[{"data":1,"prerenderedAt":-1},["ShallowReactive",2],{"seo:\u002Fdetalhes\u002FFATN11\u002Fdocumentos\u002F7966":3,"documento:FATN11:7966":87,"fii-documento:FATN11":95},{"title":4,"description":5,"canonical":6,"image":7,"json_ld":8,"nome":33,"resumo":79},"Laudo de Avaliação (Conclusão de Negócio) FATN11 de 30\u002F11\u002F2024 | Kartac","Laudo de Avaliação (Conclusão de Negócio) de 30\u002F11\u002F2024 do FATN11, entrega em 02\u002F03\u002F2026. DY 12 meses de 11,29% e P\u002FVP 0,80 em 04\u002F11\u002F2026.","https:\u002F\u002Fwww.kartac.com.br\u002Fdetalhes\u002FFATN11\u002Fdocumentos\u002F7966","https:\u002F\u002Fwww.kartac.com.br\u002Fimages\u002Fog.png",{"@context":9,"@graph":10},"https:\u002F\u002Fschema.org",[11,17,22,31,49,64],{"@type":12,"@id":13,"name":14,"url":15,"logo":16},"Organization","https:\u002F\u002Fwww.kartac.com.br\u002F#organizacao","Kartac","https:\u002F\u002Fwww.kartac.com.br\u002F","https:\u002F\u002Fwww.kartac.com.br\u002Fandroid-chrome-512x512.png",{"@type":18,"@id":19,"name":14,"url":15,"inLanguage":20,"publisher":21},"WebSite","https:\u002F\u002Fwww.kartac.com.br\u002F#site","pt-BR",{"@id":13},{"@type":23,"@id":24,"url":6,"name":4,"description":5,"inLanguage":20,"isPartOf":25,"dateModified":26,"mainEntity":27,"breadcrumb":29},"WebPage","https:\u002F\u002Fwww.kartac.com.br\u002Fdetalhes\u002FFATN11\u002Fdocumentos\u002F7966#pagina",{"@id":19},"2026-10-20",{"@id":28},"https:\u002F\u002Fwww.kartac.com.br\u002Fdetalhes\u002FFATN11\u002Fdocumentos\u002F7966#documento",{"@id":30},"https:\u002F\u002Fwww.kartac.com.br\u002Fdetalhes\u002FFATN11\u002Fdocumentos\u002F7966#migalhas",{"@type":32,"@id":28,"name":33,"alternateName":34,"url":6,"inLanguage":20,"about":35,"genre":37,"datePublished":38,"temporalCoverage":39,"author":40,"publisher":46,"isBasedOn":48},"Report","Laudo de Avaliação (Conclusão de Negócio) FATN11 de 30\u002F11\u002F2024","(FATN) Laudo de Avaliação (Conclusão de Negócio) - 30\u002F11\u002F2024",{"@id":36},"https:\u002F\u002Fwww.kartac.com.br\u002Fdetalhes\u002FFATN11#fundo","Laudo de Avaliação (Conclusão de Negócio)","2026-03-02","2024-11-30",{"@type":12,"name":41,"identifier":42},"BR-CAPITAL DTVM S.A.",{"@type":43,"propertyID":44,"value":45},"PropertyValue","CNPJ","44.077.014\u002F0001-89",{"@type":12,"name":47},"BR-CAPITAL DIST. DE TÍTULOS E VALORES MOBILIÁRIOS S\u002FA","https:\u002F\u002Ffnet.bmfbovespa.com.br\u002Ffnet\u002Fpublico\u002FdownloadDocumento?id=1125326",{"@type":50,"@id":36,"name":51,"alternateName":52,"url":55,"category":56,"identifier":57,"provider":62},"InvestmentFund","BRC Renda Corporativa",[53,54],"FATN11","BRC Renda Corporativa Fundo de Investimento Imobiliário - Responsabilidade Limitada","https:\u002F\u002Fwww.kartac.com.br\u002Fdetalhes\u002FFATN11","Híbrido",[58,60],{"@type":43,"propertyID":59,"value":53},"Ticker B3",{"@type":43,"propertyID":44,"value":61},"30.567.216\u002F0001-02",{"@type":12,"name":41,"identifier":63},{"@type":43,"propertyID":44,"value":45},{"@type":65,"@id":30,"itemListElement":66},"BreadcrumbList",[67,71,75,77],{"@type":68,"position":69,"name":70,"item":15},"ListItem",1,"Início",{"@type":68,"position":72,"name":73,"item":74},2,"FIIs","https:\u002F\u002Fwww.kartac.com.br\u002Franking",{"@type":68,"position":76,"name":53,"item":55},3,{"@type":68,"position":78,"name":34,"item":6},4,{"atualizado_em":80,"frases":81},"2026-11-05",[82,83,84,85,86],"Laudo de Avaliação (Conclusão de Negócio) do BRC Renda Corporativa (FATN11), fundo imobiliário híbrido, com data de referência em 30\u002F11\u002F2024, com entrega no FundosNet (B3) em 02\u002F03\u002F2026.","No pregão de 04\u002F11\u002F2026, a cota do FATN11 fechou a R$ 77,96, com P\u002FVP de 0,80 (valor patrimonial de R$ 97,25 por cota no informe mensal de setembro de 2026).","O último rendimento foi de R$ 0,80 por cota, com pagamento em out\u002F2026, e o dividend yield dos últimos 12 meses é de 11,29% sobre a cotação de 04\u002F11\u002F2026.","O patrimônio líquido era de R$ 694,5 milhões no informe mensal de setembro de 2026.","Os indicadores são os mais recentes da base do Kartac, não os do período do documento.",{"id":88,"descricao":34,"assunto":89,"tipo":37,"situacao":90,"texto":91,"link_pdf":92,"estruturado":93,"link_original":48,"data_referencia":39,"data_entrega":94,"versao":69},7966,"","(Ativo)","\u003Cp>\u003Cimg alt=\"\" src=\"\u002Fstorage\u002Ffiis\u002Fdocumentos\u002F7966\u002F7966.pdf-0001-00.png\">\u003C\u002Fp>\u003Cp>CONS ULT\u003Cbr>\u003C\u002Fp>\u003Ch5>\u003Cstrong>L A U D O D E A V A L I A ÇÃO\u003C\u002Fstrong> \u003Cstrong>~~N~~\u003C\u002Fstrong>\u003Csup>\u003Cu>o\u003C\u002Fu>\u003C\u002Fsup> \u003Cstrong>29.405.005\u002F1124\u003C\u002Fstrong>\u003C\u002Fh5>\u003Ctable>\u003Cthead>\u003Ctr>\u003Cth>\u003Cstrong>SOLICITANTE:\u003C\u002Fstrong>\u003C\u002Fth>\u003Cth>\u003Cstrong>BRC RENDA CORPOR\u003C\u002Fstrong>\u003Cbr>\u003Cstrong>IMOBILIÁRIO\u003C\u002Fstrong>\u003C\u002Fth>\u003Cth>\u003Cstrong>ATIVA FUNDO DE INVESTIMENTO\u003C\u002Fstrong>\u003Cbr>\u003C\u002Fth>\u003C\u002Ftr>\u003C\u002Fthead>\u003Ctbody>\u003Ctr>\u003Ctd>\u003Cstrong>OBJETO:\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>ENDEREÇO:\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>RUA DO ROCIO, 351 – ED. ÉRIKA\u003C\u002Fstrong>\u003Cbr>\u003Cstrong>– CONJUNTO 82\u003C\u002Fstrong>\u003Cbr>.\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>SÃO PAULO– SP\u003C\u002Fstrong>\u003Cbr>D4E-97A4\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>TIPO:\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>CONJUNTO COMERCIAL\u003C\u002Fstrong>\u003Cbr>4-9DFB-D\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>USO:\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>COMERCIAL\u003C\u002Fstrong>\u003Cbr>go F1D\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>ÁREA PRIVATIVA:\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>251,030 M²\u003C\u002Fstrong>\u003Cbr>o códi\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>ÁREA TOTAL:\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>484,531 M²\u003C\u002Fstrong>\u003Cbr>3 e utilize\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003Cstrong>FINALIDADE:\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>MENSURAÇÃO DE VAL\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>OR JUSTO\u003C\u002Fstrong>\u003Cbr>Costa.\u003Cbr>.com.br:44\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003Cbr>o Mauro\u003Cbr>.certisign\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003Cstrong>OBJETIVO:\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>DETERMINAÇÃO DO V\u003C\u002Fstrong>\u003Cbr>\u003Cstrong>VENDA\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>ALOR DE MERCADO DE COMPRA E\u003C\u002Fstrong>\u003Cbr>por Robert\u003Cbr>assinaturas\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003Cstrong>AVALIAÇÃO:\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>DATA BASE: NOVEMBR\u003C\u002Fstrong>\u003Cbr>\u003Cstrong>VALOR DE COMPRA\u002FV\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>O\u002F2024\u003C\u002Fstrong>\u003Cbr>**ENDA: (conceito valor justo“fair value”) **\u003Cbr>do eletronicamente\u003Cbr>as vá ao site https:\u002F\u002F\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>R$ 4.041.000,00 (CENÁRI\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>O BUY TO LEASE)\u003C\u002Fstrong>\u003Cbr>assina\u003Cbr>inatur\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>Este documento foi\u003Cbr>Para verificar as ass\u003C\u002Ftd>\u003C\u002Ftr>\u003C\u002Ftbody>\u003C\u002Ftable>\u003Cp>\u003Cimg alt=\"\" src=\"\u002Fstorage\u002Ffiis\u002Fdocumentos\u002F7966\u002F7966.pdf-0002-00.png\">\u003C\u002Fp>\u003Ch5>\u003Cstrong>ÍNDICE\u003C\u002Fstrong>\u003C\u002Fh5>\u003Ctable>\u003Cthead>\u003Ctr>\u003Cth>\u003Cstrong>I.\u003C\u002Fstrong>\u003C\u002Fth>\u003Cth>\u003Cstrong>INTRODUÇÃO ...........................................................................................................................\u003C\u002Fstrong>\u003C\u002Fth>\u003Cth>\u003Cstrong>........................... 4\u003C\u002Fstrong>\u003C\u002Fth>\u003C\u002Ftr>\u003C\u002Fthead>\u003Ctbody>\u003Ctr>\u003Ctd>\u003Cstrong>II.\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>METODOLOGIA .......................................................................................................................\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>........................... 6\u003C\u002Fstrong>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>1.\u003C\u002Ftd>\u003Ctd>NORMAS TÉCNICAS ..............................................................................................................\u003Cbr>\u003C\u002Ftd>\u003Ctd>........................... 6\u003Cbr>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>2.\u003Cbr>\u003C\u002Ftd>\u003Ctd>CLASSIFICAÇÃO DOS MÉTODOS DE AVALIAÇÃO .........................................................\u003Cbr>\u003C\u002Ftd>\u003Ctd>........................... 7\u003Cbr>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>3.\u003C\u002Ftd>\u003Ctd>CRITÉRIO ADOTADO ............................................................................................................\u003C\u002Ftd>\u003Ctd>........................... 9\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>4.\u003C\u002Ftd>\u003Ctd>ESPECIFICAÇÃO DA AVALIAÇÃO .....................................................................................\u003Cbr>\u003C\u002Ftd>\u003Ctd>........................... 9\u003Cbr>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>5.\u003C\u002Ftd>\u003Ctd>DEFINIÇÃO TÉCNICA DO VALOR ESTABELECIDO ........................................................\u003C\u002Ftd>\u003Ctd>......................... 11\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003Cstrong>III.\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>IDENTIFICAÇÃO E CARACTERIZAÇÃO DO IMÓVEL AVALIANDO .........................\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>......................... 15\u003C\u002Fstrong>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>1.\u003C\u002Ftd>\u003Ctd>CARACTERIZAÇÃO DA REGIÃO ........................................................................................\u003C\u002Ftd>\u003Ctd>......................... 15\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003Cem>1.1.\u003C\u002Fem>\u003Cbr>\u003Cem>LOCALIZAÇÃO E ATIVIDADES EXISTENTES ...............................................................\u003C\u002Fem>\u003Cbr>\u003C\u002Ftd>\u003Ctd>\u003Cem>......................... 15\u003C\u002Fem>\u003Cbr>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003Cem>1.2.\u003C\u002Fem>\u003Cbr>\u003Cem>INFRAESTRUTURA URBANA E EQUIPAMENTOS COMUNITÁRIOS ..........................\u003C\u002Fem>\u003C\u002Ftd>\u003Ctd>\u003Cem>......................... 16\u003C\u002Fem>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>2.\u003C\u002Ftd>\u003Ctd>CARACTERIZAÇÃO DO TERRENO .....................................................................................\u003Cbr>\u003C\u002Ftd>\u003Ctd>......................... 17\u003Cbr>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003Cem>2.1.\u003C\u002Fem>\u003Cbr>\u003Cem>LOCALIZAÇÃO .................................................................................................................\u003C\u002Fem>\u003C\u002Ftd>\u003Ctd>\u003Cem>......................... 17\u003C\u002Fem>\u003Cbr>4\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003Cbr>\u003Cem>2.2.\u003C\u002Fem>\u003Cbr>\u003Cem>CARACTERÍSTICAS DO LOGRADOURO DE SITUAÇÃO .............................................\u003C\u002Fem>\u003Cbr>\u003C\u002Ftd>\u003Ctd>\u003Cbr>\u003Cem>......................... 18\u003C\u002Fem>\u003Cbr>\u003Cbr>7A\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003Cem>2.3.\u003C\u002Fem>\u003Cbr>\u003Cem>ASPECTOS FÍSICOS ........................................................................................................\u003C\u002Fem>\u003Cbr>\u003C\u002Ftd>\u003Ctd>\u003Cem>......................... 19\u003C\u002Fem>\u003Cbr>\u003Cbr>E\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>3.\u003C\u002Ftd>\u003Ctd>CARACTERIZAÇÃO DAS EDIFICAÇÕES E BENFEITORIAS ...........................................\u003Cbr>\u003C\u002Ftd>\u003Ctd>......................... 20\u003Cbr>\u003Cbr>D\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003Cem>3.1\u003C\u002Fem>\u003Cbr>\u003Cem>DESCRIÇÃO DO EDIFÍCIO ÉRIKA ................................................................................\u003C\u002Fem>\u003Cbr>\u003C\u002Ftd>\u003Ctd>\u003Cem>......................... 20\u003C\u002Fem>\u003Cbr>\u003Cbr>B\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003Cem>3.2\u003C\u002Fem>\u003Cbr>\u003Cem>DESCRIÇÃO DA UNIDADE AVALIANDA ......................................................................\u003C\u002Fem>\u003C\u002Ftd>\u003Ctd>\u003Cem>......................... 23\u003C\u002Fem>\u003Cbr>9D\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003Cstrong>IV.\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>DIAGNÓSTICO DE MERCADO ..............................................................................................\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>......................... 29\u003C\u002Fstrong>\u003Cbr>1D4\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003Cstrong>1.\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>CONTEXTO ECONÔMICO MUNDIAL\u003C\u002Fstrong>.............................................................................\u003Cbr>\u003C\u002Ftd>\u003Ctd>......................... 29\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003Cstrong>2.\u003C\u002Fstrong>\u003Cbr>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>CONTEXTO ECONÔMICO BRASILEIRO\u003C\u002Fstrong>........................................................................\u003Cbr>\u003C\u002Ftd>\u003Ctd>......................... 30\u003Cbr>\u003Cbr>ód\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003Cstrong>3.\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>CONTEXTO DO MERCADO IMOBILIÁRIO BRASILEIRO\u003C\u002Fstrong>..........................................\u003C\u002Ftd>\u003Ctd>......................... 32\u003Cbr>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003Cstrong>4.\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>SITUAÇÃO ATUAL DO MERCADO DE IMÓVEIS CONCORRENTES\u003C\u002Fstrong>........................\u003C\u002Ftd>\u003Ctd>......................... 33\u003Cbr>li\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003Cstrong>V.\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>AVALIAÇÃO E ANÁLISE ECONÔMICO–FINANCEIRA (MÉTODO DA RENDA) ......\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>......................... 34\u003C\u002Fstrong>\u003Cbr>t\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>1.\u003C\u002Ftd>\u003Ctd>MODELO DE ANÁLISE ..........................................................................................................\u003C\u002Ftd>\u003Ctd>......................... 34\u003Cbr>44\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>2.\u003C\u002Ftd>\u003Ctd>PRESSUPOSTOS, RESSALVAS E FATORES LIMITANTES ...............................................\u003Cbr>\u003C\u002Ftd>\u003Ctd>......................... 37\u003Cbr>\u003Cbr>a.\u003Cbr>b\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>3.\u003C\u002Ftd>\u003Ctd>FLUXO DE CAIXA LÍQUIDO DO ACIONISTA(FCFE) ........................................................\u003Cbr>\u003C\u002Ftd>\u003Ctd>......................... 40\u003Cbr>\u003Cbr>ost\u003Cbr>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003Cem>3.1\u003C\u002Fem>\u003Cbr>\u003Cem>PARÂMETROS PARA PROJEÇÃO DE RESULTADOS ...................................................\u003C\u002Fem>\u003C\u002Ftd>\u003Ctd>\u003Cem>......................... 42\u003C\u002Fem>\u003Cbr>o C\u003Cbr>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>4.\u003C\u002Ftd>\u003Ctd>CUSTO DE CAPITAL ..............................................................................................................\u003C\u002Ftd>\u003Ctd>......................... 49\u003Cbr>ur\u003Cbr>i\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>5.\u003C\u002Ftd>\u003Ctd>VALOR ECONÔMICO DO EMPREENDIMENTO (NPV) .....................................................\u003C\u002Ftd>\u003Ctd>......................... 52\u003Cbr>o Ma\u003Cbr>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003Cstrong>VI.\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>CONCLUSÃO .............................................................................................................................\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>......................... 53\u003C\u002Fstrong>\u003Cbr>obert\u003Cbr>t\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003Cstrong>VII.\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>TERMO DE ENCERRAMENTO .............................................................................................\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>......................... 54\u003C\u002Fstrong>\u003Cbr>por R\u003Cbr>i\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>Este documento foi assinado eletronicamente\u003Cbr>P ifi it á it htt\u002F\u002F\u003C\u002Ftd>\u003C\u002Ftr>\u003C\u002Ftbody>\u003C\u002Ftable>\u003Cp>\u003Cimg alt=\"\" src=\"\u002Fstorage\u002Ffiis\u002Fdocumentos\u002F7966\u002F7966.pdf-0003-01.png\">\u003C\u002Fp>\u003Cp>Soluções Patrimoniais\u003Cbr>\u003C\u002Fp>\u003Cp>\u003Cimg alt=\"\" src=\"\u002Fstorage\u002Ffiis\u002Fdocumentos\u002F7966\u002F7966.pdf-0003-02.png\">\u003C\u002Fp>\u003Cp>e RS EO rage A\u003Cbr>Ro = PR,\u003Cbr>[gem 2d á KER]\u003Cbr>E dogs pone\u003Cbr>+ e a ao\u003Cbr>O\u003Cbr>|; IA ' E ide: UA a\u003Cbr>E = se 4 e ae, Dol\u003Cbr>\u003C\u002Fp>\u003Cp>\u003Cstrong>FACHADA DO EDIFÍCIO\u003C\u002Fstrong>\u003C\u002Fp>\u003Cp>\u003Cimg alt=\"\" src=\"\u002Fstorage\u002Ffiis\u002Fdocumentos\u002F7966\u002F7966.pdf-0004-00.png\">\u003C\u002Fp>\u003Ch5>\u003Cstrong>I. INTRODUÇÃO\u003C\u002Fstrong>\u003C\u002Fh5>\u003Cp>A Consult Engenharia e Avaliações Ltda. (nome fantasia Consult Soluções Patrimoniais), com sede na Rua Nelson Camargo nº 393, 1º andar, na cidade de Osasco, estado de São Paulo, CNPJ nº 48.882.971\u002F0001-39, procedeu a avaliação do conjunto comercial localizado à Rua do Rocio, 351, Ed. Érika, conjunto 82, Vila Olímpia, São Paulo - SP, classificado como Propriedade para Investimento do Fundo de Investimento Imobiliário BRC RENDA CORPORATIVA FUNDO DE INVESTIMENTO IMOBILIÁRIO, administrado pela BR Capital DTVM S.A.\u003C\u002Fp>\u003Cp>O objetivo do presente trabalho solicitado pelo administrador do FII é a determinação do\u003C\u002Fp>\u003Cp>valor de mercado de compra e venda para atendimento às exigências da instrução CVM Nº 516, de 29 de dezembro de 2011 que dispõe sobre a elaboração e divulgação das Demonstrações Financeiras dos Fundos de Investimento Imobiliário – FII, dando diretrizes quanto aos procedimentos de mensuração do valor justo para monitoramento de valores contábeis registrados. A Consult declara que avaliou este imóvel anteriormente através do laudo Nº 28.329.005\u002F1123. Para tanto a Consult adotou as metodologias usuais de avaliação de ativos, notadamente os Métodos Comparativo e da Renda. Considerou-se como premissa, para efeito de análise, os bens livres de hipotecas, arrestos, usufrutos, penhores, passivos ambientais ou quaisquer ônus ou problemas que prejudiquem o seu bom uso ou comercialização, inclusive livre de dívidas ou pendências referentes a eventos do passado. Parte das informações e documentos que foram necessários para a execução da avaliação foram fornecidos pelos executivos e funcionários da solicitante. Estas informações foram consideradas como verdadeiras uma vez que não faz parte do escopo de nosso trabalho qualquer tipo de procedimento de diligência ou auditoria.\u003C\u002Fp>\u003Cp>\u003Cimg alt=\"\" src=\"\u002Fstorage\u002Ffiis\u002Fdocumentos\u002F7966\u002F7966.pdf-0005-00.png\">\u003C\u002Fp>\u003Cp>Relacionamos abaixo a documentação fornecida para a elaboração deste relatório, que é, por premissa, considerada boa e válida, não tendo sido efetuadas análises jurídicas ou medições de campo:\u003C\u002Fp>\u003Cul>\u003Cli>\u003Cp>Laudo anterior elaborado a partir de:\u003C\u002Fp>\u003C\u002Fli>\u003Cli>\u003Cp>\u003Cem>cópia da matrícula nº\u003C\u002Fem>\u003Csup>\u003Cem>s\u003C\u002Fem>\u003C\u002Fsup> \u003Cem>97.749 do 4º Cartório de RGI de São Paulo\u002FSP;\u003C\u002Fem>\u003C\u002Fp>\u003C\u002Fli>\u003Cli>\u003Cp>\u003Cem>cópia da guia de IPTU.\u003C\u002Fem>\u003C\u002Fp>\u003C\u002Fli>\u003C\u002Ful>\u003Cp>Desta forma, a Consult não assume qualquer responsabilidade futura pela precisão das informações citadas acima.\u003C\u002Fp>\u003Cp>Algumas das considerações e premissas descritas neste relatório estão baseadas em eventos futuros que fazem parte da expectativa dos consultores, à época deste estudo. Estes eventos futuros podem não ocorrer e os resultados apresentados neste relatório poderão sofrer alterações. A Consult e seus sócios declaram que não mantém relação de trabalho ou subordinação com sociedades controladoras ou controladas pelo administrador do FII, não detém cotas no fundo ao qual se referem os imóveis objetos da avaliação e não têm qualquer interesse financeiro nas operações que envolvem os objetos da avaliação, caracterizando, assim, sua independência. Os honorários contratados para a execução deste trabalho não são baseados e não têm qualquer relação com os valores e indicadores aqui reportados. Isto posto, o arbitramento de todos os valores aqui apresentados emanam da formação de opiniões técnicas, devidamente sustentadas e com toda independência. O laudo é considerado pela Consult Soluções Patrimoniais como documento sigiloso, absolutamente confidencial, podendo ser divulgado a terceiros mediante autorização do solicitante, ressaltando-se que os trabalhos não devem ser utilizados para outra finalidade que não seja as estabelecidas anteriormente.\u003C\u002Fp>\u003Cp>\u003Cimg alt=\"\" src=\"\u002Fstorage\u002Ffiis\u002Fdocumentos\u002F7966\u002F7966.pdf-0006-00.png\">\u003C\u002Fp>\u003Ch5>\u003Cstrong>II. METODOLOGIA\u003C\u002Fstrong>\u003C\u002Fh5>\u003Ch5>\u003Cstrong>1. NORMAS TÉCNICAS\u003C\u002Fstrong>\u003C\u002Fh5>\u003Cp>As normas de avaliação da ABNT - Associação Brasileira de Normas Técnicas são constituídas de 7 partes sob o título geral de “Avaliação de bens” e número referencial NBR 14653.\u003C\u002Fp>\u003Cp>A parte 1 refere-se a Procedimentos Gerais, contudo só deverá ser utilizável em conjunto com as demais partes, conforme abaixo:\u003C\u002Fp>\u003Cul>\u003Cli>\u003Cp>Parte 2: Imóveis Urbanos\u003C\u002Fp>\u003C\u002Fli>\u003Cli>\u003Cp>Parte 3: Imóveis Rurais\u003C\u002Fp>\u003C\u002Fli>\u003C\u002Ful>\u003Cp>Parte 3: Imóveis Rurais • Parte 4: Empreendimentos • Parte 5: Máquinas, equipamentos, instalações e bens industriais em geral • Parte 6: Recursos Naturais e Ambientais • Parte 7: Patrimônios Históricos O presente trabalho estará embasado nas diretrizes estipuladas nas normas da ABNT, NBR 14653-1, NBR 14653-2 e NBR 14653-4. A interpretação das especificações constantes das Normas da ABNT é discutida e apresentada através de estudos analíticos pelo Instituto Brasileiro de Avaliações e Perícias de Engenharia – IBAPE, Instituto de Engenharia e outras associações de classe. Este estudo também está embasado em subsídios técnicos e foi elaborado de acordo com a Instrução Normativa CVM 472\u002F08 que dispõe sobre a constituição, a administração, o funcionamento, a oferta pública de distribuição de cotas e a divulgação de informações dos Fundos de Investimento Imobiliário – FII, como também pela instrução CVM Nº 516, de 29 de dezembro de 2011 que dispõe sobre a elaboração e divulgação das Demonstrações Financeiras dos Fundos de Investimento Imobiliário – FII.\u003C\u002Fp>\u003Cp>\u003Cimg alt=\"\" src=\"\u002Fstorage\u002Ffiis\u002Fdocumentos\u002F7966\u002F7966.pdf-0007-00.png\">\u003C\u002Fp>\u003Cp>Soluções Patrimoniais\u003Cbr>\u003C\u002Fp>\u003Ch5>\u003Cstrong>2. CLASSIFICAÇÃO DOS MÉTODOS DE AVALIAÇÃO\u003C\u002Fstrong>\u003C\u002Fh5>\u003Cp>De uma forma geral, conforme figura abaixo, existem 3 abordagens originais de avaliação de onde derivam todas as metodologias comumente utilizadas em todo o mundo:\u003C\u002Fp>\u003Cp>Nas normas vigentes da ABNT, NBR 14653-1, item 8.2 “Métodos para identificar o valor de um bem, de seus frutos e direitos”, os processos avaliatórios são divididos em 4 grupos relacionados a seguir: \u003Cu>Método\u003C\u002Fu> \u003Cstrong>\u003Cu>COMPARATIVO\u003C\u002Fu>\u003C\u002Fstrong> \u003Cu>Direto de Dados de Mercado\u003C\u002Fu> Identifica o valor de mercado do bem por meio de tratamento técnico dos atributos dos elementos comparáveis, constituíntes da amostra. \u003Cu>Método Involutivo (variante da\u003C\u002Fu> \u003Cstrong>\u003Cu>RENDA\u003C\u002Fu>\u003C\u002Fstrong> \u003Cu>)\u003C\u002Fu> Identifica o valor de mercado do bem, alicerçado no seu aproveitamento eficiente, baseado em modelo de estudo de viabilidade técnico-econômica, mediante hipotético empreendimento compatível com as características do bem e com as condições do mercado no qual está inserido, considerando-se cenários viáveis para execução e comercialização do produto.\u003C\u002Fp>\u003Cp>\u003Cimg alt=\"\" src=\"\u002Fstorage\u002Ffiis\u002Fdocumentos\u002F7966\u002F7966.pdf-0008-00.png\">\u003C\u002Fp>\u003Ch5>\u003Cu>Método Evolutivo (\u003C\u002Fu> \u003Cstrong>\u003Cu>CUSTO\u003C\u002Fu>\u003C\u002Fstrong> \u003Cu>)\u003C\u002Fu>\u003C\u002Fh5>\u003Cp>Identifica o valor do bem pelo somatório dos valores de seus componentes. Caso a finalidade seja a identificação do valor de mercado, deve ser considerado o fator de comercialização.\u003C\u002Fp>\u003Ch5>\u003Cu>Método da Capitalização da\u003C\u002Fu> \u003Cstrong>\u003Cu>RENDA\u003C\u002Fu>\u003C\u002Fstrong>\u003C\u002Fh5>\u003Cp>Identifica o valor do bem, com base na capitalização presente de sua renda líquida prevista, considerando-se cenários viáveis.\u003C\u002Fp>\u003Cp>Para melhor entendimento dos processos avaliatórios por parte do solicitante, reproduzimos também os itens 8.3 “Métodos para identificar o custo de um bem” e 8.4 “Métodos para identificar indicadores de viabilidade da utilização econômica de um empreendimento” da NBR 14653-1.\u003C\u002Fp>\u003Cp>\u003Cstrong>\u003Cu>MÉTODOS PARA IDENTIFICAR O CUSTO DE UM BEM\u003C\u002Fu>\u003C\u002Fstrong> \u003Cu>Método Comparativo Direto de Custo\u003C\u002Fu> Identifica o custo do bem por meio de tratamento técnico dos atributos dos elementos comparáveis, constituintes da amostra. \u003Cu>Método da Quantificação de Custo\u003C\u002Fu> Identifica o custo do bem ou de suas partes por meio de orçamentos sintéticos ou analíticos a partir das quantidades de serviços e espectivos custos diretos e indiretos. \u003Cstrong>\u003Cu>MÉTODOS PARA IDENTIFICAR INDICADORES DE VIABILIDADE ECONÔMICA DE UM EMPREENDIMENTO\u003C\u002Fu>\u003C\u002Fstrong> Os procedimentos avaliatórios usuais com a finalidade de determinar indicadores de viabilidade da utilização econômica de um empreendimento são baseados no se fluxo de caixa projetado, a partir do qual são determinados indicadores de decisão baseados no valor presente líquido, taxas internas de retorno, tempos de retorno, dentre outros\u003C\u002Fp>\u003Cp>\u003Cimg alt=\"\" src=\"\u002Fstorage\u002Ffiis\u002Fdocumentos\u002F7966\u002F7966.pdf-0009-00.png\">\u003C\u002Fp>\u003Ch5>\u003Cstrong>3. CRITÉRIO ADOTADO\u003C\u002Fstrong>\u003C\u002Fh5>\u003Cp>Após a apreciação da metodologia básica pode-se concluir que todos os métodos são comparativos genericamente, isto porque, em qualquer um deles estaremos sempre comparando elementos, sejam eles valores de venda ou oferta, de locação, taxas de renda, atratividade ou mesmo a forma e o aproveitamento eficiente de terrenos e imóveis.\u003C\u002Fp>\u003Cp>No presente caso, tendo em vista a finalidade da avaliação, a natureza dos imóveis avaliandos, suas situações geo-sócio-econômicas e a disponibilidade de dados e evidêncas de mercado seguras, optamos pelo \"Método da Renda\" na sua variante de Valor Econômico por Fluxo de Caixa Descontado, para a definição dos valores referenciais e indicadores.\u003C\u002Fp>\u003Ctable>\u003Cthead>\u003Ctr>\u003Cth>\u003Cstrong>4.\u003C\u002Fstrong>\u003Cbr>\u003Cstrong>ESPEC\u003C\u002Fstrong>\u003Cbr>Como a\u003Cbr>variante\u003Cbr>das aval\u003Cbr>enquadr\u003Cbr>\u003C\u002Fth>\u003Cth>\u003Cstrong>IFICAÇÃO DA AV\u003C\u002Fstrong>\u003Cbr>s avaliações foram\u003Cbr>de Valor Econômi\u003Cbr>iações de acordo co\u003Cbr>ado em graus I, II ou\u003Cbr>\u003Cstrong>Tabela 4-\u003C\u002Fstrong>\u003Cbr>\u003C\u002Fth>\u003Cth>\u003Cstrong>ALIAÇÃO\u003C\u002Fstrong>\u003Cbr>fundamentadas princi\u003Cbr>co por Fluxo de Caix\u003Cbr>m o item 10 da NBR\u003Cbr>III quanto à fundam\u003Cbr>\u003Cstrong>Identificação de valor\u003C\u002Fstrong>\u003Cbr>\u003C\u002Fth>\u003Cth>palmente pelo \"Mét\u003Cbr>a Descontado, anal\u003Cbr>14653-4, que defin\u003Cbr>entação, conforme ta\u003Cbr>Paraidentificaãodeval\u003Cbr>\u003Cstrong>e indicadores de viabili\u003C\u002Fstrong>\u003Cbr>\u003C\u002Fth>\u003Cth>odo da Renda\" na sua\u003Cbr>isamos a especificação\u003Cbr>e que o laudo deve ser\u003Cbr>bela abaixo:\u003Cbr>or\u003Cbr>\u003Cstrong>dade\u003C\u002Fstrong>\u003Cbr>ódigo F1D4-9DFB-DD4E-97A4.\u003Cbr>\u003C\u002Fth>\u003C\u002Ftr>\u003C\u002Fthead>\u003Ctbody>\u003Ctr>\u003Ctd>Item\u003Cbr>~~P~~\u003Cbr>\u003C\u002Ftd>\u003Ctd>Atividade\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>Grau III\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>Grau II\u003Cbr>ç\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>Grau I\u003Cbr>\u003Cbr>o c\u003Cbr>~~e~~\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>7.5.1.1\u003Cbr>\u003Cbr>~~E~~\u003C\u002Ftd>\u003Ctd>Análise operacional do\u003Cbr>empreendimento\u003Cbr>\u003Cbr>~~o~~\u003C\u002Ftd>\u003Ctd>Ampla, com os elementos\u003Cbr>operacionais devidamente\u003Cbr>explicitados\u003Cbr>\u003Cbr>~~RR~~\u003C\u002Ftd>\u003Ctd>\u003Cbr>Simplificada, com base\u003Cbr>nos indicadores\u003Cbr>operacionais\u003Cbr>\u003Cbr>~~O~~\u003C\u002Ftd>\u003Ctd>Sintética, com a\u003Cbr>apresentação dos indicadores\u003Cbr>básicos operacionais\u003Cbr>3 e utilize\u003Cbr>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>7.5.1.2\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>Análise das séries\u003Cbr>históricas do\u003Cbr>empreendimento 1)\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>base em análise do\u003Cbr>processo estocástico para\u003Cbr>variáveis-chave, em um\u003Cbr>período mínimo de 36\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>Com base em análise\u003Cbr>determinística para um\u003Cbr>prazo mínimo de 24\u003Cbr>meses\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>Com base em análise\u003Cbr>qualitativa para um prazo\u003Cbr>mínimo de 12 meses\u003Cbr>Costa.\u003Cbr>n.com.br:44\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>7.5.1.3\u003Cbr>~~E~~\u003Cbr>\u003C\u002Ftd>\u003Ctd>Análise setorial e\u003Cbr>diagnóstico de mercado\u003Cbr>~~O~~\u003Cbr>\u003C\u002Ftd>\u003Ctd>De estrutura, conjuntura,\u003Cbr>tendências e conduta\u003Cbr>~~O ~~\u003Cbr>\u003C\u002Ftd>\u003Ctd>Da conjuntura\u003Cbr>~~RR~~\u003Cbr>\u003C\u002Ftd>\u003Ctd>Sintética da conjuntura\u003Cbr>Mauro\u003Cbr>ertisig\u003Cbr>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>7.5.1.4\u003Cbr>\u003Cbr>~~O ~~\u003Cbr>\u003C\u002Ftd>\u003Ctd>Taxas de desconto\u003Cbr>\u003Cbr>~~RR~~\u003Cbr>\u003C\u002Ftd>\u003Ctd>Fundamentada\u003Cbr>\u003Cbr>~~O~~\u003Cbr>\u003C\u002Ftd>\u003Ctd>Justificada\u003Cbr>\u003Cbr>~~O~~\u003Cbr>\u003C\u002Ftd>\u003Ctd>Arbitrada\u003Cbr>to\u003Cbr>s.c\u003Cbr>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>7.5.1.5.1\u003Cbr>\u003Cbr>~~FS ~~\u003Cbr>\u003C\u002Ftd>\u003Ctd>Escolha do modelo\u003Cbr>\u003Cbr>~~RR~~\u003Cbr>\u003C\u002Ftd>\u003Ctd>Probabilístico\u003Cbr>\u003Cbr>~~O~~\u003Cbr>\u003C\u002Ftd>\u003Ctd>Determinístico associado\u003Cbr>aos cenários\u003Cbr>\u003Cbr>~~O~~\u003Cbr>\u003C\u002Ftd>\u003Ctd>\u003Cbr>Determinístico\u003Cbr>Rober\u003Cbr>natura\u003Cbr>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>7.5.1.5.1\u003Cbr>\u003Cbr>~~E~~\u003C\u002Ftd>\u003Ctd>\u003Csup>Estrutura básica do fluxo\u003C\u002Fsup>\u003Cbr>de caixa\u003Cbr>\u003Cbr>~~RR~~\u003C\u002Ftd>\u003Ctd>\u003Cbr>Completa\u003Cbr>\u003Cbr>~~O~~\u003C\u002Ftd>\u003Ctd>Simplificada\u003Cbr>\u003Cbr>~~O~~\u003C\u002Ftd>\u003Ctd>Rendas líquidas\u003Cbr>e por\u003Cbr>\u002F\u002Fassi\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>7.5.1.5.2\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>Cenários fundamentados\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>Mínimo de 5\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>Mínimo de 3\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>Mínimo de 1\u003Cbr>ent\u003Cbr>ttps:\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>7.5.1.5.3\u003Cbr>\u003Cbr>~~5~~\u003Cbr>\u003C\u002Ftd>\u003Ctd>Análise de sensibilidade\u003Cbr>\u003Cbr>~~RR~~\u003Cbr>\u003C\u002Ftd>\u003Ctd>Simulações com\u003Cbr>apresentação do\u003Cbr>comportamento gráfico\u003Cbr>\u003C\u002Ftd>\u003Ctd>Simulação com\u003Cbr>identificação de\u003Cbr>elasticidade por variável\u003Cbr>~~RR~~\u003C\u002Ftd>\u003Ctd>Simulação única com\u003Cbr>variação em torno de 10%\u003Cbr>etronicam\u003Cbr>ao site h\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>7.5.1.5.4\u003Cbr>\u003Cbr>~~O~~\u003Cbr>\u003C\u002Ftd>\u003Ctd>Análise de risco\u003Cbr>\u003Cbr>~~O~~\u003Cbr>\u003C\u002Ftd>\u003Ctd>Risco fundamentado\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>Risco justificado\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>Risco arbitrado\u003Cbr>el\u003Cbr>vá\u003Cbr>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>1) Só par\u003Cbr>\u003C\u002Ftd>\u003Ctd>a empreendimento emope\u003Cbr>~~[~~\u003C\u002Ftd>\u003Ctd>ração\u003Cbr>~~L~~\u003C\u002Ftd>\u003Ctd>~~o~~\u003C\u002Ftd>\u003Ctd>Este documento foi assinado\u003Cbr>Para verificar as assinaturas\u003Cbr>~~o~~\u003C\u002Ftd>\u003C\u002Ftr>\u003C\u002Ftbody>\u003C\u002Ftable>\u003Cp>\u003Cimg alt=\"\" src=\"\u002Fstorage\u002Ffiis\u002Fdocumentos\u002F7966\u002F7966.pdf-0010-00.png\">\u003C\u002Fp>\u003Cp>Atribuindo 01 ponto para os itens em grau I , 02 pontos para os itens em grau II e 03 pontos para itens em grau III. O enquadramento global deve considerar a soma dos pontos obtidos para o conjunto dos itens, atendendo à tabela a seguir.\u003C\u002Fp>\u003Cp>\u003Cstrong>Tabela 5 - Enquadramento dos laudos segundo seu grau de fundamentação (para identificação de valor)\u003C\u002Fstrong>\u003C\u002Fp>\u003Ctable>\u003Cthead>\u003Ctr>\u003Cth>Graus\u003C\u002Fth>\u003Cth>III\u003C\u002Fth>\u003Cth>II\u003C\u002Fth>\u003Cth>I\u003C\u002Fth>\u003C\u002Ftr>\u003C\u002Fthead>\u003Ctbody>\u003Ctr>\u003Ctd>Pontos\u003C\u002Ftd>\u003Ctd>maior ou igual a 22\u003C\u002Ftd>\u003Ctd>de 13 a 21\u003C\u002Ftd>\u003Ctd>de 7 a 12\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>Restrições\u003Cbr>\u003C\u002Ftd>\u003Ctd>máximo de 3 itens\u003Cbr>em graus inferiores,\u003Cbr>admitindo-se no\u003Cbr>máximo um item no\u003Cbr>Grau I\u003Cbr>\u003Cbr>(para ind\u003C\u002Ftd>\u003Ctd>máximo de 4 itens\u003Cbr>em graus inferiores\u003Cbr>ou não atendidos\u003Cbr>\u003Cbr>icadores de viabilidade)\u003C\u002Ftd>\u003Ctd>mínimo de 7 itens\u003Cbr>atendidos\u003Cbr>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>Graus\u003C\u002Ftd>\u003Ctd>III\u003C\u002Ftd>\u003Ctd>II\u003C\u002Ftd>\u003Ctd>I\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>Pontos\u003C\u002Ftd>\u003Ctd>maior ou igual a 18\u003C\u002Ftd>\u003Ctd>de 11 a 17\u003C\u002Ftd>\u003Ctd>de 5 a 10\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>Restrições\u003C\u002Ftd>\u003Ctd>máximo de 4 itens\u003Cbr>em graus inferiores,\u003Cbr>admitindo-se no\u003Cbr>máximo um item no\u003Cbr>Grau I\u003C\u002Ftd>\u003Ctd>máximo de 4 itens\u003Cbr>em graus inferiores\u003Cbr>ou não atendidos\u003C\u002Ftd>\u003Ctd>mínimo de 5 itens\u003Cbr>atendidos\u003C\u002Ftd>\u003C\u002Ftr>\u003C\u002Ftbody>\u003C\u002Ftable>\u003Ctable>\u003Cthead>\u003Ctr>\u003Cth>Restrições\u003Cbr>entro dest\u003Cbr>\u003Cstrong>Item\u003C\u002Fstrong>\u003C\u002Fth>\u003Cth>em gra\u003Cbr>admi\u003Cbr>máxim\u003Cbr>\u003Cbr>e critério,\u003Cbr>\u003Cstrong>Pontos\u003C\u002Fstrong>\u003C\u002Fth>\u003Cth>us inferiores,\u003Cbr>tindo-se no\u003Cbr>o um item no\u003Cbr>Grau I\u003Cbr>máximo de 4 itens\u003Cbr>em graus inferiores\u003Cbr>ou não atendidos\u003Cbr>definimos o seguinte grau de fundamentaç\u003Cbr>\u003Cstrong>Comentários\u003C\u002Fstrong>\u003C\u002Fth>\u003Cth>mínimo de 5 itens\u003Cbr>atendidos\u003Cbr>ão para o presente laudo:\u003Cbr>\u003Cbr>ódigoF1D4-9DFB-DD4E-97A4.\u003C\u002Fth>\u003C\u002Ftr>\u003C\u002Fthead>\u003Ctbody>\u003Ctr>\u003Ctd>7.5.1.1\u003C\u002Ftd>\u003Ctd>2\u003C\u002Ftd>\u003Ctd>Os levantamentos, as pesquisas e\u003Cbr>apresentadas permitem uma analise\u003Cbr>operacionais dos empreendimentos.\u003C\u002Ftd>\u003Ctd>as projeções operacionais\u003Cbr>sintética dos indicadores\u003Cbr>43 e utilize o c\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>7.5.1.2\u003C\u002Ftd>\u003Ctd>0\u003C\u002Ftd>\u003Ctd>Não foram fornecidos os históricos recent\u003Cbr>empreendimento demonstrando o valor\u003Cbr>parâmetros dos contratos assinados e\u003Cbr>administrador de que o locatário está\u003Cbr>eventuais investimentos nos imóveis ou\u003Cbr>foram informados conforme apresentado\u003Cbr>não permitindo analisarmos a performe\u003Cbr>empreendimento no período recente por co\u003C\u002Ftd>\u003Ctd>es mês a mês de locação do\u003Cbr>exato pago, contudo temos\u003Cbr>a informação verbal do\u003Cbr>adimplente. Com relação a\u003Cbr>despesas operacionais nos\u003Cbr>adiante em item específico,\u003Cbr>operacional realizada pelo\u003Cbr>mpleto.\u003Cbr>amente por Roberto Mauro Costa.\u003Cbr>e https:\u002F\u002Fassinaturas.certisign.com.br:4\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>7.5.1.3\u003C\u002Ftd>\u003Ctd>2\u003C\u002Ftd>\u003Ctd>Executamos uma análise da conjuntura im\u003C\u002Ftd>\u003Ctd>obiliária local.\u003Cbr>tronic\u003Cbr>o sit\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>7.5.1.4\u003C\u002Ftd>\u003Ctd>2\u003C\u002Ftd>\u003Ctd>No item IV- 4 justificamos de forma detal\u003C\u002Ftd>\u003Ctd>hada a taxa adotada.\u003Cbr>o ele\u003Cbr>vá a\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>7.5.1.5.1\u003C\u002Ftd>\u003Ctd>2\u003C\u002Ftd>\u003Ctd>Como não existia uma base de dados\u003Cbr>probabilística das diversas variáveis exi\u003Cbr>natureza, adotamos um modelo determinís\u003C\u002Ftd>\u003Ctd>que permitisse uma análise\u003Cbr>gíveis em um modelo desta\u003Cbr>tico associado a cenários.\u003Cbr>nto foi assinad\u003Cbr>as assinaturas\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>7.5.1.5.1\u003C\u002Ftd>\u003Ctd>2\u003C\u002Ftd>\u003Ctd>Simplificada com algumas adaptações\u003Cbr>empreendimento e das informações dispon\u003C\u002Ftd>\u003Ctd>em função do tipo de\u003Cbr>íveis.\u003Cbr>Este docume\u003Cbr>Para verificar\u003C\u002Ftd>\u003C\u002Ftr>\u003C\u002Ftbody>\u003C\u002Ftable>\u003Cp>Dentro deste critério, definimos o seguinte grau de fundamentação para o presente laudo:\u003C\u002Fp>\u003Cp>\u003Cimg alt=\"\" src=\"\u002Fstorage\u002Ffiis\u002Fdocumentos\u002F7966\u002F7966.pdf-0011-00.png\">\u003C\u002Fp>\u003Ctable>\u003Cthead>\u003Ctr>\u003Cth>7.5.5.1.2\u003C\u002Fth>\u003Cth>1\u003C\u002Fth>\u003Cth>Estabelecemos como base um cenário que consideramos o mais\u003C\u002Fth>\u003C\u002Ftr>\u003C\u002Fthead>\u003Ctbody>\u003Ctr>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>provável dentro das informações disponíveis no momento da avaliação.\u003Cbr>Adicionalmente projetamos desvios nas variáveis chaves do modelo,\u003Cbr>proporcionando a análise de resultados mais otimistas ou pessimistas.\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>7.5.5.1.3\u003C\u002Ftd>\u003Ctd>0\u003C\u002Ftd>\u003Ctd>Não foram elaboradas análises de sensibilidade.\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>7.5.5.1.4\u003C\u002Ftd>\u003Ctd>2\u003C\u002Ftd>\u003Ctd>Contemplamos a análise de risco por meio de um prêmio de risco\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>justificado na composição da taxa de desconto.\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>TOTAL\u003C\u002Ftd>\u003Ctd>13\u003C\u002Ftd>\u003Ctd>Laudo enquadradono grauII\u003C\u002Ftd>\u003C\u002Ftr>\u003C\u002Ftbody>\u003C\u002Ftable>\u003Cp>O presente trabalho será classificado como \"Grau II\", conforme o que dispõem as normas da ABNT.\u003C\u002Fp>\u003Ch5>\u003Cstrong>5. DEFINIÇÃO TÉCNICA DO VALOR ESTABELECIDO\u003C\u002Fstrong>\u003C\u002Fh5>\u003Cul>\u003Cli>\u003Cp>\u003Cstrong>DEFINIÇÃO TÉCNICA DO VALOR ESTABELECIDO\u003C\u002Fstrong> Existem muitos tipos e definições relativas ao valor. É de grande importância para o uso e conhecimento das avaliações, que o tipo e a definição de valor em questão sejam identificados de maneira clara, e que as metodologias usadas estejam adequadas com as finalidades e os propósitos da avaliação. Uma mudança na definição de valor pode ter um efeito material nos valores que se atribuem aos bens. A definição e entendimentos de valor sempre foram controversos na engenharia de avaliações, existindo várias definições, com diferentes enfoques. Como paradigma, para valor de mercado, a IVSC – International Valuation Standards Council define da seguinte forma: ▪ \u003Cem>“Quantia estimada pela qual um ativo ou passivo seria transacionado, na Data da Avaliação, entre um comprador e um vendedor predispostos, em uma transação entre partes independentes, depois de um tempo adequado de exposição ao mercado, onde as partes ajam com conhecimento, prudência e sem compulsão.”\u003C\u002Fem>\u003C\u002Fp>\u003C\u002Fli>\u003Cli>\u003Cp>O IBAPE adota a definição dentro da linha conceitual das normas IVSC, ou seja: ▪ \u003Cem>“Quantia mais provável pela qual se negociaria com conhecimento, prudência e sem compulsão um bem, numa data de referência, dentro das condições do mercado vigentes.”\u003C\u002Fem>\u003C\u002Fp>\u003C\u002Fli>\u003C\u002Ful>\u003Cp>\u003Cimg alt=\"\" src=\"\u002Fstorage\u002Ffiis\u002Fdocumentos\u002F7966\u002F7966.pdf-0012-00.png\">\u003C\u002Fp>\u003Cp>Se considerarmos as normas da ABNT, a definição técnica é a seguinte:\u003C\u002Fp>\u003Cul>\u003Cli>\u003Cem>“Quantia mais provável pela qual se negociaria voluntariamente e conscientemente um bem, numa data de referência, dentro das condições do mercado vigente.”\u003C\u002Fem>\u003C\u002Fli>\u003C\u002Ful>\u003Cp>Para as normas contábeis definidas pelo Comitê de Pronunciamentos Contábeis - CPC, o valor justo de um ativo segue a diretriz do valor de mercado e é definido na CPC 46 - Mensuração do Valor Justo como:\u003C\u002Fp>\u003Cul>\u003Cli>\u003Cem>“o preço que seria recebido pela venda de um ativo ou que seria pago pela transferência de um passivo em uma transação não forçada entre participantes do mercado na data de mensuração”\u003C\u002Fem>\u003C\u002Fli>\u003C\u002Ful>\u003Cp>A mensuração do valor justo de um ativo não financeiro nas orientações do CPC leva em consideração a capacidade do participante do mercado de gerar benefícios econômicos\u003C\u002Fp>\u003Cp>utilizando o ativo em seu melhor uso possível (\u003Cem>highest and best use\u003C\u002Fem>) ou vendendo-o a outro participante do mercado que utilizaria o ativo em seu melhor uso. O melhor uso possível de um ativo não financeiro leva em conta o uso do ativo que seja fisicamente possível, legalmente permitido e financeiramente viável. O valor justo é uma mensuração baseada em mercado e não uma mensuração específica da entidade. Para alguns ativos e passivos, pode haver informações de mercado ou transações de mercado observáveis disponíveis e para outros pode não haver. Contudo, o objetivo da mensuração do valor justo em ambos os casos é o mesmo – estimar o preço pelo qual uma transação não forçada para vender o ativo ou para transferir o passivo ocorreria entre participantes do mercado na data de mensuração sob condições correntes de mercado (ou seja, um preço de saída na data de mensuração do ponto de vista de participante do mercado que detenha o ativo ou o passivo). Quando o preço para um ativo ou passivo idêntico não é observável, a entidade mensura o valor justo utilizando outra técnica de avaliação que maximiza o uso de dados observáveis relevantes e minimiza o uso de dados não observáveis. Por ser uma mensuração baseada em mercado, o valor justo é mensurado utilizando-se as premissas que os participantes do mercado utilizariam ao precificar o ativo ou o passivo, incluindo premissas sobre risco. A instrução CVM Nº 516, de 29 de dezembro de 2011, também dá orientações e define valor justo para propriedades para investimento da seguinte forma: \u003Cem>“Art. 7º Após o reconhecimento inicial, as propriedades para investimento devem ser continuamente mensuradas pelo valor justo.\u003C\u002Fem>\u003C\u002Fp>\u003Cp>\u003Cimg alt=\"\" src=\"\u002Fstorage\u002Ffiis\u002Fdocumentos\u002F7966\u002F7966.pdf-0013-00.png\">\u003C\u002Fp>\u003Cp>\u003Cem>§1º Entende-se por valor justo o valor pelo qual um ativo pode ser trocado ou um passivo liquidado entre partes independentes, conhecedoras do negócio e dispostas a realizar a transação, sem que represente uma operação forçada.\u003C\u002Fem>\u003C\u002Fp>\u003Cp>\u003Cem>§2º O valor justo de uma propriedade para investimento deve refletir as condições de mercado no momento de sua aferição.\u003C\u002Fem>\u003C\u002Fp>\u003Cp>\u003Cem>§3º A melhor evidência do valor justo é dada pelos preços correntes de negociação em um mercado líquido, de ativos semelhantes, na mesma região e condição e sujeitos a contratos similares de aluguéis ou outros.\u003C\u002Fem>\u003C\u002Fp>\u003Cp>\u003Cem>§4º Na impossibilidade de aplicar o disposto no parágrafo anterior, a instituição administradora deve usar, na ordem, as seguintes informações para estimar o valor justo:\u003C\u002Fem>\u003C\u002Fp>\u003Cp>\u003Cem>I – preços correntes praticados em um mercado líquido de ativos de diferente\u003C\u002Fem>\u003C\u002Fp>\u003Cp>\u003Cem>natureza, condição, localização, sujeitos a diferentes contratos de aluguéis ou outros, ajustados para refletir estas diferenças; II – preços recentes de ativos semelhantes praticados em mercados menos líquidos, ajustados para refletir quaisquer mudanças nas condições econômicas em relação à data da ocorrência daqueles preços; ou III – projeções de fluxos de caixa descontados baseados em estimativas confiáveis de fluxos futuros de caixa, consubstanciado nos termos do contrato de aluguel ou qualquer outro contrato existente e, quando possível, em evidências externas de valores correntes de aluguéis de ativos na mesma localização e condição, devendo usar taxas de desconto que reflitam as avaliações atuais do mercado quanto às incertezas no valor e prazo dos fluxos de caixa.”\u003C\u002Fem> Entendemos por “mercado líquido” citado acima o conceito de “mercado ativo” apresentado pelas normas contábeis definidas pelo CPC, conforme abaixo: \u003Cem>“Mercado ativo é um mercado onde todas as seguintes condições existem: (a) os itens transacionados no mercado são homogêneos; (b) vendedores e compradores com disposição para negociar são encontrados a qualquer momento para efetuar a transação; e (c) os preços estão disponíveis para o público.”\u003C\u002Fem>\u003C\u002Fp>\u003Cp>\u003Cimg alt=\"\" src=\"\u002Fstorage\u002Ffiis\u002Fdocumentos\u002F7966\u002F7966.pdf-0014-00.png\">\u003C\u002Fp>\u003Cp>De qualquer forma, os valores de mercado são mensurados com segurança em ambientes onde é possível se fazer uma comparação direta, ou ter suporte de mercado para tal assertiva.\u003C\u002Fp>\u003Cp>Para imóveis residenciais, comerciais e outros bens padronizados e com mercado ativo normalmente é possível estimar valores diretamente por comparação, contudo no caso de dificuldade de acesso a informações efetivas de negócios realizados, avaliação de conjunto (“pacote”) de unidades autônomas, empreendimentos de grande porte, imóveis especializados ou em estágios intermediários de projeto, desenvolvimento ou implantação, ou mesmo títulos de valores mobiliários lastreados em ativos não financeiros, não é possível fazer a avaliação por comparação direta em função da pouca amostragem de evidências de mercado.\u003C\u002Fp>\u003Cp>Nestas situações é exigida a utilização de técnicas de avaliação geralmente aceitas, estabelecendo-se premissas e pressupostos que suprem a ausência de evidências de mercado e permitem ao avaliador se apoiar nas teorias da Engenharia de Avaliações e das Finanças Corporativas para embasar a aferição de um referencial de valor que represente a melhor aproximação do valor de mercado justo (“fair market value”).\u003C\u002Fp>\u003Cp>~~2 Sduções Patrimoniais~~\u003C\u002Fp>\u003Ch5>\u003Cstrong>III. IDENTIFICAÇÃO E CARACTERIZAÇÃO DO IMÓVEL AVALIANDO\u003C\u002Fstrong>\u003C\u002Fh5>\u003Ch5>\u003Cstrong>1. CARACTERIZAÇÃO DA REGIÃO\u003C\u002Fstrong>\u003C\u002Fh5>\u003Ch5>\u003Cstrong>1.1. LOCALIZAÇÃO E ATIVIDADES EXISTENTES\u003C\u002Fstrong>\u003C\u002Fh5>\u003Ctable>\u003Cthead>\u003Ctr>\u003Cth>\u003Cstrong>Uso Predominante:\u003C\u002Fstrong>\u003C\u002Fth>\u003Cth>Residencial multifamiliar, residencial\u003Cbr>unifamiliar e comercial\u002Fserviços\u003C\u002Fth>\u003C\u002Ftr>\u003C\u002Fthead>\u003Ctbody>\u003Ctr>\u003Ctd>\u003Cstrong>Distribuição da Ocupação Predominante:\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>Vertical\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003Cstrong>Densidade de Ocupação:\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>Alta\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003Cstrong>Padrão Econômico:\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>Alto\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003Cstrong>Principais Pólos de Influência:\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>Shopping Vila Olímpia, Estação CPTM\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003C\u002Ftd>\u003Ctd>Vila\u003Cbr>Olímpia,\u003Cbr>Parque\u003Cbr>do\u003Cbr>Povo,\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003C\u002Ftd>\u003Ctd>comércios e serviços da região\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003Cstrong>Área Sujeita à Enchentes:\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>Não\u003C\u002Ftd>\u003C\u002Ftr>\u003C\u002Ftbody>\u003C\u002Ftable>\u003Cp>\u003Cimg alt=\"\" src=\"\u002Fstorage\u002Ffiis\u002Fdocumentos\u002F7966\u002F7966.pdf-0015-06.png\">\u003C\u002Fp>\u003Cp>\u003Cstrong>CIRCUNVIZINHANÇA\u003C\u002Fstrong>\u003C\u002Fp>\u003Cp>\u003Cimg alt=\"\" src=\"\u002Fstorage\u002Ffiis\u002Fdocumentos\u002F7966\u002F7966.pdf-0016-00.png\">\u003C\u002Fp>\u003Ch5>\u003Cstrong>1.2. INFRAESTRUTURA URBANA E EQUIPAMENTOS COMUNITÁRIOS\u003C\u002Fstrong>\u003C\u002Fh5>\u003Ctable>\u003Cthead>\u003Ctr>\u003Cth>\u003Cstrong>Principais Vias de Acesso:\u003C\u002Fstrong>\u003C\u002Fth>\u003Cth>Avenidas\u003Cbr>Juscelino\u003Cbr>Kubitschek,\u003Cbr>Faria\u003Cbr>Marginal Pinheiros, Rua Funchal e Rua Go\u003Cbr>Carvalho\u003C\u002Fth>\u003Cth>Lima,\u003Cbr>mes de\u003C\u002Fth>\u003C\u002Ftr>\u003C\u002Fthead>\u003Ctbody>\u003Ctr>\u003Ctd>\u003Cstrong>Intensidade de Tráfego:\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>Média\u002Falta\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003Cstrong>Nível de Escoamento:\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>Bom\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003Cstrong>Acesso ao Imóvel:\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>Acesso direto\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003Cstrong>Tipos de Transportes Coletivos:\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>Ônibus, lotação, metrô e trem\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003Cstrong>Melhoramentos Públicos:\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>Coleta de resíduos sólidos, água potável, e\u003Cbr>elétrica,\u003Cbr>telefone,\u003Cbr>redes\u003Cbr>de\u003Cbr>cabeamento\u003Cbr>transmissão de dados, comunicação e tel\u003C\u002Ftd>\u003Ctd>nergia\u003Cbr>\u003Cbr>para\u003Cbr>evisão,\u003Cbr>9DFB-DD4E-97A4.\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003C\u002Ftd>\u003Ctd>esgotamento sanitário e águas pluviais\u003C\u002Ftd>\u003Ctd>F1D4-\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003Cstrong>Equipamentos Comunitários:\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>Segurança, educação, saúde, cultura e lazer\u003C\u002Ftd>\u003Ctd>r:443 e utilize o código\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>Este documento foi assinado eletronicamente por Roberto Mauro Costa.\u003Cbr>Para verificar as assinaturas vá ao site https:\u002F\u002Fassinaturas.certisign.com.b\u003C\u002Ftd>\u003C\u002Ftr>\u003C\u002Ftbody>\u003C\u002Ftable>\u003Cp>\u003Cimg alt=\"\" src=\"\u002Fstorage\u002Ffiis\u002Fdocumentos\u002F7966\u002F7966.pdf-0017-01.png\">\u003C\u002Fp>\u003Cp>Soluções Patrimoniais\u003Cbr>\u003C\u002Fp>\u003Ch5>\u003Cstrong>2. CARACTERIZAÇÃO DO TERRENO\u003C\u002Fstrong>\u003C\u002Fh5>\u003Ch5>\u003Cstrong>2.1. LOCALIZAÇÃO\u003C\u002Fstrong>\u003C\u002Fh5>\u003Cp>O imóvel avaliando localiza-se à Rua do Rocio, 351, Bairro Vila Olímpia, Cidade de São Paulo, Estado de São Paulo.\u003C\u002Fp>\u003Cp>\u003Cimg alt=\"\" src=\"\u002Fstorage\u002Ffiis\u002Fdocumentos\u002F7966\u002F7966.pdf-0017-05.png\">\u003C\u002Fp>\u003Cp>\u003Cimg alt=\"\" src=\"\u002Fstorage\u002Ffiis\u002Fdocumentos\u002F7966\u002F7966.pdf-0018-01.png\">\u003C\u002Fp>\u003Ch5>\u003Cstrong>2.2. CARACTERÍSTICAS DO LOGRADOURO DE SITUAÇÃO\u003C\u002Fstrong>\u003C\u002Fh5>\u003Ctable>\u003Cthead>\u003Ctr>\u003Cth>\u003Cstrong>Denominação:\u003C\u002Fstrong>\u003C\u002Fth>\u003Cth>Rua do Rocio\u003C\u002Fth>\u003C\u002Ftr>\u003C\u002Fthead>\u003Ctbody>\u003Ctr>\u003Ctd>\u003Cstrong>Tipo:\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>Secundária\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003Cstrong>Quantidade de Faixas:\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>Três\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003Cstrong>Mãos de Direção:\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>Única\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003Cstrong>Pavimentação:\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>Asfalto\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003Cstrong>Traçado:\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>Retilíneo\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003Cstrong>Perfil:\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>Plano\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003Cstrong>Calçadas:\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>Em piso cimentício rustico e em pedras\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003Cstrong>Iluminação Pública:\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>Vapor de mercúrio ou luminárias comuns\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003Cstrong>Nível Comercial:\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>Médio\u002Falto\u003C\u002Ftd>\u003C\u002Ftr>\u003C\u002Ftbody>\u003C\u002Ftable>\u003Cp>\u003Cimg alt=\"\" src=\"\u002Fstorage\u002Ffiis\u002Fdocumentos\u002F7966\u002F7966.pdf-0018-04.png\">\u003C\u002Fp>\u003Cp>\u003Cstrong>RUA DO ROCIO\u003C\u002Fstrong>\u003C\u002Fp>\u003Cp>\u003Cimg alt=\"\" src=\"\u002Fstorage\u002Ffiis\u002Fdocumentos\u002F7966\u002F7966.pdf-0019-01.png\">\u003C\u002Fp>\u003Ch5>\u003Cstrong>2.3. ASPECTOS FÍSICOS\u003C\u002Fstrong>\u003C\u002Fh5>\u003Cp>De acordo com os elementos fornecidos, o terreno onde se localiza o conjunto tem a seguinte área:\u003C\u002Fp>\u003Ch5>\u003Cstrong>==============================================================\u003C\u002Fstrong>\u003C\u002Fh5>\u003Ch5>\u003Cstrong>ÁREA TOTAL: 1.391,00 m² - conforme IPTU FRAÇÃO IDEAL:\u003C\u002Fstrong>\u003C\u002Fh5>\u003Ctable>\u003Cthead>\u003Ctr>\u003Cth>UNIDADE\u003C\u002Fth>\u003Cth>FRAÇÃO IDEAL %\u003C\u002Fth>\u003Cth>ÁREA TOTAL\u003Cbr>TERRENO (m²)\u003C\u002Fth>\u003Cth>FRAÇÃO IDEAL\u003Cbr>m²\u003C\u002Fth>\u003C\u002Ftr>\u003C\u002Fthead>\u003Ctbody>\u003Ctr>\u003Ctd>82\u003Cbr>\u003Cstrong>==================\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>4,5965%\u003Cbr>\u003Cbr>\u003Cstrong>================\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>1.391,00\u003Cbr>\u003Cstrong>===========\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>63,94\u003Cbr>\u003Cstrong>=================\u003C\u002Fstrong>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003Cstrong>Formato:\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>Bom\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003Cstrong>Topografia:\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>Terreno plano\u003C\u002Ftd>\u003Ctd>e ao nível do log\u003C\u002Ftd>\u003Ctd>radouro de situação\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003Cstrong>Superfície:\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>Seca\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003C\u002Ftr>\u003C\u002Ftbody>\u003C\u002Ftable>\u003Cp>\u003Cimg alt=\"\" src=\"\u002Fstorage\u002Ffiis\u002Fdocumentos\u002F7966\u002F7966.pdf-0020-00.png\">\u003C\u002Fp>\u003Ch5>\u003Cstrong>3. CARACTERIZAÇÃO DAS EDIFICAÇÕES E BENFEITORIAS\u003C\u002Fstrong>\u003C\u002Fh5>\u003Ch5>\u003Cstrong>3.1 DESCRIÇÃO DO EDIFÍCIO ÉRIKA\u003C\u002Fstrong>\u003C\u002Fh5>\u003Ch5>\u003Cstrong>CARACTERÍSTICAS GERAIS\u003C\u002Fstrong>\u003C\u002Fh5>\u003Ctable>\u003Cthead>\u003Ctr>\u003Cth>\u003Cstrong>Situação:\u003C\u002Fstrong>\u003C\u002Fth>\u003Cth>Construído\u003C\u002Fth>\u003Cth>\u003C\u002Fth>\u003C\u002Ftr>\u003C\u002Fthead>\u003Ctbody>\u003Ctr>\u003Ctd>\u003Cstrong>Nº de Pavimentos:\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>11\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003Cstrong>Padrão Construtivo:\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>Superior\u003C\u002Ftd>\u003Ctd>.\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003Cstrong>Posicionamento no Terreno:\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>Isolado e recuado do alinhamento da via pública\u003C\u002Ftd>\u003Ctd>E-97A4\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003Cstrong>Estrutura:\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>Concreto armado\u003C\u002Ftd>\u003Ctd>B-DD4\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003Cstrong>Fechamento Lateral:\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>Alvenaria\u003C\u002Ftd>\u003Ctd>4-9DF\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003Cstrong>Tipo de Cobertura:\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>Laje impermeabilizada\u003C\u002Ftd>\u003Ctd>go F1D\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003Cstrong>Apoio da Cobertura:\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>Concreto\u003C\u002Ftd>\u003Ctd>o códi\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003Cstrong>Revestimento Externo:\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>Fachada de concreto e vidros não reflexivos, ou similar\u003C\u002Ftd>\u003Ctd>utilize\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003Cstrong>Estado de Conservação:\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>Regular\u003C\u002Ftd>\u003Ctd>r:443 e\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003Cstrong>Idade:\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>37 anos\u003C\u002Ftd>\u003Ctd>osta.\u003Cbr>com.b\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>Este documento foi assinado eletronicamente por Roberto Mauro C\u003Cbr>Para verificar as assinaturas vá ao site https:\u002F\u002Fassinaturas.certisign.\u003C\u002Ftd>\u003C\u002Ftr>\u003C\u002Ftbody>\u003C\u002Ftable>\u003Cp>\u003Cimg alt=\"\" src=\"\u002Fstorage\u002Ffiis\u002Fdocumentos\u002F7966\u002F7966.pdf-0021-00.png\">\u003C\u002Fp>\u003Ch5>\u003Cstrong>COMPLEMENTOS\u003C\u002Fstrong>\u003C\u002Fh5>\u003Ctable>\u003Cthead>\u003Ctr>\u003Cth>\u003Cstrong>~~N~~\u003C\u002Fstrong>\u003Csup>\u003Cstrong>o\u003C\u002Fstrong>\u003C\u002Fsup> \u003Cstrong>Elevadores Sociais:\u003C\u002Fstrong>\u003Cbr>~~FS~~\u003Cbr>\u003C\u002Fth>\u003Cth>02\u003C\u002Fth>\u003C\u002Ftr>\u003C\u002Fthead>\u003Ctbody>\u003Ctr>\u003Ctd>\u003Cstrong>Capacidade Total:\u003C\u002Fstrong>\u003Cbr>\u003Cbr>~~E~~\u003Cbr>\u003C\u002Ftd>\u003Ctd>1.050 kg ou 14 pessoas\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003Cstrong>Marca:\u003C\u002Fstrong>\u003Cbr>~~E~~\u003Cbr>\u003C\u002Ftd>\u003Ctd>Otis\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003Cstrong>~~N~~\u003C\u002Fstrong>\u003Csup>\u003Cstrong>o\u003C\u002Fstrong>\u003C\u002Fsup> \u003Cstrong>Elevadores de Serviços:\u003C\u002Fstrong>\u003Cbr>~~FE~~\u003Cbr>\u003C\u002Ftd>\u003Ctd>01\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003Cstrong>Capacidade Total:\u003C\u002Fstrong>\u003Cbr>\u003Cbr>~~E~~\u003Cbr>\u003C\u002Ftd>\u003Ctd>1.050 kg ou 14 pessoas\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003Cstrong>Marca:\u003C\u002Fstrong>\u003Cbr>~~E~~\u003C\u002Ftd>\u003Ctd>Otis\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003Cstrong>Segurança:\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>TV, fechamento periférico, interfone com vídeo, portas\u003Cbr>vigiadas, registro de imagem e sistema de alarme(infra-\u003Cbr>vermelho)\u003Cbr>B-DD4E-97A4.\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003Cstrong>Segurança contra Incêndio:\u003C\u002Fstrong>\u003Cbr>\u003C\u002Ftd>\u003Ctd>Detector de fumaça, extintores, sprinklers, luz e alarme de\u003Cbr>emergência e rede de hidrantes\u003Cbr>go F1D4-9DF\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003Cstrong>Ar Condicionado:\u003C\u002Fstrong>\u003Cbr>~~E~~\u003Cbr>\u003C\u002Ftd>\u003Ctd>Central\u003Cbr>o códi\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003Cstrong>Energia:\u003C\u002Fstrong>\u003Cbr>~~E~~\u003Cbr>\u003C\u002Ftd>\u003Ctd>Gerador automatizado\u003Cbr>e utilize\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003Cstrong>Áreas Comuns:\u003C\u002Fstrong>\u003Cbr>~~E~~\u003Cbr>\u003C\u002Ftd>\u003Ctd>Recepção, circulação, jardim e garagem para visitantes\u003Cbr>\u003Cbr>br:443\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003Cstrong>Escada:\u003C\u002Fstrong>\u003Cbr>~~E~~\u003Cbr>\u003C\u002Ftd>\u003Ctd>Independente com porta corta fogo\u003Cbr>Costa.\u003Cbr>n.com.\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003Cstrong>Tecnologia:\u003C\u002Fstrong>\u003Cbr>~~E~~\u003C\u002Ftd>\u003Ctd>Comunicação com satélite, fibra ótica e linha digital\u003Cbr>auro\u003Cbr>rtisig\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003Cstrong>CONSTITUIÇÃO DOS PAVI\u003C\u002Fstrong>\u003Cbr>\u003Cstrong>Subsolo:\u003C\u002Fstrong>\u003Cbr>\u003Cstrong>Térreo:\u003C\u002Fstrong>\u003Cbr>\u003Cstrong>Pavimentos Tipos:\u003C\u002Fstrong>\u003Cbr>\u003Cstrong>Cobertura:\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>MENTOS\u003C\u002Fstrong>\u003Cbr>Garagem\u003Cbr>Recepção, circulação e estacionamento para visitantes\u003Cbr>Escritórios\u003Cbr>Casa demáquinas\u003Cbr>Este documento foi assinado eletronicamente por Roberto M\u003Cbr>Para verificar as assinaturas vá ao site https:\u002F\u002Fassinaturas.ce\u003C\u002Ftd>\u003C\u002Ftr>\u003C\u002Ftbody>\u003C\u002Ftable>\u003Cp>\u003Cimg alt=\"\" src=\"\u002Fstorage\u002Ffiis\u002Fdocumentos\u002F7966\u002F7966.pdf-0022-01.png\">\u003C\u002Fp>\u003Cp>\u003Cimg alt=\"\" src=\"\u002Fstorage\u002Ffiis\u002Fdocumentos\u002F7966\u002F7966.pdf-0022-02.png\">\u003C\u002Fp>\u003Cp>E Jp sia DE - o É:\u003Cbr>| e\u003Cbr>\u003C\u002Fp>\u003Cp>\u003Cstrong>RECEPÇÃO – TÉRREO\u003C\u002Fstrong>\u003C\u002Fp>\u003Cp>\u003Cimg alt=\"\" src=\"\u002Fstorage\u002Ffiis\u002Fdocumentos\u002F7966\u002F7966.pdf-0022-04.png\">\u003C\u002Fp>\u003Cp>\u003Cstrong>HALL DE ELEVADORES TÉRREO\u003C\u002Fstrong>\u003C\u002Fp>\u003Cp>\u003Cimg alt=\"\" src=\"\u002Fstorage\u002Ffiis\u002Fdocumentos\u002F7966\u002F7966.pdf-0023-01.png\">\u003C\u002Fp>\u003Ch5>\u003Cstrong>3.2 DESCRIÇÃO DA UNIDADE AVALIANDA\u003C\u002Fstrong>\u003C\u002Fh5>\u003Ctable>\u003Cthead>\u003Ctr>\u003Cth>\u003Cstrong>Denominação:\u003C\u002Fstrong>\u003C\u002Fth>\u003Cth>Conjunto n°82\u003C\u002Fth>\u003C\u002Ftr>\u003C\u002Fthead>\u003Ctbody>\u003Ctr>\u003Ctd>\u003Cstrong>Tipo:\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>Comercial\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003Cstrong>Nº de Unidades:\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>01\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003Cstrong>Dependências Internas:\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>Salas de reunião, salas individual, sanitários, copa,\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003C\u002Ftd>\u003Ctd>estações de trabalho.\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003Cstrong>Vagas de Garagem:\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>05 vagas\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003Cstrong>Estade de Conservação:\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>Novo\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003Cstrong>Idade:\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>37 anos\u003C\u002Ftd>\u003C\u002Ftr>\u003C\u002Ftbody>\u003C\u002Ftable>\u003Ctable>\u003Cthead>\u003Ctr>\u003Cth>UNIDADE\u003C\u002Fth>\u003Cth>\u003Cstrong>QUADRO DE\u003C\u002Fstrong>\u003Cbr>ÁREA PRIVATIVA\u003Cbr>TOTAL (m²)\u003C\u002Fth>\u003Cth>\u003Cstrong>ÁREAS CO\u003C\u002Fstrong>\u003Cbr>ÁREA COMUM\u003Cbr>(m²)\u003C\u002Fth>\u003Cth>\u003Cstrong>NFORME MAT\u003C\u002Fstrong>\u003Cbr>ÁREA CONSTRUÍDA\u003Cbr>TOTAL (m²)\u003C\u002Fth>\u003Cth>\u003Cstrong>RÍCULA:\u003C\u002Fstrong>\u003Cbr>VAGAS\u003C\u002Fth>\u003Cth>FRAÇÃO IDEAL %\u003C\u002Fth>\u003C\u002Ftr>\u003C\u002Fthead>\u003Ctbody>\u003Ctr>\u003Ctd>82\u003C\u002Ftd>\u003Ctd>251,03\u003C\u002Ftd>\u003Ctd>115,90\u003C\u002Ftd>\u003Ctd>484,53\u003Cbr>\u003C\u002Ftd>\u003Ctd>5\u003C\u002Ftd>\u003Ctd>4,5965%\u003C\u002Ftd>\u003C\u002Ftr>\u003C\u002Ftbody>\u003C\u002Ftable>\u003Ch5>\u003Cstrong>ACABAMENTOS INTERNOS OBSERVADOS\u003C\u002Fstrong>\u003C\u002Fh5>\u003Ctable>\u003Cthead>\u003Ctr>\u003Cth>\u003Cstrong>Piso:\u003C\u002Fstrong>\u003C\u002Fth>\u003Cth>Carpete, porcelanato e laminado de madeira\u003C\u002Fth>\u003C\u002Ftr>\u003C\u002Fthead>\u003Ctbody>\u003Ctr>\u003Ctd>\u003Cstrong>Parede:\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>Massa com pintura à base de látex\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003Cstrong>Forro:\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>Gesso e termoacústico\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003Cstrong>Esquadria:\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>Alumínio e madeira\u003C\u002Ftd>\u003C\u002Ftr>\u003C\u002Ftbody>\u003C\u002Ftable>\u003Cp>\u003Cimg alt=\"\" src=\"\u002Fstorage\u002Ffiis\u002Fdocumentos\u002F7966\u002F7966.pdf-0024-01.png\">\u003C\u002Fp>\u003Cp>CONSULT\u003Cbr>\u003C\u002Fp>\u003Cp>\u003Cimg alt=\"\" src=\"\u002Fstorage\u002Ffiis\u002Fdocumentos\u002F7966\u002F7966.pdf-0024-02.png\">\u003C\u002Fp>\u003Cp>H\u003Cbr>|\u003Cbr>cú À\u003Cbr>\u003C\u002Fp>\u003Cp>\u003Cstrong>CONJUNTO 82 – IDENTIFICAÇÃO DA UNIDADE\u003C\u002Fstrong>\u003C\u002Fp>\u003Cp>\u003Cimg alt=\"\" src=\"\u002Fstorage\u002Ffiis\u002Fdocumentos\u002F7966\u002F7966.pdf-0024-04.png\">\u003C\u002Fp>\u003Cp>\u003Cstrong>CONJUNTO 82 – RECEPÇÃO\u003C\u002Fstrong>\u003C\u002Fp>\u003Cp>\u003Cimg alt=\"\" src=\"\u002Fstorage\u002Ffiis\u002Fdocumentos\u002F7966\u002F7966.pdf-0025-01.png\">\u003C\u002Fp>\u003Cp>\u003Cimg alt=\"\" src=\"\u002Fstorage\u002Ffiis\u002Fdocumentos\u002F7966\u002F7966.pdf-0025-02.png\">\u003C\u002Fp>\u003Cp>Ms ”””=. \u002F\u003Cbr>[ea e pe = se R\u002F. À\u003Cbr>= LA\u003Cbr>\u003C\u002Fp>\u003Cp>\u003Cstrong>CONJUNTO 82 – ESTAÇÃO DE TRABALHO\u003C\u002Fstrong>\u003C\u002Fp>\u003Cp>\u003Cimg alt=\"\" src=\"\u002Fstorage\u002Ffiis\u002Fdocumentos\u002F7966\u002F7966.pdf-0025-04.png\">\u003C\u002Fp>\u003Cp>\u003Cstrong>CONJUNTO 82 – ESTAÇÃO DE TRABALHO\u003C\u002Fstrong>\u003C\u002Fp>\u003Cp>\u003Cimg alt=\"\" src=\"\u002Fstorage\u002Ffiis\u002Fdocumentos\u002F7966\u002F7966.pdf-0026-01.png\">\u003C\u002Fp>\u003Cp>\u003Cimg alt=\"\" src=\"\u002Fstorage\u002Ffiis\u002Fdocumentos\u002F7966\u002F7966.pdf-0026-02.png\">\u003C\u002Fp>\u003Cp>o Cm\u003Cbr>\u003C\u002Fp>\u003Cp>\u003Cstrong>CONJUNTO 82 – SALA DE REUNIÃO\u003C\u002Fstrong>\u003C\u002Fp>\u003Cp>\u003Cimg alt=\"\" src=\"\u002Fstorage\u002Ffiis\u002Fdocumentos\u002F7966\u002F7966.pdf-0026-04.png\">\u003C\u002Fp>\u003Cp>\u003Cstrong>CONJUNTO 82 – SALA\u003C\u002Fstrong>\u003C\u002Fp>\u003Cp>\u003Cimg alt=\"\" src=\"\u002Fstorage\u002Ffiis\u002Fdocumentos\u002F7966\u002F7966.pdf-0027-01.png\">\u003C\u002Fp>\u003Cp>\u003Cimg alt=\"\" src=\"\u002Fstorage\u002Ffiis\u002Fdocumentos\u002F7966\u002F7966.pdf-0027-02.png\">\u003C\u002Fp>\u003Cp>e\u003Cbr>|\u003Cbr>\u003C\u002Fp>\u003Cp>\u003Cstrong>CONJUNTO 82 - SANITÁRIO\u003C\u002Fstrong>\u003C\u002Fp>\u003Cp>\u003Cimg alt=\"\" src=\"\u002Fstorage\u002Ffiis\u002Fdocumentos\u002F7966\u002F7966.pdf-0027-04.png\">\u003C\u002Fp>\u003Cp>\u003Cstrong>CONJUNTO 82 – CONVÍVIO\u003C\u002Fstrong>\u003C\u002Fp>\u003Cp>\u003Cimg alt=\"\" src=\"\u002Fstorage\u002Ffiis\u002Fdocumentos\u002F7966\u002F7966.pdf-0028-01.png\">\u003C\u002Fp>\u003Cp>\u003Cimg alt=\"\" src=\"\u002Fstorage\u002Ffiis\u002Fdocumentos\u002F7966\u002F7966.pdf-0028-02.png\">\u003C\u002Fp>\u003Cp>=\u003Cbr>» — ms = — \"1\u003Cbr>“ade DS\u003Cbr>Eca AÉ\u003Cbr>\u003C\u002Fp>\u003Cp>\u003Cstrong>ESTACIONAMENTO SUBSOLO\u003C\u002Fstrong>\u003C\u002Fp>\u003Cp>\u003Cimg alt=\"\" src=\"\u002Fstorage\u002Ffiis\u002Fdocumentos\u002F7966\u002F7966.pdf-0028-04.png\">\u003C\u002Fp>\u003Cp>\u003Cstrong>ESTACIONAMENTO TÉRREO\u003C\u002Fstrong>\u003C\u002Fp>\u003Cp>\u003Cimg alt=\"\" src=\"\u002Fstorage\u002Ffiis\u002Fdocumentos\u002F7966\u002F7966.pdf-0029-00.png\">\u003C\u002Fp>\u003Ch5>\u003Cstrong>IV. DIAGNÓSTICO DE MERCADO\u003C\u002Fstrong>\u003C\u002Fh5>\u003Ch5>\u003Cstrong>1. CONTEXTO ECONÔMICO MUNDIAL\u003C\u002Fstrong>\u003C\u002Fh5>\u003Cp>A economia mundial em 2024 está se ajustando após a recuperação da pandemia e a crise de 2020, com crescimento moderado. Economias avançadas, como EUA e União Europeia, enfrentam dificuldades devido ao aumento das taxas de juros e desaceleração no consumo. Já economias emergentes, como China e Índia, mantêm um crescimento robusto, apesar de desafios internos. A inflação, embora tenha diminuído desde 2022, continua a ser uma preocupação, especialmente nos países desenvolvidos. Tensões geopolíticas, como a guerra na Ucrânia e atritos entre EUA e China, impactam os mercados globais e as cadeias de suprimentos.\u003C\u002Fp>\u003Cp>Para 2025, espera-se um crescimento mais equilibrado entre economias desenvolvidas e emergentes, mas com desafios em economias avançadas devido ao impacto das altas taxas de juros. As economias emergentes, como a Índia e a África, podem superar as ocidentais em termos de crescimento, mas enfrentam desafios como desigualdade e instabilidade política. A inflação pode ser mais moderada, e os bancos centrais poderão reduzir as taxas de juros, mas com cautela. A inteligência artificial poderá ser importante motor de crescimento, visto que se observa um movimento acelerado de grandes empresas explorando formas de uso da ferramenta atualmente. O mercado financeiro deve continuar volátil, com incertezas geopolíticas e políticas monetárias afetando os investimentos. A guerra na Ucrânia e as tensões entre EUA, China e Rússia continuam a criar volatilidade nos mercados. O cenário de 2025 dependerá da adaptação tecnológica, sustentabilidade e resolução das incertezas políticas para garantir o crescimento econômico.\u003C\u002Fp>\u003Cp>\u003Cimg alt=\"\" src=\"\u002Fstorage\u002Ffiis\u002Fdocumentos\u002F7966\u002F7966.pdf-0030-00.png\">\u003C\u002Fp>\u003Ch5>\u003Cstrong>2. CONTEXTO ECONÔMICO BRASILEIRO\u003C\u002Fstrong>\u003C\u002Fh5>\u003Cp>A economia brasileira em 2024 enfrenta crescimento moderado e desafios estruturais, após a recuperação pós-pandemia. Fatores como taxa de juros elevada, desaceleração do consumo e instabilidade política global impactam o desempenho econômico. O agronegócio continua sendo um pilar importante, com exportações de commodities, enquanto a indústria e o setor de serviços enfrentam dificuldades devido a baixos investimentos e alta da inflação.\u003C\u002Fp>\u003Cp>A inflação, acima da meta do Banco Central, tem impactado negativamente com mais intensidade o mercado de alimentos, combustíveis e energia, o que restringe o poder de compra e o crédito. O Banco Central mantém a taxa Selic elevada (acima de 12%) para controlar a inflação, o que afeta negativamente o consumo e os investimentos. O mercado de trabalho melhorou com a queda no desemprego, mas persiste o emprego informal e salários baixos. A recuperação é desigual, com muitos ainda subempregados. O governo enfrenta um cenário fiscal delicado, com altos níveis de dívida e déficit público, e busca implementar reformas, especialmente na área social e em infraestrutura. No entanto, a resistência política dificulta avanços significativos em reformas fiscais. Com relação ao comércio externo, o Brasil continua dependente das exportações de commodities, o que é positivo enquanto os preços globais se mantiverem favoráveis, mas vulnerável a mudanças nas políticas comerciais globais. Em 2025, espera-se que a economia brasileira aproximadamente 2%, impulsionada pelo agronegócio, mas com necessidade de diversificação e inovação em outros setores, como energia renovável e tecnologia. Existe também a expectativa de que a inflação recue, mas de forma gradual, com redução lenta da taxa de juros. O governo precisará avançar nas reformas fiscais para controlar a dívida pública, e a reforma tributária será um tema relevante.\u003C\u002Fp>\u003Cp>\u003Cimg alt=\"\" src=\"\u002Fstorage\u002Ffiis\u002Fdocumentos\u002F7966\u002F7966.pdf-0031-01.png\">\u003C\u002Fp>\u003Cp>A geração de empregos formais e de qualidade será um desafio. A diversificação das exportações e novos acordos comerciais poderão fortalecer a economia, com foco em tecnologia e produtos industriais. O sucesso das reformas fiscais e a adaptação a novas tecnologias serão fundamentais para garantir um crescimento sustentável e enfrentar os desafios fiscais e políticos do Brasil.\u003C\u002Fp>\u003Cp>A seguir apresentamos o gráfico ilustrando o PIB Brasil desde o ano 2000, com projeção para os anos de 2024 a 2028.\u003C\u002Fp>\u003Cp>\u003Cimg alt=\"\" src=\"\u002Fstorage\u002Ffiis\u002Fdocumentos\u002F7966\u002F7966.pdf-0031-04.png\">\u003C\u002Fp>\u003Cp>Variação do Produto Interno Bruto anual em R$ do ultimo ano (2023)\u003Cbr>10%\u003Cbr>8%\u003Cbr>6%\u003Cbr>4%\u003Cbr>7,5%\u003Cbr>5,8% 6,1%\u003Cbr>2% 4,4% 4,0% 5,1% 4,0% 4,8%\u003Cbr>3,1% 3,2% 3,0% 3,0% 2,9% 3,4%\u003Cbr>1,4% 1,1% 1,9% 1,3% 1,8% 1,2% 2,2% 2,2% 2,2% 2,2%\u003Cbr>0% - 0,1% 0,5%\u003Cbr>-2% -3,5% -3,3% -3,3%\u003Cbr>-4%\u003Cbr>-6%\u003Cbr>2.000 2.001 2.002 2.003 2.004 2.005 2.006 2.007 2.008 2.009 2.010 2.011 2.012 2.013 2.014 2.015 2.016 2.017 2.018 2.019 2.020 2.021 2.022 2.023 2.024 2.025 2.026 2.027 2.028\u003Cbr>Fonte dos dados: BCB-Depec \u002F Elaboração do gráfico: Consult\u003Cbr>\u003C\u002Fp>\u003Cp>\u003Cimg alt=\"\" src=\"\u002Fstorage\u002Ffiis\u002Fdocumentos\u002F7966\u002F7966.pdf-0032-00.png\">\u003C\u002Fp>\u003Ch5>\u003Cstrong>3. CONTEXTO DO MERCADO IMOBILIÁRIO BRASILEIRO\u003C\u002Fstrong>\u003C\u002Fh5>\u003Cp>O mercado imobiliário brasileiro em 2024 apresenta um cenário diversificado, refletindo características regionais e a dinâmica de cada segmento. Com fatores macroeconômicos como a alta taxa de juros e a recuperação da economia pós-pandemia, o comportamento dos investidores e consumidores varia significativamente conforme a tipologia de imóvel. Abaixo apresentamos um breve contexto para cada segmento:\u003C\u002Fp>\u003Cp>\u003Cstrong>Escritórios:\u003C\u002Fstrong> O mercado de escritórios segue em um processo de transformação impulsionado pelo modelo híbrido de trabalho. Em cidades como São Paulo e Rio de Janeiro, os edifícios classe A e A+ continuam a ser a preferência, especialmente nas regiões mais valorizadas, como Faria Lima e Leblon. A demanda se concentra em espaços flexíveis, com infraestrutura tecnológica avançada e certificações de sustentabilidade. \u003Cstrong>Residencial:\u003C\u002Fstrong> O setor residencial é impulsionado por diferentes demandas. O programa Minha Casa, Minha Vida tem revitalizado o segmento popular, enquanto o médio e alto padrão enfrenta desafios devido ao custo do crédito imobiliário. Nas grandes cidades, há maior procura por imóveis compactos e bem localizados, refletindo mudanças no estilo de vida e no perfil familiar. \u003Cstrong>Galpões Logísticos:\u003C\u002Fstrong> O setor de galpões logísticos é um dos mais dinâmicos, impulsionado pela expansão do e-commerce e pela necessidade de cadeias de suprimentos mais eficientes. Regiões estratégicas, como os eixos das rodovias Anhanguera e Dutra, em São Paulo, lideram a demanda. Os empreendimentos com alta tecnologia e localização próxima a grandes centros urbanos são os mais valorizados. \u003Cstrong>Lojas de Rua e Centros Comerciais:\u003C\u002Fstrong> A retomada do varejo físico após a pandemia trouxe novo fôlego para lojas de rua e centros comerciais. Nas grandes cidades, ruas comerciais tradicionais, como Oscar Freire em São Paulo, continuam sendo polos de atração, enquanto shoppings buscam se reposicionar como espaços de experiência e conveniência.\u003C\u002Fp>\u003Cp>\u003Cimg alt=\"\" src=\"\u002Fstorage\u002Ffiis\u002Fdocumentos\u002F7966\u002F7966.pdf-0033-00.png\">\u003C\u002Fp>\u003Cp>\u003Cstrong>Shoppings Centers:\u003C\u002Fstrong> Os shoppings brasileiros têm se adaptado ao consumidor atual, focando em experiências, gastronomia e lazer, além de ampliar o mix de serviços e entretenimento. O setor premium, com empreendimentos voltados a classes de maior renda, apresenta melhor performance, enquanto os shoppings de médio porte enfrentam maior pressão competitiva.\u003C\u002Fp>\u003Cp>\u003Cstrong>Hotéis e Residências Multifuncionais:\u003C\u002Fstrong> O setor hoteleiro apresenta recuperação consistente em destinos turísticos e empresariais. Paralelamente, as residências multifuncionais (como o conceito de coliving e apartamentos por assinatura) ganham força em grandes centros urbanos, atendendo a jovens profissionais e nômades digitais.\u003C\u002Fp>\u003Cp>Em 2025, espera-se uma queda gradual das taxas de juros, porém com fechamento do ano ainda em patamares elevados, que continuarão a limitar o acesso ao crédito e afetar principalmente a demanda por imóveis residenciais. No entanto, alguns segmentos, como escritórios flexíveis e galpões logísticos, devem se beneficiar da reconfiguração das necessidades empresariais, com o aumento do home office e do comércio eletrônico, que demandam espaços mais eficientes e flexíveis. Além disso, a demanda por imóveis sustentáveis deve crescer, à medida que empresas e consumidores buscam reduzir custos operacionais a longo prazo, especialmente em um contexto de juros altos. Enquanto o setor residencial pode ser mais impactado, os setores de escritórios, logística e imóveis sustentáveis encontrarão oportunidades de crescimento ao atender às novas demandas do mercado. \u003Cstrong>SITUAÇÃO ATUAL DO MERCADO DE IMÓVEIS CONCORRENTES\u003C\u002Fstrong> Especificamente com relação ao imóvel avaliando, considerando o contexto do mercado para imóveis semelhantes quanto ao nível de oferta disponível, demanda, liquidez, absorção e o momento de preços, temos o seguinte cenário: a) Nível de oferta: Médio; b) Nível de demanda: Médio\u002Fbaixo; c) Absorção pelo mercado: Normal\u002Fdifícil; d) Desempenho do mercado atual: Entre recessivo e equilibrado; e) Momento de mercado: Nível de preços entre médio e baixo, as forças de\u003C\u002Fp>\u003Ch5>\u003Cstrong>4. SITUAÇÃO ATUAL DO MERCADO DE IMÓVEIS CONCORRENTES\u003C\u002Fstrong>\u003C\u002Fh5>\u003Ctable>\u003Cthead>\u003Ctr>\u003Cth>a)\u003C\u002Fth>\u003Cth>Nível de oferta: Médio;\u003C\u002Fth>\u003Cth>etro\u003Cbr>ao\u003C\u002Fth>\u003C\u002Ftr>\u003C\u002Fthead>\u003Ctbody>\u003Ctr>\u003Ctd>b)\u003C\u002Ftd>\u003Ctd>Nível de demanda: Médio\u002Fbaixo;\u003C\u002Ftd>\u003Ctd>do el\u003Cbr>s vá\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>c)\u003C\u002Ftd>\u003Ctd>Absorção pelo mercado: Normal\u002Fdifícil;\u003C\u002Ftd>\u003Ctd>sina\u003Cbr>atura\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>d)\u003C\u002Ftd>\u003Ctd>Desempenho do mercado atual: Entre recessivo e equilibrado;\u003C\u002Ftd>\u003Ctd>i as\u003Cbr>ssin\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>e)\u003C\u002Ftd>\u003Ctd>Momento de mercado: Nível de preços entre médio e baixo, as forças\u003Cbr>negociação estão favoráveis para o comprador.\u003C\u002Ftd>\u003Ctd>de\u003Cbr>Este documento fo\u003Cbr>Para verificar as a\u003C\u002Ftd>\u003C\u002Ftr>\u003C\u002Ftbody>\u003C\u002Ftable>\u003Cp>\u003Cimg alt=\"\" src=\"\u002Fstorage\u002Ffiis\u002Fdocumentos\u002F7966\u002F7966.pdf-0034-00.png\">\u003C\u002Fp>\u003Cul>\u003Cli>\u003Cstrong>V. AVALIAÇÃO E ANÁLISE ECONÔMICO–FINANCEIRA (MÉTODO DA RENDA)\u003C\u002Fstrong>\u003C\u002Fli>\u003C\u002Ful>\u003Ch5>\u003Cstrong>1. MODELO DE ANÁLISE\u003C\u002Fstrong>\u003C\u002Fh5>\u003Cp>O modelo estabelecido para a avaliação dos imóveis foi através da análise econômicofinanceira por Fluxo de Caixa Descontado (DCF), contemplando o ciclo completo de vida de um empreendimento de base imobiliária para renda, podendo-se dividir genericamente em 2 períodos básicos:\u003C\u002Fp>\u003Cul>\u003Cli>\u003Cp>\u003Cu>Ciclo de Implantação: é a fase de formatação, desenvolvimento, construção, implantação\u003C\u002Fu> e equipagem do empreendimento até a sua inauguração e início da operação. No presente caso os imóveis já estão prontos e serão adquiridos nesta situação;\u003C\u002Fp>\u003C\u002Fli>\u003Cli>\u003Cp>\u003Cu>Ciclo Operacional: é o período de exploração do empreendimento no conceito de renda de\u003C\u002Fu> longo prazo, normalmente com uma fase inicial, após a implantação, de inserção gradativa no mercado, passando assim para um período de maturação ou consolidação com evolução vegetativa até atingir a maturidade representada pela estabilidade. Ao final teremos um período de declínio ou exaustão até o final da vida útil considerada. Nas projeções a fase operacional usualmente se divide em 2 partes:\u003C\u002Fp>\u003C\u002Fli>\u003Cli>\u003Cp>a) Período de projeção explícita: admitindo a fase inicial de projeção, onde é possível prever-se determinado comportamento dos fluxos de caixa com certo grau de certeza, procurando abranger no mínimo as fases de inserção no mercado e maturação vegetativa;\u003C\u002Fp>\u003C\u002Fli>\u003Cli>\u003Cp>b) Valor Residual: equivalente ao ciclo posterior ao de projeção explícita, normalmente representado pela fase de estabilidade, passando para a fase de declínio ou exaustão até o final da vida útil do empreendimento. Este fluxo de caixa futuro de longo prazo é substituído por um valor equivalente único no final do período de projeção explícita.\u003C\u002Fp>\u003C\u002Fli>\u003C\u002Ful>\u003Cp>No presente caso como os empreendimentos já se encontram com contratos de aluguel em andamento ou mesmo em formalização final, a fase operacional considera este perfil de projeção.\u003C\u002Fp>\u003Cp>\u003Cimg alt=\"\" src=\"\u002Fstorage\u002Ffiis\u002Fdocumentos\u002F7966\u002F7966.pdf-0035-00.png\">\u003C\u002Fp>\u003Cp>Soluções Patrimoniais\u003Cbr>\u003C\u002Fp>\u003Cp>Graficamente podemos ilustrar o modelo de análise de um empreendimento convencional de base imobiliária através da figura abaixo que resume o fluxo de caixa de um projeto desta natureza.\u003C\u002Fp>\u003Cp>11 ]] 1' '' +' Operação 7 S]T | 8\u003Csup>H\u003C\u002Fsup> Tempo 811 ]] '' 11 1] 1' '1 '' Analisando o ciclo completo de vida de um empreendimento imobiliário, o custo de capital, como em todo negócio “Start up”, tem comportamento decrescente na fase inicial conforme figura acima, variando de acordo com a estrutura de capital do projeto (dívida de longo prazo\u002Fpatrimônio líquido) e também do perfil de risco de cada fase de evolução do O Risco se reduz gradualmente com a materialização física do projeto no Ciclo de Implantação e posteriormente a medida que o negócio alcança a sua maturidade no Ciclo Operacional, o risco usualmente se estabiliza no nível de outros empreendimentos\u003C\u002Fp>\u003Cp>Analisando o ciclo completo de vida de um empreendimento imobiliário, o custo de capital, como em todo negócio “Start up”, tem comportamento decrescente na fase inicial conforme figura acima, variando de acordo com a estrutura de capital do projeto (dívida de longo prazo\u002Fpatrimônio líquido) e também do perfil de risco de cada fase de evolução do empreendimento.\u003C\u002Fp>\u003Cp>O Risco se reduz gradualmente com a materialização física do projeto no Ciclo de Implantação e posteriormente a medida que o negócio alcança a sua maturidade no Ciclo Operacional, o risco usualmente se estabiliza no nível de outros empreendimentos\u003C\u002Fp>\u003Cp>consolidados e performados.\u003C\u002Fp>\u003Cp>T |\u003C\u002Fp>\u003Cp>\u003Cimg alt=\"\" src=\"\u002Fstorage\u002Ffiis\u002Fdocumentos\u002F7966\u002F7966.pdf-0036-00.png\">\u003C\u002Fp>\u003Cp>Nesta linha de raciocínio, tendo em vista o estágio operacional dos empreendimentos avaliandos, faremos a análise econômico-financeira focando no período operacional futuro, analisando a expectativa de receitas, despesas e investimentos projetados, fixando o fluxo de caixa esperado e gerando referenciais e indicadores de viabilidade que embasem um arbitramento de valor, seguindo as seguintes etapas de cálculo:\u003C\u002Fp>\u003Cul>\u003Cli>\u003Cp>a) \u003Cstrong>Fluxo de Caixa do Projeto\u003C\u002Fstrong>: consolidação de um fluxo de caixa esperado para o projeto de investimento, abrangendo os investimentos para aquisição (incognita da avaliação) e operação (renda de longo prazo), encerrando assim o ciclo de análise.\u003C\u002Fp>\u003C\u002Fli>\u003Cli>\u003Cp>b) \u003Cstrong>Custo de Capital\u003C\u002Fstrong>: determinação da taxa de desconto dos fluxos de caixa futuros, no conceito de custo de capital, dimensionando a atratividade do investidor frente ao risco futuro do investimento, variável e decrescente em relação ao momento de evolução em que se encontra o projeto. Este modelo fixa um custo de capital na visão do investidor posicionado em cada período de evolução do projeto;\u003C\u002Fp>\u003C\u002Fli>\u003Cli>\u003Cp>c) \u003Cstrong>Valor Econômico do Empreendimento\u003C\u002Fstrong>: fixado o fluxo de caixa esperado e definido um custo de capital específico para cada período, efetua-se o desconto dos fluxos futuros com base em cada taxa de desconto, obtendo o valor do empreendimento;\u003C\u002Fp>\u003C\u002Fli>\u003Cli>\u003Cp>d) \u003Cstrong>Análise de sensibilidade do modelo:\u003C\u002Fstrong> verificando-se variável por variável sua influência no resultado final e hierarquizando-as em função de sua representatividade no resultado esperado;\u003C\u002Fp>\u003C\u002Fli>\u003Cli>\u003Cp>e) \u003Cstrong>Análise de Desvios:\u003C\u002Fstrong> é evidente que as previsões carregam em si, um certo grau de incertezas e limitações, principalmente quando pensamos no mercado econômicofinanceiro e, mais ainda, em se tratando da economia brasileira. O grau de incertezas, ou seja, o risco, estará intimamente ligado com a probabilidade de ocorrência dos eventos em estudo. A definição mais simples e prática segundo José Roberto Securato em seu livro “Decisões Financeiras em Condições de Risco” parece ser a dada por Salomon e Pringle: “risco é o grau de incerteza a respeito de um evento”. A análise de desvios é fundamental em um estudo desta natureza visto que estamos trabalhando com expectativas de resultados dependentes de situações que irão ocorrer no futuro. Neste caso a análise será efetuada através de simulações de variações de cenários nas variáveis chaves.\u003C\u002Fp>\u003C\u002Fli>\u003C\u002Ful>\u003Cp>\u003Cimg alt=\"\" src=\"\u002Fstorage\u002Ffiis\u002Fdocumentos\u002F7966\u002F7966.pdf-0037-00.png\">\u003C\u002Fp>\u003Ch5>\u003Cstrong>2. PRESSUPOSTOS, RESSALVAS E FATORES LIMITANTES\u003C\u002Fstrong>\u003C\u002Fh5>\u003Cp>Para a análise deste empreendimento objeto deste estudo foram formuladas algumas premissas básicas e pressupostos que são fundamentais nos resultados obtidos. Estas condições se não atendidas podem alterar as conclusões do estudo, representando fatores limitantes do uso do relatório, as quais detalhamos abaixo:\u003C\u002Fp>\u003Cul>\u003Cli>\u003Cp>o valor monetário usado neste relatório refere-se ao poder de compra do Real – R$ na data base da avaliação, no conceito de moeda de poder aquisitivo constante;\u003C\u002Fp>\u003C\u002Fli>\u003Cli>\u003Cp>A condução da política econômica brasileira que havia atingido consensualmente a maturidade, com o compromisso de equilíbrio, se desviou deste cenário e não conseguiu manter a estabilidade macro-econômica, exigindo mais recentemente uma correção de rota para retomar seu caminho de estabilidade. Nesta nova conjuntura o país seguirá numa rota ponderada por suas limitações políticas e econômicas, considerando-se as seguintes diretrizes: • Poderá haver avanços institucionais relevantes de médio prazo que potencializem as condições de desenvolvimento;\u003C\u002Fp>\u003C\u002Fli>\u003Cli>\u003Cp>• Haverá pressões por políticas sustentáveis, exigindo a não-adoção de políticas que possam gerar um crescimento maior, mas que impliquem em desequilíbrios como já vinham se verificando nas gestões federais anteriores;\u003C\u002Fp>\u003C\u002Fli>\u003Cli>\u003Cp>• No âmbito do crescimento econômico de longo prazo não é factível imaginar que o país volte a exibir números verificados na época do “milagre econômico” ou mesmo da primeira década deste século, contudo no longo prazo poderá crescer a taxas compatíveis com os países em desenvolvimento, após ultrapassar nos próximos anos este período de ajuste;\u003C\u002Fp>\u003C\u002Fli>\u003Cli>\u003Cp>• Em relação a taxa de juros real esperamos a manutenção dos patamares atuais com pequenas oscilações no médio e longo prazo compatíveis com a o mercado internacional para países em desenvolvimento;\u003C\u002Fp>\u003C\u002Fli>\u003Cli>\u003Cp>• as autorizações, licenças, alvarás, estudos técnicos ou outros documentos legais necessários a aprovação, construção e funcionamento dos empreendimentos estão ou serão viabilizados na forma exigida pelos órgãos competentes;\u003C\u002Fp>\u003C\u002Fli>\u003Cli>\u003Cp>• os aspectos técnicos construtivos foram ou serão executados adequadamente, não ocorrendo vícios ou defeitos nas obras que tragam conseqüências negativas no futuro, afetando o desempenho dos empreendimentos;\u003C\u002Fp>\u003C\u002Fli>\u003Cli>\u003Cp>• a avaliação considerou os valores, condições e particularidades do contrato de locação existente, bem como os parâmetros e condições levantadas com base em pesquisa de mercado; 37\u003C\u002Fp>\u003C\u002Fli>\u003C\u002Ful>\u003Cp>\u003Cimg alt=\"\" src=\"\u002Fstorage\u002Ffiis\u002Fdocumentos\u002F7966\u002F7966.pdf-0038-00.png\">\u003C\u002Fp>\u003Cul>\u003Cli>\u003Cp>nos cenários específicos da Operação de Buy to Lease e do Fundo de Investimento Imobiliário – FII admitimos que o contrato, caso seja “atípico”, será cumprido até o final, sem vacância, contudo com uma provisão para eventuais inadimplências. Caso não seja “atípico” será considerada uma provisão para vacância que aumenta gradualmente ao longo do prazo remanescente dos contratos;\u003C\u002Fp>\u003C\u002Fli>\u003Cli>\u003Cp>trabalhamos com as bases informadas pela solicitante de datas, valores, prazos e condições comerciais;\u003C\u002Fp>\u003C\u002Fli>\u003Cli>\u003Cp>o empreendimento está livre de ônus, dívidas ou pendências referentes a eventos do passado;\u003C\u002Fp>\u003C\u002Fli>\u003Cli>\u003Cp>o empreendimento foi avaliado considerando que terá a mesma carga de impostos de pessoas jurídicas convencionais tributadas pelo lucro presumido, visto que o valor de mercado, bem como a viabilidade do empreendimento, deve ser avaliado no contexto do\u003C\u002Fp>\u003C\u002Fli>\u003Cli>\u003Cp>mercado aberto, sempre pressupondo as condições e variáveis de um participante de mercado “típico”, desconsiderando-se condições especiais e estruturas específicas da entidade em avaliação;\u003C\u002Fp>\u003C\u002Fli>\u003Cli>\u003Cp>• no cenário específico do Fundo de Investimento Imobiliário – FII admitimos que o fundo irá se beneficiar totalmente da isenção de impostos para as receitas do FII e também para a rendimento do cotista;\u003C\u002Fp>\u003C\u002Fli>\u003Cli>\u003Cp>• a avaliação considera o imóvel mobiliado admitindo que os móveis dos conjutos são de propriedade do FII;\u003C\u002Fp>\u003C\u002Fli>\u003Cli>\u003Cp>• o padrão dos móveis e investimentos efetuados no conjunto consideram a seguinte descrição: retirada do ar condicionado central do prédio e troca pelo sistema VRF entre as marcas: Daikin, LG ou Samsung; exaustão e renovação de ar externo; piso elevado monolítico; cabeamento estruturado categoria 6 certificado da marca Furukawa em todas as posições; rack montado com patch panels da marca Furukawa; carpete em placas e piso vinílico importados; cadeiras das marcas Mackey ou Flexform com 6\u002F7 anos de garantia; Mobiliário feito sob medida com 5 anos de garantia; marcenaria especial incluindo paineis ripados; porcelanatos grandes formatos da marca Eliane; louças e metais Deca; bancadas em mármore; sistema de sprinklers e detectores de fumaça; CFTV e controle de acesso instalados; maior parte das divisórias em vidro temperado 10mm com perfil metálico com pintura eletrostática; substituição de 100% das instalações elétricas e hidráulicas do conjunto, muitas vezes incluindo o alimentador elétrico que vem da rua; iluminação 100% em LED; forro mineral importado NRC > 0,90; septos acústicos em todas as divisórias; fornecimento de espelhos e lousas em vidro serigrafado; persianas rolô com tecido importado e correntes metálicas, entre outras apresentadas no contrato de locação;\u003C\u002Fp>\u003C\u002Fli>\u003C\u002Ful>\u003Cp>\u003Cimg alt=\"\" src=\"\u002Fstorage\u002Ffiis\u002Fdocumentos\u002F7966\u002F7966.pdf-0039-01.png\">\u003C\u002Fp>\u003Cul>\u003Cli>os parâmetros complementares adotados para arbitramento de cenário foram fixados apenas para reproduzir com mais realidade as transações previstas, podendo apresentar mudanças no momento de ocorrência do fato em função de dependerem de diversas variáveis não monitoráveis no âmbito do planejamento dos empreendimentos.\u003C\u002Fli>\u003C\u002Ful>\u003Cp>Desta forma, ressaltamos que os valores referenciais e indicadores de viabilidade obtidos neste estudo estão vinculados as premissas estabelecidas e aos cenários arbitrados para simulação, devendo o decisor analisar estes resultados em conjunto com os parâmetros fixados no modelo de projeção.\u003C\u002Fp>\u003Cp>\u003Cimg alt=\"\" src=\"\u002Fstorage\u002Ffiis\u002Fdocumentos\u002F7966\u002F7966.pdf-0040-00.png\">\u003C\u002Fp>\u003Cp>Soluções Patrimoniais\u003Cbr>\u003C\u002Fp>\u003Ch5>\u003Cstrong>3. FLUXO DE CAIXA LÍQUIDO DO ACIONISTA(FCFE)\u003C\u002Fstrong>\u003C\u002Fh5>\u003Cp>Em termos gerais, os fluxos de caixa são os fluxos que sobram após o pagamento de despesas operacionais, impostos e quaisquer pagamentos de capital de terceiros (Debt), mas antes que sejam feitos distribuição de dividendos ou remuneração de cotistas representados por capital próprio (Equity).\u003C\u002Fp>\u003Cp>No presente caso, projetamos os fluxos de caixa do proprietário considerando a estrutura de uma empresa convencional e com remuneração variável de forma a zerar o fluxo de caixa, repassando para os cotistas 100% dos resultados.\u003C\u002Fp>\u003Cp>Neste contexto estaremos verificando a viabilidade de investimento na visão dos cotistas que nesta modelagem representam os investidores do negócio.\u003C\u002Fp>\u003Cp>\u003Cimg alt=\"\" src=\"\u002Fstorage\u002Ffiis\u002Fdocumentos\u002F7966\u002F7966.pdf-0041-01.png\">\u003C\u002Fp>\u003Cp>Como o CAPM produz taxas para serem aplicadas em fluxos de caixa após os impostos, as projeções de fluxo foram também elaborados da mesma forma, o que compatibiliza os referenciais e conceitos entre as composições do fluxo de caixa e da taxa de desconto que irão determinar o valor presente.\u003C\u002Fp>\u003Cp>Este cálculo deve sempre considerar as condições e variáveis de um participante de mercado “típico”, desconsiderando-se condições especiais e estruturas específicas da entidade em avaliação, admitindo-se como premissa neste caso que o referencial de tributação “típico” é o de uma empresa convencional investidora em imóveis para locação tributada com base no lucro presumido.\u003C\u002Fp>\u003Cp>Os parâmetros utilizados para o arbitramento do fluxo mais provável estão apresentados nos itens seguintes.\u003C\u002Fp>\u003Cp>\u003Cimg alt=\"\" src=\"\u002Fstorage\u002Ffiis\u002Fdocumentos\u002F7966\u002F7966.pdf-0042-00.png\">\u003C\u002Fp>\u003Ch5>\u003Cstrong>3.1 PARÂMETROS PARA PROJEÇÃO DE RESULTADOS\u003C\u002Fstrong>\u003C\u002Fh5>\u003Ctable>\u003Cthead>\u003Ctr>\u003Cth>Os parâmetros para a projeção de fluxos de caixa esperad\u003C\u002Fth>\u003Cth>os para o empreendimento\u003C\u002Fth>\u003C\u002Ftr>\u003C\u002Fthead>\u003Ctbody>\u003Ctr>\u003Ctd>avaliando estão apresentados a seguir, destacando-se que a\u003Cbr>compostas basicamente pelo aluguel do empreendimento, send\u003Cbr>as projeções dos alugueis existentes foram fornecidas pela\u003C\u002Ftd>\u003Ctd>s receitas operacionais são\u003Cbr>o que as bases adotadas para\u003Cbr>solicitante conforme abaixo\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>relacionadas:\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>Bases dos contratos\u003Cbr>~~po~~\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>~~ToooCT~~\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>Cenário : BuyToLease\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>~~po~~\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>~~Too~~\u003Cbr>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>Área Locável(m2)\u003Cbr>\u003Cbr>\u003Cbr>~~E~~\u003C\u002Ftd>\u003Ctd>251,03\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>Aluguel contratado - R$\u002Fm2\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>139,87\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>Aluguel contratado\u003Cbr>\u003Cbr>~~R~~\u003Cbr>\u003C\u002Ftd>\u003Ctd>35.111,82\u003Cbr>\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>Data base aluguel contratado\u003Cbr>\u003Cbr>~~R~~\u003Cbr>\u003C\u002Ftd>\u003Ctd>01\u002F11\u002F2024\u003Cbr>A4.\u003Cbr>\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>Mês de reajuste\u003Cbr>\u003Cbr>~~E~~\u003Cbr>\u003C\u002Ftd>\u003Ctd>11\u003Cbr>-97\u003Cbr>\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>Periodicidade de reajuste\u003Cbr>\u003Cbr>~~O~~\u003Cbr>\u003C\u002Ftd>\u003Ctd>12\u003Cbr>D4E\u003Cbr>\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>Periodicidade depagamento\u003Cbr>\u003Cbr>~~E~~\u003C\u002Ftd>\u003Ctd>1\u003Cbr>-D\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>Indice de reajuste\u003Cbr>\u003Cbr>~~P~~\u003Cbr>\u003C\u002Ftd>\u003Ctd>FIGPM-FGV\u003Cbr>FB\u003Cbr>\u003Cbr>~~R~~\u003Cbr>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>Data de início do contrato\u003Cbr>\u003Cbr>~~R~~\u003Cbr>\u003C\u002Ftd>\u003Ctd>12\u002F11\u002F2020\u003Cbr>4-9D\u003Cbr>\u003Cbr>~~R~~\u003Cbr>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>Data de início dopagamento\u003Cbr>\u003Cbr>~~R~~\u003Cbr>\u003C\u002Ftd>\u003Ctd>12\u002F12\u002F2020\u003Cbr>1D\u003Cbr>\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>Data de fim de contrato\u003Cbr>\u003Cbr>~~R~~\u003Cbr>\u003C\u002Ftd>\u003Ctd>12\u002F11\u002F2025\u003Cbr>o F\u003Cbr>\u003Cbr>~~R~~\u003Cbr>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>Desconto\u002FAcréscimos\u002FAcréscimos contratados 1\u003Cbr>\u003Cbr>~~E~~\u003Cbr>\u003C\u002Ftd>\u003Ctd>ódig\u003Cbr>\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>Data de início Desconto\u002FAcréscimo 1\u003Cbr>\u003Cbr>~~E~~\u003Cbr>\u003C\u002Ftd>\u003Ctd>o c\u003Cbr>\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>Data de fim Desconto\u002FAcréscimo 1\u003Cbr>\u003Cbr>~~E~~\u003C\u002Ftd>\u003Ctd>ize\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>Desconto\u002FAcréscimos\u002FAcréscimos contratados 2\u003Cbr>\u003Cbr>~~O~~\u003Cbr>\u003C\u002Ftd>\u003Ctd>util\u003Cbr>\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>Data de início Desconto\u002FAcréscimo 2\u003Cbr>\u003Cbr>~~R~~\u003Cbr>\u003C\u002Ftd>\u003Ctd>43 e\u003Cbr>\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>Data de fim Desconto\u002FAcréscimo 2\u003Cbr>\u003Cbr>~~E~~\u003C\u002Ftd>\u003Ctd>\u003Cbr>r:4\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>Locatários\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>5_Rua do Rócio, 351 -\u003Cbr>Ed. Érika_82\u003Cbr>Costa.\u003Cbr>n.com.b\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>1 - Aluguel corrigido vigente - data iníciopagamento\u003Cbr>\u003Cbr>~~O~~\u003Cbr>\u003C\u002Ftd>\u003Ctd>35.111,82\u003Cbr>uro\u003Cbr>isig\u003Cbr>\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>2 - Aluguel ajustado em moeda constante - data iníciopagamento\u003Cbr>\u003Cbr>~~R~~\u003Cbr>\u003C\u002Ftd>\u003Ctd>34.964,56\u003Cbr>Ma\u003Cbr>cert\u003Cbr>\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>3 - Aluguel data base estudo - data iníciopagamento\u003Cbr>\u003Cbr>~~O~~\u003C\u002Ftd>\u003Ctd>35.111,82\u003Cbr>rto\u003Cbr>as.\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>(1)\u003Cbr>**Aluguel corrigido vigente:**Valor atual do aluguel\u003C\u002Ftd>\u003Ctd>ente por Robe\u003Cbr>tps:\u002F\u002Fassinatur\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>(2)\u003Cbr>**Aluguel ajustado em moeda constante:\u003Cstrong>Valor do aluguel em mo\u003Cbr>fluxo projetado (aluguel corrigido ajustado em função da perda pela restr\u003Cbr>(3)\u003Cbr>\u003C\u002Fstrong>Aluguel data base estudo:**Valor do aluguel contratado atuali\u003Cbr>anual, hipoteticamente como se fosse permitido reajustar mensalmente.\u003C\u002Ftd>\u003Ctd>eda constante no primeiro mês do\u003Cbr>ição do reajuste anual)\u003Cbr>zado sem a restrição do reajuste\u003Cbr>Este documento foi assinado eletronicam\u003Cbr>Para verificar as assinaturas vá ao site ht\u003C\u002Ftd>\u003C\u002Ftr>\u003C\u002Ftbody>\u003C\u002Ftable>\u003Cp>\u003Cimg alt=\"\" src=\"\u002Fstorage\u002Ffiis\u002Fdocumentos\u002F7966\u002F7966.pdf-0043-01.png\">\u003C\u002Fp>\u003Cp>Para as projeções de receitas de alugueis após o término dos contratos relacionados anteriormente e para as unidades disponíveis, projetamos valores esperados por metro quadrado de locação com base na pesquisa de mercado anexa, admitindo-se os parâmetros de projeção conforme abaixo:\u003Csup>1\u003C\u002Fsup>\u003C\u002Fp>\u003Ctable>\u003Cthead>\u003Ctr>\u003Cth>\u003Cstrong>Parâmetros esperados de mercado\u003C\u002Fstrong>\u003C\u002Fth>\u003Cth>\u003C\u002Fth>\u003C\u002Ftr>\u003C\u002Fthead>\u003Ctbody>\u003Ctr>\u003Ctd>\u003Cstrong>Cenário : BuyToLease\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>Aluguel de mercado inicial - R$\u003C\u002Ftd>\u003Ctd>35.305\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>Aluguel de mercado inicial - R$\u002Fm2\u003C\u002Ftd>\u003Ctd>140,64\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>Aluguel de mercado estabilizado - R$\u002Fm2\u003C\u002Ftd>\u003Ctd>167,60\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>Prazo para atingir estabilização de mercado - meses\u003C\u002Ftd>\u003Ctd>60\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>Prazo de manutenção da estabilização de mercado - meses\u003C\u002Ftd>\u003Ctd>144\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>Aluguel de mercado no final vida útil - R$\u002Fm2\u003C\u002Ftd>\u003Ctd>159,22\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>Ocupação inicial - %\u003C\u002Ftd>\u003Ctd>100%\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>Prazo de ocupação até estabilizar vacância - meses\u003C\u002Ftd>\u003Ctd>11\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>Vacância estabilizada - %\u003C\u002Ftd>\u003Ctd>2,5%\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>Prazo de manutenção da estabilização de vacância - meses\u003C\u002Ftd>\u003Ctd>72\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>Vacância no final da vida útil - %\u003C\u002Ftd>\u003Ctd>7,0%\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>Encargos áreas vagas inicial - R$\u002Fm2\u003C\u002Ftd>\u003Ctd>32,52\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>Prazo para estabilizar os encargos áreas vagas - meses\u003C\u002Ftd>\u003Ctd>12\u003Cbr>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>Encargos áreas vagas estabilizado - R$\u002Fm2\u003C\u002Ftd>\u003Ctd>32,52\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>Vida útil remanescente de projeção (anos)\u003C\u002Ftd>\u003Ctd>37\u003C\u002Ftd>\u003C\u002Ftr>\u003C\u002Ftbody>\u003C\u002Ftable>\u003Cp>1 A pesquisa de mercado em anexo considerou imóveis mobiliados para definição do valor de mercado de locação das unidades.\u003C\u002Fp>\u003Cp>\u003Cimg alt=\"\" src=\"\u002Fstorage\u002Ffiis\u002Fdocumentos\u002F7966\u002F7966.pdf-0044-01.png\">\u003C\u002Fp>\u003Cp>A evolução dos unitários de mercado para o imóvel em análise pode ser visualizada na ilustração abaixo:\u003C\u002Fp>\u003Cp>\u003Cimg alt=\"\" src=\"\u002Fstorage\u002Ffiis\u002Fdocumentos\u002F7966\u002F7966.pdf-0044-03.png\">\u003C\u002Fp>\u003Cp>Unitários de mercado esperados\u003Cbr>R$ atuais\u003Cbr>180,00\u003Cbr>160,00\u003Cbr>140,00\u003Cbr>120,00\u003Cbr>100,00\u003Cbr>80,00\u003Cbr>60,00\u003Cbr>40,00\u003Cbr>20,00\u003Cbr>0,00\u003Cbr>\u003C\u002Fp>\u003Cp>\u003Cimg alt=\"\" src=\"\u002Fstorage\u002Ffiis\u002Fdocumentos\u002F7966\u002F7966.pdf-0045-01.png\">\u003C\u002Fp>\u003Cp>Soluções Patrimoniais\u003Cbr>\u003C\u002Fp>\u003Cp>Com base nas condições dos contratos existentes e as expectativas de evolução de mercado, teremos a seguinte projeção de receitas para os próximos anos:\u003C\u002Fp>\u003Cp>\u003Cimg alt=\"\" src=\"\u002Fstorage\u002Ffiis\u002Fdocumentos\u002F7966\u002F7966.pdf-0045-03.png\">\u003C\u002Fp>\u003Cp>Composição de Receitas Esperadas\u003Cbr>R$ atuais por ano\u003Cbr>600\u003Cbr>500\u003Cbr>400\u003Cbr>300\u003Cbr>200\u003Cbr>100\u003Cbr>-\u003Cbr>2024 2025 2026 2027 2028 2029 2030 2031 2032 2033 2034\u003Cbr>Alugueis Efetivos Receitas de estacionamento Outras receitas\u003Cbr>\u003C\u002Fp>\u003Cp>O nível de vacância esperado pode ser visualizado abaixo, estabelecendo uma provisão para eventuais áreas vagas, projetando a ocupação das unidades conforme parâmetros\u003C\u002Fp>\u003Cp>apresentados anteriormente:\u003C\u002Fp>\u003Cp>\u003Cimg alt=\"\" src=\"\u002Fstorage\u002Ffiis\u002Fdocumentos\u002F7966\u002F7966.pdf-0045-06.png\">\u003C\u002Fp>\u003Cp>\u003Cimg alt=\"\" src=\"\u002Fstorage\u002Ffiis\u002Fdocumentos\u002F7966\u002F7966.pdf-0046-01.png\">\u003C\u002Fp>\u003Cp>Sobre os alugueis foi aplicado um deflator que ajusta a perda real de receitas em moeda constante em função de o reajuste não ser feito em periodicidades inferiores a 12 meses. Para isto utilizou-se uma inflação inicial de 5,2% a.a. chegando a 3,4% a.a. em 5 anos e mantendo-se constante até o final da projeção.\u003C\u002Fp>\u003Cp>Definidas as bases das receitas, partimos para as projeções das despesas operacionais que reduzirão o resultado líquido.\u003C\u002Fp>\u003Cp>Estas despesas são representadas basicamente por provisões para encargos de áreas vagas (condomínio e IPTU) que devem ser assumidos pelos proprietários, além das despesas de\u003C\u002Fp>\u003Cp>gestão dos contratos de locação e uma provisão para eventuais inadimplências irrecuperáveis. Também foi considerado um Fundo de Reposição de Ativos de responsabilidade dos proprietários do imóvel. A título de impostos diretos considerou-se o PIS (0,65%) e COFINS (3,00%) aplicados sobre a receita efetivamente recebida. Com relação ao Imposto de Renda e Contribuição Social sobre os lucros, foram considerados como uma pessoa jurídica convencional, tributada sobre o lucro presumido, computando-se sempre o pagamento do adicional após o limite, cujas alíquotas sobre as\u003C\u002Fp>\u003Cp>receitas de principal são as seguintes:\u003C\u002Fp>\u003Ctable>\u003Cthead>\u003Ctr>\u003Cth>IR(Lucro Presumido até limite)\u003Cbr>IR(Lucro Presumido adicional após o limite)\u003C\u002Fth>\u003Cth>4,80%\u003Cbr>3,20%\u003C\u002Fth>\u003C\u002Ftr>\u003C\u002Fthead>\u003Ctbody>\u003Ctr>\u003Ctd>Cont. Social(Lucro Presumido)\u003C\u002Ftd>\u003Ctd>2,88%\u003C\u002Ftd>\u003C\u002Ftr>\u003C\u002Ftbody>\u003C\u002Ftable>\u003Cp>\u003Cimg alt=\"\" src=\"\u002Fstorage\u002Ffiis\u002Fdocumentos\u002F7966\u002F7966.pdf-0047-00.png\">\u003C\u002Fp>\u003Col>\u003Cli>\u003Cp>Com relação às despesas operacionais e de investimentos no imóvel (Capex) temos as seguintes informações sobre os montantes realizados nos anos de 2020 a 2024:\u003C\u002Fp>\u003C\u002Fli>\u003Cli>\u003Cp>Investimentos em Capex efetuadas pelo proprietário: Não informado;\u003C\u002Fp>\u003C\u002Fli>\u003Cli>\u003Cp>Despesas Operacionais\u003C\u002Fp>\u003C\u002Fli>\u003Cli>\u003Cp>a. Condomínio\u002FIPTU efetuadas pelo proprietário (áreas disponíveis) e pelo locatário: Condomínio 2021: R$ 64.219,08;\u003C\u002Fp>\u003Cul>\u003Cli>IPTU 2021: R$ 20.039,00;\u003C\u002Fli>\u003C\u002Ful>\u003C\u002Fli>\u003Cli>\u003Cp>b. Manutenção\u002Fconservação efetuadas pelo proprietário: Não informado;\u003C\u002Fp>\u003C\u002Fli>\u003C\u002Fol>\u003Ctable>\u003Cthead>\u003Ctr>\u003Cth>c. Manutenção\u002Fconservação efetuadas pelo locatário:\u003C\u002Fth>\u003Cth>Não informado;\u003C\u002Fth>\u003C\u002Ftr>\u003C\u002Fthead>\u003Ctbody>\u003Ctr>\u003Ctd>d. Outras despesas efetuadas pelo proprietário:\u003C\u002Ftd>\u003Ctd>Não informado.\u003C\u002Ftd>\u003C\u002Ftr>\u003C\u002Ftbody>\u003C\u002Ftable>\u003Cp>Adicionalmente consideramos as provisões para reinvestimentos reais, que compõem o Fundo de Reposição de Ativos que foi projetado com base no conceito de depreciação de edificações conforme critério de Kuentzle, que estabelece menor intensidade de depreciação na fase inicial de vida do prédio, aumentando com o envelhecimento da construção seguindo a equação de uma parábola. A vida útil real arbitrada foi de 70 anos total, ajustando cada imóvel em função da sua idade aparente e considerando que o FRA provisionado pelos proprietários refere-se a 20% desta depreciação calculada. O valor residual foi calculado com base no valor presente dos fluxos futuros estimados para a fase posterior de projeção explícita de 10 anos, considerando o prazo restante da vida útil do imóvel, representando um ciclo de maturação vegetativa ou estabilidade, passando para a fase de declínio e exaustão até o final da vida útil considerada. Considerando que nesta fase sem um investimento significativo para reciclagem profunda (conceito de “retrofit”) este perde qualidade e portanto a renda é decrescente em função dos aspectos mercadológicos, físicos e tecnológicos, visto que as taxas de depreciação vão se acentuando. Este critério adotado pode ser comparado ao conceito tradicional de estabelecer uma perpetuidade ao final do ciclo de projeção explicita que teria um resultado equivalente caso adotassemos uma taxa de desconto de 8,8% ao ano. Na comparação ao conceito de caprate potencial de mercado seria um equivalente a 11,4% ao ano.\u003C\u002Fp>\u003Cp>\u003Cimg alt=\"\" src=\"\u002Fstorage\u002Ffiis\u002Fdocumentos\u002F7966\u002F7966.pdf-0048-01.png\">\u003C\u002Fp>\u003Cp>Soluções Patrimoniais\u003Cbr>\u003C\u002Fp>\u003Cp>Com base nos parâmetros de projeção estabelecidos obtivemos os fluxos futuros esperados apresentados em anexo, que apresentam a seguinte conformação ilustrativa:\u003C\u002Fp>\u003Cp>\u003Cimg alt=\"\" src=\"\u002Fstorage\u002Ffiis\u002Fdocumentos\u002F7966\u002F7966.pdf-0048-03.png\">\u003C\u002Fp>\u003Cp>DEMONSTRATIVO DE RESULTADOS\u003Cbr>R$atuais\u003Cbr>seo\u003Cbr>soo\u003Cbr>«o\u003Cbr>seo\u003Cbr>20\u003Cbr>100\u003Cbr>“2024 2025 2026 2027 2028 2029 2030 2031 2032 2033 2034\u003Cbr>Receitas Operacionais - Lucro antes juros, imp., deprec. e amortiz (EBTIDA) = Pagamento de Dividendosa Acionistas.\u003Cbr>\u003C\u002Fp>\u003Cp>\u003Cimg alt=\"\" src=\"\u002Fstorage\u002Ffiis\u002Fdocumentos\u002F7966\u002F7966.pdf-0048-04.png\">\u003C\u002Fp>\u003Cp>\u003Cimg alt=\"\" src=\"\u002Fstorage\u002Ffiis\u002Fdocumentos\u002F7966\u002F7966.pdf-0049-00.png\">\u003C\u002Fp>\u003Ch5>\u003Cstrong>4. CUSTO DE CAPITAL\u003C\u002Fstrong>\u003C\u002Fh5>\u003Cp>A taxa utilizada para descontar o fluxo de caixa do cotista converte o fluxo de caixa futuro em valor presente para os cotistas que esperam ser recompensados pelo custo de oportunidade de se investir recursos em um negócio específico em vez de investir em outros negócios com risco equivalente.\u003C\u002Fp>\u003Cp>O princípio mais importante a ser seguido quando se calcula o custo de capital é que ele tem de ser consistente com o método de avaliação e com a definição do fluxo de caixa a ser descontado.\u003C\u002Fp>\u003Cp>Para estimar-se os custos de financiamento de capital próprio (Ke), utilizou-se uma combinação de parâmetros do mercado norte-americano e de mercados emergentes, uma vez que os indicadores nacionais são escassos e isoladamente provocam distorções no modelo, recomendando-se adotar os prêmios de mercado praticados nos Estados Unidos e a taxa livre de risco vigente dentro da realidade brasileira, que já inclui um prêmio pelo Risco Brasil. Além de adotar uma taxa livre de risco que já tem o Risco Brasil embutida, alguns ajustes devem ser feitos para adequar os parâmetros internacionais a realidade brasileira e também as características específicas da avaliação em referência, abordando no cálculo os efeitos do nível de diversificação da carteira do potencial investidor e também do nível de liquidez e porte deste perfil de ativo no mercado local e no estágio de desenvolvimento em que está. O cálculo foi efetuado dentro do conceito tradicional de CAPM – Capital Asset Pricing Model, estimando-se a taxa de juros livre de risco e o prêmio pelo risco em função do Beta para o negócio em estudo, conforme fórmula abaixo: Ke = Rf + ( Rp x Beta ) + Rliq\u003C\u002Fp>\u003Cp>\u003Cimg alt=\"\" src=\"\u002Fstorage\u002Ffiis\u002Fdocumentos\u002F7966\u002F7966.pdf-0050-00.png\">\u003C\u002Fp>\u003Cp>Onde:\u003C\u002Fp>\u003Cp>Rf = taxa de retorno livre de risco\u003C\u002Fp>\u003Cp>Rp = prêmio de risco esperado para o mercado em geral\u003C\u002Fp>\u003Cp>Beta = risco sistemático da empresa (eventualmente o Beta Total incluindo o risco não sistemático)\u003C\u002Fp>\u003Cp>Rliq = risco de liquidez e porte\u003C\u002Fp>\u003Cp>Para a taxa livre de risco (Rf) foi utilizado o parâmetro de títulos do tesouro nacional (fonte NTN B com vencimento em 15\u002F08\u002F2032- média móvel de 12 meses), fixando em 6,10% ao ano no momento atual e em 4,50% para o cálculo do valor residual.\u003C\u002Fp>\u003Cp>ano no momento atual e em 4,50% para o cálculo do valor residual. Com relação à taxa de retorno do mercado em geral (Rp) foi considerado o prêmio médio de 5,95% ao ano (fonte Aswath Damodaran – média últimos 50 anos) acima da taxa livre de risco conforme históricos de performance de longo prazo dos índices de ações nos Estados Unidos. No que se refere à adoção do indicador de risco Beta para o empreendimento, optamos por nos orientar em função do Beta médio de empresas do setor de Real Estate (Operations & Services) em mercados emergentes, conforme divulgado por Aswath Damodaran. O prêmio pelo risco de liquidez e tamanho do negócio, visto que todos os referenciais para a formação da taxa de desconto se basearam em parâmetros de empresas negociadas em bolsa e de porte relevante, foi arbitrado para ajustar tanto as diferenças de valores entre empresas negociadas em bolsa e não negociadas em bolsa, ou seja, com baixa liquidez em relação as empresas de capital aberto, como também em relação ao porte da empresa (“small cap”), haja vista que as pequenas empresas normalmente apresentam spreads em seus custos de capital em relação as empresas de maior porte.\u003C\u002Fp>\u003Cp>\u003Cimg alt=\"\" src=\"\u002Fstorage\u002Ffiis\u002Fdocumentos\u002F7966\u002F7966.pdf-0051-00.png\">\u003C\u002Fp>\u003Cp>Os indicadores de risco Beta e prêmio pelo risco de liquidez arbitrados foram baseados em médias setoriais contudo ajustados para o contexto específico do empreendimento avaliando em função de algumas características, tais como: localização, nível de especialização ou customização, qualidade do inquilino (risco de crédito), tipo de contrato de locação (convencional ou atípico), prazo remanescente do contrato, nível de concentração da renda e estágio de maturação do empreendimento.\u003C\u002Fp>\u003Cp>Consideramos as taxas de atratividade de investidores do mercado imobiliário e fixamos o beta médio desalavancado de 0,46 e o prêmio pelo risco de liquidez de 0,50%, para o momento atual em que o empreendimento já está operando e considerando-se suas características específicas conforme aspectos relacionados.\u003C\u002Fp>\u003Cp>Na fórmula de cálculo do Ke não foi considerado o Beta alavancado, admitindo-se que o investimento é financiado totalmente com capital próprio. Assim, o custo de capital adotado como taxa de desconto do fluxo de caixa para o investidor é o seguinte: Ke = 6,10%+ (5,95% x 0,46 ) + 0,50% = 9,34% (data base da avaliação) Ke = 4,50% + (5,95% x 0,53 ) + 0,60% = 8,25% (valor residual) Estes parâmetros de rentabilidade foram dimensionados pelos critérios do CAPM apresentados anteriormente, mas também checados e confrontados com os níveis de taxas de atratividade de participantes do mercado imobiliário nacional em cada fase de evolução do ciclo de vida de empreendimentos desta natureza e tem sido validado em diversas avaliações executadas pela Consult em sua longa história de atuação neste segmento.\u003C\u002Fp>\u003Cp>\u003Cimg alt=\"\" src=\"\u002Fstorage\u002Ffiis\u002Fdocumentos\u002F7966\u002F7966.pdf-0052-00.png\">\u003C\u002Fp>\u003Ch5>\u003Cstrong>5. VALOR ECONÔMICO DO EMPREENDIMENTO (NPV)\u003C\u002Fstrong>\u003C\u002Fh5>\u003Cp>O valor econômico equiparado ao valor justo do empreendimento foi calculado com base no critério do Fluxo de Caixa Descontado (DCF – Discounted Cash Flow), dentro do conceito de valor presente líquido (NPV), considerado em cada data analisada o fluxo de caixa futuro descontado pelo respectivo custo de capital (Ke) calculado no item anterior, conforme fórmula abaixo:\u003C\u002Fp>\u003Cp>\u003Cimg alt=\"\" src=\"\u002Fstorage\u002Ffiis\u002Fdocumentos\u002F7966\u002F7966.pdf-0052-03.png\">\u003C\u002Fp>\u003Cp>Onde:\u003C\u002Fp>\u003Cp>NPVi = Valor Econômico do empreendimento na data (i) FCFi = Fluxo de Caixa Líquido dos cotistas na Data (i) Ke = custo de capital próprio Neste valor presente está incorporado os custos de aquisição do imóvel (ITBI e registros) que devem ser excluídos para obter o valor de aquisição do imóvel puro (incógnita da avaliação). Com base em toda a análise e no contexto atual do empreendimento e do mercado, obtivemos o seguinte valor para o imóvel avaliando: \u003Cstrong>Valor de Mercado: R$ 4.041.000,00\u003C\u002Fstrong> Não podemos esquecer também que o investidor deve ter consciência que qualquer decisão com base nestas informações deve ser precedida de uma análise cuidadosa das premissas e parâmetros fixados para a simulação, visto que estes resultados são vinculados aos cenários arbitrados, podendo apresentar diferenças em suas variáveis que carregam normalmente um grau de incerteza usual nestes modelos de simulação.\u003C\u002Fp>\u003Cp>\u003Cimg alt=\"\" src=\"\u002Fstorage\u002Ffiis\u002Fdocumentos\u002F7966\u002F7966.pdf-0053-00.png\">\u003C\u002Fp>\u003Ch5>\u003Cstrong>VI. CONCLUSÃO\u003C\u002Fstrong>\u003C\u002Fh5>\u003Cp>Diante dos critérios expostos, concluímos o seguinte valor para o empreendimento avaliando para a data base de novembro\u002F2024:\u003C\u002Fp>\u003Ch5>\u003Cstrong>Valor de Mercado: R$ 4.041.000,00\u003C\u002Fstrong>\u003C\u002Fh5>\u003Cp>Consideramos que o valor justo para os imóveis avaliandos é o indicado acima para a finalidade do presente trabalho (registros contábeis), contudo é importante esclarecer que, em função da conjuntura do mercado atual e das expectativas de comportamento futuro, bem como as condições especiais do instrumento financeiro (FII) que detém a propriedade, outros referênciais de valor podem ser arbitrados, conforme apresentado nos anexos.\u003C\u002Fp>\u003Cp>É importante ressaltar que este relatório é formado por estimativas e projeções estruturadas\u003C\u002Fp>\u003Cp>pela Consult em um modelo de análise econômico-financeira, baseada em dados fornecidos pelo administradores e levantamentos de mercado efetuados por nossa equipe técnica. Estes demonstrativos, estimativas e projeções refletem significativamente premissas e julgamentos em relação aos futuros resultados esperados, incluindo pressupostos do plano de operação, da conjuntura econômica, entre outras premissas das quais dependem os resultados projetados. Desta forma ratificamos que a Consult não está por meio deste relatório fornecendo qualquer garantia de que os valores aqui contidos são verdadeiros e representam resultados e performances assegurados. A performance efetiva dos empreendimentos está sujeita a um número de fatores não controláveis pela Consult e o administrador, incluindo-se principalmente a conjuntura econômica, os valores de locação, taxas de vacância, política de impostos e outras variáveis relevantes. Este relatório não deve ser considerado como uma recomendação de investimento ou desinvestimento. \u003Cstrong>PELO DEPARTAMENTO TÉCNICO DA CONSULT SOLUÇÕES PATRIMONIAIS\u003C\u002Fstrong> Documento assinado digitalmente\u003Csup>2\u003C\u002Fsup> por \u003Cstrong>ROBERTO MAURO COSTA ENGº CIVIL - CREA Nº 0600.633.883\u003C\u002Fstrong> Vide certificação digital da assinatura na última página do documento.\u003C\u002Fp>\u003Cblockquote>\u003Cp>2 Vide certificação digital da assinatura na última página do documento.\u003C\u002Fp>\u003C\u002Fblockquote>\u003Cp>\u003Cimg alt=\"\" src=\"\u002Fstorage\u002Ffiis\u002Fdocumentos\u002F7966\u002F7966.pdf-0054-01.png\">\u003C\u002Fp>\u003Ch5>\u003Cstrong>VII. TERMO DE ENCERRAMENTO\u003C\u002Fstrong>\u003C\u002Fh5>\u003Cp>Nada mais havendo a ser esclarecido, damos por encerrado o presente laudo de n\u003Csup>\u003Cu>o\u003C\u002Fu>\u003C\u002Fsup> 29.405.005\u002F1124, que se compõe de 54 (cinquenta e quatro) folhas computadorizadas de um só lado, sendo a última folha datada.\u003C\u002Fp>\u003Cp>Em anexo:\u003C\u002Fp>\u003Cul>\u003Cli>\u003Cp>fluxo de caixa anual projetado – cenário buy to lease\u003C\u002Fp>\u003C\u002Fli>\u003Cli>\u003Cp>fluxo de caixa mensal projetado – cenário buy to lease\u003C\u002Fp>\u003C\u002Fli>\u003Cli>\u003Cp>pesquisa de valores de locação\u003C\u002Fp>\u003C\u002Fli>\u003Cli>\u003Cp>simulação de referenciais de valores no contexto do mercado aberto\u003C\u002Fp>\u003C\u002Fli>\u003Cli>\u003Cp>fluxo de caixa anual projetado – cenário mercado aberto\u003C\u002Fp>\u003C\u002Fli>\u003Cli>\u003Cp>fluxo de caixa mensal projetado – cenário mercado aberto\u003C\u002Fp>\u003C\u002Fli>\u003Cli>\u003Cp>simulação de referenciais de valores no contexto do FII\u003C\u002Fp>\u003C\u002Fli>\u003Cli>\u003Cp>fluxo de caixa anual projetado – cenário FII\u003C\u002Fp>\u003C\u002Fli>\u003Cli>\u003Cp>fluxo de caixa mensal projetado – cenário FII\u003C\u002Fp>\u003C\u002Fli>\u003C\u002Ful>\u003Cp>Osasco, 27 de fevereiro de 2025.\u003C\u002Fp>\u003Cp>\u003Cimg alt=\"\" src=\"\u002Fstorage\u002Ffiis\u002Fdocumentos\u002F7966\u002F7966.pdf-0055-01.png\">\u003C\u002Fp>\u003Ch2>\u003Cstrong>FLUXOS DE CAIXA ANUAL PROJETADO\u003C\u002Fstrong>\u003C\u002Fh2>\u003Cp>29405000_BRCRenda_v05_250122\u003C\u002Fp>\u003Cp>FCaixaAnual\u003C\u002Fp>\u003Cp>\u002F>\u003C\u002Fp>\u003Ctable>\u003Cthead>\u003Ctr>\u003Cth>\u003Cstrong>Pessoa Jurídica Convencional\u003C\u002Fstrong>\u003C\u002Fth>\u003Cth>\u003C\u002Fth>\u003Cth>\u003C\u002Fth>\u003Cth>\u003C\u002Fth>\u003Cth>\u003C\u002Fth>\u003Cth>\u003C\u002Fth>\u003Cth>\u003C\u002Fth>\u003Cth>Cenário:\u003Cbr>B\u003C\u002Fth>\u003Cth>uyToLease\u003C\u002Fth>\u003Cth>\u003C\u002Fth>\u003Cth>\u003C\u002Fth>\u003Cth>\u003C\u002Fth>\u003Cth>\u003C\u002Fth>\u003C\u002Ftr>\u003C\u002Fthead>\u003Ctbody>\u003Ctr>\u003Ctd>Ano\u003C\u002Ftd>\u003Ctd>2024\u003C\u002Ftd>\u003Ctd>2025\u003C\u002Ftd>\u003Ctd>2026\u003C\u002Ftd>\u003Ctd>2027\u003C\u002Ftd>\u003Ctd>2028\u003C\u002Ftd>\u003Ctd>2029\u003C\u002Ftd>\u003Ctd>2030\u003C\u002Ftd>\u003Ctd>2031\u003C\u002Ftd>\u003Ctd>2032\u003C\u002Ftd>\u003Ctd>2033\u003C\u002Ftd>\u003Ctd>2034\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>Total\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>R$ em moeda constante\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>+\u003Cbr>\u003Cstrong>Receitas Operacionais\u003C\u002Fstrong>\u003Cbr>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>35\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>414\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>426\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>441\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>457\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>474\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>485\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>484\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>484\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>483\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>482\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>4.666\u003C\u002Fstrong>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>-\u003Cbr>Área locável (m2)\u003C\u002Ftd>\u003Ctd>21\u003C\u002Ftd>\u003Ctd>251\u003C\u002Ftd>\u003Ctd>251\u003C\u002Ftd>\u003Ctd>251\u003C\u002Ftd>\u003Ctd>251\u003C\u002Ftd>\u003Ctd>251\u003C\u002Ftd>\u003Ctd>251\u003C\u002Ftd>\u003Ctd>251\u003C\u002Ftd>\u003Ctd>251\u003C\u002Ftd>\u003Ctd>251\u003C\u002Ftd>\u003Ctd>251\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>-\u003Cbr>Unitário de mercado locação (R$\u002Fm2)\u003C\u002Ftd>\u003Ctd>141\u003C\u002Ftd>\u003Ctd>140\u003C\u002Ftd>\u003Ctd>145\u003C\u002Ftd>\u003Ctd>150\u003C\u002Ftd>\u003Ctd>156\u003C\u002Ftd>\u003Ctd>161\u003C\u002Ftd>\u003Ctd>165\u003C\u002Ftd>\u003Ctd>165\u003C\u002Ftd>\u003Ctd>165\u003C\u002Ftd>\u003Ctd>165\u003C\u002Ftd>\u003Ctd>165\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>-\u003Cbr>Potencial de Mercado de Alugueis\u003C\u002Ftd>\u003Ctd>35\u003C\u002Ftd>\u003Ctd>422\u003C\u002Ftd>\u003Ctd>437\u003C\u002Ftd>\u003Ctd>453\u003C\u002Ftd>\u003Ctd>469\u003C\u002Ftd>\u003Ctd>486\u003C\u002Ftd>\u003Ctd>497\u003C\u002Ftd>\u003Ctd>497\u003C\u002Ftd>\u003Ctd>497\u003C\u002Ftd>\u003Ctd>497\u003C\u002Ftd>\u003Ctd>497\u003C\u002Ftd>\u003Ctd>4.788\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>-\u003Cbr>Vacância do empreendimento\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,4%\u003C\u002Ftd>\u003Ctd>2,5%\u003C\u002Ftd>\u003Ctd>2,5%\u003C\u002Ftd>\u003Ctd>2,5%\u003C\u002Ftd>\u003Ctd>2,5%\u003C\u002Ftd>\u003Ctd>2,5%\u003C\u002Ftd>\u003Ctd>2,6%\u003C\u002Ftd>\u003Ctd>2,7%\u003C\u002Ftd>\u003Ctd>2,9%\u003C\u002Ftd>\u003Ctd>3,1%\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>-\u003Cbr>Área vaga (m2)\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>1\u003C\u002Ftd>\u003Ctd>6\u003C\u002Ftd>\u003Ctd>6\u003C\u002Ftd>\u003Ctd>6\u003C\u002Ftd>\u003Ctd>6\u003C\u002Ftd>\u003Ctd>6\u003C\u002Ftd>\u003Ctd>6\u003C\u002Ftd>\u003Ctd>7\u003C\u002Ftd>\u003Ctd>7\u003C\u002Ftd>\u003Ctd>8\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>-\u003Cbr>Alugueis Efetivos\u003C\u002Ftd>\u003Ctd>35\u003C\u002Ftd>\u003Ctd>414\u003C\u002Ftd>\u003Ctd>426\u003C\u002Ftd>\u003Ctd>441\u003C\u002Ftd>\u003Ctd>457\u003C\u002Ftd>\u003Ctd>474\u003C\u002Ftd>\u003Ctd>485\u003C\u002Ftd>\u003Ctd>484\u003C\u002Ftd>\u003Ctd>484\u003C\u002Ftd>\u003Ctd>483\u003C\u002Ftd>\u003Ctd>482\u003C\u002Ftd>\u003Ctd>4.666\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>-\u003Cbr>Receitas de estacionamento\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>-\u003Cbr>Outras receitas\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>-\u003Cbr>\u003Cstrong>Impostos sobre receitas\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>1\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>15\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>16\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>16\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>17\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>17\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>18\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>18\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>18\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>18\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>18\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>170\u003C\u002Fstrong>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>-\u003Cbr>PIS\u003C\u002Ftd>\u003Ctd>0\u003C\u002Ftd>\u003Ctd>3\u003C\u002Ftd>\u003Ctd>3\u003C\u002Ftd>\u003Ctd>3\u003C\u002Ftd>\u003Ctd>3\u003C\u002Ftd>\u003Ctd>3\u003C\u002Ftd>\u003Ctd>3\u003C\u002Ftd>\u003Ctd>3\u003C\u002Ftd>\u003Ctd>3\u003C\u002Ftd>\u003Ctd>3\u003C\u002Ftd>\u003Ctd>3\u003C\u002Ftd>\u003Ctd>30\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>-\u003Cbr>COFINS\u003C\u002Ftd>\u003Ctd>1\u003C\u002Ftd>\u003Ctd>12\u003C\u002Ftd>\u003Ctd>13\u003C\u002Ftd>\u003Ctd>13\u003C\u002Ftd>\u003Ctd>14\u003C\u002Ftd>\u003Ctd>14\u003C\u002Ftd>\u003Ctd>15\u003C\u002Ftd>\u003Ctd>15\u003C\u002Ftd>\u003Ctd>15\u003C\u002Ftd>\u003Ctd>14\u003C\u002Ftd>\u003Ctd>14\u003C\u002Ftd>\u003Ctd>140\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>-\u003Cbr>\u003Cstrong>Despesas Operacionais\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>1\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>16\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>18\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>19\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>20\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>21\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>21\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>21\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>22\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>22\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>22\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>203\u003C\u002Fstrong>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>-\u003Cbr>Despesas de condomínio\u002FIPTU (vacância)\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>0\u003C\u002Ftd>\u003Ctd>2\u003C\u002Ftd>\u003Ctd>2\u003C\u002Ftd>\u003Ctd>2\u003C\u002Ftd>\u003Ctd>2\u003C\u002Ftd>\u003Ctd>2\u003C\u002Ftd>\u003Ctd>3\u003C\u002Ftd>\u003Ctd>3\u003C\u002Ftd>\u003Ctd>3\u003C\u002Ftd>\u003Ctd>3\u003C\u002Ftd>\u003Ctd>24\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>-\u003Cbr>Inadimplência irrecuperável\u003C\u002Ftd>\u003Ctd>0\u003C\u002Ftd>\u003Ctd>1\u003C\u002Ftd>\u003Ctd>1\u003C\u002Ftd>\u003Ctd>2\u003C\u002Ftd>\u003Ctd>2\u003C\u002Ftd>\u003Ctd>2\u003C\u002Ftd>\u003Ctd>2\u003C\u002Ftd>\u003Ctd>2\u003C\u002Ftd>\u003Ctd>2\u003C\u002Ftd>\u003Ctd>2\u003C\u002Ftd>\u003Ctd>2\u003C\u002Ftd>\u003Ctd>21\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003Cbr>-\u003Cbr>Gestão e comercialização de contratos de locação\u003C\u002Ftd>\u003Ctd>1\u003C\u002Ftd>\u003Ctd>14\u003C\u002Ftd>\u003Ctd>14\u003C\u002Ftd>\u003Ctd>15\u003C\u002Ftd>\u003Ctd>16\u003C\u002Ftd>\u003Ctd>16\u003C\u002Ftd>\u003Ctd>16\u003C\u002Ftd>\u003Ctd>16\u003C\u002Ftd>\u003Ctd>16\u003C\u002Ftd>\u003Ctd>16\u003C\u002Ftd>\u003Ctd>16\u003C\u002Ftd>\u003Ctd>159\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003Cbr>-\u003Cbr>Despesas recorrentes FII\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003Cbr>-\u003Cbr>Despesas iniciais de estruturação e distribuição\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003Cbr>=\u003Cbr>Lucro antes juros, imp., deprec. e amortiz. (EBTIDA)\u003C\u002Ftd>\u003Ctd>\u003Cstrong>32\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>384\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>392\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>406\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>420\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>435\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>446\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>445\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>444\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>444\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>443\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>4.292\u003C\u002Fstrong>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>-\u003Cbr>Depreciação\u003C\u002Ftd>\u003Ctd>0\u003C\u002Ftd>\u003Ctd>0\u003C\u002Ftd>\u003Ctd>0\u003C\u002Ftd>\u003Ctd>0\u003C\u002Ftd>\u003Ctd>0\u003C\u002Ftd>\u003Ctd>0\u003C\u002Ftd>\u003Ctd>0\u003C\u002Ftd>\u003Ctd>0\u003C\u002Ftd>\u003Ctd>0\u003C\u002Ftd>\u003Ctd>0\u003C\u002Ftd>\u003Ctd>0\u003C\u002Ftd>\u003Ctd>0\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>=\u003Cbr>\u003Cstrong>Lucro antes de juros e Impostos (EBIT)\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>32\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>384\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>392\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>406\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>420\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>435\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>446\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>445\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>444\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>444\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>443\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>4.292\u003C\u002Fstrong>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>-\u002F+\u003Cbr>Receitas\u002FDespesas financeiras\u003C\u002Ftd>\u003Ctd>\u003Cstrong>-\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>0\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>0\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>0\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>(0)\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>(0)\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>(0)\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>(0)\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>(0)\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>(0)\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>(0)\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>(0)\u003C\u002Fstrong>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>=\u003Cbr>\u003Cstrong>Lucro antes de Impostos\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>32\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>384\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>392\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>406\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>420\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>435\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>446\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>445\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>444\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>444\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>443\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>4.292\u003C\u002Fstrong>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>-\u003Cbr>Impostos (IR\u002FCSSL)\u003C\u002Ftd>\u003Ctd>4\u003C\u002Ftd>\u003Ctd>45\u003C\u002Ftd>\u003Ctd>46\u003C\u002Ftd>\u003Ctd>48\u003C\u002Ftd>\u003Ctd>50\u003C\u002Ftd>\u003Ctd>52\u003C\u002Ftd>\u003Ctd>53\u003C\u002Ftd>\u003Ctd>53\u003C\u002Ftd>\u003Ctd>53\u003C\u002Ftd>\u003Ctd>53\u003C\u002Ftd>\u003Ctd>52\u003C\u002Ftd>\u003Ctd>508\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>=\u003Cbr>\u003Cstrong>Lucro líquido\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>29\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>338\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>346\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>358\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>371\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>384\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>393\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>393\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>392\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>391\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>390\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>3.784\u003C\u002Fstrong>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>+\u003Cbr>Depreciação e Amortização\u003C\u002Ftd>\u003Ctd>0\u003C\u002Ftd>\u003Ctd>0\u003C\u002Ftd>\u003Ctd>0\u003C\u002Ftd>\u003Ctd>0\u003C\u002Ftd>\u003Ctd>0\u003C\u002Ftd>\u003Ctd>0\u003C\u002Ftd>\u003Ctd>0\u003C\u002Ftd>\u003Ctd>0\u003C\u002Ftd>\u003Ctd>0\u003C\u002Ftd>\u003Ctd>0\u003C\u002Ftd>\u003Ctd>0\u003C\u002Ftd>\u003Ctd>0\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>=\u003Cbr>\u003Cstrong>Fluxos de Caixa Provenientes de Operações\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>29\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>338\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>346\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>358\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>371\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>384\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>393\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>393\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>392\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>391\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>390\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>3.784\u003C\u002Fstrong>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>-\u003Cbr>Investimento em novos ativos\u003C\u002Ftd>\u003Ctd>2.886\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>2.886\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>-\u003Cbr>Reinvestimentos para reposição de ativos\u003C\u002Ftd>\u003Ctd>1\u003C\u002Ftd>\u003Ctd>7\u003C\u002Ftd>\u003Ctd>7\u003C\u002Ftd>\u003Ctd>7\u003C\u002Ftd>\u003Ctd>8\u003C\u002Ftd>\u003Ctd>8\u003C\u002Ftd>\u003Ctd>8\u003C\u002Ftd>\u003Ctd>8\u003C\u002Ftd>\u003Ctd>8\u003C\u002Ftd>\u003Ctd>9\u003C\u002Ftd>\u003Ctd>9\u003C\u002Ftd>\u003Ctd>79\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>=\u003Cbr>\u003Cstrong>Fluxos de Caixa Operações + Investimentos\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>(2.858)\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>332\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>339\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>351\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>363\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>376\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>385\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>384\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>383\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>383\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>381\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>820\u003C\u002Fstrong>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>=\u003Cbr>Fluxos de Caixa Acumulado\u003C\u002Ftd>\u003Ctd>(2.858)\u003C\u002Ftd>\u003Ctd>(2.526)\u003C\u002Ftd>\u003Ctd>(2.187)\u003C\u002Ftd>\u003Ctd>(1.836)\u003C\u002Ftd>\u003Ctd>(1.473)\u003C\u002Ftd>\u003Ctd>(1.097)\u003C\u002Ftd>\u003Ctd>(712)\u003C\u002Ftd>\u003Ctd>(328)\u003C\u002Ftd>\u003Ctd>56\u003C\u002Ftd>\u003Ctd>438\u003C\u002Ftd>\u003Ctd>820\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>+\u003Cbr>\u003Cstrong>Integralização dos Acionistas\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>2.886\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>-\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>-\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>-\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>-\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>-\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>-\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>-\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>-\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>-\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>-\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>2.886\u003C\u002Fstrong>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003Cbr>+\u003Cbr>Reservas e provisões\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003Cbr>=\u003Cbr>Fluxos de Caixa Acumulado\u003C\u002Ftd>\u003Ctd>2.886\u003C\u002Ftd>\u003Ctd>2.886\u003C\u002Ftd>\u003Ctd>2.886\u003C\u002Ftd>\u003Ctd>2.886\u003C\u002Ftd>\u003Ctd>2.886\u003C\u002Ftd>\u003Ctd>2.886\u003C\u002Ftd>\u003Ctd>2.886\u003C\u002Ftd>\u003Ctd>2.886\u003C\u002Ftd>\u003Ctd>2.886\u003C\u002Ftd>\u003Ctd>2.886\u003C\u002Ftd>\u003Ctd>2.886\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>-\u003Cbr>\u003Cstrong>Pagamento de Dividendos a Acionistas\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>28\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>332\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>339\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>351\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>363\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>376\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>385\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>384\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>383\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>383\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>381\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>3.705\u003C\u002Fstrong>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>=\u003Cbr>\u003Cstrong>Fluxos de Caixa Líquidos do período\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>0\u003C\u002Ftd>\u003Ctd>(0)\u003C\u002Ftd>\u003Ctd>0\u003C\u002Ftd>\u003Ctd>0\u003C\u002Ftd>\u003Ctd>0\u003C\u002Ftd>\u003Ctd>(0)\u003C\u002Ftd>\u003Ctd>0\u003C\u002Ftd>\u003Ctd>0\u003C\u002Ftd>\u003Ctd>(0)\u003C\u002Ftd>\u003Ctd>0\u003C\u002Ftd>\u003Ctd>(0)\u003C\u002Ftd>\u003Ctd>0\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>=\u003Cbr>\u003Cstrong>Aplicações + Disponibilidades\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>0\u003C\u002Ftd>\u003Ctd>(0)\u003C\u002Ftd>\u003Ctd>(0)\u003C\u002Ftd>\u003Ctd>0\u003C\u002Ftd>\u003Ctd>0\u003C\u002Ftd>\u003Ctd>0\u003C\u002Ftd>\u003Ctd>0\u003C\u002Ftd>\u003Ctd>0\u003C\u002Ftd>\u003Ctd>0\u003C\u002Ftd>\u003Ctd>0\u003C\u002Ftd>\u003Ctd>0\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003Cstrong>Acionistas\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>-\u003Cbr>\u003Cstrong>Integralização dos Acionistas\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>2.886\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>-\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>-\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>-\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>-\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>-\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>-\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>-\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>-\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>-\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>-\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>2.886\u003C\u002Fstrong>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003Cbr>+\u003Cbr>\u003Cstrong>Distribuição de Dividendos\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>28\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>332\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>339\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>351\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>363\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>376\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>385\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>384\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>383\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>383\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>381\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>3.705\u003C\u002Fstrong>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003Cbr>-\u003Cbr>Impostos\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>+\u003Cbr>Valor Residual\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>4.356\u003C\u002Ftd>\u003Ctd>4.356\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>=\u003Cbr>\u003Cstrong>Fluxos de Caixa Líquidos dos Acionistas\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>(2.858)\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>332\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>339\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>351\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>363\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>376\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>385\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>384\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>383\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>383\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>4.738\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>5.176\u003C\u002Fstrong>\u003C\u002Ftd>\u003C\u002Ftr>\u003C\u002Ftbody>\u003C\u002Ftable>\u003Cp>Página 1 de 2\u003C\u002Fp>\u003Cp>29405000_BRCRenda_v05_250122\u003C\u002Fp>\u003Cp>FCaixaAnual\u003C\u002Fp>\u003Cp>\u002F>\u003C\u002Fp>\u003Ctable>\u003Cthead>\u003Ctr>\u003Cth>\u003Cstrong>Pessoa Jurídica Convencional\u003C\u002Fstrong>\u003C\u002Fth>\u003Cth>\u003C\u002Fth>\u003Cth>\u003C\u002Fth>\u003Cth>\u003C\u002Fth>\u003Cth>\u003C\u002Fth>\u003Cth>\u003C\u002Fth>\u003Cth>\u003C\u002Fth>\u003Cth>Cenário:\u003Cbr>B\u003C\u002Fth>\u003Cth>uyToLease\u003C\u002Fth>\u003Cth>\u003C\u002Fth>\u003Cth>\u003C\u002Fth>\u003Cth>\u003C\u002Fth>\u003Cth>\u003C\u002Fth>\u003C\u002Ftr>\u003C\u002Fthead>\u003Ctbody>\u003Ctr>\u003Ctd>Ano\u003C\u002Ftd>\u003Ctd>2024\u003C\u002Ftd>\u003Ctd>2025\u003C\u002Ftd>\u003Ctd>2026\u003C\u002Ftd>\u003Ctd>2027\u003C\u002Ftd>\u003Ctd>2028\u003C\u002Ftd>\u003Ctd>2029\u003C\u002Ftd>\u003Ctd>2030\u003C\u002Ftd>\u003Ctd>2031\u003C\u002Ftd>\u003Ctd>2032\u003C\u002Ftd>\u003Ctd>2033\u003C\u002Ftd>\u003Ctd>2034\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>R$ em moeda constante\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>Total\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>+\u003Cbr>\u003Cstrong>Receitas Operacionais\u003C\u002Fstrong>\u003Cbr>-\u003Cbr>Área locável (m2)\u003C\u002Ftd>\u003Ctd>\u003Cstrong>100,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>100,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>100,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>100,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>100,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>100,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>100,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>100,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>100,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>100,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>100,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>100,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003Cbr>-\u003Cbr>Unitário de mercado locação (R$\u002Fm2)\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003Cbr>-\u003Cbr>Potencial de Mercado de Alugueis\u003Cbr>-\u003Cbr>Vacância do empreendimento\u003Cbr>\u003C\u002Ftd>\u003Ctd>101,0%\u003C\u002Ftd>\u003Ctd>101,8%\u003C\u002Ftd>\u003Ctd>102,6%\u003C\u002Ftd>\u003Ctd>102,6%\u003C\u002Ftd>\u003Ctd>102,6%\u003C\u002Ftd>\u003Ctd>102,6%\u003C\u002Ftd>\u003Ctd>102,6%\u003C\u002Ftd>\u003Ctd>102,7%\u003C\u002Ftd>\u003Ctd>102,8%\u003C\u002Ftd>\u003Ctd>103,0%\u003C\u002Ftd>\u003Ctd>103,2%\u003C\u002Ftd>\u003Ctd>102,6%\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>-\u003Cbr>Área vaga (m2)\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>-\u003Cbr>Alugueis Efetivos\u003C\u002Ftd>\u003Ctd>100,0%\u003C\u002Ftd>\u003Ctd>100,0%\u003C\u002Ftd>\u003Ctd>100,0%\u003C\u002Ftd>\u003Ctd>100,0%\u003C\u002Ftd>\u003Ctd>100,0%\u003C\u002Ftd>\u003Ctd>100,0%\u003C\u002Ftd>\u003Ctd>100,0%\u003C\u002Ftd>\u003Ctd>100,0%\u003C\u002Ftd>\u003Ctd>100,0%\u003C\u002Ftd>\u003Ctd>100,0%\u003C\u002Ftd>\u003Ctd>100,0%\u003C\u002Ftd>\u003Ctd>100,0%\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>-\u003Cbr>Receitas de estacionamento\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>-\u003Cbr>Outras receitas\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>-\u003Cbr>\u003Cstrong>Impostos sobre receitas\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>3,7%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>3,7%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>3,7%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>3,7%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>3,7%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>3,7%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>3,7%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>3,7%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>3,7%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>3,7%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>3,7%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>3,7%\u003C\u002Fstrong>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003Cbr>-\u003Cbr>PIS\u003C\u002Ftd>\u003Ctd>0,7%\u003C\u002Ftd>\u003Ctd>0,7%\u003C\u002Ftd>\u003Ctd>0,7%\u003C\u002Ftd>\u003Ctd>0,7%\u003C\u002Ftd>\u003Ctd>0,7%\u003C\u002Ftd>\u003Ctd>0,7%\u003C\u002Ftd>\u003Ctd>0,7%\u003C\u002Ftd>\u003Ctd>0,7%\u003C\u002Ftd>\u003Ctd>0,7%\u003C\u002Ftd>\u003Ctd>0,7%\u003C\u002Ftd>\u003Ctd>0,7%\u003C\u002Ftd>\u003Ctd>0,7%\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>-\u003Cbr>COFINS\u003C\u002Ftd>\u003Ctd>3,0%\u003C\u002Ftd>\u003Ctd>3,0%\u003C\u002Ftd>\u003Ctd>3,0%\u003C\u002Ftd>\u003Ctd>3,0%\u003C\u002Ftd>\u003Ctd>3,0%\u003C\u002Ftd>\u003Ctd>3,0%\u003C\u002Ftd>\u003Ctd>3,0%\u003C\u002Ftd>\u003Ctd>3,0%\u003C\u002Ftd>\u003Ctd>3,0%\u003C\u002Ftd>\u003Ctd>3,0%\u003C\u002Ftd>\u003Ctd>3,0%\u003C\u002Ftd>\u003Ctd>3,0%\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>-\u003Cbr>\u003Cstrong>Despesas Operacionais\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>3,7%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>3,8%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>4,3%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>4,3%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>4,4%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>4,4%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>4,4%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>4,4%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>4,5%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>4,5%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>4,5%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>4,4%\u003C\u002Fstrong>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003Cbr>-\u003Cbr>Despesas de condomínio\u002FIPTU (vacância)\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,1%\u003C\u002Ftd>\u003Ctd>0,6%\u003C\u002Ftd>\u003Ctd>0,6%\u003C\u002Ftd>\u003Ctd>0,5%\u003C\u002Ftd>\u003Ctd>0,5%\u003C\u002Ftd>\u003Ctd>0,5%\u003C\u002Ftd>\u003Ctd>0,5%\u003C\u002Ftd>\u003Ctd>0,6%\u003C\u002Ftd>\u003Ctd>0,6%\u003C\u002Ftd>\u003Ctd>0,6%\u003C\u002Ftd>\u003Ctd>0,5%\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>-\u003Cbr>Inadimplência irrecuperável\u003C\u002Ftd>\u003Ctd>0,3%\u003C\u002Ftd>\u003Ctd>0,3%\u003C\u002Ftd>\u003Ctd>0,3%\u003C\u002Ftd>\u003Ctd>0,4%\u003C\u002Ftd>\u003Ctd>0,5%\u003C\u002Ftd>\u003Ctd>0,5%\u003C\u002Ftd>\u003Ctd>0,5%\u003C\u002Ftd>\u003Ctd>0,5%\u003C\u002Ftd>\u003Ctd>0,5%\u003C\u002Ftd>\u003Ctd>0,5%\u003C\u002Ftd>\u003Ctd>0,5%\u003C\u002Ftd>\u003Ctd>0,5%\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>-\u003Cbr>Gestão e comercialização de contratos de locação\u003C\u002Ftd>\u003Ctd>3,4%\u003C\u002Ftd>\u003Ctd>3,4%\u003C\u002Ftd>\u003Ctd>3,4%\u003C\u002Ftd>\u003Ctd>3,4%\u003C\u002Ftd>\u003Ctd>3,4%\u003C\u002Ftd>\u003Ctd>3,4%\u003C\u002Ftd>\u003Ctd>3,4%\u003C\u002Ftd>\u003Ctd>3,4%\u003C\u002Ftd>\u003Ctd>3,4%\u003C\u002Ftd>\u003Ctd>3,4%\u003C\u002Ftd>\u003Ctd>3,4%\u003C\u002Ftd>\u003Ctd>3,4%\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>-\u003Cbr>Despesas recorrentes FII\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>-\u003Cbr>Despesas iniciais de estruturação e distribuição\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>=\u003Cbr>Lucro antes juros, imp., deprec. e amortiz. (EBTIDA)\u003C\u002Ftd>\u003Ctd>\u003Cstrong>92,7%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>92,6%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>92,1%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>92,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>91,9%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>91,9%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>91,9%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>91,9%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>91,9%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>91,9%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>91,8%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>92,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>-\u003Cbr>Depreciação\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>=\u003Cbr>\u003Cstrong>Lucro antes de juros e Impostos (EBIT)\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>92,6%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>92,6%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>92,1%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>92,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>91,9%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>91,9%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>91,9%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>91,9%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>91,9%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>91,9%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>91,8%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>92,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>-\u002F+\u003Cbr>Receitas\u002FDespesas financeiras\u003C\u002Ftd>\u003Ctd>\u003Cstrong>0,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>0,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>0,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>0,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>0,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>0,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>0,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>0,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>0,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>0,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>0,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>0,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>=\u003Cbr>\u003Cstrong>Lucro antes de Impostos\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>92,6%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>92,6%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>92,1%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>92,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>91,9%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>91,9%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>91,9%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>91,9%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>91,9%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>91,9%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>91,8%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>92,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003Cbr>-\u003Cbr>Impostos (IR\u002FCSSL)\u003C\u002Ftd>\u003Ctd>10,9%\u003C\u002Ftd>\u003Ctd>10,9%\u003C\u002Ftd>\u003Ctd>10,9%\u003C\u002Ftd>\u003Ctd>10,9%\u003C\u002Ftd>\u003Ctd>10,9%\u003C\u002Ftd>\u003Ctd>10,9%\u003C\u002Ftd>\u003Ctd>10,9%\u003C\u002Ftd>\u003Ctd>10,9%\u003C\u002Ftd>\u003Ctd>10,9%\u003C\u002Ftd>\u003Ctd>10,9%\u003C\u002Ftd>\u003Ctd>10,9%\u003C\u002Ftd>\u003Ctd>10,9%\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>=\u003Cbr>\u003Cstrong>Lucro líquido\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>81,8%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>81,7%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>81,2%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>81,1%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>81,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>81,1%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>81,1%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>81,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>81,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>81,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>80,9%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>81,1%\u003C\u002Fstrong>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>+\u003Cbr>Depreciação e Amortização\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>=\u003Cbr>\u003Cstrong>Fluxos de Caixa Provenientes de Operações\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>81,8%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>81,7%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>81,2%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>81,1%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>81,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>81,1%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>81,1%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>81,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>81,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>81,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>80,9%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>81,1%\u003C\u002Fstrong>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>-\u003Cbr>Investimento em novos ativos\u003C\u002Ftd>\u003Ctd>8252,8%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>61,8%\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>-\u003Cbr>Reinvestimentos para reposição de ativos\u003C\u002Ftd>\u003Ctd>1,6%\u003C\u002Ftd>\u003Ctd>1,7%\u003C\u002Ftd>\u003Ctd>1,7%\u003C\u002Ftd>\u003Ctd>1,7%\u003C\u002Ftd>\u003Ctd>1,6%\u003C\u002Ftd>\u003Ctd>1,6%\u003C\u002Ftd>\u003Ctd>1,6%\u003C\u002Ftd>\u003Ctd>1,7%\u003C\u002Ftd>\u003Ctd>1,7%\u003C\u002Ftd>\u003Ctd>1,8%\u003C\u002Ftd>\u003Ctd>1,8%\u003C\u002Ftd>\u003Ctd>1,7%\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003Cbr>=\u003Cbr>\u003Cstrong>Fluxos de Caixa Operações + Investimentos\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>-8172,7%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>80,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>79,5%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>79,5%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>79,4%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>79,4%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>79,4%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>79,4%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>79,3%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>79,2%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>79,1%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>17,6%\u003C\u002Fstrong>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003Cbr>=\u003Cbr>Fluxos de Caixa Acumulado\u003C\u002Ftd>\u003Ctd>-8172,7%\u003C\u002Ftd>\u003Ctd>-609,6%\u003C\u002Ftd>\u003Ctd>-513,2%\u003C\u002Ftd>\u003Ctd>-415,9%\u003C\u002Ftd>\u003Ctd>-322,2%\u003C\u002Ftd>\u003Ctd>-231,6%\u003C\u002Ftd>\u003Ctd>-146,9%\u003C\u002Ftd>\u003Ctd>-67,6%\u003C\u002Ftd>\u003Ctd>11,6%\u003C\u002Ftd>\u003Ctd>90,8%\u003C\u002Ftd>\u003Ctd>170,1%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>+\u003Cbr>\u003Cstrong>Integralização dos Acionistas\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>8252,8%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>0,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>0,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>0,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>0,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>0,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>0,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>0,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>0,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>0,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>0,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>61,8%\u003C\u002Fstrong>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>+\u003Cbr>Reservas e provisões\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>=\u003Cbr>Fluxos de Caixa Acumulado\u003C\u002Ftd>\u003Ctd>8252,8%\u003C\u002Ftd>\u003Ctd>696,4%\u003C\u002Ftd>\u003Ctd>677,1%\u003C\u002Ftd>\u003Ctd>653,6%\u003C\u002Ftd>\u003Ctd>631,0%\u003C\u002Ftd>\u003Ctd>609,3%\u003C\u002Ftd>\u003Ctd>595,2%\u003C\u002Ftd>\u003Ctd>595,7%\u003C\u002Ftd>\u003Ctd>596,6%\u003C\u002Ftd>\u003Ctd>597,5%\u003C\u002Ftd>\u003Ctd>598,6%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>-\u003Cbr>\u003Cstrong>Pagamento de Dividendos a Acionistas\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>80,1%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>80,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>79,5%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>79,5%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>79,4%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>79,4%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>79,4%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>79,4%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>79,3%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>79,2%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>79,1%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>79,4%\u003C\u002Fstrong>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>=\u003Cbr>\u003Cstrong>Fluxos de Caixa Líquidos do período\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>=\u003Cbr>\u003Cstrong>Aplicações + Disponibilidades\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003Cstrong>Acionistas\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>-\u003Cbr>\u003Cstrong>Integralização dos Acionistas\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>8252,8%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>0,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>0,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>0,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>0,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>0,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>0,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>0,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>0,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>0,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>0,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>61,8%\u003C\u002Fstrong>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003Cbr>+\u003Cbr>\u003Cstrong>Distribuição de Dividendos\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>80,1%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>80,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>79,5%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>79,5%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>79,4%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>79,4%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>79,4%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>79,4%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>79,3%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>79,2%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>79,1%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>79,4%\u003C\u002Fstrong>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>-\u003Cbr>Impostos\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>+\u003Cbr>Valor Residual\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>903,7%\u003C\u002Ftd>\u003Ctd>93,4%\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>=\u003Cbr>\u003Cstrong>Fluxos de Caixa Líquidos dos Acionistas\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>-8172,7%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>80,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>79,5%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>79,5%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>79,4%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>79,4%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>79,4%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>79,4%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>79,3%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>79,2%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>982,8%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>110,9%\u003C\u002Fstrong>\u003C\u002Ftd>\u003C\u002Ftr>\u003C\u002Ftbody>\u003C\u002Ftable>\u003Cp>Página 2 de 2\u003C\u002Fp>\u003Cp>\u003Cimg alt=\"\" src=\"\u002Fstorage\u002Ffiis\u002Fdocumentos\u002F7966\u002F7966.pdf-0058-01.png\">\u003C\u002Fp>\u003Ch5>\u003Cstrong>SIMULAÇÃO DE REFERENCIAIS DE VALORES NO CONTEXTO DE MERCADO ABERTO\u003C\u002Fstrong>\u003C\u002Fh5>\u003Cp>\u003Cimg alt=\"\" src=\"\u002Fstorage\u002Ffiis\u002Fdocumentos\u002F7966\u002F7966.pdf-0059-01.png\">\u003C\u002Fp>\u003Cp>Para a simulação de valores referenciais no contexto de mercado aberto utilizamos os parâmetros, pressupostos, ressalvas e fatores limitantes descritos anteriormente no laudo e desconsiderando o contrato de locação existente.\u003C\u002Fp>\u003Cp>O custo de capital adotado como taxa de desconto do fluxo de caixa para o investidor foi o seguinte:\u003C\u002Fp>\u003Cp>\u002F>\u003C\u002Fp>\u003Ch5>\u003Cstrong>VALOR ECONÔMICO DO EMPREENDIMENTO (NPV)\u003C\u002Fstrong>\u003C\u002Fh5>\u003Cp>O valor econômico equiparado ao valor justo do empreendimento foi calculado com base no critério do Fluxo de Caixa Descontado (DCF – Discounted Cash Flow), dentro do conceito de valor presente líquido (NPV), considerado em cada data analisada o fluxo de caixa futuro descontado pelo respectivo custo de capital (Ke) calculado no item anterior, conforme fórmula abaixo:\u003C\u002Fp>\u003Cp>\u003Cimg alt=\"\" src=\"\u002Fstorage\u002Ffiis\u002Fdocumentos\u002F7966\u002F7966.pdf-0059-07.png\">\u003C\u002Fp>\u003Cp>Onde:\u003C\u002Fp>\u003Cp>NPVi = Valor Econômico do empreendimento na data (i) FCFi = Fluxo de Caixa Líquido dos cotistas na Data (i) Ke = custo de capital próprio\u003C\u002Fp>\u003Cp>Neste valor presente está incorporado os custos de aquisição do imóvel (ITBI e registros) que devem ser excluídos para obter o valor de aquisição do imóvel puro (incógnita da avaliação).\u003C\u002Fp>\u003Cp>Com base em toda a análise e no contexto atual do empreendimento e do mercado, obtivemos o seguinte valor para o imóvel avaliando:\u003C\u002Fp>\u003Cp>Valor do Econômico: R$ 3.767.000,00\u003C\u002Fp>\u003Cp>Este documento foi assinado eletronicamente por Roberto Mauro Costa.\u003C\u002Fp>\u003Cp>Para verificar as assinaturas vá ao site https:\u002F\u002Fassinaturas.certisign.com.br:443 e utilize o código F1D4-9DFB-DD4E-97A4.\u003C\u002Fp>\u003Cp>29405000_BRCRenda_v05_250122\u003C\u002Fp>\u003Cp>FCaixaAnual\u003C\u002Fp>\u003Cp>\u002F>\u003C\u002Fp>\u003Ctable>\u003Cthead>\u003Ctr>\u003Cth>\u003Cstrong>Pessoa Jurídica Convencional\u003C\u002Fstrong>\u003C\u002Fth>\u003Cth>\u003C\u002Fth>\u003Cth>\u003C\u002Fth>\u003Cth>\u003C\u002Fth>\u003Cth>\u003C\u002Fth>\u003Cth>\u003C\u002Fth>\u003Cth>\u003C\u002Fth>\u003Cth>Cenário:\u003Cbr>M\u003C\u002Fth>\u003Cth>ercado aberto\u003C\u002Fth>\u003Cth>\u003C\u002Fth>\u003Cth>\u003C\u002Fth>\u003Cth>\u003C\u002Fth>\u003Cth>\u003C\u002Fth>\u003C\u002Ftr>\u003C\u002Fthead>\u003Ctbody>\u003Ctr>\u003Ctd>Ano\u003C\u002Ftd>\u003Ctd>2024\u003C\u002Ftd>\u003Ctd>2025\u003C\u002Ftd>\u003Ctd>2026\u003C\u002Ftd>\u003Ctd>2027\u003C\u002Ftd>\u003Ctd>2028\u003C\u002Ftd>\u003Ctd>2029\u003C\u002Ftd>\u003Ctd>2030\u003C\u002Ftd>\u003Ctd>2031\u003C\u002Ftd>\u003Ctd>2032\u003C\u002Ftd>\u003Ctd>2033\u003C\u002Ftd>\u003Ctd>2034\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>Total\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>R$ em moeda constante\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>+\u003Cbr>\u003Cstrong>Receitas Operacionais\u003C\u002Fstrong>\u003Cbr>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>35\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>411\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>408\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>416\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>454\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>454\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>459\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>486\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>486\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>485\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>483\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>4.576\u003C\u002Fstrong>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>-\u003Cbr>Área locável (m2)\u003C\u002Ftd>\u003Ctd>21\u003C\u002Ftd>\u003Ctd>251\u003C\u002Ftd>\u003Ctd>251\u003C\u002Ftd>\u003Ctd>251\u003C\u002Ftd>\u003Ctd>251\u003C\u002Ftd>\u003Ctd>251\u003C\u002Ftd>\u003Ctd>251\u003C\u002Ftd>\u003Ctd>251\u003C\u002Ftd>\u003Ctd>251\u003C\u002Ftd>\u003Ctd>251\u003C\u002Ftd>\u003Ctd>251\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>-\u003Cbr>Unitário de mercado locação (R$\u002Fm2)\u003C\u002Ftd>\u003Ctd>141\u003C\u002Ftd>\u003Ctd>140\u003C\u002Ftd>\u003Ctd>145\u003C\u002Ftd>\u003Ctd>150\u003C\u002Ftd>\u003Ctd>156\u003C\u002Ftd>\u003Ctd>161\u003C\u002Ftd>\u003Ctd>165\u003C\u002Ftd>\u003Ctd>165\u003C\u002Ftd>\u003Ctd>165\u003C\u002Ftd>\u003Ctd>165\u003C\u002Ftd>\u003Ctd>165\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>-\u003Cbr>Potencial de Mercado de Alugueis\u003C\u002Ftd>\u003Ctd>35\u003C\u002Ftd>\u003Ctd>422\u003C\u002Ftd>\u003Ctd>437\u003C\u002Ftd>\u003Ctd>453\u003C\u002Ftd>\u003Ctd>469\u003C\u002Ftd>\u003Ctd>486\u003C\u002Ftd>\u003Ctd>497\u003C\u002Ftd>\u003Ctd>497\u003C\u002Ftd>\u003Ctd>497\u003C\u002Ftd>\u003Ctd>497\u003C\u002Ftd>\u003Ctd>497\u003C\u002Ftd>\u003Ctd>4.788\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>-\u003Cbr>Vacância do empreendimento\u003C\u002Ftd>\u003Ctd>0,7%\u003C\u002Ftd>\u003Ctd>1,5%\u003C\u002Ftd>\u003Ctd>2,5%\u003C\u002Ftd>\u003Ctd>2,5%\u003C\u002Ftd>\u003Ctd>2,5%\u003C\u002Ftd>\u003Ctd>2,5%\u003C\u002Ftd>\u003Ctd>2,5%\u003C\u002Ftd>\u003Ctd>2,6%\u003C\u002Ftd>\u003Ctd>2,7%\u003C\u002Ftd>\u003Ctd>2,9%\u003C\u002Ftd>\u003Ctd>3,1%\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>-\u003Cbr>Área vaga (m2)\u003C\u002Ftd>\u003Ctd>0\u003C\u002Ftd>\u003Ctd>4\u003C\u002Ftd>\u003Ctd>6\u003C\u002Ftd>\u003Ctd>6\u003C\u002Ftd>\u003Ctd>6\u003C\u002Ftd>\u003Ctd>6\u003C\u002Ftd>\u003Ctd>6\u003C\u002Ftd>\u003Ctd>6\u003C\u002Ftd>\u003Ctd>7\u003C\u002Ftd>\u003Ctd>7\u003C\u002Ftd>\u003Ctd>8\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>-\u003Cbr>Alugueis Efetivos\u003C\u002Ftd>\u003Ctd>35\u003C\u002Ftd>\u003Ctd>411\u003C\u002Ftd>\u003Ctd>408\u003C\u002Ftd>\u003Ctd>416\u003C\u002Ftd>\u003Ctd>454\u003C\u002Ftd>\u003Ctd>454\u003C\u002Ftd>\u003Ctd>459\u003C\u002Ftd>\u003Ctd>486\u003C\u002Ftd>\u003Ctd>486\u003C\u002Ftd>\u003Ctd>485\u003C\u002Ftd>\u003Ctd>483\u003C\u002Ftd>\u003Ctd>4.576\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>-\u003Cbr>Receitas de estacionamento\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>-\u003Cbr>Outras receitas\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>-\u003Cbr>\u003Cstrong>Impostos sobre receitas\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>1\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>15\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>15\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>15\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>17\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>17\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>17\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>18\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>18\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>18\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>18\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>167\u003C\u002Fstrong>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>-\u003Cbr>PIS\u003C\u002Ftd>\u003Ctd>0\u003C\u002Ftd>\u003Ctd>3\u003C\u002Ftd>\u003Ctd>3\u003C\u002Ftd>\u003Ctd>3\u003C\u002Ftd>\u003Ctd>3\u003C\u002Ftd>\u003Ctd>3\u003C\u002Ftd>\u003Ctd>3\u003C\u002Ftd>\u003Ctd>3\u003C\u002Ftd>\u003Ctd>3\u003C\u002Ftd>\u003Ctd>3\u003C\u002Ftd>\u003Ctd>3\u003C\u002Ftd>\u003Ctd>30\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>-\u003Cbr>COFINS\u003C\u002Ftd>\u003Ctd>1\u003C\u002Ftd>\u003Ctd>12\u003C\u002Ftd>\u003Ctd>12\u003C\u002Ftd>\u003Ctd>12\u003C\u002Ftd>\u003Ctd>14\u003C\u002Ftd>\u003Ctd>14\u003C\u002Ftd>\u003Ctd>14\u003C\u002Ftd>\u003Ctd>15\u003C\u002Ftd>\u003Ctd>15\u003C\u002Ftd>\u003Ctd>15\u003C\u002Ftd>\u003Ctd>14\u003C\u002Ftd>\u003Ctd>137\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>-\u003Cbr>\u003Cstrong>Despesas Operacionais\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>2\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>26\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>27\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>27\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>29\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>29\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>30\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>31\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>31\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>31\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>31\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>295\u003C\u002Fstrong>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>-\u003Cbr>Despesas de condomínio\u002FIPTU (vacância)\u003C\u002Ftd>\u003Ctd>0\u003C\u002Ftd>\u003Ctd>1\u003C\u002Ftd>\u003Ctd>2\u003C\u002Ftd>\u003Ctd>2\u003C\u002Ftd>\u003Ctd>2\u003C\u002Ftd>\u003Ctd>2\u003C\u002Ftd>\u003Ctd>2\u003C\u002Ftd>\u003Ctd>3\u003C\u002Ftd>\u003Ctd>3\u003C\u002Ftd>\u003Ctd>3\u003C\u002Ftd>\u003Ctd>3\u003C\u002Ftd>\u003Ctd>25\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>-\u003Cbr>Inadimplência irrecuperável\u003C\u002Ftd>\u003Ctd>0\u003C\u002Ftd>\u003Ctd>3\u003C\u002Ftd>\u003Ctd>3\u003C\u002Ftd>\u003Ctd>3\u003C\u002Ftd>\u003Ctd>3\u003C\u002Ftd>\u003Ctd>3\u003C\u002Ftd>\u003Ctd>3\u003C\u002Ftd>\u003Ctd>3\u003C\u002Ftd>\u003Ctd>3\u003C\u002Ftd>\u003Ctd>3\u003C\u002Ftd>\u003Ctd>3\u003C\u002Ftd>\u003Ctd>32\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003Cbr>-\u003Cbr>Gestão e comercialização de contratos de locação\u003C\u002Ftd>\u003Ctd>2\u003C\u002Ftd>\u003Ctd>21\u003C\u002Ftd>\u003Ctd>21\u003C\u002Ftd>\u003Ctd>22\u003C\u002Ftd>\u003Ctd>24\u003C\u002Ftd>\u003Ctd>24\u003C\u002Ftd>\u003Ctd>24\u003C\u002Ftd>\u003Ctd>25\u003C\u002Ftd>\u003Ctd>25\u003C\u002Ftd>\u003Ctd>25\u003C\u002Ftd>\u003Ctd>25\u003C\u002Ftd>\u003Ctd>238\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003Cbr>-\u003Cbr>Despesas recorrentes FII\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003Cbr>-\u003Cbr>Despesas iniciais de estruturação e distribuição\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003Cbr>=\u003Cbr>Lucro antes juros, imp., deprec. e amortiz. (EBTIDA)\u003C\u002Ftd>\u003Ctd>\u003Cstrong>32\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>370\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>367\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>374\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>408\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>408\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>413\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>437\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>436\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>436\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>434\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>4.115\u003C\u002Fstrong>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>-\u003Cbr>Depreciação\u003C\u002Ftd>\u003Ctd>0\u003C\u002Ftd>\u003Ctd>0\u003C\u002Ftd>\u003Ctd>0\u003C\u002Ftd>\u003Ctd>0\u003C\u002Ftd>\u003Ctd>0\u003C\u002Ftd>\u003Ctd>0\u003C\u002Ftd>\u003Ctd>0\u003C\u002Ftd>\u003Ctd>0\u003C\u002Ftd>\u003Ctd>0\u003C\u002Ftd>\u003Ctd>0\u003C\u002Ftd>\u003Ctd>0\u003C\u002Ftd>\u003Ctd>0\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>=\u003Cbr>\u003Cstrong>Lucro antes de juros e Impostos (EBIT)\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>32\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>370\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>367\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>374\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>408\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>408\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>413\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>437\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>436\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>436\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>434\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>4.115\u003C\u002Fstrong>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>-\u002F+\u003Cbr>Receitas\u002FDespesas financeiras\u003C\u002Ftd>\u003Ctd>\u003Cstrong>-\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>(0)\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>(0)\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>(0)\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>(0)\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>(0)\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>(0)\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>(0)\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>(0)\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>(0)\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>(0)\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>(0)\u003C\u002Fstrong>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>=\u003Cbr>\u003Cstrong>Lucro antes de Impostos\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>32\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>370\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>367\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>374\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>408\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>408\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>413\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>437\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>436\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>436\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>434\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>4.115\u003C\u002Fstrong>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003Cbr>-\u003Cbr>Impostos (IR\u002FCSSL)\u003C\u002Ftd>\u003Ctd>4\u003C\u002Ftd>\u003Ctd>45\u003C\u002Ftd>\u003Ctd>44\u003C\u002Ftd>\u003Ctd>45\u003C\u002Ftd>\u003Ctd>49\u003C\u002Ftd>\u003Ctd>49\u003C\u002Ftd>\u003Ctd>50\u003C\u002Ftd>\u003Ctd>53\u003C\u002Ftd>\u003Ctd>53\u003C\u002Ftd>\u003Ctd>53\u003C\u002Ftd>\u003Ctd>52\u003C\u002Ftd>\u003Ctd>498\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>=\u003Cbr>\u003Cstrong>Lucro líquido\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>28\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>326\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>322\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>329\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>359\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>359\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>363\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>384\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>384\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>383\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>381\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>3.617\u003C\u002Fstrong>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>+\u003Cbr>Depreciação e Amortização\u003C\u002Ftd>\u003Ctd>0\u003C\u002Ftd>\u003Ctd>0\u003C\u002Ftd>\u003Ctd>0\u003C\u002Ftd>\u003Ctd>0\u003C\u002Ftd>\u003Ctd>0\u003C\u002Ftd>\u003Ctd>0\u003C\u002Ftd>\u003Ctd>0\u003C\u002Ftd>\u003Ctd>0\u003C\u002Ftd>\u003Ctd>0\u003C\u002Ftd>\u003Ctd>0\u003C\u002Ftd>\u003Ctd>0\u003C\u002Ftd>\u003Ctd>0\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>=\u003Cbr>\u003Cstrong>Fluxos de Caixa Provenientes de Operações\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>28\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>326\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>322\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>329\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>359\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>359\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>363\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>384\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>384\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>383\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>381\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>3.617\u003C\u002Fstrong>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>-\u003Cbr>Investimento em novos ativos\u003C\u002Ftd>\u003Ctd>2.886\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>2.886\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>-\u003Cbr>Reinvestimentos para reposição de ativos\u003C\u002Ftd>\u003Ctd>1\u003C\u002Ftd>\u003Ctd>7\u003C\u002Ftd>\u003Ctd>7\u003C\u002Ftd>\u003Ctd>7\u003C\u002Ftd>\u003Ctd>8\u003C\u002Ftd>\u003Ctd>8\u003C\u002Ftd>\u003Ctd>8\u003C\u002Ftd>\u003Ctd>8\u003C\u002Ftd>\u003Ctd>8\u003C\u002Ftd>\u003Ctd>9\u003C\u002Ftd>\u003Ctd>9\u003C\u002Ftd>\u003Ctd>79\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>=\u003Cbr>\u003Cstrong>Fluxos de Caixa Operações + Investimentos\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>(2.858)\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>319\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>315\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>321\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>351\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>351\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>355\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>376\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>375\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>374\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>372\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>652\u003C\u002Fstrong>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>=\u003Cbr>Fluxos de Caixa Acumulado\u003C\u002Ftd>\u003Ctd>(2.858)\u003C\u002Ftd>\u003Ctd>(2.540)\u003C\u002Ftd>\u003Ctd>(2.224)\u003C\u002Ftd>\u003Ctd>(1.903)\u003C\u002Ftd>\u003Ctd>(1.552)\u003C\u002Ftd>\u003Ctd>(1.201)\u003C\u002Ftd>\u003Ctd>(846)\u003C\u002Ftd>\u003Ctd>(470)\u003C\u002Ftd>\u003Ctd>(95)\u003C\u002Ftd>\u003Ctd>280\u003C\u002Ftd>\u003Ctd>652\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>+\u003Cbr>\u003Cstrong>Integralização dos Acionistas\u003C\u002Fstrong>\u003Cbr>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>2.886\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>-\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>-\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>-\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>-\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>-\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>-\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>-\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>-\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>-\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>-\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>2.886\u003C\u002Fstrong>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>+\u003Cbr>Reservas e provisões\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003Cbr>=\u003Cbr>Fluxos de Caixa Acumulado\u003C\u002Ftd>\u003Ctd>2.886\u003C\u002Ftd>\u003Ctd>2.886\u003C\u002Ftd>\u003Ctd>2.886\u003C\u002Ftd>\u003Ctd>2.886\u003C\u002Ftd>\u003Ctd>2.886\u003C\u002Ftd>\u003Ctd>2.886\u003C\u002Ftd>\u003Ctd>2.886\u003C\u002Ftd>\u003Ctd>2.886\u003C\u002Ftd>\u003Ctd>2.886\u003C\u002Ftd>\u003Ctd>2.886\u003C\u002Ftd>\u003Ctd>2.886\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>-\u003Cbr>\u003Cstrong>Pagamento de Dividendos a Acionistas\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>27\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>319\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>315\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>321\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>351\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>351\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>355\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>376\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>375\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>374\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>372\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>3.538\u003C\u002Fstrong>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>=\u003Cbr>\u003Cstrong>Fluxos de Caixa Líquidos do período\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>0\u003C\u002Ftd>\u003Ctd>0\u003C\u002Ftd>\u003Ctd>(0)\u003C\u002Ftd>\u003Ctd>0\u003C\u002Ftd>\u003Ctd>(0)\u003C\u002Ftd>\u003Ctd>0\u003C\u002Ftd>\u003Ctd>(0)\u003C\u002Ftd>\u003Ctd>0\u003C\u002Ftd>\u003Ctd>(0)\u003C\u002Ftd>\u003Ctd>0\u003C\u002Ftd>\u003Ctd>0\u003C\u002Ftd>\u003Ctd>0\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>=\u003Cbr>\u003Cstrong>Aplicações + Disponibilidades\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>0\u003C\u002Ftd>\u003Ctd>0\u003C\u002Ftd>\u003Ctd>(0)\u003C\u002Ftd>\u003Ctd>0\u003C\u002Ftd>\u003Ctd>(0)\u003C\u002Ftd>\u003Ctd>0\u003C\u002Ftd>\u003Ctd>0\u003C\u002Ftd>\u003Ctd>0\u003C\u002Ftd>\u003Ctd>0\u003C\u002Ftd>\u003Ctd>0\u003C\u002Ftd>\u003Ctd>0\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003Cstrong>Acionistas\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>-\u003Cbr>\u003Cstrong>Integralização dos Acionistas\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>2.886\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>-\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>-\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>-\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>-\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>-\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>-\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>-\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>-\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>-\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>-\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>2.886\u003C\u002Fstrong>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003Cbr>+\u003Cbr>\u003Cstrong>Distribuição de Dividendos\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>27\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>319\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>315\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>321\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>351\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>351\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>355\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>376\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>375\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>374\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>372\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>3.538\u003C\u002Fstrong>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003Cbr>-\u003Cbr>Impostos\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>+\u003Cbr>Valor Residual\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>4.264\u003C\u002Ftd>\u003Ctd>4.264\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>=\u003Cbr>\u003Cstrong>Fluxos de Caixa Líquidos dos Acionistas\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>(2.858)\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>319\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>315\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>321\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>351\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>351\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>355\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>376\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>375\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>374\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>4.637\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>4.917\u003C\u002Fstrong>\u003C\u002Ftd>\u003C\u002Ftr>\u003C\u002Ftbody>\u003C\u002Ftable>\u003Cp>Página 1 de 2\u003C\u002Fp>\u003Cp>29405000_BRCRenda_v05_250122\u003C\u002Fp>\u003Cp>FCaixaAnual\u003C\u002Fp>\u003Cp>\u002F>\u003C\u002Fp>\u003Ctable>\u003Cthead>\u003Ctr>\u003Cth>\u003Cstrong>Pessoa Jurídica Convencional\u003C\u002Fstrong>\u003C\u002Fth>\u003Cth>\u003C\u002Fth>\u003Cth>\u003C\u002Fth>\u003Cth>\u003C\u002Fth>\u003Cth>\u003C\u002Fth>\u003Cth>\u003C\u002Fth>\u003Cth>\u003C\u002Fth>\u003Cth>Cenário:\u003Cbr>M\u003C\u002Fth>\u003Cth>ercado abert\u003C\u002Fth>\u003Cth>o\u003C\u002Fth>\u003Cth>\u003C\u002Fth>\u003Cth>\u003C\u002Fth>\u003Cth>\u003C\u002Fth>\u003C\u002Ftr>\u003C\u002Fthead>\u003Ctbody>\u003Ctr>\u003Ctd>Ano\u003C\u002Ftd>\u003Ctd>2024\u003C\u002Ftd>\u003Ctd>2025\u003C\u002Ftd>\u003Ctd>2026\u003C\u002Ftd>\u003Ctd>2027\u003C\u002Ftd>\u003Ctd>2028\u003C\u002Ftd>\u003Ctd>2029\u003C\u002Ftd>\u003Ctd>2030\u003C\u002Ftd>\u003Ctd>2031\u003C\u002Ftd>\u003Ctd>2032\u003C\u002Ftd>\u003Ctd>2033\u003C\u002Ftd>\u003Ctd>2034\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>R$ em moeda constante\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>Total\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>+\u003Cbr>\u003Cstrong>Receitas Operacionais\u003C\u002Fstrong>\u003Cbr>-\u003Cbr>Área locável (m2)\u003C\u002Ftd>\u003Ctd>\u003Cstrong>100,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>100,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>100,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>100,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>100,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>100,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>100,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>100,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>100,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>100,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>100,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>100,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003Cbr>-\u003Cbr>Unitário de mercado locação (R$\u002Fm2)\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003Cbr>-\u003Cbr>Potencial de Mercado de Alugueis\u003Cbr>-\u003Cbr>Vacância do empreendimento\u003Cbr>\u003C\u002Ftd>\u003Ctd>101,1%\u003C\u002Ftd>\u003Ctd>102,6%\u003C\u002Ftd>\u003Ctd>107,1%\u003C\u002Ftd>\u003Ctd>108,8%\u003C\u002Ftd>\u003Ctd>103,4%\u003C\u002Ftd>\u003Ctd>107,1%\u003C\u002Ftd>\u003Ctd>108,3%\u003C\u002Ftd>\u003Ctd>102,3%\u003C\u002Ftd>\u003Ctd>102,4%\u003C\u002Ftd>\u003Ctd>102,6%\u003C\u002Ftd>\u003Ctd>103,1%\u003C\u002Ftd>\u003Ctd>104,6%\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>-\u003Cbr>Área vaga (m2)\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>-\u003Cbr>Alugueis Efetivos\u003C\u002Ftd>\u003Ctd>100,0%\u003C\u002Ftd>\u003Ctd>100,0%\u003C\u002Ftd>\u003Ctd>100,0%\u003C\u002Ftd>\u003Ctd>100,0%\u003C\u002Ftd>\u003Ctd>100,0%\u003C\u002Ftd>\u003Ctd>100,0%\u003C\u002Ftd>\u003Ctd>100,0%\u003C\u002Ftd>\u003Ctd>100,0%\u003C\u002Ftd>\u003Ctd>100,0%\u003C\u002Ftd>\u003Ctd>100,0%\u003C\u002Ftd>\u003Ctd>100,0%\u003C\u002Ftd>\u003Ctd>100,0%\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>-\u003Cbr>Receitas de estacionamento\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>-\u003Cbr>Outras receitas\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>-\u003Cbr>\u003Cstrong>Impostos sobre receitas\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>3,7%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>3,7%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>3,7%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>3,7%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>3,7%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>3,7%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>3,7%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>3,7%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>3,7%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>3,7%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>3,7%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>3,7%\u003C\u002Fstrong>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003Cbr>-\u003Cbr>PIS\u003C\u002Ftd>\u003Ctd>0,7%\u003C\u002Ftd>\u003Ctd>0,7%\u003C\u002Ftd>\u003Ctd>0,7%\u003C\u002Ftd>\u003Ctd>0,7%\u003C\u002Ftd>\u003Ctd>0,7%\u003C\u002Ftd>\u003Ctd>0,7%\u003C\u002Ftd>\u003Ctd>0,7%\u003C\u002Ftd>\u003Ctd>0,7%\u003C\u002Ftd>\u003Ctd>0,7%\u003C\u002Ftd>\u003Ctd>0,7%\u003C\u002Ftd>\u003Ctd>0,7%\u003C\u002Ftd>\u003Ctd>0,7%\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>-\u003Cbr>COFINS\u003C\u002Ftd>\u003Ctd>3,0%\u003C\u002Ftd>\u003Ctd>3,0%\u003C\u002Ftd>\u003Ctd>3,0%\u003C\u002Ftd>\u003Ctd>3,0%\u003C\u002Ftd>\u003Ctd>3,0%\u003C\u002Ftd>\u003Ctd>3,0%\u003C\u002Ftd>\u003Ctd>3,0%\u003C\u002Ftd>\u003Ctd>3,0%\u003C\u002Ftd>\u003Ctd>3,0%\u003C\u002Ftd>\u003Ctd>3,0%\u003C\u002Ftd>\u003Ctd>3,0%\u003C\u002Ftd>\u003Ctd>3,0%\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>-\u003Cbr>\u003Cstrong>Despesas Operacionais\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>6,1%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>6,2%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>6,5%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>6,5%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>6,4%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>6,4%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>6,4%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>6,4%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>6,5%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>6,5%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>6,5%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>6,4%\u003C\u002Fstrong>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003Cbr>-\u003Cbr>Despesas de condomínio\u002FIPTU (vacância)\u003C\u002Ftd>\u003Ctd>0,2%\u003C\u002Ftd>\u003Ctd>0,3%\u003C\u002Ftd>\u003Ctd>0,6%\u003C\u002Ftd>\u003Ctd>0,6%\u003C\u002Ftd>\u003Ctd>0,5%\u003C\u002Ftd>\u003Ctd>0,5%\u003C\u002Ftd>\u003Ctd>0,5%\u003C\u002Ftd>\u003Ctd>0,5%\u003C\u002Ftd>\u003Ctd>0,6%\u003C\u002Ftd>\u003Ctd>0,6%\u003C\u002Ftd>\u003Ctd>0,6%\u003C\u002Ftd>\u003Ctd>0,5%\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>-\u003Cbr>Inadimplência irrecuperável\u003C\u002Ftd>\u003Ctd>0,7%\u003C\u002Ftd>\u003Ctd>0,7%\u003C\u002Ftd>\u003Ctd>0,7%\u003C\u002Ftd>\u003Ctd>0,7%\u003C\u002Ftd>\u003Ctd>0,7%\u003C\u002Ftd>\u003Ctd>0,7%\u003C\u002Ftd>\u003Ctd>0,7%\u003C\u002Ftd>\u003Ctd>0,7%\u003C\u002Ftd>\u003Ctd>0,7%\u003C\u002Ftd>\u003Ctd>0,7%\u003C\u002Ftd>\u003Ctd>0,7%\u003C\u002Ftd>\u003Ctd>0,7%\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>-\u003Cbr>Gestão e comercialização de contratos de locação\u003C\u002Ftd>\u003Ctd>5,2%\u003C\u002Ftd>\u003Ctd>5,2%\u003C\u002Ftd>\u003Ctd>5,2%\u003C\u002Ftd>\u003Ctd>5,2%\u003C\u002Ftd>\u003Ctd>5,2%\u003C\u002Ftd>\u003Ctd>5,2%\u003C\u002Ftd>\u003Ctd>5,2%\u003C\u002Ftd>\u003Ctd>5,2%\u003C\u002Ftd>\u003Ctd>5,2%\u003C\u002Ftd>\u003Ctd>5,2%\u003C\u002Ftd>\u003Ctd>5,2%\u003C\u002Ftd>\u003Ctd>5,2%\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>-\u003Cbr>Despesas recorrentes FII\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>-\u003Cbr>Despesas iniciais de estruturação e distribuição\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>=\u003Cbr>Lucro antes juros, imp., deprec. e amortiz. (EBTIDA)\u003C\u002Ftd>\u003Ctd>\u003Cstrong>90,3%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>90,1%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>89,9%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>89,9%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>89,9%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>89,9%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>89,9%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>89,9%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>89,9%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>89,9%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>89,9%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>89,9%\u003C\u002Fstrong>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>-\u003Cbr>Depreciação\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>=\u003Cbr>\u003Cstrong>Lucro antes de juros e Impostos (EBIT)\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>90,3%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>90,1%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>89,8%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>89,9%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>89,9%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>89,9%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>89,9%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>89,9%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>89,9%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>89,9%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>89,9%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>89,9%\u003C\u002Fstrong>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>-\u002F+\u003Cbr>Receitas\u002FDespesas financeiras\u003C\u002Ftd>\u003Ctd>\u003Cstrong>0,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>0,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>0,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>0,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>0,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>0,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>0,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>0,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>0,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>0,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>0,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>0,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>=\u003Cbr>\u003Cstrong>Lucro antes de Impostos\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>90,3%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>90,1%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>89,8%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>89,9%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>89,9%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>89,9%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>89,9%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>89,9%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>89,9%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>89,9%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>89,9%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>89,9%\u003C\u002Fstrong>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003Cbr>-\u003Cbr>Impostos (IR\u002FCSSL)\u003C\u002Ftd>\u003Ctd>10,9%\u003C\u002Ftd>\u003Ctd>10,9%\u003C\u002Ftd>\u003Ctd>10,9%\u003C\u002Ftd>\u003Ctd>10,9%\u003C\u002Ftd>\u003Ctd>10,9%\u003C\u002Ftd>\u003Ctd>10,9%\u003C\u002Ftd>\u003Ctd>10,9%\u003C\u002Ftd>\u003Ctd>10,9%\u003C\u002Ftd>\u003Ctd>10,9%\u003C\u002Ftd>\u003Ctd>10,9%\u003C\u002Ftd>\u003Ctd>10,9%\u003C\u002Ftd>\u003Ctd>10,9%\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>=\u003Cbr>\u003Cstrong>Lucro líquido\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>79,4%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>79,2%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>79,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>79,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>79,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>79,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>79,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>79,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>79,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>79,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>79,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>79,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003Cbr>+\u003Cbr>Depreciação e Amortização\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>=\u003Cbr>\u003Cstrong>Fluxos de Caixa Provenientes de Operações\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>79,4%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>79,2%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>79,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>79,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>79,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>79,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>79,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>79,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>79,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>79,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>79,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>79,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>-\u003Cbr>Investimento em novos ativos\u003C\u002Ftd>\u003Ctd>8264,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>63,1%\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>-\u003Cbr>Reinvestimentos para reposição de ativos\u003C\u002Ftd>\u003Ctd>1,6%\u003C\u002Ftd>\u003Ctd>1,7%\u003C\u002Ftd>\u003Ctd>1,7%\u003C\u002Ftd>\u003Ctd>1,8%\u003C\u002Ftd>\u003Ctd>1,7%\u003C\u002Ftd>\u003Ctd>1,7%\u003C\u002Ftd>\u003Ctd>1,7%\u003C\u002Ftd>\u003Ctd>1,7%\u003C\u002Ftd>\u003Ctd>1,7%\u003C\u002Ftd>\u003Ctd>1,8%\u003C\u002Ftd>\u003Ctd>1,8%\u003C\u002Ftd>\u003Ctd>1,7%\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003Cbr>=\u003Cbr>\u003Cstrong>Fluxos de Caixa Operações + Investimentos\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>-8186,3%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>77,5%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>77,2%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>77,2%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>77,4%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>77,3%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>77,3%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>77,4%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>77,3%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>77,2%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>77,2%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>14,3%\u003C\u002Fstrong>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003Cbr>=\u003Cbr>Fluxos de Caixa Acumulado\u003C\u002Ftd>\u003Ctd>-8186,3%\u003C\u002Ftd>\u003Ctd>-617,6%\u003C\u002Ftd>\u003Ctd>-544,8%\u003C\u002Ftd>\u003Ctd>-457,4%\u003C\u002Ftd>\u003Ctd>-342,0%\u003C\u002Ftd>\u003Ctd>-264,7%\u003C\u002Ftd>\u003Ctd>-184,2%\u003C\u002Ftd>\u003Ctd>-96,6%\u003C\u002Ftd>\u003Ctd>-19,5%\u003C\u002Ftd>\u003Ctd>57,7%\u003C\u002Ftd>\u003Ctd>135,2%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>+\u003Cbr>\u003Cstrong>Integralização dos Acionistas\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>8264,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>0,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>0,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>0,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>0,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>0,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>0,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>0,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>0,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>0,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>0,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>63,1%\u003C\u002Fstrong>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>+\u003Cbr>Reservas e provisões\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>=\u003Cbr>Fluxos de Caixa Acumulado\u003C\u002Ftd>\u003Ctd>8264,0%\u003C\u002Ftd>\u003Ctd>701,8%\u003C\u002Ftd>\u003Ctd>706,7%\u003C\u002Ftd>\u003Ctd>693,6%\u003C\u002Ftd>\u003Ctd>636,0%\u003C\u002Ftd>\u003Ctd>636,0%\u003C\u002Ftd>\u003Ctd>628,3%\u003C\u002Ftd>\u003Ctd>593,4%\u003C\u002Ftd>\u003Ctd>594,3%\u003C\u002Ftd>\u003Ctd>595,2%\u003C\u002Ftd>\u003Ctd>598,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>-\u003Cbr>\u003Cstrong>Pagamento de Dividendos a Acionistas\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>77,8%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>77,5%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>77,2%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>77,2%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>77,4%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>77,3%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>77,3%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>77,4%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>77,3%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>77,2%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>77,2%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>77,3%\u003C\u002Fstrong>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>=\u003Cbr>\u003Cstrong>Fluxos de Caixa Líquidos do período\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>=\u003Cbr>\u003Cstrong>Aplicações + Disponibilidades\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003Cstrong>Acionistas\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>-\u003Cbr>\u003Cstrong>Integralização dos Acionistas\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>8264,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>0,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>0,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>0,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>0,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>0,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>0,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>0,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>0,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>0,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>0,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>63,1%\u003C\u002Fstrong>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003Cbr>+\u003Cbr>\u003Cstrong>Distribuição de Dividendos\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>77,8%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>77,5%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>77,2%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>77,2%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>77,4%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>77,3%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>77,3%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>77,4%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>77,3%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>77,2%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>77,2%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>77,3%\u003C\u002Fstrong>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>-\u003Cbr>Impostos\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>+\u003Cbr>Valor Residual\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>883,8%\u003C\u002Ftd>\u003Ctd>93,2%\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>=\u003Cbr>\u003Cstrong>Fluxos de Caixa Líquidos dos Acionistas\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>-8186,3%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>77,5%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>77,2%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>77,2%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>77,4%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>77,3%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>77,3%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>77,4%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>77,3%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>77,2%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>961,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>107,4%\u003C\u002Fstrong>\u003C\u002Ftd>\u003C\u002Ftr>\u003C\u002Ftbody>\u003C\u002Ftable>\u003Cp>Página 2 de 2\u003C\u002Fp>\u003Cp>\u003Cimg alt=\"\" src=\"\u002Fstorage\u002Ffiis\u002Fdocumentos\u002F7966\u002F7966.pdf-0062-01.png\">\u003C\u002Fp>\u003Ch5>\u003Cstrong>SIMULAÇÃO DE REFERENCIAIS DE VALORES NO CONTEXTO DO FII\u003C\u002Fstrong>\u003C\u002Fh5>\u003Cp>\u003Cimg alt=\"\" src=\"\u002Fstorage\u002Ffiis\u002Fdocumentos\u002F7966\u002F7966.pdf-0063-01.png\">\u003C\u002Fp>\u003Cp>Para a simulação de valores referenciais no contexto da estrutura de um FII devemos analisar o impacto dos benefícios fiscais do FII contra os seus custos de estruturação, distribuição e de carregamento recorrentes na sua operação.\u003C\u002Fp>\u003Cp>Desta forma os impostos de renda e contribuição social sobre o lucro, PIS e COFINS foram desconsiderados admitindo-se que o fundo terá os benefícios de isenção destes tributos. Também não foram considerados impostos de renda para os cotistas na distribuição de resultados, contudo considerando os custos e despesas de estruturação e carregamento do FII.\u003C\u002Fp>\u003Cp>Para a simulação dos valores no cenário de um FII, as despesas de estruturação e distribuição inicial e as recorrentes do fundo foram consideradas conforme parâmetros abaixo:\u003C\u002Fp>\u003Ctable>\u003Cthead>\u003Ctr>\u003Cth>Despesas recorrentes do Fundo\u003Cbr>Fixa R$\u003C\u002Fth>\u003C\u002Ftr>\u003C\u002Fthead>\u003Ctbody>\u003Ctr>\u003Ctd>Despesas recorrentes FII\u003Cbr>0,90% ao ano PL\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>Despesas iniciais do Fundo Montante R$\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>Custos iniciais\u003Cbr>121.224\u003C\u002Ftd>\u003C\u002Ftr>\u003C\u002Ftbody>\u003C\u002Ftable>\u003Cp>Assim, o custo de capital adotado como taxa de desconto do fluxo de caixa para o investidor é o seguinte:\u003C\u002Fp>\u003Cp>ke = 6,10% + (5,95% x 0,46) + 0,50% = 9,34% (data base da avaliação) ke = 4,50% + (5,95% x 0,53) + 0,30% = 7,95% (valor residual)\u003C\u002Fp>\u003Cp>\u003Cimg alt=\"\" src=\"\u002Fstorage\u002Ffiis\u002Fdocumentos\u002F7966\u002F7966.pdf-0064-01.png\">\u003C\u002Fp>\u003Ch5>\u003Cstrong>VALOR ECONÔMICO DO EMPREENDIMENTO (NPV)\u003C\u002Fstrong>\u003C\u002Fh5>\u003Cp>O valor econômico equiparado ao valor justo do empreendimento foi calculado com base no critério do Fluxo de Caixa Descontado (DCF – Discounted Cash Flow), dentro do conceito de valor presente líquido (NPV), considerado em cada data analisada o fluxo de caixa futuro descontado pelo respectivo custo de capital (Ke) calculado no item anterior, conforme fórmula abaixo:\u003C\u002Fp>\u003Cp>\u003Cimg alt=\"\" src=\"\u002Fstorage\u002Ffiis\u002Fdocumentos\u002F7966\u002F7966.pdf-0064-04.png\">\u003C\u002Fp>\u003Cp>Onde:\u003C\u002Fp>\u003Cp>NPVi = Valor Econômico do empreendimento na data (i) FCFi = Fluxo de Caixa Líquido dos cotistas na Data (i) Ke = custo de capital próprio\u003C\u002Fp>\u003Cp>Neste valor presente está incorporado os custos de aquisição do imóvel (ITBI e registros) que devem ser excluídos para obter o valor de aquisição do imóvel puro (incógnita da avaliação).\u003C\u002Fp>\u003Cp>Com base em toda a análise e no contexto atual do empreendimento e do mercado, obtivemos o seguinte valor para o imóvel avaliando:\u003C\u002Fp>\u003Cp>Valor do Econômico: R$ 4.313.000,00\u003C\u002Fp>\u003Cp>29405000_BRCRenda_v05_250122\u003C\u002Fp>\u003Cp>FCaixaAnual\u003C\u002Fp>\u003Cp>\u002F>\u003C\u002Fp>\u003Ctable>\u003Cthead>\u003Ctr>\u003Cth>\u003Cstrong>FUNDO DE INVESTIMENTO IMOBILIÁRIO\u003C\u002Fstrong>\u003C\u002Fth>\u003Cth>\u003C\u002Fth>\u003Cth>\u003C\u002Fth>\u003Cth>\u003C\u002Fth>\u003Cth>\u003C\u002Fth>\u003Cth>\u003C\u002Fth>\u003Cth>\u003C\u002Fth>\u003Cth>Cenário:\u003Cbr>B\u003C\u002Fth>\u003Cth>uyToLease\u002FFII\u003C\u002Fth>\u003Cth>\u003C\u002Fth>\u003Cth>\u003C\u002Fth>\u003Cth>\u003C\u002Fth>\u003Cth>\u003C\u002Fth>\u003C\u002Ftr>\u003C\u002Fthead>\u003Ctbody>\u003Ctr>\u003Ctd>Ano\u003C\u002Ftd>\u003Ctd>2024\u003C\u002Ftd>\u003Ctd>2025\u003C\u002Ftd>\u003Ctd>2026\u003C\u002Ftd>\u003Ctd>2027\u003C\u002Ftd>\u003Ctd>2028\u003C\u002Ftd>\u003Ctd>2029\u003C\u002Ftd>\u003Ctd>2030\u003C\u002Ftd>\u003Ctd>2031\u003C\u002Ftd>\u003Ctd>2032\u003C\u002Ftd>\u003Ctd>2033\u003C\u002Ftd>\u003Ctd>2034\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>Total\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>R$ em moeda constante\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>+\u003Cbr>\u003Cstrong>Receitas Operacionais\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>35\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>414\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>426\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>441\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>457\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>474\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>485\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>484\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>484\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>483\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>482\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>4.666\u003C\u002Fstrong>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>-\u003Cbr>Área locável (m2)\u003Cbr>\u003C\u002Ftd>\u003Ctd>21\u003Cbr>\u003C\u002Ftd>\u003Ctd>251\u003Cbr>\u003C\u002Ftd>\u003Ctd>251\u003Cbr>\u003C\u002Ftd>\u003Ctd>251\u003Cbr>\u003C\u002Ftd>\u003Ctd>251\u003Cbr>\u003C\u002Ftd>\u003Ctd>251\u003Cbr>\u003C\u002Ftd>\u003Ctd>251\u003Cbr>\u003C\u002Ftd>\u003Ctd>251\u003Cbr>\u003C\u002Ftd>\u003Ctd>251\u003Cbr>\u003C\u002Ftd>\u003Ctd>251\u003Cbr>\u003C\u002Ftd>\u003Ctd>251\u003Cbr>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>-\u003Cbr>Unitário de mercado locação (R$\u002Fm2)\u003C\u002Ftd>\u003Ctd>141\u003C\u002Ftd>\u003Ctd>140\u003C\u002Ftd>\u003Ctd>145\u003C\u002Ftd>\u003Ctd>150\u003C\u002Ftd>\u003Ctd>156\u003C\u002Ftd>\u003Ctd>161\u003C\u002Ftd>\u003Ctd>165\u003C\u002Ftd>\u003Ctd>165\u003C\u002Ftd>\u003Ctd>165\u003C\u002Ftd>\u003Ctd>165\u003C\u002Ftd>\u003Ctd>165\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>-\u003Cbr>Potencial de Mercado de Alugueis\u003Cbr>\u003C\u002Ftd>\u003Ctd>35\u003Cbr>\u003C\u002Ftd>\u003Ctd>422\u003Cbr>\u003C\u002Ftd>\u003Ctd>437\u003Cbr>\u003C\u002Ftd>\u003Ctd>453\u003Cbr>\u003C\u002Ftd>\u003Ctd>469\u003Cbr>\u003C\u002Ftd>\u003Ctd>486\u003Cbr>\u003C\u002Ftd>\u003Ctd>497\u003Cbr>\u003C\u002Ftd>\u003Ctd>497\u003Cbr>\u003C\u002Ftd>\u003Ctd>497\u003Cbr>\u003C\u002Ftd>\u003Ctd>497\u003Cbr>\u003C\u002Ftd>\u003Ctd>497\u003Cbr>\u003C\u002Ftd>\u003Ctd>4.788\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>-\u003Cbr>Vacância do empreendimento\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,4%\u003C\u002Ftd>\u003Ctd>2,5%\u003C\u002Ftd>\u003Ctd>2,5%\u003C\u002Ftd>\u003Ctd>2,5%\u003C\u002Ftd>\u003Ctd>2,5%\u003C\u002Ftd>\u003Ctd>2,5%\u003C\u002Ftd>\u003Ctd>2,6%\u003C\u002Ftd>\u003Ctd>2,7%\u003C\u002Ftd>\u003Ctd>2,9%\u003C\u002Ftd>\u003Ctd>3,1%\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003Cbr>-\u003Cbr>Área vaga (m2)\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>1\u003C\u002Ftd>\u003Ctd>6\u003C\u002Ftd>\u003Ctd>6\u003C\u002Ftd>\u003Ctd>6\u003C\u002Ftd>\u003Ctd>6\u003C\u002Ftd>\u003Ctd>6\u003C\u002Ftd>\u003Ctd>6\u003C\u002Ftd>\u003Ctd>7\u003C\u002Ftd>\u003Ctd>7\u003C\u002Ftd>\u003Ctd>8\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>-\u003Cbr>Alugueis Efetivos\u003C\u002Ftd>\u003Ctd>35\u003C\u002Ftd>\u003Ctd>414\u003C\u002Ftd>\u003Ctd>426\u003C\u002Ftd>\u003Ctd>441\u003C\u002Ftd>\u003Ctd>457\u003C\u002Ftd>\u003Ctd>474\u003C\u002Ftd>\u003Ctd>485\u003C\u002Ftd>\u003Ctd>484\u003C\u002Ftd>\u003Ctd>484\u003C\u002Ftd>\u003Ctd>483\u003C\u002Ftd>\u003Ctd>482\u003C\u002Ftd>\u003Ctd>4.666\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>-\u003Cbr>Receitas de estacionamento\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>-\u003Cbr>Outras receitas\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>-\u003Cbr>\u003Cstrong>Impostos sobre receitas\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>-\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>-\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>-\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>-\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>-\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>-\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>-\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>-\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>-\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>-\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>-\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>-\u003C\u002Fstrong>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>-\u003Cbr>PIS\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>-\u003Cbr>COFINS\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>-\u003Cbr>\u003Cstrong>Despesas Operacionais\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>125\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>51\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>53\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>54\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>55\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>55\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>56\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>56\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>56\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>56\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>56\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>673\u003C\u002Fstrong>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>-\u003Cbr>Despesas de condomínio\u002FIPTU (vacância)\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>0\u003C\u002Ftd>\u003Ctd>2\u003C\u002Ftd>\u003Ctd>2\u003C\u002Ftd>\u003Ctd>2\u003C\u002Ftd>\u003Ctd>2\u003C\u002Ftd>\u003Ctd>2\u003C\u002Ftd>\u003Ctd>3\u003C\u002Ftd>\u003Ctd>3\u003C\u002Ftd>\u003Ctd>3\u003C\u002Ftd>\u003Ctd>3\u003C\u002Ftd>\u003Ctd>24\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>-\u003Cbr>Inadimplência irrecuperável\u003C\u002Ftd>\u003Ctd>0\u003C\u002Ftd>\u003Ctd>1\u003C\u002Ftd>\u003Ctd>1\u003C\u002Ftd>\u003Ctd>2\u003C\u002Ftd>\u003Ctd>2\u003C\u002Ftd>\u003Ctd>2\u003C\u002Ftd>\u003Ctd>2\u003C\u002Ftd>\u003Ctd>2\u003C\u002Ftd>\u003Ctd>2\u003C\u002Ftd>\u003Ctd>2\u003C\u002Ftd>\u003Ctd>2\u003C\u002Ftd>\u003Ctd>21\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>-\u003Cbr>Gestão e comercialização de contratos de locação\u003C\u002Ftd>\u003Ctd>1\u003C\u002Ftd>\u003Ctd>11\u003C\u002Ftd>\u003Ctd>11\u003C\u002Ftd>\u003Ctd>11\u003C\u002Ftd>\u003Ctd>12\u003C\u002Ftd>\u003Ctd>12\u003C\u002Ftd>\u003Ctd>13\u003C\u002Ftd>\u003Ctd>13\u003C\u002Ftd>\u003Ctd>13\u003C\u002Ftd>\u003Ctd>13\u003C\u002Ftd>\u003Ctd>13\u003C\u002Ftd>\u003Ctd>121\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>-\u003Cbr>Despesas recorrentes FII\u003C\u002Ftd>\u003Ctd>3\u003C\u002Ftd>\u003Ctd>38\u003C\u002Ftd>\u003Ctd>38\u003C\u002Ftd>\u003Ctd>38\u003C\u002Ftd>\u003Ctd>38\u003C\u002Ftd>\u003Ctd>38\u003C\u002Ftd>\u003Ctd>38\u003C\u002Ftd>\u003Ctd>38\u003C\u002Ftd>\u003Ctd>38\u003C\u002Ftd>\u003Ctd>38\u003C\u002Ftd>\u003Ctd>38\u003C\u002Ftd>\u003Ctd>385\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003Cbr>-\u003Cbr>Despesas iniciais de estruturação e distribuição\u003C\u002Ftd>\u003Ctd>121\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>121\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>=\u003Cbr>Lucro antes juros, imp., deprec. e amortiz. (EBTIDA)\u003C\u002Ftd>\u003Ctd>\u003Cstrong>(90)\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>364\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>373\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>388\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>402\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>418\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>429\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>429\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>428\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>427\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>426\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>3.993\u003C\u002Fstrong>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>-\u003Cbr>Depreciação\u003C\u002Ftd>\u003Ctd>0\u003C\u002Ftd>\u003Ctd>0\u003C\u002Ftd>\u003Ctd>0\u003C\u002Ftd>\u003Ctd>0\u003C\u002Ftd>\u003Ctd>0\u003C\u002Ftd>\u003Ctd>0\u003C\u002Ftd>\u003Ctd>0\u003C\u002Ftd>\u003Ctd>0\u003C\u002Ftd>\u003Ctd>0\u003C\u002Ftd>\u003Ctd>0\u003C\u002Ftd>\u003Ctd>0\u003C\u002Ftd>\u003Ctd>0\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>=\u003Cbr>\u003Cstrong>Lucro antes de juros e Impostos (EBIT)\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>(90)\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>364\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>373\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>388\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>402\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>418\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>429\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>429\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>428\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>427\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>426\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>3.993\u003C\u002Fstrong>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>-\u002F+\u003Cbr>Receitas\u002FDespesas financeiras\u003C\u002Ftd>\u003Ctd>\u003Cstrong>(0)\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>0\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>(0)\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>(0)\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>(0)\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>(0)\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>(0)\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>(0)\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>(0)\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>(0)\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>(0)\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>(0)\u003C\u002Fstrong>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>=\u003Cbr>\u003Cstrong>Lucro antes de Impostos\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>(90)\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>364\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>373\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>388\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>402\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>418\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>429\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>429\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>428\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>427\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>426\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>3.993\u003C\u002Fstrong>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>-\u003Cbr>Impostos (IR\u002FCSSL)\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>=\u003Cbr>\u003Cstrong>Lucro líquido\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>(90)\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>364\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>373\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>388\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>402\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>418\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>429\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>429\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>428\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>427\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>426\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>3.993\u003C\u002Fstrong>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>+\u003Cbr>Depreciação e Amortização\u003C\u002Ftd>\u003Ctd>0\u003C\u002Ftd>\u003Ctd>0\u003C\u002Ftd>\u003Ctd>0\u003C\u002Ftd>\u003Ctd>0\u003C\u002Ftd>\u003Ctd>0\u003C\u002Ftd>\u003Ctd>0\u003C\u002Ftd>\u003Ctd>0\u003C\u002Ftd>\u003Ctd>0\u003C\u002Ftd>\u003Ctd>0\u003C\u002Ftd>\u003Ctd>0\u003C\u002Ftd>\u003Ctd>0\u003C\u002Ftd>\u003Ctd>0\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>=\u003Cbr>\u003Cstrong>Fluxos de Caixa Provenientes de Operações\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>(90)\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>364\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>373\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>388\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>402\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>418\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>429\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>429\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>428\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>427\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>426\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>3.993\u003C\u002Fstrong>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>-\u003Cbr>Investimento em novos ativos\u003C\u002Ftd>\u003Ctd>2.886\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>2.886\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>-\u003Cbr>Reinvestimentos para reposição de ativos\u003C\u002Ftd>\u003Ctd>1\u003C\u002Ftd>\u003Ctd>7\u003C\u002Ftd>\u003Ctd>7\u003C\u002Ftd>\u003Ctd>7\u003C\u002Ftd>\u003Ctd>8\u003C\u002Ftd>\u003Ctd>8\u003C\u002Ftd>\u003Ctd>8\u003C\u002Ftd>\u003Ctd>8\u003C\u002Ftd>\u003Ctd>8\u003C\u002Ftd>\u003Ctd>9\u003C\u002Ftd>\u003Ctd>9\u003C\u002Ftd>\u003Ctd>79\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>=\u003Cbr>\u003Cstrong>Fluxos de Caixa Operações + Investimentos\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>(2.977)\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>357\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>366\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>380\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>395\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>411\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>421\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>420\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>419\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>418\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>417\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>1.028\u003C\u002Fstrong>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>=\u003Cbr>Fluxos de Caixa Acumulado\u003C\u002Ftd>\u003Ctd>(2.977)\u003C\u002Ftd>\u003Ctd>(2.620)\u003C\u002Ftd>\u003Ctd>(2.254)\u003C\u002Ftd>\u003Ctd>(1.873)\u003C\u002Ftd>\u003Ctd>(1.478)\u003C\u002Ftd>\u003Ctd>(1.068)\u003C\u002Ftd>\u003Ctd>(647)\u003C\u002Ftd>\u003Ctd>(226)\u003C\u002Ftd>\u003Ctd>193\u003C\u002Ftd>\u003Ctd>611\u003C\u002Ftd>\u003Ctd>1.028\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>+\u003Cbr>\u003Cstrong>Integralização dos Cotistas\u003C\u002Fstrong>\u003Cbr>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>3.007\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>-\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>-\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>-\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>-\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>-\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>-\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>-\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>-\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>-\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>-\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>3.007\u003C\u002Fstrong>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>+\u003Cbr>Reservas e provisões\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003Cbr>=\u003Cbr>Fluxos de Caixa Acumulado\u003C\u002Ftd>\u003Ctd>3.007\u003C\u002Ftd>\u003Ctd>3.007\u003C\u002Ftd>\u003Ctd>3.007\u003C\u002Ftd>\u003Ctd>3.007\u003C\u002Ftd>\u003Ctd>3.007\u003C\u002Ftd>\u003Ctd>3.007\u003C\u002Ftd>\u003Ctd>3.007\u003C\u002Ftd>\u003Ctd>3.007\u003C\u002Ftd>\u003Ctd>3.007\u003C\u002Ftd>\u003Ctd>3.007\u003C\u002Ftd>\u003Ctd>3.007\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>-\u003Cbr>\u003Cstrong>Remuneração de Cotistas\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>30\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>357\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>366\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>380\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>395\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>411\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>421\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>420\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>419\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>418\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>417\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>4.035\u003C\u002Fstrong>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003Cbr>=\u003Cbr>\u003Cstrong>Fluxos de Caixa Líquidos do período\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>(0)\u003C\u002Ftd>\u003Ctd>0\u003C\u002Ftd>\u003Ctd>0\u003C\u002Ftd>\u003Ctd>0\u003C\u002Ftd>\u003Ctd>0\u003C\u002Ftd>\u003Ctd>0\u003C\u002Ftd>\u003Ctd>(0)\u003C\u002Ftd>\u003Ctd>(0)\u003C\u002Ftd>\u003Ctd>0\u003C\u002Ftd>\u003Ctd>(0)\u003C\u002Ftd>\u003Ctd>0\u003C\u002Ftd>\u003Ctd>0\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>=\u003Cbr>\u003Cstrong>Aplicações + Disponibilidades\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>(0)\u003C\u002Ftd>\u003Ctd>(0)\u003C\u002Ftd>\u003Ctd>0\u003C\u002Ftd>\u003Ctd>0\u003C\u002Ftd>\u003Ctd>0\u003C\u002Ftd>\u003Ctd>0\u003C\u002Ftd>\u003Ctd>0\u003C\u002Ftd>\u003Ctd>0\u003C\u002Ftd>\u003Ctd>0\u003C\u002Ftd>\u003Ctd>0\u003C\u002Ftd>\u003Ctd>0\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003Cstrong>Cotistas\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>-\u003Cbr>\u003Cstrong>Investimento na aquisição das Cotas\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>3.007\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>-\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>-\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>-\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>-\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>-\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>-\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>-\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>-\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>-\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>-\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>3.007\u003C\u002Fstrong>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003Cbr>+\u003Cbr>\u003Cstrong>Remuneração das Cotas\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>30\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>357\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>366\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>380\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>395\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>411\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>421\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>420\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>419\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>418\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>417\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>4.035\u003C\u002Fstrong>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003Cbr>-\u003Cbr>Impostos\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>+\u003Cbr>Valor Residual\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>-\u003C\u002Ftd>\u003Ctd>4.829\u003C\u002Ftd>\u003Ctd>4.829\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>=\u003Cbr>\u003Cstrong>Fluxos de Caixa Líquidos dos Cotistas\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>(2.977)\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>357\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>366\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>380\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>395\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>411\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>421\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>420\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>419\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>418\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>5.246\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>5.858\u003C\u002Fstrong>\u003C\u002Ftd>\u003C\u002Ftr>\u003C\u002Ftbody>\u003C\u002Ftable>\u003Cp>Página 1 de 2\u003C\u002Fp>\u003Cp>29405000_BRCRenda_v05_250122\u003C\u002Fp>\u003Cp>FCaixaAnual\u003C\u002Fp>\u003Cp>\u002F>\u003C\u002Fp>\u003Ctable>\u003Cthead>\u003Ctr>\u003Cth>\u003Cstrong>FUNDO DE INVESTIMENTO IMOBILIÁRIO\u003C\u002Fstrong>\u003C\u002Fth>\u003Cth>\u003C\u002Fth>\u003Cth>\u003C\u002Fth>\u003Cth>\u003C\u002Fth>\u003Cth>\u003C\u002Fth>\u003Cth>\u003C\u002Fth>\u003Cth>\u003C\u002Fth>\u003Cth>Cenário:\u003Cbr>B\u003C\u002Fth>\u003Cth>uyToLease\u002FF\u003C\u002Fth>\u003Cth>II\u003C\u002Fth>\u003Cth>\u003C\u002Fth>\u003Cth>\u003C\u002Fth>\u003Cth>\u003C\u002Fth>\u003C\u002Ftr>\u003C\u002Fthead>\u003Ctbody>\u003Ctr>\u003Ctd>Ano\u003C\u002Ftd>\u003Ctd>2024\u003C\u002Ftd>\u003Ctd>2025\u003C\u002Ftd>\u003Ctd>2026\u003C\u002Ftd>\u003Ctd>2027\u003C\u002Ftd>\u003Ctd>2028\u003C\u002Ftd>\u003Ctd>2029\u003C\u002Ftd>\u003Ctd>2030\u003C\u002Ftd>\u003Ctd>2031\u003C\u002Ftd>\u003Ctd>2032\u003C\u002Ftd>\u003Ctd>2033\u003C\u002Ftd>\u003Ctd>2034\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>R$ em moeda constante\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>Total\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>+\u003Cbr>\u003Cstrong>Receitas Operacionais\u003C\u002Fstrong>\u003Cbr>-\u003Cbr>Área locável (m2)\u003Cbr>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>100,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>100,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>100,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>100,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>100,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>100,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>100,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>100,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>100,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>100,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>100,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>100,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>-\u003Cbr>Unitário de mercado locação (R$\u002Fm2)\u003Cbr>-\u003Cbr>Potencial de Mercado de Alugueis\u003Cbr>-\u003Cbr>Vacância do empreendimento\u003C\u002Ftd>\u003Ctd>101,0%\u003C\u002Ftd>\u003Ctd>101,8%\u003C\u002Ftd>\u003Ctd>102,6%\u003C\u002Ftd>\u003Ctd>102,6%\u003C\u002Ftd>\u003Ctd>102,6%\u003C\u002Ftd>\u003Ctd>102,6%\u003C\u002Ftd>\u003Ctd>102,6%\u003C\u002Ftd>\u003Ctd>102,7%\u003C\u002Ftd>\u003Ctd>102,8%\u003C\u002Ftd>\u003Ctd>103,0%\u003C\u002Ftd>\u003Ctd>103,2%\u003C\u002Ftd>\u003Ctd>102,6%\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>-\u003Cbr>Área vaga (m2)\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003Cbr>-\u003Cbr>Alugueis Efetivos\u003C\u002Ftd>\u003Ctd>100,0%\u003C\u002Ftd>\u003Ctd>100,0%\u003C\u002Ftd>\u003Ctd>100,0%\u003C\u002Ftd>\u003Ctd>100,0%\u003C\u002Ftd>\u003Ctd>100,0%\u003C\u002Ftd>\u003Ctd>100,0%\u003C\u002Ftd>\u003Ctd>100,0%\u003C\u002Ftd>\u003Ctd>100,0%\u003C\u002Ftd>\u003Ctd>100,0%\u003C\u002Ftd>\u003Ctd>100,0%\u003C\u002Ftd>\u003Ctd>100,0%\u003C\u002Ftd>\u003Ctd>100,0%\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>-\u003Cbr>Receitas de estacionamento\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>-\u003Cbr>Outras receitas\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>-\u003Cbr>\u003Cstrong>Impostos sobre receitas\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>0,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>0,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>0,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>0,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>0,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>0,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>0,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>0,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>0,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>0,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>0,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>0,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>-\u003Cbr>PIS\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>-\u003Cbr>COFINS\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>-\u003Cbr>\u003Cstrong>Despesas Operacionais\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>358,8%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>12,2%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>12,4%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>12,2%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>12,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>11,7%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>11,5%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>11,5%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>11,6%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>11,6%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>11,6%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>14,4%\u003C\u002Fstrong>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003Cbr>-\u003Cbr>Despesas de condomínio\u002FIPTU (vacância)\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,1%\u003C\u002Ftd>\u003Ctd>0,6%\u003C\u002Ftd>\u003Ctd>0,6%\u003C\u002Ftd>\u003Ctd>0,5%\u003C\u002Ftd>\u003Ctd>0,5%\u003C\u002Ftd>\u003Ctd>0,5%\u003C\u002Ftd>\u003Ctd>0,5%\u003C\u002Ftd>\u003Ctd>0,6%\u003C\u002Ftd>\u003Ctd>0,6%\u003C\u002Ftd>\u003Ctd>0,6%\u003C\u002Ftd>\u003Ctd>0,5%\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003Cbr>-\u003Cbr>Inadimplência irrecuperável\u003C\u002Ftd>\u003Ctd>0,3%\u003C\u002Ftd>\u003Ctd>0,3%\u003C\u002Ftd>\u003Ctd>0,3%\u003C\u002Ftd>\u003Ctd>0,4%\u003C\u002Ftd>\u003Ctd>0,5%\u003C\u002Ftd>\u003Ctd>0,5%\u003C\u002Ftd>\u003Ctd>0,5%\u003C\u002Ftd>\u003Ctd>0,5%\u003C\u002Ftd>\u003Ctd>0,5%\u003C\u002Ftd>\u003Ctd>0,5%\u003C\u002Ftd>\u003Ctd>0,5%\u003C\u002Ftd>\u003Ctd>0,5%\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003Cbr>-\u003Cbr>Gestão e comercialização de contratos de locação\u003C\u002Ftd>\u003Ctd>2,6%\u003C\u002Ftd>\u003Ctd>2,6%\u003C\u002Ftd>\u003Ctd>2,6%\u003C\u002Ftd>\u003Ctd>2,6%\u003C\u002Ftd>\u003Ctd>2,6%\u003C\u002Ftd>\u003Ctd>2,6%\u003C\u002Ftd>\u003Ctd>2,6%\u003C\u002Ftd>\u003Ctd>2,6%\u003C\u002Ftd>\u003Ctd>2,6%\u003C\u002Ftd>\u003Ctd>2,6%\u003C\u002Ftd>\u003Ctd>2,6%\u003C\u002Ftd>\u003Ctd>2,6%\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003Cbr>-\u003Cbr>Despesas recorrentes FII\u003C\u002Ftd>\u003Ctd>9,2%\u003C\u002Ftd>\u003Ctd>9,2%\u003C\u002Ftd>\u003Ctd>9,0%\u003C\u002Ftd>\u003Ctd>8,7%\u003C\u002Ftd>\u003Ctd>8,4%\u003C\u002Ftd>\u003Ctd>8,1%\u003C\u002Ftd>\u003Ctd>7,9%\u003C\u002Ftd>\u003Ctd>7,9%\u003C\u002Ftd>\u003Ctd>7,9%\u003C\u002Ftd>\u003Ctd>7,9%\u003C\u002Ftd>\u003Ctd>7,9%\u003C\u002Ftd>\u003Ctd>8,3%\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>-\u003Cbr>Despesas iniciais de estruturação e distribuição\u003C\u002Ftd>\u003Ctd>346,7%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>2,6%\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>=\u003Cbr>Lucro antes juros, imp., deprec. e amortiz. (EBTIDA)\u003C\u002Ftd>\u003Ctd>\u003Cstrong>-258,8%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>87,8%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>87,6%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>87,8%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>88,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>88,3%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>88,5%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>88,5%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>88,4%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>88,4%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>88,4%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>85,6%\u003C\u002Fstrong>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>-\u003Cbr>Depreciação\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>=\u003Cbr>\u003Cstrong>Lucro antes de juros e Impostos (EBIT)\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>-258,8%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>87,8%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>87,6%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>87,8%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>88,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>88,3%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>88,5%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>88,5%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>88,4%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>88,4%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>88,3%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>85,6%\u003C\u002Fstrong>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>-\u002F+\u003Cbr>Receitas\u002FDespesas financeiras\u003C\u002Ftd>\u003Ctd>\u003Cstrong>0,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>0,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>0,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>0,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>0,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>0,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>0,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>0,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>0,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>0,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>0,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>0,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>=\u003Cbr>\u003Cstrong>Lucro antes de Impostos\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>-258,8%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>87,8%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>87,6%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>87,8%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>88,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>88,3%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>88,5%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>88,5%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>88,4%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>88,4%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>88,3%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>85,6%\u003C\u002Fstrong>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>-\u003Cbr>Impostos (IR\u002FCSSL)\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003Cbr>=\u003Cbr>\u003Cstrong>Lucro líquido\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>-258,8%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>87,8%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>87,6%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>87,8%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>88,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>88,3%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>88,5%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>88,5%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>88,4%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>88,4%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>88,3%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>85,6%\u003C\u002Fstrong>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>+\u003Cbr>Depreciação e Amortização\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>=\u003Cbr>\u003Cstrong>Fluxos de Caixa Provenientes de Operações\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>-258,8%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>87,8%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>87,6%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>87,8%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>88,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>88,3%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>88,5%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>88,5%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>88,4%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>88,4%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>88,4%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>85,6%\u003C\u002Fstrong>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>-\u003Cbr>Investimento em novos ativos\u003C\u002Ftd>\u003Ctd>8252,8%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>61,8%\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>-\u003Cbr>Reinvestimentos para reposição de ativos\u003C\u002Ftd>\u003Ctd>1,6%\u003C\u002Ftd>\u003Ctd>1,7%\u003C\u002Ftd>\u003Ctd>1,7%\u003C\u002Ftd>\u003Ctd>1,7%\u003C\u002Ftd>\u003Ctd>1,6%\u003C\u002Ftd>\u003Ctd>1,6%\u003C\u002Ftd>\u003Ctd>1,6%\u003C\u002Ftd>\u003Ctd>1,7%\u003C\u002Ftd>\u003Ctd>1,7%\u003C\u002Ftd>\u003Ctd>1,8%\u003C\u002Ftd>\u003Ctd>1,8%\u003C\u002Ftd>\u003Ctd>1,7%\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003Cbr>=\u003Cbr>\u003Cstrong>Fluxos de Caixa Operações + Investimentos\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>-8513,3%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>86,1%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>85,9%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>86,1%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>86,4%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>86,7%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>86,9%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>86,8%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>86,7%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>86,6%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>86,5%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>22,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003Cbr>=\u003Cbr>Fluxos de Caixa Acumulado\u003C\u002Ftd>\u003Ctd>-8513,3%\u003C\u002Ftd>\u003Ctd>-632,2%\u003C\u002Ftd>\u003Ctd>-528,8%\u003C\u002Ftd>\u003Ctd>-424,4%\u003C\u002Ftd>\u003Ctd>-323,3%\u003C\u002Ftd>\u003Ctd>-225,5%\u003C\u002Ftd>\u003Ctd>-133,4%\u003C\u002Ftd>\u003Ctd>-46,7%\u003C\u002Ftd>\u003Ctd>39,9%\u003C\u002Ftd>\u003Ctd>126,6%\u003C\u002Ftd>\u003Ctd>213,4%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>+\u003Cbr>\u003Cstrong>Integralização dos Cotistas\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>8599,6%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>0,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>0,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>0,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>0,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>0,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>0,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>0,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>0,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>0,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>0,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>64,4%\u003C\u002Fstrong>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>+\u003Cbr>Reservas e provisões\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>=\u003Cbr>Fluxos de Caixa Acumulado\u003C\u002Ftd>\u003Ctd>8599,6%\u003C\u002Ftd>\u003Ctd>725,6%\u003C\u002Ftd>\u003Ctd>705,5%\u003C\u002Ftd>\u003Ctd>681,1%\u003C\u002Ftd>\u003Ctd>657,5%\u003C\u002Ftd>\u003Ctd>634,8%\u003C\u002Ftd>\u003Ctd>620,2%\u003C\u002Ftd>\u003Ctd>620,7%\u003C\u002Ftd>\u003Ctd>621,7%\u003C\u002Ftd>\u003Ctd>622,6%\u003C\u002Ftd>\u003Ctd>623,8%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>-\u003Cbr>\u003Cstrong>Remuneração de Cotistas\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>86,3%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>86,1%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>85,9%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>86,1%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>86,4%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>86,7%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>86,9%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>86,8%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>86,7%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>86,6%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>86,5%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>86,5%\u003C\u002Fstrong>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>=\u003Cbr>\u003Cstrong>Fluxos de Caixa Líquidos do período\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>=\u003Cbr>\u003Cstrong>Aplicações + Disponibilidades\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003Cstrong>Cotistas\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>-\u003Cbr>\u003Cstrong>Investimento na aquisição das Cotas\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>8599,6%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>0,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>0,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>0,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>0,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>0,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>0,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>0,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>0,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>0,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>0,0%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>64,4%\u003C\u002Fstrong>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003Cbr>+\u003Cbr>\u003Cstrong>Remuneração das Cotas\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>86,3%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>86,1%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>85,9%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>86,1%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>86,4%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>86,7%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>86,9%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>86,8%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>86,7%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>86,6%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>86,5%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>86,5%\u003C\u002Fstrong>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003Cbr>-\u003Cbr>Impostos\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>+\u003Cbr>Valor Residual\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>0,0%\u003C\u002Ftd>\u003Ctd>1001,8%\u003C\u002Ftd>\u003Ctd>103,5%\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>=\u003Cbr>\u003Cstrong>Fluxos de Caixa Líquidos dos Cotistas\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>-8513,3%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>86,1%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>85,9%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>86,1%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>86,4%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>86,7%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>86,9%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>86,8%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>86,7%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>86,6%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>1088,3%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>125,5%\u003C\u002Fstrong>\u003C\u002Ftd>\u003C\u002Ftr>\u003C\u002Ftbody>\u003C\u002Ftable>\u003Cp>Página 2 de 2\u003C\u002Fp>\u003Cp>\u003Cimg alt=\"\" src=\"\u002Fstorage\u002Ffiis\u002Fdocumentos\u002F7966\u002F7966.pdf-0067-01.png\">\u003C\u002Fp>\u003Cp>CONSULT\u003Cbr>\u003C\u002Fp>\u003Ch3>\u003Cstrong>TRATAMENTO ESTATÍSTICO - LOCAÇÃO\u003C\u002Fstrong>\u003C\u002Fh3>\u003Cp>\u003Cimg alt=\"\" src=\"\u002Fstorage\u002Ffiis\u002Fdocumentos\u002F7966\u002F7966.pdf-0068-00.png\">\u003C\u002Fp>\u003Ctable>\u003Cthead>\u003Ctr>\u003Cth>Amostra\u003Cbr>Endereço\u003Cbr>\u003Cbr>\u003C\u002Fth>\u003Cth>Complemento\u003C\u002Fth>\u003Cth>Bairro\u003Cbr>Município\u003C\u002Fth>\u003Cth>UF\u003Cbr>DataBase\u003Cbr>\u003C\u002Fth>\u003Cth>Aluguel (R$)\u003Cbr>Re\u003Cbr>\u003C\u002Fth>\u003Cth>ajuste\u003Cbr>SituaçãoA\u003Cbr>\u003C\u002Fth>\u003Cth>E-97A4.\u003C\u002Fth>\u003C\u002Ftr>\u003C\u002Fthead>\u003Ctbody>\u003Ctr>\u003Ctd>1 Rua Fidêncio Ramos,100\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>Edifício Setin Tower - 8\u003C\u002Ftd>\u003Ctd>Vila Olimpia São Paulo\u003C\u002Ftd>\u003Ctd>SP\u003Cbr>set\u002F24\u003C\u002Ftd>\u003Ctd>36.505\u003Cbr>\u003C\u002Ftd>\u003Ctd>12 oferta\u003Cbr>\u003C\u002Ftd>\u003Ctd>DD4\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>2 Rua Gomes de Carvalho,1108\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>Edifício GC Square Corporate\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>Vila Olimpia São Paulo\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>SP\u003Cbr>set\u002F24\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>34.800\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>12 oferta\u003Cbr>\u003C\u002Ftd>\u003Ctd>B-\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>3 Rua Casa do Ator,1117\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>~~O~~\u003Cbr>\u003C\u002Ftd>\u003Ctd>Edifício The Taj\u003Cbr>\u003Cbr>~~O~~\u003Cbr>\u003C\u002Ftd>\u003Ctd>Vila Olimpia São Paulo\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>SP\u003Cbr>set\u002F24\u003Cbr>\u003Cbr>~~O~~\u003Cbr>\u003C\u002Ftd>\u003Ctd>21.000\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>12 oferta\u003Cbr>\u003C\u002Ftd>\u003Ctd>9DF\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>4 Rua Arandu,57\u003Cbr>\u003Cbr>\u003Cbr>~~ORR~~\u003C\u002Ftd>\u003Ctd>Edifício Itavera\u003Cbr>\u003Cbr>~~O~~\u003C\u002Ftd>\u003Ctd>Brooklin\u003Cbr>São Paulo\u003Cbr>\u003Cbr>\u003Cbr>~~O~~\u003Cbr>\u003C\u002Ftd>\u003Ctd>SP\u003Cbr>set\u002F24\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>78.942\u003Cbr>\u003C\u002Ftd>\u003Ctd>12 oferta\u003C\u002Ftd>\u003Ctd>4-\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>5 Rua Gomes de Carvalho,1996\u003Cbr>\u003Cbr>~~E~~\u003Cbr>~~O~~\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>Edifício SkyCorporate\u003Cbr>\u003Cbr>~~O~~\u003Cbr>\u003C\u002Ftd>\u003Ctd>Vila Olimpia São Paulo\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>~~O~~\u003Cbr>~~O~~\u003Cbr>\u003C\u002Ftd>\u003Ctd>SP\u003Cbr>set\u002F24\u003Cbr>\u003Cbr>~~RR~~\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>174.819\u003Cbr>~~O~~\u003Cbr>\u003C\u002Ftd>\u003Ctd>12 oferta\u003C\u002Ftd>\u003Ctd>F1D\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>6 Rua Helena,260\u003Cbr>~~RE~~\u003Cbr>\u003Cstrong>~~O~~\u003C\u002Fstrong>\u003Cbr>\u003C\u002Ftd>\u003Ctd>Edifício Atrium IV\u003Cbr>~~O~~\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>Vila Olimpia São Paulo\u003Cbr>~~OO~~\u003Cbr>\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>SP\u003Cbr>set\u002F24\u003Cbr>~~O~~\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>147.753\u003Cbr>\u003Cstrong>~~O~~\u003C\u002Fstrong>\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>12 oferta\u003Cbr>\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>go\u003Cbr>\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>7 Avenida Engenheiro Luiz Carlos Berrini,105\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>Edifício Thera Office\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>Vila Olimpia São Paulo\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>SP\u003Cbr>set\u002F24\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>136.000\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>12 oferta\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>ódi\u003Cbr>\u003Cbr>~~O~~\u003Cbr>~~O~~\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>8 Rua Olimpíadas,205\u003Cbr>\u003Cbr>~~RR~~\u003Cbr>~~E~~\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>Edifício Continental Square Faria Lima\u003Cbr>\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>Vila Olimpia São Paulo\u003Cbr>\u003Cbr>\u003Cbr>~~OE~~\u003Cbr>\u003C\u002Ftd>\u003Ctd>SP\u003Cbr>set\u002F24\u003Cbr>\u003Cbr>~~OO~~\u003Cbr>\u003C\u002Ftd>\u003Ctd>129.000\u003Cbr>\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>12 oferta\u003Cbr>\u003C\u002Ftd>\u003Ctd>o c\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>9 Rua Helena,235\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>Edifício Atrium II\u003Cbr>\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>Vila Olimpia São Paulo\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>SP\u003Cbr>set\u002F24\u003Cbr>\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>54.661\u003Cbr>\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>12 oferta\u003Cbr>\u003C\u002Ftd>\u003Ctd>ize\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>10 Rua Alvorada,1289\u003Cbr>\u003Cbr>\u003Cbr>\u003Cstrong>~~O~~\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>Edifício Vila Olímpia Prime Offices\u003Cbr>\u003Cbr>~~O~~\u003C\u002Ftd>\u003Ctd>Vila Olimpia São Paulo\u003Cbr>\u003Cbr>~~O~~\u003Cbr>~~O~~\u003C\u002Ftd>\u003Ctd>SP\u003Cbr>set\u002F24\u003Cbr>\u003Cbr>~~O ~~\u003C\u002Ftd>\u003Ctd>100.976\u003Cbr>\u003Cbr>~~O~~\u003C\u002Ftd>\u003Ctd>12 oferta\u003C\u002Ftd>\u003Ctd>util\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>11 Rua Gomes de Carvalho,1510\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>Edifício Atrium VI\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>Vila Olimpia São Paulo\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>SP\u003Cbr>set\u002F24\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>60.272\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>12 oferta\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>3 e\u003Cbr>\u003Cbr>~~O~~\u003Cbr>~~O~~\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>12 Rua do Rocio,291\u003Cbr>\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>Edifício Atrium III\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>Vila Olimpia São Paulo\u003Cbr>\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>SP\u003Cbr>set\u002F24\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>57.001\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>12 oferta\u003Cbr>\u003C\u002Ftd>\u003Ctd>:44\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>13 Rua Funchal,263\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>Edifício Francisco Mellão\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>Vila Olimpia São Paulo\u003Cbr>\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>SP\u003Cbr>set\u002F24\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>48.900\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>12 oferta\u003Cbr>\u003C\u002Ftd>\u003Ctd>a.\u003Cbr>.br\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>14 Rua Ramos Batista,444\u003Cbr>~~O~~\u003Cbr>~~RE~~\u003Cbr>\u003C\u002Ftd>\u003Ctd>Edifício Dakota\u003Cbr>~~O~~\u003Cbr>\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>Vila Olimpia São Paulo\u003Cbr>~~OO~~\u003Cbr>\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>SP\u003Cbr>set\u002F24\u003Cbr>~~RR~~\u003Cbr>\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>47.002\u003Cbr>~~O~~\u003Cbr>\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>12 oferta\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>Cost\u003Cbr>.com\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>Avaliando\u003Cbr>Rua do Rócio, 351\u003Cbr>\u003Cbr>\u003Cbr>\u003Csup>~~LWWW>~~\u003C\u002Fsup>\u003C\u002Ftd>\u003Ctd>Edifício Érika-82\u003Cbr>\u003Cbr>\u003Cbr>\u003Csup>~~wWwW~~\u003C\u002Fsup>\u003Cbr>~~>~~\u003C\u002Ftd>\u003Ctd>Vila Olimpia São Paulo\u003Cbr>\u003Cbr>\u003Cbr>\u003Csup>~~wWw~~\u003C\u002Fsup>\u003Cbr>\u003C\u002Ftd>\u003Ctd>SP\u003Cbr>set\u002F24\u003Cbr>\u003Cbr>\u003Cbr>\u003Csup>~~wW~~\u003C\u002Fsup>\u003Cbr>\u003C\u002Ftd>\u003Ctd>\u003Cbr>\u003Csup>~~wW~~\u003C\u002Fsup>\u003Cbr>\u003C\u002Ftd>\u003Ctd>12 transação\u003Cbr>\u003Csup>~~ww~~\u003C\u002Fsup>\u003Cbr>~~1~~\u003C\u002Ftd>\u003Ctd>uro\u003Cbr>tisign\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003Cbr>\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>Este documento foi assinado eletronicamente por Roberto Ma\u003Cbr>Para verificar as assinaturas vá ao site https:\u002F\u002Fassinaturas.cer\u003C\u002Ftd>\u003C\u002Ftr>\u003C\u002Ftbody>\u003C\u002Ftable>\u003Cp>Página 1 de 2\u003C\u002Fp>\u003Cp>\u003Cimg alt=\"\" src=\"\u002Fstorage\u002Ffiis\u002Fdocumentos\u002F7966\u002F7966.pdf-0069-00.png\">\u003C\u002Fp>\u003Ctable>\u003Cthead>\u003Ctr>\u003Cth>Amostra\u003Cbr>\u003C\u002Fth>\u003Cth>ÁreaPrivativa\u003Cbr>V\u003Cbr>\u003C\u002Fth>\u003Cth>agas\u003Cbr>Nota\u003Cbr>\u003C\u002Fth>\u003Cth>Padrão\u003Cbr>\u003Cbr>\u003Cbr>\u003C\u002Fth>\u003Cth>Idade\u003Cbr>Conservaçã\u003Cbr>\u003C\u002Fth>\u003Cth>o\u003Cbr>NotaLocal\u003Cbr>Padrã\u003Cbr>\u003C\u002Fth>\u003Cth>o Mobília\u003Cbr>Imobiliária\u003Cbr>\u003Cbr>\u003C\u002Fth>\u003Cth>Contato\u003Cbr>\u003C\u002Fth>\u003Cth>Telefone\u003C\u002Fth>\u003Cth>E-97A4.\u003C\u002Fth>\u003C\u002Ftr>\u003C\u002Fthead>\u003Ctbody>\u003Ctr>\u003Ctd>1\u003Cbr>\u003C\u002Ftd>\u003Ctd>300,00\u003Cbr>\u003C\u002Ftd>\u003Ctd>7\u003Cbr>\u003C\u002Ftd>\u003Ctd>8,0\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>33 b\u003Cbr>\u003C\u002Ftd>\u003Ctd>8,0\u003Cbr>\u003C\u002Ftd>\u003Ctd>2,0\u003Cbr>SP Brokers\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>Danilo\u003Cbr>\u003C\u002Ftd>\u003Ctd>(19)4119-1690\u003C\u002Ftd>\u003Ctd>DD4\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>2\u003Cbr>\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>215,00\u003Cbr>\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>2\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>8,5\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>8 a\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>8,0\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>3,0\u003Cbr>Neto Júnior\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>Carlos\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>(11)2609-4093(11)99105-6518\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>B-\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>3\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>220,00\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>5\u003Cbr>\u003Cbr>~~O~~\u003Cbr>\u003C\u002Ftd>\u003Ctd>8,0\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>16 a\u003Cbr>\u003Cbr>~~O~~\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>8,0\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>1,0\u003Cbr>Fernandes Lucena\u003Cbr>\u003Cbr>~~O~~\u003Cbr>\u003C\u002Ftd>\u003Ctd>Martins\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>(11)5502-1010(11)94322-6080\u003C\u002Ftd>\u003Ctd>9DF\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>4\u003Cbr>\u003Cstrong>~~E~~\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>831,00\u003Cbr>\u003C\u002Ftd>\u003Ctd>14\u003Cbr>\u003C\u002Ftd>\u003Ctd>8,0\u003Cbr>~~O~~\u003C\u002Ftd>\u003Ctd>24 c\u003Cbr>\u003Cstrong>~~O~~\u003C\u002Fstrong>\u003Cbr>\u003C\u002Ftd>\u003Ctd>8,0\u003Cbr>\u003Cbr>\u003Cstrong>~~O~~\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>1,0\u003Cbr>Fernandes Lucena\u003Cbr>\u003Cstrong>~~O~~\u003C\u002Fstrong>~~PR~~\u003C\u002Ftd>\u003Ctd>Martins\u003Cbr>~~O~~\u003C\u002Ftd>\u003Ctd>(11)5502-1010(11)94322-6080\u003C\u002Ftd>\u003Ctd>4-\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>5\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>1.345,00\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>36\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>9,0\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>12 b\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>8,0\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>2,0\u003Cbr>Imoplay\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>Camila\u003Cbr>\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>(11)4211-8500\u003Cbr>\u003C\u002Ftd>\u003Ctd>F1D\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>6\u003Cbr>\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>985,00\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>16\u003Cbr>\u003Cbr>~~O~~\u003Cbr>\u003C\u002Ftd>\u003Ctd>8,0\u003Cbr>\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>26 b\u003Cbr>\u003Cbr>~~O~~\u003Cbr>~~O~~\u003Cbr>\u003C\u002Ftd>\u003Ctd>8,0\u003Cbr>\u003Cbr>\u003Cbr>~~O~~\u003Cbr>\u003C\u002Ftd>\u003Ctd>3,0\u003Cbr>Fernandes Lucena\u003Cbr>\u003Cbr>~~O~~\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>Martins\u003Cbr>~~O~~\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>(11)5502-1010(11)94322-6080\u003Cbr>\u003C\u002Ftd>\u003Ctd>go\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>7\u003Cbr>~~E~~\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>911,00\u003Cbr>\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>23\u003Cbr>~~O~~\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>8,5\u003Cbr>\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>10 a\u003Cbr>\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>9,0\u003Cbr>\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>3,0\u003Cbr>SJR\u003Cbr>\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>Vanessa\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>(11)2691-5830\u002F99859-6088\u003Cbr>\u003C\u002Ftd>\u003Ctd>ódi\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>8\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>1.099,00\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>28\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>9,0\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>21 b\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>8,0\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>2,0\u003Cbr>ASX Soluções Imob\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>Wagner\u003Cbr>\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>(11)3502-3294(11)96602-7000\u003C\u002Ftd>\u003Ctd>o c\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>9\u003Cbr>\u003C\u002Ftd>\u003Ctd>410,00\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>9\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>8,0\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>30 c\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>8,0\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>3,0\u003Cbr>Fernandes Lucena\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>Martins\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>(11)5502-1010(11)94322-6080\u003C\u002Ftd>\u003Ctd>ize\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>10\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>841,00\u003Cbr>\u003C\u002Ftd>\u003Ctd>17\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>8,5\u003Cbr>\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>10 a\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>8,0\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>2,0\u003Cbr>Fernandes Lucena\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>Martins\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>(11)5502-1010(11)94322-6080\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>util\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>~~O~~\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>11\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>456,00\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>13\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>~~O~~\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>8,5\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>20 c\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>8,0\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>2,0\u003Cbr>Neto Júnior\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>Valmir\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>(11)2609-4093\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>3 e\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>12\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>509,00\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>12\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>8,5\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>28 c\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>8,0\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>2,0\u003Cbr>Fernandes Lucena\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>Martins\u003Cbr>\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>(11)5502-1010(11)94322-6080\u003C\u002Ftd>\u003Ctd>:44\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>13\u003Cbr>\u003C\u002Ftd>\u003Ctd>376,00\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>10\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>8,0\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>24 c\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>8,0\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>2,0\u003Cbr>Imoplay\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>Rodrigo\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>(11)4211-8500\u003C\u002Ftd>\u003Ctd>a.\u003Cbr>.br\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>14\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>388,00\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>12\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>7,0\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>23 c\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>8,0\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>2,0\u003Cbr>Fernandes Lucena\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>Martins\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>(11)5502-1010(11)94322-6080\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>Cost\u003Cbr>.com\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>~~O~~\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>Avaliando\u003Cbr>\u003C\u002Ftd>\u003Ctd>251,03\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>5\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>9,5\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>37 a\u003Cbr>\u003Cbr>\u003Cbr>~~E~~\u003C\u002Ftd>\u003Ctd>8,0\u003Cbr>\u003Cbr>\u003Cbr>~~ED~~\u003C\u002Ftd>\u003Ctd>3,0\u003Cbr>\u003Cbr>\u003Cbr>~~E~~\u003C\u002Ftd>\u003Ctd>~~E~~\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>uro\u003Cbr>tisign\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>Este documento foi assinado eletronicamente por Roberto Ma\u003Cbr>Para verificar as assinaturas vá ao site https:\u002F\u002Fassinaturas.cer\u003C\u002Ftd>\u003C\u002Ftr>\u003C\u002Ftbody>\u003C\u002Ftable>\u003Cp>Página 2 de 2\u003C\u002Fp>\u003Cp>\u003Cimg alt=\"\" src=\"\u002Fstorage\u002Ffiis\u002Fdocumentos\u002F7966\u002F7966.pdf-0070-01.png\">\u003C\u002Fp>\u003Ctable>\u003Cthead>\u003Ctr>\u003Cth>Amostra\u003C\u002Fth>\u003Cth>Unitário\u003C\u002Fth>\u003Cth>Fator\u003C\u002Fth>\u003Cth>Fator\u003C\u002Fth>\u003Cth>Fator\u003C\u002Fth>\u003Cth>Fator\u003C\u002Fth>\u003Cth>Fator\u003C\u002Fth>\u003Cth>Unitário\u003C\u002Fth>\u003Cth>Fator\u003C\u002Fth>\u003Cth>Fator\u003C\u002Fth>\u003Cth>Fator\u003C\u002Fth>\u003Cth>Fator\u003C\u002Fth>\u003Cth>Fator\u003C\u002Fth>\u003Cth>Fator\u003C\u002Fth>\u003Cth>Fator\u003C\u002Fth>\u003Cth>Unitário\u003C\u002Fth>\u003C\u002Ftr>\u003C\u002Fthead>\u003Ctbody>\u003Ctr>\u003Ctd>ID\u003C\u002Ftd>\u003Ctd>Puro\u003C\u002Ftd>\u003Ctd>à vista\u003C\u002Ftd>\u003Ctd>Reajuste\u003C\u002Ftd>\u003Ctd>Renda\u003C\u002Ftd>\u003Ctd>Atualiz.\u003C\u002Ftd>\u003Ctd>Oferta\u003C\u002Ftd>\u003Ctd>Locação\u003C\u002Ftd>\u003Ctd>Vagas\u003C\u002Ftd>\u003Ctd>Padrão\u003C\u002Ftd>\u003Ctd>Deprec.\u003C\u002Ftd>\u003Ctd>Prop.Área\u003C\u002Ftd>\u003Ctd>Local\u003Cbr>a\u003C\u002Ftd>\u003Ctd>drão Mobíl\u003C\u002Ftd>\u003Ctd>Homog.\u003C\u002Ftd>\u003Ctd>Homogeneizado\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>1\u003C\u002Ftd>\u003Ctd>121,68\u003C\u002Ftd>\u003Ctd>1,00\u003C\u002Ftd>\u003Ctd>1,00\u003C\u002Ftd>\u003Ctd>1,00\u003C\u002Ftd>\u003Ctd>1,00\u003C\u002Ftd>\u003Ctd>0,90\u003C\u002Ftd>\u003Ctd>109,51\u003C\u002Ftd>\u003Ctd>0,99\u003C\u002Ftd>\u003Ctd>1,19\u003C\u002Ftd>\u003Ctd>0,96\u003C\u002Ftd>\u003Ctd>1,00\u003C\u002Ftd>\u003Ctd>1,00\u003C\u002Ftd>\u003Ctd>1,18\u003C\u002Ftd>\u003Ctd>1,32\u003C\u002Ftd>\u003Ctd>144,55\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>2\u003C\u002Ftd>\u003Ctd>161,86\u003C\u002Ftd>\u003Ctd>1,00\u003C\u002Ftd>\u003Ctd>1,00\u003C\u002Ftd>\u003Ctd>1,00\u003C\u002Ftd>\u003Ctd>1,00\u003C\u002Ftd>\u003Ctd>0,90\u003C\u002Ftd>\u003Ctd>145,67\u003C\u002Ftd>\u003Ctd>1,02\u003C\u002Ftd>\u003Ctd>1,12\u003C\u002Ftd>\u003Ctd>0,82\u003C\u002Ftd>\u003Ctd>1,00\u003C\u002Ftd>\u003Ctd>1,00\u003C\u002Ftd>\u003Ctd>1,00\u003C\u002Ftd>\u003Ctd>0,96\u003C\u002Ftd>\u003Ctd>139,84\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>3\u003C\u002Ftd>\u003Ctd>95,45\u003C\u002Ftd>\u003Ctd>1,00\u003C\u002Ftd>\u003Ctd>1,00\u003C\u002Ftd>\u003Ctd>1,00\u003C\u002Ftd>\u003Ctd>1,00\u003C\u002Ftd>\u003Ctd>0,90\u003C\u002Ftd>\u003Ctd>85,91\u003C\u002Ftd>\u003Ctd>0,99\u003C\u002Ftd>\u003Ctd>1,19\u003C\u002Ftd>\u003Ctd>0,85\u003C\u002Ftd>\u003Ctd>1,00\u003C\u002Ftd>\u003Ctd>1,00\u003C\u002Ftd>\u003Ctd>1,43\u003C\u002Ftd>\u003Ctd>1,46\u003C\u002Ftd>\u003Ctd>125,43\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>4\u003C\u002Ftd>\u003Ctd>95,00\u003C\u002Ftd>\u003Ctd>1,00\u003C\u002Ftd>\u003Ctd>1,00\u003C\u002Ftd>\u003Ctd>1,00\u003C\u002Ftd>\u003Ctd>1,00\u003C\u002Ftd>\u003Ctd>0,90\u003C\u002Ftd>\u003Ctd>85,50\u003C\u002Ftd>\u003Ctd>1,01\u003C\u002Ftd>\u003Ctd>1,19\u003C\u002Ftd>\u003Ctd>0,90\u003C\u002Ftd>\u003Ctd>1,13\u003C\u002Ftd>\u003Ctd>1,00\u003C\u002Ftd>\u003Ctd>1,43\u003C\u002Ftd>\u003Ctd>1,66\u003C\u002Ftd>\u003Ctd>141,93\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>5\u003C\u002Ftd>\u003Ctd>129,98\u003C\u002Ftd>\u003Ctd>1,00\u003C\u002Ftd>\u003Ctd>1,00\u003C\u002Ftd>\u003Ctd>1,00\u003C\u002Ftd>\u003Ctd>1,00\u003C\u002Ftd>\u003Ctd>0,90\u003C\u002Ftd>\u003Ctd>116,98\u003C\u002Ftd>\u003Ctd>0,98\u003C\u002Ftd>\u003Ctd>1,06\u003C\u002Ftd>\u003Ctd>0,83\u003C\u002Ftd>\u003Ctd>1,13\u003C\u002Ftd>\u003Ctd>1,00\u003C\u002Ftd>\u003Ctd>1,18\u003C\u002Ftd>\u003Ctd>1,18\u003C\u002Ftd>\u003Ctd>138,04\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>6\u003C\u002Ftd>\u003Ctd>150,00\u003C\u002Ftd>\u003Ctd>1,00\u003C\u002Ftd>\u003Ctd>1,00\u003C\u002Ftd>\u003Ctd>1,00\u003C\u002Ftd>\u003Ctd>1,00\u003C\u002Ftd>\u003Ctd>0,90\u003C\u002Ftd>\u003Ctd>135,00\u003C\u002Ftd>\u003Ctd>1,01\u003C\u002Ftd>\u003Ctd>1,19\u003C\u002Ftd>\u003Ctd>0,90\u003C\u002Ftd>\u003Ctd>1,13\u003C\u002Ftd>\u003Ctd>1,00\u003C\u002Ftd>\u003Ctd>1,00\u003C\u002Ftd>\u003Ctd>1,23\u003C\u002Ftd>\u003Ctd>166,05\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>7\u003C\u002Ftd>\u003Ctd>149,29\u003C\u002Ftd>\u003Ctd>1,00\u003C\u002Ftd>\u003Ctd>1,00\u003C\u002Ftd>\u003Ctd>1,00\u003C\u002Ftd>\u003Ctd>1,00\u003C\u002Ftd>\u003Ctd>0,90\u003C\u002Ftd>\u003Ctd>134,36\u003C\u002Ftd>\u003Ctd>0,99\u003C\u002Ftd>\u003Ctd>1,12\u003C\u002Ftd>\u003Ctd>0,83\u003C\u002Ftd>\u003Ctd>1,13\u003C\u002Ftd>\u003Ctd>0,89\u003C\u002Ftd>\u003Ctd>1,00\u003C\u002Ftd>\u003Ctd>0,96\u003C\u002Ftd>\u003Ctd>128,99\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>8\u003C\u002Ftd>\u003Ctd>117,38\u003C\u002Ftd>\u003Ctd>1,00\u003C\u002Ftd>\u003Ctd>1,00\u003C\u002Ftd>\u003Ctd>1,00\u003C\u002Ftd>\u003Ctd>1,00\u003C\u002Ftd>\u003Ctd>0,90\u003C\u002Ftd>\u003Ctd>105,64\u003C\u002Ftd>\u003Ctd>0,99\u003C\u002Ftd>\u003Ctd>1,06\u003C\u002Ftd>\u003Ctd>0,88\u003C\u002Ftd>\u003Ctd>1,13\u003C\u002Ftd>\u003Ctd>1,00\u003C\u002Ftd>\u003Ctd>1,18\u003C\u002Ftd>\u003Ctd>1,24\u003C\u002Ftd>\u003Ctd>130,99\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>9\u003C\u002Ftd>\u003Ctd>133,32\u003C\u002Ftd>\u003Ctd>1,00\u003C\u002Ftd>\u003Ctd>1,00\u003C\u002Ftd>\u003Ctd>1,00\u003C\u002Ftd>\u003Ctd>1,00\u003C\u002Ftd>\u003Ctd>0,90\u003C\u002Ftd>\u003Ctd>119,99\u003C\u002Ftd>\u003Ctd>1,00\u003C\u002Ftd>\u003Ctd>1,19\u003C\u002Ftd>\u003Ctd>0,94\u003C\u002Ftd>\u003Ctd>1,06\u003C\u002Ftd>\u003Ctd>1,00\u003C\u002Ftd>\u003Ctd>1,00\u003C\u002Ftd>\u003Ctd>1,19\u003C\u002Ftd>\u003Ctd>142,79\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>10\u003C\u002Ftd>\u003Ctd>120,07\u003C\u002Ftd>\u003Ctd>1,00\u003C\u002Ftd>\u003Ctd>1,00\u003C\u002Ftd>\u003Ctd>1,00\u003C\u002Ftd>\u003Ctd>1,00\u003C\u002Ftd>\u003Ctd>0,90\u003C\u002Ftd>\u003Ctd>108,06\u003C\u002Ftd>\u003Ctd>1,00\u003C\u002Ftd>\u003Ctd>1,12\u003C\u002Ftd>\u003Ctd>0,83\u003C\u002Ftd>\u003Ctd>1,13\u003C\u002Ftd>\u003Ctd>1,00\u003C\u002Ftd>\u003Ctd>1,18\u003C\u002Ftd>\u003Ctd>1,26\u003C\u002Ftd>\u003Ctd>136,16\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>11\u003C\u002Ftd>\u003Ctd>132,18\u003C\u002Ftd>\u003Ctd>1,00\u003C\u002Ftd>\u003Ctd>1,00\u003C\u002Ftd>\u003Ctd>1,00\u003C\u002Ftd>\u003Ctd>1,00\u003C\u002Ftd>\u003Ctd>0,90\u003C\u002Ftd>\u003Ctd>118,96\u003C\u002Ftd>\u003Ctd>0,98\u003C\u002Ftd>\u003Ctd>1,12\u003C\u002Ftd>\u003Ctd>0,88\u003C\u002Ftd>\u003Ctd>1,06\u003C\u002Ftd>\u003Ctd>1,00\u003C\u002Ftd>\u003Ctd>1,18\u003C\u002Ftd>\u003Ctd>1,22\u003C\u002Ftd>\u003Ctd>145,13\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>12\u003C\u002Ftd>\u003Ctd>111,99\u003C\u002Ftd>\u003Ctd>1,00\u003C\u002Ftd>\u003Ctd>1,00\u003C\u002Ftd>\u003Ctd>1,00\u003C\u002Ftd>\u003Ctd>1,00\u003C\u002Ftd>\u003Ctd>0,90\u003C\u002Ftd>\u003Ctd>100,79\u003C\u002Ftd>\u003Ctd>0,99\u003C\u002Ftd>\u003Ctd>1,12\u003C\u002Ftd>\u003Ctd>0,93\u003C\u002Ftd>\u003Ctd>1,06\u003C\u002Ftd>\u003Ctd>1,00\u003C\u002Ftd>\u003Ctd>1,18\u003C\u002Ftd>\u003Ctd>1,28\u003C\u002Ftd>\u003Ctd>129,01\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>13\u003C\u002Ftd>\u003Ctd>130,05\u003C\u002Ftd>\u003Ctd>1,00\u003C\u002Ftd>\u003Ctd>1,00\u003C\u002Ftd>\u003Ctd>1,00\u003C\u002Ftd>\u003Ctd>1,00\u003C\u002Ftd>\u003Ctd>0,90\u003C\u002Ftd>\u003Ctd>117,05\u003C\u002Ftd>\u003Ctd>0,98\u003C\u002Ftd>\u003Ctd>1,19\u003C\u002Ftd>\u003Ctd>0,90\u003C\u002Ftd>\u003Ctd>1,00\u003C\u002Ftd>\u003Ctd>1,00\u003C\u002Ftd>\u003Ctd>1,18\u003C\u002Ftd>\u003Ctd>1,25\u003C\u002Ftd>\u003Ctd>146,31\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>14\u003C\u002Ftd>\u003Ctd>121,14\u003C\u002Ftd>\u003Ctd>1,00\u003C\u002Ftd>\u003Ctd>1,00\u003C\u002Ftd>\u003Ctd>1,00\u003C\u002Ftd>\u003Ctd>1,00\u003C\u002Ftd>\u003Ctd>0,90\u003C\u002Ftd>\u003Ctd>109,03\u003C\u002Ftd>\u003Ctd>0,98\u003C\u002Ftd>\u003Ctd>1,36\u003C\u002Ftd>\u003Ctd>0,89\u003C\u002Ftd>\u003Ctd>1,00\u003C\u002Ftd>\u003Ctd>1,00\u003C\u002Ftd>\u003Ctd>1,18\u003C\u002Ftd>\u003Ctd>1,41\u003C\u002Ftd>\u003Ctd>153,73\u003C\u002Ftd>\u003C\u002Ftr>\u003C\u002Ftbody>\u003C\u002Ftable>\u003Cp>\u003Cimg alt=\"\" src=\"\u002Fstorage\u002Ffiis\u002Fdocumentos\u002F7966\u002F7966.pdf-0071-00.png\">\u003C\u002Fp>\u003Ch4>\u003Cstrong>\u003Cu>ANÁLISE DE RESÍDUOS\u003C\u002Fu>\u003C\u002Fstrong>\u003C\u002Fh4>\u003Ctable>\u003Cthead>\u003Ctr>\u003Cth>Amostra\u003C\u002Fth>\u003Cth>Unit\u003C\u002Fth>\u003Cth>\u003Cbr>ário\u003C\u002Fth>\u003Cth>\u003Cbr>Resíd\u003C\u002Fth>\u003Cth>\u003Cbr>uo\u003C\u002Fth>\u003Cth>\u003Cbr>\u003Cbr>-DD4E-97A4.\u003C\u002Fth>\u003C\u002Ftr>\u003C\u002Fthead>\u003Ctbody>\u003Ctr>\u003Ctd>\u003C\u002Ftd>\u003Ctd>Observado\u003Cbr>\u003C\u002Ftd>\u003Ctd>Estimado\u003Cbr>\u003C\u002Ftd>\u003Ctd>Absoluto\u003Cbr>\u003C\u002Ftd>\u003Ctd>Relativo\u003C\u002Ftd>\u003Ctd>\u003Cstrong>RESÍDUOS RELATIVOS\u003C\u002Fstrong>\u003Cbr>DFB\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>1\u003Cbr>2\u003Cbr>3\u003C\u002Ftd>\u003Ctd>121,68\u003Cbr>161,86\u003Cbr>95,45\u003C\u002Ftd>\u003Ctd>118,38\u003Cbr>162,78\u003Cbr>107,03\u003C\u002Ftd>\u003Ctd>(3,30)\u003Cbr>0,92\u003Cbr>11,58\u003C\u002Ftd>\u003Ctd>-3%\u003Cbr>1%\u003Cbr>12%\u003C\u002Ftd>\u003Ctd>100%\u003Cbr>o F1D4-9\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>4\u003C\u002Ftd>\u003Ctd>95,00\u003C\u002Ftd>\u003Ctd>94,14\u003C\u002Ftd>\u003Ctd>(0,86)\u003C\u002Ftd>\u003Ctd>-1%\u003C\u002Ftd>\u003Ctd>90%\u003Cbr>dig\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>5\u003C\u002Ftd>\u003Ctd>129,98\u003C\u002Ftd>\u003Ctd>132,43\u003C\u002Ftd>\u003Ctd>2,45\u003C\u002Ftd>\u003Ctd>2%\u003C\u002Ftd>\u003Ctd>80%\u003Cbr>o có\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>6\u003C\u002Ftd>\u003Ctd>150,00\u003C\u002Ftd>\u003Ctd>127,05\u003C\u002Ftd>\u003Ctd>(22,95)\u003C\u002Ftd>\u003Ctd>-15%\u003C\u002Ftd>\u003Ctd>70%\u003Cbr>ze\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>7\u003C\u002Ftd>\u003Ctd>149,29\u003C\u002Ftd>\u003Ctd>162,78\u003C\u002Ftd>\u003Ctd>13,49\u003C\u002Ftd>\u003Ctd>9%\u003C\u002Ftd>\u003Ctd>60%\u003Cbr>utili\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>8\u003C\u002Ftd>\u003Ctd>117,38\u003C\u002Ftd>\u003Ctd>126,02\u003C\u002Ftd>\u003Ctd>8,64\u003C\u002Ftd>\u003Ctd>7%\u003C\u002Ftd>\u003Ctd>50%\u003Cbr>3 e\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>9\u003C\u002Ftd>\u003Ctd>133,32\u003C\u002Ftd>\u003Ctd>131,32\u003C\u002Ftd>\u003Ctd>(2,00)\u003C\u002Ftd>\u003Ctd>-2%\u003C\u002Ftd>\u003Ctd>40%\u003Cbr>:44\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>10\u003C\u002Ftd>\u003Ctd>120,07\u003C\u002Ftd>\u003Ctd>124,02\u003C\u002Ftd>\u003Ctd>3,95\u003C\u002Ftd>\u003Ctd>3%\u003C\u002Ftd>\u003Ctd>30%\u003Cbr>a.\u003Cbr>m.br\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>11\u003C\u002Ftd>\u003Ctd>132,18\u003C\u002Ftd>\u003Ctd>128,09\u003C\u002Ftd>\u003Ctd>(4,09)\u003C\u002Ftd>\u003Ctd>-3%\u003C\u002Ftd>\u003Ctd>20%\u003Cbr>ost\u003Cbr>.co\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>12\u003C\u002Ftd>\u003Ctd>111,99\u003C\u002Ftd>\u003Ctd>122,08\u003C\u002Ftd>\u003Ctd>10,09\u003C\u002Ftd>\u003Ctd>9%\u003C\u002Ftd>\u003Ctd>10%\u003Cbr>o C\u003Cbr>gn\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>13\u003C\u002Ftd>\u003Ctd>130,05\u003C\u002Ftd>\u003Ctd>125,01\u003C\u002Ftd>\u003Ctd>(5,04)\u003C\u002Ftd>\u003Ctd>-4%\u003C\u002Ftd>\u003Ctd>0%\u003Cbr>\u003Cbr>aur\u003Cbr>rtisi\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>14\u003C\u002Ftd>\u003Ctd>121,14\u003C\u002Ftd>\u003Ctd>110,83\u003C\u002Ftd>\u003Ctd>(10,31)\u003C\u002Ftd>\u003Ctd>-9%\u003C\u002Ftd>\u003Ctd>-10%\u003Cbr>\u003Cbr>o M\u003Cbr>s.ce\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>15\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>-20%\u003Cbr>\u003Cbr>bert\u003Cbr>tura\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>16\u003Cbr>17\u003Cbr>18\u003Cbr>19\u003Cbr>20\u003Cbr>21\u003Cbr>22\u003Cbr>23\u003Cbr>\u003C\u002Ftd>\u003Ctd>\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003Cbr>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>-90%\u003Cbr>-80%\u003Cbr>-70%\u003Cbr>-60%\u003Cbr>-50%\u003Cbr>-40%\u003Cbr>-30%\u003Cbr>\u003Cbr>ado eletronicamente por Ro\u003Cbr>uras vá ao site https:\u002F\u002Fassina\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>24\u003Cbr>25\u003C\u002Ftd>\u003Ctd>\u003Cbr>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>\u003C\u002Ftd>\u003Ctd>-100%\u003Cbr>1\u003Cbr>2\u003Cbr>3\u003Cbr>4\u003Cbr>5\u003Cbr>6\u003Cbr>7\u003Cbr>8\u003Cbr>9\u003Cbr>10\u003Cbr>11\u003Cbr>12\u003Cbr>13\u003Cbr>14\u003Cbr>15\u003Cbr>16\u003Cbr>17\u003Cbr>18\u003Cbr>19\u003Cbr>20\u003Cbr>21\u003Cbr>22\u003Cbr>23\u003Cbr>24\u003Cbr>25\u003Cbr>i assin\u003Cbr>ssinat\u003C\u002Ftd>\u003C\u002Ftr>\u003Ctr>\u003Ctd>\u003Cstrong>M\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>ÉDIA DE R\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>ESÍDUOS R\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>ELATIVOS\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>\u003Cstrong>6%\u003C\u002Fstrong>\u003C\u002Ftd>\u003Ctd>Este documento fo\u003Cbr>Para verificar as a\u003C\u002Ftd>\u003C\u002Ftr>\u003C\u002Ftbody>\u003C\u002Ftable>\u003Cp>PROTOCOLO DE ASSINATURA(S)\u003C\u002Fp>\u003Cp>\u003Cimg alt=\"\" src=\"\u002Fstorage\u002Ffiis\u002Fdocumentos\u002F7966\u002F7966.pdf-0072-01.png\">\u003C\u002Fp>\u003Cp>ICP\u003Cbr>Brasil\u003Cbr>\u003C\u002Fp>\u003Cp>O documento acima foi proposto para assinatura digital na plataforma Certisign Assinaturas. Para verificar as assinaturas clique no link: https:\u002F\u002Fassinaturas.certisign.com.br\u002FVerificar\u002FF1D4-9DFB-DD4E-97A4 ou vá até o site https:\u002F\u002Fassinaturas.certisign.com.br:443 e utilize o código abaixo para verificar se este documento é válido.\u003C\u002Fp>\u003Cp>Código para verificação: F1D4-9DFB-DD4E-97A4\u003C\u002Fp>\u003Ch5>\u003Cstrong>Hash do Documento\u003C\u002Fstrong>\u003C\u002Fh5>\u003Cp>524EEA8BB5F9407889095632272DEB5B7BDB960B1980E221569EF161A7F48E4F\u003C\u002Fp>\u003Cp>O(s) nome(s) indicado(s) para assinatura, bem como seu(s) status em 07\u002F03\u002F2025 é(são) :\u003C\u002Fp>\u003Cp>\u002F>\u003C\u002Fp>\u003Cp>Roberto Mauro Costa (Signatário) - 949.864.108-06 em 07\u002F03\u002F2025 16:36 UTC-03:00 \u003Cstrong>Tipo:\u003C\u002Fstrong> Assinatura Eletrônica\u003C\u002Fp>\u003Ch5>\u003Cstrong>Evidências\u003C\u002Fstrong>\u003C\u002Fh5>\u003Cp>\u003Cstrong>Client Timestamp\u003C\u002Fstrong> Fri Mar 07 2025 16:36:56 GMT-0300 (Horário Padrão de Brasília) \u003Cstrong>Geolocation\u003C\u002Fstrong> Location not shared by user.\u003C\u002Fp>\u003Cp>\u003Cstrong>IP\u003C\u002Fstrong> 177.102.198.75\u003C\u002Fp>\u003Cp>\u003Cstrong>Identificação:\u003C\u002Fstrong> Autenticação de conta\u003C\u002Fp>\u003Ch5>\u003Cstrong>Assinatura:\u003C\u002Fstrong>\u003C\u002Fh5>\u003Cp>\u003Cimg alt=\"\" src=\"\u002Fstorage\u002Ffiis\u002Fdocumentos\u002F7966\u002F7966.pdf-0072-14.png\">\u003C\u002Fp>\u003Ch5>\u003Cstrong>Hash Evidências:\u003C\u002Fstrong>\u003C\u002Fh5>\u003Cp>7243777D528B9076ADE541E643CC0BF47586C429E51D38C6EDA9D760A70CA16C\u003C\u002Fp>\u003Cp>\u003Cimg alt=\"\" src=\"\u002Fstorage\u002Ffiis\u002Fdocumentos\u002F7966\u002F7966.pdf-0072-17.png\">\u003C\u002Fp>","https:\u002F\u002Fwww.kartac.com.br\u002Fapi\u002Ffiis\u002FFATN11\u002Fdocumentos\u002F7966\u002Fpdf",false,"2026-03-02 13:20:00",{"id":96,"empresa":97,"gestor":101,"cotacoes":107,"patrimonio":222,"vpa":223,"p_vpa":224,"tipo_gestao":225,"mandato":226,"segmento":227,"categoria":228,"grupo":56,"preco_atual":220,"cotacao_atualizada_em":229,"ultima_variacao_cotacao_24h":230,"variacao_cotacao_7d":231,"variacao_cotacao_1m":232,"variacao_cotacao_3m":233,"variacao_cotacao_6m":234,"variacao_cotacao_12m":235,"vacancia_fisica":236,"liquidez_atual":237,"ultimo_dividendo":238,"ultimo_dividend_yield":239,"mes_pagamento_ultimo_dividendo":240,"dividend_yield_3m":241,"dividend_yield_6m":242,"dividend_yield_12m":243,"dividend_yield_medio_12m":244,"qtd_dividendos_pagos_ano_passado":245,"data_ultima_cotacao":218,"pregoes_com_negocio_21":246,"alertas":247,"updated_at":248,"liquidez_media_reais":249,"administrador":47,"taxa_administracao_paga":250,"balanco":251,"resultado_distribuido":259,"publico_alvo":264,"mercados_negociacao_cotas":265,"data_funcionamento":267,"data_final":226,"quantidade_cotas":268,"quantidade_cotistas":269,"detalhes_cotistas":270,"total_investido":276,"investimentos_fundo":277,"imoveis":280,"contratos":1122,"custodiante":226,"auditor_independente":1137,"formador_mercado":1144,"distribuidor_cotas":226,"consultor_especializado":1149,"administrador_locacoes":226,"relatorio_anual":1153,"analise_administrador":1156},386,{"nome":54,"nome_simplificado":98,"nome_comercial":51,"ticker":53,"nome_ticker":99,"nome_pregao":100,"cnpj":61},"BRC Renda Corporativa Fundo de Investimento Imobiliário  Responsabilidade Limitada","FATN11 - BRC Renda Corporativa Fundo de Investimento Imobiliário - Responsabilidade Limitada","FII ATHENA I",{"id":102,"nome":41,"cnpj":103,"endereco":104,"telefone":105,"created_at":106,"updated_at":106},59,"44077014000189","RUA SURUBIM, 577 - 10º ANDAR","11-5508.3500","2026-10-03T18:54:18.000000Z",[108,114,120,125,131,137,142,148,153,159,164,170,176,181,187,193,199,205,211,216],{"id":109,"data":110,"abertura":111,"ultimo":112,"volume":113},3288903,"2026-10-06",86.5,87.69,28950,{"id":115,"data":116,"abertura":117,"ultimo":118,"volume":119},3289356,"2026-10-07",86.41,86.02,29025,{"id":121,"data":122,"abertura":118,"ultimo":123,"volume":124},3290418,"2026-10-08",86.18,21951,{"id":126,"data":127,"abertura":128,"ultimo":129,"volume":130},3291018,"2026-10-09",86.55,87.64,14774,{"id":132,"data":133,"abertura":134,"ultimo":135,"volume":136},3357463,"2026-10-13",87.7,87.41,20269,{"id":138,"data":139,"abertura":135,"ultimo":140,"volume":141},3375625,"2026-10-14",86.99,8923,{"id":143,"data":144,"abertura":145,"ultimo":146,"volume":147},3375986,"2026-10-15",87.18,87.45,13543,{"id":149,"data":150,"abertura":146,"ultimo":151,"volume":152},3377201,"2026-10-16",86.9,16094,{"id":154,"data":155,"abertura":156,"ultimo":157,"volume":158},3445209,"2026-10-19",87.34,88.08,16628,{"id":160,"data":26,"abertura":161,"ultimo":162,"volume":163},3446651,88,89.99,18793,{"id":165,"data":166,"abertura":167,"ultimo":168,"volume":169},3459436,"2026-10-21",90.02,90.4,15934,{"id":171,"data":172,"abertura":173,"ultimo":174,"volume":175},3473618,"2026-10-22",90.6,89.9,27330,{"id":177,"data":178,"abertura":174,"ultimo":179,"volume":180},3488238,"2026-10-23",88.79,30294,{"id":182,"data":183,"abertura":184,"ultimo":185,"volume":186},3566072,"2026-10-26",84,81.91,72733,{"id":188,"data":189,"abertura":190,"ultimo":191,"volume":192},3580080,"2026-10-27",82.96,80.15,44127,{"id":194,"data":195,"abertura":196,"ultimo":197,"volume":198},3593781,"2026-10-28",80.6,79.15,22337,{"id":200,"data":201,"abertura":202,"ultimo":203,"volume":204},3608953,"2026-10-29",79.66,79.37,24478,{"id":206,"data":207,"abertura":208,"ultimo":209,"volume":210},3624678,"2026-10-30",79.97,78.8,30020,{"id":212,"data":213,"abertura":209,"ultimo":214,"volume":215},3682030,"2026-11-03",77.06,38535,{"id":217,"data":218,"abertura":219,"ultimo":220,"volume":221},3695568,"2026-11-04",77.1,77.96,30231,694457237.14,97.25,"0.80","Ativa",null,"Multicategoria","Tijolo","2026-11-05 09:00","0.0117","-0.0178","-0.1110","-0.0250","-0.1026","-0.0718","0.13317",1976,"0.8000","0.0091","Out\u002F2026","0.0205","0.0513","0.1129","0.0086",6,21,[],"05\u002F11\u002F2026 08:01",2186561.29,0.0042,{"data_referencia":252,"ativo":253,"passivo":254,"obrigacoes_imoveis":255,"obrigacoes_securitizacao":256,"liquidez":257,"valores_receber":258},"2026-09-01",788879793.44,94422556.3,59271227.12,15800380.9,13838573.31,12167476.75,{"data_referencia":260,"resultado":261,"rendimentos":262,"percentual":263},"2026-06-30",29187325.84,30215403.198,1.035223417302282,"Investidores em Geral",[266],"Bolsa","2018-05-17",7140944,31679,{"Pessoa Física":271,"Pessoa jurídica não financeira":272,"Investidores não residentes":273,"Outros fundos de investimento":274,"Fundos de investimento imobiliário":275,"Outros tipos de cotistas não relacionados":72},31587,56,16,10,8,762873743.38,{"Imóveis para renda":278,"Cotas de FIIs":279},717169111.22,45704632.16,{"vacancia_total":281,"lista_imoveis":282,"data_referencia":260,"vacancia_suspeita":93},0.13317027189744401,[283,292,302,310,315,325,332,340,346,349,352,361,368,375,382,389,396,400,407,413,421,428,435,439,446,450,457,461,467,474,482,490,497,502,507,511,518,525,528,536,542,548,554,558,567,571,576,584,591,595,602,608,615,620,627,632,638,646,653,660,664,672,678,685,690,695,700,704,708,715,722,729,736,742,749,755,763,768,773,778,782,787,792,796,801,806,811,819,823,828,835,840,848,854,859,863,867,872,879,884,889,893,898,902,909,914,921,928,931,936,941,945,951,954,960,967,974,981,986,990,994,1000,1007,1012,1018,1022,1028,1036,1043,1048,1052,1059,1065,1072,1076,1081,1086,1092,1097,1103,1109,1115],{"nome":284,"vacancia":285,"numero_unidades":72,"area":286,"endereco":287,"percentual_inadimplencia":285,"percentual_receitas":288,"inquilinos":289,"ocupacao":69},"ED. LED CORPORATE",0,1965,"Rua Robert Bush, 45,67 e 235",0.034903,[290],{"setor":291,"percentual_receita_imovel":69,"percentual_receita_fii":288},"Outros",{"nome":293,"vacancia":294,"numero_unidades":78,"area":295,"endereco":296,"percentual_inadimplencia":285,"percentual_receitas":297,"inquilinos":298,"ocupacao":301},"Brasilinterpart ",0.373626373626374,886,"Avenida das Nações Unidas, 11.633",0.018629,[299],{"setor":300,"percentual_receita_imovel":69,"percentual_receita_fii":297},"Consultoria",0.6263736263736259,{"nome":303,"vacancia":285,"numero_unidades":72,"area":304,"endereco":305,"percentual_inadimplencia":285,"percentual_receitas":306,"inquilinos":307,"ocupacao":69},"Brasílio Machado ",769,"Av. Dr. Cardoso De Melo, 1855",0.016632,[308],{"setor":309,"percentual_receita_imovel":69,"percentual_receita_fii":306},"Seguros",{"nome":303,"vacancia":285,"numero_unidades":69,"area":311,"endereco":305,"percentual_inadimplencia":285,"percentual_receitas":312,"inquilinos":313,"ocupacao":69},327,0.013546,[314],{"setor":300,"percentual_receita_imovel":69,"percentual_receita_fii":312},{"nome":316,"vacancia":317,"numero_unidades":69,"area":318,"endereco":319,"percentual_inadimplencia":285,"percentual_receitas":320,"inquilinos":321,"ocupacao":324},"Atrium VI",0.0769230769230769,373,"Rua Gomes de Carvalho, nº 1.510",0.013328,[322],{"setor":323,"percentual_receita_imovel":69,"percentual_receita_fii":320},"Serviços Financeiros",0.9230769230769231,{"nome":326,"vacancia":285,"numero_unidades":72,"area":327,"endereco":328,"percentual_inadimplencia":285,"percentual_receitas":329,"inquilinos":330,"ocupacao":69},"Nações Unidas III",535,"Av. das Nações Unidas, 11857",0.013109,[331],{"setor":309,"percentual_receita_imovel":69,"percentual_receita_fii":329},{"nome":333,"vacancia":285,"numero_unidades":69,"area":334,"endereco":335,"percentual_inadimplencia":285,"percentual_receitas":336,"inquilinos":337,"ocupacao":69},"Setin Tower",515,"Rua Fidêncio Ramos, 100",0.012918,[338],{"setor":339,"percentual_receita_imovel":69,"percentual_receita_fii":336},"Tecnologia",{"nome":303,"vacancia":285,"numero_unidades":69,"area":341,"endereco":305,"percentual_inadimplencia":285,"percentual_receitas":342,"inquilinos":343,"ocupacao":69},384,0.012234,[344],{"setor":345,"percentual_receita_imovel":69,"percentual_receita_fii":342},"Serviços advocatícios",{"nome":303,"vacancia":285,"numero_unidades":69,"area":341,"endereco":305,"percentual_inadimplencia":285,"percentual_receitas":342,"inquilinos":347,"ocupacao":69},[348],{"setor":345,"percentual_receita_imovel":69,"percentual_receita_fii":342},{"nome":303,"vacancia":285,"numero_unidades":69,"area":341,"endereco":305,"percentual_inadimplencia":285,"percentual_receitas":342,"inquilinos":350,"ocupacao":69},[351],{"setor":345,"percentual_receita_imovel":69,"percentual_receita_fii":342},{"nome":353,"vacancia":285,"numero_unidades":354,"area":355,"endereco":356,"percentual_inadimplencia":285,"percentual_receitas":357,"inquilinos":358,"ocupacao":69},"Trade Tower Service & Business",12,532,"Rua Helena, 218",0.010935,[359],{"setor":360,"percentual_receita_imovel":69,"percentual_receita_fii":357},"Comércio de energia",{"nome":362,"vacancia":285,"numero_unidades":69,"area":363,"endereco":364,"percentual_inadimplencia":285,"percentual_receitas":365,"inquilinos":366,"ocupacao":69},"Wilson Mendes Caldeira",559,"Av. das Nações Unidas, 10.989",0.010459,[367],{"setor":360,"percentual_receita_imovel":69,"percentual_receita_fii":365},{"nome":369,"vacancia":285,"numero_unidades":69,"area":370,"endereco":371,"percentual_inadimplencia":285,"percentual_receitas":372,"inquilinos":373,"ocupacao":69},"Ronaldo Sampaio Ferreira",380,"Praça João Duran Alonso, 34",0.01002,[374],{"setor":300,"percentual_receita_imovel":69,"percentual_receita_fii":372},{"nome":376,"vacancia":285,"numero_unidades":69,"area":377,"endereco":378,"percentual_inadimplencia":285,"percentual_receitas":379,"inquilinos":380,"ocupacao":69},"MAXIMUM OFFICE CENTER",493,"Avenida Doutor Cardoso de Melo, 1608",0.009989,[381],{"setor":339,"percentual_receita_imovel":69,"percentual_receita_fii":379},{"nome":383,"vacancia":285,"numero_unidades":72,"area":384,"endereco":385,"percentual_inadimplencia":285,"percentual_receitas":386,"inquilinos":387,"ocupacao":69},"Network",412,"Avenida Doutor Cardoso de Melo, 1340",0.009852,[388],{"setor":300,"percentual_receita_imovel":69,"percentual_receita_fii":386},{"nome":390,"vacancia":285,"numero_unidades":76,"area":391,"endereco":392,"percentual_inadimplencia":285,"percentual_receitas":393,"inquilinos":394,"ocupacao":69},"The Taj Office Tower",340,"Rua Casa do Ator, 1.117",0.00981,[395],{"setor":323,"percentual_receita_imovel":69,"percentual_receita_fii":393},{"nome":369,"vacancia":285,"numero_unidades":69,"area":370,"endereco":371,"percentual_inadimplencia":285,"percentual_receitas":397,"inquilinos":398,"ocupacao":69},0.009575,[399],{"setor":339,"percentual_receita_imovel":69,"percentual_receita_fii":397},{"nome":401,"vacancia":285,"numero_unidades":72,"area":402,"endereco":403,"percentual_inadimplencia":285,"percentual_receitas":404,"inquilinos":405,"ocupacao":69},"Atrium VIII",582,"Rua Fidêncio Ramos, 213 ",0.00951,[406],{"setor":345,"percentual_receita_imovel":69,"percentual_receita_fii":404},{"nome":293,"vacancia":285,"numero_unidades":72,"area":408,"endereco":296,"percentual_inadimplencia":285,"percentual_receitas":409,"inquilinos":410,"ocupacao":69},442,0.009451,[411],{"setor":412,"percentual_receita_imovel":69,"percentual_receita_fii":409},"Serviços Advocatícios",{"nome":414,"vacancia":285,"numero_unidades":72,"area":415,"endereco":416,"percentual_inadimplencia":285,"percentual_receitas":417,"inquilinos":418,"ocupacao":69},"Edifício Tangram",1186,"Rua Ibirajá, 244",0.009411,[419],{"setor":420,"percentual_receita_imovel":69,"percentual_receita_fii":417},"Incorporação",{"nome":422,"vacancia":285,"numero_unidades":78,"area":423,"endereco":424,"percentual_inadimplencia":285,"percentual_receitas":425,"inquilinos":426,"ocupacao":69},"Conselheiro Paranaguá",392,"Avenida Brigadeiro Faria Lima, 1234",0.009366,[427],{"setor":345,"percentual_receita_imovel":69,"percentual_receita_fii":425},{"nome":429,"vacancia":285,"numero_unidades":69,"area":430,"endereco":431,"percentual_inadimplencia":285,"percentual_receitas":432,"inquilinos":433,"ocupacao":69},"Atrium II",411,"Rua Helena. 235",0.009117,[434],{"setor":345,"percentual_receita_imovel":69,"percentual_receita_fii":432},{"nome":303,"vacancia":285,"numero_unidades":69,"area":341,"endereco":305,"percentual_inadimplencia":285,"percentual_receitas":436,"inquilinos":437,"ocupacao":69},0.008602,[438],{"setor":323,"percentual_receita_imovel":69,"percentual_receita_fii":436},{"nome":440,"vacancia":285,"numero_unidades":69,"area":441,"endereco":442,"percentual_inadimplencia":285,"percentual_receitas":443,"inquilinos":444,"ocupacao":69},"Santa Filippa",280,"Avenida Paulista,  668",0.008501,[445],{"setor":323,"percentual_receita_imovel":69,"percentual_receita_fii":443},{"nome":303,"vacancia":285,"numero_unidades":69,"area":341,"endereco":305,"percentual_inadimplencia":285,"percentual_receitas":447,"inquilinos":448,"ocupacao":69},0.008401,[449],{"setor":345,"percentual_receita_imovel":69,"percentual_receita_fii":447},{"nome":422,"vacancia":285,"numero_unidades":245,"area":451,"endereco":452,"percentual_inadimplencia":285,"percentual_receitas":453,"inquilinos":454,"ocupacao":69},351,"Avenida Brigadeiro Faria Lima, nº 1.234",0.008317,[455],{"setor":456,"percentual_receita_imovel":69,"percentual_receita_fii":453},"Indústria de máquinas",{"nome":303,"vacancia":285,"numero_unidades":69,"area":341,"endereco":305,"percentual_inadimplencia":285,"percentual_receitas":458,"inquilinos":459,"ocupacao":69},0.008308,[460],{"setor":323,"percentual_receita_imovel":69,"percentual_receita_fii":458},{"nome":462,"vacancia":285,"numero_unidades":69,"area":341,"endereco":463,"percentual_inadimplencia":285,"percentual_receitas":464,"inquilinos":465,"ocupacao":69},"Francisco Lopes","Rua Dr. Cardoso de Melo, 1855 ",0.00815,[466],{"setor":300,"percentual_receita_imovel":69,"percentual_receita_fii":464},{"nome":468,"vacancia":285,"numero_unidades":72,"area":469,"endereco":470,"percentual_inadimplencia":285,"percentual_receitas":471,"inquilinos":472,"ocupacao":69},"Monumento",312,"Av. Brigadeiro Faria Lima, nº 1478",0.007771,[473],{"setor":339,"percentual_receita_imovel":69,"percentual_receita_fii":471},{"nome":475,"vacancia":285,"numero_unidades":78,"area":476,"endereco":477,"percentual_inadimplencia":285,"percentual_receitas":478,"inquilinos":479,"ocupacao":69},"Avenida Paulista",334,"Av. Paulista, 2022",0.007764,[480],{"setor":481,"percentual_receita_imovel":69,"percentual_receita_fii":478},"Viagens corporativas",{"nome":483,"vacancia":285,"numero_unidades":69,"area":484,"endereco":485,"percentual_inadimplencia":285,"percentual_receitas":486,"inquilinos":487,"ocupacao":69},"Atrium I",260,"Rua do Rócio, 220",0.007489,[488],{"setor":489,"percentual_receita_imovel":69,"percentual_receita_fii":486},"Ambiental",{"nome":491,"vacancia":285,"numero_unidades":69,"area":492,"endereco":493,"percentual_inadimplencia":285,"percentual_receitas":494,"inquilinos":495,"ocupacao":69},"Plaza I",306,"Rua James Joule, 92",0.007479,[496],{"setor":345,"percentual_receita_imovel":69,"percentual_receita_fii":494},{"nome":462,"vacancia":285,"numero_unidades":72,"area":304,"endereco":463,"percentual_inadimplencia":285,"percentual_receitas":498,"inquilinos":499,"ocupacao":69},0.007315,[500],{"setor":501,"percentual_receita_imovel":69,"percentual_receita_fii":498},"Indústria têxtil",{"nome":303,"vacancia":285,"numero_unidades":69,"area":341,"endereco":305,"percentual_inadimplencia":285,"percentual_receitas":503,"inquilinos":504,"ocupacao":69},0.00728,[505],{"setor":506,"percentual_receita_imovel":69,"percentual_receita_fii":503},"Agronegócio",{"nome":462,"vacancia":285,"numero_unidades":69,"area":341,"endereco":463,"percentual_inadimplencia":285,"percentual_receitas":508,"inquilinos":509,"ocupacao":69},0.007235,[510],{"setor":339,"percentual_receita_imovel":69,"percentual_receita_fii":508},{"nome":512,"vacancia":285,"numero_unidades":69,"area":513,"endereco":514,"percentual_inadimplencia":285,"percentual_receitas":515,"inquilinos":516,"ocupacao":69},"Panambi",237,"Rua Geraldo Flausino, 61",0.00702,[517],{"setor":291,"percentual_receita_imovel":69,"percentual_receita_fii":515},{"nome":519,"vacancia":285,"numero_unidades":69,"area":520,"endereco":521,"percentual_inadimplencia":285,"percentual_receitas":522,"inquilinos":523,"ocupacao":69},"Fortaleza",275,"Av. Luiz Carlos Berrini, 1461",0.007009,[524],{"setor":291,"percentual_receita_imovel":69,"percentual_receita_fii":522},{"nome":519,"vacancia":285,"numero_unidades":69,"area":520,"endereco":521,"percentual_inadimplencia":285,"percentual_receitas":522,"inquilinos":526,"ocupacao":69},[527],{"setor":291,"percentual_receita_imovel":69,"percentual_receita_fii":522},{"nome":529,"vacancia":285,"numero_unidades":72,"area":530,"endereco":531,"percentual_inadimplencia":285,"percentual_receitas":532,"inquilinos":533,"ocupacao":69},"Flórida",350,"Rua Florida, 1738",0.006564,[534],{"setor":535,"percentual_receita_imovel":69,"percentual_receita_fii":532},"Marketing",{"nome":422,"vacancia":285,"numero_unidades":537,"area":538,"endereco":424,"percentual_inadimplencia":285,"percentual_receitas":539,"inquilinos":540,"ocupacao":69},5,281,0.006392,[541],{"setor":323,"percentual_receita_imovel":69,"percentual_receita_fii":539},{"nome":543,"vacancia":285,"numero_unidades":72,"area":492,"endereco":544,"percentual_inadimplencia":285,"percentual_receitas":545,"inquilinos":546,"ocupacao":69},"Gold Center","Rua Arizona, 1426",0.00628,[547],{"setor":323,"percentual_receita_imovel":69,"percentual_receita_fii":545},{"nome":376,"vacancia":285,"numero_unidades":69,"area":549,"endereco":550,"percentual_inadimplencia":285,"percentual_receitas":551,"inquilinos":552,"ocupacao":69},244,"Av. Dr. Cardoso de Melo, 1608",0.006268,[553],{"setor":420,"percentual_receita_imovel":69,"percentual_receita_fii":551},{"nome":483,"vacancia":285,"numero_unidades":69,"area":484,"endereco":485,"percentual_inadimplencia":285,"percentual_receitas":555,"inquilinos":556,"ocupacao":69},0.006244,[557],{"setor":323,"percentual_receita_imovel":69,"percentual_receita_fii":555},{"nome":559,"vacancia":285,"numero_unidades":560,"area":561,"endereco":562,"percentual_inadimplencia":285,"percentual_receitas":563,"inquilinos":564,"ocupacao":69},"Atrium Jardins",7,321,"Rua Cristiano Viana, 401",0.006132,[565],{"setor":566,"percentual_receita_imovel":69,"percentual_receita_fii":563},"Serviços de eventos",{"nome":333,"vacancia":285,"numero_unidades":69,"area":549,"endereco":335,"percentual_inadimplencia":285,"percentual_receitas":568,"inquilinos":569,"ocupacao":69},0.006025,[570],{"setor":345,"percentual_receita_imovel":69,"percentual_receita_fii":568},{"nome":512,"vacancia":285,"numero_unidades":69,"area":572,"endereco":514,"percentual_inadimplencia":285,"percentual_receitas":573,"inquilinos":574,"ocupacao":69},204,0.005925,[575],{"setor":291,"percentual_receita_imovel":69,"percentual_receita_fii":573},{"nome":577,"vacancia":285,"numero_unidades":78,"area":578,"endereco":579,"percentual_inadimplencia":285,"percentual_receitas":580,"inquilinos":581,"ocupacao":69},"HD 873",194,"Rua Henri Dunant, 873",0.00575,[582],{"setor":583,"percentual_receita_imovel":69,"percentual_receita_fii":580},"Serviços Médicos",{"nome":585,"vacancia":285,"numero_unidades":76,"area":586,"endereco":587,"percentual_inadimplencia":285,"percentual_receitas":588,"inquilinos":589,"ocupacao":69},"Veranda Berrini",184,"Rua Ribeiro do Vale, 152",0.005732,[590],{"setor":300,"percentual_receita_imovel":69,"percentual_receita_fii":588},{"nome":483,"vacancia":285,"numero_unidades":69,"area":484,"endereco":485,"percentual_inadimplencia":285,"percentual_receitas":592,"inquilinos":593,"ocupacao":69},0.005563,[594],{"setor":323,"percentual_receita_imovel":69,"percentual_receita_fii":592},{"nome":596,"vacancia":285,"numero_unidades":69,"area":597,"endereco":598,"percentual_inadimplencia":285,"percentual_receitas":599,"inquilinos":600,"ocupacao":69},"Edifício Brasif",319,"Rua Luigi Galvani, 146",0.005542,[601],{"setor":323,"percentual_receita_imovel":69,"percentual_receita_fii":599},{"nome":303,"vacancia":285,"numero_unidades":69,"area":603,"endereco":305,"percentual_inadimplencia":285,"percentual_receitas":604,"inquilinos":605,"ocupacao":69},307,0.005535,[606],{"setor":607,"percentual_receita_imovel":69,"percentual_receita_fii":604},"Comércio de produtos customizados",{"nome":609,"vacancia":285,"numero_unidades":69,"area":610,"endereco":611,"percentual_inadimplencia":285,"percentual_receitas":612,"inquilinos":613,"ocupacao":69},"Beira Rio",286,"Rua Beira Rio, 57",0.005308,[614],{"setor":309,"percentual_receita_imovel":69,"percentual_receita_fii":612},{"nome":422,"vacancia":285,"numero_unidades":78,"area":616,"endereco":424,"percentual_inadimplencia":285,"percentual_receitas":617,"inquilinos":618,"ocupacao":69},274,0.005293,[619],{"setor":323,"percentual_receita_imovel":69,"percentual_receita_fii":617},{"nome":621,"vacancia":285,"numero_unidades":69,"area":622,"endereco":623,"percentual_inadimplencia":285,"percentual_receitas":624,"inquilinos":625,"ocupacao":69},"GC SQUARE CORPORATE",213,"Rua Gomes de Carvalho, 1108",0.005175,[626],{"setor":323,"percentual_receita_imovel":69,"percentual_receita_fii":624},{"nome":596,"vacancia":285,"numero_unidades":69,"area":597,"endereco":598,"percentual_inadimplencia":285,"percentual_receitas":628,"inquilinos":629,"ocupacao":69},0.005144,[630],{"setor":631,"percentual_receita_imovel":69,"percentual_receita_fii":628},"Segurança Eletrônica",{"nome":376,"vacancia":285,"numero_unidades":69,"area":633,"endereco":550,"percentual_inadimplencia":285,"percentual_receitas":634,"inquilinos":635,"ocupacao":69},229,0.004982,[636],{"setor":637,"percentual_receita_imovel":69,"percentual_receita_fii":634},"Comércio de combustíveis",{"nome":639,"vacancia":285,"numero_unidades":72,"area":640,"endereco":641,"percentual_inadimplencia":285,"percentual_receitas":642,"inquilinos":643,"ocupacao":69},"UCHOA ",288,"Rua Sansão Alves dos Santos, 76",0.00496,[644],{"setor":645,"percentual_receita_imovel":69,"percentual_receita_fii":642},"Educação",{"nome":647,"vacancia":285,"numero_unidades":69,"area":648,"endereco":649,"percentual_inadimplencia":285,"percentual_receitas":650,"inquilinos":651,"ocupacao":69},"Banco Mercantil",215,"Av. Paulista, 925 ",0.004908,[652],{"setor":645,"percentual_receita_imovel":69,"percentual_receita_fii":650},{"nome":654,"vacancia":285,"numero_unidades":72,"area":655,"endereco":656,"percentual_inadimplencia":285,"percentual_receitas":657,"inquilinos":658,"ocupacao":69},"Business Center (Jardins)",257,"Rua Teixeira da Silva, 650\u002F660",0.004765,[659],{"setor":345,"percentual_receita_imovel":69,"percentual_receita_fii":657},{"nome":621,"vacancia":285,"numero_unidades":69,"area":572,"endereco":623,"percentual_inadimplencia":285,"percentual_receitas":661,"inquilinos":662,"ocupacao":69},0.004734,[663],{"setor":323,"percentual_receita_imovel":69,"percentual_receita_fii":661},{"nome":665,"vacancia":285,"numero_unidades":69,"area":666,"endereco":667,"percentual_inadimplencia":285,"percentual_receitas":668,"inquilinos":669,"ocupacao":69},"MONTREAL",214,"Rua Funchal, 129",0.004721,[670],{"setor":671,"percentual_receita_imovel":69,"percentual_receita_fii":668},"Distribuidora de combustível",{"nome":401,"vacancia":285,"numero_unidades":69,"area":673,"endereco":403,"percentual_inadimplencia":285,"percentual_receitas":674,"inquilinos":675,"ocupacao":69},291,0.004701,[676],{"setor":677,"percentual_receita_imovel":69,"percentual_receita_fii":674},"Holding",{"nome":293,"vacancia":285,"numero_unidades":69,"area":679,"endereco":680,"percentual_inadimplencia":285,"percentual_receitas":681,"inquilinos":682,"ocupacao":69},266,"Av. Nações Unidas, 11.633",0.004686,[683],{"setor":684,"percentual_receita_imovel":69,"percentual_receita_fii":681},"Cosméticos",{"nome":333,"vacancia":285,"numero_unidades":69,"area":686,"endereco":335,"percentual_inadimplencia":285,"percentual_receitas":687,"inquilinos":688,"ocupacao":69},277,0.004636,[689],{"setor":323,"percentual_receita_imovel":69,"percentual_receita_fii":687},{"nome":440,"vacancia":285,"numero_unidades":69,"area":691,"endereco":442,"percentual_inadimplencia":285,"percentual_receitas":692,"inquilinos":693,"ocupacao":69},187,0.004626,[694],{"setor":300,"percentual_receita_imovel":69,"percentual_receita_fii":692},{"nome":303,"vacancia":285,"numero_unidades":69,"area":696,"endereco":305,"percentual_inadimplencia":285,"percentual_receitas":697,"inquilinos":698,"ocupacao":69},221,0.004605,[699],{"setor":345,"percentual_receita_imovel":69,"percentual_receita_fii":697},{"nome":483,"vacancia":285,"numero_unidades":69,"area":484,"endereco":485,"percentual_inadimplencia":285,"percentual_receitas":701,"inquilinos":702,"ocupacao":69},0.004603,[703],{"setor":345,"percentual_receita_imovel":69,"percentual_receita_fii":701},{"nome":303,"vacancia":285,"numero_unidades":69,"area":696,"endereco":305,"percentual_inadimplencia":285,"percentual_receitas":705,"inquilinos":706,"ocupacao":69},0.00457,[707],{"setor":345,"percentual_receita_imovel":69,"percentual_receita_fii":705},{"nome":709,"vacancia":285,"numero_unidades":72,"area":710,"endereco":711,"percentual_inadimplencia":285,"percentual_receitas":712,"inquilinos":713,"ocupacao":69},"EDIFÍCIO IRACEMA",200,"Rua Doutor Renato Paes de Barros, 717",0.004564,[714],{"setor":300,"percentual_receita_imovel":69,"percentual_receita_fii":712},{"nome":716,"vacancia":285,"numero_unidades":72,"area":717,"endereco":718,"percentual_inadimplencia":285,"percentual_receitas":719,"inquilinos":720,"ocupacao":69},"Spazio Centrale",276,"Alameda Itu, 852",0.004559,[721],{"setor":345,"percentual_receita_imovel":69,"percentual_receita_fii":719},{"nome":723,"vacancia":285,"numero_unidades":69,"area":724,"endereco":725,"percentual_inadimplencia":285,"percentual_receitas":726,"inquilinos":727,"ocupacao":69},"Luxor Center",141,"Rua Arizona, nº 1349",0.004405,[728],{"setor":339,"percentual_receita_imovel":69,"percentual_receita_fii":726},{"nome":730,"vacancia":285,"numero_unidades":69,"area":731,"endereco":732,"percentual_inadimplencia":285,"percentual_receitas":733,"inquilinos":734,"ocupacao":69},"Concorde",231,"Rua Funchal, 203",0.004399,[735],{"setor":345,"percentual_receita_imovel":69,"percentual_receita_fii":733},{"nome":737,"vacancia":285,"numero_unidades":78,"area":586,"endereco":738,"percentual_inadimplencia":285,"percentual_receitas":739,"inquilinos":740,"ocupacao":69},"THERA OFFICE","Avenida Engenheiro Luís Carlos Berrini, 105",0.004391,[741],{"setor":323,"percentual_receita_imovel":69,"percentual_receita_fii":739},{"nome":743,"vacancia":285,"numero_unidades":69,"area":744,"endereco":745,"percentual_inadimplencia":285,"percentual_receitas":746,"inquilinos":747,"ocupacao":69},"Érika",251,"Rua do Rócio, 351",0.004376,[748],{"setor":339,"percentual_receita_imovel":69,"percentual_receita_fii":746},{"nome":750,"vacancia":285,"numero_unidades":69,"area":751,"endereco":521,"percentual_inadimplencia":285,"percentual_receitas":752,"inquilinos":753,"ocupacao":69},"Edifício Fortaleza",278,0.004369,[754],{"setor":339,"percentual_receita_imovel":69,"percentual_receita_fii":752},{"nome":756,"vacancia":285,"numero_unidades":69,"area":757,"endereco":758,"percentual_inadimplencia":285,"percentual_receitas":759,"inquilinos":760,"ocupacao":69},"Arandu ",253,"Rua Arizona, 1366",0.004304,[761],{"setor":762,"percentual_receita_imovel":69,"percentual_receita_fii":759},"Entretenimento",{"nome":303,"vacancia":285,"numero_unidades":69,"area":764,"endereco":305,"percentual_inadimplencia":285,"percentual_receitas":765,"inquilinos":766,"ocupacao":69},193,0.00422,[767],{"setor":456,"percentual_receita_imovel":69,"percentual_receita_fii":765},{"nome":303,"vacancia":285,"numero_unidades":69,"area":769,"endereco":305,"percentual_inadimplencia":285,"percentual_receitas":770,"inquilinos":771,"ocupacao":69},206,0.004191,[772],{"setor":345,"percentual_receita_imovel":69,"percentual_receita_fii":770},{"nome":333,"vacancia":285,"numero_unidades":69,"area":774,"endereco":335,"percentual_inadimplencia":285,"percentual_receitas":775,"inquilinos":776,"ocupacao":69},287,0.00419,[777],{"setor":323,"percentual_receita_imovel":69,"percentual_receita_fii":775},{"nome":303,"vacancia":285,"numero_unidades":69,"area":341,"endereco":305,"percentual_inadimplencia":285,"percentual_receitas":779,"inquilinos":780,"ocupacao":69},0.004172,[781],{"setor":420,"percentual_receita_imovel":69,"percentual_receita_fii":779},{"nome":543,"vacancia":285,"numero_unidades":69,"area":783,"endereco":544,"percentual_inadimplencia":285,"percentual_receitas":784,"inquilinos":785,"ocupacao":69},158,0.004149,[786],{"setor":323,"percentual_receita_imovel":69,"percentual_receita_fii":784},{"nome":303,"vacancia":285,"numero_unidades":69,"area":788,"endereco":305,"percentual_inadimplencia":285,"percentual_receitas":789,"inquilinos":790,"ocupacao":69},163,0.004131,[791],{"setor":345,"percentual_receita_imovel":69,"percentual_receita_fii":789},{"nome":756,"vacancia":285,"numero_unidades":69,"area":757,"endereco":758,"percentual_inadimplencia":285,"percentual_receitas":793,"inquilinos":794,"ocupacao":69},0.004125,[795],{"setor":339,"percentual_receita_imovel":69,"percentual_receita_fii":793},{"nome":303,"vacancia":285,"numero_unidades":69,"area":797,"endereco":305,"percentual_inadimplencia":285,"percentual_receitas":798,"inquilinos":799,"ocupacao":69},186,0.004075,[800],{"setor":345,"percentual_receita_imovel":69,"percentual_receita_fii":798},{"nome":491,"vacancia":285,"numero_unidades":69,"area":492,"endereco":493,"percentual_inadimplencia":285,"percentual_receitas":802,"inquilinos":803,"ocupacao":69},0.004053,[804],{"setor":805,"percentual_receita_imovel":69,"percentual_receita_fii":802},"Farmacêutico",{"nome":303,"vacancia":285,"numero_unidades":69,"area":807,"endereco":305,"percentual_inadimplencia":285,"percentual_receitas":808,"inquilinos":809,"ocupacao":69},198,0.004029,[810],{"setor":309,"percentual_receita_imovel":69,"percentual_receita_fii":808},{"nome":812,"vacancia":285,"numero_unidades":72,"area":813,"endereco":814,"percentual_inadimplencia":285,"percentual_receitas":815,"inquilinos":816,"ocupacao":69},"Edifício Columbus",203,"AL. Campinas, 457",0.004023,[817],{"setor":818,"percentual_receita_imovel":69,"percentual_receita_fii":815},"Logística",{"nome":483,"vacancia":285,"numero_unidades":69,"area":484,"endereco":485,"percentual_inadimplencia":285,"percentual_receitas":820,"inquilinos":821,"ocupacao":69},0.004008,[822],{"setor":345,"percentual_receita_imovel":69,"percentual_receita_fii":820},{"nome":303,"vacancia":317,"numero_unidades":69,"area":824,"endereco":305,"percentual_inadimplencia":285,"percentual_receitas":825,"inquilinos":826,"ocupacao":324},191,0.003906,[827],{"setor":300,"percentual_receita_imovel":69,"percentual_receita_fii":825},{"nome":829,"vacancia":285,"numero_unidades":69,"area":830,"endereco":831,"percentual_inadimplencia":285,"percentual_receitas":832,"inquilinos":833,"ocupacao":69},"Dr. Naur Martins",199,"Rua Professor Artur Ramos, 96",0.003877,[834],{"setor":300,"percentual_receita_imovel":69,"percentual_receita_fii":832},{"nome":475,"vacancia":285,"numero_unidades":72,"area":836,"endereco":477,"percentual_inadimplencia":285,"percentual_receitas":837,"inquilinos":838,"ocupacao":69},227,0.00383,[839],{"setor":506,"percentual_receita_imovel":69,"percentual_receita_fii":837},{"nome":841,"vacancia":285,"numero_unidades":69,"area":842,"endereco":843,"percentual_inadimplencia":285,"percentual_receitas":844,"inquilinos":845,"ocupacao":69},"Bolsa de Imóveis",513,"Av. das Nações Unidas, 11.541",0.003749,[846],{"setor":847,"percentual_receita_imovel":69,"percentual_receita_fii":844},"Engenharia",{"nome":303,"vacancia":285,"numero_unidades":69,"area":797,"endereco":849,"percentual_inadimplencia":285,"percentual_receitas":850,"inquilinos":851,"ocupacao":69},"Av. Dr. Cardoso De Melo, 1856",0.003733,[852],{"setor":853,"percentual_receita_imovel":69,"percentual_receita_fii":850},"Atividades auxiliares dos transportes aéreos",{"nome":303,"vacancia":285,"numero_unidades":69,"area":855,"endereco":305,"percentual_inadimplencia":285,"percentual_receitas":856,"inquilinos":857,"ocupacao":69},178,0.003704,[858],{"setor":309,"percentual_receita_imovel":69,"percentual_receita_fii":856},{"nome":303,"vacancia":285,"numero_unidades":69,"area":788,"endereco":305,"percentual_inadimplencia":285,"percentual_receitas":860,"inquilinos":861,"ocupacao":69},0.003675,[862],{"setor":300,"percentual_receita_imovel":69,"percentual_receita_fii":860},{"nome":303,"vacancia":285,"numero_unidades":69,"area":824,"endereco":305,"percentual_inadimplencia":285,"percentual_receitas":864,"inquilinos":865,"ocupacao":69},0.003591,[866],{"setor":323,"percentual_receita_imovel":69,"percentual_receita_fii":864},{"nome":543,"vacancia":285,"numero_unidades":69,"area":868,"endereco":544,"percentual_inadimplencia":285,"percentual_receitas":869,"inquilinos":870,"ocupacao":69},152,0.003566,[871],{"setor":323,"percentual_receita_imovel":69,"percentual_receita_fii":869},{"nome":873,"vacancia":285,"numero_unidades":69,"area":874,"endereco":875,"percentual_inadimplencia":285,"percentual_receitas":876,"inquilinos":877,"ocupacao":69},"Olímpia Park",210,"Rua Gomes de Carvalho, 1329",0.003539,[878],{"setor":360,"percentual_receita_imovel":69,"percentual_receita_fii":876},{"nome":543,"vacancia":285,"numero_unidades":69,"area":880,"endereco":544,"percentual_inadimplencia":285,"percentual_receitas":881,"inquilinos":882,"ocupacao":69},161,0.003527,[883],{"setor":300,"percentual_receita_imovel":69,"percentual_receita_fii":881},{"nome":303,"vacancia":285,"numero_unidades":69,"area":341,"endereco":305,"percentual_inadimplencia":285,"percentual_receitas":885,"inquilinos":886,"ocupacao":69},0.003515,[887],{"setor":888,"percentual_receita_imovel":69,"percentual_receita_fii":885},"Segurança contra incêndio",{"nome":543,"vacancia":285,"numero_unidades":69,"area":880,"endereco":544,"percentual_inadimplencia":285,"percentual_receitas":890,"inquilinos":891,"ocupacao":69},0.003488,[892],{"setor":805,"percentual_receita_imovel":69,"percentual_receita_fii":890},{"nome":293,"vacancia":285,"numero_unidades":69,"area":894,"endereco":680,"percentual_inadimplencia":285,"percentual_receitas":895,"inquilinos":896,"ocupacao":69},177,0.003487,[897],{"setor":323,"percentual_receita_imovel":69,"percentual_receita_fii":895},{"nome":829,"vacancia":285,"numero_unidades":69,"area":830,"endereco":831,"percentual_inadimplencia":285,"percentual_receitas":899,"inquilinos":900,"ocupacao":69},0.003423,[901],{"setor":300,"percentual_receita_imovel":69,"percentual_receita_fii":899},{"nome":903,"vacancia":285,"numero_unidades":72,"area":904,"endereco":905,"percentual_inadimplencia":285,"percentual_receitas":906,"inquilinos":907,"ocupacao":69},"Aeroporto I",167,"Rua Funchal, 573",0.003324,[908],{"setor":345,"percentual_receita_imovel":69,"percentual_receita_fii":906},{"nome":756,"vacancia":294,"numero_unidades":69,"area":757,"endereco":758,"percentual_inadimplencia":285,"percentual_receitas":910,"inquilinos":911,"ocupacao":301},0.003223,[912],{"setor":913,"percentual_receita_imovel":285,"percentual_receita_fii":910},"VAGO",{"nome":915,"vacancia":285,"numero_unidades":69,"area":916,"endereco":917,"percentual_inadimplencia":285,"percentual_receitas":918,"inquilinos":919,"ocupacao":69},"Aeroporto II",171,"Rua Funchal, 513",0.003208,[920],{"setor":300,"percentual_receita_imovel":69,"percentual_receita_fii":918},{"nome":922,"vacancia":285,"numero_unidades":69,"area":923,"endereco":924,"percentual_inadimplencia":285,"percentual_receitas":925,"inquilinos":926,"ocupacao":69},"Tapajós",98,"Rua Geraldo Flausino Gomes, 85",0.003203,[927],{"setor":291,"percentual_receita_imovel":69,"percentual_receita_fii":925},{"nome":922,"vacancia":285,"numero_unidades":69,"area":923,"endereco":924,"percentual_inadimplencia":285,"percentual_receitas":925,"inquilinos":929,"ocupacao":69},[930],{"setor":291,"percentual_receita_imovel":69,"percentual_receita_fii":925},{"nome":723,"vacancia":285,"numero_unidades":69,"area":932,"endereco":725,"percentual_inadimplencia":285,"percentual_receitas":933,"inquilinos":934,"ocupacao":69},143,0.003197,[935],{"setor":339,"percentual_receita_imovel":69,"percentual_receita_fii":933},{"nome":730,"vacancia":285,"numero_unidades":69,"area":788,"endereco":732,"percentual_inadimplencia":285,"percentual_receitas":937,"inquilinos":938,"ocupacao":69},0.00318,[939],{"setor":940,"percentual_receita_imovel":69,"percentual_receita_fii":937},"Equipamentos para transporte ferroviário",{"nome":723,"vacancia":285,"numero_unidades":69,"area":724,"endereco":725,"percentual_inadimplencia":285,"percentual_receitas":942,"inquilinos":943,"ocupacao":69},0.003167,[944],{"setor":566,"percentual_receita_imovel":69,"percentual_receita_fii":942},{"nome":737,"vacancia":285,"numero_unidades":76,"area":946,"endereco":738,"percentual_inadimplencia":285,"percentual_receitas":947,"inquilinos":948,"ocupacao":69},149,0.003163,[949],{"setor":950,"percentual_receita_imovel":69,"percentual_receita_fii":947},"Contabilidade",{"nome":723,"vacancia":285,"numero_unidades":69,"area":932,"endereco":725,"percentual_inadimplencia":285,"percentual_receitas":947,"inquilinos":952,"ocupacao":69},[953],{"setor":309,"percentual_receita_imovel":69,"percentual_receita_fii":947},{"nome":955,"vacancia":285,"numero_unidades":72,"area":807,"endereco":956,"percentual_inadimplencia":285,"percentual_receitas":957,"inquilinos":958,"ocupacao":69},"Atrium IV","Rua Helena, 260",0.003138,[959],{"setor":309,"percentual_receita_imovel":69,"percentual_receita_fii":957},{"nome":961,"vacancia":285,"numero_unidades":72,"area":868,"endereco":962,"percentual_inadimplencia":285,"percentual_receitas":963,"inquilinos":964,"ocupacao":69},"Edifício Lafayette","Rua Tabapuã, 500",0.003023,[965],{"setor":966,"percentual_receita_imovel":69,"percentual_receita_fii":963},"Vendas de eletrônicos",{"nome":968,"vacancia":285,"numero_unidades":69,"area":969,"endereco":970,"percentual_inadimplencia":285,"percentual_receitas":971,"inquilinos":972,"ocupacao":69},"GBC",133,"Av. Dr. Cardoso de Melo, 1666",0.003003,[973],{"setor":323,"percentual_receita_imovel":69,"percentual_receita_fii":971},{"nome":975,"vacancia":285,"numero_unidades":69,"area":976,"endereco":977,"percentual_inadimplencia":285,"percentual_receitas":978,"inquilinos":979,"ocupacao":69},"Palladio ",110,"Rua Fidêncio Ramos, 223",0.002988,[980],{"setor":847,"percentual_receita_imovel":69,"percentual_receita_fii":978},{"nome":422,"vacancia":285,"numero_unidades":72,"area":982,"endereco":424,"percentual_inadimplencia":285,"percentual_receitas":983,"inquilinos":984,"ocupacao":69},166,0.002955,[985],{"setor":339,"percentual_receita_imovel":69,"percentual_receita_fii":983},{"nome":968,"vacancia":285,"numero_unidades":69,"area":969,"endereco":970,"percentual_inadimplencia":285,"percentual_receitas":987,"inquilinos":988,"ocupacao":69},0.002953,[989],{"setor":535,"percentual_receita_imovel":69,"percentual_receita_fii":987},{"nome":303,"vacancia":285,"numero_unidades":69,"area":807,"endereco":305,"percentual_inadimplencia":285,"percentual_receitas":991,"inquilinos":992,"ocupacao":69},0.002933,[993],{"setor":339,"percentual_receita_imovel":69,"percentual_receita_fii":991},{"nome":995,"vacancia":285,"numero_unidades":72,"area":946,"endereco":996,"percentual_inadimplencia":285,"percentual_receitas":997,"inquilinos":998,"ocupacao":69},"EDIFÍCIO MANHATTAN","Rua Tabapuã, 627",0.002925,[999],{"setor":300,"percentual_receita_imovel":69,"percentual_receita_fii":997},{"nome":1001,"vacancia":285,"numero_unidades":76,"area":1002,"endereco":1003,"percentual_inadimplencia":285,"percentual_receitas":1004,"inquilinos":1005,"ocupacao":69},"GAUDÍ",159,"Rua Princesa Isabel, 86 e 94 ",0.002885,[1006],{"setor":583,"percentual_receita_imovel":69,"percentual_receita_fii":1004},{"nome":961,"vacancia":285,"numero_unidades":72,"area":1008,"endereco":962,"percentual_inadimplencia":285,"percentual_receitas":1009,"inquilinos":1010,"ocupacao":69},151,0.002865,[1011],{"setor":323,"percentual_receita_imovel":69,"percentual_receita_fii":1009},{"nome":390,"vacancia":285,"numero_unidades":69,"area":1013,"endereco":1014,"percentual_inadimplencia":285,"percentual_receitas":1015,"inquilinos":1016,"ocupacao":69},101,"Rua Casa do Ator, 1117",0.002809,[1017],{"setor":345,"percentual_receita_imovel":69,"percentual_receita_fii":1015},{"nome":303,"vacancia":285,"numero_unidades":69,"area":764,"endereco":305,"percentual_inadimplencia":285,"percentual_receitas":1019,"inquilinos":1020,"ocupacao":69},0.00267,[1021],{"setor":339,"percentual_receita_imovel":69,"percentual_receita_fii":1019},{"nome":543,"vacancia":1023,"numero_unidades":69,"area":880,"endereco":544,"percentual_inadimplencia":285,"percentual_receitas":1024,"inquilinos":1025,"ocupacao":1027},0.153846153846154,0.002514,[1026],{"setor":309,"percentual_receita_imovel":69,"percentual_receita_fii":1024},0.846153846153846,{"nome":303,"vacancia":1029,"numero_unidades":69,"area":1030,"endereco":305,"percentual_inadimplencia":285,"percentual_receitas":1031,"inquilinos":1032,"ocupacao":1035},0.835164835164835,270,0.002284,[1033],{"setor":1034,"percentual_receita_imovel":69,"percentual_receita_fii":1031},"Alimentação",0.16483516483516503,{"nome":1037,"vacancia":285,"numero_unidades":72,"area":1038,"endereco":1039,"percentual_inadimplencia":285,"percentual_receitas":1040,"inquilinos":1041,"ocupacao":69},"Monterey OfficeTower",136,"Rua Álvaro Rodrigues, 182",0.002137,[1042],{"setor":323,"percentual_receita_imovel":69,"percentual_receita_fii":1040},{"nome":1037,"vacancia":285,"numero_unidades":69,"area":1044,"endereco":1039,"percentual_inadimplencia":285,"percentual_receitas":1045,"inquilinos":1046,"ocupacao":69},68,0.002073,[1047],{"setor":300,"percentual_receita_imovel":69,"percentual_receita_fii":1045},{"nome":1037,"vacancia":285,"numero_unidades":72,"area":1038,"endereco":1039,"percentual_inadimplencia":285,"percentual_receitas":1049,"inquilinos":1050,"ocupacao":69},0.00205,[1051],{"setor":420,"percentual_receita_imovel":69,"percentual_receita_fii":1049},{"nome":559,"vacancia":1053,"numero_unidades":78,"area":1054,"endereco":562,"percentual_inadimplencia":285,"percentual_receitas":1055,"inquilinos":1056,"ocupacao":1058},0.406593406593407,667,0.002,[1057],{"setor":309,"percentual_receita_imovel":69,"percentual_receita_fii":1055},0.5934065934065931,{"nome":1001,"vacancia":285,"numero_unidades":72,"area":1060,"endereco":1061,"percentual_inadimplencia":285,"percentual_receitas":1062,"inquilinos":1063,"ocupacao":69},106,"Rua Princesa Isabel, 86 e 95",0.001941,[1064],{"setor":345,"percentual_receita_imovel":69,"percentual_receita_fii":1062},{"nome":326,"vacancia":1066,"numero_unidades":69,"area":1067,"endereco":328,"percentual_inadimplencia":285,"percentual_receitas":1068,"inquilinos":1069,"ocupacao":1071},0.021978021978022,254,0.001818,[1070],{"setor":309,"percentual_receita_imovel":69,"percentual_receita_fii":1068},0.978021978021978,{"nome":483,"vacancia":317,"numero_unidades":69,"area":484,"endereco":485,"percentual_inadimplencia":285,"percentual_receitas":1073,"inquilinos":1074,"ocupacao":324},0.001771,[1075],{"setor":300,"percentual_receita_imovel":69,"percentual_receita_fii":1073},{"nome":303,"vacancia":285,"numero_unidades":69,"area":1077,"endereco":305,"percentual_inadimplencia":285,"percentual_receitas":1078,"inquilinos":1079,"ocupacao":69},76,0.001662,[1080],{"setor":323,"percentual_receita_imovel":69,"percentual_receita_fii":1078},{"nome":303,"vacancia":285,"numero_unidades":69,"area":1082,"endereco":849,"percentual_inadimplencia":285,"percentual_receitas":1083,"inquilinos":1084,"ocupacao":69},57,0.001092,[1085],{"setor":506,"percentual_receita_imovel":69,"percentual_receita_fii":1083},{"nome":1087,"vacancia":285,"numero_unidades":560,"area":161,"endereco":493,"percentual_inadimplencia":285,"percentual_receitas":1088,"inquilinos":1089,"ocupacao":69},"Vagas de garagem Edifício Plaza I ",0.000453,[1090],{"setor":1091,"percentual_receita_imovel":69,"percentual_receita_fii":1088},"Unidade autônoma de estacionamento",{"nome":1093,"vacancia":285,"numero_unidades":78,"area":976,"endereco":477,"percentual_inadimplencia":285,"percentual_receitas":1094,"inquilinos":1095,"ocupacao":69},"Vagas de garagem Edifício Av. Paulista, cj 91 ao 96",0.000093,[1096],{"setor":1091,"percentual_receita_imovel":69,"percentual_receita_fii":1094},{"nome":1098,"vacancia":69,"numero_unidades":69,"area":1099,"endereco":1100,"percentual_inadimplencia":285,"percentual_receitas":285,"inquilinos":1101,"ocupacao":285},"Business Center",470,"Rua Gomes de Carvalho, 1306",[1102],{"setor":913,"percentual_receita_imovel":285,"percentual_receita_fii":285},{"nome":1104,"vacancia":285,"numero_unidades":69,"area":1105,"endereco":1106,"percentual_inadimplencia":285,"percentual_receitas":285,"inquilinos":1107,"ocupacao":69},"ATRIUM VII",208,"Rua Pequetita, 215",[1108],{"setor":309,"percentual_receita_imovel":69,"percentual_receita_fii":285},{"nome":429,"vacancia":1110,"numero_unidades":69,"area":1111,"endereco":431,"percentual_inadimplencia":285,"percentual_receitas":285,"inquilinos":1112,"ocupacao":1114},0.582417582417582,661,[1113],{"setor":566,"percentual_receita_imovel":69,"percentual_receita_fii":285},0.417582417582418,{"nome":1116,"vacancia":69,"numero_unidades":1117,"area":1118,"endereco":1119,"percentual_inadimplencia":285,"percentual_receitas":285,"inquilinos":1120,"ocupacao":285},"Arco do Triunfo",53,4145,"Av. Angélica, 745",[1121],{"setor":913,"percentual_receita_imovel":285,"percentual_receita_fii":285},{"data_referencia":260,"prazos":1123,"indexadores":1124,"receita_aluguel_trimestre":1131,"valor_imoveis":1132,"cap_rate":1133,"receita_sobre_mercado":1134,"aluguel_m2_mes":1135,"area_ocupada":1136},[],[1125,1128],{"nome":1126,"percentual":1127},"IPCA",0.566759,{"nome":1129,"percentual":1130},"IGP-M",0.323298,19371357.56,707383146.34,0.109538,0.139185,164.89,39159,{"id":1138,"nome":1139,"cnpj":1140,"endereco":1141,"telefone":1142,"created_at":1143,"updated_at":1143},64,"ECOVIS WFA AUDITORES IDEPENDENTES S\u002FS","40221974000110","AV. NAÇÕES UNODAS, 14401 - CHACARA SANTO ANTONIO","(11) 5183-5422","2026-10-03T18:54:38.000000Z",{"id":932,"nome":1145,"cnpj":1146,"endereco":1147,"telefone":226,"created_at":1148,"updated_at":1148},"FIM CP LS INVESTIMENTO NO EXTERIOR","11233045000122","AV. BRIG. FARIA LIMA, 3.477 - 14º ANDAR, ITAIM BIBI - SÃO PAULO -SP","2026-10-03T19:08:14.000000Z",{"id":1150,"nome":1151,"cnpj":1152,"endereco":104,"telefone":105,"created_at":106,"updated_at":106},60,"UNITAS CONSULTORIA E EMPREENDIMENTOS LTDA.","61458998000167",{"ano_referencia":1154,"data_disponibilizacao":1155},"2025","2026-03-31",{"ResultadoFundo":1157,"ConjunturaEconomica":1158,"PerspectivaPeriodoSeguinte":1159},"O Fundo apresentou resultado positivo no exercício no valor de R$ 29.644.000,00 resultado das receitas de aluguéis, das aplicações financeiras, e pelo ajuste de valor patrimonial dos imóveis do Fundo.\nO Fundo distribuiu durante o exercício de 2025, o montante de R$ 43.285.000,00.\n","De acordo com dados publicados pela Buildings, o mercado de escritórios em São Paulo apresentou continuidade no processo de recuperação ao longo de 2025, com indicadores positivos de absorção e elevação dos valores de locação no segmento de edifícios corporativos de alto padrão. Segundo levantamento da consultoria, a absorção líquida de escritórios Classe A e A+ registrou aproximadamente 110 mil m² no quarto trimestre, enquanto no acumulado do ano alcançou cerca de 358 mil m², refletindo a retomada da demanda por espaços corporativos de maior qualidade.\n\nNo mesmo período, segundo dados apresentados pela Jones Lang LaSalle (JLL)  o mercado corporativo da cidade apresentou redução gradual da taxa de vacância e elevação dos valores pedidos de locação. Os dados indicam que a taxa de vacância do segmento de escritórios de alto padrão encerrou 2025 em torno de 14,7%, ao passo que o preço médio pedido de locação atingiu aproximadamente R$ 117\u002Fm², representando crescimento em relação ao ano anterior.\n\nSegundo publicação da Buildings, no segmento de escritórios, que engloba todas as classes, São Paulo registrou 130 mil m² de absorção líquida positiva no 4º trimestre de 2025. Um crescimento significativo em comparação aos 68 mil m² do trimestre anterior.\n\nDados publicados pelo SECOVI SP corroboram as informações acima, indicando que o mercado de escritórios de São Paulo demonstrou um forte dinamismo no quarto trimestre de 2025, o que impulsionou o acumulado do ano para o segundo melhor resultado dos últimos cinco anos na cidade.\n\nAinda segundo dados publicados pela Colliers, determinadas regiões corporativas consolidadas da cidade continuam concentrando a maior parte da demanda por escritórios, especialmente eixos tradicionais como Faria Lima, Juscelino Kubitschek, Paulista e Berrini, onde a disponibilidade de áreas permanece mais restrita em comparação com outras regiões de São Paulo. Esse cenário contribui para a manutenção de níveis mais elevados de preço de locação e para o direcionamento de parte da demanda para novos eixos corporativos.","Com a consolidação da retomada do trabalho presencial, espera-se a continuidade da valorização dos aluguéis e a manutenção da baixa taxa de vacância.\nDados publicados pela CBRE indicam que as regiões mais consolidadas como Faria Lima, Juscelino Kubitschek e Paulista devem manter alto índice de absorção.\n\nA estratégia do fundo tem se mostrado assertiva ao oferecer lajes no conceito plug and play, um modelo com CAPEX zero para o locatário, que paga ao longo do período de locação o valor agregado no preço da locação, pela readequação do imóvel para seu uso. A demanda por esse modelo de locação tem apresentado crescimento constante.\nO portfólio do fundo possui maior concentração nas regiões mais consolidadas e líquidas do mercado de escritórios, tais como  Vila Olímpia, no entorno da Faria Lima, Paulista e Brooklin, tendo iniciado expansão pontual e seletiva para outros bairros. \n\nNesse cenário, e considerando que os imóveis do fundo possuem contratos de locação atípicos, caracterizados por longos prazos de vigência e multas rescisórias mais elevadas, a expectativa é de que o fundo mantenha uma receita de locação harmônica e uma alta taxa de ocupação.\n\nA ocupação do edifício recém adquirido localizado na Avenida Angélica, está planejada para ocorrer em um horizonte de aproximadamente oito meses."]