Ex taxa contínua celulose

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

Chart1
Sheet1
	T (restante)	t	Rt	Massa de celulose (T)
	25	0	1.00	130.00	582.61957914394839
	24	1	1.000000	2.72	353.38	1491.4952965633281
	23	2	0.500000	4.48	582.62	2315.8555133495856
	22	3	0.333333	6.25	813.11	3043.8175627408009
	21	4	0.250000	8.03	1,044.06	3680.7351630863895
	20	5	0.200000	9.81	1,275.21	4233.8532186307566
	19	6	0.166667	11.59	1,506.49	4710.4298704419389
	18	7	0.142857	13.37	1,737.83	5117.3478885509412
	17	8	0.125000	15.15	1,969.22	5461.0239801805301
	16	9	0.111111	16.93	2,200.64	5747.3991195382469
	15	10	0.100000	18.71	2,432.08	5981.9549271992528
	14	11	0.090909	20.49	2,663.54	6169.7388814601663
	13	12	0.083333	22.27	2,895.01	6315.3921350372066
	12	13	0.076923	24.05	3,126.50	6423.1774592249531
	11	14	0.071429	25.83	3,357.99	6497.0062769975757
	10	15	0.066667	27.61	3,589.48	6540.4643514700902
	9	16	0.062500	29.39	3,820.98	6556.835968343
	8	17	0.058824	31.17	4,052.49	6549.1265794981518
	7	18	0.055556	32.95	4,284.00	6520.0839372676974
	6	19	0.052632	34.73	4,515.51	6472.2177790919704
	5	20	0.050000	36.52	4,747.03	6407.8181361784164
	4	21	0.047619	38.30	4,978.55	6328.9723451342079
	3	22	0.045455	40.08	5,210.07	6237.5808423479884
	2	23	0.043478	41.86	5,441.59	6135.3718192449423
	1	24	0.041667	43.64	5,673.11	6023.9148135879877
	0	25	0.040000	45.42	5,904.63	5904.6333083918544
Sheet4
	T 
(restante)	t	Rt	Tx 
mercado	Massa de 
celulose (ton)	Massa (ton) x 
R$130	Retorno no longo prazo
caso transforme celulose em $
	"=1/B3"	"=E3*EXP(C4)	"=E3*130"	"=F3*EXP(0,06*A3)"
	50	0	0.06	1.00	130.00	2,611.12
	49	1	1.000	0.06	2.72	353.38	6,684.42
	48	2	0.500	0.06	4.48	582.62	10,378.94
	47	3	0.333	0.06	6.25	813.11	13,641.44
	46	4	0.250	0.06	8.03	1,044.06	16,495.91
	45	5	0.200	0.06	9.81	1,275.21	18,974.81
	44	6	0.167	0.06	11.59	1,506.49	21,110.68
	43	7	0.143	0.06	13.37	1,737.83	22,934.36
	42	8	0.125	0.06	15.15	1,969.22	24,474.61
	41	9	0.111	0.06	16.93	2,200.64	25,758.06
	40	10	0.100	0.06	18.71	2,432.08	26,809.26
	39	11	0.091	0.06	20.49	2,663.54	27,650.85
	38	12	0.083	0.06	22.27	2,895.01	28,303.62
	37	13	0.077	0.06	24.05	3,126.50	28,786.68
	36	14	0.071	0.06	25.83	3,357.99	29,117.56
	35	15	0.067	0.06	27.61	3,589.48	29,312.33
	34	16	0.063	0.06	29.39	3,820.98	29,385.70
	33	17	0.059	0.06	31.17	4,052.49	29,351.15
	32	18	0.056	0.06	32.95	4,284.00	29,220.99
	31	19	0.053	0.06	34.73	4,515.51	29,006.47
	30	20	0.050	0.06	36.52	4,747.03	28,717.85
	29	21	0.048	0.06	38.30	4,978.55	28,364.49
	28	22	0.045	0.06	40.08	5,210.07	27,954.90
	27	23	0.043	0.06	41.86	5,441.59	27,496.83
	26	24	0.042	0.06	43.64	5,673.11	26,997.31
	25	25	0.040	0.06	45.42	5,904.63	26,462.73
	24	26	0.038	0.06	47.20	6,136.16	25,898.86
	23	27	0.037	0.06	48.98	6,367.68	25,310.92
	22	28	0.036	0.06	50.76	6,599.21	24,703.63
	21	29	0.034	0.06	52.54	6,830.74	24,081.24
	20	30	0.033	0.06	54.33	7,062.27	23,447.56
	19	31	0.032	0.06	56.11	7,293.80	22,806.02
	18	32	0.031	0.06	57.89	7,525.33	22,159.68
	17	33	0.030	0.06	59.67	7,756.86	21,511.28
	16	34	0.029	0.06	61.45	7,988.39	20,863.25
	15	35	0.029	0.06	63.23	8,219.92	20,217.74
	14	36	0.028	0.06	65.01	8,451.45	19,576.67
	13	37	0.027	0.06	66.79	8,682.99	18,941.69
	12	38	0.026	0.06	68.57	8,914.52	18,314.28
	11	39	0.026	0.06	70.35	9,146.05	17,695.71
	10	40	0.025	0.06	72.14	9,377.58	17,087.07
	9	41	0.024	0.06	73.92	9,609.12	16,489.31
	8	42	0.024	0.06	75.70	9,840.65	15,903.23
	7	43	0.023	0.06	77.48	10,072.19	15,329.48
	6	44	0.023	0.06	79.26	10,303.72	14,768.63
	5	45	0.022	0.06	81.04	10,535.26	14,221.11
	4	46	0.022	0.06	82.82	10,766.79	13,687.27
	3	47	0.021	0.06	84.60	10,998.33	13,167.39
	2	48	0.021	0.06	86.38	11,229.86	12,661.63
	1	49	0.020	0.06	88.16	11,461.40	12,170.13
	0	50	0.020	0.06	89.95	11,692.93	11,692.93