.6000000001,null,0,0,0,119.88018422027989,null,24.332947647000001]
["2011-09-01","2011-09-26",403,114.15,114.46044665012407,1.0980926430517711E-4,46127.56,null,0,0,0,119.61820829238745,null,24.279772499]
["2011-09-01","2011-09-27",580,119.79,116.41168965517241,1.5803814713896458E-4,67518.78,null,0,0,0,125.52838520652514,null,25.479403833999999]
["2011-09-01","2011-09-28",165,117,117.76969696969697,4.4959128065395095E-5,19432,null,0,0,0,122.60473385952247,null,24.885969184]
["2011-09-01","2011-09-29",788,115.5,{"$f":"+G203/C203","v":115.77196700507614},2.1471389645776566E-4,91228.31,null,0,0,0,121.03287829709457,null,24.566918297000001]
[{"$f":"DATE(YEAR(B204),MONTH(B204),1)","v":"2011-09-01"},"2011-09-30",195,114.9,115.31261538461538,5.313351498637602E-5,22485.96,null,{"$f":"H204+IF(B204=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H204","v":0},{"$f":"$H204+IF($B204=MAX($C$533:$C$1056),D204,0)","v":0},{"$f":"100*(N204/$N$11)","v":120.40413607113807},null,24.439297942]
["2011-10-01","2011-10-03",446,115,114.75470852017936,{"$f":"C205/3670000","v":1.215258855585831E-4},51180.6,null,0,0,0,120.50892644130971,null,24.460568000999999]
["2011-10-01","2011-10-04",306,115,114.50954248366013,{"$f":"C206/3670000","v":8.337874659400545E-5},35039.919999999998,null,0,0,0,120.50892644130971,null,24.460568000999999]
["2011-10-01","2011-10-05",318,115,114.87484276729559,{"$f":"C207/3670000","v":8.664850136239782E-5},36530.199999999997,null,0,0,0,120.50892644130971,null,24.460568000999999]
["2011-10-01","2011-10-06",128,115,114.92031249999999,{"$f":"C208/3670000","v":3.4877384196185287E-5},14709.8,null,0,0,0,120.50892644130971,null,24.460568000999999]
["2011-10-01","2011-10-07",575,115,114.99965217391305,1.566757493188011E-4,66124.800000000003,null,0,0,0,120.50892644130971,null,24.460568000999999]
["2011-10-01","2011-10-10",563,115,114.52920071047957,1.5340599455040873E-4,64479.94,0.66700000000000004,0.66700000000000004,0.66700000000000004,0.66700000000000004,121.21195578828112,null,24.603266949999998]
["2011-10-01","2011-10-11",316,115.4,114.95882911392404,8.6103542234332425E-5,36326.99,null,0,0,0,121.63356258759575,null,24.68884353]
["2011-10-01","2011-10-13",288,114.6,114.8170486111111,7.8474114441416895E-5,33067.31,null,0,0,0,120.79034898403987,null,24.517690369]
["2011-10-01","2011-10-14",317,114.7,114.92492113564668,8.6376021798365116E-5,36431.199999999997,null,0,0,0,120.89575068386851,null,24.539084513999999]
["2011-10-01","2011-10-17",568,115,114.97992957746479,1.5476839237057221E-4,65308.6,null,0,0,0,121.21195578828112,null,24.603266949999998]
["2011-10-01","2011-10-18",883,113.4,114.21655719139298,2.4059945504087193E-4,100853.22,null,0,0,0,119.52552857624272,null,24.260960626999999]
["2011-10-01","2011-10-19",475,114.5,114.49570526315789,1.2942779291553132E-4,54385.46,null,0,0,0,120.68494728421122,null,24.496296224000002]
["2011-10-01","2011-10-20",320,113.9,114.404375,8.7193460490463215E-5,36609.4,null,0,0,0,120.05253708031265,null,24.367931352999999]
["2011-10-01","2011-10-21",251,114.5,114.5,6.8392370572207081E-5,28739.5,null,0,0,0,120.68494728421122,null,24.496296224000002]
["2011-10-01","2011-10-24",758,114.5,114.4122031662269,2.0653950953678475E-4,86724.45,null,0,0,0,120.68494728421122,null,24.496296224000002]
["2011-10-01","2011-10-25",636,113.3,113.67146226415095,1.7329700272479564E-4,72295.05,null,0,0,0,119.42012687641407,null,24.239566482000001]
["2011-10-01","2011-10-26",416,113.1,113.82980769230768,1.1335149863760218E-4,47353.2,null,0,0,0,119.20932347183013,null,24.196778191]
["2011-10-01","2011-10-27",3059,113.5,111.54342268715267,8.3351498637602181E-4,341211.33,null,0,0,0,119.6309302760714,null,24.282354772000001]
["2011-10-01","2011-10-28",1093,113,113.20152790484904,2.9782016348773839E-4,123729.27,null,0,0,0,119.10392177200148,null,24.175384046000001]
["2011-10-01","2011-10-31",2268,111,111.49462081128748,6.1798365122615808E-4,252869.8,null,0,0,0,116.99588776064846,null,23.747501143000001]
["2011-11-01","2011-11-01",538,113.89,112.58513011152417,{"$f":"C225/3670000","v":1.4659400544959127E-4},60570.8,null,0,0,0,120.04199690786646,null,24.365791938000001]
["2011-11-01","2011-11-03",389,113.5,113.25578406169666,1.0599455040871935E-4,44056.5,null,0,0,0,119.6309302760714,null,24.282354772000001]
["2011-11-01","2011-11-04",590,113.5,113.41864406779661,1.6076294277929154E-4,66917,null,0,0,0,119.6309302760714,null,24.282354772000001]
["2011-11-01","2011-11-07",3315,115.95,113.40730316742082,9.0326975476839237E-4,375945.21,null,0,0,0,122.21327194404333,null,24.806511328999999]
["2011-11-01","2011-11-08",5157,112.05,112.1808512701183,1.4051771117166213E-3,578516.65,null,0,0,0,118.10260561623929,null,23.972139667]
["2011-11-01","2011-11-09",2053,113.9,112.46393570384802,5.5940054495912811E-4,230888.46,0.66700000000000004,0.66700000000000004,0.66700000000000004,0.66700000000000004,120.77145327336196,null,24.513854970000001]
["2011-11-01","2011-11-10",549,114.8,114.74424408014572,1.4959128065395095E-4,62994.59,null,0,0,0,121.72574921394748,null,24.707555316000001]
["2011-11-01","2011-11-11",22,117.13,116.55909090909091,5.994550408719346E-6,2564.3000000000002,null,0,0,0,124.19631537846685,null,25.209023990999999]
["2011-11-01","2011-11-14",486,116.5,116.42851851851852,1.32425068119891E-4,56584.26,null,0,0,0,123.52830822104232,null,25.073433748999999]
["2011-11-01","2011-11-16",307,116.8,116.96143322475571,8.3651226158038141E-5,35907.160000000003,null,0,0,0,123.84640686790418,null,25.138000530999999]
["2011-11-01","2011-11-17",4327,113.5,115.52755257684308,1.1790190735694822E-3,499887.72,null,0,0,0,120.34732174257063,null,24.427765926999999]
["2011-11-01","2011-11-18",5233,114.5,113.11136250716606,1.4258855585831062E-3,591911.76,null,0,0,0,121.40765056708564,null,24.642988534000001]
["2011-11-01","2011-11-21",2092,113,113.76071223709368,5.7002724795640332E-4,237987.41,null,0,0,0,119.81715732784978,null,24.320154623000001]
["2011-11-01","2011-11-22",6064,110.5,111.25100758575198,1.652316076294278E-3,674626.11,null,0,0,0,117.16633526409892,null,23.782098104999999]
["2011-11-01","2011-11-23",1384,113,112.64884393063583,3.771117166212534E-4,155906,null,0,0,0,119.81715732784978,null,24.320154623000001]
["2011-11-01","2011-11-24",1328,112,112.82951807228916,3.6185286103542234E-4,149837.6,null,0,0,0,118.75682850333477,null,24.104932015999999]
["2011-11-01","2011-11-25",1045,112.4,112.58516746411483,2.8474114441416891E-4,117651.5,null,0,0,0,119.18096003412613,null,24.191021059000001]
["2011-11-01","2011-11-28",2748,113,112.35518558951965,7.4877384196185288E-4,308752.05,null,0,0,0,119.81715732784978,null,24.320154623000001]
["2011-11-01","2011-11-29",2675,114,113.43173831775702,7.2888283378746597E-4,303429.90000000002,null,0,0,0,120.87748615236482,null,24.535377230000002]
["2011-11-01","2011-11-30",823,114,113.57308626974483,2.2425068119891008E-4,93470.65,null,0,0,0,120.87748615236482,null,24.535377230000002]
["2011-12-01","2011-12-01",1847,113.5,113.12775852734164,5.0326975476839241E-4,208946.97,null,0,0,0,120.34732174257063,null,24.427765926999999]
["2011-12-01","2011-12-02",47,113.6,113.53191489361703,1.2806539509536784E-5,5336,null,0,0,0,120.45335462157347,null,24.449288187000001]
["2011-12-01","2011-12-05",1243,116,115.37207562349154,3.3869209809264303E-4,143407.49,null,0,0,0,122.99814380632151,null,24.965822445000001]
["2011-12-01","2011-12-06",2481,116,115.99596936719065,6.7602179836512267E-4,287786,null,0,0,0,122.99814380632151,null,24.965822445000001]
["2011-12-01","2011-12-07",10177,122,122.97435884838362,2.7730245231607628E-3,1251510.05,null,0,0,0,129.3601167632649,null,26.257158089000001]
["2011-12-01","2011-12-08",878,123.97,124.07746013667425,2.3923705722070845E-4,108940.01,0.66700000000000004,0.66700000000000004,0.66700000000000004,0.66700000000000004,132.17157471757557,null,26.827820034999998]
["2011-12-01","2011-12-09",1860,124.5,124.90832795698924,5.0681198910081744E-4,232329.49,null,0,0,0,132.7366383178981,null,26.942515079]
["2011-12-01","2011-12-12",395,124.5,123.9493670886076,1.0762942779291553E-4,48960,null,0,0,0,132.7366383178981,null,26.942515079]
["2011-12-01","2011-12-13",3425,124,124.36789197080293,9.3324250681198911E-4,425960.03,null,0,0,0,132.20355944818201,null,26.834312207]
["2011-12-01","2011-12-14",3332,124,123.25321128451381,9.0790190735694828E-4,410679.7,null,0,0,0,132.20355944818201,null,26.834312207]
["2011-12-01","2011-12-15",322,124.1,124.26059006211182,8.773841961852861E-5,40011.910000000003,null,0,0,0,132.31017522015455,null,26.855952780999999]
["2011-12-01","2011-12-16",2783,126.5,126.16784045993532,7.5831062670299733E-4,351125.1,null,0,0,0,134.86895379183576,null,27.375326565999998]
["2011-12-01","2011-12-19",3507,127,128.48659823210721,9.5558583106267029E-4,450602.5,null,0,0,0,135.40203266155186,null,27.483529438000001]
["2011-12-01","2011-12-20",6213,125.73,124.69317399002091,1.6929155313351498E-3,774718.69,null,0,0,0,134.04801233188181,null,27.208694142999999]
["2011-12-01","2011-12-21",3466,127.6,126.32912867859204,9.444141689373297E-4,437856.76,null,0,0,0,136.04172730324049,null,27.613372884]
["2011-12-01","2011-12-22",7617,124.6,124.23486937114349,2.0754768392370572E-3,946297,null,0,0,0,132.84325408987064,null,26.964155652999999]
["2011-12-01","2011-12-23",486266,127,126.20055751378874,0.13249754768392372,61367040.299999997,null,0,0,0,135.40203266155186,null,27.483529438000001]
["2011-12-01","2011-12-26",822,127,126.90883211678832,2.2397820163487739E-4,104319.06,null,0,0,0,135.40203266155186,null,27.483529438000001]
["2011-12-01","2011-12-27",510,127,126.94411764705882,1.3896457765667574E-4,64741.5,null,0,0,0,135.40203266155186,null,27.483529438000001]
["2011-12-01","2011-12-28",2109,127.01,127.28984352773828,5.7465940054495911E-4,268454.28000000003,null,0,0,0,135.41269423677844,null,27.485693495]
["2011-12-01","2011-12-29",1048,128,127.14649809160305,2.8555858310626704E-4,133249.53,null,0,0,0,136.46819039605737,null,27.699935181000001]
["2012-01-01","2012-01-02",474,128.9,128.25103375527425,{"$f":"C266/3670000","v":1.2915531335149863E-4},60790.99,null,0,0,0,137.42773236351698,null,27.894700351000001]
["2012-01-01","2012-01-03",1165,129.72,{"$f":"+G267/C267","v":129.1468068669528},3.1743869209809267E-4,150456.03,null,0,0,0,138.30198170453056,null,28.072153060000002]
[{"$f":"DATE(YEAR(B268),MONTH(B268),1)","v":"2012-01-01"},"2012-01-04",995,133,132.12970854271356,2.7111716621253405E-4,131469.06,null,{"$f":"H268+IF(B268=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H268","v":0},{"$f":"$H268+IF($B268=MAX($C$533:$C$1056),D268,0)","v":0},{"$f":"100*(N268/$N$11)","v":141.79897908336486},null,28.781963899000001]
["2012-01-01","2012-01-05",1437,133,132.6737369519833,3.9155313351498639E-4,190652.16,null,0,0,0,141.79897908336486,null,28.781963899000001]
["2012-01-01","2012-01-06",2023,133,133.6962530894711,5.5122615803814717E-4,270467.52,null,0,0,0,141.79897908336486,null,28.781963899000001]
["2012-01-01","2012-01-09",1512,133,133.08265211640213,4.1198910081743868E-4,201220.97,0.83299999999999996,0.83299999999999996,0.83299999999999996,0.83299999999999996,142.69268590743033,null,28.963366034]
["2012-01-01","2012-01-10",1317,132.99,132.98455580865604,3.5885558583106269E-4,175140.66,null,0,0,0,142.68195713254767,null,28.961188336999999]
["2012-01-01","2012-01-11",817,132.88999999999999,132.90816401468788,2.2261580381471391E-4,108585.97,null,0,0,0,142.57466939850116,null,28.939411369999998]
["2012-01-01","2012-01-12",477,132.01,132.22264150943397,1.2997275204359673E-4,63070.2,null,0,0,0,141.63053734184791,null,28.747774061000001]
["2012-01-01","2012-01-13",428,131.5,131.19100467289721,1.1662125340599455E-4,56149.75,null,0,0,0,141.08336990165938,null,28.636711529999999]
["2012-01-01","2012-01-16",1214,129.5,129.6081136738056,3.3079019073569484E-4,157344.25,null,0,0,0,138.93761522565586,null,28.201172191000001]
["2012-01-01","2012-01-17",55,132.6,131.33090909090907,1.4986376021798364E-5,7223.2,null,0,0,0,142.2635349712443,null,28.876258166]
["2012-01-01","2012-01-18",1227,131.80000000000001,132.31744091279543,3.3433242506811987E-4,162353.5,null,0,0,0,141.40523310379888,null,28.702042430999999]
["2012-01-01","2012-01-19",1026,129.94999999999999,129.63820662768029,2.7956403269754768E-4,133008.79999999999,null,0,0,0,139.42041002640181,null,28.299168542]
["2012-01-01","2012-01-20",440,128,129.3104090909091,1.1989100817438692E-4,56896.58,null,40.671827752084056,0,0,137.32829921988491,null,27.874517687000001]
["2012-01-01","2012-01-23",604,128.55000000000001,128.99865894039735,1.6457765667574932E-4,77915.19,null,0,0,0,137.91838175467737,null,27.994291005000001]
["2012-01-01","2012-01-24",1478,130.99,131.02316644113665,4.0272479564032698E-4,193652.24,null,0,0,0,140.5362024565442,null,28.525648998000001]
["2012-01-01","2012-01-26",134,130.99,130.97522388059701,3.6512261580381472E-5,17550.68,null,0,0,0,140.5362024565442,null,28.525648998000001]
["2012-01-01","2012-01-27",3386,130,131.15605138806853,9.226158038147139E-4,444094.39,null,0,0,0,139.4740538958884,null,28.310057025999999]
["2012-01-01","2012-01-30",2182,129,129.16597158570121,5.9455040871934602E-4,281840.15000000002,null,0,0,0,138.40117655542332,null,28.092287356]
["2012-01-01","2012-01-31",1858,129.99,129.27479009687838,5.0626702997275206E-4,240192.56,null,0,0,0,139.46332512100574,null,28.307879328999999]
["2012-02-01","2012-02-01",1114608,128.4,128.05141382441181,{"$f":"C287/3670000","v":0.30370790190735697},142727130.25999999,null,0,0,0,137.75745015607092,null,27.961625555000001]
["2012-02-01","2012-02-02",2188,131.99,129.17530621572212,5.9618528610354228E-4,282635.57,null,0,0,0,141.60907979700929,null,28.743418668]
["2012-02-01","2012-02-03",2456,131.99,130.12662459283388,6.6920980926430513E-4,319590.99,null,0,0,0,141.60907979700929,null,28.743418668]
["2012-02-01","2012-02-06",1328,131.99,131.60573795180724,3.6185286103542234E-4,174772.42,null,0,0,0,141.60907979700929,null,28.743418668]
["2012-02-01","2012-02-07",3453,132,130.5543064002317,9.4087193460490467E-4,450804.02,null,0,0,0,141.61980856696525,null,28.745596364000001]
["2012-02-01","2012-02-08",835,131.02000000000001,131.76280239520958,2.2752043596730245E-4,110021.94,0.83299999999999996,0.83299999999999996,0.83299999999999996,0.83299999999999996,141.46109401507601,null,28.713380923999999]
["2012-02-01","2012-02-09",1324,129.80000000000001,130.22469788519638,3.6076294277929158E-4,172417.5,null,0,0,0,140.1438711873914,null,28.446014684000001]
["2012-02-01","2012-02-10",8897,129.80000000000001,129.82802854894908,2.42425068119891E-3,1155079.97,null,0,0,0,140.1438711873914,null,28.446014684000001]
["2012-02-01","2012-02-13",2269,131.96,129.84752313794624,6.1825613079019071E-4,294624.03000000003,null,0,0,0,142.47600340496027,null,28.91938442]
["2012-02-01","2012-02-14",1952,129.69999999999999,129.83225409836066,5.3188010899182564E-4,253432.56,null,0,0,0,140.03590210598173,null,28.424099419000001]
["2012-02-01","2012-02-15",3862,129.5,129.57174520973589,1.0523160762942779E-3,500406.08,null,0,0,0,139.81996393823573,null,28.380268888]
["2012-02-01","2012-02-16",1172,130,129.6988395904437,3.193460490463215E-4,152007.04000000001,null,0,0,0,140.35980936006408,null,28.489845215999999]
["2012-02-01","2012-02-17",2603,131.01,131.64575489819441,7.0926430517711169E-4,342673.9,null,0,0,0,141.45029710939838,null,28.711189397999998]
["2012-02-01","2012-02-22",260,134.99,132.48965384615383,7.0844686648501365E-5,34447.31,null,0,0,0,145.74746665296328,null,29.583416966000001]
["2012-02-01","2012-02-23",1265,131,131.38002371541504,3.4468664850136239E-4,166195.73000000001,null,0,0,0,141.43950019879409,null,28.708997871000001]
["2012-02-01","2012-02-24",2127,130,131.25317348377996,5.7956403269754765E-4,279175.5,null,0,0,0,140.35980936006408,null,28.489845215999999]
["2012-02-01","2012-02-27",728,131.6,131.48532967032969,1.9836512261580381E-4,95721.32,null,0,0,0,142.08731470203213,null,28.840489464000001]
["2012-02-01","2012-02-28",1678,130.69999999999999,131.29588796185936,4.5722070844686648E-4,220314.5,null,0,0,0,141.11559294471178,null,28.643252073999999]
["2012-02-01","2012-02-29",910,131.27000000000001,131.291,2.4795640326975474E-4,119474.81,null,0,0,0,141.73101672599023,null,28.768169088]
["2012-03-01","2012-03-01",2683,131.96,131.15780096906448,{"$f":"C306/3670000","v":7.3106267029972749E-4},351896.38,null,0,0,0,142.47600340496027,null,28.91938442]
["2012-03-01","2012-03-02",1512,131,130.62717592592594,4.1198910081743868E-4,197508.29,null,0,0,0,141.43950019879409,null,28.708997871000001]
["2012-03-01","2012-03-05",2925,130.5,130.09775042735043,7.9700272479564028E-4,380535.92,null,0,0,0,140.89965477696575,null,28.599421542999998]
["2012-03-01","2012-03-06",1150,131.97999999999999,131.09159130434782,3.133514986376022E-4,150755.32999999999,null,0,0,0,142.49759722124219,null,28.923767473000002]
["2012-03-01","2012-03-07",1428,130.69999999999999,130.96693277310925,3.8910081743869212E-4,187020.78,null,0,0,0,141.11559294471178,null,28.643252073999999]
["2012-03-01","2012-03-08",5643,130.01,131.69294346978558,1.5376021798365123E-3,743143.28,0.83299999999999996,0.83299999999999996,0.83299999999999996,0.83299999999999996,141.27097906906175,null,28.674791919]
["2012-03-01","2012-03-09",1521,132,131.19948717948719,4.1444141689373295E-4,199554.42,null,0,0,0,143.43334541628968,null,29.113703049000001]
["2012-03-01","2012-03-12",411,135,133.68586374695863,1.119891008174387E-4,54944.89,null,0,0,0,146.6931941742952,null,29.775378117999999]
["2012-03-01","2012-03-13",215,137.5,136.77274418604651,5.858310626702997E-5,29406.14,null,0,0,0,149.40973480678758,null,30.326774009000001]
["2012-03-01","2012-03-14",424,134.5,134.9445754716981,1.1553133514986376E-4,57216.5,null,0,0,0,146.14988604878207,null,29.66509894]
["2012-03-01","2012-03-15",1798,135.1,134.14866518353725,4.8991825613079018E-4,241199.3,null,0,0,0,146.80185580136848,null,29.797433953999999]
["2012-03-01","2012-03-16",1391,134.1,134.39299065420559,3.7901907356948229E-4,186940.65,null,0,0,0,145.71523954541556,null,29.576875597000001]
["2012-03-01","2012-03-19",1728,135,135.05559027777778,4.7084468664850134E-4,233376.06,null,0,0,0,146.6931941742952,null,29.775378117999999]
["2012-03-01","2012-03-20",1261,135.9,135.25599524187152,3.4359673024523163E-4,170557.81,null,0,0,0,147.67114880317487,null,29.973880639000001]
["2012-03-01","2012-03-21",3321,139,136.01860584161398,9.0490463215258852E-4,451717.79,null,0,0,0,151.03965918825369,null,30.657611544000002]
["2012-03-01","2012-03-22",1788,136,136.50702460850113,4.8719346049046322E-4,244074.56,null,0,0,0,147.7798104253215,null,29.995936474000001]
["2012-03-01","2012-03-23",1634,136,137.03613831089351,4.4523160762942782E-4,223917.05,null,0,0,0,147.7798104253215,null,29.995936474000001]
["2012-03-01","2012-03-26",591,137,137.4434856175973,1.6103542234332426E-4,81229.100000000006,null,0,0,0,148.86642668127445,null,30.216494830999999]
["2012-03-01","2012-03-27",636,137.69999999999999,137.60455974842768,1.7329700272479564E-4,87516.5,null,0,0,0,149.62705805600751,null,30.370885680000001]
["2012-03-01","2012-03-28",5531,136.75,137.15568794069787,1.5070844686648501E-3,758608.11,null,0,0,0,148.59477261851785,null,30.161355241999999]
["2012-03-01","2012-03-29",4964,138.1,137.09538074133764,1.3525885558583106E-3,680541.47,null,0,0,0,150.06170455937402,null,30.459109023]
["2012-03-01","2012-03-30",347292,137,135.00056157354618,9.4629972752043601E-2,46884615.030000001,null,0,0,0,148.86642668127445,null,30.216494830999999]
["2012-04-01","2012-04-02",1566,138.5,137.44024904214558,{"$f":"C328/3670000","v":4.2670299727520436E-4},215231.43,null,0,0,0,150.49635105781388,null,30.547332364999999]
["2012-04-01","2012-04-03",1872,137.19999999999999,137.54684829059829,5.1008174386920984E-4,257487.7,null,0,0,0,149.08374993049438,null,30.260606502000002]
["2012-04-01","2012-04-04",1120,139.94999999999999,138.48146428571428,3.0517711171662126E-4,155099.24,null,0,0,0,152.07194462574333,null,30.867141982]
["2012-04-01","2012-04-05",1349,139,{"$f":"+G331/C331","v":139.4469532987398},3.6757493188010901E-4,188113.94,null,0,0,0,151.03965918825369,null,30.657611544000002]
[{"$f":"DATE(YEAR(B332),MONTH(B332),1)","v":"2012-04-01"},"2012-04-09",4065,142.99,139.41692004920048,1.1076294277929156E-3,566729.78,null,{"$f":"H332+IF(B332=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H332","v":0},{"$f":"$H332+IF($B332=MAX($C$533:$C$1056),D332,0)","v":0},{"$f":"100*(N332/$N$11)","v":155.37525803753414},null,31.537639385999999]
["2012-04-01","2012-04-10",6071,142,141.65162246746829,1.6542234332425068E-3,859967,0.83299999999999996,0.83299999999999996,0.83299999999999996,0.83299999999999996,155.20365962173383,null,31.502808815000002]
["2012-04-01","2012-04-11",5744,141.5,141.42463266016713,1.5651226158038148E-3,812343.09,null,0,0,0,154.6571678632483,null,31.391883432]
["2012-04-01","2012-04-12",1410,143.80000000000001,141.02365957446807,3.8419618528610352E-4,198843.36,null,0,0,0,157.17102995819369,null,31.902140195000001]
["2012-04-01","2012-04-13",1312,143,142.87378048780488,3.5749318801089918E-4,187450.4,null,0,0,0,156.29664314363151,null,31.724659582000001]
["2012-04-01","2012-04-16",747,142.94999999999999,142.10044176706828,2.0354223433242507E-4,106149.03,null,0,0,0,156.24199396433431,null,31.713567043000001]
["2012-04-01","2012-04-17",1160,143.35,143.64629310344827,3.1607629427792916E-4,166629.70000000001,null,0,0,0,156.67918737407871,null,31.80230735]
["2012-04-01","2012-04-18",1130,142.5,143.01134513274337,3.0790190735694822E-4,161602.82,null,0,0,0,155.75015138514601,null,31.613734199]
["2012-04-01","2012-04-19",2185,142.5,142.03844393592678,5.9536784741144415E-4,310354,null,0,0,0,155.75015138514601,null,31.613734199]
["2012-04-01","2012-04-20",2950,143,141.48777966101696,8.0381471389645782E-4,417388.95,null,0,0,0,156.29664314363151,null,31.724659582000001]
["2012-04-01","2012-04-23",3568,143.5,141.28452354260091,9.7220708446866481E-4,504103.18,null,0,0,0,156.84313490211704,null,31.835584964999999]
["2012-04-01","2012-04-24",4672,141,142.72330479452054,1.273024523160763E-3,666803.28,null,0,0,0,154.1106761047628,null,31.280958048999999]
["2012-04-01","2012-04-25",5542,143,141.7134824972934,1.5100817438692099E-3,785376.12,null,0,0,0,156.29664314363151,null,31.724659582000001]
["2012-04-01","2012-04-26",5544,140,141.64278138528138,1.5106267029972751E-3,785267.58,null,0,0,0,153.01769258779174,null,31.059107282999999]
["2012-04-01","2012-04-27",1760,142.5,142.20554545454547,4.7956403269754766E-4,250281.76,null,0,0,0,155.75015138514601,null,31.613734199]
["2012-04-01","2012-04-30",3354,140,142.52036672629697,9.1389645776566758E-4,478013.31,null,0,0,0,153.01769258779174,null,31.059107282999999]
["2012-05-01","2012-05-02",2888,141,141.0293351800554,{"$f":"C348/3670000","v":7.8692098092643056E-4},407292.72,null,0,0,0,154.1106761047628,null,31.280958048999999]
["2012-05-01","2012-05-03",4946,142.80000000000001,141.5317650626769,1.3476839237057221E-3,700016.11,null,0,0,0,156.07804644122265,null,31.680289428999998]
["2012-05-01","2012-05-04",2569,142.11000000000001,142.0724289606851,6.9999999999999999E-4,364984.07,null,0,0,0,155.32388781224637,null,31.5272124]
["2012-05-01","2012-05-07",1997,143,141.82468703054582,5.4414168937329699E-4,283223.90000000002,null,0,0,0,156.29664314363151,null,31.724659582000001]
["2012-05-01","2012-05-08",4053,143,142.8047619047619,1.1043596730245231E-3,578787.69999999995,null,0,0,0,156.29664314363151,null,31.724659582000001]
["2012-05-01","2012-05-09",7434,142.5,141.84276970675273,2.0256130790190737E-3,1054459.1499999999,0.83299999999999996,0.83299999999999996,0.83299999999999996,0.83299999999999996,156.6627392285863,null,31.798968751]
["2012-05-01","2012-05-10",4422,142.5,141.93039348710988,1.2049046321525887E-3,627616.19999999995,null,0,0,0,156.6627392285863,null,31.798968751]
["2012-05-01","2012-05-11",2880,142,141.36084722222222,7.8474114441416892E-4,407119.24,null,0,0,0,156.11304540648959,null,31.687393422]
["2012-05-01","2012-05-14",2992,142.9,140.68590240641711,8.1525885558583104E-4,420932.22,null,0,0,0,157.10249428527831,null,31.888229014]
["2012-05-01","2012-05-15",520,142.4,142.27903846153848,1.4168937329700273E-4,73985.100000000006,null,0,0,0,156.5528004631816,null,31.776653684999999]
["2012-05-01","2012-05-16",4838,142,142.03276147168251,1.3182561307901908E-3,687154.5,null,0,0,0,156.11304540648959,null,31.687393422]
["2012-05-01","2012-05-17",2342,142.30000000000001,141.20423142613151,6.3814713896457763E-4,330700.31,null,0,0,0,156.44286169777692,null,31.754338618999999]
["2012-05-01","2012-05-18",10309,142.5,142.00907944514503,2.808991825613079E-3,1463971.6,null,0,0,0,156.6627392285863,null,31.798968751]
["2012-05-01","2012-05-21",1556,142.5,141.99498714652958,4.239782016348774E-4,220944.2,null,0,0,0,156.6627392285863,null,31.798968751]
["2012-05-01","2012-05-22",7464,142,141.89242497320473,2.0337874659400543E-3,1059085.06,null,0,0,0,156.11304540648959,null,31.687393422]
["2012-05-01","2012-05-23",2926,142,141.9844053315106,7.9727520435967302E-4,415446.37,null,0,0,0,156.11304540648959,null,31.687393422]
["2012-05-01","2012-05-24",3607,141.85,142.00026337676741,9.8283378746594013E-4,512194.95,null,0,0,0,155.94813725838256,null,31.653920823]
["2012-05-01","2012-05-25",4846,141.94999999999999,141.793210895584,1.3204359673024523E-3,687129.9,null,0,0,0,156.05807602378724,null,31.676235889000001]
["2012-05-01","2012-05-28",4937,142.30000000000001,141.99203767470124,1.3452316076294278E-3,701014.69,null,0,0,0,156.44286169777692,null,31.754338618999999]
["2012-05-01","2012-05-29",797,143.5,142.60941028858218,2.1716621253405993E-4,113659.7,null,0,0,0,157.76212687277967,null,32.022119408999998]
["2012-05-01","2012-05-30",293,143.5,143.28498293515358,7.9836512261580376E-5,41982.5,null,0,0,0,157.76212687277967,null,32.022119408999998]
["2012-05-01","2012-05-31",4281,151,146.94873627657091,1.1664850136239781E-3,629087.54,null,0,0,0,166.00753419930354,null,33.695749343000003]
["2012-06-01","2012-06-01",11044,157,151.22514487504526,{"$f":"C370/3670000","v":3.0092643051771117E-3},1670130.5,null,0,0,0,172.60386005953728,null,35.034653290000001]
["2012-06-01","2012-06-04",557,157,155.17118491921008,1.5177111716621253E-4,86430.35,null,0,0,0,172.60386005953728,null,35.034653290000001]
["2012-06-01","2012-06-05",1656,154,154.90537439613527,4.5122615803814712E-4,256523.3,null,0,0,0,169.30569713188373,null,34.365201317]
["2012-06-01","2012-06-06",784,153.5,153.5555357142857,2.1362397820163487E-4,120387.54,null,0,0,0,168.75600330978705,null,34.253625988000003]
["2012-06-01","2012-06-08",7119,155.99,155.50742379547691,1.9397820163487738E-3,1107057.3500000001,null,0,0,0,171.49347854175937,null,34.809271125999999]
["2012-06-01","2012-06-11",67,156.5,155.98656716417912,1.8256130790190736E-5,10451.1,0.83299999999999996,0.83299999999999996,0.83299999999999996,0.83299999999999996,172.97788299424334,null,35.110571428999997]
["2012-06-01","2012-06-12",323,157,155.87848297213623,8.8010899182561315E-5,50348.75,null,0,0,0,173.53052798973977,null,35.222745779]
["2012-06-01","2012-06-13",472,156.80000000000001,156.88188559322035,1.2861035422343325E-4,74048.25,null,0,0,0,173.30946999154119,null,35.177876038999997]
["2012-06-01","2012-06-14",945,157,156.40779894179894,2.5749318801089919E-4,147805.37,null,0,0,0,173.53052798973977,null,35.222745779]
["2012-06-01","2012-06-15",902,157,153.87037694013301,2.4577656675749316E-4,138791.07999999999,null,0,0,0,173.53052798973977,null,35.222745779]
["2012-06-01","2012-06-18",3056,154.99,155.17053337696336,8.3269754768392368E-4,474201.15,null,0,0,0,171.30889511277095,null,34.771804893000002]
["2012-06-01","2012-06-19",5994,152,152.39777444110777,1.6332425068119891E-3,913472.26,null,0,0,0,168.00407805448253,null,34.101002283]
["2012-06-01","2012-06-20",5979,154.80000000000001,154.25335842114066,1.6291553133514986E-3,922280.83,null,0,0,0,171.09889001448232,null,34.729178640000001]
["2012-06-01","2012-06-21",888,152.9,153.58972972972973,2.4196185286103541E-4,136387.68,null,0,0,0,168.99883904144934,null,34.302916111999998]
["2012-06-01","2012-06-22",7594,153,152.05727943112984,2.0692098092643051E-3,1154722.98,null,0,0,0,169.10936804054865,null,34.325350982000003]
["2012-06-01","2012-06-25",814,153,152.49336609336609,2.2179836512261581E-4,124129.60000000001,null,0,0,0,169.10936804054865,null,34.325350982000003]
["2012-06-01","2012-06-26",5860,153,152.26752218430036,1.5967302452316076E-3,892287.68,null,0,0,0,169.10936804054865,null,34.325350982000003]
["2012-06-01","2012-06-27",1914,152.9,152.87486938349008,5.2152588555858307E-4,292602.5,null,0,0,0,168.99883904144934,null,34.302916111999998]
["2012-06-01","2012-06-28",2607,153.79,153.41108553893363,7.1035422343324246E-4,399942.7,null,0,0,0,169.9825471285063,null,34.502586454000003]
["2012-06-01","2012-06-29",2888,154.5,153.91985803324098,7.8692098092643056E-4,444520.55,null,0,0,0,170.76730302211115,null,34.661874031000004]
["2012-07-01","2012-07-02",4102,153.5,153.5529132130668,1.1177111716621252E-3,629874.05000000005,null,0,0,0,169.66201303111839,null,34.437525331000003]
["2012-07-01","2012-07-03",3763,153.5,153.33048099920276,1.025340599455041E-3,576982.6,null,0,0,0,169.66201303111839,null,34.437525331000003]
["2012-07-01","2012-07-04",1340,153.4,153.1665671641791,3.6512261580381474E-4,205243.2,null,0,0,0,169.55148403201906,null,34.415090460999998]
["2012-07-01","2012-07-05",868,153.30000000000001,152.98453917050691,2.3651226158038146E-4,132790.57999999999,null,0,0,0,169.44095503291982,null,34.392655591]
["2012-07-01","2012-07-06",846,152.80000000000001,152.90352245862886,2.3051771117166213E-4,129356.38,null,0,0,0,168.88831004235007,null,34.280481242]
["2012-07-01","2012-07-10",1889,152,{"$f":"+G395/C395","v":152.71381683430388},5.1471389645776564E-4,288476.40000000002,0.83299999999999996,0.83299999999999996,0.83299999999999996,0.83299999999999996,168.92498454531693,null,34.287925330999997]
[{"$f":"DATE(YEAR(B396),MONTH(B396),1)","v":"2012-07-01"},"2012-07-11",2137,152.9,152.61226017781939,5.8228882833787467E-4,326132.40000000002,null,{"$f":"H396+IF(B396=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H396","v":0},{"$f":"$H396+IF($B396=MAX($C$533:$C$1056),D396,0)","v":0},{"$f":"100*(N396/$N$11)","v":169.92519826707351},null,34.490945941]
["2012-07-01","2012-07-12",9465,152,152.29358689910197,2.5790190735694822E-3,1441458.8,null,0,0,0,168.92498454531693,null,34.287925330999997]
["2012-07-01","2012-07-13",5220,151.58000000000001,151.8806896551724,1.4223433242506812E-3,792817.2,null,0,0,0,168.4582181385461,null,34.193182379]
["2012-07-01","2012-07-16",2216,151.99,151.79559115523466,6.0381471389645773E-4,336379.03,null,0,0,0,168.91387105733003,null,34.285669546000001]
["2012-07-01","2012-07-17",6569,150.99,151.07057847465367,1.7899182561307901E-3,992382.63,null,0,0,0,167.80252247541088,null,34.06009109]
["2012-07-01","2012-07-18",1042,151.15,151.06343570057581,2.8392370572207084E-4,157408.1,null,0,0,0,167.98033824871501,null,34.096183643000003]
["2012-07-01","2012-07-19",2888,151.5,151.1132894736842,7.8692098092643056E-4,436415.18,null,0,0,0,168.36931025435734,null,34.175136103]
["2012-07-01","2012-07-20",1048,152,151.9363645038168,2.8555858310626704E-4,159229.31,null,0,0,0,168.92498454531693,null,34.287925330999997]
["2012-07-01","2012-07-23",1495,152.5,151.90879598662207,4.0735694822888283E-4,227103.65,null,0,0,0,169.48065883627652,null,34.400714559000001]
["2012-07-01","2012-07-24",3268,151.5,151.14124847001224,8.9046321525885564E-4,493929.6,null,0,0,0,168.36931025435734,null,34.175136103]
["2012-07-01","2012-07-25",3133,151,150.51889881902332,8.5367847411444147E-4,471575.71,null,0,0,0,167.81363596339781,null,34.062346875000003]
["2012-07-01","2012-07-26",680,151.5,150.24691176470589,1.8528610354223433E-4,102167.9,null,0,0,0,168.36931025435734,null,34.175136103]
["2012-07-01","2012-07-27",3302,150.51,150.59676256814052,8.9972752043596734E-4,497270.51,null,0,0,0,167.26907515549846,null,33.951813430999998]
["2012-07-01","2012-07-30",2965,150.55000000000001,150.99694097807756,8.0790190735694823E-4,447705.93,null,0,0,0,167.31352910251948,null,33.960836569999998]
["2012-07-01","2012-07-31",341,153,152.50733137829911,9.291553133514987E-5,52005,null,0,0,0,170.03633312723608,null,34.513503786999998]
["2012-08-01","2012-08-01",1921,151.9,151.97839666840187,{"$f":"C411/3670000","v":5.2343324250681196E-4},291950.5,null,0,0,0,168.81384968515437,null,34.265367484999999]
["2012-08-01","2012-08-02",1166,152,151.86522298456262,3.1771117166212536E-4,177074.85,null,0,0,0,168.92498454531693,null,34.287925330999997]
["2012-08-01","2012-08-03",2593,152.5,152.3266486694948,7.0653950953678479E-4,394983,null,0,0,0,169.48065883627652,null,34.400714559000001]
["2012-08-01","2012-08-06",2413,152.5,152.44995855781184,6.5749318801089915E-4,367861.75,null,0,0,0,169.48065883627652,null,34.400714559000001]
["2012-08-01","2012-08-07",1616,152.29,152.18362623762377,4.4032697547683922E-4,245928.74,null,0,0,0,169.24727563289107,null,34.353343082999999]
["2012-08-01","2012-08-08",911,152,152.18171240395171,2.4822888283378749E-4,138637.54,0.83299999999999996,0.83299999999999996,0.83299999999999996,0.83299999999999996,169.85405690286117,null,34.476505864000003]
["2012-08-01","2012-08-09",2443,151.4,151.13078182562424,6.6566757493188009E-4,369212.5,null,0,0,0,169.18358036006958,null,34.340414393000003]
["2012-08-01","2012-08-10",4101,151.6,151.63310899780541,1.1174386920980927E-3,621847.38,null,0,0,0,169.40707254264237,null,34.385778217000002]
["2012-08-01","2012-08-13",5560,152.5,150.67219424460433,1.5149863760217984E-3,837737.4,null,0,0,0,170.41278735436634,null,34.589915423000001]
["2012-08-01","2012-08-14",2178,152.75,152.4452479338843,5.9346049046321526E-4,332025.75,null,0,0,0,170.69215257765563,null,34.646620202000001]
["2012-08-01","2012-08-15",2120,154.5,153.68905660377357,5.7765667574931877E-4,325820.79999999999,null,0,0,0,172.64770915546052,null,35.043553658]
["2012-08-01","2012-08-16",4336,154.5,154.63227629151294,1.1814713896457765E-3,670485.55000000005,null,0,0,0,172.64770915546052,null,35.043553658]
["2012-08-01","2012-08-17",1909,154.5,154.49884756416972,5.2016348773841967E-4,294938.3,null,0,0,0,172.64770915546052,null,35.043553658]
["2012-08-01","2012-08-20",1604,154.4,154.02455112219451,4.3705722070844688E-4,247055.38,null,0,0,0,172.53596306417413,null,35.020871745999997]
["2012-08-01","2012-08-21",1566,154.4,153.49856321839081,4.2670299727520436E-4,240378.75,null,0,0,0,172.53596306417413,null,35.020871745999997]
["2012-08-01","2012-08-22",10408,155,153.21751056879324,2.8359673024523162E-3,1594687.85,null,0,0,0,173.20643960696569,null,35.156963216999998]
["2012-08-01","2012-08-23",2669,155,154.98164106406895,7.2724795640326972E-4,413646,null,0,0,0,173.20643960696569,null,35.156963216999998]
["2012-08-01","2012-08-24",1752,154.99,154.22106164383561,4.7738419618528608E-4,270195.3,null,0,0,0,173.19526499389576,null,35.154695025000002]
["2012-08-01","2012-08-27",2961,151.5,153.204505234718,8.0681198910081747E-4,453638.54,null,0,0,0,169.29532645135598,null,34.363096304999999]
["2012-08-01","2012-08-28",7821,153.38999999999999,152.96808080808083,2.1310626702997276E-3,1196363.3600000001,null,0,0,0,171.40732755302042,null,34.791784436999997]
["2012-08-01","2012-08-29",757,154.19999999999999,153.41643328929987,2.0626702997275203E-4,116136.24,null,0,0,0,172.31247088652805,null,34.975507923000002]
["2012-08-01","2012-08-30",1415,153,153.10275618374558,3.8555858310626703E-4,216640.4,null,0,0,0,170.97151780587154,null,34.703324981999998]
["2012-08-01","2012-08-31",3579,153.49,153.17824531992176,9.7520435967302457E-4,548224.93999999994,null,0,0,0,171.51907364430679,null,34.814466349]
["2012-09-01","2012-09-03",949,154,152.94426765015805,{"$f":"C434/3670000","v":2.5858310626702995E-4},145144.10999999999,null,0,0,0,172.08897870395532,null,34.930144099000003]
["2012-09-01","2012-09-04",3247,154,153.30501385894672,8.8474114441416897E-4,497781.38,null,0,0,0,172.08897870395532,null,34.930144099000003]
["2012-09-01","2012-09-05",2498,154,153.07712169735788,6.8065395095367846E-4,382386.65,null,0,0,0,172.08897870395532,null,34.930144099000003]
["2012-09-01","2012-09-06",707,153.44999999999999,153.88263083451204,1.9264305177111717E-4,108795.02,null,0,0,0,171.47437520680694,null,34.805393584000001]
["2012-09-01","2012-09-10",1408,154,154.10596590909091,3.8365122615803814E-4,216981.2,null,0,0,0,172.08897870395532,null,34.930144099000003]
["2012-09-01","2012-09-11",465,153.1,153.6356559139785,1.2670299727520436E-4,71440.58,0.83299999999999996,0.83299999999999996,0.83299999999999996,0.83299999999999996,172.01370164431205,null,34.914864569999999]
["2012-09-01","2012-09-12",3983,155,154.25196585488325,1.0852861035422342E-3,614385.57999999996,null,0,0,0,174.14842426510833,null,35.348164652999998]
["2012-09-01","2012-09-13",1506,155,154.99309428950863,4.1035422343324248E-4,233419.6,null,0,0,0,174.14842426510833,null,35.348164652999998]
["2012-09-01","2012-09-14",1248,157,155.68092948717947,3.4005449591280654E-4,194289.8,null,0,0,0,176.39550070545883,null,35.804270002999999]
["2012-09-01","2012-09-17",4916,154.5,154.23794751830758,1.3395095367847412E-3,758233.75,null,0,0,0,173.5866551525574,null,35.234138315000003]
["2012-09-01","2012-09-18",1868,154.99,154.27353854389719,5.0899182561307897E-4,288182.96999999997,null,0,0,0,174.13718888167494,null,35.345884126000001]
["2012-09-01","2012-09-19",1034,155,154.67475822050292,2.8174386920980926E-4,159933.70000000001,null,0,0,0,174.14842426510833,null,35.348164652999998]
["2012-09-01","2012-09-20",2303,154.80000000000001,154.90950933564915,6.2752043596730242E-4,356756.6,null,0,0,0,173.92371662107331,null,35.302554118000003]
["2012-09-01","2012-09-21",2050,154,154.00342926829271,5.5858310626702998E-4,315707.03000000003,null,0,0,0,173.02488604493308,null,35.120111977999997]
["2012-09-01","2012-09-24",1322,153.87,153.92379727685326,3.6021798365122614E-4,203487.26,null,0,0,0,172.87882607507865,null,35.090465129999998]
["2012-09-01","2012-09-25",865,153.87,153.81987283236995,2.3569482288828339E-4,133054.19,null,0,0,0,172.87882607507865,null,35.090465129999998]
["2012-09-01","2012-09-26",446,153.75,153.69831838565023,1.215258855585831E-4,68549.45,null,0,0,0,172.74400148865766,null,35.063098809000003]
["2012-09-01","2012-09-27",2474,153.05000000000001,153.37780113177041,6.7411444141689378E-4,379456.68,null,0,0,0,171.95752473207162,null,34.903461935999999]
["2012-09-01","2012-09-28",1028,152.5,152.95399805447471,2.8010899182561306E-4,157236.71,null,0,0,0,171.33957871220693,null,34.778032965000001]
["2012-10-01","2012-10-01",48,154,152.85416666666666,{"$f":"C453/3670000","v":1.3079019073569482E-5},7337,null,0,0,0,173.02488604493308,null,35.120111977999997]
["2012-10-01","2012-10-02",7816,152.28,150.66889969293757,2.1297002724795641E-3,1177628.1200000001,null,0,0,0,171.09240030130505,null,34.727861376]
["2012-10-01","2012-10-03",3953,151.5,150.29675436377434,1.0771117166212534E-3,594123.06999999995,null,0,0,0,170.21604049203168,null,34.549980290000001]
["2012-10-01","2012-10-04",4603,154,151.362554855529,1.2542234332425068E-3,696721.84,null,0,0,0,173.02488604493308,null,35.120111977999997]
["2012-10-01","2012-10-05",1259,154,153.36835583796665,3.4305177111716619E-4,193090.76,null,0,0,0,173.02488604493308,null,35.120111977999997]
["2012-10-01","2012-10-08",719,154.5,152.98776077885952,1.9591280653950954E-4,109998.2,0.83299999999999996,0.83299999999999996,0.83299999999999996,0.83299999999999996,174.53070761900221,null,35.425759468999999]
["2012-10-01","2012-10-09",1511,153,{"$f":"+G459/C459","v":154.10952349437457},4.1171662125340599E-4,232859.49,null,0,0,0,172.83623472614909,null,35.081820055999998]
[{"$f":"DATE(YEAR(B460),MONTH(B460),1)","v":"2012-10-01"},"2012-10-10",1818,155,153.69554455445544,4.9536784741144411E-4,279418.5,null,{"$f":"H460+IF(B460=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H460","v":0},{"$f":"$H460+IF($B460=MAX($C$533:$C$1056),D460,0)","v":0},{"$f":"100*(N460/$N$11)","v":175.09553191169326},null,35.540405939000003]
["2012-10-01","2012-10-11",2041,154.5,153.54394904458599,5.5613079019073571E-4,313383.2,null,0,0,0,174.53070761900221,null,35.425759468999999]
["2012-10-01","2012-10-15",308,153.6,153.92214285714286,8.3923705722070845E-5,47408.02,null,0,0,0,173.51402388230503,null,35.219395820999999]
["2012-10-01","2012-10-16",943,154.5,153.82123011664902,2.5694822888283381E-4,145053.42000000001,null,0,0,0,174.53070761900221,null,35.425759468999999]
["2012-10-01","2012-10-17",56721,154.5,154.02225189964918,1.5455313351498638E-2,8736296.1500000004,null,0,0,0,174.53070761900221,null,35.425759468999999]
["2012-10-01","2012-10-18",19001,154,154.0255881269407,5.1773841961852861E-3,2926640.2,null,0,0,0,173.9658833213845,null,35.311112997999999]
["2012-10-01","2012-10-19",15938,154,153.75053331660183,4.3427792915531338E-3,2450476,null,0,0,0,173.9658833213845,null,35.311112997999999]
["2012-10-01","2012-10-22",4389,153,151.93280929596719,1.1959128065395096E-3,666833.1,null,0,0,0,172.83623472614909,null,35.081820055999998]
["2012-10-01","2012-10-23",12475,153.99,153.06600400801602,3.3991825613079018E-3,1909498.4,null,0,0,0,173.95458683257471,null,35.308820068000003]
["2012-10-01","2012-10-24",21730,154.30000000000001,154.00380395766223,5.9209809264305175E-3,3346502.66,null,0,0,0,174.30477789699913,null,35.379900880000001]
["2012-10-01","2012-10-25",13947,154,153.97075069907507,3.8002724795640325E-3,2147430.06,null,0,0,0,173.9658833213845,null,35.311112997999999]
["2012-10-01","2012-10-26",13791,153.94999999999999,153.94931839605539,3.7577656675749317E-3,2123115.0499999998,null,0,0,0,173.9094008921154,null,35.299648351000002]
["2012-10-01","2012-10-29",24028,154,153.99880972199099,6.5471389645776566E-3,3700283.4,null,0,0,0,173.9658833213845,null,35.311112997999999]
["2012-10-01","2012-10-30",16657,153.9,153.83255087951011,4.5386920980926429E-3,2562388.7999999998,null,0,0,0,173.85291846284628,null,35.288183703999998]
["2012-10-01","2012-10-31",6645,153.9,153.89703536493604,1.8106267029972753E-3,1022645.8,null,0,0,0,173.85291846284628,null,35.288183703999998]
["2012-11-01","2012-11-01",16632,153.94999999999999,153.90398989898992,{"$f":"C475/3670000","v":4.5318801089918254E-3},2559731.16,null,0,0,0,173.9094008921154,null,35.299648351000002]
["2012-11-01","2012-11-05",25976,153.61000000000001,153.91943678780413,7.0779291553133518E-3,3998211.29,null,0,0,0,173.52532037111484,null,35.221688751000002]
["2012-11-01","2012-11-06",18150,155,153.61671515151514,4.9455040871934607E-3,2788143.38,null,0,0,0,175.09553191169326,null,35.540405939000003]
["2012-11-01","2012-11-07",1586,154.94999999999999,154.34345523329131,4.3215258855585828E-4,244788.72,null,0,0,0,175.03904948242413,null,35.528941291999999]
["2012-11-01","2012-11-08",4830,154,153.87424637681158,1.3160762942779291E-3,743212.61,null,0,0,0,173.9658833213845,null,35.311112997999999]
["2012-11-01","2012-11-09",19345,153,153.9537503230809,5.2711171662125338E-3,2978235.3,0.83299999999999996,0.83299999999999996,0.83299999999999996,0.83299999999999996,173.77620602544695,null,35.272612826]
["2012-11-01","2012-11-12",3201,153,152.76019993751953,8.7220708446866487E-4,488985.4,null,0,0,0,173.77620602544695,null,35.272612826]
["2012-11-01","2012-11-13",6144,153.80000000000001,153.05963541666668,1.6741144414168937E-3,940398.4,null,0,0,0,174.68483978003417,null,35.457044787999997]
["2012-11-01","2012-11-14",1099,152.80000000000001,152.96101000909917,2.9945504087193459E-4,168104.15,null,0,0,0,173.54904758433682,null,35.226504835]
["2012-11-01","2012-11-16",1384,152.80000000000001,152.69158236994218,3.771117166212534E-4,211325.15,null,0,0,0,173.54904758433682,null,35.226504835]
["2012-11-01","2012-11-19",1970,152,152.10516751269034,5.3678474114441418E-4,299647.18,null,0,0,0,172.64041382974963,null,35.042072873000002]
["2012-11-01","2012-11-21",6083,151,150.91767713299359,1.6574931880108993E-3,918032.23,null,0,0,0,171.50462162912564,null,34.811532919000001]
["2012-11-01","2012-11-22",17623,154,151.48822674913467,4.801907356948229E-3,2669677.02,null,0,0,0,174.9119982211443,null,35.503152778999997]
["2012-11-01","2012-11-23",18430,154,152.40558383071081,5.0217983651226162E-3,2808834.91,null,0,0,0,174.9119982211443,null,35.503152778999997]
["2012-11-01","2012-11-26",30550,153.80000000000001,153.7621070376432,8.3242506811989098E-3,4697432.37,null,0,0,0,174.68483978003417,null,35.457044787999997]
["2012-11-01","2012-11-27",15681,153.80000000000001,153.56311332185447,4.2727520435967298E-3,2408023.1800000002,null,0,0,0,174.68483978003417,null,35.457044787999997]
["2012-11-01","2012-11-28",38065,156.49,153.74228346249834,1.0371934604904633E-2,5852200.0199999996,null,0,0,0,177.74012078857848,null,36.077197261999999]
["2012-11-01","2012-11-29",11913,153.19999999999999,154.77679006127758,3.246049046321526E-3,1843855.9,null,0,0,0,174.00336446163044,null,35.318720816000003]
["2012-11-01","2012-11-30",21148,154.18,153.9329714393796,5.7623978201634882E-3,3255374.48,null,0,0,0,175.11644081370946,null,35.544649970000002]
["2012-12-01","2012-12-03",16301,154.07,153.75973069136865,{"$f":"C494/11000000","v":1.4819090909090908E-3},2506437.37,null,0,0,0,174.99150367134519,null,35.519290574999999]
["2012-12-01","2012-12-04",10877,154,153.64388158499585,{"$f":"C495/11000000","v":9.8881818181818185E-4},1671184.5,null,0,0,0,174.9119982211443,null,35.503152778999997]
["2012-12-01","2012-12-05",16083,154,153.65787228750855,1.4620909090909092E-3,2471279.56,null,0,0,0,174.9119982211443,null,35.503152778999997]
["2012-12-01","2012-12-06",84336,154.05000000000001,153.87242695883134,7.6669090909090905E-3,12976985,null,0,0,0,174.96878782772686,null,35.514679776000001]
["2012-12-01","2012-12-07",33887,154.19999999999999,153.82137073213917,3.0806363636363635E-3,5212544.79,null,0,0,0,175.13915665732779,null,35.549260769]
["2012-12-01","2012-12-10",18080,153.75,153.60888772123894,1.6436363636363636E-3,2777248.69,0.83299999999999996,0.83299999999999996,0.83299999999999996,0.83299999999999996,175.57652778158786,null,35.638037148000002]
["2012-12-01","2012-12-11",16800,152.9,153.04315833333334,1.5272727272727274E-3,2571125.06,null,0,0,0,174.60586079775459,null,35.441013853000001]
["2012-12-01","2012-12-12",24049,152.22999999999999,152.31813173104911,2.1862727272727272E-3,3663098.75,null,0,0,0,173.84074682660952,null,35.285713139000002]
["2012-12-01","2012-12-13",25212,153,151.79061795970173,2.2920000000000002E-3,3826945.06,null,0,0,0,174.72005691263024,null,35.464193064]
["2012-12-01","2012-12-14",16830,152.88,152.90920142602494,1.5299999999999999E-3,2573461.86,null,0,0,0,174.58302157576477,null,35.436378011000002]
["2012-12-01","2012-12-17",12205,151.94,151.55768537484639,1.1095454545454546E-3,1849761.55,null,0,0,0,173.50957808805069,null,35.218493426000002]
["2012-12-01","2012-12-18",16195,152.55000000000001,151.16757949984563,1.4722727272727272E-3,2448158.9500000002,null,0,0,0,174.20617439322632,null,35.359886613999997]
["2012-12-01","2012-12-19",10172,153,152.8648820290995,9.247272727272727E-4,1554941.58,null,0,0,0,174.72005691263024,null,35.464193064]
["2012-12-01","2012-12-20",13829,153.30000000000001,153.47326415503653,1.2571818181818181E-3,2122381.77,null,0,0,0,175.06264526218393,null,35.533730697999999]
["2012-12-01","2012-12-21",6764,153.99,153.65490981667654,6.1490909090909087E-4,1039321.81,null,0,0,0,175.85059846024546,null,35.693667255000001]
["2012-12-01","2012-12-26",9295,153.69,153.65905863367402,8.4500000000000005E-4,1428260.95,null,0,0,0,175.50801011069177,null,35.624129621000002]
["2012-12-01","2012-12-27",11409,153.99,153.63608992900342,1.0371818181818182E-3,1752834.15,null,0,0,0,175.85059846024546,null,35.693667255000001]
["2012-12-01","2012-12-28",35431,155.1,154.80567751404138,3.2209999999999999E-3,5484919.96,null,0,0,0,177.11817534472618,null,35.950956499]
["2013-01-01","2013-01-02",13846,156.5,155.42976455293947,{"$f":"C512/11000000","v":1.2587272727272727E-3},2152080.52,null,0,0,0,178.71692096283905,null,36.275465455000003]
["2013-01-01","2013-01-03",10465,155.77000000000001,155.5123000477783,9.5136363636363637E-4,1627436.22,null,0,0,0,177.88328931587122,null,36.106257212999999]
["2013-01-01","2013-01-04",8657,155.4,155.40822224789187,7.8700000000000005E-4,1345368.98,null,0,0,0,177.46076368935323,null,36.020494132000003]
["2013-01-01","2013-01-07",19180,154.85,154.72848800834203,1.7436363636363637E-3,2967692.4,null,0,0,0,176.83268505507365,null,35.893008471000002]
["2013-01-01","2013-01-08",8845,154.80000000000001,154.91464104013568,8.0409090909090914E-4,1370220,null,0,0,0,176.77558699517249,null,35.881418865000001]
["2013-01-01","2013-01-09",19736,154.1,154.23683015808675,1.7941818181818182E-3,3044018.08,0.96,0.96,0.96,0.96,177.40524193927271,null,36.009224480999997]
["2013-01-01","2013-01-10",11909,154,153.97083970106641,1.0826363636363637E-3,1833638.73,null,0,0,0,177.29011848392344,null,35.985857041000003]
["2013-01-01","2013-01-11",15753,154.19999999999999,154.44169935885228,1.4320909090909091E-3,2432920.09,null,0,0,0,177.52036538969537,null,36.032591920000002]
["2013-01-01","2013-01-14",11502,153.82,154.0625812902104,1.0456363636363636E-3,1772027.81,null,0,0,0,177.08289626922132,null,35.943795649999998]
["2013-01-01","2013-01-15",22635,153.9,153.89743848022974,2.0577272727272727E-3,3483468.52,null,0,0,0,177.17499502857413,null,35.962489601000001]
["2013-01-01","2013-01-16",32437,153.88999999999999,153.83430681012425,2.9488181818181818E-3,4989923.41,null,0,0,0,177.16348268303918,null,35.960152856999997]
["2013-01-01","2013-01-17",15694,153.94999999999999,{"$f":"+G523/C523","v":153.89265961513954},1.4267272727272727E-3,2415191.4,null,0,0,0,177.23255675624878,null,35.974173321000002]
[{"$f":"DATE(YEAR(B524),MONTH(B524),1)","v":"2013-01-01"},"2013-01-18",12880,153.9,153.95710791925467,1.1709090909090909E-3,1982967.55,null,{"$f":"H524+IF(B524=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H524","v":0},{"$f":"$H524+IF($B524=MAX($C$533:$C$1056),D524,0)","v":0},{"$f":"100*(N524/$N$11)","v":177.17499502857413},null,35.962489601000001]
["2013-01-01","2013-01-21",11177,154.05000000000001,153.92202022009482,1.0160909090909092E-3,1720386.42,null,0,0,0,177.34768021159809,null,35.997540761000003]
["2013-01-01","2013-01-22",6219,154.6,154.18199067374178,5.6536363636363642E-4,958857.8,null,0,0,0,177.98085920616595,null,36.126061679000003]
["2013-01-01","2013-01-23",7488,154.78,154.28438301282051,6.8072727272727273E-4,1155281.46,null,0,0,0,178.188081420868,null,36.16812307]
["2013-01-01","2013-01-24",42219,154.19999999999999,154.16119756507732,3.8380909090909091E-3,6508531.5999999996,null,0,0,0,177.52036538969537,null,36.032591920000002]
["2013-01-01","2013-01-28",25759,153.80000000000001,154.01078846228503,2.3417272727272727E-3,3967163.9,null,0,0,0,177.05987157815147,null,35.939122161999997]
["2013-01-01","2013-01-29",16934,153.91,153.98753395535607,1.5394545454545455E-3,2607624.9,null,0,0,0,177.18650737410906,null,35.964826344999999]
["2013-01-01","2013-01-30",24795,156.69999999999999,154.92075700746119,2.2540909090909091E-3,3841260.17,null,0,0,0,180.39845172908801,null,36.616777911]
["2013-01-01","2013-01-31",56113,158,157.99282715235327,5.1011818181818181E-3,8865451.5099999998,null,0,0,0,181.8950566289223,null,36.920554627000001]
["2013-02-01","2013-02-01",30679,158,157.88034290557059,{"$f":"C533/11000000","v":2.7889999999999998E-3},4843611.04,null,{"$f":"H533+IF(B533=MAX($B$11:$B$280),$D$8,0)","v":0},0,0,{"$f":"100*(N533/$N$11)","v":181.8950566289223},null,36.920554627000001]
["2013-02-01","2013-02-04",36961,159.34,158.10280863612999,{"$f":"C534/11000000","v":3.3600909090909089E-3},5843637.9100000001,null,{"$f":"H534+IF(B534=MAX($B$11:$B$280),$D$8,0)","v":0},0,0,{"$f":"100*(N534/$N$11)","v":183.43771090596968},null,37.233678318000003]
["2013-02-01","2013-02-05",41174,159,158.14963399232525,3.743090909090909E-3,6511653.0300000003,null,0,0,0,183.04629116270868,null,37.154229022999999]
["2013-02-01","2013-02-06",39885,161.21,160.95201128243701,3.6259090909090911E-3,6419570.9699999997,null,0,0,0,185.59051948651501,null,37.670649439000002]
["2013-02-01","2013-02-07",32496,161.5,161.70621984244215,2.954181818181818E-3,5254805.32,null,0,0,0,185.92437750210132,null,37.738415013999997]
["2013-02-01","2013-02-08",48995,161.6,161.39009164200428,4.4540909090909093E-3,7907307.54,0.96,0.96,0.96,0.96,{"$f":"100*(N538/$N$11)","v":187.15198333157267},null,37.987591043999998]
["2013-02-01","2013-02-13",12642,161.69999999999999,161.77151479196328,1.1492727272727273E-3,2045115.49,null,0,0,0,187.26779520404364,null,38.011098216999997]
["2013-02-01","2013-02-14",31089,160.6,161.01930522049599,2.8262727272727272E-3,5005929.18,null,0,0,0,185.99386462656923,null,37.752519317999997]
["2013-02-01","2013-02-15",38436,159.94999999999999,159.60915261733791,3.4941818181818182E-3,6134737.3899999997,null,0,0,0,185.24108746289772,null,37.599722694999997]
["2013-02-01","2013-02-18",20864,159.47999999999999,159.15107649539877,1.8967272727272728E-3,3320528.06,null,0,0,0,184.69677167263001,null,37.489238984000004]
["2013-02-01","2013-02-19",26284,158.9,158.82395373611322,2.3894545454545453E-3,4174528.8,null,0,0,0,184.02506281919551,null,37.352897382000002]
["2013-02-01","2013-02-20",30886,158.1,157.84822638088454,2.8078181818181817E-3,4875300.32,null,0,0,0,183.09856785420743,null,37.164840001000002]
["2013-02-01","2013-02-21",15018,158.19999999999999,157.23777467039551,1.3652727272727273E-3,2361396.9,null,0,0,0,183.21437972175175,null,37.188347172999997]
["2013-02-01","2013-02-22",71426,157.11000000000001,157.96688726794164,6.4932727272727269E-3,11282942.890000001,null,0,0,0,181.95203033004651,null,36.932118991000003]
["2013-02-01","2013-02-25",23299,155.69999999999999,155.84771363577835,{"$f":"C547/19224537","v":1.2119407609140339E-3},3631095.88,null,{"$f":"H547+IF(B547=MAX($B$11:$B$280),$D$8,0)","v":0},0,0,{"$f":"100*(N547/$N$11)","v":180.31908294938995},null,36.600667856000001]
["2013-02-01","2013-02-26",22134,155,154.9767791632782,{"$f":"C548/19224537","v":1.1513411220254615E-3},3430256.03,null,{"$f":"H548+IF(B548=MAX($B$11:$B$280),$D$8,0)","v":0},0,0,{"$f":"100*(N548/$N$11)","v":179.50839985687293},null,36.436117648]
["2013-02-01","2013-02-27",38891,155.38,155.10008408114987,{"$f":"C549/19224537","v":2.0229876017300182E-3},6031997.3700000001,null,{"$f":"H549+IF(B549=MAX($B$11:$B$280),$D$8,0)","v":0},0,0,{"$f":"100*(N549/$N$11)","v":179.9484849653654},null,36.525444903999997]
["2013-02-01","2013-02-28",155399,154.5,154.14994588124765,{"$f":"C550/19224537","v":8.0833676254465844E-3},23954747.440000001,null,{"$f":"H550+IF(B550=MAX($B$11:$B$280),$D$8,0)","v":0},0,0,{"$f":"100*(N550/$N$11)","v":178.92934049944458},null,36.318581784000003]
["2013-03-01","2013-03-01",17896,154.9,154.89512963790793,{"$f":"C551/19224537","v":9.3089368030033703E-4},2772003.24,null,{"$f":"H551+IF(B551=MAX($B$11:$B$280),$D$8,0)","v":0},0,0,{"$f":"100*(N551/$N$11)","v":179.39258798440193},null,36.412610475000001]
["2013-03-01","2013-03-04",46867,154.19999999999999,154.53938741545224,2.4378740564727254E-3,7242797.4699999997,null,0,0,0,178.58190488695823,null,36.248060266000003]
["2013-03-01","2013-03-05",17746,155.5,155.09201622900935,9.2309115168807444E-4,2752262.92,null,0,0,0,180.0874592093746,null,36.553653511]
["2013-03-01","2013-03-06",303876,155,156.35763265279257,1.5806674563865961E-2,47513331.979999997,null,0,0,0,179.50839985687293,null,36.436117648]
["2013-03-01","2013-03-07",18892,155.11000000000001,155.42883283929706,9.8270247028576043E-4,2936361.51,null,0,0,0,179.635792915113,null,36.461975537999997]
["2013-03-01","2013-03-08",24299,153.65,153.93953948722171,1.2639576183291175E-3,3740576.87,0.96,0.96,0.96,0.96,179.05312735021823,null,36.343707696000003]
["2013-03-01","2013-03-11",26140,153.38,153.28837031369548,1.3597206528302866E-3,4006958,null,0,0,0,178.73848794852515,null,36.279843061999998]
["2013-03-01","2013-03-12",23177,153.33000000000001,153.19784010009923,1.2055947043093937E-3,3550666.34,null,0,0,0,178.68022139302099,null,36.268016277999997]
["2013-03-01","2013-03-13",56031,153,152.94790633756315,2.9145565378245518E-3,8569824.1400000006,null,0,0,0,178.29566211881098,null,36.189959502000001]
["2013-03-01","2013-03-14",25416,152.69999999999999,152.53853202706958,1.322060448061766E-3,3876919.33,null,0,0,0,177.94606278085942,null,36.118998797000003]
["2013-03-01","2013-03-15",21617,151.5,152.10090993199796,1.1244484067418632E-3,3287965.37,null,0,0,0,176.54766543397989,null,35.835155978000003]
["2013-03-01","2013-03-18",31442,149.96,150.07223554481268,1.6355140308450603E-3,4718571.2300000004,null,0,0,0,174.75305550080412,null,35.470891025999997]
["2013-03-01","2013-03-19",43664,147.9,148.42096807438622,2.2712640621722125E-3,6480653.1500000004,null,0,0,0,172.35247338348793,null,34.983627519000002]
["2013-03-01","2013-03-20",28293,148,148.26523132930407,1.4717129468449618E-3,4194868.1900000004,null,0,0,0,172.46900649449623,null,35.007281087000003]
["2013-03-01","2013-03-21",34825,152.30000000000001,147.93129590811199,1.8114870594802882E-3,5151707.38,null,0,0,0,177.47993033189957,null,36.024384523999998]
["2013-03-01","2013-03-22",52942,148,149.08251444977523,2.7538764652693588E-3,7892726.4800000004,null,0,0,0,172.46900649449623,null,35.007281087000003]
["2013-03-01","2013-03-25",26100,146,147.32574865900384,1.3576399785336832E-3,3845202.04,null,0,0,0,170.13834424477034,null,34.534209721000003]
["2013-03-01","2013-03-26",25841,147.94999999999999,147.70800510816144,1.3441676124631766E-3,3816922.56,null,0,0,0,172.41073993899209,null,34.995454303000002]
["2013-03-01","2013-03-27",18861,149.19,148.62050686601981,9.810899477058928E-4,2803131.38,null,0,0,0,173.85575053421624,null,35.288758549999997]
["2013-03-01","2013-03-28",33629,149.65,150.02301109161735,1.7492748980118481E-3,5045123.84,null,0,0,0,174.3918028507664,null,35.397564963999997]
["2013-04-01","2013-04-01",47318,150,149.42210934528086,{"$f":"C571/19224537","v":2.4613336591669281E-3},7070355.3700000001,null,{"$f":"H571+IF(B571=MAX($B$11:$B$280),$D$8,0)","v":0},0,0,{"$f":"100*(N571/$N$11)","v":174.79966874422212},null,35.480352453000002]
["2013-04-01","2013-04-02",41718,149.85,149.72953473320871,{"$f":"C572/19224537","v":2.1700392576424598E-3},6246416.7300000004,null,{"$f":"H572+IF(B572=MAX($B$11:$B$280),$D$8,0)","v":0},0,0,{"$f":"100*(N572/$N$11)","v":174.62486907770969},null,35.444872101000001]
["2013-04-01","2013-04-03",31090,149.6,149.74954165326471,{"$f":"C573/19224537","v":1.6172040970349507E-3},4655713.25,null,{"$f":"H573+IF(B573=MAX($B$11:$B$280),$D$8,0)","v":0},0,0,{"$f":"100*(N573/$N$11)","v":174.33353629526226},null,35.385738179999997]
["2013-04-01","2013-04-04",65360,148,149.54873332313343,3.3998218006498675E-3,9774505.2100000009,null,0,0,0,172.46900649449623,null,35.007281087000003]
["2013-04-01","2013-04-05",41788,148.6,148.30888389011199,2.1736804376615154E-3,6197531.6399999997,null,0,0,0,173.16820517039932,null,35.149202496999997]
["2013-04-01","2013-04-08",35806,148.5,147.44523431827068,1.8625155966044851E-3,5279424.0599999996,0.96,0.96,0.96,0.96,174.17690644519581,null,35.353945887000002]
["2013-04-01","2013-04-09",9202,148,147.73515974788089,4.7865912193359976E-4,1359458.94,null,0,0,0,173.59045221394436,null,35.234909031999997]
["2013-04-01","2013-04-10",30646,146.5,147.1700143575018,1.5941086123426535E-3,4510172.26,null,0,0,0,171.83108952511674,null,34.877798468000002]
["2013-04-01","2013-04-11",23035,146,146.67589103538094,1.198208310556452E-3,3378679.15,null,0,0,0,171.24463529386529,null,34.758761612999997]
["2013-04-01","2013-04-12",31397,145.97999999999999,145.71271618307483,1.6331732722613813E-3,4574942.1500000004,null,0,0,0,171.22117712560058,null,34.754000138999999]
["2013-04-01","2013-04-15",65102,142.15,142.97367039415073,3.3864014514367758E-3,9307871.8900000006,null,0,0,0,166.72893772061926,null,33.842177831000001]
["2013-04-01","2013-04-16",56236,146,144.55936001849349,2.9252199935946442E-3,8129440.1699999999,null,0,0,0,171.24463529386529,null,34.758761612999997]
["2013-04-01","2013-04-17",28287,144.75,143.12198996005233,1.4714008457004711E-3,4048491.73,null,0,0,0,169.77849971820004,null,34.461169476000002]
["2013-04-01","2013-04-18",36179,145.69999999999999,145.35931258464856,1.8819178844203114E-3,5258954.57,null,0,0,0,170.89276275511446,null,34.6873395]
["2013-04-01","2013-04-19",81890,146,145.25844510929295,4.2596604537212006E-3,11895214.07,null,0,0,0,171.24463529386529,null,34.758761612999997]
["2013-04-01","2013-04-22",128660,144.15,144.76733460282915,6.6924888750246629E-3,18625765.27,null,0,0,0,169.07475464069833,null,34.318325250000001]
["2013-04-01","2013-04-23",22762,143.69999999999999,{"$f":"+G587/C587","v":143.39447807749758},1.184007708482134E-3,3263945.11,null,0,0,0,168.54694583503539,null,34.211192081]
[{"$f":"DATE(YEAR(B588),MONTH(B588),1)","v":"2013-04-01"},"2013-04-24",21110,142.61000000000001,143.48821174798672,1.0980758600324159E-3,3029036.15,null,0,{"$f":"+H588","v":0},{"$f":"$H588+IF($B588=MAX($C$533:$C$1056),D588,0)","v":0},167.26847561041455,null,33.951691736999997]
["2013-04-01","2013-04-25",33014,142.77000000000001,143.3474943963167,1.7172845307015716E-3,4732474.18,null,0,0,0,167.4561409663857,null,33.989783531]
["2013-04-01","2013-04-26",15192,143.02000000000001,143.20863612427593,7.9024009784995079E-4,2175625.6,null,0,0,0,167.74936807954811,null,34.049301958000001]
["2013-04-01","2013-04-29",18400,142.69999999999999,142.98476032608696,9.5711017643753922E-4,2630919.59,null,0,0,0,167.37403737253248,null,33.973118370999998]
["2013-04-01","2013-04-30",115095,142,142.42866449454797,5.9868802041890528E-3,16392827.140000001,null,0,0,0,166.55300144878049,null,33.806466774]
["2013-05-01","2013-05-02",33634,141.30000000000001,141.8704486531486,1.7495349822989235E-3,4771670.67,null,{"$f":"H593+IF(B593=MAX($B$11:$B$280),$D$8,0)","v":0},0,0,{"$f":"100*(N593/$N$11)","v":165.7319655250285},null,33.639815177000003]
["2013-05-01","2013-05-03",125350,142,141.77369397686476,6.5203130769807358E-3,17771332.539999999,null,0,0,0,166.55300144878049,null,33.806466774]
["2013-05-01","2013-05-06",48971,143.88999999999999,143.05358804190234,2.5473175244740613E-3,7005477.2599999998,null,0,0,0,168.76979843847693,null,34.256426085000001]
["2013-05-01","2013-05-07",22538,144.9,144.27908155115804,1.1723559324211554E-3,3251761.94,null,0,0,0,169.95443598511213,null,34.496880531999999]
["2013-05-01","2013-05-08",66010,144.18,144.80310665050752,3.4336327579696717E-3,9558453.0700000003,0.96,0.96,0.96,0.96,169.10994189309542,null,34.325467461000002]
["2013-05-01","2013-05-09",64092,142.02000000000001,143.4624606815203,3.3338644254475415E-3,9194796.0299999993,null,0,0,0,167.69301736948751,null,34.037864046999999]
["2013-05-01","2013-05-10",16365,143,143.45901558203482,8.512558715978439E-4,2347706.79,null,0,0,0,168.85017239989241,null,34.272740169000002]
["2013-05-01","2013-05-13",287675,143.51,144.17466755887722,1.4963949456884189E-2,41475447.490000002,null,0,0,0,169.45236532267211,null,34.39497162]
["2013-05-01","2013-05-14",45486,145.11000000000001,144.76481137053159,2.3660387763824947E-3,6584772.21,null,0,0,0,171.34159801753151,null,34.778442837999997]
["2013-05-01","2013-05-15",236564,144.75,145.2850668740806,1.2305315857541849E-2,34369216.560000002,null,0,0,0,170.9165206614345,null,34.692161814000002]
["2013-05-01","2013-05-16",28254,146.38999999999999,146.03049231967154,1.4696842894057734E-3,4125945.53,null,0,0,0,172.85298417637506,null,35.085219813000002]
["2013-05-01","2013-05-17",44673,146.05000000000001,146.31136928345981,2.3237490713040321E-3,6536167.7999999998,null,0,0,0,172.45152222785524,null,35.003732178999996]
["2013-05-01","2013-05-20",112109,146.1,146.12925072920103,5.8315578679476133E-3,16382404.17,null,0,0,0,172.51056075172505,null,35.015715655000001]
["2013-05-01","2013-05-21",41710,146.5,146.40144977223687,2.169623122783139E-3,6106404.4699999997,null,0,0,0,172.98286892790321,null,35.111583459999999]
["2013-05-01","2013-05-22",47007,147.99,146.90313251217904,2.4451564165108371E-3,6905475.5499999998,null,0,0,0,174.74221687616117,null,35.468691032000002]
["2013-05-01","2013-05-23",51365,147.5,147.77075557286091,2.6718458811257717E-3,7590244.8600000003,null,0,0,0,174.16363936095871,null,35.351252971000001]
["2013-05-01","2013-05-24",30120,147.30000000000001,147.56382901726428,1.5667477453423196E-3,4444622.53,null,0,0,0,173.92748527533291,null,35.303319068999997]
["2013-05-01","2013-05-27",67889,147.4,147.36586472035233,3.5313724330526138E-3,10004521.189999999,null,0,0,0,174.04556231814584,null,35.327286020000003]
["2013-05-01","2013-05-28",24521,147.5,147.71033970882101,1.2755053606752663E-3,3622005.24,null,0,0,0,174.16363936095871,null,35.351252971000001]
["2013-05-01","2013-05-29",47856,147.6,146.98945670344366,2.4893187284562432E-3,7034327.4400000004,null,0,0,0,174.28171640869826,null,35.375219923000003]
["2013-05-01","2013-05-31",34703,147.5,145.7940529637207,1.805141002875648E-3,5059491.0199999996,null,0,0,0,174.16363936095871,null,35.351252971000001]
["2013-06-01","2013-06-03",23757,144.93,145.53460285389571,{"$f":"C614/19224537","v":1.2357644816101423E-3},3457465.56,null,{"$f":"H614+IF(B614=MAX($B$11:$B$280),$D$8,0)","v":0},0,0,{"$f":"100*(N614/$N$11)","v":171.12905933948301},null,34.735302326000003]
["2013-06-01","2013-06-04",15545,145,145.37070762302992,8.0860204851747536E-4,2259787.65,null,0,0,0,171.21171327093001,null,34.752079191999997]
["2013-06-01","2013-06-05",40106,143,143.84460180521617,2.0861880834893449E-3,5769031.5999999996,null,0,0,0,168.85017239989241,null,34.272740169000002]
["2013-06-01","2013-06-06",91816,142.19999999999999,142.59224971682497,4.7759797804233202E-3,13092250,null,0,0,0,167.90555604753604,null,34.081004559]
["2013-06-01","2013-06-07",18846,142.9,142.48349570200574,9.8030969484466657E-4,2685243.96,0.96,0.96,0.96,0.96,{"$f":"100*(N618/$N$11)","v":168.73209535707952},null,34.248773217999997]
["2013-06-01","2013-06-10",41320,142.30000000000001,142.34469869312682,2.1493365483912564E-3,5881682.9500000002,null,0,0,0,169.16004769083719,null,34.335637796999997]
["2013-06-01","2013-06-11",64853,138.01,138.89301497232202,3.3734492539404201E-3,9007628.6999999993,null,0,0,0,164.06028237078212,null,33.300501562000001]
["2013-06-01","2013-06-12",17812,137.9,137.70526667415226,9.2652426427746999E-4,2452806.21,null,0,0,0,163.92951916111076,null,33.273959607999998]
["2013-06-01","2013-06-13",43928,141,138.37068270806773,2.2849965125297947E-3,6078347.3499999996,null,0,0,0,167.61466426036819,null,34.021960149999998]
["2013-06-01","2013-06-14",71031,137.9,139.89439568639045,3.6948093990508066E-3,9936838.8200000003,null,0,0,0,163.92951916111076,null,33.273959607999998]
["2013-06-01","2013-06-17",28684,137.6,137.96912913122299,1.4920515380942594E-3,3957506.5,null,0,0,0,163.57289221220717,null,33.201572458000001]
["2013-06-01","2013-06-18",32021,136.5,137.21459073732862,1.6656317912883936E-3,4393748.41,null,0,0,0,162.2652600810072,null,32.936152911000001]
["2013-06-01","2013-06-19",92047,135.16,135.98418470998513,4.7879956744862045E-3,12516936.25,null,0,0,0,160.67232639068439,null,32.612823644000002]
["2013-06-01","2013-06-20",56788,133.5,132.67513418327815,2.9539332988877702E-3,7534355.5199999996,null,0,0,0,158.69899063138436,null,32.212281419]
["2013-06-01","2013-06-21",27321,132.05000000000001,132.62614911606457,1.4211525614375004E-3,3623479.02,null,0,0,0,156.97529372646352,null,31.862410196999999]
["2013-06-01","2013-06-24",23263,132.5,132.42220177965009,1.210068154047091E-3,3080537.68,null,0,0,0,157.51023414489228,null,31.970990920999999]
["2013-06-01","2013-06-25",18563,136.97999999999999,135.26435651564941,9.6558892419619784E-4,2510912.25,null,0,0,0,162.83586319432635,null,33.05197235]
["2013-06-01","2013-06-26",20822,138.56,138.58824032273557,1.0830950050968718E-3,2885684.34,null,0,0,0,164.71409843884541,null,33.433211335999999]
["2013-06-01","2013-06-27",36557,139,139.68342725059495,1.901580256523213E-3,5106407.05,null,{"$f":"H632+IF(B632=MAX($B$11:$B$280),$D$8,0)","v":0},0,0,{"$f":"100*(N632/$N$11)","v":165.23715129231073},null,33.539379154999999]
["2013-06-01","2013-06-28",22465,138.31,139.05039350100157,1.1685587018298543E-3,3123767.09,null,{"$f":"H633+IF(B633=MAX($B$11:$B$280),$D$8,0)","v":0},0,0,{"$f":"100*(N633/$N$11)","v":164.41690931968571},null,33.372888711999998]
["2013-07-01","2013-07-01",21235,138.47999999999999,139.6288490699317,{"$f":"C634/19224537","v":1.1045779672093014E-3},2965018.61,null,{"$f":"H634+IF(B634=MAX($B$11:$B$280),$D$8,0)","v":0},0,0,{"$f":"100*(N634/$N$11)","v":164.61899791913777},null,33.413908096]
["2013-07-01","2013-07-02",62726,137.94999999999999,137.91177964480437,3.2628093982185369E-3,8650654.2899999991,null,0,0,0,163.98895698592804,null,33.286024132999998]
["2013-07-01","2013-07-03",26904,137.5,137.06792112696996,1.3994615318954106E-3,3687675.35,null,0,0,0,163.45401656749928,null,33.177443408999999]
["2013-07-01","2013-07-04",11961,137.85,137.4325892483906,6.2217363154181554E-4,1643831.2,null,0,0,0,163.87008133629351,null,33.261895082999999]
["2013-07-01","2013-07-05",28546,138.19999999999999,138.05761858053668,1.484873211770978E-3,3940992.78,0.96,0.96,0.96,0.96,164.28614610508771,null,33.346346756999999]
["2013-07-01","2013-07-08",11796,137.1,136.90908358765682,6.1359085006832672E-4,1614979.55,null,0,0,0,164.11855604038473,null,33.31232979]
["2013-07-01","2013-07-10",14930,136.44999999999999,136.27417012726056,7.7661168120719891E-4,2034573.36,null,0,0,0,163.34045931246229,null,33.154393872]
["2013-07-01","2013-07-11",20534,135.82,135.92629882146684,1.0681141501613276E-3,2791110.62,null,0,0,0,162.58630402376215,null,33.001317520999997]
["2013-07-01","2013-07-12",21792,136.05000000000001,136.19454662261381,1.1335513567895029E-3,2967951.56,null,0,0,0,162.86163055757564,null,33.057202537999999]
["2013-07-01","2013-07-15",22392,135.6,136.36054215791353,1.164761471238553E-3,3053385.26,null,0,0,0,162.32294820709652,null,32.947862287]
["2013-07-01","2013-07-16",9192,135.80000000000001,136.22852915578764,4.7813895335944892E-4,1252212.6399999999,null,0,0,0,162.56236258453984,null,32.996457954]
["2013-07-01","2013-07-17",25676,135.80000000000001,136.0679369839539,1.3355848309896878E-3,3493680.35,null,0,0,0,162.56236258453984,null,32.996457954]
["2013-07-01","2013-07-18",20745,135.35,135.81775560375993,1.0790897070759103E-3,2817539.34,null,0,0,0,162.02368023406072,null,32.887117703000001]
["2013-07-01","2013-07-19",15802,135.19999999999999,135.25934122263004,8.219703808731518E-4,2137368.11,null,0,0,0,161.84411945220987,null,32.850670952999998]
["2013-07-01","2013-07-22",44146,133.61000000000001,134.89871992932541,2.2963361874462828E-3,5955238.8899999997,null,0,0,0,159.9407751448845,null,32.464335398999999]
["2013-07-01","2013-07-23",45986,134.03,134.36790827643196,2.3920472050900365E-3,6179042.6299999999,null,0,0,0,160.44354533899346,null,32.566386299999998]
["2013-07-01","2013-07-24",25032,133.86000000000001,134.25212408117608,1.3020859748143739E-3,3360599.17,null,0,0,0,160.24004311792029,null,32.525079982999998]
["2013-07-01","2013-07-25",14661,133.77000000000001,{"$f":"+G651/C651","v":134.02511356660528},7.6261914656254137E-4,1964942.19,null,0,0,0,160.13230664880984,null,32.503211933000003]
[{"$f":"DATE(YEAR(B652),MONTH(B652),1)","v":"2013-07-01"},"2013-07-26",62223,134.03,134.15288992816161,3.2366449189387501E-3,8347395.2699999996,null,0,{"$f":"+H652","v":0},{"$f":"$H652+IF($B652=MAX($C$533:$C$1056),D652,0)","v":0},160.44354533899346,null,32.566386299999998]
["2013-07-01","2013-07-29",47172,134,134.15376303739507,2.4537391979843259E-3,6328301.3099999996,null,0,0,0,160.4076331826233,null,32.559096949999997]
["2013-07-01","2013-07-30",27486,133.88999999999999,133.94122898930365,1.4297353429109892E-3,3681508.62,null,0,0,0,160.27595527429048,null,32.532369332999998]
["2013-07-01","2013-07-31",19301,133.5,133.65628464846381,1.0039773649685294E-3,2579699.9500000002,null,0,0,0,159.80909723655168,null,32.437607782000001]
["2013-08-01","2013-08-01",40453,134.4,134.76549229970584,{"$f":"C656/19224537","v":2.1042379330123788E-3},5451668.46,null,{"$f":"H656+IF(B656=MAX($B$11:$B$280),$D$8,0)","v":0},0,0,{"$f":"100*(N656/$N$11)","v":160.88646193750992},null,32.656288283999999]
["2013-08-01","2013-08-02",20042,134.35,134.47733509629776,1.0425218563131066E-3,2695194.75,null,0,0,0,{"$f":"100*(N657/$N$11)","v":160.8266083468441},null,32.644139367999998]
["2013-08-01","2013-08-05",18993,134.01,134.26879060706577,9.8795617288468369E-4,2550167.14,null,0,0,0,{"$f":"100*(N658/$N$11)","v":160.41960389977115},null,32.561526733000001]
["2013-08-01","2013-08-06",18664,134.19999999999999,134.09655325760821,9.708426267951212E-4,2502778.0699999998,null,0,0,0,160.6470475600666,null,32.607692616999998]
["2013-08-01","2013-08-07",43499,134,134.05530862778454,2.2626812806987237E-3,5831271.8700000001,0.96,0.96,0.96,0.96,160.4076331826233,null,32.559096949999997]
["2013-08-01","2013-08-08",30731,132.24,132.68148221665419,1.5985300452229358E-3,4077434.63,null,0,0,0,159.44306533613647,null,32.363311641000003]
["2013-08-01","2013-08-09",22173,131.54,131.90571370585849,1.1533697794646497E-3,2924745.39,null,0,0,0,158.59906846738124,null,32.191999494999997]
["2013-08-01","2013-08-12",27035,130.97999999999999,131.25509524690216,1.4062757402167865E-3,3548481.5,null,0,0,0,157.92387097139181,null,32.054949778000001]
["2013-08-01","2013-08-13",38627,128.85,129.47117767364796,2.009255151372436E-3,5001083.18,null,0,0,0,155.35570907624077,null,31.533671391999999]
["2013-08-01","2013-08-14",52667,127.24,127.79301858848994,2.7395718294802108E-3,6730474.9100000001,null,0,0,0,153.41451628204524,null,31.139653457000001]
["2013-08-01","2013-08-15",41067,126.92,127.21736552463048,2.1361762834652405E-3,5224435.55,null,0,0,0,153.02868914147979,null,31.061339332999999]
["2013-08-01","2013-08-16",51375,127.03,127.86984467153283,2.6723660496999224E-3,6569313.2699999996,null,0,0,0,153.16131722043335,null,31.088259813000001]
["2013-08-01","2013-08-19",49518,126.15,126.75778464396785,2.5757707454801123E-3,6276791.9800000004,null,0,0,0,152.1002925888051,null,30.872895972999999]
["2013-08-01","2013-08-20",39435,125.12,125.53624140991504,2.0512847721638238E-3,4950521.68,null,0,0,0,150.85841148318937,null,30.620822387]
["2013-08-01","2013-08-21",30435,125.55,125.72458748151799,1.583133055428071E-3,3826427.82,null,0,0,0,151.3768667027083,null,30.726056991]
["2013-08-01","2013-08-22",28620,125.6,125.74772536687631,1.488722459219694E-3,3598899.9,null,0,0,0,151.43715219403748,null,30.738293573]
["2013-08-01","2013-08-23",16248,126.27,125.9523929098966,8.4516989928027915E-4,2046474.48,null,0,0,0,152.2449777640538,null,30.902263769000001]
["2013-08-01","2013-08-26",26845,125.98,126.04439783944868,1.3963925373079206E-3,3383661.86,null,0,0,0,151.89532192222723,null,30.831291595]
["2013-08-01","2013-08-27",34147,125.49,125.39202184672153,1.7762196301528614E-3,4281761.37,null,0,0,0,151.30452411508395,null,30.711373092999999]
["2013-08-01","2013-08-28",71207,122.51,123.48973387447865,3.7039643659558617E-3,8793333.4800000004,null,0,0,0,147.71150887719023,null,29.982072814999999]
["2013-08-01","2013-08-29",48891,122.3,122.93883905013193,2.5431561758808546E-3,6010602.7800000003,null,0,0,0,147.45830982050501,null,29.930679172000001]
["2013-08-01","2013-08-30",37692,122,121.8227499204075,1.9606193896893331E-3,4591743.09,null,0,0,0,147.09659687745656,null,29.857259680999999]
["2013-09-01","2013-09-02",51558,124.91,122.51704332984211,2.6818851346068827E-3,6316733.7199999997,null,{"$f":"H678+IF(B678=MAX($B$11:$B$280),$D$8,0)","v":0},0,0,{"$f":"100*(N678/$N$11)","v":150.60521242650412},null,30.569428744]
["2013-09-01","2013-09-03",23046,126.5,125.08306387225549,1.1987804959880178E-3,2882664.29,null,0,0,0,152.5222910231827,null,30.958552046000001]
["2013-09-01","2013-09-04",23976,126.1,126.7063417584251,1.2471561733840455E-3,3037911.25,null,0,0,0,152.04000709747595,null,30.860659390999999]
["2013-09-01","2013-09-05",19637,126,127.05748179457147,1.0214550290599976E-3,2495027.77,null,0,0,0,151.91943611974423,null,30.836186227999999]
["2013-09-01","2013-09-06",25105,126,125.77745628360884,1.305883205405675E-3,3157643.04,0.96,0.96,0.96,0.96,151.91943611974423,null,30.836186227999999]
["2013-09-01","2013-09-09",23740,125.2,125.44883782645324,1.2348801950340859E-3,2978155.41,null,0,0,0,152.11383078719714,null,30.875643919000002]
["2013-09-01","2013-09-10",24735,125.5,125.61970810592278,1.2866369681620942E-3,3107203.48,null,0,0,0,152.4783208003721,null,30.949627092]
["2013-09-01","2013-09-11",25504,125.04,125.54666483688834,1.3266379315142935E-3,3201942.14,null,0,0,0,151.91943611974423,null,30.836186227999999]
["2013-09-01","2013-09-12",20343,124.5,125.07049550213831,1.0581789303950467E-3,2544309.09,null,0,0,0,151.26335409799995,null,30.703016516999998]
["2013-09-01","2013-09-13",30624,124.8,124.72758881922675,1.5929642414795218E-3,3819657.68,null,0,0,0,151.62784411117494,null,30.77699969]
["2013-09-01","2013-09-16",34342,125.3,124.98924873332946,1.7863629173488027E-3,4292380.78,null,0,0,0,152.23532745989766,null,30.900304977000001]
["2013-09-01","2013-09-17",37620,126.9,125.89298298777246,1.9568741759554468E-3,4736094.0199999996,null,0,0,0,154.17927417876641,null,31.294881896]
["2013-09-01","2013-09-18",52555,126.75,126.65774122348016,2.7337459414497212E-3,6656497.5899999999,null,0,0,0,153.99702917464225,null,31.257890310000001]
["2013-09-01","2013-09-19",93909,128.47,127.52383147515148,4.8848510629930907E-3,11975635.49,null,0,0,0,156.08677189779564,null,31.682060497999998]
["2013-09-01","2013-09-20",32459,128.80000000000001,128.90613574047259,1.6884151748362002E-3,4184164.26,null,0,0,0,156.48771090588346,null,31.763441987]
["2013-09-01","2013-09-23",28373,128.03,128.43612342720192,1.4758742954381684E-3,3644118.13,null,0,0,0,155.55218654875191,null,31.573551845000001]
["2013-09-01","2013-09-24",52733,127.05,127.12201012648626,2.7430049420696062E-3,6703524.96,null,0,0,0,154.36151918289053,null,31.331873481999999]
["2013-09-01","2013-09-25",50987,128,127.62813148449605,2.6521835090228701E-3,6507375.54,null,0,0,0,155.51573754891243,null,31.566153528000001]
["2013-09-01","2013-09-26",125999,129.30000000000001,128.77045603536536,6.5540720174431253E-3,16224948.689999999,null,0,0,0,157.09519425953283,null,31.886747275000001]
["2013-09-01","2013-09-27",13555,130.5,130.47653264478052,7.0508850226145886E-4,1768609.4,null,0,0,0,158.55315429745275,null,32.182679964000002]
["2013-09-01","2013-09-30",22935,132.99,132.6130625681273,1.1930066248149436E-3,3041480.59,null,0,0,0,{"$f":"100*(N698/$N$11)","v":161.57842137773767},null,32.796740294000003]
["2013-10-01","2013-10-01",36558,133.80000000000001,133.61860550358335,{"$f":"C699/19224537","v":1.9016322733806281E-3},4884828.9800000004,null,{"$f":"H699+IF(B699=MAX($B$11:$B$280),$D$8,0)","v":0},0,0,{"$f":"100*(N699/$N$11)","v":162.56254440789075},null,32.996494859999999]
["2013-10-01","2013-10-02",28013,137.38999999999999,135.83954556812907,1.4571482267687382E-3,3805273.19,null,0,0,0,166.9242748583217,null,33.881826822000001]
["2013-10-01","2013-10-03",53329,136.19999999999999,136.87876014926212,2.7740069890889959E-3,7299607.4000000004,null,0,0,0,165.47846448373053,null,33.588360238]
["2013-10-01","2013-10-04",34935,137.65,136.94065664806067,1.8172089137959474E-3,4784021.84,null,0,0,0,167.24016619847512,null,33.945945571000003]
["2013-10-01","2013-10-07",43613,136.19999999999999,137.11982252997959,2.2686112024440431E-3,5980206.8200000003,0.96,0.96,0.96,0.96,165.47846448373053,null,33.588360238]
["2013-10-01","2013-10-08",27399,134.21,134.16789116391109,1.425209876315877E-3,3676066.05,null,0,0,0,164.21816562252727,null,33.332548267]
["2013-10-01","2013-10-09",42924,132.91,133.68500629018732,2.2327715876850505E-3,5738295.21,null,0,0,0,162.62749715181292,null,33.009678788000002]
["2013-10-01","2013-10-10",38761,132.1,132.30313253012048,2.0162254102660572E-3,5128201.72,null,0,0,0,161.636388333133,null,32.808506266000002]
["2013-10-01","2013-10-11",14360,134.30000000000001,132.59587813370473,7.4696207248060127E-4,1904076.81,null,0,0,0,164.32828882241319,null,33.354900768999997]
["2013-10-01","2013-10-14",29232,133.19999999999999,134.35456520251779,1.5205567759577253E-3,3927452.65,null,0,0,0,162.98233858023642,null,33.081703517999998]
["2013-10-01","2013-10-15",38836,133,133.06752780924916,2.0201266745721886E-3,5167810.51,null,0,0,0,162.73762035169884,null,33.032031289999999]
["2013-10-01","2013-10-16",22783,132.69999999999999,133.09180573234428,1.1851000624878507E-3,3032230.61,null,0,0,0,162.37054301381909,null,32.957522949000001]
["2013-10-01","2013-10-17",25955,133,132.91762858794067,1.3500975342084962E-3,3449877.05,null,0,0,0,162.73762035169884,null,33.032031289999999]
["2013-10-01","2013-10-18",11678,133.66,133.62181024147969,6.0745286089334692E-4,1560435.5,null,0,0,0,163.54519049897553,null,33.195949640999999]
["2013-10-01","2013-10-21",21541,135,134.80103105705399,1.1204951255783168E-3,2903749.01,null,0,0,0,165.18480261244144,null,33.528753565000002]
["2013-10-01","2013-10-22",14299,136.9,135.95131058115953,7.4378904417828117E-4,1943967.79,null,0,0,0,167.50962576384188,null,34.000639726999999]
["2013-10-01","2013-10-23",32142,136.38999999999999,{"$f":"+G715/C715","v":136.64460612282994},1.6719258310356187E-3,4392030.93,null,0,0,0,166.88559428304166,null,33.873975545999997]
[{"$f":"DATE(YEAR(B716),MONTH(B716),1)","v":"2013-10-01"},"2013-10-24",18721,136.5,136.41675231023984,9.7380758766778101E-4,2553858.02,null,0,{"$f":"+H716","v":0},{"$f":"$H716+IF($B716=MAX($C$533:$C$1056),D716,0)","v":0},167.02018931169334,null,33.901295271999999]
["2013-10-01","2013-10-25",26473,137.13999999999999,136.74471008197031,1.3770422663495095E-3,3620042.71,null,0,0,0,167.80328763020432,null,34.060246399]
["2013-10-01","2013-10-28",45262,137,136.83561110865625,2.3543870003215161E-3,6193453.4299999997,null,0,0,0,167.631984873184,null,34.025475839999999]
["2013-10-01","2013-10-29",17720,136.80000000000001,136.91602652370204,9.2173871339528226E-4,2426151.9900000002,null,0,0,0,167.38726664957306,null,33.975803612999997]
["2013-10-01","2013-10-30",31481,136.9,136.66486070963441,1.6375426882842485E-3,4302346.4800000004,null,0,0,0,167.50962576384188,null,34.000639726999999]
["2013-10-01","2013-10-31",29357,137.80000000000001,137.51150594406784,1.5270588831346108E-3,4036925.28,null,0,0,0,168.61085777748104,null,34.22416475]
["2013-11-01","2013-11-01",55539,140.78,139.22109220547725,{"$f":"C722/19224537","v":2.8889642439763308E-3},7732200.2400000002,null,{"$f":"H722+IF(B722=MAX($B$11:$B$280),$D$8,0)","v":0},0,0,{"$f":"100*(N722/$N$11)","v":172.25715934721916},null,34.964280940000002]
["2013-11-01","2013-11-04",33844,138.5,139.77334357640942,{"$f":"C723/19224537","v":1.760458522356091E-3},4730489.04,null,{"$f":"H723+IF(B723=MAX($B$11:$B$280),$D$8,0)","v":0},0,0,169.46737157243598,null,34.398017547000002]
["2013-11-01","2013-11-05",35088,138.41999999999999,139.70641928864569,1.8251674929804552E-3,4902018.84,null,0,0,0,169.36948428200625,null,34.378148656]
["2013-11-01","2013-11-06",36867,139.85,139.41245178615023,1.917705482321889E-3,5139718.8600000003,null,0,0,0,171.11921959535803,null,34.733305082000001]
["2013-11-01","2013-11-07",35711,140.47,139.92314664949177,1.8575739951500522E-3,4996795.49,0.96,0.96,0.96,0.96,171.87784609495657,null,34.887288986999998]
["2013-11-01","2013-11-08",28499,138.66,138.70519211200394,1.482428419472469E-3,3952959.27,null,0,0,0,170.83063680118167,null,34.674729345999999]
["2013-11-01","2013-11-11",28845,137.71,138.19405304212168,1.500426252138088E-3,3986207.46,null,0,0,0,169.66022640706618,null,34.437162686999997]
["2013-11-01","2013-11-12",21997,136,136.84890712369869,1.1442148125595951E-3,3010265.41,null,0,0,0,167.55348770357031,null,34.009542701999997]
["2013-11-01","2013-11-13",23303,135.5,135.67896322361926,1.2121488283436943E-3,3161726.88,null,0,0,0,166.93748223142745,null,33.884507618000001]
["2013-11-01","2013-11-14",25615,136.52000000000001,136.99359711106774,1.3324118026873677E-3,3509090.99,null,0,0,0,168.19413338789866,null,34.139579187999999]
["2013-11-01","2013-11-18",16679,137.02000000000001,137.60965345644223,{"$f":"C732/19224537","v":8.6758916482618026E-4},2295191.41,null,{"$f":"H732+IF(B732=MAX($B$11:$B$280),$D$8,0)","v":0},0,0,168.81013886004158,null,34.264614272000003]
["2013-11-01","2013-11-19",22442,135.80000000000001,136.94022368772838,1.1673623141093073E-3,3073212.5,null,0,0,0,167.3070855127425,null,33.959528667999997]
["2013-11-01","2013-11-21",32126,137.5,137.03984342899832,1.6710935613169773E-3,4402542.01,null,0,0,0,169.40150411014565,null,34.384647952000002]
["2013-11-01","2013-11-22",33269,137.5,137.86643902732271,1.730548829342418E-3,4586678.5599999996,null,0,0,0,169.40150411014565,null,34.384647952000002]
["2013-11-01","2013-11-25",29703,137.15,137.85289364710636,1.5450567158002296E-3,4094644.5,null,0,0,0,168.97030028358697,null,34.297123394000003]
["2013-11-01","2013-11-26",11058,136.5,137.24633839754026,5.7520240929599502E-4,1517670.01,null,0,0,0,168.16949317078652,null,34.134577784999998]
["2013-11-01","2013-11-27",16488,136.94999999999999,135.96914301310045,8.5765394505989926E-4,2241859.23,null,0,0,0,168.72389809275916,null,34.247109360000003]
["2013-11-01","2013-11-28",20352,135.9,136.04892443003143,1.0586470821117825E-3,2768867.71,null,0,0,0,167.43028660815642,null,33.984535684999997]
["2013-11-01","2013-11-29",16152,137.19999999999999,136.79376981178802,{"$f":"C740/19224537","v":8.4017628096843113E-4},2209492.9700000002,null,0,0,0,169.03190082883057,null,34.309626901999998]
["2013-12-01","2013-12-02",32362,137,137.24366046597862,{"$f":"C741/19224537","v":1.6833695396669371E-3},4441479.34,null,{"$f":"H741+IF(B741=MAX($B$11:$B$280),$D$8,0)","v":0},0,0,{"$f":"100*(N741/$N$11)","v":168.78549863800276},null,34.259612867999998]
["2013-12-01","2013-12-03",31859,137,137.1842063467152,1.6572050603871501E-3,4370551.63,null,0,0,0,168.78549863800276,null,34.259612867999998]
["2013-12-01","2013-12-04",23119,135.80000000000001,135.90530386262381,1.2025777265793189E-3,3141994.72,null,0,0,0,167.3070855127425,null,33.959528667999997]
["2013-12-01","2013-12-05",32783,133.19999999999999,134.06386419790746,1.7052686366386873E-3,4395015.66,null,0,0,0,164.1038570713942,null,33.309346234000003]
["2013-12-01","2013-12-06",27884,133.35,133.5250347869746,1.4504380521621926E-3,3723212.07,0.96,0.96,0.96,0.96,164.28865871205173,null,33.346856758999998]
["2013-12-01","2013-12-09",28441,132,132.19155057839035,1.4794114417423941E-3,3759659.89,null,0,0,0,163.80469031168198,null,33.248622193999999]
["2013-12-01","2013-12-10",18075,132.44999999999999,131.23076293222684,9.4020469777763703E-4,2371996.04,null,0,0,0,164.36311538903169,null,33.361969768999998]
["2013-12-01","2013-12-11",29942,131,131.24829069534434,1.5574887447224346E-3,3929836.32,null,0,0,0,162.56374568549603,null,32.996738692000001]
["2013-12-01","2013-12-12",29681,130.30000000000001,130.748864593511,1.5439123449370979E-3,3880757.05,null,0,0,0,161.69508444913652,null,32.820420241000001]
["2013-12-01","2013-12-13",16707,129.30000000000001,130.1360094571138,8.6904563683380253E-4,2174182.31,null,0,0,0,160.45413982787719,null,32.568536739999999]
["2013-12-01","2013-12-16",30037,130,129.99816093484702,1.5624303461768676E-3,3904754.76,null,0,0,0,161.3228010642367,null,32.744855190999999]
["2013-12-01","2013-12-17",33754,131.19999999999999,130.15964004266161,1.7557770051887336E-3,4393408.49,null,0,0,0,162.81193460876258,null,33.047115392000002]
["2013-12-01","2013-12-18",23469,130.5,131.55935787634752,1.2207836266745981E-3,3087566.57,null,0,0,0,161.94327337240307,null,32.870796941000002]
["2013-12-01","2013-12-19",31809,131.5,131.33435914363858,1.6546042175163958E-3,4177614.63,null,0,0,0,163.18421799858902,null,33.122680443]
["2013-12-01","2013-12-20",108237,136.5,133.85386198804477,5.6301485960364092E-3,14487940.460000001,null,0,0,0,169.38894111473891,null,34.382097950000002]
["2013-12-01","2013-12-23",19843,132.6,134.18622335332358,1.0321705016875049E-3,2662657.23,null,0,0,0,164.54925708640823,null,33.399752294999999]
["2013-12-01","2013-12-26",14031,133.99,133.99879980044187,7.2984852639103868E-4,1880137.16,null,0,0,0,166.27417011296396,null,33.749870362000003]
["2013-12-01","2013-12-27",13807,134.65,134.4075027160136,7.1819675033005996E-4,1855764.39,null,0,0,0,167.09319356467017,null,33.916113473000003]
["2013-12-01","2013-12-30",8507,133.85,134.27139884800752,4.4250740603011662E-4,1142246.79,null,0,0,0,166.10043786175072,null,33.714606670999999]
["2014-01-01","2014-01-02",12297,134,134.03031471090509,{"$f":"C760/19224537","v":6.3965129563328367E-4},1648170.78,null,{"$f":"H760+IF(B760=MAX($B$11:$B$280),$D$8,0)","v":0},0,0,{"$f":"100*(N760/$N$11)","v":166.28657955912729},null,33.752389196999999]
["2014-01-01","2014-01-03",36712,134.30000000000001,134.47478644584876,1.9096428694225509E-3,4936838.3600000003,null,0,0,0,166.65886294402708,null,33.827954247000001]
["2014-01-01","2014-01-06",40801,134.19999999999999,134.44317908874783,2.122339799392828E-3,5485416.1500000004,null,0,0,0,166.53476848239382,null,33.802765897]
["2014-01-01","2014-01-07",22448,136,135.5489237348539,1.1676744152537978E-3,3042802.24,null,0,0,0,168.76846880657257,null,34.2561562]
["2014-01-01","2014-01-08",26489,136,135.98365774472421,1.3778745360681509E-3,3602071.11,1.01,1.01,1.01,1.01,168.76846880657257,null,34.2561562]
["2014-01-01","2014-01-09",27956,132.02000000000001,134.10159035627416,1.4541832658960785E-3,3748944.06,null,0,0,0,165.05528743931495,null,33.502464934000002]
["2014-01-01","2014-01-10",23045,130.19999999999999,131.22049642004774,1.1987284791306026E-3,3023976.34,null,0,0,0,162.77986990366807,null,33.040606986999997]
["2014-01-01","2014-01-13",25742,127.6,129.55236850283583,1.3390179435790834E-3,3334937.07,null,0,0,0,159.52927342487641,null,32.380809919999997]
["2014-01-01","2014-01-14",34316,126.1,127.53096369040681,1.7850104790560106E-3,4376352.55,null,0,0,0,157.65392929775942,null,32.000157764999997]
["2014-01-01","2014-01-15",36927,127,126.52307038210523,1.920826493766794E-3,4672117.42,null,0,0,0,158.77913577402961,null,32.228549057999999]
["2014-01-01","2014-01-16",42265,126.5,126.73031917662369,2.1984924786485104E-3,5356256.9400000004,null,0,0,0,158.15402106827509,null,32.101665007000001]
["2014-01-01","2014-01-17",31836,125.7,125.39267810026385,1.656008672666603E-3,3992001.3,null,0,0,0,157.15383753217048,null,31.898650524000001]
["2014-01-01","2014-01-20",17597,124.8,125.43899301017218,9.1534063993322702E-4,2207349.96,null,0,0,0,156.02863106082691,null,31.670259231999999]
["2014-01-01","2014-01-21",27939,123.2,124.21669386878557,1.4532989793200222E-3,3470490.21,null,0,0,0,154.02826399354436,null,31.264230266999999]
["2014-01-01","2014-01-22",24927,124,123.92513499418301,1.2966242047857902E-3,3089081.84,null,0,0,0,155.02844752964899,null,31.467244749999999]
["2014-01-01","2014-01-23",54715,122,122.88645508544275,2.8461023534663019E-3,6723732.3899999997,null,0,0,0,152.52798869677744,null,30.959708544000001]
["2014-01-01","2014-01-24",59553,119.6,120.07003559854247,3.0977599096404765E-3,7150530.8300000001,null,0,0,0,149.52743809831694,null,30.350665097]
["2014-01-01","2014-01-27",41341,119.21,119.76522870757844,2.1504289023969734E-3,4951214.32,null,{"$f":"H777+IF(B777=MAX($B$11:$B$280),$D$8,0)","v":0},0,0,149.03984862674452,null,30.251695537]
["2014-01-01","2014-01-28",35348,121,120.22290539775942,1.8386918759083768E-3,4249639.26,null,0,0,0,151.27775928034166,null,30.705940440999999]
["2014-01-01","2014-01-29",152355,120.83,{"$f":"+G779/C779","v":120.93049785041515},7.9250283114750703E-3,18424366,null,0,0,0,151.06522028206018,null,30.662799864]
[{"$f":"DATE(YEAR(B780),MONTH(B780),1)","v":"2014-01-01"},"2014-01-30",27039,119.25,119.60671622471246,1.4064838076464467E-3,3234046,null,0,{"$f":"+H780","v":0},{"$f":"$H780+IF($B780=MAX($C$533:$C$1056),D780,0)","v":0},149.08985780281071,null,30.261846260999999]
["2014-01-01","2014-01-31",17431,122.4,121.61529229533591,9.0670584160232315E-4,2119876.16,null,0,0,0,153.02808046236643,null,31.061215785000002]
["2014-02-01","2014-02-03",24527,119.8,120.81002853997634,{"$f":"C782/19224537","v":1.2758174618197568E-3},2963107.57,null,{"$f":"H782+IF(B782=MAX($B$11:$B$280),$D$8,0)","v":0},0,0,{"$f":"100*(N782/$N$11)","v":149.77748398357474},null,30.401418717999999]
["2014-02-01","2014-02-04",27812,119.1,119.21606177189702,1.4466928384283065E-3,3315637.11,null,0,0,0,148.90232339256235,null,30.223781045999999]
["2014-02-01","2014-02-05",38161,118.35,118.56537014229187,1.9850152958170073E-3,4524573.09,null,0,0,0,147.96465133146722,null,30.033454969000001]
["2014-02-01","2014-02-06",41933,117.95,118.21167099897455,2.1812228819867029E-3,4956970,null,0,0,0,147.46455956095156,null,29.931947727000001]
["2014-02-01","2014-02-07",40879,118,117.81174637344357,2.1263971142712044E-3,4816026.38,1.01,1.01,1.01,1.01,147.527071035961,null,29.944636132999999]
["2014-02-01","2014-02-10",47100,114.86,115.38244140127389,2.44999398425044E-3,5434512.9900000002,null,0,0,0,144.84109222077132,null,29.399443595000001]
["2014-02-01","2014-02-11",52098,115.3,115.23281143230066,2.7099742376110281E-3,6003399.0099999998,null,0,0,0,145.39594230597868,null,29.512065528000001]
["2014-02-01","2014-02-12",38176,115,114.80211441743502,1.9857955486782333E-3,4382685.5199999996,null,0,0,0,145.01763542768549,null,29.435277846000002]
["2014-02-01","2014-02-13",31290,114.75,114.94497379354426,1.6276074685179674E-3,3596628.23,null,0,0,0,144.70237970070116,null,29.371288111999998]
["2014-02-01","2014-02-14",27430,114.91,114.9850703609187,1.4268223988957445E-3,3154040.48,null,0,0,0,144.90414336715352,null,29.412241542]
["2014-02-01","2014-02-17",27586,115.3,114.94306822301168,1.4349370286524975E-3,3170819.48,null,0,0,0,145.39594230597868,null,29.512065528000001]
["2014-02-01","2014-02-18",32229,117,116.34879363306339,1.6764512976307311E-3,3749805.27,null,0,0,0,147.5396812632668,null,29.947195722]
["2014-02-01","2014-02-19",26879,117.95,117.43526954127758,1.3981611104600335E-3,3156542.61,null,0,0,0,148.73765303467525,null,30.190356713]
["2014-02-01","2014-02-20",30577,117.24,116.99811492298132,1.5905194491810128E-3,3577451.36,null,0,0,0,147.84232676294536,null,30.008625866999999]
["2014-02-01","2014-02-21",41676,118.7,117.23471518379884,2.1678545496310263E-3,4885873.99,null,0,0,0,149.68342022055489,null,30.382325915999999]
["2014-02-01","2014-02-24",39943,120,119.19851538442279,2.0777093357306864E-3,4761146.3,null,0,0,0,151.32275001171209,null,30.715072535000001]
["2014-02-01","2014-02-25",50269,124,122.47760607929341,2.6148354053988402E-3,6156826.7800000003,null,0,0,0,156.36684168287471,null,31.738908287000001]
["2014-02-01","2014-02-26",32607,123.88,123.59706259392155,1.6961136697336327E-3,4030129.42,null,0,0,0,156.2155189305721,null,31.708193214000001]
["2014-02-01","2014-02-27",22391,124.44,123.9951435844759,1.1647094543811381E-3,2776375.26,null,0,0,0,156.92169176315539,null,31.851530219000001]
["2014-02-01","2014-02-28",44915,126.15,125.74247645552711,2.3363371507984822E-3,5647723.3300000001,null,0,0,0,159.07804095267593,null,32.289220002999997]
["2014-03-01","2014-03-05",14948,126.99,127.18276424939791,{"$f":"C802/19224537","v":7.7754798464067039E-4},1901127.96,null,{"$f":"H802+IF(B802=MAX($B$11:$B$280),$D$8,0)","v":0},0,0,{"$f":"100*(N802/$N$11)","v":160.13730020401425},null,32.504225511000001]
["2014-03-01","2014-03-06",42482,127.14,128.6719375264818,2.2097801367075838E-3,5466241.25,null,0,0,0,160.32645363823417,null,32.542619350999999]
["2014-03-01","2014-03-07",25675,129,127.89184810126584,1.3355328141322728E-3,3283623.2,null,0,0,0,162.67195626690133,null,33.018702976]
["2014-03-01","2014-03-10",30483,127.5,128.11011219368172,1.585629864583995E-3,3905180.55,null,0,0,0,160.78042189021534,null,32.634764568999998]
["2014-03-01","2014-03-11",28466,126.07,127.02551851331414,1.4807118631777712E-3,3615908.41,1.01,1.01,1.01,1.01,158.97715911944979,null,32.268743288000003]
["2014-03-01","2014-03-12",21181,125,124.75957273027713,1.1017690569088867E-3,2642532.5099999998,null,0,0,0,158.90088669199781,null,32.253261721999998]
["2014-03-01","2014-03-13",26826,122.7,123.7987892343249,1.3954042170170339E-3,3321026.32,null,0,0,0,155.97711037531218,null,31.659801706]
["2014-03-01","2014-03-14",32997,122.02,122.16629178410159,1.7164002441255152E-3,4031121.13,null,0,0,0,155.11268955548979,null,31.484343963000001]
["2014-03-01","2014-03-17",25696,122,123.133887375467,1.3366251681379896E-3,3164048.37,null,0,0,0,155.08726541300578,null,31.479183441]
["2014-03-01","2014-03-18",32797,123.5,123.13003689361831,1.7059968726424984E-3,4038295.82,null,0,0,0,156.99407605003844,null,31.866222580999999]
["2014-03-01","2014-03-19",19141,124.4,124.01927642233949,9.9565466778211618E-4,2373852.9700000002,null,0,0,0,158.13816243718475,null,32.098446066000001]
["2014-03-01","2014-03-20",26262,125,124.24890450079964,1.3660667094349268E-3,3263024.73,null,0,0,0,158.90088669199781,null,32.253261721999998]
["2014-03-01","2014-03-21",41068,125.8,125.22728864322588,2.1362283003226552E-3,5142834.29,null,0,0,0,159.91785236672408,null,32.459682596999997]
["2014-03-01","2014-03-24",20500,126.1,125.48100341463415,1.0663455770092149E-3,2572360.5699999998,null,0,0,0,160.29921449413067,null,32.537090425000002]
["2014-03-01","2014-03-25",41314,128,126.49668586919688,2.1490244472467659E-3,5226084.08,null,0,0,0,162.71450797098981,null,33.027340002999999]
["2014-03-01","2014-03-26",29541,126.9,127.33765173826207,1.5366299848989862E-3,3761681.57,null,0,0,0,161.31618016885696,null,32.743511300000002]
["2014-03-01","2014-03-27",24061,126.5,125.94428826732056,1.2515776062643276E-3,3030345.52,null,0,0,0,160.80769733395715,null,32.640300863]
["2014-03-01","2014-03-28",30631,127.5,125.99858999053247,1.5933283594814272E-3,3859462.81,null,0,0,0,162.0789044285967,null,32.898326957000002]
["2014-03-01","2014-03-31",27186,128.12,127.16440484072683,{"$f":"C820/19224537","v":1.4141302856864641E-3},3457091.51,null,{"$f":"H820+IF(B820=MAX($B$11:$B$280),$D$8,0)","v":0},0,0,{"$f":"100*(N820/$N$11)","v":162.86705282589375},null,33.058303135000003]
["2014-04-01","2014-04-01",28168,126.8,127.07387957966488,{"$f":"C821/19224537","v":1.4652108396680762E-3},3579417.04,null,{"$f":"H821+IF(B821=MAX($B$11:$B$280),$D$8,0)","v":0},0,0,{"$f":"100*(N821/$N$11)","v":161.18905946136366},null,32.717708690999999]
["2014-04-01","2014-04-02",26937,126.6,126.91034376508149,{"$f":"C822/19224537","v":1.4011780881901083E-3},3418583.93,null,0,0,0,160.93481804145046,null,32.666103472000003]
["2014-04-01","2014-04-03",33838,128.16,127.92516431231161,1.7601464212116005E-3,4328731.71,null,0,0,0,162.91790110593507,null,33.068624178]
["2014-04-01","2014-04-04",19825,126.69,127.07243379571248,1.0312341982540334E-3,2519211,null,0,0,0,161.04922668262839,null,32.689325820999997]
["2014-04-01","2014-04-07",27245,128.01,127.42409799963295,1.4171992802739541E-3,3471669.55,1.01,1.01,1.01,1.01,162.72722004223178,null,33.029920263999998]
["2014-04-01","2014-04-08",18944,125,126.09760926942567,9.8540734687134457E-4,2388793.11,null,0,0,0,160.16458665884338,null,32.50976404]
["2014-04-01","2014-04-09",19577,124.54,124.82648209633754,1.0183340176150926E-3,2443728.04,null,0,0,0,159.57518097829924,null,32.390128107999999]
["2014-04-01","2014-04-10",27726,123.5,124.58042559330592,1.4422193886906092E-3,3454116.88,null,0,0,0,158.24261161637537,null,32.119646871]
["2014-04-01","2014-04-11",12454,124.8,124.79758952946844,6.478179422474518E-4,1554229.18,null,0,0,0,159.90832331754851,null,32.457748416999998]
["2014-04-01","2014-04-14",19960,126.5,126.25835921843688,1.0382564740050698E-3,2520116.85,null,0,0,0,162.08656169638468,null,32.899881207999996]
["2014-04-01","2014-04-15",25974,125.99,126.13375914375914,1.3510858544993828E-3,3276198.26,null,0,0,0,161.43309018421184,null,32.767241370999997]
["2014-04-01","2014-04-16",12155,126,126.08569806663924,6.3226490188034179E-4,1532571.66,null,0,0,0,161.44590335053758,null,32.769842152000002]
["2014-04-01","2014-04-17",28441,126.01,126.17622200344573,1.4794114417423941E-3,3588577.93,null,0,0,0,161.45871651686332,null,32.772442933000001]
["2014-04-01","2014-04-22",18198,126.8,126.84546158918562,9.4660277123969228E-4,2308333.71,null,0,0,0,162.47095670586361,null,32.977904641999999]
["2014-04-01","2014-04-23",22846,126.91,127.09631401558261,1.1883771245050012E-3,2903642.39,null,0,0,0,162.61190154037345,null,33.006513234000003]
["2014-04-01","2014-04-24",22933,125.9,126.53563423886976,1.1929025911001133E-3,2901841.7,null,0,0,0,161.31777168235351,null,32.743834341000003]
["2014-04-01","2014-04-25",16817,126.97,126.26100136766367,8.7476749114946174E-4,2123331.2599999998,null,0,0,0,162.68878054325461,null,33.022117921000003]
["2014-04-01","2014-04-28",24590,127.2,126.5666063440423,1.2790945238369069E-3,3112272.85,null,0,0,0,162.98348338352665,null,33.081935887]
["2014-04-01","2014-04-29",12417,126.44,126.75618265281469,6.4589331852309367E-4,1573931.52,null,0,0,0,162.00968269350355,null,32.884276520999997]
["2014-04-01","2014-04-30",29368,125.49,125.62085399073823,1.5276310685661766E-3,3689233.24,null,{"$f":"H840+IF(B840=MAX($B$11:$B$280),$D$8,0)","v":0},0,0,{"$f":"100*(N840/$N$11)","v":160.79243183836476},null,32.637202315000003]
["2014-05-01","2014-05-02",21384,127,125.92343714927047,1.1123284789641488E-3,2692746.78,null,0,0,0,162.72722004223178,null,33.029920263999998]
["2014-05-01","2014-05-05",14425,127.27,127.36432305025997,7.5034316821258166E-4,1837230.36,null,0,0,0,163.07317555273349,null,33.100141354999998]
["2014-05-01","2014-05-06",15429,127,{"$f":"+G843/C843","v":126.98312398729665},8.0256809305732566E-4,1959222.62,null,0,0,0,162.72722004223178,null,33.029920263999998]
[{"$f":"DATE(YEAR(B844),MONTH(B844),1)","v":"2014-05-01"},"2014-05-07",10675,126.84,126.84402154566745,5.5527995290601798E-4,1354059.93,null,0,{"$f":"+H844","v":0},{"$f":"$H844+IF($B844=MAX($C$533:$C$1056),D844,0)","v":0},162.52220937116658,null,32.988307765999998]
["2014-05-01","2014-05-08",36891,127.65,126.65972323873031,1.918953886899851E-3,4672603.8499999996,1.01,1.01,1.01,1.01,163.56007589281839,null,33.198971037]
["2014-05-01","2014-05-09",20095,125.92,125.94935357053993,1.0452787497561059E-3,2530952.2599999998,null,0,0,0,162.63017022012573,null,33.010221360000003]
["2014-05-01","2014-05-12",44279,125,125.43417218094356,2.3032544294824889E-3,5554099.71,null,0,0,0,161.44195741530848,null,32.769041217000002]
["2014-05-01","2014-05-13",21640,124.9,124.97977865064696,1.1256447944624102E-3,2704562.41,null,0,0,0,161.31280384924617,null,32.742825984]
["2014-05-01","2014-05-14",27433,124.65,124.85411220063426,1.4269784494679897E-3,3425122.86,null,0,0,0,160.98991993162707,null,32.677287901]
["2014-05-01","2014-05-15",21593,125.2,125.1916820265827,1.1232000021639012E-3,2703263.99,null,0,0,0,161.70026454743308,null,32.821471682999999]
["2014-05-01","2014-05-16",18453,125.5,125.32554056251017,9.5986706988053863E-4,2312632.2000000002,null,0,0,0,162.08772524069337,null,32.900117381000001]
["2014-05-01","2014-05-19",24357,125,125.24388553598554,1.2669745960591924E-3,3050565.32,null,0,0,0,161.44195741530848,null,32.769041217000002]
["2014-05-01","2014-05-20",21738,125.2,125.00309366087036,1.1307424464890884E-3,2717317.25,null,0,0,0,161.70026454743308,null,32.821471682999999]
["2014-05-01","2014-05-21",18801,124.64,124.68349555874687,9.7796893626098764E-4,2344174.4,null,0,0,0,160.97700457649881,null,32.674666377999998]
["2014-05-01","2014-05-22",32883,123.9,124.12175440197062,1.7104703223801956E-3,4081495.65,null,0,0,0,160.02126818862305,null,32.480673654]
["2014-05-01","2014-05-23",32762,124,123.99000244185336,1.7041762826329706E-3,4062160.46,null,0,0,0,160.15042175468537,null,32.506888887000002]
["2014-05-01","2014-05-26",21458,124.5,124.26540684127133,1.1161777264128651E-3,2666487.1,null,0,0,0,160.79618958499691,null,32.637965051999998]
["2014-05-01","2014-05-27",40537,124.3,124.08499000912747,2.1086073490352458E-3,5030033.24,null,0,0,0,160.53788245287231,null,32.585534586000001]
["2014-05-01","2014-05-28",32750,124.57,124.25248763358779,1.7035520803439896E-3,4069268.97,null,0,0,0,160.88659708074786,null,32.656315714999998]
["2014-05-01","2014-05-29",35695,124.69,124.24907129850118,1.856741725431411E-3,4435070.5999999996,null,0,0,0,161.04158135706663,null,32.687773993999997]
["2014-05-01","2014-05-30",41793,124.44,124.33794630679779,{"$f":"C861/19224537","v":2.1739405219485912E-3},5196455.79,null,{"$f":"H861+IF(B861=MAX($B$11:$B$280),$D$8,0)","v":0},0,0,160.71869744437421,null,32.622235912000001]
["2014-06-01","2014-06-02",20623,124.95,124.53032681957039,{"$f":"C862/19224537","v":1.0727436504712701E-3},2568188.9300000002,null,0,0,0,{"$f":"100*(N862/$N$11)","v":161.37738062981398},null,32.755933599999999]
["2014-06-01","2014-06-03",34558,124.7,124.65196134035536,1.7975985585504607E-3,4307722.4800000004,null,0,0,0,{"$f":"100*(N863/$N$11)","v":161.05449671712157},null,32.690395518000003]
["2014-06-01","2014-06-04",23498,126,125.36893522853009,1.2222921155396356E-3,2945919.24,null,0,0,0,162.73349307100492,null,33.031193545999997]
["2014-06-01","2014-06-05",15868,124.8,125.56819637005293,8.2540349346254735E-4,1992516.14,null,0,0,0,161.18365028318385,null,32.716610750999997]
["2014-06-01","2014-06-06",33027,125.4,125.68529203379055,1.7179607498479677E-3,4151008.14,1.01,1.01,1.01,1.01,161.95857167955771,null,32.873902149000003]
["2014-06-01","2014-06-09",29265,124.39,124.49337467965145,1.522273332252423E-3,3643298.61,null,0,0,0,161.95857167955771,null,32.873902149000003]
["2014-06-01","2014-06-10",29988,125.5,124.66910597572362,1.5598815201635285E-3,3738577.15,null,0,0,0,163.40381658677913,null,33.167253956000003]
["2014-06-01","2014-06-11",18382,124.82,125.0921336089653,9.5617387300406763E-4,2299443.6,null,0,0,0,162.51844132781292,null,32.987542939000001]
["2014-06-01","2014-06-13",16313,124.6,124.82652117942746,8.4855099501225954E-4,2036295.04,null,0,0,0,162.23199638920482,null,32.929401138999999]
["2014-06-01","2014-06-16",22041,124.5,124.61710448709223,1.1465035542858586E-3,2746685.6,null,0,0,0,162.10179414393508,null,32.902973048]
["2014-06-01","2014-06-17",10689,123.5,124.26571335017307,5.5600818890982917E-4,1328276.21,null,0,0,0,160.79977170109109,null,32.638692140000003]
["2014-06-01","2014-06-18",25138,122.63,123.17742620733551,1.3075997617003729E-3,3096434.14,null,0,0,0,159.6670121756197,null,32.408767750000003]
["2014-06-01","2014-06-20",30375,121.2,121.77726288065843,1.5800120439831658E-3,3698984.36,null,0,0,0,157.80512008452047,null,32.030846052000001]
["2014-06-01","2014-06-23",8535,121.99,121.99580785002929,4.4396387803773894E-4,1041234.22,null,0,0,0,158.8337178127907,null,32.239627968999997]
["2014-06-01","2014-06-24",27726,123.36,123.02447413979658,1.4422193886906092E-3,3410976.57,null,0,0,0,160.61748855968409,null,32.601692813]
["2014-06-01","2014-06-25",17744,123.4,123.05146528403968,9.2298711797324435E-4,2183425.2000000002,null,0,0,0,160.66956946074799,null,32.61226405]
["2014-06-01","2014-06-26",18156,123,123.73962381581846,9.4441806322825871E-4,2246616.61,null,0,0,0,160.14876047966905,null,32.506551686000002]
["2014-06-01","2014-06-27",23347,122.99,123.09773032937851,1.2144375700699579E-3,2873962.71,null,0,0,0,160.13574025563474,null,32.503908877000001]
["2014-06-01","2014-06-30",16575,122.64,122.66440542986426,{"$f":"C880/19224537","v":8.6217941165501154E-4},2033162.52,null,{"$f":"H880+IF(B880=MAX($B$11:$B$280),$D$8,0)","v":0},0,0,{"$f":"100*(N880/$N$11)","v":159.68003239965398},null,32.411410558999997]
["2014-07-01","2014-07-01",8837,122.4,122.63750028290144,{"$f":"C881/19224537","v":4.596729689770942E-4},1083747.5900000001,null,{"$f":"H881+IF(B881=MAX($B$11:$B$280),$D$8,0)","v":0},0,0,{"$f":"100*(N881/$N$11)","v":159.36754701790395},null,32.347983141999997]
["2014-07-01","2014-07-02",38265,121.7,121.97696328237292,1.990425048988176E-3,4667448.5,null,0,0,0,158.45613130594251,null,32.162986506000003]
["2014-07-01","2014-07-03",35516,121.24,121.59976827345422,1.8474307079541109E-3,4318737.37,null,0,0,0,157.85720098065767,null,32.041417287999998]
["2014-07-01","2014-07-04",7546,121.36,121.35661144977472,3.9251920605422124E-4,915756.99,null,0,0,0,158.01344367399602,null,32.073130997]
["2014-07-01","2014-07-07",32532,122,122.32674658797492,1.6922124054275013E-3,3979533.72,1.01,1.01,1.01,1.01,158.846738036825,null,32.242270777999998]
["2014-07-01","2014-07-08",17648,121.5,121.17409961468721,9.1799349966139622E-4,2138480.5099999998,null,0,0,0,159.51631268534706,null,32.378179185]
["2014-07-01","2014-07-10",28163,120.02,120.94555480595108,1.4649507553810008E-3,3406189.66,null,0,0,0,157.57323331992757,null,31.983778318999999]
["2014-07-01","2014-07-11",15761,120.84,120.85959901021508,8.1983768971913339E-4,1904868.14,null,0,0,0,158.64980432101851,null,32.202297717999997]
["2014-07-01","2014-07-14",21477,121.4,121.41785631140289,1.1171660467037515E-3,2607691.2999999998,null,0,0,0,159.38502353983384,null,32.351530478000001]
["2014-07-01","2014-07-15",24137,120.99,121.27031445498612,1.2555308874278742E-3,2927101.58,null,0,0,0,158.846738036825,null,32.242270777999998]
["2014-07-01","2014-07-16",20963,120.1,120.77357916328769,1.0904293819923986E-3,2531776.54,null,0,0,0,157.67826463830878,null,32.005097284999998]
["2014-07-01","2014-07-17",15031,120.5,120.81691371166256,7.8186538380612238E-4,1815999.03,null,0,0,0,158.20342122036161,null,32.111692112999997]
["2014-07-01","2014-07-18",8279,120.9,120.88967145790554,4.3064756253947755E-4,1000845.59,null,0,0,0,158.72857780734114,null,32.218286941999999]
["2014-07-01","2014-07-21",28816,121.5,120.80688332870628,1.4989177632730505E-3,3481171.15,null,0,0,0,159.51631268534706,null,32.378179185]
["2014-07-01","2014-07-22",31231,121.36,121.57655054272998,1.6245384739304776E-3,3796957.25,null,0,0,0,159.33250788064325,null,32.340870995000003]
["2014-07-01","2014-07-23",31964,121.3,121.56449474408709,1.6626668304157337E-3,3885687.51,null,0,0,0,159.25373439432062,null,32.324881771000001]
["2014-07-01","2014-07-24",21799,121.8,121.62462635900729,1.1339154747914085E-3,2651295.23,null,0,0,0,159.91018012188667,null,32.458125305999999]
["2014-07-01","2014-07-25",16404,121,121.30146976347233,8.5328452903703222E-4,1989829.31,null,0,0,0,158.85986695285433,null,32.244935648999999]
["2014-07-01","2014-07-28",17539,120.95,121.25285478077427,9.1232366220315216E-4,2126653.8199999998,null,0,0,0,158.79422238256103,null,32.231611295999997]
["2014-07-01","2014-07-29",21595,121.02,121.11993748552905,{"$f":"C900/19224537","v":1.1233040358787315E-3},2615585.0499999998,null,{"$f":"H900+IF(B900=MAX($B$11:$B$280),$D$8,0)","v":0},0,0,{"$f":"100*(N900/$N$11)","v":158.88612478491297},null,32.250265390999999]
["2014-07-01","2014-07-30",37568,120.9,120.63817743824531,{"$f":"C901/19224537","v":1.9541692993698626E-3},4532135.05,null,{"$f":"H901+IF(B901=MAX($B$11:$B$280),$D$8,0)","v":0},0,0,{"$f":"100*(N901/$N$11)","v":158.72857780734114},null,32.218286941999999]
["2014-07-01","2014-07-31",39132,120.41,120.43424665235614,{"$f":"C902/19224537","v":2.0355236643670536E-3},4712832.9400000004,null,{"$f":"H902+IF(B902=MAX($B$11:$B$280),$D$8,0)","v":0},0,0,{"$f":"100*(N902/$N$11)","v":158.08526099087774},null,32.087708276999997]
["2014-08-01","2014-08-01",29792,121,121.00192937701397,1.5496862161101721E-3,3604889.48,null,{"$f":"H903+IF(B903=MAX($B$11:$B$280),$D$8,0)","v":0},0,0,{"$f":"100*(N903/$N$11)","v":158.85986695285433},null,32.244935648999999]
["2014-08-01","2014-08-04",22999,120.3,120.35032697073785,1.196335703689509E-3,2767937.17,null,0,0,0,157.94084292933522,null,32.058394698999997]
["2014-08-01","2014-08-05",19176,119.7,120.09406862745098,9.9747525779164399E-4,2302923.86,null,0,0,0,157.15310805132933,null,31.898502455999999]
["2014-08-01","2014-08-06",41548,118.98,119.36338981419082,2.1611963918818956E-3,4959310.12,null,0,0,0,156.2078262006782,null,31.706631765000001]
["2014-08-01","2014-08-07",23649,119.47,{"$f":"+G907/C907","v":118.98308977123767},1.2301466610093134E-3,2813831.09,1.01,1.01,1.01,1.01,156.85114301714157,null,31.837210429999999]
[{"$f":"DATE(YEAR(B908),MONTH(B908),1)","v":"2014-08-01"},"2014-08-08",21006,118.6,118.5328934590117,1.0926661068612472E-3,2489901.96,null,0,{"$f":"+H908","v":0},{"$f":"$H908+IF($B908=MAX($C$533:$C$1056),D908,0)","v":0},157.03651495329666,null,31.874836712]
["2014-08-01","2014-08-11",22419,118.02,118.53008207324146,1.1661659263887604E-3,2657325.91,null,0,0,0,156.26854548943524,null,31.718956398]
["2014-08-01","2014-08-12",32449,116.97,117.81693796418996,1.6878950062620493E-3,3823041.82,null,0,0,0,154.87825593871227,null,31.436759277]
["2014-08-01","2014-08-13",26849,116.9,117.0067507169727,1.396600604737581E-3,3141514.25,null,0,0,0,154.78556997063475,null,31.417946136000001]
["2014-08-01","2014-08-14",16259,117.51,117.82531767021342,8.4574208471184509E-4,1915721.84,null,0,0,0,155.59326199365131,null,31.581889225000001]
["2014-08-01","2014-08-15",24537,116.92,117.14490116966213,1.2763376303939074E-3,2874384.44,null,0,0,0,154.81205167509592,null,31.423321318999999]
["2014-08-01","2014-08-18",26089,118,118.19179117635785,1.3570677931021174E-3,3083505.64,null,0,0,0,156.24206378497402,null,31.713581215000001]
["2014-08-01","2014-08-19",15132,117.5,117.94846880782448,7.8711908640504585E-4,1784796.23,null,0,0,0,155.58002113895739,null,31.579201633]
["2014-08-01","2014-08-20",37629,117.25,117.31407318823247,1.9573423276721827E-3,4414411.26,null,0,0,0,155.24899982087572,null,31.512011843]
["2014-08-01","2014-08-21",27406,117,116.97156863460556,1.4255739943177825E-3,3205722.81,null,0,0,0,154.91797849786738,null,31.444822051999999]
["2014-08-01","2014-08-22",35555,116.02,116.20120095626494,1.8494593653932993E-3,4131533.7,null,0,0,0,153.62037491522199,null,31.181438071999999]
["2014-08-01","2014-08-25",38008,116,116.03530072616292,1.9770567166324995E-3,4410269.71,null,0,0,0,153.5938932107608,null,31.176062889000001]
["2014-08-01","2014-08-26",20206,116.71,116.83421854894587,1.0510526209291803E-3,2360752.2200000002,null,0,0,0,154.53399376593669,null,31.366881894999999]
["2014-08-01","2014-08-27",29413,116.77,116.86642301023358,1.5299718271498553E-3,3437392.1,null,0,0,0,154.61343888424693,null,31.383007445000001]
["2014-08-01","2014-08-28",18891,117.99,117.32326134137949,9.8265045342834528E-4,2216353.73,null,0,0,0,156.22882293028007,null,31.710893623]
["2014-08-01","2014-08-29",24162,117.98,117.6782124824104,1.2568313088632511E-3,2843340.97,null,0,0,0,{"$f":"100*(N923/$N$11)","v":156.21558208051283},null,31.708206032]
["2014-09-01","2014-09-01",23325,118.54,118.1264308681672,1.2132931992068262E-3,2755299,null,0,0,0,{"$f":"100*(N924/$N$11)","v":156.95706983991303},null,31.858711162999999]
["2014-09-01","2014-09-02",41418,120.4,119.42747114781012,2.1544342004179346E-3,4946447,null,0,0,0,159.41986847304454,null,32.358603205999998]
["2014-09-01","2014-09-03",57354,120.81,120.94246260069045,2.9833748401847078E-3,6936534,null,0,0,0,159.96274343666914,null,32.468794461999998]
["2014-09-01","2014-09-04",28064,121.2,120.52629703534778,1.4598010864969077E-3,3382450,null,0,0,0,160.47913670075917,null,32.573610535999997]
["2014-09-01","2014-09-05",26847,120,120.50467463776214,1.3964965710227507E-3,3235189,1.01,1.01,1.01,1.01,158.89023435918725,null,32.251099541000002]
["2014-09-01","2014-09-08",33496,117,117.81750059708622,1.7423566559756419E-3,3946415,null,0,0,0,156.23293906686681,null,31.711729105]
["2014-09-01","2014-09-09",27303,117,117.22601911877815,1.4202162580040289E-3,3200622,null,0,0,0,156.23293906686681,null,31.711729105]
["2014-09-01","2014-09-10",19415,117.67,116.9176409992274,1.0099072867138491E-3,2269956,null,0,0,0,157.12760632378786,null,31.893326185999999]
["2014-09-01","2014-09-11",15985,117.98,117.26643728495465,8.3148946578011211E-4,1874504,null,0,0,0,157.5415568505,null,31.977348717000002]
["2014-09-01","2014-09-12",22138,117.9,117.3718944800795,1.1515491894551219E-3,2598379,null,0,0,0,157.43473090716913,null,31.955665483000001]
["2014-09-01","2014-09-15",23875,117.55,117.36025130890053,1.2419024707851221E-3,2801976,null,0,0,0,156.96736741371825,null,31.860801336000002]
["2014-09-01","2014-09-16",36802,117.5,117.91451551546112,1.9143243865899085E-3,4339490,null,0,0,0,156.90060120036807,null,31.847249314999999]
["2014-09-01","2014-09-17",31873,117.95,117.720484422552,1.6579332963909611E-3,3752105,null,0,0,0,157.50149712051925,null,31.969217504]
["2014-09-01","2014-09-18",36941,119,118.10319157575593,1.9215547297706051E-3,4362850,null,0,0,0,158.90358760087196,null,32.253809945]
["2014-09-01","2014-09-19",53959,116.25,117.1027632091032,2.8067776092604987E-3,6318748,null,0,0,0,155.23144586661488,null,31.508448789999999]
["2014-09-01","2014-09-22",23187,117.94,117.3050416181481,1.2061148728835446E-3,2719952,null,0,0,0,157.48814387883456,null,31.966507100000001]
["2014-09-01","2014-09-23",16716,117.7,117.76776740847093,8.6951378855053827E-4,1968606,null,0,0,0,157.16766605376861,null,31.901457399000002]
["2014-09-01","2014-09-24",29333,117.7,117.84866873487199,1.5258104785566488E-3,3456855,null,0,0,0,157.16766605376861,null,31.901457399000002]
["2014-09-01","2014-09-25",39528,117.81,117.68505869257235,2.0561223399034267E-3,4651855,null,0,0,0,157.31455172215357,null,31.931271845000001]
["2014-09-01","2014-09-26",15815,120,118.77458109389819,8.2264660001954795E-4,1878420,null,0,0,0,160.23891186294784,null,32.524850364000002]
["2014-09-01","2014-09-29",17894,118.08,118.58941544651839,9.3078964658550682E-4,2122039,null,0,0,0,157.67508927720027,null,32.004452759000003]
["2014-09-01","2014-09-30",16169,118.31,118.6475354072608,8.4106056754448756E-4,1918412,null,0,0,0,157.98221385565486,null,32.066792055000001]
["2014-10-01","2014-10-01",23616,117.4,118.16884273373984,1.2284301047146154E-3,2790675.39,null,{"$f":"H946+IF(B946=MAX($B$11:$B$280),$D$8,0)","v":0},0,0,{"$f":"100*(N946/$N$11)","v":156.76706877366783},null,31.820145273000001]
["2014-10-01","2014-10-02",37221,117,117.27914994223691,1.9361194498468287E-3,4365247.24,null,0,0,0,156.23293906686681,null,31.711729105]
["2014-10-01","2014-10-03",20083,117,117.143158890604,1.0446545474671249E-3,2352586.06,null,0,0,0,156.23293906686681,null,31.711729105]
["2014-10-01","2014-10-06",39138,117.5,117.2698024937401,2.0358357655115441E-3,4589705.53,null,0,0,0,156.90060120036807,null,31.847249314999999]
["2014-10-01","2014-10-07",21706,117.2,117.27664286372432,1.1290779070518057E-3,2545606.81,1.01,1.01,1.01,1.01,156.50000392026732,null,31.765937188999999]
["2014-10-01","2014-10-08",34420,115.55,116.02286316095294,1.7904202322271794E-3,3993506.95,null,0,0,0,155.63796757973631,null,31.590963441]
["2014-10-01","2014-10-09",36562,115.5,115.39137848038948,1.9018403408102885E-3,4218939.58,null,0,0,0,155.57062099094023,null,31.577293616999999]
["2014-10-01","2014-10-10",15835,116.2,116.16421534575308,8.2368693716784963E-4,1839460.35,null,0,0,0,{"$f":"100*(N953/$N$11)","v":156.51347323901189},null,31.768671154]
["2014-10-01","2014-10-13",11168,116.8,116.49907503581662,5.8092426361165423E-4,1301061.67,null,0,0,0,157.32163230949138,null,31.932709042999999]
["2014-10-01","2014-10-14",22573,116.75,116.75058033934347,1.1741765224306832E-3,2635410.85,null,0,0,0,157.25428572069529,null,31.919039218999998]
["2014-10-01","2014-10-15",24127,116.73,116.45246736021885,1.2550107188537233E-3,2809648.68,null,0,0,0,157.22734708320621,null,31.913571289]
["2014-10-01","2014-10-16",20127,115.51,116.08172802702836,1.0469432891933887E-3,2336376.94,null,0,0,0,155.5840903096848,null,31.580027582]
["2014-10-01","2014-10-17",8559,116.6,116.2499427503213,4.4521228261570098E-4,994983.26,null,0,0,0,157.0522459543071,null,31.878029746999999]
["2014-10-01","2014-10-20",25041,115.5,116.03876602372111,1.3025541265311096E-3,2905726.74,null,0,0,0,155.57062099094023,null,31.577293616999999]
["2014-10-01","2014-10-21",25978,115,115.16621333435985,1.351293921929043E-3,2991787.89,null,0,0,0,154.89715509805288,null,31.440595376000001]
["2014-10-01","2014-10-22",32252,114.05,114.59821220389433,1.6776476853512779E-3,3696021.54,null,0,0,0,153.61756990600088,null,31.180868718999999]
["2014-10-01","2014-10-23",26211,113.36,114.01860592880853,1.3634138497067576E-3,2988541.68,null,{"$f":"H962+IF(B962=MAX($B$11:$B$280),$D$8,0)","v":0},0,0,152.68818697174714,null,30.992225145999999]
["2014-10-01","2014-10-24",29552,114.5,113.44355441256091,1.5372021703305521E-3,3352483.92,null,0,0,0,154.22368920516553,null,31.303897135]
["2014-10-01","2014-10-27",29763,112.75,112.98035278701745,1.5481777272451347E-3,3362634.24,null,0,0,0,151.86655858744976,null,30.825453292999999]
["2014-10-01","2014-10-28",52696,113.5,113.15619306968271,{"$f":"C965/19224537","v":2.7410803183452481E-3},5962878.75,null,0,0,0,152.87675742431745,null,31.030500654000001]
["2014-10-01","2014-10-29",27839,112.86,113.1108283343511,1.4480972935785137E-3,3148892.35,null,0,0,0,152.01472108378644,null,30.855526906000001]
["2014-10-01","2014-10-30",11791,113,113.28365024170978,6.1333076578125127E-4,1335727.52,null,0,0,0,152.2032915314301,null,30.893802413]
["2014-10-01","2014-10-31",22131,113.01,{"$f":"+G968/C968","v":113.66664000722969},1.1511850714532163E-3,2515556.41,null,{"$f":"H968+IF(B968=MAX($B$11:$B$280),$D$8,0)","v":0},0,0,152.21676085017467,null,30.896536378]
[{"$f":"DATE(YEAR(B969),MONTH(B969),1)","v":"2014-11-01"},"2014-11-03",14233,112.51,112.80855687486826,7.4035593158888562E-4,1605604.19,null,0,0,0,{"$f":"100*(N969/$N$11)","v":151.54329495728729},null,30.759838136999999]
["2014-11-01","2014-11-04",23840,112.5,112.61846182885905,1.2400818807755943E-3,2684824.13,null,0,0,0,151.52982563854275,null,30.757104171999998]
["2014-11-01","2014-11-05",32077,111.14,111.77637466097204,1.6685447353036382E-3,3585450.77,null,0,0,0,149.697998412451,null,30.385284957]
["2014-11-01","2014-11-06",33894,111.6,112.14847731161858,1.7630593652268453E-3,3801160.49,null,0,{"$f":"+H972","v":0},{"$f":"$H972+IF($B972=MAX($C$533:$C$1056),D972,0)","v":0},150.31758703528683,null,30.511047339000001]
["2014-11-01","2014-11-07",17387,111.41,111.70169839535285,9.0441709987605949E-4,1942157.43,1.01,1.01,1.01,1.01,150.06166999884709,null,30.459102007999999]
["2014-11-01","2014-11-10",32565,108.49,109.69467526485491,1.693928961722199E-3,3572207.1,null,0,0,0,147.4654943653166,null,29.932137471000001]
["2014-11-01","2014-11-11",43800,105.5,106.93921598173516,2.278338354780664E-3,4683937.66,null,0,0,0,143.40132413478528,null,29.107203458000001]
["2014-11-01","2014-11-12",48270,106,104.54835777915891,2.5108537074260877E-3,5046549.2300000004,null,0,0,0,144.08095126558095,null,29.24515229]
["2014-11-01","2014-11-13",46177,104.52,104.79613790415141,2.4019824248563177E-3,4839171.26,null,0,0,0,142.06925496197292,null,28.836823748]
["2014-11-01","2014-11-14",37620,104,104.33858771929825,1.9568741759554468E-3,3925217.67,null,0,0,0,141.36244275225152,null,28.693356963999999]
["2014-11-01","2014-11-17",36099,103.23,103.85600155128951,1.8777565358271046E-3,3749097.8,null,0,0,0,140.3158169722056,null,28.480915762999999]
["2014-11-01","2014-11-18",28812,103.73,103.45535644870193,1.49870969584339E-3,2980755.73,null,0,0,0,140.99544410300132,null,28.618864595000002]
["2014-11-01","2014-11-19",49526,104.02,103.64950914671081,2.5761868803394327E-3,5133345.59,null,0,0,0,141.3896278361039,null,28.698874917000001]
["2014-11-01","2014-11-21",36793,103.2,103.60569428967467,1.9138562348731728E-3,3811964.31,null,0,0,0,140.27503934396375,null,28.472638833000001]
["2014-11-01","2014-11-24",34767,104,103.69376995426697,1.8084700817502133E-3,3605121.3,null,0,0,0,141.36244275225152,null,28.693356963999999]
["2014-11-01","2014-11-25",22341,104.11,104.11400743028513,1.1621086115103838E-3,2326011.04,null,0,0,0,{"$f":"100*(N984/$N$11)","v":141.51196072082951},null,28.723705707000001]
["2014-11-01","2014-11-26",18444,104.12,104.25722890913035,9.5939891816380289E-4,1922920.33,null,0,0,0,141.52555326029236,null,28.726464683]
["2014-11-01","2014-11-27",74294,105.63,106.0433689126982,3.8645404047962248E-3,7878386.0499999998,null,0,0,0,143.57802718721561,null,29.143070154]
["2014-11-01","2014-11-28",23640,106.3,106.5520076142132,1.2296785092925774E-3,2518889.46,null,{"$f":"H987+IF(B987=MAX($B$11:$B$280),$D$8,0)","v":0},0,0,144.48872754307305,null,29.327921588999999]
[{"$f":"DATE(YEAR(B988),MONTH(B988),1)","v":"2014-12-01"},"2014-12-01",24775,105.25,{"$f":"+G988/C988","v":105.54682300706358},{"$f":"C988/19224537","v":1.2887176424586973E-3},2614922.54,null,0,0,0,143.06151056938742,null,29.038229042000001]
["2014-12-01","2014-12-02",53694,104.98,105.26062222967184,2.7929931420455014E-3,5651863.8499999996,null,0,0,0,142.69451192013722,null,28.963736673]
["2014-12-01","2014-12-03",35312,104.01,104.3095573742637,1.8368192690414338E-3,3683379.09,null,0,0,0,141.37603529171437,null,28.696115939999999]
["2014-12-01","2014-12-04",51095,104.94,103.46380937469419,2.657801329623699E-3,5286483.34,null,0,0,0,142.6401417524325,null,28.952700767]
["2014-12-01","2014-12-05",75775,105.01,104.40042098317387,3.941577370627964E-3,7910941.9000000004,1.01,1.01,1.01,1.01,142.73528954837909,null,28.972013603000001]
["2014-12-01","2014-12-08",65585,102.92,103.69839170542043,3.4115255935682613E-3,6801059.0199999996,null,0,0,0,141.2530384655189,null,28.671150385000001]
["2014-12-01","2014-12-09",32715,102.51,103.51617820571603,1.7017314903344616E-3,3386531.77,null,0,0,0,140.69033203600577,null,28.556933792999999]
["2014-12-01","2014-12-10",27653,103.01,102.91764690991936,1.4384221580993081E-3,2845981.69,null,0,0,0,141.37655938991171,null,28.69622232]
["2014-12-01","2014-12-11",54579,104.5,104.10223510874145,2.8390280608578504E-3,5681795.8899999997,null,0,0,0,143.42151690228496,null,29.111302129999999]
["2014-12-01","2014-12-12",25620,103.6,104.28538602654176,1.3326718869744432E-3,2671791.59,null,0,0,0,142.18630766821039,null,28.860582782000002]
["2014-12-01","2014-12-15",38500,105,104.70491272727273,2.0026490104807205E-3,4031139.14,null,0,0,0,144.10774425619087,null,29.250590657]
["2014-12-01","2014-12-16",66354,103.5,103.7535203604907,3.4515265569204606E-3,6884461.0899999999,null,0,0,0,142.04906219447321,null,28.832725075999999]
["2014-12-01","2014-12-17",36252,105,103.64715519143772,1.8857151150116125E-3,3757416.67,null,0,0,0,144.10774425619087,null,29.250590657]
["2014-12-01","2014-12-18",71503,107.5,106.41008083576912,3.7193613557507262E-3,7608640.0099999998,null,0,0,0,147.53888102572034,null,29.947033292]
["2014-12-01","2014-12-19",65900,108.97,108.28281396054629,3.4279109036540125E-3,7135837.4400000004,null,0,0,0,149.55638944433153,null,30.356541561]
["2014-12-01","2014-12-22",31433,107.5,108.32988006235486,1.6350458791283243E-3,3405133.12,null,0,0,0,{"$f":"100*(N1003/$N$11)","v":147.53888102572034},null,29.947033292]
["2014-12-01","2014-12-23",18294,108.1,108.56595222477316,9.515963895515403E-4,1986105.53,null,0,0,0,{"$f":"100*(N1004/$N$11)","v":148.36235384843675},null,30.114179524000001]
["2014-12-01","2014-12-26",10168,108.3,108.26005704169945,5.2890740619657053E-4,1100788.26,null,0,0,0,{"$f":"100*(N1005/$N$11)","v":148.63684479098441},null,30.169894934999999]
[{"$f":"DATE(YEAR(B1006),MONTH(B1006),1)","v":"2014-12-01"},"2014-12-29",10593,109,{"$f":"+G1006/C1006","v":108.54445954875861},{"$f":"C1006/19224537","v":5.5101457059798114E-4},1149811.46,null,{"$f":"H1006+IF(B1006=MAX($B$11:$B$280),$D$8,0)","v":0},0,0,{"$f":"100*(N1006/$N$11)","v":149.59756308743803},null,30.364898873000001]
["2014-12-01","2014-12-30",14990,109.1,109.61653302201468,7.7973269265210396E-4,1643151.83,null,0,0,0,{"$f":"100*(N1007/$N$11)","v":149.73480855624854},null,30.392756578]
["2015-01-01","2015-01-02",10878,110,109.85647177790034,5.6583937496127996E-4,1195018.7,null,0,0,0,150.97001779524982,null,30.643475927000001]
["2015-01-01","2015-01-05",18866,110.45,110.37887893565143,9.8135003199296814E-4,2082407.93,null,0,0,0,151.58762241228712,null,30.768835600999999]
["2015-01-01","2015-01-06",13028,109.6,109.6365244089653,6.7767561840370984E-4,1428344.64,null,0,0,0,150.42103591015444,null,30.532045105000002]
["2015-01-01","2015-01-07",19775,110.48,109.57176637168142,1.0286333553832792E-3,2166781.6800000002,null,0,0,0,151.62879605046692,null,30.777192912]
["2015-01-01","2015-01-08",14804,109.8,109.76029181302351,7.7005755717289841E-4,1624891.36,1.01,1.01,1.01,1.01,150.6955268527021,null,30.587760515999999]
["2015-01-01","2015-01-09",14734,109.5,109.46849938916792,7.6641637715384246E-4,1612908.87,null,0,0,0,151.67901636351704,null,30.787386492]
["2015-01-01","2015-01-12",21199,110.6,110.19068352280767,1.1027053603423582E-3,2335932.2999999998,null,0,0,0,153.20273251133528,null,31.096666173999999]
["2015-01-01","2015-01-13",22568,111.5,111.06422190712513,1.1739164381436079E-3,2506497.36,null,0,0,0,154.4494093568629,null,31.349713185999999]
["2015-01-01","2015-01-14",22492,112,111.66097590254313,1.1699631569800615E-3,2511478.67,null,0,0,0,155.14200760766272,null,31.490294859999999]
["2015-01-01","2015-01-15",26899,112.96,112.96420350198892,1.399201447608335E-3,3038624.11,null,0,0,0,156.47179624387755,null,31.760211673000001]
["2015-01-01","2015-01-16",16224,112.51,113.09986748027613,8.4392149470231717E-4,1834932.25,null,0,0,0,155.84845782111373,null,31.633688166999999]
["2015-01-01","2015-01-19",19581,112.5,112.38622593330268,1.018542085044753E-3,2200634.69,null,0,0,0,155.83460585353586,null,31.630876532999999]
["2015-01-01","2015-01-20",26506,111.4,111.76434618576926,1.3787588226442072E-3,2962425.76,null,0,0,0,154.31088970571761,null,31.321596850999999]
["2015-01-01","2015-01-21",20774,111.99,111.62232550303264,1.0805981959409478E-3,2318842.19,null,0,0,0,155.12815564008486,null,31.487483225999998]
["2015-01-01","2015-01-22",22853,112.92,112.1357252877084,1.1887412425069066E-3,2562637.73,null,0,0,0,156.41638838341942,null,31.748965138999999]
["2015-01-01","2015-01-23",10664,112,112.01344429857465,5.5470776747445203E-4,1194511.3700000001,null,0,0,0,155.14200760766272,null,31.490294859999999]
["2015-01-01","2015-01-26",10572,111.5,111.66477582292849,5.499222165922643E-4,1180520.01,null,0,0,0,154.4494093568629,null,31.349713185999999]
["2015-01-01","2015-01-27",23854,110.11,110.8631458036388,1.2408101167794053E-3,2644529.48,null,0,0,0,152.52398622811333,null,30.958896134]
[{"$f":"DATE(YEAR(B1026),MONTH(B1026),1)","v":"2015-01-01"},"2015-01-28",35427,108.9,{"$f":"+G1026/C1026","v":109.45706241002625},{"$f":"C1026/19224537","v":1.8428012076441684E-3},3877735.35,null,{"$f":"H1026+IF(B1026=MAX($B$11:$B$280),$D$8,0)","v":0},0,0,{"$f":"100*(N1026/$N$11)","v":150.84789846649861},null,30.618688484]
[{"$f":"DATE(YEAR(B1027),MONTH(B1027),1)","v":"2015-01-01"},"2015-01-29",23270,108.96,{"$f":"+G1027/C1027","v":108.53901547056296},{"$f":"C1027/19224537","v":1.2104322720489966E-3},2525702.89,null,{"$f":"H1027+IF(B1027=MAX($B$11:$B$280),$D$8,0)","v":0},0,0,{"$f":"100*(N1027/$N$11)","v":150.93101025718579},null,30.635558284999998]
["2015-01-01","2015-01-30",14346,107.61,108.43816813048933,7.4623383647679008E-4,1555653.96,null,0,0,0,{"$f":"100*(N1028/$N$11)","v":149.06099498396765},null,30.255987766000001]
["2015-02-01","2015-02-02",10055,108.5,108.37203083043262,5.2302950130866607E-4,1089680.77,null,0,0,0,150.2938198668441,null,30.506223145]
["2015-02-01","2015-02-03",9861,109.17,109.03270053747084,5.1293823097013993E-4,1075171.46,null,0,0,0,151.22190152212755,null,30.694602587999999]
["2015-02-01","2015-02-04",27957,109.7,109.60643595521694,1.4542352827534937E-3,3064267.13,null,0,0,0,151.95605566580761,null,30.843619162]
["2015-02-01","2015-02-05",36518,109.71,109.976519524618,1.8995515990840248E-3,4016122.54,null,0,0,0,151.9699076284588,null,30.846430795]
["2015-02-01","2015-02-06",19923,110.1,109.71870250464288,1.0363318502807117E-3,2185925.71,1.01,1.01,1.01,1.01,152.51013426053547,null,30.956084499999999]
["2015-02-01","2015-02-09",25986,108.7,109.13182867697992,1.3517100567883638E-3,2835899.7,null,0,0,0,151.9649059886037,null,30.845415576000001]
["2015-02-01","2015-02-10",36942,105.25,107.39405798278382,1.9216067466280202E-3,3967351.29,null,0,0,0,147.14173279752674,null,29.866421245000002]
["2015-02-01","2015-02-11",29578,105.9,105.55297788897153,1.5385546086233441E-3,3122045.98,null,0,{"$f":"+H1036","v":0},{"$f":"$H1036+IF($B1036=MAX($C$533:$C$1056),D1036,0)","v":0},148.05044659064856,null,30.050869453000001]
["2015-02-01","2015-02-12",57472,107,106.33377122772829,2.9895128293596874E-3,6111214.5,null,0,0,0,149.58826992679118,null,30.363012572999999]
["2015-02-01","2015-02-13",37609,107.88,107.77284639315057,1.9563019905238809E-3,4053228.98,null,0,0,0,150.81852859077861,null,30.612727068000002]
["2015-02-01","2015-02-18",14208,107.79,107.9539477759009,7.3905551015350849E-4,1533809.69,null,0,0,0,150.69270668414512,null,30.587188086000001]
["2015-02-01","2015-02-19",24737,107.5,107.58172939321665,1.2867410018769243E-3,2661249.2400000002,null,0,0,0,150.28728053233721,null,30.504895809000001]
["2015-02-01","2015-02-20",32241,106.5,107.39311249651065,1.6770754999197121E-3,3462461.34,null,0,0,0,148.88925931631849,null,30.221129336000001]
["2015-02-01","2015-02-23",28209,107.5,107.61891346733313,1.4673435308220947E-3,3035821.93,null,0,0,0,150.28728053233721,null,30.504895809000001]
["2015-02-01","2015-02-24",25465,108.79,108.25803259375613,1.3246092740751051E-3,2756790.8,null,0,0,0,152.09072790016384,null,30.870954559000001]
["2015-02-01","2015-02-25",39900,108.04,108.20018922305763,2.0754726108618378E-3,4317187.55,null,0,0,0,151.04221198691815,null,30.658129704]
["2015-02-01","2015-02-26",60138,109.7,108.82813828195151,3.1281897712283004E-3,6544706.5800000001,null,0,0,0,153.36292720462242,null,31.129182049000001]
[{"$f":"DATE(YEAR(B1046),MONTH(B1046),1)","v":"2015-02-01"},"2015-02-27",66829,107.02,{"$f":"+G1046/C1046","v":107.54089392329678},{"$f":"C1046/19224537","v":3.4762345641926253E-3},7186850.4000000004,null,{"$f":"H1046+IF(B1046=MAX($B$11:$B$280),$D$8,0)","v":0},0,0,{"$f":"100*(N1046/$N$11)","v":149.61623034884531},null,30.368687902000001,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Y1046*R1046","v":0}]
["2015-03-01","2015-03-02",92898,104.11,104.95148065620359,4.8322620201464413E-3,9749782.6500000004,null,0,0,0,145.54798861727591,null,29.542927466999998]
["2015-03-01","2015-03-03",75526,102.9,103.71535630114133,3.9286251731316078E-3,7833206,null,0,0,0,143.85638294751902,null,29.199570035000001]
["2015-03-01","2015-03-04",75065,103.5,102.2508295477253,3.904645401863254E-3,7675458.5199999996,null,0,0,0,144.69519567318895,null,29.369829918000001]
["2015-03-01","2015-03-05",38881,104,103.35513412720867,2.0224674331558675E-3,4018550.97,null,0,0,0,145.39420628366165,null,29.511713154999999]
["2015-03-01","2015-03-06",36762,104.09,103.72492274631412,1.9122437122933052E-3,3813135.61,1.01,1.01,1.01,1.01,145.52002819029514,null,29.537252136999999]
["2015-03-01","2015-03-09",36812,103.5,103.82873628164728,1.9148445551640594E-3,3822143.44,null,0,0,0,146.11295030961563,null,29.657601826000001]
["2015-03-01","2015-03-10",56970,102,102.40066034755135,2.9634003669373158E-3,5833765.6200000001,null,0,0,0,143.99537131626533,null,29.227781509]
["2015-03-01","2015-03-11",22578,103.17,102.28451545752503,1.1744366067177588E-3,2309379.79,null,0,0,{"$f":"$H1054+IF($B1054=MAX($C$533:$C$1056),D1054,0)","v":0},145.64708292979762,null,29.563041355999999]
["2015-03-01","2015-03-12",24771,102.55,102.93129748496226,1.2885095750290372E-3,2549711.17,null,0,0,0,144.77181694765312,null,29.385382291999999]
["2015-03-01","2015-03-13",57065,103.02,102.63586997283799,2.9683419683917485E-3,5856915.9199999999,null,0,0,0,145.43532502898461,null,29.520059324000002]
["2015-03-01","2015-03-16",41754,102.5,102.91464841691815,2.1719118645094028E-3,4297098.2300000004,null,0,0,0,144.70123098071542,null,29.371054948000001]
["2015-03-01","2015-03-17",35808,102.4,102.28027340259159,1.8626196303193154E-3,3662452.03,null,0,0,0,144.56005904684008,null,29.342400260000002]
["2015-03-01","2015-03-18",133605,101.28,101.81362374162643,6.9497122349422508E-3,13602809.199999999,null,0,0,0,142.97893340517214,null,29.021467758]
["2015-03-01","2015-03-19",55864,101.12,101.48172526134898,2.9058697226362331E-3,5669175.0999999996,null,0,0,0,142.75305830998624,null,28.975620256999999]
["2015-03-01","2015-03-20",96124,96.71,99.014857163663606,5.0000684021675006E-3,9517704.1300000008,null,0,0,0,136.52737607929123,null,27.711948527000001]
["2015-03-01","2015-03-23",92635,98.4,98.676777136071678,4.8185815866462738E-3,9140923.25,null,0,0,0,138.91318174109267,null,28.196212750000001]
[{"$f":"DATE(YEAR(B1063),MONTH(B1063),1)","v":"2015-03-01"},"2015-03-24",65858,99.98,{"$f":"+G1063/C1063","v":99.382023748064015},{"$f":"C1063/19224537","v":3.425726195642579E-3},6545101.3200000003,null,{"$f":"H1063+IF(B1063=MAX($B$11:$B$280),$D$8,0)","v":0},0,{"$f":"$H1063+IF($B1063=MAX($C$533:$C$1056),D1063,0)","v":0},{"$f":"100*(N1063/$N$11)","v":141.14369827957256},null,28.648956816999998]
[{"$f":"DATE(YEAR(B1064),MONTH(B1064),1)","v":"2015-03-01"},"2015-03-25",51199,100,{"$f":"+G1064/C1064","v":100.13538018320671},{"$f":"C1064/19224537","v":2.6632110827948677E-3},5126831.33,null,{"$f":"H1064+IF(B1064=MAX($B$11:$B$280),$D$8,0)","v":0},0,{"$f":"$H1064+IF($B1064=MAX($C$533:$C$1056),D1064,0)","v":0},{"$f":"100*(N1064/$N$11)","v":141.17193266339166},null,28.654687754000001]
[{"$f":"DATE(YEAR(B1065),MONTH(B1065),1)","v":"2015-03-01"},"2015-03-26",70588,100.5,{"$f":"+G1065/C1065","v":100.40114325381086},{"$f":"C1065/19224537","v":3.6717659312159247E-3},7087115.9000000004,null,{"$f":"H1065+IF(B1065=MAX($B$11:$B$280),$D$8,0)","v":0},0,{"$f":"$H1065+IF($B1065=MAX($C$533:$C$1056),D1065,0)","v":0},{"$f":"100*(N1065/$N$11)","v":141.87779232784172},null,28.797961192999999]
[{"$f":"DATE(YEAR(B1066),MONTH(B1066),1)","v":"2015-03-01"},"2015-03-27",22265,100.31,{"$f":"+G1066/C1066","v":100.51705367168202},{"$f":"C1066/19224537","v":1.1581553303468375E-3},2238012.2000000002,null,{"$f":"H1066+IF(B1066=MAX($B$11:$B$280),$D$8,0)","v":0},0,{"$f":"$H1066+IF($B1066=MAX($C$533:$C$1056),D1066,0)","v":0},{"$f":"100*(N1066/$N$11)","v":141.60956565446389},null,28.743517285999999]
[{"$f":"DATE(YEAR(B1067),MONTH(B1067),1)","v":"2015-03-01"},"2015-03-30",37143,102.04,{"$f":"+G1067/C1067","v":101.34466386667744},{"$f":"C1067/19224537","v":1.932062134968452E-3},3764244.85,null,{"$f":"H1067+IF(B1067=MAX($B$11:$B$280),$D$8,0)","v":0},0,{"$f":"$H1067+IF($B1067=MAX($C$533:$C$1056),D1067,0)","v":0},{"$f":"100*(N1067/$N$11)","v":144.05184009375682},null,29.239243385000002]
[{"$f":"DATE(YEAR(B1068),MONTH(B1068),1)","v":"2015-03-01"},"2015-03-31",34537,103.19,{"$f":"+G1068/C1068","v":103.1601821235197},{"$f":"C1068/19224537","v":1.796506204544744E-3},3562843.21,null,{"$f":"H1068+IF(B1068=MAX($B$11:$B$280),$D$8,0)","v":0},0,{"$f":"$H1068+IF($B1068=MAX($C$533:$C$1056),D1068,0)","v":0},{"$f":"100*(N1068/$N$11)","v":145.67531731854336},null,29.568772293999999]
["2015-04-01","2015-04-01",30376,102.6,102.83839379773505,1.580064060840581E-3,3123819.05,null,0,0,0,144.84240291459079,null,29.399709636000001]
["2015-04-01","2015-04-02",37725,103.4,103.13716792577867,1.9623359459840306E-3,3890849.66,null,0,0,0,145.97177837574026,null,29.628947138000001]
["2015-04-01","2015-04-06",20452,104,103.63137052610992,1.0638487678532908E-3,2119468.79,null,0,0,0,146.81880996913904,null,29.800875263999998]
["2015-04-01","2015-04-07",23757,103.98,103.68165509113103,1.2357644816101423E-3,2463165.08,null,0,0,0,146.79057558531997,null,29.795144326999999]
["2015-04-01","2015-04-08",59486,106.27,104.56157869078439,3.0942747801936659E-3,6219950.0700000003,1.01,1.01,1.01,1.01,150.02341284544684,null,30.451336677]
["2015-04-01","2015-04-09",24970,104.3,103.97320905086103,1.2988609296546388E-3,2596211.0299999998,null,0,0,0,148.65515826886519,null,30.173612154000001]
["2015-04-01","2015-04-10",45026,104.1,104.56811442277795,2.3421110219715565E-3,4708283.92,null,0,0,0,148.37010523515653,null,30.115752878999999]
["2015-04-01","2015-04-13",43125,105.19,104.92295420289857,2.2432269760254823E-3,4524802.4000000004,null,0,0,0,149.92364427995381,null,30.431085929999998]
["2015-04-01","2015-04-14",29280,103.51,104.02725990437158,1.5230535851136493E-3,3045918.17,null,0,0,0,147.52919877709425,null,29.945068016]
["2015-04-01","2015-04-15",25986,104.56,103.93750288616948,1.3517100567883638E-3,2700919.95,null,0,0,0,149.02572721514983,null,30.248829212]
["2015-04-01","2015-04-16",40439,105,104.53514849526448,2.1035096970085676E-3,4227296.87,null,0,0,0,149.65284389423556,null,30.376119618000001]
["2015-04-01","2015-04-17",29363,103.92,{"$f":"+G1080/C1080","v":104.66027143003099},1.5273709842791013E-3,3073139.55,null,0,0,0,148.11355750235538,null,30.063679530999998]
["2015-04-01","2015-04-20",16979,104.51,105.13154779433418,8.8319422205070531E-4,1785028.55,null,0,0,0,148.95446396041766,null,30.234364394]
["2015-04-01","2015-04-22",14329,105.58,105.45255984367367,7.4534954990073364E-4,1511029.73,null,0,0,0,150.47949769938074,null,30.543911517000002]
["2015-04-01","2015-04-23",19432,105.55,106.06276554137504,1.0107915732899056E-3,2061011.66,null,0,0,0,150.43673974555608,null,30.535232625999999]
["2015-04-01","2015-04-24",22438,106,105.71118281486764,1.1671542466796469E-3,2371947.52,null,0,0,0,151.07810907755896,null,30.665415996]
["2015-04-01","2015-04-27",22039,105.98,105.81725622759652,1.1463995205710285E-3,2332106.5099999998,null,0,0,0,151.04960377172475,null,30.659630067999998]
["2015-04-01","2015-04-28",24138,105.99,105.81509404258846,1.2555829042852891E-3,2554164.7400000002,null,0,0,0,151.06385642464187,null,30.662523031999999]
["2015-04-01","2015-04-29",12456,105.9,105.84667710340398,6.47921975962282E-4,1318426.21,null,0,0,0,150.93558255824129,null,30.636486357999999]
[{"$f":"DATE(YEAR(B1088),MONTH(B1088),1)","v":"2015-04-01"},"2015-04-30",23843,106.3,{"$f":"+G1088/C1088","v":106.30407582938389},{"$f":"C1088/19224537","v":1.2402379313478395E-3},2534608.08,null,{"$f":"H1088+IF(B1088=MAX($B$11:$B$280),$D$8,0)","v":0},0,{"$f":"$H1088+IF($B1088=MAX($C$533:$C$1056),D1088,0)","v":0},{"$f":"100*(N1088/$N$11)","v":151.50568863058533},null,30.752204909]
["2015-05-01","2015-05-04",21394,107.5,107.21072169767226,1.1128486475382997E-3,2293666.1800000002,null,0,0,0,153.21600684761739,null,31.099360562000001]
["2015-05-01","2015-05-05",47030,106.83,107.27784435466722,2.4463528042313839E-3,5045277.0199999996,null,0,0,0,152.26107917607163,null,30.905531989]
["2015-05-01","2015-05-06",30741,107,106.94213818678638,1.5990502137970865E-3,3287508.27,null,0,0,0,152.50337425595569,null,30.954712373]
["2015-05-01","2015-05-07",43293,106,106.45836486267989,2.2519658080712166E-3,4608901.99,null,0,0,0,151.07810907755896,null,30.665415996]
["2015-05-01","2015-05-08",24187,106.2,106.06622689874726,1.2581317302986282E-3,2565423.83,1.01,1.01,1.01,1.01,151.36316211126763,null,30.723275270999999]
["2015-05-01","2015-05-11",31586,105.2,105.80012600519217,1.6430044583128321E-3,3341802.78,null,0,0,0,151.37755161204737,null,30.726196011999999]
["2015-05-01","2015-05-12",18381,105.76,105.93599151297535,9.5612185614665259E-4,1947209.46,null,0,0,0,152.18336367541909,null,30.889757511999999]
["2015-05-01","2015-05-13",16248,105.5,105.83432976366322,8.4516989928027915E-4,1719596.19,null,0,0,0,151.80923664529269,null,30.813818244]
["2015-05-01","2015-05-14",16716,106.15,105.72502333094042,8.6951378855053827E-4,1767299.49,null,0,0,0,152.74455422060871,null,31.003666414000001]
["2015-05-01","2015-05-15",19957,105.86,105.72288520318686,1.0381004234328243E-3,2109911.62,null,0,0,0,152.3272586881431,null,30.918964923000001]
["2015-05-01","2015-05-18",25869,105.72,105.88869612277243,1.345624084470799E-3,2739234.68,null,0,0,0,152.12580567230017,null,30.878074548000001]
["2015-05-01","2015-05-19",33911,105.95,{"$f":"+G1100/C1100","v":105.91262687623484},1.7639436518029016E-3,3591603.09,null,0,{"$f":"+H1100","v":0},0,152.4567641951607,null,30.945251592000002]
["2015-05-01","2015-05-20",15240,105.44,{"$f":"+G1101/C1101","v":105.71918503937007},7.9273690700587486E-4,1611160.38,null,0,0,0,151.72289964061429,null,30.796293798000001]
["2015-05-01","2015-05-21",38589,105.11,105.62282360258105,2.0072785107906632E-3,4075879.14,null,0,0,0,151.24804610502977,null,30.699909343000002]
["2015-05-01","2015-05-22",32009,105.4,105.3656962104408,1.6650075889994126E-3,3372650.57,null,0,0,0,151.66534163749537,null,30.784610833999999]
["2015-05-01","2015-05-25",17463,104.99,105.0393431827292,9.0837038103960582E-4,1834302.05,null,0,0,0,151.07537209074627,null,30.664860449999999]
["2015-05-01","2015-05-26",16058,105,104.63642234400298,8.352866963714133E-4,1680251.67,null,0,0,0,151.08976159152604,null,30.667781191]
["2015-05-01","2015-05-27",14459,105.4,105.28899923922816,7.5211174136469454E-4,1522373.64,null,0,0,0,151.66534163749537,null,30.784610833999999]
["2015-05-01","2015-05-28",14409,105.03,105.41277396071899,7.4951089849394027E-4,1518892.66,null,0,0,0,151.13293009386524,null,30.676543414000001]
[{"$f":"DATE(YEAR(B1108),MONTH(B1108),1)","v":"2015-05-01"},"2015-05-29",20550,105,104.75845936739658,{"$f":"C1108/19224537","v":1.068946419879969E-3},2152786.34,null,{"$f":"H1108+IF(B1108=MAX($B$11:$B$280),$D$8,0)","v":0},0,{"$f":"$H1108+IF($B1108=MAX($C$533:$C$1056),D1108,0)","v":0},{"$f":"100*(N1108/$N$11)","v":151.08976159152604},null,30.667781191]
["2015-06-01","2015-06-01",14023,104.98,104.77668116665477,7.2943239153171798E-4,1469283.4,null,0,0,0,151.06098258996656,null,30.661939708999999]
["2015-06-01","2015-06-02",38800,104.3,104.29813427835052,2.0182540677052456E-3,4046767.61,null,0,0,0,150.08249651231139,null,30.463329315999999]
["2015-06-01","2015-06-03",31740,104.74,104.75870037807184,1.6510150543547551E-3,3325041.15,null,0,0,0,150.71563456139964,null,30.591841923]
["2015-06-01","2015-06-05",16564,104.7,104.67256278676649,8.6160722622344559E-4,1733796.33,null,0,0,0,150.6580765582807,null,30.580158958999998]
["2015-06-01","2015-06-08",25505,105.79,105.19803528719859,1.3266899483717085E-3,2683075.89,1.01,1.01,1.01,1.01,152.22653217775829,null,30.898519735000001]
["2015-06-01","2015-06-09",25375,104.65,104.75212768472907,1.3199277569077477E-3,2658085.2400000002,null,0,0,0,152.03766551462195,null,30.860184103000002]
["2015-06-01","2015-06-10",136212,105.5,105.38891544063665,7.0853201822233744E-3,14355234.949999999,null,0,0,0,153.27256294032176,null,31.110840160999999]
["2015-06-01","2015-06-11",36982,104.7,105.27921691633767,1.9236874209246236E-3,3893436,null,0,0,0,152.1103065396631,null,30.874928576999999]
["2015-06-01","2015-06-12",27189,105,105.49790760969509,1.4142863362587093E-3,2868382.61,null,0,0,0,152.54615268991009,null,30.963395421000001]
["2015-06-01","2015-06-15",50302,106.49,106.44577511828555,2.6165519616935377E-3,5354435.38,null,0,0,0,154.71085524007819,null,31.402780747000001]
["2015-06-01","2015-06-16",50694,107.01,106.7866212964059,2.6369425698002506E-3,5413440.9800000004,null,0,0,0,155.46632189755033,null,31.556123276000001]
["2015-06-01","2015-06-17",35471,107.9,{"$f":"+G1120/C1120","v":107.54019424318457},1.8450899493704322E-3,3814558.23,null,0,0,0,156.75933214722443,null,31.818574913999999]
["2015-06-01","2015-06-18",33732,108.99,{"$f":"+G1121/C1121","v":108.42741136013281},1.7546326343256017E-3,3657473.44,null,0,0,0,158.34290649213654,null,32.140004447000003]
["2015-06-01","2015-06-19",103715,108,108.87458197946295,5.3949283668054005E-3,11291927.27,null,0,0,0,156.90461419730676,null,31.848063862]
["2015-06-01","2015-06-22",39500,107.99,108.13162455696202,2.0546658678958041E-3,4271199.17,null,0,0,0,156.89008599131319,null,31.845114967000001]
["2015-06-01","2015-06-23",49497,107.5,107.74572034668768,2.5746783914743954E-3,5333089.92,null,0,0,0,156.17820394689511,null,31.700619121999999]
["2015-06-01","2015-06-24",24585,107.61,107.93413178767541,1.2788344395498316E-3,2653560.63,null,0,0,0,156.33801419804433,null,31.733056963999999]
["2015-06-01","2015-06-25",23660,107.45,107.56098182586645,1.2307188464408792E-3,2544892.83,null,0,0,0,156.1055629218539,null,31.685874647999999]
["2015-06-01","2015-06-26",25856,107.5,107.45898244121288,1.3449478653244028E-3,2778459.45,null,0,0,0,156.17820394689511,null,31.700619121999999]
[{"$f":"DATE(YEAR(B1128),MONTH(B1128),1)","v":"2015-06-01"},"2015-06-29",17507,107.49,{"$f":"+G1128/C1128","v":107.1800205632033},{"$f":"C1128/19224537","v":9.1065912276586949E-4},1876400.62,null,{"$f":"H1128+IF(B1128=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H1128","v":0},{"$f":"$H1128+IF($B1128=MAX($C$533:$C$1056),D1128,0)","v":0},{"$f":"100*(N1128/$N$11)","v":156.16367574090154},null,31.697670227]
[{"$f":"DATE(YEAR(B1129),MONTH(B1129),1)","v":"2015-06-01"},"2015-06-30",17302,106.9,{"$f":"+G1129/C1129","v":107.07486417755173},8.999956669957773E-4,1852609.3,null,0,{"$f":"+H1129","v":0},0,155.30651164147443,null,31.523685433000001]
[{"$f":"DATE(YEAR(B1130),MONTH(B1130),1)","v":"2015-07-01"},"2015-07-01",41178,107.35,{"$f":"+G1130/C1130","v":107.20717786196512},2.1419501546383144E-3,4414577.17,null,0,{"$f":"+H1130","v":0},0,155.9602808717716,null,31.656385700000001]
["2015-07-01","2015-07-02",35694,108.5,108.61395108421584,1.8566897085739958E-3,3876866.37,null,0,0,0,157.63102444771843,null,31.995508602000001]
["2015-07-01","2015-07-03",26679,109.7,109.43529480115447,1.3877577389770166E-3,2919624.23,null,0,0,0,159.37440904870641,null,32.349375977999998]
["2015-07-01","2015-07-06",25474,109.7,110.49771649525006,1.3250774257918408E-3,2814818.83,null,0,0,0,159.37440904870641,null,32.349375977999998]
["2015-07-01","2015-07-07",17066,111,110.81824739247627,8.8771968864581759E-4,1891224.21,1.01,1.01,1.01,1.01,161.26307569977678,null,32.732732302000002]
["2015-07-01","2015-07-08",15088,108.88,109.619855514316,7.8483034467878208E-4,1653944.38,null,0,0,0,159.635636715326,null,32.402399246000002]
["2015-07-01","2015-07-10",26797,107.75,108.32291637123558,1.3938957281519966E-3,2902729.19,null,0,0,0,157.97887450570821,null,32.066114243000001]
["2015-07-01","2015-07-13",14263,108.16,108.61956741218536,7.4191643731133809E-4,1549240.89,null,0,0,0,158.580000619168,null,32.188129156000002]
["2015-07-01","2015-07-14",16966,108.1,108.69141695155017,8.8251800290430917E-4,1844058.58,null,0,0,0,158.49203094366703,null,32.170273315000003]
["2015-07-01","2015-07-15",19912,108.75,108.73880222981116,1.0357596648491456E-3,2165207.0299999998,null,0,0,0,159.44503575420393,null,32.363711590999998]
["2015-07-01","2015-07-16",20190,108.81,108.8722788509163,1.0502203512105389E-3,2198131.31,null,0,0,0,159.53300542970484,null,32.381567431999997]
["2015-07-01","2015-07-17",15829,109.3,108.93033356497568,8.2337483602335914E-4,1724258.25,null,0,0,0,160.25142443890593,null,32.527390132000001]
["2015-07-01","2015-07-20",12364,108.6,109.07721692009058,6.4313642508009427E-4,1348630.71,null,0,0,0,159.22511156791489,null,32.319071989000001]
["2015-07-01","2015-07-21",12558,109,108.9582767956681,6.5322769541862051E-4,1368298.04,null,0,0,0,159.81157606632786,null,32.438110928]
["2015-07-01","2015-07-22",12307,109.06,109.25115869017633,6.4017146420743446E-4,1344554.01,null,0,0,0,159.8995457418288,null,32.455966769]
["2015-07-01","2015-07-23",31309,107.9,108.59850490274361,1.628595788808854E-3,3400110.59,null,0,0,0,158.19879869199721,null,32.110753844999998]
["2015-07-01","2015-07-24",17233,108.4,108.20666279811988,8.964065038341365E-4,1864725.42,null,0,0,0,158.9318793162451,null,32.259552519000003]
["2015-07-01","2015-07-27",13678,108.81,109.06685553443485,7.1148657572351422E-4,1491816.45,null,0,0,0,159.53300542970484,null,32.381567431999997]
["2015-07-01","2015-07-28",9753,109.31,109.35972418742949,5.0732041036931081E-4,1066585.3899999999,null,0,0,0,160.26608605395273,null,32.530366106000002]
["2015-07-01","2015-07-29",10012,109.33,109.05467039552538,{"$f":"C1149/19224537","v":5.2079277643981756E-4},1091855.3600000001,null,{"$f":"H1149+IF(B1149=MAX($B$11:$B$280),$D$8,0)","v":0},0,{"$f":"$H1149+IF($B1149=MAX($C$533:$C$1056),D1149,0)","v":0},{"$f":"100*(N1149/$N$11)","v":160.29540927911972},null,32.536318053000002]
["2015-07-01","2015-07-30",13827,108.61,108.79306574094163,{"$f":"C1150/19224537","v":7.1923708747836164E-4},1504281.72,null,{"$f":"H1150+IF(B1150=MAX($B$11:$B$280),$D$8,0)","v":0},0,{"$f":"$H1150+IF($B1150=MAX($C$533:$C$1056),D1150,0)","v":0},{"$f":"100*(N1150/$N$11)","v":159.23977317803505},null,32.322047961999999]
["2015-07-01","2015-07-31",27690,109.01,108.78895232936077,1.4403467818236663E-3,3012366.09,null,0,0,0,159.82623767644802,null,32.441086900999998]
["2015-08-01","2015-08-03",14359,110.25,109.7,7.4691005562318611E-4,1575123,null,0,0,0,161.64427762694754,null,32.810107613]
["2015-08-01","2015-08-04",20789,110.2,109.88,1.0813784488021741E-3,2284212.5099999998,null,0,0,0,161.57096956156673,null,32.795227744999998]
["2015-08-01","2015-08-05",22491,109.98,109.47,1.1699111401226464E-3,2462051.0499999998,null,0,0,0,161.24841408965659,null,32.729756328999997]
["2015-08-01","2015-08-06",32515,109,108.95,1.6913281188514449E-3,3542618.22,null,0,0,0,159.81157606632786,null,32.438110928]
["2015-08-01","2015-08-07",27785,108.7,108.9,1.4452883832780992E-3,3025745.01,1.01,1.01,1.01,1.01,159.37172768882317,null,32.348831723000004]
["2015-08-01","2015-08-10",29918,108.04,107.42,1.5562403401444727E-3,3213854.4,null,0,0,0,159.88969690308764,null,32.453967679000002]
["2015-08-01","2015-08-11",26603,106.38,106.58,1.3838044578134703E-3,2835466.8,null,0,0,0,157.43304291487019,null,31.955322858999999]
["2015-08-01","2015-08-12",21557,105.4,105.69,1.1213273952969582E-3,2278459.46,null,0,0,0,155.98272911887099,null,31.660942183]
["2015-08-01","2015-08-13",16044,106.33,105.87,8.3455846036760211E-4,1698650.81,null,0,0,0,157.35904731424003,null,31.940303437000001]
["2015-08-01","2015-08-14",25681,105.5,105.85,1.3358449152767633E-3,2718260.78,null,0,0,0,156.1307203201313,null,31.690981026999999]
["2015-08-01","2015-08-17",21012,106,106.07,1.0929782080057377E-3,2228698.63,null,0,0,0,156.87067634121294,null,31.841175249999999]
["2015-08-01","2015-08-18",20387,107,105.82,1.0604676721213105E-3,2157309.29,null,0,0,0,158.35058838337622,null,32.141563695999999]
["2015-08-01","2015-08-19",19526,105.51,106.4,1.0156811578869234E-3,2077508.68,null,0,0,0,156.14551944321335,null,31.693984912000001]
["2015-08-01","2015-08-20",19367,107.89,106.38,1.0074104775579251E-3,2060242.42,null,0,0,0,159.66771010119714,null,32.408909413000003]
["2015-08-01","2015-08-21",12148,107.55,107.23,6.3190078387843614E-4,1302602.46,null,0,0,0,159.16454000508801,null,32.306777341]
["2015-08-01","2015-08-24",33657,106.5,106.5,1.7507313700194705E-3,3584610.9,null,0,0,0,157.61063236229458,null,31.991369472999999]
["2015-08-01","2015-08-25",9826,107.49,107.12,5.111176409606119E-4,1052549.2,null,0,0,0,159.07574528137582,null,32.288754034]
["2015-08-01","2015-08-26",11594,107,106.97,6.0308344487047989E-4,1240205.04,null,0,0,0,158.35058838337622,null,32.141563695999999]
["2015-08-01","2015-08-27",16905,108.7,107.47,8.7934497460198907E-4,1816760.68,null,0,0,0,160.86643885406843,null,32.652224054000001]
["2015-08-01","2015-08-28",7175,107.12,108,3.7322095195322519E-4,774927.35,null,0,0,0,158.52817782587397,null,32.177610309000002]
["2015-08-01","2015-08-31",21092,106.85,107.32,1.0971395565989445E-3,2263512.65,null,0,0,0,158.12860157655905,null,32.096505428999997]
["2015-09-01","2015-09-01",21313,107.02,107.23,1.1086352820876778E-3,2285434.34,null,0,0,0,158.38018662461363,null,32.147571464999999]
["2015-09-01","2015-09-02",22307,107.69,107.26,1.1603400383582709E-3,2392658.63,null,0,0,0,159.37172768882317,null,32.348831723000004]
["2015-09-01","2015-09-03",13596,108.1,107.91,7.0722119341547728E-4,1467117.88,null,0,0,0,159.97849162679984,null,32.471990986000002]
["2015-09-01","2015-09-04",10717,107.5,107.61,5.5746466091745144E-4,1153301.52,null,0,0,0,159.09054440445786,null,32.291757918999998]
["2015-09-01","2015-09-08",32824,107.3,107.4,1.7074013277927058E-3,3525446.25,1.01,1.01,1.01,1.01,158.79456199701053,null,32.231680230000002]
["2015-09-01","2015-09-09",13189,107.2,106.37,6.8605033244753825E-4,1402975.19,null,0,0,0,160.15407889397326,null,32.507631203000003]
["2015-09-01","2015-09-10",32224,105,105.37,1.6761912133436555E-3,3395377.26,null,0,0,0,156.86733473978225,null,31.840496981000001]
["2015-09-01","2015-09-11",29088,103.31,103.8,1.5130663484899532E-3,3019255.24,null,0,0,0,154.34251763768103,null,31.328016601000002]
["2015-09-01","2015-09-14",25115,103.8,103.38,1.3064033739798259E-3,2596357.9500000002,null,0,0,0,155.07456520023683,null,31.476605587000002]
["2015-09-01","2015-09-15",22854,104.3,104.21,1.1887932593643217E-3,2381701.25,null,0,0,0,155.82155250755966,null,31.628227000999999]
["2015-09-01","2015-09-16",18262,103.5,103.73,9.4993185011425763E-4,1894332.97,null,0,0,0,154.62637281288715,null,31.385632738000002]
["2015-09-01","2015-09-17",11065,103.65,103.86,5.7556652729790056E-4,1149200.69,null,0,0,0,154.85046900902532,null,31.431119163000002]
["2015-09-01","2015-09-18",28914,101.5,102.62,1.5040154152997287E-3,2967063.22,null,0,0,0,151.63842358359594,null,30.779147082000001]
["2015-09-01","2015-09-21",20933,102,102.4,1.0888688762699461E-3,2143515.14,null,0,0,0,152.38541089091873,null,30.930768495999999]
["2015-09-01","2015-09-22",20178,101.7,101.83,1.0495961489215579E-3,2054754.49,null,0,0,0,151.93721850356906,null,30.839795646999999]
["2015-09-01","2015-09-23",22094,100.9,101.27,1.1492604477288582E-3,2237563.94,null,0,0,0,150.74203881382323,null,30.597201385000002]
["2015-09-01","2015-09-24",49652,99.55,100.13,2.5827410043737335E-3,4971888.28,null,0,0,0,148.72517307813965,null,30.187823565999999]
["2015-09-01","2015-09-25",32965,99.11,99.69,1.7147357046882325E-3,3286349.23,null,0,0,0,148.06782424927215,null,30.054396722]
["2015-09-01","2015-09-28",14048,99.4,99.53,7.3073281296709511E-4,1398247.71,null,0,0,0,148.50107688692816,null,30.142337141999999]
["2015-09-01","2015-09-29",22016,99.5,99.53,1.1452031328504817E-3,2191333.4700000002,null,0,0,0,148.65047434937807,null,30.172661425000001]
["2015-09-01","2015-09-30",29643,101,100,1.5419357043553246E-3,2964248.86,null,0,0,0,150.89143627134646,null,30.627525667]
["2015-10-01","2015-10-01",29886,99.99,100.2,1.5545758007071899E-3,2994494.29,null,0,{"$f":"+H1194","v":0},0,149.38252191193385,null,30.321250411000001]
["2015-10-01","2015-10-02",23492,101.47,100.54,1.2219800143951451E-3,2361801.7599999998,null,0,0,0,151.59360434436829,null,30.770049796999999]
[{"$f":"DATE(YEAR(B1196),MONTH(B1196),1)","v":"2015-10-01"},"2015-10-05",25926,101.27,101.05,1.3485890453434587E-3,2619848.77,null,0,0,0,151.29480941946852,null,30.709401231000001]
["2015-10-01","2015-10-06",17131,102.9,101.73,8.9110078437779799E-4,1742696.89,null,0,0,0,153.72998804311445,null,31.203687040999998]
["2015-10-01","2015-10-07",19098,103.53,103.25,9.9341794291326756E-4,1971859.28,1.01,1.01,1.01,1.01,154.6711920521148,null,31.394730023000001]
["2015-10-01","2015-10-08",16446,102.97,102.1,8.5546923704846569E-4,1679060.19,null,0,0,0,155.35010384158642,null,31.532533656999998]
["2015-10-01","2015-10-09",18859,104,103.47,9.809859139910625E-4,1951398.19,null,0,0,0,156.90405748461362,null,31.847950862000001]
["2015-10-01","2015-10-13",11372,103.54,103.79,5.9153570252433126E-4,1180307.3999999999,null,0,0,0,156.21005877130426,null,31.707084926]
["2015-10-01","2015-10-14",14286,103.8,103.63,7.4311282503188502E-4,1480402.25,null,0,0,0,156.60231891425212,null,31.786704802999999]
["2015-10-01","2015-10-15",19657,103.21,103.73,1.0224953662082994E-3,2038931.57,null,0,0,0,155.7121901270055,null,31.606028928000001]
["2015-10-01","2015-10-16",9846,103.1,103.22,5.1215797810891359E-4,1016341.8,null,0,0,0,155.54623391059704,null,31.572343595]
["2015-10-01","2015-10-19",10804,103.5,103.24,5.6199012751256372E-4,1115421.1499999999,null,0,0,0,156.14971105624662,null,31.694835714]
["2015-10-01","2015-10-20",8597,103.7,103.45,4.4718892319747414E-4,889359.33,null,0,0,0,156.45144962660808,null,31.756081772999998]
["2015-10-01","2015-10-21",15339,103.65,103.67,7.9788657588996813E-4,1590259.92,null,0,0,0,156.37601498771272,null,31.740770259000001]
["2015-10-01","2015-10-22",18985,103.7,103.56,9.875400380253631E-4,1965998.62,null,0,0,0,156.45144962660808,null,31.756081772999998]
["2015-10-01","2015-10-23",17392,103.56,103.76,9.0467718416313483E-4,1804593.62,null,0,0,0,156.24023262883307,null,31.713209532]
["2015-10-01","2015-10-26",22440,104.6,104.18,1.1672582803944772E-3,2337885.86,null,0,0,0,157.80927320062469,null,32.031689040000003]
["2015-10-01","2015-10-27",18472,105.5,104.35,9.6085539017142516E-4,1927466.81,null,0,0,0,159.16709677956788,null,32.307296307999998]
["2015-10-01","2015-10-28",12570,105.59,104.74,6.538518977076015E-4,1316552.99,null,0,0,0,159.30287913352089,null,32.334857034000002]
["2015-10-01","2015-10-29",31357,106.19,104.88,{"$f":"C1213/19224537","v":1.631092597964778E-3},3288625.64,null,0,0,0,160.20809484953196,null,32.518595212000001]
["2015-10-01","2015-10-30",15154,105.27,105.56,7.8826345726817763E-4,1599644.71,null,{"$f":"H1214+IF(B1214=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H1214","v":0},{"$f":"$H1214+IF($B1214=MAX($C$533:$C$1056),D1214,0)","v":0},{"$f":"100*(N1214/$N$11)","v":158.82009741798657},null,32.236863339000003]
["2015-11-01","2015-11-03",19728,105.99,105.43,1.0261885630847704E-3,2079915.04,null,0,0,0,159.9063562791705,null,32.457349153000003]
["2015-11-01","2015-11-04",17789,105.78,105.8,9.2532787655692306E-4,1882112.26,null,0,0,0,159.58953078004461,null,32.393040790999997]
["2015-11-01","2015-11-05",25505,106.5,105.83,1.3266899483717085E-3,2699070.1,null,0,0,0,160.67578963630189,null,32.613526604]
["2015-11-01","2015-11-06",13836,105.95,106.05,7.1970523919509739E-4,1467278.38,null,0,0,0,159.84600856411288,null,32.445099941000002]
["2015-11-01","2015-11-09",17306,106.11,106.36,9.002037344254377E-4,1840708.78,1.01,1.01,1.01,1.01,160.08739942434335,null,32.494096788999997]
["2015-11-01","2015-11-10",23109,105.49,105.14,1.202057558005168E-3,2429793.0099999998,null,0,0,0,160.68144400454639,null,32.614674311999998]
["2015-11-01","2015-11-11",15271,104.8,105.21,7.9434942958574238E-4,1606599.32,null,0,0,0,159.6304420488928,null,32.401344846999997]
["2015-11-01","2015-11-12",19581,104.9,104.96,1.018542085044753E-3,2055230.63,null,0,0,0,159.78276117404297,null,32.432262160999997]
["2015-11-01","2015-11-13",18763,105.88,105.5,9.7599229567921458E-4,1979580.23,null,0,0,0,161.27548858967614,null,32.735251836000003]
["2015-11-01","2015-11-16",12714,105.9,105.86,6.6134232517537348E-4,1345929.88,null,0,0,0,161.30595241569154,null,32.741435299000003]
["2015-11-01","2015-11-17",20512,107,106.94,1.0669697792981959E-3,2193480.7400000002,null,0,0,0,162.98146277756351,null,33.081525749999997]
["2015-11-01","2015-11-18",31861,106,106.7,1.6573090941019802E-3,3399426.32,null,0,0,0,161.45827154084168,null,32.772352613000002]
["2015-11-01","2015-11-19",9045,107.37,107.11,4.7049247531943164E-4,968783.25,null,0,0,0,163.54504353667789,null,33.195919811000003]
["2015-11-01","2015-11-23",16888,107.32,107.28,8.7846068802593274E-4,1811707.81,null,0,0,0,163.46888397902944,null,33.180461155000003]
["2015-11-01","2015-11-24",14774,107.89,107.49,7.6849705145044583E-4,1588087.82,null,0,0,0,164.3371029835175,null,33.356689842999998]
["2015-11-01","2015-11-25",116061,102.8,103.76,6.0371284884520237E-3,12042702.84,null,0,0,0,156.58405956559579,null,31.782998571]
["2015-11-01","2015-11-26",100347,101.49,102.12,5.2197355910313988E-3,10247157.859999999,null,0,0,0,154.58867904287905,null,31.377981761000001]
["2015-11-01","2015-11-27",31287,101.01,100.96,1.6274514179457221E-3,3158592.63,null,0,0,0,153.85754724807018,null,31.229578655000001]
["2015-11-01","2015-11-30",58830,100.15,100.58,3.0601517217293712E-3,5916836.0700000003,null,{"$f":"H1233+IF(B1233=MAX($B$11:$B$280),$D$8,0)","v":0},0,{"$f":"$H1233+IF($B1233=MAX($C$533:$C$1056),D1233,0)","v":0},{"$f":"100*(N1233/$N$11)","v":152.54760277867595},null,30.963689756000001]
["2015-12-01","2015-12-01",53491,101,100.83,2.7824337199902397E-3,5393487.4299999997,null,0,0,0,153.84231533259916,null,31.226486923]
["2015-12-01","2015-12-02",77434,101.15,100.78,4.0278733370795877E-3,7803495.7999999998,null,0,0,0,154.07079402032443,null,31.272862893999999]
["2015-12-01","2015-12-03",1802990,101,101.02,9.3785873750821674E-2,182133134.03999999,null,0,0,0,153.84231533259916,null,31.226486923]
["2015-12-01","2015-12-04",42707,99.72,100.17,2.2214839296259776E-3,4277791,null,0,0,0,151.89263054644212,null,30.830745307000001]
["2015-12-01","2015-12-07",62463,100.5,100.47,3.2491289647183699E-3,6275394.6799999997,1.01,1.01,1.01,1.01,153.08071971177492,null,31.071900354]
["2015-12-01","2015-12-08",51909,99.9,100.27,2.7001430515595773E-3,5205162.5,null,0,0,0,153.71156799170291,null,31.199948190000001]
["2015-12-01","2015-12-09",50275,100.5,99.84,2.6151475065433307E-3,5019532.62,null,0,0,0,154.63476059118847,null,31.387335266000001]
["2015-12-01","2015-12-10",42840,99.82,100.15,2.2284021716621836E-3,4290620.71,null,0,0,0,153.58847564247728,null,31.174963246000001]
["2015-12-01","2015-12-11",72351,99,99.13,3.7634716508387171E-3,7171983.8700000001,null,0,0,0,152.32677908754792,null,30.918867575]
["2015-12-01","2015-12-14",91227,99.7,99.68,4.7453418514058366E-3,9093286.5800000001,null,0,0,0,153.40383712356552,null,31.137485830999999]
["2015-12-01","2015-12-15",19091,99.6,99.56,9.9305382491136191E-4,1900784.59,null,0,0,0,153.24997169196016,null,31.106254652000001]
["2015-12-01","2015-12-16",89205,94,94.68,4.6401637657125369E-3,8446043.9299999997,null,0,0,0,144.63350741859952,null,29.357308607]
["2015-12-01","2015-12-17",46406,97,96.15,2.413894285204372E-3,4461885.88,null,0,0,0,149.24947042095391,null,30.294243988000002]
["2015-12-01","2015-12-18",29641,96,97.18,1.5418316706404945E-3,2880562.67,null,0,0,0,147.71081608519353,null,29.981932193999999]
["2015-12-01","2015-12-21",24729,97.49,97.51,1.2863248670176037E-3,2411309.06,null,0,0,0,150.00341104518088,null,30.447276767000002]
["2015-12-01","2015-12-22",97580,97.5,97.47,5.0758049465638626E-3,9511582.5700000003,null,0,0,0,150.01879758883408,null,30.450399885]
["2015-12-01","2015-12-23",22304,97.87,97.8,1.1601839877860257E-3,2181432.54,null,0,0,0,150.58809969414929,null,30.565955249000002]
["2015-12-01","2015-12-28",13043,98.05,98.6,6.7845587126493607E-4,1285998.03,null,0,0,0,150.86505747005361,null,30.622171371]
["2015-12-01","2015-12-29",16258,98.2,97.77,8.4569006785443004E-4,1589466.78,null,0,0,0,151.09585561992498,null,30.669018139999999]
["2015-12-01","2015-12-30",42297,93.45,93.73,2.2001570180857932E-3,3964297.03,null,{"$f":"H1253+IF(B1253=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H1253","v":0},{"$f":"$H1253+IF($B1253=MAX($C$533:$C$1056),D1253,0)","v":0},{"$f":"100*(N1253/$N$11)","v":143.78724753245334},null,29.185537119999999]
["2016-01-01","2016-01-04",18433,91.6,92.66,9.5882673273223694E-4,1707950.52,null,0,0,0,140.94073701573066,null,28.607760301999999]
["2016-01-01","2016-01-05",27449,92.06,92.67,1.4278107191866311E-3,2543758.17,null,0,0,0,141.64851800899802,null,28.751423726999999]
["2016-01-01","2016-01-06",37525,91.5,91.46,1.951932574501014E-3,3431995.73,null,0,0,0,140.78687158412529,null,28.576529123]
["2016-01-01","2016-01-07",39778,89.66,90.75,2.0691265542571976E-3,3609716.86,null,0,0,0,137.95574760612922,null,28.001875422000001]
["2016-01-01","2016-01-08",55354,89,89.49,2.8793411253545402E-3,4953566.53,1.01,1.01,1.01,1.01,136.94023574965109,null,27.795749639]
["2016-01-01","2016-01-11",53748,86.3,86.15,2.7958020523459162E-3,4630429.96,null,0,0,0,134.31006188379624,null,27.261884235]
[{"$f":"DATE(YEAR(B1260),MONTH(B1260),1)","v":"2016-01-01"},"2016-01-12",30699,86.01,86.18,1.596865505785653E-3,2645595.56,null,0,0,0,133.85873027239646,null,27.170274195000001]
["2016-01-01","2016-01-13",25934,85.49,85.74,1.3490051802027795E-3,2223488.7999999998,null,0,0,0,133.04944600673753,null,27.006007917000002]
["2016-01-01","2016-01-14",75092,81.540000000000006,83.37,3.9060498570134615E-3,6260119.2800000003,null,0,0,0,126.90199821667829,null,25.758215997000001]
["2016-01-01","2016-01-15",49871,81.8,82.22,2.5941326961476368E-3,4100597.13,null,0,0,0,127.30664034950776,null,25.840349136]
["2016-01-01","2016-01-18",38287,83.5,82.88,1.9915694198513077E-3,3173273.11,null,0,0,0,129.95237737488608,null,26.377373507000001]
["2016-01-01","2016-01-19",22257,84.2,84.69,1.1577391954875169E-3,1884903.44,null,0,0,0,131.04179850211361,null,26.598501189]
["2016-01-01","2016-01-20",32311,84.09,84.25,1.6807166799387679E-3,2722245.95,null,0,0,0,130.87060375228242,null,26.563752553]
["2016-01-01","2016-01-21",41039,82,83.52,2.1347198114576179E-3,3427502.37,null,0,0,0,127.61790353012326,null,25.903528474000002]
["2016-01-01","2016-01-22",59015,80.12,80.88,3.0697748403511614E-3,4772907.87,null,0,0,0,124.69202964317634,null,25.309642699000001]
["2016-01-01","2016-01-26",120091,77.98,78.77,6.246756423834811E-3,9459617.9100000001,null,0,0,0,121.36151362339996,null,24.633623785000001]
["2016-01-01","2016-01-27",103702,75.91,77.38,5.3942521476590044E-3,8024255.9699999997,null,0,0,0,118.13993971536098,null,23.979717639]
["2016-01-01","2016-01-28",87540,76.81,77,4.5535556981164231E-3,6740269.8799999999,null,0,0,0,119.54062402320402,null,24.264024659]
["2016-01-01","2016-01-29",41151,80.760000000000005,79.94,2.1405456994881074E-3,3289813.41,null,{"$f":"H1272+IF(B1272=MAX($B$11:$B$280),$D$8,0)","v":0},0,{"$f":"$H1272+IF($B1272=MAX($C$533:$C$1056),D1272,0)","v":0},{"$f":"100*(N1272/$N$11)","v":125.68807181818991},null,25.511816580000001]
["2016-02-01","2016-02-01",46528,83.39,82.45,2.4202403418090122E-3,3836148.09,null,{"$f":"H1273+IF(B1273=MAX($B$11:$B$280),$D$8,0)","v":0},0,{"$f":"$H1273+IF($B1273=MAX($C$533:$C$1056),D1273,0)","v":0},{"$f":"100*(N1273/$N$11)","v":129.7811826250549},null,26.342624871000002]
["2016-02-01","2016-02-02",55785,87,85.5,2.9017603909004415E-3,4769665.72,null,0,0,0,135.39948301102376,null,27.483011916999999]
["2016-02-01","2016-02-03",90683,90.74,90.22,4.7170446809720306E-3,8181737.0700000003,null,0,0,0,141.22010446587072,null,28.664465533000001]
["2016-02-01","2016-02-04",17267,90.1,90.02,8.9817507698624938E-4,1554386.53,null,0,0,0,140.22406229085718,null,28.462291652000001]
["2016-02-01","2016-02-05",38479,89.36,90.53,{"$f":"C1277/19224537","v":2.001556656475004E-3},3483616.78,1.01,1.01,1.01,1.01,139.07238852553584,null,28.228528101999999]
["2016-02-01","2016-02-10",8258,87.15,88.2,4.2955520853376076E-4,728365.39,null,0,0,0,137.18345965293372,null,27.845118552999999]
["2016-02-01","2016-02-11",10576,85.77,85.93,5.5013028402192471E-4,908748.96,null,0,0,0,135.01119144623894,null,27.404197571000001]
["2016-02-01","2016-02-12",11339,85.1,85.36,5.8981914622963354E-4,967945.63,null,0,0,0,133.95653949002926,null,27.190127238999999]
["2016-02-01","2016-02-15",30934,85.57,85.44,1.6090894672781977E-3,2642850.7200000002,null,0,0,0,134.69636996500861,null,27.340295979]
["2016-02-01","2016-02-16",30810,86.34,86.42,1.6026393769587274E-3,2662643.7400000002,null,0,0,0,135.90843266183344,null,27.586317106999999]
["2016-02-01","2016-02-17",34170,86.94,86.65,1.7774160178734082E-3,2960876.23,null,0,0,0,136.85289710059786,null,27.778021882000001]
["2016-02-01","2016-02-18",12879,87.38,86.98,6.699251066488623E-4,1120160.48,null,0,0,0,137.54550435240731,null,27.918605382999999]
["2016-02-01","2016-02-19",23062,87.15,86.72,1.1996127657066592E-3,1999848.24,null,0,0,0,137.18345965293372,null,27.845118552999999]
["2016-02-01","2016-02-22",15918,86.81,87.03,8.2800433633330151E-4,1385275.74,null,0,0,0,136.6482631368128,null,27.736485847000001]
["2016-02-01","2016-02-23",18301,87,86.98,9.5196050755344585E-4,1591835.66,null,0,0,0,136.94734354201097,null,27.797192359]
["2016-02-01","2016-02-24",38633,89.36,88.41,2.0095672525169265E-3,3415606.25,null,0,0,0,140.66223699786647,null,28.551231139999999]
["2016-02-01","2016-02-25",24648,89,88.9,1.2821115015669818E-3,2191138.58,null,0,0,0,140.09555833953451,null,28.436208275999999]
["2016-02-01","2016-02-26",34430,89.75,89.8,1.79094040080133E-3,3091984.9,null,0,0,0,141.27613888429499,null,28.675839243999999]
["2016-02-01","2016-02-29",36344,89.71,90.33,1.8905006658938002E-3,3282867.18,null,0,{"$f":"+H1291","v":0},{"$f":"$H1291+IF($B1291=MAX($C$533:$C$1056),D1291,0)","v":0},{"$f":"100*(N1291/$N$11)","v":141.21317459001961},null,28.663058926000001]
["2016-03-01","2016-03-01",21050,90.8,90.98,1.0949548485875108E-3,1915106.41,null,0,0,0,142.92895165090101,null,29.0113226]
["2016-03-01","2016-03-02",36349,93.85,93,1.8907607501808755E-3,3380306.59,null,0,0,0,147.7299792150306,null,29.985821872999999]
["2016-03-01","2016-03-03",36021,94.3,93.66,1.8736992209487282E-3,3373611.26,null,0,0,0,148.43832754287223,null,30.129600453999998]
["2016-03-01","2016-03-04",28977,95.01,95,1.5072924773168789E-3,2752690.76,null,0,0,0,149.55594379335736,null,30.356451104000001]
["2016-03-01","2016-03-07",14469,96,95.7,7.5263190993884533E-4,1384632.93,1.01,1.01,1.01,1.01,151.11431011855026,null,30.672763982999999]
["2016-03-01","2016-03-08",28753,96,96.12,1.4956407012559003E-3,2763836.92,null,0,0,0,152.72106296488869,null,30.998898224000001]
["2016-03-01","2016-03-09",10151,96.5,96.28,5.2802311962051409E-4,977328.9,null,0,0,0,153.51648516824136,null,31.160350819000001]
["2016-03-01","2016-03-10",35748,97,96.27,1.8594986188744103E-3,3441536.05,null,0,0,0,154.31190737159406,null,31.321803414000001]
["2016-03-01","2016-03-11",42281,97.5,97.46,2.199324748367152E-3,4120698.63,null,0,0,0,155.10732957494673,null,31.483256009000002]
["2016-03-01","2016-03-14",28390,98.98,98.53,1.4767585820142249E-3,2797308.57,null,0,0,0,157.46177929588535,null,31.961155689999998]
["2016-03-01","2016-03-15",20672,99.45,98.95,1.0752924764846092E-3,2045505.57,null,0,0,0,158.20947616555887,null,32.112921129]
["2016-03-01","2016-03-16",25457,97.9,98.17,1.3241931392157845E-3,2499082.61,null,0,0,0,155.74366733762886,null,31.612418085000002]
["2016-03-01","2016-03-17",34173,99.01,99.28,1.7775720684456535E-3,3392847.43,null,0,0,0,157.5095046295645,null,31.970842846]
["2016-03-01","2016-03-18",39102,100,99.65,2.0339631586446011E-3,3896449.93,null,0,0,0,159.08444059171018,null,32.290518984000002]
["2016-03-01","2016-03-21",13720,99.75,99.95,7.1367128373494768E-4,1371320.69,null,0,0,0,158.68672948757049,null,32.209792686]
["2016-03-01","2016-03-22",13592,101.6,101.27,7.0701312598581698E-4,1376403.83,null,0,0,0,161.62979163751208,null,32.807167286999999]
["2016-03-01","2016-03-23",20321,102.09,102.73,1.0570345595319148E-3,2087570.59,null,0,0,0,162.40930539630503,null,32.965390829999997]
["2016-03-01","2016-03-24",11913,102.1,102.49,6.1967682238589148E-4,1220991.42,null,0,0,0,162.42521384086476,null,32.968619881999999]
["2016-03-01","2016-03-28",17786,102.5,102.88,9.2517182598467781E-4,1829836.19,null,0,0,0,163.06155160354689,null,33.097781957999999]
["2016-03-01","2016-03-29",14413,103.14,103.59,7.4971896592360067E-4,1493021.92,null,0,0,0,164.07969202580901,null,33.304441279999999]
["2016-03-01","2016-03-30",19238,103.9,103.78,1.0007003029513792E-3,1996568.58,null,0,0,0,165.28873377293442,null,33.549849223999999]
["2016-03-01","2016-03-31",11329,103.74,103.79,5.8929897765548265E-4,1175856.24,null,{"$f":"H1313+IF(B1313=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H1313","v":0},{"$f":"$H1313+IF($B1313=MAX($C$533:$C$1056),D1313,0)","v":0},{"$f":"100*(N1313/$N$11)","v":165.03419866983222},null,33.498184393999999]
["2016-04-01","2016-04-01",16625,103.12,103.71,8.647802545257657E-4,1724199.36,null,0,0,0,164.04787513668958,null,33.297983176000002]
["2016-04-01","2016-04-04",38750,103,103.31,2.0156532248344914E-3,4003294.19,null,0,0,0,163.85697380689959,null,33.259234552999999]
["2016-04-01","2016-04-05",23639,103,102.91,1.2296264924351625E-3,2432694.65,null,0,0,0,163.85697380689959,null,33.259234552999999]
["2016-04-01","2016-04-06",28397,102.9,102.87,1.4771227000161303E-3,2921261.14,null,0,0,0,163.69788936622905,null,33.226944033999999]
["2016-04-01","2016-04-07",25272,101.05,102.6,1.3145700205939941E-3,2592853.11,1.01,1.01,1.01,1.01,160.75482721628745,null,32.629569433]
["2016-04-01","2016-04-08",14029,101.5,101.76,7.2974449267620858E-4,1427521.96,null,0,0,0,163.10090925970164,null,33.105770665999998]
["2016-04-01","2016-04-11",14546,101.81,102.01,7.5663720795980682E-4,1483901.65,null,0,0,0,163.59904996900087,null,33.206881887000002]
["2016-04-01","2016-04-12",24107,101.78,102.05,1.2539703817054215E-3,2460097.4300000002,null,0,0,0,163.55084280294915,null,33.197096930000001]
["2016-04-01","2016-04-13",18345,102.25,102.4,9.5424924927970962E-4,1878588.85,null,0,0,0,164.3060883912888,null,33.350394586999997]
["2016-04-01","2016-04-14",21743,102.15,102.04,1.1310025307761638E-3,2218713.56,null,0,0,0,164.14539784435186,null,33.317778064999999]
[{"$f":"DATE(YEAR(B1324),MONTH(B1324),1)","v":"2016-04-01"},"2016-04-15",190196,107,107.26,9.8933982129192494E-3,20399815.280000001,null,0,0,0,171.9388895678608,null,34.899679421999998]
["2016-04-01","2016-04-18",53732,106.85,106.98,2.7949697826272746E-3,5748060.0300000003,null,0,0,0,171.69785373760203,null,34.850754637000001]
["2016-04-01","2016-04-19",57288,105.55,105.89,2.979941727595312E-3,6066100.4000000004,null,0,0,0,169.60887657815496,null,34.426739841]
["2016-04-01","2016-04-20",31398,105.39,105.35,1.6332252891187965E-3,3307640.7,null,0,0,0,169.35177169418779,null,34.374553403999997]
["2016-04-01","2016-04-22",25915,105.75,105.72,1.3480168599118928E-3,2739650.63,null,0,0,0,169.93025767695553,null,34.491972885999999]
["2016-04-01","2016-04-25",41781,105.46,105.59,2.1733163196596102E-3,4411674.4800000004,null,0,0,0,169.4642550799997,null,34.397384969999997]
["2016-04-01","2016-04-26",27642,105,105.4,1.4378499726677423E-3,2913598.47,null,0,0,0,168.72507854536838,null,34.247348965]
["2016-04-01","2016-04-27",35493,105.05,105.04,1.846234320233564E-3,3728146.12,null,0,0,0,168.80542381883686,null,34.263657225999999]
["2016-04-01","2016-04-28",55616,105,104.77,2.8929695419972921E-3,5827036.3300000001,null,0,0,0,168.72507854536838,null,34.247348965]
["2016-04-01","2016-04-29",61395,105.35,105.19,3.1935749609990605E-3,6458084.5199999996,null,{"$f":"H1333+IF(B1333=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H1333","v":0},{"$f":"$H1333+IF($B1333=MAX($C$533:$C$1056),D1333,0)","v":0},{"$f":"100*(N1333/$N$11)","v":169.28749547442769},null,34.361506794999997]
["2016-05-01","2016-05-02",51446,104.61,105.29,2.6760592465763936E-3,5416584.6699999999,null,0,0,0,168.09838539654891,null,34.120144525999997]
["2016-05-01","2016-05-03",46471,104.51,104.91,2.4172753809363523E-3,4875432.91,null,0,0,0,167.9376948446853,null,34.087528003000003]
["2016-05-01","2016-05-04",50843,104.75,104.63,2.6446930815550982E-3,5319882.4000000004,null,0,0,0,168.32335216817265,null,34.165807657999999]
["2016-05-01","2016-05-05",55843,104.6,104.96,2.9047773686305162E-3,5861204.0899999999,null,0,0,0,168.08231634284056,null,34.116882873999998]
["2016-05-01","2016-05-06",60969,105.39,105.07,3.171415779740235E-3,6406115.79,20.806742966000002,20.806742966000002,20.806742966000002,20.806742966000002,169.35177169418779,null,34.374553403999997]
["2016-05-01","2016-05-09",134587,83.97,83.72,7.0007927889238633E-3,11268185.18,null,0,0,0,168.12391444735229,null,34.125326342000001]
["2016-05-01","2016-05-10",120135,85.4,84.61,6.2490451655610743E-3,10164434.24,null,0,0,0,170.9870464886213,null,34.706476950999999]
["2016-05-01","2016-05-11",134850,87,87.26,{"$f":"C1341/19224537","v":7.01447322242403E-3},11767217.6,null,0,0,0,174.19055087225232,null,35.356715395000002]
["2016-05-01","2016-05-12",96720,87.7,87.61,5.0310704491868903E-3,8473934.5500000007,null,0,0,0,175.59208404378586,null,35.641194714999997]
["2016-05-01","2016-05-13",105455,88.5,88.28,5.4854376987076466E-3,9309636.8300000001,null,0,0,0,177.1938362356014,null,35.966313937000002]
["2016-05-01","2016-05-16",82097,89.8,89.5,4.2704279432061228E-3,7347603.9400000004,null,0,0,0,179.79668354360658,null,36.494632672000002]
["2016-05-01","2016-05-17",85356,89.8,90.13,4.4399508815218805E-3,7693154.0700000003,null,0,0,0,179.79668354360658,null,36.494632672000002]
["2016-05-01","2016-05-18",57251,88,89.13,2.9780171038709543E-3,5102735.4400000004,null,0,0,0,176.19274111448502,null,35.763114422999998]
["2016-05-01","2016-05-19",60210,87,87.55,3.1319349849621867E-3,5271367.1500000004,null,0,0,0,174.19055087225232,null,35.356715395000002]
["2016-05-01","2016-05-20",71534,84.75,85.35,3.7209738783305938E-3,6105331.1799999997,null,0,0,0,169.68562283215539,null,34.442317582999998]
["2016-05-01","2016-05-23",99945,85,84.83,5.1988248143505352E-3,8478676.9399999995,null,0,0,0,170.18617039271356,null,34.54391734]
["2016-05-01","2016-05-24",71090,86,85.15,3.6978783936382968E-3,6053023.7199999997,null,0,0,0,172.18836063494629,null,34.950316368000003]
["2016-05-01","2016-05-25",36265,85.71,85.81,1.8863913341580086E-3,3111824.9,null,0,0,0,171.60772546529,null,34.832460650000002]
["2016-05-01","2016-05-27",11435,85.74,85.94,5.9481276454148157E-4,982690.76,null,0,0,0,171.66779117334522,null,34.844652621000002]
["2016-05-01","2016-05-30",24018,85.99,85.86,1.2493408813954792E-3,2062233.93,null,0,0,0,172.16833872897675,null,34.946252377]
["2016-05-01","2016-05-31",21986,85.02,85.39,1.1436426271280292E-3,1877472.18,null,{"$f":"H1354+IF(B1354=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H1354","v":0},{"$f":"$H1354+IF($B1354=MAX($C$533:$C$1056),D1354,0)","v":0},{"$f":"100*(N1354/$N$11)","v":170.22621419972597},null,34.552045321000001]
["2016-06-01","2016-06-01",24413,85.51,85.4,1.2698875400744371E-3,2084903.13,null,0,0,0,171.20728741487278,null,34.751180843999997]
["2016-06-01","2016-06-02",37412,86.6,85.57,1.9460546696131095E-3,3201464.38,null,0,0,0,173.38967477634458,null,35.194155784000003]
["2016-06-01","2016-06-03",23077,86.21,86.25,1.2003930185678854E-3,1990279.48,null,0,0,0,172.60882058147968,null,35.035660163000003]
["2016-06-01","2016-06-06",19933,87.6,87.14,1.0368520188548623E-3,1736936.73,null,0,0,0,175.39186501857728,null,35.600554811999999]
["2016-06-01","2016-06-07",34701,87.05,87.35,1.8050369691608177E-3,3030972.95,0.85,0.85,0.85,0.85,174.29066038731997,null,35.377035347000003]
["2016-06-01","2016-06-08",37531,87.97,87.5,1.9522446756455045E-3,3283797.01,null,0,0,0,177.86948253070142,null,36.103454749999997]
["2016-06-01","2016-06-09",33567,88.3,88.27,1.7460498528521129E-3,2962798.87,null,0,0,0,178.53672055751707,null,36.238888875999997]
["2016-06-01","2016-06-10",89244,89,89.4,4.6421924231517253E-3,7977991.1100000003,null,0,0,0,179.95207394922502,null,36.526173386000004]
["2016-06-01","2016-06-13",32508,89.6,89.26,1.6909640008495393E-3,2901798.26,null,0,0,0,181.16523399574132,null,36.772417251]
["2016-06-01","2016-06-14",32770,89.55,89.7,1.7045924174922912E-3,2939309.78,null,0,0,0,181.06413732560881,null,36.751896928999997]
["2016-06-01","2016-06-15",18806,88.73,89.25,9.782290205480632E-4,1678434.87,null,0,0,0,179.40615192459765,null,36.415363646000003]
["2016-06-01","2016-06-16",29717,88.29,88.85,1.5457849518040409E-3,2640453.25,null,0,0,0,178.51650122546124,null,36.234784812000001]
["2016-06-01","2016-06-17",25117,88.81,88.67,1.306507407694656E-3,2227130.77,null,0,0,0,179.56790660075094,null,36.448196162000002]
["2016-06-01","2016-06-20",19172,88.86,88.82,9.972671903619838E-4,1702780.97,null,0,0,0,179.66900327088339,null,36.468716483999998]
["2016-06-01","2016-06-21",36370,88.52,88.71,1.8918531041865923E-3,3226210.02,null,0,0,0,178.98154590708526,null,36.329178292999998]
["2016-06-01","2016-06-22",29781,88.51,88.55,1.5491140306786062E-3,2636988.58,null,0,0,0,178.96132657502946,null,36.325074229000002]
["2016-06-01","2016-06-23",16610,88.48,88.56,8.6400000166453946E-4,1470940.29,null,0,0,0,178.90066857393529,null,36.312762036000002]
["2016-06-01","2016-06-24",14676,89.5,88.72,7.6339939942376761E-4,1302074.77,null,0,0,0,180.96304065547636,null,36.731376607000001]
["2016-06-01","2016-06-27",20890,88.85,89.04,1.0866321514010975E-3,1860128.83,null,0,0,0,179.64878393390092,null,36.464612418999998]
["2016-06-01","2016-06-28",49993,87.61,88.76,2.600478752752277E-3,4437567.95,null,0,0,0,177.14158650279163,null,35.955708430999998]
["2016-06-01","2016-06-29",12420,88.05,88.49,6.4604936909533892E-4,1098986.1000000001,null,0,0,0,178.03123720192804,null,36.136287265]
["2016-06-01","2016-06-30",17232,88.65,88.74,8.9635448697672146E-4,1529222.48,null,{"$f":"H1376+IF(B1376=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H1376","v":0},{"$f":"$H1376+IF($B1376=MAX($C$533:$C$1056),D1376,0)","v":0},{"$f":"100*(N1376/$N$11)","v":179.24439725337103},null,36.382531131]
["2016-07-01","2016-07-01",27838,89,88.86,1.4480452767210987E-3,2473683.9,null,0,0,0,179.95207394922502,null,36.526173386000004]
["2016-07-01","2016-07-04",36255,88.65,88.4,1.8858711655838577E-3,3204808.49,null,0,0,0,179.24439725337103,null,36.382531131]
["2016-07-01","2016-07-05",22929,88.7,88.73,1.1926945236704529E-3,2034477.66,null,0,0,0,179.34549392350351,null,36.403051453000003]
["2016-07-01","2016-07-06",25599,87.52,87.91,1.3315795329687263E-3,2250496.5499999998,null,0,0,0,176.95961249458253,null,35.918771851000002]
["2016-07-01","2016-07-07",30755,87.52,87.71,1.5997784498008978E-3,2697540.48,0.99,0.99,0.99,0.99,176.95961249458253,null,35.918771851000002]
["2016-07-01","2016-07-08",31251,88.38,88.03,1.6255788110787791E-3,2750895.14,null,0,0,0,180.74298569589772,null,36.686710460999997]
["2016-07-01","2016-07-11",25547,87.83,87.73,1.3288746563831419E-3,2241262.77,null,0,0,0,179.61819906967807,null,36.458404387999998]
["2016-07-01","2016-07-12",18252,87.98,88.1,9.4941168154010684E-4,1608084.94,null,0,0,0,179.92495905551189,null,36.520669679999997]
["2016-07-01","2016-07-13",15590,88.09,88.05,8.1094280710115407E-4,1372772.03,null,0,0,0,180.1499163827265,null,36.566330895]
["2016-07-01","2016-07-14",39425,89,88.59,2.0507646035896731E-3,3492541.24,null,0,0,0,182.01092698578606,null,36.944073670999998]
["2016-07-01","2016-07-15",32663,90,89.61,1.6990266137488772E-3,2926807.46,null,0,0,0,184.0559935793606,null,37.359175622000002]
[{"$f":"DATE(YEAR(B1388),MONTH(B1388),1)","v":"2016-07-01"},"2016-07-18",50113,92.5,91.14,2.6067207756420869E-3,4567278.43,null,0,0,0,189.16866006576026,null,38.396930500000003]
["2016-07-01","2016-07-19",49102,94.6,93.76,2.5541317327954375E-3,4603855.67,null,0,0,0,193.46329991670075,null,39.268644598000002]
["2016-07-01","2016-07-20",49220,95.17,94.63,2.5602697219704175E-3,4657447.92,null,0,0,0,194.62898787961998,null,39.505252710999997]
["2016-07-01","2016-07-21",24484,96.39,95.49,1.2735807369509081E-3,2338068.54,null,0,0,0,197.12396912269708,null,40.011677091000003]
["2016-07-01","2016-07-22",26523,96.04,96.25,1.3796431092202638E-3,2552968.0699999998,null,0,0,0,196.40819581420698,null,39.866391407999998]
["2016-07-01","2016-07-25",26688,96.35,96.46,1.3882258906937526E-3,2574335.0299999998,null,0,0,0,197.04216645915116,null,39.995073013000003]
["2016-07-01","2016-07-26",60077,96.6,96.52,3.1250167429259803E-3,5798524.4500000002,null,0,0,0,197.55343310877643,null,40.098848500999999]
["2016-07-01","2016-07-27",31502,96.62,96.69,1.6386350422899652E-3,3045939.1,null,0,0,0,197.5943344405494,null,40.107150539999999]
["2016-07-01","2016-07-28",30948,95.97,96.09,1.6098177032820087E-3,2973765.07,null,0,0,0,196.26504115546496,null,39.837334272]
["2016-07-01","2016-07-29",35427,95.3,95.59,1.8428012076441684E-3,3386640.39,null,{"$f":"H1397+IF(B1397=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H1397","v":0},{"$f":"$H1397+IF($B1397=MAX($C$533:$C$1056),D1397,0)","v":0},{"$f":"100*(N1397/$N$11)","v":194.89484653368092},null,39.559215964000003]
["2016-08-01","2016-08-01",28207,96.5,96.33,1.4672394971072646E-3,2717156.73,null,0,0,0,197.34892644991166,null,40.057338305999998]
["2016-08-01","2016-08-02",39249,96.3,96.62,2.041609636684618E-3,3792413.33,null,0,0,0,196.93991313218206,null,39.974317915999997]
["2016-08-01","2016-08-03",46202,96.81,96.99,2.4032828462916948E-3,4481117.3099999996,null,0,0,0,197.98289709485584,null,40.186019911000002]
["2016-08-01","2016-08-04",63933,97.07,97.05,3.3255937451185432E-3,6204853.8799999999,null,0,0,0,198.51461440790425,null,40.293946417999997]
["2016-08-01","2016-08-05",36795,97.99,97.53,1.9139602685880029E-3,3588558.45,0.80010000000000003,0.80010000000000003,0.80010000000000003,0.80010000000000003,200.39607567438699,null,40.675840213000001]
["2016-08-01","2016-08-08",46856,96.44,96.34,2.4373018710411596E-3,4513928.87,null,0,0,0,198.84983338403225,null,40.361988236999998]
["2016-08-01","2016-08-09",69660,96.8,96.73,3.623494287534727E-3,6738517.0999999996,null,0,0,0,199.59211811952935,null,40.512655135999999]
["2016-08-01","2016-08-10",30157,96.36,96.72,{"$f":"C1405/19224537","v":1.5686723690666777E-3},2916699.48,null,0,0,0,198.68488122113587,null,40.328506703999999]
["2016-08-01","2016-08-11",22089,96.65,96.69,1.1490003634417828E-3,2135784.7000000002,null,0,0,0,199.28283281594611,null,40.449877262000001]
["2016-08-01","2016-08-12",30107,96.9,96.66,1.5660715261959235E-3,2910036.77,null,0,0,0,199.79830832684488,null,40.554507053000002]
["2016-08-01","2016-08-15",42501,97.47,97.06,2.2107684569984704E-3,4125312.05,null,0,0,0,200.97359249425583,null,40.793062976999998]
["2016-08-01","2016-08-16",30611,96.79,97.01,1.5922880223331257E-3,2969662.58,null,0,0,0,199.57149910224646,null,40.508469945000002]
["2016-08-01","2016-08-17",83600,92.01,93.18,4.3486092799009928E-3,7789465.8300000001,null,0,0,0,189.71560731868863,null,38.507948337999999]
["2016-08-01","2016-08-18",90292,89.5,89.4,4.6967060897227329E-3,8071783.54,null,0,0,0,184.54023318256512,null,37.457465235000001]
["2016-08-01","2016-08-19",41886,92.61,91.56,2.1787780896881936E-3,3835080,null,0,0,0,190.9527485478016,null,38.759059837000002]
["2016-08-01","2016-08-22",14483,93.25,92.86,7.5336014594265652E-4,1344887.8,null,0,0,0,192.27236585589938,null,39.026912101999997]
["2016-08-01","2016-08-23",30974,94.43,93.67,1.611170141574801E-3,2901207.31,null,0,0,0,194.70541026970619,null,39.520764716000002]
["2016-08-01","2016-08-24",14273,94,94.3,7.4243660588548899E-4,1345995.34,null,0,0,0,193.8187923885956,null,39.340801474999999]
["2016-08-01","2016-08-25",11459,94.02,94.04,5.9606116911944354E-4,1077579.8600000001,null,0,0,0,193.86003043301469,null,39.349171859000002]
["2016-08-01","2016-08-26",19901,94.5,94.34,1.0351874794175798E-3,1877374.23,null,0,0,0,194.84974341531969,null,39.550061057999997]
["2016-08-01","2016-08-29",8999,94.5,94.38,4.6809969987833777E-4,849338.93,null,0,0,0,194.84974341531969,null,39.550061057999997]
["2016-08-01","2016-08-30",14783,95,94.71,7.6896520316718157E-4,1400164.64,null,0,0,0,195.88069443711714,null,39.759320639999999]
["2016-08-01","2016-08-31",13665,94.98,94.89,7.1081035657711807E-4,1296736.74,null,{"$f":"H1420+IF(B1420=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H1420","v":0},{"$f":"$H1420+IF($B1420=MAX($C$533:$C$1056),D1420,0)","v":0},{"$f":"100*(N1420/$N$11)","v":195.83945639762476},null,39.750950257]
["2016-09-01","2016-09-01",13927,94.203187251000003,94.104026000999994,7.2443877321986996E-4,1321642.45,null,0,0,0,195.88069443711714,null,39.759320639999999]
["2016-09-01","2016-09-02",27637,94.203187251000003,94.113942125999998,1.437589888380667E-3,2623022.27,null,0,0,0,195.88069443711714,null,39.759320639999999]
["2016-09-01","2016-09-05",16551,94.183355000999995,93.816458377000004,8.6093100707704945E-4,1565955.22,null,0,0,0,195.83945639762476,null,39.750950257]
["2016-09-01","2016-09-06",14280,94.272600126,94.252767875999993,7.4280072388739453E-4,1357271.44,null,0,0,0,196.025027577804,null,39.788616980999997]
["2016-09-01","2016-09-08",24443,94.58,94.223019500999996,1.2714480457968896E-3,2322636.73,0.80010000000000003,0.80010000000000003,0.80010000000000003,0.80010000000000003,196.66421721703338,null,39.918357923000002]
["2016-09-01","2016-09-09",26653,94.3,94.45,1.3864053006842245E-3,2517323.2200000002,null,0,0,0,196.0820013035615,null,39.800181350000003]
["2016-09-01","2016-09-12",20056,93.15,93.7,1.0432500923169177E-3,1879201.47,null,0,0,0,193.69075738642701,null,39.314813285]
["2016-09-01","2016-09-13",22932,92.51,92.17,1.1928505742426982E-3,2113644.21,null,0,0,0,192.35997816126462,null,39.044695404999999]
["2016-09-01","2016-09-14",20534,94.29,93.64,1.0681141501613276E-3,1922794.35,null,0,0,0,196.0612078775525,null,39.795960758]
["2016-09-01","2016-09-15",34389,93.69,93.1,1.7888077096473117E-3,3201660.65,null,0,0,0,194.81360235642612,null,39.542725246000003]
["2016-09-01","2016-09-16",12501,93.2,93.64,6.5026273454596071E-4,1170608.6499999999,null,0,0,0,193.79472451154533,null,39.335916244000003]
["2016-09-01","2016-09-19",14870,94.4,94.04,7.7349066976229385E-4,1398359.53,null,0,0,0,196.28993555872478,null,39.842387269]
["2016-09-01","2016-09-20",22044,94.21,94.75,1.1466596048581041E-3,2088737.83,null,0,0,0,195.89486047440721,null,39.762196023000001]
["2016-09-01","2016-09-21",14770,94.75,94.84,7.6828898402078554E-4,1400849.71,null,0,0,0,197.01770544440629,null,39.990107983999998]
["2016-09-01","2016-09-22",32263,96,95.79,1.6782198707828437E-3,3090367.91,null,0,0,0,199.61688361670406,null,40.517681967999998]
["2016-09-01","2016-09-23",25236,96.36,96.36,1.3126974137270509E-3,2431847.56,null,0,0,0,200.36544693332127,null,40.669623276000003]
["2016-09-01","2016-09-26",27135,96.97,96.99,1.4114774259582949E-3,2631694.36,null,0,0,0,201.63384588045665,null,40.927079380000002]
["2016-09-01","2016-09-27",40624,96.68,96.74,2.1131328156303582E-3,3929865.53,null,0,0,0,201.03083654590245,null,40.804682216000003]
["2016-09-01","2016-09-28",17857,96.86,96.93,9.288650228611487E-4,1730791.87,null,0,0,0,201.40511819928437,null,40.880652869000002]
["2016-09-01","2016-09-29",15957,97.11,97.23,8.3003299377248983E-4,1551503.26,null,0,0,0,201.92495383472925,null,40.986167666]
["2016-09-01","2016-09-30",28493,97.6,97.36,1.4821163183279785E-3,2773971.96,null,{"$f":"H1441+IF(B1441=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H1441","v":0},{"$f":"$H1441+IF($B1441=MAX($C$533:$C$1056),D1441,0)","v":0},{"$f":"100*(N1441/$N$11)","v":202.94383167961004},null,41.192976668]
["2016-10-01","2016-10-03",24852,97.8,97.59,1.2927229404796588E-3,2425330.04,null,0,0,0,203.35970018500996,null,41.277388504999998]
["2016-10-01","2016-10-04",23999,97.75,97.75,1.2483525611045926E-3,2345859.9700000002,null,0,0,0,203.25573305989164,null,41.256285546000001]
["2016-10-01","2016-10-05",33060,98.25,98.03,1.7196773061426654E-3,3240844.66,null,0,0,0,204.29540432585475,null,41.467315139]
["2016-10-01","2016-10-06",29412,97.7,97.93,1.5299198102924404E-3,2880232.74,null,0,0,0,203.15176593477329,null,41.235182586999997]
["2016-10-01","2016-10-07",36251,97.54,97.79,1.8856630981541973E-3,3545112.37,0.78,0.78,0.78,0.78,202.81907112848273,null,41.167653117]
["2016-10-01","2016-10-10",26157,96.98,96.82,1.3606049394063431E-3,2532627.63,null,0,0,0,203.28021411629345,null,41.261254643000001]
["2016-10-01","2016-10-11",57311,97,96.85,2.9811381153158592E-3,5550483.4400000004,null,0,0,0,203.32213620788596,null,41.269763873000002]
["2016-10-01","2016-10-13",32124,96.7,96.72,1.6709895276021472E-3,3107105.49,null,0,0,0,202.6933048586319,null,41.142125428]
["2016-10-01","2016-10-14",24085,96.75,96.78,1.2528260108422898E-3,2330915.12,null,0,0,0,202.79811008268646,null,41.163398502]
["2016-10-01","2016-10-17",62753,97.2,96.93,3.2642138533687443E-3,6082913.0199999996,null,0,0,0,203.74135710410414,null,41.354856169000001]
[{"$f":"DATE(YEAR(B1452),MONTH(B1452),1)","v":"2016-10-01"},"2016-10-18",47419,96.92,97.14,2.4665873617658518E-3,4606354.4800000004,null,0,0,0,203.15444784644265,null,41.235726954]
["2016-10-01","2016-10-19",38563,96.85,97.12,2.0059260724978709E-3,3745413.92,null,0,0,0,203.00772053079558,null,41.205944649999999]
["2016-10-01","2016-10-20",23073,96.95,97,1.200184951138225E-3,2238115.27,null,0,0,0,203.2173309789047,null,41.248490797999999]
["2016-10-01","2016-10-21",28767,97.3,97.12,1.4963689372597113E-3,2793778.45,null,0,0,0,203.9509675571399,null,41.397402317999997]
["2016-10-01","2016-10-24",41208,97.2,97.19,2.1435106603607669E-3,4004946.66,null,0,0,0,203.74135710410414,null,41.354856169000001]
["2016-10-01","2016-10-25",36565,97.11,97.13,1.9019963913825338E-3,3551682.2,null,0,0,0,203.55270770179129,null,41.316564636000003]
["2016-10-01","2016-10-26",33569,97.01,97.14,1.746153886566943E-3,3260963.32,null,0,0,0,203.3430972487555,null,41.274018486999999]
["2016-10-01","2016-10-27",28553,97.01,97.11,1.4852373297728834E-3,2772702.67,null,0,0,0,203.3430972487555,null,41.274018486999999]
["2016-10-01","2016-10-28",28356,97,97.09,1.474990008862112E-3,2752974.59,null,0,0,0,203.32213620788596,null,41.269763873000002]
["2016-10-01","2016-10-31",27553,97,97.06,1.4332204723577998E-3,2674197.41,null,{"$f":"H1461+IF(B1461=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H1461","v":0},{"$f":"$H1461+IF($B1461=MAX($C$533:$C$1056),D1461,0)","v":0},{"$f":"100*(N1461/$N$11)","v":203.32213620788596},null,41.269763873000002]
["2016-11-01","2016-11-01",19348,97.19,97.14,1.0064221572670385E-3,1879473.33,null,0,0,0,203.72039605830793,null,41.350601554000001]
["2016-11-01","2016-11-03",37223,97.36,97.49,1.9362234835616588E-3,3628743.58,null,0,0,0,204.07673382699073,null,41.422930006999998]
["2016-11-01","2016-11-04",35173,97.1,97.34,1.8295889258607373E-3,3423840.52,null,0,0,0,203.53174665599508,null,41.312310021000002]
["2016-11-01","2016-11-07",55218,97.7,97.48,2.8722668327460892E-3,5382796.2300000004,null,0,0,0,204.78940935450302,null,41.567586910999999]
["2016-11-01","2016-11-08",28266,97.69,97.54,1.4703084916947544E-3,2757044.28,0.75,0.75,0.75,0.75,204.76844830870681,null,41.563332295999999]
["2016-11-01","2016-11-09",21790,96.94,97.15,1.1334473230746728E-3,2116825.5499999998,null,0,0,0,204.76844830870681,null,41.563332295999999]
["2016-11-01","2016-11-10",42290,97.15,97.22,2.1997929000838875E-3,4111428.79,null,0,0,0,205.21203582977176,null,41.653370461999998]
["2016-11-01","2016-11-11",41795,95.51,96.64,{"$f":"C1469/19224537","v":2.1740445556634211E-3},4038903.78,null,0,0,0,201.74782853296443,null,40.950215262999997]
["2016-11-01","2016-11-14",22529,95,95.98,1.1718877807044197E-3,2162226.2000000002,null,0,0,0,200.67054455534671,null,40.731551146000001]
["2016-11-01","2016-11-16",30927,95,95.38,1.608725349276292E-3,2949749.46,null,0,0,0,200.67054455534671,null,40.731551146000001]
["2016-11-01","2016-11-17",45009,93.01,94.09,2.3412267353955002E-3,4234948.8099999996,null,0,0,0,196.46702472835779,null,39.878332338]
["2016-11-01","2016-11-18",81184,94.38,92.04,4.2229365523861508E-3,7471992.4299999997,null,0,0,0,199.36090521377488,null,40.465724180999999]
["2016-11-01","2016-11-21",49093,93.9,93.67,2.5536635810787015E-3,4598397.05,null,0,0,0,198.34699088131975,null,40.259922658999997]
["2016-11-01","2016-11-22",37338,95,94.35,1.9422054221643933E-3,3522934.1,null,0,0,0,200.67054455534671,null,40.731551146000001]
["2016-11-01","2016-11-23",29916,95,95.07,1.5561363064296426E-3,2844046.7,null,0,0,0,200.67054455534671,null,40.731551146000001]
["2016-11-01","2016-11-24",28987,94,94.28,1.5078126458910298E-3,2732846.43,null,0,0,0,198.55822303350402,null,40.302797976000001]
["2016-11-01","2016-11-25",15327,93.39,93.92,7.9726237360098714E-4,1439559.81,null,0,0,0,197.26970690862865,null,40.041258542999998]
["2016-11-01","2016-11-28",38777,92.7,93.55,2.0170576799846988E-3,3627719.94,null,0,0,0,195.81220505510854,null,39.745418854999997]
["2016-11-01","2016-11-29",18930,92.25,92.49,9.8467911086753349E-4,1750925.32,null,0,0,0,194.8616603727427,null,39.552479929]
["2016-11-01","2016-11-30",32015,94.1,93.09,1.6653196901439031E-3,2980306.86,null,{"$f":"H1481+IF(B1481=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H1481","v":0},{"$f":"$H1481+IF($B1481=MAX($C$533:$C$1056),D1481,0)","v":0},{"$f":"100*(N1481/$N$11)","v":198.76945518568829},null,40.345673292999997]
["2016-12-01","2016-12-01",21804,94.4,94.39,1.1341755590784839E-3,2058108.47,null,0,0,0,199.40315164224108,null,40.474299244000001]
["2016-12-01","2016-12-02",15605,93.75,94.15,8.1172305996238042E-4,1469220.4,null,0,0,0,198.03014265550669,null,40.195609683999997]
["2016-12-01","2016-12-05",21898,94.55,94.45,1.1390651436755017E-3,2068297.6,null,0,0,0,199.71999987298082,null,40.538612219999997]
["2016-12-01","2016-12-06",29954,93.79,94.15,1.5581129470114156E-3,2820244.2,null,0,0,0,198.11463551736571,null,40.212759810999998]
["2016-12-01","2016-12-07",28885,94.03,94.07,1.5025069264346914E-3,2717150.4,0.74,0.74,0.74,0.74,198.62159267866667,null,40.315660571000002]
["2016-12-01","2016-12-08",24394,93,93.12,1.2688992197835505E-3,2271673.33,null,0,0,0,198.00416035189122,null,40.190335867999998]
["2016-12-01","2016-12-09",19144,93.99,94.04,9.9581071835436142E-4,1800283.02,null,0,0,0,200.11194657682915,null,40.618168476000001]
["2016-12-01","2016-12-12",18635,94,93.78,9.6933413793008378E-4,1747550.98,null,0,0,0,200.13323734433959,null,40.622490016999997]
["2016-12-01","2016-12-13",26550,93.01,93.43,1.381047564370471E-3,2480506.35,null,0,0,0,198.0254511243283,null,40.194657409999998]
["2016-12-01","2016-12-14",41528,93.36,92.9,2.1601560547335938E-3,3858009.01,null,0,0,0,198.77062807094626,null,40.345911362000002]
["2016-12-01","2016-12-15",28585,94,93.22,1.4869018692101662E-3,2664773.5299999998,null,0,0,0,200.13323734433959,null,40.622490016999997]
["2016-12-01","2016-12-16",23554,93.35,93.55,1.2252050595548804E-3,2203430.84,null,0,0,0,198.74933729850918,null,40.341589820000003]
["2016-12-01","2016-12-19",21922,94,93.73,1.1403135482534637E-3,2054645.94,null,0,0,0,200.13323734433959,null,40.622490016999997]
["2016-12-01","2016-12-20",18142,94.15,94.18,9.4368982722444763E-4,1708568.78,null,0,0,0,200.45259889640917,null,40.687313140000001]
["2016-12-01","2016-12-21",22684,94.67,94.69,1.1799503936037576E-3,2147881.17,null,0,0,0,201.55971893011753,null,40.912033297000001]
["2016-12-01","2016-12-22",26841,95.99,95.44,1.3961844698782602E-3,2561773.8199999998,null,0,0,0,204.37010056172591,null,41.482476773999998]
["2016-12-01","2016-12-23",10078,95.02,95.33,5.24225889029213E-4,960767.54,null,0,0,0,202.30489587673546,null,41.063287248999998]
["2016-12-01","2016-12-26",5611,95.85,95.76,2.9186658695603434E-4,537316.31999999995,null,0,0,0,204.07202978209341,null,41.421975193000002]
["2016-12-01","2016-12-27",13364,96,95.96,6.9515328249517786E-4,1282382,null,0,0,0,204.39139133416296,null,41.486798315999998]
["2016-12-01","2016-12-28",16875,95.5,95.77,8.7778446887953659E-4,1616091,null,0,0,0,203.32685283547548,null,41.270721240999997]
["2016-12-01","2016-12-29",8129,95.5,95.27,4.2284503392721502E-4,774483,null,{"$f":"H1502+IF(B1502=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H1502","v":0},{"$f":"$H1502+IF($B1502=MAX($C$533:$C$1056),D1502,0)","v":0},{"$f":"100*(N1502/$N$11)","v":203.32685283547548},null,41.270721240999997]
["2017-01-01","2017-01-02",9707,96.75,96.22,5.0492763492821695E-4,933983.07,null,0,0,0,205.98819907480424,null,41.810913927000001]
["2017-01-01","2017-01-03",16561,97.1,96.84,8.6145117565120035E-4,1603812.7,null,0,0,0,206.73337602634888,null,41.962167880000003]
["2017-01-01","2017-01-04",22378,96.5,97,1.1640332352347419E-3,2170685.9900000002,null,0,0,0,205.45592982792385,null,41.702875390000003]
["2017-01-01","2017-01-05",29376,96.25,96.66,1.5280472034254974E-3,2839527.85,null,0,0,0,204.92366058104338,null,41.594836852999997]
["2017-01-01","2017-01-06",24528,97,97.02,1.2758694786771717E-3,2379686.39,0.74,0.74,0.74,0.74,206.52046832661131,null,41.918952464999997]
["2017-01-01","2017-01-09",32268,95.99,96.03,1.6784799550699193E-3,3098652.59,null,0,0,0,205.94119836427848,null,41.801373853000001]
["2017-01-01","2017-01-10",27694,96.75,96.63,1.4405548492533267E-3,2676021.2999999998,null,0,0,0,207.57173603128604,null,42.132335871000002]
["2017-01-01","2017-01-11",20107,95.8,96.47,1.0459029520450869E-3,1939743.77,null,0,0,0,205.53356394506329,null,41.718633347999997]
["2017-01-01","2017-01-12",55745,96.06,96.31,2.899679716603838E-3,5368621.28,null,0,0,0,206.09137946635391,null,41.831857196999998]
["2017-01-01","2017-01-13",32125,96.01,96.81,1.6710415444595624E-3,3110043.25,null,0,0,0,205.98410725128957,null,41.810083380000002]
["2017-01-01","2017-01-16",28466,96,96.28,1.4807118631777712E-3,2740797.96,null,0,0,0,205.96265280532072,null,41.805728616000003]
["2017-01-01","2017-01-17",44756,95.98,96.32,2.3280664704694838E-3,4310727.58,null,0,0,0,205.91974392323627,null,41.797019089999999]
["2017-01-01","2017-01-18",48536,95.02,95.77,2.5246901914985002E-3,4648329.0199999996,null,0,0,0,203.8601173910447,null,41.378961803000003]
[{"$f":"DATE(YEAR(B1516),MONTH(B1516),1)","v":"2017-01-01"},"2017-01-19",14961,96,95.7,7.7822420378706654E-4,1431743.09,null,0,0,0,205.96265280532072,null,41.805728616000003]
["2017-01-01","2017-01-20",25283,95.91,96.31,1.3151422060255599E-3,2434880.87,null,0,0,0,205.76956282116089,null,41.766535746000002]
["2017-01-01","2017-01-23",60641,96.49,96.33,3.1543542505080876E-3,5841746.0300000003,null,0,0,0,207.01392051492203,null,42.019112022999998]
["2017-01-01","2017-01-24",29774,96.4,96.35,1.5487499126767006E-3,2868643.39,null,0,0,0,206.82083052583553,null,41.979919152000001]
["2017-01-01","2017-01-26",50807,96.34,96.19,2.6428204746881553E-3,4886964.83,null,0,0,0,206.69210386972901,null,41.953790572000003]
["2017-01-01","2017-01-27",22252,96.2,96.22,1.1574791112004413E-3,2141116.5099999998,null,0,0,0,206.39174166557814,null,41.892823884000002]
["2017-01-01","2017-01-30",29616,96.2,96.58,1.5405312492051174E-3,2860265.84,null,0,0,0,206.39174166557814,null,41.892823884000002]
["2017-01-01","2017-01-31",18539,96.2,96.32,9.6434051961823575E-4,1785681.28,null,{"$f":"H1523+IF(B1523=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H1523","v":0},{"$f":"$H1523+IF($B1523=MAX($C$533:$C$1056),D1523,0)","v":0},{"$f":"100*(N1523/$N$11)","v":206.39174166557814},null,41.892823884000002]
["2017-02-01","2017-02-01",15356,96.69,96.64,7.9877086246602457E-4,1483983.08,null,0,0,0,207.44300937517943,null,42.106207290999997]
["2017-02-01","2017-02-02",19854,97.39,97.09,1.0327426871190707E-3,1927636.31,null,0,0,0,208.94482038608041,null,42.411040729]
["2017-02-01","2017-02-03",19320,98,97.77,1.0049656852594161E-3,1888946.43,null,0,0,0,210.25354140789486,null,42.676681295999998]
["2017-02-01","2017-02-06",35474,98,98.1,1.8452459999426774E-3,3480010.03,null,0,0,0,210.25354140789486,null,42.676681295999998]
["2017-02-01","2017-02-07",26596,98.15,98.34,1.3834403398115648E-3,2615321.21,0.96379999999999999,0.96379999999999999,0.96379999999999999,0.96379999999999999,210.57535805308794,null,42.742002747000001]
["2017-02-01","2017-02-08",36528,99.2,98.46,1.9000717676581757E-3,3596630.27,null,0,0,0,214.93866404970711,null,43.627654509000003]
["2017-02-01","2017-02-09",48380,98.45,98.37,2.5165755617417469E-3,4759112.0199999996,null,0,0,0,213.31362374811133,null,43.297808330999999]
["2017-02-01","2017-02-10",25280,98.2,98.25,1.3149861554533147E-3,2483715.38,null,0,0,0,212.77194364757941,null,43.187859605]
["2017-02-01","2017-02-13",40611,99.5,98.79,2.112456596483962E-3,4011877.37,null,0,0,0,215.58868017428674,null,43.759592980999997]
["2017-02-01","2017-02-14",59101,101.47,100.42,{"$f":"C1533/19224537","v":3.0742482900888587E-3},5935067.1699999999,null,0,0,0,219.85711936706954,null,44.625988941999999]
["2017-02-01","2017-02-15",36940,101.67,101.6,1.9215027129131901E-3,3753159.95,null,0,0,0,220.29046344848041,null,44.713947922999999]
["2017-02-01","2017-02-16",52809,103,103.13,2.7469582232331523E-3,5446042.7599999998,null,0,0,0,223.17220158666041,null,45.298875146]
["2017-02-01","2017-02-17",22809,103.9,103.27,1.186452500780643E-3,2355572.2799999998,null,0,0,0,225.12224995054601,null,45.694690559999998]
["2017-02-01","2017-02-20",41110,103.4,103.63,2.1384130083340891E-3,4260310.57,null,0,0,0,224.03888974948214,null,45.474793108]
["2017-02-01","2017-02-21",53418,105.99,104.28,2.7786364893989386E-3,5570163.5899999999,null,0,0,0,229.65069559414596,null,46.613861909999997]
["2017-02-01","2017-02-22",56866,106.9,105.43,2.957990613766147E-3,5995446.3600000003,null,0,0,0,231.62241116185581,null,47.014075273000003]
["2017-02-01","2017-02-23",49008,106.5,106.39,2.5492421481984194E-3,5214074.13,null,0,0,0,230.75572299903405,null,46.838157311000003]
["2017-02-01","2017-02-24",39454,107,106.64,2.0522730924547104E-3,4207517.58,null,{"$f":"H1541+IF(B1541=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H1541","v":0},{"$f":"$H1541+IF($B1541=MAX($C$533:$C$1056),D1541,0)","v":0},{"$f":"100*(N1541/$N$11)","v":231.83908320009792},null,47.058054763000001]
["2017-03-01","2017-03-01",24188,107.4,107.03,1.2581837471560434E-3,2588916.19,null,0,0,0,232.70577136291965,null,47.233972725000001]
["2017-03-01","2017-03-02",30031,106.56,106.82,1.5621182450323771E-3,3207921.03,null,0,0,0,230.88572622197927,null,46.864545004999997]
["2017-03-01","2017-03-03",44020,106.78,106.9,2.2897820634119825E-3,4705729.38,null,0,0,0,231.36240471103858,null,46.961299883999999]
["2017-03-01","2017-03-06",29007,106.8,106.79,1.5088529830393316E-3,3097574.48,null,0,0,0,231.40573911868699,null,46.970095782000001]
["2017-03-01","2017-03-07",34149,106.36,106.54,1.7763236638676915E-3,3638262.05,0.76,0.76,0.76,0.76,230.4523821405684,null,46.776586023999997]
["2017-03-01","2017-03-08",25553,106.1,105.9,1.3291867575276326E-3,2706101.32,null,0,0,0,231.5435392556264,null,46.998066072]
["2017-03-01","2017-03-09",25749,106.5,105.98,1.3393820615809889E-3,2728775.73,null,0,0,0,232.41646494570207,null,47.17525011]
["2017-03-01","2017-03-10",32952,106.18,106.11,1.7140594855418365E-3,3496529.66,null,0,0,0,231.71812439068549,null,47.033502878999997]
["2017-03-01","2017-03-13",20026,106,105.92,1.0416895865944652E-3,2121135.77,null,0,0,0,231.32530783064408,null,46.953770061999997]
["2017-03-01","2017-03-14",18890,105.55,105.91,9.8259843657093012E-4,2000696.87,null,0,0,0,230.34326643300398,null,46.754438020000002]
["2017-03-01","2017-03-15",38629,106,105.86,2.0093591850872663E-3,4089358.18,null,0,0,0,231.32530783064408,null,46.953770061999997]
["2017-03-01","2017-03-16",49772,105.99,105.77,2.5889830272635434E-3,5264391.5999999996,null,0,0,0,231.30348468814589,null,46.949340460999998]
["2017-03-01","2017-03-17",26489,105.61,105.53,1.3778745360681509E-3,2795448.15,null,0,0,0,230.47420528306665,null,46.781015625000002]
["2017-03-01","2017-03-20",42867,104.72,104.95,2.229806626812391E-3,4498880.4400000004,null,0,0,0,228.53194562535793,null,46.386781141]
["2017-03-01","2017-03-21",32770,103.73,104.2,1.7045924174922912E-3,3414674.74,null,0,0,0,226.37145454266692,null,45.948250647000002]
["2017-03-01","2017-03-22",42977,105.95,104.13,2.2355284811280502E-3,4475050.16,null,0,0,0,231.21619212307968,null,46.931622058000002]
["2017-03-01","2017-03-23",18777,106.49,105.62,9.7672053168302566E-4,1983143.57,null,0,0,0,232.39464180320385,null,47.170820509000002]
["2017-03-01","2017-03-24",24681,106.24,105.98,1.2838280578616795E-3,2615599.1800000002,null,0,0,0,231.84906324567484,null,47.060080485]
["2017-03-01","2017-03-27",21698,105.87,105.86,1.1286617721924851E-3,2296910.5699999998,null,0,0,0,231.04160698309383,null,46.896185250000002]
["2017-03-01","2017-03-28",33204,103.64,104.2,1.7271677336104375E-3,3459898.71,null,0,0,0,226.17504626018285,null,45.908384237999996]
["2017-03-01","2017-03-29",19210,103.95,104.13,9.9924383094375686E-4,2000426.28,null,0,0,0,226.85156367270122,null,46.045701868000002]
["2017-03-01","2017-03-30",19072,104.85,104.7,9.9206550462047549E-4,1996833.96,null,0,0,0,228.81564647290818,null,46.444365953000002]
["2017-03-01","2017-03-31",18067,105.25,105.15,9.3978856291831634E-4,1899709.29,null,{"$f":"H1564+IF(B1564=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H1564","v":0},{"$f":"$H1564+IF($B1564=MAX($C$533:$C$1056),D1564,0)","v":0},{"$f":"100*(N1564/$N$11)","v":229.68857216298386},null,46.621549991000002]
["2017-04-01","2017-04-03",53078,102.1,103.41,2.7609507578778099E-3,5488849.7599999998,null,0,0,0,222.81428235486948,null,45.226225692]
["2017-04-01","2017-04-04",50708,101.5,100.66,2.6376708058040619E-3,5104141.96,null,0,0,0,221.50489381975595,null,44.960449635000003]
["2017-04-01","2017-04-05",23531,101.56,101.33,1.2240086718343333E-3,2384488.2200000002,null,0,0,0,221.6358326747453,null,44.987027241]
["2017-04-01","2017-04-06",31996,101.6,101.76,1.6643313698530165E-3,3255813.88,null,0,0,0,221.72312524473821,null,45.004745645]
["2017-04-01","2017-04-07",20387,101.5,101.55,1.0604676721213105E-3,2070208.54,0.67,0.67,0.67,0.67,221.50489381975595,null,44.960449635000003]
["2017-04-01","2017-04-10",54946,99.18,99.74,2.8581182475291862E-3,5480329.8799999999,null,0,0,0,217.88014846109633,null,44.224708864999997]
["2017-04-01","2017-04-11",17338,99.2,99.47,9.0186827386272038E-4,1724554.73,null,0,0,0,217.92408476877259,null,44.233626934999997]
["2017-04-01","2017-04-12",19871,99.4,99.51,1.0336269736951273E-3,1977272.84,null,0,0,0,218.36344784060873,null,44.322807634]
["2017-04-01","2017-04-13",21761,100.98,100.57,1.1319388342096353E-3,2188496.75,null,0,0,0,221.83441612732801,null,45.02733516]
["2017-04-01","2017-04-17",9487,100.82,100.63,4.9348392629689863E-4,954659.03,null,0,0,0,221.48292566591783,null,44.9559906]
["2017-04-01","2017-04-18",17589,101.15,100.92,9.1492450507390632E-4,1775068.43,null,0,0,0,222.20787473764975,null,45.103138754]
["2017-04-01","2017-04-19",17877,101.7,101.26,9.2990536000945039E-4,1810158.99,null,0,0,0,223.41612319382071,null,45.348385678]
["2017-04-01","2017-04-20",29648,100.51,101.09,1.5421957886424E-3,2997183.06,null,0,0,0,220.80191290186218,null,44.817760516]
["2017-04-01","2017-04-24",17133,100.8,100.65,8.9120481809262819E-4,1724477.02,null,0,0,0,221.43898935824154,null,44.94707253]
["2017-04-01","2017-04-25",18474,100.88,100.68,9.6095942388625536E-4,1860027.5,null,0,0,0,221.61473458894662,null,44.98274481]
[{"$f":"DATE(YEAR(B1580),MONTH(B1580),1)","v":"2017-04-01"},"2017-04-26",19410,100.31,100.24,1.0096472024267737E-3,1945612.08,null,0,0,0,220.36254983002607,null,44.728579817000004]
["2017-04-01","2017-04-27",21153,101.1,101.17,1.1003125849012646E-3,2139992.1800000002,null,{"$f":"H1581+IF(B1581=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H1581","v":0},{"$f":"$H1581+IF($B1581=MAX($C$533:$C$1056),D1581,0)","v":0},{"$f":"100*(N1581/$N$11)","v":222.09803396845905},null,45.080843579000003]
["2017-04-01","2017-04-28",25443,101.49,101.11,1.3234649032119734E-3,2572493.9900000002,null,0,0,0,222.9547919632198,null,45.254745943000003]
["2017-05-01","2017-05-02",20704,101.66,101.82,1.076957015921892E-3,2108062.7599999998,null,0,0,0,223.32825057846816,null,45.330549538]
["2017-05-01","2017-05-03",19605,102,101.85,1.019790489622715E-3,1996739.52,null,0,0,0,224.07516780403824,null,45.482156727000003]
["2017-05-01","2017-05-04",24056,102.31,102.26,1.2513175219772523E-3,2459870.21,null,0,0,0,224.75618056809387,null,45.620386811000003]
["2017-05-01","2017-05-05",20004,102.3,102.33,1.0405452157313333E-3,2046992.72,null,0,0,0,224.73421241425572,null,45.615927775999999]
["2017-05-01","2017-05-08",49306,102.38,102.1,2.5647431717081143E-3,5033969.1500000004,0.66,0.66,0.66,0.66,224.90995764496083,null,45.651600055999999]
["2017-05-01","2017-05-09",24786,101.75,101.73,1.2892898278902634E-3,2521477.48,null,0,0,0,224.97628972094353,null,45.665063957000001]
["2017-05-01","2017-05-10",29647,102.6,102.25,1.542143771784985E-3,3031429.88,null,0,0,0,226.85569853059974,null,46.046541150000003]
["2017-05-01","2017-05-11",20542,103.02,102.65,1.0685302850206484E-3,2108582.09,null,0,0,0,227.78434758943072,null,46.235035762999999]
["2017-05-01","2017-05-12",20653,104.35,105.17,1.0743041561937226E-3,2171974.34,null,0,0,0,230.72506960495662,null,46.831935369999997]
["2017-05-01","2017-05-15",26086,105.8,105.81,1.3569117425298721E-3,2760056.96,null,0,0,0,233.93111992441337,null,47.482690581]
["2017-05-01","2017-05-16",43492,106.64,106.19,2.2623171626968181E-3,4618401.8499999996,null,0,0,0,235.78841804207534,null,47.859679806999999]
["2017-05-01","2017-05-17",24374,106.9,106.61,1.2678588826352489E-3,2598526.9500000002,null,0,0,0,236.3632960289986,null,47.976366947999999]
["2017-05-01","2017-05-18",56027,101.39,100.64,2.9143484703948916E-3,5638530.6200000001,null,0,0,0,224.18030481407794,null,45.503497146000001]
["2017-05-01","2017-05-19",45485,104,103.05,2.36598675952508E-3,4687087.5199999996,null,0,0,0,229.95119539008527,null,46.674856525999999]
["2017-05-01","2017-05-22",54355,102.49,102.14,{"$f":"C1597/19224537","v":2.8273762847968718E-3},5551638.3200000003,null,0,0,0,226.61248091866321,null,45.997173513]
["2017-05-01","2017-05-23",15992,101.71,101.8,8.3185358378201775E-4,1627954.44,null,0,0,0,224.88784695296658,null,45.647112088999997]
["2017-05-01","2017-05-24",31464,103.5,103.01,1.6366584017081919E-3,3241020.91,null,0,0,0,228.84566079530043,null,46.450458177000002]
["2017-05-01","2017-05-25",13190,103.26,103.11,6.861023493049533E-4,1360079.1,null,0,0,0,228.31500419236556,null,46.34274697]
["2017-05-01","2017-05-26",14203,103.03,103.3,7.3879542586643304E-4,1467131.15,null,0,0,0,227.80645828142499,null,46.239523730000002]
["2017-05-01","2017-05-29",11152,104,103.68,5.8009199389301284E-4,1156229.31,null,{"$f":"H1602+IF(B1602=MAX($B$11:$B$280),$D$8,0)","v":0},0,0,229.95119539008527,null,46.674856525999999]
["2017-05-01","2017-05-30",35449,102.52,102.97,1.8439455785073003E-3,3650176.59,null,0,0,0,226.67881299464591,null,46.010637414000001]
[{"$f":"DATE(YEAR(B1604),MONTH(B1604),1)","v":"2017-05-01"},"2017-05-31",27971,102.5,102.54,1.4549635187573048E-3,2868220.54,null,{"$f":"H1604+IF(B1604=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H1604+D1604","v":102.5},{"$f":"$H1604+IF($B1604=MAX($C$533:$C$1056),D1604,0)","v":0},{"$f":"100*(N1604/$N$11)","v":226.63459161065745},null,46.001661480000003]
[{"$f":"DATE(YEAR(B1605),MONTH(B1605),1)","v":"2017-06-01"},"2017-06-01",14627,102.5,102.62,{"$f":"C1605/19224537","v":7.608505734104286E-4},1500962.81,null,0,{"$f":"+H1605+D1605","v":102.5},{"$f":"$H1605+IF($B1605=MAX($C$533:$C$1056),D1605,0)","v":0},{"$f":"100*(N1605/$N$11)","v":226.63459161065745},null,46.001661480000003]
["2017-06-01","2017-06-02",19424,103,102.44,1.0103754384305848E-3,1989771.1,null,0,103,0,227.74012620544229,null,46.226059829]
["2017-06-01","2017-06-05",13033,102.4,102.61,6.7793570269078518E-4,1337356.33,null,0,102.4,0,226.41348469071514,null,45.956781810000003]
["2017-06-01","2017-06-06",16378,102.66,102.38,8.5193209074424004E-4,1676716.48,null,0,102.66,0,226.98836268256511,null,46.073468951999999]
["2017-06-01","2017-06-07",30692,103.36,103.02,1.5965013877837473E-3,3161999.87,0.56999999999999995,0.56999999999999995,103.92999999999999,0.56999999999999995,228.53611111230788,null,46.387626640000001]
["2017-06-01","2017-06-08",75149,101,101.24,3.9090148178861214E-3,7608454.25,null,0,101,0,224.55635005444518,null,45.579825767000003]
["2017-06-01","2017-06-09",53224,101,100.97,2.768545219060412E-3,5374244.5199999996,null,0,101,0,224.55635005444518,null,45.579825767000003]
["2017-06-01","2017-06-12",58638,101.15,101.07,3.050164485105675E-3,5926517.5700000003,null,0,101.15,0,224.8898495864704,null,45.647518578000003]
["2017-06-01","2017-06-13",32732,100.89,100.75,1.7026157769105181E-3,3297612.76,null,0,100.89,0,224.31178373457286,null,45.530184372999997]
["2017-06-01","2017-06-14",40305,101.16,100.97,2.0965394381149464E-3,4069653.68,null,0,101.16,0,224.91208288827696,null,45.652031432000001]
["2017-06-01","2017-06-16",23643,101.04,101.08,1.2298345598648227E-3,2389758.94,null,0,101.04,0,224.64528326167144,null,45.597877183000001]
["2017-06-01","2017-06-19",24852,101.01,100.88,1.2927229404796588E-3,2507055.21,null,0,101.01,0,224.57858335625173,null,45.584338621000001]
["2017-06-01","2017-06-20",39403,101.01,101.09,2.049620232726541E-3,3983294.28,null,0,101.01,0,224.57858335625173,null,45.584338621000001]
["2017-06-01","2017-06-21",31079,101.25,101.17,1.6166319116033847E-3,3144163.6,null,0,101.25,0,225.11218260453606,null,45.692647117999996]
["2017-06-01","2017-06-22",50273,101,101.05,2.6150434728285004E-3,5080007,null,0,101,0,224.55635005444518,null,45.579825767000003]
["2017-06-01","2017-06-23",36849,100.75,100.94,1.9167691788884173E-3,3719425.69,null,0,100.75,0,224.00051750435424,null,45.467004416000002]
["2017-06-01","2017-06-26",23663,100.77,100.89,1.2308748970131244E-3,2387331.6800000002,null,0,100.77,0,224.04498410796739,null,45.476030123999998]
["2017-06-01","2017-06-27",26870,101,100.89,1.3976929587432977E-3,2710984.29,null,0,101,0,224.55635005444518,null,45.579825767000003]
["2017-06-01","2017-06-28",30130,100.05,100.44,1.5672679139164703E-3,3026289.84,null,0,100.05,0,222.44418636804099,null,45.151104633999999]
["2017-06-01","2017-06-29",18476,99.96,100.09,9.6106345760108556E-4,1849219,null,0,99.96,0,222.24408664685521,null,45.110488947]
["2017-06-01","2017-06-30",19438,100.9,100.22,1.0111036744343961E-3,1948162.66,null,{"$f":"H1625+IF(B1625=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H1625+D1625","v":100.9},{"$f":"$H1625+IF($B1625=MAX($C$533:$C$1056),D1625,0)","v":0},{"$f":"100*(N1625/$N$11)","v":224.33401703637946},null,45.534697227000002]
["2017-07-01","2017-07-03",26895,101.01,100.53,1.3989933801786749E-3,2703697.64,null,0,101.01,0,224.57858335625173,null,45.584338621000001]
["2017-07-01","2017-07-04",16647,100.89,100.68,8.6592462538889758E-4,1675951.08,null,0,100.89,0,224.31178373457286,null,45.530184372999997]
["2017-07-01","2017-07-05",43821,100.3,100.2,2.2794307087863805E-3,4390907.4000000004,null,0,100.3,0,223.0000189181319,null,45.263925985]
["2017-07-01","2017-07-06",21935,100,100.24,1.1409897673998598E-3,2198751.69,null,0,100,0,222.33301985900815,null,45.128540364000003]
["2017-07-01","2017-07-07",20264,99.62,99.73,1.0540695986592551E-3,2020997.57,0.42,0.42,100.04,0.42,221.48815438050514,null,44.957051909999997]
["2017-07-01","2017-07-10",69510,97,97.39,3.6156917589224647E-3,6769647.9100000001,null,0,97,0,216.57611869949389,null,43.960020516999997]
["2017-07-01","2017-07-11",35724,96.11,96.61,1.8582502142964483E-3,3451255.08,null,0,96.11,0,214.58897699255641,null,43.556675998999999]
["2017-07-01","2017-07-12",45061,96,95.91,2.3439316119810844E-3,4321902.8099999996,null,0,96,0,214.34337520678156,null,43.506824428999998]
["2017-07-01","2017-07-13",37992,95.6,95.72,1.9762244469138579E-3,3636586.27,null,0,95.6,0,213.45027781068194,null,43.325545994000002]
["2017-07-01","2017-07-14",42769,94.5,94.87,2.2247089747857128E-3,4057461.43,null,0,94.5,0,210.99425996771299,null,42.827030297]
["2017-07-01","2017-07-17",51519,94.3,94.32,2.6798564771676947E-3,4859284.62,null,0,94.3,0,210.54771127212649,null,42.736391079999997]
["2017-07-01","2017-07-18",23741,94.2,94.35,1.2349322118915009E-3,2239869.6,null,0,94.2,0,210.32443692186993,null,42.691071471000001]
["2017-07-01","2017-07-19",28435,94.29,94.2,1.4790993405979036E-3,2678644.5299999998,null,0,94.29,0,210.52538383660817,null,42.731859118999999]
["2017-07-01","2017-07-20",43565,93.2,93.84,2.2661143932881191E-3,4087951.73,null,0,93.2,0,208.0916934291576,null,42.237875383000002]
["2017-07-01","2017-07-21",43721,92.84,92.71,2.2742290230448724E-3,4053199.16,null,0,92.84,0,207.28790577513121,null,42.074724791999998]
["2017-07-01","2017-07-24",38253,91.7,92.02,1.989800846699195E-3,3520120.64,null,0,91.7,0,204.74257819501565,null,41.558081252000001]
["2017-07-01","2017-07-25",33621,91.2,91.3,1.7488587631525273E-3,3069540.23,null,0,91.2,0,203.62620644865945,null,41.331483208000002]
["2017-07-01","2017-07-26",45107,90.41,90.79,2.3463243874221784E-3,4095383.12,null,0,90.41,0,201.86233908705188,null,40.973458297999997]
["2017-07-01","2017-07-27",26787,91,90.33,1.3933755595778457E-3,2419781.4700000002,null,0,91,0,203.17965774814635,null,41.240843990000002]
["2017-07-01","2017-07-28",15383,91.55,90.94,8.0017531761623179E-4,1398973.71,null,0,91.55,0,204.40766666716746,null,41.490101838000001]
["2017-07-01","2017-07-31",18425,90.5,90.88,9.5841059787291625E-4,1674381.21,null,{"$f":"H1646+IF(B1646=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H1646+D1646","v":90.5},{"$f":"$H1646+IF($B1646=MAX($C$533:$C$1056),D1646,0)","v":0},{"$f":"100*(N1646/$N$11)","v":202.06328600179012},null,41.014245946000003]
["2017-08-01","2017-08-01",21614,90.21,90.38,1.1242923561696179E-3,1953532.25,null,0,90.21,0,201.41579039146541,null,40.882819081000001]
["2017-08-01","2017-08-02",34377,91.41,91.45,1.7881835073583307E-3,3143709,null,0,91.41,0,204.09508257976427,null,41.426654386000003]
["2017-08-01","2017-08-03",32750,91.7,91.36,1.7035520803439896E-3,2991919.22,null,0,91.7,0,204.74257819501565,null,41.558081252000001]
["2017-08-01","2017-08-04",34636,92,91.83,1.8016558734288374E-3,3180773.77,null,0,92,0,205.41240124085869,null,41.694040078]
["2017-08-01","2017-08-07",14954,92.8,92.46,7.7786008578516089E-4,1382710.91,0.34670000000000001,0.34670000000000001,93.146699999999996,0.34670000000000001,207.19859603305792,null,42.056596947999999]
["2017-08-01","2017-08-08",37320,91.5,91.51,1.9412691187309218E-3,3415202.63,null,0,91.5,0,205.0621552540174,null,41.622948117999996]
["2017-08-01","2017-08-09",20432,91.22,91.23,1.0628084307049892E-3,1863928.87,null,0,91.22,0,204.43464264874694,null,41.495577347999998]
["2017-08-01","2017-08-10",34267,90.01,90.62,1.7824616530426715E-3,3105446.79,null,0,90.01,0,201.72289174071341,null,40.945153662000003]
["2017-08-01","2017-08-11",32457,91.49,90.58,1.6883111411213701E-3,2940065.03,null,0,91.49,0,205.03974408989541,null,41.618399162000003]
["2017-08-01","2017-08-14",30061,90.95,90.93,1.5636787507548296E-3,2733336.64,null,0,90.95,0,203.82954120759851,null,41.372755533999999]
["2017-08-01","2017-08-15",28280,90.32,90.31,1.4710367276985657E-3,2554041.4,null,0,90.32,0,202.41763784327662,null,41.086171301]
["2017-08-01","2017-08-16",36492,90,90.01,1.8981991607912325E-3,3284749.76,null,0,90,0,201.70048057659136,null,40.940604706000002]
["2017-08-01","2017-08-17",29665,88.9,89.18,1.5430800752184565E-3,2645449.54,null,0,88.9,0,199.23525248375356,null,40.440219538000001]
["2017-08-01","2017-08-18",31506,88.91,88.96,1.6388431097196256E-3,2802842.39,null,0,88.91,0,199.2576636478756,null,40.444768494000002]
["2017-08-01","2017-08-21",52438,91.2,90.91,2.7276599691321564E-3,4766979.1900000004,null,0,91.2,0,204.38982032050288,null,41.486479436000003]
["2017-08-01","2017-08-22",39272,91,91.01,2.0428060244051653E-3,3574209.15,null,0,91,0,203.94159702820875,null,41.395500314000003]
["2017-08-01","2017-08-23",26233,91,90.93,1.3645582205698895E-3,2385506.2200000002,null,0,91,0,203.94159702820875,null,41.395500314000003]
["2017-08-01","2017-08-24",36909,92.4,91.47,1.9198901903333225E-3,3376230.18,null,0,92.4,0,207.07916005948772,null,42.032354165000001]
["2017-08-01","2017-08-25",27326,91.95,92.08,1.4214126457245757E-3,2516239.27,null,0,91.95,0,206.0706576592159,null,41.827651142000001]
["2017-08-01","2017-08-28",24074,92.22,92.15,1.2522538254107238E-3,2218584.58,null,0,92.22,0,206.67575910036433,null,41.950472955999999]
["2017-08-01","2017-08-29",27218,92.08,92.59,1.4157948251237468E-3,2520226.9900000002,null,0,92.08,0,206.3620027977291,null,41.886787570999999]
["2017-08-01","2017-08-30",18546,92.01,92.34,9.647046376201414E-4,1712613.46,null,0,92.01,0,206.20512464394815,null,41.854944877999998]
[{"$f":"DATE(YEAR(B1669),MONTH(B1669),1)","v":"2017-08-01"},"2017-08-31",31547,91,91.56,{"$f":"C1669/19224537","v":1.6409758008736439E-3},2888494.47,null,{"$f":"H1669+IF(B1669=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H1669+D1669","v":91},{"$f":"$H1669+IF($B1669=MAX($C$533:$C$1056),D1669,0)","v":0},{"$f":"100*(N1669/$N$11)","v":203.94159702820875},null,41.395500314000003]
["2017-09-01","2017-09-01",28654,92.9,91.79,1.4904910323718069E-3,2630340.9300000002,null,0,92.9,0,208.19971828529643,null,42.259801969000002]
["2017-09-01","2017-09-04",39969,93.87,93.14,2.0790617740234782E-3,3723025.96,null,0,93.87,0,210.37360124454767,null,42.701050709]
["2017-09-01","2017-09-05",40053,93.5,93.37,2.0834311900463456E-3,3740113.76,null,0,93.5,0,209.54438815725217,null,42.532739333999999]
["2017-09-01","2017-09-06",59867,95.7,94.78,3.114093202868813E-3,5674770.1100000003,null,0,95.7,0,214.47484434785446,null,43.533509670999997]
["2017-09-01","2017-09-08",42975,96.25,96,2.2354244474132199E-3,4125779.96,0.32350000000000001,0.32350000000000001,96.573499999999996,0.32350000000000001,215.70745839427335,null,43.783702255000001]
["2017-09-01","2017-09-11",55137,96,95.5,2.8680534672954673E-3,5265715.66,null,0,96,0,215.87271717284381,null,43.817246023999999]
["2017-09-01","2017-09-12",36024,94.78,95.08,1.8738552715209735E-3,3425390.07,null,0,94.78,0,213.12933472160432,null,43.260401854999998]
["2017-09-01","2017-09-13",36661,94.51,94.5,1.9069900096943817E-3,3464714.2400000002,null,0,94.51,0,212.52219270673572,null,43.137165850999999]
["2017-09-01","2017-09-14",20842,95.06,94.93,1.0841353422451734E-3,1978697.59,null,0,95.06,0,213.75896348050136,null,43.388202155999998]
["2017-09-01","2017-09-15",44372,95.9,95.33,2.3080919972220918E-3,4230160.93,null,0,95.9,0,215.64784975719249,null,43.771603059]
["2017-09-01","2017-09-18",30831,95.64,95.4,1.6037317309644441E-3,2941561.5,null,0,95.64,0,215.06319448142571,null,43.652931350999999]
["2017-09-01","2017-09-19",37452,95.3,95.3,1.9481353439097129E-3,3569367.07,null,0,95.3,0,214.29864527313788,null,43.497745270999999]
["2017-09-01","2017-09-20",25815,95.6,95.4,1.3428151741703845E-3,2462954.73,null,0,95.6,0,214.97324751516521,null,43.634674165]
["2017-09-01","2017-09-21",71644,95.2,95.22,3.726695732646253E-3,6821989.9000000004,null,0,95.2,0,214.07377786241318,null,43.452102306999997]
["2017-09-01","2017-09-22",38297,95.99,95.48,1.9920895884254584E-3,3656980.22,null,0,95.99,0,215.85023042881534,null,43.812681726999998]
["2017-09-01","2017-09-25",18702,95.71,95.75,9.7281926737689448E-4,1790787.97,null,0,95.71,0,215.2206016699183,null,43.684881425999997]
["2017-09-01","2017-09-26",21984,95.2,95.7,1.1435385934131989E-3,2104051.9900000002,null,0,95.2,0,214.07377786241318,null,43.452102306999997]
["2017-09-01","2017-09-27",23282,95.2,95.29,1.2110564743379776E-3,2218584.14,null,0,95.2,0,214.07377786241318,null,43.452102306999997]
["2017-09-01","2017-09-28",12983,95.32,95.28,6.7533485982003102E-4,1237057.2,null,0,95.32,0,214.34361875626814,null,43.506873863999999]
["2017-09-01","2017-09-29",17707,95.35,95.28,9.2106249424888623E-4,1687198.35,null,{"$f":"H1689+IF(B1689=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H1689+D1689","v":95.35},{"$f":"$H1689+IF($B1689=MAX($C$533:$C$1056),D1689,0)","v":0},{"$f":"100*(N1689/$N$11)","v":214.41107898342688},null,43.520566754000001]
["2017-10-01","2017-10-02",16740,95.38,95.16,8.7076219312850036E-4,1593104.45,null,0,95.38,0,214.4785392056589,null,43.534259642999999]
["2017-10-01","2017-10-03",73177,98.75,97.66,3.8064375750635764E-3,7147124.1600000001,null,0,98.75,0,222.05657104659852,null,45.07242755]
["2017-10-01","2017-10-04",42648,100.05,99.92,2.2184149350384873E-3,4261713.62,null,0,100.05,0,224.97984742543241,null,45.665786089999997]
["2017-10-01","2017-10-05",24105,99.99,99.91,1.2538663479905914E-3,2408523.1,null,0,99.99,0,224.84492697604162,null,45.638400310999998]
["2017-10-01","2017-10-06",36850,99.9,99.8,1.9168211957458325E-3,3677852.57,0.42930000000000001,0.42930000000000001,100.3293,0.42930000000000001,224.64254630441877,null,45.597321643000001]
["2017-10-01","2017-10-09",30307,99.28,99.24,1.5764748976789401E-3,3007735.66,null,0,99.28,0,224.21196971570544,null,45.509924400000003]
["2017-10-01","2017-10-10",20703,99.35,99.52,1.0769049990644768E-3,2060536.6,null,0,99.35,0,224.37005632031011,null,45.542012380999999]
["2017-10-01","2017-10-11",21567,99.65,99.57,1.1218475638711091E-3,2147437.67,null,0,99.65,0,225.0475703323024,null,45.679532297999998]
["2017-10-01","2017-10-13",29088,99.25,99.3,1.5130663484899532E-3,2888703.4,null,0,99.25,0,224.14421831795491,null,45.496172409000003]
["2017-10-01","2017-10-16",22637,99,99.29,1.1775056013052486E-3,2247826.12,null,0,99,0,223.57962330714022,null,45.381572478000002]
["2017-10-01","2017-10-17",19961,98.67,99,1.0383084908624847E-3,1976316.19,null,0,98.67,0,222.8343578973973,null,45.230300569999997]
["2017-10-01","2017-10-18",31936,98.45,98.89,1.6612103584081116E-3,3158338.48,null,0,98.45,0,222.33751428925984,null,45.129452630999999]
["2017-10-01","2017-10-19",53397,99.45,98.69,2.7775441353932217E-3,5269776.24,null,0,99.45,0,224.59589432266532,null,45.587852353000002]
["2017-10-01","2017-10-20",21981,99.8,99.76,1.1433825428409537E-3,2192929.4700000002,null,0,99.8,0,225.38632733583523,null,45.748292255999999]
["2017-10-01","2017-10-23",28828,99.24,98.94,1.4995419655620314E-3,2852270.23,null,0,99.24,0,224.1216345187047,null,45.491588411999999]
["2017-10-01","2017-10-24",65732,100.19,99.49,3.4191720716082786E-3,6540199.5199999996,null,0,100.19,0,226.26709554600589,null,45.927068147]
["2017-10-01","2017-10-25",49974,100.3,100.01,2.5994904324613904E-3,4997970.41,null,0,100.3,0,226.51551735253796,null,45.977492116999997]
["2017-10-01","2017-10-26",22742,100,100.11,1.1829673713338324E-3,2276708.5699999998,null,0,100,0,225.83800334054564,null,45.839972199999998]
["2017-10-01","2017-10-27",14799,100,99.96,7.6979747288582296E-4,1479344.15,null,0,100,0,225.83800334054564,null,45.839972199999998]
["2017-10-01","2017-10-30",25769,100.43,100.1,1.3404223987292907E-3,2579515.56,null,0,100.43,0,226.80910675757042,null,46.037084081000003]
["2017-10-01","2017-10-31",51935,101,100.79,2.7014954898523695E-3,5234753.9800000004,null,{"$f":"H1710+IF(B1710=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H1710+D1710","v":101},{"$f":"$H1710+IF($B1710=MAX($C$533:$C$1056),D1710,0)","v":0},{"$f":"100*(N1710/$N$11)","v":228.09638337395111},null,46.298371922000001]
["2017-11-01","2017-11-01",26200,101.17,101.01,1.3628416642751915E-3,2646652.17,null,0,101.17,0,228.48030798091096,null,46.376299875000001]
["2017-11-01","2017-11-03",19516,100,100.47,1.0151609893127725E-3,1960897.36,null,0,100,0,225.83800334054564,null,45.839972199999998]
["2017-11-01","2017-11-06",16486,100.29,100.33,8.5754991134506906E-4,1654124.7,null,0,100.29,0,226.49293355328774,null,45.97290812]
["2017-11-01","2017-11-07",42421,100,100.08,2.2066071084052637E-3,4245740.6100000003,null,0,100,0,225.83800334054564,null,45.839972199999998]
["2017-11-01","2017-11-08",16170,100.3,100.21,8.4111258440190261E-4,1620410.1,0.41699999999999998,0.41699999999999998,100.717,0.41699999999999998,226.51551735253796,null,45.977492116999997]
["2017-11-01","2017-11-09",33574,100.5,100.57,1.7464139708540185E-3,3376764.59,null,0,100.5,0,227.91475520256429,null,46.261505538999998]
["2017-11-01","2017-11-10",46791,101,100.94,2.4339207753091793E-3,4723288.45,null,0,101,0,229.04865945742597,null,46.491662282999997]
["2017-11-01","2017-11-13",17643,100.7,100.58,9.1773341537432088E-4,1774708.2,null,0,100.7,0,228.36831690155299,null,46.353568236000001]
["2017-11-01","2017-11-14",33277,100.3,100.35,1.7309649642017386E-3,3339470.43,null,0,100.3,0,227.46119349864898,null,46.169442840999999]
["2017-11-01","2017-11-16",48784,101,100.72,2.5375903721374408E-3,4913588.78,null,0,101,0,229.04865945742597,null,46.491662282999997]
["2017-11-01","2017-11-17",17729,101.98,101.31,9.2220686511201801E-4,1796286.58,null,0,101.98,0,231.27111179577247,null,46.942769501000001]
["2017-11-01","2017-11-21",24053,101.5,101.87,1.251161471405007E-3,2450280.9,null,0,101.5,0,230.18256371228767,null,46.721819027000002]
["2017-11-01","2017-11-22",35918,100,100.83,1.8683414846349747E-3,3621680.4,null,0,100,0,226.78085094770265,null,46.031348795]
["2017-11-01","2017-11-23",63505,101.66,100.9,3.3033305301448873E-3,6408098.6900000004,null,0,101.66,0,230.54541307344925,null,46.795469185000002]
["2017-11-01","2017-11-24",23673,101.66,101.52,1.2313950655872753E-3,2403355.0499999998,null,0,101.66,0,230.54541307344925,null,46.795469185000002]
["2017-11-01","2017-11-27",42999,102.39,101.73,2.2366728519911819E-3,4374622.82,null,0,102.39,0,232.20091328436493,null,47.131498031]
["2017-11-01","2017-11-28",22842,102.01,102.18,1.1881690570753408E-3,2334008.7799999998,null,0,102.01,0,231.33914605283778,null,46.956578905999997]
["2017-11-01","2017-11-29",26573,101.1,101.24,1.3822439520910178E-3,2690345.35,null,0,101.1,0,229.27544030938364,null,46.537693632]
["2017-11-01","2017-11-30",24172,100.8,100.98,1.257351477437402E-3,2441026.7799999998,null,{"$f":"H1729+IF(B1729=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H1729+D1729","v":100.8},{"$f":"$H1729+IF($B1729=MAX($C$533:$C$1056),D1729,0)","v":0},{"$f":"100*(N1729/$N$11)","v":228.59509775351063},null,46.399599584999997]
["2017-12-01","2017-12-01",15566,100.12,100.36,8.096944025231921E-4,1562245.66,null,0,100.12,0,227.05298796611052,null,46.086586412999999]
["2017-12-01","2017-12-04",18050,99.8,100,9.389042763422599E-4,1805106.2,null,0,99.8,0,226.32728924378731,null,45.939286097]
["2017-12-01","2017-12-05",139492,105.5,103.61,7.2559354745448485E-3,14454105.25,null,0,105.5,0,239.25379775118108,null,48.563072978999998]
[{"$f":"DATE(YEAR(B1733),MONTH(B1733),1)","v":"2017-12-01"},"2017-12-06",48260,104.95,104.2,{"$f":"C1733/19224537","v":2.510333538851937E-3},5029007.59,null,0,104.95,0,238.0065030678773,null,48.309900560000003]
["2017-12-01","2017-12-07",23439,104,103.07,1.2192231209521456E-3,2415915.84,0.49,0.49,104.49,0.49,235.85208498659605,null,47.872602747000002]
["2017-12-01","2017-12-08",36043,104.7,104.04,1.8748435918118601E-3,3749973.86,null,0,104.7,0,238.56355229631575,null,48.422968869000002]
["2017-12-01","2017-12-11",20193,104.14,104.11,1.0503764017827841E-3,2102492.6,null,0,104.14,0,237.28756768055666,null,48.163973046999999]
["2017-12-01","2017-12-12",27973,105.57,105.22,1.4550675524721349E-3,2943535.97,null,0,105.57,0,240.54588553777597,null,48.825337378]
["2017-12-01","2017-12-13",26127,105.73,105.29,1.3590444336838905E-3,2751138.72,null,0,105.73,0,240.91045256944236,null,48.899336183999999]
["2017-12-01","2017-12-14",20140,105.25,105.25,1.0476195083397848E-3,2119782.4300000002,null,0,105.25,0,239.8167514695165,null,48.677339764999999]
["2017-12-01","2017-12-15",19036,105.1,105.23,9.901928977535323E-4,2003227.49,null,0,105.1,0,239.47496987548175,null,48.607965884000002]
["2017-12-01","2017-12-18",21548,105.45,105.52,1.1208592435802225E-3,2273837.46,null,0,105.45,0,240.27246026156283,null,48.769838272999998]
["2017-12-01","2017-12-19",34545,105.5,105.58,1.7969223394040648E-3,3647577.99,null,0,105.5,0,240.38638745957442,null,48.792962899999999]
["2017-12-01","2017-12-20",18017,105.42,105.42,9.3718772004756218E-4,1899523.14,null,0,105.42,0,240.20410394374125,null,48.755963497000003]
["2017-12-01","2017-12-21",1936614,105.5,105.49,0.10073657430605482,204311667.16,null,0,105.5,0,240.38638745957442,null,48.792962899999999]
["2017-12-01","2017-12-22",16695,105.49,105.46,8.6842143454482154E-4,1760659.65,null,0,105.49,0,240.36360202194277,null,48.788337974999997]
["2017-12-01","2017-12-26",14989,105.5,105.38,7.7968067579468881E-4,1579582.42,null,0,105.5,0,240.38638745957442,null,48.792962899999999]
["2017-12-01","2017-12-27",15043,105.77,105.6,7.8248958609510337E-4,1588541.39,null,0,105.77,0,241.0015943298223,null,48.917835885999999]
["2017-12-01","2017-12-28",21726,106,106.17,1.1301182442001075E-3,2306663.9,null,{"$f":"H1748+IF(B1748=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H1748+D1748","v":106},{"$f":"$H1748+IF($B1748=MAX($C$533:$C$1056),D1748,0)","v":0},{"$f":"100*(N1748/$N$11)","v":241.52565943969026},null,49.024209169999999]
["2018-01-01","2018-01-02",13440,106.6,106.43,6.9910656365872431E-4,1430419.39,null,0,106.6,0,242.89278581090258,null,49.301704692999998]
["2018-01-01","2018-01-03",22706,106.9,106.41,1.1810947644668895E-3,2416274.7400000002,null,0,106.9,0,243.57634899897209,null,49.440452454999999]
["2018-01-01","2018-01-04",26000,107.25,106.93,1.3524382927921749E-3,2780197.34,null,0,107.25,0,244.3738393850532,null,49.602324844000002]
["2018-01-01","2018-01-05",21113,106.5,106.89,1.0982319106046612E-3,2256829.13,null,0,106.5,0,242.66493141487945,null,49.255455439000002]
["2018-01-01","2018-01-08",26520,106,106.14,1.3794870586480185E-3,2814906.08,0.44940000000000002,0.44940000000000002,106.4494,0.44940000000000002,241.52565943969026,null,49.024209169999999]
["2018-01-01","2018-01-09",65252,105.5,105.51,3.3942039800490382E-3,6885141.4400000004,null,0,105.5,0,241.40982015527746,null,49.000696433000002]
["2018-01-01","2018-01-10",29398,105.5,105.42,1.5291915742886291E-3,3099296.69,null,0,105.5,0,241.40982015527746,null,49.000696433000002]
["2018-01-01","2018-01-11",23374,105.16,105.57,1.2158420252201653E-3,2467612.44,null,0,105.16,0,240.63181694523414,null,48.842779497000002]
["2018-01-01","2018-01-12",22081,105.9,105.49,1.148584228582462E-3,2329477.38,null,0,105.9,0,242.32511805147467,null,49.186481063999999]
["2018-01-01","2018-01-15",28384,105.75,105.69,1.4764464808697344E-3,3000170.83,null,0,105.75,0,241.9818813434799,null,49.116811828000003]
["2018-01-01","2018-01-16",28334,106,105.92,1.4738456379989801E-3,3001240.73,null,0,106,0,242.55394252675563,null,49.232927222000001]
["2018-01-01","2018-01-17",15417,105.95,105.89,8.0194389076834467E-4,1632653.28,null,0,105.95,0,242.43953028911517,null,49.209704143000003]
["2018-01-01","2018-01-18",12661,105.8,105.83,6.5858543173237408E-4,1339987.6499999999,null,0,105.8,0,242.09629358112034,null,49.140034907]
["2018-01-01","2018-01-19",29441,105.5,105.83,1.5314282991574777E-3,3115803.2,null,0,105.5,0,241.40982015527746,null,49.000696433000002]
["2018-01-01","2018-01-22",22156,105,105.18,1.1524854928885934E-3,2330401.4700000002,null,0,105,0,240.26569778872587,null,48.768465644999999]
["2018-01-01","2018-01-23",30673,104.44,104.62,1.5955130674928609E-3,3209049.17,null,0,104.44,0,238.98428073109375,null,48.508367161000002]
["2018-01-01","2018-01-24",16276,105.89,104.92,8.4662637128790153E-4,1707816.82,null,0,105.89,0,242.30223560788792,null,49.181836449000002]
["2018-01-01","2018-01-26",31627,104.92,105.05,1.6451371494668506E-3,3322580.78,null,0,104.92,0,240.08263821047174,null,48.731308718999998]
["2018-01-01","2018-01-29",39716,105.5,105.52,2.0659015090974623E-3,4190905.98,null,0,105.5,0,241.40982015527746,null,49.000696433000002]
["2018-01-01","2018-01-30",21470,104.95,105.22,1.1168019287018461E-3,2259187.37,null,0,104.95,0,240.15128555108541,null,48.745242566000002]
["2018-01-01","2018-01-31",15462,105.3,105.17,8.0428464935202338E-4,1626147.11,null,{"$f":"H1769+IF(B1769=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H1769+D1769","v":105.3},{"$f":"$H1769+IF($B1769=MAX($C$533:$C$1056),D1769,0)","v":0},{"$f":"100*(N1769/$N$11)","v":240.95217120964216},null,48.907804118000001]
["2018-02-01","2018-02-01",22241,105.75,105.34,1.1569069257688755E-3,2342868.04,null,0,105.75,0,241.9818813434799,null,49.116811828000003]
["2018-02-01","2018-02-02",80819,105.9,106.05,4.2039503994296453E-3,8571072,null,0,105.9,0,242.32511805147467,null,49.186481063999999]
["2018-02-01","2018-02-05",23275,105.67,105.73,1.210692356336072E-3,2460902,null,0,105.67,0,241.79882176522577,null,49.079654902000001]
["2018-02-01","2018-02-06",32774,105.5,105.3,1.7048004849219516E-3,3451163.59,null,0,105.5,0,241.40982015527746,null,49.000696433000002]
["2018-02-01","2018-02-07",32673,105.5,105.17,1.6995467823230281E-3,3436262.09,0.49559999999999998,0.49559999999999998,105.9956,0.49559999999999998,241.40982015527746,null,49.000696433000002]
["2018-02-01","2018-02-08",21410,104.95,104.99,1.1136809172569409E-3,2248003.17,null,0,104.95,0,241.28463977873292,null,48.975287667000003]
["2018-02-01","2018-02-09",31055,104.77,104.85,1.6153835070254227E-3,3256180.76,null,0,104.77,0,240.87081190617306,null,48.891290032000001]
["2018-02-01","2018-02-14",23638,104.77,104.36,1.2295744755777473E-3,2467095.94,null,0,104.77,0,240.87081190617306,null,48.891290032000001]
["2018-02-01","2018-02-15",24041,104.6,104.51,1.250537269116026E-3,2512534.16,null,0,104.6,0,240.47997446960915,null,48.811958932000003]
["2018-02-01","2018-02-16",20893,105.5,104.63,1.0867882019733428E-3,2186178.6,null,0,105.5,0,242.54911383240832,null,49.231947107000003]
["2018-02-01","2018-02-19",35274,105,105.05,1.8348426284596608E-3,3705865.08,null,0,105,0,241.39959196363912,null,48.998620342999999]
["2018-02-01","2018-02-20",35156,105.49,105.36,1.8287046392846808E-3,3704063.46,null,0,105.49,0,242.5261233964124,null,49.227280571999998]
["2018-02-01","2018-02-21",57742,105.27,105.41,3.0035573808617601E-3,6086763.1799999997,null,0,105.27,0,242.0203337749422,null,49.124616795999998]
["2018-02-01","2018-02-22",41419,105.5,105.38,2.1544862172753498E-3,4364869.07,null,0,105.5,0,242.54911383240832,null,49.231947107000003]
["2018-02-01","2018-02-23",41695,105.4,105.43,2.168842869921913E-3,4396160.4000000004,null,0,105.4,0,242.31920945766916,null,49.185281754000002]
["2018-02-01","2018-02-26",43044,105.7,105.63,2.2390136105748608E-3,4547020.6500000004,null,0,105.7,0,243.00892257696,null,49.325277812000003]
["2018-02-01","2018-02-27",25582,105.58,105.5,1.33069524639267E-3,2698938.17,null,0,105.58,0,242.733037330229,null,49.269279388999998]
["2018-02-01","2018-02-28",51633,107.7,106.14,2.6857863989130141E-3,5480714.04,null,{"$f":"H1787+IF(B1787=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H1787+D1787","v":107.7},{"$f":"$H1787+IF($B1787=MAX($C$533:$C$1056),D1787,0)","v":0},{"$f":"100*(N1787/$N$11)","v":247.60701004218336},null,50.258584866]
["2018-03-01","2018-03-01",55373,105.06,105.36,2.8803294456454269E-3,5834430.1699999999,null,0,105.06,0,241.53753458946801,null,49.026619555000003]
["2018-03-01","2018-03-02",37663,105,104.73,1.9591109008242954E-3,3944468.29,null,0,105,0,241.39959196363912,null,48.998620342999999]
["2018-03-01","2018-03-05",24069,105.39,105.12,1.2519937411236484E-3,2530194.73,null,0,105.39,0,242.29621902167327,null,49.180615219000003]
["2018-03-01","2018-03-06",18858,105.2,105.21,9.8093389713364756E-4,1984185.28,null,0,105.2,0,241.85940071311748,null,49.091951049000002]
["2018-03-01","2018-03-07",28354,105.25,105.21,1.4748859751472819E-3,2983159.26,0.35,0.35,105.6,0.35,241.97435289802374,null,49.115283724999998]
["2018-03-01","2018-03-08",34942,104.7,104.86,1.8175730317978528E-3,3664185.03,null,0,104.7,0,241.51300999616291,null,49.021641621000001]
["2018-03-01","2018-03-09",24332,104.75,104.9,1.2656741746238155E-3,2552552.5099999998,null,0,104.75,0,241.62834572162814,null,49.045052147]
["2018-03-01","2018-03-12",27044,105.2,104.77,1.4067438919335223E-3,2833512.4,null,0,105.2,0,242.66636725081497,null,49.255746881]
["2018-03-01","2018-03-13",29274,104.8,104.91,1.5227414839691588E-3,3071136.77,null,0,104.8,0,241.74368144709334,null,49.068462672999999]
[{"$f":"DATE(YEAR(B1797),MONTH(B1797),1)","v":"2018-03-01"},"2018-03-14",20702,104.7,104.63,{"$f":"C1797/19224537","v":1.0768529822070617E-3},2166202.19,null,0,104.7,0,241.51300999616291,null,49.021641621000001]
["2018-03-01","2018-03-15",31358,104.7,104.36,1.6311446148221931E-3,3272593.51,null,0,104.7,0,241.51300999616291,null,49.021641621000001]
["2018-03-01","2018-03-16",26385,104,104.24,1.3724647828969822E-3,2750376.82,null,0,104,0,239.89830982979666,null,48.693894254999996]
["2018-03-01","2018-03-19",20536,104.26,104.32,1.0682181838761579E-3,2142378.58,null,0,104.26,0,240.49805560615707,null,48.815628990999997]
["2018-03-01","2018-03-20",20066,104.55,104.45,1.0437702608910686E-3,2095990.4,null,0,104.55,0,241.16700281484063,null,48.951410041999999]
["2018-03-01","2018-03-21",23215,104,104.23,1.207571344891167E-3,2419830.2999999998,null,0,104,0,239.89830982979666,null,48.693894254999996]
["2018-03-01","2018-03-22",21998,104.51,104.2,1.1442668294170102E-3,2292400.84,null,0,104.51,0,241.07473423840977,null,48.932681621999997]
["2018-03-01","2018-03-23",63918,106.6,106.91,3.3248134922573168E-3,6833655.7000000002,null,0,106.6,0,245.89576757862076,null,49.911241611999998]
["2018-03-01","2018-03-26",24448,105.49,106.1,1.2717081300839652E-3,2594147.94,null,0,105.49,0,243.33531446442515,null,49.391527932999999]
["2018-03-01","2018-03-27",34670,105.8,105.51,1.8034244465809503E-3,3658271.04,null,0,105.8,0,244.05039596625079,null,49.536673194999999]
["2018-03-01","2018-03-28",29779,106.5,106.06,1.5490099969637761E-3,3158561.69,null,0,106.5,0,245.66509612769036,null,49.864420559999999]
["2018-03-01","2018-03-29",37382,107.44,107.28,1.9444941638906571E-3,4010353.54,null,{"$f":"H1808+IF(B1808=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H1808+D1808","v":107.44},{"$f":"$H1808+IF($B1808=MAX($C$533:$C$1056),D1808,0)","v":0},{"$f":"100*(N1808/$N$11)","v":247.83340777234827},null,50.304538450000003]
["2018-04-01","2018-04-02",19846,106.5,106.57,1.0323265522597502E-3,2115185.4500000002,null,0,106.5,0,245.66509612769036,null,49.864420559999999]
["2018-04-01","2018-04-03",40983,106.85,106.7,2.1318068674423731E-3,4372888.84,null,0,106.85,0,246.4724462059468,null,50.028294242000001]
["2018-04-01","2018-04-04",20944,106.8,106.63,1.089441061701512E-3,2233372.64,null,0,106.8,0,246.35711048048159,null,50.004883716000002]
["2018-04-01","2018-04-05",34315,105.9,106.58,1.7849584621985955E-3,3657483.39,null,0,105.9,0,244.28106741718119,null,49.583494246999997]
["2018-04-01","2018-04-06",27050,106.9,106.21,1.4070559930780128E-3,2873048.72,0.30640000000000001,0.30640000000000001,107.2064,0.30640000000000001,246.587781931412,null,50.051704768]
["2018-04-01","2018-04-09",21539,105.5,105.33,1.1203910918634867E-3,2268858.4300000002,null,0,105.5,0,244.05781127586371,null,49.538178334000001]
["2018-04-01","2018-04-10",30660,104.5,104.93,1.5948368483464648E-3,3217216.64,null,0,104.5,0,241.74446709186989,null,49.068622140999999]
["2018-04-01","2018-04-11",37663,104.28,104.16,1.9591109008242954E-3,3923178.59,null,0,104.28,0,241.23553137365752,null,48.965319778999998]
["2018-04-01","2018-04-12",13436,104.01,104.19,6.9889849622906391E-4,1400004.31,null,0,104.01,0,240.61092843959443,null,48.838539605999998]
["2018-04-01","2018-04-13",13555,105.42,105.13,7.0508850226145886E-4,1425168.68,null,0,105.42,0,243.87274373838528,null,49.500613838]
["2018-04-01","2018-04-16",21154,104.44,104.21,1.1003646017586795E-3,2204463.25,null,0,104.44,0,241.60566643876103,null,49.040448769000001]
["2018-04-01","2018-04-17",39992,103.45,103.76,2.0802581617440255E-3,4149611.8,null,0,103.45,0,239.3154557018787,null,48.575588138999997]
["2018-04-01","2018-04-18",18181,103.9,103.71,9.4571848466363584E-4,1885575.44,null,0,103.9,0,240.35646058048826,null,48.786888425000001]
["2018-04-01","2018-04-19",21293,104,103.66,1.1075949449393763E-3,2207335.29,null,0,104,0,240.58779500233629,null,48.833844044999999]
["2018-04-01","2018-04-20",15608,103.4,103.2,8.1187911053462567E-4,1610841.33,null,0,103.4,0,239.19978849095469,null,48.552110329000001]
["2018-04-01","2018-04-23",40859,102.2,103.13,2.125356777122903E-3,4213868.1500000004,null,0,102.2,0,236.42377547311813,null,47.988642898000002]
["2018-04-01","2018-04-24",18607,102.8,102.22,9.678776659224615E-4,1902172.93,null,0,102.8,0,237.81178197957308,null,48.270376613000003]
["2018-04-01","2018-04-25",32813,101,101.13,1.7068291423611398E-3,3318686.41,null,0,101,0,233.64776245035489,null,47.425175465999999]
["2018-04-01","2018-04-26",36319,103.5,103.57,1.8892002444584231E-3,3761764.56,null,0,103.5,0,239.4311229078761,null,48.599065948000003]
["2018-04-01","2018-04-27",35313,104.2,103.65,1.836871285898849E-3,3660225.57,null,0,104.2,0,241.05046383617909,null,48.927755283000003]
["2018-04-01","2018-04-30",15442,103.8,103.94,8.0324431220372169E-4,1605101.44,null,{"$f":"H1829+IF(B1829=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H1829+D1829","v":103.8},{"$f":"$H1829+IF($B1829=MAX($C$533:$C$1056),D1829,0)","v":0},{"$f":"100*(N1829/$N$11)","v":240.1251261635669},null,48.739932805999999]
["2018-05-01","2018-05-02",20500,103.35,103.18,1.0663455770092149E-3,2115220,null,0,103.35,0,239.08412128003067,null,48.528632518999999]
["2018-05-01","2018-05-03",23347,102.7,102.92,1.2144375700699579E-3,2403062.2400000002,null,0,102.7,0,237.5804475626517,null,48.223420994000001]
["2018-05-01","2018-05-04",21266,102.69,102.45,1.1061904897891688E-3,2178746.7200000002,null,0,102.69,0,237.55731412046691,null,48.218725431999999]
["2018-05-01","2018-05-07",40770,101.36,101.72,2.1207272768129603E-3,4147354.61,null,0,101.36,0,234.48056635915452,null,47.594215695999999]
["2018-05-01","2018-05-08",22778,102.45,101.59,1.1848399782007754E-3,2314215.42,0.26769999999999999,0.26769999999999999,102.71770000000001,0.26769999999999999,237.00211151788491,null,48.106031946000002]
["2018-05-01","2018-05-09",31025,101.45,101.2,1.6138230013029702E-3,3139826.44,null,0,101.45,0,235.30368055050999,null,47.761289134000002]
["2018-05-01","2018-05-10",30492,100.9,101.13,1.5860980163007307E-3,3083901.81,null,0,100.9,0,234.0280075657659,null,47.502356566000003]
["2018-05-01","2018-05-11",22633,100.76,100.65,1.1772975338755882E-3,2278084.62,null,0,100.76,0,233.7032908070878,null,47.436446457999999]
["2018-05-01","2018-05-14",20696,100.25,100.38,1.0765408810625712E-3,2077581.78,null,0,100.25,0,232.52039403699746,null,47.196345348999998]
["2018-05-01","2018-05-15",52914,98.37,99,2.7524199932617362E-3,5238547.75,null,0,98.37,0,228.15991183495777,null,46.311266752999998]
["2018-05-01","2018-05-16",50341,97.1,97.37,2.6185806191327261E-3,4901811.6500000004,null,0,97.1,0,225.21426694210612,null,45.713367914000003]
["2018-05-01","2018-05-17",56609,96,96.16,2.9446222814104705E-3,5443862.5800000001,null,0,96,0,222.66292097261794,null,45.195502777999998]
["2018-05-01","2018-05-18",48548,94.5,94.12,2.5253143937874812E-3,4569532.3099999996,null,0,94.5,0,219.18381283195893,null,44.489323046999999]
["2018-05-01","2018-05-21",36512,94.88,94.22,1.8992394979395343E-3,3440162.51,null,0,94.88,0,220.06518689333956,null,44.668221912]
["2018-05-01","2018-05-22",54506,93.67,93.22,2.8352308302665493E-3,5081246.22,null,0,93.67,0,217.25870632985854,null,44.098570262999999]
["2018-05-01","2018-05-23",41245,92.98,92.97,2.145435284085125E-3,3834552.91,null,0,92.98,0,215.65831658643634,null,43.773727587000003]
["2018-05-01","2018-05-24",29459,94,92.51,1.5323646025909492E-3,2725397.79,null,0,94,0,218.0241101216904,null,44.253929804000002]
["2018-05-01","2018-05-25",21742,92.37,92.71,1.1309505139187486E-3,2015888.4,null,0,92.37,0,214.24347927232165,null,43.486547829000003]
["2018-05-01","2018-05-28",38431,92.3,90.69,1.9990598473190796E-3,3485390.02,null,0,92.3,0,214.08112089298257,null,43.453592774999997]
["2018-05-01","2018-05-29",42411,91.1,91.36,2.2060869398311126E-3,3874685.96,null,0,91.1,0,211.29783438439665,null,42.888648990999997]
["2018-05-01","2018-05-30",22160,90.87,91.13,1.1526935603182536E-3,2019527.77,null,{"$f":"H1850+IF(B1850=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H1850+D1850","v":90.87},{"$f":"$H1850+IF($B1850=MAX($C$533:$C$1056),D1850,0)","v":0},{"$f":"100*(N1850/$N$11)","v":210.76437113166259},null,42.780368097999997]
["2018-06-01","2018-06-01",21419,91,91.26,1.1141490689736766E-3,1954805.3,null,0,91,0,211.0658938403723,null,42.841570341999997]
["2018-06-01","2018-06-04",16015,90.86,91.67,8.3304997150256469E-4,1468233.09,null,0,90.86,0,210.74117708169416,null,42.775660234]
["2018-06-01","2018-06-05",38502,90.5,90.87,2.0027530441955508E-3,3498845.22,null,0,90.5,0,209.90619112517709,null,42.606177098000003]
["2018-06-01","2018-06-06",24201,89.8,90.11,1.2588599663024395E-3,2180795.8199999998,null,0,89.8,0,208.28260732685973,null,42.276626557]
["2018-06-01","2018-06-07",36727,88.5,88.51,1.9104231222837771E-3,3250912.67,0.35,0.35,88.85,0.35,205.26738027424946,null,41.664604124]
["2018-06-01","2018-06-08",22420,87.26,87.94,1.1662179432461754E-3,1971710.62,null,0,87.26,0,203.19491324754355,null,41.243940508999998]
["2018-06-01","2018-06-11",27397,85.77,86.75,1.4251058426010467E-3,2376726.6800000002,null,0,85.77,0,199.72527743541201,null,40.539683445000001]
["2018-06-01","2018-06-12",23527,85.7,86.06,1.2238006044046729E-3,2024770.92,null,0,85.7,0,199.56227441233423,null,40.506597542999998]
["2018-06-01","2018-06-13",31045,85.42,85.99,1.614863338451272E-3,2669841.37,null,0,85.42,0,198.9102623150965,null,40.374253934000002]
["2018-06-01","2018-06-14",41243,85.3,85.78,2.1453312503702951E-3,3537888.79,null,0,85.3,0,198.63082855702601,null,40.317535243999998]
[{"$f":"DATE(YEAR(B1861),MONTH(B1861),1)","v":"2018-06-01"},"2018-06-15",34869,84.83,84.9,{"$f":"C1861/19224537","v":1.8137758012065517E-3},2960534.39,null,0,84.83,0,197.53637967864006,null,40.095387043000002]
["2018-06-01","2018-06-18",24228,85,84.58,1.2602644214526467E-3,2049369.38,null,0,85,0,197.93224416677654,null,40.175738520000003]
["2018-06-01","2018-06-19",37665,84.26,84.48,1.9592149345391257E-3,3182215,null,0,84.26,0,196.20906933519538,null,39.825973267000002]
["2018-06-01","2018-06-20",32878,83.74,83.92,1.7102102380931203E-3,2759166.67,null,0,83.74,0,194.99818972181669,null,39.580192277999998]
["2018-06-01","2018-06-21",28952,85,84.33,1.505992055881502E-3,2441706.62,null,0,85,0,197.93224416677654,null,40.175738520000003]
["2018-06-01","2018-06-22",24149,87,86.02,1.2561550897168552E-3,2077440.46,null,0,87,0,202.58947343839088,null,41.121050013999998]
["2018-06-01","2018-06-25",17017,87.02,87.45,8.8517086263247848E-4,1488239.44,null,0,87.02,0,202.63604573140262,null,41.130503128999997]
["2018-06-01","2018-06-26",13382,87.52,87.75,6.9608958592864945E-4,1174301.6499999999,null,0,87.52,0,203.80035305176958,null,41.366831003000001]
["2018-06-01","2018-06-27",7102,89.5,89.09,3.694237213619241E-4,632748.82999999996,null,0,89.5,0,208.41101003037215,null,42.302689381999997]
["2018-06-01","2018-06-28",34033,88.71,89.58,1.7702897084075418E-3,3048701.16,null,0,88.71,0,206.57140446872498,null,41.929291341999999]
["2018-06-01","2018-06-29",26121,88.71,88.95,1.3587323325394E-3,2323593.58,null,{"$f":"H1871+IF(B1871=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H1871+D1871","v":88.71},{"$f":"$H1871+IF($B1871=MAX($C$533:$C$1056),D1871,0)","v":0},{"$f":"100*(N1871/$N$11)","v":206.57140446872498},null,41.929291341999999]
["2018-07-01","2018-07-02",22753,89.8,89.74,1.1835395567653983E-3,2041947.17,null,0,89.8,0,209.10959442554832,null,42.444486107000003]
["2018-07-01","2018-07-03",33110,92.46,91.69,1.7222781490134197E-3,3036180.8,null,0,92.46,0,215.30370935669686,null,43.701750394000001]
["2018-07-01","2018-07-04",37373,94,94.37,1.9440260121739213E-3,3527111.96,null,0,94,0,218.88977589889444,null,44.429640245000002]
["2018-07-01","2018-07-05",20221,95.92,95.88,1.0518328737904065E-3,1938816.56,null,0,95.92,0,223.36071600338849,null,45.337139280000002]
["2018-07-01","2018-07-06",11395,95.18,95.19,5.927320902448782E-4,1084713.83,0.35,0.35,95.53,0.35,221.63754117180733,null,44.987374027000001]
["2018-07-01","2018-07-10",21289,93.41,93.81,1.1073868775097158E-3,1997141.86,null,0,93.41,0,218.31870421577415,null,44.313725697000002]
["2018-07-01","2018-07-11",19252,93.1,93.12,1.0014285389551905E-3,1792889.16,null,0,93.1,0,217.59416938755254,null,44.166661625000003]
["2018-07-01","2018-07-12",46699,89.41,90.79,2.4291352244269915E-3,4239985.32,null,0,89.41,0,208.96986772275108,null,42.416124768000003]
["2018-07-01","2018-07-13",34220,90.27,90,1.7800168607441625E-3,3080021.93,null,0,90.27,0,210.97986757005657,null,42.824108967999997]
["2018-07-01","2018-07-16",38965,88.9,89.03,2.0268368491787345E-3,3469283.62,null,0,88.9,0,207.77789107209529,null,42.174180649999997]
["2018-07-01","2018-07-17",26432,91.49,89.63,1.374909575195491E-3,2369214.14,null,0,91.49,0,213.83126269872892,null,43.402877251]
["2018-07-01","2018-07-18",25256,90.45,90.71,1.3137377508753527E-3,2291004.69,null,0,90.45,0,211.40056521320329,null,42.90950101]
["2018-07-01","2018-07-19",14086,90.25,90.46,7.3270945354886828E-4,1274334.56,null,0,90.25,0,210.93312338584252,null,42.814620963000003]
["2018-07-01","2018-07-20",17672,89.85,90.04,9.1924190423935831E-4,1591195.13,null,0,89.85,0,209.99823973604751,null,42.624860869999999]
["2018-07-01","2018-07-23",17164,89.98,89.87,8.9281734067249582E-4,1542638.34,null,0,89.98,0,210.30207692112239,null,42.686532900000003]
["2018-07-01","2018-07-24",40162,90.12,90,2.0891010275045896E-3,3614748.68,null,0,90.12,0,210.62928620076761,null,42.752948932999999]
["2018-07-01","2018-07-25",10310,89.8,90.08,5.3629379994951242E-4,928735.44,null,0,89.8,0,209.88137928290232,null,42.601140858999997]
["2018-07-01","2018-07-26",19796,89.78,89.61,1.0297257093889959E-3,1774115.64,null,0,89.78,0,209.83463509868824,null,42.591652854000003]
["2018-07-01","2018-07-27",26551,89.08,89.21,1.3810995812278859E-3,2368812.5499999998,null,0,89.08,0,208.19858871031536,null,42.259572691000002]
["2018-07-01","2018-07-30",12462,88.8,88.95,6.4823407710677249E-4,1108588.8999999999,null,0,88.8,0,207.54417015595155,null,42.126740626]
["2018-07-01","2018-07-31",20576,89.2,89.18,1.0702988581727613E-3,1835167.43,null,{"$f":"H1892+IF(B1892=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H1892+D1892","v":89.2},{"$f":"$H1892+IF($B1892=MAX($C$533:$C$1056),D1892,0)","v":0},{"$f":"100*(N1892/$N$11)","v":208.4790538057465},null,42.316500718999997]
["2018-08-01","2018-08-01",29879,89,88.6,1.5542116827052845E-3,2647494.96,null,0,89,0,208.01161198331232,null,42.221620672999997]
["2018-08-01","2018-08-02",31499,90.18,89.39,1.63847899171772E-3,2815880.59,null,0,90.18,0,210.76951874848322,null,42.781412947]
["2018-08-01","2018-08-03",27813,90.99,90.36,1.4467448552857216E-3,2513200.2400000002,null,0,90.99,0,212.6626581377169,null,43.165677135000003]
["2018-08-01","2018-08-06",22837,90.25,90.28,1.1879089727882654E-3,2061765.8,null,0,90.25,0,210.93312338584252,null,42.814620963000003]
["2018-08-01","2018-08-07",25362,90.97,90.31,1.3192515377613515E-3,2290458.41,0.3977,0.3977,91.367699999999999,0.3977,212.6159139535028,null,43.156189130000001]
["2018-08-01","2018-08-08",19719,91.58,90.53,1.0257204113680344E-3,1785320.73,null,0,91.58,0,214.98164730466601,null,43.636379130999998]
["2018-08-01","2018-08-09",26272,90.25,90.39,1.3665868780090777E-3,2374784.9,null,0,90.25,0,211.85950719550505,null,43.002655781999998]
["2018-08-01","2018-08-10",23823,90,90.24,1.2391975941995377E-3,2149989.89,null,0,90,0,211.27263875522991,null,42.883534851999997]
["2018-08-01","2018-08-13",42701,88.9,89.17,2.2211718284814871E-3,3807763.28,null,0,88.9,0,208.69041761309273,null,42.359402758999998]
["2018-08-01","2018-08-14",19414,90,89.55,1.0098552698564339E-3,1738664.78,null,0,90,0,211.27263875522991,null,42.883534851999997]
["2018-08-01","2018-08-15",58345,90.3,90.02,3.0349235458830555E-3,5252419.8,null,0,90.3,0,211.97688088356003,null,43.026479967999997]
["2018-08-01","2018-08-16",40604,93.98,91.71,2.1120924784820564E-3,3724071.77,null,0,93.98,0,220.61558433623384,null,44.779940060000001]
["2018-08-01","2018-08-17",46760,91.6,91.62,2.4323082527293116E-3,4284587.0199999996,null,0,91.6,0,215.02859677791736,null,43.645908804999998]
["2018-08-01","2018-08-20",29056,91.5,91.99,1.5114018090526705E-3,2672991.0099999998,null,0,91.5,0,214.79384940180731,null,43.598260433]
["2018-08-01","2018-08-21",36630,91.9,92.34,1.9053774871145141E-3,3382638.33,null,0,91.9,0,215.73283890624748,null,43.788853920999998]
["2018-08-01","2018-08-22",32149,92,92.56,1.6722899490375243E-3,2975775.93,null,0,92,0,215.96758628235756,null,43.836502293000002]
["2018-08-01","2018-08-23",31727,90,91.37,1.650338835208359E-3,2899114.68,null,0,90,0,211.27263875522991,null,42.883534851999997]
["2018-08-01","2018-08-24",22179,91,91.03,1.1536818806091402E-3,2018958.67,null,0,91,0,213.62011252125703,null,43.360018572999998]
["2018-08-01","2018-08-27",46427,91.45,91.46,2.4149866392100885E-3,4246611.5599999996,null,0,91.45,0,214.6764757137523,null,43.574436247000001]
["2018-08-01","2018-08-28",33827,91.45,90.57,1.7595742357800347E-3,3063865.18,null,0,91.45,0,214.6764757137523,null,43.574436247000001]
["2018-08-01","2018-08-29",44884,90.5,90.95,2.3347246282186145E-3,4082209.03,null,0,90.5,0,212.44637563578016,null,43.121776711999999]
["2018-08-01","2018-08-30",32967,90.3,90.18,1.7148397384030628E-3,2973286.71,null,0,90.3,0,211.97688088356003,null,43.026479967999997]
["2018-08-01","2018-08-31",38796,90.75,90.71,2.0180460002755854E-3,3519386.14,null,{"$f":"H1915+IF(B1915=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H1915+D1915","v":90.75},{"$f":"$H1915+IF($B1915=MAX($C$533:$C$1056),D1915,0)","v":0},{"$f":"100*(N1915/$N$11)","v":213.03324407605527},null,43.240897642]
["2018-09-01","2018-09-03",31819,91.79,91.77,1.6551243860905467E-3,2920081.23,null,{"$f":"H1916+IF(B1916=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H1916+D1916","v":91.79},{"$f":"$H1916+IF($B1916=MAX($C$533:$C$1056),D1916,0)","v":0},{"$f":"100*(N1916/$N$11)","v":215.47461679351176},null,43.736440711999997]
["2018-09-01","2018-09-04",70023,94.45,93.58,3.6423764067764026E-3,6552868.6500000004,null,0,94.45,0,221.71889700690707,null,45.003887409000001]
["2018-09-01","2018-09-05",49140,96.4,96.12,2.5561083733772107E-3,4723482.54,null,0,96.4,0,226.29647084597963,null,45.933030664]
["2018-09-01","2018-09-06",25736,96.53,96.55,1.3387058424345929E-3,2484814.48,null,0,96.53,0,226.60164243196675,null,45.994973547000001]
["2018-09-01","2018-09-10",19569,96,96.12,1.017917882755772E-3,1881026.79,0.35,0.35,96.35,0.35,225.35748133661281,null,45.742437174999999]
["2018-09-01","2018-09-11",21622,95.3,95.67,1.1247084910289387E-3,2068729.46,null,0,95.3,0,224.53285908447151,null,45.575057635]
["2018-09-01","2018-09-12",65599,97.39,95.35,3.4122538295720726E-3,6254993.29,null,0,97.39,0,229.45703196435915,null,46.574552603000001]
["2018-09-01","2018-09-13",92027,101,99.32,4.7869553373379031E-3,9140126.9700000007,null,0,101,0,237.962421487748,null,48.300953002999996]
[{"$f":"DATE(YEAR(B1924),MONTH(B1924),1)","v":"2018-09-01"},"2018-09-14",27633,99.1,99.57,{"$f":"C1924/19224537","v":1.4373818209510066E-3},2751646.1,null,0,99.1,0,233.48590068829807,null,47.392321213999999]
["2018-09-01","2018-09-17",58759,96.15,97.02,3.0564585248529E-3,5701178.6399999997,null,0,96.15,0,226.53551312749752,null,45.981550804000001]
["2018-09-01","2018-09-18",42804,95.1,95.51,2.2265295647952406E-3,4088635.25,null,0,95.1,0,224.06164637107358,null,45.479412183999997]
["2018-09-01","2018-09-19",45714,98.2,95.97,2.377898619873134E-3,4387185.41,null,0,98.2,0,231.36544346569093,null,46.961916682000002]
["2018-09-01","2018-09-20",55029,99.15,99.07,2.8624356466946384E-3,5452065.1600000001,null,0,99.15,0,233.60370386787923,null,47.416232577000002]
["2018-09-01","2018-09-21",39599,97,98.2,2.0598155367798974E-3,3888830.02,null,0,97,0,228.53816717052356,null,46.388043973000002]
["2018-09-01","2018-09-24",33415,98.35,98.31,1.7381432905250202E-3,3285258.63,null,0,98.35,0,231.71885300443429,null,47.033650770999998]
["2018-09-01","2018-09-25",24533,97.5,97.48,1.2761295629642472E-3,2391553.4700000002,null,0,97.5,0,229.71619896140828,null,46.627157601999997]
["2018-09-01","2018-09-26",24865,97.68,97.72,1.293399159626055E-3,2430011.27,null,0,97.68,0,230.14029040395906,null,46.713238508000003]
["2018-09-01","2018-09-27",17327,97.59,97.49,9.0129608843115443E-4,1689336.87,null,0,97.59,0,229.92824468268367,null,46.670198055]
["2018-09-01","2018-09-28",27103,96.98,96.62,1.4098128865210123E-3,2618912.29,null,0,96.98,0,228.49104589967641,null,46.378479427999999]
["2018-10-01","2018-10-01",28872,95.25,95.71,1.5018307072882952E-3,2763462.54,null,0,{"$f":"+H1935+D1935","v":95.25},{"$f":"$H1935+IF($B1935=MAX($C$533:$C$1056),D1935,0)","v":0},{"$f":"100*(N1935/$N$11)","v":224.41505590981703},null,45.551146273000001]
["2018-10-01","2018-10-02",39169,95.45,95.72,2.0374482880914117E-3,3749626.48,null,0,95.45,0,224.88626862321493,null,45.646791724000003]
["2018-10-01","2018-10-03",39836,96.5,95.6,2.0721435319872722E-3,3808608.18,null,0,96.5,0,227.36013537963885,null,46.148930344]
["2018-10-01","2018-10-04",89636,94.05,93.95,4.6625830312584382E-3,8421817.2899999991,null,0,94.05,0,221.58777961464966,null,44.977273564000001]
["2018-10-01","2018-10-05",34003,95.64,94.69,1.7687292026850893E-3,3220017.08,0.35,0.35,95.99,0.35,225.33392070365258,null,45.737654902999999]
["2018-10-01","2018-10-08",22426,96.45,95.39,1.1665300443906659E-3,2139354.4500000002,null,0,96.45,0,228.07699288363548,null,46.294436093999998]
["2018-10-01","2018-10-09",25850,97.4,96.67,1.3446357641799123E-3,2499046.23,null,0,97.4,0,230.32347440996341,null,46.750420689999999]
["2018-10-01","2018-10-10",28547,97.89,97.5,1.4849252286283929E-3,2783575.33,null,0,97.89,0,231.48218593515844,null,46.985612744999997]
["2018-10-01","2018-10-11",28918,97.5,97.49,1.5042234827293891E-3,2819415.35,null,0,97.5,0,230.55994615191057,null,46.798419068999998]
["2018-10-01","2018-10-15",27802,98.7,97.77,1.4461726698541556E-3,2718458.34,null,0,98.7,0,233.39760702571635,null,47.374399611000001]
["2018-10-01","2018-10-16",40385,98.01,97.64,2.1007007867081531E-3,3943268.35,null,0,98.01,0,231.76595202155372,null,47.043210799000001]
["2018-10-01","2018-10-17",47079,99.1,99.03,2.448901630244723E-3,4662673.87,null,0,99.1,0,234.3434939836516,null,47.566393124999998]
["2018-10-01","2018-10-18",31138,99.1,99.16,1.6197009061908747E-3,3087878,null,0,99.1,0,234.3434939836516,null,47.566393124999998]
["2018-10-01","2018-10-19",29097,97.3,98.53,1.513534500206689E-3,2867085.21,null,0,97.3,0,230.08700266801628,null,46.702422310999999]
["2018-10-01","2018-10-22",21842,97.45,97.3,1.1361521996602572E-3,2125415.5,null,0,97.45,0,230.44171027847366,null,46.774419879]
["2018-10-01","2018-10-23",20373,98,98.03,1.0597394361174992E-3,1997365.59,null,0,98,0,231.74230484686632,null,47.038410960999997]
["2018-10-01","2018-10-24",22002,98,98.35,1.1444748968466704E-3,2163957.6800000002,null,0,98,0,231.74230484686632,null,47.038410960999997]
["2018-10-01","2018-10-25",30438,98.86,98.26,1.5832891060003163E-3,2990842.07,null,0,98.86,0,233.77596181086111,null,47.451197016999998]
["2018-10-01","2018-10-26",26609,99.3,98.87,1.3841165589579608E-3,2630850.92,null,0,99.3,0,234.81643746261923,null,47.662389881999999]
["2018-10-01","2018-10-29",28098,99.98,99.5,1.4615696596490203E-3,2795822.04,null,0,99.98,0,236.42444529209453,null,47.988778856000003]
["2018-10-01","2018-10-30",24019,99.5,99.59,1.2493928982528942E-3,2392116.0499999998,null,0,99.5,0,235.2893809415869,null,47.758386639000001]
["2018-10-01","2018-10-31",30614,100,99.68,1.5924440729053709E-3,3051861.87,null,0,100,0,236.47173964146927,null,47.998378531999997]
["2018-11-01","2018-11-01",14710,99.95,99.87,7.6516797257588048E-4,1469100.56,null,{"$f":"H1957+IF(B1957=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H1957+D1957","v":99.95},{"$f":"$H1957+IF($B1957=MAX($C$533:$C$1056),D1957,0)","v":0},{"$f":"100*(N1957/$N$11)","v":236.35350377295907},null,47.974379343000003]
["2018-11-01","2018-11-05",37411,101.9,100.91,1.9460026527556944E-3,3775302.08,null,0,101.9,0,240.96470269412512,null,48.910347723999998]
["2018-11-01","2018-11-06",29625,101.34,101.09,1.5409994009218532E-3,2994918.4,null,0,101.34,0,239.6404609510451,null,48.641556803999997]
["2018-11-01","2018-11-07",31780,100.3,100.79,1.6530957286513585E-3,3203244.56,null,0,100.3,0,237.18115485745744,null,48.142373667000001]
["2018-11-01","2018-11-08",19959,100,100.03,1.0382044571476546E-3,1996680.16,0.35,0.35,100.35,0.35,236.47173964146927,null,47.998378531999997]
["2018-11-01","2018-11-09",22743,100,99.81,1.1830193881912474E-3,2270159.81,null,0,100,0,237.30229768258488,null,48.166962902000002]
["2018-11-01","2018-11-12",21749,99.9,99.47,1.1313146319206543E-3,2163424.62,null,0,99.9,0,237.06499538441946,null,48.118795939000002]
["2018-11-01","2018-11-13",23764,99.38,99.05,1.2361285996120479E-3,2354001.5099999998,null,0,99.38,0,235.83102343691539,null,47.868327731999997]
["2018-11-01","2018-11-14",18183,99.77,99.52,9.4582251837846605E-4,1809750.4,null,0,99.77,0,236.75650239631182,null,48.056178887000002]
["2018-11-01","2018-11-16",24610,99.99,99.76,1.2801348609852087E-3,2455332.1,null,0,99.99,0,237.27856745424631,null,48.162146206000003]
["2018-11-01","2018-11-19",20169,99.95,99.85,1.0491279972048221E-3,2014014.98,null,0,99.95,0,237.18364653103885,null,48.14287942]
["2018-11-01","2018-11-21",44915,100.5,100.18,2.3363371507984822E-3,4499809.68,null,0,100.5,0,238.48880916848518,null,48.407797715999997]
["2018-11-01","2018-11-22",24204,100.8,100.74,1.2590160168746848E-3,2438491.62,null,0,100.8,0,239.2007160629814,null,48.552298604999997]
["2018-11-01","2018-11-23",14205,99.99,99.88,7.3889945958126324E-4,1418909.19,null,0,99.99,0,237.27856745424631,null,48.162146206000003]
["2018-11-01","2018-11-26",18180,99.98,99.83,9.456664678062208E-4,1814947.93,null,0,99.98,0,237.2548372209811,null,48.157329509]
["2018-11-01","2018-11-27",26901,99.98,99.7,1.3993054813231653E-3,2682136.27,null,0,99.98,0,237.2548372209811,null,48.157329509]
["2018-11-01","2018-11-28",63924,100.01,99.77,3.3251255934018072E-3,6378201.0099999998,null,0,100.01,0,237.32602791092341,null,48.171779598000001]
["2018-11-01","2018-11-29",38349,101.98,101.31,1.9947944650110429E-3,3885160.3,null,0,101.98,0,242.00088317443576,null,49.120668766999998]
["2018-11-01","2018-11-30",29195,102.04,102.1,1.5186321522333672E-3,2979481.64,null,0,102.04,0,242.14326455432033,null,49.149568944999999]
["2018-12-01","2018-12-03",17013,101.74,101.66,8.8496279520281819E-4,1729666.68,null,{"$f":"H1976+IF(B1976=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H1976+D1976","v":101.74},{"$f":"$H1976+IF($B1976=MAX($C$533:$C$1056),D1976,0)","v":0},{"$f":"100*(N1976/$N$11)","v":241.4313576598241},null,49.005068055999999]
["2018-12-01","2018-12-04",19977,100.01,100.84,1.0391407605811261E-3,2014508.38,null,0,100.01,0,{"$f":"100*(N1977/$N$11)","v":237.32602791092341},null,48.171779598000001]
["2018-12-01","2018-12-05",23611,100.03,100.17,1.2281700204275401E-3,2365203.94,null,0,100.03,0,237.37348837252713,null,48.181412991000002]
["2018-12-01","2018-12-06",18476,100.97,100.18,9.6106345760108556E-4,1851062.07,null,0,100.97,0,239.60412996936986,null,48.634182441999997]
["2018-12-01","2018-12-07",17936,100.97,100.81,9.329743545969404E-4,1808207.44,0.35,0.35,101.32,0.35,239.60412996936986,null,48.634182441999997]
["2018-12-01","2018-12-10",13134,100.31,100.4,6.8318940528970865E-4,1318748.0900000001,null,0,100.31,0,238.86593398315102,null,48.484345466000001]
["2018-12-01","2018-12-11",11611,100.36,100.36,6.0396773144653622E-4,1165360.57,null,0,100.36,0,238.98499785094245,null,48.508512719999999]
["2018-12-01","2018-12-12",15983,100.25,100.26,8.3138543206528201E-4,1602558.03,null,0,100.25,0,238.72305734081593,null,48.455344760999999]
["2018-12-01","2018-12-13",16124,100.28,100.32,8.3871980896080874E-4,1617679.84,null,0,100.28,0,238.79449565952012,null,48.469845112999998]
["2018-12-01","2018-12-14",15324,100.27,100.35,7.9710632302874189E-4,1537894.54,null,0,100.27,0,238.77068288497654,null,48.465011662000002]
["2018-12-01","2018-12-17",20978,100.25,100.58,1.0912096348536249E-3,2110093.5,null,0,100.25,0,238.72305734081593,null,48.455344760999999]
["2018-12-01","2018-12-18",23353,101.49,100.94,1.2147496712144486E-3,2357364.4700000002,null,0,101.49,0,241.67584129061814,null,49.054692666000001]
[{"$f":"DATE(YEAR(B1988),MONTH(B1988),1)","v":"2018-12-01"},"2018-12-19",24151,101.99,101.46,{"$f":"C1988/19224537","v":1.2562591234316853E-3},2450509.58,null,0,101.99,0,242.86647997838583,null,49.296365207999997]
["2018-12-01","2018-12-20",14901,101.78,101.63,7.7510319234216148E-4,1514465.04,null,0,101.78,0,242.36641173267648,null,49.194862741000001]
["2018-12-01","2018-12-21",21157,102,102.06,1.1005206523309248E-3,2159473.11,null,0,102,0,242.89029275292947,null,49.301198659000001]
["2018-12-01","2018-12-26",23233,102.33,102.07,1.2085076483246385E-3,2371486.29,null,0,102.33,0,243.6761142882356,null,49.460702537000003]
["2018-12-01","2018-12-27",13937,103.15,103.02,7.2495894179402086E-4,1435828.73,null,0,103.15,0,245.62876174169239,null,49.857045507000002]
["2018-12-01","2018-12-28",18749,103.41,103.31,9.7526405967540339E-4,1937125.46,null,0,103.41,0,246.24789386011986,null,49.982715229]
["2019-01-01","2019-01-02",21401,104,103.84,1.1132127655402052E-3,2222396.63,null,{"$f":"H1994+IF(B1994=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H1994+D1994","v":104},{"$f":"$H1994+IF($B1994=MAX($C$533:$C$1056),D1994,0)","v":0},{"$f":"100*(N1994/$N$11)","v":247.65284751385343},null,50.267888829]
["2019-01-01","2019-01-03",21113,105.22,104.87,1.0982319106046612E-3,2214135.08,null,0,105.22,0,250.55800591949503,null,50.857569832999999]
["2019-01-01","2019-01-04",23171,105.03,105.77,1.2052826031649032E-3,2450903.12,null,0,105.03,0,250.10556321301962,null,50.765734266000003]
["2019-01-01","2019-01-07",28936,105.6,105.12,1.5051597861628606E-3,3041961.96,null,0,105.6,0,251.46289132259261,null,51.041240965]
["2019-01-01","2019-01-08",19057,105.3,105.49,9.9128525175924903E-4,2010486.84,0.35,0.35,105.64999999999999,0.35,250.74850810599062,null,50.896237438999997]
["2019-01-01","2019-01-09",24345,104.7,105,1.2663503937702114E-3,2556279.66,null,0,104.7,0,250.1512034211832,null,50.774998189000002]
["2019-01-01","2019-01-10",24505,103.01,103.57,1.2746730909566249E-3,2538035.96,null,0,103.01,0,246.11342372725122,null,49.955420854000003]
["2019-01-01","2019-01-11",25817,103.44,103.36,1.3429192078852146E-3,2668615.12,null,0,103.44,0,247.14078779004674,null,50.163952365]
["2019-01-01","2019-01-14",31908,103.1,103.5,1.6597538864004892E-3,3302497.46,null,0,103.1,0,246.32845341378192,null,49.999066984000002]
["2019-01-01","2019-01-15",17884,103.2,103.25,9.3026947801135604E-4,1846628.94,null,0,103.2,0,246.56737529263157,null,50.047562685000003]
["2019-01-01","2019-01-16",13595,103.55,103.4,7.0716917655806223E-4,1405840.35,null,0,103.55,0,247.4036018562887,null,50.217297635999998]
["2019-01-01","2019-01-17",22970,103.29,103.32,1.1948272148244714E-3,2373318.9900000002,null,0,103.29,0,246.78240497916227,null,50.091208815000002]
["2019-01-01","2019-01-18",13999,103.4,103.38,7.28183986953756E-4,1447309.51,null,0,103.4,0,247.04521904047758,null,50.144554085000003]
["2019-01-01","2019-01-21",34168,103.05,103.29,1.7773119841585782E-3,3529395.8,null,0,103.05,0,246.20899247682041,null,49.974819134000001]
["2019-01-01","2019-01-22",31131,102.5,102.55,1.619336788188969E-3,3192632.65,null,0,102.5,0,244.89492216531724,null,49.708092782999998]
["2019-01-01","2019-01-23",23341,101.61,102.45,1.2141254689254674E-3,2391320.7200000002,null,0,101.61,0,242.76851747262262,null,49.276481050000001]
["2019-01-01","2019-01-24",42606,101.9,101.55,2.2162302270270539E-3,4326772.9800000004,null,0,101.9,0,243.46139091192595,null,49.417118580999997]
["2019-01-01","2019-01-28",26125,100.83,101.06,1.3589403999690604E-3,2640225.9300000002,null,0,100.83,0,240.9049268461699,null,48.898214588000002]
["2019-01-01","2019-01-29",32255,102.4,101.76,1.6778037359235231E-3,3282381.85,null,0,102.4,0,{"$f":"100*(N2012/$N$11)","v":244.65600028646759},null,49.659597081999998]
["2019-01-01","2019-01-30",15657,102.49,102.24,8.1442793654796467E-4,1600839.03,null,0,102.49,0,244.87102997792496,null,49.703243213]
["2019-01-01","2019-01-31",25475,102.25,102.12,1.325129442649256E-3,2601510.41,null,0,102.25,0,244.29761747558308,null,49.586853531999999]
["2019-02-01","2019-02-01",20043,103.48,103.14,1.0425738731705215E-3,2067279.12,null,{"$f":"H2015+IF(B2015=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H2015+D2015","v":103.48},{"$f":"$H2015+IF($B2015=MAX($C$533:$C$1056),D2015,0)","v":0},{"$f":"100*(N2015/$N$11)","v":247.23635653961594},null,50.183350644999997]
["2019-02-01","2019-02-04",41229,103.4,103.62,2.1446030143664838E-3,4272174.07,null,0,103.4,0,247.04521904047758,null,50.144554085000003]
["2019-02-01","2019-02-05",16365,104.08,103.95,8.512558715978439E-4,1701145.83,null,0,104.08,0,248.66988779300726,null,50.474324846999998]
["2019-02-01","2019-02-06",58351,103.5,102.76,3.035235647027546E-3,5996714.8499999996,null,0,103.5,0,247.28414091440055,null,50.193049784999999]
["2019-02-01","2019-02-07",13737,103.75,103.74,7.1455557031100412E-4,1425213.4399999999,0.41,0.41,104.16,0.41,247.88144560413471,null,50.314289035999998]
["2019-02-01","2019-02-08",14796,103.49,103.44,7.6964142231357772E-4,1530563.39,null,0,103.49,0,248.24125029372414,null,50.387321194999998]
["2019-02-01","2019-02-11",16369,103.22,103.08,8.514639390275043E-4,1687390,null,0,103.22,0,247.59360184852187,null,50.255863308000002]
["2019-02-01","2019-02-12",12833,104.05,103.85,6.6753233120776844E-4,1332740.6100000001,null,0,104.05,0,249.58452114668202,null,50.659974591000001]
["2019-02-01","2019-02-13",27245,104.79,104.51,1.4171992802739541E-3,2847637.47,null,0,104.79,0,251.35955762320589,null,51.020266577000001]
["2019-02-01","2019-02-14",20862,105.63,105.37,1.0851756793934751E-3,2198243,null,0,105.63,0,253.374463897716,null,51.429246669999998]
["2019-02-01","2019-02-15",21802,106.3,106.13,1.1340715253636538E-3,2313975.31,null,0,106.3,0,254.9815915200835,null,51.755456981999998]
["2019-02-01","2019-02-18",16267,106.44,106.27,8.4615821957116579E-4,1728803.61,null,0,106.44,0,255.31740923332299,null,51.823620331000001]
["2019-02-01","2019-02-19",22958,105.15,105.85,1.1942030125354905E-3,2430278.67,null,0,105.15,0,252.22308888511785,null,51.19554376]
["2019-02-01","2019-02-20",19239,105,105.37,1.0007523198087944E-3,2027251.27,null,0,105,0,251.86328419060175,null,51.122511600000003]
["2019-02-01","2019-02-21",28082,104.17,104.61,1.4607373899303791E-3,2937873.53,null,0,104.17,0,249.87236489736824,null,50.718400318]
["2019-02-01","2019-02-22",22519,104.75,103.99,1.1713676121302688E-3,2341781.9500000002,null,0,104.75,0,251.26360970795272,null,51.000791335000002]
["2019-02-01","2019-02-25",18056,104.65,104.56,9.392163774867504E-4,1888106.42,null,0,104.65,0,251.02373990996639,null,50.952103227999999]
["2019-02-01","2019-02-26",24533,103.91,104.1,1.2761295629642472E-3,2553991.91,null,0,103.91,0,249.24870343344256,null,50.591811241999999]
["2019-02-01","2019-02-27",18093,105.48,104.88,9.4114100121110852E-4,1897755.99,null,0,105.48,0,253.0146592081266,null,51.356214510999997]
["2019-02-01","2019-02-28",14510,105.3,105.3,7.5476460109286374E-4,1527994.85,null,0,105.3,0,252.5828935747073,null,51.268575919]
["2019-03-01","2019-03-01",17709,106,106.03,9.2116652796371632E-4,1877833.87,null,{"$f":"H2035+IF(B2035=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H2035+D2035","v":106},{"$f":"$H2035+IF($B2035=MAX($C$533:$C$1056),D2035,0)","v":0},{"$f":"100*(N2035/$N$11)","v":254.26198213597795},null,51.609392663000001]
["2019-03-01","2019-03-06",13320,106.11,106.02,6.928645407689142E-4,1412191.32,null,0,106.11,0,254.52583891031421,null,51.662949580000003]
["2019-03-01","2019-03-07",25787,106.22,106.14,1.3413587021627621E-3,2737068.28,null,0,106.22,0,254.78969568465044,null,51.716506496999997]
["2019-03-01","2019-03-08",24449,106.15,106.17,1.2717601469413801E-3,2595789.75,null,0,106.15,0,254.62178683049405,null,51.682424822999998]
["2019-03-01","2019-03-11",23751,106.39,106.24,1.2354523804656518E-3,2523432.94,0.41,0.41,106.8,0.41,255.19747433679316,null,51.799276278000001]
["2019-03-01","2019-03-12",19269,106.35,106.31,1.0023128255312469E-3,2048675.05,null,0,106.35,0,256.08842607842013,null,51.980119193999997]
["2019-03-01","2019-03-13",31936,106.15,106.02,1.6612103584081116E-3,3386154.22,10.57,10.57,116.72,10.57,255.6068305402751,null,51.882366265999998]
["2019-03-01","2019-03-14",57095,96.75,96.69,2.969902474114201E-3,5520678.46,null,0,96.75,0,258.73572771279925,null,52.517461144999999]
["2019-03-01","2019-03-15",70777,96.83,97.03,3.6815971172673755E-3,6867688.4500000002,null,0,96.83,0,258.94966940044105,null,52.560886435999997]
["2019-03-01","2019-03-18",74237,96.95,97.02,3.8615754439235649E-3,7202850.2300000004,null,0,96.95,0,259.27058192944048,null,52.626024372000003]
["2019-03-01","2019-03-19",58665,96.65,96.88,3.0515689402558824E-3,5683913.3399999999,null,0,96.65,0,258.46830060694191,null,52.463179531999998]
["2019-03-01","2019-03-20",75074,96.5,96.68,3.90511355357999E-3,7258692.8399999999,null,0,96.5,0,258.06715994076603,null,52.381757110999999]
["2019-03-01","2019-03-21",38777,96.6,96.59,2.0170576799846988E-3,3745490.85,null,0,96.6,0,258.33458705154999,null,52.436038725000003]
["2019-03-01","2019-03-22",29650,96.55,96.6,1.5422998223572303E-3,2864219.77,null,0,96.55,0,258.20087349615801,null,52.408897918000001]
["2019-03-01","2019-03-25",71333,96.63,96.64,3.710518489990162E-3,6893640.5300000003,null,0,96.63,0,258.41481518379987,null,52.452323208999999]
[{"$f":"DATE(YEAR(B2050),MONTH(B2050),1)","v":"2019-03-01"},"2019-03-26",33322,96.65,96.59,{"$f":"C2050/19224537","v":1.7333057227854173E-3},3218727.19,null,0,96.65,0,258.46830060694191,null,52.463179531999998]
[{"$f":"DATE(YEAR(B2051),MONTH(B2051),1)","v":"2019-03-01"},"2019-03-27",34459,96.25,96.49,{"$f":"C2051/19224537","v":1.7924488896663676E-3},3325221.22,null,0,96.25,0,257.39859216873288,null,52.246053076999999]
[{"$f":"DATE(YEAR(B2052),MONTH(B2052),1)","v":"2019-03-01"},"2019-03-28",28554,96.32,96.36,{"$f":"C2052/19224537","v":1.4852893466302986E-3},2751743.75,null,0,96.32,0,257.58579114726695,null,52.284050207]
[{"$f":"DATE(YEAR(B2053),MONTH(B2053),1)","v":"2019-03-01"},"2019-03-29",36971,96.49,96.4,{"$f":"C2053/19224537","v":1.9231152354930575E-3},3564308.56,null,0,96.49,0,258.04041723165835,null,52.376328950000001]
[{"$f":"DATE(YEAR(B2054),MONTH(B2054),1)","v":"2019-04-01"},"2019-04-01",34888,96,96.12,{"$f":"C2054/19224537","v":1.8147641214974384E-3},3353516.92,null,{"$f":"H2054+IF(B2054=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H2054+D2054","v":96},{"$f":"$H2054+IF($B2054=MAX($C$533:$C$1056),D2054,0)","v":0},{"$f":"100*(N2054/$N$11)","v":256.73002439669966},null,52.110349042999999]
["2019-04-01","2019-04-02",32469,96,96.13,1.6889353434103511E-3,3121484.82,null,0,96,0,256.73002439669966,null,52.110349042999999]
["2019-04-01","2019-04-03",29780,96.34,96.11,1.5490620138211911E-3,2862301.63,null,0,96.34,0,257.63927656548242,null,52.294906529000002]
["2019-04-01","2019-04-04",25447,96,96.12,1.3236729706416336E-3,2446190.7999999998,null,0,96,0,256.73002439669966,null,52.110349042999999]
["2019-04-01","2019-04-05",28862,95.52,95.87,1.5013105387141443E-3,2767094.61,0.41,0.41,95.929999999999993,0.41,255.44637427577536,null,51.849797297999999]
["2019-04-01","2019-04-08",29267,93.65,93.92,1.5223773659672531E-3,2748900.88,null,0,93.65,0,251.52510725213526,null,51.053869382000002]
["2019-04-01","2019-04-09",19691,94.35,94.01,1.0242639393604122E-3,1851270.7,null,0,94.35,0,253.40516678502979,null,51.435478656999997]
["2019-04-01","2019-04-10",23546,93.82,94.47,1.2247889246955596E-3,2224610.13,null,0,93.82,0,251.98169314256629,null,51.146545920999998]
["2019-04-01","2019-04-11",24741,92.85,93.9,1.2869490693065847E-3,2323412.79,null,0,92.85,0,249.376467789489,null,50.617744496999997]
["2019-04-01","2019-04-12",25591,92.55,92.9,1.3311633981094057E-3,2377621.2000000002,null,0,92.55,0,248.57072799038087,null,50.454197665000002]
["2019-04-01","2019-04-15",32151,93.3,93.22,1.6723939827523544E-3,2997128.15,null,0,93.3,0,250.58507748815128,null,50.863064745000003]
["2019-04-01","2019-04-16",32969,92.4,92.92,1.7149437721178929E-3,3063515.25,null,0,92.4,0,248.16785809082677,null,50.372424248999998]
["2019-04-01","2019-04-17",22638,91.8,92.28,1.1775576181626637E-3,2089087.79,null,0,91.8,0,246.55637849261049,null,50.045330585000002]
["2019-04-01","2019-04-18",46640,91.8,91.49,2.4260662298395013E-3,4267294.88,null,0,91.8,0,246.55637849261049,null,50.045330585000002]
["2019-04-01","2019-04-22",39509,92.8,92.76,2.05513401961254E-3,3665201.59,null,0,92.8,0,249.24217782461321,null,50.590486691999999]
["2019-04-01","2019-04-23",40818,93.25,92.95,2.1232240859688843E-3,3794199.55,null,0,93.25,0,250.45078752327547,null,50.835806939999998]
["2019-04-01","2019-04-24",28099,93.45,93.56,1.4616216765064355E-3,2628950.34,null,0,93.45,0,250.98794738770533,null,50.944838161]
["2019-04-01","2019-04-25",36876,92.8,92.87,1.9181736340386248E-3,3425015.82,null,0,92.8,0,249.24217782461321,null,50.590486691999999]
["2019-04-01","2019-04-26",25727,92.8,92.74,1.338237690717857E-3,2386145.56,null,0,92.8,0,249.24217782461321,null,50.590486691999999]
["2019-04-01","2019-04-29",30238,92.3,92.43,1.5728857345172994E-3,2794993.41,null,0,92.3,0,247.89927816107519,null,50.317908639000002]
["2019-04-01","2019-04-30",15772,92.8,92.54,8.2040987515069933E-4,1459689.01,null,0,92.8,0,249.24217782461321,null,50.590486691999999]
["2019-05-01","2019-05-02",28258,92.8,92.76,1.4698923568354338E-3,2621242.89,null,{"$f":"H2075+IF(B2075=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H2075+D2075","v":92.8},{"$f":"$H2075+IF($B2075=MAX($C$533:$C$1056),D2075,0)","v":0},{"$f":"100*(N2075/$N$11)","v":249.24217782461321},null,50.590486691999999]
["2019-05-01","2019-05-03",21526,92.8,92.69,1.1197148727170906E-3,1995282.69,null,0,92.8,0,249.24217782461321,null,50.590486691999999]
["2019-05-01","2019-05-06",15913,92.6,92.67,8.2774425204622617E-4,1474677.42,null,0,92.6,0,248.70501795525666,null,50.48145547]
["2019-05-01","2019-05-07",18552,92.03,92.47,9.650167387646319E-4,1715637.52,null,0,92.03,0,247.17411234089246,null,50.170716489999997]
["2019-05-01","2019-05-08",21170,92.18,92.18,1.1011968714773209E-3,1951501.73,0.43,0.43,92.610000000000014,0.43,247.5769822404466,null,50.252489906000001]
["2019-05-01","2019-05-09",39539,91.37,91.03,2.0566945253349925E-3,3599446.85,null,0,91.37,0,246.55159528119751,null,50.044359702000001]
["2019-05-01","2019-05-10",43670,89.7,90.49,2.271576163316703E-3,3951872.77,null,0,89.7,0,242.04528944615825,null,49.129682228999997]
["2019-05-01","2019-05-13",34550,88.9,89.49,1.7971824236911401E-3,3092151.62,null,0,88.9,0,239.88658006578513,null,48.691513380000004]
["2019-05-01","2019-05-14",22316,88.85,88.89,1.1608081900750067E-3,1983697.33,null,0,88.85,0,239.75166072981972,null,48.664127827000002]
["2019-05-01","2019-05-15",29241,88.5,88.54,1.5210249276744611E-3,2589284.0099999998,null,0,88.5,0,238.80722537313517,null,48.472428954999998]
["2019-05-01","2019-05-16",42405,88.99,89.06,2.2057748386866221E-3,3776968.11,null,0,88.99,0,240.12943487347883,null,48.740807375999999]
["2019-05-01","2019-05-17",36631,88.5,88.44,1.9054295039719292E-3,3239997.34,0.59760000000000002,0.59760000000000002,89.0976,0.59760000000000002,238.80722537313517,null,48.472428954999998]
["2019-05-01","2019-05-20",30873,88.3,88.36,1.6059164389758776E-3,2728075.77,null,0,88.3,0,239.88748436919192,null,48.691696933000003]
["2019-05-01","2019-05-21",29106,89.6,89.44,1.5140026519234247E-3,2603433.7999999998,null,0,89.6,0,243.4192366859204,null,49.408562232999998]
["2019-05-01","2019-05-22",35349,90.9,90.3,1.838743892765792E-3,3192353.15,null,0,90.9,0,246.95098900264892,null,50.125427533]
["2019-05-01","2019-05-23",20709,90.29,90.72,1.0772171002089673E-3,1878770.04,null,0,90.29,0,245.29378214709584,null,49.789052277000003]
["2019-05-01","2019-05-24",27155,90.5,90.52,1.4125177631065964E-3,2458221.11,null,0,90.5,0,245.86429597946426,null,49.904853594000002]
["2019-05-01","2019-05-27",30284,90.5,90.59,1.5752785099583933E-3,2743665.41,null,0,90.5,0,245.86429597946426,null,49.904853594000002]
["2019-05-01","2019-05-28",28924,90.41,90.51,1.5045355838738796E-3,2617959.9,null,0,90.41,0,245.61979005060257,null,49.855224458000002]
["2019-05-01","2019-05-29",33889,90.3,90.44,1.7627992809397699E-3,3065059.96,null,0,90.3,0,245.32094947033528,null,49.794566625000002]
["2019-05-01","2019-05-30",33765,90.5,90.43,1.7563491906202994E-3,3053504.89,null,0,90.5,0,245.86429597946426,null,49.904853594000002]
["2019-05-01","2019-05-31",40820,90.43,90.7,2.1233281196837146E-3,3702735.27,null,0,90.43,0,245.67412470200813,null,49.866253155000003]
["2019-06-01","2019-06-03",29011,91.1,90.85,1.5090610504689917E-3,2635867.2000000002,null,{"$f":"H2097+IF(B2097=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H2097+D2097","v":91.1},{"$f":"$H2097+IF($B2097=MAX($C$533:$C$1056),D2097,0)","v":0},{"$f":"100*(N2097/$N$11)","v":247.49433551177793},null,50.235714502]
["2019-06-01","2019-06-04",31227,91.2,90.96,1.6243304065008172E-3,2840420.01,null,0,91.2,0,247.76600876880579,null,50.290857987000003]
["2019-06-01","2019-06-05",28886,90.99,91.12,1.5025589432921063E-3,2632356.41,null,0,90.99,0,247.19549493151067,null,50.175056669]
["2019-06-01","2019-06-06",21013,90.91,91.09,1.0930302248631527E-3,1914111.17,null,0,90.91,0,246.97815632588836,null,50.130941880999998]
["2019-06-01","2019-06-07",110837,92.25,91.9,5.7653924253156267E-3,10186178.92,0.45,0.45,92.7,0.45,250.61857795035471,null,50.869864575999998]
["2019-06-01","2019-06-10",21217,92,91.66,1.1036416637758299E-3,1944803.77,null,0,92,0,251.16458792080758,null,50.980692167000001]
["2019-06-01","2019-06-11",19476,91.05,91.88,1.0130803150161692E-3,1789528.38,null,0,91.05,0,248.57104054760813,null,50.454261107000001]
["2019-06-01","2019-06-12",17527,91.3,91.4,9.1169945991417117E-4,1602026.61,null,0,91.3,0,249.25355301190586,null,50.592795596000002]
["2019-06-01","2019-06-13",38342,91.5,90.71,1.9944303470091373E-3,3478062.52,null,0,91.5,0,249.79956298728544,null,50.703623188000002]
["2019-06-01","2019-06-14",39935,90.5,90.5,2.0772932008713656E-3,3614144.06,null,0,90.5,0,247.06951312024108,null,50.149485230000003]
["2019-06-01","2019-06-17",22626,91,90.96,1.1769334158736827E-3,2058132.27,null,0,91,0,248.43453805376322,null,50.426554209000003]
["2019-06-01","2019-06-18",31475,92,91.85,1.637230587139758E-3,2891130.24,null,0,92,0,251.16458792080758,null,50.980692167000001]
["2019-06-01","2019-06-19",207247,95.43,96.09,1.0780337648703842E-2,19915971.469999999,null,0,95.43,0,260.52865896999202,null,52.881385364000003]
["2019-06-01","2019-06-21",40601,95.96,95.39,2.1119364279098113E-3,3873205.73,null,0,95.96,0,261.97558540080649,null,53.175078482000004]
["2019-06-01","2019-06-24",23883,96,96.29,1.2423186056444429E-3,2299851.4900000002,null,0,96,0,262.08478739883833,null,53.197244001000001]
["2019-06-01","2019-06-25",32390,95.05,95.72,1.6848260116745595E-3,3100576.19,null,0,95.05,0,259.49124002071221,null,52.670812939999998]
["2019-06-01","2019-06-26",26716,95.8,95.56,1.3896823627013747E-3,2553167.96,null,0,95.8,0,261.53877742345884,null,53.086416409000002]
["2019-06-01","2019-06-27",48003,95.4,95.5,2.4969652064962605E-3,4584759.41,null,0,95.4,0,260.44675747762642,null,52.864761225999999]
["2019-06-01","2019-06-28",42908,96.51,96.31,2.2319393179664093E-3,4132802.52,null,0,96.51,0,263.47711282817352,null,53.479854359000001]
[{"$f":"DATE(YEAR(B2116),MONTH(B2116),1)","v":"2019-07-01"},"2019-07-01",33495,97.59,97.15,{"$f":"C2116/19224537","v":1.7423046391182269E-3},3254143.5,null,{"$f":"H2116+IF(B2116=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H2116+D2116","v":97.59},{"$f":"$H2116+IF($B2116=MAX($C$533:$C$1056),D2116,0)","v":0},{"$f":"100*(N2116/$N$11)","v":266.42556668635501},null,54.078323353999998]
["2019-07-01","2019-07-02",24216,97.5,97.64,1.2596402191636658E-3,2364527.34,null,0,97.5,0,266.17986219940491,null,54.028450937999999]
["2019-07-01","2019-07-03",27202,97.8,97.59,1.4149625554051054E-3,2654911.9900000002,null,0,97.8,0,266.99887716247417,null,54.194692326000002]
["2019-07-01","2019-07-04",17780,97.94,97.78,9.2485972484018732E-4,1738699.82,null,0,97.94,0,267.38108414326922,null,54.27227164]
["2019-07-01","2019-07-05",28167,98.5,98.08,1.4651588228106612E-3,2762892.3,0.39,0.39,98.89,0.39,268.90991206644924,null,54.582588895999997]
["2019-07-01","2019-07-08",24870,98.25,97.46,1.2936592439131303E-3,2423979.69,null,0,98.25,0,269.29363837037715,null,54.660476598000002]
["2019-07-01","2019-07-10",44145,97.44,97.38,2.2962841705888677E-3,4298882.13,null,0,97.44,0,267.07350761264104,null,54.209840608]
["2019-07-01","2019-07-11",52895,97.35,97.38,2.7514316729708495E-3,5151255.01,null,0,97.35,0,266.82682642007404,null,54.159769943000001]
["2019-07-01","2019-07-12",25987,97.26,97.25,1.3517620736457788E-3,2527437,null,0,97.26,0,266.58014522258037,null,54.109699276999997]
["2019-07-01","2019-07-15",31773,96.53,96.91,1.6527316106494528E-3,3079348.92,null,0,96.53,0,264.5792866371097,null,53.703570544999998]
["2019-07-01","2019-07-16",36979,96.6,96.56,1.9235313703523783E-3,3570748.68,null,0,96.6,0,264.7711497890736,null,53.742514395999997]
["2019-07-01","2019-07-17",27184,96.5,96.38,1.414026251971634E-3,2620216.2400000002,null,0,96.5,0,264.49705957127844,null,53.686880322999997]
["2019-07-01","2019-07-18",21659,96.7,96.54,1.1266331147532969E-3,2091016.46,null,0,96.7,0,265.04524000686877,null,53.798148468999997]
["2019-07-01","2019-07-19",30489,96.02,96.19,1.5859419657284855E-3,2932781.15,null,0,96.02,0,263.18142652783234,null,53.419836773]
["2019-07-01","2019-07-22",23502,96,95.89,1.222500182969296E-3,2253741.48,null,0,96,0,263.1266084872293,null,53.408709958999999]
["2019-07-01","2019-07-23",40033,96.11,95.87,2.0823908528980438E-3,3838291.18,null,0,96.11,0,263.42810772532602,null,53.469907439000004]
[{"$f":"DATE(YEAR(B2132),MONTH(B2132),1)","v":"2019-07-01"},"2019-07-24",48902,95.9,95.58,2.5437283613124208E-3,4674260.05,null,{"$f":"H2132+IF(B2132=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H2132+D2132","v":95.9},{"$f":"$H2132+IF($B2132=MAX($C$533:$C$1056),D2132,0)","v":0},{"$f":"100*(N2132/$N$11)","v":262.85251826943414},null,53.353075885999999]
[{"$f":"DATE(YEAR(B2133),MONTH(B2133),1)","v":"2019-07-01"},"2019-07-25",43442,95.11,95.92,2.2597163198260638E-3,4167283.13,null,{"$f":"H2133+IF(B2133=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H2133+D2133","v":95.11},{"$f":"$H2133+IF($B2133=MAX($C$533:$C$1056),D2133,0)","v":0},{"$f":"100*(N2133/$N$11)","v":260.68720555230101},null,52.913566709999998]
[{"$f":"DATE(YEAR(B2134),MONTH(B2134),1)","v":"2019-07-01"},"2019-07-26",39866,96.4,95.84,{"$f":"C2134/19224537","v":2.0737040377097247E-3},3820891.87,null,{"$f":"H2134+IF(B2134=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H2134+D2134","v":96.4},{"$f":"$H2134+IF($B2134=MAX($C$533:$C$1056),D2134,0)","v":0},{"$f":"100*(N2134/$N$11)","v":264.22296935348328},null,53.631246249999997]
[{"$f":"DATE(YEAR(B2135),MONTH(B2135),1)","v":"2019-07-01"},"2019-07-29",29226,97,96.64,{"$f":"C2135/19224537","v":1.5202446748132348E-3},2824663.7,null,{"$f":"H2135+IF(B2135=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H2135+D2135","v":97},{"$f":"$H2135+IF($B2135=MAX($C$533:$C$1056),D2135,0)","v":0},{"$f":"100*(N2135/$N$11)","v":265.86751065532764},null,53.965050687000002]
["2019-07-01","2019-07-30",25135,96.98,97.01,1.3074437111281275E-3,2438465.96,null,0,96.98,0,265.8126926147246,null,53.953923873000001]
["2019-07-01","2019-07-31",36315,97.13,97.04,1.8889921770287627E-3,3524235.35,null,0,97.13,0,266.223827938954,null,54.037374982000003]
[{"$f":"DATE(YEAR(B2138),MONTH(B2138),1)","v":"2019-08-01"},"2019-08-01",44048,97.2,97.1,{"$f":"C2138/19224537","v":2.2912385354196046E-3},4277154.7699999996,null,{"$f":"H2138+IF(B2138=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H2138+D2138","v":97.2},{"$f":"$H2138+IF($B2138=MAX($C$533:$C$1056),D2138,0)","v":0},{"$f":"100*(N2138/$N$11)","v":266.41569109091796},null,54.076318833000002]
["2019-08-01","2019-08-02",47138,97.88,97.32,2.4519706248322132E-3,4587911.58,null,0,97.88,0,268.27950456995438,null,54.454630528999999]
["2019-08-01","2019-08-05",26271,97.8,97.68,1.3665348611516625E-3,2566303.39,null,0,97.8,0,268.06023239768894,null,54.410123271000003]
["2019-08-01","2019-08-06",26665,98.2,97.9,1.3870295029732055E-3,2610701.77,null,0,98.2,0,269.15659326394291,null,54.632659562000001]
["2019-08-01","2019-08-07",36562,97.49,98.43,1.9018403408102885E-3,3599156.47,0.4,0.4,97.89,0.4,267.2105527240019,null,54.237657644999999]
["2019-08-01","2019-08-08",34774,97.8,97.7,1.808834199752119E-3,3397467.5,null,0,97.8,0,269.16461073469668,null,54.634286926000001]
["2019-08-01","2019-08-09",28642,97.8,97.4,1.4898668300828259E-3,2789993.55,null,0,97.8,0,269.16461073469668,null,54.634286926000001]
["2019-08-01","2019-08-12",27187,96.31,96.57,1.4141823025438792E-3,2625608.9900000002,null,0,96.31,0,265.06384110321881,null,53.801924067999998]
["2019-08-01","2019-08-13",33779,96.59,96.57,1.7570774266241107E-3,3262166.57,null,0,96.59,0,265.83445552879203,null,53.958341249]
["2019-08-01","2019-08-14",41316,96.37,96.38,2.1491284809615962E-3,3982039.25,null,0,96.37,0,265.22897276408213,null,53.835442035]
["2019-08-01","2019-08-15",18170,96.3,96.34,9.451462992320699E-4,1750605.34,null,0,96.3,0,265.03631915892043,null,53.796337739999998]
["2019-08-01","2019-08-16",50555,96.2,96.44,2.629712226619554E-3,4875951.26,null,0,96.2,0,264.7610997208638,null,53.740474460999998]
["2019-08-01","2019-08-19",44396,96.17,96.51,2.3093404018000537E-3,4284746.24,null,0,96.17,0,264.67853388796885,null,53.723715476999999]
["2019-08-01","2019-08-20",27316,96.1,95.65,1.4208924771504251E-3,2613024.2599999998,null,0,96.1,0,264.48588028280722,null,53.684611181999998]
["2019-08-01","2019-08-21",22242,95.5,95.98,1.1569589426262906E-3,2134803.16,null,0,95.5,0,262.83456364954077,null,53.349431506999998]
["2019-08-01","2019-08-22",17873,95.48,95.68,9.2969729257979009E-4,1710120.72,null,0,95.48,0,262.77951976587076,null,53.338258852000003]
["2019-08-01","2019-08-23",32334,94.6,95.18,1.6819130676593147E-3,3077845.27,null,0,94.6,0,260.35758870703103,null,52.846661996000002]
["2019-08-01","2019-08-26",26633,95,95.01,1.385364963535923E-3,2530612.58,null,0,95,0,261.45846645925752,null,53.070115112000003]
["2019-08-01","2019-08-27",45593,93.41,93.91,2.3716045801259089E-3,4281893.04,null,0,93.41,0,257.08247738972301,null,52.181888975]
["2019-08-01","2019-08-28",96672,92.27,92.4,5.0285736400309663E-3,8933152.5999999996,null,0,92.27,0,253.94497579390674,null,51.545047594000003]
["2019-08-01","2019-08-29",33839,93.16,92.72,1.7601984380690157E-3,3137878.08,null,0,93.16,0,256.39442879211811,null,52.042230777]
["2019-08-01","2019-08-30",30448,94.4,93.71,1.5838092745744669E-3,2853322.86,null,0,94.4,0,259.80714983091775,null,52.734935438000001]
[{"$f":"DATE(YEAR(B2160),MONTH(B2160),1)","v":"2019-09-01"},"2019-09-02",62663,93.23,93.34,{"$f":"C2160/19224537","v":3.2595323362013869E-3},5849088.9800000004,null,{"$f":"H2160+IF(B2160=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H2160+D2160","v":93.23},{"$f":"$H2160+IF($B2160=MAX($C$533:$C$1056),D2160,0)","v":0},{"$f":"100*(N2160/$N$11)","v":256.58708240220642},null,52.081335072999998]
["2019-09-01","2019-09-03",42101,93.5,93.12,2.1899617140324367E-3,3920513.98,null,0,93.5,0,257.33017488348133,null,52.232165926]
["2019-09-01","2019-09-04",54791,93.4,93.26,2.8500556346298484E-3,5109969.8099999996,null,0,93.4,0,257.0549554454247,null,52.176302647]
["2019-09-01","2019-09-05",49087,92.7,92.94,2.553351479934211E-3,4562557.3,null,0,92.7,0,255.12841937902823,null,51.785259693999997]
["2019-09-01","2019-09-06",55218,92.82,92.42,2.8722668327460892E-3,5103727.88,0.41,0.41,93.22999999999999,0.41,255.45868270075488,null,51.852295628]
["2019-09-01","2019-09-09",54067,92,92.22,2.8123954298613276E-3,4986352.6100000003,null,0,92,0,254.32527658058706,null,51.622239993999997]
["2019-09-01","2019-09-10",45014,92.69,92.48,2.3414868196825755E-3,4163127.53,null,0,92.69,0,256.23271615516313,null,52.009406794]
["2019-09-01","2019-09-11",33381,92.3,92.42,1.7363747173729073E-3,3085111.81,null,0,92.3,0,255.15459813325117,null,51.790573385000002]
["2019-09-01","2019-09-12",33356,92.79,92.43,1.7350742959375302E-3,3083151.11,null,0,92.79,0,256.50915667107563,null,52.065517923999998]
["2019-09-01","2019-09-13",28153,92.89,92.86,1.4644305868068499E-3,2614304,null,0,92.89,0,256.78559719191475,null,52.121629055]
["2019-09-01","2019-09-16",20060,92.62,92.67,1.0434581597465781E-3,1858995.97,null,0,92.62,0,256.03920778909776,null,51.970129002]
["2019-09-01","2019-09-17",52396,92.3,92.42,2.7254752611207229E-3,4842600.46,null,0,92.3,0,255.15459813325117,null,51.790573385000002]
["2019-09-01","2019-09-18",39935,92.45,92.45,2.0772932008713656E-3,3692345.48,null,0,92.45,0,255.56925891204654,null,51.874740080999999]
["2019-09-01","2019-09-19",38107,92.3,92.32,1.9822063855165929E-3,3518063.62,null,0,92.3,0,255.15459813325117,null,51.790573385000002]
["2019-09-01","2019-09-20",27883,91.98,92.06,1.4503860353047775E-3,2566950.06,null,0,91.98,0,254.26998847740458,null,51.611017768000004]
["2019-09-01","2019-09-23",33479,91.84,91.93,1.7414723693995856E-3,3077745.48,null,0,91.84,0,253.88297175020043,null,51.532462185]
["2019-09-01","2019-09-24",53083,91.84,91.85,2.7612108421648856E-3,4875900.17,null,0,91.84,0,253.88297175020043,null,51.532462185]
["2019-09-01","2019-09-25",168599,90.5,90.25,8.7699901433256882E-3,15216772.25,null,0,90.5,0,250.17866880741323,null,50.780573037000003]
["2019-09-01","2019-09-26",164805,90.3,89.92,8.5726381862928618E-3,14819715.49,null,0,90.3,0,249.62578777066159,null,50.668350775999997]
["2019-09-01","2019-09-27",79138,90.99,90.32,4.1165100621148899E-3,7148249.9100000001,null,0,90.99,0,251.53322734523766,null,51.055517576]
["2019-09-01","2019-09-30",61255,90.8,90.42,3.1862926009609488E-3,5538994.8200000003,null,0,90.8,0,251.00799036500393,null,50.948906428999997]
[{"$f":"DATE(YEAR(B2181),MONTH(B2181),1)","v":"2019-10-01"},"2019-10-01",164337,90,90.25,{"$f":"C2181/19224537","v":8.5482942970226024E-3},14832746.060000001,null,{"$f":"H2181+IF(B2181=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H2181+D2181","v":90},{"$f":"$H2181+IF($B2181=MAX($C$533:$C$1056),D2181,0)","v":0},{"$f":"100*(N2181/$N$11)","v":248.79646621799748},null,50.500017385]
["2019-10-01","2019-10-02",34296,90.7,90.64,1.7839701419077088E-3,3108822.42,null,0,90.7,0,250.73154984416485,null,50.892795298000003]
["2019-10-01","2019-10-03",21016,90.56,90.58,1.0931862754353979E-3,1903806.29,null,0,90.56,0,250.34453312188737,null,50.814239716000003]
["2019-10-01","2019-10-04",38213,91.9,91.12,1.9877201724025914E-3,3482301.43,null,0,91.9,0,254.04883605974794,null,51.566128863000003]
["2019-10-01","2019-10-07",67646,91.5,91.4,3.5187323367007486E-3,6182880.4000000004,0.5,0.5,92,0.5,252.94307399117133,null,51.341684342000001]
["2019-10-01","2019-10-08",43706,91.15,91.22,2.273448770183646E-3,3987133.52,null,0,91.15,0,253.36001312405344,null,51.426313491999998]
["2019-10-01","2019-10-09",32654,91.39,91.16,1.6985584620321415E-3,2976917.5,null,0,91.39,0,254.0271157366648,null,51.561720131999998]
["2019-10-01","2019-10-10",34754,91.79,91.32,1.8077938626038172E-3,3173744.68,null,0,91.79,0,255.13895342270817,null,51.787397865000003]
["2019-10-01","2019-10-11",43433,91.25,91.31,2.2592481681093283E-3,3966170.48,null,0,91.25,0,253.6379725443326,null,51.482732925000001]
["2019-10-01","2019-10-14",57176,91.2,91.43,2.9741158395648229E-3,5227622.33,null,0,91.2,0,253.49899283172968,null,51.454523207999998]
["2019-10-01","2019-10-15",35932,91.47,91.23,1.8690697206387857E-3,3278351.69,null,0,91.47,0,254.24948327091747,null,51.606855678000002]
["2019-10-01","2019-10-16",46111,91.75,91.54,2.3985493122669222E-3,4221228.0999999996,null,0,91.75,0,255.02776965558178,null,51.764830091999997]
["2019-10-01","2019-10-17",53530,91.89,91.7,2.7844623774294277E-3,4908738.88,null,0,91.89,0,255.41691284298733,null,51.843817297999998]
["2019-10-01","2019-10-18",41071,91.88,91.96,2.1363843508949007E-3,3777150.96,null,0,91.88,0,255.38911690243742,null,51.838175354999997]
["2019-10-01","2019-10-21",55504,93.25,92.61,2.887143653966803E-3,5140722.7699999996,null,0,93.25,0,259.19716098440284,null,52.611121592000003]
["2019-10-01","2019-10-22",44610,93,92.98,2.3204720092868817E-3,4147885.1,null,0,93,0,258.50226242631487,null,52.470073008]
["2019-10-01","2019-10-23",65747,92.51,92.89,3.4199523244695046E-3,6107622.0800000001,null,0,92.51,0,257.14026126054222,null,52.193617785000001]
["2019-10-01","2019-10-24",62366,92,92.2,3.2440833295491068E-3,5750234.0599999996,null,0,92,0,255.7226682087431,null,51.905878674999997]
["2019-10-01","2019-10-25",114643,91.69,91.62,5.963368584637435E-3,10503844.6,null,0,91.69,0,254.86099400242898,null,51.730978432000001]
["2019-10-01","2019-10-28",90334,91.69,92.12,4.6988907977341668E-3,8322390.6500000004,null,0,91.69,0,254.86099400242898,null,51.730978432000001]
["2019-10-01","2019-10-29",89844,92.1,91.96,4.6734025376007756E-3,8262741.8300000001,null,0,92.1,0,256.00062762902229,null,51.962298107999999]
["2019-10-01","2019-10-30",58999,91.99,92.09,3.0689425706325203E-3,5433470.1399999997,null,0,91.99,0,255.69487226819319,null,51.900236732000003]
["2019-10-01","2019-10-31",68159,92.48,92.35,3.5454169845546865E-3,6294967.6399999997,null,0,92.48,0,257.05687343396579,null,52.176691955000003]
["2019-11-01","2019-11-01",72910,91.936000000000007,91.955882353000007,3.7925490741337491E-3,6744452.29,null,{"$f":"H2204+IF(B2204=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H2204+D2204","v":91.936000000000007},{"$f":"$H2204+IF($B2204=MAX($C$533:$C$1056),D2204,0)","v":0},{"$f":"100*(N2204/$N$11)","v":257.05687343396579},null,52.176691955000003]
["2019-11-01","2019-11-04",87803,91.955882353000007,92.055294118000006,4.5672361316165897E-3,8130770.04,null,0,91.955882353000007,0,257.11246531999234,null,52.187975842]
["2019-11-01","2019-11-05",96752,91.955882353000007,92.095058823000002,5.0327349886241735E-3,8963354.7599999998,null,0,91.955882353000007,0,257.11246531999234,null,52.187975842]
["2019-11-01","2019-11-06",165755,91.458823529,91.945941176000005,8.6220542008371912E-3,15330824.310000001,null,0,91.458823529,0,255.7226682087431,null,51.905878674999997]
["2019-11-01","2019-11-07",58325,92.95,92.353529412,{"$f":"C2208/21666422","v":2.6919534752900135E-3},5418550.1200000001,0.55000000000000004,0.55000000000000004,93.5,0.55000000000000004,259.89205953756408,null,52.752170175000003]
["2019-11-01","2019-11-08",62562,93,93.29,{"$f":"C2209/21666422","v":2.8875095297229971E-3},5836799.6900000004,null,0,93,0,260.03186161334804,null,52.780546813000001]
["2019-11-01","2019-11-11",61836,94,93.49,2.8540014590318604E-3,5781124.4500000002,null,0,94,0,262.82790313887989,null,53.348079575]
["2019-11-01","2019-11-12",76712,95.11,95,3.5405938276287614E-3,7287946.5700000003,null,0,95.11,0,265.93150922818035,null,53.97804094]
["2019-11-01","2019-11-13",93808,94.3,94.65,4.3296488917274854E-3,8879731.2599999998,null,0,94.3,0,263.66671559358343,null,53.518339402999999]
["2019-11-01","2019-11-14",72367,94.29,94.51,3.3400531015227155E-3,6839848.1299999999,null,0,94.29,0,263.63875517645596,null,53.512664075000004]
["2019-11-01","2019-11-18",103803,93.91,94.19,4.790961793322405E-3,9777471.5800000001,null,0,93.91,0,262.57625939951276,null,53.297001625999997]
["2019-11-01","2019-11-19",90599,96.19,94.99,4.181539526923273E-3,8606214.4700000007,null,0,96.19,0,268.95123407102511,null,54.590976322000003]
["2019-11-01","2019-11-21",55771,96.97,96.7,2.5740752210955736E-3,5393505.8200000003,null,0,96.97,0,271.13214645916639,null,55.033651876]
["2019-11-01","2019-11-22",51814,97.25,96.94,{"$f":"C2217/22918202","v":2.2608230785294589E-3},5022912.2,null,0,97.25,0,271.91503808454172,null,55.192561048999998]
["2019-11-01","2019-11-25",67504,99.5,98.65,{"$f":"C2218/22918202","v":2.9454317576919865E-3},6659844.5099999998,null,0,99.5,0,278.20613151452494,null,56.469509762999998]
["2019-11-01","2019-11-26",51107,99,98.98,2.2299742361988084E-3,5058774.2300000004,null,0,99,0,276.80811075175905,null,56.185743381999998]
["2019-11-01","2019-11-27",73057,99.05,99.09,3.1877282519806745E-3,7239892.4400000004,null,0,99.05,0,276.94791282754301,null,56.214120020000003]
["2019-11-01","2019-11-28",50189,99.9,99.81,2.1899187379533524E-3,5009851.2699999996,null,0,99.9,0,279.32454812079641,null,56.696522866999999]
["2019-11-01","2019-11-29",119544,99.49,98.9,5.2161159937415685E-3,11823143.810000001,null,0,99.49,0,278.17817109739752,null,56.463834435000003]
[{"$f":"DATE(YEAR(B2223),MONTH(B2223),1)","v":"2019-12-01"},"2019-12-02",63564,99.24,99.31,2.7735160026951503E-3,6312814.9500000002,null,{"$f":"H2223+IF(B2223=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H2223+D2223","v":99.24},{"$f":"$H2223+IF($B2223=MAX($C$533:$C$1056),D2223,0)","v":0},{"$f":"100*(N2223/$N$11)","v":277.47916071847794},null,56.321951245000001]
["2019-12-01","2019-12-03",72673,99.5,99.69,3.1709730108845364E-3,7245163.1600000001,null,0,99.5,0,278.20613151452494,null,56.469509762999998]
["2019-12-01","2019-12-04",95706,101.7,100.22,4.1759820425703552E-3,9592115.3399999999,null,0,101.7,0,284.35742286379775,null,57.718081838000003]
["2019-12-01","2019-12-05",113579,101.5,101.48,4.9558425220268152E-3,11526137.029999999,null,0,101.5,0,283.79821455573534,null,57.604575285000003]
["2019-12-01","2019-12-06",69875,102.21,102.45,3.0488866447725698E-3,7159375.3600000003,0.56000000000000005,0.56000000000000005,102.77,0.56000000000000005,285.78340403876444,null,58.007523546000002]
["2019-12-01","2019-12-09",63248,102.1,101.79,2.7597278355431199E-3,6438133.6699999999,null,0,102.1,0,287.04855437519552,null,58.264320255999998]
["2019-12-01","2019-12-10",64249,102.75,102.14,2.8034049093380014E-3,6563026.4500000002,null,0,102.75,0,288.87599375441965,null,58.635248838000003]
["2019-12-01","2019-12-11",58151,102.98,102.81,2.537328190056096E-3,5978569.8499999996,null,0,102.98,0,289.52262614969032,null,58.766500489999999]
["2019-12-01","2019-12-12",89108,103.3,103.32,3.8880886031111865E-3,9206813.25,null,0,103.3,0,290.42228861224726,null,58.949111483999999]
["2019-12-01","2019-12-13",223646,102.5,102.99,9.7584444015285324E-3,23034998.559999999,null,0,102.5,0,288.17313245585495,null,58.492583998999997]
["2019-12-01","2019-12-16",117571,102.98,103.35,5.1300272159220863E-3,12151327.720000001,null,0,102.98,0,289.52262614969032,null,58.766500489999999]
["2019-12-01","2019-12-17",107903,103,103.11,4.7081791145745207E-3,11126835.76,null,0,103,0,289.5788550529843,null,58.777913677000001]
["2019-12-01","2019-12-18",150918,103.83,103.35,6.5850715514244968E-3,15598827.210000001,null,0,103.83,0,291.91235456185416,null,59.251560941999998]
["2019-12-01","2019-12-19",101688,105.5,103.9,4.4369972827711353E-3,10566372.960000001,null,0,105.5,0,296.607468038631,null,60.204562066999998]
["2019-12-01","2019-12-20",63846,106.31,106.43,2.7858206328751269E-3,6795554.8600000003,null,0,106.31,0,298.88473864420695,null,60.666796144999999]
["2019-12-01","2019-12-23",393178,109.85,109.67,1.7155708811712193E-2,43121085.960000001,null,0,109.85,0,308.83725463562695,null,62.686930265999997]
["2019-12-01","2019-12-26",111420,115.99,113.14,4.8616379243013918E-3,12606843.1,null,0,115.99,0,326.0995281291635,null,66.190778711999997]
["2019-12-01","2019-12-27",75632,117.69,117.21,3.3000843608935815E-3,8865443.4600000009,null,0,117.69,0,330.87898496334464,null,67.160899618000002]
["2019-12-01","2019-12-30",44680,117.7,117.74,1.9495421150402636E-3,5260811.43,null,0,117.7,0,330.90709941252828,null,67.166606211000001]
["2020-01-01","2020-01-02",42812,118.93,118.45,1.8680348484580074E-3,5071234.09,null,{"$f":"H2242+IF(B2242=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H2242+D2242","v":118.93},{"$f":"$H2242+IF($B2242=MAX($C$533:$C$1056),D2242,0)","v":0},{"$f":"100*(N2242/$N$11)","v":334.36517700205764},null,67.868517218999997]
["2020-01-01","2020-01-03",45335,120,119.75,1.9781220184724789E-3,5429059.6399999997,null,0,120,0,337.37342336030861,null,68.47912273]
["2020-01-01","2020-01-06",61275,121.5,121.61,2.6736390577236382E-3,7451752.6799999997,null,0,121.5,0,341.59059115169663,null,69.335111764000004]
["2020-01-01","2020-01-07",76921,124,123.78,3.3563278655105665E-3,9521579.2300000004,null,0,124,0,348.61920414227001,null,70.761760155000005]
["2020-01-01","2020-01-08",81278,121.21,120.78,3.5464387651352406E-3,9817430.9800000004,0.56000000000000005,0.56000000000000005,121.77,0.56000000000000005,340.77527204654399,null,69.169620550999994]
["2020-01-01","2020-01-09",54823,119.07,119.73,2.3921161005562306E-3,6564159.7400000002,null,0,119.07,0,336.31257059524938,null,68.263793774999996]
["2020-01-01","2020-01-10",46273,119.65,119.17,2.0190501855250251E-3,5514738.5199999996,null,0,119.65,0,337.9507774574912,null,68.596312464999997]
["2020-01-01","2020-01-13",55058,119.17,119.53,2.4023699590395441E-3,6581362.8399999999,null,0,119.17,0,336.59502005612535,null,68.321124584000003]
["2020-01-01","2020-01-14",96972,118,119.13,4.231221978059186E-3,11552927.939999999,null,0,118,0,333.29036138998811,null,67.650354124000003]
["2020-01-01","2020-01-15",53103,119.95,118.43,2.3170665831464439E-3,6289074.1699999999,null,0,119.95,0,338.79812583519237,null,68.768304891]
["2020-01-01","2020-01-16",34601,119.68,119.68,1.5097606697069867E-3,4141116.62,null,0,119.68,0,338.035512297232,null,68.613511708000004]
["2020-01-01","2020-01-17",32652,119.3,119.49,1.4247190944560136E-3,3901881.04,null,0,119.3,0,336.96220435181539,null,68.395654635]
["2020-01-01","2020-01-20",33680,118.5,118.98,1.4695742711404673E-3,4007247.03,null,0,118.5,0,334.70260868451447,null,67.937008167000002]
["2020-01-01","2020-01-21",38701,117.54,117.83,1.688657775160547E-3,4560211.22,null,0,117.54,0,331.9910938768561,null,67.386632403999997]
["2020-01-01","2020-01-22",41509,116.64,116.74,1.8111804756760588E-3,4846068.3099999996,null,0,116.64,0,329.44904874867927,null,66.870655127000006]
["2020-01-01","2020-01-23",53351,116.67,116.63,2.3278876763543669E-3,6222575.8700000001,null,0,116.67,0,329.53378358842002,null,66.887854369999999]
["2020-01-01","2020-01-24",23809,116.83,116.83,1.0388685814009318E-3,2781669.01,null,0,116.83,0,329.98570271892424,null,66.979583663]
["2020-01-01","2020-01-27",51548,113.85,114.67,2.2492165833951547E-3,5911190.6799999997,null,0,113.85,0,321.56870884985307,null,65.271125568000002]
["2020-01-01","2020-01-28",40432,115.99,114.74,1.7641872604142331E-3,4639306.7,null,0,115.99,0,327.6131272653023,null,66.498004871000006]
["2020-01-01","2020-01-29",30436,115.13,115.42,1.3280273906303818E-3,3513113.06,null,0,115.13,0,325.18406192344645,null,66.004959917999997]
["2020-01-01","2020-01-30",40286,114.9,114.32,1.7578167781224722E-3,4605593.93,null,0,114.9,0,324.53442816688045,null,65.873099057999994]
["2020-01-01","2020-01-31",37797,114.96,114.39,1.6492131450800548E-3,4323677.32,null,0,114.96,0,324.70389784143543,null,65.907497543000005]
["2020-02-01","2020-02-03",42572,112.17,113.19,1.8575628227729209E-3,4818999.74,null,{"$f":"H2264+IF(B2264=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H2264+D2264","v":112.17},{"$f":"$H2264+IF($B2264=MAX($C$533:$C$1056),D2264,0)","v":0},{"$f":"100*(N2264/$N$11)","v":316.82355794260923},null,64.307967984000001]
["2020-02-01","2020-02-04",47842,113.25,113.05,2.0875110534412777E-3,5408985.6399999997,null,0,113.25,0,319.87401209445073,null,64.927140715999997]
["2020-02-01","2020-02-05",100937,115.02,115.79,4.404228569064886E-3,11687821.1,null,0,115.02,0,324.87336751599031,null,65.941896028000002]
["2020-02-01","2020-02-06",82470,115.51,116.68,3.5984498260378367E-3,9623361.9299999997,null,0,115.51,0,326.25736986393645,null,66.222816989999998]
["2020-02-01","2020-02-07",44862,115.01,116.14,1.9574834011847875E-3,5210677,0.59450000000000003,0.59450000000000003,115.6045,0.59450000000000003,324.84512256941002,null,65.936162947]
["2020-02-01","2020-02-10",45775,114.65,114.56,1.9973207322284705E-3,5244254.6500000004,null,0,114.65,0,325.5109980936391,null,66.071320516]
["2020-02-01","2020-02-11",52042,114.95,115.1,2.2707715029302912E-3,5990309.5800000001,null,0,114.95,0,326.36274950710373,null,66.244206657999996]
["2020-02-01","2020-02-12",50600,114.62,114.87,2.2078520819390629E-3,5812818.7400000002,null,0,114.62,0,325.42582295327804,null,66.054031902000006]
["2020-02-01","2020-02-13",38551,114.25,114.62,1.682112759107368E-3,4419049.2300000004,null,0,114.25,0,324.37532954727965,null,65.840805661000005]
["2020-02-01","2020-02-14",67769,114.01,114.89,2.9569946193859363E-3,7786091.8899999997,null,0,114.01,0,323.6939284145372,null,65.702496746999998]
["2020-02-01","2020-02-17",37653,113.66,114.36,1.6429299296690028E-3,4306344.6100000003,null,0,113.66,0,322.70021843216182,null,65.500796248]
["2020-02-01","2020-02-18",59870,112.5,113.68,2.6123340740255279E-3,6806200.8300000001,null,0,112.5,0,319.40677964032915,null,64.832303167000006]
["2020-02-01","2020-02-19",58412,111.37,112.49,2.5487165179886276E-3,6570775.5199999996,null,0,111.37,0,316.19851598393103,null,64.181098699000003]
["2020-02-01","2020-02-20",69995,111.72,111.8,3.0541226576151132E-3,7825855.4199999999,null,0,111.72,0,317.19222596630641,null,64.382799198000001]
["2020-02-01","2020-02-21",74965,109.5,110.21,3.270980856177112E-3,8261991.2400000002,null,0,109.5,0,310.88926551553601,null,63.103441748999998]
["2020-02-01","2020-02-26",52843,109,108.18,2.3057218886542671E-3,5716849.8300000001,null,0,109,0,309.46967982642832,null,62.815298179000003]
["2020-02-01","2020-02-27",152894,108.38,109.15,6.6712912295650417E-3,16689849.210000001,null,0,108.38,0,307.70939357587605,null,62.458000153]
[{"$f":"DATE(YEAR(B2281),MONTH(B2281),1)","v":"2020-02-01"},"2020-02-28",54675,109,108.02,2.3856583513837603E-3,5906376.3099999996,null,0,109,0,309.46967982642832,null,62.815298179000003]
["2020-03-01","2020-03-02",133683,109.86,109.59,{"$f":"C2282/22918202","v":5.8330492069142243E-3},14651535.970000001,null,{"$f":"H2282+IF(B2282=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H2282+D2282","v":109.86},{"$f":"$H2282+IF($B2282=MAX($C$533:$C$1056),D2282,0)","v":0},{"$f":"100*(N2282/$N$11)","v":311.91136720972293},null,63.310905118999997]
["2020-03-01","2020-03-03",40606,109.92,109.87,1.771779479035921E-3,4461387.25,null,0,109.92,0,312.08171749537183,null,63.345482347999997]
["2020-03-01","2020-03-04",39000,110.69,110.68,1.7017041738265507E-3,4316573.5199999996,null,0,110.69,0,314.26787945265647,null,63.789223444999998]
["2020-03-01","2020-03-05",49662,109.7,110.03,2.1669239148865167E-3,5464544.3600000003,null,0,109.7,0,311.45709979117908,null,63.218699176999998]
["2020-03-01","2020-03-06",38075,107.55,106.98,1.6613432414986132E-3,4073406.05,0.56000000000000005,0.56000000000000005,108.11,0.56000000000000005,305.35288133786918,null,61.979681827999997]
["2020-03-01","2020-03-09",104954,102.65,102.81,4.5795040989690203E-3,10790893.74,null,0,102.65,0,292.96638255152141,null,59.465504623000001]
["2020-03-01","2020-03-10",63846,103.8,103.47,2.7858206328751269E-3,6606234.9400000004,null,0,103.8,0,296.2485193268306,null,60.131703651999999]
["2020-03-01","2020-03-11",183541,100.5,101.18,8.0085252761102291E-3,18570817.579999998,null,0,100.5,0,286.83021380003873,null,58.220002090999998]
["2020-03-01","2020-03-12",176569,94.07,95.52,7.7043129299584675E-3,16867394.100000001,null,0,94.07,0,268.47878817989198,null,54.495080563999998]
["2020-03-01","2020-03-13",71307,95.35,94.67,3.1113697313602524E-3,6750959.8300000001,null,0,95.35,0,272.13194911018229,null,55.236589047999999]
["2020-03-01","2020-03-16",49095,91.5,91.19,2.1421837542054999E-3,4477163.3899999997,null,0,91.5,0,261.14392599477065,null,53.006270559999997]
["2020-03-01","2020-03-17",57444,90.9,90.79,2.5064793477254455E-3,5215579.42,null,0,90.9,0,259.43150680808128,null,52.658688458]
["2020-03-01","2020-03-18",110202,86,84.69,4.808492393949578E-3,9334072.1699999999,null,0,86,0,245.44675011349986,null,49.820101291]
["2020-03-01","2020-03-19",98379,84.01,77.58,4.2926142286380054E-3,7632563.5999999996,null,0,84.01,0,239.76722648076682,null,48.66728732]
["2020-03-01","2020-03-20",71701,87,88.39,3.1285613068599361E-3,6338273.7599999998,null,0,87,0,248.30078209460004,null,50.399404795000002]
["2020-03-01","2020-03-23",49670,80.150000000000006,80.75,2.1672729824093531E-3,4011177.6,null,0,80.150000000000006,0,228.75066304574131,null,46.431175797000002]
["2020-03-01","2020-03-24",72278,84.23,84.24,3.153737801944498E-3,6089247.2300000004,null,0,84.23,0,240.39511351227341,null,48.794734089999999]
["2020-03-01","2020-03-25",43280,89.7,88.04,1.8884552985439259E-3,3810428.77,null,{"$f":"H2299+IF(B2299=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H2299+D2299","v":89.7},{"$f":"$H2299+IF($B2299=MAX($C$533:$C$1056),D2299,0)","v":0},{"$f":"100*(N2299/$N$11)","v":256.00666843470242},null,51.963524253999999]
["2020-03-01","2020-03-26",47539,89,89.7,2.074290121013856E-3,4264438.7,null,{"$f":"H2300+IF(B2300=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H2300+D2300","v":89},{"$f":"$H2300+IF($B2300=MAX($C$533:$C$1056),D2300,0)","v":0},{"$f":"100*(N2300/$N$11)","v":254.00884605187369},null,51.558011802000003]
["2020-03-01","2020-03-27",596416,89.74,88.98,2.6023681962485539E-2,53070306.700000003,null,{"$f":"H2301+IF(B2301=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H2301+D2301","v":89.74},{"$f":"$H2301+IF($B2301=MAX($C$533:$C$1056),D2301,0)","v":0},{"$f":"100*(N2301/$N$11)","v":256.12082971315817},null,51.986696393999999]
["2020-03-01","2020-03-30",25870,89.81,89.74,1.1287971019716119E-3,2321766.35,null,{"$f":"H2302+IF(B2302=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H2302+D2302","v":89.81},{"$f":"$H2302+IF($B2302=MAX($C$533:$C$1056),D2302,0)","v":0},{"$f":"100*(N2302/$N$11)","v":256.32061195045577},null,52.027247639000002]
[{"$f":"DATE(YEAR(B2303),MONTH(B2303),1)","v":"2020-03-01"},"2020-03-31",37267,89.31,89.58,1.6260874216921554E-3,3338684.57,null,0,89.31,0,254.89359596483231,null,51.737595888000001]
[{"$f":"DATE(YEAR(B2304),MONTH(B2304),1)","v":"2020-04-01"},"2020-04-01",112576,88.79,88.72,4.9120781813512242E-3,9988350.5999999996,null,0,88.79,0,253.40949933505433,null,51.436358065999997]
[{"$f":"DATE(YEAR(B2305),MONTH(B2305),1)","v":"2020-04-01"},"2020-04-02",58913,87.91,88.02,2.5705768716062457E-3,5185913.1399999997,null,{"$f":"H2305+IF(B2305=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H2305+D2305","v":87.91},{"$f":"$H2305+IF($B2305=MAX($C$533:$C$1056),D2305,0)","v":0},{"$f":"100*(N2305/$N$11)","v":250.89795119424809},null,50.926570982999998]
["2020-04-01","2020-04-03",84599,88.3,87.32,3.6913454205526244E-3,7387852.3200000003,null,0,88.3,0,252.01102366411826,null,51.152499349000003]
["2020-04-01","2020-04-06",30981,88.3,89.23,1.3518076156235992E-3,2764480.65,null,0,88.3,0,252.01102366411826,null,51.152499349000003]
["2020-04-01","2020-04-07",41906,89.15,89.4,1.8285029514968059E-3,3746749.04,0.49,0.49,89.64,0.49,254.43695084608268,null,51.644907326999999]
["2020-04-01","2020-04-08",38507,89.04,89.07,1.6801928877317688E-3,3430041.07,null,0,89.04,0,255.52747691498627,null,51.866259286999998]
["2020-04-01","2020-04-09",199256,89.3,88.98,8.6942247912816205E-3,17731614.550000001,null,0,89.3,0,256.27362633029264,null,52.017710628000003]
["2020-04-01","2020-04-13",30416,91.1,90.34,1.3271547218232913E-3,2747871.64,null,0,91.1,0,261.43927613425177,null,53.066219912999998]
["2020-04-01","2020-04-14",36634,91.98,91.56,1.59846745394774E-3,3354525.68,null,0,91.98,0,263.96470492565624,null,53.578824451999999]
["2020-04-01","2020-04-15",20253,92.39,91.91,8.8370806750023411E-4,1861536.83,null,0,92.39,0,265.14132515919079,null,53.817651566999999]
["2020-04-01","2020-04-16",24535,91.8,92.27,1.0705464590983185E-3,2263923.52,null,0,91.8,0,263.44813994772369,null,53.473973524000002]
["2020-04-01","2020-04-17",17621,92.85,92.62,7.6886485248711916E-4,1632157.56,null,0,92.85,0,266.46143566546817,null,54.085603939999999]
["2020-04-01","2020-04-20",29993,93,92.7,1.3086977765533266E-3,2780448.64,null,0,93,0,266.8919064836964,null,54.172979714]
["2020-04-01","2020-04-22",26271,94.84,93.93,1.1462941115537772E-3,2467648.4700000002,null,0,94.84,0,272.17234850387911,null,55.244789204999996]
["2020-04-01","2020-04-23",33309,95,95.31,1.4533862647689378E-3,3174994.2,null,0,95,0,272.63151737369992,null,55.33799003]
["2020-04-01","2020-04-24",102791,92.75,92.86,4.4851249674821786E-3,9545195.1300000008,null,{"$f":"H2319+IF(B2319=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H2319+D2319","v":92.75},{"$f":"$H2319+IF($B2319=MAX($C$533:$C$1056),D2319,0)","v":0},{"$f":"100*(N2319/$N$11)","v":266.17445511998261},null,54.027353423999998]
["2020-04-01","2020-04-27",21261,92.98,93.14,9.2769057537759724E-4,1980441.34,null,{"$f":"H2320+IF(B2320=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H2320+D2320","v":92.98},{"$f":"$H2320+IF($B2320=MAX($C$533:$C$1056),D2320,0)","v":0},{"$f":"100*(N2320/$N$11)","v":266.83451037558467},null,54.161329610999999]
["2020-04-01","2020-04-28",19665,93.2,93.15,8.5805160457177228E-4,1831843.14,null,{"$f":"H2321+IF(B2321=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H2321+D2321","v":93.2},{"$f":"$H2321+IF($B2321=MAX($C$533:$C$1056),D2321,0)","v":0},{"$f":"100*(N2321/$N$11)","v":267.46586756974079},null,54.289480744999999]
["2020-04-01","2020-04-29",39689,93.18,93.41,1.7317676142308196E-3,3707474.09,null,{"$f":"H2322+IF(B2322=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H2322+D2322","v":93.18},{"$f":"$H2322+IF($B2322=MAX($C$533:$C$1056),D2322,0)","v":0},{"$f":"100*(N2322/$N$11)","v":267.40847146162901},null,54.277830641999998]
["2020-04-01","2020-04-30",57508,92.36,92.77,2.509271887908135E-3,5335579.5,null,{"$f":"H2323+IF(B2323=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H2323+D2323","v":92.36},{"$f":"$H2323+IF($B2323=MAX($C$533:$C$1056),D2323,0)","v":0},{"$f":"100*(N2323/$N$11)","v":265.05523099948653},null,53.800176413000003]
["2020-05-01","2020-05-04",21957,91.87,91.41,9.5805944986434796E-4,2007298.7,null,{"$f":"H2324+IF(B2324=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H2324+D2324","v":91.87},{"$f":"$H2324+IF($B2324=MAX($C$533:$C$1056),D2324,0)","v":0},{"$f":"100*(N2324/$N$11)","v":263.6490263285782},null,53.514748885000003]
["2020-05-01","2020-05-05",14585,92.18,92.95,6.363937275707754E-4,1355788.93,null,0,92.18,0,264.53866601662725,null,53.695325484000001]
["2020-05-01","2020-05-06",15174,92.12,92.13,6.6209382393959178E-4,1398038.04,null,0,92.12,0,264.36647769229194,null,53.660375174999999]
["2020-05-01","2020-05-07",22197,91.6,91.83,9.6853147554943448E-4,2038526.74,null,0,91.6,0,262.87417885675262,null,53.357472491999999]
["2020-05-01","2020-05-08",32059,92,91.84,1.3988444643257792E-3,2944330.98,0.43,0.43,92.43,0.43,264.02210103869464,null,53.590474555999997]
["2020-05-01","2020-05-11",21551,91.7,91.99,9.4034427308041003E-4,1982646.56,null,0,91.7,0,264.39692764975661,null,53.666555823000003]
["2020-05-01","2020-05-12",19362,90.5,91.23,8.4483067214435057E-4,1766431.18,null,0,90.5,0,260.93698966927985,null,52.964267198000002]
["2020-05-01","2020-05-13",15091,89.82,89.95,6.5847224839016608E-4,1357581.88,null,0,89.82,0,258.97635814290419,null,52.566303642999998]
["2020-05-01","2020-05-14",18513,88.3,87.99,8.0778588128335726E-4,1629061.5,null,0,88.3,0,254.59377002773144,null,51.676738049999997]
["2020-05-01","2020-05-15",61645,89.4,89.26,2.6897834306548133E-3,5502829.2800000003,null,0,89.4,0,257.76537984850563,null,52.320502624]
["2020-05-01","2020-05-18",31712,88.5,88.97,1.3837036605227583E-3,2821624,null,0,88.5,0,255.17042636191641,null,51.793786154999999]
["2020-05-01","2020-05-19",23303,88.5,88.58,1.0167900605815414E-3,2064197.89,null,0,88.5,0,255.17042636191641,null,51.793786154999999]
["2020-05-01","2020-05-20",44580,89.5,89.89,1.9451787710048109E-3,4007374.88,null,0,89.5,0,258.05370801313484,null,52.379026676000002]
["2020-05-01","2020-05-21",23274,90.42,90.2,1.01552469081126E-3,2099368.86,null,0,90.42,0,260.70632713560587,null,52.917447955999997]
["2020-05-01","2020-05-22",30232,90.3,89.91,1.3191261687980583E-3,2718311.44,null,0,90.3,0,260.36033333509488,null,52.847219093]
["2020-05-01","2020-05-25",29519,90.3,90.65,1.2880155258252807E-3,2676131.41,null,0,90.3,0,260.36033333509488,null,52.847219093]
["2020-05-01","2020-05-26",27870,90.3,90.42,1.2160639826806659E-3,2520091.37,null,0,90.3,0,260.36033333509488,null,52.847219093]
["2020-05-01","2020-05-27",28166,90.99,91,1.2289794810256057E-3,2563165.6800000002,null,0,90.99,0,262.34979767694819,null,53.251035053000003]
["2020-05-01","2020-05-28",27807,91,91.1,1.2133150759383307E-3,2533365.85,null,0,91,0,262.37863049242571,null,53.256887458000001]
["2020-05-01","2020-05-29",28083,90.6,90.56,1.22535790547618E-3,2543312.1800000002,null,0,90.6,0,261.225317833909,null,53.022791249999997]
["2020-06-01","2020-06-01",37607,91.8,91.47,1.6409227914126947E-3,3440195.14,null,{"$f":"H2344+IF(B2344=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H2344+D2344","v":91.8},{"$f":"$H2344+IF($B2344=MAX($C$533:$C$1056),D2344,0)","v":0},{"$f":"100*(N2344/$N$11)","v":264.68525581931249},null,53.725079876000002]
["2020-06-01","2020-06-02",39818,91.97,91.99,1.7373963280365536E-3,3662861.4,null,0,91.97,0,265.17541369721135,null,53.824570764000001]
["2020-06-01","2020-06-03",40858,92.75,92.47,{"$f":"C2346/22918202","v":1.7827751060052618E-3},3778196.84,null,0,92.75,0,267.42437338821622,null,54.281058371]
["2020-06-01","2020-06-04",39486,92.68,92.8,1.7229100258388506E-3,3664691.48,null,0,92.68,0,267.22254367494645,null,54.240091534999998]
["2020-06-01","2020-06-05",53523,94.91,94.46,2.3353926280953452E-3,5056228.21,0.43,0.43,95.34,0.43,273.65226175800103,null,55.545177897000002]
["2020-06-01","2020-06-08",86776,94.98,96.2,3.7863354202044295E-3,8348006.6200000001,null,0,94.98,0,275.1004638245152,null,55.839129939999999]
["2020-06-01","2020-06-09",47965,96.25,96.07,2.0928779666048846E-3,4608160.8099999996,null,0,96.25,0,278.77889706252415,null,56.585768127000001]
["2020-06-01","2020-06-10",68500,97.3,97.23,2.9888906642850954E-3,6660375.0700000003,null,0,97.3,0,281.82012139579933,null,57.203067416000003]
["2020-06-01","2020-06-12",56968,97.97,97.02,2.4857098301166907E-3,5527564.6299999999,null,0,97.97,0,283.76071215694719,null,57.596963152000001]
["2020-06-01","2020-06-15",44170,97.19,96.9,1.9272890604594549E-3,4280447.1399999997,null,0,97.19,0,281.5015169385058,null,57.138397965999999]
["2020-06-01","2020-06-16",27532,97.6,97.7,1.2013158798408357E-3,2690108.14,null,0,97.6,0,282.68904263176654,null,57.379438641]
["2020-06-01","2020-06-17",36573,97.37,97.54,1.5958058140861137E-3,3567591.47,null,0,97.37,0,282.02286968501278,null,57.244220702]
["2020-06-01","2020-06-18",73274,98.69,98.21,3.1971967085376069E-3,7196527.7000000002,null,0,98.69,0,285.84612312819513,null,58.020254092999998]
["2020-06-01","2020-06-19",39931,99,98.85,1.7423269067966152E-3,3947289.97,null,0,99,0,286.74400840618233,null,58.202504359000002]
["2020-06-01","2020-06-22",142682,94.1,94.7,6.225706536664613E-3,13512162.98,null,0,94.1,0,272.55162819080033,null,55.321774345000001]
["2020-06-01","2020-06-23",43891,93.21,93.47,1.915115330600542E-3,4102618.36,null,0,93.21,0,272.55171812699695,null,55.321792600000002]
["2020-06-01","2020-06-24",22458,93.5,93.41,9.7991980348196596E-4,2097929.62,null,0,93.5,0,273.39969579203444,null,55.493912756999997]
["2020-06-01","2020-06-25",30740,93.4,93.44,1.3412919564981581E-3,2872647.85,null,0,93.4,0,273.1072897020012,null,55.434560978999997]
["2020-06-01","2020-06-26",35360,93.16,93.47,1.5428784509360725E-3,3305124.03,null,0,93.16,0,272.4055150819803,null,55.292116710999998]
["2020-06-01","2020-06-29",32591,92.6,92.88,1.4220574545943875E-3,3027337.97,null,0,92.6,0,270.76804096695588,null,54.959746752000001]
["2020-06-01","2020-06-30",22741,92.41,92.6,9.9226806710229717E-4,2105931.52,null,0,92.41,0,270.21246939195152,null,54.846978372999999]
["2020-07-01","2020-07-01",38141,92.06,93.15,1.6642230485620119E-3,3553176.56,null,{"$f":"H2365+IF(B2365=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H2365+D2365","v":92.06},{"$f":"$H2365+IF($B2365=MAX($C$533:$C$1056),D2365,0)","v":0},{"$f":"100*(N2365/$N$11)","v":269.18904807190876},null,54.639247148999999]
["2020-07-01","2020-07-02",33756,93,93.12,1.4728904126074113E-3,3143630.33,null,0,93,0,271.93766533201523,null,55.197153864999997]
["2020-07-01","2020-07-03",31122,92.85,92.87,1.3579599307135873E-3,2890404,null,0,92.85,0,271.49905619696551,null,55.108126198000001]
["2020-07-01","2020-07-06",41556,92.4,92.53,1.8132312473727215E-3,3845334.26,null,0,92.4,0,270.18322878196284,null,54.841043194999997]
[{"$f":"DATE(YEAR(B2369),MONTH(B2369),1)","v":"2020-07-01"},"2020-07-07",34933,92.24,92.24,1.5242469719046895E-3,3222331.26,0.43,0.43,92.67,0.43,269.7153790369245,null,54.74608035]
["2020-07-01","2020-07-08",39862,91.3,91.62,1.7393161994121529E-3,3652436.18,null,0,91.3,0,268.2171234741017,null,54.441968586999998]
["2020-07-01","2020-07-09",53840,90.8,90.83,2.3492244286877303E-3,4890557.53,null,0,90.8,0,266.74824546766331,null,54.143819798999999]
["2020-07-01","2020-07-10",41791,91.06,90.81,1.8234851058560352E-3,3795441.01,null,0,91.06,0,267.51206203219368,null,54.298857169000001]
["2020-07-01","2020-07-13",42586,91.5,91.34,1.8581736909378842E-3,3889830.28,null,0,91.5,0,268.804674670765,null,54.561228100999998]
["2020-07-01","2020-07-14",136489,90.3,90.61,{"$f":"C2374/24576958","v":5.5535351445854288E-3},12367600.66,null,0,90.3,0,265.27936746615171,null,53.845671011999997]
["2020-07-01","2020-07-15",82697,89.3,89.36,{"$f":"C2375/24576958","v":3.3648183798824899E-3},7390077.4400000004,null,0,89.3,0,262.34161145820173,null,53.249373437000003]
["2020-07-01","2020-07-16",69880,89.05,89.17,{"$f":"C2376/24576958","v":2.8433136436169194E-3},6231627.3300000001,null,0,89.05,0,261.60717245498256,null,53.100299043]
["2020-07-01","2020-07-17",171071,88.85,88.88,{"$f":"C2377/24576958","v":6.960625476920293E-3},15206020.57,null,0,88.85,0,261.01962125339259,null,52.981039527999997]
["2020-07-01","2020-07-20",212632,86.92,86.97,{"$f":"C2378/24576958","v":8.6516809769541046E-3},18493787.649999999,null,0,86.92,0,255.34975216174414,null,51.830185209]
["2020-07-01","2020-07-21",751593,88.9,89.15,{"$f":"C2379/26638202","v":2.8214854741322255E-2},67009922.039999999,null,0,88.9,0,261.16650905502172,null,53.010854406999997]
["2020-07-01","2020-07-22",83101,91,90.18,{"$f":"C2380/26638202","v":3.119617457664748E-3},7494850.4199999999,null,0,91,0,267.33579666925334,null,54.263079314000002]
["2020-07-01","2020-07-23",36767,90.98,91.04,{"$f":"C2381/26638202","v":1.3802357981968904E-3},3347280.25,null,0,90.98,0,267.27704155155772,null,54.251153363]
["2020-07-01","2020-07-24",39229,90.5,90.4,1.4726594535171705E-3,3546645.09,null,0,90.5,0,265.86691866774169,null,53.964930527]
["2020-07-01","2020-07-27",41576,90.4,90.46,1.560766000648242E-3,3761247.3,null,0,90.4,0,265.57314306448336,null,53.905300769]
["2020-07-01","2020-07-28",43115,91.25,90.6,1.6185401702412197E-3,3906399.12,null,0,91.25,0,268.07023567247251,null,54.412153707999998]
["2020-07-01","2020-07-29",33529,90.72,91.05,1.2586810476172528E-3,3053112.65,null,0,90.72,0,266.51322498702734,null,54.096115992999998]
["2020-07-01","2020-07-30",37983,90.99,90.88,1.4258845247888728E-3,3452056.59,null,0,90.99,0,267.30641910794219,null,54.257116338000003]
["2020-07-01","2020-07-31",35133,91,90.7,1.3188953218389139E-3,3186579.06,null,0,91,0,267.33579666925334,null,54.263079314000002]
["2020-08-01","2020-08-03",72791,89.61,90.45,2.7325793234843701E-3,6584094.5899999999,null,{"$f":"H2388+IF(B2388=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H2388+D2388","v":89.61},{"$f":"$H2388+IF($B2388=MAX($C$533:$C$1056),D2388,0)","v":0},{"$f":"100*(N2388/$N$11)","v":263.25231581943456},null,53.434225685000001]
["2020-08-01","2020-08-04",42011,89.93,90.22,1.5770959316248145E-3,3790246.67,null,0,89.93,0,264.19239774197854,null,53.625040908999999]
["2020-08-01","2020-08-05",43708,89.8,90.04,1.6408014324690533E-3,3935792.66,null,0,89.8,0,263.81048945971338,null,53.547522223999998]
["2020-08-01","2020-08-06",40978,90.1,89.88,1.5383170380643559E-3,3683295.69,null,0,90.1,0,264.69181626456174,null,53.726411497000001]
["2020-08-01","2020-08-07",57854,90.2,90.29,2.1718432798129542E-3,5223712.03,0.46160000000000001,0.46160000000000001,90.661600000000007,0.46160000000000001,264.98559186289333,null,53.786041253999997]
["2020-08-01","2020-08-10",39686,89.74,89.69,1.4898152660603745E-3,3559601.28,null,0,89.74,0,264.99048168725039,null,53.787033776999998]
["2020-08-01","2020-08-11",42428,89.4,89.58,1.5927501413195981E-3,3800979.8,null,0,89.4,0,263.98650615929301,null,53.583249606000003]
["2020-08-01","2020-08-12",92607,88.01,88.68,3.4764733745918739E-3,8212664.29,null,0,88.01,0,259.88201797769784,null,52.750131967000002]
["2020-08-01","2020-08-13",85280,88.01,88.08,3.201417272832453E-3,7511984.9400000004,null,0,88.01,0,259.88201797769784,null,52.750131967000002]
["2020-08-01","2020-08-14",75003,88.99,88.11,2.8156179610020226E-3,6609065.1399999997,null,0,88.99,0,262.77582978546059,null,53.337509869999998]
["2020-08-01","2020-08-17",92589,88.19,88.15,3.4757976533100845E-3,8162057.3499999996,null,0,88.19,0,260.4135344307773,null,52.858017703999998]
["2020-08-01","2020-08-18",77207,87.67,87.86,2.8983562779499907E-3,6783573.0800000001,null,0,87.67,0,258.87804244974041,null,52.546347795999999]
["2020-08-01","2020-08-19",90493,87.26,87.31,3.3971136640528516E-3,7901753.96,null,0,87.26,0,257.66736607590809,null,52.300608060000002]
["2020-08-01","2020-08-20",140601,87.15,87.2,5.2781715522691808E-3,12260529.470000001,null,0,87.15,0,257.34255046870362,null,52.234677888]
["2020-08-01","2020-08-21",76646,87.1,86.9,2.8772962980008936E-3,6660614.3399999999,null,0,87.1,0,257.19490700595674,null,52.204709627]
["2020-08-01","2020-08-24",110650,88.59,88.09,4.15380887944314E-3,9747248.3300000001,null,0,88.59,0,261.59468210811895,null,53.097763786999998]
["2020-08-01","2020-08-25",84732,87.53,88.29,3.1808453138090927E-3,7481159.3300000001,null,0,87.53,0,258.46464076291721,null,52.462436666999999]
["2020-08-01","2020-08-26",39459,87.22,87.5,1.4812936698955883E-3,3452681.95,null,0,87.22,0,257.54925130965188,null,52.276633451999999]
["2020-08-01","2020-08-27",52344,87.67,87.3,1.9649974874430339E-3,4570017.1900000004,null,0,87.67,0,258.87804244974041,null,52.546347795999999]
["2020-08-01","2020-08-28",77552,87.53,87.55,2.9113076025176175E-3,6789820.1600000001,null,0,87.53,0,258.46464076291721,null,52.462436666999999]
["2020-08-01","2020-08-31",64109,87.08,87.34,2.406656425234706E-3,5599634.5800000001,null,0,87.08,0,257.13584962282863,null,52.192722322999998]
["2020-09-01","2020-09-01",87248,87.63,87.96,3.2752961329747406E-3,7674784.3300000001,null,{"$f":"H2409+IF(B2409=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H2409+D2409","v":87.63},{"$f":"$H2409+IF($B2409=MAX($C$533:$C$1056),D2409,0)","v":0},{"$f":"100*(N2409/$N$11)","v":258.75992767855763},null,52.522373186999999]
["2020-09-01","2020-09-02",36197,88.23,88.55,1.3588379576068986E-3,3205427.61,null,0,88.23,0,260.53164919703346,null,52.881992312000001]
["2020-09-01","2020-09-03",45269,89.27,89.14,1.6994014836286624E-3,4035685.71,null,0,89.27,0,263.60263316403382,null,53.505332129000003]
["2020-09-01","2020-09-04",49185,90.18,89.87,1.8464084024890268E-3,4420467.21,null,0,90.18,0,266.28974413084825,null,54.050754468000001]
["2020-09-01","2020-09-08",61081,90.8,90.58,2.2929850896092762E-3,5532718.0999999996,0.46250000000000002,0.46250000000000002,91.262500000000003,0.46250000000000002,268.12052303245213,null,54.422360896999997]
["2020-09-01","2020-09-09",65495,89.89,89.54,2.4586869639324758E-3,5864682.6699999999,null,0,89.89,0,266.79254903821061,null,54.152812415]
["2020-09-01","2020-09-10",70557,89.77,90.36,2.6487148044000868E-3,6375547.1799999997,null,0,89.77,0,266.43639033394857,null,54.080520307999997]
["2020-09-01","2020-09-11",54425,90.53,90.51,2.0431183756321092E-3,4926185.34,null,0,90.53,0,268.69206212268165,null,54.538370317999998]
["2020-09-01","2020-09-14",52990,91.15,90.84,1.9892483734450244E-3,4814080.47,null,0,91.15,0,270.5322154255723,null,54.911879536999997]
["2020-09-01","2020-09-15",69050,91.12,91.61,2.5921419170858453E-3,6326305.5499999998,null,0,91.12,0,270.44317575320179,null,54.893806511000001]
["2020-09-01","2020-09-16",43086,91.66,91.8,1.6174515081761149E-3,3955516.5,null,0,91.66,0,272.04588991991778,null,55.219120992000001]
["2020-09-01","2020-09-17",40046,91.7,91.82,1.5033296916961588E-3,3677326.37,null,0,91.7,0,272.16460948800511,null,55.243218360999997]
["2020-09-01","2020-09-18",48285,91.01,91.6,1.8126223383995662E-3,4423302.05,null,0,91.01,0,270.11669693972988,null,54.827538746000002]
["2020-09-01","2020-09-21",44326,91,90.85,1.6640011964771497E-3,4027122.57,null,0,91,0,270.08701704893974,null,54.821514403999998]
["2020-09-01","2020-09-22",34170,91.8,91.83,1.282744233263191E-3,3137958.48,null,0,91.8,0,272.46140840576021,null,55.303461783000003]
["2020-09-01","2020-09-23",51669,91.5,91.72,1.9396579393759384E-3,4739194.8099999996,null,0,91.5,0,271.57101164756835,null,55.122731516000002]
["2020-09-01","2020-09-24",39384,91.33,91.57,1.4784781645548E-3,3606524.3,null,0,91.33,0,271.06645348442873,null,55.020317697999999]
["2020-09-01","2020-09-25",47974,90.32,90.9,1.800947376253097E-3,4360840.97,null,0,90.32,0,268.0687843914547,null,54.411859131]
["2020-09-01","2020-09-28",49681,90.85,90.97,1.8650282778094407E-3,4519900.8600000003,null,0,90.85,0,269.64181866738051,null,54.731149270000003]
["2020-09-01","2020-09-29",33891,90.73,90.84,1.2722705533954582E-3,3078769.51,null,0,90.73,0,269.28565996311841,null,54.658857163]
["2020-09-01","2020-09-30",44009,91,91.01,1.6521009939034173E-3,4005330.68,null,0,91,0,270.08701704893974,null,54.821514403999998]
["2020-10-01","2020-10-01",66532,91.01,91.09,2.4976160177777765E-3,6061004.9299999997,null,{"$f":"H2430+IF(B2430=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H2430+D2430","v":91.01},{"$f":"$H2430+IF($B2430=MAX($C$533:$C$1056),D2430,0)","v":0},{"$f":"100*(N2430/$N$11)","v":270.11669693972988},null,54.827538746000002]
["2020-10-01","2020-10-02",45074,91.5,91.58,1.6920811697426126E-3,4127958.24,null,0,91.5,0,271.57101164756835,null,55.122731516000002]
["2020-10-01","2020-10-05",38138,91.5,91.25,1.4317032358265021E-3,3480284.81,null,0,91.5,0,271.57101164756835,null,55.122731516000002]
[{"$f":"DATE(YEAR(B2433),MONTH(B2433),1)","v":"2020-10-01"},"2020-10-06",46485,91.62,91.68,1.7450502102206449E-3,4261948.5,null,0,91.62,0,271.9271703518304,null,55.195023622999997]
["2020-10-01","2020-10-07",38158,91.5,91.69,1.4324540372507124E-3,3498882.45,0.44750000000000001,0.44750000000000001,91.947500000000005,0.44750000000000001,271.57101164756835,null,55.122731516000002]
["2020-10-01","2020-10-08",26844,90.99,91.05,1.0077256715749809E-3,2444361.73,null,0,90.99,0,271.38479345392642,null,55.084933462999999]
["2020-10-01","2020-10-09",46795,90.85,91.03,1.7566876322959034E-3,4260199.3499999996,null,0,90.85,0,270.96723250252603,null,55.000178097999999]
["2020-10-01","2020-10-13",48743,90.98,91.06,1.8298156910139807E-3,4438721.1500000004,null,0,90.98,0,271.35496767485063,null,55.078879508999997]
["2020-10-01","2020-10-14",33641,90.89,91.14,1.2628855355928301E-3,3066202.91,null,0,90.89,0,271.086535633609,null,55.024393916999998]
["2020-10-01","2020-10-15",36766,90.6,90.86,1.3801982581256797E-3,3340615.99,null,0,90.6,0,270.22158794680581,null,54.848829232]
["2020-10-01","2020-10-16",68179,90.5,90.6,2.5594445150614897E-3,6177684.3200000003,null,0,90.5,0,269.92333012156172,null,54.788289685000002]
["2020-10-01","2020-10-19",48644,89.92,90.42,1.8260992239641399E-3,4398654.51,null,0,89.92,0,268.19343474795539,null,54.437160315]
["2020-10-01","2020-10-20",89593,88.5,88.49,3.3633275999633908E-3,7928360.71,null,0,88.5,0,263.95817365609344,null,53.577498753]
["2020-10-01","2020-10-21",67508,88,88.13,2.5342551272792362E-3,5949954.9400000004,null,0,88,0,262.46688453972632,null,53.274801019999998]
["2020-10-01","2020-10-22",80668,87.57,87.86,{"$f":"C2444/26638202","v":3.0282824644095722E-3},7087604.9199999999,null,0,87.57,0,261.18437589659612,null,53.014480968999997]
["2020-10-01","2020-10-23",59371,87.74,87.78,2.2287915678393007E-3,5212169.59,null,0,87.74,0,261.69141419507702,null,53.117398197999997]
["2020-10-01","2020-10-26",67967,87.3,87.35,2.5514860199648609E-3,5937166.3799999999,null,0,87.3,0,260.37907977287114,null,52.851024193000001]
["2020-10-01","2020-10-27",33554,87.51,87.52,1.2596195493975156E-3,2936831.79,null,0,87.51,0,261.005421202435,null,52.978157240999998]
["2020-10-01","2020-10-28",49597,87.18,87.24,1.8618749118277577E-3,4326901.97,null,0,87.18,0,260.0211703845489,null,52.778376737000002]
["2020-10-01","2020-10-29",58969,86.7,86.54,2.2137004592126751E-3,5103688.3899999997,null,0,86.7,0,258.58953283618661,null,52.487786913999997]
["2020-10-01","2020-10-30",41377,86.5,86.96,1.5532955264773501E-3,3598489.95,null,0,86.5,0,257.99301718569842,null,52.366707820000002]
["2020-11-01","2020-11-03",32561,86.9,87.03,1.2223422586854773E-3,2834084.9,null,{"$f":"H2451+IF(B2451=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H2451+D2451","v":86.9},{"$f":"$H2451+IF($B2451=MAX($C$533:$C$1056),D2451,0)","v":0},{"$f":"100*(N2451/$N$11)","v":259.18604848174812},null,52.608866007000003]
["2020-11-01","2020-11-04",27040,86.7,87.1,1.0150835255322412E-3,2355357.7200000002,null,0,86.7,0,258.58953283618661,null,52.487786913999997]
["2020-11-01","2020-11-05",33260,87.7,87.41,1.2485827684616251E-3,2907356.19,null,0,87.7,0,261.57211106892078,null,53.093182380000002]
["2020-11-01","2020-11-06",43133,88.1,87.86,1.6192158915230089E-3,3789747.47,null,0,88.1,0,262.76514236004374,null,53.335340565999999]
["2020-11-01","2020-11-09",38712,88.41,88.65,1.4532512367013359E-3,3432142.8,{"$f":"0.4709","v":0.47089999999999999},0.47089999999999999,88.880899999999997,0.47089999999999999,263.68974161485176,null,53.523013161000002]
["2020-11-01","2020-11-10",40345,89.06,88.71,1.5145541729881019E-3,3579331.11,null,0,89.06,0,267.05096574420259,null,54.205265122]
["2020-11-01","2020-11-11",37827,88.67,88.83,1.4200282736800329E-3,3360416.65,null,0,88.67,0,265.88153078955207,null,53.967896455000002]
["2020-11-01","2020-11-12",25808,87.75,88.27,9.6883415780089064E-4,2278309.42,null,0,87.75,0,263.12286373220218,null,53.407949858999999]
["2020-11-01","2020-11-13",25506,88.19,88.13,9.5749705629531604E-4,2248069.65,null,0,88.19,0,264.44222623831968,null,53.675750405000002]
["2020-11-01","2020-11-16",34961,88.38,88.45,1.3124384295907059E-3,3092432.79,null,0,88.38,0,265.01195095754224,null,53.79139155]
["2020-11-01","2020-11-17",31003,88.65,88.44,1.1638548277394997E-3,2742188.83,null,0,88.65,0,265.8215597669946,null,53.955723702999997]
["2020-11-01","2020-11-18",33361,88.35,88.43,1.2523743156538868E-3,2950379.25,null,0,88.35,0,264.92199442370605,null,53.773132422000003]
["2020-11-01","2020-11-19",35946,87.84,88.16,1.3494153997330601E-3,3169174.26,null,0,87.84,0,263.39273333371079,null,53.462727243000003]
["2020-11-01","2020-11-20",28938,88.29,87.97,1.0863345806897929E-3,2545963.79,null,0,88.29,0,264.74208135603368,null,53.736614166000003]
["2020-11-01","2020-11-23",29158,88.05,87.98,1.0945933963561053E-3,2565462.56,null,0,88.05,0,264.02242907549078,null,53.590541139999999]
["2020-11-01","2020-11-24",46312,87.66,87.97,1.7385557779012262E-3,4074483.45,null,0,87.66,0,262.85299412576694,null,53.353172473999997]
["2020-11-01","2020-11-25",95471,87.72,87.55,3.5839881385387796E-3,8358588.5899999999,null,0,87.72,0,263.03290719343931,null,53.389690729999998]
["2020-11-01","2020-11-26",49428,87.61,87.54,1.8555306397931813E-3,4327053.07,null,0,87.61,0,262.70306656937328,null,53.322740594000003]
["2020-11-01","2020-11-27",36841,87.5,87.56,1.3830137634664682E-3,3226139.25,null,0,87.5,0,262.37322594038062,null,53.255790457000003]
["2020-11-01","2020-11-30",51108,87.53,87.46,1.9185979594268411E-3,4470063.41,null,0,87.53,0,262.46318247914343,null,53.274049585999997]
["2020-12-01","2020-12-01",97448,87.3,87.27,3.6582048593219616E-3,8504782.0199999996,null,{"$f":"H2471+IF(B2471=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H2471+D2471","v":87.3},{"$f":"$H2471+IF($B2471=MAX($C$533:$C$1056),D2471,0)","v":0},{"$f":"100*(N2471/$N$11)","v":261.77351570987935},null,53.134062935999999]
["2020-12-01","2020-12-02",40800,87,87.32,1.5316349053888848E-3,3562894.83,null,0,87,0,260.87395036659069,null,52.951471654999999]
["2020-12-01","2020-12-03",56221,87.22,87.22,2.1105403435261886E-3,4904121.47,null,0,87.22,0,261.5336316196495,null,53.085371928000001]
["2020-12-01","2020-12-04",53613,87.37,87.21,2.0126358378091736E-3,4676101.6399999997,null,0,87.37,0,261.98341429375711,null,53.176667569000003]
["2020-12-01","2020-12-07",80085,87,87.18,3.0063966028938439E-3,6981909.6600000001,0.499,0.499,87.498999999999995,0.499,260.87395036659069,null,52.951471654999999]
["2020-12-01","2020-12-08",39755,86.92,86.89,1.4924055309738999E-3,3454692.89,null,0,86.92,0,262.13786117974718,null,53.20801677]
["2020-12-01","2020-12-09",49418,86.65,86.87,1.8551552390810762E-3,4292943.84,null,0,86.65,0,261.32358112217975,null,53.04273646]
["2020-12-01","2020-12-10",29174,86.7,86.73,1.0951940374954736E-3,2530527.91,null,0,86.7,0,261.47437372634533,null,53.073343925000003]
["2020-12-01","2020-12-11",39036,86.56,86.61,1.4654142197735418E-3,3381148.75,null,0,86.56,0,261.05215443468165,null,52.987643022999997]
["2020-12-01","2020-12-14",44385,86.43,86.61,1.6662160606785699E-3,3844441.76,null,0,86.43,0,260.66009366877785,null,52.908063615000003]
["2020-12-01","2020-12-15",43401,86.48,86.54,1.6292766306074261E-3,3756317.2,null,0,86.48,0,260.81088627294343,null,52.938671079999999]
["2020-12-01","2020-12-16",33054,86.9,86.8,1.2408495137922596E-3,2869279.36,null,0,86.9,0,262.07754413808095,null,53.195773783999996]
["2020-12-01","2020-12-17",44236,87.01,87.1,1.6606225900682036E-3,3853371.2,null,0,87.01,0,262.40928786231854,null,53.263110206]
["2020-12-01","2020-12-18",39456,87.16,87.17,1.4811810496819567E-3,3439566.9,null,0,87.16,0,262.8616656748153,null,53.354932601000002]
["2020-12-01","2020-12-21",40081,87.2,87.12,1.5046435941885267E-3,3492256.6,null,0,87.2,0,262.98229975814775,null,53.379418573000002]
["2020-12-01","2020-12-22",45993,87.78,87.41,1.726580495185073E-3,4020557.8,null,0,87.78,0,264.73149395168844,null,53.734465164]
["2020-12-01","2020-12-23",58732,87.84,87.77,2.2048034623357838E-3,5155151.8600000003,null,0,87.84,0,264.91244507668711,null,53.771194121999997]
["2020-12-01","2020-12-28",66480,88.2,88.02,2.49566393407483E-3,5852020.8499999996,null,0,88.2,0,265.99815181682595,null,53.991567867999997]
["2020-12-01","2020-12-29",44356,88.25,88.26,1.6651273986134649E-3,3915043.87,null,0,88.25,0,266.14894442099154,null,54.022175333]
["2020-12-01","2020-12-30",48431,88.74,88.76,1.8181031887963008E-3,4298890.8899999997,null,0,88.74,0,267.62671193196087,null,54.322128487999997]
["2021-01-01","2021-01-04",51108,88.9,89.29,1.9185979594268411E-3,4563785.0199999996,null,{"$f":"H2491+IF(B2491=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H2491+D2491","v":88.9},{"$f":"$H2491+IF($B2491=MAX($C$533:$C$1056),D2491,0)","v":0},{"$f":"100*(N2491/$N$11)","v":268.10924826036404},null,54.420072374999997]
["2021-01-01","2021-01-05",76796,89.4,88.98,2.8829273086824702E-3,6833606.7599999998,null,0,89.4,0,269.61717429216651,null,54.726147023000003]
["2021-01-01","2021-01-06",50016,90.31,90.12,1.8776042016649622E-3,4507931.18,null,0,90.31,0,272.36159966827336,null,55.283202881999998]
["2021-01-01","2021-01-07",41179,91.21,91.16,1.5458625923776687E-3,3754033.74,null,0,91.21,0,275.07586652354706,null,55.834137247999998]
["2021-01-01","2021-01-08",49453,91.8,92.02,1.8564691415734441E-3,4550672.79,0.5,0.5,92.3,0.5,276.85521923792089,null,56.195305331999997]
[{"$f":"DATE(YEAR(B2496),MONTH(B2496),1)","v":"2021-01-01"},"2021-01-11",65221,91,91.26,2.4484009844207952E-3,5952689.1299999999,null,0,91,0,275.94550877142512,null,56.010654821999999]
["2021-01-01","2021-01-12",59463,91.04,91.1,2.2322452543906681E-3,5417493.8399999999,null,0,91.04,0,276.06680350029126,null,56.035274889999997]
["2021-01-01","2021-01-13",53330,90.98,91.07,2.0020119976565985E-3,4857033.1399999997,null,0,90.98,0,275.88486140699212,null,55.998344787999997]
["2021-01-01","2021-01-14",35568,90.59,90.65,1.3352252528154866E-3,3224387.9,null,0,90.59,0,274.70223779562099,null,55.758299123999997]
["2021-01-01","2021-01-15",41480,90.39,90.47,1.5571621538120327E-3,3752898.12,null,0,90.39,0,274.09576415129055,null,55.635198784000004]
["2021-01-01","2021-01-18",56105,90,89.93,2.106185695265769E-3,5045847,null,0,90,0,272.91314053991937,null,55.395153120000003]
["2021-01-01","2021-01-19",37320,89.92,90.08,1.4009954575763034E-3,3361866.39,null,0,89.92,0,272.67055108218716,null,55.345912984000002]
["2021-01-01","2021-01-20",34341,89.82,90.03,1.2891635854401886E-3,3091824.12,null,0,89.82,0,272.36731426002194,null,55.284362813999998]
["2021-01-01","2021-01-21",30404,89.3,89.67,1.1413683250844032E-3,2726327.96,null,0,89.3,0,270.79048278476267,null,54.964301929999998]
["2021-01-01","2021-01-22",35162,88.39,88.82,1.3199839839040186E-3,3123341.96,null,0,88.39,0,268.03102769320566,null,54.404195381000001]
["2021-01-01","2021-01-26",1778773,88.7,88,{"$f":"C2506/26638202","v":6.6775265087335847E-2},156539345.78,null,0,88.7,0,268.97106184684458,null,54.595000908999999]
["2021-01-01","2021-01-27",30638,88.75,89.1,1.150152701747663E-3,2729923.58,null,0,88.75,0,269.12268025792719,null,54.625775994000001]
["2021-01-01","2021-01-28",40759,89.22,89.85,1.5300957624692537E-3,3662461.5,null,0,89.22,0,270.54789332210379,null,54.915061793]
["2021-01-01","2021-01-29",33146,89.9,89.74,1.2443032003436269E-3,2974741.17,null,0,89.9,0,272.60990371775415,null,55.33360295]
["2021-02-01","2021-02-01",31179,90,89.57,1.17046188027255E-3,2792930.91,null,{"$f":"H2510+IF(B2510=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H2510+D2510","v":90},{"$f":"$H2510+IF($B2510=MAX($C$533:$C$1056),D2510,0)","v":0},{"$f":"100*(N2510/$N$11)","v":272.91314053991937},null,55.395153120000003]
["2021-02-01","2021-02-02",34898,89.83,89.89,1.3100734051044436E-3,3137228.78,null,0,89.83,0,272.39763794223848,null,55.290517831000003]
["2021-02-01","2021-02-03",32065,89.8,89.82,1.2037223833650634E-3,2880328.68,null,0,89.8,0,272.30666689558893,null,55.272052780000003]
["2021-02-01","2021-02-04",32013,89.9,89.84,1.2017702996621167E-3,2876157.18,null,0,89.9,0,272.60990371775415,null,55.33360295]
["2021-02-01","2021-02-05",38576,89.58,89.81,1.4481457870167062E-3,3464543.32,0.49020000000000002,0.49020000000000002,90.0702,0.49020000000000002,271.63954588682537,null,55.136642406]
["2021-02-01","2021-02-08",39322,88.88,89.02,1.4761506801397482E-3,3500520.13,null,0,88.88,0,271.0000291320855,null,55.006835066999997]
["2021-02-01","2021-02-09",28581,88.79,88.8,1.07293277526764E-3,2538118.71,null,0,88.79,0,270.72561416357712,null,54.951135077000004]
["2021-02-01","2021-02-10",41181,88.45,88.39,1.5459376725200898E-3,3640335.39,null,0,88.45,0,269.68893538106619,null,54.740712889999998]
["2021-02-01","2021-02-11",40973,88,88.21,1.5381293377083032E-3,3614433.89,null,0,88,0,268.31686052867093,null,54.462212938]
["2021-02-01","2021-02-12",56985,88,88.1,2.1392209579310195E-3,5020886.4000000004,null,0,88,0,268.31686052867093,null,54.462212938]
["2021-02-01","2021-02-17",33265,87.96,88.07,1.2487704688176778E-3,2929711.88,null,0,87.96,0,268.19489831606569,null,54.437457385999998]
["2021-02-01","2021-02-18",53595,87.9,88.05,2.0119601165273842E-3,4719189.93,null,0,87.9,0,268.01195500208456,null,54.400324058999999]
["2021-02-01","2021-02-19",47326,87.91,87.94,1.7766214101086852E-3,4161929.79,null,0,87.91,0,268.04244555523587,null,54.406512947000003]
["2021-02-01","2021-02-22",77207,87.18,87.24,2.8983562779499907E-3,6736119.3200000003,null,0,87.18,0,265.81663523431087,null,53.954724134999999]
["2021-02-01","2021-02-23",39946,87.22,87.27,1.4995756845751075E-3,3486142.01,null,0,87.22,0,265.93859744691605,null,53.979479687000001]
["2021-02-01","2021-02-24",40414,87.55,87.23,1.5171444379016271E-3,3525707.55,null,0,87.55,0,266.94478567134905,null,54.183712985]
[{"$f":"DATE(YEAR(B2526),MONTH(B2526),1)","v":"2021-02-01"},"2021-02-25",34726,87.25,87.42,1.3036165128562356E-3,3035887.35,null,0,87.25,0,266.0300691014433,null,53.998046350000003]
["2021-02-01","2021-02-26",30198,86.91,87.15,1.1336350704150378E-3,2632050.86,null,0,86.91,0,264.99339032385899,null,53.787624164]
["2021-03-01","2021-03-01",54686,86.5,86.7,2.0529163342180527E-3,4741426.71,null,0,{"$f":"+H2528+D2528","v":86.5},{"$f":"$H2528+IF($B2528=MAX($C$533:$C$1056),D2528,0)","v":0},{"$f":"100*(N2528/$N$11)","v":263.7432776791423},null,53.533879763000002]
["2021-03-01","2021-03-02",79347,85.4,85.67,2.978692030340486E-3,6797918.3700000001,null,0,85.4,0,260.38931692117905,null,52.853102100999998]
["2021-03-01","2021-03-03",48430,85.02,85.19,1.8180656487250904E-3,4126203.56,null,0,85.02,0,259.23067593098961,null,52.617924363]
["2021-03-01","2021-03-04",51924,85.11,85.13,1.9492306575346189E-3,4420502.5,null,0,85.11,0,259.50509090442461,null,52.673624353999998]
["2021-03-01","2021-03-05",51581,84.99,84.8,1.9363544131094134E-3,4374561.26,0.48,0.48,85.47,0.48,259.13920427646235,null,52.599357699999999]
["2021-03-01","2021-03-08",98879,82.71,83.29,3.7119247012242043E-3,8235709.8600000003,null,0,82.71,0,253.61973240472753,null,51.479030592000001]
["2021-03-01","2021-03-09",48135,82.75,82.73,1.8069913277179894E-3,3982600.57,null,0,82.75,0,253.74238733542947,null,51.503926749999998]
["2021-03-01","2021-03-10",51362,81.819999999999993,82.16,1.9281331375143112E-3,4220223.87,null,0,81.819999999999993,0,250.89066020399889,null,50.925091078000001]
["2021-03-01","2021-03-11",51929,81.819999999999993,81.61,1.9494183578906714E-3,4238152.4400000004,null,0,81.819999999999993,0,250.89066020399889,null,50.925091078000001]
["2021-03-01","2021-03-12",35491,81.7,81.87,1.3323346673322772E-3,2905688.49,null,0,81.7,0,250.52269541189304,null,50.850402604000003]
["2021-03-01","2021-03-15",33715,81.900000000000006,81.87,1.265663500862408E-3,2760364.07,null,0,81.900000000000006,0,251.13597006540283,null,50.974883394000003]
["2021-03-01","2021-03-16",34883,81.66,81.81,1.309510304036286E-3,2853981.21,null,0,81.66,0,250.40004048119107,null,50.825506445999999]
["2021-03-01","2021-03-17",30368,81.53,81.64,1.1400168825208249E-3,2479313.4500000002,null,0,81.53,0,250.00141195887301,null,50.744593932999997]
["2021-03-01","2021-03-18",37229,81.5,81.59,1.3975793110961468E-3,3037561.81,null,0,81.5,0,249.90942075838322,null,50.725921814000003]
["2021-03-01","2021-03-19",33575,81.540000000000006,81.66,1.2604078908929363E-3,2741789.54,null,0,81.540000000000006,0,250.03207568908516,null,50.750817972]
["2021-03-01","2021-03-22",32208,81.48,81.36,1.2090906135481666E-3,2620619.37,null,0,81.48,0,249.84809329303226,null,50.713473735000001]
["2021-03-01","2021-03-23",28140,81.680000000000007,81.52,1.0563776038638043E-3,2294218.1,null,0,81.680000000000007,0,250.46136794654203,null,50.837954525000001]
["2021-03-01","2021-03-24",33906,81.47,81.52,1.2728336544636158E-3,2764192.39,null,0,81.47,0,249.81742956282008,null,50.707249695999998]
["2021-03-01","2021-03-25",25373,81.98,81.86,9.5250422682431797E-4,2077206.89,null,0,81.98,0,251.38127992680671,null,51.024675709999997]
["2021-03-01","2021-03-26",25928,82.18,82.09,9.7333896634615199E-4,2128449.37,null,0,82.18,0,251.99455457538988,null,51.149156499]
["2021-03-01","2021-03-29",27877,82.39,82.26,1.0465045651354397E-3,2293167.4300000002,null,0,82.39,0,252.63849296403848,null,51.279861328999999]
["2021-03-01","2021-03-30",32968,81.89,82.12,1.2376210676681557E-3,2707421.7,null,0,81.89,0,251.105306330264,null,50.968659354000003]
["2021-03-01","2021-03-31",35084,82,81.91,1.3170558583495988E-3,2873895.37,null,0,82,0,251.44260739215773,null,51.037123788999999]
["2021-04-01","2021-04-01",28203,81.900000000000006,82.05,1.0587426283500665E-3,2314137.98,null,{"$f":"H2551+IF(B2551=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H2551+D2551","v":81.900000000000006},{"$f":"$H2551+IF($B2551=MAX($C$533:$C$1056),D2551,0)","v":0},{"$f":"100*(N2551/$N$11)","v":251.13597006540283},null,50.974883394000003]
["2021-04-01","2021-04-05",33326,81.95,82.1,1.2510604131615189E-3,2736164.83,null,0,81.95,0,251.28928872631695,null,51.006003591000002]
["2021-04-01","2021-04-06",36548,82.86,82.71,1.3720145226017882E-3,3023087.92,null,0,82.86,0,254.07968839239649,null,51.572391183999997]
["2021-04-01","2021-04-07",39206,83.78,83.84,1.4717960318793289E-3,3287204.2,null,0,83.78,0,256.90075179361492,null,52.145002816999998]
["2021-04-01","2021-04-08",27303,84.63,84.57,1.0249565642606059E-3,2309200.7400000002,0.46,0.46,85.089999999999989,0.46,259.50716906856826,null,52.674046173999997]
["2021-04-01","2021-04-09",35364,83.99,83.99,1.3275670782885421E-3,2970271.81,null,0,83.99,0,258.95220541397151,null,52.561401189000001]
["2021-04-01","2021-04-12",31520,84.6,84.48,1.1832630445553344E-3,2662931.7200000002,null,0,84.6,0,260.83291556171793,null,52.943142524000002]
["2021-04-01","2021-04-13",37150,84.5,84.75,1.3946136454705163E-3,3148669.09,null,0,84.5,0,260.52460242629678,null,52.880561978000003]
["2021-04-01","2021-04-14",31347,85.19,84.82,1.176768612235916E-3,2659033.41,null,0,85.19,0,262.65196308336544,null,53.31236775]
[{"$f":"DATE(YEAR(B2560),MONTH(B2560),1)","v":"2021-04-01"},"2021-04-15",29885,84.6,85,1.1218850281261477E-3,2540416.06,null,0,84.6,0,260.83291556171793,null,52.943142524000002]
["2021-04-01","2021-04-16",30932,84.7,84.72,1.1611894826835535E-3,2620784.86,null,0,84.7,0,261.14122870206575,null,53.005723070999998]
["2021-04-01","2021-04-19",38246,84.5,84.64,1.4357575635172374E-3,3237508.91,null,0,84.5,0,260.52460242629678,null,52.880561978000003]
["2021-04-01","2021-04-20",20205,84.54,84.48,7.5849713880839253E-4,1707046.75,null,0,84.54,0,260.64792767849457,null,52.905594196000003]
["2021-04-01","2021-04-22",50505,83.8,84.19,1.8959612964869026E-3,4252025.3899999997,null,0,83.8,0,258.36641045371528,null,52.442498151000002]
["2021-04-01","2021-04-23",26039,84.45,84.34,9.7750591425051886E-4,2196311.42,null,0,84.45,0,260.37044585365953,null,52.849271704000003]
["2021-04-01","2021-04-26",32412,84.28,84.42,1.2167487880751112E-3,2736416.34,null,0,84.28,0,259.84631351950219,null,52.742884775]
["2021-04-01","2021-04-27",30261,84.35,84.42,1.1360000949013E-3,2554701.15,null,0,84.35,0,260.06213271823833,null,52.786691157999996]
["2021-04-01","2021-04-28",35417,84.28,84.66,1.3295567020626992E-3,2998415.12,null,0,84.28,0,259.84631351950219,null,52.742884775]
["2021-04-01","2021-04-29",28123,85.36,84.89,1.0557394226532256E-3,2387468.87,null,0,85.36,0,263.17609541752279,null,53.418754679000003]
["2021-04-01","2021-04-30",42820,85.46,85.14,{"$f":"C2570/26638202","v":1.6074658492341188E-3},3645923.55,null,0,85.46,0,263.48440855787055,null,53.481335225999999]
["2021-05-01","2021-05-03",28302,84.8,85.15,1.0624590953999073E-3,2410102.9300000002,null,{"$f":"H2571+IF(B2571=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H2571+D2571","v":84.8},{"$f":"$H2571+IF($B2571=MAX($C$533:$C$1056),D2571,0)","v":0},{"$f":"100*(N2571/$N$11)","v":261.44954184241362},null,53.068303618000002]
["2021-05-01","2021-05-04",36189,84.1,84.7,1.3585376370372144E-3,3065525.24,null,0,84.1,0,259.29134986983212,null,52.630239791000001]
["2021-05-01","2021-05-05",37731,83.7,84.04,1.4164244268438239E-3,3171253.12,null,0,83.7,0,258.05809731336745,null,52.379917603999999]
["2021-05-01","2021-05-06",43234,84.6,84.21,1.6230074387152706E-3,3641139.15,null,0,84.6,0,260.83291556171793,null,52.943142524000002]
["2021-05-01","2021-05-07",25945,84.85,84.55,9.7397714755673073E-4,2193881.17,0.46,0.46,85.309999999999988,0.46,261.60369841012414,null,53.099593890999998]
["2021-05-01","2021-05-10",34118,84.79,84.66,1.2807921495602444E-3,2888479.44,null,0,84.79,0,262.84367328221197,null,53.351280555000002]
["2021-05-01","2021-05-11",21490,84.27,84.15,8.0673613031390036E-4,1808476.95,null,0,84.27,0,261.23170594948311,null,53.024087891999997]
["2021-05-01","2021-05-12",27067,83.6,83.84,1.016097107454925E-3,2269424.58,null,0,83.6,0,259.15474803972143,null,52.602512730000001]
["2021-05-01","2021-05-13",28565,83.53,83.49,1.0723321341282719E-3,2385140.34,null,0,83.53,0,258.93775243809142,null,52.558467563999997]
["2021-05-01","2021-05-14",19101,83.51,83.6,7.1705290019198739E-4,1596918.45,null,0,83.51,0,258.87575369547233,null,52.545883230999998]
["2021-05-01","2021-05-17",33260,82.57,82.9,1.2485827684616251E-3,2757509.02,null,0,82.57,0,255.96181274803672,null,51.954419571000003]
["2021-05-01","2021-05-18",21688,82.83,83.03,8.1416906441358168E-4,1800829.61,null,0,82.83,0,256.76779641193781,null,52.118015902000003]
["2021-05-01","2021-05-19",21265,83,83.04,7.9828961429153516E-4,1765892.76,null,0,83,0,257.29478573651636,null,52.224982734999998]
["2021-05-01","2021-05-20",16896,82.95,83.02,6.3427704317280868E-4,1402767.63,null,0,82.95,0,257.13978887257878,null,52.193521900999997]
["2021-05-01","2021-05-21",28950,83.03,83.02,1.086785061544319E-3,2403615.48,null,0,83.03,0,257.38778384798167,null,52.243859233999999]
["2021-05-01","2021-05-24",29555,82.96,82.99,1.1094968046266786E-3,2452958.8199999998,null,0,82.96,0,257.17078824635166,null,52.199814068000002]
["2021-05-01","2021-05-25",46698,82.91,82.75,1.7530462453884837E-3,3864547.7,null,0,82.91,0,257.0157913873407,null,52.168353234999998]
["2021-05-01","2021-05-26",17377,82.72,82.93,6.5233381742506498E-4,1441096.95,null,0,82.72,0,256.42680332506961,null,52.048802070000001]
["2021-05-01","2021-05-27",37340,82.77,82.91,1.4017462590005137E-3,3096022.1,null,0,82.77,0,256.58180018408058,null,52.080262902999998]
["2021-05-01","2021-05-28",39058,83.1,82.95,1.466240101340173E-3,3240020.2,null,0,83.1,0,257.60477944961173,null,52.287904400000002]
["2021-05-01","2021-05-31",31800,82.9,82.99,1.1937742644942777E-3,2639192.81,null,0,82.9,0,256.98479201849449,null,52.162061069000003]
["2021-06-01","2021-06-01",28520,83.46,83.54,1.0706428309237989E-3,2382795.84,null,{"$f":"H2592+IF(B2592=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H2592+D2592","v":83.46},{"$f":"$H2592+IF($B2592=MAX($C$533:$C$1056),D2592,0)","v":0},{"$f":"100*(N2592/$N$11)","v":258.72075683646136},null,52.514422398000001]
["2021-06-01","2021-06-02",27490,83.37,83.36,1.0319765575769716E-3,2291417.2599999998,null,0,83.37,0,258.44176249221226,null,52.457792898999998]
["2021-06-01","2021-06-04",28748,83.44,83.39,1.0792019671597955E-3,2396558.15,null,0,83.44,0,258.65875809384232,null,52.501838065000001]
["2021-06-01","2021-06-07",32039,83.66,83.6,1.2027463415135902E-3,2678453.79,null,0,83.66,0,259.34074427250533,null,52.640265730000003]
["2021-06-01","2021-06-08",26050,83.5,83.66,9.7791885503383446E-4,2179511.27,0.46,0.46,83.96,0.46,258.8447543216995,null,52.539591064]
["2021-06-01","2021-06-09",33837,83.54,83.39,1.2702433895500904E-3,2825732.86,null,0,83.54,0,260.4033089635825,null,52.855942167000002]
["2021-06-01","2021-06-10",15388,83.41,83.38,5.7766661578735677E-4,1283121.46,null,0,83.41,0,259.99808475560906,null,52.773690879999997]
["2021-06-01","2021-06-11",30095,83.23,83.19,1.1297684430803551E-3,2503716.5499999998,null,0,83.23,0,259.43700508492532,null,52.659804483000002]
["2021-06-01","2021-06-14",34662,83.79,83.49,1.3012139482987627E-3,2894132.28,null,0,83.79,0,261.1825862820607,null,53.014117718000001]
["2021-06-01","2021-06-15",33103,83.77,83.56,1.2426889772815747E-3,2766307.59,null,0,83.77,0,261.12024409697659,null,53.001463674]
["2021-06-01","2021-06-16",26773,83.5,83.39,1.0050603265190346E-3,2232585.87,null,0,83.5,0,260.27862458848767,null,52.830634078000003]
["2021-06-01","2021-06-17",29132,83.28,83.15,1.0936173545046321E-3,2422315.5699999998,null,0,83.28,0,259.59286054763561,null,52.691439592999998]
["2021-06-01","2021-06-18",48375,83,83.23,1.8160009448085121E-3,4026262.31,null,0,83,0,258.72006995153123,null,52.514282975999997]
["2021-06-01","2021-06-21",37645,83.15,82.98,1.4131959807197197E-3,3123786.6,null,0,83.15,0,259.18763634458884,null,52.609188306999997]
["2021-06-01","2021-06-22",23156,83.1,83.07,8.692778889506131E-4,1923725.5,null,0,83.1,0,259.03178088187849,null,52.577553197]
["2021-06-01","2021-06-23",35578,82.93,83.03,1.3356006535275918E-3,2954222.38,null,0,82.93,0,258.50187230373677,null,52.469993821999999]
["2021-06-01","2021-06-24",26847,83.12,83.08,1.0078382917886124E-3,2230659.8199999998,null,0,83.12,0,259.09412306696265,null,52.590207241000002]
["2021-06-01","2021-06-25",110778,81.819999999999993,81.28,4.1586140085580854E-3,9004733.7699999996,null,0,81.819999999999993,0,255.04188100693472,null,51.767694374999998]
["2021-06-01","2021-06-28",51062,81.36,80.42,1.9168711161511576E-3,4106384.6,null,0,81.36,0,253.6080107401466,null,51.476651361000002]
["2021-06-01","2021-06-29",35488,81.400000000000006,81.53,1.3322220471186457E-3,2893564.73,null,0,81.400000000000006,0,253.73269511031484,null,51.501959448999997]
["2021-06-01","2021-06-30",38010,81,81.39,1.4268981067115565E-3,3093846.82,null,0,81,0,252.48585139877906,null,51.248878566999998]
["2021-07-01","2021-07-01",49481,79.7,80.400000000000006,1.8575202635673384E-3,3978673.05,null,{"$f":"H2613+IF(B2613=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H2613+D2613","v":79.7},{"$f":"$H2613+IF($B2613=MAX($C$533:$C$1056),D2613,0)","v":0},{"$f":"100*(N2613/$N$11)","v":248.43360933875118},null,50.426365701000002]
["2021-07-01","2021-07-02",27178,79.84,80.13,1.0202640553592919E-3,2177878.15,null,0,79.84,0,248.87000463926671,null,50.514944010000001]
["2021-07-01","2021-07-05",25049,80.069999999999993,80.400000000000006,9.4034124375211206E-4,2014030.75,null,0,80.069999999999993,0,249.58693977266074,null,50.660465516999999]
["2021-07-01","2021-07-06",29185,81.12,80.78,1.0956069782787892E-3,2357291.89,null,0,81.12,0,252.85990451421048,null,51.324802832000003]
["2021-07-01","2021-07-07",22026,80.8,80.849999999999994,8.2685760848273465E-4,1780929.16,0.46,0.46,81.259999999999991,0.46,251.86242954301125,null,51.122338126000002]
["2021-07-01","2021-07-08",26108,79.69,79.86,9.8009617916404424E-4,2085132.79,null,0,79.69,0,249.82470762058418,null,50.708726976000001]
["2021-07-01","2021-07-12",42285,81.39,80.39,1.5873819111364949E-3,3399274.81,null,0,81.39,0,255.15413418958465,null,51.790479214999998]
["2021-07-01","2021-07-13",28870,82.99,82.46,1.083781855847478E-3,2380552.84,null,0,82.99,0,260.17006507139024,null,52.808598967999998]
["2021-07-01","2021-07-14",28910,83.25,83.21,1.0852834586958986E-3,2405873.6,null,0,83.25,0,260.98515384036108,null,52.974043428000002]
["2021-07-01","2021-07-15",48892,83.2,83.15,1.8354091616243468E-3,4065421.65,null,0,83.2,0,260.82840600169021,null,52.942227185999997]
["2021-07-01","2021-07-16",32992,82.89,83.13,1.2385220293772081E-3,2742709.29,null,0,82.89,0,259.856569389122,null,52.744966482999999]
[{"$f":"DATE(YEAR(B2624),MONTH(B2624),1)","v":"2021-07-01"},"2021-07-19",31220,82.8,83.08,1.172001023192181E-3,2593930.04,null,0,82.8,0,259.57442327754387,null,52.687697247000003]
["2021-07-01","2021-07-20",40582,82.89,82.71,1.5234511698649931E-3,3356890.06,null,0,82.89,0,259.856569389122,null,52.744966482999999]
["2021-07-01","2021-07-21",23627,82.48,82.73,8.8695926249076425E-4,1954722.48,null,0,82.48,0,258.57123710413873,null,52.484073297000002]
["2021-07-01","2021-07-22",23667,82.3,82.21,8.8846086533918463E-4,1945670.62,null,0,82.3,0,258.00694487605591,null,52.369534823999999]
["2021-07-01","2021-07-23",28401,81.97,81.99,1.066175562449748E-3,2328802.9300000002,null,0,81.97,0,256.9724091319606,null,52.159547625000002]
["2021-07-01","2021-07-26",21626,82.19,81.99,8.1184157999852988E-4,1773224.54,null,0,82.19,0,257.66209962802412,null,52.299539091]
["2021-07-01","2021-07-27",31351,81,81.28,1.176918772520758E-3,2548404.31,null,0,81,0,253.9315010361284,null,51.542312525]
["2021-07-01","2021-07-28",16197,80.849999999999994,81.12,6.0803653339666088E-4,1313956.58,null,0,80.849999999999994,0,253.46125751518937,null,51.446863798000003]
["2021-07-01","2021-07-29",16741,81.59,81.34,6.2845833213517942E-4,1361705.29,null,0,81.59,0,255.78112554919454,null,51.917744184]
["2021-07-01","2021-07-30",20886,81.010000000000005,81.61,7.8406192730275115E-4,1704897.51,null,0,81.010000000000005,0,253.96285060189192,null,51.548675772999999]
["2021-08-01","2021-08-02",20238,80.790000000000006,81.05,7.5973596115833943E-4,1640504.89,null,{"$f":"H2634+IF(B2634=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H2634+D2634","v":80.790000000000006},{"$f":"$H2634+IF($B2634=MAX($C$533:$C$1056),D2634,0)","v":0},{"$f":"100*(N2634/$N$11)","v":253.27316010582842},null,51.408684307000001]
["2021-08-01","2021-08-03",28026,80.05,80.33,{"$f":"C2635/26638202","v":1.0520980357458061E-3},2251430.4,null,0,80.05,0,250.9532920718232,null,50.937803920999997]
["2021-08-01","2021-08-04",17013,80.2,80.069999999999993,6.3866923150443858E-4,1362292.7,null,0,80.2,0,251.42353559276231,null,51.033252648000001]
["2021-08-01","2021-08-05",22739,79.849999999999994,79.94,8.5362367925582961E-4,1817745.86,null,0,79.849999999999994,0,250.32630071221337,null,50.810538952000002]
["2021-08-01","2021-08-06",21340,79.53,79.94,8.0110511963232356E-4,1706280.84,0.46,0.46,79.989999999999995,0.46,249.32311453388158,null,50.606915000999997]
["2021-08-01","2021-08-09",28122,78.900000000000006,79.040000000000006,1.0557018825820151E-3,2223040.11,null,0,78.900000000000006,0,248.7870714154075,null,50.498110453999999]
["2021-08-01","2021-08-10",26262,78.040000000000006,78.290000000000006,9.8587735013046305E-4,2056353.59,null,0,78.040000000000006,0,246.07532386735676,null,49.947687449999997]
["2021-08-01","2021-08-11",32065,76.95,77.44,1.2037223833650634E-3,2483727.38,null,0,76.95,0,242.63834151108932,null,49.250058293999999]
["2021-08-01","2021-08-12",26359,76.45,76.61,9.8951873703788276E-4,2019774.95,null,0,76.45,0,241.06174410149421,null,48.93004492]
["2021-08-01","2021-08-13",28951,77.25,77.010000000000005,1.0868226016155294E-3,2229658.58,null,0,77.25,0,243.58429995980237,null,49.442066318999998]
["2021-08-01","2021-08-16",27083,77.040000000000006,77.290000000000006,1.0166977485942933E-3,2093511.18,null,0,77.040000000000006,0,242.92212904816654,null,49.307660702]
["2021-08-01","2021-08-17",39509,75.739999999999995,76.099999999999994,1.4831706734561138E-3,3006806.37,null,0,75.739999999999995,0,238.82297578026333,null,48.475625929000003]
["2021-08-01","2021-08-18",45223,75,75.44,1.6976746403529787E-3,3412512.06,null,0,75,0,236.48961161169777,null,48.002006135000002]
["2021-08-01","2021-08-19",26413,74.11,74.17,9.915459008832503E-4,1959327.75,null,0,74.11,0,233.68326822123905,null,47.432382328999999]
["2021-08-01","2021-08-20",16978,74.900000000000006,74.52,6.3735532901207067E-4,1265200.74,null,0,74.900000000000006,0,236.17429212879338,null,47.938003459999997]
["2021-08-01","2021-08-23",20343,76.239999999999995,75.53,7.6367766863544317E-4,1536436.52,null,0,76.239999999999995,0,240.39957318985842,null,48.795639303000002]
["2021-08-01","2021-08-24",23198,76.099999999999994,76.28,8.708545719414546E-4,1769659.22,null,0,76.099999999999994,0,239.95812591379234,null,48.706035558000004]
["2021-08-01","2021-08-25",14739,76.2,76.260000000000005,5.533031095717346E-4,1124139.8,null,0,76.2,0,240.27344539669667,null,48.770038233000001]
["2021-08-01","2021-08-26",16547,77.23,77.06,6.2117555832034012E-4,1275232.82,null,0,77.23,0,243.52123606322152,null,49.429265784000002]
["2021-08-01","2021-08-27",18591,77.180000000000007,76.959999999999994,6.9790746387462643E-4,1430811.82,null,0,77.180000000000007,0,243.36357631930602,null,49.397264446000001]
["2021-08-01","2021-08-30",35573,77.31,77.400000000000006,1.3354129531715391E-3,2753467.53,null,0,77.31,0,243.77349164954501,null,49.480467924000003]
["2021-08-01","2021-08-31",26062,77.83,77.58,9.7836933588836073E-4,2022162.88,null,0,77.83,0,245.41315295572096,null,49.813281832999998]
["2021-09-01","2021-09-01",20399,77.540000000000006,77.31,7.6577991262323183E-4,1577275.27,null,{"$f":"H2656+IF(B2656=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H2656+D2656","v":77.540000000000006},{"$f":"$H2656+IF($B2656=MAX($C$533:$C$1056),D2656,0)","v":0},{"$f":"100*(N2656/$N$11)","v":244.49872645776165},null,49.627674075999998]
["2021-09-01","2021-09-02",23280,76.599999999999994,76.86,8.7393285778071658E-4,1789449.58,null,0,76.599999999999994,0,241.53472332338742,null,49.026048932000002]
["2021-09-01","2021-09-03",24931,75.489999999999995,76,9.3591151534927171E-4,1894923.22,null,0,75.489999999999995,0,238.03467707546574,null,48.315619241999997]
["2021-09-01","2021-09-06",25540,74.92,74.95,9.5877341871647339E-4,1914444.46,null,0,74.92,0,236.23735602537428,null,47.950803995000001]
["2021-09-01","2021-09-08",35740,73.540000000000006,74.069999999999993,1.3416821450636946E-3,2647870.86,0.46,0.46,74,0.46,231.88594717114754,null,47.067567081999997]
["2021-09-01","2021-09-09",24834,73.11,73.47,9.3227012844185201E-4,1824686.69,null,0,73.11,0,231.9811384448775,null,47.086888743000003]
["2021-09-01","2021-09-10",18677,73.599999999999994,73.709999999999994,7.0113590999873042E-4,1376715.33,null,0,73.599999999999994,0,233.5359292803353,null,47.402475879000001]
["2021-09-01","2021-09-13",26023,73.400000000000006,73.510000000000005,9.7690527311115058E-4,1913101.41,null,0,73.400000000000006,0,232.90132077566463,null,47.273664803000003]
["2021-09-01","2021-09-14",23124,73.78,73.900000000000006,8.6807660667187676E-4,1708822.54,null,0,73.78,0,234.10707693256825,null,47.518405846999997]
["2021-09-01","2021-09-15",28335,74.84,74.430000000000007,1.0636979177498541E-3,2109137.4,null,0,74.84,0,237.47050200338151,null,48.201104549]
["2021-09-01","2021-09-16",21623,74.45,74.510000000000005,8.1172895978489843E-4,1611355.8,null,0,74.45,0,236.23301542025899,null,47.949922950999998]
["2021-09-01","2021-09-17",38410,74,74.150000000000006,1.4419141351957614E-3,2848474.25,null,0,74,0,234.80514628967666,null,47.660098030999997]
["2021-09-01","2021-09-20",30558,73.150000000000006,73.3,1.147149496050822E-3,2240052.94,null,0,73.150000000000006,0,232.10806014975293,null,47.112650959]
["2021-09-01","2021-09-21",18844,73.150000000000006,73.22,7.0740510189088585E-4,1379886.37,null,0,73.150000000000006,0,232.10806014975293,null,47.112650959]
["2021-09-01","2021-09-22",39645,74,74.31,1.4882761231407434E-3,2946416.76,null,0,74,0,234.80514628967666,null,47.660098030999997]
["2021-09-01","2021-09-23",23766,74.03,74.03,8.9217733238902534E-4,1759420.59,null,0,74.03,0,234.90033756340662,null,47.679419692000003]
["2021-09-01","2021-09-24",30088,73.67,73.72,1.1295056625818816E-3,2218241.35,null,0,73.67,0,233.75804225894069,null,47.447559755999997]
["2021-09-01","2021-09-27",49018,74.3,74.28,1.8401392105968713E-3,3641458.8,null,0,74.3,0,235.75705904175601,null,47.853314644000001]
["2021-09-01","2021-09-28",23893,74,73.75,8.9694492143276038E-4,1762188,null,0,74,0,234.80514628967666,null,47.660098030999997]
["2021-09-01","2021-09-29",28685,74,73.77,1.0768369426735333E-3,2116114.94,null,0,74,0,234.80514628967666,null,47.660098030999997]
["2021-09-01","2021-09-30",43390,73.790000000000006,73.86,1.6288636898241105E-3,3205133.87,null,0,73.790000000000006,0,234.13880735878712,null,47.524846400999998]
["2021-10-01","2021-10-01",16124,74,73.930000000000007,6.052961081982936E-4,1192047.27,null,{"$f":"H2677+IF(B2677=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H2677+D2677","v":74},{"$f":"$H2677+IF($B2677=MAX($C$533:$C$1056),D2677,0)","v":0},{"$f":"100*(N2677/$N$11)","v":234.80514628967666},null,47.660098030999997]
["2021-10-01","2021-10-04",49179,72.92,73.19,1.8461831620617637E-3,3599444.34,null,0,72.92,0,231.37826036642565,null,46.964518220999999]
["2021-10-01","2021-10-05",36501,72.87,72.900000000000006,1.3702501392548942E-3,2660978.3199999998,null,0,72.87,0,231.219608240258,null,46.932315451999997]
["2021-10-01","2021-10-06",35108,72.37,72.34,1.3179568200586511E-3,2539768.13,null,0,72.37,0,229.63308698350801,null,46.610287763000002]
["2021-10-01","2021-10-07",36209,72.03,72.040000000000006,1.3592884384614247E-3,2608902.52,0.46,0.46,72.489999999999995,0.46,228.5542525265532,null,46.391308934000001]
["2021-10-01","2021-10-08",25558,72.08,71.97,9.5944913999826268E-4,1839387.07,null,0,72.08,0,230.18290515945506,null,46.721888333000003]
["2021-10-01","2021-10-11",19450,72.39,72.28,7.3015438504445607E-4,1405944.75,null,0,72.39,0,231.17287048533655,null,46.922828752000001]
["2021-10-01","2021-10-13",58249,71.98,72.28,2.1866716079411066E-3,4210424.03,null,0,71.98,0,229.86356150594486,null,46.657068842999998]
["2021-10-01","2021-10-14",24572,72.25,72.14,9.2243462978469789E-4,1772731.89,null,0,72.25,0,230.72578937042229,null,46.832081465999998]
["2021-10-01","2021-10-15",28935,72.849999999999994,72.569999999999993,1.0862219604761613E-3,2100030.65,null,0,72.849999999999994,0,232.64185128655669,null,47.220998405000003]
["2021-10-01","2021-10-18",26260,73.05,72.94,9.8580226998804194E-4,1915467.41,null,0,73.05,0,233.28053859357695,null,47.350637384999999]
[{"$f":"DATE(YEAR(B2688),MONTH(B2688),1)","v":"2021-10-01"},"2021-10-19",21668,72.98,72.92,8.1341826298937138E-4,1580057.59,null,0,72.98,0,233.05699803611986,null,47.305263742000001]
["2021-10-01","2021-10-20",28498,72.8,72.73,1.0698169493571677E-3,2072664.07,null,0,72.8,0,232.48217945980159,null,47.188588660000001]
["2021-10-01","2021-10-21",35008,72,72.349999999999994,1.3142028129375998E-3,2533171.0499999998,null,0,72,0,229.92743023664687,null,46.670032741]
["2021-10-01","2021-10-22",62317,70.38,70.73,2.3393846176254689E-3,4408366.1100000003,null,0,70.38,0,224.75406305470887,null,45.619957004]
["2021-10-01","2021-10-25",23937,70.459999999999994,70.569999999999993,8.9859668456602289E-4,1689336.68,null,0,70.459999999999994,0,225.009537977517,null,45.671812596000002]
["2021-10-01","2021-10-26",29344,69.83,70.08,1.1015758496012607E-3,2056711.43,null,0,69.83,0,222.99767296532957,null,45.263449809999997]
["2021-10-01","2021-10-27",32326,69.05,69.53,1.2135203419510071E-3,2248296.16,null,0,69.05,0,220.50679246795033,null,44.757857788000003]
["2021-10-01","2021-10-28",28183,68.3,68.56,1.0579918269258562E-3,1933676.45,null,0,68.3,0,218.11171507155072,null,44.271711613999997]
["2021-10-01","2021-10-29",41832,67.22,67.69,1.570376258878133E-3,2832017.81,null,0,67.22,0,214.66280361856755,null,43.571661122999998]
["2021-11-01","2021-11-01",41341,66.87,66.84,1.5519440839137717E-3,2763519.77,null,{"$f":"H2697+IF(B2697=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H2697+D2697","v":66.87},{"$f":"$H2697+IF($B2697=MAX($C$533:$C$1056),D2697,0)","v":0},{"$f":"100*(N2697/$N$11)","v":213.54510083128199},null,43.344792908000002]
["2021-11-01","2021-11-03",41593,66.989999999999995,66.66,{"$f":"C2698/26638202","v":1.5614041818588207E-3},2772660.91,null,0,66.989999999999995,0,213.9283132154942,null,43.422576296000003]
["2021-11-01","2021-11-04",37580,66.010000000000005,66.319999999999993,1.4107558760910364E-3,2492382.86,null,0,66.010000000000005,0,210.79874541602121,null,42.787345295000001]
["2021-11-01","2021-11-05",34967,66.28,66.13,1.312663670017969E-3,2312340.77,null,0,66.28,0,211.66097328049869,null,42.962357918000002]
["2021-11-01","2021-11-08",60011,65.02,65.61,2.2528172134140285E-3,3937489.74,0.46,0.46,65.47999999999999,0.46,207.63724325119725,null,42.145632345000003]
["2021-11-01","2021-11-09",44067,64,64.53,1.6542783180336271E-3,2843882.79,null,0,64,0,205.83617670215281,null,41.780056846999997]
["2021-11-01","2021-11-10",38163,64.099999999999994,64.3,1.4326417376067649E-3,2454223.3199999998,null,0,64.099999999999994,0,206.15779572911981,null,41.845338185999999]
["2021-11-01","2021-11-11",45299,63.97,63.92,1.7005276857649776E-3,2895594.83,null,0,63.97,0,205.73969099751142,null,41.760472446000001]
["2021-11-01","2021-11-12",47270,62.9,63.29,1.7745191661208966E-3,2991938.43,null,0,62.9,0,202.29836741536937,null,41.061962119999997]
["2021-11-01","2021-11-16",59444,62.49,62.56,2.2315319930376683E-3,3719286.39,null,0,62.49,0,200.97972940923881,null,40.794308631]
["2021-11-01","2021-11-17",55601,62.99,62.47,2.0872654993756711E-3,3473622.65,null,0,62.99,0,202.58782453914699,null,41.120715324999999]
["2021-11-01","2021-11-18",43624,63.22,63.09,1.6376480664873703E-3,2752277.1,null,0,63.22,0,203.32754829772236,null,41.270862403999999]
["2021-11-01","2021-11-19",21799,63.3,63.59,8.1833601231794844E-4,1386316.82,null,0,63.3,0,203.58484351831066,null,41.323087475000001]
["2021-11-01","2021-11-22",34559,64.37,64.39,1.2973473209640801E-3,2225595.9900000002,null,0,64.37,0,207.02616710045265,null,42.021597800999999]
["2021-11-01","2021-11-23",44082,62.9,63.42,1.6548414191017847E-3,2796093.56,null,0,62.9,0,202.29836741536937,null,41.061962119999997]
["2021-11-01","2021-11-24",57862,62.15,62.52,2.1721436003826386E-3,3617884.84,null,0,62.15,0,199.88622472050704,null,40.572352078999998]
["2021-11-01","2021-11-25",21135,63.17,63,7.9340940503416855E-4,1331705.0900000001,null,0,63.17,0,203.16673878670227,null,41.238221735000003]
["2021-11-01","2021-11-26",30303,63.13,63.13,1.1375767778921415E-3,1913306.43,null,0,63.13,0,203.03809117394476,null,41.212109198999997]
["2021-11-01","2021-11-29",24691,63.8,63.36,9.269018982587489E-4,1564516.02,null,0,63.8,0,205.19293865314552,null,41.649494169999997]
["2021-11-01","2021-11-30",36833,63.9,63.52,1.3827134428967842E-3,2339776.9500000002,null,0,63.9,0,205.51455767518587,null,41.714775508000002]
["2021-12-01","2021-12-01",41362,63.4,63.72,1.5527324254091925E-3,2635812.5,null,{"$f":"H2717+IF(B2717=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H2717+D2717","v":63.4},{"$f":"$H2717+IF($B2717=MAX($C$533:$C$1056),D2717,0)","v":0},{"$f":"100*(N2717/$N$11)","v":203.90646254527763},null,41.388368814000003]
["2021-12-01","2021-12-02",39600,63.4,63.61,1.4865868199362704E-3,2519014.58,null,0,63.4,0,203.90646254527763,null,41.388368814000003]
["2021-12-01","2021-12-03",33118,64.59,64.260000000000005,1.2432520783497325E-3,2128329.06,null,0,64.59,0,207.73372895583867,null,42.165216745999999]
["2021-12-01","2021-12-06",37288,67.09,66.540000000000006,1.399794175297567E-3,2481377.73,null,0,67.09,0,215.77420461030644,null,43.797250216999998]
["2021-12-01","2021-12-07",33261,69.290000000000006,69.260000000000005,1.2486203085328358E-3,2303971.9,0.5,0.5,69.790000000000006,0.5,222.84982318387333,null,45.233439670999999]
["2021-12-01","2021-12-08",36452,70.98,70.260000000000005,1.3684106757655792E-3,2561189.16,null,0,70.98,0,229.94447520770635,null,46.673492482]
["2021-12-01","2021-12-09",22735,69.930000000000007,70.040000000000006,8.534735189709876E-4,1592409.53,null,0,69.930000000000007,0,226.54292971804227,null,45.983056202999997]
["2021-12-01","2021-12-10",21922,70.790000000000006,70.52,8.2295344107684147E-4,1545944.3,null,0,70.790000000000006,0,229.32895745529595,null,46.548556394000002]
["2021-12-01","2021-12-13",23627,70.84,71,8.8695926249076425E-4,1677619.71,null,0,70.84,0,229.49093581171201,null,46.581434311999999]
["2021-12-01","2021-12-14",28006,69.3,70.33,1.0513472343215958E-3,1969780.35,null,0,69.3,0,224.50200242128787,null,45.568794435000001]
["2021-12-01","2021-12-15",32543,70,70.3,1.2216665374036881E-3,2288011.7799999998,null,0,70,0,226.76969941603943,null,46.029085287999997]
["2021-12-01","2021-12-16",30635,70.94,70.540000000000006,1.1500400815340314E-3,2161298.8199999998,null,0,70.94,0,229.81489252454415,null,46.647190148]
["2021-12-01","2021-12-17",30261,71.84,71.77,1.1360000949013E-3,2171934.7999999998,null,0,71.84,0,232.73050294495999,null,47.238992672999998]
["2021-12-01","2021-12-20",31700,72.099999999999994,72.489999999999995,1.1900202573732266E-3,2297991.7000000002,null,0,72.099999999999994,0,233.57279040029425,null,47.409957847000001]
["2021-12-01","2021-12-21",15892,72.14,72.099999999999994,5.9658681167745482E-4,1145961.2,null,0,72.14,0,233.70237308345642,null,47.436260181000002]
["2021-12-01","2021-12-22",21977,72,71.92,8.2501814499341957E-4,1580771.83,null,0,72,0,233.24883368746211,null,47.344202011]
["2021-12-01","2021-12-23",21662,71.3,71.03,8.1319302256210836E-4,1538668.84,null,0,71.3,0,230.98113669271049,null,46.883911157999997]
["2021-12-01","2021-12-27",20818,71.959999999999994,71.69,7.8150920246043633E-4,1492459.3,null,0,71.959999999999994,0,233.11925099937326,null,47.317899676000003]
["2021-12-01","2021-12-28",30180,72.05,71.81,1.1329593491332486E-3,2167361.79,null,0,72.05,0,233.41081204387817,null,47.377079928999997]
["2021-12-01","2021-12-29",24236,72.02,72.17,9.0982116585796593E-4,1749270.18,null,0,72.02,0,233.31362502904315,null,47.357353177999997]
["2021-12-01","2021-12-30",19661,72.69,72.37,7.380753400698741E-4,1423044.31,null,0,72.69,0,235.48413500895981,null,47.79791728]
["2022-01-01","2022-01-03",33017,72.599999999999994,72.66,1.2394605311574708E-3,2399200.2400000002,null,{"$f":"H2738+IF(B2738=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H2738+D2738","v":72.599999999999994},{"$f":"$H2738+IF($B2738=MAX($C$533:$C$1056),D2738,0)","v":0},{"$f":"100*(N2738/$N$11)","v":235.19257396445488},null,47.738737026999999]
["2022-01-01","2022-01-04",28088,71.540000000000006,72.19,1.0544255201608576E-3,2027841.19,null,0,71.540000000000006,0,231.75863280646362,null,47.041725165000003]
["2022-01-01","2022-01-05",22738,70.7,70.87,8.5358613918461916E-4,1611450.7,null,0,70.7,0,229.03739641079108,null,46.489376141000001]
["2022-01-01","2022-01-06",27872,71.849999999999994,70.209999999999994,1.046316864779387E-3,1957008.72,null,0,71.849999999999994,0,232.76289861328726,null,47.245568255999999]
["2022-01-01","2022-01-07",23043,71.400000000000006,71.56,8.6503586090382523E-4,1648979.73,0.5,0.5,71.900000000000006,0.5,231.30509340554264,null,46.949666993999998]
["2022-01-01","2022-01-10",26029,70,70.349999999999994,9.7713051353841372E-4,1831314.39,null,0,70,0,228.36892155558434,null,46.353690966999999]
["2022-01-01","2022-01-11",19188,70,70.209999999999994,7.2031888638730195E-4,1347378.93,null,0,70,0,228.36892155558434,null,46.353690966999999]
["2022-01-01","2022-01-12",22207,70.989999999999995,70.37,8.3365236137183734E-4,1562857.67,null,0,70.989999999999995,0,231.59871059201643,null,47.009264596999998]
["2022-01-01","2022-01-13",14841,70.55,70.569999999999993,5.5713219683520678E-4,1047382.56,null,0,70.55,0,230.16324879695182,null,46.717898538999997]
["2022-01-01","2022-01-14",22510,71.650000000000006,71.400000000000006,8.450270029486224E-4,1607433.39,null,0,71.650000000000006,0,233.75190327968679,null,47.446313683]
["2022-01-01","2022-01-17",23797,71.72,71.77,8.9334107459655124E-4,1707987.95,null,0,71.72,0,233.98027220140497,null,47.492667374]
["2022-01-01","2022-01-18",31923,71.28,71.41,1.1983916932531708E-3,2279835.13,null,0,71.28,0,232.5448104063403,null,47.201301315999999]
["2022-01-01","2022-01-19",36015,71.3,71.28,1.3520056646465855E-3,2567254.9500000002,null,0,71.3,0,232.61005867109597,null,47.214545227999999]
["2022-01-01","2022-01-20",39372,71.25,71.19,1.4780276837002737E-3,2803067.35,null,0,71.25,0,232.44693801413345,null,47.181435448999999]
[{"$f":"DATE(YEAR(B2752),MONTH(B2752),1)","v":"2022-01-01"},"2022-01-21",20874,71,70.95,7.8361144644822499E-4,1481027.47,null,0,71,0,231.63133471946762,null,47.015886551999998]
["2022-01-01","2022-01-24",24986,70.069999999999993,70.62,9.3797621926584981E-4,1764518.25,null,0,70.069999999999993,0,228.59729047730249,null,46.400044657999999]
["2022-01-01","2022-01-25",58921,70.16,70,2.2118985357945705E-3,4124990.84,null,0,70.16,0,228.89090766377632,null,46.459642260999999]
["2022-01-01","2022-01-26",66741,69.95,69.510000000000005,2.5054618926607735E-3,4639682.97,null,0,69.95,0,228.20580089862182,null,46.320581187999998]
["2022-01-01","2022-01-27",23835,70.569999999999993,70.58,8.9476759730255072E-4,1682386.38,null,0,70.569999999999993,0,230.22849706170746,null,46.731142450999997]
["2022-01-01","2022-01-28",18230,70.5,70.64,6.8435549816763159E-4,1287771.1399999999,null,0,70.5,0,230.00012813998936,null,46.684788760000004]
["2022-01-01","2022-01-31",21595,71.069999999999993,71.180000000000007,8.106778377910041E-4,1537137.05,null,0,71.069999999999993,0,231.8597036411858,null,47.062240242999998]
["2022-02-01","2022-02-01",25524,71.59,71.02,9.5817277757710522E-4,1812948.71,null,{"$f":"H2759+IF(B2759=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H2759+D2759","v":71.59},{"$f":"$H2759+IF($B2759=MAX($C$533:$C$1056),D2759,0)","v":0},{"$f":"100*(N2759/$N$11)","v":233.55615849034646},null,47.406581948000003]
["2022-02-01","2022-02-02",17256,70.67,70.92,6.4779146880859307E-4,1223811.43,null,0,70.67,0,230.55473837563247,null,46.797362008999997]
["2022-02-01","2022-02-03",19843,70.73,70.5,7.4490763303018724E-4,1399046.28,null,0,70.73,0,230.75048316497279,null,46.837093744000001]
["2022-02-01","2022-02-04",24384,70.33,70.56,{"$f":"C2762/26638202","v":9.1537709639712172E-4},1720627.76,null,0,70.33,0,229.44551789941949,null,46.572215509999999]
["2022-02-01","2022-02-07",22134,70.02,70.239999999999995,8.3091193617346995E-4,1554721.09,0.5,0.5,70.52,0.5,228.43416982034,null,46.366934878999999]
["2022-02-01","2022-02-08",25644,69.23,69.42,9.6267758612236668E-4,1780219.24,null,0,69.23,0,227.48126548412756,null,46.173516997]
["2022-02-01","2022-02-09",15574,69.209999999999994,69.37,5.8464906903251204E-4,1080466.32,null,0,69.209999999999994,0,227.41554794505819,null,46.160177832999999]
["2022-02-01","2022-02-10",25067,69.650000000000006,69.45,9.4101696503390135E-4,1740999.12,null,0,69.650000000000006,0,228.86133382921753,null,46.453639445999997]
["2022-02-01","2022-02-11",37592,69.319999999999993,69.7,1.4112063569455627E-3,2620349.86,null,0,69.319999999999993,0,227.77699441979303,null,46.233543236999999]
["2022-02-01","2022-02-14",24033,70.099999999999994,69.8,9.0220053140223203E-4,1677712.6,null,0,70.099999999999994,0,230.33997848783821,null,46.753770641999999]
["2022-02-01","2022-02-15",33834,69.87,69.97,1.2701307693364589E-3,2367403.56,null,0,69.87,0,229.58422677376055,null,46.600370253000001]
["2022-02-01","2022-02-16",18664,69.790000000000006,69.91,7.0064788907299371E-4,1304852.82,null,0,69.790000000000006,0,229.3213566125564,null,46.547013595999999]
["2022-02-01","2022-02-17",33891,69.040000000000006,69.55,1.2722705533954582E-3,2357340.36,null,0,69.040000000000006,0,226.85694885311531,null,46.046794937000001]
["2022-02-01","2022-02-18",37276,68.349999999999994,68.73,1.3993436944430408E-3,2562144.7999999998,null,0,68.349999999999994,0,224.58969371580889,null,45.586593770999997]
["2022-02-01","2022-02-21",30614,67.45,67.88,1.1492517400386107E-3,2078334.41,null,0,67.45,0,221.63240440842088,null,44.986331380999999]
["2022-02-01","2022-02-22",28881,67.7,67.349999999999994,1.0841947966307936E-3,1945168.03,null,0,67.7,0,222.45387366156794,null,45.153070933999999]
["2022-02-01","2022-02-23",27100,67.290000000000006,67.55,1.0173359298048721E-3,1830709.72,null,0,67.290000000000006,0,221.1066640860127,null,44.879618067000003]
["2022-02-01","2022-02-24",35589,67.53,66.900000000000006,1.3360135943109074E-3,2380941.88,null,0,67.53,0,221.89527456962503,null,45.039688038000001]
["2022-02-01","2022-02-25",29352,68.84,67.91,1.1018761701709447E-3,1993441,null,0,68.84,0,226.19977345256834,null,45.913403295000002]
["2022-03-01","2022-03-02",25999,69.040000000000006,69.319999999999993,9.7600431140209838E-4,1802272.8,null,{"$f":"H2778+IF(B2778=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H2778+D2778","v":69.040000000000006},{"$f":"$H2778+IF($B2778=MAX($C$533:$C$1056),D2778,0)","v":0},{"$f":"100*(N2778/$N$11)","v":226.85694885311531},null,46.046794937000001]
["2022-03-01","2022-03-03",20316,68.83,68.849999999999994,7.626640867127594E-4,1398881.68,null,0,68.83,0,226.16691468303364,null,45.906733713000001]
["2022-03-01","2022-03-04",28152,69.02,68.8,1.0568280847183305E-3,1937045.25,null,0,69.02,0,226.79123131404592,null,46.033455773]
["2022-03-01","2022-03-07",24397,68,68.62,9.1586511732285832E-4,1674365.09,null,0,68,0,223.4396367623884,null,45.353158397000001]
["2022-03-01","2022-03-08",32441,67.209999999999994,67.489999999999995,1.2178374501402159E-3,2189649.41,0.5,0.5,67.709999999999994,0.5,220.84379392480855,null,44.826261410000001]
["2022-03-01","2022-03-09",32129,67.180000000000007,67.48,1.2061249479225363E-3,2168303.54,null,0,67.180000000000007,0,222.39973131252123,null,45.142081269999998]
["2022-03-01","2022-03-10",26285,66.95,66.73,9.867407717683047E-4,1754051.26,null,0,66.95,0,221.63831514532399,null,44.987531126]
["2022-03-01","2022-03-11",42989,66.09,66.400000000000006,1.6138101212686952E-3,2854795.58,null,0,66.09,0,218.79128077181039,null,44.409647976999999]
["2022-03-01","2022-03-14",32675,66.010000000000005,66.069999999999993,1.2266218268034757E-3,2158981.2599999998,null,0,66.010000000000005,0,218.5264403649719,null,44.355891405000001]
["2022-03-01","2022-03-15",44687,66.36,65.8,1.6775531621841444E-3,2940731.75,null,0,66.36,0,219.68511714735354,null,44.591076407999999]
["2022-03-01","2022-03-16",31188,66.34,66.680000000000007,1.1707997409134445E-3,2079888.1,null,0,66.34,0,219.61890704564394,null,44.577637265]
["2022-03-01","2022-03-17",26519,66.25,66.760000000000005,9.9552514843156449E-4,1770433.69,null,0,66.25,0,219.32096158548734,null,44.517161121000001]
["2022-03-01","2022-03-18",20169,66.33,66.459999999999994,7.5714569624481416E-4,1340593.8799999999,null,0,66.33,0,219.5858019923258,null,44.570917692999998]
["2022-03-01","2022-03-21",21181,66.150000000000006,66.22,7.9513624830985217E-4,1402656.59,null,0,66.150000000000006,0,218.98991107693922,null,44.449965405999997]
["2022-03-01","2022-03-22",27394,66.2,66.290000000000006,1.0283727107407625E-3,1816165.41,null,0,66.2,0,219.15543633367659,null,44.483563263999997]
["2022-03-01","2022-03-23",25483,66.08,66.2,9.5663363465747428E-4,1687103.24,null,0,66.08,0,218.7581757234189,null,44.402928406000001]
["2022-03-01","2022-03-24",76467,65.7,65.790000000000006,2.8705766252542118E-3,5030952.8600000003,null,0,65.7,0,217.50018379093615,null,44.147584688999999]
["2022-03-01","2022-03-25",41545,66.23,66.64,1.5596022584407161E-3,2768847,null,0,66.23,0,219.25475148377771,null,44.503721978000002]
["2022-03-01","2022-03-28",25641,66.09,66.39,9.6256496590873511E-4,1702484.67,null,0,66.09,0,218.79128077181039,null,44.409647976999999]
["2022-03-01","2022-03-29",28788,66.22,66.47,1.0807035700082161E-3,1913747.57,null,0,66.22,0,219.22164643538622,null,44.497002406999997]
["2022-03-01","2022-03-30",18135,66.97,66.56,6.80789191402633E-4,1207058.3500000001,null,0,66.97,0,221.70452524703359,null,45.000970269]
["2022-03-01","2022-03-31",40400,67.489999999999995,67.19,1.5166188769046799E-3,2714876.42,null,0,67.489999999999995,0,223.42598788655698,null,45.350387986000001]
["2022-04-01","2022-04-01",38663,68.489999999999995,68.48,1.4514117732120208E-3,2647690.77,null,{"$f":"H2800+IF(B2800=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H2800+D2800","v":68.489999999999995},{"$f":"$H2800+IF($B2800=MAX($C$533:$C$1056),D2800,0)","v":0},{"$f":"100*(N2800/$N$11)","v":226.73649296711127},null,46.022345135000002]
["2022-04-01","2022-04-04",35912,70.239999999999995,69.760000000000005,1.3481390373119026E-3,2504998.34,null,0,70.239999999999995,0,232.52987685931282,null,47.198270145999999]
["2022-04-01","2022-04-05",50329,69.930000000000007,70.599999999999994,1.8893542439538523E-3,3553683.56,null,0,69.930000000000007,0,231.50362028527712,null,46.989963430000003]
["2022-04-01","2022-04-06",36796,70.14,70.44,1.3813244602619951E-3,2592267.44,null,0,70.14,0,232.19882635076473,null,47.131074431000002]
["2022-04-01","2022-04-07",43604,70.95,70.540000000000006,1.63689726506316E-3,3076157.13,0.5,0.5,71.45,0.5,234.88033546754096,null,47.675359722000003]
["2022-04-01","2022-04-08",39254,70.59,70.31,1.4735979552974333E-3,2760262.23,null,0,70.59,0,235.34709553369905,null,47.770101386999997]
["2022-04-01","2022-04-11",37370,70.7,70.66,1.4028724611368289E-3,2640787.7599999998,null,0,70.7,0,235.71383559236665,null,47.844541268]
["2022-04-01","2022-04-12",33481,70.739999999999995,70.72,1.2568791241991482E-3,2368084.16,null,0,70.739999999999995,0,235.84719561056517,null,47.871610314999998]
["2022-04-01","2022-04-13",29505,70,70.39,1.1076198010661531E-3,2077039.09,null,0,70,0,233.38003523694272,null,47.370832938]
["2022-04-01","2022-04-14",26676,70.430000000000007,70.569999999999993,1.0014189396116149E-3,1882842.71,null,0,70.430000000000007,0,234.81365545597836,null,47.661825198000003]
["2022-04-01","2022-04-18",29271,70.09,70.319999999999993,1.0988354244028933E-3,2058423.44,null,0,70.09,0,233.6800952840477,null,47.431738295000002]
["2022-04-01","2022-04-19",25653,70.069999999999993,70.260000000000005,9.6301544676326127E-4,1802463.41,null,0,70.069999999999993,0,233.6134152724851,null,47.418203771000002]
["2022-04-01","2022-04-20",23053,69.900000000000006,70.03,8.6541126161593037E-4,1614417.68,null,0,69.900000000000006,0,233.04663518898309,null,47.303160320000003]
["2022-04-01","2022-04-22",22388,69.98,69.94,8.4044711426094004E-4,1565940.93,null,0,69.98,0,233.3133552303068,null,47.357298415000002]
["2022-04-01","2022-04-25",23221,69.84,69.88,8.7171799357929635E-4,1622703.82,null,0,69.84,0,232.84659515922198,null,47.262556748999998]
["2022-04-01","2022-04-26",27540,69.459999999999994,69.599999999999994,1.0338535611374971E-3,1917006.82,null,0,69.459999999999994,0,231.57967496909276,null,47.005400799]
[{"$f":"DATE(YEAR(B2816),MONTH(B2816),1)","v":"2022-04-01"},"2022-04-27",13935,69.739999999999995,69.790000000000006,5.2312089231848307E-4,972653.5,null,0,69.739999999999995,0,232.51319510633573,null,47.194884129999998]
["2022-04-01","2022-04-28",19209,69.510000000000005,69.69,7.2110722788272269E-4,1338730.27,null,0,69.510000000000005,0,231.74637499307261,null,47.039237108000002]
["2022-04-01","2022-04-29",31955,69.7,70.010000000000005,1.1995929755319072E-3,2237514.16,null,0,69.7,0,232.37983508813721,null,47.167815083000001]
["2022-05-01","2022-05-02",22336,69.81,69.930000000000007,8.3849503055799339E-4,1562278.83,null,{"$f":"H2819+IF(B2819=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H2819+D2819","v":69.81},{"$f":"$H2819+IF($B2819=MAX($C$533:$C$1056),D2819,0)","v":0},{"$f":"100*(N2819/$N$11)","v":232.74657514187811},null,47.242254963000001]
["2022-05-01","2022-05-03",24387,69.290000000000006,69.540000000000006,9.1548971661075328E-4,1696132.11,null,0,69.290000000000006,0,231.01289488066411,null,46.890357346999998]
["2022-05-01","2022-05-04",26384,68.89,69.010000000000005,9.9045723881814552E-4,1821002.04,null,0,68.89,0,229.67929467897235,null,46.619666873]
["2022-05-01","2022-05-05",26384,68.61,68.959999999999994,9.9045723881814552E-4,1819520.18,null,0,68.61,0,228.74577453680277,null,46.430183540999998]
["2022-05-01","2022-05-06",24238,68,68.510000000000005,9.0989624600038693E-4,1660678.4,0.5,0.5,68.5,0.5,226.71203423341041,null,46.017380568999997]
["2022-05-01","2022-05-09",30039,66.52,67.650000000000006,1.1276661990925665E-3,2032370.87,null,0,66.52,0,223.42051136584797,null,45.349276377000002]
["2022-05-01","2022-05-10",30950,67.17,66.59,1.1618652039653427E-3,2061106.47,null,0,67.17,0,225.60366428609942,null,45.792406708000001]
["2022-05-01","2022-05-11",40493,68.430000000000007,68.06,{"$f":"C2826/26638202","v":1.5201101035272576E-3},2755918.24,null,0,68.430000000000007,0,229.83562225867976,null,46.651397811999999]
["2022-05-01","2022-05-12",25571,68.48,68.41,9.5993716092399929E-4,1749476.03,null,0,68.48,0,230.0035571009729,null,46.685484760999998]
["2022-05-01","2022-05-13",20225,68.48,68.430000000000007,7.5924794023260282E-4,1384031.73,null,0,68.48,0,230.0035571009729,null,46.685484760999998]
["2022-05-01","2022-05-16",34594,68.02,68.48,1.298661223456448E-3,2369252,null,0,68.02,0,228.4585565705969,null,46.371884833999999]
["2022-05-01","2022-05-17",27251,67.5,67.88,1.0230044805576593E-3,1850049.82,null,0,67.5,0,226.71203423341041,null,46.017380568999997]
["2022-05-01","2022-05-18",16934,67.599999999999994,67.989999999999995,6.3570356587880816E-4,1151535.76,null,0,67.599999999999994,0,227.04790391307012,null,46.085554465999998]
["2022-05-01","2022-05-19",24604,67.349999999999994,67.42,9.2363591206343434E-4,1658836.3,null,0,67.349999999999994,0,226.20822971145751,null,45.915119722999997]
["2022-05-01","2022-05-20",19875,67.66,67.62,7.4610891530892359E-4,1344132.99,null,0,67.66,0,227.24942571988063,null,46.126458804000002]
["2022-05-01","2022-05-23",21476,67.55,67.52,8.0621056931695319E-4,1450159.08,null,0,67.55,0,226.87996907077695,null,46.051467516999999]
["2022-05-01","2022-05-24",23867,66.8,67.180000000000007,8.9596887958128706E-4,1603541.49,null,0,66.8,0,224.3609464708658,null,45.540163288999999]
["2022-05-01","2022-05-25",25384,66.819999999999993,66.900000000000006,9.5291716760763357E-4,1698340.02,null,0,66.819999999999993,0,224.42812040482707,null,45.553798067999999]
["2022-05-01","2022-05-26",25788,66.540000000000006,66.64,9.6808335637668034E-4,1719213.41,null,0,66.540000000000006,0,223.48768529980924,null,45.362911156000003]
["2022-05-01","2022-05-27",16922,66.59,66.52,6.3525308502428201E-4,1125799.73,null,0,66.59,0,223.65562014210241,null,45.396998105000002]
["2022-05-01","2022-05-30",29084,67.03,66.900000000000006,1.0918154310865275E-3,1945756.68,null,0,67.03,0,225.13344673359052,null,45.696963252000003]
["2022-05-01","2022-05-31",17098,67.67,67.56,6.4186013755733213E-4,1155175.71,null,0,67.67,0,227.28301268932461,null,46.133276193999997]
["2022-06-01","2022-06-01",24536,67.75,67.92,9.2108318722111952E-4,1666497.83,null,{"$f":"H2841+IF(B2841=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H2841+D2841","v":67.75},{"$f":"$H2841+IF($B2841=MAX($C$533:$C$1056),D2841,0)","v":0},{"$f":"100*(N2841/$N$11)","v":227.55170843502302},null,46.187815311999998]
["2022-06-01","2022-06-02",19321,67.95,67.819999999999993,7.2531171585830001E-4,1310496.05,null,0,67.95,0,228.22344779434246,null,46.324163106]
["2022-06-01","2022-06-03",21075,68.489999999999995,68.03,7.9115700076153787E-4,1433779.35,null,0,68.489999999999995,0,230.03714406549025,null,46.692302150000003]
["2022-06-01","2022-06-06",29126,67.8,68.040000000000006,1.093392114077369E-3,1982190.3,null,0,67.8,0,227.71964327238959,null,46.22190226]
["2022-06-01","2022-06-07",23029,67.2,67.39,8.6451029990687806E-4,1552097.8,0.47,0.47,67.67,0.47,225.70442518950463,null,45.812858876999996]
["2022-06-01","2022-06-08",29685,66.09,66.36,1.1143770138840451E-3,1970220.01,null,0,66.09,0,223.53971918082053,null,45.373472849000002]
["2022-06-01","2022-06-09",23045,65.81,66,8.6511094104624634E-4,1521249.08,null,0,65.81,0,222.59266029832622,null,45.181241460999999]
["2022-06-01","2022-06-10",26403,65.290000000000006,65.41,9.9117050017114515E-4,1727145.53,null,0,65.290000000000006,0,220.83383666503869,null,44.824240312999997]
["2022-06-01","2022-06-13",33093,64.8,64.95,1.2423135765694696E-3,2149482.4500000002,null,0,64.8,0,219.17648362560033,null,44.487835384999997]
["2022-06-01","2022-06-14",25934,64.5,64.650000000000006,9.7356420677341513E-4,1676954.64,null,0,64.5,0,218.16177768218216,null,44.281873183999998]
["2022-06-01","2022-06-15",37043,63.4,63.73,1.3905968578509917E-3,2361203.5299999998,null,0,63.4,0,214.44118922790884,null,43.526678447999998]
["2022-06-01","2022-06-17",39177,64.87,63.3,1.4707073698142239E-3,2479902.42,null,0,64.87,0,219.41324834622392,null,44.535893231999999]
["2022-06-01","2022-06-20",26304,64.150000000000006,64.31,9.8745403312130455E-4,1691812.59,null,0,64.150000000000006,0,216.97795408399099,null,44.041583950000003]
["2022-06-01","2022-06-21",18651,64.3,64.44,7.001598681472571E-4,1202061.1100000001,null,0,64.3,0,217.48530705323671,null,44.144565049999997]
["2022-06-01","2022-06-22",23953,64.010000000000005,64.17,8.9919732570539106E-4,1537214.64,null,0,64.010000000000005,0,216.5044246427438,null,43.945468255999998]
["2022-06-01","2022-06-23",26355,63.82,63.91,9.8936857675304053E-4,1684668.71,null,0,63.82,0,215.86177754672363,null,43.815025529000003]
["2022-06-01","2022-06-24",15813,63.74,63.81,5.936211460518244E-4,1009179.72,null,0,63.74,0,215.59118929317478,null,43.760102275000001]
["2022-06-01","2022-06-27",21637,63.24,63.51,8.1225452078184559E-4,1374305.46,null,0,63.24,0,213.90001272573778,null,43.416831940999998]
["2022-06-01","2022-06-28",28501,62.78,62.94,1.069929569570799E-3,1794470.97,null,0,62.78,0,212.34413028014859,null,43.101023232999999]
["2022-06-01","2022-06-29",22150,62,62.33,8.3151257731283812E-4,1381027.52,null,0,62,0,209.7058948252907,null,42.565521510000004]
["2022-06-01","2022-06-30",15454,61.89,61.91,5.8014426048725058E-4,956957.27,null,0,61.89,0,209.33383598281932,null,42.490002036999996]
["2022-07-01","2022-07-01",66232,60.53,60.71,2.4863539964146229E-3,4021198.48,null,{"$f":"H2862+IF(B2862=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H2862+D2862","v":60.53},{"$f":"$H2862+IF($B2862=MAX($C$533:$C$1056),D2862,0)","v":0},{"$f":"100*(N2862/$N$11)","v":204.73383570697558},null,41.556306726000003]
["2022-07-01","2022-07-04",38973,59.99,60.16,1.4630491952872795E-3,2344866.11,null,0,59.99,0,202.90736501276419,null,41.185574764999998]
["2022-07-01","2022-07-05",39682,59.13,59.38,1.4896651057755325E-3,2356546.31,null,0,59.13,0,199.99854130928406,null,40.595149788999997]
["2022-07-01","2022-07-06",29077,59.32,59.27,1.0915526505880539E-3,1723486.64,null,0,59.32,0,200.64118840530423,null,40.725592515999999]
["2022-07-01","2022-07-07",32852,59.49,59.48,1.2332664194077362E-3,1954165.63,0.47,0.47,59.96,0.47,201.21618844040054,null,40.842304429999999]
["2022-07-01","2022-07-08",31091,59.78,59.59,1.167158354006025E-3,1852978.96,null,0,59.78,0,203.80724745566147,null,41.368230410000002]
["2022-07-01","2022-07-11",33267,59.61,59.6,1.2488455489600987E-3,1982928.78,null,0,59.61,0,203.22766846851729,null,41.250589073]
["2022-07-01","2022-07-12",22547,59.2,59.46,8.4641598558341143E-4,1340944.68,null,0,59.2,0,201.82986031088021,null,40.966865845999997]
["2022-07-01","2022-07-13",34077,58.89,59.01,1.2792530066406134E-3,2011237.39,null,0,58.89,0,200.7729809767452,null,40.752343406999998]
["2022-07-01","2022-07-14",29998,58.5,58.54,1.1261270561729354E-3,1756416.08,null,0,58.5,0,199.44335858577924,null,40.482460338000003]
["2022-07-01","2022-07-15",38719,57.8,57.93,1.4535140171998094E-3,2243283,null,0,57.8,0,197.05685686067821,null,39.998054830000001]
["2022-07-01","2022-07-18",60110,56.65,57.09,2.2565336804638691E-3,3432055.81,null,0,56.65,0,193.13617544952461,null,39.202245779999998]
["2022-07-01","2022-07-19",51459,55.26,55.86,1.9317745244217309E-3,2875374.21,null,0,55.26,0,188.39726487773149,null,38.240354842000002]
["2022-07-01","2022-07-20",43461,55.35,55.33,1.6315290348800568E-3,2404531.25,null,0,55.35,0,188.704100817898,null,38.302635551000002]
["2022-07-01","2022-07-21",37869,55.43,55.31,1.4216049566708744E-3,2094597.77,null,0,55.43,0,188.97684386980228,null,38.357996180000001]
["2022-07-01","2022-07-22",32717,54.99,55.07,1.2281985097943172E-3,1802056.2,null,0,54.99,0,187.47675707201194,null,38.053512718]
["2022-07-01","2022-07-25",33638,55.2,55.13,1.2627729153791986E-3,1854506.9,null,0,55.2,0,188.19270758757159,null,38.19883437]
["2022-07-01","2022-07-26",32251,55.35,55.27,1.2107048366102188E-3,1782688.12,null,0,55.35,0,188.704100817898,null,38.302635551000002]
[{"$f":"DATE(YEAR(B2880),MONTH(B2880),1)","v":"2022-07-01"},"2022-07-27",26512,55.2,55.19,9.9526236793309091E-4,1463298.2,null,0,55.2,0,188.19270758757159,null,38.19883437]
["2022-07-01","2022-07-28",27199,55.79,55.57,1.0210523968547127E-3,1511449.83,null,0,55.79,0,190.20418761568834,null,38.607119013000002]
["2022-07-01","2022-07-29",36568,56.85,56.53,1.3727653240259985E-3,2067246.52,null,0,{"$f":"+H2882+D2882","v":56.85},{"$f":"$H2882+IF($B2882=MAX($C$533:$C$1056),D2882,0)","v":0},{"$f":"100*(N2882/$N$11)","v":193.81803308667537},null,39.340647353999998]
["2022-08-01","2022-08-01",67897,58.25,58.42,2.548858214980125E-3,3967153.12,null,{"$f":"H2883+IF(B2883=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H2883+D2883","v":58.25},{"$f":"$H2883+IF($B2883=MAX($C$533:$C$1056),D2883,0)","v":0},{"$f":"100*(N2883/$N$11)","v":198.59103654180407},null,40.309458370999998]
["2022-08-01","2022-08-02",33165,58.38,58.49,1.2450164616966265E-3,1939977.93,null,0,58.38,0,199.03424400545941,null,40.399419393999999]
["2022-08-01","2022-08-03",36939,57.56,58.09,1.3866926904450984E-3,2146004.7000000002,null,0,57.56,0,196.23862769511194,null,39.831972940999997]
["2022-08-01","2022-08-04",32390,57.77,57.85,1.2159229065084797E-3,1873850.36,null,0,57.77,0,196.95457821559825,null,39.977294594]
["2022-08-01","2022-08-05",41308,58,57.87,1.5507052615638247E-3,2390752.3199999998,null,0,58,0,197.73871449782899,null,40.136456404]
["2022-08-01","2022-08-08",50676,57.11,57.83,1.9023806486639001E-3,2931133.72,null,0,57.11,0,196.29511532693508,null,39.843438644000003]
["2022-08-01","2022-08-09",46244,57.49,57.09,1.7360030530589115E-3,2639748.9300000002,null,0,57.49,0,197.60122885922129,null,40.108549949999997]
["2022-08-01","2022-08-10",35915,58.53,58.23,{"$f":"C2890/26638202","v":1.3482516575255342E-3},2091319.87,null,0,58.53,0,201.17585536941411,null,40.834117735]
["2022-08-01","2022-08-11",51635,57.73,57.93,1.9383815769547809E-3,2991623.04,null,0,57.73,0,198.42614267116065,null,40.275988669999997]
["2022-08-01","2022-08-12",39823,59.02,58.59,1.4949582558162146E-3,2333276.34,0.47,0.47,59.49,0.47,202.86005439555481,null,41.175971787000002]
["2022-08-01","2022-08-15",64313,61.59,60.32,2.4143145997616504E-3,3879008.79,null,0,61.59,0,211.69350644700776,null,42.968961409999999]
["2022-08-01","2022-08-16",70569,64.099999999999994,63.6,2.6491652852546131E-3,4487936.05,null,0,64.099999999999994,0,220.32073004054925,null,44.720091351999997]
["2022-08-01","2022-08-17",57271,65.2,65.17,2.1499574182972259E-3,3732810.72,null,0,65.2,0,224.10158499880026,null,45.487518815999998]
["2022-08-01","2022-08-18",40596,65.61,65.87,1.5239767308619402E-3,2674415.38,null,0,65.61,0,225.51081275757889,null,45.773559962]
["2022-08-01","2022-08-19",35878,64.86,65.19,1.3468626748907452E-3,2339076.41,null,0,64.86,0,222.93295710512169,null,45.250313964]
["2022-08-01","2022-08-22",37446,65.900000000000006,64.83,1.4057255065488279E-3,2427792.5699999998,null,0,65.900000000000006,0,226.50758361038785,null,45.975881747999999]
["2022-08-01","2022-08-23",27552,65.98,65.849999999999994,1.0343040419920234E-3,1814395.83,null,0,65.98,0,226.78255488267655,null,46.031694655000003]
["2022-08-01","2022-08-24",37476,65.790000000000006,65.760000000000005,1.4068517086851433E-3,2464597.63,null,0,65.790000000000006,0,226.12949811653343,null,45.899139001999998]
["2022-08-01","2022-08-25",25825,66.349999999999994,66.13,9.6947233901146926E-4,1708015.22,null,0,66.349999999999994,0,228.05429700777418,null,46.289829347999998]
["2022-08-01","2022-08-26",23343,67.400000000000006,66.95,8.7629788226697882E-4,1562790.18,null,0,67.400000000000006,0,231.66329492515564,null,47.022373746]
["2022-08-01","2022-08-29",40181,69.2,68.8,1.5083976013095779E-3,2764557.1,null,0,69.2,0,237.85014849992086,null,48.278164142999998]
["2022-08-01","2022-08-30",33939,70.19,70.03,1.2740724768135628E-3,2377014.2999999998,null,0,70.19,0,241.25291796431748,null,48.968848860999998]
["2022-08-01","2022-08-31",31385,70.400000000000006,70.33,1.1781951349419154E-3,2205618.09,null,0,70.400000000000006,0,241.97471754483777,null,49.11535774]
["2022-09-01","2022-09-01",41325,70.400000000000006,70.09,1.5513434427744035E-3,2896502.11,null,{"$f":"H2906+IF(B2906=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H2906+D2906","v":70.400000000000006},{"$f":"$H2906+IF($B2906=MAX($C$533:$C$1056),D2906,0)","v":0},{"$f":"100*(N2906/$N$11)","v":241.97471754483777},null,49.11535774]
["2022-09-01","2022-09-02",29167,70.12,70.510000000000005,1.094931256997E-3,2057113.21,null,0,70.12,0,241.01231810414401,null,48.920012567999997]
["2022-09-01","2022-09-05",30355,70.37,70.59,1.1395288615950881E-3,2142952.56,null,0,70.37,0,241.87160331834531,null,49.094427899999999]
["2022-09-01","2022-09-06",33227,69.2,70.09,1.2473439461116783E-3,2329565.2200000002,null,0,69.2,0,237.85014849992086,null,48.278164142999998]
["2022-09-01","2022-09-08",39759,70.25,70.22,1.4925556912587419E-3,2792059.3,0.47,0.47,70.72,0.47,241.45914641730229,null,49.010708541]
["2022-09-01","2022-09-09",42678,69.400000000000006,69.8,1.602135159122226E-3,2979218.67,null,0,69.400000000000006,0,240.14423561743232,null,48.74381159]
["2022-09-01","2022-09-12",37937,68.45,69.25,1.4241576815131893E-3,2627208.7400000002,null,0,68.45,0,236.85695861529408,null,48.076569212000003]
["2022-09-01","2022-09-13",25595,68.77,68.709999999999994,9.608381226330516E-4,1758790.26,null,0,68.77,0,237.96425191966981,null,48.301324538999999]
["2022-09-01","2022-09-14",31174,67.099999999999994,68.260000000000005,1.1702741799164973E-3,2128055.88,null,0,67.099999999999994,0,232.18556498145441,null,47.128382674999997]
["2022-09-01","2022-09-15",29093,67.260000000000005,67.37,1.0921532917274222E-3,1960034.52,null,0,67.260000000000005,0,232.73921163610561,null,47.240760338999998]
["2022-09-01","2022-09-16",31560,67.06,67.3,1.184764647403755E-3,2124670.7000000002,null,0,67.06,0,232.04715331779164,null,47.100288259000003]
["2022-09-01","2022-09-19",39481,67.3,67.010000000000005,1.4821195514622195E-3,2645700.56,null,0,67.3,0,232.87762329976843,null,47.268854755]
["2022-09-01","2022-09-20",39163,67.28,67.84,1.4701818088172767E-3,2657214.11,null,0,67.28,0,232.80841746793701,null,47.254807546999999]
["2022-09-01","2022-09-21",37960,68.09,67.86,1.425021103151031E-3,2576315.5699999998,null,0,68.09,0,235.61125364725547,null,47.823719468999997]
["2022-09-01","2022-09-22",37062,68.650000000000006,68.67,1.3913101192039913E-3,2545287.23,null,0,68.650000000000006,0,237.54901692868145,null,48.217041291000001]
["2022-09-01","2022-09-23",35168,68.099999999999994,68.84,1.3202092243312818E-3,2421333.04,null,0,68.099999999999994,0,235.64585656317121,null,47.830743073000001]
["2022-09-01","2022-09-26",40637,67.58,68,1.5255158737815713E-3,2763657.1,null,0,67.58,0,233.84650494048142,null,47.465515666000002]
["2022-09-01","2022-09-27",29930,68.209999999999994,68.41,1.1235743313306205E-3,2047817.43,null,0,68.209999999999994,0,236.0264886333172,null,47.908002715999999]
["2022-09-01","2022-09-28",35227,69.33,69.099999999999994,1.322424088532702E-3,2434358.09,null,0,69.33,0,239.90201520602241,null,48.694646362]
["2022-09-01","2022-09-29",34249,69.14,69.42,1.2857098988888213E-3,2377996.31,null,0,69.14,0,239.24455980362413,null,48.561197886000002]
["2022-09-01","2022-09-30",40510,69.790000000000006,69.760000000000005,1.5207482847378363E-3,2826297.48,null,0,69.790000000000006,0,241.49374933321801,null,49.017732144999997]
["2022-10-01","2022-10-03",45703,69.849999999999994,69.430000000000007,1.7156938745340245E-3,3173374.95,null,{"$f":"H2927+IF(B2927=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H2927+D2927","v":69.849999999999994},{"$f":"$H2927+IF($B2927=MAX($C$533:$C$1056),D2927,0)","v":0},{"$f":"100*(N2927/$N$11)","v":241.70136682378555},null,49.059873768000003]
["2022-10-01","2022-10-04",41132,68.47,69.17,1.5440982090307747E-3,2845354.84,null,0,68.47,0,236.92616444712547,null,48.090616420000003]
["2022-10-01","2022-10-05",33907,68.23,68.650000000000006,1.2728711945348263E-3,2328052.21,null,0,68.23,0,236.09569446514863,null,47.922049924]
["2022-10-01","2022-10-06",22999,68.510000000000005,68.88,8.6338409777056272E-4,1584381.13,null,0,68.510000000000005,0,237.06457611078827,null,48.118710835999998]
["2022-10-01","2022-10-07",43872,67.989999999999995,69.06,1.6469580041475773E-3,3030182.36,0.47,0.47,68.459999999999994,0.47,235.26522448809848,null,47.753483428999999]
["2022-10-01","2022-10-10",29151,66.599999999999994,67.56,1.0943306158576317E-3,1969865.19,null,0,66.599999999999994,0,232.05959642782955,null,47.102813927]
["2022-10-01","2022-10-11",27514,67.88,67.38,1.0328775192860239E-3,1853931.83,null,0,67.88,0,236.51960068495242,null,48.008093234]
["2022-10-01","2022-10-13",27866,67.75,67.55,1.0460916243521241E-3,1882453.86,null,0,67.75,0,236.06663150070239,null,47.916150803999997]
["2022-10-01","2022-10-14",22258,67.3,67.349999999999994,8.3556690500357343E-4,1499274.74,null,0,67.3,0,234.49866125586664,null,47.597888548]
["2022-10-01","2022-10-17",26043,67.39,67.239999999999995,9.7765607453536088E-4,1751283.45,null,0,67.39,0,234.81225530384847,null,47.661540999000003]
["2022-10-01","2022-10-18",15376,67.39,67.41,5.7721613493283072E-4,1036521.22,null,0,67.39,0,234.81225530384847,null,47.661540999000003]
["2022-10-01","2022-10-19",27424,67.31,67.42,1.0294989128770778E-3,1848956.37,null,0,67.31,0,234.53350504116534,null,47.604961043000003]
["2022-10-01","2022-10-20",19788,67.2,67.37,7.4284292911360914E-4,1333192.0900000001,null,0,67.2,0,234.15022342258612,null,47.527163602000002]
["2022-10-01","2022-10-21",28115,67.5,67.36,1.0554391020835415E-3,1893923.77,null,0,67.5,0,235.19553692242766,null,47.739338439999997]
["2022-10-01","2022-10-24",24922,67.55,67.56,9.3557365470837712E-4,1683869.68,null,0,67.55,0,235.36975583906795,null,47.774700912999997]
["2022-10-01","2022-10-25",30288,67,67.290000000000006,1.1370136768239839E-3,2038346.41,null,0,67,0,233.45334776095169,null,47.385713711000001]
["2022-10-01","2022-10-26",19507,66.650000000000006,66.91,7.3229416910345528E-4,1305390.76,null,0,66.650000000000006,0,232.2338153444698,null,47.138176399999999]
[{"$f":"DATE(YEAR(B2944),MONTH(B2944),1)","v":"2022-10-01"},"2022-10-27",25857,66.2,66.38,9.7067362129020572E-4,1716478.04,null,0,66.2,0,230.66584509963408,null,46.819914144000002]
["2022-10-01","2022-10-28",15034,66.67,66.680000000000007,5.6437743057883563E-4,1002480.72,null,0,66.67,0,232.30350291014062,null,47.152321389000001]
["2022-10-01","2022-10-31",17910,66.55,66.53,6.7234267538026781E-4,1191727.68,null,0,66.55,0,231.88537751118932,null,47.067451454]
["2022-11-01","2022-11-01",19431,66.62,66.56,7.2944112369145633E-4,1293329.72,null,{"$f":"H2947+IF(B2947=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H2947+D2947","v":66.62},{"$f":"$H2947+IF($B2947=MAX($C$533:$C$1056),D2947,0)","v":0},{"$f":"100*(N2947/$N$11)","v":232.12928399842698},null,47.116958916999998]
["2022-11-01","2022-11-03",20849,66.98,66.7,7.8267294466796223E-4,1390627.09,null,0,66.98,0,233.38366019528092,null,47.371568721999999]
["2022-11-01","2022-11-04",26664,67.989999999999995,67.430000000000007,1.0009684587570888E-3,1797798.87,null,0,67.989999999999995,0,236.90288229860496,null,48.085890673999998]
["2022-11-01","2022-11-07",33475,67.599999999999994,67.7,1.2566538837718853E-3,2266361.89,null,0,67.599999999999994,0,235.54397475570826,null,47.810063386000003]
["2022-11-01","2022-11-08",22055,67.31,67.56,8.2794627054783953E-4,1490047.35,0.47,0.47,67.78,0.47,234.53350504116534,null,47.604961043000003]
["2022-11-01","2022-11-09",23401,66.099999999999994,66.430000000000007,8.7847520639718849E-4,1554590.51,null,0,66.099999999999994,0,231.93693422044927,null,47.077916291999998]
["2022-11-01","2022-11-10",44916,64.02,65.2,{"$f":"C2953/26638202","v":1.6861498384913517E-3},2928881.15,null,0,64.02,0,224.63846488108547,null,45.596493207000002]
["2022-11-01","2022-11-11",21310,62.68,63.63,7.9997891749600822E-4,1356093.45,null,0,62.68,0,219.93656636736429,null,44.642114874000001]
["2022-11-01","2022-11-14",19550,62.5,62.7,7.3390839216550723E-4,1225980.1000000001,null,0,62.5,0,219.30496805749212,null,44.513914798999998]
["2022-11-01","2022-11-16",33362,61.5,62.19,1.2524118557250973E-3,2074900.74,null,0,61.5,0,215.79608856750809,null,43.801692162000002]
["2022-11-01","2022-11-17",33169,60.13,60.55,1.2451666219814685E-3,2008497.09,null,0,60.13,0,210.98892366962934,null,42.825947149999998]
["2022-11-01","2022-11-18",35522,59.5,60.27,1.3334984095398031E-3,2141061.91,null,0,59.5,0,208.77832959246666,null,42.377246888999998]
["2022-11-01","2022-11-21",23899,59.2,59.57,8.9717016186002341E-4,1423688.48,null,0,59.2,0,207.72566574596411,null,42.163580097999997]
["2022-11-01","2022-11-22",27664,59.38,59.51,1.0385085299676007E-3,1646496.8,null,0,59.38,0,208.35726405090966,null,42.291780172000003]
["2022-11-01","2022-11-23",19994,59.6,59.52,7.5057618378297449E-4,1190178.72,null,0,59.6,0,209.12921753801643,null,42.448469152000001]
["2022-11-01","2022-11-24",27504,60.15,60.03,1.0325021185739187E-3,1651086.98,null,0,60.15,0,211.05910126070998,null,42.840191603000001]
["2022-11-01","2022-11-25",32175,59,59.22,1.2078517911982198E-3,1905625.71,null,0,59,0,207.02388984501133,null,42.021135569999998]
["2022-11-01","2022-11-28",13878,59.11,59.28,5.2098110825948385E-4,822818.45,null,0,59.11,0,207.40986658856468,null,42.099480059999998]
["2022-11-01","2022-11-29",51340,57.24,58.34,1.92730725594768E-3,2995253.5,null,0,57.24,0,200.84826194815724,null,40.767623729999997]
["2022-11-01","2022-11-30",34468,58.27,57.9,1.2939311744839235E-3,1995953.57,null,0,58.27,0,204.46240782229893,null,41.501213045999997]
["2022-12-01","2022-12-01",35147,57.78,58.33,1.319420882835861E-3,2050138.35,null,{"$f":"H2967+IF(B2967=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H2967+D2967","v":57.78},{"$f":"$H2967+IF($B2967=MAX($C$533:$C$1056),D2967,0)","v":0},{"$f":"100*(N2967/$N$11)","v":202.74305687284721},null,41.152223954]
["2022-12-01","2022-12-02",17182,58.29,58.03,6.4501350353901512E-4,997073.61,null,0,58.29,0,204.53258540845289,null,41.515457498000004]
["2022-12-01","2022-12-05",27155,59,58.36,1.01940063372145E-3,1584848.2,null,0,59,0,207.02388984501133,null,42.021135569999998]
["2022-12-01","2022-12-06",24332,58.91,58.88,9.1342501269417507E-4,1432901.39,null,0,58.91,0,206.70809069253858,null,41.957035533000003]
["2022-12-01","2022-12-07",20893,58.9,59.08,7.8432470780122473E-4,1234518.97,0.5,0.5,59.4,0.5,206.67300189946158,null,41.949913307000003]
["2022-12-01","2022-12-08",21088,58,58.22,7.9164502168727459E-4,1227906.49,null,0,58,0,205.2574333900277,null,41.662585133]
["2022-12-01","2022-12-09",18200,58.01,58.28,6.8322929603131625E-4,1060846.6499999999,null,0,58.01,0,205.29282260596585,null,41.669768337999997]
["2022-12-01","2022-12-12",23442,58,57.95,8.8001434931681954E-4,1358506.73,null,0,58,0,205.2574333900277,null,41.662585133]
["2022-12-01","2022-12-13",35444,57.75,58.21,1.3305702839853831E-3,2063265.64,null,0,57.75,0,204.37270307532648,null,41.483005024999997]
["2022-12-01","2022-12-14",46225,57.83,57.77,1.7352897917059117E-3,2670626.83,null,0,57.83,0,204.65581677819861,null,41.540470659999997]
["2022-12-01","2022-12-15",26030,56.61,57.65,9.7716805360962417E-4,1500695.75,null,0,56.61,0,200.3383328328006,null,40.664119731]
["2022-12-01","2022-12-16",21962,56.6,57.04,8.2445504392526195E-4,1252984.01,null,0,56.6,0,200.3029436217891,null,40.656936526999999]
["2022-12-01","2022-12-19",27496,56.9,56.99,1.0322017980042347E-3,1567002.75,null,0,56.9,0,201.36462000140116,null,40.872432656999997]
["2022-12-01","2022-12-20",28147,57.2,57.24,1.0566403843622779E-3,1611268.98,null,0,57.2,0,202.42629638101329,null,41.087928787000003]
["2022-12-01","2022-12-21",34063,56.62,57.57,1.2787274456436662E-3,1961120.31,null,0,56.62,0,200.37372204381211,null,40.671302935]
["2022-12-01","2022-12-22",25140,56.96,57,9.4375739023226863E-4,1433107.32,null,0,56.96,0,201.57695527732358,null,40.915531883]
["2022-12-01","2022-12-23",23252,57.1,57.2,8.7288173578682225E-4,1330126.0900000001,null,0,57.1,0,202.07240425119144,null,41.016096742999999]
["2022-12-01","2022-12-26",37073,58.35,58.09,1.3917230599873069E-3,2153685.5099999998,null,0,58.35,0,206.49605583455067,null,41.913997285000001]
["2022-12-01","2022-12-27",22519,58.38,58.31,8.4536486358951699E-4,1313165.6000000001,null,0,58.38,0,206.60222347251187,null,41.935546897999998]
["2022-12-01","2022-12-28",28774,59.12,58.97,1.0801780090112689E-3,1697018.43,null,0,59.12,0,209.22102521053057,null,42.467104018999997]
["2022-12-01","2022-12-29",18903,59.22,59.22,7.0961996609230607E-4,1119580.7,null,0,59.22,0,209.57491733542574,null,42.538936061999998]
["2023-01-01","2023-01-02",23568,59,59.02,8.8474439828934402E-4,1391169.77,null,{"$f":"H2988+IF(B2988=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H2988+D2988","v":59},{"$f":"$H2988+IF($B2988=MAX($C$533:$C$1056),D2988,0)","v":0},{"$f":"100*(N2988/$N$11)","v":208.79635465868577},null,42.380905566999999]
["2023-01-01","2023-01-03",17896,59.73,59.4,6.7181711438332064E-4,1063083.0900000001,null,0,59.73,0,211.37976718076627,null,42.905279483000001]
["2023-01-01","2023-01-04",19863,59.72,59.73,7.4565843445439743E-4,1186456.99,null,0,59.72,0,211.34437796975476,null,42.898096279000001]
["2023-01-01","2023-01-05",17449,60,59.74,6.5503670255222181E-4,1042462.99,null,0,60,0,212.33527592241717,null,43.099226000000002]
["2023-01-01","2023-01-06",20598,60.47,60.31,7.7325038679412371E-4,1242413.3600000001,0.47,0.47,60.94,0.47,213.99856891878497,null,43.436836604]
["2023-01-01","2023-01-09",25453,59.56,59.52,9.5550743252115894E-4,1515096.85,null,0,59.56,0,212.42924607887795,null,43.118299802000003]
["2023-01-01","2023-01-10",26536,58.88,59.12,9.9616332964214322E-4,1568823.55,null,0,58.88,0,210.0039289653453,null,42.626015654]
["2023-01-01","2023-01-11",19080,58.41,58.68,7.1626455869656664E-4,1119710.0900000001,null,0,58.41,0,208.32760684246674,null,42.285760433999997]
["2023-01-01","2023-01-12",23091,58.28,58.12,8.6683778432192985E-4,1342156.6399999999,null,0,58.28,0,207.86394327635449,null,42.191647287999999]
["2023-01-01","2023-01-13",19155,58.3,58.31,7.1908006403735504E-4,1117001.31,null,0,58.3,0,207.93527613002664,null,42.206126232999999]
["2023-01-01","2023-01-16",27290,58.74,58.57,1.0244685433348692E-3,1598644.58,null,0,58.74,0,209.50459896993371,null,42.524663035000003]
["2023-01-01","2023-01-17",33836,59.48,59.19,1.27020584947888E-3,2002938.56,null,0,59.48,0,212.1439146543361,null,43.060384020000001]
["2023-01-01","2023-01-18",46283,59,59.42,1.7374671158361214E-3,2750548.62,null,0,59,0,210.43192610215812,null,42.712889326999999]
["2023-01-01","2023-01-19",24255,58.29,58.87,9.1053442721096567E-4,1428067.02,null,0,58.29,0,207.89960970565389,null,42.198886760999997]
["2023-01-01","2023-01-20",20768,58.28,58.37,7.7963219889991069E-4,1212282.8,null,0,58.28,0,207.86394327635449,null,42.191647287999999]
["2023-01-01","2023-01-23",28401,57.52,58.03,1.066175562449748E-3,1648181.92,null,0,57.52,0,205.15329473335328,null,41.641447356999997]
["2023-01-01","2023-01-24",26218,57.9,57.66,9.8422558699720044E-4,1511796.97,null,0,57.9,0,206.50861900731726,null,41.916547323000003]
["2023-01-01","2023-01-25",27889,58.44,58.35,1.0469550459899658E-3,1627393.7,null,0,58.44,0,208.43460612543828,null,42.307478852000003]
["2023-01-01","2023-01-26",25011,57.88,58.1,9.3891472104611269E-4,1453361.92,null,0,57.88,0,206.43728614871844,null,41.902068376999999]
["2023-01-01","2023-01-27",22547,57.2,57.39,8.4641598558341143E-4,1294054.33,null,0,57.2,0,204.01196903518576,null,41.409784229000003]
[{"$f":"DATE(YEAR(B3008),MONTH(B3008),1)","v":"2023-01-01"},"2023-01-30",31874,56.87,57.04,1.1965522297638558E-3,1818307.77,null,0,56.87,0,202.83497690771881,null,41.170881627999997]
["2023-01-01","2023-01-31",68315,57.1,56.57,2.5645499647461191E-3,3865003.81,null,0,57.1,0,203.65530475204508,null,41.337389500999997]
["2023-02-01","2023-02-01",67021,55.08,55.93,2.5159731125997168E-3,3748543.03,null,{"$f":"H3010+IF(B3010=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H3010+D3010","v":55.08},{"$f":"$H3010+IF($B3010=MAX($C$533:$C$1056),D3010,0)","v":0},{"$f":"100*(N3010/$N$11)","v":196.45068626511923},null,39.875016002000002]
["2023-02-01","2023-02-02",26330,56.09,55.86,9.8843007497277776E-4,1470903.22,null,0,56.09,0,200.05299551104548,null,40.606202752000002]
["2023-02-01","2023-02-03",16950,56.65,56.42,6.3630420701817634E-4,956474.78,null,0,56.65,0,202.05031548776532,null,41.011613226999998]
["2023-02-01","2023-02-06",22281,56.57,56.74,8.3643032664141518E-4,1264406.21,null,0,56.57,0,201.76498406322344,null,40.953697445000003]
["2023-02-01","2023-02-07",23700,56.05,56.4,8.8969968768913153E-4,1336863.8500000001,0.47,0.47,56.519999999999996,0.47,199.91032979877454,null,40.577244860999997]
["2023-02-01","2023-02-08",27730,54.4,54.59,1.0409861746674945E-3,1513987.42,null,0,54.4,0,195.66610185380384,null,39.715763232]
["2023-02-01","2023-02-09",22487,54.18,54.32,8.4416358131078064E-4,1221705.93,null,0,54.18,0,194.87480511813382,null,39.555148013]
["2023-02-01","2023-02-10",26437,54,54.1,{"$f":"C3017/26638202","v":9.9244686259230262E-4},1430252.44,null,0,54,0,194.22738051577412,null,39.423735561000001]
["2023-02-01","2023-02-13",22036,54.17,54.09,8.2723300919483979E-4,1191987.19,null,0,54.17,0,194.83883708357456,null,39.547847320999999]
["2023-02-01","2023-02-14",23283,54.32,54.26,8.7404547799434815E-4,1263366.68,null,0,54.32,0,195.37835758718322,null,39.657357697999998]
["2023-02-01","2023-02-15",23426,54.1,54.24,8.7941370817745136E-4,1270667.6299999999,null,0,54.1,0,194.58706085151317,null,39.496742478999998]
["2023-02-01","2023-02-16",17926,54.26,54.33,6.7294331651963598E-4,974005.36,null,0,54.26,0,195.16254938475444,null,39.613553547000002]
["2023-02-01","2023-02-17",24226,54.43,54.4,9.0944576514586078E-4,1318049.26,null,0,54.43,0,195.77400595255489,null,39.737665307]
["2023-02-01","2023-02-22",13981,54.9,54.7,5.2484773559416658E-4,764801.39,null,0,54.9,0,197.46450352264603,null,40.080797820000001]
["2023-02-01","2023-02-23",22749,54.09,54.37,8.5399907996793476E-4,1236895.07,null,0,54.09,0,194.55109281695394,null,39.489441786999997]
["2023-02-01","2023-02-24",17192,54.25,54.45,6.4538890425112027E-4,936119.91,null,0,54.25,0,195.12658135019518,null,39.606252855000001]
["2023-02-01","2023-02-27",26692,54.37,54.15,1.0020195807509832E-3,1445632.96,null,0,54.37,0,195.55819775012608,null,39.693861155999997]
["2023-02-01","2023-02-28",49702,52.9,54.57,1.8658166193048615E-3,2712506.77,null,0,52.9,0,190.270896837424,null,38.620659465999999]
["2023-03-01","2023-03-01",23615,54.3,54.05,8.8650878163623809E-4,1276454.67,null,{"$f":"H3028+IF(B3028=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H3028+D3028","v":54.3},{"$f":"$H3028+IF($B3028=MAX($C$533:$C$1056),D3028,0)","v":0},{"$f":"100*(N3028/$N$11)","v":195.30642151806475},null,39.642756314000003]
["2023-03-01","2023-03-02",25045,54.9,54.8,9.4019108346727004E-4,1372707.31,null,0,54.9,0,197.46450352264603,null,40.080797820000001]
["2023-03-01","2023-03-03",23217,55.03,55.09,8.7156783329445434E-4,1279104.3600000001,null,0,55.03,0,197.93208795713616,null,40.175706812999998]
["2023-03-01","2023-03-06",25826,55.79,55.53,9.6950987908267982E-4,1434364.13,null,0,55.79,0,200.66565849988532,null,40.730559388000003]
["2023-03-01","2023-03-07",22040,56.59,56.43,8.2738316947968181E-4,1243762.07,0.46,{"$f":"H3032+IF(B3032=MAX($B$11:$B$280),$D$8,0)","v":0.46},{"$f":"+H3032+D3032","v":57.050000000000004},{"$f":"$H3032+IF($B3032=MAX($C$533:$C$1056),D3032,0)","v":0.46},203.54310117101812,null,41.314614728999999]
["2023-03-01","2023-03-08",25468,56.58,56.82,9.5607053358931656E-4,1447227.13,null,{"$f":"H3033+IF(B3033=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H3033+D3033","v":56.58},{"$f":"$H3033+IF($B3033=MAX($C$533:$C$1056),D3033,0)","v":0},205.17492721407078,null,41.645838257999998]
["2023-03-01","2023-03-09",17112,56.68,56.68,6.4238569855427929E-4,970029.34,null,0,56.68,0,205.5375552203536,null,41.719443486000003]
["2023-03-01","2023-03-10",25065,55.76,55.84,9.4094188489148034E-4,1399643.39,null,0,55.76,0,202.2013775408744,null,41.042275384]
["2023-03-01","2023-03-13",20436,54.9,55.43,7.6716889525802075E-4,1132945.1299999999,null,0,54.9,0,199.08277667107689,null,40.409270419999999]
["2023-03-01","2023-03-14",24417,54.1,54.59,9.1661591874706862E-4,1333336.56,null,0,54.1,0,196.18175260110772,null,39.820428591999999]
["2023-03-01","2023-03-15",30772,54.13,53.94,1.1551830712898715E-3,1659936.48,null,0,54.13,0,196.29054100102192,null,39.842510160000003]
["2023-03-01","2023-03-16",22432,53.37,53.93,8.4209887739420254E-4,1209929.07,null,0,53.37,0,193.53456813750719,null,39.283110424]
["2023-03-01","2023-03-17",20150,53.26,53.42,7.5643243489181443E-4,1076563.17,null,0,53.26,0,193.13567732961076,null,39.202144672999999]
["2023-03-01","2023-03-20",21814,53.19,53.25,8.1889911338610616E-4,1161748.46,null,0,53.19,0,192.88183772324211,null,39.150621012999999]
["2023-03-01","2023-03-21",21264,52.77,53.13,7.982520742203246E-4,1130072.31,null,0,52.77,0,191.35880008995699,null,38.841479053999997]
["2023-03-01","2023-03-22",21734,52.5,52.77,8.1589590768926519E-4,1147059.42,null,0,52.5,0,190.37970446609609,null,38.642744937000003]
["2023-03-01","2023-03-23",25730,52.02,52.27,9.6590603224647068E-4,1345114.81,null,0,52.02,0,188.63909002312923,null,38.28943984]
["2023-03-01","2023-03-24",22782,52.43,52.3,8.5523790231788166E-4,1191623.45,null,0,52.43,0,190.12586485972744,null,38.591221277000002]
["2023-03-01","2023-03-27",24422,52.51,52.38,9.168036191031212E-4,1279417.2,null,0,52.51,0,190.41596726770968,null,38.650105459999999]
["2023-03-01","2023-03-28",33419,52.71,52.55,1.2545516397840966E-3,1756133.47,null,0,52.71,0,191.14122328520196,null,38.797315916999999]
["2023-03-01","2023-03-29",28040,52.8,53.06,1.0526235967427532E-3,1487834.76,null,0,52.8,0,191.46758848987119,null,38.863560622000001]
["2023-03-01","2023-03-30",14781,53.01,52.95,5.548797925625761E-4,782713.06,null,0,53.01,0,192.22910730897706,null,39.018131601999997]
["2023-03-01","2023-03-31",26725,52.78,52.46,1.00325840310093E-3,1402006.22,null,0,52.78,0,191.39506288664396,null,38.848839576000003]
["2023-04-01","2023-04-03",69357,50.45,51.4,{"$f":"C3051/26638202","v":2.6036667189474724E-3},3566097.65,null,{"$f":"H3051+IF(B3051=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H3051+D3051","v":50.45},{"$f":"$H3051+IF($B3051=MAX($C$533:$C$1056),D3051,0)","v":0},{"$f":"100*(N3051/$N$11)","v":182.94583028803177},null,37.133837753000002]
["2023-04-01","2023-04-04",26671,52,51.13,1.0012312392555624E-3,1363257.51,null,0,52,0,188.56656442482867,null,38.274718794999998]
["2023-04-01","2023-04-05",25442,52.2,52.49,9.5509449173784323E-4,1335701.47,null,0,52.2,0,189.29182043739431,null,38.421929251000002]
["2023-04-01","2023-04-06",21094,53.28,52.87,7.9187026211453761E-4,1115330.99,null,0,53.28,0,193.20820293283799,null,39.216865718999998]
["2023-04-01","2023-04-10",25066,52.87,53.08,9.4097942496269079E-4,1330581.58,0.46,0.46,53.33,0.46,191.72142809623983,null,38.915084282000002]
["2023-04-01","2023-04-11",18704,52.7,52.62,7.021494919214142E-4,984328.92,null,0,52.7,0,192.78227934881406,null,39.130412929999999]
["2023-04-01","2023-04-12",25721,52.87,52.88,9.6556817160557609E-4,1360198.2,null,0,52.87,0,193.40415766691027,null,39.256640068000003]
["2023-04-01","2023-04-13",20790,52.87,52.7,7.80458080466542E-4,1095702.5,null,0,52.87,0,193.40415766691027,null,39.256640068000003]
["2023-04-01","2023-04-14",14940,52.99,52.87,5.6084866388504749E-4,789879.53,null,0,52.99,0,193.84313060138834,null,39.345741578000002]
["2023-04-01","2023-04-17",30289,53.85,53.48,1.1370512168951943E-3,1620054.51,null,0,53.85,0,196.9891032804168,null,39.984302395999997]
["2023-04-01","2023-04-18",28734,53.95,53.91,1.0786764061628483E-3,1549377.08,null,0,53.95,0,197.35491405750633,null,40.058553654000001]
["2023-04-01","2023-04-19",17535,54.44,54.17,6.5826514867632581E-4,949881.78,null,0,54.44,0,199.1473868642596,null,40.422384817999998]
["2023-04-01","2023-04-20",17984,54.85,54.51,6.7512064064984565E-4,980226.24,null,0,54.85,0,200.64721104638531,null,40.726814975000003]
["2023-04-01","2023-04-24",25933,55.13,55,9.7352666670220457E-4,1426490.94,null,0,55.13,0,201.67148122519194,null,40.934718498000002]
["2023-04-01","2023-04-25",19575,55.05,54.99,7.348468939457701E-4,1076425.1399999999,null,0,55.05,0,201.37883260056432,null,40.875317490999997]
["2023-04-01","2023-04-26",17148,54.7,54.76,6.4373714111785776E-4,939068.58,null,0,54.7,0,200.0984948856777,null,40.615438089000001]
["2023-04-01","2023-04-27",18261,54.81,54.83,6.8551924037515749E-4,1001383.27,null,0,54.81,0,200.50088673653482,null,40.697114472000003]
["2023-04-01","2023-04-28",18299,55.85,55.6,6.8694576308115686E-4,1017435.77,null,0,55.85,0,204.30531881728044,null,41.469327555]
["2023-05-01","2023-05-02",30948,55.07,55.76,1.1617901238229218E-3,1725959.59,null,{"$f":"H3069+IF(B3069=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H3069+D3069","v":55.07},{"$f":"$H3069+IF($B3069=MAX($C$533:$C$1056),D3069,0)","v":0},{"$f":"100*(N3069/$N$11)","v":201.45199475795289},null,40.890167742999999]
["2023-05-01","2023-05-03",13976,55.53,55.53,5.24660035238114E-4,776215.49,null,0,55.53,0,203.13472433354997,null,41.231723529999996]
["2023-05-01","2023-05-04",16632,55.93,55.92,6.2436646437323356E-4,930199.68,null,0,55.93,0,204.59796743698138,null,41.528728561000001]
[{"$f":"DATE(YEAR(B3072),MONTH(B3072),1)","v":"2023-05-01"},"2023-05-05",40501,57.6,56.8,1.5204104240969416E-3,2300306.1,null,0,57.6,0,210.70700741142025,null,42.768724569]
["2023-05-01","2023-05-08",32967,57.71,57.72,1.2375835275969451E-3,1903066.57,0.45,0.45,58.160000000000004,0.45,211.10939926227741,null,42.850400952000001]
["2023-05-01","2023-05-09",34033,56.91,57.58,1.2776012435073507E-3,1959859.8,null,0,56.91,0,209.81899951232143,null,42.588479186000001]
["2023-05-01","2023-05-10",21804,56.8,56.62,8.1852371267400101E-4,1236054.5,null,0,56.8,0,209.41344530674081,null,42.506160917000003]
["2023-05-01","2023-05-11",28891,57.49,56.88,1.0845701973428987E-3,1644037.24,null,0,57.49,0,211.95737624250904,null,43.022520970000002]
["2023-05-01","2023-05-12",27832,57.56,57.28,1.0448152619309667E-3,1594445.53,null,0,57.56,0,212.21545619151493,null,43.074905323000003]
["2023-05-01","2023-05-15",31287,58.14,57.98,1.1745162079632853E-3,1814209.85,null,0,58.14,0,214.35383292170255,null,43.508947106999997]
["2023-05-01","2023-05-16",30028,57.53,57.96,1.1272532583092507E-3,1740729.93,null,0,57.53,0,212.10485049908385,null,43.052454886]
["2023-05-01","2023-05-17",20183,58.3,58.23,7.5767125724176133E-4,1175311.99,null,0,58.3,0,214.94372995292835,null,43.628682771999998]
["2023-05-01","2023-05-18",23511,58.88,58.68,8.826046142303448E-4,1379758.74,null,0,58.88,0,217.082106683116,null,44.062724555999999]
["2023-05-01","2023-05-19",27007,59.93,59.61,1.0138447031822944E-3,1609942.58,null,0,59.93,0,220.95330593791061,null,44.848489854999997]
["2023-05-01","2023-05-22",35199,59.88,59.97,1.3213729665388077E-3,2110940.7400000002,null,0,59.88,0,220.76896311226548,null,44.811072459000002]
["2023-05-01","2023-05-23",59640,60.2,59.34,2.2388898469949286E-3,3539476.43,null,0,60.2,0,221.94875717471706,null,45.050543789000002]
["2023-05-01","2023-05-24",20393,59.48,59.47,7.655546721959688E-4,1212972.9099999999,null,0,59.48,0,219.29422054159105,null,44.511733298000003]
["2023-05-01","2023-05-25",31492,58.8,59.06,1.1822119225614401E-3,1860233.83,null,0,58.8,0,216.78715816996643,null,44.002856723999997]
["2023-05-01","2023-05-26",29281,58.49,58.6,1.0992108251149984E-3,1716147.79,null,0,58.49,0,215.64423267658523,null,43.770868874000001]
["2023-05-01","2023-05-29",18918,58.56,58.56,7.101830671604638E-4,1107846.8999999999,null,0,58.56,0,215.90231262559109,null,43.823253227000002]
["2023-05-01","2023-05-30",20032,58.66,58.55,7.5200270648897397E-4,1173011.2,null,0,58.66,0,216.27099826702803,null,43.898088016999999]
["2023-05-01","2023-05-31",20959,58.59,58.56,7.8680235250111854E-4,1227410.49,null,0,58.59,0,216.01291831802217,null,43.845703663999998]
["2023-06-01","2023-06-01",25329,58.82,58.53,9.5085246369105546E-4,1482653.49,null,{"$f":"H3091+IF(B3091=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H3091+D3091","v":58.82},{"$f":"$H3091+IF($B3091=MAX($C$533:$C$1056),D3091,0)","v":0},{"$f":"100*(N3091/$N$11)","v":216.86089529825381},null,44.017823682]
["2023-06-01","2023-06-02",22668,58.85,58.84,8.5095833419988334E-4,1333840.79,null,0,58.85,0,216.97150099068492,null,44.040274119000003]
["2023-06-01","2023-06-05",37454,58.65,58.88,1.4060258271185119E-3,2205432.34,null,0,58.65,0,216.23412970288433,null,43.890604537999998]
["2023-06-01","2023-06-06",45802,58.7,58.62,1.7194103415838651E-3,2684989.15,null,0,58.7,0,216.41847252360279,null,43.928021932999997]
["2023-06-01","2023-06-07",44205,59,59.23,1.6594588478606777E-3,2618920.77,0.45,0.45,59.45,0.45,217.52452945284034,null,44.152526303999998]
["2023-06-01","2023-06-09",21031,59.03,58.87,7.8950523762827537E-4,1238285.6499999999,null,0,59.03,0,219.30782192441035,null,44.514494069000001]
["2023-06-01","2023-06-12",30903,60.5,59.54,1.1601008206184487E-3,1839902.14,null,0,60.5,0,224.76915511705405,null,45.623020349000001]
["2023-06-01","2023-06-13",23039,60.7,60.76,8.6488570061898321E-4,1399958.49,null,0,60.7,0,225.51219364646437,null,45.773840251000003]
["2023-06-01","2023-06-14",26187,60.5,60.59,9.8306184478967455E-4,1586809.11,null,0,60.5,0,224.76915511705405,null,45.623020349000001]
["2023-06-01","2023-06-15",29419,61.35,61,1.104391354942049E-3,1794596.49,null,0,61.35,0,227.92706886458441,null,46.264004931999999]
["2023-06-01","2023-06-16",36398,62.39,62.02,1.3663835119202114E-3,2257721,null,0,62.39,0,231.7908692155473,null,47.048268422]
["2023-06-01","2023-06-19",26261,63.17,63.1,9.858398100592526E-4,1657189.67,null,0,63.17,0,234.68871948123282,null,47.636466040000002]
["2023-06-01","2023-06-20",30451,63.59,63.67,1.1431327084312972E-3,1938951.51,null,0,63.59,0,236.24910039200907,null,47.953187833999998]
["2023-06-01","2023-06-21",24265,63.38,63.7,9.1090982792307082E-4,1545733.75,null,0,63.38,0,235.46890993662095,null,47.794826937000003]
["2023-06-01","2023-06-22",24563,63.22,63.64,9.220967691438033E-4,1563384.11,null,0,63.22,0,234.87447911604872,null,47.674171016000003]
["2023-06-01","2023-06-23",20754,63.29,63.58,7.7910663790296353E-4,1319697.51,null,0,63.29,0,235.13454259789364,null,47.726957980999998]
["2023-06-01","2023-06-26",28208,65.09,64.44,1.0589303287061192E-3,1817849.78,null,0,65.09,0,241.82188936258632,null,49.084337099000003]
["2023-06-01","2023-06-27",33072,66.66,66.14,1.2415252350740488E-3,2187528.61,null,0,66.66,0,247.65474181993508,null,50.26827333]
["2023-06-01","2023-06-28",31627,66.430000000000007,66.209999999999994,1.1872798321748593E-3,2094202.49,null,0,66.430000000000007,0,246.80024750766458,null,50.094830442000003]
["2023-06-01","2023-06-29",29462,66.5,66.36,1.1060055780041009E-3,1955221.03,null,0,66.5,0,247.06031099443621,null,50.147617408000002]
["2023-06-01","2023-06-30",24988,66.790000000000006,66.61,9.3805129940827082E-4,1664642.65,null,0,66.790000000000006,0,248.1377168625738,null,50.366306266000002]
["2023-07-01","2023-07-03",32798,66.599999999999994,66.69,1.2312392555623687E-3,2187497.36,null,{"$f":"H3112+IF(B3112=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H3112+D3112","v":66.599999999999994},{"$f":"$H3112+IF($B3112=MAX($C$533:$C$1056),D3112,0)","v":0},{"$f":"100*(N3112/$N$11)","v":247.43183025914135},null,50.223027359]
["2023-07-01","2023-07-04",25294,66.62,66.69,9.4953856119868755E-4,1686917.3,null,0,66.62,0,247.50613411109703,null,50.238109348999998]
["2023-07-01","2023-07-05",29482,67.98,67.33,1.1067563794283112E-3,1985039.1,null,0,67.98,0,252.55879611305772,null,51.263684683000001]
["2023-07-01","2023-07-06",43519,69,68.48,{"$f":"C3115/26638202","v":1.6337063590102666E-3},2980450.67,null,0,69,0,256.34829261206488,null,52.032866183000003]
["2023-07-01","2023-07-07",31039,70.59,70.2,1.1652062703030783E-3,2179026.11,0.45,0.45,71.040000000000006,0.45,262.25544892136935,null,53.231884403999999]
["2023-07-01","2023-07-10",27744,69.489999999999995,69.7,1.0415117356644416E-3,1933791.91,null,0,69.489999999999995,0,259.82508048753203,null,52.738574952999997]
["2023-07-01","2023-07-11",25471,69.459999999999994,69.489999999999995,9.5618315380294812E-4,1770149.27,null,0,69.459999999999994,0,259.71290963924082,null,52.715806825000001]
["2023-07-01","2023-07-12",25359,68.45,69.02,9.519786658273708E-4,1750400.8,null,0,68.45,0,255.93649099634831,null,51.949279832000002]
["2023-07-01","2023-07-13",27484,67.3,67.83,1.0317513171497084E-3,1864389.16,null,0,67.3,0,251.63660838490998,null,51.076501573000002]
["2023-07-01","2023-07-14",33750,67.59,67.58,1.2669774033547759E-3,2281163.1800000002,null,0,67.59,0,252.72092660969213,null,51.296593481999999]
["2023-07-01","2023-07-17",20921,67.7,67.56,7.8537582979511906E-4,1413476.26,null,0,67.7,0,253.13221972994677,null,51.380076619999997]
["2023-07-01","2023-07-18",19654,67.63,67.44,7.3781255957140052E-4,1325596.21,null,0,67.63,0,252.87048774567381,null,51.326950986999996]
["2023-07-01","2023-07-19",17516,67.400000000000006,67.47,6.5755188732332607E-4,1181992.49,null,0,67.400000000000006,0,252.01051122240082,null,51.152395335000001]
["2023-07-01","2023-07-20",23140,67.900000000000006,67.819999999999993,8.6867724781124493E-4,1569471.46,null,0,67.900000000000006,0,253.88002540000184,null,51.531864143]
["2023-07-01","2023-07-21",16777,68.45,68.38,6.2980977469875778E-4,1147301.97,null,0,68.45,0,255.93649099634831,null,51.949279832000002]
["2023-07-01","2023-07-24",26596,68.349999999999994,68.61,9.984157339147739E-4,1824873.27,null,0,68.349999999999994,0,255.56258815885747,null,51.873386070000002]
["2023-07-01","2023-07-25",23526,68.28,68.23,8.8316771529850253E-4,1605301.73,null,0,68.28,0,255.30085617458451,null,51.820260437000002]
["2023-07-01","2023-07-26",39988,67.69,68.02,1.501152367565949E-3,2720092.32,null,0,67.69,0,253.094829447183,null,51.372487243999998]
["2023-07-01","2023-07-27",12038,67.17,67.739999999999995,4.5190737723214204E-4,815653.6,null,0,67.17,0,251.1505346991278,null,50.977839682999999]
["2023-07-01","2023-07-28",14712,67.599999999999994,67.44,5.5228952764905083E-4,992287.92,null,0,67.599999999999994,0,252.75831689245587,null,51.304182857999997]
["2023-07-01","2023-07-31",22716,67.77,67.650000000000006,8.5276025761798786E-4,1536769.48,null,0,67.77,0,253.39395171421972,null,51.433202252999997]
["2023-08-01","2023-08-01",85492,68.599999999999994,68.03,{"$f":"C3133/26638202","v":3.2093757679290819E-3},5815902.4500000002,null,{"$f":"H3133+IF(B3133=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H3133+D3133","v":68.599999999999994},{"$f":"$H3133+IF($B3133=MAX($C$533:$C$1056),D3133,0)","v":0},{"$f":"100*(N3133/$N$11)","v":256.49734525258458},null,52.063120474999998]
["2023-08-01","2023-08-02",31798,66.91,67.42,1.1936991843518568E-3,2144045.79,null,0,66.91,0,250.17838732756354,null,50.780515903000001]
["2023-08-01","2023-08-03",33494,66.650000000000006,66.73,1.2573671451248849E-3,2235185.12,null,0,66.650000000000006,0,249.20623995599928,null,50.583192123000003]
[{"$f":"DATE(YEAR(B3136),MONTH(B3136),1)","v":"2023-08-01"},"2023-08-04",21759,67.489999999999995,67.05,8.1683440946952806E-4,1458975.49,null,0,67.489999999999995,0,252.34702377220128,null,51.220699719999999]
["2023-08-01","2023-08-07",60849,67,66.92,2.2842757930884375E-3,4072014.79,0.45,0.45,67.45,0.45,250.51489988229068,null,50.848820289000003]
["2023-08-01","2023-08-08",28917,66.010000000000005,66.12,1.0855462391943722E-3,1912162.46,null,0,66.010000000000005,0,248.48217191905425,null,50.436222798999999]
["2023-08-01","2023-08-09",20294,66.5,66.42,7.6183820514612809E-4,1347939.78,null,0,66.5,0,250.32668432667228,null,50.810616817000003]
["2023-08-01","2023-08-10",17859,66.91,66.489999999999995,6.7042813174853172E-4,1187430.8799999999,null,0,66.91,0,251.87005185613941,null,51.123885282000003]
["2023-08-01","2023-08-11",24043,67.239999999999995,66.61,9.0257593211433718E-4,1601545.64,null,0,67.239999999999995,0,253.11227449760244,null,51.376028192]
["2023-08-01","2023-08-14",21386,67.3,67.22,8.0283196290800707E-4,1437653.84,null,0,67.3,0,253.33813316237385,null,51.421872358000002]
["2023-08-01","2023-08-15",19223,66.97,67.33,7.2163278887966986E-4,1294491.95,null,0,66.97,0,252.0959105159842,null,51.169729447000002]
["2023-08-01","2023-08-16",19477,67.13,67.069999999999993,7.3116796696713995E-4,1306326.3600000001,null,0,67.13,0,252.69820028706587,null,51.291980555999999]
["2023-08-01","2023-08-17",28461,67,67.150000000000006,1.0684279667223786E-3,1911221.55,null,0,67,0,252.20883984836991,null,51.192651529999999]
["2023-08-01","2023-08-18",26740,65.900000000000006,66.27,1.0038215041690878E-3,1772687.92,null,0,65.900000000000006,0,248.06809770359104,null,50.352175162000002]
["2023-08-01","2023-08-21",38381,63.68,64.38,1.4408254731306566E-3,2472321.63,null,0,63.68,0,239.71132718587381,null,48.655941036000002]
["2023-08-01","2023-08-22",45677,62.08,62.42,1.7147178326825511E-3,2851744.01,null,0,62.08,0,233.68842951939723,null,47.433429955000001]
["2023-08-01","2023-08-23",29490,61,61.85,1.1070566999979953E-3,1824881.55,null,0,61,0,229.62297359292435,null,46.608234975000002]
["2023-08-01","2023-08-24",28784,60.59,60.36,1.0805534097233739E-3,1737514.34,null,0,60.59,0,228.07960606838384,null,46.294966510999998]
["2023-08-01","2023-08-25",17812,61.06,60.54,6.6866374840163765E-4,1078310.6000000001,null,0,61.06,0,229.84883225769579,null,46.654079140999997]
["2023-08-01","2023-08-28",18691,61,60.93,7.0166147099567759E-4,1138905.31,null,0,61,0,229.62297359292435,null,46.608234975000002]
["2023-08-01","2023-08-29",22495,60.36,60.38,8.4446390188046478E-4,1358424,null,0,60.36,0,227.21381452830437,null,46.119230543]
["2023-08-01","2023-08-30",21517,60.84,60.96,8.0774971223658413E-4,1311945.98,null,0,60.84,0,229.02068382676939,null,46.485983867000002]
["2023-08-01","2023-08-31",24136,61,61.31,9.0606715873691476E-4,1479952.38,null,0,61,0,229.62297359292435,null,46.608234975000002]
["2023-09-01","2023-09-01",35143,62.8,62.55,1.319270722551019E-3,2197944.02,null,{"$f":"H3156+IF(B3156=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H3156+D3156","v":62.8},{"$f":"$H3156+IF($B3156=MAX($C$533:$C$1056),D3156,0)","v":0},{"$f":"100*(N3156/$N$11)","v":236.39873347202135},null,47.983559941999999]
["2023-09-01","2023-09-04",24090,62.61,62.73,9.0434031546123125E-4,1511394.6,null,0,62.61,0,235.68351437348065,null,47.838386751000002]
["2023-09-01","2023-09-05",17602,62.54,62.49,6.6078033344743018E-4,1100112.18,null,0,62.54,0,235.42001259955617,null,47.784901890999997]
["2023-09-01","2023-09-06",19511,62.39,62.32,7.324443293882973E-4,1215948.77,null,0,62.39,0,234.85536594255422,null,47.670291476999999]
["2023-09-01","2023-09-08",25068,62.88,62.75,9.410545051051118E-4,1573156.39,0.41,0.41,63.29,0.41,236.69987835509886,null,48.044685496]
["2023-09-01","2023-09-11",46802,62,62.03,1.756950412794377E-3,2903377.66,null,0,62,0,234.91904046920621,null,47.683215955999998]
["2023-09-01","2023-09-12",54648,62.51,62.44,2.0514898115120534E-3,3412683.12,null,0,62.51,0,236.85143902571454,null,48.075448860999998]
["2023-09-01","2023-09-13",30446,62.52,62.6,1.1429450080752447E-3,1906082.24,null,0,62.52,0,236.88932919213678,null,48.083139701999997]
["2023-09-01","2023-09-14",18567,62.53,62.61,6.9700650216557411E-4,1162703.23,null,0,62.53,0,236.9272193634857,null,48.090830543999999]
["2023-09-01","2023-09-15",25032,62.65,62.71,9.3970306254153343E-4,1569762.39,null,0,62.65,0,237.3819013753328,null,48.183120639000002]
["2023-09-01","2023-09-18",46281,63.21,63.04,1.7373920356937003E-3,2917800.61,null,0,63.21,0,239.50375077380573,null,48.613807751000003]
["2023-09-01","2023-09-19",30301,63.07,63.19,1.1375016977497206E-3,1914962.67,null,0,63.07,0,238.97328842418747,null,48.506135972999999]
["2023-09-01","2023-09-20",57919,62.8,63,2.1742833844416378E-3,3649405.02,null,0,62.8,0,237.95025389137322,null,48.298483257999997]
["2023-09-01","2023-09-21",28910,62.9,62.87,1.0852834586958986E-3,1817721.92,null,0,62.9,0,238.32915557037583,null,48.375391671000003]
["2023-09-01","2023-09-22",23417,62.43,62.41,8.7907584753655667E-4,1461517.98,null,0,62.43,0,236.54831768448318,null,48.013922131000001]
["2023-09-01","2023-09-25",24652,61.17,61.61,9.2543783548153886E-4,1519061.02,null,0,61.17,0,231.77415653791908,null,47.044876129000002]
["2023-09-01","2023-09-26",31970,59.58,60.25,1.2001560766000648E-3,1927046.28,null,0,59.58,0,225.74961985508057,null,45.822032364999998]
["2023-09-01","2023-09-27",30789,59.91,60,1.1558212525004503E-3,1847521.35,null,0,59.91,0,226.99999539135499,null,46.075830127000003]
["2023-09-01","2023-09-28",18992,59.18,59.33,7.1296103243004164E-4,1127021.8600000001,null,0,59.18,0,224.23401314399706,null,45.514398714000002]
["2023-09-01","2023-09-29",28606,59.39,59.13,1.073871277047903E-3,1691668.23,null,0,59.39,0,225.02970666842435,null,45.675906380999997]
["2023-10-01","2023-10-02",30925,59.56,59.49,1.1609267021850799E-3,1839835.45,null,{"$f":"H3176+IF(B3176=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H3176+D3176","v":59.56},{"$f":"$H3176+IF($B3176=MAX($C$533:$C$1056),D3176,0)","v":0},{"$f":"100*(N3176/$N$11)","v":225.67383951730937},null,45.806650681999997]
["2023-10-01","2023-10-03",22004,59.05,59.44,8.2603172691610345E-4,1308125.75,null,0,59.05,0,223.74144096080104,null,45.414417776999997]
["2023-10-01","2023-10-04",25110,58.58,58.67,9.4263118809595329E-4,1473287.33,null,0,58.58,0,221.96060307490845,null,45.052948237000003]
["2023-10-01","2023-10-05",16006,58.94,58.76,6.0086637979545315E-4,940493.43,null,0,58.94,0,223.32464911537625,null,45.329818523]
["2023-10-01","2023-10-06",18690,58.68,58.88,7.0162393092446703E-4,1100616.5900000001,0.41,0.41,59.089999999999996,0.41,222.33950474898427,null,45.129856648999997]
["2023-10-01","2023-10-09",26298,57.05,57.71,9.8722879269404142E-4,1518215.22,null,0,57.05,0,217.68437868865806,null,44.184972059000003]
["2023-10-01","2023-10-10",27354,58.29,57.08,1.0268711078923419E-3,1561391.55,null,0,58.29,0,222.41581829434898,null,45.145346560999997]
["2023-10-01","2023-10-11",13796,57.16,57.8,5.1790282242022187E-4,797504.98,null,0,57.16,0,218.10410316845719,null,44.270166570999997]
["2023-10-01","2023-10-13",21299,57.25,57.27,7.9956597671269251E-4,1219818.57,null,0,57.25,0,218.44751410781834,null,44.339871172000002]
["2023-10-01","2023-10-16",28444,56.9,56.85,1.0677897855117999E-3,1617092.84,null,0,56.9,0,217.11202712305621,null,44.068797724]
["2023-10-01","2023-10-17",49499,56.13,56.57,1.8581959848491276E-3,2800975.18,null,0,56.13,0,214.17395575460887,null,43.472436137999999]
["2023-10-01","2023-10-18",19822,55.31,55.63,7.441192915347665E-4,1103030.54,null,0,55.31,0,211.04510052767651,null,42.837349773]
["2023-10-01","2023-10-19",22739,54.95,54.97,8.5362367925582961E-4,1250033.57,null,0,54.95,0,209.67145677023206,null,42.558531369000001]
["2023-10-01","2023-10-20",21692,54.9,54.74,8.1431922469842369E-4,1187536.3600000001,null,0,54.9,0,209.48067291667365,null,42.519806590999998]
["2023-10-01","2023-10-23",21488,55.19,54.96,8.0666105017147924E-4,1180985.97,null,0,55.19,0,210.58721927519503,null,42.744410305000002]
["2023-10-01","2023-10-24",24778,53.82,54.5,9.3016788445406335E-4,1350755.14,null,0,53.82,0,205.35974164434029,null,41.683351379000001]
["2023-10-01","2023-10-25",21116,52.78,53.71,7.9269614368116892E-4,1134431.3400000001,null,0,52.78,0,201.39143745780959,null,40.87787599]
["2023-10-01","2023-10-26",25389,52.9,52.77,9.5310486796368614E-4,1339840.8899999999,null,0,52.9,0,201.84931871029107,null,40.970815457999997]
["2023-10-01","2023-10-27",18111,52.9,52.91,6.7988822969358069E-4,957969.92000000004,null,0,52.9,0,201.84931871029107,null,40.970815457999997]
["2023-10-01","2023-10-30",15046,53.85,53.59,5.6482791143336179E-4,806320.17,null,0,53.85,0,205.47421195746062,null,41.706586246000001]
["2023-10-01","2023-10-31",21042,53.85,53.93,7.8991817841159097E-4,1134847.28,null,0,53.85,0,205.47421195746062,null,41.706586246000001]
["2023-11-01","2023-11-01",28542,52.76,53.27,1.0714687124904301E-3,1520655.55,null,{"$f":"H3197+IF(B3197=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H3197+D3197","v":52.76},{"$f":"$H3197+IF($B3197=MAX($C$533:$C$1056),D3197,0)","v":0},{"$f":"100*(N3197/$N$11)","v":201.31512391737155},null,40.862386078999997]
["2023-11-01","2023-11-03",20646,55,54.32,{"$f":"C3198/26638202","v":7.7505231021222833E-4},1121199.5,null,0,55,0,209.86224062871713,null,42.597256148]
["2023-11-01","2023-11-06",18536,54.49,55,6.9584275995804822E-4,1019548.31,null,0,54.49,0,207.9162453056708,null,42.202263408999997]
[{"$f":"DATE(YEAR(B3200),MONTH(B3200),1)","v":"2023-11-01"},"2023-11-07",14258,54.28,54.83,5.3524633531947842E-4,781874.96,null,0,54.28,0,207.11495311382819,null,42.039619340000002]
["2023-11-01","2023-11-08",23506,54.85,54.51,8.8241691387429223E-4,1281430.78,0.41,0.41,55.26,0.41,209.28988906311528,null,42.481081813000003]
["2023-11-01","2023-11-09",36486,55.2,55.36,1.3696870381867364E-3,2020020.23,null,0,55.2,0,212.21164357665918,null,43.074131448999999]
["2023-11-01","2023-11-10",75964,57.89,56.62,2.8516939694353243E-3,4301652.8899999997,null,0,57.89,0,222.55311678388523,null,45.173215028000001]
["2023-11-01","2023-11-13",24879,57.35,57.19,9.3395943164632507E-4,1422836.99,null,0,57.35,0,220.47713331347629,null,44.751837655000003]
["2023-11-01","2023-11-14",54238,58.2,57.84,2.0360983823157434E-3,3137185.04,null,0,58.2,0,223.74488507126725,null,45.415116853000001]
["2023-11-01","2023-11-16",40362,58.9,58.33,1.5151923541986804E-3,2354534.3199999998,null,0,58.9,0,226.43597475531311,null,45.961346781000003]
["2023-11-01","2023-11-17",28788,58.55,58.5,1.0807035700082161E-3,1684287.07,null,0,58.55,0,225.09042991329017,null,45.688231817000002]
["2023-11-01","2023-11-20",30957,57.41,57.61,1.1621279844638162E-3,1783548.05,null,0,57.41,0,220.70779814297427,null,44.798657362999997]
["2023-11-01","2023-11-21",30797,57.53,57.62,1.1561215730701343E-3,1774662.4,null,0,57.53,0,221.16912780689705,null,44.892296780000002]
["2023-11-01","2023-11-22",41111,57.88,57.83,1.543309867535354E-3,2377468.17,null,0,57.88,0,222.51467264891994,null,45.165411743999996]
["2023-11-01","2023-11-23",41877,59.92,59.06,1.572065562082606E-3,2473351.06,null,0,59.92,0,230.35727686663293,null,46.757281818999999]
["2023-11-01","2023-11-24",24703,60,59.87,9.2735237911327495E-4,1479142.79,null,0,60,0,230.66482997098808,null,46.819708095999999]
["2023-11-01","2023-11-27",70911,57.3,58.46,2.6620039896086078E-3,4145545.63,null,0,57.3,0,220.28491262387018,null,44.712821232000003]
["2023-11-01","2023-11-28",36216,58.78,58.35,1.3595512189598982E-3,2113513.0299999998,null,0,58.78,0,225.97464509631706,null,45.867707365000001]
["2023-11-01","2023-11-29",30611,59.62,58.87,1.1491391198249791E-3,1802149.3,null,0,59.62,0,229.20395271421609,null,46.523183277999998]
["2023-11-01","2023-11-30",55253,59.83,59.92,2.0742015545944128E-3,3311179.13,null,0,59.83,0,230.01127962238587,null,46.687052256999998]
["2023-12-01","2023-12-01",58841,59.29,59.23,2.2088953300977297E-3,3485216.3,null,{"$f":"H3217+IF(B3217=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H3217+D3217","v":59.29},{"$f":"$H3217+IF($B3217=MAX($C$533:$C$1056),D3217,0)","v":0},{"$f":"100*(N3217/$N$11)","v":227.93529615197693},null,46.265674883999999]
["2023-12-01","2023-12-04",54857,59.04,59.15,2.0593356863950504E-3,3245037.22,null,0,59.04,0,226.97419269409295,null,46.070592767000001]
["2023-12-01","2023-12-05",77925,59.19,59.81,2.9253100490791383E-3,4661058.3499999996,null,0,59.19,0,227.55085476783802,null,46.187642037000003]
["2023-12-01","2023-12-06",55917,59.44,59.36,2.0991281618781927E-3,3319332.79,null,0,59.44,0,228.51195822572205,null,46.382724154000002]
["2023-12-01","2023-12-07",69765,60,59.79,2.6189830680013616E-3,4171916.94,0.41,0.41,60.41,0.41,230.66482997098808,null,46.819708095999999]
["2023-12-01","2023-12-08",32814,60.06,59.8,1.2318398967017369E-3,1962383.55,null,0,60.06,0,232.4841364034512,null,47.188985875]
["2023-12-01","2023-12-11",32785,59.04,59.5,1.2307512346366319E-3,1950969.03,null,0,59.04,0,228.53585436429648,null,46.387574526000002]
["2023-12-01","2023-12-12",33519,58.85,58.82,1.2583056469051476E-3,1971717.44,null,0,58.85,0,227.80039006380298,null,46.238292020000003]
["2023-12-01","2023-12-13",32379,58.5,58.6,1.2155099657251642E-3,1897630.46,null,0,58.5,0,226.44558740499926,null,45.963297930000003]
["2023-12-01","2023-12-14",28289,58.73,59.17,1.0619710744741706E-3,1673938.59,null,0,58.73,0,227.33588629507028,null,46.144008331999999]
["2023-12-01","2023-12-15",65181,58.87,59.09,2.446899381572375E-3,3852040.54,null,0,58.87,0,227.87780735859178,null,46.254005968000001]
["2023-12-01","2023-12-18",93584,59,58.96,3.5131500241645437E-3,5518251.4199999999,null,0,59,0,228.38101977471888,null,46.356146629999998]
["2023-12-01","2023-12-19",43711,59.19,59.22,1.6409140526826849E-3,2588760.3199999998,null,0,59.19,0,229.11648407521233,null,46.505429135999997]
["2023-12-01","2023-12-20",26748,59.48,59.39,1.0041218247387718E-3,1588784.18,null,0,59.48,0,230.23903484964978,null,46.733281382000001]
["2023-12-01","2023-12-21",32037,59.96,59.96,1.2026712613711691E-3,1921097.43,null,0,59.96,0,232.0970499245806,null,47.110416133999998]
["2023-12-01","2023-12-22",52315,60.01,59.93,1.9639088253779291E-3,3135586.56,null,0,60.01,0,232.29059316155261,null,47.149701004000001]
["2023-12-01","2023-12-26",42662,59.77,59.85,1.6015345179828579E-3,2553470.19,null,0,59.77,0,231.36158562408716,null,46.961133627999999]
["2023-12-01","2023-12-27",40003,59.02,59.14,1.5017154686341068E-3,2366067.62,null,0,59.02,0,228.45843706950771,null,46.371860578000003]
["2023-12-01","2023-12-28",28422,59.3,59.34,1.0669639039451687E-3,1686709.2,null,0,59.3,0,229.54227919655068,null,46.591855850000002]
["2024-01-01","2024-01-02",33711,59.05,59.17,1.2655133405775659E-3,1994859.39,null,0,59.05,0,228.57456301169088,null,46.395431500000001]
["2024-01-01","2024-01-03",31366,59.4,59.31,1.1774818735889156E-3,1860590.83,null,0,59.4,0,229.9293656704946,null,46.670425590000001]
["2024-01-01","2024-01-04",26168,60,59.72,9.8234858343667492E-4,1562963.72,null,0,60,0,232.25188451415821,null,47.141844030000001]
["2024-01-01","2024-01-05",21048,60.5,60.17,7.901434188388541E-4,1266658.05,null,0,60.5,0,234.1873168888045,null,47.534692731]
["2024-01-01","2024-01-08",23892,60.73,60.51,8.9690738136154983E-4,1445829.58,0.41,0.41,61.139999999999993,0.41,235.07761577887555,null,47.715403133000002]
["2024-01-01","2024-01-09",28890,60.38,60.11,1.0845326572716883E-3,1736708.59,null,0,60.38,0,235.31144629844661,null,47.762865404000003]
["2024-01-01","2024-01-10",29089,60.04,59.98,1.0920031314425802E-3,1744844.88,null,0,60.04,0,233.98640668754402,null,47.493912535]
["2024-01-01","2024-01-11",24578,60.45,60.28,9.2265987021196102E-4,1481720.92,null,0,60.45,0,235.58424856881612,null,47.818238053000002]
["2024-01-01","2024-01-12",24769,60.51,60.58,9.2983002381316876E-4,1500580.89,null,0,60.51,0,235.81807908838718,null,47.865700324000002]
["2024-01-01","2024-01-15",39361,60.53,60.53,1.4776147429169581E-3,2382522.8199999998,null,0,60.53,0,235.89602259491085,null,47.881521081000002]
["2024-01-01","2024-01-16",37232,60.65,60.59,1.3976919313097784E-3,2256038.16,null,0,60.65,0,236.3636836340529,null,47.976445622999996]
["2024-01-01","2024-01-17",31096,59.61,60.48,1.1673460543620774E-3,1880900.64,null,0,59.61,0,232.3106212948216,null,47.153766259000001]
["2024-01-01","2024-01-18",25439,59.51,59.96,9.5498187152421178E-4,1525520.73,null,0,59.51,0,231.92090376220321,null,47.074662474]
["2024-01-01","2024-01-19",19746,59.79,59.79,7.4126624612276765E-4,1180715.21,null,0,59.79,0,233.01211285353475,null,47.296153072000003]
["2024-01-01","2024-01-22",25610,59.01,59.37,9.6140122370120921E-4,1520669.61,null,0,59.01,0,229.97231609911125,null,46.679143549000003]
["2024-01-01","2024-01-23",23107,60,59.82,8.6743842546129803E-4,1382369.36,null,0,60,0,233.83051967449666,null,47.462271020999999]
["2024-01-01","2024-01-24",22000,59.67,59.89,8.2588156663126132E-4,1317673.3,null,0,59.67,0,232.54445181439266,null,47.201228530000002]
["2024-01-01","2024-01-25",22006,59.29,59.27,8.2610680705852446E-4,1304361.44,null,0,59.29,0,231.06352519044276,null,46.900634146999998]
["2024-01-01","2024-01-26",33131,59.7,59.65,1.243740099275469E-3,1976268.98,null,0,59.7,0,232.66136707664148,null,47.224959665999997]
["2024-01-01","2024-01-29",82388,60.99,60.51,3.092851386891653E-3,4985573.5599999996,null,0,60.99,0,237.68872324988214,null,48.245398493000003]
["2024-01-01","2024-01-30",24022,61.28,61.1,9.0178759061891644E-4,1467747.65,null,0,61.28,0,238.81890409201213,null,48.474799468999997]
["2024-01-01","2024-01-31",26936,61.09,61.25,1.0111793581263481E-3,1649940.36,null,0,61.09,0,238.07844078250051,null,48.324502277999997]
["2024-02-01","2024-02-01",23656,59.89,60.77,8.8804792455586903E-4,1437575.81,null,0,59.89,0,233.40183038615311,null,47.375256856999997]
["2024-02-01","2024-02-02",70730,60.27,60.55,2.6552092367195055E-3,4283169.8099999996,null,0,60.27,0,234.88275701010303,null,47.67585124]
["2024-02-01","2024-02-05",21112,60.75,60.43,7.925459833963268E-4,1275834.67,null,0,60.75,0,236.7534011666713,null,48.055549407999997]
["2024-02-01","2024-02-06",28483,59.7,60.72,1.0692538482890098E-3,1729568.69,null,0,59.7,0,232.66136707664148,null,47.224959665999997]
["2024-02-01","2024-02-07",23582,59.61,59.76,{"$f":"C3262/26638202","v":8.8526995928629119E-4},1409342.09,0.41,0.41,60.019999999999996,0.41,232.3106212948216,null,47.153766259000001]
["2024-02-01","2024-02-08",26462,59.15,59.41,9.9338536437256538E-4,1572158.83,null,0,59.15,0,232.11441300028758,null,47.113940442999997]
[{"$f":"DATE(YEAR(B3264),MONTH(B3264),1)","v":"2024-02-01"},"2024-02-09",28632,59.48,59.44,1.0748473188993762E-3,1702102.56,null,0,59.48,0,233.40938774618269,null,47.376790829000001]
["2024-02-01","2024-02-14",20880,59.48,59.34,7.8383668687548801E-4,1239140,null,0,59.48,0,233.40938774618269,null,47.376790829000001]
["2024-02-01","2024-02-15",28294,59.27,59.21,1.0621587748302231E-3,1675370.72,null,0,59.27,0,232.5853129101252,null,47.209522401999997]
["2024-02-01","2024-02-16",28615,59.27,59.37,1.0742091376887974E-3,1698944.93,null,0,59.27,0,232.5853129101252,null,47.209522401999997]
["2024-02-01","2024-02-19",24025,59.06,59.22,9.0190021083254789E-4,1422942.63,null,0,59.06,0,231.76123806914109,null,47.042253973999998]
["2024-02-01","2024-02-20",21802,59.12,59.25,8.1844863253158001E-4,1291770.82,null,0,59.12,0,231.99668802159658,null,47.090044953000003]
["2024-02-01","2024-02-21",27520,58.6,58.86,1.033102759713287E-3,1620049.27,null,0,58.6,0,229.95612175548695,null,46.675856465999999]
["2024-02-01","2024-02-22",22726,58.35,58.52,8.53135658330093E-4,1330036.26,null,0,58.35,0,228.97508027789027,null,46.476727384999997]
["2024-02-01","2024-02-23",22205,58.92,58.85,8.3357728122941633E-4,1306972.3,null,0,58.92,0,231.21185484346057,null,46.930741689000001]
["2024-02-01","2024-02-26",29638,58.08,58.43,1.1126126305371512E-3,1731873.98,null,0,58.08,0,227.9155554893774,null,46.261667979000002]
["2024-02-01","2024-02-27",36576,57.89,57.89,1.3730656445956825E-3,2117549.11,null,0,57.89,0,227.16996396423616,null,46.110329876999998]
["2024-02-01","2024-02-28",38023,59.8,59.04,1.4273861276372932E-3,2244992.91,null,0,59.8,0,234.66512083415628,null,47.631676052000003]
["2024-02-01","2024-02-29",20669,59.7,59.58,7.7591573185007009E-4,1231625.77,null,0,59.7,0,234.27270424508828,null,47.552024420000002]
["2024-03-01","2024-03-01",36926,59.8,59.24,1.3862046695193616E-3,2187595.77,null,{"$f":"H3277+IF(B3277=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H3277+D3277","v":59.8},{"$f":"$H3277+IF($B3277=MAX($C$533:$C$1056),D3277,0)","v":0},{"$f":"100*(N3277/$N$11)","v":234.66512083415628},null,47.631676052000003]
["2024-03-01","2024-03-04",31123,59.77,59.57,1.1683596362847613E-3,1854015.5,null,0,59.77,0,234.54739586039187,null,47.607780562999999]
["2024-03-01","2024-03-05",29148,59.3,59.47,1.0942179956440004E-3,1733546.47,null,0,59.3,0,232.70303788388964,null,47.233417891000002]
["2024-03-01","2024-03-06",62959,59.84,60.1,2.3634853433426176E-3,3784148.29,null,0,59.84,0,234.82208747076879,null,47.663536704999999]
["2024-03-01","2024-03-07",22601,59.98,59.7,8.4844314942877897E-4,1349410.84,0.41,0.41,60.389999999999993,0.41,235.37147069644934,null,47.775048990000002]
["2024-03-01","2024-03-08",41246,59.08,58.86,1.5483777771487729E-3,2427833.9,null,0,59.08,0,233.43539514620932,null,47.382069739000002]
["2024-03-01","2024-03-11",25327,58.65,58.67,9.5077738354863435E-4,1486196.51,null,0,58.65,0,231.73639007010124,null,47.037210395999999]
["2024-03-01","2024-03-12",21690,58.47,58.61,8.1424414455600269E-4,1271613.1200000001,null,0,58.47,0,231.0251786427786,null,46.892850670999998]
["2024-03-01","2024-03-13",22047,58.45,58.5,8.2764594997815539E-4,1289916.72,null,0,58.45,0,230.94615514811684,null,46.876810700999997]
["2024-03-01","2024-03-14",12485,58.35,58.47,4.6868778906324082E-4,730112.28,null,0,58.35,0,230.55103768958801,null,46.796610854000001]
["2024-03-01","2024-03-15",19300,58.22,58.46,7.2452337436287927E-4,1128426.48,null,0,58.22,0,230.03738499399319,null,46.692351053000003]
["2024-03-01","2024-03-18",29908,58.71,59.08,1.1227484497639893E-3,1767202.69,null,0,58.71,0,231.97346054423323,null,47.085330304000003]
["2024-03-01","2024-03-19",24169,58.38,58.55,9.0730598108686167E-4,1415278.54,null,0,58.38,0,230.66957292665404,null,46.820670808000003]
["2024-03-01","2024-03-20",19234,58.32,58.34,7.2204572966298557E-4,1122108.33,null,0,58.32,0,230.43250245252202,null,46.772550899999999]
["2024-03-01","2024-03-21",26030,57.81,58.05,9.7716805360962417E-4,1511268.22,null,0,57.81,0,228.41740340762021,null,46.363531678999998]
["2024-03-01","2024-03-22",25178,57.7,57.81,9.4518391293826811E-4,1455717.37,null,0,57.7,0,227.98277420176046,null,46.275311846999998]
["2024-03-01","2024-03-25",49614,56.45,56.9,1.8625130930383365E-3,2823639.72,null,0,56.45,0,223.0438059578332,null,45.272813757000002]
["2024-03-01","2024-03-26",49123,57,56.83,1.844080918073975E-3,2792113.88,null,0,57,0,225.21695198713186,null,45.713912917000002]
["2024-03-01","2024-03-27",35820,56.74,56.78,1.3446853507605356E-3,2033981.22,null,0,56.74,0,224.18964659101556,null,45.505393314000003]
["2024-03-01","2024-03-28",44795,57.76,57.65,1.6816074898748797E-3,2582464.42,null,0,57.76,0,228.21984468081911,null,46.323431755999998]
["2024-04-01","2024-04-01",45941,57.58,58.3,1.7246284114821263E-3,2678641.15,null,{"$f":"H3297+IF(B3297=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H3297+D3297","v":57.58},{"$f":"$H3297+IF($B3297=MAX($C$533:$C$1056),D3297,0)","v":0},{"$f":"100*(N3297/$N$11)","v":227.50863325349653},null,46.179072030999997]
["2024-04-01","2024-04-02",24955,57.04,57.6,9.3681247705832403E-4,1437909.27,null,0,57.04,0,225.37499897152875,null,45.745992856000001]
["2024-04-01","2024-04-03",38046,56.04,56.72,1.4282495492751351E-3,2158852.88,null,0,56.04,0,221.42382437146023,null,44.943994383000003]
["2024-04-01","2024-04-04",29231,55.75,56.02,1.0973338215544727E-3,1637535.09,null,0,55.75,0,220.27798373827792,null,44.711414826000002]
["2024-04-01","2024-04-05",23410,56.03,56.2,8.7881306703808308E-4,1315491.67,0.5,0.5,56.53,0.5,221.38431262905601,null,44.935974399000003]
["2024-04-01","2024-04-08",27748,56.1,56.05,1.0416618959492837E-3,1555450.08,null,0,56.1,0,223.65676099913716,null,45.397229672999998]
["2024-04-01","2024-04-09",28796,55.81,55.98,1.0810038905779001E-3,1612043.38,null,0,55.81,0,222.50060305594573,null,45.162555937]
["2024-04-01","2024-04-10",39935,55,55.69,1.4991627437917919E-3,2224341.8199999998,null,0,55,0,219.27133431432861,null,44.507087915]
["2024-04-01","2024-04-11",30961,54.38,54.68,1.1622781447486583E-3,1693257.53,null,0,54.38,0,216.79954836273856,null,44.005371650999997]
["2024-04-01","2024-04-12",32265,55.2,54.94,1.2112303976071659E-3,1772698.72,null,0,55.2,0,220.06868462065742,null,44.668931870999998]
["2024-04-01","2024-04-15",29941,55.24,55.01,1.1239872721139363E-3,1647197.11,null,0,55.24,0,234.45697468822993,null,47.589427123999997]
["2024-04-01","2024-04-16",23498,54.55,54.51,8.821165933046082E-4,1280920.5,null,0,54.55,0,231.52838466902642,null,46.994990035999997]
["2024-04-01","2024-04-17",36353,53.4,53.83,1.3646942087157383E-3,1957442.59,null,0,53.4,0,226.64740130861384,null,46.004261557]
["2024-04-01","2024-04-18",33657,54.4,53.74,1.2634861767321984E-3,1808925.22,null,0,54.4,0,230.89173466442335,null,46.865764581999997]
["2024-04-01","2024-04-19",19339,55.45,54.84,7.259874371400893E-4,1060539,null,0,55.45,0,235.34828469171831,null,47.770342759000002]
["2024-04-01","2024-04-22",39443,55.99,56.12,1.48069302875622E-3,2213725.06,null,0,55.99,0,237.64022470631878,null,48.235554393000001]
["2024-04-01","2024-04-23",27896,55.76,56.11,1.0472178264884393E-3,1565446.9,null,0,55.76,0,236.6640280332509,null,48.037408696999996]
["2024-04-01","2024-04-24",25490,55.71,56.08,9.5689641515594786E-4,1429705.25,null,0,55.71,0,236.45181136669211,null,47.994333546]
["2024-04-01","2024-04-25",18974,55.3,55.48,7.1228531114825246E-4,1052943.29,null,0,55.3,0,234.71163468711524,null,47.641117305000002]
["2024-04-01","2024-04-26",24193,55.6,55.45,9.0820694279591398E-4,1341615.8999999999,null,0,55.6,0,235.98493469632143,null,47.899568213000002]
["2024-04-01","2024-04-29",32359,55.65,55.64,1.2147591643009539E-3,1800538.45,null,0,55.65,0,236.19715136288022,null,47.942643363999998]
["2024-04-01","2024-04-30",28958,55.4,55.61,1.087085382114003E-3,1610411.51,null,0,55.4,0,235.13606802515946,null,47.727267607999998]
["2024-05-01","2024-05-02",72325,56.15,56.34,2.7150856503002719E-3,4075253.75,null,{"$f":"H3319+IF(B3319=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H3319+D3319","v":56.15},{"$f":"$H3319+IF($B3319=MAX($C$533:$C$1056),D3319,0)","v":0},{"$f":"100*(N3319/$N$11)","v":238.3193180432483},null,48.373394877000003]
["2024-05-01","2024-05-03",28152,55.42,55.71,1.0568280847183305E-3,1568626.86,null,0,55.42,0,235.22095468981234,null,47.744497668000001]
["2024-05-01","2024-05-06",19092,55.79,55.81,7.167150395510928E-4,1065586.3999999999,null,0,55.79,0,236.79135803515686,null,48.063253787999997]
["2024-05-01","2024-05-07",18882,55.95,55.89,7.0883162459688532E-4,1055445.56,null,0,55.95,0,237.47045137208639,null,48.201094271999999]
["2024-05-01","2024-05-08",38585,56.59,56.23,1.4484836476576009E-3,2169761.42,0.5,0.5,57.09,0.5,240.18682471980446,null,48.752456207999998]
["2024-05-01","2024-05-09",34477,56.69,56.25,1.294269035124818E-3,1939577.69,null,0,56.69,0,242.75612575258555,null,49.273965812999997]
["2024-05-01","2024-05-10",21465,56.35,56.64,8.0579762853363749E-4,1216382.25,null,0,56.35,0,241.30018849821298,null,48.978443703000003]
["2024-05-01","2024-05-13",52408,55.65,55.91,{"$f":"C3326/26638202","v":1.9674000520005066E-3},2930317.72,null,0,55.65,0,238.30267062909834,null,48.370015831000003]
["2024-05-01","2024-05-14",23699,55.54,55.72,8.8966214761792108E-4,1320512.1399999999,null,0,55.54,0,237.83163210765346,null,48.274405737000002]
[{"$f":"DATE(YEAR(B3328),MONTH(B3328),1)","v":"2024-05-01"},"2024-05-15",26308,55.54,55.52,9.8760419340614657E-4,1460709.68,null,0,55.54,0,237.83163210765346,null,48.274405737000002]
["2024-05-01","2024-05-16",17219,55.3,55.56,6.4640248617380404E-4,956737.74,null,0,55.3,0,236.80391169454103,null,48.065801895]
["2024-05-01","2024-05-17",77637,55.3,55.5,2.914498508570511E-3,4309000.3899999997,null,0,55.3,0,236.80391169454103,null,48.065801895]
["2024-05-01","2024-05-20",18751,55.44,55.49,7.0391387526830827E-4,1040715.56,null,0,55.44,0,237.40341527131994,null,48.187487470000001]
["2024-05-01","2024-05-21",24856,55.25,55.2,9.3309601000848331E-4,1372140.77,null,0,55.25,0,236.58980327883762,null,48.022342762000001]
["2024-05-01","2024-05-22",18536,55.42,55.4,6.9584275995804822E-4,1027137.07,null,0,55.42,0,237.31777190109727,null,48.170103816000001]
["2024-05-01","2024-05-23",41910,54.55,54.73,1.5733043844325528E-3,2294093.75,null,0,54.55,0,233.59228540479631,null,47.413914888999997]
["2024-05-01","2024-05-24",34083,54.83,55.24,1.2794782470678765E-3,1883145.33,null,0,54.83,0,234.7912925534275,null,47.657286038000002]
["2024-05-01","2024-05-27",30440,55.08,55.11,1.1427197676479816E-3,1677585.49,null,0,55.08,0,235.86183465165126,null,47.874581706999997]
["2024-05-01","2024-05-28",21157,54.94,54.83,7.9423528660079986E-4,1160212.77,null,0,54.94,0,235.26233107487235,null,47.752896131999996]
["2024-05-01","2024-05-29",38920,55.4,55.06,1.4610595715131224E-3,2143138.12,null,0,55.4,0,237.23212853580117,null,48.152720162999998]
["2024-05-01","2024-05-31",33499,55.2,55.24,1.2575548454809376E-3,1850517.12,null,0,55.2,0,236.37569485820751,null,47.978883627999998]
["2024-06-01","2024-06-03",31361,54.53,54.91,1.1772941732328631E-3,1722086.92,null,{"$f":"H3340+IF(B3340=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H3340+D3340","v":54.53},{"$f":"$H3340+IF($B3340=MAX($C$533:$C$1056),D3340,0)","v":0},{"$f":"100*(N3340/$N$11)","v":233.50664203950032},null,47.396531236000001]
["2024-06-01","2024-06-04",63104,54.92,55.31,2.3689286536681419E-3,3490657.99,null,0,54.92,0,235.17668770957633,null,47.735512479]
["2024-06-01","2024-06-05",27660,54.07,54.57,1.0383583696827587E-3,1509601.88,null,0,54.07,0,231.53684458349812,null,46.996707206000004]
["2024-06-01","2024-06-06",23092,54.57,54.58,8.668753243931403E-4,1260565.68,null,0,54.57,0,233.67792877501904,null,47.431298542999997]
["2024-06-01","2024-06-07",22238,54.86,54.68,8.3481610357936324E-4,1215998.5900000001,0.5,0.5,55.36,0.5,234.91975760383488,null,47.683361517999998]
["2024-06-01","2024-06-10",24021,53.8,53.88,9.0175005054770588E-4,1294348.1599999999,null,0,53.8,0,232.49968652210299,null,47.192142195000002]
["2024-06-01","2024-06-11",20144,53.96,53.88,7.5620719446455129E-4,1085447.54,null,0,53.96,0,233.19113540259781,null,47.332490573000001]
["2024-06-01","2024-06-12",31855,52.83,53.1,1.1958389684108559E-3,1691684.68,null,0,52.83,0,228.30777767240224,null,46.341280150999999]
["2024-06-01","2024-06-13",19104,52.65,52.78,7.1716552040561896E-4,1008539.43,null,0,52.65,0,227.52989768307719,null,46.183388225999998]
["2024-06-01","2024-06-14",20882,52.93,52.87,7.8391176701790913E-4,1104151.6100000001,null,0,52.93,0,228.73993322640649,null,46.428997887999998]
["2024-06-01","2024-06-17",67510,51.71,51.84,2.5343302074216571E-3,3499908.34,null,0,51.71,0,223.46763549908513,null,45.358841503000001]
["2024-06-01","2024-06-18",31584,51.69,51.72,1.1856656091128073E-3,1633621.62,null,0,51.69,0,223.38120439025491,null,45.341297955999998]
["2024-06-01","2024-06-19",35899,51.1,51.39,1.3476510163861659E-3,1845226.18,null,0,51.1,0,220.83148663788776,null,44.823763311]
["2024-06-01","2024-06-20",21797,51,51.15,8.1826093217552743E-4,1114981.3799999999,null,0,51,0,220.3993310888101,null,44.736045574999999]
["2024-06-01","2024-06-21",34020,50.55,50.97,1.2771132225816142E-3,1734115.91,null,0,50.55,0,218.45463110810758,null,44.341315760999997]
["2024-06-01","2024-06-24",25475,50.63,50.88,9.5633331408779014E-4,1296276.74,null,0,50.63,0,218.80035554835504,null,44.411489950000004]
["2024-06-01","2024-06-25",42564,50.05,50.27,1.5978555910042278E-3,2140064.6,null,0,50.05,0,216.29385335286625,null,43.902727079000002]
["2024-06-01","2024-06-26",25842,50.35,50.65,9.70110520222048E-4,1309115.3700000001,null,0,50.35,0,217.59032000502572,null,44.165880287999997]
["2024-06-01","2024-06-27",58174,50.39,50.12,2.1838561026003181E-3,2915691.11,null,0,50.39,0,217.76318222761276,null,44.200967382999998]
["2024-06-01","2024-06-28",27992,51.02,50.88,1.0508216733246486E-3,1424542.86,null,0,51.02,0,220.48576219764033,null,44.753589122000001]
["2024-07-01","2024-07-01",24400,50.91,51.11,9.1597773753648989E-4,1247210.07,null,{"$f":"H3360+IF(B3360=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H3360+D3360","v":50.91},{"$f":"$H3360+IF($B3360=MAX($C$533:$C$1056),D3360,0)","v":0},{"$f":"100*(N3360/$N$11)","v":220.01039109168431},null,44.657099612000003]
["2024-07-01","2024-07-02",46353,49.8,50.19,1.7400949208208573E-3,2326530.11,null,0,49.8,0,215.21346447524562,null,43.683432738]
["2024-07-01","2024-07-03",23901,50.05,50.02,8.9724524200244442E-4,1195715.3899999999,null,0,50.05,0,216.29385335286625,null,43.902727079000002]
["2024-07-01","2024-07-04",28888,50.09,50.05,1.0844575771292672E-3,1445892.7,null,0,50.09,0,216.46671557052662,null,43.937814173]
["2024-07-01","2024-07-05",22119,50.4,50.4,8.3034883510531233E-4,1114954.3899999999,0.5,0.5,50.9,0.5,217.80639777956452,null,44.209739155999998]
["2024-07-01","2024-07-08",91919,49.44,49.71,3.4506458055990415E-3,4569744.5599999996,null,0,49.44,0,215.79856325396239,null,43.802194467]
["2024-07-01","2024-07-09",47002,49.42,49.38,1.7644584270364793E-3,2321427.69,null,0,49.42,0,215.71126609724806,null,43.784475131999997]
["2024-07-01","2024-07-10",26788,49.63,49.41,1.0056234275871922E-3,1323578.8600000001,null,0,49.63,0,216.62788621072488,null,43.970528143000003]
["2024-07-01","2024-07-11",21288,50,49.98,7.9915303592937692E-4,1064098.2,null,0,50,0,218.24288354835599,null,44.298335827999999]
["2024-07-01","2024-07-12",22618,50.59,50.5,8.490813306393577E-4,1142283,null,0,50.59,0,220.81814957535775,null,44.821056190999997]
["2024-07-01","2024-07-15",22198,51.32,51.12,8.3331450073094275E-4,1134682.73,null,0,51.32,0,224.00449567472629,null,45.467811894]
["2024-07-01","2024-07-16",17269,51.43,51.41,6.4827948973432967E-4,887747.19,null,0,51.43,0,224.48463001941155,null,45.565268232999998]
["2024-07-01","2024-07-17",15722,51.2,51.42,5.9020499957166783E-4,808546.27,null,0,51.2,0,223.48071275414716,null,45.361495888]
["2024-07-01","2024-07-18",12509,51.22,51.26,4.6958875077229313E-4,641333.56999999995,null,0,51.22,0,223.56800990593482,null,45.379215221999999]
["2024-07-01","2024-07-19",16699,51.05,50.98,6.2688164914433792E-4,851426.19,null,0,51.05,0,222.82598410095997,null,45.228600880000002]
["2024-07-01","2024-07-22",19318,51.11,51.21,7.2519909564466856E-4,989487.53,null,0,51.11,0,223.08787556124955,null,45.281758883000002]
["2024-07-01","2024-07-23",20842,51,51.18,7.8241016416948864E-4,1066791.6000000001,null,0,51,0,222.60774121656422,null,45.184302543999998]
["2024-07-01","2024-07-24",12904,51,51.03,4.8441707890044532E-4,658526.25,null,0,51,0,222.60774121656422,null,45.184302543999998]
["2024-07-01","2024-07-25",15389,50.53,50.62,5.7770415585856733E-4,779110.11,null,0,50.53,0,220.55625811506823,null,44.767898187999997]
["2024-07-01","2024-07-26",22322,50.39,50.35,8.3796946956104623E-4,1124090.6299999999,null,0,50.39,0,219.94517803777481,null,44.643862847000001]
["2024-07-01","2024-07-29",62469,49.28,49.37,2.3450907084494668E-3,3084466.32,null,0,49.28,0,215.10018602488131,null,43.660439791999998]
["2024-07-01","2024-07-30",45865,50.79,50.23,1.7217753660701274E-3,2303813.71,null,0,50.79,0,221.6911211080141,null,44.998249534000003]
["2024-07-01","2024-07-31",58286,49.99,50.01,2.1880605905758954E-3,2915339.41,null,0,49.99,0,218.19923497246222,null,44.289476161000003]
["2024-08-01","2024-08-01",24766,50.01,50.23,9.2971740359953719E-4,1244080.92,null,{"$f":"H3383+IF(B3383=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H3383+D3383","v":50.01},{"$f":"$H3383+IF($B3383=MAX($C$533:$C$1056),D3383,0)","v":0},{"$f":"100*(N3383/$N$11)","v":218.28653212424985},null,44.307195495000002]
["2024-08-01","2024-08-02",47426,51.5,51.17,1.7803754172297365E-3,2427073.9900000002,null,0,51.5,0,224.79017005559498,null,45.627285903000001]
["2024-08-01","2024-08-05",22031,50.97,50.86,8.2704530883878722E-4,1120707.74,null,0,50.97,0,222.4767954888828,null,45.157723543000003]
["2024-08-01","2024-08-06",21801,51,50.89,8.1841109246036956E-4,1109779.75,null,0,51,0,222.60774121656422,null,45.184302543999998]
["2024-08-01","2024-08-07",14771,51.1,51.05,5.5450439185047095E-4,754204.51,0.5,0.5,51.6,0.5,223.04422698535569,null,45.272899215999999]
["2024-08-01","2024-08-08",21332,50.39,50.46,8.0080479906263942E-4,1076448.6599999999,null,0,50.39,0,222.11854936328109,null,45.085007736999998]
["2024-08-01","2024-08-09",29232,50.6,50.39,1.0973713616256834E-3,1473087.58,null,0,50.6,0,223.04422698535569,null,45.272899215999999]
["2024-08-01","2024-08-12",20588,50.42,50.61,{"$f":"C3390/26638202","v":7.7287498608201856E-4},1042010.61,null,0,50.42,0,222.25078902428126,null,45.111849376999999]
["2024-08-01","2024-08-13",29788,50.4,50.17,1.118243641218728E-3,1494556.32,null,0,50.4,0,222.16262924863889,null,45.093954949999997]
[{"$f":"DATE(YEAR(B3392),MONTH(B3392),1)","v":"2024-08-01"},"2024-08-14",23417,50.55,50.41,8.7907584753655667E-4,1179943.01,null,0,50.55,0,222.82382755363983,null,45.22816315]
["2024-08-01","2024-08-15",14262,50.64,50.54,5.3539649560432044E-4,720916.55,null,0,50.64,0,223.22054653171372,null,45.308688068999999]
["2024-08-01","2024-08-16",22157,50.35,50.48,8.3177535781131171E-4,1118626.8899999999,null,0,50.35,0,221.94222981692303,null,45.049218883999998]
["2024-08-01","2024-08-19",21373,50.28,50.37,8.0234394198227046E-4,1076767.1000000001,null,0,50.28,0,221.63367060956486,null,44.986588390999998]
["2024-08-01","2024-08-20",17956,50.38,50.36,6.7406951865595132E-4,904345.16,null,0,50.38,0,222.07446947792323,null,45.076060523999999]
["2024-08-01","2024-08-21",25681,51,50.66,9.640665687571556E-4,1301075,null,0,51,0,224.80742245386253,null,45.630787746999999]
["2024-08-01","2024-08-22",21595,50.58,50.4,8.106778377910041E-4,1088464.3799999999,null,0,50.58,0,222.95606721464,null,45.255004790000001]
["2024-08-01","2024-08-23",15154,50.58,50.6,5.6888223912409709E-4,766872.91,null,0,50.58,0,222.95606721464,null,45.255004790000001]
["2024-08-01","2024-08-26",29745,50.55,50.43,1.1166294181566758E-3,1500233.79,null,0,50.55,0,222.82382755363983,null,45.22816315]
["2024-08-01","2024-08-27",11158,50.37,50.41,4.1887211456689155E-4,562605.30000000005,null,0,50.37,0,222.0303895925654,null,45.067113311]
["2024-08-01","2024-08-28",14530,50.38,50.48,5.4545723468873758E-4,733594.49,null,0,50.38,0,222.07446947792323,null,45.076060523999999]
["2024-08-01","2024-08-29",38520,50.39,50.08,1.4460435430289176E-3,1929273.23,null,0,50.39,0,222.11854936328109,null,45.085007736999998]
["2024-08-01","2024-08-30",15662,50.2,50.41,5.8795259529903705E-4,789644.32,null,0,50.2,0,221.2810315168488,null,44.915010684999999]
["2024-09-01","2024-09-02",23370,50.5,50.35,8.773114641896627E-4,1176807.43,null,{"$f":"H3405+IF(B3405=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H3405+D3405","v":50.5},{"$f":"$H3405+IF($B3405=MAX($C$533:$C$1056),D3405,0)","v":0},{"$f":"100*(N3405/$N$11)","v":222.60342811699729},null,45.183427082999998]
["2024-09-01","2024-09-03",35491,50.14,50.28,1.3323346673322772E-3,1784756.51,null,0,50.14,0,221.01655219484843,null,44.861327404999997]
["2024-09-01","2024-09-04",22477,50.27,50.09,8.4378818059867549E-4,1125950.1599999999,null,0,50.27,0,221.589590724207,null,44.977641177999999]
["2024-09-01","2024-09-05",31385,50.15,50.08,1.1781951349419154E-3,1571990.94,null,0,50.15,0,221.06063208020629,null,44.870274618000003]
["2024-09-01","2024-09-06",31059,49.97,49.93,1.1659570717272884E-3,1551001.58,0.5,0.5,50.47,0.5,220.26719411913186,null,44.709224779000003]
["2024-09-01","2024-09-09",35289,49.3,49.22,1.3247515729477538E-3,1736963.14,null,0,49.3,0,219.51026218399804,null,44.555584832000001]
["2024-09-01","2024-09-10",42795,49.24,49.62,1.606527347453856E-3,2123807.39,null,0,49.24,0,219.24310973456488,null,44.501358967999998]
["2024-09-01","2024-09-11",47524,49.51,49.41,1.7840543442083666E-3,2348181.7200000002,null,0,49.51,0,220.44529575208728,null,44.745375355]
["2024-09-01","2024-09-12",18347,49.58,49.45,6.8874768649926149E-4,907212.22,null,0,49.58,0,220.75697360975926,null,44.808638862999999]
["2024-09-01","2024-09-13",30434,49.51,49.37,1.1424945272207187E-3,1502585.15,null,0,49.51,0,220.44529575208728,null,44.745375355]
["2024-09-01","2024-09-16",27459,49.35,49.4,1.0308128153694457E-3,1356724.72,null,0,49.35,0,219.73288922026563,null,44.600773050999997]
["2024-09-01","2024-09-17",28495,48.92,49.11,1.0697043291435361E-3,1399808.41,null,0,48.92,0,217.81829667092163,null,44.21215436]
["2024-09-01","2024-09-18",48124,49.05,48.89,1.8065783869346738E-3,2352622.02,null,0,49.05,0,218.39712697802671,null,44.329643732000001]
["2024-09-01","2024-09-19",26871,48.51,48.65,1.0087392534976647E-3,1307558.1299999999,null,0,48.51,0,215.99275493805533,null,43.841610957]
["2024-09-01","2024-09-20",33661,48.17,48.26,1.2636363370170404E-3,1624682.6,null,0,48.17,0,214.47889106286101,null,43.534331062]
["2024-09-01","2024-09-23",31967,47.98,48.06,1.2000434563864332E-3,1536427.51,null,0,47.98,0,213.63290830632283,null,43.362615826000003]
["2024-09-01","2024-09-24",25897,47.7,47.75,9.7217522413862621E-4,1236763.19,null,0,47.7,0,212.38619687563491,null,43.109561794000001]
["2024-09-01","2024-09-25",34559,47.5,47.33,1.2973473209640801E-3,1635873.24,null,0,47.5,0,211.49568871578452,null,42.928808914999998]
["2024-09-01","2024-09-26",26156,47.3,47.28,9.8189810258214865E-4,1236847.26,null,0,47.3,0,210.60518055100746,null,42.748056034999998]
["2024-09-01","2024-09-27",24358,47.65,47.42,9.144010545456484E-4,1155217.46,null,0,47.65,0,212.16356983936731,null,43.064373574999998]
["2024-09-01","2024-09-30",33966,47.74,47.82,1.2750860587362465E-3,1624909.86,null,0,47.74,0,212.5642985085903,null,43.145712369999998]
["2024-10-01","2024-10-01",49760,46.1,46.77,1.8679939434350713E-3,2327761.5299999998,null,{"$f":"H3426+IF(B3426=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H3426+D3426","v":46.1},{"$f":"$H3426+IF($B3426=MAX($C$533:$C$1056),D3426,0)","v":0},{"$f":"100*(N3426/$N$11)","v":205.26213157219843},null,41.663538756999998]
["2024-10-01","2024-10-02",49556,45.67,45.69,1.8603357689081267E-3,2264683.86,null,0,45.67,0,203.34753902285442,null,41.274920066]
["2024-10-01","2024-10-03",30541,45,45.24,1.1465113148402433E-3,1382094.46,null,0,45,0,200.36433667577796,null,40.669397918999998]
["2024-10-01","2024-10-04",28547,45.5,45.27,1.0716564128464827E-3,1292307.8600000001,null,0,45.5,0,202.59060708279395,null,41.121280118000001]
["2024-10-01","2024-10-07",28423,45.1,45.24,1.0670014440163792E-3,1286070.73,0.5,0.5,45.6,0.5,200.80959075816648,null,40.759774358999998]
["2024-10-01","2024-10-08",28922,45.03,44.8,1.0857339395504246E-3,1295751.49,null,0,45.03,0,202.74564735061497,null,41.152749761999999]
["2024-10-01","2024-10-09",24041,44.78,44.76,9.0250085197191617E-4,1076134.8700000001,null,0,44.78,0,201.62003305520045,null,40.924275690999998]
["2024-10-01","2024-10-10",33136,45,44.72,1.2439277996315217E-3,1482005.66,null,0,45,0,202.61057363280045,null,41.125332872999998]
["2024-10-01","2024-10-11",33392,44.8,44.86,1.2535380578614127E-3,1498271.61,null,0,44.8,0,201.71008219548347,null,40.942553615999998]
["2024-10-01","2024-10-14",31144,45,44.83,1.1691479777801821E-3,1396374.62,null,0,45,0,202.61057363280045,null,41.125332872999998]
["2024-10-01","2024-10-15",27429,45.16,45.01,1.0296866132331304E-3,1234718.03,null,0,45.16,0,203.33096678462474,null,41.271556279000002]
["2024-10-01","2024-10-16",31082,45.45,45.16,1.1668204933651303E-3,1403802.15,null,0,45.45,0,204.63667937045869,null,41.536586202000002]
["2024-10-01","2024-10-17",38279,44.94,45.18,1.4369963858671842E-3,1729658.56,null,0,44.94,0,202.34042620209803,null,41.070499095999999]
["2024-10-01","2024-10-18",38889,44.98,44.99,1.4598958293055965E-3,1749844.63,null,0,44.98,0,202.52052449251741,null,41.107054947999998]
["2024-10-01","2024-10-21",27900,45,44.91,1.0473679867732814E-3,1253127.82,null,0,45,0,202.61057363280045,null,41.125332872999998]
["2024-10-01","2024-10-22",24743,44.8,44.82,9.2885398196169543E-4,1109242.55,null,0,44.8,0,201.71008219548347,null,40.942553615999998]
["2024-10-01","2024-10-23",24448,44.68,44.75,9.1777966095459441E-4,1094057.06,null,0,44.68,0,201.16978733407862,null,40.832886062]
["2024-10-01","2024-10-24",20850,44.71,44.64,7.8271048473917268E-4,930682.91,null,0,44.71,0,{"$f":"100*(N3443/$N$11)","v":201.30486105189317},null,40.860302951000001]
["2024-10-01","2024-10-25",45697,44.5,44.3,1.7154686341067614E-3,2024379.76,null,0,44.5,0,200.35934503704468,null,40.66838473]
["2024-10-01","2024-10-28",28642,44.2,44.34,1.0752227196114813E-3,1270078.8400000001,null,0,44.2,0,199.00860788353251,null,40.394215844999998]
["2024-10-01","2024-10-29",45948,44.19,43.86,1.7248911919805999E-3,2015450.74,null,0,44.19,0,198.9635833109277,null,40.385076882]
["2024-10-01","2024-10-30",25521,43.97,43.88,9.5806015736347376E-4,1119896.1299999999,null,0,43.97,0,197.973042728401,null,40.184019698999997]
["2024-10-01","2024-10-31",24795,43.5,43.74,9.3080606566464208E-4,1084699.6100000001,null,0,43.5,0,195.85688784553312,null,39.754488444000003]
["2024-11-01","2024-11-01",33077,43.61,43.49,1.2417129354301015E-3,1438620.99,null,{"$f":"H3449+IF(B3449=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H3449+D3449","v":43.61},{"$f":"$H3449+IF($B3449=MAX($C$533:$C$1056),D3449,0)","v":0},{"$f":"100*(N3449/$N$11)","v":196.35215813925976},null,39.855017036]
["2024-11-01","2024-11-04",50160,43.17,43.26,1.8830099719192759E-3,2169926.6800000002,null,0,43.17,0,194.3710769742064,null,39.45290267]
["2024-11-01","2024-11-05",41251,43.45,43.14,1.5485654775048256E-3,1779781.17,null,0,{"$f":"+H3451+D3451","v":43.45},0,195.63176498743553,null,39.708793630000002]
["2024-11-01","2024-11-06",34167,44.33,43.71,1.2826316130495595E-3,1493654.44,null,0,44.33,0,199.59392731754224,null,40.513022362000001]
["2024-11-01","2024-11-07",32332,44.05,44.17,1.2137455823782702E-3,1428414.52,null,0,44.05,0,198.33323930431311,null,40.257131401999999]
["2024-11-01","2024-11-08",31301,43.87,43.28,{"$f":"C3454/26638202","v":1.1750417689602324E-3},1354722.5,null,0,43.87,0,199.79056735508644,null,40.552935812000001]
["2024-11-01","2024-11-11",29205,43.28,43.3,1.0963577797029995E-3,1264851.5900000001,null,0,43.28,0,197.10361876116525,null,40.007546431000002]
[{"$f":"DATE(YEAR(B3456),MONTH(B3456),1)","v":"2024-11-01"},"2024-11-12",35791,42.8,43.04,1.3435966886954306E-3,1540776.02,null,0,42.8,0,194.9176266850053,null,39.563839815999998]
["2024-11-01","2024-11-13",29862,42.5,42.76,1.1210216064883058E-3,1277035.53,null,0,42.5,0,193.55138163925284,null,39.286523182000003]
["2024-11-01","2024-11-14",38083,42.39,42.72,1.4296385319099239E-3,1627186.84,null,0,42.39,0,193.0504251214916,null,39.184840416]
["2024-11-01","2024-11-18",31363,43.05,42.76,1.177369253375284E-3,1341198.6499999999,null,0,43.05,0,196.05616422313236,null,39.794937011000002]
["2024-11-01","2024-11-19",26933,43.03,43.11,1.0110667379127165E-3,1161195.3,null,0,43.03,0,195.96508122303817,null,39.776449235999998]
["2024-11-01","2024-11-21",37375,43.21,43.12,1.4030601614928816E-3,1611940.05,null,0,43.21,0,196.78482824851901,null,39.942839216000003]
["2024-11-01","2024-11-22",43403,43.6,43.19,1.6293517107498472E-3,1874972.15,null,0,43.6,0,198.56094681193852,null,40.303350840999997]
["2024-11-01","2024-11-25",29631,44.25,44.03,1.1123498500386776E-3,1304908.08,null,0,44.25,0,201.52114441106889,null,40.904203547999998]
["2024-11-01","2024-11-26",24780,44.58,44.4,9.3024296459648435E-4,1100268.69,null,0,44.58,0,203.0240139643526,null,41.209251846000001]
["2024-11-01","2024-11-27",29672,44.77,44.64,1.1138889929583086E-3,1324657.8799999999,null,0,44.77,0,203.88930249234383,null,41.384885713999999]
["2024-11-01","2024-11-28",33927,43.3,44.31,1.2736219959590366E-3,1503448.12,null,0,43.3,0,197.19470176618609,null,40.026034207000002]
["2024-11-01","2024-11-29",66578,42.58,42.64,2.4993428610534602E-3,2838904.46,null,0,42.58,0,193.91571364948283,null,39.360474283999999]
["2024-12-01","2024-12-02",68710,42.15,42.4,2.5793782928742715E-3,2913704.93,null,{"$f":"H3468+IF(B3468=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H3468+D3468","v":42.15},{"$f":"$H3468+IF($B3468=MAX($C$533:$C$1056),D3468,0)","v":0},{"$f":"100*(N3468/$N$11)","v":191.95742908587494},null,38.962987108999997]
["2024-12-01","2024-12-03",84512,41.85,41.93,3.1725864981427799E-3,3543710.78,null,0,41.85,0,190.59118403519582,null,38.685670473999998]
["2024-12-01","2024-12-04",40831,41.5,41.71,1.5327986475964107E-3,1703258.94,null,0,41.5,0,188.99723148181792,null,38.362134400999999]
["2024-12-01","2024-12-05",49870,41.62,41.39,1.8721233512682275E-3,2064520.49,null,0,41.62,0,189.5437295020896,null,38.473061055000002]
["2024-12-01","2024-12-06",53916,41.03,41.16,2.0240104793859586E-3,2219356.1600000001,0.5,0.5,41.53,0.5,186.85678090816842,null,37.927671674000003]
["2024-12-01","2024-12-09",39472,40.6,40.729999999999997,1.481781690821325E-3,1607752.34,null,0,40.6,0,187.17950419200557,null,37.993177152000001]
["2024-12-01","2024-12-10",35978,40.200000000000003,40.270000000000003,1.3506166820117964E-3,1449002.27,null,0,40.200000000000003,0,185.33537114713801,null,37.618860136000002]
["2024-12-01","2024-12-11",43327,40,40.01,1.6264986653378483E-3,1733525.82,null,0,40,0,184.41330462470421,null,37.431701627999999]
["2024-12-01","2024-12-12",36863,39.71,39.9,1.3838396450330994E-3,1470914.17,null,0,39.71,0,183.07630816520455,null,37.160321791000001]
["2024-12-01","2024-12-13",47250,40.14,40,1.7737683646966863E-3,1890318.84,null,0,40.14,0,185.05875118745186,null,37.562712583]
["2024-12-01","2024-12-16",50210,40.29,40.15,1.8848869754798014E-3,2016296.07,null,0,40.29,0,185.75030107927722,null,37.703081464]
["2024-12-01","2024-12-17",36604,40.159999999999997,40.03,1.3741167665895769E-3,1465584.56,null,0,40.159999999999997,0,185.15095784068058,null,37.581428434000003]
["2024-12-01","2024-12-18",43110,39.5,39.72,1.6183524698851672E-3,1712757.48,null,0,39.5,0,182.10813831369305,null,36.963805356999998]
["2024-12-01","2024-12-19",48862,38.93,39,1.8342829594880316E-3,1905842.31,null,0,38.93,0,179.48024872377147,null,36.430403609000003]
["2024-12-01","2024-12-20",59401,40.47,39.299999999999997,2.2299177699756163E-3,2334271.44,null,0,40.47,0,186.58016095340892,null,37.871524121999997]
["2024-12-01","2024-12-23",72421,41.42,40.94,2.7186894971364811E-3,2965476.16,null,0,41.42,0,190.95997693496943,null,38.760527035000003]
["2024-12-01","2024-12-26",36286,41.43,41.42,1.3621790239446341E-3,1503238.67,null,0,41.43,0,191.00608026404714,null,38.769884961000002]
["2024-12-01","2024-12-27",25821,41.63,41.57,9.6932217872662725E-4,1073555.03,null,0,41.63,0,191.92814678648088,null,38.957043468999998]
["2024-12-01","2024-12-30",23597,41.56,41.55,8.858330603544488E-4,980562.22,null,0,41.56,0,191.60542350264376,null,38.891537991]
["2025-01-01","2025-01-02",25004,41.67,41.83,9.386519405476391E-4,1046059.78,null,{"$f":"H3487+IF(B3487=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H3487+D3487","v":41.67},{"$f":"$H3487+IF($B3487=MAX($C$533:$C$1056),D3487,0)","v":0},{"$f":"100*(N3487/$N$11)","v":192.11256009293831},null,38.994475170999998]
["2025-01-01","2025-01-03",79304,40.78,40.950000000000003,2.9770778072784341E-3,3247970.03,null,0,40.78,0,188.00936406121065,null,38.161619809000001]
["2025-01-01","2025-01-06",32639,40.89,40.83,1.2252703842398974E-3,1332823.26,null,0,40.89,0,188.51650065150523,null,38.264556988999999]
["2025-01-01","2025-01-07",37420,40.92,40.65,1.4047494646973547E-3,1521401.21,null,0,40.92,0,188.65481062888497,null,38.292630764999998]
["2025-01-01","2025-01-08",35844,40.909999999999997,40.82,1.3455863124695879E-3,1463395.77,0.5,0.5,41.41,0.5,188.60870730473397,null,38.283272840000002]
["2025-01-01","2025-01-09",27385,40.06,40.14,1.0280348500998678E-3,1099302.6299999999,null,0,40.06,0,186.97512533072717,null,37.951692897000001]
["2025-01-01","2025-01-10",27584,39.659999999999997,39.74,1.0355053242707597E-3,1096275.7,null,0,39.659999999999997,0,185.10817450469844,null,37.572744391000001]
["2025-01-01","2025-01-13",38166,40.229999999999997,39.75,1.4327543578203964E-3,1517298.12,null,0,40.229999999999997,0,187.76857943154303,null,38.112746012000002]
["2025-01-01","2025-01-14",22309,40.46,40.14,8.3748144863530951E-4,895488.76,null,0,40.46,0,188.84207615675587,null,38.330641403000001]
["2025-01-01","2025-01-15",29016,40.200000000000003,40.24,1.0892627062442128E-3,1167793.43,null,0,40.200000000000003,0,187.62855811934455,null,38.084324874000004]
["2025-01-01","2025-01-16",30765,40,40.06,1.1549202907913979E-3,1232562.1299999999,null,0,40,0,186.6950827063302,null,37.894850621000003]
["2025-01-01","2025-01-17",32511,39.75,39.64,1.2204652551249518E-3,1288903.79,null,0,39.75,0,185.52823843636725,null,37.658007804]
["2025-01-01","2025-01-20",32151,39.71,39.64,1.2069508294891675E-3,1274611.69,null,0,39.71,0,185.34154335672036,null,37.620112954]
["2025-01-01","2025-01-21",28193,39.700000000000003,39.729999999999997,1.0583672276379614E-3,1120244.19,null,0,39.700000000000003,0,185.29486958434532,null,37.610639241000001]
["2025-01-01","2025-01-22",21916,39.729999999999997,39.69,8.2272820064957833E-4,870060.39,null,0,39.729999999999997,0,185.43489089654381,null,37.639060379]
["2025-01-01","2025-01-23",28051,39.6,39.619999999999997,1.0530365375260688E-3,1111573.1599999999,null,0,39.6,0,184.8281318803015,null,37.515902115000003]
["2025-01-01","2025-01-24",28973,39.17,39.4,1.0876484831821608E-3,1141578.97,null,0,39.17,0,182.82115973714764,null,37.10853247]
["2025-01-01","2025-01-27",29301,39.49,39.17,1.0999616265392085E-3,1147869.95,null,0,39.49,0,184.31472039895593,null,37.411691275000003]
["2025-01-01","2025-01-28",26353,39.299999999999997,39.229999999999997,9.8929349661061963E-4,1034011.85,null,0,39.299999999999997,0,183.42791875831662,null,37.231690735000001]
["2025-01-01","2025-01-29",31235,39.53,39.369999999999997,1.1725641242603386E-3,1229746.19,null,0,39.53,0,184.50141548352946,null,37.449586126]
["2025-01-01","2025-01-30",44634,39.86,39.51,1.6755635384099873E-3,1763580.78,null,0,39.86,0,186.04164991771282,null,37.762218644000001]
["2025-01-01","2025-01-31",33763,39.94,39.72,1.2674654242805126E-3,1341067.54,null,0,39.94,0,186.41504008193323,null,37.838008344999999]
["2025-02-01","2025-02-03",37167,39.94,39.61,1.395251826681095E-3,1472537.83,null,{"$f":"H3509+IF(B3509=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H3509+D3509","v":39.94},{"$f":"$H3509+IF($B3509=MAX($C$533:$C$1056),D3509,0)","v":0},{"$f":"100*(N3509/$N$11)","v":186.41504008193323},null,37.838008344999999]
["2025-02-01","2025-02-04",41561,39.630000000000003,39.67,1.5602028995800844E-3,1649033.41,null,0,39.630000000000003,0,184.96815319249998,null,37.544323253000002]
["2025-02-01","2025-02-05",30392,39.799999999999997,39.68,1.1409178442298772E-3,1206110.8600000001,null,0,39.799999999999997,0,185.76160729331585,null,37.705376368000003]
["2025-02-01","2025-02-06",30641,39.79,39.83,1.1502653219612946E-3,1220438.46,null,0,39.79,0,185.71493352094078,null,37.695902654999998]
["2025-02-01","2025-02-07",57271,39.82,40.020000000000003,2.1499574182972259E-3,2292032.9900000002,0.48,0.48,40.299999999999997,0.48,185.85495483313929,null,37.724323793000003]
["2025-02-01","2025-02-10",29861,39.47,39.369999999999997,1.1209840664170953E-3,1175823.42,null,0,39.47,0,186.46911711330839,null,37.848984751000003]
["2025-02-01","2025-02-11",19711,39.369999999999997,39.35,7.3995234363039963E-4,775820.68,null,0,39.369999999999997,0,185.99668458820651,null,37.753091705999999]
["2025-02-01","2025-02-12",21215,39.4,39.340000000000003,7.9641261073100952E-4,834691.68,null,0,39.4,0,186.13841434820037,null,37.781859619999999]
["2025-02-01","2025-02-13",24307,39.24,39.32,9.1248651091391231E-4,955899.94,null,0,39.24,0,185.38252230803741,null,37.628430748]
["2025-02-01","2025-02-14",22100,39.47,39.33,{"$f":"C3518/26638202","v":8.296355737523126E-4},869348.72,null,0,39.47,0,186.46911711330839,null,37.848984751000003]
["2025-02-01","2025-02-17",31769,39.36,39.46,1.192610522286752E-3,1253777.9199999999,null,0,39.36,0,185.94944133815963,null,37.743502401999997]
[{"$f":"DATE(YEAR(B3520),MONTH(B3520),1)","v":"2025-02-01"},"2025-02-18",36292,39.49,39.43,1.3624042643718972E-3,1431237.43,null,0,39.49,0,186.5636036183287,null,37.868163359999997]
["2025-02-01","2025-02-19",26520,39.369999999999997,39.47,9.9556268850277516E-4,1046898.66,null,0,39.369999999999997,0,185.99668458820651,null,37.753091705999999]
["2025-02-01","2025-02-20",86035,39.869999999999997,40.04,3.2297600265963895E-3,3444967.1,null,0,39.869999999999997,0,188.35884720878914,null,38.232556930000001]
["2025-02-01","2025-02-21",41198,40.03,39.799999999999997,1.5465758537306685E-3,1639727.23,null,0,40.03,0,189.11473924895213,null,38.385985802]
["2025-02-01","2025-02-24",36332,39.74,39.729999999999997,1.3639058672203176E-3,1443580.08,null,0,39.74,0,187.74468492862007,null,38.107895972000001]
["2025-02-01","2025-02-25",47006,39.74,39.58,1.7646085873213215E-3,1860857.99,null,0,39.74,0,187.74468492862007,null,38.107895972000001]
["2025-02-01","2025-02-26",59283,39.770000000000003,39.79,2.2254880415727759E-3,2359201.23,null,0,39.770000000000003,0,187.88641468368726,null,38.136663884999997]
["2025-02-01","2025-02-27",38256,39.75,39.75,1.4361329642293425E-3,1520856.97,null,0,39.75,0,187.79192817866689,null,38.117485275999996]
["2025-02-01","2025-02-28",84647,39.47,39.61,3.1776544077561993E-3,3353276.49,null,0,39.47,0,186.46911711330839,null,37.848984751000003]
["2025-03-01","2025-03-05",32119,39.65,39.700000000000003,1.2057495472104311E-3,1275369.3400000001,null,{"$f":"H3529+IF(B3529=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H3529+D3529","v":39.65},{"$f":"$H3529+IF($B3529=MAX($C$533:$C$1056),D3529,0)","v":0},{"$f":"100*(N3529/$N$11)","v":187.31949565849172},null,38.021592232000003]
["2025-03-01","2025-03-06",54971,40.090000000000003,39.82,2.0636152545130486E-3,2189349.52,null,0,40.090000000000003,0,189.39819875908657,null,38.443521627999999]
["2025-03-01","2025-03-07",40313,39.950000000000003,39.950000000000003,1.5133528907093653E-3,1610839.76,null,0,39.950000000000003,0,188.73679322887062,null,38.309271365999997]
["2025-03-01","2025-03-10",39409,40,39.89,1.4794166663350628E-3,1572238.96,null,0,40,0,188.97300948895824,null,38.357217888000001]
["2025-03-01","2025-03-11",33328,40.25,40.01,1.25113549330394E-3,1333027.1200000001,0.45,0.45,40.700000000000003,0.45,190.15409079924953,null,38.596950499999998]
["2025-03-01","2025-03-12",38521,39.99,39.71,1.4460810831001282E-3,1529769.2,null,0,39.99,0,191.06186158511579,null,38.781207299000002]
["2025-03-01","2025-03-13",29911,39.6,39.65,1.1228610699776209E-3,1185915.74,null,0,39.6,0,189.1985426048974,null,38.402995975000003]
["2025-03-01","2025-03-14",31954,39.840000000000003,39.700000000000003,1.1995554354606967E-3,1268833.0900000001,null,0,39.840000000000003,0,190.34520043811997,null,38.635741404999997]
["2025-03-01","2025-03-17",40151,39.97,39.83,1.5072713991732625E-3,1599506.71,null,0,39.97,0,190.96630676321723,null,38.761811846000001]
["2025-03-01","2025-03-18",48812,39.99,39.97,1.8324059559275058E-3,1951114.63,null,0,39.99,0,191.06186158511579,null,38.781207299000002]
["2025-03-01","2025-03-19",32560,39.93,40.07,1.2223047186142668E-3,1304734.3400000001,null,0,39.93,0,190.77519712434682,null,38.723020941000001]
["2025-03-01","2025-03-20",36460,40.1,40.04,1.3687109963352632E-3,1459952.87,null,0,40.1,0,191.58741309324114,null,38.887882288]
["2025-03-01","2025-03-21",28612,40,40.03,1.0740965174751659E-3,1145382.77,null,0,40,0,191.10963899360175,null,38.790905025000001]
["2025-03-01","2025-03-24",46298,40,39.93,1.738030216904279E-3,1849113.1,null,0,40,0,191.10963899360175,null,38.790905025000001]
["2025-03-01","2025-03-25",35286,39.93,39.92,1.3246389527341222E-3,1408657.75,null,0,39.93,0,190.77519712434682,null,38.723020941000001]
["2025-03-01","2025-03-26",28292,40.07,39.979999999999997,1.0620836946878022E-3,1131184,null,0,40.07,0,191.44408086285665,null,38.858789109]
["2025-03-01","2025-03-27",51252,39.99,40.14,1.924003729681155E-3,2057397.97,null,0,39.99,0,191.06186158511579,null,38.781207299000002]
["2025-03-01","2025-03-28",35063,40.29,40.090000000000003,1.316267516854178E-3,1405786.38,null,0,40.29,0,192.49518387418073,null,39.072139086]
["2025-03-01","2025-03-31",46632,40,40.049999999999997,1.7505686006885901E-3,1867841.35,null,0,40,0,191.10963899360175,null,38.790905025000001]
["2025-04-01","2025-04-01",39775,40,39.93,1.4931563323981099E-3,1588447.99,null,{"$f":"H3548+IF(B3548=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H3548+D3548","v":40},{"$f":"$H3548+IF($B3548=MAX($C$533:$C$1056),D3548,0)","v":0},{"$f":"100*(N3548/$N$11)","v":191.10963899360175},null,38.790905025000001]
["2025-04-01","2025-04-02",36013,39.82,39.93,1.3519305845041644E-3,1438234.04,null,0,39.82,0,190.24964561622147,null,38.616345952000003]
["2025-04-01","2025-04-03",19142,39.950000000000003,39.950000000000003,7.1859204311161844E-4,764782.74,null,0,39.950000000000003,0,190.87075194624538,null,38.742416394000003]
["2025-04-01","2025-04-04",58191,40.21,40.06,2.184494283810897E-3,2331447.77,null,0,40.21,0,192.11296459643984,null,38.994557276000002]
["2025-04-01","2025-04-07",33670,40.409999999999997,40.200000000000003,1.2639741976579351E-3,1353684.43,0.45,0.45,40.86,0.45,193.06851279571868,null,39.188511802000001]
["2025-04-01","2025-04-08",46334,39.9,40.03,1.7393816594678574E-3,1854785.03,null,0,39.9,0,192.77862013047525,null,39.129670191999999]
["2025-04-01","2025-04-09",35947,40.049999999999997,39.869999999999997,1.3494529398042705E-3,1433391.75,null,0,40.049999999999997,0,193.5033517886572,null,39.276774216]
["2025-04-01","2025-04-10",29419,40.299999999999997,40.11,1.104391354942049E-3,1180057.8899999999,null,0,40.299999999999997,0,194.71123787905819,null,39.521947588000003]
["2025-04-01","2025-04-11",18099,40.049999999999997,40.18,6.7943774883905453E-4,727318.64,null,0,40.049999999999997,0,193.5033517886572,null,39.276774216]
["2025-04-01","2025-04-14",34692,40.119999999999997,40.130000000000003,1.3023401504350782E-3,1392371.3,null,0,40.119999999999997,0,193.8415598931812,null,39.345422759999998]
["2025-04-01","2025-04-15",31830,40.200000000000003,40.159999999999997,1.1949004666305931E-3,1278517.06,null,0,40.200000000000003,0,194.22808344191245,null,39.423878238999997]
["2025-04-01","2025-04-16",23681,40.28,40.25,8.8898642633613179E-4,953325.98,null,0,40.28,0,194.61460699064372,null,39.502333718000003]
["2025-04-01","2025-04-17",20842,40.39,40.28,7.8241016416948864E-4,839535.78,null,0,40.39,0,195.14607687199671,null,39.610210002000002]
["2025-04-01","2025-04-22",34315,40.81,40.479999999999997,1.2881875435887152E-3,1389130.41,null,0,40.81,0,197.17532550406742,null,40.022101266999996]
["2025-04-01","2025-04-23",26229,41.25,41.11,9.8463852778051604E-4,1078438.3999999999,null,0,41.25,0,199.30120502455267,null,40.453606401999998]
["2025-04-01","2025-04-24",35039,42.3,41.58,1.3153665551451257E-3,1456809.94,null,0,42.3,0,204.3743266071929,null,41.483334565]
["2025-04-01","2025-04-25",43373,42.96,43.01,1.6282255086135318E-3,1865617,null,0,42.96,0,207.56314588545743,null,42.130592266999997]
["2025-04-01","2025-04-28",42587,42.8,42.71,1.5987190126420694E-3,1819120.97,null,0,42.8,0,206.79009878799494,null,41.973681309]
["2025-04-01","2025-04-29",35254,42.75,42.44,1.3234376704553859E-3,1496321.96,null,0,42.75,0,206.54852157188537,null,41.924646635000002]
["2025-04-01","2025-04-30",60437,42.56,42.13,2.2688092837497066E-3,2546096.08,null,0,42.56,0,205.63052814180111,null,41.738314871999997]
["2025-05-01","2025-05-02",23685,43.16,42.61,8.8913658662097392E-4,1009428.35,null,0,43.16,{"$f":"$H3568+IF($B3568=MAX($C$533:$C$1056),D3568,0)","v":0},{"$f":"100*(N3568/$N$11)","v":208.52945475974894},null,42.326730965000003]
["2025-05-01","2025-05-05",48728,42.75,42.81,1.8292525899458228E-3,2086432.99,null,0,42.75,0,206.54852157188537,null,41.924646635000002]
["2025-05-01","2025-05-06",34305,42.88,42.86,1.28781214287661E-3,1470589.55,null,0,42.88,0,207.17662233672618,null,42.052136787999999]
["2025-05-01","2025-05-07",33473,42.98,42.83,1.2565788036294641E-3,1433688.78,null,0,42.98,0,207.6597767738719,null,42.150206136999998]
["2025-05-01","2025-05-08",17961,42.99,42.96,6.7425721901200389E-4,771618.43,0.45,0.45,43.440000000000005,0.45,207.70809221807914,null,42.160013071999998]
["2025-05-01","2025-05-09",31666,42.86,42.71,1.1887438949520692E-3,1352706.7,null,0,42.86,0,209.27054142982371,null,42.477154683999998]
["2025-05-01","2025-05-12",24038,42.6,42.81,9.0238823175828461E-4,1029214.45,null,0,42.6,0,208.00105144404958,null,42.219477124000001]
["2025-05-01","2025-05-13",31739,43.06,42.97,1.1914843201504366E-3,1363913.36,null,0,43.06,0,210.24707218962737,null,42.675368192000001]
["2025-05-01","2025-05-14",18158,42.66,42.92,6.8165261304047476E-4,779397.79,null,0,42.66,0,208.29401067002001,null,42.278941175999996]
["2025-05-01","2025-05-15",21472,43.13,43.01,8.0606040903211107E-4,923674.64,null,0,43.13,0,210.58885795161731,null,42.744742918999997]
["2025-05-01","2025-05-16",30461,43.5,43.46,1.1435081091434023E-3,1324112.72,null,0,43.5,0,212.39543985331278,null,43.111437907999999]
["2025-05-01","2025-05-19",17317,43.75,43.65,6.5008141315243419E-4,755998.33,null,0,43.75,0,213.6161033030674,null,43.359204793000004]
["2025-05-01","2025-05-20",22599,43.65,43.77,8.4836806928635796E-4,989395.71,null,0,43.65,0,213.12783792316554,null,43.260098038999999]
["2025-05-01","2025-05-21",20101,43.64,43.61,7.5459297140249935E-4,876707.45,null,0,43.64,0,213.07901138714601,null,43.250187363999999]
["2025-05-01","2025-05-22",16938,43.52,43.79,{"$f":"C3582/26638202","v":6.3585372616365029E-4},741816.33,null,0,43.52,0,212.49309293027849,null,43.131259258999997]
["2025-05-01","2025-05-23",44985,43,43.44,1.6887401034048769E-3,1954576.61,null,0,43,0,209.95411295873026,null,42.615904139000001]
[{"$f":"DATE(YEAR(B3584),MONTH(B3584),1)","v":"2025-05-01"},"2025-05-26",20470,43.06,43.07,7.6844525767917821E-4,881713.37,null,0,43.06,0,210.24707218962737,null,42.675368192000001]
["2025-05-01","2025-05-27",20631,43.01,43.06,7.7448920914407061E-4,888381.31,null,0,43.01,0,210.00293949967644,null,42.625814814999998]
["2025-05-01","2025-05-28",26232,43.4,43.4,9.8475114799414761E-4,1138572.45,null,0,43.4,0,211.90717447833762,null,43.012331154999998]
["2025-05-01","2025-05-29",21145,43.84,43.79,7.937848057462737E-4,926076.63,null,{"$f":"H3587+IF(B3587=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H3587+D3587","v":43.84},{"$f":"$H3587+IF($B3587=MAX($C$533:$C$1056),D3587,0)","v":0},{"$f":"100*(N3587/$N$11)","v":214.05554214202303},null,43.448400870999997]
["2025-05-01","2025-05-30",22303,43.86,43.84,8.3725620820804649E-4,977844.99,null,{"$f":"H3588+IF(B3588=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H3588+D3588","v":43.86},{"$f":"$H3588+IF($B3588=MAX($C$533:$C$1056),D3588,0)","v":0},{"$f":"100*(N3588/$N$11)","v":214.15319521898874},null,43.468222222000001]
["2025-06-01","2025-06-02",58396,43.5,43.6,{"$f":"C3589/26638202","v":2.1921899984090518E-3},2546545,null,{"$f":"H3589+IF(B3589=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H3589+D3589","v":43.5},{"$f":"$H3589+IF($B3589=MAX($C$533:$C$1056),D3589,0)","v":0},{"$f":"100*(N3589/$N$11)","v":212.39543985331278},null,43.111437907999999]
["2025-06-01","2025-06-03",36836,44.22,43.77,1.3828260631104157E-3,1612458.5,null,0,44.22,0,215.91095058466468,null,43.825006535999997]
["2025-06-01","2025-06-04",32903,44.5,44.75,1.2351809630394724E-3,1472445.45,null,0,44.5,0,217.27809364740449,null,44.102505446999999]
["2025-06-01","2025-06-05",29453,45.13,44.85,1.1056677173632064E-3,1320608.43,null,0,45.13,0,220.35416553487406,null,44.726877995999999]
["2025-06-01","2025-06-06",37704,45.9,45.66,1.41541084492114E-3,1722043.19,0.41,0.41,46.309999999999995,0.41,224.11380895125026,null,45.49]
["2025-06-01","2025-06-09",74068,44.09,44.31,2.7805179944201939E-3,3282108.22,null,0,44.09,0,217.21648354936519,null,44.09]
["2025-06-01","2025-06-10",24047,44.08,44.07,9.027260923991792E-4,1059905.04,null,0,44.08,0,217.1672169393517,null,44.08]
["2025-06-01","2025-06-11",34799,43.52,44.27,1.306356938054603E-3,1540784.72,null,0,43.52,0,214.40828677859773,null,43.52]
["2025-06-01","2025-06-12",49254,42.58,42.77,1.8489986674025522E-3,2106763.2400000002,null,0,42.58,0,209.77722543733205,null,42.58]
["2025-06-01","2025-06-13",22844,42.5,42.63,8.5756538673293335E-4,974037.47,null,0,42.5,0,209.38309255722433,null,42.5]
["2025-06-01","2025-06-16",29200,42.4,42.42,1.0961700793469468E-3,1238670.69,null,0,42.4,0,208.89042645708966,null,42.4]
["2025-06-01","2025-06-17",33738,42.32,42.45,1.2665269225002498E-3,1432349.45,null,0,42.32,0,208.496293576982,null,42.32]
["2025-06-01","2025-06-18",13668,42.4,42.43,5.1309769330527637E-4,579982.13,null,0,42.4,0,208.89042645708966,null,42.4]
["2025-06-01","2025-06-20",16118,42.32,42.36,6.0507086777103047E-4,682900.22,null,0,42.32,0,208.496293576982,null,42.32]
["2025-06-01","2025-06-23",31517,42.13,42.14,1.1831504243417028E-3,1328371.19,null,0,42.13,0,207.56022798672618,null,42.13]
["2025-06-01","2025-06-24",36447,42.01,42.02,1.3682229754095265E-3,1531813.63,null,0,42.01,0,206.96902866656455,null,42.01]
["2025-06-01","2025-06-25",17819,41.77,41.97,6.6892652890011123E-4,747916.34,null,0,41.77,0,205.78663002624143,null,41.77]
["2025-06-01","2025-06-26",17341,41.52,41.61,6.5098237486148651E-4,721648.5,null,0,41.52,0,204.55496477590481,null,41.52]
["2025-06-01","2025-06-27",25700,41.71,41.54,9.6477983011015534E-4,1067740.93,null,0,41.71,0,205.49103036616066,null,41.71]
["2025-06-01","2025-06-30",24166,42.25,42.02,9.071933608732301E-4,1015540.93,null,0,42.25,0,208.15142730688771,null,42.25]
[{"$f":"DATE(YEAR(B3609),MONTH(B3609),1)","v":"2025-07-01"},"2025-07-01",37867,42.54,42.4,{"$f":"C3609/26638202","v":1.4215298765284535E-3},1605879.64,null,{"$f":"H3609+IF(B3609=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H3609+D3609","v":42.54},{"$f":"$H3609+IF($B3609=MAX($C$533:$C$1056),D3609,0)","v":0},209.5801589972782,null,42.54]
["2025-07-01",{"$f":"+_xll.ProxDU(B3609,1)","v":"2025-07-02"},60272,42.7,42.53,2.2626151719999719E-3,2563601.85,null,0,42.7,0,210.36842475749364,null,42.7]
["2025-07-01",{"$f":"+_xll.ProxDU(B3610,1)","v":"2025-07-03"},53447,42.47,42.19,2.0064041859882286E-3,2255228.61,null,0,42.47,0,209.23529272718392,null,42.47]
["2025-07-01",{"$f":"+_xll.ProxDU(B3611,1)","v":"2025-07-04"},33915,43.17,42.95,1.2731715151045105E-3,1456824.42,null,0,43.17,0,212.68395542812647,null,43.17]
["2025-07-01",{"$f":"+_xll.ProxDU(B3612,1)","v":"2025-07-07"},34527,43.31,43.2,1.2961460386853437E-3,1491820.1,0.41,0.41,43.72,{"$f":"$H3613+IF($B3613=MAX($C$533:$C$1056),D3613,0)","v":0.41},211.35375695776295,null,{"$f":"+D3613-H3613","v":42.900000000000006}]
["2025-07-01",{"$f":"+_xll.ProxDU(B3613,1)","v":"2025-07-08"},32921,42.95,42.73,1.2358566843212616E-3,1407027.62,null,0,42.95,0,211.60009000783026,null,42.95]
["2025-07-01",{"$f":"+_xll.ProxDU(B3614,1)","v":"2025-07-09"},20161,43.07,42.99,7.5684537567513002E-4,866767.29,null,0,43.07,0,212.1912893279918,null,43.07]
["2025-07-01",{"$f":"+_xll.ProxDU(B3615,1)","v":"2025-07-10"},23113,43.15,43,8.6766366588856105E-4,993982.34,null,0,43.15,0,212.58542220809952,null,43.15]
["2025-07-01",{"$f":"+_xll.ProxDU(B3616,1)","v":"2025-07-11"},12365,42.97,42.91,4.6418298051797941E-4,530611.54,null,0,42.97,0,211.69862322785718,null,42.97]
["2025-07-01",{"$f":"+_xll.ProxDU(B3617,1)","v":"2025-07-14"},22861,42.99,42.99,8.5820356794351208E-4,982821.94,null,0,42.99,0,211.79715644788408,null,42.99]
["2025-07-01",{"$f":"+_xll.ProxDU(B3618,1)","v":"2025-07-15"},21526,42.59,42.73,8.0808757287747872E-4,919864.73,null,0,42.59,0,209.82649204734551,null,42.59]
["2025-07-01",{"$f":"+_xll.ProxDU(B3619,1)","v":"2025-07-16"},21289,42.72,42.8,7.9919057600058747E-4,911253.84,null,0,42.72,0,210.46695797752056,null,42.72]
["2025-07-01",{"$f":"+_xll.ProxDU(B3620,1)","v":"2025-07-17"},33403,42.72,42.76,1.2539509986447283E-3,1428311.4,null,0,42.72,0,210.46695797752056,null,42.72]
["2025-07-01",{"$f":"+_xll.ProxDU(B3621,1)","v":"2025-07-18"},16826,42.56,42.6,6.3164923818807286E-4,717092.63,null,0,42.56,0,209.67869221730516,null,42.56]
["2025-07-01",{"$f":"+_xll.ProxDU(B3622,1)","v":"2025-07-21"},30722,42.34,42.31,1.153306067729346E-3,1300246.1399999999,null,0,42.34,0,208.59482679700895,null,42.34]
["2025-07-01",{"$f":"+_xll.ProxDU(B3623,1)","v":"2025-07-22"},18176,41.93,42,6.8232833432226394E-4,763562.53,null,0,41.93,0,206.57489578645686,null,41.93]
["2025-07-01",{"$f":"+_xll.ProxDU(B3624,1)","v":"2025-07-23"},19864,41.91,41.86,7.4569597452560799E-4,831601.5,null,0,41.91,0,206.47636256642991,null,41.91]
["2025-07-01",{"$f":"+_xll.ProxDU(B3625,1)","v":"2025-07-24"},10366,41.88,41.94,3.8914037816816617E-4,434818.58,null,0,41.88,0,206.32856273638956,null,41.88]
["2025-07-01",{"$f":"+_xll.ProxDU(B3626,1)","v":"2025-07-25"},13714,41.7,41.8,5.1482453658095988E-4,573326.80000000005,null,0,41.7,0,205.4417637561472,null,41.7]
["2025-07-01",{"$f":"+_xll.ProxDU(B3627,1)","v":"2025-07-28"},24666,41.3,41.51,9.2596339647848603E-4,1023973.32,null,0,41.3,0,203.4710993556086,null,41.3]
["2025-07-01",{"$f":"+_xll.ProxDU(B3628,1)","v":"2025-07-29"},17238,41.12,41.18,6.4711574752680378E-4,709914,null,0,41.12,0,202.58430037536624,null,41.12]
["2025-07-01",{"$f":"+_xll.ProxDU(B3629,1)","v":"2025-07-30"},15895,41.77,41.19,5.9669943189108638E-4,654665.6,null,0,41.77,0,205.78663002624143,null,41.77]
["2025-07-01",{"$f":"+_xll.ProxDU(B3630,1)","v":"2025-07-31"},21868,41.79,41.73,8.2092627723147381E-4,912635.47,null,{"$f":"H3631+IF(B3631=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H3631+D3631","v":41.79},{"$f":"$H3631+IF($B3631=MAX($C$533:$C$1056),D3631,0)","v":0},{"$f":"100*(N3631/$N$11)","v":205.88516324626832},null,41.79]
["2025-08-01",{"$f":"+_xll.ProxDU(B3631,1)","v":"2025-08-01"},20421,41.4,41.68,7.6660579418986313E-4,851483.95,null,{"$f":"H3632+IF(B3632=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H3632+D3632","v":41.4},{"$f":"$H3632+IF($B3632=MAX($C$533:$C$1056),D3632,0)","v":0},{"$f":"100*(N3632/$N$11)","v":203.96376545574321},null,41.4]
["2025-08-01",{"$f":"+_xll.ProxDU(B3632,1)","v":"2025-08-04"},19823,41.39,41.38,7.4415683160597706E-4,820507.99,null,0,41.39,0,203.91449884572975,null,41.39]
["2025-08-01",{"$f":"+_xll.ProxDU(B3633,1)","v":"2025-08-05"},21091,41.4,41.29,7.9175764190090605E-4,870951.3,null,0,41.4,0,203.96376545574321,null,41.4]
["2025-08-01",{"$f":"+_xll.ProxDU(B3634,1)","v":"2025-08-06"},24924,41.71,41.43,9.3564873485079813E-4,1032579.87,null,0,41.71,0,205.49103036616066,null,41.71]
["2025-08-01",{"$f":"+_xll.ProxDU(B3635,1)","v":"2025-08-07"},18198,41.54,41.62,6.8315421588889525E-4,757497.22,0.41,0.41,41.949999999999996,0.41,206.67342900648379,null,41.949999999999996]
["2025-08-01",{"$f":"+_xll.ProxDU(B3636,1)","v":"2025-08-08"},20914,41.15,41.17,7.8511304929664548E-4,861057.51,null,0,41.15,0,202.7321002054066,null,41.15]
["2025-08-01",{"$f":"+_xll.ProxDU(B3637,1)","v":"2025-08-11"},11988,41.1,41.07,4.5003037367161641E-4,492347.9,null,0,41.1,0,202.48576715533929,null,41.1]
["2025-08-01",{"$f":"+_xll.ProxDU(B3638,1)","v":"2025-08-12"},18178,40.79,40.98,6.8240341446468495E-4,745170.81,null,0,40.79,0,200.95850224492187,null,40.79]
["2025-08-01",{"$f":"+_xll.ProxDU(B3639,1)","v":"2025-08-13"},18866,41,40.81,7.0823098345751715E-4,769918.59,null,0,41,0,201.99310105520465,null,41]
["2025-08-01",{"$f":"+_xll.ProxDU(B3640,1)","v":"2025-08-14"},17445,40.99,40.869999999999997,6.5488654226737979E-4,713034.26,null,0,40.99,0,201.94383444519119,null,40.99]
["2025-08-01",{"$f":"+_xll.ProxDU(B3641,1)","v":"2025-08-15"},15105,40.93,40.99,5.670427756347819E-4,619246.43000000005,null,0,40.93,0,201.64823478511039,null,40.93]
["2025-08-01",{"$f":"+_xll.ProxDU(B3642,1)","v":"2025-08-18"},15203,41.02,40.950000000000003,5.7072170261341217E-4,622608.77,null,0,41.02,0,202.0916342752316,null,41.02]
["2025-08-01",{"$f":"+_xll.ProxDU(B3643,1)","v":"2025-08-19"},21805,40.950000000000003,40.98,8.1856125274521157E-4,893703.88,null,0,40.950000000000003,0,201.74676800513734,null,40.950000000000003]
["2025-08-01",{"$f":"+_xll.ProxDU(B3644,1)","v":"2025-08-20"},18298,40.5,40.75,6.8690822300994641E-4,745830.5,null,0,40.5,0,199.52977055453144,null,40.5]
["2025-08-01",{"$f":"+_xll.ProxDU(B3645,1)","v":"2025-08-21"},15764,40.380000000000003,40.5,5.9178168256250933E-4,638545,null,0,40.380000000000003,0,198.93857123436987,null,40.380000000000003]
["2025-08-01",{"$f":"+_xll.ProxDU(B3646,1)","v":"2025-08-22"},12980,40.520000000000003,40.450000000000003,4.8727012431244422E-4,525155,null,0,40.520000000000003,0,199.62830377455836,null,40.520000000000003]
["2025-08-01",{"$f":"+_xll.ProxDU(B3647,1)","v":"2025-08-25"},21089,41,40.71,7.9168256175848504E-4,858316.67,null,0,41,0,201.99310105520465,null,41]
["2025-08-01",{"$f":"+_xll.ProxDU(B3648,1)","v":"2025-08-26"},15289,41,40.97,5.7395014873751616E-4,626429.32999999996,null,0,41,0,201.99310105520465,null,41]
["2025-08-01",{"$f":"+_xll.ProxDU(B3649,1)","v":"2025-08-27"},14038,40.909999999999997,41.13,5.269875196531658E-4,577532.17000000004,null,0,40.909999999999997,0,201.54970156508347,null,40.909999999999997]
["2025-08-01",{"$f":"+_xll.ProxDU(B3650,1)","v":"2025-08-28"},13048,41.01,41,4.8982284915475899E-4,535007.87,null,0,41.01,0,202.04236766521811,null,41.01]
["2025-08-01",{"$f":"+_xll.ProxDU(B3651,1)","v":"2025-08-29"},16083,41.3,41.3,6.0375696527866255E-4,664320.62,null,0,41.3,0,203.4710993556086,null,41.3]
[{"$f":"DATE(YEAR(B3653),MONTH(B3653),1)","v":"2025-09-01"},{"$f":"+_xll.ProxDU(B3652,1)","v":"2025-09-01"},23522,41.26,41.32,8.830175550136604E-4,972169.17,null,{"$f":"H3653+IF(B3653=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H3653+D3653","v":41.26},{"$f":"$H3653+IF($B3653=MAX($C$533:$C$1056),D3653,0)","v":0},{"$f":"100*(N3653/$N$11)","v":199.38025994145832},null,40.469652750000002]
[{"$f":"DATE(YEAR(B3654),MONTH(B3654),1)","v":"2025-09-01"},{"$f":"+_xll.ProxDU(B3653,1)","v":"2025-09-02"},38432,41.57,41.56,1.4427400167623926E-3,1597269.45,null,0,41.57,0,200.87826964911719,null,40.773714609999999]
["2025-09-01",{"$f":"+_xll.ProxDU(B3654,1)","v":"2025-09-03"},37508,41.92,41.87,1.4080529909638797E-3,1570478.52,null,0,41.92,0,202.56957093497738,null,41.117010258999997]
["2025-09-01",{"$f":"+_xll.ProxDU(B3655,1)","v":"2025-09-04"},65184,42,42.43,2.4470120017860064E-3,2766438.98,null,0,42,0,202.95615408152679,null,41.195477834999998]
["2025-09-01",{"$f":"+_xll.ProxDU(B3656,1)","v":"2025-09-05"},73939,42.25,42.2,2.7756753252340381E-3,3120830.69,null,0,42.25,0,204.16422642927361,null,41.440689012999997]
["2025-09-01",{"$f":"+_xll.ProxDU(B3657,1)","v":"2025-09-08"},57079,42.15,41.88,2.1427497246248074E-3,2390641.9700000002,null,0,42.15,0,205.67691548795892,null,41.747730447000002]
["2025-09-01",{"$f":"+_xll.ProxDU(B3658,1)","v":"2025-09-09"},37561,42.24,42.06,1.4100426147380368E-3,1579858.26,null,0,42.24,0,206.11608327680625,null,41.836871508000002]
["2025-09-01",{"$f":"+_xll.ProxDU(B3659,1)","v":"2025-09-10"},71296,42.87,42.68,2.6764569170246552E-3,3043273.49,null,0,42.87,0,209.19025781844431,null,42.460858938999998]
["2025-09-01",{"$f":"+_xll.ProxDU(B3660,1)","v":"2025-09-11"},52216,43.01,43,1.9601923583280885E-3,2245356.2999999998,null,0,43.01,0,209.87340771384905,null,42.599522811999996]
["2025-09-01",{"$f":"+_xll.ProxDU(B3661,1)","v":"2025-09-12"},35632,43.44,43.41,1.3376278173729593E-3,1546946.52,0.41,0.41,43.849999999999994,0.41,211.97165382433082,null,43.025418993999999]
["2025-09-01",{"$f":"+_xll.ProxDU(B3662,1)","v":"2025-09-15"},24642,43.64,43.54,9.2506243476943371E-4,1073438.72,null,0,43.64,0,212.94758225056049,null,43.223510242000003]
["2025-09-01",{"$f":"+_xll.ProxDU(B3663,1)","v":"2025-09-16"},44134,43.79,43.55,1.6567935028047314E-3,1922216.72,null,0,43.79,0,213.67952857023269,null,43.372078678000001]
["2025-09-01",{"$f":"+_xll.ProxDU(B3664,1)","v":"2025-09-17"},33592,43.69,43.54,1.261046072103515E-3,1462669.94,null,0,43.69,0,213.19156435711787,null,43.273033054000003]
["2025-09-01",{"$f":"+_xll.ProxDU(B3665,1)","v":"2025-09-18"},43578,42.98,43.16,1.6359212232116868E-3,1881028.94,null,0,42.98,0,209.72701845089995,null,42.569809124999999]
[{"$f":"DATE(YEAR(B3667),MONTH(B3667),1)","v":"2025-09-01"},{"$f":"+_xll.ProxDU(B3666,1)","v":"2025-09-19"},71588,43.9,43.31,2.6874186178181244E-3,3100215.48,null,0,43.9,0,214.21628920268833,null,43.481028864000002]
["2025-09-01",{"$f":"+_xll.ProxDU(B3667,1)","v":"2025-09-22"},29041,43.51,43.6,1.0902012080244755E-3,1266238.6599999999,null,0,43.51,0,212.31322877449651,null,43.094750931]
["2025-09-01",{"$f":"+_xll.ProxDU(B3668,1)","v":"2025-09-23"},44352,43.5,43.65,1.6649772383286229E-3,1936252.39,null,0,43.5,0,212.26443235515569,null,43.084846368999997]
["2025-09-01",{"$f":"+_xll.ProxDU(B3669,1)","v":"2025-09-24"},23150,43.69,43.66,8.6905264852335008E-4,1010751.76,null,0,43.69,0,213.19156435711787,null,43.273033054000003]
["2025-09-01",{"$f":"+_xll.ProxDU(B3670,1)","v":"2025-09-25"},31479,43.3,43.47,1.1817239016357036E-3,1368550.69,null,0,43.3,0,211.28850392892608,null,42.886755121]
["2025-09-01",{"$f":"+_xll.ProxDU(B3671,1)","v":"2025-09-26"},38096,43.09,43.06,1.4301265528356606E-3,1640684.47,null,0,43.09,0,210.26377908335562,null,42.678759311]
["2025-09-01",{"$f":"+_xll.ProxDU(B3672,1)","v":"2025-09-29"},49278,43.43,43.08,{"$f":"C3673/26638202","v":1.8498996291116045E-3},2123349.7200000002,null,0,43.43,0,211.92285740499003,null,43.015514432000003]
["2025-09-01",{"$f":"+_xll.ProxDU(B3673,1)","v":"2025-09-30"},50899,43.59,43.35,1.9107520845438443E-3,2206912.02,null,0,43.59,0,212.70360014400302,null,43.173987429999997]
[{"$f":"DATE(YEAR(B3675),MONTH(B3675),1)","v":"2025-10-01"},{"$f":"+_xll.ProxDU(B3674,1)","v":"2025-10-01"},74275,43.38,43.33,2.78828878916077E-3,3218511.26,null,0,43.38,0,211.67887529843256,null,42.965991619999997]
["2025-10-01",{"$f":"+_xll.ProxDU(B3675,1)","v":"2025-10-02"},61075,43.1,43.31,2.292759849182013E-3,2645217.34,null,0,43.1,0,210.31257550269643,null,42.688663873000003]
["2025-10-01",{"$f":"+_xll.ProxDU(B3676,1)","v":"2025-10-03"},69642,43.4,43.32,2.6143656392424684E-3,3016953.73,null,0,43.4,0,211.77646814204087,null,42.985800744999999]
["2025-10-01",{"$f":"+_xll.ProxDU(B3677,1)","v":"2025-10-06"},28974,43.4,43.25,1.0876860232533713E-3,1253134.48,null,0,43.4,0,211.77646814204087,null,42.985800744999999]
["2025-10-01",{"$f":"+_xll.ProxDU(B3678,1)","v":"2025-10-07"},49593,42.96,43.19,1.8617247515429157E-3,2142173.63,null,0,42.96,0,209.62942560729167,null,42.55]
["2025-10-01",{"$f":"+_xll.ProxDU(B3679,1)","v":"2025-10-08"},30917,42.3,42.35,1.1606263816153959E-3,1309654.9099999999,null,0,42.3,0,208.39776035695502,null,42.3]
["2025-10-01",{"$f":"+_xll.ProxDU(B3680,1)","v":"2025-10-09"},25515,41.98,42.2,9.5783491693621063E-4,1076734.47,null,0,41.98,0,206.82122883652414,null,41.98]
["2025-10-01",{"$f":"+_xll.ProxDU(B3681,1)","v":"2025-10-10"},57013,41.45,41.33,2.1402720799249138E-3,2356656.81,null,0,41.45,0,204.21009850581058,null,41.45]
["2025-10-01",{"$f":"+_xll.ProxDU(B3682,1)","v":"2025-10-13"},93033,41.22,41.03,3.492465444927552E-3,3817385.97,null,0,41.22,0,203.07696647550085,null,41.22]
["2025-10-01",{"$f":"+_xll.ProxDU(B3683,1)","v":"2025-10-14"},25474,41.34,41.19,9.5629577401657969E-4,1049468.8400000001,0.41,0.41,41.75,0.41,203.66816579566245,null,41.34]
["2025-10-01",{"$f":"+_xll.ProxDU(B3684,1)","v":"2025-10-15"},86242,41,41.01,3.2375308213369656E-3,3537470.12,null,0,41,0,201.99310105520465,null,41]
["2025-10-01",{"$f":"+_xll.ProxDU(B3685,1)","v":"2025-10-16"},33106,40.99,41.11,1.2428015974952063E-3,1360989.44,null,0,40.99,0,{"$f":"100*(N3686/$N$11)","v":201.94383444519119},null,40.99]
["2025-10-01",{"$f":"+_xll.ProxDU(B3686,1)","v":"2025-10-17"},26037,40.950000000000003,40.99,9.7743083410809775E-4,1067302.51,null,0,40.950000000000003,0,201.74676800513734,null,40.950000000000003]
["2025-10-01",{"$f":"+_xll.ProxDU(B3687,1)","v":"2025-10-20"},30085,40.75,40.92,1.12939304236825E-3,1231284.27,null,0,40.75,0,200.76143580486803,null,40.75]
["2025-10-01",{"$f":"+_xll.ProxDU(B3688,1)","v":"2025-10-21"},19349,41.04,40.93,7.2636283785219434E-4,792016.95,null,0,41.04,0,202.19016749525852,null,41.04]
["2025-10-01",{"$f":"+_xll.ProxDU(B3689,1)","v":"2025-10-22"},102200,40.369999999999997,40.409999999999997,3.8365952777143142E-3,4130639.92,null,0,40.369999999999997,0,198.88930462435636,null,40.369999999999997]
["2025-10-01",{"$f":"+_xll.ProxDU(B3690,1)","v":"2025-10-23"},32838,40.54,40.51,1.232740858410789E-3,1330270.5900000001,null,0,40.54,0,199.72683699458526,null,40.54]
["2025-10-01",{"$f":"+_xll.ProxDU(B3691,1)","v":"2025-10-24"},308735,39.42,39.67,1.1589933885177385E-2,12249742.859999999,null,0,39.42,0,194.20897667307727,null,39.42]
["2025-10-01",{"$f":"+_xll.ProxDU(B3692,1)","v":"2025-10-27"},46462,40.229999999999997,39.89,1.744186788582803E-3,1853545.28,null,0,40.229999999999997,0,198.19957208416787,null,40.229999999999997]
["2025-10-01",{"$f":"+_xll.ProxDU(B3693,1)","v":"2025-10-28"},50836,40.33,40.28,1.9083870600575821E-3,2047898.04,null,0,40.33,0,198.69223818430251,null,40.33]
["2025-10-01",{"$f":"+_xll.ProxDU(B3694,1)","v":"2025-10-29"},51717,40.69,40.43,1.941459862794043E-3,2091373.01,null,0,40.69,0,200.46583614478726,null,40.69]
["2025-10-01",{"$f":"+_xll.ProxDU(B3695,1)","v":"2025-10-30"},32721,40.39,40.5,1.2283486700791592E-3,1325292.78,null,0,40.39,0,198.98783784438331,null,40.39]
["2025-10-01",{"$f":"+_xll.ProxDU(B3696,1)","v":"2025-10-31"},36491,40.76,40.78,1.3698747385427891E-3,1488228.57,null,{"$f":"H3697+IF(B3697=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H3697+D3697","v":40.76},{"$f":"$H3697+IF($B3697=MAX($C$533:$C$1056),D3697,0)","v":0},{"$f":"100*(N3697/$N$11)","v":200.81070241488149},null,40.76]
[{"$f":"DATE(YEAR(B3698),MONTH(B3698),1)","v":"2025-11-01"},{"$f":"+_xll.ProxDU(B3697,1)","v":"2025-11-03"},29993,40.869999999999997,40.92,1.1259393558168827E-3,1227479.02,null,0,40.869999999999997,{"$f":"$H3698+IF($B3698=MAX($C$533:$C$1056),D3698,0)","v":0},{"$f":"100*(N3698/$N$11)","v":199.33270411447756},null,40.46]
[{"$f":"DATE(YEAR(B3699),MONTH(B3699),1)","v":"2025-11-01"},{"$f":"+_xll.ProxDU(B3698,1)","v":"2025-11-04"},27234,40.96,40.93,1.0223662993470806E-3,1114761.18,null,0,40.96,0,199.77610360459872,null,40.549999999999997]
["2025-11-01",{"$f":"+_xll.ProxDU(B3699,1)","v":"2025-11-05"},31091,41.16,41.13,1.167158354006025E-3,1278952.8899999999,null,0,41.16,0,200.76143580486803,null,40.75]
["2025-11-01",{"$f":"+_xll.ProxDU(B3700,1)","v":"2025-11-06"},22922,41.11,41.19,8.6049351228735332E-4,944217.12,null,0,41.11,0,200.51510275480072,null,40.700000000000003]
["2025-11-01",{"$f":"+_xll.ProxDU(B3701,1)","v":"2025-11-07"},39516,41.43,41.26,1.4834334539545874E-3,1630570.65,null,0,41.43,0,201.99310105520465,null,41]
["2025-11-01",{"$f":"+_xll.ProxDU(B3702,1)","v":"2025-11-10"},40842,40.700000000000003,40.71,1.5332115883797263E-3,1662841.35,null,0,40.700000000000003,0,200.51510275480072,null,40.700000000000003]
["2025-11-01",{"$f":"+_xll.ProxDU(B3703,1)","v":"2025-11-11"},38177,40.700000000000003,40.75,1.433167298603712E-3,1555861.07,null,0,40.700000000000003,0,200.51510275480072,null,40.700000000000003]
["2025-11-01",{"$f":"+_xll.ProxDU(B3704,1)","v":"2025-11-12"},40429,41.05,40.99,1.5177075389697849E-3,1657316.89,null,0,41.05,0,202.23943410527195,null,41.05]
["2025-11-01",{"$f":"+_xll.ProxDU(B3705,1)","v":"2025-11-13"},29441,40.93,41,1.1052172365086802E-3,1207291.6299999999,null,0,40.93,0,201.64823478511039,null,40.93]
["2025-11-01",{"$f":"+_xll.ProxDU(B3706,1)","v":"2025-11-14"},37749,41.7,41.45,1.417100148125613E-3,1565071.35,0.41,0.41,42.11,{"$f":"$H3707+IF($B3707=MAX($C$533:$C$1056),D3707,0)","v":0.41},205.4417637561472,null,41.7]
["2025-11-01",{"$f":"+_xll.ProxDU(B3707,1)","v":"2025-11-17"},36392,42.37,42.19,1.3661582714929483E-3,1535430.8,null,0,42.37,0,208.7426266270493,null,42.37]
["2025-11-01",{"$f":"+_xll.ProxDU(B3708,1)","v":"2025-11-18"},30122,42.3,42.47,1.1307820250030388E-3,1279527.42,null,0,42.3,0,208.39776035695502,null,42.3]
["2025-11-01",{"$f":"+_xll.ProxDU(B3709,1)","v":"2025-11-19"},25050,42.24,42.37,9.4037878382332261E-4,1061465.67,null,0,42.24,0,208.10216069687425,null,42.24]
["2025-11-01",{"$f":"+_xll.ProxDU(B3710,1)","v":"2025-11-21"},27123,42.23,42.13,1.0181993514427137E-3,1142850.1100000001,null,0,42.23,0,208.05289408686076,null,42.23]
[{"$f":"DATE(YEAR(B3712),MONTH(B3712),1)","v":"2025-11-01"},{"$f":"+_xll.ProxDU(B3711,1)","v":"2025-11-24"},261935,42.4,42.35,9.8330585525254286E-3,11094944.369999999,null,0,42.4,0,208.89042645708966,null,42.4]
[{"$f":"DATE(YEAR(B3713),MONTH(B3713),1)","v":"2025-11-01"},{"$f":"+_xll.ProxDU(B3712,1)","v":"2025-11-25"},28746,42.48,42.37,1.0791268870173746E-3,1218077.5900000001,null,0,42.48,0,209.28455933719738,null,42.48]
[{"$f":"DATE(YEAR(B3714),MONTH(B3714),1)","v":"2025-11-01"},{"$f":"+_xll.ProxDU(B3713,1)","v":"2025-11-26"},46872,42.47,42.24,1.7595782177791128E-3,1980072.74,null,0,42.47,0,209.23529272718392,null,42.47]
[{"$f":"DATE(YEAR(B3715),MONTH(B3715),1)","v":"2025-11-01"},{"$f":"+_xll.ProxDU(B3714,1)","v":"2025-11-27"},35167,42.3,42.28,1.3201716842600713E-3,1487015.79,null,0,42.3,0,208.39776035695502,null,42.3]
[{"$f":"DATE(YEAR(B3716),MONTH(B3716),1)","v":"2025-11-01"},{"$f":"+_xll.ProxDU(B3715,1)","v":"2025-11-28"},32050,42.38,42.32,1.2031592822969058E-3,1356363.78,null,0,42.38,0,{"$f":"100*(N3716/$N$11)","v":208.79189323706277},null,42.38]
[{"$f":"DATE(YEAR(B3717),MONTH(B3717),1)","v":"2025-12-01"},{"$f":"+_xll.ProxDU(B3716,1)","v":"2025-12-01"},37471,42.33,41.968806004999998,1.4066640083290906E-3,1587659.06,null,{"$f":"H3717+IF(B3717=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H3717+D3717","v":42.33},{"$f":"$H3717+IF($B3717=MAX($C$533:$C$1056),D3717,0)","v":0},{"$f":"100*(N3717/$N$11)","v":206.57087936548879},null,41.929184757999998]
["2025-12-01",{"$f":"+_xll.ProxDU(B3717,1)","v":"2025-12-02"},41069,42.61,42.057953810999997,1.5417331845445125E-3,1744016.54,null,0,42.61,0,{"$f":"100*(N3718/$N$11)","v":207.93728253242611},null,42.206533487000002]
["2025-12-01",{"$f":"+_xll.ProxDU(B3718,1)","v":"2025-12-03"},35866,42.92,42.404639723000003,1.3464121940362191E-3,1535719.4,null,0,42.92,0,209.4500860423731,null,42.513598152]
["2025-12-01",{"$f":"+_xll.ProxDU(B3719,1)","v":"2025-12-04"},21540,43.22,42.790946882,8.0861313387442589E-4,930672.85,null,0,43.22,0,210.91408944291024,null,42.810757506000002]
["2025-12-01",{"$f":"+_xll.ProxDU(B3720,1)","v":"2025-12-05"},47410,43.3,43.167348730000001,1.7797747760903682E-3,2066442.34,null,0,43.3,0,211.30449034774946,null,42.89]
["2025-12-01",{"$f":"+_xll.ProxDU(B3721,1)","v":"2025-12-08"},75812,43.41,43.37,2.8459878786113268E-3,3288496.95,null,0,43.41,0,213.8663540684496,null,43.41]
["2025-12-01",{"$f":"+_xll.ProxDU(B3722,1)","v":"2025-12-09"},77320,44.3,44.01,2.9025983059967784E-3,3403277.67,null,0,44.3,0,218.25108235964791,null,44.3]
["2025-12-01",{"$f":"+_xll.ProxDU(B3723,1)","v":"2025-12-10"},28373,44.2,44.42,1.0651244404558536E-3,1260553.49,null,0,44.2,0,217.75841625951333,null,44.2]
["2025-12-01",{"$f":"+_xll.ProxDU(B3724,1)","v":"2025-12-11"},347406,44.31,44.63,1.304164597895909E-2,15507208.51,null,0,44.31,0,218.30034896966143,null,44.31]
["2025-12-01",{"$f":"+_xll.ProxDU(B3725,1)","v":"2025-12-12"},29146,44.66,44.6,1.0941429155015793E-3,1300071.98,0.41,0.41,45.069999999999993,0.41,220.02468032013266,null,44.66]
["2025-12-01",{"$f":"+_xll.ProxDU(B3726,1)","v":"2025-12-15"},46778,45.12,44.81,1.7560494510853247E-3,2096538.91,null,0,45.12,0,222.29094438075202,null,45.12]
["2025-12-01",{"$f":"+_xll.ProxDU(B3727,1)","v":"2025-12-16"},46067,44.93,45.08,1.7293584604546508E-3,2076849.94,null,0,44.93,0,221.3548787904962,null,44.93]
["2025-12-01",{"$f":"+_xll.ProxDU(B3728,1)","v":"2025-12-17"},37221,44.55,44.89,1.3972789905264628E-3,1671181.32,null,0,44.55,0,219.48274760998453,null,44.55]
["2025-12-01",{"$f":"+_xll.ProxDU(B3729,1)","v":"2025-12-18"},34980,44.69,44.59,1.3131516909437055E-3,1560080.41,null,0,44.69,0,220.17248015017307,null,44.69]
["2025-12-01",{"$f":"+_xll.ProxDU(B3730,1)","v":"2025-12-19"},28472,44.92,44.92,1.0688409075056942E-3,1278991.53,null,0,44.92,0,221.30561218048274,null,44.92]
["2025-12-01",{"$f":"+_xll.ProxDU(B3731,1)","v":"2025-12-22"},45389,45.07,45.01,1.7039062921739238E-3,2043121.59,null,0,45.07,0,222.04461133068475,null,45.07]
["2025-12-01",{"$f":"+_xll.ProxDU(B3732,1)","v":"2025-12-23"},96845,45.75,45.59,3.6355681963820231E-3,4415760.4400000004,null,0,45.75,0,{"$f":"100*(N3733/$N$11)","v":225.39474081160029},null,45.75]
[{"$f":"DATE(YEAR(B3734),MONTH(B3734),1)","v":"2025-12-01"},{"$f":"+_xll.ProxDU(B3733,2)","v":"2025-12-26"},44286,45.84,46.41,1.6624995936287291E-3,2055379.42,null,0,45.84,0,{"$f":"100*(N3734/$N$11)","v":225.83814030172152},null,45.84]
[{"$f":"DATE(YEAR(B3735),MONTH(B3735),1)","v":"2025-12-01"},{"$f":"+_xll.ProxDU(B3734,1)","v":"2025-12-29"},51587,45.87,45.77,1.9365796535366763E-3,2361160.1800000002,null,{"$f":"H3735+IF(B3735=MAX($B$11:$B$280),$D$8,0)","v":0},45.87,0,225.98594013176188,null,45.87]
[{"$f":"DATE(YEAR(B3736),MONTH(B3736),1)","v":"2025-12-01"},{"$f":"+_xll.ProxDU(B3735,1)","v":"2025-12-30"},47499,45.95,45.9,{"$f":"C3736/26638202","v":1.7831158424281039E-3},2180287.9900000002,null,{"$f":"H3736+IF(B3736=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H3736+D3736","v":45.95},{"$f":"$H3736+IF($B3736=MAX($C$533:$C$1056),D3736,0)","v":0},226.3800730118696,null,45.95]
[{"$f":"DATE(YEAR(B3737),MONTH(B3737),1)","v":"2026-01-01"},{"$f":"+_xll.ProxDU(B3736,2)","v":"2026-01-02"},62294,46.34,46.41,2.3385211959876273E-3,2882043.13,null,0,46.34,0,228.30147080239476,null,46.34]
["2026-01-01",{"$f":"+_xll.ProxDU(B3737,1)","v":"2026-01-05"},41678,46.6,46.34,1.5645950879117142E-3,1947834.75,null,0,46.6,0,229.58240266274478,null,46.6]
["2026-01-01",{"$f":"+_xll.ProxDU(B3738,1)","v":"2026-01-06"},31139,47.15,46.35,1.1689602774241294E-3,1463534.15,null,0,47.15,0,232.29206621348536,null,47.15]
["2026-01-01",{"$f":"+_xll.ProxDU(B3739,1)","v":"2026-01-07"},89775,47.98,47.15,3.3701598929237039E-3,4277844.1500000004,null,0,47.98,0,236.3811948446029,null,47.98]
["2026-01-01",{"$f":"+_xll.ProxDU(B3740,1)","v":"2026-01-08"},37827,48,47.98,1.4200282736800329E-3,1813281.81,null,0,48,0,236.47972806462985,null,48]
["2026-01-01",{"$f":"+_xll.ProxDU(B3741,1)","v":"2026-01-09"},25057,47.32,47.64,9.406415643217962E-4,1186396.5900000001,null,0,47.32,0,233.12959858371426,null,47.32]
["2026-01-01",{"$f":"+_xll.ProxDU(B3742,1)","v":"2026-01-12"},87272,47.7,47.32,3.2761970946837927E-3,4072068.71,null,0,47.7,0,235.0017297642259,null,47.7]
["2026-01-01",{"$f":"+_xll.ProxDU(B3743,1)","v":"2026-01-13"},51899,47.53,47.45,1.9482921557543561E-3,2460899.6,null,0,47.53,0,234.164197393997,null,47.53]
["2026-01-01",{"$f":"+_xll.ProxDU(B3744,1)","v":"2026-01-14"},127980,47.61,47.53,4.8043783135213102E-3,6132954.6699999999,null,0,47.61,0,234.55833027410472,null,47.61]
["2026-01-01",{"$f":"+_xll.ProxDU(B3745,1)","v":"2026-01-15"},32906,48.47,48.03,1.235293583253104E-3,1582509.94,0.41,0.41,48.879999999999995,0.41,238.79525873526268,null,48.47]
["2026-01-01",{"$f":"+_xll.ProxDU(B3746,1)","v":"2026-01-16"},51869,48.87,48.47,1.9471659536180407E-3,2537989.38,null,0,48.87,0,240.76592313580124,null,48.87]
["2026-01-01",{"$f":"+_xll.ProxDU(B3747,1)","v":"2026-01-19"},41712,49.21,49,1.5658714503328716E-3,2045277.53,null,0,49.21,0,242.44098787625904,null,49.21]
["2026-01-01",{"$f":"+_xll.ProxDU(B3748,1)","v":"2026-01-20"},28204,48.9,49.57,1.058780168421277E-3,1385397.83,null,0,48.9,0,240.9137229658416,null,48.9]
["2026-01-01",{"$f":"+_xll.ProxDU(B3749,1)","v":"2026-01-21"},92337,49.18,48.88,3.4663375553650355E-3,4512032.0599999996,null,0,49.18,0,242.29318804621863,null,49.18]
["2026-01-01",{"$f":"+_xll.ProxDU(B3750,1)","v":"2026-01-22"},44555,49.05,49.18,1.6725978727843568E-3,2181990.73,null,0,49.05,0,241.65272211604361,null,49.05]
["2026-01-01",{"$f":"+_xll.ProxDU(B3751,1)","v":"2026-01-23"},50189,48.98,49.05,1.8840986339843807E-3,2459910.02,null,0,48.98,0,241.30785584594935,null,48.98]
["2026-01-01",{"$f":"+_xll.ProxDU(B3752,1)","v":"2026-01-26"},50193,49.07,49.3,1.8842487942692229E-3,2469034.8199999998,null,0,49.07,0,241.75125533607056,null,49.07]
["2026-01-01",{"$f":"+_xll.ProxDU(B3753,1)","v":"2026-01-27"},42789,49.44,49.15,1.6063021070265929E-3,2114961.9300000002,null,0,49.44,0,243.57411990656871,null,49.44]
["2026-01-01",{"$f":"+_xll.ProxDU(B3754,1)","v":"2026-01-28"},66750,49.68,49.44,2.505799753301668E-3,3303815.54,null,0,49.68,0,244.7565185468919,null,49.68]
["2026-01-01",{"$f":"+_xll.ProxDU(B3755,1)","v":"2026-01-29"},47655,49.34,49.4,1.7889720935369436E-3,2352383.81,null,0,49.34,0,243.0814538064341,null,49.34]
["2026-01-01",{"$f":"+_xll.ProxDU(B3756,1)","v":"2026-01-30"},68616,49.73,49.3,2.5758495261804831E-3,3400133.93,null,0,49.73,0,245.0028515969592,null,49.73]
[{"$f":"DATE(YEAR(B3758),MONTH(B3758),1)","v":"2026-02-01"},{"$f":"+_xll.ProxDU(B3757,1)","v":"2026-02-02"},61712,50.66,49.895664336000003,{"$f":"C3758/26638202","v":2.316672874543109E-3},3105953.18,null,{"$f":"H3758+IF(B3758=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H3758+D3758","v":50.66},{"$f":"$H3758+IF($B3758=MAX($C$533:$C$1056),D3758,0)","v":0},247.47996296856539,null,50.232797202999997]
["2026-02-01",{"$f":"+_xll.ProxDU(B3758,1)","v":"2026-02-03"},89018,49.95,50.441026327000003,3.3417420590173465E-3,4528886.38,null,0,49.95,0,244.01153079883636,null,49.528784451]
["2026-02-01",{"$f":"+_xll.ProxDU(B3759,1)","v":"2026-02-04"},47616,50,49.538700122999998,1.7875080307597337E-3,2379123.73,null,0,50,0,244.2557865863391,null,49.578362814000002]
["2026-02-01",{"$f":"+_xll.ProxDU(B3760,1)","v":"2026-02-05"},106948,48.85,49.132157548000002,4.0148355358218249E-3,5299657.66,null,0,48.85,0,238.63790349348366,null,48.438060469]
["2026-02-01",{"$f":"+_xll.ProxDU(B3761,1)","v":"2026-02-06"},104843,48.62,48.110843273999997,3.935813685923697E-3,5087836.2699999996,null,0,48.62,0,237.5143268749126,null,48.21]
["2026-02-01",{"$f":"+_xll.ProxDU(B3762,1)","v":"2026-02-09"},34101,48.42,48.38,1.2801539683496657E-3,1650129.09,null,0,48.42,0,238.54892568519537,null,48.42]
["2026-02-01",{"$f":"+_xll.ProxDU(B3763,1)","v":"2026-02-10"},26744,48.41,48.35,1.0039716644539298E-3,1293097.5900000001,null,0,48.41,0,238.49965907518188,null,48.41]
["2026-02-01",{"$f":"+_xll.ProxDU(B3764,1)","v":"2026-02-11"},47882,48.5,48.32,1.7974936897017298E-3,2313765.02,null,0,48.5,0,238.94305856530303,null,48.5]
["2026-02-01",{"$f":"+_xll.ProxDU(B3765,1)","v":"2026-02-12"},46481,48.5,48.42,1.7449000499358026E-3,2251044.96,null,0,48.5,0,238.94305856530303,null,48.5]
[{"$f":"DATE(YEAR(B3767),MONTH(B3767),1)","v":"2026-02-01"},{"$f":"+_xll.ProxDU(B3766,1)","v":"2026-02-13"},53413,48.12,48.36,{"$f":"C3767/26638202","v":2.0051278235670711E-3},2583084.1,0.41,{"$f":"H3767+IF(B3767=MAX($B$11:$B$280),$D$8,0)","v":0.41},{"$f":"+H3767+D3767","v":48.529999999999994},{"$f":"$H3767+IF($B3767=MAX($C$533:$C$1056),D3767,0)","v":0.41},237.07092738479139,null,48.12]
["2026-02-01",{"$f":"+_xll.ProxDU(B3767,1)","v":"2026-02-18"},26039,48.27,48.05,9.7750591425051886E-4,1251424.3500000001,null,0,48.27,0,237.80992653499337,null,48.27]
["2026-02-01",{"$f":"+_xll.ProxDU(B3768,1)","v":"2026-02-19"},49223,48.05,48.37,1.8478349251950263E-3,2380936.9300000002,null,0,48.05,0,236.72606111469716,null,48.05]
["2026-02-01",{"$f":"+_xll.ProxDU(B3769,1)","v":"2026-02-20"},33574,48.7,48.45,1.2603703508217259E-3,1626787.69,null,0,48.7,0,239.92839076557235,null,48.7]
["2026-02-01",{"$f":"+_xll.ProxDU(B3770,1)","v":"2026-02-23"},52526,48.07,48.1,1.971829780403347E-3,2526674.98,null,0,48.07,0,236.82459433472408,null,48.07]
["2026-02-01",{"$f":"+_xll.ProxDU(B3771,1)","v":"2026-02-24"},24889,48.45,48.39,9.3433483235843022E-4,1204594.8,null,0,48.45,0,238.69672551523573,null,48.45]
[{"$f":"DATE(YEAR(B3773),MONTH(B3773),1)","v":"2026-02-01"},{"$f":"+_xll.ProxDU(B3772,1)","v":"2026-02-25"},32668,48.5,48.43,{"$f":"C3773/26638202","v":1.2263590463050021E-3},1582143.9,null,{"$f":"H3773+IF(B3773=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H3773+D3773","v":48.5},{"$f":"$H3773+IF($B3773=MAX($C$533:$C$1056),D3773,0)","v":0},238.94305856530303,null,48.5]
["2026-02-01",{"$f":"+_xll.ProxDU(B3773,1)","v":"2026-02-26"},31338,48.39,48.41,1.1764307515950213E-3,1517180.27,null,0,48.39,0,238.40112585515496,null,48.39]
["2026-02-01",{"$f":"+_xll.ProxDU(B3774,1)","v":"2026-02-27"},44838,48.45,48.47,1.6832217129369316E-3,2173600.11,null,0,48.45,0,{"$f":"100*(N3775/$N$11)","v":238.69672551523573},null,48.45]
[{"$f":"DATE(YEAR(B3776),MONTH(B3776),1)","v":"2026-03-01"},{"$f":"+_xll.ProxDU(B3775,1)","v":"2026-03-02"},33490,48.56,48.54,{"$f":"C3776/26638202","v":1.2572169848400429E-3},1625783.93,null,{"$f":"H3776+IF(B3776=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H3776+D3776","v":48.56},{"$f":"$H3776+IF($B3776=MAX($C$533:$C$1056),D3776,0)","v":0},{"$f":"100*(N3776/$N$11)","v":239.23865822538386},null,48.56]
["2026-03-01",{"$f":"+_xll.ProxDU(B3776,1)","v":"2026-03-03"},36814,48.33,48.34,1.3820001815437843E-3,1779748.95,null,0,48.33,0,238.10552619507413,null,48.33]
["2026-03-01",{"$f":"+_xll.ProxDU(B3777,1)","v":"2026-03-04"},52720,48.2,48.24,1.9791125542181864E-3,2543533.7000000002,null,0,48.2,0,237.46506026489917,null,48.2]
["2026-03-01",{"$f":"+_xll.ProxDU(B3778,1)","v":"2026-03-05"},27062,48.52,48.53,1.0159094070988726E-3,1313494.1499999999,null,0,48.52,0,239.04159178533001,null,48.52]
["2026-03-01",{"$f":"+_xll.ProxDU(B3779,1)","v":"2026-03-06"},22468,48.8,48.71,8.434503199577809E-4,1094603.3700000001,null,0,48.8,0,240.42105686570699,null,48.8]
["2026-03-01",{"$f":"+_xll.ProxDU(B3780,1)","v":"2026-03-09"},38341,47.92,48.01,1.439323870282236E-3,1840866.43,null,0,47.92,0,236.08559518452213,null,47.92]
["2026-03-01",{"$f":"+_xll.ProxDU(B3781,1)","v":"2026-03-10"},19648,48.26,48.24,7.3758731914413738E-4,947845,null,0,48.26,0,237.76065992497993,null,48.26]
["2026-03-01",{"$f":"+_xll.ProxDU(B3782,1)","v":"2026-03-11"},25931,47.92,48.16,9.7345158655978356E-4,1249051.18,null,0,47.92,0,236.08559518452213,null,47.92]
["2026-03-01",{"$f":"+_xll.ProxDU(B3783,1)","v":"2026-03-12"},20772,48.25,48.08,7.7978235918475282E-4,998844.67,null,0,48.25,0,237.71139331496647,null,48.25]
["2026-03-01",{"$f":"+_xll.ProxDU(B3784,1)","v":"2026-03-13"},29588,48.26,48.17,1.1107356269766256E-3,1425260.14,0.41,0.41,48.669999999999995,0.41,237.76065992497993,null,48.26]
["2026-03-01",{"$f":"+_xll.ProxDU(B3785,1)","v":"2026-03-16"},25042,48.25,48.12,9.4007846325363847E-4,1205201.3600000001,null,0,48.25,0,237.71139331496647,null,48.25]
["2026-03-01",{"$f":"+_xll.ProxDU(B3786,1)","v":"2026-03-17"},36782,48.25,47.94,1.380798899265048E-3,1763518.13,null,0,48.25,0,237.71139331496647,null,48.25]
["2026-03-01",{"$f":"+_xll.ProxDU(B3787,1)","v":"2026-03-18"},29261,48.15,48.08,1.0984600236907882E-3,1407013.87,null,0,48.15,0,237.2187272148318,null,48.15]
["2026-03-01",{"$f":"+_xll.ProxDU(B3788,1)","v":"2026-03-19"},14559,48,47.93,5.4654589675384247E-4,697839.31,null,0,48,0,236.47972806462985,null,48]
["2026-03-01",{"$f":"+_xll.ProxDU(B3789,1)","v":"2026-03-20"},33951,47,47.4,1.2745229576680889E-3,1609663.51,null,0,47,0,231.55306706328335,null,47]
["2026-03-01",{"$f":"+_xll.ProxDU(B3790,1)","v":"2026-03-23"},41069,46.75,46.9,1.5417331845445125E-3,1926248.77,null,0,46.75,0,230.32140181294679,null,46.75]
["2026-03-01",{"$f":"+_xll.ProxDU(B3791,1)","v":"2026-03-24"},17665,46.71,46.63,6.6314535793369242E-4,823750.51,null,0,46.71,0,230.12433537289292,null,46.71]
["2026-03-01",{"$f":"+_xll.ProxDU(B3792,1)","v":"2026-03-25"},16848,46.84,46.77,6.3247511975470416E-4,788040.72,null,0,46.84,0,230.76480130306797,null,46.84]
["2026-03-01",{"$f":"+_xll.ProxDU(B3793,1)","v":"2026-03-26"},23120,46.75,46.72,8.6792644638703463E-4,1080328.05,null,0,46.75,0,230.32140181294679,null,46.75]
["2026-03-01",{"$f":"+_xll.ProxDU(B3794,1)","v":"2026-03-27"},22811,46.6,46.56,8.5632656438298655E-4,1062295.56,null,0,46.6,0,229.58240266274478,null,46.6]
[{"$f":"DATE(YEAR(B3796),MONTH(B3796),1)","v":"2026-03-01"},{"$f":"+_xll.ProxDU(B3795,1)","v":"2026-03-30"},22037,46.26,46.35,{"$f":"C3796/26638202","v":8.2727054926605035E-4},1021645.74,null,{"$f":"H3796+IF(B3796=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H3796+D3796","v":46.26},{"$f":"$H3796+IF($B3796=MAX($C$533:$C$1056),D3796,0)","v":0},{"$f":"100*(N3796/$N$11)","v":227.90733792228698},null,46.26]
["2026-03-01",{"$f":"+_xll.ProxDU(B3796,1)","v":"2026-03-31"},15414,46.76,46.6,5.7864265763883009E-4,718377.04,null,0,46.76,0,230.37066842296022,null,46.76]
[{"$f":"DATE(YEAR(B3798),MONTH(B3798),1)","v":"2026-04-01"},{"$f":"+_xll.ProxDU(B3797,1)","v":"2026-04-01"},25077,47.19,46.78,{"$f":"C3798/26638202","v":9.4139236574600639E-4},1173276.8799999999,null,{"$f":"H3798+IF(B3798=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H3798+D3798","v":47.19},{"$f":"$H3798+IF($B3798=MAX($C$533:$C$1056),D3798,0)","v":0},{"$f":"100*(N3798/$N$11)","v":232.4891326535392},null,47.19]
["2026-04-01",{"$f":"+_xll.ProxDU(B3798,1)","v":"2026-04-02"},22480,47.29,46.99,8.4390080081230706E-4,1056445.82,null,0,47.29,0,232.98179875367384,null,47.29]
["2026-04-01",{"$f":"+_xll.ProxDU(B3799,1)","v":"2026-04-06"},17395,47.1,47.13,6.5300953870685416E-4,819887.69,null,0,47.1,0,232.04573316341802,null,47.1]
["2026-04-01",{"$f":"+_xll.ProxDU(B3800,1)","v":"2026-04-07"},27283,46.88,46.76,1.0242057628363957E-3,1275937.06,null,0,46.88,0,230.96186774312181,null,46.88]
["2026-04-01",{"$f":"+_xll.ProxDU(B3801,1)","v":"2026-04-08"},15524,46.99,46.99,5.827720654719864E-4,729527.81,null,0,46.99,0,231.50380045326989,null,46.99]
["2026-04-01",{"$f":"+_xll.ProxDU(B3802,1)","v":"2026-04-09"},27475,46.82,46.85,1.0314134565088139E-3,1287328.6399999999,null,0,46.82,0,230.66626808304102,null,46.82]
["2026-04-01",{"$f":"+_xll.ProxDU(B3803,1)","v":"2026-04-10"},32704,47.88,47.1,1.2277104888685805E-3,1540540.68,null,0,47.88,0,235.88852874446826,null,47.88]
["2026-04-01",{"$f":"+_xll.ProxDU(B3804,1)","v":"2026-04-13"},31610,47.37,47.11,1.1866416509642805E-3,1489312.68,null,0,47.37,0,233.37593163378156,null,47.37]
["2026-04-01",{"$f":"+_xll.ProxDU(B3805,1)","v":"2026-04-14"},35263,47.24,47.22,1.3237755310962804E-3,1665405.96,null,0,47.24,0,232.73546570360654,null,47.24]
["2026-04-01",{"$f":"+_xll.ProxDU(B3806,1)","v":"2026-04-15"},27460,47.34,47.26,1.0308503554406563E-3,1297858.9099999999,0.41,0.41,47.75,0.41,233.22813180374121,null,47.34]
["2026-04-01",{"$f":"+_xll.ProxDU(B3807,1)","v":"2026-04-16"},35335,47.44,47.64,1.3264784162234373E-3,1683535.18,null,0,47.44,0,233.72079790387579,null,47.44]
["2026-04-01",{"$f":"+_xll.ProxDU(B3808,1)","v":"2026-04-17"},18558,47.94,47.73,6.9666864152467952E-4,885943.07,null,0,47.94,0,236.18412840454903,null,47.94]
["2026-04-01",{"$f":"+_xll.ProxDU(B3809,1)","v":"2026-04-20"},23931,47.97,47.93,8.9837144413875986E-4,1147058.3899999999,null,0,47.97,0,236.33192823458944,null,47.97]
["2026-04-01",{"$f":"+_xll.ProxDU(B3810,1)","v":"2026-04-22"},36541,47.44,47.6,1.3717517421033146E-3,1739398.68,null,0,47.44,0,233.72079790387579,null,47.44]
["2026-04-01",{"$f":"+_xll.ProxDU(B3811,1)","v":"2026-04-23"},16145,47.45,47.5,6.0608444969371435E-4,766978.41,null,0,47.45,0,233.77006451388928,null,47.45]
["2026-04-01",{"$f":"+_xll.ProxDU(B3812,1)","v":"2026-04-24"},25668,47.58,47.51,9.6357854783141899E-4,1219726.8500000001,null,0,47.58,0,234.41053044406434,null,47.58]
["2026-04-01",{"$f":"+_xll.ProxDU(B3813,1)","v":"2026-04-27"},38237,47.32,47.41,1.4354197028763427E-3,1812977.48,null,0,47.32,0,233.12959858371426,null,47.32]
["2026-04-01",{"$f":"+_xll.ProxDU(B3814,1)","v":"2026-04-28"},13381,47.32,47.39,5.0232369286785949E-4,634233.18999999994,null,0,47.32,0,233.12959858371426,null,47.32]
["2026-04-01",{"$f":"+_xll.ProxDU(B3815,1)","v":"2026-04-29"},24468,47.2,47.26,9.1853046237880471E-4,1156552.1499999999,null,0,47.2,0,232.53839926355266,null,47.2]
[{"$f":"DATE(YEAR(B3817),MONTH(B3817),1)","v":"2026-04-01"},{"$f":"+_xll.ProxDU(B3816,1)","v":"2026-04-30"},68944,47.28,47.34,{"$f":"C3817/26638202","v":2.5881626695375311E-3},3264470.27,null,{"$f":"H3817+IF(B3817=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H3817+D3817","v":47.28},{"$f":"$H3817+IF($B3817=MAX($C$533:$C$1056),D3817,0)","v":0},{"$f":"100*(N3817/$N$11)","v":232.93253214366038},null,47.28]
[{"$f":"DATE(YEAR(B3818),MONTH(B3818),1)","v":"2026-05-01"},{"$f":"+_xll.ProxDU(B3817,1)","v":"2026-05-04"},32003,46.47,46.74,{"$f":"C3818/26638202","v":1.2013948989500118E-3},1496117.25,null,{"$f":"H3818+IF(B3818=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H3818+D3818","v":46.47},{"$f":"$H3818+IF($B3818=MAX($C$533:$C$1056),D3818,0)","v":0},{"$f":"100*(N3818/$N$11)","v":228.94193673256976},null,46.47]
["2026-05-01",{"$f":"+_xll.ProxDU(B3818,1)","v":"2026-05-05"},19300,46.7,46.62,7.2452337436287927E-4,899838.95,null,0,46.7,0,230.07506876287945,null,46.7]
["2026-05-01",{"$f":"+_xll.ProxDU(B3819,1)","v":"2026-05-06"},12444,46.8,46.84,4.6714864614360983E-4,582971.57999999996,null,0,46.8,0,230.5677348630141,null,46.8]
["2026-05-01",{"$f":"+_xll.ProxDU(B3820,1)","v":"2026-05-07"},37951,46.96,46.9,1.4246832425101365E-3,1780189.24,null,0,46.96,0,231.35600062322953,null,46.96]
["2026-05-01",{"$f":"+_xll.ProxDU(B3821,1)","v":"2026-05-08"},34373,48,47.36,1.2903648677189249E-3,1628019.58,null,0,48,0,236.47972806462985,null,48]
["2026-05-01",{"$f":"+_xll.ProxDU(B3822,1)","v":"2026-05-11"},73433,47.25,47.22,2.7566800492015188E-3,3467837.95,null,0,47.25,0,232.78473231361997,null,47.25]
["2026-05-01",{"$f":"+_xll.ProxDU(B3823,1)","v":"2026-05-12"},271342,46.19,45.86,1.0186198002402714E-2,12444861.02,null,0,46.19,0,227.56247165219273,null,46.19]
["2026-05-01",{"$f":"+_xll.ProxDU(B3824,1)","v":"2026-05-13"},169207,45.2,45.26,6.3520428293170842E-3,7659741.7400000002,null,0,45.2,0,222.68507726085977,null,45.2]
["2026-05-01",{"$f":"+_xll.ProxDU(B3825,1)","v":"2026-05-14"},31888,45.61,45.31,1.1970777907608029E-3,1444995.08,null,0,45.61,0,224.7050082714118,null,45.61]
["2026-05-01",{"$f":"+_xll.ProxDU(B3826,1)","v":"2026-05-15"},78459,45.48,45.08,2.9453564471055515E-3,3536940.96,null,0,45.48,0,224.06454234123677,null,45.48]
["2026-05-01",{"$f":"+_xll.ProxDU(B3827,1)","v":"2026-05-18"},62563,44.92,44.9,2.3486194751432547E-3,2809664.4,null,0,44.92,0,221.30561218048274,null,44.92]
["2026-05-01",{"$f":"+_xll.ProxDU(B3828,1)","v":"2026-05-19"},36077,44.5,44.59,1.354333149061637E-3,1608920.93,null,0,44.5,0,219.23641455991722,null,44.5]
["2026-05-01",{"$f":"+_xll.ProxDU(B3829,1)","v":"2026-05-20"},66246,44.71,44.48,2.48687955741157E-3,2947131.6,null,0,44.71,0,220.2710133702,null,44.71]
["2026-05-01",{"$f":"+_xll.ProxDU(B3830,1)","v":"2026-05-21"},19964,44.89,44.57,7.4944998164665916E-4,889950.98,null,0,44.89,0,221.15781235044233,null,44.89]
["2026-05-01",{"$f":"+_xll.ProxDU(B3831,1)","v":"2026-05-22"},28168,44.5,44.43,1.0574287258576986E-3,1251570.1299999999,null,0,44.5,0,219.23641455991722,null,44.5]
["2026-05-01",{"$f":"+_xll.ProxDU(B3832,1)","v":"2026-05-25"},63947,44.43,44.41,2.4005749336986032E-3,2840251.54,null,0,44.43,0,218.89154828982299,null,44.43]
["2026-05-01",{"$f":"+_xll.ProxDU(B3833,1)","v":"2026-05-26"},31968,44.46,44.38,1.2000809964576439E-3,1419028.84,null,0,44.46,0,219.0393481198634,null,44.46]
["2026-05-01",{"$f":"+_xll.ProxDU(B3834,1)","v":"2026-05-27"},28559,44.19,44.3,1.0721068937010088E-3,1265318.1100000001,null,0,44.19,0,217.70914964949984,null,44.19]
["2026-05-01",{"$f":"+_xll.ProxDU(B3835,1)","v":"2026-05-28"},21383,44.09,44.25,8.027193426943755E-4,946345.08,null,0,44.09,0,217.21648354936519,null,44.09]
["2026-05-01",{"$f":"+_xll.ProxDU(B3836,1)","v":"2026-05-29"},146224,44.82,44.83,5.4892593726858889E-3,6555327.3700000001,null,0,44.82,0,220.81294608034813,null,44.82]
[{"$f":"DATE(YEAR(B3838),MONTH(B3838),1)","v":"2026-06-01"},{"$f":"+_xll.ProxDU(B3837,1)","v":"2026-06-01"},42369,44.377455716999997,44.397267081000003,{"$f":"C3838/26638202","v":1.5905352771181779E-3},1907314.83,null,{"$f":"H3838+IF(B3838=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H3838+D3838","v":44.377455716999997},{"$f":"$H3838+IF($B3838=MAX($C$533:$C$1056),D3838,0)","v":0},{"$f":"100*(N3838/$N$11)","v":218.63268041992313},null,44.377455716999997]
["2026-06-01",{"$f":"+_xll.ProxDU(B3838,1)","v":"2026-06-02"},64308,44.357644352000001,44.575569358000003,2.4141268994055981E-3,2868170.89,null,0,44.357644352000001,0,218.53507654059422,null,44.357644352000001]
["2026-06-01",{"$f":"+_xll.ProxDU(B3839,1)","v":"2026-06-03"},35430,43.733586381000002,44.357644352000001,1.3300447229884359E-3,1578575.27,null,0,43.733586381000002,0,215.46055447228915,null,43.733586381000002]
["2026-06-01",{"$f":"+_xll.ProxDU(B3840,1)","v":"2026-06-05"},34716,43.585001149999997,44.129813665,1.3032411121441305E-3,1536719.73,null,0,43.585001149999997,0,214.72852540934534,null,43.585001149999997]
["2026-06-01",{"$f":"+_xll.ProxDU(B3841,1)","v":"2026-06-08"},31539,43.06,43.585001149999997,1.1839763059083342E-3,1374880.71,null,0,43.06,0,212.14202271797836,null,43.06]
["2026-06-01",{"$f":"+_xll.ProxDU(B3842,1)","v":"2026-06-09"},24194,43.33,43.06,9.0824448286712443E-4,1048493.14,null,0,43.33,0,213.47222118834188,null,43.33]
["2026-06-01",{"$f":"+_xll.ProxDU(B3843,1)","v":"2026-06-10"},30106,43.18,43.36,1.1301813838636707E-3,1292542.28,null,0,43.18,0,212.73322203813993,null,43.18]
["2026-06-01",{"$f":"+_xll.ProxDU(B3844,1)","v":"2026-06-11"},27231,43.26,43.12,1.022253679133449E-3,1166220.17,null,0,43.26,0,213.12735491824762,null,43.26]
["2026-06-01",{"$f":"+_xll.ProxDU(B3845,1)","v":"2026-06-12"},15471,43.08,43.26,5.8078244169782931E-4,667444.57999999996,null,0,43.08,0,212.24055593800526,null,43.08]
["2026-06-01",{"$f":"+_xll.ProxDU(B3846,1)","v":"2026-06-15"},18308,43.09,43.4,6.8728362372205156E-4,791343.74,null,0,43.09,0,212.28982254801875,null,43.09]
["2026-06-01",{"$f":"+_xll.ProxDU(B3847,1)","v":"2026-06-16"},30639,42.83,43.02,1.1501902418188735E-3,1314137.76,null,0,42.83,0,211.00889068766864,null,42.83]
["2026-06-01",{"$f":"+_xll.ProxDU(B3848,1)","v":"2026-06-17"},23035,42.75,42.83,8.6473554033414119E-4,985830.13,null,0,42.75,0,210.61475780756095,null,42.75]
["2026-06-01",{"$f":"+_xll.ProxDU(B3849,1)","v":"2026-06-18"},18770,42.56,43,7.04627136621308E-4,801780.88,null,0,42.56,0,209.67869221730516,null,42.56]
["2026-06-01",{"$f":"+_xll.ProxDU(B3850,1)","v":"2026-06-19"},12449,42.57,42.6,4.673363464996624E-4,530242.6,null,0,42.57,0,209.72795882731862,null,42.57]
["2026-06-01",{"$f":"+_xll.ProxDU(B3851,1)","v":"2026-06-22"},38136,42.45,42.57,1.431628155684081E-3,1624156.89,null,0,42.45,0,209.13675950715702,null,42.45]
["2026-06-01",{"$f":"+_xll.ProxDU(B3852,1)","v":"2026-06-23"},38608,42.48,42.45,1.4493470692954428E-3,1634731.8,null,0,42.48,0,209.28455933719738,null,42.48]
["2026-06-01",{"$f":"+_xll.ProxDU(B3853,1)","v":"2026-06-24"},22900,42.27,42.48,8.5966763072072212E-4,969643.69,null,0,42.27,0,208.24996052691466,null,42.27]
["2026-06-01",{"$f":"+_xll.ProxDU(B3854,1)","v":"2026-06-25"},23138,42.02,42.27,8.6860216766882392E-4,974001.34,null,0,42.02,0,207.01829527657804,null,42.02]
["2026-06-01",{"$f":"+_xll.ProxDU(B3855,1)","v":"2026-06-26"},16853,42.07,42,6.3266282011075674E-4,707350.76,null,0,42.07,0,207.26462832664535,null,42.07]
["2026-06-01",{"$f":"+_xll.ProxDU(B3856,1)","v":"2026-06-29"},21694,42.24,42.2,8.143943048408447E-4,914475.23,null,0,42.24,0,208.10216069687425,null,42.24]
["2026-06-01",{"$f":"+_xll.ProxDU(B3857,1)","v":"2026-06-30"},45209,41.96,42.24,1.6971490793560315E-3,1898630.72,null,0,41.96,0,206.72269561649722,null,41.96]
[{"$f":"DATE(YEAR(B3859),MONTH(B3859),1)","v":"2026-07-01"},{"$f":"+_xll.ProxDU(B3858,1)","v":"2026-07-01"},26027,41.878149643999997,41.472142517999998,{"$f":"C3859/26638202","v":9.7705543339599282E-4},1090124.6200000001,null,{"$f":"H3859+IF(B3859=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H3859+D3859","v":41.878149643999997},{"$f":"$H3859+IF($B3859=MAX($C$533:$C$1056),D3859,0)","v":0},{"$f":"100*(N3859/$N$11)","v":206.72269561649722},null,41.96]
["2026-07-01",{"$f":"+_xll.ProxDU(B3859,1)","v":"2026-07-02"},25035,41.590973871999999,41.571168645999997,9.3981568275516489E-4,1051163.3500000001,null,0,41.590973871999999,0,206.72269561649722,null,41.96]
["2026-07-01",{"$f":"+_xll.ProxDU(B3860,1)","v":"2026-07-03"},13885,41.888052256000002,41.660292161999998,5.2124388875795743E-4,584182.05000000005,null,0,41.888052256000002,0,206.72269561649722,null,41.96]
["2026-07-01",{"$f":"+_xll.ProxDU(B3861,1)","v":"2026-07-06"},16835,41.620681709999999,41.630584323000001,6.3198709882896756E-4,707795.64,null,0,41.620681709999999,0,206.72269561649722,null,41.96]
["2026-07-01",{"$f":"+_xll.ProxDU(B3862,1)","v":"2026-07-07"},16574,41.69,41.541460807999997,6.2218914024302389E-4,695429.87,null,0,41.69,0,206.72269561649722,null,41.96]
["2026-07-01",{"$f":"+_xll.ProxDU(B3863,1)","v":"2026-07-08"},15915,41.31,41.56,5.9745023331529657E-4,661510.76,null,0,41.31,0,206.72269561649722,null,41.96]
["2026-07-01",{"$f":"+_xll.ProxDU(B3864,1)","v":"2026-07-09"},17189,41.12,41.1,6.452762840374887E-4,706523.83,null,0,41.12,0,206.72269561649722,null,41.96]
["2026-07-01",{"$f":"+_xll.ProxDU(B3865,1)","v":"2026-07-10"},23999,40.82,41.02,9.0092416898107457E-4,984529.25,null,0,40.82,0,206.72269561649722,null,41.96]
["2026-07-01",{"$f":"+_xll.ProxDU(B3866,1)","v":"2026-07-13"},30235,40.86,40.5,1.1350240530498268E-3,1224459.33,null,0,40.86,0,206.72269561649722,null,41.96]
["2026-07-01",{"$f":"+_xll.ProxDU(B3867,1)","v":"2026-07-14"},38951,40.299999999999997,40.659999999999997,1.4622233137206483E-3,1584070.07,null,0,40.299999999999997,0,206.72269561649722,null,41.96]
["2026-07-01",{"$f":"+_xll.ProxDU(B3868,1)","v":"2026-07-15"},24215,41,40.9,9.0903282436254518E-4,990544.58,null,0,41,0,206.72269561649722,null,41.96]
["2026-07-01",{"$f":"+_xll.ProxDU(B3869,1)","v":"2026-07-16"},21024,41,40.98,7.8924245712980179E-4,861657.92,null,0,41,0,206.72269561649722,null,41.96]
["2026-07-01",{"$f":"+_xll.ProxDU(B3870,1)","v":"2026-07-17"},15862,40.98,40.97,5.9546060954113948E-4,649893.92000000004,null,0,40.98,0,206.72269561649722,null,41.96]
["2026-07-01",{"$f":"+_xll.ProxDU(B3871,1)","v":"2026-07-20"},40606,40.4,40.46,1.5243521315740454E-3,1643135.43,null,0,40.4,0,206.72269561649722,null,41.96]
["2026-07-01",{"$f":"+_xll.ProxDU(B3872,1)","v":"2026-07-21"},23841,40.33,40.340000000000003,8.9499283772981374E-4,961790,null,0,40.33,0,206.72269561649722,null,41.96]
["2026-07-01",{"$f":"+_xll.ProxDU(B3873,1)","v":"2026-07-22"},26951,40.01,40.090000000000003,1.0117424591945057E-3,1080508.58,null,0,40.01,0,206.72269561649722,null,41.96]
["2026-07-01",{"$f":"+_xll.ProxDU(B3874,1)","v":"2026-07-23"},27038,40.28,40.049999999999997,1.0150084453898203E-3,1082938.49,null,0,40.28,0,206.72269561649722,null,41.96]
["2026-07-01",{"$f":"+_xll.ProxDU(B3875,1)","v":"2026-07-24"},57450,39.22,39.61,2.1566770910439077E-3,2275937.5099999998,null,0,39.22,0,206.72269561649722,null,41.96]
["2026-07-01",{"$f":"+_xll.ProxDU(B3876,1)","v":"2026-07-27"},24750,40.06,39.89,9.2911676246016902E-4,987259.02,null,0,40.06,0,206.72269561649722,null,41.96]
["2026-07-01",{"$f":"+_xll.ProxDU(B3877,1)","v":"2026-07-28"},23722,40.299999999999997,40.15,8.9052556925576284E-4,952657.5,null,0,40.299999999999997,0,206.72269561649722,null,41.96]
["2026-07-01",{"$f":"+_xll.ProxDU(B3878,1)","v":"2026-07-29"},16418,39.950000000000003,40,6.1633288913418406E-4,656887.62,null,0,39.950000000000003,0,206.72269561649722,null,41.96]
["2026-07-01",{"$f":"+_xll.ProxDU(B3879,1)","v":"2026-07-30"},15188,40.090000000000003,40.17,5.7015860154525444E-4,610202.06000000006,null,0,40.090000000000003,0,206.72269561649722,null,41.96]
[{"$f":"DATE(YEAR(B3881),MONTH(B3881),1)","v":"2026-07-01"},{"$f":"+_xll.ProxDU(B3880,1)","v":"2026-07-31"},18738,40.33,40.090000000000003,{"$f":"C3881/26638202","v":7.0342585434257166E-4},751243.12,null,{"$f":"H3881+IF(B3881=MAX($B$11:$B$280),$D$8,0)","v":0},{"$f":"+H3881+D3881","v":40.33},{"$f":"$H3881+IF($B3881=MAX($C$533:$C$1056),D3881,0)","v":0},{"$f":"100*(N3881/$N$11)","v":206.72269561649722},null,41.96]

{"sheet":"Graficos","index":11,"n_rows":54,"n_cols":175,"rows_kept":54,"cut":false,"hidden":true,"merged":[[31,1,31,3],[31,4,31,6]]}
["Desempenho - Performance"]
[]
["Fonte: Economática","BRCR11","CDI","Ibovespa","IFIX"]
[{"$f":"IF(Cover!$B$1=1,F4,G4)","v":"Desde dez-10"},1.0259073317928573,3.3438518226863545,1.5996640864612237,2.8185199999999999,"Desde dez-10","Since Dec-10"]
[{"$f":"IF(Cover!$B$1=1,F5,G5)","v":"Últimos 24 meses"},-7.1533256246325672E-2,0.29111085528701319,0.39441031035909324,0.1348498267345859,"Últimos 24 meses","Last 24 months"]
[{"$f":"IF(Cover!$B$1=1,F6,G6)","v":"Últimos 12 meses"},-2.5316456437447399E-2,0.14711177473419079,0.33762377316478687,0.11120423236079824,"Últimos 12 meses","Last 12 months"]
[{"$f":"IF(Cover!$B$1=1,F7,G7)","v":"Últimos 6 meses"},-0.19259259259259265,6.7795933967573996E-2,-4.1338109937916534E-2,-9.96126462947311E-3,"Últimos 6 meses","Last 6 months"]
[{"$f":"IF(Cover!$B$1=1,F8,G8)","v":"Últimos 3 meses"},-0.14699661590524538,3.4469537603934564E-2,-4.9747797377759029E-2,-2.8344160553295028E-2,"Últimos 3 meses","Last 3 months"]
[{"$f":"IF(Cover!$B$1=1,F9,G9)","v":"Mês Atual"},-3.8846520495710246E-2,1.2152184819500311E-2,3.4732803748683594E-2,-3.1509506368471163E-3,"Mês Atual","Current Month"]
[]
["Divida - Debt"]
[]
[null,null,null,{"$f":"IF(Cover!$B$1=1,Trans!A345,Trans!B345)","v":"Divida"},{"$f":"IF(Cover!$B$1=1,Trans!A346,Trans!B346)","v":"Capital"}]
[{"$f":"IF(Cover!$B$1=1,Trans!A278,Trans!B278)","v":"TR"}]
[{"$f":"IF(Cover!$B$1=1,Trans!A279,Trans!B279)","v":"IGPM"},{"$f":"-'Divida - Debt'!$BC$10","v":0}]
[{"$f":"IF(Cover!$B$1=1,Trans!A280,Trans!B280)","v":"IPCA"},{"$f":"-'Divida - Debt'!DR15","v":0},{"$f":"'Divida - Debt'!GK3","v":"mai-26"},{"$f":"-('Divida - Debt'!GK14+'Divida - Debt'!GK17)/'Divida - Debt'!GK21","v":3.9224156951331482E-2},{"$f":"'Divida - Debt'!GK22/'Divida - Debt'!GK21","v":0.90074696004776278}]
[{"$f":"IF(Cover!$B$1=1,Trans!A281,Trans!B281)","v":"Pré"},{"$f":"-'Divida - Debt'!$BC$12","v":0}]
[{"$f":"IF(Cover!$B$1=1,Trans!A282,Trans!B282)","v":"CDI"},{"$f":"-'Divida - Debt'!$BC$12","v":0},{"$f":"'Divida - Debt'!GK3","v":"mai-26"},{"$f":"-('Divida - Debt'!GK15+'Divida - Debt'!GK16)/'Divida - Debt'!GK21","v":6.002888300090585E-2},{"$f":"'Divida - Debt'!GK22/'Divida - Debt'!GK21","v":0.90074696004776278}]
["Total",{"$f":"SUM(B14:B17)","v":0},{"$f":"'Divida - Debt'!GK3","v":"mai-26"},{"$f":"'Divida - Debt'!GK19/'Divida - Debt'!GK21","v":9.9253039952237332E-2},{"$f":"'Divida - Debt'!GK22/'Divida - Debt'!GK21","v":0.90074696004776278}]
[]
["DRE - F.S."]
[null,null,null,null,null,8.19,null,null,null,null,null,14.69,null,null,null,null,null,8.2100000000000009]
[null,{"$f":"'DRE - I.S.'!E37","v":"jan-12"},{"$f":"'DRE - I.S.'!F37","v":"fev-12"},{"$f":"'DRE - I.S.'!G37","v":"mar-12"},{"$f":"'DRE - I.S.'!H37","v":"abr-12"},{"$f":"'DRE - I.S.'!I37","v":"mai-12"},{"$f":"'DRE - I.S.'!J37","v":"jun-12"},{"$f":"'DRE - I.S.'!K37","v":"jul-12"},{"$f":"'DRE - I.S.'!L37","v":"ago-12"},{"$f":"'DRE - I.S.'!M37","v":"set-12"},{"$f":"'DRE - I.S.'!N37","v":"out-12"},{"$f":"'DRE - I.S.'!O37","v":"nov-12"},{"$f":"'DRE - I.S.'!P37","v":"dez-12"},{"$f":"'DRE - I.S.'!Q37","v":"jul-12"},{"$f":"'DRE - I.S.'!R37","v":"ago-12"},{"$f":"'DRE - I.S.'!S37","v":"set-12"},{"$f":"'DRE - I.S.'!T37","v":"out-12"},{"$f":"'DRE - I.S.'!U37","v":"nov-12"},{"$f":"'DRE - I.S.'!V37","v":"jun-13"},{"$f":"'DRE - I.S.'!W37","v":"jul-13"},{"$f":"'DRE - I.S.'!X37","v":"ago-13"},{"$f":"'DRE - I.S.'!Y37","v":"set-13"},{"$f":"'DRE - I.S.'!Z37","v":"out-13"},{"$f":"'DRE - I.S.'!AA37","v":"nov-13"},{"$f":"'DRE - I.S.'!AB37","v":"dez-13"},{"$f":"'DRE - I.S.'!AC37","v":"jan-14"},{"$f":"'DRE - I.S.'!AD37","v":"fev-14"},{"$f":"'DRE - I.S.'!AE37","v":"mar-14"},{"$f":"'DRE - I.S.'!AF37","v":"abr-14"},{"$f":"'DRE - I.S.'!AG37","v":"mai-14"},{"$f":"'DRE - I.S.'!AH37","v":"jun-14"},{"$f":"'DRE - I.S.'!AI37","v":"jul-14"},{"$f":"'DRE - I.S.'!AJ37","v":"ago-14"},{"$f":"'DRE - I.S.'!AK37","v":"set-14"},{"$f":"'DRE - I.S.'!AL37","v":"out-14"},{"$f":"'DRE - I.S.'!AM37","v":"nov-14"},{"$f":"'DRE - I.S.'!AN37","v":"dez-14"},{"$f":"'DRE - I.S.'!AO37","v":"jan-15"},{"$f":"'DRE - I.S.'!AP37","v":"fev-15"},{"$f":"'DRE - I.S.'!AQ37","v":"mar-15"},{"$f":"'DRE - I.S.'!AR37","v":"abr-15"},{"$f":"'DRE - I.S.'!AS37","v":"mai-15"},{"$f":"'DRE - I.S.'!AT37","v":"jun-15"},{"$f":"'DRE - I.S.'!AU37","v":"jul-15"},{"$f":"'DRE - I.S.'!AV37","v":"ago-15"},{"$f":"'DRE - I.S.'!AW37","v":"set-15"},{"$f":"'DRE - I.S.'!AX37","v":"out-15"},{"$f":"'DRE - I.S.'!AY37","v":"nov-15"},{"$f":"'DRE - I.S.'!AZ37","v":"dez-15"},{"$f":"'DRE - I.S.'!BA37","v":"jan-16"},{"$f":"'DRE - I.S.'!BB37","v":"fev-16"},{"$f":"'DRE - I.S.'!BC37","v":"mar-16"},{"$f":"'DRE - I.S.'!BD37","v":"abr-16"},{"$f":"'DRE - I.S.'!BE37","v":"mai-16"},{"$f":"'DRE - I.S.'!BF37","v":"jun-16"},{"$f":"'DRE - I.S.'!BG37","v":"jul-16"},{"$f":"'DRE - I.S.'!BH37","v":"ago-16"},{"$f":"'DRE - I.S.'!BI37","v":"set-16"},{"$f":"'DRE - I.S.'!BJ37","v":"out-16"},{"$f":"'DRE - I.S.'!BK37","v":"nov-16"},{"$f":"'DRE - I.S.'!BL37","v":"dez-16"},{"$f":"'DRE - I.S.'!BM37","v":"jan-17"},{"$f":"'DRE - I.S.'!BN37","v":"fev-17"},{"$f":"'DRE - I.S.'!BO37","v":"mar-17"},{"$f":"'DRE - I.S.'!BP37","v":"abr-17"},{"$f":"'DRE - I.S.'!BQ37","v":"mai-17"},{"$f":"'DRE - I.S.'!BR37","v":"jun-17"},{"$f":"'DRE - I.S.'!BS37","v":"jul-17"},{"$f":"'DRE - I.S.'!BT37","v":"ago-17"},{"$f":"'DRE - I.S.'!BU37","v":"set-17"},{"$f":"'DRE - I.S.'!BV37","v":"out-17"},{"$f":"'DRE - I.S.'!BW37","v":"nov-17"},{"$f":"'DRE - I.S.'!BX37","v":"dez-17"},{"$f":"'DRE - I.S.'!BY37","v":"jan-18"},{"$f":"'DRE - I.S.'!BZ37","v":"fev-18"},{"$f":"'DRE - I.S.'!CA37","v":"mar-18"},{"$f":"'DRE - I.S.'!CB37","v":"abr-18"},{"$f":"'DRE - I.S.'!CC37","v":"mai-18"},{"$f":"'DRE - I.S.'!CD37","v":"jun-18"},{"$f":"'DRE - I.S.'!CE37","v":"jul-18"},{"$f":"'DRE - I.S.'!CF37","v":"ago-18"},{"$f":"'DRE - I.S.'!CG37","v":"set-18"},{"$f":"'DRE - I.S.'!CH37","v":"out-18"},{"$f":"'DRE - I.S.'!CI37","v":"nov-18"},{"$f":"'DRE - I.S.'!CJ37","v":"dez-18"},{"$f":"'DRE - I.S.'!CK37","v":"jan-19"},{"$f":"'DRE - I.S.'!CL37","v":"fev-19"},{"$f":"'DRE - I.S.'!CM37","v":"mar-19"},{"$f":"'DRE - I.S.'!CN37","v":"abr-19"},{"$f":"'DRE - I.S.'!CO37","v":"mai-19"},{"$f":"'DRE - I.S.'!CP37","v":"jun-19"},{"$f":"'DRE - I.S.'!CQ37","v":"jul-19"},{"$f":"'DRE - I.S.'!CR37","v":"ago-19"},{"$f":"'DRE - I.S.'!CS37","v":"set-19"},{"$f":"'DRE - I.S.'!CT37","v":"out-19"},{"$f":"'DRE - I.S.'!CU37","v":"nov-19"},{"$f":"'DRE - I.S.'!CV37","v":"dez-19"},{"$f":"'DRE - I.S.'!CW37","v":"jan-20"},{"$f":"'DRE - I.S.'!CX37","v":"fev-20"},{"$f":"'DRE - I.S.'!CY37","v":"mar-20"},{"$f":"'DRE - I.S.'!CZ37","v":"abr-20"},{"$f":"'DRE - I.S.'!DA37","v":"mai-20"},{"$f":"'DRE - I.S.'!DB37","v":"jun-20"},{"$f":"'DRE - I.S.'!DC37","v":"jul-20"},{"$f":"'DRE - I.S.'!DD37","v":"ago-20"},{"$f":"'DRE - I.S.'!DE37","v":"set-20"},{"$f":"'DRE - I.S.'!DF37","v":"out-20"},{"$f":"'DRE - I.S.'!DG37","v":"nov-20"},{"$f":"'DRE - I.S.'!DH37","v":"dez-20"},{"$f":"'DRE - I.S.'!DI37","v":"jan-21"},{"$f":"'DRE - I.S.'!DJ37","v":"fev-21"},{"$f":"'DRE - I.S.'!DK37","v":"mar-21"},{"$f":"'DRE - I.S.'!DL37","v":"abr-21"},{"$f":"'DRE - I.S.'!DM37","v":"mai-21"},{"$f":"'DRE - I.S.'!DN37","v":"jun-21"},{"$f":"'DRE - I.S.'!DO37","v":"jul-21"},{"$f":"'DRE - I.S.'!DP37","v":"ago-21"},{"$f":"'DRE - I.S.'!DQ37","v":"set-21"},{"$f":"'DRE - I.S.'!DR37","v":"out-21"},{"$f":"'DRE - I.S.'!DS37","v":"nov-21"},{"$f":"'DRE - I.S.'!DT37","v":"dez-21"},{"$f":"'DRE - I.S.'!DU37","v":"jan-22"},{"$f":"'DRE - I.S.'!DV37","v":"fev-22"},{"$f":"'DRE - I.S.'!DW37","v":"mar-22"},{"$f":"'DRE - I.S.'!DX37","v":"abr-22"},{"$f":"'DRE - I.S.'!DY37","v":"mai-22"},{"$f":"'DRE - I.S.'!DZ37","v":"jun-22"},{"$f":"'DRE - I.S.'!EA37","v":"jul-22"},{"$f":"'DRE - I.S.'!EB37","v":"ago-22"},{"$f":"'DRE - I.S.'!EC37","v":"set-22"},{"$f":"'DRE - I.S.'!ED37","v":"out-22"},{"$f":"'DRE - I.S.'!EE37","v":"nov-22"},{"$f":"'DRE - I.S.'!EF37","v":"dez-22"},{"$f":"'DRE - I.S.'!EG37","v":"jan-23"},{"$f":"'DRE - I.S.'!EH37","v":"fev-23"},{"$f":"'DRE - I.S.'!EI37","v":"mar-23"},{"$f":"'DRE - I.S.'!EJ37","v":"abr-23"},{"$f":"'DRE - I.S.'!EK37","v":"mai-23"},{"$f":"'DRE - I.S.'!EL37","v":"jun-23"},{"$f":"'DRE - I.S.'!EM37","v":"jul-23"},{"$f":"'DRE - I.S.'!EN37","v":"ago-23"},{"$f":"'DRE - I.S.'!EO37","v":"set-23"},{"$f":"'DRE - I.S.'!EP37","v":"out-23"},{"$f":"'DRE - I.S.'!EQ37","v":"nov-23"},{"$f":"'DRE - I.S.'!ER37","v":"dez-23"},{"$f":"'DRE - I.S.'!ES37","v":"jan-24"},{"$f":"'DRE - I.S.'!ET37","v":"fev-24"},{"$f":"'DRE - I.S.'!EU37","v":"mar-24"},{"$f":"'DRE - I.S.'!EV37","v":"abr-24"},{"$f":"'DRE - I.S.'!EW37","v":"mai-24"},{"$f":"'DRE - I.S.'!EX37","v":"jun-24"},{"$f":"'DRE - I.S.'!EY37","v":"jul-24"},{"$f":"'DRE - I.S.'!EZ37","v":"ago-24"},{"$f":"'DRE - I.S.'!FA37","v":"set-24"},{"$f":"'DRE - I.S.'!FB37","v":"out-24"},{"$f":"'DRE - I.S.'!FC37","v":"nov-24"},{"$f":"'DRE - I.S.'!FD37","v":"dez-24"},{"$f":"'DRE - I.S.'!FE37","v":"jan-25"},{"$f":"'DRE - I.S.'!FF37","v":"fev-25"},{"$f":"'DRE - I.S.'!FG37","v":"mar-25"},{"$f":"'DRE - I.S.'!FH37","v":"abr-25"},{"$f":"'DRE - I.S.'!FI37","v":"mai-25"},"jun-25",{"$f":"'DRE - I.S.'!FK37","v":"jul-25"},{"$f":"'DRE - I.S.'!FL37","v":"ago-25"},{"$f":"'DRE - I.S.'!FM37","v":"set-25"},{"$f":"'DRE - I.S.'!FN37","v":"out-25"},{"$f":"'DRE - I.S.'!FO37","v":"nov-25"},{"$f":"'DRE - I.S.'!FP37","v":"dez-25"},{"$f":"'DRE - I.S.'!FQ37","v":"jan-26"},{"$f":"'DRE - I.S.'!FR37","v":"fev-26"},{"$f":"'DRE - I.S.'!FS37","v":"mar-26"},{"$f":"'DRE - I.S.'!FT37","v":"abr-26"},{"$f":"'DRE - I.S.'!FU37","v":"mai-26"},{"$f":"'DRE - I.S.'!FV37","v":"jun-26"}]
[{"$f":"IF(Cover!$B$1=1,Trans!A450,Trans!B450)","v":"Lucro"},{"$f":"+'DRE - I.S.'!E92","v":0.76443842249283611},{"$f":"+'DRE - I.S.'!F92","v":0.79528573592498175},{"$f":"+'DRE - I.S.'!G92","v":0.66269352538225457},{"$f":"+'DRE - I.S.'!H92","v":0.67635737813392716},{"$f":"+'DRE - I.S.'!I92","v":8.2135219396929831},{"$f":"+'DRE - I.S.'!J92","v":0.83281127473665417},{"$f":"+'DRE - I.S.'!K92","v":0.83857406464807271},{"$f":"+'DRE - I.S.'!L92","v":0.69254931869330938},{"$f":"+'DRE - I.S.'!M92","v":1.3941221027236002},{"$f":"+'DRE - I.S.'!N92","v":1.4482947227392364},{"$f":"+'DRE - I.S.'!O92","v":14.646028257272727},{"$f":"+'DRE - I.S.'!P92","v":0.64413862792818166},{"$f":"+'DRE - I.S.'!Q92","v":0.64427476272727247},{"$f":"+'DRE - I.S.'!R92","v":0.65916329584426414},{"$f":"+'DRE - I.S.'!S92","v":0.63738896754704677},{"$f":"+'DRE - I.S.'!T92","v":0.65647593593541442},{"$f":"+'DRE - I.S.'!U92","v":8.5528492410506427},{"$f":"+'DRE - I.S.'!V92","v":0.72595669805844354},{"$f":"+'DRE - I.S.'!W92","v":0.96690747610466066},{"$f":"+'DRE - I.S.'!X92","v":0.91621537856468127},{"$f":"+'DRE - I.S.'!Y92","v":0.86151176540688568},{"$f":"+'DRE - I.S.'!Z92","v":0.63625784173631827},{"$f":"+'DRE - I.S.'!AA92","v":-4.0781216213425585E-2},{"$f":"+'DRE - I.S.'!AB92","v":0.91019097104913371},{"$f":"+'DRE - I.S.'!AC92","v":0.78623479982898936},{"$f":"+'DRE - I.S.'!AD92","v":1.2247369078381447},{"$f":"+'DRE - I.S.'!AE92","v":0.95383311442038887},{"$f":"+'DRE - I.S.'!AF92","v":1.414086793018805},{"$f":"+'DRE - I.S.'!AG92","v":-2.3334242067832376},{"$f":"+'DRE - I.S.'!AH92","v":0.88370586643510018},{"$f":"+'DRE - I.S.'!AI92","v":0.45426321580592555},{"$f":"+'DRE - I.S.'!AJ92","v":0.88517086263247846},{"$f":"+'DRE - I.S.'!AK92","v":0.78207345123578265},{"$f":"+'DRE - I.S.'!AL92","v":0.8725307662806131},{"$f":"+'DRE - I.S.'!AM92","v":8.1978567286171838E-2},{"$f":"+'DRE - I.S.'!AN92","v":0.84849897815484454},{"$f":"+'DRE - I.S.'!AO92","v":0.86446815338127525},{"$f":"+'DRE - I.S.'!AP92","v":0.76506393886105029},{"$f":"+'DRE - I.S.'!AQ92","v":0.68054938488245531},{"$f":"+'DRE - I.S.'!AR92","v":0.98936279037565378},{"$f":"+'DRE - I.S.'!AS92","v":-4.8431654452848463},{"$f":"+'DRE - I.S.'!AT92","v":0.78521136295766181},{"$f":"+'DRE - I.S.'!AU92","v":0.73},{"$f":"+'DRE - I.S.'!AV92","v":0.52615051275357116},{"$f":"+'DRE - I.S.'!AW92","v":0.61874051895241999},{"$f":"+'DRE - I.S.'!AX92","v":0.6546841674262428},{"$f":"+'DRE - I.S.'!AY92","v":-5.5019270425082283},{"$f":"+'DRE - I.S.'!AZ92","v":2.9763525644336717},{"$f":"+'DRE - I.S.'!BA92","v":0.38570499773284528},{"$f":"+'DRE - I.S.'!BB92","v":0.66238266232367515},{"$f":"+'DRE - I.S.'!BC92","v":1.190197714514529},{"$f":"+'DRE - I.S.'!BD92","v":1.2066870583151104},{"$f":"+'DRE - I.S.'!BE92","v":-10.788036143601275},{"$f":"+'DRE - I.S.'!BF92","v":0.63444960989177523},{"$f":"+'DRE - I.S.'!BG92","v":1.1194547884300152},{"$f":"+'DRE - I.S.'!BH92","v":0.65744106086924226},{"$f":"+'DRE - I.S.'!BI92","v":0.63372137388796412},{"$f":"+'DRE - I.S.'!BJ92","v":0.71008212057330689},{"$f":"+'DRE - I.S.'!BK92","v":-7.7230988709897144},{"$f":"+'DRE - I.S.'!BL92","v":0.52594244532391088},{"$f":"+'DRE - I.S.'!BM92","v":0.88714827441617961},{"$f":"+'DRE - I.S.'!BN92","v":1.5289314900015538},{"$f":"+'DRE - I.S.'!BO92","v":0.34947643358068908},{"$f":"+'DRE - I.S.'!BP92","v":0.23175802839881138},{"$f":"+'DRE - I.S.'!BQ92","v":-1.6084970582126374},{"$f":"+'DRE - I.S.'!BR92","v":0.38017098721285197},{"$f":"+'DRE - I.S.'!BS92","v":0.25915977066183699},{"$f":"+'DRE - I.S.'!BT92","v":0.40306684108959295},{"$f":"+'DRE - I.S.'!BU92","v":1.0234542102106283},{"$f":"+'DRE - I.S.'!BV92","v":0.32113690873283451},{"$f":"+'DRE - I.S.'!BW92","v":16.964521015928756},{"$f":"+'DRE - I.S.'!BX92","v":0.5424317891244923},{"$f":"+'DRE - I.S.'!BY92","v":0.56544812194956895},{"$f":"+'DRE - I.S.'!BZ92","v":0.34616333865413768},{"$f":"+'DRE - I.S.'!CA92","v":0.30087584600867107},{"$f":"+'DRE - I.S.'!CB92","v":0.46805481952569261},{"$f":"+'DRE - I.S.'!CC92","v":0.98670659678305916},{"$f":"+'DRE - I.S.'!CD92","v":0.11420499916330884},{"$f":"+'DRE - I.S.'!CE92","v":0.22885706376179565},{"$f":"+'DRE - I.S.'!CF92","v":0.38129235133204997},{"$f":"+'DRE - I.S.'!CG92","v":0.42471626026676218},{"$f":"+'DRE - I.S.'!CH92","v":0.67075480330163473},{"$f":"+'DRE - I.S.'!CI92","v":0.77146350811985742},{"$f":"+'DRE - I.S.'!CJ92","v":0.52266784110327336},{"$f":"+'DRE - I.S.'!CK92","v":0.78592269868449893},{"$f":"+'DRE - I.S.'!CL92","v":-6.5752428784110641},{"$f":"+'DRE - I.S.'!CM92","v":0.47288525076052546},{"$f":"+'DRE - I.S.'!CN92","v":0.81536423998143626},{"$f":"+'DRE - I.S.'!CO92","v":2.1181784507996211},{"$f":"+'DRE - I.S.'!CP92","v":0.73484214470288667},{"$f":"+'DRE - I.S.'!CQ92","v":0.68355352329161434},{"$f":"+'DRE - I.S.'!CR92","v":0.5059159552191036},{"$f":"+'DRE - I.S.'!CS92","v":0.3468484052437778},{"$f":"+'DRE - I.S.'!CT92","v":0.49093510028355952},{"$f":"+'DRE - I.S.'!CU92","v":4.1782946149091451},{"$f":"+'DRE - I.S.'!CV92","v":0.60209784345211714},{"$f":"+'DRE - I.S.'!CW92","v":0.34012266756353748},{"$f":"+'DRE - I.S.'!CX92","v":0.24556900231527759},{"$f":"+'DRE - I.S.'!CY92","v":-0.16131282899068608},{"$f":"+'DRE - I.S.'!CZ92","v":0.37603298897531318},{"$f":"+'DRE - I.S.'!DA92","v":0.72531867901330127},{"$f":"+'DRE - I.S.'!DB92","v":0.561998711766307},{"$f":"+'DRE - I.S.'!DC92","v":0.30490045837177748},{"$f":"+'DRE - I.S.'!DD92","v":0.34304864217187031},{"$f":"+'DRE - I.S.'!DE92","v":0.42888784212988551},{"$f":"+'DRE - I.S.'!DF92","v":0.4820145143429726},{"$f":"+'DRE - I.S.'!DG92","v":1.9855319063951837},{"$f":"+'DRE - I.S.'!DH92","v":0.65935381074143073},{"$f":"+'DRE - I.S.'!DI92","v":0.31079424955182788},{"$f":"+'DRE - I.S.'!DJ92","v":0.33185422950092502},{"$f":"+'DRE - I.S.'!DK92","v":0.37862915822922283},{"$f":"+'DRE - I.S.'!DL92","v":0.59865151559403296},{"$f":"+'DRE - I.S.'!DM92","v":0.77084056911949239},{"$f":"+'DRE - I.S.'!DN92","v":0.49139115512633258},{"$f":"+'DRE - I.S.'!DO92","v":0.4196229159911018},{"$f":"+'DRE - I.S.'!DP92","v":0.33538299619471318},{"$f":"+'DRE - I.S.'!DQ92","v":0.19558377100676691},{"$f":"+'DRE - I.S.'!DR92","v":0.25515986401784929},{"$f":"+'DRE - I.S.'!DS92","v":-0.38264594584874762},{"$f":"+'DRE - I.S.'!DT92","v":5.4020162471926592E-2},{"$f":"+'DRE - I.S.'!DU92","v":0.25463430302090212},{"$f":"+'DRE - I.S.'!DV92","v":0.17065716372298703},{"$f":"+'DRE - I.S.'!DW92","v":0.16874262009125091},{"$f":"+'DRE - I.S.'!DX92","v":6.3104859704870467E-2},{"$f":"+'DRE - I.S.'!DY92","v":-2.4008377141970767},{"$f":"+'DRE - I.S.'!DZ92","v":7.2377257293866903E-2},{"$f":"+'DRE - I.S.'!EA92","v":0.18503501099661304},{"$f":"+'DRE - I.S.'!EB92","v":0.24081955681543371},{"$f":"+'DRE - I.S.'!EC92","v":0.14802050078304835},{"$f":"+'DRE - I.S.'!ED92","v":0.2532302558558569},{"$f":"+'DRE - I.S.'!EE92","v":0.63093597683507319},{"$f":"+'DRE - I.S.'!EF92","v":0.15432723274641436},{"$f":"+'DRE - I.S.'!EG92","v":0.1411882078227352},{"$f":"+'DRE - I.S.'!EH92","v":3.0182217253251552E-2},{"$f":"+'DRE - I.S.'!EI92","v":8.5366121932704014E-2},{"$f":"+'DRE - I.S.'!EJ92","v":0.19070356174940034},{"$f":"+'DRE - I.S.'!EK92","v":2.4915345262416735},{"$f":"+'DRE - I.S.'!EL92","v":0.36128697011907934},{"$f":"+'DRE - I.S.'!EM92","v":0.46076683403782281},{"$f":"+'DRE - I.S.'!EN92","v":-0.12590939884005686},{"$f":"+'DRE - I.S.'!EO92","v":9.7341404648857308E-2},{"$f":"+'DRE - I.S.'!EP92","v":0.16431289168841051},{"$f":"+'DRE - I.S.'!EQ92","v":-9.7416484791278332E-2},{"$f":"+'DRE - I.S.'!ER92","v":-8.7918846775018822E-2},{"$f":"+'DRE - I.S.'!ES92","v":0.21983094309443257},{"$f":"+'DRE - I.S.'!ET92","v":0.57181036467851698},{"$f":"+'DRE - I.S.'!EU92","v":0.60604690962250374},{"$f":"+'DRE - I.S.'!EV92","v":0.21307744419086541},{"$f":"+'DRE - I.S.'!EW92","v":-0.51535009757790706},{"$f":"+'DRE - I.S.'!EX92","v":0.46955121070108263},{"$f":"+'DRE - I.S.'!EY92","v":0.3422152891550263},{"$f":"+'DRE - I.S.'!EZ92","v":0.31860258436361433},{"$f":"+'DRE - I.S.'!FA92","v":0.35160030695765426},{"$f":"+'DRE - I.S.'!FB92","v":0.25647376651021719},{"$f":"+'DRE - I.S.'!FC92","v":-1.6582200255107309},{"$f":"+'DRE - I.S.'!FD92","v":0.89994812712960137},{"$f":"+'DRE - I.S.'!FE92","v":0.29491479942978133},{"$f":"+'DRE - I.S.'!FF92","v":0.30636452114898743},{"$f":"+'DRE - I.S.'!FG92","v":0.48002489056881542},{"$f":"+'DRE - I.S.'!FH92","v":0.27047621307173814},{"$f":"+'DRE - I.S.'!FI92","v":-1.2626602951655672},0.45393454107750963,{"$f":"+'DRE - I.S.'!FK92","v":0.43324996184051762},{"$f":"+'DRE - I.S.'!FL92","v":0.62132571860518215},{"$f":"+'DRE - I.S.'!FM92","v":0.2588012509252689},{"$f":"+'DRE - I.S.'!FN92","v":0.4034431452993712},{"$f":"+'DRE - I.S.'!FO92","v":2.2979028389378535},{"$f":"+'DRE - I.S.'!FP92","v":-0.47578286252202762},{"$f":"+'DRE - I.S.'!FQ92","v":0.36766745743575335},{"$f":"+'DRE - I.S.'!FR92","v":0.30572633993840881},{"$f":"+'DRE - I.S.'!FS92","v":0.31255863289872193},{"$f":"+'DRE - I.S.'!FT92","v":0.36196136661175554},{"$f":"+'DRE - I.S.'!FU92","v":-4.4413282848444497},{"$f":"+'DRE - I.S.'!FV92","v":0.33947486395665899}]
[{"$f":"IF(Cover!$B$1=1,Trans!A451,Trans!B451)","v":"FFO"},{"$f":"+'DRE - I.S.'!E102","v":0.76873421340192694},{"$f":"+'DRE - I.S.'!F102","v":0.80301527228861813},{"$f":"+'DRE - I.S.'!G102","v":0.67205808629134534},{"$f":"+'DRE - I.S.'!H102","v":0.69446420177029089},{"$f":"+'DRE - I.S.'!I102","v":1.5359771355477103},{"$f":"+'DRE - I.S.'!J102","v":0.86801724110029055},{"$f":"+'DRE - I.S.'!K102","v":0.80342004555716362},{"$f":"+'DRE - I.S.'!L102","v":0.71560511232967305},{"$f":"+'DRE - I.S.'!M102","v":0.95160373363269102},{"$f":"+'DRE - I.S.'!N102","v":0.83718381273923659},{"$f":"+'DRE - I.S.'!O102","v":0.88948710181818325},{"$f":"+'DRE - I.S.'!P102","v":0.8573154888372726},{"$f":"+'DRE - I.S.'!Q102","v":0.95318417968527269},{"$f":"+'DRE - I.S.'!R102","v":0.68562869264419746},{"$f":"+'DRE - I.S.'!S102","v":0.76366307859585891},{"$f":"+'DRE - I.S.'!T102","v":0.79654763857251831},{"$f":"+'DRE - I.S.'!U102","v":0.81467783853520137},{"$f":"+'DRE - I.S.'!V102","v":0.87920606578053773},{"$f":"+'DRE - I.S.'!W102","v":0.95041655359245658},{"$f":"+'DRE - I.S.'!X102","v":0.98207340365001872},{"$f":"+'DRE - I.S.'!Y102","v":0.95275505204624678},{"$f":"+'DRE - I.S.'!Z102","v":0.8416229124269673},{"$f":"+'DRE - I.S.'!AA102","v":0.97832401165240024},{"$f":"+'DRE - I.S.'!AB102","v":1.0174497310390362},{"$f":"+'DRE - I.S.'!AC102","v":1.0589071663988578},{"$f":"+'DRE - I.S.'!AD102","v":1.1166458781296009},{"$f":"+'DRE - I.S.'!AE102","v":1.016721495035225},{"$f":"+'DRE - I.S.'!AF102","v":1.331275956013992},{"$f":"+'DRE - I.S.'!AG102","v":1.0755005439142695},{"$f":"+'DRE - I.S.'!AH102","v":0.92167817234811122},{"$f":"+'DRE - I.S.'!AI102","v":0.99627887007109717},{"$f":"+'DRE - I.S.'!AJ102","v":0.93770494654825753},{"$f":"+'DRE - I.S.'!AK102","v":0.92517182598467784},{"$f":"+'DRE - I.S.'!AL102","v":0.94977579954201241},{"$f":"+'DRE - I.S.'!AM102","v":0.93807200662361856},{"$f":"+'DRE - I.S.'!AN102","v":0.91518458936098179},{"$f":"+'DRE - I.S.'!AO102","v":0.91560072422030248},{"$f":"+'DRE - I.S.'!AP102","v":0.92173871339528224},{"$f":"+'DRE - I.S.'!AQ102","v":0.85531779204877623},{"$f":"+'DRE - I.S.'!AR102","v":0.80231017111101277},{"$f":"+'DRE - I.S.'!AS102","v":0.87102916132648622},{"$f":"+'DRE - I.S.'!AT102","v":0.81278029738765623},{"$f":"+'DRE - I.S.'!AU102","v":0.79},{"$f":"+'DRE - I.S.'!AV102","v":0.77962865893727373},{"$f":"+'DRE - I.S.'!AW102","v":0.8027241436295709},{"$f":"+'DRE - I.S.'!AX102","v":0.73109693096900075},{"$f":"+'DRE - I.S.'!AY102","v":0.75198846141262077},{"$f":"+'DRE - I.S.'!AZ102","v":0.74607778590454488},{"$f":"+'DRE - I.S.'!BA102","v":0.78077302980040564},{"$f":"+'DRE - I.S.'!BB102","v":0.81479205454987036},{"$f":"+'DRE - I.S.'!BC102","v":0.88740758750132709},{"$f":"+'DRE - I.S.'!BD102","v":0.90446911673347452},{"$f":"+'DRE - I.S.'!BE102","v":1.0257724282254495},{"$f":"+'DRE - I.S.'!BF102","v":0.71341119944787224},{"$f":"+'DRE - I.S.'!BG102","v":0.70316387853710072},{"$f":"+'DRE - I.S.'!BH102","v":0.67429452267172929},{"$f":"+'DRE - I.S.'!BI102","v":0.71752053118366388},{"$f":"+'DRE - I.S.'!BJ102","v":0.69973076594770534},{"$f":"+'DRE - I.S.'!BK102","v":0.68521201658195052},{"$f":"+'DRE - I.S.'!BL102","v":0.73151306582832132},{"$f":"+'DRE - I.S.'!BM102","v":0.72131853297689297},{"$f":"+'DRE - I.S.'!BN102","v":0.48594148197171144},{"$f":"+'DRE - I.S.'!BO102","v":0.3968117738284152},{"$f":"+'DRE - I.S.'!BP102","v":0.3728797625659333},{"$f":"+'DRE - I.S.'!BQ102","v":0.30721155989348409},{"$f":"+'DRE - I.S.'!BR102","v":0.3189471460352985},{"$f":"+'DRE - I.S.'!BS102","v":0.33396001162472727},{"$f":"+'DRE - I.S.'!BT102","v":0.32847466755636301},{"$f":"+'DRE - I.S.'!BU102","v":0.37313945880725241},{"$f":"+'DRE - I.S.'!BV102","v":0.38855075594278299},{"$f":"+'DRE - I.S.'!BW102","v":0.43606053857109828},{"$f":"+'DRE - I.S.'!BX102","v":0.45930885097518864},{"$f":"+'DRE - I.S.'!BY102","v":0.35810892829304553},{"$f":"+'DRE - I.S.'!BZ102","v":0.31911457279829419},{"$f":"+'DRE - I.S.'!CA102","v":0.32282695983783638},{"$f":"+'DRE - I.S.'!CB102","v":0.33327914196321085},{"$f":"+'DRE - I.S.'!CC102","v":0.36057968407769719},{"$f":"+'DRE - I.S.'!CD102","v":0.37975105626731087},{"$f":"+'DRE - I.S.'!CE102","v":0.381526540275066},{"$f":"+'DRE - I.S.'!CF102","v":0.33947079797032298},{"$f":"+'DRE - I.S.'!CG102","v":0.37108688027181097},{"$f":"+'DRE - I.S.'!CH102","v":0.40432445962157632},{"$f":"+'DRE - I.S.'!CI102","v":0.38430203837938981},{"$f":"+'DRE - I.S.'!CJ102","v":0.42274345800889768},{"$f":"+'DRE - I.S.'!CK102","v":0.42357326993102618},{"$f":"+'DRE - I.S.'!CL102","v":0.33701721919232702},{"$f":"+'DRE - I.S.'!CM102","v":0.41499048845753733},{"$f":"+'DRE - I.S.'!CN102","v":0.41197351072746252},{"$f":"+'DRE - I.S.'!CO102","v":0.41108922415140609},{"$f":"+'DRE - I.S.'!CP102","v":0.40354677982621895},{"$f":"+'DRE - I.S.'!CQ102","v":0.41860560803102825},{"$f":"+'DRE - I.S.'!CR102","v":0.41883973590625351},{"$f":"+'DRE - I.S.'!CS102","v":0.43413269198628812},{"$f":"+'DRE - I.S.'!CT102","v":0.44276749031719204},{"$f":"+'DRE - I.S.'!CU102","v":0.39677370851343402},{"$f":"+'DRE - I.S.'!CV102","v":0.40871443580085387},{"$f":"+'DRE - I.S.'!CW102","v":0.4107652074975166},{"$f":"+'DRE - I.S.'!CX102","v":0.37895642947906649},{"$f":"+'DRE - I.S.'!CY102","v":0.40260575415122002},{"$f":"+'DRE - I.S.'!CZ102","v":0.41844469299991333},{"$f":"+'DRE - I.S.'!DA102","v":0.45020983757800892},{"$f":"+'DRE - I.S.'!DB102","v":0.4742719695026687},{"$f":"+'DRE - I.S.'!DC102","v":0.43017859088237265},{"$f":"+'DRE - I.S.'!DD102","v":0.45890143546475098},{"$f":"+'DRE - I.S.'!DE102","v":0.43981200285214445},{"$f":"+'DRE - I.S.'!DF102","v":0.45179475701851046},{"$f":"+'DRE - I.S.'!DG102","v":0.44418970206772967},{"$f":"+'DRE - I.S.'!DH102","v":0.43591530689646396},{"$f":"+'DRE - I.S.'!DI102","v":0.43755798533249352},{"$f":"+'DRE - I.S.'!DJ102","v":0.43283702105720195},{"$f":"+'DRE - I.S.'!DK102","v":0.42337692311215303},{"$f":"+'DRE - I.S.'!DL102","v":0.41316602374289374},{"$f":"+'DRE - I.S.'!DM102","v":0.41437701202205757},{"$f":"+'DRE - I.S.'!DN102","v":0.4136371516842075},{"$f":"+'DRE - I.S.'!DO102","v":0.40712207227800135},{"$f":"+'DRE - I.S.'!DP102","v":0.43638114164011516},{"$f":"+'DRE - I.S.'!DQ102","v":0.42778360191127018},{"$f":"+'DRE - I.S.'!DR102","v":0.39837444659365523},{"$f":"+'DRE - I.S.'!DS102","v":0.40965083153885534},{"$f":"+'DRE - I.S.'!DT102","v":0.42114516587868805},{"$f":"+'DRE - I.S.'!DU102","v":0.51441159579764428},{"$f":"+'DRE - I.S.'!DV102","v":0.49800658467865061},{"$f":"+'DRE - I.S.'!DW102","v":0.50810486383427833},{"$f":"+'DRE - I.S.'!DX102","v":0.46647292486182063},{"$f":"+'DRE - I.S.'!DY102","v":0.47886388127847368},{"$f":"+'DRE - I.S.'!DZ102","v":0.51332293373253945},{"$f":"+'DRE - I.S.'!EA102","v":0.43820525124030518},{"$f":"+'DRE - I.S.'!EB102","v":0.43790493067062108},{"$f":"+'DRE - I.S.'!EC102","v":0.45595656193312151},{"$f":"+'DRE - I.S.'!ED102","v":0.42535148235605391},{"$f":"+'DRE - I.S.'!EE102","v":0.43136834835924731},{"$f":"+'DRE - I.S.'!EF102","v":0.39687363283753163},{"$f":"+'DRE - I.S.'!EG102","v":0.42904547386494024},{"$f":"+'DRE - I.S.'!EH102","v":0.47398093910392303},{"$f":"+'DRE - I.S.'!EI102","v":0.45044331445493208},{"$f":"+'DRE - I.S.'!EJ102","v":0.43734182960246337},{"$f":"+'DRE - I.S.'!EK102","v":0.4230960332833274},{"$f":"+'DRE - I.S.'!EL102","v":0.43054840150247381},{"$f":"+'DRE - I.S.'!EM102","v":0.4440239622779345},{"$f":"+'DRE - I.S.'!EN102","v":0.47232917597066049},{"$f":"+'DRE - I.S.'!EO102","v":0.47109035362071355},{"$f":"+'DRE - I.S.'!EP102","v":0.31702590137277281},{"$f":"+'DRE - I.S.'!EQ102","v":0.33537505271564494},{"$f":"+'DRE - I.S.'!ER102","v":0.35685591692712593},{"$f":"+'DRE - I.S.'!ES102","v":0.26664341189394086},{"$f":"+'DRE - I.S.'!ET102","v":0.30989328784277559},{"$f":"+'DRE - I.S.'!EU102","v":0.36815547836149004},{"$f":"+'DRE - I.S.'!EV102","v":0.38951577888027128},{"$f":"+'DRE - I.S.'!EW102","v":0.41432976595041965},{"$f":"+'DRE - I.S.'!EX102","v":0.4335878224814122},{"$f":"+'DRE - I.S.'!EY102","v":0.38576177175922011},{"$f":"+'DRE - I.S.'!EZ102","v":0.39034166044690249},{"$f":"+'DRE - I.S.'!FA102","v":0.39244390443469124},{"$f":"+'DRE - I.S.'!FB102","v":0.37645183409901312},{"$f":"+'DRE - I.S.'!FC102","v":0.40479458786294958},{"$f":"+'DRE - I.S.'!FD102","v":0.41035051840210535},{"$f":"+'DRE - I.S.'!FE102","v":0.41654463015183979},{"$f":"+'DRE - I.S.'!FF102","v":0.4225510415455217},{"$f":"+'DRE - I.S.'!FG102","v":0.43309980155567557},{"$f":"+'DRE - I.S.'!FH102","v":0.41749161786519978},{"$f":"+'DRE - I.S.'!FI102","v":0.41996077663199644},0.41485532694736682,{"$f":"+'DRE - I.S.'!FK102","v":0.45956555175908642},{"$f":"+'DRE - I.S.'!FL102","v":0.71757846118893454},{"$f":"+'DRE - I.S.'!FM102","v":0.36950692092506843},{"$f":"+'DRE - I.S.'!FN102","v":0.35892062084370407},{"$f":"+'DRE - I.S.'!FO102","v":0.46880040927687239},{"$f":"+'DRE - I.S.'!FP102","v":0.39679855269511055},{"$f":"+'DRE - I.S.'!FQ102","v":0.41275308295957813},{"$f":"+'DRE - I.S.'!FR102","v":0.41785853264420775},{"$f":"+'DRE - I.S.'!FS102","v":0.42724355044683576},{"$f":"+'DRE - I.S.'!FT102","v":0.43914375302056796},{"$f":"+'DRE - I.S.'!FU102","v":0.42641766888020444},{"$f":"+'DRE - I.S.'!FV102","v":0.43478910476014865}]
[{"$f":"IF(Cover!$B$1=1,Trans!A452,Trans!B452)","v":"FFO Ajustado *"},{"$f":"'DRE - I.S.'!E107","v":0.81576576158374514},{"$f":"'DRE - I.S.'!F107","v":0.82049599137952722},{"$f":"'DRE - I.S.'!G107","v":0.7043652635640727},{"$f":"'DRE - I.S.'!H107","v":0.7522625663157454},{"$f":"'DRE - I.S.'!I107","v":1.6155804610022555},{"$f":"'DRE - I.S.'!J107","v":0.91347490019119959},{"$f":"'DRE - I.S.'!K107","v":0.87638732646625461},{"$f":"'DRE - I.S.'!L107","v":0.79451475414785488},{"$f":"'DRE - I.S.'!M107","v":1.0125349772690546},{"$f":"'DRE - I.S.'!N107","v":0.86095123728469114},{"$f":"'DRE - I.S.'!O107","v":0.89543958818181946},{"$f":"'DRE - I.S.'!P107","v":1.0007804861099998},{"$f":"'DRE - I.S.'!Q107","v":1.0261514605943638},{"$f":"'DRE - I.S.'!R107","v":0.73077964010264607},{"$f":"'DRE - I.S.'!S107","v":0.79852704853177991},{"$f":"'DRE - I.S.'!T107","v":0.81014701264326971},{"$f":"'DRE - I.S.'!U107","v":0.81808376451406883},{"$f":"'DRE - I.S.'!V107","v":0.95718965571042791},{"$f":"'DRE - I.S.'!W107","v":1.0328773256310344},{"$f":"'DRE - I.S.'!X107","v":1.0183232524760268},{"$f":"'DRE - I.S.'!Y107","v":1.1207735145975164},{"$f":"'DRE - I.S.'!Z107","v":1.0554450726173532},{"$f":"'DRE - I.S.'!AA107","v":1.0876634459389061},{"$f":"'DRE - I.S.'!AB107","v":1.0566184246725943},{"$f":"'DRE - I.S.'!AC107","v":1.0892850111292667},{"$f":"'DRE - I.S.'!AD107","v":1.1320948847818806},{"$f":"'DRE - I.S.'!AE107","v":1.034719327700844},{"$f":"'DRE - I.S.'!AF107","v":1.3438640355084421},{"$f":"'DRE - I.S.'!AG107","v":1.0959951857358126},{"$f":"'DRE - I.S.'!AH107","v":0.94446155589591785},{"$f":"'DRE - I.S.'!AI107","v":1.0281131868091282},{"$f":"'DRE - I.S.'!AJ107","v":0.9623089201055921},{"$f":"'DRE - I.S.'!AK107","v":0.95138832212187996},{"$f":"'DRE - I.S.'!AL107","v":0.97609632939404467},{"$f":"'DRE - I.S.'!AM107","v":0.95560168757250175},{"$f":"'DRE - I.S.'!AN107","v":0.93255821973761965},{"$f":"'DRE - I.S.'!AO107","v":0.94150511921301405},{"$f":"'DRE - I.S.'!AP107","v":0.93214208487829897},{"$f":"'DRE - I.S.'!AQ107","v":0.88985698537239166},{"$f":"'DRE - I.S.'!AR107","v":0.82920288639461104},{"$f":"'DRE - I.S.'!AS107","v":0.90723289408738439},{"$f":"'DRE - I.S.'!AT107","v":0.85907530048708058},{"$f":"'DRE - I.S.'!AU107","v":0.85},{"$f":"'DRE - I.S.'!AV107","v":0.83289392093031944},{"$f":"'DRE - I.S.'!AW107","v":0.85203612445907029},{"$f":"'DRE - I.S.'!AX107","v":0.7732305854752185},{"$f":"'DRE - I.S.'!AY107","v":0.79313379562795194},{"$f":"'DRE - I.S.'!AZ107","v":0.78670295154572512},{"$f":"'DRE - I.S.'!BA107","v":0.82477929117356641},{"$f":"'DRE - I.S.'!BB107","v":0.84522191613769415},{"$f":"'DRE - I.S.'!BC107","v":0.9355231806102795},{"$f":"'DRE - I.S.'!BD107","v":0.9387482257700146},{"$f":"'DRE - I.S.'!BE107","v":1.0727956673286851},{"$f":"'DRE - I.S.'!BF107","v":0.7644917534294845},{"$f":"'DRE - I.S.'!BG107","v":0.75049921878482695},{"$f":"'DRE - I.S.'!BH107","v":0.72703961609062417},{"$f":"'DRE - I.S.'!BI107","v":0.76173485998648494},{"$f":"'DRE - I.S.'!BJ107","v":0.74025189787405543},{"$f":"'DRE - I.S.'!BK107","v":0.72599323279537609},{"$f":"'DRE - I.S.'!BL107","v":0.77869235550380222},{"$f":"'DRE - I.S.'!BM107","v":0.76953815980067541},{"$f":"'DRE - I.S.'!BN107","v":0.49899771318289743},{"$f":"'DRE - I.S.'!BO107","v":0.42073952823935368},{"$f":"'DRE - I.S.'!BP107","v":0.37875766745383777},{"$f":"'DRE - I.S.'!BQ107","v":0.33462444375123318},{"$f":"'DRE - I.S.'!BR107","v":0.33502035497655935},{"$f":"'DRE - I.S.'!BS107","v":0.34992918685115798},{"$f":"'DRE - I.S.'!BT107","v":0.33502879159066351},{"$f":"'DRE - I.S.'!BU107","v":0.37407576224072397},{"$f":"'DRE - I.S.'!BV107","v":0.38865478965761313},{"$f":"'DRE - I.S.'!BW107","v":0.43606053857109828},{"$f":"'DRE - I.S.'!BX107","v":0.45930885097518864},{"$f":"'DRE - I.S.'!BY107","v":0.35810892829304553},{"$f":"'DRE - I.S.'!BZ107","v":0.31911457279829419},{"$f":"'DRE - I.S.'!CA107","v":0.32282695983783638},{"$f":"'DRE - I.S.'!CB107","v":0.33327914196321085},{"$f":"'DRE - I.S.'!CC107","v":0.36057968407769719},{"$f":"'DRE - I.S.'!CD107","v":0.37975105626731087},{"$f":"'DRE - I.S.'!CE107","v":0.38152654027506616},{"$f":"'DRE - I.S.'!CF107","v":0.33947079797032298},{"$f":"'DRE - I.S.'!CG107","v":0.37108688027181097},{"$f":"'DRE - I.S.'!CH107","v":0.40432445962157632},{"$f":"'DRE - I.S.'!CI107","v":0.38430203837938981},{"$f":"'DRE - I.S.'!CJ107","v":0.42274345800889768},{"$f":"'DRE - I.S.'!CK107","v":0.42357326993102618},{"$f":"'DRE - I.S.'!CL107","v":0.33701721919232702},{"$f":"'DRE - I.S.'!CM107","v":0.41499048845753733},{"$f":"'DRE - I.S.'!CN107","v":0.41197351072746252},{"$f":"'DRE - I.S.'!CO107","v":0.41108922415140609},{"$f":"'DRE - I.S.'!CP107","v":0.40354677982621895},{"$f":"'DRE - I.S.'!CQ107","v":0.41860560803102825},{"$f":"'DRE - I.S.'!CR107","v":0.41883973590625351},{"$f":"'DRE - I.S.'!CS107","v":0.43413269198628812},{"$f":"'DRE - I.S.'!CT107","v":0.44276749031719204},{"$f":"'DRE - I.S.'!CU107","v":0.39677370851343402},{"$f":"'DRE - I.S.'!CV107","v":0.40871443580085387},{"$f":"'DRE - I.S.'!CW107","v":0.4107652074975166},{"$f":"'DRE - I.S.'!CX107","v":0.37895642947906649},{"$f":"'DRE - I.S.'!CY107","v":0.40260575415122002},{"$f":"'DRE - I.S.'!CZ107","v":0.41844469299991333},{"$f":"'DRE - I.S.'!DA107","v":0.45020983757800892},{"$f":"'DRE - I.S.'!DB107","v":0.4742719695026687},{"$f":"'DRE - I.S.'!DC107","v":0.43017859088237265},{"$f":"'DRE - I.S.'!DD107","v":0.45890143546475098},{"$f":"'DRE - I.S.'!DE107","v":0.43981200285214445},{"$f":"'DRE - I.S.'!DF107","v":0.45179475701851046},{"$f":"'DRE - I.S.'!DG107","v":0.44418970206772967},{"$f":"'DRE - I.S.'!DH107","v":0.43591530689646396},{"$f":"'DRE - I.S.'!DI107","v":0.43755798533249352},{"$f":"'DRE - I.S.'!DJ107","v":0.43283702105720195},{"$f":"'DRE - I.S.'!DK107","v":0.42337692311215303},{"$f":"'DRE - I.S.'!DL107","v":0.41316602374289374},{"$f":"'DRE - I.S.'!DM107","v":0.41437701202205757},{"$f":"'DRE - I.S.'!DN107","v":0.4136371516842075},{"$f":"'DRE - I.S.'!DO107","v":0.40712207227800135},{"$f":"'DRE - I.S.'!DP107","v":0.43638114164011516},{"$f":"'DRE - I.S.'!DQ107","v":0.42778360191127018},{"$f":"'DRE - I.S.'!DR107","v":0.39837444659365523},{"$f":"'DRE - I.S.'!DS107","v":0.40965083153885534},{"$f":"'DRE - I.S.'!DT107","v":0.42114516587868805},{"$f":"'DRE - I.S.'!DU107","v":0.51441159579764428},{"$f":"'DRE - I.S.'!DV107","v":0.49800658467865061},{"$f":"'DRE - I.S.'!DW107","v":0.50810486383427833},{"$f":"'DRE - I.S.'!DX107","v":0.46647292486182063},{"$f":"'DRE - I.S.'!DY107","v":0.47886388127847368},{"$f":"'DRE - I.S.'!DZ107","v":0.51332293373253945},{"$f":"'DRE - I.S.'!EA107","v":0.43820525124030518},{"$f":"'DRE - I.S.'!EB107","v":0.43790493067062108},{"$f":"'DRE - I.S.'!EC107","v":0.45595656193312151},{"$f":"'DRE - I.S.'!ED107","v":0.42535148235605391},{"$f":"'DRE - I.S.'!EE107","v":0.43136834835924731},{"$f":"'DRE - I.S.'!EF107","v":0.39687363283753163},{"$f":"'DRE - I.S.'!EG107","v":0.42904547386494024},{"$f":"'DRE - I.S.'!EH107","v":0.47398093910392303},{"$f":"'DRE - I.S.'!EI107","v":0.45044331445493208},{"$f":"'DRE - I.S.'!EJ107","v":0.43734182960246337},{"$f":"'DRE - I.S.'!EK107","v":0.4230960332833274},{"$f":"'DRE - I.S.'!EL107","v":0.43054840150247381},{"$f":"'DRE - I.S.'!EM107","v":0.4440239622779345},{"$f":"'DRE - I.S.'!EN107","v":0.47232917597066049},{"$f":"'DRE - I.S.'!EO107","v":0.47109035362071355},{"$f":"'DRE - I.S.'!EP107","v":0.31702590137277281},{"$f":"'DRE - I.S.'!EQ107","v":0.33537505271564494},{"$f":"'DRE - I.S.'!ER107","v":0.35685591692712593},{"$f":"'DRE - I.S.'!ES107","v":0.26664341189394086},{"$f":"'DRE - I.S.'!ET107","v":0.30989328784277559},{"$f":"'DRE - I.S.'!EU107","v":0.36815547836149004},{"$f":"'DRE - I.S.'!EV107","v":0.38951577888027128},{"$f":"'DRE - I.S.'!EW107","v":0.41432976595041965},{"$f":"'DRE - I.S.'!EX107","v":0.4335878224814122},{"$f":"'DRE - I.S.'!EY107","v":0.38576177175922011},{"$f":"'DRE - I.S.'!EZ107","v":0.39034166044690249},{"$f":"'DRE - I.S.'!FA107","v":0.39244390443469124},{"$f":"'DRE - I.S.'!FB107","v":0.37645183409901312},{"$f":"'DRE - I.S.'!FC107","v":0.40479458786294958},{"$f":"'DRE - I.S.'!FD107","v":0.41035051840210535},{"$f":"'DRE - I.S.'!FE107","v":0.41654463015183979},{"$f":"'DRE - I.S.'!FF107","v":0.4225510415455217},{"$f":"'DRE - I.S.'!FG107","v":0.43309980155567557},{"$f":"'DRE - I.S.'!FH107","v":0.41749161786519978},{"$f":"'DRE - I.S.'!FI107","v":0.41996077663199644},0.41485532694736682,{"$f":"'DRE - I.S.'!FK107","v":0.45956555175908642},{"$f":"'DRE - I.S.'!FL107","v":0.76555467219596884},{"$f":"'DRE - I.S.'!FM107","v":0.32614813867692721},{"$f":"'DRE - I.S.'!FN107","v":0.35892062084370407},{"$f":"'DRE - I.S.'!FO107","v":0.46880040927687239},{"$f":"'DRE - I.S.'!FP107","v":-0.15218744868741516},{"$f":"'DRE - I.S.'!FQ107","v":0.41275308295957813},{"$f":"'DRE - I.S.'!FR107","v":0.41785853264420775},{"$f":"'DRE - I.S.'!FS107","v":0.42724355044683576},{"$f":"'DRE - I.S.'!FT107","v":0.43914375302056796},{"$f":"'DRE - I.S.'!FU107","v":0.42641766888020444},{"$f":"'DRE - I.S.'!FV107","v":0.43478910476014865}]
[{"$f":"IF(Cover!$B$1=1,Trans!A453,Trans!B454)","v":"Distribuição"},{"$f":"'DRE - I.S.'!E93","v":0.83299999999999996},{"$f":"'DRE - I.S.'!F93","v":0.83299999999999996},{"$f":"'DRE - I.S.'!G93","v":0.83299999999999996},{"$f":"'DRE - I.S.'!H93","v":0.83299999999999996},{"$f":"'DRE - I.S.'!I93","v":0.83299999999999996},{"$f":"'DRE - I.S.'!J93","v":0.83299999999999996},{"$f":"'DRE - I.S.'!K93","v":0.83299999999999996},{"$f":"'DRE - I.S.'!L93","v":0.83299999999999996},{"$f":"'DRE - I.S.'!M93","v":0.83299999999999996},{"$f":"'DRE - I.S.'!N93","v":0.83299999999999996},{"$f":"'DRE - I.S.'!O93","v":0.83299999999999996},{"$f":"'DRE - I.S.'!P93","v":0.83299999999999996},{"$f":"'DRE - I.S.'!Q93","v":0.96},{"$f":"'DRE - I.S.'!R93","v":0.96},{"$f":"'DRE - I.S.'!S93","v":0.96},{"$f":"'DRE - I.S.'!T93","v":0.96},{"$f":"'DRE - I.S.'!U93","v":0.96},{"$f":"'DRE - I.S.'!V93","v":0.96},{"$f":"'DRE - I.S.'!W93","v":0.96},{"$f":"'DRE - I.S.'!X93","v":0.96},{"$f":"'DRE - I.S.'!Y93","v":0.96},{"$f":"'DRE - I.S.'!Z93","v":0.96},{"$f":"'DRE - I.S.'!AA93","v":0.96},{"$f":"'DRE - I.S.'!AB93","v":0.96},{"$f":"'DRE - I.S.'!AC93","v":1.01},{"$f":"'DRE - I.S.'!AD93","v":1.01},{"$f":"'DRE - I.S.'!AE93","v":1.01},{"$f":"'DRE - I.S.'!AF93","v":1.01},{"$f":"'DRE - I.S.'!AG93","v":1.01},{"$f":"'DRE - I.S.'!AH93","v":1.01},{"$f":"'DRE - I.S.'!AI93","v":1.01},{"$f":"'DRE - I.S.'!AJ93","v":1.01},{"$f":"'DRE - I.S.'!AK93","v":1.01},{"$f":"'DRE - I.S.'!AL93","v":1.01},{"$f":"'DRE - I.S.'!AM93","v":1.01},{"$f":"'DRE - I.S.'!AN93","v":1.01},{"$f":"'DRE - I.S.'!AO93","v":1.01},{"$f":"'DRE - I.S.'!AP93","v":1.01},{"$f":"'DRE - I.S.'!AQ93","v":1.01},{"$f":"'DRE - I.S.'!AR93","v":1.01},{"$f":"'DRE - I.S.'!AS93","v":1.01},{"$f":"'DRE - I.S.'!AT93","v":1.01},{"$f":"'DRE - I.S.'!AU93","v":1.01},{"$f":"'DRE - I.S.'!AV93","v":1.01},{"$f":"'DRE - I.S.'!AW93","v":1.01},{"$f":"'DRE - I.S.'!AX93","v":1.01},{"$f":"'DRE - I.S.'!AY93","v":1.01},{"$f":"'DRE - I.S.'!AZ93","v":1.01},{"$f":"'DRE - I.S.'!BA93","v":1.01},{"$f":"'DRE - I.S.'!BB93","v":1.01},{"$f":"'DRE - I.S.'!BC93","v":1.01},{"$f":"'DRE - I.S.'!BD93","v":1.01},{"$f":"'DRE - I.S.'!BE93","v":20.806742966000002},{"$f":"'DRE - I.S.'!BF93","v":0.85},{"$f":"'DRE - I.S.'!BG93","v":0.99},{"$f":"'DRE - I.S.'!BH93","v":0.80010000000000003},{"$f":"'DRE - I.S.'!BI93","v":0.8},{"$f":"'DRE - I.S.'!BJ93","v":0.78},{"$f":"'DRE - I.S.'!BK93","v":0.75},{"$f":"'DRE - I.S.'!BL93","v":0.74},{"$f":"'DRE - I.S.'!BM93","v":0.74},{"$f":"'DRE - I.S.'!BN93","v":0.96379999999999999},{"$f":"'DRE - I.S.'!BO93","v":0.76},{"$f":"'DRE - I.S.'!BP93","v":0.67},{"$f":"'DRE - I.S.'!BQ93","v":0.66},{"$f":"'DRE - I.S.'!BR93","v":0.56999999999999995},{"$f":"'DRE - I.S.'!BS93","v":0.42},{"$f":"'DRE - I.S.'!BT93","v":0.34670000000000001},{"$f":"'DRE - I.S.'!BU93","v":0.32350000000000001},{"$f":"'DRE - I.S.'!BV93","v":0.42930000000000001},{"$f":"'DRE - I.S.'!BW93","v":0.41699999999999998},{"$f":"'DRE - I.S.'!BX93","v":0.49},{"$f":"'DRE - I.S.'!BY93","v":0.44940000000000002},{"$f":"'DRE - I.S.'!BZ93","v":0.49559999999999998},{"$f":"'DRE - I.S.'!CA93","v":0.35},{"$f":"'DRE - I.S.'!CB93","v":0.30640000000000001},{"$f":"'DRE - I.S.'!CC93","v":0.26769999999999999},{"$f":"'DRE - I.S.'!CD93","v":0.35},{"$f":"'DRE - I.S.'!CE93","v":0.35},{"$f":"'DRE - I.S.'!CF93","v":0.3977},{"$f":"'DRE - I.S.'!CG93","v":0.35},{"$f":"'DRE - I.S.'!CH93","v":0.35},{"$f":"'DRE - I.S.'!CI93","v":0.35},{"$f":"'DRE - I.S.'!CJ93","v":0.35},{"$f":"'DRE - I.S.'!CK93","v":0.35},{"$f":"'DRE - I.S.'!CL93","v":0.41},{"$f":"'DRE - I.S.'!CM93","v":10.98},{"$f":"'DRE - I.S.'!CN93","v":0.41},{"$f":"'DRE - I.S.'!CO93","v":1.0276000000000001},{"$f":"'DRE - I.S.'!CP93","v":0.45},{"$f":"'DRE - I.S.'!CQ93","v":0.39},{"$f":"'DRE - I.S.'!CR93","v":0.4},{"$f":"'DRE - I.S.'!CS93","v":0.41},{"$f":"'DRE - I.S.'!CT93","v":0.5},{"$f":"'DRE - I.S.'!CU93","v":0.55000000000000004},{"$f":"'DRE - I.S.'!CV93","v":0.56000000000000005},{"$f":"'DRE - I.S.'!CW93","v":0.56000000000000005},{"$f":"'DRE - I.S.'!CX93","v":0.59450000000000003},{"$f":"'DRE - I.S.'!CY93","v":0.56000000000000005},{"$f":"'DRE - I.S.'!CZ93","v":0.49},{"$f":"'DRE - I.S.'!DA93","v":0.43},{"$f":"'DRE - I.S.'!DB93","v":0.43},{"$f":"'DRE - I.S.'!DC93","v":0.43},{"$f":"'DRE - I.S.'!DD93","v":0.46160000000000001},{"$f":"'DRE - I.S.'!DE93","v":0.46250000000000002},{"$f":"'DRE - I.S.'!DF93","v":0.44750000000000001},{"$f":"'DRE - I.S.'!DG93","v":0.47089999999999999},{"$f":"'DRE - I.S.'!DH93","v":0.499},{"$f":"'DRE - I.S.'!DI93","v":0.5},{"$f":"'DRE - I.S.'!DJ93","v":0.49020000000000002},{"$f":"'DRE - I.S.'!DK93","v":0.48},{"$f":"'DRE - I.S.'!DL93","v":0.46},{"$f":"'DRE - I.S.'!DM93","v":0.46},{"$f":"'DRE - I.S.'!DN93","v":0.46},{"$f":"'DRE - I.S.'!DO93","v":0.46},{"$f":"'DRE - I.S.'!DP93","v":0.46},{"$f":"'DRE - I.S.'!DQ93","v":0.46},{"$f":"'DRE - I.S.'!DR93","v":0.46},{"$f":"'DRE - I.S.'!DS93","v":0.46},{"$f":"'DRE - I.S.'!DT93","v":0.5},{"$f":"'DRE - I.S.'!DU93","v":0.5},{"$f":"'DRE - I.S.'!DV93","v":0.5},{"$f":"'DRE - I.S.'!DW93","v":0.5},{"$f":"'DRE - I.S.'!DX93","v":0.5},{"$f":"'DRE - I.S.'!DY93","v":0.5},{"$f":"'DRE - I.S.'!DZ93","v":0.47},{"$f":"'DRE - I.S.'!EA93","v":0.47},{"$f":"'DRE - I.S.'!EB93","v":0.47},{"$f":"'DRE - I.S.'!EC93","v":0.47},{"$f":"'DRE - I.S.'!ED93","v":0.47},{"$f":"'DRE - I.S.'!EE93","v":0.47},{"$f":"'DRE - I.S.'!EF93","v":0.5},{"$f":"'DRE - I.S.'!EG93","v":0.47},{"$f":"'DRE - I.S.'!EH93","v":0.47},{"$f":"'DRE - I.S.'!EI93","v":0.46},{"$f":"'DRE - I.S.'!EJ93","v":0.46},{"$f":"'DRE - I.S.'!EK93","v":0.45},{"$f":"'DRE - I.S.'!EL93","v":0.45},{"$f":"'DRE - I.S.'!EM93","v":0.45},{"$f":"'DRE - I.S.'!EN93","v":0.45},{"$f":"'DRE - I.S.'!EO93","v":0.41},{"$f":"'DRE - I.S.'!EP93","v":0.41},{"$f":"'DRE - I.S.'!EQ93","v":0.41},{"$f":"'DRE - I.S.'!ER93","v":0.41},{"$f":"'DRE - I.S.'!ES93","v":0.41},{"$f":"'DRE - I.S.'!ET93","v":0.41},{"$f":"'DRE - I.S.'!EU93","v":0.41},{"$f":"'DRE - I.S.'!EV93","v":0.5},{"$f":"'DRE - I.S.'!EW93","v":0.5},{"$f":"'DRE - I.S.'!EX93","v":0.5},{"$f":"'DRE - I.S.'!EY93","v":0.5},{"$f":"'DRE - I.S.'!EZ93","v":0.5},{"$f":"'DRE - I.S.'!FA93","v":0.5},{"$f":"'DRE - I.S.'!FB93","v":0.5},{"$f":"'DRE - I.S.'!FC93","v":0.5},{"$f":"'DRE - I.S.'!FD93","v":0.48},{"$f":"'DRE - I.S.'!FE93","v":0.45},{"$f":"'DRE - I.S.'!FF93","v":0.45},{"$f":"'DRE - I.S.'!FG93","v":0.45},{"$f":"'DRE - I.S.'!FH93","v":0.41},{"$f":"'DRE - I.S.'!FI93","v":0.41},0.45,{"$f":"'DRE - I.S.'!FK93","v":0.41},{"$f":"'DRE - I.S.'!FL93","v":0.41},{"$f":"'DRE - I.S.'!FM93","v":0.41},{"$f":"'DRE - I.S.'!FN93","v":0.41},{"$f":"'DRE - I.S.'!FO93","v":0.41},{"$f":"'DRE - I.S.'!FP93","v":0.41},{"$f":"'DRE - I.S.'!FQ93","v":0.41},{"$f":"'DRE - I.S.'!FR93","v":0.41},{"$f":"'DRE - I.S.'!FS93","v":0.41},{"$f":"'DRE - I.S.'!FT93","v":0.41},{"$f":"'DRE - I.S.'!FU93","v":0.41},{"$f":"'DRE - I.S.'!FV93","v":0.41}]
[{"$f":"IF(Cover!$B$1=1,Trans!A454,Trans!B453)","v":"PL/Cota"},{"$f":"+'Desempenho - Performance'!P50","v":155.94888506138196},{"$f":"+'Desempenho - Performance'!Q50","v":147.5513268511092},{"$f":"+'Desempenho - Performance'!R50","v":147.62063096116552},{"$f":"+'Desempenho - Performance'!S50","v":147.67501753696789},{"$f":"+'Desempenho - Performance'!T50","v":154.64498957099877},{"$f":"+'Desempenho - Performance'!U50","v":154.87645985066342},{"$f":"+'Desempenho - Performance'!V50","v":162.5666245297395},{"$f":"+'Desempenho - Performance'!W50","v":162.43096413103663},{"$f":"+'Desempenho - Performance'!X50","v":162.97844629390076},{"$f":"+'Desempenho - Performance'!Y50","v":163.02353622464756},{"$f":"+'Desempenho - Performance'!Z50","v":176.40868652051716},{"$f":"+'Desempenho - Performance'!AA50","v":176.07899936929763},{"$f":"+'Desempenho - Performance'!AB50","v":175.89330175506237},{"$f":"+'Desempenho - Performance'!AC50","v":164.27164003080637},{"$f":"+'Desempenho - Performance'!AD50","v":164.39846078425714},{"$f":"+'Desempenho - Performance'!AE50","v":164.09857559534464},{"$f":"+'Desempenho - Performance'!AF50","v":171.34557807243939},{"$f":"+'Desempenho - Performance'!AG50","v":171.11147722517322},{"$f":"+'Desempenho - Performance'!AH50","v":171.11836636481803},{"$f":"+'Desempenho - Performance'!AI50","v":171.07463926959591},{"$f":"+'Desempenho - Performance'!AJ50","v":170.97618527822021},{"$f":"+'Desempenho - Performance'!AK50","v":170.65242968244181},{"$f":"+'Desempenho - Performance'!AL50","v":169.65308449301017},{"$f":"+'Desempenho - Performance'!AM50","v":169.55180767162298},{"$f":"+'Desempenho - Performance'!AN50","v":169.32818720159554},{"$f":"+'Desempenho - Performance'!AO50","v":169.54286077214761},{"$f":"+'Desempenho - Performance'!AP50","v":169.48668256613931},{"$f":"+'Desempenho - Performance'!AQ50","v":169.92227173013322},{"$f":"+'Desempenho - Performance'!AR50","v":166.58169713007914},{"$f":"+'Desempenho - Performance'!AS50","v":166.42112109123877},{"$f":"+'Desempenho - Performance'!AT50","v":165.89585486506124},{"$f":"+'Desempenho - Performance'!AU50","v":165.76576070466612},{"$f":"+'Desempenho - Performance'!AV50","v":165.51249062591208},{"$f":"+'Desempenho - Performance'!AW50","v":165.37516612233625},{"$f":"+'Desempenho - Performance'!AX50","v":164.4524390886501},{"$f":"+'Desempenho - Performance'!AY50","v":164.28556901006252},{"$f":"+'Desempenho - Performance'!AZ50","v":164.09191024990614},{"$f":"+'Desempenho - Performance'!BA50","v":163.90568990036016},{"$f":"+'Desempenho - Performance'!BB50","v":163.5657306077124},{"$f":"+'Desempenho - Performance'!BC50","v":163.58027244037137},{"$f":"+'Desempenho - Performance'!BD50","v":157.75204365129835},{"$f":"+'Desempenho - Performance'!BE50","v":157.3970285994404},{"$f":"+'Desempenho - Performance'!BF50","v":157.25835165757178},{"$f":"+'Desempenho - Performance'!BG50","v":156.69896237292997},{"$f":"+'Desempenho - Performance'!BH50","v":156.30769157145372},{"$f":"+'Desempenho - Performance'!BI50","v":155.95241643530869},{"$f":"+'Desempenho - Performance'!BJ50","v":149.44047807237177},{"$f":"+'Desempenho - Performance'!BK50","v":151.41},{"$f":"+'Desempenho - Performance'!BL50","v":150.78},{"$f":"+'Desempenho - Performance'!BM50","v":150.43488433557593},{"$f":"+'Desempenho - Performance'!BN50","v":147.12245085538299},{"$f":"+'Desempenho - Performance'!BO50","v":146.36279666969352},{"$f":"+'Desempenho - Performance'!BP50","v":118.33517759101299},{"$f":"+'Desempenho - Performance'!BQ50","v":118.22365344871504},{"$f":"+'Desempenho - Performance'!BR50","v":118.51515591766918},{"$f":"+'Desempenho - Performance'!BS50","v":118.13813773512464},{"$f":"+'Desempenho - Performance'!BT50","v":118.05725152184419},{"$f":"+'Desempenho - Performance'!BU50","v":118.08664104628372},{"$f":"+'Desempenho - Performance'!BV50","v":109.50053049392035},{"$f":"+'Desempenho - Performance'!BW50","v":109.19534759146605},{"$f":"+'Desempenho - Performance'!BX50","v":109.353114720006},{"$f":"+'Desempenho - Performance'!BY50","v":109.18379984911991},{"$f":"+'Desempenho - Performance'!BZ50","v":109.47561441921852},{"$f":"+'Desempenho - Performance'!CA50","v":109.45590003025821},{"$f":"+'Desempenho - Performance'!CB50","v":107.59119972564228},{"$f":"+'Desempenho - Performance'!CC50","v":107.53757034564734},{"$f":"+'Desempenho - Performance'!CD50","v":107.52565848529929},{"$f":"+'Desempenho - Performance'!CE50","v":107.57777937642919},{"$f":"+'Desempenho - Performance'!CF50","v":108.19454325479984},{"$f":"+'Desempenho - Performance'!CG50","v":107.89523825723344},{"$f":"+'Desempenho - Performance'!CH50","v":124.54775893952609},{"$f":"+'Desempenho - Performance'!CI50","v":124.44658615185375},{"$f":"+'Desempenho - Performance'!CJ50","v":124.69184563456587},{"$f":"+'Desempenho - Performance'!CK50","v":124.79015749508038},{"$f":"+'Desempenho - Performance'!CL50","v":124.92607754350598},{"$f":"+'Desempenho - Performance'!CM50","v":125.04535219755877},{"$f":"+'Desempenho - Performance'!CN50","v":125.56697724371723},{"$f":"+'Desempenho - Performance'!CO50","v":125.2061363038288},{"$f":"+'Desempenho - Performance'!CP50","v":125.21789211360461},{"$f":"+'Desempenho - Performance'!CQ50","v":125.23464154169227},{"$f":"+'Desempenho - Performance'!CR50","v":125.24899819433882},{"$f":"+'Desempenho - Performance'!CS50","v":125.54330957359338},{"$f":"+'Desempenho - Performance'!CT50","v":125.92350078444022},{"$f":"+'Desempenho - Performance'!CU50","v":125.9334360042065},{"$f":"+'Desempenho - Performance'!CV50","v":126.35503263355575},{"$f":"+'Desempenho - Performance'!CW50","v":107.8223106231375},{"$f":"+'Desempenho - Performance'!CX50","v":108.1081952714908},{"$f":"+'Desempenho - Performance'!CY50","v":108.1513172462879},{"$f":"+'Desempenho - Performance'!CZ50","v":109.99307811678378},{"$f":"+'Desempenho - Performance'!DA50","v":110.71247125483438},{"$f":"+'Desempenho - Performance'!DB50","v":111.0594757106504},{"$f":"+'Desempenho - Performance'!DC50","v":110.90228076754202},{"$f":"+'Desempenho - Performance'!DD50","v":109.97565246954971},{"$f":"+'Desempenho - Performance'!DE50","v":110.04785186764185},{"$f":"+'Desempenho - Performance'!DF50","v":110.61002953023976},{"$f":"+'Desempenho - Performance'!DG50","v":110.63747496422276},{"$f":"+'Desempenho - Performance'!DH50","v":110.51089435375428},{"$f":"+'Desempenho - Performance'!DI50","v":110.17644403343682},{"$f":"+'Desempenho - Performance'!DJ50","v":109.57962583626761},{"$f":"+'Desempenho - Performance'!DK50","v":109.60829300658054},{"$f":"+'Desempenho - Performance'!DL50","v":109.80390171968988},{"$f":"+'Desempenho - Performance'!DM50","v":109.9245918157105},{"$f":"+'Desempenho - Performance'!DN50","v":106.25428097587067},{"$f":"+'Desempenho - Performance'!DO50","v":106.15971753649139},{"$f":"+'Desempenho - Performance'!DP50","v":106.20660508543332},{"$f":"+'Desempenho - Performance'!DQ50","v":106.19294049951269},{"$f":"+'Desempenho - Performance'!DR50","v":107.60024268905237},{"$f":"+'Desempenho - Performance'!DS50","v":107.78813074546098},{"$f":"+'Desempenho - Performance'!DT50","v":107.58950622868616},{"$f":"+'Desempenho - Performance'!DU50","v":107.5039524063974},{"$f":"+'Desempenho - Performance'!DV50","v":107.39797678537012},{"$f":"+'Desempenho - Performance'!DW50","v":107.43668059878816},{"$f":"+'Desempenho - Performance'!DX50","v":107.79780834307059},{"$f":"+'Desempenho - Performance'!DY50","v":107.8156999665368},{"$f":"+'Desempenho - Performance'!DZ50","v":107.69274142451506},{"$f":"+'Desempenho - Performance'!EA50","v":107.5171665114635},{"$f":"+'Desempenho - Performance'!EB50","v":107.27105380460738},{"$f":"+'Desempenho - Performance'!EC50","v":107.12213234211528},{"$f":"+'Desempenho - Performance'!ED50","v":106.1826169799298},{"$f":"+'Desempenho - Performance'!EE50","v":105.88105758789575},{"$f":"+'Desempenho - Performance'!EF50","v":105.4630113548955},{"$f":"+'Desempenho - Performance'!EG50","v":105.1477122967984},{"$f":"+'Desempenho - Performance'!EH50","v":104.82483014431679},{"$f":"+'Desempenho - Performance'!EI50","v":104.51230905148928},{"$f":"+'Desempenho - Performance'!EJ50","v":101.50737651137266},{"$f":"+'Desempenho - Performance'!EK50","v":101.12833441236012},{"$f":"+'Desempenho - Performance'!EL50","v":100.96068045433397},{"$f":"+'Desempenho - Performance'!EM50","v":100.61125747150652},{"$f":"+'Desempenho - Performance'!EN50","v":100.41755070406028},{"$f":"+'Desempenho - Performance'!EO50","v":100.21731196422341},{"$f":"+'Desempenho - Performance'!EP50","v":100.3454737673361},{"$f":"+'Desempenho - Performance'!EQ50","v":100.05772912150752},{"$f":"+'Desempenho - Performance'!ER50","v":99.616032643644644},{"$f":"+'Desempenho - Performance'!ES50","v":99.294539473797812},{"$f":"+'Desempenho - Performance'!ET50","v":98.975861809291786},{"$f":"+'Desempenho - Performance'!EU50","v":98.707863240919934},{"$f":"+'Desempenho - Performance'!EV50","v":100.51695681262572},{"$f":"+'Desempenho - Performance'!EW50","v":100.63141648974657},{"$f":"+'Desempenho - Performance'!EX50","v":100.63712258057056},{"$f":"+'Desempenho - Performance'!EY50","v":99.905016111823159},{"$f":"+'Desempenho - Performance'!EZ50","v":99.572636321325291},{"$f":"+'Desempenho - Performance'!FA50","v":100.42340695516913},{"$f":"+'Desempenho - Performance'!FB50","v":99.916127972901478},{"$f":"+'Desempenho - Performance'!FC50","v":98.54944414041158},{"$f":"+'Desempenho - Performance'!FD50","v":99.22798092754158},{"$f":"+'Desempenho - Performance'!FE50","v":99.389816174530097},{"$f":"+'Desempenho - Performance'!FF50","v":99.581683478487022},{"$f":"+'Desempenho - Performance'!FG50","v":91.557756037738585},{"$f":"+'Desempenho - Performance'!FH50","v":89.692877920213988},{"$f":"+'Desempenho - Performance'!FI50","v":88.662365425414222},{"$f":"+'Desempenho - Performance'!FJ50","v":89.504689543235685},{"$f":"+'Desempenho - Performance'!FK50","v":89.32322083900408},{"$f":"+'Desempenho - Performance'!FL50","v":89.174787397437711},{"$f":"+'Desempenho - Performance'!FM50","v":88.931302495566328},{"$f":"+'Desempenho - Performance'!FN50","v":86.77304872153158},{"$f":"+'Desempenho - Performance'!FO50","v":86.192866920973117},{"$f":"+'Desempenho - Performance'!FP50","v":86.967731530829298},{"$f":"+'Desempenho - Performance'!FQ50","v":86.794296401836732},{"$f":"+'Desempenho - Performance'!FR50","v":86.824328458805141},{"$f":"+'Desempenho - Performance'!FS50","v":86.644811838276468},{"$f":"+'Desempenho - Performance'!FT50","v":84.932008549225657},84.975667652043484,{"$f":"+'Desempenho - Performance'!FV50","v":84.998710181715722},{"$f":"+'Desempenho - Performance'!FW50","v":85.209920963509475},{"$f":"+'Desempenho - Performance'!FX50","v":85.05867134163185},{"$f":"+'Desempenho - Performance'!FY50","v":85.076312582958863},{"$f":"+'Desempenho - Performance'!FZ50","v":86.964165224064303},{"$f":"+'Desempenho - Performance'!GA50","v":85.979564236354989},{"$f":"+'Desempenho - Performance'!GB50","v":85.937294116171955},{"$f":"+'Desempenho - Performance'!GC50","v":85.833721059702157},{"$f":"+'Desempenho - Performance'!GD50","v":85.697488141279209},{"$f":"+'Desempenho - Performance'!GE50","v":85.649511930272169},{"$f":"+'Desempenho - Performance'!GF50","v":85.937294116171955},{"$f":"+'Desempenho - Performance'!GG50","v":85.833721059702157}]
["* Em Fevereiro/13 foram consideradas o total de cotas no fechamento, entretanto a oferta primária foi encerrada em 22/02/2013","In February 2013 was considered the total of quotas, but the offering was closed on Feb 22th, 2013"]
[]
[{"$f":"IF(Cover!$B$1=1,Trans!A460,Trans!B460)","v":"Vacância"}]
[null,"m²",null,null,"R$"]
["Vacância","2026-04-01",{"$f":"+EDATE(B33,1)","v":"2026-05-01"},{"$f":"+EDATE(C33,1)","v":"2026-06-01"},{"$f":"B33","v":"2026-04-01"},{"$f":"C33","v":"2026-05-01"},{"$f":"+D33","v":"2026-06-01"},null,null,"Área vaga (m2)","R$/m²"]
[{"$f":"IF(Cover!$B$1=1,Trans!A461,Trans!B461)","v":"% Vacância"},0.11060684882615404,0.10430009136134794,{"$f":"'Portfolio Imoveis-Real Estate'!E15","v":0.10430009136134794},9.1257502775279539E-2,7.7737439859471832E-2,{"$f":"'Portfolio Imoveis-Real Estate'!F15","v":7.7539534820458542E-2}]
[]
[null,null,null,null,null,"Número de cotas"]
[null,2011,2012,"Últimos 12 meses",null,11000000,19224537]
["Ganho com valor justo de Imóveis (R$/Cota)",{"$f":"'DRE - I.S.'!D118/11000","v":50.953545454545456},{"$f":"'DRE - I.S.'!I118/11000","v":20.672391353636364},{"$f":"F38+G38","v":20.788675457748937},null,{"$f":"SUM('DRE - I.S.'!L45:R45)/('DRE - I.S.'!Q91/1000)","v":13.881491733636363},{"$f":"SUM('DRE - I.S.'!S45:AB45)/('DRE - I.S.'!W91/1000)","v":6.9071837241125751}]
["Lucro sem Ganho com valor justo (R$/Cota)",{"$f":"('DRE - I.S.'!D162-'DRE - I.S.'!D118)/11000","v":5.7984574428242945},{"$f":"('DRE - I.S.'!I162-'DRE - I.S.'!I118)/11000","v":10.936424016732397},{"$f":"F39+G39","v":14.655715318120649},null,{"$f":"(SUM('DRE - I.S.'!L90:R90)-SUM('DRE - I.S.'!L45:R45))/('DRE - I.S.'!Q91/1000)","v":6.7399259829934213},{"$f":"(SUM('DRE - I.S.'!S90:AB90)-SUM('DRE - I.S.'!S45:AB45))/('DRE - I.S.'!W91/1000)","v":7.9157893351272266}]
[]
[]
[]
[null,{"$f":"B37","v":2011},{"$f":"C37","v":2012},{"$f":"D37","v":"Últimos 12 meses"}]
["Outras Despesas/Receitas do Fundo",{"$f":"-('DRE - I.S.'!D131+'DRE - I.S.'!D138+'DRE - I.S.'!D148+'DRE - I.S.'!D154+'DRE - I.S.'!D155+'DRE - I.S.'!D156+'DRE - I.S.'!D160)/'DRE - I.S.'!D112","v":4.2316461568566235E-2},{"$f":"-('DRE - I.S.'!I131+'DRE - I.S.'!I138+'DRE - I.S.'!I148+'DRE - I.S.'!I154+'DRE - I.S.'!I155+'DRE - I.S.'!I156+'DRE - I.S.'!I160)/'DRE - I.S.'!I112","v":7.0488814967111568E-2},{"$f":"-('DRE - I.S.'!S131+'DRE - I.S.'!S138+'DRE - I.S.'!S148+'DRE - I.S.'!S154+'DRE - I.S.'!S155+'DRE - I.S.'!S156+'DRE - I.S.'!S160)/'DRE - I.S.'!S112","v":4.1066865280649262E-2}]
["Despesas Financeiras",{"$f":"-'DRE - I.S.'!D125/'DRE - I.S.'!D112","v":5.519836082270764E-2},{"$f":"-'DRE - I.S.'!I125/'DRE - I.S.'!I112","v":0.10021156234441916},{"$f":"-'DRE - I.S.'!S125/'DRE - I.S.'!S112","v":0.19908697494638708}]
["Lucro",{"$f":"('DRE - I.S.'!D162-'DRE - I.S.'!D121)/'DRE - I.S.'!D112","v":0.90248517760872604},{"$f":"('DRE - I.S.'!I162-'DRE - I.S.'!I121)/'DRE - I.S.'!I112","v":0.82929962268846924},{"$f":"('DRE - I.S.'!S162-'DRE - I.S.'!S121)/'DRE - I.S.'!S112","v":0.75984615977296366}]
[]
[]
[]
[]
[]
[]
["Distribuição aos Cotistas","Jan 11 - Jul 11","Ago 11 - Dez 11","Jan 12 - Dez 12","Jan 13 - Mar 13"]
[null,0.5,0.66700000000000004,0.83299999999999996,0.96]

{"sheet":"Trans","index":12,"n_rows":554,"n_cols":191,"rows_kept":554,"cut":false,"hidden":true,"merged":[]}
[{"$f":"D2&\" - \"&D1","v":"julho - 2026"},{"$f":"E2&\" - \"&E1","v":"july - 2026"},null,2026,2026,2026,2026]
[{"$f":"\"Data base: \"&D3&\"/\"&F1","v":"Data base: junho/2026"},{"$f":"\"As of \"&E3&\"/\"&G1","v":"As of june/2026"},null,"julho","july"]
[{"$f":"\"Dados de mercado: \"&D2&\"/\"&D1","v":"Dados de mercado: julho/2026"},{"$f":"\"Market data as of \"&E2&\"/\"&E1","v":"Market data as of july/2026"},null,"junho","june"]
[{"$f":"\"Dados operacionais e financeiros: \"&D3&\"/\"&F1","v":"Dados operacionais e financeiros: junho/2026"},{"$f":"\"Financial and Operational figures as of \"&E3&\"/\"&F1","v":"Financial and Operational figures as of june/2026"}]
["Highlights"]
["Fundo Imobiliário \nBTG Pactual Corporate Office Fund – BRCR11\nINFORMATIVO ao MERCADO","Fundo Imobiliário \nBTG Pactual Corporate Office Fund – BRCR11\nMARKET INFORMATION",{"$f":"IF(Cover!$B$1=1,A6,B6)","v":"Fundo Imobiliário \nBTG Pactual Corporate Office Fund – BRCR11\nINFORMATIVO ao MERCADO"}]
["R$ Milhões","R$ Million",{"$f":"IF(Cover!$B$1=1,A7,B7)","v":"R$ Milhões"}]
["Valor Patrimônial por Cota (R$/Cota)","NAV per share (R$/Share)",{"$f":"IF(Cover!$B$1=1,A8,B8)","v":"Valor Patrimônial por Cota (R$/Cota)"}]
["Receita Contratada de Locação (R$ Milhões)*","Lease Contracted Revenue (R$ Million)*",{"$f":"IF(Cover!$B$1=1,A9,B9)","v":"Receita Contratada de Locação (R$ Milhões)*"}]
["Valor da Cota no Mercado  (R$/Cota)*","Share's Market Value (R$/Share)*",{"$f":"IF(Cover!$B$1=1,A10,B10)","v":"Valor da Cota no Mercado  (R$/Cota)*"}]
["Rentabilidade do Cotista","Shareholder's Profitability",{"$f":"IF(Cover!$B$1=1,A11,B11)","v":"Rentabilidade do Cotista"}]
["Distribuição por Cota","Distribution per share",{"$f":"IF(Cover!$B$1=1,A12,B12)","v":"Distribuição por Cota"}]
["* Em Fevereiro/13, foi considerado o total de cotas no fechamento do mês, sendo que os novos recursos somente passaram a gerar resultado para o fundo após a conclusão da oferta primária encerrada em 22/02/2013","* In February 2013, the number of shares corresponds to the total shares outstanding at the end of the month, although the primary proceeds only starded generating income to the fund after the conclusion of the offering on Feb 22th, 2013"]
[]
["Portfolio Imoveis-Real Estate"]
["Fundo Imobiliário BTG Pactual Corporate Office Fund – BRCR11","Fundo Imobiliário BTG Pactual Corporate Office Fund – BRCR11"]
["Portfólio de Ativos do Fundo","Portfolio of Properties"]
["Imóveis","Buildings","Classif.","Class","Participação","Fund Ownership","Vacância (R$)",null,null,null,null,"Vancancy (R$)","Vacância (m²)","Vancancy (m²)","Cidade","Location","UF","State","Data de Aquisição","Acquisition Date","ABL (m²)","GLA (m²)","Receita Contratada de Locação","Lease Contracted Revenue","R$/m²","Receita Potencial a Mercado em mai/26*","Potencial Revenue at Market in May/26*",null,"Área vaga (m²)","Vacant GLA (m²)"]
["Brazilian Financial Center","Brazilian Financial Center","A","A",null,null,null,null,null,null,null,null,null,null,"São Paulo","Sao Paulo","SP","SP","mar-10","Mar-10"]
["Burity","Burity","B","B",null,null,null,null,null,null,null,null,null,null,"São Paulo","Sao Paulo","SP","SP","abr-11","Apr-11"]
["Ed. Morumbi","Ed. Morumbi","A","A",null,null,null,null,null,null,null,null,null,null,"São Paulo","Sao Paulo","SP","SP","dez-08","Dec-08"]
["CENESP","CENESP","B","B",null,null,null,null,null,null,null,null,null,null,"São Paulo","Sao Paulo","SP","SP","jul-08","Jul-08"]
["CEO Office","CEO Office","AAA","AAA",null,null,null,null,null,null,null,null,null,null,"Rio de Janeiro","Rio de Janeiro","RJ","RJ","fev-19","Feb-19"]
["Cidade Jardim","Cidade Jardim","AAA","AAA",null,null,null,null,null,null,null,null,null,null,"São Paulo","Sao Paulo","SP","SP","fev-19","Feb-19"]
["Diamond Tower","Diamond Tower","AAA","AAA",null,null,null,null,null,null,null,null,null,null,"São Paulo","Sao Paulo","SP","SP","jul-20","Jul-20"]
["Ed. Hicham","Hicham","B","B",null,null,null,null,null,null,null,null,null,null,"Campinas","Campinas","SP","SP","set-08","Sep-08"]
["Ed. Hicham II","Hicham II","B","B",null,null,null,null,null,null,null,null,null,null,"Campinas","Campinas","SP","SP","dez-09","Dec-09"]
["Eldorado Business Tower","Eldorado Business Tower","AAA","AAA",null,null,null,null,null,null,null,null,null,null,"São Paulo","Sao Paulo","SP","SP","abr-09","Apr-09"]
["EZ Towers","EZ Towers","AAA","AAA",null,null,null,null,null,null,null,null,null,null,"São Paulo","Sao Paulo","SP","SP","out-20","2020-10-01"]
["Flamengo","Flamengo","A","A",null,null,null,null,null,null,null,null,null,null,"Rio de Janeiro","Rio de Janeiro","RJ","RJ","out-08","Oct-08"]
["Montreal","Montreal","A","A",null,null,null,null,null,null,null,null,null,null,"Rio de Janeiro","Rio de Janeiro","RJ","RJ","dez-07","Dec-07"]
["MV9","MV9","B","B",null,null,null,null,null,null,null,null,null,null,"Rio de Janeiro","Rio de Janeiro","RJ","RJ","fev-19","Feb-19"]
["Senado","Senado","AAA","AAA",null,null,null,null,null,null,null,null,null,null,"Rio de Janeiro","Rio de Janeiro","RJ","RJ","fev-19","Feb-19"]
["Sucupira","Sucupira","AAA","AAA",null,null,null,null,null,null,null,null,null,null,"São Paulo","Sao Paulo","SP","SP","nov-19","Nov-19"]
["Torre Almirante","Torre Almirante","AAA","AAA",null,null,null,null,null,null,null,null,null,null,"Rio de Janeiro","Rio de Janeiro","RJ","RJ","dez-21","2021-12-01"]
["Transatlântico","Transatlântico","B","B",null,null,null,null,null,null,null,null,null,null,"São Paulo","Sao Paulo","SP","SP","mar-08","2008-03-01"]
["Volkswagen","Volkswagen","B","B",null,null,null,null,null,null,null,null,null,null,"São Paulo","Sao Paulo","SP","SP","jan-08","Jan-08"]
["Polidoro","Polidoro","A","A",null,null,null,null,null,null,null,null,null,null,"Rio de Janeiro","Rio de Janeiro","RJ","RJ","dez-12","Dec-12"]
["Beneditinos","Beneditinos","B","B",null,null,null,null,null,null,null,null,null,null,"Rio de Janeiro","Rio de Janeiro","RJ","RJ","dez-12","Dec-12"]
["SIA Sul","SIA Sul","B","B",null,null,null,null,null,null,null,null,null,null,"Brasília","DF","DF","DF","dez-12","Dec-12"]
["TOTAL","TOTAL"]
["TOTAL","TOTAL"]
["* De acordo com Laudo de Avaliação Semestral desenvolvido pela Cushman ","* According to semi-annual appraisal report conducted by Cushman"]
[]
["Classificação","Classification"]
["AAA","AAA"]
["A","A"]
["B","B"]
["Receita Contratada de Locação Anualizada","Annualized Contracted Lease Revenue"]
["Timeline","Timeline","Data","Date","Data","m²"]
["Erico Verissimo","Erico Verissimo","dez-07","Dec-07","dez-07"]
["Ed. Montreal","Montreal","dez-07","Dec-07","dez-07"]
["Volkswagen","Volkswagen","jan-08","Jan-08","jan-08"]
["Transatlântico","Transatlântico","mar-08","Mar-08","mar-08"]
["Alana II","Alana II","mar-08","Mar-08","mar-08"]
["CENESP","CENESP","jul-08","Jul-08","jul-08"]
["Shopping Leblon","Shopping Leblon","jul-08","Jul-08","jul-08"]
["Ed. Hicham","Hicham","set-08","Sep-08","set-08"]
["Flamengo","Flamengo","out-08","Oct-08","out-08"]
["Ed. Morumbi","Ed. Morumbi","dez-08","Dec-08","dez-08"]
["Torre Almirante","Torre Almirante","fev-09","Feb-09","fev-09"]
["Eldorado Business Tower","Eldorado Business Tower","abr-09","Apr-09","abr-09"]
["Erico Verissimo","Erico Verissimo","set-09","Sep-09","set-09"]
["Alana II","Alana II","out-09","Oct-09","out-09"]
["Ed. Hicham II","Hicham II","dez-09","Dec-09","dez-09"]
["Brazilian Financial Center","Brazilian Financial Center","mar-10","Mar-10","mar-10"]
["Burity","Burity","abr-11","Apr-11","abr-11"]
["Shopping Leblon","Shopping Leblon","mai-12","May-12","mai-12"]
["Polidoro","Polidoro","dez-12","Dec-12","dez-12"]
["Beneditinos","Beneditinos","dez-12","Dec-12","dez-12"]
["SIA Sul","SIA Sul","dez-12","Dec-12","dez-12"]
["Eldorado Business Tower",{"$f":"+A72","v":"Eldorado Business Tower"},"jun-13","Jun-13","jun-13"]
["CENESP",{"$f":"+A73","v":"CENESP"},"jul-13","Jul-13","jun-13"]
["Brazilian Financial Center",{"$f":"+A74","v":"Brazilian Financial Center"},"out-13","Oct-13","out-13"]
["Hicham I e II","Hicham I and II","set-14","Sep-14","set-14"]
["CENESP",{"$f":"+A76","v":"CENESP"},"dez-14","Dec-14","dez-14"]
["CENESP",{"$f":"+A77","v":"CENESP"},"mar-15","Mar-15","2015-03-01"]
["Polidoro","Polidoro","dez-15","Dec-15","dez-15"]
["Beneditinos","Beneditinos","dez-15","Dec-15","dez-15"]
["SIA Sul","SIA Sul","dez-15","Dec-15","dez-15"]
["Transatlântico","Transatlântico","set-16","Sep-16","set-16"]
["Flamengo","Flamengo","fev-19","Feb-19","fev-19"]
["Ed. Morumbi","Ed. Morumbi","fev-19","Feb-19","fev-19"]
["Torre Almirante","Torre Almirante","fev-19","Feb-19","fev-19"]
["Eldorado Business Tower","Eldorado Business Tower","fev-19","Feb-19","fev-19"]
["Brazilian Financial Center","Brazilian Financial Center","fev-19","Feb-19","fev-19"]
["Cidade jardim","Cidade jardim","fev-19","Feb-19","fev-19"]
["MV9","MV9","fev-19","Feb-19","fev-19"]
["Senado","Senado","fev-19","Feb-19","fev-19"]
["CEO Office","CEO Office","fev-19","Feb-19","fev-19"]
["Brazilian Financial Center","Brazilian Financial Center","abr-19","Apr-19","abr-19"]
["Sucupira","Sucupira","nov-19","Nov-19","nov-19"]
["Diamond Tower","Diamond Tower","jul-20","Jul-20","jul-20"]
["EZ Towers","EZ Towers","out-20","Oct-20","out-20"]
["Torre Almirante","Torre Almirante","dez-21","2021-12-01",{"$f":"C95","v":"dez-21"}]
["Burity","Burity","mar-24","Mar-24","Mar-24"]
["Brazilian Financial Center","Brazilian Financial Center","mar-24","Mar-24","Mar-24"]
["Cidade jardim","Cidade jardim","mar-24","Mar-24","Mar-24"]
["Transatlântico","Transatlântico","mar-24","Mar-24","Mar-24"]
["Volkswagen","Volkswagen","mar-24","Mar-24","Mar-24"]
["Cenesp","Cenesp","abr-24","Apr-24","Apr-24"]
[]
["Setor","Sector"]
["Financeiro","Financial"]
["Construção","Construction"]
["Seguros","Insurance"]
["Serviços","Services"]
["Saúde","Health"]
["Outros","Others"]
[]
["Avaliação-Evaluation"]
["Valor Patrimônial do Fundo","Fund's Equity Book Value"]
[null,null,null,"dez-10","jan-11","fev-11","mar-11","abr-11","mai-11","jun-11","jul-11","ago-11","set-11","out-11","nov-11","dez-11","jan-12","fev-12","mar-12","abr-12","mai-12",41061,"jul-12","ago-12","set-12","out-12","nov-12","dez-12","jan-13","fev-13","mar-13","abr-13","mai-13","jun-13","jul-13","ago-13","set-13","out-13","nov-13","dez-13","jan-14","fev-14","mar-14",{"$f":"AR256","v":"abr-14"},"mai-14","jun-14","jul-14","ago-14","set-14","out-14","nov-14","dez-14","jan-15","fev-15","mar-15","abr-15","mai-15","jun-15","jul-15","ago-15","set-15","out-15","nov-15","dez-15",{"$f":"BM256","v":"jan-16"},"fev-16","mar-16","abr-16","mai-16","jun-16","jul-16","ago-16",{"$f":"BU256","v":"set-16"},"out-16","nov-16",{"$f":"BX256","v":"dez-16"},"jan-17","fev-17",{"$f":"CA256","v":"mar-17"},"abr-17","mai-17","jun-17","jul-17","ago-17","set-17",{"$f":"CH256","v":"out-17"},"nov-17","dez-17",{"$f":"CK256","v":"jan-18"},"fev-18","mar-18","abr-18","mai-18","jun-18","jul-18","ago-18",{"$f":"CS256","v":"set-18"},"out-18","nov-18",{"$f":"CV256","v":"dez-18"},"jan-19","fev-19","mar-19",{"$f":"CZ256","v":"abr-19"},"mai-19","jun-19",{"$f":"DC256","v":"jul-19"},"ago-19","set-19","out-19","nov-19","dez-19","jan-20","fev-20","mar-20","abr-20","mai-20","jun-20","jul-20","ago-20","set-20","out-20","nov-20","dez-20","jan-21","fev-21","mar-21","abr-21","mai-21","jun-21","jul-21","ago-21","set-21","out-21","nov-21","dez-21","jan-22","fev-22",{"$f":"EI256","v":"mar-22"},"abr-22","mai-22","jun-22","jul-22","ago-22","set-22","out-22","nov-22","dez-22","jan-23","fev-23","mar-23","abr-23","mai-23","jun-23","jul-23","ago-23","set-23","out-23","nov-23","dez-23","jan-24","fev-24","mar-24","abr-24","mai-24","jun-24","jul-24","ago-24","set-24","out-24","nov-24","dez-24","jan-25","fev-25","mar-25","abr-25","mai-25","jun-25","jul-25","ago-25","set-25","out-25","nov-25","dez-25","jan-26",{"$f":"GD256","v":"fev-26"},"mar-26",{"$f":"GF256","v":"abr-26"},"mai-26",{"$f":"GH256","v":"jun-26"},"jul-26"]
[null,null,null,"Dec-10","Jan-11","Feb-11","Mar-11","Apr-11","May-11","Jun-11","Jul-11","Aug-11","Sep-11","Oct-11","Nov-11","Dec-11","Jan-12","Feb-12","Mar-12","Apr-12","May-12","Jun-12","Jul-12","Aug-12","Sep-12","Oct-12","Nov-12","Dec-12","Jan-13","Feb-13","Mar-13","Apr-13","May-13","Jun-13","Jul-13","Aug-13","Sep-13","Oct-13","Nov-13","Dec-13","Jan-14","Fev-14","Mar-14",{"$f":"AR257","v":"Apr-14"},"May-14","Jun-14","Jul-14","Aug-14","Sep-14","Oct-14","Nov-14","Dec-14","Jan-15","Feb-15","Mar-15","Apr-15","May-15","Jun-15","Jul-15","Aug-15","Sep-15","Oct-15","Nov-15","Dec-15","Jan-16","Feb-16","Mar-16","Apr-16","May-16","Jun-16","Jul-16","Aug-16","Sep-16","Oct-16","Nov-16","Dec-16","Jan-17","Feb-17","Mar-17","Apr-17","May-17","Jun-17","Jul-17","Aug-17","Sep-17","Oct-17","Nov-17","Dec-17","Jan-18","Feb-18","Mar-18","Apr-18","May-18","Jun-18","Jul-18","Aug-18","Sep-18","Oct-18","Nov-18","Dec-18","Jan-19","Feb-19","Mar-19","Apr-19","May-19","Jun-19",{"$f":"DC257","v":"Jul-19"},"Aug-19","Sep-19","Oct-19","Nov-19","Dec-19","Jan-20","Feb-20","Mar-20","Apr-20","May-20","Jun-20","Jul-20","Aug-20","Sep-20","Oct-20","Nov-20","Dec-20","Jan-21","Feb-21","Mar-21","Apr-21","May-21","Jun-21","Jul-21","Aug-21","Sep-21","Oct-21","Nov-21","Dec-21","Jan-22","Fev-22",{"$f":"EI257","v":"Mar-22"},"Apr-22","May-22","Jun-22","Jul-22","Aug-22","Sep-22","Oct-22","Nov-22","Dec-22","Jan-23","Fev-23","Mar-23","Apr-23","May-23","Jun-23","Jul-23","Aug-23","Sep-23","Oct-23","Nov-23","Dec-23","Jan-24","Fev-24","Mar-24","Apr-24","May-24","Jun-24","Jul-24","Aug-24","Sep-24","Oct-24","Nov-24","Dec-24","Jan-25","Feb-25","Mar-25","Apr-25","May-25","Jun-25","Jul-25","Aug-25","Sep-25","Oct-25","Nov-25","Dec-25","Jan-26",{"$f":"GD257","v":"Feb-26"},"Mar-26",{"$f":"GF257","v":"Apr-26"},"May-26",{"$f":"GH257","v":"Jun-26"},"Jul-26"]
["Valor Patrimônial do Fundo (R$)","Fund's Equity Book Value (R$)"]
["Valor Patrimônial do Fundo (R$ / cota)","Fund's Equity Book Value (R$/share)"]
["Valor da cota no IPO (R$ / cota)","Share price at IPO (R$/share)"]
["Valor da cota no Follow-on (R$ / cota)","Share price at follow-on (R$/share)"]
[]
["Receita Locação - Lease Revenue"]
["Fundo Imobiliário BTG Pactual Corporate Office Fund – BRCR11B","Fundo Imobiliário BTG Pactual Corporate Office Fund – BRCR11B"]
["Receita Contratada de Locação Consolidada do Fundo*","Consolidated Fund's Contracted Lease Revenue*"]
["Portfólio do Fundo","Fund's Portfolio",null,"dez-10","jan-11","fev-11","mar-11","abr-11","mai-11","jun-11","jul-11","ago-11","set-11","out-11","nov-11","dez-11","jan-12","fev-12","mar-12","abr-12","mai-12","jun-12","jul-12","ago-12","set-12","out-12","nov-12","dez-12","jan-13","fev-13","mar-13","abr-13","mai-13","jun-13","jul-13","ago-13","set-13","out-13","nov-13","dez-13","jan-14","fev-14","mar-14",{"$f":"AR256","v":"abr-14"},"mai-14","jun-14","jul-14","ago-14","set-14","out-14","nov-14","dez-14","jan-15","fev-15","mar-15","abr-15","mai-15","jun-15","jul-15","ago-15","set-15","out-15","nov-15","dez-15",{"$f":"BM256","v":"jan-16"},{"$f":"BN256","v":"fev-16"},"mar-16","abr-16","mai-16","jun-16","jul-16",{"$f":"BT256","v":"ago-16"},"set-16","out-16",{"$f":"BW256","v":"nov-16"},"dez-16","jan-17",{"$f":"BZ256","v":"fev-17"},"mar-17","abr-17","mai-17","jun-17","jul-17","ago-17","set-17",{"$f":"CH256","v":"out-17"},"nov-17","dez-17",{"$f":"CK256","v":"jan-18"},"fev-18","mar-18","abr-18","mai-18","jun-18","jul-18","ago-18","set-18","out-18","nov-18","dez-18","jan-19","fev-19","mar-19",{"$f":"CZ256","v":"abr-19"},"mai-19","jun-19",{"$f":"DC256","v":"jul-19"},"ago-19","set-19","out-19","nov-19","dez-19","jan-20","fev-20","mar-20","abr-20","mai-20","jun-20","jul-20","ago-20","set-20","out-20","nov-20","dez-20","jan-21","fev-21","mar-21","abr-21","mai-21","jun-21","jul-21","ago-21","set-21","out-21","nov-21","dez-21","jan-22","fev-22",{"$f":"EI256","v":"mar-22"},"abr-22","mai-22","jun-22","jul-22","ago-22","set-22","out-22","nov-22","dez-22","jan-23","fev-23","mar-23","abr-23","mai-23","jun-23","jul-23","ago-23","set-23","out-23","nov-23","dez-23","jan-24","fev-24","mar-24","abr-24","mai-24","jun-24","jul-24","ago-24","set-24","out-24","nov-24","dez-24","jan-25","fev-25","mar-25","abr-25","mai-25","jun-25","jul-25","ago-25","set-25","out-25","nov-25","dez-25","jan-26",{"$f":"GD256","v":"fev-26"},"mar-26",{"$f":"GF256","v":"abr-26"},"mai-26",{"$f":"GH256","v":"jun-26"},"jul-26"]
["Brazilian Financial Center","Brazilian Financial Center",{"$f":"VLOOKUP($A124,$A$19:$C$40,3,FALSE)","v":"A"},"Dec-10","Jan-11","Feb-11","Mar-11","Apr-11","May-11","Jun-11","Jul-11","Aug-11","Sep-11","Oct-11","Nov-11","Dec-11","Jan-12","Feb-12","Mar-12","Apr-12","May-12","Jun-12","Jul-12","Aug-12","Sep-12","Oct-12","Nov-12","Dec-12","Jan-13","Feb-13","Mar-13","Apr-13","May-13","Jun-13","Jul-13","Aug-13","Sep-13","Oct-13","Nov-13","Dec-13","Jan-14","Feb-14","Mar-14",{"$f":"AR257","v":"Apr-14"},"May-14","Jun-14","Jul-14","Aug-14","Sep-14","Oct-14","Nov-14","Dec-14","Jan-15","Feb-15","Mar-15","Apr-15","May-15","Jun-15","Jul-15","Aug-15","Sep-15","Oct-15","Nov-15","Dec-15",{"$f":"BM257","v":"Jan-16"},{"$f":"BN257","v":"Feb-16"},"Mar-16","Apr-16","May-16","Jun-16","Jul-16","Aug-16","Sep-16","Oct-16","Nov-16","Dec-16","Jan-17","Feb-17","Mar-17","Apr-17","May-17","Jun-17","Jul-17","Aug-17","Sep-17","Oct-17","Nov-17","Dec-17",{"$f":"CK257","v":"Jan-18"},"Feb-18","Mar-18","Apr-18","May-18","Jun-18","Jul-18","Aug-18","Sep-18","Oct-18","Nov-18","Dec-18","Jan-19","Feb-19","Mar-19","Apr-19","May-19","Jun-19",{"$f":"DC257","v":"Jul-19"},"Aug-19","Sep-19","Oct-19","Nov-19","Dec-19","Jan-20","Feb-20","Mar-20","Apr-20","May-20","Jun-20","Jul-20","Aug-20","Sep-20","Oct-20","Nov-20","Dec-20","Jan-21","Feb-21","Mar-21","Apr-21","May-21","Jun-21","Jul-21","Aug-21","Sep-21","Oct-21","Nov-21","Dec-21","Jan-22","Fev-22",{"$f":"EI257","v":"Mar-22"},"Apr-22","May-22","Jun-22","Jul-22","Aug-22","Sep-22","Oct-22","Nov-22","Dec-22","Jan-23","Fev-23","Mar-23","Apr-23","May-23","Jun-23","Jul-23","Aug-23","Sep-23","Oct-23","Nov-23","Dec-23","Jan-24","Fev-24","Mar-24","Apr-24","May-24","Jun-24","Jul-24","Aug-24","Sep-24","Oct-24","Nov-24","Dec-24","Jan-25","Feb-25","Mar-25","Apr-25","May-25","Jun-25","Jul-25","Aug-25","Sep-25","Oct-25","Nov-25","Dec-25","Jan-26",{"$f":"GD257","v":"Feb-26"},"Mar-26",{"$f":"GF257","v":"Apr-26"},"May-26",{"$f":"GH257","v":"Jun-26"},"Jul-26"]
["Burity","Burity",{"$f":"VLOOKUP($A125,$A$19:$C$40,3,FALSE)","v":"B"}]
["Ed. Morumbi","Ed. Morumbi",{"$f":"VLOOKUP($A126,$A$19:$C$40,3,FALSE)","v":"A"}]
["CENESP","CENESP",{"$f":"VLOOKUP($A127,$A$19:$C$40,3,FALSE)","v":"B"}]
["CEO Office","CEO Office",{"$f":"VLOOKUP($A128,$A$19:$C$40,3,FALSE)","v":"AAA"}]
["Cidade jardim","Cidade jardim","AAA"]
["Diamond Tower","Diamond Tower","AAA"]
["Ed. Hicham","Hicham",{"$f":"VLOOKUP($A131,$A$19:$C$40,3,FALSE)","v":"B"}]
["Ed. Hicham II","Hicham II",{"$f":"VLOOKUP($A132,$A$19:$C$40,3,FALSE)","v":"B"}]
["Eldorado Business Tower","Eldorado Business Tower",{"$f":"VLOOKUP($A133,$A$19:$C$40,3,FALSE)","v":"AAA"}]
["EZ Towers","EZ Towers","AAA"]
["Flamengo","Flamengo",{"$f":"VLOOKUP($A135,$A$19:$C$40,3,FALSE)","v":"A"}]
["Montreal","Montreal",{"$f":"VLOOKUP($A136,$A$19:$C$40,3,FALSE)","v":"A"}]
["MV9","MV9","B"]
["Senado","Senado","AAA"]
["Shopping Leblon","Shopping Leblon","A"]
["Sucupira","Sucupira","AAA"]
["Torre Almirante","Torre Almirante",{"$f":"VLOOKUP($A141,$A$19:$C$40,3,FALSE)","v":"AAA"}]
["Transatlântico","Transatlântico","B"]
["Volkswagen","Volkswagen","B"]
["Polidoro","Polidoro","A"]
["Beneditinos","Beneditinos","B"]
["SIA Sul","SIA Sul","B"]
["Total Receita Contratada de Locação","Total Contracted Lease Revenue"]
["Receita Contratada de Locação Minoritários","Minorities - Contracted Lease Revenue"]
["Total Receita Contratada de Locação*","Total Contracted Lease Revenue*"]
["% de valorização desde dez-10","% increase since Dec-10"]
["% de valorização últimos 12 meses","% increase last 12 months"]
["% de valorização mês anterior","% increase last month"]
["* Medida não contábil que corresponde ao valor total dos contratos de locação vigentes no mês de referência, desconsiderando descontos, carências, multas e outros ajustes que impactam a receita contábil de locação.","* A non-accounting indicator that corresponds to the total amount of lease contracts in force in the reference month, not considering discounts, grace periods, fines and other adjustments that impact the lease revenue accounted for."]
["** Em jun/13 consideramos como propriedade do BC Fund 66,8% das cotas do Fundo BM CENESP","** In Jun/13 considered as property of the BC Fund 66.8% of the shares of the Fund BM CENESP"]
["Aniversários dos Contratos de Locação - % de Contratos que sofrerão reajuste de inflação","Anniversary of Lease Contracts - % of Contracts affected from the Inflation adjustment"]
[null,null,null,null,"jun/26","jul/26","aug/26","set/26","out/26","nov/26","dez/26","jan/27","fev/27","mar/27","abr/27","mai/27"]
["Brazilian Financial Center","Brazilian Financial Center",null,null,"2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01"]
["Burity","Burity"]
["Ed. Morumbi","Ed. Morumbi"]
["Cenesp","Cenesp"]
["Cenesp - Vagas","Cenesp - Vagas"]
["CEO Office","CEO Office"]
["Cidade Jardim","Cidade Jardim"]
["Diamond Tower","Diamond Tower"]
["Eldorado","Eldorado"]
["EZ Towers","EZ Towers"]
["Flamengo Parks Towers","Flamengo Parks Towers"]
["Ed. Hicham","Hicham"]
["Ed. Hicham II","Hicham II"]
["Montreal","Montreal"]
["MV9","MV9"]
["Senado","Senado"]
["Sucupira","Sucupira"]
["Torre Almirante","Torre Almirante"]
["Transatlantico","Transatlantico"]
["Volkswagen","Volkswagen"]
["Polidoro","Polidoro"]
["Beneditinos","Beneditinos"]
["SIA Sul","SIA Sul"]
["Total","Total"]
["Renegociações dos Contratos de Locação - Cronograma de Vencimento de Contratos","Renegotiation of Lease Contracts - Maturity Schedule"]
[null,null,null,"Em negociação","Em 3 meses","Em 6 meses","Em 12 meses",null,null,null,null,"Em 24 meses"]
["Brazilian Financial Center","Brazilian Financial Center",null,"Under review","In 3 months","In 6 months","In 12 months",null,null,null,null,"In 24 months"]
["Burity","Burity"]
["Ed. Morumbi","Ed. Morumbi"]
["Cenesp","Cenesp"]
["Cenesp - Vagas","Cenesp - Vagas"]
["CEO Office","CEO Office"]
["Cidade Jardim","Cidade Jardim"]
["Eldorado","Eldorado"]
["Flamengo Parks Towers","Flamengo Parks Towers"]
["Ed. Hicham","Hicham"]
["Ed. Hicham II","Hicham II"]
["Montreal","Montreal"]
["MV9","MV9"]
["Senado","Senado"]
["Torre Almirante","Torre Almirante"]
["Transatlantico","Transatlantico"]
["Volkswagen","Volkswagen"]
["Polidoro","Polidoro"]
["Beneditinos","Beneditinos"]
["SIA Sul","SIA Sul"]
["TOTAL","TOTAL"]
["Outros","Other"]
["Acumulado","Accumulated"]
["Evolução do Valor de Locaçaõ vs. IGPM","Evolution of the Leasing Value vs. IGPM"]
[]
["Desempenho - Performance"]
["Análise de Desempenho da Cota","Analysis of Share's Performance"]
["Valor da Cota - Dez/10","Share Value - Dec/10",null,"dez-10","jan-11","fev-11","mar-11","abr-11","mai-11","jun-11","jul-11","ago-11","set-11","out-11","nov-11","dez-11","jan-12","fev-12","mar-12","abr-12","mai-12",41061,"jul-12","ago-12","set-12","out-12","nov-12","dez-12","jan-13","fev-13","mar-13","abr-13","mai-13","jun-13","jul-13","ago-13","set-13","out-13","nov-13","dez-13"]
["Valor da Cota no Mercado*","Share's Market Value*",null,"Dec-10","Jan-11","Feb-11","Mar-11","Apr-11","May-11","Jun-11","Jul-11","Aug-11","Sep-11","Oct-11","Nov-11","Dec-11","Jan-12","Feb-12","Mar-12","Apr-12","May-12","Jun-12","Jul-12","Aug-12","Sep-12","Oct-12","Nov-12","Dec-12","Jan-13","Feb-13","Mar-13","Apr-13","May-13","Jun-13","Jul-13","Aug-13","Sep-13","Oct-13","Nov-13","Dec-13"]
["Quantidade de Cotas","Shares Outstanding"]
["Valor de Mercado do Fundo*","Fund's Market Value*",null,"Acumulado 2011","Acumulado 2012","Acumulado 2013","Acumulado 2014","Acumulado 2015","Acumulado 2016","Acumulado 2017","Acumulado 2018","Acumulado 2019","Acumulado 2020","Acumulado 2021","Acumulado 2022","Acumulado 2023","Acumulado 2024","Acumulado 2025","Acumulado 2026"]
["Valor Total Negociado no mês (R$ mi)","Total Montlhy Trading Volume (R$ mn)",null,"Accumulated 2011","Accumulated 2012","Accumulated 2013","Accumulated 2014","Accumulated 2015","Accumulated 2016","Accumulated 2017","Accumulated 2018","Accumulated 2019","Accumulated 2020","Accumulated 2021","Accumulated 2022","Accumulated 2023","Accumulated 2024","Accumulated 2025","Accumulated 2025"]
["Valor Total Negociado no mês","Total Monthly Trading Volume"]
["% do Fundo Negociado","% of the Fund Traded"]
["% do Fundo Negociado desde 2015","% of the Fund Traded since 2015"]
["Valor Distribuído por Cota","Distribution per Share"]
["% Distribuido mensal","% Monthly Distribution"]
["% de Distribuição Acumulada em 2013","% Accumulated Distribution in 2013"]
["dez-10","Dec-10"]
["Retorno do Cotista** desde dez-10","Shareholder's Return** since Dec-10"]
["Retorno do Cotista** últimos 24 meses","Shareholder's Return** last 24 months"]
["Retorno do Cotista** últimos 12 meses","Shareholder's Return** last 12 months"]
["TIR do Cotista** desde dez/10","Shareholder's IRR** since Dec/10"]
["% do CDI desde dez-10","% do CDI (Interbank Deposit Certificate) since Dec-10"]
["% do CDI desde últimos 24 meses","% do CDI (Interbank Deposit Certificate) last 24 months"]
["% do CDI desde últimos 12 meses","% do CDI (Interbank Deposit Certificate) last 12 months"]
["Retorno do Cotista** desde Oferta","Shareholder's Return** since Offer"]
["TIR do Cotista** desde Oferta","Shareholder's IRR** since Offer"]
["% do CDI","% do CDI (Interbank Deposit Certificate)"]
["* Valor no Fechamento do mês","* Closing Value of the Month"]
["** Para o cotista que adquiriu cotas do Fundo em cada oferta pública, considerando distribuições de rendimento e valor do fechamento da cota no mês","** For the Shareholders who acquired Shares in each public offer, considering both payout and the share price in the end of the month"]
["Análise da Rentabilidade do Cotista*","Analysis of Shareholder's Profitability*"]
["Valor de Abertura","Opening Value"]
["Distribuição por cota","Distribution per Share"]
["Valor de Fechamento","Closing Value"]
["XTIR","XTIR"]
["Valor de Fechamento com distribuição","Closing Value (Payout adjusted)"]
["CDI","CDI"]
["* Considera a valorização da cota no período (Valor de Fechamento do último dia de M / Valor de Fechamento do último dia de M-1) + Rendimento recebido pelo cotista no mês M.","*Considering the share price for the period (Closing price in the last day of the month “M” / Closing price in the last day of the month “M - 1”) + payout in month “M” ."]
["Volume Médio Diário Negociado","Average Daily Trading Volume"]
["Volume (milhões)","Volume (million)"]
["Dias úteis","Workdays"]
["Volume Médio Diário de Negociação (R$ mi)","ADTV (R$ mn)"]
["Desde dez-10","Since Dec-10"]
["Últimos 24 meses","Last 24 months"]
["Últimos 12 meses","Last 12 months"]
["Últimos 6 meses","Last 6 months"]
["Últimos 3 meses","Last 3 months"]
["Mês Atual","Current month"]
[]
["Divida - Debt"]
["Demonstrativo das Obrigações existentes no Fundo*","Statement of the Fund's Liabilities*"]
[]
["Descrição","Description","dez-10","dez-10","jan-11","fev-11","mar-11","abr-11","mai-11","jun-11","jul-11","ago-11","set-11","out-11","nov-11","dez-11","jan-12","fev-12","mar-12","abr-12","mai-12",41061,"jul-12","ago-12","set-12","out-12","nov-12","dez-12","jan-13","fev-13","mar-13","abr-13","mai-13","jun-13","jul-13","ago-13","set-13","out-13","nov-13","dez-13","jan-14","fev-14","mar-14",{"$f":"AR355","v":"abr-14"},"mai-14","jun-14","jul-14","ago-14","set-14","out-14","nov-14","dez-14","jan-15","fev-15","mar-15","abr-15","mai-15","jun-15","jul-15","ago-15","set-15","out-15","nov-15","dez-15",{"$f":"BM355","v":"jan-16"},"fev-16","mar-16","abr-16","mai-16","jun-16","jul-16","ago-16",{"$f":"BU355","v":"set-16"},"out-16","nov-16",{"$f":"BX355","v":"dez-16"},"jan-17","fev-17",{"$f":"CA355","v":"mar-17"},"abr-17","mai-17","jun-17","jul-17","ago-17","set-17",{"$f":"CH355","v":"out-17"},"nov-17","dez-17",{"$f":"CK355","v":"jan-18"},"fev-18","mar-18","abr-18","mai-18","jun-18","jul-18","ago-18","set-18","out-18","nov-18","dez-18","jan-19","fev-19","mar-19",{"$f":"CZ355","v":"abr-19"},"mai-19","jun-19",{"$f":"DC355","v":"jul-19"},"ago-19","set-19","out-19","nov-19","dez-19","jan-20","fev-20","mar-20","abr-20","mai-20","jun-20","jul-20","ago-20","set-20","out-20","nov-20","dez-20","jan-21","fev-21","mar-21","abr-21","mai-21","jun-21","jul-21","ago-21","set-21","out-21","nov-21","dez-21","jan-22","fev-22",{"$f":"EI355","v":"mar-22"},"abr-22","mai-22","jun-22","jul-22","ago-22","set-22","out-22","nov-22","dez-22","jan-23","fev-23","mar-23","abr-23","mai-23","jun-23","jul-23","ago-23","set-23","out-23","nov-23","dez-23","jan-24","fev-24","mar-24","abr-24","mai-24","jun-24","jul-24","ago-24","set-24","out-24","nov-24","dez-24","jan-25","fev-25","mar-25","abr-25","mai-25","jun-25","jul-25","ago-25","set-25","out-25","nov-25","dez-25","jan-26",{"$f":"GD355","v":"fev-26"},"mar-26",{"$f":"GF355","v":"abr-26"},"mai-26",{"$f":"GH355","v":"jun-26"},"jul-26"]
["Aquisição ELDORADO","ELDORADO acquisition","Dec-10","Dec-10","Jan-11","Feb-11","Mar-11","Apr-11","May-11","Jun-11","Jul-11","Aug-11","Sep-11","Oct-11","Nov-11","Dec-11","Jan-12","Feb-12","Mar-12","Apr-12","May-12","Jun-12","Jul-12","Aug-12","Sep-12","Oct-12","Nov-12","Dec-12","Jan-13","Feb-13","Mar-13","Apr-13","May-13","Jun-13","Jul-13","Aug-13","Sep-13","Oct-13","Nov-13","Dec-13","Jan-14","Feb-14","Mar-14",{"$f":"AR356","v":"Apr-14"},"May-14","Jun-14","Jul-14","Aug-14","Sep-14","Oct-14","Nov-14","Dec-14","Jan-15","Feb-15","Mar-15","Apr-15","May-15","Jun-15","Jul-15","Aug-15","Sep-15","Oct-15","Nov-15","Dec-15","Jan-16","Feb-16","Mar-16","Apr-16","May-16","Jun-16","Jul-16","Aug-16","Sep-16","Oct-16","Nov-16","Dec-16","Jan-17","Feb-17","Mar-17","Apr-17","May-17","Jun-17","Jul-17","Aug-17","Sep-17","Oct-17","Nov-17","Dec-17",{"$f":"CK356","v":"Jan-18"},"Feb-18","Mar-18","Apr-18","May-18","Jun-18","Jul-18","Aug-18","Sep-18","Oct-18","Nov-18","Dec-18","Jan-19","Feb-19","Mar-19","Apr-19","May-19","Jun-19",{"$f":"DC356","v":"Jul-19"},"Aug-19","Sep-19","Oct-19","Nov-19","Dec-19","Jan-20","Feb-20","Mar-20","Apr-20","May-20","Jun-20","Jul-20","Aug-20","Sep-20","Oct-20","Nov-20","Dec-20","Jan-21","Feb-21","Mar-21","Apr-21","May-21","Jun-21","Jul-21","Aug-21","Sep-21","Oct-21","Nov-21","Dec-21","Jan-22","Fev-22",{"$f":"EI356","v":"Mar-22"},"Apr-22","May-22","Jun-22","Jul-22","Aug-22","Sep-22","Oct-22","Nov-22","Dec-22","Jan-23","Fev-23","Mar-23","Apr-23","May-23","Jun-23","Jul-23","Aug-23","Sep-23","Oct-23","Nov-23","Dec-23","Jan-24","Fev-24","Mar-24","Apr-24","May-24","Jun-24","Jul-24","Aug-24","Sep-24","Oct-24","Nov-24","Dec-24","Jan-25","Feb-25","Mar-25","Apr-25","May-25","Jun-25","Jul-25","Aug-25","Sep-25","Oct-25","Nov-25","Dec-25","Jan-26",{"$f":"GD356","v":"Feb-26"},"Mar-26",{"$f":"GF356","v":"Apr-26"},"May-26",{"$f":"GH356","v":"Jun-26"},"Jul-26"]
["Aquisição BFC (60%)","BFC Acquisition (60%)"]
["Securitização BCFund - CRI","BCFund - CRI Securitization "]
["Securitização Prime - BFC","Prime - BFC Securitization "]
["Aquisição BURITY","BURITY Acquisition "]
["Securitização Hicham II","Hicahm II Securitization "]
["Aquisição Sia Sul, Gen. Polidoro e Beneditinos","Sia Sul, Gen. Polidoro and Beneditinos Acquisition"]
["Aquisição Cenesp","Cenesp acquisiton"]
["Aquisição BFC (40%)","BFC Acquisition (40%)"]
["Aquisição Cidade Jardim","Cidade Jardim Acquisition "]
["Aquisição Diamond Tower","Diamond Tower Acquisition "]
["Aquisição Torre Almirante","Torre Almirante Acquisition "]
["Dívida Bruta","Gross Debt"]
["Total de Ativos (Total Ativos - Participação Minoritários)","Total Assets (Total Assets - Minority interest)"]
["Total de Ativos","Total Assets"]
["LTV ","LTV "]
["Caixa e Equivalentes de Caixa","Cash and Cash Equivalents"]
["LTV Líquido","Net LTV"]
["Composição dez-10","Dec-10 Composition"]
["Composição Atual","Current Composition"]
["Índice","Index"]
["TR","TR"]
["IGPM","IGPM"]
["IPCA","IPCA"]
["Pré","Fixed"]
["CDI","CDI"]
["Valor Contratado","Original Value"]
["Data Início","Start Date"]
["mai-09","May-09"]
["mar-10","Mar-10"]
["fev-10","Feb-10"]
["out-10","Oct-10"]
["abr-11","Apr-11"]
["jun-11","Jun-11"]
["dez-12","Dec-12"]
["jul-13","Jul-13"]
["out-13","Oct-13"]
["jul-17","Jul-17"]
["jul-20","Jul-20"]
["Prazo (anos)","Term (years)"]
[{"$f":"120/12","v":10},{"$f":"120/12","v":10}]
[{"$f":"60/12","v":5},{"$f":"60/12","v":5}]
[5,5]
[{"$f":"116/12","v":9.6666666666666661},{"$f":"116/12","v":9.6666666666666661}]
[{"$f":"120/12","v":10},{"$f":"120/12","v":10}]
[8,8]
[17,17]
[5,5]
[12,12]
[15,15]
["Taxa","Tax"]
["TR + 9,25% aa","TR + 9.25% pa"]
["TR + 8,41% aa","TR + 8.41% pa"]
["TR + 9,78% aa","TR + 9.78% pa"]
["TR + 8,94% aa","TR + 8.94% pa"]
["TR + 8,55% aa","TR + 8.55% pa","atualizar"]
["TR + 7,71% aa","TR + 7.71% pa","atualizar"]
["IPCA + 6,55% aa","IPCA + 6.55% pa"]
["CDI + 2,09% aa","CDI + 2.09% aa"]
["CDI + 2,6% aa","CDI + 2.6% aa"]
["IPCA + 7,1% aa","IPCA + 7.1% pa"]
["TR + 10,17% aa","TR + 10.17% pa"]
["TR + 10,05% aa","TR + 10.05% pa"]
["IGP-M  + 8,25% aa","IGP-M  + 8.25% pa"]
["TR + 10,2% aa","TR + 10.2% pa"]
["IGP-M  + 8,6% aa","IGP-M  + 8.6% pa"]
["IPCA + 8,74% aa","IPCA + 8.74% pa"]
["IGP-M  + 7,0% aa","IGP-M  + 7.0% pa"]
["Fluxo pré-fixado","Fixed"]
["TR + 9,3% aa","TR + 9.3% pa"]
["Saldo Devedor - Evolução mês a mês","Balance Due - Monthy evolution"]
["*LTV – Loan to Value: corresponde ao valor do endividamento bruto sobre o valor total de ativos deduzido das participações minoritárias.","* LTV: gross debt over total assets minus minority interests"]
["Descrição das obrigações:","Liabilities Description:"]
["Aquisição a prazo do imóvel ELDORADO","Acquisition in instalments of ELDORADO building"]
["Aquisição a prazo de 60% do imóvel Brazilian Financial Center","Acquisition in instalments of 60% of Brazilian Financial Center building"]
["Securitização 1: securitização de receitas de locação de imóveis diversos (Volkswagen, Cargil, Flamengo, Cenesp, Transatlântico, Leblon, Montreal e Hicham)","Securitization 1: securitization of the lease revenue of various assets (Volkswagen, Cargil, Flamengo, Cenesp, Transatlântico, Leblon, Montreal and Hicham)"]
["Securitização 2: securitização de receitas de locação do imóvel Brazilian Financial Center","Securitization 2: securitization of the lease revenue of Brazilian Financial Center building"]
["Aquisição a prazo do imóvel BURITY","Acquisition in instalments of the BURITY building"]
["Securitização 3: securitização de receitas de locação do imóvel Hicham II","Securitization 3: securitization of the lease revenue of Hicham II"]
["Aquisição a prazo dos imóveis Polidoro, Beneditinos e Sia Sul","Acquisition in instalments of Polidoro, Beneditinos and Sia Sul buildings"]
["Aquisição de um andar do CENESP (julho/2013)","Acquisition in instalments of 1 floor of CENESP"]
["Aquisição a prazo de 40% do imóvel Brazilian Financial Center","Acquisition in instalments of 40% of Brazilian Financial Center building"]
["Curva de Amortização","Amortization Schedule"]
["Fluxo mensal das amortizações","Monthly Amortization Schedule"]
["Evolução LTV (*)","LTV Evolution (*)"]
[{"$f":"IF(Cover!$B$1=1,A341,B341)","v":"Evolução LTV (*)"}]
["Milhões","Million"]
[{"$f":"IF(Cover!$B$1=1,A343,B343)","v":"Milhões"}]
["Divida","Debt"]
["Capital","Equity"]
["%","%"]
["Set a Dez 2011","Sep to Dec 2011"]
[]
["DRE - F.S."]
["Demonstrativo de Resultado Consolidado do Fundo 2011*","Consolitated Financial Statement of the Fund 2011*"]
["Informações gerenciais - não auditadas","Managerial figures - non audited"]
["Receitas de locação de imóveis","Revenue from Property Lease"]
["Receitas de locação de imóveis - Securitizadas","Revenue from Property Lease - Securitization"]
["Receitas de locação de imóveis - Securitizadas","Revenue from Property Lease - Securitization",null,"dez-10","jan-11","fev-11","mar-11","abr-11","mai-11","jun-11","jul-11","ago-11","set-11","out-11","nov-11","dez-11","jan-12","fev-12","mar-12","abr-12","mai-12","jun-12","jul-12","ago-12","set-12","out-12","nov-12","dez-12","jan-13","fev-13","mar-13","abr-13","mai-13","jun-13","jul-13","ago-13","set-13","out-13","nov-13","dez-13","jan-14","fev-14","mar-14","abr-14","mai-14","jun-14","jul-14","ago-14","set-14","out-14","nov-14","dez-14","jan-15","fev-15","mar-15","abr-15","mai-15","jun-15","jul-15","ago-15","set-15","out-15","nov-15","dez-15","jan-16","fev-16","mar-16","abr-16","mai-16","jun-16","jul-16","ago-16","set-16","out-16","nov-16","dez-16","jan-17","fev-17","mar-17","abr-17","mai-17","jun-17","jul-17","ago-17","set-17","out-17","nov-17","dez-17","jan-18","fev-18","mar-18","abr-18","mai-18","jun-18","jul-18","ago-18","set-18","out-18","nov-18","dez-18","jan-19","fev-19","mar-19","abr-19","mai-19","jun-19","jul-19","ago-19","set-19","out-19","nov-19","dez-19","jan-20","fev-20","mar-20","abr-20","mai-20","jun-20","jul-20","ago-20","set-20","out-20","nov-20","dez-20","jan-21","fev-21","mar-21","abr-21","mai-21","jun-21","jul-21","ago-21","set-21","out-21","nov-21","dez-21","jan-22","fev-22","mar-22","abr-22","mai-22","jun-22","jul-22","ago-22","set-22","out-22","nov-22","dez-22","jan-23","fev-23","mar-23","abr-23","mai-23","jun-23","jul-23","ago-23","set-23","out-23","nov-23","dez-23","jan-24","fev-24","mar-24","abr-24","mai-24","jun-24","jul-24","ago-24","set-24","out-24","nov-24","dez-24","jan-25","fev-25","mar-25","abr-25","mai-25","jun-25","jul-25","ago-25","set-25","out-25","nov-25","dez-25","jan-26","fev-26","mar-26","abr-26","mai-26","jun-26","jul-26"]
["Receitas Financeiras","Financial Revenue",null,"Dec-10","Jan-11","Feb-11","Mar-11","Apr-11","May-11","Jun-11","Jul-11","Aug-11","Sep-11","Oct-11","Nov-11","Dec-11","Jan-12","Feb-12","2012-03-01","Apr-12","May-12","Jun-12","Jul-12","Aug-12","Sep-12","Oct-12","Nov-12","Dec-12","Jan-13","Feb-13","Mar-13","Apr-13","May-13","Jun-13","Jul-13","Aug-13","Sep-13","Oct-13","Nov-13","Dec-13","Jan-14","Feb-14","Mar-14","Apr-14","May-14","Jun-14","Jul-14","Aug-14","Sep-14","Oct-14","Nov-14","Dec-14","Jan-15","Feb-15","Mar-15","Apr-15","May-15","Jun-15","Jul-15","Aug-15","Sep-15","Oct-15","Nov-15","Dec-15","Jan-16","Feb-16","Mar-16","Apr-16","May-16","Jun-16","Jul-16","Aug-16","Sep-16","Oct-16","Nov-16","Dec-16","Jan-17","Feb-17","Mar-17","Apr-17","May-17","Jun-17","Jul-17","Aug-17","Sep-17","Oct-17","Nov-17","Dec-17","Jan-18","Feb-18","Mar-18","Apr-18","May-18","Jun-18","Jul-18","Aug-18","Sep-18","Oct-18","Nov-18","Dec-18","Jan-19","Feb-19","Mar-19","Apr-19","May-19","Jun-19","Jul-19","Aug-19","Sep-19","Oct-19","Nov-19","Dec-19","Jan-20","Feb-20","Mar-20","Apr-20","May-20","Jun-20","Jul-20","Aug-20","Sep-20","Oct-20","Nov-20","Dec-20","Jan-21","Feb-21","Mar-21","Apr-21","May-21","Jun-21","Jul-21","Aug-21","Sep-21","Oct-21","Nov-21","Dec-21","Jan-22","Fev-22","Mar-22","Apr-22","May-22","Jun-22","Jul-22","Aug-22","Sep-22","Oct-22","Nov-22","Dec-22","Jan-23","Fev-23","Mar-23","Apr-23","May-23","Jun-23","Jul-23","Aug-23","Sep-23","Oct-23","Nov-23","Dec-23","Jan-24","Fev-24","Mar-24","Apr-24","May-24","Jun-24","Jul-24","Aug-24","Sep-24","Oct-24","Nov-24","Dec-24","Jan-25","Feb-25","Mar-25","Apr-25","May-25","Jun-25","Jul-25","Aug-25","Sep-25","Oct-25","Nov-25","Dec-25","Jan-26","Feb-26","Mar-26","Apr-26","May-26","Jun-26","Jul-26"]
["Receitas de lnvestimento em outros ativos (CDB + Outras)","Revenue of Investments in other assets (Fixed income)"]
["Receita de Venda Imovéis","Revenue from sale of properties",null,"YTD 2011","1T12","2T12","3T12","4T12","YTD 2012","1T13","2T13","3T13","4T13","YTD 2013","1T14","2T14","3T14","4T14","YTD 2014","1T15","2T15","3T15","4T15",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,"Últimos 12 meses"]
["Receita de lnvestimento no FII Cenesp","Revenue of Investments in FII Cenesp",null,"YTD 2011","1Q12","2Q12","3Q12","4Q12","YTD 2012","1Q13","2Q13","3Q13","4Q13","YTD 2013","1Q14","2Q14","3Q14","4Q14","YTD 2014","1Q15","2Q15","3Q15","4Q15",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,"Last 12 months"]
["Outras Receitas (CRI, LCI, FII)","Other Revenue (CRI, LCI, FII)"]
["Ganho com valor justo de Imóveis (R$/Cota)","Fair value adjustment (R$/Share)"]
["Total Receitas","Total Revenue"]
["Despesas do Fundo","Fund's Expenses"]
["Taxa de Administração do Fundo","Fund's Administration Fee"]
["Taxa de Administração dos Imóveis","Properties Administration Fee "]
["Taxa de Gestão do Fundo","Fund's Management Fee"]
["Despesa Comissão (locação/vendas)","Commision Expenses (lease/sell)"]
["Outras Despesas do Fundo","Fund's other expenses"]
["Ganho com valor justo de Imóveis","Fair value adjustment"]
["Despesas Financeiras - Juros e Correção Monetária","Financial Expenses - Interest and Inflation Adjustment"]
["Desp.Juros/CM - dívidas de aquisição a prazo de imóveis","Interest Expenses/Inflation Adjustment - payables on acquisitions"]
["Desp.Juros/CM - dívida de securitização de receitas de locação de imóveis","Interest Expenses/Monetary Corrections - Lease securitization"]
["Lucro líquido do exercício**","Net Income**"]
["Quantidade de cotas integralizadas","Quantity of Shares Paid-up"]
["Resultado  por cota","Results per Share"]
["% ao mês","% per month"]
["* Histórico ajustado conforme as Demonstrações Financeiras Auditadas","* Managerial figures ajusted according to Audited Financial Statements"]
["Outros Ajustes","Other Adjustments"]
["** Lucro líquido do exercício antes de despesas com depreciação","** Net Income before depreciation"]
["Demonstrativo de Resultado Consolidado Mensal do Fundo*","Monthly Consolitated Income Statement*",null,"Demonstrativo de Resultado Acumulado no Ano","YTD Income Statement"]
["Receita de aluguel","Lease revenue",null,"Demonstrativo de Resultado Mensal","Monthly Income Statement"]
["(-) Provisão para crédito de liquidação duvidosa","(-) Provision for impairment of trade receivables"]
["Reversão provisão para crédito de liquidação duvidosa","Reversion of provision for impairment of trade receivables"]
["Receitas de  multas e juros recebidos","Income from fines and interest received"]
["Receitas de vendas de propriedade para investimento","Revenues from the sale of investment property"]
["Ajuste a valor justo","Adjustment to fair value"]
["(-) Desconto concedido","(-) Discount granted"]
["Receita com multa rescisória","Revenue from termination fine"]
["Receitas propriedades para investimentos","Revenues from investment properties"]
["Custo de  propriedades para investimentos vendidas","Cost of sold investment properties"]
["Reversão de ajuste a valor justo de propriedades para investimentos vendidas","Reversal of adjustment at fair value of sold investment properties"]
["Custo propriedades para  investimento","Cost of investment properties"]
["Atualização Monetária Venda Imóvel","Inflation Adjustment due to sale of property"]
["Despesas de juros com obrigações por compra de imóveis","Interest on liabilities from acquisition of properties"]
["Despesas de atualização monetária com obrigações por compra de imóveis","Inflation indexation on liabilities from acquisition of properties"]
["Despesas de juros com captação de recursos","Interest from funding"]
["Despesas de atualização monetária com captação de recursos","Inflation indexation from funding"]
["Despesa juros e atualização monetária de Captação e aquisição de imóveis","Interest and inflation indexation expenses from funding and on acquisition of property"]
["Despesas de comissões","Commissions"]
["Despesa administração do imóvel","Administration expense - Property"]
["Despesa com gerenciamento imóvel","Management of properties"]
["Despesas de condomínio","Condominium expenses"]
["Despesa de reparos, manutenção e conservação de imóveis","Repairs, maintenance and conservation of assets"]
["Despesa administrativa dos imóveis","Administrative expenses of properties"]
["Resultado de propriedade de investimentos","Profit from investment properties"]
["Certificados de recebivéis imobiliários (CRI)","Mortgage Backed Securities (CRI)"]
[" Letras de crédito imobiliário ","Mortgage Notes (LCI)"]
["Rendimentos de Cotas de Fundos Imobiliários","Distributions from other FII shares"]
["Resultado de cotas de fundos imobiliários","Income from other FII shares"]
["Ajuste ao valor justo (CRI)","Adjustment to market value CRI"]
["Provisão para Perda (CRI)","(-) Provision for impairment (CRI)"]
["Ajustes de variação da equivalência cotas FII","Adjustment from net asset FII shares"]
["Ajuste ao valor justo (cotas de fundos imobiliários)","Adjustment to market value of other FII shares"]
["Resultado de Ativos Financeiros de Natureza Imobiliária","Profit from Real Estate Financial Assets"]
["Resultado líquido de atividades imobiliárias","Profit from Real Estate Activities"]
["Receita com certificados de depósitos bancários","Income from bank deposit certificates"]
["Receitas com cotas de fundo de renda fixa","Income from fixed-income fund quotas"]
["Despesas com IR sobre aplicações financeiras","Income tax expenses in financial investments"]
["Outros Ativos Financeiros","Other financial assets"]
["Receitas (despesas) operacionais","Operating income (expenses)"]
["Despesas de Gestão","Management fee"]
["Taxa de administração - Fundo","Administration Fee - Fund"]
["Outras despesas operacionais","Other operating expenses"]
["Lucro líquido do período","Net income (before minorities)"]
["Participação dos Minoritários","Minorities' stake"]
["Lucro líquido do período","Net income"]
["Quantidade de cotas","Shares outstanding"]
["Resultado  por cota","Earnings per Share"]
["% ao ano","% per year"]
["Distribuição/Cota","Distribution/Share"]
["Distribuição Total","Total Distribution"]
["Despesas financeiras não-caixa","Non-cash financial expenses"]
["FFO Ajustado *","Adjusted FFO *"]
["FFO Ajustado * / Cota","Adjusted FFO / Share *"]
["* FFO Ajustado é uma medida não contábil e correspondente ao lucro líquido, excluindo (adicionando) os efeitos do ganho (perda) na venda de propriedade para investimento, o ganho com valor justo de propriedade para investimento, receitas e despesas não recorrentes e despesas financeiras não caixa (relacionadas à correção monetária sobre o saldo do endividamento)","* Adjusted FFO is a non-accounting indicator corresponding to net income, excluding (adding) the effects of gains (losses) from the sale of investment properties, the gain at fair value of investment properties, non-recurring revenues and expenses and non-cash financial expenses (related to the adjustment for inflation of the debt balance)"]
["Demonstrativo de Resultado Consolidado Trimestral *","Consolitated Quarterly Income Statement *"]
["Price Earnings (P/E)","Price Earnings (P/E)"]
["Distribuição aos Cotistas","Distribution to Shareholders"]
["Acumulado","Accumulated"]
["Mês Corrente","Current Month"]
["Preço / Lucro (P/E)","Price / Earnings (P/E)"]
["Valor de Mercado","Market cap"]
["Lucro últimos 12 meses","Net income LTM"]
["P/E últimos 12 meses","P/E LTM"]
["Rentabilidade (FFO Ajustado Anualizado / Preço)","Profitability (Annualyzed FFO Adjusted / Price)"]
["Indicadores de Resultados","Keys Indicators",{"$f":"IF(Cover!$B$1=1,A446,B446)","v":"Indicadores de Resultados"}]
["Lucro sem Ganho com valor justo (R$/Cota)","Net income ex-fair value adjustment (R$/Share)"]
["Outras Despesas/Receitas do Fundo","Other expenses/revenues"]
["Despesas Financeiras","Financial Expenses"]
["Lucro","Net income"]
["FFO","FFO"]
[{"$f":"A433","v":"FFO Ajustado *"},{"$f":"B433","v":"Adjusted FFO *"}]
["Distribuição","Distribution"]
["PL/Cota","NAV / share"]
["Receita de Aluguel","Lease Revenue"]
["Receita incluindo área vaga","Revenue including vacant area"]
["Aluguel","Rent"]
["Vacância","Vacancy"]
["Carência","Grace period"]
["Vacância","Vacancy"]
["% Vacância","% Vacancy"]
["% Carência","% Grace period"]
["Jan 11 - Jul 11","Jan 11 - Jul 11"]
["Ago 11 - Dez 11","Aug 11 - Dec 11"]
["Jan 12 - Dez 12","Jan 12 - Dec 12"]
["Jan 13 - Mar 13","Jan 13 - Mar 13"]
["Últimos 12 meses","Last 12 months"]
[]
["BalançoConsolidado-BalanceSheet"]
["BALANÇO PATRIMONIAL CONSOLIDADO","CONSOLIDATED BALANCE SHEET"]
["Em 30 de junho de 2026","june 30th, 2026"]
["Ativo","Assets"]
["Circulante","Current assets",null,null,"CJ","MV9","Prime","Cenesp","Ajuste",null,null,"Consolidado"]
["Disponibilidades","Cash and cash equivalents",null,"BC Fund","Prime","Cenesp","MV9","CJ","Adjustments",null,null,"Consolidated"]
["Aplicações Financeiras","Financial investments"]
["Certificados de Depósito Bancário ","Bank Deposit Certificates"]
["Livres","Free Financial investments"]
["Vinculado a depósitos em garantia - terceiros","Linked to guarantee deposits - third parties"]
["Letras do Tesouro Nacional","Treasury Bill"]
["Cotas de Fundo Renda Fixa","Fixed-income fund quotas"]
["Certificados Recebíveis Imobiliários","Mortgage Backed Securities (CRIs)"]
["Rendimentos a Receber ","Earnings receivable"]
["Rendimentos a Receber FII Prime","FII Prime - Earnings receivable"]
["Rendimentos a Receber FII Cenesp","FII CENESP - Earnings receivable"]
["Rendimentos a Receber FII CJ","FII CJ - Earnings receivable"]
["Rendimentos a Receber FII MV9","FII MV9 - Earnings receivable"]
["Rendimentos a Receber FII Prime Offices I","FII Prime Offices I - Earnings receivable"]
["Aluguéis a receber","Lease receivable"]
["Ações em companhias fechadas","Stake in private equity"]
["Intermediação de mercado","Market intermediation"]
["Adiantamento a fornecedor","Suppliers"]
["Provisão para créditos de liquidação duvidosa","Impairment of trade receivables"]
["Devedores Diversos","Sundry debtors"]
["Valores a receber por venda de imóveis","Amounts receivable from sale of properties"]
["Impostos a compensar","Taxes to be offset"]
["Despesas antecipadas","Prepaid Expenses"]
["Não Circulante","Non-current assets"]
["Realizável a longo prazo","long-term receivables"]
["Aplicações financeiras - Livres","Financial investments - free"]
["Cotas de Fundo de Investimentos Imobiliários","FII shares"]
["Cotas de Fundo de Investimentos Imobiliários (Equivalência)","FII shares"]
["Cotas de Fundo de Investimentos Imobiliários (Mercado)","Shares of other FII"]
["Certificados Recebíveis Imobiliários","Mortgage Backed Securities (CRIs)"]
["Investimento","Investment"]
["  Propriedades para Investimentos","Investment properties"]
["Imóveis acabados","Finished properties"]
["Ajuste ao valor justo ","Adjustment to fair value"]
["TOTAL DO ATIVO","TOTAL ASSETS"]
["PASSIVO E PATRIMÔNIO LÍQUIDO","LIABILITIES AND EQUITY"]
["Circulante","Current liabilities"]
["Rendimentos a distribuir","Income to be distributed"]
["Impostos e contribuições a recolher","Taxes and contributions payable"]
["Provisões e contas a pagar","Provisions and trade payable"]
["Obrigações por captação de recursos","Liabilities from funding"]
["Obrigação por aquisição de imóveis ","Liabilities from acquisition of properties"]
["Captação de recursos - novas emissões","Other funding "]
[" Negociação e intemediação de valores","Trade Values"]
[" Adiantamentos na venda de imóveis","cash advance on sale"]
["Não Circulante","Non-current liabilities"]
["Provisões e contas a pagar","Provision and trade payables"]
["Obrigações por recusos em garantia","Liabilities from proceeds in guarantee"]
["Obrigações por captação de recursos","Liabilities from funding"]
["Obrigação por aquisição de imóveis ","Liabilities from acquisition of properties"]
["Resultado de ações de cias fechadas - equivalência patrimônial","Income from private equity"]
["TOTAL DO PASSIVO","TOTAL LAIBILITIES"]
["PATRIMÔNIO LÍQUIDO","EQUITY"]
["Cotas integralizadas","Paid-up shares"]
["Cotas de investimento a integralizar","To be paid shares"]
["Gastos com Colocação de Cotas","Shares placement expenses"]
["Amortização de cotas","Amortization"]
["Reserva de Contingência","Reserve for contingencies"]
["Ajuste de avaliação a valor justo","Carrying value adjustment to fair value"]
["Lucros (prejuízos) acumulados  ","Retained earnings (accumulated deficit)"]
["Rendimentos distribuídos","Distributed earnings"]
["TOTAL DO PATRIMÔNIO LÍQUIDO","TOTAL EQUITY"]
["Participação dos Minoritários","Monority interest"]
["TOTAL DO PASSIVO E PATRIMÔNIO LÍQUIDO","TOTAL LIABILITIES AND EQUITY"]
[]
["BRCR11"]
["Sumário dos Negócios","Summary of Transactions"]
["Mês","Month"]
["Volume - R$","Volume - R$"]
["Valor Cota:","Share Value:"]
["Valor da Cota no Mercado - Média Ponderada no mês","Share Market Value - Weighted Average in the month"]
["Mês","Dia","Qtde","Fech.","Médio Diário","%","Volume R$",null,null,null,null,"Yield","XTIR Acum.","XTIR M.","Rend. Total","Rend. Acum."]
["Month","Day","Quantity","Closing","Daily Average","%","Volume R$",null,null,null,null,"Yield","XIIR Acum.","XIIR M.","Total Income","Acum. Income"]
[]
["Cotista - Shareholders"]
["Data: 01.08.2026","Date: 01.08.2026"]
["Data Base: 31.07.2026","Date Base: 07.31.2026",null,"2010-12-01",{"$f":"+EDATE(D550,1)","v":"2011-01-01"},{"$f":"+EDATE(E550,1)","v":"2011-02-01"},"2011-03-01","2011-04-01","2011-05-01","2011-06-01","2011-07-01","2011-08-01","2011-09-01","2011-10-01","2011-11-01","2011-12-01","2012-01-01","2012-02-01","2012-03-01","2012-04-01","2012-05-01","2012-06-01","2012-07-01","2012-08-01","2012-09-01","2012-10-01","2012-11-01","2012-12-01","2013-01-01","2013-02-01","2013-03-01","2013-04-01","2013-05-01","2013-06-01","2013-07-01","2013-08-01","2013-09-01","2013-10-01","2013-11-01","2013-12-01","2014-01-01","2014-02-01","2014-03-01","2014-04-01","2014-05-01","2014-06-01","2014-07-01","2014-08-01","2014-09-01","2014-10-01","2014-11-01","2014-12-01","2015-01-01","2015-02-01","2015-03-01","2015-04-01","2015-05-01","2015-06-01","2015-07-01","2015-08-01","2015-09-01","2015-10-01","2015-11-01","2015-12-01","2016-01-01","2016-02-01","2016-03-01","2016-04-01","2016-05-01","2016-06-01","2016-07-01","2016-08-01","2016-09-01",{"$f":"+EDATE(BU550,1)","v":"2016-10-01"},"2016-11-01","2016-12-01","2017-01-01","2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","2018-01-01","2018-02-01","2018-03-01","2018-04-01","2018-05-01","2018-06-01","2018-07-01","2018-08-01","2018-09-01","2018-10-01","2018-11-01","2018-12-01","2019-01-01","2019-02-01","2019-03-01","2019-04-01","2019-05-01","2019-06-01","2019-07-01","2019-08-01","2019-09-01","2019-10-01","2019-11-01","2019-12-01","2020-01-01","2020-02-01","2020-03-01","2020-04-01","2020-05-01","2020-06-01","2020-07-01","2020-08-01","2020-09-01","2020-10-01","2020-11-01","2020-12-01","2021-01-01","2021-02-01","2021-03-01","2021-04-01","2021-05-01","2021-06-01","2021-07-01","2021-08-01","2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01"]
["Tipo de Cotista","Types of Shareholders","Date Base: 12.31.2023","2010-12-01",{"$f":"+EDATE(D551,1)","v":"2011-01-01"},{"$f":"+EDATE(E551,1)","v":"2011-02-01"},"2011-03-01","2011-04-01","2011-05-01","2011-06-01","2011-07-01","2011-08-01","2011-09-01","2011-10-01","2011-11-01","2011-12-01","2012-01-01","2012-02-01","2012-03-01","2012-04-01","2012-05-01","2012-06-01","2012-07-01","2012-08-01","2012-09-01","2012-10-01","2012-11-01","2012-12-01","2013-01-01","2013-02-01","2013-03-01","2013-04-01","2013-05-01","2013-06-01","2013-07-01","2013-08-01","2013-09-01","2013-10-01","2013-11-01","2013-12-01","2014-01-01","2014-02-01","2014-03-01","2014-04-01","2014-05-01","2014-06-01","2014-07-01","2014-08-01","2014-09-01","2014-10-01","2014-11-01","2014-12-01","2015-01-01","2015-02-01","2015-03-01","2015-04-01","2015-05-01","2015-06-01","2015-07-01","2015-08-01","2015-09-01","2015-10-01","2015-11-01","2015-12-01","2016-01-01","2016-02-01","2016-03-01","2016-04-01","2016-05-01","2016-06-01","2016-07-01","2016-08-01","2016-09-01","2016-10-01","2016-11-01","2016-12-01","2017-01-01","2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","2018-01-01","2018-02-01","2018-03-01","2018-04-01","2018-05-01","2018-06-01","2018-07-01","2018-08-01","2018-09-01","2018-10-01","2018-11-01","2018-12-01","2019-01-01","2019-02-01","2019-03-01","2019-04-01","2019-05-01","2019-06-01","2019-07-01","2019-08-01","2019-09-01","2019-10-01","2019-11-01","2019-12-01","2020-01-01","2020-02-01","2020-03-01","2020-04-01","2020-05-01","2020-06-01","2020-07-01","2020-08-01","2020-09-01","2020-10-01","2020-11-01","2020-12-01","2021-01-01","2021-02-01","2021-03-01","2021-04-01","2021-05-01","2021-06-01","2021-07-01","2021-08-01","2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01"]
["Pessoas Físicas","Individuals"]
["Pessoas Jurídicas","Legal Entities"]
["Total","Total"]