{"text_format":"2","workbook":"xlsb","n_sheets":7,"sheets":["Menu","Glossário","Dados Cadastrais","Características do Fundo","Aging","Monitoramento de Indicadores","Métricas Gerais"],"not_rendered":{"charts":0,"images":4,"macros":1,"external_links":0,"defined_names":22,"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","formulas":"cached_only","passed_over":{"ids":[37,38,1024],"n":1065}}

{"sheet":"Menu","index":0,"n_rows":11,"n_cols":2,"rows_kept":11,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
[]
[]
[]
[null,"Menu"]
["Aba","Conteúdo"]
[1,"Glossário"]
[2,"Dados Cadastrais"]
[3,"Características do Fundo"]
[4,"Aging"]
[5,"Monitoramento de Indicadores"]
[6,"Métricas Gerais"]

{"sheet":"Glossário","index":1,"n_rows":1048505,"n_cols":22,"rows_kept":1048505,"cut":false,"hidden":false,"merged":[[16,2,16,8],[8,2,8,8],[10,2,10,8],[12,2,12,8],[14,2,14,8],[44,2,44,8],[46,2,46,8],[48,2,48,8],[50,2,50,8],[18,2,18,8],[32,2,32,8],[34,2,34,8],[36,2,36,8],[38,2,38,8],[40,2,40,8]],"flags":["formulas_cached_only"]}
[]
[{"$nulls":7},"Menu"]
[]
[{"$nulls":6},"Data Base","2025-11-28"]
[]
[]
[null,"Item","Definição"]
[]
[null,"Servicer","Agente de Cobrança contratado pelo Fundo"]
[]
[null,"Data de Emissão","Data de Emissão da Série conforme disposto no Suplemento de cada subclasse de cotas"]
[]
[null,"Índice de Subordinação Mínima (Em %) ","Índice de Subordinação mínima de cada subclasse de cotas conforme definido no Regulamento, como:\n“Índice de Subordinação Sênior\";\n“Índice de Subordinação Mezanino A”; e\n“Índice de Subordinação Mezanino B”."]
[]
[null,"Índice de Subordinação Target (Em %)","Índice de Subordinação Target, de cada uma das subclasses de cotas a ser perseguido ao longo do desenvolvimento do Fundo, visando manter a estrutura de capital alvo."]
[]
[null,"Volume de Emissão","Volume de Emissão de cada Série do Fundo"]
[]
[null,"Prazo da Emissão (Em meses)","Prazo da Série, conforme disposto no Suplemento de cada subclasse de cotas"]
[]
[null,"Rating Atribuido na Data de Emissão","Rating atribuido de cada Série de subclasse de cotas conforme relatório da Agência de Classificação de Risco"]
[]
[null,"Último Relatório de Monitoramento de Rating","Último relatório de análise divulgado pela Agência de Classificação de Risco das subclasse de cotas"]
[]
[null,"Rating Atual","Rating atribuido de cada Série de subclasse de cotas conforme Último relatório da Agência de Classificação de Risco"]
[]
[null,"ISIN","Código internacional padronizado identificador de Títulos e Valores Mobiliários - \"International Securities Identification Number\" de cada subclasse de cotas"]
[]
[null,"Código B3","Código padronizado da B3 de cada subclasse de cotas"]
[]
[null,"Volume de Direitos Creditórios Bruto de PDD","Saldo atualizado de direitos creditórios estratificados por faixa de atraso de acordo com o maior atraso de parcela de um Devedor"]
[]
[null,"Volume de Direitos Creditórios Líquido PDD","Saldo atualizado de direitos creditórios estratificados por faixa de atraso de acordo com o maior atraso de parcela de um Devedor, deduzidos da respectiva Provisão para Devedores Duvidosos, de acordo com Anexo I-E do Regulamento"]
[]
[null,"Índice de Liquidez","A Razão entre: (i) (Valor Presente a CDI das Projeções de Fluxo de Caixa dos Direitos Creditórios) x Fator de Ponderação de Direitos Creditórios + Disponibilidades – N x Estimativa de Despesas e Encargos) e;\n(ii) Valor Presente a CDI das Projeções de Pagamento das Cotas Seniores e das Cotas Subordinadas Mezanino até o N-ésimo Mês\n\nOnde: \nFator de Ponderação de Direitos Creditórios = 95%\n\nO Índice de Liquidez deve permanecer maior que 1 em cada uma das Datas de Apuração, conforme disposto no Regulamento"]
[]
[null,"Índice de Perdas","A Razão entre: (i) o somatório do valor de face das parcelas vincendas, vencidas e não pagas de cada CCB, sendo certo que para efeitos do cálculo deste numerador serão considerados apenas CCB endossadas que tenham pelo menos 1 (uma) parcela em atraso superior a 180 (cento e oitenta) dias; e \n(ii) somatório do valor de face de todas as parcelas de todos os Direitos Creditórios adquiridos.\n\nO Índice de Perdas deve permanecer menor ou igual a 20% em cada uma das Datas de Apuração, conforme disposto no Regulamento"]
[]
[null,"Reserva de Amortização","A reserva constituída para o pagamento das amortizações das Cotas Seniores e das Cotas Subordinadas Mezanino, conforme descrito no item 6.7.1 do Anexo I-A do Regulamento"]
[]
[null,"Reserva de Caixa (0,5% do Patrimônio Líquido)","A reserva constituída pela ADMINISTRADORA para o pagamento de despesas e encargos da Classe, que deverá permanecer alocada em Ativos Financeiros, em valor correspondente a 0,5% (cinco décimos por cento) do Patrimônio Líquido, conforme definido em Regulamento."]
[]
[null,"% do Patrimônio Líquido Alocado em Direitos Creditórios","Percentual do Patrimônio Líquido do Fundo alocado em Direitos Creditórios para fins de enquadramento de acordo com o Anexo Normativo II da Instrução CVM 175."]
[]
[null,"Loan To Value","Loan-to-Value de originação, médio da carteira. Representado pelo quociente entre: (i) o valor de contratação de empréstimo, disposto na CCB; e\n(ii) o valor tabelado do Veículo em alienação fiduciária em garantia do pagamento daquela CCB, na data de contratação do empréstimo. \nConforme disposto no Regulamento, nos Critérios de Elegibilidade, itens (v) e (x)"]
[]
[null,"Prazo Médio Remanescente","Prazo médio remanescente das parcelas das CCBs a vencer detidas pelo Fundo "]
[]
[null,"Número de Contratos","Contagem das CCBs detidas pelo Fundo."]
[]
[null,"Ticket Médio","Média de saldo devedor líquido de provisão para devedores duvidosos das CCBs detidas pelo Fundo."]
[]
[null,"Duration da Carteira","Prazo médio do fluxo de caixa a valor presente das parcelas das CCBs a vencer detidas pelo Fundo, em meses"]
{"$rows_empty":1048451}
[{"$nulls":5},9,10,11,12,{"$nulls":9},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]

{"sheet":"Dados Cadastrais","index":2,"n_rows":24,"n_cols":7,"rows_kept":24,"cut":false,"hidden":false,"merged":[[16,2,16,3],[18,2,18,3],[12,5,13,5]],"flags":["formulas_cached_only"]}
[]
[{"$nulls":6},"Menu"]
[]
[{"$nulls":6},"2025-11-28"]
[]
["Nome do Fundo",null,"FIDC Creditas Auto X"]
[]
["Razão Social",null,"FUNDO DE INVESTIMENTO EM DIREITOS CREDITÓRIOS CREDITAS AUTO X – RESPONSABILIDADE LIMITADA"]
[]
["CNPJ",null,"53.095.241/0001-28"]
[]
[{"$nulls":4},"Contato","E-mail","Telefone"]
["Servicer/Agente de Garantia",null,"CREDITAS SOLUÇÕES  LTDA. / CREDITAS SOCIEDADE DE CRÉDITO DIRETO S.A.",null,null,"dcm@creditas.com;\ninvestor-relations@creditas.com"]
[]
[]
[]
["Gestor",null,"ANGÁ ADMINISTRAÇÃO DE RECURSOS LTDA.\n\nAvenida Magalhães de Castro, 4.800, 17º andar - Conjunto 174\nCEP: 05676-120\nSão Paulo - SP - Brasil\n",null,null,"op.fidc@angaasset.com.br","(11) 3090-3523\n(11) 3750-3210"]
[]
["Administrador, Escriturador e Custodiante",null,"LIMINE TRUST DISTRIBUIDORA DE TÍTULOS E VALORES MOBILIÁRIOS LTDA.\n\nAvenida Doutor Cardoso de Melo, 1.184, 9º andar - Conjunto 91\nCEP 04548-004\nSão Paulo – SP - Brasil",null,null,"adm.fundos@liminedtvm.com.br","(11) 2846-1166"]
[]
["Agência Classificadora de Risco",null,"Classe de Cotas"]
[null,null,"Cotas Sêniores","Standard & Poor’s (S&P)"]
[null,null,"Cotas Subordinadas Mezanino A","Standard & Poor’s (S&P)"]
[null,null,"Cotas Subordinadas Mezanino B","N/D"]

{"sheet":"Características do Fundo","index":3,"n_rows":66,"n_cols":4,"rows_kept":66,"cut":false,"hidden":false,"merged":[[43,2,45,2],[43,0,45,1]],"flags":["formulas_cached_only"]}
[]
[null,null,null,"Menu"]
[]
[null,null,null,"2025-11-28"]
[]
[null,null,"Série 1","Série 2"]
["Data de Emissão",null,"2024-01-17","2024-06-21"]
[]
["Periodicidade de Pagamento"]
["Amortização",null,"Mensais a partir do 13º mês","Mensais a partir do 13º mês"]
["Juros",null,"Mensais","Mensais"]
[]
["Indexador",null,"CDI +","CDI +"]
["Spread (Em % a.a.)"]
["Cota Sênior",null,0.035,0.029]
["Cota Subordinada Mezanino A",null,0.05,0.045]
["Cota Subordinada Mezanino B",null,0.07,0.0625]
[]
["Índice de Subordinação Mínima (Em %)"]
["Cota Sênior",null,0.2,0.2]
["Cota Subordinada Mezanino A",null,0.1,0.1]
["Cota Subordinada Mezanino B",null,0.05,0.05]
[]
["Índice de Subordinação Target (Em %)"]
["Cota Sênior",null,0.25,0.25]
["Cota Subordinada Mezanino A",null,0.15,0.15]
["Cota Subordinada Mezanino B",null,0.1,0.1]
[]
["Volume de Emissão"]
["Cota Sênior",null,262500000,100000000]
["Cota Subordinada Mezanino A",null,35000000,13350000]
["Cota Subordinada Mezanino B",null,17500000,6700000]
[]
["Prazo da Emissão (Em meses)"]
["Cota Sênior",null,"72 meses","72 meses"]
["Cota Subordinada Mezanino A",null,"72 meses","72 meses"]
["Cota Subordinada Mezanino B",null,"72 meses","72 meses"]
[]
["Rating Atribuido na Data de Emissão"]
["Cota Sênior",null,"AAA","AAA"]
["Cota Subordinada Mezanino A",null,"AA","AA"]
["Cota Subordinada Mezanino B",null,"N/D","N/D"]
[]
["Último Relatório de Monitoramento de Rating",null,"2025-06-26"]
[]
[]
[]
[]
["Relatório de Rating Inicial"]
[]
[]
[null,null,"2024-01-16","2024-06-18"]
["Rating Atual"]
["Cota Sênior",null,"AAA","AAA"]
["Cota Subordinada Mezanino A",null,"AA","AA"]
["Cota Subordinada Mezanino B",null,"N/D","N/D"]
[]
["ISIN"]
["Cota Sênior",null,"BR0HXQCTF024","BR0HXQCTF065"]
["Cota Subordinada Mezanino A",null,"BR0HXQCTF008","BR0HXQCTF040"]
["Cota Subordinada Mezanino B",null,"BR0HXQCTF016","BR0HXQCTF057"]
[]
["Código B3"]
["Cota Sênior",null,"5382124SN1","5382124SN2"]
["Cota Subordinada Mezanino A",null,"5382124MZA","5382124MA2"]
["Cota Subordinada Mezanino B",null,"5382124MZB","5382124MB2"]

{"sheet":"Aging","index":4,"n_rows":74,"n_cols":25,"rows_kept":74,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
[]
[]
[{"$nulls":20},"Menu"]
[{"$nulls":20},"2025-11-28"]
[]
["Volume de Direitos Creditórios Bruto de PDD",null,"Data"]
["Em BRL",null,"2024-01-31","2024-02-29","2024-03-28","2024-04-30","2024-05-31","2024-06-28","2024-07-31","2024-08-31","2024-09-30","2024-10-31","2024-11-29","2024-12-31","2025-01-31","2025-02-28","2025-03-31","2025-04-30","2025-05-30","2025-06-30","2025-07-31","2025-08-29","2025-09-30","2025-10-31","2025-11-28"]
[]
["Direitos Creditórios Adimplentes",null,138138.703,206664.685,292799.033,239223.889,237444.998,256480.44,322661.818,352284.34,317520.847,341947.517,308239.427,315543.538,316386.854,285188.963,274026.584,271971.366,269325.42,223720.626,276077.203,272731.134,270517.66545,260922.70304,271634.3859299991]
[]
["Em Atraso",null,17132.939,35899.218,46067.52999999999,98848.898,92030.342,102102.335,122585.90999999999,144668.487,170235.956,162474.847,182559.95799999998,182031.737,201904.834,234742.49299999996,239892.522,239807.45499999996,245580.17700000003,287380.78300000005,263237.942,248593.914,273565.51387,265716.31495,268139.87554]
["0 - 14 dias",null,17132.939,19770.839,28314.725,54275.736,39429.008,40433.277,42949.013,43336.22,78116.179,53883.742,61603.598,56816.049,57400.01,84346.075,76274.435,66811.322,65403.479,94121.107,69177.744,53036.987,71776.98458,62230.85307,53439.10497999992]
["15 - 30 dias",null,0,5968.623,9674.228,26812.012,21076.764,17633.248,27100.465,29925.851,22194.59,26972.928,26482.475,26297.453,29845.564,30307.353,26327.182,30353.391,31090.763,30681.81,27780.402,27430.329,34816.79078,27310.373010000003,34358.13579000006]
["31 - 60 dias",null,0,10159.756,7261.38,11284.963,18787.038,22759.183,18557.431,30683.898,24897.67,28675.51,31015.783,24095.023,30774.157,29763.91,37090.154,34234.059,31783.782,34874.549,32501.489,30865.841,24411.38801,32051.11134,33834.375659999954]
["61 - 90 dias",null,0,0,817.197,5396.14,6821.745,9402.968,13146.41,10029.417,8860.77,11931.674,14242.645,14872.659,12653.22,12144.087,13257.861,15565.313,15452.402,15833.868,13897.679,13257.389,13037.41206,11356.26276,12196.491870000005]
["91 - 120 dias",null,0,0,0,1080.047,4941.35,6713.153,8388.919,10544.225,7135.532,6434.096,10036.32,13121.183,12033.498,9936.433,11655.96,8998.119,10709.045,12039.646,10538.517,9078.029,8379.09183,8598.049130000001,7971.481960000001]
["121 - 150 dias",null,0,0,0,0,974.437,4452.045,6816.874,7898.941,8452.469,6188.301,5495.13,8550.229,12027.38,11459.518,8863.219,10197.655,8157.996,9845.602,10592.137,8855.186,8462.44566,6858.04385,7501.681799999998]
["151 - 180 dias",null,0,0,0,0,0,708.461,4534.886,6588.708,8528.281,7696.988,5486.036,5547.711,9595.121,11325.028,10516.671,8316.371,9937.1,7722.785,9410.582,9732.595,8018.10307,7698.01851,6947.19092]
["180 - 210 dias",null,0,0,0,0,0,0,1091.912,4558.08,6478.618,8496.143,7772.807,5526.354,5764.318,8962.194,11766.118,10411.186,8260.231,8191.179,7138.734,8834.167,10043.11576,8073.80658,6440.835270000003]
["210+ dias de atraso",null,0,0,0,0,0,0,0,1103.147,5571.847,12195.465,20425.164,27205.076,31811.566,36497.895,44140.922,54920.039,64785.379,74070.237,82200.658,87503.391,94620.18212,101539.7967,105450.57729000003]
[]
["Total",null,155271.642,242563.903,338866.56299999997,338072.787,329475.33999999997,358582.775,445247.728,496952.82700000005,487756.803,504422.364,490799.385,497575.275,518291.68799999997,519931.45599999995,513919.10599999997,511778.82099999994,514905.597,511101.40900000004,539315.145,521325.048,544083.17932,526639.0179900001,539774.2614699991]
["Fonte: Gestor "]
[]
["Percentual de Direitos Creditórios Bruto de PDD",null,"Data"]
["Em Percentual do Saldo Devedor",null,"2024-01-31","2024-02-29","2024-03-28","2024-04-30","2024-05-31","2024-06-28","2024-07-31","2024-08-31","2024-09-30","2024-10-31","2024-11-29","2024-12-31","2025-01-31","2025-02-28","2025-03-31","2025-04-30","2025-05-30","2025-06-30","2025-07-31","2025-08-29","2025-09-30","2025-10-31","2025-11-28"]
[]
["Direitos Creditórios Adimplentes",null,0.8896582867333883,0.852000987962335,0.8640540701562226,0.7076106039851116,0.7206760845895175,0.7152614622941662,0.7246793138043818,0.7088888941967926,0.6509818931218474,0.6778991999648929,0.6280354793028113,0.6341624149230486,0.6104416901241141,0.5485126158629648,0.5332095670325204,0.5314236440432927,0.5230578606431423,0.4377225772821142,0.5119033009911116,0.5231498755839562,0.4971990969985423,0.4954488636938679,0.5032370109501724]
[]
["Em Atraso",null,0.11034171326661181,0.14799901203766497,0.13594592984377749,0.29238939601488834,0.2793239154104826,0.28473853770583374,0.2753206861956183,0.2911111058032073,0.34901810687815255,0.32210080003510705,0.3719645206971887,0.36583758507695147,0.38955830987588597,0.45148738413703515,0.46679043296747963,0.46857635595670744,0.4769421393568577,0.5622774227178857,0.4880966990088884,0.4768501244160439,0.5028009030014576,0.5045511363061319,0.49676298904982763]
["0 - 14 dias",null,0.11034171326661181,0.0815077542679547,0.08355715225877863,0.16054452794510193,0.11967210656797564,0.11275855902448187,0.09646093691015982,0.0872038906823645,0.160153950738438,0.10682266656995407,0.12551686062116804,0.11418583650483838,0.11074846718359875,0.16222537418470792,0.1484172005078169,0.13054725842201276,0.12702033029172918,0.184153487630084,0.12826961126782377,0.10173496785445076,0.13192281494478017,0.11816605102203355,0.09900269204105074]
["15 - 30 dias",null,0,0.024606394134414962,0.028548783079550992,0.0793084005309188,0.06397068745721607,0.049174832784424735,0.06086603770384652,0.060218695566450604,0.045503394034670186,0.05347290272007051,0.053957840635843496,0.052851205277432645,0.057584492846429754,0.05829105481165579,0.05122826081503964,0.05930958795967839,0.060381481928230035,0.06003076778839402,0.05151051710220375,0.05261655680123776,0.06399166911117218,0.05185786103398548,0.0636527864378537]
["31 - 60 dias",null,0,0.04188486363529531,0.02142843464906864,0.0333802761829511,0.057021074779071486,0.06346981669713499,0.04167888982467756,0.06174408582245573,0.05104525420632626,0.056848213018564735,0.06319442107695387,0.048424880034483225,0.05937613454453084,0.057245834343210046,0.07217119108235685,0.06689229330183635,0.06172739660470228,0.06823410850741755,0.060264372883502094,0.0592065183102424,0.04486701470997425,0.06085973550218148,0.06268245463919825]
["61 - 90 dias",null,0,0,0.0024115598563792203,0.015961474000567813,0.02070487278349876,0.026222586960569984,0.029526057458062985,0.020181829049138296,0.018166368865592225,0.023654133622037426,0.029019280454069846,0.02989026936678073,0.024413318393792186,0.023357092285641593,0.02579756394579345,0.03041414056483592,0.03001016514489354,0.030979895029011745,0.025769124284466368,0.025430178447899934,0.023962167101534503,0.021563656265619943,0.022595541767376198]
["91 - 120 dias",null,0,0,0,0.0031947173553486872,0.014997632296244085,0.018721348229847348,0.018841014726076265,0.021217758360795078,0.014629282372100507,0.012755374184797245,0.020448925379154662,0.02637024719526106,0.023217617180848943,0.019111044129632354,0.022680534473065495,0.017582046444239243,0.02079807456433611,0.023556276284888895,0.019540554530505534,0.017413375848382408,0.015400387566607486,0.016326266828492496,0.014768177234480937]
["121 - 150 dias",null,0,0,0,0,0.00295754152647661,0.012415668878684984,0.01531029485679936,0.01589475010673397,0.017329269316208797,0.012268094045092735,0.011196285423218287,0.017183789930076406,0.02320581301701292,0.022040439884445078,0.017246330981903597,0.019925902717259966,0.015843673185009097,0.019263500015121265,0.019639976919246353,0.01698592084529957,0.01555358809396835,0.013022285884123803,0.013897813096108408]
["151 - 180 dias",null,0,0,0,0,0,0.0019757251306898385,0.010185085099412345,0.013258216156601116,0.017484699234425645,0.015259014170117168,0.011177756467645126,0.011149490898638401,0.018512974879118647,0.021781771172544716,0.02046367001580206,0.01624993192127425,0.019298877421213972,0.0151100835646493,0.017449133567350495,0.018668957183887315,0.014736906735512569,0.014617258211100059,0.012870548701378064]
["180 - 210 dias",null,0,0,0,0,0,0,0.0024523696165834226,0.009172057693113796,0.013282475939141334,0.0168433114912407,0.01583703492211996,0.011106568749823834,0.01112176431430635,0.01723726059767386,0.02289488338267774,0.0203431356922056,0.016042224143856025,0.016026524004358594,0.013236665178390271,0.01694560242959974,0.018458787445978345,0.015330817323059241,0.011932460900338776]
["210+ dias de atraso",null,0,0,0,0,0,0,0,0.0022198223655542255,0.011423412171249613,0.024177090213232496,0.041616115717015414,0.054675297119616724,0.06137772751624757,0.07019751272752384,0.08589079776302382,0.1073120589333649,0.12581991607288742,0.14492277989396032,0.15241674327539975,0.1678480466950439,0.17390756729192977,0.19280720423553588,0.19536051423204256]
["Fonte: Gestor "]
[]
["Volume de Direitos Creditórios Líquido PDD",null,"Data"]
["Em BRL",null,"2024-01-31","2024-02-29","2024-03-28","2024-04-30","2024-05-31","2024-06-28","2024-07-31","2024-08-31","2024-09-30","2024-10-31","2024-11-29","2024-12-31","2025-01-31","2025-02-28","2025-03-31","2025-04-30","2025-05-30","2025-06-30","2025-07-31","2025-08-29","2025-09-30","2025-10-31","2025-11-28"]
[]
["Direitos Creditórios Adimplentes",null,138138.703,206664.685,292799.033,239223.889,237444.998,256480.44,322661.818,352284.34,317520.847,341947.517,308239.427,315543.538,316386.854,285188.963,274026.584,271971.366,269325.42,223720.626,276077.203,272731.134,270517.66545,260922.70304,271634.3859299991]
[]
["Em Atraso","% PDD",17132.939,35728.9712,45869.48302,98068.42683,89896.29387000001,97779.90118,114210.71136000002,131208.10247,149936.23985,135260.52245000002,148103.66567000002,140329.50890999998,152284.4733,177840.01934000003,173889.52722,166056.07525,163201.77911,196142.88499,163861.92189,143425.92683999997,161608.71675000107,148751.46656000003,148758.85306999984]
["0 - 14 dias",0,17132.939,19767.97666,28312.93812,54275.125219999994,39427.40686,40430.01932,42940.98297,43313.97872,78037.84817,53801.985949999995,61439.987199999996,56578.41601,57054.97073,83996.42118,75860.71132,66542.05886,65121.15491999999,93863.89126,68912.50492,52826.53531000001,71776.98458,62230.85307,53439.10497999992]
["15 - 30 dias",0.0025,0,5953.642629999999,9649.91089,26772.809259999998,21023.28518,17591.36352,27041.75021,29858.31083,22131.35434,26878.96506,26395.73437,26210.378910000003,29745.69714,30206.47683,26211.46231,30182.210329999998,30932.82502,30550.320730000003,27650.554279999997,27322.64253,34733.69879,27242.097080000003,34272.237579999965]
["31 - 60 dias",0.015,0,10007.35191,7150.7419,11133.13199,18533.31238,22435.98066,18315.24345,30395.450930000003,24494.613199999996,28269.89105,30520.44763,23675.168670000003,30259.46647,29256.86908,36468.460040000005,33739.299680000004,31241.828159999997,34268.83593,31996.41864,30322.20577,24035.56241,31570.34467,33326.855979999964]
["61 - 90 dias",0.075,0,0,755.89211,5009.787060000001,6313.0240699999995,8738.900810000001,12206.83827,9424.88322,8190.89829,10959.64269,13128.23479,13711.17152,11656.95103,11206.34095,12210.701260000002,14313.65237,14416.61894,14539.14754,12721.58317,12474.35235,12085.458489999999,10504.54305,11281.753570000012]
["91 - 120 dias",0.2,0,0,0,877.5733,3961.1425600000002,5353.919570000001,6746.935919999998,8543.016259999999,5706.36637,5164.848759999999,7977.18105,10478.359320000001,9571.75404,7913.820470000001,9279.9237,7232.66718,8429.19717,9710.53922,8431.06641,7275.85132,6547.288769999999,6878.439300000001,6377.185290000003]
["121 - 150 dias",0.35,0,0,0,0,638.12282,2875.606669999999,4442.471480000001,5162.071270000002,5491.396899999999,4148.55849,3364.4467000000004,5549.498759999999,7792.927589999999,7394.56532,5739.3928,6609.8484100000005,5385.572329999999,6359.364680000001,6989.076410000001,5580.773489999999,5878.126189999999,4457.728499999999,4876.091229999998]
["151 - 180 dias",0.5,0,0,0,0,0,354.1106300000001,2222.043740000001,3303.4668000000015,4264.117379999999,3740.7194999999997,3099.2391499999994,2748.5108,4786.0120799999995,5632.85159,5201.322620000001,3986.3426899999995,4948.07584,3793.96422,4710.66416,4955.410169999999,3945.42527,3849.00925,3473.5759200000007]
["180 - 210 dias",0.75,0,0,0,0,0,0,294.44532000000027,1176.243660000001,1619.64559,2028.749130000001,1242.8731899999993,1378.0044400000006,1416.6941399999996,2232.6742299999996,2917.553,2714.9523199999994,1872.8292200000014,808.8944000000001,1397.820270000001,2215.4804300000005,2606.1722500000405,2018.4516400000002,1610.2001899999998]
["210+ dias de atraso",1,0,0,0,0,0,0,0,30.680780000000823,-0.00039000000015221303,267.16181999999935,935.5215899999966,0.0004800000024260953,8.000000525498763e-05,-0.0003100000030826777,0.0001700000066193752,735.0434099999984,853.6775100000086,2247.927009999985,1052.233629999988,452.6754699999874,9.89530235528946e-10,0,101.84832999999998]
["Total",null,155271.642,242393.6562,338668.51602,337292.31583,327341.29187,354260.34118,436872.52936000004,483492.44247,467457.08685,477208.03945000004,456343.09267000004,455873.04691,468671.3273,463028.98234,447916.11121999996,438027.44125,432527.19911,419863.51099,439939.12489,416157.06084,432126.38220000104,409674.1696,420393.23899999895]
[]
[]
["Percentual de Direitos Creditórios Líquido PDD",null,"Data"]
["Em Percentual do Saldo Devedor",null,"2024-01-31","2024-02-29","2024-03-28","2024-04-30","2024-05-31","2024-06-28","2024-07-31","2024-08-31","2024-09-30","2024-10-31","2024-11-29","2024-12-31","2025-01-31","2025-02-28","2025-03-31","2025-04-30","2025-05-30","2025-06-30","2025-07-31","2025-08-29","2025-09-30","2025-10-31","2025-11-28"]
[]
["Direitos Creditórios Adimplentes",null,0.8896582867333883,0.8525993965348669,0.8645593527291708,0.709247966148663,0.7253744147081165,0.7239885761575611,0.7385720005620086,0.728624294932715,0.6792513279446498,0.71655858395451,0.6754554455870778,0.6921741483485767,0.6750719226258073,0.6159203286989648,0.6117810392076033,0.620900291597884,0.6226785750218343,0.5328413166280801,0.6275350096880536,0.6553562576818972,0.6260151580488236,0.6369029887697366,0.6461435644782094]
[]
["Em Atraso",null,0.11034171326661181,0.1474006034651331,0.13544064727082922,0.29075203385133697,0.2746255852918834,0.276011423842439,0.26142799943799144,0.27137570506728503,0.3207486720553501,0.28344141604548984,0.3245445544129222,0.3078258516514234,0.3249280773741927,0.38407967130103526,0.38821896079239676,0.37909970840211604,0.37732142497816573,0.46715868337191985,0.37246499031194635,0.34464374231810285,0.3739848419511763,0.3630970112302633,0.3538564355217907]
["0 - 14 dias",null,0.11034171326661181,0.0815531931400439,0.08360073871858814,0.16091420608394594,0.12044739798869665,0.11412516339066436,0.09829179013133817,0.0895856375721686,0.1669412024446239,0.1127432513752467,0.13463551478455205,0.1241100266697055,0.12173770274936979,0.1814064008596374,0.16936365855065214,0.15191299127312383,0.1505596759093951,0.22355810591560454,0.15664100104129297,0.12693893791774505,0.16610183394630015,0.1519032872654903,0.12711694675946025]
["15 - 30 dias",null,0,0.024561874775665023,0.028493675773009045,0.07937568691453341,0.06422436063565475,0.04965659848179792,0.06189849073278887,0.06175548614051535,0.04734414123258682,0.0563254657045992,0.057841862392530634,0.05749490803998892,0.06346813941310209,0.06523668708024745,0.05851868609639248,0.06890483902987665,0.07151648516821525,0.07276250479105728,0.06285086439382628,0.06565464124253978,0.08037856567138316,0.06649698492487041,0.08152423588334647]
["31 - 60 dias",null,0,0.041285535549424164,0.021114280075499297,0.03300736917947236,0.05661770403032533,0.06333190044719192,0.0419235411226956,0.06286644476740916,0.05239970446283971,0.059240181876613174,0.06688048558252323,0.0519336881846275,0.06456436463549793,0.06318582679672699,0.08141805826245004,0.07702553881948145,0.07223089836728303,0.08161899053622736,0.07272919554040622,0.07286240850700834,0.055621603771638314,0.07706208253457822,0.07927543282873788]
["61 - 90 dias",null,0,0,0.0022319527037327584,0.014852953432016527,0.01928575534707411,0.02466801895151949,0.02794141871974076,0.01949334134749128,0.01752224647014141,0.022966173626562107,0.028768343382143735,0.030076732136144268,0.024872336648276115,0.02420224516695855,0.02726113429307425,0.03267752433307168,0.033331126850900256,0.03462827123442571,0.028916689719698917,0.029975106813809455,0.027967416449955342,0.025641213992711537,0.026836191744748873]
["91 - 120 dias",null,0,0,0,0.0026018182413687398,0.012100955969750141,0.015112952107951789,0.015443717484099942,0.017669389445585968,0.012207251810969095,0.010823054795876193,0.0174806657055476,0.022985257389144736,0.02042316967658883,0.017091414947734133,0.020717994882398953,0.016511904275586298,0.01948824764626257,0.023127847421423767,0.01916416597889096,0.01748342634224185,0.015151328499470597,0.016790024391130177,0.01516957148304666]
["121 - 150 dias",null,0,0,0,0,0.0019494113203824695,0.008117213065458267,0.010168804814777518,0.010676632800357166,0.01174738185488694,0.008693396060094394,0.007372625452299694,0.01217334255143099,0.01662770290406882,0.015969983741903667,0.012813544001280678,0.015090032695525788,0.012451407312838942,0.015146266616513535,0.015886462500345956,0.01341025784528414,0.013602794071664493,0.010881155881398286,0.011598881184671027]
["151 - 180 dias",null,0,0,0,0,0,0.000999577397855201,0.0050862519171329034,0.006832509693685598,0.00912194402428279,0.007838760437295478,0.006791467209171025,0.006029114505957226,0.010211873014660523,0.012165224650805603,0.011612269551619906,0.00910066884993361,0.01143991834543938,0.009036184666426899,0.010707536323753495,0.011907547981999054,0.009130257796141544,0.009395293957044247,0.008262682645093656]
["180 - 210 dias",null,0,0,0,0,0,0,0.0006739845154176902,0.0024328067135671624,0.0034648005893206622,0.004251288667177966,0.002723549912255976,0.0030227811214994928,0.0030227881619332843,0.004821888726525886,0.006513614774993,0.0061981329577259665,0.004329968667528132,0.0019265651308747948,0.003177303838001461,0.005323664160661176,0.006031041744620503,0.004926968283040123,0.0038302238014822207]
["210+ dias de atraso",null,0,0,0,0,0,0,0,6.345658650477152e-05,-8.343011821261749e-10,0.0005598435020246374,0.0020500399918981786,1.052924724722448e-09,1.7069532654336891e-10,-6.695045340704963e-10,3.7953536914834804e-10,0.001678076167790774,0.0019736967103030716,0.005353947059365977,0.002391770975730069,0.0010877515068139806,2.2899093327538648e-15,0,0.00024226919120362025]

{"sheet":"Monitoramento de Indicadores","index":5,"n_rows":37,"n_cols":32,"rows_kept":37,"cut":false,"hidden":false,"merged":[[3,24,3,25],[4,2,5,3],[10,2,11,2],[7,2,8,2],[22,2,23,2],[19,2,20,2],[16,2,17,2]],"flags":["formulas_cached_only"]}
[]
[{"$nulls":24},"Menu"]
[]
[{"$nulls":24},"2025-11-28"]
[]
[{"$nulls":31},"PL Sr1"]
[null,"Eventos de Desalavancagem/Realavancagem",null,"Referência",null,"2024-01-31","2024-02-29","2024-03-28","2024-04-30","2024-05-31","2024-06-28","2024-07-31","2024-08-30","2024-09-30","2024-10-31","2024-11-29","2024-12-31","2025-01-31","2025-02-28","2025-03-31","2025-04-30","2025-05-30","2025-06-30","2025-07-31","2025-08-29","2025-09-30","2025-10-31","2025-11-28",null,null,null,"PL Sr2"]
[null,null,"Índice de Liquidez","Realizado",null,6.9,5.3,4.7,4.4,4.2,4.7,3.5,3.2,3.2,3.4,3.35,3.29,2.64,2.59,2.6,2.58,2.52,2.52,2.4,2.5,2.4,2.5,2.14,null,null,null,"PL Sr3"]
[null,null,null,"Mínimo",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,null,null,null,"PL Sr4"]
[{"$nulls":31},"PL Sr5"]
[null,null,"Índice de Perdas","Realizado",null,0,0,0,0,0,0,0.002,0.0087,0.0176,0.0287,0.0409,0.049,0.0428,0.0514,0.0617,0.069,0.0754,0.0817,0.0818,0.0876,0.0902,0.0929,0.09068540235651021,null,null,null,"PL Sr6"]
[null,null,null,"Máximo",null,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,null,null,null,"PL Mz1"]
[{"$nulls":31},"PL Mz2"]
[null,"Eventos de avaliação - triggers quantitativos",null,"Referência",null,"2024-01-31","2024-02-29","2024-03-28","2024-04-30","2024-05-31","2024-06-28","2024-07-31","2024-08-30","2024-09-30","2024-10-31","2024-11-29","2024-12-31","2025-01-31","2025-02-28","2025-03-31","2025-04-30","2025-05-30","2025-06-30","2025-07-31","2025-08-29","2025-09-30","2025-10-31","2025-11-28",null,null,null,"PL Mz3"]
[{"$nulls":31},"PL Mz4"]
[{"$nulls":31},"PL MzB1"]
[null,null,"Índice de Subordinação Sênior","Realizado",null,0.25156606876661464,0.25476144421288904,0.26925644708723645,0.2564158329311901,0.2557750136966575,0.2548010887860194,0.25873811783315565,0.2543399131043745,0.2530665787052004,0.25305513475731084,0.25266038081638065,0.2516762631918058,0.2511269548755236,0.25097973983157007,0.2488401860499298,0.24864845468669486,0.24831086686105663,0.24691629393281442,0.2494812948237702,0.24972350532607218,0.25535778554202243,0.25125595247894994,0.25660196564112064,null,null,null,"PL MzB2"]
[null,null,null,"Mínimo",null,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,null,null,null,"PL Jr"]
[]
[null,null,"Índice de Subordinação Mezanino A","Realizado",null,0.15171771769080417,0.1552316336839921,0.1717850230844486,0.15723149993064692,0.15649388791822244,0.15530471680595728,0.1597676682661665,0.15493448632746534,0.15350318272665636,0.15347884648416688,0.15304305763651538,0.15192776651156606,0.15128780462201735,0.15113893077036145,0.14870901764241212,0.1484981782326034,0.14810459816686472,0.14653648213486206,0.1494317634305768,0.14971215510742772,0.15610333930614764,0.15143741784651435,0.15751931007484746]
[null,null,null,"Mínimo",null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[]
[null,null,"Índice de Subordinação Mezanino B","Realizado",null,0.10175603918380086,0.1053585528730793,0.12302376078722116,0.1076132295656171,0.10681977283437068,0.10553171012590358,0.11021132950637014,0.10509630397896413,0.10359303738426738,0.10355502205329033,0.10310587809533368,0.10192483436854019,0.10122857038372221,0.101088753388847,0.09850872624124385,0.09829094103433475,0.09786101941801278,0.09621210663595825,0.09926560915283975,0.09956865150080431,0.1063427953086023,0.10138310996439172,0.10784820503751738]
[null,null,null,"Mínimo",null,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[]
[null,null,"Caixa (Em milhares de reais)",null,null,198550.95122000002,115885.34589,22203.355319999995,19850.59766,27565.90996,56856.24444,18319.2475,7070.916480000001,20758.831889999998,11168.1113,31840.28802,31143.693460000002,18297.36238,19267.89647,30099.00552,34931.058280000005,35998.61976,43747.462949999994,20252.89399,37530.190879999995,19031.756790000003,32489.6498,19921.89327]
[null,null,"Reserva de Amortização",null,null,0,5338.501376174167,5359.836717649153,5452.08967878276,5553.411625960965,5646.451257276784,5752.2354103454545,4628.025,5026.84,5121.243,4765.779,9953.024,8798.651,9680.650999999998,9260,10119.999999999998,11348.693,11680.849,11994.101,11274.232,11274.232,12087.643,10896.424]
[null,null,"Reserva de Caixa (0,5% do Patrimônio Líquido)",null,null,1763.7603525999998,1790.1589714999998,1802.9585762999998,1771.7721275500003,1772.00778215,2048.3213784,2262.8726921,2442.20391805,2435.6478931499996,2438.2064963499997,2434.634399,2432.0385933000002,2434.609681,2408.81835305,2382.1999208,2358.17771415,2338.0807344,2308.355756,2288.67527625,2256.7406675,2240.6066542500002,2200.50161835,2177.60193615]
[null,null,"Caixa (Em % do PL)",null,null,0.5628626103521136,0.3236733377731756,0.0615747793983302,0.05601904824930656,0.07778157138382859,0.13878741158385013,0.04047785711488546,0.014476507116665833,0.04261459948373901,0.022902308144775035,0.06539028618234848,0.06402795898428065,0.03757760950922629,0.03999449864204861,0.06317481009295817,0.07406366803994419,0.07698326929082283,0.09475892707674995,0.04424588800378972,0.0831513151255781,0.04247009789491703,0.07382328085802928,0.045742734104153825]
[]
[]
[null,"Índice de Alocação Mínima",null,"Referência",null,"2024-01-31","2024-02-29","2024-03-28","2024-04-30","2024-05-31","2024-06-28","2024-07-31","2024-08-30","2024-09-30","2024-10-31","2024-11-29","2024-12-31","2025-01-31","2025-02-28","2025-03-31","2025-04-30","2025-05-30","2025-06-30","2025-07-31","2025-08-29","2025-09-30","2025-10-31","2025-11-28"]
[]
[null,null,"% do Patrimônio Líquido Alocado em Direitos Creditórios","Realizado",null,0.4401721633302123,0.6770171254592403,0.9392021549241847,0.9518501577751043,0.9236451870229164,0.8647577106692176,0.9653051426295038,0.989869107359489,0.9596154849899965,0.9786046427248501,0.9371901852233708,0.9372241217016052,0.962518408921089,0.9611122851038592,0.9401312360668264,0.9287413722504073,0.9249620698427153,0.9094428142167182,0.9611217664981319,0.9220311993159045,0.9643066563699174,0.9308654131033669,0.9652664980250113]
[null,null,null,"Mínimo",null,0,0,0,0,0,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67]
[]
[null,"Nota: Índice de alocação mínimo necessário em direitos creditórios para enquadramento (ICVM 175)"]

{"sheet":"Métricas Gerais","index":6,"n_rows":40,"n_cols":34,"rows_kept":40,"cut":false,"hidden":false,"merged":[[9,15,9,16],[9,17,9,18],[7,17,7,18],[6,1,6,2],[6,12,6,13],[3,23,3,24],[8,17,8,18],[7,15,7,16],[8,15,8,16]],"flags":["formulas_cached_only"]}
[]
[{"$nulls":23},"Menu"]
[]
[{"$nulls":23},"2025-11-28"]
[]
[null,"* Fonte: Gestor",{"$nulls":31},"PL Sr1"]
[null,"2025-11-28",{"$nulls":10},"2025-11-28",{"$nulls":19},"PL Sr2"]
[null,"Fluxo de Vencimentos",null,null,2025,2026,2027,2028,2029,2030,2031,null,"Indicadores Gerais",null,"Loan To Value*","Prazo Médio Remanescente",null,"Número de Contratos",null,"Ticket Médio"]
[{"$nulls":14},"(Atual - Em %)","(Em meses)",null,"(em carteira)",null,"Em BRL"]
[null,"Anual",null,null,31623922.720000003,322064032.76000017,235688970.56999972,143920969.36999995,59211104.17000002,3348366.0300000007,2674.04,null,null,null,0.556533466165497,17.128366893514187,null,22415,null,24080.939614990144,{"$nulls":12},"PL Sr3"]
[{"$nulls":32},"PL Sr4"]
[null,"Duration da Carteira"]
[null,12.842931540908419]
[]
[{"$nulls":32},"PL Sr6"]
[{"$nulls":4},"2024-01-31","2024-02-29","2024-03-28","2024-04-30","2024-05-31","2024-06-28","2024-07-31","2024-08-30","2024-09-30","2024-10-31","2024-11-29","2024-12-31","2025-01-31","2025-02-28","2025-03-31","2025-04-30","2025-05-30","2025-06-30","2025-07-31","2025-08-29","2025-09-30","2025-10-31","2025-11-28",{"$nulls":5},"PL Mz1"]
[null,"Rentabilidade acumulada"]
[{"$nulls":32},"PL Mz2"]
[null,"Classe - Série 1",{"$nulls":30},"PL Mz3"]
[null,"Classe Sênior",null,null,0.0063,0.017,0.0283,0.0405,0.0522,0.0634,0.0764,0.089,0.1013,0.115,0.1267,0.1405,0.1555,0.1701,0.1844,0.2002,0.2174,0.2341,0.25377235051078206,0.27200959211653,0.2913998654022776,0.3111,0.3283,{"$nulls":5},"PL Mz4"]
[null,"Classe Subordinada Mezanino A",null,null,0.007,0.0188,0.0312,0.0448,0.0578,0.0703,0.0848,0.0989,0.1126,0.1279,0.141,0.1564,0.1731,0.1892,0.2051,0.2226,0.2415,0.26,0.2817853063410962,0.3019902522074709,0.3234990272685625,0.3454,0.3646,{"$nulls":5},"PL Mz5"]
[null,"Classe Subordinada Mezanino B",null,null,0.0078,0.0211,0.0351,0.0505,0.0652,0.0794,0.0959,0.112,0.1276,0.1451,0.1601,0.1775,0.1965,0.2148,0.2328,0.2525,0.2739,0.2948,0.319470444397024,0.34237848798655834,0.36680408629332417,0.3917,0.4134,{"$nulls":5},"PL Mz6"]
[null,"Classe - Série 2"]
[null,"Classe Sênior",{"$nulls":7},0.003,0.0148,0.0261,0.0372,0.0495,0.0601,0.0726,0.0861,0.0993,0.1123,0.1266,0.1422,0.1573,0.17516136805226679,0.19167763780966562,0.20922942308457593,0.227,0.2426]
[null,"Classe Subordinada Mezanino A",{"$nulls":7},0.0034,0.0166,0.0294,0.0418,0.0557,0.0676,0.0815,0.0966,0.1113,0.1258,0.1416,0.1589,0.1757,0.19548179778963526,0.2138433999517193,0.2333819204293126,0.2532,0.2706]
[null,"Classe Subordinada Mezanino B",{"$nulls":7},0.0038,0.0185,0.0328,0.0467,0.0623,0.0756,0.0911,0.108,0.1244,0.1404,0.158,0.1771,0.1958,0.2177468690898714,0.23816284910139918,0.25991823421217997,0.2821,0.3015]
[]
[null,"Classe Subordinada Júnior*",null,null,0.0256,0.0778,0.2675,0.5291,0.8269686800000002,1.0494,1.4076,1.7323,2.0153,2.295,2.449390341270421,2.7343099834593576,3.014383232218809,3.237582939930175,3.2117336839966013,3.208785470417803,3.2618,3.1592,3.3059,3.4312,3.69,4.0431,3.9203]
[]
[]
[null,"Patrimônio Líquido FIDC Auto X",null,null,"2024-01-31","2024-02-29","2024-03-28","2024-04-30","2024-05-31","2024-06-28","2024-07-31","2024-08-30","2024-09-30","2024-10-31","2024-11-29","2024-12-31","2025-01-31","2025-02-28","2025-03-31","2025-04-30","2025-05-30","2025-06-30","2025-07-31","2025-08-29","2025-09-30","2025-10-31","2025-11-28"]
[]
[null,"(Em milhares de reais)",null,null,352752.07051999995,358031.79429999995,360591.71525999997,354354.42551000003,354401.55643,409664.27567999996,452574.53842000006,488440.78361,487129.57862999995,487641.29926999996,486926.8798,486407.71866,486921.9362,481763.67061,476439.98416,471635.54283000005,467616.14688,461671.15119999996,457735.05525,451348.1335,448121.33085,440100.32367,435520.38723]
[]
[null,"Patrimônio Líquido Subclasse Sênior",null,null,264011.61889,266819.09731,263500.07116,263492.34034,263754.49348,305281.3722,335476.25417000003,364210.79715,363853.36277999997,364241.16456999996,363899.74892000004,363990.44164,364642.71310000005,360850.7499,357882.56986,354364.09393000003,351501.97609,347677.02152999997,343538.72098000004,338635.89548,333690.06015,329522.49766,323764.99979000003]
[null,"Patrimônio Líquido Subclasse Subordinada Mezanino A",null,null,35221.71258,35634.83665,35147.387969999996,35146.407340000005,35185.3855,40760.10916,44791.50553,48553.664549999994,48500.275129999995,48557.51059,48506.35235,48518.438709999995,48613.87234999999,48099.67465000001,47706.49229,47234.43,46858.06926,46342.46326999999,45796.17778,45139.93625,44478.03454,43930.1694,43152.516520000005]
[null,"Patrimônio Líquido Subclasse Subordinada Mezanino B",null,null,17624.08554,17856.14861,17582.90721,17582.453690000002,17604.5837,20390.22273,22427.93714,24343.000839999997,24312.70807,24344.91861,24315.75502,24321.812149999998,24374.939260000003,24112.35717,23917.42604,23679.51757,23494.7087,23233.312369999996,22962.807399999998,22632.17676,22298.7612,22028.917100000002,21632.778899999998]
[null,"Patrimônio Líquido Subclasse Subordinada Júnior",null,null,35894.65351,37721.711729999995,44361.348920000004,38133.22414,37857.09375,43232.57159000001,49878.84158,51333.32107,50463.23265,50497.7055,50205.02351,49577.026159999994,49290.41149,48700.88889,46933.495969999996,46357.50133,45761.39283,44418.35403,45437.34909,44940.125009999996,47654.47496,44618.73951,46970.092020000004]
[]
[null,"* Calculado com base no valor de originação, em conformidade com os Critérios de Elegibilidade e Condições de Cessão dispostos no Regulamento, nos Critérios de Elegibilidade, itens (v) e (x)"]