{"text_format":"1","workbook":"xlsx","n_sheets":8,"sheets":["INGRESO DE DATOS","Global Ultimate","Global Elite","Global Premier","Global Select","Global Major Medical","Resumen tarifas","Tablas"],"not_rendered":{"charts":0,"images":9,"macros":1,"external_links":0,"defined_names":6,"comments":1,"pivot_tables":0},"unopened":[],"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":"INGRESO DE DATOS","index":0,"n_rows":26,"n_cols":9,"rows_kept":26,"cut":false,"hidden":false,"merged":[[10,0,10,8],[23,3,23,4],[23,6,23,7],[17,5,17,6],[13,3,13,7],[15,5,15,6]]}
[]
[null,null,null,null,null,null,null," "," "]
[]
[]
[]
[]
[]
[]
[]
[]
["(Para nuevos negocios emitidos a partir del 1 de enero de 2022 y renovaciones de pólizas emitidas a partir del 1 de abril de 2018)"]
[]
[]
[null,null,"Nombre del Asegurado Titular:","NOMBRE COMPLETO"]
[]
[null,null,"Número de adultos en la póliza:",2,null,"Número de niños en la póliza:",null,3]
[]
[null,null,"Edad del Asegurado Titular:",65,null,"Edad del/la cónyuge:",null,71]
[]
[]
[]
[]
[]
[]
[]
[null,2,null,2]

{"sheet":"Global Ultimate","index":1,"n_rows":63,"n_cols":10,"rows_kept":63,"cut":false,"hidden":false,"merged":[[38,0,39,0],[38,1,39,1],[46,4,46,5],[52,4,52,5],[14,3,14,4],[14,5,14,8],[16,3,16,4],[18,3,18,4],[14,0,14,2],[26,4,26,7],[62,4,64,7],[61,4,61,7],[58,4,58,5],[34,4,34,5],[53,4,53,5],[60,4,60,7],[36,4,36,7],[48,4,48,7]]}
[]
[]
[null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[]
[]
[]
[]
["GLOBAL ULTIMATE HEALTH PLAN",null,null,"Nombre del Asegurado Titular:",null,{"$f":"+'INGRESO DE DATOS'!$D$14","v":"NOMBRE COMPLETO"}]
[]
[null,null,null,"Número de adultos en la póliza:",null,{"$f":"+'INGRESO DE DATOS'!$D$16","v":2},null,"Edad del Asegurado Titular:",{"$f":"+'INGRESO DE DATOS'!$D$18","v":65}]
[]
[null,null,null,"Número de niños en la póliza:",null,{"$f":"+'INGRESO DE DATOS'!$H$16","v":3},null,"Edad del/la conyuge:",{"$f":"+'INGRESO DE DATOS'!$H$18","v":71}]
[null,null,null,null,null,null,null," "," "]
[null,null,null,null,"Número de niños menores de 16 años:",{"$f":"+'INGRESO DE DATOS'!$B$26","v":2},null,"Fecha de la cotización:",{"$f":"NOW()","v":"2021-12-20T11:32:08.260"}]
[null,null,null,null,null,null," ",false,null," "]
[null,null,null,null,"Deducibles",null,"PLAN 1","PLAN 2"]
[null,null,null,null,"En el país de residencia",null,0,1000]
[null,null,null,null,"Fuera del país de residencia",null,0,1000]
[]
[null,null,null,null,"Tarifas anuales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$17,Tablas!$A$905:$G$971,3,TRUE)","v":84744},{"$f":"VLOOKUP($I$17,Tablas!$A$905:$G$971,4,TRUE)","v":54675}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$17=1,0,(VLOOKUP($I$19,Tablas!$A$905:$G$971,3,TRUE)))","v":139875},{"$f":"IF($F$17=1,0,(VLOOKUP($I$19,Tablas!$A$905:$G$971,4,TRUE)))","v":90242}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$17=1,\n(IF($F$19=0, 0,\n (IF($F$21>$F$19, (VLOOKUP($F$19,Tablas!$A$972:$G$974,3,TRUE)),\n(IF($F$19>4,(IF($F$21=0, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(IF($F$21=1, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(IF($F$21=2, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)))))))),\n(IF($F$19=4,(IF(4-$F$21=0,(VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(4-$F$21=1,(VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(4-$F$21=2, (VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)))))))),\n(IF($F$19=3,(IF(3-$F$21=0,(VLOOKUP(1,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(3-$F$21=1,(VLOOKUP(1,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(3-$F$21=2, (VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)))))))),\n\n(IF($F$19=2,(IF(2-$F$21=0, 0,\n(IF(2-$F$21=1,(VLOOKUP(1,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(2-$F$21=2, (VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)),\n         0)))))),\n(IF($F$19=1,(IF(1-$F$21=0, 0,\n(IF(1-$F$21=1,(VLOOKUP(1,Tablas!$A$972:$G$974,3,TRUE)),0)))),0)))))))))))))),\n(IF($F$19=0, 0,\n (IF($F$21>$F$19, (VLOOKUP($F$19,Tablas!$A$972:$G$974,3,TRUE)),\n(IF($F$19=4,(IF(4-$F$21=0, 0,\n(IF(4-$F$21=1, (VLOOKUP(1,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(4-$F$21=2, (VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(4-$F$21=3, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(4-$F$21=4, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n0)))))))))),\n(IF($F$19=5,(IF(5-$F$21=0, (VLOOKUP(1,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(5-$F$21=1, (VLOOKUP(1,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(5-$F$21=2, (VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(5-$F$21=3, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(5-$F$21=4, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)))))))))))),\n(IF($F$19=6,(IF(6-$F$21=0, (VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(6-$F$21=1, (VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(6-$F$21=2, (VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(6-$F$21=3, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(6-$F$21=4, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)))))))))))),\n(IF($F$19>6,(IF(7-$F$21=0, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(7-$F$21=1, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(7-$F$21=2, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(7-$F$21=3, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(7-$F$21=4, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)))))))))))),\n\n(IF($F$19=3,(IF(3-$F$21=0,0,\n(IF(3-$F$21=1,(VLOOKUP(1,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(3-$F$21=2, (VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)))))))),\n\n(IF($F$19=2,(IF(2-$F$21=0, 0,\n(IF(2-$F$21=1,(VLOOKUP(1,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(2-$F$21=2, (VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)),\n         0)))))),\n(IF($F$19=1,(IF(1-$F$21=0, 0,\n(IF(1-$F$21=1,(VLOOKUP(1,Tablas!$A$972:$G$974,3,TRUE)),0)))),0)))))))))))))))))))","v":9604},{"$f":"IF($F$17=1,\n(IF($F$19=0, 0,\n (IF($F$21>$F$19, (VLOOKUP($F$19,Tablas!$A$972:$G$974,4,TRUE)),\n(IF($F$19>4,(IF($F$21=0, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(IF($F$21=1, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(IF($F$21=2, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)))))))),\n(IF($F$19=4,(IF(4-$F$21=0,(VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(4-$F$21=1,(VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(4-$F$21=2, (VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)))))))),\n(IF($F$19=3,(IF(3-$F$21=0,(VLOOKUP(1,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(3-$F$21=1,(VLOOKUP(1,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(3-$F$21=2, (VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)))))))),\n\n(IF($F$19=2,(IF(2-$F$21=0, 0,\n(IF(2-$F$21=1,(VLOOKUP(1,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(2-$F$21=2, (VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE)),\n         0)))))),\n(IF($F$19=1,(IF(1-$F$21=0, 0,\n(IF(1-$F$21=1,(VLOOKUP(1,Tablas!$A$972:$G$974,4,TRUE)),0)))),0)))))))))))))),\n(IF($F$19=0, 0,\n (IF($F$21>$F$19, (VLOOKUP($F$19,Tablas!$A$972:$G$974,4,TRUE)),\n(IF($F$19=4,(IF(4-$F$21=0, 0,\n(IF(4-$F$21=1, (VLOOKUP(1,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(4-$F$21=2, (VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(4-$F$21=3, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(4-$F$21=4, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n0)))))))))),\n(IF($F$19=5,(IF(5-$F$21=0, (VLOOKUP(1,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(5-$F$21=1, (VLOOKUP(1,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(5-$F$21=2, (VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(5-$F$21=3, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(5-$F$21=4, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)))))))))))),\n(IF($F$19=6,(IF(6-$F$21=0, (VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(6-$F$21=1, (VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(6-$F$21=2, (VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(6-$F$21=3, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(6-$F$21=4, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)))))))))))),\n(IF($F$19>6,(IF(7-$F$21=0, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(7-$F$21=1, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(7-$F$21=2, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(7-$F$21=3, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(7-$F$21=4, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)))))))))))),\n\n(IF($F$19=3,(IF(3-$F$21=0,0,\n(IF(3-$F$21=1,(VLOOKUP(1,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(3-$F$21=2, (VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)))))))),\n\n(IF($F$19=2,(IF(2-$F$21=0, 0,\n(IF(2-$F$21=1,(VLOOKUP(1,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(2-$F$21=2, (VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE)),\n         0)))))),\n(IF($F$19=1,(IF(1-$F$21=0, 0,\n(IF(1-$F$21=1,(VLOOKUP(1,Tablas!$A$972:$G$974,4,TRUE)),0)))),0)))))))))))))))))))","v":6196}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G28:G30)","v":234223},{"$f":"SUM(H28:H30)","v":151113}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G32+G31)*12%","v":28115.759999999998},{"$f":"(H32+H31)*12%","v":18142.559999999998}]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"SUM(G31:G33)","v":262413.76},{"$f":"SUM(H31:H33)","v":169330.56}]
[null,null,null,null,"Ahorros en tarifas de prima para niños",null,{"$f":"IF($F$17=1,IF($F$19=0,0,IF($F$21=0,0,IF($F$21=1,(VLOOKUP(1,Tablas!$A$972:$G$974,3,TRUE)),(VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE))))),\nIF($F$19=0,0,IF($F$21=0,0,IF($F$21=1,(VLOOKUP(1,Tablas!$A$972:$G$974,3,TRUE)),IF($F$21=2,(VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)), (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)))))))","v":16323},{"$f":"IF($F$17=1,IF($F$19=0,0,IF($F$21=0,0,IF($F$21=1,(VLOOKUP(1,Tablas!$A$972:$G$974,4,TRUE)),(VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE))))),\nIF($F$19=0,0,IF($F$21=0,0,IF($F$21=1,(VLOOKUP(1,Tablas!$A$972:$G$974,4,TRUE)),IF($F$21=2,(VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE)), (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)))))))","v":10533}]
[]
[null,null,null,null,"Tarifas semi anuales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$17,Tablas!$A$1428:$G$1494,3,TRUE)","v":44914.32},{"$f":"VLOOKUP($I$17,Tablas!$A$1428:$G$1494,4,TRUE)","v":28977.75}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$17=1,0,(VLOOKUP($I$19,Tablas!$A$1428:$G$1494,3,TRUE)))","v":74133.75},{"$f":"IF($F$17=1,0,(VLOOKUP($I$19,Tablas!$A$1428:$G$1494,4,TRUE)))","v":47828.26}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$17=1,\n(IF($F$19=0, 0,\n (IF($F$21>$F$19, (VLOOKUP($F$19,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF($F$19>4,(IF($F$21=0, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF($F$21=1, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF($F$21=2, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)))))))),\n(IF($F$19=4,(IF(4-$F$21=0,(VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(4-$F$21=1,(VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(4-$F$21=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)))))))),\n(IF($F$19=3,(IF(3-$F$21=0,(VLOOKUP(1,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(3-$F$21=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(3-$F$21=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)))))))),\n\n(IF($F$19=2,(IF(2-$F$21=0, 0,\n(IF(2-$F$21=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(2-$F$21=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)),\n         0)))))),\n(IF($F$19=1,(IF(1-$F$21=0, 0,\n(IF(1-$F$21=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,3,TRUE)),0)))),0)))))))))))))),\n(IF($F$19=0, 0,\n (IF($F$21>$F$19, (VLOOKUP($F$19,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF($F$19=4,(IF(4-$F$21=0, 0,\n(IF(4-$F$21=1, (VLOOKUP(1,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(4-$F$21=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(4-$F$21=3, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(4-$F$21=4, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n0)))))))))),\n(IF($F$19=5,(IF(5-$F$21=0, (VLOOKUP(1,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(5-$F$21=1, (VLOOKUP(1,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(5-$F$21=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(5-$F$21=3, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(5-$F$21=4, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)))))))))))),\n(IF($F$19=6,(IF(6-$F$21=0, (VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(6-$F$21=1, (VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(6-$F$21=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(6-$F$21=3, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(6-$F$21=4, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)))))))))))),\n(IF($F$19>6,(IF(7-$F$21=0, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(7-$F$21=1, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(7-$F$21=2, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(7-$F$21=3, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(7-$F$21=4, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)))))))))))),\n\n(IF($F$19=3,(IF(3-$F$21=0,0,\n(IF(3-$F$21=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(3-$F$21=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)))))))),\n\n(IF($F$19=2,(IF(2-$F$21=0, 0,\n(IF(2-$F$21=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(2-$F$21=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)),\n         0)))))),\n(IF($F$19=1,(IF(1-$F$21=0, 0,\n(IF(1-$F$21=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,3,TRUE)),0)))),0)))))))))))))))))))","v":5090.12},{"$f":"IF($F$17=1,\n(IF($F$19=0, 0,\n (IF($F$21>$F$19, (VLOOKUP($F$19,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF($F$19>4,(IF($F$21=0, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF($F$21=1, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF($F$21=2, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)))))))),\n(IF($F$19=4,(IF(4-$F$21=0,(VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(4-$F$21=1,(VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(4-$F$21=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)))))))),\n(IF($F$19=3,(IF(3-$F$21=0,(VLOOKUP(1,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(3-$F$21=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(3-$F$21=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)))))))),\n\n(IF($F$19=2,(IF(2-$F$21=0, 0,\n(IF(2-$F$21=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(2-$F$21=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE)),\n         0)))))),\n(IF($F$19=1,(IF(1-$F$21=0, 0,\n(IF(1-$F$21=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,4,TRUE)),0)))),0)))))))))))))),\n(IF($F$19=0, 0,\n (IF($F$21>$F$19, (VLOOKUP($F$19,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF($F$19=4,(IF(4-$F$21=0, 0,\n(IF(4-$F$21=1, (VLOOKUP(1,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(4-$F$21=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(4-$F$21=3, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(4-$F$21=4, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n0)))))))))),\n(IF($F$19=5,(IF(5-$F$21=0, (VLOOKUP(1,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(5-$F$21=1, (VLOOKUP(1,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(5-$F$21=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(5-$F$21=3, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(5-$F$21=4, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)))))))))))),\n(IF($F$19=6,(IF(6-$F$21=0, (VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(6-$F$21=1, (VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(6-$F$21=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(6-$F$21=3, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(6-$F$21=4, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)))))))))))),\n(IF($F$19>6,(IF(7-$F$21=0, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(7-$F$21=1, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(7-$F$21=2, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(7-$F$21=3, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(7-$F$21=4, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)))))))))))),\n\n(IF($F$19=3,(IF(3-$F$21=0,0,\n(IF(3-$F$21=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(3-$F$21=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)))))))),\n\n(IF($F$19=2,(IF(2-$F$21=0, 0,\n(IF(2-$F$21=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(2-$F$21=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE)),\n         0)))))),\n(IF($F$19=1,(IF(1-$F$21=0, 0,\n(IF(1-$F$21=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,4,TRUE)),0)))),0)))))))))))))))))))","v":3283.88}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G38:G40)","v":124138.19},{"$f":"SUM(H38:H40)","v":80089.890000000014}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G41+G42)*12%","v":14905.5828},{"$f":"(H41+H42)*12%","v":9619.7868000000017}]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G41:G43)","v":139118.77280000001},{"$f":"SUM(H41:H43)","v":89784.676800000016}]
[null,null,null,null,"Costo de segunda cuota",null,{"$f":"G41+G43 - (G42)*0.12","v":139034.77280000001},{"$f":"H41+H43 - (H42)*0.12","v":89700.676800000016}]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G44+G45","v":278153.54560000001},{"$f":"H44+H45","v":179485.35360000003}]
[null,null,null,null,"Ahorros en tarifas de prima para niños",null,{"$f":"IF($F$17=1,IF($F$19=0,0,IF($F$21=0,0,IF($F$21=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,3,TRUE)),(VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE))))),\nIF($F$19=0,0,IF($F$21=0,0,IF($F$21=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,3,TRUE)),IF($F$21=2,(VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)), (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)))))))","v":8651.19},{"$f":"IF($F$17=1,IF($F$19=0,0,IF($F$21=0,0,IF($F$21=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,4,TRUE)),(VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE))))),\nIF($F$19=0,0,IF($F$21=0,0,IF($F$21=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,4,TRUE)),IF($F$21=2,(VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE)), (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)))))))","v":5582.4900000000007}]
[]
[null,null,null,null,"Tarifas trimestrales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$17,Tablas!$A$1054:$G$1120,3,TRUE)","v":23304.600000000002},{"$f":"VLOOKUP($I$17,Tablas!$A$1054:$G$1120,4,TRUE)","v":15035.625000000002}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$17=1,0,(VLOOKUP($I$19,Tablas!$A$1054:$G$1120,3,TRUE)))","v":38465.625},{"$f":"IF($F$17=1,0,(VLOOKUP($I$19,Tablas!$A$1054:$G$1120,4,TRUE)))","v":24816.550000000003}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$17=1,\n(IF($F$19=0, 0,\n (IF($F$21>$F$19, (VLOOKUP($F$19,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF($F$19>4,(IF($F$21=0, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF($F$21=1, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF($F$21=2, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)))))))),\n(IF($F$19=4,(IF(4-$F$21=0,(VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(4-$F$21=1,(VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(4-$F$21=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)))))))),\n(IF($F$19=3,(IF(3-$F$21=0,(VLOOKUP(1,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(3-$F$21=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(3-$F$21=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)))))))),\n\n(IF($F$19=2,(IF(2-$F$21=0, 0,\n(IF(2-$F$21=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(2-$F$21=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)),\n         0)))))),\n(IF($F$19=1,(IF(1-$F$21=0, 0,\n(IF(1-$F$21=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,3,TRUE)),0)))),0)))))))))))))),\n(IF($F$19=0, 0,\n (IF($F$21>$F$19, (VLOOKUP($F$19,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF($F$19=4,(IF(4-$F$21=0, 0,\n(IF(4-$F$21=1, (VLOOKUP(1,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(4-$F$21=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(4-$F$21=3, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(4-$F$21=4, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n0)))))))))),\n(IF($F$19=5,(IF(5-$F$21=0, (VLOOKUP(1,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(5-$F$21=1, (VLOOKUP(1,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(5-$F$21=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(5-$F$21=3, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(5-$F$21=4, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)))))))))))),\n(IF($F$19=6,(IF(6-$F$21=0, (VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(6-$F$21=1, (VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(6-$F$21=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(6-$F$21=3, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(6-$F$21=4, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)))))))))))),\n(IF($F$19>6,(IF(7-$F$21=0, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(7-$F$21=1, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(7-$F$21=2, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(7-$F$21=3, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(7-$F$21=4, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)))))))))))),\n\n(IF($F$19=3,(IF(3-$F$21=0,0,\n(IF(3-$F$21=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(3-$F$21=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)))))))),\n\n(IF($F$19=2,(IF(2-$F$21=0, 0,\n(IF(2-$F$21=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(2-$F$21=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)),\n         0)))))),\n(IF($F$19=1,(IF(1-$F$21=0, 0,\n(IF(1-$F$21=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,3,TRUE)),0)))),0)))))))))))))))))))","v":2641.1000000000004},{"$f":"IF($F$17=1,\n(IF($F$19=0, 0,\n (IF($F$21>$F$19, (VLOOKUP($F$19,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF($F$19>4,(IF($F$21=0, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF($F$21=1, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF($F$21=2, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)))))))),\n(IF($F$19=4,(IF(4-$F$21=0,(VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(4-$F$21=1,(VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(4-$F$21=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)))))))),\n(IF($F$19=3,(IF(3-$F$21=0,(VLOOKUP(1,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(3-$F$21=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(3-$F$21=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)))))))),\n\n(IF($F$19=2,(IF(2-$F$21=0, 0,\n(IF(2-$F$21=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(2-$F$21=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE)),\n         0)))))),\n(IF($F$19=1,(IF(1-$F$21=0, 0,\n(IF(1-$F$21=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,4,TRUE)),0)))),0)))))))))))))),\n(IF($F$19=0, 0,\n (IF($F$21>$F$19, (VLOOKUP($F$19,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF($F$19=4,(IF(4-$F$21=0, 0,\n(IF(4-$F$21=1, (VLOOKUP(1,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(4-$F$21=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(4-$F$21=3, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(4-$F$21=4, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n0)))))))))),\n(IF($F$19=5,(IF(5-$F$21=0, (VLOOKUP(1,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(5-$F$21=1, (VLOOKUP(1,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(5-$F$21=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(5-$F$21=3, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(5-$F$21=4, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)))))))))))),\n(IF($F$19=6,(IF(6-$F$21=0, (VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(6-$F$21=1, (VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(6-$F$21=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(6-$F$21=3, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(6-$F$21=4, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)))))))))))),\n(IF($F$19>6,(IF(7-$F$21=0, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(7-$F$21=1, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(7-$F$21=2, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(7-$F$21=3, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(7-$F$21=4, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)))))))))))),\n\n(IF($F$19=3,(IF(3-$F$21=0,0,\n(IF(3-$F$21=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(3-$F$21=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)))))))),\n\n(IF($F$19=2,(IF(2-$F$21=0, 0,\n(IF(2-$F$21=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(2-$F$21=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE)),\n         0)))))),\n(IF($F$19=1,(IF(1-$F$21=0, 0,\n(IF(1-$F$21=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,4,TRUE)),0)))),0)))))))))))))))))))","v":1703.9}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G50:G52)","v":64411.325000000004},{"$f":"SUM(H50:H52)","v":41556.075000000004}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G53+G54)*12%","v":7738.3590000000004},{"$f":"(H53+H54)*12%","v":4995.7290000000003}]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G53:G55)","v":72224.684000000008},{"$f":"SUM(H53:H55)","v":46626.804000000004}]
[null,null,null,null,"Costo de tarifa trimestral 2 a 4",null,{"$f":"G53+G55 -G54*12%","v":72140.684000000008},{"$f":"H53+H55 -H54*12%","v":46542.804000000004}]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G56+(G57*3)","v":288646.73600000003},{"$f":"H56+(H57*3)","v":186255.21600000001}]
[null,null,null,null,"Ahorros en tarifas de prima para niños",null,{"$f":"IF($F$17=1,IF($F$19=0,0,IF($F$21=0,0,IF($F$21=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,3,TRUE)),(VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE))))),\nIF($F$19=0,0,IF($F$21=0,0,IF($F$21=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,3,TRUE)),IF($F$21=2,(VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)), (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)))))))","v":4488.8250000000007},{"$f":"IF($F$17=1,IF($F$19=0,0,IF($F$21=0,0,IF($F$21=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,4,TRUE)),(VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE))))),\nIF($F$19=0,0,IF($F$21=0,0,IF($F$21=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,4,TRUE)),IF($F$21=2,(VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE)), (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)))))))","v":2896.5750000000003}]
[]
[]
[null,null,null,null,"Tarifas en US $ -   Efectivas a partir del 1ro de enero de  2022"]
[null,null,null,null,"Este presupuesto solamente tiene carácter informativo y en ningún momento expresa compromiso legal para suministrarle cobertura de seguro. La emisión de una póliza de seguro Bupa está sujeta a todas las evaluaciones de riesgo por parte de Bupa y a la recepción de todos los pagos de prima requeridos."]

{"sheet":"Global Elite","index":2,"n_rows":63,"n_cols":11,"rows_kept":63,"cut":false,"hidden":false,"merged":[[61,4,61,10],[14,5,14,8],[48,4,48,10],[62,4,63,10],[60,4,60,10],[34,4,34,5],[46,4,46,5],[58,4,58,5],[52,4,52,5],[53,4,53,5],[41,1,42,1],[41,0,42,0],[18,3,18,4],[14,3,14,4],[16,3,16,4],[14,0,14,1],[26,4,26,10],[36,4,36,10],[22,4,22,5]]}
[]
[]
[null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[]
[]
[]
[]
["GLOBAL ELITE HEALTH PLAN",null,null,"Nombre del Asegurado Titular:",null,{"$f":"+'INGRESO DE DATOS'!$D$14","v":"NOMBRE COMPLETO"}]
[]
[null,null,null,"Número de adultos en la póliza:",null,{"$f":"+'INGRESO DE DATOS'!$D$16","v":2},null,"Edad del Asegurado Titular:",{"$f":"+'INGRESO DE DATOS'!$D$18","v":65}]
[]
[null,null,null,"Número de niños en la póliza:",null,{"$f":"+'INGRESO DE DATOS'!$H$16","v":3},null,"Edad del/la conyuge:",{"$f":"+'INGRESO DE DATOS'!$H$18","v":71}]
[null,null,null,null,null,null,null," "," "]
[null,null,null,null,"Número de niños menores de 10 años:",{"$f":"+'INGRESO DE DATOS'!$D$26","v":2},null,"Fecha de la cotización:",{"$f":"NOW()","v":"2021-12-20T11:32:08.260"}]
[null,null,null,null,null,null," ",false,null," "]
[null,null,null,null,"DEDUCTIBLES",null,"PLAN 1","PLAN 2","PLAN 3","PLAN 4","PLAN 5"]
[null,null,null,null,"En el país de residencia",null,250,2000,3500,5000,10000]
[null,null,null,null,"Fuera del país de residencia",null,5000,2000,3500,5000,10000]
[]
[null,null,null,null,"Tarifas anuales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$17,Tablas!$A$6:$G$72,3,TRUE)","v":28204.7},{"$f":"VLOOKUP($I$17,Tablas!$A$6:$G$72,4,TRUE)","v":24721.399999999998},{"$f":"VLOOKUP($I$17,Tablas!$A$6:$G$72,5,TRUE)","v":19636.7},{"$f":"VLOOKUP($I$17,Tablas!$A$6:$G$72,6,TRUE)","v":17027.2},{"$f":"VLOOKUP($I$17,Tablas!$A$6:$G$72,7,TRUE)","v":12866.449999999999}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$17=1,0,(VLOOKUP($I$19,Tablas!$A$6:$G$72,3,TRUE)))","v":46945.5},{"$f":"IF($F$17=1,0,(VLOOKUP($I$19,Tablas!$A$6:$G$72,4,TRUE)))","v":41148.5},{"$f":"IF($F$17=1,0,(VLOOKUP($I$19,Tablas!$A$6:$G$72,5,TRUE)))","v":32798.949999999997},{"$f":"IF($F$17=1,0,(VLOOKUP($I$19,Tablas!$A$6:$G$72,6,TRUE)))","v":28439.3},{"$f":"IF($F$17=1,0,(VLOOKUP($I$19,Tablas!$A$6:$G$72,7,TRUE)))","v":21489.7}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$17=1,\n(IF($F$19=0, 0,\n (IF($F$21>$F$19, (VLOOKUP($F$19,Tablas!$A$73:$G$75,3,TRUE)),\n(IF($F$19>4,(IF($F$21=0, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF($F$21=1, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF($F$21=2, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))),\n(IF($F$19=4,(IF(4-$F$21=0,(VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(4-$F$21=1,(VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(4-$F$21=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))),\n(IF($F$19=3,(IF(3-$F$21=0,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(3-$F$21=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(3-$F$21=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))),\n\n(IF($F$19=2,(IF(2-$F$21=0, 0,\n(IF(2-$F$21=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(2-$F$21=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n         0)))))),\n(IF($F$19=1,(IF(1-$F$21=0, 0,\n(IF(1-$F$21=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),0)))),0)))))))))))))),\n(IF($F$19=0, 0,\n (IF($F$21>$F$19, (VLOOKUP($F$19,Tablas!$A$73:$G$75,3,TRUE)),\n(IF($F$19=4,(IF(4-$F$21=0, 0,\n(IF(4-$F$21=1, (VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(4-$F$21=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(4-$F$21=3, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(4-$F$21=4, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n0)))))))))),\n(IF($F$19=5,(IF(5-$F$21=0, (VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(5-$F$21=1, (VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(5-$F$21=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(5-$F$21=3, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(5-$F$21=4, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))))))),\n(IF($F$19=6,(IF(6-$F$21=0, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(6-$F$21=1, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(6-$F$21=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(6-$F$21=3, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(6-$F$21=4, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))))))),\n(IF($F$19>6,(IF(7-$F$21=0, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(7-$F$21=1, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(7-$F$21=2, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(7-$F$21=3, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(7-$F$21=4, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))))))),\n\n(IF($F$19=3,(IF(3-$F$21=0,0,\n(IF(3-$F$21=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(3-$F$21=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))),\n\n(IF($F$19=2,(IF(2-$F$21=0, 0,\n(IF(2-$F$21=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(2-$F$21=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n         0)))))),\n(IF($F$19=1,(IF(1-$F$21=0, 0,\n(IF(1-$F$21=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),0)))),0)))))))))))))))))))","v":3209.6},{"$f":"IF($F$17=1,\n(IF($F$19=0, 0,\n (IF($F$21>$F$19, (VLOOKUP($F$19,Tablas!$A$73:$G$75,4,TRUE)),\n(IF($F$19>4,(IF($F$21=0, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF($F$21=1, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF($F$21=2, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)))))))),\n(IF($F$19=4,(IF(4-$F$21=0,(VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(4-$F$21=1,(VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(4-$F$21=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)))))))),\n(IF($F$19=3,(IF(3-$F$21=0,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(3-$F$21=1,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(3-$F$21=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)))))))),\n\n(IF($F$19=2,(IF(2-$F$21=0, 0,\n(IF(2-$F$21=1,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(2-$F$21=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n         0)))))),\n(IF($F$19=1,(IF(1-$F$21=0, 0,\n(IF(1-$F$21=1,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),0)))),0)))))))))))))),\n(IF($F$19=0, 0,\n (IF($F$21>$F$19, (VLOOKUP($F$19,Tablas!$A$73:$G$75,4,TRUE)),\n(IF($F$19=4,(IF(4-$F$21=0, 0,\n(IF(4-$F$21=1, (VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(4-$F$21=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(4-$F$21=3, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(4-$F$21=4, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n0)))))))))),\n(IF($F$19=5,(IF(5-$F$21=0, (VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(5-$F$21=1, (VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(5-$F$21=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(5-$F$21=3, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(5-$F$21=4, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)))))))))))),\n(IF($F$19=6,(IF(6-$F$21=0, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(6-$F$21=1, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(6-$F$21=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(6-$F$21=3, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(6-$F$21=4, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)))))))))))),\n(IF($F$19>6,(IF(7-$F$21=0, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(7-$F$21=1, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(7-$F$21=2, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(7-$F$21=3, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(7-$F$21=4, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)))))))))))),\n\n(IF($F$19=3,(IF(3-$F$21=0,0,\n(IF(3-$F$21=1,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(3-$F$21=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)))))))),\n\n(IF($F$19=2,(IF(2-$F$21=0, 0,\n(IF(2-$F$21=1,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(2-$F$21=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n         0)))))),\n(IF($F$19=1,(IF(1-$F$21=0, 0,\n(IF(1-$F$21=1,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),0)))),0)))))))))))))))))))","v":2811.7999999999997},{"$f":"IF($F$17=1,\n(IF($F$19=0, 0,\n (IF($F$21>$F$19, (VLOOKUP($F$19,Tablas!$A$73:$G$75,5,TRUE)),\n(IF($F$19>4,(IF($F$21=0, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF($F$21=1, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF($F$21=2, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)))))))),\n(IF($F$19=4,(IF(4-$F$21=0,(VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(4-$F$21=1,(VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(4-$F$21=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)))))))),\n(IF($F$19=3,(IF(3-$F$21=0,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(3-$F$21=1,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(3-$F$21=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)))))))),\n(IF($F$19=2,(IF(2-$F$21=0, 0,\n(IF(2-$F$21=1,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(2-$F$21=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n         0)))))),\n(IF($F$19=1,(IF(1-$F$21=0, 0,\n(IF(1-$F$21=1,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),0)))),0)))))))))))))),\n(IF($F$19=0, 0,\n (IF($F$21>$F$19, (VLOOKUP($F$19,Tablas!$A$73:$G$75,5,TRUE)),\n(IF($F$19=4,(IF(4-$F$21=0, 0,\n(IF(4-$F$21=1, (VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(4-$F$21=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(4-$F$21=3, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(4-$F$21=4, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n0)))))))))),\n(IF($F$19=5,(IF(5-$F$21=0, (VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(5-$F$21=1, (VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(5-$F$21=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(5-$F$21=3, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(5-$F$21=4, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)))))))))))),\n(IF($F$19=6,(IF(6-$F$21=0, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(6-$F$21=1, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(6-$F$21=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(6-$F$21=3, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(6-$F$21=4, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)))))))))))),\n(IF($F$19>6,(IF(7-$F$21=0, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(7-$F$21=1, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(7-$F$21=2, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(7-$F$21=3, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(7-$F$21=4, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)))))))))))),\n\n(IF($F$19=3,(IF(3-$F$21=0,0,\n(IF(3-$F$21=1,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(3-$F$21=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)))))))),\n\n(IF($F$19=2,(IF(2-$F$21=0, 0,\n(IF(2-$F$21=1,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(2-$F$21=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n         0)))))),\n(IF($F$19=1,(IF(1-$F$21=0, 0,\n(IF(1-$F$21=1,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),0)))),0)))))))))))))))))))","v":2322.1999999999998},{"$f":"IF($F$17=1,\n(IF($F$19=0, 0,\n (IF($F$21>$F$19, (VLOOKUP($F$19,Tablas!$A$73:$G$75,6,TRUE)),\n(IF($F$19>4,(IF($F$21=0, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF($F$21=1, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF($F$21=2, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)))))))),\n(IF($F$19=4,(IF(4-$F$21=0,(VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(4-$F$21=1,(VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(4-$F$21=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)))))))),\n(IF($F$19=3,(IF(3-$F$21=0,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(3-$F$21=1,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(3-$F$21=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)))))))),\n(IF($F$19=2,(IF(2-$F$21=0, 0,\n(IF(2-$F$21=1,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(2-$F$21=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n         0)))))),\n(IF($F$19=1,(IF(1-$F$21=0, 0,\n(IF(1-$F$21=1,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),0)))),0)))))))))))))),\n(IF($F$19=0, 0,\n (IF($F$21>$F$19, (VLOOKUP($F$19,Tablas!$A$73:$G$75,6,TRUE)),\n(IF($F$19=4,(IF(4-$F$21=0, 0,\n(IF(4-$F$21=1, (VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(4-$F$21=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(4-$F$21=3, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(4-$F$21=4, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n0)))))))))),\n(IF($F$19=5,(IF(5-$F$21=0, (VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(5-$F$21=1, (VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(5-$F$21=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(5-$F$21=3, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(5-$F$21=4, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)))))))))))),\n(IF($F$19=6,(IF(6-$F$21=0, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(6-$F$21=1, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(6-$F$21=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(6-$F$21=3, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(6-$F$21=4, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)))))))))))),\n(IF($F$19>6,(IF(7-$F$21=0, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(7-$F$21=1, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(7-$F$21=2, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(7-$F$21=3, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(7-$F$21=4, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)))))))))))),\n\n(IF($F$19=3,(IF(3-$F$21=0,0,\n(IF(3-$F$21=1,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(3-$F$21=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)))))))),\n\n(IF($F$19=2,(IF(2-$F$21=0, 0,\n(IF(2-$F$21=1,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(2-$F$21=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n         0)))))),\n(IF($F$19=1,(IF(1-$F$21=0, 0,\n(IF(1-$F$21=1,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),0)))),0)))))))))))))))))))","v":2015.35},{"$f":"IF($F$17=1,\n(IF($F$19=0, 0,\n (IF($F$21>$F$19, (VLOOKUP($F$19,Tablas!$A$73:$G$75,7,TRUE)),\n(IF($F$19>4,(IF($F$21=0, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF($F$21=1, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF($F$21=2, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))),\n(IF($F$19=4,(IF(4-$F$21=0,(VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(4-$F$21=1,(VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(4-$F$21=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))),\n(IF($F$19=3,(IF(3-$F$21=0,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(3-$F$21=1,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(3-$F$21=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))),\n(IF($F$19=2,(IF(2-$F$21=0, 0,\n(IF(2-$F$21=1,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(2-$F$21=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n         0)))))),\n(IF($F$19=1,(IF(1-$F$21=0, 0,\n(IF(1-$F$21=1,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),0)))),0)))))))))))))),\n(IF($F$19=0, 0,\n (IF($F$21>$F$19, (VLOOKUP($F$19,Tablas!$A$73:$G$75,7,TRUE)),\n(IF($F$19=4,(IF(4-$F$21=0, 0,\n(IF(4-$F$21=1, (VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(4-$F$21=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(4-$F$21=3, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(4-$F$21=4, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n0)))))))))),\n(IF($F$19=5,(IF(5-$F$21=0, (VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(5-$F$21=1, (VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(5-$F$21=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(5-$F$21=3, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(5-$F$21=4, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))))))),\n(IF($F$19=6,(IF(6-$F$21=0, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(6-$F$21=1, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(6-$F$21=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(6-$F$21=3, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(6-$F$21=4, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))))))),\n(IF($F$19>6,(IF(7-$F$21=0, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(7-$F$21=1, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(7-$F$21=2, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(7-$F$21=3, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(7-$F$21=4, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))))))),\n\n(IF($F$19=3,(IF(3-$F$21=0,0,\n(IF(3-$F$21=1,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(3-$F$21=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))),\n\n(IF($F$19=2,(IF(2-$F$21=0, 0,\n(IF(2-$F$21=1,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(2-$F$21=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n         0)))))),\n(IF($F$19=1,(IF(1-$F$21=0, 0,\n(IF(1-$F$21=1,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),0)))),0)))))))))))))))))))","v":1522.35}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G28:G30)","v":78359.8},{"$f":"SUM(H28:H30)","v":68681.7},54757.849999999991,{"$f":"SUM(J28:J30)","v":47481.85},35878.5]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G31+G32)*12%","v":9412.1759999999995},{"$f":"(H31+H32)*12%","v":8250.8040000000001},6579.9419999999991,{"$f":"(J31+J32)*12%","v":5706.8219999999992},4314.42]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"SUM(G31:G33)","v":87846.975999999995},{"$f":"SUM(H31:H33)","v":77007.504000000001},{"$f":"SUM(I31:I33)","v":61412.791999999987},{"$f":"SUM(J31:J33)","v":53263.671999999999},{"$f":"SUM(K31:K33)","v":40267.919999999998}]
[null,null,null,null,"Ahorros en tarifas de prima para niños",null,{"$f":"IF($F$17=1,IF($F$19=0,0,IF($F$21=0,0,IF($F$21=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),(VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE))))),\nIF($F$19=0,0,IF($F$21=0,0,IF($F$21=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),IF($F$21=2,(VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)), (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))","v":5455.3},{"$f":"IF($F$17=1,IF($F$19=0,0,IF($F$21=0,0,IF($F$21=1,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),(VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE))))),\nIF($F$19=0,0,IF($F$21=0,0,IF($F$21=1,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),IF($F$21=2,(VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)), (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)))))))","v":4782.0999999999995},{"$f":"IF($F$17=1,IF($F$19=0,0,IF($F$21=0,0,IF($F$21=1,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),(VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE))))),\nIF($F$19=0,0,IF($F$21=0,0,IF($F$21=1,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),IF($F$21=2,(VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)), (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)))))))","v":3947.4},{"$f":"IF($F$17=1,IF($F$19=0,0,IF($F$21=0,0,IF($F$21=1,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),(VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE))))),\nIF($F$19=0,0,IF($F$21=0,0,IF($F$21=1,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),IF($F$21=2,(VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)), (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)))))))","v":3423.7999999999997},{"$f":"IF($F$17=1,IF($F$19=0,0,IF($F$21=0,0,IF($F$21=1,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),(VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE))))),\nIF($F$19=0,0,IF($F$21=0,0,IF($F$21=1,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),IF($F$21=2,(VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)), (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))","v":2587.4}]
[]
[null,null,null,null,"Tarifas semi anuales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$17,Tablas!$A$455:$G$521,3,TRUE)","v":14948.491000000002},{"$f":"VLOOKUP($I$17,Tablas!$A$455:$G$521,4,TRUE)","v":13102.341999999999},{"$f":"VLOOKUP($I$17,Tablas!$A$455:$G$521,5,TRUE)","v":10407.451000000001},{"$f":"VLOOKUP($I$17,Tablas!$A$455:$G$521,6,TRUE)","v":9024.4160000000011},{"$f":"VLOOKUP($I$17,Tablas!$A$455:$G$521,7,TRUE)","v":6819.2184999999999}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$17=1,0,(VLOOKUP($I$19,Tablas!$A$455:$G$521,3,TRUE)))","v":24881.115000000002},{"$f":"IF($F$17=1,0,(VLOOKUP($I$19,Tablas!$A$455:$G$521,4,TRUE)))","v":21808.705000000002},{"$f":"IF($F$17=1,0,(VLOOKUP($I$19,Tablas!$A$455:$G$521,5,TRUE)))","v":17383.443499999998},{"$f":"IF($F$17=1,0,(VLOOKUP($I$19,Tablas!$A$455:$G$521,6,TRUE)))","v":15072.829},{"$f":"IF($F$17=1,0,(VLOOKUP($I$19,Tablas!$A$455:$G$521,7,TRUE)))","v":11389.541000000001}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$17=1,\n(IF($F$19=0, 0,\n (IF($F$21>$F$19, (VLOOKUP($F$19,Tablas!$A$522:$G$524,3,TRUE)),\n(IF($F$19>4,(IF($F$21=0, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(IF($F$21=1, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(IF($F$21=2, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)))))))),\n(IF($F$19=4,(IF(4-$F$21=0,(VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(4-$F$21=1,(VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(4-$F$21=2, (VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)))))))),\n(IF($F$19=3,(IF(3-$F$21=0,(VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(3-$F$21=1,(VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(3-$F$21=2, (VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)))))))),\n\n(IF($F$19=2,(IF(2-$F$21=0, 0,\n(IF(2-$F$21=1,(VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(2-$F$21=2, (VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n         0)))))),\n(IF($F$19=1,(IF(1-$F$21=0, 0,\n(IF(1-$F$21=1,(VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),0)))),0)))))))))))))),\n(IF($F$19=0, 0,\n (IF($F$21>$F$19, (VLOOKUP($F$19,Tablas!$A$522:$G$524,3,TRUE)),\n(IF($F$19=4,(IF(4-$F$21=0, 0,\n(IF(4-$F$21=1, (VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(4-$F$21=2, (VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(4-$F$21=3, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(4-$F$21=4, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n0)))))))))),\n(IF($F$19=5,(IF(5-$F$21=0, (VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(5-$F$21=1, (VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(5-$F$21=2, (VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(5-$F$21=3, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(5-$F$21=4, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)))))))))))),\n(IF($F$19=6,(IF(6-$F$21=0, (VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(6-$F$21=1, (VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(6-$F$21=2, (VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(6-$F$21=3, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(6-$F$21=4, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)))))))))))),\n(IF($F$19>6,(IF(7-$F$21=0, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(7-$F$21=1, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(7-$F$21=2, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(7-$F$21=3, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(7-$F$21=4, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)))))))))))),\n\n(IF($F$19=3,(IF(3-$F$21=0,0,\n(IF(3-$F$21=1,(VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(3-$F$21=2, (VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)))))))),\n\n(IF($F$19=2,(IF(2-$F$21=0, 0,\n(IF(2-$F$21=1,(VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(2-$F$21=2, (VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n         0)))))),\n(IF($F$19=1,(IF(1-$F$21=0, 0,\n(IF(1-$F$21=1,(VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),0)))),0)))))))))))))))))))","v":1701.088},{"$f":"IF($F$17=1,\n(IF($F$19=0, 0,\n (IF($F$21>$F$19, (VLOOKUP($F$19,Tablas!$A$522:$G$524,4,TRUE)),\n(IF($F$19>4,(IF($F$21=0, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(IF($F$21=1, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(IF($F$21=2, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)))))))),\n(IF($F$19=4,(IF(4-$F$21=0,(VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(4-$F$21=1,(VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(4-$F$21=2, (VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)))))))),\n(IF($F$19=3,(IF(3-$F$21=0,(VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(3-$F$21=1,(VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(3-$F$21=2, (VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)))))))),\n\n(IF($F$19=2,(IF(2-$F$21=0, 0,\n(IF(2-$F$21=1,(VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(2-$F$21=2, (VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n         0)))))),\n(IF($F$19=1,(IF(1-$F$21=0, 0,\n(IF(1-$F$21=1,(VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),0)))),0)))))))))))))),\n(IF($F$19=0, 0,\n (IF($F$21>$F$19, (VLOOKUP($F$19,Tablas!$A$522:$G$524,4,TRUE)),\n(IF($F$19=4,(IF(4-$F$21=0, 0,\n(IF(4-$F$21=1, (VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(4-$F$21=2, (VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(4-$F$21=3, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(4-$F$21=4, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n0)))))))))),\n(IF($F$19=5,(IF(5-$F$21=0, (VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(5-$F$21=1, (VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(5-$F$21=2, (VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(5-$F$21=3, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(5-$F$21=4, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)))))))))))),\n(IF($F$19=6,(IF(6-$F$21=0, (VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(6-$F$21=1, (VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(6-$F$21=2, (VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(6-$F$21=3, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(6-$F$21=4, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)))))))))))),\n(IF($F$19>6,(IF(7-$F$21=0, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(7-$F$21=1, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(7-$F$21=2, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(7-$F$21=3, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(7-$F$21=4, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)))))))))))),\n\n(IF($F$19=3,(IF(3-$F$21=0,0,\n(IF(3-$F$21=1,(VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(3-$F$21=2, (VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)))))))),\n\n(IF($F$19=2,(IF(2-$F$21=0, 0,\n(IF(2-$F$21=1,(VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(2-$F$21=2, (VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n         0)))))),\n(IF($F$19=1,(IF(1-$F$21=0, 0,\n(IF(1-$F$21=1,(VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),0)))),0)))))))))))))))))))","v":1490.2539999999999},{"$f":"IF($F$17=1,\n(IF($F$19=0, 0,\n (IF($F$21>$F$19, (VLOOKUP($F$19,Tablas!$A$522:$G$524,5,TRUE)),\n(IF($F$19>4,(IF($F$21=0, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(IF($F$21=1, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(IF($F$21=2, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)))))))),\n(IF($F$19=4,(IF(4-$F$21=0,(VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(4-$F$21=1,(VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(4-$F$21=2, (VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)))))))),\n(IF($F$19=3,(IF(3-$F$21=0,(VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(3-$F$21=1,(VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(3-$F$21=2, (VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)))))))),\n\n(IF($F$19=2,(IF(2-$F$21=0, 0,\n(IF(2-$F$21=1,(VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(2-$F$21=2, (VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n         0)))))),\n(IF($F$19=1,(IF(1-$F$21=0, 0,\n(IF(1-$F$21=1,(VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),0)))),0)))))))))))))),\n(IF($F$19=0, 0,\n (IF($F$21>$F$19, (VLOOKUP($F$19,Tablas!$A$522:$G$524,5,TRUE)),\n(IF($F$19=4,(IF(4-$F$21=0, 0,\n(IF(4-$F$21=1, (VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(4-$F$21=2, (VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(4-$F$21=3, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(4-$F$21=4, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n0)))))))))),\n(IF($F$19=5,(IF(5-$F$21=0, (VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(5-$F$21=1, (VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(5-$F$21=2, (VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(5-$F$21=3, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(5-$F$21=4, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)))))))))))),\n(IF($F$19=6,(IF(6-$F$21=0, (VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(6-$F$21=1, (VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(6-$F$21=2, (VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(6-$F$21=3, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(6-$F$21=4, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)))))))))))),\n(IF($F$19>6,(IF(7-$F$21=0, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(7-$F$21=1, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(7-$F$21=2, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(7-$F$21=3, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(7-$F$21=4, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)))))))))))),\n\n(IF($F$19=3,(IF(3-$F$21=0,0,\n(IF(3-$F$21=1,(VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(3-$F$21=2, (VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)))))))),\n\n(IF($F$19=2,(IF(2-$F$21=0, 0,\n(IF(2-$F$21=1,(VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(2-$F$21=2, (VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n         0)))))),\n(IF($F$19=1,(IF(1-$F$21=0, 0,\n(IF(1-$F$21=1,(VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),0)))),0)))))))))))))))))))","v":1230.7660000000001},{"$f":"IF($F$17=1,\n(IF($F$19=0, 0,\n (IF($F$21>$F$19, (VLOOKUP($F$19,Tablas!$A$522:$G$524,6,TRUE)),\n(IF($F$19>4,(IF($F$21=0, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(IF($F$21=1, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(IF($F$21=2, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)))))))),\n(IF($F$19=4,(IF(4-$F$21=0,(VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(4-$F$21=1,(VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(4-$F$21=2, (VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)))))))),\n(IF($F$19=3,(IF(3-$F$21=0,(VLOOKUP(1,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(3-$F$21=1,(VLOOKUP(1,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(3-$F$21=2, (VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)))))))),\n\n(IF($F$19=2,(IF(2-$F$21=0, 0,\n(IF(2-$F$21=1,(VLOOKUP(1,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(2-$F$21=2, (VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n         0)))))),\n(IF($F$19=1,(IF(1-$F$21=0, 0,\n(IF(1-$F$21=1,(VLOOKUP(1,Tablas!$A$522:$G$524,6,TRUE)),0)))),0)))))))))))))),\n(IF($F$19=0, 0,\n (IF($F$21>$F$19, (VLOOKUP($F$19,Tablas!$A$522:$G$524,6,TRUE)),\n(IF($F$19=4,(IF(4-$F$21=0, 0,\n(IF(4-$F$21=1, (VLOOKUP(1,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(4-$F$21=2, (VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(4-$F$21=3, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(4-$F$21=4, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n0)))))))))),\n(IF($F$19=5,(IF(5-$F$21=0, (VLOOKUP(1,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(5-$F$21=1, (VLOOKUP(1,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(5-$F$21=2, (VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(5-$F$21=3, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(5-$F$21=4, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)))))))))))),\n(IF($F$19=6,(IF(6-$F$21=0, (VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(6-$F$21=1, (VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(6-$F$21=2, (VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(6-$F$21=3, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(6-$F$21=4, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)))))))))))),\n(IF($F$19>6,(IF(7-$F$21=0, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(7-$F$21=1, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(7-$F$21=2, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(7-$F$21=3, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(7-$F$21=4, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)))))))))))),\n\n(IF($F$19=3,(IF(3-$F$21=0,0,\n(IF(3-$F$21=1,(VLOOKUP(1,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(3-$F$21=2, (VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)))))))),\n\n(IF($F$19=2,(IF(2-$F$21=0, 0,\n(IF(2-$F$21=1,(VLOOKUP(1,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(2-$F$21=2, (VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n         0)))))),\n(IF($F$19=1,(IF(1-$F$21=0, 0,\n(IF(1-$F$21=1,(VLOOKUP(1,Tablas!$A$522:$G$524,6,TRUE)),0)))),0)))))))))))))))))))","v":1068.1355000000001},{"$f":"IF($F$17=1,\n(IF($F$19=0, 0,\n (IF($F$21>$F$19, (VLOOKUP($F$19,Tablas!$A$522:$G$524,7,TRUE)),\n(IF($F$19>4,(IF($F$21=0, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(IF($F$21=1, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(IF($F$21=2, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)))))))),\n(IF($F$19=4,(IF(4-$F$21=0,(VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(4-$F$21=1,(VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(4-$F$21=2, (VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)))))))),\n(IF($F$19=3,(IF(3-$F$21=0,(VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(3-$F$21=1,(VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(3-$F$21=2, (VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)))))))),\n\n(IF($F$19=2,(IF(2-$F$21=0, 0,\n(IF(2-$F$21=1,(VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(2-$F$21=2, (VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n         0)))))),\n(IF($F$19=1,(IF(1-$F$21=0, 0,\n(IF(1-$F$21=1,(VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),0)))),0)))))))))))))),\n(IF($F$19=0, 0,\n (IF($F$21>$F$19, (VLOOKUP($F$19,Tablas!$A$522:$G$524,7,TRUE)),\n(IF($F$19=4,(IF(4-$F$21=0, 0,\n(IF(4-$F$21=1, (VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(4-$F$21=2, (VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(4-$F$21=3, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(4-$F$21=4, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n0)))))))))),\n(IF($F$19=5,(IF(5-$F$21=0, (VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(5-$F$21=1, (VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(5-$F$21=2, (VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(5-$F$21=3, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(5-$F$21=4, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)))))))))))),\n(IF($F$19=6,(IF(6-$F$21=0, (VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(6-$F$21=1, (VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(6-$F$21=2, (VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(6-$F$21=3, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(6-$F$21=4, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)))))))))))),\n(IF($F$19>6,(IF(7-$F$21=0, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(7-$F$21=1, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(7-$F$21=2, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(7-$F$21=3, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(7-$F$21=4, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)))))))))))),\n\n(IF($F$19=3,(IF(3-$F$21=0,0,\n(IF(3-$F$21=1,(VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(3-$F$21=2, (VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)))))))),\n\n(IF($F$19=2,(IF(2-$F$21=0, 0,\n(IF(2-$F$21=1,(VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(2-$F$21=2, (VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n         0)))))),\n(IF($F$19=1,(IF(1-$F$21=0, 0,\n(IF(1-$F$21=1,(VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),0)))),0)))))))))))))))))))","v":806.84550000000002}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G38:G40)","v":41530.694000000003},{"$f":"SUM(H38:H40)","v":36401.300999999999},{"$f":"SUM(I38:I40)","v":29021.660499999998},{"$f":"SUM(J38:J40)","v":25165.380500000003},{"$f":"SUM(K38:K40)","v":19015.605}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G41+G42)*12%","v":4992.6832800000002},{"$f":"(H41+H42)*12%","v":4377.1561199999996},3491.5992599999995,{"$f":"(J41+J42)*12%","v":3028.8456600000004},2290.8725999999997]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G41:G43)","v":46598.377280000001},{"$f":"SUM(H41:H43)","v":40853.457119999999},{"$f":"SUM(I41:I43)","v":32588.259759999997},{"$f":"SUM(J41:J43)","v":28269.226160000002},{"$f":"SUM(K41:K43)","v":21381.477599999998}]
[null,null,null,null,"Costo de segunda cuota",null,{"$f":"G41+G43 - G42*12%","v":46514.377280000001},{"$f":"H41+H43 - H42*12%","v":40769.457119999999},32504.259759999997,{"$f":"J41+J43 - J42*12%","v":28185.226160000002},21297.477599999998]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G44+G45","v":93112.754560000001},{"$f":"H44+H45","v":81622.914239999998},65092.519519999994,{"$f":"J44+J45","v":56454.452320000004},42678.955199999997]
[null,null,null,null,"Ahorros en tarifas de prima para niños",null,{"$f":"IF($F$17=1,IF($F$19=0,0,IF($F$21=0,0,IF($F$21=1,(VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),(VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE))))),\nIF($F$19=0,0,IF($F$21=0,0,IF($F$21=1,(VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),IF($F$21=2,(VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)), (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)))))))","v":2891.3090000000002},{"$f":"IF($F$17=1,IF($F$19=0,0,IF($F$21=0,0,IF($F$21=1,(VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),(VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE))))),\nIF($F$19=0,0,IF($F$21=0,0,IF($F$21=1,(VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),IF($F$21=2,(VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)), (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)))))))","v":2534.5129999999999},{"$f":"IF($F$17=1,IF($F$19=0,0,IF($F$21=0,0,IF($F$21=1,(VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),(VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE))))),\nIF($F$19=0,0,IF($F$21=0,0,IF($F$21=1,(VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),IF($F$21=2,(VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)), (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)))))))","v":2092.1220000000003},{"$f":"IF($F$17=1,IF($F$19=0,0,IF($F$21=0,0,IF($F$21=1,(VLOOKUP(1,Tablas!$A$522:$G$524,6,TRUE)),(VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE))))),\nIF($F$19=0,0,IF($F$21=0,0,IF($F$21=1,(VLOOKUP(1,Tablas!$A$522:$G$524,6,TRUE)),IF($F$21=2,(VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)), (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)))))))","v":1814.614},{"$f":"IF($F$17=1,IF($F$19=0,0,IF($F$21=0,0,IF($F$21=1,(VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),(VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE))))),\nIF($F$19=0,0,IF($F$21=0,0,IF($F$21=1,(VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),IF($F$21=2,(VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)), (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)))))))","v":1371.3220000000001}]
[]
[null,null,null,null,"Tarifas trimestrales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$17,Tablas!$A$680:$G$746,3,TRUE)","v":7756.2925000000005},{"$f":"VLOOKUP($I$17,Tablas!$A$680:$G$746,4,TRUE)","v":6798.3850000000002},{"$f":"VLOOKUP($I$17,Tablas!$A$680:$G$746,5,TRUE)","v":5400.0925000000007},{"$f":"VLOOKUP($I$17,Tablas!$A$680:$G$746,6,TRUE)","v":4682.4800000000005},{"$f":"VLOOKUP($I$17,Tablas!$A$680:$G$746,7,TRUE)","v":3538.2737499999998}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$17=1,0,(VLOOKUP($I$19,Tablas!$A$680:$G$746,3,TRUE)))","v":12910.012500000001},{"$f":"IF($F$17=1,0,(VLOOKUP($I$19,Tablas!$A$680:$G$746,4,TRUE)))","v":11315.837500000001},{"$f":"IF($F$17=1,0,(VLOOKUP($I$19,Tablas!$A$680:$G$746,5,TRUE)))","v":9019.7112500000003},{"$f":"IF($F$17=1,0,(VLOOKUP($I$19,Tablas!$A$680:$G$746,6,TRUE)))","v":7820.8075000000008},{"$f":"IF($F$17=1,0,(VLOOKUP($I$19,Tablas!$A$680:$G$746,7,TRUE)))","v":5909.6675000000005}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$17=1,\n(IF($F$19=0, 0,\n (IF($F$21>$F$19, (VLOOKUP($F$19,Tablas!$A$747:$G$749,3,TRUE)),\n(IF($F$19>4,(IF($F$21=0, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(IF($F$21=1, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(IF($F$21=2, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)))))))),\n(IF($F$19=4,(IF(4-$F$21=0,(VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(4-$F$21=1,(VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(4-$F$21=2, (VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)))))))),\n(IF($F$19=3,(IF(3-$F$21=0,(VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(3-$F$21=1,(VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(3-$F$21=2, (VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)))))))),\n\n(IF($F$19=2,(IF(2-$F$21=0, 0,\n(IF(2-$F$21=1,(VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(2-$F$21=2, (VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n         0)))))),\n(IF($F$19=1,(IF(1-$F$21=0, 0,\n(IF(1-$F$21=1,(VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),0)))),0)))))))))))))),\n(IF($F$19=0, 0,\n (IF($F$21>$F$19, (VLOOKUP($F$19,Tablas!$A$747:$G$749,3,TRUE)),\n(IF($F$19=4,(IF(4-$F$21=0, 0,\n(IF(4-$F$21=1, (VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(4-$F$21=2, (VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(4-$F$21=3, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(4-$F$21=4, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n0)))))))))),\n(IF($F$19=5,(IF(5-$F$21=0, (VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(5-$F$21=1, (VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(5-$F$21=2, (VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(5-$F$21=3, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(5-$F$21=4, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)))))))))))),\n(IF($F$19=6,(IF(6-$F$21=0, (VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(6-$F$21=1, (VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(6-$F$21=2, (VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(6-$F$21=3, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(6-$F$21=4, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)))))))))))),\n(IF($F$19>6,(IF(7-$F$21=0, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(7-$F$21=1, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(7-$F$21=2, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(7-$F$21=3, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(7-$F$21=4, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)))))))))))),\n\n(IF($F$19=3,(IF(3-$F$21=0,0,\n(IF(3-$F$21=1,(VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(3-$F$21=2, (VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)))))))),\n\n(IF($F$19=2,(IF(2-$F$21=0, 0,\n(IF(2-$F$21=1,(VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(2-$F$21=2, (VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n         0)))))),\n(IF($F$19=1,(IF(1-$F$21=0, 0,\n(IF(1-$F$21=1,(VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),0)))),0)))))))))))))))))))","v":882.6400000000001},{"$f":"IF($F$17=1,\n(IF($F$19=0, 0,\n (IF($F$21>$F$19, (VLOOKUP($F$19,Tablas!$A$747:$G$749,4,TRUE)),\n(IF($F$19>4,(IF($F$21=0, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(IF($F$21=1, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(IF($F$21=2, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)))))))),\n(IF($F$19=4,(IF(4-$F$21=0,(VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(4-$F$21=1,(VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(4-$F$21=2, (VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)))))))),\n(IF($F$19=3,(IF(3-$F$21=0,(VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(3-$F$21=1,(VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(3-$F$21=2, (VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)))))))),\n\n(IF($F$19=2,(IF(2-$F$21=0, 0,\n(IF(2-$F$21=1,(VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(2-$F$21=2, (VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n         0)))))),\n(IF($F$19=1,(IF(1-$F$21=0, 0,\n(IF(1-$F$21=1,(VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),0)))),0)))))))))))))),\n(IF($F$19=0, 0,\n (IF($F$21>$F$19, (VLOOKUP($F$19,Tablas!$A$747:$G$749,4,TRUE)),\n(IF($F$19=4,(IF(4-$F$21=0, 0,\n(IF(4-$F$21=1, (VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(4-$F$21=2, (VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(4-$F$21=3, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(4-$F$21=4, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n0)))))))))),\n(IF($F$19=5,(IF(5-$F$21=0, (VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(5-$F$21=1, (VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(5-$F$21=2, (VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(5-$F$21=3, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(5-$F$21=4, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)))))))))))),\n(IF($F$19=6,(IF(6-$F$21=0, (VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(6-$F$21=1, (VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(6-$F$21=2, (VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(6-$F$21=3, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(6-$F$21=4, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)))))))))))),\n(IF($F$19>6,(IF(7-$F$21=0, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(7-$F$21=1, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(7-$F$21=2, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(7-$F$21=3, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(7-$F$21=4, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)))))))))))),\n\n(IF($F$19=3,(IF(3-$F$21=0,0,\n(IF(3-$F$21=1,(VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(3-$F$21=2, (VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)))))))),\n\n(IF($F$19=2,(IF(2-$F$21=0, 0,\n(IF(2-$F$21=1,(VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(2-$F$21=2, (VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n         0)))))),\n(IF($F$19=1,(IF(1-$F$21=0, 0,\n(IF(1-$F$21=1,(VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),0)))),0)))))))))))))))))))","v":773.245},{"$f":"IF($F$17=1,\n(IF($F$19=0, 0,\n (IF($F$21>$F$19, (VLOOKUP($F$19,Tablas!$A$747:$G$749,5,TRUE)),\n(IF($F$19>4,(IF($F$21=0, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(IF($F$21=1, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(IF($F$21=2, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)))))))),\n(IF($F$19=4,(IF(4-$F$21=0,(VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(4-$F$21=1,(VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(4-$F$21=2, (VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)))))))),\n(IF($F$19=3,(IF(3-$F$21=0,(VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(3-$F$21=1,(VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(3-$F$21=2, (VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)))))))),\n\n(IF($F$19=2,(IF(2-$F$21=0, 0,\n(IF(2-$F$21=1,(VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(2-$F$21=2, (VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n         0)))))),\n(IF($F$19=1,(IF(1-$F$21=0, 0,\n(IF(1-$F$21=1,(VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),0)))),0)))))))))))))),\n(IF($F$19=0, 0,\n (IF($F$21>$F$19, (VLOOKUP($F$19,Tablas!$A$747:$G$749,5,TRUE)),\n(IF($F$19=4,(IF(4-$F$21=0, 0,\n(IF(4-$F$21=1, (VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(4-$F$21=2, (VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(4-$F$21=3, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(4-$F$21=4, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n0)))))))))),\n(IF($F$19=5,(IF(5-$F$21=0, (VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(5-$F$21=1, (VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(5-$F$21=2, (VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(5-$F$21=3, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(5-$F$21=4, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)))))))))))),\n(IF($F$19=6,(IF(6-$F$21=0, (VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(6-$F$21=1, (VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(6-$F$21=2, (VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(6-$F$21=3, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(6-$F$21=4, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)))))))))))),\n(IF($F$19>6,(IF(7-$F$21=0, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(7-$F$21=1, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(7-$F$21=2, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(7-$F$21=3, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(7-$F$21=4, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)))))))))))),\n\n(IF($F$19=3,(IF(3-$F$21=0,0,\n(IF(3-$F$21=1,(VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(3-$F$21=2, (VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)))))))),\n\n(IF($F$19=2,(IF(2-$F$21=0, 0,\n(IF(2-$F$21=1,(VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(2-$F$21=2, (VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n         0)))))),\n(IF($F$19=1,(IF(1-$F$21=0, 0,\n(IF(1-$F$21=1,(VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),0)))),0)))))))))))))))))))","v":638.60500000000002},{"$f":"IF($F$17=1,\n(IF($F$19=0, 0,\n (IF($F$21>$F$19, (VLOOKUP($F$19,Tablas!$A$747:$G$749,6,TRUE)),\n(IF($F$19>4,(IF($F$21=0, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(IF($F$21=1, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(IF($F$21=2, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)))))))),\n(IF($F$19=4,(IF(4-$F$21=0,(VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(4-$F$21=1,(VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(4-$F$21=2, (VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)))))))),\n(IF($F$19=3,(IF(3-$F$21=0,(VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(3-$F$21=1,(VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(3-$F$21=2, (VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)))))))),\n\n(IF($F$19=2,(IF(2-$F$21=0, 0,\n(IF(2-$F$21=1,(VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(2-$F$21=2, (VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n         0)))))),\n(IF($F$19=1,(IF(1-$F$21=0, 0,\n(IF(1-$F$21=1,(VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),0)))),0)))))))))))))),\n(IF($F$19=0, 0,\n (IF($F$21>$F$19, (VLOOKUP($F$19,Tablas!$A$747:$G$749,6,TRUE)),\n(IF($F$19=4,(IF(4-$F$21=0, 0,\n(IF(4-$F$21=1, (VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(4-$F$21=2, (VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(4-$F$21=3, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(4-$F$21=4, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n0)))))))))),\n(IF($F$19=5,(IF(5-$F$21=0, (VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(5-$F$21=1, (VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(5-$F$21=2, (VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(5-$F$21=3, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(5-$F$21=4, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)))))))))))),\n(IF($F$19=6,(IF(6-$F$21=0, (VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(6-$F$21=1, (VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(6-$F$21=2, (VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(6-$F$21=3, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(6-$F$21=4, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)))))))))))),\n(IF($F$19>6,(IF(7-$F$21=0, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(7-$F$21=1, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(7-$F$21=2, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(7-$F$21=3, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(7-$F$21=4, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)))))))))))),\n\n(IF($F$19=3,(IF(3-$F$21=0,0,\n(IF(3-$F$21=1,(VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(3-$F$21=2, (VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)))))))),\n\n(IF($F$19=2,(IF(2-$F$21=0, 0,\n(IF(2-$F$21=1,(VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(2-$F$21=2, (VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n         0)))))),\n(IF($F$19=1,(IF(1-$F$21=0, 0,\n(IF(1-$F$21=1,(VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),0)))),0)))))))))))))))))))","v":554.22125000000005},{"$f":"IF($F$17=1,\n(IF($F$19=0, 0,\n (IF($F$21>$F$19, (VLOOKUP($F$19,Tablas!$A$747:$G$749,7,TRUE)),\n(IF($F$19>4,(IF($F$21=0, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(IF($F$21=1, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(IF($F$21=2, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)))))))),\n(IF($F$19=4,(IF(4-$F$21=0,(VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(4-$F$21=1,(VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(4-$F$21=2, (VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)))))))),\n(IF($F$19=3,(IF(3-$F$21=0,(VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(3-$F$21=1,(VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(3-$F$21=2, (VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)))))))),\n\n(IF($F$19=2,(IF(2-$F$21=0, 0,\n(IF(2-$F$21=1,(VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(2-$F$21=2, (VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n         0)))))),\n(IF($F$19=1,(IF(1-$F$21=0, 0,\n(IF(1-$F$21=1,(VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),0)))),0)))))))))))))),\n(IF($F$19=0, 0,\n (IF($F$21>$F$19, (VLOOKUP($F$19,Tablas!$A$747:$G$749,7,TRUE)),\n(IF($F$19=4,(IF(4-$F$21=0, 0,\n(IF(4-$F$21=1, (VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(4-$F$21=2, (VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(4-$F$21=3, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(4-$F$21=4, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n0)))))))))),\n(IF($F$19=5,(IF(5-$F$21=0, (VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(5-$F$21=1, (VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(5-$F$21=2, (VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(5-$F$21=3, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(5-$F$21=4, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)))))))))))),\n(IF($F$19=6,(IF(6-$F$21=0, (VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(6-$F$21=1, (VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(6-$F$21=2, (VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(6-$F$21=3, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(6-$F$21=4, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)))))))))))),\n(IF($F$19>6,(IF(7-$F$21=0, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(7-$F$21=1, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(7-$F$21=2, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(7-$F$21=3, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(7-$F$21=4, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)))))))))))),\n\n(IF($F$19=3,(IF(3-$F$21=0,0,\n(IF(3-$F$21=1,(VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(3-$F$21=2, (VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)))))))),\n\n(IF($F$19=2,(IF(2-$F$21=0, 0,\n(IF(2-$F$21=1,(VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(2-$F$21=2, (VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n         0)))))),\n(IF($F$19=1,(IF(1-$F$21=0, 0,\n(IF(1-$F$21=1,(VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),0)))),0)))))))))))))))))))","v":418.64625000000001}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G50:G52)","v":21548.945},{"$f":"SUM(H50:H52)","v":18887.467500000002},{"$f":"SUM(I50:I52)","v":15058.408750000001},{"$f":"SUM(J50:J52)","v":13057.508750000003},{"$f":"SUM(K50:K52)","v":9866.5874999999996}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G53+G54)*12%","v":2594.8733999999999},{"$f":"(H53+H54)*12%","v":2275.4961000000003},1816.0090499999999,{"$f":"(J53+J54)*12%","v":1575.9010500000002},1192.9904999999999]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G53:G55)","v":24218.8184},{"$f":"SUM(H53:H55)","v":21237.963600000003},{"$f":"SUM(I53:I55)","v":16949.417799999999},{"$f":"SUM(J53:J55)","v":14708.409800000003},{"$f":"SUM(K53:K55)","v":11134.578}]
[null,null,null,null,"Costo de tarifa trimestral 2 a 4",null,{"$f":"G53+G55 - G54*12%","v":24134.8184},{"$f":"H53+H55 - H54*12%","v":21153.963600000003},16865.417799999999,{"$f":"J53+J55 - J54*12%","v":14624.409800000003},11050.578]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G56+(G57*3)","v":96623.2736},{"$f":"H56+(H57*3)","v":84699.854400000011},67545.671199999997,{"$f":"J56+(J57*3)","v":58581.639200000012},44286.311999999998]
[null,null,null,null,"Ahorros en tarifas de prima para niños",null,{"$f":"IF($F$17=1,IF($F$19=0,0,IF($F$21=0,0,IF($F$21=1,(VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),(VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE))))),\nIF($F$19=0,0,IF($F$21=0,0,IF($F$21=1,(VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),IF($F$21=2,(VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)), (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)))))))","v":1500.2075000000002},{"$f":"IF($F$17=1,IF($F$19=0,0,IF($F$21=0,0,IF($F$21=1,(VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),(VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE))))),\nIF($F$19=0,0,IF($F$21=0,0,IF($F$21=1,(VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),IF($F$21=2,(VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)), (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)))))))","v":1315.0774999999999},{"$f":"IF($F$17=1,IF($F$19=0,0,IF($F$21=0,0,IF($F$21=1,(VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),(VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE))))),\nIF($F$19=0,0,IF($F$21=0,0,IF($F$21=1,(VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),IF($F$21=2,(VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)), (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)))))))","v":1085.5350000000001},{"$f":"IF($F$17=1,IF($F$19=0,0,IF($F$21=0,0,IF($F$21=1,(VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),(VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE))))),\nIF($F$19=0,0,IF($F$21=0,0,IF($F$21=1,(VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),IF($F$21=2,(VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)), (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)))))))","v":941.54499999999996},{"$f":"IF($F$17=1,IF($F$19=0,0,IF($F$21=0,0,IF($F$21=1,(VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),(VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE))))),\nIF($F$19=0,0,IF($F$21=0,0,IF($F$21=1,(VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),IF($F$21=2,(VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)), (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)))))))","v":711.53500000000008}]
[]
[]
[null,null,null,null,"Tarifas en US $ -   Efectivas a partir del 1ro de enero de  202\t2"]
[null,null,null,null,"Este presupuesto solamente tiene carácter informativo y en ningún momento expresa compromiso legal para suministrarle cobertura de seguro. La emisión de una póliza de seguro Bupa está sujeta a todas las evaluaciones de riesgo por parte de Bupa y a la recepción de todos los pagos de prima requeridos."]

{"sheet":"Global Premier","index":3,"n_rows":61,"n_cols":10,"rows_kept":61,"cut":false,"hidden":false,"merged":[[59,4,59,9],[58,4,58,9],[60,4,61,9],[45,4,45,5],[42,0,43,0],[15,0,15,1],[51,4,51,5],[52,4,52,5],[27,4,27,9],[36,4,36,9],[47,4,47,9],[15,3,15,4],[17,3,17,4],[19,3,19,4],[15,5,15,8],[42,1,43,1]]}
[]
[]
[null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["GLOBAL PREMIER HEALTH PLAN",null,null,"Nombre del Asegurado Titular:",null,{"$f":"+'INGRESO DE DATOS'!$D$14","v":"NOMBRE COMPLETO"}]
[]
[null,null,null,"Número de adultos en la póliza:",null,{"$f":"+'INGRESO DE DATOS'!$D$16","v":2},null,"Edad del Asegurado Titular:",{"$f":"+'INGRESO DE DATOS'!$D$18","v":65}]
[]
[null,null,null,"Número de niños en la póliza:",null,{"$f":"+'INGRESO DE DATOS'!$H$16","v":3},null,"Edad del/la conyuge:",{"$f":"+'INGRESO DE DATOS'!$H$18","v":71}]
[null,null,null,null,null,null,null," "," "]
[null,null,null,null,null,null,null,"Fecha de la cotización:",{"$f":"NOW()","v":"2021-12-20T11:32:08.260"}]
[null,null,null,null,null,null," ",false,null," "]
[null,null,null,null,"Deducibles",null,"PLAN 1","PLAN 2","PLAN 3","PLAN 4"]
[null,null,null,null,"En el país de residencia",null,250,2000,5000,10000]
[null,null,null,null,"Fuera del país de residencia",null,5000,2000,5000,10000]
[]
[null,null,null,null,"Tarifas anuales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$18,Tablas!$A$155:$G$221,3,TRUE)","v":14105.25},{"$f":"VLOOKUP($I$18,Tablas!$A$155:$G$221,4,TRUE)","v":12799.5},{"$f":"VLOOKUP($I$18,Tablas!$A$155:$G$221,5,TRUE)","v":8946.75},{"$f":"VLOOKUP($I$18,Tablas!$A$155:$G$221,6,TRUE)","v":6474.75}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$18=1,0,(VLOOKUP($I$20,Tablas!$A$155:$G$221,3,TRUE)))","v":23478},{"$f":"IF($F$18=1,0,(VLOOKUP($I$20,Tablas!$A$155:$G$221,4,TRUE)))","v":21306},{"$f":"IF($F$18=1,0,(VLOOKUP($I$20,Tablas!$A$155:$G$221,5,TRUE)))","v":14984.25},{"$f":"IF($F$18=1,0,(VLOOKUP($I$20,Tablas!$A$155:$G$221,6,TRUE)))","v":10845.75}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$20=0,0,(VLOOKUP($F$20,Tablas!$A$222:$G$224,3,TRUE)))","v":3850.5},{"$f":"IF($F$20=0,0,(VLOOKUP($F$20,Tablas!$A$222:$G$224,4,TRUE)))","v":3495.75},{"$f":"IF($F$20=0,0,(VLOOKUP($F$20,Tablas!$A$222:$G$224,5,TRUE)))","v":2613},{"$f":"IF($F$20=0,0,(VLOOKUP($F$20,Tablas!$A$222:$G$224,6,TRUE)))","v":1891.5}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G29:G31)","v":41433.75},{"$f":"SUM(H29:H31)","v":37601.25},26544,{"$f":"SUM(J29:J31)","v":19212}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G32+G33)*12%","v":4981.05},{"$f":"(H32+H33)*12%","v":4521.1499999999996},3194.2799999999997,{"$f":"(J32+J33)*12%","v":2314.44}]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"SUM(G32:G34)","v":46489.8},{"$f":"SUM(H32:H34)","v":42197.4},{"$f":"SUM(I32:I34)","v":29813.279999999999},{"$f":"SUM(J32:J34)","v":21601.439999999999}]
[]
[null,null,null,null,"Tarifas semi anuales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$18,Tablas!$A$530:$G$596,3,TRUE)","v":7475.7825000000003},{"$f":"VLOOKUP($I$18,Tablas!$A$530:$G$596,4,TRUE)","v":6783.7350000000006},{"$f":"VLOOKUP($I$18,Tablas!$A$530:$G$596,5,TRUE)","v":4741.7775000000001},{"$f":"VLOOKUP($I$18,Tablas!$A$530:$G$596,6,TRUE)","v":3431.6175000000003}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$18=1,0,(VLOOKUP($I$20,Tablas!$A$530:$G$596,3,TRUE)))","v":12443.34},{"$f":"IF($F$18=1,0,(VLOOKUP($I$20,Tablas!$A$530:$G$596,4,TRUE)))","v":11292.18},{"$f":"IF($F$18=1,0,(VLOOKUP($I$20,Tablas!$A$530:$G$596,5,TRUE)))","v":7941.6525000000001},{"$f":"IF($F$18=1,0,(VLOOKUP($I$20,Tablas!$A$530:$G$596,6,TRUE)))","v":5748.2475000000004}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$20=0,0,(VLOOKUP($F$20,Tablas!$A$597:$G$599,3,TRUE)))","v":2040.7650000000001},{"$f":"IF($F$20=0,0,(VLOOKUP($F$20,Tablas!$A$597:$G$599,4,TRUE)))","v":1852.7475000000002},{"$f":"IF($F$20=0,0,(VLOOKUP($F$20,Tablas!$A$597:$G$599,5,TRUE)))","v":1384.89},{"$f":"IF($F$20=0,0,(VLOOKUP($F$20,Tablas!$A$597:$G$599,6,TRUE)))","v":1002.495}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G38:G40)","v":21959.887500000001},{"$f":"SUM(H38:H40)","v":19928.662500000002},{"$f":"SUM(I38:I40)","v":14068.32},{"$f":"SUM(J38:J40)","v":10182.360000000002}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G41+G42)*12%","v":2644.1864999999998},{"$f":"(H41+H42)*12%","v":2400.4395},1697.1984,{"$f":"(J41+J42)*12%","v":1230.8832000000002}]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G41:G43)","v":24679.074000000001},{"$f":"SUM(H41:H43)","v":22404.102000000003},{"$f":"SUM(I41:I43)","v":15840.518399999999},{"$f":"SUM(J41:J43)","v":11488.243200000003}]
[null,null,null,null,"Costo de segunda cuota",null,{"$f":"G41+G43 - G42*12%","v":24595.074000000001},{"$f":"H41+H43 - H42*12%","v":22320.102000000003},15756.518399999999,{"$f":"J41+J43 - J42*12%","v":11404.243200000003}]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G44+G45","v":49274.148000000001},{"$f":"H44+H45","v":44724.204000000005},31597.036799999998,{"$f":"J44+J45","v":22892.486400000005}]
[]
[null,null,null,null,"Tarifas trimestrales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$18,Tablas!$A$755:$G$821,3,TRUE)","v":3878.9437500000004},{"$f":"VLOOKUP($I$18,Tablas!$A$755:$G$821,4,TRUE)","v":3519.8625000000002},{"$f":"VLOOKUP($I$18,Tablas!$A$755:$G$821,5,TRUE)","v":2460.3562500000003},{"$f":"VLOOKUP($I$18,Tablas!$A$755:$G$821,6,TRUE)","v":1780.5562500000001}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$18=1,0,(VLOOKUP($I$20,Tablas!$A$755:$G$821,3,TRUE)))","v":6456.4500000000007},{"$f":"IF($F$18=1,0,(VLOOKUP($I$20,Tablas!$A$755:$G$821,4,TRUE)))","v":5859.1500000000005},{"$f":"IF($F$18=1,0,(VLOOKUP($I$20,Tablas!$A$755:$G$821,5,TRUE)))","v":4120.6687500000007},{"$f":"IF($F$18=1,0,(VLOOKUP($I$20,Tablas!$A$755:$G$821,6,TRUE)))","v":2982.5812500000002}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$20=0,0,(VLOOKUP($F$20,Tablas!$A$822:$G$824,3,TRUE)))","v":1058.8875},{"$f":"IF($F$20=0,0,(VLOOKUP($F$20,Tablas!$A$822:$G$824,4,TRUE)))","v":961.33125000000007},{"$f":"IF($F$20=0,0,(VLOOKUP($F$20,Tablas!$A$822:$G$824,5,TRUE)))","v":718.57500000000005},{"$f":"IF($F$20=0,0,(VLOOKUP($F$20,Tablas!$A$822:$G$824,6,TRUE)))","v":520.16250000000002}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G49:G51)","v":11394.281250000002},{"$f":"SUM(H49:H51)","v":10340.34375},{"$f":"SUM(I49:I51)","v":7299.6000000000013},{"$f":"SUM(J49:J51)","v":5283.3000000000011}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G52+G53)*12%","v":1376.3137500000003},{"$f":"(H52+H53)*12%","v":1249.8412499999999},884.95200000000011,{"$f":"(J52+J53)*12%","v":642.99600000000009}]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G52:G54)","v":12845.595000000001},{"$f":"SUM(H52:H54)","v":11665.184999999999},{"$f":"SUM(I52:I54)","v":8259.5520000000015},{"$f":"SUM(J52:J54)","v":6001.2960000000012}]
[null,null,null,null,"Costo de tarifa trimestral 2 a 4",null,{"$f":"G52+G54 - G53*12%","v":12761.595000000001},{"$f":"H52+H54 - H53*12%","v":11581.184999999999},8175.5520000000015,{"$f":"J52+J54 - J53*12%","v":5917.2960000000012}]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G55+(G56*3)","v":51130.380000000005},{"$f":"H55+(H56*3)","v":46408.74},32786.208000000006,{"$f":"J55+(J56*3)","v":23753.184000000005}]
[]
[]
[null,null,null,null,"Tarifas en US $ -   Efectivas a partir del 1ro de enero de  2022"]
[null,null,null,null,"Este presupuesto solamente tiene carácter informativo y en ningún momento expresa compromiso legal para suministrarle cobertura de seguro. La emisión de una póliza de seguro Bupa está sujeta a todas las evaluaciones de riesgo por parte de Bupa y a la recepción de todos los pagos de prima requeridos."]

{"sheet":"Global Select","index":4,"n_rows":63,"n_cols":10,"rows_kept":63,"cut":false,"hidden":false,"merged":[[53,4,53,5],[54,4,54,5],[44,1,45,1],[49,4,49,9],[62,4,63,9],[61,4,61,9],[60,4,60,9],[17,3,17,4],[19,3,19,4],[17,5,17,8],[17,0,17,1],[44,0,45,0],[29,4,29,9],[38,4,38,9]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["GLOBAL SELECT HEALTH PLAN",null,null,"Nombre del Asegurado Titular:",null,{"$f":"+'INGRESO DE DATOS'!$D$14","v":"NOMBRE COMPLETO"}]
[]
[null,null,null,"Número de adultos en la póliza:",null,{"$f":"+'INGRESO DE DATOS'!$D$16","v":2},null,"Edad del Asegurado Titular:",{"$f":"+'INGRESO DE DATOS'!$D$18","v":65}]
[]
[null,null,null,null,"Número de niños en la póliza:",{"$f":"+'INGRESO DE DATOS'!$H$16","v":3},null,"Edad del/la conyuge:",{"$f":"+'INGRESO DE DATOS'!$H$18","v":71}]
[null,null,null,null,null,null,null," "," "]
[null,null,null,null,null,null,null,"Fecha de la cotización:",{"$f":"NOW()","v":"2021-12-20T11:32:08.260"}]
[null,null,null,null,null,null," ",false,null," "]
[null,null,null,null,"Deducibles",null,"PLAN 1","PLAN 2","PLAN 3","PLAN 4"]
[null,null,null,null,"En el país de residencia",null,250,2000,5000,10000]
[null,null,null,null,"Fuera del país de residencia",null,5000,2000,5000,10000]
[]
[null,null,null,null,"Tarifas anuales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$20,Tablas!$A$305:$G$371,3,TRUE)","v":14443.199999999999},{"$f":"VLOOKUP($I$20,Tablas!$A$305:$G$371,4,TRUE)","v":13859.25},{"$f":"VLOOKUP($I$20,Tablas!$A$305:$G$371,5,TRUE)","v":9724.85},{"$f":"VLOOKUP($I$20,Tablas!$A$305:$G$371,6,TRUE)","v":7048.2}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$20=1,0,(VLOOKUP($I$22,Tablas!$A$305:$G$371,3,TRUE)))","v":24468.1},{"$f":"IF($F$20=1,0,(VLOOKUP($I$22,Tablas!$A$305:$G$371,4,TRUE)))","v":23477.85},{"$f":"IF($F$20=1,0,(VLOOKUP($I$22,Tablas!$A$305:$G$371,5,TRUE)))","v":16575},{"$f":"IF($F$20=1,0,(VLOOKUP($I$22,Tablas!$A$305:$G$371,6,TRUE)))","v":12013.05}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$22=0,0,(VLOOKUP($F$22,Tablas!$A$372:$G$374,3,TRUE)))","v":7779.2},{"$f":"IF($F$22=0,0,(VLOOKUP($F$22,Tablas!$A$372:$G$374,4,TRUE)))","v":7464.7},{"$f":"IF($F$22=0,0,(VLOOKUP($F$22,Tablas!$A$372:$G$374,5,TRUE)))","v":5625.3},{"$f":"IF($F$22=0,0,(VLOOKUP($F$22,Tablas!$A$372:$G$374,6,TRUE)))","v":4078.2999999999997}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G31:G33)","v":46690.499999999993},{"$f":"SUM(H31:H33)","v":44801.799999999996},{"$f":"SUM(I31:I33)","v":31925.149999999998},{"$f":"SUM(J31:J33)","v":23139.55}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G34+G35)*12%","v":5611.8599999999988},{"$f":"(H34+H35)*12%","v":5385.2159999999994},3840.0179999999996,{"$f":"(J34+J35)*12%","v":2785.7459999999996}]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"SUM(G34:G36)","v":52377.359999999993},{"$f":"SUM(H34:H36)","v":50262.015999999996},{"$f":"SUM(I34:I36)","v":35840.167999999998},{"$f":"SUM(J34:J36)","v":26000.295999999998}]
[]
[null,null,null,null,"Tarifas semi anuales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$20,Tablas!$A$605:$G$671,3,TRUE)","v":7654.8959999999997},{"$f":"VLOOKUP($I$20,Tablas!$A$605:$G$671,4,TRUE)","v":7345.4025000000001},{"$f":"VLOOKUP($I$20,Tablas!$A$605:$G$671,5,TRUE)","v":5154.1705000000002},{"$f":"VLOOKUP($I$20,Tablas!$A$605:$G$671,6,TRUE)","v":3735.5460000000003}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$20=1,0,(VLOOKUP($I$22,Tablas!$A$605:$G$671,3,TRUE)))","v":12968.093000000001},{"$f":"IF($F$20=1,0,(VLOOKUP($I$22,Tablas!$A$605:$G$671,4,TRUE)))","v":12443.2605},{"$f":"IF($F$20=1,0,(VLOOKUP($I$22,Tablas!$A$605:$G$671,5,TRUE)))","v":8784.75},{"$f":"IF($F$20=1,0,(VLOOKUP($I$22,Tablas!$A$605:$G$671,6,TRUE)))","v":6366.9165000000003}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$22=0,0,(VLOOKUP($F$22,Tablas!$A$672:$G$674,3,TRUE)))","v":4122.9759999999997},{"$f":"IF($F$22=0,0,(VLOOKUP($F$22,Tablas!$A$672:$G$674,4,TRUE)))","v":3956.2910000000002},{"$f":"IF($F$22=0,0,(VLOOKUP($F$22,Tablas!$A$672:$G$674,5,TRUE)))","v":2981.4090000000001},{"$f":"IF($F$22=0,0,(VLOOKUP($F$22,Tablas!$A$672:$G$674,6,TRUE)))","v":2161.4989999999998}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G40:G42)","v":24745.965},{"$f":"SUM(H40:H42)","v":23744.954000000002},{"$f":"SUM(I40:I42)","v":16920.3295},{"$f":"SUM(J40:J42)","v":12263.961500000001}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G43+G44)*12%","v":2978.5158000000001},{"$f":"(H43+H44)*12%","v":2858.3944799999999},2039.4395399999999,{"$f":"(J43+J44)*12%","v":1480.6753800000001}]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G43:G45)","v":27799.480800000001},{"$f":"SUM(H43:H45)","v":26678.348480000001},{"$f":"SUM(I43:I45)","v":19034.769039999999},{"$f":"SUM(J43:J45)","v":13819.636880000002}]
[null,null,null,null,"Costo de segunda cuota",null,{"$f":"G43+G45 - G44*12%","v":27715.480800000001},{"$f":"H43+H45 - H44*12%","v":26594.348480000001},18950.769039999999,{"$f":"J43+J45 - J44*12%","v":13735.636880000002}]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G46+G47","v":55514.961600000002},{"$f":"H46+H47","v":53272.696960000001},37985.538079999998,{"$f":"J46+J47","v":27555.273760000004}]
[]
[null,null,null,null,"Tarifas trimestrales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$20,Tablas!$A$830:$G$896,3,TRUE)","v":3971.88},{"$f":"VLOOKUP($I$20,Tablas!$A$830:$G$896,4,TRUE)","v":3811.2937500000003},{"$f":"VLOOKUP($I$20,Tablas!$A$830:$G$896,5,TRUE)","v":2674.3337500000002},{"$f":"VLOOKUP($I$20,Tablas!$A$830:$G$896,6,TRUE)","v":1938.2550000000001}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$20=1,0,(VLOOKUP($I$22,Tablas!$A$830:$G$896,3,TRUE)))","v":6728.7275},{"$f":"IF($F$20=1,0,(VLOOKUP($I$22,Tablas!$A$830:$G$896,4,TRUE)))","v":6456.4087500000005},{"$f":"IF($F$20=1,0,(VLOOKUP($I$22,Tablas!$A$830:$G$896,5,TRUE)))","v":4558.125},{"$f":"IF($F$20=1,0,(VLOOKUP($I$22,Tablas!$A$830:$G$896,6,TRUE)))","v":3303.5887499999999}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$22=0,0,(VLOOKUP($F$22,Tablas!$A$897:$G$899,3,TRUE)))","v":2139.2800000000002},{"$f":"IF($F$22=0,0,(VLOOKUP($F$22,Tablas!$A$897:$G$899,4,TRUE)))","v":2052.7925},{"$f":"IF($F$22=0,0,(VLOOKUP($F$22,Tablas!$A$897:$G$899,5,TRUE)))","v":1546.9575000000002},{"$f":"IF($F$22=0,0,(VLOOKUP($F$22,Tablas!$A$897:$G$899,6,TRUE)))","v":1121.5325}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G51:G53)","v":12839.887500000001},{"$f":"SUM(H51:H53)","v":12320.495000000001},{"$f":"SUM(I51:I53)","v":8779.4162500000002},{"$f":"SUM(J51:J53)","v":6363.3762500000003}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G54+G55)*12%","v":1549.7864999999999},{"$f":"(H54+H55)*12%","v":1487.4594},1062.5299500000001,{"$f":"(J54+J55)*12%","v":772.60514999999998}]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G54:G56)","v":14464.674000000001},{"$f":"SUM(H54:H56)","v":13882.954400000001},{"$f":"SUM(I54:I56)","v":9916.9462000000003},{"$f":"SUM(J54:J56)","v":7210.9814000000006}]
[null,null,null,null,"Costo de tarifa trimestral 2 a 4",null,{"$f":"G54+G56 - G55*12%","v":14380.674000000001},{"$f":"H54+H56 - H55*12%","v":13798.954400000001},9832.9462000000003,{"$f":"J54+J56 - J55*12%","v":7126.9814000000006}]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G57+(G58*3)","v":57606.696000000004},{"$f":"H57+(H58*3)","v":55279.817600000002},39415.784800000001,{"$f":"J57+(J58*3)","v":28591.925600000002}]
[]
[]
[null,null,null,null,"Tarifas en US $ -   Efectivas a partir del 1ro de enero de  2022"]
[null,null,null,null,"Este presupuesto solamente tiene carácter informativo y en ningún momento expresa compromiso legal para suministrarle cobertura de seguro. La emisión de una póliza de seguro Bupa está sujeta a todas las evaluaciones de riesgo por parte de Bupa y a la recepción de todos los pagos de prima requeridos."]

{"sheet":"Global Major Medical","index":5,"n_rows":62,"n_cols":10,"rows_kept":62,"cut":false,"hidden":false,"merged":[[16,0,16,1],[28,4,28,7],[37,4,37,7],[48,4,48,7],[20,3,20,4],[16,3,16,4],[16,5,16,8],[18,3,18,4],[43,0,44,0],[43,1,44,1],[61,4,63,7],[60,4,60,7],[52,4,52,5],[53,4,53,5],[59,4,59,7]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["GLOBAL MAJOR MEDICAL HEALTH PLAN",null,null,"Nombre del Asegurado Titular:",null,{"$f":"+'INGRESO DE DATOS'!$D$14","v":"NOMBRE COMPLETO"}]
[]
[null,null,null,"Número de adultos en la póliza:",null,{"$f":"+'INGRESO DE DATOS'!$D$16","v":2},null,"Edad del Asegurado Titular:",{"$f":"+'INGRESO DE DATOS'!$D$18","v":65}]
[]
[null,null,null,"Número de niños en la póliza:",null,{"$f":"+'INGRESO DE DATOS'!$H$16","v":3},null,"Edad del/la conyuge:",{"$f":"+'INGRESO DE DATOS'!$H$18","v":71}]
[null,null,null,null,null,null,null," "," "]
[null,null,null,null,null,null,null,"Fecha de la cotización:",{"$f":"NOW()","v":"2021-12-20T11:32:08.250"}]
[null,null,null,null,null,null," ",false,null," "]
[null,null,null,null,"Deducibles",null,"PLAN 1","PLAN 2"]
[null,null,null,null,"En el país de residencia",null,10000,20000]
[null,null,null,null,"Fuera del país de residencia",null,10000,20000]
[]
[null,null,null,null,"Tarifas anuales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$19,Tablas!$A$1129:$G$1195,3,TRUE)","v":7794.5},{"$f":"VLOOKUP($I$19,Tablas!$A$1129:$G$1195,4,TRUE)","v":6129.3499999999995}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$19=1,0,(VLOOKUP($I$21,Tablas!$A$1129:$G$1195,3,TRUE)))","v":12937.85},{"$f":"IF($F$19=1,0,(VLOOKUP($I$21,Tablas!$A$1129:$G$1195,4,TRUE)))","v":10436.299999999999}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$21=0,0,(VLOOKUP($F$21,Tablas!$A$1196:$G$1198,3,TRUE)))","v":2115.65},{"$f":"IF($F$21=0,0,(VLOOKUP($F$21,Tablas!$A$1196:$G$1198,4,TRUE)))","v":1656.6499999999999}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G30:G32)","v":22848},{"$f":"SUM(H30:H32)","v":18222.3}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G33+G34)*12%","v":2750.7599999999998},{"$f":"(H33+H34)*12%","v":2195.6759999999999}]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"SUM(G33:G35)","v":25673.759999999998},{"$f":"SUM(H33:H35)","v":20492.975999999999}]
[]
[null,null,null,null,"Tarifas semi anuales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$19,Tablas!$A$1353:$G$1419,3,TRUE)","v":4131.085},{"$f":"VLOOKUP($I$19,Tablas!$A$1353:$G$1419,4,TRUE)","v":3248.5554999999999}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$19=1,0,(VLOOKUP($I$21,Tablas!$A$1353:$G$1419,3,TRUE)))","v":6857.0605000000005},{"$f":"IF($F$19=1,0,(VLOOKUP($I$21,Tablas!$A$1353:$G$1419,4,TRUE)))","v":5531.2389999999996}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$21=0,0,(VLOOKUP($F$21,Tablas!$A$1420:$G$1422,3,TRUE)))","v":1121.2945000000002},{"$f":"IF($F$21=0,0,(VLOOKUP($F$21,Tablas!$A$1420:$G$1422,4,TRUE)))","v":878.02449999999999}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G39:G41)","v":12109.44},{"$f":"SUM(H39:H41)","v":9657.8189999999995}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G42+G43)*12%","v":1462.1328000000001},{"$f":"(H42+H43)*12%","v":1167.9382799999998}]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G42:G44)","v":13646.5728},{"$f":"SUM(H42:H44)","v":10900.75728}]
[null,null,null,null,"Costo de segunda cuota",null,{"$f":"G42+G44 - G43*12%","v":13562.5728},{"$f":"H42+H44 - H43*12%","v":10816.75728}]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G45+G46","v":27209.1456},{"$f":"H45+H46","v":21717.51456}]
[]
[null,null,null,null,"Tarifas trimestrales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$19,Tablas!$A$1278:$G$1344,3,TRUE)","v":2143.4875000000002},{"$f":"VLOOKUP($I$19,Tablas!$A$1278:$G$1344,4,TRUE)","v":1685.57125}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$19=1,0,(VLOOKUP($I$21,Tablas!$A$1278:$G$1344,3,TRUE)))","v":3557.9087500000005},{"$f":"IF($F$19=1,0,(VLOOKUP($I$21,Tablas!$A$1278:$G$1344,4,TRUE)))","v":2869.9825000000001}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$21=0,0,(VLOOKUP($F$21,Tablas!$A$1345:$G$1347,3,TRUE)))","v":581.80375000000004},{"$f":"IF($F$21=0,0,(VLOOKUP($F$21,Tablas!$A$1345:$G$1347,4,TRUE)))","v":455.57875000000001}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G50:G52)","v":6283.2000000000007},{"$f":"SUM(H50:H52)","v":5011.1324999999997}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G53+G54)*12%","v":762.98400000000004},{"$f":"(H53+H54)*12%","v":610.33589999999992}]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G53:G55)","v":7121.1840000000011},{"$f":"SUM(H53:H55)","v":5696.4683999999997}]
[null,null,null,null,"Costo de tarifa trimestral 2 a 4",null,{"$f":"G53+G55 - G54*12%","v":7037.1840000000011},{"$f":"H53+H55 - H54*12%","v":5612.4683999999997}]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G56+(G57*3)","v":28232.736000000004},{"$f":"H56+(H57*3)","v":22533.873599999999}]
[]
[]
[null,null,null,null,"Tarifas en US $ -   Efectivas a partir del 1ro de enero de  2022"]
[null,null,null,null,"Este presupuesto solamente tiene carácter informativo y en ningún momento expresa compromiso legal para suministrarle cobertura de seguro. La emisión de una póliza de seguro Bupa está sujeta a todas las evaluaciones de riesgo por parte de Bupa y a la recepción de todos los pagos de prima requeridos."]

{"sheet":"Resumen tarifas","index":6,"n_rows":112,"n_cols":8,"rows_kept":112,"cut":false,"hidden":false,"merged":[[28,0,28,1],[31,0,31,1],[34,0,34,1],[54,0,54,1],[57,0,57,1],[47,0,47,1],[89,4,89,7],[26,0,26,6],[53,0,53,1],[28,2,28,6],[31,4,31,5],[34,4,34,5],[39,0,39,1],[40,0,40,1],[43,0,43,1],[44,0,44,1],[45,0,45,1],[46,0,46,1],[48,0,48,1],[51,0,51,1],[43,2,43,3],[49,0,49,1],[85,0,85,1],[57,3,57,7],[59,3,59,7],[62,3,62,7],[71,4,71,7],[73,4,73,7],[76,4,76,7],[84,4,84,7],[65,0,65,2],[76,0,76,1],[81,0,81,1],[58,0,58,1],[61,0,61,1],[86,4,86,7],[45,2,45,3],[48,2,48,3],[102,2,102,3],[102,0,102,1],[84,0,84,1],[59,0,59,1],[77,0,77,1],[71,0,71,1],[72,0,72,1],[73,0,73,1],[74,0,74,1],[60,0,60,1],[62,0,62,1],[63,0,63,1],[68,0,68,1],[86,0,86,1],[93,0,93,2],[97,2,97,3],[90,0,90,1],[87,0,87,1],[89,0,89,1],[109,0,109,7],[110,0,110,7],[111,0,113,7],[94,0,94,1],[97,0,97,1],[100,0,100,1],[107,0,107,1],[99,2,99,3],[103,0,103,1],[99,0,99,1],[98,0,98,1]]}
[]
[null,null,null,null," "," "]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null," "," "," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Cotizador de Seguro Médico - Bupa Global Health Plans"]
[]
["Nombre del Asegurado Titular",null,{"$f":"+'INGRESO DE DATOS'!$D$14","v":"NOMBRE COMPLETO"}]
[]
[]
["Número de adultos en la póliza",null,{"$f":"+'INGRESO DE DATOS'!$D$16","v":2},null,"Edad del Asegurado Titular",null,{"$f":"+'INGRESO DE DATOS'!$D$18","v":65}]
[]
[]
["Número de niños en la póliza",null,{"$f":"+'INGRESO DE DATOS'!$H$16","v":3},null,"Edad del/la cónyuge ",null,{"$f":"+'INGRESO DE DATOS'!$H$18","v":71}]
[]
[]
[null,null,null,"FECHA DE LA COTIZACIÓN :",{"$f":"NOW()","v":"2021-12-20T11:32:08.260"}]
[]
["Global Ultimate Health Plan"]
["Deducibles",null,"PLAN 1","PLAN 2"]
["En el país de residencia",null,0,1000]
["Fuera del país de residencia",null,0,1000]
[null,null,"Tarifas anuales"]
[null,null,{"$f":"'Global Ultimate'!G34","v":262413.76},{"$f":"'Global Ultimate'!H34","v":169330.56}]
[null,null,"Tarifas semi anuales"]
[null,null,{"$f":"'Global Ultimate'!G44","v":139118.77280000001},{"$f":"'Global Ultimate'!H44","v":89784.676800000016}]
[null,null,{"$f":"'Global Ultimate'!G45","v":139034.77280000001},{"$f":"'Global Ultimate'!H45","v":89700.676800000016}]
[null,null,"Tarifas trimestrales"]
[null,null,{"$f":"'Global Ultimate'!G56","v":72224.684000000008},{"$f":"'Global Ultimate'!H56","v":46626.804000000004}]
[null,null,{"$f":"'Global Ultimate'!G57","v":72140.684000000008},{"$f":"'Global Ultimate'!H57","v":46542.804000000004}]
[{"$f":"A66:H66","v":"Ahorros en tarifas de prima para niños (pago annual)*"},null,{"$f":"'Global Ultimate'!G35","v":16323},{"$f":"'Global Ultimate'!H35","v":10533}]
[]
["Global Elite Health Plan"]
["Deducibles",null,null,"PLAN 1","PLAN 2","PLAN 3","PLAN 4","PLAN 5"]
["En el país de residencia",null,null,250,2000,3500,5000,10000]
["Fuera del país de residencia",null,null,5000,2000,3500,5000,10000]
[null,null,null,"Tarifas anuales"]
[null,null,null,{"$f":"+'Global Elite'!G34","v":87846.975999999995},{"$f":"+'Global Elite'!H34","v":77007.504000000001},{"$f":"+'Global Elite'!I34","v":61412.791999999987},{"$f":"+'Global Elite'!J34","v":53263.671999999999},{"$f":"+'Global Elite'!K34","v":40267.919999999998}]
[null,null,null,"Tarifas semi anuales"]
[null,null,null,{"$f":"+'Global Elite'!G44","v":46598.377280000001},{"$f":"+'Global Elite'!H44","v":40853.457119999999},{"$f":"+'Global Elite'!I44","v":32588.259759999997},{"$f":"+'Global Elite'!J44","v":28269.226160000002},{"$f":"+'Global Elite'!K44","v":21381.477599999998}]
[null,null,null,{"$f":"+'Global Elite'!G45","v":46514.377280000001},{"$f":"+'Global Elite'!H45","v":40769.457119999999},{"$f":"+'Global Elite'!I45","v":32504.259759999997},{"$f":"+'Global Elite'!J45","v":28185.226160000002},{"$f":"+'Global Elite'!K45","v":21297.477599999998}]
[null,null,null,"Tarifas trimestrales"]
[null,null,null,{"$f":"+'Global Elite'!G56","v":24218.8184},{"$f":"+'Global Elite'!H56","v":21237.963600000003},{"$f":"+'Global Elite'!I56","v":16949.417799999999},{"$f":"+'Global Elite'!J56","v":14708.409800000003},{"$f":"+'Global Elite'!K56","v":11134.578}]
[null,null,null,{"$f":"+'Global Elite'!G57","v":24134.8184},{"$f":"+'Global Elite'!H57","v":21153.963600000003},{"$f":"+'Global Elite'!I57","v":16865.417799999999},{"$f":"+'Global Elite'!J57","v":14624.409800000003},{"$f":"+'Global Elite'!K57","v":11050.578}]
["Ahorros en tarifas de prima para niños (pago annual)*",null,null,{"$f":"+'Global Elite'!G35","v":5455.3},{"$f":"+'Global Elite'!H35","v":4782.0999999999995},{"$f":"+'Global Elite'!I35","v":3947.4},{"$f":"+'Global Elite'!J35","v":3423.7999999999997},{"$f":"+'Global Elite'!K35","v":2587.4}]
[]
["Global Premier Health Plan"]
["Deducibles",null,null,null,"PLAN 1","PLAN 2","PLAN 3","PLAN 3"]
["En el país de residencia",null,null,null,250,2000,5000,10000]
["Fuera del país de residencia",null,null,null,5000,2000,5000,10000]
[null,null,null,null,"Tarifas anuales"]
[null,null,null,null,{"$f":"+'Global Premier'!G35","v":46489.8},{"$f":"+'Global Premier'!H35","v":42197.4},{"$f":"+'Global Premier'!I35","v":29813.279999999999},{"$f":"+'Global Premier'!J35","v":21601.439999999999}]
[null,null,null,null,"Tarifas semi anuales"]
[null,null,null,null,{"$f":"+'Global Premier'!G44","v":24679.074000000001},{"$f":"+'Global Premier'!H44","v":22404.102000000003},{"$f":"+'Global Premier'!I44","v":15840.518399999999},{"$f":"+'Global Premier'!J44","v":11488.243200000003}]
[null,null,null,null,{"$f":"+'Global Premier'!G45","v":24595.074000000001},{"$f":"+'Global Premier'!H45","v":22320.102000000003},{"$f":"+'Global Premier'!I45","v":15756.518399999999},{"$f":"+'Global Premier'!J45","v":11404.243200000003}]
[null,null,null,null,"Tarifas trimestrales"]
[null,null,null,null,{"$f":"+'Global Premier'!G55","v":12845.595000000001},{"$f":"+'Global Premier'!H55","v":11665.184999999999},{"$f":"+'Global Premier'!I55","v":8259.5520000000015},{"$f":"+'Global Premier'!J55","v":6001.2960000000012}]
[null,null,null,null,{"$f":"+'Global Premier'!G56","v":12761.595000000001},{"$f":"+'Global Premier'!H56","v":11581.184999999999},{"$f":"+'Global Premier'!I56","v":8175.5520000000015},{"$f":"+'Global Premier'!J56","v":5917.2960000000012}]
[]
["Global Select Health Plan"]
["Deducibles",null,null,null,"PLAN 1","PLAN 2","PLAN 3","PLAN 4"]
[" En el país de residencia ",null,null,null,250,2000,5000,10000]
[" Fuera del país de residencia ",null,null,null,5000,2000,5000,10000]
[null,null,null,null,"Tarifas anuales"]
[null,null,null,null,{"$f":"+'Global Select'!G37","v":52377.359999999993},{"$f":"+'Global Select'!H37","v":50262.015999999996},{"$f":"+'Global Select'!I37","v":35840.167999999998},{"$f":"+'Global Select'!J37","v":26000.295999999998}]
[null,null,null,null,"Tarifas semi anuales"]
[null,null,null,null,{"$f":"+'Global Select'!G46","v":27799.480800000001},{"$f":"+'Global Select'!H46","v":26678.348480000001},{"$f":"+'Global Select'!I46","v":19034.769039999999},{"$f":"+'Global Select'!J46","v":13819.636880000002}]
[null,null,null,null,{"$f":"+'Global Select'!G47","v":27715.480800000001},{"$f":"+'Global Select'!H47","v":26594.348480000001},{"$f":"+'Global Select'!I47","v":18950.769039999999},{"$f":"+'Global Select'!J47","v":13735.636880000002}]
[null,null,null,null,"Tarifas trimestrales"]
[null,null,null,null,{"$f":"+'Global Select'!G57","v":14464.674000000001},{"$f":"+'Global Select'!H57","v":13882.954400000001},{"$f":"+'Global Select'!I57","v":9916.9462000000003},{"$f":"+'Global Select'!J57","v":7210.9814000000006}]
[null,null,null,null,{"$f":"+'Global Select'!G58","v":14380.674000000001},{"$f":"+'Global Select'!H58","v":13798.954400000001},{"$f":"+'Global Select'!I58","v":9832.9462000000003},{"$f":"+'Global Select'!J58","v":7126.9814000000006}]
[]
["Global Major Medical Health Plan"]
["Deducibles",null,"PLAN 1","PLAN 2"]
[" En el país de residencia ",null,10000,20000]
[" Fuera del país de residencia ",null,10000,20000]
[null,null,"Tarifas anuales"]
[null,null,{"$f":"'Global Major Medical'!G36","v":25673.759999999998},{"$f":"'Global Major Medical'!H36","v":20492.975999999999},null," "]
[null,null,"Tarifas semi anuales"]
[null,null,{"$f":"'Global Major Medical'!G45","v":13646.5728},{"$f":"'Global Major Medical'!H45","v":10900.75728}]
[null,null,{"$f":"'Global Major Medical'!G46","v":13562.5728},{"$f":"'Global Major Medical'!H46","v":10816.75728}]
[null,null,"Tarifas trimestrales"]
[null,null,{"$f":"'Global Major Medical'!G56","v":7121.1840000000011},{"$f":"'Global Major Medical'!H56","v":5696.4683999999997}]
[null,null,{"$f":"'Global Major Medical'!G57","v":7037.1840000000011},{"$f":"'Global Major Medical'!H57","v":5612.4683999999997}]
[]
["Una tarifa administrativa de US$75 se carga automáticamente al primer pago"]
["*Basado en un modo de pago anual"]
[]
[]
["Tarifas en US $ -   Efectivas a partir del 1ro de enero de  2022\t"]
["Este presupuesto solamente tiene carácter informativo y en ningún momento expresa compromiso legal para suministrarle cobertura de seguro. La emisión de una póliza de seguro Bupa está sujeta a todas las evaluaciones de riesgo por parte de Bupa y a la recepción de todos los pagos de prima requeridos."]

{"sheet":"Tablas","index":7,"n_rows":1497,"n_cols":22,"rows_kept":1497,"cut":false,"hidden":true,"merged":[[752,0,752,1],[752,2,752,6],[825,0,825,6],[826,0,826,6],[827,0,827,1],[827,2,827,6],[751,0,751,6],[675,0,675,6],[676,0,676,6],[677,0,677,1],[677,2,677,6],[750,0,750,6],[527,0,527,1],[527,2,527,6],[600,0,600,6],[601,0,601,6],[602,0,602,1],[602,2,602,6],[526,0,526,6],[450,0,450,6],[451,0,451,6],[452,0,452,1],[452,2,452,6],[525,0,525,6],[376,0,376,1],[376,2,376,6],[150,0,150,6],[151,0,151,6],[152,0,152,1],[152,2,152,6],[225,0,225,6],[226,0,226,1],[375,0,375,6],[226,2,226,6],[300,0,300,6],[301,0,301,6],[302,0,302,1],[302,2,302,6],[1,0,1,6],[2,0,2,6],[77,0,77,1],[77,2,77,6],[76,0,76,6],[3,0,3,1],[3,2,3,6],[900,0,900,6],[901,0,901,6],[902,0,902,1],[902,2,902,6],[975,0,975,6],[976,0,976,1],[976,2,976,6],[1049,0,1049,6],[1050,0,1050,6],[1051,0,1051,1],[1051,2,1051,6],[1124,0,1124,6],[1125,0,1125,6],[1126,0,1126,1],[1126,2,1126,6],[1199,0,1199,6],[1200,0,1200,1],[1200,2,1200,6],[1273,0,1273,6],[1274,0,1274,6],[1275,0,1275,1],[1275,2,1275,6],[1424,0,1424,6],[1425,0,1425,1],[1425,2,1425,6],[1348,0,1348,6],[1349,0,1349,6],[1350,0,1350,1],[1350,2,1350,6],[1423,0,1423,6]]}
[]
["BUPA GLOBAL ELITE",null,null,null,null,null,null,null,"FACTOR MENSUAL:",null,{"$f":"1.12/12","v":9.3333333333333338E-2}]
["TARIFAS ANUALES",null,null,null,null,null,null,null,"FACTOR TRIMESTRAL:",null,{"$f":"1.1/4","v":0.27500000000000002}]
["EDAD",null,null,null,null,null,null,null,"FACTOR SEMIANUAL:",null,{"$f":"1.06/2","v":0.53}]
[" "," ",1000,2000,3500,5000,10000,null,null,null,null,null,1000,2000,3500,5000,10000,1000,2000,3500,5000,10000]
[18,"OK",{"$f":"R6","v":7128.95},{"$f":"S6","v":6247.5},5161.2,4473.55,3382.15,null,"Descuento (0%):",null,0.85,null,8387,7350,6072,5263,3979,{"$f":"M6*85%","v":7128.95},{"$f":"N6*85%","v":6247.5},{"$f":"O6*85%","v":5161.2},{"$f":"P6*85%","v":4473.55},{"$f":"Q6*85%","v":3382.15}]
[19,null,{"$f":"R7","v":7214.8},{"$f":"S7","v":6324},{"$f":"T7","v":5215.5999999999995},{"$f":"U7","v":4523.7},{"$f":"V7","v":3418.7},null,null,null,null,null,8488,7440,6136,5322,4022,{"$f":"M7*85%","v":7214.8},{"$f":"N7*85%","v":6324},{"$f":"O7*85%","v":5215.5999999999995},{"$f":"P7*85%","v":4523.7},{"$f":"Q7*85%","v":3418.7}]
[20,null,7306.5999999999995,6402.2,5273.4,4572.1499999999996,3455.25,null,null,null,null,null,8596,7532,6204,5379,4065,7306.5999999999995,6402.2,5273.4,4572.1499999999996,3455.25]
[21,null,7397.55,6484.65,5332.05,4624,3494.35,null,null,null,null,null,8703,7629,6273,5440,4111,7397.55,6484.65,5332.05,4624,3494.35]
[22,null,7493.5999999999995,6567.95,5394.95,4678.3999999999996,3535.15,null,null,null,null,null,8816,7727,6347,5504,4159,7493.5999999999995,6567.95,5394.95,4678.3999999999996,3535.15]
[23,null,7592.2,6657.2,5459.55,4733.6499999999996,3577.65,null,null,null,null,null,8932,7832,6423,5569,4209,7592.2,6657.2,5459.55,4733.6499999999996,3577.65]
[24,null,7694.2,6747.3,5525,4790.5999999999995,3621,null,null,null,null,null,9052,7938,6500,5636,4260,7694.2,6747.3,5525,4790.5999999999995,3621]
[25,null,7802.15,6838.25,5591.3,4848.3999999999996,3665.2,null,null,null,null,null,9179,8045,6578,5704,4312,7802.15,6838.25,5591.3,4848.3999999999996,3665.2]
[26,null,7955.15,6971.7,5693.3,4936.8,3730.65,null,null,null,null,null,9359,8202,6698,5808,4389,7955.15,6971.7,5693.3,4936.8,3730.65]
[27,null,8113.25,7112.8,5797,5027.75,3798.65,null,null,null,null,null,9545,8368,6820,5915,4469,8113.25,7112.8,5797,5027.75,3798.65]
[28,null,8279.85,7259,5905.8,5120.3999999999996,3870.9,null,null,null,null,null,9741,8540,6948,6024,4554,8279.85,7259,5905.8,5120.3999999999996,3870.9]
[29,null,8453.25,7409.45,6020.55,5219.8499999999995,3944,null,null,null,null,null,9945,8717,7083,6141,4640,8453.25,7409.45,6020.55,5219.8499999999995,3944]
[30,null,8630.9,7565.8499999999995,6139.55,5324.4,4023.0499999999997,null,null,null,null,null,10154,8901,7223,6264,4733,8630.9,7565.8499999999995,6139.55,5324.4,4023.0499999999997]
[31,null,8817.0499999999993,7730.75,6258.55,5428.0999999999995,4101.25,null,null,null,null,null,10373,9095,7363,6386,4825,8817.0499999999993,7730.75,6258.55,5428.0999999999995,4101.25]
[32,null,9006.6,7894.8,6389.45,5541.15,4186.25,null,null,null,null,null,10596,9288,7517,6519,4925,9006.6,7894.8,6389.45,5541.15,4186.25]
[33,null,9207.1999999999989,8070.75,6518.65,5654.2,4272.0999999999995,null,null,null,null,null,10832,9495,7669,6652,5026,9207.1999999999989,8070.75,6518.65,5654.2,4272.0999999999995]
[34,null,9411.1999999999989,8246.6999999999989,6655.5,5773.2,4360.5,null,null,null,null,null,11072,9702,7830,6792,5130,9411.1999999999989,8246.6999999999989,6655.5,5773.2,4360.5]
[35,null,9621.15,8432.85,6796.5999999999995,5893.9,4454,null,null,null,null,null,11319,9921,7996,6934,5240,9621.15,8432.85,6796.5999999999995,5893.9,4454]
[36,null,9837.0499999999993,8622.4,6940.25,6018.8499999999995,4546.6499999999996,null,null,null,null,null,11573,10144,8165,7081,5349,9837.0499999999993,8622.4,6940.25,6018.8499999999995,4546.6499999999996]
[37,null,10059.75,8817.9,7093.25,6150.5999999999995,4647.8,null,null,null,null,null,11835,10374,8345,7236,5468,10059.75,8817.9,7093.25,6150.5999999999995,4647.8]
[38,null,10290.1,9019.35,7247.0999999999995,6284.9,4747.25,null,null,null,null,null,12106,10611,8526,7394,5585,10290.1,9019.35,7247.0999999999995,6284.9,4747.25]
[39,null,10524.699999999999,9225.0499999999993,7406.05,6421.75,4853.5,null,null,null,null,null,12382,10853,8713,7555,5710,10524.699999999999,9225.0499999999993,7406.05,6421.75,4853.5]
[40,null,10765.25,9437.5499999999993,7567.55,6562.8499999999995,4959.75,null,null,null,null,null,12665,11103,8903,7721,5835,10765.25,9437.5499999999993,7567.55,6562.8499999999995,4959.75]
[41,null,11015.15,9656,7737.55,6708.2,5070.25,null,null,null,null,null,12959,11360,9103,7892,5965,11015.15,9656,7737.55,6708.2,5070.25]
[42,null,11271,9877,7910.95,6860.3499999999995,5183.3,null,null,null,null,null,13260,11620,9307,8071,6098,11271,9877,7910.95,6860.3499999999995,5183.3]
[43,null,11531.1,10106.5,8086.9,7012.5,5299.75,null,null,null,null,null,13566,11890,9514,8250,6235,11531.1,10106.5,8086.9,7012.5,5299.75]
[44,null,11798,10341.949999999999,8268.7999999999993,7170.5999999999995,5418.75,null,null,null,null,null,13880,12167,9728,8436,6375,11798,10341.949999999999,8268.7999999999993,7170.5999999999995,5418.75]
[45,null,12071.699999999999,10582.5,8455.7999999999993,7332.95,5542,null,null,null,null,null,14202,12450,9948,8627,6520,12071.699999999999,10582.5,8455.7999999999993,7332.95,5542]
[46,null,12351.35,10825.6,8646.1999999999989,7497.8499999999995,5666.0999999999995,null,null,null,null,null,14531,12736,10172,8821,6666,12351.35,10825.6,8646.1999999999989,7497.8499999999995,5666.0999999999995]
[47,null,12636.949999999999,11078.9,8842.5499999999993,7667,5794.45,null,null,null,null,null,14867,13034,10403,9020,6817,12636.949999999999,11078.9,8842.5499999999993,7667,5794.45]
[48,null,12931.9,11331.35,9042.2999999999993,7841.25,5924.5,null,null,null,null,null,15214,13331,10638,9225,6970,12931.9,11331.35,9042.2999999999993,7841.25,5924.5]
[49,null,13228.55,11595.699999999999,9245.4499999999989,8017.2,6058.8,null,null,null,null,null,15563,13642,10877,9432,7128,13228.55,11595.699999999999,9245.4499999999989,8017.2,6058.8]
[50,null,13534.55,11861.75,9456.25,8199.1,6195.65,null,null,null,null,null,15923,13955,11125,9646,7289,13534.55,11861.75,9456.25,8199.1,6195.65]
[51,null,13846.5,12136.3,9671.2999999999993,8385.25,6335.9,null,null,null,null,null,16290,14278,11378,9865,7454,13846.5,12136.3,9671.2999999999993,8385.25,6335.9]
[52,null,14161.85,12415.1,9886.35,8573.1,6477.8499999999995,null,null,null,null,null,16661,14606,11631,10086,7621,14161.85,12415.1,9886.35,8573.1,6477.8499999999995]
[53,null,14487.4,12699,10109.9,8766.9,6624.9,null,null,null,null,null,17044,14940,11894,10314,7794,14487.4,12699,10109.9,8766.9,6624.9]
[54,null,14818.9,12988,10338.549999999999,8964.9499999999989,6773.65,null,null,null,null,null,17434,15280,12163,10547,7969,14818.9,12988,10338.549999999999,8964.9499999999989,6773.65]
[55,null,15157.199999999999,13283.8,10569.75,9164.6999999999989,6926.65,null,null,null,null,null,17832,15628,12435,10782,8149,15157.199999999999,13283.8,10569.75,9164.6999999999989,6926.65]
[56,null,15498.05,13583.85,10806.9,9370.4,7079.65,null,null,null,null,null,18233,15981,12714,11024,8329,15498.05,13583.85,10806.9,9370.4,7079.65]
[57,null,15848.25,13891.55,11045.75,9576.1,7237.75,null,null,null,null,null,18645,16343,12995,11266,8515,15848.25,13891.55,11045.75,9576.1,7237.75]
[58,null,16205.25,14205.199999999999,11289.699999999999,9789.4499999999989,7398.4,null,null,null,null,null,19065,16712,13282,11517,8704,16205.25,14205.199999999999,11289.699999999999,9789.4499999999989,7398.4]
[59,null,16566.5,14519.699999999999,11541.3,10007.9,7561.5999999999995,null,null,null,null,null,19490,17082,13578,11774,8896,16566.5,14519.699999999999,11541.3,10007.9,7561.5999999999995]
[60,null,16934.55,14844.4,11794.6,10227.199999999999,7728.2,null,null,null,null,null,19923,17464,13876,12032,9092,16934.55,14844.4,11794.6,10227.199999999999,7728.2]
[61,null,18872.55,16542.7,13138.449999999999,11391.699999999999,8608.7999999999993,null,null,null,null,null,22203,19462,15457,13402,10128,18872.55,16542.7,13138.449999999999,11391.699999999999,8608.7999999999993]
[62,null,20967.8,18378.7,14591.949999999999,12652.25,9560.7999999999993,null,null,null,null,null,24668,21622,17167,14885,11248,20967.8,18378.7,14591.949999999999,12652.25,9560.7999999999993]
[63,null,23223.7,20355.8,16161.05,14013.1,10589.3,null,null,null,null,null,27322,23948,19013,16486,12458,23223.7,20355.8,16161.05,14013.1,10589.3]
[64,null,25632.6,22467.200000000001,17840.649999999998,15470,11691.75,null,null,null,null,null,30156,26432,20989,18200,13755,25632.6,22467.200000000001,17840.649999999998,15470,11691.75]
[65,null,28204.7,24721.399999999998,19636.7,17027.2,12866.449999999999,null,null,null,null,null,33182,29084,23102,20032,15137,28204.7,24721.399999999998,19636.7,17027.2,12866.449999999999]
[66,null,30933.200000000001,27115,21547.5,18683,14119.35,null,null,null,null,null,36392,31900,25350,21980,16611,30933.200000000001,27115,21547.5,18683,14119.35]
[67,null,33818.1,29643.75,23568.799999999999,20435.7,15443.65,null,null,null,null,null,39786,34875,27728,24042,18169,33818.1,29643.75,23568.799999999999,20435.7,15443.65]
[68,null,36861.1,32308.5,25706.55,22290.399999999998,16844.45,null,null,null,null,null,43366,38010,30243,26224,19817,36861.1,32308.5,25706.55,22290.399999999998,16844.45]
[69,null,40065.599999999999,35117.75,27956.5,24241.149999999998,18317.5,null,null,null,null,null,47136,41315,32890,28519,21550,40065.599999999999,35117.75,27956.5,24241.149999999998,18317.5]
[70,null,43424.799999999996,38063,30322.05,26292.2,19868.75,null,null,null,null,null,51088,44780,35673,30932,23375,43424.799999999996,38063,30322.05,26292.2,19868.75]
[71,null,46945.5,41148.5,32798.949999999997,28439.3,21489.7,null,null,null,null,null,55230,48410,38587,33458,25282,46945.5,41148.5,32798.949999999997,28439.3,21489.7]
[72,null,50621.75,44370,35390.6,30686.7,23189.7,null,null,null,null,null,59555,52200,41636,36102,27282,50621.75,44370,35390.6,30686.7,23189.7]
[73,null,54456.95,47732.6,38091.9,33031.85,24960.25,null,null,null,null,null,64067,56156,44814,38861,29365,54456.95,47732.6,38091.9,33031.85,24960.25]
[74,null,58450.25,51232.9,40912.199999999997,35475.599999999999,26806.45,null,null,null,null,null,68765,60274,48132,41736,31537,58450.25,51232.9,40912.199999999997,35475.599999999999,26806.45]
[75,null,62602.5,54870.9,43843.85,38017.949999999997,28728.3,null,null,null,null,null,73650,64554,51581,44727,33798,62602.5,54870.9,43843.85,38017.949999999997,28728.3]
[76,null,62602.5,54870.9,43843.85,38017.949999999997,28728.3,null,null,null,null,null,73650,64554,51581,44727,33798,{"$f":"M64*85%","v":62602.5},{"$f":"N64*85%","v":54870.9},{"$f":"O64*85%","v":43843.85},{"$f":"P64*85%","v":38017.949999999997},{"$f":"Q64*85%","v":28728.3}]
[77,null,62602.5,54870.9,43843.85,38017.949999999997,28728.3,null,null,null,null,null,73650,64554,51581,44727,33798,62602.5,54870.9,43843.85,38017.949999999997,28728.3]
[78,null,62602.5,54870.9,43843.85,38017.949999999997,28728.3,null,null,null,null,null,73650,64554,51581,44727,33798,62602.5,54870.9,43843.85,38017.949999999997,28728.3]
[79,null,62602.5,54870.9,43843.85,38017.949999999997,28728.3,null,null,null,null,null,73650,64554,51581,44727,33798,62602.5,54870.9,43843.85,38017.949999999997,28728.3]
[80,null,62602.5,54870.9,43843.85,38017.949999999997,28728.3,null,null,null,null,null,73650,64554,51581,44727,33798,62602.5,54870.9,43843.85,38017.949999999997,28728.3]
[81,null,62602.5,54870.9,43843.85,38017.949999999997,28728.3,null,null,null,null,null,73650,64554,51581,44727,33798,62602.5,54870.9,43843.85,38017.949999999997,28728.3]
[82,null,62602.5,54870.9,43843.85,38017.949999999997,28728.3,null,null,null,null,null,73650,64554,51581,44727,33798,62602.5,54870.9,43843.85,38017.949999999997,28728.3]
[83,null,{"$f":"R71","v":62602.5},{"$f":"S71","v":54870.9},{"$f":"T71","v":43843.85},{"$f":"U71","v":38017.949999999997},{"$f":"V71","v":28728.3},null,null,null,null,null,73650,64554,51581,44727,33798,62602.5,54870.9,43843.85,38017.949999999997,28728.3]
[84,"o más",62602.5,54870.9,43843.85,38017.949999999997,28728.3,null,null,null,null,null,73650,64554,51581,44727,33798,62602.5,54870.9,43843.85,38017.949999999997,28728.3]
[1,"Hijo",3209.6,2811.7999999999997,2322.1999999999998,2015.35,1522.35,null,null,null,null,null,3776,3308,2732,2371,1791,{"$f":"M73*85%","v":3209.6},{"$f":"N73*85%","v":2811.7999999999997},{"$f":"O73*85%","v":2322.1999999999998},{"$f":"P73*85%","v":2015.35},{"$f":"Q73*85%","v":1522.35}]
[2,"Hijos",5455.3,4782.0999999999995,3947.4,3423.7999999999997,2587.4,null,null,null,null,null,6418,5626,4644,4028,3044,5455.3,4782.0999999999995,3947.4,3423.7999999999997,2587.4]
[3,"Hijos o más",7699.3,6750.7,5573.45,4833.95,3652.45,null,null,null,null,null,9058,7942,6557,5687,4297,7699.3,6750.7,5573.45,4833.95,3652.45]
[]
["BUPA GLOBAL ELITE - MENSUALES",null,null,null,null,null,null,"?"]
["EDAD"]
[" "," ",1000,2000,3500]
[18,null,{"$f":"+C6*$K$2","v":665.36866666666663},{"$f":"+D6*$K$2","v":583.1},481.71199999999999,417.53133333333335,315.66733333333337]
[19,null,{"$f":"+C7*$K$2","v":673.38133333333337},590.24,486.78933333333333,422.21199999999999,319.07866666666666]
[20,null,{"$f":"+C8*$K$2","v":681.94933333333336},597.5386666666667,492.18399999999997,426.73399999999998,322.49]
[21,null,{"$f":"+C9*$K$2","v":690.4380000000001},605.23400000000004,497.65800000000002,431.57333333333338,326.13933333333335]
[22,null,{"$f":"+C10*$K$2","v":699.40266666666662},613.00866666666673,503.52866666666665,436.65066666666667,329.94733333333335]
[23,null,{"$f":"+C11*$K$2","v":708.60533333333331},621.33866666666665,509.55800000000005,441.8073333333333,333.91400000000004]
[24,null,{"$f":"+C12*$K$2","v":718.1253333333334},629.74800000000005,515.66666666666674,447.12266666666665,337.96000000000004]
[25,null,{"$f":"+C13*$K$2","v":728.20066666666662},638.23666666666668,521.85466666666673,452.51733333333334,342.08533333333332]
[26,null,{"$f":"+C14*$K$2","v":742.48066666666671},650.69200000000001,531.37466666666671,460.76800000000003,348.19400000000002]
[27,null,{"$f":"+C15*$K$2","v":757.23666666666668},663.86133333333339,541.0533333333334,469.25666666666666,354.54066666666671]
[28,null,{"$f":"+C16*$K$2","v":772.78600000000006},677.50666666666666,551.20800000000008,477.904,361.28400000000005]
[29,null,{"$f":"+C17*$K$2","v":788.97},691.54866666666669,561.91800000000001,487.18599999999998,368.10666666666668]
[30,null,{"$f":"+C18*$K$2","v":805.55066666666664},706.14599999999996,573.02466666666669,496.94400000000002,375.48466666666667]
[31,null,{"$f":"+C19*$K$2","v":822.92466666666667},721.53666666666675,584.13133333333337,506.62266666666665,382.78333333333336]
[32,null,{"$f":"+C20*$K$2","v":840.6160000000001},736.84800000000007,596.34866666666665,517.17399999999998,390.7166666666667]
[33,null,{"$f":"+C21*$K$2","v":859.33866666666665},753.27,608.40733333333333,527.72533333333331,398.72933333333327]
[34,null,{"$f":"+C22*$K$2","v":878.37866666666662},769.69199999999989,621.18000000000006,538.83199999999999,406.98]
[35,null,{"$f":"+C23*$K$2","v":897.97400000000005},787.06600000000003,634.34933333333333,550.09733333333338,415.70666666666671]
[36,null,{"$f":"+C24*$K$2","v":918.1246666666666},804.75733333333335,647.75666666666666,561.7593333333333,424.35399999999998]
[37,null,{"$f":"+C25*$K$2","v":938.91000000000008},823.00400000000002,662.03666666666675,574.05599999999993,433.79466666666673]
[38,null,{"$f":"+C26*$K$2","v":960.40933333333339},841.80600000000004,676.39599999999996,586.59066666666661,443.07666666666671]
[39,null,{"$f":"+C27*$K$2","v":982.30533333333324},861.00466666666659,691.2313333333334,599.36333333333334,452.99333333333334]
[40,null,{"$f":"+C28*$K$2","v":1004.7566666666667},880.83799999999997,706.30466666666666,612.53266666666661,462.91]
[41,null,{"$f":"+C29*$K$2","v":1028.0806666666667},901.22666666666669,722.17133333333334,626.09866666666665,473.22333333333336]
[42,null,{"$f":"+C30*$K$2","v":1051.96},921.85333333333335,738.35533333333331,640.29933333333327,483.77466666666669]
[43,null,{"$f":"+C31*$K$2","v":1076.2360000000001},943.27333333333343,754.77733333333333,654.5,494.64333333333337]
[44,null,{"$f":"+C32*$K$2","v":1101.1466666666668},965.24866666666662,771.75466666666659,669.25599999999997,505.75]
[45,null,{"$f":"+C33*$K$2","v":1126.692},987.7,789.20799999999997,684.4086666666667,517.25333333333333]
[46,null,{"$f":"+C34*$K$2","v":1152.7926666666667},1010.3893333333334,806.97866666666664,699.79933333333327,528.83600000000001]
[47,null,{"$f":"+C35*$K$2","v":1179.4486666666667},1034.0306666666668,825.30466666666666,715.5866666666667,540.81533333333334]
[48,null,{"$f":"+C36*$K$2","v":1206.9773333333333},1057.5926666666667,843.94799999999998,731.85,552.95333333333338]
[49,null,{"$f":"+C37*$K$2","v":1234.6646666666666},1082.2653333333333,862.90866666666659,748.27200000000005,565.48800000000006]
[50,null,{"$f":"+C38*$K$2","v":1263.2246666666667},1107.0966666666668,882.58333333333337,765.24933333333342,578.26066666666668]
[51,null,{"$f":"+C39*$K$2","v":1292.3400000000001},1132.7213333333334,902.65466666666669,782.62333333333333,591.35066666666671]
[52,null,{"$f":"+C40*$K$2","v":1321.7726666666667},1158.7426666666668,922.72600000000011,800.15600000000006,604.59933333333333]
[53,null,{"$f":"+C41*$K$2","v":1352.1573333333333},1185.24,943.59066666666672,818.24400000000003,618.32399999999996]
[54,null,{"$f":"+C42*$K$2","v":1383.0973333333334},1212.2133333333334,964.93133333333333,836.72866666666664,632.20733333333328]
[55,null,{"$f":"+C43*$K$2","v":1414.672},1239.8213333333333,986.51,855.37199999999996,646.48733333333337]
[56,null,{"$f":"+C44*$K$2","v":1446.4846666666667},1267.826,1008.644,874.57066666666663,660.76733333333334]
[57,null,{"$f":"+C45*$K$2","v":1479.17},1296.5446666666667,1030.9366666666667,893.76933333333341,675.52333333333331]
[58,null,{"$f":"+C46*$K$2","v":1512.49},1325.8186666666666,1053.7053333333333,913.6819999999999,690.51733333333334]
[59,null,{"$f":"+C47*$K$2","v":1546.2066666666667},1355.172,1077.1879999999999,934.07066666666663,705.74933333333331]
[60,null,{"$f":"+C48*$K$2","v":1580.558},1385.4773333333333,1100.8293333333334,954.53866666666659,721.29866666666669]
[61,null,{"$f":"+C49*$K$2","v":1761.4380000000001},1543.9853333333335,1226.2553333333333,1063.2253333333333,803.48799999999994]
[62,null,{"$f":"+C50*$K$2","v":1956.9946666666667},1715.3453333333334,1361.9153333333334,1180.8766666666668,892.3413333333333]
[63,null,{"$f":"+C51*$K$2","v":2167.5453333333335},1899.8746666666666,1508.3646666666666,1307.8893333333335,988.33466666666664]
[64,null,{"$f":"+C52*$K$2","v":2392.3759999999997},2096.9386666666669,1665.1273333333331,1443.8666666666668,1091.23]
[65,null,{"$f":"+C53*$K$2","v":2632.4386666666669},2307.3306666666667,1832.7586666666668,1589.2053333333336,1200.8686666666665]
[66,null,{"$f":"+C54*$K$2","v":2887.0986666666668},2530.7333333333336,2011.1000000000001,1743.7466666666667,1317.806]
[67,null,{"$f":"+C55*$K$2","v":3156.3560000000002},2766.75,2199.7546666666667,1907.3320000000001,1441.4073333333333]
[68,null,{"$f":"+C56*$K$2","v":3440.3693333333335},3015.46,2399.2780000000002,2080.4373333333333,1572.1486666666667]
[69,null,{"$f":"+C57*$K$2","v":3739.4560000000001},3277.6566666666668,2609.2733333333335,2262.507333333333,1709.6333333333334]
[70,null,{"$f":"+C58*$K$2","v":4052.9813333333332},3552.5466666666666,2830.058,2453.9386666666669,1854.4166666666667]
[71,null,{"$f":"+C59*$K$2","v":4381.58},3840.5266666666666,3061.2353333333331,2654.3346666666666,2005.7053333333336]
[72,null,{"$f":"+C60*$K$2","v":4724.6966666666667},4141.2,3303.1226666666666,2864.0920000000001,2164.3720000000003]
[73,null,{"$f":"+C61*$K$2","v":5082.6486666666669},4455.0426666666672,3555.2440000000001,3082.9726666666666,2329.6233333333334]
[74,null,{"$f":"+C62*$K$2","v":5455.3566666666666},4781.7373333333335,3818.4719999999998,3311.056,2501.9353333333333]
[75,null,{"$f":"+C63*$K$2","v":5842.9000000000005},5121.2840000000006,4092.0926666666669,3548.3420000000001,2681.308]
[76,null,{"$f":"+C64*$K$2","v":5842.9000000000005},5121.2840000000006,4092.0926666666669,3548.3420000000001,2681.308]
[77,null,{"$f":"+C65*$K$2","v":5842.9000000000005},5121.2840000000006,4092.0926666666669,3548.3420000000001,2681.308]
[78,null,{"$f":"+C66*$K$2","v":5842.9000000000005},5121.2840000000006,4092.0926666666669,3548.3420000000001,2681.308]
[79,null,{"$f":"+C67*$K$2","v":5842.9000000000005},5121.2840000000006,4092.0926666666669,3548.3420000000001,2681.308]
[80,null,{"$f":"+C68*$K$2","v":5842.9000000000005},5121.2840000000006,4092.0926666666669]
[81,null,{"$f":"+C69*$K$2","v":5842.9000000000005},5121.2840000000006,4092.0926666666669]
[82,null,{"$f":"+C70*$K$2","v":5842.9000000000005},5121.2840000000006,4092.0926666666669]
[83,null,{"$f":"+C71*$K$2","v":5842.9000000000005},5121.2840000000006,4092.0926666666669]
[84,"o más",{"$f":"+C72*$K$2","v":5842.9000000000005},5121.2840000000006,4092.0926666666669,3548.3420000000001,2681.308]
[1,"Hijo",{"$f":"+C73*$K$2","v":299.56266666666664},262.43466666666666,216.73866666666666,188.09933333333333,142.08599999999998]
[2,"Hijos",{"$f":"+C74*$K$2","v":509.16133333333335},446.3293333333333,368.42400000000004,319.55466666666666,241.4906666666667]
[3,"Hijos o más",{"$f":"+C75*$K$2","v":718.6013333333334},630.06533333333334,520.18866666666668,451.1686666666667,340.89533333333333]
[]
["BUPA GLOBAL PREMIER"]
["TARIFAS ANUALES"]
["EDAD"]
[" "," ",2000,3500,5000,10000,null,null,null,null,null,null,2000,3500,5000,10000]
[18,null,{"$f":"R155","v":3564.75},{"$f":"S155","v":3236.25},2421,1751.25,{"$f":"Q155*$K$6","v":0},null,null,null,null,null,4753,4315,3228,2335,null,{"$f":"M155*0.75","v":3564.75},{"$f":"N155*0.75","v":3236.25},2421,1751.25]
[19,null,{"$f":"R156","v":3609.75},{"$f":"S156","v":3276},{"$f":"T156","v":2442.75},{"$f":"U156","v":1767.75},{"$f":"Q156*$K$6","v":0},null,null,null,null,null,4813,4368,3257,2357,null,{"$f":"M156*0.75","v":3609.75},{"$f":"N156*0.75","v":3276},{"$f":"O156*0.75","v":2442.75},{"$f":"P156*0.75","v":1767.75}]
[20,null,3654,3315.75,2468.25,1786.5,0,null,null,null,null,null,4872,4421,3291,2382,null,3654,3315.75,2468.25,1786.5]
[21,null,3700.5,3357,2493.75,1805.25,0,null,null,null,null,null,4934,4476,3325,2407,null,3700.5,3357,2493.75,1805.25]
[22,null,3747,3402.75,2519.25,1824.75,0,null,null,null,null,null,4996,4537,3359,2433,null,3747,3402.75,2519.25,1824.75]
[23,null,3797.25,3447,2546.25,1843.5,0,null,null,null,null,null,5063,4596,3395,2458,null,3797.25,3447,2546.25,1843.5]
[24,null,3849.75,3493.5,2574.75,1863.75,0,null,null,null,null,null,5133,4658,3433,2485,null,3849.75,3493.5,2574.75,1863.75]
[25,null,3902.25,3540.75,2603.25,1884,0,null,null,null,null,null,5203,4721,3471,2512,null,3902.25,3540.75,2603.25,1884]
[26,null,3978.75,3612,2648.25,1916.25,0,null,null,null,null,null,5305,4816,3531,2555,null,3978.75,3612,2648.25,1916.25]
[27,null,4057.5,3684,2692.5,1949.25,0,null,null,null,null,null,5410,4912,3590,2599,null,4057.5,3684,2692.5,1949.25]
[28,null,4140.75,3758.25,2739,1983,0,null,null,null,null,null,5521,5011,3652,2644,null,4140.75,3758.25,2739,1983]
[29,null,4227.75,3836.25,2788.5,2019,0,null,null,null,null,null,5637,5115,3718,2692,null,4227.75,3836.25,2788.5,2019]
[30,null,4317,3919.5,2841,2057.25,0,null,null,null,null,null,5756,5226,3788,2743,null,4317,3919.5,2841,2057.25]
[31,null,4408.5,4002,2895,2095.5,0,null,null,null,null,null,5878,5336,3860,2794,null,4408.5,4002,2895,2095.5]
[32,null,4505.25,4089,2949.75,2135.25,0,null,null,null,null,null,6007,5452,3933,2847,null,4505.25,4089,2949.75,2135.25]
[33,null,4603.5,4179,3009,2177.25,0,null,null,null,null,null,6138,5572,4012,2903,null,4603.5,4179,3009,2177.25]
[34,null,4706.25,4270.5,3067.5,2220.75,0,null,null,null,null,null,6275,5694,4090,2961,null,4706.25,4270.5,3067.5,2220.75]
[35,null,4810.5,4367.25,3132,2267.25,0,null,null,null,null,null,6414,5823,4176,3023,null,4810.5,4367.25,3132,2267.25]
[36,null,4920,4465.5,3197.25,2313.75,0,null,null,null,null,null,6560,5954,4263,3085,null,4920,4465.5,3197.25,2313.75]
[37,null,5031.75,4566,3263.25,2361.75,0,null,null,null,null,null,6709,6088,4351,3149,null,5031.75,4566,3263.25,2361.75]
[38,null,5145.75,4671.75,3332.25,2411.25,0,null,null,null,null,null,6861,6229,4443,3215,null,5145.75,4671.75,3332.25,2411.25]
[39,null,5265,4779,3402,2463,0,null,null,null,null,null,7020,6372,4536,3284,null,5265,4779,3402,2463]
[40,null,5385,4888.5,3474,2514,0,null,null,null,null,null,7180,6518,4632,3352,null,5385,4888.5,3474,2514]
[41,null,5510.25,5000.25,3548.25,2568,0,null,null,null,null,null,7347,6667,4731,3424,null,5510.25,5000.25,3548.25,2568]
[42,null,5635.5,5115,3626.25,2624.25,0,null,null,null,null,null,7514,6820,4835,3499,null,5635.5,5115,3626.25,2624.25]
[43,null,5768.25,5233.5,3705.75,2683.5,0,null,null,null,null,null,7691,6978,4941,3578,null,5768.25,5233.5,3705.75,2683.5]
[44,null,5899.5,5355,3787.5,2742,0,null,null,null,null,null,7866,7140,5050,3656,null,5899.5,5355,3787.5,2742]
[45,null,6037.5,5481,3871.5,2802.75,0,null,null,null,null,null,8050,7308,5162,3737,null,6037.5,5481,3871.5,2802.75]
[46,null,6178.5,5607,3957,2863.5,0,null,null,null,null,null,8238,7476,5276,3818,null,6178.5,5607,3957,2863.5]
[47,null,6321.75,5736,4045.5,2928.75,0,null,null,null,null,null,8429,7648,5394,3905,null,6321.75,5736,4045.5,2928.75]
[48,null,6467.25,5868.75,4134.75,2992.5,0,null,null,null,null,null,8623,7825,5513,3990,null,6467.25,5868.75,4134.75,2992.5]
[49,null,6617.25,6004.5,4226.25,3058.5,0,null,null,null,null,null,8823,8006,5635,4078,null,6617.25,6004.5,4226.25,3058.5]
[50,null,6768,6143.25,4320.75,3126.75,0,null,null,null,null,null,9024,8191,5761,4169,null,6768,6143.25,4320.75,3126.75]
[51,null,6924.75,6284.25,4415.25,3196.5,0,null,null,null,null,null,9233,8379,5887,4262,null,6924.75,6284.25,4415.25,3196.5]
[52,null,7084.5,6428.25,4514.25,3267.75,0,null,null,null,null,null,9446,8571,6019,4357,null,7084.5,6428.25,4514.25,3267.75]
[53,null,7245.75,6576,4615.5,3341.25,0,null,null,null,null,null,9661,8768,6154,4455,null,7245.75,6576,4615.5,3341.25]
[54,null,7410.75,6724.5,4716.75,3414,0,null,null,null,null,null,9881,8966,6289,4552,null,7410.75,6724.5,4716.75,3414]
[55,null,7581.75,6879.75,4821,3490.5,0,null,null,null,null,null,10109,9173,6428,4654,null,7581.75,6879.75,4821,3490.5]
[56,null,7750.5,7035,4928.25,3567,0,null,null,null,null,null,10334,9380,6571,4756,null,7750.5,7035,4928.25,3567]
[57,null,7926.75,7193.25,5037.75,3647.25,0,null,null,null,null,null,10569,9591,6717,4863,null,7926.75,7193.25,5037.75,3647.25]
[58,null,8105.25,7354.5,5148.75,3727.5,0,null,null,null,null,null,10807,9806,6865,4970,null,8105.25,7354.5,5148.75,3727.5]
[59,null,8285.25,7519.5,5262,3807.75,0,null,null,null,null,null,11047,10026,7016,5077,null,8285.25,7519.5,5262,3807.75]
[60,null,8471.25,7687.5,5377.5,3892.5,0,null,null,null,null,null,11295,10250,7170,5190,null,8471.25,7687.5,5377.5,3892.5]
[61,null,9438.75,8566.5,5984.25,4332,0,null,null,null,null,null,12585,11422,7979,5776,null,9438.75,8566.5,5984.25,4332]
[62,null,10485.75,9516,6646.5,4810.5,0,null,null,null,null,null,13981,12688,8862,6414,null,10485.75,9516,6646.5,4810.5]
[63,null,11613.75,10539,7359.75,5328,0,null,null,null,null,null,15485,14052,9813,7104,null,11613.75,10539,7359.75,5328]
[64,null,12819,11634.75,8127.75,5882.25,0,null,null,null,null,null,17092,15513,10837,7843,null,12819,11634.75,8127.75,5882.25]
[65,null,14105.25,12799.5,8946.75,6474.75,0,null,null,null,null,null,18807,17066,11929,8633,null,14105.25,12799.5,8946.75,6474.75]
[66,null,15470.25,14037.75,9820.5,7107.75,0,null,null,null,null,null,20627,18717,13094,9477,null,15470.25,14037.75,9820.5,7107.75]
[67,null,16914,15348.75,10748.25,7779.75,0,null,null,null,null,null,22552,20465,14331,10373,null,16914,15348.75,10748.25,7779.75]
[68,null,18435.75,16730.25,11727,8486.25,0,null,null,null,null,null,24581,22307,15636,11315,null,18435.75,16730.25,11727,8486.25]
[69,null,20035.5,18184.5,12759,9234.75,0,null,null,null,null,null,26714,24246,17012,12313,null,20035.5,18184.5,12759,9234.75]
[70,null,21717.75,19709.25,13845.75,10020.75,0,null,null,null,null,null,28957,26279,18461,13361,null,21717.75,19709.25,13845.75,10020.75]
[71,null,23478,21306,14984.25,10845.75,0,null,null,null,null,null,31304,28408,19979,14461,null,23478,21306,14984.25,10845.75]
[72,null,25316.25,22975.5,16173.75,11706.75,0,null,null,null,null,null,33755,30634,21565,15609,null,25316.25,22975.5,16173.75,11706.75]
[73,null,27235.5,24715.5,17418.75,12606,0,null,null,null,null,null,36314,32954,23225,16808,null,27235.5,24715.5,17418.75,12606]
[74,null,29231.25,26528.25,18716.25,13546.5,0,null,null,null,null,null,38975,35371,24955,18062,null,29231.25,26528.25,18716.25,13546.5]
[75,null,31308,28413,20065.5,14521.5,0,null,null,null,null,null,41744,37884,26754,19362,null,31308,28413,20065.5,14521.5]
[76,null,31308,28413,20065.5,14521.5,0,null,null,null,null,null,41744,37884,26754,19362,null,31308,28413,20065.5,14521.5]
[77,null,31308,28413,20065.5,14521.5,0,null,null,null,null,null,41744,37884,26754,19362,null,31308,28413,20065.5,14521.5]
[78,null,31308,28413,20065.5,14521.5,0,null,null,null,null,null,41744,37884,26754,19362,null,31308,28413,20065.5,14521.5]
[79,null,31308,28413,20065.5,14521.5,0,null,null,null,null,null,41744,37884,26754,19362,null,31308,28413,20065.5,14521.5]
[80,null,31308,28413,20065.5,14521.5,0,null,null,null,null,null,41744,37884,26754,19362,null,31308,28413,20065.5,14521.5]
[81,null,31308,28413,20065.5,14521.5,0,null,null,null,null,null,41744,37884,26754,19362,null,31308,28413,20065.5,14521.5]
[82,null,31308,28413,20065.5,14521.5,0,null,null,null,null,null,41744,37884,26754,19362,null,31308,28413,20065.5,14521.5]
[83,null,{"$f":"R220","v":31308},{"$f":"S220","v":28413},{"$f":"T220","v":20065.5},{"$f":"U220","v":14521.5},{"$f":"Q220*$K$6","v":0},null,null,null,null,null,41744,37884,26754,19362,null,{"$f":"M220*0.75","v":31308},{"$f":"N220*0.75","v":28413},{"$f":"O220*0.75","v":20065.5},{"$f":"P220*0.75","v":14521.5}]
[84,"o más",31308,28413,20065.5,14521.5,0,null,null,null,null,null,41744,37884,26754,19362,null,31308,28413,20065.5,14521.5]
[1,"Hijo",1604.25,1457.25,1089.75,789.75,0,null,null,null,null,null,2139,1943,1453,1053,null,1604.25,1457.25,1089.75,789.75]
[2,"Hijos",2728.5,2475,1851.75,1341.75,0,null,null,null,null,null,3638,3300,2469,1789,null,2728.5,2475,1851.75,1341.75]
[3,"Hijos o más",3850.5,3495.75,2613,1891.5,0,null,null,null,null,null,5134,4661,3484,2522,null,3850.5,3495.75,2613,1891.5]
[]
["BUPA GLOBAL PREMIER - MENSUALES"]
["EDAD"]
[" "," ",2000,3500,5000]
[18,null,{"$f":"+C155*$K$2","v":332.71000000000004},302.05,225.96,163.45000000000002,0]
[19,null,{"$f":"+C156*$K$2","v":336.91},305.76,227.99,164.99,0]
[20,null,{"$f":"+C157*$K$2","v":341.04},309.47000000000003,230.37,166.74,0]
[21,null,{"$f":"+C158*$K$2","v":345.38},313.32,232.75,168.49,0]
[22,null,{"$f":"+C159*$K$2","v":349.72},317.59000000000003,235.13000000000002,170.31,0]
[23,null,{"$f":"+C160*$K$2","v":354.41},321.72000000000003,237.65,172.06,0]
[24,null,{"$f":"+C161*$K$2","v":359.31},326.06,240.31,173.95000000000002,0]
[25,null,{"$f":"+C162*$K$2","v":364.21000000000004},330.47,242.97,175.84,0]
[26,null,{"$f":"+C163*$K$2","v":371.35},337.12,247.17000000000002,178.85,0]
[27,null,{"$f":"+C164*$K$2","v":378.70000000000005},343.84000000000003,251.3,181.93,0]
[28,null,{"$f":"+C165*$K$2","v":386.47},350.77000000000004,255.64000000000001,185.08,0]
[29,null,{"$f":"+C166*$K$2","v":394.59000000000003},358.05,260.26,188.44,0]
[30,null,{"$f":"+C167*$K$2","v":402.92},365.82,265.16000000000003,192.01000000000002,0]
[31,null,{"$f":"+C168*$K$2","v":411.46000000000004},373.52000000000004,270.2,195.58,0]
[32,null,{"$f":"+C169*$K$2","v":420.49},381.64000000000004,275.31,199.29000000000002,0]
[33,null,{"$f":"+C170*$K$2","v":429.66},390.04,280.84000000000003,203.21,0]
[34,null,{"$f":"+C171*$K$2","v":439.25},398.58000000000004,286.3,207.27,0]
[35,null,{"$f":"+C172*$K$2","v":448.98},407.61,292.32,211.61,0]
[36,null,{"$f":"+C173*$K$2","v":459.20000000000005},416.78000000000003,298.41000000000003,215.95000000000002,0]
[37,null,{"$f":"+C174*$K$2","v":469.63},426.16,304.57,220.43,0]
[38,null,{"$f":"+C175*$K$2","v":480.27000000000004},436.03000000000003,311.01,225.05,0]
[39,null,{"$f":"+C176*$K$2","v":491.40000000000003},446.04,317.52000000000004,229.88000000000002,0]
[40,null,{"$f":"+C177*$K$2","v":502.6},456.26000000000005,324.24,234.64000000000001,0]
[41,null,{"$f":"+C178*$K$2","v":514.29000000000008},466.69,331.17,239.68,0]
[42,null,{"$f":"+C179*$K$2","v":525.98},477.40000000000003,338.45,244.93,0]
[43,null,{"$f":"+C180*$K$2","v":538.37},488.46000000000004,345.87,250.46,0]
[44,null,{"$f":"+C181*$K$2","v":550.62},499.8,353.5,255.92000000000002,0]
[45,null,{"$f":"+C182*$K$2","v":563.5},511.56,361.34000000000003,261.59000000000003,0]
[46,null,{"$f":"+C183*$K$2","v":576.66000000000008},523.32000000000005,369.32,267.26,0]
[47,null,{"$f":"+C184*$K$2","v":590.03},535.36,377.58000000000004,273.35000000000002,0]
[48,null,{"$f":"+C185*$K$2","v":603.61},547.75,385.91,279.3,0]
[49,null,{"$f":"+C186*$K$2","v":617.61},560.42000000000007,394.45000000000005,285.46000000000004,0]
[50,null,{"$f":"+C187*$K$2","v":631.68000000000006},573.37,403.27000000000004,291.83000000000004,0]
[51,null,{"$f":"+C188*$K$2","v":646.31000000000006},586.53,412.09000000000003,298.34000000000003,0]
[52,null,{"$f":"+C189*$K$2","v":661.22},599.97,421.33000000000004,304.99,0]
[53,null,{"$f":"+C190*$K$2","v":676.27},613.76,430.78000000000003,311.85000000000002,0]
[54,null,{"$f":"+C191*$K$2","v":691.67000000000007},627.62,440.23,318.64,0]
[55,null,{"$f":"+C192*$K$2","v":707.63},642.11,449.96000000000004,325.78000000000003,0]
[56,null,{"$f":"+C193*$K$2","v":723.38},656.6,459.97,332.92,0]
[57,null,{"$f":"+C194*$K$2","v":739.83},671.37,470.19,340.41,0]
[58,null,{"$f":"+C195*$K$2","v":756.49},686.42000000000007,480.55,347.90000000000003,0]
[59,null,{"$f":"+C196*$K$2","v":773.29000000000008},701.82,491.12,355.39000000000004,0]
[60,null,{"$f":"+C197*$K$2","v":790.65000000000009},717.5,501.90000000000003,363.3,0]
[61,null,{"$f":"+C198*$K$2","v":880.95},799.54000000000008,558.53,404.32,0]
[62,null,{"$f":"+C199*$K$2","v":978.67000000000007},888.16000000000008,620.34,448.98,0]
[63,null,{"$f":"+C200*$K$2","v":1083.95},983.6400000000001,686.91000000000008,497.28000000000003,0]
[64,null,{"$f":"+C201*$K$2","v":1196.44},1085.9100000000001,758.59,549.01,0]
[65,null,{"$f":"+C202*$K$2","v":1316.49},1194.6200000000001,835.03000000000009,604.31000000000006,0]
[66,null,{"$f":"+C203*$K$2","v":1443.89},1310.19,916.58,663.39,0]
[67,null,{"$f":"+C204*$K$2","v":1578.64},1432.55,1003.1700000000001,726.11,0]
[68,null,{"$f":"+C205*$K$2","v":1720.67},1561.49,1094.52,792.05000000000007,0]
[69,null,{"$f":"+C206*$K$2","v":1869.98},1697.22,1190.8400000000001,861.91000000000008,0]
[70,null,{"$f":"+C207*$K$2","v":2026.99},1839.53,1292.27,935.2700000000001,0]
[71,null,{"$f":"+C208*$K$2","v":2191.2800000000002},1988.5600000000002,1398.53,1012.2700000000001,0]
[72,null,{"$f":"+C209*$K$2","v":2362.85},2144.38,1509.5500000000002,1092.6300000000001,0]
[73,null,{"$f":"+C210*$K$2","v":2541.98},2306.7800000000002,1625.75,1176.56,0]
[74,null,{"$f":"+C211*$K$2","v":2728.25},2475.9700000000003,1746.8500000000001,1264.3400000000001,0]
[75,null,{"$f":"+C212*$K$2","v":2922.08},2651.88,1872.78,1355.3400000000001,0]
[76,null,{"$f":"+C213*$K$2","v":2922.08},2651.88,1872.78,1355.3400000000001,0]
[77,null,{"$f":"+C214*$K$2","v":2922.08},2651.88,1872.78,1355.3400000000001,0]
[78,null,{"$f":"+C215*$K$2","v":2922.08},2651.88,1872.78,1355.3400000000001,0]
[79,null,{"$f":"+C216*$K$2","v":2922.08},2651.88,1872.78,1355.3400000000001,0]
[80,null,{"$f":"+C217*$K$2","v":2922.08},2651.88,1872.78,1355.3400000000001,0]
[81,null,{"$f":"+C218*$K$2","v":2922.08},2651.88,1872.78,1355.3400000000001,0]
[82,null,{"$f":"+C219*$K$2","v":2922.08},2651.88,1872.78,1355.3400000000001,0]
[83,null,{"$f":"+C220*$K$2","v":2922.08},2651.88,1872.78,1355.3400000000001,0]
[84,"o más",{"$f":"+C221*$K$2","v":2922.08},2651.88,1872.78,1355.3400000000001,0]
[1,"Hijo",{"$f":"+C222*$K$2","v":149.73000000000002},136.01000000000002,101.71000000000001,73.710000000000008,0]
[2,"Hijos",{"$f":"+C223*$K$2","v":254.66000000000003},231,172.83,125.23,0]
[3,"Hijos o más",{"$f":"+C224*$K$2","v":359.38},326.27000000000004,243.88000000000002,176.54000000000002,0]
[]
[]
["BUPA GLOBAL SELECT"]
["TARIFAS ANUALES",null,null,null,null,null,null,"OK"]
["EDAD"]
[" "," ",2000,3500,5000,10000,null,null,null,null,null,null,2000,3500,5000,10000,null,2000,3500,5000,10000]
[18,null,{"$f":"R305","v":3225.75},{"$f":"S305","v":3094},2333.25,1691.5,null,null,null,null,null,null,3795,3640,2745,1990,null,{"$f":"M305*85%","v":3225.75},{"$f":"N305*85%","v":3094},{"$f":"O305*85%","v":2333.25},{"$f":"P305*85%","v":1691.5}]
[19,null,{"$f":"R306","v":3271.65},{"$f":"S306","v":3139.0499999999997},{"$f":"T306","v":2358.75},{"$f":"U306","v":1711.05},null,null,null,null,null,null,3849,3693,2775,2013,null,{"$f":"M306*85%","v":3271.65},{"$f":"N306*85%","v":3139.0499999999997},{"$f":"O306*85%","v":2358.75},{"$f":"P306*85%","v":1711.05}]
[20,null,3315,3182.4,2385.9499999999998,1729.75,null,null,null,null,null,null,3900,3744,2807,2035,null,3315,3182.4,2385.9499999999998,1729.75]
[21,null,3365.15,3230,2413.15,1750.1499999999999,null,null,null,null,null,null,3959,3800,2839,2059,null,3365.15,3230,2413.15,1750.1499999999999]
[22,null,3416.15,3276.75,2443.75,1771.3999999999999,null,null,null,null,null,null,4019,3855,2875,2084,null,3416.15,3276.75,2443.75,1771.3999999999999]
[23,null,3468,3327.75,2474.35,1795.2,null,null,null,null,null,null,4080,3915,2911,2112,null,3468,3327.75,2474.35,1795.2]
[24,null,3521.5499999999997,3378.75,2506.65,1817.3,null,null,null,null,null,null,4143,3975,2949,2138,null,3521.5499999999997,3378.75,2506.65,1817.3]
[25,null,3578.5,3431.45,2539.7999999999997,1841.1,null,null,null,null,null,null,4210,4037,2988,2166,null,3578.5,3431.45,2539.7999999999997,1841.1]
[26,null,3658.4,3507.95,2588.25,1877.6499999999999,null,null,null,null,null,null,4304,4127,3045,2209,null,3658.4,3507.95,2588.25,1877.6499999999999]
[27,null,3741.7,3592.1,2637.5499999999997,1913.35,null,null,null,null,null,null,4402,4226,3103,2251,null,3741.7,3592.1,2637.5499999999997,1913.35]
[28,null,3829.25,3673.7,2690.25,1951.6,null,null,null,null,null,null,4505,4322,3165,2296,null,3829.25,3673.7,2690.25,1951.6]
[29,null,3921.0499999999997,3761.25,2748.9,1992.3999999999999,null,null,null,null,null,null,4613,4425,3234,2344,null,3921.0499999999997,3761.25,2748.9,1992.3999999999999]
[30,null,4015.4,3853.0499999999997,2805,2034.05,null,null,null,null,null,null,4724,4533,3300,2393,null,4015.4,3853.0499999999997,2805,2034.05]
[31,null,4113.1499999999996,3946.5499999999997,2866.2,2079.9499999999998,null,null,null,null,null,null,4839,4643,3372,2447,null,4113.1499999999996,3946.5499999999997,2866.2,2079.9499999999998]
[32,null,4214.3,4044.2999999999997,2929.95,2123.2999999999997,null,null,null,null,null,null,4958,4758,3447,2498,null,4214.3,4044.2999999999997,2929.95,2123.2999999999997]
[33,null,4317.1499999999996,4142.8999999999996,2994.5499999999997,2170.9,null,null,null,null,null,null,5079,4874,3523,2554,null,4317.1499999999996,4142.8999999999996,2994.5499999999997,2170.9]
[34,null,4425.95,4245.75,3063.4,2220.1999999999998,null,null,null,null,null,null,5207,4995,3604,2612,null,4425.95,4245.75,3063.4,2220.1999999999998]
[35,null,4537.3,4353.7,3133.1,2271.1999999999998,null,null,null,null,null,null,5338,5122,3686,2672,null,4537.3,4353.7,3133.1,2271.1999999999998]
[36,null,4652.8999999999996,4462.5,3205.35,2323.9,null,null,null,null,null,null,5474,5250,3771,2734,null,4652.8999999999996,4462.5,3205.35,2323.9]
[37,null,4770.2,4577.25,3281,2377.4499999999998,null,null,null,null,null,null,5612,5385,3860,2797,null,4770.2,4577.25,3281,2377.4499999999998]
[38,null,4890.8999999999996,4694.55,3360.0499999999997,2434.4,null,null,null,null,null,null,5754,5523,3953,2864,null,4890.8999999999996,4694.55,3360.0499999999997,2434.4]
[39,null,5015.8499999999995,4813.55,3440.7999999999997,2493.9,null,null,null,null,null,null,5901,5663,4048,2934,null,5015.8499999999995,4813.55,3440.7999999999997,2493.9]
[40,null,5145.05,4938.5,3521.5499999999997,2552.5499999999997,null,null,null,null,null,null,6053,5810,4143,3003,null,5145.05,4938.5,3521.5499999999997,2552.5499999999997]
[41,null,5276.8,5062.5999999999995,3606.5499999999997,2613.75,null,null,null,null,null,null,6208,5956,4243,3075,null,5276.8,5062.5999999999995,3606.5499999999997,2613.75]
[42,null,5411.0999999999995,5191.8,3694.1,2678.35,null,null,null,null,null,null,6366,6108,4346,3151,null,5411.0999999999995,5191.8,3694.1,2678.35]
[43,null,5551.3499999999995,5327.8,3783.35,2742.1,null,null,null,null,null,null,6531,6268,4451,3226,null,5551.3499999999995,5327.8,3783.35,2742.1]
[44,null,5691.5999999999995,5462.0999999999995,3875.15,2807.5499999999997,null,null,null,null,null,null,6696,6426,4559,3303,null,5691.5999999999995,5462.0999999999995,3875.15,2807.5499999999997]
[45,null,5837.8,5602.3499999999995,3970.35,2877.25,null,null,null,null,null,null,6868,6591,4671,3385,null,5837.8,5602.3499999999995,3970.35,2877.25]
[46,null,5986.55,5744.3,4063.85,2946.1,null,null,null,null,null,null,7043,6758,4781,3466,null,5986.55,5744.3,4063.85,2946.1]
[47,null,6140.4,5890.5,4163.3,3019.2,null,null,null,null,null,null,7224,6930,4898,3552,null,6140.4,5890.5,4163.3,3019.2]
[48,null,6296.8,6040.0999999999995,4267.8499999999995,3092.2999999999997,null,null,null,null,null,null,7408,7106,5021,3638,null,6296.8,6040.0999999999995,4267.8499999999995,3092.2999999999997]
[49,null,6451.5,6191.4,4371.55,3167.95,null,null,null,null,null,null,7590,7284,5143,3727,null,6451.5,6191.4,4371.55,3167.95]
[50,null,6616.4,6347.8,4475.25,3245.2999999999997,null,null,null,null,null,null,7784,7468,5265,3818,null,6616.4,6347.8,4475.25,3245.2999999999997]
[51,null,6782.15,6505.9,4587.45,3325.2,null,null,null,null,null,null,7979,7654,5397,3912,null,6782.15,6505.9,4587.45,3325.2]
[52,null,6950.45,6669.0999999999995,4696.25,3404.25,null,null,null,null,null,null,8177,7846,5525,4005,null,6950.45,6669.0999999999995,4696.25,3404.25]
[53,null,7123.8499999999995,6834,4811,3486.7,null,null,null,null,null,null,8381,8040,5660,4102,null,7123.8499999999995,6834,4811,3486.7]
[54,null,7298.0999999999995,7004.8499999999995,4928.3,3570.85,null,null,null,null,null,null,8586,8241,5798,4201,null,7298.0999999999995,7004.8499999999995,4928.3,3570.85]
[55,null,7478.3,7177.4,5045.5999999999995,3657.5499999999997,null,null,null,null,null,null,8798,8444,5936,4303,null,7478.3,7177.4,5045.5999999999995,3657.5499999999997]
[56,null,7662.75,7350.8,5167.1499999999996,3744.25,null,null,null,null,null,null,9015,8648,6079,4405,null,7662.75,7350.8,5167.1499999999996,3744.25]
[57,null,7848.9,7529.3,5287.8499999999995,3831.7999999999997,null,null,null,null,null,null,9234,8858,6221,4508,null,7848.9,7529.3,5287.8499999999995,3831.7999999999997]
[58,null,8037.5999999999995,7713.75,5415.3499999999995,3926.15,null,null,null,null,null,null,9456,9075,6371,4619,null,8037.5999999999995,7713.75,5415.3499999999995,3926.15]
[59,null,8229.6999999999989,7897.3499999999995,5544.55,4017.95,null,null,null,null,null,null,9682,9291,6523,4727,null,8229.6999999999989,7897.3499999999995,5544.55,4017.95]
[60,null,8427.75,8086.05,5675.45,4114,null,null,null,null,null,null,9915,9513,6677,4840,null,8427.75,8086.05,5675.45,4114]
[61,null,9459.65,9077.15,6366.5,4613.8,null,null,null,null,null,null,11129,10679,7490,5428,null,9459.65,9077.15,6366.5,4613.8]
[62,null,10579.1,10150.699999999999,7112.8,5157.8,null,null,null,null,null,null,12446,11942,8368,6068,null,10579.1,10150.699999999999,7112.8,5157.8]
[63,null,11782.699999999999,11305,7923.7,5742.5999999999995,null,null,null,null,null,null,13862,13300,9322,6756,null,11782.699999999999,11305,7923.7,5742.5999999999995]
[64,null,13070.449999999999,12540.05,8794.1,6373.3,null,null,null,null,null,null,15377,14753,10346,7498,null,13070.449999999999,12540.05,8794.1,6373.3]
[65,null,14443.199999999999,13859.25,9724.85,7048.2,null,null,null,null,null,null,16992,16305,11441,8292,null,14443.199999999999,13859.25,9724.85,7048.2]
[66,null,15901.8,15256.65,10715.1,7767.3,null,null,null,null,null,null,18708,17949,12606,9138,null,15901.8,15256.65,10715.1,7767.3]
[67,null,17444.55,16737.349999999999,11766.55,8527.1999999999989,null,null,null,null,null,null,20523,19691,13843,10032,null,17444.55,16737.349999999999,11766.55,8527.1999999999989]
[68,null,19072.3,18298.8,12877.5,9333,null,null,null,null,null,null,22438,21528,15150,10980,null,19072.3,18298.8,12877.5,9333]
[69,null,20785.899999999998,19944.399999999998,14049.65,10183,null,null,null,null,null,null,24454,23464,16529,11980,null,20785.899999999998,19944.399999999998,14049.65,10183]
[70,null,22584.5,21671.599999999999,15282.15,11075.5,null,null,null,null,null,null,26570,25496,17979,13030,null,22584.5,21671.599999999999,15282.15,11075.5]
[71,null,24468.1,23477.85,16575,12013.05,null,null,null,null,null,null,28786,27621,19500,14133,null,24468.1,23477.85,16575,12013.05]
[72,null,26437.55,25364.85,17929.05,12993.949999999999,null,null,null,null,null,null,31103,29841,21093,15287,null,26437.55,25364.85,17929.05,12993.949999999999]
[73,null,28492,27336,19341.75,14018.199999999999,null,null,null,null,null,null,33520,32160,22755,16492,null,28492,27336,19341.75,14018.199999999999]
[74,null,30630.6,29390.45,20813.95,15086.65,null,null,null,null,null,null,36036,34577,24487,17749,null,30630.6,29390.45,20813.95,15086.65]
[75,null,32855.9,31524.799999999999,22348.2,16198.449999999999,null,null,null,null,null,null,38654,37088,26292,19057,null,32855.9,31524.799999999999,22348.2,16198.449999999999]
[76,null,32855.9,31524.799999999999,22348.2,16198.449999999999,null,null,null,null,null,null,38654,37088,26292,19057,null,32855.9,31524.799999999999,22348.2,16198.449999999999]
[77,null,32855.9,31524.799999999999,22348.2,16198.449999999999,null,null,null,null,null,null,38654,37088,26292,19057,null,32855.9,31524.799999999999,22348.2,16198.449999999999]
[78,null,32855.9,31524.799999999999,22348.2,16198.449999999999,null,null,null,null,null,null,38654,37088,26292,19057,null,32855.9,31524.799999999999,22348.2,16198.449999999999]
[79,null,32855.9,31524.799999999999,22348.2,16198.449999999999,null,null,null,null,null,null,38654,37088,26292,19057,null,32855.9,31524.799999999999,22348.2,16198.449999999999]
[80,null,32855.9,31524.799999999999,22348.2,16198.449999999999,null,null,null,null,null,null,38654,37088,26292,19057,null,32855.9,31524.799999999999,22348.2,16198.449999999999]
[81,null,32855.9,31524.799999999999,22348.2,16198.449999999999,null,null,null,null,null,null,38654,37088,26292,19057,null,32855.9,31524.799999999999,22348.2,16198.449999999999]
[82,null,32855.9,31524.799999999999,22348.2,16198.449999999999,null,null,null,null,null,null,38654,37088,26292,19057,null,32855.9,31524.799999999999,22348.2,16198.449999999999]
[83,null,{"$f":"R370","v":32855.9},{"$f":"S370","v":31524.799999999999},{"$f":"T370","v":22348.2},{"$f":"U370","v":16198.449999999999},null,null,null,null,null,null,38654,37088,26292,19057,null,{"$f":"M370*85%","v":32855.9},{"$f":"N370*85%","v":31524.799999999999},{"$f":"O370*85%","v":22348.2},{"$f":"P370*85%","v":16198.449999999999}]
[84,"o más",32855.9,31524.799999999999,22348.2,16198.449999999999,null,null,null,null,null,null,38654,37088,26292,19057,null,32855.9,31524.799999999999,22348.2,16198.449999999999]
[1,"Hijo",3243.6,3109.2999999999997,2344.2999999999997,1700,null,null,null,null,null,null,3816,3658,2758,2000,null,3243.6,3109.2999999999997,2344.2999999999997,1700]
[2,"Hijos",5511.4,5283.5999999999995,3986.5,2890,null,null,null,null,null,null,6484,6216,4690,3400,null,5511.4,5283.5999999999995,3986.5,2890]
[3,"Hijos o más",7779.2,7464.7,5625.3,4078.2999999999997,null,null,null,null,null,null,9152,8782,6618,4798,null,7779.2,7464.7,5625.3,4078.2999999999997]
[]
["BUPA GLOBAL SELECT - MENSUALES"]
["EDAD"]
[" "," ",2000,3500,5000]
[18,null,{"$f":"+C305*$K$2","v":301.07},288.77333333333337,217.77,157.87333333333333,0]
[19,null,{"$f":"+C306*$K$2","v":305.35400000000004},292.97800000000001,220.15,159.69800000000001,0]
[20,null,{"$f":"+C307*$K$2","v":309.40000000000003},297.024,222.68866666666665,161.44333333333333,0]
[21,null,{"$f":"+C308*$K$2","v":314.08066666666667},301.4666666666667,225.22733333333335,163.34733333333332,0]
[22,null,{"$f":"+C309*$K$2","v":318.84066666666666},305.83000000000004,228.08333333333334,165.33066666666667,0]
[23,null,{"$f":"+C310*$K$2","v":323.68},310.59000000000003,230.93933333333334,167.55200000000002,0]
[24,null,{"$f":"+C311*$K$2","v":328.678},315.35000000000002,233.95400000000001,169.61466666666666,0]
[25,null,{"$f":"+C312*$K$2","v":333.99333333333334},320.26866666666666,237.04799999999997,171.83600000000001,0]
[26,null,{"$f":"+C313*$K$2","v":341.45066666666668},327.40866666666665,241.57000000000002,175.24733333333333,0]
[27,null,{"$f":"+C314*$K$2","v":349.22533333333331},335.26266666666669,246.17133333333331,178.57933333333332,0]
[28,null,{"$f":"+C315*$K$2","v":357.3966666666667},342.87866666666667,251.09,182.14933333333335,0]
[29,null,{"$f":"+C316*$K$2","v":365.96466666666663},351.05,256.56400000000002,185.95733333333334,0]
[30,null,{"$f":"+C317*$K$2","v":374.77066666666667},359.61799999999999,261.8,189.84466666666668,0]
[31,null,{"$f":"+C318*$K$2","v":383.89400000000001},368.34466666666668,267.512,194.12866666666665,0]
[32,null,{"$f":"+C319*$K$2","v":393.33466666666669},377.46800000000002,273.46199999999999,198.17466666666664,0]
[33,null,{"$f":"+C320*$K$2","v":402.93399999999997},386.67066666666665,279.49133333333333,202.61733333333336,0]
[34,null,{"$f":"+C321*$K$2","v":413.08866666666665},396.27000000000004,285.91733333333337,207.21866666666665,0]
[35,null,{"$f":"+C322*$K$2","v":423.4813333333334},406.34533333333331,292.42266666666666,211.97866666666667,0]
[36,null,{"$f":"+C323*$K$2","v":434.27066666666667},416.5,299.166,216.89733333333336,0]
[37,null,{"$f":"+C324*$K$2","v":445.21866666666665},427.21000000000004,306.22666666666669,221.89533333333333,0]
[38,null,{"$f":"+C325*$K$2","v":456.48399999999998},438.15800000000002,313.60466666666667,227.2106666666667,0]
[39,null,{"$f":"+C326*$K$2","v":468.14599999999996},449.2646666666667,321.14133333333331,232.76400000000001,0]
[40,null,{"$f":"+C327*$K$2","v":480.2046666666667},460.92666666666668,328.678,238.238,0]
[41,null,{"$f":"+C328*$K$2","v":492.50133333333338},472.5093333333333,336.61133333333333,243.95000000000002,0]
[42,null,{"$f":"+C329*$K$2","v":505.03599999999994},484.56800000000004,344.78266666666667,249.97933333333333,0]
[43,null,{"$f":"+C330*$K$2","v":518.12599999999998},497.26133333333337,353.11266666666666,255.92933333333335,0]
[44,null,{"$f":"+C331*$K$2","v":531.21600000000001},509.79599999999999,361.6806666666667,262.03800000000001,0]
[45,null,{"$f":"+C332*$K$2","v":544.86133333333339},522.88599999999997,370.56600000000003,268.54333333333335,0]
[46,null,{"$f":"+C333*$K$2","v":558.74466666666672},536.1346666666667,379.29266666666666,274.96933333333334,0]
[47,null,{"$f":"+C334*$K$2","v":573.10400000000004},549.78,388.5746666666667,281.79199999999997,0]
[48,null,{"$f":"+C335*$K$2","v":587.70133333333342},563.74266666666665,398.33266666666663,288.61466666666666,0]
[49,null,{"$f":"+C336*$K$2","v":602.14},577.86400000000003,408.01133333333337,295.67533333333336,0]
[50,null,{"$f":"+C337*$K$2","v":617.53066666666666},592.46133333333341,417.69,302.89466666666664,0]
[51,null,{"$f":"+C338*$K$2","v":633.00066666666669},607.21733333333327,428.16199999999998,310.35199999999998,0]
[52,null,{"$f":"+C339*$K$2","v":648.70866666666666},622.44933333333336,438.31666666666666,317.73,0]
[53,null,{"$f":"+C340*$K$2","v":664.89266666666663},637.84,449.0266666666667,325.42533333333336,0]
[54,null,{"$f":"+C341*$K$2","v":681.15599999999995},653.78599999999994,459.97466666666668,333.27933333333334,0]
[55,null,{"$f":"+C342*$K$2","v":697.97466666666674},669.89066666666668,470.92266666666666,341.37133333333333,0]
[56,null,{"$f":"+C343*$K$2","v":715.19},686.07466666666676,482.26733333333334,349.46333333333337,0]
[57,null,{"$f":"+C344*$K$2","v":732.56399999999996},702.73466666666673,493.53266666666661,357.63466666666665,0]
[58,null,{"$f":"+C345*$K$2","v":750.17599999999993},719.95,505.43266666666665,366.44066666666669,0]
[59,null,{"$f":"+C346*$K$2","v":768.10533333333331},737.08600000000001,517.49133333333339,375.00866666666667,0]
[60,null,{"$f":"+C347*$K$2","v":786.59},754.69800000000009,529.70866666666666,383.97333333333336,0]
[61,null,{"$f":"+C348*$K$2","v":882.90066666666667},847.20066666666662,594.20666666666671,430.62133333333338,0]
[62,null,{"$f":"+C349*$K$2","v":987.38266666666675},947.3986666666666,663.86133333333339,481.39466666666669,0]
[63,null,{"$f":"+C350*$K$2","v":1099.7186666666666},1055.1333333333334,739.54533333333336,535.976,0]
[64,null,{"$f":"+C351*$K$2","v":1219.9086666666667},1170.4046666666666,820.78266666666673,594.84133333333341,0]
[65,null,{"$f":"+C352*$K$2","v":1348.0319999999999},1293.53,907.65266666666673,657.83199999999999,0]
[66,null,{"$f":"+C353*$K$2","v":1484.1679999999999},1423.954,1000.0760000000001,724.94800000000009,0]
[67,null,{"$f":"+C354*$K$2","v":1628.1579999999999},1562.1526666666666,1098.2113333333334,795.87199999999996,0]
[68,null,{"$f":"+C355*$K$2","v":1780.0813333333333},1707.8879999999999,1201.9000000000001,871.08,0]
[69,null,{"$f":"+C356*$K$2","v":1940.0173333333332},1861.4773333333333,1311.3006666666668,950.41333333333341,0]
[70,null,{"$f":"+C357*$K$2","v":2107.8866666666668},2022.6826666666666,1426.3340000000001,1033.7133333333334,0]
[71,null,{"$f":"+C358*$K$2","v":2283.6893333333333},2191.2660000000001,1547,1121.2180000000001,0]
[72,null,{"$f":"+C359*$K$2","v":2467.5046666666667},2367.386,1673.3779999999999,1212.7686666666666,0]
[73,null,{"$f":"+C360*$K$2","v":2659.2533333333336},2551.36,1805.23,1308.3653333333332,0]
[74,null,{"$f":"+C361*$K$2","v":2858.8559999999998},2743.108666666667,1942.6353333333334,1408.0873333333334,0]
[75,null,{"$f":"+C362*$K$2","v":3066.550666666667},2942.3146666666667,2085.8320000000003,1511.8553333333332,0]
[76,null,{"$f":"+C363*$K$2","v":3066.550666666667},2942.3146666666667,2085.8320000000003,1511.8553333333332,0]
[77,null,{"$f":"+C364*$K$2","v":3066.550666666667},2942.3146666666667,2085.8320000000003,1511.8553333333332,0]
[78,null,{"$f":"+C365*$K$2","v":3066.550666666667},2942.3146666666667,2085.8320000000003,1511.8553333333332,0]
[79,null,{"$f":"+C366*$K$2","v":3066.550666666667},2942.3146666666667,2085.8320000000003,1511.8553333333332,0]
[80,null,{"$f":"+C367*$K$2","v":3066.550666666667},2942.3146666666667,2085.8320000000003,1511.8553333333332]
[81,null,{"$f":"+C368*$K$2","v":3066.550666666667},2942.3146666666667,2085.8320000000003,1511.8553333333332]
[82,null,{"$f":"+C369*$K$2","v":3066.550666666667},2942.3146666666667,2085.8320000000003,1511.8553333333332]
[83,null,{"$f":"+C370*$K$2","v":3066.550666666667},2942.3146666666667,2085.8320000000003,1511.8553333333332]
[84,"o más",{"$f":"+C371*$K$2","v":3066.550666666667},2942.3146666666667,2085.8320000000003,1511.8553333333332,0]
[1,"Hijo",{"$f":"+C372*$K$2","v":302.73599999999999},290.20133333333331,218.8013333333333,{"$f":"+F372*$K$2","v":158.66666666666669}]
[2,"Hijos",{"$f":"+C373*$K$2","v":514.39733333333334},493.13599999999997,372.07333333333332,{"$f":"+F373*$K$2","v":269.73333333333335}]
[3,"Hijos o más",{"$f":"+C374*$K$2","v":726.05866666666668},696.70533333333333,525.02800000000002,{"$f":"+F374*$K$2","v":380.64133333333331}]
[]
[]
["BUPA GLOBAL ELITE"]
["TARIFAS SEMESTRALES"]
["EDAD"]
[" "," ",1000,2000,3500]
[18,null,{"$f":"+C6*$K$4","v":3778.3434999999999},{"$f":"+D6*$K$4","v":3311.1750000000002},2735.4360000000001,2370.9815000000003,1792.5395000000001]
[19,null,{"$f":"+C7*$K$4","v":3823.8440000000005},{"$f":"+D7*$K$4","v":3351.7200000000003},2764.268,2397.5610000000001,1811.9110000000001]
[20,null,{"$f":"+C8*$K$4","v":3872.498},3393.1660000000002,2794.902,2423.2395000000001,1831.2825]
[21,null,3920.7015000000001,3436.8645000000001,2825.9865000000004,2450.7200000000003,1852.0055]
[22,null,3971.6079999999997,3481.0135,2859.3235,2479.5520000000001,1873.6295000000002]
[23,null,4023.866,3528.3160000000003,2893.5615000000003,2508.8344999999999,1896.1545000000001]
[24,null,4077.9259999999999,3576.0690000000004,2928.25,2539.018,1919.13]
[25,null,4135.1395000000002,3624.2725,2963.3890000000001,2569.652,1942.556]
[26,null,4216.2295000000004,3695.0010000000002,3017.4490000000001,2616.5040000000004,1977.2445000000002]
[27,null,4300.0225,3769.7840000000001,3072.4100000000003,2664.7075,2013.2845000000002]
[28,null,4388.3205000000007,3847.27,3130.0740000000001,2713.8119999999999,2051.5770000000002]
[29,null,4480.2224999999999,3927.0084999999999,3190.8915000000002,2766.5204999999996,2090.3200000000002]
[30,null,4574.3770000000004,4009.9004999999997,3253.9615000000003,2821.9319999999998,2132.2165]
[31,null,4673.0365000000002,4097.2975000000006,3317.0315000000001,2876.893,2173.6624999999999]
[32,null,4773.4980000000005,4184.2440000000006,3386.4085,2936.8094999999998,2218.7125000000001]
[33,null,4879.8159999999998,4277.4975000000004,3454.8845000000001,2996.7260000000001,2264.2129999999997]
[34,null,4987.9359999999997,4370.7509999999993,3527.415,3059.7960000000003,2311.0650000000001]
[35,null,5099.2094999999999,4469.4105000000009,3602.1979999999999,3123.7669999999998,2360.6200000000003]
[36,null,5213.6364999999996,4569.8720000000003,3678.3325,3189.9904999999999,2409.7244999999998]
[37,null,5331.6675000000005,4673.4870000000001,3759.4225000000001,3259.8179999999998,2463.3340000000003]
[38,null,5453.7530000000006,4780.2555000000002,3840.9629999999997,3330.9969999999998,2516.0425]
[39,null,5578.0909999999994,4889.2764999999999,3925.2065000000002,3403.5275000000001,2572.355]
[40,null,5705.5825000000004,5001.9014999999999,4010.8015000000005,3478.3105,2628.6675]
[41,null,5838.0295000000006,5117.68,4100.9014999999999,3555.346,2687.2325000000001]
[42,null,5973.63,5234.8100000000004,4192.8035,3635.9854999999998,2747.1490000000003]
[43,null,6111.4830000000002,5356.4450000000006,4286.0569999999998,3716.625,2808.8675000000003]
[44,null,6252.9400000000005,5481.2334999999994,4382.4639999999999,3800.4180000000001,2871.9375]
[45,null,6398.0009999999993,5608.7250000000004,4481.5739999999996,3886.4635000000003,2937.26]
[46,null,6546.2155000000002,5737.5680000000002,4582.4859999999999,3973.8604999999998,3003.0329999999999]
[47,null,6697.5834999999997,5871.817,4686.5514999999996,4063.51,3071.0585000000001]
[48,null,6853.9070000000002,6005.6155000000008,4792.4189999999999,4155.8625000000002,3139.9850000000001]
[49,null,7011.1315000000004,6145.7209999999995,4900.0884999999998,4249.116,3211.1640000000002]
[50,null,7173.3114999999998,6286.7275,5011.8125,4345.5230000000001,3283.6945000000001]
[51,null,7338.6450000000004,6432.2389999999996,5125.7889999999998,4444.1824999999999,3358.027]
[52,null,7505.7805000000008,6580.0030000000006,5239.7655000000004,4543.7430000000004,3433.2604999999999]
[53,null,7678.3220000000001,6730.47,5358.2470000000003,4646.4570000000003,3511.1970000000001]
[54,null,7854.0169999999998,6883.64,5479.4314999999997,4751.4234999999999,3590.0345000000002]
[55,null,8033.3159999999998,7040.4139999999998,5601.9675000000007,4857.2909999999993,3671.1244999999999]
[56,null,8213.9665000000005,7199.4405000000006,5727.6570000000002,4966.3119999999999,3752.2145]
[57,null,8399.5725000000002,7362.5214999999998,5854.2475000000004,5075.3330000000005,3836.0075000000002]
[58,null,8588.7825000000012,7528.7559999999994,5983.5410000000002,5188.4084999999995,3921.152]
[59,null,8780.2450000000008,7695.4409999999998,6116.8890000000001,5304.1869999999999,4007.6480000000001]
[60,null,8975.3114999999998,7867.5320000000002,6251.1380000000008,5420.4159999999993,4095.9459999999999]
[61,null,10002.451499999999,8767.6310000000012,6963.3784999999998,6037.6009999999997,4562.6639999999998]
[62,null,11112.933999999999,9740.7110000000011,7733.7334999999994,6705.6925000000001,5067.2240000000002]
[63,null,12308.561000000002,10788.574000000001,8565.3564999999999,7426.9430000000002,5612.3289999999997]
[64,null,13585.278,11907.616000000002,9455.5445,8199.1,6196.6275000000005]
[65,null,14948.491000000002,13102.341999999999,10407.451000000001,9024.4160000000011,6819.2184999999999]
[66,null,16394.596000000001,14370.95,11420.175000000001,9901.99,7483.2555000000002]
[67,null,17923.593000000001,15711.1875,12491.464,{"$f":"+F55*$K$4","v":10830.921},8185.1345000000001]
[68,null,19536.383000000002,17123.505000000001,13624.4715,11813.912,8927.558500000001]
[69,null,21234.768,18612.407500000001,14816.945000000002,12847.809499999999,9708.2749999999996]
[70,null,23015.144,20173.39,16070.6865,13934.866000000002,10530.4375]
[71,null,24881.115000000002,21808.705000000002,17383.443499999998,15072.829,11389.541000000001]
[72,null,26829.5275,23516.100000000002,18757.018,16263.951000000001,12290.541000000001]
[73,null,28862.183499999999,25298.278000000002,20188.707000000002,17506.880499999999,13228.932500000001]
[74,null,30978.632500000003,27153.437000000002,21683.466,18802.067999999999,14207.418500000002]
[75,null,33179.325000000004,29081.577000000001,23237.2405,20149.513500000001,15225.999]
[76,null,33179.325000000004,29081.577000000001,23237.2405,20149.513500000001,15225.999]
[77,null,33179.325000000004,29081.577000000001,23237.2405,20149.513500000001,15225.999]
[78,null,33179.325000000004,29081.577000000001,23237.2405,20149.513500000001,15225.999]
[79,null,33179.325000000004,29081.577000000001,23237.2405,20149.513500000001,15225.999]
[80,null,33179.325000000004,29081.577000000001,23237.2405,20149.513500000001,15225.999]
[81,null,33179.325000000004,29081.577000000001,23237.2405,20149.513500000001,15225.999]
[82,null,33179.325000000004,29081.577000000001,23237.2405,20149.513500000001,15225.999]
[83,null,33179.325000000004,{"$f":"+D71*$K$4","v":29081.577000000001},23237.2405,20149.513500000001,15225.999]
[84,"o más",33179.325000000004,29081.577000000001,23237.2405,20149.513500000001,15225.999]
[1,"Hijo",{"$f":"+C73*$K$4","v":1701.088},1490.2539999999999,1230.7660000000001,1068.1355000000001,806.84550000000002]
[2,"Hijos",2891.3090000000002,2534.5129999999999,2092.1220000000003,1814.614,1371.3220000000001]
[3,"Hijos o más",4080.6290000000004,3577.8710000000001,2953.9285,2561.9935,1935.7985000000001]
[]
["BUPA GLOBAL PREMIER"]
["TARIFAS SEMESTRALES"]
["EDAD"]
[" "," ",2000,3500,5000]
[18,null,{"$f":"+C155*$K$4","v":1889.3175000000001},{"$f":"+D155*$K$4","v":1715.2125000000001},1283.1300000000001,928.16250000000002,0]
[19,null,{"$f":"+C156*$K$4","v":1913.1675},1736.2800000000002,1294.6575,936.90750000000003,0]
[20,null,{"$f":"+C157*$K$4","v":1936.6200000000001},1757.3475000000001,1308.1725000000001,946.84500000000003,0]
[21,null,{"$f":"+C158*$K$4","v":1961.2650000000001},1779.21,1321.6875,956.78250000000003,0]
[22,null,{"$f":"+C159*$K$4","v":1985.91},1803.4575,1335.2025000000001,967.11750000000006,0]
[23,null,{"$f":"+C160*$K$4","v":2012.5425},1826.91,1349.5125,977.05500000000006,0]
[24,null,{"$f":"+C161*$K$4","v":2040.3675000000001},1851.5550000000001,1364.6175000000001,987.78750000000002,0]
[25,null,{"$f":"+C162*$K$4","v":2068.1925000000001},1876.5975000000001,1379.7225000000001,998.5200000000001,0]
[26,null,{"$f":"+C163*$K$4","v":2108.7375000000002},1914.3600000000001,1403.5725,1015.6125000000001,0]
[27,null,{"$f":"+C164*$K$4","v":2150.4749999999999},1952.5200000000002,1427.0250000000001,1033.1025,0]
[28,null,{"$f":"+C165*$K$4","v":2194.5975000000003},1991.8725000000002,1451.67,1050.99,0]
[29,null,{"$f":"+C166*$K$4","v":2240.7075},2033.2125000000001,1477.905,1070.0700000000002,0]
[30,null,{"$f":"+C167*$K$4","v":2288.0100000000002},2077.335,1505.73,1090.3425,0]
[31,null,{"$f":"+C168*$K$4","v":2336.5050000000001},2121.06,1534.3500000000001,1110.615,0]
[32,null,{"$f":"+C169*$K$4","v":2387.7825000000003},2167.17,1563.3675000000001,1131.6825000000001,0]
[33,null,{"$f":"+C170*$K$4","v":2439.855},2214.87,1594.77,1153.9425000000001,0]
[34,null,{"$f":"+C171*$K$4","v":2494.3125},2263.3650000000002,1625.7750000000001,1176.9975000000002,0]
[35,null,{"$f":"+C172*$K$4","v":2549.5650000000001},2314.6424999999999,1659.96,1201.6425000000002,0]
[36,null,{"$f":"+C173*$K$4","v":2607.6},2366.7150000000001,1694.5425,1226.2875000000001,0]
[37,null,{"$f":"+C174*$K$4","v":2666.8275000000003},2419.98,1729.5225,1251.7275,0]
[38,null,{"$f":"+C175*$K$4","v":2727.2474999999999},2476.0275000000001,1766.0925000000002,1277.9625000000001,0]
[39,null,{"$f":"+C176*$K$4","v":2790.4500000000003},2532.8700000000003,1803.0600000000002,1305.3900000000001,0]
[40,null,{"$f":"+C177*$K$4","v":2854.05},2590.9050000000002,1841.22,1332.42,0]
[41,null,{"$f":"+C178*$K$4","v":2920.4325000000003},2650.1325000000002,1880.5725,1361.04,0]
[42,null,{"$f":"+C179*$K$4","v":2986.8150000000001},2710.9500000000003,1921.9125000000001,1390.8525,0]
[43,null,{"$f":"+C180*$K$4","v":3057.1725000000001},2773.7550000000001,1964.0475000000001,1422.2550000000001,0]
[44,null,{"$f":"+C181*$K$4","v":3126.7350000000001},2838.15,2007.375,1453.26,0]
[45,null,{"$f":"+C182*$K$4","v":3199.875},2904.9300000000003,2051.895,1485.4575,0]
[46,null,{"$f":"+C183*$K$4","v":3274.605},2971.71,2097.21,1517.655,0]
[47,null,{"$f":"+C184*$K$4","v":3350.5275000000001},3040.08,2144.1150000000002,1552.2375000000002,0]
[48,null,{"$f":"+C185*$K$4","v":3427.6425000000004},3110.4375,2191.4175,1586.0250000000001,0]
[49,null,{"$f":"+C186*$K$4","v":3507.1425000000004},3182.3850000000002,2239.9124999999999,1621.0050000000001,0]
[50,null,{"$f":"+C187*$K$4","v":3587.04},3255.9225000000001,2289.9974999999999,1657.1775,0]
[51,null,{"$f":"+C188*$K$4","v":3670.1175000000003},3330.6525000000001,2340.0825,1694.145,0]
[52,null,{"$f":"+C189*$K$4","v":3754.7850000000003},3406.9725000000003,2392.5525000000002,1731.9075,0]
[53,null,{"$f":"+C190*$K$4","v":3840.2475000000004},3485.28,2446.2150000000001,1770.8625000000002,0]
[54,null,{"$f":"+C191*$K$4","v":3927.6975000000002},3563.9850000000001,2499.8775000000001,1809.42,0]
[55,null,{"$f":"+C192*$K$4","v":4018.3275000000003},3646.2675000000004,2555.13,1849.9650000000001,0]
[56,null,{"$f":"+C193*$K$4","v":4107.7650000000003},3728.55,2611.9725000000003,1890.51,0]
[57,null,{"$f":"+C194*$K$4","v":4201.1774999999998},3812.4225000000001,2670.0075000000002,1933.0425,0]
[58,null,{"$f":"+C195*$K$4","v":4295.7825000000003},3897.8850000000002,2728.8375000000001,1975.575,0]
[59,null,{"$f":"+C196*$K$4","v":4391.1824999999999},3985.335,2788.86,2018.1075000000001,0]
[60,null,{"$f":"+C197*$K$4","v":4489.7624999999998},4074.375,2850.0750000000003,2063.0250000000001,0]
[61,null,{"$f":"+C198*$K$4","v":5002.5375000000004},4540.2449999999999,3171.6525000000001,2295.96,0]
[62,null,{"$f":"+C199*$K$4","v":5557.4475000000002},5043.4800000000005,3522.645,2549.5650000000001,0]
[63,null,{"$f":"+C200*$K$4","v":6155.2875000000004},5585.67,3900.6675,2823.84,0]
[64,null,{"$f":"+C201*$K$4","v":6794.0700000000006},6166.4175000000005,4307.7075000000004,3117.5925000000002,0]
[65,null,{"$f":"+C202*$K$4","v":7475.7825000000003},6783.7350000000006,4741.7775000000001,3431.6175000000003,0]
[66,null,{"$f":"+C203*$K$4","v":8199.2325000000001},7440.0075000000006,5204.8650000000007,3767.1075000000001,0]
[67,null,{"$f":"+C204*$K$4","v":8964.42},8134.8375000000005,5696.5725000000002,4123.2674999999999,0]
[68,null,{"$f":"+C205*$K$4","v":9770.9475000000002},8867.0325000000012,6215.31,4497.7125000000005,0]
[69,null,{"$f":"+C206*$K$4","v":10618.815000000001},9637.7849999999999,6762.27,4894.4175000000005,0]
[70,null,{"$f":"+C207*$K$4","v":11510.407500000001},10445.9025,7338.2475000000004,5310.9975000000004,0]
[71,null,{"$f":"+C208*$K$4","v":12443.34},11292.18,7941.6525000000001,5748.2475000000004,0]
[72,null,{"$f":"+C209*$K$4","v":13417.612500000001},12177.015000000001,8572.0874999999996,6204.5775000000003,0]
[73,null,{"$f":"+C210*$K$4","v":14434.815000000001},13099.215,9231.9375,6681.18,0]
[74,null,{"$f":"+C211*$K$4","v":15492.5625},14059.9725,9919.6125000000011,7179.6450000000004,0]
[75,null,{"$f":"+C212*$K$4","v":16593.240000000002},15058.890000000001,10634.715,7696.3950000000004,0]
[76,null,{"$f":"+C213*$K$4","v":16593.240000000002},15058.890000000001,10634.715,7696.3950000000004,0]
[77,null,{"$f":"+C214*$K$4","v":16593.240000000002},15058.890000000001,10634.715,7696.3950000000004,0]
[78,null,{"$f":"+C215*$K$4","v":16593.240000000002},15058.890000000001,10634.715,7696.3950000000004,0]
[79,null,{"$f":"+C216*$K$4","v":16593.240000000002},15058.890000000001,10634.715,7696.3950000000004,0]
[80,null,{"$f":"+C217*$K$4","v":16593.240000000002},15058.890000000001,10634.715,7696.3950000000004,0]
[81,null,{"$f":"+C218*$K$4","v":16593.240000000002},15058.890000000001,10634.715,7696.3950000000004,0]
[82,null,{"$f":"+C219*$K$4","v":16593.240000000002},15058.890000000001,10634.715,7696.3950000000004,0]
[83,null,{"$f":"+C220*$K$4","v":16593.240000000002},15058.890000000001,10634.715,7696.3950000000004,0]
[84,"o más",{"$f":"+C221*$K$4","v":16593.240000000002},15058.890000000001,10634.715,7696.3950000000004,0]
[1,"Hijo",{"$f":"+C222*$K$4","v":850.25250000000005},772.34250000000009,577.5675,418.5675,0]
[2,"Hijos",{"$f":"+C223*$K$4","v":1446.105},1311.75,981.42750000000001,711.12750000000005,0]
[3,"Hijos o más",{"$f":"+C224*$K$4","v":2040.7650000000001},1852.7475000000002,1384.89,1002.495,0]
[]
["BUPA GLOBAL SELECT"]
["TARIFAS SEMESTRALES"]
["EDAD"]
[" "," ",2000,3500,5000]
[18,null,{"$f":"+C305*$K$4","v":1709.6475},{"$f":"+D305*$K$4","v":1639.8200000000002},1236.6225000000002,896.495,0]
[19,null,{"$f":"+C306*$K$4","v":1733.9745},1663.6965,1250.1375,906.85649999999998,0]
[20,null,{"$f":"+C307*$K$4","v":1756.95},1686.672,1264.5535,916.76750000000004,0]
[21,null,{"$f":"+C308*$K$4","v":1783.5295000000001},1711.9,1278.9695000000002,927.57949999999994,0]
[22,null,{"$f":"+C309*$K$4","v":1810.5595000000001},1736.6775,1295.1875,938.84199999999998,0]
[23,null,{"$f":"+C310*$K$4","v":1838.0400000000002},1763.7075,1311.4055000000001,951.45600000000002,0]
[24,null,{"$f":"+C311*$K$4","v":1866.4214999999999},1790.7375000000002,1328.5245000000002,963.16899999999998,0]
[25,null,{"$f":"+C312*$K$4","v":1896.605},1818.6685,1346.0939999999998,975.78300000000002,0]
[26,null,{"$f":"+C313*$K$4","v":1938.9520000000002},1859.2135000000001,1371.7725,995.15449999999998,0]
[27,null,{"$f":"+C314*$K$4","v":1983.1010000000001},1903.8130000000001,1397.9014999999999,1014.0755,0]
[28,null,{"$f":"+C315*$K$4","v":2029.5025000000001},1947.0609999999999,1425.8325,1034.348,0]
[29,null,{"$f":"+C316*$K$4","v":2078.1565000000001},1993.4625000000001,1456.9170000000001,1055.972,0]
[30,null,{"$f":"+C317*$K$4","v":2128.1620000000003},2042.1164999999999,1486.65,1078.0464999999999,0]
[31,null,{"$f":"+C318*$K$4","v":2179.9694999999997},2091.6714999999999,1519.086,1102.3734999999999,0]
[32,null,{"$f":"+C319*$K$4","v":2233.5790000000002},2143.4789999999998,1552.8734999999999,1125.3489999999999,0]
[33,null,{"$f":"+C320*$K$4","v":2288.0895},2195.7370000000001,1587.1115,1150.577,0]
[34,null,{"$f":"+C321*$K$4","v":2345.7534999999998},2250.2474999999999,1623.6020000000001,1176.7059999999999,0]
[35,null,{"$f":"+C322*$K$4","v":2404.7690000000002},2307.4610000000002,1660.5430000000001,1203.7359999999999,0]
[36,null,{"$f":"+C323*$K$4","v":2466.0369999999998},2365.125,1698.8355000000001,1231.6670000000001,0]
[37,null,{"$f":"+C324*$K$4","v":2528.2060000000001},2425.9425000000001,1738.93,1260.0484999999999,0]
[38,null,{"$f":"+C325*$K$4","v":2592.1770000000001},2488.1115000000004,1780.8264999999999,1290.2320000000002,0]
[39,null,{"$f":"+C326*$K$4","v":2658.4004999999997},2551.1815000000001,1823.624,1321.7670000000001,0]
[40,null,{"$f":"+C327*$K$4","v":2726.8765000000003},2617.4050000000002,1866.4214999999999,1352.8515,0]
[41,null,{"$f":"+C328*$K$4","v":2796.7040000000002},2683.1779999999999,1911.4714999999999,1385.2875000000001,0]
[42,null,{"$f":"+C329*$K$4","v":2867.8829999999998},2751.6540000000005,1957.873,1419.5255,0]
[43,null,{"$f":"+C330*$K$4","v":2942.2154999999998},2823.7340000000004,2005.1755000000001,1453.3130000000001,0]
[44,null,{"$f":"+C331*$K$4","v":3016.5479999999998},2894.913,2053.8295000000003,1488.0014999999999,0]
[45,null,{"$f":"+C332*$K$4","v":3094.0340000000001},2969.2455,2104.2855,1524.9425000000001,0]
[46,null,{"$f":"+C333*$K$4","v":3172.8715000000002},3044.4790000000003,2153.8405000000002,1561.433,0]
[47,null,{"$f":"+C334*$K$4","v":3254.4119999999998},3121.9650000000001,2206.5490000000004,1600.1759999999999,0]
[48,null,{"$f":"+C335*$K$4","v":3337.3040000000001},3201.2529999999997,2261.9604999999997,1638.9189999999999,0]
[49,null,{"$f":"+C336*$K$4","v":3419.2950000000001},3281.442,2316.9215000000004,1679.0135,0]
[50,null,{"$f":"+C337*$K$4","v":3506.692},3364.3340000000003,2371.8825000000002,1720.009,0]
[51,null,{"$f":"+C338*$K$4","v":3594.5394999999999},3448.127,2431.3485000000001,1762.356,0]
[52,null,{"$f":"+C339*$K$4","v":3683.7384999999999},3534.623,2489.0125000000003,1804.2525000000001,0]
[53,null,{"$f":"+C340*$K$4","v":3775.6405},3622.02,2549.83,1847.951,0]
[54,null,{"$f":"+C341*$K$4","v":3867.9929999999999},3712.5704999999998,2611.9990000000003,1892.5505000000001,0]
[55,null,{"$f":"+C342*$K$4","v":3963.4990000000003},3804.0219999999999,2674.1679999999997,1938.5014999999999,0]
[56,null,{"$f":"+C343*$K$4","v":4061.2575000000002},3895.9240000000004,2738.5895,1984.4525000000001,0]
[57,null,{"$f":"+C344*$K$4","v":4159.9170000000004},3990.5290000000005,2802.5605,2030.854,0]
[58,null,{"$f":"+C345*$K$4","v":4259.9279999999999},4088.2875000000004,2870.1354999999999,2080.8595,0]
[59,null,{"$f":"+C346*$K$4","v":4361.741},4185.5955000000004,2938.6115000000004,2129.5135,0]
[60,null,{"$f":"+C347*$K$4","v":4466.7075000000004},4285.6064999999999,3007.9884999999999,2180.42,0]
[61,null,{"$f":"+C348*$K$4","v":5013.6144999999997},4810.8895000000002,3374.2450000000003,2445.3140000000003,0]
[62,null,{"$f":"+C349*$K$4","v":5606.9230000000007},5379.8710000000001,3769.7840000000001,2733.634,0]
[63,null,{"$f":"+C350*$K$4","v":6244.8310000000001},5991.6500000000005,4199.5609999999997,3043.578,0]
[64,null,{"$f":"+C351*$K$4","v":6927.3384999999998},6646.2264999999998,4660.8730000000005,3377.8490000000002,0]
[65,null,{"$f":"+C352*$K$4","v":7654.8959999999997},7345.4025000000001,5154.1705000000002,3735.5460000000003,0]
[66,null,{"$f":"+C353*$K$4","v":8427.9539999999997},8086.0245000000004,5679.0030000000006,4116.6689999999999,0]
[67,null,{"$f":"+C354*$K$4","v":9245.6115000000009},8870.7955000000002,6236.2714999999998,4519.4159999999993,0]
[68,null,{"$f":"+C355*$K$4","v":10108.319},9698.3639999999996,6825.0750000000007,4946.4900000000007,0]
[69,null,{"$f":"+C356*$K$4","v":11016.527},10570.531999999999,7446.3145000000004,5396.9900000000007,0]
[70,null,{"$f":"+C357*$K$4","v":11969.785},11485.948,8099.5394999999999,5870.0150000000003,0]
[71,null,{"$f":"+C358*$K$4","v":12968.093000000001},12443.2605,8784.75,6366.9165000000003,0]
[72,null,{"$f":"+C359*$K$4","v":14011.9015},13443.370499999999,9502.3965000000007,6886.7934999999998,0]
[73,null,{"$f":"+C360*$K$4","v":15100.76},14488.08,10251.127500000001,7429.6459999999997,0]
[74,null,{"$f":"+C361*$K$4","v":16234.218000000001},15576.938500000002,11031.3935,7995.9245000000001,0]
[75,null,{"$f":"+C362*$K$4","v":17413.627},16708.144,11844.546,8585.1785,0]
[76,null,{"$f":"+C363*$K$4","v":17413.627},16708.144,11844.546,8585.1785,0]
[77,null,{"$f":"+C364*$K$4","v":17413.627},16708.144,11844.546,8585.1785,0]
[78,null,{"$f":"+C365*$K$4","v":17413.627},16708.144,11844.546,8585.1785,0]
[79,null,{"$f":"+C366*$K$4","v":17413.627},16708.144,11844.546,8585.1785,0]
[80,null,{"$f":"+C367*$K$4","v":17413.627},16708.144,11844.546,8585.1785,0]
[81,null,{"$f":"+C368*$K$4","v":17413.627},16708.144,11844.546,8585.1785,0]
[82,null,{"$f":"+C369*$K$4","v":17413.627},16708.144,11844.546,8585.1785,0]
[83,null,{"$f":"+C370*$K$4","v":17413.627},16708.144,11844.546,8585.1785,0]
[84,"o más",{"$f":"+C371*$K$4","v":17413.627},16708.144,11844.546,8585.1785,0]
[1,"Hijo",{"$f":"+C372*$K$4","v":1719.1079999999999},1647.9289999999999,1242.4789999999998,901,0]
[2,"Hijos",{"$f":"+C373*$K$4","v":2921.0419999999999},2800.308,2112.8450000000003,1531.7,0]
[3,"Hijos o más",{"$f":"+C374*$K$4","v":4122.9759999999997},3956.2910000000002,2981.4090000000001,2161.4989999999998,0]
[]
["BUPA GLOBAL ELITE"]
["TARIFAS TRIMESTRALES"]
["EDAD"]
[" "," ",1000,2000,3500]
[18,null,{"$f":"+C6*$K$3","v":1960.4612500000001},{"$f":"+D6*$K$3","v":1718.0625000000002},1419.3300000000002,1230.2262500000002,930.09125000000006]
[19,null,{"$f":"+C7*$K$3","v":1984.0700000000002},1739.1000000000001,1434.29,1244.0175000000002,940.14250000000004]
[20,null,{"$f":"+C8*$K$3","v":2009.3150000000001},1760.605,1450.1849999999999,1257.3412499999999,950.19375000000002]
[21,null,{"$f":"+C9*$K$3","v":2034.3262500000003},1783.2787499999999,1466.3137500000003,1271.6000000000001,960.94625000000008]
[22,null,{"$f":"+C10*$K$3","v":2060.7400000000002},1806.1862500000002,1483.6112500000002,1286.56,972.1662500000001]
[23,null,{"$f":"+C11*$K$3","v":2087.855},1830.73,1501.3762500000003,1301.7537500000001,983.8537500000001]
[24,null,{"$f":"+C12*$K$3","v":2115.9050000000002},1855.5075000000002,1519.3750000000002,1317.415,995.77500000000009]
[25,null,{"$f":"+C13*$K$3","v":2145.5912499999999},1880.5187500000002,1537.6075000000001,1333.31,1007.9300000000001]
[26,null,{"$f":"+C14*$K$3","v":2187.6662500000002},1917.2175000000002,1565.6575000000003,1357.6200000000001,1025.92875]
[27,null,{"$f":"+C15*$K$3","v":2231.1437500000002},1956.0200000000002,1594.1750000000002,1382.6312500000001,1044.6287500000001]
[28,null,{"$f":"+C16*$K$3","v":2276.9587500000002},1996.2250000000001,1624.0950000000003,1408.1100000000001,1064.4975000000002]
[29,null,{"$f":"+C17*$K$3","v":2324.6437500000002},2037.5987500000001,1655.6512500000001,1435.45875,1084.6000000000001]
[30,null,{"$f":"+C18*$K$3","v":2373.4974999999999},2080.6087499999999,1688.3762500000003,1464.21,1106.3387500000001]
[31,null,{"$f":"+C19*$K$3","v":2424.6887499999998},2125.9562500000002,1721.1012500000002,1492.7275,1127.84375]
[32,null,{"$f":"+C20*$K$3","v":2476.8150000000005},2171.0700000000002,1757.0987500000001,1523.8162500000001,1151.21875]
[33,null,{"$f":"+C21*$K$3","v":2531.98},2219.4562500000002,1792.6287500000001,1554.905,1174.8274999999999]
[34,null,{"$f":"+C22*$K$3","v":2588.08},2267.8424999999997,1830.2625,1587.63,1199.1375]
[35,null,{"$f":"+C23*$K$3","v":2645.8162500000003},2319.0337500000005,1869.0650000000001,1620.8225,1224.8500000000001]
[36,null,{"$f":"+C24*$K$3","v":2705.1887499999998},2371.1600000000003,1908.5687500000001,1655.1837499999999,1250.3287499999999]
[37,null,{"$f":"+C25*$K$3","v":2766.4312500000001},2424.9225000000001,1950.6437500000002,1691.415,1278.1450000000002]
[38,null,{"$f":"+C26*$K$3","v":2829.7775000000001},2480.3212500000004,1992.9525000000001,1728.3475000000001,1305.4937500000001]
[39,null,{"$f":"+C27*$K$3","v":2894.2925},2536.8887500000001,2036.6637500000002,1765.98125,1334.7125000000001]
[40,null,{"$f":"+C28*$K$3","v":2960.4437500000004},2595.3262500000001,2081.0762500000001,1804.7837500000001,1363.9312500000001]
[41,null,{"$f":"+C29*$K$3","v":3029.1662500000002},2655.4,2127.8262500000001,1844.7550000000001,1394.3187500000001]
[42,null,{"$f":"+C30*$K$3","v":3099.5250000000001},2716.1750000000002,2175.51125,1886.5962500000001,1425.4075000000003]
[43,null,{"$f":"+C31*$K$3","v":3171.0525000000002},2779.2875000000004,2223.8975,1928.4375000000002,1457.4312500000001]
[44,null,{"$f":"+C32*$K$3","v":3244.4500000000003},2844.0362500000001,2273.92,1971.915,1490.1562500000002]
[45,null,{"$f":"+C33*$K$3","v":3319.7174999999997},2910.1875000000005,2325.3449999999998,2016.5612500000002,1524.0500000000002]
[46,null,{"$f":"+C34*$K$3","v":3396.6212500000006},2977.0400000000004,2377.7049999999999,2061.9087500000001,1558.1775]
[47,null,{"$f":"+C35*$K$3","v":3475.1612500000001},3046.6975000000002,2431.7012500000001,2108.4250000000002,1593.4737500000001]
[48,null,{"$f":"+C36*$K$3","v":3556.2725},3116.1212500000001,2486.6325000000002,2156.34375,1629.2375000000002]
[49,null,{"$f":"+C37*$K$3","v":3637.8512500000002},3188.8175000000001,2542.4987499999997,2204.73,1666.17]
[50,null,{"$f":"+C38*$K$3","v":3722.0012500000003},3261.9812500000003,2600.46875,2254.7525000000005,1703.80375]
[51,null,{"$f":"+C39*$K$3","v":3807.7875000000004},3337.4825000000001,2659.6075000000001,2305.9437500000004,1742.3724999999999]
[52,null,{"$f":"+C40*$K$3","v":3894.5087500000004},3414.1525000000006,2718.7462500000001,2357.6025000000004,1781.4087500000001]
[53,null,{"$f":"+C41*$K$3","v":3984.0350000000003},3492.2250000000004,2780.2225000000003,2410.8975,1821.8475000000001]
[54,null,{"$f":"+C42*$K$3","v":4075.1975000000002},3571.7000000000003,2843.1012500000002,2465.3612499999999,1862.7537500000001]
[55,null,{"$f":"+C43*$K$3","v":4168.2300000000005},3653.0450000000001,2906.6812500000001,2520.2925,1904.8287500000001]
[56,null,{"$f":"+C44*$K$3","v":4261.9637499999999},3735.5587500000006,2971.8975,2576.86,1946.9037499999999]
[57,null,{"$f":"+C45*$K$3","v":4358.2687500000002},3820.17625,3037.5812500000002,2633.4275000000002,1990.3812500000001]
[58,null,{"$f":"+C46*$K$3","v":4456.4437500000004},3906.43,3104.6675,2692.0987500000001,2034.5600000000002]
[59,null,{"$f":"+C47*$K$3","v":4555.7875000000004},3992.9175,3173.8575000000001,2752.1725000000001,2079.44]
[60,null,{"$f":"+C48*$K$3","v":4657.0012500000003},4082.21,3243.5150000000003,2812.48,2125.2550000000001]
[61,null,{"$f":"+C49*$K$3","v":5189.9512500000001},4549.2425000000003,3613.07375,3132.7174999999997,2367.42]
[62,null,{"$f":"+C50*$K$3","v":5766.1450000000004},5054.1425000000008,4012.7862500000001,3479.3687500000001,2629.22]
[63,null,{"$f":"+C51*$K$3","v":6386.5175000000008},5597.8450000000003,4444.2887499999997,3853.6025000000004,2912.0574999999999]
[64,null,{"$f":"+C52*$K$3","v":7048.9650000000001},6178.4800000000005,4906.17875,4254.25,3215.2312500000003]
[65,null,{"$f":"+C53*$K$3","v":7756.2925000000005},6798.3850000000002,5400.0925000000007,4682.4800000000005,3538.2737499999998]
[66,null,{"$f":"+C54*$K$3","v":8506.630000000001},7456.6250000000009,5925.5625000000009,5137.8250000000007,3882.8212500000004]
[67,null,{"$f":"+C55*$K$3","v":9299.9775000000009},8152.0312500000009,6481.42,5619.817500000001,4247.0037499999999]
[68,null,{"$f":"+C56*$K$3","v":10136.8025},8884.8375000000015,7069.3012500000004,6129.86,4632.223750000001]
[69,null,{"$f":"+C57*$K$3","v":11018.04},9657.3812500000004,7688.0375000000004,6666.3162499999999,5037.3125]
[70,null,{"$f":"+C58*$K$3","v":11941.82},10467.325000000001,8338.5637500000012,7230.3550000000005,5463.90625]
[71,null,{"$f":"+C59*$K$3","v":12910.012500000001},11315.837500000001,9019.7112500000003,7820.8075000000008,5909.6675000000005]
[72,null,{"$f":"+C60*$K$3","v":13920.981250000001},12201.750000000002,9732.4150000000009,8438.8425000000007,6377.1675000000005]
[73,null,{"$f":"+C61*$K$3","v":14975.661250000001},13126.465,10475.272500000001,9083.7587500000009,6864.0687500000004]
[74,null,{"$f":"+C62*$K$3","v":16073.818750000002},14089.047500000002,11250.855,9755.7900000000009,7371.7737500000012]
[75,null,{"$f":"+C63*$K$3","v":17215.6875},15089.497500000001,12057.05875,10454.936250000001,7900.2825000000003]
[76,null,{"$f":"+C64*$K$3","v":17215.6875},15089.497500000001,12057.05875,10454.936250000001,7900.2825000000003]
[77,null,{"$f":"+C65*$K$3","v":17215.6875},15089.497500000001,12057.05875,10454.936250000001,7900.2825000000003]
[78,null,{"$f":"+C66*$K$3","v":17215.6875},15089.497500000001,12057.05875,10454.936250000001,7900.2825000000003]
[79,null,{"$f":"+C67*$K$3","v":17215.6875},15089.497500000001,12057.05875,10454.936250000001,7900.2825000000003]
[80,null,{"$f":"+C68*$K$3","v":17215.6875},15089.497500000001,12057.05875,10454.936250000001,7900.2825000000003]
[81,null,{"$f":"+C69*$K$3","v":17215.6875},15089.497500000001,12057.05875,10454.936250000001,7900.2825000000003]
[82,null,{"$f":"+C70*$K$3","v":17215.6875},15089.497500000001,12057.05875,10454.936250000001,7900.2825000000003]
[83,null,{"$f":"+C71*$K$3","v":17215.6875},15089.497500000001,12057.05875,10454.936250000001,7900.2825000000003]
[84,"o más",{"$f":"+C72*$K$3","v":17215.6875},15089.497500000001,12057.05875,10454.936250000001,7900.2825000000003]
[1,"Hijo",{"$f":"+C73*$K$3","v":882.6400000000001},773.245,638.60500000000002,554.22125000000005,418.64625000000001]
[2,"Hijos",{"$f":"+C74*$K$3","v":1500.2075000000002},1315.0774999999999,1085.5350000000001,941.54499999999996,711.53500000000008]
[3,"Hijos o más",{"$f":"+C75*$K$3","v":2117.3075000000003},1856.4425000000001,1532.69875,1329.3362500000001,1004.42375]
[]
["BUPA GLOBAL PREMIER"]
["TARIFAS TRIMESTRALES"]
["EDAD"]
[" "," ",2000,3500,5000]
[18,null,{"$f":"+C155*$K$3","v":980.30625000000009},{"$f":"+D155*$K$3","v":889.96875000000011},665.77500000000009,481.59375000000006,0]
[19,null,{"$f":"+C156*$K$3","v":992.68125000000009},900.90000000000009,671.75625000000002,486.13125000000002,0]
[20,null,{"$f":"+C157*$K$3","v":1004.8500000000001},911.83125000000007,678.76875000000007,491.28750000000002,0]
[21,null,{"$f":"+C158*$K$3","v":1017.6375},923.17500000000007,685.78125,496.44375000000002,0]
[22,null,{"$f":"+C159*$K$3","v":1030.4250000000002},935.75625000000002,692.79375000000005,501.80625000000003,0]
[23,null,{"$f":"+C160*$K$3","v":1044.2437500000001},947.92500000000007,700.21875,506.96250000000003,0]
[24,null,{"$f":"+C161*$K$3","v":1058.6812500000001},960.71250000000009,708.05625000000009,512.53125,0]
[25,null,{"$f":"+C162*$K$3","v":1073.1187500000001},973.70625000000007,715.89375000000007,518.1,0]
[26,null,{"$f":"+C163*$K$3","v":1094.15625},993.30000000000007,728.26875000000007,526.96875,0]
[27,null,{"$f":"+C164*$K$3","v":1115.8125},1013.1000000000001,740.43750000000011,536.04375000000005,0]
[28,null,{"$f":"+C165*$K$3","v":1138.7062500000002},1033.5187500000002,753.22500000000002,545.32500000000005,0]
[29,null,{"$f":"+C166*$K$3","v":1162.6312500000001},1054.96875,766.83750000000009,555.22500000000002,0]
[30,null,{"$f":"+C167*$K$3","v":1187.1750000000002},1077.8625000000002,781.27500000000009,565.74375000000009,0]
[31,null,{"$f":"+C168*$K$3","v":1212.3375000000001},1100.5500000000002,796.12500000000011,576.26250000000005,0]
[32,null,{"$f":"+C169*$K$3","v":1238.9437500000001},1124.4750000000001,811.18125000000009,587.19375000000002,0]
[33,null,{"$f":"+C170*$K$3","v":1265.9625000000001},1149.2250000000001,827.47500000000002,598.74375000000009,0]
[34,null,{"$f":"+C171*$K$3","v":1294.21875},1174.3875,843.56250000000011,610.70625000000007,0]
[35,null,{"$f":"+C172*$K$3","v":1322.8875},1200.9937500000001,861.30000000000007,623.49375000000009,0]
[36,null,{"$f":"+C173*$K$3","v":1353},1228.0125,879.24375000000009,636.28125,0]
[37,null,{"$f":"+C174*$K$3","v":1383.73125},1255.6500000000001,897.39375000000007,649.48125000000005,0]
[38,null,{"$f":"+C175*$K$3","v":1415.0812500000002},1284.73125,916.36875000000009,663.09375,0]
[39,null,{"$f":"+C176*$K$3","v":1447.8750000000002},1314.2250000000001,935.55000000000007,677.32500000000005,0]
[40,null,{"$f":"+C177*$K$3","v":1480.8750000000002},1344.3375000000001,955.35,691.35,0]
[41,null,{"$f":"+C178*$K$3","v":1515.3187500000001},1375.0687500000001,975.76875000000007,706.2,0]
[42,null,{"$f":"+C179*$K$3","v":1549.7625},1406.625,997.21875000000011,721.66875000000005,0]
[43,null,{"$f":"+C180*$K$3","v":1586.2687500000002},1439.2125000000001,1019.0812500000001,737.96250000000009,0]
[44,null,{"$f":"+C181*$K$3","v":1622.3625000000002},1472.6250000000002,1041.5625,754.05000000000007,0]
[45,null,{"$f":"+C182*$K$3","v":1660.3125000000002},1507.2750000000001,1064.6625000000001,770.75625000000002,0]
[46,null,{"$f":"+C183*$K$3","v":1699.0875000000001},1541.9250000000002,1088.1750000000002,787.46250000000009,0]
[47,null,{"$f":"+C184*$K$3","v":1738.48125},1577.4,1112.5125,805.40625000000011,0]
[48,null,{"$f":"+C185*$K$3","v":1778.4937500000001},1613.9062500000002,1137.0562500000001,822.93750000000011,0]
[49,null,{"$f":"+C186*$K$3","v":1819.7437500000001},1651.2375000000002,1162.21875,841.08750000000009,0]
[50,null,{"$f":"+C187*$K$3","v":1861.2},1689.3937500000002,1188.2062500000002,859.85625000000005,0]
[51,null,{"$f":"+C188*$K$3","v":1904.3062500000001},1728.16875,1214.1937500000001,879.03750000000002,0]
[52,null,{"$f":"+C189*$K$3","v":1948.2375000000002},1767.7687500000002,1241.41875,898.63125000000002,0]
[53,null,{"$f":"+C190*$K$3","v":1992.5812500000002},1808.4,1269.2625,918.84375000000011,0]
[54,null,{"$f":"+C191*$K$3","v":2037.9562500000002},1849.2375000000002,1297.10625,938.85,0]
[55,null,{"$f":"+C192*$K$3","v":2084.9812500000003},1891.9312500000001,1325.7750000000001,959.88750000000005,0]
[56,null,{"$f":"+C193*$K$3","v":2131.3875000000003},1934.6250000000002,1355.2687500000002,980.92500000000007,0]
[57,null,{"$f":"+C194*$K$3","v":2179.8562500000003},1978.1437500000002,1385.3812500000001,1002.9937500000001,0]
[58,null,{"$f":"+C195*$K$3","v":2228.9437500000004},2022.4875000000002,1415.9062500000002,1025.0625,0]
[59,null,{"$f":"+C196*$K$3","v":2278.4437500000004},2067.8625000000002,1447.0500000000002,1047.1312500000001,0]
[60,null,{"$f":"+C197*$K$3","v":2329.59375},2114.0625,1478.8125000000002,1070.4375,0]
[61,null,{"$f":"+C198*$K$3","v":2595.65625},2355.7875000000004,1645.66875,1191.3000000000002,0]
[62,null,{"$f":"+C199*$K$3","v":2883.5812500000002},2616.9,1827.7875000000001,1322.8875,0]
[63,null,{"$f":"+C200*$K$3","v":3193.7812500000005},2898.2250000000004,2023.9312500000001,1465.2,0]
[64,null,{"$f":"+C201*$K$3","v":3525.2250000000004},3199.5562500000001,2235.1312500000004,1617.6187500000001,0]
[65,null,{"$f":"+C202*$K$3","v":3878.9437500000004},3519.8625000000002,2460.3562500000003,1780.5562500000001,0]
[66,null,{"$f":"+C203*$K$3","v":4254.3187500000004},3860.3812500000004,2700.6375000000003,1954.6312500000001,0]
[67,null,{"$f":"+C204*$K$3","v":4651.3500000000004},4220.90625,2955.7687500000002,2139.4312500000001,0]
[68,null,{"$f":"+C205*$K$3","v":5069.8312500000002},4600.8187500000004,3224.9250000000002,2333.71875,0]
[69,null,{"$f":"+C206*$K$3","v":5509.7625000000007},5000.7375000000002,3508.7250000000004,2539.5562500000001,0]
[70,null,{"$f":"+C207*$K$3","v":5972.3812500000004},5420.0437500000007,3807.5812500000002,2755.7062500000002,0]
[71,null,{"$f":"+C208*$K$3","v":6456.4500000000007},5859.1500000000005,4120.6687500000007,2982.5812500000002,0]
[72,null,{"$f":"+C209*$K$3","v":6961.9687500000009},6318.2625000000007,4447.78125,3219.3562500000003,0]
[73,null,{"$f":"+C210*$K$3","v":7489.7625000000007},6796.7625000000007,4790.15625,3466.65,0]
[74,null,{"$f":"+C211*$K$3","v":8038.5937500000009},7295.2687500000002,5146.96875,3725.2875000000004,0]
[75,null,{"$f":"+C212*$K$3","v":8609.7000000000007},7813.5750000000007,5518.0125000000007,3993.4125000000004,0]
[76,null,{"$f":"+C213*$K$3","v":8609.7000000000007},7813.5750000000007,5518.0125000000007,3993.4125000000004,0]
[77,null,{"$f":"+C214*$K$3","v":8609.7000000000007},7813.5750000000007,5518.0125000000007,3993.4125000000004,0]
[78,null,{"$f":"+C215*$K$3","v":8609.7000000000007},7813.5750000000007,5518.0125000000007,3993.4125000000004,0]
[79,null,{"$f":"+C216*$K$3","v":8609.7000000000007},7813.5750000000007,5518.0125000000007,3993.4125000000004,0]
[80,null,{"$f":"+C217*$K$3","v":8609.7000000000007},7813.5750000000007,5518.0125000000007,3993.4125000000004,0]
[81,null,{"$f":"+C218*$K$3","v":8609.7000000000007},7813.5750000000007,5518.0125000000007,3993.4125000000004,0]
[82,null,{"$f":"+C219*$K$3","v":8609.7000000000007},7813.5750000000007,5518.0125000000007,3993.4125000000004,0]
[83,null,{"$f":"+C220*$K$3","v":8609.7000000000007},7813.5750000000007,5518.0125000000007,3993.4125000000004,0]
[84,"o más",{"$f":"+C221*$K$3","v":8609.7000000000007},7813.5750000000007,5518.0125000000007,3993.4125000000004,0]
[1,"Hijo",{"$f":"+C222*$K$3","v":441.16875000000005},400.74375000000003,299.68125000000003,217.18125000000001,0]
[2,"Hijos",{"$f":"+C223*$K$3","v":750.33750000000009},680.625,509.23125000000005,368.98125000000005,0]
[3,"Hijos o más",{"$f":"+C224*$K$3","v":1058.8875},961.33125000000007,718.57500000000005,520.16250000000002,0]
[]
["BUPA GLOBAL SELECT"]
["TARIFAS TRIMESTRALES"]
["EDAD"]
[" "," ",2000,3500,5000]
[18,null,{"$f":"+C305*$K$3","v":887.08125000000007},{"$f":"+D305*$K$3","v":850.85},641.64375000000007,465.16250000000002,0]
[19,null,{"$f":"+C306*$K$3","v":899.70375000000013},863.23874999999998,648.65625,470.53875000000005,0]
[20,null,{"$f":"+C307*$K$3","v":911.62500000000011},875.16000000000008,656.13625000000002,475.68125000000003,0]
[21,null,{"$f":"+C308*$K$3","v":925.4162500000001},888.25000000000011,663.61625000000004,481.29124999999999,0]
[22,null,{"$f":"+C309*$K$3","v":939.44125000000008},901.10625000000005,672.03125,487.13499999999999,0]
[23,null,{"$f":"+C310*$K$3","v":953.7},915.13125000000002,680.44625000000008,493.68000000000006,0]
[24,null,{"$f":"+C311*$K$3","v":968.42624999999998},929.15625000000011,689.32875000000013,499.75750000000005,0]
[25,null,{"$f":"+C312*$K$3","v":984.08750000000009},943.64875000000006,698.44499999999994,506.30250000000001,0]
[26,null,{"$f":"+C313*$K$3","v":1006.0600000000001},964.68624999999997,711.76875000000007,516.35374999999999,0]
[27,null,{"$f":"+C314*$K$3","v":1028.9675},987.8275000000001,725.32624999999996,526.17124999999999,0]
[28,null,{"$f":"+C315*$K$3","v":1053.04375},1010.2675,739.81875000000002,536.69000000000005,0]
[29,null,{"$f":"+C316*$K$3","v":1078.2887499999999},1034.34375,755.9475000000001,547.91,0]
[30,null,{"$f":"+C317*$K$3","v":1104.2350000000001},1059.5887500000001,771.37500000000011,559.36374999999998,0]
[31,null,{"$f":"+C318*$K$3","v":1131.11625},1085.30125,788.20500000000004,571.98625000000004,0]
[32,null,{"$f":"+C319*$K$3","v":1158.9325000000001},1112.1825000000001,805.73625000000004,583.90750000000003,0]
[33,null,{"$f":"+C320*$K$3","v":1187.2162499999999},1139.2974999999999,823.50125000000003,596.99750000000006,0]
[34,null,{"$f":"+C321*$K$3","v":1217.13625},1167.5812500000002,842.43500000000006,610.55499999999995,0]
[35,null,{"$f":"+C322*$K$3","v":1247.7575000000002},1197.2675000000002,861.60250000000008,624.58000000000004,0]
[36,null,{"$f":"+C323*$K$3","v":1279.5474999999999},1227.1875,881.47125000000005,639.0725000000001,0]
[37,null,{"$f":"+C324*$K$3","v":1311.8050000000001},1258.7437500000001,902.27500000000009,653.79875000000004,0]
[38,null,{"$f":"+C325*$K$3","v":1344.9974999999999},1291.0012500000003,924.01374999999996,669.46,0]
[39,null,{"$f":"+C326*$K$3","v":1379.3587499999999},1323.7262500000002,946.22,685.8225000000001,0]
[40,null,{"$f":"+C327*$K$3","v":1414.8887500000001},1358.0875000000001,968.42624999999998,701.95124999999996,0]
[41,null,{"$f":"+C328*$K$3","v":1451.1200000000001},1392.2149999999999,991.80124999999998,718.78125000000011,0]
[42,null,{"$f":"+C329*$K$3","v":1488.0525},1427.7450000000001,1015.8775000000001,736.54624999999999,0]
[43,null,{"$f":"+C330*$K$3","v":1526.6212499999999},1465.1450000000002,1040.4212500000001,754.07749999999999,0]
[44,null,{"$f":"+C331*$K$3","v":1565.19},1502.0774999999999,1065.6662500000002,772.07624999999996,0]
[45,null,{"$f":"+C332*$K$3","v":1605.3950000000002},1540.64625,1091.8462500000001,791.24375000000009,0]
[46,null,{"$f":"+C333*$K$3","v":1646.3012500000002},1579.6825000000001,1117.5587500000001,810.17750000000001,0]
[47,null,{"$f":"+C334*$K$3","v":1688.6100000000001},1619.8875,1144.9075000000003,830.28,0]
[48,null,{"$f":"+C335*$K$3","v":1731.6200000000001},1661.0274999999999,1173.6587500000001,850.38250000000005,0]
[49,null,{"$f":"+C336*$K$3","v":1774.1625000000001},1702.635,1202.1762500000002,871.18624999999997,0]
[50,null,{"$f":"+C337*$K$3","v":1819.51},1745.6450000000002,1230.6937500000001,892.45749999999998,0]
[51,null,{"$f":"+C338*$K$3","v":1865.0912499999999},1789.1224999999999,1261.5487500000002,914.43000000000006,0]
[52,null,{"$f":"+C339*$K$3","v":1911.3737500000002},1834.0025000000001,1291.46875,936.16875000000005,0]
[53,null,{"$f":"+C340*$K$3","v":1959.0587499999999},1879.3500000000001,1323.0250000000001,958.84249999999997,0]
[54,null,{"$f":"+C341*$K$3","v":2006.9775},1926.33375,1355.2825000000003,981.9837500000001,0]
[55,null,{"$f":"+C342*$K$3","v":2056.5325000000003},1973.7850000000001,1387.54,1005.82625,0]
[56,null,{"$f":"+C343*$K$3","v":2107.2562500000004},2021.4700000000003,1420.9662499999999,1029.66875,0]
[57,null,{"$f":"+C344*$K$3","v":2158.4475000000002},2070.5575000000003,1454.1587500000001,1053.7450000000001,0]
[58,null,{"$f":"+C345*$K$3","v":2210.34},2121.28125,1489.2212500000001,1079.6912500000001,0]
[59,null,{"$f":"+C346*$K$3","v":2263.1675},2171.7712500000002,1524.7512500000003,1104.93625,0]
[60,null,{"$f":"+C347*$K$3","v":2317.6312500000004},2223.6637500000002,1560.74875,1131.3500000000001,0]
[61,null,{"$f":"+C348*$K$3","v":2601.4037499999999},2496.2162499999999,1750.7875000000001,1268.7950000000001,0]
[62,null,{"$f":"+C349*$K$3","v":2909.2525000000005},2791.4425000000001,1956.0200000000002,1418.3950000000002,0]
[63,null,{"$f":"+C350*$K$3","v":3240.2424999999998},3108.8750000000005,2179.0174999999999,1579.2149999999999,0]
[64,null,{"$f":"+C351*$K$3","v":3594.3737500000002},3448.5137500000001,2418.3775000000005,1752.6575000000003,0]
[65,null,{"$f":"+C352*$K$3","v":3971.88},3811.2937500000003,2674.3337500000002,1938.2550000000001,0]
[66,null,{"$f":"+C353*$K$3","v":4372.9949999999999},4195.5787500000006,2946.6525000000001,2136.0075000000002,0]
[67,null,{"$f":"+C354*$K$3","v":4797.2512500000003},4602.7712499999998,3235.80125,2344.98,0]
[68,null,{"$f":"+C355*$K$3","v":5244.8825000000006},5032.17,3541.3125000000005,2566.5750000000003,0]
[69,null,{"$f":"+C356*$K$3","v":5716.1224999999995},5484.71,3863.6537500000004,2800.3250000000003,0]
[70,null,{"$f":"+C357*$K$3","v":6210.7375000000002},5959.6900000000005,4202.5912500000004,3045.7625000000003,0]
[71,null,{"$f":"+C358*$K$3","v":6728.7275},6456.4087500000005,4558.125,3303.5887499999999,0]
[72,null,{"$f":"+C359*$K$3","v":7270.3262500000001},6975.3337499999998,4930.4887500000004,3573.3362499999998,0]
[73,null,{"$f":"+C360*$K$3","v":7835.3},7517.4000000000005,5318.9812500000007,3855.0050000000001,0]
[74,null,{"$f":"+C361*$K$3","v":8423.4150000000009},8082.3737500000007,5723.8362500000003,4148.8287500000006,0]
[75,null,{"$f":"+C362*$K$3","v":9035.3725000000013},8669.32,6145.755000000001,4454.5737500000005,0]
[76,null,{"$f":"+C363*$K$3","v":9035.3725000000013},8669.32,6145.755000000001,4454.5737500000005,0]
[77,null,{"$f":"+C364*$K$3","v":9035.3725000000013},8669.32,6145.755000000001,4454.5737500000005,0]
[78,null,{"$f":"+C365*$K$3","v":9035.3725000000013},8669.32,6145.755000000001,4454.5737500000005,0]
[79,null,{"$f":"+C366*$K$3","v":9035.3725000000013},8669.32,6145.755000000001,4454.5737500000005,0]
[80,null,{"$f":"+C367*$K$3","v":9035.3725000000013},8669.32,6145.755000000001,4454.5737500000005,0]
[81,null,{"$f":"+C368*$K$3","v":9035.3725000000013},8669.32,6145.755000000001,4454.5737500000005,0]
[82,null,{"$f":"+C369*$K$3","v":9035.3725000000013},8669.32,6145.755000000001,4454.5737500000005,0]
[83,null,{"$f":"+C370*$K$3","v":9035.3725000000013},8669.32,6145.755000000001,4454.5737500000005,0]
[84,"o más",{"$f":"+C371*$K$3","v":9035.3725000000013},8669.32,6145.755000000001,4454.5737500000005,0]
[1,"Hijo",{"$f":"+C372*$K$3","v":891.99},855.0575,644.6825,467.50000000000006,0]
[2,"Hijos",{"$f":"+C373*$K$3","v":1515.635},1452.99,1096.2875000000001,794.75000000000011,0]
[3,"Hijos o más",{"$f":"+C374*$K$3","v":2139.2800000000002},2052.7925,1546.9575000000002,1121.5325,0]
[]
["BUPA GLOBAL ULTIMATE"]
["TARIFAS ANUALES"]
["EDAD"]
[" "," ",0,1000,2000]
[18,null,21338,13768]
[19,null,21617,13949]
[20,null,21905,14134]
[21,null,22204,14327]
[22,null,22515,14526]
[23,null,22832,14729]
[24,null,23156,14940]
[25,null,23493,15158]
[26,null,23978,15471]
[27,null,24480,15795]
[28,null,25002,16131]
[29,null,25544,16481]
[30,null,26099,16841]
[31,null,26676,17211]
[32,null,27269,17594]
[33,null,27884,17990]
[34,null,28514,18398]
[35,null,29163,18816]
[36,null,29831,19246]
[37,null,30515,19688]
[38,null,31216,20142]
[39,null,31941,20606]
[40,null,32679,21083]
[41,null,33438,21573]
[42,null,34212,22074]
[43,null,35004,22584]
[44,null,35816,23110]
[45,null,36650,23643]
[46,null,37497,24192]
[47,null,38364,24752]
[48,null,39248,25323]
[49,null,40152,25904]
[50,null,41074,26501]
[51,null,42011,27106]
[52,null,42968,27723]
[53,null,43944,28350]
[54,null,44939,28994]
[55,null,45950,29648]
[56,null,46978,30310]
[57,null,48028,30988]
[58,null,49094,31673]
[59,null,50177,32373]
[60,null,51280,33086]
[61,null,57065,36818]
[62,null,63304,40842]
[63,null,69998,45160]
[64,null,77145,49769]
[65,null,84744,54675]
[66,null,92800,59871]
[67,null,101306,65360]
[68,null,110268,71141]
[69,null,119682,77216]
[70,null,129551,83584]
[71,null,139875,90242]
[72,null,150652,97196]
[73,null,161885,104442]
[74,null,173571,111981]
[75,null,185705,119811]
[76,null,185705,119811]
[77,null,185705,119811]
[78,null,185705,119811]
[79,null,185705,119811]
[80,null,185705,119811]
[81,null,185705,119811]
[82,null,185705,119811]
[83,null,185705,119811]
[84,"o más",185705,119811]
[1,"Hijo",9604,6196]
[2,"Hijos",16323,10533]
[3,"Hijos o más",23044,14867]
[]
["BUPA GLOBAL ULTIMATE - MENSUALES"]
["EDAD"]
[" "," ",0,1000,2000]
[18,null,{"$f":"C905*K2","v":1991.5466666666669},{"$f":"+D905*$K$2","v":1285.0133333333333},0,0,0]
[19,null,{"$f":"+C906*$K$2","v":2017.5866666666668},1301.9066666666668,0,0,0]
[20,null,{"$f":"+C907*$K$2","v":2044.4666666666667},1319.1733333333334,0,0,0]
[21,null,{"$f":"+C908*$K$2","v":2072.3733333333334},1337.1866666666667,0,0,0]
[22,null,{"$f":"+C909*$K$2","v":2101.4},1355.76,0,0,0]
[23,null,{"$f":"+C910*$K$2","v":2130.9866666666667},1374.7066666666667,0,0,0]
[24,null,{"$f":"+C911*$K$2","v":2161.2266666666669},1394.4,0,0,0]
[25,null,{"$f":"+C912*$K$2","v":2192.6800000000003},1414.7466666666667,0,0,0]
[26,null,{"$f":"+C913*$K$2","v":2237.9466666666667},1443.96,0,0,0]
[27,null,{"$f":"+C914*$K$2","v":2284.8000000000002},1474.2,0,0,0]
[28,null,{"$f":"+C915*$K$2","v":2333.52},1505.5600000000002,0,0,0]
[29,null,{"$f":"+C916*$K$2","v":2384.1066666666666},1538.2266666666667,0,0,0]
[30,null,{"$f":"+C917*$K$2","v":2435.9066666666668},1571.8266666666668,0,0,0]
[31,null,{"$f":"+C918*$K$2","v":2489.7600000000002},1606.3600000000001,0,0,0]
[32,null,{"$f":"+C919*$K$2","v":2545.1066666666666},1642.1066666666668,0,0,0]
[33,null,{"$f":"+C920*$K$2","v":2602.5066666666667},1679.0666666666668,0,0,0]
[34,null,{"$f":"+C921*$K$2","v":2661.3066666666668},1717.1466666666668,0,0,0]
[35,null,{"$f":"+C922*$K$2","v":2721.88},1756.16,0,0,0]
[36,null,{"$f":"+C923*$K$2","v":2784.2266666666669},1796.2933333333335,0,0,0]
[37,null,{"$f":"+C924*$K$2","v":2848.0666666666666},1837.5466666666669,0,0,0]
[38,null,{"$f":"+C925*$K$2","v":2913.4933333333333},1879.92,0,0,0]
[39,null,{"$f":"+C926*$K$2","v":2981.1600000000003},1923.2266666666667,0,0,0]
[40,null,{"$f":"+C927*$K$2","v":3050.04},1967.7466666666667,0,0,0]
[41,null,{"$f":"+C928*$K$2","v":3120.88},2013.48,0,0,0]
[42,null,{"$f":"+C929*$K$2","v":3193.1200000000003},2060.2400000000002,0,0,0]
[43,null,{"$f":"+C930*$K$2","v":3267.04},2107.84,0,0,0]
[44,null,{"$f":"+C931*$K$2","v":3342.8266666666668},2156.9333333333334,0,0,0]
[45,null,{"$f":"+C932*$K$2","v":3420.666666666667},2206.6800000000003,0,0,0]
[46,null,{"$f":"+C933*$K$2","v":3499.7200000000003},2257.92,0,0,0]
[47,null,{"$f":"+C934*$K$2","v":3580.6400000000003},2310.186666666667,0,0,0]
[48,null,{"$f":"+C935*$K$2","v":3663.146666666667},2363.48,0,0,0]
[49,null,{"$f":"+C936*$K$2","v":3747.52},2417.7066666666669,0,0,0]
[50,null,{"$f":"+C937*$K$2","v":3833.5733333333337},2473.4266666666667,0,0,0]
[51,null,{"$f":"+C938*$K$2","v":3921.0266666666666},2529.8933333333334,0,0,0]
[52,null,{"$f":"+C939*$K$2","v":4010.3466666666668},2587.48,0,0,0]
[53,null,{"$f":"+C940*$K$2","v":4101.4400000000005},2646,0,0,0]
[54,null,{"$f":"+C941*$K$2","v":4194.3066666666673},2706.1066666666666,0,0,0]
[55,null,{"$f":"+C942*$K$2","v":4288.666666666667},2767.146666666667,0,0,0]
[56,null,{"$f":"+C943*$K$2","v":4384.6133333333337},2828.9333333333334,0,0,0]
[57,null,{"$f":"+C944*$K$2","v":4482.6133333333337},2892.2133333333336,0,0,0]
[58,null,{"$f":"+C945*$K$2","v":4582.1066666666666},2956.146666666667,0,0,0]
[59,null,{"$f":"+C946*$K$2","v":4683.1866666666665},3021.48,0,0,0]
[60,null,{"$f":"+C947*$K$2","v":4786.1333333333332},3088.0266666666666,0,0,0]
[61,null,{"$f":"+C948*$K$2","v":5326.0666666666666},3436.3466666666668,0,0,0]
[62,null,{"$f":"+C949*$K$2","v":5908.3733333333339},3811.92,0,0,0]
[63,null,{"$f":"+C950*$K$2","v":6533.1466666666665},4214.9333333333334,0,0,0]
[64,null,{"$f":"+C951*$K$2","v":7200.2000000000007},4645.1066666666666,0,0,0]
[65,null,{"$f":"+C952*$K$2","v":7909.4400000000005},5103,0,0,0]
[66,null,{"$f":"+C953*$K$2","v":8661.3333333333339},5587.96,0,0,0]
[67,null,{"$f":"+C954*$K$2","v":9455.2266666666674},6100.2666666666673,0,0,0]
[68,null,{"$f":"+C955*$K$2","v":10291.68},6639.8266666666668,0,0,0]
[69,null,{"$f":"+C956*$K$2","v":11170.32},7206.8266666666668,0,0,0]
[70,null,{"$f":"+C957*$K$2","v":12091.426666666668},7801.1733333333341,0,0,0]
[71,null,{"$f":"+C958*$K$2","v":13055},8422.586666666668,0,0,0]
[72,null,{"$f":"+C959*$K$2","v":14060.853333333334},9071.626666666667,0,0,0]
[73,null,{"$f":"+C960*$K$2","v":15109.266666666668},9747.92,0,0,0]
[74,null,{"$f":"+C961*$K$2","v":16199.960000000001},10451.560000000001,0,0,0]
[75,null,{"$f":"+C962*$K$2","v":17332.466666666667},11182.36,0,0,0]
[76,null,{"$f":"+C963*$K$2","v":17332.466666666667},11182.36,0,0,0]
[77,null,{"$f":"+C964*$K$2","v":17332.466666666667},11182.36,0,0,0]
[78,null,{"$f":"+C965*$K$2","v":17332.466666666667},11182.36,0,0,0]
[79,null,{"$f":"+C966*$K$2","v":17332.466666666667},11182.36,0,0,0]
[80,null,{"$f":"+C967*$K$2","v":17332.466666666667},11182.36,0]
[81,null,{"$f":"+C968*$K$2","v":17332.466666666667},11182.36,0]
[82,null,{"$f":"+C969*$K$2","v":17332.466666666667},11182.36,0]
[83,null,{"$f":"+C970*$K$2","v":17332.466666666667},11182.36,0]
[84,"o más",{"$f":"+C971*$K$2","v":17332.466666666667},11182.36,0,0,0]
[1,"Hijo",{"$f":"+C972*$K$2","v":896.37333333333333},578.29333333333341,0,0,0]
[2,"Hijos",{"$f":"+C973*$K$2","v":1523.48},983.08,0,0,0]
[3,"Hijos o más",{"$f":"+C974*$K$2","v":2150.7733333333335},1387.5866666666668,0,0,0]
[]
["BUPA GLOBAL ULTIMATE"]
["TARIFAS TRIMESTRALES"]
["EDAD"]
[" "," ",0,1000,2000]
[18,null,{"$f":"+C905*$K$3","v":5867.9500000000007},{"$f":"+D905*$K$3","v":3786.2000000000003},0,{"$f":"+F380*$K$3","v":43.916950000000007},0]
[19,null,{"$f":"+C906*$K$3","v":5944.6750000000002},3835.9750000000004,0,{"$f":"+F381*$K$3","v":44.396916666666669},0]
[20,null,{"$f":"+C907*$K$3","v":6023.8750000000009},3886.8500000000004,0,{"$f":"+F382*$K$3","v":44.920516666666671},0]
[21,null,{"$f":"+C908*$K$3","v":6106.1},3939.9250000000002,0,{"$f":"+F383*$K$3","v":45.465933333333339},0]
[22,null,{"$f":"+C909*$K$3","v":6191.6250000000009},3994.6500000000005,0,{"$f":"+F384*$K$3","v":46.076800000000013},0]
[23,null,{"$f":"+C910*$K$3","v":6278.8},4050.4750000000004,0,{"$f":"+F385*$K$3","v":46.64403333333334},0]
[24,null,{"$f":"+C911*$K$3","v":6367.9000000000005},4108.5,0,{"$f":"+F386*$K$3","v":47.254900000000006},0]
[25,null,{"$f":"+C912*$K$3","v":6460.5750000000007},4168.4500000000007,0,{"$f":"+F387*$K$3","v":48.193016666666672},0]
[26,null,{"$f":"+C913*$K$3","v":6593.9500000000007},4254.5250000000005,0,{"$f":"+F388*$K$3","v":49.109316666666665},0]
[27,null,{"$f":"+C914*$K$3","v":6732.0000000000009},4343.625,0,{"$f":"+F389*$K$3","v":50.091066666666677},0]
[28,null,{"$f":"+C915*$K$3","v":6875.55},4436.0250000000005,0,{"$f":"+F390*$K$3","v":51.138266666666674},0]
[29,null,{"$f":"+C916*$K$3","v":7024.6},4532.2750000000005,0,{"$f":"+F391*$K$3","v":52.207283333333343},0]
[30,null,{"$f":"+C917*$K$3","v":7177.2250000000004},4631.2750000000005,0,{"$f":"+F392*$K$3","v":53.38538333333333},0]
[31,null,{"$f":"+C918*$K$3","v":7335.9000000000005},4733.0250000000005,0,{"$f":"+F393*$K$3","v":54.498033333333332},0]
[32,null,{"$f":"+C919*$K$3","v":7498.9750000000004},4838.3500000000004,0,{"$f":"+F394*$K$3","v":55.719766666666679},0]
[33,null,{"$f":"+C920*$K$3","v":7668.1},4947.25,0,{"$f":"+F395*$K$3","v":56.98513333333333},0]
[34,null,{"$f":"+C921*$K$3","v":7841.35},5059.4500000000007,0,{"$f":"+F396*$K$3","v":58.294133333333342},0]
[35,null,{"$f":"+C922*$K$3","v":8019.8250000000007},5174.4000000000005,0,{"$f":"+F397*$K$3","v":59.646766666666679},0]
[36,null,{"$f":"+C923*$K$3","v":8203.5250000000015},5292.6500000000005,0,{"$f":"+F398*$K$3","v":61.021216666666668},0]
[37,null,{"$f":"+C924*$K$3","v":8391.625},5414.2000000000007,0,{"$f":"+F399*$K$3","v":62.482933333333349},0]
[38,null,{"$f":"+C925*$K$3","v":8584.4000000000015},5539.05,0,{"$f":"+F400*$K$3","v":64.010100000000008},0]
[39,null,{"$f":"+C926*$K$3","v":8783.7750000000015},5666.6500000000005,0,{"$f":"+F401*$K$3","v":65.515450000000001},0]
[40,null,{"$f":"+C927*$K$3","v":8986.7250000000004},5797.8250000000007,0,{"$f":"+F402*$K$3","v":67.086250000000007},0]
[41,null,{"$f":"+C928*$K$3","v":9195.4500000000007},5932.5750000000007,0,{"$f":"+F403*$K$3","v":68.744316666666677},0]
[42,null,{"$f":"+C929*$K$3","v":9408.3000000000011},6070.35,0,{"$f":"+F404*$K$3","v":70.380566666666681},0]
[43,null,{"$f":"+C930*$K$3","v":9626.1},6210.6,0,{"$f":"+F405*$K$3","v":72.060450000000003},0]
[44,null,{"$f":"+C931*$K$3","v":9849.4000000000015},6355.2500000000009,0,{"$f":"+F406*$K$3","v":73.849416666666684},0]
[45,null,{"$f":"+C932*$K$3","v":10078.75},6501.8250000000007,0,{"$f":"+F407*$K$3","v":75.616566666666671},0]
[46,null,{"$f":"+C933*$K$3","v":10311.675000000001},6652.8,0,{"$f":"+F408*$K$3","v":77.492800000000003},0]
[47,null,{"$f":"+C934*$K$3","v":10550.1},6806.8,0,{"$f":"+F409*$K$3","v":79.369033333333334},0]
[48,null,{"$f":"+C935*$K$3","v":10793.2},6963.8250000000007,0,{"$f":"+F410*$K$3","v":81.310716666666679},0]
[49,null,{"$f":"+C936*$K$3","v":11041.800000000001},7123.6,0,{"$f":"+F411*$K$3","v":83.296033333333327},0]
[50,null,{"$f":"+C937*$K$3","v":11295.35},7287.7750000000005,0,{"$f":"+F412*$K$3","v":85.346800000000002},0]
[51,null,{"$f":"+C938*$K$3","v":11553.025000000001},7454.1500000000005,0,{"$f":"+F413*$K$3","v":87.375750000000011},0]
[52,null,{"$f":"+C939*$K$3","v":11816.2},7623.8250000000007,0,{"$f":"+F414*$K$3","v":89.491966666666684},0]
[53,null,{"$f":"+C940*$K$3","v":12084.6},7796.2500000000009,0,{"$f":"+F415*$K$3","v":91.651816666666676},0]
[54,null,{"$f":"+C941*$K$3","v":12358.225},7973.35,0,{"$f":"+F416*$K$3","v":93.877116666666666},0]
[55,null,{"$f":"+C942*$K$3","v":12636.250000000002},8153.2000000000007,0,{"$f":"+F417*$K$3","v":96.102416666666684},0]
[56,null,{"$f":"+C943*$K$3","v":12918.95},8335.25,0,{"$f":"+F418*$K$3","v":98.349533333333341},0]
[57,null,{"$f":"+C944*$K$3","v":13207.7},8521.7000000000007,0,{"$f":"+F419*$K$3","v":100.77118333333334},0]
[58,null,{"$f":"+C945*$K$3","v":13500.85},8710.0750000000007,0,{"$f":"+F420*$K$3","v":103.12738333333334},0]
[59,null,{"$f":"+C946*$K$3","v":13798.675000000001},8902.5750000000007,0,{"$f":"+F421*$K$3","v":105.59266666666669},0]
[60,null,{"$f":"+C947*$K$3","v":14102.000000000002},9098.6500000000015,0,{"$f":"+F422*$K$3","v":118.42086666666668},0]
[61,null,{"$f":"+C948*$K$3","v":15692.875000000002},10124.950000000001,0,{"$f":"+F423*$K$3","v":132.38353333333336},0]
[62,null,{"$f":"+C949*$K$3","v":17408.600000000002},11231.550000000001,0,{"$f":"+F424*$K$3","v":147.39340000000001},0]
[63,null,{"$f":"+C950*$K$3","v":19249.45},12419.000000000002,0,{"$f":"+F425*$K$3","v":163.5813666666667},0]
[64,null,{"$f":"+C951*$K$3","v":21214.875},13686.475,0,{"$f":"+F426*$K$3","v":180.90380000000002},0]
[65,null,{"$f":"+C952*$K$3","v":23304.600000000002},15035.625000000002,0,{"$f":"+F427*$K$3","v":199.36070000000004},0]
[66,null,{"$f":"+C953*$K$3","v":25520.000000000004},16464.525000000001,0,{"$f":"+F428*$K$3","v":218.8648},0]
[67,null,{"$f":"+C954*$K$3","v":27859.15},17974,0,{"$f":"+F429*$K$3","v":239.54700000000003},0]
[68,null,{"$f":"+C955*$K$3","v":30323.7},19563.775000000001,0,{"$f":"+F430*$K$3","v":261.36366666666669},0]
[69,null,{"$f":"+C956*$K$3","v":32912.550000000003},21234.400000000001,0,{"$f":"+F431*$K$3","v":284.27116666666672},0]
[70,null,{"$f":"+C957*$K$3","v":35626.525000000001},22985.600000000002,0,{"$f":"+F432*$K$3","v":308.33495000000005},0]
[71,null,{"$f":"+C958*$K$3","v":38465.625},24816.550000000003,0,{"$f":"+F433*$K$3","v":333.51138333333336},0]
[72,null,{"$f":"+C959*$K$3","v":41429.300000000003},26728.9,0,{"$f":"+F434*$K$3","v":359.80046666666664},0]
[73,null,{"$f":"+C960*$K$3","v":44518.375},28721.550000000003,0,{"$f":"+F435*$K$3","v":387.22401666666673},0]
[74,null,{"$f":"+C961*$K$3","v":47732.025000000001},30794.775000000001,0,{"$f":"+F436*$K$3","v":415.76021666666668},0]
[75,null,{"$f":"+C962*$K$3","v":51068.875000000007},32948.025000000001,0,{"$f":"+F437*$K$3","v":415.76021666666668},0]
[76,null,{"$f":"+C963*$K$3","v":51068.875000000007},32948.025000000001,0,{"$f":"+F438*$K$3","v":415.76021666666668},0]
[77,null,{"$f":"+C964*$K$3","v":51068.875000000007},32948.025000000001,0,{"$f":"+F439*$K$3","v":415.76021666666668},0]
[78,null,{"$f":"+C965*$K$3","v":51068.875000000007},32948.025000000001,0,{"$f":"+F440*$K$3","v":415.76021666666668},0]
[79,null,{"$f":"+C966*$K$3","v":51068.875000000007},32948.025000000001,0,{"$f":"+F441*$K$3","v":415.76021666666668},0]
[80,null,{"$f":"+C967*$K$3","v":51068.875000000007},32948.025000000001,0,{"$f":"+F442*$K$3","v":415.76021666666668},0]
[81,null,{"$f":"+C968*$K$3","v":51068.875000000007},32948.025000000001,0,{"$f":"+F443*$K$3","v":415.76021666666668},0]
[82,null,{"$f":"+C969*$K$3","v":51068.875000000007},32948.025000000001,0,{"$f":"+F444*$K$3","v":415.76021666666668},0]
[83,null,{"$f":"+C970*$K$3","v":51068.875000000007},32948.025000000001,0,{"$f":"+F445*$K$3","v":415.76021666666668},0]
[84,"o más",{"$f":"+C971*$K$3","v":51068.875000000007},32948.025000000001,0,{"$f":"+F446*$K$3","v":43.63333333333334},0]
[1,"Hijo",{"$f":"+C972*$K$3","v":2641.1000000000004},1703.9,0,{"$f":"+F447*$K$3","v":74.176666666666677},0]
[2,"Hijos",{"$f":"+C973*$K$3","v":4488.8250000000007},2896.5750000000003,0,{"$f":"+F448*$K$3","v":104.67636666666667},0]
[3,"Hijos o más",{"$f":"+C974*$K$3","v":6337.1},4088.4250000000002,0,{"$f":"+F449*$K$3","v":0},0]
[]
["BUPA GLOBAL MM"]
["TARIFAS ANUALES",null,null,null,null,null,null,"OK"]
["EDAD"]
[" "," ",10000,20000,null,null,null,null,null,null,null,null,10000,20000,10000,20000]
[18,null,{"$f":"O1129","v":1958.3999999999999},{"$f":"P1129","v":1536.8},null,null,null,null,null,null,null,null,2304,1808,{"$f":"M1129*85%","v":1958.3999999999999},{"$f":"N1129*85%","v":1536.8}]
[19,null,{"$f":"O1130","v":1984.75},{"$f":"P1130","v":1550.3999999999999},null,null,null,null,null,null,null,null,2335,1824,{"$f":"M1130*85%","v":1984.75},{"$f":"N1130*85%","v":1550.3999999999999}]
[20,null,2006.85,1566.55,null,null,null,null,null,null,null,null,2361,1843,2006.85,1566.55]
[21,null,2035.75,1582.7,null,null,null,null,null,null,null,null,2395,1862,2035.75,1582.7]
[22,null,2063.7999999999997,1602.25,null,null,null,null,null,null,null,null,2428,1885,2063.7999999999997,1602.25]
[23,null,2091,1618.3999999999999,null,null,null,null,null,null,null,null,2460,1904,2091,1618.3999999999999]
[24,null,2120.75,1638.8,null,null,null,null,null,null,null,null,2495,1928,2120.75,1638.8]
[25,null,2149.65,1656.6499999999999,null,null,null,null,null,null,null,null,2529,1949,2149.65,1656.6499999999999]
[26,null,2194.6999999999998,1688.1,null,null,null,null,null,null,null,null,2582,1986,2194.6999999999998,1688.1]
[27,null,2237.1999999999998,1718.7,null,null,null,null,null,null,null,null,2632,2022,2237.1999999999998,1718.7]
[28,null,2283.9499999999998,1750.1499999999999,null,null,null,null,null,null,null,null,2687,2059,2283.9499999999998,1750.1499999999999]
[29,null,2334.1,1785,null,null,null,null,null,null,null,null,2746,2100,2334.1,1785]
[30,null,2384.25,1819.85,null,null,null,null,null,null,null,null,2805,2141,2384.25,1819.85]
[31,null,2435.25,1858.1,null,null,null,null,null,null,null,null,2865,2186,2435.25,1858.1]
[32,null,2488.7999999999997,1895.5,null,null,null,null,null,null,null,null,2928,2230,2488.7999999999997,1895.5]
[33,null,2545.75,1937.1499999999999,null,null,null,null,null,null,null,null,2995,2279,2545.75,1937.1499999999999]
[34,null,2603.5499999999997,1977.1,null,null,null,null,null,null,null,null,3063,2326,2603.5499999999997,1977.1]
[35,null,2661.35,2019.6,null,null,null,null,null,null,null,null,3131,2376,2661.35,2019.6]
[36,null,2720.85,2064.65,null,null,null,null,null,null,null,null,3201,2429,2720.85,2064.65]
[37,null,2784.6,2112.25,null,null,null,null,null,null,null,null,3276,2485,2784.6,2112.25]
[38,null,2846.65,2157.2999999999997,null,null,null,null,null,null,null,null,3349,2538,2846.65,2157.2999999999997]
[39,null,2914.65,2208.2999999999997,null,null,null,null,null,null,null,null,3429,2598,2914.65,2208.2999999999997]
[40,null,2981.7999999999997,2258.4499999999998,null,null,null,null,null,null,null,null,3508,2657,2981.7999999999997,2258.4499999999998]
[41,null,3049.7999999999997,2308.6,null,null,null,null,null,null,null,null,3588,2716,3049.7999999999997,2308.6]
[42,null,3121.2,2365.5499999999997,null,null,null,null,null,null,null,null,3672,2783,3121.2,2365.5499999999997]
[43,null,3194.2999999999997,2419.1,null,null,null,null,null,null,null,null,3758,2846,3194.2999999999997,2419.1]
[44,null,3268.25,2476.9,null,null,null,null,null,null,null,null,3845,2914,3268.25,2476.9]
[45,null,3344.75,2535.5499999999997,null,null,null,null,null,null,null,null,3935,2983,3344.75,2535.5499999999997]
[46,null,3422.1,2594.1999999999998,null,null,null,null,null,null,null,null,4026,3052,3422.1,2594.1999999999998]
[47,null,3502,2655.4,null,null,null,null,null,null,null,null,4120,3124,3502,2655.4]
[48,null,3581.9,2719.15,null,null,null,null,null,null,null,null,4214,3199,3581.9,2719.15]
[49,null,3665.2,2784.6,null,null,null,null,null,null,null,null,4312,3276,3665.2,2784.6]
[50,null,3751.0499999999997,2850.9,null,null,null,null,null,null,null,null,4413,3354,3751.0499999999997,2850.9]
[51,null,3837.75,2918.9,null,null,null,null,null,null,null,null,4515,3434,3837.75,2918.9]
[52,null,3925.2999999999997,2986.9,null,null,null,null,null,null,null,null,4618,3514,3925.2999999999997,2986.9]
[53,null,4012,3057.45,null,null,null,null,null,null,null,null,4720,3597,4012,3057.45]
[54,null,4106.3499999999995,3128.85,null,null,null,null,null,null,null,null,4831,3681,4106.3499999999995,3128.85]
[55,null,4199.8499999999995,3202.7999999999997,null,null,null,null,null,null,null,null,4941,3768,4199.8499999999995,3202.7999999999997]
[56,null,4295.05,3280.15,null,null,null,null,null,null,null,null,5053,3859,4295.05,3280.15]
[57,null,4391.0999999999995,3355.7999999999997,null,null,null,null,null,null,null,null,5166,3948,4391.0999999999995,3355.7999999999997]
[58,null,4488.8499999999995,3434.85,null,null,null,null,null,null,null,null,5281,4041,4488.8499999999995,3434.85]
[59,null,4588.3,3513.9,null,null,null,null,null,null,null,null,5398,4134,4588.3,3513.9]
[60,null,4692,3596.35,null,null,null,null,null,null,null,null,5520,4231,4692,3596.35]
[61,null,5225.8,4025.6,null,null,null,null,null,null,null,null,6148,4736,5225.8,4025.6]
[62,null,5802.95,4493.0999999999995,null,null,null,null,null,null,null,null,6827,5286,5802.95,4493.0999999999995]
[63,null,6424.3,5001.3999999999996,null,null,null,null,null,null,null,null,7558,5884,6424.3,5001.3999999999996]
[64,null,7089,5544.55,null,null,null,null,null,null,null,null,8340,6523,7089,5544.55]
[65,null,7794.5,6129.3499999999995,null,null,null,null,null,null,null,null,9170,7211,7794.5,6129.3499999999995]
[66,null,8544.1999999999989,6749.8499999999995,null,null,null,null,null,null,null,null,10052,7941,8544.1999999999989,6749.8499999999995]
[67,null,9336.4,7412,null,null,null,null,null,null,null,null,10984,8720,9336.4,7412]
[68,null,10172.799999999999,8110.7,null,null,null,null,null,null,null,null,11968,9542,10172.799999999999,8110.7]
[69,null,11052.55,8846.7999999999993,null,null,null,null,null,null,null,null,13003,10408,11052.55,8846.7999999999993]
[70,null,11974.8,9621.15,null,null,null,null,null,null,null,null,14088,11319,11974.8,9621.15]
[71,null,12937.85,10436.299999999999,null,null,null,null,null,null,null,null,15221,12278,12937.85,10436.299999999999]
[72,null,13945.1,11287.15,null,null,null,null,null,null,null,null,16406,13279,13945.1,11287.15]
[73,null,14995.699999999999,12178.8,null,null,null,null,null,null,null,null,17642,14328,14995.699999999999,12178.8]
[74,null,16090.5,13107,null,null,null,null,null,null,null,null,18930,15420,16090.5,13107]
[75,null,17226.95,14073.449999999999,null,null,null,null,null,null,null,null,20267,16557,17226.95,14073.449999999999]
[76,null,17226.95,14073.449999999999,null,null,null,null,null,null,null,null,20267,16557,{"$f":"M1187*85%","v":17226.95},{"$f":"N1187*85%","v":14073.449999999999}]
[77,null,17226.95,14073.449999999999,null,null,null,null,null,null,null,null,20267,16557,17226.95,14073.449999999999]
[78,null,17226.95,14073.449999999999,null,null,null,null,null,null,null,null,20267,16557,17226.95,14073.449999999999]
[79,null,17226.95,14073.449999999999,null,null,null,null,null,null,null,null,20267,16557,17226.95,14073.449999999999]
[80,null,17226.95,14073.449999999999,null,null,null,null,null,null,null,null,20267,16557,17226.95,14073.449999999999]
[81,null,17226.95,14073.449999999999,null,null,null,null,null,null,null,null,20267,16557,17226.95,14073.449999999999]
[82,null,17226.95,14073.449999999999,null,null,null,null,null,null,null,null,20267,16557,17226.95,14073.449999999999]
[83,null,{"$f":"O1194","v":17226.95},{"$f":"P1194","v":14073.449999999999},null,null,null,null,null,null,null,null,20267,16557,17226.95,14073.449999999999]
[84,"o más",17226.95,14073.449999999999,null,null,null,null,null,null,null,null,20267,16557,17226.95,14073.449999999999]
[1,"Hijo",882.3,691.9,null,null,null,null,null,null,null,null,1038,814,{"$f":"M1196*85%","v":882.3},{"$f":"N1196*85%","v":691.9}]
[2,"Hijos",1498.55,1177.25,null,null,null,null,null,null,null,null,1763,1385,1498.55,1177.25]
[3,"Hijos o más",2115.65,1656.6499999999999,null,null,null,null,null,null,null,null,2489,1949,2115.65,1656.6499999999999]
[]
["BUPA GLOBAL MM - MENSUALES"]
["EDAD"]
[" "," ",10000,20000]
[18,null,{"$f":"+C1129*$K$2","v":182.78399999999999},{"$f":"+D1129*$K$2","v":143.43466666666666},0,0,0]
[19,null,{"$f":"+C1130*$K$2","v":185.24333333333334},144.70400000000001,0,0,0]
[20,null,{"$f":"+C1131*$K$2","v":187.30600000000001},146.21133333333333,0,0,0]
[21,null,{"$f":"+C1132*$K$2","v":190.00333333333333},147.71866666666668,0,0,0]
[22,null,{"$f":"+C1133*$K$2","v":192.62133333333333},149.54333333333335,0,0,0]
[23,null,{"$f":"+C1134*$K$2","v":195.16},151.05066666666667,0,0,0]
[24,null,{"$f":"+C1135*$K$2","v":197.93666666666667},152.95466666666667,0,0,0]
[25,null,{"$f":"+C1136*$K$2","v":200.63400000000001},154.62066666666666,0,0,0]
[26,null,{"$f":"+C1137*$K$2","v":204.83866666666665},157.55600000000001,0,0,0]
[27,null,{"$f":"+C1138*$K$2","v":208.80533333333332},160.41200000000001,0,0,0]
[28,null,{"$f":"+C1139*$K$2","v":213.16866666666667},163.34733333333332,0,0,0]
[29,null,{"$f":"+C1140*$K$2","v":217.84933333333333},166.6,0,0,0]
[30,null,{"$f":"+C1141*$K$2","v":222.53},169.85266666666666,0,0,0]
[31,null,{"$f":"+C1142*$K$2","v":227.29000000000002},173.42266666666666,0,0,0]
[32,null,{"$f":"+C1143*$K$2","v":232.28799999999998},176.91333333333336,0,0,0]
[33,null,{"$f":"+C1144*$K$2","v":237.60333333333335},180.80066666666667,0,0,0]
[34,null,{"$f":"+C1145*$K$2","v":242.99799999999999},184.52933333333334,0,0,0]
[35,null,{"$f":"+C1146*$K$2","v":248.39266666666666},188.49600000000001,0,0,0]
[36,null,{"$f":"+C1147*$K$2","v":253.946},192.70066666666668,0,0,0]
[37,null,{"$f":"+C1148*$K$2","v":259.89600000000002},197.14333333333335,0,0,0]
[38,null,{"$f":"+C1149*$K$2","v":265.68733333333336},201.34799999999998,0,0,0]
[39,null,{"$f":"+C1150*$K$2","v":272.03400000000005},206.10799999999998,0,0,0]
[40,null,{"$f":"+C1151*$K$2","v":278.30133333333333},210.78866666666667,0,0,0]
[41,null,{"$f":"+C1152*$K$2","v":284.64799999999997},215.46933333333334,0,0,0]
[42,null,{"$f":"+C1153*$K$2","v":291.31200000000001},220.78466666666665,0,0,0]
[43,null,{"$f":"+C1154*$K$2","v":298.13466666666665},225.78266666666667,0,0,0]
[44,null,{"$f":"+C1155*$K$2","v":305.03666666666669},231.17733333333337,0,0,0]
[45,null,{"$f":"+C1156*$K$2","v":312.17666666666668},236.65133333333333,0,0,0]
[46,null,{"$f":"+C1157*$K$2","v":319.39600000000002},242.12533333333332,0,0,0]
[47,null,{"$f":"+C1158*$K$2","v":326.85333333333335},247.83733333333336,0,0,0]
[48,null,{"$f":"+C1159*$K$2","v":334.31066666666669},253.78733333333335,0,0,0]
[49,null,{"$f":"+C1160*$K$2","v":342.08533333333332},259.89600000000002,0,0,0]
[50,null,{"$f":"+C1161*$K$2","v":350.09800000000001},266.084,0,0,0]
[51,null,{"$f":"+C1162*$K$2","v":358.19},272.4306666666667,0,0,0]
[52,null,{"$f":"+C1163*$K$2","v":366.36133333333333},278.77733333333333,0,0,0]
[53,null,{"$f":"+C1164*$K$2","v":374.45333333333338},285.36200000000002,0,0,0]
[54,null,{"$f":"+C1165*$K$2","v":383.2593333333333},292.02600000000001,0,0,0]
[55,null,{"$f":"+C1166*$K$2","v":391.98599999999999},298.928,0,0,0]
[56,null,{"$f":"+C1167*$K$2","v":400.87133333333338},306.14733333333334,0,0,0]
[57,null,{"$f":"+C1168*$K$2","v":409.83599999999996},313.20799999999997,0,0,0]
[58,null,{"$f":"+C1169*$K$2","v":418.95933333333329},320.58600000000001,0,0,0]
[59,null,{"$f":"+C1170*$K$2","v":428.24133333333339},327.964,0,0,0]
[60,null,{"$f":"+C1171*$K$2","v":437.92},335.65933333333334,0,0,0]
[61,null,{"$f":"+C1172*$K$2","v":487.74133333333339},375.72266666666667,0,0,0]
[62,null,{"$f":"+C1173*$K$2","v":541.60866666666664},419.35599999999999,0,0,0]
[63,null,{"$f":"+C1174*$K$2","v":599.6013333333334},466.79733333333331,0,0,0]
[64,null,{"$f":"+C1175*$K$2","v":661.64},517.49133333333339,0,0,0]
[65,null,{"$f":"+C1176*$K$2","v":727.48666666666668},572.07266666666669,0,0,0]
[66,null,{"$f":"+C1177*$K$2","v":797.45866666666655},629.98599999999999,0,0,0]
[67,null,{"$f":"+C1178*$K$2","v":871.39733333333334},691.78666666666675,0,0,0]
[68,null,{"$f":"+C1179*$K$2","v":949.4613333333333},756.99866666666674,0,0,0]
[69,null,{"$f":"+C1180*$K$2","v":1031.5713333333333},825.70133333333331,0,0,0]
[70,null,{"$f":"+C1181*$K$2","v":1117.6479999999999},897.97400000000005,0,0,0]
[71,null,{"$f":"+C1182*$K$2","v":1207.5326666666667},974.05466666666666,0,0,0]
[72,null,{"$f":"+C1183*$K$2","v":1301.5426666666667},1053.4673333333333,0,0,0]
[73,null,{"$f":"+C1184*$K$2","v":1399.5986666666665},1136.6879999999999,0,0,0]
[74,null,{"$f":"+C1185*$K$2","v":1501.78},1223.3200000000002,0,0,0]
[75,null,{"$f":"+C1186*$K$2","v":1607.8486666666668},1313.5219999999999,0,0,0]
[76,null,{"$f":"+C1187*$K$2","v":1607.8486666666668},1313.5219999999999,0,0,0]
[77,null,{"$f":"+C1188*$K$2","v":1607.8486666666668},1313.5219999999999,0,0,0]
[78,null,{"$f":"+C1189*$K$2","v":1607.8486666666668},1313.5219999999999,0,0,0]
[79,null,{"$f":"+C1190*$K$2","v":1607.8486666666668},1313.5219999999999,0,0,0]
[80,null,{"$f":"+C1191*$K$2","v":1607.8486666666668},1313.5219999999999,0]
[81,null,{"$f":"+C1192*$K$2","v":1607.8486666666668},1313.5219999999999,0]
[82,null,{"$f":"+C1193*$K$2","v":1607.8486666666668},1313.5219999999999,0]
[83,null,{"$f":"+C1194*$K$2","v":1607.8486666666668},1313.5219999999999,0]
[84,"o más",{"$f":"+C1195*$K$2","v":1607.8486666666668},1313.5219999999999,0,0,0]
[1,"Hijo",{"$f":"+C1196*$K$2","v":82.347999999999999},64.577333333333328,0,0,0]
[2,"Hijos",{"$f":"+C1197*$K$2","v":139.86466666666666},109.87666666666667,0,0,0]
[3,"Hijos o más",{"$f":"+C1198*$K$2","v":197.4606666666667},154.62066666666666,0,0,0]
[]
["BUPA GLOBAL MM"]
["TARIFAS TRIMESTRALES"]
["EDAD"]
[" "," ",10000,20000]
[18,null,{"$f":"+C1129*$K$3","v":538.56000000000006},{"$f":"+D1129*$K$3","v":422.62},0,{"$f":"+F604*$K$3","v":0},0]
[19,null,{"$f":"+C1130*$K$3","v":545.80625000000009},426.36,0,{"$f":"+F605*$K$3","v":246.53612500000003},0]
[20,null,{"$f":"+C1131*$K$3","v":551.88374999999996},430.80125000000004,0,{"$f":"+F606*$K$3","v":249.38553750000003},0]
[21,null,{"$f":"+C1132*$K$3","v":559.83125000000007},435.24250000000006,0,{"$f":"+F607*$K$3","v":252.11106250000003},0]
[22,null,{"$f":"+C1133*$K$3","v":567.54499999999996},440.61875000000003,0,{"$f":"+F608*$K$3","v":255.0843625},0]
[23,null,{"$f":"+C1134*$K$3","v":575.02500000000009},445.06,0,{"$f":"+F609*$K$3","v":258.18155000000002},0]
[24,null,{"$f":"+C1135*$K$3","v":583.20625000000007},450.67,0,{"$f":"+F610*$K$3","v":261.65040000000005},0]
[25,null,{"$f":"+C1136*$K$3","v":591.15375000000006},455.57875000000001,0,{"$f":"+F611*$K$3","v":264.87147500000003},0]
[26,null,{"$f":"+C1137*$K$3","v":603.54250000000002},464.22750000000002,0,{"$f":"+F612*$K$3","v":268.34032500000001},0]
[27,null,{"$f":"+C1138*$K$3","v":615.23},472.64250000000004,0,{"$f":"+F613*$K$3","v":273.66748749999999},0]
[28,null,{"$f":"+C1139*$K$3","v":628.08624999999995},481.29124999999999,0,{"$f":"+F614*$K$3","v":278.87076250000001},0]
[29,null,{"$f":"+C1140*$K$3","v":641.87750000000005},490.87500000000006,0,{"$f":"+F615*$K$3","v":284.44569999999999},0]
[30,null,{"$f":"+C1141*$K$3","v":655.66875000000005},500.45875000000001,0,{"$f":"+F616*$K$3","v":290.39230000000003},0]
[31,null,{"$f":"+C1142*$K$3","v":669.69375000000002},510.97750000000002,0,{"$f":"+F617*$K$3","v":296.46278749999999},0]
[32,null,{"$f":"+C1143*$K$3","v":684.42},521.26250000000005,0,{"$f":"+F618*$K$3","v":303.15271250000001},0]
[33,null,{"$f":"+C1144*$K$3","v":700.08125000000007},532.71625000000006,0,{"$f":"+F619*$K$3","v":309.47097500000001},0]
[34,null,{"$f":"+C1145*$K$3","v":715.97624999999994},543.70249999999999,0,{"$f":"+F620*$K$3","v":316.40867500000002},0]
[35,null,{"$f":"+C1146*$K$3","v":731.87125000000003},555.39,0,{"$f":"+F621*$K$3","v":323.59415000000001},0]
[36,null,{"$f":"+C1147*$K$3","v":748.23374999999999},567.77875000000006,0,{"$f":"+F622*$K$3","v":331.0274},0]
[37,null,{"$f":"+C1148*$K$3","v":765.76499999999999},580.86875000000009,0,{"$f":"+F623*$K$3","v":338.70842500000009},0]
[38,null,{"$f":"+C1149*$K$3","v":782.82875000000013},593.25749999999994,0,{"$f":"+F624*$K$3","v":346.51333749999998},0]
[39,null,{"$f":"+C1150*$K$3","v":801.52875000000006},607.28250000000003,0,{"$f":"+F625*$K$3","v":354.81380000000007},0]
[40,null,{"$f":"+C1151*$K$3","v":819.995},621.07375000000002,0,{"$f":"+F626*$K$3","v":363.48592500000007},0]
[41,null,{"$f":"+C1152*$K$3","v":838.69499999999994},634.86500000000001,0,{"$f":"+F627*$K$3","v":372.03416250000004},0]
[42,null,{"$f":"+C1153*$K$3","v":858.33},650.52625,0,{"$f":"+F628*$K$3","v":380.95406250000008},0]
[43,null,{"$f":"+C1154*$K$3","v":878.4325},665.25250000000005,0,{"$f":"+F629*$K$3","v":390.36951250000004},0]
[44,null,{"$f":"+C1155*$K$3","v":898.76875000000007},681.14750000000004,0,{"$f":"+F630*$K$3","v":399.66107500000004},0]
[45,null,{"$f":"+C1156*$K$3","v":919.80625000000009},697.27625,0,{"$f":"+F631*$K$3","v":409.20041249999997},0]
[46,null,{"$f":"+C1157*$K$3","v":941.0775000000001},713.40499999999997,0,{"$f":"+F632*$K$3","v":419.35918750000008},0]
[47,null,{"$f":"+C1158*$K$3","v":963.05000000000007},730.23500000000013,0,{"$f":"+F633*$K$3","v":429.39407500000004},0]
[48,null,{"$f":"+C1159*$K$3","v":985.02250000000015},747.76625000000013,0,{"$f":"+F634*$K$3","v":440.04840000000002},0]
[49,null,{"$f":"+C1160*$K$3","v":1007.9300000000001},765.76499999999999,0,{"$f":"+F635*$K$3","v":450.70272499999999},0]
[50,null,{"$f":"+C1161*$K$3","v":1031.5387499999999},783.99750000000006,0,{"$f":"+F636*$K$3","v":461.72871250000003},0]
[51,null,{"$f":"+C1162*$K$3","v":1055.3812500000001},802.6975000000001,0,{"$f":"+F637*$K$3","v":473.00247500000006},0]
[52,null,{"$f":"+C1163*$K$3","v":1079.4575},821.39750000000004,0,{"$f":"+F638*$K$3","v":484.64790000000005},0]
[53,null,{"$f":"+C1164*$K$3","v":1103.3000000000002},840.79875000000004,0,{"$f":"+F639*$K$3","v":496.16943750000007},0]
[54,null,{"$f":"+C1165*$K$3","v":1129.2462499999999},860.43375000000003,0,{"$f":"+F640*$K$3","v":508.18652500000007},0]
[55,null,{"$f":"+C1166*$K$3","v":1154.95875},880.77,0,{"$f":"+F641*$K$3","v":520.45138750000001},0]
[56,null,{"$f":"+C1167*$K$3","v":1181.1387500000001},902.0412500000001,0,{"$f":"+F642*$K$3","v":533.08791250000002},0]
[57,null,{"$f":"+C1168*$K$3","v":1207.5525},922.84500000000003,0,{"$f":"+F643*$K$3","v":545.72443750000002},0]
[58,null,{"$f":"+C1169*$K$3","v":1234.4337499999999},944.58375000000001,0,{"$f":"+F644*$K$3","v":558.48485000000005},0]
[59,null,{"$f":"+C1170*$K$3","v":1261.7825000000003},966.3225000000001,0,{"$f":"+F645*$K$3","v":572.23636250000004},0]
[60,null,{"$f":"+C1171*$K$3","v":1290.3000000000002},988.99625000000003,0,{"$f":"+F646*$K$3","v":585.61621250000007},0]
[61,null,{"$f":"+C1172*$K$3","v":1437.0950000000003},1107.04,0,{"$f":"+F647*$K$3","v":599.61550000000011},0]
[62,null,{"$f":"+C1173*$K$3","v":1595.81125},1235.6025,0,{"$f":"+F648*$K$3","v":672.46135000000015},0]
[63,null,{"$f":"+C1174*$K$3","v":1766.6825000000001},1375.385,0,{"$f":"+F649*$K$3","v":751.74935000000005},0]
[64,null,{"$f":"+C1175*$K$3","v":1949.4750000000001},1524.7512500000003,0,{"$f":"+F650*$K$3","v":836.98395000000005},0]
[65,null,{"$f":"+C1176*$K$3","v":2143.4875000000002},1685.57125,0,{"$f":"+F651*$K$3","v":928.90847500000007},0]
[66,null,{"$f":"+C1177*$K$3","v":2349.6549999999997},1856.20875,0,{"$f":"+F652*$K$3","v":1027.2751500000002},0]
[67,null,{"$f":"+C1178*$K$3","v":2567.5100000000002},2038.3000000000002,0,{"$f":"+F653*$K$3","v":1132.083975},0]
[68,null,{"$f":"+C1179*$K$3","v":2797.52},2230.4425000000001,0,{"$f":"+F654*$K$3","v":1242.8393999999998},0]
[69,null,{"$f":"+C1180*$K$3","v":3039.4512500000001},2432.87,0,{"$f":"+F655*$K$3","v":1360.2847500000003},0]
[70,null,{"$f":"+C1181*$K$3","v":3293.07},2645.8162500000003,0,{"$f":"+F656*$K$3","v":1484.1722500000003},0]
[71,null,{"$f":"+C1182*$K$3","v":3557.9087500000005},2869.9825000000001,0,{"$f":"+F657*$K$3","v":1614.2541250000002},0]
[72,null,{"$f":"+C1183*$K$3","v":3834.9025000000006},3103.9662499999999,0,{"$f":"+F658*$K$3","v":1750.9020375000002},0]
[73,null,{"$f":"+C1184*$K$3","v":4123.8175000000001},3349.17,0,{"$f":"+F659*$K$3","v":1893.8682125},0]
[74,null,{"$f":"+C1185*$K$3","v":4424.8875000000007},3604.4250000000002,0,{"$f":"+F660*$K$3","v":2043.15265},0]
[75,null,{"$f":"+C1186*$K$3","v":4737.411250000001},3870.19875,0,{"$f":"+F661*$K$3","v":2198.8792375000003},0]
[76,null,{"$f":"+C1187*$K$3","v":4737.411250000001},3870.19875,0,{"$f":"+F662*$K$3","v":2360.9240875},0]
[77,null,{"$f":"+C1188*$K$3","v":4737.411250000001},3870.19875,0,{"$f":"+F663*$K$3","v":2360.9240875},0]
[78,null,{"$f":"+C1189*$K$3","v":4737.411250000001},3870.19875,0,{"$f":"+F664*$K$3","v":2360.9240875},0]
[79,null,{"$f":"+C1190*$K$3","v":4737.411250000001},3870.19875,0,{"$f":"+F665*$K$3","v":2360.9240875},0]
[80,null,{"$f":"+C1191*$K$3","v":4737.411250000001},3870.19875,0,{"$f":"+F666*$K$3","v":2360.9240875},0]
[81,null,{"$f":"+C1192*$K$3","v":4737.411250000001},3870.19875,0,{"$f":"+F667*$K$3","v":2360.9240875},0]
[82,null,{"$f":"+C1193*$K$3","v":4737.411250000001},3870.19875,0,{"$f":"+F668*$K$3","v":2360.9240875},0]
[83,null,{"$f":"+C1194*$K$3","v":4737.411250000001},3870.19875,0,{"$f":"+F669*$K$3","v":2360.9240875},0]
[84,"o más",{"$f":"+C1195*$K$3","v":4737.411250000001},3870.19875,0,{"$f":"+F670*$K$3","v":2360.9240875},0]
[1,"Hijo",{"$f":"+C1196*$K$3","v":242.63249999999999},190.27250000000001,0,{"$f":"+F671*$K$3","v":2360.9240875},0]
[2,"Hijos",{"$f":"+C1197*$K$3","v":412.10124999999999},323.74375000000003,0,{"$f":"+F672*$K$3","v":247.77500000000003},0]
[3,"Hijos o más",{"$f":"+C1198*$K$3","v":581.80375000000004},455.57875000000001,0,{"$f":"+F673*$K$3","v":421.21750000000003},0]
[]
["BUPA GLOBAL MM"]
["TARIFAS SEMESTRAL"]
["EDAD"]
[" "," ",10000,20000]
[18,null,{"$f":"+C1129*$K$4","v":1037.952},{"$f":"+D1129*$K$4","v":814.50400000000002},{"$f":"+E1204*$K$3","v":0},{"$f":"+F679*$K$3","v":0},0]
[19,null,{"$f":"+C1130*$K$4","v":1051.9175},821.71199999999999,{"$f":"+E1205*$K$3","v":0},{"$f":"+F680*$K$3","v":338.31221875000006},255.77509375000002]
[20,null,{"$f":"+C1131*$K$4","v":1063.6305},830.27150000000006,{"$f":"+E1206*$K$3","v":0},{"$f":"+F681*$K$3","v":342.10481250000009},258.53918750000003]
[21,null,{"$f":"+C1132*$K$4","v":1078.9475},838.83100000000002,{"$f":"+E1207*$K$3","v":0},{"$f":"+F682*$K$3","v":345.76884375000003},261.30328125000005]
[22,null,{"$f":"+C1133*$K$4","v":1093.8139999999999},849.1925,{"$f":"+E1208*$K$3","v":0},{"$f":"+F683*$K$3","v":349.69000000000005},264.26021875000004]
[23,null,{"$f":"+C1134*$K$4","v":1108.23},857.75199999999995,{"$f":"+E1209*$K$3","v":0},{"$f":"+F684*$K$3","v":353.80400000000003},267.34571875000006]
[24,null,{"$f":"+C1135*$K$4","v":1123.9974999999999},868.56399999999996,{"$f":"+E1210*$K$3","v":0},{"$f":"+F685*$K$3","v":357.98228125000003},270.55978125000007]
[25,null,{"$f":"+C1136*$K$4","v":1139.3145000000002},878.02449999999999,{"$f":"+E1211*$K$3","v":0},{"$f":"+F686*$K$3","v":362.28912500000001},273.83812500000005]
[26,null,{"$f":"+C1137*$K$4","v":1163.191},894.69299999999998,{"$f":"+E1212*$K$3","v":0},{"$f":"+F687*$K$3","v":366.66025000000002},277.18075000000005]
[27,null,{"$f":"+C1138*$K$4","v":1185.7159999999999},910.91100000000006,{"$f":"+E1213*$K$3","v":0},{"$f":"+F688*$K$3","v":373.34550000000007},282.13040625000002]
[28,null,{"$f":"+C1139*$K$4","v":1210.4935},927.57949999999994,{"$f":"+E1214*$K$3","v":0},{"$f":"+F689*$K$3","v":380.22359375000008},287.27290625000006]
[29,null,{"$f":"+C1140*$K$4","v":1237.0730000000001},946.05000000000007,{"$f":"+E1215*$K$3","v":0},{"$f":"+F690*$K$3","v":387.23025000000007},292.7368125000001]
[30,null,{"$f":"+C1141*$K$4","v":1263.6525000000001},964.52049999999997,{"$f":"+E1216*$K$3","v":0},{"$f":"+F691*$K$3","v":394.75115625000001},298.26500000000004]
[31,null,{"$f":"+C1142*$K$4","v":1290.6825000000001},984.79300000000001,{"$f":"+E1217*$K$3","v":0},{"$f":"+F692*$K$3","v":402.65775000000002},304.24315625000008]
[32,null,{"$f":"+C1143*$K$4","v":1319.0639999999999},1004.615,{"$f":"+E1218*$K$3","v":0},{"$f":"+F693*$K$3","v":410.50006250000001},310.15703125000005]
[33,null,{"$f":"+C1144*$K$4","v":1349.2475000000002},1026.6895,{"$f":"+E1219*$K$3","v":0},{"$f":"+F694*$K$3","v":419.04946875000007},316.58515625000001]
[34,null,{"$f":"+C1145*$K$4","v":1379.8815},1047.8630000000001,{"$f":"+E1220*$K$3","v":0},{"$f":"+F695*$K$3","v":427.59887500000002},323.0775625]
[35,null,{"$f":"+C1146*$K$4","v":1410.5155},1070.3879999999999,{"$f":"+E1221*$K$3","v":0},{"$f":"+F696*$K$3","v":436.59825000000006},329.76281250000005]
[36,null,{"$f":"+C1147*$K$4","v":1442.0505000000001},1094.2645,{"$f":"+E1222*$K$3","v":0},{"$f":"+F697*$K$3","v":445.72618750000004},336.83375000000007]
[37,null,{"$f":"+C1148*$K$4","v":1475.838},1119.4925000000001,{"$f":"+E1223*$K$3","v":0},{"$f":"+F698*$K$3","v":455.17553125000001},343.84040625]
[38,null,{"$f":"+C1149*$K$4","v":1508.7245},1143.3689999999999,{"$f":"+E1224*$K$3","v":0},{"$f":"+F699*$K$3","v":465.13912500000004},351.4898750000001]
[39,null,{"$f":"+C1150*$K$4","v":1544.7645000000002},1170.3989999999999,{"$f":"+E1225*$K$3","v":0},{"$f":"+F700*$K$3","v":475.29556250000007},359.01078125000004]
[40,null,{"$f":"+C1151*$K$4","v":1580.354},1196.9784999999999,{"$f":"+E1226*$K$3","v":0},{"$f":"+F701*$K$3","v":485.64484375000006},367.04593750000004]
[41,null,{"$f":"+C1152*$K$4","v":1616.394},1223.558,{"$f":"+E1227*$K$3","v":0},{"$f":"+F702*$K$3","v":496.31553125000005},375.08109375000004]
[42,null,{"$f":"+C1153*$K$4","v":1654.2359999999999},1253.7414999999999,{"$f":"+E1228*$K$3","v":0},{"$f":"+F703*$K$3","v":507.30762500000009},383.43765625000009]
[43,null,{"$f":"+C1154*$K$4","v":1692.979},1282.123,{"$f":"+E1229*$K$3","v":0},{"$f":"+F704*$K$3","v":518.81396875000007},391.98706250000009]
[44,null,{"$f":"+C1155*$K$4","v":1732.1725000000001},1312.7570000000001,{"$f":"+E1230*$K$3","v":0},{"$f":"+F705*$K$3","v":530.32031250000011},400.79359375000007]
[45,null,{"$f":"+C1156*$K$4","v":1772.7175000000002},1343.8415,{"$f":"+E1231*$K$3","v":0},{"$f":"+F706*$K$3","v":542.27662500000008},409.79296875000011]
[46,null,{"$f":"+C1157*$K$4","v":1813.713},1374.9259999999999,{"$f":"+E1232*$K$3","v":0},{"$f":"+F707*$K$3","v":554.55434375000004},419.1137500000001]
[47,null,{"$f":"+C1158*$K$4","v":1856.0600000000002},1407.3620000000001,{"$f":"+E1233*$K$3","v":0},{"$f":"+F708*$K$3","v":567.02490625000007},428.49881250000004]
[48,null,{"$f":"+C1159*$K$4","v":1898.4070000000002},1441.1495000000002,{"$f":"+E1234*$K$3","v":0},{"$f":"+F709*$K$3","v":579.8168750000001},438.20528125000004]
[49,null,{"$f":"+C1160*$K$4","v":1942.556},1475.838,{"$f":"+E1235*$K$3","v":0},{"$f":"+F710*$K$3","v":592.99453125000002},448.04031250000008]
[50,null,{"$f":"+C1161*$K$4","v":1988.0564999999999},1510.9770000000001,{"$f":"+E1236*$K$3","v":0},{"$f":"+F711*$K$3","v":606.30075000000011},458.19675000000007]
[51,null,{"$f":"+C1162*$K$4","v":2034.0075000000002},1547.0170000000001,{"$f":"+E1237*$K$3","v":0},{"$f":"+F712*$K$3","v":620.05693750000023},468.54603125000006]
[52,null,{"$f":"+C1163*$K$4","v":2080.4090000000001},1583.057,{"$f":"+E1238*$K$3","v":0},{"$f":"+F713*$K$3","v":634.13453125000012},479.15243750000002]
[53,null,{"$f":"+C1164*$K$4","v":2126.36},1620.4485,{"$f":"+E1239*$K$3","v":0},{"$f":"+F714*$K$3","v":648.34068750000017},489.88740625000003]
[54,null,{"$f":"+C1165*$K$4","v":2176.3654999999999},1658.2905000000001,{"$f":"+E1240*$K$3","v":0},{"$f":"+F715*$K$3","v":662.99681250000003},501.00806250000005]
[55,null,{"$f":"+C1166*$K$4","v":2225.9204999999997},1697.4839999999999,{"$f":"+E1241*$K$3","v":0},{"$f":"+F716*$K$3","v":677.97434375},512.25728125000012]
[56,null,{"$f":"+C1167*$K$4","v":2276.3765000000003},1738.4795000000001,{"$f":"+E1242*$K$3","v":0},{"$f":"+F717*$K$3","v":693.08043750000002},523.82790625000007]
[57,null,{"$f":"+C1168*$K$4","v":2327.2829999999999},1778.5739999999998,{"$f":"+E1243*$K$3","v":0},{"$f":"+F718*$K$3","v":708.63650000000007},535.39853125000002]
[58,null,{"$f":"+C1169*$K$4","v":2379.0904999999998},1820.4705000000001,{"$f":"+E1244*$K$3","v":0},{"$f":"+F719*$K$3","v":724.19256250000012},547.3548437500001]
[59,null,{"$f":"+C1170*$K$4","v":2431.7990000000004},1862.3670000000002,{"$f":"+E1245*$K$3","v":0},{"$f":"+F720*$K$3","v":740.32715625000014},559.50400000000013]
[60,null,{"$f":"+C1171*$K$4","v":2486.7600000000002},1906.0655000000002,{"$f":"+E1246*$K$3","v":0},{"$f":"+F721*$K$3","v":756.84743750000007},571.84600000000012]
[61,null,{"$f":"+C1172*$K$4","v":2769.6740000000004},2133.5680000000002,{"$f":"+E1247*$K$3","v":0},{"$f":"+F722*$K$3","v":773.43200000000002},584.44512500000008]
[62,null,{"$f":"+C1173*$K$4","v":3075.5635000000002},2381.3429999999998,{"$f":"+E1248*$K$3","v":0},{"$f":"+F723*$K$3","v":861.49731250000002},651.04050000000007]
[63,null,{"$f":"+C1174*$K$4","v":3404.8790000000004},2650.7419999999997,{"$f":"+E1249*$K$3","v":0},{"$f":"+F724*$K$3","v":956.8264062500001},723.03549999999996]
[64,null,{"$f":"+C1175*$K$4","v":3757.17},2938.6115000000004,{"$f":"+E1250*$K$3","v":0},{"$f":"+F725*$K$3","v":1059.7406875000001},800.81581249999999]
[65,null,{"$f":"+C1176*$K$4","v":4131.085},3248.5554999999999,{"$f":"+E1251*$K$3","v":0},{"$f":"+F726*$K$3","v":1169.91875},884.18859375000011]
[66,null,{"$f":"+C1177*$K$4","v":4528.4259999999995},3577.4204999999997,{"$f":"+E1252*$K$3","v":0},{"$f":"+F727*$K$3","v":1287.6820000000002},973.02528125000003]
[67,null,{"$f":"+C1178*$K$4","v":4948.2920000000004},3928.36,{"$f":"+E1253*$K$3","v":0},{"$f":"+F728*$K$3","v":1412.9018750000002},1067.7758437500001]
[68,null,{"$f":"+C1179*$K$4","v":5391.5839999999998},4298.6710000000003,{"$f":"+E1254*$K$3","v":0},{"$f":"+F729*$K$3","v":1545.4498125000005},1167.9260312500001]
[69,null,{"$f":"+C1180*$K$4","v":5857.8514999999998},4688.8040000000001,{"$f":"+E1255*$K$3","v":0},{"$f":"+F730*$K$3","v":1685.7115000000001},1273.8615312500003]
[70,null,{"$f":"+C1181*$K$4","v":6346.6440000000002},5099.2094999999999,{"$f":"+E1256*$K$3","v":0},{"$f":"+F731*$K$3","v":1833.2369687500002},1385.2609375000002]
[71,null,{"$f":"+C1182*$K$4","v":6857.0605000000005},5531.2389999999996,{"$f":"+E1257*$K$3","v":0},{"$f":"+F732*$K$3","v":1988.3476250000003},1502.5742187500002]
[72,null,{"$f":"+C1183*$K$4","v":7390.9030000000002},5982.1895000000004,{"$f":"+E1258*$K$3","v":0},{"$f":"+F733*$K$3","v":2150.7220625000004},1625.1585625000002]
[73,null,{"$f":"+C1184*$K$4","v":7947.7209999999995},6454.7640000000001,{"$f":"+E1259*$K$3","v":0},{"$f":"+F734*$K$3","v":2320.6816875000004},1753.7210625000002]
[74,null,{"$f":"+C1185*$K$4","v":8527.9650000000001},6946.71,{"$f":"+E1260*$K$3","v":0},{"$f":"+F735*$K$3","v":2498.0336562500006},1887.6189062500002]
[75,null,{"$f":"+C1186*$K$4","v":9130.2835000000014},7458.9285,{"$f":"+E1261*$K$3","v":0},{"$f":"+F736*$K$3","v":2682.8422500000006},2027.2377812500006]
[76,null,{"$f":"+C1187*$K$4","v":9130.2835000000014},7458.9285,{"$f":"+E1262*$K$3","v":0},{"$f":"+F737*$K$3","v":2875.1074687500004},2172.5776875000001]
[77,null,{"$f":"+C1188*$K$4","v":9130.2835000000014},7458.9285,{"$f":"+E1263*$K$3","v":0},{"$f":"+F738*$K$3","v":2875.1074687500004},2172.5776875000001]
[78,null,{"$f":"+C1189*$K$4","v":9130.2835000000014},7458.9285,{"$f":"+E1264*$K$3","v":0},{"$f":"+F739*$K$3","v":2875.1074687500004},2172.5776875000001]
[79,null,{"$f":"+C1190*$K$4","v":9130.2835000000014},7458.9285,{"$f":"+E1265*$K$3","v":0},{"$f":"+F740*$K$3","v":2875.1074687500004},2172.5776875000001]
[80,null,{"$f":"+C1191*$K$4","v":9130.2835000000014},7458.9285,{"$f":"+E1266*$K$3","v":0},{"$f":"+F741*$K$3","v":2875.1074687500004},2172.5776875000001]
[81,null,{"$f":"+C1192*$K$4","v":9130.2835000000014},7458.9285,{"$f":"+E1267*$K$3","v":0},{"$f":"+F742*$K$3","v":2875.1074687500004},2172.5776875000001]
[82,null,{"$f":"+C1193*$K$4","v":9130.2835000000014},7458.9285,{"$f":"+E1268*$K$3","v":0},{"$f":"+F743*$K$3","v":2875.1074687500004},2172.5776875000001]
[83,null,{"$f":"+C1194*$K$4","v":9130.2835000000014},7458.9285,{"$f":"+E1269*$K$3","v":0},{"$f":"+F744*$K$3","v":2875.1074687500004},2172.5776875000001]
[84,"o más",{"$f":"+C1195*$K$4","v":9130.2835000000014},7458.9285,{"$f":"+E1270*$K$3","v":0},{"$f":"+F745*$K$3","v":2875.1074687500004},2172.5776875000001]
[1,"Hijo",{"$f":"+C1196*$K$4","v":467.61899999999997},366.70699999999999,{"$f":"+E1271*$K$3","v":0},{"$f":"+F746*$K$3","v":2875.1074687500004},2172.5776875000001]
[2,"Hijos",{"$f":"+C1197*$K$4","v":794.23149999999998},623.9425,{"$f":"+E1272*$K$3","v":0},{"$f":"+F747*$K$3","v":152.41084375000003},115.12771875000001]
[3,"Hijos o más",{"$f":"+C1198*$K$4","v":1121.2945000000002},878.02449999999999,{"$f":"+E1273*$K$3","v":0},{"$f":"+F748*$K$3","v":258.92487499999999},195.67212500000005]
[]
["BUPA GLOBAL ULTIMATE"]
["TARIFAS SEMESTRALES"]
["EDAD"]
[" "," ",0,1000,2000]
[18,null,{"$f":"+C905*$K$4","v":11309.140000000001},{"$f":"+D905*$K$4","v":7297.04},{"$f":"+E905*$K$4","v":0},{"$f":"+F754*$K$3","v":0},0]
[19,null,{"$f":"+C906*$K$4","v":11457.01},7392.97,0,{"$f":"+F755*$K$3","v":132.43828125000002},0]
[20,null,{"$f":"+C907*$K$4","v":11609.650000000001},7491.02,0,{"$f":"+F756*$K$3","v":133.68609375000003},0]
[21,null,{"$f":"+C908*$K$4","v":11768.12},7593.31,0,{"$f":"+F757*$K$3","v":135.10406250000003},0]
[22,null,{"$f":"+C909*$K$4","v":11932.95},7698.7800000000007,0,{"$f":"+F758*$K$3","v":136.52203125000003},0]
[23,null,{"$f":"+C910*$K$4","v":12100.960000000001},7806.3700000000008,0,{"$f":"+F759*$K$3","v":137.99671875000001},0]
[24,null,{"$f":"+C911*$K$4","v":12272.68},7918.2000000000007,0,{"$f":"+F760*$K$3","v":139.41468750000001},0]
[25,null,{"$f":"+C912*$K$4","v":12451.29},8033.7400000000007,0,{"$f":"+F761*$K$3","v":140.94609375000002},0]
[26,null,{"$f":"+C913*$K$4","v":12708.34},8199.630000000001,0,{"$f":"+F762*$K$3","v":142.47750000000002},0]
[27,null,{"$f":"+C914*$K$4","v":12974.400000000001},8371.35,0,{"$f":"+F763*$K$3","v":144.91640625000002},0]
[28,null,{"$f":"+C915*$K$4","v":13251.060000000001},8549.43,0,{"$f":"+F764*$K$3","v":147.41203125000001},0]
[29,null,{"$f":"+C916*$K$4","v":13538.320000000002},8734.93,0,{"$f":"+F765*$K$3","v":149.96437500000002},0]
[30,null,{"$f":"+C917*$K$4","v":13832.470000000001},8925.73,0,{"$f":"+F766*$K$3","v":152.68687500000001},0]
[31,null,{"$f":"+C918*$K$4","v":14138.28},9121.83,0,{"$f":"+F767*$K$3","v":155.57953125000003},0]
[32,null,{"$f":"+C919*$K$4","v":14452.570000000002},9324.82,0,{"$f":"+F768*$K$3","v":158.47218750000002},0]
[33,null,{"$f":"+C920*$K$4","v":14778.52},9534.7000000000007,0,{"$f":"+F769*$K$3","v":161.47828125000001},0]
[34,null,{"$f":"+C921*$K$4","v":15112.42},9750.94,0,{"$f":"+F770*$K$3","v":164.65453125000005},0]
[35,null,{"$f":"+C922*$K$4","v":15456.390000000001},9972.4800000000014,0,{"$f":"+F771*$K$3","v":167.94421875000003},0]
[36,null,{"$f":"+C923*$K$4","v":15810.43},10200.380000000001,0,{"$f":"+F772*$K$3","v":171.46078125000003},0]
[37,null,{"$f":"+C924*$K$4","v":16172.95},10434.640000000001,0,{"$f":"+F773*$K$3","v":174.97734375000002},0]
[38,null,{"$f":"+C925*$K$4","v":16544.48},10675.26,0,{"$f":"+F774*$K$3","v":178.60734375000004},0]
[39,null,{"$f":"+C926*$K$4","v":16928.73},10921.18,0,{"$f":"+F775*$K$3","v":182.35078125000001},0]
[40,null,{"$f":"+C927*$K$4","v":17319.870000000003},11173.99,0,{"$f":"+F776*$K$3","v":186.26437500000003},0]
[41,null,{"$f":"+C928*$K$4","v":17722.14},11433.69,0,{"$f":"+F777*$K$3","v":190.12125000000003},0]
[42,null,{"$f":"+C929*$K$4","v":18132.36},11699.220000000001,0,{"$f":"+F778*$K$3","v":194.20500000000004},0]
[43,null,{"$f":"+C930*$K$4","v":18552.120000000003},11969.52,0,{"$f":"+F779*$K$3","v":198.45890625000004},0]
[44,null,{"$f":"+C931*$K$4","v":18982.48},12248.300000000001,0,{"$f":"+F780*$K$3","v":202.93968750000005},0]
[45,null,{"$f":"+C932*$K$4","v":19424.5},12530.79,0,{"$f":"+F781*$K$3","v":207.36375000000004},0]
[46,null,{"$f":"+C933*$K$4","v":19873.41},12821.76,0,{"$f":"+F782*$K$3","v":211.95796875000002},0]
[47,null,{"$f":"+C934*$K$4","v":20332.920000000002},13118.560000000001,0,{"$f":"+F783*$K$3","v":216.55218750000003},0]
[48,null,{"$f":"+C935*$K$4","v":20801.440000000002},13421.19,0,{"$f":"+F784*$K$3","v":221.48671875000005},0]
[49,null,{"$f":"+C936*$K$4","v":21280.560000000001},13729.12,0,{"$f":"+F785*$K$3","v":226.30781250000004},0]
[50,null,{"$f":"+C937*$K$4","v":21769.22},14045.53,0,{"$f":"+F786*$K$3","v":231.29906250000005},0]
[51,null,{"$f":"+C938*$K$4","v":22265.83},14366.18,0,{"$f":"+F787*$K$3","v":236.46046875000002},0]
[52,null,{"$f":"+C939*$K$4","v":22773.040000000001},14693.19,0,{"$f":"+F788*$K$3","v":241.73531250000002},0]
[53,null,{"$f":"+C940*$K$4","v":23290.32},15025.5,0,{"$f":"+F789*$K$3","v":247.12359375000003},0]
[54,null,{"$f":"+C941*$K$4","v":23817.670000000002},15366.820000000002,0,{"$f":"+F790*$K$3","v":252.68203125000005},0]
[55,null,{"$f":"+C942*$K$4","v":24353.5},15713.44,0,{"$f":"+F791*$K$3","v":258.18375000000003},0]
[56,null,{"$f":"+C943*$K$4","v":24898.34},16064.300000000001,0,{"$f":"+F792*$K$3","v":263.96906250000001},0]
[57,null,{"$f":"+C944*$K$4","v":25454.84},16423.64,0,{"$f":"+F793*$K$3","v":269.75437500000004},0]
[58,null,{"$f":"+C945*$K$4","v":26019.82},16786.690000000002,0,{"$f":"+F794*$K$3","v":275.82328125000004},0]
[59,null,{"$f":"+C946*$K$4","v":26593.81},17157.690000000002,0,{"$f":"+F795*$K$3","v":281.89218750000003},0]
[60,null,{"$f":"+C947*$K$4","v":27178.400000000001},17535.580000000002,0,{"$f":"+F796*$K$3","v":287.96109375000009},0]
[61,null,{"$f":"+C948*$K$4","v":30244.45},19513.54,0,{"$f":"+F797*$K$3","v":294.37031250000001},0]
[62,null,{"$f":"+C949*$K$4","v":33551.120000000003},21646.260000000002,0,{"$f":"+F798*$K$3","v":327.60750000000007},0]
[63,null,{"$f":"+C950*$K$4","v":37098.94},23934.800000000003,0,{"$f":"+F799*$K$3","v":363.79406250000005},0]
[64,null,{"$f":"+C951*$K$4","v":40886.85},26377.57,0,{"$f":"+F800*$K$3","v":402.93000000000006},0]
[65,null,{"$f":"+C952*$K$4","v":44914.32},28977.75,0,{"$f":"+F801*$K$3","v":444.84515625000006},0]
[66,null,{"$f":"+C953*$K$4","v":49184},31731.63,0,{"$f":"+F802*$K$3","v":489.65296875000007},0]
[67,null,{"$f":"+C954*$K$4","v":53692.18},34640.800000000003,0,{"$f":"+F803*$K$3","v":537.52359375000003},0]
[68,null,{"$f":"+C955*$K$4","v":58442.04},37704.730000000003,0,{"$f":"+F804*$K$3","v":588.34359375000008},0]
[69,null,{"$f":"+C956*$K$4","v":63431.460000000006},40924.480000000003,0,{"$f":"+F805*$K$3","v":641.77265625000007},0]
[70,null,{"$f":"+C957*$K$4","v":68662.03},44299.520000000004,0,{"$f":"+F806*$K$3","v":698.37796875000004},0]
[71,null,{"$f":"+C958*$K$4","v":74133.75},47828.26,0,{"$f":"+F807*$K$3","v":757.81921875000012},0]
[72,null,{"$f":"+C959*$K$4","v":79845.56},51513.880000000005,0,{"$f":"+F808*$K$3","v":820.20984375000012},0]
[73,null,{"$f":"+C960*$K$4","v":85799.05},55354.26,0,{"$f":"+F809*$K$3","v":885.3229687500002},0]
[74,null,{"$f":"+C961*$K$4","v":91992.63},59349.93,0,{"$f":"+F810*$K$3","v":953.32875000000013},0]
[75,null,{"$f":"+C962*$K$4","v":98423.650000000009},63499.83,0,{"$f":"+F811*$K$3","v":1024.4540625000002},0]
[76,null,{"$f":"+C963*$K$4","v":98423.650000000009},63499.83,0,{"$f":"+F812*$K$3","v":1098.1884375000002},0]
[77,null,{"$f":"+C964*$K$4","v":98423.650000000009},63499.83,0,{"$f":"+F813*$K$3","v":1098.1884375000002},0]
[78,null,{"$f":"+C965*$K$4","v":98423.650000000009},63499.83,0,{"$f":"+F814*$K$3","v":1098.1884375000002},0]
[79,null,{"$f":"+C966*$K$4","v":98423.650000000009},63499.83,0,{"$f":"+F815*$K$3","v":1098.1884375000002},0]
[80,null,{"$f":"+C967*$K$4","v":98423.650000000009},63499.83,0,{"$f":"+F816*$K$3","v":1098.1884375000002},0]
[81,null,{"$f":"+C968*$K$4","v":98423.650000000009},63499.83,0,{"$f":"+F817*$K$3","v":1098.1884375000002},0]
[82,null,{"$f":"+C969*$K$4","v":98423.650000000009},63499.83,0,{"$f":"+F818*$K$3","v":1098.1884375000002},0]
[83,null,{"$f":"+C970*$K$4","v":98423.650000000009},63499.83,0,{"$f":"+F819*$K$3","v":1098.1884375000002},0]
[84,"o más",{"$f":"+C971*$K$4","v":98423.650000000009},63499.83,0,{"$f":"+F820*$K$3","v":1098.1884375000002},0]
[1,"Hijo",{"$f":"+C972*$K$4","v":5090.12},3283.88,0,{"$f":"+F821*$K$3","v":1098.1884375000002},0]
[2,"Hijos",{"$f":"+C973*$K$4","v":8651.19},5582.4900000000007,0,{"$f":"+F822*$K$3","v":59.724843750000005},0]
[3,"Hijos o más",{"$f":"+C974*$K$4","v":12213.32},7879.51,0,{"$f":"+F823*$K$3","v":101.46984375000002},0]