Project
Owner
|
Energea
Portfolio 2 LP
|
Project
Location
|
Itaguaí,
Rio de Janeiro, Brazil
|
Technology
|
Ground-mounted
PV (tracker)
|
System
Size
|
1.0
MW AC / 1.367 MW DC
|
Modeled
Annual Production
|
2,308
MWh
|
Coordinates
|
-22.850528°
lat / -43.729889° lon
|
Project
Status
|
Operational
|
Land
Status
|
Rented
|
Commercial
Operation Date ("COD")
|
August
18, 2022
|
Useful
Equipment Life
|
25
years
|
SPE
|
Energea
Itaguaí I LTDA
|
Offtaker
|
Casas
Pedro (Nova Geração Comestíveis S.A.)
|
EPC
Contractor
|
Original
Contractor - Alexandria Indústria de Geradores S.A.
Final
Contractor - RUN & Leme Comercial Ltda. ("RUN")
|
O&M
Contractor
|
Energea
Brasil Operações LTDA
|
Landowner
|
Mitra
Diocesana de Itaguaí
|
Asset
Manager
|
Energea
Portfolio 2 LP
|
Use
of Capital
|
$USD
|
BRL
|
Project
Acquisition Costs
|
$736,955.74
USD
|
R$
3,770,517.33
|
Additional
Costs
|
$12,818.78
USD
|
R$
65,677.94
|
Project
Soft Costs
|
$1,668.87
USD
|
R$
8,473.33
|
Developer
Fee
|
$36,418.86
USD
|
R$
188,525.87
|
Total
Project Financing
|
$787,862.24
USD
|
R$
4,033,194.48
|
Owner
IRR
|
16.36%
|
19.19%
|
Component
Name
|
Manufacturer
and Model
|
Unit
Quantity
|
Energea
Notes
|
Modules
|
LONGi
LR5-72HBD
530Wp
|
2,574
(July 2023 O&M contract)
|
A
BloombergNEF Tier 1 global solar module manufacturer founded in
2000 in Xi'an, China.
|
Inverters
|
SMA
Sunny
Highpower 150-20
|
7
|
A
leading German inverter manufacturer with more than 40 years of
solar industry experience and was recognized by S&P Global
Energy as a Tier 1 PV Inverter Supplier in 2026,
supporting its strong bankability and global market position.
|
Tracker
|
Arctech
- SkyLine (independent-row, single-axis tracker)
|
33
units
|
A
leading global solar tracker and racking manufacturer founded in
2009, with more than 100
GW of systems supplied across 40+ countries
and a No.
2 global tracker supplier ranking
from major industry research firms.
|
CCTV
|
Intelbras
|
1
Speed dome and 1 Bullet
|
Intelbras
is a Brazilian technology company founded in 1976 that specializes
in the manufacturing of security and network solutions.
|
Permit
|
Description
|
Status
|
Tree
Removal Permit
|
An
environmental authorization required when a project involves the
removal or clearing of native vegetation.
|
Complete
|
Operating
License
|
Municipal
environmental authority declaration confirming that the Projects
are exempt from environmental licensing requirements.
|
Complete
|
Fire
Department Approval Certificate
|
Municipal
Fire Department declaration confirming that the Projects are
exempt from fire safety permitting requirements.
|
In
Progress
|
Category
|
Documents
|
Corporate
|
Company
registration documents; Insurance Policies; Operating License and
applicable permits
|
Financial
|
Income
Tax Return; Balance Sheet; Cash Flow Statement; Tax Status Report
|
Experience
& Qualifications
|
Service
Provider Portfolio (location, capacity and stage); Technical
responsibility and experience certificates; Commercial references;
Technical/Regulatory Compliance Certificates, if applicable
|
Personnel
|
Field
employee registration records; Occupational Health Certificates
|
Certificates
|
Municipal,
State and Federal Tax Clearance Certificates; Social Security/FGTS
Compliance Certificate; Labor Debt Clearance Certificate
|
Safety
|
PPE
issuance records; Occupational Health Program; Risk Management
Program; Safety Training Certificates
|
Safety
Measure
|
Description
|
Risk
Inventory
|
Tool
to identify, eliminate, and/or mitigate risks for all O&M
activities.
|
Emergency
Response Plan
|
Procedures
to respond effectively to emergencies and minimize risks to
personnel, assets and the environment.
|
Occupational
Health Medical Control Program
|
Medical
examinations (pre-employment and periodic) to evaluate employee
fitness for field activities.
|
Personal
Protective Equipment (PPE)
|
Equipment
to protect workers against occupational hazards.
|
Safety
Barriers
|
Physical
barriers installed in Energea's SPEs to isolate risk areas and
prevent unauthorized access.
|
Safety
Signage
|
Mandatory
signage installed in the plant:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Courses
and Training
|
O&M
safety trainings in compliance with Brazilian standards:
|
|
|
|
|
|
|
|
|
|
|
|
US
Dollars (USD)
|
$/Wdc
(USD)
|
|
Acquisition
Costs
|
$736,955.74
|
$0.5391
|
Additional
Costs
|
$12,818.78
|
$0.0094
|
Project
Soft Costs
|
$1,668.87
|
$0.0012
|
Developer
Fee
|
$36,418.86
|
$0.0266
|
Total
CAPEX (All-in)
|
$787,862.24
|
$0.5763
|
Description
|
Cost
and Payment Frequency
|
Operations
& Maintenance
|
R$
21,335.30 / month
|
Security
|
R$
11,000.00 / month
|
Module
Cleaning
|
R$
7,000.00 / year
|
Land
Rental
|
R$
6,123.33 / month
|
Insurance
|
R$
30,000.00 / year
|
Utilities
|
R$
1,000.00 / month
|
Banking
Fees
|
R$
200.00 / month
|
Credit
Management Software
|
4%
of gross revenue
|
Entity
Expenses
|
R$
300.00 / month
|
Monitoring
Software
|
R$
593.44 / month
|
Applied
Taxes
|
|||||
Total
Rental Revenue
|
R$
11,885,592.11
|
||||
Total
Service Revenue
|
R$
5,276,919.36
|
||||
Total
Gross Revenue
|
R$
17,162,511.47
|
||||
Modeled
Presumed Profit Taxable Income (35.2%)
|
R$
6,041,204.04
|
||||
Taxes
|
Base
Rate
|
Application
|
$BRL
Amount Calculated
|
Effective
Rate on Gross Rev
|
|
PIS&COFINS
|
7.00%
|
%
of Gross Revenue
|
R$
1,201,375.80
|
7.00%
|
|
ISS
|
5.00%
|
%
of Service Revenue
|
R$
263,845.97
|
1.54%
|
|
ICMS
|
32.00%
|
%
of Sales Revenue
|
R$
0.00
|
0.00%
|
|
IRPJ
|
15%
+ 10% above threshold
|
Taxable
income; monthly additional-tax threshold R$ 20,000
|
R$
1,288,142.56
|
7.51%
|
|
CSLL
|
9.00%
|
%
of Taxable Income
|
R$
543,708.36
|
3.17%
|
|
Total
Taxes
|
R$
3,297,072.70
|
||||
Corporate
Name
|
Energea
Itaguaí I Ltda.
|
Incorporation
Date
|
June
24, 2019
|
CNPJ
|
34.005.522/0001-06
|
Address
|
Est.
RJ 99, 704, Piranema, Itaguaí, Rio de Janeiro
|
Company
Type
|
Brazilian
Limited Liability Company
|
Quotaholder
|
Energea
Portfolio 2 LP
|
Management
|
Mike
Silvestrini
Isabella Vieira Mendonça |
Contract
|
Quota
Purchase Agreement
|
Date
|
September
1st,
2026
|
Parties
|
Victory
Hill Holdings Brasil S.A. as Seller
Energea
Portfolio 2 LP as Purchaser
|
Object
|
Acquisition
of all the rights, title and interest of Seller in and to the
quotas of Energea Itaguaí I Ltda., free and clear of any and all
liens and encumbrances
|
Purchase
Price
|
R$
3,472,844.91
|
Contract
|
Property
Lease Agreement
|
Lessor
|
Mitra
Diocesana de Itaguaí
|
Lessee
|
Energea
Itaguaí I Ltda.
|
Lease
Execution Date
|
June
5, 2019
|
Site
|
Estrada/Rodovia
RJ-099, No. 704, Piranema, Itaguaí, Rio de Janeiro
|
Total
Parcel Area
|
10.63
hectares
|
Lease
Term
|
15
years
|
Property
Registration
|
No.
14.285 - 2nd
Court of Justice / Registry of Itaguaí
|
Master
Lease Annual Base Rent
|
R$
156,000.00 / year for the master lease
|
Rent
Escalation
|
Annually
by IPCA; IGPM applies if IPCA ceases and no statutory replacement
exists
|
Decommissioning
|
Lessee
is required to remove the solar generating facility and return the
property to its prior condition. Lessor may elect to retain the
improvements/facility subject to the compensation provisions of
the agreement.
|
Assignment
|
Lessee
may assign or transfer some or all of its interest in the lease
with the Lessor's prior consent. Lessor cannot assign the lease
or any interest in it without Energea's prior written consent.
|
Contract
|
Equipment
& Land Rental Agreement
|
Lessor
|
Energea
Itaguaí I Ltda.
|
Lessee
|
Nova
Geração Comestíveis Ltda.
|
Agreement
Date
|
August
19, 2020
|
Object
|
Lease
of the Itaguaí I photovoltaic generating facility and associated
property to Nova Geração Comestíveis Ltda. for the generation
and allocation of distributed-generation energy credits to its
participating consumer units.
|
Term
|
15
years
|
Extension
|
May
be extended through a mutually executed amendment signed at least
30 days prior to expiration.
|
Initial
Rental Payment
|
R$
60,000.00/month
|
Payment
Terms
|
Monthly
invoices paid within 15 business days
|
Rent
Escalation
|
Adjusted
yearly by IPCA
|
Termination
|
Agreement
is intended to be long-term and generally irrevocable except for
specified termination/default events. The September
30, 2020 First Amendment
revised and clarified certain termination provisions.
|
Governing
Law
|
Disputes
above R$
100,000
may be submitted to FIESP arbitration in Rio de Janeiro; disputes
of R$ 100,000 or less are subject to the Central Forum of Rio de
Janeiro.
|
Contract
|
Operation
& Maintenance Agreement
|
Parties
|
Energea
Itaguaí I Ltda. as Contractor
Nova
Geração Comestíveis Ltda. as Contracting Party
|
Date
|
August
19, 2020
|
Object
|
Provision
of Operation and Maintenance Services for the Itaguaí I Project.
|
Term
|
15
years
|
Extension
|
May
be extended through a mutually executed amendment signed at least
30 days prior to expiration.
|
Price
|
Monthly
revenue is calculated as the compensated energy volume multiplied
by the initial contractual tariff of R$ 570/MWh, with annual
IPCA-based adjustment, less two pass-through deductions: (i) the
lease payment owed by the off-taker for use of the generating
facility, and (ii) the plant's contracted demand charge under
the local distribution utility's TUSD tariff.
|
Minimum
Generation and Minimum Consumption
|
Contractor
shall maintain a minimum annual generation of 70% of 175 MWh per
month, and the Contracting Party shall likewise maintain a minimum
consumption of 85% (eighty-five percent) of 175 MWh per month
("minimum consumption").
|
Contract
|
Agreement
for the provision of Operation and Maintenance Services
|
Parties
|
Energea
Itaguaí I Ltda. as Owner
Energea
Brasil Operações Ltda. as Contractor
|
Date
|
July
3rd,
2023
|
Object
|
Provision
of all activities and obligations related to the operation and
maintenance of the project, including monitoring, preventative
maintenance, module cleaning, security, landscaping, corrective
maintenance, management of spare parts, enforcement of warranties
and guarantees and reporting.
|
Term
|
10
years
|
Price
|
R$
17,271.98
|
Payment
Terms
|
Monthly,
on the 1st
day of the month during which the services are to be performed.
|
Price
Adjustment
|
Yearly,
in accordance with IPCA.
|
Document
Name
|
Status
|
|
SPE
|
Social
Contract
|
Confirmed
|
National
Registration
|
Confirmed
|
|
State
and Municipal Registration
|
Confirmed
|
|
Purchase
and Sale Agreement
|
Confirmed
|
|
Site
|
Site
Photos
|
Confirmed
|
Land
Owner Documentation
|
Confirmed
|
|
Property
Lease Agreement
|
Confirmed
|
|
Blocking
Mining Rights
|
Confirmed
|
|
Site
Polygonal
|
Confirmed
|
|
Design
and Application
|
Energy
Resource Study
|
Confirmed
|
Interconnection
|
Parecer
de Acesso
|
Confirmed
|
CUSD
|
Confirmed
|
|
CCER
|
Confirmed
|
|
Permit
|
Fire
Department Approval Certificate (CAS)
|
Certificate
on file
|
Tree
Removal Permit
|
Confirmed
|
|
Environmental
License
|
Confirmed
|
|
Installation
License (LI)
|
Confirmed
|
|
Operational
License (LO)
|
Confirmed
|
|
Offtaker
|
Revenue
Agreement
|
Confirmed
|
O&M
|
O&M
Agreement
|
Confirmed
|
Investment
|
Project
Model
|
Confirmed
|
ENERGEA
ITAGUAÍ LTDA
|
||||||||||
CONSOLIDATED
BALANCE SHEETS
|
||||||||||
December
31,
|
||||||||||
2026
|
2027
|
2028
|
2029
|
2030
|
2031
|
2032
|
2033
|
2034
|
2035
|
|
Assets
|
||||||||||
Current
assets:
|
||||||||||
Cash
and cash equivalents
|
R$
64,701
|
R$
67,268
|
R$
69,939
|
R$
72,716
|
R$
75,605
|
R$
78,609
|
R$
81,733
|
R$
84,982
|
R$
88,360
|
R$
91,872
|
Accounts
receivable
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
Prepaid
expenses and other current assets
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
Total
current assets
|
64,701
|
67,268
|
69,939
|
72,716
|
75,605
|
78,609
|
81,733
|
84,982
|
88,360
|
91,872
|
Property
and equipment
|
3,669,844
|
3,967,517
|
3,967,517
|
3,967,517
|
3,967,517
|
3,967,517
|
3,967,517
|
3,967,517
|
3,967,517
|
3,967,517
|
Depreciation
|
(62,280)
|
(213,696)
|
(372,057)
|
(530,419)
|
(688,781)
|
(847,143)
|
(1,005,504)
|
(1,163,866)
|
(1,322,228)
|
(1,480,590)
|
Tax
credits
|
33,806
|
33,806
|
33,806
|
33,806
|
33,806
|
33,806
|
33,806
|
33,806
|
33,806
|
33,806
|
Other
assets
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
Total
assets
|
R$
3,706,071
|
R$
3,854,894
|
R$
3,699,203
|
R$
3,543,619
|
R$
3,388,146
|
R$
3,232,788
|
R$
3,077,551
|
R$
2,922,438
|
R$
2,767,454
|
R$
2,612,605
|
Liabilities
and stockholders' equity
|
||||||||||
Current
liabilities:
|
||||||||||
Accounts
payable
|
R$
0
|
R$
0
|
R$
0
|
R$
0
|
R$
0
|
R$
0
|
R$
0
|
R$
0
|
R$
0
|
R$
0
|
Short-term
debt
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
Accrued
expenses and other current liabilities
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
Total
current liabilities
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
Tax
payable
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
Long-term
debt
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
Other
liabilities
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
Total
liabilities
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
Stockholders'
equity:
|
||||||||||
Additional
paid-in capital
|
3,735,522
|
4,033,194
|
4,033,194
|
4,033,194
|
4,033,194
|
4,033,194
|
4,033,194
|
4,033,194
|
4,033,194
|
4,033,194
|
Retained
earnings
|
(29,452)
|
(178,300)
|
(333,991)
|
(489,576)
|
(645,049)
|
(800,406)
|
(955,644)
|
(1,110,757)
|
(1,265,741)
|
(1,420,590)
|
Total
stockholders' equity
|
3,706,071
|
3,854,894
|
3,699,203
|
3,543,619
|
3,388,146
|
3,232,788
|
3,077,551
|
2,922,438
|
2,767,454
|
2,612,605
|
Total
liabilities and stockholders' equity
|
R$
3,706,071
|
R$
3,854,894
|
R$
3,699,203
|
R$
3,543,619
|
R$
3,388,146
|
R$
3,232,788
|
R$
3,077,551
|
R$
2,922,438
|
R$
2,767,454
|
R$
2,612,605
|
ENERGEA
ITAGUAÍ LTDA
|
||||||||||
CONSOLIDATED
STATEMENTS OF INCOME
|
||||||||||
December
31,
|
||||||||||
2026
|
2027
|
2028
|
2029
|
2030
|
2031
|
2032
|
2033
|
2034
|
2035
|
|
Gross
revenue
|
R$
387,563
|
R$
1,557,985
|
R$
1,626,873
|
R$
1,698,803
|
R$
1,773,907
|
R$
1,852,327
|
R$
1,934,208
|
R$
2,019,702
|
R$
2,108,969
|
R$
2,202,175
|
Taxes
on revenue:
|
||||||||||
PIS
/ COFINS
|
27,129
|
109,059
|
113,881
|
118,916
|
124,174
|
129,663
|
135,395
|
141,379
|
147,628
|
154,152
|
ISS
|
6,414
|
25,180
|
25,988
|
26,817
|
27,666
|
28,535
|
29,425
|
30,336
|
31,267
|
32,218
|
Total
taxes on revenue
|
33,544
|
134,239
|
139,869
|
145,733
|
151,839
|
158,198
|
164,820
|
171,715
|
178,895
|
186,370
|
Net
revenue
|
354,019
|
1,423,746
|
1,487,004
|
1,553,070
|
1,622,068
|
1,694,129
|
1,769,388
|
1,847,987
|
1,930,075
|
2,015,805
|
Costs
and expenses:
|
||||||||||
Operations
and maintenance
|
106,677
|
260,291
|
273,305
|
286,971
|
301,319
|
316,385
|
332,204
|
348,814
|
366,255
|
384,568
|
Security
|
65,988
|
134,200
|
140,910
|
147,956
|
155,353
|
163,121
|
171,277
|
179,841
|
188,833
|
198,275
|
Module
cleaning
|
7,000
|
7,350
|
7,718
|
8,103
|
8,509
|
8,934
|
9,381
|
9,850
|
10,342
|
10,859
|
Land
or roof rental
|
24,493
|
74,705
|
78,440
|
82,362
|
86,480
|
90,804
|
95,344
|
100,111
|
105,117
|
110,373
|
Insurance
|
41,443
|
31,500
|
33,075
|
34,729
|
36,465
|
38,288
|
40,203
|
42,213
|
44,324
|
46,540
|
Utilities
|
4,707
|
12,200
|
12,810
|
13,451
|
14,123
|
14,829
|
15,571
|
16,349
|
17,167
|
18,025
|
Credit
management
|
15,503
|
62,319
|
65,075
|
67,952
|
70,956
|
74,093
|
77,368
|
80,788
|
84,359
|
88,087
|
Misc
fees
|
363
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
Banking
fees
|
914
|
2,440
|
2,562
|
2,690
|
2,825
|
2,966
|
3,114
|
3,270
|
3,433
|
3,605
|
Interest
penalty
|
278
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
Legal
expenses
|
1,930
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
Operational
management fees
|
10,777
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
Entity
expenses
|
1,200
|
3,660
|
3,843
|
4,035
|
4,237
|
4,449
|
4,671
|
4,905
|
5,150
|
5,407
|
Monitoring
software
|
2,967
|
7,240
|
7,602
|
7,982
|
8,381
|
8,800
|
9,240
|
9,702
|
10,187
|
10,697
|
Total
costs and expenses
|
284,238
|
595,905
|
625,340
|
656,230
|
688,648
|
722,669
|
758,373
|
795,843
|
835,167
|
876,436
|
Income
from operations
|
69,781
|
827,842
|
861,665
|
896,840
|
933,420
|
971,459
|
1,011,014
|
1,052,144
|
1,094,908
|
1,139,370
|
Interest
and other income (expense), net
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
Depreciation
and amortization
|
(62,280)
|
(151,416)
|
(158,362)
|
(158,362)
|
(158,362)
|
(158,362)
|
(158,362)
|
(158,362)
|
(158,362)
|
(158,362)
|
Income
before provision for income taxes
|
7,501
|
676,426
|
703,303
|
738,478
|
775,058
|
813,097
|
852,653
|
893,782
|
936,546
|
981,008
|
Provision
for income taxes
|
40,225
|
162,460
|
170,704
|
179,313
|
188,301
|
197,686
|
207,486
|
217,718
|
228,401
|
239,556
|
Net
income
|
R$
(32,724)
|
R$
513,966
|
R$
532,599
|
R$
559,165
|
R$
586,757
|
R$
615,411
|
R$
645,167
|
R$
676,064
|
R$
708,145
|
R$
741,451
|
ENERGEA
ITAGUAÍ LTDA
|
||||||||||
CONSOLIDATED
STATEMENTS OF CASH FLOWS
|
||||||||||
December
31,
|
||||||||||
2026
|
2027
|
2028
|
2029
|
2030
|
2031
|
2032
|
2033
|
2034
|
2035
|
|
Cash
flows from operating activities
|
||||||||||
Net
income
|
R$
(32,724)
|
R$
513,966
|
R$
532,599
|
R$
559,165
|
R$
586,757
|
R$
615,411
|
R$
645,167
|
R$
676,064
|
R$
708,145
|
R$
741,451
|
Adjustments
in net income:
|
||||||||||
Depreciation
and amortization
|
62,280
|
151,416
|
158,362
|
158,362
|
158,362
|
158,362
|
158,362
|
158,362
|
158,362
|
158,362
|
Other
|
111,806
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
Changes
in assets and liabilities:
|
||||||||||
Accounts
receivable
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
Prepaid
expenses and other current assets
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
Other
assets
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
Accounts
payable
|
(34,478)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
Other
liabilities
|
672
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
Net
cash provided by operating activities
|
107,556
|
665,382
|
690,960
|
717,527
|
745,119
|
773,773
|
803,528
|
834,426
|
866,506
|
899,813
|
Cash
flows from investing activities
|
||||||||||
Purchases
of property and equipment, net
|
(3,669,844)
|
(297,672)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
Other
investing activities, net
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
Net
cash used in investing activities
|
(3,669,844)
|
(297,672)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
Cash
flows from financing activities
|
||||||||||
Issuance
(repayment) of debt
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
Issuance
(reduction) of equity capital
|
3,735,522
|
297,672
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
Distributions
paid to investors
|
(108,534)
|
(662,815)
|
(688,290)
|
(714,750)
|
(742,230)
|
(770,769)
|
(800,404)
|
(831,177)
|
(863,128)
|
(896,301)
|
Net
cash used in financing activities
|
3,626,988
|
(365,142)
|
(688,290)
|
(714,750)
|
(742,230)
|
(770,769)
|
(800,404)
|
(831,177)
|
(863,128)
|
(896,301)
|
Net
increase (decrease) in cash
|
64,701
|
2,568
|
2,671
|
2,777
|
2,889
|
3,004
|
3,124
|
3,249
|
3,378
|
3,512
|
Cash
at beginning of the period
|
0
|
64,701
|
67,268
|
69,939
|
72,716
|
75,605
|
78,609
|
81,733
|
84,982
|
88,360
|
Cash
at end of the period
|
R$
64,701
|
R$
67,268
|
R$
69,939
|
R$
72,716
|
R$
75,605
|
R$
78,609
|
R$
81,733
|
R$
84,982
|
R$
88,360
|
R$
91,872
|