{ "namespace": "master-cr10-20261103", "status": "complete", "completed_at": "2026-11-04T02:10:25.309973+00:00", "initial_brl": 1000000.0, "planned_paths": 75, "candidate_predeclared": "PE", "target_annual_excess_pp": 15.0, "limitations": [ "known retrospective development, no untouched holdout", "current adjusted-price vintages and survivor universe", "bar execution proxies, not queue or actual fills", "before complete fiscal taxation and operating expenses", "Q0/Q1 have expanded universe, crypto30 and economic-risk; other arms use CR6 mandate" ], "public_export": true, "original_summary_sha256": "b6c0633f3dfb612e6445402b9604407245e5faac091c6f2471c05eecfc5a73b9", "results": [ { "id": "2020-2026--C0--base", "arm": "C0", "label": "CR6 original", "window": "2020-2026", "scenario": "base", "start": "2020-01-02", "end": "2026-10-26", "status": "complete", "initial_brl": 1000000.0, "annual": { "annual_reference_extra_pp": 15.0, "best_12m_excess_pp": 36.55279970642522, "cagr": 0.15736709411444005, "cagr_excess_pp": 5.642397065905769, "calendar_years": [ { "cdi_return": 0.027402585335257745, "complete": true, "end": "2020-12-31", "excess_pp": 14.039734744098965, "return": 0.16779993277624738, "start": "2020-01-02", "target_attained": false, "year": 2020 }, { "cdi_return": 0.044236197381473774, "complete": true, "end": "2021-12-31", "excess_pp": 10.285375025021315, "return": 0.14708994763168692, "start": "2021-01-01", "target_attained": false, "year": 2021 }, { "cdi_return": 0.12390989066133451, "complete": true, "end": "2022-12-31", "excess_pp": 1.4939241540944836, "return": 0.13884913220227935, "start": "2022-01-01", "target_attained": false, "year": 2022 }, { "cdi_return": 0.13039434525537708, "complete": true, "end": "2023-12-31", "excess_pp": 10.046779790128202, "return": 0.2308621431566591, "start": "2023-01-01", "target_attained": false, "year": 2023 }, { "cdi_return": 0.10875983174468828, "complete": true, "end": "2024-12-31", "excess_pp": 9.769591379893704, "return": 0.20645574554362534, "start": "2024-01-01", "target_attained": false, "year": 2024 }, { "cdi_return": 0.14324226892249148, "complete": true, "end": "2025-12-31", "excess_pp": -5.284551675655913, "return": 0.09039675216593235, "start": "2025-01-01", "target_attained": false, "year": 2025 }, { "cdi_return": 0.1146447105838535, "complete": false, "end": "2026-10-26", "excess_pp": -1.8681189989874003, "return": 0.0959635205939795, "start": "2026-01-01", "target_attained": false, "year": 2026 } ], "cdi_cagr": 0.10094312345538237, "complete_12m_windows": 2124, "definition": "12 calendar months using prior available close; maximum anchor gap 7 days", "objective": "maximize-net-profit-with-explicit-risk", "overlapping_windows_are_not_independent": true, "positive_12m_excess_windows": 1477, "target_12m_hits": 530, "worst_12m_excess_pp": -9.145559809252102 }, "corrected_settlement": false, "corrected_allocation": false, "persistence": false, "retry_partials": false, "execution_map": {}, "metrics": { "final_nav": 2707282.485499989, "total_return": 1.7072824854999888, "cdi_return": 0.9258084312424077, "max_drawdown": 0.08382590741679041, "costs": 147648.7139634263, "fx_costs": 38846.962559049236, "fills": 449, "buys": 218, "sells": 231, "avg_risk_exposure": 0.2845965819488435, "asset_pnl": { "BOVA11": -21342.20979007799, "BTC": 195528.56179367658, "ETH": 154097.6436482095, "GLD": 124555.05792057139, "ITUB4": 81939.9076183255, "PETR4": 331788.3566847074, "SPY": 26702.31503507819, "VALE3": 55450.170161800284 }, "asset_trading_pnl": 948719.8030722908, "cash_interest": 730600.6528774471, "cash_receivable_fx_pnl": 66808.99210930009, "monthly": [ { "month": "2020-01", "return": -0.018909144808901934 }, { "month": "2020-02", "return": -0.004223610270102429 }, { "month": "2020-03", "return": 0.001555881550920457 }, { "month": "2020-04", "return": 0.0028546751948648197 }, { "month": "2020-05", "return": -0.0006890449190903869 }, { "month": "2020-06", "return": 0.010384141332067776 }, { "month": "2020-07", "return": 0.03360021168929905 }, { "month": "2020-08", "return": 0.03180239933478446 }, { "month": "2020-09", "return": 0.0015091545386014538 }, { "month": "2020-10", "return": 0.012786190467614311 }, { "month": "2020-11", "return": 0.04648620671218828 }, { "month": "2020-12", "return": 0.041218099704892985 }, { "month": "2021-01", "return": 0.07339521556218842 }, { "month": "2021-02", "return": 0.0013452738652961482 }, { "month": "2021-03", "return": 0.013825866367585649 }, { "month": "2021-04", "return": 0.02758051931764549 }, { "month": "2021-05", "return": -0.008226801999297706 }, { "month": "2021-06", "return": 0.0019750696181948246 }, { "month": "2021-07", "return": -0.00434619051542906 }, { "month": "2021-08", "return": 0.016727178936566167 }, { "month": "2021-09", "return": -0.015257173613012043 }, { "month": "2021-10", "return": 0.05159554030456315 }, { "month": "2021-11", "return": 0.0044574120051323884 }, { "month": "2021-12", "return": -0.020984492908114216 }, { "month": "2022-01", "return": 0.00987850172443161 }, { "month": "2022-02", "return": 0.003406137540178822 }, { "month": "2022-03", "return": -0.028189880022085 }, { "month": "2022-04", "return": 0.003316345331275228 }, { "month": "2022-05", "return": 0.014391090306411725 }, { "month": "2022-06", "return": -0.008236708536413673 }, { "month": "2022-07", "return": 0.05296783202250732 }, { "month": "2022-08", "return": 0.06086084164077232 }, { "month": "2022-09", "return": -0.020124629757407142 }, { "month": "2022-10", "return": 0.02507243193689268 }, { "month": "2022-11", "return": 0.009804588112378942 }, { "month": "2022-12", "return": 0.011233146856987286 }, { "month": "2023-01", "return": 0.011399786528047073 }, { "month": "2023-02", "return": -0.009265449765265776 }, { "month": "2023-03", "return": -0.00217924033737138 }, { "month": "2023-04", "return": 0.007921608227315469 }, { "month": "2023-05", "return": -0.00394888826253148 }, { "month": "2023-06", "return": 0.05737594705755322 }, { "month": "2023-07", "return": 0.020914255392880943 }, { "month": "2023-08", "return": 0.024760405744155944 }, { "month": "2023-09", "return": 0.028858401610175388 }, { "month": "2023-10", "return": 0.012137382109940864 }, { "month": "2023-11", "return": 0.03194460628725748 }, { "month": "2023-12", "return": 0.031515698084123356 }, { "month": "2024-01", "return": 0.02211969015378812 }, { "month": "2024-02", "return": 0.0809936161134368 }, { "month": "2024-03", "return": 0.027528128356925308 }, { "month": "2024-04", "return": -0.033156120087098895 }, { "month": "2024-05", "return": 0.005459695511196516 }, { "month": "2024-06", "return": 0.02188607401887266 }, { "month": "2024-07", "return": -0.0012403433653386253 }, { "month": "2024-08", "return": 0.01211188701245658 }, { "month": "2024-09", "return": -0.029389617271295965 }, { "month": "2024-10", "return": 0.035123607480006314 }, { "month": "2024-11", "return": 0.05644728956104195 }, { "month": "2024-12", "return": -0.003000829642804237 }, { "month": "2025-01", "return": 0.0011516135287834572 }, { "month": "2025-02", "return": -0.008525222591451498 }, { "month": "2025-03", "return": 0.013169364281050866 }, { "month": "2025-04", "return": 0.0037690198438984357 }, { "month": "2025-05", "return": 0.02175988239821436 }, { "month": "2025-06", "return": -0.02283191140595242 }, { "month": "2025-07", "return": 0.01368228263299942 }, { "month": "2025-08", "return": 0.03303241201545526 }, { "month": "2025-09", "return": -0.01930124249786902 }, { "month": "2025-10", "return": 0.012700385461659414 }, { "month": "2025-11", "return": 0.01415351768061357 }, { "month": "2025-12", "return": 0.025729774006704398 }, { "month": "2026-01", "return": 0.08989887156557086 }, { "month": "2026-02", "return": 0.01815273020337904 }, { "month": "2026-03", "return": -0.029565083506800205 }, { "month": "2026-04", "return": 0.0089424218982177 }, { "month": "2026-05", "return": -0.012956628396681769 }, { "month": "2026-06", "return": -0.021665251395103113 }, { "month": "2026-07", "return": 0.007177380203998496 }, { "month": "2026-08", "return": 0.0185442322717424 }, { "month": "2026-09", "return": 0.02212969175460633 }, { "month": "2026-10", "return": -0.003795287884623244 } ] } }, { "id": "2020-2026--C1--base", "arm": "C1", "label": "Liquidação corrigida", "window": "2020-2026", "scenario": "base", "start": "2020-01-02", "end": "2026-10-26", "status": "complete", "initial_brl": 1000000.0, "annual": { "annual_reference_extra_pp": 15.0, "best_12m_excess_pp": 36.55644375232357, "cagr": 0.15535173225590704, "cagr_excess_pp": 5.440860880052467, "calendar_years": [ { "cdi_return": 0.027402585335257745, "complete": true, "end": "2020-12-31", "excess_pp": 12.215463632233359, "return": 0.14955722165759133, "start": "2020-01-02", "target_attained": false, "year": 2020 }, { "cdi_return": 0.044236197381473774, "complete": true, "end": "2021-12-31", "excess_pp": 10.063598188567614, "return": 0.1448721792671499, "start": "2021-01-01", "target_attained": false, "year": 2021 }, { "cdi_return": 0.12390989066133451, "complete": true, "end": "2022-12-31", "excess_pp": 1.7704255980629524, "return": 0.14161414664196403, "start": "2022-01-01", "target_attained": false, "year": 2022 }, { "cdi_return": 0.13039434525537708, "complete": true, "end": "2023-12-31", "excess_pp": 10.06269874899739, "return": 0.23102133274535097, "start": "2023-01-01", "target_attained": false, "year": 2023 }, { "cdi_return": 0.10875983174468828, "complete": true, "end": "2024-12-31", "excess_pp": 9.858990400918156, "return": 0.20734973575386983, "start": "2024-01-01", "target_attained": false, "year": 2024 }, { "cdi_return": 0.14324226892249148, "complete": true, "end": "2025-12-31", "excess_pp": -5.235080270100401, "return": 0.09089146622148747, "start": "2025-01-01", "target_attained": false, "year": 2025 }, { "cdi_return": 0.1146447105838535, "complete": false, "end": "2026-10-26", "excess_pp": -1.6427262463671655, "return": 0.09821744812018185, "start": "2026-01-01", "target_attained": false, "year": 2026 } ], "cdi_cagr": 0.10094312345538237, "complete_12m_windows": 2124, "definition": "12 calendar months using prior available close; maximum anchor gap 7 days", "objective": "maximize-net-profit-with-explicit-risk", "overlapping_windows_are_not_independent": true, "positive_12m_excess_windows": 1472, "target_12m_hits": 527, "worst_12m_excess_pp": -8.482489528292202 }, "corrected_settlement": true, "corrected_allocation": false, "persistence": false, "retry_partials": false, "execution_map": {}, "metrics": { "final_nav": 2675318.4959296305, "total_return": 1.6753184959296306, "cdi_return": 0.9258084312424077, "max_drawdown": 0.08887828970638212, "costs": 142955.1243940192, "fx_costs": 36530.74879128237, "fills": 442, "buys": 215, "sells": 227, "avg_risk_exposure": 0.2932607834174785, "asset_pnl": { "BOVA11": -21215.295358325122, "BTC": 192504.9982531369, "COPX": 0.0, "ETH": 151242.18355637448, "GLD": 122689.72216594769, "ITUB4": 93496.14584682207, "PETR4": 352193.34518191975, "PICK": 0.0, "REMX": 0.0, "SH": 0.0, "SPY": 26504.708998320526, "URA": 0.0, "VALE3": 21971.27188602222, "XLI": 0.0, "XLU": 0.0 }, "asset_trading_pnl": 939387.0805302185, "cash_interest": 722247.9745659331, "cash_receivable_fx_pnl": 50214.18962476119, "monthly": [ { "month": "2020-01", "return": -0.018860460598530415 }, { "month": "2020-02", "return": -0.006977854973249764 }, { "month": "2020-03", "return": -0.011410210906570906 }, { "month": "2020-04", "return": 0.002849249027839784 }, { "month": "2020-05", "return": -0.0007003050208234107 }, { "month": "2020-06", "return": 0.010391584221870254 }, { "month": "2020-07", "return": 0.03360030217611487 }, { "month": "2020-08", "return": 0.031802276692020515 }, { "month": "2020-09", "return": 0.001524219111770142 }, { "month": "2020-10", "return": 0.01278600339919822 }, { "month": "2020-11", "return": 0.04648651966186046 }, { "month": "2020-12", "return": 0.04121817142500839 }, { "month": "2021-01", "return": 0.07340373808699585 }, { "month": "2021-02", "return": 0.0013452738652963703 }, { "month": "2021-03", "return": 0.013825866367585427 }, { "month": "2021-04", "return": 0.027580519317645713 }, { "month": "2021-05", "return": -0.00820806627273385 }, { "month": "2021-06", "return": 0.0019750696181941585 }, { "month": "2021-07", "return": -0.004320930358779451 }, { "month": "2021-08", "return": 0.016814921332301447 }, { "month": "2021-09", "return": -0.01665935126365259 }, { "month": "2021-10", "return": 0.049261740356250305 }, { "month": "2021-11", "return": 0.005194053580033886 }, { "month": "2021-12", "return": -0.020161950946287255 }, { "month": "2022-01", "return": 0.01286590167734003 }, { "month": "2022-02", "return": 0.003521349720386091 }, { "month": "2022-03", "return": -0.003384569254141656 }, { "month": "2022-04", "return": -0.029310825674099483 }, { "month": "2022-05", "return": 0.036110814237382716 }, { "month": "2022-06", "return": -0.009573171577423323 }, { "month": "2022-07", "return": 0.048019239244675216 }, { "month": "2022-08", "return": 0.05732038367088288 }, { "month": "2022-09", "return": -0.019595382874331824 }, { "month": "2022-10", "return": 0.02065183944293958 }, { "month": "2022-11", "return": 0.009007167678529493 }, { "month": "2022-12", "return": 0.01123314685698662 }, { "month": "2023-01", "return": 0.011399786528046851 }, { "month": "2023-02", "return": -0.009265449765265665 }, { "month": "2023-03", "return": -0.0021003199070812606 }, { "month": "2023-04", "return": 0.007921608229943367 }, { "month": "2023-05", "return": -0.003948888342294787 }, { "month": "2023-06", "return": 0.05739761554661804 }, { "month": "2023-07", "return": 0.020914046485696947 }, { "month": "2023-08", "return": 0.024760134184744542 }, { "month": "2023-09", "return": 0.028858018588927115 }, { "month": "2023-10", "return": 0.012168645937172151 }, { "month": "2023-11", "return": 0.031944385338993575 }, { "month": "2023-12", "return": 0.03151560412237586 }, { "month": "2024-01", "return": 0.022143940602664003 }, { "month": "2024-02", "return": 0.080992782329955 }, { "month": "2024-03", "return": 0.02756870071197204 }, { "month": "2024-04", "return": -0.03308356295673909 }, { "month": "2024-05", "return": 0.005556298643607294 }, { "month": "2024-06", "return": 0.021948571159116304 }, { "month": "2024-07", "return": -0.0011396214290871898 }, { "month": "2024-08", "return": 0.01218997733488214 }, { "month": "2024-09", "return": -0.029268950953913464 }, { "month": "2024-10", "return": 0.03517907599191461 }, { "month": "2024-11", "return": 0.05654303790858872 }, { "month": "2024-12", "return": -0.0030013293635048344 }, { "month": "2025-01", "return": 0.0011514981138882607 }, { "month": "2025-02", "return": -0.008525097902122858 }, { "month": "2025-03", "return": 0.013268721777064396 }, { "month": "2025-04", "return": 0.0037705290560008375 }, { "month": "2025-05", "return": 0.021759915083598314 }, { "month": "2025-06", "return": -0.02282759485248753 }, { "month": "2025-07", "return": 0.013790368601720449 }, { "month": "2025-08", "return": 0.03322095681681114 }, { "month": "2025-09", "return": -0.01929657245043903 }, { "month": "2025-10", "return": 0.01275678522517465 }, { "month": "2025-11", "return": 0.014153517680613348 }, { "month": "2025-12", "return": 0.025729774006703954 }, { "month": "2026-01", "return": 0.08989887156557108 }, { "month": "2026-02", "return": 0.018174049968650685 }, { "month": "2026-03", "return": -0.028108927357030966 }, { "month": "2026-04", "return": 0.008942421898217479 }, { "month": "2026-05", "return": -0.01286598068105771 }, { "month": "2026-06", "return": -0.02154555333392061 }, { "month": "2026-07", "return": 0.0073570786567869195 }, { "month": "2026-08", "return": 0.0185442322717424 }, { "month": "2026-09", "return": 0.022231757102008753 }, { "month": "2026-10", "return": -0.003753746613471831 } ] } }, { "id": "2020-2026--C2--base", "arm": "C2", "label": "Avaliação da carteira real", "window": "2020-2026", "scenario": "base", "start": "2020-01-02", "end": "2026-10-26", "status": "complete", "initial_brl": 1000000.0, "annual": { "annual_reference_extra_pp": 15.0, "best_12m_excess_pp": 36.55280991045724, "cagr": 0.16709833618684833, "cagr_excess_pp": 6.615521273146596, "calendar_years": [ { "cdi_return": 0.027402585335257745, "complete": true, "end": "2020-12-31", "excess_pp": 14.0035206049137, "return": 0.16743779138439474, "start": "2020-01-02", "target_attained": false, "year": 2020 }, { "cdi_return": 0.044236197381473774, "complete": true, "end": "2021-12-31", "excess_pp": 11.367695608155138, "return": 0.15791315346302515, "start": "2021-01-01", "target_attained": false, "year": 2021 }, { "cdi_return": 0.12390989066133451, "complete": true, "end": "2022-12-31", "excess_pp": 1.574875071862425, "return": 0.13965864137995876, "start": "2022-01-01", "target_attained": false, "year": 2022 }, { "cdi_return": 0.13039434525537708, "complete": true, "end": "2023-12-31", "excess_pp": 10.231122630144274, "return": 0.2327055715568198, "start": "2023-01-01", "target_attained": false, "year": 2023 }, { "cdi_return": 0.10875983174468828, "complete": true, "end": "2024-12-31", "excess_pp": 14.827469597268106, "return": 0.25703452771736934, "start": "2024-01-01", "target_attained": false, "year": 2024 }, { "cdi_return": 0.14324226892249148, "complete": true, "end": "2025-12-31", "excess_pp": -4.770632199913449, "return": 0.09553594692335698, "start": "2025-01-01", "target_attained": false, "year": 2025 }, { "cdi_return": 0.1146447105838535, "complete": false, "end": "2026-10-26", "excess_pp": -1.8681189989874225, "return": 0.09596352059397928, "start": "2026-01-01", "target_attained": false, "year": 2026 } ], "cdi_cagr": 0.10094312345538237, "complete_12m_windows": 2124, "definition": "12 calendar months using prior available close; maximum anchor gap 7 days", "objective": "maximize-net-profit-with-explicit-risk", "overlapping_windows_are_not_independent": true, "positive_12m_excess_windows": 1517, "target_12m_hits": 645, "worst_12m_excess_pp": -8.147818951829288 }, "corrected_settlement": false, "corrected_allocation": true, "persistence": false, "retry_partials": false, "execution_map": {}, "metrics": { "final_nav": 2866248.3645490063, "total_return": 1.8662483645490062, "cdi_return": 0.9258084312424077, "max_drawdown": 0.08397206312056993, "costs": 148209.61313261476, "fx_costs": 39292.65731176336, "fills": 435, "buys": 211, "sells": 224, "avg_risk_exposure": 0.27772955732428617, "asset_pnl": { "BOVA11": -22208.351891563914, "BTC": 326418.73743208265, "COPX": 0.0, "ETH": 120650.26038782633, "GLD": 137044.06857230354, "ITUB4": 72866.78338713461, "PETR4": 343089.51275801915, "PICK": 0.0, "REMX": 0.0, "SH": 0.0, "SPY": 26450.59457893603, "URA": 0.0, "VALE3": 57543.61446250563, "XLI": 0.0, "XLU": 0.0 }, "asset_trading_pnl": 1061855.219687244, "cash_interest": 769088.0032276942, "cash_receivable_fx_pnl": 74597.79894583157, "monthly": [ { "month": "2020-01", "return": -0.01887437695019556 }, { "month": "2020-02", "return": -0.00455924435231414 }, { "month": "2020-03", "return": 0.0015471011408443314 }, { "month": "2020-04", "return": 0.002854769609262675 }, { "month": "2020-05", "return": -0.0006888489962830757 }, { "month": "2020-06", "return": 0.010384141332224761 }, { "month": "2020-07", "return": 0.03360021168855898 }, { "month": "2020-08", "return": 0.03180239933552187 }, { "month": "2020-09", "return": 0.0015091545390382155 }, { "month": "2020-10", "return": 0.012786190467888536 }, { "month": "2020-11", "return": 0.04648620671108428 }, { "month": "2020-12", "return": 0.04121809970453061 }, { "month": "2021-01", "return": 0.0733952155627089 }, { "month": "2021-02", "return": 0.0013452738652961482 }, { "month": "2021-03", "return": 0.013825866367585427 }, { "month": "2021-04", "return": 0.027580519317645713 }, { "month": "2021-05", "return": -0.00822680199929815 }, { "month": "2021-06", "return": 0.0019750696181943805 }, { "month": "2021-07", "return": -0.00434619051542906 }, { "month": "2021-08", "return": 0.01690223140101277 }, { "month": "2021-09", "return": -0.00915252935438493 }, { "month": "2021-10", "return": 0.05360197129094857 }, { "month": "2021-11", "return": 0.010235568818363072 }, { "month": "2021-12", "return": -0.02548086387348103 }, { "month": "2022-01", "return": 0.010593341307346904 }, { "month": "2022-02", "return": 0.0034091117838792595 }, { "month": "2022-03", "return": -0.028189880022084668 }, { "month": "2022-04", "return": 0.0033163453312747837 }, { "month": "2022-05", "return": 0.014391090306411503 }, { "month": "2022-06", "return": -0.008236708536413784 }, { "month": "2022-07", "return": 0.052967832022507766 }, { "month": "2022-08", "return": 0.060860841640772545 }, { "month": "2022-09", "return": -0.02012462975740692 }, { "month": "2022-10", "return": 0.025072431936892903 }, { "month": "2022-11", "return": 0.009804588112378498 }, { "month": "2022-12", "return": 0.011233146856986398 }, { "month": "2023-01", "return": 0.01139978652804663 }, { "month": "2023-02", "return": -0.009265449765266776 }, { "month": "2023-03", "return": -0.002179240337372268 }, { "month": "2023-04", "return": 0.00792160822731569 }, { "month": "2023-05", "return": -0.003948888262531369 }, { "month": "2023-06", "return": 0.057375947057553445 }, { "month": "2023-07", "return": 0.020914255392881165 }, { "month": "2023-08", "return": 0.024760405744155944 }, { "month": "2023-09", "return": 0.028858401610175166 }, { "month": "2023-10", "return": 0.012137382109941086 }, { "month": "2023-11", "return": 0.03194460628725748 }, { "month": "2023-12", "return": 0.03306057079276403 }, { "month": "2024-01", "return": 0.03267922448525051 }, { "month": "2024-02", "return": 0.08988305944248576 }, { "month": "2024-03", "return": 0.027562524183949888 }, { "month": "2024-04", "return": -0.007795424663561645 }, { "month": "2024-05", "return": 0.007946376946172284 }, { "month": "2024-06", "return": 0.021984324642994935 }, { "month": "2024-07", "return": -0.0012690280916838326 }, { "month": "2024-08", "return": 0.006951017456357622 }, { "month": "2024-09", "return": -0.03038065229486908 }, { "month": "2024-10", "return": 0.035426543250856035 }, { "month": "2024-11", "return": 0.05642460092522161 }, { "month": "2024-12", "return": -0.00300085975732467 }, { "month": "2025-01", "return": 0.0011513809802565778 }, { "month": "2025-02", "return": -0.008525127681991984 }, { "month": "2025-03", "return": 0.013169900384630395 }, { "month": "2025-04", "return": 0.003769868146894284 }, { "month": "2025-05", "return": 0.02175988973378673 }, { "month": "2025-06", "return": -0.022830520032419477 }, { "month": "2025-07", "return": 0.019756759742153296 }, { "month": "2025-08", "return": 0.034318289935821866 }, { "month": "2025-09", "return": -0.02182369613625279 }, { "month": "2025-10", "return": 0.01275732508747951 }, { "month": "2025-11", "return": 0.014153517680613792 }, { "month": "2025-12", "return": 0.02572977400670462 }, { "month": "2026-01", "return": 0.08989887156557086 }, { "month": "2026-02", "return": 0.018152730203379264 }, { "month": "2026-03", "return": -0.029565083506800205 }, { "month": "2026-04", "return": 0.0089424218982177 }, { "month": "2026-05", "return": -0.01295662839668188 }, { "month": "2026-06", "return": -0.021665251395103557 }, { "month": "2026-07", "return": 0.007177380203999162 }, { "month": "2026-08", "return": 0.018544232271742178 }, { "month": "2026-09", "return": 0.022129691754606107 }, { "month": "2026-10", "return": -0.003795287884623133 } ] } }, { "id": "2020-2026--C3--base", "arm": "C3", "label": "Referência corrigida", "window": "2020-2026", "scenario": "base", "start": "2020-01-02", "end": "2026-10-26", "status": "complete", "initial_brl": 1000000.0, "annual": { "annual_reference_extra_pp": 15.0, "best_12m_excess_pp": 36.556443752323474, "cagr": 0.1652110859515714, "cagr_excess_pp": 6.426796249618905, "calendar_years": [ { "cdi_return": 0.027402585335257745, "complete": true, "end": "2020-12-31", "excess_pp": 12.17976343126037, "return": 0.14920021964786145, "start": "2020-01-02", "target_attained": false, "year": 2020 }, { "cdi_return": 0.044236197381473774, "complete": true, "end": "2021-12-31", "excess_pp": 11.346743797750092, "return": 0.1577036353589747, "start": "2021-01-01", "target_attained": false, "year": 2021 }, { "cdi_return": 0.12390989066133451, "complete": true, "end": "2022-12-31", "excess_pp": 1.7595649622327958, "return": 0.14150554028366247, "start": "2022-01-01", "target_attained": false, "year": 2022 }, { "cdi_return": 0.13039434525537708, "complete": true, "end": "2023-12-31", "excess_pp": 10.247065430270164, "return": 0.2328649995580787, "start": "2023-01-01", "target_attained": false, "year": 2023 }, { "cdi_return": 0.10875983174468828, "complete": true, "end": "2024-12-31", "excess_pp": 14.909677711482793, "return": 0.2578566088595162, "start": "2024-01-01", "target_attained": false, "year": 2024 }, { "cdi_return": 0.14324226892249148, "complete": true, "end": "2025-12-31", "excess_pp": -4.722328266764753, "return": 0.09601898625484395, "start": "2025-01-01", "target_attained": false, "year": 2025 }, { "cdi_return": 0.1146447105838535, "complete": false, "end": "2026-10-26", "excess_pp": -1.6427262463671655, "return": 0.09821744812018185, "start": "2026-01-01", "target_attained": false, "year": 2026 } ], "cdi_cagr": 0.10094312345538237, "complete_12m_windows": 2124, "definition": "12 calendar months using prior available close; maximum anchor gap 7 days", "objective": "maximize-net-profit-with-explicit-risk", "overlapping_windows_are_not_independent": true, "positive_12m_excess_windows": 1533, "target_12m_hits": 647, "worst_12m_excess_pp": -7.985618754890056 }, "corrected_settlement": true, "corrected_allocation": true, "persistence": false, "retry_partials": false, "execution_map": {}, "metrics": { "final_nav": 2834811.57330287, "total_return": 1.8348115733028703, "cdi_return": 0.9258084312424077, "max_drawdown": 0.08902392314542351, "costs": 143811.73315363252, "fx_costs": 37198.686427174456, "fills": 428, "buys": 208, "sells": 220, "avg_risk_exposure": 0.2863918799907728, "asset_pnl": { "BOVA11": -22089.97503852914, "BTC": 321684.07072589983, "COPX": 0.0, "ETH": 118268.45195781931, "GLD": 135123.61601179978, "ITUB4": 84762.3885478375, "PETR4": 363969.98108786903, "PICK": 0.0, "REMX": 0.0, "SH": 0.0, "SPY": 26238.889895170872, "URA": 0.0, "VALE3": 23679.117731139828, "XLI": 0.0, "XLU": 0.0 }, "asset_trading_pnl": 1051636.540919007, "cash_interest": 760213.9593737696, "cash_receivable_fx_pnl": 60159.75943726799, "monthly": [ { "month": "2020-01", "return": -0.018825751384069833 }, { "month": "2020-02", "return": -0.0073122966352018315 }, { "month": "2020-03", "return": -0.011419238337113335 }, { "month": "2020-04", "return": 0.0028492490278400062 }, { "month": "2020-05", "return": -0.0007003050208230777 }, { "month": "2020-06", "return": 0.010391584221870032 }, { "month": "2020-07", "return": 0.03360030217611443 }, { "month": "2020-08", "return": 0.031802276692020515 }, { "month": "2020-09", "return": 0.001524219111770142 }, { "month": "2020-10", "return": 0.012786003399198442 }, { "month": "2020-11", "return": 0.04648651966186024 }, { "month": "2020-12", "return": 0.04121817142500839 }, { "month": "2021-01", "return": 0.07340373808699585 }, { "month": "2021-02", "return": 0.0013452738652959262 }, { "month": "2021-03", "return": 0.013825866367585204 }, { "month": "2021-04", "return": 0.02758051931764549 }, { "month": "2021-05", "return": -0.008208066272733738 }, { "month": "2021-06", "return": 0.0019750696181941585 }, { "month": "2021-07", "return": -0.004320930358779451 }, { "month": "2021-08", "return": 0.016996137473900497 }, { "month": "2021-09", "return": -0.009394955581582654 }, { "month": "2021-10", "return": 0.05231299054707739 }, { "month": "2021-11", "return": 0.010789007609451007 }, { "month": "2021-12", "return": -0.024900204813723792 }, { "month": "2022-01", "return": 0.012771421871709654 }, { "month": "2022-02", "return": 0.003519488662062198 }, { "month": "2022-03", "return": -0.003384569254141767 }, { "month": "2022-04", "return": -0.029310825674099594 }, { "month": "2022-05", "return": 0.03611081423738294 }, { "month": "2022-06", "return": -0.009573171577423323 }, { "month": "2022-07", "return": 0.048019239244675216 }, { "month": "2022-08", "return": 0.05732038367088266 }, { "month": "2022-09", "return": -0.01959538287433149 }, { "month": "2022-10", "return": 0.02065183944293958 }, { "month": "2022-11", "return": 0.009007167678529271 }, { "month": "2022-12", "return": 0.01123314685698662 }, { "month": "2023-01", "return": 0.01139978652804663 }, { "month": "2023-02", "return": -0.00926544976526622 }, { "month": "2023-03", "return": -0.0021003199070810386 }, { "month": "2023-04", "return": 0.007921608229943145 }, { "month": "2023-05", "return": -0.00394888834229512 }, { "month": "2023-06", "return": 0.05739761554661782 }, { "month": "2023-07", "return": 0.020914046485696947 }, { "month": "2023-08", "return": 0.02476013418474432 }, { "month": "2023-09", "return": 0.028858018588927115 }, { "month": "2023-10", "return": 0.012168645937172373 }, { "month": "2023-11", "return": 0.031944385338993575 }, { "month": "2023-12", "return": 0.03306047668919976 }, { "month": "2024-01", "return": 0.03267893007989353 }, { "month": "2024-02", "return": 0.08988319767520814 }, { "month": "2024-03", "return": 0.02760366967923189 }, { "month": "2024-04", "return": -0.007777153987606145 }, { "month": "2024-05", "return": 0.008035654657962743 }, { "month": "2024-06", "return": 0.022046852662753302 }, { "month": "2024-07", "return": -0.0011682958446957992 }, { "month": "2024-08", "return": 0.0070286263439931496 }, { "month": "2024-09", "return": -0.030260289265256257 }, { "month": "2024-10", "return": 0.03548198142254866 }, { "month": "2024-11", "return": 0.05652035139627287 }, { "month": "2024-12", "return": -0.0030013594776531205 }, { "month": "2025-01", "return": 0.0011512656182028902 }, { "month": "2025-02", "return": -0.00852500300347303 }, { "month": "2025-03", "return": 0.01326925778929211 }, { "month": "2025-04", "return": 0.003771377126085662 }, { "month": "2025-05", "return": 0.02175992241710767 }, { "month": "2025-06", "return": -0.022826203867707506 }, { "month": "2025-07", "return": 0.019904835205762694 }, { "month": "2025-08", "return": 0.03450839947043205 }, { "month": "2025-09", "return": -0.02181605269396847 }, { "month": "2025-10", "return": 0.012757325087480398 }, { "month": "2025-11", "return": 0.014153517680613348 }, { "month": "2025-12", "return": 0.025729774006704176 }, { "month": "2026-01", "return": 0.08989887156557086 }, { "month": "2026-02", "return": 0.018174049968650907 }, { "month": "2026-03", "return": -0.028108927357030744 }, { "month": "2026-04", "return": 0.0089424218982177 }, { "month": "2026-05", "return": -0.012865980681058042 }, { "month": "2026-06", "return": -0.021545553333920386 }, { "month": "2026-07", "return": 0.0073570786567866975 }, { "month": "2026-08", "return": 0.018544232271742622 }, { "month": "2026-09", "return": 0.02223175710200831 }, { "month": "2026-10", "return": -0.003753746613471498 } ] } }, { "id": "2020-2026--P--base", "arm": "P", "label": "Persistência", "window": "2020-2026", "scenario": "base", "start": "2020-01-02", "end": "2026-10-26", "status": "complete", "initial_brl": 1000000.0, "annual": { "annual_reference_extra_pp": 15.0, "best_12m_excess_pp": 31.506885058892408, "cagr": 0.15864236493598005, "cagr_excess_pp": 5.7699241480597685, "calendar_years": [ { "cdi_return": 0.027402585335257745, "complete": true, "end": "2020-12-31", "excess_pp": 13.412307945314872, "return": 0.16152566478840646, "start": "2020-01-02", "target_attained": false, "year": 2020 }, { "cdi_return": 0.044236197381473774, "complete": true, "end": "2021-12-31", "excess_pp": 7.765255308534824, "return": 0.12188875046682202, "start": "2021-01-01", "target_attained": false, "year": 2021 }, { "cdi_return": 0.12390989066133451, "complete": true, "end": "2022-12-31", "excess_pp": 1.8083422143091221, "return": 0.14199331280442573, "start": "2022-01-01", "target_attained": false, "year": 2022 }, { "cdi_return": 0.13039434525537708, "complete": true, "end": "2023-12-31", "excess_pp": 10.247065430270075, "return": 0.23286499955807782, "start": "2023-01-01", "target_attained": false, "year": 2023 }, { "cdi_return": 0.10875983174468828, "complete": true, "end": "2024-12-31", "excess_pp": 10.781037252908309, "return": 0.21657020427377138, "start": "2024-01-01", "target_attained": false, "year": 2024 }, { "cdi_return": 0.14324226892249148, "complete": true, "end": "2025-12-31", "excess_pp": -3.7283687399104037, "return": 0.10595858152338744, "start": "2025-01-01", "target_attained": false, "year": 2025 }, { "cdi_return": 0.1146447105838535, "complete": false, "end": "2026-10-26", "excess_pp": -0.9652758025792352, "return": 0.10499195255806115, "start": "2026-01-01", "target_attained": false, "year": 2026 } ], "cdi_cagr": 0.10094312345538237, "complete_12m_windows": 2124, "definition": "12 calendar months using prior available close; maximum anchor gap 7 days", "objective": "maximize-net-profit-with-explicit-risk", "overlapping_windows_are_not_independent": true, "positive_12m_excess_windows": 1563, "target_12m_hits": 505, "worst_12m_excess_pp": -9.963743919627511 }, "corrected_settlement": true, "corrected_allocation": true, "persistence": true, "retry_partials": false, "execution_map": {}, "metrics": { "final_nav": 2727676.369763132, "total_return": 1.7276763697631323, "cdi_return": 0.9258084312424077, "max_drawdown": 0.07841090620672653, "costs": 133086.96726208355, "fx_costs": 45152.41838489991, "fills": 356, "buys": 177, "sells": 179, "avg_risk_exposure": 0.2949074112776755, "asset_pnl": { "BOVA11": 21824.338908634214, "BTC": 307073.76210530195, "COPX": 0.0, "ETH": 99413.88026394934, "GLD": 186463.90682784823, "ITUB4": 51839.36204025818, "PETR4": 328877.2112819627, "PICK": 0.0, "REMX": 0.0, "SH": 0.0, "SPY": 29669.693145181613, "URA": 0.0, "VALE3": -37409.44703868, "XLI": 0.0, "XLU": 0.0 }, "asset_trading_pnl": 987752.7075344562, "cash_interest": 762751.194068952, "cash_receivable_fx_pnl": 22324.886544623936, "monthly": [ { "month": "2020-01", "return": -0.013831710753222981 }, { "month": "2020-02", "return": -0.0043173449089647375 }, { "month": "2020-03", "return": 0.022582035633926578 }, { "month": "2020-04", "return": 0.0028492490278400062 }, { "month": "2020-05", "return": -0.0007003050208230777 }, { "month": "2020-06", "return": 0.0045359970993128496 }, { "month": "2020-07", "return": 0.03133715385284486 }, { "month": "2020-08", "return": 0.044563409663538334 }, { "month": "2020-09", "return": -0.011959142005934176 }, { "month": "2020-10", "return": 0.01144792712308762 }, { "month": "2020-11", "return": 0.01725553339797914 }, { "month": "2020-12", "return": 0.04924714871324354 }, { "month": "2021-01", "return": 0.06815744134545243 }, { "month": "2021-02", "return": 0.0013452738652963703 }, { "month": "2021-03", "return": 0.013825866367585427 }, { "month": "2021-04", "return": 0.027725217662548207 }, { "month": "2021-05", "return": -0.012736868952983982 }, { "month": "2021-06", "return": 0.0019750696181946026 }, { "month": "2021-07", "return": -0.012076089232618381 }, { "month": "2021-08", "return": 0.01143557060197864 }, { "month": "2021-09", "return": -0.016931884071686554 }, { "month": "2021-10", "return": 0.05087442631670824 }, { "month": "2021-11", "return": 0.010919233079808244 }, { "month": "2021-12", "return": -0.02481313700446619 }, { "month": "2022-01", "return": 0.013201646809804624 }, { "month": "2022-02", "return": 0.0035220030839171468 }, { "month": "2022-03", "return": -0.003384569254141989 }, { "month": "2022-04", "return": -0.029310825674099816 }, { "month": "2022-05", "return": 0.036110814237382716 }, { "month": "2022-06", "return": -0.009573171577423434 }, { "month": "2022-07", "return": 0.04801923924467566 }, { "month": "2022-08", "return": 0.05732038367088266 }, { "month": "2022-09", "return": -0.019595382874331713 }, { "month": "2022-10", "return": 0.02065183944293958 }, { "month": "2022-11", "return": 0.009007167678529049 }, { "month": "2022-12", "return": 0.01123314685698662 }, { "month": "2023-01", "return": 0.01139978652804663 }, { "month": "2023-02", "return": -0.009265449765266554 }, { "month": "2023-03", "return": -0.0021003199070813716 }, { "month": "2023-04", "return": 0.007921608229942922 }, { "month": "2023-05", "return": -0.00394888834229512 }, { "month": "2023-06", "return": 0.05739761554661804 }, { "month": "2023-07", "return": 0.020914046485696725 }, { "month": "2023-08", "return": 0.024760134184744098 }, { "month": "2023-09", "return": 0.028858018588926893 }, { "month": "2023-10", "return": 0.012168645937172373 }, { "month": "2023-11", "return": 0.03194438533899402 }, { "month": "2023-12", "return": 0.033060476689199536 }, { "month": "2024-01", "return": 0.03267893007989331 }, { "month": "2024-02", "return": 0.08988319767520814 }, { "month": "2024-03", "return": 0.022155599054804354 }, { "month": "2024-04", "return": -0.04847926271017311 }, { "month": "2024-05", "return": 0.0032788071619966885 }, { "month": "2024-06", "return": 0.010737066347183521 }, { "month": "2024-07", "return": 0.006010784772284339 }, { "month": "2024-08", "return": 0.005729126526620609 }, { "month": "2024-09", "return": -0.018799206703657534 }, { "month": "2024-10", "return": 0.03282697420943026 }, { "month": "2024-11", "return": 0.06747018867367593 }, { "month": "2024-12", "return": 0.0013177607693333204 }, { "month": "2025-01", "return": 0.003597892311967943 }, { "month": "2025-02", "return": -0.009184096471278158 }, { "month": "2025-03", "return": 0.014760261136003594 }, { "month": "2025-04", "return": 0.00612455855549654 }, { "month": "2025-05", "return": 0.021780199902398545 }, { "month": "2025-06", "return": -0.018977885868130095 }, { "month": "2025-07", "return": 0.0194561270402136 }, { "month": "2025-08", "return": 0.03446554137448232 }, { "month": "2025-09", "return": -0.021844172595711808 }, { "month": "2025-10", "return": 0.012757325087479732 }, { "month": "2025-11", "return": 0.01415351768061357 }, { "month": "2025-12", "return": 0.025729774006704398 }, { "month": "2026-01", "return": 0.08989887156557086 }, { "month": "2026-02", "return": 0.03338747136961451 }, { "month": "2026-03", "return": -0.03200078415308738 }, { "month": "2026-04", "return": 0.004302660178158391 }, { "month": "2026-05", "return": -0.020464125495343488 }, { "month": "2026-06", "return": -0.02233208672360487 }, { "month": "2026-07", "return": 0.0072860787658963755 }, { "month": "2026-08", "return": 0.0185442322717424 }, { "month": "2026-09", "return": 0.022231757102008753 }, { "month": "2026-10", "return": 0.004792301788015818 } ] } }, { "id": "2020-2026--E--base", "arm": "E", "label": "Ordens-filhas", "window": "2020-2026", "scenario": "base", "start": "2020-01-02", "end": "2026-10-26", "status": "complete", "initial_brl": 1000000.0, "annual": { "annual_reference_extra_pp": 15.0, "best_12m_excess_pp": 49.72424175837868, "cagr": 0.17854575818465168, "cagr_excess_pp": 7.7602634729269315, "calendar_years": [ { "cdi_return": 0.027402585335257745, "complete": true, "end": "2020-12-31", "excess_pp": 11.942694154520916, "return": 0.1468295268804669, "start": "2020-01-02", "target_attained": false, "year": 2020 }, { "cdi_return": 0.044236197381473774, "complete": true, "end": "2021-12-31", "excess_pp": 19.009319070750742, "return": 0.23432938808898118, "start": "2021-01-01", "target_attained": true, "year": 2021 }, { "cdi_return": 0.12390989066133451, "complete": true, "end": "2022-12-31", "excess_pp": 2.4462912113034196, "return": 0.1483728027743687, "start": "2022-01-01", "target_attained": false, "year": 2022 }, { "cdi_return": 0.13039434525537708, "complete": true, "end": "2023-12-31", "excess_pp": 11.053083964284816, "return": 0.24092518489822523, "start": "2023-01-01", "target_attained": false, "year": 2023 }, { "cdi_return": 0.10875983174468828, "complete": true, "end": "2024-12-31", "excess_pp": 14.643641034962119, "return": 0.25519624209430947, "start": "2024-01-01", "target_attained": false, "year": 2024 }, { "cdi_return": 0.14324226892249148, "complete": true, "end": "2025-12-31", "excess_pp": -1.492258764284915, "return": 0.12831968127964233, "start": "2025-01-01", "target_attained": false, "year": 2025 }, { "cdi_return": 0.1146447105838535, "complete": false, "end": "2026-10-26", "excess_pp": -4.238770718151863, "return": 0.07225700340233487, "start": "2026-01-01", "target_attained": false, "year": 2026 } ], "cdi_cagr": 0.10094312345538237, "complete_12m_windows": 2124, "definition": "12 calendar months using prior available close; maximum anchor gap 7 days", "objective": "maximize-net-profit-with-explicit-risk", "overlapping_windows_are_not_independent": true, "positive_12m_excess_windows": 1673, "target_12m_hits": 610, "worst_12m_excess_pp": -9.835676151526417 }, "corrected_settlement": true, "corrected_allocation": true, "persistence": false, "retry_partials": true, "execution_map": {}, "metrics": { "final_nav": 3063381.7297851923, "total_return": 2.0633817297851924, "cdi_return": 0.9258084312424077, "max_drawdown": 0.09692245606248451, "costs": 179003.25952549488, "fx_costs": 48417.56587473082, "fills": 486, "buys": 237, "sells": 249, "avg_risk_exposure": 0.32762217558933443, "asset_pnl": { "BOVA11": -184345.0807190626, "BTC": 316876.38504449883, "COPX": 0.0, "ETH": 124028.36336853007, "GLD": 189396.76709610995, "ITUB4": 163007.3208859262, "PETR4": 498168.88429160375, "PICK": 0.0, "REMX": 0.0, "SH": 0.0, "SPY": 64911.3883465868, "URA": 0.0, "VALE3": 150250.66820810715, "XLI": 0.0, "XLU": 0.0 }, "asset_trading_pnl": 1322294.6965223001, "cash_interest": 771052.3174393085, "cash_receivable_fx_pnl": 18452.281698314473, "monthly": [ { "month": "2020-01", "return": -0.02611951357670983 }, { "month": "2020-02", "return": -0.006576479844479066 }, { "month": "2020-03", "return": 0.002600747689749383 }, { "month": "2020-04", "return": 0.0016857969654475724 }, { "month": "2020-05", "return": 0.004508186922912438 }, { "month": "2020-06", "return": 0.004384685309366088 }, { "month": "2020-07", "return": 0.032238876461478716 }, { "month": "2020-08", "return": 0.036692105769804195 }, { "month": "2020-09", "return": -0.004671418603793276 }, { "month": "2020-10", "return": 0.008504187328378654 }, { "month": "2020-11", "return": 0.04577278275705465 }, { "month": "2020-12", "return": 0.04143973195049888 }, { "month": "2021-01", "return": 0.08934978654787096 }, { "month": "2021-02", "return": 0.050159987791175364 }, { "month": "2021-03", "return": 0.08521469460185283 }, { "month": "2021-04", "return": -0.022039398502759933 }, { "month": "2021-05", "return": 0.004624331182638164 }, { "month": "2021-06", "return": -0.005131650531287946 }, { "month": "2021-07", "return": -0.007280734796120458 }, { "month": "2021-08", "return": -0.0058585613247745805 }, { "month": "2021-09", "return": -0.005375647199241884 }, { "month": "2021-10", "return": 0.04572823745381527 }, { "month": "2021-11", "return": -0.00039665584956793953 }, { "month": "2021-12", "return": -0.008662198777391938 }, { "month": "2022-01", "return": -0.002411052874118913 }, { "month": "2022-02", "return": 0.005280751207519252 }, { "month": "2022-03", "return": 0.007374947701462409 }, { "month": "2022-04", "return": -0.03165614775935055 }, { "month": "2022-05", "return": 0.035485693018160624 }, { "month": "2022-06", "return": -0.010970539840184035 }, { "month": "2022-07", "return": 0.04358570895586289 }, { "month": "2022-08", "return": 0.057886238304659 }, { "month": "2022-09", "return": -0.019928184209997535 }, { "month": "2022-10", "return": 0.037182319528263896 }, { "month": "2022-11", "return": 0.010039673904818525 }, { "month": "2022-12", "return": 0.0112331478403358 }, { "month": "2023-01", "return": 0.010981739129224177 }, { "month": "2023-02", "return": -0.006650167998111023 }, { "month": "2023-03", "return": 0.0012867533184968138 }, { "month": "2023-04", "return": 0.008166511505765417 }, { "month": "2023-05", "return": -0.0036257929251211074 }, { "month": "2023-06", "return": 0.05858449927459408 }, { "month": "2023-07", "return": 0.02114301773520566 }, { "month": "2023-08", "return": 0.025057744618179445 }, { "month": "2023-09", "return": 0.029277611633555356 }, { "month": "2023-10", "return": 0.012886885798645054 }, { "month": "2023-11", "return": 0.031607675944105296 }, { "month": "2023-12", "return": 0.03090436208964431 }, { "month": "2024-01", "return": 0.02198762062578985 }, { "month": "2024-02", "return": 0.08191728166042944 }, { "month": "2024-03", "return": 0.028966161859287798 }, { "month": "2024-04", "return": -0.03316228942456534 }, { "month": "2024-05", "return": 0.016675398973289957 }, { "month": "2024-06", "return": 0.026942710788316893 }, { "month": "2024-07", "return": -0.001364013434207334 }, { "month": "2024-08", "return": 0.011379473933323725 }, { "month": "2024-09", "return": -0.026688926024859283 }, { "month": "2024-10", "return": 0.02994086269420504 }, { "month": "2024-11", "return": 0.07543268034106188 }, { "month": "2024-12", "return": 0.003737617378306357 }, { "month": "2025-01", "return": -0.007272561718115633 }, { "month": "2025-02", "return": -0.010066858723215888 }, { "month": "2025-03", "return": 0.010777643089771693 }, { "month": "2025-04", "return": 0.01653169728252113 }, { "month": "2025-05", "return": 0.02295180815778264 }, { "month": "2025-06", "return": -0.02085539982234841 }, { "month": "2025-07", "return": -0.009350627563779246 }, { "month": "2025-08", "return": 0.01144114751792813 }, { "month": "2025-09", "return": 0.004575138758391217 }, { "month": "2025-10", "return": 0.026603211749421485 }, { "month": "2025-11", "return": 0.02675094525142452 }, { "month": "2025-12", "return": 0.051494417784412105 }, { "month": "2026-01", "return": 0.08374412516029839 }, { "month": "2026-02", "return": 0.023841768635172622 }, { "month": "2026-03", "return": -0.03899562713666305 }, { "month": "2026-04", "return": -0.0007256050183390705 }, { "month": "2026-05", "return": -0.029425021357670333 }, { "month": "2026-06", "return": -0.006127521552538484 }, { "month": "2026-07", "return": 0.012152202899923914 }, { "month": "2026-08", "return": 0.021480394186615737 }, { "month": "2026-09", "return": 0.023129255386903358 }, { "month": "2026-10", "return": -0.01380442350771649 } ] } }, { "id": "2020-2026--PE--base", "arm": "PE", "label": "Candidata CR10", "window": "2020-2026", "scenario": "base", "start": "2020-01-02", "end": "2026-10-26", "status": "complete", "initial_brl": 1000000.0, "annual": { "annual_reference_extra_pp": 15.0, "best_12m_excess_pp": 32.16145024767714, "cagr": 0.15626628316815072, "cagr_excess_pp": 5.5323159712768355, "calendar_years": [ { "cdi_return": 0.027402585335257745, "complete": true, "end": "2020-12-31", "excess_pp": 13.764642358546775, "return": 0.1650490089207255, "start": "2020-01-02", "target_attained": false, "year": 2020 }, { "cdi_return": 0.044236197381473774, "complete": true, "end": "2021-12-31", "excess_pp": 8.675572724852731, "return": 0.1309919246300011, "start": "2021-01-01", "target_attained": false, "year": 2021 }, { "cdi_return": 0.12390989066133451, "complete": true, "end": "2022-12-31", "excess_pp": 0.03668931872053971, "return": 0.1242767838485399, "start": "2022-01-01", "target_attained": false, "year": 2022 }, { "cdi_return": 0.13039434525537708, "complete": true, "end": "2023-12-31", "excess_pp": 10.623096120501074, "return": 0.23662530646038782, "start": "2023-01-01", "target_attained": false, "year": 2023 }, { "cdi_return": 0.10875983174468828, "complete": true, "end": "2024-12-31", "excess_pp": 7.512170199652912, "return": 0.1838815337412174, "start": "2024-01-01", "target_attained": false, "year": 2024 }, { "cdi_return": 0.14324226892249148, "complete": true, "end": "2025-12-31", "excess_pp": -1.489222201250584, "return": 0.12835004690998564, "start": "2025-01-01", "target_attained": false, "year": 2025 }, { "cdi_return": 0.1146447105838535, "complete": false, "end": "2026-10-26", "excess_pp": -1.5512025336751334, "return": 0.09913268524710217, "start": "2026-01-01", "target_attained": false, "year": 2026 } ], "cdi_cagr": 0.10094312345538237, "complete_12m_windows": 2124, "definition": "12 calendar months using prior available close; maximum anchor gap 7 days", "objective": "maximize-net-profit-with-explicit-risk", "overlapping_windows_are_not_independent": true, "positive_12m_excess_windows": 1476, "target_12m_hits": 476, "worst_12m_excess_pp": -10.365957439261898 }, "corrected_settlement": true, "corrected_allocation": true, "persistence": true, "retry_partials": true, "execution_map": {}, "metrics": { "final_nav": 2689783.2929272642, "total_return": 1.689783292927264, "cdi_return": 0.9258084312424077, "max_drawdown": 0.0953029315872318, "costs": 149797.89968279752, "fx_costs": 51259.19622679933, "fills": 418, "buys": 210, "sells": 208, "avg_risk_exposure": 0.3190092525058521, "asset_pnl": { "BOVA11": -63211.46980533694, "BTC": 203891.05398504954, "COPX": 0.0, "ETH": 18007.17243906065, "GLD": 246207.59599995165, "ITUB4": 122821.33976125433, "PETR4": 320346.6954004753, "PICK": 0.0, "REMX": 0.0, "SH": 0.0, "SPY": 35544.20793765939, "URA": 0.0, "VALE3": 127203.76919604906, "XLI": 0.0, "XLU": 0.0 }, "asset_trading_pnl": 1010810.364914163, "cash_interest": 700222.187632464, "cash_receivable_fx_pnl": 30009.93660743656, "monthly": [ { "month": "2020-01", "return": -0.014060851131199592 }, { "month": "2020-02", "return": -0.002769295583520237 }, { "month": "2020-03", "return": 0.01774142729525452 }, { "month": "2020-04", "return": 0.0016857969654473504 }, { "month": "2020-05", "return": 0.004510942848695132 }, { "month": "2020-06", "return": 0.004316717522498514 }, { "month": "2020-07", "return": 0.034534451422300494 }, { "month": "2020-08", "return": 0.0469542464599233 }, { "month": "2020-09", "return": -0.012187078882484492 }, { "month": "2020-10", "return": 0.011367628315408718 }, { "month": "2020-11", "return": 0.014550979101880746 }, { "month": "2020-12", "return": 0.04947916781116635 }, { "month": "2021-01", "return": 0.05943160220330612 }, { "month": "2021-02", "return": 0.0013452738652963703 }, { "month": "2021-03", "return": 0.02649373111539055 }, { "month": "2021-04", "return": 0.025704731719798923 }, { "month": "2021-05", "return": -0.014245512429900131 }, { "month": "2021-06", "return": 0.002418526037809121 }, { "month": "2021-07", "return": -0.014887354674238962 }, { "month": "2021-08", "return": 0.014027851960156212 }, { "month": "2021-09", "return": -0.011867984440653068 }, { "month": "2021-10", "return": 0.05909320486692948 }, { "month": "2021-11", "return": 0.010104629621871641 }, { "month": "2021-12", "return": -0.029590747222564606 }, { "month": "2022-01", "return": 0.008236881700681042 }, { "month": "2022-02", "return": 0.0009114101122988938 }, { "month": "2022-03", "return": -0.03259454463125511 }, { "month": "2022-04", "return": 0.001533592681387308 }, { "month": "2022-05", "return": 0.02063330033220745 }, { "month": "2022-06", "return": -0.009459737549441405 }, { "month": "2022-07", "return": 0.05582167956471773 }, { "month": "2022-08", "return": 0.05852778218411525 }, { "month": "2022-09", "return": -0.021782419125840446 }, { "month": "2022-10", "return": 0.019669421230691153 }, { "month": "2022-11", "return": 0.008927850082031563 }, { "month": "2022-12", "return": 0.01123314685698662 }, { "month": "2023-01", "return": 0.009229353517211214 }, { "month": "2023-02", "return": 0.0006815161200064423 }, { "month": "2023-03", "return": -0.0009215167433682669 }, { "month": "2023-04", "return": 0.012552970844492473 }, { "month": "2023-05", "return": -0.01316928103809245 }, { "month": "2023-06", "return": 0.059264315228534814 }, { "month": "2023-07", "return": 0.021338181830719893 }, { "month": "2023-08", "return": 0.025311240832410764 }, { "month": "2023-09", "return": 0.029634909920818187 }, { "month": "2023-10", "return": 0.00982799494789699 }, { "month": "2023-11", "return": 0.031606142215250266 }, { "month": "2023-12", "return": 0.0309038156246062 }, { "month": "2024-01", "return": 0.021987350087565805 }, { "month": "2024-02", "return": 0.08229297335913688 }, { "month": "2024-03", "return": 0.02601976898078684 }, { "month": "2024-04", "return": -0.052482369902240755 }, { "month": "2024-05", "return": 0.005427326492312368 }, { "month": "2024-06", "return": 0.021134404462753276 }, { "month": "2024-07", "return": 0.0003924147051308502 }, { "month": "2024-08", "return": -0.001135499961032016 }, { "month": "2024-09", "return": -0.015266249010852162 }, { "month": "2024-10", "return": 0.024937934846934295 }, { "month": "2024-11", "return": 0.06922854899242847 }, { "month": "2024-12", "return": -0.005562804341701422 }, { "month": "2025-01", "return": -0.004169560903923397 }, { "month": "2025-02", "return": -0.012183962212964028 }, { "month": "2025-03", "return": 0.012584214551932593 }, { "month": "2025-04", "return": 0.025342552486144143 }, { "month": "2025-05", "return": 0.022793678769139847 }, { "month": "2025-06", "return": -0.023435755010203896 }, { "month": "2025-07", "return": 0.0017854465673057263 }, { "month": "2025-08", "return": -0.004967058499252386 }, { "month": "2025-09", "return": 0.003359833026649106 }, { "month": "2025-10", "return": 0.024402943321670367 }, { "month": "2025-11", "return": 0.026925697853279695 }, { "month": "2025-12", "return": 0.051270953705831124 }, { "month": "2026-01", "return": 0.08344663290908039 }, { "month": "2026-02", "return": 0.0289661296501853 }, { "month": "2026-03", "return": -0.03923146232256025 }, { "month": "2026-04", "return": -0.0009017147467884623 }, { "month": "2026-05", "return": -0.030082841526152038 }, { "month": "2026-06", "return": -0.006008799297520517 }, { "month": "2026-07", "return": 0.01112961791791145 }, { "month": "2026-08", "return": 0.018970623656175523 }, { "month": "2026-09", "return": 0.029301475146611855 }, { "month": "2026-10", "return": 0.004584006870319346 } ] } }, { "id": "2020-2026--R--base", "arm": "R", "label": "CR10 com IVVB11", "window": "2020-2026", "scenario": "base", "start": "2020-01-02", "end": "2026-10-26", "status": "complete", "initial_brl": 1000000.0, "annual": { "annual_reference_extra_pp": 15.0, "best_12m_excess_pp": 31.34664374008944, "cagr": 0.15961092037961389, "cagr_excess_pp": 5.866779692423152, "calendar_years": [ { "cdi_return": 0.027402585335257745, "complete": true, "end": "2020-12-31", "excess_pp": 11.770965970484482, "return": 0.14511224504010256, "start": "2020-01-02", "target_attained": false, "year": 2020 }, { "cdi_return": 0.044236197381473774, "complete": true, "end": "2021-12-31", "excess_pp": 7.100881410001025, "return": 0.11524501148148403, "start": "2021-01-01", "target_attained": false, "year": 2021 }, { "cdi_return": 0.12390989066133451, "complete": true, "end": "2022-12-31", "excess_pp": 2.6900642596034086, "return": 0.1508105332573686, "start": "2022-01-01", "target_attained": false, "year": 2022 }, { "cdi_return": 0.13039434525537708, "complete": true, "end": "2023-12-31", "excess_pp": 10.623096120501408, "return": 0.23662530646039115, "start": "2023-01-01", "target_attained": false, "year": 2023 }, { "cdi_return": 0.10875983174468828, "complete": true, "end": "2024-12-31", "excess_pp": 8.525077695773064, "return": 0.19401060870241893, "start": "2024-01-01", "target_attained": false, "year": 2024 }, { "cdi_return": 0.14324226892249148, "complete": true, "end": "2025-12-31", "excess_pp": 2.0451680814500106, "return": 0.16369394973699158, "start": "2025-01-01", "target_attained": false, "year": 2025 }, { "cdi_return": 0.1146447105838535, "complete": false, "end": "2026-10-26", "excess_pp": -2.8322751006330416, "return": 0.08632195957752309, "start": "2026-01-01", "target_attained": false, "year": 2026 } ], "cdi_cagr": 0.10094312345538237, "complete_12m_windows": 2124, "definition": "12 calendar months using prior available close; maximum anchor gap 7 days", "objective": "maximize-net-profit-with-explicit-risk", "overlapping_windows_are_not_independent": true, "positive_12m_excess_windows": 1723, "target_12m_hits": 488, "worst_12m_excess_pp": -10.131394892331214 }, "corrected_settlement": true, "corrected_allocation": true, "persistence": true, "retry_partials": true, "execution_map": { "SPY": "IVVB11" }, "metrics": { "final_nav": 2743252.7712934352, "total_return": 1.7432527712934354, "cdi_return": 0.9258084312424077, "max_drawdown": 0.09249442961374632, "costs": 129521.122622179, "fx_costs": 30748.155126462512, "fills": 413, "buys": 207, "sells": 206, "avg_risk_exposure": 0.3264494766999083, "asset_pnl": { "BOVA11": 12048.724573651052, "BTC": 199286.66167162373, "COPX": 0.0, "ETH": 96277.51668803187, "GLD": 271434.1146688706, "ITUB4": 105593.2706172257, "PETR4": 345028.1673034114, "PICK": 0.0, "REMX": 0.0, "SH": 0.0, "SPY": 26022.43138764086, "URA": 0.0, "VALE3": 73279.15909699067, "XLI": 0.0, "XLU": 0.0 }, "asset_trading_pnl": 1128970.0460074458, "cash_interest": 677373.0105160051, "cash_receivable_fx_pnl": -32342.130103553125, "monthly": [ { "month": "2020-01", "return": -0.011509842468317766 }, { "month": "2020-02", "return": -4.923063686368412e-05 }, { "month": "2020-03", "return": -0.006799791203127903 }, { "month": "2020-04", "return": 0.0016857969654475724 }, { "month": "2020-05", "return": 0.003613603509916352 }, { "month": "2020-06", "return": 0.005466481879885743 }, { "month": "2020-07", "return": 0.03469744815200393 }, { "month": "2020-08", "return": 0.04418130251130448 }, { "month": "2020-09", "return": -0.0131527732022646 }, { "month": "2020-10", "return": 0.011182255976272426 }, { "month": "2020-11", "return": 0.01741018947155437 }, { "month": "2020-12", "return": 0.05203429437652063 }, { "month": "2021-01", "return": 0.056031306785557344 }, { "month": "2021-02", "return": 0.0013452738652963703 }, { "month": "2021-03", "return": 0.020975672841860638 }, { "month": "2021-04", "return": 0.02829067974919064 }, { "month": "2021-05", "return": -0.014928787471331417 }, { "month": "2021-06", "return": 0.002418526037809565 }, { "month": "2021-07", "return": -0.01488735467423885 }, { "month": "2021-08", "return": 0.008510103301563765 }, { "month": "2021-09", "return": -0.006832619548265639 }, { "month": "2021-10", "return": 0.048873633145823936 }, { "month": "2021-11", "return": 0.012460535183967947 }, { "month": "2021-12", "return": -0.029106101753894942 }, { "month": "2022-01", "return": 0.015477614813341978 }, { "month": "2022-02", "return": 0.0009384394803784168 }, { "month": "2022-03", "return": -0.030694581816786082 }, { "month": "2022-04", "return": 0.0011579697170447378 }, { "month": "2022-05", "return": 0.01930907394804371 }, { "month": "2022-06", "return": -0.009662842680727923 }, { "month": "2022-07", "return": 0.05673448430573913 }, { "month": "2022-08", "return": 0.057702758409327704 }, { "month": "2022-09", "return": -0.017592408532909665 }, { "month": "2022-10", "return": 0.03056611710420687 }, { "month": "2022-11", "return": 0.0100096177398723 }, { "month": "2022-12", "return": 0.01123314685698662 }, { "month": "2023-01", "return": 0.009229353517211436 }, { "month": "2023-02", "return": 0.0006815161200071085 }, { "month": "2023-03", "return": -0.0009215167433680449 }, { "month": "2023-04", "return": 0.012552970844492917 }, { "month": "2023-05", "return": -0.013169281038092562 }, { "month": "2023-06", "return": 0.059264315228534814 }, { "month": "2023-07", "return": 0.021338181830720115 }, { "month": "2023-08", "return": 0.025311240832410986 }, { "month": "2023-09", "return": 0.02963490992081841 }, { "month": "2023-10", "return": 0.009827994947897212 }, { "month": "2023-11", "return": 0.03160614221525071 }, { "month": "2023-12", "return": 0.030903815624606423 }, { "month": "2024-01", "return": 0.021987350087565805 }, { "month": "2024-02", "return": 0.08229297335913666 }, { "month": "2024-03", "return": 0.027664249046911227 }, { "month": "2024-04", "return": -0.05147471881005772 }, { "month": "2024-05", "return": 0.005248317010342118 }, { "month": "2024-06", "return": 0.021499293110229134 }, { "month": "2024-07", "return": -0.0023565581645937916 }, { "month": "2024-08", "return": 0.004810489936319717 }, { "month": "2024-09", "return": -0.014218559335225645 }, { "month": "2024-10", "return": 0.0234406217172185 }, { "month": "2024-11", "return": 0.06867819256412888 }, { "month": "2024-12", "return": -0.002170143413880221 }, { "month": "2025-01", "return": -0.008502173420659065 }, { "month": "2025-02", "return": -0.011865017825853585 }, { "month": "2025-03", "return": 0.016808716349587804 }, { "month": "2025-04", "return": 0.0318991982441601 }, { "month": "2025-05", "return": 0.0228093544759016 }, { "month": "2025-06", "return": -0.013221059624322518 }, { "month": "2025-07", "return": 0.0034516630383056857 }, { "month": "2025-08", "return": 0.031041849570520696 }, { "month": "2025-09", "return": -0.009321361441944065 }, { "month": "2025-10", "return": 0.029035993497380286 }, { "month": "2025-11", "return": 0.01922411086861664 }, { "month": "2025-12", "return": 0.04335915796496148 }, { "month": "2026-01", "return": 0.07077827561999639 }, { "month": "2026-02", "return": 0.03039047044290255 }, { "month": "2026-03", "return": -0.04087396733264104 }, { "month": "2026-04", "return": 0.0036341180040169174 }, { "month": "2026-05", "return": -0.02370372004453336 }, { "month": "2026-06", "return": -0.02265185921061208 }, { "month": "2026-07", "return": 0.012128592376395186 }, { "month": "2026-08", "return": 0.027303646869915932 }, { "month": "2026-09", "return": 0.018627752125121022 }, { "month": "2026-10", "return": 0.012103962291819315 } ] } }, { "id": "2020-2026--Q0--base", "arm": "Q0", "label": "CR9 original", "window": "2020-2026", "scenario": "base", "start": "2020-01-02", "end": "2026-10-26", "status": "complete", "initial_brl": 1000000.0, "annual": { "annual_reference_extra_pp": 15.0, "best_12m_excess_pp": 38.29434375801808, "cagr": 0.15460731035231823, "cagr_excess_pp": 5.366418689693586, "calendar_years": [ { "cdi_return": 0.027402585335257745, "complete": true, "end": "2020-12-31", "excess_pp": 12.907272064324493, "return": 0.15647530597850268, "start": "2020-01-02", "target_attained": false, "year": 2020 }, { "cdi_return": 0.044236197381473774, "complete": true, "end": "2021-12-31", "excess_pp": 15.328212696471022, "return": 0.197518324346184, "start": "2021-01-01", "target_attained": true, "year": 2021 }, { "cdi_return": 0.12390989066133451, "complete": true, "end": "2022-12-31", "excess_pp": 3.927020087551014, "return": 0.16318009153684465, "start": "2022-01-01", "target_attained": false, "year": 2022 }, { "cdi_return": 0.13039434525537708, "complete": true, "end": "2023-12-31", "excess_pp": 5.65567394216433, "return": 0.18695108467702037, "start": "2023-01-01", "target_attained": false, "year": 2023 }, { "cdi_return": 0.10875983174468828, "complete": true, "end": "2024-12-31", "excess_pp": 3.7916294912548665, "return": 0.14667612665723695, "start": "2024-01-01", "target_attained": false, "year": 2024 }, { "cdi_return": 0.14324226892249148, "complete": true, "end": "2025-12-31", "excess_pp": 0.8304006092608063, "return": 0.15154627501509954, "start": "2025-01-01", "target_attained": false, "year": 2025 }, { "cdi_return": 0.1146447105838535, "complete": false, "end": "2026-10-26", "excess_pp": -5.965681488919183, "return": 0.05498789569466167, "start": "2026-01-01", "target_attained": false, "year": 2026 } ], "cdi_cagr": 0.10094312345538237, "complete_12m_windows": 2124, "definition": "12 calendar months using prior available close; maximum anchor gap 7 days", "objective": "maximize-net-profit-with-explicit-risk", "overlapping_windows_are_not_independent": true, "positive_12m_excess_windows": 1732, "target_12m_hits": 456, "worst_12m_excess_pp": -8.80540537906722 }, "corrected_settlement": false, "corrected_allocation": false, "persistence": false, "retry_partials": false, "execution_map": {}, "metrics": { "final_nav": 2663593.5584065923, "total_return": 1.6635935584065922, "cdi_return": 0.9258084312424077, "max_drawdown": 0.07880000080703609, "costs": 242176.60877103763, "fx_costs": 70039.01786623232, "fills": 708, "buys": 337, "sells": 371, "avg_risk_exposure": 0.27085024530139584, "asset_pnl": { "BOVA11": -122402.97979385342, "BTC": 226023.08163089643, "COPX": -11094.633504215883, "ETH": 42561.77057465346, "GLD": 26558.964983444643, "ITUB4": -2994.7869619665435, "PETR4": 387752.97224001784, "PICK": 0.0, "REMX": 133960.0713567866, "SH": 0.0, "SPY": -17852.653556853984, "URA": 70610.61750138408, "VALE3": 50365.36407158482, "XLI": 24402.214747483693, "XLU": 0.0 }, "asset_trading_pnl": 807890.0032893617, "cash_interest": 755859.7703921931, "cash_receivable_fx_pnl": 169882.80259126984, "monthly": [ { "month": "2020-01", "return": -0.013251005096145185 }, { "month": "2020-02", "return": 0.003165869835072055 }, { "month": "2020-03", "return": -0.0005806476008279882 }, { "month": "2020-04", "return": 0.0028492490278402283 }, { "month": "2020-05", "return": 0.0023580961930713684 }, { "month": "2020-06", "return": 0.004801166240903765 }, { "month": "2020-07", "return": 0.014080443651029118 }, { "month": "2020-08", "return": 0.04941831996128587 }, { "month": "2020-09", "return": -0.010213021640962827 }, { "month": "2020-10", "return": 0.010283213350151588 }, { "month": "2020-11", "return": 0.0315663525397194 }, { "month": "2020-12", "return": 0.05430773294639191 }, { "month": "2021-01", "return": 0.08075072103328895 }, { "month": "2021-02", "return": 0.043528345796627566 }, { "month": "2021-03", "return": -0.0013513288251629785 }, { "month": "2021-04", "return": 0.0020778480243350828 }, { "month": "2021-05", "return": 0.0030329166215352643 }, { "month": "2021-06", "return": -0.019569584790545824 }, { "month": "2021-07", "return": 0.009726213441393572 }, { "month": "2021-08", "return": 0.011965457061922535 }, { "month": "2021-09", "return": -0.010745875602792498 }, { "month": "2021-10", "return": 0.08883592449152777 }, { "month": "2021-11", "return": 0.004098072082235005 }, { "month": "2021-12", "return": -0.023683861216226898 }, { "month": "2022-01", "return": -0.006991634645782008 }, { "month": "2022-02", "return": 0.007550409870388686 }, { "month": "2022-03", "return": 0.009270538628931124 }, { "month": "2022-04", "return": 0.0021216396134209337 }, { "month": "2022-05", "return": 0.021356006897502278 }, { "month": "2022-06", "return": -0.00898913825232961 }, { "month": "2022-07", "return": 0.04546360229546753 }, { "month": "2022-08", "return": 0.059775091276042414 }, { "month": "2022-09", "return": -0.02054878913215885 }, { "month": "2022-10", "return": 0.024943755025963688 }, { "month": "2022-11", "return": 0.009687332929007475 }, { "month": "2022-12", "return": 0.01123314685698662 }, { "month": "2023-01", "return": 0.012255089261264951 }, { "month": "2023-02", "return": -0.009286650650530248 }, { "month": "2023-03", "return": -0.009850341615202152 }, { "month": "2023-04", "return": 0.007846545977813424 }, { "month": "2023-05", "return": -0.004551939880517608 }, { "month": "2023-06", "return": 0.054251116297719726 }, { "month": "2023-07", "return": 0.01107995843001608 }, { "month": "2023-08", "return": -0.0022305514853098174 }, { "month": "2023-09", "return": 0.03159919487373242 }, { "month": "2023-10", "return": 0.017650757107199544 }, { "month": "2023-11", "return": 0.02864761750060052 }, { "month": "2023-12", "return": 0.03739661632798441 }, { "month": "2024-01", "return": 0.014991273735468491 }, { "month": "2024-02", "return": 0.057626262974433295 }, { "month": "2024-03", "return": 0.021859851533643004 }, { "month": "2024-04", "return": -0.02506389010685306 }, { "month": "2024-05", "return": 0.012642465084334642 }, { "month": "2024-06", "return": 0.0005431847714727489 }, { "month": "2024-07", "return": -0.003724815555800287 }, { "month": "2024-08", "return": 0.012910538669322236 }, { "month": "2024-09", "return": -0.023904005869894385 }, { "month": "2024-10", "return": 0.026771888790927845 }, { "month": "2024-11", "return": 0.06499964472182107 }, { "month": "2024-12", "return": -0.017527498592245894 }, { "month": "2025-01", "return": -0.004055590117462704 }, { "month": "2025-02", "return": -0.012698145319146148 }, { "month": "2025-03", "return": 0.01133746164575311 }, { "month": "2025-04", "return": 0.023873918414800466 }, { "month": "2025-05", "return": 0.008818304115077336 }, { "month": "2025-06", "return": 0.011551762776315977 }, { "month": "2025-07", "return": 0.019139844852516186 }, { "month": "2025-08", "return": 0.04022257007893448 }, { "month": "2025-09", "return": 0.020440908950746906 }, { "month": "2025-10", "return": 0.00022071148688662667 }, { "month": "2025-11", "return": 0.010936646014538809 }, { "month": "2025-12", "return": 0.013176262682045081 }, { "month": "2026-01", "return": 0.07412649820290285 }, { "month": "2026-02", "return": 0.03498817073823757 }, { "month": "2026-03", "return": -0.0212049920027374 }, { "month": "2026-04", "return": -0.011363899675745248 }, { "month": "2026-05", "return": -0.017745375258793383 }, { "month": "2026-06", "return": 0.009080034988619978 }, { "month": "2026-07", "return": 0.011171853094047668 }, { "month": "2026-08", "return": 0.017573667395996972 }, { "month": "2026-09", "return": 0.009643981755322883 }, { "month": "2026-10", "return": -0.047599398715535646 } ] } }, { "id": "2020-2026--Q1--base", "arm": "Q1", "label": "CR9 corrigida", "window": "2020-2026", "scenario": "base", "start": "2020-01-02", "end": "2026-10-26", "status": "complete", "initial_brl": 1000000.0, "annual": { "annual_reference_extra_pp": 15.0, "best_12m_excess_pp": 38.53822466738217, "cagr": 0.13934550766505693, "cagr_excess_pp": 3.8402384209674567, "calendar_years": [ { "cdi_return": 0.027402585335257745, "complete": true, "end": "2020-12-31", "excess_pp": 12.40752684066393, "return": 0.15147785374189704, "start": "2020-01-02", "target_attained": false, "year": 2020 }, { "cdi_return": 0.044236197381473774, "complete": true, "end": "2021-12-31", "excess_pp": 13.57087402955619, "return": 0.17994493767703568, "start": "2021-01-01", "target_attained": false, "year": 2021 }, { "cdi_return": 0.12390989066133451, "complete": true, "end": "2022-12-31", "excess_pp": 3.488657182254551, "return": 0.15879646248388002, "start": "2022-01-01", "target_attained": false, "year": 2022 }, { "cdi_return": 0.13039434525537708, "complete": true, "end": "2023-12-31", "excess_pp": 5.050243729359027, "return": 0.18089678254896735, "start": "2023-01-01", "target_attained": false, "year": 2023 }, { "cdi_return": 0.10875983174468828, "complete": true, "end": "2024-12-31", "excess_pp": -0.06737512087711117, "return": 0.10808608053591717, "start": "2024-01-01", "target_attained": false, "year": 2024 }, { "cdi_return": 0.14324226892249148, "complete": true, "end": "2025-12-31", "excess_pp": -2.7199523215825527, "return": 0.11604274570666595, "start": "2025-01-01", "target_attained": false, "year": 2025 }, { "cdi_return": 0.1146447105838535, "complete": false, "end": "2026-10-26", "excess_pp": -5.661882158599063, "return": 0.05802588899786287, "start": "2026-01-01", "target_attained": false, "year": 2026 } ], "cdi_cagr": 0.10094312345538237, "complete_12m_windows": 2124, "definition": "12 calendar months using prior available close; maximum anchor gap 7 days", "objective": "maximize-net-profit-with-explicit-risk", "overlapping_windows_are_not_independent": true, "positive_12m_excess_windows": 1469, "target_12m_hits": 436, "worst_12m_excess_pp": -11.54771750223864 }, "corrected_settlement": true, "corrected_allocation": true, "persistence": false, "retry_partials": false, "execution_map": {}, "metrics": { "final_nav": 2432691.591593762, "total_return": 1.4326915915937621, "cdi_return": 0.9258084312424077, "max_drawdown": 0.082120643047921, "costs": 229771.3477907023, "fx_costs": 65111.415351849035, "fills": 714, "buys": 339, "sells": 375, "avg_risk_exposure": 0.26699607612069143, "asset_pnl": { "BOVA11": -122531.73251565592, "BTC": 206462.14591606133, "COPX": -5301.431403262717, "ETH": 33658.62595885351, "GLD": -18668.15475048902, "ITUB4": 87323.18884717528, "PETR4": 355234.5558968532, "PICK": 0.0, "REMX": 123466.19718926832, "SH": 0.0, "SPY": -17401.406916276897, "URA": 54176.42132682065, "VALE3": 45044.925229178654, "XLI": 2485.842988010194, "XLU": 0.0 }, "asset_trading_pnl": 743949.1777665366, "cash_interest": 706122.3943259387, "cash_receivable_fx_pnl": 47731.43485313571, "monthly": [ { "month": "2020-01", "return": -0.0149687989308801 }, { "month": "2020-02", "return": 0.0004441376989456902 }, { "month": "2020-03", "return": -0.0013725521575271848 }, { "month": "2020-04", "return": 0.002855887489833675 }, { "month": "2020-05", "return": 0.002357691170514986 }, { "month": "2020-06", "return": 0.0050331271270311895 }, { "month": "2020-07", "return": 0.014674714212394191 }, { "month": "2020-08", "return": 0.04942242938507602 }, { "month": "2020-09", "return": -0.010256317613322241 }, { "month": "2020-10", "return": 0.010281853090505999 }, { "month": "2020-11", "return": 0.03168464747042821 }, { "month": "2020-12", "return": 0.054333945472577305 }, { "month": "2021-01", "return": 0.08072060791365332 }, { "month": "2021-02", "return": 0.04353729252810101 }, { "month": "2021-03", "return": -0.003148645467240141 }, { "month": "2021-04", "return": 0.002077848024335305 }, { "month": "2021-05", "return": 0.0029508974721368375 }, { "month": "2021-06", "return": -0.01881179767071539 }, { "month": "2021-07", "return": 0.007817401265467261 }, { "month": "2021-08", "return": 0.010697874163918986 }, { "month": "2021-09", "return": -0.012516224727409986 }, { "month": "2021-10", "return": 0.07705151383206177 }, { "month": "2021-11", "return": 0.0047016915104332035 }, { "month": "2021-12", "return": -0.022155724113834818 }, { "month": "2022-01", "return": -0.012667245184964981 }, { "month": "2022-02", "return": 0.008976811868147916 }, { "month": "2022-03", "return": 0.009270538628931124 }, { "month": "2022-04", "return": 0.002167012044046679 }, { "month": "2022-05", "return": 0.02135568858586745 }, { "month": "2022-06", "return": -0.008940362305735361 }, { "month": "2022-07", "return": 0.0455133367779017 }, { "month": "2022-08", "return": 0.05979799478950665 }, { "month": "2022-09", "return": -0.02049946058051022 }, { "month": "2022-10", "return": 0.02504846626883661 }, { "month": "2022-11", "return": 0.009915139563763997 }, { "month": "2022-12", "return": 0.01123314685698662 }, { "month": "2023-01", "return": 0.012255089261265173 }, { "month": "2023-02", "return": -0.009286650650530137 }, { "month": "2023-03", "return": -0.009777087223498238 }, { "month": "2023-04", "return": 0.007911663796790425 }, { "month": "2023-05", "return": -0.010198573348200846 }, { "month": "2023-06", "return": 0.054327009274846905 }, { "month": "2023-07", "return": 0.011123243500775981 }, { "month": "2023-08", "return": -0.0020142680585939488 }, { "month": "2023-09", "return": 0.031633686380736936 }, { "month": "2023-10", "return": 0.01767977860058423 }, { "month": "2023-11", "return": 0.02864716382875665 }, { "month": "2023-12", "return": 0.037441427175994635 }, { "month": "2024-01", "return": 0.015070702043194384 }, { "month": "2024-02", "return": 0.05762626099621082 }, { "month": "2024-03", "return": 0.021900323935878374 }, { "month": "2024-04", "return": -0.024887359310742263 }, { "month": "2024-05", "return": 0.012641616087448071 }, { "month": "2024-06", "return": -0.002089045383163124 }, { "month": "2024-07", "return": -0.0036665362318545336 }, { "month": "2024-08", "return": -0.02568662829030688 }, { "month": "2024-09", "return": 0.004117819151546742 }, { "month": "2024-10", "return": 0.014160171081632367 }, { "month": "2024-11", "return": 0.05898613584447965 }, { "month": "2024-12", "return": -0.020850026266383437 }, { "month": "2025-01", "return": -0.0019699158134233175 }, { "month": "2025-02", "return": -0.009720417341303578 }, { "month": "2025-03", "return": 0.013952412200672892 }, { "month": "2025-04", "return": 0.004931552123432548 }, { "month": "2025-05", "return": 0.01659705727059424 }, { "month": "2025-06", "return": -0.012648997955825525 }, { "month": "2025-07", "return": 0.020752190597823184 }, { "month": "2025-08", "return": 0.03252459089261395 }, { "month": "2025-09", "return": 0.01742356737017703 }, { "month": "2025-10", "return": 0.005323181955045664 }, { "month": "2025-11", "return": 0.01092945534855927 }, { "month": "2025-12", "return": 0.013108202037873662 }, { "month": "2026-01", "return": 0.07415038932059304 }, { "month": "2026-02", "return": 0.03358459555693627 }, { "month": "2026-03", "return": -0.018001540254921844 }, { "month": "2026-04", "return": -0.01149032208939782 }, { "month": "2026-05", "return": -0.019228417368202577 }, { "month": "2026-06", "return": 0.009033462269529835 }, { "month": "2026-07", "return": 0.011193466693444787 }, { "month": "2026-08", "return": 0.017573667395996306 }, { "month": "2026-09", "return": 0.01048530299080852 }, { "month": "2026-10", "return": -0.04590881053535212 } ] } }, { "id": "2024-2026--C3--base", "arm": "C3", "label": "Referência corrigida", "window": "2024-2026", "scenario": "base", "start": "2024-05-20", "end": "2026-10-26", "status": "complete", "initial_brl": 1000000.0, "annual": { "annual_reference_extra_pp": 15.0, "best_12m_excess_pp": 10.158098868720767, "cagr": 0.11627433042424418, "cagr_excess_pp": -1.7590873448041444, "calendar_years": [ { "cdi_return": 0.06543692990173677, "complete": false, "end": "2024-12-31", "excess_pp": 1.767648092645402, "return": 0.08311341082819079, "start": "2024-05-20", "target_attained": false, "year": 2024 }, { "cdi_return": 0.14324226892249037, "complete": true, "end": "2025-12-31", "excess_pp": -4.445869516969925, "return": 0.09878357375279112, "start": "2025-01-01", "target_attained": false, "year": 2025 }, { "cdi_return": 0.11464471058385262, "complete": false, "end": "2026-10-26", "excess_pp": -1.6427262463673875, "return": 0.09821744812017874, "start": "2026-01-01", "target_attained": false, "year": 2026 } ], "cdi_cagr": 0.13386520387228562, "complete_12m_windows": 525, "definition": "12 calendar months using prior available close; maximum anchor gap 7 days", "objective": "maximize-net-profit-with-explicit-risk", "overlapping_windows_are_not_independent": true, "positive_12m_excess_windows": 263, "target_12m_hits": 0, "worst_12m_excess_pp": -8.098299061616764 }, "corrected_settlement": true, "corrected_allocation": true, "persistence": false, "retry_partials": false, "execution_map": {}, "metrics": { "final_nav": 1306996.5188923948, "total_return": 0.3069965188923949, "cdi_return": 0.3576958132718273, "max_drawdown": 0.06578126109566185, "costs": 42344.61937578693, "fx_costs": 9063.412266199603, "fills": 206, "buys": 101, "sells": 105, "avg_risk_exposure": 0.35778158877401506, "asset_pnl": { "BOVA11": -6372.5479888579575, "BTC": 6615.614535142, "COPX": 0.0, "ETH": -3782.6890243693706, "GLD": 61151.97174325897, "ITUB4": 38764.42695818195, "PETR4": 16735.197836858133, "PICK": 0.0, "REMX": 0.0, "SH": 0.0, "SPY": 15061.556760515305, "URA": 0.0, "VALE3": 21065.466805666438, "XLI": 0.0, "XLU": 0.0 }, "asset_trading_pnl": 149238.99762639546, "cash_interest": 185505.06626684265, "cash_receivable_fx_pnl": -18684.132734643666, "monthly": [ { "month": "2024-05", "return": -0.004644028600970795 }, { "month": "2024-06", "return": 0.008038687566246594 }, { "month": "2024-07", "return": 0.0021884910679228486 }, { "month": "2024-08", "return": 0.00822839783302931 }, { "month": "2024-09", "return": -0.025982924228119875 }, { "month": "2024-10", "return": 0.02887635595603899 }, { "month": "2024-11", "return": 0.06854067309254686 }, { "month": "2024-12", "return": -0.0023248513986784403 }, { "month": "2025-01", "return": -0.0002499976663733472 }, { "month": "2025-02", "return": -0.009773335849629805 }, { "month": "2025-03", "return": 0.014333539178034815 }, { "month": "2025-04", "return": 0.005451113911989713 }, { "month": "2025-05", "return": 0.021774399712207737 }, { "month": "2025-06", "return": -0.02007799584716974 }, { "month": "2025-07", "return": 0.019584047223231593 }, { "month": "2025-08", "return": 0.03447776391090107 }, { "month": "2025-09", "return": -0.02183615292256147 }, { "month": "2025-10", "return": 0.012757325087479732 }, { "month": "2025-11", "return": 0.014153517680613126 }, { "month": "2025-12", "return": 0.025729774006704176 }, { "month": "2026-01", "return": 0.08989887156557086 }, { "month": "2026-02", "return": 0.018174049968650907 }, { "month": "2026-03", "return": -0.028108927357030966 }, { "month": "2026-04", "return": 0.008942421898217923 }, { "month": "2026-05", "return": -0.012865980681058042 }, { "month": "2026-06", "return": -0.02154555333392083 }, { "month": "2026-07", "return": 0.0073570786567869195 }, { "month": "2026-08", "return": 0.018544232271741512 }, { "month": "2026-09", "return": 0.022231757102007865 }, { "month": "2026-10", "return": -0.0037537466134726083 } ] } }, { "id": "2024-2026--PE--base", "arm": "PE", "label": "Candidata CR10", "window": "2024-2026", "scenario": "base", "start": "2024-05-20", "end": "2026-10-26", "status": "complete", "initial_brl": 1000000.0, "annual": { "annual_reference_extra_pp": 15.0, "best_12m_excess_pp": 19.18075593184634, "cagr": 0.17751282053787465, "cagr_excess_pp": 4.364761666558903, "calendar_years": [ { "cdi_return": 0.06543692990173677, "complete": false, "end": "2024-12-31", "excess_pp": 9.642834052048688, "return": 0.16186527042222365, "start": "2024-05-20", "target_attained": false, "year": 2024 }, { "cdi_return": 0.14324226892249037, "complete": true, "end": "2025-12-31", "excess_pp": 2.1472382709287308, "return": 0.16471465163177768, "start": "2025-01-01", "target_attained": false, "year": 2025 }, { "cdi_return": 0.11464471058385262, "complete": false, "end": "2026-10-26", "excess_pp": -1.474010216834487, "return": 0.09990460841550775, "start": "2026-01-01", "target_attained": false, "year": 2026 } ], "cdi_cagr": 0.13386520387228562, "complete_12m_windows": 525, "definition": "12 calendar months using prior available close; maximum anchor gap 7 days", "objective": "maximize-net-profit-with-explicit-risk", "overlapping_windows_are_not_independent": true, "positive_12m_excess_windows": 470, "target_12m_hits": 28, "worst_12m_excess_pp": -4.048416360806462 }, "corrected_settlement": true, "corrected_allocation": true, "persistence": true, "retry_partials": true, "execution_map": {}, "metrics": { "final_nav": 1488436.5661999327, "total_return": 0.4884365661999328, "cdi_return": 0.3576958132718273, "max_drawdown": 0.09626405438282992, "costs": 44496.12499354849, "fx_costs": 13025.411611677147, "fills": 184, "buys": 93, "sells": 91, "avg_risk_exposure": 0.41008065128145754, "asset_pnl": { "BOVA11": -20840.753846832275, "BTC": 26112.698134224433, "COPX": 0.0, "ETH": -54141.02174854987, "GLD": 131085.87684801334, "ITUB4": 45687.976516789495, "PETR4": 39512.516574006586, "PICK": 0.0, "REMX": 0.0, "SH": 0.0, "SPY": 49954.59288925802, "URA": 0.0, "VALE3": 88713.00092989649, "XLI": 0.0, "XLU": 0.0 }, "asset_trading_pnl": 306084.8862968062, "cash_interest": 184726.60690909333, "cash_receivable_fx_pnl": 10650.484605710313, "monthly": [ { "month": "2024-05", "return": -0.0034437183243686276 }, { "month": "2024-06", "return": 0.044752877626681675 }, { "month": "2024-07", "return": -0.00013895372856698174 }, { "month": "2024-08", "return": 0.006830983421347581 }, { "month": "2024-09", "return": -0.006531253765088896 }, { "month": "2024-10", "return": 0.043834258107829926 }, { "month": "2024-11", "return": 0.07471122431416521 }, { "month": "2024-12", "return": -0.005358437845907615 }, { "month": "2025-01", "return": -0.007243142755355869 }, { "month": "2025-02", "return": -0.013747539034866696 }, { "month": "2025-03", "return": 0.011687291355901852 }, { "month": "2025-04", "return": 0.015394893572615587 }, { "month": "2025-05", "return": 0.0067444735972981285 }, { "month": "2025-06", "return": -0.008521882772218325 }, { "month": "2025-07", "return": 0.02003985093952476 }, { "month": "2025-08", "return": 0.03691834853933473 }, { "month": "2025-09", "return": -0.010204326722314305 }, { "month": "2025-10", "return": 0.026582470116432777 }, { "month": "2025-11", "return": 0.025334422806345902 }, { "month": "2025-12", "return": 0.05278152405906633 }, { "month": "2026-01", "return": 0.07881101328746798 }, { "month": "2026-02", "return": 0.02735350499838818 }, { "month": "2026-03", "return": -0.039220563219637405 }, { "month": "2026-04", "return": -0.0009017147467886844 }, { "month": "2026-05", "return": -0.030082841526151927 }, { "month": "2026-06", "return": -0.006008799297520406 }, { "month": "2026-07", "return": 0.012152202899923248 }, { "month": "2026-08", "return": 0.02800792353436221 }, { "month": "2026-09", "return": 0.02546023666550279 }, { "month": "2026-10", "return": 0.0050311825675555255 } ] } }, { "id": "2024-2026--R--base", "arm": "R", "label": "CR10 com IVVB11", "window": "2024-2026", "scenario": "base", "start": "2024-05-20", "end": "2026-10-26", "status": "complete", "initial_brl": 1000000.0, "annual": { "annual_reference_extra_pp": 15.0, "best_12m_excess_pp": 17.42215718522464, "cagr": 0.15508306872745425, "cagr_excess_pp": 2.1217864855168633, "calendar_years": [ { "cdi_return": 0.06543692990173677, "complete": false, "end": "2024-12-31", "excess_pp": 5.834767791704554, "return": 0.12378460781878231, "start": "2024-05-20", "target_attained": false, "year": 2024 }, { "cdi_return": 0.14324226892249037, "complete": true, "end": "2025-12-31", "excess_pp": 2.02377578169719, "return": 0.16348002673946227, "start": "2025-01-01", "target_attained": false, "year": 2025 }, { "cdi_return": 0.11464471058385262, "complete": false, "end": "2026-10-26", "excess_pp": -2.832285043096139, "return": 0.08632186015289123, "start": "2026-01-01", "target_attained": false, "year": 2026 } ], "cdi_cagr": 0.13386520387228562, "complete_12m_windows": 525, "definition": "12 calendar months using prior available close; maximum anchor gap 7 days", "objective": "maximize-net-profit-with-explicit-risk", "overlapping_windows_are_not_independent": true, "positive_12m_excess_windows": 398, "target_12m_hits": 21, "worst_12m_excess_pp": -4.941632488390635 }, "corrected_settlement": true, "corrected_allocation": true, "persistence": true, "retry_partials": true, "execution_map": { "SPY": "IVVB11" }, "metrics": { "final_nav": 1420366.8593263123, "total_return": 0.42036685932631235, "cdi_return": 0.3576958132718273, "max_drawdown": 0.09249444179844357, "costs": 37101.97921563606, "fx_costs": 6112.607951917365, "fills": 186, "buys": 91, "sells": 95, "avg_risk_exposure": 0.4566598808196445, "asset_pnl": { "BOVA11": 14081.208470941012, "BTC": 20832.05580644483, "COPX": 0.0, "ETH": -42496.236489062365, "GLD": 126021.20080642823, "ITUB4": 64265.89658736379, "PETR4": 15727.564556608268, "PICK": 0.0, "REMX": 0.0, "SH": 0.0, "SPY": 46494.45708877462, "URA": 0.0, "VALE3": 52966.15158572635, "XLI": 0.0, "XLU": 0.0 }, "asset_trading_pnl": 297892.29841322475, "cash_interest": 158498.7195125014, "cash_receivable_fx_pnl": -29911.55064749648, "monthly": [ { "month": "2024-05", "return": -0.0012895549813003448 }, { "month": "2024-06", "return": 0.043598139934237334 }, { "month": "2024-07", "return": -0.0023446744840376343 }, { "month": "2024-08", "return": 0.0013399672718021893 }, { "month": "2024-09", "return": -0.017956122500398908 }, { "month": "2024-10", "return": 0.029212983487104882 }, { "month": "2024-11", "return": 0.07020191747075688 }, { "month": "2024-12", "return": -0.002193699996349885 }, { "month": "2025-01", "return": -0.009001139972420358 }, { "month": "2025-02", "return": -0.011755032918749242 }, { "month": "2025-03", "return": 0.016853873301271527 }, { "month": "2025-04", "return": 0.03196941323978053 }, { "month": "2025-05", "return": 0.022809526053828133 }, { "month": "2025-06", "return": -0.0131313874197585 }, { "month": "2025-07", "return": 0.0034527715717258545 }, { "month": "2025-08", "return": 0.031043478954549508 }, { "month": "2025-09", "return": -0.009320147180667093 }, { "month": "2025-10", "return": 0.029036034591518822 }, { "month": "2025-11", "return": 0.019224911727184546 }, { "month": "2025-12", "return": 0.04335915731218987 }, { "month": "2026-01", "return": 0.07077819570593724 }, { "month": "2026-02", "return": 0.0303904591585058 }, { "month": "2026-03", "return": -0.04087397303058782 }, { "month": "2026-04", "return": 0.0036341180040171395 }, { "month": "2026-05", "return": -0.02370372004453314 }, { "month": "2026-06", "return": -0.02265185921061197 }, { "month": "2026-07", "return": 0.01212859237639563 }, { "month": "2026-08", "return": 0.027303646869915932 }, { "month": "2026-09", "return": 0.018627752125121022 }, { "month": "2026-10", "return": 0.012103962291819537 } ] } }, { "id": "2024-2026--Q0--base", "arm": "Q0", "label": "CR9 original", "window": "2024-2026", "scenario": "base", "start": "2024-05-20", "end": "2026-10-26", "status": "complete", "initial_brl": 1000000.0, "annual": { "annual_reference_extra_pp": 15.0, "best_12m_excess_pp": 9.576385333207394, "cagr": 0.09327296855083622, "cagr_excess_pp": -4.05922353214494, "calendar_years": [ { "cdi_return": 0.06543692990173677, "complete": false, "end": "2024-12-31", "excess_pp": 0.9639962228025878, "return": 0.07507689212976265, "start": "2024-05-20", "target_attained": false, "year": 2024 }, { "cdi_return": 0.14324226892249037, "complete": true, "end": "2025-12-31", "excess_pp": -4.782618585745668, "return": 0.09541608306503369, "start": "2025-01-01", "target_attained": false, "year": 2025 }, { "cdi_return": 0.11464471058385262, "complete": false, "end": "2026-10-26", "excess_pp": -5.965852933700866, "return": 0.05498618124684396, "start": "2026-01-01", "target_attained": false, "year": 2026 } ], "cdi_cagr": 0.13386520387228562, "complete_12m_windows": 525, "definition": "12 calendar months using prior available close; maximum anchor gap 7 days", "objective": "maximize-net-profit-with-explicit-risk", "overlapping_windows_are_not_independent": true, "positive_12m_excess_windows": 277, "target_12m_hits": 0, "worst_12m_excess_pp": -7.435320269759904 }, "corrected_settlement": false, "corrected_allocation": false, "persistence": false, "retry_partials": false, "execution_map": {}, "metrics": { "final_nav": 1242411.352925165, "total_return": 0.24241135292516502, "cdi_return": 0.3576958132718273, "max_drawdown": 0.06728717451019006, "costs": 67964.51960313955, "fx_costs": 17286.123655553685, "fills": 341, "buys": 163, "sells": 178, "avg_risk_exposure": 0.3535202443296553, "asset_pnl": { "BOVA11": -50745.37232046368, "BTC": 12483.212345355016, "COPX": 4791.540551374742, "ETH": -8832.31554722651, "GLD": 20056.259470483667, "ITUB4": 19594.912173216755, "PETR4": 53932.73280201745, "PICK": 0.0, "REMX": 25693.322095412434, "SH": 0.0, "SPY": -6142.759232272066, "URA": 21063.23425539854, "VALE3": 36944.89377798799, "XLI": 13155.0449728706, "XLU": 0.0 }, "asset_trading_pnl": 141994.70534415494, "cash_interest": 149038.26123759753, "cash_receivable_fx_pnl": -31335.49000103369, "monthly": [ { "month": "2024-05", "return": -0.010604353445906156 }, { "month": "2024-06", "return": 0.005785302630034295 }, { "month": "2024-07", "return": -0.005092829036450919 }, { "month": "2024-08", "return": 0.014076480700553118 }, { "month": "2024-09", "return": -0.017649172623682485 }, { "month": "2024-10", "return": 0.03378959758514921 }, { "month": "2024-11", "return": 0.06628451434697169 }, { "month": "2024-12", "return": -0.011130230212999082 }, { "month": "2025-01", "return": -0.002202733872320173 }, { "month": "2025-02", "return": -0.012357775291882311 }, { "month": "2025-03", "return": 0.011618122697192979 }, { "month": "2025-04", "return": 0.0013911420112020512 }, { "month": "2025-05", "return": 0.016940340309954838 }, { "month": "2025-06", "return": -0.014705636489340534 }, { "month": "2025-07", "return": 0.021235439852542504 }, { "month": "2025-08", "return": 0.02895735452504833 }, { "month": "2025-09", "return": 0.018737390822280542 }, { "month": "2025-10", "return": -0.00061549903045377 }, { "month": "2025-11", "return": 0.010890413871730509 }, { "month": "2025-12", "return": 0.01258886257220082 }, { "month": "2026-01", "return": 0.07412678232422731 }, { "month": "2026-02", "return": 0.03498733122687803 }, { "month": "2026-03", "return": -0.021204289268982657 }, { "month": "2026-04", "return": -0.0113646470580272 }, { "month": "2026-05", "return": -0.017745395515683327 }, { "month": "2026-06", "return": 0.009080038704495808 }, { "month": "2026-07", "return": 0.011171852916176395 }, { "month": "2026-08", "return": 0.01757366739599675 }, { "month": "2026-09", "return": 0.009643981755322661 }, { "month": "2026-10", "return": -0.047600373343915536 } ] } }, { "id": "2024-2026--Q1--base", "arm": "Q1", "label": "CR9 corrigida", "window": "2024-2026", "scenario": "base", "start": "2024-05-20", "end": "2026-10-26", "status": "complete", "initial_brl": 1000000.0, "annual": { "annual_reference_extra_pp": 15.0, "best_12m_excess_pp": 9.866897894309501, "cagr": 0.09680309839211221, "cagr_excess_pp": -3.7062105480173413, "calendar_years": [ { "cdi_return": 0.06543692990173677, "complete": false, "end": "2024-12-31", "excess_pp": 1.095350100716308, "return": 0.07639043090889985, "start": "2024-05-20", "target_attained": false, "year": 2024 }, { "cdi_return": 0.14324226892249037, "complete": true, "end": "2025-12-31", "excess_pp": -4.371229768164864, "return": 0.09952997124084173, "start": "2025-01-01", "target_attained": false, "year": 2025 }, { "cdi_return": 0.11464471058385262, "complete": false, "end": "2026-10-26", "excess_pp": -5.661892464746376, "return": 0.05802578593638885, "start": "2026-01-01", "target_attained": false, "year": 2026 } ], "cdi_cagr": 0.13386520387228562, "complete_12m_windows": 525, "definition": "12 calendar months using prior available close; maximum anchor gap 7 days", "objective": "maximize-net-profit-with-explicit-risk", "overlapping_windows_are_not_independent": true, "positive_12m_excess_windows": 311, "target_12m_hits": 0, "worst_12m_excess_pp": -7.066919490402079 }, "corrected_settlement": true, "corrected_allocation": true, "persistence": false, "retry_partials": false, "execution_map": {}, "metrics": { "final_nav": 1252198.4230972736, "total_return": 0.2521984230972736, "cdi_return": 0.3576958132718273, "max_drawdown": 0.06567551034580299, "costs": 67103.19864679818, "fx_costs": 16297.188433864494, "fills": 344, "buys": 163, "sells": 181, "avg_risk_exposure": 0.34889687375726575, "asset_pnl": { "BOVA11": -52708.37700015446, "BTC": 12506.116658925826, "COPX": 5979.768517605898, "ETH": -8362.619753553758, "GLD": 19802.61151869736, "ITUB4": 20091.549817994004, "PETR4": 54273.36003687518, "PICK": 0.0, "REMX": 25481.773939716142, "SH": 0.0, "SPY": -6182.709175802891, "URA": 18456.748025506982, "VALE3": 37823.11523978584, "XLI": 13134.965052509271, "XLU": 0.0 }, "asset_trading_pnl": 140296.3028781054, "cash_interest": 157382.10039614976, "cash_receivable_fx_pnl": -29182.7917431171, "monthly": [ { "month": "2024-05", "return": -0.010604353445906156 }, { "month": "2024-06", "return": 0.0071970323589329865 }, { "month": "2024-07", "return": -0.008014440398354195 }, { "month": "2024-08", "return": 0.013819327700944406 }, { "month": "2024-09", "return": -0.018185623598418132 }, { "month": "2024-10", "return": 0.03751609827002467 }, { "month": "2024-11", "return": 0.06624834973739424 }, { "month": "2024-12", "return": -0.011135295352462604 }, { "month": "2025-01", "return": -0.002444556953908106 }, { "month": "2025-02", "return": -0.012243065862636904 }, { "month": "2025-03", "return": 0.01181562626934518 }, { "month": "2025-04", "return": 0.0015484720645460026 }, { "month": "2025-05", "return": 0.015771412483658098 }, { "month": "2025-06", "return": -0.015346601078550126 }, { "month": "2025-07", "return": 0.021534437019222752 }, { "month": "2025-08", "return": 0.030450867963824457 }, { "month": "2025-09", "return": 0.01600137347771624 }, { "month": "2025-10", "return": 0.005250333937170115 }, { "month": "2025-11", "return": 0.010919538010568663 }, { "month": "2025-12", "return": 0.012982177200129508 }, { "month": "2026-01", "return": 0.07415045129593079 }, { "month": "2026-02", "return": 0.033584374059105304 }, { "month": "2026-03", "return": -0.018001298605966 }, { "month": "2026-04", "return": -0.011490495824166724 }, { "month": "2026-05", "return": -0.019228426894803974 }, { "month": "2026-06", "return": 0.009033460754010125 }, { "month": "2026-07", "return": 0.011193466779616301 }, { "month": "2026-08", "return": 0.01757366739599653 }, { "month": "2026-09", "return": 0.010485302990808298 }, { "month": "2026-10", "return": -0.045908810535351896 } ] } }, { "id": "2020-2026--C0--custos-3x", "arm": "C0", "label": "CR6 original", "window": "2020-2026", "scenario": "custos-3x", "start": "2020-01-02", "end": "2026-10-26", "status": "complete", "initial_brl": 1000000.0, "annual": { "annual_reference_extra_pp": 15.0, "best_12m_excess_pp": 28.700267188684858, "cagr": 0.11271038400276079, "cagr_excess_pp": 1.1767260547378422, "calendar_years": [ { "cdi_return": 0.027402585335257745, "complete": true, "end": "2020-12-31", "excess_pp": 2.5146593107692183, "return": 0.05254917844294993, "start": "2020-01-02", "target_attained": false, "year": 2020 }, { "cdi_return": 0.044236197381473774, "complete": true, "end": "2021-12-31", "excess_pp": 5.16412753366291, "return": 0.09587747271810287, "start": "2021-01-01", "target_attained": false, "year": 2021 }, { "cdi_return": 0.12390989066133451, "complete": true, "end": "2022-12-31", "excess_pp": -4.440892098500626e-14, "return": 0.12390989066133407, "start": "2022-01-01", "target_attained": false, "year": 2022 }, { "cdi_return": 0.13039434525537708, "complete": true, "end": "2023-12-31", "excess_pp": 6.661338147750939e-14, "return": 0.13039434525537774, "start": "2023-01-01", "target_attained": false, "year": 2023 }, { "cdi_return": 0.10875983174468828, "complete": true, "end": "2024-12-31", "excess_pp": -1.1102230246251565e-13, "return": 0.10875983174468717, "start": "2024-01-01", "target_attained": false, "year": 2024 }, { "cdi_return": 0.14324226892249148, "complete": true, "end": "2025-12-31", "excess_pp": 6.661338147750939e-14, "return": 0.14324226892249214, "start": "2025-01-01", "target_attained": false, "year": 2025 }, { "cdi_return": 0.1146447105838535, "complete": false, "end": "2026-10-26", "excess_pp": 0.0, "return": 0.1146447105838535, "start": "2026-01-01", "target_attained": false, "year": 2026 } ], "cdi_cagr": 0.10094312345538237, "complete_12m_windows": 2124, "definition": "12 calendar months using prior available close; maximum anchor gap 7 days", "objective": "maximize-net-profit-with-explicit-risk", "overlapping_windows_are_not_independent": true, "positive_12m_excess_windows": 1170, "target_12m_hits": 186, "worst_12m_excess_pp": -12.040173881310734 }, "corrected_settlement": false, "corrected_allocation": false, "persistence": false, "retry_partials": false, "execution_map": {}, "metrics": { "final_nav": 2070513.5742527095, "total_return": 1.0705135742527094, "cdi_return": 0.9258084312424077, "max_drawdown": 0.10031991537524665, "costs": 66732.64383125323, "fx_costs": 25087.8889500292, "fills": 111, "buys": 56, "sells": 55, "avg_risk_exposure": 0.0393672315554136, "asset_pnl": { "BOVA11": -9301.597898470689, "BTC": 76798.640156394, "ETH": 68985.02370474757, "GLD": -8603.04391167005, "ITUB4": -6432.294846486038, "PETR4": -14781.588430164242, "SPY": -4204.724942840641, "VALE3": -1915.9685941201442 }, "asset_trading_pnl": 100544.44523738977, "cash_interest": 982294.2539720448, "cash_receivable_fx_pnl": 12762.76399330415, "monthly": [ { "month": "2020-01", "return": -0.028209490123401904 }, { "month": "2020-02", "return": -0.05057269256380459 }, { "month": "2020-03", "return": 0.003323816395418344 }, { "month": "2020-04", "return": 0.0022386029091214787 }, { "month": "2020-05", "return": -0.004665930671534868 }, { "month": "2020-06", "return": -0.0025223077114299164 }, { "month": "2020-07", "return": 0.04042541853635129 }, { "month": "2020-08", "return": 0.04322693200809535 }, { "month": "2020-09", "return": -0.038406379989633366 }, { "month": "2020-10", "return": -0.002312662309301272 }, { "month": "2020-11", "return": 0.04424229006036695 }, { "month": "2020-12", "return": 0.050864351530134355 }, { "month": "2021-01", "return": 0.06107211357721187 }, { "month": "2021-02", "return": 0.05708717944104458 }, { "month": "2021-03", "return": -0.0013706268657033283 }, { "month": "2021-04", "return": 0.00045904163504961737 }, { "month": "2021-05", "return": -0.026830177482263573 }, { "month": "2021-06", "return": 0.002621477172017439 }, { "month": "2021-07", "return": -0.013047975850720928 }, { "month": "2021-08", "return": -0.0073594901839550975 }, { "month": "2021-09", "return": 0.0044199933223525445 }, { "month": "2021-10", "return": 0.004859961025168724 }, { "month": "2021-11", "return": 0.005867490939005293 }, { "month": "2021-12", "return": 0.007690830818633643 }, { "month": "2022-01", "return": 0.007322703246089635 }, { "month": "2022-02", "return": 0.007550409870388908 }, { "month": "2022-03", "return": 0.009270538628931346 }, { "month": "2022-04", "return": 0.008343205237213436 }, { "month": "2022-05", "return": 0.010345923015313563 }, { "month": "2022-06", "return": 0.01015315608936973 }, { "month": "2022-07", "return": 0.010348424349292173 }, { "month": "2022-08", "return": 0.011693612800063313 }, { "month": "2022-09", "return": 0.010719822473548746 }, { "month": "2022-10", "return": 0.010206758664957682 }, { "month": "2022-11", "return": 0.010206758664957682 }, { "month": "2022-12", "return": 0.011233146856986398 }, { "month": "2023-01", "return": 0.01123314685698662 }, { "month": "2023-02", "return": 0.00918141224329072 }, { "month": "2023-03", "return": 0.011746731947612554 }, { "month": "2023-04", "return": 0.009181412243290055 }, { "month": "2023-05", "return": 0.01123314685698662 }, { "month": "2023-06", "return": 0.010719822473548968 }, { "month": "2023-07", "return": 0.010719822473548746 }, { "month": "2023-08", "return": 0.011374956476198017 }, { "month": "2023-09", "return": 0.009729017544111151 }, { "month": "2023-10", "return": 0.009975672238482725 }, { "month": "2023-11", "return": 0.009159878255821763 }, { "month": "2023-12", "return": 0.00894524796737528 }, { "month": "2024-01", "return": 0.009666901743657474 }, { "month": "2024-02", "return": 0.008002004357682058 }, { "month": "2024-03", "return": 0.00831673766055463 }, { "month": "2024-04", "return": 0.008874331113758238 }, { "month": "2024-05", "return": 0.00832442025338409 }, { "month": "2024-06", "return": 0.007883369678362673 }, { "month": "2024-07", "return": 0.009071223424248487 }, { "month": "2024-08", "return": 0.008675116705918473 }, { "month": "2024-09", "return": 0.00835157409379228 }, { "month": "2024-10", "return": 0.009279575755079872 }, { "month": "2024-11", "return": 0.007929903920274484 }, { "month": "2024-12", "return": 0.0093143107189948 }, { "month": "2025-01", "return": 0.010132013564148945 }, { "month": "2025-02", "return": 0.009853222624513824 }, { "month": "2025-03", "return": 0.009640295622481476 }, { "month": "2025-04", "return": 0.010558796236773027 }, { "month": "2025-05", "return": 0.011387758548166316 }, { "month": "2025-06", "return": 0.010970512720405834 }, { "month": "2025-07", "return": 0.012757325087479954 }, { "month": "2025-08", "return": 0.011641561387978117 }, { "month": "2025-09", "return": 0.012199289497187404 }, { "month": "2025-10", "return": 0.012757325087479954 }, { "month": "2025-11", "return": 0.010527026935209571 }, { "month": "2025-12", "return": 0.01219928949718696 }, { "month": "2026-01", "return": 0.011641561387978339 }, { "month": "2026-02", "return": 0.009970220253081807 }, { "month": "2026-03", "return": 0.012120535925043585 }, { "month": "2026-04", "return": 0.010900584045334227 }, { "month": "2026-05", "return": 0.010734353626207449 }, { "month": "2026-06", "return": 0.01119503898348606 }, { "month": "2026-07", "return": 0.012152202899923692 }, { "month": "2026-08", "return": 0.010931229193015035 }, { "month": "2026-09", "return": 0.01081672572860426 }, { "month": "2026-10", "return": 0.008669129365868278 } ] } }, { "id": "2020-2026--C1--custos-3x", "arm": "C1", "label": "Liquidação corrigida", "window": "2020-2026", "scenario": "custos-3x", "start": "2020-01-02", "end": "2026-10-26", "status": "complete", "initial_brl": 1000000.0, "annual": { "annual_reference_extra_pp": 15.0, "best_12m_excess_pp": 28.704519350253687, "cagr": 0.11284487285036748, "cagr_excess_pp": 1.1901749394985117, "calendar_years": [ { "cdi_return": 0.027402585335257745, "complete": true, "end": "2020-12-31", "excess_pp": 2.5371487144351557, "return": 0.0527740724796093, "start": "2020-01-02", "target_attained": false, "year": 2020 }, { "cdi_return": 0.044236197381473774, "complete": true, "end": "2021-12-31", "excess_pp": 5.2309927798870115, "return": 0.09654612518034389, "start": "2021-01-01", "target_attained": false, "year": 2021 }, { "cdi_return": 0.12390989066133451, "complete": true, "end": "2022-12-31", "excess_pp": -1.5543122344752192e-13, "return": 0.12390989066133296, "start": "2022-01-01", "target_attained": false, "year": 2022 }, { "cdi_return": 0.13039434525537708, "complete": true, "end": "2023-12-31", "excess_pp": 1.1102230246251565e-13, "return": 0.13039434525537819, "start": "2023-01-01", "target_attained": false, "year": 2023 }, { "cdi_return": 0.10875983174468828, "complete": true, "end": "2024-12-31", "excess_pp": -6.661338147750939e-14, "return": 0.10875983174468762, "start": "2024-01-01", "target_attained": false, "year": 2024 }, { "cdi_return": 0.14324226892249148, "complete": true, "end": "2025-12-31", "excess_pp": -4.440892098500626e-14, "return": 0.14324226892249103, "start": "2025-01-01", "target_attained": false, "year": 2025 }, { "cdi_return": 0.1146447105838535, "complete": false, "end": "2026-10-26", "excess_pp": 8.881784197001252e-14, "return": 0.11464471058385439, "start": "2026-01-01", "target_attained": false, "year": 2026 } ], "cdi_cagr": 0.10094312345538237, "complete_12m_windows": 2124, "definition": "12 calendar months using prior available close; maximum anchor gap 7 days", "objective": "maximize-net-profit-with-explicit-risk", "overlapping_windows_are_not_independent": true, "positive_12m_excess_windows": 962, "target_12m_hits": 188, "worst_12m_excess_pp": -11.983003785406886 }, "corrected_settlement": true, "corrected_allocation": false, "persistence": false, "retry_partials": false, "execution_map": {}, "metrics": { "final_nav": 2072219.571851949, "total_return": 1.072219571851949, "cdi_return": 0.9258084312424077, "max_drawdown": 0.10335969007250378, "costs": 67054.27903806094, "fx_costs": 25022.73980287905, "fills": 112, "buys": 57, "sells": 55, "avg_risk_exposure": 0.03982669921578282, "asset_pnl": { "BOVA11": -9301.650411065748, "BTC": 74140.91331543539, "COPX": 0.0, "ETH": 67523.40674902008, "GLD": -8604.649597280848, "ITUB4": -6433.084299037073, "PETR4": -9410.774409478312, "PICK": 0.0, "REMX": 0.0, "SH": 0.0, "SPY": -4205.520445817163, "URA": 0.0, "VALE3": -1915.548155369488, "XLI": 0.0, "XLU": 0.0 }, "asset_trading_pnl": 101793.09274640684, "cash_interest": 983217.1473949981, "cash_receivable_fx_pnl": 12232.071513423114, "monthly": [ { "month": "2020-01", "return": -0.028159776003491066 }, { "month": "2020-02", "return": -0.050479890308531394 }, { "month": "2020-03", "return": 0.0033612904817359457 }, { "month": "2020-04", "return": 0.0022386029091212567 }, { "month": "2020-05", "return": -0.004665930671534757 }, { "month": "2020-06", "return": -0.0025223077114295833 }, { "month": "2020-07", "return": 0.04043575404243249 }, { "month": "2020-08", "return": 0.043226589666854665 }, { "month": "2020-09", "return": -0.03839862620487555 }, { "month": "2020-10", "return": -0.002312662309301383 }, { "month": "2020-11", "return": 0.04424677710848801 }, { "month": "2020-12", "return": 0.05087005904077091 }, { "month": "2021-01", "return": 0.061071716182912184 }, { "month": "2021-02", "return": 0.05708665323968609 }, { "month": "2021-03", "return": -0.0013646645648079936 }, { "month": "2021-04", "return": 0.0004590416350491733 }, { "month": "2021-05", "return": -0.026792597225753556 }, { "month": "2021-06", "return": 0.002621477172017439 }, { "month": "2021-07", "return": -0.013024984299973674 }, { "month": "2021-08", "return": -0.006811586102800082 }, { "month": "2021-09", "return": 0.004411097736674474 }, { "month": "2021-10", "return": 0.004859961025168724 }, { "month": "2021-11", "return": 0.005867490939004405 }, { "month": "2021-12", "return": 0.007690830818633199 }, { "month": "2022-01", "return": 0.0073227032460891905 }, { "month": "2022-02", "return": 0.007550409870388242 }, { "month": "2022-03", "return": 0.009270538628931346 }, { "month": "2022-04", "return": 0.00834320523721388 }, { "month": "2022-05", "return": 0.010345923015313785 }, { "month": "2022-06", "return": 0.010153156089369508 }, { "month": "2022-07", "return": 0.010348424349292173 }, { "month": "2022-08", "return": 0.01169361280006287 }, { "month": "2022-09", "return": 0.010719822473548524 }, { "month": "2022-10", "return": 0.010206758664957682 }, { "month": "2022-11", "return": 0.010206758664957905 }, { "month": "2022-12", "return": 0.011233146856986398 }, { "month": "2023-01", "return": 0.011233146856986398 }, { "month": "2023-02", "return": 0.009181412243290277 }, { "month": "2023-03", "return": 0.01174673194761211 }, { "month": "2023-04", "return": 0.009181412243290943 }, { "month": "2023-05", "return": 0.01123314685698662 }, { "month": "2023-06", "return": 0.010719822473548524 }, { "month": "2023-07", "return": 0.010719822473548968 }, { "month": "2023-08", "return": 0.011374956476198239 }, { "month": "2023-09", "return": 0.00972901754411093 }, { "month": "2023-10", "return": 0.009975672238482725 }, { "month": "2023-11", "return": 0.009159878255821985 }, { "month": "2023-12", "return": 0.008945247967375058 }, { "month": "2024-01", "return": 0.00966690174365703 }, { "month": "2024-02", "return": 0.008002004357681836 }, { "month": "2024-03", "return": 0.008316737660554852 }, { "month": "2024-04", "return": 0.008874331113758238 }, { "month": "2024-05", "return": 0.008324420253383868 }, { "month": "2024-06", "return": 0.007883369678363117 }, { "month": "2024-07", "return": 0.009071223424249153 }, { "month": "2024-08", "return": 0.008675116705918695 }, { "month": "2024-09", "return": 0.008351574093792058 }, { "month": "2024-10", "return": 0.009279575755080094 }, { "month": "2024-11", "return": 0.007929903920274928 }, { "month": "2024-12", "return": 0.009314310718995022 }, { "month": "2025-01", "return": 0.010132013564148279 }, { "month": "2025-02", "return": 0.009853222624513602 }, { "month": "2025-03", "return": 0.009640295622481698 }, { "month": "2025-04", "return": 0.010558796236773471 }, { "month": "2025-05", "return": 0.011387758548166316 }, { "month": "2025-06", "return": 0.010970512720405612 }, { "month": "2025-07", "return": 0.012757325087479732 }, { "month": "2025-08", "return": 0.011641561387978117 }, { "month": "2025-09", "return": 0.012199289497187182 }, { "month": "2025-10", "return": 0.012757325087479954 }, { "month": "2025-11", "return": 0.01052702693520935 }, { "month": "2025-12", "return": 0.01219928949718696 }, { "month": "2026-01", "return": 0.011641561387978117 }, { "month": "2026-02", "return": 0.009970220253081807 }, { "month": "2026-03", "return": 0.01212053592504403 }, { "month": "2026-04", "return": 0.01090058404533445 }, { "month": "2026-05", "return": 0.010734353626207449 }, { "month": "2026-06", "return": 0.01119503898348606 }, { "month": "2026-07", "return": 0.01215220289992347 }, { "month": "2026-08", "return": 0.010931229193014591 }, { "month": "2026-09", "return": 0.010816725728604482 }, { "month": "2026-10", "return": 0.0086691293658685 } ] } }, { "id": "2020-2026--C2--custos-3x", "arm": "C2", "label": "Avaliação da carteira real", "window": "2020-2026", "scenario": "custos-3x", "start": "2020-01-02", "end": "2026-10-26", "status": "complete", "initial_brl": 1000000.0, "annual": { "annual_reference_extra_pp": 15.0, "best_12m_excess_pp": 27.60727122916189, "cagr": 0.11134161423318156, "cagr_excess_pp": 1.0398490777799196, "calendar_years": [ { "cdi_return": 0.027402585335257745, "complete": true, "end": "2020-12-31", "excess_pp": 1.6354721357776159, "return": 0.043757306693033904, "start": "2020-01-02", "target_attained": false, "year": 2020 }, { "cdi_return": 0.044236197381473774, "complete": true, "end": "2021-12-31", "excess_pp": 5.164127533662732, "return": 0.0958774727181011, "start": "2021-01-01", "target_attained": false, "year": 2021 }, { "cdi_return": 0.12390989066133451, "complete": true, "end": "2022-12-31", "excess_pp": 2.220446049250313e-14, "return": 0.12390989066133473, "start": "2022-01-01", "target_attained": false, "year": 2022 }, { "cdi_return": 0.13039434525537708, "complete": true, "end": "2023-12-31", "excess_pp": 8.881784197001252e-14, "return": 0.13039434525537796, "start": "2023-01-01", "target_attained": false, "year": 2023 }, { "cdi_return": 0.10875983174468828, "complete": true, "end": "2024-12-31", "excess_pp": -1.3322676295501878e-13, "return": 0.10875983174468695, "start": "2024-01-01", "target_attained": false, "year": 2024 }, { "cdi_return": 0.14324226892249148, "complete": true, "end": "2025-12-31", "excess_pp": 1.1102230246251565e-13, "return": 0.1432422689224926, "start": "2025-01-01", "target_attained": false, "year": 2025 }, { "cdi_return": 0.1146447105838535, "complete": false, "end": "2026-10-26", "excess_pp": -6.661338147750939e-14, "return": 0.11464471058385284, "start": "2026-01-01", "target_attained": false, "year": 2026 } ], "cdi_cagr": 0.10094312345538237, "complete_12m_windows": 2124, "definition": "12 calendar months using prior available close; maximum anchor gap 7 days", "objective": "maximize-net-profit-with-explicit-risk", "overlapping_windows_are_not_independent": true, "positive_12m_excess_windows": 1210, "target_12m_hits": 185, "worst_12m_excess_pp": -12.040173881310812 }, "corrected_settlement": false, "corrected_allocation": true, "persistence": false, "retry_partials": false, "execution_map": {}, "metrics": { "final_nav": 2053218.7150916196, "total_return": 1.0532187150916195, "cdi_return": 0.9258084312424077, "max_drawdown": 0.10031991537524676, "costs": 66652.91120207695, "fx_costs": 24861.968273973092, "fills": 113, "buys": 57, "sells": 56, "avg_risk_exposure": 0.03990302411509743, "asset_pnl": { "BOVA11": -9325.372542472833, "BTC": 76045.62530346772, "COPX": 0.0, "ETH": 61773.617042176855, "GLD": -8603.04391167005, "ITUB4": -6417.451872737511, "PETR4": -14821.491255320963, "PICK": 0.0, "REMX": 0.0, "SH": 0.0, "SPY": -4201.559451931198, "URA": 0.0, "VALE3": -2129.2744647344825, "XLI": 0.0, "XLU": 0.0 }, "asset_trading_pnl": 92321.04884677754, "cash_interest": 974171.262663403, "cash_receivable_fx_pnl": 11588.37185541226, "monthly": [ { "month": "2020-01", "return": -0.028209490123401904 }, { "month": "2020-02", "return": -0.05057269256380459 }, { "month": "2020-03", "return": 0.003323816395418344 }, { "month": "2020-04", "return": 0.0022386029091214787 }, { "month": "2020-05", "return": -0.004665930671534868 }, { "month": "2020-06", "return": -0.0025223077114299164 }, { "month": "2020-07", "return": 0.03213093402018563 }, { "month": "2020-08", "return": 0.04675304866225738 }, { "month": "2020-09", "return": -0.04201343042932848 }, { "month": "2020-10", "return": -0.002312662309301383 }, { "month": "2020-11", "return": 0.04424229006036695 }, { "month": "2020-12", "return": 0.050864351530134355 }, { "month": "2021-01", "return": 0.06107211357721143 }, { "month": "2021-02", "return": 0.0570871794410448 }, { "month": "2021-03", "return": -0.0013706268657036613 }, { "month": "2021-04", "return": 0.0004590416350493953 }, { "month": "2021-05", "return": -0.02683017748226335 }, { "month": "2021-06", "return": 0.002621477172017883 }, { "month": "2021-07", "return": -0.01304797585072126 }, { "month": "2021-08", "return": -0.0073594901839552085 }, { "month": "2021-09", "return": 0.0044199933223523225 }, { "month": "2021-10", "return": 0.004859961025168724 }, { "month": "2021-11", "return": 0.005867490939004183 }, { "month": "2021-12", "return": 0.007690830818633865 }, { "month": "2022-01", "return": 0.007322703246090079 }, { "month": "2022-02", "return": 0.007550409870388686 }, { "month": "2022-03", "return": 0.009270538628931568 }, { "month": "2022-04", "return": 0.008343205237213658 }, { "month": "2022-05", "return": 0.010345923015313563 }, { "month": "2022-06", "return": 0.010153156089369508 }, { "month": "2022-07", "return": 0.010348424349292173 }, { "month": "2022-08", "return": 0.01169361280006287 }, { "month": "2022-09", "return": 0.010719822473548968 }, { "month": "2022-10", "return": 0.010206758664957905 }, { "month": "2022-11", "return": 0.010206758664957905 }, { "month": "2022-12", "return": 0.01123314685698662 }, { "month": "2023-01", "return": 0.01123314685698662 }, { "month": "2023-02", "return": 0.00918141224329072 }, { "month": "2023-03", "return": 0.011746731947612332 }, { "month": "2023-04", "return": 0.009181412243290943 }, { "month": "2023-05", "return": 0.011233146856986842 }, { "month": "2023-06", "return": 0.010719822473548746 }, { "month": "2023-07", "return": 0.010719822473548746 }, { "month": "2023-08", "return": 0.011374956476198239 }, { "month": "2023-09", "return": 0.009729017544110707 }, { "month": "2023-10", "return": 0.009975672238482725 }, { "month": "2023-11", "return": 0.009159878255821763 }, { "month": "2023-12", "return": 0.008945247967374836 }, { "month": "2024-01", "return": 0.009666901743657696 }, { "month": "2024-02", "return": 0.008002004357681836 }, { "month": "2024-03", "return": 0.00831673766055463 }, { "month": "2024-04", "return": 0.008874331113758016 }, { "month": "2024-05", "return": 0.00832442025338409 }, { "month": "2024-06", "return": 0.007883369678362673 }, { "month": "2024-07", "return": 0.009071223424248931 }, { "month": "2024-08", "return": 0.008675116705918473 }, { "month": "2024-09", "return": 0.008351574093792058 }, { "month": "2024-10", "return": 0.009279575755080316 }, { "month": "2024-11", "return": 0.00792990392027404 }, { "month": "2024-12", "return": 0.0093143107189948 }, { "month": "2025-01", "return": 0.010132013564148723 }, { "month": "2025-02", "return": 0.009853222624513824 }, { "month": "2025-03", "return": 0.009640295622481476 }, { "month": "2025-04", "return": 0.010558796236773471 }, { "month": "2025-05", "return": 0.011387758548166316 }, { "month": "2025-06", "return": 0.010970512720405612 }, { "month": "2025-07", "return": 0.012757325087480176 }, { "month": "2025-08", "return": 0.011641561387978339 }, { "month": "2025-09", "return": 0.012199289497187182 }, { "month": "2025-10", "return": 0.012757325087479732 }, { "month": "2025-11", "return": 0.010527026935209793 }, { "month": "2025-12", "return": 0.01219928949718696 }, { "month": "2026-01", "return": 0.011641561387978339 }, { "month": "2026-02", "return": 0.009970220253081363 }, { "month": "2026-03", "return": 0.012120535925043807 }, { "month": "2026-04", "return": 0.010900584045334005 }, { "month": "2026-05", "return": 0.010734353626207449 }, { "month": "2026-06", "return": 0.01119503898348606 }, { "month": "2026-07", "return": 0.012152202899923692 }, { "month": "2026-08", "return": 0.010931229193014591 }, { "month": "2026-09", "return": 0.010816725728604482 }, { "month": "2026-10", "return": 0.008669129365868278 } ] } }, { "id": "2020-2026--C3--custos-3x", "arm": "C3", "label": "Referência corrigida", "window": "2020-2026", "scenario": "custos-3x", "start": "2020-01-02", "end": "2026-10-26", "status": "complete", "initial_brl": 1000000.0, "annual": { "annual_reference_extra_pp": 15.0, "best_12m_excess_pp": 27.61149089222115, "cagr": 0.11147594143832973, "cagr_excess_pp": 1.0532817982947362, "calendar_years": [ { "cdi_return": 0.027402585335257745, "complete": true, "end": "2020-12-31", "excess_pp": 1.6577761162628324, "return": 0.04398034649788607, "start": "2020-01-02", "target_attained": false, "year": 2020 }, { "cdi_return": 0.044236197381473774, "complete": true, "end": "2021-12-31", "excess_pp": 5.2309927798871225, "return": 0.096546125180345, "start": "2021-01-01", "target_attained": false, "year": 2021 }, { "cdi_return": 0.12390989066133451, "complete": true, "end": "2022-12-31", "excess_pp": -2.220446049250313e-14, "return": 0.12390989066133429, "start": "2022-01-01", "target_attained": false, "year": 2022 }, { "cdi_return": 0.13039434525537708, "complete": true, "end": "2023-12-31", "excess_pp": 1.1102230246251565e-13, "return": 0.13039434525537819, "start": "2023-01-01", "target_attained": false, "year": 2023 }, { "cdi_return": 0.10875983174468828, "complete": true, "end": "2024-12-31", "excess_pp": -8.881784197001252e-14, "return": 0.1087598317446874, "start": "2024-01-01", "target_attained": false, "year": 2024 }, { "cdi_return": 0.14324226892249148, "complete": true, "end": "2025-12-31", "excess_pp": 8.881784197001252e-14, "return": 0.14324226892249237, "start": "2025-01-01", "target_attained": false, "year": 2025 }, { "cdi_return": 0.1146447105838535, "complete": false, "end": "2026-10-26", "excess_pp": -4.440892098500626e-14, "return": 0.11464471058385306, "start": "2026-01-01", "target_attained": false, "year": 2026 } ], "cdi_cagr": 0.10094312345538237, "complete_12m_windows": 2124, "definition": "12 calendar months using prior available close; maximum anchor gap 7 days", "objective": "maximize-net-profit-with-explicit-risk", "overlapping_windows_are_not_independent": true, "positive_12m_excess_windows": 1331, "target_12m_hits": 187, "worst_12m_excess_pp": -11.983003785406742 }, "corrected_settlement": true, "corrected_allocation": true, "persistence": false, "retry_partials": false, "execution_map": {}, "metrics": { "final_nav": 2054910.5104254023, "total_return": 1.0549105104254024, "cdi_return": 0.9258084312424077, "max_drawdown": 0.10335969007250279, "costs": 66971.94364389684, "fx_costs": 24797.359080082395, "fills": 114, "buys": 58, "sells": 56, "avg_risk_exposure": 0.040362509056759345, "asset_pnl": { "BOVA11": -9325.429668925397, "BTC": 73410.08498307297, "COPX": 0.0, "ETH": 60323.01976158732, "GLD": -8604.649597280848, "ITUB4": -6418.234772067051, "PETR4": -9495.550580379298, "PICK": 0.0, "REMX": 0.0, "SH": 0.0, "SPY": -4202.354271154689, "URA": 0.0, "VALE3": -2128.9035399453933, "XLI": 0.0, "XLU": 0.0 }, "asset_trading_pnl": 93557.98231490761, "cash_interest": 975087.9825109128, "cash_receivable_fx_pnl": 11061.904679664302, "monthly": [ { "month": "2020-01", "return": -0.028159776003491066 }, { "month": "2020-02", "return": -0.050479890308531394 }, { "month": "2020-03", "return": 0.0033612904817359457 }, { "month": "2020-04", "return": 0.0022386029091212567 }, { "month": "2020-05", "return": -0.004665930671534757 }, { "month": "2020-06", "return": -0.0025223077114295833 }, { "month": "2020-07", "return": 0.03214028123773183 }, { "month": "2020-08", "return": 0.04675283037164113 }, { "month": "2020-09", "return": -0.04200495721380593 }, { "month": "2020-10", "return": -0.002312662309301383 }, { "month": "2020-11", "return": 0.04424677710848801 }, { "month": "2020-12", "return": 0.05087005904077091 }, { "month": "2021-01", "return": 0.06107171618291196 }, { "month": "2021-02", "return": 0.05708665323968587 }, { "month": "2021-03", "return": -0.0013646645648083267 }, { "month": "2021-04", "return": 0.00045904163504961737 }, { "month": "2021-05", "return": -0.026792597225753445 }, { "month": "2021-06", "return": 0.002621477172017661 }, { "month": "2021-07", "return": -0.013024984299973563 }, { "month": "2021-08", "return": -0.006811586102800082 }, { "month": "2021-09", "return": 0.004411097736674252 }, { "month": "2021-10", "return": 0.004859961025168502 }, { "month": "2021-11", "return": 0.005867490939004627 }, { "month": "2021-12", "return": 0.007690830818633865 }, { "month": "2022-01", "return": 0.007322703246089413 }, { "month": "2022-02", "return": 0.007550409870388686 }, { "month": "2022-03", "return": 0.009270538628931346 }, { "month": "2022-04", "return": 0.008343205237213436 }, { "month": "2022-05", "return": 0.01034592301531334 }, { "month": "2022-06", "return": 0.010153156089369508 }, { "month": "2022-07", "return": 0.010348424349292173 }, { "month": "2022-08", "return": 0.011693612800063757 }, { "month": "2022-09", "return": 0.010719822473548302 }, { "month": "2022-10", "return": 0.010206758664957905 }, { "month": "2022-11", "return": 0.010206758664958127 }, { "month": "2022-12", "return": 0.011233146856987064 }, { "month": "2023-01", "return": 0.011233146856986398 }, { "month": "2023-02", "return": 0.009181412243290499 }, { "month": "2023-03", "return": 0.011746731947612554 }, { "month": "2023-04", "return": 0.00918141224329072 }, { "month": "2023-05", "return": 0.011233146856986398 }, { "month": "2023-06", "return": 0.010719822473548968 }, { "month": "2023-07", "return": 0.010719822473548746 }, { "month": "2023-08", "return": 0.011374956476198017 }, { "month": "2023-09", "return": 0.00972901754411093 }, { "month": "2023-10", "return": 0.009975672238482947 }, { "month": "2023-11", "return": 0.009159878255821985 }, { "month": "2023-12", "return": 0.008945247967375058 }, { "month": "2024-01", "return": 0.009666901743657696 }, { "month": "2024-02", "return": 0.008002004357681836 }, { "month": "2024-03", "return": 0.00831673766055463 }, { "month": "2024-04", "return": 0.008874331113758682 }, { "month": "2024-05", "return": 0.008324420253383868 }, { "month": "2024-06", "return": 0.007883369678363117 }, { "month": "2024-07", "return": 0.009071223424249153 }, { "month": "2024-08", "return": 0.008675116705918473 }, { "month": "2024-09", "return": 0.00835157409379228 }, { "month": "2024-10", "return": 0.009279575755079872 }, { "month": "2024-11", "return": 0.007929903920274262 }, { "month": "2024-12", "return": 0.009314310718994578 }, { "month": "2025-01", "return": 0.010132013564148723 }, { "month": "2025-02", "return": 0.009853222624514046 }, { "month": "2025-03", "return": 0.009640295622481254 }, { "month": "2025-04", "return": 0.010558796236773471 }, { "month": "2025-05", "return": 0.011387758548166316 }, { "month": "2025-06", "return": 0.010970512720405612 }, { "month": "2025-07", "return": 0.012757325087479954 }, { "month": "2025-08", "return": 0.011641561387978117 }, { "month": "2025-09", "return": 0.012199289497187182 }, { "month": "2025-10", "return": 0.012757325087479954 }, { "month": "2025-11", "return": 0.010527026935210015 }, { "month": "2025-12", "return": 0.01219928949718696 }, { "month": "2026-01", "return": 0.011641561387977895 }, { "month": "2026-02", "return": 0.009970220253081585 }, { "month": "2026-03", "return": 0.01212053592504403 }, { "month": "2026-04", "return": 0.010900584045334005 }, { "month": "2026-05", "return": 0.010734353626207227 }, { "month": "2026-06", "return": 0.01119503898348606 }, { "month": "2026-07", "return": 0.012152202899923692 }, { "month": "2026-08", "return": 0.010931229193014813 }, { "month": "2026-09", "return": 0.010816725728604482 }, { "month": "2026-10", "return": 0.008669129365868278 } ] } }, { "id": "2020-2026--P--custos-3x", "arm": "P", "label": "Persistência", "window": "2020-2026", "scenario": "custos-3x", "start": "2020-01-02", "end": "2026-10-26", "status": "complete", "initial_brl": 1000000.0, "annual": { "annual_reference_extra_pp": 15.0, "best_12m_excess_pp": 26.333985542070295, "cagr": 0.12183880884850251, "cagr_excess_pp": 2.0895685393120145, "calendar_years": [ { "cdi_return": 0.027402585335257745, "complete": true, "end": "2020-12-31", "excess_pp": 2.9559047124321225, "return": 0.05696163245957897, "start": "2020-01-02", "target_attained": false, "year": 2020 }, { "cdi_return": 0.044236197381473774, "complete": true, "end": "2021-12-31", "excess_pp": 2.0227482942232866, "return": 0.06446368032370664, "start": "2021-01-01", "target_attained": false, "year": 2021 }, { "cdi_return": 0.12390989066133451, "complete": true, "end": "2022-12-31", "excess_pp": 4.364236765177099, "return": 0.1675522583131055, "start": "2022-01-01", "target_attained": false, "year": 2022 }, { "cdi_return": 0.13039434525537708, "complete": true, "end": "2023-12-31", "excess_pp": 8.805026596689846, "return": 0.21844461122227554, "start": "2023-01-01", "target_attained": false, "year": 2023 }, { "cdi_return": 0.10875983174468828, "complete": true, "end": "2024-12-31", "excess_pp": -0.27398953723014596, "return": 0.10601993637238682, "start": "2024-01-01", "target_attained": false, "year": 2024 }, { "cdi_return": 0.14324226892249148, "complete": true, "end": "2025-12-31", "excess_pp": 2.48251356035305, "return": 0.16806740452602198, "start": "2025-01-01", "target_attained": false, "year": 2025 }, { "cdi_return": 0.1146447105838535, "complete": false, "end": "2026-10-26", "excess_pp": -5.598695136493248, "return": 0.058657759218921024, "start": "2026-01-01", "target_attained": false, "year": 2026 } ], "cdi_cagr": 0.10094312345538237, "complete_12m_windows": 2124, "definition": "12 calendar months using prior available close; maximum anchor gap 7 days", "objective": "maximize-net-profit-with-explicit-risk", "overlapping_windows_are_not_independent": true, "positive_12m_excess_windows": 1497, "target_12m_hits": 246, "worst_12m_excess_pp": -8.209256610087678 }, "corrected_settlement": true, "corrected_allocation": true, "persistence": true, "retry_partials": false, "execution_map": {}, "metrics": { "final_nav": 2189064.8903959678, "total_return": 1.1890648903959677, "cdi_return": 0.9258084312424077, "max_drawdown": 0.08974118724323954, "costs": 290424.4541111373, "fx_costs": 100431.0653100133, "fills": 317, "buys": 155, "sells": 162, "avg_risk_exposure": 0.1954985884625039, "asset_pnl": { "BOVA11": -19186.42485139389, "BTC": 103427.61754526733, "COPX": 0.0, "ETH": 131071.28276736676, "GLD": -47485.41746245909, "ITUB4": -31994.722381920288, "PETR4": 248754.03324504214, "PICK": 0.0, "REMX": 0.0, "SH": 0.0, "SPY": -5723.237747165898, "URA": 0.0, "VALE3": 88793.68814621154, "XLI": 0.0, "XLU": 0.0 }, "asset_trading_pnl": 467656.8192609486, "cash_interest": 816999.9576959034, "cash_receivable_fx_pnl": 4839.178749129118, "monthly": [ { "month": "2020-01", "return": -0.028159776003491066 }, { "month": "2020-02", "return": -0.04552287072153194 }, { "month": "2020-03", "return": 0.003339524115753223 }, { "month": "2020-04", "return": 0.0022386029091212567 }, { "month": "2020-05", "return": -0.004665930671534757 }, { "month": "2020-06", "return": -0.0025223077114299164 }, { "month": "2020-07", "return": 0.03053292479035208 }, { "month": "2020-08", "return": 0.05180971056818029 }, { "month": "2020-09", "return": -0.041456450161918124 }, { "month": "2020-10", "return": -0.002312662309301272 }, { "month": "2020-11", "return": 0.04424677710848801 }, { "month": "2020-12", "return": 0.05438499456780632 }, { "month": "2021-01", "return": 0.04759023125459039 }, { "month": "2021-02", "return": 0.0013452738652965923 }, { "month": "2021-03", "return": 0.01102777170158542 }, { "month": "2021-04", "return": 0.02428841169701279 }, { "month": "2021-05", "return": -0.009486075948342054 }, { "month": "2021-06", "return": 0.0018368947701532523 }, { "month": "2021-07", "return": -0.014709911391655894 }, { "month": "2021-08", "return": 0.003643839641020774 }, { "month": "2021-09", "return": -0.01726975177719392 }, { "month": "2021-10", "return": 0.035626745651721414 }, { "month": "2021-11", "return": 0.005699479544728714 }, { "month": "2021-12", "return": -0.02441961433403217 }, { "month": "2022-01", "return": 0.03945082562060209 }, { "month": "2022-02", "return": 0.01932014859828013 }, { "month": "2022-03", "return": -0.0026042651751074786 }, { "month": "2022-04", "return": -0.023087974615638496 }, { "month": "2022-05", "return": 0.03187613553489976 }, { "month": "2022-06", "return": -0.020503791091547208 }, { "month": "2022-07", "return": 0.028080120881311954 }, { "month": "2022-08", "return": 0.05867559085283336 }, { "month": "2022-09", "return": -0.017565977254376586 }, { "month": "2022-10", "return": 0.024541321968781338 }, { "month": "2022-11", "return": 0.010030408052436934 }, { "month": "2022-12", "return": 0.01123314685698662 }, { "month": "2023-01", "return": 0.011209210698581717 }, { "month": "2023-02", "return": -0.004856769533236105 }, { "month": "2023-03", "return": 0.0070856836265007495 }, { "month": "2023-04", "return": 0.0014620018022966086 }, { "month": "2023-05", "return": 0.009313361611560822 }, { "month": "2023-06", "return": 0.045962479928322475 }, { "month": "2023-07", "return": 0.021664602901931396 }, { "month": "2023-08", "return": 0.025735069376294994 }, { "month": "2023-09", "return": 0.029017049447380705 }, { "month": "2023-10", "return": 0.008163978706863917 }, { "month": "2023-11", "return": 0.027128108245654925 }, { "month": "2023-12", "return": 0.01839027470893151 }, { "month": "2024-01", "return": 0.013796235540830537 }, { "month": "2024-02", "return": 0.04247654809012835 }, { "month": "2024-03", "return": 0.02204225820109973 }, { "month": "2024-04", "return": -0.012912690910508284 }, { "month": "2024-05", "return": -0.02923981330744041 }, { "month": "2024-06", "return": -0.0026956943159774926 }, { "month": "2024-07", "return": 0.005481606864475186 }, { "month": "2024-08", "return": 0.0050463301719148035 }, { "month": "2024-09", "return": 0.0018002850804821335 }, { "month": "2024-10", "return": -0.0008347619090682823 }, { "month": "2024-11", "return": 0.04981654349098208 }, { "month": "2024-12", "return": 0.008996880878903601 }, { "month": "2025-01", "return": 0.014859808454370738 }, { "month": "2025-02", "return": 0.0003512995918457662 }, { "month": "2025-03", "return": 0.00964029562248192 }, { "month": "2025-04", "return": 0.020102507094674982 }, { "month": "2025-05", "return": 0.0216133265272771 }, { "month": "2025-06", "return": 0.007319005610814555 }, { "month": "2025-07", "return": -0.007764607062795026 }, { "month": "2025-08", "return": 0.01491560816977433 }, { "month": "2025-09", "return": 0.0063134041379766526 }, { "month": "2025-10", "return": 0.009576795263982918 }, { "month": "2025-11", "return": 0.02159653507979531 }, { "month": "2025-12", "return": 0.03860059844997665 }, { "month": "2026-01", "return": 0.05182037189554434 }, { "month": "2026-02", "return": 0.008195975037921022 }, { "month": "2026-03", "return": -0.02935707112759578 }, { "month": "2026-04", "return": 0.003348014435469393 }, { "month": "2026-05", "return": -0.025628480756360705 }, { "month": "2026-06", "return": -0.017006921806488995 }, { "month": "2026-07", "return": 0.01215220289992347 }, { "month": "2026-08", "return": 0.010931229193014369 }, { "month": "2026-09", "return": 0.012046964596793774 }, { "month": "2026-10", "return": 0.03351030679269629 } ] } }, { "id": "2020-2026--E--custos-3x", "arm": "E", "label": "Ordens-filhas", "window": "2020-2026", "scenario": "custos-3x", "start": "2020-01-02", "end": "2026-10-26", "status": "complete", "initial_brl": 1000000.0, "annual": { "annual_reference_extra_pp": 15.0, "best_12m_excess_pp": 0.5203455392715162, "cagr": 0.0825394798032193, "cagr_excess_pp": -1.840364365216307, "calendar_years": [ { "cdi_return": 0.027402585335257745, "complete": true, "end": "2020-12-31", "excess_pp": -11.149923367207727, "return": -0.08409664833681951, "start": "2020-01-02", "target_attained": false, "year": 2020 }, { "cdi_return": 0.044236197381473774, "complete": true, "end": "2021-12-31", "excess_pp": 8.881784197001252e-14, "return": 0.04423619738147466, "start": "2021-01-01", "target_attained": false, "year": 2021 }, { "cdi_return": 0.12390989066133451, "complete": true, "end": "2022-12-31", "excess_pp": 2.220446049250313e-14, "return": 0.12390989066133473, "start": "2022-01-01", "target_attained": false, "year": 2022 }, { "cdi_return": 0.13039434525537708, "complete": true, "end": "2023-12-31", "excess_pp": 6.661338147750939e-14, "return": 0.13039434525537774, "start": "2023-01-01", "target_attained": false, "year": 2023 }, { "cdi_return": 0.10875983174468828, "complete": true, "end": "2024-12-31", "excess_pp": -1.7763568394002505e-13, "return": 0.10875983174468651, "start": "2024-01-01", "target_attained": false, "year": 2024 }, { "cdi_return": 0.14324226892249148, "complete": true, "end": "2025-12-31", "excess_pp": 0.0, "return": 0.14324226892249148, "start": "2025-01-01", "target_attained": false, "year": 2025 }, { "cdi_return": 0.1146447105838535, "complete": false, "end": "2026-10-26", "excess_pp": 0.0, "return": 0.1146447105838535, "start": "2026-01-01", "target_attained": false, "year": 2026 } ], "cdi_cagr": 0.10094312345538237, "complete_12m_windows": 2124, "definition": "12 calendar months using prior available close; maximum anchor gap 7 days", "objective": "maximize-net-profit-with-explicit-risk", "overlapping_windows_are_not_independent": true, "positive_12m_excess_windows": 1213, "target_12m_hits": 0, "worst_12m_excess_pp": -11.358039271752851 }, "corrected_settlement": true, "corrected_allocation": true, "persistence": false, "retry_partials": true, "execution_map": {}, "metrics": { "final_nav": 1716809.3812617373, "total_return": 0.7168093812617373, "cdi_return": 0.9258084312424077, "max_drawdown": 0.10273969452003562, "costs": 27095.677280496522, "fx_costs": 11488.778944094433, "fills": 43, "buys": 22, "sells": 21, "avg_risk_exposure": 0.010802567419806246, "asset_pnl": { "BOVA11": -14749.591200117255, "BTC": -14259.859963035437, "COPX": 0.0, "ETH": -11902.620646085074, "GLD": -18142.073189157152, "ITUB4": -4655.317171071132, "PETR4": -9082.535203847394, "PICK": 0.0, "REMX": 0.0, "SH": 0.0, "SPY": 0.0, "URA": 0.0, "VALE3": -29179.392310969124, "XLI": 0.0, "XLU": 0.0 }, "asset_trading_pnl": -101971.38968428256, "cash_interest": 822954.1381576773, "cash_receivable_fx_pnl": 7315.411732437089, "monthly": [ { "month": "2020-01", "return": -0.028401351886285342 }, { "month": "2020-02", "return": -0.046757871497368875 }, { "month": "2020-03", "return": 0.003360884102600714 }, { "month": "2020-04", "return": -0.00024624788289928645 }, { "month": "2020-05", "return": 0.0007566041582278693 }, { "month": "2020-06", "return": -0.024518254219989655 }, { "month": "2020-07", "return": 0.0019434641302640276 }, { "month": "2020-08", "return": 0.0015988959789297041 }, { "month": "2020-09", "return": 0.0015696620595306854 }, { "month": "2020-10", "return": 0.0015696620595306854 }, { "month": "2020-11", "return": 0.0014948604084068506 }, { "month": "2020-12", "return": 0.001644469297590101 }, { "month": "2021-01", "return": 0.0014948604084066286 }, { "month": "2021-02", "return": 0.0013452738652961482 }, { "month": "2021-03", "return": 0.002010798832794425 }, { "month": "2021-04", "return": 0.0020778480243350828 }, { "month": "2021-05", "return": 0.0027032626398220128 }, { "month": "2021-06", "return": 0.003077789683316956 }, { "month": "2021-07", "return": 0.0035561617801920242 }, { "month": "2021-08", "return": 0.004279524773425525 }, { "month": "2021-09", "return": 0.0044199933223525445 }, { "month": "2021-10", "return": 0.004859961025168946 }, { "month": "2021-11", "return": 0.005867490939004627 }, { "month": "2021-12", "return": 0.007690830818633865 }, { "month": "2022-01", "return": 0.007322703246089635 }, { "month": "2022-02", "return": 0.007550409870388686 }, { "month": "2022-03", "return": 0.009270538628931346 }, { "month": "2022-04", "return": 0.00834320523721388 }, { "month": "2022-05", "return": 0.01034592301531334 }, { "month": "2022-06", "return": 0.01015315608936973 }, { "month": "2022-07", "return": 0.010348424349292173 }, { "month": "2022-08", "return": 0.011693612800063091 }, { "month": "2022-09", "return": 0.010719822473548968 }, { "month": "2022-10", "return": 0.010206758664957905 }, { "month": "2022-11", "return": 0.010206758664957905 }, { "month": "2022-12", "return": 0.01123314685698662 }, { "month": "2023-01", "return": 0.011233146856986398 }, { "month": "2023-02", "return": 0.009181412243290277 }, { "month": "2023-03", "return": 0.01174673194761211 }, { "month": "2023-04", "return": 0.009181412243290499 }, { "month": "2023-05", "return": 0.01123314685698662 }, { "month": "2023-06", "return": 0.010719822473548968 }, { "month": "2023-07", "return": 0.010719822473548524 }, { "month": "2023-08", "return": 0.011374956476198239 }, { "month": "2023-09", "return": 0.00972901754411093 }, { "month": "2023-10", "return": 0.009975672238482947 }, { "month": "2023-11", "return": 0.009159878255821763 }, { "month": "2023-12", "return": 0.008945247967375058 }, { "month": "2024-01", "return": 0.009666901743657696 }, { "month": "2024-02", "return": 0.008002004357681836 }, { "month": "2024-03", "return": 0.008316737660554852 }, { "month": "2024-04", "return": 0.008874331113758238 }, { "month": "2024-05", "return": 0.008324420253383868 }, { "month": "2024-06", "return": 0.007883369678362673 }, { "month": "2024-07", "return": 0.009071223424248931 }, { "month": "2024-08", "return": 0.008675116705918251 }, { "month": "2024-09", "return": 0.00835157409379228 }, { "month": "2024-10", "return": 0.009279575755080094 }, { "month": "2024-11", "return": 0.007929903920274484 }, { "month": "2024-12", "return": 0.009314310718994356 }, { "month": "2025-01", "return": 0.010132013564148279 }, { "month": "2025-02", "return": 0.009853222624513602 }, { "month": "2025-03", "return": 0.009640295622481254 }, { "month": "2025-04", "return": 0.010558796236773249 }, { "month": "2025-05", "return": 0.011387758548166538 }, { "month": "2025-06", "return": 0.010970512720405612 }, { "month": "2025-07", "return": 0.012757325087479954 }, { "month": "2025-08", "return": 0.011641561387978117 }, { "month": "2025-09", "return": 0.012199289497187404 }, { "month": "2025-10", "return": 0.012757325087479954 }, { "month": "2025-11", "return": 0.01052702693520935 }, { "month": "2025-12", "return": 0.012199289497187404 }, { "month": "2026-01", "return": 0.011641561387978339 }, { "month": "2026-02", "return": 0.009970220253081807 }, { "month": "2026-03", "return": 0.012120535925043807 }, { "month": "2026-04", "return": 0.010900584045334227 }, { "month": "2026-05", "return": 0.010734353626207449 }, { "month": "2026-06", "return": 0.01119503898348606 }, { "month": "2026-07", "return": 0.012152202899923692 }, { "month": "2026-08", "return": 0.010931229193014369 }, { "month": "2026-09", "return": 0.01081672572860426 }, { "month": "2026-10", "return": 0.0086691293658685 } ] } }, { "id": "2020-2026--PE--custos-3x", "arm": "PE", "label": "Candidata CR10", "window": "2020-2026", "scenario": "custos-3x", "start": "2020-01-02", "end": "2026-10-26", "status": "complete", "initial_brl": 1000000.0, "annual": { "annual_reference_extra_pp": 15.0, "best_12m_excess_pp": 0.5275378005855869, "cagr": 0.08263756023110602, "cagr_excess_pp": -1.8305563224276344, "calendar_years": [ { "cdi_return": 0.027402585335257745, "complete": true, "end": "2020-12-31", "excess_pp": -11.093358568606037, "return": -0.08353100035080263, "start": "2020-01-02", "target_attained": false, "year": 2020 }, { "cdi_return": 0.044236197381473774, "complete": true, "end": "2021-12-31", "excess_pp": 4.440892098500626e-14, "return": 0.04423619738147422, "start": "2021-01-01", "target_attained": false, "year": 2021 }, { "cdi_return": 0.12390989066133451, "complete": true, "end": "2022-12-31", "excess_pp": -1.1102230246251565e-13, "return": 0.1239098906613334, "start": "2022-01-01", "target_attained": false, "year": 2022 }, { "cdi_return": 0.13039434525537708, "complete": true, "end": "2023-12-31", "excess_pp": 2.6645352591003757e-13, "return": 0.13039434525537974, "start": "2023-01-01", "target_attained": false, "year": 2023 }, { "cdi_return": 0.10875983174468828, "complete": true, "end": "2024-12-31", "excess_pp": -2.6645352591003757e-13, "return": 0.10875983174468562, "start": "2024-01-01", "target_attained": false, "year": 2024 }, { "cdi_return": 0.14324226892249148, "complete": true, "end": "2025-12-31", "excess_pp": -1.1102230246251565e-13, "return": 0.14324226892249037, "start": "2025-01-01", "target_attained": false, "year": 2025 }, { "cdi_return": 0.1146447105838535, "complete": false, "end": "2026-10-26", "excess_pp": -2.220446049250313e-14, "return": 0.11464471058385328, "start": "2026-01-01", "target_attained": false, "year": 2026 } ], "cdi_cagr": 0.10094312345538237, "complete_12m_windows": 2124, "definition": "12 calendar months using prior available close; maximum anchor gap 7 days", "objective": "maximize-net-profit-with-explicit-risk", "overlapping_windows_are_not_independent": true, "positive_12m_excess_windows": 705, "target_12m_hits": 0, "worst_12m_excess_pp": -11.184784705087658 }, "corrected_settlement": true, "corrected_allocation": true, "persistence": true, "retry_partials": true, "execution_map": {}, "metrics": { "final_nav": 1717869.6566359014, "total_return": 0.7178696566359015, "cdi_return": 0.9258084312424077, "max_drawdown": 0.10109942525526483, "costs": 27049.612178004092, "fx_costs": 11716.85322565993, "fills": 43, "buys": 23, "sells": 20, "avg_risk_exposure": 0.01112309428916212, "asset_pnl": { "BOVA11": -23857.31742786784, "BTC": -9493.011903766732, "COPX": 0.0, "ETH": -5019.511478157263, "GLD": -19667.73312674094, "ITUB4": -4655.317171071132, "PETR4": -9789.925783087587, "PICK": 0.0, "REMX": 0.0, "SH": 0.0, "SPY": 0.0, "URA": 0.0, "VALE3": -27812.43470730238, "XLI": 0.0, "XLU": 0.0 }, "asset_trading_pnl": -100295.25159799388, "cash_interest": 823372.7923213919, "cash_receivable_fx_pnl": 6508.969138163377, "monthly": [ { "month": "2020-01", "return": -0.03225125242221061 }, { "month": "2020-02", "return": -0.04387203369761472 }, { "month": "2020-03", "return": 0.003373541233107513 }, { "month": "2020-04", "return": -0.00024624788289917543 }, { "month": "2020-05", "return": 0.002877048068282706 }, { "month": "2020-06", "return": -0.025068590736787355 }, { "month": "2020-07", "return": 0.0019434641302640276 }, { "month": "2020-08", "return": 0.0015988959789297041 }, { "month": "2020-09", "return": 0.0015696620595309074 }, { "month": "2020-10", "return": 0.0015696620595306854 }, { "month": "2020-11", "return": 0.0014948604084068506 }, { "month": "2020-12", "return": 0.001644469297590101 }, { "month": "2021-01", "return": 0.0014948604084070727 }, { "month": "2021-02", "return": 0.0013452738652961482 }, { "month": "2021-03", "return": 0.002010798832794425 }, { "month": "2021-04", "return": 0.0020778480243348607 }, { "month": "2021-05", "return": 0.0027032626398217907 }, { "month": "2021-06", "return": 0.003077789683316956 }, { "month": "2021-07", "return": 0.0035561617801920242 }, { "month": "2021-08", "return": 0.004279524773425081 }, { "month": "2021-09", "return": 0.0044199933223525445 }, { "month": "2021-10", "return": 0.004859961025168724 }, { "month": "2021-11", "return": 0.005867490939004849 }, { "month": "2021-12", "return": 0.007690830818633865 }, { "month": "2022-01", "return": 0.007322703246089635 }, { "month": "2022-02", "return": 0.007550409870388686 }, { "month": "2022-03", "return": 0.009270538628931346 }, { "month": "2022-04", "return": 0.008343205237213436 }, { "month": "2022-05", "return": 0.010345923015313563 }, { "month": "2022-06", "return": 0.010153156089369286 }, { "month": "2022-07", "return": 0.010348424349292173 }, { "month": "2022-08", "return": 0.01169361280006287 }, { "month": "2022-09", "return": 0.010719822473548746 }, { "month": "2022-10", "return": 0.010206758664957905 }, { "month": "2022-11", "return": 0.010206758664958127 }, { "month": "2022-12", "return": 0.01123314685698662 }, { "month": "2023-01", "return": 0.011233146856986842 }, { "month": "2023-02", "return": 0.009181412243290499 }, { "month": "2023-03", "return": 0.011746731947612554 }, { "month": "2023-04", "return": 0.009181412243290499 }, { "month": "2023-05", "return": 0.01123314685698662 }, { "month": "2023-06", "return": 0.010719822473548524 }, { "month": "2023-07", "return": 0.010719822473548524 }, { "month": "2023-08", "return": 0.011374956476198461 }, { "month": "2023-09", "return": 0.009729017544111151 }, { "month": "2023-10", "return": 0.009975672238483169 }, { "month": "2023-11", "return": 0.009159878255822429 }, { "month": "2023-12", "return": 0.00894524796737528 }, { "month": "2024-01", "return": 0.00966690174365703 }, { "month": "2024-02", "return": 0.008002004357681836 }, { "month": "2024-03", "return": 0.008316737660554852 }, { "month": "2024-04", "return": 0.008874331113758238 }, { "month": "2024-05", "return": 0.008324420253383646 }, { "month": "2024-06", "return": 0.007883369678362673 }, { "month": "2024-07", "return": 0.009071223424248043 }, { "month": "2024-08", "return": 0.008675116705918251 }, { "month": "2024-09", "return": 0.008351574093792724 }, { "month": "2024-10", "return": 0.009279575755080094 }, { "month": "2024-11", "return": 0.007929903920274262 }, { "month": "2024-12", "return": 0.0093143107189948 }, { "month": "2025-01", "return": 0.010132013564148945 }, { "month": "2025-02", "return": 0.009853222624513824 }, { "month": "2025-03", "return": 0.009640295622481476 }, { "month": "2025-04", "return": 0.010558796236773249 }, { "month": "2025-05", "return": 0.011387758548165872 }, { "month": "2025-06", "return": 0.010970512720405168 }, { "month": "2025-07", "return": 0.012757325087479732 }, { "month": "2025-08", "return": 0.011641561387978117 }, { "month": "2025-09", "return": 0.01219928949718696 }, { "month": "2025-10", "return": 0.012757325087479732 }, { "month": "2025-11", "return": 0.010527026935210015 }, { "month": "2025-12", "return": 0.012199289497186738 }, { "month": "2026-01", "return": 0.011641561387977895 }, { "month": "2026-02", "return": 0.009970220253081807 }, { "month": "2026-03", "return": 0.012120535925043807 }, { "month": "2026-04", "return": 0.010900584045334227 }, { "month": "2026-05", "return": 0.010734353626207671 }, { "month": "2026-06", "return": 0.011195038983485839 }, { "month": "2026-07", "return": 0.01215220289992347 }, { "month": "2026-08", "return": 0.010931229193014813 }, { "month": "2026-09", "return": 0.01081672572860426 }, { "month": "2026-10", "return": 0.008669129365868278 } ] } }, { "id": "2020-2026--R--custos-3x", "arm": "R", "label": "CR10 com IVVB11", "window": "2020-2026", "scenario": "custos-3x", "start": "2020-01-02", "end": "2026-10-26", "status": "complete", "initial_brl": 1000000.0, "annual": { "annual_reference_extra_pp": 15.0, "best_12m_excess_pp": 0.5275378005855869, "cagr": 0.08263756023110602, "cagr_excess_pp": -1.8305563224276344, "calendar_years": [ { "cdi_return": 0.027402585335257745, "complete": true, "end": "2020-12-31", "excess_pp": -11.093358568606037, "return": -0.08353100035080263, "start": "2020-01-02", "target_attained": false, "year": 2020 }, { "cdi_return": 0.044236197381473774, "complete": true, "end": "2021-12-31", "excess_pp": 4.440892098500626e-14, "return": 0.04423619738147422, "start": "2021-01-01", "target_attained": false, "year": 2021 }, { "cdi_return": 0.12390989066133451, "complete": true, "end": "2022-12-31", "excess_pp": -1.1102230246251565e-13, "return": 0.1239098906613334, "start": "2022-01-01", "target_attained": false, "year": 2022 }, { "cdi_return": 0.13039434525537708, "complete": true, "end": "2023-12-31", "excess_pp": 2.6645352591003757e-13, "return": 0.13039434525537974, "start": "2023-01-01", "target_attained": false, "year": 2023 }, { "cdi_return": 0.10875983174468828, "complete": true, "end": "2024-12-31", "excess_pp": -2.6645352591003757e-13, "return": 0.10875983174468562, "start": "2024-01-01", "target_attained": false, "year": 2024 }, { "cdi_return": 0.14324226892249148, "complete": true, "end": "2025-12-31", "excess_pp": -1.1102230246251565e-13, "return": 0.14324226892249037, "start": "2025-01-01", "target_attained": false, "year": 2025 }, { "cdi_return": 0.1146447105838535, "complete": false, "end": "2026-10-26", "excess_pp": -2.220446049250313e-14, "return": 0.11464471058385328, "start": "2026-01-01", "target_attained": false, "year": 2026 } ], "cdi_cagr": 0.10094312345538237, "complete_12m_windows": 2124, "definition": "12 calendar months using prior available close; maximum anchor gap 7 days", "objective": "maximize-net-profit-with-explicit-risk", "overlapping_windows_are_not_independent": true, "positive_12m_excess_windows": 705, "target_12m_hits": 0, "worst_12m_excess_pp": -11.184784705087658 }, "corrected_settlement": true, "corrected_allocation": true, "persistence": true, "retry_partials": true, "execution_map": { "SPY": "IVVB11" }, "metrics": { "final_nav": 1717869.6566359014, "total_return": 0.7178696566359015, "cdi_return": 0.9258084312424077, "max_drawdown": 0.10109942525526483, "costs": 27049.612178004092, "fx_costs": 11716.85322565993, "fills": 43, "buys": 23, "sells": 20, "avg_risk_exposure": 0.01112309428916212, "asset_pnl": { "BOVA11": -23857.31742786784, "BTC": -9493.011903766732, "COPX": 0.0, "ETH": -5019.511478157263, "GLD": -19667.73312674094, "ITUB4": -4655.317171071132, "PETR4": -9789.925783087587, "PICK": 0.0, "REMX": 0.0, "SH": 0.0, "SPY": 0.0, "URA": 0.0, "VALE3": -27812.43470730238, "XLI": 0.0, "XLU": 0.0 }, "asset_trading_pnl": -100295.25159799388, "cash_interest": 823372.7923213919, "cash_receivable_fx_pnl": 6508.969138163377, "monthly": [ { "month": "2020-01", "return": -0.03225125242221061 }, { "month": "2020-02", "return": -0.04387203369761472 }, { "month": "2020-03", "return": 0.003373541233107513 }, { "month": "2020-04", "return": -0.00024624788289917543 }, { "month": "2020-05", "return": 0.002877048068282706 }, { "month": "2020-06", "return": -0.025068590736787355 }, { "month": "2020-07", "return": 0.0019434641302640276 }, { "month": "2020-08", "return": 0.0015988959789297041 }, { "month": "2020-09", "return": 0.0015696620595309074 }, { "month": "2020-10", "return": 0.0015696620595306854 }, { "month": "2020-11", "return": 0.0014948604084068506 }, { "month": "2020-12", "return": 0.001644469297590101 }, { "month": "2021-01", "return": 0.0014948604084070727 }, { "month": "2021-02", "return": 0.0013452738652961482 }, { "month": "2021-03", "return": 0.002010798832794425 }, { "month": "2021-04", "return": 0.0020778480243348607 }, { "month": "2021-05", "return": 0.0027032626398217907 }, { "month": "2021-06", "return": 0.003077789683316956 }, { "month": "2021-07", "return": 0.0035561617801920242 }, { "month": "2021-08", "return": 0.004279524773425081 }, { "month": "2021-09", "return": 0.0044199933223525445 }, { "month": "2021-10", "return": 0.004859961025168724 }, { "month": "2021-11", "return": 0.005867490939004849 }, { "month": "2021-12", "return": 0.007690830818633865 }, { "month": "2022-01", "return": 0.007322703246089635 }, { "month": "2022-02", "return": 0.007550409870388686 }, { "month": "2022-03", "return": 0.009270538628931346 }, { "month": "2022-04", "return": 0.008343205237213436 }, { "month": "2022-05", "return": 0.010345923015313563 }, { "month": "2022-06", "return": 0.010153156089369286 }, { "month": "2022-07", "return": 0.010348424349292173 }, { "month": "2022-08", "return": 0.01169361280006287 }, { "month": "2022-09", "return": 0.010719822473548746 }, { "month": "2022-10", "return": 0.010206758664957905 }, { "month": "2022-11", "return": 0.010206758664958127 }, { "month": "2022-12", "return": 0.01123314685698662 }, { "month": "2023-01", "return": 0.011233146856986842 }, { "month": "2023-02", "return": 0.009181412243290499 }, { "month": "2023-03", "return": 0.011746731947612554 }, { "month": "2023-04", "return": 0.009181412243290499 }, { "month": "2023-05", "return": 0.01123314685698662 }, { "month": "2023-06", "return": 0.010719822473548524 }, { "month": "2023-07", "return": 0.010719822473548524 }, { "month": "2023-08", "return": 0.011374956476198461 }, { "month": "2023-09", "return": 0.009729017544111151 }, { "month": "2023-10", "return": 0.009975672238483169 }, { "month": "2023-11", "return": 0.009159878255822429 }, { "month": "2023-12", "return": 0.00894524796737528 }, { "month": "2024-01", "return": 0.00966690174365703 }, { "month": "2024-02", "return": 0.008002004357681836 }, { "month": "2024-03", "return": 0.008316737660554852 }, { "month": "2024-04", "return": 0.008874331113758238 }, { "month": "2024-05", "return": 0.008324420253383646 }, { "month": "2024-06", "return": 0.007883369678362673 }, { "month": "2024-07", "return": 0.009071223424248043 }, { "month": "2024-08", "return": 0.008675116705918251 }, { "month": "2024-09", "return": 0.008351574093792724 }, { "month": "2024-10", "return": 0.009279575755080094 }, { "month": "2024-11", "return": 0.007929903920274262 }, { "month": "2024-12", "return": 0.0093143107189948 }, { "month": "2025-01", "return": 0.010132013564148945 }, { "month": "2025-02", "return": 0.009853222624513824 }, { "month": "2025-03", "return": 0.009640295622481476 }, { "month": "2025-04", "return": 0.010558796236773249 }, { "month": "2025-05", "return": 0.011387758548165872 }, { "month": "2025-06", "return": 0.010970512720405168 }, { "month": "2025-07", "return": 0.012757325087479732 }, { "month": "2025-08", "return": 0.011641561387978117 }, { "month": "2025-09", "return": 0.01219928949718696 }, { "month": "2025-10", "return": 0.012757325087479732 }, { "month": "2025-11", "return": 0.010527026935210015 }, { "month": "2025-12", "return": 0.012199289497186738 }, { "month": "2026-01", "return": 0.011641561387977895 }, { "month": "2026-02", "return": 0.009970220253081807 }, { "month": "2026-03", "return": 0.012120535925043807 }, { "month": "2026-04", "return": 0.010900584045334227 }, { "month": "2026-05", "return": 0.010734353626207671 }, { "month": "2026-06", "return": 0.011195038983485839 }, { "month": "2026-07", "return": 0.01215220289992347 }, { "month": "2026-08", "return": 0.010931229193014813 }, { "month": "2026-09", "return": 0.01081672572860426 }, { "month": "2026-10", "return": 0.008669129365868278 } ] } }, { "id": "2020-2026--Q0--custos-3x", "arm": "Q0", "label": "CR9 original", "window": "2020-2026", "scenario": "custos-3x", "start": "2020-01-02", "end": "2026-10-26", "status": "complete", "initial_brl": 1000000.0, "annual": { "annual_reference_extra_pp": 15.0, "best_12m_excess_pp": 34.177845957661916, "cagr": 0.09827010254649582, "cagr_excess_pp": -0.26730209088865475, "calendar_years": [ { "cdi_return": 0.027402585335257745, "complete": true, "end": "2020-12-31", "excess_pp": 2.9473445131116716, "return": 0.05687603046637446, "start": "2020-01-02", "target_attained": false, "year": 2020 }, { "cdi_return": 0.044236197381473774, "complete": true, "end": "2021-12-31", "excess_pp": 6.842187720630455, "return": 0.11265807458777832, "start": "2021-01-01", "target_attained": false, "year": 2021 }, { "cdi_return": 0.12390989066133451, "complete": true, "end": "2022-12-31", "excess_pp": -0.32964265956481054, "return": 0.1206134640656864, "start": "2022-01-01", "target_attained": false, "year": 2022 }, { "cdi_return": 0.13039434525537708, "complete": true, "end": "2023-12-31", "excess_pp": 4.407662055723716, "return": 0.17447096581261423, "start": "2023-01-01", "target_attained": false, "year": 2023 }, { "cdi_return": 0.10875983174468828, "complete": true, "end": "2024-12-31", "excess_pp": -4.476735046832969, "return": 0.06399248127635859, "start": "2024-01-01", "target_attained": false, "year": 2024 }, { "cdi_return": 0.14324226892249148, "complete": true, "end": "2025-12-31", "excess_pp": -5.168443874262407, "return": 0.0915578301798674, "start": "2025-01-01", "target_attained": false, "year": 2025 }, { "cdi_return": 0.1146447105838535, "complete": false, "end": "2026-10-26", "excess_pp": -6.086579236528178, "return": 0.053778918218571725, "start": "2026-01-01", "target_attained": false, "year": 2026 } ], "cdi_cagr": 0.10094312345538237, "complete_12m_windows": 2124, "definition": "12 calendar months using prior available close; maximum anchor gap 7 days", "objective": "maximize-net-profit-with-explicit-risk", "overlapping_windows_are_not_independent": true, "positive_12m_excess_windows": 889, "target_12m_hits": 291, "worst_12m_excess_pp": -11.933740377749324 }, "corrected_settlement": false, "corrected_allocation": false, "persistence": false, "retry_partials": false, "execution_map": {}, "metrics": { "final_nav": 1894168.926401216, "total_return": 0.894168926401216, "cdi_return": 0.9258084312424077, "max_drawdown": 0.08540581207507891, "costs": 411934.25998221635, "fx_costs": 116118.88618131915, "fills": 548, "buys": 266, "sells": 282, "avg_risk_exposure": 0.21167141509559873, "asset_pnl": { "BOVA11": -80011.37925996631, "BTC": 137103.29113953258, "COPX": -46123.53798640629, "ETH": 72009.43293463018, "GLD": -5244.79042678995, "ITUB4": -27227.502697808726, "PETR4": 198081.0427113449, "PICK": 0.0, "REMX": 56587.658087061245, "SH": 0.0, "SPY": -592.9373755049237, "URA": -18704.321742454453, "VALE3": -25097.953995616044, "XLI": -513.8620408840361, "XLU": 0.0 }, "asset_trading_pnl": 260265.13934713817, "cash_interest": 725676.366862267, "cash_receivable_fx_pnl": 24346.30637313008, "monthly": [ { "month": "2020-01", "return": -0.02820949012340168 }, { "month": "2020-02", "return": -0.05078314990579902 }, { "month": "2020-03", "return": 0.0033239657635866227 }, { "month": "2020-04", "return": 0.002849249027839562 }, { "month": "2020-05", "return": 0.0023580961930713684 }, { "month": "2020-06", "return": 0.0024006727229353153 }, { "month": "2020-07", "return": 0.016149684431552958 }, { "month": "2020-08", "return": 0.029015884399250735 }, { "month": "2020-09", "return": -0.013500053543486934 }, { "month": "2020-10", "return": 0.007352795711417004 }, { "month": "2020-11", "return": 0.04776780474352682 }, { "month": "2020-12", "return": 0.040929668546089815 }, { "month": "2021-01", "return": 0.06949684247143506 }, { "month": "2021-02", "return": 0.03956594154892179 }, { "month": "2021-03", "return": 0.04078029270387229 }, { "month": "2021-04", "return": -0.008719637061282648 }, { "month": "2021-05", "return": -0.010295538813916538 }, { "month": "2021-06", "return": 0.002621477172017439 }, { "month": "2021-07", "return": -0.012635989120060476 }, { "month": "2021-08", "return": 0.002745665483214088 }, { "month": "2021-09", "return": -0.022176879193358756 }, { "month": "2021-10", "return": 0.011487846228070975 }, { "month": "2021-11", "return": 0.0034346352012166737 }, { "month": "2021-12", "return": -0.005158404443277531 }, { "month": "2022-01", "return": 0.01612219795486447 }, { "month": "2022-02", "return": 0.010436110036547985 }, { "month": "2022-03", "return": 0.004234015467915686 }, { "month": "2022-04", "return": -0.022539480641949328 }, { "month": "2022-05", "return": 0.027286182023526395 }, { "month": "2022-06", "return": -0.017599982644786794 }, { "month": "2022-07", "return": 0.02064791681635092 }, { "month": "2022-08", "return": 0.054584786435634136 }, { "month": "2022-09", "return": -0.01759595505844458 }, { "month": "2022-10", "return": 0.02177041731519025 }, { "month": "2022-11", "return": 0.008404696634132014 }, { "month": "2022-12", "return": 0.01123314685698662 }, { "month": "2023-01", "return": 0.008083555180288693 }, { "month": "2023-02", "return": -0.00752023680659708 }, { "month": "2023-03", "return": 0.005444785116196282 }, { "month": "2023-04", "return": 0.0031708333495239494 }, { "month": "2023-05", "return": 0.007648980343317291 }, { "month": "2023-06", "return": 0.045391703025247754 }, { "month": "2023-07", "return": 0.013416321214730687 }, { "month": "2023-08", "return": 0.012038765172107446 }, { "month": "2023-09", "return": 0.02436262748218665 }, { "month": "2023-10", "return": 0.004871490197711825 }, { "month": "2023-11", "return": 0.022754137094591842 }, { "month": "2023-12", "return": 0.023250853835303342 }, { "month": "2024-01", "return": -0.004263098196590098 }, { "month": "2024-02", "return": 0.035723343135753316 }, { "month": "2024-03", "return": 0.019838023585248443 }, { "month": "2024-04", "return": -0.013126001980849011 }, { "month": "2024-05", "return": -0.006101515669220237 }, { "month": "2024-06", "return": 0.00772962536565891 }, { "month": "2024-07", "return": -0.003944181317898199 }, { "month": "2024-08", "return": 0.005007828709549411 }, { "month": "2024-09", "return": -0.004964850015131916 }, { "month": "2024-10", "return": -0.0009378999154373568 }, { "month": "2024-11", "return": 0.05129709704063967 }, { "month": "2024-12", "return": -0.021723237550252072 }, { "month": "2025-01", "return": 0.006846522643147779 }, { "month": "2025-02", "return": -0.0020893861745838738 }, { "month": "2025-03", "return": 0.009640295622481698 }, { "month": "2025-04", "return": 0.020102507094674982 }, { "month": "2025-05", "return": 0.021613326527276877 }, { "month": "2025-06", "return": 0.010332977500982388 }, { "month": "2025-07", "return": 0.00076007043237869 }, { "month": "2025-08", "return": 0.003692902560169964 }, { "month": "2025-09", "return": 0.002952519145432042 }, { "month": "2025-10", "return": 0.02865175890024063 }, { "month": "2025-11", "return": -0.023511929428582157 }, { "month": "2025-12", "return": 0.009912514590353139 }, { "month": "2026-01", "return": 0.06552417833544344 }, { "month": "2026-02", "return": 0.027125966931962564 }, { "month": "2026-03", "return": -0.037159631587648456 }, { "month": "2026-04", "return": 0.010447585072408172 }, { "month": "2026-05", "return": -0.016809616950716255 }, { "month": "2026-06", "return": -0.01755634717814558 }, { "month": "2026-07", "return": 0.01215220289992347 }, { "month": "2026-08", "return": 0.010931229193014591 }, { "month": "2026-09", "return": 0.012046964596793552 }, { "month": "2026-10", "return": -0.010579213154845335 } ] } }, { "id": "2020-2026--Q1--custos-3x", "arm": "Q1", "label": "CR9 corrigida", "window": "2020-2026", "scenario": "custos-3x", "start": "2020-01-02", "end": "2026-10-26", "status": "complete", "initial_brl": 1000000.0, "annual": { "annual_reference_extra_pp": 15.0, "best_12m_excess_pp": 33.57632899393393, "cagr": 0.09852239415464648, "cagr_excess_pp": -0.2420729300735891, "calendar_years": [ { "cdi_return": 0.027402585335257745, "complete": true, "end": "2020-12-31", "excess_pp": 2.903858490131195, "return": 0.05644117023656969, "start": "2020-01-02", "target_attained": false, "year": 2020 }, { "cdi_return": 0.044236197381473774, "complete": true, "end": "2021-12-31", "excess_pp": 6.304466486980664, "return": 0.10728086225128042, "start": "2021-01-01", "target_attained": false, "year": 2021 }, { "cdi_return": 0.12390989066133451, "complete": true, "end": "2022-12-31", "excess_pp": -0.9957594052638852, "return": 0.11395229660869566, "start": "2022-01-01", "target_attained": false, "year": 2022 }, { "cdi_return": 0.13039434525537708, "complete": true, "end": "2023-12-31", "excess_pp": 4.543875740458092, "return": 0.175833102659958, "start": "2023-01-01", "target_attained": false, "year": 2023 }, { "cdi_return": 0.10875983174468828, "complete": true, "end": "2024-12-31", "excess_pp": -4.352112041098222, "return": 0.06523871133370607, "start": "2024-01-01", "target_attained": false, "year": 2024 }, { "cdi_return": 0.14324226892249148, "complete": true, "end": "2025-12-31", "excess_pp": -4.667290869041585, "return": 0.09656936023207563, "start": "2025-01-01", "target_attained": false, "year": 2025 }, { "cdi_return": 0.1146447105838535, "complete": false, "end": "2026-10-26", "excess_pp": -5.465888368224769, "return": 0.05998582690160581, "start": "2026-01-01", "target_attained": false, "year": 2026 } ], "cdi_cagr": 0.10094312345538237, "complete_12m_windows": 2124, "definition": "12 calendar months using prior available close; maximum anchor gap 7 days", "objective": "maximize-net-profit-with-explicit-risk", "overlapping_windows_are_not_independent": true, "positive_12m_excess_windows": 933, "target_12m_hits": 288, "worst_12m_excess_pp": -12.308128859455502 }, "corrected_settlement": true, "corrected_allocation": true, "persistence": false, "retry_partials": false, "execution_map": {}, "metrics": { "final_nav": 1897136.1208008318, "total_return": 0.8971361208008317, "cdi_return": 0.9258084312424077, "max_drawdown": 0.08749079546619509, "costs": 407268.7193378667, "fx_costs": 113671.21912462417, "fills": 541, "buys": 262, "sells": 279, "avg_risk_exposure": 0.21784544667137673, "asset_pnl": { "BOVA11": -84931.31387601158, "BTC": 136523.19834410065, "COPX": -44743.312163008, "ETH": 56827.58218761425, "GLD": -5247.315183721257, "ITUB4": -37114.33142051037, "PETR4": 216954.9722169733, "PICK": 0.0, "REMX": 50404.28022441999, "SH": 0.0, "SPY": -621.5141632688246, "URA": -17323.755240589602, "VALE3": -7005.8941381562345, "XLI": -513.4940070879529, "XLU": 0.0 }, "asset_trading_pnl": 263209.1027807544, "cash_interest": 720329.9632886137, "cash_receivable_fx_pnl": 27268.273856087835, "monthly": [ { "month": "2020-01", "return": -0.028159776003490733 }, { "month": "2020-02", "return": -0.050714008696050694 }, { "month": "2020-03", "return": 0.0033613304812429856 }, { "month": "2020-04", "return": 0.0028492490278400062 }, { "month": "2020-05", "return": 0.0023580961930713684 }, { "month": "2020-06", "return": 0.002874906517472242 }, { "month": "2020-07", "return": 0.01495267806120859 }, { "month": "2020-08", "return": 0.0276488347863606 }, { "month": "2020-09", "return": -0.012490993678837436 }, { "month": "2020-10", "return": 0.007573617507014463 }, { "month": "2020-11", "return": 0.04791842525529244 }, { "month": "2020-12", "return": 0.04100984812129327 }, { "month": "2021-01", "return": 0.06951077224336966 }, { "month": "2021-02", "return": 0.03963270335338942 }, { "month": "2021-03", "return": 0.03982206908459607 }, { "month": "2021-04", "return": -0.010349488653221717 }, { "month": "2021-05", "return": -0.010554940980671002 }, { "month": "2021-06", "return": 0.002621477172017217 }, { "month": "2021-07", "return": -0.01200985359772433 }, { "month": "2021-08", "return": -0.0006917139758052526 }, { "month": "2021-09", "return": -0.02318017725857513 }, { "month": "2021-10", "return": 0.012706801583761473 }, { "month": "2021-11", "return": 0.0034836218530847063 }, { "month": "2021-12", "return": -0.004680425532955557 }, { "month": "2022-01", "return": 0.013833472265523783 }, { "month": "2022-02", "return": 0.010494957359819423 }, { "month": "2022-03", "return": -0.0010889873404340555 }, { "month": "2022-04", "return": -0.01795982838171084 }, { "month": "2022-05", "return": 0.024882271209602402 }, { "month": "2022-06", "return": -0.019657648276690587 }, { "month": "2022-07", "return": 0.021148191851045883 }, { "month": "2022-08", "return": 0.054600442936791005 }, { "month": "2022-09", "return": -0.017595534685016068 }, { "month": "2022-10", "return": 0.02233921846972109 }, { "month": "2022-11", "return": 0.008659652325483158 }, { "month": "2022-12", "return": 0.011233146856986398 }, { "month": "2023-01", "return": 0.00808355518028847 }, { "month": "2023-02", "return": -0.007082177426850245 }, { "month": "2023-03", "return": 0.00549557291133107 }, { "month": "2023-04", "return": 0.0031708333495237273 }, { "month": "2023-05", "return": 0.007700146785931006 }, { "month": "2023-06", "return": 0.04546840283543241 }, { "month": "2023-07", "return": 0.013511420688904208 }, { "month": "2023-08", "return": 0.012266321457634177 }, { "month": "2023-09", "return": 0.024359974917328664 }, { "month": "2023-10", "return": 0.004895229422966718 }, { "month": "2023-11", "return": 0.022804834389648976 }, { "month": "2023-12", "return": 0.023408361215080387 }, { "month": "2024-01", "return": -0.004074537035994141 }, { "month": "2024-02", "return": 0.035827585349043956 }, { "month": "2024-03", "return": 0.01983792729651701 }, { "month": "2024-04", "return": -0.013039755449511747 }, { "month": "2024-05", "return": -0.005893440111594428 }, { "month": "2024-06", "return": 0.007767386368236817 }, { "month": "2024-07", "return": -0.0038471987212473913 }, { "month": "2024-08", "return": 0.00504629294029435 }, { "month": "2024-09", "return": -0.004782095605978753 }, { "month": "2024-10", "return": -0.0008411107735087908 }, { "month": "2024-11", "return": 0.05138625070219405 }, { "month": "2024-12", "return": -0.02167868187461297 }, { "month": "2025-01", "return": 0.006847001203716951 }, { "month": "2025-02", "return": -0.0020041589424979467 }, { "month": "2025-03", "return": 0.009640295622481254 }, { "month": "2025-04", "return": 0.020102507094675426 }, { "month": "2025-05", "return": 0.021613326527276877 }, { "month": "2025-06", "return": 0.010332977500982388 }, { "month": "2025-07", "return": 0.0008926877965549362 }, { "month": "2025-08", "return": 0.0037991802324661705 }, { "month": "2025-09", "return": 0.005128875724664583 }, { "month": "2025-10", "return": 0.0285133296513691 }, { "month": "2025-11", "return": -0.021338407573495477 }, { "month": "2025-12", "return": 0.00991251459035336 }, { "month": "2026-01", "return": 0.06764804914490385 }, { "month": "2026-02", "return": 0.02434092609328431 }, { "month": "2026-03", "return": -0.013097206795787186 }, { "month": "2026-04", "return": 0.0046418303522677284 }, { "month": "2026-05", "return": -0.03626276995705968 }, { "month": "2026-06", "return": 0.01119503898348606 }, { "month": "2026-07", "return": 0.012152202899923692 }, { "month": "2026-08", "return": 0.007597988755990048 }, { "month": "2026-09", "return": 0.01837378060287631 }, { "month": "2026-10", "return": -0.03415397882948168 } ] } }, { "id": "2024-2026--C3--custos-3x", "arm": "C3", "label": "Referência corrigida", "window": "2024-2026", "scenario": "custos-3x", "start": "2024-05-20", "end": "2026-10-26", "status": "complete", "initial_brl": 1000000.0, "annual": { "annual_reference_extra_pp": 15.0, "best_12m_excess_pp": 11.577324407981337, "cagr": 0.12914613645096562, "cagr_excess_pp": -0.471906742132, "calendar_years": [ { "cdi_return": 0.06543692990173677, "complete": false, "end": "2024-12-31", "excess_pp": -5.002742391515924, "return": 0.015409505986577532, "start": "2024-05-20", "target_attained": false, "year": 2024 }, { "cdi_return": 0.14324226892249037, "complete": true, "end": "2025-12-31", "excess_pp": 2.79095118518915, "return": 0.17115178077438187, "start": "2025-01-01", "target_attained": false, "year": 2025 }, { "cdi_return": 0.11464471058385262, "complete": false, "end": "2026-10-26", "excess_pp": 1.5513979401645006, "return": 0.13015868998549762, "start": "2026-01-01", "target_attained": false, "year": 2026 } ], "cdi_cagr": 0.13386520387228562, "complete_12m_windows": 525, "definition": "12 calendar months using prior available close; maximum anchor gap 7 days", "objective": "maximize-net-profit-with-explicit-risk", "overlapping_windows_are_not_independent": true, "positive_12m_excess_windows": 303, "target_12m_hits": 0, "worst_12m_excess_pp": -5.081201443171435 }, "corrected_settlement": true, "corrected_allocation": true, "persistence": false, "retry_partials": false, "execution_map": {}, "metrics": { "final_nav": 1343983.1897178048, "total_return": 0.3439831897178047, "cdi_return": 0.3576958132718273, "max_drawdown": 0.0524809817967794, "costs": 73860.05808819427, "fx_costs": 18348.44463153227, "fills": 111, "buys": 54, "sells": 57, "avg_risk_exposure": 0.19837439282943417, "asset_pnl": { "BOVA11": 23073.294967184032, "BTC": 7025.568637693296, "COPX": 0.0, "ETH": -3496.776607877793, "GLD": 0.0, "ITUB4": -17702.508960624178, "PETR4": 14845.339800160553, "PICK": 0.0, "REMX": 0.0, "SH": 0.0, "SPY": 0.0, "URA": 0.0, "VALE3": 68002.9404052145, "XLI": 0.0, "XLU": 0.0 }, "asset_trading_pnl": 91747.85824175041, "cash_interest": 268368.0060166247, "cash_receivable_fx_pnl": 2215.7700909619743, "monthly": [ { "month": "2024-05", "return": -0.005304842471071991 }, { "month": "2024-06", "return": 0.004892715995516994 }, { "month": "2024-07", "return": -0.0017416338778858398 }, { "month": "2024-08", "return": -0.0009010361731675021 }, { "month": "2024-09", "return": 0.00018433223350822203 }, { "month": "2024-10", "return": -0.0006651534670527592 }, { "month": "2024-11", "return": 0.013362698019133923 }, { "month": "2024-12", "return": 0.005597218602269471 }, { "month": "2025-01", "return": 0.01711451139520248 }, { "month": "2025-02", "return": 0.0007694094744397084 }, { "month": "2025-03", "return": 0.009640295622481698 }, { "month": "2025-04", "return": 0.020102507094675204 }, { "month": "2025-05", "return": 0.021613326527276877 }, { "month": "2025-06", "return": 0.007319005610814999 }, { "month": "2025-07", "return": -0.007764607062794582 }, { "month": "2025-08", "return": 0.01491560816977433 }, { "month": "2025-09", "return": 0.0063134041379764305 }, { "month": "2025-10", "return": 0.00957679526398314 }, { "month": "2025-11", "return": 0.021596535079795087 }, { "month": "2025-12", "return": 0.038600598449976875 }, { "month": "2026-01", "return": 0.06286381985940026 }, { "month": "2026-02", "return": 0.0233651449471457 }, { "month": "2026-03", "return": -0.009968746180289312 }, { "month": "2026-04", "return": 0.005552648299973484 }, { "month": "2026-05", "return": -0.03087226587137326 }, { "month": "2026-06", "return": 0.006267685859570937 }, { "month": "2026-07", "return": 0.012152202899923692 }, { "month": "2026-08", "return": 0.010931229193014591 }, { "month": "2026-09", "return": 0.01204696459679444 }, { "month": "2026-10", "return": 0.03351030679269629 } ] } }, { "id": "2024-2026--PE--custos-3x", "arm": "PE", "label": "Candidata CR10", "window": "2024-2026", "scenario": "custos-3x", "start": "2024-05-20", "end": "2026-10-26", "status": "complete", "initial_brl": 1000000.0, "annual": { "annual_reference_extra_pp": 15.0, "best_12m_excess_pp": 15.500571308777445, "cagr": 0.11570253490430948, "cagr_excess_pp": -1.8162668967976137, "calendar_years": [ { "cdi_return": 0.06543692990173677, "complete": false, "end": "2024-12-31", "excess_pp": -5.575555915604791, "return": 0.009681370745688866, "start": "2024-05-20", "target_attained": false, "year": 2024 }, { "cdi_return": 0.14324226892249037, "complete": true, "end": "2025-12-31", "excess_pp": 7.154634755151235, "return": 0.2147886164740027, "start": "2025-01-01", "target_attained": false, "year": 2025 }, { "cdi_return": 0.11464471058385262, "complete": false, "end": "2026-10-26", "excess_pp": -5.038464829365608, "return": 0.06426006229019654, "start": "2026-01-01", "target_attained": false, "year": 2026 } ], "cdi_cagr": 0.13386520387228562, "complete_12m_windows": 525, "definition": "12 calendar months using prior available close; maximum anchor gap 7 days", "objective": "maximize-net-profit-with-explicit-risk", "overlapping_windows_are_not_independent": true, "positive_12m_excess_windows": 306, "target_12m_hits": 1, "worst_12m_excess_pp": -7.43805303088696 }, "corrected_settlement": true, "corrected_allocation": true, "persistence": true, "retry_partials": true, "execution_map": {}, "metrics": { "final_nav": 1305367.5785716067, "total_return": 0.30536757857160657, "cdi_return": 0.3576958132718273, "max_drawdown": 0.09300702807119343, "costs": 108607.01219565362, "fx_costs": 30097.27274747331, "fills": 168, "buys": 85, "sells": 83, "avg_risk_exposure": 0.21837257266638957, "asset_pnl": { "BOVA11": 5546.702626121165, "BTC": 22166.219147660435, "COPX": 0.0, "ETH": 14086.319079137873, "GLD": -19199.491457149263, "ITUB4": -17641.09569537096, "PETR4": -8633.878810742404, "PICK": 0.0, "REMX": 0.0, "SH": 0.0, "SPY": 0.0, "URA": 0.0, "VALE3": 77661.21420741786, "XLI": 0.0, "XLU": 0.0 }, "asset_trading_pnl": 73985.9890970747, "cash_interest": 258591.79622124715, "cash_receivable_fx_pnl": 2887.066000758132, "monthly": [ { "month": "2024-05", "return": -0.0036094944923957817 }, { "month": "2024-06", "return": -0.00525089916828847 }, { "month": "2024-07", "return": -0.002172795513546988 }, { "month": "2024-08", "return": -0.0022408365673047825 }, { "month": "2024-09", "return": -0.007649397036825878 }, { "month": "2024-10", "return": -0.004566392141958309 }, { "month": "2024-11", "return": 0.026463415135570934 }, { "month": "2024-12", "return": 0.009111673143639143 }, { "month": "2025-01", "return": 0.014791298699101896 }, { "month": "2025-02", "return": -0.00040540048090131897 }, { "month": "2025-03", "return": 0.009640295622481698 }, { "month": "2025-04", "return": 0.03028097637924687 }, { "month": "2025-05", "return": 0.02229308289713794 }, { "month": "2025-06", "return": 0.007100404534580829 }, { "month": "2025-07", "return": -0.008864348994597426 }, { "month": "2025-08", "return": 0.03605659415582396 }, { "month": "2025-09", "return": 0.004768814722104109 }, { "month": "2025-10", "return": 0.020068177918596275 }, { "month": "2025-11", "return": 0.022915879044072884 }, { "month": "2025-12", "return": 0.03867023096785038 }, { "month": "2026-01", "return": 0.0553337767146338 }, { "month": "2026-02", "return": 0.007954850245323719 }, { "month": "2026-03", "return": -0.027858243295839413 }, { "month": "2026-04", "return": 0.0015869748259489391 }, { "month": "2026-05", "return": -0.03277178831743621 }, { "month": "2026-06", "return": -0.017891586803643444 }, { "month": "2026-07", "return": 0.012152202899923692 }, { "month": "2026-08", "return": 0.007564187534274236 }, { "month": "2026-09", "return": 0.028466614355658226 }, { "month": "2026-10", "return": 0.0313390197458967 } ] } }, { "id": "2024-2026--R--custos-3x", "arm": "R", "label": "CR10 com IVVB11", "window": "2024-2026", "scenario": "custos-3x", "start": "2024-05-20", "end": "2026-10-26", "status": "complete", "initial_brl": 1000000.0, "annual": { "annual_reference_extra_pp": 15.0, "best_12m_excess_pp": 15.500571308777445, "cagr": 0.11570253490430948, "cagr_excess_pp": -1.8162668967976137, "calendar_years": [ { "cdi_return": 0.06543692990173677, "complete": false, "end": "2024-12-31", "excess_pp": -5.575555915604791, "return": 0.009681370745688866, "start": "2024-05-20", "target_attained": false, "year": 2024 }, { "cdi_return": 0.14324226892249037, "complete": true, "end": "2025-12-31", "excess_pp": 7.154634755151235, "return": 0.2147886164740027, "start": "2025-01-01", "target_attained": false, "year": 2025 }, { "cdi_return": 0.11464471058385262, "complete": false, "end": "2026-10-26", "excess_pp": -5.038464829365608, "return": 0.06426006229019654, "start": "2026-01-01", "target_attained": false, "year": 2026 } ], "cdi_cagr": 0.13386520387228562, "complete_12m_windows": 525, "definition": "12 calendar months using prior available close; maximum anchor gap 7 days", "objective": "maximize-net-profit-with-explicit-risk", "overlapping_windows_are_not_independent": true, "positive_12m_excess_windows": 306, "target_12m_hits": 1, "worst_12m_excess_pp": -7.43805303088696 }, "corrected_settlement": true, "corrected_allocation": true, "persistence": true, "retry_partials": true, "execution_map": { "SPY": "IVVB11" }, "metrics": { "final_nav": 1305367.5785716067, "total_return": 0.30536757857160657, "cdi_return": 0.3576958132718273, "max_drawdown": 0.09300702807119343, "costs": 108607.01219565362, "fx_costs": 30097.27274747331, "fills": 168, "buys": 85, "sells": 83, "avg_risk_exposure": 0.21837257266638957, "asset_pnl": { "BOVA11": 5546.702626121165, "BTC": 22166.219147660435, "COPX": 0.0, "ETH": 14086.319079137873, "GLD": -19199.491457149263, "ITUB4": -17641.09569537096, "PETR4": -8633.878810742404, "PICK": 0.0, "REMX": 0.0, "SH": 0.0, "SPY": 0.0, "URA": 0.0, "VALE3": 77661.21420741786, "XLI": 0.0, "XLU": 0.0 }, "asset_trading_pnl": 73985.9890970747, "cash_interest": 258591.79622124715, "cash_receivable_fx_pnl": 2887.066000758132, "monthly": [ { "month": "2024-05", "return": -0.0036094944923957817 }, { "month": "2024-06", "return": -0.00525089916828847 }, { "month": "2024-07", "return": -0.002172795513546988 }, { "month": "2024-08", "return": -0.0022408365673047825 }, { "month": "2024-09", "return": -0.007649397036825878 }, { "month": "2024-10", "return": -0.004566392141958309 }, { "month": "2024-11", "return": 0.026463415135570934 }, { "month": "2024-12", "return": 0.009111673143639143 }, { "month": "2025-01", "return": 0.014791298699101896 }, { "month": "2025-02", "return": -0.00040540048090131897 }, { "month": "2025-03", "return": 0.009640295622481698 }, { "month": "2025-04", "return": 0.03028097637924687 }, { "month": "2025-05", "return": 0.02229308289713794 }, { "month": "2025-06", "return": 0.007100404534580829 }, { "month": "2025-07", "return": -0.008864348994597426 }, { "month": "2025-08", "return": 0.03605659415582396 }, { "month": "2025-09", "return": 0.004768814722104109 }, { "month": "2025-10", "return": 0.020068177918596275 }, { "month": "2025-11", "return": 0.022915879044072884 }, { "month": "2025-12", "return": 0.03867023096785038 }, { "month": "2026-01", "return": 0.0553337767146338 }, { "month": "2026-02", "return": 0.007954850245323719 }, { "month": "2026-03", "return": -0.027858243295839413 }, { "month": "2026-04", "return": 0.0015869748259489391 }, { "month": "2026-05", "return": -0.03277178831743621 }, { "month": "2026-06", "return": -0.017891586803643444 }, { "month": "2026-07", "return": 0.012152202899923692 }, { "month": "2026-08", "return": 0.007564187534274236 }, { "month": "2026-09", "return": 0.028466614355658226 }, { "month": "2026-10", "return": 0.0313390197458967 } ] } }, { "id": "2024-2026--Q0--custos-3x", "arm": "Q0", "label": "CR9 original", "window": "2024-2026", "scenario": "custos-3x", "start": "2024-05-20", "end": "2026-10-26", "status": "complete", "initial_brl": 1000000.0, "annual": { "annual_reference_extra_pp": 15.0, "best_12m_excess_pp": 5.146886483444213, "cagr": 0.050612386982646695, "cagr_excess_pp": -8.325281688963893, "calendar_years": [ { "cdi_return": 0.06543692990173677, "complete": false, "end": "2024-12-31", "excess_pp": -8.410793635264824, "return": -0.018671006450911465, "start": "2024-05-20", "target_attained": false, "year": 2024 }, { "cdi_return": 0.14324226892249037, "complete": true, "end": "2025-12-31", "excess_pp": -5.273909077230421, "return": 0.09050317815018616, "start": "2025-01-01", "target_attained": false, "year": 2025 }, { "cdi_return": 0.11464471058385262, "complete": false, "end": "2026-10-26", "excess_pp": -6.086579236527978, "return": 0.053778918218572835, "start": "2026-01-01", "target_attained": false, "year": 2026 } ], "cdi_cagr": 0.13386520387228562, "complete_12m_windows": 525, "definition": "12 calendar months using prior available close; maximum anchor gap 7 days", "objective": "maximize-net-profit-with-explicit-risk", "overlapping_windows_are_not_independent": true, "positive_12m_excess_windows": 44, "target_12m_hits": 0, "worst_12m_excess_pp": -10.240955685389874 }, "corrected_settlement": false, "corrected_allocation": false, "persistence": false, "retry_partials": false, "execution_map": {}, "metrics": { "final_nav": 1127693.486149981, "total_return": 0.127693486149981, "cdi_return": 0.3576958132718273, "max_drawdown": 0.0675576029660645, "costs": 130028.4611302188, "fx_costs": 44539.9780003664, "fills": 205, "buys": 103, "sells": 102, "avg_risk_exposure": 0.19592347202609312, "asset_pnl": { "BOVA11": -26928.599456880736, "BTC": 12700.90400334324, "COPX": -25141.48132013998, "ETH": -30900.075880942368, "GLD": 0.0, "ITUB4": -31582.573191330972, "PETR4": 5625.935088116705, "PICK": 0.0, "REMX": 14245.558884258004, "SH": 0.0, "SPY": 0.0, "URA": 6079.75008517762, "VALE3": 3820.319785716518, "XLI": 0.0, "XLU": 0.0 }, "asset_trading_pnl": -72080.26200268196, "cash_interest": 239347.8390713947, "cash_receivable_fx_pnl": 4965.887081634581, "monthly": [ { "month": "2024-05", "return": -0.017545240629151082 }, { "month": "2024-06", "return": 0.008104841930216322 }, { "month": "2024-07", "return": -0.004176659468891564 }, { "month": "2024-08", "return": -0.0009778636020297826 }, { "month": "2024-09", "return": 0.00010573049415740776 }, { "month": "2024-10", "return": -0.0008011892223854788 }, { "month": "2024-11", "return": 0.012239916784986926 }, { "month": "2024-12", "return": -0.015404894426108595 }, { "month": "2025-01", "return": 0.006436194206408619 }, { "month": "2025-02", "return": -0.002647097796458775 }, { "month": "2025-03", "return": 0.009640295622481476 }, { "month": "2025-04", "return": 0.020102507094675648 }, { "month": "2025-05", "return": 0.02161332652727732 }, { "month": "2025-06", "return": 0.010332977500982388 }, { "month": "2025-07", "return": 0.0007600704323782459 }, { "month": "2025-08", "return": 0.003692902560169964 }, { "month": "2025-09", "return": 0.00295251914543182 }, { "month": "2025-10", "return": 0.02865175890024063 }, { "month": "2025-11", "return": -0.023511929428581935 }, { "month": "2025-12", "return": 0.009912514590352917 }, { "month": "2026-01", "return": 0.06552417833544366 }, { "month": "2026-02", "return": 0.027125966931962564 }, { "month": "2026-03", "return": -0.03715963158764801 }, { "month": "2026-04", "return": 0.010447585072408394 }, { "month": "2026-05", "return": -0.016809616950716144 }, { "month": "2026-06", "return": -0.01755634717814525 }, { "month": "2026-07", "return": 0.012152202899923248 }, { "month": "2026-08", "return": 0.010931229193014369 }, { "month": "2026-09", "return": 0.012046964596793996 }, { "month": "2026-10", "return": -0.010579213154845557 } ] } }, { "id": "2024-2026--Q1--custos-3x", "arm": "Q1", "label": "CR9 corrigida", "window": "2024-2026", "scenario": "custos-3x", "start": "2024-05-20", "end": "2026-10-26", "status": "complete", "initial_brl": 1000000.0, "annual": { "annual_reference_extra_pp": 15.0, "best_12m_excess_pp": 5.779775219708783, "cagr": 0.05537592658559132, "cagr_excess_pp": -7.84892772866943, "calendar_years": [ { "cdi_return": 0.06543692990173677, "complete": false, "end": "2024-12-31", "excess_pp": -8.356089338596684, "return": -0.018123963484230066, "start": "2024-05-20", "target_attained": false, "year": 2024 }, { "cdi_return": 0.14324226892249037, "complete": true, "end": "2025-12-31", "excess_pp": -4.773225955916294, "return": 0.09551000936332743, "start": "2025-01-01", "target_attained": false, "year": 2025 }, { "cdi_return": 0.11464471058385262, "complete": false, "end": "2026-10-26", "excess_pp": -5.465888368224614, "return": 0.059985826901606476, "start": "2026-01-01", "target_attained": false, "year": 2026 } ], "cdi_cagr": 0.13386520387228562, "complete_12m_windows": 525, "definition": "12 calendar months using prior available close; maximum anchor gap 7 days", "objective": "maximize-net-profit-with-explicit-risk", "overlapping_windows_are_not_independent": true, "positive_12m_excess_windows": 93, "target_12m_hits": 0, "worst_12m_excess_pp": -8.503712140505382 }, "corrected_settlement": true, "corrected_allocation": true, "persistence": false, "retry_partials": false, "execution_map": {}, "metrics": { "final_nav": 1140179.0821499187, "total_return": 0.1401790821499187, "cdi_return": 0.3576958132718273, "max_drawdown": 0.06424526923125096, "costs": 131367.9784302489, "fx_costs": 44715.219356126305, "fills": 199, "buys": 101, "sells": 98, "avg_risk_exposure": 0.21775732032434492, "asset_pnl": { "BOVA11": -30260.103495014104, "BTC": 12711.975054057657, "COPX": -24590.018835603332, "ETH": -37998.99328661512, "GLD": 0.0, "ITUB4": -37487.243616113235, "PETR4": 20726.303109336237, "PICK": 0.0, "REMX": 11524.276566275483, "SH": 0.0, "SPY": 0.0, "URA": 6090.76949960179, "VALE3": 18873.163656304525, "XLI": 0.0, "XLU": 0.0 }, "asset_trading_pnl": -60409.8713477701, "cash_interest": 237398.5381225749, "cash_receivable_fx_pnl": 7905.63473124017, "monthly": [ { "month": "2024-05", "return": -0.017545240629151082 }, { "month": "2024-06", "return": 0.00814360560394034 }, { "month": "2024-07", "return": -0.004078827954089315 }, { "month": "2024-08", "return": -0.0009010269937872462 }, { "month": "2024-09", "return": 0.00018433223350822203 }, { "month": "2024-10", "return": -0.0006651534670530923 }, { "month": "2024-11", "return": 0.012324350569913323 }, { "month": "2024-12", "return": -0.015360031888104309 }, { "month": "2025-01", "return": 0.00643675477429384 }, { "month": "2025-02", "return": -0.0025618692373678975 }, { "month": "2025-03", "return": 0.009640295622481698 }, { "month": "2025-04", "return": 0.020102507094675204 }, { "month": "2025-05", "return": 0.0216133265272771 }, { "month": "2025-06", "return": 0.01033297750098261 }, { "month": "2025-07", "return": 0.0008926877965549362 }, { "month": "2025-08", "return": 0.0037991802324657264 }, { "month": "2025-09", "return": 0.005128875724664805 }, { "month": "2025-10", "return": 0.028513329651369324 }, { "month": "2025-11", "return": -0.02133840757349581 }, { "month": "2025-12", "return": 0.009912514590352695 }, { "month": "2026-01", "return": 0.06764804914490363 }, { "month": "2026-02", "return": 0.024340926093284088 }, { "month": "2026-03", "return": -0.013097206795787297 }, { "month": "2026-04", "return": 0.0046418303522677284 }, { "month": "2026-05", "return": -0.03626276995705968 }, { "month": "2026-06", "return": 0.011195038983485617 }, { "month": "2026-07", "return": 0.012152202899923026 }, { "month": "2026-08", "return": 0.007597988755989826 }, { "month": "2026-09", "return": 0.018373780602875867 }, { "month": "2026-10", "return": -0.034153978829478904 } ] } }, { "id": "2020-2026--C0--atraso-1", "arm": "C0", "label": "CR6 original", "window": "2020-2026", "scenario": "atraso-1", "start": "2020-01-02", "end": "2026-10-26", "status": "complete", "initial_brl": 1000000.0, "annual": { "annual_reference_extra_pp": 15.0, "best_12m_excess_pp": 33.64246457524458, "cagr": 0.15126207768893862, "cagr_excess_pp": 5.031895423355626, "calendar_years": [ { "cdi_return": 0.027402585335257745, "complete": true, "end": "2020-12-31", "excess_pp": 13.128811307536603, "return": 0.15869069841062378, "start": "2020-01-02", "target_attained": false, "year": 2020 }, { "cdi_return": 0.044236197381473774, "complete": true, "end": "2021-12-31", "excess_pp": 9.251407719874539, "return": 0.13675027458021916, "start": "2021-01-01", "target_attained": false, "year": 2021 }, { "cdi_return": 0.12390989066133451, "complete": true, "end": "2022-12-31", "excess_pp": 0.78927496521497, "return": 0.1318026403134842, "start": "2022-01-01", "target_attained": false, "year": 2022 }, { "cdi_return": 0.13039434525537708, "complete": true, "end": "2023-12-31", "excess_pp": 8.335281144305107, "return": 0.21374715669842814, "start": "2023-01-01", "target_attained": false, "year": 2023 }, { "cdi_return": 0.10875983174468828, "complete": true, "end": "2024-12-31", "excess_pp": 6.7974531751146205, "return": 0.1767343634958345, "start": "2024-01-01", "target_attained": false, "year": 2024 }, { "cdi_return": 0.14324226892249148, "complete": true, "end": "2025-12-31", "excess_pp": -6.662383930965565, "return": 0.07661842961283583, "start": "2025-01-01", "target_attained": false, "year": 2025 }, { "cdi_return": 0.1146447105838535, "complete": false, "end": "2026-10-26", "excess_pp": 2.4579033195022415, "return": 0.13922374377887592, "start": "2026-01-01", "target_attained": false, "year": 2026 } ], "cdi_cagr": 0.10094312345538237, "complete_12m_windows": 2124, "definition": "12 calendar months using prior available close; maximum anchor gap 7 days", "objective": "maximize-net-profit-with-explicit-risk", "overlapping_windows_are_not_independent": true, "positive_12m_excess_windows": 1402, "target_12m_hits": 522, "worst_12m_excess_pp": -10.157647036696883 }, "corrected_settlement": false, "corrected_allocation": false, "persistence": false, "retry_partials": false, "execution_map": {}, "metrics": { "final_nav": 2611444.440968686, "total_return": 1.6114444409686857, "cdi_return": 0.9258084312424077, "max_drawdown": 0.07154644877453098, "costs": 144004.33136402752, "fx_costs": 47706.381402993444, "fills": 409, "buys": 202, "sells": 207, "avg_risk_exposure": 0.2840415347970131, "asset_pnl": { "BOVA11": -9734.49050160835, "BTC": 136118.3743348167, "ETH": 187140.46645240282, "GLD": 125281.26167117996, "ITUB4": 70291.39080867954, "PETR4": 342127.9124452061, "SPY": 22936.06682978679, "VALE3": 81879.1197594216 }, "asset_trading_pnl": 956040.1017998852, "cash_interest": 704379.7457413808, "cash_receivable_fx_pnl": -1269.0251695867773, "monthly": [ { "month": "2020-01", "return": -0.019084131144144312 }, { "month": "2020-02", "return": -0.00838429674460306 }, { "month": "2020-03", "return": 0.018182495319237546 }, { "month": "2020-04", "return": 0.002849249027839784 }, { "month": "2020-05", "return": -0.008793966260588593 }, { "month": "2020-06", "return": -1.674335161105933e-05 }, { "month": "2020-07", "return": 0.03664573543528005 }, { "month": "2020-08", "return": 0.03528326685943628 }, { "month": "2020-09", "return": -0.006015142902663251 }, { "month": "2020-10", "return": 0.012321266348076731 }, { "month": "2020-11", "return": 0.04632164484936907 }, { "month": "2020-12", "return": 0.04164928724385675 }, { "month": "2021-01", "return": 0.07206221899527288 }, { "month": "2021-02", "return": 0.0013428308247880327 }, { "month": "2021-03", "return": 0.013846083040984558 }, { "month": "2021-04", "return": 0.02753127111426079 }, { "month": "2021-05", "return": -0.019321678246615792 }, { "month": "2021-06", "return": 0.0027333153796105236 }, { "month": "2021-07", "return": -0.00495641609553199 }, { "month": "2021-08", "return": 0.010326707699953364 }, { "month": "2021-09", "return": -0.007515384373904421 }, { "month": "2021-10", "return": 0.04908129154283958 }, { "month": "2021-11", "return": 0.009685198898184977 }, { "month": "2021-12", "return": -0.021951624924106627 }, { "month": "2022-01", "return": 0.006143935445986459 }, { "month": "2022-02", "return": 0.0005968802637978943 }, { "month": "2022-03", "return": -0.01556400768941335 }, { "month": "2022-04", "return": 0.005171734604944911 }, { "month": "2022-05", "return": 0.009673171854624352 }, { "month": "2022-06", "return": -0.006780679757588337 }, { "month": "2022-07", "return": 0.05031339600374163 }, { "month": "2022-08", "return": 0.059682028666581344 }, { "month": "2022-09", "return": -0.02014379280426215 }, { "month": "2022-10", "return": 0.020290214298950726 }, { "month": "2022-11", "return": 0.00685255708133603 }, { "month": "2022-12", "return": 0.011233146856986398 }, { "month": "2023-01", "return": 0.01126268339858627 }, { "month": "2023-02", "return": -0.012086964829519653 }, { "month": "2023-03", "return": -0.0042151865311313985 }, { "month": "2023-04", "return": 0.005059625536636414 }, { "month": "2023-05", "return": -0.005623442686052305 }, { "month": "2023-06", "return": 0.05765648179219207 }, { "month": "2023-07", "return": 0.020904822576005566 }, { "month": "2023-08", "return": 0.024748143871227812 }, { "month": "2023-09", "return": 0.028841106636687597 }, { "month": "2023-10", "return": 0.009936101173095624 }, { "month": "2023-11", "return": 0.02889450309928887 }, { "month": "2023-12", "return": 0.03199416667559718 }, { "month": "2024-01", "return": 0.025743911001472775 }, { "month": "2024-02", "return": 0.08325148742232846 }, { "month": "2024-03", "return": 0.02660860552732469 }, { "month": "2024-04", "return": -0.037779765169713486 }, { "month": "2024-05", "return": 0.011250148902727464 }, { "month": "2024-06", "return": 0.025094017691190684 }, { "month": "2024-07", "return": -0.007827110276972249 }, { "month": "2024-08", "return": -0.02240576873373501 }, { "month": "2024-09", "return": 0.005309415976185505 }, { "month": "2024-10", "return": 0.017909496888502963 }, { "month": "2024-11", "return": 0.04712628364729077 }, { "month": "2024-12", "return": -0.004927905520393572 }, { "month": "2025-01", "return": 0.006440139153560009 }, { "month": "2025-02", "return": -0.02059584996769026 }, { "month": "2025-03", "return": 0.010917489048970719 }, { "month": "2025-04", "return": 0.00569746773589741 }, { "month": "2025-05", "return": 0.020224839216285817 }, { "month": "2025-06", "return": -0.01793332869344222 }, { "month": "2025-07", "return": 0.012430495352258486 }, { "month": "2025-08", "return": 0.03230430881958868 }, { "month": "2025-09", "return": -0.021269782481087685 }, { "month": "2025-10", "return": 0.01203476099198908 }, { "month": "2025-11", "return": 0.014269591203695642 }, { "month": "2025-12", "return": 0.02119151747514114 }, { "month": "2026-01", "return": 0.08972999159745454 }, { "month": "2026-02", "return": 0.024815723820111213 }, { "month": "2026-03", "return": -0.01000472369393779 }, { "month": "2026-04", "return": 0.005627357884618878 }, { "month": "2026-05", "return": -0.032269259598955546 }, { "month": "2026-06", "return": 0.002961230482665611 }, { "month": "2026-07", "return": 0.012152202899923692 }, { "month": "2026-08", "return": 0.020101619042511176 }, { "month": "2026-09", "return": 0.024415943286682618 }, { "month": "2026-10", "return": -0.0019096216021701196 } ] } }, { "id": "2020-2026--C1--atraso-1", "arm": "C1", "label": "Liquidação corrigida", "window": "2020-2026", "scenario": "atraso-1", "start": "2020-01-02", "end": "2026-10-26", "status": "complete", "initial_brl": 1000000.0, "annual": { "annual_reference_extra_pp": 15.0, "best_12m_excess_pp": 33.64591642145464, "cagr": 0.1502960908412223, "cagr_excess_pp": 4.935296738583994, "calendar_years": [ { "cdi_return": 0.027402585335257745, "complete": true, "end": "2020-12-31", "excess_pp": 12.704428585073702, "return": 0.15444687118599476, "start": "2020-01-02", "target_attained": false, "year": 2020 }, { "cdi_return": 0.044236197381473774, "complete": true, "end": "2021-12-31", "excess_pp": 9.477884020722804, "return": 0.13901503758870182, "start": "2021-01-01", "target_attained": false, "year": 2021 }, { "cdi_return": 0.12390989066133451, "complete": true, "end": "2022-12-31", "excess_pp": 0.2684008916178149, "return": 0.12659389957751266, "start": "2022-01-01", "target_attained": false, "year": 2022 }, { "cdi_return": 0.13039434525537708, "complete": true, "end": "2023-12-31", "excess_pp": 8.350954440809154, "return": 0.21390388966346863, "start": "2023-01-01", "target_attained": false, "year": 2023 }, { "cdi_return": 0.10875983174468828, "complete": true, "end": "2024-12-31", "excess_pp": 6.702525161821926, "return": 0.17578508336290755, "start": "2024-01-01", "target_attained": false, "year": 2024 }, { "cdi_return": 0.14324226892249148, "complete": true, "end": "2025-12-31", "excess_pp": -6.613463902943262, "return": 0.07710762989305886, "start": "2025-01-01", "target_attained": false, "year": 2025 }, { "cdi_return": 0.1146447105838535, "complete": false, "end": "2026-10-26", "excess_pp": 2.548514159070403, "return": 0.14012985217455753, "start": "2026-01-01", "target_attained": false, "year": 2026 } ], "cdi_cagr": 0.10094312345538237, "complete_12m_windows": 2124, "definition": "12 calendar months using prior available close; maximum anchor gap 7 days", "objective": "maximize-net-profit-with-explicit-risk", "overlapping_windows_are_not_independent": true, "positive_12m_excess_windows": 1352, "target_12m_hits": 522, "worst_12m_excess_pp": -10.23625223086091 }, "corrected_settlement": true, "corrected_allocation": false, "persistence": false, "retry_partials": false, "execution_map": {}, "metrics": { "final_nav": 2596548.7006490096, "total_return": 1.5965487006490093, "cdi_return": 0.9258084312424077, "max_drawdown": 0.07503090322580674, "costs": 142240.54077973907, "fx_costs": 47227.227773230385, "fills": 403, "buys": 200, "sells": 203, "avg_risk_exposure": 0.29288541036954496, "asset_pnl": { "BOVA11": -9742.094085534627, "BTC": 135319.26910780082, "COPX": 0.0, "ETH": 189545.0744038359, "GLD": 124421.7067765165, "ITUB4": 67796.47945737427, "PETR4": 383904.3525919812, "PICK": 0.0, "REMX": 0.0, "SH": 0.0, "SPY": 22722.828332007768, "URA": 0.0, "VALE3": 38739.65301182796, "XLI": 0.0, "XLU": 0.0 }, "asset_trading_pnl": 952707.2695958097, "cash_interest": 699610.7802250225, "cash_receivable_fx_pnl": -8542.121398592273, "monthly": [ { "month": "2020-01", "return": -0.019067802830750935 }, { "month": "2020-02", "return": -0.008309925299902932 }, { "month": "2020-03", "return": 0.01434308117712435 }, { "month": "2020-04", "return": 0.0028492490278400062 }, { "month": "2020-05", "return": -0.008793966260588593 }, { "month": "2020-06", "return": -9.352856568667356e-06 }, { "month": "2020-07", "return": 0.03664582138956951 }, { "month": "2020-08", "return": 0.03528314368872243 }, { "month": "2020-09", "return": -0.006005887077257466 }, { "month": "2020-10", "return": 0.012321145375159492 }, { "month": "2020-11", "return": 0.04632201407780645 }, { "month": "2020-12", "return": 0.04164939735724027 }, { "month": "2021-01", "return": 0.07206993157555552 }, { "month": "2021-02", "return": 0.0013440523232943757 }, { "month": "2021-03", "return": 0.01384608304098478 }, { "month": "2021-04", "return": 0.027531271114260347 }, { "month": "2021-05", "return": -0.019303274134206405 }, { "month": "2021-06", "return": 0.0027333153796103016 }, { "month": "2021-07", "return": -0.004931090578271791 }, { "month": "2021-08", "return": 0.010416052900876771 }, { "month": "2021-09", "return": -0.008359282108644672 }, { "month": "2021-10", "return": 0.04844896176497526 }, { "month": "2021-11", "return": 0.009918711458183571 }, { "month": "2021-12", "return": -0.018942829740444922 }, { "month": "2022-01", "return": 0.00999767783966643 }, { "month": "2022-02", "return": 0.0009961706922321234 }, { "month": "2022-03", "return": -0.0013661176185665314 }, { "month": "2022-04", "return": -0.028372705422415878 }, { "month": "2022-05", "return": 0.03649374386499993 }, { "month": "2022-06", "return": -0.007809196172742339 }, { "month": "2022-07", "return": 0.047890093357972674 }, { "month": "2022-08", "return": 0.05976432857281755 }, { "month": "2022-09", "return": -0.018406750777694048 }, { "month": "2022-10", "return": 0.020716516349112313 }, { "month": "2022-11", "return": -0.007492758081256379 }, { "month": "2022-12", "return": 0.01123314685698662 }, { "month": "2023-01", "return": 0.011262683398586493 }, { "month": "2023-02", "return": -0.012086964829519875 }, { "month": "2023-03", "return": -0.004135825628300505 }, { "month": "2023-04", "return": 0.00505962550841188 }, { "month": "2023-05", "return": -0.005623443123294325 }, { "month": "2023-06", "return": 0.05767777459798373 }, { "month": "2023-07", "return": 0.020904617535081993 }, { "month": "2023-08", "return": 0.02474787733266215 }, { "month": "2023-09", "return": 0.028840730688101113 }, { "month": "2023-10", "return": 0.009967221707047669 }, { "month": "2023-11", "return": 0.028893965688319367 }, { "month": "2023-12", "return": 0.0319939942028411 }, { "month": "2024-01", "return": 0.025769077504501192 }, { "month": "2024-02", "return": 0.08325028339654539 }, { "month": "2024-03", "return": 0.026608332600637663 }, { "month": "2024-04", "return": -0.0376694659887955 }, { "month": "2024-05", "return": 0.011345259740113578 }, { "month": "2024-06", "return": 0.025158692836738217 }, { "month": "2024-07", "return": -0.007733131024204365 }, { "month": "2024-08", "return": -0.023719888207681894 }, { "month": "2024-09", "return": 0.0053307124582939736 }, { "month": "2024-10", "return": 0.017937221106863577 }, { "month": "2024-11", "return": 0.047230624169458 }, { "month": "2024-12", "return": -0.004927492348690277 }, { "month": "2025-01", "return": 0.006440482014505866 }, { "month": "2025-02", "return": -0.02059517939034694 }, { "month": "2025-03", "return": 0.011013716716506528 }, { "month": "2025-04", "return": 0.005701324830500232 }, { "month": "2025-05", "return": 0.020224904259254384 }, { "month": "2025-06", "return": -0.017927010760409146 }, { "month": "2025-07", "return": 0.012537595722399208 }, { "month": "2025-08", "return": 0.032475672950822876 }, { "month": "2025-09", "return": -0.02126463898550124 }, { "month": "2025-10", "return": 0.012106332945947873 }, { "month": "2025-11", "return": 0.01426959120369542 }, { "month": "2025-12", "return": 0.02119151747514114 }, { "month": "2026-01", "return": 0.08972999159745454 }, { "month": "2026-02", "return": 0.02483585347112305 }, { "month": "2026-03", "return": -0.009823004384468592 }, { "month": "2026-04", "return": 0.0056273014710956915 }, { "month": "2026-05", "return": -0.03211637823883051 }, { "month": "2026-06", "return": 0.00322010825016239 }, { "month": "2026-07", "return": 0.012152202899923914 }, { "month": "2026-08", "return": 0.020101619042510954 }, { "month": "2026-09", "return": 0.024496887878074913 }, { "month": "2026-10", "return": -0.0018129284689174519 } ] } }, { "id": "2020-2026--C2--atraso-1", "arm": "C2", "label": "Avaliação da carteira real", "window": "2020-2026", "scenario": "atraso-1", "start": "2020-01-02", "end": "2026-10-26", "status": "complete", "initial_brl": 1000000.0, "annual": { "annual_reference_extra_pp": 15.0, "best_12m_excess_pp": 33.17830898768093, "cagr": 0.15757940087743671, "cagr_excess_pp": 5.663627742205435, "calendar_years": [ { "cdi_return": 0.027402585335257745, "complete": true, "end": "2020-12-31", "excess_pp": 12.73778394300824, "return": 0.15478042476534015, "start": "2020-01-02", "target_attained": false, "year": 2020 }, { "cdi_return": 0.044236197381473774, "complete": true, "end": "2021-12-31", "excess_pp": 9.807791092169804, "return": 0.14231410830317182, "start": "2021-01-01", "target_attained": false, "year": 2021 }, { "cdi_return": 0.12390989066133451, "complete": true, "end": "2022-12-31", "excess_pp": -1.6139418208826584, "return": 0.10777047245250793, "start": "2022-01-01", "target_attained": false, "year": 2022 }, { "cdi_return": 0.13039434525537708, "complete": true, "end": "2023-12-31", "excess_pp": 8.46809783400122, "return": 0.21507532359538928, "start": "2023-01-01", "target_attained": false, "year": 2023 }, { "cdi_return": 0.10875983174468828, "complete": true, "end": "2024-12-31", "excess_pp": 11.588366697797237, "return": 0.22464349872266065, "start": "2024-01-01", "target_attained": false, "year": 2024 }, { "cdi_return": 0.14324226892249148, "complete": true, "end": "2025-12-31", "excess_pp": -4.898415495646691, "return": 0.09425811396602457, "start": "2025-01-01", "target_attained": false, "year": 2025 }, { "cdi_return": 0.1146447105838535, "complete": false, "end": "2026-10-26", "excess_pp": 2.4579033195022415, "return": 0.13922374377887592, "start": "2026-01-01", "target_attained": false, "year": 2026 } ], "cdi_cagr": 0.10094312345538237, "complete_12m_windows": 2124, "definition": "12 calendar months using prior available close; maximum anchor gap 7 days", "objective": "maximize-net-profit-with-explicit-risk", "overlapping_windows_are_not_independent": true, "positive_12m_excess_windows": 1363, "target_12m_hits": 572, "worst_12m_excess_pp": -10.897531634731406 }, "corrected_settlement": false, "corrected_allocation": true, "persistence": false, "retry_partials": false, "execution_map": {}, "metrics": { "final_nav": 2710668.5987977367, "total_return": 1.7106685987977368, "cdi_return": 0.9258084312424077, "max_drawdown": 0.07154644877453098, "costs": 140322.1628161422, "fx_costs": 47814.966273458085, "fills": 387, "buys": 191, "sells": 196, "avg_risk_exposure": 0.2779962703798693, "asset_pnl": { "BOVA11": -10652.067050373647, "BTC": 247767.35260895718, "COPX": 0.0, "ETH": 158089.5574742398, "GLD": 131351.14274950634, "ITUB4": 80010.97948859373, "PETR4": 360430.0086444953, "PICK": 0.0, "REMX": 0.0, "SH": 0.0, "SPY": 18277.53375134483, "URA": 0.0, "VALE3": 40735.326467596846, "XLI": 0.0, "XLU": 0.0 }, "asset_trading_pnl": 1026009.8341343603, "cash_interest": 725365.2713998032, "cash_receivable_fx_pnl": 7108.459537031238, "monthly": [ { "month": "2020-01", "return": -0.019084131144144312 }, { "month": "2020-02", "return": -0.00838429674460306 }, { "month": "2020-03", "return": 0.018182495319237546 }, { "month": "2020-04", "return": 0.002849249027839784 }, { "month": "2020-05", "return": -0.008793966260588593 }, { "month": "2020-06", "return": -0.003467396419759794 }, { "month": "2020-07", "return": 0.03672522416771096 }, { "month": "2020-08", "return": 0.03521339130568846 }, { "month": "2020-09", "return": -0.006057673215535075 }, { "month": "2020-10", "return": 0.012295379151651575 }, { "month": "2020-11", "return": 0.046428070684137346 }, { "month": "2020-12", "return": 0.04168440068850332 }, { "month": "2021-01", "return": 0.07201558559685939 }, { "month": "2021-02", "return": 0.0013428305603349067 }, { "month": "2021-03", "return": 0.013846083040984558 }, { "month": "2021-04", "return": 0.02753127111426057 }, { "month": "2021-05", "return": -0.019321678246615348 }, { "month": "2021-06", "return": 0.0027333153796103016 }, { "month": "2021-07", "return": -0.004956416095531657 }, { "month": "2021-08", "return": 0.008776056938545551 }, { "month": "2021-09", "return": -0.006273895044023314 }, { "month": "2021-10", "return": 0.052068147291763234 }, { "month": "2021-11", "return": 0.015290697464277914 }, { "month": "2021-12", "return": -0.02504469603794135 }, { "month": "2022-01", "return": 0.009864211775022502 }, { "month": "2022-02", "return": 0.0008446261977306246 }, { "month": "2022-03", "return": -0.001415386297958121 }, { "month": "2022-04", "return": -0.028712980939133548 }, { "month": "2022-05", "return": 0.010662406528161528 }, { "month": "2022-06", "return": 0.005999353118896655 }, { "month": "2022-07", "return": 0.0325756587495325 }, { "month": "2022-08", "return": 0.05607518497240305 }, { "month": "2022-09", "return": -0.019082908983286684 }, { "month": "2022-10", "return": 0.019551165091327816 }, { "month": "2022-11", "return": 0.007800406556587314 }, { "month": "2022-12", "return": 0.01123314685698662 }, { "month": "2023-01", "return": 0.011262683398586493 }, { "month": "2023-02", "return": -0.012086964829519875 }, { "month": "2023-03", "return": -0.0042151865311315095 }, { "month": "2023-04", "return": 0.005059625536636414 }, { "month": "2023-05", "return": -0.0056234426860517495 }, { "month": "2023-06", "return": 0.05765648179219207 }, { "month": "2023-07", "return": 0.0209048225760049 }, { "month": "2023-08", "return": 0.024748143871227812 }, { "month": "2023-09", "return": 0.028841106636687375 }, { "month": "2023-10", "return": 0.009936101173096068 }, { "month": "2023-11", "return": 0.02889450309928887 }, { "month": "2023-12", "return": 0.033123446758744235 }, { "month": "2024-01", "return": 0.032540145011249244 }, { "month": "2024-02", "return": 0.08904312788373114 }, { "month": "2024-03", "return": 0.025500841384287654 }, { "month": "2024-04", "return": -0.00920861326068445 }, { "month": "2024-05", "return": 0.011361788793995187 }, { "month": "2024-06", "return": 0.025247063516580903 }, { "month": "2024-07", "return": -0.007855518158876085 }, { "month": "2024-08", "return": -0.022236214963420653 }, { "month": "2024-09", "return": 0.005309415976185505 }, { "month": "2024-10", "return": 0.017909496888502963 }, { "month": "2024-11", "return": 0.047126283647290546 }, { "month": "2024-12", "return": -0.005539605443889206 }, { "month": "2025-01", "return": 0.00649639576191241 }, { "month": "2025-02", "return": -0.01856832305119749 }, { "month": "2025-03", "return": 0.015180998071068208 }, { "month": "2025-04", "return": 0.0058843178622829395 }, { "month": "2025-05", "return": 0.020227989534643998 }, { "month": "2025-06", "return": -0.01762732420634905 }, { "month": "2025-07", "return": 0.0197589060258192 }, { "month": "2025-08", "return": 0.03366017768333518 }, { "month": "2025-09", "return": -0.021063984281087356 }, { "month": "2025-10", "return": 0.01272668074560901 }, { "month": "2025-11", "return": 0.014269591203695198 }, { "month": "2025-12", "return": 0.02119151747514114 }, { "month": "2026-01", "return": 0.08972999159745454 }, { "month": "2026-02", "return": 0.024815723820111435 }, { "month": "2026-03", "return": -0.0100047236939379 }, { "month": "2026-04", "return": 0.005627357884618878 }, { "month": "2026-05", "return": -0.03226925959895566 }, { "month": "2026-06", "return": 0.002961230482665833 }, { "month": "2026-07", "return": 0.01215220289992347 }, { "month": "2026-08", "return": 0.020101619042510954 }, { "month": "2026-09", "return": 0.024415943286682396 }, { "month": "2026-10", "return": -0.0019096216021698975 } ] } }, { "id": "2020-2026--C3--atraso-1", "arm": "C3", "label": "Referência corrigida", "window": "2020-2026", "scenario": "atraso-1", "start": "2020-01-02", "end": "2026-10-26", "status": "complete", "initial_brl": 1000000.0, "annual": { "annual_reference_extra_pp": 15.0, "best_12m_excess_pp": 33.64591642145464, "cagr": 0.15770074491521657, "cagr_excess_pp": 5.675762145983421, "calendar_years": [ { "cdi_return": 0.027402585335257745, "complete": true, "end": "2020-12-31", "excess_pp": 12.704428585073702, "return": 0.15444687118599476, "start": "2020-01-02", "target_attained": false, "year": 2020 }, { "cdi_return": 0.044236197381473774, "complete": true, "end": "2021-12-31", "excess_pp": 9.801130432243133, "return": 0.1422475017039051, "start": "2021-01-01", "target_attained": false, "year": 2021 }, { "cdi_return": 0.12390989066133451, "complete": true, "end": "2022-12-31", "excess_pp": -1.5426524308236322, "return": 0.10848336635309819, "start": "2022-01-01", "target_attained": false, "year": 2022 }, { "cdi_return": 0.13039434525537708, "complete": true, "end": "2023-12-31", "excess_pp": 8.483788281172068, "return": 0.21523222806709774, "start": "2023-01-01", "target_attained": false, "year": 2023 }, { "cdi_return": 0.10875983174468828, "complete": true, "end": "2024-12-31", "excess_pp": 11.479136103888909, "return": 0.22355119278357738, "start": "2024-01-01", "target_attained": false, "year": 2024 }, { "cdi_return": 0.14324226892249148, "complete": true, "end": "2025-12-31", "excess_pp": -4.856132451649975, "return": 0.09468094440599173, "start": "2025-01-01", "target_attained": false, "year": 2025 }, { "cdi_return": 0.1146447105838535, "complete": false, "end": "2026-10-26", "excess_pp": 2.548514159070514, "return": 0.14012985217455864, "start": "2026-01-01", "target_attained": false, "year": 2026 } ], "cdi_cagr": 0.10094312345538237, "complete_12m_windows": 2124, "definition": "12 calendar months using prior available close; maximum anchor gap 7 days", "objective": "maximize-net-profit-with-explicit-risk", "overlapping_windows_are_not_independent": true, "positive_12m_excess_windows": 1367, "target_12m_hits": 566, "worst_12m_excess_pp": -10.88149420425475 }, "corrected_settlement": true, "corrected_allocation": true, "persistence": false, "retry_partials": false, "execution_map": {}, "metrics": { "final_nav": 2712605.556003104, "total_return": 1.712605556003104, "cdi_return": 0.9258084312424077, "max_drawdown": 0.07503090322580674, "costs": 140542.12153710696, "fx_costs": 47782.3881394723, "fills": 389, "buys": 192, "sells": 197, "avg_risk_exposure": 0.2783468200940693, "asset_pnl": { "BOVA11": -10682.597247217374, "BTC": 247835.5641962881, "COPX": 0.0, "ETH": 158005.40868677065, "GLD": 134692.094333539, "ITUB4": 79989.00720908104, "PETR4": 360551.0164445351, "PICK": 0.0, "REMX": 0.0, "SH": 0.0, "SPY": 18308.41156616276, "URA": 0.0, "VALE3": 41665.20253141808, "XLI": 0.0, "XLU": 0.0 }, "asset_trading_pnl": 1030364.1077205774, "cash_interest": 731339.9596539198, "cash_receivable_fx_pnl": -1316.123231920923, "monthly": [ { "month": "2020-01", "return": -0.019067802830750935 }, { "month": "2020-02", "return": -0.008309925299902932 }, { "month": "2020-03", "return": 0.01434308117712435 }, { "month": "2020-04", "return": 0.0028492490278400062 }, { "month": "2020-05", "return": -0.008793966260588593 }, { "month": "2020-06", "return": -9.352856568667356e-06 }, { "month": "2020-07", "return": 0.03664582138956951 }, { "month": "2020-08", "return": 0.03528314368872243 }, { "month": "2020-09", "return": -0.006005887077257466 }, { "month": "2020-10", "return": 0.012321145375159492 }, { "month": "2020-11", "return": 0.04632201407780645 }, { "month": "2020-12", "return": 0.04164939735724027 }, { "month": "2021-01", "return": 0.07206993157555552 }, { "month": "2021-02", "return": 0.0013440523232943757 }, { "month": "2021-03", "return": 0.01384608304098478 }, { "month": "2021-04", "return": 0.027531271114260347 }, { "month": "2021-05", "return": -0.019303274134206405 }, { "month": "2021-06", "return": 0.0027333153796103016 }, { "month": "2021-07", "return": -0.004931090578271791 }, { "month": "2021-08", "return": 0.0088715458354649 }, { "month": "2021-09", "return": -0.006552924771441204 }, { "month": "2021-10", "return": 0.052074918876851006 }, { "month": "2021-11", "return": 0.01531775495525145 }, { "month": "2021-12", "return": -0.025046013190946903 }, { "month": "2022-01", "return": 0.009857876763242235 }, { "month": "2022-02", "return": 0.0009048161593634418 }, { "month": "2022-03", "return": -0.0013661175602903697 }, { "month": "2022-04", "return": -0.028670275004883394 }, { "month": "2022-05", "return": 0.010792990890713838 }, { "month": "2022-06", "return": 0.005999353118896877 }, { "month": "2022-07", "return": 0.032654870238223443 }, { "month": "2022-08", "return": 0.05609102026126078 }, { "month": "2022-09", "return": -0.019082479001497732 }, { "month": "2022-10", "return": 0.019602433023884203 }, { "month": "2022-11", "return": 0.00802672265265758 }, { "month": "2022-12", "return": 0.011233146856986398 }, { "month": "2023-01", "return": 0.011262683398586715 }, { "month": "2023-02", "return": -0.012086964829519875 }, { "month": "2023-03", "return": -0.004135825628300838 }, { "month": "2023-04", "return": 0.00505962550841188 }, { "month": "2023-05", "return": -0.005623443123294325 }, { "month": "2023-06", "return": 0.05767777459798351 }, { "month": "2023-07", "return": 0.020904617535081993 }, { "month": "2023-08", "return": 0.02474787733266215 }, { "month": "2023-09", "return": 0.028840730688101113 }, { "month": "2023-10", "return": 0.009967221707047669 }, { "month": "2023-11", "return": 0.02889396568831959 }, { "month": "2023-12", "return": 0.033123274095991695 }, { "month": "2024-01", "return": 0.03253959959433428 }, { "month": "2024-02", "return": 0.08904338501990505 }, { "month": "2024-03", "return": 0.02550130182585164 }, { "month": "2024-04", "return": -0.009151588471393968 }, { "month": "2024-05", "return": 0.011451546255242917 }, { "month": "2024-06", "return": 0.025311535654821915 }, { "month": "2024-07", "return": -0.007761516498746457 }, { "month": "2024-08", "return": -0.0235503189385039 }, { "month": "2024-09", "return": 0.0053307124582939736 }, { "month": "2024-10", "return": 0.01793722110686402 }, { "month": "2024-11", "return": 0.047230624169458 }, { "month": "2024-12", "return": -0.005539189156945623 }, { "month": "2025-01", "return": 0.006496739391301354 }, { "month": "2025-02", "return": -0.01856745879463062 }, { "month": "2025-03", "return": 0.015227640198561376 }, { "month": "2025-04", "return": 0.005887176482291201 }, { "month": "2025-05", "return": 0.020228037722273662 }, { "month": "2025-06", "return": -0.01762264354143439 }, { "month": "2025-07", "return": 0.01990361724175682 }, { "month": "2025-08", "return": 0.03383275852400702 }, { "month": "2025-09", "return": -0.021056607437072716 }, { "month": "2025-10", "return": 0.012742008055173892 }, { "month": "2025-11", "return": 0.014269591203695198 }, { "month": "2025-12", "return": 0.02119151747514092 }, { "month": "2026-01", "return": 0.08972999159745432 }, { "month": "2026-02", "return": 0.02483585347112327 }, { "month": "2026-03", "return": -0.009823004384468481 }, { "month": "2026-04", "return": 0.0056273014710956915 }, { "month": "2026-05", "return": -0.03211637823883051 }, { "month": "2026-06", "return": 0.003220108250162612 }, { "month": "2026-07", "return": 0.012152202899924136 }, { "month": "2026-08", "return": 0.0201016190425114 }, { "month": "2026-09", "return": 0.02449688787807469 }, { "month": "2026-10", "return": -0.0018129284689171188 } ] } }, { "id": "2020-2026--P--atraso-1", "arm": "P", "label": "Persistência", "window": "2020-2026", "scenario": "atraso-1", "start": "2020-01-02", "end": "2026-10-26", "status": "complete", "initial_brl": 1000000.0, "annual": { "annual_reference_extra_pp": 15.0, "best_12m_excess_pp": 30.117383176315894, "cagr": 0.14171151138893312, "cagr_excess_pp": 4.076838793355075, "calendar_years": [ { "cdi_return": 0.027402585335257745, "complete": true, "end": "2020-12-31", "excess_pp": 9.38803639674699, "return": 0.12128294930272765, "start": "2020-01-02", "target_attained": false, "year": 2020 }, { "cdi_return": 0.044236197381473774, "complete": true, "end": "2021-12-31", "excess_pp": 6.5611777709990715, "return": 0.10984797509146449, "start": "2021-01-01", "target_attained": false, "year": 2021 }, { "cdi_return": 0.12390989066133451, "complete": true, "end": "2022-12-31", "excess_pp": -1.5427461189652325, "return": 0.10848242947168218, "start": "2022-01-01", "target_attained": false, "year": 2022 }, { "cdi_return": 0.13039434525537708, "complete": true, "end": "2023-12-31", "excess_pp": 8.48378828117231, "return": 0.21523222806710018, "start": "2023-01-01", "target_attained": false, "year": 2023 }, { "cdi_return": 0.10875983174468828, "complete": true, "end": "2024-12-31", "excess_pp": 10.36770560841025, "return": 0.21243688782879078, "start": "2024-01-01", "target_attained": false, "year": 2024 }, { "cdi_return": 0.14324226892249148, "complete": true, "end": "2025-12-31", "excess_pp": -4.122181926158364, "return": 0.10202044966090784, "start": "2025-01-01", "target_attained": false, "year": 2025 }, { "cdi_return": 0.1146447105838535, "complete": false, "end": "2026-10-26", "excess_pp": -1.30774588760727, "return": 0.1015672517077808, "start": "2026-01-01", "target_attained": false, "year": 2026 } ], "cdi_cagr": 0.10094312345538237, "complete_12m_windows": 2124, "definition": "12 calendar months using prior available close; maximum anchor gap 7 days", "objective": "maximize-net-profit-with-explicit-risk", "overlapping_windows_are_not_independent": true, "positive_12m_excess_windows": 1330, "target_12m_hits": 443, "worst_12m_excess_pp": -13.11902899321079 }, "corrected_settlement": true, "corrected_allocation": true, "persistence": true, "retry_partials": false, "execution_map": {}, "metrics": { "final_nav": 2467326.4546483387, "total_return": 1.4673264546483389, "cdi_return": 0.9258084312424077, "max_drawdown": 0.08935634870466858, "costs": 121939.22983360592, "fx_costs": 42436.12295254826, "fills": 344, "buys": 172, "sells": 172, "avg_risk_exposure": 0.29275201279376634, "asset_pnl": { "BOVA11": 12877.670521261221, "BTC": 249465.62209596374, "COPX": 0.0, "ETH": 80400.62470976444, "GLD": 181209.81941372732, "ITUB4": 55818.411014649384, "PETR4": 267927.2629722892, "PICK": 0.0, "REMX": 0.0, "SH": 0.0, "SPY": 4872.875950602417, "URA": 0.0, "VALE3": -47266.20327059521, "XLI": 0.0, "XLU": 0.0 }, "asset_trading_pnl": 805306.0834076625, "cash_interest": 697376.4457520887, "cash_receivable_fx_pnl": 7080.048441135848, "monthly": [ { "month": "2020-01", "return": -0.015354795497510842 }, { "month": "2020-02", "return": 0.0003316408544351557 }, { "month": "2020-03", "return": -0.006337847762599047 }, { "month": "2020-04", "return": 0.0028492490278402283 }, { "month": "2020-05", "return": -0.008793966260588815 }, { "month": "2020-06", "return": 0.0031868277931337285 }, { "month": "2020-07", "return": 0.03034132901483999 }, { "month": "2020-08", "return": 0.04548244760243403 }, { "month": "2020-09", "return": -0.012049815727196544 }, { "month": "2020-10", "return": 0.011591396863239511 }, { "month": "2020-11", "return": 0.022458590233164433 }, { "month": "2020-12", "return": 0.043728431222283204 }, { "month": "2021-01", "return": 0.06718881501320295 }, { "month": "2021-02", "return": 0.0013452738652961482 }, { "month": "2021-03", "return": 0.013846083040985002 }, { "month": "2021-04", "return": 0.02771353145654376 }, { "month": "2021-05", "return": -0.02802886757546641 }, { "month": "2021-06", "return": 0.0027333153796103016 }, { "month": "2021-07", "return": -0.009161758376398543 }, { "month": "2021-08", "return": 0.006648345281986767 }, { "month": "2021-09", "return": -0.014548903543000202 }, { "month": "2021-10", "return": 0.050669718504264605 }, { "month": "2021-11", "return": 0.01557261100951135 }, { "month": "2021-12", "return": -0.02486970975305236 }, { "month": "2022-01", "return": 0.009857360726215347 }, { "month": "2022-02", "return": 0.0009044816641807785 }, { "month": "2022-03", "return": -0.0013661175601341613 }, { "month": "2022-04", "return": -0.02867027500488306 }, { "month": "2022-05", "return": 0.010792990890712506 }, { "month": "2022-06", "return": 0.005999353118896433 }, { "month": "2022-07", "return": 0.03265487023822322 }, { "month": "2022-08", "return": 0.05609102026126034 }, { "month": "2022-09", "return": -0.019082479001497732 }, { "month": "2022-10", "return": 0.019602433023884425 }, { "month": "2022-11", "return": 0.008026722652658025 }, { "month": "2022-12", "return": 0.01123314685698662 }, { "month": "2023-01", "return": 0.01126268339858627 }, { "month": "2023-02", "return": -0.012086964829519542 }, { "month": "2023-03", "return": -0.004135825628300727 }, { "month": "2023-04", "return": 0.00505962550841188 }, { "month": "2023-05", "return": -0.005623443123294658 }, { "month": "2023-06", "return": 0.057677774597986176 }, { "month": "2023-07", "return": 0.02090461753508177 }, { "month": "2023-08", "return": 0.02474787733266215 }, { "month": "2023-09", "return": 0.02884073068810178 }, { "month": "2023-10", "return": 0.009967221707047447 }, { "month": "2023-11", "return": 0.028893965688319367 }, { "month": "2023-12", "return": 0.033123274095991695 }, { "month": "2024-01", "return": 0.032539599594333835 }, { "month": "2024-02", "return": 0.08904338501990483 }, { "month": "2024-03", "return": 0.017892642842717077 }, { "month": "2024-04", "return": -0.050035939192913936 }, { "month": "2024-05", "return": 0.011108199774608751 }, { "month": "2024-06", "return": 0.014519202822125488 }, { "month": "2024-07", "return": -0.004560032198711372 }, { "month": "2024-08", "return": 0.0048957057082019695 }, { "month": "2024-09", "return": -0.01721779228481024 }, { "month": "2024-10", "return": 0.03663165196798679 }, { "month": "2024-11", "return": 0.06542917262681991 }, { "month": "2024-12", "return": 0.0011468591064007772 }, { "month": "2025-01", "return": 0.007127503343929087 }, { "month": "2025-02", "return": -0.02061884964499361 }, { "month": "2025-03", "return": 0.011343309058637896 }, { "month": "2025-04", "return": 0.014229290544266249 }, { "month": "2025-05", "return": 0.019817654636701487 }, { "month": "2025-06", "return": -0.0132564978901909 }, { "month": "2025-07", "return": 0.019189847823543493 }, { "month": "2025-08", "return": 0.03404708409782575 }, { "month": "2025-09", "return": -0.020877438513948188 }, { "month": "2025-10", "return": 0.012742034262144264 }, { "month": "2025-11", "return": 0.01426959120369542 }, { "month": "2025-12", "return": 0.021191517475140254 }, { "month": "2026-01", "return": 0.08972999159745476 }, { "month": "2026-02", "return": 0.033357643543514115 }, { "month": "2026-03", "return": -0.04519270662619845 }, { "month": "2026-04", "return": 0.008980578097865566 }, { "month": "2026-05", "return": -0.012192045347665936 }, { "month": "2026-06", "return": -0.023826867556623665 }, { "month": "2026-07", "return": 0.008725941909745849 }, { "month": "2026-08", "return": 0.018544232271742622 }, { "month": "2026-09", "return": 0.018892617710774662 }, { "month": "2026-10", "return": 0.005916781273295868 } ] } }, { "id": "2020-2026--E--atraso-1", "arm": "E", "label": "Ordens-filhas", "window": "2020-2026", "scenario": "atraso-1", "start": "2020-01-02", "end": "2026-10-26", "status": "complete", "initial_brl": 1000000.0, "annual": { "annual_reference_extra_pp": 15.0, "best_12m_excess_pp": 52.257552088193606, "cagr": 0.19089752781839953, "cagr_excess_pp": 8.995440436301717, "calendar_years": [ { "cdi_return": 0.027402585335257745, "complete": true, "end": "2020-12-31", "excess_pp": 16.011448931642924, "return": 0.187517074651687, "start": "2020-01-02", "target_attained": true, "year": 2020 }, { "cdi_return": 0.044236197381473774, "complete": true, "end": "2021-12-31", "excess_pp": 20.520558529711465, "return": 0.2494417826785884, "start": "2021-01-01", "target_attained": true, "year": 2021 }, { "cdi_return": 0.12390989066133451, "complete": true, "end": "2022-12-31", "excess_pp": 1.7060743808039014, "return": 0.14097063446937352, "start": "2022-01-01", "target_attained": false, "year": 2022 }, { "cdi_return": 0.13039434525537708, "complete": true, "end": "2023-12-31", "excess_pp": 11.418491538016085, "return": 0.24457926063553792, "start": "2023-01-01", "target_attained": false, "year": 2023 }, { "cdi_return": 0.10875983174468828, "complete": true, "end": "2024-12-31", "excess_pp": 12.973611210839442, "return": 0.2384959438530827, "start": "2024-01-01", "target_attained": false, "year": 2024 }, { "cdi_return": 0.14324226892249148, "complete": true, "end": "2025-12-31", "excess_pp": 2.990041120667497, "return": 0.17314268012916645, "start": "2025-01-01", "target_attained": false, "year": 2025 }, { "cdi_return": 0.1146447105838535, "complete": false, "end": "2026-10-26", "excess_pp": -4.026168130896934, "return": 0.07438302927488416, "start": "2026-01-01", "target_attained": false, "year": 2026 } ], "cdi_cagr": 0.10094312345538237, "complete_12m_windows": 2124, "definition": "12 calendar months using prior available close; maximum anchor gap 7 days", "objective": "maximize-net-profit-with-explicit-risk", "overlapping_windows_are_not_independent": true, "positive_12m_excess_windows": 1737, "target_12m_hits": 609, "worst_12m_excess_pp": -10.914551660684968 }, "corrected_settlement": true, "corrected_allocation": true, "persistence": false, "retry_partials": true, "execution_map": {}, "metrics": { "final_nav": 3288951.566803345, "total_return": 2.288951566803345, "cdi_return": 0.9258084312424077, "max_drawdown": 0.09490765467171969, "costs": 176433.8425013578, "fx_costs": 60366.41315333364, "fills": 415, "buys": 208, "sells": 207, "avg_risk_exposure": 0.30500660627358195, "asset_pnl": { "BOVA11": -186051.16999850993, "BTC": 355041.335424834, "COPX": 0.0, "ETH": 271695.11578436906, "GLD": 276739.1940441741, "ITUB4": 102593.31113651425, "PETR4": 400653.25488648185, "PICK": 0.0, "REMX": 0.0, "SH": 0.0, "SPY": 41512.09085150698, "URA": 0.0, "VALE3": 217795.2409536588, "XLI": 0.0, "XLU": 0.0 }, "asset_trading_pnl": 1479978.3730830292, "cash_interest": 844757.5154426681, "cash_receivable_fx_pnl": 24582.091430981345, "monthly": [ { "month": "2020-01", "return": -0.02019337850163594 }, { "month": "2020-02", "return": -0.009303938408890988 }, { "month": "2020-03", "return": 0.02520740802055621 }, { "month": "2020-04", "return": 0.0006308905943592791 }, { "month": "2020-05", "return": 0.011056348586952147 }, { "month": "2020-06", "return": 0.00464202025725835 }, { "month": "2020-07", "return": 0.03672390495638456 }, { "month": "2020-08", "return": 0.036856495059890415 }, { "month": "2020-09", "return": -0.004677167424940731 }, { "month": "2020-10", "return": 0.005863950927935235 }, { "month": "2020-11", "return": 0.047496682436134696 }, { "month": "2020-12", "return": 0.041475560296423186 }, { "month": "2021-01", "return": 0.0902268271359643 }, { "month": "2021-02", "return": 0.05417160695750978 }, { "month": "2021-03", "return": 0.08639336502710426 }, { "month": "2021-04", "return": -0.004533315845873354 }, { "month": "2021-05", "return": 0.005693691183296323 }, { "month": "2021-06", "return": -0.006633661090923226 }, { "month": "2021-07", "return": -0.01389547538668967 }, { "month": "2021-08", "return": 0.00033887877855143245 }, { "month": "2021-09", "return": -0.011790940415624451 }, { "month": "2021-10", "return": 0.04287123025797057 }, { "month": "2021-11", "return": 0.00294651722533934 }, { "month": "2021-12", "return": -0.013103851332165184 }, { "month": "2022-01", "return": 0.00319150962441328 }, { "month": "2022-02", "return": 0.0003959829313751051 }, { "month": "2022-03", "return": -0.013150069748180226 }, { "month": "2022-04", "return": 0.00561328550240936 }, { "month": "2022-05", "return": 0.019170608481684726 }, { "month": "2022-06", "return": -0.006547674193733699 }, { "month": "2022-07", "return": 0.0429858724940646 }, { "month": "2022-08", "return": 0.05895170925627857 }, { "month": "2022-09", "return": -0.018625846147973357 }, { "month": "2022-10", "return": 0.0244824183727248 }, { "month": "2022-11", "return": 0.007621991364944458 }, { "month": "2022-12", "return": 0.011233146856986842 }, { "month": "2023-01", "return": 0.012287308568457611 }, { "month": "2023-02", "return": -0.002690630574273989 }, { "month": "2023-03", "return": 0.004896037956901411 }, { "month": "2023-04", "return": 0.005059671710328839 }, { "month": "2023-05", "return": -0.004836392095143083 }, { "month": "2023-06", "return": 0.05941994700060871 }, { "month": "2023-07", "return": 0.021336694129503453 }, { "month": "2023-08", "return": 0.025309308565369726 }, { "month": "2023-09", "return": 0.029632187475947758 }, { "month": "2023-10", "return": 0.009597248099749711 }, { "month": "2023-11", "return": 0.031481426238394894 }, { "month": "2023-12", "return": 0.031092764997249667 }, { "month": "2024-01", "return": 0.024496657040311343 }, { "month": "2024-02", "return": 0.08416774959478879 }, { "month": "2024-03", "return": 0.028889699916651024 }, { "month": "2024-04", "return": -0.02925561946588029 }, { "month": "2024-05", "return": 0.015080676029501916 }, { "month": "2024-06", "return": 0.03372686061532937 }, { "month": "2024-07", "return": -0.007375257623415843 }, { "month": "2024-08", "return": -0.023143085055406187 }, { "month": "2024-09", "return": 0.002637355809196995 }, { "month": "2024-10", "return": 0.026887606705890743 }, { "month": "2024-11", "return": 0.06149090328160112 }, { "month": "2024-12", "return": 0.0039414153864183454 }, { "month": "2025-01", "return": -0.000805630700435489 }, { "month": "2025-02", "return": -0.015645715676371963 }, { "month": "2025-03", "return": 0.00495478134150984 }, { "month": "2025-04", "return": 0.018308670339979294 }, { "month": "2025-05", "return": 0.007905837854817577 }, { "month": "2025-06", "return": -0.0026583870543452903 }, { "month": "2025-07", "return": 0.005588375177282057 }, { "month": "2025-08", "return": 0.0434169802062665 }, { "month": "2025-09", "return": -0.011563467876041789 }, { "month": "2025-10", "return": 0.02755602936345336 }, { "month": "2025-11", "return": 0.03029367419233764 }, { "month": "2025-12", "return": 0.05600525802051726 }, { "month": "2026-01", "return": 0.08823135732315968 }, { "month": "2026-02", "return": 0.024752857193555133 }, { "month": "2026-03", "return": -0.03899288723485972 }, { "month": "2026-04", "return": 0.002927898553483077 }, { "month": "2026-05", "return": -0.021326357918008076 }, { "month": "2026-06", "return": -0.022130088997563968 }, { "month": "2026-07", "return": 0.008789244982056355 }, { "month": "2026-08", "return": 0.01820569126147009 }, { "month": "2026-09", "return": 0.031527648955795184 }, { "month": "2026-10", "return": -0.01420493521359667 } ] } }, { "id": "2020-2026--PE--atraso-1", "arm": "PE", "label": "Candidata CR10", "window": "2020-2026", "scenario": "atraso-1", "start": "2020-01-02", "end": "2026-10-26", "status": "complete", "initial_brl": 1000000.0, "annual": { "annual_reference_extra_pp": 15.0, "best_12m_excess_pp": 30.71651578584649, "cagr": 0.15809206182464908, "cagr_excess_pp": 5.714893836926671, "calendar_years": [ { "cdi_return": 0.027402585335257745, "complete": true, "end": "2020-12-31", "excess_pp": 9.954067305831128, "return": 0.12694325839356901, "start": "2020-01-02", "target_attained": false, "year": 2020 }, { "cdi_return": 0.044236197381473774, "complete": true, "end": "2021-12-31", "excess_pp": 10.627132551788886, "return": 0.15050752289936264, "start": "2021-01-01", "target_attained": false, "year": 2021 }, { "cdi_return": 0.12390989066133451, "complete": true, "end": "2022-12-31", "excess_pp": 0.384132188963493, "return": 0.12775121255096944, "start": "2022-01-01", "target_attained": false, "year": 2022 }, { "cdi_return": 0.13039434525537708, "complete": true, "end": "2023-12-31", "excess_pp": 12.264861414038508, "return": 0.25304295939576216, "start": "2023-01-01", "target_attained": false, "year": 2023 }, { "cdi_return": 0.10875983174468828, "complete": true, "end": "2024-12-31", "excess_pp": 9.829841212684997, "return": 0.20705824387153826, "start": "2024-01-01", "target_attained": false, "year": 2024 }, { "cdi_return": 0.14324226892249148, "complete": true, "end": "2025-12-31", "excess_pp": -5.244672577777343, "return": 0.09079554314471805, "start": "2025-01-01", "target_attained": false, "year": 2025 }, { "cdi_return": 0.1146447105838535, "complete": false, "end": "2026-10-26", "excess_pp": 1.2408679301635805, "return": 0.1270533898854893, "start": "2026-01-01", "target_attained": false, "year": 2026 } ], "cdi_cagr": 0.10094312345538237, "complete_12m_windows": 2124, "definition": "12 calendar months using prior available close; maximum anchor gap 7 days", "objective": "maximize-net-profit-with-explicit-risk", "overlapping_windows_are_not_independent": true, "positive_12m_excess_windows": 1571, "target_12m_hits": 426, "worst_12m_excess_pp": -8.543815220459328 }, "corrected_settlement": true, "corrected_allocation": true, "persistence": true, "retry_partials": true, "execution_map": {}, "metrics": { "final_nav": 2718860.0091974856, "total_return": 1.7188600091974857, "cdi_return": 0.9258084312424077, "max_drawdown": 0.09087979315703254, "costs": 135479.4534659951, "fx_costs": 56353.40346440105, "fills": 341, "buys": 173, "sells": 168, "avg_risk_exposure": 0.29968415221808764, "asset_pnl": { "BOVA11": 17382.2212229562, "BTC": 194393.55694148006, "COPX": 0.0, "ETH": 173435.9986389222, "GLD": 200192.43715479405, "ITUB4": 99689.51531799129, "PETR4": 357620.30422070017, "PICK": 0.0, "REMX": 0.0, "SH": 0.0, "SPY": 18047.154329909943, "URA": 0.0, "VALE3": -6156.356167294936, "XLI": 0.0, "XLU": 0.0 }, "asset_trading_pnl": 1054604.831659459, "cash_interest": 736565.1479039823, "cash_receivable_fx_pnl": -15956.566901554674, "monthly": [ { "month": "2020-01", "return": -0.013994720603128119 }, { "month": "2020-02", "return": 0.008485715131480998 }, { "month": "2020-03", "return": -0.003946121536633873 }, { "month": "2020-04", "return": 0.0006308905943592791 }, { "month": "2020-05", "return": 0.011132433959785804 }, { "month": "2020-06", "return": 0.004303567363887151 }, { "month": "2020-07", "return": 0.02659910064332527 }, { "month": "2020-08", "return": 0.04423492585218569 }, { "month": "2020-09", "return": -0.010913636433248053 }, { "month": "2020-10", "return": 0.00916473804947282 }, { "month": "2020-11", "return": 0.025177876026838186 }, { "month": "2020-12", "return": 0.020771824774742376 }, { "month": "2021-01", "return": 0.06573282065707686 }, { "month": "2021-02", "return": 0.0013452738652963703 }, { "month": "2021-03", "return": 0.029699607789983817 }, { "month": "2021-04", "return": 0.02561607283310119 }, { "month": "2021-05", "return": -0.025414994990201834 }, { "month": "2021-06", "return": 0.002074143339757528 }, { "month": "2021-07", "return": -0.012075313851875435 }, { "month": "2021-08", "return": 0.009145799933752086 }, { "month": "2021-09", "return": -0.02023328147634018 }, { "month": "2021-10", "return": 0.05652257806912209 }, { "month": "2021-11", "return": 0.021389424256071266 }, { "month": "2021-12", "return": -0.008319562275090453 }, { "month": "2022-01", "return": 0.007999156785903905 }, { "month": "2022-02", "return": -0.0053027746022491495 }, { "month": "2022-03", "return": -0.009403492023437265 }, { "month": "2022-04", "return": 0.0012356788952234687 }, { "month": "2022-05", "return": 0.019166198908487697 }, { "month": "2022-06", "return": -0.006547735043763603 }, { "month": "2022-07", "return": 0.052046877998685126 }, { "month": "2022-08", "return": 0.057917815060961386 }, { "month": "2022-09", "return": -0.019931229306187737 }, { "month": "2022-10", "return": 0.023394560022578004 }, { "month": "2022-11", "return": -0.007800217943339294 }, { "month": "2022-12", "return": 0.01123314685698662 }, { "month": "2023-01", "return": 0.012581449528605182 }, { "month": "2023-02", "return": -0.0010829046660232322 }, { "month": "2023-03", "return": 0.006704474884182465 }, { "month": "2023-04", "return": 0.012766430139829144 }, { "month": "2023-05", "return": -0.011589299813240084 }, { "month": "2023-06", "return": 0.058558120698659843 }, { "month": "2023-07", "return": 0.021128472715224778 }, { "month": "2023-08", "return": 0.025038809354912095 }, { "month": "2023-09", "return": 0.029250969510105307 }, { "month": "2023-10", "return": 0.013539455096086339 }, { "month": "2023-11", "return": 0.031483683643910965 }, { "month": "2023-12", "return": 0.031093629139151924 }, { "month": "2024-01", "return": 0.024498212892019033 }, { "month": "2024-02", "return": 0.08462533855524601 }, { "month": "2024-03", "return": 0.026421557136511398 }, { "month": "2024-04", "return": -0.0528450082698011 }, { "month": "2024-05", "return": 0.022704516494179927 }, { "month": "2024-06", "return": 0.01994815825236662 }, { "month": "2024-07", "return": -0.012717697495419178 }, { "month": "2024-08", "return": -0.02274228357424324 }, { "month": "2024-09", "return": 0.004240299988650831 }, { "month": "2024-10", "return": 0.026747311024346798 }, { "month": "2024-11", "return": 0.07296586692699591 }, { "month": "2024-12", "return": 0.0035166895906155737 }, { "month": "2025-01", "return": 0.009119272916203736 }, { "month": "2025-02", "return": -0.018145853075613227 }, { "month": "2025-03", "return": 0.010747220219476494 }, { "month": "2025-04", "return": 0.02273643931270386 }, { "month": "2025-05", "return": 0.022214161280790012 }, { "month": "2025-06", "return": -0.01976601258088828 }, { "month": "2025-07", "return": 0.002179502749699358 }, { "month": "2025-08", "return": 0.03299834684141234 }, { "month": "2025-09", "return": -0.022189291879617712 }, { "month": "2025-10", "return": 0.008057394905423454 }, { "month": "2025-11", "return": 0.012976771188935254 }, { "month": "2025-12", "return": 0.028232347168084093 }, { "month": "2026-01", "return": 0.08933586391400805 }, { "month": "2026-02", "return": 0.03321847283231105 }, { "month": "2026-03", "return": -0.04482605101329784 }, { "month": "2026-04", "return": 0.01048639983383537 }, { "month": "2026-05", "return": -0.019548668509769107 }, { "month": "2026-06", "return": -0.02212909440517652 }, { "month": "2026-07", "return": 0.008789273638100115 }, { "month": "2026-08", "return": 0.0206669652410838 }, { "month": "2026-09", "return": 0.03891066005252686 }, { "month": "2026-10", "return": 0.011596460085930627 } ] } }, { "id": "2020-2026--R--atraso-1", "arm": "R", "label": "CR10 com IVVB11", "window": "2020-2026", "scenario": "atraso-1", "start": "2020-01-02", "end": "2026-10-26", "status": "complete", "initial_brl": 1000000.0, "annual": { "annual_reference_extra_pp": 15.0, "best_12m_excess_pp": 33.79344599384579, "cagr": 0.16118416901635646, "cagr_excess_pp": 6.024104556097409, "calendar_years": [ { "cdi_return": 0.027402585335257745, "complete": true, "end": "2020-12-31", "excess_pp": 11.051732547380965, "return": 0.1379199108090674, "start": "2020-01-02", "target_attained": false, "year": 2020 }, { "cdi_return": 0.044236197381473774, "complete": true, "end": "2021-12-31", "excess_pp": 9.948775303872326, "return": 0.14372395042019703, "start": "2021-01-01", "target_attained": false, "year": 2021 }, { "cdi_return": 0.12390989066133451, "complete": true, "end": "2022-12-31", "excess_pp": 0.8935506198098242, "return": 0.13284539685943275, "start": "2022-01-01", "target_attained": false, "year": 2022 }, { "cdi_return": 0.13039434525537708, "complete": true, "end": "2023-12-31", "excess_pp": 12.264861414038752, "return": 0.2530429593957646, "start": "2023-01-01", "target_attained": false, "year": 2023 }, { "cdi_return": 0.10875983174468828, "complete": true, "end": "2024-12-31", "excess_pp": 10.054738419093256, "return": 0.20930721593562085, "start": "2024-01-01", "target_attained": false, "year": 2024 }, { "cdi_return": 0.14324226892249148, "complete": true, "end": "2025-12-31", "excess_pp": 3.5959068047446863, "return": 0.17920133696993834, "start": "2025-01-01", "target_attained": false, "year": 2025 }, { "cdi_return": 0.1146447105838535, "complete": false, "end": "2026-10-26", "excess_pp": -6.368943545626848, "return": 0.05095527512758502, "start": "2026-01-01", "target_attained": false, "year": 2026 } ], "cdi_cagr": 0.10094312345538237, "complete_12m_windows": 2124, "definition": "12 calendar months using prior available close; maximum anchor gap 7 days", "objective": "maximize-net-profit-with-explicit-risk", "overlapping_windows_are_not_independent": true, "positive_12m_excess_windows": 1780, "target_12m_hits": 534, "worst_12m_excess_pp": -8.634181257771933 }, "corrected_settlement": true, "corrected_allocation": true, "persistence": true, "retry_partials": true, "execution_map": { "SPY": "IVVB11" }, "metrics": { "final_nav": 2768715.670836491, "total_return": 1.768715670836491, "cdi_return": 0.9258084312424077, "max_drawdown": 0.0998060812091206, "costs": 111538.88632012172, "fx_costs": 30779.66720830149, "fills": 342, "buys": 170, "sells": 172, "avg_risk_exposure": 0.33170135981805055, "asset_pnl": { "BOVA11": -51896.30147858423, "BTC": 220744.5483891776, "COPX": 0.0, "ETH": 106453.39536038098, "GLD": 278584.40611392586, "ITUB4": 164706.99694685783, "PETR4": 264552.64242509357, "PICK": 0.0, "REMX": 0.0, "SH": 0.0, "SPY": 39568.14525725405, "URA": 0.0, "VALE3": 120885.56831748955, "XLI": 0.0, "XLU": 0.0 }, "asset_trading_pnl": 1143599.4013315951, "cash_interest": 696005.2574118469, "cash_receivable_fx_pnl": -40109.320698649506, "monthly": [ { "month": "2020-01", "return": -0.010792188015229187 }, { "month": "2020-02", "return": -0.00088505454825627 }, { "month": "2020-03", "return": -0.0171851694831634 }, { "month": "2020-04", "return": 0.0006308905943592791 }, { "month": "2020-05", "return": 0.01093243827373036 }, { "month": "2020-06", "return": 0.0054438124395510545 }, { "month": "2020-07", "return": 0.026757423188759955 }, { "month": "2020-08", "return": 0.04422769057061626 }, { "month": "2020-09", "return": -0.01184390411313585 }, { "month": "2020-10", "return": 0.008953310762684685 }, { "month": "2020-11", "return": 0.027867292779245156 }, { "month": "2020-12", "return": 0.04830203983441339 }, { "month": "2021-01", "return": 0.0670049039064069 }, { "month": "2021-02", "return": 0.0013452738652965923 }, { "month": "2021-03", "return": 0.025641274359060606 }, { "month": "2021-04", "return": 0.02623526686711175 }, { "month": "2021-05", "return": -0.027142287841186663 }, { "month": "2021-06", "return": 0.0020741433397579723 }, { "month": "2021-07", "return": -0.012075313851875435 }, { "month": "2021-08", "return": 0.00579195740668248 }, { "month": "2021-09", "return": -0.010565937567504236 }, { "month": "2021-10", "return": 0.04970691991684362 }, { "month": "2021-11", "return": 0.0229117238641523 }, { "month": "2021-12", "return": -0.011778562436360218 }, { "month": "2022-01", "return": 0.009613114126347577 }, { "month": "2022-02", "return": 0.002100998010518218 }, { "month": "2022-03", "return": -0.0028122982134101138 }, { "month": "2022-04", "return": -0.024213681548221233 }, { "month": "2022-05", "return": 0.03650163452810973 }, { "month": "2022-06", "return": -0.008914158260483585 }, { "month": "2022-07", "return": 0.05282087403355562 }, { "month": "2022-08", "return": 0.05674906558755577 }, { "month": "2022-09", "return": -0.02027435205347461 }, { "month": "2022-10", "return": 0.02419563688823767 }, { "month": "2022-11", "return": -0.007738342642484075 }, { "month": "2022-12", "return": 0.01123314685698662 }, { "month": "2023-01", "return": 0.012581449528605404 }, { "month": "2023-02", "return": -0.0010829046660231212 }, { "month": "2023-03", "return": 0.006704474884182909 }, { "month": "2023-04", "return": 0.012766430139829366 }, { "month": "2023-05", "return": -0.01158929981323964 }, { "month": "2023-06", "return": 0.058558120698659843 }, { "month": "2023-07", "return": 0.021128472715224778 }, { "month": "2023-08", "return": 0.025038809354912317 }, { "month": "2023-09", "return": 0.02925096951010553 }, { "month": "2023-10", "return": 0.013539455096085895 }, { "month": "2023-11", "return": 0.03148368364391141 }, { "month": "2023-12", "return": 0.031093629139152146 }, { "month": "2024-01", "return": 0.02449821289201881 }, { "month": "2024-02", "return": 0.08462533855524579 }, { "month": "2024-03", "return": 0.02627004675570732 }, { "month": "2024-04", "return": -0.05296631359267556 }, { "month": "2024-05", "return": 0.02322068395316501 }, { "month": "2024-06", "return": 0.019651122678558064 }, { "month": "2024-07", "return": -0.014882111815840537 }, { "month": "2024-08", "return": 0.011075963206144124 }, { "month": "2024-09", "return": -0.01991038184225591 }, { "month": "2024-10", "return": 0.034203254725756915 }, { "month": "2024-11", "return": 0.06518175162467132 }, { "month": "2024-12", "return": -0.0020005495587448463 }, { "month": "2025-01", "return": 0.0023469797001929305 }, { "month": "2025-02", "return": -0.019812567145309434 }, { "month": "2025-03", "return": 0.00893003580941798 }, { "month": "2025-04", "return": 0.026193915481807384 }, { "month": "2025-05", "return": 0.021887150671230593 }, { "month": "2025-06", "return": -0.01033826691724038 }, { "month": "2025-07", "return": 0.00044530931678532504 }, { "month": "2025-08", "return": 0.03770684830872262 }, { "month": "2025-09", "return": -0.016462447745635433 }, { "month": "2025-10", "return": 0.03971099805185063 }, { "month": "2025-11", "return": 0.02330432673974614 }, { "month": "2025-12", "return": 0.05512548834745967 }, { "month": "2026-01", "return": 0.07403298724738683 }, { "month": "2026-02", "return": 0.023337964330991667 }, { "month": "2026-03", "return": -0.03943745369897744 }, { "month": "2026-04", "return": 0.0028095159146590554 }, { "month": "2026-05", "return": -0.024557278912682334 }, { "month": "2026-06", "return": -0.022325909516535125 }, { "month": "2026-07", "return": 0.012087309688013192 }, { "month": "2026-08", "return": 0.012976858810756386 }, { "month": "2026-09", "return": 0.01057744918538761 }, { "month": "2026-10", "return": 0.004663092180947848 } ] } }, { "id": "2020-2026--Q0--atraso-1", "arm": "Q0", "label": "CR9 original", "window": "2020-2026", "scenario": "atraso-1", "start": "2020-01-02", "end": "2026-10-26", "status": "complete", "initial_brl": 1000000.0, "annual": { "annual_reference_extra_pp": 15.0, "best_12m_excess_pp": 40.42005453959623, "cagr": 0.13936530301196726, "cagr_excess_pp": 3.842217955658489, "calendar_years": [ { "cdi_return": 0.027402585335257745, "complete": true, "end": "2020-12-31", "excess_pp": 12.984679235056507, "return": 0.1572493776858228, "start": "2020-01-02", "target_attained": false, "year": 2020 }, { "cdi_return": 0.044236197381473774, "complete": true, "end": "2021-12-31", "excess_pp": 16.218956834729536, "return": 0.20642576572876914, "start": "2021-01-01", "target_attained": true, "year": 2021 }, { "cdi_return": 0.12390989066133451, "complete": true, "end": "2022-12-31", "excess_pp": 1.0090215256799429, "return": 0.13400010591813394, "start": "2022-01-01", "target_attained": false, "year": 2022 }, { "cdi_return": 0.13039434525537708, "complete": true, "end": "2023-12-31", "excess_pp": 5.2476722940495435, "return": 0.1828710681958725, "start": "2023-01-01", "target_attained": false, "year": 2023 }, { "cdi_return": 0.10875983174468828, "complete": true, "end": "2024-12-31", "excess_pp": 4.372622355167022, "return": 0.1524860552963585, "start": "2024-01-01", "target_attained": false, "year": 2024 }, { "cdi_return": 0.14324226892249148, "complete": true, "end": "2025-12-31", "excess_pp": -4.203250700283934, "return": 0.10120976191965214, "start": "2025-01-01", "target_attained": false, "year": 2025 }, { "cdi_return": 0.1146447105838535, "complete": false, "end": "2026-10-26", "excess_pp": -9.098719895646635, "return": 0.023657511627387162, "start": "2026-01-01", "target_attained": false, "year": 2026 } ], "cdi_cagr": 0.10094312345538237, "complete_12m_windows": 2124, "definition": "12 calendar months using prior available close; maximum anchor gap 7 days", "objective": "maximize-net-profit-with-explicit-risk", "overlapping_windows_are_not_independent": true, "positive_12m_excess_windows": 1407, "target_12m_hits": 402, "worst_12m_excess_pp": -12.915412502194968 }, "corrected_settlement": false, "corrected_allocation": false, "persistence": false, "retry_partials": false, "execution_map": {}, "metrics": { "final_nav": 2432979.636536193, "total_return": 1.432979636536193, "cdi_return": 0.9258084312424077, "max_drawdown": 0.09613925532255296, "costs": 226462.367095419, "fx_costs": 72117.48068204195, "fills": 676, "buys": 322, "sells": 354, "avg_risk_exposure": 0.25062141023835527, "asset_pnl": { "BOVA11": -82649.66176497692, "BTC": 252720.95087058205, "COPX": -38620.19784142555, "ETH": 59717.84361751894, "GLD": 24915.864913942572, "ITUB4": 31328.903709821687, "PETR4": 195778.2345378059, "PICK": 0.0, "REMX": 76675.89404359837, "SH": 0.0, "SPY": -18354.191189120862, "URA": 23106.933106745648, "VALE3": 20652.924056540895, "XLI": 29214.647103243446, "XLU": 0.0 }, "asset_trading_pnl": 574488.1451642761, "cash_interest": 794645.2117838475, "cash_receivable_fx_pnl": 135963.76027011138, "monthly": [ { "month": "2020-01", "return": -0.0034411230906951085 }, { "month": "2020-02", "return": 0.0018661359073421924 }, { "month": "2020-03", "return": -0.01968899018442738 }, { "month": "2020-04", "return": 0.0028492490278400062 }, { "month": "2020-05", "return": 0.0023580961930718125 }, { "month": "2020-06", "return": 0.01000530899963814 }, { "month": "2020-07", "return": 0.010523950232228518 }, { "month": "2020-08", "return": 0.046351737818278504 }, { "month": "2020-09", "return": -0.004061432121941877 }, { "month": "2020-10", "return": 0.008100877940818707 }, { "month": "2020-11", "return": 0.033099689255550846 }, { "month": "2020-12", "return": 0.06185475919912076 }, { "month": "2021-01", "return": 0.09055320107072018 }, { "month": "2021-02", "return": 0.04400870890969033 }, { "month": "2021-03", "return": 0.012104289780351829 }, { "month": "2021-04", "return": 0.0020778480243348607 }, { "month": "2021-05", "return": 0.004698687482360464 }, { "month": "2021-06", "return": -0.024694375078757158 }, { "month": "2021-07", "return": 0.019574468831601077 }, { "month": "2021-08", "return": 0.01723139362920101 }, { "month": "2021-09", "return": -0.02692494218942565 }, { "month": "2021-10", "return": 0.07814538254142267 }, { "month": "2021-11", "return": -0.0005266178204169636 }, { "month": "2021-12", "return": -0.01957872397199678 }, { "month": "2022-01", "return": -0.011874709548066908 }, { "month": "2022-02", "return": 0.007550409870388686 }, { "month": "2022-03", "return": 0.009270538628930902 }, { "month": "2022-04", "return": 0.0014766365885534594 }, { "month": "2022-05", "return": 0.02062893230606999 }, { "month": "2022-06", "return": -0.007638751603110117 }, { "month": "2022-07", "return": 0.04171670563508001 }, { "month": "2022-08", "return": 0.05607518497240216 }, { "month": "2022-09", "return": -0.019082908983286684 }, { "month": "2022-10", "return": 0.024543915730327326 }, { "month": "2022-11", "return": -0.004847674535726654 }, { "month": "2022-12", "return": 0.011233146856986398 }, { "month": "2023-01", "return": 0.011945769406394469 }, { "month": "2023-02", "return": -0.006214234204870439 }, { "month": "2023-03", "return": -0.0018414280411492845 }, { "month": "2023-04", "return": 0.007182885441396225 }, { "month": "2023-05", "return": -0.006685557336145953 }, { "month": "2023-06", "return": 0.05469445424719743 }, { "month": "2023-07", "return": 0.012961002723587356 }, { "month": "2023-08", "return": -0.0020650635291922237 }, { "month": "2023-09", "return": 0.02763069731717782 }, { "month": "2023-10", "return": 0.019489745348157284 }, { "month": "2023-11", "return": 0.02122107530177897 }, { "month": "2023-12", "return": 0.0325984172508349 }, { "month": "2024-01", "return": 0.014870601124122862 }, { "month": "2024-02", "return": 0.05617576842213934 }, { "month": "2024-03", "return": 0.02021375879155607 }, { "month": "2024-04", "return": -0.027862828228573777 }, { "month": "2024-05", "return": 0.009066715977351869 }, { "month": "2024-06", "return": 0.0044093245951521975 }, { "month": "2024-07", "return": -0.01767649361781265 }, { "month": "2024-08", "return": 0.009929189609413802 }, { "month": "2024-09", "return": 0.0007100046412495953 }, { "month": "2024-10", "return": 0.019525175067984346 }, { "month": "2024-11", "return": 0.0827410910275328 }, { "month": "2024-12", "return": -0.023969950206634616 }, { "month": "2025-01", "return": 0.0011459227219405843 }, { "month": "2025-02", "return": -0.025642420868620897 }, { "month": "2025-03", "return": -0.003254095609540042 }, { "month": "2025-04", "return": 0.010558796236773249 }, { "month": "2025-05", "return": 0.009051434343215314 }, { "month": "2025-06", "return": 0.010505289611774993 }, { "month": "2025-07", "return": 0.01855777610749354 }, { "month": "2025-08", "return": 0.044101244852554844 }, { "month": "2025-09", "return": 0.016472621740550197 }, { "month": "2025-10", "return": 0.03285458095211857 }, { "month": "2025-11", "return": -0.02588154815880872 }, { "month": "2025-12", "return": 0.010604999448342367 }, { "month": "2026-01", "return": 0.06010377466598027 }, { "month": "2026-02", "return": 0.038210977280408676 }, { "month": "2026-03", "return": -0.03543520245578957 }, { "month": "2026-04", "return": 0.010242550898751146 }, { "month": "2026-05", "return": -0.008046483726476983 }, { "month": "2026-06", "return": -0.03538827860715765 }, { "month": "2026-07", "return": 0.006294569537991679 }, { "month": "2026-08", "return": 0.012367497200246547 }, { "month": "2026-09", "return": 0.01022247054621328 }, { "month": "2026-10", "return": -0.030741959175220823 } ] } }, { "id": "2020-2026--Q1--atraso-1", "arm": "Q1", "label": "CR9 corrigida", "window": "2020-2026", "scenario": "atraso-1", "start": "2020-01-02", "end": "2026-10-26", "status": "complete", "initial_brl": 1000000.0, "annual": { "annual_reference_extra_pp": 15.0, "best_12m_excess_pp": 40.64524122709119, "cagr": 0.1342226126502335, "cagr_excess_pp": 3.327948919485113, "calendar_years": [ { "cdi_return": 0.027402585335257745, "complete": true, "end": "2020-12-31", "excess_pp": 13.411549876968664, "return": 0.1615180841049444, "start": "2020-01-02", "target_attained": false, "year": 2020 }, { "cdi_return": 0.044236197381473774, "complete": true, "end": "2021-12-31", "excess_pp": 16.433172856728206, "return": 0.20856792594875584, "start": "2021-01-01", "target_attained": true, "year": 2021 }, { "cdi_return": 0.12390989066133451, "complete": true, "end": "2022-12-31", "excess_pp": 1.328953116365339, "return": 0.1371994218249879, "start": "2022-01-01", "target_attained": false, "year": 2022 }, { "cdi_return": 0.13039434525537708, "complete": true, "end": "2023-12-31", "excess_pp": 5.013979879183572, "return": 0.1805341440472128, "start": "2023-01-01", "target_attained": false, "year": 2023 }, { "cdi_return": 0.10875983174468828, "complete": true, "end": "2024-12-31", "excess_pp": 1.9076247918958344, "return": 0.12783607966364663, "start": "2024-01-01", "target_attained": false, "year": 2024 }, { "cdi_return": 0.14324226892249148, "complete": true, "end": "2025-12-31", "excess_pp": -4.47769553523607, "return": 0.09846531357013077, "start": "2025-01-01", "target_attained": false, "year": 2025 }, { "cdi_return": 0.1146447105838535, "complete": false, "end": "2026-10-26", "excess_pp": -10.421698352610198, "return": 0.010427727057751524, "start": "2026-01-01", "target_attained": false, "year": 2026 } ], "cdi_cagr": 0.10094312345538237, "complete_12m_windows": 2124, "definition": "12 calendar months using prior available close; maximum anchor gap 7 days", "objective": "maximize-net-profit-with-explicit-risk", "overlapping_windows_are_not_independent": true, "positive_12m_excess_windows": 1370, "target_12m_hits": 400, "worst_12m_excess_pp": -14.36542838983491 }, "corrected_settlement": true, "corrected_allocation": true, "persistence": false, "retry_partials": false, "execution_map": {}, "metrics": { "final_nav": 2359118.7884482364, "total_return": 1.3591187884482365, "cdi_return": 0.9258084312424077, "max_drawdown": 0.0916458095539906, "costs": 216248.3187505776, "fx_costs": 66595.28468367469, "fills": 658, "buys": 315, "sells": 343, "avg_risk_exposure": 0.24826308665755448, "asset_pnl": { "BOVA11": -76814.24556496151, "BTC": 231171.9011351008, "COPX": -69274.5716984362, "ETH": 87762.8075077936, "GLD": 33741.32421796447, "ITUB4": 20978.796037684166, "PETR4": 193665.14248330204, "PICK": 0.0, "REMX": 68960.48441653088, "SH": 0.0, "SPY": -33342.41004929584, "URA": 25136.628490117404, "VALE3": 5096.73887343911, "XLI": 25616.563501276934, "XLU": 0.0 }, "asset_trading_pnl": 512699.15935051587, "cash_interest": 812813.3266436222, "cash_receivable_fx_pnl": 100201.58713777305, "monthly": [ { "month": "2020-01", "return": -0.004454916631204453 }, { "month": "2020-02", "return": 0.0010702858950246696 }, { "month": "2020-03", "return": -0.01632899085369166 }, { "month": "2020-04", "return": 0.0028492490278400062 }, { "month": "2020-05", "return": 0.0023580961930715905 }, { "month": "2020-06", "return": 0.010552072162709702 }, { "month": "2020-07", "return": 0.010772743834377652 }, { "month": "2020-08", "return": 0.047711738875370946 }, { "month": "2020-09", "return": -0.003915833514979927 }, { "month": "2020-10", "return": 0.008580744159585985 }, { "month": "2020-11", "return": 0.03287391103358939 }, { "month": "2020-12", "return": 0.06141201373613714 }, { "month": "2021-01", "return": 0.09128070616373929 }, { "month": "2021-02", "return": 0.04410405870819534 }, { "month": "2021-03", "return": 0.011831930145223879 }, { "month": "2021-04", "return": 0.0020778480243348607 }, { "month": "2021-05", "return": 0.004868396061069369 }, { "month": "2021-06", "return": -0.024839915723776085 }, { "month": "2021-07", "return": 0.019591331281120672 }, { "month": "2021-08", "return": 0.0172999145192525 }, { "month": "2021-09", "return": -0.026887986738935443 }, { "month": "2021-10", "return": 0.07769959234686707 }, { "month": "2021-11", "return": -0.00020378107132101864 }, { "month": "2021-12", "return": -0.018368078278457323 }, { "month": "2022-01", "return": -0.009594993594602363 }, { "month": "2022-02", "return": 0.007550409870388686 }, { "month": "2022-03", "return": 0.009270538628931346 }, { "month": "2022-04", "return": 0.0015212659123156058 }, { "month": "2022-05", "return": 0.020628622219976078 }, { "month": "2022-06", "return": -0.007638469807942472 }, { "month": "2022-07", "return": 0.04181586292226469 }, { "month": "2022-08", "return": 0.05609102026125923 }, { "month": "2022-09", "return": -0.019082479001497954 }, { "month": "2022-10", "return": 0.024647926189572233 }, { "month": "2022-11", "return": -0.004592715885129217 }, { "month": "2022-12", "return": 0.011233146856986398 }, { "month": "2023-01", "return": 0.011945769406394913 }, { "month": "2023-02", "return": -0.00621423420487055 }, { "month": "2023-03", "return": -0.001767901471737554 }, { "month": "2023-04", "return": 0.007263698381564376 }, { "month": "2023-05", "return": -0.009020874897614384 }, { "month": "2023-06", "return": 0.054566926533390125 }, { "month": "2023-07", "return": 0.013003522135667467 }, { "month": "2023-08", "return": -0.00186911482755725 }, { "month": "2023-09", "return": 0.02766372997365485 }, { "month": "2023-10", "return": 0.019519597029955982 }, { "month": "2023-11", "return": 0.021220785946634457 }, { "month": "2023-12", "return": 0.032643636098261375 }, { "month": "2024-01", "return": 0.014949597487691868 }, { "month": "2024-02", "return": 0.05617579996032984 }, { "month": "2024-03", "return": 0.020213778902174573 }, { "month": "2024-04", "return": -0.027649012193531997 }, { "month": "2024-05", "return": 0.009018663734793986 }, { "month": "2024-06", "return": 0.00203835085160442 }, { "month": "2024-07", "return": -0.021674879713828088 }, { "month": "2024-08", "return": 0.011453621488552779 }, { "month": "2024-09", "return": -0.005953523841982 }, { "month": "2024-10", "return": 0.03267931958683423 }, { "month": "2024-11", "return": 0.04887275048786566 }, { "month": "2024-12", "return": -0.015437349409366141 }, { "month": "2025-01", "return": 0.0043761395739088105 }, { "month": "2025-02", "return": -0.025209764987164873 }, { "month": "2025-03", "return": -0.009400304419724392 }, { "month": "2025-04", "return": 0.010558796236773471 }, { "month": "2025-05", "return": 0.009051434343215092 }, { "month": "2025-06", "return": 0.011573658099120143 }, { "month": "2025-07", "return": 0.01986840885819996 }, { "month": "2025-08", "return": 0.04311076380824952 }, { "month": "2025-09", "return": 0.012749919014423794 }, { "month": "2025-10", "return": 0.03413456353489286 }, { "month": "2025-11", "return": -0.024836919339510155 }, { "month": "2025-12", "return": 0.010594919441884398 }, { "month": "2026-01", "return": 0.060138652014274596 }, { "month": "2026-02", "return": 0.03816947979729868 }, { "month": "2026-03", "return": -0.05477710926333268 }, { "month": "2026-04", "return": 0.010569046589862019 }, { "month": "2026-05", "return": -0.004626020861191127 }, { "month": "2026-06", "return": -0.027359953128675563 }, { "month": "2026-07", "return": 0.008800936631360834 }, { "month": "2026-08", "return": 0.010254548680515674 }, { "month": "2026-09", "return": -0.0010112353293043608 }, { "month": "2026-10", "return": -0.024923294909106608 } ] } }, { "id": "2024-2026--C3--atraso-1", "arm": "C3", "label": "Referência corrigida", "window": "2024-2026", "scenario": "atraso-1", "start": "2024-05-20", "end": "2026-10-26", "status": "complete", "initial_brl": 1000000.0, "annual": { "annual_reference_extra_pp": 15.0, "best_12m_excess_pp": 10.446391005677459, "cagr": 0.14054986036173878, "cagr_excess_pp": 0.6684656489453156, "calendar_years": [ { "cdi_return": 0.06543692990173677, "complete": false, "end": "2024-12-31", "excess_pp": 3.7090964827260375, "return": 0.10252789472899715, "start": "2024-05-20", "target_attained": false, "year": 2024 }, { "cdi_return": 0.14324226892249037, "complete": true, "end": "2025-12-31", "excess_pp": -4.759135471949083, "return": 0.09565091420299954, "start": "2025-01-01", "target_attained": false, "year": 2025 }, { "cdi_return": 0.11464471058385262, "complete": false, "end": "2026-10-26", "excess_pp": 2.5485141590704474, "return": 0.1401298521745571, "start": "2026-01-01", "target_attained": false, "year": 2026 } ], "cdi_cagr": 0.13386520387228562, "complete_12m_windows": 525, "definition": "12 calendar months using prior available close; maximum anchor gap 7 days", "objective": "maximize-net-profit-with-explicit-risk", "overlapping_windows_are_not_independent": true, "positive_12m_excess_windows": 344, "target_12m_hits": 0, "worst_12m_excess_pp": -7.976398598783008 }, "corrected_settlement": true, "corrected_allocation": true, "persistence": false, "retry_partials": false, "execution_map": {}, "metrics": { "final_nav": 1377260.552774746, "total_return": 0.3772605527747459, "cdi_return": 0.3576958132718273, "max_drawdown": 0.05613849497818102, "costs": 39612.93050497661, "fx_costs": 9084.685796990949, "fills": 187, "buys": 93, "sells": 94, "avg_risk_exposure": 0.3851095401928752, "asset_pnl": { "BOVA11": -50.46950463182293, "BTC": 10806.379866403087, "COPX": 0.0, "ETH": 8996.536700520788, "GLD": 89216.65196129117, "ITUB4": 43615.72413087234, "PETR4": 33211.774883969134, "PICK": 0.0, "REMX": 0.0, "SH": 0.0, "SPY": 18003.21655136267, "URA": 0.0, "VALE3": 34320.359531381924, "XLI": 0.0, "XLU": 0.0 }, "asset_trading_pnl": 238120.1741211693, "cash_interest": 179692.8417875802, "cash_receivable_fx_pnl": -31467.777337012565, "monthly": [ { "month": "2024-05", "return": 0.0017335825735671495 }, { "month": "2024-06", "return": 0.011612548971903669 }, { "month": "2024-07", "return": 0.0031125612736160324 }, { "month": "2024-08", "return": 0.005378184626086746 }, { "month": "2024-09", "return": -0.01580844223715172 }, { "month": "2024-10", "return": 0.03662695623981982 }, { "month": "2024-11", "return": 0.05984965460890179 }, { "month": "2024-12", "return": -0.0023053980502035776 }, { "month": "2025-01", "return": 0.00570499653221046 }, { "month": "2025-02", "return": -0.021607982351127375 }, { "month": "2025-03", "return": 0.010668347977260906 }, { "month": "2025-04", "return": 0.01315672118046951 }, { "month": "2025-05", "return": 0.019806769563235127 }, { "month": "2025-06", "return": -0.01500665517148847 }, { "month": "2025-07", "return": 0.019295233365657527 }, { "month": "2025-08", "return": 0.03406751190860624 }, { "month": "2025-09", "return": -0.020862040311777408 }, { "month": "2025-10", "return": 0.012742036620556618 }, { "month": "2025-11", "return": 0.01426959120369542 }, { "month": "2025-12", "return": 0.021191517475140698 }, { "month": "2026-01", "return": 0.08972999159745432 }, { "month": "2026-02", "return": 0.02483585347112305 }, { "month": "2026-03", "return": -0.009823004384468592 }, { "month": "2026-04", "return": 0.0056273014710956915 }, { "month": "2026-05", "return": -0.03211637823883018 }, { "month": "2026-06", "return": 0.003220108250161502 }, { "month": "2026-07", "return": 0.012152202899924136 }, { "month": "2026-08", "return": 0.020101619042510954 }, { "month": "2026-09", "return": 0.024496887878074913 }, { "month": "2026-10", "return": -0.0018129284689172298 } ] } }, { "id": "2024-2026--PE--atraso-1", "arm": "PE", "label": "Candidata CR10", "window": "2024-2026", "scenario": "atraso-1", "start": "2024-05-20", "end": "2026-10-26", "status": "complete", "initial_brl": 1000000.0, "annual": { "annual_reference_extra_pp": 15.0, "best_12m_excess_pp": 16.603771173018767, "cagr": 0.16377571445972405, "cagr_excess_pp": 2.9910510587438432, "calendar_years": [ { "cdi_return": 0.06543692990173677, "complete": false, "end": "2024-12-31", "excess_pp": 7.268524693476541, "return": 0.1381221768365022, "start": "2024-05-20", "target_attained": false, "year": 2024 }, { "cdi_return": 0.14324226892249037, "complete": true, "end": "2025-12-31", "excess_pp": -0.6902467630595099, "return": 0.13633980129189527, "start": "2025-01-01", "target_attained": false, "year": 2025 }, { "cdi_return": 0.11464471058385262, "complete": false, "end": "2026-10-26", "excess_pp": 0.38365281333947454, "return": 0.11848123871724736, "start": "2026-01-01", "target_attained": false, "year": 2026 } ], "cdi_cagr": 0.13386520387228562, "complete_12m_windows": 525, "definition": "12 calendar months using prior available close; maximum anchor gap 7 days", "objective": "maximize-net-profit-with-explicit-risk", "overlapping_windows_are_not_independent": true, "positive_12m_excess_windows": 357, "target_12m_hits": 13, "worst_12m_excess_pp": -6.658955649864828 }, "corrected_settlement": true, "corrected_allocation": true, "persistence": true, "retry_partials": true, "execution_map": {}, "metrics": { "final_nav": 1446524.5475269905, "total_return": 0.44652454752699056, "cdi_return": 0.3576958132718273, "max_drawdown": 0.09201484555789796, "costs": 34822.19463461705, "fx_costs": 11495.387294769376, "fills": 144, "buys": 73, "sells": 71, "avg_risk_exposure": 0.4541882873963917, "asset_pnl": { "BOVA11": -18905.250085434105, "BTC": 21998.442274844667, "COPX": 0.0, "ETH": -56837.521991008, "GLD": 156292.73925031922, "ITUB4": 71341.87867969884, "PETR4": -181.5463725932059, "PICK": 0.0, "REMX": 0.0, "SH": 0.0, "SPY": 46788.501028935, "URA": 0.0, "VALE3": 86452.82614769287, "XLI": 0.0, "XLU": 0.0 }, "asset_trading_pnl": 306950.0689324553, "cash_interest": 167903.9785580965, "cash_receivable_fx_pnl": -16834.11266879193, "monthly": [ { "month": "2024-05", "return": 0.0015714216564159944 }, { "month": "2024-06", "return": 0.04407223231178281 }, { "month": "2024-07", "return": -0.001173720781412091 }, { "month": "2024-08", "return": 0.003551892273584878 }, { "month": "2024-09", "return": -0.01749531409029481 }, { "month": "2024-10", "return": 0.03574820920951849 }, { "month": "2024-11", "return": 0.0682631863187464 }, { "month": "2024-12", "return": -0.0011976901139680862 }, { "month": "2025-01", "return": 0.005828212873639105 }, { "month": "2025-02", "return": -0.014816264329424844 }, { "month": "2025-03", "return": 0.011141662143007158 }, { "month": "2025-04", "return": 0.018948040582804193 }, { "month": "2025-05", "return": 0.021802191285229533 }, { "month": "2025-06", "return": -0.02286982087449929 }, { "month": "2025-07", "return": 0.0002856816214955593 }, { "month": "2025-08", "return": -0.0028997852798278156 }, { "month": "2025-09", "return": 0.004214731717032683 }, { "month": "2025-10", "return": 0.0231141545265221 }, { "month": "2025-11", "return": 0.03281693706753264 }, { "month": "2025-12", "return": 0.05328761414717298 }, { "month": "2026-01", "return": 0.09540093977820274 }, { "month": "2026-02", "return": 0.036638320700418836 }, { "month": "2026-03", "return": -0.03792368657955347 }, { "month": "2026-04", "return": 0.0028095159146588333 }, { "month": "2026-05", "return": -0.02455727891268311 }, { "month": "2026-06", "return": -0.02232590951653668 }, { "month": "2026-07", "return": 0.012087309688013637 }, { "month": "2026-08", "return": 0.018854435086332444 }, { "month": "2026-09", "return": 0.04173373702247396 }, { "month": "2026-10", "return": -0.0034074427211995273 } ] } }, { "id": "2024-2026--R--atraso-1", "arm": "R", "label": "CR10 com IVVB11", "window": "2024-2026", "scenario": "atraso-1", "start": "2024-05-20", "end": "2026-10-26", "status": "complete", "initial_brl": 1000000.0, "annual": { "annual_reference_extra_pp": 15.0, "best_12m_excess_pp": 17.396579684922365, "cagr": 0.14167630298418876, "cagr_excess_pp": 0.7811099111903141, "calendar_years": [ { "cdi_return": 0.06543692990173677, "complete": false, "end": "2024-12-31", "excess_pp": 5.322131469536617, "return": 0.11865824459710295, "start": "2024-05-20", "target_attained": false, "year": 2024 }, { "cdi_return": 0.14324226892249037, "complete": true, "end": "2025-12-31", "excess_pp": 3.0456081964603143, "return": 0.1736983508870935, "start": "2025-01-01", "target_attained": false, "year": 2025 }, { "cdi_return": 0.11464471058385262, "complete": false, "end": "2026-10-26", "excess_pp": -6.315344593869887, "return": 0.051491264645153745, "start": "2026-01-01", "target_attained": false, "year": 2026 } ], "cdi_cagr": 0.13386520387228562, "complete_12m_windows": 525, "definition": "12 calendar months using prior available close; maximum anchor gap 7 days", "objective": "maximize-net-profit-with-explicit-risk", "overlapping_windows_are_not_independent": true, "positive_12m_excess_windows": 382, "target_12m_hits": 19, "worst_12m_excess_pp": -3.7523081300060435 }, "corrected_settlement": true, "corrected_allocation": true, "persistence": true, "retry_partials": true, "execution_map": { "SPY": "IVVB11" }, "metrics": { "final_nav": 1380573.6855041098, "total_return": 0.38057368550410975, "cdi_return": 0.3576958132718273, "max_drawdown": 0.10023006462765138, "costs": 26370.588794687323, "fx_costs": 4661.145647592273, "fills": 143, "buys": 68, "sells": 75, "avg_risk_exposure": 0.4259650235967594, "asset_pnl": { "BOVA11": -18584.092173012672, "BTC": 20239.22311923786, "COPX": 0.0, "ETH": -21441.789432453435, "GLD": 135566.55700376994, "ITUB4": 84138.763726924, "PETR4": -80388.94871029895, "PICK": 0.0, "REMX": 0.0, "SH": 0.0, "SPY": 45437.28023567332, "URA": 0.0, "VALE3": 92220.01131619762, "XLI": 0.0, "XLU": 0.0 }, "asset_trading_pnl": 257187.00508603768, "cash_interest": 169420.30762775513, "cash_receivable_fx_pnl": -41372.4815620907, "monthly": [ { "month": "2024-05", "return": 0.002772753250759319 }, { "month": "2024-06", "return": 0.04282621204434611 }, { "month": "2024-07", "return": -0.0031476306522639774 }, { "month": "2024-08", "return": 0.0033398861374951405 }, { "month": "2024-09", "return": -0.016373559352381606 }, { "month": "2024-10", "return": 0.029049586178191644 }, { "month": "2024-11", "return": 0.061331814380415794 }, { "month": "2024-12", "return": -0.004396621714327531 }, { "month": "2025-01", "return": 0.002704091469987624 }, { "month": "2025-02", "return": -0.02135868069912017 }, { "month": "2025-03", "return": 0.008641712200371021 }, { "month": "2025-04", "return": 0.02559576618836168 }, { "month": "2025-05", "return": 0.021879507932208497 }, { "month": "2025-06", "return": -0.011465478862877743 }, { "month": "2025-07", "return": 0.0006553650470921824 }, { "month": "2025-08", "return": 0.03675266477468275 }, { "month": "2025-09", "return": -0.01713640265001426 }, { "month": "2025-10", "return": 0.03967514109905257 }, { "month": "2025-11", "return": 0.022899324678469002 }, { "month": "2025-12", "return": 0.0555334347037455 }, { "month": "2026-01", "return": 0.07286584445446387 }, { "month": "2026-02", "return": 0.022914067760924306 }, { "month": "2026-03", "return": -0.039613530838224165 }, { "month": "2026-04", "return": 0.0028095159146590554 }, { "month": "2026-05", "return": -0.024557278912683556 }, { "month": "2026-06", "return": -0.022325909516537235 }, { "month": "2026-07", "return": 0.012087309688013192 }, { "month": "2026-08", "return": 0.010931229193014813 }, { "month": "2026-09", "return": 0.010816725728604037 }, { "month": "2026-10", "return": 0.008669129365868056 } ] } }, { "id": "2024-2026--Q0--atraso-1", "arm": "Q0", "label": "CR9 original", "window": "2024-2026", "scenario": "atraso-1", "start": "2024-05-20", "end": "2026-10-26", "status": "complete", "initial_brl": 1000000.0, "annual": { "annual_reference_extra_pp": 15.0, "best_12m_excess_pp": 8.95468276966296, "cagr": 0.07703248997511936, "cagr_excess_pp": -5.6832713897166265, "calendar_years": [ { "cdi_return": 0.06543692990173677, "complete": false, "end": "2024-12-31", "excess_pp": 0.3034880269404461, "return": 0.06847181017114123, "start": "2024-05-20", "target_attained": false, "year": 2024 }, { "cdi_return": 0.14324226892249037, "complete": true, "end": "2025-12-31", "excess_pp": -4.796001262097405, "return": 0.09528225630151632, "start": "2025-01-01", "target_attained": false, "year": 2025 }, { "cdi_return": 0.11464471058385262, "complete": false, "end": "2026-10-26", "excess_pp": -9.098462909635675, "return": 0.023660081487495876, "start": "2026-01-01", "target_attained": false, "year": 2026 } ], "cdi_cagr": 0.13386520387228562, "complete_12m_windows": 525, "definition": "12 calendar months using prior available close; maximum anchor gap 7 days", "objective": "maximize-net-profit-with-explicit-risk", "overlapping_windows_are_not_independent": true, "positive_12m_excess_windows": 208, "target_12m_hits": 0, "worst_12m_excess_pp": -12.913655461925376 }, "corrected_settlement": false, "corrected_allocation": false, "persistence": false, "retry_partials": false, "execution_map": {}, "metrics": { "final_nav": 1197967.0929696728, "total_return": 0.19796709296967285, "cdi_return": 0.3576958132718273, "max_drawdown": 0.07268064484164982, "costs": 69503.98484941301, "fx_costs": 21362.44775436596, "fills": 338, "buys": 164, "sells": 174, "avg_risk_exposure": 0.30097769772834565, "asset_pnl": { "BOVA11": -31615.57823954329, "BTC": 8588.155645767902, "COPX": -36269.816636507676, "ETH": 887.1319921302784, "GLD": 32262.89333407139, "ITUB4": 3855.1866247182334, "PETR4": -13632.337867950846, "PICK": 0.0, "REMX": 5388.051026202484, "SH": 0.0, "SPY": -1064.5932441528826, "URA": 3037.7024565966785, "VALE3": 26576.03026488526, "XLI": 12604.607319203606, "XLU": 0.0 }, "asset_trading_pnl": 10617.432675421134, "cash_interest": 202454.99752401066, "cash_receivable_fx_pnl": 6257.110524606935, "monthly": [ { "month": "2024-05", "return": 0.005032507458136992 }, { "month": "2024-06", "return": 0.002462613073690889 }, { "month": "2024-07", "return": -0.004551869177962464 }, { "month": "2024-08", "return": 0.01179094514128698 }, { "month": "2024-09", "return": -0.024948060777009284 }, { "month": "2024-10", "return": 0.04069711549452215 }, { "month": "2024-11", "return": 0.052564586687714465 }, { "month": "2024-12", "return": -0.014164403477133769 }, { "month": "2025-01", "return": 0.0032891982930700614 }, { "month": "2025-02", "return": -0.02558470652580358 }, { "month": "2025-03", "return": -0.010619749144743285 }, { "month": "2025-04", "return": 0.010558796236773249 }, { "month": "2025-05", "return": 0.009051434343214648 }, { "month": "2025-06", "return": 0.01049228521310952 }, { "month": "2025-07", "return": 0.01850325339579606 }, { "month": "2025-08", "return": 0.044111726482381375 }, { "month": "2025-09", "return": 0.016356444153579286 }, { "month": "2025-10", "return": 0.03284835411592257 }, { "month": "2025-11", "return": -0.02588150149303181 }, { "month": "2025-12", "return": 0.010603742924884196 }, { "month": "2026-01", "return": 0.0601064407849472 }, { "month": "2026-02", "return": 0.03821096876505781 }, { "month": "2026-03", "return": -0.03543519977724485 }, { "month": "2026-04", "return": 0.010242550898751146 }, { "month": "2026-05", "return": -0.008046483726477427 }, { "month": "2026-06", "return": -0.035388277903874 }, { "month": "2026-07", "return": 0.006294569526069882 }, { "month": "2026-08", "return": 0.012367497284358597 }, { "month": "2026-09", "return": 0.010222470680573581 }, { "month": "2026-10", "return": -0.030741959175221156 } ] } }, { "id": "2024-2026--Q1--atraso-1", "arm": "Q1", "label": "CR9 corrigida", "window": "2024-2026", "scenario": "atraso-1", "start": "2024-05-20", "end": "2026-10-26", "status": "complete", "initial_brl": 1000000.0, "annual": { "annual_reference_extra_pp": 15.0, "best_12m_excess_pp": 9.105385448312653, "cagr": 0.07396132287320589, "cagr_excess_pp": -5.990388099907973, "calendar_years": [ { "cdi_return": 0.06543692990173677, "complete": false, "end": "2024-12-31", "excess_pp": 0.8124990593403103, "return": 0.07356192049513988, "start": "2024-05-20", "target_attained": false, "year": 2024 }, { "cdi_return": 0.14324226892249037, "complete": true, "end": "2025-12-31", "excess_pp": -4.652677498128144, "return": 0.09671549394120893, "start": "2025-01-01", "target_attained": false, "year": 2025 }, { "cdi_return": 0.11464471058385262, "complete": false, "end": "2026-10-26", "excess_pp": -10.42169856939752, "return": 0.010427724889877421, "start": "2026-01-01", "target_attained": false, "year": 2026 } ], "cdi_cagr": 0.13386520387228562, "complete_12m_windows": 525, "definition": "12 calendar months using prior available close; maximum anchor gap 7 days", "objective": "maximize-net-profit-with-explicit-risk", "overlapping_windows_are_not_independent": true, "positive_12m_excess_windows": 216, "target_12m_hits": 0, "worst_12m_excess_pp": -14.363938294612266 }, "corrected_settlement": true, "corrected_allocation": true, "persistence": false, "retry_partials": false, "execution_map": {}, "metrics": { "final_nav": 1189669.5116915065, "total_return": 0.1896695116915066, "cdi_return": 0.3576958132718273, "max_drawdown": 0.08454025051229963, "costs": 64336.84059584506, "fx_costs": 18244.89231559195, "fills": 320, "buys": 157, "sells": 163, "avg_risk_exposure": 0.2945083185193101, "asset_pnl": { "BOVA11": -30114.857676813263, "BTC": 12576.852674657326, "COPX": -43824.41536270341, "ETH": 1707.8061681939616, "GLD": 32285.130314131602, "ITUB4": 1352.7359747170267, "PETR4": -15783.11085086019, "PICK": 0.0, "REMX": 1209.0145590147658, "SH": 0.0, "SPY": -852.4356277039574, "URA": 1123.4774671087325, "VALE3": 19479.670223035962, "XLI": 10627.30384360523, "XLU": 0.0 }, "asset_trading_pnl": -10212.828293616212, "cash_interest": 210594.63208650507, "cash_receivable_fx_pnl": 7532.600214209586, "monthly": [ { "month": "2024-05", "return": 0.005032507458136992 }, { "month": "2024-06", "return": 0.002772159967825205 }, { "month": "2024-07", "return": -0.007110780396922478 }, { "month": "2024-08", "return": 0.01298322498999216 }, { "month": "2024-09", "return": -0.025209581403103698 }, { "month": "2024-10", "return": 0.04652039124023788 }, { "month": "2024-11", "return": 0.05296848191613179 }, { "month": "2024-12", "return": -0.014021706319713556 }, { "month": "2025-01", "return": 0.0029255481215397783 }, { "month": "2025-02", "return": -0.025263696765984944 }, { "month": "2025-03", "return": -0.009475876048060883 }, { "month": "2025-04", "return": 0.010558796236773471 }, { "month": "2025-05", "return": 0.009051434343214426 }, { "month": "2025-06", "return": 0.011563355910899631 }, { "month": "2025-07", "return": 0.019814100059795337 }, { "month": "2025-08", "return": 0.043142440676758875 }, { "month": "2025-09", "return": 0.012769891575247438 }, { "month": "2025-10", "return": 0.034128782127527346 }, { "month": "2025-11", "return": -0.024835674639533067 }, { "month": "2025-12", "return": 0.01059528300615531 }, { "month": "2026-01", "return": 0.060138649733207705 }, { "month": "2026-02", "return": 0.03816947981212371 }, { "month": "2026-03", "return": -0.054777109268507096 }, { "month": "2026-04", "return": 0.010569046589862019 }, { "month": "2026-05", "return": -0.00462602086178987 }, { "month": "2026-06", "return": -0.027359953130363213 }, { "month": "2026-07", "return": 0.008800936631427891 }, { "month": "2026-08", "return": 0.010254548680558084 }, { "month": "2026-09", "return": -0.0010112353293462162 }, { "month": "2026-10", "return": -0.024923294909465765 } ] } }, { "id": "2020-2026--C0--ambos", "arm": "C0", "label": "CR6 original", "window": "2020-2026", "scenario": "ambos", "start": "2020-01-02", "end": "2026-10-26", "status": "complete", "initial_brl": 1000000.0, "annual": { "annual_reference_extra_pp": 15.0, "best_12m_excess_pp": 28.105474696024267, "cagr": 0.1109770752313084, "cagr_excess_pp": 1.003395177592603, "calendar_years": [ { "cdi_return": 0.027402585335257745, "complete": true, "end": "2020-12-31", "excess_pp": 2.616404922392368, "return": 0.053566634559181425, "start": "2020-01-02", "target_attained": false, "year": 2020 }, { "cdi_return": 0.044236197381473774, "complete": true, "end": "2021-12-31", "excess_pp": 3.901349070867388, "return": 0.08324968809014766, "start": "2021-01-01", "target_attained": false, "year": 2021 }, { "cdi_return": 0.12390989066133451, "complete": true, "end": "2022-12-31", "excess_pp": 6.661338147750939e-14, "return": 0.12390989066133518, "start": "2022-01-01", "target_attained": false, "year": 2022 }, { "cdi_return": 0.13039434525537708, "complete": true, "end": "2023-12-31", "excess_pp": 1.1102230246251565e-13, "return": 0.13039434525537819, "start": "2023-01-01", "target_attained": false, "year": 2023 }, { "cdi_return": 0.10875983174468828, "complete": true, "end": "2024-12-31", "excess_pp": -1.1102230246251565e-13, "return": 0.10875983174468717, "start": "2024-01-01", "target_attained": false, "year": 2024 }, { "cdi_return": 0.14324226892249148, "complete": true, "end": "2025-12-31", "excess_pp": 2.220446049250313e-14, "return": 0.1432422689224917, "start": "2025-01-01", "target_attained": false, "year": 2025 }, { "cdi_return": 0.1146447105838535, "complete": false, "end": "2026-10-26", "excess_pp": 0.0, "return": 0.1146447105838535, "start": "2026-01-01", "target_attained": false, "year": 2026 } ], "cdi_cagr": 0.10094312345538237, "complete_12m_windows": 2124, "definition": "12 calendar months using prior available close; maximum anchor gap 7 days", "objective": "maximize-net-profit-with-explicit-risk", "overlapping_windows_are_not_independent": true, "positive_12m_excess_windows": 1212, "target_12m_hits": 212, "worst_12m_excess_pp": -13.129457487493323 }, "corrected_settlement": false, "corrected_allocation": false, "persistence": false, "retry_partials": false, "execution_map": {}, "metrics": { "final_nav": 2048633.4855481735, "total_return": 1.0486334855481734, "cdi_return": 0.9258084312424077, "max_drawdown": 0.11418907446123006, "costs": 64596.44543209825, "fx_costs": 23720.096742354857, "fills": 106, "buys": 54, "sells": 52, "avg_risk_exposure": 0.041347421092332984, "asset_pnl": { "BOVA11": -11730.59795839827, "BTC": 75944.72371709615, "ETH": 49766.63196950431, "GLD": -3664.7756160645804, "ITUB4": -1743.2171069830365, "PETR4": -21193.990346191866, "SPY": 458.6340440625495, "VALE3": 2628.020173682853 }, "asset_trading_pnl": 90465.4288767081, "cash_interest": 971978.6301567967, "cash_receivable_fx_pnl": 9909.523257023597, "monthly": [ { "month": "2020-01", "return": -0.0322924598847546 }, { "month": "2020-02", "return": -0.03358059873487118 }, { "month": "2020-03", "return": 0.001492016608632074 }, { "month": "2020-04", "return": 0.0028492490278400062 }, { "month": "2020-05", "return": -0.0035821128161155347 }, { "month": "2020-06", "return": 0.0025621492968632698 }, { "month": "2020-07", "return": 0.025909822852026254 }, { "month": "2020-08", "return": 0.040243236120951265 }, { "month": "2020-09", "return": -0.037465953501614524 }, { "month": "2020-10", "return": -0.0010626252233629785 }, { "month": "2020-11", "return": 0.041419479518883806 }, { "month": "2020-12", "return": 0.05073241581644172 }, { "month": "2021-01", "return": 0.06105097884169264 }, { "month": "2021-02", "return": 0.05855603902823736 }, { "month": "2021-03", "return": 0.004470344248878266 }, { "month": "2021-04", "return": -0.001328291331619047 }, { "month": "2021-05", "return": -0.011317246731446073 }, { "month": "2021-06", "return": 0.0026564551207599596 }, { "month": "2021-07", "return": -0.010065788609516124 }, { "month": "2021-08", "return": -0.005459766288261281 }, { "month": "2021-09", "return": -0.032820287899853806 }, { "month": "2021-10", "return": 0.004859961025168502 }, { "month": "2021-11", "return": 0.005867490939004405 }, { "month": "2021-12", "return": 0.007690830818634309 }, { "month": "2022-01", "return": 0.007322703246090079 }, { "month": "2022-02", "return": 0.007550409870388686 }, { "month": "2022-03", "return": 0.00927053862893068 }, { "month": "2022-04", "return": 0.00834320523721388 }, { "month": "2022-05", "return": 0.010345923015313563 }, { "month": "2022-06", "return": 0.010153156089369286 }, { "month": "2022-07", "return": 0.010348424349292618 }, { "month": "2022-08", "return": 0.011693612800063535 }, { "month": "2022-09", "return": 0.01071982247354919 }, { "month": "2022-10", "return": 0.010206758664958349 }, { "month": "2022-11", "return": 0.010206758664957905 }, { "month": "2022-12", "return": 0.011233146856986398 }, { "month": "2023-01", "return": 0.01123314685698662 }, { "month": "2023-02", "return": 0.009181412243290499 }, { "month": "2023-03", "return": 0.011746731947612554 }, { "month": "2023-04", "return": 0.009181412243290499 }, { "month": "2023-05", "return": 0.011233146856986398 }, { "month": "2023-06", "return": 0.010719822473548968 }, { "month": "2023-07", "return": 0.010719822473548524 }, { "month": "2023-08", "return": 0.011374956476198239 }, { "month": "2023-09", "return": 0.009729017544111151 }, { "month": "2023-10", "return": 0.009975672238482725 }, { "month": "2023-11", "return": 0.009159878255821763 }, { "month": "2023-12", "return": 0.008945247967375058 }, { "month": "2024-01", "return": 0.009666901743656808 }, { "month": "2024-02", "return": 0.008002004357681836 }, { "month": "2024-03", "return": 0.008316737660554852 }, { "month": "2024-04", "return": 0.008874331113758238 }, { "month": "2024-05", "return": 0.00832442025338409 }, { "month": "2024-06", "return": 0.007883369678362895 }, { "month": "2024-07", "return": 0.009071223424249153 }, { "month": "2024-08", "return": 0.008675116705918473 }, { "month": "2024-09", "return": 0.008351574093792502 }, { "month": "2024-10", "return": 0.009279575755079872 }, { "month": "2024-11", "return": 0.007929903920274484 }, { "month": "2024-12", "return": 0.009314310718995022 }, { "month": "2025-01", "return": 0.010132013564148501 }, { "month": "2025-02", "return": 0.009853222624513602 }, { "month": "2025-03", "return": 0.009640295622481698 }, { "month": "2025-04", "return": 0.010558796236773249 }, { "month": "2025-05", "return": 0.011387758548165872 }, { "month": "2025-06", "return": 0.010970512720405834 }, { "month": "2025-07", "return": 0.012757325087480176 }, { "month": "2025-08", "return": 0.011641561387978339 }, { "month": "2025-09", "return": 0.012199289497187182 }, { "month": "2025-10", "return": 0.012757325087479954 }, { "month": "2025-11", "return": 0.010527026935209571 }, { "month": "2025-12", "return": 0.01219928949718696 }, { "month": "2026-01", "return": 0.011641561387978117 }, { "month": "2026-02", "return": 0.009970220253081585 }, { "month": "2026-03", "return": 0.012120535925043585 }, { "month": "2026-04", "return": 0.01090058404533445 }, { "month": "2026-05", "return": 0.010734353626207227 }, { "month": "2026-06", "return": 0.01119503898348606 }, { "month": "2026-07", "return": 0.012152202899923692 }, { "month": "2026-08", "return": 0.010931229193014813 }, { "month": "2026-09", "return": 0.01081672572860426 }, { "month": "2026-10", "return": 0.008669129365868278 } ] } }, { "id": "2020-2026--C1--ambos", "arm": "C1", "label": "Liquidação corrigida", "window": "2020-2026", "scenario": "ambos", "start": "2020-01-02", "end": "2026-10-26", "status": "complete", "initial_brl": 1000000.0, "annual": { "annual_reference_extra_pp": 15.0, "best_12m_excess_pp": 28.109733996914542, "cagr": 0.11103450447362895, "cagr_excess_pp": 1.0091381018246581, "calendar_years": [ { "cdi_return": 0.027402585335257745, "complete": true, "end": "2020-12-31", "excess_pp": 2.635369743215521, "return": 0.053756282767412955, "start": "2020-01-02", "target_attained": false, "year": 2020 }, { "cdi_return": 0.044236197381473774, "complete": true, "end": "2021-12-31", "excess_pp": 3.920011591763406, "return": 0.08343631329910783, "start": "2021-01-01", "target_attained": false, "year": 2021 }, { "cdi_return": 0.12390989066133451, "complete": true, "end": "2022-12-31", "excess_pp": -1.1102230246251565e-13, "return": 0.1239098906613334, "start": "2022-01-01", "target_attained": false, "year": 2022 }, { "cdi_return": 0.13039434525537708, "complete": true, "end": "2023-12-31", "excess_pp": 8.881784197001252e-14, "return": 0.13039434525537796, "start": "2023-01-01", "target_attained": false, "year": 2023 }, { "cdi_return": 0.10875983174468828, "complete": true, "end": "2024-12-31", "excess_pp": -2.6645352591003757e-13, "return": 0.10875983174468562, "start": "2024-01-01", "target_attained": false, "year": 2024 }, { "cdi_return": 0.14324226892249148, "complete": true, "end": "2025-12-31", "excess_pp": -4.440892098500626e-14, "return": 0.14324226892249103, "start": "2025-01-01", "target_attained": false, "year": 2025 }, { "cdi_return": 0.1146447105838535, "complete": false, "end": "2026-10-26", "excess_pp": 4.440892098500626e-14, "return": 0.11464471058385395, "start": "2026-01-01", "target_attained": false, "year": 2026 } ], "cdi_cagr": 0.10094312345538237, "complete_12m_windows": 2124, "definition": "12 calendar months using prior available close; maximum anchor gap 7 days", "objective": "maximize-net-profit-with-explicit-risk", "overlapping_windows_are_not_independent": true, "positive_12m_excess_windows": 905, "target_12m_hits": 212, "worst_12m_excess_pp": -13.113422124554441 }, "corrected_settlement": true, "corrected_allocation": false, "persistence": false, "retry_partials": false, "execution_map": {}, "metrics": { "final_nav": 2049355.259351588, "total_return": 1.049355259351588, "cdi_return": 0.9258084312424077, "max_drawdown": 0.11403521137209294, "costs": 64607.6452012994, "fx_costs": 23724.453100386665, "fills": 106, "buys": 54, "sells": 52, "avg_risk_exposure": 0.04134698202491538, "asset_pnl": { "BOVA11": -11729.276471695106, "BTC": 75956.44090308622, "COPX": 0.0, "ETH": 49772.66357310291, "GLD": -3665.345239308168, "ITUB4": -1742.87118163197, "PETR4": -21196.576641009968, "PICK": 0.0, "REMX": 0.0, "SH": 0.0, "SPY": 458.6835400461514, "URA": 0.0, "VALE3": 2628.2813136377135, "XLI": 0.0, "XLU": 0.0 }, "asset_trading_pnl": 90481.99979622778, "cash_interest": 972686.6803324139, "cash_receivable_fx_pnl": 9911.032323333093, "monthly": [ { "month": "2020-01", "return": -0.03227687078710295 }, { "month": "2020-02", "return": -0.033500099410522455 }, { "month": "2020-03", "return": 0.0015452256220198635 }, { "month": "2020-04", "return": 0.002849249027839784 }, { "month": "2020-05", "return": -0.0035821128161152016 }, { "month": "2020-06", "return": 0.0025621492968630477 }, { "month": "2020-07", "return": 0.025919212394793112 }, { "month": "2020-08", "return": 0.04024296250714188 }, { "month": "2020-09", "return": -0.037457480388237485 }, { "month": "2020-10", "return": -0.0010626252233629785 }, { "month": "2020-11", "return": 0.041424023846376334 }, { "month": "2020-12", "return": 0.05073809334854307 }, { "month": "2021-01", "return": 0.06105058185405654 }, { "month": "2021-02", "return": 0.058555485260723295 }, { "month": "2021-03", "return": 0.004476508472034846 }, { "month": "2021-04", "return": -0.001328291331619047 }, { "month": "2021-05", "return": -0.011291135735117308 }, { "month": "2021-06", "return": 0.0026687072766096165 }, { "month": "2021-07", "return": -0.010042673766926802 }, { "month": "2021-08", "return": -0.005382514126696769 }, { "month": "2021-09", "return": -0.0327938096408521 }, { "month": "2021-10", "return": 0.004859961025169168 }, { "month": "2021-11", "return": 0.005867490939004405 }, { "month": "2021-12", "return": 0.007690830818633865 }, { "month": "2022-01", "return": 0.0073227032460891905 }, { "month": "2022-02", "return": 0.007550409870389352 }, { "month": "2022-03", "return": 0.00927053862893068 }, { "month": "2022-04", "return": 0.008343205237213214 }, { "month": "2022-05", "return": 0.010345923015313785 }, { "month": "2022-06", "return": 0.010153156089369064 }, { "month": "2022-07", "return": 0.010348424349291951 }, { "month": "2022-08", "return": 0.011693612800063535 }, { "month": "2022-09", "return": 0.010719822473548302 }, { "month": "2022-10", "return": 0.010206758664958349 }, { "month": "2022-11", "return": 0.010206758664957682 }, { "month": "2022-12", "return": 0.01123314685698662 }, { "month": "2023-01", "return": 0.01123314685698662 }, { "month": "2023-02", "return": 0.009181412243290943 }, { "month": "2023-03", "return": 0.01174673194761211 }, { "month": "2023-04", "return": 0.009181412243290499 }, { "month": "2023-05", "return": 0.01123314685698662 }, { "month": "2023-06", "return": 0.010719822473548302 }, { "month": "2023-07", "return": 0.010719822473548746 }, { "month": "2023-08", "return": 0.011374956476197573 }, { "month": "2023-09", "return": 0.009729017544111596 }, { "month": "2023-10", "return": 0.009975672238482947 }, { "month": "2023-11", "return": 0.009159878255821985 }, { "month": "2023-12", "return": 0.008945247967375058 }, { "month": "2024-01", "return": 0.009666901743657474 }, { "month": "2024-02", "return": 0.008002004357682058 }, { "month": "2024-03", "return": 0.00831673766055463 }, { "month": "2024-04", "return": 0.008874331113758238 }, { "month": "2024-05", "return": 0.008324420253383424 }, { "month": "2024-06", "return": 0.007883369678362895 }, { "month": "2024-07", "return": 0.009071223424248487 }, { "month": "2024-08", "return": 0.008675116705918029 }, { "month": "2024-09", "return": 0.00835157409379228 }, { "month": "2024-10", "return": 0.009279575755080094 }, { "month": "2024-11", "return": 0.007929903920274262 }, { "month": "2024-12", "return": 0.0093143107189948 }, { "month": "2025-01", "return": 0.010132013564148723 }, { "month": "2025-02", "return": 0.009853222624513602 }, { "month": "2025-03", "return": 0.009640295622481254 }, { "month": "2025-04", "return": 0.010558796236773027 }, { "month": "2025-05", "return": 0.011387758548166094 }, { "month": "2025-06", "return": 0.010970512720405612 }, { "month": "2025-07", "return": 0.01275732508747951 }, { "month": "2025-08", "return": 0.011641561387978339 }, { "month": "2025-09", "return": 0.012199289497187182 }, { "month": "2025-10", "return": 0.012757325087479954 }, { "month": "2025-11", "return": 0.010527026935209571 }, { "month": "2025-12", "return": 0.012199289497187404 }, { "month": "2026-01", "return": 0.011641561387978339 }, { "month": "2026-02", "return": 0.009970220253081585 }, { "month": "2026-03", "return": 0.012120535925044251 }, { "month": "2026-04", "return": 0.010900584045334005 }, { "month": "2026-05", "return": 0.010734353626207449 }, { "month": "2026-06", "return": 0.01119503898348606 }, { "month": "2026-07", "return": 0.012152202899923914 }, { "month": "2026-08", "return": 0.010931229193014591 }, { "month": "2026-09", "return": 0.010816725728604482 }, { "month": "2026-10", "return": 0.008669129365868278 } ] } }, { "id": "2020-2026--C2--ambos", "arm": "C2", "label": "Avaliação da carteira real", "window": "2020-2026", "scenario": "ambos", "start": "2020-01-02", "end": "2026-10-26", "status": "complete", "initial_brl": 1000000.0, "annual": { "annual_reference_extra_pp": 15.0, "best_12m_excess_pp": 28.105474696024267, "cagr": 0.11013855509041837, "cagr_excess_pp": 0.9195431635036, "calendar_years": [ { "cdi_return": 0.027402585335257745, "complete": true, "end": "2020-12-31", "excess_pp": 2.616404922392368, "return": 0.053566634559181425, "start": "2020-01-02", "target_attained": false, "year": 2020 }, { "cdi_return": 0.044236197381473774, "complete": true, "end": "2021-12-31", "excess_pp": 3.34540937261556, "return": 0.07769029110762937, "start": "2021-01-01", "target_attained": false, "year": 2021 }, { "cdi_return": 0.12390989066133451, "complete": true, "end": "2022-12-31", "excess_pp": 0.0, "return": 0.12390989066133451, "start": "2022-01-01", "target_attained": false, "year": 2022 }, { "cdi_return": 0.13039434525537708, "complete": true, "end": "2023-12-31", "excess_pp": 6.661338147750939e-14, "return": 0.13039434525537774, "start": "2023-01-01", "target_attained": false, "year": 2023 }, { "cdi_return": 0.10875983174468828, "complete": true, "end": "2024-12-31", "excess_pp": -4.440892098500626e-14, "return": 0.10875983174468784, "start": "2024-01-01", "target_attained": false, "year": 2024 }, { "cdi_return": 0.14324226892249148, "complete": true, "end": "2025-12-31", "excess_pp": -1.1102230246251565e-13, "return": 0.14324226892249037, "start": "2025-01-01", "target_attained": false, "year": 2025 }, { "cdi_return": 0.1146447105838535, "complete": false, "end": "2026-10-26", "excess_pp": 6.661338147750939e-14, "return": 0.11464471058385417, "start": "2026-01-01", "target_attained": false, "year": 2026 } ], "cdi_cagr": 0.10094312345538237, "complete_12m_windows": 2124, "definition": "12 calendar months using prior available close; maximum anchor gap 7 days", "objective": "maximize-net-profit-with-explicit-risk", "overlapping_windows_are_not_independent": true, "positive_12m_excess_windows": 1034, "target_12m_hits": 194, "worst_12m_excess_pp": -13.60378313912819 }, "corrected_settlement": false, "corrected_allocation": true, "persistence": false, "retry_partials": false, "execution_map": {}, "metrics": { "final_nav": 2038119.5966977426, "total_return": 1.0381195966977428, "cdi_return": 0.9258084312424077, "max_drawdown": 0.11035987469209962, "costs": 65223.91928803278, "fx_costs": 23598.2987308869, "fills": 110, "buys": 56, "sells": 54, "avg_risk_exposure": 0.04108792544673195, "asset_pnl": { "BOVA11": -11730.59795839827, "BTC": 72067.77128036575, "COPX": 0.0, "ETH": 52190.6126738555, "GLD": -3664.7756160645804, "ITUB4": -1618.174865979876, "PETR4": -21659.3357316529, "PICK": 0.0, "REMX": 0.0, "SH": 0.0, "SPY": 458.6340440625495, "URA": 0.0, "VALE3": 476.6475186171083, "XLI": 0.0, "XLU": 0.0 }, "asset_trading_pnl": 86520.78134480528, "cash_interest": 967317.4770550114, "cash_receivable_fx_pnl": 7879.637028812791, "monthly": [ { "month": "2020-01", "return": -0.0322924598847546 }, { "month": "2020-02", "return": -0.03358059873487118 }, { "month": "2020-03", "return": 0.001492016608632074 }, { "month": "2020-04", "return": 0.0028492490278400062 }, { "month": "2020-05", "return": -0.0035821128161155347 }, { "month": "2020-06", "return": 0.0025621492968632698 }, { "month": "2020-07", "return": 0.025909822852026254 }, { "month": "2020-08", "return": 0.040243236120951265 }, { "month": "2020-09", "return": -0.037465953501614524 }, { "month": "2020-10", "return": -0.0010626252233629785 }, { "month": "2020-11", "return": 0.041419479518883806 }, { "month": "2020-12", "return": 0.05073241581644172 }, { "month": "2021-01", "return": 0.06105097884169264 }, { "month": "2021-02", "return": 0.05855603902823736 }, { "month": "2021-03", "return": 0.004470344248878266 }, { "month": "2021-04", "return": -0.001328291331619047 }, { "month": "2021-05", "return": -0.011317246731446073 }, { "month": "2021-06", "return": 0.0026564551207599596 }, { "month": "2021-07", "return": -0.010065788609516124 }, { "month": "2021-08", "return": -0.011629926949783598 }, { "month": "2021-09", "return": -0.03177710967775216 }, { "month": "2021-10", "return": 0.004859961025168946 }, { "month": "2021-11", "return": 0.005867490939004849 }, { "month": "2021-12", "return": 0.007690830818634087 }, { "month": "2022-01", "return": 0.007322703246089857 }, { "month": "2022-02", "return": 0.007550409870388464 }, { "month": "2022-03", "return": 0.009270538628931346 }, { "month": "2022-04", "return": 0.008343205237213436 }, { "month": "2022-05", "return": 0.010345923015313785 }, { "month": "2022-06", "return": 0.01015315608936973 }, { "month": "2022-07", "return": 0.010348424349292173 }, { "month": "2022-08", "return": 0.011693612800063091 }, { "month": "2022-09", "return": 0.010719822473548524 }, { "month": "2022-10", "return": 0.010206758664957905 }, { "month": "2022-11", "return": 0.010206758664958349 }, { "month": "2022-12", "return": 0.011233146856986842 }, { "month": "2023-01", "return": 0.011233146856986398 }, { "month": "2023-02", "return": 0.00918141224329072 }, { "month": "2023-03", "return": 0.011746731947612332 }, { "month": "2023-04", "return": 0.00918141224329072 }, { "month": "2023-05", "return": 0.01123314685698662 }, { "month": "2023-06", "return": 0.010719822473548746 }, { "month": "2023-07", "return": 0.010719822473548968 }, { "month": "2023-08", "return": 0.011374956476198461 }, { "month": "2023-09", "return": 0.009729017544110707 }, { "month": "2023-10", "return": 0.00997567223848228 }, { "month": "2023-11", "return": 0.009159878255821985 }, { "month": "2023-12", "return": 0.008945247967374836 }, { "month": "2024-01", "return": 0.009666901743657474 }, { "month": "2024-02", "return": 0.008002004357681614 }, { "month": "2024-03", "return": 0.008316737660554407 }, { "month": "2024-04", "return": 0.00887433111375846 }, { "month": "2024-05", "return": 0.008324420253383646 }, { "month": "2024-06", "return": 0.007883369678363117 }, { "month": "2024-07", "return": 0.009071223424248931 }, { "month": "2024-08", "return": 0.008675116705918473 }, { "month": "2024-09", "return": 0.008351574093792502 }, { "month": "2024-10", "return": 0.009279575755080094 }, { "month": "2024-11", "return": 0.007929903920274928 }, { "month": "2024-12", "return": 0.009314310718995245 }, { "month": "2025-01", "return": 0.010132013564148501 }, { "month": "2025-02", "return": 0.009853222624513602 }, { "month": "2025-03", "return": 0.009640295622481476 }, { "month": "2025-04", "return": 0.010558796236773249 }, { "month": "2025-05", "return": 0.011387758548166094 }, { "month": "2025-06", "return": 0.01097051272040539 }, { "month": "2025-07", "return": 0.012757325087479732 }, { "month": "2025-08", "return": 0.011641561387978117 }, { "month": "2025-09", "return": 0.012199289497187182 }, { "month": "2025-10", "return": 0.012757325087480176 }, { "month": "2025-11", "return": 0.01052702693520935 }, { "month": "2025-12", "return": 0.01219928949718696 }, { "month": "2026-01", "return": 0.011641561387978117 }, { "month": "2026-02", "return": 0.00997022025308203 }, { "month": "2026-03", "return": 0.01212053592504403 }, { "month": "2026-04", "return": 0.010900584045334227 }, { "month": "2026-05", "return": 0.010734353626207893 }, { "month": "2026-06", "return": 0.01119503898348606 }, { "month": "2026-07", "return": 0.01215220289992347 }, { "month": "2026-08", "return": 0.010931229193014591 }, { "month": "2026-09", "return": 0.01081672572860426 }, { "month": "2026-10", "return": 0.008669129365868278 } ] } }, { "id": "2020-2026--C3--ambos", "arm": "C3", "label": "Referência corrigida", "window": "2020-2026", "scenario": "ambos", "start": "2020-01-02", "end": "2026-10-26", "status": "complete", "initial_brl": 1000000.0, "annual": { "annual_reference_extra_pp": 15.0, "best_12m_excess_pp": 28.109733996914542, "cagr": 0.11019669725755898, "cagr_excess_pp": 0.9253573802176618, "calendar_years": [ { "cdi_return": 0.027402585335257745, "complete": true, "end": "2020-12-31", "excess_pp": 2.635369743215521, "return": 0.053756282767412955, "start": "2020-01-02", "target_attained": false, "year": 2020 }, { "cdi_return": 0.044236197381473774, "complete": true, "end": "2021-12-31", "excess_pp": 3.3644764838387964, "return": 0.07788096221986174, "start": "2021-01-01", "target_attained": false, "year": 2021 }, { "cdi_return": 0.12390989066133451, "complete": true, "end": "2022-12-31", "excess_pp": -2.220446049250313e-14, "return": 0.12390989066133429, "start": "2022-01-01", "target_attained": false, "year": 2022 }, { "cdi_return": 0.13039434525537708, "complete": true, "end": "2023-12-31", "excess_pp": 2.6645352591003757e-13, "return": 0.13039434525537974, "start": "2023-01-01", "target_attained": false, "year": 2023 }, { "cdi_return": 0.10875983174468828, "complete": true, "end": "2024-12-31", "excess_pp": -1.3322676295501878e-13, "return": 0.10875983174468695, "start": "2024-01-01", "target_attained": false, "year": 2024 }, { "cdi_return": 0.14324226892249148, "complete": true, "end": "2025-12-31", "excess_pp": 0.0, "return": 0.14324226892249148, "start": "2025-01-01", "target_attained": false, "year": 2025 }, { "cdi_return": 0.1146447105838535, "complete": false, "end": "2026-10-26", "excess_pp": 2.220446049250313e-14, "return": 0.11464471058385373, "start": "2026-01-01", "target_attained": false, "year": 2026 } ], "cdi_cagr": 0.10094312345538237, "complete_12m_windows": 2124, "definition": "12 calendar months using prior available close; maximum anchor gap 7 days", "objective": "maximize-net-profit-with-explicit-risk", "overlapping_windows_are_not_independent": true, "positive_12m_excess_windows": 1204, "target_12m_hits": 194, "worst_12m_excess_pp": -13.587403158458432 }, "corrected_settlement": true, "corrected_allocation": true, "persistence": false, "retry_partials": false, "execution_map": {}, "metrics": { "final_nav": 2038847.1308976677, "total_return": 1.038847130897668, "cdi_return": 0.9258084312424077, "max_drawdown": 0.11020139090073044, "costs": 65235.462471053484, "fx_costs": 23602.693534585167, "fills": 110, "buys": 56, "sells": 54, "avg_risk_exposure": 0.04108754009192085, "asset_pnl": { "BOVA11": -11729.276471695106, "BTC": 72078.23448180579, "COPX": 0.0, "ETH": 52197.889731628486, "GLD": -3665.345239308168, "ITUB4": -1617.852885811728, "PETR4": -21661.958292599447, "PICK": 0.0, "REMX": 0.0, "SH": 0.0, "SPY": 458.6835400461514, "URA": 0.0, "VALE3": 476.04157232833495, "XLI": 0.0, "XLU": 0.0 }, "asset_trading_pnl": 86536.41643639431, "cash_interest": 968032.8514899345, "cash_receivable_fx_pnl": 7880.556505924076, "monthly": [ { "month": "2020-01", "return": -0.03227687078710295 }, { "month": "2020-02", "return": -0.033500099410522455 }, { "month": "2020-03", "return": 0.0015452256220198635 }, { "month": "2020-04", "return": 0.002849249027839784 }, { "month": "2020-05", "return": -0.0035821128161152016 }, { "month": "2020-06", "return": 0.0025621492968630477 }, { "month": "2020-07", "return": 0.025919212394793112 }, { "month": "2020-08", "return": 0.04024296250714188 }, { "month": "2020-09", "return": -0.037457480388237485 }, { "month": "2020-10", "return": -0.0010626252233629785 }, { "month": "2020-11", "return": 0.041424023846376334 }, { "month": "2020-12", "return": 0.05073809334854307 }, { "month": "2021-01", "return": 0.06105058185405654 }, { "month": "2021-02", "return": 0.058555485260723295 }, { "month": "2021-03", "return": 0.004476508472034846 }, { "month": "2021-04", "return": -0.001328291331619047 }, { "month": "2021-05", "return": -0.011291135735117308 }, { "month": "2021-06", "return": 0.0026687072766096165 }, { "month": "2021-07", "return": -0.010042673766926802 }, { "month": "2021-08", "return": -0.011553411973445393 }, { "month": "2021-09", "return": -0.03174585543302477 }, { "month": "2021-10", "return": 0.004859961025169168 }, { "month": "2021-11", "return": 0.005867490939004627 }, { "month": "2021-12", "return": 0.007690830818634087 }, { "month": "2022-01", "return": 0.007322703246089635 }, { "month": "2022-02", "return": 0.007550409870388908 }, { "month": "2022-03", "return": 0.00927053862893179 }, { "month": "2022-04", "return": 0.008343205237212992 }, { "month": "2022-05", "return": 0.010345923015313563 }, { "month": "2022-06", "return": 0.010153156089369286 }, { "month": "2022-07", "return": 0.010348424349292173 }, { "month": "2022-08", "return": 0.011693612800063091 }, { "month": "2022-09", "return": 0.010719822473548968 }, { "month": "2022-10", "return": 0.010206758664958349 }, { "month": "2022-11", "return": 0.010206758664958127 }, { "month": "2022-12", "return": 0.011233146856986398 }, { "month": "2023-01", "return": 0.011233146856987064 }, { "month": "2023-02", "return": 0.009181412243291165 }, { "month": "2023-03", "return": 0.011746731947612776 }, { "month": "2023-04", "return": 0.00918141224329072 }, { "month": "2023-05", "return": 0.011233146856986398 }, { "month": "2023-06", "return": 0.010719822473548746 }, { "month": "2023-07", "return": 0.010719822473548968 }, { "month": "2023-08", "return": 0.011374956476198461 }, { "month": "2023-09", "return": 0.00972901754411093 }, { "month": "2023-10", "return": 0.009975672238482725 }, { "month": "2023-11", "return": 0.009159878255821985 }, { "month": "2023-12", "return": 0.008945247967374836 }, { "month": "2024-01", "return": 0.009666901743657474 }, { "month": "2024-02", "return": 0.008002004357681614 }, { "month": "2024-03", "return": 0.00831673766055463 }, { "month": "2024-04", "return": 0.00887433111375846 }, { "month": "2024-05", "return": 0.008324420253383424 }, { "month": "2024-06", "return": 0.007883369678363117 }, { "month": "2024-07", "return": 0.009071223424249375 }, { "month": "2024-08", "return": 0.008675116705918473 }, { "month": "2024-09", "return": 0.00835157409379228 }, { "month": "2024-10", "return": 0.00927957575507965 }, { "month": "2024-11", "return": 0.007929903920274484 }, { "month": "2024-12", "return": 0.009314310718995022 }, { "month": "2025-01", "return": 0.010132013564148723 }, { "month": "2025-02", "return": 0.009853222624513824 }, { "month": "2025-03", "return": 0.009640295622481476 }, { "month": "2025-04", "return": 0.010558796236773027 }, { "month": "2025-05", "return": 0.011387758548166316 }, { "month": "2025-06", "return": 0.010970512720405612 }, { "month": "2025-07", "return": 0.012757325087479732 }, { "month": "2025-08", "return": 0.011641561387978117 }, { "month": "2025-09", "return": 0.012199289497187182 }, { "month": "2025-10", "return": 0.012757325087479954 }, { "month": "2025-11", "return": 0.010527026935209571 }, { "month": "2025-12", "return": 0.01219928949718696 }, { "month": "2026-01", "return": 0.011641561387978339 }, { "month": "2026-02", "return": 0.009970220253081585 }, { "month": "2026-03", "return": 0.012120535925043807 }, { "month": "2026-04", "return": 0.010900584045334005 }, { "month": "2026-05", "return": 0.010734353626207449 }, { "month": "2026-06", "return": 0.01119503898348606 }, { "month": "2026-07", "return": 0.012152202899923914 }, { "month": "2026-08", "return": 0.010931229193014813 }, { "month": "2026-09", "return": 0.01081672572860426 }, { "month": "2026-10", "return": 0.008669129365868278 } ] } }, { "id": "2020-2026--P--ambos", "arm": "P", "label": "Persistência", "window": "2020-2026", "scenario": "ambos", "start": "2020-01-02", "end": "2026-10-26", "status": "complete", "initial_brl": 1000000.0, "annual": { "annual_reference_extra_pp": 15.0, "best_12m_excess_pp": 23.71993989847425, "cagr": 0.12216164124923545, "cagr_excess_pp": 2.1218517793853087, "calendar_years": [ { "cdi_return": 0.027402585335257745, "complete": true, "end": "2020-12-31", "excess_pp": 1.7642686079473169, "return": 0.045045271414730914, "start": "2020-01-02", "target_attained": false, "year": 2020 }, { "cdi_return": 0.044236197381473774, "complete": true, "end": "2021-12-31", "excess_pp": 2.288894759697735, "return": 0.06712514497845112, "start": "2021-01-01", "target_attained": false, "year": 2021 }, { "cdi_return": 0.12390989066133451, "complete": true, "end": "2022-12-31", "excess_pp": 3.387224061721228, "return": 0.1577821312785468, "start": "2022-01-01", "target_attained": false, "year": 2022 }, { "cdi_return": 0.13039434525537708, "complete": true, "end": "2023-12-31", "excess_pp": 8.054296565130127, "return": 0.21093731090667833, "start": "2023-01-01", "target_attained": false, "year": 2023 }, { "cdi_return": 0.10875983174468828, "complete": true, "end": "2024-12-31", "excess_pp": -4.124597788685724, "return": 0.06751385385783104, "start": "2024-01-01", "target_attained": false, "year": 2024 }, { "cdi_return": 0.14324226892249148, "complete": true, "end": "2025-12-31", "excess_pp": 1.3158086681526848, "return": 0.15640035560401833, "start": "2025-01-01", "target_attained": false, "year": 2025 }, { "cdi_return": 0.1146447105838535, "complete": false, "end": "2026-10-26", "excess_pp": 2.1750753771541786, "return": 0.1363954643553953, "start": "2026-01-01", "target_attained": false, "year": 2026 } ], "cdi_cagr": 0.10094312345538237, "complete_12m_windows": 2124, "definition": "12 calendar months using prior available close; maximum anchor gap 7 days", "objective": "maximize-net-profit-with-explicit-risk", "overlapping_windows_are_not_independent": true, "positive_12m_excess_windows": 1370, "target_12m_hits": 130, "worst_12m_excess_pp": -9.373585225477976 }, "corrected_settlement": true, "corrected_allocation": true, "persistence": true, "retry_partials": false, "execution_map": {}, "metrics": { "final_nav": 2193361.364975063, "total_return": 1.193361364975063, "cdi_return": 0.9258084312424077, "max_drawdown": 0.0941303854762594, "costs": 268593.11398657947, "fx_costs": 89244.5293679073, "fills": 304, "buys": 149, "sells": 155, "avg_risk_exposure": 0.20604974114373653, "asset_pnl": { "BOVA11": -19625.249400176785, "BTC": 61226.79994088174, "COPX": 0.0, "ETH": 91138.04661333574, "GLD": 5200.5693453849635, "ITUB4": -25902.513817197545, "PETR4": 290163.2424980375, "PICK": 0.0, "REMX": 0.0, "SH": 0.0, "SPY": -1401.7709765147886, "URA": 0.0, "VALE3": 109109.79743125694, "XLI": 0.0, "XLU": 0.0 }, "asset_trading_pnl": 509908.9216350078, "cash_interest": 770517.2711075672, "cash_receivable_fx_pnl": 2179.701600395463, "monthly": [ { "month": "2020-01", "return": -0.03227687078710295 }, { "month": "2020-02", "return": -0.03661308318358969 }, { "month": "2020-03", "return": 0.0019094626480757881 }, { "month": "2020-04", "return": 0.0028492490278400062 }, { "month": "2020-05", "return": -0.0035821128161154236 }, { "month": "2020-06", "return": 0.0025621492968632698 }, { "month": "2020-07", "return": 0.01674505505417967 }, { "month": "2020-08", "return": 0.04033883111330128 }, { "month": "2020-09", "return": -0.03753681053271052 }, { "month": "2020-10", "return": -0.0010626252233630895 }, { "month": "2020-11", "return": 0.04142402384637678 }, { "month": "2020-12", "return": 0.054458342980547414 }, { "month": "2021-01", "return": 0.04054667225759556 }, { "month": "2021-02", "return": 0.0013452738652965923 }, { "month": "2021-03", "return": 0.010330852365140641 }, { "month": "2021-04", "return": 0.02612704714377445 }, { "month": "2021-05", "return": -0.02030952994947688 }, { "month": "2021-06", "return": 0.0025974148891632076 }, { "month": "2021-07", "return": -0.011926172085436115 }, { "month": "2021-08", "return": 0.0012435623839295307 }, { "month": "2021-09", "return": -0.0111208419893436 }, { "month": "2021-10", "return": 0.03863656142395433 }, { "month": "2021-11", "return": 0.012574150487620006 }, { "month": "2021-12", "return": -0.02247713804075535 }, { "month": "2022-01", "return": 0.039444831415284654 }, { "month": "2022-02", "return": 0.01931802055591514 }, { "month": "2022-03", "return": -0.0037265282176421888 }, { "month": "2022-04", "return": -0.030856003706931867 }, { "month": "2022-05", "return": 0.032073148311598576 }, { "month": "2022-06", "return": -0.015782394318287873 }, { "month": "2022-07", "return": 0.03200119826619319 }, { "month": "2022-08", "return": 0.057222643288283415 }, { "month": "2022-09", "return": -0.017576917012723126 }, { "month": "2022-10", "return": 0.020651179216661264 }, { "month": "2022-11", "return": 0.00710176608398716 }, { "month": "2022-12", "return": 0.011233146856987064 }, { "month": "2023-01", "return": 0.011071696328387226 }, { "month": "2023-02", "return": 0.0019079043841416787 }, { "month": "2023-03", "return": 0.0050462306320759875 }, { "month": "2023-04", "return": -0.0020731231390656024 }, { "month": "2023-05", "return": 0.00806181036039244 }, { "month": "2023-06", "return": 0.04433093924129117 }, { "month": "2023-07", "return": 0.021527973459333882 }, { "month": "2023-08", "return": 0.02555770123410972 }, { "month": "2023-09", "return": 0.02951859898743825 }, { "month": "2023-10", "return": 0.008180832242108416 }, { "month": "2023-11", "return": 0.027250474662897872 }, { "month": "2023-12", "return": 0.013543730671274457 }, { "month": "2024-01", "return": -0.00306454776777898 }, { "month": "2024-02", "return": 0.042817817252496226 }, { "month": "2024-03", "return": 0.022035475641027702 }, { "month": "2024-04", "return": -0.015715940499863135 }, { "month": "2024-05", "return": -0.022884074010951383 }, { "month": "2024-06", "return": -0.005477661665550748 }, { "month": "2024-07", "return": 0.007831890960427135 }, { "month": "2024-08", "return": 0.004192646999821914 }, { "month": "2024-09", "return": -0.002192749020301865 }, { "month": "2024-10", "return": -0.003146560372708551 }, { "month": "2024-11", "return": 0.03780354962464938 }, { "month": "2024-12", "return": 0.0054320548521891165 }, { "month": "2025-01", "return": 0.014825320319441282 }, { "month": "2025-02", "return": -0.001685171534708263 }, { "month": "2025-03", "return": 0.009640295622481698 }, { "month": "2025-04", "return": 0.020771239461331303 }, { "month": "2025-05", "return": 0.022365364726176118 }, { "month": "2025-06", "return": 0.007321691610286507 }, { "month": "2025-07", "return": -0.015322455891705666 }, { "month": "2025-08", "return": 0.01829912348134166 }, { "month": "2025-09", "return": 0.00018784528858617477 }, { "month": "2025-10", "return": 0.01122713655721852 }, { "month": "2025-11", "return": 0.020209200890130896 }, { "month": "2025-12", "return": 0.03941997245669704 }, { "month": "2026-01", "return": 0.058855701070591904 }, { "month": "2026-02", "return": 0.015608787764193055 }, { "month": "2026-03", "return": -0.004632733889645135 }, { "month": "2026-04", "return": 0.007309216388298179 }, { "month": "2026-05", "return": -0.029713970387205135 }, { "month": "2026-06", "return": 0.010753902807603577 }, { "month": "2026-07", "return": 0.01215220289992347 }, { "month": "2026-08", "return": 0.013264129686139547 }, { "month": "2026-09", "return": 0.014604289986235974 }, { "month": "2026-10", "return": 0.032784491010939165 } ] } }, { "id": "2020-2026--E--ambos", "arm": "E", "label": "Ordens-filhas", "window": "2020-2026", "scenario": "ambos", "start": "2020-01-02", "end": "2026-10-26", "status": "complete", "initial_brl": 1000000.0, "annual": { "annual_reference_extra_pp": 15.0, "best_12m_excess_pp": 32.87542099132927, "cagr": 0.13809104481557655, "cagr_excess_pp": 3.714792136019418, "calendar_years": [ { "cdi_return": 0.027402585335257745, "complete": true, "end": "2020-12-31", "excess_pp": 6.489191892974788, "return": 0.09229450426500563, "start": "2020-01-02", "target_attained": false, "year": 2020 }, { "cdi_return": 0.044236197381473774, "complete": true, "end": "2021-12-31", "excess_pp": 7.799147871557288, "return": 0.12222767609704666, "start": "2021-01-01", "target_attained": false, "year": 2021 }, { "cdi_return": 0.12390989066133451, "complete": true, "end": "2022-12-31", "excess_pp": 2.618620864939869, "return": 0.1500960993107332, "start": "2022-01-01", "target_attained": false, "year": 2022 }, { "cdi_return": 0.13039434525537708, "complete": true, "end": "2023-12-31", "excess_pp": 5.241701869769644, "return": 0.1828113639530735, "start": "2023-01-01", "target_attained": false, "year": 2023 }, { "cdi_return": 0.10875983174468828, "complete": true, "end": "2024-12-31", "excess_pp": -1.6956354594538814, "return": 0.09180347715014947, "start": "2024-01-01", "target_attained": false, "year": 2024 }, { "cdi_return": 0.14324226892249148, "complete": true, "end": "2025-12-31", "excess_pp": 4.905197245837267, "return": 0.19229424138086415, "start": "2025-01-01", "target_attained": false, "year": 2025 }, { "cdi_return": 0.1146447105838535, "complete": false, "end": "2026-10-26", "excess_pp": -0.2328150901997672, "return": 0.11231655968185583, "start": "2026-01-01", "target_attained": false, "year": 2026 } ], "cdi_cagr": 0.10094312345538237, "complete_12m_windows": 2124, "definition": "12 calendar months using prior available close; maximum anchor gap 7 days", "objective": "maximize-net-profit-with-explicit-risk", "overlapping_windows_are_not_independent": true, "positive_12m_excess_windows": 1580, "target_12m_hits": 287, "worst_12m_excess_pp": -7.579728699469035 }, "corrected_settlement": true, "corrected_allocation": true, "persistence": false, "retry_partials": true, "execution_map": {}, "metrics": { "final_nav": 2414496.970057861, "total_return": 1.414496970057861, "cdi_return": 0.9258084312424077, "max_drawdown": 0.09992005280117655, "costs": 280406.38587164006, "fx_costs": 92675.76799918764, "fills": 296, "buys": 145, "sells": 151, "avg_risk_exposure": 0.21594616425162105, "asset_pnl": { "BOVA11": 5180.04999445105, "BTC": 125171.95397560153, "COPX": 0.0, "ETH": 118248.38207495777, "GLD": -7565.12415707843, "ITUB4": 29514.062075368314, "PETR4": 276195.22198796703, "PICK": 0.0, "REMX": 0.0, "SH": 0.0, "SPY": -290.33708071679644, "URA": 0.0, "VALE3": 93146.9098272837, "XLI": 0.0, "XLU": 0.0 }, "asset_trading_pnl": 639601.1186978342, "cash_interest": 838316.1719234998, "cash_receivable_fx_pnl": 29255.447435714595, "monthly": [ { "month": "2020-01", "return": -0.030690619907209227 }, { "month": "2020-02", "return": -0.042041195550274746 }, { "month": "2020-03", "return": 0.0023671193700047777 }, { "month": "2020-04", "return": -0.0020715388105519983 }, { "month": "2020-05", "return": 0.005725077274359114 }, { "month": "2020-06", "return": -0.0004410309318482186 }, { "month": "2020-07", "return": 0.034191729452287545 }, { "month": "2020-08", "return": 0.04535124335653573 }, { "month": "2020-09", "return": -0.04166435165733895 }, { "month": "2020-10", "return": -0.0023994434828084055 }, { "month": "2020-11", "return": 0.05668802992512645 }, { "month": "2020-12", "return": 0.07110529105552454 }, { "month": "2021-01", "return": 0.031217344617624043 }, { "month": "2021-02", "return": -8.155202339343859e-05 }, { "month": "2021-03", "return": 0.030884459993116398 }, { "month": "2021-04", "return": 0.03199278582641596 }, { "month": "2021-05", "return": -0.02569885939227201 }, { "month": "2021-06", "return": 0.0019376423609043236 }, { "month": "2021-07", "return": -0.009324503954733943 }, { "month": "2021-08", "return": 0.002824610443973752 }, { "month": "2021-09", "return": -0.009872267519256961 }, { "month": "2021-10", "return": 0.07153656657273033 }, { "month": "2021-11", "return": 0.018944767596974277 }, { "month": "2021-12", "return": -0.02424596115770361 }, { "month": "2022-01", "return": 0.039859966353183784 }, { "month": "2022-02", "return": 0.013252778333099124 }, { "month": "2022-03", "return": -0.0033875199131493394 }, { "month": "2022-04", "return": -0.02761726297689404 }, { "month": "2022-05", "return": 0.03669242491029712 }, { "month": "2022-06", "return": -0.015191418073025709 }, { "month": "2022-07", "return": 0.030796766551216548 }, { "month": "2022-08", "return": 0.056964400366301904 }, { "month": "2022-09", "return": -0.01799769248973504 }, { "month": "2022-10", "return": 0.01502120074551705 }, { "month": "2022-11", "return": 0.004624653174881477 }, { "month": "2022-12", "return": 0.01123314685698662 }, { "month": "2023-01", "return": 0.011532034720469486 }, { "month": "2023-02", "return": -0.004114060104072226 }, { "month": "2023-03", "return": -0.0038621464984581744 }, { "month": "2023-04", "return": -0.01677570551223584 }, { "month": "2023-05", "return": 0.005146138467671202 }, { "month": "2023-06", "return": 0.05023265927766718 }, { "month": "2023-07", "return": 0.020904163580569346 }, { "month": "2023-08", "return": 0.02474728722381525 }, { "month": "2023-09", "return": 0.028839898347868154 }, { "month": "2023-10", "return": 0.011448102196151 }, { "month": "2023-11", "return": 0.02609885549566049 }, { "month": "2023-12", "return": 0.016616411331487724 }, { "month": "2024-01", "return": 0.0038475826113129052 }, { "month": "2024-02", "return": 0.04258164829618072 }, { "month": "2024-03", "return": 0.022033838751490897 }, { "month": "2024-04", "return": -0.015186437925285845 }, { "month": "2024-05", "return": -0.014816050315698104 }, { "month": "2024-06", "return": 0.0004070898785677457 }, { "month": "2024-07", "return": -0.0028314451671113128 }, { "month": "2024-08", "return": 0.003929485009470879 }, { "month": "2024-09", "return": -0.0005647946503569701 }, { "month": "2024-10", "return": -0.0012829347432150584 }, { "month": "2024-11", "return": 0.0456962418126623 }, { "month": "2024-12", "return": 0.006418911687102735 }, { "month": "2025-01", "return": 0.011991049344517224 }, { "month": "2025-02", "return": 0.0027843478079874195 }, { "month": "2025-03", "return": 0.009640295622481698 }, { "month": "2025-04", "return": 0.025352220916918133 }, { "month": "2025-05", "return": 0.021870323319888696 }, { "month": "2025-06", "return": 0.007248895448262793 }, { "month": "2025-07", "return": -0.012842666729716345 }, { "month": "2025-08", "return": 0.040635686979524355 }, { "month": "2025-09", "return": -0.0019152328296871968 }, { "month": "2025-10", "return": 0.013771391931272081 }, { "month": "2025-11", "return": 0.021684820635342383 }, { "month": "2025-12", "return": 0.03828695793311576 }, { "month": "2026-01", "return": 0.06871229460191364 }, { "month": "2026-02", "return": 0.024474191397785283 }, { "month": "2026-03", "return": -0.02842691841082967 }, { "month": "2026-04", "return": 0.00897717253885455 }, { "month": "2026-05", "return": -0.015145865128853186 }, { "month": "2026-06", "return": -0.01808266690309146 }, { "month": "2026-07", "return": 0.01215220289992347 }, { "month": "2026-08", "return": 0.010931229193014813 }, { "month": "2026-09", "return": 0.013687552657370539 }, { "month": "2026-10", "return": 0.03321658924060844 } ] } }, { "id": "2020-2026--PE--ambos", "arm": "PE", "label": "Candidata CR10", "window": "2020-2026", "scenario": "ambos", "start": "2020-01-02", "end": "2026-10-26", "status": "complete", "initial_brl": 1000000.0, "annual": { "annual_reference_extra_pp": 15.0, "best_12m_excess_pp": 31.33185302595123, "cagr": 0.1129054823494351, "cagr_excess_pp": 1.1962358894052727, "calendar_years": [ { "cdi_return": 0.027402585335257745, "complete": true, "end": "2020-12-31", "excess_pp": 4.3218779911896155, "return": 0.0706213652471539, "start": "2020-01-02", "target_attained": false, "year": 2020 }, { "cdi_return": 0.044236197381473774, "complete": true, "end": "2021-12-31", "excess_pp": 3.4430730667953213, "return": 0.07866692804942699, "start": "2021-01-01", "target_attained": false, "year": 2021 }, { "cdi_return": 0.12390989066133451, "complete": true, "end": "2022-12-31", "excess_pp": 4.440892098500626e-14, "return": 0.12390989066133495, "start": "2022-01-01", "target_attained": false, "year": 2022 }, { "cdi_return": 0.13039434525537708, "complete": true, "end": "2023-12-31", "excess_pp": 1.3322676295501878e-13, "return": 0.1303943452553784, "start": "2023-01-01", "target_attained": false, "year": 2023 }, { "cdi_return": 0.10875983174468828, "complete": true, "end": "2024-12-31", "excess_pp": -4.440892098500626e-14, "return": 0.10875983174468784, "start": "2024-01-01", "target_attained": false, "year": 2024 }, { "cdi_return": 0.14324226892249148, "complete": true, "end": "2025-12-31", "excess_pp": 4.440892098500626e-14, "return": 0.14324226892249192, "start": "2025-01-01", "target_attained": false, "year": 2025 }, { "cdi_return": 0.1146447105838535, "complete": false, "end": "2026-10-26", "excess_pp": -1.7763568394002505e-13, "return": 0.11464471058385173, "start": "2026-01-01", "target_attained": false, "year": 2026 } ], "cdi_cagr": 0.10094312345538237, "complete_12m_windows": 2124, "definition": "12 calendar months using prior available close; maximum anchor gap 7 days", "objective": "maximize-net-profit-with-explicit-risk", "overlapping_windows_are_not_independent": true, "positive_12m_excess_windows": 1182, "target_12m_hits": 161, "worst_12m_excess_pp": -11.801539387539107 }, "corrected_settlement": true, "corrected_allocation": true, "persistence": true, "retry_partials": true, "execution_map": {}, "metrics": { "final_nav": 2072988.7982763196, "total_return": 1.0729887982763198, "cdi_return": 0.9258084312424077, "max_drawdown": 0.1026689597783409, "costs": 66153.9210631506, "fx_costs": 26246.445082617414, "fills": 106, "buys": 56, "sells": 50, "avg_risk_exposure": 0.04881201582754165, "asset_pnl": { "BOVA11": -23001.78328602806, "BTC": 27876.486372014944, "COPX": 0.0, "ETH": 91900.83017352804, "GLD": -3154.374449335035, "ITUB4": -8202.041006197913, "PETR4": -5395.270380290174, "PICK": 0.0, "REMX": 0.0, "SH": 0.0, "SPY": -496.90912974928506, "URA": 0.0, "VALE3": 28323.722355874037, "XLI": 0.0, "XLU": 0.0 }, "asset_trading_pnl": 107850.66064981655, "cash_interest": 980961.4065049577, "cash_receivable_fx_pnl": 10423.176204162839, "monthly": [ { "month": "2020-01", "return": -0.03178655204785108 }, { "month": "2020-02", "return": -0.035571582297222126 }, { "month": "2020-03", "return": 0.0019176651704961856 }, { "month": "2020-04", "return": -0.0020715388105524424 }, { "month": "2020-05", "return": 0.004681671061280035 }, { "month": "2020-06", "return": -0.0004667742365352945 }, { "month": "2020-07", "return": 0.029779973938939275 }, { "month": "2020-08", "return": 0.046868939007597366 }, { "month": "2020-09", "return": -0.04017448219549269 }, { "month": "2020-10", "return": -0.001163548167487316 }, { "month": "2020-11", "return": 0.04456471242900051 }, { "month": "2020-12", "return": 0.05773982835489999 }, { "month": "2021-01", "return": 0.041474270802889235 }, { "month": "2021-02", "return": -7.784707989022532e-05 }, { "month": "2021-03", "return": 0.028577103516168822 }, { "month": "2021-04", "return": 0.03441876211925421 }, { "month": "2021-05", "return": -0.027402131122641893 }, { "month": "2021-06", "return": 0.0019376423609041016 }, { "month": "2021-07", "return": -0.014635459813054474 }, { "month": "2021-08", "return": -3.5899529995386814e-05 }, { "month": "2021-09", "return": -0.004570699049442517 }, { "month": "2021-10", "return": 0.00485996102516828 }, { "month": "2021-11", "return": 0.005867490939004627 }, { "month": "2021-12", "return": 0.007690830818633421 }, { "month": "2022-01", "return": 0.007322703246089413 }, { "month": "2022-02", "return": 0.007550409870388464 }, { "month": "2022-03", "return": 0.009270538628931568 }, { "month": "2022-04", "return": 0.00834320523721388 }, { "month": "2022-05", "return": 0.010345923015313563 }, { "month": "2022-06", "return": 0.010153156089369508 }, { "month": "2022-07", "return": 0.010348424349292396 }, { "month": "2022-08", "return": 0.011693612800063535 }, { "month": "2022-09", "return": 0.010719822473548524 }, { "month": "2022-10", "return": 0.010206758664957905 }, { "month": "2022-11", "return": 0.010206758664958127 }, { "month": "2022-12", "return": 0.011233146856987064 }, { "month": "2023-01", "return": 0.011233146856986842 }, { "month": "2023-02", "return": 0.009181412243290499 }, { "month": "2023-03", "return": 0.011746731947612332 }, { "month": "2023-04", "return": 0.00918141224329072 }, { "month": "2023-05", "return": 0.011233146856986398 }, { "month": "2023-06", "return": 0.01071982247354919 }, { "month": "2023-07", "return": 0.010719822473548968 }, { "month": "2023-08", "return": 0.011374956476198017 }, { "month": "2023-09", "return": 0.009729017544111151 }, { "month": "2023-10", "return": 0.009975672238482725 }, { "month": "2023-11", "return": 0.009159878255821763 }, { "month": "2023-12", "return": 0.008945247967374836 }, { "month": "2024-01", "return": 0.009666901743657474 }, { "month": "2024-02", "return": 0.008002004357682058 }, { "month": "2024-03", "return": 0.008316737660554852 }, { "month": "2024-04", "return": 0.008874331113758016 }, { "month": "2024-05", "return": 0.008324420253383868 }, { "month": "2024-06", "return": 0.007883369678363339 }, { "month": "2024-07", "return": 0.009071223424248931 }, { "month": "2024-08", "return": 0.008675116705918473 }, { "month": "2024-09", "return": 0.00835157409379228 }, { "month": "2024-10", "return": 0.009279575755080094 }, { "month": "2024-11", "return": 0.007929903920274484 }, { "month": "2024-12", "return": 0.009314310718995022 }, { "month": "2025-01", "return": 0.010132013564148501 }, { "month": "2025-02", "return": 0.009853222624513824 }, { "month": "2025-03", "return": 0.009640295622481698 }, { "month": "2025-04", "return": 0.010558796236773471 }, { "month": "2025-05", "return": 0.011387758548166316 }, { "month": "2025-06", "return": 0.01097051272040539 }, { "month": "2025-07", "return": 0.012757325087479732 }, { "month": "2025-08", "return": 0.011641561387978339 }, { "month": "2025-09", "return": 0.012199289497187182 }, { "month": "2025-10", "return": 0.012757325087479954 }, { "month": "2025-11", "return": 0.01052702693520935 }, { "month": "2025-12", "return": 0.012199289497187182 }, { "month": "2026-01", "return": 0.011641561387978117 }, { "month": "2026-02", "return": 0.009970220253081585 }, { "month": "2026-03", "return": 0.012120535925043585 }, { "month": "2026-04", "return": 0.010900584045334227 }, { "month": "2026-05", "return": 0.010734353626207227 }, { "month": "2026-06", "return": 0.01119503898348606 }, { "month": "2026-07", "return": 0.01215220289992347 }, { "month": "2026-08", "return": 0.010931229193014591 }, { "month": "2026-09", "return": 0.01081672572860426 }, { "month": "2026-10", "return": 0.008669129365868056 } ] } }, { "id": "2020-2026--R--ambos", "arm": "R", "label": "CR10 com IVVB11", "window": "2020-2026", "scenario": "ambos", "start": "2020-01-02", "end": "2026-10-26", "status": "complete", "initial_brl": 1000000.0, "annual": { "annual_reference_extra_pp": 15.0, "best_12m_excess_pp": 32.612670850579796, "cagr": 0.11452698911812154, "cagr_excess_pp": 1.358386566273917, "calendar_years": [ { "cdi_return": 0.027402585335257745, "complete": true, "end": "2020-12-31", "excess_pp": 4.686589558973808, "return": 0.07426848092499583, "start": "2020-01-02", "target_attained": false, "year": 2020 }, { "cdi_return": 0.044236197381473774, "complete": true, "end": "2021-12-31", "excess_pp": 4.148768992879304, "return": 0.08572388731026681, "start": "2021-01-01", "target_attained": false, "year": 2021 }, { "cdi_return": 0.12390989066133451, "complete": true, "end": "2022-12-31", "excess_pp": -4.440892098500626e-14, "return": 0.12390989066133407, "start": "2022-01-01", "target_attained": false, "year": 2022 }, { "cdi_return": 0.13039434525537708, "complete": true, "end": "2023-12-31", "excess_pp": 6.661338147750939e-14, "return": 0.13039434525537774, "start": "2023-01-01", "target_attained": false, "year": 2023 }, { "cdi_return": 0.10875983174468828, "complete": true, "end": "2024-12-31", "excess_pp": -1.3322676295501878e-13, "return": 0.10875983174468695, "start": "2024-01-01", "target_attained": false, "year": 2024 }, { "cdi_return": 0.14324226892249148, "complete": true, "end": "2025-12-31", "excess_pp": 4.440892098500626e-14, "return": 0.14324226892249192, "start": "2025-01-01", "target_attained": false, "year": 2025 }, { "cdi_return": 0.1146447105838535, "complete": false, "end": "2026-10-26", "excess_pp": 0.0, "return": 0.1146447105838535, "start": "2026-01-01", "target_attained": false, "year": 2026 } ], "cdi_cagr": 0.10094312345538237, "complete_12m_windows": 2124, "definition": "12 calendar months using prior available close; maximum anchor gap 7 days", "objective": "maximize-net-profit-with-explicit-risk", "overlapping_windows_are_not_independent": true, "positive_12m_excess_windows": 1043, "target_12m_hits": 177, "worst_12m_excess_pp": -11.765949693985478 }, "corrected_settlement": true, "corrected_allocation": true, "persistence": true, "retry_partials": true, "execution_map": { "SPY": "IVVB11" }, "metrics": { "final_nav": 2093658.8278000164, "total_return": 1.0936588278000166, "cdi_return": 0.9258084312424077, "max_drawdown": 0.10233495892340294, "costs": 63917.191077541, "fx_costs": 24426.27525722805, "fills": 104, "buys": 55, "sells": 49, "avg_risk_exposure": 0.04864592862507218, "asset_pnl": { "BOVA11": -23062.751652017418, "BTC": 27989.243711098803, "COPX": 0.0, "ETH": 92306.10701218597, "GLD": -3101.2434244155265, "ITUB4": -8239.289008141473, "PETR4": -5333.889436728474, "PICK": 0.0, "REMX": 0.0, "SH": 0.0, "SPY": 3144.0229029576008, "URA": 0.0, "VALE3": 28398.722301204958, "XLI": 0.0, "XLU": 0.0 }, "asset_trading_pnl": 112100.92240614444, "cash_interest": 990757.7647714259, "cash_receivable_fx_pnl": 15226.415879674132, "monthly": [ { "month": "2020-01", "return": -0.03178655204785108 }, { "month": "2020-02", "return": -0.035571582297222126 }, { "month": "2020-03", "return": 0.0019176651704961856 }, { "month": "2020-04", "return": -0.0020715388105524424 }, { "month": "2020-05", "return": 0.004681671061280035 }, { "month": "2020-06", "return": 0.005050604429314598 }, { "month": "2020-07", "return": 0.027623055416094333 }, { "month": "2020-08", "return": 0.04682123439400776 }, { "month": "2020-09", "return": -0.04013773413610744 }, { "month": "2020-10", "return": -0.001163548167486983 }, { "month": "2020-11", "return": 0.04456471242900095 }, { "month": "2020-12", "return": 0.05773982835490021 }, { "month": "2021-01", "return": 0.04147427080288946 }, { "month": "2021-02", "return": -7.784707988967021e-05 }, { "month": "2021-03", "return": 0.02951995968882737 }, { "month": "2021-04", "return": 0.038568477337245666 }, { "month": "2021-05", "return": -0.025843624488464 }, { "month": "2021-06", "return": 0.0019376423609043236 }, { "month": "2021-07", "return": -0.014635459813054252 }, { "month": "2021-08", "return": -3.589952999516477e-05 }, { "month": "2021-09", "return": -0.004570699049442517 }, { "month": "2021-10", "return": 0.004859961025169168 }, { "month": "2021-11", "return": 0.005867490939003961 }, { "month": "2021-12", "return": 0.007690830818633643 }, { "month": "2022-01", "return": 0.007322703246090079 }, { "month": "2022-02", "return": 0.007550409870388908 }, { "month": "2022-03", "return": 0.009270538628931124 }, { "month": "2022-04", "return": 0.008343205237213436 }, { "month": "2022-05", "return": 0.01034592301531334 }, { "month": "2022-06", "return": 0.010153156089369064 }, { "month": "2022-07", "return": 0.010348424349292618 }, { "month": "2022-08", "return": 0.011693612800063313 }, { "month": "2022-09", "return": 0.01071982247354919 }, { "month": "2022-10", "return": 0.010206758664957682 }, { "month": "2022-11", "return": 0.010206758664957905 }, { "month": "2022-12", "return": 0.011233146856986176 }, { "month": "2023-01", "return": 0.011233146856986398 }, { "month": "2023-02", "return": 0.009181412243290499 }, { "month": "2023-03", "return": 0.011746731947612332 }, { "month": "2023-04", "return": 0.009181412243290277 }, { "month": "2023-05", "return": 0.011233146856986842 }, { "month": "2023-06", "return": 0.010719822473548524 }, { "month": "2023-07", "return": 0.010719822473548746 }, { "month": "2023-08", "return": 0.011374956476198017 }, { "month": "2023-09", "return": 0.00972901754411093 }, { "month": "2023-10", "return": 0.009975672238482503 }, { "month": "2023-11", "return": 0.009159878255822207 }, { "month": "2023-12", "return": 0.008945247967375503 }, { "month": "2024-01", "return": 0.009666901743657474 }, { "month": "2024-02", "return": 0.008002004357682502 }, { "month": "2024-03", "return": 0.008316737660555074 }, { "month": "2024-04", "return": 0.008874331113758016 }, { "month": "2024-05", "return": 0.008324420253383646 }, { "month": "2024-06", "return": 0.007883369678363117 }, { "month": "2024-07", "return": 0.009071223424248265 }, { "month": "2024-08", "return": 0.008675116705918473 }, { "month": "2024-09", "return": 0.00835157409379228 }, { "month": "2024-10", "return": 0.009279575755080094 }, { "month": "2024-11", "return": 0.00792990392027404 }, { "month": "2024-12", "return": 0.009314310718995022 }, { "month": "2025-01", "return": 0.010132013564149167 }, { "month": "2025-02", "return": 0.009853222624513602 }, { "month": "2025-03", "return": 0.009640295622481476 }, { "month": "2025-04", "return": 0.010558796236773249 }, { "month": "2025-05", "return": 0.011387758548166316 }, { "month": "2025-06", "return": 0.010970512720405612 }, { "month": "2025-07", "return": 0.012757325087479954 }, { "month": "2025-08", "return": 0.011641561387978117 }, { "month": "2025-09", "return": 0.01219928949718696 }, { "month": "2025-10", "return": 0.012757325087479732 }, { "month": "2025-11", "return": 0.010527026935209571 }, { "month": "2025-12", "return": 0.012199289497187182 }, { "month": "2026-01", "return": 0.011641561387978117 }, { "month": "2026-02", "return": 0.009970220253081807 }, { "month": "2026-03", "return": 0.012120535925043807 }, { "month": "2026-04", "return": 0.010900584045334227 }, { "month": "2026-05", "return": 0.010734353626207227 }, { "month": "2026-06", "return": 0.01119503898348606 }, { "month": "2026-07", "return": 0.01215220289992347 }, { "month": "2026-08", "return": 0.010931229193014813 }, { "month": "2026-09", "return": 0.01081672572860426 }, { "month": "2026-10", "return": 0.008669129365868056 } ] } }, { "id": "2020-2026--Q0--ambos", "arm": "Q0", "label": "CR9 original", "window": "2020-2026", "scenario": "ambos", "start": "2020-01-02", "end": "2026-10-26", "status": "complete", "initial_brl": 1000000.0, "annual": { "annual_reference_extra_pp": 15.0, "best_12m_excess_pp": 30.856142977322243, "cagr": 0.08713992055499431, "cagr_excess_pp": -1.3803202900388056, "calendar_years": [ { "cdi_return": 0.027402585335257745, "complete": true, "end": "2020-12-31", "excess_pp": 5.022972935566328, "return": 0.07763231469092102, "start": "2020-01-02", "target_attained": false, "year": 2020 }, { "cdi_return": 0.044236197381473774, "complete": true, "end": "2021-12-31", "excess_pp": 4.126102452911473, "return": 0.0854972219105885, "start": "2021-01-01", "target_attained": false, "year": 2021 }, { "cdi_return": 0.12390989066133451, "complete": true, "end": "2022-12-31", "excess_pp": -6.575103360592438, "return": 0.05815885705541013, "start": "2022-01-01", "target_attained": false, "year": 2022 }, { "cdi_return": 0.13039434525537708, "complete": true, "end": "2023-12-31", "excess_pp": 4.052465660023952, "return": 0.1709190018556166, "start": "2023-01-01", "target_attained": false, "year": 2023 }, { "cdi_return": 0.10875983174468828, "complete": true, "end": "2024-12-31", "excess_pp": -5.454318931448565, "return": 0.05421664243020263, "start": "2024-01-01", "target_attained": false, "year": 2024 }, { "cdi_return": 0.14324226892249148, "complete": true, "end": "2025-12-31", "excess_pp": -5.789162248323443, "return": 0.08535064643925705, "start": "2025-01-01", "target_attained": false, "year": 2025 }, { "cdi_return": 0.1146447105838535, "complete": false, "end": "2026-10-26", "excess_pp": -4.904122278126155, "return": 0.06560348780259195, "start": "2026-01-01", "target_attained": false, "year": 2026 } ], "cdi_cagr": 0.10094312345538237, "complete_12m_windows": 2124, "definition": "12 calendar months using prior available close; maximum anchor gap 7 days", "objective": "maximize-net-profit-with-explicit-risk", "overlapping_windows_are_not_independent": true, "positive_12m_excess_windows": 847, "target_12m_hits": 243, "worst_12m_excess_pp": -13.512668598202593 }, "corrected_settlement": false, "corrected_allocation": false, "persistence": false, "retry_partials": false, "execution_map": {}, "metrics": { "final_nav": 1767146.7572445036, "total_return": 0.7671467572445037, "cdi_return": 0.9258084312424077, "max_drawdown": 0.08354456301437274, "costs": 364084.1530737067, "fx_costs": 108092.6631261244, "fills": 495, "buys": 240, "sells": 255, "avg_risk_exposure": 0.20180035428292026, "asset_pnl": { "BOVA11": -84847.90576289361, "BTC": 114546.23842904472, "COPX": -7565.962244918894, "ETH": 88367.54319334826, "GLD": -4100.839100623503, "ITUB4": -42308.97755181897, "PETR4": 88647.72449317086, "PICK": 0.0, "REMX": 61480.068087914224, "SH": 0.0, "SPY": -310.0932474039655, "URA": 1659.904193728743, "VALE3": -12323.956638191103, "XLI": -5078.956858413483, "XLU": 0.0 }, "asset_trading_pnl": 198164.78699294326, "cash_interest": 690485.7663663712, "cash_receivable_fx_pnl": -13411.132988686455, "monthly": [ { "month": "2020-01", "return": -0.0322924598847546 }, { "month": "2020-02", "return": -0.03358059873487118 }, { "month": "2020-03", "return": 0.001492016608632074 }, { "month": "2020-04", "return": 0.0028492490278400062 }, { "month": "2020-05", "return": 0.0023580961930718125 }, { "month": "2020-06", "return": 0.007665466054576964 }, { "month": "2020-07", "return": 0.016088890481394058 }, { "month": "2020-08", "return": 0.04168690282586662 }, { "month": "2020-09", "return": -0.009068026266707774 }, { "month": "2020-10", "return": 0.0062800681334709285 }, { "month": "2020-11", "return": 0.036481858979623194 }, { "month": "2020-12", "return": 0.0383531718554071 }, { "month": "2021-01", "return": 0.047353178095354886 }, { "month": "2021-02", "return": 0.0404161574026598 }, { "month": "2021-03", "return": 0.028916284069826048 }, { "month": "2021-04", "return": -0.012156684515198135 }, { "month": "2021-05", "return": 0.007946903865150068 }, { "month": "2021-06", "return": -0.022928925906256725 }, { "month": "2021-07", "return": 0.0028331517663653383 }, { "month": "2021-08", "return": -0.00598609930515126 }, { "month": "2021-09", "return": -0.013978555256227931 }, { "month": "2021-10", "return": 0.025274409702904288 }, { "month": "2021-11", "return": 0.0025361627910862605 }, { "month": "2021-12", "return": -0.014971286559101404 }, { "month": "2022-01", "return": 0.021962494701151414 }, { "month": "2022-02", "return": 0.006423509713157305 }, { "month": "2022-03", "return": -0.0030609637699772207 }, { "month": "2022-04", "return": -0.036131770115414574 }, { "month": "2022-05", "return": 0.017910708780032092 }, { "month": "2022-06", "return": -0.017138587675451844 }, { "month": "2022-07", "return": 0.010319137625947938 }, { "month": "2022-08", "return": 0.011693612800063091 }, { "month": "2022-09", "return": 0.010719822473548302 }, { "month": "2022-10", "return": 0.010206758664957905 }, { "month": "2022-11", "return": 0.010206758664957905 }, { "month": "2022-12", "return": 0.015051306568850231 }, { "month": "2023-01", "return": 0.01743758263352957 }, { "month": "2023-02", "return": -0.01571503125549034 }, { "month": "2023-03", "return": 0.009704985204984196 }, { "month": "2023-04", "return": -0.001713292177502601 }, { "month": "2023-05", "return": 0.007690677044456029 }, { "month": "2023-06", "return": 0.042806617119106605 }, { "month": "2023-07", "return": 0.017720749011050252 }, { "month": "2023-08", "return": 0.01519637885334224 }, { "month": "2023-09", "return": 0.025557750012657365 }, { "month": "2023-10", "return": 0.003973508186339014 }, { "month": "2023-11", "return": 0.022172995041398247 }, { "month": "2023-12", "return": 0.015154048949455046 }, { "month": "2024-01", "return": 0.00042630310761460066 }, { "month": "2024-02", "return": 0.04657917793613664 }, { "month": "2024-03", "return": 0.01923046365642489 }, { "month": "2024-04", "return": -0.009281554359508726 }, { "month": "2024-05", "return": -0.025565559710717722 }, { "month": "2024-06", "return": -0.004529714534151075 }, { "month": "2024-07", "return": 0.004687074614829756 }, { "month": "2024-08", "return": 0.0036958112432556867 }, { "month": "2024-09", "return": -0.008044966481573934 }, { "month": "2024-10", "return": -0.0037335927308864703 }, { "month": "2024-11", "return": 0.04642265850852234 }, { "month": "2024-12", "return": -0.01426183548328841 }, { "month": "2025-01", "return": 0.0017689889480874132 }, { "month": "2025-02", "return": -0.005265818817872914 }, { "month": "2025-03", "return": 0.009640295622481698 }, { "month": "2025-04", "return": 0.02077123946133086 }, { "month": "2025-05", "return": 0.022365364726176118 }, { "month": "2025-06", "return": 0.003355582884272179 }, { "month": "2025-07", "return": -0.0073432538032423 }, { "month": "2025-08", "return": 0.026643553849927448 }, { "month": "2025-09", "return": -0.000399756033236387 }, { "month": "2025-10", "return": 0.03442581757507779 }, { "month": "2025-11", "return": -0.030929946371940575 }, { "month": "2025-12", "return": 0.00888039612240532 }, { "month": "2026-01", "return": 0.06381155620905887 }, { "month": "2026-02", "return": 0.033505475313151845 }, { "month": "2026-03", "return": -0.03263713904093346 }, { "month": "2026-04", "return": 0.010737035369970505 }, { "month": "2026-05", "return": -0.02677849169048574 }, { "month": "2026-06", "return": -0.010237950716494582 }, { "month": "2026-07", "return": 0.012100960712948972 }, { "month": "2026-08", "return": 0.010931229193014813 }, { "month": "2026-09", "return": 0.013826709493333755 }, { "month": "2026-10", "return": -0.007937841431589043 } ] } }, { "id": "2020-2026--Q1--ambos", "arm": "Q1", "label": "CR9 corrigida", "window": "2020-2026", "scenario": "ambos", "start": "2020-01-02", "end": "2026-10-26", "status": "complete", "initial_brl": 1000000.0, "annual": { "annual_reference_extra_pp": 15.0, "best_12m_excess_pp": 31.475002010246357, "cagr": 0.09544224400049606, "cagr_excess_pp": -0.5500879454886309, "calendar_years": [ { "cdi_return": 0.027402585335257745, "complete": true, "end": "2020-12-31", "excess_pp": 5.136122739025728, "return": 0.07876381272551503, "start": "2020-01-02", "target_attained": false, "year": 2020 }, { "cdi_return": 0.044236197381473774, "complete": true, "end": "2021-12-31", "excess_pp": 4.37895013609757, "return": 0.08802569874244948, "start": "2021-01-01", "target_attained": false, "year": 2021 }, { "cdi_return": 0.12390989066133451, "complete": true, "end": "2022-12-31", "excess_pp": -1.7699681877207496, "return": 0.10621020878412701, "start": "2022-01-01", "target_attained": false, "year": 2022 }, { "cdi_return": 0.13039434525537708, "complete": true, "end": "2023-12-31", "excess_pp": 3.2950393779767273, "return": 0.16334473903514435, "start": "2023-01-01", "target_attained": false, "year": 2023 }, { "cdi_return": 0.10875983174468828, "complete": true, "end": "2024-12-31", "excess_pp": -4.367046441448341, "return": 0.06508936733020487, "start": "2024-01-01", "target_attained": false, "year": 2024 }, { "cdi_return": 0.14324226892249148, "complete": true, "end": "2025-12-31", "excess_pp": -5.331227294236918, "return": 0.0899299959801223, "start": "2025-01-01", "target_attained": false, "year": 2025 }, { "cdi_return": 0.1146447105838535, "complete": false, "end": "2026-10-26", "excess_pp": -5.321256873304114, "return": 0.06143214185081236, "start": "2026-01-01", "target_attained": false, "year": 2026 } ], "cdi_cagr": 0.10094312345538237, "complete_12m_windows": 2124, "definition": "12 calendar months using prior available close; maximum anchor gap 7 days", "objective": "maximize-net-profit-with-explicit-risk", "overlapping_windows_are_not_independent": true, "positive_12m_excess_windows": 910, "target_12m_hits": 254, "worst_12m_excess_pp": -13.385404493855058 }, "corrected_settlement": true, "corrected_allocation": true, "persistence": false, "retry_partials": false, "execution_map": {}, "metrics": { "final_nav": 1861180.5440461966, "total_return": 0.8611805440461966, "cdi_return": 0.9258084312424077, "max_drawdown": 0.0816211254395679, "costs": 384439.58464790724, "fx_costs": 104607.10411473097, "fills": 526, "buys": 256, "sells": 270, "avg_risk_exposure": 0.2130561643947352, "asset_pnl": { "BOVA11": -95071.86876563085, "BTC": 128026.99920015014, "COPX": -8488.356189292539, "ETH": 69991.15179992738, "GLD": -4103.485216338711, "ITUB4": -41530.75855725285, "PETR4": 163809.97961204813, "PICK": 0.0, "REMX": 62996.80625710795, "SH": 0.0, "SPY": -287.65790645035304, "URA": 8881.317361543492, "VALE3": -23496.072435130955, "XLI": -5082.327600574034, "XLU": 0.0 }, "asset_trading_pnl": 255645.7275601068, "cash_interest": 719211.1232117002, "cash_receivable_fx_pnl": -9069.202610879423, "monthly": [ { "month": "2020-01", "return": -0.03227687078710295 }, { "month": "2020-02", "return": -0.033500099410522455 }, { "month": "2020-03", "return": 0.0015452256220198635 }, { "month": "2020-04", "return": 0.002849249027839784 }, { "month": "2020-05", "return": 0.0023580961930713684 }, { "month": "2020-06", "return": 0.007681293117302035 }, { "month": "2020-07", "return": 0.016859402810472268 }, { "month": "2020-08", "return": 0.04148071601450187 }, { "month": "2020-09", "return": -0.009202695609303535 }, { "month": "2020-10", "return": 0.0062076404269892915 }, { "month": "2020-11", "return": 0.03687056990374149 }, { "month": "2020-12", "return": 0.038513151043851446 }, { "month": "2021-01", "return": 0.04716749321710312 }, { "month": "2021-02", "return": 0.04040459438204569 }, { "month": "2021-03", "return": 0.026727588900181898 }, { "month": "2021-04", "return": -0.005951769155034037 }, { "month": "2021-05", "return": 0.00782031371891323 }, { "month": "2021-06", "return": -0.022668864268306832 }, { "month": "2021-07", "return": 0.0028400358419202743 }, { "month": "2021-08", "return": -0.005998640417637868 }, { "month": "2021-09", "return": -0.013728137087151704 }, { "month": "2021-10", "return": 0.02246325177879993 }, { "month": "2021-11", "return": 0.002862765326062222 }, { "month": "2021-12", "return": -0.01456335513991025 }, { "month": "2022-01", "return": 0.023980555697620032 }, { "month": "2022-02", "return": 0.00637351166657707 }, { "month": "2022-03", "return": -0.002912522733848233 }, { "month": "2022-04", "return": -0.03584574634379556 }, { "month": "2022-05", "return": 0.020664171039536106 }, { "month": "2022-06", "return": -0.016816713464342103 }, { "month": "2022-07", "return": 0.030719488364274294 }, { "month": "2022-08", "return": 0.05717910972655904 }, { "month": "2022-09", "return": -0.017576917012722792 }, { "month": "2022-10", "return": 0.02065117921666082 }, { "month": "2022-11", "return": 0.007101766083987604 }, { "month": "2022-12", "return": 0.011233146856987064 }, { "month": "2023-01", "return": 0.009293296096631654 }, { "month": "2023-02", "return": -0.002362721239248633 }, { "month": "2023-03", "return": 0.007542439306234883 }, { "month": "2023-04", "return": -0.0010486616174772978 }, { "month": "2023-05", "return": 0.007462943454225934 }, { "month": "2023-06", "return": 0.03862769897679108 }, { "month": "2023-07", "return": 0.014550043921305766 }, { "month": "2023-08", "return": 0.011996316783558836 }, { "month": "2023-09", "return": 0.02741915192154165 }, { "month": "2023-10", "return": -4.139465863173264e-05 }, { "month": "2023-11", "return": 0.013670933349521963 }, { "month": "2023-12", "return": 0.02598882645423073 }, { "month": "2024-01", "return": -0.005897017336348509 }, { "month": "2024-02", "return": 0.04234616142434877 }, { "month": "2024-03", "return": 0.02092884251209659 }, { "month": "2024-04", "return": -0.01661120677636896 }, { "month": "2024-05", "return": -0.0008117725583457469 }, { "month": "2024-06", "return": 0.0068956086583589205 }, { "month": "2024-07", "return": -0.005815038712928433 }, { "month": "2024-08", "return": 0.0037147446738261536 }, { "month": "2024-09", "return": -0.007863454882939824 }, { "month": "2024-10", "return": -0.0036362664340622297 }, { "month": "2024-11", "return": 0.04650771248111418 }, { "month": "2024-12", "return": -0.01421788972678939 }, { "month": "2025-01", "return": -0.0003167841508044944 }, { "month": "2025-02", "return": -0.005131911879470374 }, { "month": "2025-03", "return": 0.009640295622481698 }, { "month": "2025-04", "return": 0.020771239461331303 }, { "month": "2025-05", "return": 0.02236536472617634 }, { "month": "2025-06", "return": 0.003355582884271957 }, { "month": "2025-07", "return": -0.007245758272886094 }, { "month": "2025-08", "return": 0.029128049005018752 }, { "month": "2025-09", "return": 0.0011920734676880151 }, { "month": "2025-10", "return": 0.03399455289842135 }, { "month": "2025-11", "return": -0.0285328925599303 }, { "month": "2025-12", "return": 0.00888039612240532 }, { "month": "2026-01", "return": 0.0633779418347793 }, { "month": "2026-02", "return": 0.03359280901654649 }, { "month": "2026-03", "return": -0.033809955368704014 }, { "month": "2026-04", "return": 0.010737035369970283 }, { "month": "2026-05", "return": -0.026627842778102484 }, { "month": "2026-06", "return": -0.010015869780662712 }, { "month": "2026-07", "return": 0.012152202899923248 }, { "month": "2026-08", "return": 0.010931229193014369 }, { "month": "2026-09", "return": 0.013826709493333755 }, { "month": "2026-10", "return": -0.010727236497043213 } ] } }, { "id": "2024-2026--C3--ambos", "arm": "C3", "label": "Referência corrigida", "window": "2024-2026", "scenario": "ambos", "start": "2024-05-20", "end": "2026-10-26", "status": "complete", "initial_brl": 1000000.0, "annual": { "annual_reference_extra_pp": 15.0, "best_12m_excess_pp": 12.208563832634823, "cagr": 0.13568924515060976, "cagr_excess_pp": 0.182404127832414, "calendar_years": [ { "cdi_return": 0.06543692990173677, "complete": false, "end": "2024-12-31", "excess_pp": -4.013719113515468, "return": 0.02529973876658209, "start": "2024-05-20", "target_attained": false, "year": 2024 }, { "cdi_return": 0.14324226892249037, "complete": true, "end": "2025-12-31", "excess_pp": 1.3060847481024318, "return": 0.15630311640351469, "start": "2025-01-01", "target_attained": false, "year": 2025 }, { "cdi_return": 0.11464471058385262, "complete": false, "end": "2026-10-26", "excess_pp": 3.5040844786194514, "return": 0.14968555537004713, "start": "2026-01-01", "target_attained": false, "year": 2026 } ], "cdi_cagr": 0.13386520387228562, "complete_12m_windows": 525, "definition": "12 calendar months using prior available close; maximum anchor gap 7 days", "objective": "maximize-net-profit-with-explicit-risk", "overlapping_windows_are_not_independent": true, "positive_12m_excess_windows": 299, "target_12m_hits": 0, "worst_12m_excess_pp": -5.785910818322537 }, "corrected_settlement": true, "corrected_allocation": true, "persistence": false, "retry_partials": false, "execution_map": {}, "metrics": { "final_nav": 1363018.083539836, "total_return": 0.363018083539836, "cdi_return": 0.3576958132718273, "max_drawdown": 0.05019762307043074, "costs": 73591.55412532801, "fx_costs": 18344.142595589834, "fills": 110, "buys": 54, "sells": 56, "avg_risk_exposure": 0.2060779056494591, "asset_pnl": { "BOVA11": 13348.223523075372, "BTC": 10345.172527146535, "COPX": 0.0, "ETH": -7327.771928912145, "GLD": 0.0, "ITUB4": -20953.574397406665, "PETR4": 24992.85229913582, "PICK": 0.0, "REMX": 0.0, "SH": 0.0, "SPY": 0.0, "URA": 0.0, "VALE3": 90295.72426610385, "XLI": 0.0, "XLU": 0.0 }, "asset_trading_pnl": 110700.62628914276, "cash_interest": 267449.52128459886, "cash_receivable_fx_pnl": 3212.078561684324, "monthly": [ { "month": "2024-05", "return": -0.0026154190142236855 }, { "month": "2024-06", "return": 0.006785452160604777 }, { "month": "2024-07", "return": -0.001737319184832442 }, { "month": "2024-08", "return": 0.0016885850868275654 }, { "month": "2024-09", "return": 0.00016173860919233007 }, { "month": "2024-10", "return": -0.0040404125077476705 }, { "month": "2024-11", "return": 0.019423704949759868 }, { "month": "2024-12", "return": 0.005557763957317885 }, { "month": "2025-01", "return": 0.014499143849919571 }, { "month": "2025-02", "return": -0.001448171682743582 }, { "month": "2025-03", "return": 0.009640295622481698 }, { "month": "2025-04", "return": 0.020771239461331525 }, { "month": "2025-05", "return": 0.022365364726176118 }, { "month": "2025-06", "return": 0.007321691610286729 }, { "month": "2025-07", "return": -0.015322455891705777 }, { "month": "2025-08", "return": 0.018299123481340995 }, { "month": "2025-09", "return": 0.00018784528858661886 }, { "month": "2025-10", "return": 0.011227136557218742 }, { "month": "2025-11", "return": 0.020209200890130896 }, { "month": "2025-12", "return": 0.03941997245669704 }, { "month": "2026-01", "return": 0.0621346209186282 }, { "month": "2026-02", "return": 0.022539422750919247 }, { "month": "2026-03", "return": -4.376571038511301e-05 }, { "month": "2026-04", "return": 0.005237660920678344 }, { "month": "2026-05", "return": -0.030496569928771367 }, { "month": "2026-06", "return": 0.010753981261095502 }, { "month": "2026-07", "return": 0.012152202899924136 }, { "month": "2026-08", "return": 0.013264129686139325 }, { "month": "2026-09", "return": 0.01460428998623664 }, { "month": "2026-10", "return": 0.03278449101093894 } ] } }, { "id": "2024-2026--PE--ambos", "arm": "PE", "label": "Candidata CR10", "window": "2024-2026", "scenario": "ambos", "start": "2024-05-20", "end": "2026-10-26", "status": "complete", "initial_brl": 1000000.0, "annual": { "annual_reference_extra_pp": 15.0, "best_12m_excess_pp": 15.007276688959603, "cagr": 0.1262311126199822, "cagr_excess_pp": -0.763409125230341, "calendar_years": [ { "cdi_return": 0.06543692990173677, "complete": false, "end": "2024-12-31", "excess_pp": -4.8938699831812205, "return": 0.01649823006992457, "start": "2024-05-20", "target_attained": false, "year": 2024 }, { "cdi_return": 0.14324226892249037, "complete": true, "end": "2025-12-31", "excess_pp": 5.2711055666310624, "return": 0.195953324588801, "start": "2025-01-01", "target_attained": false, "year": 2025 }, { "cdi_return": 0.11464471058385262, "complete": false, "end": "2026-10-26", "excess_pp": -1.604243655043014, "return": 0.09860227403342248, "start": "2026-01-01", "target_attained": false, "year": 2026 } ], "cdi_cagr": 0.13386520387228562, "complete_12m_windows": 525, "definition": "12 calendar months using prior available close; maximum anchor gap 7 days", "objective": "maximize-net-profit-with-explicit-risk", "overlapping_windows_are_not_independent": true, "positive_12m_excess_windows": 363, "target_12m_hits": 1, "worst_12m_excess_pp": -4.795825795554243 }, "corrected_settlement": true, "corrected_allocation": true, "persistence": true, "retry_partials": true, "execution_map": {}, "metrics": { "final_nav": 1335553.6877541093, "total_return": 0.3355536877541092, "cdi_return": 0.3576958132718273, "max_drawdown": 0.062405881755707604, "costs": 88966.07984467474, "fx_costs": 26770.68422597901, "fills": 133, "buys": 64, "sells": 69, "avg_risk_exposure": 0.21421546249269102, "asset_pnl": { "BOVA11": 11424.241236340291, "BTC": 20322.82108842255, "COPX": 0.0, "ETH": 7287.137767859287, "GLD": 840.4620576944458, "ITUB4": -19363.355612656527, "PETR4": 4254.78399229527, "PICK": 0.0, "REMX": 0.0, "SH": 0.0, "SPY": 0.0, "URA": 0.0, "VALE3": 70305.63629940763, "XLI": 0.0, "XLU": 0.0 }, "asset_trading_pnl": 95071.72682936295, "cash_interest": 263258.483880936, "cash_receivable_fx_pnl": 3994.1612697893397, "monthly": [ { "month": "2024-05", "return": -0.004031028881310128 }, { "month": "2024-06", "return": 0.0037977198421417224 }, { "month": "2024-07", "return": -0.004384357638307912 }, { "month": "2024-08", "return": -0.001181161366820116 }, { "month": "2024-09", "return": -0.007518758762817379 }, { "month": "2024-10", "return": -0.0033048055762271433 }, { "month": "2024-11", "return": 0.026256698872076933 }, { "month": "2024-12", "return": 0.007153116684504024 }, { "month": "2025-01", "return": 0.01222899277318934 }, { "month": "2025-02", "return": 0.002865875749453517 }, { "month": "2025-03", "return": 0.00964029562248192 }, { "month": "2025-04", "return": 0.02535222091691791 }, { "month": "2025-05", "return": 0.021870323319888696 }, { "month": "2025-06", "return": 0.007248895448262571 }, { "month": "2025-07", "return": -0.012857954255778958 }, { "month": "2025-08", "return": 0.04064655625993696 }, { "month": "2025-09", "return": -0.0019152085161312504 }, { "month": "2025-10", "return": 0.015553838997910185 }, { "month": "2025-11", "return": 0.022392547076257374 }, { "month": "2025-12", "return": 0.03860234492626535 }, { "month": "2026-01", "return": 0.064169274909472 }, { "month": "2026-02", "return": 0.01684481436495422 }, { "month": "2026-03", "return": -0.026453928318688313 }, { "month": "2026-04", "return": 0.008977172538854994 }, { "month": "2026-05", "return": -0.015520386821358034 }, { "month": "2026-06", "return": -0.02028633373756894 }, { "month": "2026-07", "return": 0.01207864220499788 }, { "month": "2026-08", "return": 0.010931229193014591 }, { "month": "2026-09", "return": 0.013687552657370095 }, { "month": "2026-10", "return": 0.03321658924060844 } ] } }, { "id": "2024-2026--R--ambos", "arm": "R", "label": "CR10 com IVVB11", "window": "2024-2026", "scenario": "ambos", "start": "2024-05-20", "end": "2026-10-26", "status": "complete", "initial_brl": 1000000.0, "annual": { "annual_reference_extra_pp": 15.0, "best_12m_excess_pp": 15.007276688959603, "cagr": 0.1262311126199822, "cagr_excess_pp": -0.763409125230341, "calendar_years": [ { "cdi_return": 0.06543692990173677, "complete": false, "end": "2024-12-31", "excess_pp": -4.8938699831812205, "return": 0.01649823006992457, "start": "2024-05-20", "target_attained": false, "year": 2024 }, { "cdi_return": 0.14324226892249037, "complete": true, "end": "2025-12-31", "excess_pp": 5.2711055666310624, "return": 0.195953324588801, "start": "2025-01-01", "target_attained": false, "year": 2025 }, { "cdi_return": 0.11464471058385262, "complete": false, "end": "2026-10-26", "excess_pp": -1.604243655043014, "return": 0.09860227403342248, "start": "2026-01-01", "target_attained": false, "year": 2026 } ], "cdi_cagr": 0.13386520387228562, "complete_12m_windows": 525, "definition": "12 calendar months using prior available close; maximum anchor gap 7 days", "objective": "maximize-net-profit-with-explicit-risk", "overlapping_windows_are_not_independent": true, "positive_12m_excess_windows": 363, "target_12m_hits": 1, "worst_12m_excess_pp": -4.795825795554243 }, "corrected_settlement": true, "corrected_allocation": true, "persistence": true, "retry_partials": true, "execution_map": { "SPY": "IVVB11" }, "metrics": { "final_nav": 1335553.6877541093, "total_return": 0.3355536877541092, "cdi_return": 0.3576958132718273, "max_drawdown": 0.062405881755707604, "costs": 88966.07984467474, "fx_costs": 26770.68422597901, "fills": 133, "buys": 64, "sells": 69, "avg_risk_exposure": 0.21421546249269102, "asset_pnl": { "BOVA11": 11424.241236340291, "BTC": 20322.82108842255, "COPX": 0.0, "ETH": 7287.137767859287, "GLD": 840.4620576944458, "ITUB4": -19363.355612656527, "PETR4": 4254.78399229527, "PICK": 0.0, "REMX": 0.0, "SH": 0.0, "SPY": 0.0, "URA": 0.0, "VALE3": 70305.63629940763, "XLI": 0.0, "XLU": 0.0 }, "asset_trading_pnl": 95071.72682936295, "cash_interest": 263258.483880936, "cash_receivable_fx_pnl": 3994.1612697893397, "monthly": [ { "month": "2024-05", "return": -0.004031028881310128 }, { "month": "2024-06", "return": 0.0037977198421417224 }, { "month": "2024-07", "return": -0.004384357638307912 }, { "month": "2024-08", "return": -0.001181161366820116 }, { "month": "2024-09", "return": -0.007518758762817379 }, { "month": "2024-10", "return": -0.0033048055762271433 }, { "month": "2024-11", "return": 0.026256698872076933 }, { "month": "2024-12", "return": 0.007153116684504024 }, { "month": "2025-01", "return": 0.01222899277318934 }, { "month": "2025-02", "return": 0.002865875749453517 }, { "month": "2025-03", "return": 0.00964029562248192 }, { "month": "2025-04", "return": 0.02535222091691791 }, { "month": "2025-05", "return": 0.021870323319888696 }, { "month": "2025-06", "return": 0.007248895448262571 }, { "month": "2025-07", "return": -0.012857954255778958 }, { "month": "2025-08", "return": 0.04064655625993696 }, { "month": "2025-09", "return": -0.0019152085161312504 }, { "month": "2025-10", "return": 0.015553838997910185 }, { "month": "2025-11", "return": 0.022392547076257374 }, { "month": "2025-12", "return": 0.03860234492626535 }, { "month": "2026-01", "return": 0.064169274909472 }, { "month": "2026-02", "return": 0.01684481436495422 }, { "month": "2026-03", "return": -0.026453928318688313 }, { "month": "2026-04", "return": 0.008977172538854994 }, { "month": "2026-05", "return": -0.015520386821358034 }, { "month": "2026-06", "return": -0.02028633373756894 }, { "month": "2026-07", "return": 0.01207864220499788 }, { "month": "2026-08", "return": 0.010931229193014591 }, { "month": "2026-09", "return": 0.013687552657370095 }, { "month": "2026-10", "return": 0.03321658924060844 } ] } }, { "id": "2024-2026--Q0--ambos", "arm": "Q0", "label": "CR9 original", "window": "2024-2026", "scenario": "ambos", "start": "2024-05-20", "end": "2026-10-26", "status": "complete", "initial_brl": 1000000.0, "annual": { "annual_reference_extra_pp": 15.0, "best_12m_excess_pp": 6.122971996834337, "cagr": 0.06779067199804412, "cagr_excess_pp": -6.60745318742415, "calendar_years": [ { "cdi_return": 0.06543692990173677, "complete": false, "end": "2024-12-31", "excess_pp": -5.470785527611599, "return": 0.010729074625620783, "start": "2024-05-20", "target_attained": false, "year": 2024 }, { "cdi_return": 0.14324226892249037, "complete": true, "end": "2025-12-31", "excess_pp": -5.404934488829527, "return": 0.0891929240341951, "start": "2025-01-01", "target_attained": false, "year": 2025 }, { "cdi_return": 0.11464471058385262, "complete": false, "end": "2026-10-26", "excess_pp": -4.904122278126044, "return": 0.06560348780259218, "start": "2026-01-01", "target_attained": false, "year": 2026 } ], "cdi_cagr": 0.13386520387228562, "complete_12m_windows": 525, "definition": "12 calendar months using prior available close; maximum anchor gap 7 days", "objective": "maximize-net-profit-with-explicit-risk", "overlapping_windows_are_not_independent": true, "positive_12m_excess_windows": 52, "target_12m_hits": 0, "worst_12m_excess_pp": -9.244841587515197 }, "corrected_settlement": false, "corrected_allocation": false, "persistence": false, "retry_partials": false, "execution_map": {}, "metrics": { "final_nav": 1173100.4553729128, "total_return": 0.17310045537291274, "cdi_return": 0.3576958132718273, "max_drawdown": 0.06597752733397977, "costs": 127610.66126394192, "fx_costs": 46644.943506674754, "fills": 187, "buys": 95, "sells": 92, "avg_risk_exposure": 0.19980392155454446, "asset_pnl": { "BOVA11": -29679.3962004082, "BTC": 18276.28519920264, "COPX": -11715.952270940294, "ETH": -6106.743949777461, "GLD": 0.0, "ITUB4": -30834.279330473262, "PETR4": -9677.52409235522, "PICK": 0.0, "REMX": 14960.148208217477, "SH": 0.0, "SPY": 0.0, "URA": 4307.71147089515, "VALE3": 19549.758614936996, "XLI": 0.0, "XLU": 0.0 }, "asset_trading_pnl": -30919.99235070217, "cash_interest": 244850.03402801056, "cash_receivable_fx_pnl": 5815.357202279178, "monthly": [ { "month": "2024-05", "return": -0.0048358013042870684 }, { "month": "2024-06", "return": 0.011746281698079564 }, { "month": "2024-07", "return": -0.005835048584551528 }, { "month": "2024-08", "return": 0.0015918896564943719 }, { "month": "2024-09", "return": 8.309805934381131e-05 }, { "month": "2024-10", "return": -0.004136888123347338 }, { "month": "2024-11", "return": 0.018475048448189924 }, { "month": "2024-12", "return": -0.006122123371060217 }, { "month": "2025-01", "return": 0.00596271296626627 }, { "month": "2025-02", "return": -0.0059059292566125965 }, { "month": "2025-03", "return": 0.009640295622481254 }, { "month": "2025-04", "return": 0.020771239461331525 }, { "month": "2025-05", "return": 0.02236536472617634 }, { "month": "2025-06", "return": 0.003355582884272401 }, { "month": "2025-07", "return": -0.007343253803241856 }, { "month": "2025-08", "return": 0.026643553849927448 }, { "month": "2025-09", "return": -0.000399756033236387 }, { "month": "2025-10", "return": 0.03442581757507779 }, { "month": "2025-11", "return": -0.030929946371940686 }, { "month": "2025-12", "return": 0.008880396122405765 }, { "month": "2026-01", "return": 0.06381155620905887 }, { "month": "2026-02", "return": 0.03350547531315162 }, { "month": "2026-03", "return": -0.03263713904093357 }, { "month": "2026-04", "return": 0.010737035369970949 }, { "month": "2026-05", "return": -0.026778491690485517 }, { "month": "2026-06", "return": -0.010237950716493915 }, { "month": "2026-07", "return": 0.012100960712948305 }, { "month": "2026-08", "return": 0.010931229193014591 }, { "month": "2026-09", "return": 0.0138267094933342 }, { "month": "2026-10", "return": -0.007937841431589265 } ] } }, { "id": "2024-2026--Q1--ambos", "arm": "Q1", "label": "CR9 corrigida", "window": "2024-2026", "scenario": "ambos", "start": "2024-05-20", "end": "2026-10-26", "status": "complete", "initial_brl": 1000000.0, "annual": { "annual_reference_extra_pp": 15.0, "best_12m_excess_pp": 6.831337226062439, "cagr": 0.06540398505916678, "cagr_excess_pp": -6.846121881311884, "calendar_years": [ { "cdi_return": 0.06543692990173677, "complete": false, "end": "2024-12-31", "excess_pp": -5.8015697138534605, "return": 0.007421232763202168, "start": "2024-05-20", "target_attained": false, "year": 2024 }, { "cdi_return": 0.14324226892249037, "complete": true, "end": "2025-12-31", "excess_pp": -5.213739868466027, "return": 0.0911048702378301, "start": "2025-01-01", "target_attained": false, "year": 2025 }, { "cdi_return": 0.11464471058385262, "complete": false, "end": "2026-10-26", "excess_pp": -5.3212568733036925, "return": 0.06143214185081569, "start": "2026-01-01", "target_attained": false, "year": 2026 } ], "cdi_cagr": 0.13386520387228562, "complete_12m_windows": 525, "definition": "12 calendar months using prior available close; maximum anchor gap 7 days", "objective": "maximize-net-profit-with-explicit-risk", "overlapping_windows_are_not_independent": true, "positive_12m_excess_windows": 94, "target_12m_hits": 0, "worst_12m_excess_pp": -9.391461756893937 }, "corrected_settlement": true, "corrected_allocation": true, "persistence": false, "retry_partials": false, "execution_map": {}, "metrics": { "final_nav": 1166728.5597482538, "total_return": 0.16672855974825374, "cdi_return": 0.3576958132718273, "max_drawdown": 0.06678093585286204, "costs": 123799.45932218732, "fx_costs": 43336.28282770159, "fills": 188, "buys": 96, "sells": 92, "avg_risk_exposure": 0.19951363937558672, "asset_pnl": { "BOVA11": -30501.691906428576, "BTC": 14335.0706390107, "COPX": -11686.364744870009, "ETH": -6166.029976325961, "GLD": 0.0, "ITUB4": -33036.8445772237, "PETR4": -9611.71241358851, "PICK": 0.0, "REMX": 15204.968159617863, "SH": 0.0, "SPY": 0.0, "URA": 4267.408652347964, "VALE3": 18852.689298613936, "XLI": 0.0, "XLU": 0.0 }, "asset_trading_pnl": -38342.50686884629, "cash_interest": 248439.3221899069, "cash_receivable_fx_pnl": -31.97274510522402, "monthly": [ { "month": "2024-05", "return": -0.004144893227067237 }, { "month": "2024-06", "return": 0.005573456095299356 }, { "month": "2024-07", "return": -0.004137835849063243 }, { "month": "2024-08", "return": 0.0016884729457007364 }, { "month": "2024-09", "return": 0.00016173860919255212 }, { "month": "2024-10", "return": -0.0040404125077478925 }, { "month": "2024-11", "return": 0.0186017497487172 }, { "month": "2024-12", "return": -0.006076715935630084 }, { "month": "2025-01", "return": 0.0013493292259205703 }, { "month": "2025-02", "return": -0.0057166220126090295 }, { "month": "2025-03", "return": 0.00964029562248192 }, { "month": "2025-04", "return": 0.02077123946133108 }, { "month": "2025-05", "return": 0.022365364726176118 }, { "month": "2025-06", "return": 0.003355582884272179 }, { "month": "2025-07", "return": -0.007245758272885983 }, { "month": "2025-08", "return": 0.02912804900501831 }, { "month": "2025-09", "return": 0.001192073467687793 }, { "month": "2025-10", "return": 0.03399455289842179 }, { "month": "2025-11", "return": -0.028532892559930523 }, { "month": "2025-12", "return": 0.008880396122405099 }, { "month": "2026-01", "return": 0.06337794183478107 }, { "month": "2026-02", "return": 0.033592809016546266 }, { "month": "2026-03", "return": -0.03380995536870446 }, { "month": "2026-04", "return": 0.01073703536997117 }, { "month": "2026-05", "return": -0.02662784277810215 }, { "month": "2026-06", "return": -0.0100158697806626 }, { "month": "2026-07", "return": 0.012152202899923692 }, { "month": "2026-08", "return": 0.010931229193014591 }, { "month": "2026-09", "return": 0.013826709493333755 }, { "month": "2026-10", "return": -0.010727236497043324 } ] } }, { "id": "2020-2026--C0--caixa-90cdi", "arm": "C0", "label": "CR6 original", "window": "2020-2026", "scenario": "caixa-90cdi", "start": "2020-01-02", "end": "2026-10-26", "status": "complete", "initial_brl": 1000000.0, "annual": { "annual_reference_extra_pp": 15.0, "best_12m_excess_pp": 36.36720104918467, "cagr": 0.15073093259482406, "cagr_excess_pp": 4.97878091394417, "calendar_years": [ { "cdi_return": 0.027402585335257745, "complete": true, "end": "2020-12-31", "excess_pp": 13.840811973914047, "return": 0.1658107050743982, "start": "2020-01-02", "target_attained": false, "year": 2020 }, { "cdi_return": 0.044236197381473774, "complete": true, "end": "2021-12-31", "excess_pp": 9.945844129493553, "return": 0.1436946386764093, "start": "2021-01-01", "target_attained": false, "year": 2021 }, { "cdi_return": 0.12390989066133451, "complete": true, "end": "2022-12-31", "excess_pp": 0.44706263389866496, "return": 0.12838051700032116, "start": "2022-01-01", "target_attained": false, "year": 2022 }, { "cdi_return": 0.13039434525537708, "complete": true, "end": "2023-12-31", "excess_pp": 8.92076271260207, "return": 0.21960197238139778, "start": "2023-01-01", "target_attained": false, "year": 2023 }, { "cdi_return": 0.10875983174468828, "complete": true, "end": "2024-12-31", "excess_pp": 9.358622010191041, "return": 0.2023460518465987, "start": "2024-01-01", "target_attained": false, "year": 2024 }, { "cdi_return": 0.14324226892249148, "complete": true, "end": "2025-12-31", "excess_pp": -5.8670906317544125, "return": 0.08457136260494735, "start": "2025-01-01", "target_attained": false, "year": 2025 }, { "cdi_return": 0.1146447105838535, "complete": false, "end": "2026-10-26", "excess_pp": -2.6677973092775975, "return": 0.08796673749107753, "start": "2026-01-01", "target_attained": false, "year": 2026 } ], "cdi_cagr": 0.10094312345538237, "complete_12m_windows": 2124, "definition": "12 calendar months using prior available close; maximum anchor gap 7 days", "objective": "maximize-net-profit-with-explicit-risk", "overlapping_windows_are_not_independent": true, "positive_12m_excess_windows": 1353, "target_12m_hits": 521, "worst_12m_excess_pp": -9.652521813746851 }, "corrected_settlement": false, "corrected_allocation": false, "persistence": false, "retry_partials": false, "execution_map": {}, "metrics": { "final_nav": 2603245.063727538, "total_return": 1.6032450637275382, "cdi_return": 0.9258084312424077, "max_drawdown": 0.08394490809235511, "costs": 144689.327834287, "fx_costs": 38214.02972116416, "fills": 449, "buys": 218, "sells": 231, "avg_risk_exposure": 0.2847129149179926, "asset_pnl": { "BOVA11": -20535.332660246466, "BTC": 191903.59633800274, "ETH": 154171.94186592114, "GLD": 121002.6399453774, "ITUB4": 79240.51736049962, "PETR4": 325567.6429306824, "SPY": 25871.465069117352, "VALE3": 54549.32660965518 }, "asset_trading_pnl": 931771.7974590093, "cash_interest": 642530.9968482333, "cash_receivable_fx_pnl": 67156.29914145965, "monthly": [ { "month": "2020-01", "return": -0.019107849778533526 }, { "month": "2020-02", "return": -0.004347445447748566 }, { "month": "2020-03", "return": 0.0013337323667903522 }, { "month": "2020-04", "return": 0.002569937315682669 }, { "month": "2020-05", "return": -0.000912731553119106 }, { "month": "2020-06", "return": 0.010249147197590514 }, { "month": "2020-07", "return": 0.03349014762022473 }, { "month": "2020-08", "return": 0.03172270137691324 }, { "month": "2020-09", "return": 0.0014263633373818863 }, { "month": "2020-10", "return": 0.012701391028099751 }, { "month": "2020-11", "return": 0.04639900454725199 }, { "month": "2020-12", "return": 0.04113357886543478 }, { "month": "2021-01", "return": 0.07333010810724883 }, { "month": "2021-02", "return": 0.0012106696033353792 }, { "month": "2021-03", "return": 0.013642814958188199 }, { "month": "2021-04", "return": 0.027452821616230194 }, { "month": "2021-05", "return": -0.008418136581550995 }, { "month": "2021-06", "return": 0.0016701074444338548 }, { "month": "2021-07", "return": -0.004612169567147051 }, { "month": "2021-08", "return": 0.016440083370866443 }, { "month": "2021-09", "return": -0.015560018749835147 }, { "month": "2021-10", "return": 0.05129968655415018 }, { "month": "2021-11", "return": 0.004099611647013113 }, { "month": "2021-12", "return": -0.02144668352178969 }, { "month": "2022-01", "return": 0.009499650512447388 }, { "month": "2022-02", "return": 0.0028873585052633377 }, { "month": "2022-03", "return": -0.02888421696823762 }, { "month": "2022-04", "return": 0.0025058493426997064 }, { "month": "2022-05", "return": 0.013504102493874237 }, { "month": "2022-06", "return": -0.00903465437624662 }, { "month": "2022-07", "return": 0.05214964275453782 }, { "month": "2022-08", "return": 0.060004541272146605 }, { "month": "2022-09", "return": -0.02092509977164725 }, { "month": "2022-10", "return": 0.024411702744073782 }, { "month": "2022-11", "return": 0.008819291841834831 }, { "month": "2022-12", "return": 0.010104434937667994 }, { "month": "2023-01", "return": 0.010296744851583162 }, { "month": "2023-02", "return": -0.01003738388694364 }, { "month": "2023-03", "return": -0.003105633405939945 }, { "month": "2023-04", "return": 0.007183671529413349 }, { "month": "2023-05", "return": -0.004816556354701795 }, { "month": "2023-06", "return": 0.05655919109095886 }, { "month": "2023-07", "return": 0.0200963653365116 }, { "month": "2023-08", "return": 0.02391251951818618 }, { "month": "2023-09", "return": 0.02816736665897146 }, { "month": "2023-10", "return": 0.011477740627649169 }, { "month": "2023-11", "return": 0.03137796360008438 }, { "month": "2023-12", "return": 0.030987809414656065 }, { "month": "2024-01", "return": 0.02167924646074937 }, { "month": "2024-02", "return": 0.08075047878979547 }, { "month": "2024-03", "return": 0.027243745791847518 }, { "month": "2024-04", "return": -0.033644692456194614 }, { "month": "2024-05", "return": 0.005089054008185823 }, { "month": "2024-06", "return": 0.021648408996968627 }, { "month": "2024-07", "return": -0.0014440182850034011 }, { "month": "2024-08", "return": 0.011860730776540596 }, { "month": "2024-09", "return": -0.029550330576533113 }, { "month": "2024-10", "return": 0.034914441376927785 }, { "month": "2024-11", "return": 0.05620358834133787 }, { "month": "2024-12", "return": -0.0033220197491864445 }, { "month": "2025-01", "return": 0.0008072713923044095 }, { "month": "2025-02", "return": -0.008747284862055893 }, { "month": "2025-03", "return": 0.01284099839413222 }, { "month": "2025-04", "return": 0.0035123465878332816 }, { "month": "2025-05", "return": 0.02163450283859314 }, { "month": "2025-06", "return": -0.023005904211598538 }, { "month": "2025-07", "return": 0.013567039436563455 }, { "month": "2025-08", "return": 0.032770048517377415 }, { "month": "2025-09", "return": -0.019794814928546844 }, { "month": "2025-10", "return": 0.011423426613500043 }, { "month": "2025-11", "return": 0.01312837916469567 }, { "month": "2025-12", "return": 0.024946529192059863 }, { "month": "2026-01", "return": 0.08948212841432546 }, { "month": "2026-02", "return": 0.017802518056071914 }, { "month": "2026-03", "return": -0.030305062554316975 }, { "month": "2026-04", "return": 0.007863574307950927 }, { "month": "2026-05", "return": -0.013788772963043816 }, { "month": "2026-06", "return": -0.022359706080502417 }, { "month": "2026-07", "return": 0.006049458991657541 }, { "month": "2026-08", "return": 0.017497198617059784 }, { "month": "2026-09", "return": 0.021501497526121183 }, { "month": "2026-10", "return": -0.004240377926504668 } ] } }, { "id": "2020-2026--C1--caixa-90cdi", "arm": "C1", "label": "Liquidação corrigida", "window": "2020-2026", "scenario": "caixa-90cdi", "start": "2020-01-02", "end": "2026-10-26", "status": "complete", "initial_brl": 1000000.0, "annual": { "annual_reference_extra_pp": 15.0, "best_12m_excess_pp": 36.370362415315796, "cagr": 0.1487454777290762, "cagr_excess_pp": 4.780235427369384, "calendar_years": [ { "cdi_return": 0.027402585335257745, "complete": true, "end": "2020-12-31", "excess_pp": 12.014010134852615, "return": 0.1475426866837839, "start": "2020-01-02", "target_attained": false, "year": 2020 }, { "cdi_return": 0.044236197381473774, "complete": true, "end": "2021-12-31", "excess_pp": 9.707373309211986, "return": 0.14130993047359364, "start": "2021-01-01", "target_attained": false, "year": 2021 }, { "cdi_return": 0.12390989066133451, "complete": true, "end": "2022-12-31", "excess_pp": 0.7828081052319025, "return": 0.13173797171365353, "start": "2022-01-01", "target_attained": false, "year": 2022 }, { "cdi_return": 0.13039434525537708, "complete": true, "end": "2023-12-31", "excess_pp": 8.935015777810996, "return": 0.21974450303348703, "start": "2023-01-01", "target_attained": false, "year": 2023 }, { "cdi_return": 0.10875983174468828, "complete": true, "end": "2024-12-31", "excess_pp": 9.438774562586216, "return": 0.20314757737055045, "start": "2024-01-01", "target_attained": false, "year": 2024 }, { "cdi_return": 0.14324226892249148, "complete": true, "end": "2025-12-31", "excess_pp": -5.822875038996855, "return": 0.08501351853252292, "start": "2025-01-01", "target_attained": false, "year": 2025 }, { "cdi_return": 0.1146447105838535, "complete": false, "end": "2026-10-26", "excess_pp": -2.4553096505343097, "return": 0.0900916140785104, "start": "2026-01-01", "target_attained": false, "year": 2026 } ], "cdi_cagr": 0.10094312345538237, "complete_12m_windows": 2124, "definition": "12 calendar months using prior available close; maximum anchor gap 7 days", "objective": "maximize-net-profit-with-explicit-risk", "overlapping_windows_are_not_independent": true, "positive_12m_excess_windows": 1341, "target_12m_hits": 518, "worst_12m_excess_pp": -9.034188738497884 }, "corrected_settlement": true, "corrected_allocation": false, "persistence": false, "retry_partials": false, "execution_map": {}, "metrics": { "final_nav": 2572789.481092743, "total_return": 1.5727894810927432, "cdi_return": 0.9258084312424077, "max_drawdown": 0.0890170675271571, "costs": 140067.6887918103, "fx_costs": 35914.40758277869, "fills": 442, "buys": 215, "sells": 227, "avg_risk_exposure": 0.2933787930917682, "asset_pnl": { "BOVA11": -20413.295641355624, "BTC": 188988.73602772283, "COPX": 0.0, "ETH": 151314.73073713738, "GLD": 119224.9069801925, "ITUB4": 90717.87011369225, "PETR4": 346174.003767877, "PICK": 0.0, "REMX": 0.0, "SH": 0.0, "SPY": 25699.211637827135, "URA": 0.0, "VALE3": 21281.61123493198, "XLI": 0.0, "XLU": 0.0 }, "asset_trading_pnl": 922987.7748580255, "cash_interest": 635235.156210489, "cash_receivable_fx_pnl": 50480.95760700732, "monthly": [ { "month": "2020-01", "return": -0.019064037124509436 }, { "month": "2020-02", "return": -0.007117047939273813 }, { "month": "2020-03", "return": -0.011653709700442771 }, { "month": "2020-04", "return": 0.0025639774463379617 }, { "month": "2020-05", "return": -0.0009250457654383926 }, { "month": "2020-06", "return": 0.01025584498254184 }, { "month": "2020-07", "return": 0.03349022863966411 }, { "month": "2020-08", "return": 0.031722590640489434 }, { "month": "2020-09", "return": 0.0014399195139938037 }, { "month": "2020-10", "return": 0.012701221530474927 }, { "month": "2020-11", "return": 0.046399285428965875 }, { "month": "2020-12", "return": 0.04113364248059925 }, { "month": "2021-01", "return": 0.07333778010485914 }, { "month": "2021-02", "return": 0.0012106696033356013 }, { "month": "2021-03", "return": 0.013642814958188643 }, { "month": "2021-04", "return": 0.027452821616229972 }, { "month": "2021-05", "return": -0.008401272859041575 }, { "month": "2021-06", "return": 0.0016701074444338548 }, { "month": "2021-07", "return": -0.004589440176284154 }, { "month": "2021-08", "return": 0.016519034632180407 }, { "month": "2021-09", "return": -0.01698238175572675 }, { "month": "2021-10", "return": 0.04893437242094989 }, { "month": "2021-11", "return": 0.004797470028686579 }, { "month": "2021-12", "return": -0.020671731399604876 }, { "month": "2022-01", "return": 0.01244558686810393 }, { "month": "2022-02", "return": 0.0029922781626765538 }, { "month": "2022-03", "return": -0.003959165363702444 }, { "month": "2022-04", "return": -0.029836185167768203 }, { "month": "2022-05", "return": 0.0353385037612477 }, { "month": "2022-06", "return": -0.010356354954346503 }, { "month": "2022-07", "return": 0.04719628624288452 }, { "month": "2022-08", "return": 0.05643129259642299 }, { "month": "2022-09", "return": -0.020403524451698907 }, { "month": "2022-10", "return": 0.020046355546935235 }, { "month": "2022-11", "return": 0.008069404886012377 }, { "month": "2022-12", "return": 0.010104434937668216 }, { "month": "2023-01", "return": 0.010296744851583606 }, { "month": "2023-02", "return": -0.010037383886943418 }, { "month": "2023-03", "return": -0.003034608404603678 }, { "month": "2023-04", "return": 0.007183671533117719 }, { "month": "2023-05", "return": -0.004816556425879304 }, { "month": "2023-06", "return": 0.05657874916106698 }, { "month": "2023-07", "return": 0.02009617183562984 }, { "month": "2023-08", "return": 0.023912268874886733 }, { "month": "2023-09", "return": 0.028167015702811105 }, { "month": "2023-10", "return": 0.011506225781510615 }, { "month": "2023-11", "return": 0.03137776168039852 }, { "month": "2023-12", "return": 0.030987721977771 }, { "month": "2024-01", "return": 0.02170116312591519 }, { "month": "2024-02", "return": 0.08074971682850607 }, { "month": "2024-03", "return": 0.02728024417905317 }, { "month": "2024-04", "return": -0.03357937000541422 }, { "month": "2024-05", "return": 0.0051760315351061514 }, { "month": "2024-06", "return": 0.021704611652460182 }, { "month": "2024-07", "return": -0.0013534580193037549 }, { "month": "2024-08", "return": 0.011930867874067719 }, { "month": "2024-09", "return": -0.02944183232022879 }, { "month": "2024-10", "return": 0.03496428248442163 }, { "month": "2024-11", "return": 0.05628969206913781 }, { "month": "2024-12", "return": -0.0033224923565428055 }, { "month": "2025-01", "return": 0.0008071456751910233 }, { "month": "2025-02", "return": -0.008747194433030514 }, { "month": "2025-03", "return": 0.012930328222607201 }, { "month": "2025-04", "return": 0.0035136207204684577 }, { "month": "2025-05", "return": 0.02163444107732304 }, { "month": "2025-06", "return": -0.02300211018137388 }, { "month": "2025-07", "return": 0.013664274423953682 }, { "month": "2025-08", "return": 0.03293960962594911 }, { "month": "2025-09", "return": -0.01979078071252116 }, { "month": "2025-10", "return": 0.011474131981323188 }, { "month": "2025-11", "return": 0.013128379164695891 }, { "month": "2025-12", "return": 0.024946529192060085 }, { "month": "2026-01", "return": 0.08948212841432523 }, { "month": "2026-02", "return": 0.01782174789125035 }, { "month": "2026-03", "return": -0.02889674145356602 }, { "month": "2026-04", "return": 0.007863574307950927 }, { "month": "2026-05", "return": -0.013707220634951334 }, { "month": "2026-06", "return": -0.02225200070701816 }, { "month": "2026-07", "return": 0.006211066138215093 }, { "month": "2026-08", "return": 0.01749719861705956 }, { "month": "2026-09", "return": 0.0215933213487427 }, { "month": "2026-10", "return": -0.004202905407869717 } ] } }, { "id": "2020-2026--C2--caixa-90cdi", "arm": "C2", "label": "Avaliação da carteira real", "window": "2020-2026", "scenario": "caixa-90cdi", "start": "2020-01-02", "end": "2026-10-26", "status": "complete", "initial_brl": 1000000.0, "annual": { "annual_reference_extra_pp": 15.0, "best_12m_excess_pp": 36.36721129410847, "cagr": 0.16148010504994437, "cagr_excess_pp": 6.0536981594562, "calendar_years": [ { "cdi_return": 0.027402585335257745, "complete": true, "end": "2020-12-31", "excess_pp": 13.804275706722645, "return": 0.1654453424024842, "start": "2020-01-02", "target_attained": false, "year": 2020 }, { "cdi_return": 0.044236197381473774, "complete": true, "end": "2021-12-31", "excess_pp": 11.014954065895344, "return": 0.1543857380404272, "start": "2021-01-01", "target_attained": false, "year": 2021 }, { "cdi_return": 0.12390989066133451, "complete": true, "end": "2022-12-31", "excess_pp": 0.526469558218734, "return": 0.12917458624352185, "start": "2022-01-01", "target_attained": false, "year": 2022 }, { "cdi_return": 0.13039434525537708, "complete": true, "end": "2023-12-31", "excess_pp": 9.103421763087717, "return": 0.22142856288625423, "start": "2023-01-01", "target_attained": false, "year": 2023 }, { "cdi_return": 0.10875983174468828, "complete": true, "end": "2024-12-31", "excess_pp": 15.11399826986426, "return": 0.2598998144433309, "start": "2024-01-01", "target_attained": true, "year": 2024 }, { "cdi_return": 0.14324226892249148, "complete": true, "end": "2025-12-31", "excess_pp": -5.372839506439031, "return": 0.08951387385810117, "start": "2025-01-01", "target_attained": false, "year": 2025 }, { "cdi_return": 0.1146447105838535, "complete": false, "end": "2026-10-26", "excess_pp": -2.573537289245853, "return": 0.08890933769139497, "start": "2026-01-01", "target_attained": false, "year": 2026 } ], "cdi_cagr": 0.10094312345538237, "complete_12m_windows": 2124, "definition": "12 calendar months using prior available close; maximum anchor gap 7 days", "objective": "maximize-net-profit-with-explicit-risk", "overlapping_windows_are_not_independent": true, "positive_12m_excess_windows": 1408, "target_12m_hits": 652, "worst_12m_excess_pp": -8.669187838594915 }, "corrected_settlement": false, "corrected_allocation": true, "persistence": false, "retry_partials": false, "execution_map": {}, "metrics": { "final_nav": 2773527.835670327, "total_return": 1.7735278356703268, "cdi_return": 0.9258084312424077, "max_drawdown": 0.08409236053951286, "costs": 145463.03574151348, "fx_costs": 38810.099123605134, "fills": 435, "buys": 211, "sells": 224, "avg_risk_exposure": 0.2791664857472364, "asset_pnl": { "BOVA11": -21483.55815313314, "BTC": 320203.1898406831, "COPX": 0.0, "ETH": 121516.51616194221, "GLD": 133807.58496540302, "ITUB4": 86167.18818826019, "PETR4": 336972.6946100524, "PICK": 0.0, "REMX": 0.0, "SH": 0.0, "SPY": 25625.18450941385, "URA": 0.0, "VALE3": 58956.27356172006, "XLI": 0.0, "XLU": 0.0 }, "asset_trading_pnl": 1061765.0736843417, "cash_interest": 676521.2102293405, "cash_receivable_fx_pnl": 74051.65088024976, "monthly": [ { "month": "2020-01", "return": -0.0190734313526143 }, { "month": "2020-02", "return": -0.004685838641013018 }, { "month": "2020-03", "return": 0.0013248215735763846 }, { "month": "2020-04", "return": 0.002570032619788609 }, { "month": "2020-05", "return": -0.0009125346380787214 }, { "month": "2020-06", "return": 0.010249147197752162 }, { "month": "2020-07", "return": 0.033490147619483546 }, { "month": "2020-08", "return": 0.03172270137765709 }, { "month": "2020-09", "return": 0.001426363337823755 }, { "month": "2020-10", "return": 0.012701391028377751 }, { "month": "2020-11", "return": 0.0463990045461431 }, { "month": "2020-12", "return": 0.04113357886507241 }, { "month": "2021-01", "return": 0.07333010810777352 }, { "month": "2021-02", "return": 0.0012106696033349351 }, { "month": "2021-03", "return": 0.013642814958187977 }, { "month": "2021-04", "return": 0.027452821616230194 }, { "month": "2021-05", "return": -0.008418136581551439 }, { "month": "2021-06", "return": 0.0016701074444340769 }, { "month": "2021-07", "return": -0.004612169567147051 }, { "month": "2021-08", "return": 0.01659842615833762 }, { "month": "2021-09", "return": -0.009477726074154535 }, { "month": "2021-10", "return": 0.053295636928917256 }, { "month": "2021-11", "return": 0.009871243524258722 }, { "month": "2021-12", "return": -0.0259757909248588 }, { "month": "2022-01", "return": 0.010207161873840187 }, { "month": "2022-02", "return": 0.0028902359827849278 }, { "month": "2022-03", "return": -0.028884216968236953 }, { "month": "2022-04", "return": 0.0025058493426999284 }, { "month": "2022-05", "return": 0.01350410249387446 }, { "month": "2022-06", "return": -0.009034654376246953 }, { "month": "2022-07", "return": 0.05214964275453804 }, { "month": "2022-08", "return": 0.06000454127214572 }, { "month": "2022-09", "return": -0.020925099771647693 }, { "month": "2022-10", "return": 0.024411702744073782 }, { "month": "2022-11", "return": 0.008819291841834831 }, { "month": "2022-12", "return": 0.010104434937667994 }, { "month": "2023-01", "return": 0.010296744851583384 }, { "month": "2023-02", "return": -0.01003738388694364 }, { "month": "2023-03", "return": -0.003105633405939834 }, { "month": "2023-04", "return": 0.007183671529412683 }, { "month": "2023-05", "return": -0.004816556354702017 }, { "month": "2023-06", "return": 0.05655919109095886 }, { "month": "2023-07", "return": 0.0200963653365116 }, { "month": "2023-08", "return": 0.023912519518186404 }, { "month": "2023-09", "return": 0.028167366658971682 }, { "month": "2023-10", "return": 0.011477740627648947 }, { "month": "2023-11", "return": 0.0313779636000846 }, { "month": "2023-12", "return": 0.032531913627297016 }, { "month": "2024-01", "return": 0.0321482014197394 }, { "month": "2024-02", "return": 0.08959215926831665 }, { "month": "2024-03", "return": 0.027124776083256252 }, { "month": "2024-04", "return": -0.008268511592948391 }, { "month": "2024-05", "return": 0.0075350785617336324 }, { "month": "2024-06", "return": 0.021744398007487842 }, { "month": "2024-07", "return": -0.0014761328990714473 }, { "month": "2024-08", "return": 0.011888118793776936 }, { "month": "2024-09", "return": -0.02946307071749532 }, { "month": "2024-10", "return": 0.034915134783445545 }, { "month": "2024-11", "return": 0.0562035438733659 }, { "month": "2024-12", "return": -0.003322019890723338 }, { "month": "2025-01", "return": 0.0008072708033921572 }, { "month": "2025-02", "return": -0.008747284705478808 }, { "month": "2025-03", "return": 0.012840999557548916 }, { "month": "2025-04", "return": 0.0035123484581234266 }, { "month": "2025-05", "return": 0.021634502784649623 }, { "month": "2025-06", "return": -0.023005901107922555 }, { "month": "2025-07", "return": 0.01962146743462312 }, { "month": "2025-08", "return": 0.03401394920738232 }, { "month": "2025-09", "return": -0.022401810620094942 }, { "month": "2025-10", "return": 0.011474620856982032 }, { "month": "2025-11", "return": 0.013128379164695891 }, { "month": "2025-12", "return": 0.02494652919206053 }, { "month": "2026-01", "return": 0.08948212841432546 }, { "month": "2026-02", "return": 0.017802518056071914 }, { "month": "2026-03", "return": -0.030305062554317197 }, { "month": "2026-04", "return": 0.007863574307950705 }, { "month": "2026-05", "return": -0.013788772963043816 }, { "month": "2026-06", "return": -0.021350642752077653 }, { "month": "2026-07", "return": 0.005882873456760418 }, { "month": "2026-08", "return": 0.01749719861705956 }, { "month": "2026-09", "return": 0.021501497526121183 }, { "month": "2026-10", "return": -0.004240377926504668 } ] } }, { "id": "2020-2026--C3--caixa-90cdi", "arm": "C3", "label": "Referência corrigida", "window": "2020-2026", "scenario": "caixa-90cdi", "start": "2020-01-02", "end": "2026-10-26", "status": "complete", "initial_brl": 1000000.0, "annual": { "annual_reference_extra_pp": 15.0, "best_12m_excess_pp": 36.370362415315704, "cagr": 0.16000988445979392, "cagr_excess_pp": 5.906676100441155, "calendar_years": [ { "cdi_return": 0.027402585335257745, "complete": true, "end": "2020-12-31", "excess_pp": 11.977984339788094, "return": 0.1471824287331387, "start": "2020-01-02", "target_attained": false, "year": 2020 }, { "cdi_return": 0.044236197381473774, "complete": true, "end": "2021-12-31", "excess_pp": 10.981169688905679, "return": 0.15404789427053056, "start": "2021-01-01", "target_attained": false, "year": 2021 }, { "cdi_return": 0.12390989066133451, "complete": true, "end": "2022-12-31", "excess_pp": 1.0259161887526513, "return": 0.13416905254886102, "start": "2022-01-01", "target_attained": false, "year": 2022 }, { "cdi_return": 0.13039434525537708, "complete": true, "end": "2023-12-31", "excess_pp": 9.11769617492344, "return": 0.22157130700461147, "start": "2023-01-01", "target_attained": false, "year": 2023 }, { "cdi_return": 0.10875983174468828, "complete": true, "end": "2024-12-31", "excess_pp": 15.188117728868612, "return": 0.2606410090333744, "start": "2024-01-01", "target_attained": true, "year": 2024 }, { "cdi_return": 0.14324226892249148, "complete": true, "end": "2025-12-31", "excess_pp": -5.329680501729972, "return": 0.08994546390519176, "start": "2025-01-01", "target_attained": false, "year": 2025 }, { "cdi_return": 0.1146447105838535, "complete": false, "end": "2026-10-26", "excess_pp": -2.361957677608695, "return": 0.09102513380776656, "start": "2026-01-01", "target_attained": false, "year": 2026 } ], "cdi_cagr": 0.10094312345538237, "complete_12m_windows": 2124, "definition": "12 calendar months using prior available close; maximum anchor gap 7 days", "objective": "maximize-net-profit-with-explicit-risk", "overlapping_windows_are_not_independent": true, "positive_12m_excess_windows": 1425, "target_12m_hits": 650, "worst_12m_excess_pp": -8.556240180716479 }, "corrected_settlement": true, "corrected_allocation": true, "persistence": false, "retry_partials": false, "execution_map": {}, "metrics": { "final_nav": 2749690.9844143186, "total_return": 1.7496909844143187, "cdi_return": 0.9258084312424077, "max_drawdown": 0.08916403080814606, "costs": 141366.37740001027, "fx_costs": 36783.13475707772, "fills": 428, "buys": 208, "sells": 220, "avg_risk_exposure": 0.2879193643685563, "asset_pnl": { "BOVA11": -21402.86236622394, "BTC": 316284.85925316607, "COPX": 0.0, "ETH": 119017.65070913546, "GLD": 132304.1288281118, "ITUB4": 98006.92298711813, "PETR4": 361871.84304131113, "PICK": 0.0, "REMX": 0.0, "SH": 0.0, "SPY": 25523.65154183545, "URA": 0.0, "VALE3": 25351.868635517872, "XLI": 0.0, "XLU": 0.0 }, "asset_trading_pnl": 1056958.062629972, "cash_interest": 669960.3701427062, "cash_receivable_fx_pnl": 59555.68639871821, "monthly": [ { "month": "2020-01", "return": -0.019029671480291555 }, { "month": "2020-02", "return": -0.007454323001687468 }, { "month": "2020-03", "return": -0.01166287204843186 }, { "month": "2020-04", "return": 0.0025639774463375176 }, { "month": "2020-05", "return": -0.0009250457654382815 }, { "month": "2020-06", "return": 0.01025584498254184 }, { "month": "2020-07", "return": 0.033490228639665 }, { "month": "2020-08", "return": 0.031722590640489434 }, { "month": "2020-09", "return": 0.0014399195139933596 }, { "month": "2020-10", "return": 0.012701221530475149 }, { "month": "2020-11", "return": 0.04639928542896565 }, { "month": "2020-12", "return": 0.04113364248059903 }, { "month": "2021-01", "return": 0.07333778010485936 }, { "month": "2021-02", "return": 0.0012106696033351572 }, { "month": "2021-03", "return": 0.01364281495818842 }, { "month": "2021-04", "return": 0.027452821616230194 }, { "month": "2021-05", "return": -0.008401272859041797 }, { "month": "2021-06", "return": 0.001670107444434521 }, { "month": "2021-07", "return": -0.004589440176284043 }, { "month": "2021-08", "return": 0.016682922390929056 }, { "month": "2021-09", "return": -0.009732174220416834 }, { "month": "2021-10", "return": 0.051986397600184864 }, { "month": "2021-11", "return": 0.0103951096125523 }, { "month": "2021-12", "return": -0.02543090075946519 }, { "month": "2022-01", "return": 0.012352416259327148 }, { "month": "2022-02", "return": 0.0029904614393290174 }, { "month": "2022-03", "return": -0.003959165363702 }, { "month": "2022-04", "return": -0.029836185167768425 }, { "month": "2022-05", "return": 0.0353385037612477 }, { "month": "2022-06", "return": -0.010356354954346836 }, { "month": "2022-07", "return": 0.049544248986953976 }, { "month": "2022-08", "return": 0.05643129259642454 }, { "month": "2022-09", "return": -0.020403524451698796 }, { "month": "2022-10", "return": 0.020046355546935013 }, { "month": "2022-11", "return": 0.008069404886012821 }, { "month": "2022-12", "return": 0.010104434937667772 }, { "month": "2023-01", "return": 0.010296744851583162 }, { "month": "2023-02", "return": -0.010037383886942974 }, { "month": "2023-03", "return": -0.003034608404603456 }, { "month": "2023-04", "return": 0.007183671533117275 }, { "month": "2023-05", "return": -0.004816556425879637 }, { "month": "2023-06", "return": 0.05657874916106742 }, { "month": "2023-07", "return": 0.020096171835630505 }, { "month": "2023-08", "return": 0.023912268874886733 }, { "month": "2023-09", "return": 0.02816701570281155 }, { "month": "2023-10", "return": 0.011506225781510393 }, { "month": "2023-11", "return": 0.03137776168039874 }, { "month": "2023-12", "return": 0.03253182605858873 }, { "month": "2024-01", "return": 0.03214793296611851 }, { "month": "2024-02", "return": 0.0895922822559827 }, { "month": "2024-03", "return": 0.027161791253569767 }, { "month": "2024-04", "return": -0.008252076399290709 }, { "month": "2024-05", "return": 0.007615499154187022 }, { "month": "2024-06", "return": 0.02180063207729921 }, { "month": "2024-07", "return": -0.0013855578724893958 }, { "month": "2024-08", "return": 0.011958211912015626 }, { "month": "2024-09", "return": -0.029354717731411184 }, { "month": "2024-10", "return": 0.03496497462884318 }, { "month": "2024-11", "return": 0.056289647682250754 }, { "month": "2024-12", "return": -0.0033224924978185744 }, { "month": "2025-01", "return": 0.0008071450874198582 }, { "month": "2025-02", "return": -0.008747194276740866 }, { "month": "2025-03", "return": 0.012930329383820771 }, { "month": "2025-04", "return": 0.003513622587036469 }, { "month": "2025-05", "return": 0.021634441023487216 }, { "month": "2025-06", "return": -0.023002107083887613 }, { "month": "2025-07", "return": 0.019754677278170707 }, { "month": "2025-08", "return": 0.0341848999305745 }, { "month": "2025-09", "return": -0.02239511467413935 }, { "month": "2025-10", "return": 0.011474620856981144 }, { "month": "2025-11", "return": 0.013128379164697002 }, { "month": "2025-12", "return": 0.024946529192059863 }, { "month": "2026-01", "return": 0.08948212841432523 }, { "month": "2026-02", "return": 0.01782174789125035 }, { "month": "2026-03", "return": -0.02889674145356602 }, { "month": "2026-04", "return": 0.007863574307950927 }, { "month": "2026-05", "return": -0.013707220634951 }, { "month": "2026-06", "return": -0.02124293775834496 }, { "month": "2026-07", "return": 0.006034497841869824 }, { "month": "2026-08", "return": 0.017497198617060228 }, { "month": "2026-09", "return": 0.021593321348742478 }, { "month": "2026-10", "return": -0.004202905407869606 } ] } }, { "id": "2020-2026--P--caixa-90cdi", "arm": "P", "label": "Persistência", "window": "2020-2026", "scenario": "caixa-90cdi", "start": "2020-01-02", "end": "2026-10-26", "status": "complete", "initial_brl": 1000000.0, "annual": { "annual_reference_extra_pp": 15.0, "best_12m_excess_pp": 32.187330051163144, "cagr": 0.15327140272447992, "cagr_excess_pp": 5.2328279269097555, "calendar_years": [ { "cdi_return": 0.027402585335257745, "complete": true, "end": "2020-12-31", "excess_pp": 13.997289773114495, "return": 0.1673754830664027, "start": "2020-01-02", "target_attained": false, "year": 2020 }, { "cdi_return": 0.044236197381473774, "complete": true, "end": "2021-12-31", "excess_pp": 7.388968804972262, "return": 0.1181258854311964, "start": "2021-01-01", "target_attained": false, "year": 2021 }, { "cdi_return": 0.12390989066133451, "complete": true, "end": "2022-12-31", "excess_pp": 1.0754811416137322, "return": 0.13466470207747183, "start": "2022-01-01", "target_attained": false, "year": 2022 }, { "cdi_return": 0.13039434525537708, "complete": true, "end": "2023-12-31", "excess_pp": 9.117696174923285, "return": 0.22157130700460992, "start": "2023-01-01", "target_attained": false, "year": 2023 }, { "cdi_return": 0.10875983174468828, "complete": true, "end": "2024-12-31", "excess_pp": 10.26891935442249, "return": 0.21144902528891318, "start": "2024-01-01", "target_attained": false, "year": 2024 }, { "cdi_return": 0.14324226892249148, "complete": true, "end": "2025-12-31", "excess_pp": -4.398898423551256, "return": 0.09925328468697892, "start": "2025-01-01", "target_attained": false, "year": 2025 }, { "cdi_return": 0.1146447105838535, "complete": false, "end": "2026-10-26", "excess_pp": -1.7784878169477603, "return": 0.0968598324143759, "start": "2026-01-01", "target_attained": false, "year": 2026 } ], "cdi_cagr": 0.10094312345538237, "complete_12m_windows": 2124, "definition": "12 calendar months using prior available close; maximum anchor gap 7 days", "objective": "maximize-net-profit-with-explicit-risk", "overlapping_windows_are_not_independent": true, "positive_12m_excess_windows": 1447, "target_12m_hits": 494, "worst_12m_excess_pp": -10.423083617595431 }, "corrected_settlement": true, "corrected_allocation": true, "persistence": true, "retry_partials": false, "execution_map": {}, "metrics": { "final_nav": 2642662.411290944, "total_return": 1.642662411290944, "cdi_return": 0.9258084312424077, "max_drawdown": 0.08157355721937987, "costs": 132526.63650790806, "fx_costs": 44684.07332757316, "fills": 361, "buys": 179, "sells": 182, "avg_risk_exposure": 0.2941941634294271, "asset_pnl": { "BOVA11": 21034.77109016083, "BTC": 316549.7957696312, "COPX": 0.0, "ETH": 95461.35889305337, "GLD": 182958.70660326112, "ITUB4": 51529.44691920779, "PETR4": 329540.60487695795, "PICK": 0.0, "REMX": 0.0, "SH": 0.0, "SPY": 28823.891737696933, "URA": 0.0, "VALE3": -37020.55943047407, "XLI": 0.0, "XLU": 0.0 }, "asset_trading_pnl": 988878.0164594952, "cash_interest": 675289.5682643575, "cash_receivable_fx_pnl": 23178.89989466456, "monthly": [ { "month": "2020-01", "return": -0.014007780889991328 }, { "month": "2020-02", "return": -0.004413727840779869 }, { "month": "2020-03", "return": 0.022380751008332256 }, { "month": "2020-04", "return": 0.0025639774463377396 }, { "month": "2020-05", "return": -0.0009250457654380595 }, { "month": "2020-06", "return": 0.004393287409575342 }, { "month": "2020-07", "return": 0.030038292265095246 }, { "month": "2020-08", "return": 0.04687877561838594 }, { "month": "2020-09", "return": -0.010533251244207564 }, { "month": "2020-10", "return": 0.010148944391539239 }, { "month": "2020-11", "return": 0.021793459465071052 }, { "month": "2020-12", "return": 0.04986158489762316 }, { "month": "2021-01", "return": 0.06784055472104589 }, { "month": "2021-02", "return": 0.0012106696033356013 }, { "month": "2021-03", "return": 0.01364281495818842 }, { "month": "2021-04", "return": 0.02759752660267356 }, { "month": "2021-05", "return": -0.01293076877597954 }, { "month": "2021-06", "return": 0.0016701074444340769 }, { "month": "2021-07", "return": -0.01234359027239218 }, { "month": "2021-08", "return": 0.011167531120250818 }, { "month": "2021-09", "return": -0.017253769937934704 }, { "month": "2021-10", "return": 0.050541350151976694 }, { "month": "2021-11", "return": 0.01051942276129636 }, { "month": "2021-12", "return": -0.025346397657807107 }, { "month": "2022-01", "return": 0.01279227846690456 }, { "month": "2022-02", "return": 0.002992988300320132 }, { "month": "2022-03", "return": -0.003959165363702666 }, { "month": "2022-04", "return": -0.029836185167768536 }, { "month": "2022-05", "return": 0.0353385037612477 }, { "month": "2022-06", "return": -0.010356354954346947 }, { "month": "2022-07", "return": 0.04954424898695464 }, { "month": "2022-08", "return": 0.05643129259642499 }, { "month": "2022-09", "return": -0.02040352445169913 }, { "month": "2022-10", "return": 0.020046355546935235 }, { "month": "2022-11", "return": 0.008069404886012599 }, { "month": "2022-12", "return": 0.010104434937667994 }, { "month": "2023-01", "return": 0.01029674485158294 }, { "month": "2023-02", "return": -0.010037383886943751 }, { "month": "2023-03", "return": -0.003034608404603678 }, { "month": "2023-04", "return": 0.007183671533117497 }, { "month": "2023-05", "return": -0.004816556425879193 }, { "month": "2023-06", "return": 0.05657874916106698 }, { "month": "2023-07", "return": 0.020096171835630505 }, { "month": "2023-08", "return": 0.02391226887488651 }, { "month": "2023-09", "return": 0.02816701570281155 }, { "month": "2023-10", "return": 0.011506225781510615 }, { "month": "2023-11", "return": 0.03137776168039852 }, { "month": "2023-12", "return": 0.03253182605858851 }, { "month": "2024-01", "return": 0.032147932966118065 }, { "month": "2024-02", "return": 0.08959228225598248 }, { "month": "2024-03", "return": 0.0216879280809521 }, { "month": "2024-04", "return": -0.048789738625827805 }, { "month": "2024-05", "return": 0.0025448725387846594 }, { "month": "2024-06", "return": 0.010047748577609816 }, { "month": "2024-07", "return": 0.005613941141991097 }, { "month": "2024-08", "return": 0.005902003026793112 }, { "month": "2024-09", "return": -0.018966053719787324 }, { "month": "2024-10", "return": 0.03259518955861429 }, { "month": "2024-11", "return": 0.06721749685819134 }, { "month": "2024-12", "return": 0.0009321464186557993 }, { "month": "2025-01", "return": 0.0031777762033990964 }, { "month": "2025-02", "return": -0.00948714968638964 }, { "month": "2025-03", "return": 0.014346454949504706 }, { "month": "2025-04", "return": 0.0057842901240861 }, { "month": "2025-05", "return": 0.021569131286443444 }, { "month": "2025-06", "return": -0.019244555913693118 }, { "month": "2025-07", "return": 0.01926145526416856 }, { "month": "2025-08", "return": 0.034145567864962256 }, { "month": "2025-09", "return": -0.022420363034397428 }, { "month": "2025-10", "return": 0.0114746208569807 }, { "month": "2025-11", "return": 0.013128379164696335 }, { "month": "2025-12", "return": 0.024946529192060085 }, { "month": "2026-01", "return": 0.08948212841432501 }, { "month": "2026-02", "return": 0.033060339131300465 }, { "month": "2026-03", "return": -0.032905029219304494 }, { "month": "2026-04", "return": 0.0032749270214185167 }, { "month": "2026-05", "return": -0.021188260042298124 }, { "month": "2026-06", "return": -0.023024766991169843 }, { "month": "2026-07", "return": 0.006138499660396812 }, { "month": "2026-08", "return": 0.01749719861705956 }, { "month": "2026-09", "return": 0.021593321348742256 }, { "month": "2026-10", "return": 0.0043023783584328346 } ] } }, { "id": "2020-2026--E--caixa-90cdi", "arm": "E", "label": "Ordens-filhas", "window": "2020-2026", "scenario": "caixa-90cdi", "start": "2020-01-02", "end": "2026-10-26", "status": "complete", "initial_brl": 1000000.0, "annual": { "annual_reference_extra_pp": 15.0, "best_12m_excess_pp": 49.531457669827276, "cagr": 0.1654391700257949, "cagr_excess_pp": 6.449604657041252, "calendar_years": [ { "cdi_return": 0.027402585335257745, "complete": true, "end": "2020-12-31", "excess_pp": 11.756080123273293, "return": 0.14496338656799068, "start": "2020-01-02", "target_attained": false, "year": 2020 }, { "cdi_return": 0.044236197381473774, "complete": true, "end": "2021-12-31", "excess_pp": 18.710000905826618, "return": 0.23133620643973996, "start": "2021-01-01", "target_attained": true, "year": 2021 }, { "cdi_return": 0.12390989066133451, "complete": true, "end": "2022-12-31", "excess_pp": 1.480439339416395, "return": 0.13871428405549846, "start": "2022-01-01", "target_attained": false, "year": 2022 }, { "cdi_return": 0.13039434525537708, "complete": true, "end": "2023-12-31", "excess_pp": 9.895302536428318, "return": 0.22934737061966026, "start": "2023-01-01", "target_attained": false, "year": 2023 }, { "cdi_return": 0.10875983174468828, "complete": true, "end": "2024-12-31", "excess_pp": 14.942407975673856, "return": 0.25818391150142683, "start": "2024-01-01", "target_attained": false, "year": 2024 }, { "cdi_return": 0.14324226892249148, "complete": true, "end": "2025-12-31", "excess_pp": -2.0997535277373247, "return": 0.12224473364511823, "start": "2025-01-01", "target_attained": false, "year": 2025 }, { "cdi_return": 0.1146447105838535, "complete": false, "end": "2026-10-26", "excess_pp": -9.602019920467097, "return": 0.01862451137918253, "start": "2026-01-01", "target_attained": false, "year": 2026 } ], "cdi_cagr": 0.10094312345538237, "complete_12m_windows": 2124, "definition": "12 calendar months using prior available close; maximum anchor gap 7 days", "objective": "maximize-net-profit-with-explicit-risk", "overlapping_windows_are_not_independent": true, "positive_12m_excess_windows": 1605, "target_12m_hits": 601, "worst_12m_excess_pp": -10.197467524963544 }, "corrected_settlement": true, "corrected_allocation": true, "persistence": false, "retry_partials": true, "execution_map": {}, "metrics": { "final_nav": 2838595.1740525262, "total_return": 1.8385951740525264, "cdi_return": 0.9258084312424077, "max_drawdown": 0.09964169590053196, "costs": 175507.84505666894, "fx_costs": 47462.770688615135, "fills": 498, "buys": 245, "sells": 253, "avg_risk_exposure": 0.32588810944545904, "asset_pnl": { "BOVA11": -168192.1394530827, "BTC": 315267.95777578565, "COPX": 0.0, "ETH": 124610.18581074494, "GLD": 186488.2064086588, "ITUB4": 110924.69186635746, "PETR4": 406764.7816552542, "PICK": 0.0, "REMX": 0.0, "SH": 0.0, "SPY": 63255.99076321613, "URA": 0.0, "VALE3": 144571.76317795072, "XLI": 0.0, "XLU": 0.0 }, "asset_trading_pnl": 1183691.438004885, "cash_interest": 684841.7141978246, "cash_receivable_fx_pnl": 17524.792538431684, "monthly": [ { "month": "2020-01", "return": -0.026303968012451162 }, { "month": "2020-02", "return": -0.006649005929939222 }, { "month": "2020-03", "return": 0.002400047045713949 }, { "month": "2020-04", "return": 0.0014027429055223362 }, { "month": "2020-05", "return": 0.0042965110968533615 }, { "month": "2020-06", "return": 0.004243867247984978 }, { "month": "2020-07", "return": 0.03212256411700842 }, { "month": "2020-08", "return": 0.03660512062987653 }, { "month": "2020-09", "return": -0.004758867376820519 }, { "month": "2020-10", "return": 0.00841749525317348 }, { "month": "2020-11", "return": 0.04568758471813261 }, { "month": "2020-12", "return": 0.041355963040457855 }, { "month": "2021-01", "return": 0.08928697252452134 }, { "month": "2021-02", "return": 0.05009765321534765 }, { "month": "2021-03", "return": 0.08512533482592333 }, { "month": "2021-04", "return": -0.022171812992804463 }, { "month": "2021-05", "return": 0.004357993152108941 }, { "month": "2021-06", "return": -0.005360846423279719 }, { "month": "2021-07", "return": -0.007476129325364345 }, { "month": "2021-08", "return": -0.00612232182730077 }, { "month": "2021-09", "return": -0.005671374216263403 }, { "month": "2021-10", "return": 0.04549177017934891 }, { "month": "2021-11", "return": -0.0006511448558127464 }, { "month": "2021-12", "return": -0.009016261809687842 }, { "month": "2022-01", "return": -0.0026854405568091932 }, { "month": "2022-02", "return": 0.004761427760698211 }, { "month": "2022-03", "return": 0.006846972140430729 }, { "month": "2022-04", "return": -0.032152875336358466 }, { "month": "2022-05", "return": 0.03473754473582402 }, { "month": "2022-06", "return": -0.011744521196891178 }, { "month": "2022-07", "return": 0.04273468869987207 }, { "month": "2022-08", "return": 0.05700011494431023 }, { "month": "2022-09", "return": -0.020734348723351004 }, { "month": "2022-10", "return": 0.03664352277099914 }, { "month": "2022-11", "return": 0.009031880645116397 }, { "month": "2022-12", "return": 0.010104440212712618 }, { "month": "2023-01", "return": 0.009895668137518188 }, { "month": "2023-02", "return": -0.007381765228023474 }, { "month": "2023-03", "return": 0.0003527953650890314 }, { "month": "2023-04", "return": 0.007428417315668456 }, { "month": "2023-05", "return": -0.003557654942909383 }, { "month": "2023-06", "return": 0.05857742372419761 }, { "month": "2023-07", "return": 0.020532425660023224 }, { "month": "2023-08", "return": 0.02447718039448943 }, { "month": "2023-09", "return": 0.028738133297514734 }, { "month": "2023-10", "return": 0.009655473314197138 }, { "month": "2023-11", "return": 0.031034529315500547 }, { "month": "2023-12", "return": 0.03037026802899212 }, { "month": "2024-01", "return": 0.02154981659778743 }, { "month": "2024-02", "return": 0.0815891016876773 }, { "month": "2024-03", "return": 0.028634591263925646 }, { "month": "2024-04", "return": -0.03353798242120931 }, { "month": "2024-05", "return": 0.01640238442755404 }, { "month": "2024-06", "return": 0.026746532044255256 }, { "month": "2024-07", "return": -0.001497385349222169 }, { "month": "2024-08", "return": 0.01312580054716328 }, { "month": "2024-09", "return": -0.023962260766779986 }, { "month": "2024-10", "return": 0.030371070854197546 }, { "month": "2024-11", "return": 0.07523840839322316 }, { "month": "2024-12", "return": 0.003390121836554627 }, { "month": "2025-01", "return": -0.007658639466819439 }, { "month": "2025-02", "return": -0.01033278081736988 }, { "month": "2025-03", "return": 0.010401162969098543 }, { "month": "2025-04", "return": 0.016269943023498046 }, { "month": "2025-05", "return": 0.022779032549925304 }, { "month": "2025-06", "return": -0.02109834188191373 }, { "month": "2025-07", "return": -0.009904071468006426 }, { "month": "2025-08", "return": 0.010393110712717313 }, { "month": "2025-09", "return": 0.003534940747459414 }, { "month": "2025-10", "return": 0.026104034001305454 }, { "month": "2025-11", "return": 0.026465420857963995 }, { "month": "2025-12", "return": 0.05118131112936952 }, { "month": "2026-01", "return": 0.08343408215752146 }, { "month": "2026-02", "return": 0.02346384076472474 }, { "month": "2026-03", "return": -0.03998668171569475 }, { "month": "2026-04", "return": -0.0016889251510077141 }, { "month": "2026-05", "return": -0.030003599785564994 }, { "month": "2026-06", "return": -0.007040681937908855 }, { "month": "2026-07", "return": 0.010930655150267032 }, { "month": "2026-08", "return": 0.013642810117463267 }, { "month": "2026-09", "return": 0.00970842662322724 }, { "month": "2026-10", "return": -0.03818375215726011 } ] } }, { "id": "2020-2026--PE--caixa-90cdi", "arm": "PE", "label": "Candidata CR10", "window": "2020-2026", "scenario": "caixa-90cdi", "start": "2020-01-02", "end": "2026-10-26", "status": "complete", "initial_brl": 1000000.0, "annual": { "annual_reference_extra_pp": 15.0, "best_12m_excess_pp": 31.97519570527836, "cagr": 0.16474722494551775, "cagr_excess_pp": 6.380410149013538, "calendar_years": [ { "cdi_return": 0.027402585335257745, "complete": true, "end": "2020-12-31", "excess_pp": 13.572012899640784, "return": 0.16312271433166559, "start": "2020-01-02", "target_attained": false, "year": 2020 }, { "cdi_return": 0.044236197381473774, "complete": true, "end": "2021-12-31", "excess_pp": 8.352236864056039, "return": 0.12775856602203417, "start": "2021-01-01", "target_attained": false, "year": 2021 }, { "cdi_return": 0.12390989066133451, "complete": true, "end": "2022-12-31", "excess_pp": 0.17714411415357123, "return": 0.12568133180287022, "start": "2022-01-01", "target_attained": false, "year": 2022 }, { "cdi_return": 0.13039434525537708, "complete": true, "end": "2023-12-31", "excess_pp": 8.5877873504953, "return": 0.2162722187603301, "start": "2023-01-01", "target_attained": false, "year": 2023 }, { "cdi_return": 0.10875983174468828, "complete": true, "end": "2024-12-31", "excess_pp": 16.61081395683133, "return": 0.27486797131300156, "start": "2024-01-01", "target_attained": true, "year": 2024 }, { "cdi_return": 0.14324226892249148, "complete": true, "end": "2025-12-31", "excess_pp": 1.7054546716083419, "return": 0.1602968156385749, "start": "2025-01-01", "target_attained": false, "year": 2025 }, { "cdi_return": 0.1146447105838535, "complete": false, "end": "2026-10-26", "excess_pp": -5.0443984989611, "return": 0.0642007255942425, "start": "2026-01-01", "target_attained": false, "year": 2026 } ], "cdi_cagr": 0.10094312345538237, "complete_12m_windows": 2124, "definition": "12 calendar months using prior available close; maximum anchor gap 7 days", "objective": "maximize-net-profit-with-explicit-risk", "overlapping_windows_are_not_independent": true, "positive_12m_excess_windows": 1593, "target_12m_hits": 693, "worst_12m_excess_pp": -10.854259742613637 }, "corrected_settlement": true, "corrected_allocation": true, "persistence": true, "retry_partials": true, "execution_map": {}, "metrics": { "final_nav": 2827130.0309372256, "total_return": 1.8271300309372256, "cdi_return": 0.9258084312424077, "max_drawdown": 0.0989356130284118, "costs": 144591.96214531068, "fx_costs": 46980.54674965266, "fills": 405, "buys": 203, "sells": 202, "avg_risk_exposure": 0.3141742535399223, "asset_pnl": { "BOVA11": -64055.10167607533, "BTC": 302278.33654345403, "COPX": 0.0, "ETH": 22250.817229180535, "GLD": 304396.0318826696, "ITUB4": 71006.18203322135, "PETR4": 259221.910743822, "PICK": 0.0, "REMX": 0.0, "SH": 0.0, "SPY": 99312.77365789936, "URA": 0.0, "VALE3": 139069.60660505132, "XLI": 0.0, "XLU": 0.0 }, "asset_trading_pnl": 1133480.5570192228, "cash_interest": 661435.9620882061, "cash_receivable_fx_pnl": 79194.05857944937, "monthly": [ { "month": "2020-01", "return": -0.014216095656017003 }, { "month": "2020-02", "return": -0.0028603166445566597 }, { "month": "2020-03", "return": 0.017547278548657452 }, { "month": "2020-04", "return": 0.0014027429055227802 }, { "month": "2020-05", "return": 0.0042993569641447404 }, { "month": "2020-06", "return": 0.004172479404547236 }, { "month": "2020-07", "return": 0.034417870026685726 }, { "month": "2020-08", "return": 0.046867012985419176 }, { "month": "2020-09", "return": -0.012291868952858054 }, { "month": "2020-10", "return": 0.011271430061581267 }, { "month": "2020-11", "return": 0.014443777272876934 }, { "month": "2020-12", "return": 0.04940000390411958 }, { "month": "2021-01", "return": 0.0593723988382131 }, { "month": "2021-02", "return": 0.0012106696033358233 }, { "month": "2021-03", "return": 0.026320720864689617 }, { "month": "2021-04", "return": 0.025575194183779848 }, { "month": "2021-05", "return": -0.014441873075038192 }, { "month": "2021-06", "return": 0.0021162768196920645 }, { "month": "2021-07", "return": -0.015120117067160765 }, { "month": "2021-08", "return": 0.013765208389655559 }, { "month": "2021-09", "return": -0.012167187166348015 }, { "month": "2021-10", "return": 0.058813562543127196 }, { "month": "2021-11", "return": 0.009765818499917645 }, { "month": "2021-12", "return": -0.030055713977480858 }, { "month": "2022-01", "return": 0.007879257151365726 }, { "month": "2022-02", "return": 0.000402275315619649 }, { "month": "2022-03", "return": -0.033314869636890454 }, { "month": "2022-04", "return": 0.0007471236248455249 }, { "month": "2022-05", "return": 0.019789462967410243 }, { "month": "2022-06", "return": -0.01100974030310764 }, { "month": "2022-07", "return": 0.05591954176372038 }, { "month": "2022-08", "return": 0.05681443174765777 }, { "month": "2022-09", "return": -0.02095386305511915 }, { "month": "2022-10", "return": 0.027610531222371115 }, { "month": "2022-11", "return": 0.009003835724616494 }, { "month": "2022-12", "return": 0.01010443493766755 }, { "month": "2023-01", "return": 0.008148745788291611 }, { "month": "2023-02", "return": -6.376155058607225e-06 }, { "month": "2023-03", "return": -0.0018247337690214804 }, { "month": "2023-04", "return": 0.011812588433262272 }, { "month": "2023-05", "return": -0.014055146192154533 }, { "month": "2023-06", "return": 0.054132410007587506 }, { "month": "2023-07", "return": 0.019506735731132485 }, { "month": "2023-08", "return": 0.017552393307067815 }, { "month": "2023-09", "return": 0.02743953257304521 }, { "month": "2023-10", "return": 0.011091772373268194 }, { "month": "2023-11", "return": 0.03276776348638921 }, { "month": "2023-12", "return": 0.0326612178695489 }, { "month": "2024-01", "return": 0.033922008491992894 }, { "month": "2024-02", "return": 0.08265872521484874 }, { "month": "2024-03", "return": 0.01700169027000964 }, { "month": "2024-04", "return": -0.015625346296523346 }, { "month": "2024-05", "return": 0.0130564924537524 }, { "month": "2024-06", "return": 0.04345633077036459 }, { "month": "2024-07", "return": -0.00311142801912756 }, { "month": "2024-08", "return": 0.011971633005024573 }, { "month": "2024-09", "return": -0.010359634589163003 }, { "month": "2024-10", "return": 0.026045047847989222 }, { "month": "2024-11", "return": 0.05687605891265268 }, { "month": "2024-12", "return": -0.005939162647254137 }, { "month": "2025-01", "return": -0.0010212314008783974 }, { "month": "2025-02", "return": -0.019620459239005572 }, { "month": "2025-03", "return": 0.012835118724355388 }, { "month": "2025-04", "return": 0.014220624345462118 }, { "month": "2025-05", "return": 0.0056928632643160615 }, { "month": "2025-06", "return": -0.009007433769839701 }, { "month": "2025-07", "return": 0.019515516830770352 }, { "month": "2025-08", "return": 0.03699743340520456 }, { "month": "2025-09", "return": -0.011627972875687953 }, { "month": "2025-10", "return": 0.026331079593264084 }, { "month": "2025-11", "return": 0.0251237589497344 }, { "month": "2025-12", "return": 0.052581909682000605 }, { "month": "2026-01", "return": 0.07855801652013339 }, { "month": "2026-02", "return": 0.02714907765372776 }, { "month": "2026-03", "return": -0.04009017128805237 }, { "month": "2026-04", "return": -0.0018639287261957849 }, { "month": "2026-05", "return": -0.030876135006357663 }, { "month": "2026-06", "return": -0.00692096398375841 }, { "month": "2026-07", "return": 0.01093065515026681 }, { "month": "2026-08", "return": 0.013642810117463045 }, { "month": "2026-09", "return": 0.008275780549756862 }, { "month": "2026-10", "return": 0.008271802646112159 } ] } }, { "id": "2020-2026--R--caixa-90cdi", "arm": "R", "label": "CR10 com IVVB11", "window": "2020-2026", "scenario": "caixa-90cdi", "start": "2020-01-02", "end": "2026-10-26", "status": "complete", "initial_brl": 1000000.0, "annual": { "annual_reference_extra_pp": 15.0, "best_12m_excess_pp": 31.157290261972538, "cagr": 0.15988568965143202, "cagr_excess_pp": 5.894256619604965, "calendar_years": [ { "cdi_return": 0.027402585335257745, "complete": true, "end": "2020-12-31", "excess_pp": 11.477439475643415, "return": 0.14217698009169188, "start": "2020-01-02", "target_attained": false, "year": 2020 }, { "cdi_return": 0.044236197381473774, "complete": true, "end": "2021-12-31", "excess_pp": 6.890362666010952, "return": 0.11313982404158329, "start": "2021-01-01", "target_attained": false, "year": 2021 }, { "cdi_return": 0.12390989066133451, "complete": true, "end": "2022-12-31", "excess_pp": 1.5819951884856298, "return": 0.1397298425461908, "start": "2022-01-01", "target_attained": false, "year": 2022 }, { "cdi_return": 0.13039434525537708, "complete": true, "end": "2023-12-31", "excess_pp": 8.587787350495413, "return": 0.2162722187603312, "start": "2023-01-01", "target_attained": false, "year": 2023 }, { "cdi_return": 0.10875983174468828, "complete": true, "end": "2024-12-31", "excess_pp": 16.8740163426623, "return": 0.2774999951713113, "start": "2024-01-01", "target_attained": true, "year": 2024 }, { "cdi_return": 0.14324226892249148, "complete": true, "end": "2025-12-31", "excess_pp": 1.6268192990647634, "return": 0.1595104619131391, "start": "2025-01-01", "target_attained": false, "year": 2025 }, { "cdi_return": 0.1146447105838535, "complete": false, "end": "2026-10-26", "excess_pp": -6.216046893871052, "return": 0.05248424164514298, "start": "2026-01-01", "target_attained": false, "year": 2026 } ], "cdi_cagr": 0.10094312345538237, "complete_12m_windows": 2124, "definition": "12 calendar months using prior available close; maximum anchor gap 7 days", "objective": "maximize-net-profit-with-explicit-risk", "overlapping_windows_are_not_independent": true, "positive_12m_excess_windows": 1649, "target_12m_hits": 667, "worst_12m_excess_pp": -10.530009879557657 }, "corrected_settlement": true, "corrected_allocation": true, "persistence": true, "retry_partials": true, "execution_map": { "SPY": "IVVB11" }, "metrics": { "final_nav": 2747685.431839643, "total_return": 1.7476854318396429, "cdi_return": 0.9258084312424077, "max_drawdown": 0.09495525756134882, "costs": 118110.58990447198, "fx_costs": 23948.077350820655, "fills": 405, "buys": 201, "sells": 204, "avg_risk_exposure": 0.3301750054699771, "asset_pnl": { "BOVA11": 13178.609485036695, "BTC": 276775.70638968307, "COPX": 0.0, "ETH": 43988.720481653574, "GLD": 303371.0130685739, "ITUB4": 130578.08781253075, "PETR4": 223241.52922101296, "PICK": 0.0, "REMX": 0.0, "SH": 0.0, "SPY": 87971.44042404293, "URA": 0.0, "VALE3": 76312.64731773558, "XLI": 0.0, "XLU": 0.0 }, "asset_trading_pnl": 1155417.7542002695, "cash_interest": 615290.4998582967, "cash_receivable_fx_pnl": 925.2551318975238, "monthly": [ { "month": "2020-01", "return": -0.01166537455180705 }, { "month": "2020-02", "return": -0.0010305293198979992 }, { "month": "2020-03", "return": -0.006996306007328923 }, { "month": "2020-04", "return": 0.0014027429055225582 }, { "month": "2020-05", "return": 0.003402765289309606 }, { "month": "2020-06", "return": 0.005322246007697373 }, { "month": "2020-07", "return": 0.034580991205330314 }, { "month": "2020-08", "return": 0.044090945123573144 }, { "month": "2020-09", "return": -0.013257711717140408 }, { "month": "2020-10", "return": 0.011086152646532677 }, { "month": "2020-11", "return": 0.017302689730759324 }, { "month": "2020-12", "return": 0.05194256589587298 }, { "month": "2021-01", "return": 0.05596057116231079 }, { "month": "2021-02", "return": 0.0012106696033356013 }, { "month": "2021-03", "return": 0.02079835415278586 }, { "month": "2021-04", "return": 0.02815844972854209 }, { "month": "2021-05", "return": -0.015131755230929689 }, { "month": "2021-06", "return": 0.0021162768196920645 }, { "month": "2021-07", "return": -0.015120117067160765 }, { "month": "2021-08", "return": 0.008739472356554145 }, { "month": "2021-09", "return": -0.006337808993487348 }, { "month": "2021-10", "return": 0.048503345555175326 }, { "month": "2021-11", "return": 0.012006103094871268 }, { "month": "2021-12", "return": -0.029654739819310993 }, { "month": "2022-01", "return": 0.015052930179701773 }, { "month": "2022-02", "return": 0.00042841889712774694 }, { "month": "2022-03", "return": -0.03139727635138567 }, { "month": "2022-04", "return": 0.00036467196669409674 }, { "month": "2022-05", "return": 0.018459809878633493 }, { "month": "2022-06", "return": -0.01087454456758774 }, { "month": "2022-07", "return": 0.055919541763720826 }, { "month": "2022-08", "return": 0.05681443174765777 }, { "month": "2022-09", "return": -0.01841134712220427 }, { "month": "2022-10", "return": 0.029934640533238577 }, { "month": "2022-11", "return": 0.009003955692063137 }, { "month": "2022-12", "return": 0.010104434937667328 }, { "month": "2023-01", "return": 0.008148745788292056 }, { "month": "2023-02", "return": -6.3761550589402916e-06 }, { "month": "2023-03", "return": -0.0018247337690210363 }, { "month": "2023-04", "return": 0.011812588433262494 }, { "month": "2023-05", "return": -0.01405514619215431 }, { "month": "2023-06", "return": 0.054132410007587506 }, { "month": "2023-07", "return": 0.019506735731132485 }, { "month": "2023-08", "return": 0.017552393307068037 }, { "month": "2023-09", "return": 0.027439532573045433 }, { "month": "2023-10", "return": 0.011091772373267972 }, { "month": "2023-11", "return": 0.03276776348638921 }, { "month": "2023-12", "return": 0.0326612178695489 }, { "month": "2024-01", "return": 0.033922008491993116 }, { "month": "2024-02", "return": 0.08265872521484874 }, { "month": "2024-03", "return": 0.01975952992751817 }, { "month": "2024-04", "return": -0.015461739103340255 }, { "month": "2024-05", "return": 0.017001583513812646 }, { "month": "2024-06", "return": 0.0426037883913708 }, { "month": "2024-07", "return": -0.010149326434005346 }, { "month": "2024-08", "return": 0.012071221562967471 }, { "month": "2024-09", "return": -0.008024511476886431 }, { "month": "2024-10", "return": 0.024168510068083293 }, { "month": "2024-11", "return": 0.055628311921705365 }, { "month": "2024-12", "return": -0.0021940241934099713 }, { "month": "2025-01", "return": -0.0038763517443529683 }, { "month": "2025-02", "return": -0.018085820397272023 }, { "month": "2025-03", "return": 0.017175429658212504 }, { "month": "2025-04", "return": 0.03216969137891623 }, { "month": "2025-05", "return": 0.022407887944756677 }, { "month": "2025-06", "return": -0.013255833904439629 }, { "month": "2025-07", "return": 0.0032001308085456426 }, { "month": "2025-08", "return": 0.03031426732396958 }, { "month": "2025-09", "return": -0.00978861511128637 }, { "month": "2025-10", "return": 0.028731093948013875 }, { "month": "2025-11", "return": 0.018957293101881767 }, { "month": "2025-12", "return": 0.04320367686266513 }, { "month": "2026-01", "return": 0.07066613316974557 }, { "month": "2026-02", "return": 0.030236582390840372 }, { "month": "2026-03", "return": -0.041458948866975986 }, { "month": "2026-04", "return": 0.0026132736247606037 }, { "month": "2026-05", "return": -0.02418075202343739 }, { "month": "2026-06", "return": -0.023309622102396732 }, { "month": "2026-07", "return": 0.010909346102792927 }, { "month": "2026-08", "return": 0.01364281011746371 }, { "month": "2026-09", "return": 0.008275780549757306 }, { "month": "2026-10", "return": 0.008271802646112159 } ] } }, { "id": "2020-2026--Q0--caixa-90cdi", "arm": "Q0", "label": "CR9 original", "window": "2020-2026", "scenario": "caixa-90cdi", "start": "2020-01-02", "end": "2026-10-26", "status": "complete", "initial_brl": 1000000.0, "annual": { "annual_reference_extra_pp": 15.0, "best_12m_excess_pp": 38.08842719524883, "cagr": 0.14802208597706001, "cagr_excess_pp": 4.707896252167765, "calendar_years": [ { "cdi_return": 0.027402585335257745, "complete": true, "end": "2020-12-31", "excess_pp": 12.71292678263185, "return": 0.15453185316157625, "start": "2020-01-02", "target_attained": false, "year": 2020 }, { "cdi_return": 0.044236197381473774, "complete": true, "end": "2021-12-31", "excess_pp": 15.046848848953864, "return": 0.19470468587101242, "start": "2021-01-01", "target_attained": true, "year": 2021 }, { "cdi_return": 0.12390989066133451, "complete": true, "end": "2022-12-31", "excess_pp": 2.8096181230499173, "return": 0.15200607189183368, "start": "2022-01-01", "target_attained": false, "year": 2022 }, { "cdi_return": 0.13039434525537708, "complete": true, "end": "2023-12-31", "excess_pp": 4.71042123253369, "return": 0.17749855758071398, "start": "2023-01-01", "target_attained": false, "year": 2023 }, { "cdi_return": 0.10875983174468828, "complete": true, "end": "2024-12-31", "excess_pp": 3.5063738598532623, "return": 0.1438235703432209, "start": "2024-01-01", "target_attained": false, "year": 2024 }, { "cdi_return": 0.14324226892249148, "complete": true, "end": "2025-12-31", "excess_pp": -0.05628084039777104, "return": 0.14267946051851377, "start": "2025-01-01", "target_attained": false, "year": 2025 }, { "cdi_return": 0.1146447105838535, "complete": false, "end": "2026-10-26", "excess_pp": -6.709448146662966, "return": 0.04755022911722384, "start": "2026-01-01", "target_attained": false, "year": 2026 } ], "cdi_cagr": 0.10094312345538237, "complete_12m_windows": 2124, "definition": "12 calendar months using prior available close; maximum anchor gap 7 days", "objective": "maximize-net-profit-with-explicit-risk", "overlapping_windows_are_not_independent": true, "positive_12m_excess_windows": 1614, "target_12m_hits": 438, "worst_12m_excess_pp": -9.044017869724685 }, "corrected_settlement": false, "corrected_allocation": false, "persistence": false, "retry_partials": false, "execution_map": {}, "metrics": { "final_nav": 2561768.9494906105, "total_return": 1.5617689494906104, "cdi_return": 0.9258084312424077, "max_drawdown": 0.07890019318389041, "costs": 237131.00146827148, "fx_costs": 68524.50603762784, "fills": 709, "buys": 338, "sells": 371, "avg_risk_exposure": 0.2707790685928854, "asset_pnl": { "BOVA11": -118414.83419792156, "BTC": 222637.0671634552, "COPX": -10971.748007737147, "ETH": 44553.31431678722, "GLD": 25450.118933218262, "ITUB4": -2593.579231631651, "PETR4": 377241.88774193893, "PICK": 0.0, "REMX": 132562.77367864773, "SH": 0.0, "SPY": -16331.009259980547, "URA": 68904.89366166733, "VALE3": 48264.323736652674, "XLI": 23819.76160906049, "XLU": 0.0 }, "asset_trading_pnl": 795122.970144157, "cash_interest": 665451.9990680371, "cash_receivable_fx_pnl": 169718.48631604426, "monthly": [ { "month": "2020-01", "return": -0.013428217058717995 }, { "month": "2020-02", "return": 0.003057488722746138 }, { "month": "2020-03", "return": -0.0007951234794144613 }, { "month": "2020-04", "return": 0.0025639774463379617 }, { "month": "2020-05", "return": 0.002122049165581563 }, { "month": "2020-06", "return": 0.004632843565875566 }, { "month": "2020-07", "return": 0.013970630719596588 }, { "month": "2020-08", "return": 0.04933685114922226 }, { "month": "2020-09", "return": -0.010306802531108383 }, { "month": "2020-10", "return": 0.010206060103823189 }, { "month": "2020-11", "return": 0.03149963345337037 }, { "month": "2020-12", "return": 0.0542335674912644 }, { "month": "2021-01", "return": 0.08069884808687644 }, { "month": "2021-02", "return": 0.04347362707990765 }, { "month": "2021-03", "return": -0.0014595381137069152 }, { "month": "2021-04", "return": 0.0018698787963831176 }, { "month": "2021-05", "return": 0.0027664895754273555 }, { "month": "2021-06", "return": -0.019518171503411508 }, { "month": "2021-07", "return": 0.009472301578963727 }, { "month": "2021-08", "return": 0.01179980720472229 }, { "month": "2021-09", "return": -0.011023118536807153 }, { "month": "2021-10", "return": 0.08855127472200541 }, { "month": "2021-11", "return": 0.003757636249128282 }, { "month": "2021-12", "return": -0.02410035352316653 }, { "month": "2022-01", "return": -0.00742570846359436 }, { "month": "2022-02", "return": 0.0067929457085667 }, { "month": "2022-03", "return": 0.008339806345809553 }, { "month": "2022-04", "return": 0.0013410092882861768 }, { "month": "2022-05", "return": 0.020516938096947657 }, { "month": "2022-06", "return": -0.009782671140428634 }, { "month": "2022-07", "return": 0.04461051323561205 }, { "month": "2022-08", "return": 0.05889502217636022 }, { "month": "2022-09", "return": -0.02134348583820156 }, { "month": "2022-10", "return": 0.024292168571485417 }, { "month": "2022-11", "return": 0.008751530696535559 }, { "month": "2022-12", "return": 0.010104434937667994 }, { "month": "2023-01", "return": 0.011173427875350361 }, { "month": "2023-02", "return": -0.010020971156302183 }, { "month": "2023-03", "return": -0.010750089817242792 }, { "month": "2023-04", "return": 0.007107278100986658 }, { "month": "2023-05", "return": -0.0052912045077796455 }, { "month": "2023-06", "return": 0.05358158442260641 }, { "month": "2023-07", "return": 0.010557765069464597 }, { "month": "2023-08", "return": -0.002888487426631281 }, { "month": "2023-09", "return": 0.030913943870834792 }, { "month": "2023-10", "return": 0.017059998652922292 }, { "month": "2023-11", "return": 0.028180298853695884 }, { "month": "2023-12", "return": 0.037097811276326054 }, { "month": "2024-01", "return": 0.014646203945520186 }, { "month": "2024-02", "return": 0.05738400698456059 }, { "month": "2024-03", "return": 0.02165149995741311 }, { "month": "2024-04", "return": -0.025426105939684418 }, { "month": "2024-05", "return": 0.01227684850978683 }, { "month": "2024-06", "return": 0.00014111740104505444 }, { "month": "2024-07", "return": -0.004245239976992554 }, { "month": "2024-08", "return": 0.013639250138482772 }, { "month": "2024-09", "return": -0.023998938410605852 }, { "month": "2024-10", "return": 0.02657563098111204 }, { "month": "2024-11", "return": 0.06476004630700927 }, { "month": "2024-12", "return": -0.01778913284332928 }, { "month": "2025-01", "return": -0.0043282164477123075 }, { "month": "2025-02", "return": -0.012778058304914519 }, { "month": "2025-03", "return": 0.011103442402418784 }, { "month": "2025-04", "return": 0.023154259089980478 }, { "month": "2025-05", "return": 0.007718525582696145 }, { "month": "2025-06", "return": 0.010774287821221362 }, { "month": "2025-07", "return": 0.018563723301227464 }, { "month": "2025-08", "return": 0.039651396062928335 }, { "month": "2025-09", "return": 0.019809043626773937 }, { "month": "2025-10", "return": -0.00047581718051992183 }, { "month": "2025-11", "return": 0.009873364526543416 }, { "month": "2025-12", "return": 0.012064659435576663 }, { "month": "2026-01", "return": 0.07364106556842653 }, { "month": "2026-02", "return": 0.034562998671685996 }, { "month": "2026-03", "return": -0.021677181254510014 }, { "month": "2026-04", "return": -0.011788676403760245 }, { "month": "2026-05", "return": -0.01837900204628551 }, { "month": "2026-06", "return": 0.008055489748103772 }, { "month": "2026-07", "return": 0.00997599449930342 }, { "month": "2026-08", "return": 0.015960246651598453 }, { "month": "2026-09", "return": 0.009000600085594002 }, { "month": "2026-10", "return": -0.047819417091816474 } ] } }, { "id": "2020-2026--Q1--caixa-90cdi", "arm": "Q1", "label": "CR9 corrigida", "window": "2020-2026", "scenario": "caixa-90cdi", "start": "2020-01-02", "end": "2026-10-26", "status": "complete", "initial_brl": 1000000.0, "annual": { "annual_reference_extra_pp": 15.0, "best_12m_excess_pp": 38.3211730088751, "cagr": 0.13382441481740703, "cagr_excess_pp": 3.2881291362024667, "calendar_years": [ { "cdi_return": 0.027402585335257745, "complete": true, "end": "2020-12-31", "excess_pp": 12.213864691225895, "return": 0.1495412322475167, "start": "2020-01-02", "target_attained": false, "year": 2020 }, { "cdi_return": 0.044236197381473774, "complete": true, "end": "2021-12-31", "excess_pp": 13.260879821830528, "return": 0.17684499559977906, "start": "2021-01-01", "target_attained": false, "year": 2021 }, { "cdi_return": 0.12390989066133451, "complete": true, "end": "2022-12-31", "excess_pp": 3.035186944974888, "return": 0.1542617601110834, "start": "2022-01-01", "target_attained": false, "year": 2022 }, { "cdi_return": 0.13039434525537708, "complete": true, "end": "2023-12-31", "excess_pp": 4.10707302517237, "return": 0.17146507550710077, "start": "2023-01-01", "target_attained": false, "year": 2023 }, { "cdi_return": 0.10875983174468828, "complete": true, "end": "2024-12-31", "excess_pp": -0.5526250309720204, "return": 0.10323358143496808, "start": "2024-01-01", "target_attained": false, "year": 2024 }, { "cdi_return": 0.14324226892249148, "complete": true, "end": "2025-12-31", "excess_pp": -3.3083077835563968, "return": 0.11015919108692751, "start": "2025-01-01", "target_attained": false, "year": 2025 }, { "cdi_return": 0.1146447105838535, "complete": false, "end": "2026-10-26", "excess_pp": -6.418259991919983, "return": 0.05046211066465367, "start": "2026-01-01", "target_attained": false, "year": 2026 } ], "cdi_cagr": 0.10094312345538237, "complete_12m_windows": 2124, "definition": "12 calendar months using prior available close; maximum anchor gap 7 days", "objective": "maximize-net-profit-with-explicit-risk", "overlapping_windows_are_not_independent": true, "positive_12m_excess_windows": 1372, "target_12m_hits": 423, "worst_12m_excess_pp": -11.985656247128052 }, "corrected_settlement": true, "corrected_allocation": true, "persistence": false, "retry_partials": false, "execution_map": {}, "metrics": { "final_nav": 2353480.455301189, "total_return": 1.353480455301189, "cdi_return": 0.9258084312424077, "max_drawdown": 0.082173243475963, "costs": 225471.61680769463, "fx_costs": 63749.25383103771, "fills": 714, "buys": 339, "sells": 375, "avg_risk_exposure": 0.2661849387312376, "asset_pnl": { "BOVA11": -119306.50068669615, "BTC": 204153.70025408253, "COPX": -5248.616066951588, "ETH": 34746.90675452552, "GLD": -18588.173018552836, "ITUB4": 85836.14363114195, "PETR4": 347194.4558259086, "PICK": 0.0, "REMX": 121617.77973261877, "SH": 0.0, "SPY": -17009.741729321468, "URA": 52625.20257925781, "VALE3": 43385.17774062209, "XLI": 2478.583833851566, "XLU": 0.0 }, "asset_trading_pnl": 731884.9188504867, "cash_interest": 626007.6576535781, "cash_receivable_fx_pnl": 59337.13262816174, "monthly": [ { "month": "2020-01", "return": -0.015167712268757794 }, { "month": "2020-02", "return": 0.00032058761153908044 }, { "month": "2020-03", "return": -0.0015408259135949454 }, { "month": "2020-04", "return": 0.002570597596919466 }, { "month": "2020-05", "return": 0.0021216804582826487 }, { "month": "2020-06", "return": 0.004855559644736385 }, { "month": "2020-07", "return": 0.014571579805176427 }, { "month": "2020-08", "return": 0.049291055506910375 }, { "month": "2020-09", "return": -0.010380611409061213 }, { "month": "2020-10", "return": 0.010186269595743536 }, { "month": "2020-11", "return": 0.03168755619649577 }, { "month": "2020-12", "return": 0.054282947050893426 }, { "month": "2021-01", "return": 0.08062337945826226 }, { "month": "2021-02", "return": 0.043476537566575546 }, { "month": "2021-03", "return": -0.0032734542171447556 }, { "month": "2021-04", "return": 0.0018698787963826735 }, { "month": "2021-05", "return": 0.002685380889438038 }, { "month": "2021-06", "return": -0.01879480236681752 }, { "month": "2021-07", "return": 0.00768384630545671 }, { "month": "2021-08", "return": 0.010424441513300797 }, { "month": "2021-09", "return": -0.011888425813413206 }, { "month": "2021-10", "return": 0.07592251822210416 }, { "month": "2021-11", "return": 0.004304884892733174 }, { "month": "2021-12", "return": -0.022831066807326272 }, { "month": "2022-01", "return": -0.005790310717658453 }, { "month": "2022-02", "return": 0.006792945708566256 }, { "month": "2022-03", "return": 0.00833980634580933 }, { "month": "2022-04", "return": 0.001381825633111733 }, { "month": "2022-05", "return": 0.020516648353815503 }, { "month": "2022-06", "return": -0.009792747522453293 }, { "month": "2022-07", "return": 0.04452641156016468 }, { "month": "2022-08", "return": 0.0589156909220776 }, { "month": "2022-09", "return": -0.02129912327874872 }, { "month": "2022-10", "return": 0.024386345614745286 }, { "month": "2022-11", "return": 0.00895661681516402 }, { "month": "2022-12", "return": 0.010104434937668216 }, { "month": "2023-01", "return": 0.011173427875349917 }, { "month": "2023-02", "return": -0.010020971156302294 }, { "month": "2023-03", "return": -0.010684165318693761 }, { "month": "2023-04", "return": 0.007174390195437086 }, { "month": "2023-05", "return": -0.01090850943157562 }, { "month": "2023-06", "return": 0.053649754059817534 }, { "month": "2023-07", "return": 0.010596784022206762 }, { "month": "2023-08", "return": -0.002693905318088552 }, { "month": "2023-09", "return": 0.030945030323786815 }, { "month": "2023-10", "return": 0.0170861601392871 }, { "month": "2023-11", "return": 0.02817987962913504 }, { "month": "2023-12", "return": 0.037138107968596845 }, { "month": "2024-01", "return": 0.014717657785734639 }, { "month": "2024-02", "return": 0.05738395936505403 }, { "month": "2024-03", "return": 0.021687883400299146 }, { "month": "2024-04", "return": -0.025267293233810273 }, { "month": "2024-05", "return": 0.012258942457476607 }, { "month": "2024-06", "return": -0.002511660724861864 }, { "month": "2024-07", "return": -0.004017729010946325 }, { "month": "2024-08", "return": -0.025880130397751278 }, { "month": "2024-09", "return": 0.0033518469246311966 }, { "month": "2024-10", "return": 0.013708577054546867 }, { "month": "2024-11", "return": 0.05865999652127507 }, { "month": "2024-12", "return": -0.02118770091710631 }, { "month": "2025-01", "return": -0.0024169774728722837 }, { "month": "2025-02", "return": -0.009891407144104525 }, { "month": "2025-03", "return": 0.013613967595750509 }, { "month": "2025-04", "return": 0.004693915650059166 }, { "month": "2025-05", "return": 0.016431230459616586 }, { "month": "2025-06", "return": -0.012824202398704854 }, { "month": "2025-07", "return": 0.020452505312438918 }, { "month": "2025-08", "return": 0.03218743925013623 }, { "month": "2025-09", "return": 0.017017051966101704 }, { "month": "2025-10", "return": 0.004733020769286611 }, { "month": "2025-11", "return": 0.009866548492488914 }, { "month": "2025-12", "return": 0.011999407500825843 }, { "month": "2026-01", "return": 0.07366259747024007 }, { "month": "2026-02", "return": 0.03314879277759086 }, { "month": "2026-03", "return": -0.0184892601686244 }, { "month": "2026-04", "return": -0.011921264472779414 }, { "month": "2026-05", "return": -0.019931326144127848 }, { "month": "2026-06", "return": 0.008012212218138748 }, { "month": "2026-07", "return": 0.00999500652573393 }, { "month": "2026-08", "return": 0.01612351066451323 }, { "month": "2026-09", "return": 0.009914893961596505 }, { "month": "2026-10", "return": -0.046347215256910546 } ] } }, { "id": "2024-2026--C3--caixa-90cdi", "arm": "C3", "label": "Referência corrigida", "window": "2024-2026", "scenario": "caixa-90cdi", "start": "2024-05-20", "end": "2026-10-26", "status": "complete", "initial_brl": 1000000.0, "annual": { "annual_reference_extra_pp": 15.0, "best_12m_excess_pp": 9.425159273235195, "cagr": 0.10948286509563054, "cagr_excess_pp": -2.4382338776655077, "calendar_years": [ { "cdi_return": 0.06543692990173677, "complete": false, "end": "2024-12-31", "excess_pp": 1.50966759505482, "return": 0.08053360585228497, "start": "2024-05-20", "target_attained": false, "year": 2024 }, { "cdi_return": 0.14324226892249037, "complete": true, "end": "2025-12-31", "excess_pp": -5.092078730431582, "return": 0.09232148161817455, "start": "2025-01-01", "target_attained": false, "year": 2025 }, { "cdi_return": 0.11464471058385262, "complete": false, "end": "2026-10-26", "excess_pp": -2.3619576776088724, "return": 0.09102513380776389, "start": "2026-01-01", "target_attained": false, "year": 2026 } ], "cdi_cagr": 0.13386520387228562, "complete_12m_windows": 525, "definition": "12 calendar months using prior available close; maximum anchor gap 7 days", "objective": "maximize-net-profit-with-explicit-risk", "overlapping_windows_are_not_independent": true, "positive_12m_excess_windows": 227, "target_12m_hits": 0, "worst_12m_excess_pp": -8.714357711810061 }, "corrected_settlement": true, "corrected_allocation": true, "persistence": false, "retry_partials": false, "execution_map": {}, "metrics": { "final_nav": 1287726.130771238, "total_return": 0.287726130771238, "cdi_return": 0.3576958132718273, "max_drawdown": 0.06809383787113887, "costs": 42040.932722929014, "fx_costs": 9017.633161590898, "fills": 206, "buys": 101, "sells": 105, "avg_risk_exposure": 0.35777865104237566, "asset_pnl": { "BOVA11": -6171.510187801585, "BTC": 6693.467586437426, "COPX": 0.0, "ETH": -3601.9481026349604, "GLD": 61023.58092703974, "ITUB4": 38491.82943422318, "PETR4": 16307.320092446316, "PICK": 0.0, "REMX": 0.0, "SH": 0.0, "SPY": 15037.67783472107, "URA": 0.0, "VALE3": 21956.641082797832, "XLI": 0.0, "XLU": 0.0 }, "asset_trading_pnl": 149737.05866722902, "cash_interest": 165597.75678726425, "cash_receivable_fx_pnl": -18591.051521664485, "monthly": [ { "month": "2024-05", "return": -0.004859734569429119 }, { "month": "2024-06", "return": 0.007616555490054688 }, { "month": "2024-07", "return": 0.0017961951491551886 }, { "month": "2024-08", "return": 0.00789523750256138 }, { "month": "2024-09", "return": -0.026196594459425127 }, { "month": "2024-10", "return": 0.028672146792518616 }, { "month": "2024-11", "return": 0.06827137079895929 }, { "month": "2024-12", "return": -0.002681087818111272 }, { "month": "2025-01", "return": -0.0006322490242516299 }, { "month": "2025-02", "return": -0.010050219191899412 }, { "month": "2025-03", "return": 0.013944371681190226 }, { "month": "2025-04", "return": 0.005139526289481777 }, { "month": "2025-05", "return": 0.021587655780659354 }, { "month": "2025-06", "return": -0.0203104909394084 }, { "month": "2025-07", "return": 0.01940099704720155 }, { "month": "2025-08", "return": 0.03415669995550208 }, { "month": "2025-09", "return": -0.022413216806836722 }, { "month": "2025-10", "return": 0.011474620856981366 }, { "month": "2025-11", "return": 0.013128379164696113 }, { "month": "2025-12", "return": 0.024946529192059863 }, { "month": "2026-01", "return": 0.08948212841432523 }, { "month": "2026-02", "return": 0.01782174789125035 }, { "month": "2026-03", "return": -0.02889674145356602 }, { "month": "2026-04", "return": 0.007863574307950705 }, { "month": "2026-05", "return": -0.013707220634951778 }, { "month": "2026-06", "return": -0.021242937758344294 }, { "month": "2026-07", "return": 0.0060344978418693795 }, { "month": "2026-08", "return": 0.01749719861705934 }, { "month": "2026-09", "return": 0.021593321348741812 }, { "month": "2026-10", "return": -0.004202905407869606 } ] } }, { "id": "2024-2026--PE--caixa-90cdi", "arm": "PE", "label": "Candidata CR10", "window": "2024-2026", "scenario": "caixa-90cdi", "start": "2024-05-20", "end": "2026-10-26", "status": "complete", "initial_brl": 1000000.0, "annual": { "annual_reference_extra_pp": 15.0, "best_12m_excess_pp": 18.45734992911541, "cagr": 0.15147008662823414, "cagr_excess_pp": 1.7604882755948514, "calendar_years": [ { "cdi_return": 0.06543692990173677, "complete": false, "end": "2024-12-31", "excess_pp": 7.862898025513765, "return": 0.14406591015687442, "start": "2024-05-20", "target_attained": false, "year": 2024 }, { "cdi_return": 0.14324226892249037, "complete": true, "end": "2025-12-31", "excess_pp": 1.4506526937073883, "return": 0.15774879585956425, "start": "2025-01-01", "target_attained": false, "year": 2025 }, { "cdi_return": 0.11464471058385262, "complete": false, "end": "2026-10-26", "excess_pp": -5.0443984989611, "return": 0.06420072559424161, "start": "2026-01-01", "target_attained": false, "year": 2026 } ], "cdi_cagr": 0.13386520387228562, "complete_12m_windows": 525, "definition": "12 calendar months using prior available close; maximum anchor gap 7 days", "objective": "maximize-net-profit-with-explicit-risk", "overlapping_windows_are_not_independent": true, "positive_12m_excess_windows": 429, "target_12m_hits": 24, "worst_12m_excess_pp": -4.708742886383055 }, "corrected_settlement": true, "corrected_allocation": true, "persistence": true, "retry_partials": true, "execution_map": {}, "metrics": { "final_nav": 1409577.4186449011, "total_return": 0.40957741864490105, "cdi_return": 0.3576958132718273, "max_drawdown": 0.09893561302841258, "costs": 43926.93829222573, "fx_costs": 12784.8016219539, "fills": 200, "buys": 102, "sells": 98, "avg_risk_exposure": 0.40621554620836986, "asset_pnl": { "BOVA11": -23579.582671362674, "BTC": 25425.07898037196, "COPX": 0.0, "ETH": -52036.422182914794, "GLD": 127220.94507761895, "ITUB4": 37917.26272284107, "PETR4": 1288.325556263153, "PICK": 0.0, "REMX": 0.0, "SH": 0.0, "SPY": 48684.658685854825, "URA": 0.0, "VALE3": 86037.00684314957, "XLI": 0.0, "XLU": 0.0 }, "asset_trading_pnl": 250957.27301182208, "cash_interest": 163064.83248846405, "cash_receivable_fx_pnl": 8340.114766568908, "monthly": [ { "month": "2024-05", "return": -0.0035989394521827034 }, { "month": "2024-06", "return": 0.04446057407608128 }, { "month": "2024-07", "return": -0.00040179321715672067 }, { "month": "2024-08", "return": 0.004508525424166798 }, { "month": "2024-09", "return": -0.01473434559644693 }, { "month": "2024-10", "return": 0.03967849768029441 }, { "month": "2024-11", "return": 0.07476646901090245 }, { "month": "2024-12", "return": -0.005558584981252279 }, { "month": "2025-01", "return": -0.007881591371156293 }, { "month": "2025-02", "return": -0.014027864700341897 }, { "month": "2025-03", "return": 0.011285099629330997 }, { "month": "2025-04", "return": 0.014764269038277211 }, { "month": "2025-05", "return": 0.0056928632643158394 }, { "month": "2025-06", "return": -0.009007433769839479 }, { "month": "2025-07", "return": 0.019515516830769908 }, { "month": "2025-08", "return": 0.03699743340520434 }, { "month": "2025-09", "return": -0.011627972875688064 }, { "month": "2025-10", "return": 0.026331079593264084 }, { "month": "2025-11", "return": 0.0251237589497344 }, { "month": "2025-12", "return": 0.052581909682000605 }, { "month": "2026-01", "return": 0.07855801652013317 }, { "month": "2026-02", "return": 0.02714907765372776 }, { "month": "2026-03", "return": -0.040090171288052145 }, { "month": "2026-04", "return": -0.0018639287261958959 }, { "month": "2026-05", "return": -0.030876135006357996 }, { "month": "2026-06", "return": -0.0069209639837594095 }, { "month": "2026-07", "return": 0.010930655150267032 }, { "month": "2026-08", "return": 0.013642810117462822 }, { "month": "2026-09", "return": 0.008275780549756862 }, { "month": "2026-10", "return": 0.00827180264611238 } ] } }, { "id": "2024-2026--R--caixa-90cdi", "arm": "R", "label": "CR10 com IVVB11", "window": "2024-2026", "scenario": "caixa-90cdi", "start": "2024-05-20", "end": "2026-10-26", "status": "complete", "initial_brl": 1000000.0, "annual": { "annual_reference_extra_pp": 15.0, "best_12m_excess_pp": 16.911789324485405, "cagr": 0.13736357342640715, "cagr_excess_pp": 0.34983695541215276, "calendar_years": [ { "cdi_return": 0.06543692990173677, "complete": false, "end": "2024-12-31", "excess_pp": 5.633594493706684, "return": 0.12177287483880361, "start": "2024-05-20", "target_attained": false, "year": 2024 }, { "cdi_return": 0.14324226892249037, "complete": true, "end": "2025-12-31", "excess_pp": 1.5386424567547463, "return": 0.15862869349003783, "start": "2025-01-01", "target_attained": false, "year": 2025 }, { "cdi_return": 0.11464471058385262, "complete": false, "end": "2026-10-26", "excess_pp": -6.2174818005862775, "return": 0.05246989257798984, "start": "2026-01-01", "target_attained": false, "year": 2026 } ], "cdi_cagr": 0.13386520387228562, "complete_12m_windows": 525, "definition": "12 calendar months using prior available close; maximum anchor gap 7 days", "objective": "maximize-net-profit-with-explicit-risk", "overlapping_windows_are_not_independent": true, "positive_12m_excess_windows": 354, "target_12m_hits": 15, "worst_12m_excess_pp": -5.606490261450259 }, "corrected_settlement": true, "corrected_allocation": true, "persistence": true, "retry_partials": true, "execution_map": { "SPY": "IVVB11" }, "metrics": { "final_nav": 1367914.3168207598, "total_return": 0.3679143168207597, "cdi_return": 0.3576958132718273, "max_drawdown": 0.09495700853882572, "costs": 35847.090371305014, "fx_costs": 6219.3031203160535, "fills": 190, "buys": 94, "sells": 96, "avg_risk_exposure": 0.4502808548244046, "asset_pnl": { "BOVA11": 14956.645741846063, "BTC": 18566.871647025582, "COPX": 0.0, "ETH": -41565.70237543587, "GLD": 125706.50869434663, "ITUB4": 63954.02258294001, "PETR4": -22159.751063679054, "PICK": 0.0, "REMX": 0.0, "SH": 0.0, "SPY": 46478.459094195045, "URA": 0.0, "VALE3": 52284.7880113679, "XLI": 0.0, "XLU": 0.0 }, "asset_trading_pnl": 258221.84233260632, "cash_interest": 144426.66757861385, "cash_receivable_fx_pnl": -28514.889970144326, "monthly": [ { "month": "2024-05", "return": -0.0014451097000658386 }, { "month": "2024-06", "return": 0.04330630867003604 }, { "month": "2024-07", "return": -0.0026195902551673367 }, { "month": "2024-08", "return": 0.0011103492179620478 }, { "month": "2024-09", "return": -0.018073868056534548 }, { "month": "2024-10", "return": 0.02894954039369102 }, { "month": "2024-11", "return": 0.07001147245856765 }, { "month": "2024-12", "return": -0.0024904930455466046 }, { "month": "2025-01", "return": -0.009359950576037224 }, { "month": "2025-02", "return": -0.012081175251614562 }, { "month": "2025-03", "return": 0.016296453186204207 }, { "month": "2025-04", "return": 0.031506642043085176 }, { "month": "2025-05", "return": 0.022422225953863117 }, { "month": "2025-06", "return": -0.013558031500689682 }, { "month": "2025-07", "return": 0.0031268093039418243 }, { "month": "2025-08", "return": 0.030565843748247 }, { "month": "2025-09", "return": -0.009613588789163519 }, { "month": "2025-10", "return": 0.028729761086419447 }, { "month": "2025-11", "return": 0.019074982758592318 }, { "month": "2025-12", "return": 0.04320383800774885 }, { "month": "2026-01", "return": 0.07065416072269604 }, { "month": "2026-02", "return": 0.030234891217029602 }, { "month": "2026-03", "return": -0.04145972506500717 }, { "month": "2026-04", "return": 0.0026132736247606037 }, { "month": "2026-05", "return": -0.02418075202343739 }, { "month": "2026-06", "return": -0.023309622102396732 }, { "month": "2026-07", "return": 0.010909346102792705 }, { "month": "2026-08", "return": 0.013642810117463267 }, { "month": "2026-09", "return": 0.008275780549757084 }, { "month": "2026-10", "return": 0.00827180264611238 } ] } }, { "id": "2024-2026--Q0--caixa-90cdi", "arm": "Q0", "label": "CR9 original", "window": "2024-2026", "scenario": "caixa-90cdi", "start": "2024-05-20", "end": "2026-10-26", "status": "complete", "initial_brl": 1000000.0, "annual": { "annual_reference_extra_pp": 15.0, "best_12m_excess_pp": 8.344410790105483, "cagr": 0.08502490672301599, "cagr_excess_pp": -4.884029714926963, "calendar_years": [ { "cdi_return": 0.06543692990173677, "complete": false, "end": "2024-12-31", "excess_pp": 0.766797243497952, "return": 0.0731049023367163, "start": "2024-05-20", "target_attained": false, "year": 2024 }, { "cdi_return": 0.14324226892249037, "complete": true, "end": "2025-12-31", "excess_pp": -5.820793769795074, "return": 0.08503433122453963, "start": "2025-01-01", "target_attained": false, "year": 2025 }, { "cdi_return": 0.11464471058385262, "complete": false, "end": "2026-10-26", "excess_pp": -6.7095182205412, "return": 0.04754952837844062, "start": "2026-01-01", "target_attained": false, "year": 2026 } ], "cdi_cagr": 0.13386520387228562, "complete_12m_windows": 525, "definition": "12 calendar months using prior available close; maximum anchor gap 7 days", "objective": "maximize-net-profit-with-explicit-risk", "overlapping_windows_are_not_independent": true, "positive_12m_excess_windows": 221, "target_12m_hits": 0, "worst_12m_excess_pp": -8.386379367120057 }, "corrected_settlement": false, "corrected_allocation": false, "persistence": false, "retry_partials": false, "execution_map": {}, "metrics": { "final_nav": 1219720.2225403967, "total_return": 0.2197202225403967, "cdi_return": 0.3576958132718273, "max_drawdown": 0.06742225466689122, "costs": 67291.08982467405, "fx_costs": 17071.90827823482, "fills": 341, "buys": 163, "sells": 178, "avg_risk_exposure": 0.3521293330625255, "asset_pnl": { "BOVA11": -48814.490050871245, "BTC": 12510.604525104443, "COPX": 4922.478449243804, "ETH": -8258.061223800334, "GLD": 20050.541945623867, "ITUB4": 19598.977075347837, "PETR4": 51916.10348708273, "PICK": 0.0, "REMX": 20595.674591778512, "SH": 0.0, "SPY": -6131.739396246638, "URA": 19991.8005808165, "VALE3": 36522.3128360648, "XLI": 13134.180209582495, "XLU": 0.0 }, "asset_trading_pnl": 136038.38302972677, "cash_interest": 131792.16983327965, "cash_receivable_fx_pnl": -31038.42204437487, "monthly": [ { "month": "2024-05", "return": -0.010808986957744682 }, { "month": "2024-06", "return": 0.0054152697794109805 }, { "month": "2024-07", "return": -0.005415571556996679 }, { "month": "2024-08", "return": 0.013896371642190264 }, { "month": "2024-09", "return": -0.01772324416130533 }, { "month": "2024-10", "return": 0.03358258108819001 }, { "month": "2024-11", "return": 0.06604766584400545 }, { "month": "2024-12", "return": -0.01138853370677717 }, { "month": "2025-01", "return": -0.0024816357460640814 }, { "month": "2025-02", "return": -0.012453041208167481 }, { "month": "2025-03", "return": 0.011369082342131964 }, { "month": "2025-04", "return": 0.001225220766104318 }, { "month": "2025-05", "return": 0.01859329903095075 }, { "month": "2025-06", "return": -0.015951853353505463 }, { "month": "2025-07", "return": 0.02111991459702356 }, { "month": "2025-08", "return": 0.027884457306932342 }, { "month": "2025-09", "return": 0.017058134324213325 }, { "month": "2025-10", "return": -0.004765284472602049 }, { "month": "2025-11", "return": 0.009836314690417902 }, { "month": "2025-12", "return": 0.011493005249430643 }, { "month": "2026-01", "return": 0.07364139145337756 }, { "month": "2026-02", "return": 0.034562085407502385 }, { "month": "2026-03", "return": -0.021676398502099348 }, { "month": "2026-04", "return": -0.011789485789978627 }, { "month": "2026-05", "return": -0.01837906114972554 }, { "month": "2026-06", "return": 0.008055492109001694 }, { "month": "2026-07", "return": 0.00997599437488006 }, { "month": "2026-08", "return": 0.015960237865410676 }, { "month": "2026-09", "return": 0.009000593093341447 }, { "month": "2026-10", "return": -0.0478194144203582 } ] } }, { "id": "2024-2026--Q1--caixa-90cdi", "arm": "Q1", "label": "CR9 corrigida", "window": "2024-2026", "scenario": "caixa-90cdi", "start": "2024-05-20", "end": "2026-10-26", "status": "complete", "initial_brl": 1000000.0, "annual": { "annual_reference_extra_pp": 15.0, "best_12m_excess_pp": 8.796796877138924, "cagr": 0.08912179182485191, "cagr_excess_pp": -4.474341204743371, "calendar_years": [ { "cdi_return": 0.06543692990173677, "complete": false, "end": "2024-12-31", "excess_pp": 0.9036741531042392, "return": 0.07447367143277916, "start": "2024-05-20", "target_attained": false, "year": 2024 }, { "cdi_return": 0.14324226892249037, "complete": true, "end": "2025-12-31", "excess_pp": -5.263630462825675, "return": 0.09060596429423362, "start": "2025-01-01", "target_attained": false, "year": 2025 }, { "cdi_return": 0.11464471058385262, "complete": false, "end": "2026-10-26", "excess_pp": -6.418257560039664, "return": 0.050462134983455975, "start": "2026-01-01", "target_attained": false, "year": 2026 } ], "cdi_cagr": 0.13386520387228562, "complete_12m_windows": 525, "definition": "12 calendar months using prior available close; maximum anchor gap 7 days", "objective": "maximize-net-profit-with-explicit-risk", "overlapping_windows_are_not_independent": true, "positive_12m_excess_windows": 249, "target_12m_hits": 0, "worst_12m_excess_pp": -7.889823316341715 }, "corrected_settlement": true, "corrected_allocation": true, "persistence": false, "retry_partials": false, "execution_map": {}, "metrics": { "final_nav": 1230960.306702387, "total_return": 0.2309603067023871, "cdi_return": 0.3576958132718273, "max_drawdown": 0.06601794233522562, "costs": 66697.0035451907, "fx_costs": 16122.407543285604, "fills": 345, "buys": 164, "sells": 181, "avg_risk_exposure": 0.34823171301312383, "asset_pnl": { "BOVA11": -51936.256240246934, "BTC": 12511.897842596956, "COPX": 6127.025008965005, "ETH": -7875.118943086869, "GLD": 19821.703309050627, "ITUB4": 20115.033478937097, "PETR4": 52778.7811119954, "PICK": 0.0, "REMX": 20399.611227907066, "SH": 0.0, "SPY": -6172.47390511886, "URA": 18348.90549703772, "VALE3": 37498.137930264355, "XLI": 13114.50834922441, "XLU": 0.0 }, "asset_trading_pnl": 134731.75466752597, "cash_interest": 140258.90744378543, "cash_receivable_fx_pnl": -27907.947865638736, "monthly": [ { "month": "2024-05", "return": -0.010808986957744682 }, { "month": "2024-06", "return": 0.006884754038174901 }, { "month": "2024-07", "return": -0.008388421363442089 }, { "month": "2024-08", "return": 0.013612166614618948 }, { "month": "2024-09", "return": -0.01824784589396755 }, { "month": "2024-10", "return": 0.03737532495271356 }, { "month": "2024-11", "return": 0.06601044132513989 }, { "month": "2024-12", "return": -0.011394067968720223 }, { "month": "2025-01", "return": -0.0027370448721278917 }, { "month": "2025-02", "return": -0.012318222659806644 }, { "month": "2025-03", "return": 0.011572951664305497 }, { "month": "2025-04", "return": 0.0014111819092843536 }, { "month": "2025-05", "return": 0.015705815953013458 }, { "month": "2025-06", "return": -0.015521056426162194 }, { "month": "2025-07", "return": 0.021310165746302623 }, { "month": "2025-08", "return": 0.030132987701731118 }, { "month": "2025-09", "return": 0.015452691471943947 }, { "month": "2025-10", "return": 0.0011185730949194728 }, { "month": "2025-11", "return": 0.009869401725700833 }, { "month": "2025-12", "return": 0.012035502752341554 }, { "month": "2026-01", "return": 0.07366257883552962 }, { "month": "2026-02", "return": 0.03314885617087837 }, { "month": "2026-03", "return": -0.018489330246290847 }, { "month": "2026-04", "return": -0.0119212149762985 }, { "month": "2026-05", "return": -0.019931323235910625 }, { "month": "2026-06", "return": 0.008012212681302033 }, { "month": "2026-07", "return": 0.009995006497549141 }, { "month": "2026-08", "return": 0.016123508940447673 }, { "month": "2026-09", "return": 0.009914892702180378 }, { "month": "2026-10", "return": -0.04634721526033525 } ] } } ] }