{"text_format":"1","workbook":"xlsx","n_sheets":9,"sheets":["modSpline","NTN-B","Ex_NTN-B","BALANCEAMENTO","Ex+NTN-B_2","BMF","ANBIMA","FERIADOS","DAP"],"not_rendered":{"charts":2,"images":0,"macros":1,"external_links":1,"defined_names":4,"comments":0,"pivot_tables":0},"unopened":[{"sheet":"modSpline","index":0,"reason":"part_missing"}],"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":"NTN-B","index":1,"n_rows":586,"n_cols":22,"rows_kept":586,"cut":false,"hidden":false,"merged":[[1,3,1,4]]}
["IV","Calculo FLUXO E PU NTN-B"]
[null,null,null,"NTN-B"]
[null,null,null,null,null,null,null,null,"DT. LIQ.","DU","VR. FUTURO","VR. PRESENTE","PU","Fin","VP * Prazo"]
[null,null,null,"LIQUIDAÇÃO",{"$f":"BMF!L1","v":"2020-02-05"},null,null,null,"2020-02-17",{"$f":"NETWORKDAYS($E$4,I4,Feriado)-1","v":8},{"$f":"$E$6","v":2.9563009999999998},{"$f":"K4/(1+$E$9/100)^(J4/252)","v":2.9542349645550976},{"$f":"L4*$E$8/100","v":97.546480508392008},{"$f":"M4*$E$11","v":9754.6480508392015},{"$f":"L4*J4","v":23.633879716440781}]
[null,null,null,"JUROS",6,null,null,null,"2020-08-17",132,2.9563009999999998,2.9223954273298358,{"$f":"L5*$E$8/100","v":96.49516440300296},{"$f":"M5*$E$11","v":9649.5164403002964},385.75619640753831]
[null,null,null,"CUPOM DE JUROS",{"$f":"ROUND((1+E5/100)^(1/2)-1,8)*100","v":2.9563009999999998},null,null,null,"2021-02-17",257,2.9563009999999998,2.8906464252842916,95.446837696984517,9544.6837696984512,742.89613129806298]
[null,null,null,"VN",1000,null,null,null,"2021-08-16",382,2.9563009999999998,2.8592423454629814,94.409900047499093,9440.9900047499086,1092.2305759668589]
[null,null,null,"VNA (05/02)",{"$f":"E12*E17","v":3301.9201816630834},null,null,null,"2022-02-15",509,2.9563009999999998,2.8276851869124977,93.367907860561246,9336.7907860561245,1439.2917601384613]
[null,null,null,"TAXA",{"$f":"ANBIMA!F11","v":2.2265999999999999},null,null,null,"2022-08-15",633,2.9563009999999998,2.7972095514771893,92.361626703632737,9236.1626703632737,1770.6336460850607]
[null,null,null,"VENCIMENTO","2024-08-15",null,null,null,"2023-02-15",761,2.9563009999999998,2.7660953087674818,91.334259244229273,9133.425924422927,2104.9985299720538]
[null,null,null,"estoque",100,null,null,null,"2023-08-15",884,2.9563009999999998,2.7365225921793135,90.357791746938517,9035.779174693851,2419.0859714865132]
[null,null,null,"VNA (15/01)",3297.2007654449317,null,null,null,"2024-02-15",1008,{"$f":"$E$6","v":2.9563009999999998},2.7070294699372295,89.383952391424572,8938.3952391424573,2728.6857056967274]
[null,null,null,null,null,null,null,null,"2024-08-15",1135,{"$f":"$E$6+100","v":102.956301},93.234651960810424,3078.5337893973351,307853.37893973349,105821.32997551984]
[null,null,null,"PROJ IPCA DO MÊS (%)",0.21,null,null,null,null,null,"COTAÇÃO",{"$f":"SUM(L4:L13)","v":118.69571323271634},{"$f":"SUM(M4:M13)","v":3919.2377100000003},{"$f":"SUM(N4:N13)","v":391923.77099999995},{"$f":"SUM(O4:O13)","v":118528.54237228756}]
[null,null,null,"DU MÊS",{"$f":"NETWORKDAYS(F16,G16,Feriado)-1","v":22},"DU I","DU F",null,null,null,"PU",{"$f":"L14*E8/100","v":3919.2377099999999}]
[null,null,null,"DU LIQ",{"$f":"NETWORKDAYS(F17,G17,Feriado)-1","v":15},"2020-01-15","2020-02-15"]
[null,null,null,"PRO RATA",{"$f":"(1+E14/100)^(E16/E15)","v":1.0014313402652371},{"$f":"F16","v":"2020-01-15"},{"$f":"E4","v":"2020-02-05"},null,null,null,"Duration",{"$f":"O14/L14","v":998.59160153407538}]
[]
[]
["X","Grafico NTN-B"]
[]
[null,null,null,null,null,null,null,null,null,null,null,6]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Data","Preço"]
[null,null,null,null,null,null,null,null,null,null,0,"2020-02-05",{"$f":"SUM(N25:V25)","v":100.50423907673793},{"$f":"$K$4/(1+$L$22/100)^(($J$4-K25)/252)","v":2.9508374696727606},{"$f":"$K$5/(1+$L$22/100)^(($J$5-K25)/252)","v":2.86743245871464},{"$f":"$K$6/(1+$L$22/100)^(($J$6-K25)/252)","v":2.785740669136187},{"$f":"$K$7/(1+$L$22/100)^(($J$7-K25)/252)","v":2.7063762398637272},{"$f":"$K$8/(1+$L$22/100)^(($J$8-K25)/252)","v":2.6280572350341385},{"$f":"$K$9/(1+$L$22/100)^(($J$9-K25)/252)","v":2.5537755625464644},{"$f":"$K$10/(1+$L$22/100)^(($J$10-K25)/252)","v":2.4792992783340928},{"$f":"$K$12/(1+$L$22/100)^(($J$12-K25)/252)","v":2.3416672887242229},{"$f":"$K$13/(1+$L$22/100)^(($J$13-K25)/252)","v":79.191052874711701}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K25+1","v":1},{"$f":"L25+1","v":"2020-02-06"},{"$f":"SUM(N26:V26)","v":100.52748093937967},2.9515198583936564,2.8680955598131823,2.7863848787992054,2.7070020962992527,2.6286649799992503,2.5543661296846047,2.4798726226408019,2.3422088052809089,{"$f":"$K$13/(1+$L$22/100)^(($J$13-K26)/252)","v":79.209366008468805}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K26+1","v":2},"2020-02-07",100.55072817676165,2.9522024049186912,2.8687588142555511,2.7870292374373578,2.707628097465681,2.6292728655069411,2.5549568333929082,2.4804460995348503,2.3427504470646849,79.227683377184988]
[null,null,null,null,null,null,null,null,null,null,3,"2020-02-08",100.5739807901268,2.9528851092843582,2.8694222220772079,2.7876737450850957,2.7082542433964827,2.6298808915897127,2.5555476737029563,2.4810197090468988,2.3432922141045109,79.246004981839576]
[null,null,null,null,null,null,null,null,null,null,4,"2020-02-09",100.59723878071836,2.9535679715271579,2.8700857833136224,2.7883184017768774,2.7088805341251336,2.6304890582800731,2.5561386506463397,2.4815934512076154,2.3438341064293517,79.26433082341218]
[null,null,null,null,null,null,null,null,null,null,5,"2020-02-10",100.62050214977977,2.9542509916835997,2.8707494980002717,2.7889632075471695,2.7095069696851199,2.631097365610537,2.556729764254654,2.482167326047676,2.3443761240681802,79.282660902882554]
[null,null,null,null,null,null,null,null,null,null,6,"2020-02-11",100.64377089855485,2.9549341697902016,2.8714133661726424,2.7896081624304476,2.7101335501099335,2.6317058136136291,2.5573210145595042,2.4827413335977635,2.3449182670499757,79.30099522123075]
[null,null,null,null,null,null,null,null,null,null,7,"2020-02-12",100.66704502828766,2.9556175058834899,2.8720773878662271,2.790253266461193,2.7107602754330742,2.6323144023218803,2.557912401592501,2.4833154738885663,2.3454605354037241,79.319333779437002]
[null,null,null,null,null,null,null,null,null,null,8,"2020-02-13",100.69032454022258,2.9563009999999998,2.8727415631165294,2.790898519673898,2.7113871456880507,2.6329231317678286,2.5585039253852635,2.4838897469507812,2.3460029291584177,79.337676578481819]
[null,null,null,null,null,null,null,null,null,null,9,"2020-02-14",97.756624783427952,null,2.873405891959059,2.7915439221030609,2.7120141609083794,2.6335320019840198,2.559095585969418,2.4844641528151126,2.3465454483430555,79.356023619345848]
[null,null,null,null,null,null,null,null,null,null,10,"2020-02-15",97.779231253228716,null,2.8740703744293348,2.7921894737831878,2.7126413211275833,2.6341410130030076,2.5596873833765974,2.4850386915122709,2.3470880929866449,79.374374903010093]
[null,null,null,null,null,null,null,null,null,null,11,"2020-02-16",97.801842950833503,null,2.8747350105628824,2.7928351747487943,2.7132686263791936,2.634750164857353,2.5602793176384426,2.4856133630729742,2.347630863118197,79.392730430455671]
[null,null,null,null,null,null,null,null,null,null,12,"2020-02-17",{"$f":"SUM(N37:V37)-N37","v":97.824459877451261},null,2.8753998003952383,2.7934810250344024,2.7138960766967495,2.6353594575796246,2.5608713887866021,2.4861881675279478,2.3481737587667322,79.411090202663956]
[null,null,null,null,null,null,null,null,null,null,13,"2020-02-18",97.847082034291205,null,2.8760647439619449,2.7941270246745424,2.7145236721137977,2.6359688912023986,2.5614635968527302,2.4867631049079226,2.348716779961276,79.429454220616591]
[null,null,null,null,null,null,null,null,null,null,14,"2020-02-19",97.869709422562835,null,2.8767298412985549,2.7947731737037533,2.7151514126638943,2.6365784657582578,2.5620559418684898,2.4873381752436394,2.3492599267308614,79.44782248529539]
[null,null,null,null,null,null,null,null,null,null,15,"2020-02-20",97.892342043475963,null,2.8773950924406262,2.7954194721565822,2.7157792983805993,2.6371881812797944,2.5626484238655514,2.4879133785658434,2.3498031991045285,79.466194997682436]
[null,null,null,null,null,null,null,null,null,null,16,"2020-02-21",97.914979898240631,null,2.878060497423728,2.796065920067583,2.7164073292974846,2.6377980377996062,2.5632410428755921,2.488488714905289,2.3503465971113231,79.484571758760026]
[null,null,null,null,null,null,null,null,null,null,17,"2020-02-22",97.937622988067176,null,2.8787260562834356,2.7967125174713185,2.7170355054481279,2.6384080353503006,2.5638337989302964,2.4890641842927361,2.3508901207802979,79.502952769510657]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K42+1","v":18},"2020-02-23",97.960271314166221,null,2.8793917690553341,2.7973592644023597,2.7176638268661142,2.63901817396449,2.5644266920613559,2.4896397867589526,2.3514337701405132,79.521338030917093]
[null,null,null,null,null,null,null,null,null,null,19,"2020-02-24",97.982924877748658,null,2.8800576357750156,2.7980061608952842,2.7182922935850375,2.6396284536747965,2.56501972230047,2.4902155223347133,2.3519775452210347,79.5397275439623]
[null,null,null,null,null,null,null,null,null,null,20,"2020-02-25",98.005583680025708,null,2.8807236564780814,2.7986532069846799,2.7189209056384986,2.640238874513849,2.565612889679346,2.4907913910507999,2.3525214460509369,79.558121309629513]
[null,null,null,null,null,null,null,null,null,null,21,"2020-02-26",98.028247722208789,null,2.8813898312001398,2.79930040270514,2.719549663060107,2.6408494365142827,2.566206194229697,2.4913673929380025,2.3530654726592979,79.576519328902123]
[null,null,null,null,null,null,null,null,null,null,22,"2020-02-27",98.05091700550966,null,2.8820561599768086,2.799947748091268,2.7201785658834785,2.6414601397087432,2.5667996359832443,2.4919435280271163,2.3536096250752054,79.59492160276379]
[null,null,null,null,null,null,null,null,null,null,23,"2020-02-28",98.073591531140337,null,2.8827226428437132,2.8005952431776739,2.720807614142239,2.6420709841298806,2.5673932149717169,2.4925197963489443,2.3541539033277523,79.613328132198419]
[null,null,null,null,null,null,null,null,null,null,24,"2020-02-29",98.096271300313148,null,2.8833892798364875,2.8012428879989768,2.72143680787002,2.6426819698103552,2.5679869312268502,2.4930961979342974,2.3546983074460393,79.631738918190123]
[null,null,null,null,null,null,null,null,null,null,25,"2020-03-01",98.11895631424062,null,2.8840560709907739,2.8018906825898027,2.7220661471004619,2.6432930967828328,2.5685807847803881,2.4936727328139927,2.3552428374591718,79.650153961723205]
[null,null,null,null,null,null,null,null,null,null,26,"2020-03-02",98.141646574135677,null,2.8847230163422211,2.802538626984787,2.7226956318672118,2.6439043650799876,2.5691747756640808,2.4942494010188558,2.355787493396265,79.668573263782278]
[null,null,null,null,null,null,null,null,null,null,27,"2020-03-03",98.16434208121143,null,2.8853901159264894,2.8031867212185708,2.7233252622039257,2.6445157747345012,2.5697689039096865,2.4948262025797177,2.3563322752864382,79.686996825352111]
[null,null,null,null,null,null,null,null,null,null,28,"2020-03-04",98.187042836681314,null,2.8860573697792442,2.8038349653258066,2.7239550381442683,2.6451273257790628,2.5703631695489704,2.4954031375274175,2.3568771831588182,79.705424647417729]
[null,null,null,null,null,null,null,null,null,null,29,"2020-03-05",98.209748841759037,null,2.8867247779361618,2.8044833593411522,2.7245849597219087,2.6457390182463696,2.5709575726137053,2.4959802058928013,2.3574222170425392,79.7238567309644]
[null,null,null,null,null,null,null,null,null,null,30,"2020-03-06",98.23246009765856,null,2.8873923404329247,2.8051319032992734,2.7252150269705275,2.6463508521691264,2.5715521131356702,2.4965574077067223,2.3579673769667413,79.742293076977575]
[null,null,null,null,null,null,null,null,null,null,31,"2020-03-07",98.255176605594187,null,2.8880600573052231,2.8057805972348464,2.7258452399238107,2.6469628275800439,2.5721467911466536,2.497134743000041,2.3585126629605719,79.76073368644299]
[null,null,null,null,null,null,null,null,null,null,32,"2020-03-08",98.27789836678042,null,{"$f":"$K$5/(1+$L$22/100)^(($J$5-K57)/252)","v":2.8887279285887595},2.8064294411825528,2.7264755986154534,2.6475749445118422,2.5727416066784499,2.4977122118036243,2.3590580750531847,79.779178560346551]
[null,null,null,null,null,null,null,null,null,null,33,"2020-03-09",98.300625382432116,null,2.8893959543192396,2.8070784351770834,2.7271061030791568,2.6481872029972484,2.5733365597628612,2.4982898141483476,2.359603613273741,79.797627699674436]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K58+1","v":34},"2020-03-10",98.323357653764376,null,2.8900641345323805,2.8077275792531373,2.7277367533486325,2.6487996030689973,2.5739316504316965,2.4988675500650914,2.360149277651407,79.816081105413033]
[null,null,null,null,null,null,null,null,null,null,35,"2020-03-11",98.346095181992595,null,2.8907324692639071,2.8083768734454204,2.7283675494575981,2.6494121447598311,2.5745268787167728,2.4994454195847458,2.360695068215358,79.834538778548961]
[null,null,null,null,null,null,null,null,null,null,36,"2020-03-12",98.368837968332429,null,2.8914009585495513,2.8090263177886485,2.7289984914397789,2.6500248281024992,2.575122244649914,2.5000234227382063,2.3612409849947746,79.853000720069062]
[null,null,null,null,null,null,null,null,null,null,37,"2020-03-13",98.39158601399987,null,2.8920696024250545,2.8096759123175441,2.7296295793289085,2.6506376531297589,2.5757177482629521,2.500601559556376,2.3617870280188447,79.871466930960423]
[null,null,null,null,null,null,null,null,null,null,38,"2020-03-14",98.414339320211084,null,2.8927384009261661,2.810325657066838,2.7302608131587291,2.6512506198743755,2.576313389587725,2.5011798300701655,2.3623331973167616,79.88993741221033]
[null,null,null,null,null,null,null,null,null,null,39,"2020-03-15",98.437097888182649,null,2.8934073540886436,2.8109755520712687,2.730892192962989,2.6518637283691211,2.5769091686560803,2.5017582343104916,2.362879492917727,79.908412164806322]
[null,null,null,null,null,null,null,null,null,null,40,"2020-03-16",98.459861719131311,null,2.8940764619482531,2.8116255973655839,2.7315237187754451,2.6524769786467766,2.5775050854998702,2.5023367723082801,2.3634259148509495,79.926891189736153]
[null,null,null,null,null,null,null,null,null,null,41,"2020-03-17",98.482630814274174,null,2.8947457245407686,2.8122757929845372,2.7321553906298623,2.653090370740129,2.5781011401509564,2.502915444094461,2.3639724631456436,79.94537448798782]
[null,null,null,null,null,null,null,null,null,null,42,"2020-03-18",98.50540517482861,null,2.8954151419019718,2.8129261389628923,2.7327872085600138,2.6537039046819739,2.5786973326412062,2.5034942496999752,2.3645191378310297,79.963862060549545]
[null,null,null,null,null,null,null,null,null,null,43,"2020-03-19",98.528184802012234,null,2.8960847140676544,2.8135766353354201,2.733419172599679,2.6543175805051136,2.5792936630024972,2.5040731891557675,2.3650659389363371,79.982353908409763]
[null,null,null,null,null,null,null,null,null,null,44,"2020-03-20",98.550969697042973,null,2.8967544410736146,2.8142272821369003,2.7340512827826471,2.6549313982423586,2.5798901312667106,2.5046522624927912,2.3656128664907996,80.000850032557153]
[null,null,null,null,null,null,null,null,null,null,45,"2020-03-21",98.573759861139024,null,2.89742432295566,2.8148780794021193,2.7346835391427131,2.6555453579265276,2.580486737465737,2.5052314697420068,2.3661599205236601,80.019350433980605]
[null,null,null,null,null,null,null,null,null,null,46,"2020-03-22",98.596555295518883,null,2.8980943597496056,2.8155290271658719,2.7353159417136816,2.6561594595904454,2.5810834816314756,2.5058108109343822,2.3667071010641663,80.037855113669252]
[null,null,null,null,null,null,null,null,null,null,47,"2020-03-23",98.619356001401329,null,2.8987645514912757,2.8161801254629624,2.7359484905293643,2.6567737032669454,2.5816803637958299,2.5063902861008915,2.3672544081415743,80.056364072612482]
[null,null,null,null,null,null,null,null,null,null,48,"2020-03-24",98.642161980005383,null,2.8994348982165028,2.8168313743282005,2.7365811856235802,2.6573880889888684,2.5822773839907134,2.5069698952725172,2.3678018417851447,80.074877311799852]
[null,null,null,null,null,null,null,null,null,null,49,"2020-03-25",98.664973232550381,null,2.9001053999611264,2.8174827737964074,2.7372140270301566,2.6580026167890631,2.5828745422480455,2.5075496384802478,2.3683494020241471,80.093394832221193]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K74+1","v":50},"2020-03-26",98.687789760255953,null,2.900776056760995,2.8181343239024086,2.7378470147829281,2.6586172867003848,2.5834718385997535,2.5081295157550803,2.3688970888878567,80.111916634866546]
[null,null,null,null,null,null,null,null,null,null,51,"2020-03-27",98.710611564341946,null,2.9014468686519654,2.8187860246810401,2.7384801489157389,2.6592320987556977,2.5840692730777728,2.5087095271280169,2.3694449024055562,80.130442720726165]
[null,null,null,null,null,null,null,null,null,null,52,"2020-03-28",98.733438646028631,null,2.9021178356699044,2.8194378761671453,2.7391134294624395,2.6598470529878733,2.5846668457140449,2.5092896726300689,2.3699928426065346,80.148973090790619]
[null,null,null,null,null,null,null,null,null,null,53,"2020-03-29",98.756271006536366,null,2.9027889578506838,2.8200898783955761,2.7397468564568879,2.6604621494297889,2.585264556540519,2.5098699522922532,2.3705409095200869,80.167507746050575]
[null,null,null,null,null,null,null,null,null,null,54,"2020-03-30",98.779108647085948,null,2.9034602352301859,2.820742031401192,2.7403804299329506,2.6610773881143315,2.5858624055891526,2.5104503661455961,2.371089103175517,80.186046687497026]
[null,null,null,null,null,null,null,null,null,null,55,"2020-03-31",98.801951568898374,null,2.9041316678443012,2.82139433521886,2.741014149924502,2.6616927690743961,2.5864603928919094,2.5110309142211285,2.3716374236021331,80.204589916121151]
[null,null,null,null,null,null,null,null,null,null,56,"2020-04-01",98.824799773194982,null,2.9048032557289276,2.8220467898834563,2.7416480164654238,2.6623082923428831,2.5870585184807613,2.5116115965498897,2.3721858708292523,80.223137432914385]
[null,null,null,null,null,null,null,null,null,null,57,"2020-04-02",98.847653261197337,null,2.905474998919972,2.8226993954298645,2.7422820295896067,2.6629239579527026,2.587656782387687,2.5121924131629267,2.3727344448861971,80.241689238868375]
[null,null,null,null,null,null,null,null,null,null,58,"2020-04-03",98.870512034127287,null,2.90614689745335,2.8233521518929767,2.7429161893309484,2.6635397659367701,2.5882551846446735,2.5127733640912924,2.3732831458022972,80.260245334974982]
[null,null,null,null,null,null,null,null,null,null,59,"2020-04-04",98.893376093207038,null,2.9068189513649836,2.8240050593076922,2.7435504957233534,2.6641557163280107,2.5888537252837134,2.5133544493660485,2.3738319736068894,80.278805722226352]
[null,null,null,null,null,null,null,null,null,null,60,"2020-04-05",98.916245439658994,null,2.9074911606908054,2.8246581177089189,2.7441849488007368,2.6647718091593573,2.5894524043368095,2.5139356690182617,2.3743809283293169,80.297370401614785]
[null,null,null,null,null,null,null,null,null,null,61,"2020-04-06",98.939120074705869,null,2.9081635254667551,2.8253113271315735,2.7448195485970182,2.6653880444637483,2.5900512218359699,2.5145170230790077,2.3749300099989288,80.315939374132867]
[null,null,null,null,null,null,null,null,null,null,62,"2020-04-07",98.961999999570679,null,2.9088360457287812,2.8259646876105795,2.7454542951461276,2.6660044222741317,2.5906501778132096,2.5150985115793687,2.3754792186450833,80.334512640773397]
[null,null,null,null,null,null,null,null,null,null,63,"2020-04-08",98.984885215476694,null,2.9095087215128395,2.8266181991808694,2.7460891884820025,2.6666209426234615,2.5912492723005531,2.5156801345504354,2.3760285542971435,80.353090202529387]
[null,null,null,null,null,null,null,null,null,null,64,"2020-04-09",99.007775723647484,null,{"$f":"$K$5/(1+$L$22/100)^(($J$5-K89)/252)","v":2.9101815528548958},{"$f":"$K$6/(1+$L$22/100)^(($J$6-K89)/252)","v":2.8272718618773833},{"$f":"$K$7/(1+$L$22/100)^(($J$7-K89)/252)","v":2.7467242286385858},{"$f":"$K$8/(1+$L$22/100)^(($J$8-K89)/252)","v":2.6672376055447011},{"$f":"$K$9/(1+$L$22/100)^(($J$9-K89)/252)","v":2.5918485053300304},{"$f":"$K$10/(1+$L$22/100)^(($J$10-K89)/252)","v":2.5162618920233029},{"$f":"$K$12/(1+$L$22/100)^(($J$12-K89)/252)","v":2.3765780169844803},80.371672060394104]
[null,null,null,null,null,null,null,null,null,null,65,"2020-04-10",{"$f":"SUM(N90:V90)","v":99.030671525306914},null,2.9108545397909222,2.8279256757350697,2.7473594156498322,2.6678544110708202,2.5924478769336807,2.5168437840290756,2.3771276067364697,{"$f":"$K$13/(1+$L$22/100)^(($J$13-K90)/252)","v":80.390258215361044}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K90+1","v":66},"2020-04-11",99.053572621679109,null,2.9115276823569016,2.8285796407888846,2.7479947495497017,2.6684713592347968,2.5930473871435487,2.5174258105988647,2.3776773235824971,80.408848668423914]
[null,null,null,null,null,null,null,null,null,null,67,"2020-04-12",99.076479013988461,null,2.9122009805888229,2.8292337570737933,2.7486302303721617,2.6690884500696161,2.5936470359916881,2.5180079717637889,2.3782271675519531,80.427443420576637]
[null,null,null,null,null,null,null,null,null,null,68,"2020-04-13",99.099390703459704,null,2.9128744345226836,2.8298880246247671,2.7492658581511895,2.6697056836082709,2.5942468235101592,2.5185902675549721,2.3787771386742342,80.446042472813431]
[null,null,null,null,null,null,null,null,null,null,69,"2020-04-14",99.122307691317815,null,2.9135480441944916,2.8305424434767876,2.7499016329207691,2.6703230598837622,2.5948467497310301,2.5191726980035489,2.3793272369787459,80.464645826128674]
[null,null,null,null,null,null,null,null,null,null,70,"2020-04-15",99.145229978788038,null,2.9142218096402615,2.8311970136648439,2.7505375547148914,2.6709405789290979,2.5954468146863752,2.5197552631406586,2.3798774624948997,80.483253481517011]
[null,null,null,null,null,null,null,null,null,null,71,"2020-04-16",99.168157567095932,null,2.9148957308960153,2.8318517352239319,2.7511736235675577,2.6715582407772942,2.596047018408278,2.5203379629974472,2.3804278152521121,80.501865439973301]
[null,null,null,null,null,null,null,null,null,null,72,"2020-04-17",99.19109045746734,null,2.9155698079977856,2.8325066081890569,2.7518098395127746,2.6721760454613745,2.5966473609288285,2.5209207976050703,2.3809782952798093,80.520481702492631]
[null,null,null,null,null,null,null,null,null,null,73,"2020-04-18",99.214028651128359,null,2.9162440409816108,2.8331616325952327,2.752446202584558,2.6727939930143698,2.5972478422801237,2.5215037669946887,2.3815289026074224,80.539102270070359]
[null,null,null,null,null,null,null,null,null,null,74,"2020-04-19",99.236972149305387,null,2.9169184298835411,2.8338168084774784,2.7530827128169313,2.6734120834693198,2.5978484624942695,2.5220868711974713,2.3820796372643902,80.557727143701996]
[null,null,null,null,null,null,null,null,null,null,75,"2020-04-20",99.259920953225148,null,2.9175929747396316,2.8344721358708256,2.7537193702439255,2.6740303168592692,2.5984492216033774,2.5226701102445936,2.3826304992801575,80.576356324383369]
[null,null,null,null,null,null,null,null,null,null,76,"2020-04-21",99.282875064114563,null,2.9182676755859474,2.8351276148103102,2.7543561748995806,2.6746486932172733,2.5990501196395677,2.5232534841672392,2.3831814886841767,80.594989813110473]
[null,null,null,null,null,null,null,null,null,null,77,"2020-04-22",99.305834483200911,null,2.9189425324585612,2.8357832453309784,2.7549931268179422,2.6752672125763941,2.5996511566349678,2.5238369929965985,2.383732605505906,80.613627610879561]
[null,null,null,null,null,null,null,null,null,null,78,"2020-04-23",99.328799211711697,null,2.9196175453935553,2.836439027467883,2.7556302260330661,2.6758858749697003,2.6002523326217122,2.524420636763868,2.3842838497748118,80.632269718687098]
[null,null,null,null,null,null,null,null,null,null,79,"2020-04-24",99.351769250874767,null,2.9202927144270188,2.8370949612560858,2.7562674725790148,2.676504680430269,2.6008536476319422,2.5250044155002538,2.3848352215203663,80.650916137529819]
[null,null,null,null,null,null,null,null,null,null,80,"2020-04-25",99.374744601918209,null,2.9209680395950497,2.8377510467306561,2.756904866489859,2.6771236289911853,2.6014551016978089,2.5255883292369674,2.3853867207720492,80.66956686840463]
[null,null,null,null,null,null,null,null,null,null,81,"2020-04-26",99.397725266070424,null,2.9216435209337557,2.8384072839266734,2.7575424077996775,2.6777427206855413,2.6020566948514681,2.526172378005227,2.3859383475593456,80.688221912308734]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K106+1","v":82},"2020-04-27",99.420711244560053,null,2.9223191584792505,2.8390636728792225,2.758180096542556,2.6783619555464364,2.6026584271250846,2.5267565618362604,2.3864901019117495,80.706881270239492]
[null,null,null,null,null,null,null,null,null,null,83,"2020-04-28",99.443702538616066,null,2.9229949522676582,2.8397202136233979,2.7588179327525895,2.6789813336069788,2.60326029855083,2.5273408807613005,2.3870419838587598,80.725544943194549]
[null,null,null,null,null,null,null,null,null,null,84,"2020-04-29",99.466699149467701,null,2.9236709023351097,2.8403769061943014,2.7594559164638799,2.6796008549002841,2.6038623091608839,2.5279253348115884,2.387593993429884,80.744212932171777]
[null,null,null,null,null,null,null,null,null,null,85,"2020-04-30",99.489701078344467,null,2.9243470087177452,2.8410337506270431,2.7600940477105369,2.6802205194594744,2.6044644589874331,2.5285099240183722,2.3881461306546345,80.762885238169233]
[null,null,null,null,null,null,null,null,null,null,86,"2020-05-01",99.512708326476229,null,2.9250232714517126,2.8416907469567421,2.7607323265266794,2.6808403273176813,2.6050667480626717,2.5290946484129067,2.3886983955625327,80.781561862185299]
[null,null,null,null,null,null,null,null,null,null,87,"2020-05-02",99.535720895092993,null,2.9256996905731696,2.8423478952185244,2.7613707529464322,2.6814602785080419,2.6056691764188007,2.5296795080264545,2.3892507881831047,80.800242805218474]
[null,null,null,null,null,null,null,null,null,null,88,"2020-05-03",99.558738785425206,null,2.9263762661182802,2.8430051954475251,2.7620093270039292,2.6820803730637031,2.6062717440880299,2.5302645028902857,2.3898033085458845,80.818928068267567]
[null,null,null,null,null,null,null,null,null,null,89,"2020-05-04",99.58176199870347,null,2.9270529981232176,2.8436626476788871,2.7626480487333116,2.6827006110178182,2.6068744511025757,2.5308496330356771,2.3903559566804131,80.837617652331573]
[null,null,null,null,null,null,null,null,null,null,90,"2020-05-05",99.604790536158788,null,2.9277298866241646,2.8443202519477611,2.7632869181687298,2.6833209924035479,2.6074772974946616,2.531434898493913,2.3909087326162379,80.856311558409772]
[null,null,null,null,null,null,null,null,null,null,91,"2020-05-06",99.627824399022344,null,2.9284069316573107,2.8449780082893055,2.7639259353443415,2.6839415172540617,2.6080802832965198,2.5320202992962848,2.391461636382914,80.875009787501611]
[null,null,null,null,null,null,null,null,null,null,92,"2020-05-07",99.650863588525681,null,2.9290841332588542,2.8456359167386887,2.7645651002943112,2.6845621856025366,2.6086834085403878,2.532605835474091,2.3920146680100012,80.893712340606811]
[null,null,null,null,null,null,null,null,null,null,93,"2020-05-08",99.673908105900566,null,2.9297614914650021,2.8462939773310856,2.7652044130528117,2.6851829974821562,2.6092866732585138,2.5331915070586382,2.3925678275270683,80.91241921872529]
[null,null,null,null,null,null,null,null,null,null,94,"2020-05-09",99.696957952379108,null,2.9304390063119699,2.8469521901016792,2.765843873654025,2.6858039529261122,2.6098900774831506,2.5337773140812381,2.3931211149636904,80.931130422857251]
[null,null,null,null,null,null,null,null,null,null,95,"2020-05-10",99.720013129193688,null,2.9311166778359805,2.8476105550856623,2.7664834821321396,2.6864250519676056,2.6104936212465586,2.5343632565732128,2.3936745303494487,80.949845954003081]
[null,null,null,null,null,null,null,null,null,null,96,"2020-05-11",99.743073637576927,null,{"$f":"$K$5/(1+$L$22/100)^(($J$5-K121)/252)","v":2.9317945060732669},2.8482690723182329,2.7671232385213522,2.6870462946398423,2.6110973045810084,2.5349493345658884,2.3942280737139323,80.968565813163409]
[null,null,null,null,null,null,null,null,null,null,97,"2020-05-12",99.766139478761787,null,2.9324724910600684,2.8489277418345997,2.7677631428558684,2.6876676809760371,2.6117011275187743,2.5355355480906012,2.3947817450867364,80.987290001339105]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K122+1","v":98},"2020-05-13",99.789210653981485,null,2.9331506328326342,2.8495865636699791,2.7684031951699009,2.6882892110094141,2.6123050900921414,2.5361218971786923,2.3953355444974629,81.006018519531267]
[null,null,null,null,null,null,null,null,null,null,99,"2020-05-14",99.81228716446951,null,2.9338289314272212,2.8502455378595948,2.7690433954976692,2.6889108847732026,2.6129091923333991,2.5367083818615117,2.3958894719757216,81.024751368741192]
[null,null,null,null,null,null,null,null,null,null,100,"2020-05-15",99.835369011459704,null,2.934507386880095,2.85090466443868,2.7696837438734039,2.689532702300641,2.6135134342748478,2.5372950021704161,2.3964435275511278,81.04348854997049]
[null,null,null,null,null,null,null,null,null,null,101,"2020-05-16",99.858456196186097,null,2.9351859992275298,2.8515639434424731,2.7703242403313388,2.6901546636249747,2.6141178159487928,2.5378817581367681,2.396997711253305,81.062230064220913]
[null,null,null,null,null,null,null,null,null,null,102,"2020-05-17",99.881548719883085,null,2.9358647685058079,2.8522233749062247,2.77096488490572,2.6907767687794575,2.6147223373875472,2.5384686497919406,2.3975520231118819,81.080975912494509]
[null,null,null,null,null,null,null,null,null,null,103,"2020-05-18",99.904646583785308,null,2.9365436947512196,2.8528829588651909,2.7716056776307996,2.6913990177973495,2.615326998623432,2.5390556771673114,2.3981064631564957,81.099726095793514]
[null,null,null,null,null,null,null,null,null,null,104,"2020-05-19",99.927749789127716,null,2.9372227780000633,2.8535426953546361,2.7722466185408385,2.6920214107119209,2.6159317996887763,2.539642840294265,2.3986610314167893,81.118480615120419]
[null,null,null,null,null,null,null,null,null,null,105,"2020-05-20",99.950858337145519,null,2.9379020182886482,2.8542025844098347,2.7728877076701028,2.6926439475564479,2.6165367406159157,2.5402301392041959,2.3992157279224129,81.137239471477955]
[null,null,null,null,null,null,null,null,null,null,106,"2020-05-21",99.973972229074178,null,2.9385814156532883,2.8548626260660663,2.7735289450528708,2.6932666283642135,2.6171418214371935,2.540817573928503,2.3997705527030244,81.156002665869025]
[null,null,null,null,null,null,null,null,null,null,107,"2020-05-22",99.99709146614957,null,2.9392609701303094,2.8555228203586211,2.7741703307234249,2.6938894531685103,2.6177470421849605,2.541405144498595,2.4003255057882873,81.174770199296859]
[null,null,null,null,null,null,null,null,null,null,108,"2020-05-23",100.02021604960774,null,2.9399406817560427,2.8561831673227971,2.7748118647160585,2.6945124220026386,2.618352402891575,2.5419928509458853,2.4008805872078716,81.19354207276487]
[null,null,null,null,null,null,null,null,null,null,109,"2020-05-24",100.04334598068503,null,2.9406205505668308,2.8568436669938992,2.7754535470650699,2.6951355348999049,2.6189579035894028,2.5425806933017965,2.4014357969914557,81.212318287276673]
[null,null,null,null,null,null,null,null,null,null,110,"2020-05-25",100.06648126061813,null,2.9413005765990219,2.8575043194072411,2.7760953778047677,2.6957587918936237,2.6195635443108185,2.5431686715977579,2.401991135168724,81.231098843836179]
[null,null,null,null,null,null,null,null,null,null,111,"2020-05-26",100.08962189064395,null,2.941980759888974,2.8581651245981461,2.7767373569694676,2.696382193017119,2.6201693250882006,2.5437567858652059,2.4025466017693682,81.249883743447469]
[null,null,null,null,null,null,null,null,null,null,112,"2020-05-27",100.11276787199972,null,2.9426611004730536,2.8588260826019432,2.7773794845934932,2.6970057383037198,2.6207752459539395,2.5443450361355842,2.4031021968230855,81.268672987114897]
[null,null,null,null,null,null,null,null,null,null,113,"2020-05-28",100.13591920592293,null,2.9433415983876356,2.8594871934539712,2.7780217607111761,2.6976294277867647,2.6213813069404299,2.5449334224403439,2.4036579203595818,81.287466575843027]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K138+1","v":114},"2020-05-29",100.1590758936514,null,2.944022253669103,2.8601484571895761,2.7786641853568557,2.6982532614996,2.6219875080800752,2.5455219448109432,2.404213772408569,81.30626451063668]
[null,null,null,null,null,null,null,null,null,null,115,"2020-05-30",100.18223793642321,null,2.9447030663538469,2.8608098738441132,2.7793067585648799,2.6988772394755784,2.6225938494052867,2.5461106032788474,2.404769752999766,81.325066792500891]
[null,null,null,null,null,null,null,null,null,null,116,"2020-05-31",100.20540533547671,null,2.9453840364782673,2.8614714434529458,2.7799494803696043,2.6995013617480619,2.6232003309484822,2.5466993978755306,2.4053258621628988,81.343873422440922]
[null,null,null,null,null,null,null,null,null,null,117,"2020-06-01",100.22857809205057,null,2.9460651640787732,2.8621331660514442,2.7805923508053909,2.7001256283504191,2.6238069527420875,2.5472883286324706,2.4058820999276991,81.362684401462289]
[null,null,null,null,null,null,null,null,null,null,118,"2020-06-02",100.25175620738372,null,2.9467464491917803,2.8627950416749881,2.7812353699066121,2.7007500393160266,2.6244137148185356,2.5478773955811569,2.4064384663239062,81.38149973057071]
[null,null,null,null,null,null,null,null,null,null,119,"2020-06-03",100.2749396827154,null,2.9474278918537147,2.8634570703589648,2.7818785377076476,2.7013745946782688,2.6250206172102675,2.5484665987530839,2.406994961381268,81.400319410772184]
[null,null,null,null,null,null,null,null,null,null,120,"2020-06-04",100.29812851928511,null,2.9481094921010094,2.8641192521387699,2.7825218542428836,2.7019992944705375,2.6256276599497319,2.5490559381797526,2.4075515851295362,81.419143443072898]
[null,null,null,null,null,null,null,null,null,null,121,"2020-06-05",100.32132271833265,null,2.9487912499701063,2.8647815870498072,2.7831653195467156,2.7026241387262333,2.6262348430693838,2.5496454138926725,2.4081083375984718,81.437971828479263]
[null,null,null,null,null,null,null,null,null,null,122,"2020-06-06",100.34452228109812,null,2.9494731654974564,2.8654440751274883,2.7838089336535474,2.7032491274787627,2.6268421666016875,2.550235025923361,2.4086652188178417,81.456804567997978]
[null,null,null,null,null,null,null,null,null,null,123,"2020-06-07",100.36772720882189,null,2.9501552387195189,2.8661067164072338,2.7844526965977892,2.7038742607615411,2.6274496305791128,2.550824774303341,2.4092222288174194,81.475641662635937]
[null,null,null,null,null,null,null,null,null,null,124,"2020-06-08",100.39093750274462,null,2.9508374696727606,2.8667695109244722,2.7850966084138595,2.7044995386079926,2.6280572350341385,2.551414659064144,2.4097793676269856,81.494483113400264]
[null,null,null,null,null,null,null,null,null,null,125,"2020-06-09",100.41415316410723,null,2.9515198583936564,2.86743245871464,2.785740669136187,2.7051249610515478,2.6286649799992503,2.5520046802373089,2.4103366352763285,81.513328921298324]
[null,null,null,null,null,null,null,null,null,null,126,"2020-06-10",100.43737419415099,null,2.9522024049186912,2.8680955598131823,2.7863848787992054,2.7057505281256433,2.6292728655069411,2.5525948378543806,2.4108940317952419,81.53217908733771]
[null,null,null,null,null,null,null,null,null,null,127,"2020-06-11",100.46060059411741,null,2.9528851092843582,2.8687588142555511,2.7870292374373578,2.7063762398637272,2.6298808915897127,2.5531851319469121,2.4114515572135278,81.551033612526254]
[null,null,null,null,null,null,null,null,null,null,128,"2020-06-12",100.4838323652483,null,2.9535679715271579,{"$f":"$K$6/(1+$L$22/100)^(($J$6-K153)/252)","v":2.8694222220772079},{"$f":"$K$7/(1+$L$22/100)^(($J$7-K153)/252)","v":2.7876737450850957},{"$f":"$K$8/(1+$L$22/100)^(($J$8-K153)/252)","v":2.7070020962992527},{"$f":"$K$9/(1+$L$22/100)^(($J$9-K153)/252)","v":2.6304890582800731},{"$f":"$K$10/(1+$L$22/100)^(($J$10-K153)/252)","v":2.5537755625464644},{"$f":"$K$12/(1+$L$22/100)^(($J$12-K153)/252)","v":2.4120092115609943},81.569892497872061]
[null,null,null,null,null,null,null,null,null,null,129,"2020-06-13",{"$f":"SUM(N154:V154)","v":100.50706950878575},null,2.9542509916835997,2.8700857833136224,2.7883184017768774,2.707628097465681,2.631097365610537,2.5543661296846047,2.4125669948674564,{"$f":"$K$13/(1+$L$22/100)^(($J$13-K154)/252)","v":81.588755744383363}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K154+1","v":130},"2020-06-14",100.53031202597214,null,2.9549341697902016,2.8707494980002717,2.7889632075471695,2.7082542433964827,2.6317058136136291,2.5549568333929082,2.4131249071627368,81.607623353068746]
[null,null,null,null,null,null,null,null,null,null,131,"2020-06-15",100.55355991805014,null,2.9556175058834899,2.8714133661726424,2.7896081624304476,2.7088805341251336,2.6323144023218803,2.5555476737029563,2.4136829484766635,81.626495324936926]
[null,null,null,null,null,null,null,null,null,null,132,"2020-06-16",100.57681318626271,null,2.9563009999999998,2.8720773878662271,2.790253266461193,2.7095069696851199,2.6329231317678286,2.5561386506463397,2.4142411188390733,81.645371660996929]
[null,null,null,null,null,null,null,null,null,null,133,"2020-06-17",97.64308717967684,null,null,2.8727415631165294,2.790898519673898,2.7101335501099335,2.6335320019840198,2.556729764254654,2.4147994182798085,81.664252362257997]
[null,null,null,null,null,null,null,null,null,null,134,"2020-06-18",97.66566739361599,null,null,2.873405891959059,2.7915439221030609,2.7107602754330742,2.6341410130030076,2.5573210145595042,2.4153578468287198,81.68313742972957]
[null,null,null,null,null,null,null,null,null,null,135,"2020-06-19",97.68825282928745,null,null,2.8740703744293348,2.7921894737831878,2.7113871456880507,2.634750164857353,2.557912401592501,2.415916404515662,81.702026864421356]
[null,null,null,null,null,null,null,null,null,null,136,"2020-06-20",97.710843487898728,null,null,2.8747350105628824,2.7928351747487943,2.7120141609083794,2.6353594575796246,2.5585039253852635,2.4164750913705002,81.720920667343279]
[null,null,null,null,null,null,null,null,null,null,137,"2020-06-21",97.733439370657663,null,null,2.8753998003952383,2.7934810250344024,2.7126413211275833,2.6359688912023986,2.559095585969418,2.4170339074231038,81.739818839505517]
[null,null,null,null,null,null,null,null,null,null,138,"2020-06-22",97.756040478772334,null,null,2.8760647439619449,2.7941270246745424,2.7132686263791936,2.6365784657582578,2.5596873833765974,2.4175928527033506,81.758721381918448]
[null,null,null,null,null,null,null,null,null,null,139,"2020-06-23",97.778646813451132,null,null,2.8767298412985549,2.7947731737037533,2.7138960766967495,2.6371881812797944,2.5602793176384426,2.4181519272411243,81.77762829559272]
[null,null,null,null,null,null,null,null,null,null,140,"2020-06-24",97.801258375902719,null,null,2.8773950924406262,2.7954194721565822,2.7145236721137977,2.6377980377996062,2.5608713887866021,2.4187111310663174,81.796539581539193]
[null,null,null,null,null,null,null,null,null,null,141,"2020-06-25",{"$f":"SUM(N166:V166)-O166","v":97.823875167336027},null,null,2.878060497423728,2.796065920067583,2.7151514126638943,2.6384080353503006,2.5614635968527302,2.4192704642088265,81.815455240768969]
[null,null,null,null,null,null,null,null,null,null,142,"2020-06-26",97.846497188960271,null,null,2.8787260562834356,2.7967125174713185,2.7157792983805993,2.63901817396449,2.5620559418684898,2.419829926698557,81.834375274293379]
[null,null,null,null,null,null,null,null,null,null,143,"2020-06-27",97.869124441984923,null,null,2.8793917690553341,2.7973592644023597,2.7164073292974846,2.6396284536747965,2.5626484238655514,2.4203895185654209,81.853299683123979]
[null,null,null,null,null,null,null,null,null,null,144,"2020-06-28",97.891756927619809,null,null,2.8800576357750156,2.7980061608952842,2.7170355054481279,2.640238874513849,2.5632410428755921,2.4209492398393366,81.872228468272596]
[null,null,null,null,null,null,null,null,null,null,145,"2020-06-29",97.914394647074914,null,null,2.8807236564780814,2.7986532069846799,2.7176638268661142,2.6408494365142827,2.5638337989302964,2.4215090905502303,81.891161630751228]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K170+1","v":146},"2020-06-30",97.937037601560618,null,null,2.8813898312001398,2.79930040270514,2.7182922935850375,2.6414601397087432,2.5644266920613559,2.4220690707280346,81.91009917157217]
[null,null,null,null,null,null,null,null,null,null,147,"2020-07-01",97.959685792287544,null,null,2.8820561599768086,2.799947748091268,2.7189209056384986,2.6420709841298806,2.56501972230047,2.4226291804026894,81.929041091747933]
[null,null,null,null,null,null,null,null,null,null,148,"2020-07-02",97.982339220466557,null,null,2.8827226428437132,2.8005952431776739,2.719549663060107,2.6426819698103552,2.565612889679346,2.4231894196041401,81.947987392291225]
[null,null,null,null,null,null,null,null,null,null,149,"2020-07-03",98.004997887308861,null,null,2.8833892798364875,2.8012428879989768,2.7201785658834785,2.6432930967828328,2.566206194229697,2.4237497883623407,81.966938074215051]
[null,null,null,null,null,null,null,null,null,null,150,"2020-07-04",98.027661794025875,null,null,2.8840560709907739,2.8018906825898027,2.720807614142239,2.6439043650799876,2.5667996359832443,2.4243102867072515,81.985893138532575]
[null,null,null,null,null,null,null,null,null,null,151,"2020-07-05",98.050330941829358,null,null,2.8847230163422211,2.802538626984787,2.72143680787002,2.6445157747345012,2.5673932149717169,2.4248709146688401,82.004852586257272]
[null,null,null,null,null,null,null,null,null,null,152,"2020-07-06",98.073005331931299,null,null,2.8853901159264894,2.8031867212185708,2.7220661471004619,2.6451273257790628,2.5679869312268502,2.4254316722770799,82.023816418402788]
[null,null,null,null,null,null,null,null,null,null,153,"2020-07-07",98.095684965544038,null,null,2.8860573697792442,2.8038349653258066,2.7226956318672118,2.6457390182463696,2.5685807847803881,2.4259925595619531,82.042784635983068]
[null,null,null,null,null,null,null,null,null,null,154,"2020-07-08",98.118369843880117,null,null,2.8867247779361618,2.8044833593411522,2.7233252622039257,2.6463508521691264,2.5691747756640808,2.4265535765534465,82.061757240012227]
[null,null,null,null,null,null,null,null,null,null,155,"2020-07-09",98.141059968152405,null,null,2.8873923404329247,2.8051319032992734,2.7239550381442683,2.6469628275800439,2.5697689039096865,2.4271147232815564,82.08073423150465]
[null,null,null,null,null,null,null,null,null,null,156,"2020-07-10",98.163755339574024,null,null,2.8880600573052231,2.8057805972348464,2.7245849597219087,2.6475749445118422,2.5703631695489704,2.4276759997762838,82.099715611474949]
[null,null,null,null,null,null,null,null,null,null,157,"2020-07-11",98.186455959358398,null,null,2.8887279285887595,2.8064294411825528,2.7252150269705275,2.6481872029972484,2.5709575726137053,2.4282374060676379,82.118701380937964]
[null,null,null,null,null,null,null,null,null,null,158,"2020-07-12",98.209161828719232,null,null,2.8893959543192396,2.8070784351770834,2.7258452399238107,2.6487996030689973,2.5715521131356702,2.4287989421856344,82.13769154090879]
[null,null,null,null,null,null,null,null,null,null,159,"2020-07-13",98.231872948870489,null,null,2.8900641345323805,2.8077275792531373,2.7264755986154534,2.6494121447598311,2.5721467911466536,2.4293606081602963,82.156686092402737]
[null,null,null,null,null,null,null,null,null,null,160,"2020-07-14",98.254589321026444,null,null,2.8907324692639071,2.8083768734454204,2.7271061030791568,2.6500248281024992,2.5727416066784499,2.4299224040216525,82.175685036435354]
[null,null,null,null,null,null,null,null,null,null,161,"2020-07-15",98.277310946401613,null,null,2.8914009585495513,2.8090263177886485,2.7277367533486325,2.6506376531297589,2.5733365597628612,2.4304843297997407,82.194688374022419]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K186+1","v":162},"2020-07-16",98.30003782621084,null,null,2.8920696024250545,2.8096759123175441,2.7283675494575981,2.6512506198743755,2.5739316504316965,2.4310463855246036,82.213696106179967]
[null,null,null,null,null,null,null,null,null,null,163,"2020-07-17",98.322769961669223,null,null,2.8927384009261661,2.810325657066838,2.7289984914397789,2.6518637283691211,2.5745268787167728,2.4316085712262923,82.232708233924257]
[null,null,null,null,null,null,null,null,null,null,164,"2020-07-18",98.345507353992133,null,null,2.8934073540886436,2.8109755520712687,2.7296295793289085,2.6524769786467766,2.575122244649914,2.4321708869348639,82.251724758271763]
[null,null,null,null,null,null,null,null,null,null,165,"2020-07-19",98.368250004395264,null,null,2.8940764619482531,2.8116255973655839,2.7302608131587291,2.653090370740129,2.5757177482629521,2.4327333326803835,82.27074568023923]
[null,null,null,null,null,null,null,null,null,null,166,"2020-07-20",98.390997914094498,null,null,2.8947457245407686,2.8122757929845372,2.730892192962989,2.6537039046819739,2.576313389587725,2.4332959084929215,82.289771000843587]
[null,null,null,null,null,null,null,null,null,null,167,"2020-07-21",98.413751084306114,null,null,2.8954151419019718,2.8129261389628923,2.7315237187754451,2.6543175805051136,2.5769091686560803,2.4338586144025567,82.30880072110206]
[null,null,null,null,null,null,null,null,null,null,168,"2020-07-22",98.43650951624663,null,null,2.8960847140676544,2.8135766353354201,2.7321553906298623,2.6549313982423586,2.5775050854998702,2.4344214504393746,82.32783484203209]
[null,null,null,null,null,null,null,null,null,null,169,"2020-07-23",98.459273211132768,null,null,2.8967544410736146,2.8142272821369003,2.7327872085600138,2.6555453579265276,2.5781011401509564,2.4349844166334669,82.346873364651287]
[null,null,null,null,null,null,null,null,null,null,170,"2020-07-24",98.482042170181671,null,null,2.89742432295566,2.8148780794021193,2.733419172599679,2.6561594595904454,2.5786973326412062,2.4355475130149333,82.365916289977633]
[null,null,null,null,null,null,null,null,null,null,171,"2020-07-25",98.504816394610629,null,null,2.8980943597496056,2.8155290271658719,2.7340512827826471,2.6567737032669454,2.5792936630024972,2.4361107396138801,82.384963619029179]
[null,null,null,null,null,null,null,null,null,null,172,"2020-07-26",98.527595885637325,null,null,2.8987645514912757,2.8161801254629624,2.7346835391427131,2.6573880889888684,2.5798901312667106,2.4366740964604201,82.404015352824374]
[null,null,null,null,null,null,null,null,null,null,173,"2020-07-27",98.550380644479645,null,null,2.8994348982165028,2.8168313743282005,2.7353159417136816,2.6580026167890631,2.580486737465737,2.4372375835846736,82.42307149238178]
[null,null,null,null,null,null,null,null,null,null,174,"2020-07-28",98.573170672355786,null,null,2.9001053999611264,2.8174827737964074,2.7359484905293643,2.6586172867003848,2.5810834816314756,2.4378012010167667,82.44213203872026]
[null,null,null,null,null,null,null,null,null,null,175,"2020-07-29",98.59596597048423,null,null,2.900776056760995,2.8181343239024086,2.7365811856235802,2.6592320987556977,2.5816803637958299,2.4383649487868349,82.461196992858888]
[null,null,null,null,null,null,null,null,null,null,176,"2020-07-30",98.61876654008374,null,null,2.9014468686519654,2.8187860246810401,2.7372140270301566,2.6598470529878733,2.5822773839907134,2.438928826925018,82.48026635581698]
[null,null,null,null,null,null,null,null,null,null,177,"2020-07-31",98.641572382373354,null,null,2.9021178356699044,2.8194378761671453,2.7378470147829281,2.6604621494297889,2.5828745422480455,2.4394928354614644,82.49934012861408]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K202+1","v":178},"2020-08-01",98.664383498572391,null,null,2.9027889578506838,2.8200898783955761,2.7384801489157389,2.6610773881143315,2.5834718385997535,2.4400569744263296,82.518418312269986]
[null,null,null,null,null,null,null,null,null,null,179,"2020-08-02",98.687199889900484,null,null,2.9034602352301859,2.820742031401192,2.7391134294624395,2.6616927690743961,2.5840692730777728,2.4406212438497747,82.537500907804713]
[null,null,null,null,null,null,null,null,null,null,180,"2020-08-03",98.710021557577463,null,null,2.9041316678443012,2.82139433521886,2.7397468564568879,2.6623082923428831,2.5846668457140449,2.4411856437619686,82.556587916238513]
[null,null,null,null,null,null,null,null,null,null,181,"2020-08-04",98.732848502823543,null,null,2.9048032557289276,2.8220467898834563,2.7403804299329506,2.6629239579527026,2.585264556540519,2.4417501741930878,82.575679338591897]
[null,null,null,null,null,null,null,null,null,null,182,"2020-08-05",98.755680726859168,null,null,2.905474998919972,2.8226993954298645,2.741014149924502,2.6635397659367701,2.5858624055891526,2.442314835173315,82.594775175885587]
[null,null,null,null,null,null,null,null,null,null,183,"2020-08-06",98.778518230905064,null,null,2.90614689745335,2.8233521518929767,2.7416480164654238,2.6641557163280107,2.5864603928919094,2.442879626732839,82.613875429140549]
[null,null,null,null,null,null,null,null,null,null,184,"2020-08-07",98.801361016182241,null,null,2.9068189513649836,2.8240050593076922,2.7422820295896067,2.6647718091593573,2.5870585184807613,2.4434445489018577,82.632980099377988]
[null,null,null,null,null,null,null,null,null,null,185,"2020-08-08",98.824209083912024,null,null,2.9074911606908054,2.8246581177089189,2.7429161893309484,2.6653880444637483,2.587656782387687,2.4440096017105746,82.652089187619339]
[null,null,null,null,null,null,null,null,null,null,186,"2020-08-09",98.847062435315948,null,null,2.9081635254667551,2.8253113271315735,2.7435504957233534,2.6660044222741317,2.5882551846446735,2.4445747851892006,82.671202694886261]
[null,null,null,null,null,null,null,null,null,null,187,"2020-08-10",98.86992107161592,null,null,2.9088360457287812,2.8259646876105795,2.7441849488007368,2.6666209426234615,2.5888537252837134,2.4451400993679533,82.690320622200701]
[null,null,null,null,null,null,null,null,null,null,188,"2020-08-11",98.892784994034059,null,null,2.9095087215128395,2.8266181991808694,2.7448195485970182,2.6672376055447011,2.5894524043368095,2.445705544277057,82.709442970584774]
[null,null,null,null,null,null,null,null,null,null,189,"2020-08-12",98.915654203792826,null,null,2.9101815528548958,2.8272718618773833,2.7454542951461276,2.6678544110708202,2.5900512218359699,2.4462711199467444,82.72856974106088]
[null,null,null,null,null,null,null,null,null,null,190,"2020-08-13",98.938528702114894,null,null,2.9108545397909222,2.8279256757350697,2.7460891884820025,2.6684713592347968,2.5906501778132096,2.4468368264072531,82.747700934651633]
[null,null,null,null,null,null,null,null,null,null,191,"2020-08-14",98.961408490223278,null,null,2.9115276823569016,2.8285796407888846,2.7467242286385858,2.6690884500696161,2.5912492723005531,2.4474026636888295,82.7668365523799]
[null,null,null,null,null,null,null,null,null,null,192,"2020-08-15",98.984293569341247,null,null,{"$f":"$K$6/(1+$L$22/100)^(($J$6-K217)/252)","v":2.9122009805888229},{"$f":"$K$7/(1+$L$22/100)^(($J$7-K217)/252)","v":2.8292337570737933},{"$f":"$K$8/(1+$L$22/100)^(($J$8-K217)/252)","v":2.7473594156498322},{"$f":"$K$9/(1+$L$22/100)^(($J$9-K217)/252)","v":2.6697056836082709},{"$f":"$K$10/(1+$L$22/100)^(($J$10-K217)/252)","v":2.5918485053300304},{"$f":"$K$12/(1+$L$22/100)^(($J$12-K217)/252)","v":2.447968631821726},82.785976595268764]
[null,null,null,null,null,null,null,null,null,null,193,"2020-08-16",{"$f":"SUM(N218:V218)","v":99.007183940692343},null,null,2.9128744345226836,2.8298880246247671,2.7479947495497017,2.6703230598837622,2.5924478769336807,2.4485347308362031,{"$f":"$K$13/(1+$L$22/100)^(($J$13-K218)/252)","v":82.805121064341549}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K218+1","v":194},"2020-08-17",99.030079605500447,null,null,2.9135480441944916,2.8305424434767876,2.7486302303721617,2.6709405789290979,2.5930473871435487,2.449100960762526,82.824269960621834]
[null,null,null,null,null,null,null,null,null,null,195,"2020-08-18",99.052980564989667,null,null,2.9142218096402615,2.8311970136648439,2.7492658581511895,2.6715582407772942,2.5936470359916881,2.4496673216309701,82.843423285133412]
[null,null,null,null,null,null,null,null,null,null,196,"2020-08-19",99.075886820384412,null,null,2.9148957308960153,2.8318517352239319,2.7499016329207691,2.6721760454613745,2.5942468235101592,2.4502338134718147,82.862581038900345]
[null,null,null,null,null,null,null,null,null,null,197,"2020-08-20",99.098798372909357,null,null,2.9155698079977856,2.8325066081890569,2.7505375547148914,2.6727939930143698,2.5948467497310301,2.4508004363153484,82.881743222946881]
[null,null,null,null,null,null,null,null,null,null,198,"2020-08-21",99.121715223789494,null,null,2.9162440409816108,2.8331616325952327,2.7511736235675577,2.6734120834693198,2.5954468146863752,2.4513671901918652,82.900909838297537]
[null,null,null,null,null,null,null,null,null,null,199,"2020-08-22",99.144637374250095,null,null,2.9169184298835411,2.8338168084774784,2.7518098395127746,2.6740303168592692,2.596047018408278,2.4519340751316676,82.920080885977086]
[null,null,null,null,null,null,null,null,null,null,200,"2020-08-23",99.167564825516664,null,null,2.9175929747396316,2.8344721358708256,2.752446202584558,2.6746486932172733,2.5966473609288285,2.4525010911650638,82.939256367010486]
[null,null,null,null,null,null,null,null,null,null,201,"2020-08-24",99.190497578815069,null,null,2.9182676755859474,2.8351276148103102,2.7530827128169313,2.6752672125763941,2.5972478422801237,2.4530682383223694,82.958436282422994]
[null,null,null,null,null,null,null,null,null,null,202,"2020-08-25",99.213435635371397,null,null,2.9189425324585612,2.8357832453309784,2.7537193702439255,2.6758858749697003,2.5978484624942695,2.4536355166339079,82.977620633240051]
[null,null,null,null,null,null,null,null,null,null,203,"2020-08-26",99.236378996412029,null,null,2.9196175453935553,2.836439027467883,2.7543561748995806,2.676504680430269,2.5984492216033774,2.4542029261300082,82.996809420487352]
[null,null,null,null,null,null,null,null,null,null,204,"2020-08-27",99.259327663163646,null,null,2.9202927144270188,2.8370949612560858,2.7549931268179422,2.6771236289911853,2.5990501196395677,2.4547704668410075,83.016002645190838]
[null,null,null,null,null,null,null,null,null,null,205,"2020-08-28",99.282281636853213,null,null,2.9209680395950497,2.8377510467306561,2.7556302260330661,2.6777427206855413,2.5996511566349678,2.4553381387972495,83.035200308376687]
[null,null,null,null,null,null,null,null,null,null,206,"2020-08-29",99.305240918707995,null,null,2.9216435209337557,2.8384072839266734,2.7562674725790148,2.6783619555464364,2.6002523326217122,2.455905942029085,83.054402411071308]
[null,null,null,null,null,null,null,null,null,null,207,"2020-08-30",99.328205509955467,null,null,2.9223191584792505,2.8390636728792225,2.756904866489859,2.6789813336069788,2.6008536476319422,2.4564738765668719,83.073608954301349]
[null,null,null,null,null,null,null,null,null,null,208,"2020-08-31",99.35117541182349,null,null,2.9229949522676582,2.8397202136233979,2.7575424077996775,2.6796008549002841,2.6014551016978089,2.4570419424409748,83.092819939093687]
[null,null,null,null,null,null,null,null,null,null,209,"2020-09-01",99.374150625540125,null,null,2.9236709023351097,2.8403769061943014,2.758180096542556,2.6802205194594744,2.6020566948514681,2.4576101396817656,83.112035366475453]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K234+1","v":210},"2020-09-02",99.39713115233377,null,null,2.9243470087177452,2.8410337506270431,2.7588179327525895,2.6808403273176813,2.6026584271250846,2.4581784683196233,83.131255237474008]
[null,null,null,null,null,null,null,null,null,null,211,"2020-09-03",99.420116993433084,null,null,2.9250232714517126,2.8416907469567421,2.7594559164638799,2.6814602785080419,2.60326029855083,2.4587469283849339,83.150479553116938]
[null,null,null,null,null,null,null,null,null,null,212,"2020-09-04",99.44310815006699,null,null,2.9256996905731696,2.8423478952185244,2.7600940477105369,2.6820803730637031,2.6038623091608839,2.4593155199080901,83.169708314432086]
[null,null,null,null,null,null,null,null,null,null,213,"2020-09-05",99.466104623464787,null,null,2.9263762661182802,2.8430051954475251,2.7607323265266794,2.6827006110178182,2.6044644589874331,2.4598842429194918,83.18894152244755]
[null,null,null,null,null,null,null,null,null,null,214,"2020-09-06",99.489106414855883,null,null,2.9270529981232176,2.8436626476788871,2.7613707529464322,2.6833209924035479,2.6050667480626717,2.4604530974495464,83.208179178191585]
[null,null,null,null,null,null,null,null,null,null,215,"2020-09-07",99.51211352547017,null,null,2.9277298866241646,2.8443202519477611,2.7620093270039292,2.6839415172540617,2.6056691764188007,2.4610220835286678,83.227421282692788]
[null,null,null,null,null,null,null,null,null,null,216,"2020-09-08",99.535125956537698,null,null,2.9284069316573107,2.8449780082893055,2.7626480487333116,2.6845621856025366,2.6062717440880299,2.4615912011872774,83.246667836979924]
[null,null,null,null,null,null,null,null,null,null,217,"2020-09-09",99.558143709288828,null,null,2.9290841332588542,2.8456359167386887,2.7632869181687298,2.6851829974821562,2.6068744511025757,2.4621604504558023,83.265918842082016]
[null,null,null,null,null,null,null,null,null,null,218,"2020-09-10",99.581166784954235,null,null,2.9297614914650021,2.8462939773310856,2.7639259353443415,2.6858039529261122,2.6074772974946616,2.4627298313646779,83.285174299028355]
[null,null,null,null,null,null,null,null,null,null,219,"2020-09-11",99.604195184764833,null,null,2.9304390063119699,2.8469521901016792,2.7645651002943112,2.6864250519676056,2.6080802832965198,2.4632993439443474,83.304434208848406]
[null,null,null,null,null,null,null,null,null,null,220,"2020-09-12",99.627228909951853,null,null,2.9311166778359805,2.8476105550856623,2.7652044130528117,2.6870462946398423,2.6086834085403878,2.4638689882252587,83.323698572571914]
[null,null,null,null,null,null,null,null,null,null,221,"2020-09-13",99.650267961746806,null,null,2.9317945060732669,2.8482690723182329,2.765843873654025,2.6876676809760371,2.6092866732585138,2.4644387642378689,83.342967391228868]
[null,null,null,null,null,null,null,null,null,null,222,"2020-09-14",99.673312341381489,null,null,2.9324724910600684,2.8489277418345997,2.7664834821321396,2.6882892110094141,2.6098900774831506,2.4650086720126407,83.36224066584947]
[null,null,null,null,null,null,null,null,null,null,223,"2020-09-15",99.69636205008797,null,null,2.9331506328326342,2.8495865636699791,2.7671232385213522,2.6889108847732026,2.6104936212465586,2.4655787115800454,83.381518397464191]
[null,null,null,null,null,null,null,null,null,null,224,"2020-09-16",99.719417089098599,null,null,2.9338289314272212,2.8502455378595948,2.7677631428558684,2.689532702300641,2.6110973045810084,2.4661488829705589,83.400800587103703]
[null,null,null,null,null,null,null,null,null,null,225,"2020-09-17",99.742477459646054,null,null,2.934507386880095,2.85090466443868,2.7684031951699009,2.6901546636249747,2.6117011275187743,2.4667191862146671,83.42008723579896]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K250+1","v":226},"2020-09-18",99.765543162963226,null,null,2.9351859992275298,2.8515639434424731,2.7690433954976692,2.6907767687794575,2.6123050900921414,2.4672896213428603,83.439378344581101]
[null,null,null,null,null,null,null,null,null,null,227,"2020-09-19",99.788614200283362,null,null,2.9358647685058079,2.8522233749062247,2.7696837438734039,2.6913990177973495,2.6129091923333991,2.4678601883856381,83.458673914481537]
[null,null,null,null,null,null,null,null,null,null,228,"2020-09-20",99.811690572839979,null,null,2.9365436947512196,2.8528829588651909,2.7703242403313388,2.6920214107119209,2.6135134342748478,2.468430887373505,83.477973946531947]
[null,null,null,null,null,null,null,null,null,null,229,"2020-09-21",99.834772281866805,null,null,2.9372227780000633,2.8535426953546361,2.77096488490572,2.6926439475564479,2.6141178159487928,2.4690017183369748,83.497278441764166]
[null,null,null,null,null,null,null,null,null,null,230,"2020-09-22",99.857859328597954,null,null,2.9379020182886482,2.8542025844098347,2.7716056776307996,2.6932666283642135,2.6147223373875472,2.4695726813065662,83.516587401210344]
[null,null,null,null,null,null,null,null,null,null,231,"2020-09-23",99.880951714267809,null,null,2.9385814156532883,2.8548626260660663,2.7722466185408385,2.6938894531685103,2.615326998623432,2.4701437763128062,83.535900825902857]
[null,null,null,null,null,null,null,null,null,null,232,"2020-09-24",99.904049440110924,null,null,2.9392609701303094,2.8555228203586211,2.7728877076701028,2.6945124220026386,2.6159317996887763,2.4707150033862293,83.555218716874251]
[null,null,null,null,null,null,null,null,null,null,233,"2020-09-25",99.927152507362322,null,null,2.9399406817560427,2.8561831673227971,2.7735289450528708,2.6951355348999049,2.6165367406159157,2.4712863625573758,83.574541075157413]
[null,null,null,null,null,null,null,null,null,null,234,"2020-09-26",99.950260917257182,null,null,2.9406205505668308,2.8568436669938992,2.7741703307234249,2.6957587918936237,2.6171418214371935,2.4718578538567932,83.593867901785416]
[null,null,null,null,null,null,null,null,null,null,235,"2020-09-27",99.973374671030996,null,null,2.9413005765990219,2.8575043194072411,2.7748118647160585,2.696382193017119,2.6177470421849605,2.4724294773150373,83.613199197791559]
[null,null,null,null,null,null,null,null,null,null,236,"2020-09-28",99.996493769919553,null,null,2.941980759888974,2.8581651245981461,2.7754535470650699,2.6970057383037198,2.618352402891575,2.4730012329626696,83.632534964209398]
[null,null,null,null,null,null,null,null,null,null,237,"2020-09-29",100.01961821515894,null,null,2.9426611004730536,2.8588260826019432,2.7760953778047677,2.6976294277867647,2.6189579035894028,2.4735731208302596,83.651875202072745]
[null,null,null,null,null,null,null,null,null,null,238,"2020-09-30",100.04274800798548,null,null,2.9433415983876356,2.8594871934539712,2.7767373569694676,2.6982532614996,2.6195635443108185,2.4741451409483832,83.671219912415609]
[null,null,null,null,null,null,null,null,null,null,239,"2020-10-01",100.06588314963587,null,null,2.944022253669103,2.8601484571895761,2.7773794845934932,2.6988772394755784,2.6201693250882006,2.474717293347624,83.690569096272284]
[null,null,null,null,null,null,null,null,null,null,240,"2020-10-02",100.08902364134698,null,null,2.9447030663538469,2.8608098738441132,2.7780217607111761,2.6995013617480619,2.6207752459539395,2.4752895780585726,83.709922754677265]
[null,null,null,null,null,null,null,null,null,null,241,"2020-10-03",100.11216948435606,null,null,2.9453840364782673,2.8614714434529458,2.7786641853568557,2.7001256283504191,2.6213813069404299,2.4758619951118255,83.729280888665315]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K266+1","v":242},"2020-10-04",100.1353206799006,null,null,2.9460651640787732,2.8621331660514442,2.7793067585648799,2.7007500393160266,2.6219875080800752,2.4764345445379883,83.748643499271409]
[null,null,null,null,null,null,null,null,null,null,243,"2020-10-05",100.15847722921841,null,null,2.9467464491917803,2.8627950416749881,2.7799494803696043,2.7013745946782688,2.6225938494052867,2.4770072263676712,83.76801058753081]
[null,null,null,null,null,null,null,null,null,null,244,"2020-10-06",100.18163913354753,null,null,2.9474278918537147,2.8634570703589648,2.7805923508053909,2.7019992944705375,2.6232003309484822,2.4775800406314943,83.787382154478948]
[null,null,null,null,null,null,null,null,null,null,245,"2020-10-07",100.20480639412634,null,null,2.9481094921010094,2.8641192521387699,2.7812353699066121,2.7026241387262333,2.6238069527420875,2.4781529873600823,83.806758201151538]
[null,null,null,null,null,null,null,null,null,null,246,"2020-10-08",100.22797901219347,null,null,2.9487912499701063,2.8647815870498072,2.7818785377076476,2.7032491274787627,2.6244137148185356,2.4787260665840689,83.826138728584539]
[null,null,null,null,null,null,null,null,null,null,247,"2020-10-09",100.25115698898787,null,null,2.9494731654974564,2.8654440751274883,2.7825218542428836,2.7038742607615411,2.6250206172102675,2.4792992783340928,83.845523737814133]
[null,null,null,null,null,null,null,null,null,null,248,"2020-10-10",100.27434032574875,null,null,2.9501552387195189,2.8661067164072338,2.7831653195467156,2.7044995386079926,2.6256276599497319,2.4798726226408019,83.864913229876763]
[null,null,null,null,null,null,null,null,null,null,249,"2020-10-11",100.29752902371564,null,null,2.9508374696727606,2.8667695109244722,2.7838089336535474,2.7051249610515478,2.6262348430693838,2.4804460995348503,83.88430720580908]
[null,null,null,null,null,null,null,null,null,null,250,"2020-10-12",100.3207230841283,null,null,2.9515198583936564,2.86743245871464,2.7844526965977892,2.7057505281256433,2.6268421666016875,2.4810197090468988,83.903705666647994]
[null,null,null,null,null,null,null,null,null,null,251,"2020-10-13",100.34392250822683,null,null,2.9522024049186912,2.8680955598131823,2.7850966084138595,2.7063762398637272,2.6274496305791128,2.4815934512076154,83.923108613430628]
[null,null,null,null,null,null,null,null,null,null,252,"2020-10-14",100.36712729725159,null,null,2.9528851092843582,2.8687588142555511,2.785740669136187,2.7070020962992527,2.6280572350341385,2.482167326047676,83.942516047194417]
[null,null,null,null,null,null,null,null,null,null,253,"2020-10-15",100.39033745244322,null,null,2.9535679715271579,2.8694222220772079,2.7863848787992054,2.707628097465681,2.6286649799992503,2.4827413335977635,83.961927968976951]
[null,null,null,null,null,null,null,null,null,null,254,"2020-10-16",100.41355297504266,null,null,2.9542509916835997,2.8700857833136224,2.7870292374373578,2.7082542433964827,2.6292728655069411,2.4833154738885663,83.981344379816093]
[null,null,null,null,null,null,null,null,null,null,255,"2020-10-17",100.43677386629116,null,null,2.9549341697902016,2.8707494980002717,2.7876737450850957,2.7088805341251336,2.6298808915897127,2.4838897469507812,84.00076528074996]
[null,null,null,null,null,null,null,null,null,null,256,"2020-10-18",100.46000012743022,null,null,2.9556175058834899,{"$f":"$K$7/(1+$L$22/100)^(($J$7-K281)/252)","v":2.8714133661726424},{"$f":"$K$8/(1+$L$22/100)^(($J$8-K281)/252)","v":2.7883184017768774},{"$f":"$K$9/(1+$L$22/100)^(($J$9-K281)/252)","v":2.7095069696851199},{"$f":"$K$10/(1+$L$22/100)^(($J$10-K281)/252)","v":2.6304890582800731},{"$f":"$K$12/(1+$L$22/100)^(($J$12-K281)/252)","v":2.4844641528151126},84.020190672816909]
[null,null,null,null,null,null,null,null,null,null,257,"2020-10-19",{"$f":"SUM(N282:V282)","v":100.48323175970165},null,null,2.9563009999999998,2.8720773878662271,2.7889632075471695,2.7101335501099335,2.631097365610537,2.4850386915122709,{"$f":"$K$13/(1+$L$22/100)^(($J$13-K282)/252)","v":84.039620557055514}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K282+1","v":258},"2020-10-20",97.549484112171257,null,null,null,2.8727415631165294,2.7896081624304476,2.7107602754330742,2.6317058136136291,2.4856133630729742,84.059054934504601]
[null,null,null,null,null,null,null,null,null,null,259,"2020-10-21",97.57204268016136,null,null,null,2.873405891959059,2.790253266461193,2.7113871456880507,2.6323144023218803,2.4861881675279478,84.078493806203227]
[null,null,null,null,null,null,null,null,null,null,260,"2020-10-22",97.594606464878083,null,null,null,2.8740703744293348,2.790898519673898,2.7120141609083794,2.6329231317678286,2.4867631049079226,84.097937173190715]
[null,null,null,null,null,null,null,null,null,null,261,"2020-10-23",97.617175467527801,null,null,null,2.8747350105628824,2.7915439221030609,2.7126413211275833,2.6335320019840198,2.4873381752436394,84.117385036506619]
[null,null,null,null,null,null,null,null,null,null,262,"2020-10-24",97.639749689317171,null,null,null,2.8753998003952383,2.7921894737831878,2.7132686263791936,2.6341410130030076,2.4879133785658434,84.136837397190703]
[null,null,null,null,null,null,null,null,null,null,263,"2020-10-25",97.662329131453134,null,null,null,2.8760647439619449,2.7928351747487943,2.7138960766967495,2.634750164857353,2.488488714905289,84.156294256283005]
[null,null,null,null,null,null,null,null,null,null,264,"2020-10-26",97.684913795142919,null,null,null,2.8767298412985549,2.7934810250344024,2.7145236721137977,2.6353594575796246,2.4890641842927361,84.1757556148238]
[null,null,null,null,null,null,null,null,null,null,265,"2020-10-27",{"$f":"SUM(N290:V290)-P290","v":97.707503681593991},null,null,null,2.8773950924406262,2.7941270246745424,2.7151514126638943,2.6359688912023986,2.4896397867589526,84.195221473853579]
[null,null,null,null,null,null,null,null,null,null,266,"2020-10-28",97.730098792014175,null,null,null,2.878060497423728,2.7947731737037533,2.7157792983805993,2.6365784657582578,2.4902155223347133,84.214691834413117]
[null,null,null,null,null,null,null,null,null,null,267,"2020-10-29",97.752699127611493,null,null,null,2.8787260562834356,2.7954194721565822,2.7164073292974846,2.6371881812797944,2.4907913910507999,84.234166697543387]
[null,null,null,null,null,null,null,null,null,null,268,"2020-10-30",97.775304689594265,null,null,null,2.8793917690553341,2.796065920067583,2.7170355054481279,2.6377980377996062,2.4913673929380025,84.253646064285618]
[null,null,null,null,null,null,null,null,null,null,269,"2020-10-31",97.797915479171166,null,null,null,2.8800576357750156,2.7967125174713185,2.7176638268661142,2.6384080353503006,2.4919435280271163,84.273129935681297]
[null,null,null,null,null,null,null,null,null,null,270,"2020-11-01",97.82053149755103,null,null,null,2.8807236564780814,2.7973592644023597,2.7182922935850375,2.63901817396449,2.4925197963489443,84.29261831277212]
[null,null,null,null,null,null,null,null,null,null,271,"2020-11-02",97.843152745943073,null,null,null,2.8813898312001398,2.7980061608952842,2.7189209056384986,2.6396284536747965,2.4930961979342974,84.312111196600057]
[null,null,null,null,null,null,null,null,null,null,272,"2020-11-03",97.865779225556722,null,null,null,2.8820561599768086,2.7986532069846799,2.719549663060107,2.640238874513849,2.4936727328139927,84.331608588207288]
[null,null,null,null,null,null,null,null,null,null,273,"2020-11-04",97.888410937601719,null,null,null,2.8827226428437132,2.79930040270514,2.7201785658834785,2.6408494365142827,2.4942494010188558,84.351110488636252]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K298+1","v":274},"2020-11-05",97.911047883288077,null,null,null,2.8833892798364875,2.799947748091268,2.720807614142239,2.6414601397087432,2.4948262025797177,84.370616898929626]
[null,null,null,null,null,null,null,null,null,null,275,"2020-11-06",97.933690063826106,null,null,null,2.8840560709907739,2.8005952431776739,2.72143680787002,2.6420709841298806,2.4954031375274175,84.390127820130331]
[null,null,null,null,null,null,null,null,null,null,276,"2020-11-07",97.956337480426342,null,null,null,2.8847230163422211,2.8012428879989768,2.7220661471004619,2.6426819698103552,2.4959802058928013,84.40964325328153]
[null,null,null,null,null,null,null,null,null,null,277,"2020-11-08",97.978990134299664,null,null,null,2.8853901159264894,2.8018906825898027,2.7226956318672118,2.6432930967828328,2.4965574077067223,84.429163199426611]
[null,null,null,null,null,null,null,null,null,null,278,"2020-11-09",98.001648026657222,null,null,null,2.8860573697792442,2.802538626984787,2.7233252622039257,2.6439043650799876,2.497134743000041,84.448687659609234]
[null,null,null,null,null,null,null,null,null,null,279,"2020-11-10",98.024311158710361,null,null,null,2.8867247779361618,2.8031867212185708,2.7239550381442683,2.6445157747345012,2.4977122118036243,84.468216634873244]
[null,null,null,null,null,null,null,null,null,null,280,"2020-11-11",98.046979531670857,null,null,null,2.8873923404329247,2.8038349653258066,2.7245849597219087,2.6451273257790628,2.4982898141483476,84.48775012626281]
[null,null,null,null,null,null,null,null,null,null,281,"2020-11-12",98.069653146750625,null,null,null,2.8880600573052231,2.8044833593411522,2.7252150269705275,2.6457390182463696,2.4988675500650914,84.507288134822261]
[null,null,null,null,null,null,null,null,null,null,282,"2020-11-13",98.09233200516195,null,null,null,2.8887279285887595,2.8051319032992734,2.7258452399238107,2.6463508521691264,2.4994454195847458,84.526830661596236]
[null,null,null,null,null,null,null,null,null,null,283,"2020-11-14",98.115016108117359,null,null,null,2.8893959543192396,2.8057805972348464,2.7264755986154534,2.6469628275800439,2.5000234227382063,84.546377707629574]
[null,null,null,null,null,null,null,null,null,null,284,"2020-11-15",98.137705456829664,null,null,null,2.8900641345323805,2.8064294411825528,2.7271061030791568,2.6475749445118422,2.500601559556376,84.565929273967356]
[null,null,null,null,null,null,null,null,null,null,285,"2020-11-16",98.16040005251196,null,null,null,2.8907324692639071,2.8070784351770834,2.7277367533486325,2.6481872029972484,2.5011798300701655,84.585485361654918]
[null,null,null,null,null,null,null,null,null,null,286,"2020-11-17",98.183099896377598,null,null,null,2.8914009585495513,2.8077275792531373,2.7283675494575981,2.6487996030689973,2.5017582343104916,84.605045971737823]
[null,null,null,null,null,null,null,null,null,null,287,"2020-11-18",98.205804989640271,null,null,null,2.8920696024250545,2.8083768734454204,2.7289984914397789,2.6494121447598311,2.5023367723082801,84.624611105261906]
[null,null,null,null,null,null,null,null,null,null,288,"2020-11-19",98.228515333513897,null,null,null,2.8927384009261661,2.8090263177886485,2.7296295793289085,2.6500248281024992,2.502915444094461,84.644180763273212]
[null,null,null,null,null,null,null,null,null,null,289,"2020-11-20",98.251230929212696,null,null,null,2.8934073540886436,2.8096759123175441,2.7302608131587291,2.6506376531297589,2.5034942496999752,84.663754946818045]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K314+1","v":290},"2020-11-21",98.273951777951169,null,null,null,2.8940764619482531,2.810325657066838,2.730892192962989,2.6512506198743755,2.5040731891557675,84.683333656942949]
[null,null,null,null,null,null,null,null,null,null,291,"2020-11-22",98.296677880944088,null,null,null,2.8947457245407686,2.8109755520712687,2.7315237187754451,2.6518637283691211,2.5046522624927912,84.702916894694695]
[null,null,null,null,null,null,null,null,null,null,292,"2020-11-23",98.319409239406539,null,null,null,2.8954151419019718,2.8116255973655839,2.7321553906298623,2.6524769786467766,2.5052314697420068,84.72250466112034]
[null,null,null,null,null,null,null,null,null,null,293,"2020-11-24",98.342145854553806,null,null,null,2.8960847140676544,2.8122757929845372,2.7327872085600138,2.653090370740129,2.5058108109343822,84.742096957267094]
[null,null,null,null,null,null,null,null,null,null,294,"2020-11-25",98.36488772760157,null,null,null,2.8967544410736146,2.8129261389628923,2.733419172599679,2.6537039046819739,2.5063902861008915,84.761693784182512]
[null,null,null,null,null,null,null,null,null,null,295,"2020-11-26",98.387634859765711,null,null,null,2.89742432295566,2.8135766353354201,2.7340512827826471,2.6543175805051136,2.5069698952725172,84.781295142914345]
[null,null,null,null,null,null,null,null,null,null,296,"2020-11-27",98.410387252262396,null,null,null,2.8980943597496056,2.8142272821369003,2.7346835391427131,2.6549313982423586,2.5075496384802478,84.800901034510574]
[null,null,null,null,null,null,null,null,null,null,297,"2020-11-28",98.433144906308115,null,null,null,2.8987645514912757,2.8148780794021193,2.7353159417136816,2.6555453579265276,2.5081295157550803,84.820511460019432]
[null,null,null,null,null,null,null,null,null,null,298,"2020-11-29",98.455907823119617,null,null,null,2.8994348982165028,2.8155290271658719,2.7359484905293643,2.6561594595904454,2.5087095271280169,84.840126420489412]
[null,null,null,null,null,null,null,null,null,null,299,"2020-11-30",98.478676003913904,null,null,null,2.9001053999611264,2.8161801254629624,2.7365811856235802,2.6567737032669454,2.5092896726300689,84.859745916969217]
[null,null,null,null,null,null,null,null,null,null,300,"2020-12-01",98.501449449908321,null,null,null,2.900776056760995,2.8168313743282005,2.7372140270301566,2.6573880889888684,2.5098699522922532,84.879369950507851]
[null,null,null,null,null,null,null,null,null,null,301,"2020-12-02",98.524228162320412,null,null,null,2.9014468686519654,2.8174827737964074,2.7378470147829281,2.6580026167890631,2.5104503661455961,84.898998522154457]
[null,null,null,null,null,null,null,null,null,null,302,"2020-12-03",98.547012142368104,null,null,null,2.9021178356699044,2.8181343239024086,2.7384801489157389,2.6586172867003848,2.5110309142211285,84.918631632958537]
[null,null,null,null,null,null,null,null,null,null,303,"2020-12-04",98.569801391269507,null,null,null,2.9027889578506838,2.8187860246810401,2.7391134294624395,2.6592320987556977,2.5116115965498897,84.93826928396976]
[null,null,null,null,null,null,null,null,null,null,304,"2020-12-05",98.592595910243077,null,null,null,2.9034602352301859,2.8194378761671453,2.7397468564568879,2.6598470529878733,2.5121924131629267,84.957911476238053]
[null,null,null,null,null,null,null,null,null,null,305,"2020-12-06",98.61539570050752,null,null,null,2.9041316678443012,2.8200898783955761,2.7403804299329506,2.6604621494297889,2.5127733640912924,84.977558210813612]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K330+1","v":306},"2020-12-07",98.638200763281844,null,null,null,2.9048032557289276,2.820742031401192,2.741014149924502,2.6610773881143315,2.5133544493660485,84.997209488746847]
[null,null,null,null,null,null,null,null,null,null,307,"2020-12-08",98.661011099785341,null,null,null,2.905474998919972,2.82139433521886,2.7416480164654238,2.6616927690743961,2.5139356690182617,85.016865311088424]
[null,null,null,null,null,null,null,null,null,null,308,"2020-12-09",98.683826711237543,null,null,null,2.90614689745335,2.8220467898834563,2.7422820295896067,2.6623082923428831,2.5145170230790077,85.036525678889248]
[null,null,null,null,null,null,null,null,null,null,309,"2020-12-10",98.706647598858353,null,null,null,2.9068189513649836,2.8226993954298645,2.7429161893309484,2.6629239579527026,2.5150985115793687,85.056190593200483]
[null,null,null,null,null,null,null,null,null,null,310,"2020-12-11",98.72947376386783,null,null,null,2.9074911606908054,2.8233521518929767,2.7435504957233534,2.6635397659367701,2.5156801345504354,85.075860055073491]
[null,null,null,null,null,null,null,null,null,null,311,"2020-12-12",98.75230520748643,null,null,null,2.9081635254667551,2.8240050593076922,2.7441849488007368,2.6641557163280107,2.5162618920233029,85.095534065559931]
[null,null,null,null,null,null,null,null,null,null,312,"2020-12-13",98.775141930934836,null,null,null,2.9088360457287812,2.8246581177089189,2.7448195485970182,2.6647718091593573,2.5168437840290756,85.115212625711678]
[null,null,null,null,null,null,null,null,null,null,313,"2020-12-14",98.79798393543399,null,null,null,2.9095087215128395,2.8253113271315735,2.7454542951461276,2.6653880444637483,2.5174258105988647,85.134895736580845]
[null,null,null,null,null,null,null,null,null,null,314,"2020-12-15",98.8208312222052,null,null,null,2.9101815528548958,2.8259646876105795,2.7460891884820025,2.6660044222741317,2.5180079717637889,85.154583399219803]
[null,null,null,null,null,null,null,null,null,null,315,"2020-12-16",98.84368379246996,null,null,null,2.9108545397909222,2.8266181991808694,2.7467242286385858,2.6666209426234615,2.5185902675549721,85.17427561468115]
[null,null,null,null,null,null,null,null,null,null,316,"2020-12-17",98.866541647450134,null,null,null,2.9115276823569016,2.8272718618773833,2.7473594156498322,2.6672376055447011,2.5191726980035489,85.193972384017769]
[null,null,null,null,null,null,null,null,null,null,317,"2020-12-18",98.889404788367784,null,null,null,2.9122009805888229,2.8279256757350697,2.7479947495497017,2.6678544110708202,2.5197552631406586,85.213673708282712]
[null,null,null,null,null,null,null,null,null,null,318,"2020-12-19",98.912273216445314,null,null,null,2.9128744345226836,2.8285796407888846,2.7486302303721617,2.6684713592347968,2.5203379629974472,85.233379588529345]
[null,null,null,null,null,null,null,null,null,null,319,"2020-12-20",98.935146932905411,null,null,null,2.9135480441944916,2.8292337570737933,2.7492658581511895,2.6690884500696161,2.5209207976050703,85.253090025811247]
[null,null,null,null,null,null,null,null,null,null,320,"2020-12-21",98.958025938971005,null,null,null,{"$f":"$K$7/(1+$L$22/100)^(($J$7-K345)/252)","v":2.9142218096402615},{"$f":"$K$8/(1+$L$22/100)^(($J$8-K345)/252)","v":2.8298880246247671},{"$f":"$K$9/(1+$L$22/100)^(($J$9-K345)/252)","v":2.7499016329207691},{"$f":"$K$10/(1+$L$22/100)^(($J$10-K345)/252)","v":2.6697056836082709},{"$f":"$K$12/(1+$L$22/100)^(($J$12-K345)/252)","v":2.5215037669946887},85.272805021182251]
[null,null,null,null,null,null,null,null,null,null,321,"2020-12-22",{"$f":"SUM(N346:V346)","v":98.980910235865309},null,null,null,2.9148957308960153,2.8305424434767876,2.7505375547148914,2.6703230598837622,2.5220868711974713,{"$f":"$K$13/(1+$L$22/100)^(($J$13-K346)/252)","v":85.29252457569639}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K346+1","v":322},"2020-12-23",99.003799824811921,null,null,null,2.9155698079977856,2.8311970136648439,2.7511736235675577,2.6709405789290979,2.5226701102445936,85.31224869040804]
[null,null,null,null,null,null,null,null,null,null,323,"2020-12-24",99.026694707034551,null,null,null,2.9162440409816108,2.8318517352239319,2.7518098395127746,2.6715582407772942,2.5232534841672392,85.331977366371703]
[null,null,null,null,null,null,null,null,null,null,324,"2020-12-25",99.049594883757322,null,null,null,2.9169184298835411,2.8325066081890569,2.752446202584558,2.6721760454613745,2.5238369929965985,85.351710604642193]
[null,null,null,null,null,null,null,null,null,null,325,"2020-12-26",99.072500356204614,null,null,null,2.9175929747396316,2.8331616325952327,2.7530827128169313,2.6727939930143698,2.524420636763868,85.371448406274581]
[null,null,null,null,null,null,null,null,null,null,326,"2020-12-27",99.095411125601046,null,null,null,2.9182676755859474,2.8338168084774784,2.7537193702439255,2.6734120834693198,2.5250044155002538,85.391190772324123]
[null,null,null,null,null,null,null,null,null,null,327,"2020-12-28",99.118327193171595,null,null,null,2.9189425324585612,2.8344721358708256,2.7543561748995806,2.6740303168592692,2.5255883292369674,85.410937703846386]
[null,null,null,null,null,null,null,null,null,null,328,"2020-12-29",99.14124856014142,null,null,null,2.9196175453935553,2.8351276148103102,2.7549931268179422,2.6746486932172733,2.526172378005227,85.43068920189711]
[null,null,null,null,null,null,null,null,null,null,329,"2020-12-30",99.164175227736067,null,null,null,2.9202927144270188,2.8357832453309784,2.7556302260330661,2.6752672125763941,2.5267565618362604,85.450445267532345]
[null,null,null,null,null,null,null,null,null,null,330,"2020-12-31",99.187107197181291,null,null,null,2.9209680395950497,2.836439027467883,2.7562674725790148,2.6758858749697003,2.5273408807613005,85.470205901808342]
[null,null,null,null,null,null,null,null,null,null,331,"2021-01-01",99.210044469703163,null,null,null,2.9216435209337557,2.8370949612560858,2.756904866489859,2.676504680430269,2.5279253348115884,85.489971105781606]
[null,null,null,null,null,null,null,null,null,null,332,"2021-01-02",99.232987046528066,null,null,null,2.9223191584792505,2.8377510467306561,2.7575424077996775,2.6771236289911853,2.5285099240183722,85.509740880508929]
[null,null,null,null,null,null,null,null,null,null,333,"2021-01-03",99.255934928882596,null,null,null,2.9229949522676582,2.8384072839266734,2.758180096542556,2.6777427206855413,2.5290946484129067,85.529515227047256]
[null,null,null,null,null,null,null,null,null,null,334,"2021-01-04",99.278888117993674,null,null,null,2.9236709023351097,2.8390636728792225,2.7588179327525895,2.6783619555464364,2.5296795080264545,85.54929414645386]
[null,null,null,null,null,null,null,null,null,null,335,"2021-01-05",99.301846615088522,null,null,null,2.9243470087177452,2.8397202136233979,2.7594559164638799,2.6789813336069788,2.5302645028902857,85.569077639786229]
[null,null,null,null,null,null,null,null,null,null,336,"2021-01-06",99.324810421394602,null,null,null,2.9250232714517126,2.8403769061943014,2.7600940477105369,2.6796008549002841,2.5308496330356771,85.588865708102091]
[null,null,null,null,null,null,null,null,null,null,337,"2021-01-07",99.34777953813969,null,null,null,2.9256996905731696,2.8410337506270431,2.7607323265266794,2.6802205194594744,2.531434898493913,85.608658352459415]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K362+1","v":338},"2021-01-08",99.370753966551845,null,null,null,2.9263762661182802,2.8416907469567421,2.7613707529464322,2.6808403273176813,2.5320202992962848,85.628455573916426]
[null,null,null,null,null,null,null,null,null,null,339,"2021-01-09",99.393733707859397,null,null,null,2.9270529981232176,2.8423478952185244,2.7620093270039292,2.6814602785080419,2.532605835474091,85.648257373531592]
[null,null,null,null,null,null,null,null,null,null,340,"2021-01-10",99.416718763290959,null,null,null,2.9277298866241646,2.8430051954475251,2.7626480487333116,2.6820803730637031,2.5331915070586382,85.668063752363622]
[null,null,null,null,null,null,null,null,null,null,341,"2021-01-11",99.439709134075457,null,null,null,2.9284069316573107,2.8436626476788871,2.7632869181687298,2.6827006110178182,2.5337773140812381,85.68787471147148]
[null,null,null,null,null,null,null,null,null,null,342,"2021-01-12",99.462704821442074,null,null,null,2.9290841332588542,2.8443202519477611,2.7639259353443415,2.6833209924035479,2.5343632565732128,85.707690251914357]
[null,null,null,null,null,null,null,null,null,null,343,"2021-01-13",99.48570582662029,null,null,null,2.9297614914650021,2.8449780082893055,2.7645651002943112,2.6839415172540617,2.5349493345658884,85.727510374751716]
[null,null,null,null,null,null,null,null,null,null,344,"2021-01-14",99.508712150839827,null,null,null,2.9304390063119699,2.8456359167386887,2.7652044130528117,2.6845621856025366,2.5355355480906012,85.747335081043218]
[null,null,null,null,null,null,null,null,null,null,345,"2021-01-15",99.531723795330763,null,null,null,2.9311166778359805,2.8462939773310856,2.765843873654025,2.6851829974821562,2.5361218971786923,85.767164371848821]
[null,null,null,null,null,null,null,null,null,null,346,"2021-01-16",99.554740761323416,null,null,null,2.9317945060732669,2.8469521901016792,2.7664834821321396,2.6858039529261122,2.5367083818615117,85.786998248228699]
[null,null,null,null,null,null,null,null,null,null,347,"2021-01-17",99.577763050048389,null,null,null,2.9324724910600684,2.8476105550856623,2.7671232385213522,2.6864250519676056,2.5372950021704161,85.806836711243278]
[null,null,null,null,null,null,null,null,null,null,348,"2021-01-18",99.600790662736571,null,null,null,2.9331506328326342,2.8482690723182329,2.7677631428558684,2.6870462946398423,2.5378817581367681,85.82667976195323]
[null,null,null,null,null,null,null,null,null,null,349,"2021-01-19",99.623823600619147,null,null,null,2.9338289314272212,2.8489277418345997,2.7684031951699009,2.6876676809760371,2.5384686497919406,85.846527401419451]
[null,null,null,null,null,null,null,null,null,null,350,"2021-01-20",99.646861864927601,null,null,null,2.934507386880095,2.8495865636699791,2.7690433954976692,2.6882892110094141,2.5390556771673114,85.866379630703136]
[null,null,null,null,null,null,null,null,null,null,351,"2021-01-21",99.669905456893659,null,null,null,2.9351859992275298,2.8502455378595948,2.7696837438734039,2.6889108847732026,2.539642840294265,85.886236450865667]
[null,null,null,null,null,null,null,null,null,null,352,"2021-01-22",99.692954377749388,null,null,null,2.9358647685058079,2.85090466443868,2.7703242403313388,2.689532702300641,2.5402301392041959,85.906097862968721]
[null,null,null,null,null,null,null,null,null,null,353,"2021-01-23",99.716008628727067,null,null,null,2.9365436947512196,2.8515639434424731,2.77096488490572,2.6901546636249747,2.540817573928503,85.925963868074177]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K378+1","v":354},"2021-01-24",99.739068211059319,null,null,null,2.9372227780000633,2.8522233749062247,2.7716056776307996,2.6907767687794575,2.541405144498595,85.945834467244183]
[null,null,null,null,null,null,null,null,null,null,355,"2021-01-25",99.762133125979034,null,null,null,2.9379020182886482,2.8528829588651909,2.7722466185408385,2.6913990177973495,2.5419928509458853,85.965709661541126]
[null,null,null,null,null,null,null,null,null,null,356,"2021-01-26",99.785203374719387,null,null,null,2.9385814156532883,2.8535426953546361,2.7728877076701028,2.6920214107119209,2.5425806933017965,85.985589452027639]
[null,null,null,null,null,null,null,null,null,null,357,"2021-01-27",99.808278958513839,null,null,null,2.9392609701303094,2.8542025844098347,2.7735289450528708,2.6926439475564479,2.5431686715977579,86.005473839766623]
[null,null,null,null,null,null,null,null,null,null,358,"2021-01-28",99.831359878596132,null,null,null,2.9399406817560427,2.8548626260660663,2.7741703307234249,2.6932666283642135,2.5437567858652059,86.025362825821176]
[null,null,null,null,null,null,null,null,null,null,359,"2021-01-29",99.854446136200295,null,null,null,2.9406205505668308,2.8555228203586211,2.7748118647160585,2.6938894531685103,2.5443450361355842,86.045256411254684]
[null,null,null,null,null,null,null,null,null,null,360,"2021-01-30",99.87753773256064,null,null,null,2.9413005765990219,2.8561831673227971,2.7754535470650699,2.6945124220026386,2.5449334224403439,86.065154597130771]
[null,null,null,null,null,null,null,null,null,null,361,"2021-01-31",99.900634668911763,null,null,null,2.941980759888974,2.8568436669938992,2.7760953778047677,2.6951355348999049,2.5455219448109432,86.085057384513277]
[null,null,null,null,null,null,null,null,null,null,362,"2021-02-01",99.923736946488589,null,null,null,2.9426611004730536,2.8575043194072411,2.7767373569694676,2.6957587918936237,2.5461106032788474,86.104964774466353]
[null,null,null,null,null,null,null,null,null,null,363,"2021-02-02",99.946844566526224,null,null,null,2.9433415983876356,2.8581651245981461,2.7773794845934932,2.696382193017119,2.5466993978755306,86.124876768054307]
[null,null,null,null,null,null,null,null,null,null,364,"2021-02-03",99.969957530260203,null,null,null,2.944022253669103,2.8588260826019432,2.7780217607111761,2.6970057383037198,2.5472883286324706,86.144793366341787]
[null,null,null,null,null,null,null,null,null,null,365,"2021-02-04",99.993075838926188,null,null,null,2.9447030663538469,2.8594871934539712,2.7786641853568557,2.6976294277867647,2.5478773955811569,86.164714570393599]
[null,null,null,null,null,null,null,null,null,null,366,"2021-02-05",100.01619949376028,null,null,null,2.9453840364782673,2.8601484571895761,2.7793067585648799,2.6982532614996,2.5484665987530839,86.184640381274875]
[null,null,null,null,null,null,null,null,null,null,367,"2021-02-06",100.03932849599877,null,null,null,2.9460651640787732,2.8608098738441132,2.7799494803696043,2.6988772394755784,2.5490559381797526,86.204570800050945]
[null,null,null,null,null,null,null,null,null,null,368,"2021-02-07",100.06246284687823,null,null,null,2.9467464491917803,2.8614714434529458,2.7805923508053909,2.6995013617480619,2.5496454138926725,86.224505827787382]
[null,null,null,null,null,null,null,null,null,null,369,"2021-02-08",100.08560254763557,null,null,null,2.9474278918537147,2.8621331660514442,2.7812353699066121,2.7001256283504191,2.550235025923361,86.244445465550029]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K394+1","v":370},"2021-02-09",100.10874759950798,null,null,null,2.9481094921010094,2.8627950416749881,2.7818785377076476,2.7007500393160266,2.550824774303341,86.26438971440497]
[null,null,null,null,null,null,null,null,null,null,371,"2021-02-10",100.1318980037329,null,null,null,2.9487912499701063,2.8634570703589648,2.7825218542428836,2.7013745946782688,2.551414659064144,86.284338575418531]
[null,null,null,null,null,null,null,null,null,null,372,"2021-02-11",100.15505376154806,null,null,null,2.9494731654974564,2.8641192521387699,2.7831653195467156,2.7019992944705375,2.5520046802373089,86.304292049657278]
[null,null,null,null,null,null,null,null,null,null,373,"2021-02-12",100.17821487419153,null,null,null,2.9501552387195189,2.8647815870498072,2.7838089336535474,2.7026241387262333,2.5525948378543806,86.324250138188034]
[null,null,null,null,null,null,null,null,null,null,374,"2021-02-13",100.20138134290158,null,null,null,2.9508374696727606,2.8654440751274883,2.7844526965977892,2.7032491274787627,2.5531851319469121,86.344212842077866]
[null,null,null,null,null,null,null,null,null,null,375,"2021-02-14",100.22455316891684,null,null,null,2.9515198583936564,2.8661067164072338,2.7850966084138595,2.7038742607615411,2.5537755625464644,86.364180162394092]
[null,null,null,null,null,null,null,null,null,null,376,"2021-02-15",100.24773035347621,null,null,null,2.9522024049186912,2.8667695109244722,2.785740669136187,2.7044995386079926,2.5543661296846047,86.384152100204275]
[null,null,null,null,null,null,null,null,null,null,377,"2021-02-16",100.27091289781887,null,null,null,2.9528851092843582,2.86743245871464,2.7863848787992054,2.7051249610515478,2.5549568333929082,86.404128656576219]
[null,null,null,null,null,null,null,null,null,null,378,"2021-02-17",100.29410080318426,null,null,null,2.9535679715271579,2.8680955598131823,2.7870292374373578,2.7057505281256433,2.5555476737029563,86.424109832577969]
[null,null,null,null,null,null,null,null,null,null,379,"2021-02-18",100.31729407081215,null,null,null,2.9542509916835997,2.8687588142555511,2.7876737450850957,2.7063762398637272,2.5561386506463397,86.44409562927784]
[null,null,null,null,null,null,null,null,null,null,380,"2021-02-19",100.34049270194258,null,null,null,2.9549341697902016,2.8694222220772079,2.7883184017768774,2.7070020962992527,2.556729764254654,86.464086047744388]
[null,null,null,null,null,null,null,null,null,null,381,"2021-02-20",100.36369669781584,null,null,null,2.9556175058834899,2.8700857833136224,2.7889632075471695,2.707628097465681,2.5573210145595042,86.48408108904637]
[null,null,null,null,null,null,null,null,null,null,382,"2021-02-21",100.38690605967257,null,null,null,2.9563009999999998,2.8707494980002717,2.7896081624304476,2.7082542433964827,2.557912401592501,86.504080754252868]
[null,null,null,null,null,null,null,null,null,null,383,"2021-02-22",97.453136136577385,null,null,null,null,2.8714133661726424,2.790253266461193,2.7088805341251336,2.5585039253852635,86.52408504443315]
[null,null,null,null,null,null,null,null,null,null,384,"2021-02-23",97.475672423851421,null,null,null,null,{"$f":"$K$8/(1+$L$22/100)^(($J$8-K409)/252)","v":2.8720773878662271},{"$f":"$K$9/(1+$L$22/100)^(($J$9-K409)/252)","v":2.790898519673898},{"$f":"$K$10/(1+$L$22/100)^(($J$10-K409)/252)","v":2.7095069696851199},{"$f":"$K$12/(1+$L$22/100)^(($J$12-K409)/252)","v":2.559095585969418},86.544093960656753]
[null,null,null,null,null,null,null,null,null,null,385,"2021-02-24",{"$f":"SUM(N410:V410)","v":97.498213922699605},null,null,null,null,2.8727415631165294,2.7915439221030609,2.7101335501099335,2.5596873833765974,{"$f":"$K$13/(1+$L$22/100)^(($J$13-K410)/252)","v":86.564107503993483}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K410+1","v":386},"2021-02-25",97.520760634327132,null,null,null,null,2.873405891959059,2.7921894737831878,2.7107602754330742,2.5602793176384426,86.584125675513363]
[null,null,null,null,null,null,null,null,null,null,387,"2021-02-26",97.543312559939423,null,null,null,null,2.8740703744293348,2.7928351747487943,2.7113871456880507,2.5608713887866021,86.604148476286639]
[null,null,null,null,null,null,null,null,null,null,388,"2021-02-27",97.565869700742283,null,null,null,null,2.8747350105628824,2.7934810250344024,2.7120141609083794,2.5614635968527302,86.624175907383886]
[null,null,null,null,null,null,null,null,null,null,389,"2021-02-28",97.588432057941688,null,null,null,null,2.8753998003952383,2.7941270246745424,2.7126413211275833,2.5620559418684898,86.644207969875836]
[null,null,null,null,null,null,null,null,null,null,390,"2021-03-01",97.610999632744011,null,null,null,null,2.8760647439619449,2.7947731737037533,2.7132686263791936,2.5626484238655514,86.664244664833561]
[null,null,null,null,null,null,null,null,null,null,391,"2021-03-02",97.633572426355784,null,null,null,null,2.8767298412985549,2.7954194721565822,2.7138960766967495,2.5632410428755921,86.684285993328302]
[null,null,null,null,null,null,null,null,null,null,392,"2021-03-03",97.656150439983847,null,null,null,null,2.8773950924406262,2.796065920067583,2.7145236721137977,2.5638337989302964,86.704331956431545]
[null,null,null,null,null,null,null,null,null,null,393,"2021-03-04",97.678733674835414,null,null,null,null,2.878060497423728,2.7967125174713185,2.7151514126638943,2.5644266920613559,86.724382555215115]
[null,null,null,null,null,null,null,null,null,null,394,"2021-03-05",97.701322132117838,null,null,null,null,2.8787260562834356,2.7973592644023597,2.7157792983805993,2.56501972230047,86.744437790750979]
[null,null,null,null,null,null,null,null,null,null,395,"2021-03-06",97.723915813038886,null,null,null,null,2.8793917690553341,2.7980061608952842,2.7164073292974846,2.565612889679346,86.764497664111431]
[null,null,null,null,null,null,null,null,null,null,396,"2021-03-07",97.746514718806466,null,null,null,null,2.8800576357750156,2.7986532069846799,2.7170355054481279,2.566206194229697,86.784562176368951]
[null,null,null,null,null,null,null,null,null,null,397,"2021-03-08",97.7691188506289,null,null,null,null,2.8807236564780814,2.79930040270514,2.7176638268661142,2.5667996359832443,86.804631328596315]
[null,null,null,null,null,null,null,null,null,null,398,"2021-03-09",97.791728209714677,null,null,null,null,2.8813898312001398,2.799947748091268,2.7182922935850375,2.5673932149717169,86.824705121866515]
[null,null,null,null,null,null,null,null,null,null,399,"2021-03-10",97.814342797272644,null,null,null,null,2.8820561599768086,2.8005952431776739,2.7189209056384986,2.5679869312268502,86.844783557252811]
[null,null,null,null,null,null,null,null,null,null,400,"2021-03-11",97.83696261451189,null,null,null,null,2.8827226428437132,2.8012428879989768,2.719549663060107,2.5685807847803881,86.864866635828704]
[null,null,null,null,null,null,null,null,null,null,401,"2021-03-12",97.859587662641786,null,null,null,null,2.8833892798364875,2.8018906825898027,2.7201785658834785,2.5691747756640808,86.88495435866794]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K426+1","v":402},"2021-03-13",97.882217942872003,null,null,null,null,2.8840560709907739,2.802538626984787,2.720807614142239,2.5697689039096865,86.905046726844517]
[null,null,null,null,null,null,null,null,null,null,403,"2021-03-14",97.904853456412496,null,null,null,null,2.8847230163422211,2.8031867212185708,2.72143680787002,2.5703631695489704,86.925143741432706]
[null,null,null,null,null,null,null,null,null,null,404,"2021-03-15",97.927494204473419,null,null,null,null,2.8853901159264894,2.8038349653258066,2.7220661471004619,2.5709575726137053,86.945245403506959]
[null,null,null,null,null,null,null,null,null,null,405,"2021-03-16",97.950140188265337,null,null,null,null,2.8860573697792442,2.8044833593411522,2.7226956318672118,2.5715521131356702,86.965351714142059]
[null,null,null,null,null,null,null,null,null,null,406,"2021-03-17",97.972791408998972,null,null,null,null,2.8867247779361618,2.8051319032992734,2.7233252622039257,2.5721467911466536,86.985462674412958]
[null,null,null,null,null,null,null,null,null,null,407,"2021-03-18",97.995447867885417,null,null,null,null,2.8873923404329247,2.8057805972348464,2.7239550381442683,2.5727416066784499,87.005578285394932]
[null,null,null,null,null,null,null,null,null,null,408,"2021-03-19",98.01810956613599,null,null,null,null,2.8880600573052231,2.8064294411825528,2.7245849597219087,2.5733365597628612,87.025698548163447]
[null,null,null,null,null,null,null,null,null,null,409,"2021-03-20",98.040776504962309,null,null,null,null,2.8887279285887595,2.8070784351770834,2.7252150269705275,2.5739316504316965,87.04582346379425]
[null,null,null,null,null,null,null,null,null,null,410,"2021-03-21",98.063448685576276,null,null,null,null,2.8893959543192396,2.8077275792531373,2.7258452399238107,2.5745268787167728,87.065953033363314]
[null,null,null,null,null,null,null,null,null,null,411,"2021-03-22",98.086126109190076,null,null,null,null,2.8900641345323805,2.8083768734454204,2.7264755986154534,2.575122244649914,87.0860872579469]
[null,null,null,null,null,null,null,null,null,null,412,"2021-03-23",98.108808777016151,null,null,null,null,2.8907324692639071,2.8090263177886485,2.7271061030791568,2.5757177482629521,87.10622613862148]
[null,null,null,null,null,null,null,null,null,null,413,"2021-03-24",98.131496690267227,null,null,null,null,2.8914009585495513,2.8096759123175441,2.7277367533486325,2.576313389587725,87.126369676463767]
[null,null,null,null,null,null,null,null,null,null,414,"2021-03-25",98.154189850156342,null,null,null,null,2.8920696024250545,2.810325657066838,2.7283675494575981,2.5769091686560803,87.146517872550774]
[null,null,null,null,null,null,null,null,null,null,415,"2021-03-26",98.176888257896792,null,null,null,null,2.8927384009261661,2.8109755520712687,2.7289984914397789,2.5775050854998702,87.166670727959712]
[null,null,null,null,null,null,null,null,null,null,416,"2021-03-27",98.199591914702168,null,null,null,null,2.8934073540886436,2.8116255973655839,2.7296295793289085,2.5781011401509564,87.186828243768076]
[null,null,null,null,null,null,null,null,null,null,417,"2021-03-28",98.22230082178632,null,null,null,null,2.8940764619482531,2.8122757929845372,2.7302608131587291,2.5786973326412062,87.20699042105359]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K442+1","v":418},"2021-03-29",98.245014980363351,null,null,null,null,2.8947457245407686,2.8129261389628923,2.730892192962989,2.5792936630024972,87.227157260894202]
[null,null,null,null,null,null,null,null,null,null,419,"2021-03-30",98.267734391647735,null,null,null,null,2.8954151419019718,2.8135766353354201,2.7315237187754451,2.5798901312667106,87.247328764368191]
[null,null,null,null,null,null,null,null,null,null,420,"2021-03-31",98.290459056854161,null,null,null,null,2.8960847140676544,2.8142272821369003,2.7321553906298623,2.580486737465737,87.267504932554004]
[null,null,null,null,null,null,null,null,null,null,421,"2021-04-01",98.313188977197598,null,null,null,null,2.8967544410736146,2.8148780794021193,2.7327872085600138,2.5810834816314756,87.287685766530373]
[null,null,null,null,null,null,null,null,null,null,422,"2021-04-02",98.335924153893316,null,null,null,null,2.89742432295566,2.8155290271658719,2.733419172599679,2.5816803637958299,87.307871267376271]
[null,null,null,null,null,null,null,null,null,null,423,"2021-04-03",98.35866458815687,null,null,null,null,2.8980943597496056,2.8161801254629624,2.7340512827826471,2.5822773839907134,87.328061436170941]
[null,null,null,null,null,null,null,null,null,null,424,"2021-04-04",98.381410281204069,null,null,null,null,2.8987645514912757,2.8168313743282005,2.7346835391427131,2.5828745422480455,87.34825627399384]
[null,null,null,null,null,null,null,null,null,null,425,"2021-04-05",98.404161234251035,null,null,null,null,2.8994348982165028,2.8174827737964074,2.7353159417136816,2.5834718385997535,87.368455781924695]
[null,null,null,null,null,null,null,null,null,null,426,"2021-04-06",98.42691744851416,null,null,null,null,2.9001053999611264,2.8181343239024086,2.7359484905293643,2.5840692730777728,87.388659961043487]
[null,null,null,null,null,null,null,null,null,null,427,"2021-04-07",98.449678925210094,null,null,null,null,2.900776056760995,2.8187860246810401,2.7365811856235802,2.5846668457140449,87.408868812430427]
[null,null,null,null,null,null,null,null,null,null,428,"2021-04-08",98.472445665555796,null,null,null,null,2.9014468686519654,2.8194378761671453,2.7372140270301566,2.585264556540519,87.429082337166008]
[null,null,null,null,null,null,null,null,null,null,429,"2021-04-09",98.495217670768497,null,null,null,null,2.9021178356699044,2.8200898783955761,2.7378470147829281,2.5858624055891526,87.449300536330938]
[null,null,null,null,null,null,null,null,null,null,430,"2021-04-10",98.517994942065712,null,null,null,null,2.9027889578506838,2.820742031401192,2.7384801489157389,2.5864603928919094,87.469523411006193]
[null,null,null,null,null,null,null,null,null,null,431,"2021-04-11",98.540777480665241,null,null,null,null,2.9034602352301859,2.82139433521886,2.7391134294624395,2.5870585184807613,87.489750962272993]
[null,null,null,null,null,null,null,null,null,null,432,"2021-04-12",98.563565287785153,null,null,null,null,2.9041316678443012,2.8220467898834563,2.7397468564568879,2.587656782387687,87.509983191212825]
[null,null,null,null,null,null,null,null,null,null,433,"2021-04-13",98.586358364643843,null,null,null,null,2.9048032557289276,2.8226993954298645,2.7403804299329506,2.5882551846446735,87.530220098907435]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K458+1","v":434},"2021-04-14",98.609156712459907,null,null,null,null,2.905474998919972,2.8233521518929767,2.741014149924502,2.5888537252837134,87.550461686438737]
[null,null,null,null,null,null,null,null,null,null,435,"2021-04-15",98.631960332452266,null,null,null,null,2.90614689745335,2.8240050593076922,2.7416480164654238,2.5894524043368095,87.570707954888988]
[null,null,null,null,null,null,null,null,null,null,436,"2021-04-16",98.654769225840141,null,null,null,null,2.9068189513649836,2.8246581177089189,2.7422820295896067,2.5900512218359699,87.590958905340656]
[null,null,null,null,null,null,null,null,null,null,437,"2021-04-17",98.677583393843037,null,null,null,null,2.9074911606908054,2.8253113271315735,2.7429161893309484,2.5906501778132096,87.611214538876496]
[null,null,null,null,null,null,null,null,null,null,438,"2021-04-18",98.700402837680684,null,null,null,null,2.9081635254667551,2.8259646876105795,2.7435504957233534,2.5912492723005531,87.631474856579445]
[null,null,null,null,null,null,null,null,null,null,439,"2021-04-19",98.723227558573157,null,null,null,null,2.9088360457287812,2.8266181991808694,2.7441849488007368,2.5918485053300304,87.651739859532739]
[null,null,null,null,null,null,null,null,null,null,440,"2021-04-20",98.746057557740784,null,null,null,null,2.9095087215128395,2.8272718618773833,2.7448195485970182,2.5924478769336807,87.672009548819858]
[null,null,null,null,null,null,null,null,null,null,441,"2021-04-21",98.768892836404191,null,null,null,null,2.9101815528548958,2.8279256757350697,2.7454542951461276,2.5930473871435487,87.692283925524549]
[null,null,null,null,null,null,null,null,null,null,442,"2021-04-22",98.791733395784235,null,null,null,null,2.9108545397909222,2.8285796407888846,2.7460891884820025,2.5936470359916881,87.712562990730731]
[null,null,null,null,null,null,null,null,null,null,443,"2021-04-23",98.814579237102151,null,null,null,null,2.9115276823569016,2.8292337570737933,2.7467242286385858,2.5942468235101592,87.732846745522707]
[null,null,null,null,null,null,null,null,null,null,444,"2021-04-24",98.837430361579351,null,null,null,null,2.9122009805888229,2.8298880246247671,2.7473594156498322,2.5948467497310301,87.753135190984892]
[null,null,null,null,null,null,null,null,null,null,445,"2021-04-25",98.860286770437611,null,null,null,null,2.9128744345226836,2.8305424434767876,2.7479947495497017,2.5954468146863752,87.773428328202058]
[null,null,null,null,null,null,null,null,null,null,446,"2021-04-26",98.883148464898923,null,null,null,null,2.9135480441944916,2.8311970136648439,2.7486302303721617,2.596047018408278,87.793726158259147]
[null,null,null,null,null,null,null,null,null,null,447,"2021-04-27",98.906015446185634,null,null,null,null,2.9142218096402615,2.8318517352239319,2.7492658581511895,2.5966473609288285,87.814028682241428]
[null,null,null,null,null,null,null,null,null,null,448,"2021-04-28",98.928887715520332,null,null,null,null,{"$f":"$K$8/(1+$L$22/100)^(($J$8-K473)/252)","v":2.9148957308960153},{"$f":"$K$9/(1+$L$22/100)^(($J$9-K473)/252)","v":2.8325066081890569},{"$f":"$K$10/(1+$L$22/100)^(($J$10-K473)/252)","v":2.7499016329207691},{"$f":"$K$12/(1+$L$22/100)^(($J$12-K473)/252)","v":2.5972478422801237},87.834335901234368]
[null,null,null,null,null,null,null,null,null,null,449,"2021-04-29",{"$f":"SUM(N474:V474)","v":98.95176527412589},null,null,null,null,2.9155698079977856,2.8331616325952327,2.7505375547148914,2.5978484624942695,{"$f":"$K$13/(1+$L$22/100)^(($J$13-K474)/252)","v":87.854647816323705}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K474+1","v":450},"2021-04-30",98.974648123225421,null,null,null,null,2.9162440409816108,2.8338168084774784,2.7511736235675577,2.5984492216033774,87.874964428595391]
[null,null,null,null,null,null,null,null,null,null,451,"2021-05-01",98.997536264042424,null,null,null,null,2.9169184298835411,2.8344721358708256,2.7518098395127746,2.5990501196395677,87.895285739135716]
[null,null,null,null,null,null,null,null,null,null,452,"2021-05-02",99.020429697800594,null,null,null,null,2.9175929747396316,2.8351276148103102,2.752446202584558,2.5996511566349678,87.915611749031129]
[null,null,null,null,null,null,null,null,null,null,453,"2021-05-03",99.043328425723942,null,null,null,null,2.9182676755859474,2.8357832453309784,2.7530827128169313,2.6002523326217122,87.935942459368377]
[null,null,null,null,null,null,null,null,null,null,454,"2021-05-04",99.066232449036775,null,null,null,null,2.9189425324585612,2.836439027467883,2.7537193702439255,2.6008536476319422,87.956277871234462]
[null,null,null,null,null,null,null,null,null,null,455,"2021-05-05",99.089141768963614,null,null,null,null,2.9196175453935553,2.8370949612560858,2.7543561748995806,2.6014551016978089,87.976617985716587]
[null,null,null,null,null,null,null,null,null,null,456,"2021-05-06",99.112056386729378,null,null,null,null,2.9202927144270188,2.8377510467306561,2.7549931268179422,2.6020566948514681,87.996962803902292]
[null,null,null,null,null,null,null,null,null,null,457,"2021-05-07",99.134976303559171,null,null,null,null,2.9209680395950497,2.8384072839266734,2.7556302260330661,2.6026584271250846,88.017312326879292]
[null,null,null,null,null,null,null,null,null,null,458,"2021-05-08",99.157901520678422,null,null,null,null,2.9216435209337557,2.8390636728792225,2.7562674725790148,2.60326029855083,88.037666555735598]
[null,null,null,null,null,null,null,null,null,null,459,"2021-05-09",99.180832039312833,null,null,null,null,2.9223191584792505,2.8397202136233979,2.756904866489859,2.6038623091608839,88.058025491559434]
[null,null,null,null,null,null,null,null,null,null,460,"2021-05-10",99.203767860688373,null,null,null,null,2.9229949522676582,2.8403769061943014,2.7575424077996775,2.6044644589874331,88.078389135439309]
[null,null,null,null,null,null,null,null,null,null,461,"2021-05-11",99.226708986031355,null,null,null,null,2.9236709023351097,2.8410337506270431,2.758180096542556,2.6050667480626717,88.098757488463974]
[null,null,null,null,null,null,null,null,null,null,462,"2021-05-12",99.249655416568331,null,null,null,null,2.9243470087177452,2.8416907469567421,2.7588179327525895,2.6056691764188007,88.119130551722449]
[null,null,null,null,null,null,null,null,null,null,463,"2021-05-13",99.272607153526096,null,null,null,null,2.9250232714517126,2.8423478952185244,2.7594559164638799,2.6062717440880299,88.139508326303954]
[null,null,null,null,null,null,null,null,null,null,464,"2021-05-14",99.295564198131842,null,null,null,null,2.9256996905731696,2.8430051954475251,2.7600940477105369,2.6068744511025757,88.159890813298034]
[null,null,null,null,null,null,null,null,null,null,465,"2021-05-15",99.318526551612905,null,null,null,null,2.9263762661182802,2.8436626476788871,2.7607323265266794,2.6074772974946616,88.180278013794393]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K490+1","v":466},"2021-05-16",99.341494215197017,null,null,null,null,2.9270529981232176,2.8443202519477611,2.7613707529464322,2.6080802832965198,88.200669928883087]
[null,null,null,null,null,null,null,null,null,null,467,"2021-05-17",99.364467190112151,null,null,null,null,2.9277298866241646,2.8449780082893055,2.7620093270039292,2.6086834085403878,88.221066559654361]
[null,null,null,null,null,null,null,null,null,null,468,"2021-05-18",99.387445477586553,null,null,null,null,2.9284069316573107,2.8456359167386887,2.7626480487333116,2.6092866732585138,88.241467907198725]
[null,null,null,null,null,null,null,null,null,null,469,"2021-05-19",99.410429078848779,null,null,null,null,2.9290841332588542,2.8462939773310856,2.7632869181687298,2.6098900774831506,88.261873972606963]
[null,null,null,null,null,null,null,null,null,null,470,"2021-05-20",99.433417995127641,null,null,null,null,2.9297614914650021,2.8469521901016792,2.7639259353443415,2.6104936212465586,88.282284756970057]
[null,null,null,null,null,null,null,null,null,null,471,"2021-05-21",99.456412227652265,null,null,null,null,2.9304390063119699,2.8476105550856623,2.7645651002943112,2.6110973045810084,88.302700261379314]
[null,null,null,null,null,null,null,null,null,null,472,"2021-05-22",99.479411777652032,null,null,null,null,2.9311166778359805,2.8482690723182329,2.7652044130528117,2.6117011275187743,88.323120486926229]
[null,null,null,null,null,null,null,null,null,null,473,"2021-05-23",99.502416646356636,null,null,null,null,2.9317945060732669,2.8489277418345997,2.765843873654025,2.6123050900921414,88.343545434702605]
[null,null,null,null,null,null,null,null,null,null,474,"2021-05-24",99.525426834996054,null,null,null,null,2.9324724910600684,2.8495865636699791,2.7664834821321396,2.6129091923333991,88.363975105800463]
[null,null,null,null,null,null,null,null,null,null,475,"2021-05-25",99.548442344800478,null,null,null,null,2.9331506328326342,2.8502455378595948,2.7671232385213522,2.6135134342748478,88.384409501312049]
[null,null,null,null,null,null,null,null,null,null,476,"2021-05-26",99.571463177000496,null,null,null,null,2.9338289314272212,2.85090466443868,2.7677631428558684,2.6141178159487928,88.404848622329936]
[null,null,null,null,null,null,null,null,null,null,477,"2021-05-27",99.594489332826925,null,null,null,null,2.934507386880095,2.8515639434424731,2.7684031951699009,2.6147223373875472,88.425292469946911]
[null,null,null,null,null,null,null,null,null,null,478,"2021-05-28",99.617520813510822,null,null,null,null,2.9351859992275298,2.8522233749062247,2.7690433954976692,2.615326998623432,88.445741045255971]
[null,null,null,null,null,null,null,null,null,null,479,"2021-05-29",99.64055762028363,null,null,null,null,2.9358647685058079,2.8528829588651909,2.7696837438734039,2.6159317996887763,88.466194349350459]
[null,null,null,null,null,null,null,null,null,null,480,"2021-05-30",99.663599754376975,null,null,null,null,2.9365436947512196,2.8535426953546361,2.7703242403313388,2.6165367406159157,88.486652383323857]
[null,null,null,null,null,null,null,null,null,null,481,"2021-05-31",99.686647217022838,null,null,null,null,2.9372227780000633,2.8542025844098347,2.77096488490572,2.6171418214371935,88.507115148270032]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K506+1","v":482},"2021-06-01",99.709700009453456,null,null,null,null,2.9379020182886482,2.8548626260660663,2.7716056776307996,2.6177470421849605,88.527582645282976]
[null,null,null,null,null,null,null,null,null,null,483,"2021-06-02",99.732758132901353,null,null,null,null,2.9385814156532883,2.8555228203586211,2.7722466185408385,2.618352402891575,88.548054875457026]
[null,null,null,null,null,null,null,null,null,null,484,"2021-06-03",99.755821588599332,null,null,null,null,2.9392609701303094,2.8561831673227971,2.7728877076701028,2.6189579035894028,88.568531839886717]
[null,null,null,null,null,null,null,null,null,null,485,"2021-06-04",99.778890377780499,null,null,null,null,2.9399406817560427,2.8568436669938992,2.7735289450528708,2.6195635443108185,88.589013539666865]
[null,null,null,null,null,null,null,null,null,null,486,"2021-06-05",99.801964501678228,null,null,null,null,2.9406205505668308,2.8575043194072411,2.7741703307234249,2.6201693250882006,88.609499975892533]
[null,null,null,null,null,null,null,null,null,null,487,"2021-06-06",99.82504396152622,null,null,null,null,2.9413005765990219,2.8581651245981461,2.7748118647160585,2.6207752459539395,88.629991149659048]
[null,null,null,null,null,null,null,null,null,null,488,"2021-06-07",99.848128758558389,null,null,null,null,2.941980759888974,2.8588260826019432,2.7754535470650699,2.6213813069404299,88.65048706206197]
[null,null,null,null,null,null,null,null,null,null,489,"2021-06-08",99.871218894008976,null,null,null,null,2.9426611004730536,2.8594871934539712,2.7760953778047677,2.6219875080800752,88.670987714197111]
[null,null,null,null,null,null,null,null,null,null,490,"2021-06-09",99.894314369112521,null,null,null,null,2.9433415983876356,2.8601484571895761,2.7767373569694676,2.6225938494052867,88.691493107160554]
[null,null,null,null,null,null,null,null,null,null,491,"2021-06-10",99.917415185103806,null,null,null,null,2.944022253669103,2.8608098738441132,2.7773794845934932,2.6232003309484822,88.71200324204861]
[null,null,null,null,null,null,null,null,null,null,492,"2021-06-11",99.940521343217966,null,null,null,null,2.9447030663538469,2.8614714434529458,2.7780217607111761,2.6238069527420875,88.732518119957902]
[null,null,null,null,null,null,null,null,null,null,493,"2021-06-12",99.963632844690338,null,null,null,null,2.9453840364782673,2.8621331660514442,2.7786641853568557,2.6244137148185356,88.753037741985239]
[null,null,null,null,null,null,null,null,null,null,494,"2021-06-13",99.986749690756625,null,null,null,null,2.9460651640787732,2.8627950416749881,2.7793067585648799,2.6250206172102675,88.773562109227711]
[null,null,null,null,null,null,null,null,null,null,495,"2021-06-14",100.00987188265273,null,null,null,null,2.9467464491917803,2.8634570703589648,2.7799494803696043,2.6256276599497319,88.794091222782654]
[null,null,null,null,null,null,null,null,null,null,496,"2021-06-15",100.03299942161495,null,null,null,null,2.9474278918537147,2.8641192521387699,2.7805923508053909,2.6262348430693838,88.814625083747686]
[null,null,null,null,null,null,null,null,null,null,497,"2021-06-16",100.05613230887974,null,null,null,null,2.9481094921010094,2.8647815870498072,2.7812353699066121,2.6268421666016875,88.835163693220622]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K522+1","v":498},"2021-06-17",100.07927054568397,null,null,null,null,2.9487912499701063,2.8654440751274883,2.7818785377076476,2.6274496305791128,88.855707052299607]
[null,null,null,null,null,null,null,null,null,null,499,"2021-06-18",100.10241413326472,null,null,null,null,2.9494731654974564,2.8661067164072338,2.7825218542428836,2.6280572350341385,88.876255162082998]
[null,null,null,null,null,null,null,null,null,null,500,"2021-06-19",100.12556307285934,null,null,null,null,2.9501552387195189,2.8667695109244722,2.7831653195467156,2.6286649799992503,88.896808023669379]
[null,null,null,null,null,null,null,null,null,null,501,"2021-06-20",100.14871736570551,null,null,null,null,2.9508374696727606,2.86743245871464,2.7838089336535474,2.6292728655069411,88.917365638157619]
[null,null,null,null,null,null,null,null,null,null,502,"2021-06-21",100.1718770130412,null,null,null,null,2.9515198583936564,2.8680955598131823,2.7844526965977892,2.6298808915897127,88.937928006646857]
[null,null,null,null,null,null,null,null,null,null,503,"2021-06-22",100.19504201610465,null,null,null,null,2.9522024049186912,2.8687588142555511,2.7850966084138595,2.6304890582800731,88.958495130236471]
[null,null,null,null,null,null,null,null,null,null,504,"2021-06-23",100.21821237613436,null,null,null,null,2.9528851092843582,2.8694222220772079,2.785740669136187,2.631097365610537,88.979067010026071]
[null,null,null,null,null,null,null,null,null,null,505,"2021-06-24",100.24138809436917,null,null,null,null,2.9535679715271579,2.8700857833136224,2.7863848787992054,2.6317058136136291,88.999643647115548]
[null,null,null,null,null,null,null,null,null,null,506,"2021-06-25",100.26456917204817,null,null,null,null,2.9542509916835997,2.8707494980002717,2.7870292374373578,2.6323144023218803,89.020225042605063]
[null,null,null,null,null,null,null,null,null,null,507,"2021-06-26",100.28775561041073,null,null,null,null,2.9549341697902016,2.8714133661726424,2.7876737450850957,2.6329231317678286,89.040811197594962]
[null,null,null,null,null,null,null,null,null,null,508,"2021-06-27",100.31094741069654,null,null,null,null,2.9556175058834899,2.8720773878662271,2.7883184017768774,2.6335320019840198,89.061402113185935]
[null,null,null,null,null,null,null,null,null,null,509,"2021-06-28",100.33414457414555,null,null,null,null,2.9563009999999998,2.8727415631165294,2.7889632075471695,2.6341410130030076,89.081997790478852]
[null,null,null,null,null,null,null,null,null,null,510,"2021-06-29",97.400362449821728,null,null,null,null,null,2.873405891959059,2.7896081624304476,2.634750164857353,89.10259823057487]
[null,null,null,null,null,null,null,null,null,null,511,"2021-06-30",97.422886533045585,null,null,null,null,null,2.8740703744293348,2.790253266461193,2.6353594575796246,89.12320343457543]
[null,null,null,null,null,null,null,null,null,null,512,"2021-07-01",97.445415825021357,null,null,null,null,null,{"$f":"$K$9/(1+$L$22/100)^(($J$9-K537)/252)","v":2.8747350105628824},{"$f":"$K$10/(1+$L$22/100)^(($J$10-K537)/252)","v":2.790898519673898},{"$f":"$K$12/(1+$L$22/100)^(($J$12-K537)/252)","v":2.6359688912023986},89.143813403582172]
[null,null,null,null,null,null,null,null,null,null,513,"2021-07-02",{"$f":"SUM(N538:V538)","v":97.46795032695357},null,null,null,null,null,2.8753998003952383,2.7915439221030609,2.6365784657582578,{"$f":"$K$13/(1+$L$22/100)^(($J$13-K538)/252)","v":89.164428138697019}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K538+1","v":514},"2021-07-03",97.490490040047078,null,null,null,null,null,2.8760647439619449,2.7921894737831878,2.6371881812797944,89.185047641022152]
[null,null,null,null,null,null,null,null,null,null,515,"2021-07-04",97.513034965506947,null,null,null,null,null,2.8767298412985549,2.7928351747487943,2.6377980377996062,89.205671911659991]
[null,null,null,null,null,null,null,null,null,null,516,"2021-07-05",97.535585104538541,null,null,null,null,null,2.8773950924406262,2.7934810250344024,2.6384080353503006,89.226300951713213]
[null,null,null,null,null,null,null,null,null,null,517,"2021-07-06",97.558140458347552,null,null,null,null,null,2.878060497423728,2.7941270246745424,2.63901817396449,89.246934762284795]
[null,null,null,null,null,null,null,null,null,null,518,"2021-07-07",97.580701028139899,null,null,null,null,null,2.8787260562834356,2.7947731737037533,2.6396284536747965,89.26757334447791]
[null,null,null,null,null,null,null,null,null,null,519,"2021-07-08",97.603266815121771,null,null,null,null,null,2.8793917690553341,2.7954194721565822,2.640238874513849,89.288216699396003]
[null,null,null,null,null,null,null,null,null,null,520,"2021-07-09",97.625837820499655,null,null,null,null,null,2.8800576357750156,2.796065920067583,2.6408494365142827,89.308864828142774]
[null,null,null,null,null,null,null,null,null,null,521,"2021-07-10",97.648414045480322,null,null,null,null,null,2.8807236564780814,2.7967125174713185,2.6414601397087432,89.329517731822179]
[null,null,null,null,null,null,null,null,null,null,522,"2021-07-11",97.67099549127083,null,null,null,null,null,2.8813898312001398,2.7973592644023597,2.6420709841298806,89.350175411538444]
[null,null,null,null,null,null,null,null,null,null,523,"2021-07-12",97.693582159078503,null,null,null,null,null,2.8820561599768086,2.7980061608952842,2.6426819698103552,89.370837868396052]
[null,null,null,null,null,null,null,null,null,null,524,"2021-07-13",97.716174050110951,null,null,null,null,null,2.8827226428437132,2.7986532069846799,2.6432930967828328,89.391505103499725]
[null,null,null,null,null,null,null,null,null,null,525,"2021-07-14",97.73877116557604,null,null,null,null,null,2.8833892798364875,2.79930040270514,2.6439043650799876,89.412177117954428]
[null,null,null,null,null,null,null,null,null,null,526,"2021-07-15",97.761373506681934,null,null,null,null,null,2.8840560709907739,2.799947748091268,2.6445157747345012,89.432853912865397]
[null,null,null,null,null,null,null,null,null,null,527,"2021-07-16",97.783981074637111,null,null,null,null,null,2.8847230163422211,2.8005952431776739,2.6451273257790628,89.453535489338151]
[null,null,null,null,null,null,null,null,null,null,528,"2021-07-17",97.806593870650261,null,null,null,null,null,2.8853901159264894,2.8012428879989768,2.6457390182463696,89.474221848478422]
[null,null,null,null,null,null,null,null,null,null,529,"2021-07-18",97.829211895930385,null,null,null,null,null,2.8860573697792442,2.8018906825898027,2.6463508521691264,89.494912991392212]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K554+1","v":530},"2021-07-19",97.851835151686771,null,null,null,null,null,2.8867247779361618,2.802538626984787,2.6469628275800439,89.51560891918578]
[null,null,null,null,null,null,null,null,null,null,531,"2021-07-20",97.87446363912899,null,null,null,null,null,2.8873923404329247,2.8031867212185708,2.6475749445118422,89.536309632965654]
[null,null,null,null,null,null,null,null,null,null,532,"2021-07-21",97.897097359466855,null,null,null,null,null,2.8880600573052231,2.8038349653258066,2.6481872029972484,89.557015133838576]
[null,null,null,null,null,null,null,null,null,null,533,"2021-07-22",97.919736313910505,null,null,null,null,null,2.8887279285887595,2.8044833593411522,2.6487996030689973,89.577725422911598]
[null,null,null,null,null,null,null,null,null,null,534,"2021-07-23",97.942380503670364,null,null,null,null,null,2.8893959543192396,2.8051319032992734,2.6494121447598311,89.598440501292018]
[null,null,null,null,null,null,null,null,null,null,535,"2021-07-24",97.965029929957083,null,null,null,null,null,2.8900641345323805,2.8057805972348464,2.6500248281024992,89.619160370087357]
[null,null,null,null,null,null,null,null,null,null,536,"2021-07-25",97.987684593981612,null,null,null,null,null,2.8907324692639071,2.8064294411825528,2.6506376531297589,89.639885030405395]
[null,null,null,null,null,null,null,null,null,null,537,"2021-07-26",98.010344496955213,null,null,null,null,null,2.8914009585495513,2.8070784351770834,2.6512506198743755,89.660614483354209]
[null,null,null,null,null,null,null,null,null,null,538,"2021-07-27",98.033009640089404,null,null,null,null,null,2.8920696024250545,2.8077275792531373,2.6518637283691211,89.681348730042089]
[null,null,null,null,null,null,null,null,null,null,539,"2021-07-28",98.055680024595986,null,null,null,null,null,2.8927384009261661,2.8083768734454204,2.6524769786467766,89.702087771577624]
[null,null,null,null,null,null,null,null,null,null,540,"2021-07-29",98.078355651687033,null,null,null,null,null,2.8934073540886436,2.8090263177886485,2.653090370740129,89.722831609069615]
[null,null,null,null,null,null,null,null,null,null,541,"2021-07-30",98.101036522574901,null,null,null,null,null,2.8940764619482531,2.8096759123175441,2.6537039046819739,89.743580243627136]
[null,null,null,null,null,null,null,null,null,null,542,"2021-07-31",98.123722638472259,null,null,null,null,null,2.8947457245407686,2.810325657066838,2.6543175805051136,89.764333676359541]
[null,null,null,null,null,null,null,null,null,null,543,"2021-08-01",98.146414000592003,null,null,null,null,null,2.8954151419019718,2.8109755520712687,2.6549313982423586,89.785091908376401]
[null,null,null,null,null,null,null,null,null,null,544,"2021-08-02",98.1691106101473,null,null,null,null,null,2.8960847140676544,2.8116255973655839,2.6555453579265276,89.80585494078754]
[null,null,null,null,null,null,null,null,null,null,545,"2021-08-03",98.191812468351742,null,null,null,null,null,2.8967544410736146,2.8122757929845372,2.6561594595904454,89.826622774703139]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K570+1","v":546},"2021-08-04",98.214519576418979,null,null,null,null,null,2.89742432295566,2.8129261389628923,2.6567737032669454,89.847395411233478]
[null,null,null,null,null,null,null,null,null,null,547,"2021-08-05",98.237231935563116,null,null,null,null,null,2.8980943597496056,2.8135766353354201,2.6573880889888684,89.86817285148922]
[null,null,null,null,null,null,null,null,null,null,548,"2021-08-06",98.259949546998456,null,null,null,null,null,2.8987645514912757,2.8142272821369003,2.6580026167890631,89.888955096581213]
[null,null,null,null,null,null,null,null,null,null,549,"2021-08-07",98.282672411939615,null,null,null,null,null,2.8994348982165028,2.8148780794021193,2.6586172867003848,89.909742147620605]
[null,null,null,null,null,null,null,null,null,null,550,"2021-08-08",98.305400531601478,null,null,null,null,null,2.9001053999611264,2.8155290271658719,2.6592320987556977,89.930534005718783]
[null,null,null,null,null,null,null,null,null,null,551,"2021-08-09",98.328133907199202,null,null,null,null,null,2.900776056760995,2.8161801254629624,2.6598470529878733,89.951330671987378]
[null,null,null,null,null,null,null,null,null,null,552,"2021-08-10",98.350872539948256,null,null,null,null,null,2.9014468686519654,2.8168313743282005,2.6604621494297889,89.972132147538304]
[null,null,null,null,null,null,null,null,null,null,553,"2021-08-11",98.373616431064377,null,null,null,null,null,2.9021178356699044,2.8174827737964074,2.6610773881143315,89.992938433483729]
[null,null,null,null,null,null,null,null,null,null,554,"2021-08-12",98.396365581763547,null,null,null,null,null,2.9027889578506838,2.8181343239024086,2.6616927690743961,90.013749530936053]
[null,null,null,null,null,null,null,null,null,null,555,"2021-08-13",98.419119993262029,null,null,null,null,null,2.9034602352301859,2.8187860246810401,2.6623082923428831,90.034565441007928]
[null,null,null,null,null,null,null,null,null,null,556,"2021-08-14",98.441879666776487,null,null,null,null,null,2.9041316678443012,2.8194378761671453,2.6629239579527026,90.055386164812333]
[null,null,null,null,null,null,null,null,null,null,557,"2021-08-15",98.464644603523709,null,null,null,null,null,2.9048032557289276,2.8200898783955761,2.6635397659367701,90.076211703462434]
[null,null,null,null,null,null,null,null,null,null,558,"2021-08-16",98.487414804720856,null,null,null,null,null,2.905474998919972,2.820742031401192,2.6641557163280107,90.097042058071679]
[null,null,null,null,null,null,null,null,null,null,559,"2021-08-17",98.510190271585302,null,null,null,null,null,2.90614689745335,2.82139433521886,2.6647718091593573,90.117877229753731]
[null,null,null,null,null,null,null,null,null,null,560,"2021-08-18",98.532971005334815,null,null,null,null,null,2.9068189513649836,2.8220467898834563,2.6653880444637483,90.13871721962262]
[null,null,null,null,null,null,null,null,null,null,561,"2021-08-19",98.55575700718731,null,null,null,null,null,2.9074911606908054,2.8226993954298645,2.6660044222741317,90.159562028792507]

{"sheet":"Ex_NTN-B","index":2,"n_rows":60,"n_cols":13,"rows_kept":60,"cut":false,"hidden":false,"merged":[[42,7,42,12],[42,1,42,5]]}
["IV","Calculo FLUXO E PU NTN-B"]
[null,"NTN-B"]
[null,null,null,null,null,"DT. LIQ.","DU","VR. FUTURO","VR. PRESENTE","PU","Fin","VP * Prazo"]
[null,"LIQUIDAÇÃO","2020-02-05",null,null,"2020-02-17",{"$f":"NETWORKDAYS($C$4,F4,Feriado)-1","v":8},{"$f":"$C$6","v":2.9563009999999998},{"$f":"H4/(1+$C$9/100)^(G4/252)","v":2.9542349645550976},{"$f":"I4*$C$8/100","v":97.546480508392008},{"$f":"J4*$C$11","v":487732.40254196007},{"$f":"I4*G4","v":23.633879716440781}]
[null,"JUROS",6,null,null,"2020-08-17",132,2.9563009999999998,2.9223954273298358,96.49516440300296,482475.82201501483,385.75619640753831]
[null,"CUPOM DE JUROS",{"$f":"ROUND((1+C5/100)^(1/2)-1,8)*100","v":2.9563009999999998},null,null,"2021-02-17",257,2.9563009999999998,2.8906464252842916,95.446837696984517,477234.18848492258,742.89613129806298]
[null,"VN",1000,null,null,"2021-08-16",382,2.9563009999999998,2.8592423454629814,94.409900047499093,472049.50023749546,1092.2305759668589]
[null,"VNA (05/02)",{"$f":"C12*C17","v":3301.9201816630834},null,null,"2022-02-15",509,2.9563009999999998,2.8276851869124977,93.367907860561246,466839.53930280625,1439.2917601384613]
[null,"TAXA",{"$f":"'NTN-B'!$E$9","v":2.2265999999999999},null,null,"2022-08-15",633,2.9563009999999998,2.7972095514771893,92.361626703632737,461808.1335181637,1770.6336460850607]
[null,"VENCIMENTO","2024-08-15",null,null,"2023-02-15",761,2.9563009999999998,2.7660953087674818,91.334259244229273,456671.29622114636,2104.9985299720538]
[null,"estoque",5000,null,null,"2023-08-15",884,2.9563009999999998,2.7365225921793135,90.357791746938517,451788.9587346926,2419.0859714865132]
[null,"VNA (15/01)",{"$f":"'NTN-B'!$E$12","v":3297.2007654449317},null,null,"2024-02-15",1008,2.9563009999999998,2.7070294699372295,89.383952391424572,446919.76195712289,2728.6857056967274]
[null,null,null,null,null,"2024-08-15",1135,{"$f":"$C$6+100","v":102.956301},93.234651960810424,3078.5337893973351,15392668.946986675,105821.32997551984]
[null,"PROJ IPCA DO MÊS (%)",{"$f":"'NTN-B'!$E$14","v":0.21},null,null,null,null,"COTAÇÃO",{"$f":"SUM(I4:I13)","v":118.69571323271634},{"$f":"SUM(J4:J13)","v":3919.2377100000003},{"$f":"SUM(K4:K13)","v":19596188.550000001},{"$f":"SUM(L4:L13)","v":118528.54237228756}]
[null,"DU MÊS",{"$f":"NETWORKDAYS(D16,E16,Feriado)-1","v":22},"DU I","DU F",null,null,"PU",{"$f":"I14*C8/100","v":3919.2377099999999}]
[null,"DU LIQ",{"$f":"NETWORKDAYS(D17,E17,Feriado)-1","v":15},"2020-01-15","2020-02-15",null,null,null,null,null,"Duration",{"$f":"L14/I14","v":998.59160153407538}]
[null,"PRO RATA",{"$f":"(1+C14/100)^(C16/C15)","v":1.0014313402652371},{"$f":"D16","v":"2020-01-15"},{"$f":"C4","v":"2020-02-05"},null,null,null,null,null,"Mod Duration",{"$f":"L16/(1+C9/100)","v":976.84125416875395}]
[]
[]
[]
[]
[null,null,null,null,"TAXA","DU","VF","VPL","Financeiro","FIN * DU","Qtde Contratos","Qtde Ajustada"]
[null,"ATINGIR META = 0",{"$f":"I34-K14","v":0}]
[null,"Ajuste DI",1,null,{"$f":"VLOOKUP(F24,BALANCEAMENTO!B6:C30,2)","v":4.2},{"$f":"VLOOKUP(G4,BALANCEAMENTO!$A$6:$C$30,2)","v":16},{"$f":"100000","v":100000},{"$f":"G24/((1+E24/100)^($F24/252))","v":99739.122191319417},{"$f":"H24*L24","v":487732.40254196007},{"$f":"I24*F24","v":7803718.4406713611},{"$f":"K4/H24","v":4.8900811619977222},{"$f":"$C$24*K24","v":4.8900811619977222}]
[null,null,null,null,{"$f":"VLOOKUP(F25,BALANCEAMENTO!B7:C31,2)","v":4.1500000000000004},{"$f":"VLOOKUP(G5,BALANCEAMENTO!$A$6:$C$31,2)","v":143},{"$f":"100000","v":100000},97719.010936304039,{"$f":"H25*L25","v":482475.82201501483},68994042.548147127,4.9373793020634027,4.9373793020634027]
[null,"Taxa Média",{"$f":"Cubic_Spline(F24:F33,E24:E33,C28)","v":5.964956589778561},null,{"$f":"VLOOKUP(F26,BALANCEAMENTO!B8:C32,2)","v":4.45},{"$f":"VLOOKUP(G6,BALANCEAMENTO!$A$6:$C$31,2)","v":288},100000,95145.959331795515,477234.18848492258,137443446.2836577,5.0158114105581602,5.0158114105581602]
[null,null,null,null,{"$f":"VLOOKUP(F27,BALANCEAMENTO!B9:C33,2)","v":4.7699999999999996},{"$f":"VLOOKUP(G7,BALANCEAMENTO!$A$6:$C$31,2)","v":415},100000,92613.284548233423,472049.50023749541,195900542.5985606,5.0969955610596003,5.0969955610596003]
[null,"Duration",{"$f":"J34/I34","v":1028.6461064518603},null,{"$f":"VLOOKUP(F28,BALANCEAMENTO!B10:C34,2)","v":5.07},{"$f":"VLOOKUP(G8,BALANCEAMENTO!$A$6:$C$31,2)","v":540},100000,89944.40333672626,466839.53930280625,252093351.22351539,5.1903122593975279,5.1903122593975279]
[null,"Mod Duration",{"$f":"C28/(1+C26/100)","v":970.74178063796239},null,{"$f":"VLOOKUP(F29,BALANCEAMENTO!B11:C35,2)","v":5.32},{"$f":"VLOOKUP(G9,BALANCEAMENTO!$A$6:$C$31,2)","v":667},100000,87180.169561779563,461808.13351816376,308026025.05661523,5.2971694806226193,5.2971694806226193]
[null,null,null,null,{"$f":"VLOOKUP(F30,BALANCEAMENTO!B12:C36,2)","v":5.53},{"$f":"VLOOKUP(G10,BALANCEAMENTO!$A$6:$C$31,2)","v":792},100000,84436.994396829425,456671.29622114636,361683666.60714793,5.4084267148937526,5.4084267148937526]
[null,null,null,null,{"$f":"VLOOKUP(F31,BALANCEAMENTO!B13:C37,2)","v":5.74},{"$f":"VLOOKUP(G11,BALANCEAMENTO!$A$6:$C$31,2)","v":917},100000,81619.862436540643,451788.9587346926,414290475.15971309,5.5352820410100305,5.5352820410100305]
[null,null,null,null,{"$f":"VLOOKUP(F32,BALANCEAMENTO!B14:C38,2)","v":5.9790000000000001},{"$f":"VLOOKUP(G12,BALANCEAMENTO!$A$6:$C$31,2)","v":1037},100000,78744.177375276486,446919.76195712289,463455793.14953643,5.6755912227923462,5.6755912227923462]
[null,null,null,null,{"$f":"VLOOKUP(F33,BALANCEAMENTO!B15:C39,2)","v":6.1189999999999998},{"$f":"VLOOKUP(G13,BALANCEAMENTO!$A$6:$C$31,2)","v":1166},100000,{"$f":"G33/((1+E33/100)^($F33/252))","v":75972.341174031375},{"$f":"H33*L33","v":15392668.946986675},{"$f":"I33*F33","v":17947851992.186462},202.60885355272094,{"$f":"$C$24*K33","v":202.60885355272094}]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I24:I33)","v":19596188.550000001},{"$f":"SUM(J24:J33)","v":20157543053.254028}]
[]
[null,"Valor de B para imunizar A",null,null,"Ft. Ajuste hedge",{"$f":"L17/C29","v":1.0062833120531631},"Fin Ajustado",{"$f":"K14*C24","v":19596188.550000001}]
[]
[]
[]
[null,"DU",0,null,"VNA",{"$f":"C8*(1+H417/100)","v":3301.9201816630834}]
[null,"Var Taxa de juros",1,null,"Inflaçao anual",null,null,1]
[]
[null,"NTN-B",null,null,null,null,null,"BM&F"]
[null,"DU","Taxa","VF","VPL","Fin",null,"TAXA","DU","VF","VPL","Fin","Qtde  Ajustada MD"]
[null,{"$f":"G4-$C$40","v":8},{"$f":"+$C$41+$C$9","v":3.2265999999999999},{"$f":"H4","v":2.9563009999999998},{"$f":"D45/((1+$C45/100)^($B45/252))","v":2.9533221387881765},{"$f":"E45/100*$C$11*F$40","v":487581.69865085307},null,{"$f":"E24+$H$41","v":5.2},{"$f":"F24-$C$40","v":16},{"$f":"G24","v":100000},{"$f":"J45/((1+H45/100)^(I45/252))","v":99678.656374112223},{"$f":"K45*M45","v":487436.71978829039},{"$f":"L24","v":4.8900811619977222}]
[null,132,{"$f":"+$C$41+$C$9","v":3.2265999999999999},2.9563009999999998,{"$f":"D46/((1+$C46/100)^($B46/252))","v":2.9075317557961671},480021.88916448317,null,{"$f":"E25+$H$41","v":5.15},143,100000,97190.563637358151,479866.67725896812,4.9373793020634027]
[null,257,{"$f":"+$C$41+$C$9","v":3.2265999999999999},2.9563009999999998,2.8620906431392843,472519.74281653384,null,5.45,288,100000,94115.476801109835,472065.48244912853,5.0158114105581602]
[null,382,{"$f":"+$C$41+$C$9","v":3.2265999999999999},2.9563009999999998,2.8173597186739423,465134.84570470592,null,5.77,415,100000,91175.721584562023,464722.2481929186,5.0969955610596003]
[null,509,{"$f":"+$C$41+$C$9","v":3.2265999999999999},2.9563009999999998,2.7726289959557753,457749.98190053133,null,6.07,540,100000,88137.104939162586,457459.09627354197,5.1903122593975279]
[null,633,{"$f":"+$C$41+$C$9","v":3.2265999999999999},2.9563009999999998,2.7296402064999588,450652.70432606002,null,6.32,667,100000,85026.602712678694,450400.32493062597,5.2971694806226193]
[null,761,{"$f":"+$C$41+$C$9","v":3.2265999999999999},2.9563009999999998,2.6859636914862794,443441.88600664114,null,6.53,792,100000,81970.89140859319,443333.55893789022,5.4084267148937526]
[null,884,{"$f":"+$C$41+$C$9","v":3.2265999999999999},2.9563009999999998,2.6446518730125455,436621.46964865993,null,6.74,917,100000,78871.567523077625,436576.37125680153,5.5352820410100305]
[null,1008,{"$f":"+$C$41+$C$9","v":3.2265999999999999},2.9563009999999998,2.6036473308546517,429851.78338410967,null,6.9790000000000001,1037,100000,75758.995472188893,429977.08974952035,5.6755912227923462]
[null,1135,{"$f":"+$C$41+$C$9","v":3.2265999999999999},102.956301,{"$f":"D54/((1+$C54/100)^($B54/252))","v":89.235137718671623},14732365.107338322,null,7.1189999999999998,1166,100000,{"$f":"J54/((1+H54/100)^(I54/252))","v":72745.835075843235},{"$f":"K54*M54","v":14738950.245451912},202.60885355272094]
[null,null,null,null,null,{"$f":"SUM(F45:F54)","v":18855941.108940899},null,null,null,null,null,{"$f":"SUM(L45:L54)","v":18860787.814289596}]
[]
[null,"Variação ocorrida em A",{"$f":"F55-K14","v":-740247.44105910137},null,"Imunização",null,null,null,"PRE"]
[null,"Variação ocorrida em B",{"$f":"I34-L55","v":735400.73571040481},null,{"$f":"C57+C58","v":-4846.7053486965597},null,null,"CUPOM REAL =",{"$f":"(1+(C26+H41)/100-1)*100","v":6.9649565897785592},null,3.6569313562013983]
[null,null,null,null,null,null,null,{"$f":"(1+(C9+C41)/100-1)*100","v":3.2265999999999906},{"$f":"((1+I58/100)/(1+H59/100)-1)*100","v":3.6215051060274783},null,{"$f":"I59-K58","v":-3.5426250173919982E-2}]
[null,null,null,null,null,null,null,null,"INFLAÇÃO"]

{"sheet":"BALANCEAMENTO","index":3,"n_rows":32,"n_cols":15,"rows_kept":32,"cut":false,"hidden":false,"merged":[[3,5,3,6],[3,11,3,14],[13,11,13,14]]}
[]
[]
[null,"BM&F"]
[null,null,null,null,null,"Ativo Renda Fixa ",null,null,null,null,null,"Balanceamento dinâmico"]
["DU-1","DU","BMF","pu"]
[0,{"$f":"BMF!B5","v":16},{"$f":"BMF!C5","v":4.2},{"$f":"100000/(1+C6/100)^(B6/252)","v":99739.122191319417},null,null,null,null,"VN",null,null,null,null,"PU","DU"]
[{"$f":"B6","v":16},{"$f":"BMF!B6","v":38},{"$f":"BMF!C6","v":4.18},{"$f":"100000/(1+C7/100)^(B7/252)","v":99384.402817905429},null,null,null,null,{"$f":"G15*(1+G10/100)^(I13/252)","v":128.5014829608017},null,null,"Contrato longo",null,{"$f":"VLOOKUP(O7,B6:D31,3)","v":78744.177375276486},{"$f":"VLOOKUP(I13,A6:C31,2)","v":1037}]
[{"$f":"B7","v":38},{"$f":"BMF!B7","v":58},{"$f":"BMF!C7","v":4.1500000000000004},99068.494635356386]
[58,{"$f":"BMF!B8","v":78},{"$f":"BMF!C8","v":4.16},98746.367361264944,null,null,null,null,null,null,null,"Quantidade = Fin/PU * (DU ATIVO/DU FUTURO)"]
[78,{"$f":"BMF!B9","v":99},{"$f":"BMF!C9","v":4.1550000000000002},98413.400262844574,null,"Taxa",{"$f":"Cubic_Spline(ANBIMA!L6:L20,ANBIMA!F6:F20,I13)","v":2.0233253526278272},"%a.a."]
[99,{"$f":"BMF!B10","v":122},{"$f":"BMF!C10","v":4.1550000000000002},98048.414496420824,null,null,null,null,null,null,null,"Qtde",{"$f":"G19/N7*I13/O7","v":4.7928331185491064}]
[122,{"$f":"BMF!B11","v":143},{"$f":"BMF!C11","v":4.1500000000000004},97719.010936304039,null,null,null,null,"Prazo"]
[143,{"$f":"BMF!B12","v":164},{"$f":"BMF!C12","v":4.21},97351.955339255292,null,null,null,null,{"$f":"'NTN-B'!L17","v":998.59160153407538}]
[164,{"$f":"BMF!B13","v":185},{"$f":"BMF!C13","v":4.22},97011.146225175136,null,null,null,null,null,null,null,"Balanceamento estático"]
[185,{"$f":"BMF!B14","v":205},{"$f":"BMF!C14","v":4.25},96670.789553646158,null,"cotação",{"$f":"'NTN-B'!L14","v":118.69571323271634}]
[205,{"$f":"BMF!B15","v":227},{"$f":"BMF!C15","v":4.32},96261.938247204918,null,null,null,null,null,null,null,"PU int.",{"$f":"Cubic_Spline(B6:B31,D6:D31,I13)","v":79735.767692897934},"Qdte teorica",{"$f":"G19/M16","v":4.9152818407605121}]
[227,{"$f":"BMF!B16","v":288},{"$f":"BMF!C16","v":4.45},95145.959331795515,null,"Estoque",100]
[288,{"$f":"BMF!B17","v":350},{"$f":"BMF!C17","v":4.6100000000000003},93932.308783316999,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(I13,A6:C31,1)","v":978}]
[350,{"$f":"BMF!B18","v":415},{"$f":"BMF!C18","v":4.7699999999999996},92613.284548233423,null,"Fin",{"$f":"G15*G17*'NTN-B'!E8/100","v":391923.77099999995},null,null,null,null,"DI curto",{"$f":"VLOOKUP(N18,B6:D31,3)","v":80259.127479387505}]
[415,{"$f":"BMF!B19","v":478},{"$f":"BMF!C19","v":4.92},91292.580077532577,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(I13,A6:C31,2)","v":1037}]
[478,{"$f":"BMF!B20","v":540},{"$f":"BMF!C20","v":5.07},89944.40333672626,null,null,null,null,null,null,null,"DI longo",{"$f":"VLOOKUP(O20,B6:D29,3)","v":78744.177375276486}]
[540,{"$f":"BMF!B21","v":602},{"$f":"BMF!C21","v":5.2},88594.516790592228,null,null,null,null,null,null,null,null,null,{"$f":"N26-N18","v":20.59160153407538},{"$f":"O20-N26","v":38.40839846592462}]
[602,{"$f":"BMF!B22","v":667},{"$f":"BMF!C22","v":5.32},87180.169561779563]
[667,{"$f":"BMF!B23","v":729},{"$f":"BMF!C23","v":5.44},85792.371370204884]
[729,{"$f":"BMF!B24","v":792},{"$f":"BMF!C24","v":5.53},84436.994396829425]
[792,{"$f":"BMF!B25","v":853},{"$f":"BMF!C25","v":5.66},82997.401416453489,null,null,null,null,null,null,null,"Ativo",null,{"$f":"I13","v":998.59160153407538}]
[853,{"$f":"BMF!B26","v":917},{"$f":"BMF!C26","v":5.74},81619.862436540643]
[917,{"$f":"BMF!B27","v":978},{"$f":"BMF!C27","v":5.83},80259.127479387505,null,null,null,null,null,null,null,null,"Qtde curta = Qtde teorica * ( du longo / dif du) * (PU curto / PU longo) ^ ( du curto / dif du ) "]
[978,{"$f":"BMF!B28","v":1037},{"$f":"BMF!C28","v":5.9790000000000001},78744.177375276486,null,null,null,null,null,null,null,null,"Qtde longa = Qtde teorica * ( du curto / dif du) * (PU longo / PU curto) ^ ( du longo / dif du ) "]
[{"$f":"B29","v":1037},{"$f":"BMF!B29","v":1100},{"$f":"BMF!C29","v":6.0670000000000002},{"$f":"100000/(1+C30/100)^(B30/252)","v":77328.577983235911}]
[{"$f":"B30","v":1100},{"$f":"BMF!B30","v":1166},{"$f":"BMF!C30","v":6.1189999999999998},{"$f":"100000/(1+C31/100)^(B31/252)","v":75972.341174031375},null,null,null,null,null,null,null,"Qtde curta",{"$f":"O16*(O22/(N22+O22))*(M19/M21)^(N22/(N22+O22))","v":3.2211504866915961}]
[null,null,null,null,null,null,null,null,null,null,null,"Qdte longa",{"$f":"O16-M31","v":1.694131354068916}]

{"sheet":"Ex+NTN-B_2","index":4,"n_rows":68,"n_cols":14,"rows_kept":68,"cut":false,"hidden":false,"merged":[[1,1,1,4],[1,6,1,10],[24,1,24,4],[24,6,24,10],[48,6,48,10],[48,0,48,5]]}
[1,"VNA",{"$f":"'NTN-B'!E8","v":3301.9201816630834},"VNA2",{"$f":"C1*A1","v":3301.9201816630834}]
[null,"Carteira Ativa A",null,null,null,null,"Carteira Passiva B"]
["DU","Taxa","QTDE","VF","VPL","fin","VF","VPL","Qtde","fin","Taxa","DU",null,"Ajuste DI"]
[null,null,100,null,{"$f":"SUM(E5:E16)","v":3867.5302411645594},{"$f":"SUM(F5:F16)","v":386753.02411645593},null,null,null,{"$f":"SUM(J5:J16)","v":387863.33092155016},null,null,null,1.0028708419478576]
[{"$f":"'NTN-B'!J4","v":8},2.57,{"$f":"C4","v":100},2.9563009999999998,{"$f":"D5/((1+$B5/100)^($A5/252))*$C$1/100","v":97.536096001373878},{"$f":"E5*C5","v":9753.609600137388},{"$f":"100000","v":100000},{"$f":"G5/((1+K5/100)^(L5/252))","v":99739.122191319417},{"$f":"F5/H5*$N$4","v":9.8071954683513457E-2},{"$f":"I5*H5","v":9781.6106717204893},{"$f":"VLOOKUP(L5,BALANCEAMENTO!$B$6:$C$31,2)","v":4.2},{"$f":"VLOOKUP(A28,BALANCEAMENTO!$A$6:$C$31,2)","v":16}]
[{"$f":"'NTN-B'!J5","v":132},{"$f":"B5","v":2.57},{"$f":"C5","v":100},2.9563009999999998,{"$f":"D6/((1+$B6/100)^($A6/252))*$C$1/100","v":96.32580648751626},{"$f":"E6*C6","v":9632.5806487516256},{"$f":"100000","v":100000},97719.010936304039,{"$f":"F6/H6*$N$4","v":9.8857266081428016E-2},{"$f":"I6*H6","v":9660.2342653441829},{"$f":"VLOOKUP(L6,BALANCEAMENTO!$B$6:$C$31,2)","v":4.1500000000000004},{"$f":"VLOOKUP(A29,BALANCEAMENTO!$A$6:$C$31,2)","v":143}]
[{"$f":"'NTN-B'!J6","v":257},{"$f":"B6","v":2.57},100,2.9563009999999998,95.120956261012594,9512.0956261012598,100000,95145.959331795515,0.10026073010594852,9539.4033492367034,{"$f":"VLOOKUP(L7,BALANCEAMENTO!$B$6:$C$31,2)","v":4.45},{"$f":"VLOOKUP(A30,BALANCEAMENTO!$A$6:$C$31,2)","v":288}]
[{"$f":"'NTN-B'!J7","v":382},2.57,100,2.9563009999999998,93.931176389185836,9393.1176389185839,100000,92613.284548233423,0.10171417460258123,9420.0837950575515,{"$f":"VLOOKUP(L8,BALANCEAMENTO!$B$6:$C$31,2)","v":4.7699999999999996},{"$f":"VLOOKUP(A31,BALANCEAMENTO!$A$6:$C$31,2)","v":415}]
[{"$f":"'NTN-B'!J8","v":509},2.57,100,2.9563009999999998,92.737599942490576,9273.7599942490579,100000,89944.40333672626,0.10340146966828966,9300.3834934549104,{"$f":"VLOOKUP(L9,BALANCEAMENTO!$B$6:$C$31,2)","v":5.07},{"$f":"VLOOKUP(A32,BALANCEAMENTO!$A$6:$C$31,2)","v":540}]
[{"$f":"'NTN-B'!J9","v":633},2.57,100,2.9563009999999998,91.586853199980609,9158.6853199980615,100000,87180.169561779563,0.1053562811837969,9184.9784580019405,{"$f":"VLOOKUP(L10,BALANCEAMENTO!$B$6:$C$31,2)","v":5.32},{"$f":"VLOOKUP(A33,BALANCEAMENTO!$A$6:$C$31,2)","v":667}]
[{"$f":"'NTN-B'!J10","v":761},2.57,100,2.9563009999999998,90.413961141162687,9041.396114116269,100000,84436.994396829425,0.10738601720868864,9067.3525333478701,{"$f":"VLOOKUP(L11,BALANCEAMENTO!$B$6:$C$31,2)","v":5.53},{"$f":"VLOOKUP(A34,BALANCEAMENTO!$A$6:$C$31,2)","v":792}]
[{"$f":"'NTN-B'!J11","v":884},2.57,100,2.9563009999999998,89.30103935162164,8930.1039351621639,100000,81619.862436540643,0.10972501771981097,8955.7408521379566,{"$f":"VLOOKUP(L12,BALANCEAMENTO!$B$6:$C$31,2)","v":5.74},{"$f":"VLOOKUP(A35,BALANCEAMENTO!$A$6:$C$31,2)","v":917}]
[{"$f":"'NTN-B'!J12","v":1008},2.57,100,2.9563009999999998,88.192935624542699,8819.2935624542697,100000,78744.177375276486,0.1123208426981523,8844.6123603638334,{"$f":"VLOOKUP(L13,BALANCEAMENTO!$B$6:$C$31,2)","v":5.9790000000000001},{"$f":"VLOOKUP(A36,BALANCEAMENTO!$A$6:$C$31,2)","v":1037}]
[{"$f":"'NTN-B'!J13","v":1135},{"$f":"B13","v":2.57},{"$f":"C13","v":100},102.956301,3032.3838167656727,{"$f":"E14*C14","v":303238.38167656725},100000,{"$f":"G14/((1+K14/100)^(L14/252))","v":75972.341174031375},4.0028900839880173,304108.93114288477,{"$f":"VLOOKUP(L14,BALANCEAMENTO!$B$6:$C$31,2)","v":6.1189999999999998},{"$f":"VLOOKUP(A37,BALANCEAMENTO!$A$6:$C$31,2)","v":1166}]
[]
[]
["Duration",null,{"$f":"SUMPRODUCT(A5:A16,F5:F16)/F4","v":997.38127968787489},{"$f":"C17/252","v":3.9578622209836305},"tx média",null,"Duration",{"$f":"SUMPRODUCT($L$5:$L$16,J5:J16)/J4","v":1027.4233021190082},{"$f":"H17/252","v":4.0770765957103503},"tx média"]
["Modify Duration",null,null,{"$f":"D17/(1+E18/100)","v":3.8586937905660821},{"$f":"_xll.SRS1Splines.Functions25.Cubic_Spline(A5:A14,B5:B14,C17)","v":2.57},null,"Modify Duration",null,{"$f":"I17/(1+J18/100)","v":3.8476478018559317},{"$f":"_xll.SRS1Splines.Functions25.Cubic_Spline(L5:L14,K5:K14,H17)","v":5.96283250623285}]
[]
["Valor de B para imunizar A",null,null,"Ft. Ajuste:",{"$f":"D18/I18","v":1.0028708419478576},null,{"$f":"F4*(D18/I18)","v":387863.33092155022}]
[]
["Deslocamento paralelo = Variações iguais para todos os vértices"]
[]
[0,"Incremento",0.01]
[null,"Carteira Ativa A",null,null,null,null,"Carteira Passiva B"]
["DU","Taxa","QTDE","VF","VPL",null,"VF","VPL","Qtde",null,"Taxa"]
[null,null,null,null,null,{"$f":"SUM(F28:F39)","v":386603.82667047926},null,null,null,{"$f":"SUM(J28:J39)","v":387714.23985563201}]
[{"$f":"A5-$A$24","v":8},{"$f":"B5+$C$24","v":2.5799999999999996},{"$f":"C5","v":100},2.9563009999999998,{"$f":"D28/((1+$B28/100)^($A28/252))*$C$1/100","v":97.535794136473953},{"$f":"E28*C28","v":9753.579413647396},{"$f":"G5","v":100000},{"$f":"G28/((1+K28/100)^(L28/252))","v":99738.51448311047},{"$f":"I5","v":9.8071954683513457E-2},{"$f":"I28*H28","v":9781.5510725885615},{"$f":"K5+$C$24","v":4.21},{"$f":"L5","v":16}]
[{"$f":"A6-$A$24","v":132},{"$f":"B6+$C$24","v":2.5799999999999996},{"$f":"C6","v":100},2.9563009999999998,{"$f":"D29/((1+$B29/100)^($A29/252))*$C$1/100","v":96.320887639201757},{"$f":"E29*C29","v":9632.0887639201756},{"$f":"G6","v":100000},97713.687125592027,{"$f":"I6","v":9.8857266081428016E-2},{"$f":"I29*H29","v":9659.7079679720573},4.16,{"$f":"L6","v":143}]
[257,{"$f":"B7+$C$24","v":2.5799999999999996},{"$f":"C7","v":100},2.9563009999999998,95.111499428978945,9511.149942897895,{"$f":"G7","v":100000},95135.549845324495,0.10026073010594852,9538.359686523092,4.46,288]
[382,2.5799999999999996,{"$f":"C8","v":100},2.9563009999999998,93.917296085495636,9391.7296085495636,{"$f":"G8","v":100000},92598.7289840585,0.10171417460258123,9418.6032878616243,4.7799999999999994,415]
[509,2.5799999999999996,{"$f":"C9","v":100},2.9563009999999998,92.719340445485429,9271.9340445485432,{"$f":"G9","v":100000},89926.062308363107,0.10340146966828966,9298.4870041669328,5.08,540]
[633,2.5799999999999996,{"$f":"C10","v":100},2.9563009999999998,91.564427727264288,9156.4427727264283,{"$f":"G10","v":100000},87158.263870292794,0.1053562811837969,9182.6705558101348,5.33,667]
[761,2.5799999999999996,{"$f":"C11","v":100},2.9563009999999998,90.387346895579483,9038.7346895579485,100000,84411.852604943415,0.10738601720868864,9064.6526564517426,5.54,792]
[884,2.5799999999999996,{"$f":"C12","v":100},2.9563009999999998,89.270504736307231,8927.050473630723,100000,81591.780303679145,0.10972501771981097,8952.6595396121174,5.75,917]
[1008,2.5799999999999996,{"$f":"C13","v":100},2.9563009999999998,88.158550738504559,8815.8550738504564,100000,78713.609021562093,0.1123208426981523,8841.178897114738,5.9889999999999999,1037]
[1135,2.5799999999999996,{"$f":"C14","v":100},102.956301,3031.0526188715012,303105.26188715012,100000,{"$f":"G37/((1+K37/100)^(L37/252))","v":75939.224612603924},4.0028900839880173,303976.369187531,6.1289999999999996,1166]
[]
[]
["Duration",null,{"$f":"SUMPRODUCT(A28:A39,F28:F39)/F27/252","v":3.9577219867678277},"tx média",null,null,"Duration",{"$f":"SUMPRODUCT($A$5:$A$16,J28:J39)/J27","v":997.34690762816092},{"$f":"H40/252","v":3.9577258239212734},"tx média"]
["Modify Duration",null,{"$f":"C40/(1+D41/100)","v":3.8581809190561782},{"$f":"_xll.SRS1Splines.Functions25.Cubic_Spline(A28:A37,B28:B37,C40)","v":2.58},null,null,"Modify Duration",null,{"$f":"I40/(1+J41/100)","v":3.7366602513312084},{"$f":"_xll.SRS1Splines.Functions25.Cubic_Spline(L28:L37,K28:K37,H40)","v":5.91612717563254}]
[]
["Variação ocorrida em A",null,null,null,{"$f":"F27-F4","v":-149.19744597666431},null,null,"Imunização"]
["Variação ocorrida em B",null,null,null,{"$f":"J27-J4","v":-149.09106591815362},null,null,{"$f":"E43-E44","v":-0.10638005851069465}]
[]
[]
["Deslocamentos diferentes nos vértices:"]
[]
["Carteira Ativa A",null,null,null,null,null,"Carteira Passiva B",null,null,null,null,null,"INCREMENTO"]
["DU","Taxa","QTDE","VF","VPL",null,"VF","VPL","Qtde",null,"Taxa"]
[null,null,null,null,null,{"$f":"SUM(F52:F63)","v":386603.82667047926},null,null,null,{"$f":"SUM(J52:J63)","v":387714.23985563201}]
[{"$f":"A28","v":8},{"$f":"B5+$M$52","v":2.5799999999999996},{"$f":"C28","v":100},{"$f":"D28","v":2.9563009999999998},{"$f":"D52/((1+$B52/100)^($A52/252))*$C$1/100","v":97.535794136473953},{"$f":"E52*C52","v":9753.579413647396},{"$f":"G28","v":100000},{"$f":"G52/((1+K52/100)^(L52/252))","v":99738.51448311047},{"$f":"I28","v":9.8071954683513457E-2},{"$f":"I52*H52","v":9781.5510725885615},{"$f":"K5+M52","v":4.21},{"$f":"L28","v":16},0.01]
[{"$f":"A29","v":132},2.5799999999999996,{"$f":"C29","v":100},2.9563009999999998,96.320887639201757,{"$f":"E53*C53","v":9632.0887639201756},{"$f":"G29","v":100000},97713.687125592027,{"$f":"I29","v":9.8857266081428016E-2},{"$f":"I53*H53","v":9659.7079679720573},4.16,{"$f":"L29","v":143},0.01]
[257,2.5799999999999996,100,2.9563009999999998,95.111499428978945,9511.149942897895,100000,95135.549845324495,0.10026073010594852,9538.359686523092,4.46,288,0.01]
[382,2.5799999999999996,100,2.9563009999999998,93.917296085495636,9391.7296085495636,100000,92598.7289840585,0.10171417460258123,9418.6032878616243,4.7799999999999994,415,0.01]
[509,2.5799999999999996,100,2.9563009999999998,92.719340445485429,9271.9340445485432,100000,89926.062308363107,0.10340146966828966,9298.4870041669328,5.08,540,0.01]
[633,2.5799999999999996,100,2.9563009999999998,91.564427727264288,9156.4427727264283,100000,87158.263870292794,0.1053562811837969,9182.6705558101348,5.33,667,0.01]
[761,2.5799999999999996,100,2.9563009999999998,90.387346895579483,9038.7346895579485,100000,84411.852604943415,0.10738601720868864,9064.6526564517426,5.54,792,0.01]
[884,2.5799999999999996,100,2.9563009999999998,89.270504736307231,8927.050473630723,100000,81591.780303679145,0.10972501771981097,8952.6595396121174,5.75,917,0.01]
[1008,2.5799999999999996,100,2.9563009999999998,88.158550738504559,8815.8550738504564,100000,78713.609021562093,0.1123208426981523,8841.178897114738,5.9889999999999999,1037,0.01]
[1135,2.5799999999999996,100,102.956301,3031.0526188715012,{"$f":"E61*C61","v":303105.26188715012},100000,{"$f":"G61/((1+K61/100)^(L61/252))","v":75939.224612603924},4.0028900839880173,{"$f":"I61*H61","v":303976.369187531},6.1289999999999996,1166,0.01]
[]
[]
["Duration",null,{"$f":"SUMPRODUCT(A52:A63,F52:F63)/F51/252","v":3.9577219867678277},"tx média",null,null,"Duration",{"$f":"SUMPRODUCT($A$5:$A$16,J52:J63)/J51","v":997.34690762816092},{"$f":"H64/252","v":3.9577258239212734},"tx média"]
["Modify Duration",null,{"$f":"C64/(1+D65/100)","v":3.8581809190561782},{"$f":"_xll.SRS1Splines.Functions25.Cubic_Spline(A52:A61,B52:B61,C64)","v":2.58},null,null,"Modify Duration",null,{"$f":"I64/(1+J65/100)","v":3.7366602513312084},{"$f":"_xll.SRS1Splines.Functions25.Cubic_Spline(L52:L61,K52:K61,H64)","v":5.91612717563254}]
[]
["Variação ocorrida em A",null,null,null,{"$f":"F51-F4","v":-149.19744597666431},null,null,"Imunização"]
["Variação ocorrida em B",null,null,null,{"$f":"J51-J4","v":-149.09106591815362},null,null,{"$f":"E67-E68","v":-0.10638005851069465}]

{"sheet":"BMF","index":5,"n_rows":30,"n_cols":12,"rows_kept":30,"cut":false,"hidden":false,"merged":[]}
["TAXA DE JUROS",null,null,null,null,null,null,null,null,null,null,"2020-02-05"]
["BMF Bovespa - Taxa de Juros"]
["DI1 - Depósito Interfinanceiro de um dia"]
["Dvc","DU","Ultima","Var","Neg","Cng","Cab","Mín","Máx","Abe","Ajut","Ajat"]
["2020-03-02",16,4.2,-0.23752999999999999,72,627035,1595378,4.1849999999999996,4.2030000000000003,4.1849999999999996,4.1970000000000001,4.1980000000000004]
["2020-04-01",38,4.18,-0.11947000000000001,1627,634495,5521510,4.1660000000000004,4.1849999999999996,4.173,4.17,4.1740000000000004]
["2020-05-04",58,4.1500000000000004,-0.24038999999999999,37,26295,218825,4.1470000000000002,4.1500000000000004,4.1500000000000004,4.1500000000000004,4.1509999999999998]
["2020-06-01",78,4.16,-0.12005,3,270,125280,4.16,4.18,4.16,4.1429999999999998,4.1470000000000002]
["2020-07-01",99,4.1550000000000002,0,1413,364175,5266707,4.13,4.16,4.1449999999999996,4.1399999999999997,4.1420000000000003]
["2020-08-03",122,4.1550000000000002,0.24126,1,200,72720,4.1550000000000002,4.1550000000000002,4.1550000000000002,4.1429999999999998,4.1479999999999997]
["2020-09-01",143,4.1500000000000004,0.12063,6,550,37370,4.1500000000000004,4.1500000000000004,4.1500000000000004,4.1449999999999996,4.1429999999999998]
["2020-10-01",164,4.21,0.11891,458,66570,695068,4.1849999999999996,4.21,4.1950000000000003,4.1849999999999996,4.194]
["2020-11-03",185,4.22,-0.23641000000000001,6,685,37945,4.21,4.22,4.21,4.21,4.2190000000000003]
["2020-12-01",205,4.25,0.33050000000000002,35,5075,37095,4.24,4.25,4.24,4.2279999999999998,4.2350000000000003]
["2021-01-04",227,4.32,0.34843000000000002,2752,430415,4303082,4.2750000000000004,4.3250000000000002,4.2850000000000001,4.29,4.2949999999999999]
["2021-04-01",288,4.45,0.45146999999999998,165,12590,549347,4.4000000000000004,4.45,4.41,4.42,4.42]
["2021-07-01",350,4.6100000000000003,0.21739,943,36205,902722,4.55,4.6100000000000003,4.58,4.57,4.5810000000000004]
["2021-10-01",415,4.7699999999999996,-0.41754000000000002,62,2145,449222,4.7300000000000004,4.7699999999999996,4.74,4.7300000000000004,4.7510000000000003]
["2022-01-03",478,4.92,0,3269,272275,1392762,4.87,4.92,4.9000000000000004,4.8899999999999997,4.9109999999999996]
["2022-04-01",540,5.07,0,99,5650,146310,5.04,5.07,5.04,5.05,5.0709999999999997]
["2022-07-01",602,5.2,-0.19194,630,22565,405582,5.16,5.21,5.2,5.18,5.2009999999999996]
["2022-10-03",667,5.32,-0.56074999999999997,3,130,49715,5.3,5.32,5.3,5.3250000000000002,5.351]
["2023-01-02",729,5.44,-0.18348999999999999,10663,318205,1683036,5.4,5.46,5.45,5.42,5.4509999999999996]
["2023-04-03",792,5.53,-0.71813000000000005,18,315,21250,5.51,5.55,5.53,5.5250000000000004,5.5709999999999997]
["2023-07-03",853,5.66,-0.35210999999999998,499,25755,790821,5.62,5.69,5.68,5.64,5.6820000000000004]
["2023-10-02",917,5.74,-0.69203999999999999,13,95,17645,5.72,5.75,5.75,5.74,5.782]
["2024-01-02",978,5.83,-0.51195000000000002,1112,46785,406407,5.8,5.86,5.85,5.82,5.8620000000000001]
["2024-04-01",1037,5.9790000000000001,-4.5999999999999999E-2,145,45896,45895,5.85,6.03,5.9,5.93,9.9580000000000002]
["2024-07-01",1100,6.0670000000000002,0.02,8600,45893,48650,5.98,6.08,5.98,6.02,6.03]
["2024-10-01",1166,6.1189999999999998,0.05,250,25860,32580,6,6.23,6.0579999999999998,6.09,6.0949999999999998]

{"sheet":"ANBIMA","index":6,"n_rows":40,"n_cols":13,"rows_kept":40,"cut":false,"hidden":false,"merged":[[26,0,26,1],[26,2,26,10],[27,0,28,0],[27,1,28,1],[27,2,28,2],[27,3,28,3],[27,4,28,4],[27,5,28,5],[27,6,28,6],[27,7,27,10],[3,4,4,4],[2,2,2,10],[3,7,3,10],[3,5,4,5],[3,6,4,6],[2,0,2,1],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3]]}
["Títulos Públicos Federais",null,null,null,null,null,null,null,null,null,"05/Fev/2020"]
[]
["Papel IPCA",null,"NTN-B - Taxa (% a.a.)/252"]
["Código SELIC","Data Base/Emissão","Data de Vencimento","Tx. Compra","Tx. Venda","Tx. Indicativas","PU","Intervalo Indicativo"]
[null,null,null,null,null,null,null,"Mínimo (D0)","Máximo (D0)","Mínimo (D+1)","Máximo (D+1)"]
[760199,"2000-07-15","2020-08-15",1.3593999999999999,1.3372999999999999,1.3478000000000001,3473.3496610000002,1.1097999999999999,1.9330000000000001,1.0267999999999999,1.8566,{"$f":"NETWORKDAYS($K$1,C6,Feriado)-1","v":131}]
[760199,"2000-07-15","2021-05-15",1.0722,1.0510999999999999,1.06,3548.7655260000001,0.85370000000000001,1.2316,0.86850000000000005,1.2464999999999999,317]
[760199,"2000-07-15","2022-08-15",1.6980999999999999,1.675,1.6845000000000001,3739.6825720000002,1.4334,1.899,1.4306000000000001,1.8963000000000001,633]
[760100,"2000-07-15","2023-03-15",1.88,1.8633,1.8717999999999999,3781.428754,1.6384000000000001,2.1044999999999998,1.6269,2.093,779]
[760199,"2000-07-15","2023-05-15",1.8816999999999999,1.8608,1.8716999999999999,3770.2550550000001,1.6423000000000001,2.1114000000000002,1.6303000000000001,2.0994000000000002,819]
[760199,"2000-07-15","2024-08-15",2.2370999999999999,2.2147000000000001,2.2265999999999999,3919.2377099999999,2.0104000000000002,2.4914999999999998,1.9770000000000001,2.4582000000000002,1135,{"$f":"G11/'NTN-B'!L14*100","v":3301.9201816630834}]
[760199,"2000-07-15","2025-05-15",2.4451999999999998,2.4249999999999998,2.4369999999999998,3915.5890880000002,2.2339000000000002,2.6970000000000001,2.1909000000000001,2.6541999999999999,1322]
[760199,"2000-07-15","2026-08-15",2.5764999999999998,2.5547,2.5663999999999998,4059.6683910000002,2.3788,2.8046000000000002,2.3319000000000001,2.7578,1639]
[760199,"2000-07-15","2028-08-15",2.7721,2.7523,2.76,4188.5390479999996,2.5893999999999999,2.968,2.5466000000000002,2.9253,2141]
[760199,"2000-07-15","2030-08-15",2.9815999999999998,2.9567000000000001,2.97,4278.9126130000004,2.8237999999999999,3.1844999999999999,2.7745000000000002,3.1353,2641]
[760199,"2000-07-15","2035-05-15",3.1985000000000001,3.1745000000000001,3.1844000000000001,4446.4883829999999,3.0459000000000001,3.3929999999999998,2.9984000000000002,3.3456000000000001,3834]
[760199,"2000-07-15","2040-08-15",3.4203000000000001,3.3923000000000001,3.4041999999999999,4634.3775679999999,3.2627000000000002,3.5912000000000002,3.2172999999999998,3.5459000000000001,5156]
[760199,"2000-07-15","2045-05-15",3.508,3.4771999999999998,3.49,4711.4344879999999,3.343,3.6608999999999998,3.3029000000000002,3.6208999999999998,6347]
[760199,"2000-07-15","2050-08-15",3.5051000000000001,3.4801000000000002,3.49,4923.1503320000002,3.3437999999999999,3.6535000000000002,3.3029999999999999,3.6126,7666]
[760199,"2000-07-15","2055-05-15",3.5142000000000002,3.4762,3.49,4999.3157330000004,3.3441000000000001,3.6480999999999999,3.3031000000000001,3.6071,8858]
[]
[]
[]
[]
["Títulos Públicos Federais",null,null,null,null,null,null,null,null,null,"05/Fev/2020"]
[]
["Papel PREFIXADO",null,"LTN - Taxa (% a.a.)/252"]
["Código SELIC","Data Base/Emissão","Data de Vencimento","Tx. Compra","Tx. Venda","Tx. Indicativas","PU","Intervalo Indicativo"]
[null,null,null,null,null,null,null,"Mínimo (D0)","Máximo (D0)","Mínimo (D+1)","Máximo (D+1)"]
[100000,"2018-01-05","2020-04-01",4.1806000000000001,4.1684999999999999,4.1749999999999998,993.85122000000001,4.0909000000000004,4.282,4.0772000000000004,4.2683]
[100000,"2016-07-08","2020-07-01",4.1544999999999996,4.1432000000000002,4.1494,984.15479000000005,4.0392999999999999,4.2862999999999998,4.0308000000000002,4.2759]
[100000,"2018-07-06","2020-10-01",4.1974999999999998,4.1875,4.1931000000000003,973.62231299999996,4.0285000000000002,4.4168000000000003,4.0175999999999998,4.4039000000000001]
[100000,"2019-01-04","2021-04-01",4.4367000000000001,4.4245999999999999,4.4318999999999997,951.64805899999999,4.1741999999999999,4.7319000000000004,4.1740000000000004,4.7306999999999997]
[100000,"2017-07-07","2021-07-01",4.5880999999999998,4.5770999999999997,4.5833000000000004,939.65617099999997,4.3057999999999996,4.9173,4.2946999999999997,4.9054000000000002]
[100000,"2019-07-05","2021-10-01",4.7565,4.7455999999999996,4.75,926.42406700000004,4.4565000000000001,5.1083999999999996,4.4368999999999996,5.0881999999999996]
[100000,"2018-01-05","2022-01-01",4.9145000000000003,4.9042000000000003,4.9088000000000003,913.11068,4.5987999999999998,5.2784000000000004,4.5777999999999999,5.2571000000000003]
[100000,"2020-01-03","2022-04-01",5.0763999999999996,5.0671999999999997,5.0709,899.42752399999995,4.7458,5.4447999999999999,4.7268999999999997,5.4257]
[100000,"2018-06-21","2022-07-01",5.2111999999999998,5.1993999999999998,5.2050000000000001,885.84458500000005,4.8723000000000001,5.5801999999999996,4.8516000000000004,5.5594000000000001]
[100000,"2019-04-05","2023-07-01",5.6797000000000004,5.6687000000000003,5.6738,829.60718999999995,5.3459000000000003,6.0472999999999999,5.3053999999999997,6.0069999999999997]
[100000,"2020-01-03","2024-01-01",5.8639999999999999,5.8540999999999999,5.8590999999999998,801.73536899999999,5.5313999999999997,6.2449000000000003,5.4913999999999996,6.2047999999999996]

{"sheet":"FERIADOS","index":7,"n_rows":62,"n_cols":12,"rows_kept":62,"cut":false,"hidden":false,"merged":[]}
["2009-01-01","2009-02-23","2009-02-24","2009-04-10","2009-04-21","2009-05-01","2009-06-11","2009-09-07","2009-10-12","2009-11-02","2009-11-15","2009-12-25"]
["2010-01-01","2010-02-15","2010-02-16","2010-04-02","2010-04-21","2010-05-01","2010-06-03","2010-09-07","2010-10-12","2010-11-02","2010-11-15","2010-12-25"]
["2011-01-01","2011-03-07","2011-03-08","2011-04-21","2011-04-22","2011-05-01","2011-06-23","2011-09-07","2011-10-12","2011-11-02","2011-11-15","2011-12-25"]
["2012-01-01","2012-02-20","2012-02-21","2012-04-06","2012-04-21","2012-05-01","2012-06-07","2012-09-07","2012-10-12","2012-11-02","2012-11-15","2012-12-25"]
["2013-01-01","2013-02-11","2013-02-12","2013-03-29","2013-04-21","2013-05-01","2013-05-30","2013-09-07","2013-10-12","2013-11-02","2013-11-15","2013-12-25"]
["2014-01-01","2014-03-03","2014-03-04","2014-04-18","2014-04-21","2014-05-01","2014-06-19","2014-09-07","2014-10-12","2014-11-02","2014-11-15","2014-12-25"]
["2015-01-01","2015-02-16","2015-02-17","2015-04-03","2015-04-21","2015-05-01","2015-06-04","2015-09-07","2015-10-12","2015-11-02","2015-11-15","2015-12-25"]
["2016-01-01","2016-02-08","2016-02-09","2016-03-25","2016-04-21","2016-05-01","2016-05-26","2016-09-07","2016-10-12","2016-11-02","2016-11-15","2016-12-25"]
["2017-01-01","2017-02-27","2017-02-28","2017-04-14","2017-04-21","2017-05-01","2017-06-15","2017-09-07","2017-10-12","2017-11-02","2017-11-15","2017-12-25"]
["2018-01-01","2018-02-12","2018-02-13","2018-03-30","2018-04-21","2018-05-01","2018-05-31","2018-09-07","2018-10-12","2018-11-02","2018-11-15","2018-12-25"]
["2019-01-01","2019-03-04","2019-03-05","2019-04-19","2019-04-21","2019-05-01","2019-06-20","2019-09-07","2019-10-12","2019-11-02","2019-11-15","2019-12-25"]
["2020-01-01","2020-02-24","2020-02-25","2020-04-10","2020-04-21","2020-05-01","2020-06-11","2020-09-07","2020-10-12","2020-11-02","2020-11-15","2020-12-25"]
["2021-01-01","2021-02-15","2021-02-16","2021-04-02","2021-04-21","2021-05-01","2021-06-03","2021-09-07","2021-10-12","2021-11-02","2021-11-15","2021-12-25"]
["2022-01-01","2022-02-28","2022-03-01","2022-04-15","2022-04-21","2022-05-01","2022-06-16","2022-09-07","2022-10-12","2022-11-02","2022-11-15","2022-12-25"]
["2023-01-01","2023-02-20","2023-02-21","2023-04-07","2023-04-21","2023-05-01","2023-06-08","2023-09-07","2023-10-12","2023-11-02","2023-11-15","2023-12-25"]
["2024-01-01","2024-02-12","2024-02-13","2024-03-29","2024-04-21","2024-05-01","2024-05-30","2024-09-07","2024-10-12","2024-11-02","2024-11-15","2024-12-25"]
["2025-01-01","2025-03-03","2025-03-04","2025-04-18","2025-04-21","2025-05-01","2025-06-19","2025-09-07","2025-10-12","2025-11-02","2025-11-15","2025-12-25"]
["2026-01-01","2026-02-16","2026-02-17","2026-04-03","2026-04-21","2026-05-01","2026-06-04","2026-09-07","2026-10-12","2026-11-02","2026-11-15","2026-12-25"]
["2027-01-01","2027-02-08","2027-02-09","2027-03-26","2027-04-21","2027-05-01","2027-05-27","2027-09-07","2027-10-12","2027-11-02","2027-11-15","2027-12-25"]
["2028-01-01","2028-02-28","2028-02-29","2028-04-14","2028-04-21","2028-05-01","2028-06-15","2028-09-07","2028-10-12","2028-11-02","2028-11-15","2028-12-25"]
["2029-01-01","2029-02-12","2029-02-13","2029-03-30","2029-04-21","2029-05-01","2029-05-31","2029-09-07","2029-10-12","2029-11-02","2029-11-15","2029-12-25"]
["2030-01-01","2030-03-04","2030-03-05","2030-04-19","2030-04-21","2030-05-01","2030-06-20","2030-09-07","2030-10-12","2030-11-02","2030-11-15","2030-12-25"]
["2031-01-01","2031-02-24","2031-02-25","2031-04-11","2031-04-21","2031-05-01","2031-06-12","2031-09-07","2031-10-12","2031-11-02","2031-11-15","2031-12-25"]
["2032-01-01","2032-02-09","2032-02-10","2032-03-26","2032-04-21","2032-05-01","2032-05-27","2032-09-07","2032-10-12","2032-11-02","2032-11-15","2032-12-25"]
["2033-01-01","2033-02-28","2033-03-01","2033-04-15","2033-04-21","2033-05-01","2033-06-16","2033-09-07","2033-10-12","2033-11-02","2033-11-15","2033-12-25"]
["2034-01-01","2034-02-20","2034-02-21","2034-04-07","2034-04-21","2034-05-01","2034-06-08","2034-09-07","2034-10-12","2034-11-02","2034-11-15","2034-12-25"]
["2035-01-01","2035-02-05","2035-02-06","2035-03-23","2035-04-21","2035-05-01","2035-05-24","2035-09-07","2035-10-12","2035-11-02","2035-11-15","2035-12-25"]
["2036-01-01","2036-02-25","2036-02-26","2036-04-11","2036-04-21","2036-05-01","2036-06-12","2036-09-07","2036-10-12","2036-11-02","2036-11-15","2036-12-25"]
["2037-01-01","2037-02-16","2037-02-17","2037-04-03","2037-04-21","2037-05-01","2037-06-04","2037-09-07","2037-10-12","2037-11-02","2037-11-15","2037-12-25"]
["2038-01-01","2038-03-08","2038-03-09","2038-04-21","2038-04-23","2038-05-01","2038-06-24","2038-09-07","2038-10-12","2038-11-02","2038-11-15","2038-12-25"]
["2039-01-01","2039-02-21","2039-02-22","2039-04-08","2039-04-21","2039-05-01","2039-06-09","2039-09-07","2039-10-12","2039-11-02","2039-11-15","2039-12-25"]
["2040-01-01","2040-02-13","2040-02-14","2040-03-30","2040-04-21","2040-05-01","2040-05-31","2040-09-07","2040-10-12","2040-11-02","2040-11-15","2040-12-25"]
["2041-01-01","2041-03-04","2041-03-05","2041-04-19","2041-04-21","2041-05-01","2041-06-20","2041-09-07","2041-10-12","2041-11-02","2041-11-15","2041-12-25"]
["2042-01-01","2042-02-17","2042-02-18","2042-04-04","2042-04-21","2042-05-01","2042-06-05","2042-09-07","2042-10-12","2042-11-02","2042-11-15","2042-12-25"]
["2043-01-01","2043-02-09","2043-02-10","2043-03-27","2043-04-21","2043-05-01","2043-05-28","2043-09-07","2043-10-12","2043-11-02","2043-11-15","2043-12-25"]
["2044-01-01","2044-02-29","2044-03-01","2044-04-15","2044-04-21","2044-05-01","2044-06-16","2044-09-07","2044-10-12","2044-11-02","2044-11-15","2044-12-25"]
["2045-01-01","2045-02-20","2045-02-21","2045-04-07","2045-04-21","2045-05-01","2045-06-08","2045-09-07","2045-10-12","2045-11-02","2045-11-15","2045-12-25"]
["2046-01-01","2046-02-05","2046-02-06","2046-03-23","2046-04-21","2046-05-01","2046-05-24","2046-09-07","2046-10-12","2046-11-02","2046-11-15","2046-12-25"]
["2047-01-01","2047-02-25","2047-02-26","2047-04-12","2047-04-21","2047-05-01","2047-06-13","2047-09-07","2047-10-12","2047-11-02","2047-11-15","2047-12-25"]
["2048-01-01","2048-02-17","2048-02-18","2048-04-03","2048-04-21","2048-05-01","2048-06-04","2048-09-07","2048-10-12","2048-11-02","2048-11-15","2048-12-25"]
["2049-01-01","2049-03-01","2049-03-02","2049-04-16","2049-04-21","2049-05-01","2049-06-17","2049-09-07","2049-10-12","2049-11-02","2049-11-15","2049-12-25"]
["2050-01-01","2050-02-21","2050-02-22","2050-04-08","2050-04-21","2050-05-01","2050-06-09","2050-09-07","2050-10-12","2050-11-02","2050-11-15","2050-12-25"]
["2051-01-01","2051-02-13","2051-02-14","2051-03-31","2051-04-21","2051-05-01","2051-06-01","2051-09-07","2051-10-12","2051-11-02","2051-11-15","2051-12-25"]
["2052-01-01","2052-03-04","2052-03-05","2052-04-19","2052-04-21","2052-05-01","2052-06-20","2052-09-07","2052-10-12","2052-11-02","2052-11-15","2052-12-25"]
["2053-01-01","2053-02-17","2053-02-18","2053-04-04","2053-04-21","2053-05-01","2053-06-05","2053-09-07","2053-10-12","2053-11-02","2053-11-15","2053-12-25"]
["2054-01-01","2054-02-09","2054-02-10","2054-03-27","2054-04-21","2054-05-01","2054-05-28","2054-09-07","2054-10-12","2054-11-02","2054-11-15","2054-12-25"]
["2055-01-01","2055-03-01","2055-03-02","2055-04-16","2055-04-21","2055-05-01","2055-06-17","2055-09-07","2055-10-12","2055-11-02","2055-11-15","2055-12-25"]
["2056-01-01","2056-02-14","2056-02-15","2056-03-31","2056-04-21","2056-05-01","2056-06-01","2056-09-07","2056-10-12","2056-11-02","2056-11-15","2056-12-25"]
["2057-01-01","2057-03-05","2057-03-06","2057-04-20","2057-04-21","2057-05-01","2057-06-21","2057-09-07","2057-10-12","2057-11-02","2057-11-15","2057-12-25"]
["2058-01-01","2058-02-25","2058-02-26","2058-04-12","2058-04-21","2058-05-01","2058-06-13","2058-09-07","2058-10-12","2058-11-02","2058-11-15","2058-12-25"]
["2059-01-01","2059-02-10","2059-02-11","2059-03-28","2059-04-21","2059-05-01","2059-05-29","2059-09-07","2059-10-12","2059-11-02","2059-11-15","2059-12-25"]
["2060-01-01","2060-03-01","2060-03-02","2060-04-16","2060-04-21","2060-05-01","2060-06-17","2060-09-07","2060-10-12","2060-11-02","2060-11-15","2060-12-25"]
["2061-01-01","2061-02-21","2061-02-22","2061-04-08","2061-04-21","2061-05-01","2061-06-09","2061-09-07","2061-10-12","2061-11-02","2061-11-15","2061-12-25"]
["2062-01-01","2062-02-06","2062-02-07","2062-03-24","2062-04-21","2062-05-01","2062-05-25","2062-09-07","2062-10-12","2062-11-02","2062-11-15","2062-12-25"]
["2063-01-01","2063-02-26","2063-02-27","2063-04-13","2063-04-21","2063-05-01","2063-06-14","2063-09-07","2063-10-12","2063-11-02","2063-11-15","2063-12-25"]
["2064-01-01","2064-02-18","2064-02-19","2064-04-04","2064-04-21","2064-05-01","2064-06-05","2064-09-07","2064-10-12","2064-11-02","2064-11-15","2064-12-25"]
["2065-01-01","2065-02-09","2065-02-10","2065-03-27","2065-04-21","2065-05-01","2065-05-28","2065-09-07","2065-10-12","2065-11-02","2065-11-15","2065-12-25"]
["2066-01-01","2066-02-22","2066-02-23","2066-04-09","2066-04-21","2066-05-01","2066-06-10","2066-09-07","2066-10-12","2066-11-02","2066-11-15","2066-12-25"]
["2067-01-01","2067-02-14","2067-02-15","2067-04-01","2067-04-21","2067-05-01","2067-06-02","2067-09-07","2067-10-12","2067-11-02","2067-11-15","2067-12-25"]
["2068-01-01","2068-03-05","2068-03-06","2068-04-20","2068-04-21","2068-05-01","2068-06-21","2068-09-07","2068-10-12","2068-11-02","2068-11-15","2068-12-25"]
["2069-01-01","2069-02-25","2069-02-26","2069-04-12","2069-04-21","2069-05-01","2069-06-13","2069-09-07","2069-10-12","2069-11-02","2069-11-15","2069-12-25"]
["2070-01-01","2070-02-10","2070-02-11","2070-03-28","2070-04-21","2070-05-01","2070-05-29","2070-09-07","2070-10-12","2070-11-02","2070-11-15","2070-12-25"]

{"sheet":"DAP","index":8,"n_rows":39,"n_cols":32,"rows_kept":39,"cut":false,"hidden":false,"merged":[]}
["VENCTO  ","CONTR. ABERT.(1)","CONTR. FECH.(2)","NÚM. NEGOC.","CONTR. NEGOC.","VOL.","AJUSTE ANTER. (3)","AJUSTE CORRIG. (4)","PREÇO ABERT.","PREÇO MÍN.","PREÇO MÁX.","PREÇO MÉD.","ÚLT. PREÇO","AJUSTE","VAR. PTOS.","Ajuste",null,null,"2020-02-05","cupom real","di 1dia",null,null,"inflação"]
["G20 ",10435,10435,0,0,0,99997.84,99997.84,0,0,0,0,0,99997.78,-0.06,{"$f":"O2*$F$22","v":-7.9970250000000007E-2},null,"2020-02-17",{"$f":"NETWORKDAYS($S$1,R2,[1]Planilha2!$A$1:$L$62)","v":9},1.79,4.2,{"$f":"(1+T2/100)^(S2/252)","v":1.0006338322681245},{"$f":"(1+U2/100)^(S2/252)","v":1.0014704351501218},{"$f":"((W2/V2)^(252/S2)-1)*100","v":2.3676196089991608},"ÍNDICE NACIONAL DE PREÇOS AO CONSUMIDOR AMPLO ESPECIAL  - IPCA15"]
["H20 ",0,0,0,0,0,99772.38,99772.38,0,0,0,0,0,99786.82,14.44,{"$f":"O3*$F$22","v":19.246173500000001},null,"2020-03-16",{"$f":"NETWORKDAYS($S$1,R3,[1]Planilha2!$A$1:$L$62)","v":27},{"$f":"((100000/N3)^(252/S3)-1)*100","v":2.011772590315597},{"$f":"VLOOKUP(S3,BMF!$B$5:$C$30,2)","v":4.2},{"$f":"(1+T3/100)^(S3/252)","v":1.0021363542800541},{"$f":"(1+U3/100)^(S3/252)","v":1.004417795168302},{"$f":"((W3/V3)^(252/S3)-1)*100","v":2.145073410764553},null,null,"                                  SÉRIE HISTÓRICA"]
["J20 ",0,0,0,0,0,99619.26,99619.26,0,0,0,0,0,99638.64,19.38,25.830390749999999,null,"2020-04-15",{"$f":"NETWORKDAYS($S$1,R4,[1]Planilha2!$A$1:$L$62)","v":48},1.9187519453695234,{"$f":"VLOOKUP(S4,BMF!$B$5:$C$30,2)","v":4.18},{"$f":"(1+T4/100)^(S4/252)","v":1.0036267054628607},{"$f":"(1+U4/100)^(S4/252)","v":1.0078304966220708},{"$f":"((W4/V4)^(252/S4)-1)*100","v":2.2186771437727737},null,null,null,null,null,null,null,"(conclusão)"]
["K20 ",0,0,0,0,0,99546.7,99546.7,0,0,0,0,0,99571.04,24.34,32.441264750000002,null,"2020-05-15",{"$f":"NETWORKDAYS($S$1,R5,[1]Planilha2!$A$1:$L$62)","v":68},1.6058520195609605,{"$f":"VLOOKUP(S5,BMF!$B$5:$C$30,2)","v":4.1500000000000004},1.0043080799397095,1.011032697019846,2.5039384345197924]
["Q20 ",104723,103848,16,10625,1406215598,99292.76,99292.76,1.36,1.35,1.37,1.35,1.37,99289.79,-2.97,-3.9585273750000005,null,"2020-08-17",{"$f":"NETWORKDAYS($S$1,R6,[1]Planilha2!$A$1:$L$62)","v":133},1.3596222380704015,{"$f":"VLOOKUP(S6,BMF!$B$5:$C$30,2)","v":4.1550000000000002},1.0071529006154611,1.0217183095547804,2.7578809985734809,"ANO","MÊS","NÚMERO ÍNDICE",null,null,"    VARIAÇÃO (%)"]
["F21 ",27407,27752,11,550,72586666,99044.05,99044.05,1.05,1.05,1.06,1.05,1.06,99017.39,-26.66,-35.533447750000001,null,"2021-01-15",{"$f":"NETWORKDAYS($S$1,R7,[1]Planilha2!$A$1:$L$62)","v":237},1.0554990410468257,{"$f":"VLOOKUP(S7,BMF!$B$5:$C$30,2)","v":4.32},1.0099236103880338,1.0405771144053377,3.2304040749204344,null,null,"(DEZ  93 = 100)"]
["K21 ",136562,134847,23,13100,1722745706,98664.9,98664.9,1.07,1.06,1.1100000000000001,1.06,1.1100000000000001,98616.66,-48.24,-64.296081000000015,null,"2021-05-17",{"$f":"NETWORKDAYS($S$1,R8,[1]Planilha2!$A$1:$L$62)","v":319},1.1065011475147823,{"$f":"VLOOKUP(S8,BMF!$B$5:$C$30,2)","v":4.45},1.0140274472893323,1.0566610266768757,3.3069078788583894,null,null,null,"NO MÊS","3 MESES","SEMESTRAL","NO ANO","  12 MESES"]
["F22 ",215,215,0,0,0,97285.48,97285.48,0,0,0,0,0,97269.29,-16.190000000000001,-21.578639125000002,null,"2022-01-17",{"$f":"NETWORKDAYS($S$1,R9,[1]Planilha2!$A$1:$L$62)","v":489},1.4370354311013189,{"$f":"VLOOKUP(S9,BMF!$B$5:$C$30,2)","v":4.92},1.0280737116514371,1.097678099600532,3.433622201295905]
["Q22 ",113590,116285,23,3185,407261975,95945.61,95945.61,1.67,1.65,1.67,1.66,1.67,95925.11,-20.5,-27.323168750000001,null,"2022-08-15",{"$f":"NETWORKDAYS($S$1,R10,[1]Planilha2!$A$1:$L$62)","v":634},1.6673446846996232,{"$f":"VLOOKUP(S10,BMF!$B$5:$C$30,2)","v":5.2},1.0424799095878026,1.1360273984897475,3.4747197600726087,2018,"JAN",4843.6000000000004,0.39,1.06,1.87,0.39,3.02]
["K23 ",57838,56958,10,1740,218251759,94092.28,94092.28,1.89,1.88,1.89,1.88,1.88,94126.29,34.01,45.329803375000004,null,"2023-05-15",{"$f":"NETWORKDAYS($S$1,R11,[1]Planilha2!$A$1:$L$62)","v":820},1.8776870650205391,{"$f":"VLOOKUP(S11,BMF!$B$5:$C$30,2)","v":5.53},1.0624024382560917,1.1914191068254756,3.5849978932565252,null,"FEV",4862.01,0.38,1.1200000000000001,1.91,0.77,2.86]
["Q24 ",84960,86053,13,1260,151848992,90259.96,90259.96,2.2599999999999998,2.2599999999999998,2.27,2.2599999999999998,2.2599999999999998,90424.36,164.4,219.11848500000002,null,"2024-08-15",{"$f":"NETWORKDAYS($S$1,R12,[1]Planilha2!$A$1:$L$62)","v":1136},2.2579879350766108,{"$f":"VLOOKUP(S12,BMF!$B$5:$C$30,2)","v":6.0670000000000002},1.1058966853622185,1.3041102326592535,3.724904177991184,null,"MAR",4866.87,0.1,0.87,1.89,0.87,2.8]
["K25 ",9285,9635,11,900,105399494,87754.36,87754.36,2.4900000000000002,2.4900000000000002,2.5,2.4900000000000002,2.5,87895.08,140.72,187.556893,null,"2025-05-15",{"$f":"NETWORKDAYS($S$1,R13,[1]Planilha2!$A$1:$L$62)","v":1323},2.4880938905300409,6.3,1.1377201090208919,1.378159993774893,3.7193648206020224,null,"ABR",4877.09,0.21,0.69,1.76,1.08,2.8]
["Q26 ",45097,44937,10,915,102671338,84021.97,84021.97,2.69,2.66,2.69,2.68,2.66,84294.9,272.93,363.77133887500003,null,"2026-08-17",{"$f":"NETWORKDAYS($S$1,R14,[1]Planilha2!$A$1:$L$62)","v":1641},2.6583585699584633,6.5,1.1863113901315501,1.506947218090638,3.7421613627531158,null,"MAI",4883.92,0.14000000000000001,0.45,1.58,1.23,2.7]
["Q28 ",45385,45535,13,1330,138176381,77592.98,77592.98,3,2.96,3,2.97,2.97,77984.7,391.72,522.09910550000006,null,"2028-08-15",{"$f":"NETWORKDAYS($S$1,R15,[1]Planilha2!$A$1:$L$62)","v":2142},2.9685923745965681,7,1.2823028106795298,1.777305604268717,3.9151818359692614,null,"JUN",4938.13,1.1100000000000001,1.46,2.35,2.35,3.68]
["Q30 ",16330,16335,4,705,67035096,70935.259999999995,70935.259999999995,3.28,3.25,3.28,3.27,3.25,71520.399999999994,585.14,779.89653475,null,"2030-08-15",{"$f":"NETWORKDAYS($S$1,R16,[1]Planilha2!$A$1:$L$62)","v":2642},3.2487507433337504,7.3,1.3982024709034067,2.0932031073202313,3.9237755687109965,null,"JUL",4969.7299999999996,0.64,1.9,2.6,3,4.53]
["K35 ",7540,7540,0,0,0,58638.02,58638.02,0,0,0,0,0,59076.75,438.73,584.75579637500005,null,"2035-05-15",{"$f":"NETWORKDAYS($S$1,R17,[1]Planilha2!$A$1:$L$62)","v":3835},3.5190657006271886,7.7,1.6927132924543071,3.0921941524748568,4.0388060605800691,null,"AGO",4976.1899999999996,0.13,1.89,2.35,3.14,4.3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SET",4980.67,0.09,0.86,2.34,3.23,4.28]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OUT",5009.5600000000004,0.57999999999999996,0.8,2.72,3.83,4.53]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOV",5019.08,0.19,0.86,2.77,4.03,4.3899999999999997]
["TAXA DI OVER PARA 05/02/2020: 0,0171%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DEZ",5011.05,-0.16,0.61,1.48,3.86,3.86]
["VALOR INDICE IPCA PRO RATA TEMPORE: 5.331,350",null,null,null,5331.35,{"$f":"0.00025*E22","v":1.3328375000000001}]
["A taxa e os preços são apenas prévias, não devendo ser considerados definitivos.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2019,"JAN",5026.08,0.3,0.33,1.1299999999999999,0.3,3.77]
["(1) Contratos em aberto na abertura do dia (2) Contratos em aberto no fechamento do dia (3) Ajuste do dia anterior corrigido (4) Ajuste do dia corrigido",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FEV",5043.17,0.34,0.48,1.35,0.64,3.73]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MAR",5070.3999999999996,0.54,1.18,1.8,1.18,4.18]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ABR",5106.91,0.72,1.61,1.94,1.91,4.71]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MAI",5124.78,0.35,1.62,2.11,2.27,4.93]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"JUN",5127.8500000000004,0.06,1.1299999999999999,2.33,2.33,3.84]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"JUL",5132.47,0.09,0.5,2.12,2.42,3.27]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AGO",5136.58,0.08,0.23,1.85,2.5099999999999998,3.22]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SET",5141.2,0.09,0.26,1.4,2.6,3.22]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OUT",5145.83,0.09,0.26,0.76,2.69,2.72]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOV",5153.03,0.14000000000000001,0.32,0.55000000000000004,2.83,2.67]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DEZ",5207.1400000000003,1.05,1.28,1.55,3.91,3.91]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2020,"JAN",5244.11,0.71,1.91,2.1800000000000002,0.71,4.34]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," FONTE:  IBGE ,  Diretoria de Pesquisas, Coordenação de Índices de Preços, "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"                    Sistema Nacional de Índices de Preços ao Consumidor."]