{"text_format":"2","workbook":"xlsx","n_sheets":1,"sheets":["Plan 1"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Plan 1","index":0,"n_rows":47,"n_cols":6,"rows_kept":47,"cut":false,"hidden":false,"merged":[]}
["Data","Evento","Taxa","Valor","Residual","Observações"]
["15/06/2032","Juros","7,9461","9,03281709","0,00000000",""]
["15/06/2032","Amortização Ordinária","100,0000","235,59264551","0,00000000",""]
["15/12/2031","Juros","7,9461","9,25329610","231,81173127",""]
["15/06/2031","Juros","7,9461","16,21683364","228,09149512",""]
["15/06/2031","Amortização Ordinária","46,9592","201,93877426","228,09149512",""]
["15/12/2030","Juros","7,9461","16,62321955","423,12891826",""]
["15/06/2030","Juros","7,9461","24,97833715","416,33832363",""]
["15/06/2030","Amortização Ordinária","36,0936","235,14309862","416,33832363",""]
["15/12/2029","Juros","7,9461","24,98150918","641,02610697",""]
["15/06/2029","Juros","7,9461","31,59373604","630,73858406",""]
["15/06/2029","Amortização Ordinária","24,0851","200,11093831","630,73858406",""]
["15/12/2028","Juros","7,9461","31,60182552","817,51561382",""]
["15/06/2028","Juros","7,9461","39,32984380","804,39569481",""]
["15/06/2028","Amortização Ordinária","20,2941","204,80901251","804,39569481",""]
["15/12/2027","Juros","7,9461","39,01174548","993,00846128",""]
["15/06/2027","Juros","7,9461","43,79190439","977,07214108",""]
["15/06/2027","Amortização Ordinária","15,1579","174,56382866","977,07214108",""]
["15/12/2026","Juros","7,9461","44,51755825","1.133,15391215",""]
["15/06/2026","Juros","7,9461","47,32986290","1.114,96846431",""]
["15/06/2026","Amortização Ordinária","11,1629","140,10229364","1.114,96846431",""]
["15/12/2025","Juros","7,9461","48,90540777","1.234,92872468",""]
["15/06/2025","Juros","7,9461","50,35961855","1.215,10994131",""]
["15/06/2025","Amortização Ordinária","8,2488","109,24324569","1.215,10994131",""]
["15/12/2024","Juros","7,9461","50,72554460","1.280,88967974",""]
["15/06/2024","Juros","7,9461","51,32099391","1.256,08164028",""]
["15/06/2024","Amortização Ordinária","6,1608","82,46519333","1.256,08164028",""]
["15/12/2023","Juros","7,9461","51,13360334","1.301,55931620",""]
["21/07/2023","Prêmio","0,0000","3,86877448","1.287,98057492",""]
["15/06/2023","Juros","7,9461","51,46615788","1.287,98057492",""]
["15/06/2023","Amortização Ordinária","4,0491","54,35240468","1.287,98057492",""]
["15/12/2022","Juros","7,9461","50,49860512","1.295,79538254",""]
["15/06/2022","Juros","7,9461","51,58272527","1.291,50173337",""]
["15/06/2022","Amortização Ordinária","2,4261","32,11219758","1.291,50173337",""]
["15/12/2021","Juros","7,9461","49,26588190","1.254,01816736",""]
["15/06/2021","Juros","7,9461","45,48378191","1.184,64120696",""]
["15/06/2021","Amortização Ordinária","0,9604","11,48762127","1.184,64120696",""]
["15/12/2020","Juros","7,9461","45,28051191","1.143,39512492",""]
["09/09/2020","Prêmio","0,0000","5,57847682","1.106,95211385",""]
["15/06/2020","Juros","7,9461","41,85148095","1.106,95211385",""]
["15/06/2020","Amortização Ordinária","0,2564","2,84552114","1.106,95211385",""]
["15/12/2019","Juros","7,9461","44,63655422","1.098,95595100",""]
["15/12/2019","Amortização Ordinária","2,5000","28,17835772","1.098,95595100",""]
["15/06/2019","Juros Incorporado","7,9461","78,15383365","1.117,27468365",""]
["15/06/2019","Juros","7,9461","39,12085000","1.117,27468365",""]
["14/06/2019","Prêmio","0,0000","1,11687264","1.117,27468365",""]
["31/01/2019","Prêmio","0,0000","1,06317160","1.117,27468365",""]