XPLG11 Draws Down Reserves to Maintain R$ 0.82 DPU Relevance6,0
Intermediate PTENES

XPLG11 Draws Down Reserves to Maintain R$ 0.82 DPU

Cash earnings rose to R$ 0.76, but remaining reserves cover only ten months of distributions at the current pace.

Is the R$ 0.82 Monthly Distribution for XPLG11 Sustainable?

For now, yes, but the gap is being funded by reserves. The August 2026 management report for the XPLG11 real estate fund shows that cash earnings rose to R$ 0.76 per unit (up from R$ 0.72 in July), but still fell short of the R$ 0.82 distributed. To cover the difference, the accumulated reserve in NE Logistic FII dropped from R$ 0.77 to R$ 0.65 per unit.

This dynamic—distributing more than the month's direct cash generation—resulted in a payout ratio of 107.89% in August. Although management follows a policy of smoothing distributions to match semi-annual cash flow, the recurring depletion of reserves raises a red flag for investors seeking long-term predictability. If the fund continues to generate less than it distributes, the current reserve of R$ 0.65 per unit guarantees about ten months of top-ups at the current deficit pace of R$ 0.06 per unit.

Generated Earnings R$ 0.76 per unit in August
Declared Dividend R$ 0.82 held steady
Remaining Reserve R$ 0.65 was R$ 0.77 the previous month
Monthly Payout 107.89% utilizing reserves

How Did XPLG11's Physical Vacancy Drop to 4.1%?

Through two major lease agreements totaling more than 75,000 square meters of gross leasable area (GLA). The XPLG11 real estate fund executed a full lease for the CD CL Imigrantes V distribution center in São Bernardo do Campo, São Paulo, spanning 62,457 square meters for a 60-month term beginning August 1, 2026. Additionally, the fund leased modules B1, B2, and B3 of the Seropédica Condominium in Rio de Janeiro, adding 13,118 square meters under a matching 60-month lease starting August 15, 2026.

These new contracts were the primary drivers behind the drop in the fund's physical vacancy rate from 8.8% in July to 4.1% in August. The final figure of 4.1% came in slightly above the 3.9% the market projected immediately after the lease announcements, owing to minor tenant movements during the period, according to management. Even so, the sharp reduction in vacancy is a strong positive for the operational health of the portfolio, which spans 1,715,690 square meters of total GLA across 31 assets.

What Happened to the 4.9% Default Rate?

It ticked up slightly and remains concentrated among six tenants. XPLG11's default rate on monthly rental revenue closed August at 4.9%, marking a slight increase from 4.8% in July. The manager, XP Vista Asset Management, reported that it is in active discussions with delinquent tenants to regularize outstanding balances.

This default level sits significantly above the historical average of 1.1% recorded in December 2025. The increase reflects financial difficulties facing certain fund tenants, including the recent bankruptcy protection filing by Mobly, which impacted cash flow. Because cash earnings are already pressed and running below the monthly distribution, resolving these financial delinquencies is crucial for the fund to return to generating recurring earnings compatible with the R$ 0.82 dividend.

Watch Cash Flow Closely: A 4.9% default rate ties up capital that could otherwise relieve pressure on the fund's reserves. Each month of delays without an agreement prolongs the drawdown of the accumulated balance in the NE Logistic FII.

Where Are the Portfolio's Real Vacancy Risks?

Contrary to earlier concerns, the Mercado Livre (MELI) distribution center in Guarulhos is fully occupied. The August 2026 report clarifies that the MELI Guarulhos DC, which features 111,198 square meters of GLA and an atypical lease agreement with Mercado Livre running through 2035, has 0% physical vacancy. The true focus of unleased space is concentrated in three specific portfolio assets.

The properties requiring management's leasing attention are the Cajamar Speculative Warehouse in São Paulo (with 21.0% vacancy across its 125,555 square meters), the B2W distribution center in Seropédica, Rio de Janeiro (with 21.0% vacancy across its 82,049 square meters), and the CLP facility in Piracicaba, São Paulo (with 16.0% vacancy across its 67,988 square meters). Combined, these vacant spaces account for the bulk of the fund's remaining 4.1% physical vacancy and serve as the main targets for new leases to generate additional revenue.

Operational Metric July 2026 August 2026 Trend
Physical Vacancy 8.8% 4.1% Significant improvement
Financial Vacancy -- 3.9% Stable
Default Rate 4.8% 4.9% Slight deterioration
Earnings per Unit R$ 0.72 R$ 0.76 Partial recovery
Reserve per Unit R$ 0.77 R$ 0.65 Cash drawdown

Is XPLG11 a Good Investment at Today's Price?

An 11% discount to net asset value makes the price attractive for the long term. With the market price closing August at R$ 91.74 and the net asset value per unit standing at R$ 104.65, the XPLG11 real estate fund offers an attractive margin of safety for investors seeking high-quality brick-and-mortar assets. The fund's total net asset value stands at R$ 5,377,779,876.31.

For income-focused investors, the annualized dividend yield based on the August close was 10.73% (or 9.93% considering the R$ 90.77 price in September). XPLG11 ranks among the largest and most liquid real estate funds in the Brazilian market, boasting 366,549 unitholders and average daily liquidity of R$ 7.7 million. High tenant diversification—with Mercado Livre accounting for 23% of revenue, Leroy Merlin 9%, and Renner 6%—helps mitigate individual credit risks, making the asset a robust option for retirement portfolios.

What Should Investors Track in XPLG11 Now?

The outcome of the Mercado Livre lease in Perus is the primary short-term catalyst. The lease agreement for the MELI - Syslog SP distribution center, which represents 66,377 square meters of GLA (roughly 4.7% of the fund's total area), is scheduled to expire in September 2026. Whether this space is renewed under favorable terms will dictate the pace of rental revenue in the months ahead.

Additionally, the market is awaiting construction progress and the delivery of the Piracicaba II distribution center, which features an expansive GLA of 161,340 square meters and has the potential to add incremental rental revenue over time. Investors should also monitor whether the 4.9% default rate begins to recede as ongoing negotiations progress, which would help stem the depletion of the R$ 0.65 per-unit reserve and support the sustainability of the R$ 0.82 monthly distributions.

Rico aos Poucos Verdict: HOLD

XPLG11 demonstrated its leasing strength by sharply reducing vacancy to 4.1% through August lease agreements. However, pressure on cash generation (R$ 0.76) and the resulting drawdown of reserves to pay R$ 0.82 warrant caution. Existing unitholders should hold their positions, capturing predictable income and the discount to net asset value. For new purchases, it is prudent to await the resolution of the Mercado Livre expiration in Perus and the stabilization of defaults.