Rotação Florestal economia

Esta é uma pré-visualização de arquivo. Entre para ver o arquivo original

Rotação Florestal
	VOLUME	C. COLHEITA	RECEITA	IMA	ICA
	Discriminação	Ano	Unidade	Valor	ANO	(m3/ha)	(R$/ha)	(R$/ha)	(m3/ha)	(m3/ha)
	Custo de implantação	0	R$/há	3,026.57	1	30	360.00	1,530.00	30.00	30.00
	Custo de manutenção	1	R$/há	1,538.07	2	80	960.00	4,080.00	40.00	50.00
	Custo de manutenção	2	R$/há	315.17	3	140	1,680.00	7,140.00	46.67	60.00
	Custo de manutenção	3	R$/há	304.71	4	201	2,412.00	10,251.00	50.25	61.00
	Custo de manutenção	4	R$/há	202.83	5	250	3,000.00	12,750.00	50.00	49.00
	Custo de manutenção	5	R$/há	202.83	6	280	3,360.00	14,280.00	46.67	30.00
	Custo de manutenção	6	R$/há	202.83	7	300	3,600.00	15,300.00	42.86	20.00
	Custo de manutenção	7	R$/há	202.83	8	305	3,660.00	15,555.00	38.13	5.00
	Custo de manutenção	8	R$/há	202.83	9	306	3,672.00	15,606.00	34.00	1.00
	Custo de manutenção	9	R$/há	202.83	10	306	3,672.00	15,606.00	30.60	0.00
	Custo de manutenção	10	R$/há	202.83
	Custo de colheita	anos de corte	R$/m3	12.00	IDADE DE CORTE DA FLORESTA (ANOS)
	Valor da terra	-	R$/há	3,000.00	ANO	1	2	3	4	5	6	7	8	9	10
	Custo anual da terra	anual	R$/há	210.00	0	-3,026.57	-3,026.57	-3,026.57	-3,026.57	-3,026.57	-3,026.57	-3,026.57	-3,026.57	-3,026.57	-3,026.57
	Preço de venda da madeira colhida	anos de corte	R$/m3	51.00	1	-578.07	-1,748.07	-1,748.07	-1,748.07	-1,748.07	-1,748.07	-1,748.07	-1,748.07	-1,748.07	-1,748.07
	Taxa de juros alternativa de mercado	-	% a.a.	7.00%	2	2,594.83	-525.17	-525.17	-525.17	-525.17	-525.17	-525.17	-525.17	-525.17
	3	4,945.29	-514.71	-514.71	-514.71	-514.71	-514.71	-514.71	-514.71
	4	7,426.17	-412.83	-412.83	-412.83	-412.83	-412.83	-412.83
	5	9,337.17	-412.83	-412.83	-412.83	-412.83	-412.83
	6	10,507.17	-412.83	-412.83	-412.83	-412.83
	7	11,287.17	-412.83	-412.83	-412.83
	8	11,482.17	-412.83	-412.83
	9	11,521.17	-412.83
	10	11,521.17
	VPL	-3566.82	-2393.86	-1082.15	126.25	803.19	852.94	605.57	2.12	-654.12	-1288.65
	VPL∞	-54,521.43	-18,914.60	-5,890.81	532.46	2,798.42	2,556.34	1,605.21	5.08	-1,434.27	-2,621.07
	VET	-51,521.43	-15,914.60	-2,890.81	3,532.46	5,798.42	5,556.34	4,605.21	3,005.08	1,565.73	378.93
	RLPE	-3,816.50	-1,324.02	-412.36	37.27	195.89	178.94	112.36	0.36	-100.40	-183.47
	TAXA 	VPL (R$/há)/IDADE DE CORTE DA FLORESTA (ANOS) 
	JUROS	1	2	3	4	5	6	7	8	9	10
	3	-3471.30	-2048.23	-353.67	1354.33	2547.31	3036.97	3166.71	2812.40	2344.37	1860.07
	5	-3519.97	-2226.25	-732.42	709.92	1623.68	1869.69	1785.23	1282.46	696.78	113.85
	7	-3566.82	-2393.86	-1082.15	126.25	803.19	852.94	605.57	2.12	-654.12	-1288.65
	9	-3611.96	-2551.83	-1405.54	-403.28	72.90	-34.62	-404.22	-1072.11	-1764.77	-2418.20
	11	-3655.46	-2700.89	-1704.94	-884.44	-578.29	-811.04	-1270.56	-1975.61	-2680.17	-3330.15
	VALOR	VPL (R$/há)/IDADE DE CORTE DA FLORESTA (ANOS) 
	TERRA	1	2	3	4	5	6	7	8	9	10
	2,000	-3501.40	-2267.29	-898.45	363.35	1090.20	1186.60	982.82	420.11	-198.06	-797.00
	2,500	-3534.11	-2330.57	-990.30	244.80	946.69	1019.77	794.19	211.12	-426.09	-1042.82
	3,000	-3566.82	-2393.86	-1082.15	126.25	803.19	852.94	605.57	2.12	-654.12	-1288.65
	3,500	-3599.53	-2457.14	-1174.01	7.70	659.68	686.11	416.94	-206.87	-882.16	-1534.47
	4,000	-3632.24	-2520.42	-1265.86	-110.86	516.17	519.28	228.32	-415.87	-1110.19	-1780.30
	4,500	-3664.95	-2583.70	-1357.71	-229.41	372.67	352.46	39.69	-624.86	-1338.22	-2026.13
	CUSTO	VPL (R$/há)/IDADE DE CORTE DA FLORESTA (ANOS) 
	COLH.	1	2	3	4	5	6	7	8	9	10
	8.00	-3454.67	-2114.35	-625.03	739.62	1516.17	1599.25	1352.87	712.17	11.65	-666.43
	10.00	-3510.75	-2254.11	-853.59	432.93	1159.68	1226.09	979.22	357.15	-321.23	-977.54
	12.00	-3566.82	-2393.86	-1082.15	126.25	803.19	852.94	605.57	2.12	-654.12	-1288.65
	14.00	-3622.90	-2533.61	-1310.72	-180.44	446.69	479.79	231.92	-352.90	-987.01	-1599.76
	20.00	-3791.12	-2952.86	-1996.41	-1100.49	-622.79	-639.66	-889.03	-1417.98	-1985.67	-2533.09
	PREÇO	VPL (R$/há)/IDADE DE CORTE DA FLORESTA (ANOS) 
	MAD.	1	2	3	4	5	6	7	8	9	10
	41.00	-3847.20	-3092.61	-2224.97	-1407.17	-979.28	-1012.82	-1262.68	-1773.01	-2318.56	-2844.20
	46.00	-3707.01	-2743.23	-1653.56	-640.46	-88.05	-79.94	-328.56	-885.44	-1486.34	-2066.42
	51.00	-3566.82	-2393.86	-1082.15	126.25	803.19	852.94	605.57	2.12	-654.12	-1288.65
	56.00	-3426.64	-2044.48	-510.75	892.96	1694.42	1785.82	1539.69	889.69	178.10	-510.87
	61.00	-3286.45	-1695.10	60.66	1659.67	2585.65	2718.70	2473.82	1777.25	1010.31	266.90
Plan1
	ANO	VOLUME	IMA	ICA
	1	30	30.0	30
	2	80	40.0	50
	3	140	46.7	60
	4	201	50.3	61
	5	250	50.0	49
	6	280	46.7	30
	7	300	42.9	20
	8	305	38.1	5
	9	306	34.0	1
	10	306	30.6	0
	MADEIRA EM PÉ	MADEIRA COLHIDA
	IDADE	VPL	VPL INF	VET	RLPE	VPL	VPL INF	VET	RLPE
	1	-3,622.90	-55,378.57	-3,876.50	-52,378.57	-3,566.82	-54,521.43	-3,816.50	-51,521.43
	2	-2,533.61	-20,018.81	-1,401.32	-17,018.81	-2,393.86	-18,914.60	-1,324.02	-15,914.60
	3	-1,310.72	-7,135.02	-499.45	-4,135.02	-1,082.15	-5,890.81	-412.36	-2,890.81
	4	-180.44	-760.99	-53.27	2,239.01	126.25	532.46	37.27	3,532.46
	5	446.69	1,556.35	108.94	4,556.35	803.19	2,798.42	195.89	5,798.42
	6	479.79	1,437.97	100.66	4,437.97	852.94	2,556.34	178.94	5,556.34
	7	231.92	614.76	43.03	3,614.76	605.57	1,605.21	112.36	4,605.21
	8	-352.90	-844.28	-59.10	2,155.72	2.12	5.08	0.36	3,005.08
	9	-987.01	-2,164.18	-151.49	835.82	-654.12	-1,434.27	-100.40	1,565.73
	10	-1,599.76	-3,253.85	-227.77	-253.85	-1,288.65	-2,621.07	-183.47	378.93