Planilha1

Parâmetros Preço ($) Y1

Curva a b 0 10000
1 22 10000 5 9890
2 19 11000 10 9780
3 17 15000 15 9670
20 9560
Curva Receita máxima ($) Preço associado ($) 25 9450
1 1136250 225 30 9340
2 1592100 290 35 9230
3 3308800 440 40 9120
45 9010
50 8900
Curvas de demanda 55 8790
20000 60 8680
65 8570
15000 70 8460
Quantidade (un.)

75 8350
10000 Y1
80 8240
Y2 85 8130
5000 Y3 90 8020
0 95 7910
0 85 70 55 40 25 10 95 80 65 50 35 100 7800
1 2 3 4 5 5 6 7 8 9 105 7690
Preço ($) 110 7580
115 7470
120 7360
Receita 1 125 7250
130 7140
1200000
135 7030
1000000
140 6920
800000
145 6810
Receita ($)

600000
400000 RT1 150 6700
200000 155 6590
0 160 6480
0 00 00 00 00 00 00 00 00 00 165 6370
1 2 3 4 5 6 7 8 9 170 6260
Preço ($) 175 6150
180 6040
185 5930
Receita 2 190 5820
195 5710
2000000 200 5600
205 5490
1500000
210 5380
Receita ($)

1000000 215 5270

RT2 220 5160
500000 225 5050
230 4940
0
235 4830
0 00 00 00 00 00 00 00 00 00
1 2 3 4 5 6 7 8 9
Preço ($) Página 1
 1500000

Receita ($)
1000000
RT2
500000

0 Planilha1
0 00 00 00 00 00 00 00 00 00 240 4720
1 2 3 4 5 6 7 8 9
245 4610
Preço ($)
250 4500
255 4390
260 4280
Receita 3 265 4170
4000000 270 4060
275 3950
3000000 280 3840
Receita ($)

2000000 285 3730

RT3 290 3620
1000000 295 3510
0 300 3400
0 00 00 00 00 00 00 00 00 00 305 3290
1 2 3 4 5 6 7 8 9 310 3180
Preço ($) 315 3070
320 2960
325 2850
330 2740
335 2630
340 2520
345 2410
350 2300
355 2190
360 2080
365 1970
370 1860
375 1750
380 1640
385 1530
390 1420
395 1310
400 1200
405 1090
410 980
415 870
420 760
425 650
430 540
435 430
440 320
445 210
450 100
455 0
460 0
465 0
470 0
475 0
480 0

Página 2
Planilha1

485 0
490 0
495 0
500 0
505 0
510 0
515 0
520 0
525 0
530 0
535 0
540 0
545 0
550 0
555 0
560 0
565 0
570 0
575 0
580 0
585 0
590 0
595 0
600 0
605 0
610 0
615 0
620 0
625 0
630 0
635 0
640 0
645 0
650 0
655 0
660 0
665 0
670 0
675 0
680 0
685 0
690 0
695 0
700 0
705 0
710 0
715 0
720 0
725 0

Página 3
Planilha1

730 0
735 0
740 0
745 0
750 0
755 0
760 0
765 0
770 0
775 0
780 0
785 0
790 0
795 0
800 0
805 0
810 0
815 0
820 0
825 0
830 0
835 0
840 0
845 0
850 0
855 0
860 0
865 0
870 0
875 0
880 0
885 0
890 0
895 0
900 0
905 0
910 0
915 0
920 0
925 0
930 0
935 0
940 0
945 0
950 0

Página 4
 Planilha1

Y2 Y3 RT1 RT2 RT3

11000 15000 0 0 0
10905 14915 49450 54525 74575
10810 14830 97800 108100 148300
10715 14745 145050 160725 221175
10620 14660 191200 212400 293200
10525 14575 236250 263125 364375
10430 14490 280200 312900 434700
10335 14405 323050 361725 504175
10240 14320 364800 409600 572800
10145 14235 405450 456525 640575
10050 14150 445000 502500 707500
9955 14065 483450 547525 773575
9860 13980 520800 591600 838800
9765 13895 557050 634725 903175
9670 13810 592200 676900 966700
9575 13725 626250 718125 1029375
9480 13640 659200 758400 1091200
9385 13555 691050 797725 1152175
9290 13470 721800 836100 1212300
9195 13385 751450 873525 1271575
9100 13300 780000 910000 1330000
9005 13215 807450 945525 1387575
8910 13130 833800 980100 1444300
8815 13045 859050 1013725 1500175
8720 12960 883200 1046400 1555200
8625 12875 906250 1078125 1609375
8530 12790 928200 1108900 1662700
8435 12705 949050 1138725 1715175
8340 12620 968800 1167600 1766800
8245 12535 987450 1195525 1817575
8150 12450 1005000 1222500 1867500
8055 12365 1021450 1248525 1916575
7960 12280 1036800 1273600 1964800
7865 12195 1051050 1297725 2012175
7770 12110 1064200 1320900 2058700
7675 12025 1076250 1343125 2104375
7580 11940 1087200 1364400 2149200
7485 11855 1097050 1384725 2193175
7390 11770 1105800 1404100 2236300
7295 11685 1113450 1422525 2278575
7200 11600 1120000 1440000 2320000
7105 11515 1125450 1456525 2360575
7010 11430 1129800 1472100 2400300
6915 11345 1133050 1486725 2439175
6820 11260 1135200 1500400 2477200
6725 11175 1136250 1513125 2514375
6630 11090 1136200 1524900 2550700
6535 11005 1135050 1535725 2586175

Página 5
 Planilha1

6440 10920 1132800 1545600 2620800

6345 10835 1129450 1554525 2654575
6250 10750 1125000 1562500 2687500
6155 10665 1119450 1569525 2719575
6060 10580 1112800 1575600 2750800
5965 10495 1105050 1580725 2781175
5870 10410 1096200 1584900 2810700
5775 10325 1086250 1588125 2839375
5680 10240 1075200 1590400 2867200
5585 10155 1063050 1591725 2894175
5490 10070 1049800 1592100 2920300
5395 9985 1035450 1591525 2945575
5300 9900 1020000 1590000 2970000
5205 9815 1003450 1587525 2993575
5110 9730 985800 1584100 3016300
5015 9645 967050 1579725 3038175
4920 9560 947200 1574400 3059200
4825 9475 926250 1568125 3079375
4730 9390 904200 1560900 3098700
4635 9305 881050 1552725 3117175
4540 9220 856800 1543600 3134800
4445 9135 831450 1533525 3151575
4350 9050 805000 1522500 3167500
4255 8965 777450 1510525 3182575
4160 8880 748800 1497600 3196800
4065 8795 719050 1483725 3210175
3970 8710 688200 1468900 3222700
3875 8625 656250 1453125 3234375
3780 8540 623200 1436400 3245200
3685 8455 589050 1418725 3255175
3590 8370 553800 1400100 3264300
3495 8285 517450 1380525 3272575
3400 8200 480000 1360000 3280000
3305 8115 441450 1338525 3286575
3210 8030 401800 1316100 3292300
3115 7945 361050 1292725 3297175
3020 7860 319200 1268400 3301200
2925 7775 276250 1243125 3304375
2830 7690 232200 1216900 3306700
2735 7605 187050 1189725 3308175
2640 7520 140800 1161600 3308800
2545 7435 93450 1132525 3308575
2450 7350 45000 1102500 3307500
2355 7265 0 1071525 3305575
2260 7180 0 1039600 3302800
2165 7095 0 1006725 3299175
2070 7010 0 972900 3294700
1975 6925 0 938125 3289375
1880 6840 0 902400 3283200

Página 6
 Planilha1

1785 6755 0 865725 3276175

1690 6670 0 828100 3268300
1595 6585 0 789525 3259575
1500 6500 0 750000 3250000
1405 6415 0 709525 3239575
1310 6330 0 668100 3228300
1215 6245 0 625725 3216175
1120 6160 0 582400 3203200
1025 6075 0 538125 3189375
930 5990 0 492900 3174700
835 5905 0 446725 3159175
740 5820 0 399600 3142800
645 5735 0 351525 3125575
550 5650 0 302500 3107500
455 5565 0 252525 3088575
360 5480 0 201600 3068800
265 5395 0 149725 3048175
170 5310 0 96900 3026700
75 5225 0 43125 3004375
0 5140 0 0 2981200
0 5055 0 0 2957175
0 4970 0 0 2932300
0 4885 0 0 2906575
0 4800 0 0 2880000
0 4715 0 0 2852575
0 4630 0 0 2824300
0 4545 0 0 2795175
0 4460 0 0 2765200
0 4375 0 0 2734375
0 4290 0 0 2702700
0 4205 0 0 2670175
0 4120 0 0 2636800
0 4035 0 0 2602575
0 3950 0 0 2567500
0 3865 0 0 2531575
0 3780 0 0 2494800
0 3695 0 0 2457175
0 3610 0 0 2418700
0 3525 0 0 2379375
0 3440 0 0 2339200
0 3355 0 0 2298175
0 3270 0 0 2256300
0 3185 0 0 2213575
0 3100 0 0 2170000
0 3015 0 0 2125575
0 2930 0 0 2080300
0 2845 0 0 2034175
0 2760 0 0 1987200
0 2675 0 0 1939375

Página 7
 Planilha1

0 2590 0 0 1890700
0 2505 0 0 1841175
0 2420 0 0 1790800
0 2335 0 0 1739575
0 2250 0 0 1687500
0 2165 0 0 1634575
0 2080 0 0 1580800
0 1995 0 0 1526175
0 1910 0 0 1470700
0 1825 0 0 1414375
0 1740 0 0 1357200
0 1655 0 0 1299175
0 1570 0 0 1240300
0 1485 0 0 1180575
0 1400 0 0 1120000
0 1315 0 0 1058575
0 1230 0 0 996300
0 1145 0 0 933175
0 1060 0 0 869200
0 975 0 0 804375
0 890 0 0 738700
0 805 0 0 672175
0 720 0 0 604800
0 635 0 0 536575
0 550 0 0 467500
0 465 0 0 397575
0 380 0 0 326800
0 295 0 0 255175
0 210 0 0 182700
0 125 0 0 109375
0 40 0 0 35200
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0

Página 8