{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["INGRESO DE DATOS","Bupa MAX","Tablas"],"not_rendered":{"charts":0,"images":2,"macros":1,"external_links":0,"defined_names":0,"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":23,"n_cols":12,"rows_kept":23,"cut":false,"hidden":false,"merged":[[7,0,7,9],[11,3,11,9],[20,3,20,9]]}
[]
[null,null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[null,null,null,null,null,null,null,null," "," "," "," "]
[]
["COTIZACIÓN DE SEGURO MÉDICO"]
[]
["INGRESE LOS DATOS DEL PROPUESTO ASEGURADO: "]
[]
[null,null,"Nombre del Asegurado principal: ","NOMBRE Y APELLIDO"]
[]
[null,null,null,null,null,"Número de adultos en la póliza: ",1,null,"Número de hijos en la póliza: ",0]
[]
[null,null,null,null,null," Edad del titular: ",18,null,"Edad de cónyuge: ",18]
[]
[]
["INGRESE EL NOMBRE DE LA AGENCIA ASESORA: "]
[]
[null,null,"Nombre de la Agencia: ","AGENCIA"]
[]
["3. ESCOJA EL PRODUCTO PARA VISUALIZAR LA COTIZACION RESPECTIVA :"]

{"sheet":"Bupa MAX","index":1,"n_rows":50,"n_cols":11,"rows_kept":50,"cut":false,"hidden":false,"merged":[[48,3,48,10],[49,3,51,10],[13,5,13,10],[9,0,9,10],[11,0,11,1],[11,5,11,10],[16,3,16,4]]}
[]
[null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null," "," "," "," "]
[]
["COTIZACION DE SEGURO MÉDICO"]
[]
["BENEFICIOS",null,null,null,"Nombre del asegurado :",{"$f":"+'INGRESO DE DATOS'!$D$12","v":"NOMBRE Y APELLIDO"}]
[]
[null,null,null,null,"Broker / Agente :",{"$f":"+'INGRESO DE DATOS'!$D$21","v":"AGENCIA"}]
[]
[null,null,null,null,null,null,"Número de adultos en la póliza:",{"$f":"+'INGRESO DE DATOS'!$G$14","v":1},null,"Edad de Titular :",{"$f":"+'INGRESO DE DATOS'!$G$16","v":18}]
[]
[null,null,null,null,null,null,"Número hijos (menos 24 de años):",{"$f":"+'INGRESO DE DATOS'!$J$14","v":0},null,"Edad de Cónyuge:",{"$f":"+'INGRESO DE DATOS'!$J$16","v":18}]
[null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,"Fecha de cotización: ",{"$f":"NOW()","v":"2023-01-24T12:01:17.950"}]
[]
[null,null,null,null,null,null,true,null,"COMPLICACIONES DE MATERNIDAD"]
[]
[null,null,null,null,null,null,true,null,"TRASPLANTE DE ORGANOS"]
[null,null,null,null," "]
[null,null,null,"Deducibles",null,null,"PLAN 2","PLAN 3","PLAN 4","PLAN 5","PLAN 6"]
[null,null,null,"Dentro o fuera del pais de residencia",null,null,2500,5000,10000,20000,50000]
[]
[null,null,null,"Tarifas Anuales"]
[null,null,null,"Prima de Titular :",null,null,{"$f":"VLOOKUP($K$16,Tablas!$A$6:$H$68,4,TRUE)","v":1622},{"$f":"VLOOKUP($K$16,Tablas!$A$6:$H$68,5,TRUE)","v":1170},{"$f":"VLOOKUP($K$16,Tablas!$A$6:$H$68,6,TRUE)","v":944},{"$f":"VLOOKUP($K$16,Tablas!$A$6:$H$68,7,TRUE)","v":742},{"$f":"VLOOKUP($K$16,Tablas!$A$6:$H$68,8,TRUE)","v":520}]
[null,null,null,"Prima de Cónyuge",null,null,{"$f":"IF($H$16=1,0,(VLOOKUP($K$18,Tablas!$A$6:$H$68,4,TRUE)))","v":0},{"$f":"IF($H$16=1,0,(VLOOKUP($K$18,Tablas!$A$6:$H$68,5,TRUE)))","v":0},{"$f":"IF($H$16=1,0,(VLOOKUP($K$18,Tablas!$A$6:$H$68,6,TRUE)))","v":0},{"$f":"IF($H$16=1,0,(VLOOKUP($K$18,Tablas!$A$6:$H$68,7,TRUE)))","v":0},{"$f":"IF($H$16=1,0,(VLOOKUP($K$18,Tablas!$A$6:$H$68,8,TRUE)))","v":0}]
[null,null,null,"Primas Hijos :",null,null,{"$f":"IF($H$18=0,0,(VLOOKUP($H$18,Tablas!$A$69:$H$71,4,TRUE)))","v":0},{"$f":"IF($H$18=0,0,(VLOOKUP($H$18,Tablas!$A$69:$H$71,5,TRUE)))","v":0},{"$f":"IF($H$18=0,0,(VLOOKUP($H$18,Tablas!$A$69:$H$71,6,TRUE)))","v":0},{"$f":"IF($H$18=0,0,(VLOOKUP($H$18,Tablas!$A$69:$H$71,7,TRUE)))","v":0},{"$f":"IF($H$18=0,0,(VLOOKUP($H$18,Tablas!$A$69:$H$71,8,TRUE)))","v":0}]
[null,null,null,"Prima Rider Complic. Maternidad",null,null,{"$f":"+IF($G$22=FALSE,0,Tablas!D$72)","v":225},{"$f":"+IF($G$22=FALSE,0,Tablas!E$72)","v":225},{"$f":"+IF($G$22=FALSE,0,Tablas!F$72)","v":225},{"$f":"+IF($G$22=FALSE,0,Tablas!G$72)","v":225},{"$f":"+IF($G$22=FALSE,0,Tablas!H$72)","v":225}]
[null,null,null,"Prima Rider Trasplante Organos",null,null,{"$f":"+IF($G$24=FALSE,0,Tablas!D$73)","v":300},{"$f":"+IF($G$24=FALSE,0,Tablas!E$73)","v":300},{"$f":"+IF($G$24=FALSE,0,Tablas!F$73)","v":300},{"$f":"+IF($G$24=FALSE,0,Tablas!G$73)","v":300},{"$f":"+IF($G$24=FALSE,0,Tablas!H$73)","v":300}]
[null,null,null,"TOTAL PRIMA NETA :",null,null,{"$f":"SUM(G30:G34)","v":2147},1695,1469,1267,1045]
[null,null,null,"Costo Administrativo Anual :",null,null,75,75,75,75,75]
[null,null,null,"GRAN TOTAL :",null,null,{"$f":"SUM(G35:G36)","v":2222},{"$f":"SUM(H35:H36)","v":1770},{"$f":"SUM(I35:I36)","v":1544},{"$f":"SUM(J35:J36)","v":1342},{"$f":"SUM(K35:K36)","v":1120}]
[]
[null,null,null,"Tarifas Semestrales"]
[null,null,null,"Prima de Titular :",null,null,{"$f":"VLOOKUP($K$16,Tablas!$A$78:$H$140,4,TRUE)","v":859.66000000000008},{"$f":"VLOOKUP($K$16,Tablas!$A$78:$H$140,5,TRUE)","v":620.1},{"$f":"VLOOKUP($K$16,Tablas!$A$78:$H$140,6,TRUE)","v":500.32000000000005},{"$f":"VLOOKUP($K$16,Tablas!$A$78:$H$140,7,TRUE)","v":393.26000000000005},{"$f":"VLOOKUP($K$16,Tablas!$A$78:$H$140,8,TRUE)","v":275.60000000000002}]
[null,null,null,"Prima de Cónyuge",null,null,{"$f":"IF($H$16=1,0,(VLOOKUP($K$18,Tablas!$A$78:$H$140,4,TRUE)))","v":0},{"$f":"IF($H$16=1,0,(VLOOKUP($K$18,Tablas!$A$78:$H$140,5,TRUE)))","v":0},{"$f":"IF($H$16=1,0,(VLOOKUP($K$18,Tablas!$A$78:$H$140,6,TRUE)))","v":0},{"$f":"IF($H$16=1,0,(VLOOKUP($K$18,Tablas!$A$78:$H$140,7,TRUE)))","v":0},{"$f":"IF($H$16=1,0,(VLOOKUP($K$18,Tablas!$A$78:$H$140,8,TRUE)))","v":0}]
[null,null,null,"Primas Hijos :",null,null,{"$f":"IF($H$18=0,0,(VLOOKUP($H$18,Tablas!$A$141:$H$143,4,TRUE)))","v":0},{"$f":"IF($H$18=0,0,(VLOOKUP($H$18,Tablas!$A$141:$H$143,5,TRUE)))","v":0},{"$f":"IF($H$18=0,0,(VLOOKUP($H$18,Tablas!$A$141:$H$143,6,TRUE)))","v":0},{"$f":"IF($H$18=0,0,(VLOOKUP($H$18,Tablas!$A$141:$H$143,7,TRUE)))","v":0},{"$f":"IF($H$18=0,0,(VLOOKUP($H$18,Tablas!$A$141:$H$143,8,TRUE)))","v":0}]
[null,null,null,"Prima Rider Complic. Maternidad",null,null,{"$f":"+IF($G$22=FALSE,0,Tablas!D$144)","v":119.25},{"$f":"+IF($G$22=FALSE,0,Tablas!E$144)","v":119.25},{"$f":"+IF($G$22=FALSE,0,Tablas!F$144)","v":119.25},{"$f":"+IF($G$22=FALSE,0,Tablas!G$144)","v":119.25},{"$f":"+IF($G$22=FALSE,0,Tablas!H$144)","v":119.25}]
[null,null,null,"Prima Rider Trasplante Organos",null,null,{"$f":"+IF($G$24=FALSE,0,Tablas!D$145)","v":159},{"$f":"+IF($G$24=FALSE,0,Tablas!E$145)","v":159},{"$f":"+IF($G$24=FALSE,0,Tablas!F$145)","v":159},{"$f":"+IF($G$24=FALSE,0,Tablas!G$145)","v":159},{"$f":"+IF($G$24=FALSE,0,Tablas!H$145)","v":159}]
[null,null,null,"TOTAL PRIMA NETA :",null,null,{"$f":"SUM(G40:G44)","v":1137.9100000000001},898.35,778.57,671.51,553.85]
[null,null,null,"Costo Administrativo Anual :",null,null,75,75,75,75,75]
[null,null,null,"GRAN TOTAL  (1ra Cuota) :",null,null,{"$f":"SUM(G45:G46)","v":1212.9100000000001},{"$f":"SUM(H45:H46)","v":973.35},{"$f":"SUM(I45:I46)","v":853.57},{"$f":"SUM(J45:J46)","v":746.51},{"$f":"SUM(K45:K46)","v":628.85}]
[null,null,null,"GRAN TOTAL  (2da Cuota) :",null,null,{"$f":"G45","v":1137.9100000000001},{"$f":"H45","v":898.35},778.57,671.51,553.85]
[null,null,null,"Tarifas en US $ -  Válidas desde 01 Enero 2023"]
[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":"Tablas","index":2,"n_rows":145,"n_cols":13,"rows_kept":145,"cut":false,"hidden":true,"merged":[[1,0,1,7],[2,0,2,7],[75,0,75,1],[75,2,75,6],[74,0,74,7],[3,0,3,1],[3,2,3,6]]}
[]
["BUPA MAX",null,null,null,null,null,null,null,null,"FACTOR SEMESTRAL :",null,0.53]
["TARIFAS ANUALES"]
["EDAD"]
[" "," ","DW1","DW2","DW3","DW4","DW5","DW6","DW2","DW3","DW4","DW5","DW6"]
[18,null,6567,1622,1170,944,742,520,0,0,0,0,0]
[19,null,null,1680,1210,977,763,535,0,0,0,0,0]
[20,null,null,1729,1247,1009,790,554,0,0,0,0,0]
[21,null,null,1787,1287,1040,811,570,0,0,0,0,0]
[22,null,null,1843,1327,1074,839,589,0,0,0,0,0]
[23,null,null,1901,1366,1105,865,608,0,0,0,0,0]
[24,null,null,1960,1405,1139,888,624,0,0,0,0,0]
[25,null,6892,2015,1449,1170,912,641,0,0,0,0,0]
[26,null,null,2074,1489,1208,937,658,0,0,0,0,0]
[27,null,null,2132,1529,1240,961,673,0,0,0,0,0]
[28,null,null,2261,1621,1311,1019,714,0,0,0,0,0]
[29,null,null,2385,1713,1380,1074,751,0,0,0,0,0]
[30,null,7125,2512,1804,1455,1127,791,0,0,0,0,0]
[31,null,null,2639,1901,1529,1182,828,0,0,0,0,0]
[32,null,null,2766,1995,1600,1239,868,0,0,0,0,0]
[33,null,null,2832,2034,1639,1261,882,0,0,0,0,0]
[34,null,null,2899,2074,1682,1286,900,0,0,0,0,0]
[35,null,7966,2963,2114,1720,1306,918,0,0,0,0,0]
[36,null,null,3028,2153,1760,1329,932,0,0,0,0,0]
[37,null,null,3098,2192,1800,1352,944,0,0,0,0,0]
[38,null,null,3198,2263,1850,1395,977,0,0,0,0,0]
[39,null,null,3299,2330,1901,1435,1005,0,0,0,0,0]
[40,null,9219,3404,2400,1951,1476,1036,0,0,0,0,0]
[41,null,null,3503,2470,2005,1520,1062,0,0,0,0,0]
[42,null,null,3607,2534,2052,1559,1091,0,0,0,0,0]
[43,null,null,3745,2629,2128,1619,1132,0,0,0,0,0]
[44,null,null,3886,2726,2207,1675,1174,0,0,0,0,0]
[45,null,10294,4032,2821,2282,1730,1213,0,0,0,0,0]
[46,null,null,4169,2915,2359,1792,1252,0,0,0,0,0]
[47,null,null,4311,3008,2436,1850,1296,0,0,0,0,0]
[48,null,null,4547,3173,2582,1975,1380,0,0,0,0,0]
[49,null,null,4783,3335,2728,2099,1471,0,0,0,0,0]
[50,null,13377,5016,3498,2878,2224,1559,0,0,0,0,0]
[51,null,null,5251,3661,3024,2348,1644,0,0,0,0,0]
[52,null,null,5487,3821,3171,2475,1730,0,0,0,0,0]
[53,null,null,5701,4011,3357,2593,1820,0,0,0,0,0]
[54,null,null,5913,4196,3544,2714,1901,0,0,0,0,0]
[55,null,14228,6127,4384,3728,2832,1985,0,0,0,0,0]
[56,null,null,6340,4571,3922,2951,2068,0,0,0,0,0]
[57,null,null,6559,4757,4109,3068,2150,0,0,0,0,0]
[58,null,null,6904,4948,4253,3190,2235,0,0,0,0,0]
[59,null,null,7246,5133,4402,3306,2318,0,0,0,0,0]
[60,null,15133,7594,5318,4547,3427,2400,0,0,0,0,0]
[61,null,16253,7881,5513,4745,3561,2491,0,0,0,0,0]
[62,null,17785,8239,5772,4975,3726,2610,0,0,0,0,0]
[63,null,18901,8663,6064,5231,3920,2744,0,0,0,0,0]
[64,null,20440,9151,6409,5536,4145,2901,0,0,0,0,0]
[65,null,21418,9567,6866,5927,4425,3100,0,0,0,0,0]
[66,null,22390,10335,7390,6377,4756,3330,0,0,0,0,0]
[67,null,24449,11168,7985,6890,5141,3595,0,0,0,0,0]
[68,null,27063,12103,8663,7473,5580,3904,0,0,0,0,0]
[69,null,29766,13219,9463,8162,6091,4263,0,0,0,0,0]
[70,null,35226,14007,9963,8510,6377,4463,0,0,0,0,0]
[71,null,36603,15424,10969,9459,7025,4921,0,0,0,0,0]
[72,null,37639,17072,12143,10469,7780,5449,0,0,0,0,0]
[73,null,39022,18947,13481,11614,8641,6047,0,0,0,0,0]
[74,null,39710,21122,15028,12962,9633,6747,0,0,0,0,0]
[75,null,41434,23769,16863,14480,10801,7557,0,0,0,0,0]
[76,null,null,26651,18905,16291,12106,8475,0,0,0,0,0]
[77,null,null,29937,21233,18311,13601,9522,0,0,0,0,0]
[78,null,null,33635,23857,20573,15282,10698,0,0,0,0,0]
[79,null,null,37790,26806,23117,17167,12019,0,0,0,0,0]
[80,null,null,42762,30333,26154,19430,13601,0,0,0,0,0]
["1 Child","Hijo",2270,950,670,555,456,319,0,0,0,0,0]
["2 Children","Hijos",3566,1461,1062,875,714,501,0,0,0,0,0]
["3+ Children","Hijos o más",5193,2114,1546,1268,1037,725,0,0,0,0,0]
[1,"Rider Comp. Maternidad",0,225,225,225,225,225]
[1,"Transplante de organos",0,300,300,300,300,300]
[]
["TARIFAS SEMESTRALES "]
["EDAD"]
[" "," ","DW1","DW2","DW3","DW4","DW5","DW6"]
[18,null,{"$f":"+C6*$L$2","v":3480.51},{"$f":"+D6*$L$2","v":859.66000000000008},620.1,500.32000000000005,393.26000000000005,275.60000000000002,"DW2","DW3","DW4","DW5","DW6"]
[19,null,{"$f":"+C7*$L$2","v":0},890.40000000000009,641.30000000000007,517.81000000000006,404.39000000000004,283.55,0,0,0,0,0]
[20,null,0,916.37,660.91000000000008,534.77,418.70000000000005,293.62,0,0,0,0,0]
[21,null,0,947.11,682.11,551.20000000000005,429.83000000000004,302.10000000000002,0,0,0,0,0]
[22,null,0,976.79000000000008,703.31000000000006,569.22,444.67,312.17,0,0,0,0,0]
[23,null,0,1007.5300000000001,723.98,585.65,458.45000000000005,322.24,0,0,0,0,0]
[24,null,0,1038.8,744.65000000000009,603.67000000000007,470.64000000000004,330.72,0,0,0,0,0]
[25,null,3652.76,1067.95,767.97,620.1,483.36,339.73,0,0,0,0,0]
[26,null,0,1099.22,789.17000000000007,640.24,496.61,348.74,0,0,0,0,0]
[27,null,0,1129.96,810.37,657.2,509.33000000000004,356.69,0,0,0,0,0]
[28,null,0,1198.3300000000002,859.13,694.83,540.07000000000005,378.42,0,0,0,0,0]
[29,null,0,1264.05,907.8900000000001,731.40000000000009,569.22,398.03000000000003,0,0,0,0,0]
[30,null,3776.25,1331.3600000000001,956.12,771.15000000000009,597.31000000000006,419.23,0,0,0,0,0]
[31,null,0,1398.67,1007.5300000000001,810.37,626.46,438.84000000000003,0,0,0,0,0]
[32,null,0,1465.98,1057.3500000000001,848,656.67000000000007,460.04,0,0,0,0,0]
[33,null,0,1500.96,1078.02,868.67000000000007,668.33,467.46000000000004,0,0,0,0,0]
[34,null,0,1536.47,1099.22,891.46,681.58,477,0,0,0,0,0]
[35,null,4221.9800000000005,1570.39,1120.42,911.6,692.18000000000006,486.54,0,0,0,0,0]
[36,null,0,1604.8400000000001,1141.0900000000001,932.80000000000007,704.37,493.96000000000004,0,0,0,0,0]
[37,null,0,1641.94,1161.76,954,716.56000000000006,500.32000000000005,0,0,0,0,0]
[38,null,0,1694.94,1199.3900000000001,980.5,739.35,517.81000000000006,0,0,0,0,0]
[39,null,0,1748.47,1234.9000000000001,1007.5300000000001,760.55000000000007,532.65,0,0,0,0,0]
[40,null,4886.0700000000006,1804.1200000000001,1272,1034.03,782.28000000000009,549.08000000000004,0,0,0,0,0]
[41,null,0,1856.5900000000001,1309.1000000000001,1062.6500000000001,805.6,562.86,0,0,0,0,0]
[42,null,0,1911.71,1343.02,1087.56,826.2700000000001,578.23,0,0,0,0,0]
[43,null,0,1984.8500000000001,1393.3700000000001,1127.8400000000001,858.07,599.96,0,0,0,0,0]
[44,null,0,2059.58,1444.78,1169.71,887.75,622.22,0,0,0,0,0]
[45,null,5455.8200000000006,2136.96,1495.13,1209.46,916.90000000000009,642.89,0,0,0,0,0]
[46,null,0,2209.5700000000002,1544.95,1250.27,949.76,663.56000000000006,0,0,0,0,0]
[47,null,0,2284.83,1594.24,1291.0800000000002,980.5,686.88,0,0,0,0,0]
[48,null,0,2409.9100000000003,1681.69,1368.46,1046.75,731.40000000000009,0,0,0,0,0]
[49,null,0,2534.9900000000002,1767.5500000000002,1445.8400000000001,1112.47,779.63,0,0,0,0,0]
[50,null,7089.81,2658.48,1853.94,1525.3400000000001,1178.72,826.2700000000001,0,0,0,0,0]
[51,null,0,2783.03,1940.3300000000002,1602.72,1244.44,871.32,0,0,0,0,0]
[52,null,0,2908.11,2025.13,1680.63,1311.75,916.90000000000009,0,0,0,0,0]
[53,null,0,3021.53,2125.83,1779.21,1374.29,964.6,0,0,0,0,0]
[54,null,0,3133.8900000000003,2223.88,1878.3200000000002,1438.42,1007.5300000000001,0,0,0,0,0]
[55,null,7540.84,3247.31,2323.52,1975.8400000000001,1500.96,1052.05,0,0,0,0,0]
[56,null,0,3360.2000000000003,2422.63,2078.6600000000003,1564.03,{"$f":"+H44*$L$2","v":1096.04},0,0,0,0,0]
[57,null,0,{"$f":"+D45*$L$2","v":3476.27},2521.21,2177.77,1626.0400000000002,1139.5,0,0,0,0,0]
[58,null,0,{"$f":"+D46*$L$2","v":3659.1200000000003},2622.44,2254.09,1690.7,1184.55,0,0,0,0,0]
[59,null,0,{"$f":"+D47*$L$2","v":3840.38},2720.4900000000002,2333.06,1752.18,1228.54,0,0,0,0,0]
[60,null,8020.4900000000007,{"$f":"+D48*$L$2","v":4024.82},2818.54,2409.9100000000003,1816.3100000000002,1272,0,0,0,0,0]
[61,null,8614.09,{"$f":"+D49*$L$2","v":4176.93},2921.8900000000003,2514.85,1887.3300000000002,1320.23,0,0,0,0,0]
[62,null,9426.0500000000011,{"$f":"+D50*$L$2","v":4366.67},3059.1600000000003,2636.75,1974.7800000000002,1383.3000000000002,0,0,0,0,0]
[63,null,10017.530000000001,{"$f":"+D51*$L$2","v":4591.3900000000003},3213.92,2772.4300000000003,2077.6,1454.3200000000002,0,0,0,0,0]
[64,null,10833.2,{"$f":"+D52*$L$2","v":4850.0300000000007},3396.77,2934.08,2196.85,1537.53,0,0,0,0,0]
[65,null,11351.54,{"$f":"+D53*$L$2","v":5070.51},3638.98,3141.31,2345.25,1643,0,0,0,0,0]
[66,null,11866.7,{"$f":"+D54*$L$2","v":5477.55},3916.7000000000003,3379.81,2520.6800000000003,1764.9,0,0,0,0,0]
[67,null,12957.970000000001,{"$f":"+D55*$L$2","v":5919.04},4232.05,3651.7000000000003,2724.73,1905.3500000000001,0,0,0,0,0]
[68,null,14343.390000000001,{"$f":"+D56*$L$2","v":6414.59},4591.3900000000003,3960.69,2957.4,2069.12,0,0,0,0,0]
[69,null,15775.980000000001,{"$f":"+D57*$L$2","v":7006.0700000000006},5015.3900000000003,4325.8600000000006,3228.23,2259.3900000000003,0,0,0,0,0]
[70,null,18669.780000000002,{"$f":"+D58*$L$2","v":7423.71},5280.39,4510.3,3379.81,2365.3900000000003,0,0,0,0,0]
[71,null,19399.59,{"$f":"+D59*$L$2","v":8174.72},5813.5700000000006,5013.2700000000004,3723.25,2608.13,0,0,0,0,0]
[72,null,19948.670000000002,{"$f":"+D60*$L$2","v":9048.16},6435.79,5548.5700000000006,4123.4000000000005,2887.9700000000003,0,0,0,0,0]
[73,null,20681.66,{"$f":"+D61*$L$2","v":10041.91},7144.93,6155.42,4579.7300000000005,3204.9100000000003,0,0,0,0,0]
[74,null,21046.3,{"$f":"+D62*$L$2","v":11194.66},7964.84,6869.8600000000006,5105.4900000000007,3575.9100000000003,0,0,0,0,0]
[75,null,21960.02,{"$f":"+D63*$L$2","v":12597.570000000002},8937.3900000000012,7674.4000000000005,5724.5300000000007,4005.21,0,0,0,0,0]
[76,null,0,{"$f":"+D64*$L$2","v":14125.03},10019.65,8634.23,6416.18,4491.75,0,0,0,0,0]
[77,null,0,{"$f":"+D65*$L$2","v":15866.61},11253.49,9704.83,7208.5300000000007,5046.66,0,0,0,0,0]
[78,null,0,{"$f":"+D66*$L$2","v":17826.55},12644.210000000001,10903.69,8099.46,5669.9400000000005,0,0,0,0,0]
[79,null,0,{"$f":"+D67*$L$2","v":20028.7},14207.18,12252.01,9098.51,6370.0700000000006,0,0,0,0,0]
[80,null,0,{"$f":"+D68*$L$2","v":22663.86},16076.490000000002,13861.62,10297.9,7208.5300000000007,0,0,0,0,0]
["1 Child","Hijo",1203.1000000000001,{"$f":"+D69*$L$2","v":503.5},355.1,294.15000000000003,241.68,169.07000000000002,0,0,0,0,0]
["2 Children","Hijos",1889.98,{"$f":"+D70*$L$2","v":774.33},562.86,463.75,378.42,265.53000000000003,0,0,0,0,0]
["3+ Children","Hijos o más",{"$f":"+C71*$L$2","v":2752.29},1120.42,819.38,672.04000000000008,549.61,384.25,0,0,0,0,0]
[1,"Rider Comp. Maternidad",0,119.25,119.25,119.25,119.25,119.25]
[1,"Transplante de organos",0,159,159,159,159,159]