{"text_format":"1","workbook":"xlsx","n_sheets":2,"sheets":["Custo de Produção","Macros"],"not_rendered":{"charts":0,"images":3,"macros":1,"external_links":0,"defined_names":1,"comments":0,"pivot_tables":0},"unopened":[{"sheet":"Macros","index":1,"reason":"part_missing"}],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Custo de Produção","index":0,"n_rows":108,"n_cols":8,"rows_kept":108,"cut":false,"hidden":false,"merged":[]}
[]
["Custo financeiro de produção (produto homogêneo)"]
["Esta planilha calcula o CFP - custo finan-","Taxa =",0,"Horizonte =",{"$f":"MAX(B9:B108)","v":0},null,null,"Interpretação do CFP"]
["ceiro de produção (VPcusto / VPvolume)",null,null,null,null,null,null,"Se a madeira for vendida por valor igual ao"]
["de um fluxo de colheita de madeira com",null,"CFP  =",{"$f":"IF(F7=0,0,D7/F7)","v":0},null,null,null,"custo de produção, teremos taxa de retorno"]
["características homogêneas.","Macros:    Limpa dados (Ctrl-L)",null,"Pinus (Ctrl-P)",null,"Eucalyptus (Ctrl-E)",null,"sobre os investimentos igual à taxa usada."]
[null,null,null,{"$f":"SUM(D9:D108)","v":0},null,{"$f":"SUM(F9:F108)","v":0},null,"A taxa de retorno sobre os investimentos"]
["Descrição","Ano"," Custo/ha ","VP no ano 0"," Vol/ha ","Vol no ano 0",null,"será maior, se a madeira for vendida por"]
[null,null,null,{"$f":"IF(B9=\"\",\"\",C9/(1+$C$3)^B9)","v":""},null,{"$f":"IF(E9=\"\",\"\",E9/(1+$C$3)^B9)","v":""},null,"valor maior que o CFP."]
[null,null,null,"",null,{"$f":"IF(E10=\"\",\"\",E10/(1+$C$3)^B10)","v":""}]
[null,null,null,"",null,""]
[null,null,null,"",null,""]
[null,null,null,"",null,""]
[null,null,null,"",null,""]
[null,null,null,"",null,""]
[null,null,null,"",null,""]
[null,null,null,"",null,""]
[null,null,null,"",null,""]
[null,null,null,"",null,""]
[null,null,null,"",null,""]
[null,null,null,"",null,""]
[null,null,null,"",null,""]
[null,null,null,"",null,""]
[null,null,null,"",null,""]
[null,null,null,"",null,""]
[null,null,null,"",null,""]
[null,null,null,"",null,""]
[null,null,null,"",null,""]
[null,null,null,"",null,""]
[null,null,null,"",null,""]
[null,null,null,"",null,""]
[null,null,null,"",null,""]
[null,null,null,"",null,""]
[null,null,null,"",null,""]
[null,null,null,"",null,""]
[null,null,null,"",null,""]
[null,null,null,"",null,""]
[null,null,null,"",null,""]
[null,null,null,"",null,""]
[null,null,null,"",null,""]
[null,null,null,{"$f":"IF(B41=\"\",\"\",C41/(1+$C$3)^B41)","v":""},null,""]
[null,null,null,"",null,""]
[null,null,null,"",null,""]
[null,null,null,"",null,""]
[null,null,null,"",null,""]
[null,null,null,"",null,""]
[null,null,null,"",null,""]
[null,null,null,"",null,""]
[null,null,null,"",null,""]
[null,null,null,"",null,""]
[null,null,null,"",null,""]
[null,null,null,"",null,""]
[null,null,null,"",null,""]
[null,null,null,"",null,""]
[null,null,null,"",null,""]
[null,null,null,"",null,""]
[null,null,null,"",null,""]
[null,null,null,"",null,""]
[null,null,null,"",null,""]
[null,null,null,"",null,""]
[null,null,null,"",null,""]
[null,null,null,"",null,""]
[null,null,null,"",null,""]
[null,null,null,"",null,""]
[null,null,null,"",null,""]
[null,null,null,"",null,""]
[null,null,null,"",null,""]
[null,null,null,"",null,""]
[null,null,null,"",null,""]
[null,null,null,"",null,""]
[null,null,null,"",null,""]
[null,null,null,"",null,""]
[null,null,null,{"$f":"IF(B73=\"\",\"\",C73/(1+$C$3)^B73)","v":""},null,""]
[null,null,null,"",null,{"$f":"IF(E74=\"\",\"\",E74/(1+$C$3)^B74)","v":""}]
[null,null,null,"",null,""]
[null,null,null,"",null,""]
[null,null,null,"",null,""]
[null,null,null,"",null,""]
[null,null,null,"",null,""]
[null,null,null,"",null,""]
[null,null,null,"",null,""]
[null,null,null,"",null,""]
[null,null,null,"",null,""]
[null,null,null,"",null,""]
[null,null,null,"",null,""]
[null,null,null,"",null,""]
[null,null,null,"",null,""]
[null,null,null,"",null,""]
[null,null,null,"",null,""]
[null,null,null,"",null,""]
[null,null,null,"",null,""]
[null,null,null,"",null,""]
[null,null,null,"",null,""]
[null,null,null,"",null,""]
[null,null,null,"",null,""]
[null,null,null,"",null,""]
[null,null,null,"",null,""]
[null,null,null,"",null,""]
[null,null,null,"",null,""]
[null,null,null,"",null,""]
[null,null,null,"",null,""]
[null,null,null,"",null,""]
[null,null,null,"",null,""]
[null,null,null,"",null,""]
[null,null,null,{"$f":"IF(B105=\"\",\"\",C105/(1+$C$3)^B105)","v":""},null,""]
[null,null,null,{"$f":"IF(B106=\"\",\"\",C106/(1+$C$3)^B106)","v":""},null,""]
[null,null,null,{"$f":"IF(B107=\"\",\"\",C107/(1+$C$3)^B107)","v":""},null,""]
[null,null,null,{"$f":"IF(B108=\"\",\"\",C108/(1+$C$3)^B108)","v":""},null,""]