{"text_format":"1","workbook":"xlsx","n_sheets":10,"sheets":["Introdução","Criterios","Populacao","Market Share","Custos","Cenarios","Resultado","Resultado-graf","pop_brasil","controle_formulario"],"not_rendered":{"charts":2,"images":1,"macros":1,"external_links":0,"defined_names":21,"comments":1,"pivot_tables":0},"unopened":[{"sheet":"Resultado-graf","index":7,"reason":"not_a_worksheet"}],"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":"Introdução","index":0,"n_rows":23,"n_cols":4,"rows_kept":23,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Construa o modelo definindo o número de cenários, alternativas e horizonte temporal na aba critérios."]
[null,null,null,"Para mais orientações, consulte o manual."]
[]
[]
[]
[]
[]
[]
[]
[null,"Núcleo de Avaliação de Tecnologias em Saúde"]
[null,"Instituto Nacional de Cardiologia"]
[null,"Ministério da Saúde"]
[null,"(+55) 21 3037-2421"]
[null,"http://www.natsinc.org"]
[null,"Rua das Laranjeiras, 374, 5º Andar - Laranjeiras, Rio de Janeiro - RJ, 22240-006"]

{"sheet":"Criterios","index":1,"n_rows":32,"n_cols":33,"rows_kept":32,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,"Definições"]
[]
[null,"1. Nome da nova intervenção:"]
[]
[null,"2. Tecnologias alternativas"]
[null,"Quantidade de tecnologias alternativas"]
[null,"Nome da Terapia A",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AF9 > controle_formulario!$C$10,\"Ocultar\",\"\")","v":""}]
[null,"Nome da Terapia B",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(AF10 > controle_formulario!$C$10,\"Ocultar\",\"\")","v":"Ocultar"}]
[null,"Nome da Terapia C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"IF(AF11 > controle_formulario!$C$10,\"Ocultar\",\"\")","v":"Ocultar"}]
[null,"Nome da Terapia D",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"IF(AF12 > controle_formulario!$C$10,\"Ocultar\",\"\")","v":"Ocultar"}]
[]
[]
[null,"3. Nome do cenário de referência"]
[]
[null,"4. Cenários Alternativos"]
[null,"Quantidade de cenários alternativos"]
[null,"Nome do Cenário Alternativo 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AF19 > controle_formulario!$E$16,\"Ocultar\",\"\")","v":""}]
[null,"Nome do Cenário Alternativo 2","Custo SIASG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(AF20 > controle_formulario!$E$16,\"Ocultar\",\"\")","v":"Ocultar"}]
[null,"Nome do Cenário Alternativo 3","Custo CMED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"IF(AF21 > controle_formulario!$E$16,\"Ocultar\",\"\")","v":"Ocultar"}]
[null,"Nome do Cenário Alternativo 4","Cenário Alternativo 4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"IF(AF22 > controle_formulario!$E$16,\"Ocultar\",\"\")","v":"Ocultar"}]
[null,"Nome do Cenário Alternativo 5","Cenário Alternativo 5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"IF(AF23 > controle_formulario!$E$16,\"Ocultar\",\"\")","v":"Ocultar"}]
[null,"Nome do Cenário Alternativo 6","Cenário Alternativo 6",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"IF(AF24 > controle_formulario!$E$16,\"Ocultar\",\"\")","v":"Ocultar"}]
[null,"Nome do Cenário Alternativo 7","Cenário Alternativo 7",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"IF(AF25 > controle_formulario!$E$16,\"Ocultar\",\"\")","v":"Ocultar"}]
[null,"Nome do Cenário Alternativo 8","Cenário Alternativo 8",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"IF(AF26 > controle_formulario!$E$16,\"Ocultar\",\"\")","v":"Ocultar"}]
[null,"Nome do Cenário Alternativo 9","Cenário Alternativo 9",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"IF(AF27 > controle_formulario!$E$16,\"Ocultar\",\"\")","v":"Ocultar"}]
[null,"Nome do Cenário Alternativo 10","Cenário Alternativo 10",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"IF(AF28 > controle_formulario!$E$16,\"Ocultar\",\"\")","v":"Ocultar"}]
[]
[null,"5. Características da análise"]
[null,"Ano de início da análise",2020]
[null,"Horizonte temporal da análise (em anos)"]

{"sheet":"Populacao","index":2,"n_rows":200,"n_cols":33,"rows_kept":200,"cut":false,"hidden":false,"merged":[[76,2,76,4],[113,2,113,7],[35,6,35,14],[64,8,64,16],[96,2,96,6],[97,2,97,6],[98,2,98,6],[100,2,100,6],[100,10,100,12],[67,2,67,4],[65,2,65,4],[36,2,36,4],[95,2,95,6],[93,2,93,6],[93,10,93,12],[95,10,95,12],[12,2,12,6],[72,2,72,4],[73,2,73,4],[74,2,74,4],[75,2,75,4],[18,2,18,4],[61,2,61,6],[17,6,17,14],[68,2,68,4],[69,2,69,4],[70,2,70,4],[71,2,71,4]]}
[]
[null,null,"Método para definição da população de referência:"]
[]
[]
[]
[]
[null,null,"Restrição ou Aumento de Demanda:"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(controle_formulario!$C$39=2,\"Ocultar\",\"\")","v":""},null,{"$f":"IF(controle_formulario!$C$39=2,\"Ocultar\",\"\")","v":""}]
[null,null,"População de referência",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(controle_formulario!$C$39=2,\"Ocultar\",\"\")","v":""},null,{"$f":"IF(controle_formulario!$C$39=2,\"Ocultar\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(controle_formulario!$C$39=2,\"Ocultar\",\"\")","v":""},null,{"$f":"IF(controle_formulario!$C$39=2,\"Ocultar\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(controle_formulario!$C$39=2,\"Ocultar\",\"\")","v":""},null,{"$f":"IF(controle_formulario!$C$39=2,\"Ocultar\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(controle_formulario!$C$39=2,\"Ocultar\",\"\")","v":""},null,{"$f":"IF(controle_formulario!$C$39=2,\"Ocultar\",\"\")","v":""}]
[null,null,"Sexo",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(controle_formulario!$C$39=2,\"Ocultar\",\"\")","v":""},null,{"$f":"IF(controle_formulario!$C$39=2,\"Ocultar\",\"\")","v":""}]
[null,null,null,null,null,null,"Parâmetros Epidemiológicos",null,null,null,null,null,null,null,null,null,null,null,"1 ano","2 anos","3 anos","4 anos","5 anos","6 anos","7 anos","8 anos","9 anos","10 anos",null,null,{"$f":"IF(controle_formulario!$C$39=2,\"Ocultar\",\"\")","v":""},null,{"$f":"IF(controle_formulario!$C$39=2,\"Ocultar\",\"\")","v":""}]
[null,null,"Faixa Etária",null,null,null,"Proporção",null,"Fração",null,"Fração",null,"Fração",null,"Fração",null,null,null,{"$f":"Criterios!$C$31","v":2020},{"$f":"S19+1","v":2021},2022,2023,2024,2025,2026,2027,2028,2029,null,null,{"$f":"IF(controle_formulario!$C$39=2,\"Ocultar\",\"\")","v":""},null,{"$f":"IF(controle_formulario!$C$39=2,\"Ocultar\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(controle_formulario!$C$39=2,\"Ocultar\",\"\")","v":""},null,{"$f":"IF(controle_formulario!$C$39=2,\"Ocultar\",\"\")","v":""}]
[null,null,0,"-",9,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($I21>0,$I21,1)*IF($O21>0,$O21,1)*IF($M21>0,$M21,1)*IF($K21>0,$K21,1)*(SUMIFS(OFFSET(pop_brasil!$C$2:$C$274, 0, S$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$G$41,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C21,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E21) * $G21)","v":0},{"$f":"IF($I21>0,$I21,1)*IF($O21>0,$O21,1)*IF($M21>0,$M21,1)*IF($K21>0,$K21,1)*SUMIFS(OFFSET(pop_brasil!$C$2:$C$274, 0, T$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$G$41,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C21,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E21) * $G21","v":0},{"$f":"IF($I21>0,$I21,1)*IF($O21>0,$O21,1)*IF($M21>0,$M21,1)*IF($K21>0,$K21,1)*SUMIFS(OFFSET(pop_brasil!$C$2:$C$274, 0, U$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$G$41,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C21,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E21) * $G21","v":0},{"$f":"IF($I21>0,$I21,1)*IF($O21>0,$O21,1)*IF($M21>0,$M21,1)*IF($K21>0,$K21,1)*SUMIFS(OFFSET(pop_brasil!$C$2:$C$274, 0, V$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$G$41,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C21,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E21) * $G21","v":0},{"$f":"IF($I21>0,$I21,1)*IF($O21>0,$O21,1)*IF($M21>0,$M21,1)*IF($K21>0,$K21,1)*SUMIFS(OFFSET(pop_brasil!$C$2:$C$274, 0, W$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$G$41,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C21,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E21) * $G21","v":0},{"$f":"IF($I21>0,$I21,1)*IF($O21>0,$O21,1)*IF($M21>0,$M21,1)*IF($K21>0,$K21,1)*SUMIFS(OFFSET(pop_brasil!$C$2:$C$274, 0, X$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$G$41,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C21,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E21) * $G21","v":0},{"$f":"IF($I21>0,$I21,1)*IF($O21>0,$O21,1)*IF($M21>0,$M21,1)*IF($K21>0,$K21,1)*SUMIFS(OFFSET(pop_brasil!$C$2:$C$274, 0, Y$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$G$41,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C21,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E21) * $G21","v":0},{"$f":"IF($I21>0,$I21,1)*IF($O21>0,$O21,1)*IF($M21>0,$M21,1)*IF($K21>0,$K21,1)*SUMIFS(OFFSET(pop_brasil!$C$2:$C$274, 0, Z$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$G$41,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C21,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E21) * $G21","v":0},{"$f":"IF($I21>0,$I21,1)*IF($O21>0,$O21,1)*IF($M21>0,$M21,1)*IF($K21>0,$K21,1)*SUMIFS(OFFSET(pop_brasil!$C$2:$C$274, 0, AA$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$G$41,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C21,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E21) * $G21","v":0},{"$f":"IF($I21>0,$I21,1)*IF($O21>0,$O21,1)*IF($M21>0,$M21,1)*IF($K21>0,$K21,1)*SUMIFS(OFFSET(pop_brasil!$C$2:$C$274, 0, AB$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$G$41,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C21,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E21) * $G21","v":0},null,null,{"$f":"IF(controle_formulario!$C$39=2,\"Ocultar\",\"\")","v":""},null,{"$f":"IF(controle_formulario!$C$39=2,\"Ocultar\",\"\")","v":""}]
[null,null,10,{"$f":"-'Market Share'!E80","v":0},19,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($I22>0,$I22,1)*IF($O22>0,$O22,1)*IF($M22>0,$M22,1)*IF($K22>0,$K22,1)*SUMIFS(OFFSET(pop_brasil!$C$2:$C$274, 0, S$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$G$41,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C22,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E22) * $G22","v":0},{"$f":"IF($I22>0,$I22,1)*IF($O22>0,$O22,1)*IF($M22>0,$M22,1)*IF($K22>0,$K22,1)*SUMIFS(OFFSET(pop_brasil!$C$2:$C$274, 0, T$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$G$41,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C22,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E22) * $G22","v":0},{"$f":"IF($I22>0,$I22,1)*IF($O22>0,$O22,1)*IF($M22>0,$M22,1)*IF($K22>0,$K22,1)*SUMIFS(OFFSET(pop_brasil!$C$2:$C$274, 0, U$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$G$41,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C22,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E22) * $G22","v":0},{"$f":"IF($I22>0,$I22,1)*IF($O22>0,$O22,1)*IF($M22>0,$M22,1)*IF($K22>0,$K22,1)*SUMIFS(OFFSET(pop_brasil!$C$2:$C$274, 0, V$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$G$41,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C22,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E22) * $G22","v":0},{"$f":"IF($I22>0,$I22,1)*IF($O22>0,$O22,1)*IF($M22>0,$M22,1)*IF($K22>0,$K22,1)*SUMIFS(OFFSET(pop_brasil!$C$2:$C$274, 0, W$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$G$41,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C22,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E22) * $G22","v":0},{"$f":"IF($I22>0,$I22,1)*IF($O22>0,$O22,1)*IF($M22>0,$M22,1)*IF($K22>0,$K22,1)*SUMIFS(OFFSET(pop_brasil!$C$2:$C$274, 0, X$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$G$41,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C22,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E22) * $G22","v":0},{"$f":"IF($I22>0,$I22,1)*IF($O22>0,$O22,1)*IF($M22>0,$M22,1)*IF($K22>0,$K22,1)*SUMIFS(OFFSET(pop_brasil!$C$2:$C$274, 0, Y$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$G$41,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C22,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E22) * $G22","v":0},{"$f":"IF($I22>0,$I22,1)*IF($O22>0,$O22,1)*IF($M22>0,$M22,1)*IF($K22>0,$K22,1)*SUMIFS(OFFSET(pop_brasil!$C$2:$C$274, 0, Z$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$G$41,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C22,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E22) * $G22","v":0},{"$f":"IF($I22>0,$I22,1)*IF($O22>0,$O22,1)*IF($M22>0,$M22,1)*IF($K22>0,$K22,1)*SUMIFS(OFFSET(pop_brasil!$C$2:$C$274, 0, AA$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$G$41,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C22,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E22) * $G22","v":0},{"$f":"IF($I22>0,$I22,1)*IF($O22>0,$O22,1)*IF($M22>0,$M22,1)*IF($K22>0,$K22,1)*SUMIFS(OFFSET(pop_brasil!$C$2:$C$274, 0, AB$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$G$41,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C22,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E22) * $G22","v":0},null,null,{"$f":"IF(controle_formulario!$C$39=2,\"Ocultar\",\"\")","v":""},null,{"$f":"IF(controle_formulario!$C$39=2,\"Ocultar\",\"\")","v":""}]
[null,null,20,"-",29,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($I23>0,$I23,1)*IF($O23>0,$O23,1)*IF($M23>0,$M23,1)*IF($K23>0,$K23,1)*SUMIFS(OFFSET(pop_brasil!$C$2:$C$274, 0, S$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$G$41,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C23,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E23) * $G23","v":0},{"$f":"IF($I23>0,$I23,1)*IF($O23>0,$O23,1)*IF($M23>0,$M23,1)*IF($K23>0,$K23,1)*SUMIFS(OFFSET(pop_brasil!$C$2:$C$274, 0, T$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$G$41,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C23,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E23) * $G23","v":0},{"$f":"IF($I23>0,$I23,1)*IF($O23>0,$O23,1)*IF($M23>0,$M23,1)*IF($K23>0,$K23,1)*SUMIFS(OFFSET(pop_brasil!$C$2:$C$274, 0, U$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$G$41,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C23,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E23) * $G23","v":0},{"$f":"IF($I23>0,$I23,1)*IF($O23>0,$O23,1)*IF($M23>0,$M23,1)*IF($K23>0,$K23,1)*SUMIFS(OFFSET(pop_brasil!$C$2:$C$274, 0, V$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$G$41,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C23,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E23) * $G23","v":0},{"$f":"IF($I23>0,$I23,1)*IF($O23>0,$O23,1)*IF($M23>0,$M23,1)*IF($K23>0,$K23,1)*SUMIFS(OFFSET(pop_brasil!$C$2:$C$274, 0, W$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$G$41,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C23,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E23) * $G23","v":0},{"$f":"IF($I23>0,$I23,1)*IF($O23>0,$O23,1)*IF($M23>0,$M23,1)*IF($K23>0,$K23,1)*SUMIFS(OFFSET(pop_brasil!$C$2:$C$274, 0, X$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$G$41,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C23,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E23) * $G23","v":0},{"$f":"IF($I23>0,$I23,1)*IF($O23>0,$O23,1)*IF($M23>0,$M23,1)*IF($K23>0,$K23,1)*SUMIFS(OFFSET(pop_brasil!$C$2:$C$274, 0, Y$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$G$41,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C23,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E23) * $G23","v":0},{"$f":"IF($I23>0,$I23,1)*IF($O23>0,$O23,1)*IF($M23>0,$M23,1)*IF($K23>0,$K23,1)*SUMIFS(OFFSET(pop_brasil!$C$2:$C$274, 0, Z$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$G$41,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C23,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E23) * $G23","v":0},{"$f":"IF($I23>0,$I23,1)*IF($O23>0,$O23,1)*IF($M23>0,$M23,1)*IF($K23>0,$K23,1)*SUMIFS(OFFSET(pop_brasil!$C$2:$C$274, 0, AA$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$G$41,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C23,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E23) * $G23","v":0},{"$f":"IF($I23>0,$I23,1)*IF($O23>0,$O23,1)*IF($M23>0,$M23,1)*IF($K23>0,$K23,1)*SUMIFS(OFFSET(pop_brasil!$C$2:$C$274, 0, AB$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$G$41,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C23,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E23) * $G23","v":0},null,null,{"$f":"IF(controle_formulario!$C$39=2,\"Ocultar\",\"\")","v":""},null,{"$f":"IF(controle_formulario!$C$39=2,\"Ocultar\",\"\")","v":""}]
[null,null,30,"-",39,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($I24>0,$I24,1)*IF($O24>0,$O24,1)*IF($M24>0,$M24,1)*IF($K24>0,$K24,1)*SUMIFS(OFFSET(pop_brasil!$C$2:$C$274, 0, S$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$G$41,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C24,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E24) * $G24","v":0},{"$f":"IF($I24>0,$I24,1)*IF($O24>0,$O24,1)*IF($M24>0,$M24,1)*IF($K24>0,$K24,1)*SUMIFS(OFFSET(pop_brasil!$C$2:$C$274, 0, T$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$G$41,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C24,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E24) * $G24","v":0},{"$f":"IF($I24>0,$I24,1)*IF($O24>0,$O24,1)*IF($M24>0,$M24,1)*IF($K24>0,$K24,1)*SUMIFS(OFFSET(pop_brasil!$C$2:$C$274, 0, U$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$G$41,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C24,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E24) * $G24","v":0},{"$f":"IF($I24>0,$I24,1)*IF($O24>0,$O24,1)*IF($M24>0,$M24,1)*IF($K24>0,$K24,1)*SUMIFS(OFFSET(pop_brasil!$C$2:$C$274, 0, V$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$G$41,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C24,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E24) * $G24","v":0},{"$f":"IF($I24>0,$I24,1)*IF($O24>0,$O24,1)*IF($M24>0,$M24,1)*IF($K24>0,$K24,1)*SUMIFS(OFFSET(pop_brasil!$C$2:$C$274, 0, W$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$G$41,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C24,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E24) * $G24","v":0},{"$f":"IF($I24>0,$I24,1)*IF($O24>0,$O24,1)*IF($M24>0,$M24,1)*IF($K24>0,$K24,1)*SUMIFS(OFFSET(pop_brasil!$C$2:$C$274, 0, X$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$G$41,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C24,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E24) * $G24","v":0},{"$f":"IF($I24>0,$I24,1)*IF($O24>0,$O24,1)*IF($M24>0,$M24,1)*IF($K24>0,$K24,1)*SUMIFS(OFFSET(pop_brasil!$C$2:$C$274, 0, Y$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$G$41,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C24,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E24) * $G24","v":0},{"$f":"IF($I24>0,$I24,1)*IF($O24>0,$O24,1)*IF($M24>0,$M24,1)*IF($K24>0,$K24,1)*SUMIFS(OFFSET(pop_brasil!$C$2:$C$274, 0, Z$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$G$41,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C24,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E24) * $G24","v":0},{"$f":"IF($I24>0,$I24,1)*IF($O24>0,$O24,1)*IF($M24>0,$M24,1)*IF($K24>0,$K24,1)*SUMIFS(OFFSET(pop_brasil!$C$2:$C$274, 0, AA$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$G$41,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C24,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E24) * $G24","v":0},{"$f":"IF($I24>0,$I24,1)*IF($O24>0,$O24,1)*IF($M24>0,$M24,1)*IF($K24>0,$K24,1)*SUMIFS(OFFSET(pop_brasil!$C$2:$C$274, 0, AB$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$G$41,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C24,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E24) * $G24","v":0},null,null,{"$f":"IF(controle_formulario!$C$39=2,\"Ocultar\",\"\")","v":""},null,{"$f":"IF(controle_formulario!$C$39=2,\"Ocultar\",\"\")","v":""}]
[null,null,40,"-",49,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($I25>0,$I25,1)*IF($O25>0,$O25,1)*IF($M25>0,$M25,1)*IF($K25>0,$K25,1)*SUMIFS(OFFSET(pop_brasil!$C$2:$C$274, 0, S$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$G$41,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C25,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E25) * $G25","v":0},{"$f":"IF($I25>0,$I25,1)*IF($O25>0,$O25,1)*IF($M25>0,$M25,1)*IF($K25>0,$K25,1)*SUMIFS(OFFSET(pop_brasil!$C$2:$C$274, 0, T$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$G$41,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C25,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E25) * $G25","v":0},{"$f":"IF($I25>0,$I25,1)*IF($O25>0,$O25,1)*IF($M25>0,$M25,1)*IF($K25>0,$K25,1)*SUMIFS(OFFSET(pop_brasil!$C$2:$C$274, 0, U$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$G$41,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C25,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E25) * $G25","v":0},{"$f":"IF($I25>0,$I25,1)*IF($O25>0,$O25,1)*IF($M25>0,$M25,1)*IF($K25>0,$K25,1)*SUMIFS(OFFSET(pop_brasil!$C$2:$C$274, 0, V$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$G$41,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C25,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E25) * $G25","v":0},{"$f":"IF($I25>0,$I25,1)*IF($O25>0,$O25,1)*IF($M25>0,$M25,1)*IF($K25>0,$K25,1)*SUMIFS(OFFSET(pop_brasil!$C$2:$C$274, 0, W$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$G$41,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C25,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E25) * $G25","v":0},{"$f":"IF($I25>0,$I25,1)*IF($O25>0,$O25,1)*IF($M25>0,$M25,1)*IF($K25>0,$K25,1)*SUMIFS(OFFSET(pop_brasil!$C$2:$C$274, 0, X$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$G$41,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C25,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E25) * $G25","v":0},{"$f":"IF($I25>0,$I25,1)*IF($O25>0,$O25,1)*IF($M25>0,$M25,1)*IF($K25>0,$K25,1)*SUMIFS(OFFSET(pop_brasil!$C$2:$C$274, 0, Y$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$G$41,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C25,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E25) * $G25","v":0},{"$f":"IF($I25>0,$I25,1)*IF($O25>0,$O25,1)*IF($M25>0,$M25,1)*IF($K25>0,$K25,1)*SUMIFS(OFFSET(pop_brasil!$C$2:$C$274, 0, Z$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$G$41,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C25,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E25) * $G25","v":0},{"$f":"IF($I25>0,$I25,1)*IF($O25>0,$O25,1)*IF($M25>0,$M25,1)*IF($K25>0,$K25,1)*SUMIFS(OFFSET(pop_brasil!$C$2:$C$274, 0, AA$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$G$41,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C25,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E25) * $G25","v":0},{"$f":"IF($I25>0,$I25,1)*IF($O25>0,$O25,1)*IF($M25>0,$M25,1)*IF($K25>0,$K25,1)*SUMIFS(OFFSET(pop_brasil!$C$2:$C$274, 0, AB$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$G$41,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C25,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E25) * $G25","v":0},null,null,{"$f":"IF(controle_formulario!$C$39=2,\"Ocultar\",\"\")","v":""},null,{"$f":"IF(controle_formulario!$C$39=2,\"Ocultar\",\"\")","v":""}]
[null,null,50,"-",59,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($I26>0,$I26,1)*IF($O26>0,$O26,1)*IF($M26>0,$M26,1)*IF($K26>0,$K26,1)*SUMIFS(OFFSET(pop_brasil!$C$2:$C$274, 0, S$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$G$41,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C26,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E26) * $G26","v":0},{"$f":"IF($I26>0,$I26,1)*IF($O26>0,$O26,1)*IF($M26>0,$M26,1)*IF($K26>0,$K26,1)*SUMIFS(OFFSET(pop_brasil!$C$2:$C$274, 0, T$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$G$41,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C26,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E26) * $G26","v":0},{"$f":"IF($I26>0,$I26,1)*IF($O26>0,$O26,1)*IF($M26>0,$M26,1)*IF($K26>0,$K26,1)*SUMIFS(OFFSET(pop_brasil!$C$2:$C$274, 0, U$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$G$41,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C26,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E26) * $G26","v":0},{"$f":"IF($I26>0,$I26,1)*IF($O26>0,$O26,1)*IF($M26>0,$M26,1)*IF($K26>0,$K26,1)*SUMIFS(OFFSET(pop_brasil!$C$2:$C$274, 0, V$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$G$41,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C26,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E26) * $G26","v":0},{"$f":"IF($I26>0,$I26,1)*IF($O26>0,$O26,1)*IF($M26>0,$M26,1)*IF($K26>0,$K26,1)*SUMIFS(OFFSET(pop_brasil!$C$2:$C$274, 0, W$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$G$41,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C26,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E26) * $G26","v":0},{"$f":"IF($I26>0,$I26,1)*IF($O26>0,$O26,1)*IF($M26>0,$M26,1)*IF($K26>0,$K26,1)*SUMIFS(OFFSET(pop_brasil!$C$2:$C$274, 0, X$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$G$41,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C26,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E26) * $G26","v":0},{"$f":"IF($I26>0,$I26,1)*IF($O26>0,$O26,1)*IF($M26>0,$M26,1)*IF($K26>0,$K26,1)*SUMIFS(OFFSET(pop_brasil!$C$2:$C$274, 0, Y$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$G$41,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C26,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E26) * $G26","v":0},{"$f":"IF($I26>0,$I26,1)*IF($O26>0,$O26,1)*IF($M26>0,$M26,1)*IF($K26>0,$K26,1)*SUMIFS(OFFSET(pop_brasil!$C$2:$C$274, 0, Z$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$G$41,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C26,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E26) * $G26","v":0},{"$f":"IF($I26>0,$I26,1)*IF($O26>0,$O26,1)*IF($M26>0,$M26,1)*IF($K26>0,$K26,1)*SUMIFS(OFFSET(pop_brasil!$C$2:$C$274, 0, AA$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$G$41,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C26,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E26) * $G26","v":0},{"$f":"IF($I26>0,$I26,1)*IF($O26>0,$O26,1)*IF($M26>0,$M26,1)*IF($K26>0,$K26,1)*SUMIFS(OFFSET(pop_brasil!$C$2:$C$274, 0, AB$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$G$41,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C26,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E26) * $G26","v":0},null,null,{"$f":"IF(controle_formulario!$C$39=2,\"Ocultar\",\"\")","v":""},null,{"$f":"IF(controle_formulario!$C$39=2,\"Ocultar\",\"\")","v":""}]
[null,null,60,"-",69,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($I27>0,$I27,1)*IF($O27>0,$O27,1)*IF($M27>0,$M27,1)*IF($K27>0,$K27,1)*SUMIFS(OFFSET(pop_brasil!$C$2:$C$274, 0, S$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$G$41,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C27,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E27) * $G27","v":0},{"$f":"IF($I27>0,$I27,1)*IF($O27>0,$O27,1)*IF($M27>0,$M27,1)*IF($K27>0,$K27,1)*SUMIFS(OFFSET(pop_brasil!$C$2:$C$274, 0, T$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$G$41,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C27,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E27) * $G27","v":0},{"$f":"IF($I27>0,$I27,1)*IF($O27>0,$O27,1)*IF($M27>0,$M27,1)*IF($K27>0,$K27,1)*SUMIFS(OFFSET(pop_brasil!$C$2:$C$274, 0, U$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$G$41,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C27,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E27) * $G27","v":0},{"$f":"IF($I27>0,$I27,1)*IF($O27>0,$O27,1)*IF($M27>0,$M27,1)*IF($K27>0,$K27,1)*SUMIFS(OFFSET(pop_brasil!$C$2:$C$274, 0, V$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$G$41,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C27,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E27) * $G27","v":0},{"$f":"IF($I27>0,$I27,1)*IF($O27>0,$O27,1)*IF($M27>0,$M27,1)*IF($K27>0,$K27,1)*SUMIFS(OFFSET(pop_brasil!$C$2:$C$274, 0, W$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$G$41,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C27,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E27) * $G27","v":0},{"$f":"IF($I27>0,$I27,1)*IF($O27>0,$O27,1)*IF($M27>0,$M27,1)*IF($K27>0,$K27,1)*SUMIFS(OFFSET(pop_brasil!$C$2:$C$274, 0, X$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$G$41,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C27,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E27) * $G27","v":0},{"$f":"IF($I27>0,$I27,1)*IF($O27>0,$O27,1)*IF($M27>0,$M27,1)*IF($K27>0,$K27,1)*SUMIFS(OFFSET(pop_brasil!$C$2:$C$274, 0, Y$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$G$41,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C27,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E27) * $G27","v":0},{"$f":"IF($I27>0,$I27,1)*IF($O27>0,$O27,1)*IF($M27>0,$M27,1)*IF($K27>0,$K27,1)*SUMIFS(OFFSET(pop_brasil!$C$2:$C$274, 0, Z$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$G$41,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C27,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E27) * $G27","v":0},{"$f":"IF($I27>0,$I27,1)*IF($O27>0,$O27,1)*IF($M27>0,$M27,1)*IF($K27>0,$K27,1)*SUMIFS(OFFSET(pop_brasil!$C$2:$C$274, 0, AA$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$G$41,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C27,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E27) * $G27","v":0},{"$f":"IF($I27>0,$I27,1)*IF($O27>0,$O27,1)*IF($M27>0,$M27,1)*IF($K27>0,$K27,1)*SUMIFS(OFFSET(pop_brasil!$C$2:$C$274, 0, AB$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$G$41,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C27,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E27) * $G27","v":0},null,null,{"$f":"IF(controle_formulario!$C$39=2,\"Ocultar\",\"\")","v":""},null,{"$f":"IF(controle_formulario!$C$39=2,\"Ocultar\",\"\")","v":""}]
[null,null,70,"-",79,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($I28>0,$I28,1)*IF($O28>0,$O28,1)*IF($M28>0,$M28,1)*IF($K28>0,$K28,1)*SUMIFS(OFFSET(pop_brasil!$C$2:$C$274, 0, S$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$G$41,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C28,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E28) * $G28","v":0},{"$f":"IF($I28>0,$I28,1)*IF($O28>0,$O28,1)*IF($M28>0,$M28,1)*IF($K28>0,$K28,1)*SUMIFS(OFFSET(pop_brasil!$C$2:$C$274, 0, T$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$G$41,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C28,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E28) * $G28","v":0},{"$f":"IF($I28>0,$I28,1)*IF($O28>0,$O28,1)*IF($M28>0,$M28,1)*IF($K28>0,$K28,1)*SUMIFS(OFFSET(pop_brasil!$C$2:$C$274, 0, U$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$G$41,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C28,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E28) * $G28","v":0},{"$f":"IF($I28>0,$I28,1)*IF($O28>0,$O28,1)*IF($M28>0,$M28,1)*IF($K28>0,$K28,1)*SUMIFS(OFFSET(pop_brasil!$C$2:$C$274, 0, V$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$G$41,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C28,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E28) * $G28","v":0},{"$f":"IF($I28>0,$I28,1)*IF($O28>0,$O28,1)*IF($M28>0,$M28,1)*IF($K28>0,$K28,1)*SUMIFS(OFFSET(pop_brasil!$C$2:$C$274, 0, W$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$G$41,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C28,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E28) * $G28","v":0},{"$f":"IF($I28>0,$I28,1)*IF($O28>0,$O28,1)*IF($M28>0,$M28,1)*IF($K28>0,$K28,1)*SUMIFS(OFFSET(pop_brasil!$C$2:$C$274, 0, X$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$G$41,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C28,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E28) * $G28","v":0},{"$f":"IF($I28>0,$I28,1)*IF($O28>0,$O28,1)*IF($M28>0,$M28,1)*IF($K28>0,$K28,1)*SUMIFS(OFFSET(pop_brasil!$C$2:$C$274, 0, Y$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$G$41,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C28,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E28) * $G28","v":0},{"$f":"IF($I28>0,$I28,1)*IF($O28>0,$O28,1)*IF($M28>0,$M28,1)*IF($K28>0,$K28,1)*SUMIFS(OFFSET(pop_brasil!$C$2:$C$274, 0, Z$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$G$41,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C28,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E28) * $G28","v":0},{"$f":"IF($I28>0,$I28,1)*IF($O28>0,$O28,1)*IF($M28>0,$M28,1)*IF($K28>0,$K28,1)*SUMIFS(OFFSET(pop_brasil!$C$2:$C$274, 0, AA$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$G$41,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C28,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E28) * $G28","v":0},{"$f":"IF($I28>0,$I28,1)*IF($O28>0,$O28,1)*IF($M28>0,$M28,1)*IF($K28>0,$K28,1)*SUMIFS(OFFSET(pop_brasil!$C$2:$C$274, 0, AB$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$G$41,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C28,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E28) * $G28","v":0},null,null,{"$f":"IF(controle_formulario!$C$39=2,\"Ocultar\",\"\")","v":""},null,{"$f":"IF(controle_formulario!$C$39=2,\"Ocultar\",\"\")","v":""}]
[null,null,80,"-",89,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($I29>0,$I29,1)*IF($O29>0,$O29,1)*IF($M29>0,$M29,1)*IF($K29>0,$K29,1)*SUMIFS(OFFSET(pop_brasil!$C$2:$C$274, 0, S$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$G$41,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C29,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E29) * $G29","v":0},{"$f":"IF($I29>0,$I29,1)*IF($O29>0,$O29,1)*IF($M29>0,$M29,1)*IF($K29>0,$K29,1)*SUMIFS(OFFSET(pop_brasil!$C$2:$C$274, 0, T$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$G$41,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C29,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E29) * $G29","v":0},{"$f":"IF($I29>0,$I29,1)*IF($O29>0,$O29,1)*IF($M29>0,$M29,1)*IF($K29>0,$K29,1)*SUMIFS(OFFSET(pop_brasil!$C$2:$C$274, 0, U$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$G$41,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C29,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E29) * $G29","v":0},{"$f":"IF($I29>0,$I29,1)*IF($O29>0,$O29,1)*IF($M29>0,$M29,1)*IF($K29>0,$K29,1)*SUMIFS(OFFSET(pop_brasil!$C$2:$C$274, 0, V$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$G$41,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C29,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E29) * $G29","v":0},{"$f":"IF($I29>0,$I29,1)*IF($O29>0,$O29,1)*IF($M29>0,$M29,1)*IF($K29>0,$K29,1)*SUMIFS(OFFSET(pop_brasil!$C$2:$C$274, 0, W$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$G$41,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C29,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E29) * $G29","v":0},{"$f":"IF($I29>0,$I29,1)*IF($O29>0,$O29,1)*IF($M29>0,$M29,1)*IF($K29>0,$K29,1)*SUMIFS(OFFSET(pop_brasil!$C$2:$C$274, 0, X$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$G$41,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C29,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E29) * $G29","v":0},{"$f":"IF($I29>0,$I29,1)*IF($O29>0,$O29,1)*IF($M29>0,$M29,1)*IF($K29>0,$K29,1)*SUMIFS(OFFSET(pop_brasil!$C$2:$C$274, 0, Y$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$G$41,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C29,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E29) * $G29","v":0},{"$f":"IF($I29>0,$I29,1)*IF($O29>0,$O29,1)*IF($M29>0,$M29,1)*IF($K29>0,$K29,1)*SUMIFS(OFFSET(pop_brasil!$C$2:$C$274, 0, Z$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$G$41,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C29,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E29) * $G29","v":0},{"$f":"IF($I29>0,$I29,1)*IF($O29>0,$O29,1)*IF($M29>0,$M29,1)*IF($K29>0,$K29,1)*SUMIFS(OFFSET(pop_brasil!$C$2:$C$274, 0, AA$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$G$41,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C29,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E29) * $G29","v":0},{"$f":"IF($I29>0,$I29,1)*IF($O29>0,$O29,1)*IF($M29>0,$M29,1)*IF($K29>0,$K29,1)*SUMIFS(OFFSET(pop_brasil!$C$2:$C$274, 0, AB$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$G$41,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C29,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E29) * $G29","v":0},null,null,{"$f":"IF(controle_formulario!$C$39=2,\"Ocultar\",\"\")","v":""},null,{"$f":"IF(controle_formulario!$C$39=2,\"Ocultar\",\"\")","v":""}]
[null,null,90,"-",100,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($I30>0,$I30,1)*IF($O30>0,$O30,1)*IF($M30>0,$M30,1)*IF($K30>0,$K30,1)*SUMIFS(OFFSET(pop_brasil!$C$2:$C$274, 0, S$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$G$41,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C30,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E30) * $G30","v":0},{"$f":"IF($I30>0,$I30,1)*IF($O30>0,$O30,1)*IF($M30>0,$M30,1)*IF($K30>0,$K30,1)*SUMIFS(OFFSET(pop_brasil!$C$2:$C$274, 0, T$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$G$41,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C30,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E30) * $G30","v":0},{"$f":"IF($I30>0,$I30,1)*IF($O30>0,$O30,1)*IF($M30>0,$M30,1)*IF($K30>0,$K30,1)*SUMIFS(OFFSET(pop_brasil!$C$2:$C$274, 0, U$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$G$41,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C30,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E30) * $G30","v":0},{"$f":"IF($I30>0,$I30,1)*IF($O30>0,$O30,1)*IF($M30>0,$M30,1)*IF($K30>0,$K30,1)*SUMIFS(OFFSET(pop_brasil!$C$2:$C$274, 0, V$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$G$41,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C30,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E30) * $G30","v":0},{"$f":"IF($I30>0,$I30,1)*IF($O30>0,$O30,1)*IF($M30>0,$M30,1)*IF($K30>0,$K30,1)*SUMIFS(OFFSET(pop_brasil!$C$2:$C$274, 0, W$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$G$41,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C30,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E30) * $G30","v":0},{"$f":"IF($I30>0,$I30,1)*IF($O30>0,$O30,1)*IF($M30>0,$M30,1)*IF($K30>0,$K30,1)*SUMIFS(OFFSET(pop_brasil!$C$2:$C$274, 0, X$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$G$41,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C30,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E30) * $G30","v":0},{"$f":"IF($I30>0,$I30,1)*IF($O30>0,$O30,1)*IF($M30>0,$M30,1)*IF($K30>0,$K30,1)*SUMIFS(OFFSET(pop_brasil!$C$2:$C$274, 0, Y$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$G$41,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C30,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E30) * $G30","v":0},{"$f":"IF($I30>0,$I30,1)*IF($O30>0,$O30,1)*IF($M30>0,$M30,1)*IF($K30>0,$K30,1)*SUMIFS(OFFSET(pop_brasil!$C$2:$C$274, 0, Z$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$G$41,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C30,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E30) * $G30","v":0},{"$f":"IF($I30>0,$I30,1)*IF($O30>0,$O30,1)*IF($M30>0,$M30,1)*IF($K30>0,$K30,1)*SUMIFS(OFFSET(pop_brasil!$C$2:$C$274, 0, AA$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$G$41,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C30,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E30) * $G30","v":0},{"$f":"IF($I30>0,$I30,1)*IF($O30>0,$O30,1)*IF($M30>0,$M30,1)*IF($K30>0,$K30,1)*SUMIFS(OFFSET(pop_brasil!$C$2:$C$274, 0, AB$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$G$41,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C30,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E30) * $G30","v":0},null,null,{"$f":"IF(controle_formulario!$C$39=2,\"Ocultar\",\"\")","v":""},null,{"$f":"IF(controle_formulario!$C$39=2,\"Ocultar\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(controle_formulario!$C$39=2,\"Ocultar\",\"\")","v":""},null,{"$f":"IF(controle_formulario!$C$39=2,\"Ocultar\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S21:S30)","v":0},0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(controle_formulario!$C$39=2,\"Ocultar\",\"\")","v":""},null,{"$f":"IF(controle_formulario!$C$39=2,\"Ocultar\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(controle_formulario!$C$39=2,\"Ocultar\",\"\")","v":""},null,{"$f":"IF(controle_formulario!$C$39=2,\"Ocultar\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(controle_formulario!$C$39=2,controle_formulario!$G$40=3),\"Ocultar\",\"\")","v":"Ocultar"},null,{"$f":"IF(OR(controle_formulario!$C$39=2,controle_formulario!$G$40=3),\"Ocultar\",\"\")","v":"Ocultar"}]
[null,null,"Sexo:",{"$f":"IF(controle_formulario!$G$40=1,controle_formulario!$G$38,IF(controle_formulario!$G$40=2,controle_formulario!$G$37, \"Omitido\"))","v":"Omitido"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(controle_formulario!$C$39=2,controle_formulario!$G$40=3),\"Ocultar\",\"\")","v":"Ocultar"},null,{"$f":"IF(OR(controle_formulario!$C$39=2,controle_formulario!$G$40=3),\"Ocultar\",\"\")","v":"Ocultar"}]
[null,null,null,null,null,null,"Parâmetros Epidemiológicos",null,null,null,null,null,null,null,null,null,null,null,"1 ano","2 anos","3 anos","4 anos","5 anos","6 anos","7 anos","8 anos","9 anos","10 anos",null,null,{"$f":"IF(OR(controle_formulario!$C$39=2,controle_formulario!$G$40=3),\"Ocultar\",\"\")","v":"Ocultar"},null,{"$f":"IF(OR(controle_formulario!$C$39=2,controle_formulario!$G$40=3),\"Ocultar\",\"\")","v":"Ocultar"}]
[null,null,"Faixa Etária",null,null,null,"Proporção",null,"Fração",null,"Fração",null,"Fração",null,"Fração",null,null,null,{"$f":"Criterios!$C$31","v":2020},{"$f":"S37+1","v":2021},{"$f":"T37+1","v":2022},{"$f":"U37+1","v":2023},{"$f":"V37+1","v":2024},{"$f":"W37+1","v":2025},{"$f":"X37+1","v":2026},{"$f":"Y37+1","v":2027},{"$f":"Z37+1","v":2028},{"$f":"AA37+1","v":2029},null,null,{"$f":"IF(OR(controle_formulario!$C$39=2,controle_formulario!$G$40=3),\"Ocultar\",\"\")","v":"Ocultar"},null,{"$f":"IF(OR(controle_formulario!$C$39=2,controle_formulario!$G$40=3),\"Ocultar\",\"\")","v":"Ocultar"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(controle_formulario!$C$39=2,controle_formulario!$G$40=3),\"Ocultar\",\"\")","v":"Ocultar"},null,{"$f":"IF(OR(controle_formulario!$C$39=2,controle_formulario!$G$40=3),\"Ocultar\",\"\")","v":"Ocultar"}]
[null,null,0,"-",9,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($I39>0,$I39,1)*IF($O39>0,$O39,1)*IF($M39>0,$M39,1)*IF($K39>0,$K39,1)*IF(controle_formulario!$G$40 <> 3, SUMIFS(OFFSET(pop_brasil!$C$2:$C$274, 0, S$37-2017),pop_brasil!$A$2:$A$274,controle_formulario!$H$40,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C39,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E39) * $G39, 0)","v":0},{"$f":"IF($I39>0,$I39,1)*IF($O39>0,$O39,1)*IF($M39>0,$M39,1)*IF($K39>0,$K39,1)*IF(controle_formulario!$G$40<>3,SUMIFS(OFFSET(pop_brasil!$C$2:$C$274,0,T$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$H$40,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C39,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E39) * $G39,0)","v":0},{"$f":"IF($I39>0,$I39,1)*IF($O39>0,$O39,1)*IF($M39>0,$M39,1)*IF($K39>0,$K39,1)*IF(controle_formulario!$G$40<>3,SUMIFS(OFFSET(pop_brasil!$C$2:$C$274,0,U$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$H$40,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C39,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E39) * $G39,0)","v":0},{"$f":"IF($I39>0,$I39,1)*IF($O39>0,$O39,1)*IF($M39>0,$M39,1)*IF($K39>0,$K39,1)*IF(controle_formulario!$G$40<>3,SUMIFS(OFFSET(pop_brasil!$C$2:$C$274,0,V$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$H$40,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C39,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E39) * $G39,0)","v":0},{"$f":"IF($I39>0,$I39,1)*IF($O39>0,$O39,1)*IF($M39>0,$M39,1)*IF($K39>0,$K39,1)*IF(controle_formulario!$G$40<>3,SUMIFS(OFFSET(pop_brasil!$C$2:$C$274,0,W$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$H$40,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C39,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E39) * $G39,0)","v":0},{"$f":"IF($I39>0,$I39,1)*IF($O39>0,$O39,1)*IF($M39>0,$M39,1)*IF($K39>0,$K39,1)*IF(controle_formulario!$G$40<>3,SUMIFS(OFFSET(pop_brasil!$C$2:$C$274,0,X$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$H$40,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C39,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E39) * $G39,0)","v":0},{"$f":"IF($I39>0,$I39,1)*IF($O39>0,$O39,1)*IF($M39>0,$M39,1)*IF($K39>0,$K39,1)*IF(controle_formulario!$G$40<>3,SUMIFS(OFFSET(pop_brasil!$C$2:$C$274,0,Y$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$H$40,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C39,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E39) * $G39,0)","v":0},{"$f":"IF($I39>0,$I39,1)*IF($O39>0,$O39,1)*IF($M39>0,$M39,1)*IF($K39>0,$K39,1)*IF(controle_formulario!$G$40<>3,SUMIFS(OFFSET(pop_brasil!$C$2:$C$274,0,Z$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$H$40,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C39,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E39) * $G39,0)","v":0},{"$f":"IF($I39>0,$I39,1)*IF($O39>0,$O39,1)*IF($M39>0,$M39,1)*IF($K39>0,$K39,1)*IF(controle_formulario!$G$40<>3,SUMIFS(OFFSET(pop_brasil!$C$2:$C$274,0,AA$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$H$40,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C39,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E39) * $G39,0)","v":0},{"$f":"IF($I39>0,$I39,1)*IF($O39>0,$O39,1)*IF($M39>0,$M39,1)*IF($K39>0,$K39,1)*IF(controle_formulario!$G$40<>3,SUMIFS(OFFSET(pop_brasil!$C$2:$C$274,0,AB$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$H$40,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C39,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E39) * $G39,0)","v":0},null,null,{"$f":"IF(OR(controle_formulario!$C$39=2,controle_formulario!$G$40=3),\"Ocultar\",\"\")","v":"Ocultar"},null,{"$f":"IF(OR(controle_formulario!$C$39=2,controle_formulario!$G$40=3),\"Ocultar\",\"\")","v":"Ocultar"}]
[null,null,10,"-",19,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(controle_formulario!$G$40 <> 3, SUMIFS(OFFSET(pop_brasil!$C$2:$C$274, 0, S$37-2017),pop_brasil!$A$2:$A$274,controle_formulario!$H$40,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C40,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E40) * $G40, 0)","v":0},{"$f":"IF(controle_formulario!$G$40<>3,SUMIFS(OFFSET(pop_brasil!$C$2:$C$274,0,T$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$H$40,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C40,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E40) * $I40,0)","v":0},{"$f":"IF(controle_formulario!$G$40<>3,SUMIFS(OFFSET(pop_brasil!$C$2:$C$274,0,U$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$H$40,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C40,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E40) * $I40,0)","v":0},{"$f":"IF(controle_formulario!$G$40<>3,SUMIFS(OFFSET(pop_brasil!$C$2:$C$274,0,V$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$H$40,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C40,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E40) * $I40,0)","v":0},{"$f":"IF(controle_formulario!$G$40<>3,SUMIFS(OFFSET(pop_brasil!$C$2:$C$274,0,W$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$H$40,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C40,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E40) * $I40,0)","v":0},{"$f":"IF(controle_formulario!$G$40<>3,SUMIFS(OFFSET(pop_brasil!$C$2:$C$274,0,X$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$H$40,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C40,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E40) * $I40,0)","v":0},{"$f":"IF(controle_formulario!$G$40<>3,SUMIFS(OFFSET(pop_brasil!$C$2:$C$274,0,Y$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$H$40,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C40,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E40) * $I40,0)","v":0},{"$f":"IF(controle_formulario!$G$40<>3,SUMIFS(OFFSET(pop_brasil!$C$2:$C$274,0,Z$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$H$40,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C40,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E40) * $I40,0)","v":0},{"$f":"IF(controle_formulario!$G$40<>3,SUMIFS(OFFSET(pop_brasil!$C$2:$C$274,0,AA$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$H$40,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C40,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E40) * $I40,0)","v":0},{"$f":"IF(controle_formulario!$G$40<>3,SUMIFS(OFFSET(pop_brasil!$C$2:$C$274,0,AB$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$H$40,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C40,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E40) * $I40,0)","v":0},null,null,{"$f":"IF(OR(controle_formulario!$C$39=2,controle_formulario!$G$40=3),\"Ocultar\",\"\")","v":"Ocultar"},null,{"$f":"IF(OR(controle_formulario!$C$39=2,controle_formulario!$G$40=3),\"Ocultar\",\"\")","v":"Ocultar"}]
[null,null,20,"-",29,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(controle_formulario!$G$40 <> 3, SUMIFS(OFFSET(pop_brasil!$C$2:$C$274, 0, S$37-2017),pop_brasil!$A$2:$A$274,controle_formulario!$H$40,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C41,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E41) * $G41, 0)","v":0},{"$f":"IF(controle_formulario!$G$40<>3,SUMIFS(OFFSET(pop_brasil!$C$2:$C$274,0,T$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$H$40,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C41,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E41) * $I41,0)","v":0},{"$f":"IF(controle_formulario!$G$40<>3,SUMIFS(OFFSET(pop_brasil!$C$2:$C$274,0,U$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$H$40,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C41,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E41) * $I41,0)","v":0},{"$f":"IF(controle_formulario!$G$40<>3,SUMIFS(OFFSET(pop_brasil!$C$2:$C$274,0,V$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$H$40,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C41,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E41) * $I41,0)","v":0},{"$f":"IF(controle_formulario!$G$40<>3,SUMIFS(OFFSET(pop_brasil!$C$2:$C$274,0,W$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$H$40,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C41,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E41) * $I41,0)","v":0},{"$f":"IF(controle_formulario!$G$40<>3,SUMIFS(OFFSET(pop_brasil!$C$2:$C$274,0,X$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$H$40,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C41,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E41) * $I41,0)","v":0},{"$f":"IF(controle_formulario!$G$40<>3,SUMIFS(OFFSET(pop_brasil!$C$2:$C$274,0,Y$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$H$40,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C41,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E41) * $I41,0)","v":0},{"$f":"IF(controle_formulario!$G$40<>3,SUMIFS(OFFSET(pop_brasil!$C$2:$C$274,0,Z$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$H$40,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C41,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E41) * $I41,0)","v":0},{"$f":"IF(controle_formulario!$G$40<>3,SUMIFS(OFFSET(pop_brasil!$C$2:$C$274,0,AA$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$H$40,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C41,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E41) * $I41,0)","v":0},{"$f":"IF(controle_formulario!$G$40<>3,SUMIFS(OFFSET(pop_brasil!$C$2:$C$274,0,AB$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$H$40,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C41,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E41) * $I41,0)","v":0},null,null,{"$f":"IF(OR(controle_formulario!$C$39=2,controle_formulario!$G$40=3),\"Ocultar\",\"\")","v":"Ocultar"},null,{"$f":"IF(OR(controle_formulario!$C$39=2,controle_formulario!$G$40=3),\"Ocultar\",\"\")","v":"Ocultar"}]
[null,null,30,"-",39,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(controle_formulario!$G$40 <> 3, SUMIFS(OFFSET(pop_brasil!$C$2:$C$274, 0, S$37-2017),pop_brasil!$A$2:$A$274,controle_formulario!$H$40,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C42,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E42) * $G42, 0)","v":0},{"$f":"IF(controle_formulario!$G$40<>3,SUMIFS(OFFSET(pop_brasil!$C$2:$C$274,0,T$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$H$40,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C42,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E42) * $I42,0)","v":0},{"$f":"IF(controle_formulario!$G$40<>3,SUMIFS(OFFSET(pop_brasil!$C$2:$C$274,0,U$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$H$40,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C42,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E42) * $I42,0)","v":0},{"$f":"IF(controle_formulario!$G$40<>3,SUMIFS(OFFSET(pop_brasil!$C$2:$C$274,0,V$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$H$40,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C42,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E42) * $I42,0)","v":0},{"$f":"IF(controle_formulario!$G$40<>3,SUMIFS(OFFSET(pop_brasil!$C$2:$C$274,0,W$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$H$40,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C42,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E42) * $I42,0)","v":0},{"$f":"IF(controle_formulario!$G$40<>3,SUMIFS(OFFSET(pop_brasil!$C$2:$C$274,0,X$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$H$40,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C42,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E42) * $I42,0)","v":0},{"$f":"IF(controle_formulario!$G$40<>3,SUMIFS(OFFSET(pop_brasil!$C$2:$C$274,0,Y$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$H$40,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C42,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E42) * $I42,0)","v":0},{"$f":"IF(controle_formulario!$G$40<>3,SUMIFS(OFFSET(pop_brasil!$C$2:$C$274,0,Z$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$H$40,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C42,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E42) * $I42,0)","v":0},{"$f":"IF(controle_formulario!$G$40<>3,SUMIFS(OFFSET(pop_brasil!$C$2:$C$274,0,AA$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$H$40,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C42,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E42) * $I42,0)","v":0},{"$f":"IF(controle_formulario!$G$40<>3,SUMIFS(OFFSET(pop_brasil!$C$2:$C$274,0,AB$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$H$40,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C42,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E42) * $I42,0)","v":0},null,null,{"$f":"IF(OR(controle_formulario!$C$39=2,controle_formulario!$G$40=3),\"Ocultar\",\"\")","v":"Ocultar"},null,{"$f":"IF(OR(controle_formulario!$C$39=2,controle_formulario!$G$40=3),\"Ocultar\",\"\")","v":"Ocultar"}]
[null,null,40,"-",49,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(controle_formulario!$G$40 <> 3, SUMIFS(OFFSET(pop_brasil!$C$2:$C$274, 0, S$37-2017),pop_brasil!$A$2:$A$274,controle_formulario!$H$40,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C43,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E43) * $G43, 0)","v":0},{"$f":"IF(controle_formulario!$G$40<>3,SUMIFS(OFFSET(pop_brasil!$C$2:$C$274,0,T$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$H$40,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C43,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E43) * $I43,0)","v":0},{"$f":"IF(controle_formulario!$G$40<>3,SUMIFS(OFFSET(pop_brasil!$C$2:$C$274,0,U$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$H$40,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C43,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E43) * $I43,0)","v":0},{"$f":"IF(controle_formulario!$G$40<>3,SUMIFS(OFFSET(pop_brasil!$C$2:$C$274,0,V$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$H$40,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C43,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E43) * $I43,0)","v":0},{"$f":"IF(controle_formulario!$G$40<>3,SUMIFS(OFFSET(pop_brasil!$C$2:$C$274,0,W$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$H$40,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C43,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E43) * $I43,0)","v":0},{"$f":"IF(controle_formulario!$G$40<>3,SUMIFS(OFFSET(pop_brasil!$C$2:$C$274,0,X$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$H$40,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C43,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E43) * $I43,0)","v":0},{"$f":"IF(controle_formulario!$G$40<>3,SUMIFS(OFFSET(pop_brasil!$C$2:$C$274,0,Y$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$H$40,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C43,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E43) * $I43,0)","v":0},{"$f":"IF(controle_formulario!$G$40<>3,SUMIFS(OFFSET(pop_brasil!$C$2:$C$274,0,Z$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$H$40,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C43,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E43) * $I43,0)","v":0},{"$f":"IF(controle_formulario!$G$40<>3,SUMIFS(OFFSET(pop_brasil!$C$2:$C$274,0,AA$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$H$40,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C43,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E43) * $I43,0)","v":0},{"$f":"IF(controle_formulario!$G$40<>3,SUMIFS(OFFSET(pop_brasil!$C$2:$C$274,0,AB$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$H$40,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C43,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E43) * $I43,0)","v":0},null,null,{"$f":"IF(OR(controle_formulario!$C$39=2,controle_formulario!$G$40=3),\"Ocultar\",\"\")","v":"Ocultar"},null,{"$f":"IF(OR(controle_formulario!$C$39=2,controle_formulario!$G$40=3),\"Ocultar\",\"\")","v":"Ocultar"}]
[null,null,50,"-",59,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(controle_formulario!$G$40 <> 3, SUMIFS(OFFSET(pop_brasil!$C$2:$C$274, 0, S$37-2017),pop_brasil!$A$2:$A$274,controle_formulario!$H$40,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C44,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E44) * $G44, 0)","v":0},{"$f":"IF(controle_formulario!$G$40<>3,SUMIFS(OFFSET(pop_brasil!$C$2:$C$274,0,T$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$H$40,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C44,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E44) * $I44,0)","v":0},{"$f":"IF(controle_formulario!$G$40<>3,SUMIFS(OFFSET(pop_brasil!$C$2:$C$274,0,U$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$H$40,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C44,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E44) * $I44,0)","v":0},{"$f":"IF(controle_formulario!$G$40<>3,SUMIFS(OFFSET(pop_brasil!$C$2:$C$274,0,V$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$H$40,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C44,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E44) * $I44,0)","v":0},{"$f":"IF(controle_formulario!$G$40<>3,SUMIFS(OFFSET(pop_brasil!$C$2:$C$274,0,W$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$H$40,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C44,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E44) * $I44,0)","v":0},{"$f":"IF(controle_formulario!$G$40<>3,SUMIFS(OFFSET(pop_brasil!$C$2:$C$274,0,X$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$H$40,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C44,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E44) * $I44,0)","v":0},{"$f":"IF(controle_formulario!$G$40<>3,SUMIFS(OFFSET(pop_brasil!$C$2:$C$274,0,Y$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$H$40,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C44,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E44) * $I44,0)","v":0},{"$f":"IF(controle_formulario!$G$40<>3,SUMIFS(OFFSET(pop_brasil!$C$2:$C$274,0,Z$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$H$40,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C44,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E44) * $I44,0)","v":0},{"$f":"IF(controle_formulario!$G$40<>3,SUMIFS(OFFSET(pop_brasil!$C$2:$C$274,0,AA$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$H$40,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C44,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E44) * $I44,0)","v":0},{"$f":"IF(controle_formulario!$G$40<>3,SUMIFS(OFFSET(pop_brasil!$C$2:$C$274,0,AB$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$H$40,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C44,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E44) * $I44,0)","v":0},null,null,{"$f":"IF(OR(controle_formulario!$C$39=2,controle_formulario!$G$40=3),\"Ocultar\",\"\")","v":"Ocultar"},null,{"$f":"IF(OR(controle_formulario!$C$39=2,controle_formulario!$G$40=3),\"Ocultar\",\"\")","v":"Ocultar"}]
[null,null,60,"-",69,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(controle_formulario!$G$40 <> 3, SUMIFS(OFFSET(pop_brasil!$C$2:$C$274, 0, S$37-2017),pop_brasil!$A$2:$A$274,controle_formulario!$H$40,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C45,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E45) * $G45, 0)","v":0},{"$f":"IF(controle_formulario!$G$40<>3,SUMIFS(OFFSET(pop_brasil!$C$2:$C$274,0,T$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$H$40,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C45,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E45) * $I45,0)","v":0},{"$f":"IF(controle_formulario!$G$40<>3,SUMIFS(OFFSET(pop_brasil!$C$2:$C$274,0,U$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$H$40,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C45,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E45) * $I45,0)","v":0},{"$f":"IF(controle_formulario!$G$40<>3,SUMIFS(OFFSET(pop_brasil!$C$2:$C$274,0,V$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$H$40,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C45,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E45) * $I45,0)","v":0},{"$f":"IF(controle_formulario!$G$40<>3,SUMIFS(OFFSET(pop_brasil!$C$2:$C$274,0,W$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$H$40,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C45,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E45) * $I45,0)","v":0},{"$f":"IF(controle_formulario!$G$40<>3,SUMIFS(OFFSET(pop_brasil!$C$2:$C$274,0,X$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$H$40,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C45,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E45) * $I45,0)","v":0},{"$f":"IF(controle_formulario!$G$40<>3,SUMIFS(OFFSET(pop_brasil!$C$2:$C$274,0,Y$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$H$40,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C45,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E45) * $I45,0)","v":0},{"$f":"IF(controle_formulario!$G$40<>3,SUMIFS(OFFSET(pop_brasil!$C$2:$C$274,0,Z$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$H$40,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C45,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E45) * $I45,0)","v":0},{"$f":"IF(controle_formulario!$G$40<>3,SUMIFS(OFFSET(pop_brasil!$C$2:$C$274,0,AA$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$H$40,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C45,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E45) * $I45,0)","v":0},{"$f":"IF(controle_formulario!$G$40<>3,SUMIFS(OFFSET(pop_brasil!$C$2:$C$274,0,AB$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$H$40,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C45,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E45) * $I45,0)","v":0},null,null,{"$f":"IF(OR(controle_formulario!$C$39=2,controle_formulario!$G$40=3),\"Ocultar\",\"\")","v":"Ocultar"},null,{"$f":"IF(OR(controle_formulario!$C$39=2,controle_formulario!$G$40=3),\"Ocultar\",\"\")","v":"Ocultar"}]
[null,null,70,"-",79,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(controle_formulario!$G$40 <> 3, SUMIFS(OFFSET(pop_brasil!$C$2:$C$274, 0, S$37-2017),pop_brasil!$A$2:$A$274,controle_formulario!$H$40,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C46,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E46) * $G46, 0)","v":0},{"$f":"IF(controle_formulario!$G$40<>3,SUMIFS(OFFSET(pop_brasil!$C$2:$C$274,0,T$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$H$40,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C46,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E46) * $I46,0)","v":0},{"$f":"IF(controle_formulario!$G$40<>3,SUMIFS(OFFSET(pop_brasil!$C$2:$C$274,0,U$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$H$40,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C46,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E46) * $I46,0)","v":0},{"$f":"IF(controle_formulario!$G$40<>3,SUMIFS(OFFSET(pop_brasil!$C$2:$C$274,0,V$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$H$40,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C46,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E46) * $I46,0)","v":0},{"$f":"IF(controle_formulario!$G$40<>3,SUMIFS(OFFSET(pop_brasil!$C$2:$C$274,0,W$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$H$40,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C46,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E46) * $I46,0)","v":0},{"$f":"IF(controle_formulario!$G$40<>3,SUMIFS(OFFSET(pop_brasil!$C$2:$C$274,0,X$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$H$40,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C46,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E46) * $I46,0)","v":0},{"$f":"IF(controle_formulario!$G$40<>3,SUMIFS(OFFSET(pop_brasil!$C$2:$C$274,0,Y$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$H$40,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C46,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E46) * $I46,0)","v":0},{"$f":"IF(controle_formulario!$G$40<>3,SUMIFS(OFFSET(pop_brasil!$C$2:$C$274,0,Z$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$H$40,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C46,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E46) * $I46,0)","v":0},{"$f":"IF(controle_formulario!$G$40<>3,SUMIFS(OFFSET(pop_brasil!$C$2:$C$274,0,AA$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$H$40,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C46,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E46) * $I46,0)","v":0},{"$f":"IF(controle_formulario!$G$40<>3,SUMIFS(OFFSET(pop_brasil!$C$2:$C$274,0,AB$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$H$40,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C46,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E46) * $I46,0)","v":0},null,null,{"$f":"IF(OR(controle_formulario!$C$39=2,controle_formulario!$G$40=3),\"Ocultar\",\"\")","v":"Ocultar"},null,{"$f":"IF(OR(controle_formulario!$C$39=2,controle_formulario!$G$40=3),\"Ocultar\",\"\")","v":"Ocultar"}]
[null,null,80,"-",89,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(controle_formulario!$G$40 <> 3, SUMIFS(OFFSET(pop_brasil!$C$2:$C$274, 0, S$37-2017),pop_brasil!$A$2:$A$274,controle_formulario!$H$40,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C47,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E47) * $G47, 0)","v":0},{"$f":"IF(controle_formulario!$G$40<>3,SUMIFS(OFFSET(pop_brasil!$C$2:$C$274,0,T$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$H$40,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C47,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E47) * $I47,0)","v":0},{"$f":"IF(controle_formulario!$G$40<>3,SUMIFS(OFFSET(pop_brasil!$C$2:$C$274,0,U$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$H$40,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C47,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E47) * $I47,0)","v":0},{"$f":"IF(controle_formulario!$G$40<>3,SUMIFS(OFFSET(pop_brasil!$C$2:$C$274,0,V$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$H$40,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C47,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E47) * $I47,0)","v":0},{"$f":"IF(controle_formulario!$G$40<>3,SUMIFS(OFFSET(pop_brasil!$C$2:$C$274,0,W$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$H$40,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C47,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E47) * $I47,0)","v":0},{"$f":"IF(controle_formulario!$G$40<>3,SUMIFS(OFFSET(pop_brasil!$C$2:$C$274,0,X$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$H$40,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C47,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E47) * $I47,0)","v":0},{"$f":"IF(controle_formulario!$G$40<>3,SUMIFS(OFFSET(pop_brasil!$C$2:$C$274,0,Y$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$H$40,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C47,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E47) * $I47,0)","v":0},{"$f":"IF(controle_formulario!$G$40<>3,SUMIFS(OFFSET(pop_brasil!$C$2:$C$274,0,Z$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$H$40,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C47,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E47) * $I47,0)","v":0},{"$f":"IF(controle_formulario!$G$40<>3,SUMIFS(OFFSET(pop_brasil!$C$2:$C$274,0,AA$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$H$40,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C47,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E47) * $I47,0)","v":0},{"$f":"IF(controle_formulario!$G$40<>3,SUMIFS(OFFSET(pop_brasil!$C$2:$C$274,0,AB$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$H$40,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C47,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E47) * $I47,0)","v":0},null,null,{"$f":"IF(OR(controle_formulario!$C$39=2,controle_formulario!$G$40=3),\"Ocultar\",\"\")","v":"Ocultar"},null,{"$f":"IF(OR(controle_formulario!$C$39=2,controle_formulario!$G$40=3),\"Ocultar\",\"\")","v":"Ocultar"}]
[null,null,90,"-",100,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(controle_formulario!$G$40 <> 3, SUMIFS(OFFSET(pop_brasil!$C$2:$C$274, 0, S$37-2017),pop_brasil!$A$2:$A$274,controle_formulario!$H$40,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C48,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E48) * $G48, 0)","v":0},{"$f":"IF(controle_formulario!$G$40<>3,SUMIFS(OFFSET(pop_brasil!$C$2:$C$274,0,T$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$H$40,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C48,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E48) * $I48,0)","v":0},{"$f":"IF(controle_formulario!$G$40<>3,SUMIFS(OFFSET(pop_brasil!$C$2:$C$274,0,U$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$H$40,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C48,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E48) * $I48,0)","v":0},{"$f":"IF(controle_formulario!$G$40<>3,SUMIFS(OFFSET(pop_brasil!$C$2:$C$274,0,V$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$H$40,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C48,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E48) * $I48,0)","v":0},{"$f":"IF(controle_formulario!$G$40<>3,SUMIFS(OFFSET(pop_brasil!$C$2:$C$274,0,W$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$H$40,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C48,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E48) * $I48,0)","v":0},{"$f":"IF(controle_formulario!$G$40<>3,SUMIFS(OFFSET(pop_brasil!$C$2:$C$274,0,X$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$H$40,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C48,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E48) * $I48,0)","v":0},{"$f":"IF(controle_formulario!$G$40<>3,SUMIFS(OFFSET(pop_brasil!$C$2:$C$274,0,Y$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$H$40,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C48,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E48) * $I48,0)","v":0},{"$f":"IF(controle_formulario!$G$40<>3,SUMIFS(OFFSET(pop_brasil!$C$2:$C$274,0,Z$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$H$40,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C48,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E48) * $I48,0)","v":0},{"$f":"IF(controle_formulario!$G$40<>3,SUMIFS(OFFSET(pop_brasil!$C$2:$C$274,0,AA$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$H$40,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C48,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E48) * $I48,0)","v":0},{"$f":"IF(controle_formulario!$G$40<>3,SUMIFS(OFFSET(pop_brasil!$C$2:$C$274,0,AB$19-2017),pop_brasil!$A$2:$A$274,controle_formulario!$H$40,pop_brasil!$B$2:$B$274,\">=\"&Populacao!$C48,pop_brasil!$B$2:$B$274,\"<=\"&Populacao!$E48) * $I48,0)","v":0},null,null,{"$f":"IF(OR(controle_formulario!$C$39=2,controle_formulario!$G$40=3),\"Ocultar\",\"\")","v":"Ocultar"},null,{"$f":"IF(OR(controle_formulario!$C$39=2,controle_formulario!$G$40=3),\"Ocultar\",\"\")","v":"Ocultar"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(controle_formulario!$C$39=2,controle_formulario!$G$40=3),\"Ocultar\",\"\")","v":"Ocultar"},null,{"$f":"IF(OR(controle_formulario!$C$39=2,controle_formulario!$G$40=3),\"Ocultar\",\"\")","v":"Ocultar"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S39:S48)","v":0},0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(OR(controle_formulario!$C$39=2,controle_formulario!$G$40=3),\"Ocultar\",\"\")","v":"Ocultar"},null,{"$f":"IF(OR(controle_formulario!$C$39=2,controle_formulario!$G$40=3),\"Ocultar\",\"\")","v":"Ocultar"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(controle_formulario!$C$39=2,controle_formulario!$G$40=3),\"Ocultar\",\"\")","v":"Ocultar"},null,{"$f":"IF(OR(controle_formulario!$C$39=2,controle_formulario!$G$40=3),\"Ocultar\",\"\")","v":"Ocultar"}]
[null,null,"Fonte:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(controle_formulario!$C$39=2,\"Ocultar\",\"\")","v":""},null,{"$f":"IF(controle_formulario!$C$39=2,\"Ocultar\",\"\")","v":""}]
[null,null,"População: IBGE/Diretoria de Pesquisas. Coordenação de População e Indicadores Sociais. Gerência de Estudos e Análises da Dinâmica Demográfica. ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(controle_formulario!$C$39=2,\"Ocultar\",\"\")","v":""},null,{"$f":"IF(controle_formulario!$C$39=2,\"Ocultar\",\"\")","v":""}]
[null,null,null,null,"Projeção da população do Brasil por sexo e idade para o período 2000-2060.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(controle_formulario!$C$39=2,\"Ocultar\",\"\")","v":""},null,{"$f":"IF(controle_formulario!$C$39=2,\"Ocultar\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(controle_formulario!$C$39=2,\"Ocultar\",\"\")","v":""},null,{"$f":"IF(controle_formulario!$C$39=2,\"Ocultar\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(controle_formulario!$C$39=2,\"Ocultar\",\"\")","v":""},null,{"$f":"IF(controle_formulario!$C$39=2,\"Ocultar\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(controle_formulario!$C$39=2,\"Ocultar\",\"\")","v":""},null,{"$f":"IF(controle_formulario!$C$39=2,\"Ocultar\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(controle_formulario!$C$39=2,\"Ocultar\",\"\")","v":""},null,{"$f":"IF(controle_formulario!$C$39=2,\"Ocultar\",\"\")","v":""}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(controle_formulario!$C$39=1,\"Ocultar\",\"\")","v":"Ocultar"},null,{"$f":"IF(controle_formulario!$C$39=1,\"Ocultar\",\"\")","v":"Ocultar"}]
[null,null,"População de referência",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(controle_formulario!$C$39=1,\"Ocultar\",\"\")","v":"Ocultar"},null,{"$f":"IF(controle_formulario!$C$39=1,\"Ocultar\",\"\")","v":"Ocultar"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(controle_formulario!$C$39=1,\"Ocultar\",\"\")","v":"Ocultar"},null,{"$f":"IF(controle_formulario!$C$39=1,\"Ocultar\",\"\")","v":"Ocultar"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(controle_formulario!$C$39=1,\"Ocultar\",\"\")","v":"Ocultar"},null,{"$f":"IF(controle_formulario!$C$39=1,\"Ocultar\",\"\")","v":"Ocultar"}]
[null,null,null,null,null,null,null,null,"Parâmetros Epidemiológicos",null,null,null,null,null,null,null,null,null,"1 ano","2 anos","3 anos","4 anos","5 anos","6 anos","7 anos","8 anos","9 anos","10 anos",null,null,{"$f":"IF(controle_formulario!$C$39=1,\"Ocultar\",\"\")","v":"Ocultar"},null,{"$f":"IF(controle_formulario!$C$39=1,\"Ocultar\",\"\")","v":"Ocultar"}]
[null,null,"População",null,null,null,"Valor",null,"Fração",null,"Fração",null,"Fração",null,"Fração",null,"Fração",null,{"$f":"Criterios!$C$31","v":2020},{"$f":"S66+1","v":2021},2022,2023,2024,2025,2026,2027,2028,2029,null,null,{"$f":"IF(controle_formulario!$C$39=1,\"Ocultar\",\"\")","v":"Ocultar"},null,{"$f":"IF(controle_formulario!$C$39=1,\"Ocultar\",\"\")","v":"Ocultar"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(controle_formulario!$C$39=1,\"Ocultar\",\"\")","v":"Ocultar"},null,{"$f":"IF(controle_formulario!$C$39=1,\"Ocultar\",\"\")","v":"Ocultar"}]
[null,null,"Descrição da população",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($I68>0,$I68*$G68,$G68)*IF($K68>0,$K68,1)*IF($M68>0,$M68,1)*IF($O68>0,$O68,1)*IF($Q68>0,$Q68,1)","v":0},{"$f":"IF($I68>0,$I68*$G68,$G68)*IF($K68>0,$K68,1)*IF($M68>0,$M68,1)*IF($O68>0,$O68,1)*IF($Q68>0,$Q68,1)","v":0},0,0,0,0,0,0,0,0,null,null,{"$f":"IF(controle_formulario!$C$39=1,\"Ocultar\",\"\")","v":"Ocultar"},null,{"$f":"IF(controle_formulario!$C$39=1,\"Ocultar\",\"\")","v":"Ocultar"}]
[null,null,"Descrição da população",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($I69>0,$I69*$G69,$G69)*IF($K69>0,$K69,1)*IF($M69>0,$M69,1)*IF($O69>0,$O69,1)*IF($Q69>0,$Q69,1)","v":0},0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(controle_formulario!$C$39=1,\"Ocultar\",\"\")","v":"Ocultar"},null,{"$f":"IF(controle_formulario!$C$39=1,\"Ocultar\",\"\")","v":"Ocultar"}]
[null,null,"Descrição da população",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(controle_formulario!$C$39=1,\"Ocultar\",\"\")","v":"Ocultar"},null,{"$f":"IF(controle_formulario!$C$39=1,\"Ocultar\",\"\")","v":"Ocultar"}]
[null,null,"Descrição da população",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(controle_formulario!$C$39=1,\"Ocultar\",\"\")","v":"Ocultar"},null,{"$f":"IF(controle_formulario!$C$39=1,\"Ocultar\",\"\")","v":"Ocultar"}]
[null,null,"Descrição da população",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(controle_formulario!$C$39=1,\"Ocultar\",\"\")","v":"Ocultar"},null,{"$f":"IF(controle_formulario!$C$39=1,\"Ocultar\",\"\")","v":"Ocultar"}]
[null,null,"Descrição da população",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(controle_formulario!$C$39=1,\"Ocultar\",\"\")","v":"Ocultar"},null,{"$f":"IF(controle_formulario!$C$39=1,\"Ocultar\",\"\")","v":"Ocultar"}]
[null,null,"Descrição da população",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(controle_formulario!$C$39=1,\"Ocultar\",\"\")","v":"Ocultar"},null,{"$f":"IF(controle_formulario!$C$39=1,\"Ocultar\",\"\")","v":"Ocultar"}]
[null,null,"Descrição da população",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(controle_formulario!$C$39=1,\"Ocultar\",\"\")","v":"Ocultar"},null,{"$f":"IF(controle_formulario!$C$39=1,\"Ocultar\",\"\")","v":"Ocultar"}]
[null,null,"Descrição da população",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(controle_formulario!$C$39=1,\"Ocultar\",\"\")","v":"Ocultar"},null,{"$f":"IF(controle_formulario!$C$39=1,\"Ocultar\",\"\")","v":"Ocultar"}]
[null,null,"Descrição da população",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(controle_formulario!$C$39=1,\"Ocultar\",\"\")","v":"Ocultar"},null,{"$f":"IF(controle_formulario!$C$39=1,\"Ocultar\",\"\")","v":"Ocultar"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(controle_formulario!$C$39=1,\"Ocultar\",\"\")","v":"Ocultar"},null,{"$f":"IF(controle_formulario!$C$39=1,\"Ocultar\",\"\")","v":"Ocultar"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S68:S77)","v":0},{"$f":"SUM(T68:T77)","v":0},{"$f":"SUM(U68:U77)","v":0},{"$f":"SUM(V68:V77)","v":0},{"$f":"SUM(W68:W77)","v":0},{"$f":"SUM(X68:X77)","v":0},{"$f":"SUM(Y68:Y77)","v":0},{"$f":"SUM(Z68:Z77)","v":0},{"$f":"SUM(AA68:AA77)","v":0},{"$f":"SUM(AB68:AB77)","v":0},null,null,{"$f":"IF(controle_formulario!$C$39=1,\"Ocultar\",\"\")","v":"Ocultar"},null,{"$f":"IF(controle_formulario!$C$39=1,\"Ocultar\",\"\")","v":"Ocultar"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(controle_formulario!$C$39=1,\"Ocultar\",\"\")","v":"Ocultar"},null,{"$f":"IF(controle_formulario!$C$39=1,\"Ocultar\",\"\")","v":"Ocultar"}]
[null,null,"Fonte:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(controle_formulario!$C$39=1,\"Ocultar\",\"\")","v":"Ocultar"},null,{"$f":"IF(controle_formulario!$C$39=1,\"Ocultar\",\"\")","v":"Ocultar"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(controle_formulario!$C$39=1,\"Ocultar\",\"\")","v":"Ocultar"},null,{"$f":"IF(controle_formulario!$C$39=1,\"Ocultar\",\"\")","v":"Ocultar"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(controle_formulario!$C$39=1,\"Ocultar\",\"\")","v":"Ocultar"},null,{"$f":"IF(controle_formulario!$C$39=1,\"Ocultar\",\"\")","v":"Ocultar"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(controle_formulario!$C$39=1,\"Ocultar\",\"\")","v":"Ocultar"},null,{"$f":"IF(controle_formulario!$C$39=1,\"Ocultar\",\"\")","v":"Ocultar"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(controle_formulario!$C$39=1,\"Ocultar\",\"\")","v":"Ocultar"},null,{"$f":"IF(controle_formulario!$C$39=1,\"Ocultar\",\"\")","v":"Ocultar"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(controle_formulario!$C$39=1,\"Ocultar\",\"\")","v":"Ocultar"},null,{"$f":"IF(controle_formulario!$C$39=1,\"Ocultar\",\"\")","v":"Ocultar"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(controle_formulario!$C$39=1,\"Ocultar\",\"\")","v":"Ocultar"},null,{"$f":"IF(controle_formulario!$C$39=1,\"Ocultar\",\"\")","v":"Ocultar"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(controle_formulario!$E$39=2,\"Ocultar\",\"\")","v":""},null,{"$f":"IF(controle_formulario!$E$39=2,\"Ocultar\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(controle_formulario!$E$39=2,\"Ocultar\",\"\")","v":""},null,{"$f":"IF(controle_formulario!$E$39=2,\"Ocultar\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(controle_formulario!$E$39=2,\"Ocultar\",\"\")","v":""},null,{"$f":"IF(controle_formulario!$E$39=2,\"Ocultar\",\"\")","v":""}]
[null,null,"Restrições e aumentos de demanda",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(controle_formulario!$E$39=2,\"Ocultar\",\"\")","v":""},null,{"$f":"IF(controle_formulario!$E$39=2,\"Ocultar\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(controle_formulario!$E$39=2,\"Ocultar\",\"\")","v":""},null,{"$f":"IF(controle_formulario!$E$39=2,\"Ocultar\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(controle_formulario!$E$39=2,\"Ocultar\",\"\")","v":""},null,{"$f":"IF(controle_formulario!$E$39=2,\"Ocultar\",\"\")","v":""}]
[null,null,"Restrições",null,null,null,null,null,"Valor",null,"Aumento de demanda",null,null,null,"Valor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(controle_formulario!$E$39=2,\"Ocultar\",\"\")","v":""},null,{"$f":"IF(controle_formulario!$E$39=2,\"Ocultar\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(controle_formulario!$E$39=2,\"Ocultar\",\"\")","v":""},null,{"$f":"IF(controle_formulario!$E$39=2,\"Ocultar\",\"\")","v":""}]
[null,null,"Descrição da restrição 1:",null,null,null,null,null,null,null,"Descrição da demanda 1:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(controle_formulario!$E$39=2,\"Ocultar\",\"\")","v":""},null,{"$f":"IF(controle_formulario!$E$39=2,\"Ocultar\",\"\")","v":""}]
[null,null,"Descrição da restrição 2:",null,null,null,null,null,null,null,"Descrição da demanda 2:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(controle_formulario!$E$39=2,\"Ocultar\",\"\")","v":""},null,{"$f":"IF(controle_formulario!$E$39=2,\"Ocultar\",\"\")","v":""}]
[null,null,"Descrição da restrição 3:",null,null,null,null,null,null,null,"Descrição da demanda 3:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(controle_formulario!$E$39=2,\"Ocultar\",\"\")","v":""},null,{"$f":"IF(controle_formulario!$E$39=2,\"Ocultar\",\"\")","v":""}]
[null,null,"Descrição da restrição 4:",null,null,null,null,null,null,null,"Descrição da demanda 4:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(controle_formulario!$E$39=2,\"Ocultar\",\"\")","v":""},null,{"$f":"IF(controle_formulario!$E$39=2,\"Ocultar\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(controle_formulario!$E$39=2,\"Ocultar\",\"\")","v":""},null,{"$f":"IF(controle_formulario!$E$39=2,\"Ocultar\",\"\")","v":""}]
[null,null,"Restrição Total:",null,null,null,null,null,{"$f":"SUM(I96:I99)","v":0},null,"Aumento de demanda Total:",null,null,null,{"$f":"SUM(O96:O99)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(controle_formulario!$E$39=2,\"Ocultar\",\"\")","v":""},null,{"$f":"IF(controle_formulario!$E$39=2,\"Ocultar\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(controle_formulario!$E$39=2,\"Ocultar\",\"\")","v":""},null,{"$f":"IF(controle_formulario!$E$39=2,\"Ocultar\",\"\")","v":""}]
[null,null,"Fonte:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(controle_formulario!$E$39=2,\"Ocultar\",\"\")","v":""},null,{"$f":"IF(controle_formulario!$E$39=2,\"Ocultar\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(controle_formulario!$E$39=2,\"Ocultar\",\"\")","v":""},null,{"$f":"IF(controle_formulario!$E$39=2,\"Ocultar\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(controle_formulario!$E$39=2,\"Ocultar\",\"\")","v":""},null,{"$f":"IF(controle_formulario!$E$39=2,\"Ocultar\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(controle_formulario!$E$39=2,\"Ocultar\",\"\")","v":""},null,{"$f":"IF(controle_formulario!$E$39=2,\"Ocultar\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(controle_formulario!$E$39=2,\"Ocultar\",\"\")","v":""},null,{"$f":"IF(controle_formulario!$E$39=2,\"Ocultar\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(controle_formulario!$E$39=2,\"Ocultar\",\"\")","v":""},null,{"$f":"IF(controle_formulario!$E$39=2,\"Ocultar\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(controle_formulario!$E$39=2,\"Ocultar\",\"\")","v":""},null,{"$f":"IF(controle_formulario!$E$39=2,\"Ocultar\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(controle_formulario!$E$39=2,\"Ocultar\",\"\")","v":""},null,{"$f":"IF(controle_formulario!$E$39=2,\"Ocultar\",\"\")","v":""}]
[]
[]
[]
[null,null,"População Elegível Final"]
[]
[null,null,null,null,null,null,"1 ano",1,{"$f":"IF(H116 <= controle_formulario!$J$16,IF(controle_formulario!$C$39 = 1, INDEX($S$50:$AB$50, H116) + INDEX($S$32:$AB$32, H116), INDEX($S$79:$AB$79, H116)) * IF(controle_formulario!$E$39 = 1, ($O$101-$I$101+1), 1),0)","v":0}]
[null,null,null,null,null,null,"2 anos",2,{"$f":"IF(H117 <= controle_formulario!$J$16,IF(controle_formulario!$C$39 = 1, INDEX($S$50:$AB$50, H117) + INDEX($S$32:$AB$32, H117), INDEX($S$79:$AB$79, H117)) * IF(controle_formulario!$E$39 = 1, ($O$101-$I$101+1), 1),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF(OR(AF117>controle_formulario!$J$16,$C$87>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":""},2,{"$f":"(IF(OR(AF117>controle_formulario!$J$16,$C$87>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":""}]
[null,null,null,null,null,null,"3 anos",3,{"$f":"IF(H118 <= controle_formulario!$J$16,IF(controle_formulario!$C$39 = 1, INDEX($S$50:$AB$50, H118) + INDEX($S$32:$AB$32, H118), INDEX($S$79:$AB$79, H118)) * IF(controle_formulario!$E$39 = 1, ($O$101-$I$101+1), 1),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF(OR(AF118>controle_formulario!$J$16,$C$87>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":""},3,{"$f":"(IF(OR(AF118>controle_formulario!$J$16,$C$87>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":""}]
[null,null,null,null,null,null,"4 anos",4,{"$f":"IF(H119 <= controle_formulario!$J$16,IF(controle_formulario!$C$39 = 1, INDEX($S$50:$AB$50, H119) + INDEX($S$32:$AB$32, H119), INDEX($S$79:$AB$79, H119)) * IF(controle_formulario!$E$39 = 1, ($O$101-$I$101+1), 1),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF(OR(AF119>controle_formulario!$J$16,$C$87>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":""},4,{"$f":"(IF(OR(AF119>controle_formulario!$J$16,$C$87>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":""}]
[null,null,null,null,null,null,"5 anos",5,{"$f":"IF(H120 <= controle_formulario!$J$16,IF(controle_formulario!$C$39 = 1, INDEX($S$50:$AB$50, H120) + INDEX($S$32:$AB$32, H120), INDEX($S$79:$AB$79, H120)) * IF(controle_formulario!$E$39 = 1, ($O$101-$I$101+1), 1),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF(OR(AF120>controle_formulario!$J$16,$C$87>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":""},5,{"$f":"(IF(OR(AF120>controle_formulario!$J$16,$C$87>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":""}]
[null,null,null,null,null,null,"6 anos",6,{"$f":"IF(H121 <= controle_formulario!$J$16,IF(controle_formulario!$C$39 = 1, INDEX($S$50:$AB$50, H121) + INDEX($S$32:$AB$32, H121), INDEX($S$79:$AB$79, H121)) * IF(controle_formulario!$E$39 = 1, ($O$101-$I$101+1), 1),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF(OR(AF121>controle_formulario!$J$16,$C$87>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"},6,{"$f":"(IF(OR(AF121>controle_formulario!$J$16,$C$87>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,null,null,null,null,"7 anos",7,{"$f":"IF(H122 <= controle_formulario!$J$16,IF(controle_formulario!$C$39 = 1, INDEX($S$50:$AB$50, H122) + INDEX($S$32:$AB$32, H122), INDEX($S$79:$AB$79, H122)) * IF(controle_formulario!$E$39 = 1, ($O$101-$I$101+1), 1),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF(OR(AF122>controle_formulario!$J$16,$C$87>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"},7,{"$f":"(IF(OR(AF122>controle_formulario!$J$16,$C$87>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,null,null,null,null,"8 anos",8,{"$f":"IF(H123 <= controle_formulario!$J$16,IF(controle_formulario!$C$39 = 1, INDEX($S$50:$AB$50, H123) + INDEX($S$32:$AB$32, H123), INDEX($S$79:$AB$79, H123)) * IF(controle_formulario!$E$39 = 1, ($O$101-$I$101+1), 1),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF(OR(AF123>controle_formulario!$J$16,$C$87>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"},8,{"$f":"(IF(OR(AF123>controle_formulario!$J$16,$C$87>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,null,null,null,null,"9 anos",9,{"$f":"IF(H124 <= controle_formulario!$J$16,IF(controle_formulario!$C$39 = 1, INDEX($S$50:$AB$50, H124) + INDEX($S$32:$AB$32, H124), INDEX($S$79:$AB$79, H124)) * IF(controle_formulario!$E$39 = 1, ($O$101-$I$101+1), 1),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF(OR(AF124>controle_formulario!$J$16,$C$87>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"},9,{"$f":"(IF(OR(AF124>controle_formulario!$J$16,$C$87>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,null,null,null,null,"10 anos",10,{"$f":"IF(H125 <= controle_formulario!$J$16,IF(controle_formulario!$C$39 = 1, INDEX($S$50:$AB$50, H125) + INDEX($S$32:$AB$32, H125), INDEX($S$79:$AB$79, H125)) * IF(controle_formulario!$E$39 = 1, ($O$101-$I$101+1), 1),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF(OR(AF125>controle_formulario!$J$16,$C$87>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"},10,{"$f":"(IF(OR(AF125>controle_formulario!$J$16,$C$87>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,null,null,null,null,"Total",null,{"$f":"SUM(I116:I125)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,3,4,5,6,7,8,9,10]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(T199>controle_formulario!$J$16,\"Ocultar\",\"\")","v":""},{"$f":"IF(U199>controle_formulario!$J$16,\"Ocultar\",\"\")","v":""},{"$f":"IF(V199>controle_formulario!$J$16,\"Ocultar\",\"\")","v":""},{"$f":"IF(W199>controle_formulario!$J$16,\"Ocultar\",\"\")","v":""},{"$f":"IF(X199>controle_formulario!$J$16,\"Ocultar\",\"\")","v":"Ocultar"},{"$f":"IF(Y199>controle_formulario!$J$16,\"Ocultar\",\"\")","v":"Ocultar"},{"$f":"IF(Z199>controle_formulario!$J$16,\"Ocultar\",\"\")","v":"Ocultar"},{"$f":"IF(AA199>controle_formulario!$J$16,\"Ocultar\",\"\")","v":"Ocultar"},{"$f":"IF(AB199>controle_formulario!$J$16,\"Ocultar\",\"\")","v":"Ocultar"},null,{"$f":"IF(AD199>controle_formulario!$J$16,\"Ocultar\",\"\")","v":""}]

{"sheet":"Market Share","index":3,"n_rows":200,"n_cols":33,"rows_kept":200,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,"Mix de tratamento - Market Share"]
[]
[null,null,{"$f":"cen.ref","v":0},null,null,null,null,null,null,null,{"$f":"cen.alt1","v":0}]
[null,null,null,{"$f":"trat.novo","v":0},{"$f":"trat.a","v":0},{"$f":"trat.b","v":0},{"$f":"trat.c","v":0},{"$f":"trat.d","v":0},"Total",null,null,{"$f":"trat.novo","v":0},{"$f":"trat.a","v":0},{"$f":"trat.b","v":0},{"$f":"trat.c","v":0},{"$f":"trat.d","v":0},"Total"]
[]
[null,null,"Ano 1",0,0,0.15,0.31,0.04,0,null,"Ano 1",0,0,0.2069,9.7500000000000003E-2,0.04,{"$f":"SUM(L8:P8)","v":0.34439999999999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,"Ano 2",0,0,0.15,0.31,0.04,0,null,"Ano 2",0,0,0.18,0.08,0.03,0.29000000000000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"(IF(AF9>controle_formulario!$J$16,\"Ocultar\",\"\"))","v":""}]
[null,null,"Ano 3",0,0,0.15,0.31,0.04,0,null,"Ano 3",0,0,0.16,0.06,0.02,0.24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"(IF(AF10>controle_formulario!$J$16,\"Ocultar\",\"\"))","v":""}]
[null,null,"Ano 4",0,0,0.15,0.31,0.04,0,null,"Ano 4",0,0,0.12,0.04,0.02,0.18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"(IF(AF11>controle_formulario!$J$16,\"Ocultar\",\"\"))","v":""}]
[null,null,"Ano 5",0,0,0.15,0.31,0.04,0,null,"Ano 5",0,0,0.1,0.03,0.02,0.15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"(IF(AF12>controle_formulario!$J$16,\"Ocultar\",\"\"))","v":""}]
[null,null,"Ano 6",null,null,null,null,null,{"$f":"SUM(D13:H13)","v":0},null,"Ano 6",null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"(IF(AF13>controle_formulario!$J$16,\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Ano 7",null,null,null,null,null,0,null,"Ano 7",null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"(IF(AF14>controle_formulario!$J$16,\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Ano 8",null,null,null,null,null,0,null,"Ano 8",null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"(IF(AF15>controle_formulario!$J$16,\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Ano 9",null,null,null,null,null,0,null,"Ano 9",null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"(IF(AF16>controle_formulario!$J$16,\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Ano 10",null,null,null,null,null,0,null,"Ano 10",null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"(IF(AF17>controle_formulario!$J$16,\"Ocultar\",\"\"))","v":"Ocultar"}]
[]
[]
[]
[null,null,{"$f":"cen.alt2","v":"Custo SIASG"},null,null,null,null,null,null,null,{"$f":"cen.alt3","v":"Custo CMED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$22>controle_formulario!$E$16,\"Ocultar\",\"\")","v":"Ocultar"}]
[null,null,2,{"$f":"trat.novo","v":0},{"$f":"trat.a","v":0},{"$f":"trat.b","v":0},{"$f":"trat.c","v":0},{"$f":"trat.d","v":0},"Total",null,3,{"$f":"trat.novo","v":0},{"$f":"trat.a","v":0},{"$f":"trat.b","v":0},{"$f":"trat.c","v":0},{"$f":"trat.d","v":0},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$22>controle_formulario!$E$16,\"Ocultar\",\"\")","v":"Ocultar"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$22>controle_formulario!$E$16,\"Ocultar\",\"\")","v":"Ocultar"}]
[null,null,"Ano 1",0.32319999999999999,0.33510000000000001,0.2069,9.7500000000000003E-2,0.04,{"$f":"SUM(D24:H24)","v":1.0026999999999999},null,"Ano 1",0.32319999999999999,0.33510000000000001,0.2069,9.7500000000000003E-2,0.04,{"$f":"SUM(L24:P24)","v":1.0026999999999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF($C$22>controle_formulario!$E$16,\"Ocultar\",\"\")","v":"Ocultar"}]
[null,null,"Ano 2",0.4,0.31,0.18,0.08,0.03,0.99999999999999989,null,"Ano 2",0.4,0.31,0.18,0.08,0.03,0.99999999999999989,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"(IF(OR(AF24>controle_formulario!$J$16,$C$22>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Ano 3",0.5,0.26,0.16,0.06,0.02,1,null,"Ano 3",0.5,0.26,0.16,0.06,0.02,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"(IF(OR(AF26>controle_formulario!$J$16,$C$22>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Ano 4",0.6,0.22,0.12,0.04,0.02,1,null,"Ano 4",0.6,0.22,0.12,0.04,0.02,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"(IF(OR(AF27>controle_formulario!$J$16,$C$22>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Ano 5",0.7,0.15,0.1,0.03,0.02,1,null,"Ano 5",0.7,0.15,0.1,0.03,0.02,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"(IF(OR(AF28>controle_formulario!$J$16,$C$22>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Ano 6",null,null,null,null,null,0,null,"Ano 6",null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"(IF(OR(AF29>controle_formulario!$J$16,$C$22>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Ano 7",null,null,null,null,null,0,null,"Ano 7",null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"(IF(OR(AF30>controle_formulario!$J$16,$C$22>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Ano 8",null,null,null,null,null,0,null,"Ano 8",null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"(IF(OR(AF31>controle_formulario!$J$16,$C$22>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Ano 9",null,null,null,null,null,0,null,"Ano 9",null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"(IF(OR(AF32>controle_formulario!$J$16,$C$22>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Ano 10",null,null,null,null,null,0,null,"Ano 10",null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"(IF(OR(AF33>controle_formulario!$J$16,$C$22>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$22>controle_formulario!$E$16,\"Ocultar\",\"\")","v":"Ocultar"}]
[]
[]
[null,null,{"$f":"cen.alt4","v":"Cenário Alternativo 4"},null,null,null,null,null,null,null,{"$f":"cen.alt5","v":"Cenário Alternativo 5"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$38>controle_formulario!$E$16,\"Ocultar\",\"\")","v":"Ocultar"}]
[null,null,4,{"$f":"trat.novo","v":0},{"$f":"trat.a","v":0},{"$f":"trat.b","v":0},{"$f":"trat.c","v":0},{"$f":"trat.d","v":0},"Total",null,5,{"$f":"trat.novo","v":0},{"$f":"trat.a","v":0},{"$f":"trat.b","v":0},{"$f":"trat.c","v":0},{"$f":"trat.d","v":0},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$38>controle_formulario!$E$16,\"Ocultar\",\"\")","v":"Ocultar"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$38>controle_formulario!$E$16,\"Ocultar\",\"\")","v":"Ocultar"}]
[null,null,"Ano 1",null,null,null,null,null,{"$f":"SUM(D40:H40)","v":0},null,"Ano 1",null,null,null,null,null,{"$f":"SUM(L40:P40)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$38>controle_formulario!$E$16,\"Ocultar\",\"\")","v":"Ocultar"}]
[null,null,"Ano 2",null,null,null,null,null,0,null,"Ano 2",null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"(IF(OR(AF41>controle_formulario!$J$16,$C$38>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Ano 3",null,null,null,null,null,0,null,"Ano 3",null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"(IF(OR(AF42>controle_formulario!$J$16,$C$38>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Ano 4",null,null,null,null,null,0,null,"Ano 4",null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"(IF(OR(AF43>controle_formulario!$J$16,$C$38>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Ano 5",null,null,null,null,null,0,null,"Ano 5",null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"(IF(OR(AF44>controle_formulario!$J$16,$C$38>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Ano 6",null,null,null,null,null,0,null,"Ano 6",null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"(IF(OR(AF45>controle_formulario!$J$16,$C$38>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Ano 7",null,null,null,null,null,0,null,"Ano 7",null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"(IF(OR(AF46>controle_formulario!$J$16,$C$38>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Ano 8",null,null,null,null,null,0,null,"Ano 8",null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"(IF(OR(AF47>controle_formulario!$J$16,$C$38>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Ano 9",null,null,null,null,null,0,null,"Ano 9",null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"(IF(OR(AF48>controle_formulario!$J$16,$C$38>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Ano 10",null,null,null,null,null,0,null,"Ano 10",null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"(IF(OR(AF49>controle_formulario!$J$16,$C$38>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$38>controle_formulario!$E$16,\"Ocultar\",\"\")","v":"Ocultar"}]
[]
[]
[null,null,{"$f":"cen.alt6","v":"Cenário Alternativo 6"},null,null,null,null,null,null,null,{"$f":"cen.alt7","v":"Cenário Alternativo 7"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$54>controle_formulario!$E$16,\"Ocultar\",\"\")","v":"Ocultar"}]
[null,null,6,{"$f":"trat.novo","v":0},{"$f":"trat.a","v":0},{"$f":"trat.b","v":0},{"$f":"trat.c","v":0},{"$f":"trat.d","v":0},"Total",null,7,{"$f":"trat.novo","v":0},{"$f":"trat.a","v":0},{"$f":"trat.b","v":0},{"$f":"trat.c","v":0},{"$f":"trat.d","v":0},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$54>controle_formulario!$E$16,\"Ocultar\",\"\")","v":"Ocultar"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$54>controle_formulario!$E$16,\"Ocultar\",\"\")","v":"Ocultar"}]
[null,null,"Ano 1",null,null,null,null,null,{"$f":"SUM(D56:H56)","v":0},null,"Ano 1",null,null,null,null,null,{"$f":"SUM(L56:P56)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$54>controle_formulario!$E$16,\"Ocultar\",\"\")","v":"Ocultar"}]
[null,null,"Ano 2",null,null,null,null,null,0,null,"Ano 2",null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"(IF(OR(AF57>controle_formulario!$J$16,$C$54>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Ano 3",null,null,null,null,null,0,null,"Ano 3",null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"(IF(OR(AF58>controle_formulario!$J$16,$C$54>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Ano 4",null,null,null,null,null,0,null,"Ano 4",null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"(IF(OR(AF59>controle_formulario!$J$16,$C$54>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Ano 5",null,null,null,null,null,0,null,"Ano 5",null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"(IF(OR(AF60>controle_formulario!$J$16,$C$54>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Ano 6",null,null,null,null,null,0,null,"Ano 6",null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"(IF(OR(AF61>controle_formulario!$J$16,$C$54>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Ano 7",null,null,null,null,null,0,null,"Ano 7",null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"(IF(OR(AF62>controle_formulario!$J$16,$C$54>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Ano 8",null,null,null,null,null,0,null,"Ano 8",null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"(IF(OR(AF63>controle_formulario!$J$16,$C$54>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Ano 9",null,null,null,null,null,0,null,"Ano 9",null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"(IF(OR(AF64>controle_formulario!$J$16,$C$54>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Ano 10",null,null,null,null,null,0,null,"Ano 10",null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"(IF(OR(AF65>controle_formulario!$J$16,$C$54>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$54>controle_formulario!$E$16,\"Ocultar\",\"\")","v":"Ocultar"}]
[]
[]
[null,null,{"$f":"cen.alt8","v":"Cenário Alternativo 8"},null,null,null,null,null,null,null,{"$f":"cen.alt9","v":"Cenário Alternativo 9"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$70>controle_formulario!$E$16,\"Ocultar\",\"\")","v":"Ocultar"}]
[null,null,8,{"$f":"trat.novo","v":0},{"$f":"trat.a","v":0},{"$f":"trat.b","v":0},{"$f":"trat.c","v":0},{"$f":"trat.d","v":0},"Total",null,9,{"$f":"trat.novo","v":0},{"$f":"trat.a","v":0},{"$f":"trat.b","v":0},{"$f":"trat.c","v":0},{"$f":"trat.d","v":0},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$70>controle_formulario!$E$16,\"Ocultar\",\"\")","v":"Ocultar"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$70>controle_formulario!$E$16,\"Ocultar\",\"\")","v":"Ocultar"}]
[null,null,"Ano 1",null,null,null,null,null,{"$f":"SUM(D72:H72)","v":0},null,"Ano 1",null,null,null,null,null,{"$f":"SUM(L72:P72)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$70>controle_formulario!$E$16,\"Ocultar\",\"\")","v":"Ocultar"}]
[null,null,"Ano 2",null,null,null,null,null,0,null,"Ano 2",null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"(IF(OR(AF73>controle_formulario!$J$16,$C$70>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Ano 3",null,null,null,null,null,0,null,"Ano 3",null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"(IF(OR(AF74>controle_formulario!$J$16,$C$70>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Ano 4",null,null,null,null,null,0,null,"Ano 4",null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"(IF(OR(AF75>controle_formulario!$J$16,$C$70>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Ano 5",null,null,null,null,null,0,null,"Ano 5",null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"(IF(OR(AF76>controle_formulario!$J$16,$C$70>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Ano 6",null,null,null,null,null,0,null,"Ano 6",null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"(IF(OR(AF77>controle_formulario!$J$16,$C$70>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Ano 7",null,null,null,null,null,0,null,"Ano 7",null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"(IF(OR(AF78>controle_formulario!$J$16,$C$70>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Ano 8",null,null,null,null,null,0,null,"Ano 8",null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"(IF(OR(AF79>controle_formulario!$J$16,$C$70>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Ano 9",null,null,null,null,null,0,null,"Ano 9",null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"(IF(OR(AF80>controle_formulario!$J$16,$C$70>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Ano 10",null,null,null,null,null,0,null,"Ano 10",null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"(IF(OR(AF81>controle_formulario!$J$16,$C$70>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$70>controle_formulario!$E$16,\"Ocultar\",\"\")","v":"Ocultar"}]
[]
[]
[null,null,{"$f":"cen.alt10","v":"Cenário Alternativo 10"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$86>controle_formulario!$E$16,\"Ocultar\",\"\")","v":"Ocultar"}]
[null,null,10,{"$f":"trat.novo","v":0},{"$f":"trat.a","v":0},{"$f":"trat.b","v":0},{"$f":"trat.c","v":0},{"$f":"trat.d","v":0},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$86>controle_formulario!$E$16,\"Ocultar\",\"\")","v":"Ocultar"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$86>controle_formulario!$E$16,\"Ocultar\",\"\")","v":"Ocultar"}]
[null,null,"Ano 1",null,null,null,null,null,{"$f":"SUM(D88:H88)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$86>controle_formulario!$E$16,\"Ocultar\",\"\")","v":"Ocultar"}]
[null,null,"Ano 2",null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"(IF(OR(AF89>controle_formulario!$J$16,$C$86>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Ano 3",null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"(IF(OR(AF90>controle_formulario!$J$16,$C$86>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Ano 4",null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"(IF(OR(AF91>controle_formulario!$J$16,$C$86>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Ano 5",null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"(IF(OR(AF92>controle_formulario!$J$16,$C$86>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Ano 6",null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"(IF(OR(AF93>controle_formulario!$J$16,$C$86>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Ano 7",null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"(IF(OR(AF94>controle_formulario!$J$16,$C$86>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Ano 8",null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"(IF(OR(AF95>controle_formulario!$J$16,$C$86>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Ano 9",null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"(IF(OR(AF96>controle_formulario!$J$16,$C$86>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Ano 10",null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"(IF(OR(AF97>controle_formulario!$J$16,$C$86>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$86>controle_formulario!$E$16,\"Ocultar\",\"\")","v":"Ocultar"}]
[]
[]
[null,null,"Total de pessoas que recebem tratamento"]
[]
[null,null,{"$f":"cen.ref","v":0},null,null,null,null,null,null,null,{"$f":"cen.alt1","v":0}]
[null,null,null,{"$f":"trat.novo","v":0},{"$f":"trat.a","v":0},{"$f":"trat.b","v":0},{"$f":"trat.c","v":0},{"$f":"trat.d","v":0},"Total",null,null,{"$f":"trat.novo","v":0},{"$f":"trat.a","v":0},{"$f":"trat.b","v":0},{"$f":"trat.c","v":0},{"$f":"trat.d","v":0},"Total"]
[null,null,"Ano 1",{"$f":"D8*OFFSET(Populacao!$I$116,'Market Share'!$AF105-1,0)","v":0},{"$f":"E8*OFFSET(Populacao!$I$116,'Market Share'!$AF105-1,0)","v":0},{"$f":"F8*OFFSET(Populacao!$I$116,'Market Share'!$AF105-1,0)","v":0},{"$f":"G8*OFFSET(Populacao!$I$116,'Market Share'!$AF105-1,0)","v":0},{"$f":"H8*OFFSET(Populacao!$I$116,'Market Share'!$AF105-1,0)","v":0},{"$f":"SUM(D105:H105)","v":0},null,"Ano 1",{"$f":"L8*OFFSET(Populacao!$I$116,'Market Share'!$AF105-1,0)","v":0},{"$f":"M8*OFFSET(Populacao!$I$116,'Market Share'!$AF105-1,0)","v":0},{"$f":"N8*OFFSET(Populacao!$I$116,'Market Share'!$AF105-1,0)","v":0},{"$f":"O8*OFFSET(Populacao!$I$116,'Market Share'!$AF105-1,0)","v":0},{"$f":"P8*OFFSET(Populacao!$I$116,'Market Share'!$AF105-1,0)","v":0},{"$f":"SUM(L105:P105)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,"Ano 2",{"$f":"D9*OFFSET(Populacao!$I$116,'Market Share'!$AF106-1,0)","v":0},{"$f":"E9*OFFSET(Populacao!$I$116,'Market Share'!$AF106-1,0)","v":0},{"$f":"F9*OFFSET(Populacao!$I$116,'Market Share'!$AF106-1,0)","v":0},{"$f":"G9*OFFSET(Populacao!$I$116,'Market Share'!$AF106-1,0)","v":0},{"$f":"H9*OFFSET(Populacao!$I$116,'Market Share'!$AF106-1,0)","v":0},{"$f":"SUM(D106:H106)","v":0},null,"Ano 2",{"$f":"L9*OFFSET(Populacao!$I$116,'Market Share'!$AF106-1,0)","v":0},{"$f":"M9*OFFSET(Populacao!$I$116,'Market Share'!$AF106-1,0)","v":0},{"$f":"N9*OFFSET(Populacao!$I$116,'Market Share'!$AF106-1,0)","v":0},{"$f":"O9*OFFSET(Populacao!$I$116,'Market Share'!$AF106-1,0)","v":0},{"$f":"P9*OFFSET(Populacao!$I$116,'Market Share'!$AF106-1,0)","v":0},{"$f":"SUM(L106:P106)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"(IF(AF106>controle_formulario!$J$16,\"Ocultar\",\"\"))","v":""}]
[null,null,"Ano 3",{"$f":"D10*OFFSET(Populacao!$I$116,'Market Share'!$AF107-1,0)","v":0},{"$f":"E10*OFFSET(Populacao!$I$116,'Market Share'!$AF107-1,0)","v":0},{"$f":"F10*OFFSET(Populacao!$I$116,'Market Share'!$AF107-1,0)","v":0},{"$f":"G10*OFFSET(Populacao!$I$116,'Market Share'!$AF107-1,0)","v":0},{"$f":"H10*OFFSET(Populacao!$I$116,'Market Share'!$AF107-1,0)","v":0},0,null,"Ano 3",{"$f":"L10*OFFSET(Populacao!$I$116,'Market Share'!$AF107-1,0)","v":0},{"$f":"M10*OFFSET(Populacao!$I$116,'Market Share'!$AF107-1,0)","v":0},{"$f":"N10*OFFSET(Populacao!$I$116,'Market Share'!$AF107-1,0)","v":0},{"$f":"O10*OFFSET(Populacao!$I$116,'Market Share'!$AF107-1,0)","v":0},{"$f":"P10*OFFSET(Populacao!$I$116,'Market Share'!$AF107-1,0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"(IF(AF107>controle_formulario!$J$16,\"Ocultar\",\"\"))","v":""}]
[null,null,"Ano 4",{"$f":"D11*OFFSET(Populacao!$I$116,'Market Share'!$AF108-1,0)","v":0},{"$f":"E11*OFFSET(Populacao!$I$116,'Market Share'!$AF108-1,0)","v":0},{"$f":"F11*OFFSET(Populacao!$I$116,'Market Share'!$AF108-1,0)","v":0},{"$f":"G11*OFFSET(Populacao!$I$116,'Market Share'!$AF108-1,0)","v":0},{"$f":"H11*OFFSET(Populacao!$I$116,'Market Share'!$AF108-1,0)","v":0},0,null,"Ano 4",{"$f":"L11*OFFSET(Populacao!$I$116,'Market Share'!$AF108-1,0)","v":0},{"$f":"M11*OFFSET(Populacao!$I$116,'Market Share'!$AF108-1,0)","v":0},{"$f":"N11*OFFSET(Populacao!$I$116,'Market Share'!$AF108-1,0)","v":0},{"$f":"O11*OFFSET(Populacao!$I$116,'Market Share'!$AF108-1,0)","v":0},{"$f":"P11*OFFSET(Populacao!$I$116,'Market Share'!$AF108-1,0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"(IF(AF108>controle_formulario!$J$16,\"Ocultar\",\"\"))","v":""}]
[null,null,"Ano 5",{"$f":"D12*OFFSET(Populacao!$I$116,'Market Share'!$AF109-1,0)","v":0},{"$f":"E12*OFFSET(Populacao!$I$116,'Market Share'!$AF109-1,0)","v":0},{"$f":"F12*OFFSET(Populacao!$I$116,'Market Share'!$AF109-1,0)","v":0},{"$f":"G12*OFFSET(Populacao!$I$116,'Market Share'!$AF109-1,0)","v":0},{"$f":"H12*OFFSET(Populacao!$I$116,'Market Share'!$AF109-1,0)","v":0},0,null,"Ano 5",{"$f":"L12*OFFSET(Populacao!$I$116,'Market Share'!$AF109-1,0)","v":0},{"$f":"M12*OFFSET(Populacao!$I$116,'Market Share'!$AF109-1,0)","v":0},{"$f":"N12*OFFSET(Populacao!$I$116,'Market Share'!$AF109-1,0)","v":0},{"$f":"O12*OFFSET(Populacao!$I$116,'Market Share'!$AF109-1,0)","v":0},{"$f":"P12*OFFSET(Populacao!$I$116,'Market Share'!$AF109-1,0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"(IF(AF109>controle_formulario!$J$16,\"Ocultar\",\"\"))","v":""}]
[null,null,"Ano 6",{"$f":"D13*OFFSET(Populacao!$I$116,'Market Share'!$AF110-1,0)","v":0},{"$f":"E13*OFFSET(Populacao!$I$116,'Market Share'!$AF110-1,0)","v":0},{"$f":"F13*OFFSET(Populacao!$I$116,'Market Share'!$AF110-1,0)","v":0},{"$f":"G13*OFFSET(Populacao!$I$116,'Market Share'!$AF110-1,0)","v":0},{"$f":"H13*OFFSET(Populacao!$I$116,'Market Share'!$AF110-1,0)","v":0},0,null,"Ano 6",{"$f":"L13*OFFSET(Populacao!$I$116,'Market Share'!$AF110-1,0)","v":0},{"$f":"M13*OFFSET(Populacao!$I$116,'Market Share'!$AF110-1,0)","v":0},{"$f":"N13*OFFSET(Populacao!$I$116,'Market Share'!$AF110-1,0)","v":0},{"$f":"O13*OFFSET(Populacao!$I$116,'Market Share'!$AF110-1,0)","v":0},{"$f":"P13*OFFSET(Populacao!$I$116,'Market Share'!$AF110-1,0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"(IF(AF110>controle_formulario!$J$16,\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Ano 7",{"$f":"D14*OFFSET(Populacao!$I$116,'Market Share'!$AF111-1,0)","v":0},{"$f":"E14*OFFSET(Populacao!$I$116,'Market Share'!$AF111-1,0)","v":0},{"$f":"F14*OFFSET(Populacao!$I$116,'Market Share'!$AF111-1,0)","v":0},{"$f":"G14*OFFSET(Populacao!$I$116,'Market Share'!$AF111-1,0)","v":0},{"$f":"H14*OFFSET(Populacao!$I$116,'Market Share'!$AF111-1,0)","v":0},0,null,"Ano 7",{"$f":"L14*OFFSET(Populacao!$I$116,'Market Share'!$AF111-1,0)","v":0},{"$f":"M14*OFFSET(Populacao!$I$116,'Market Share'!$AF111-1,0)","v":0},{"$f":"N14*OFFSET(Populacao!$I$116,'Market Share'!$AF111-1,0)","v":0},{"$f":"O14*OFFSET(Populacao!$I$116,'Market Share'!$AF111-1,0)","v":0},{"$f":"P14*OFFSET(Populacao!$I$116,'Market Share'!$AF111-1,0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"(IF(AF111>controle_formulario!$J$16,\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Ano 8",{"$f":"D15*OFFSET(Populacao!$I$116,'Market Share'!$AF112-1,0)","v":0},{"$f":"E15*OFFSET(Populacao!$I$116,'Market Share'!$AF112-1,0)","v":0},{"$f":"F15*OFFSET(Populacao!$I$116,'Market Share'!$AF112-1,0)","v":0},{"$f":"G15*OFFSET(Populacao!$I$116,'Market Share'!$AF112-1,0)","v":0},{"$f":"H15*OFFSET(Populacao!$I$116,'Market Share'!$AF112-1,0)","v":0},0,null,"Ano 8",{"$f":"L15*OFFSET(Populacao!$I$116,'Market Share'!$AF112-1,0)","v":0},{"$f":"M15*OFFSET(Populacao!$I$116,'Market Share'!$AF112-1,0)","v":0},{"$f":"N15*OFFSET(Populacao!$I$116,'Market Share'!$AF112-1,0)","v":0},{"$f":"O15*OFFSET(Populacao!$I$116,'Market Share'!$AF112-1,0)","v":0},{"$f":"P15*OFFSET(Populacao!$I$116,'Market Share'!$AF112-1,0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"(IF(AF112>controle_formulario!$J$16,\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Ano 9",{"$f":"D16*OFFSET(Populacao!$I$116,'Market Share'!$AF113-1,0)","v":0},{"$f":"E16*OFFSET(Populacao!$I$116,'Market Share'!$AF113-1,0)","v":0},{"$f":"F16*OFFSET(Populacao!$I$116,'Market Share'!$AF113-1,0)","v":0},{"$f":"G16*OFFSET(Populacao!$I$116,'Market Share'!$AF113-1,0)","v":0},{"$f":"H16*OFFSET(Populacao!$I$116,'Market Share'!$AF113-1,0)","v":0},0,null,"Ano 9",{"$f":"L16*OFFSET(Populacao!$I$116,'Market Share'!$AF113-1,0)","v":0},{"$f":"M16*OFFSET(Populacao!$I$116,'Market Share'!$AF113-1,0)","v":0},{"$f":"N16*OFFSET(Populacao!$I$116,'Market Share'!$AF113-1,0)","v":0},{"$f":"O16*OFFSET(Populacao!$I$116,'Market Share'!$AF113-1,0)","v":0},{"$f":"P16*OFFSET(Populacao!$I$116,'Market Share'!$AF113-1,0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"(IF(AF113>controle_formulario!$J$16,\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Ano 10",{"$f":"D17*OFFSET(Populacao!$I$116,'Market Share'!$AF114-1,0)","v":0},{"$f":"E17*OFFSET(Populacao!$I$116,'Market Share'!$AF114-1,0)","v":0},{"$f":"F17*OFFSET(Populacao!$I$116,'Market Share'!$AF114-1,0)","v":0},{"$f":"G17*OFFSET(Populacao!$I$116,'Market Share'!$AF114-1,0)","v":0},{"$f":"H17*OFFSET(Populacao!$I$116,'Market Share'!$AF114-1,0)","v":0},0,null,"Ano 10",{"$f":"L17*OFFSET(Populacao!$I$116,'Market Share'!$AF114-1,0)","v":0},{"$f":"M17*OFFSET(Populacao!$I$116,'Market Share'!$AF114-1,0)","v":0},{"$f":"N17*OFFSET(Populacao!$I$116,'Market Share'!$AF114-1,0)","v":0},{"$f":"O17*OFFSET(Populacao!$I$116,'Market Share'!$AF114-1,0)","v":0},{"$f":"P17*OFFSET(Populacao!$I$116,'Market Share'!$AF114-1,0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"(IF(AF114>controle_formulario!$J$16,\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Total",{"$f":"SUM(D105:D114)","v":0},{"$f":"SUM(E105:E114)","v":0},0,0,{"$f":"SUM(H105:H114)","v":0},0,null,"Total",{"$f":"SUM(L105:L114)","v":0},{"$f":"SUM(M105:M114)","v":0},{"$f":"SUM(N105:N114)","v":0},{"$f":"SUM(O105:O114)","v":0},0,0]
[]
[]
[]
[null,null,{"$f":"cen.alt2","v":"Custo SIASG"},null,null,null,null,null,null,null,{"$f":"cen.alt3","v":"Custo CMED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$120>controle_formulario!$E$16,\"Ocultar\",\"\")","v":"Ocultar"}]
[null,null,2,{"$f":"trat.novo","v":0},{"$f":"trat.a","v":0},{"$f":"trat.b","v":0},{"$f":"trat.c","v":0},{"$f":"trat.d","v":0},"Total",null,3,{"$f":"trat.novo","v":0},{"$f":"trat.a","v":0},{"$f":"trat.b","v":0},{"$f":"trat.c","v":0},{"$f":"trat.d","v":0},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$120>controle_formulario!$E$16,\"Ocultar\",\"\")","v":"Ocultar"}]
[null,null,"Ano 1",{"$f":"D24*OFFSET(Populacao!$I$116,'Market Share'!$AF121-1,0)","v":0},{"$f":"E24*OFFSET(Populacao!$I$116,'Market Share'!$AF121-1,0)","v":0},{"$f":"F24*OFFSET(Populacao!$I$116,'Market Share'!$AF121-1,0)","v":0},{"$f":"G24*OFFSET(Populacao!$I$116,'Market Share'!$AF121-1,0)","v":0},{"$f":"H24*OFFSET(Populacao!$I$116,'Market Share'!$AF121-1,0)","v":0},{"$f":"SUM(D121:H121)","v":0},null,"Ano 1",{"$f":"L24*OFFSET(Populacao!$I$116,'Market Share'!$AF121-1,0)","v":0},{"$f":"M24*OFFSET(Populacao!$I$116,'Market Share'!$AF121-1,0)","v":0},{"$f":"N24*OFFSET(Populacao!$I$116,'Market Share'!$AF121-1,0)","v":0},{"$f":"O24*OFFSET(Populacao!$I$116,'Market Share'!$AF121-1,0)","v":0},{"$f":"P24*OFFSET(Populacao!$I$116,'Market Share'!$AF121-1,0)","v":0},{"$f":"SUM(L121:P121)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF($C$120>controle_formulario!$E$16,\"Ocultar\",\"\")","v":"Ocultar"}]
[null,null,"Ano 2",{"$f":"D25*OFFSET(Populacao!$I$116,'Market Share'!$AF122-1,0)","v":0},{"$f":"E25*OFFSET(Populacao!$I$116,'Market Share'!$AF122-1,0)","v":0},{"$f":"F25*OFFSET(Populacao!$I$116,'Market Share'!$AF122-1,0)","v":0},{"$f":"G25*OFFSET(Populacao!$I$116,'Market Share'!$AF122-1,0)","v":0},{"$f":"H25*OFFSET(Populacao!$I$116,'Market Share'!$AF122-1,0)","v":0},{"$f":"SUM(D122:H122)","v":0},null,"Ano 2",{"$f":"L25*OFFSET(Populacao!$I$116,'Market Share'!$AF122-1,0)","v":0},{"$f":"M25*OFFSET(Populacao!$I$116,'Market Share'!$AF122-1,0)","v":0},{"$f":"N25*OFFSET(Populacao!$I$116,'Market Share'!$AF122-1,0)","v":0},{"$f":"O25*OFFSET(Populacao!$I$116,'Market Share'!$AF122-1,0)","v":0},{"$f":"P25*OFFSET(Populacao!$I$116,'Market Share'!$AF122-1,0)","v":0},{"$f":"SUM(L122:P122)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"(IF(OR(AF122>controle_formulario!$J$16,$C$120>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Ano 3",{"$f":"D26*OFFSET(Populacao!$I$116,'Market Share'!$AF123-1,0)","v":0},{"$f":"E26*OFFSET(Populacao!$I$116,'Market Share'!$AF123-1,0)","v":0},{"$f":"F26*OFFSET(Populacao!$I$116,'Market Share'!$AF123-1,0)","v":0},{"$f":"G26*OFFSET(Populacao!$I$116,'Market Share'!$AF123-1,0)","v":0},{"$f":"H26*OFFSET(Populacao!$I$116,'Market Share'!$AF123-1,0)","v":0},0,null,"Ano 3",{"$f":"L26*OFFSET(Populacao!$I$116,'Market Share'!$AF123-1,0)","v":0},{"$f":"M26*OFFSET(Populacao!$I$116,'Market Share'!$AF123-1,0)","v":0},{"$f":"N26*OFFSET(Populacao!$I$116,'Market Share'!$AF123-1,0)","v":0},{"$f":"O26*OFFSET(Populacao!$I$116,'Market Share'!$AF123-1,0)","v":0},{"$f":"P26*OFFSET(Populacao!$I$116,'Market Share'!$AF123-1,0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"(IF(OR(AF123>controle_formulario!$J$16,$C$120>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Ano 4",{"$f":"D27*OFFSET(Populacao!$I$116,'Market Share'!$AF124-1,0)","v":0},{"$f":"E27*OFFSET(Populacao!$I$116,'Market Share'!$AF124-1,0)","v":0},{"$f":"F27*OFFSET(Populacao!$I$116,'Market Share'!$AF124-1,0)","v":0},{"$f":"G27*OFFSET(Populacao!$I$116,'Market Share'!$AF124-1,0)","v":0},{"$f":"H27*OFFSET(Populacao!$I$116,'Market Share'!$AF124-1,0)","v":0},0,null,"Ano 4",{"$f":"L27*OFFSET(Populacao!$I$116,'Market Share'!$AF124-1,0)","v":0},{"$f":"M27*OFFSET(Populacao!$I$116,'Market Share'!$AF124-1,0)","v":0},{"$f":"N27*OFFSET(Populacao!$I$116,'Market Share'!$AF124-1,0)","v":0},{"$f":"O27*OFFSET(Populacao!$I$116,'Market Share'!$AF124-1,0)","v":0},{"$f":"P27*OFFSET(Populacao!$I$116,'Market Share'!$AF124-1,0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"(IF(OR(AF124>controle_formulario!$J$16,$C$120>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Ano 5",{"$f":"D28*OFFSET(Populacao!$I$116,'Market Share'!$AF125-1,0)","v":0},{"$f":"E28*OFFSET(Populacao!$I$116,'Market Share'!$AF125-1,0)","v":0},{"$f":"F28*OFFSET(Populacao!$I$116,'Market Share'!$AF125-1,0)","v":0},{"$f":"G28*OFFSET(Populacao!$I$116,'Market Share'!$AF125-1,0)","v":0},{"$f":"H28*OFFSET(Populacao!$I$116,'Market Share'!$AF125-1,0)","v":0},0,null,"Ano 5",{"$f":"L28*OFFSET(Populacao!$I$116,'Market Share'!$AF125-1,0)","v":0},{"$f":"M28*OFFSET(Populacao!$I$116,'Market Share'!$AF125-1,0)","v":0},{"$f":"N28*OFFSET(Populacao!$I$116,'Market Share'!$AF125-1,0)","v":0},{"$f":"O28*OFFSET(Populacao!$I$116,'Market Share'!$AF125-1,0)","v":0},{"$f":"P28*OFFSET(Populacao!$I$116,'Market Share'!$AF125-1,0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"(IF(OR(AF125>controle_formulario!$J$16,$C$120>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Ano 6",{"$f":"D29*OFFSET(Populacao!$I$116,'Market Share'!$AF126-1,0)","v":0},{"$f":"E29*OFFSET(Populacao!$I$116,'Market Share'!$AF126-1,0)","v":0},{"$f":"F29*OFFSET(Populacao!$I$116,'Market Share'!$AF126-1,0)","v":0},{"$f":"G29*OFFSET(Populacao!$I$116,'Market Share'!$AF126-1,0)","v":0},{"$f":"H29*OFFSET(Populacao!$I$116,'Market Share'!$AF126-1,0)","v":0},0,null,"Ano 6",{"$f":"L29*OFFSET(Populacao!$I$116,'Market Share'!$AF126-1,0)","v":0},{"$f":"M29*OFFSET(Populacao!$I$116,'Market Share'!$AF126-1,0)","v":0},{"$f":"N29*OFFSET(Populacao!$I$116,'Market Share'!$AF126-1,0)","v":0},{"$f":"O29*OFFSET(Populacao!$I$116,'Market Share'!$AF126-1,0)","v":0},{"$f":"P29*OFFSET(Populacao!$I$116,'Market Share'!$AF126-1,0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"(IF(OR(AF126>controle_formulario!$J$16,$C$120>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Ano 7",{"$f":"D30*OFFSET(Populacao!$I$116,'Market Share'!$AF127-1,0)","v":0},{"$f":"E30*OFFSET(Populacao!$I$116,'Market Share'!$AF127-1,0)","v":0},{"$f":"F30*OFFSET(Populacao!$I$116,'Market Share'!$AF127-1,0)","v":0},{"$f":"G30*OFFSET(Populacao!$I$116,'Market Share'!$AF127-1,0)","v":0},{"$f":"H30*OFFSET(Populacao!$I$116,'Market Share'!$AF127-1,0)","v":0},0,null,"Ano 7",{"$f":"L30*OFFSET(Populacao!$I$116,'Market Share'!$AF127-1,0)","v":0},{"$f":"M30*OFFSET(Populacao!$I$116,'Market Share'!$AF127-1,0)","v":0},{"$f":"N30*OFFSET(Populacao!$I$116,'Market Share'!$AF127-1,0)","v":0},{"$f":"O30*OFFSET(Populacao!$I$116,'Market Share'!$AF127-1,0)","v":0},{"$f":"P30*OFFSET(Populacao!$I$116,'Market Share'!$AF127-1,0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"(IF(OR(AF127>controle_formulario!$J$16,$C$120>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Ano 8",{"$f":"D31*OFFSET(Populacao!$I$116,'Market Share'!$AF128-1,0)","v":0},{"$f":"E31*OFFSET(Populacao!$I$116,'Market Share'!$AF128-1,0)","v":0},{"$f":"F31*OFFSET(Populacao!$I$116,'Market Share'!$AF128-1,0)","v":0},{"$f":"G31*OFFSET(Populacao!$I$116,'Market Share'!$AF128-1,0)","v":0},{"$f":"H31*OFFSET(Populacao!$I$116,'Market Share'!$AF128-1,0)","v":0},0,null,"Ano 8",{"$f":"L31*OFFSET(Populacao!$I$116,'Market Share'!$AF128-1,0)","v":0},{"$f":"M31*OFFSET(Populacao!$I$116,'Market Share'!$AF128-1,0)","v":0},{"$f":"N31*OFFSET(Populacao!$I$116,'Market Share'!$AF128-1,0)","v":0},{"$f":"O31*OFFSET(Populacao!$I$116,'Market Share'!$AF128-1,0)","v":0},{"$f":"P31*OFFSET(Populacao!$I$116,'Market Share'!$AF128-1,0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"(IF(OR(AF128>controle_formulario!$J$16,$C$120>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Ano 9",{"$f":"D32*OFFSET(Populacao!$I$116,'Market Share'!$AF129-1,0)","v":0},{"$f":"E32*OFFSET(Populacao!$I$116,'Market Share'!$AF129-1,0)","v":0},{"$f":"F32*OFFSET(Populacao!$I$116,'Market Share'!$AF129-1,0)","v":0},{"$f":"G32*OFFSET(Populacao!$I$116,'Market Share'!$AF129-1,0)","v":0},{"$f":"H32*OFFSET(Populacao!$I$116,'Market Share'!$AF129-1,0)","v":0},0,null,"Ano 9",{"$f":"L32*OFFSET(Populacao!$I$116,'Market Share'!$AF129-1,0)","v":0},{"$f":"M32*OFFSET(Populacao!$I$116,'Market Share'!$AF129-1,0)","v":0},{"$f":"N32*OFFSET(Populacao!$I$116,'Market Share'!$AF129-1,0)","v":0},{"$f":"O32*OFFSET(Populacao!$I$116,'Market Share'!$AF129-1,0)","v":0},{"$f":"P32*OFFSET(Populacao!$I$116,'Market Share'!$AF129-1,0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"(IF(OR(AF129>controle_formulario!$J$16,$C$120>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Ano 10",{"$f":"D33*OFFSET(Populacao!$I$116,'Market Share'!$AF130-1,0)","v":0},{"$f":"E33*OFFSET(Populacao!$I$116,'Market Share'!$AF130-1,0)","v":0},{"$f":"F33*OFFSET(Populacao!$I$116,'Market Share'!$AF130-1,0)","v":0},{"$f":"G33*OFFSET(Populacao!$I$116,'Market Share'!$AF130-1,0)","v":0},{"$f":"H33*OFFSET(Populacao!$I$116,'Market Share'!$AF130-1,0)","v":0},0,null,"Ano 10",{"$f":"L33*OFFSET(Populacao!$I$116,'Market Share'!$AF130-1,0)","v":0},{"$f":"M33*OFFSET(Populacao!$I$116,'Market Share'!$AF130-1,0)","v":0},{"$f":"N33*OFFSET(Populacao!$I$116,'Market Share'!$AF130-1,0)","v":0},{"$f":"O33*OFFSET(Populacao!$I$116,'Market Share'!$AF130-1,0)","v":0},{"$f":"P33*OFFSET(Populacao!$I$116,'Market Share'!$AF130-1,0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"(IF(OR(AF130>controle_formulario!$J$16,$C$120>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Total",{"$f":"SUM(D121:D130)","v":0},{"$f":"SUM(E121:E130)","v":0},0,0,{"$f":"SUM(H121:H130)","v":0},0,null,"Total",{"$f":"SUM(L121:L130)","v":0},{"$f":"SUM(M121:M130)","v":0},0,0,{"$f":"SUM(P121:P130)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$120>controle_formulario!$E$16,\"Ocultar\",\"\")","v":"Ocultar"}]
[]
[]
[]
[null,null,{"$f":"cen.alt4","v":"Cenário Alternativo 4"},null,null,null,null,null,null,null,{"$f":"cen.alt5","v":"Cenário Alternativo 5"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$136>controle_formulario!$E$16,\"Ocultar\",\"\")","v":"Ocultar"}]
[null,null,4,{"$f":"trat.novo","v":0},{"$f":"trat.a","v":0},{"$f":"trat.b","v":0},{"$f":"trat.c","v":0},{"$f":"trat.d","v":0},"Total",null,5,{"$f":"trat.novo","v":0},{"$f":"trat.a","v":0},{"$f":"trat.b","v":0},{"$f":"trat.c","v":0},{"$f":"trat.d","v":0},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$136>controle_formulario!$E$16,\"Ocultar\",\"\")","v":"Ocultar"}]
[null,null,"Ano 1",{"$f":"D40*OFFSET(Populacao!$I$116,'Market Share'!$AF137-1,0)","v":0},{"$f":"E40*OFFSET(Populacao!$I$116,'Market Share'!$AF137-1,0)","v":0},{"$f":"F40*OFFSET(Populacao!$I$116,'Market Share'!$AF137-1,0)","v":0},{"$f":"G40*OFFSET(Populacao!$I$116,'Market Share'!$AF137-1,0)","v":0},{"$f":"H40*OFFSET(Populacao!$I$116,'Market Share'!$AF137-1,0)","v":0},{"$f":"SUM(D137:H137)","v":0},null,"Ano 1",{"$f":"L40*OFFSET(Populacao!$I$116,'Market Share'!$AF137-1,0)","v":0},{"$f":"M40*OFFSET(Populacao!$I$116,'Market Share'!$AF137-1,0)","v":0},{"$f":"N40*OFFSET(Populacao!$I$116,'Market Share'!$AF137-1,0)","v":0},{"$f":"O40*OFFSET(Populacao!$I$116,'Market Share'!$AF137-1,0)","v":0},{"$f":"P40*OFFSET(Populacao!$I$116,'Market Share'!$AF137-1,0)","v":0},{"$f":"SUM(L137:P137)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF($C$136>controle_formulario!$E$16,\"Ocultar\",\"\")","v":"Ocultar"}]
[null,null,"Ano 2",{"$f":"D41*OFFSET(Populacao!$I$116,'Market Share'!$AF138-1,0)","v":0},{"$f":"E41*OFFSET(Populacao!$I$116,'Market Share'!$AF138-1,0)","v":0},{"$f":"F41*OFFSET(Populacao!$I$116,'Market Share'!$AF138-1,0)","v":0},{"$f":"G41*OFFSET(Populacao!$I$116,'Market Share'!$AF138-1,0)","v":0},{"$f":"H41*OFFSET(Populacao!$I$116,'Market Share'!$AF138-1,0)","v":0},{"$f":"SUM(D138:H138)","v":0},null,"Ano 2",{"$f":"L41*OFFSET(Populacao!$I$116,'Market Share'!$AF138-1,0)","v":0},{"$f":"M41*OFFSET(Populacao!$I$116,'Market Share'!$AF138-1,0)","v":0},{"$f":"N41*OFFSET(Populacao!$I$116,'Market Share'!$AF138-1,0)","v":0},{"$f":"O41*OFFSET(Populacao!$I$116,'Market Share'!$AF138-1,0)","v":0},{"$f":"P41*OFFSET(Populacao!$I$116,'Market Share'!$AF138-1,0)","v":0},{"$f":"SUM(L138:P138)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"(IF(OR(AF138>controle_formulario!$J$16,$C$136>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Ano 3",{"$f":"D42*OFFSET(Populacao!$I$116,'Market Share'!$AF139-1,0)","v":0},{"$f":"E42*OFFSET(Populacao!$I$116,'Market Share'!$AF139-1,0)","v":0},{"$f":"F42*OFFSET(Populacao!$I$116,'Market Share'!$AF139-1,0)","v":0},{"$f":"G42*OFFSET(Populacao!$I$116,'Market Share'!$AF139-1,0)","v":0},{"$f":"H42*OFFSET(Populacao!$I$116,'Market Share'!$AF139-1,0)","v":0},0,null,"Ano 3",{"$f":"L42*OFFSET(Populacao!$I$116,'Market Share'!$AF139-1,0)","v":0},{"$f":"M42*OFFSET(Populacao!$I$116,'Market Share'!$AF139-1,0)","v":0},{"$f":"N42*OFFSET(Populacao!$I$116,'Market Share'!$AF139-1,0)","v":0},{"$f":"O42*OFFSET(Populacao!$I$116,'Market Share'!$AF139-1,0)","v":0},{"$f":"P42*OFFSET(Populacao!$I$116,'Market Share'!$AF139-1,0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"(IF(OR(AF139>controle_formulario!$J$16,$C$136>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Ano 4",{"$f":"D43*OFFSET(Populacao!$I$116,'Market Share'!$AF140-1,0)","v":0},{"$f":"E43*OFFSET(Populacao!$I$116,'Market Share'!$AF140-1,0)","v":0},{"$f":"F43*OFFSET(Populacao!$I$116,'Market Share'!$AF140-1,0)","v":0},{"$f":"G43*OFFSET(Populacao!$I$116,'Market Share'!$AF140-1,0)","v":0},{"$f":"H43*OFFSET(Populacao!$I$116,'Market Share'!$AF140-1,0)","v":0},0,null,"Ano 4",{"$f":"L43*OFFSET(Populacao!$I$116,'Market Share'!$AF140-1,0)","v":0},{"$f":"M43*OFFSET(Populacao!$I$116,'Market Share'!$AF140-1,0)","v":0},{"$f":"N43*OFFSET(Populacao!$I$116,'Market Share'!$AF140-1,0)","v":0},{"$f":"O43*OFFSET(Populacao!$I$116,'Market Share'!$AF140-1,0)","v":0},{"$f":"P43*OFFSET(Populacao!$I$116,'Market Share'!$AF140-1,0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"(IF(OR(AF140>controle_formulario!$J$16,$C$136>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Ano 5",{"$f":"D44*OFFSET(Populacao!$I$116,'Market Share'!$AF141-1,0)","v":0},{"$f":"E44*OFFSET(Populacao!$I$116,'Market Share'!$AF141-1,0)","v":0},{"$f":"F44*OFFSET(Populacao!$I$116,'Market Share'!$AF141-1,0)","v":0},{"$f":"G44*OFFSET(Populacao!$I$116,'Market Share'!$AF141-1,0)","v":0},{"$f":"H44*OFFSET(Populacao!$I$116,'Market Share'!$AF141-1,0)","v":0},0,null,"Ano 5",{"$f":"L44*OFFSET(Populacao!$I$116,'Market Share'!$AF141-1,0)","v":0},{"$f":"M44*OFFSET(Populacao!$I$116,'Market Share'!$AF141-1,0)","v":0},{"$f":"N44*OFFSET(Populacao!$I$116,'Market Share'!$AF141-1,0)","v":0},{"$f":"O44*OFFSET(Populacao!$I$116,'Market Share'!$AF141-1,0)","v":0},{"$f":"P44*OFFSET(Populacao!$I$116,'Market Share'!$AF141-1,0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"(IF(OR(AF141>controle_formulario!$J$16,$C$136>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Ano 6",{"$f":"D45*OFFSET(Populacao!$I$116,'Market Share'!$AF142-1,0)","v":0},{"$f":"E45*OFFSET(Populacao!$I$116,'Market Share'!$AF142-1,0)","v":0},{"$f":"F45*OFFSET(Populacao!$I$116,'Market Share'!$AF142-1,0)","v":0},{"$f":"G45*OFFSET(Populacao!$I$116,'Market Share'!$AF142-1,0)","v":0},{"$f":"H45*OFFSET(Populacao!$I$116,'Market Share'!$AF142-1,0)","v":0},0,null,"Ano 6",{"$f":"L45*OFFSET(Populacao!$I$116,'Market Share'!$AF142-1,0)","v":0},{"$f":"M45*OFFSET(Populacao!$I$116,'Market Share'!$AF142-1,0)","v":0},{"$f":"N45*OFFSET(Populacao!$I$116,'Market Share'!$AF142-1,0)","v":0},{"$f":"O45*OFFSET(Populacao!$I$116,'Market Share'!$AF142-1,0)","v":0},{"$f":"P45*OFFSET(Populacao!$I$116,'Market Share'!$AF142-1,0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"(IF(OR(AF142>controle_formulario!$J$16,$C$136>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Ano 7",{"$f":"D46*OFFSET(Populacao!$I$116,'Market Share'!$AF143-1,0)","v":0},{"$f":"E46*OFFSET(Populacao!$I$116,'Market Share'!$AF143-1,0)","v":0},{"$f":"F46*OFFSET(Populacao!$I$116,'Market Share'!$AF143-1,0)","v":0},{"$f":"G46*OFFSET(Populacao!$I$116,'Market Share'!$AF143-1,0)","v":0},{"$f":"H46*OFFSET(Populacao!$I$116,'Market Share'!$AF143-1,0)","v":0},0,null,"Ano 7",{"$f":"L46*OFFSET(Populacao!$I$116,'Market Share'!$AF143-1,0)","v":0},{"$f":"M46*OFFSET(Populacao!$I$116,'Market Share'!$AF143-1,0)","v":0},{"$f":"N46*OFFSET(Populacao!$I$116,'Market Share'!$AF143-1,0)","v":0},{"$f":"O46*OFFSET(Populacao!$I$116,'Market Share'!$AF143-1,0)","v":0},{"$f":"P46*OFFSET(Populacao!$I$116,'Market Share'!$AF143-1,0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"(IF(OR(AF143>controle_formulario!$J$16,$C$136>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Ano 8",{"$f":"D47*OFFSET(Populacao!$I$116,'Market Share'!$AF144-1,0)","v":0},{"$f":"E47*OFFSET(Populacao!$I$116,'Market Share'!$AF144-1,0)","v":0},{"$f":"F47*OFFSET(Populacao!$I$116,'Market Share'!$AF144-1,0)","v":0},{"$f":"G47*OFFSET(Populacao!$I$116,'Market Share'!$AF144-1,0)","v":0},{"$f":"H47*OFFSET(Populacao!$I$116,'Market Share'!$AF144-1,0)","v":0},0,null,"Ano 8",{"$f":"L47*OFFSET(Populacao!$I$116,'Market Share'!$AF144-1,0)","v":0},{"$f":"M47*OFFSET(Populacao!$I$116,'Market Share'!$AF144-1,0)","v":0},{"$f":"N47*OFFSET(Populacao!$I$116,'Market Share'!$AF144-1,0)","v":0},{"$f":"O47*OFFSET(Populacao!$I$116,'Market Share'!$AF144-1,0)","v":0},{"$f":"P47*OFFSET(Populacao!$I$116,'Market Share'!$AF144-1,0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"(IF(OR(AF144>controle_formulario!$J$16,$C$136>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Ano 9",{"$f":"D48*OFFSET(Populacao!$I$116,'Market Share'!$AF145-1,0)","v":0},{"$f":"E48*OFFSET(Populacao!$I$116,'Market Share'!$AF145-1,0)","v":0},{"$f":"F48*OFFSET(Populacao!$I$116,'Market Share'!$AF145-1,0)","v":0},{"$f":"G48*OFFSET(Populacao!$I$116,'Market Share'!$AF145-1,0)","v":0},{"$f":"H48*OFFSET(Populacao!$I$116,'Market Share'!$AF145-1,0)","v":0},0,null,"Ano 9",{"$f":"L48*OFFSET(Populacao!$I$116,'Market Share'!$AF145-1,0)","v":0},{"$f":"M48*OFFSET(Populacao!$I$116,'Market Share'!$AF145-1,0)","v":0},{"$f":"N48*OFFSET(Populacao!$I$116,'Market Share'!$AF145-1,0)","v":0},{"$f":"O48*OFFSET(Populacao!$I$116,'Market Share'!$AF145-1,0)","v":0},{"$f":"P48*OFFSET(Populacao!$I$116,'Market Share'!$AF145-1,0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"(IF(OR(AF145>controle_formulario!$J$16,$C$136>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Ano 10",{"$f":"D49*OFFSET(Populacao!$I$116,'Market Share'!$AF146-1,0)","v":0},{"$f":"E49*OFFSET(Populacao!$I$116,'Market Share'!$AF146-1,0)","v":0},{"$f":"F49*OFFSET(Populacao!$I$116,'Market Share'!$AF146-1,0)","v":0},{"$f":"G49*OFFSET(Populacao!$I$116,'Market Share'!$AF146-1,0)","v":0},{"$f":"H49*OFFSET(Populacao!$I$116,'Market Share'!$AF146-1,0)","v":0},0,null,"Ano 10",{"$f":"L49*OFFSET(Populacao!$I$116,'Market Share'!$AF146-1,0)","v":0},{"$f":"M49*OFFSET(Populacao!$I$116,'Market Share'!$AF146-1,0)","v":0},{"$f":"N49*OFFSET(Populacao!$I$116,'Market Share'!$AF146-1,0)","v":0},{"$f":"O49*OFFSET(Populacao!$I$116,'Market Share'!$AF146-1,0)","v":0},{"$f":"P49*OFFSET(Populacao!$I$116,'Market Share'!$AF146-1,0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"(IF(OR(AF146>controle_formulario!$J$16,$C$136>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Total",{"$f":"SUM(D137:D146)","v":0},{"$f":"SUM(E137:E146)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(L137:L146)","v":0},{"$f":"SUM(M137:M146)","v":0},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$136>controle_formulario!$E$16,\"Ocultar\",\"\")","v":"Ocultar"}]
[]
[]
[]
[null,null,{"$f":"cen.alt6","v":"Cenário Alternativo 6"},null,null,null,null,null,null,null,{"$f":"cen.alt7","v":"Cenário Alternativo 7"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$152>controle_formulario!$E$16,\"Ocultar\",\"\")","v":"Ocultar"}]
[null,null,6,{"$f":"trat.novo","v":0},{"$f":"trat.a","v":0},{"$f":"trat.b","v":0},{"$f":"trat.c","v":0},{"$f":"trat.d","v":0},"Total",null,7,{"$f":"trat.novo","v":0},{"$f":"trat.a","v":0},{"$f":"trat.b","v":0},{"$f":"trat.c","v":0},{"$f":"trat.d","v":0},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$152>controle_formulario!$E$16,\"Ocultar\",\"\")","v":"Ocultar"}]
[null,null,"Ano 1",{"$f":"D56*OFFSET(Populacao!$I$116,'Market Share'!$AF153-1,0)","v":0},{"$f":"E56*OFFSET(Populacao!$I$116,'Market Share'!$AF153-1,0)","v":0},{"$f":"F56*OFFSET(Populacao!$I$116,'Market Share'!$AF153-1,0)","v":0},{"$f":"G56*OFFSET(Populacao!$I$116,'Market Share'!$AF153-1,0)","v":0},{"$f":"H56*OFFSET(Populacao!$I$116,'Market Share'!$AF153-1,0)","v":0},{"$f":"SUM(D153:H153)","v":0},null,"Ano 1",{"$f":"L56*OFFSET(Populacao!$I$116,'Market Share'!$AF153-1,0)","v":0},{"$f":"M56*OFFSET(Populacao!$I$116,'Market Share'!$AF153-1,0)","v":0},{"$f":"N56*OFFSET(Populacao!$I$116,'Market Share'!$AF153-1,0)","v":0},{"$f":"O56*OFFSET(Populacao!$I$116,'Market Share'!$AF153-1,0)","v":0},{"$f":"P56*OFFSET(Populacao!$I$116,'Market Share'!$AF153-1,0)","v":0},{"$f":"SUM(L153:P153)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF($C$152>controle_formulario!$E$16,\"Ocultar\",\"\")","v":"Ocultar"}]
[null,null,"Ano 2",{"$f":"D57*OFFSET(Populacao!$I$116,'Market Share'!$AF154-1,0)","v":0},{"$f":"E57*OFFSET(Populacao!$I$116,'Market Share'!$AF154-1,0)","v":0},{"$f":"F57*OFFSET(Populacao!$I$116,'Market Share'!$AF154-1,0)","v":0},{"$f":"G57*OFFSET(Populacao!$I$116,'Market Share'!$AF154-1,0)","v":0},{"$f":"H57*OFFSET(Populacao!$I$116,'Market Share'!$AF154-1,0)","v":0},{"$f":"SUM(D154:H154)","v":0},null,"Ano 2",{"$f":"L57*OFFSET(Populacao!$I$116,'Market Share'!$AF154-1,0)","v":0},{"$f":"M57*OFFSET(Populacao!$I$116,'Market Share'!$AF154-1,0)","v":0},{"$f":"N57*OFFSET(Populacao!$I$116,'Market Share'!$AF154-1,0)","v":0},{"$f":"O57*OFFSET(Populacao!$I$116,'Market Share'!$AF154-1,0)","v":0},{"$f":"P57*OFFSET(Populacao!$I$116,'Market Share'!$AF154-1,0)","v":0},{"$f":"SUM(L154:P154)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"(IF(OR(AF154>controle_formulario!$J$16,$C$152>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Ano 3",{"$f":"D58*OFFSET(Populacao!$I$116,'Market Share'!$AF155-1,0)","v":0},{"$f":"E58*OFFSET(Populacao!$I$116,'Market Share'!$AF155-1,0)","v":0},{"$f":"F58*OFFSET(Populacao!$I$116,'Market Share'!$AF155-1,0)","v":0},{"$f":"G58*OFFSET(Populacao!$I$116,'Market Share'!$AF155-1,0)","v":0},{"$f":"H58*OFFSET(Populacao!$I$116,'Market Share'!$AF155-1,0)","v":0},0,null,"Ano 3",{"$f":"L58*OFFSET(Populacao!$I$116,'Market Share'!$AF155-1,0)","v":0},{"$f":"M58*OFFSET(Populacao!$I$116,'Market Share'!$AF155-1,0)","v":0},{"$f":"N58*OFFSET(Populacao!$I$116,'Market Share'!$AF155-1,0)","v":0},{"$f":"O58*OFFSET(Populacao!$I$116,'Market Share'!$AF155-1,0)","v":0},{"$f":"P58*OFFSET(Populacao!$I$116,'Market Share'!$AF155-1,0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"(IF(OR(AF155>controle_formulario!$J$16,$C$152>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Ano 4",{"$f":"D59*OFFSET(Populacao!$I$116,'Market Share'!$AF156-1,0)","v":0},{"$f":"E59*OFFSET(Populacao!$I$116,'Market Share'!$AF156-1,0)","v":0},{"$f":"F59*OFFSET(Populacao!$I$116,'Market Share'!$AF156-1,0)","v":0},{"$f":"G59*OFFSET(Populacao!$I$116,'Market Share'!$AF156-1,0)","v":0},{"$f":"H59*OFFSET(Populacao!$I$116,'Market Share'!$AF156-1,0)","v":0},0,null,"Ano 4",{"$f":"L59*OFFSET(Populacao!$I$116,'Market Share'!$AF156-1,0)","v":0},{"$f":"M59*OFFSET(Populacao!$I$116,'Market Share'!$AF156-1,0)","v":0},{"$f":"N59*OFFSET(Populacao!$I$116,'Market Share'!$AF156-1,0)","v":0},{"$f":"O59*OFFSET(Populacao!$I$116,'Market Share'!$AF156-1,0)","v":0},{"$f":"P59*OFFSET(Populacao!$I$116,'Market Share'!$AF156-1,0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"(IF(OR(AF156>controle_formulario!$J$16,$C$152>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Ano 5",{"$f":"D60*OFFSET(Populacao!$I$116,'Market Share'!$AF157-1,0)","v":0},{"$f":"E60*OFFSET(Populacao!$I$116,'Market Share'!$AF157-1,0)","v":0},{"$f":"F60*OFFSET(Populacao!$I$116,'Market Share'!$AF157-1,0)","v":0},{"$f":"G60*OFFSET(Populacao!$I$116,'Market Share'!$AF157-1,0)","v":0},{"$f":"H60*OFFSET(Populacao!$I$116,'Market Share'!$AF157-1,0)","v":0},0,null,"Ano 5",{"$f":"L60*OFFSET(Populacao!$I$116,'Market Share'!$AF157-1,0)","v":0},{"$f":"M60*OFFSET(Populacao!$I$116,'Market Share'!$AF157-1,0)","v":0},{"$f":"N60*OFFSET(Populacao!$I$116,'Market Share'!$AF157-1,0)","v":0},{"$f":"O60*OFFSET(Populacao!$I$116,'Market Share'!$AF157-1,0)","v":0},{"$f":"P60*OFFSET(Populacao!$I$116,'Market Share'!$AF157-1,0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"(IF(OR(AF157>controle_formulario!$J$16,$C$152>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Ano 6",{"$f":"D61*OFFSET(Populacao!$I$116,'Market Share'!$AF158-1,0)","v":0},{"$f":"E61*OFFSET(Populacao!$I$116,'Market Share'!$AF158-1,0)","v":0},{"$f":"F61*OFFSET(Populacao!$I$116,'Market Share'!$AF158-1,0)","v":0},{"$f":"G61*OFFSET(Populacao!$I$116,'Market Share'!$AF158-1,0)","v":0},{"$f":"H61*OFFSET(Populacao!$I$116,'Market Share'!$AF158-1,0)","v":0},0,null,"Ano 6",{"$f":"L61*OFFSET(Populacao!$I$116,'Market Share'!$AF158-1,0)","v":0},{"$f":"M61*OFFSET(Populacao!$I$116,'Market Share'!$AF158-1,0)","v":0},{"$f":"N61*OFFSET(Populacao!$I$116,'Market Share'!$AF158-1,0)","v":0},{"$f":"O61*OFFSET(Populacao!$I$116,'Market Share'!$AF158-1,0)","v":0},{"$f":"P61*OFFSET(Populacao!$I$116,'Market Share'!$AF158-1,0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"(IF(OR(AF158>controle_formulario!$J$16,$C$152>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Ano 7",{"$f":"D62*OFFSET(Populacao!$I$116,'Market Share'!$AF159-1,0)","v":0},{"$f":"E62*OFFSET(Populacao!$I$116,'Market Share'!$AF159-1,0)","v":0},{"$f":"F62*OFFSET(Populacao!$I$116,'Market Share'!$AF159-1,0)","v":0},{"$f":"G62*OFFSET(Populacao!$I$116,'Market Share'!$AF159-1,0)","v":0},{"$f":"H62*OFFSET(Populacao!$I$116,'Market Share'!$AF159-1,0)","v":0},0,null,"Ano 7",{"$f":"L62*OFFSET(Populacao!$I$116,'Market Share'!$AF159-1,0)","v":0},{"$f":"M62*OFFSET(Populacao!$I$116,'Market Share'!$AF159-1,0)","v":0},{"$f":"N62*OFFSET(Populacao!$I$116,'Market Share'!$AF159-1,0)","v":0},{"$f":"O62*OFFSET(Populacao!$I$116,'Market Share'!$AF159-1,0)","v":0},{"$f":"P62*OFFSET(Populacao!$I$116,'Market Share'!$AF159-1,0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"(IF(OR(AF159>controle_formulario!$J$16,$C$152>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Ano 8",{"$f":"D63*OFFSET(Populacao!$I$116,'Market Share'!$AF160-1,0)","v":0},{"$f":"E63*OFFSET(Populacao!$I$116,'Market Share'!$AF160-1,0)","v":0},{"$f":"F63*OFFSET(Populacao!$I$116,'Market Share'!$AF160-1,0)","v":0},{"$f":"G63*OFFSET(Populacao!$I$116,'Market Share'!$AF160-1,0)","v":0},{"$f":"H63*OFFSET(Populacao!$I$116,'Market Share'!$AF160-1,0)","v":0},0,null,"Ano 8",{"$f":"L63*OFFSET(Populacao!$I$116,'Market Share'!$AF160-1,0)","v":0},{"$f":"M63*OFFSET(Populacao!$I$116,'Market Share'!$AF160-1,0)","v":0},{"$f":"N63*OFFSET(Populacao!$I$116,'Market Share'!$AF160-1,0)","v":0},{"$f":"O63*OFFSET(Populacao!$I$116,'Market Share'!$AF160-1,0)","v":0},{"$f":"P63*OFFSET(Populacao!$I$116,'Market Share'!$AF160-1,0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"(IF(OR(AF160>controle_formulario!$J$16,$C$152>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Ano 9",{"$f":"D64*OFFSET(Populacao!$I$116,'Market Share'!$AF161-1,0)","v":0},{"$f":"E64*OFFSET(Populacao!$I$116,'Market Share'!$AF161-1,0)","v":0},{"$f":"F64*OFFSET(Populacao!$I$116,'Market Share'!$AF161-1,0)","v":0},{"$f":"G64*OFFSET(Populacao!$I$116,'Market Share'!$AF161-1,0)","v":0},{"$f":"H64*OFFSET(Populacao!$I$116,'Market Share'!$AF161-1,0)","v":0},0,null,"Ano 9",{"$f":"L64*OFFSET(Populacao!$I$116,'Market Share'!$AF161-1,0)","v":0},{"$f":"M64*OFFSET(Populacao!$I$116,'Market Share'!$AF161-1,0)","v":0},{"$f":"N64*OFFSET(Populacao!$I$116,'Market Share'!$AF161-1,0)","v":0},{"$f":"O64*OFFSET(Populacao!$I$116,'Market Share'!$AF161-1,0)","v":0},{"$f":"P64*OFFSET(Populacao!$I$116,'Market Share'!$AF161-1,0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"(IF(OR(AF161>controle_formulario!$J$16,$C$152>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Ano 10",{"$f":"D65*OFFSET(Populacao!$I$116,'Market Share'!$AF162-1,0)","v":0},{"$f":"E65*OFFSET(Populacao!$I$116,'Market Share'!$AF162-1,0)","v":0},{"$f":"F65*OFFSET(Populacao!$I$116,'Market Share'!$AF162-1,0)","v":0},{"$f":"G65*OFFSET(Populacao!$I$116,'Market Share'!$AF162-1,0)","v":0},{"$f":"H65*OFFSET(Populacao!$I$116,'Market Share'!$AF162-1,0)","v":0},0,null,"Ano 10",{"$f":"L65*OFFSET(Populacao!$I$116,'Market Share'!$AF162-1,0)","v":0},{"$f":"M65*OFFSET(Populacao!$I$116,'Market Share'!$AF162-1,0)","v":0},{"$f":"N65*OFFSET(Populacao!$I$116,'Market Share'!$AF162-1,0)","v":0},{"$f":"O65*OFFSET(Populacao!$I$116,'Market Share'!$AF162-1,0)","v":0},{"$f":"P65*OFFSET(Populacao!$I$116,'Market Share'!$AF162-1,0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"(IF(OR(AF162>controle_formulario!$J$16,$C$152>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Total",{"$f":"SUM(D153:D162)","v":0},{"$f":"SUM(E153:E162)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(L153:L162)","v":0},{"$f":"SUM(M153:M162)","v":0},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$152>controle_formulario!$E$16,\"Ocultar\",\"\")","v":"Ocultar"}]
[]
[]
[]
[null,null,{"$f":"cen.alt8","v":"Cenário Alternativo 8"},null,null,null,null,null,null,null,{"$f":"cen.alt9","v":"Cenário Alternativo 9"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$168>controle_formulario!$E$16,\"Ocultar\",\"\")","v":"Ocultar"}]
[null,null,8,{"$f":"trat.novo","v":0},{"$f":"trat.a","v":0},{"$f":"trat.b","v":0},{"$f":"trat.c","v":0},{"$f":"trat.d","v":0},"Total",null,9,{"$f":"trat.novo","v":0},{"$f":"trat.a","v":0},{"$f":"trat.b","v":0},{"$f":"trat.c","v":0},{"$f":"trat.d","v":0},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$168>controle_formulario!$E$16,\"Ocultar\",\"\")","v":"Ocultar"}]
[null,null,"Ano 1",{"$f":"D72*OFFSET(Populacao!$I$116,'Market Share'!$AF169-1,0)","v":0},{"$f":"E72*OFFSET(Populacao!$I$116,'Market Share'!$AF169-1,0)","v":0},{"$f":"F72*OFFSET(Populacao!$I$116,'Market Share'!$AF169-1,0)","v":0},{"$f":"G72*OFFSET(Populacao!$I$116,'Market Share'!$AF169-1,0)","v":0},{"$f":"H72*OFFSET(Populacao!$I$116,'Market Share'!$AF169-1,0)","v":0},{"$f":"SUM(D169:H169)","v":0},null,"Ano 1",{"$f":"L72*OFFSET(Populacao!$I$116,'Market Share'!$AF169-1,0)","v":0},{"$f":"M72*OFFSET(Populacao!$I$116,'Market Share'!$AF169-1,0)","v":0},{"$f":"N72*OFFSET(Populacao!$I$116,'Market Share'!$AF169-1,0)","v":0},{"$f":"O72*OFFSET(Populacao!$I$116,'Market Share'!$AF169-1,0)","v":0},{"$f":"P72*OFFSET(Populacao!$I$116,'Market Share'!$AF169-1,0)","v":0},{"$f":"SUM(L169:P169)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF($C$168>controle_formulario!$E$16,\"Ocultar\",\"\")","v":"Ocultar"}]
[null,null,"Ano 2",{"$f":"D73*OFFSET(Populacao!$I$116,'Market Share'!$AF170-1,0)","v":0},{"$f":"E73*OFFSET(Populacao!$I$116,'Market Share'!$AF170-1,0)","v":0},{"$f":"F73*OFFSET(Populacao!$I$116,'Market Share'!$AF170-1,0)","v":0},{"$f":"G73*OFFSET(Populacao!$I$116,'Market Share'!$AF170-1,0)","v":0},{"$f":"H73*OFFSET(Populacao!$I$116,'Market Share'!$AF170-1,0)","v":0},{"$f":"SUM(D170:H170)","v":0},null,"Ano 2",{"$f":"L73*OFFSET(Populacao!$I$116,'Market Share'!$AF170-1,0)","v":0},{"$f":"M73*OFFSET(Populacao!$I$116,'Market Share'!$AF170-1,0)","v":0},{"$f":"N73*OFFSET(Populacao!$I$116,'Market Share'!$AF170-1,0)","v":0},{"$f":"O73*OFFSET(Populacao!$I$116,'Market Share'!$AF170-1,0)","v":0},{"$f":"P73*OFFSET(Populacao!$I$116,'Market Share'!$AF170-1,0)","v":0},{"$f":"SUM(L170:P170)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"(IF(OR(AF170>controle_formulario!$J$16,$C$168>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Ano 3",{"$f":"D74*OFFSET(Populacao!$I$116,'Market Share'!$AF171-1,0)","v":0},{"$f":"E74*OFFSET(Populacao!$I$116,'Market Share'!$AF171-1,0)","v":0},{"$f":"F74*OFFSET(Populacao!$I$116,'Market Share'!$AF171-1,0)","v":0},{"$f":"G74*OFFSET(Populacao!$I$116,'Market Share'!$AF171-1,0)","v":0},{"$f":"H74*OFFSET(Populacao!$I$116,'Market Share'!$AF171-1,0)","v":0},0,null,"Ano 3",{"$f":"L74*OFFSET(Populacao!$I$116,'Market Share'!$AF171-1,0)","v":0},{"$f":"M74*OFFSET(Populacao!$I$116,'Market Share'!$AF171-1,0)","v":0},{"$f":"N74*OFFSET(Populacao!$I$116,'Market Share'!$AF171-1,0)","v":0},{"$f":"O74*OFFSET(Populacao!$I$116,'Market Share'!$AF171-1,0)","v":0},{"$f":"P74*OFFSET(Populacao!$I$116,'Market Share'!$AF171-1,0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"(IF(OR(AF171>controle_formulario!$J$16,$C$168>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Ano 4",{"$f":"D75*OFFSET(Populacao!$I$116,'Market Share'!$AF172-1,0)","v":0},{"$f":"E75*OFFSET(Populacao!$I$116,'Market Share'!$AF172-1,0)","v":0},{"$f":"F75*OFFSET(Populacao!$I$116,'Market Share'!$AF172-1,0)","v":0},{"$f":"G75*OFFSET(Populacao!$I$116,'Market Share'!$AF172-1,0)","v":0},{"$f":"H75*OFFSET(Populacao!$I$116,'Market Share'!$AF172-1,0)","v":0},0,null,"Ano 4",{"$f":"L75*OFFSET(Populacao!$I$116,'Market Share'!$AF172-1,0)","v":0},{"$f":"M75*OFFSET(Populacao!$I$116,'Market Share'!$AF172-1,0)","v":0},{"$f":"N75*OFFSET(Populacao!$I$116,'Market Share'!$AF172-1,0)","v":0},{"$f":"O75*OFFSET(Populacao!$I$116,'Market Share'!$AF172-1,0)","v":0},{"$f":"P75*OFFSET(Populacao!$I$116,'Market Share'!$AF172-1,0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"(IF(OR(AF172>controle_formulario!$J$16,$C$168>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Ano 5",{"$f":"D76*OFFSET(Populacao!$I$116,'Market Share'!$AF173-1,0)","v":0},{"$f":"E76*OFFSET(Populacao!$I$116,'Market Share'!$AF173-1,0)","v":0},{"$f":"F76*OFFSET(Populacao!$I$116,'Market Share'!$AF173-1,0)","v":0},{"$f":"G76*OFFSET(Populacao!$I$116,'Market Share'!$AF173-1,0)","v":0},{"$f":"H76*OFFSET(Populacao!$I$116,'Market Share'!$AF173-1,0)","v":0},0,null,"Ano 5",{"$f":"L76*OFFSET(Populacao!$I$116,'Market Share'!$AF173-1,0)","v":0},{"$f":"M76*OFFSET(Populacao!$I$116,'Market Share'!$AF173-1,0)","v":0},{"$f":"N76*OFFSET(Populacao!$I$116,'Market Share'!$AF173-1,0)","v":0},{"$f":"O76*OFFSET(Populacao!$I$116,'Market Share'!$AF173-1,0)","v":0},{"$f":"P76*OFFSET(Populacao!$I$116,'Market Share'!$AF173-1,0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"(IF(OR(AF173>controle_formulario!$J$16,$C$168>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Ano 6",{"$f":"D77*OFFSET(Populacao!$I$116,'Market Share'!$AF174-1,0)","v":0},{"$f":"E77*OFFSET(Populacao!$I$116,'Market Share'!$AF174-1,0)","v":0},{"$f":"F77*OFFSET(Populacao!$I$116,'Market Share'!$AF174-1,0)","v":0},{"$f":"G77*OFFSET(Populacao!$I$116,'Market Share'!$AF174-1,0)","v":0},{"$f":"H77*OFFSET(Populacao!$I$116,'Market Share'!$AF174-1,0)","v":0},0,null,"Ano 6",{"$f":"L77*OFFSET(Populacao!$I$116,'Market Share'!$AF174-1,0)","v":0},{"$f":"M77*OFFSET(Populacao!$I$116,'Market Share'!$AF174-1,0)","v":0},{"$f":"N77*OFFSET(Populacao!$I$116,'Market Share'!$AF174-1,0)","v":0},{"$f":"O77*OFFSET(Populacao!$I$116,'Market Share'!$AF174-1,0)","v":0},{"$f":"P77*OFFSET(Populacao!$I$116,'Market Share'!$AF174-1,0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"(IF(OR(AF174>controle_formulario!$J$16,$C$168>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Ano 7",{"$f":"D78*OFFSET(Populacao!$I$116,'Market Share'!$AF175-1,0)","v":0},{"$f":"E78*OFFSET(Populacao!$I$116,'Market Share'!$AF175-1,0)","v":0},{"$f":"F78*OFFSET(Populacao!$I$116,'Market Share'!$AF175-1,0)","v":0},{"$f":"G78*OFFSET(Populacao!$I$116,'Market Share'!$AF175-1,0)","v":0},{"$f":"H78*OFFSET(Populacao!$I$116,'Market Share'!$AF175-1,0)","v":0},0,null,"Ano 7",{"$f":"L78*OFFSET(Populacao!$I$116,'Market Share'!$AF175-1,0)","v":0},{"$f":"M78*OFFSET(Populacao!$I$116,'Market Share'!$AF175-1,0)","v":0},{"$f":"N78*OFFSET(Populacao!$I$116,'Market Share'!$AF175-1,0)","v":0},{"$f":"O78*OFFSET(Populacao!$I$116,'Market Share'!$AF175-1,0)","v":0},{"$f":"P78*OFFSET(Populacao!$I$116,'Market Share'!$AF175-1,0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"(IF(OR(AF175>controle_formulario!$J$16,$C$168>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Ano 8",{"$f":"D79*OFFSET(Populacao!$I$116,'Market Share'!$AF176-1,0)","v":0},{"$f":"E79*OFFSET(Populacao!$I$116,'Market Share'!$AF176-1,0)","v":0},{"$f":"F79*OFFSET(Populacao!$I$116,'Market Share'!$AF176-1,0)","v":0},{"$f":"G79*OFFSET(Populacao!$I$116,'Market Share'!$AF176-1,0)","v":0},{"$f":"H79*OFFSET(Populacao!$I$116,'Market Share'!$AF176-1,0)","v":0},0,null,"Ano 8",{"$f":"L79*OFFSET(Populacao!$I$116,'Market Share'!$AF176-1,0)","v":0},{"$f":"M79*OFFSET(Populacao!$I$116,'Market Share'!$AF176-1,0)","v":0},{"$f":"N79*OFFSET(Populacao!$I$116,'Market Share'!$AF176-1,0)","v":0},{"$f":"O79*OFFSET(Populacao!$I$116,'Market Share'!$AF176-1,0)","v":0},{"$f":"P79*OFFSET(Populacao!$I$116,'Market Share'!$AF176-1,0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"(IF(OR(AF176>controle_formulario!$J$16,$C$168>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Ano 9",{"$f":"D80*OFFSET(Populacao!$I$116,'Market Share'!$AF177-1,0)","v":0},{"$f":"E80*OFFSET(Populacao!$I$116,'Market Share'!$AF177-1,0)","v":0},{"$f":"F80*OFFSET(Populacao!$I$116,'Market Share'!$AF177-1,0)","v":0},{"$f":"G80*OFFSET(Populacao!$I$116,'Market Share'!$AF177-1,0)","v":0},{"$f":"H80*OFFSET(Populacao!$I$116,'Market Share'!$AF177-1,0)","v":0},0,null,"Ano 9",{"$f":"L80*OFFSET(Populacao!$I$116,'Market Share'!$AF177-1,0)","v":0},{"$f":"M80*OFFSET(Populacao!$I$116,'Market Share'!$AF177-1,0)","v":0},{"$f":"N80*OFFSET(Populacao!$I$116,'Market Share'!$AF177-1,0)","v":0},{"$f":"O80*OFFSET(Populacao!$I$116,'Market Share'!$AF177-1,0)","v":0},{"$f":"P80*OFFSET(Populacao!$I$116,'Market Share'!$AF177-1,0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"(IF(OR(AF177>controle_formulario!$J$16,$C$168>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Ano 10",{"$f":"D81*OFFSET(Populacao!$I$116,'Market Share'!$AF178-1,0)","v":0},{"$f":"E81*OFFSET(Populacao!$I$116,'Market Share'!$AF178-1,0)","v":0},{"$f":"F81*OFFSET(Populacao!$I$116,'Market Share'!$AF178-1,0)","v":0},{"$f":"G81*OFFSET(Populacao!$I$116,'Market Share'!$AF178-1,0)","v":0},{"$f":"H81*OFFSET(Populacao!$I$116,'Market Share'!$AF178-1,0)","v":0},0,null,"Ano 10",{"$f":"L81*OFFSET(Populacao!$I$116,'Market Share'!$AF178-1,0)","v":0},{"$f":"M81*OFFSET(Populacao!$I$116,'Market Share'!$AF178-1,0)","v":0},{"$f":"N81*OFFSET(Populacao!$I$116,'Market Share'!$AF178-1,0)","v":0},{"$f":"O81*OFFSET(Populacao!$I$116,'Market Share'!$AF178-1,0)","v":0},{"$f":"P81*OFFSET(Populacao!$I$116,'Market Share'!$AF178-1,0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"(IF(OR(AF178>controle_formulario!$J$16,$C$168>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Total",{"$f":"SUM(D169:D178)","v":0},{"$f":"SUM(E169:E178)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(L169:L178)","v":0},{"$f":"SUM(M169:M178)","v":0},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$168>controle_formulario!$E$16,\"Ocultar\",\"\")","v":"Ocultar"}]
[]
[]
[]
[null,null,{"$f":"cen.alt10","v":"Cenário Alternativo 10"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$184>controle_formulario!$E$16,\"Ocultar\",\"\")","v":"Ocultar"}]
[null,null,10,{"$f":"trat.novo","v":0},{"$f":"trat.a","v":0},{"$f":"trat.b","v":0},{"$f":"trat.c","v":0},{"$f":"trat.d","v":0},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$184>controle_formulario!$E$16,\"Ocultar\",\"\")","v":"Ocultar"}]
[null,null,"Ano 1",{"$f":"D88*OFFSET(Populacao!$I$116,'Market Share'!$AF185-1,0)","v":0},{"$f":"E88*OFFSET(Populacao!$I$116,'Market Share'!$AF185-1,0)","v":0},{"$f":"F88*OFFSET(Populacao!$I$116,'Market Share'!$AF185-1,0)","v":0},{"$f":"G88*OFFSET(Populacao!$I$116,'Market Share'!$AF185-1,0)","v":0},{"$f":"H88*OFFSET(Populacao!$I$116,'Market Share'!$AF185-1,0)","v":0},{"$f":"SUM(D185:H185)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF($C$184>controle_formulario!$E$16,\"Ocultar\",\"\")","v":"Ocultar"}]
[null,null,"Ano 2",{"$f":"D89*OFFSET(Populacao!$I$116,'Market Share'!$AF186-1,0)","v":0},{"$f":"E89*OFFSET(Populacao!$I$116,'Market Share'!$AF186-1,0)","v":0},{"$f":"F89*OFFSET(Populacao!$I$116,'Market Share'!$AF186-1,0)","v":0},{"$f":"G89*OFFSET(Populacao!$I$116,'Market Share'!$AF186-1,0)","v":0},{"$f":"H89*OFFSET(Populacao!$I$116,'Market Share'!$AF186-1,0)","v":0},{"$f":"SUM(D186:H186)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"(IF(OR(AF186>controle_formulario!$J$16,$C$184>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Ano 3",{"$f":"D90*OFFSET(Populacao!$I$116,'Market Share'!$AF187-1,0)","v":0},{"$f":"E90*OFFSET(Populacao!$I$116,'Market Share'!$AF187-1,0)","v":0},{"$f":"F90*OFFSET(Populacao!$I$116,'Market Share'!$AF187-1,0)","v":0},{"$f":"G90*OFFSET(Populacao!$I$116,'Market Share'!$AF187-1,0)","v":0},{"$f":"H90*OFFSET(Populacao!$I$116,'Market Share'!$AF187-1,0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"(IF(OR(AF187>controle_formulario!$J$16,$C$184>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Ano 4",{"$f":"D91*OFFSET(Populacao!$I$116,'Market Share'!$AF188-1,0)","v":0},{"$f":"E91*OFFSET(Populacao!$I$116,'Market Share'!$AF188-1,0)","v":0},{"$f":"F91*OFFSET(Populacao!$I$116,'Market Share'!$AF188-1,0)","v":0},{"$f":"G91*OFFSET(Populacao!$I$116,'Market Share'!$AF188-1,0)","v":0},{"$f":"H91*OFFSET(Populacao!$I$116,'Market Share'!$AF188-1,0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"(IF(OR(AF188>controle_formulario!$J$16,$C$184>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Ano 5",{"$f":"D92*OFFSET(Populacao!$I$116,'Market Share'!$AF189-1,0)","v":0},{"$f":"E92*OFFSET(Populacao!$I$116,'Market Share'!$AF189-1,0)","v":0},{"$f":"F92*OFFSET(Populacao!$I$116,'Market Share'!$AF189-1,0)","v":0},{"$f":"G92*OFFSET(Populacao!$I$116,'Market Share'!$AF189-1,0)","v":0},{"$f":"H92*OFFSET(Populacao!$I$116,'Market Share'!$AF189-1,0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"(IF(OR(AF189>controle_formulario!$J$16,$C$184>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Ano 6",{"$f":"D93*OFFSET(Populacao!$I$116,'Market Share'!$AF190-1,0)","v":0},{"$f":"E93*OFFSET(Populacao!$I$116,'Market Share'!$AF190-1,0)","v":0},{"$f":"F93*OFFSET(Populacao!$I$116,'Market Share'!$AF190-1,0)","v":0},{"$f":"G93*OFFSET(Populacao!$I$116,'Market Share'!$AF190-1,0)","v":0},{"$f":"H93*OFFSET(Populacao!$I$116,'Market Share'!$AF190-1,0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"(IF(OR(AF190>controle_formulario!$J$16,$C$184>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Ano 7",{"$f":"D94*OFFSET(Populacao!$I$116,'Market Share'!$AF191-1,0)","v":0},{"$f":"E94*OFFSET(Populacao!$I$116,'Market Share'!$AF191-1,0)","v":0},{"$f":"F94*OFFSET(Populacao!$I$116,'Market Share'!$AF191-1,0)","v":0},{"$f":"G94*OFFSET(Populacao!$I$116,'Market Share'!$AF191-1,0)","v":0},{"$f":"H94*OFFSET(Populacao!$I$116,'Market Share'!$AF191-1,0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"(IF(OR(AF191>controle_formulario!$J$16,$C$184>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Ano 8",{"$f":"D95*OFFSET(Populacao!$I$116,'Market Share'!$AF192-1,0)","v":0},{"$f":"E95*OFFSET(Populacao!$I$116,'Market Share'!$AF192-1,0)","v":0},{"$f":"F95*OFFSET(Populacao!$I$116,'Market Share'!$AF192-1,0)","v":0},{"$f":"G95*OFFSET(Populacao!$I$116,'Market Share'!$AF192-1,0)","v":0},{"$f":"H95*OFFSET(Populacao!$I$116,'Market Share'!$AF192-1,0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"(IF(OR(AF192>controle_formulario!$J$16,$C$184>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Ano 9",{"$f":"D96*OFFSET(Populacao!$I$116,'Market Share'!$AF193-1,0)","v":0},{"$f":"E96*OFFSET(Populacao!$I$116,'Market Share'!$AF193-1,0)","v":0},{"$f":"F96*OFFSET(Populacao!$I$116,'Market Share'!$AF193-1,0)","v":0},{"$f":"G96*OFFSET(Populacao!$I$116,'Market Share'!$AF193-1,0)","v":0},{"$f":"H96*OFFSET(Populacao!$I$116,'Market Share'!$AF193-1,0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"(IF(OR(AF193>controle_formulario!$J$16,$C$184>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Ano 10",{"$f":"D97*OFFSET(Populacao!$I$116,'Market Share'!$AF194-1,0)","v":0},{"$f":"E97*OFFSET(Populacao!$I$116,'Market Share'!$AF194-1,0)","v":0},{"$f":"F97*OFFSET(Populacao!$I$116,'Market Share'!$AF194-1,0)","v":0},{"$f":"G97*OFFSET(Populacao!$I$116,'Market Share'!$AF194-1,0)","v":0},{"$f":"H97*OFFSET(Populacao!$I$116,'Market Share'!$AF194-1,0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"(IF(OR(AF194>controle_formulario!$J$16,$C$184>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Total",{"$f":"SUM(D185:D194)","v":0},{"$f":"SUM(E185:E194)","v":0},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$184>controle_formulario!$E$16,\"Ocultar\",\"\")","v":"Ocultar"}]
[]
[]
[]
[null,null,null,null,1,2,3,4,null,null,null,null,1,2,3,4]
[null,null,null,null,{"$f":"IF(E199>controle_formulario!$C$10,\"Ocultar\",\"\")","v":""},{"$f":"IF(F199>controle_formulario!$C$10,\"Ocultar\",\"\")","v":"Ocultar"},{"$f":"IF(G199>controle_formulario!$C$10,\"Ocultar\",\"\")","v":"Ocultar"},{"$f":"IF(H199>controle_formulario!$C$10,\"Ocultar\",\"\")","v":"Ocultar"},null,null,null,null,{"$f":"IF(M199>controle_formulario!$C$10,\"Ocultar\",\"\")","v":""},{"$f":"IF(N199>controle_formulario!$C$10,\"Ocultar\",\"\")","v":"Ocultar"},{"$f":"IF(O199>controle_formulario!$C$10,\"Ocultar\",\"\")","v":"Ocultar"},{"$f":"IF(P199>controle_formulario!$C$10,\"Ocultar\",\"\")","v":"Ocultar"}]

{"sheet":"Custos","index":4,"n_rows":200,"n_cols":9,"rows_kept":200,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[null,null,"Custos Diretos"]
[]
[null,null,null,null,{"$f":"trat.novo","v":0},{"$f":"trat.a","v":0},{"$f":"trat.b","v":0},{"$f":"trat.c","v":0},{"$f":"trat.d","v":0}]
[]
[null,null,"seringas C/ 10 undades",null,null,null,1431.86,1648.56,2531.98]
[null,null,"Unidades Anuais",null,null,null,52,32,12]
[null,null,"tiras para glicemia c/ 50 unidades"]
[null,null,"Unidades Anuais"]
[null,null,"lancetas com 30 unidades"]
[null,null,"Unidades Anuais"]
[null,null,"insulina fr 10 ml"]
[null,null,"Unidades Anuais"]
[null,null,"Item de custo"]
[null,null,"Unidades Anuais"]
[]
[null,null,"Custo Anual",null,{"$f":"E9*E10 + E11*E12 + E13*E14 + E15*E16 + E17*E18","v":0},{"$f":"F9*F10 + F11*F12 + F13*F14 + F15*F16 + F17*F18","v":0},{"$f":"G9*G10 + G11*G12 + G13*G14 + G15*G16 + G17*G18","v":74456.72},{"$f":"H9*H10 + H11*H12 + H13*H14 + H15*H16 + H17*H18","v":52753.919999999998},{"$f":"I9*I10 + I11*I12 + I13*I14 + I15*I16 + I17*I18","v":30383.760000000002}]
[]
[]
[null,null,"Fonte:"]
[]
[null,null,"Brasíndice e SIMPRO"]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Custos Associados"]
[]
[null,null,null,null,{"$f":"trat.novo","v":0},{"$f":"trat.a","v":0},{"$f":"trat.b","v":0},{"$f":"trat.c","v":0},{"$f":"trat.d","v":0}]
[]
[null,null,"seringas C/ 10 undades"]
[null,null,"Unidades Anuais"]
[null,null,"tiras para glicemia c/ 50 unidades"]
[null,null,"Unidades Anuais"]
[null,null,"lancetas com 30 unidades"]
[null,null,"Unidades Anuais"]
[null,null,"insulina fr 10 ml"]
[null,null,"Unidades Anuais"]
[null,null,"Item de custo"]
[null,null,"Unidades Anuais"]
[]
[null,null,"Custo Anual",null,{"$f":"E37*E38 + E39*E40 + E41*E42 + E43*E44 + E45*E46","v":0},{"$f":"F37*F38 + F39*F40 + F41*F42 + F43*F44 + F45*F46","v":0},0,0,0]
[]
[]
[null,null,"Fonte:"]
[]
[null,null,"SIMPRO"]
[null,null,"BRASÍNDICE"]
[]
[]
[]
[]
[]
[null,null,"Custos Totais"]
[]
[]
[null,null,null,null,{"$f":"trat.novo","v":0},{"$f":"trat.a","v":0},{"$f":"trat.b","v":0},{"$f":"trat.c","v":0},{"$f":"trat.d","v":0}]
[]
[null,null,"Custos Diretos",null,{"$f":"E20","v":0},{"$f":"F20","v":0},74456.72,52753.919999999998,{"$f":"I20","v":30383.760000000002}]
[null,null,"Custos Associados",null,{"$f":"E48","v":0},{"$f":"F48","v":0},{"$f":"G48","v":0},{"$f":"H48","v":0},{"$f":"I48","v":0}]
[null,null,"Custo Total",null,{"$f":"SUM(E65,E66)","v":0},{"$f":"SUM(F65,F66)","v":0},{"$f":"SUM(G65,G66)","v":74456.72},{"$f":"SUM(H65,H66)","v":52753.919999999998},{"$f":"SUM(I65,I66)","v":30383.760000000002}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,1,2,3,4]
[null,null,null,null,null,{"$f":"IF(F199>controle_formulario!$C$10,\"Ocultar\",\"\")","v":""},{"$f":"IF(G199>controle_formulario!$C$10,\"Ocultar\",\"\")","v":"Ocultar"},{"$f":"IF(H199>controle_formulario!$C$10,\"Ocultar\",\"\")","v":"Ocultar"},{"$f":"IF(I199>controle_formulario!$C$10,\"Ocultar\",\"\")","v":"Ocultar"}]

{"sheet":"Cenarios","index":5,"n_rows":200,"n_cols":33,"rows_kept":200,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,"População:","Custo:"]
[null,null,null,null,null,null,null,null,null,null,null,1,1]
[]
[]
[null,null,{"$f":"cen.ref","v":0},null,null,null,null,null,null,null,{"$f":"cen.alt1","v":0}]
[]
[null,null,null,{"$f":"trat.novo","v":0},{"$f":"trat.a","v":0},{"$f":"trat.b","v":0},{"$f":"trat.c","v":0},{"$f":"trat.d","v":0},"Total",null,null,{"$f":"trat.novo","v":0},{"$f":"trat.a","v":0},{"$f":"trat.b","v":0},{"$f":"trat.c","v":0},{"$f":"trat.d","v":0},"Total"]
[null,null,"Ano 1",{"$f":"('Market Share'!D105*$L$2)*(c.total.nova*$M$2)","v":0},{"$f":"('Market Share'!E105*$L$2)*(c.total.a*$M$2)","v":0},{"$f":"('Market Share'!F105*$L$2)*(c.total.b*$M$2)","v":0},{"$f":"('Market Share'!G105*$L$2)*(c.total.c*$M$2)","v":0},{"$f":"('Market Share'!H105*$L$2)*(c.total.d*$M$2)","v":0},{"$f":"SUM(D8:H8)","v":0},null,"Ano 1",{"$f":"('Market Share'!L105*$L$2)*(c.total.nova*$M$2)","v":0},{"$f":"('Market Share'!M105*$L$2)*(c.total.a*$M$2)","v":0},{"$f":"('Market Share'!N105*$L$2)*(c.total.b*$M$2)","v":0},{"$f":"('Market Share'!O105*$L$2)*(c.total.c*$M$2)","v":0},{"$f":"('Market Share'!P105*$L$2)*(c.total.d*$M$2)","v":0},{"$f":"SUM(L8:P8)","v":0}]
[null,null,"Ano 2",{"$f":"('Market Share'!D106*$L$2)*(c.total.nova*$M$2)","v":0},{"$f":"('Market Share'!E106*$L$2)*(c.total.a*$M$2)","v":0},{"$f":"('Market Share'!F106*$L$2)*(c.total.b*$M$2)","v":0},{"$f":"('Market Share'!G106*$L$2)*(c.total.c*$M$2)","v":0},{"$f":"('Market Share'!H106*$L$2)*(c.total.d*$M$2)","v":0},{"$f":"SUM(D9:H9)","v":0},null,"Ano 2",{"$f":"('Market Share'!L106*$L$2)*(c.total.nova*$M$2)","v":0},{"$f":"('Market Share'!M106*$L$2)*(c.total.a*$M$2)","v":0},{"$f":"('Market Share'!N106*$L$2)*(c.total.b*$M$2)","v":0},{"$f":"('Market Share'!O106*$L$2)*(c.total.c*$M$2)","v":0},{"$f":"('Market Share'!P106*$L$2)*(c.total.d*$M$2)","v":0},{"$f":"SUM(L9:P9)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"(IF(AF9>controle_formulario!$J$16,\"Ocultar\",\"\"))","v":""}]
[null,null,"Ano 3",{"$f":"('Market Share'!D107*$L$2)*(c.total.nova*$M$2)","v":0},{"$f":"('Market Share'!E107*$L$2)*(c.total.a*$M$2)","v":0},{"$f":"('Market Share'!F107*$L$2)*(c.total.b*$M$2)","v":0},{"$f":"('Market Share'!G107*$L$2)*(c.total.c*$M$2)","v":0},{"$f":"('Market Share'!H107*$L$2)*(c.total.d*$M$2)","v":0},0,null,"Ano 3",{"$f":"('Market Share'!L107*$L$2)*(c.total.nova*$M$2)","v":0},{"$f":"('Market Share'!M107*$L$2)*(c.total.a*$M$2)","v":0},{"$f":"('Market Share'!N107*$L$2)*(c.total.b*$M$2)","v":0},{"$f":"('Market Share'!O107*$L$2)*(c.total.c*$M$2)","v":0},{"$f":"('Market Share'!P107*$L$2)*(c.total.d*$M$2)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"(IF(AF10>controle_formulario!$J$16,\"Ocultar\",\"\"))","v":""}]
[null,null,"Ano 4",{"$f":"('Market Share'!D108*$L$2)*(c.total.nova*$M$2)","v":0},{"$f":"('Market Share'!E108*$L$2)*(c.total.a*$M$2)","v":0},{"$f":"('Market Share'!F108*$L$2)*(c.total.b*$M$2)","v":0},{"$f":"('Market Share'!G108*$L$2)*(c.total.c*$M$2)","v":0},{"$f":"('Market Share'!H108*$L$2)*(c.total.d*$M$2)","v":0},0,null,"Ano 4",{"$f":"('Market Share'!L108*$L$2)*(c.total.nova*$M$2)","v":0},{"$f":"('Market Share'!M108*$L$2)*(c.total.a*$M$2)","v":0},{"$f":"('Market Share'!N108*$L$2)*(c.total.b*$M$2)","v":0},{"$f":"('Market Share'!O108*$L$2)*(c.total.c*$M$2)","v":0},{"$f":"('Market Share'!P108*$L$2)*(c.total.d*$M$2)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"(IF(AF11>controle_formulario!$J$16,\"Ocultar\",\"\"))","v":""}]
[null,null,"Ano 5",{"$f":"('Market Share'!D109*$L$2)*(c.total.nova*$M$2)","v":0},{"$f":"('Market Share'!E109*$L$2)*(c.total.a*$M$2)","v":0},{"$f":"('Market Share'!F109*$L$2)*(c.total.b*$M$2)","v":0},{"$f":"('Market Share'!G109*$L$2)*(c.total.c*$M$2)","v":0},{"$f":"('Market Share'!H109*$L$2)*(c.total.d*$M$2)","v":0},0,null,"Ano 5",{"$f":"('Market Share'!L109*$L$2)*(c.total.nova*$M$2)","v":0},{"$f":"('Market Share'!M109*$L$2)*(c.total.a*$M$2)","v":0},{"$f":"('Market Share'!N109*$L$2)*(c.total.b*$M$2)","v":0},{"$f":"('Market Share'!O109*$L$2)*(c.total.c*$M$2)","v":0},{"$f":"('Market Share'!P109*$L$2)*(c.total.d*$M$2)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"(IF(AF12>controle_formulario!$J$16,\"Ocultar\",\"\"))","v":""}]
[null,null,"Ano 6",{"$f":"('Market Share'!D110*$L$2)*(c.total.nova*$M$2)","v":0},{"$f":"('Market Share'!E110*$L$2)*(c.total.a*$M$2)","v":0},{"$f":"('Market Share'!F110*$L$2)*(c.total.b*$M$2)","v":0},{"$f":"('Market Share'!G110*$L$2)*(c.total.c*$M$2)","v":0},{"$f":"('Market Share'!H110*$L$2)*(c.total.d*$M$2)","v":0},0,null,"Ano 6",{"$f":"('Market Share'!L110*$L$2)*(c.total.nova*$M$2)","v":0},{"$f":"('Market Share'!M110*$L$2)*(c.total.a*$M$2)","v":0},{"$f":"('Market Share'!N110*$L$2)*(c.total.b*$M$2)","v":0},{"$f":"('Market Share'!O110*$L$2)*(c.total.c*$M$2)","v":0},{"$f":"('Market Share'!P110*$L$2)*(c.total.d*$M$2)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"(IF(AF13>controle_formulario!$J$16,\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Ano 7",{"$f":"('Market Share'!D111*$L$2)*(c.total.nova*$M$2)","v":0},{"$f":"('Market Share'!E111*$L$2)*(c.total.a*$M$2)","v":0},{"$f":"('Market Share'!F111*$L$2)*(c.total.b*$M$2)","v":0},{"$f":"('Market Share'!G111*$L$2)*(c.total.c*$M$2)","v":0},{"$f":"('Market Share'!H111*$L$2)*(c.total.d*$M$2)","v":0},0,null,"Ano 7",{"$f":"('Market Share'!L111*$L$2)*(c.total.nova*$M$2)","v":0},{"$f":"('Market Share'!M111*$L$2)*(c.total.a*$M$2)","v":0},{"$f":"('Market Share'!N111*$L$2)*(c.total.b*$M$2)","v":0},{"$f":"('Market Share'!O111*$L$2)*(c.total.c*$M$2)","v":0},{"$f":"('Market Share'!P111*$L$2)*(c.total.d*$M$2)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"(IF(AF14>controle_formulario!$J$16,\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Ano 8",{"$f":"('Market Share'!D112*$L$2)*(c.total.nova*$M$2)","v":0},{"$f":"('Market Share'!E112*$L$2)*(c.total.a*$M$2)","v":0},{"$f":"('Market Share'!F112*$L$2)*(c.total.b*$M$2)","v":0},{"$f":"('Market Share'!G112*$L$2)*(c.total.c*$M$2)","v":0},{"$f":"('Market Share'!H112*$L$2)*(c.total.d*$M$2)","v":0},0,null,"Ano 8",{"$f":"('Market Share'!L112*$L$2)*(c.total.nova*$M$2)","v":0},{"$f":"('Market Share'!M112*$L$2)*(c.total.a*$M$2)","v":0},{"$f":"('Market Share'!N112*$L$2)*(c.total.b*$M$2)","v":0},{"$f":"('Market Share'!O112*$L$2)*(c.total.c*$M$2)","v":0},{"$f":"('Market Share'!P112*$L$2)*(c.total.d*$M$2)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"(IF(AF15>controle_formulario!$J$16,\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Ano 9",{"$f":"('Market Share'!D113*$L$2)*(c.total.nova*$M$2)","v":0},{"$f":"('Market Share'!E113*$L$2)*(c.total.a*$M$2)","v":0},{"$f":"('Market Share'!F113*$L$2)*(c.total.b*$M$2)","v":0},{"$f":"('Market Share'!G113*$L$2)*(c.total.c*$M$2)","v":0},{"$f":"('Market Share'!H113*$L$2)*(c.total.d*$M$2)","v":0},0,null,"Ano 9",{"$f":"('Market Share'!L113*$L$2)*(c.total.nova*$M$2)","v":0},{"$f":"('Market Share'!M113*$L$2)*(c.total.a*$M$2)","v":0},{"$f":"('Market Share'!N113*$L$2)*(c.total.b*$M$2)","v":0},{"$f":"('Market Share'!O113*$L$2)*(c.total.c*$M$2)","v":0},{"$f":"('Market Share'!P113*$L$2)*(c.total.d*$M$2)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"(IF(AF16>controle_formulario!$J$16,\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Ano 10",{"$f":"('Market Share'!D114*$L$2)*(c.total.nova*$M$2)","v":0},{"$f":"('Market Share'!E114*$L$2)*(c.total.a*$M$2)","v":0},{"$f":"('Market Share'!F114*$L$2)*(c.total.b*$M$2)","v":0},{"$f":"('Market Share'!G114*$L$2)*(c.total.c*$M$2)","v":0},{"$f":"('Market Share'!H114*$L$2)*(c.total.d*$M$2)","v":0},0,null,"Ano 10",{"$f":"('Market Share'!L114*$L$2)*(c.total.nova*$M$2)","v":0},{"$f":"('Market Share'!M114*$L$2)*(c.total.a*$M$2)","v":0},{"$f":"('Market Share'!N114*$L$2)*(c.total.b*$M$2)","v":0},{"$f":"('Market Share'!O114*$L$2)*(c.total.c*$M$2)","v":0},{"$f":"('Market Share'!P114*$L$2)*(c.total.d*$M$2)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"(IF(AF17>controle_formulario!$J$16,\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Total",{"$f":"SUM(D8:D17)","v":0},{"$f":"SUM(E8:E17)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(L8:L17)","v":0},{"$f":"SUM(M8:M17)","v":0},0,0,0,0]
[]
[]
[null,null,{"$f":"cen.alt2","v":"Custo SIASG"},null,null,null,null,null,null,null,{"$f":"cen.alt3","v":"Custo CMED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$23>controle_formulario!$E$16,\"Ocultar\",\"\")","v":"Ocultar"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$23>controle_formulario!$E$16,\"Ocultar\",\"\")","v":"Ocultar"}]
[null,null,2,{"$f":"trat.novo","v":0},{"$f":"trat.a","v":0},{"$f":"trat.b","v":0},{"$f":"trat.c","v":0},{"$f":"trat.d","v":0},"Total",null,3,{"$f":"trat.novo","v":0},{"$f":"trat.a","v":0},{"$f":"trat.b","v":0},{"$f":"trat.c","v":0},{"$f":"trat.d","v":0},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$23>controle_formulario!$E$16,\"Ocultar\",\"\")","v":"Ocultar"}]
[null,null,"Ano 1",{"$f":"('Market Share'!D121*$L$2)*(c.total.nova*$M$2)","v":0},{"$f":"('Market Share'!E121*$L$2)*(c.total.a*$M$2)","v":0},{"$f":"('Market Share'!F121*$L$2)*(c.total.b*$M$2)","v":0},{"$f":"('Market Share'!G121*$L$2)*(c.total.c*$M$2)","v":0},{"$f":"('Market Share'!H121*$L$2)*(c.total.d*$M$2)","v":0},{"$f":"SUM(D24:H24)","v":0},null,"Ano 1",{"$f":"('Market Share'!L121*$L$2)*(c.total.nova*$M$2)","v":0},{"$f":"('Market Share'!M121*$L$2)*(c.total.a*$M$2)","v":0},{"$f":"('Market Share'!N121*$L$2)*(c.total.b*$M$2)","v":0},{"$f":"('Market Share'!O121*$L$2)*(c.total.c*$M$2)","v":0},{"$f":"('Market Share'!P121*$L$2)*(c.total.d*$M$2)","v":0},{"$f":"SUM(L24:P24)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$23>controle_formulario!$E$16,\"Ocultar\",\"\")","v":"Ocultar"}]
[null,null,"Ano 2",{"$f":"('Market Share'!D122*$L$2)*(c.total.nova*$M$2)","v":0},{"$f":"('Market Share'!E122*$L$2)*(c.total.a*$M$2)","v":0},{"$f":"('Market Share'!F122*$L$2)*(c.total.b*$M$2)","v":0},{"$f":"('Market Share'!G122*$L$2)*(c.total.c*$M$2)","v":0},{"$f":"('Market Share'!H122*$L$2)*(c.total.d*$M$2)","v":0},{"$f":"SUM(D25:H25)","v":0},null,"Ano 2",{"$f":"('Market Share'!L122*$L$2)*(c.total.nova*$M$2)","v":0},{"$f":"('Market Share'!M122*$L$2)*(c.total.a*$M$2)","v":0},{"$f":"('Market Share'!N122*$L$2)*(c.total.b*$M$2)","v":0},{"$f":"('Market Share'!O122*$L$2)*(c.total.c*$M$2)","v":0},{"$f":"('Market Share'!P122*$L$2)*(c.total.d*$M$2)","v":0},{"$f":"SUM(L25:P25)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"(IF(OR(AF25>controle_formulario!$J$16,$C$23>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Ano 3",{"$f":"('Market Share'!D123*$L$2)*(c.total.nova*$M$2)","v":0},{"$f":"('Market Share'!E123*$L$2)*(c.total.a*$M$2)","v":0},{"$f":"('Market Share'!F123*$L$2)*(c.total.b*$M$2)","v":0},{"$f":"('Market Share'!G123*$L$2)*(c.total.c*$M$2)","v":0},{"$f":"('Market Share'!H123*$L$2)*(c.total.d*$M$2)","v":0},0,null,"Ano 3",{"$f":"('Market Share'!L123*$L$2)*(c.total.nova*$M$2)","v":0},{"$f":"('Market Share'!M123*$L$2)*(c.total.a*$M$2)","v":0},{"$f":"('Market Share'!N123*$L$2)*(c.total.b*$M$2)","v":0},{"$f":"('Market Share'!O123*$L$2)*(c.total.c*$M$2)","v":0},{"$f":"('Market Share'!P123*$L$2)*(c.total.d*$M$2)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"(IF(OR(AF26>controle_formulario!$J$16,$C$23>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Ano 4",{"$f":"('Market Share'!D124*$L$2)*(c.total.nova*$M$2)","v":0},{"$f":"('Market Share'!E124*$L$2)*(c.total.a*$M$2)","v":0},{"$f":"('Market Share'!F124*$L$2)*(c.total.b*$M$2)","v":0},{"$f":"('Market Share'!G124*$L$2)*(c.total.c*$M$2)","v":0},{"$f":"('Market Share'!H124*$L$2)*(c.total.d*$M$2)","v":0},0,null,"Ano 4",{"$f":"('Market Share'!L124*$L$2)*(c.total.nova*$M$2)","v":0},{"$f":"('Market Share'!M124*$L$2)*(c.total.a*$M$2)","v":0},{"$f":"('Market Share'!N124*$L$2)*(c.total.b*$M$2)","v":0},{"$f":"('Market Share'!O124*$L$2)*(c.total.c*$M$2)","v":0},{"$f":"('Market Share'!P124*$L$2)*(c.total.d*$M$2)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"(IF(OR(AF27>controle_formulario!$J$16,$C$23>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Ano 5",{"$f":"('Market Share'!D125*$L$2)*(c.total.nova*$M$2)","v":0},{"$f":"('Market Share'!E125*$L$2)*(c.total.a*$M$2)","v":0},{"$f":"('Market Share'!F125*$L$2)*(c.total.b*$M$2)","v":0},{"$f":"('Market Share'!G125*$L$2)*(c.total.c*$M$2)","v":0},{"$f":"('Market Share'!H125*$L$2)*(c.total.d*$M$2)","v":0},0,null,"Ano 5",{"$f":"('Market Share'!L125*$L$2)*(c.total.nova*$M$2)","v":0},{"$f":"('Market Share'!M125*$L$2)*(c.total.a*$M$2)","v":0},{"$f":"('Market Share'!N125*$L$2)*(c.total.b*$M$2)","v":0},{"$f":"('Market Share'!O125*$L$2)*(c.total.c*$M$2)","v":0},{"$f":"('Market Share'!P125*$L$2)*(c.total.d*$M$2)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"(IF(OR(AF28>controle_formulario!$J$16,$C$23>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Ano 6",{"$f":"('Market Share'!D126*$L$2)*(c.total.nova*$M$2)","v":0},{"$f":"('Market Share'!E126*$L$2)*(c.total.a*$M$2)","v":0},{"$f":"('Market Share'!F126*$L$2)*(c.total.b*$M$2)","v":0},{"$f":"('Market Share'!G126*$L$2)*(c.total.c*$M$2)","v":0},{"$f":"('Market Share'!H126*$L$2)*(c.total.d*$M$2)","v":0},0,null,"Ano 6",{"$f":"('Market Share'!L126*$L$2)*(c.total.nova*$M$2)","v":0},{"$f":"('Market Share'!M126*$L$2)*(c.total.a*$M$2)","v":0},{"$f":"('Market Share'!N126*$L$2)*(c.total.b*$M$2)","v":0},{"$f":"('Market Share'!O126*$L$2)*(c.total.c*$M$2)","v":0},{"$f":"('Market Share'!P126*$L$2)*(c.total.d*$M$2)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"(IF(OR(AF29>controle_formulario!$J$16,$C$23>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Ano 7",{"$f":"('Market Share'!D127*$L$2)*(c.total.nova*$M$2)","v":0},{"$f":"('Market Share'!E127*$L$2)*(c.total.a*$M$2)","v":0},{"$f":"('Market Share'!F127*$L$2)*(c.total.b*$M$2)","v":0},{"$f":"('Market Share'!G127*$L$2)*(c.total.c*$M$2)","v":0},{"$f":"('Market Share'!H127*$L$2)*(c.total.d*$M$2)","v":0},0,null,"Ano 7",{"$f":"('Market Share'!L127*$L$2)*(c.total.nova*$M$2)","v":0},{"$f":"('Market Share'!M127*$L$2)*(c.total.a*$M$2)","v":0},{"$f":"('Market Share'!N127*$L$2)*(c.total.b*$M$2)","v":0},{"$f":"('Market Share'!O127*$L$2)*(c.total.c*$M$2)","v":0},{"$f":"('Market Share'!P127*$L$2)*(c.total.d*$M$2)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"(IF(OR(AF30>controle_formulario!$J$16,$C$23>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Ano 8",{"$f":"('Market Share'!D128*$L$2)*(c.total.nova*$M$2)","v":0},{"$f":"('Market Share'!E128*$L$2)*(c.total.a*$M$2)","v":0},{"$f":"('Market Share'!F128*$L$2)*(c.total.b*$M$2)","v":0},{"$f":"('Market Share'!G128*$L$2)*(c.total.c*$M$2)","v":0},{"$f":"('Market Share'!H128*$L$2)*(c.total.d*$M$2)","v":0},0,null,"Ano 8",{"$f":"('Market Share'!L128*$L$2)*(c.total.nova*$M$2)","v":0},{"$f":"('Market Share'!M128*$L$2)*(c.total.a*$M$2)","v":0},{"$f":"('Market Share'!N128*$L$2)*(c.total.b*$M$2)","v":0},{"$f":"('Market Share'!O128*$L$2)*(c.total.c*$M$2)","v":0},{"$f":"('Market Share'!P128*$L$2)*(c.total.d*$M$2)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"(IF(OR(AF31>controle_formulario!$J$16,$C$23>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Ano 9",{"$f":"('Market Share'!D129*$L$2)*(c.total.nova*$M$2)","v":0},{"$f":"('Market Share'!E129*$L$2)*(c.total.a*$M$2)","v":0},{"$f":"('Market Share'!F129*$L$2)*(c.total.b*$M$2)","v":0},{"$f":"('Market Share'!G129*$L$2)*(c.total.c*$M$2)","v":0},{"$f":"('Market Share'!H129*$L$2)*(c.total.d*$M$2)","v":0},0,null,"Ano 9",{"$f":"('Market Share'!L129*$L$2)*(c.total.nova*$M$2)","v":0},{"$f":"('Market Share'!M129*$L$2)*(c.total.a*$M$2)","v":0},{"$f":"('Market Share'!N129*$L$2)*(c.total.b*$M$2)","v":0},{"$f":"('Market Share'!O129*$L$2)*(c.total.c*$M$2)","v":0},{"$f":"('Market Share'!P129*$L$2)*(c.total.d*$M$2)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"(IF(OR(AF32>controle_formulario!$J$16,$C$23>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Ano 10",{"$f":"('Market Share'!D130*$L$2)*(c.total.nova*$M$2)","v":0},{"$f":"('Market Share'!E130*$L$2)*(c.total.a*$M$2)","v":0},{"$f":"('Market Share'!F130*$L$2)*(c.total.b*$M$2)","v":0},{"$f":"('Market Share'!G130*$L$2)*(c.total.c*$M$2)","v":0},{"$f":"('Market Share'!H130*$L$2)*(c.total.d*$M$2)","v":0},0,null,"Ano 10",{"$f":"('Market Share'!L130*$L$2)*(c.total.nova*$M$2)","v":0},{"$f":"('Market Share'!M130*$L$2)*(c.total.a*$M$2)","v":0},{"$f":"('Market Share'!N130*$L$2)*(c.total.b*$M$2)","v":0},{"$f":"('Market Share'!O130*$L$2)*(c.total.c*$M$2)","v":0},{"$f":"('Market Share'!P130*$L$2)*(c.total.d*$M$2)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"(IF(OR(AF33>controle_formulario!$J$16,$C$23>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Total",{"$f":"SUM(D24:D33)","v":0},{"$f":"SUM(E24:E33)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(L24:L33)","v":0},{"$f":"SUM(M24:M33)","v":0},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$23>controle_formulario!$E$16,\"Ocultar\",\"\")","v":"Ocultar"}]
[]
[]
[null,null,{"$f":"cen.alt4","v":"Cenário Alternativo 4"},null,null,null,null,null,null,null,{"$f":"cen.alt5","v":"Cenário Alternativo 5"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$39>controle_formulario!$E$16,\"Ocultar\",\"\")","v":"Ocultar"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$39>controle_formulario!$E$16,\"Ocultar\",\"\")","v":"Ocultar"}]
[null,null,4,{"$f":"trat.novo","v":0},{"$f":"trat.a","v":0},{"$f":"trat.b","v":0},{"$f":"trat.c","v":0},{"$f":"trat.d","v":0},"Total",null,5,{"$f":"trat.novo","v":0},{"$f":"trat.a","v":0},{"$f":"trat.b","v":0},{"$f":"trat.c","v":0},{"$f":"trat.d","v":0},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$39>controle_formulario!$E$16,\"Ocultar\",\"\")","v":"Ocultar"}]
[null,null,"Ano 1",{"$f":"('Market Share'!D137*$L$2)*(c.total.nova*$M$2)","v":0},{"$f":"('Market Share'!E137*$L$2)*(c.total.a*$M$2)","v":0},{"$f":"('Market Share'!F137*$L$2)*(c.total.b*$M$2)","v":0},{"$f":"('Market Share'!G137*$L$2)*(c.total.c*$M$2)","v":0},{"$f":"('Market Share'!H137*$L$2)*(c.total.d*$M$2)","v":0},{"$f":"SUM(D40:H40)","v":0},null,"Ano 1",{"$f":"('Market Share'!L137*$L$2)*(c.total.nova*$M$2)","v":0},{"$f":"('Market Share'!M137*$L$2)*(c.total.a*$M$2)","v":0},{"$f":"('Market Share'!N137*$L$2)*(c.total.b*$M$2)","v":0},{"$f":"('Market Share'!O137*$L$2)*(c.total.c*$M$2)","v":0},{"$f":"('Market Share'!P137*$L$2)*(c.total.d*$M$2)","v":0},{"$f":"SUM(L40:P40)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$39>controle_formulario!$E$16,\"Ocultar\",\"\")","v":"Ocultar"}]
[null,null,"Ano 2",{"$f":"('Market Share'!D138*$L$2)*(c.total.nova*$M$2)","v":0},{"$f":"('Market Share'!E138*$L$2)*(c.total.a*$M$2)","v":0},{"$f":"('Market Share'!F138*$L$2)*(c.total.b*$M$2)","v":0},{"$f":"('Market Share'!G138*$L$2)*(c.total.c*$M$2)","v":0},{"$f":"('Market Share'!H138*$L$2)*(c.total.d*$M$2)","v":0},{"$f":"SUM(D41:H41)","v":0},null,"Ano 2",{"$f":"('Market Share'!L138*$L$2)*(c.total.nova*$M$2)","v":0},{"$f":"('Market Share'!M138*$L$2)*(c.total.a*$M$2)","v":0},{"$f":"('Market Share'!N138*$L$2)*(c.total.b*$M$2)","v":0},{"$f":"('Market Share'!O138*$L$2)*(c.total.c*$M$2)","v":0},{"$f":"('Market Share'!P138*$L$2)*(c.total.d*$M$2)","v":0},{"$f":"SUM(L41:P41)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"(IF(OR(AF41>controle_formulario!$J$16,$C$39>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Ano 3",{"$f":"('Market Share'!D139*$L$2)*(c.total.nova*$M$2)","v":0},{"$f":"('Market Share'!E139*$L$2)*(c.total.a*$M$2)","v":0},{"$f":"('Market Share'!F139*$L$2)*(c.total.b*$M$2)","v":0},{"$f":"('Market Share'!G139*$L$2)*(c.total.c*$M$2)","v":0},{"$f":"('Market Share'!H139*$L$2)*(c.total.d*$M$2)","v":0},0,null,"Ano 3",{"$f":"('Market Share'!L139*$L$2)*(c.total.nova*$M$2)","v":0},{"$f":"('Market Share'!M139*$L$2)*(c.total.a*$M$2)","v":0},{"$f":"('Market Share'!N139*$L$2)*(c.total.b*$M$2)","v":0},{"$f":"('Market Share'!O139*$L$2)*(c.total.c*$M$2)","v":0},{"$f":"('Market Share'!P139*$L$2)*(c.total.d*$M$2)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"(IF(OR(AF42>controle_formulario!$J$16,$C$39>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Ano 4",{"$f":"('Market Share'!D140*$L$2)*(c.total.nova*$M$2)","v":0},{"$f":"('Market Share'!E140*$L$2)*(c.total.a*$M$2)","v":0},{"$f":"('Market Share'!F140*$L$2)*(c.total.b*$M$2)","v":0},{"$f":"('Market Share'!G140*$L$2)*(c.total.c*$M$2)","v":0},{"$f":"('Market Share'!H140*$L$2)*(c.total.d*$M$2)","v":0},0,null,"Ano 4",{"$f":"('Market Share'!L140*$L$2)*(c.total.nova*$M$2)","v":0},{"$f":"('Market Share'!M140*$L$2)*(c.total.a*$M$2)","v":0},{"$f":"('Market Share'!N140*$L$2)*(c.total.b*$M$2)","v":0},{"$f":"('Market Share'!O140*$L$2)*(c.total.c*$M$2)","v":0},{"$f":"('Market Share'!P140*$L$2)*(c.total.d*$M$2)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"(IF(OR(AF43>controle_formulario!$J$16,$C$39>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Ano 5",{"$f":"('Market Share'!D141*$L$2)*(c.total.nova*$M$2)","v":0},{"$f":"('Market Share'!E141*$L$2)*(c.total.a*$M$2)","v":0},{"$f":"('Market Share'!F141*$L$2)*(c.total.b*$M$2)","v":0},{"$f":"('Market Share'!G141*$L$2)*(c.total.c*$M$2)","v":0},{"$f":"('Market Share'!H141*$L$2)*(c.total.d*$M$2)","v":0},0,null,"Ano 5",{"$f":"('Market Share'!L141*$L$2)*(c.total.nova*$M$2)","v":0},{"$f":"('Market Share'!M141*$L$2)*(c.total.a*$M$2)","v":0},{"$f":"('Market Share'!N141*$L$2)*(c.total.b*$M$2)","v":0},{"$f":"('Market Share'!O141*$L$2)*(c.total.c*$M$2)","v":0},{"$f":"('Market Share'!P141*$L$2)*(c.total.d*$M$2)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"(IF(OR(AF44>controle_formulario!$J$16,$C$39>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Ano 6",{"$f":"('Market Share'!D142*$L$2)*(c.total.nova*$M$2)","v":0},{"$f":"('Market Share'!E142*$L$2)*(c.total.a*$M$2)","v":0},{"$f":"('Market Share'!F142*$L$2)*(c.total.b*$M$2)","v":0},{"$f":"('Market Share'!G142*$L$2)*(c.total.c*$M$2)","v":0},{"$f":"('Market Share'!H142*$L$2)*(c.total.d*$M$2)","v":0},0,null,"Ano 6",{"$f":"('Market Share'!L142*$L$2)*(c.total.nova*$M$2)","v":0},{"$f":"('Market Share'!M142*$L$2)*(c.total.a*$M$2)","v":0},{"$f":"('Market Share'!N142*$L$2)*(c.total.b*$M$2)","v":0},{"$f":"('Market Share'!O142*$L$2)*(c.total.c*$M$2)","v":0},{"$f":"('Market Share'!P142*$L$2)*(c.total.d*$M$2)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"(IF(OR(AF45>controle_formulario!$J$16,$C$39>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Ano 7",{"$f":"('Market Share'!D143*$L$2)*(c.total.nova*$M$2)","v":0},{"$f":"('Market Share'!E143*$L$2)*(c.total.a*$M$2)","v":0},{"$f":"('Market Share'!F143*$L$2)*(c.total.b*$M$2)","v":0},{"$f":"('Market Share'!G143*$L$2)*(c.total.c*$M$2)","v":0},{"$f":"('Market Share'!H143*$L$2)*(c.total.d*$M$2)","v":0},0,null,"Ano 7",{"$f":"('Market Share'!L143*$L$2)*(c.total.nova*$M$2)","v":0},{"$f":"('Market Share'!M143*$L$2)*(c.total.a*$M$2)","v":0},{"$f":"('Market Share'!N143*$L$2)*(c.total.b*$M$2)","v":0},{"$f":"('Market Share'!O143*$L$2)*(c.total.c*$M$2)","v":0},{"$f":"('Market Share'!P143*$L$2)*(c.total.d*$M$2)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"(IF(OR(AF46>controle_formulario!$J$16,$C$39>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Ano 8",{"$f":"('Market Share'!D144*$L$2)*(c.total.nova*$M$2)","v":0},{"$f":"('Market Share'!E144*$L$2)*(c.total.a*$M$2)","v":0},{"$f":"('Market Share'!F144*$L$2)*(c.total.b*$M$2)","v":0},{"$f":"('Market Share'!G144*$L$2)*(c.total.c*$M$2)","v":0},{"$f":"('Market Share'!H144*$L$2)*(c.total.d*$M$2)","v":0},0,null,"Ano 8",{"$f":"('Market Share'!L144*$L$2)*(c.total.nova*$M$2)","v":0},{"$f":"('Market Share'!M144*$L$2)*(c.total.a*$M$2)","v":0},{"$f":"('Market Share'!N144*$L$2)*(c.total.b*$M$2)","v":0},{"$f":"('Market Share'!O144*$L$2)*(c.total.c*$M$2)","v":0},{"$f":"('Market Share'!P144*$L$2)*(c.total.d*$M$2)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"(IF(OR(AF47>controle_formulario!$J$16,$C$39>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Ano 9",{"$f":"('Market Share'!D145*$L$2)*(c.total.nova*$M$2)","v":0},{"$f":"('Market Share'!E145*$L$2)*(c.total.a*$M$2)","v":0},{"$f":"('Market Share'!F145*$L$2)*(c.total.b*$M$2)","v":0},{"$f":"('Market Share'!G145*$L$2)*(c.total.c*$M$2)","v":0},{"$f":"('Market Share'!H145*$L$2)*(c.total.d*$M$2)","v":0},0,null,"Ano 9",{"$f":"('Market Share'!L145*$L$2)*(c.total.nova*$M$2)","v":0},{"$f":"('Market Share'!M145*$L$2)*(c.total.a*$M$2)","v":0},{"$f":"('Market Share'!N145*$L$2)*(c.total.b*$M$2)","v":0},{"$f":"('Market Share'!O145*$L$2)*(c.total.c*$M$2)","v":0},{"$f":"('Market Share'!P145*$L$2)*(c.total.d*$M$2)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"(IF(OR(AF48>controle_formulario!$J$16,$C$39>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Ano 10",{"$f":"('Market Share'!D146*$L$2)*(c.total.nova*$M$2)","v":0},{"$f":"('Market Share'!E146*$L$2)*(c.total.a*$M$2)","v":0},{"$f":"('Market Share'!F146*$L$2)*(c.total.b*$M$2)","v":0},{"$f":"('Market Share'!G146*$L$2)*(c.total.c*$M$2)","v":0},{"$f":"('Market Share'!H146*$L$2)*(c.total.d*$M$2)","v":0},0,null,"Ano 10",{"$f":"('Market Share'!L146*$L$2)*(c.total.nova*$M$2)","v":0},{"$f":"('Market Share'!M146*$L$2)*(c.total.a*$M$2)","v":0},{"$f":"('Market Share'!N146*$L$2)*(c.total.b*$M$2)","v":0},{"$f":"('Market Share'!O146*$L$2)*(c.total.c*$M$2)","v":0},{"$f":"('Market Share'!P146*$L$2)*(c.total.d*$M$2)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"(IF(OR(AF49>controle_formulario!$J$16,$C$39>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Total",{"$f":"SUM(D40:D49)","v":0},{"$f":"SUM(E40:E49)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(L40:L49)","v":0},{"$f":"SUM(M40:M49)","v":0},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$39>controle_formulario!$E$16,\"Ocultar\",\"\")","v":"Ocultar"}]
[]
[]
[null,null,{"$f":"cen.alt6","v":"Cenário Alternativo 6"},null,null,null,null,null,null,null,{"$f":"cen.alt7","v":"Cenário Alternativo 7"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$55>controle_formulario!$E$16,\"Ocultar\",\"\")","v":"Ocultar"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$55>controle_formulario!$E$16,\"Ocultar\",\"\")","v":"Ocultar"}]
[null,null,6,{"$f":"trat.novo","v":0},{"$f":"trat.a","v":0},{"$f":"trat.b","v":0},{"$f":"trat.c","v":0},{"$f":"trat.d","v":0},"Total",null,7,{"$f":"trat.novo","v":0},{"$f":"trat.a","v":0},{"$f":"trat.b","v":0},{"$f":"trat.c","v":0},{"$f":"trat.d","v":0},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$55>controle_formulario!$E$16,\"Ocultar\",\"\")","v":"Ocultar"}]
[null,null,"Ano 1",{"$f":"('Market Share'!D153*$L$2)*(c.total.nova*$M$2)","v":0},{"$f":"('Market Share'!E153*$L$2)*(c.total.a*$M$2)","v":0},{"$f":"('Market Share'!F153*$L$2)*(c.total.b*$M$2)","v":0},{"$f":"('Market Share'!G153*$L$2)*(c.total.c*$M$2)","v":0},{"$f":"('Market Share'!H153*$L$2)*(c.total.d*$M$2)","v":0},{"$f":"SUM(D56:H56)","v":0},null,"Ano 1",{"$f":"('Market Share'!L153*$L$2)*(c.total.nova*$M$2)","v":0},{"$f":"('Market Share'!M153*$L$2)*(c.total.a*$M$2)","v":0},{"$f":"('Market Share'!N153*$L$2)*(c.total.b*$M$2)","v":0},{"$f":"('Market Share'!O153*$L$2)*(c.total.c*$M$2)","v":0},{"$f":"('Market Share'!P153*$L$2)*(c.total.d*$M$2)","v":0},{"$f":"SUM(L56:P56)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$55>controle_formulario!$E$16,\"Ocultar\",\"\")","v":"Ocultar"}]
[null,null,"Ano 2",{"$f":"('Market Share'!D154*$L$2)*(c.total.nova*$M$2)","v":0},{"$f":"('Market Share'!E154*$L$2)*(c.total.a*$M$2)","v":0},{"$f":"('Market Share'!F154*$L$2)*(c.total.b*$M$2)","v":0},{"$f":"('Market Share'!G154*$L$2)*(c.total.c*$M$2)","v":0},{"$f":"('Market Share'!H154*$L$2)*(c.total.d*$M$2)","v":0},{"$f":"SUM(D57:H57)","v":0},null,"Ano 2",{"$f":"('Market Share'!L154*$L$2)*(c.total.nova*$M$2)","v":0},{"$f":"('Market Share'!M154*$L$2)*(c.total.a*$M$2)","v":0},{"$f":"('Market Share'!N154*$L$2)*(c.total.b*$M$2)","v":0},{"$f":"('Market Share'!O154*$L$2)*(c.total.c*$M$2)","v":0},{"$f":"('Market Share'!P154*$L$2)*(c.total.d*$M$2)","v":0},{"$f":"SUM(L57:P57)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"(IF(OR(AF57>controle_formulario!$J$16,$C$55>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Ano 3",{"$f":"('Market Share'!D155*$L$2)*(c.total.nova*$M$2)","v":0},{"$f":"('Market Share'!E155*$L$2)*(c.total.a*$M$2)","v":0},{"$f":"('Market Share'!F155*$L$2)*(c.total.b*$M$2)","v":0},{"$f":"('Market Share'!G155*$L$2)*(c.total.c*$M$2)","v":0},{"$f":"('Market Share'!H155*$L$2)*(c.total.d*$M$2)","v":0},0,null,"Ano 3",{"$f":"('Market Share'!L155*$L$2)*(c.total.nova*$M$2)","v":0},{"$f":"('Market Share'!M155*$L$2)*(c.total.a*$M$2)","v":0},{"$f":"('Market Share'!N155*$L$2)*(c.total.b*$M$2)","v":0},{"$f":"('Market Share'!O155*$L$2)*(c.total.c*$M$2)","v":0},{"$f":"('Market Share'!P155*$L$2)*(c.total.d*$M$2)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"(IF(OR(AF58>controle_formulario!$J$16,$C$55>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Ano 4",{"$f":"('Market Share'!D156*$L$2)*(c.total.nova*$M$2)","v":0},{"$f":"('Market Share'!E156*$L$2)*(c.total.a*$M$2)","v":0},{"$f":"('Market Share'!F156*$L$2)*(c.total.b*$M$2)","v":0},{"$f":"('Market Share'!G156*$L$2)*(c.total.c*$M$2)","v":0},{"$f":"('Market Share'!H156*$L$2)*(c.total.d*$M$2)","v":0},0,null,"Ano 4",{"$f":"('Market Share'!L156*$L$2)*(c.total.nova*$M$2)","v":0},{"$f":"('Market Share'!M156*$L$2)*(c.total.a*$M$2)","v":0},{"$f":"('Market Share'!N156*$L$2)*(c.total.b*$M$2)","v":0},{"$f":"('Market Share'!O156*$L$2)*(c.total.c*$M$2)","v":0},{"$f":"('Market Share'!P156*$L$2)*(c.total.d*$M$2)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"(IF(OR(AF59>controle_formulario!$J$16,$C$55>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Ano 5",{"$f":"('Market Share'!D157*$L$2)*(c.total.nova*$M$2)","v":0},{"$f":"('Market Share'!E157*$L$2)*(c.total.a*$M$2)","v":0},{"$f":"('Market Share'!F157*$L$2)*(c.total.b*$M$2)","v":0},{"$f":"('Market Share'!G157*$L$2)*(c.total.c*$M$2)","v":0},{"$f":"('Market Share'!H157*$L$2)*(c.total.d*$M$2)","v":0},0,null,"Ano 5",{"$f":"('Market Share'!L157*$L$2)*(c.total.nova*$M$2)","v":0},{"$f":"('Market Share'!M157*$L$2)*(c.total.a*$M$2)","v":0},{"$f":"('Market Share'!N157*$L$2)*(c.total.b*$M$2)","v":0},{"$f":"('Market Share'!O157*$L$2)*(c.total.c*$M$2)","v":0},{"$f":"('Market Share'!P157*$L$2)*(c.total.d*$M$2)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"(IF(OR(AF60>controle_formulario!$J$16,$C$55>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Ano 6",{"$f":"('Market Share'!D158*$L$2)*(c.total.nova*$M$2)","v":0},{"$f":"('Market Share'!E158*$L$2)*(c.total.a*$M$2)","v":0},{"$f":"('Market Share'!F158*$L$2)*(c.total.b*$M$2)","v":0},{"$f":"('Market Share'!G158*$L$2)*(c.total.c*$M$2)","v":0},{"$f":"('Market Share'!H158*$L$2)*(c.total.d*$M$2)","v":0},0,null,"Ano 6",{"$f":"('Market Share'!L158*$L$2)*(c.total.nova*$M$2)","v":0},{"$f":"('Market Share'!M158*$L$2)*(c.total.a*$M$2)","v":0},{"$f":"('Market Share'!N158*$L$2)*(c.total.b*$M$2)","v":0},{"$f":"('Market Share'!O158*$L$2)*(c.total.c*$M$2)","v":0},{"$f":"('Market Share'!P158*$L$2)*(c.total.d*$M$2)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"(IF(OR(AF61>controle_formulario!$J$16,$C$55>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Ano 7",{"$f":"('Market Share'!D159*$L$2)*(c.total.nova*$M$2)","v":0},{"$f":"('Market Share'!E159*$L$2)*(c.total.a*$M$2)","v":0},{"$f":"('Market Share'!F159*$L$2)*(c.total.b*$M$2)","v":0},{"$f":"('Market Share'!G159*$L$2)*(c.total.c*$M$2)","v":0},{"$f":"('Market Share'!H159*$L$2)*(c.total.d*$M$2)","v":0},0,null,"Ano 7",{"$f":"('Market Share'!L159*$L$2)*(c.total.nova*$M$2)","v":0},{"$f":"('Market Share'!M159*$L$2)*(c.total.a*$M$2)","v":0},{"$f":"('Market Share'!N159*$L$2)*(c.total.b*$M$2)","v":0},{"$f":"('Market Share'!O159*$L$2)*(c.total.c*$M$2)","v":0},{"$f":"('Market Share'!P159*$L$2)*(c.total.d*$M$2)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"(IF(OR(AF62>controle_formulario!$J$16,$C$55>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Ano 8",{"$f":"('Market Share'!D160*$L$2)*(c.total.nova*$M$2)","v":0},{"$f":"('Market Share'!E160*$L$2)*(c.total.a*$M$2)","v":0},{"$f":"('Market Share'!F160*$L$2)*(c.total.b*$M$2)","v":0},{"$f":"('Market Share'!G160*$L$2)*(c.total.c*$M$2)","v":0},{"$f":"('Market Share'!H160*$L$2)*(c.total.d*$M$2)","v":0},0,null,"Ano 8",{"$f":"('Market Share'!L160*$L$2)*(c.total.nova*$M$2)","v":0},{"$f":"('Market Share'!M160*$L$2)*(c.total.a*$M$2)","v":0},{"$f":"('Market Share'!N160*$L$2)*(c.total.b*$M$2)","v":0},{"$f":"('Market Share'!O160*$L$2)*(c.total.c*$M$2)","v":0},{"$f":"('Market Share'!P160*$L$2)*(c.total.d*$M$2)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"(IF(OR(AF63>controle_formulario!$J$16,$C$55>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Ano 9",{"$f":"('Market Share'!D161*$L$2)*(c.total.nova*$M$2)","v":0},{"$f":"('Market Share'!E161*$L$2)*(c.total.a*$M$2)","v":0},{"$f":"('Market Share'!F161*$L$2)*(c.total.b*$M$2)","v":0},{"$f":"('Market Share'!G161*$L$2)*(c.total.c*$M$2)","v":0},{"$f":"('Market Share'!H161*$L$2)*(c.total.d*$M$2)","v":0},0,null,"Ano 9",{"$f":"('Market Share'!L161*$L$2)*(c.total.nova*$M$2)","v":0},{"$f":"('Market Share'!M161*$L$2)*(c.total.a*$M$2)","v":0},{"$f":"('Market Share'!N161*$L$2)*(c.total.b*$M$2)","v":0},{"$f":"('Market Share'!O161*$L$2)*(c.total.c*$M$2)","v":0},{"$f":"('Market Share'!P161*$L$2)*(c.total.d*$M$2)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"(IF(OR(AF64>controle_formulario!$J$16,$C$55>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Ano 10",{"$f":"('Market Share'!D162*$L$2)*(c.total.nova*$M$2)","v":0},{"$f":"('Market Share'!E162*$L$2)*(c.total.a*$M$2)","v":0},{"$f":"('Market Share'!F162*$L$2)*(c.total.b*$M$2)","v":0},{"$f":"('Market Share'!G162*$L$2)*(c.total.c*$M$2)","v":0},{"$f":"('Market Share'!H162*$L$2)*(c.total.d*$M$2)","v":0},0,null,"Ano 10",{"$f":"('Market Share'!L162*$L$2)*(c.total.nova*$M$2)","v":0},{"$f":"('Market Share'!M162*$L$2)*(c.total.a*$M$2)","v":0},{"$f":"('Market Share'!N162*$L$2)*(c.total.b*$M$2)","v":0},{"$f":"('Market Share'!O162*$L$2)*(c.total.c*$M$2)","v":0},{"$f":"('Market Share'!P162*$L$2)*(c.total.d*$M$2)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"(IF(OR(AF65>controle_formulario!$J$16,$C$55>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Total",{"$f":"SUM(D56:D65)","v":0},{"$f":"SUM(E56:E65)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(L56:L65)","v":0},{"$f":"SUM(M56:M65)","v":0},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$55>controle_formulario!$E$16,\"Ocultar\",\"\")","v":"Ocultar"}]
[]
[]
[null,null,{"$f":"cen.alt8","v":"Cenário Alternativo 8"},null,null,null,null,null,null,null,{"$f":"cen.alt9","v":"Cenário Alternativo 9"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$71>controle_formulario!$E$16,\"Ocultar\",\"\")","v":"Ocultar"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$71>controle_formulario!$E$16,\"Ocultar\",\"\")","v":"Ocultar"}]
[null,null,8,{"$f":"trat.novo","v":0},{"$f":"trat.a","v":0},{"$f":"trat.b","v":0},{"$f":"trat.c","v":0},{"$f":"trat.d","v":0},"Total",null,9,{"$f":"trat.novo","v":0},{"$f":"trat.a","v":0},{"$f":"trat.b","v":0},{"$f":"trat.c","v":0},{"$f":"trat.d","v":0},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$71>controle_formulario!$E$16,\"Ocultar\",\"\")","v":"Ocultar"}]
[null,null,"Ano 1",{"$f":"('Market Share'!D169*$L$2)*(c.total.nova*$M$2)","v":0},{"$f":"('Market Share'!E169*$L$2)*(c.total.a*$M$2)","v":0},{"$f":"('Market Share'!F169*$L$2)*(c.total.b*$M$2)","v":0},{"$f":"('Market Share'!G169*$L$2)*(c.total.c*$M$2)","v":0},{"$f":"('Market Share'!H169*$L$2)*(c.total.d*$M$2)","v":0},{"$f":"SUM(D72:H72)","v":0},null,"Ano 1",{"$f":"('Market Share'!L169*$L$2)*(c.total.nova*$M$2)","v":0},{"$f":"('Market Share'!M169*$L$2)*(c.total.a*$M$2)","v":0},{"$f":"('Market Share'!N169*$L$2)*(c.total.b*$M$2)","v":0},{"$f":"('Market Share'!O169*$L$2)*(c.total.c*$M$2)","v":0},{"$f":"('Market Share'!P169*$L$2)*(c.total.d*$M$2)","v":0},{"$f":"SUM(L72:P72)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$71>controle_formulario!$E$16,\"Ocultar\",\"\")","v":"Ocultar"}]
[null,null,"Ano 2",{"$f":"('Market Share'!D170*$L$2)*(c.total.nova*$M$2)","v":0},{"$f":"('Market Share'!E170*$L$2)*(c.total.a*$M$2)","v":0},{"$f":"('Market Share'!F170*$L$2)*(c.total.b*$M$2)","v":0},{"$f":"('Market Share'!G170*$L$2)*(c.total.c*$M$2)","v":0},{"$f":"('Market Share'!H170*$L$2)*(c.total.d*$M$2)","v":0},{"$f":"SUM(D73:H73)","v":0},null,"Ano 2",{"$f":"('Market Share'!L170*$L$2)*(c.total.nova*$M$2)","v":0},{"$f":"('Market Share'!M170*$L$2)*(c.total.a*$M$2)","v":0},{"$f":"('Market Share'!N170*$L$2)*(c.total.b*$M$2)","v":0},{"$f":"('Market Share'!O170*$L$2)*(c.total.c*$M$2)","v":0},{"$f":"('Market Share'!P170*$L$2)*(c.total.d*$M$2)","v":0},{"$f":"SUM(L73:P73)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"(IF(OR(AF73>controle_formulario!$J$16,$C$71>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Ano 3",{"$f":"('Market Share'!D171*$L$2)*(c.total.nova*$M$2)","v":0},{"$f":"('Market Share'!E171*$L$2)*(c.total.a*$M$2)","v":0},{"$f":"('Market Share'!F171*$L$2)*(c.total.b*$M$2)","v":0},{"$f":"('Market Share'!G171*$L$2)*(c.total.c*$M$2)","v":0},{"$f":"('Market Share'!H171*$L$2)*(c.total.d*$M$2)","v":0},0,null,"Ano 3",{"$f":"('Market Share'!L171*$L$2)*(c.total.nova*$M$2)","v":0},{"$f":"('Market Share'!M171*$L$2)*(c.total.a*$M$2)","v":0},{"$f":"('Market Share'!N171*$L$2)*(c.total.b*$M$2)","v":0},{"$f":"('Market Share'!O171*$L$2)*(c.total.c*$M$2)","v":0},{"$f":"('Market Share'!P171*$L$2)*(c.total.d*$M$2)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"(IF(OR(AF74>controle_formulario!$J$16,$C$71>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Ano 4",{"$f":"('Market Share'!D172*$L$2)*(c.total.nova*$M$2)","v":0},{"$f":"('Market Share'!E172*$L$2)*(c.total.a*$M$2)","v":0},{"$f":"('Market Share'!F172*$L$2)*(c.total.b*$M$2)","v":0},{"$f":"('Market Share'!G172*$L$2)*(c.total.c*$M$2)","v":0},{"$f":"('Market Share'!H172*$L$2)*(c.total.d*$M$2)","v":0},0,null,"Ano 4",{"$f":"('Market Share'!L172*$L$2)*(c.total.nova*$M$2)","v":0},{"$f":"('Market Share'!M172*$L$2)*(c.total.a*$M$2)","v":0},{"$f":"('Market Share'!N172*$L$2)*(c.total.b*$M$2)","v":0},{"$f":"('Market Share'!O172*$L$2)*(c.total.c*$M$2)","v":0},{"$f":"('Market Share'!P172*$L$2)*(c.total.d*$M$2)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"(IF(OR(AF75>controle_formulario!$J$16,$C$71>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Ano 5",{"$f":"('Market Share'!D173*$L$2)*(c.total.nova*$M$2)","v":0},{"$f":"('Market Share'!E173*$L$2)*(c.total.a*$M$2)","v":0},{"$f":"('Market Share'!F173*$L$2)*(c.total.b*$M$2)","v":0},{"$f":"('Market Share'!G173*$L$2)*(c.total.c*$M$2)","v":0},{"$f":"('Market Share'!H173*$L$2)*(c.total.d*$M$2)","v":0},0,null,"Ano 5",{"$f":"('Market Share'!L173*$L$2)*(c.total.nova*$M$2)","v":0},{"$f":"('Market Share'!M173*$L$2)*(c.total.a*$M$2)","v":0},{"$f":"('Market Share'!N173*$L$2)*(c.total.b*$M$2)","v":0},{"$f":"('Market Share'!O173*$L$2)*(c.total.c*$M$2)","v":0},{"$f":"('Market Share'!P173*$L$2)*(c.total.d*$M$2)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"(IF(OR(AF76>controle_formulario!$J$16,$C$71>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Ano 6",{"$f":"('Market Share'!D174*$L$2)*(c.total.nova*$M$2)","v":0},{"$f":"('Market Share'!E174*$L$2)*(c.total.a*$M$2)","v":0},{"$f":"('Market Share'!F174*$L$2)*(c.total.b*$M$2)","v":0},{"$f":"('Market Share'!G174*$L$2)*(c.total.c*$M$2)","v":0},{"$f":"('Market Share'!H174*$L$2)*(c.total.d*$M$2)","v":0},0,null,"Ano 6",{"$f":"('Market Share'!L174*$L$2)*(c.total.nova*$M$2)","v":0},{"$f":"('Market Share'!M174*$L$2)*(c.total.a*$M$2)","v":0},{"$f":"('Market Share'!N174*$L$2)*(c.total.b*$M$2)","v":0},{"$f":"('Market Share'!O174*$L$2)*(c.total.c*$M$2)","v":0},{"$f":"('Market Share'!P174*$L$2)*(c.total.d*$M$2)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"(IF(OR(AF77>controle_formulario!$J$16,$C$71>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Ano 7",{"$f":"('Market Share'!D175*$L$2)*(c.total.nova*$M$2)","v":0},{"$f":"('Market Share'!E175*$L$2)*(c.total.a*$M$2)","v":0},{"$f":"('Market Share'!F175*$L$2)*(c.total.b*$M$2)","v":0},{"$f":"('Market Share'!G175*$L$2)*(c.total.c*$M$2)","v":0},{"$f":"('Market Share'!H175*$L$2)*(c.total.d*$M$2)","v":0},0,null,"Ano 7",{"$f":"('Market Share'!L175*$L$2)*(c.total.nova*$M$2)","v":0},{"$f":"('Market Share'!M175*$L$2)*(c.total.a*$M$2)","v":0},{"$f":"('Market Share'!N175*$L$2)*(c.total.b*$M$2)","v":0},{"$f":"('Market Share'!O175*$L$2)*(c.total.c*$M$2)","v":0},{"$f":"('Market Share'!P175*$L$2)*(c.total.d*$M$2)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"(IF(OR(AF78>controle_formulario!$J$16,$C$71>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Ano 8",{"$f":"('Market Share'!D176*$L$2)*(c.total.nova*$M$2)","v":0},{"$f":"('Market Share'!E176*$L$2)*(c.total.a*$M$2)","v":0},{"$f":"('Market Share'!F176*$L$2)*(c.total.b*$M$2)","v":0},{"$f":"('Market Share'!G176*$L$2)*(c.total.c*$M$2)","v":0},{"$f":"('Market Share'!H176*$L$2)*(c.total.d*$M$2)","v":0},0,null,"Ano 8",{"$f":"('Market Share'!L176*$L$2)*(c.total.nova*$M$2)","v":0},{"$f":"('Market Share'!M176*$L$2)*(c.total.a*$M$2)","v":0},{"$f":"('Market Share'!N176*$L$2)*(c.total.b*$M$2)","v":0},{"$f":"('Market Share'!O176*$L$2)*(c.total.c*$M$2)","v":0},{"$f":"('Market Share'!P176*$L$2)*(c.total.d*$M$2)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"(IF(OR(AF79>controle_formulario!$J$16,$C$71>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Ano 9",{"$f":"('Market Share'!D177*$L$2)*(c.total.nova*$M$2)","v":0},{"$f":"('Market Share'!E177*$L$2)*(c.total.a*$M$2)","v":0},{"$f":"('Market Share'!F177*$L$2)*(c.total.b*$M$2)","v":0},{"$f":"('Market Share'!G177*$L$2)*(c.total.c*$M$2)","v":0},{"$f":"('Market Share'!H177*$L$2)*(c.total.d*$M$2)","v":0},0,null,"Ano 9",{"$f":"('Market Share'!L177*$L$2)*(c.total.nova*$M$2)","v":0},{"$f":"('Market Share'!M177*$L$2)*(c.total.a*$M$2)","v":0},{"$f":"('Market Share'!N177*$L$2)*(c.total.b*$M$2)","v":0},{"$f":"('Market Share'!O177*$L$2)*(c.total.c*$M$2)","v":0},{"$f":"('Market Share'!P177*$L$2)*(c.total.d*$M$2)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"(IF(OR(AF80>controle_formulario!$J$16,$C$71>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Ano 10",{"$f":"('Market Share'!D178*$L$2)*(c.total.nova*$M$2)","v":0},{"$f":"('Market Share'!E178*$L$2)*(c.total.a*$M$2)","v":0},{"$f":"('Market Share'!F178*$L$2)*(c.total.b*$M$2)","v":0},{"$f":"('Market Share'!G178*$L$2)*(c.total.c*$M$2)","v":0},{"$f":"('Market Share'!H178*$L$2)*(c.total.d*$M$2)","v":0},0,null,"Ano 10",{"$f":"('Market Share'!L178*$L$2)*(c.total.nova*$M$2)","v":0},{"$f":"('Market Share'!M178*$L$2)*(c.total.a*$M$2)","v":0},{"$f":"('Market Share'!N178*$L$2)*(c.total.b*$M$2)","v":0},{"$f":"('Market Share'!O178*$L$2)*(c.total.c*$M$2)","v":0},{"$f":"('Market Share'!P178*$L$2)*(c.total.d*$M$2)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"(IF(OR(AF81>controle_formulario!$J$16,$C$71>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Total",{"$f":"SUM(D72:D81)","v":0},{"$f":"SUM(E72:E81)","v":0},0,0,0,0,null,"Total",{"$f":"SUM(L72:L81)","v":0},{"$f":"SUM(M72:M81)","v":0},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$71>controle_formulario!$E$16,\"Ocultar\",\"\")","v":"Ocultar"}]
[]
[]
[null,null,{"$f":"cen.alt10","v":"Cenário Alternativo 10"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$87>controle_formulario!$E$16,\"Ocultar\",\"\")","v":"Ocultar"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$87>controle_formulario!$E$16,\"Ocultar\",\"\")","v":"Ocultar"}]
[null,null,10,{"$f":"trat.novo","v":0},{"$f":"trat.a","v":0},{"$f":"trat.b","v":0},{"$f":"trat.c","v":0},{"$f":"trat.d","v":0},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$87>controle_formulario!$E$16,\"Ocultar\",\"\")","v":"Ocultar"}]
[null,null,"Ano 1",{"$f":"('Market Share'!D185*$L$2)*(c.total.nova*$M$2)","v":0},{"$f":"('Market Share'!E185*$L$2)*(c.total.a*$M$2)","v":0},{"$f":"('Market Share'!F185*$L$2)*(c.total.b*$M$2)","v":0},{"$f":"('Market Share'!G185*$L$2)*(c.total.c*$M$2)","v":0},{"$f":"('Market Share'!H185*$L$2)*(c.total.d*$M$2)","v":0},{"$f":"SUM(D88:H88)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$87>controle_formulario!$E$16,\"Ocultar\",\"\")","v":"Ocultar"}]
[null,null,"Ano 2",{"$f":"('Market Share'!D186*$L$2)*(c.total.nova*$M$2)","v":0},{"$f":"('Market Share'!E186*$L$2)*(c.total.a*$M$2)","v":0},{"$f":"('Market Share'!F186*$L$2)*(c.total.b*$M$2)","v":0},{"$f":"('Market Share'!G186*$L$2)*(c.total.c*$M$2)","v":0},{"$f":"('Market Share'!H186*$L$2)*(c.total.d*$M$2)","v":0},{"$f":"SUM(D89:H89)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"(IF(OR(AF89>controle_formulario!$J$16,$C$87>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Ano 3",{"$f":"('Market Share'!D187*$L$2)*(c.total.nova*$M$2)","v":0},{"$f":"('Market Share'!E187*$L$2)*(c.total.a*$M$2)","v":0},{"$f":"('Market Share'!F187*$L$2)*(c.total.b*$M$2)","v":0},{"$f":"('Market Share'!G187*$L$2)*(c.total.c*$M$2)","v":0},{"$f":"('Market Share'!H187*$L$2)*(c.total.d*$M$2)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"(IF(OR(AF90>controle_formulario!$J$16,$C$87>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Ano 4",{"$f":"('Market Share'!D188*$L$2)*(c.total.nova*$M$2)","v":0},{"$f":"('Market Share'!E188*$L$2)*(c.total.a*$M$2)","v":0},{"$f":"('Market Share'!F188*$L$2)*(c.total.b*$M$2)","v":0},{"$f":"('Market Share'!G188*$L$2)*(c.total.c*$M$2)","v":0},{"$f":"('Market Share'!H188*$L$2)*(c.total.d*$M$2)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"(IF(OR(AF91>controle_formulario!$J$16,$C$87>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Ano 5",{"$f":"('Market Share'!D189*$L$2)*(c.total.nova*$M$2)","v":0},{"$f":"('Market Share'!E189*$L$2)*(c.total.a*$M$2)","v":0},{"$f":"('Market Share'!F189*$L$2)*(c.total.b*$M$2)","v":0},{"$f":"('Market Share'!G189*$L$2)*(c.total.c*$M$2)","v":0},{"$f":"('Market Share'!H189*$L$2)*(c.total.d*$M$2)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"(IF(OR(AF92>controle_formulario!$J$16,$C$87>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Ano 6",{"$f":"('Market Share'!D190*$L$2)*(c.total.nova*$M$2)","v":0},{"$f":"('Market Share'!E190*$L$2)*(c.total.a*$M$2)","v":0},{"$f":"('Market Share'!F190*$L$2)*(c.total.b*$M$2)","v":0},{"$f":"('Market Share'!G190*$L$2)*(c.total.c*$M$2)","v":0},{"$f":"('Market Share'!H190*$L$2)*(c.total.d*$M$2)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"(IF(OR(AF93>controle_formulario!$J$16,$C$87>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Ano 7",{"$f":"('Market Share'!D191*$L$2)*(c.total.nova*$M$2)","v":0},{"$f":"('Market Share'!E191*$L$2)*(c.total.a*$M$2)","v":0},{"$f":"('Market Share'!F191*$L$2)*(c.total.b*$M$2)","v":0},{"$f":"('Market Share'!G191*$L$2)*(c.total.c*$M$2)","v":0},{"$f":"('Market Share'!H191*$L$2)*(c.total.d*$M$2)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"(IF(OR(AF94>controle_formulario!$J$16,$C$87>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Ano 8",{"$f":"('Market Share'!D192*$L$2)*(c.total.nova*$M$2)","v":0},{"$f":"('Market Share'!E192*$L$2)*(c.total.a*$M$2)","v":0},{"$f":"('Market Share'!F192*$L$2)*(c.total.b*$M$2)","v":0},{"$f":"('Market Share'!G192*$L$2)*(c.total.c*$M$2)","v":0},{"$f":"('Market Share'!H192*$L$2)*(c.total.d*$M$2)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"(IF(OR(AF95>controle_formulario!$J$16,$C$87>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Ano 9",{"$f":"('Market Share'!D193*$L$2)*(c.total.nova*$M$2)","v":0},{"$f":"('Market Share'!E193*$L$2)*(c.total.a*$M$2)","v":0},{"$f":"('Market Share'!F193*$L$2)*(c.total.b*$M$2)","v":0},{"$f":"('Market Share'!G193*$L$2)*(c.total.c*$M$2)","v":0},{"$f":"('Market Share'!H193*$L$2)*(c.total.d*$M$2)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"(IF(OR(AF96>controle_formulario!$J$16,$C$87>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Ano 10",{"$f":"('Market Share'!D194*$L$2)*(c.total.nova*$M$2)","v":0},{"$f":"('Market Share'!E194*$L$2)*(c.total.a*$M$2)","v":0},{"$f":"('Market Share'!F194*$L$2)*(c.total.b*$M$2)","v":0},{"$f":"('Market Share'!G194*$L$2)*(c.total.c*$M$2)","v":0},{"$f":"('Market Share'!H194*$L$2)*(c.total.d*$M$2)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"(IF(OR(AF97>controle_formulario!$J$16,$C$87>controle_formulario!$E$16),\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Total",{"$f":"SUM(D88:D97)","v":0},{"$f":"SUM(E88:E97)","v":0},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$87>controle_formulario!$E$16,\"Ocultar\",\"\")","v":"Ocultar"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,1,2,3,4,null,null,null,null,1,2,3,4]
[null,null,null,null,{"$f":"IF(E199>controle_formulario!$C$10,\"Ocultar\",\"\")","v":""},{"$f":"IF(F199>controle_formulario!$C$10,\"Ocultar\",\"\")","v":"Ocultar"},{"$f":"IF(G199>controle_formulario!$C$10,\"Ocultar\",\"\")","v":"Ocultar"},{"$f":"IF(H199>controle_formulario!$C$10,\"Ocultar\",\"\")","v":"Ocultar"},null,null,null,null,{"$f":"IF(M199>controle_formulario!$C$10,\"Ocultar\",\"\")","v":""},{"$f":"IF(N199>controle_formulario!$C$10,\"Ocultar\",\"\")","v":"Ocultar"},{"$f":"IF(O199>controle_formulario!$C$10,\"Ocultar\",\"\")","v":"Ocultar"},{"$f":"IF(P199>controle_formulario!$C$10,\"Ocultar\",\"\")","v":"Ocultar"}]

{"sheet":"Resultado","index":6,"n_rows":200,"n_cols":33,"rows_kept":200,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[null,null,"Impacto Orçamentário Total"]
[null,null,"Período",{"$f":"cen.ref","v":0},{"$f":"cen.alt1","v":0},{"$f":"cen.alt2","v":"Custo SIASG"},{"$f":"cen.alt3","v":"Custo CMED"},{"$f":"cen.alt4","v":"Cenário Alternativo 4"},{"$f":"cen.alt5","v":"Cenário Alternativo 5"},{"$f":"cen.alt6","v":"Cenário Alternativo 6"},{"$f":"cen.alt7","v":"Cenário Alternativo 7"},{"$f":"cen.alt8","v":"Cenário Alternativo 8"},{"$f":"cen.alt9","v":"Cenário Alternativo 9"},{"$f":"cen.alt10","v":"Cenário Alternativo 10"}]
[null,null,{"$f":"Criterios!$C$31","v":2020},{"$f":"Cenarios!I8","v":0},{"$f":"Cenarios!Q8","v":0},{"$f":"Cenarios!I24","v":0},{"$f":"Cenarios!Q24","v":0},{"$f":"Cenarios!I40","v":0},{"$f":"Cenarios!Q40","v":0},{"$f":"Cenarios!I56","v":0},{"$f":"Cenarios!Q56","v":0},{"$f":"Cenarios!I72","v":0},{"$f":"Cenarios!Q72","v":0},{"$f":"Cenarios!I88","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,{"$f":"C8+1","v":2021},{"$f":"Cenarios!I9","v":0},{"$f":"Cenarios!Q9","v":0},{"$f":"Cenarios!I25","v":0},{"$f":"Cenarios!Q25","v":0},{"$f":"Cenarios!I41","v":0},{"$f":"Cenarios!Q41","v":0},{"$f":"Cenarios!I57","v":0},{"$f":"Cenarios!Q57","v":0},{"$f":"Cenarios!I73","v":0},{"$f":"Cenarios!Q73","v":0},{"$f":"Cenarios!I89","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"(IF(AF9>controle_formulario!$J$16,\"Ocultar\",\"\"))","v":""}]
[null,null,{"$f":"C9+1","v":2022},{"$f":"Cenarios!I10","v":0},{"$f":"Cenarios!Q10","v":0},{"$f":"Cenarios!I26","v":0},{"$f":"Cenarios!Q26","v":0},{"$f":"Cenarios!I42","v":0},{"$f":"Cenarios!Q42","v":0},{"$f":"Cenarios!I58","v":0},{"$f":"Cenarios!Q58","v":0},{"$f":"Cenarios!I74","v":0},{"$f":"Cenarios!Q74","v":0},{"$f":"Cenarios!I90","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"(IF(AF10>controle_formulario!$J$16,\"Ocultar\",\"\"))","v":""}]
[null,null,2023,{"$f":"Cenarios!I11","v":0},{"$f":"Cenarios!Q11","v":0},{"$f":"Cenarios!I27","v":0},{"$f":"Cenarios!Q27","v":0},{"$f":"Cenarios!I43","v":0},{"$f":"Cenarios!Q43","v":0},{"$f":"Cenarios!I59","v":0},{"$f":"Cenarios!Q59","v":0},{"$f":"Cenarios!I75","v":0},{"$f":"Cenarios!Q75","v":0},{"$f":"Cenarios!I91","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"(IF(AF11>controle_formulario!$J$16,\"Ocultar\",\"\"))","v":""}]
[null,null,2024,{"$f":"Cenarios!I12","v":0},{"$f":"Cenarios!Q12","v":0},{"$f":"Cenarios!I28","v":0},{"$f":"Cenarios!Q28","v":0},{"$f":"Cenarios!I44","v":0},{"$f":"Cenarios!Q44","v":0},{"$f":"Cenarios!I60","v":0},{"$f":"Cenarios!Q60","v":0},{"$f":"Cenarios!I76","v":0},{"$f":"Cenarios!Q76","v":0},{"$f":"Cenarios!I92","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"(IF(AF12>controle_formulario!$J$16,\"Ocultar\",\"\"))","v":""}]
[null,null,2025,{"$f":"Cenarios!I13","v":0},{"$f":"Cenarios!Q13","v":0},{"$f":"Cenarios!I29","v":0},{"$f":"Cenarios!Q29","v":0},{"$f":"Cenarios!I45","v":0},{"$f":"Cenarios!Q45","v":0},{"$f":"Cenarios!I61","v":0},{"$f":"Cenarios!Q61","v":0},{"$f":"Cenarios!I77","v":0},{"$f":"Cenarios!Q77","v":0},{"$f":"Cenarios!I93","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"(IF(AF13>controle_formulario!$J$16,\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,2026,{"$f":"Cenarios!I14","v":0},{"$f":"Cenarios!Q14","v":0},{"$f":"Cenarios!I30","v":0},{"$f":"Cenarios!Q30","v":0},{"$f":"Cenarios!I46","v":0},{"$f":"Cenarios!Q46","v":0},{"$f":"Cenarios!I62","v":0},{"$f":"Cenarios!Q62","v":0},{"$f":"Cenarios!I78","v":0},{"$f":"Cenarios!Q78","v":0},{"$f":"Cenarios!I94","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"(IF(AF14>controle_formulario!$J$16,\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,2027,{"$f":"Cenarios!I15","v":0},{"$f":"Cenarios!Q15","v":0},{"$f":"Cenarios!I31","v":0},{"$f":"Cenarios!Q31","v":0},{"$f":"Cenarios!I47","v":0},{"$f":"Cenarios!Q47","v":0},{"$f":"Cenarios!I63","v":0},{"$f":"Cenarios!Q63","v":0},{"$f":"Cenarios!I79","v":0},{"$f":"Cenarios!Q79","v":0},{"$f":"Cenarios!I95","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"(IF(AF15>controle_formulario!$J$16,\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,2028,{"$f":"Cenarios!I16","v":0},{"$f":"Cenarios!Q16","v":0},{"$f":"Cenarios!I32","v":0},{"$f":"Cenarios!Q32","v":0},{"$f":"Cenarios!I48","v":0},{"$f":"Cenarios!Q48","v":0},{"$f":"Cenarios!I64","v":0},{"$f":"Cenarios!Q64","v":0},{"$f":"Cenarios!I80","v":0},{"$f":"Cenarios!Q80","v":0},{"$f":"Cenarios!I96","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"(IF(AF16>controle_formulario!$J$16,\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,2029,{"$f":"Cenarios!I17","v":0},{"$f":"Cenarios!Q17","v":0},{"$f":"Cenarios!I33","v":0},{"$f":"Cenarios!Q33","v":0},{"$f":"Cenarios!I49","v":0},{"$f":"Cenarios!Q49","v":0},{"$f":"Cenarios!I65","v":0},{"$f":"Cenarios!Q65","v":0},{"$f":"Cenarios!I81","v":0},{"$f":"Cenarios!Q81","v":0},{"$f":"Cenarios!I97","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"(IF(AF17>controle_formulario!$J$16,\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,"Total",{"$f":"SUMIF($AF$8:$AF$17,\"<=\"&controle_formulario!$J$16,Resultado!D8:D17)","v":0},{"$f":"SUMIF($AF$8:$AF$17,\"<=\"&controle_formulario!$J$16,Resultado!E8:E17)","v":0},{"$f":"SUMIF($AF$8:$AF$17,\"<=\"&controle_formulario!$J$16,Resultado!F8:F17)","v":0},{"$f":"SUMIF($AF$8:$AF$17,\"<=\"&controle_formulario!$J$16,Resultado!G8:G17)","v":0},{"$f":"SUMIF($AF$8:$AF$17,\"<=\"&controle_formulario!$J$16,Resultado!H8:H17)","v":0},{"$f":"SUMIF($AF$8:$AF$17,\"<=\"&controle_formulario!$J$16,Resultado!I8:I17)","v":0},{"$f":"SUMIF($AF$8:$AF$17,\"<=\"&controle_formulario!$J$16,Resultado!J8:J17)","v":0},{"$f":"SUMIF($AF$8:$AF$17,\"<=\"&controle_formulario!$J$16,Resultado!K8:K17)","v":0},{"$f":"SUMIF($AF$8:$AF$17,\"<=\"&controle_formulario!$J$16,Resultado!L8:L17)","v":0},{"$f":"SUMIF($AF$8:$AF$17,\"<=\"&controle_formulario!$J$16,Resultado!M8:M17)","v":0},{"$f":"SUMIF($AF$8:$AF$17,\"<=\"&controle_formulario!$J$16,Resultado!N8:N17)","v":0}]
[]
[]
[]
[null,null,null,"Impacto Incremental Total"]
[null,null,null,"Período",{"$f":"CONCATENATE(cen.alt1,\" x \",cen.ref)","v":" x "},{"$f":"CONCATENATE(cen.alt2,\" x \",cen.ref)","v":"Custo SIASG x "},{"$f":"CONCATENATE(cen.alt3,\" x \",cen.ref)","v":"Custo CMED x "},{"$f":"_xlfn.CONCAT(cen.alt4,\" x \",cen.ref)","v":{"$error":"#NAME?"}},{"$f":"_xlfn.CONCAT(cen.alt5,\" x \",cen.ref)","v":{"$error":"#NAME?"}},{"$f":"_xlfn.CONCAT(cen.alt6,\" x \",cen.ref)","v":{"$error":"#NAME?"}},{"$f":"_xlfn.CONCAT(cen.alt7,\" x \",cen.ref)","v":{"$error":"#NAME?"}},{"$f":"_xlfn.CONCAT(cen.alt8,\" x \",cen.ref)","v":{"$error":"#NAME?"}},{"$f":"_xlfn.CONCAT(cen.alt9,\" x \",cen.ref)","v":{"$error":"#NAME?"}},{"$f":"_xlfn.CONCAT(cen.alt10,\" x \",cen.ref)","v":{"$error":"#NAME?"}}]
[null,null,null,{"$f":"Criterios!$C$31","v":2020},{"$f":"E8-$D8","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,{"$f":"D24+1","v":2021},{"$f":"E9-$D9","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"(IF(AF25>controle_formulario!$J$16,\"Ocultar\",\"\"))","v":""}]
[null,null,null,{"$f":"D25+1","v":2022},{"$f":"E10-$D10","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"(IF(AF26>controle_formulario!$J$16,\"Ocultar\",\"\"))","v":""}]
[null,null,null,2023,{"$f":"E11-$D11","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"(IF(AF27>controle_formulario!$J$16,\"Ocultar\",\"\"))","v":""}]
[null,null,null,2024,{"$f":"E12-$D12","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"(IF(AF28>controle_formulario!$J$16,\"Ocultar\",\"\"))","v":""}]
[null,null,null,2025,{"$f":"E13-$D13","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"(IF(AF29>controle_formulario!$J$16,\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,null,2026,{"$f":"E14-$D14","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"(IF(AF30>controle_formulario!$J$16,\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,null,2027,{"$f":"E15-$D15","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"(IF(AF31>controle_formulario!$J$16,\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,null,2028,{"$f":"E16-$D16","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"(IF(AF32>controle_formulario!$J$16,\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,null,2029,{"$f":"E17-$D17","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"(IF(AF33>controle_formulario!$J$16,\"Ocultar\",\"\"))","v":"Ocultar"}]
[null,null,null,"Total",{"$f":"SUMIF($AF$8:$AF$17,\"<=\"&controle_formulario!$J$16,Resultado!E24:E33)","v":0},{"$f":"SUMIF($AF$8:$AF$17,\"<=\"&controle_formulario!$J$16,Resultado!F24:F33)","v":0},{"$f":"SUMIF($AF$8:$AF$17,\"<=\"&controle_formulario!$J$16,Resultado!G24:G33)","v":0},{"$f":"SUMIF($AF$8:$AF$17,\"<=\"&controle_formulario!$J$16,Resultado!H24:H33)","v":0},{"$f":"SUMIF($AF$8:$AF$17,\"<=\"&controle_formulario!$J$16,Resultado!I24:I33)","v":0},{"$f":"SUMIF($AF$8:$AF$17,\"<=\"&controle_formulario!$J$16,Resultado!J24:J33)","v":0},{"$f":"SUMIF($AF$8:$AF$17,\"<=\"&controle_formulario!$J$16,Resultado!K24:K33)","v":0},{"$f":"SUMIF($AF$8:$AF$17,\"<=\"&controle_formulario!$J$16,Resultado!L24:L33)","v":0},{"$f":"SUMIF($AF$8:$AF$17,\"<=\"&controle_formulario!$J$16,Resultado!M24:M33)","v":0},{"$f":"SUMIF($AF$8:$AF$17,\"<=\"&controle_formulario!$J$16,Resultado!N24:N33)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,2,3,4,5,6,7,8,9,10]
[null,null,null,null,null,{"$f":"IF(F199>controle_formulario!$E$16,\"Ocultar\",\"\")","v":"Ocultar"},{"$f":"IF(G199>controle_formulario!$E$16,\"Ocultar\",\"\")","v":"Ocultar"},{"$f":"IF(H199>controle_formulario!$E$16,\"Ocultar\",\"\")","v":"Ocultar"},{"$f":"IF(I199>controle_formulario!$E$16,\"Ocultar\",\"\")","v":"Ocultar"},{"$f":"IF(J199>controle_formulario!$E$16,\"Ocultar\",\"\")","v":"Ocultar"},{"$f":"IF(K199>controle_formulario!$E$16,\"Ocultar\",\"\")","v":"Ocultar"},{"$f":"IF(L199>controle_formulario!$E$16,\"Ocultar\",\"\")","v":"Ocultar"},{"$f":"IF(M199>controle_formulario!$E$16,\"Ocultar\",\"\")","v":"Ocultar"},{"$f":"IF(N199>controle_formulario!$E$16,\"Ocultar\",\"\")","v":"Ocultar"}]

{"sheet":"pop_brasil","index":8,"n_rows":274,"n_cols":16,"rows_kept":274,"cut":false,"hidden":false,"merged":[]}
["Sexo","Idade",2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
["Masculino",0,1437041,1419968,1403441,1387425,1371956,1356777,1341635,1326675,1312030,1297815,1283986,1270421,1257052,1243787]
["Masculino",1,1451082,1433609,1416699,1400324,1384447,1369105,1354043,1339007,1324144,1309589,1295460,1281707,1268215,1254914]
["Masculino",2,1467959,1449975,1432546,1415676,1399340,1383503,1368195,1353165,1338160,1323327,1308796,1294696,1280966,1267502]
["Masculino",3,1485784,1467203,1449246,1431844,1415003,1398690,1382880,1367593,1352584,1337598,1322786,1308270,1294188,1280473]
["Masculino",4,1504546,1485177,1466619,1448684,1431304,1414483,1398187,1382395,1367127,1352133,1337161,1322366,1307862,1293792]
["Masculino",5,1524324,1504091,1484741,1466201,1448264,1430901,1414094,1397814,1382034,1366777,1351795,1336831,1322051,1307555]
["Masculino",6,1545040,1523968,1503754,1484413,1465872,1447928,1430579,1413780,1397515,1381743,1366495,1351522,1336567,1321794]
["Masculino",7,1566533,1544678,1523624,1503422,1484079,1465531,1447599,1430261,1413472,1397221,1381458,1366220,1351256,1336308]
["Masculino",8,1588834,1566165,1544325,1523286,1503081,1483734,1465198,1447279,1429948,1413173,1396931,1381179,1365948,1350994]
["Masculino",9,1611543,1588460,1565804,1543983,1522936,1502732,1483395,1464871,1446964,1429644,1412879,1396650,1380904,1365683]
["Masculino",10,1634437,1611106,1588042,1565404,1543579,1522529,1502344,1483019,1464510,1446611,1429306,1412551,1396334,1380597]
["Masculino",11,1657200,1633934,1610622,1587580,1564942,1543117,1522085,1501919,1482609,1464111,1446224,1428931,1412190,1395985]
["Masculino",12,1679593,1656688,1633446,1610153,1587114,1564473,1542665,1521653,1501501,1482209,1463717,1445845,1428567,1411835]
["Masculino",13,1701496,1679075,1656191,1632971,1609679,1586639,1564015,1542226,1521229,1501093,1481810,1463333,1445474,1428204]
["Masculino",14,1722737,1700971,1678571,1655709,1632489,1609197,1586175,1563567,1541797,1520814,1500689,1481421,1462956,1445109]
["Masculino",15,1742123,1721170,1699459,1677111,1654287,1631100,1607857,1584882,1562320,1540588,1519645,1499561,1480330,1461898]
["Masculino",16,1760232,1739473,1718611,1696984,1674704,1651948,1628844,1605678,1582781,1560292,1538624,1517748,1497725,1478555]
["Masculino",17,1740224,1757569,1736898,1716117,1694558,1672344,1649668,1626645,1603554,1580727,1558305,1536705,1515897,1495929]
["Masculino",18,1741929,1737606,1754978,1734389,1713675,1692178,1670046,1647444,1624500,1601479,1578720,1556368,1534831,1514083]
["Masculino",19,1737876,1739315,1735060,1752456,1731928,1711280,1689861,1667804,1645276,1622405,1599450,1576759,1554474,1532999]
["Masculino",20,1732666,1734568,1736083,1731907,1749305,1728856,1708299,1686977,1665010,1642570,1619783,1596916,1574310,1552104]
["Masculino",21,1727304,1728665,1730648,1732249,1728141,1745538,1725202,1704752,1683534,1661673,1639334,1616653,1593890,1571377]
["Masculino",22,1722333,1723323,1724768,1726835,1728488,1724443,1741865,1721636,1701289,1680173,1658412,1636175,1613597,1590925]
["Masculino",23,1718047,1718375,1719453,1720976,1723096,1724799,1720838,1738281,1718155,1697908,1676885,1655226,1633086,1610603]
["Masculino",24,1714982,1714109,1714521,1715687,1717262,1719429,1721202,1717321,1734783,1714752,1694601,1673675,1652111,1630064]
["Masculino",25,1713090,1711044,1710261,1710765,1711975,1713601,1715834,1717675,1713871,1731351,1711412,1691355,1670520,1649050]
["Masculino",26,1712372,1709148,1707199,1706507,1707061,1708316,1710011,1712311,1714214,1710482,1727982,1708137,1688168,1667423]
["Masculino",27,1710721,1708433,1705313,1703458,1702815,1703417,1704745,1706509,1708871,1710835,1707174,1724689,1704932,1685049]
["Masculino",28,1706118,1706787,1704598,1701578,1699778,1699185,1699861,1701260,1703090,1705513,1707532,1703943,1721469,1701795]
["Masculino",29,1708995,1702194,1702956,1700866,1697908,1696159,1695646,1696393,1697859,1699754,1702236,1704307,1700781,1718319]
["Masculino",30,1723347,1704902,1698213,1699072,1697053,1694155,1692494,1692061,1692878,1694424,1696382,1698923,1701050,1697586]
["Masculino",31,1742785,1719040,1700747,1694176,1695107,1693160,1690356,1688780,1688434,1689334,1690955,1692975,1695573,1697757]
["Masculino",32,1759889,1738431,1714851,1696704,1690219,1691218,1689366,1686650,1685161,1684900,1685877,1687563,1689645,1692296]
["Masculino",33,1778513,1755494,1734201,1710774,1692741,1686341,1687426,1685662,1683033,1681635,1681455,1682496,1684246,1686386]
["Masculino",34,1778515,1774066,1751220,1730079,1706780,1688851,1682556,1683727,1682050,1679512,1678194,1678084,1679191,1681001]
["Masculino",35,1749880,1773647,1769333,1746664,1725666,1702498,1684707,1678521,1679780,1678200,1675753,1674515,1674476,1675649]
["Masculino",36,1702072,1744681,1768499,1764322,1741813,1720967,1697960,1680309,1674238,1675597,1674121,1671757,1670602,1670632]
["Masculino",37,1656254,1697028,1739623,1763485,1759418,1737067,1716382,1693533,1676019,1670063,1671517,1670131,1667847,1666767]
["Masculino",38,1609297,1651359,1692120,1734697,1758584,1754620,1732436,1711912,1689210,1671842,1665993,1667528,1666223,1664018]
["Masculino",39,1562986,1604557,1646596,1687340,1729880,1753788,1749943,1727920,1707545,1684997,1667769,1662014,1663628,1662397]
["Masculino",40,1520279,1557697,1599238,1641246,1681955,1724455,1748392,1744675,1722828,1702620,1680243,1663152,1657501,1659196]
["Masculino",41,1480008,1514446,1551848,1593351,1635304,1675971,1718438,1742408,1738821,1717177,1697151,1674942,1658002,1652458]
["Masculino",42,1437838,1474340,1508773,1546150,1587600,1629502,1670133,1712561,1736565,1733113,1711660,1691801,1669755,1652958]
["Masculino",43,1394218,1432347,1468830,1503247,1540587,1581981,1623837,1664432,1706824,1730863,1727536,1706263,1686563,1664673]
["Masculino",44,1357085,1388910,1427005,1463464,1497850,1535152,1576498,1618307,1658868,1701224,1725298,1722084,1700983,1681433]
["Masculino",45,1328709,1350860,1382667,1420711,1457121,1491465,1528723,1570010,1611755,1652268,1694577,1718666,1715580,1694665]
["Masculino",46,1305870,1321554,1343730,1375506,1413478,1449819,1484127,1521327,1562536,1604205,1644649,1686888,1710986,1708033]
["Masculino",47,1282792,1298847,1314592,1336786,1368519,1406413,1442695,1476959,1514105,1555236,1596829,1637193,1679358,1703459]
["Masculino",48,1260063,1275900,1292008,1307809,1330007,1361694,1399514,1435739,1469959,1507051,1548103,1589606,1629891,1671977]
["Masculino",49,1238608,1253300,1269190,1285350,1301191,1323392,1355034,1392782,1428944,1463121,1500154,1541122,1582534,1622737]
["Masculino",50,1216464,1230499,1245256,1261199,1277402,1293290,1315491,1347076,1384732,1420813,1454929,1491874,1532728,1574023]
["Masculino",51,1192896,1207026,1221143,1235972,1251961,1268205,1284144,1306338,1337849,1375389,1411374,1445401,1482239,1522955]
["Masculino",52,1169896,1183657,1197856,1212043,1226927,1242954,1259245,1275225,1297411,1328848,1366270,1402144,1436082,1472805]
["Masculino",53,1148022,1160843,1174678,1188942,1203184,1218109,1234180,1250508,1266520,1288697,1320055,1357353,1393117,1426962]
["Masculino",54,1120823,1139146,1152047,1165948,1180257,1194543,1209517,1225623,1241983,1258029,1280189,1311458,1348628,1384279]
["Masculino",55,1083815,1110310,1128661,1141632,1155586,1169935,1184268,1199275,1215403,1231783,1247847,1269966,1301115,1338116]
["Masculino",56,1039848,1071825,1098246,1116610,1129641,1143639,1158023,1172392,1187421,1203568,1219946,1236017,1258071,1289065]
["Masculino",57,997152,1028355,1060189,1086532,1104891,1117974,1132010,1146425,1160817,1175864,1192016,1208391,1224454,1246441]
["Masculino",58,954793,986140,1017203,1048889,1075142,1093489,1106618,1120684,1135120,1149531,1164591,1180737,1197098,1213151]
["Masculino",59,913119,944256,975453,1006374,1037901,1064058,1082396,1095557,1109648,1124096,1138519,1153582,1169719,1186059]
["Masculino",60,871224,900966,931898,962892,993612,1024923,1050946,1069238,1082419,1096509,1110947,1125358,1140399,1156497]
["Masculino",61,828745,857607,887104,917780,948510,978973,1010023,1035865,1054079,1067259,1081327,1095727,1110104,1125097]
["Masculino",62,787100,815797,844419,873669,904081,934545,964754,995540,1021198,1039332,1052497,1066533,1080892,1095224]
["Masculino",63,746628,774802,803259,831639,860642,890783,920985,950935,981457,1006925,1024973,1038111,1052108,1066421]
["Masculino",64,706901,734968,762895,791107,819243,847991,877867,907807,937497,967756,993027,1010984,1024088,1038040]
["Masculino",65,665575,693327,721081,748699,776603,804432,832869,862413,892025,921389,951314,976339,994172,1007229]
["Masculino",66,623032,650336,677705,705082,732331,759863,787328,815394,844540,873756,902732,932256,956983,974657]
["Masculino",67,583105,608766,635683,662671,689672,716550,743717,770814,798508,827260,856080,884667,913796,938220]
["Masculino",68,545925,569755,595052,621581,648192,674813,701328,728125,754861,782182,810538,838965,867165,895896]
["Masculino",69,509238,533423,556919,581856,607999,634233,660480,686632,713066,739437,766385,794351,822386,850199]
["Masculino",70,469777,494593,518308,541370,565833,591476,617218,642980,668653,694608,720504,746960,774415,801934]
["Masculino",71,429015,453416,477617,500762,523284,547166,572203,597339,622507,647594,672956,698266,724122,750947]
["Masculino",72,391822,414075,437851,461449,484033,506024,529341,553783,578330,602910,627420,652201,676935,702199]
["Masculino",73,357244,378178,399861,423029,446035,468073,489542,512304,536166,560134,584136,608077,632289,656459]
["Masculino",74,327816,344802,365194,386325,408899,431326,452830,473792,496010,519303,542700,566139,589523,613176]
["Masculino",75,302062,313509,329957,349680,370124,391961,413672,434511,454834,476374,498955,521639,544373,567058]
["Masculino",76,278192,286090,297148,312959,331893,351522,372492,393359,413405,432970,453706,475439,497280,519173]
["Masculino",77,256768,263482,271163,281842,297039,315214,334065,354201,374255,393542,412372,432330,453246,474272]
["Masculino",78,238272,243198,249739,257201,267508,282113,299558,317663,337001,356272,374826,392950,412157,432283]
["Masculino",79,219587,225681,230519,236880,244123,254067,268101,284851,302239,320809,339332,357175,374621,393107]
["Masculino",80,197071,205303,211171,215880,222007,228958,238455,251800,267707,284225,301870,319477,336456,353074]
["Masculino",81,172567,181692,189460,195055,199585,205424,212030,220998,233541,248481,263993,280566,297119,313101]
["Masculino",82,151832,159113,167679,175011,180338,184686,190242,196516,204981,216771,230798,245370,260937,276500]
["Masculino",83,133863,140005,146858,154902,161814,166879,171043,176328,182281,190267,201351,214520,228212,242836]
["Masculino",84,118225,123447,129232,135677,143234,149745,154560,158536,163559,169201,176734,187157,199520,212385]
["Masculino",85,103065,106975,111818,117178,123144,130125,136163,140666,144414,149115,154378,161370,171014,182441]
["Masculino",86,88211,91290,94886,99301,104180,109606,115938,121445,125588,129062,133389,138217,144605,153369]
["Masculino",87,75743,78133,80978,84278,88299,92739,97672,103415,108434,112242,115455,119433,123861,129693]
["Masculino",88,65424,67090,69306,71927,74952,78613,82651,87140,92348,96923,100415,103381,107035,111094]
["Masculino",89,55882,57945,59508,61561,63968,66737,70075,73744,77824,82553,86714,89925,92657,96006]
["Masculino",90,198366,211755,224920,237432,249845,262490,275637,289702,304811,321132,339094,357968,376775,395067]
["Feminino",0,1370913,1354516,1338651,1323288,1308456,1293912,1279413,1265088,1251073,1237473,1224245,1211275,1198499,1185821]
["Feminino",1,1385206,1368361,1352083,1336324,1321065,1306323,1291862,1277442,1263186,1249239,1235703,1222529,1209616,1196890]
["Feminino",2,1401725,1384364,1367554,1351305,1335579,1320351,1305636,1291200,1276804,1262569,1248645,1235130,1221977,1209081]
["Feminino",3,1419118,1401143,1383805,1367017,1350790,1335086,1319877,1305178,1290759,1276379,1262160,1248251,1234744,1221605]
["Feminino",4,1437404,1418650,1400688,1383371,1366601,1350392,1334704,1319508,1304822,1290416,1276051,1261841,1247948,1234446]
["Feminino",5,1456696,1437070,1418328,1400379,1383073,1366318,1350118,1334443,1319257,1304569,1290177,1275818,1261617,1247732]
["Feminino",6,1476916,1456452,1436840,1418108,1400168,1382868,1366119,1349927,1334264,1319075,1304387,1290000,1275650,1261458]
["Feminino",7,1497955,1476666,1456219,1436615,1417890,1399956,1382667,1365926,1349745,1334080,1318887,1304207,1289830,1275488]
["Feminino",8,1519826,1497704,1476426,1455991,1436396,1417673,1399751,1382471,1365739,1349558,1333892,1318706,1304034,1289663]
["Feminino",9,1542294,1519569,1497461,1476196,1455766,1436177,1417467,1399553,1382281,1365549,1349368,1333710,1318531,1303863]
["Feminino",10,1565174,1542020,1519311,1497214,1475955,1455530,1435953,1417255,1399351,1382075,1365343,1349171,1333519,1318347]
["Feminino",11,1588126,1564883,1541745,1519051,1496958,1475702,1455291,1435725,1417034,1399131,1381851,1365131,1348966,1333319]
["Feminino",12,1610870,1587830,1564604,1541481,1518792,1496702,1475460,1455059,1435503,1416810,1398904,1381634,1364922,1348765]
["Feminino",13,1633242,1610569,1587549,1564334,1541215,1518533,1496452,1475225,1454836,1435272,1416582,1398684,1381423,1364720]
["Feminino",14,1655052,1632939,1610282,1587275,1564065,1540950,1518283,1496211,1474997,1454604,1435040,1416361,1398470,1381215]
["Feminino",15,1676091,1654585,1632490,1609853,1586857,1563655,1540556,1517907,1495852,1474638,1454246,1434699,1416031,1398149]
["Feminino",16,1696777,1675449,1653970,1631901,1609276,1586295,1563115,1540034,1517410,1495358,1474153,1453775,1434246,1415597]
["Feminino",17,1683194,1696130,1674827,1653377,1631317,1608706,1585746,1562589,1539527,1516910,1494865,1473677,1453318,1433803]
["Feminino",18,1686144,1682554,1695502,1674226,1652787,1630738,1608151,1585212,1562074,1539020,1516412,1494384,1473214,1452872]
["Feminino",19,1685508,1685511,1681938,1694897,1673628,1652203,1630175,1607610,1584692,1561560,1538513,1515922,1493917,1472761]
["Feminino",20,1684464,1684808,1684829,1681270,1694228,1672969,1651571,1629567,1607022,1584110,1560989,1537963,1515392,1493404]
["Feminino",21,1683738,1683699,1684063,1684101,1680543,1693498,1672268,1650894,1628915,1606375,1583467,1560366,1537365,1514814]
["Feminino",22,1683264,1682975,1682956,1683338,1683379,1679824,1692789,1671583,1650233,1628260,1605723,1582836,1559760,1536781]
["Feminino",23,1683250,1682501,1682235,1682234,1682622,1682659,1679122,1692099,1670915,1649570,1627598,1605086,1582224,1559170]
["Feminino",24,1684209,1682489,1681763,1681514,1681517,1681905,1681962,1678439,1691426,1670244,1648902,1626953,1604465,1581621]
["Feminino",25,1686118,1683349,1681660,1680957,1680715,1680719,1681129,1681201,1677696,1690674,1669495,1648178,1626251,1603786]
["Feminino",26,1689038,1685158,1682420,1680758,1680068,1679835,1679863,1680290,1680381,1676873,1689838,1668682,1647395,1625494]
["Feminino",27,1690969,1688074,1684229,1681517,1679872,1679188,1678980,1679028,1679475,1679561,1676049,1689020,1667891,1646631]
["Feminino",28,1689861,1690007,1687143,1683326,1680630,1678993,1678332,1678146,1678214,1678659,1678736,1675242,1688223,1667119]
["Feminino",29,1696511,1688898,1689075,1686239,1682436,1679753,1678137,1677501,1677334,1677399,1677837,1677931,1674455,1687442]
["Feminino",30,1715053,1695328,1687753,1687959,1685151,1681364,1678711,1677122,1676509,1676351,1676415,1676871,1676987,1673528]
["Feminino",31,1739070,1713634,1693960,1686429,1686660,1683880,1680126,1677505,1675945,1675345,1675197,1675288,1675766,1675901]
["Feminino",32,1760000,1737630,1712251,1692630,1685128,1685384,1682642,1678919,1676327,1674781,1674192,1674071,1674183,1674684]
["Feminino",33,1781617,1758544,1736230,1710905,1691330,1683854,1684144,1681433,1677741,1675165,1673628,1673068,1672971,1673102]
["Feminino",34,1785086,1780144,1757128,1734869,1709590,1690053,1682615,1682934,1680254,1676577,1674013,1672503,1671968,1671893]
["Feminino",35,1760552,1783287,1778395,1755445,1733244,1708019,1688532,1681136,1681488,1678834,1675174,1672643,1671159,1670648]
["Feminino",36,1717228,1758460,1781216,1776378,1753499,1731362,1706202,1686773,1679423,1679800,1677173,1673549,1671051,1669597]
["Feminino",37,1675171,1715194,1756425,1779196,1774407,1751597,1729521,1704426,1685051,1677736,1678140,1675544,1671955,1669491]
["Feminino",38,1631365,1673196,1713215,1754441,1777224,1772479,1749736,1727720,1702688,1683358,1676072,1676511,1673952,1670391]
["Feminino",39,1588185,1629450,1671270,1711282,1752498,1775295,1770599,1747915,1725958,1700981,1681692,1674448,1674914,1672386]
["Feminino",40,1548698,1585831,1627081,1668885,1708889,1750087,1772896,1768257,1745642,1723752,1698835,1679606,1672408,1672909]
["Feminino",41,1511776,1545918,1583038,1624265,1666051,1706036,1747212,1770034,1765454,1742922,1721107,1696265,1677104,1669959]
["Feminino",42,1472945,1509066,1543204,1580310,1621515,1663276,1703238,1744398,1767226,1762703,1740245,1718507,1693739,1674649]
["Feminino",43,1432529,1470310,1506420,1540549,1577641,1618821,1660556,1700499,1741640,1764471,1759998,1737616,1715950,1691261]
["Feminino",44,1398648,1429976,1467740,1503834,1537954,1575029,1616186,1657892,1697816,1738932,1761764,1757340,1735032,1713442]
["Feminino",45,1373915,1395445,1426764,1464502,1500570,1534673,1571724,1612842,1654513,1694401,1735480,1758320,1753949,1731735]
["Feminino",46,1355101,1370062,1391605,1422909,1460606,1496640,1530717,1567737,1608807,1650424,1690263,1731301,1754146,1749838]
["Feminino",47,1335865,1351310,1366298,1387851,1419129,1456787,1492792,1526839,1563825,1604840,1646403,1686198,1727194,1750040]
["Feminino",48,1316799,1332134,1347604,1362619,1384173,1415425,1453048,1489019,1523035,1559980,1600934,1642452,1682204,1723155]
["Feminino",49,1298985,1313125,1328487,1343984,1359015,1380568,1411798,1449381,1485316,1519296,1556195,1597100,1638567,1678275]
["Feminino",50,1281148,1294477,1308653,1324041,1339558,1354610,1376164,1407359,1444888,1480770,1514702,1551549,1592391,1633791]
["Feminino",51,1262376,1275821,1289189,1303399,1318809,1334349,1349420,1370971,1402122,1439577,1475394,1509275,1546057,1586817]
["Feminino",52,1243891,1257136,1270616,1284019,1298253,1313686,1329246,1344333,1365880,1396980,1434360,1470118,1503941,1540655]
["Feminino",53,1226316,1238734,1252017,1265529,1278957,1293218,1308670,1324245,1339346,1360878,1391926,1429238,1464929,1498698]
["Feminino",54,1202915,1221239,1233700,1247013,1260551,1274003,1288285,1303752,1319343,1334448,1355964,1386964,1424202,1459829]
["Feminino",55,1169543,1196777,1215110,1227616,1240958,1254522,1268000,1282302,1297783,1313380,1328487,1349985,1380922,1418068]
["Feminino",56,1129208,1162419,1189616,1207963,1220503,1233878,1247468,1260969,1275290,1290776,1306379,1321493,1342959,1373819]
["Feminino",57,1089646,1122335,1155470,1182625,1200976,1213547,1226951,1240563,1254083,1268414,1283905,1299512,1314628,1336061]
["Feminino",58,1049779,1083021,1115634,1148686,1175794,1194141,1206744,1220170,1233798,1247334,1261673,1277167,1292769,1307887]
["Feminino",59,1010250,1043403,1076560,1109089,1142059,1169115,1187458,1200082,1213529,1227166,1240716,1255061,1270550,1286149]
["Feminino",60,970752,1002611,1035646,1068688,1101103,1133962,1160951,1179278,1191925,1205382,1219021,1232578,1246923,1262400]
["Feminino",61,930803,961936,993657,1026547,1059440,1091719,1124438,1151337,1169637,1182300,1195756,1209398,1222954,1237289]
["Feminino",62,890928,922350,953353,984934,1017676,1050419,1082557,1115132,1141936,1160206,1172875,1186332,1199970,1213521]
["Feminino",63,851520,882845,914124,944988,976426,1009015,1041613,1073606,1106038,1132742,1150970,1163644,1177100,1190730]
["Feminino",64,812497,843799,874976,906111,936831,968126,1000561,1033008,1064860,1097142,1123737,1141927,1154604,1168051]
["Feminino",65,772043,803094,834196,865178,896121,926652,957758,989995,1022243,1053902,1085986,1112443,1130577,1143247]
["Feminino",66,730429,761124,791925,822779,853519,884224,914525,945395,977385,1009384,1040804,1072645,1098930,1116987]
["Feminino",67,690781,720105,750540,781090,811693,842191,872657,902726,933360,965097,996849,1028028,1059630,1085739]
["Feminino",68,653353,681019,710097,740274,770572,800922,831180,861408,891245,921637,953120,984625,1015563,1046923]
["Feminino",69,616164,644126,671557,700389,730308,760352,790455,820468,850455,880055,910207,941442,972695,1003391]
["Feminino",70,576348,604923,632567,659688,688194,717770,747481,777251,806944,836610,865897,895731,926627,957548]
["Feminino",71,535158,563391,591542,618790,645526,673627,702784,732076,761439,790727,819995,848892,878329,908808]
["Feminino",72,496851,523123,550929,578661,605511,631869,659569,688312,717193,746147,775030,803901,832410,861455]
["Feminino",73,460438,485674,511550,538932,566246,592708,618690,645993,674323,702792,731345,759829,788305,816429]
["Feminino",74,429462,450075,474925,500408,527370,554275,580352,605961,632873,660795,688857,717008,745099,773185]
["Feminino",75,402849,416976,437201,461555,486531,512961,539339,564921,590049,616457,643854,671396,699028,726610]
["Feminino",76,378418,388392,402246,422000,445749,470111,495893,521638,546617,571160,596960,623719,650626,677629]
["Feminino",77,355960,364842,374674,388257,407543,430703,454468,479616,504739,529128,553097,578300,604435,630721]
["Feminino",78,336280,343195,351959,361645,374956,393784,416369,439548,464080,488594,512404,535815,560427,585950]
["Feminino",79,315650,324225,331084,339724,349258,362295,380674,402697,425305,449239,473156,496401,519263,543299]
["Feminino",80,289280,300911,309317,316090,324561,333889,346570,364377,385686,407569,430732,453893,476417,498579]
["Feminino",81,259401,272466,283691,291880,298535,306791,315863,328110,345224,365676,386687,408929,431178,452835]
["Feminino",82,233290,244338,256885,267708,275676,282197,290229,299042,310867,327312,346941,367114,388468,409841]
["Feminino",83,209825,219753,230378,242424,252853,260593,266969,274779,283329,294740,310541,329382,348747,369248]
["Feminino",84,189136,197665,207210,217419,228980,239028,246543,252762,260343,268632,279638,294818,312901,331494]
["Feminino",85,168638,175070,183186,192254,201946,212905,222474,229695,235710,242996,250948,261443,275855,292992]
["Feminino",86,147901,153097,159191,166818,175325,184408,194664,203662,210525,216287,223215,230760,240650,254159]
["Feminino",87,129877,134273,139216,144977,152140,160113,168622,178219,186672,193182,198685,205264,212410,221724]
["Feminino",88,114493,117916,122102,126793,132230,138950,146418,154388,163362,171300,177468,182714,188948,195712]
["Feminino",89,99847,103949,107230,111209,115648,120771,127076,134069,141531,149918,157368,163203,168197,174100]
["Feminino",90,417970,447381,476883,505777,534802,564381,595070,627780,662856,700409,740945,783249,825682,867513]
["Total",0,2807954,2774484,2742092,2710713,2680412,2650689,2621048,2591763,2563103,2535288,2508231,2481696,2455551,2429608]
["Total",1,2836288,2801970,2768782,2736648,2705512,2675428,2645905,2616449,2587330,2558828,2531163,2504236,2477831,2451804]
["Total",2,2869684,2834339,2800100,2766981,2734919,2703854,2673831,2644365,2614964,2585896,2557441,2529826,2502943,2476583]
["Total",3,2904902,2868346,2833051,2798861,2765793,2733776,2702757,2672771,2643343,2613977,2584946,2556521,2528932,2502078]
["Total",4,2941950,2903827,2867307,2832055,2797905,2764875,2732891,2701903,2671949,2642549,2613212,2584207,2555810,2528238]
["Total",5,2981020,2941161,2903069,2866580,2831337,2797219,2764212,2732257,2701291,2671346,2641972,2612649,2583668,2555287]
["Total",6,3021956,2980420,2940594,2902521,2866040,2830796,2796698,2763707,2731779,2700818,2670882,2641522,2612217,2583252]
["Total",7,3064488,3021344,2979843,2940037,2901969,2865487,2830266,2796187,2763217,2731301,2700345,2670427,2641086,2611796]
["Total",8,3108660,3063869,3020751,2979277,2939477,2901407,2864949,2829750,2795687,2762731,2730823,2699885,2669982,2640657]
["Total",9,3153837,3108029,3063265,3020179,2978702,2938909,2900862,2864424,2829245,2795193,2762247,2730360,2699435,2669546]
["Total",10,3199611,3153126,3107353,3062618,3019534,2978059,2938297,2900274,2863861,2828686,2794649,2761722,2729853,2698944]
["Total",11,3245326,3198817,3152367,3106631,3061900,3018819,2977376,2937644,2899643,2863242,2828075,2794062,2761156,2729304]
["Total",12,3290463,3244518,3198050,3151634,3105906,3061175,3018125,2976712,2937004,2899019,2862621,2827479,2793489,2760600]
["Total",13,3334738,3289644,3243740,3197305,3150894,3105172,3060467,3017451,2976065,2936365,2898392,2862017,2826897,2792924]
["Total",14,3377789,3333910,3288853,3242984,3196554,3150147,3104458,3059778,3016794,2975418,2935729,2897782,2861426,2826324]
["Total",15,3418214,3375755,3331949,3286964,3241144,3194755,3148413,3102789,3058172,3015226,2973891,2934260,2896361,2860047]
["Total",16,3457009,3414922,3372581,3328885,3283980,3238243,3191959,3145712,3100191,3055650,3012777,2971523,2931971,2894152]
["Total",17,3423418,3453699,3411725,3369494,3325875,3281050,3235414,3189234,3143081,3097637,3053170,3010382,2969215,2929732]
["Total",18,3428073,3420160,3450480,3408615,3366462,3322916,3278197,3232656,3186574,3140499,3095132,3050752,3008045,2966955]
["Total",19,3423384,3424826,3416998,3447353,3405556,3363483,3320036,3275414,3229968,3183965,3137963,3092681,3048391,3005760]
["Total",20,3417130,3419376,3420912,3413177,3443533,3401825,3359870,3316544,3272032,3226680,3180772,3134879,3089702,3045508]
["Total",21,3411042,3412364,3414711,3416350,3408684,3439036,3397470,3355646,3312449,3268048,3222801,3177019,3131255,3086191]
["Total",22,3405597,3406298,3407724,3410173,3411867,3404267,3434654,3393219,3351522,3308433,3264135,3219011,3173357,3127706]
["Total",23,3401297,3400876,3401688,3403210,3405718,3407458,3399960,3430380,3389070,3347478,3304483,3260312,3215310,3169773]
["Total",24,3399191,3396598,3396284,3397201,3398779,3401334,3403164,3395760,3426209,3384996,3343503,3300628,3256576,3211685]
["Total",25,3399208,3394393,3391921,3391722,3392690,3394320,3396963,3398876,3391567,3422025,3380907,3339533,3296771,3252836]
["Total",26,3401410,3394306,3389619,3387265,3387129,3388151,3389874,3392601,3394595,3387355,3417820,3376819,3335563,3292917]
["Total",27,3401690,3396507,3389542,3384975,3382687,3382605,3383725,3385537,3388346,3390396,3383223,3413709,3372823,3331680]
["Total",28,3395979,3396794,3391741,3384904,3380408,3378178,3378193,3379406,3381304,3384172,3386268,3379185,3409692,3368914]
["Total",29,3405506,3391092,3392031,3387105,3380344,3375912,3373783,3373894,3375193,3377153,3380073,3382238,3375236,3405761]
["Total",30,3438400,3400230,3385966,3387031,3382204,3375519,3371205,3369183,3369387,3370775,3372797,3375794,3378037,3371114]
["Total",31,3481855,3432674,3394707,3380605,3381767,3377040,3370482,3366285,3364379,3364679,3366152,3368263,3371339,3373658]
["Total",32,3519889,3476061,3427102,3389334,3375347,3376602,3372008,3365569,3361488,3359681,3360069,3361634,3363828,3366980]
["Total",33,3560130,3514038,3470431,3421679,3384071,3370195,3371570,3367095,3360774,3356800,3355083,3355564,3357217,3359488]
["Total",34,3563601,3554210,3508348,3464948,3416370,3378904,3365171,3366661,3362304,3356089,3352207,3350587,3351159,3352894]
["Total",35,3510432,3556934,3547728,3502109,3458910,3410517,3373239,3359657,3361268,3357034,3350927,3347158,3345635,3346297]
["Total",36,3419300,3503141,3549715,3540700,3495312,3452329,3404162,3367082,3353661,3355397,3351294,3345306,3341653,3340229]
["Total",37,3331425,3412222,3496048,3542681,3533825,3488664,3445903,3397959,3361070,3347799,3349657,3345675,3339802,3336258]
["Total",38,3240662,3324555,3405335,3489138,3535808,3527099,3482172,3439632,3391898,3355200,3342065,3344039,3340175,3334409]
["Total",39,3151171,3234007,3317866,3398622,3482378,3529083,3520542,3475835,3433503,3385978,3349461,3336462,3338542,3334783]
["Total",40,3068977,3143528,3226319,3310131,3390844,3474542,3521288,3512932,3468470,3426372,3379078,3342758,3329909,3332105]
["Total",41,2991784,3060364,3134886,3217616,3301355,3382007,3465650,3512442,3504275,3460099,3418258,3371207,3335106,3322417]
["Total",42,2910783,2983406,3051977,3126460,3209115,3292778,3373371,3456959,3503791,3495816,3451905,3410308,3363494,3327607]
["Total",43,2826747,2902657,2975250,3043796,3118228,3200802,3284393,3364931,3448464,3495334,3487534,3443879,3402513,3355934]
["Total",44,2755733,2818886,2894745,2967298,3035804,3110181,3192684,3276199,3356684,3440156,3487062,3479424,3436015,3394875]
["Total",45,2702624,2746305,2809431,2885213,2957691,3026138,3100447,3182852,3266268,3346669,3430057,3476986,3469529,3426400]
["Total",46,2660971,2691616,2735335,2798415,2874084,2946459,3014844,3089064,3171343,3254629,3334912,3418189,3465132,3457871]
["Total",47,2618657,2650157,2680890,2724637,2787648,2863200,2935487,3003798,3077930,3160076,3243232,3323391,3406552,3453499]
["Total",48,2576862,2608034,2639612,2670428,2714180,2777119,2852562,2924758,2992994,3067031,3149037,3232058,3312095,3395132]
["Total",49,2537593,2566425,2597677,2629334,2660206,2703960,2766832,2842163,2914260,2982417,3056349,3138222,3221101,3301012]
["Total",50,2497612,2524976,2553909,2585240,2616960,2647900,2691655,2754435,2829620,2901583,2969631,3043423,3125119,3207814]
["Total",51,2455272,2482847,2510332,2539371,2570770,2602554,2633564,2677309,2739971,2814966,2886768,2954676,3028296,3109772]
["Total",52,2413787,2440793,2468472,2496062,2525180,2556640,2588491,2619558,2663291,2725828,2800630,2872262,2940023,3013460]
["Total",53,2374338,2399577,2426695,2454471,2482141,2511327,2542850,2574753,2605866,2649575,2711981,2786591,2858046,2925660]
["Total",54,2323738,2360385,2385747,2412961,2440808,2468546,2497802,2529375,2561326,2592477,2636153,2698422,2772830,2844108]
["Total",55,2253358,2307087,2343771,2369248,2396544,2424457,2452268,2481577,2513186,2545163,2576334,2619951,2682037,2756184]
["Total",56,2169056,2234244,2287862,2324573,2350144,2377517,2405491,2433361,2462711,2494344,2526325,2557510,2601030,2662884]
["Total",57,2086798,2150690,2215659,2269157,2305867,2331521,2358961,2386988,2414900,2444278,2475921,2507903,2539082,2582502]
["Total",58,2004572,2069161,2132837,2197575,2250936,2287630,2313362,2340854,2368918,2396865,2426264,2457904,2489867,2521038]
["Total",59,1923369,1987659,2052013,2115463,2179960,2233173,2269854,2295639,2323177,2351262,2379235,2408643,2440269,2472208]
["Total",60,1841976,1903577,1967544,2031580,2094715,2158885,2211897,2248516,2274344,2301891,2329968,2357936,2387322,2418897]
["Total",61,1759548,1819543,1880761,1944327,2007950,2070692,2134461,2187202,2223716,2249559,2277083,2305125,2333058,2362386]
["Total",62,1678028,1738147,1797772,1858603,1921757,1984964,2047311,2110672,2163134,2199538,2225372,2252865,2280862,2308745]
["Total",63,1598148,1657647,1717383,1776627,1837068,1899798,1962598,2024541,2087495,2139667,2175943,2201755,2229208,2257151]
["Total",64,1519398,1578767,1637871,1697218,1756074,1816117,1878428,1940815,2002357,2064898,2116764,2152911,2178692,2206091]
["Total",65,1437618,1496421,1555277,1613877,1672724,1731084,1790627,1852408,1914268,1975291,2037300,2088782,2124749,2150476]
["Total",66,1353461,1411460,1469630,1527861,1585850,1644087,1701853,1760789,1821925,1883140,1943536,2004901,2055913,2091644]
["Total",67,1273886,1328871,1386223,1443761,1501365,1558741,1616374,1673540,1731868,1792357,1852929,1912695,1973426,2023959]
["Total",68,1199278,1250774,1305149,1361855,1418764,1475735,1532508,1589533,1646106,1703819,1763658,1823590,1882728,1942819]
["Total",69,1125402,1177549,1228476,1282245,1338307,1394585,1450935,1507100,1563521,1619492,1676592,1735793,1795081,1853590]
["Total",70,1046125,1099516,1150875,1201058,1254027,1309246,1364699,1420231,1475597,1531218,1586401,1642691,1701042,1759482]
["Total",71,964173,1016807,1069159,1119552,1168810,1220793,1274987,1329415,1383946,1438321,1492951,1547158,1602451,1659755]
["Total",72,888673,937198,988780,1040110,1089544,1137893,1188910,1242095,1295523,1349057,1402450,1456102,1509345,1563654]
["Total",73,817682,863852,911411,961961,1012281,1060781,1108232,1158297,1210489,1262926,1315481,1367906,1420594,1472888]
["Total",74,757278,794877,840119,886733,936269,985601,1033182,1079753,1128883,1180098,1231557,1283147,1334622,1386361]
["Total",75,704911,730485,767158,811235,856655,904922,953011,999432,1044883,1092831,1142809,1193035,1243401,1293668]
["Total",76,656610,674482,699394,734959,777642,821633,868385,914997,960022,1004130,1050666,1099158,1147906,1196802]
["Total",77,612728,628324,645837,670099,704582,745917,788533,833817,878994,922670,965469,1010630,1057681,1104993]
["Total",78,574552,586393,601698,618846,642464,675897,715927,757211,801081,844866,887230,928765,972584,1018233]
["Total",79,535237,549906,561603,576604,593381,616362,648775,687548,727544,770048,812488,853576,893884,936406]
["Total",80,486351,506214,520488,531970,546568,562847,585025,616177,653393,691794,732602,773370,812873,851653]
["Total",81,431968,454158,473151,486935,498120,512215,527893,549108,578765,614157,650680,689495,728297,765936]
["Total",82,385122,403451,424564,442719,456014,466883,480471,495558,515848,544083,577739,612484,649405,686341]
["Total",83,343688,359758,377236,397326,414667,427472,438012,451107,465610,485007,511892,543902,576959,612084]
["Total",84,307361,321112,336442,353096,372214,388773,401103,411298,423902,437833,456372,481975,512421,543879]
["Total",85,271703,282045,295004,309432,325090,343030,358637,370361,380124,392111,405326,422813,446869,475433]
["Total",86,236112,244387,254077,266119,279505,294014,310602,325107,336113,345349,356604,368977,385255,407528]
["Total",87,205620,212406,220194,229255,240439,252852,266294,281634,295106,305424,314140,324697,336271,351417]
["Total",88,179917,185006,191408,198720,207182,217563,229069,241528,255710,268223,277883,286095,295983,306806]
["Total",89,155729,161894,166738,172770,179616,187508,197151,207813,219355,232471,244082,253128,260854,270106]
["Total",90,616336,659136,701803,743209,784647,826871,870707,917482,967667,1021541,1080039,1141217,1202457,1262580]

{"sheet":"controle_formulario","index":9,"n_rows":41,"n_cols":10,"rows_kept":41,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,"Planilha Criterios"]
[]
[null,null,"Quantidade de tecnlogias alternativas",null,"Quantidade de Cenário Alternativos",null,null,"Ano de início da análise",null,"Horizonte Temporal"]
[null,null,1,null,1,null,1,{"$f":"Criterios!C31","v":2020},null,"1 ano"]
[null,null,2,null,2,null,2,{"$f":"H6+1","v":2021},null,"2 anos"]
[null,null,3,null,3,null,3,{"$f":"H7+1","v":2022},null,"3 anos"]
[null,null,4,null,4,null,4,2023,null,"4 anos"]
[null,null,1,null,5,null,5,2024,null,"5 anos"]
[null,null,null,null,6,null,6,2025,null,"6 anos"]
[null,null,null,null,7,null,7,2026,null,"7 anos"]
[null,null,null,null,8,null,8,2027,null,"8 anos"]
[null,null,null,null,9,null,9,2028,null,"9 anos"]
[null,null,null,null,10,null,10,2029,null,"10 anos"]
[null,null,null,null,1,null,11,2030,null,5]
[null,null,null,null,null,null,12,2031]
[null,null,null,null,null,null,13,2032]
[null,null,null,null,null,null,14,2033]
[null,null,null,null,null,null,null,2]
[null,null,null,null,null,null,null,{"$f":"VLOOKUP($H$20,$G$6:$H$19,2,FALSE)","v":2021}]
[]
[]
[]
[null,null,"Planilha Parâmetros"]
[]
[null,null,"Utilizado na análise de sensibilidade?"]
[null,null,"Sim"]
[null,null,"Não"]
[]
[]
[]
[]
[null,null,"Planilha Populacao"]
[]
[null,null,"Método para definição da população de interesse:",null,"Restrição ou Aumento de Demanda",null,"Sexo"]
[null,null,"População Geral Brasileira",null,"Sim",null,"Masculino"]
[null,null,"Outro",null,"Não",null,"Feminino",{"$f":"IF($G$40=1,$G$38,$G$37)","v":"Masculino"}]
[null,null,1,null,1,null,"Ambos",1]
[null,null,null,null,null,null,3,{"$f":"H38","v":"Masculino"}]
[null,null,null,null,null,null,{"$f":"IF(G40=1,G37,IF(G40=2,G38,\"Total\"))","v":"Total"}]