Tabela 10 – Resultado da análise de sensibilidade nos indicadores econômicos
Sensibilidade econômica
Atual Manejo 1 Manejo 2
P.* Espécie I**
5% 10% 20% 5% 10% 20% 5% 10% 20%
VPL 409,22 139,08 -401,20 2546,86 2161,37 1390,39 2668,28 2332,46 1660,81
B/C 1,07 1,02 0,94 1,45 1,36 1,21 1,47 1,39 1,25
VET 620,47 210,88 -608,30 3861,58 3277,10 2108,12 4045,68 3536,50 2518,14
P. A
E. grandis
TIR(%) 11,29% 9,08% 5,03% 22,68% 20,18% 15,56% 21,89% 19,86% 16,13%
VPL 2.619,28 1.400,80 -1.036,14 6.174,14 4.765,72 1.948,89 6.355,29 4.935,41 2.095,64
B/C 1,10 1,05 0,96 1,24 1,18 1,07 1,25 1,18 1,07
VET 3.971,38 2.123,90 -1.571,01 9.361,29 7.225,80 2.954,93 9.635,96 7.483,12 3.177,43
P. B
E. grandis
TIR(%) 63,95 38,04 - 74,73 55,10 24,69 72,37 52,19 22,73
VPL 2.056,46 557,79 -2.439,55 5.741,64 4.046,17 655,22 5.930,42 4.223,08 808,39
B/C 1,07 1,02 0,93 1,18 1,12 1,02 1,19 1,13 1,02
VET 3.118,03 845,73 -3.698,88 8.705,54 6.134,85 993,46 8.991,77 6.403,08 1.225,70
P. C
E. grandis
TIR(%) 23,62 12,47 - 35,04 26,75 11,05 33,54 25,50 11,17
VPL 7.976,75 6.470,24 3.457,22 10.081,73 8.461,59 5.221,30 10.159,27 8.530,86 5.274,03
B/C 1,25 1,20 1,10 1,32 1,26 1,14 1,32 1,26 1,15
VET 12.094,42 9.810,25 5.241,87 15.286,88 12.829,55 7.916,59 15.403,60 12.934,58 7.996,54
P. D E. camaldulensis
TIR(%) 44,99 37,40 23,47 47,88 40,65 27,55 47,04 39,81 26,84
VPL 2.059,76 561,24 -2.435,79 3.865,93 2.269,51 -923,33 3.949,41 2.346,66 -858,33
B/C 1,07 1,02 0,93 1,12 1,07 0,97 1,13 1,07 0,98
VET 3.123,03 850,96 -295,45 5.861,57 3.441,06 -1.399,96 5.988,14 3.558,04 -1.302,17
P. E
E. camaldulensis
TIR(%) 23,66 12,51 - 30,18 21,01 2,32 29,29 20,37 3,51
VPL 3.965,20 2.626,28 -51,58 4.954,68 3.560,83 1.603,36 4.969,91 3.571,07 878,77
B/C 1,14 1,09 1,00 1,18 1,12 1,05 1,18 1,12 1,03
VET 6.012,08 3.981,99 -78,20 7.512,34 5.398,97 2.431,03 7.535,44 5.414,50 1.332,41
P. F
E. camaldulensis
TIR(%) 67,29 51,04 6,47 69,62 54,52 46,39 68,13 52,81 20,15
*Propriedades
**Indicadores
70