{"text_format":"2","workbook":"xls","n_sheets":1,"sheets":["Principal"],"not_rendered":{"charts":1,"images":0,"macros":1,"external_links":1,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","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","formulas":"cached_only"}

{"sheet":"Principal","index":0,"n_rows":67,"n_cols":15,"rows_kept":67,"cut":false,"hidden":false,"merged":[[24,7,24,8],[2,1,2,5],[3,1,4,1],[33,1,34,1],[33,2,33,3],[33,4,33,5],[24,4,24,5],[3,2,3,3],[3,4,3,5]],"flags":["formulas_cached_only"]}
[null,"Rotação/corte:",null,6,null,"Macros:","Ctrl-L","limpa tabela e preenche com dados da Tabela \"Auxiliar\""]
[{"$nulls":6},"Ctrl-D","define cotas anuais com base na Rotação definida pelo usuário"]
[null,"FAZENDA MODELO",{"$nulls":4},"Ctrl-S","simula um ano de corte"]
[null,"Idade","Estratos 1/2/3",null,"Estratos 4/5/6"]
[null,null,274.24,null,227.63,null,null,"Estratos","Cota Anual"]
[null,1,54.11,10.919457035681361,null,9.773262712388842,null,"1, 2 e 3"]
[null,2,null,48.767372577556856,null,41.152838982721455,null,"4, 5 e 6"]
[null,3,null,105.05017293697371,77.96,86.79657454674897,null,"Total",0]
[null,4,null,168.71314813381028,71.97,138.41343568395638]
[null,5,72.23,231.85180161203564,77.7,190.11309978666893]
[null,6,147.9,289.9219322619575,null,238.40128094211272]
[null,7,null,340.8461882098333,null,281.5503951099537]
[null,8,null,384.1013905626348,null,318.97808832420844]
[null,9,null,420.0355415617349,null,350.7767671947427]
[null,10,null,449.4184972846654,null,377.3952855122253]
[null,11,null,473.1704400452447,null,399.4385280464682]
[null,12,null,492.2104533569812,null,417.54897083868445]
[null,13]
[null,14]
[null,15]
[null,16]
[null,17]
[]
[]
["   Simulação/Ano:",null,0,null,"Estratos",null,null,"Estratos"]
[{"$nulls":4},"1/2/3","4/5/6",null,"1/2/3","4/5/6"]
[null,null,null,"Volume explorado:",null,null,"em",null,null,"hectares."]
[]
[]
[]
[]
[]
[null,"TABELA \"AUXILIAR\""]
[null,"Idade","Estratos 1/2/3",null,"Estratos 4/5/6"]
[null,null,274.24,null,227.63]
[null,1,54.11,10.919457035681361,null,9.773262712388842]
[null,2,null,48.767372577556856,null,41.152838982721455]
[null,3,null,105.05017293697371,77.96,86.79657454674897]
[null,4,null,168.71314813381028,71.97,138.41343568395638]
[null,5,72.23,231.85180161203564,77.7,190.11309978666893]
[null,6,147.9,289.9219322619575,null,238.40128094211272]
[null,7,null,340.8461882098333,null,281.5503951099537]
[null,8,null,384.1013905626348,null,318.97808832420844]
[null,9,null,420.0355415617349,null,350.7767671947427]
[null,10,null,449.4184972846654,null,377.3952855122253]
[null,11,null,473.1704400452447,null,399.4385280464682]
[null,12,null,492.2104533569812,null,417.54897083868445]
[null,13]
[null,14]
[null,15]
[null,16]
[null,17]
[null,null,274.24,null,227.63]
[]
[]
[1,10.392153615288004,14.442701033968042,10.57875432932732,17.402319765426114,8.749698504204494,13.870572001555558,10.919457035681361,8.43262275856191,8.83959171902449,11.85142683587657,12.587295736378138,6.019927794740002,9.762517106459427,9.773262712388842]
[2,52.428001647963576,59.5129708787062,54.03191483626984,70.99960359331132,45.12494280627719,57.274174280369884,48.767372577556856,32.070276655681,32.17599404056102,50.56568504082686,48.876504183668814,33.19937739534883,42.41466298540675,41.152838982721455]
[3,119.56869724162081,122.95619270203316,124.61679351465658,144.70721513163397,103.55950592827021,116.94280604060113,105.05017293697371,65.15382596359912,63.36728915814641,106.35158961613503,98.35652598097231,80.05286413764456,89.24375403377161,86.79657454674897]
[4,198.66046406018592,192.766763779546,209.15618813598405,223.73092575032226,172.17302482369195,180.50467038694157,168.71314813381028,102.75038785911366,97.44943158036992,168.58842186189244,152.1137716423605,138.58493650432112,140.69395220582678,138.41343568395638]
[5,279.18530511077427,261.08519839337634,296.6192353918476,299.03018844795855,241.51955145779715,240.52313248249567,231.85180161203564,141.40911508849317,131.27435760585647,230.0475416162516,204.53399160453898,201.173522636029,190.50136834347774,190.11309978666893]
[6,354.6029120060765,323.60304977831913,379.81057769846586,366.12649849717343,305.85889069017236,293.4515971634953,289.9219322619575,178.9146805255503,163.02796613493325,286.6424459134683,252.5765375653248,262.35847774418926,235.36692644936588,238.40128094211272]
[7,421.6106339982761,378.4329951044921,454.83234306648006,423.4479222481333,362.42495510662525,338.17446794482663,340.8461882098333,213.96078119800532,191.7923122587858,336.5026127221356,294.90631331350113,318.8519140743669,273.99264399304735,281.5503951099537]
[8,479.0775569776237,425.16372171872814,520.0996034142147,471.06145352293,410.4011625124753,374.90623579247193,384.1013905626348,245.8716204224351,217.2200796319315,379.1395598010835,331.22200748557486,369.0351276873092,306.25683267848984,318.97808832420844]
[9,527.1593731904354,464.19945220980827,575.4661041926903,509.84669734412563,450.0882049991055,404.488958995979,420.0355415617349,274.38997961253284,239.30899734007966,414.8447526351687,361.79794319042355,412.4125951102885,332.64756091297136,350.7767671947427]
[10,566.680955110314,496.337433545378,621.5852152585786,541.0032733767472,482.3377962735527,427.98480742808766,449.4184972846654,299.5243567446827,258.25170524383185,444.2965116569839,387.1921698788828,449.170763587839,353.9129941886913,377.3952855122253]
[11,598.746337869645,522.5147820321434,659.4882341577867,565.778945155772,508.20546594411945,446.4593151572462,473.1704400452447,321.4424283948933,274.33901390379805,468.3206895303884,408.07020738011965,479.86437273639024,370.8625443344437,399.4385280464682]
[12,624.5116078513518,543.6667658624218,690.3266498926941,585.3334048469706,528.7559669892738,460.8787780561562,492.2104533569812,340.3988557483705,287.89962265030823,487.75456278745395,425.1046215590288,505.21099182966435,384.26368793898445,417.54897083868445]