{"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":8,"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":27,"n_cols":11,"rows_kept":27,"cut":false,"hidden":false,"merged":[[11,0,11,9],[24,3,24,4],[24,8,24,9],[18,7,18,8],[14,1,14,2],[16,1,16,2],[14,3,14,9],[16,7,16,8],[18,1,18,2],[21,4,21,6]]}
[]
[null,null,null,null,null,null,null,null,null," "," "]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null," "," "]
[]
[" Tarifas efectivas a partir del 1ro de enero de 2023"]
[]
[]
[null,"Nombre del Asegurado Titular",null,"NOMBRE COMPLETO"]
[]
[null,"Número de adultos en la póliza",null,2,null,null,null,"Número de niños en la póliza",null,2]
[]
[null,"Edad del Asegurado Titular",null,32,null,null,null,"Edad del/la cónyuge ",null,46]
[]
[]
[null,null,null,null," Variante con coaseguro fuera del país de residencia",null,null,false]
[]
[]
[]
[]
[null,1,null,1]

{"sheet":"Global Ultimate","index":1,"n_rows":72,"n_cols":10,"rows_kept":72,"cut":false,"hidden":false,"merged":[[71,4,73,7],[70,4,70,7],[56,4,56,5],[32,4,32,5],[51,4,51,5],[69,4,69,7],[62,4,62,5],[63,4,63,5],[68,4,68,5],[58,4,58,7],[36,0,37,0],[36,1,37,1],[44,4,44,5],[50,4,50,5],[12,0,12,1],[12,3,12,4],[14,3,14,4],[16,3,16,4],[18,3,19,4],[12,5,12,7],[24,4,24,7],[34,4,34,7],[46,4,46,7]]}
[]
[]
[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$15","v":"NOMBRE COMPLETO"}]
[]
[null,null,null,"Número de adultos en la póliza",null,{"$f":"+'INGRESO DE DATOS'!$D$17","v":2},"Edad del Asegurado Titular",{"$f":"+'INGRESO DE DATOS'!$D$19","v":32}]
[]
[null,null,null,"Número de niños en la póliza",null,{"$f":"+'INGRESO DE DATOS'!$J$17","v":2},"Edad del/la conyuge",{"$f":"+'INGRESO DE DATOS'!$J$19","v":46}]
[null,null,null,null,null,null," "," "]
[null,null,null,"Número de niños menores de 16 años",null,{"$f":"+'INGRESO DE DATOS'!$B$27","v":1},"Fecha de la cotización:",{"$f":"NOW()","v":"2023-01-18T11:15:15.680"}]
[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,{"$f":"VLOOKUP($H$15,Tablas!$A$905:$G$971,3,TRUE)","v":25106},{"$f":"VLOOKUP($H$15,Tablas!$A$905:$G$971,4,TRUE)","v":16199}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$15=1,0,(VLOOKUP($H$17,Tablas!$A$905:$G$971,3,TRUE)))","v":35241},{"$f":"IF($F$15=1,0,(VLOOKUP($H$17,Tablas!$A$905:$G$971,4,TRUE)))","v":22738}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$15=1,\n(IF($F$17=0, 0,\n (IF($F$19>$F$17, (VLOOKUP($F$17,Tablas!$A$972:$G$974,3,TRUE)),\n(IF($F$17>4,(IF($F$19=0, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(IF($F$19=1, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(IF($F$19=2, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)))))))),\n(IF($F$17=4,(IF(4-$F$19=0,(VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(4-$F$19=1,(VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(4-$F$19=2, (VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)))))))),\n(IF($F$17=3,(IF(3-$F$19=0,(VLOOKUP(1,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(3-$F$19=1,(VLOOKUP(1,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(3-$F$19=2, (VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)))))))),\n\n(IF($F$17=2,(IF(2-$F$19=0, 0,\n(IF(2-$F$19=1,(VLOOKUP(1,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(2-$F$19=2, (VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)),\n         0)))))),\n(IF($F$17=1,(IF(1-$F$19=0, 0,\n(IF(1-$F$19=1,(VLOOKUP(1,Tablas!$A$972:$G$974,3,TRUE)),0)))),0)))))))))))))),\n(IF($F$17=0, 0,\n (IF($F$19>$F$17, (VLOOKUP($F$17,Tablas!$A$972:$G$974,3,TRUE)),\n(IF($F$17=4,(IF(4-$F$19=0, 0,\n(IF(4-$F$19=1, (VLOOKUP(1,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(4-$F$19=2, (VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(4-$F$19=3, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(4-$F$19=4, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n0)))))))))),\n(IF($F$17=5,(IF(5-$F$19=0, (VLOOKUP(1,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(5-$F$19=1, (VLOOKUP(1,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(5-$F$19=2, (VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(5-$F$19=3, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(5-$F$19=4, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)))))))))))),\n(IF($F$17=6,(IF(6-$F$19=0, (VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(6-$F$19=1, (VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(6-$F$19=2, (VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(6-$F$19=3, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(6-$F$19=4, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)))))))))))),\n(IF($F$17>6,(IF(7-$F$19=0, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(7-$F$19=1, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(7-$F$19=2, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(7-$F$19=3, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(7-$F$19=4, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)))))))))))),\n\n(IF($F$17=3,(IF(3-$F$19=0,0,\n(IF(3-$F$19=1,(VLOOKUP(1,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(3-$F$19=2, (VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)))))))),\n\n(IF($F$17=2,(IF(2-$F$19=0, 0,\n(IF(2-$F$19=1,(VLOOKUP(1,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(2-$F$19=2, (VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)),\n         0)))))),\n(IF($F$17=1,(IF(1-$F$19=0, 0,\n(IF(1-$F$19=1,(VLOOKUP(1,Tablas!$A$972:$G$974,3,TRUE)),0)))),0)))))))))))))))))))","v":8825},{"$f":"IF($F$15=1,\n(IF($F$17=0, 0,\n (IF($F$19>$F$17, (VLOOKUP($F$17,Tablas!$A$972:$G$974,4,TRUE)),\n(IF($F$17>4,(IF($F$19=0, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(IF($F$19=1, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(IF($F$19=2, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)))))))),\n(IF($F$17=4,(IF(4-$F$19=0,(VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(4-$F$19=1,(VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(4-$F$19=2, (VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)))))))),\n(IF($F$17=3,(IF(3-$F$19=0,(VLOOKUP(1,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(3-$F$19=1,(VLOOKUP(1,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(3-$F$19=2, (VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)))))))),\n\n(IF($F$17=2,(IF(2-$F$19=0, 0,\n(IF(2-$F$19=1,(VLOOKUP(1,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(2-$F$19=2, (VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE)),\n         0)))))),\n(IF($F$17=1,(IF(1-$F$19=0, 0,\n(IF(1-$F$19=1,(VLOOKUP(1,Tablas!$A$972:$G$974,4,TRUE)),0)))),0)))))))))))))),\n(IF($F$17=0, 0,\n (IF($F$19>$F$17, (VLOOKUP($F$17,Tablas!$A$972:$G$974,4,TRUE)),\n(IF($F$17=4,(IF(4-$F$19=0, 0,\n(IF(4-$F$19=1, (VLOOKUP(1,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(4-$F$19=2, (VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(4-$F$19=3, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(4-$F$19=4, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n0)))))))))),\n(IF($F$17=5,(IF(5-$F$19=0, (VLOOKUP(1,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(5-$F$19=1, (VLOOKUP(1,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(5-$F$19=2, (VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(5-$F$19=3, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(5-$F$19=4, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)))))))))))),\n(IF($F$17=6,(IF(6-$F$19=0, (VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(6-$F$19=1, (VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(6-$F$19=2, (VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(6-$F$19=3, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(6-$F$19=4, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)))))))))))),\n(IF($F$17>6,(IF(7-$F$19=0, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(7-$F$19=1, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(7-$F$19=2, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(7-$F$19=3, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(7-$F$19=4, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)))))))))))),\n\n(IF($F$17=3,(IF(3-$F$19=0,0,\n(IF(3-$F$19=1,(VLOOKUP(1,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(3-$F$19=2, (VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)))))))),\n\n(IF($F$17=2,(IF(2-$F$19=0, 0,\n(IF(2-$F$19=1,(VLOOKUP(1,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(2-$F$19=2, (VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE)),\n         0)))))),\n(IF($F$17=1,(IF(1-$F$19=0, 0,\n(IF(1-$F$19=1,(VLOOKUP(1,Tablas!$A$972:$G$974,4,TRUE)),0)))),0)))))))))))))))))))","v":5693}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G26:G28)","v":69172},{"$f":"SUM(H26:H28)","v":44630}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G30+G29)*0%","v":0},{"$f":"(H30+H29)*0%","v":0}]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"SUM(G29:G31)","v":69247},{"$f":"SUM(H29:H31)","v":44705}]
[null,null,null,null,"Ahorros en tarifas de prima para niños",null,{"$f":"IF($F$15=1,IF($F$17=0,0,IF($F$19=0,0,IF($F$19=1,(VLOOKUP(1,Tablas!$A$972:$G$974,3,TRUE)),(VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE))))),\nIF($F$17=0,0,IF($F$19=0,0,IF($F$19=1,(VLOOKUP(1,Tablas!$A$972:$G$974,3,TRUE)),IF($F$19=2,(VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)), (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)))))))","v":8825},{"$f":"IF($F$15=1,IF($F$17=0,0,IF($F$19=0,0,IF($F$19=1,(VLOOKUP(1,Tablas!$A$972:$G$974,4,TRUE)),(VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE))))),\nIF($F$17=0,0,IF($F$19=0,0,IF($F$19=1,(VLOOKUP(1,Tablas!$A$972:$G$974,4,TRUE)),IF($F$19=2,(VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE)), (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)))))))","v":5693}]
[]
[null,null,null,null,"Tarifas semi anuales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($H$15,Tablas!$A$1428:$G$1494,3,TRUE)","v":13306.18},{"$f":"VLOOKUP($H$15,Tablas!$A$1428:$G$1494,4,TRUE)","v":8585.4700000000012}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$15=1,0,(VLOOKUP($H$17,Tablas!$A$1428:$G$1494,3,TRUE)))","v":18677.73},{"$f":"IF($F$15=1,0,(VLOOKUP($H$17,Tablas!$A$1428:$G$1494,4,TRUE)))","v":12051.140000000001}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$15=1,\n(IF($F$17=0, 0,\n (IF($F$19>$F$17, (VLOOKUP($F$17,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF($F$17>4,(IF($F$19=0, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF($F$19=1, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF($F$19=2, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)))))))),\n(IF($F$17=4,(IF(4-$F$19=0,(VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(4-$F$19=1,(VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(4-$F$19=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)))))))),\n(IF($F$17=3,(IF(3-$F$19=0,(VLOOKUP(1,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(3-$F$19=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(3-$F$19=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)))))))),\n\n(IF($F$17=2,(IF(2-$F$19=0, 0,\n(IF(2-$F$19=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(2-$F$19=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)),\n         0)))))),\n(IF($F$17=1,(IF(1-$F$19=0, 0,\n(IF(1-$F$19=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,3,TRUE)),0)))),0)))))))))))))),\n(IF($F$17=0, 0,\n (IF($F$19>$F$17, (VLOOKUP($F$17,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF($F$17=4,(IF(4-$F$19=0, 0,\n(IF(4-$F$19=1, (VLOOKUP(1,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(4-$F$19=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(4-$F$19=3, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(4-$F$19=4, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n0)))))))))),\n(IF($F$17=5,(IF(5-$F$19=0, (VLOOKUP(1,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(5-$F$19=1, (VLOOKUP(1,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(5-$F$19=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(5-$F$19=3, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(5-$F$19=4, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)))))))))))),\n(IF($F$17=6,(IF(6-$F$19=0, (VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(6-$F$19=1, (VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(6-$F$19=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(6-$F$19=3, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(6-$F$19=4, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)))))))))))),\n(IF($F$17>6,(IF(7-$F$19=0, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(7-$F$19=1, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(7-$F$19=2, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(7-$F$19=3, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(7-$F$19=4, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)))))))))))),\n\n(IF($F$17=3,(IF(3-$F$19=0,0,\n(IF(3-$F$19=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(3-$F$19=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)))))))),\n\n(IF($F$17=2,(IF(2-$F$19=0, 0,\n(IF(2-$F$19=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(2-$F$19=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)),\n         0)))))),\n(IF($F$17=1,(IF(1-$F$19=0, 0,\n(IF(1-$F$19=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,3,TRUE)),0)))),0)))))))))))))))))))","v":4677.25},{"$f":"IF($F$15=1,\n(IF($F$17=0, 0,\n (IF($F$19>$F$17, (VLOOKUP($F$17,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF($F$17>4,(IF($F$19=0, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF($F$19=1, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF($F$19=2, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)))))))),\n(IF($F$17=4,(IF(4-$F$19=0,(VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(4-$F$19=1,(VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(4-$F$19=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)))))))),\n(IF($F$17=3,(IF(3-$F$19=0,(VLOOKUP(1,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(3-$F$19=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(3-$F$19=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)))))))),\n\n(IF($F$17=2,(IF(2-$F$19=0, 0,\n(IF(2-$F$19=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(2-$F$19=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE)),\n         0)))))),\n(IF($F$17=1,(IF(1-$F$19=0, 0,\n(IF(1-$F$19=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,4,TRUE)),0)))),0)))))))))))))),\n(IF($F$17=0, 0,\n (IF($F$19>$F$17, (VLOOKUP($F$17,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF($F$17=4,(IF(4-$F$19=0, 0,\n(IF(4-$F$19=1, (VLOOKUP(1,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(4-$F$19=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(4-$F$19=3, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(4-$F$19=4, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n0)))))))))),\n(IF($F$17=5,(IF(5-$F$19=0, (VLOOKUP(1,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(5-$F$19=1, (VLOOKUP(1,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(5-$F$19=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(5-$F$19=3, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(5-$F$19=4, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)))))))))))),\n(IF($F$17=6,(IF(6-$F$19=0, (VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(6-$F$19=1, (VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(6-$F$19=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(6-$F$19=3, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(6-$F$19=4, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)))))))))))),\n(IF($F$17>6,(IF(7-$F$19=0, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(7-$F$19=1, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(7-$F$19=2, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(7-$F$19=3, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(7-$F$19=4, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)))))))))))),\n\n(IF($F$17=3,(IF(3-$F$19=0,0,\n(IF(3-$F$19=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(3-$F$19=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)))))))),\n\n(IF($F$17=2,(IF(2-$F$19=0, 0,\n(IF(2-$F$19=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(2-$F$19=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE)),\n         0)))))),\n(IF($F$17=1,(IF(1-$F$19=0, 0,\n(IF(1-$F$19=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,4,TRUE)),0)))),0)))))))))))))))))))","v":3017.29}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G36:G38)","v":36661.160000000003},{"$f":"SUM(H36:H38)","v":23653.9}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G39+G40)*0%","v":0},{"$f":"(H39+H40)*0%","v":0}]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G39:G41)","v":36736.160000000003},{"$f":"SUM(H39:H41)","v":23728.9}]
[null,null,null,null,"Costo de segunda cuota",null,{"$f":"G39","v":36661.160000000003},{"$f":"H39","v":23653.9}]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G42+G43","v":73397.320000000007},{"$f":"H42+H43","v":47382.8}]
[null,null,null,null,"Ahorros en tarifas de prima para niños",null,{"$f":"IF($F$15=1,IF($F$17=0,0,IF($F$19=0,0,IF($F$19=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,3,TRUE)),(VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE))))),\nIF($F$17=0,0,IF($F$19=0,0,IF($F$19=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,3,TRUE)),IF($F$19=2,(VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)), (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)))))))","v":4677.25},{"$f":"IF($F$15=1,IF($F$17=0,0,IF($F$19=0,0,IF($F$19=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,4,TRUE)),(VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE))))),\nIF($F$17=0,0,IF($F$19=0,0,IF($F$19=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,4,TRUE)),IF($F$19=2,(VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE)), (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)))))))","v":3017.29}]
[]
[null,null,null,null,"Tarifas trimestrales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($H$15,Tablas!$A$1054:$G$1120,3,TRUE)","v":6904.1500000000005},{"$f":"VLOOKUP($H$15,Tablas!$A$1054:$G$1120,4,TRUE)","v":4454.7250000000004}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$15=1,0,(VLOOKUP($H$17,Tablas!$A$1054:$G$1120,3,TRUE)))","v":9691.2750000000015},{"$f":"IF($F$15=1,0,(VLOOKUP($H$17,Tablas!$A$1054:$G$1120,4,TRUE)))","v":6252.9500000000007}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$15=1,\n(IF($F$17=0, 0,\n (IF($F$19>$F$17, (VLOOKUP($F$17,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF($F$17>4,(IF($F$19=0, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF($F$19=1, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF($F$19=2, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)))))))),\n(IF($F$17=4,(IF(4-$F$19=0,(VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(4-$F$19=1,(VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(4-$F$19=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)))))))),\n(IF($F$17=3,(IF(3-$F$19=0,(VLOOKUP(1,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(3-$F$19=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(3-$F$19=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)))))))),\n\n(IF($F$17=2,(IF(2-$F$19=0, 0,\n(IF(2-$F$19=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(2-$F$19=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)),\n         0)))))),\n(IF($F$17=1,(IF(1-$F$19=0, 0,\n(IF(1-$F$19=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,3,TRUE)),0)))),0)))))))))))))),\n(IF($F$17=0, 0,\n (IF($F$19>$F$17, (VLOOKUP($F$17,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF($F$17=4,(IF(4-$F$19=0, 0,\n(IF(4-$F$19=1, (VLOOKUP(1,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(4-$F$19=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(4-$F$19=3, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(4-$F$19=4, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n0)))))))))),\n(IF($F$17=5,(IF(5-$F$19=0, (VLOOKUP(1,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(5-$F$19=1, (VLOOKUP(1,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(5-$F$19=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(5-$F$19=3, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(5-$F$19=4, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)))))))))))),\n(IF($F$17=6,(IF(6-$F$19=0, (VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(6-$F$19=1, (VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(6-$F$19=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(6-$F$19=3, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(6-$F$19=4, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)))))))))))),\n(IF($F$17>6,(IF(7-$F$19=0, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(7-$F$19=1, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(7-$F$19=2, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(7-$F$19=3, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(7-$F$19=4, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)))))))))))),\n\n(IF($F$17=3,(IF(3-$F$19=0,0,\n(IF(3-$F$19=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(3-$F$19=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)))))))),\n\n(IF($F$17=2,(IF(2-$F$19=0, 0,\n(IF(2-$F$19=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(2-$F$19=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)),\n         0)))))),\n(IF($F$17=1,(IF(1-$F$19=0, 0,\n(IF(1-$F$19=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,3,TRUE)),0)))),0)))))))))))))))))))","v":2426.875},{"$f":"IF($F$15=1,\n(IF($F$17=0, 0,\n (IF($F$19>$F$17, (VLOOKUP($F$17,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF($F$17>4,(IF($F$19=0, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF($F$19=1, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF($F$19=2, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)))))))),\n(IF($F$17=4,(IF(4-$F$19=0,(VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(4-$F$19=1,(VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(4-$F$19=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)))))))),\n(IF($F$17=3,(IF(3-$F$19=0,(VLOOKUP(1,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(3-$F$19=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(3-$F$19=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)))))))),\n\n(IF($F$17=2,(IF(2-$F$19=0, 0,\n(IF(2-$F$19=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(2-$F$19=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE)),\n         0)))))),\n(IF($F$17=1,(IF(1-$F$19=0, 0,\n(IF(1-$F$19=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,4,TRUE)),0)))),0)))))))))))))),\n(IF($F$17=0, 0,\n (IF($F$19>$F$17, (VLOOKUP($F$17,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF($F$17=4,(IF(4-$F$19=0, 0,\n(IF(4-$F$19=1, (VLOOKUP(1,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(4-$F$19=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(4-$F$19=3, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(4-$F$19=4, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n0)))))))))),\n(IF($F$17=5,(IF(5-$F$19=0, (VLOOKUP(1,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(5-$F$19=1, (VLOOKUP(1,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(5-$F$19=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(5-$F$19=3, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(5-$F$19=4, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)))))))))))),\n(IF($F$17=6,(IF(6-$F$19=0, (VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(6-$F$19=1, (VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(6-$F$19=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(6-$F$19=3, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(6-$F$19=4, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)))))))))))),\n(IF($F$17>6,(IF(7-$F$19=0, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(7-$F$19=1, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(7-$F$19=2, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(7-$F$19=3, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(7-$F$19=4, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)))))))))))),\n\n(IF($F$17=3,(IF(3-$F$19=0,0,\n(IF(3-$F$19=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(3-$F$19=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)))))))),\n\n(IF($F$17=2,(IF(2-$F$19=0, 0,\n(IF(2-$F$19=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(2-$F$19=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE)),\n         0)))))),\n(IF($F$17=1,(IF(1-$F$19=0, 0,\n(IF(1-$F$19=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,4,TRUE)),0)))),0)))))))))))))))))))","v":1565.575}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G48:G50)","v":19022.300000000003},{"$f":"SUM(H48:H50)","v":12273.250000000002}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G51+G52)*0%","v":0},{"$f":"(H51+H52)*0%","v":0}]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G51:G53)","v":19097.300000000003},{"$f":"SUM(H51:H53)","v":12348.250000000002}]
[null,null,null,null,"Costo de tarifa trimestral 2 a 4",null,{"$f":"G51","v":19022.300000000003},{"$f":"H51","v":12273.250000000002}]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G54+(G55*3)","v":76164.200000000012},{"$f":"H54+(H55*3)","v":49168.000000000007}]
[null,null,null,null,"Ahorros en tarifas de prima para niños",null,{"$f":"IF($F$15=1,IF($F$17=0,0,IF($F$19=0,0,IF($F$19=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,3,TRUE)),(VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE))))),\nIF($F$17=0,0,IF($F$19=0,0,IF($F$19=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,3,TRUE)),IF($F$19=2,(VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)), (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)))))))","v":2426.875},{"$f":"IF($F$15=1,IF($F$17=0,0,IF($F$19=0,0,IF($F$19=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,4,TRUE)),(VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE))))),\nIF($F$17=0,0,IF($F$19=0,0,IF($F$19=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,4,TRUE)),IF($F$19=2,(VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE)), (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)))))))","v":1565.575}]
[]
[null,null,null,null,"Tarifas mensuales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($H$15,Tablas!$A$979:$G$1045,3,TRUE)","v":2343.2266666666669},{"$f":"VLOOKUP($H$15,Tablas!$A$979:$G$1045,4,TRUE)","v":1511.9066666666668}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$15=1,0,(VLOOKUP($H$17,Tablas!$A$979:$G$1045,3,TRUE)))","v":3289.1600000000003},{"$f":"IF($F$15=1,0,(VLOOKUP($H$17,Tablas!$A$979:$G$1045,4,TRUE)))","v":2122.2133333333336}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$15=1,\n(IF($F$17=0, 0,\n (IF($F$19>$F$17, (VLOOKUP($F$17,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF($F$17>4,(IF($F$19=0, (VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF($F$19=1, (VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF($F$19=2, (VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)))))))),\n(IF($F$17=4,(IF(4-$F$19=0,(VLOOKUP(2,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(4-$F$19=1,(VLOOKUP(2,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(4-$F$19=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)))))))),\n(IF($F$17=3,(IF(3-$F$19=0,(VLOOKUP(1,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(3-$F$19=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(3-$F$19=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)))))))),\n\n(IF($F$17=2,(IF(2-$F$19=0, 0,\n(IF(2-$F$19=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(2-$F$19=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,3,TRUE)),\n         0)))))),\n(IF($F$17=1,(IF(1-$F$19=0, 0,\n(IF(1-$F$19=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,3,TRUE)),0)))),0)))))))))))))),\n(IF($F$17=0, 0,\n (IF($F$19>$F$17, (VLOOKUP($F$17,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF($F$17=4,(IF(4-$F$19=0, 0,\n(IF(4-$F$19=1, (VLOOKUP(1,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(4-$F$19=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(4-$F$19=3, (VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(4-$F$19=4, (VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)),\n0)))))))))),\n(IF($F$17=5,(IF(5-$F$19=0, (VLOOKUP(1,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(5-$F$19=1, (VLOOKUP(1,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(5-$F$19=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(5-$F$19=3, (VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(5-$F$19=4, (VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)))))))))))),\n(IF($F$17=6,(IF(6-$F$19=0, (VLOOKUP(2,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(6-$F$19=1, (VLOOKUP(2,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(6-$F$19=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(6-$F$19=3, (VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(6-$F$19=4, (VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)))))))))))),\n(IF($F$17>6,(IF(7-$F$19=0, (VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(7-$F$19=1, (VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(7-$F$19=2, (VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(7-$F$19=3, (VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(7-$F$19=4, (VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)))))))))))),\n\n(IF($F$17=3,(IF(3-$F$19=0,0,\n(IF(3-$F$19=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(3-$F$19=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)))))))),\n\n(IF($F$17=2,(IF(2-$F$19=0, 0,\n(IF(2-$F$19=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(2-$F$19=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,3,TRUE)),\n         0)))))),\n(IF($F$17=1,(IF(1-$F$19=0, 0,\n(IF(1-$F$19=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,3,TRUE)),0)))),0)))))))))))))))))))","v":823.66666666666674},{"$f":"IF($F$15=1,\n(IF($F$17=0, 0,\n (IF($F$19>$F$17, (VLOOKUP($F$17,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF($F$17>4,(IF($F$19=0, (VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF($F$19=1, (VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF($F$19=2, (VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)))))))),\n(IF($F$17=4,(IF(4-$F$19=0,(VLOOKUP(2,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(4-$F$19=1,(VLOOKUP(2,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(4-$F$19=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)))))))),\n(IF($F$17=3,(IF(3-$F$19=0,(VLOOKUP(1,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(3-$F$19=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(3-$F$19=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)))))))),\n\n(IF($F$17=2,(IF(2-$F$19=0, 0,\n(IF(2-$F$19=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(2-$F$19=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,4,TRUE)),\n         0)))))),\n(IF($F$17=1,(IF(1-$F$19=0, 0,\n(IF(1-$F$19=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,4,TRUE)),0)))),0)))))))))))))),\n(IF($F$17=0, 0,\n (IF($F$19>$F$17, (VLOOKUP($F$17,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF($F$17=4,(IF(4-$F$19=0, 0,\n(IF(4-$F$19=1, (VLOOKUP(1,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(4-$F$19=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(4-$F$19=3, (VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(4-$F$19=4, (VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)),\n0)))))))))),\n(IF($F$17=5,(IF(5-$F$19=0, (VLOOKUP(1,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(5-$F$19=1, (VLOOKUP(1,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(5-$F$19=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(5-$F$19=3, (VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(5-$F$19=4, (VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)))))))))))),\n(IF($F$17=6,(IF(6-$F$19=0, (VLOOKUP(2,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(6-$F$19=1, (VLOOKUP(2,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(6-$F$19=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(6-$F$19=3, (VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(6-$F$19=4, (VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)))))))))))),\n(IF($F$17>6,(IF(7-$F$19=0, (VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(7-$F$19=1, (VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(7-$F$19=2, (VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(7-$F$19=3, (VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(7-$F$19=4, (VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)))))))))))),\n\n(IF($F$17=3,(IF(3-$F$19=0,0,\n(IF(3-$F$19=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(3-$F$19=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)))))))),\n\n(IF($F$17=2,(IF(2-$F$19=0, 0,\n(IF(2-$F$19=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(2-$F$19=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,4,TRUE)),\n         0)))))),\n(IF($F$17=1,(IF(1-$F$19=0, 0,\n(IF(1-$F$19=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,4,TRUE)),0)))),0)))))))))))))))))))","v":531.34666666666669}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G60:G62)","v":6456.0533333333342},{"$f":"SUM(H60:H62)","v":4165.4666666666672}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G63+G64)*0%","v":0},{"$f":"(H63+H64)*0%","v":0}]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G63:G65)","v":6531.0533333333342},{"$f":"SUM(H63:H65)","v":4240.4666666666672}]
[null,null,null,null,"Costo de tarifa mensual 2 a 12",null,{"$f":"G63","v":6456.0533333333342},{"$f":"H63","v":4165.4666666666672}]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G66+(G67*11)","v":77547.64},{"$f":"H66+(H67*11)","v":50060.600000000006}]
[null,null,null,null,"Ahorros en tarifas de prima para niños",null,{"$f":"IF($F$15=1,IF($F$17=0,0,IF($F$19=0,0,IF($F$19=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,3,TRUE)),(VLOOKUP(2,Tablas!$A$1046:$G$1048,3,TRUE))))),\nIF($F$17=0,0,IF($F$19=0,0,IF($F$19=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,3,TRUE)),IF($F$19=2,(VLOOKUP(2,Tablas!$A$1046:$G$1048,3,TRUE)), (VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)))))))","v":823.66666666666674},{"$f":"IF($F$15=1,IF($F$17=0,0,IF($F$19=0,0,IF($F$19=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,4,TRUE)),(VLOOKUP(2,Tablas!$A$1046:$G$1048,4,TRUE))))),\nIF($F$17=0,0,IF($F$19=0,0,IF($F$19=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,4,TRUE)),IF($F$19=2,(VLOOKUP(2,Tablas!$A$1046:$G$1048,4,TRUE)), (VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)))))))","v":531.34666666666669}]
[]
[null,null,null,null,"Tarifas en US $ -   Efectivas a partir del 1ro de enero de  2023"]
[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":77,"n_cols":11,"rows_kept":77,"cut":false,"hidden":false,"merged":[[62,4,62,10],[42,1,43,1],[42,0,43,0],[17,3,17,4],[13,3,13,4],[15,3,15,4],[13,0,13,1],[25,4,25,10],[36,4,36,10],[13,5,13,10],[21,4,21,5],[19,3,20,4],[30,4,30,5],[34,4,34,5],[47,4,47,5],[60,4,60,5],[53,4,53,5],[55,4,55,5],[41,4,41,5],[54,4,54,5],[49,4,49,10],[76,4,77,10],[66,4,66,5],[67,4,67,5],[68,4,68,5],[73,4,73,5],[75,4,75,10],[74,4,74,10]]}
[]
[]
[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$15","v":"NOMBRE COMPLETO"}]
[]
[null,null,null,"Número de adultos en la póliza",null,{"$f":"+'INGRESO DE DATOS'!$D$17","v":2},null,null,"Edad del Asegurado Titular",{"$f":"+'INGRESO DE DATOS'!$D$19","v":32}]
[]
[null,null,null,"Número de niños en la póliza",null,{"$f":"+'INGRESO DE DATOS'!$J$17","v":2},null,null,"Edad del/la conyuge",{"$f":"+'INGRESO DE DATOS'!$J$19","v":46}]
[null,null,null,null,null,null,null,null," "," "]
[null,null,null,"Número de niños menores de 10 años",null,{"$f":"+'INGRESO DE DATOS'!$D$27","v":1},null,null,"Fecha de la cotización:",{"$f":"NOW()","v":"2023-01-18T11:15:15.680"}]
[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,{"$f":"VLOOKUP($J$16,Tablas!$A$6:$G$72,3,TRUE)","v":10682},{"$f":"VLOOKUP($J$16,Tablas!$A$6:$G$72,4,TRUE)","v":9363},{"$f":"VLOOKUP($J$16,Tablas!$A$6:$G$72,5,TRUE)","v":7767},{"$f":"VLOOKUP($J$16,Tablas!$A$6:$G$72,6,TRUE)","v":6734},{"$f":"VLOOKUP($J$16,Tablas!$A$6:$G$72,7,TRUE)","v":5224}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$16=1,0,(VLOOKUP($J$18,Tablas!$A$6:$G$72,3,TRUE)))","v":14950},{"$f":"IF($F$16=1,0,(VLOOKUP($J$18,Tablas!$A$6:$G$72,4,TRUE)))","v":13106},{"$f":"IF($F$16=1,0,(VLOOKUP($J$18,Tablas!$A$6:$G$72,5,TRUE)))","v":10731},{"$f":"IF($F$16=1,0,(VLOOKUP($J$18,Tablas!$A$6:$G$72,6,TRUE)))","v":9305},{"$f":"IF($F$16=1,0,(VLOOKUP($J$18,Tablas!$A$6:$G$72,7,TRUE)))","v":7217}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$16=1,\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$73:$G$75,3,TRUE)),\n(IF($F$18>4,(IF($F$20=0, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF($F$20=1, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF($F$20=2, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))),\n(IF($F$18=4,(IF(4-$F$20=0,(VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(4-$F$20=1,(VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))),\n(IF($F$18=3,(IF(3-$F$20=0,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),0)))),0)))))))))))))),\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$73:$G$75,3,TRUE)),\n(IF($F$18=4,(IF(4-$F$20=0, 0,\n(IF(4-$F$20=1, (VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(4-$F$20=3, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(4-$F$20=4, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n0)))))))))),\n(IF($F$18=5,(IF(5-$F$20=0, (VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(5-$F$20=1, (VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(5-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(5-$F$20=3, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(5-$F$20=4, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))))))),\n(IF($F$18=6,(IF(6-$F$20=0, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(6-$F$20=1, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(6-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(6-$F$20=3, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(6-$F$20=4, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))))))),\n(IF($F$18>6,(IF(7-$F$20=0, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(7-$F$20=1, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(7-$F$20=2, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(7-$F$20=3, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(7-$F$20=4, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))))))),\n\n(IF($F$18=3,(IF(3-$F$20=0,0,\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),0)))),0)))))))))))))))))))","v":3796},{"$f":"IF($F$16=1,\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$73:$G$75,4,TRUE)),\n(IF($F$18>4,(IF($F$20=0, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF($F$20=1, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF($F$20=2, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)))))))),\n(IF($F$18=4,(IF(4-$F$20=0,(VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(4-$F$20=1,(VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)))))))),\n(IF($F$18=3,(IF(3-$F$20=0,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),0)))),0)))))))))))))),\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$73:$G$75,4,TRUE)),\n(IF($F$18=4,(IF(4-$F$20=0, 0,\n(IF(4-$F$20=1, (VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(4-$F$20=3, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(4-$F$20=4, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n0)))))))))),\n(IF($F$18=5,(IF(5-$F$20=0, (VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(5-$F$20=1, (VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(5-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(5-$F$20=3, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(5-$F$20=4, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)))))))))))),\n(IF($F$18=6,(IF(6-$F$20=0, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(6-$F$20=1, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(6-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(6-$F$20=3, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(6-$F$20=4, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)))))))))))),\n(IF($F$18>6,(IF(7-$F$20=0, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(7-$F$20=1, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(7-$F$20=2, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(7-$F$20=3, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(7-$F$20=4, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)))))))))))),\n\n(IF($F$18=3,(IF(3-$F$20=0,0,\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),0)))),0)))))))))))))))))))","v":3328},{"$f":"IF($F$16=1,\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$73:$G$75,5,TRUE)),\n(IF($F$18>4,(IF($F$20=0, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF($F$20=1, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF($F$20=2, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)))))))),\n(IF($F$18=4,(IF(4-$F$20=0,(VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(4-$F$20=1,(VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)))))))),\n(IF($F$18=3,(IF(3-$F$20=0,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)))))))),\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),0)))),0)))))))))))))),\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$73:$G$75,5,TRUE)),\n(IF($F$18=4,(IF(4-$F$20=0, 0,\n(IF(4-$F$20=1, (VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(4-$F$20=3, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(4-$F$20=4, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n0)))))))))),\n(IF($F$18=5,(IF(5-$F$20=0, (VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(5-$F$20=1, (VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(5-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(5-$F$20=3, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(5-$F$20=4, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)))))))))))),\n(IF($F$18=6,(IF(6-$F$20=0, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(6-$F$20=1, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(6-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(6-$F$20=3, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(6-$F$20=4, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)))))))))))),\n(IF($F$18>6,(IF(7-$F$20=0, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(7-$F$20=1, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(7-$F$20=2, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(7-$F$20=3, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(7-$F$20=4, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)))))))))))),\n\n(IF($F$18=3,(IF(3-$F$20=0,0,\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),0)))),0)))))))))))))))))))","v":2819},{"$f":"IF($F$16=1,\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$73:$G$75,6,TRUE)),\n(IF($F$18>4,(IF($F$20=0, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF($F$20=1, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF($F$20=2, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)))))))),\n(IF($F$18=4,(IF(4-$F$20=0,(VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(4-$F$20=1,(VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)))))))),\n(IF($F$18=3,(IF(3-$F$20=0,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)))))))),\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),0)))),0)))))))))))))),\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$73:$G$75,6,TRUE)),\n(IF($F$18=4,(IF(4-$F$20=0, 0,\n(IF(4-$F$20=1, (VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(4-$F$20=3, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(4-$F$20=4, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n0)))))))))),\n(IF($F$18=5,(IF(5-$F$20=0, (VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(5-$F$20=1, (VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(5-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(5-$F$20=3, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(5-$F$20=4, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)))))))))))),\n(IF($F$18=6,(IF(6-$F$20=0, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(6-$F$20=1, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(6-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(6-$F$20=3, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(6-$F$20=4, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)))))))))))),\n(IF($F$18>6,(IF(7-$F$20=0, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(7-$F$20=1, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(7-$F$20=2, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(7-$F$20=3, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(7-$F$20=4, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)))))))))))),\n\n(IF($F$18=3,(IF(3-$F$20=0,0,\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),0)))),0)))))))))))))))))))","v":2446},{"$f":"IF($F$16=1,\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$73:$G$75,7,TRUE)),\n(IF($F$18>4,(IF($F$20=0, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF($F$20=1, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF($F$20=2, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))),\n(IF($F$18=4,(IF(4-$F$20=0,(VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(4-$F$20=1,(VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))),\n(IF($F$18=3,(IF(3-$F$20=0,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))),\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),0)))),0)))))))))))))),\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$73:$G$75,7,TRUE)),\n(IF($F$18=4,(IF(4-$F$20=0, 0,\n(IF(4-$F$20=1, (VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(4-$F$20=3, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(4-$F$20=4, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n0)))))))))),\n(IF($F$18=5,(IF(5-$F$20=0, (VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(5-$F$20=1, (VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(5-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(5-$F$20=3, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(5-$F$20=4, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))))))),\n(IF($F$18=6,(IF(6-$F$20=0, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(6-$F$20=1, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(6-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(6-$F$20=3, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(6-$F$20=4, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))))))),\n(IF($F$18>6,(IF(7-$F$20=0, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(7-$F$20=1, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(7-$F$20=2, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(7-$F$20=3, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(7-$F$20=4, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))))))),\n\n(IF($F$18=3,(IF(3-$F$20=0,0,\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),0)))),0)))))))))))))))))))","v":1898}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G27:G29)","v":29428},{"$f":"SUM(H27:H29)","v":25797},21317,{"$f":"SUM(J27:J29)","v":18485},14339]
[null,null,null,null,"Descuento por variante con coaseguro fuera del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$H$22,G30*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$22,H30*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$22,I30*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$22,J30*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$22,K30*-25%,0)","v":0}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G30+G32)*0%","v":0},{"$f":"(H30+H32)*0%","v":0},0,0,0]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"SUM(G30:G33)","v":29503},{"$f":"SUM(H30:H33)","v":25872},{"$f":"SUM(I30:I33)","v":21392},{"$f":"SUM(J30:J33)","v":18560},{"$f":"SUM(K30:K33)","v":14414}]
[null,null,null,null,"Ahorros en tarifas de prima para niños",null,{"$f":"IF($F$16=1,IF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),(VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE))))),\nIF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),IF($F$20=2,(VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)), (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))","v":3796},{"$f":"IF($F$16=1,IF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),(VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE))))),\nIF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),IF($F$20=2,(VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)), (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)))))))","v":3328},{"$f":"IF($F$16=1,IF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),(VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE))))),\nIF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),IF($F$20=2,(VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)), (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)))))))","v":2819},{"$f":"IF($F$16=1,IF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),(VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE))))),\nIF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),IF($F$20=2,(VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)), (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)))))))","v":2446},{"$f":"IF($F$16=1,IF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),(VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE))))),\nIF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),IF($F$20=2,(VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)), (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))","v":1898}]
[]
[null,null,null,null,"Tarifas semi anuales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($J$16,Tablas!$A$455:$G$521,3,TRUE)","v":5661.46},{"$f":"VLOOKUP($J$16,Tablas!$A$455:$G$521,4,TRUE)","v":4962.3900000000003},{"$f":"VLOOKUP($J$16,Tablas!$A$455:$G$521,5,TRUE)","v":4116.51},{"$f":"VLOOKUP($J$16,Tablas!$A$455:$G$521,6,TRUE)","v":3569.02},{"$f":"VLOOKUP($J$16,Tablas!$A$455:$G$521,7,TRUE)","v":2768.7200000000003}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$16=1,0,(VLOOKUP($J$18,Tablas!$A$455:$G$521,3,TRUE)))","v":7923.5},{"$f":"IF($F$16=1,0,(VLOOKUP($J$18,Tablas!$A$455:$G$521,4,TRUE)))","v":6946.18},{"$f":"IF($F$16=1,0,(VLOOKUP($J$18,Tablas!$A$455:$G$521,5,TRUE)))","v":5687.43},{"$f":"IF($F$16=1,0,(VLOOKUP($J$18,Tablas!$A$455:$G$521,6,TRUE)))","v":4931.6500000000005},{"$f":"IF($F$16=1,0,(VLOOKUP($J$18,Tablas!$A$455:$G$521,7,TRUE)))","v":3825.01}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$16=1,\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$522:$G$524,3,TRUE)),\n(IF($F$18>4,(IF($F$20=0, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(IF($F$20=1, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(IF($F$20=2, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)))))))),\n(IF($F$18=4,(IF(4-$F$20=0,(VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(4-$F$20=1,(VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)))))))),\n(IF($F$18=3,(IF(3-$F$20=0,(VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),0)))),0)))))))))))))),\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$522:$G$524,3,TRUE)),\n(IF($F$18=4,(IF(4-$F$20=0, 0,\n(IF(4-$F$20=1, (VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(4-$F$20=3, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(4-$F$20=4, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n0)))))))))),\n(IF($F$18=5,(IF(5-$F$20=0, (VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(5-$F$20=1, (VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(5-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(5-$F$20=3, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(5-$F$20=4, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)))))))))))),\n(IF($F$18=6,(IF(6-$F$20=0, (VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(6-$F$20=1, (VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(6-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(6-$F$20=3, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(6-$F$20=4, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)))))))))))),\n(IF($F$18>6,(IF(7-$F$20=0, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(7-$F$20=1, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(7-$F$20=2, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(7-$F$20=3, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(7-$F$20=4, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)))))))))))),\n\n(IF($F$18=3,(IF(3-$F$20=0,0,\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),0)))),0)))))))))))))))))))","v":2011.88},{"$f":"IF($F$16=1,\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$522:$G$524,4,TRUE)),\n(IF($F$18>4,(IF($F$20=0, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(IF($F$20=1, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(IF($F$20=2, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)))))))),\n(IF($F$18=4,(IF(4-$F$20=0,(VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(4-$F$20=1,(VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)))))))),\n(IF($F$18=3,(IF(3-$F$20=0,(VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),0)))),0)))))))))))))),\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$522:$G$524,4,TRUE)),\n(IF($F$18=4,(IF(4-$F$20=0, 0,\n(IF(4-$F$20=1, (VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(4-$F$20=3, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(4-$F$20=4, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n0)))))))))),\n(IF($F$18=5,(IF(5-$F$20=0, (VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(5-$F$20=1, (VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(5-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(5-$F$20=3, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(5-$F$20=4, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)))))))))))),\n(IF($F$18=6,(IF(6-$F$20=0, (VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(6-$F$20=1, (VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(6-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(6-$F$20=3, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(6-$F$20=4, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)))))))))))),\n(IF($F$18>6,(IF(7-$F$20=0, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(7-$F$20=1, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(7-$F$20=2, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(7-$F$20=3, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(7-$F$20=4, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)))))))))))),\n\n(IF($F$18=3,(IF(3-$F$20=0,0,\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),0)))),0)))))))))))))))))))","v":1763.8400000000001},{"$f":"IF($F$16=1,\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$522:$G$524,5,TRUE)),\n(IF($F$18>4,(IF($F$20=0, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(IF($F$20=1, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(IF($F$20=2, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)))))))),\n(IF($F$18=4,(IF(4-$F$20=0,(VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(4-$F$20=1,(VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)))))))),\n(IF($F$18=3,(IF(3-$F$20=0,(VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),0)))),0)))))))))))))),\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$522:$G$524,5,TRUE)),\n(IF($F$18=4,(IF(4-$F$20=0, 0,\n(IF(4-$F$20=1, (VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(4-$F$20=3, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(4-$F$20=4, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n0)))))))))),\n(IF($F$18=5,(IF(5-$F$20=0, (VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(5-$F$20=1, (VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(5-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(5-$F$20=3, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(5-$F$20=4, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)))))))))))),\n(IF($F$18=6,(IF(6-$F$20=0, (VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(6-$F$20=1, (VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(6-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(6-$F$20=3, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(6-$F$20=4, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)))))))))))),\n(IF($F$18>6,(IF(7-$F$20=0, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(7-$F$20=1, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(7-$F$20=2, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(7-$F$20=3, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(7-$F$20=4, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)))))))))))),\n\n(IF($F$18=3,(IF(3-$F$20=0,0,\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),0)))),0)))))))))))))))))))","v":1494.0700000000002},{"$f":"IF($F$16=1,\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$522:$G$524,6,TRUE)),\n(IF($F$18>4,(IF($F$20=0, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(IF($F$20=1, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(IF($F$20=2, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)))))))),\n(IF($F$18=4,(IF(4-$F$20=0,(VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(4-$F$20=1,(VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)))))))),\n(IF($F$18=3,(IF(3-$F$20=0,(VLOOKUP(1,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,6,TRUE)),0)))),0)))))))))))))),\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$522:$G$524,6,TRUE)),\n(IF($F$18=4,(IF(4-$F$20=0, 0,\n(IF(4-$F$20=1, (VLOOKUP(1,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(4-$F$20=3, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(4-$F$20=4, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n0)))))))))),\n(IF($F$18=5,(IF(5-$F$20=0, (VLOOKUP(1,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(5-$F$20=1, (VLOOKUP(1,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(5-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(5-$F$20=3, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(5-$F$20=4, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)))))))))))),\n(IF($F$18=6,(IF(6-$F$20=0, (VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(6-$F$20=1, (VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(6-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(6-$F$20=3, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(6-$F$20=4, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)))))))))))),\n(IF($F$18>6,(IF(7-$F$20=0, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(7-$F$20=1, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(7-$F$20=2, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(7-$F$20=3, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(7-$F$20=4, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)))))))))))),\n\n(IF($F$18=3,(IF(3-$F$20=0,0,\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,6,TRUE)),0)))),0)))))))))))))))))))","v":1296.3800000000001},{"$f":"IF($F$16=1,\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$522:$G$524,7,TRUE)),\n(IF($F$18>4,(IF($F$20=0, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(IF($F$20=1, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(IF($F$20=2, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)))))))),\n(IF($F$18=4,(IF(4-$F$20=0,(VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(4-$F$20=1,(VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)))))))),\n(IF($F$18=3,(IF(3-$F$20=0,(VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),0)))),0)))))))))))))),\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$522:$G$524,7,TRUE)),\n(IF($F$18=4,(IF(4-$F$20=0, 0,\n(IF(4-$F$20=1, (VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(4-$F$20=3, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(4-$F$20=4, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n0)))))))))),\n(IF($F$18=5,(IF(5-$F$20=0, (VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(5-$F$20=1, (VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(5-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(5-$F$20=3, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(5-$F$20=4, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)))))))))))),\n(IF($F$18=6,(IF(6-$F$20=0, (VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(6-$F$20=1, (VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(6-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(6-$F$20=3, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(6-$F$20=4, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)))))))))))),\n(IF($F$18>6,(IF(7-$F$20=0, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(7-$F$20=1, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(7-$F$20=2, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(7-$F$20=3, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(7-$F$20=4, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)))))))))))),\n\n(IF($F$18=3,(IF(3-$F$20=0,0,\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),0)))),0)))))))))))))))))))","v":1005.94}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G38:G40)","v":15596.84},{"$f":"SUM(H38:H40)","v":13672.41},{"$f":"SUM(I38:I40)","v":11298.01},{"$f":"SUM(J38:J40)","v":9797.0499999999993},{"$f":"SUM(K38:K40)","v":7599.67}]
[null,null,null,null,"Descuento por variante con coaseguro fuera del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$H$22,G41*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$22,H41*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$22,I41*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$22,J41*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$22,K41*-25%,0)","v":0}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G41+G43)*0%","v":0},{"$f":"(H41+H43)*0%","v":0},0,0,0]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G41:G44)","v":15671.84},{"$f":"SUM(H41:H44)","v":13747.41},11373.01,9872.0499999999993,7674.67]
[null,null,null,null,"Costo de segunda cuota",null,{"$f":"SUM(G41:G42)","v":15596.84},{"$f":"SUM(H41:H42)","v":13672.41},11298.01,9797.0499999999993,7599.67]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G45+G46","v":31268.68},{"$f":"H45+H46","v":27419.82},22671.02,{"$f":"J45+J46","v":19669.099999999999},15274.34]
[null,null,null,null,"Ahorros en tarifas de prima para niños",null,{"$f":"IF($F$16=1,IF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),(VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE))))),\nIF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),IF($F$20=2,(VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)), (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)))))))","v":2011.88},{"$f":"IF($F$16=1,IF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),(VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE))))),\nIF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),IF($F$20=2,(VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)), (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)))))))","v":1763.8400000000001},{"$f":"IF($F$16=1,IF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),(VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE))))),\nIF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),IF($F$20=2,(VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)), (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)))))))","v":1494.0700000000002},{"$f":"IF($F$16=1,IF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,6,TRUE)),(VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE))))),\nIF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,6,TRUE)),IF($F$20=2,(VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)), (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)))))))","v":1296.3800000000001},{"$f":"IF($F$16=1,IF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),(VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE))))),\nIF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),IF($F$20=2,(VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)), (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)))))))","v":1005.94}]
[]
[null,null,null,null,"Tarifas trimestrales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($J$16,Tablas!$A$680:$G$746,3,TRUE)","v":2937.55},{"$f":"VLOOKUP($J$16,Tablas!$A$680:$G$746,4,TRUE)","v":2574.8250000000003},{"$f":"VLOOKUP($J$16,Tablas!$A$680:$G$746,5,TRUE)","v":2135.9250000000002},{"$f":"VLOOKUP($J$16,Tablas!$A$680:$G$746,6,TRUE)","v":1851.8500000000001},{"$f":"VLOOKUP($J$16,Tablas!$A$680:$G$746,7,TRUE)","v":1436.6000000000001}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$16=1,0,(VLOOKUP($J$18,Tablas!$A$680:$G$746,3,TRUE)))","v":4111.25},{"$f":"IF($F$16=1,0,(VLOOKUP($J$18,Tablas!$A$680:$G$746,4,TRUE)))","v":3604.15},{"$f":"IF($F$16=1,0,(VLOOKUP($J$18,Tablas!$A$680:$G$746,5,TRUE)))","v":2951.0250000000001},{"$f":"IF($F$16=1,0,(VLOOKUP($J$18,Tablas!$A$680:$G$746,6,TRUE)))","v":2558.875},{"$f":"IF($F$16=1,0,(VLOOKUP($J$18,Tablas!$A$680:$G$746,7,TRUE)))","v":1984.6750000000002}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$16=1,\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$747:$G$749,3,TRUE)),\n(IF($F$18>4,(IF($F$20=0, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(IF($F$20=1, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(IF($F$20=2, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)))))))),\n(IF($F$18=4,(IF(4-$F$20=0,(VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(4-$F$20=1,(VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)))))))),\n(IF($F$18=3,(IF(3-$F$20=0,(VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),0)))),0)))))))))))))),\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$747:$G$749,3,TRUE)),\n(IF($F$18=4,(IF(4-$F$20=0, 0,\n(IF(4-$F$20=1, (VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(4-$F$20=3, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(4-$F$20=4, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n0)))))))))),\n(IF($F$18=5,(IF(5-$F$20=0, (VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(5-$F$20=1, (VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(5-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(5-$F$20=3, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(5-$F$20=4, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)))))))))))),\n(IF($F$18=6,(IF(6-$F$20=0, (VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(6-$F$20=1, (VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(6-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(6-$F$20=3, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(6-$F$20=4, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)))))))))))),\n(IF($F$18>6,(IF(7-$F$20=0, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(7-$F$20=1, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(7-$F$20=2, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(7-$F$20=3, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(7-$F$20=4, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)))))))))))),\n\n(IF($F$18=3,(IF(3-$F$20=0,0,\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),0)))),0)))))))))))))))))))","v":1043.9000000000001},{"$f":"IF($F$16=1,\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$747:$G$749,4,TRUE)),\n(IF($F$18>4,(IF($F$20=0, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(IF($F$20=1, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(IF($F$20=2, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)))))))),\n(IF($F$18=4,(IF(4-$F$20=0,(VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(4-$F$20=1,(VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)))))))),\n(IF($F$18=3,(IF(3-$F$20=0,(VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),0)))),0)))))))))))))),\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$747:$G$749,4,TRUE)),\n(IF($F$18=4,(IF(4-$F$20=0, 0,\n(IF(4-$F$20=1, (VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(4-$F$20=3, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(4-$F$20=4, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n0)))))))))),\n(IF($F$18=5,(IF(5-$F$20=0, (VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(5-$F$20=1, (VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(5-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(5-$F$20=3, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(5-$F$20=4, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)))))))))))),\n(IF($F$18=6,(IF(6-$F$20=0, (VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(6-$F$20=1, (VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(6-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(6-$F$20=3, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(6-$F$20=4, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)))))))))))),\n(IF($F$18>6,(IF(7-$F$20=0, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(7-$F$20=1, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(7-$F$20=2, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(7-$F$20=3, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(7-$F$20=4, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)))))))))))),\n\n(IF($F$18=3,(IF(3-$F$20=0,0,\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),0)))),0)))))))))))))))))))","v":915.2},{"$f":"IF($F$16=1,\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$747:$G$749,5,TRUE)),\n(IF($F$18>4,(IF($F$20=0, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(IF($F$20=1, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(IF($F$20=2, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)))))))),\n(IF($F$18=4,(IF(4-$F$20=0,(VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(4-$F$20=1,(VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)))))))),\n(IF($F$18=3,(IF(3-$F$20=0,(VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),0)))),0)))))))))))))),\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$747:$G$749,5,TRUE)),\n(IF($F$18=4,(IF(4-$F$20=0, 0,\n(IF(4-$F$20=1, (VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(4-$F$20=3, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(4-$F$20=4, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n0)))))))))),\n(IF($F$18=5,(IF(5-$F$20=0, (VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(5-$F$20=1, (VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(5-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(5-$F$20=3, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(5-$F$20=4, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)))))))))))),\n(IF($F$18=6,(IF(6-$F$20=0, (VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(6-$F$20=1, (VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(6-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(6-$F$20=3, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(6-$F$20=4, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)))))))))))),\n(IF($F$18>6,(IF(7-$F$20=0, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(7-$F$20=1, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(7-$F$20=2, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(7-$F$20=3, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(7-$F$20=4, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)))))))))))),\n\n(IF($F$18=3,(IF(3-$F$20=0,0,\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),0)))),0)))))))))))))))))))","v":775.22500000000002},{"$f":"IF($F$16=1,\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$747:$G$749,6,TRUE)),\n(IF($F$18>4,(IF($F$20=0, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(IF($F$20=1, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(IF($F$20=2, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)))))))),\n(IF($F$18=4,(IF(4-$F$20=0,(VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(4-$F$20=1,(VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)))))))),\n(IF($F$18=3,(IF(3-$F$20=0,(VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),0)))),0)))))))))))))),\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$747:$G$749,6,TRUE)),\n(IF($F$18=4,(IF(4-$F$20=0, 0,\n(IF(4-$F$20=1, (VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(4-$F$20=3, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(4-$F$20=4, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n0)))))))))),\n(IF($F$18=5,(IF(5-$F$20=0, (VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(5-$F$20=1, (VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(5-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(5-$F$20=3, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(5-$F$20=4, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)))))))))))),\n(IF($F$18=6,(IF(6-$F$20=0, (VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(6-$F$20=1, (VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(6-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(6-$F$20=3, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(6-$F$20=4, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)))))))))))),\n(IF($F$18>6,(IF(7-$F$20=0, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(7-$F$20=1, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(7-$F$20=2, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(7-$F$20=3, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(7-$F$20=4, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)))))))))))),\n\n(IF($F$18=3,(IF(3-$F$20=0,0,\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),0)))),0)))))))))))))))))))","v":672.65000000000009},{"$f":"IF($F$16=1,\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$747:$G$749,7,TRUE)),\n(IF($F$18>4,(IF($F$20=0, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(IF($F$20=1, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(IF($F$20=2, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)))))))),\n(IF($F$18=4,(IF(4-$F$20=0,(VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(4-$F$20=1,(VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)))))))),\n(IF($F$18=3,(IF(3-$F$20=0,(VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),0)))),0)))))))))))))),\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$747:$G$749,7,TRUE)),\n(IF($F$18=4,(IF(4-$F$20=0, 0,\n(IF(4-$F$20=1, (VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(4-$F$20=3, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(4-$F$20=4, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n0)))))))))),\n(IF($F$18=5,(IF(5-$F$20=0, (VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(5-$F$20=1, (VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(5-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(5-$F$20=3, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(5-$F$20=4, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)))))))))))),\n(IF($F$18=6,(IF(6-$F$20=0, (VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(6-$F$20=1, (VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(6-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(6-$F$20=3, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(6-$F$20=4, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)))))))))))),\n(IF($F$18>6,(IF(7-$F$20=0, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(7-$F$20=1, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(7-$F$20=2, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(7-$F$20=3, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(7-$F$20=4, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)))))))))))),\n\n(IF($F$18=3,(IF(3-$F$20=0,0,\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),0)))),0)))))))))))))))))))","v":521.95000000000005}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G51:G53)","v":8092.7000000000007},{"$f":"SUM(H51:H53)","v":7094.1750000000002},{"$f":"SUM(I51:I53)","v":5862.1750000000011},{"$f":"SUM(J51:J53)","v":5083.375},{"$f":"SUM(K51:K53)","v":3943.2250000000004}]
[null,null,null,null,"Descuento por variante con coaseguro fuera del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$H$22,G54*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$22,H54*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$22,I54*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$22,J54*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$22,K54*-25%,0)","v":0}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G54+G56)*0%","v":0},{"$f":"(H54+H56)*0%","v":0},0,0,0]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G54:G57)","v":8167.7000000000007},{"$f":"SUM(H54:H57)","v":7169.1750000000002},5937.1750000000011,5158.375,4018.2250000000004]
[null,null,null,null,"Costo de tarifa trimestral 2 a 4",null,{"$f":"SUM(G54:G55)","v":8092.7000000000007},{"$f":"SUM(H54:H55)","v":7094.1750000000002},5862.1750000000011,5083.375,3943.2250000000004]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G58+(G59*3)","v":32445.800000000003},{"$f":"H58+(H59*3)","v":28451.7},23523.700000000004,{"$f":"J58+(J59*3)","v":20408.5},15847.900000000001]
[null,null,null,null,"Ahorros en tarifas de prima para niños",null,{"$f":"IF($F$16=1,IF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),(VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE))))),\nIF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),IF($F$20=2,(VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)), (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)))))))","v":1043.9000000000001},{"$f":"IF($F$16=1,IF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),(VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE))))),\nIF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),IF($F$20=2,(VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)), (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)))))))","v":915.2},{"$f":"IF($F$16=1,IF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),(VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE))))),\nIF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),IF($F$20=2,(VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)), (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)))))))","v":775.22500000000002},{"$f":"IF($F$16=1,IF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),(VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE))))),\nIF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),IF($F$20=2,(VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)), (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)))))))","v":672.65000000000009},{"$f":"IF($F$16=1,IF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),(VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE))))),\nIF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),IF($F$20=2,(VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)), (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)))))))","v":521.95000000000005}]
[]
[null,null,null,null,"Tarifas mensuales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($J$16,Tablas!$A$80:$G$146,3,TRUE)","v":996.98666666666668},{"$f":"VLOOKUP($J$16,Tablas!$A$80:$G$146,4,TRUE)","v":873.88},{"$f":"VLOOKUP($J$16,Tablas!$A$80:$G$146,5,TRUE)","v":724.92000000000007},{"$f":"VLOOKUP($J$16,Tablas!$A$80:$G$146,6,TRUE)","v":628.50666666666666},{"$f":"VLOOKUP($J$16,Tablas!$A$80:$G$146,7,TRUE)","v":487.57333333333338}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$16=1,0,(VLOOKUP($J$18,Tablas!$A$80:$G$146,3,TRUE)))","v":1395.3333333333335},{"$f":"IF($F$16=1,0,(VLOOKUP($J$18,Tablas!$A$80:$G$146,4,TRUE)))","v":1223.2266666666667},{"$f":"IF($F$16=1,0,(VLOOKUP($J$18,Tablas!$A$80:$G$146,5,TRUE)))","v":1001.5600000000001},{"$f":"IF($F$16=1,0,(VLOOKUP($J$18,Tablas!$A$80:$G$146,6,TRUE)))","v":868.4666666666667},{"$f":"IF($F$16=1,0,(VLOOKUP($J$18,Tablas!$A$80:$G$146,7,TRUE)))","v":673.5866666666667}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$16=1,\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$147:$G$149,3,TRUE)),\n(IF($F$18>4,(IF($F$20=0, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(IF($F$20=1, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(IF($F$20=2, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)))))))),\n(IF($F$18=4,(IF(4-$F$20=0,(VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(4-$F$20=1,(VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)))))))),\n(IF($F$18=3,(IF(3-$F$20=0,(VLOOKUP(1,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$147:$G$149,3,TRUE)),0)))),0)))))))))))))),\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$147:$G$149,3,TRUE)),\n(IF($F$18=4,(IF(4-$F$20=0, 0,\n(IF(4-$F$20=1, (VLOOKUP(1,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(4-$F$20=3, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(4-$F$20=4, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n0)))))))))),\n(IF($F$18=5,(IF(5-$F$20=0, (VLOOKUP(1,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(5-$F$20=1, (VLOOKUP(1,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(5-$F$20=2, (VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(5-$F$20=3, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(5-$F$20=4, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)))))))))))),\n(IF($F$18=6,(IF(6-$F$20=0, (VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(6-$F$20=1, (VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(6-$F$20=2, (VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(6-$F$20=3, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(6-$F$20=4, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)))))))))))),\n(IF($F$18>6,(IF(7-$F$20=0, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(7-$F$20=1, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(7-$F$20=2, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(7-$F$20=3, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(7-$F$20=4, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)))))))))))),\n\n(IF($F$18=3,(IF(3-$F$20=0,0,\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$147:$G$149,3,TRUE)),0)))),0)))))))))))))))))))","v":354.29333333333335},{"$f":"IF($F$16=1,\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$147:$G$149,4,TRUE)),\n(IF($F$18>4,(IF($F$20=0, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(IF($F$20=1, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(IF($F$20=2, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)))))))),\n(IF($F$18=4,(IF(4-$F$20=0,(VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(4-$F$20=1,(VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)))))))),\n(IF($F$18=3,(IF(3-$F$20=0,(VLOOKUP(1,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$147:$G$149,4,TRUE)),0)))),0)))))))))))))),\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$147:$G$149,4,TRUE)),\n(IF($F$18=4,(IF(4-$F$20=0, 0,\n(IF(4-$F$20=1, (VLOOKUP(1,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(4-$F$20=3, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(4-$F$20=4, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n0)))))))))),\n(IF($F$18=5,(IF(5-$F$20=0, (VLOOKUP(1,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(5-$F$20=1, (VLOOKUP(1,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(5-$F$20=2, (VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(5-$F$20=3, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(5-$F$20=4, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)))))))))))),\n(IF($F$18=6,(IF(6-$F$20=0, (VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(6-$F$20=1, (VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(6-$F$20=2, (VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(6-$F$20=3, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(6-$F$20=4, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)))))))))))),\n(IF($F$18>6,(IF(7-$F$20=0, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(7-$F$20=1, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(7-$F$20=2, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(7-$F$20=3, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(7-$F$20=4, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)))))))))))),\n\n(IF($F$18=3,(IF(3-$F$20=0,0,\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$147:$G$149,4,TRUE)),0)))),0)))))))))))))))))))","v":310.61333333333334},{"$f":"IF($F$16=1,\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$147:$G$149,5,TRUE)),\n(IF($F$18>4,(IF($F$20=0, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(IF($F$20=1, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(IF($F$20=2, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)))))))),\n(IF($F$18=4,(IF(4-$F$20=0,(VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(4-$F$20=1,(VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)))))))),\n(IF($F$18=3,(IF(3-$F$20=0,(VLOOKUP(1,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$147:$G$149,5,TRUE)),0)))),0)))))))))))))),\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$147:$G$149,5,TRUE)),\n(IF($F$18=4,(IF(4-$F$20=0, 0,\n(IF(4-$F$20=1, (VLOOKUP(1,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(4-$F$20=3, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(4-$F$20=4, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n0)))))))))),\n(IF($F$18=5,(IF(5-$F$20=0, (VLOOKUP(1,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(5-$F$20=1, (VLOOKUP(1,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(5-$F$20=2, (VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(5-$F$20=3, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(5-$F$20=4, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)))))))))))),\n(IF($F$18=6,(IF(6-$F$20=0, (VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(6-$F$20=1, (VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(6-$F$20=2, (VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(6-$F$20=3, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(6-$F$20=4, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)))))))))))),\n(IF($F$18>6,(IF(7-$F$20=0, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(7-$F$20=1, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(7-$F$20=2, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(7-$F$20=3, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(7-$F$20=4, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)))))))))))),\n\n(IF($F$18=3,(IF(3-$F$20=0,0,\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$147:$G$149,5,TRUE)),0)))),0)))))))))))))))))))","v":263.10666666666668},{"$f":"IF($F$16=1,\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$147:$G$149,6,TRUE)),\n(IF($F$18>4,(IF($F$20=0, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(IF($F$20=1, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(IF($F$20=2, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)))))))),\n(IF($F$18=4,(IF(4-$F$20=0,(VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(4-$F$20=1,(VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)))))))),\n(IF($F$18=3,(IF(3-$F$20=0,(VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),0)))),0)))))))))))))),\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$147:$G$149,6,TRUE)),\n(IF($F$18=4,(IF(4-$F$20=0, 0,\n(IF(4-$F$20=1, (VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(4-$F$20=3, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(4-$F$20=4, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n0)))))))))),\n(IF($F$18=5,(IF(5-$F$20=0, (VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(5-$F$20=1, (VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(5-$F$20=2, (VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(5-$F$20=3, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(5-$F$20=4, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)))))))))))),\n(IF($F$18=6,(IF(6-$F$20=0, (VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(6-$F$20=1, (VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(6-$F$20=2, (VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(6-$F$20=3, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(6-$F$20=4, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)))))))))))),\n(IF($F$18>6,(IF(7-$F$20=0, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(7-$F$20=1, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(7-$F$20=2, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(7-$F$20=3, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(7-$F$20=4, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)))))))))))),\n\n(IF($F$18=3,(IF(3-$F$20=0,0,\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),0)))),0)))))))))))))))))))","v":228.29333333333335},{"$f":"IF($F$16=1,\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$147:$G$149,7,TRUE)),\n(IF($F$18>4,(IF($F$20=0, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n(IF($F$20=1, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n(IF($F$20=2, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)))))))),\n(IF($F$18=4,(IF(4-$F$20=0,(VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(4-$F$20=1,(VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)))))))),\n(IF($F$18=3,(IF(3-$F$20=0,(VLOOKUP(1,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$147:$G$149,7,TRUE)),0)))),0)))))))))))))),\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$147:$G$149,7,TRUE)),\n(IF($F$18=4,(IF(4-$F$20=0, 0,\n(IF(4-$F$20=1, (VLOOKUP(1,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(4-$F$20=3, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(4-$F$20=4, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n0)))))))))),\n(IF($F$18=5,(IF(5-$F$20=0, (VLOOKUP(1,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(5-$F$20=1, (VLOOKUP(1,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(5-$F$20=2, (VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(5-$F$20=3, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(5-$F$20=4, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)))))))))))),\n(IF($F$18=6,(IF(6-$F$20=0, (VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(6-$F$20=1, (VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(6-$F$20=2, (VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(6-$F$20=3, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(6-$F$20=4, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)))))))))))),\n(IF($F$18>6,(IF(7-$F$20=0, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),a\n                                                                                                                                                                                                                                                                (IF(7-$F$20=1, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(7-$F$20=2, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(7-$F$20=3, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(7-$F$20=4, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)))))))))))),\n\n(IF($F$18=3,(IF(3-$F$20=0,0,\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$147:$G$149,7,TRUE)),0)))),0)))))))))))))))))))","v":177.14666666666668}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G64:G66)","v":2746.6133333333337},{"$f":"SUM(H64:H66)","v":2407.7199999999998},{"$f":"SUM(I64:I66)","v":1989.5866666666666},{"$f":"SUM(J64:J66)","v":1725.2666666666667},{"$f":"SUM(K64:K66)","v":1338.3066666666668}]
[null,null,null,null,"Descuento por variante con coaseguro fuera del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$H$22,G67*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$22,H67*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$22,I67*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$22,J67*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$22,K67*-25%,0)","v":0}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G67+G69)*0%","v":0},{"$f":"(H67+H69)*0%","v":0},0,0,0]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G67:G70)","v":2821.6133333333337},{"$f":"SUM(H67:H70)","v":2482.7199999999998},{"$f":"SUM(I67:I70)","v":2064.5866666666666},{"$f":"SUM(J67:J70)","v":1800.2666666666667},{"$f":"SUM(K67:K70)","v":1413.3066666666668}]
[null,null,null,null,"Costo de tarifa mensual 2 a 12",null,{"$f":"SUM(G67:G68)","v":2746.6133333333337},{"$f":"SUM(H67:H68)","v":2407.7199999999998},1989.5866666666666,1725.2666666666667,1338.3066666666668]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G71+(G72*11)","v":33034.36},{"$f":"H71+(H72*11)","v":28967.64},{"$f":"I71+(I72*11)","v":23950.039999999997},{"$f":"J71+(J72*11)","v":20778.2},{"$f":"K71+(K72*11)","v":16134.680000000002}]
[null,null,null,null,"Ahorros en tarifas de prima para niños",null,{"$f":"IF($F$16=1,IF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$147:$G$149,3,TRUE)),(VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE))))),\nIF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$147:$G$149,3,TRUE)),IF($F$20=2,(VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)), (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)))))))","v":354.29333333333335},{"$f":"IF($F$16=1,IF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$147:$G$149,4,TRUE)),(VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE))))),\nIF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$147:$G$149,4,TRUE)),IF($F$20=2,(VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)), (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)))))))","v":310.61333333333334},{"$f":"IF($F$16=1,IF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$147:$G$149,5,TRUE)),(VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE))))),\nIF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$147:$G$149,5,TRUE)),IF($F$20=2,(VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)), (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)))))))","v":263.10666666666668},{"$f":"IF($F$16=1,IF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),(VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE))))),\nIF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),IF($F$20=2,(VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)), (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)))))))","v":228.29333333333335},{"$f":"IF($F$16=1,IF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$147:$G$149,7,TRUE)),(VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE))))),\nIF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$147:$G$149,7,TRUE)),IF($F$20=2,(VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE)), (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)))))))","v":177.14666666666668}]
[]
[null,null,null,null,"Tarifas en US $ -   Efectivas a partir del 1ro de enero de  2023"]
[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":74,"n_cols":10,"rows_kept":74,"cut":false,"hidden":false,"merged":[[36,4,36,9],[43,1,44,1],[43,0,44,0],[14,0,14,1],[52,4,52,5],[31,4,31,5],[14,5,14,9],[26,4,26,9],[14,3,14,4],[16,3,16,4],[18,3,18,4],[60,4,60,9],[46,4,46,5],[41,4,41,5],[53,4,53,5],[48,4,48,9],[54,4,54,5],[73,4,74,9],[72,4,72,9],[71,4,71,9],[66,4,66,5],[64,4,64,5],[65,4,65,5]]}
[]
[]
[null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["GLOBAL PREMIER HEALTH PLAN",null,null,"Nombre del Asegurado Titular",null,{"$f":"+'INGRESO DE DATOS'!$D$15","v":"NOMBRE COMPLETO"}]
[]
[null,null,null,"Número de adultos en la póliza",null,{"$f":"+'INGRESO DE DATOS'!$D$17","v":2},null,"Edad del Asegurado Titular",{"$f":"+'INGRESO DE DATOS'!$D$19","v":32}]
[]
[null,null,null,"Número de niños en la póliza",null,{"$f":"+'INGRESO DE DATOS'!$J$17","v":2},null,"Edad del/la conyuge",{"$f":"+'INGRESO DE DATOS'!$J$19","v":46}]
[null,null,null,null,null,null,null," "," "]
[null,null,null,null,null,null,null,"Fecha de la cotización:",{"$f":"NOW()","v":"2023-01-18T11:15:15.680"}]
[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$17,Tablas!$A$155:$G$221,3,TRUE)","v":6983},{"$f":"VLOOKUP($I$17,Tablas!$A$155:$G$221,4,TRUE)","v":6335},{"$f":"VLOOKUP($I$17,Tablas!$A$155:$G$221,5,TRUE)","v":4696},{"$f":"VLOOKUP($I$17,Tablas!$A$155:$G$221,6,TRUE)","v":3494}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$17=1,0,(VLOOKUP($I$19,Tablas!$A$155:$G$221,3,TRUE)))","v":9774},{"$f":"IF($F$17=1,0,(VLOOKUP($I$19,Tablas!$A$155:$G$221,4,TRUE)))","v":8872},{"$f":"IF($F$17=1,0,(VLOOKUP($I$19,Tablas!$A$155:$G$221,5,TRUE)))","v":6423},{"$f":"IF($F$17=1,0,(VLOOKUP($I$19,Tablas!$A$155:$G$221,6,TRUE)))","v":4778}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$222:$G$224,3,TRUE)))","v":4220},{"$f":"IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$222:$G$224,4,TRUE)))","v":3828},{"$f":"IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$222:$G$224,5,TRUE)))","v":2939},{"$f":"IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$222:$G$224,6,TRUE)))","v":2187}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G28:G30)","v":20977},{"$f":"SUM(H28:H30)","v":19035},14058,{"$f":"SUM(J28:J30)","v":10459}]
[null,null,null,null,"Descuento por variante con coaseguro fuera del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$H$22,G31*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$22,H31*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$22,I31*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$22,J31*-25%,0)","v":0}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G31+G33)*0%","v":0},{"$f":"(H31+H33)*0%","v":0},0,0]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"SUM(G31:G34)","v":21052},{"$f":"SUM(H31:H34)","v":19110},{"$f":"SUM(I31:I34)","v":14133},{"$f":"SUM(J31:J34)","v":10534}]
[]
[null,null,null,null,"Tarifas semi anuales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$17,Tablas!$A$530:$G$596,3,TRUE)","v":3700.9900000000002},{"$f":"VLOOKUP($I$17,Tablas!$A$530:$G$596,4,TRUE)","v":3357.55},{"$f":"VLOOKUP($I$17,Tablas!$A$530:$G$596,5,TRUE)","v":2488.88},{"$f":"VLOOKUP($I$17,Tablas!$A$530:$G$596,6,TRUE)","v":1851.8200000000002}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$17=1,0,(VLOOKUP($I$19,Tablas!$A$530:$G$596,3,TRUE)))","v":5180.22},{"$f":"IF($F$17=1,0,(VLOOKUP($I$19,Tablas!$A$530:$G$596,4,TRUE)))","v":4702.16},{"$f":"IF($F$17=1,0,(VLOOKUP($I$19,Tablas!$A$530:$G$596,5,TRUE)))","v":3404.19},{"$f":"IF($F$17=1,0,(VLOOKUP($I$19,Tablas!$A$530:$G$596,6,TRUE)))","v":2532.34}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$597:$G$599,3,TRUE)))","v":2236.6},{"$f":"IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$597:$G$599,4,TRUE)))","v":2028.8400000000001},{"$f":"IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$597:$G$599,5,TRUE)))","v":1557.67},{"$f":"IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$597:$G$599,6,TRUE)))","v":1159.1100000000001}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G38:G40)","v":11117.810000000001},{"$f":"SUM(H38:H40)","v":10088.549999999999},{"$f":"SUM(I38:I40)","v":7450.74},{"$f":"SUM(J38:J40)","v":5543.27}]
[null,null,null,null,"Descuento por variante con coaseguro fuera del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$H$22,G41*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$22,H41*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$22,I41*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$22,J41*-25%,0)","v":0}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G41+G43)*0%","v":0},{"$f":"(H41+H43)*0%","v":0},0,0]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G41:G44)","v":11192.810000000001},{"$f":"SUM(H41:H44)","v":10163.549999999999},{"$f":"SUM(I41:I44)","v":7525.74},{"$f":"SUM(J41:J44)","v":5618.27}]
[null,null,null,null,"Costo de segunda cuota",null,{"$f":"SUM(G41:G42)","v":11117.810000000001},{"$f":"SUM(H41:H42)","v":10088.549999999999},7450.74,5543.27]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G45+G46","v":22310.620000000003},{"$f":"H45+H46","v":20252.099999999999},14976.48,{"$f":"J45+J46","v":11161.54}]
[]
[null,null,null,null,"Tarifas trimestrales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$17,Tablas!$A$755:$G$821,3,TRUE)","v":1920.325},{"$f":"VLOOKUP($I$17,Tablas!$A$755:$G$821,4,TRUE)","v":1742.1250000000002},{"$f":"VLOOKUP($I$17,Tablas!$A$755:$G$821,5,TRUE)","v":1291.4000000000001},{"$f":"VLOOKUP($I$17,Tablas!$A$755:$G$821,6,TRUE)","v":960.85}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$17=1,0,(VLOOKUP($I$19,Tablas!$A$755:$G$821,3,TRUE)))","v":2687.8500000000004},{"$f":"IF($F$17=1,0,(VLOOKUP($I$19,Tablas!$A$755:$G$821,4,TRUE)))","v":2439.8000000000002},{"$f":"IF($F$17=1,0,(VLOOKUP($I$19,Tablas!$A$755:$G$821,5,TRUE)))","v":1766.325},{"$f":"IF($F$17=1,0,(VLOOKUP($I$19,Tablas!$A$755:$G$821,6,TRUE)))","v":1313.95}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$822:$G$824,3,TRUE)))","v":1160.5},{"$f":"IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$822:$G$824,4,TRUE)))","v":1052.7},{"$f":"IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$822:$G$824,5,TRUE)))","v":808.22500000000002},{"$f":"IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$822:$G$824,6,TRUE)))","v":601.42500000000007}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G50:G52)","v":5768.6750000000002},{"$f":"SUM(H50:H52)","v":5234.625},{"$f":"SUM(I50:I52)","v":3865.9500000000003},{"$f":"SUM(J50:J52)","v":2876.2250000000004}]
[null,null,null,null,"Descuento por variante con coaseguro fuera del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$H$22,G53*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$22,H53*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$22,I53*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$22,J53*-25%,0)","v":0}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G53+G55)*0%","v":0},{"$f":"(H53+H55)*0%","v":0},0,0]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G53:G56)","v":5843.6750000000002},{"$f":"SUM(H53:H56)","v":5309.625},3940.9500000000003,2951.2250000000004]
[null,null,null,null,"Costo de tarifa trimestral 2 a 4",null,{"$f":"SUM(G53:G54)","v":5768.6750000000002},{"$f":"SUM(H53:H54)","v":5234.625},3865.9500000000003,2876.2250000000004]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G57+(G58*3)","v":23149.7},{"$f":"H57+(H58*3)","v":21013.5},15538.800000000001,{"$f":"J57+(J58*3)","v":11579.900000000001}]
[]
[null,null,null,null,"Tarifas mensuales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$17,Tablas!$A$229:$G$295,3,TRUE)","v":651.74666666666667},{"$f":"VLOOKUP($I$17,Tablas!$A$229:$G$295,4,TRUE)","v":591.26666666666665},{"$f":"VLOOKUP($I$17,Tablas!$A$229:$G$295,5,TRUE)","v":438.29333333333335},{"$f":"VLOOKUP($I$17,Tablas!$A$229:$G$295,6,TRUE)","v":326.10666666666668}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$17=1,0,(VLOOKUP($I$19,Tablas!$A$229:$G$295,3,TRUE)))","v":912.24},{"$f":"IF($F$17=1,0,(VLOOKUP($I$19,Tablas!$A$229:$G$295,4,TRUE)))","v":828.0533333333334},{"$f":"IF($F$17=1,0,(VLOOKUP($I$19,Tablas!$A$229:$G$295,5,TRUE)))","v":599.48},{"$f":"IF($F$17=1,0,(VLOOKUP($I$19,Tablas!$A$229:$G$295,6,TRUE)))","v":445.94666666666672}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$296:$G$298,3,TRUE)))","v":393.86666666666667},{"$f":"IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$296:$G$298,4,TRUE)))","v":357.28000000000003},{"$f":"IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$296:$G$298,5,TRUE)))","v":274.30666666666667},{"$f":"IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$296:$G$298,6,TRUE)))","v":204.12}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G62:G64)","v":1957.8533333333335},{"$f":"SUM(H62:H64)","v":1776.6000000000001},{"$f":"SUM(I62:I64)","v":1312.08},{"$f":"SUM(J62:J64)","v":976.1733333333334}]
[null,null,null,null,"Descuento por variante con coaseguro fuera del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$H$22,G65*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$22,H65*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$22,I65*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$22,J65*-25%,0)","v":0}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G65+G67)*0%","v":0},{"$f":"(H65+H67)*0%","v":0},0,0]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G65:G68)","v":2032.8533333333335},{"$f":"SUM(H65:H68)","v":1851.6000000000001},{"$f":"SUM(I65:I68)","v":1387.08},{"$f":"SUM(J65:J68)","v":1051.1733333333334}]
[null,null,null,null,"Costo de tarifa mensual 2 a 12",null,{"$f":"SUM(G65:G66)","v":1957.8533333333335},{"$f":"SUM(H65:H66)","v":1776.6000000000001},1312.08,976.1733333333334]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G69+(G70*11)","v":23569.24},{"$f":"H69+(H70*11)","v":21394.2},{"$f":"I69+(I70*11)","v":15819.96},{"$f":"J69+(J70*11)","v":11789.080000000002}]
[]
[null,null,null,null,"Tarifas en US $ -   Efectivas a partir del 1ro de enero de  2023"]
[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":73,"n_cols":10,"rows_kept":73,"cut":false,"hidden":false,"merged":[[13,3,13,4],[15,3,15,4],[13,0,13,1],[13,5,13,9],[25,4,25,9],[42,0,43,0],[18,3,18,4],[51,4,51,5],[42,1,43,1],[47,4,47,9],[59,4,59,9],[72,4,73,9],[71,4,71,9],[70,4,70,9],[30,4,30,5],[40,4,40,5],[52,4,52,5],[63,4,63,5],[64,4,64,5],[65,4,65,5],[69,4,69,5],[53,4,53,5],[35,4,35,9]]}
[]
[]
[null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[]
[]
[]
["GLOBAL SELECT HEALTH PLAN",null,null,"Nombre del Asegurado Titular",null,{"$f":"+'INGRESO DE DATOS'!$D$15","v":"NOMBRE COMPLETO"}]
[]
[null,null,null,"Número de adultos en la póliza",null,{"$f":"+'INGRESO DE DATOS'!$D$17","v":2},null,"Edad del Asegurado Titular",{"$f":"+'INGRESO DE DATOS'!$D$19","v":32}]
[]
[null,null,null,null,null,null,null,"Edad del/la conyuge",{"$f":"+'INGRESO DE DATOS'!$J$19","v":46}]
[null,null,null,"Número de niños en la póliza",null,{"$f":"+'INGRESO DE DATOS'!$J$17","v":2},null," "," "]
[null,null,null,null,null,null,null,"Fecha de la cotización:",{"$f":"NOW()","v":"2023-01-18T11:15:15.680"}]
[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$16,Tablas!$A$305:$G$371,3,TRUE)","v":4868},{"$f":"VLOOKUP($I$16,Tablas!$A$305:$G$371,4,TRUE)","v":4672},{"$f":"VLOOKUP($I$16,Tablas!$A$305:$G$371,5,TRUE)","v":3471},{"$f":"VLOOKUP($I$16,Tablas!$A$305:$G$371,6,TRUE)","v":2583}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$16=1,0,(VLOOKUP($I$18,Tablas!$A$305:$G$371,3,TRUE)))","v":7076},{"$f":"IF($F$16=1,0,(VLOOKUP($I$18,Tablas!$A$305:$G$371,4,TRUE)))","v":6790},{"$f":"IF($F$16=1,0,(VLOOKUP($I$18,Tablas!$A$305:$G$371,5,TRUE)))","v":4924},{"$f":"IF($F$16=1,0,(VLOOKUP($I$18,Tablas!$A$305:$G$371,6,TRUE)))","v":3665}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$372:$G$374,3,TRUE)))","v":3177},{"$f":"IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$372:$G$374,4,TRUE)))","v":3048},{"$f":"IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$372:$G$374,5,TRUE)))","v":2358},{"$f":"IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$372:$G$374,6,TRUE)))","v":1755}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G27:G29)","v":15121},{"$f":"SUM(H27:H29)","v":14510},{"$f":"SUM(I27:I29)","v":10753},{"$f":"SUM(J27:J29)","v":8003}]
[null,null,null,null,"Descuento por variante con coaseguro fuera del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$H$22,G30*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$22,H30*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$22,I30*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$22,J30*-25%,0)","v":0}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G30+G32)*0%","v":0},{"$f":"(H30+H32)*0%","v":0},{"$f":"(I30+I32)*0%","v":0},{"$f":"(J30+J32)*0%","v":0}]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"SUM(G30:G33)","v":15196},{"$f":"SUM(H30:H33)","v":14585},{"$f":"SUM(I30:I33)","v":10828},{"$f":"SUM(J30:J33)","v":8078}]
[]
[null,null,null,null,"Tarifas semi anuales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$16,Tablas!$A$605:$G$671,3,TRUE)","v":2580.04},{"$f":"VLOOKUP($I$16,Tablas!$A$605:$G$671,4,TRUE)","v":2476.1600000000003},{"$f":"VLOOKUP($I$16,Tablas!$A$605:$G$671,5,TRUE)","v":1839.63},{"$f":"VLOOKUP($I$16,Tablas!$A$605:$G$671,6,TRUE)","v":1368.99}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$16=1,0,(VLOOKUP($I$18,Tablas!$A$605:$G$671,3,TRUE)))","v":3750.28},{"$f":"IF($F$16=1,0,(VLOOKUP($I$18,Tablas!$A$605:$G$671,4,TRUE)))","v":3598.7000000000003},{"$f":"IF($F$16=1,0,(VLOOKUP($I$18,Tablas!$A$605:$G$671,5,TRUE)))","v":2609.7200000000003},{"$f":"IF($F$16=1,0,(VLOOKUP($I$18,Tablas!$A$605:$G$671,6,TRUE)))","v":1942.45}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$672:$G$674,3,TRUE)))","v":1683.8100000000002},{"$f":"IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$672:$G$674,4,TRUE)))","v":1615.44},{"$f":"IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$672:$G$674,5,TRUE)))","v":1249.74},{"$f":"IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$672:$G$674,6,TRUE)))","v":930.15000000000009}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G37:G39)","v":8014.13},{"$f":"SUM(H37:H39)","v":7690.3000000000011},{"$f":"SUM(I37:I39)","v":5699.09},{"$f":"SUM(J37:J39)","v":4241.59}]
[null,null,null,null,"Low options",null,{"$f":"IF('INGRESO DE DATOS'!$H$22,G40*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$22,H40*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$22,I40*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$22,J40*-25%,0)","v":0}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G40+G42)*0%","v":0},{"$f":"(H40+H42)*0%","v":0},0,0]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G40:G43)","v":8089.13},{"$f":"SUM(H40:H43)","v":7765.3000000000011},{"$f":"SUM(I40:I43)","v":5774.09},{"$f":"SUM(J40:J43)","v":4316.59}]
[null,null,null,null,"Costo de segunda cuota",null,{"$f":"SUM(G40:G41)","v":8014.13},{"$f":"SUM(H40:H41)","v":7690.3000000000011},5699.09,4241.59]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G44+G45","v":16103.26},{"$f":"H44+H45","v":15455.600000000002},11473.18,{"$f":"J44+J45","v":8558.18}]
[]
[null,null,null,null,"Tarifas trimestrales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$16,Tablas!$A$830:$G$896,3,TRUE)","v":1338.7},{"$f":"VLOOKUP($I$16,Tablas!$A$830:$G$896,4,TRUE)","v":1284.8000000000002},{"$f":"VLOOKUP($I$16,Tablas!$A$830:$G$896,5,TRUE)","v":954.52500000000009},{"$f":"VLOOKUP($I$16,Tablas!$A$830:$G$896,6,TRUE)","v":710.32500000000005}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$16=1,0,(VLOOKUP($I$18,Tablas!$A$830:$G$896,3,TRUE)))","v":1945.9},{"$f":"IF($F$16=1,0,(VLOOKUP($I$18,Tablas!$A$830:$G$896,4,TRUE)))","v":1867.2500000000002},{"$f":"IF($F$16=1,0,(VLOOKUP($I$18,Tablas!$A$830:$G$896,5,TRUE)))","v":1354.1000000000001},{"$f":"IF($F$16=1,0,(VLOOKUP($I$18,Tablas!$A$830:$G$896,6,TRUE)))","v":1007.8750000000001}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$897:$G$899,3,TRUE)))","v":873.67500000000007},{"$f":"IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$897:$G$899,4,TRUE)))","v":838.2},{"$f":"IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$897:$G$899,5,TRUE)))","v":648.45000000000005},{"$f":"IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$897:$G$899,6,TRUE)))","v":482.62500000000006}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G49:G51)","v":4158.2750000000005},{"$f":"SUM(H49:H51)","v":3990.25},{"$f":"SUM(I49:I51)","v":2957.0749999999998},{"$f":"SUM(J49:J51)","v":2200.8250000000003}]
[null,null,null,null,"Descuento por variante con coaseguro fuera del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$H$22,G52*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$22,H52*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$22,I52*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$22,J52*-25%,0)","v":0}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G52+G54)*0%","v":0},{"$f":"(H52+H54)*0%","v":0},0,0]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G52:G55)","v":4233.2750000000005},{"$f":"SUM(H52:H55)","v":4065.25},3032.0749999999998,2275.8250000000003]
[null,null,null,null,"Costo de tarifa trimestral 2 a 4",null,{"$f":"SUM(G52:G53)","v":4158.2750000000005},{"$f":"SUM(H52:H53)","v":3990.25},2957.0749999999998,2200.8250000000003]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G56+(G57*3)","v":16708.100000000002},{"$f":"H56+(H57*3)","v":16036},11903.3,{"$f":"J56+(J57*3)","v":8878.3000000000011}]
[]
[null,null,null,null,"Tarifas mensuales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$16,Tablas!$A$379:$G$445,3,TRUE)","v":454.34666666666669},{"$f":"VLOOKUP($I$16,Tablas!$A$379:$G$445,4,TRUE)","v":436.05333333333334},{"$f":"VLOOKUP($I$16,Tablas!$A$379:$G$445,5,TRUE)","v":323.96000000000004},{"$f":"VLOOKUP($I$16,Tablas!$A$379:$G$445,6,TRUE)","v":241.08}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$16=1,0,(VLOOKUP($I$18,Tablas!$A$379:$G$445,3,TRUE)))","v":660.42666666666673},{"$f":"IF($F$16=1,0,(VLOOKUP($I$18,Tablas!$A$379:$G$445,4,TRUE)))","v":633.73333333333335},{"$f":"IF($F$16=1,0,(VLOOKUP($I$18,Tablas!$A$379:$G$445,5,TRUE)))","v":459.57333333333338},{"$f":"IF($F$16=1,0,(VLOOKUP($I$18,Tablas!$A$379:$G$445,6,TRUE)))","v":342.06666666666666}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$446:$G$448,3,TRUE)))","v":296.52000000000004},{"$f":"IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$446:$G$448,4,TRUE)))","v":284.48},{"$f":"IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$446:$G$448,5,TRUE)))","v":220.08},{"$f":"IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$446:$G$448,6,TRUE)))","v":163.80000000000001}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G61:G63)","v":1411.2933333333335},{"$f":"SUM(H61:H63)","v":1354.2666666666667},{"$f":"SUM(I61:I63)","v":1003.6133333333335},{"$f":"SUM(J61:J63)","v":746.94666666666672}]
[null,null,null,null,"Descuento por variante con coaseguro fuera del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$H$22,G64*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$22,H64*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$22,I64*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$22,J64*-25%,0)","v":0}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G64+G66)*0%","v":0},{"$f":"(H64+H66)*0%","v":0},0,0]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G64:G67)","v":1486.2933333333335},{"$f":"SUM(H64:H67)","v":1429.2666666666667},{"$f":"SUM(I64:I67)","v":1078.6133333333335},{"$f":"SUM(J64:J67)","v":821.94666666666672}]
[null,null,null,null,"Costo de tarifa mensual 2 a 12",null,{"$f":"SUM(G64:G65)","v":1411.2933333333335},{"$f":"SUM(H64:H65)","v":1354.2666666666667},1003.6133333333335,746.94666666666672]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G68+(G69*11)","v":17010.520000000004},{"$f":"H68+(H69*11)","v":16326.199999999999},{"$f":"I68+(I69*11)","v":12118.36},{"$f":"J68+(J69*11)","v":9038.36}]
[]
[null,null,null,null,"Tarifas en US $ -   Efectivas a partir del 1ro de enero de  2023"]
[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":68,"n_cols":10,"rows_kept":68,"cut":false,"hidden":false,"merged":[[65,4,65,7],[59,4,59,5],[60,4,60,5],[67,4,69,8],[66,4,66,8],[12,3,12,4],[12,5,12,8],[14,3,14,4],[12,0,12,1],[39,0,40,0],[39,1,40,1],[24,4,24,8],[33,4,33,8],[44,4,44,8],[55,4,55,8],[16,3,16,4],[48,4,48,5],[49,4,49,5]]}
[]
[]
[null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[]
[]
["GLOBAL MAJOR MEDICAL HEALTH PLAN",null,null,"Nombre del Asegurado Titular",null,{"$f":"+'INGRESO DE DATOS'!$D$15","v":"NOMBRE COMPLETO"}]
[]
[null,null,null,"Número de adultos en la póliza",null,{"$f":"+'INGRESO DE DATOS'!$D$17","v":2},null,"Edad del Asegurado Titular",{"$f":"+'INGRESO DE DATOS'!$D$19","v":32}]
[]
[null,null,null,"Número de niños en la póliza",null,{"$f":"+'INGRESO DE DATOS'!$J$17","v":2},null,"Edad del/la conyuge",{"$f":"+'INGRESO DE DATOS'!$J$19","v":46}]
[null,null,null,null,null,null,null," "," "]
[null,null,null,null,null,null,null,"Fecha de la cotización:",{"$f":"NOW()","v":"2023-01-18T11:15:15.680"}]
[null,null,null,null,null,null," ",false,null," "]
[null,null,null,null,"Deducibles",null,"PLAN 1","PLAN 2","PLAN 3"]
[null,null,null,null,"En el país de residencia",null,7500,10000,20000]
[null,null,null,null,"Fuera del país de residencia",null,10000,20000,20000]
[]
[null,null,null,null,"Tarifas anuales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$15,Tablas!$A$1129:$G$1195,3,TRUE)","v":3374},{"$f":"VLOOKUP($I$15,Tablas!$A$1129:$G$1195,4,TRUE)","v":2913},{"$f":"VLOOKUP($I$15,Tablas!$A$1129:$G$1195,5,TRUE)","v":2217}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$15=1,0,(VLOOKUP($I$17,Tablas!$A$1129:$G$1195,3,TRUE)))","v":4659},{"$f":"IF($F$15=1,0,(VLOOKUP($I$17,Tablas!$A$1129:$G$1195,4,TRUE)))","v":4088},{"$f":"IF($F$15=1,0,(VLOOKUP($I$17,Tablas!$A$1129:$G$1195,5,TRUE)))","v":3101}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$17=0,0,(VLOOKUP($F$17,Tablas!$A$1196:$G$1198,3,TRUE)))","v":2078},{"$f":"IF($F$17=0,0,(VLOOKUP($F$17,Tablas!$A$1196:$G$1198,4,TRUE)))","v":1750},{"$f":"IF($F$17=0,0,(VLOOKUP($F$17,Tablas!$A$1196:$G$1198,5,TRUE)))","v":1372}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G26:G28)","v":10111},{"$f":"SUM(H26:H28)","v":8751},6690]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G29+G30)*0%","v":0},{"$f":"(H29+H30)*0%","v":0},{"$f":"(I29+I30)*0%","v":0}]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"SUM(G29:G31)","v":10186},{"$f":"SUM(H29:H31)","v":8826},{"$f":"SUM(I29:I31)","v":6765}]
[]
[null,null,null,null,"Tarifas semi anuales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$15,Tablas!$A$1353:$G$1419,3,TRUE)","v":1788.22},{"$f":"VLOOKUP($I$15,Tablas!$A$1353:$G$1419,4,TRUE)","v":1543.89},{"$f":"VLOOKUP($I$15,Tablas!$A$1353:$G$1419,5,TRUE)","v":1175.01}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$15=1,0,(VLOOKUP($I$17,Tablas!$A$1353:$G$1419,3,TRUE)))","v":2469.27},{"$f":"IF($F$15=1,0,(VLOOKUP($I$17,Tablas!$A$1353:$G$1419,4,TRUE)))","v":2166.6400000000003},{"$f":"IF($F$15=1,0,(VLOOKUP($I$17,Tablas!$A$1353:$G$1419,5,TRUE)))","v":1643.53}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$17=0,0,(VLOOKUP($F$17,Tablas!$A$1420:$G$1422,3,TRUE)))","v":1101.3400000000001},{"$f":"IF($F$17=0,0,(VLOOKUP($F$17,Tablas!$A$1420:$G$1422,4,TRUE)))","v":927.5},{"$f":"IF($F$17=0,0,(VLOOKUP($F$17,Tablas!$A$1420:$G$1422,5,TRUE)))","v":727.16000000000008}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G35:G37)","v":5358.83},{"$f":"SUM(H35:H37)","v":4638.0300000000007},{"$f":"SUM(I35:I37)","v":3545.7}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,76]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G38+G39)*0%","v":0},{"$f":"(H38+H39)*0%","v":0},{"$f":"(I38+I39)*0%","v":0}]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G38:G40)","v":5433.83},{"$f":"SUM(H38:H40)","v":4713.0300000000007},{"$f":"SUM(I38:I40)","v":3621.7}]
[null,null,null,null,"Costo de segunda cuota",null,{"$f":"G38+G40","v":5358.83},{"$f":"H38+H40","v":4638.0300000000007},{"$f":"I38+I40","v":3545.7}]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G41+G42","v":10792.66},{"$f":"H41+H42","v":9351.0600000000013},7167.4]
[]
[null,null,null,null,"Tarifas trimestrales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$15,Tablas!$A$1278:$G$1344,3,TRUE)","v":927.85},{"$f":"VLOOKUP($I$15,Tablas!$A$1278:$G$1344,4,TRUE)","v":801.07500000000005},{"$f":"VLOOKUP($I$15,Tablas!$A$1278:$G$1344,5,TRUE)","v":609.67500000000007}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$15=1,0,(VLOOKUP($I$17,Tablas!$A$1278:$G$1344,3,TRUE)))","v":1281.2250000000001},{"$f":"IF($F$15=1,0,(VLOOKUP($I$17,Tablas!$A$1278:$G$1344,4,TRUE)))","v":1124.2},{"$f":"IF($F$15=1,0,(VLOOKUP($I$17,Tablas!$A$1278:$G$1344,5,TRUE)))","v":852.77500000000009}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$17=0,0,(VLOOKUP($F$17,Tablas!$A$1345:$G$1347,3,TRUE)))","v":571.45000000000005},{"$f":"IF($F$17=0,0,(VLOOKUP($F$17,Tablas!$A$1345:$G$1347,4,TRUE)))","v":481.25000000000006},{"$f":"IF($F$17=0,0,(VLOOKUP($F$17,Tablas!$A$1345:$G$1347,5,TRUE)))","v":377.3}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G46:G48)","v":2780.5250000000005},{"$f":"SUM(H46:H48)","v":2406.5250000000001},{"$f":"SUM(I46:I48)","v":1839.7500000000002}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,76]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G49+G50)*0%","v":0},{"$f":"(H49+H50)*0%","v":0},{"$f":"(I49+I50)*0%","v":0}]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G49:G51)","v":2855.5250000000005},{"$f":"SUM(H49:H51)","v":2481.5250000000001},{"$f":"SUM(I49:I51)","v":1915.7500000000002}]
[null,null,null,null,"Costo de tarifa trimestral 2 a 4",null,{"$f":"G49+G51","v":2780.5250000000005},{"$f":"H49+H51","v":2406.5250000000001},{"$f":"I49+I51","v":1839.7500000000002}]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G52+(G53*3)","v":11197.100000000002},{"$f":"H52+(H53*3)","v":9701.1},7435.0000000000009]
[]
[null,null,null,null,"Tarifas mensual"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$15,Tablas!$A$1203:$G$1269,3,TRUE)","v":314.90666666666669},{"$f":"VLOOKUP($I$15,Tablas!$A$1203:$G$1269,4,TRUE)","v":271.88},{"$f":"VLOOKUP($I$15,Tablas!$A$1203:$G$1269,5,TRUE)","v":206.92000000000002}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$15=1,0,(VLOOKUP($I$17,Tablas!$A$1203:$G$1269,3,TRUE)))","v":434.84000000000003},{"$f":"IF($F$15=1,0,(VLOOKUP($I$17,Tablas!$A$1203:$G$1269,4,TRUE)))","v":381.54666666666668},{"$f":"IF($F$15=1,0,(VLOOKUP($I$17,Tablas!$A$1203:$G$1269,5,TRUE)))","v":289.42666666666668}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$17=0,0,(VLOOKUP($F$17,Tablas!$A$1270:$G$1272,3,TRUE)))","v":193.94666666666669},{"$f":"IF($F$17=0,0,(VLOOKUP($F$17,Tablas!$A$1270:$G$1272,4,TRUE)))","v":163.33333333333334},{"$f":"IF($F$17=0,0,(VLOOKUP($F$17,Tablas!$A$1270:$G$1272,5,TRUE)))","v":128.05333333333334}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G57:G59)","v":943.69333333333338},{"$f":"SUM(H57:H59)","v":816.7600000000001},{"$f":"SUM(I57:I59)","v":624.40000000000009}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,76]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G60+G61)*0%","v":0},{"$f":"(H60+H61)*0%","v":0},{"$f":"(I60+I61)*0%","v":0}]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G60:G62)","v":1018.6933333333334},{"$f":"SUM(H60:H62)","v":891.7600000000001},{"$f":"SUM(I60:I62)","v":700.40000000000009}]
[null,null,null,null,"Costo de tarifa mensual 2 a 12",null,{"$f":"G60+G62","v":943.69333333333338},{"$f":"H60+H62","v":816.7600000000001},{"$f":"I60+I62","v":624.40000000000009}]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G63+(G64*11)","v":11399.32},{"$f":"H63+(H64*11)","v":9876.1200000000008},{"$f":"I63+(I64*11)","v":7568.8000000000011}]
[]
[null,null,null,null,"Tarifas en US $ -   Efectivas a partir del 1ro de enero de  2023"]
[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":127,"n_cols":8,"rows_kept":127,"cut":false,"hidden":false,"merged":[[126,0,128,7],[106,0,106,1],[109,0,109,1],[112,0,112,1],[122,0,122,1],[111,2,111,3],[115,0,115,1],[111,0,111,1],[110,0,110,1],[99,0,99,1],[96,0,96,1],[98,0,98,1],[124,0,124,7],[125,0,125,7],[48,2,48,3],[114,2,114,3],[114,0,114,1],[93,0,93,1],[62,0,62,1],[83,0,83,1],[77,0,77,1],[78,0,78,1],[79,0,79,1],[80,0,80,1],[63,0,63,1],[65,0,65,1],[66,0,66,1],[74,0,74,1],[95,0,95,1],[105,0,105,2],[94,0,94,1],[60,3,60,7],[62,3,62,7],[65,3,65,7],[77,4,77,7],[79,4,79,7],[82,4,82,7],[93,4,93,7],[68,0,68,2],[82,0,82,1],[90,0,90,1],[61,0,61,1],[26,0,26,6],[56,0,56,1],[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],[45,2,45,3],[28,0,28,1],[31,0,31,1],[34,0,34,1],[57,0,57,1],[60,0,60,1],[52,2,52,3],[69,3,69,7],[85,4,85,7],[101,4,101,7],[117,2,117,3],[98,4,98,7],[95,4,95,7],[109,2,109,3]]}
[]
[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$15","v":"NOMBRE COMPLETO"}]
[]
[]
["Número de adultos en la póliza",null,{"$f":"+'INGRESO DE DATOS'!$D$17","v":2},null,"Edad del Asegurado Titular",null,{"$f":"+'INGRESO DE DATOS'!$D$19","v":32}]
[]
[]
["Número de niños en la póliza",null,{"$f":"+'INGRESO DE DATOS'!$J$17","v":2},null,"Edad del/la cónyuge ",null,{"$f":"+'INGRESO DE DATOS'!$J$19","v":46}]
[]
[]
[null,null,null,"FECHA DE LA COTIZACIÓN:",{"$f":"NOW()","v":"2023-01-18T11:15:15.680"}]
[]
["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,{"$f":"'Global Ultimate'!G32","v":69247},{"$f":"'Global Ultimate'!H32","v":44705}]
[null,null,"Tarifas semi anuales"]
[null,null,{"$f":"'Global Ultimate'!G42","v":36736.160000000003},{"$f":"'Global Ultimate'!H42","v":23728.9}]
[null,null,{"$f":"'Global Ultimate'!G43","v":36661.160000000003},{"$f":"'Global Ultimate'!H43","v":23653.9}]
[null,null,"Tarifas trimestrales"]
[null,null,{"$f":"'Global Ultimate'!G54","v":19097.300000000003},{"$f":"'Global Ultimate'!H54","v":12348.250000000002}]
[null,null,{"$f":"'Global Ultimate'!G55","v":19022.300000000003},{"$f":"'Global Ultimate'!H55","v":12273.250000000002}]
["Ahorros en tarifas de prima para niños (pago annual)*",null,{"$f":"'Global Ultimate'!G33","v":8825},{"$f":"'Global Ultimate'!H33","v":5693}]
[null,null,"Tarifas mensuales"]
[null,null,{"$f":"'Global Ultimate'!G66","v":6531.0533333333342},{"$f":"'Global Ultimate'!H66","v":4240.4666666666672}]
[null,null,{"$f":"'Global Ultimate'!G67","v":6456.0533333333342},{"$f":"'Global Ultimate'!H67","v":4165.4666666666672}]
[]
["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,{"$f":"+'Global Elite'!G34","v":29503},{"$f":"+'Global Elite'!H34","v":25872},{"$f":"+'Global Elite'!I34","v":21392},{"$f":"+'Global Elite'!J34","v":18560},{"$f":"+'Global Elite'!K34","v":14414}]
[null,null,null,"Tarifas semi anuales"]
[null,null,null,{"$f":"+'Global Elite'!G45","v":15671.84},{"$f":"+'Global Elite'!H45","v":13747.41},{"$f":"+'Global Elite'!I45","v":11373.01},{"$f":"+'Global Elite'!J45","v":9872.0499999999993},{"$f":"+'Global Elite'!K45","v":7674.67}]
[null,null,null,{"$f":"+'Global Elite'!G46","v":15596.84},{"$f":"+'Global Elite'!H46","v":13672.41},{"$f":"+'Global Elite'!I46","v":11298.01},{"$f":"+'Global Elite'!J46","v":9797.0499999999993},{"$f":"+'Global Elite'!K46","v":7599.67}]
[null,null,null,"Tarifas trimestrales"]
[null,null,null,{"$f":"+'Global Elite'!G58","v":8167.7000000000007},{"$f":"+'Global Elite'!H58","v":7169.1750000000002},{"$f":"+'Global Elite'!I58","v":5937.1750000000011},{"$f":"+'Global Elite'!J58","v":5158.375},{"$f":"+'Global Elite'!K58","v":4018.2250000000004}]
[null,null,null,{"$f":"+'Global Elite'!G59","v":8092.7000000000007},{"$f":"+'Global Elite'!H59","v":7094.1750000000002},{"$f":"+'Global Elite'!I59","v":5862.1750000000011},{"$f":"+'Global Elite'!J59","v":5083.375},{"$f":"+'Global Elite'!K59","v":3943.2250000000004}]
["Ahorros en tarifas de prima para niños (pago annual)*",null,null,{"$f":"+'Global Elite'!G35","v":3796},{"$f":"+'Global Elite'!H35","v":3328},{"$f":"+'Global Elite'!I35","v":2819},{"$f":"+'Global Elite'!J35","v":2446},{"$f":"+'Global Elite'!K35","v":1898}]
[null,null,null,"Tarifas mensuales"]
[null,null,null,{"$f":"'Global Elite'!G71","v":2821.6133333333337},{"$f":"'Global Elite'!H71","v":2482.7199999999998},{"$f":"'Global Elite'!I71","v":2064.5866666666666},{"$f":"'Global Elite'!J71","v":1800.2666666666667},{"$f":"'Global Elite'!K71","v":1413.3066666666668}]
[null,null,null,{"$f":"'Global Elite'!G72","v":2746.6133333333337},{"$f":"'Global Elite'!H72","v":2407.7199999999998},{"$f":"'Global Elite'!I72","v":1989.5866666666666},{"$f":"'Global Elite'!J72","v":1725.2666666666667},{"$f":"'Global Elite'!K72","v":1338.3066666666668}]
[]
["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,{"$f":"+'Global Premier'!G35","v":21052},{"$f":"+'Global Premier'!H35","v":19110},{"$f":"+'Global Premier'!I35","v":14133},{"$f":"+'Global Premier'!J35","v":10534}]
[null,null,null,null,"Tarifas semi anuales"]
[null,null,null,null,{"$f":"+'Global Premier'!G45","v":11192.810000000001},{"$f":"+'Global Premier'!H45","v":10163.549999999999},{"$f":"+'Global Premier'!I45","v":7525.74},{"$f":"+'Global Premier'!J45","v":5618.27}]
[null,null,null,null,{"$f":"+'Global Premier'!G46","v":11117.810000000001},{"$f":"+'Global Premier'!H46","v":10088.549999999999},{"$f":"+'Global Premier'!I46","v":7450.74},{"$f":"+'Global Premier'!J46","v":5543.27}]
[null,null,null,null,"Tarifas trimestrales"]
[null,null,null,null,{"$f":"+'Global Premier'!G57","v":5843.6750000000002},{"$f":"+'Global Premier'!H57","v":5309.625},{"$f":"+'Global Premier'!I57","v":3940.9500000000003},{"$f":"+'Global Premier'!J57","v":2951.2250000000004}]
[null,null,null,null,{"$f":"+'Global Premier'!G58","v":5768.6750000000002},{"$f":"+'Global Premier'!H58","v":5234.625},{"$f":"+'Global Premier'!I58","v":3865.9500000000003},{"$f":"+'Global Premier'!J58","v":2876.2250000000004}]
[null,null,null,null,"Tarifas mensuales"]
[null,null,null,null,{"$f":"'Global Premier'!G69","v":2032.8533333333335},{"$f":"'Global Premier'!H69","v":1851.6000000000001},{"$f":"'Global Premier'!I69","v":1387.08},{"$f":"'Global Premier'!J69","v":1051.1733333333334}]
[null,null,null,null,{"$f":"'Global Premier'!G70","v":1957.8533333333335},{"$f":"'Global Premier'!H70","v":1776.6000000000001},{"$f":"'Global Premier'!I70","v":1312.08},{"$f":"'Global Premier'!J70","v":976.1733333333334}]
[]
["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,{"$f":"+'Global Select'!G34","v":15196},{"$f":"+'Global Select'!H34","v":14585},{"$f":"+'Global Select'!I34","v":10828},{"$f":"+'Global Select'!J34","v":8078}]
[null,null,null,null,"Tarifas semi anuales"]
[null,null,null,null,{"$f":"+'Global Select'!G44","v":8089.13},{"$f":"+'Global Select'!H44","v":7765.3000000000011},{"$f":"+'Global Select'!I44","v":5774.09},{"$f":"+'Global Select'!J44","v":4316.59}]
[null,null,null,null,{"$f":"+'Global Select'!G45","v":8014.13},{"$f":"+'Global Select'!H45","v":7690.3000000000011},{"$f":"+'Global Select'!I45","v":5699.09},{"$f":"+'Global Select'!J45","v":4241.59}]
[null,null,null,null,"Tarifas trimestrales"]
[null,null,null,null,{"$f":"+'Global Select'!G56","v":4233.2750000000005},{"$f":"+'Global Select'!H56","v":4065.25},{"$f":"+'Global Select'!I56","v":3032.0749999999998},{"$f":"+'Global Select'!J56","v":2275.8250000000003}]
[null,null,null,null,{"$f":"+'Global Select'!G57","v":4158.2750000000005},{"$f":"+'Global Select'!H57","v":3990.25},{"$f":"+'Global Select'!I57","v":2957.0749999999998},{"$f":"+'Global Select'!J57","v":2200.8250000000003}]
[null,null,null,null,"Tarifas mensuales"]
[null,null,null,null,{"$f":"'Global Select'!G68","v":1486.2933333333335},{"$f":"'Global Select'!H68","v":1429.2666666666667},{"$f":"'Global Select'!I68","v":1078.6133333333335},{"$f":"'Global Select'!J68","v":821.94666666666672}]
[null,null,null,null,{"$f":"'Global Select'!G69","v":1411.2933333333335},{"$f":"'Global Select'!H69","v":1354.2666666666667},{"$f":"'Global Select'!I69","v":1003.6133333333335},{"$f":"'Global Select'!J69","v":746.94666666666672}]
[]
["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,{"$f":"'Global Major Medical'!G32","v":10186},{"$f":"'Global Major Medical'!H32","v":8826}]
[null,null,"Tarifas semi anuales"]
[null,null,{"$f":"'Global Major Medical'!G41","v":5433.83},{"$f":"'Global Major Medical'!H41","v":4713.0300000000007}]
[null,null,{"$f":"'Global Major Medical'!G42","v":5358.83},{"$f":"'Global Major Medical'!H42","v":4638.0300000000007}]
[null,null,"Tarifas trimestrales"]
[null,null,{"$f":"'Global Major Medical'!G52","v":2855.5250000000005},{"$f":"'Global Major Medical'!H52","v":2481.5250000000001}]
[null,null,{"$f":"'Global Major Medical'!G53","v":2780.5250000000005},{"$f":"'Global Major Medical'!H53","v":2406.5250000000001}]
[null,null,"Tarifas mensuales"]
[null,null,{"$f":"'Global Major Medical'!G63","v":1018.6933333333334},{"$f":"'Global Major Medical'!H63","v":891.7600000000001}]
[null,null,{"$f":"'Global Major Medical'!G64","v":943.69333333333338},{"$f":"'Global Major Medical'!H64","v":816.7600000000001}]
[]
["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  2023"]
["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":13,"rows_kept":1497,"cut":false,"hidden":true,"merged":[[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],[1200,0,1200,1],[1200,2,1200,6],[1273,0,1273,6],[1274,0,1274,6],[1275,0,1275,1],[1275,2,1275,6],[1124,0,1124,6],[1125,0,1125,6],[1126,0,1126,1],[1126,2,1126,6],[1199,0,1199,6],[976,0,976,1],[976,2,976,6],[1049,0,1049,6],[1050,0,1050,6],[1051,0,1051,1],[1051,2,1051,6],[900,0,900,6],[901,0,901,6],[902,0,902,1],[902,2,902,6],[975,0,975,6],[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],[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],[526,0,526,6],[450,0,450,6],[451,0,451,6],[452,0,452,1],[452,2,452,6],[525,0,525,6],[527,0,527,1],[527,2,527,6],[600,0,600,6],[601,0,601,6],[602,0,602,1],[602,2,602,6],[751,0,751,6],[675,0,675,6],[676,0,676,6],[677,0,677,1],[677,2,677,6],[750,0,750,6],[752,0,752,1],[752,2,752,6],[825,0,825,6],[826,0,826,6],[827,0,827,1],[827,2,827,6]]}
[]
["BUPA GLOBAL ELITE",null,null,null,null,null,null,null,"FACTOR MENSUAL:",null,{"$f":"1.12/12","v":9.3333333333333338E-2},null,{"$f":"1.12/12","v":9.3333333333333338E-2}]
["TARIFAS ANUALES",null,null,null,null,null,null,null,"FACTOR TRIMESTRAL:",null,{"$f":"1.1/4","v":0.27500000000000002},null,{"$f":"1.1/4","v":0.27500000000000002}]
["EDAD",null,null,null,null,null,null,null,"FACTOR SEMIANUAL:",null,{"$f":"1.06/2","v":0.53},null,{"$f":"1.06/2","v":0.53}]
[" "," ",250,2000,3500,5000,10000]
[18,null,8986,7874,6623,5744,4455,null,"Descuento (0%):",null,1,null,1]
[19,null,8986,7874,6623,5744,4455]
[20,null,8986,7874,6623,5744,4455]
[21,null,8986,7874,6623,5744,4455]
[22,null,8986,7874,6623,5744,4455]
[23,null,8986,7874,6623,5744,4455]
[24,null,8986,7874,6623,5744,4455]
[25,null,9603,8417,7037,6102,4733]
[26,null,9603,8417,7037,6102,4733]
[27,null,9603,8417,7037,6102,4733]
[28,null,9603,8417,7037,6102,4733]
[29,null,9603,8417,7037,6102,4733]
[30,null,10682,9363,7767,6734,5224]
[31,null,10682,9363,7767,6734,5224]
[32,null,10682,9363,7767,6734,5224]
[33,null,10682,9363,7767,6734,5224]
[34,null,10682,9363,7767,6734,5224]
[35,null,11925,10452,8622,7475,5798]
[36,null,11925,10452,8622,7475,5798]
[37,null,11925,10452,8622,7475,5798]
[38,null,11925,10452,8622,7475,5798]
[39,null,11925,10452,8622,7475,5798]
[40,null,13361,11709,9616,8338,6467]
[41,null,13361,11709,9616,8338,6467]
[42,null,13361,11709,9616,8338,6467]
[43,null,13361,11709,9616,8338,6467]
[44,null,13361,11709,9616,8338,6467]
[45,null,14950,13106,10731,9305,7217]
[46,null,14950,13106,10731,9305,7217]
[47,null,14950,13106,10731,9305,7217]
[48,null,14950,13106,10731,9305,7217]
[49,null,14950,13106,10731,9305,7217]
[50,null,16746,14679,11988,10395,8063]
[51,null,16746,14679,11988,10395,8063]
[52,null,16746,14679,11988,10395,8063]
[53,null,16746,14679,11988,10395,8063]
[54,null,16746,14679,11988,10395,8063]
[55,null,18723,16412,13385,11607,9003]
[56,null,18723,16412,13385,11607,9003]
[57,null,18723,16412,13385,11607,9003]
[58,null,18723,16412,13385,11607,9003]
[59,null,18723,16412,13385,11607,9003]
[60,null,20039,17564,14314,12414,9628]
[61,null,22331,19574,15942,13824,10722]
[62,null,24810,21748,17708,15354,11908]
[63,null,27478,24086,19611,17004,13190]
[64,null,30334,26586,21651,18774,14561]
[65,null,33374,29252,23830,20663,16026]
[66,null,36602,32081,26150,22674,17584]
[67,null,40018,35075,28605,24803,19236]
[68,null,43619,38232,31197,27051,20979]
[69,null,47410,41555,33928,29421,22816]
[70,null,51384,45039,36796,31906,24746]
[71,null,55551,48690,39803,34515,26766]
[72,null,59898,52503,42951,37242,28883]
[73,null,64438,56482,46230,40086,31089]
[74,null,69164,60624,49652,43053,33389]
[75,null,74075,64929,53211,46139,35783]
[76,null,74075,64929,53211,46139,35783]
[77,null,74075,64929,53211,46139,35783]
[78,null,74075,64929,53211,46139,35783]
[79,null,74075,64929,53211,46139,35783]
[80,null,74075,64929,53211,46139,35783]
[81,null,74075,64929,53211,46139,35783]
[82,null,74075,64929,53211,46139,35783]
[83,null,74075,64929,53211,46139,35783]
[84,"o más",74075,64929,53211,46139,35783]
[1,"Hijo",3796,3328,2819,2446,1898]
[2,"Hijos",6455,5658,4792,4155,3224]
[3,"Hijos o más",9110,7986,6765,5866,4548]
[]
["BUPA GLOBAL ELITE - MENSUALES"]
["EDAD"]
[" "," ",250,2000,3500,5000,10000]
[18,null,{"$f":"+C6*$K$2","v":838.69333333333338},{"$f":"+D6*$K$2","v":734.90666666666675},618.14666666666665,536.10666666666668,415.8]
[19,null,{"$f":"+C7*$K$2","v":838.69333333333338},734.90666666666675,618.14666666666665,536.10666666666668,415.8]
[20,null,{"$f":"+C8*$K$2","v":838.69333333333338},734.90666666666675,618.14666666666665,536.10666666666668,415.8]
[21,null,{"$f":"+C9*$K$2","v":838.69333333333338},734.90666666666675,618.14666666666665,536.10666666666668,415.8]
[22,null,{"$f":"+C10*$K$2","v":838.69333333333338},734.90666666666675,618.14666666666665,536.10666666666668,415.8]
[23,null,{"$f":"+C11*$K$2","v":838.69333333333338},734.90666666666675,618.14666666666665,536.10666666666668,415.8]
[24,null,{"$f":"+C12*$K$2","v":838.69333333333338},734.90666666666675,618.14666666666665,536.10666666666668,415.8]
[25,null,{"$f":"+C13*$K$2","v":896.28000000000009},785.5866666666667,656.78666666666675,569.52,441.74666666666667]
[26,null,{"$f":"+C14*$K$2","v":896.28000000000009},785.5866666666667,656.78666666666675,569.52,441.74666666666667]
[27,null,{"$f":"+C15*$K$2","v":896.28000000000009},785.5866666666667,656.78666666666675,569.52,441.74666666666667]
[28,null,{"$f":"+C16*$K$2","v":896.28000000000009},785.5866666666667,656.78666666666675,569.52,441.74666666666667]
[29,null,{"$f":"+C17*$K$2","v":896.28000000000009},785.5866666666667,656.78666666666675,569.52,441.74666666666667]
[30,null,{"$f":"+C18*$K$2","v":996.98666666666668},873.88,724.92000000000007,628.50666666666666,487.57333333333338]
[31,null,{"$f":"+C19*$K$2","v":996.98666666666668},873.88,724.92000000000007,628.50666666666666,487.57333333333338]
[32,null,{"$f":"+C20*$K$2","v":996.98666666666668},873.88,724.92000000000007,628.50666666666666,487.57333333333338]
[33,null,{"$f":"+C21*$K$2","v":996.98666666666668},873.88,724.92000000000007,628.50666666666666,487.57333333333338]
[34,null,{"$f":"+C22*$K$2","v":996.98666666666668},873.88,724.92000000000007,628.50666666666666,487.57333333333338]
[35,null,{"$f":"+C23*$K$2","v":1113},975.5200000000001,804.72,697.66666666666674,541.14666666666665]
[36,null,{"$f":"+C24*$K$2","v":1113},975.5200000000001,804.72,697.66666666666674,541.14666666666665]
[37,null,{"$f":"+C25*$K$2","v":1113},975.5200000000001,804.72,697.66666666666674,541.14666666666665]
[38,null,{"$f":"+C26*$K$2","v":1113},975.5200000000001,804.72,697.66666666666674,541.14666666666665]
[39,null,{"$f":"+C27*$K$2","v":1113},975.5200000000001,804.72,697.66666666666674,541.14666666666665]
[40,null,{"$f":"+C28*$K$2","v":1247.0266666666666},1092.8400000000001,897.49333333333334,778.21333333333337,603.5866666666667]
[41,null,{"$f":"+C29*$K$2","v":1247.0266666666666},1092.8400000000001,897.49333333333334,778.21333333333337,603.5866666666667]
[42,null,{"$f":"+C30*$K$2","v":1247.0266666666666},1092.8400000000001,897.49333333333334,778.21333333333337,603.5866666666667]
[43,null,{"$f":"+C31*$K$2","v":1247.0266666666666},1092.8400000000001,897.49333333333334,778.21333333333337,603.5866666666667]
[44,null,{"$f":"+C32*$K$2","v":1247.0266666666666},1092.8400000000001,897.49333333333334,778.21333333333337,603.5866666666667]
[45,null,{"$f":"+C33*$K$2","v":1395.3333333333335},1223.2266666666667,1001.5600000000001,868.4666666666667,673.5866666666667]
[46,null,{"$f":"+C34*$K$2","v":1395.3333333333335},1223.2266666666667,1001.5600000000001,868.4666666666667,673.5866666666667]
[47,null,{"$f":"+C35*$K$2","v":1395.3333333333335},1223.2266666666667,1001.5600000000001,868.4666666666667,673.5866666666667]
[48,null,{"$f":"+C36*$K$2","v":1395.3333333333335},1223.2266666666667,1001.5600000000001,868.4666666666667,673.5866666666667]
[49,null,{"$f":"+C37*$K$2","v":1395.3333333333335},1223.2266666666667,1001.5600000000001,868.4666666666667,673.5866666666667]
[50,null,{"$f":"+C38*$K$2","v":1562.96},1370.04,1118.8800000000001,970.2,752.54666666666674]
[51,null,{"$f":"+C39*$K$2","v":1562.96},1370.04,1118.8800000000001,970.2,752.54666666666674]
[52,null,{"$f":"+C40*$K$2","v":1562.96},1370.04,1118.8800000000001,970.2,752.54666666666674]
[53,null,{"$f":"+C41*$K$2","v":1562.96},1370.04,1118.8800000000001,970.2,752.54666666666674]
[54,null,{"$f":"+C42*$K$2","v":1562.96},1370.04,1118.8800000000001,970.2,752.54666666666674]
[55,null,{"$f":"+C43*$K$2","v":1747.48},1531.7866666666666,1249.2666666666667,1083.32,840.28000000000009]
[56,null,{"$f":"+C44*$K$2","v":1747.48},1531.7866666666666,1249.2666666666667,1083.32,840.28000000000009]
[57,null,{"$f":"+C45*$K$2","v":1747.48},1531.7866666666666,1249.2666666666667,1083.32,840.28000000000009]
[58,null,{"$f":"+C46*$K$2","v":1747.48},1531.7866666666666,1249.2666666666667,1083.32,840.28000000000009]
[59,null,{"$f":"+C47*$K$2","v":1747.48},1531.7866666666666,1249.2666666666667,1083.32,840.28000000000009]
[60,null,{"$f":"+C48*$K$2","v":1870.3066666666668},1639.3066666666668,1335.9733333333334,1158.6400000000001,898.61333333333334]
[61,null,{"$f":"+C49*$K$2","v":2084.2266666666669},1826.9066666666668,1487.92,1290.24,1000.72]
[62,null,{"$f":"+C50*$K$2","v":2315.6},2029.8133333333335,1652.7466666666667,1433.04,1111.4133333333334]
[63,null,{"$f":"+C51*$K$2","v":2564.6133333333332},2248.0266666666666,1830.3600000000001,1587.04,1231.0666666666668]
[64,null,{"$f":"+C52*$K$2","v":2831.1733333333336},2481.36,2020.76,1752.24,1359.0266666666666]
[65,null,{"$f":"+C53*$K$2","v":3114.9066666666668},2730.186666666667,2224.1333333333332,1928.5466666666669,1495.76]
[66,null,{"$f":"+C54*$K$2","v":3416.186666666667},2994.2266666666669,2440.666666666667,2116.2400000000002,1641.1733333333334]
[67,null,{"$f":"+C55*$K$2","v":3735.0133333333333},3273.666666666667,2669.8,2314.9466666666667,1795.3600000000001]
[68,null,{"$f":"+C56*$K$2","v":4071.106666666667},3568.32,2911.7200000000003,2524.7600000000002,1958.0400000000002]
[69,null,{"$f":"+C57*$K$2","v":4424.9333333333334},3878.4666666666667,3166.6133333333337,2745.96,2129.4933333333333]
[70,null,{"$f":"+C58*$K$2","v":4795.84},4203.6400000000003,3434.2933333333335,2977.8933333333334,2309.6266666666666]
[71,null,{"$f":"+C59*$K$2","v":5184.76},4544.4000000000005,3714.9466666666667,3221.4,2498.1600000000003]
[72,null,{"$f":"+C60*$K$2","v":5590.4800000000005},4900.2800000000007,4008.76,3475.92,2695.7466666666669]
[73,null,{"$f":"+C61*$K$2","v":6014.213333333334},5271.6533333333336,4314.8,3741.36,2901.6400000000003]
[74,null,{"$f":"+C62*$K$2","v":6455.3066666666673},5658.2400000000007,4634.1866666666665,4018.28,3116.3066666666668]
[75,null,{"$f":"+C63*$K$2","v":6913.666666666667},6060.04,4966.3600000000006,4306.3066666666673,3339.7466666666669]
[76,null,{"$f":"+C64*$K$2","v":6913.666666666667},6060.04,4966.3600000000006,4306.3066666666673,3339.7466666666669]
[77,null,{"$f":"+C65*$K$2","v":6913.666666666667},6060.04,4966.3600000000006,4306.3066666666673,3339.7466666666669]
[78,null,{"$f":"+C66*$K$2","v":6913.666666666667},6060.04,4966.3600000000006,4306.3066666666673,3339.7466666666669]
[79,null,{"$f":"+C67*$K$2","v":6913.666666666667},6060.04,4966.3600000000006,4306.3066666666673,3339.7466666666669]
[80,null,{"$f":"+C68*$K$2","v":6913.666666666667},6060.04,4966.3600000000006,4306.3066666666673,3339.7466666666669]
[81,null,{"$f":"+C69*$K$2","v":6913.666666666667},6060.04,4966.3600000000006,4306.3066666666673,3339.7466666666669]
[82,null,{"$f":"+C70*$K$2","v":6913.666666666667},6060.04,4966.3600000000006,4306.3066666666673,3339.7466666666669]
[83,null,{"$f":"+C71*$K$2","v":6913.666666666667},6060.04,4966.3600000000006,4306.3066666666673,3339.7466666666669]
[84,"o más",{"$f":"+C72*$K$2","v":6913.666666666667},6060.04,4966.3600000000006,4306.3066666666673,3339.7466666666669]
[1,"Hijo",{"$f":"+C73*$K$2","v":354.29333333333335},310.61333333333334,263.10666666666668,228.29333333333335,177.14666666666668]
[2,"Hijos",{"$f":"+C74*$K$2","v":602.4666666666667},528.08000000000004,447.25333333333333,387.8,300.90666666666669]
[3,"Hijos o más",{"$f":"+C75*$K$2","v":850.26666666666665},745.36,631.4,547.49333333333334,424.48]
[]
["BUPA GLOBAL PREMIER"]
["TARIFAS ANUALES"]
["EDAD"]
[" "," ",250,2000,5000,10000]
[18,null,5874,5330,4044,3008]
[19,null,5874,5330,4044,3008]
[20,null,5874,5330,4044,3008]
[21,null,5874,5330,4044,3008]
[22,null,5874,5330,4044,3008]
[23,null,5874,5330,4044,3008]
[24,null,5874,5330,4044,3008]
[25,null,6276,5696,4277,3183]
[26,null,6276,5696,4277,3183]
[27,null,6276,5696,4277,3183]
[28,null,6276,5696,4277,3183]
[29,null,6276,5696,4277,3183]
[30,null,6983,6335,4696,3494]
[31,null,6983,6335,4696,3494]
[32,null,6983,6335,4696,3494]
[33,null,6983,6335,4696,3494]
[34,null,6983,6335,4696,3494]
[35,null,7793,7074,5190,3860]
[36,null,7793,7074,5190,3860]
[37,null,7793,7074,5190,3860]
[38,null,7793,7074,5190,3860]
[39,null,7793,7074,5190,3860]
[40,null,8733,7926,5770,4293]
[41,null,8733,7926,5770,4293]
[42,null,8733,7926,5770,4293]
[43,null,8733,7926,5770,4293]
[44,null,8733,7926,5770,4293]
[45,null,9774,8872,6423,4778]
[46,null,9774,8872,6423,4778]
[47,null,9774,8872,6423,4778]
[48,null,9774,8872,6423,4778]
[49,null,9774,8872,6423,4778]
[50,null,10947,9934,7164,5330]
[51,null,10947,9934,7164,5330]
[52,null,10947,9934,7164,5330]
[53,null,10947,9934,7164,5330]
[54,null,10947,9934,7164,5330]
[55,null,12239,11108,7989,5944]
[56,null,12239,11108,7989,5944]
[57,null,12239,11108,7989,5944]
[58,null,12239,11108,7989,5944]
[59,null,12239,11108,7989,5944]
[60,null,13100,11886,8541,6353]
[61,null,14598,13247,9504,7071]
[62,null,16215,14718,10554,7852]
[63,null,17960,16299,11691,8696]
[64,null,19826,17991,12910,9604]
[65,null,21813,19793,14212,10572]
[66,null,23925,21710,15600,11606]
[67,null,26156,23736,17070,12700]
[68,null,28509,25875,18627,13856]
[69,null,30987,28121,20265,15075]
[70,null,33584,30480,21989,16359]
[71,null,36308,32952,23796,17702]
[72,null,39152,35529,25689,19109]
[73,null,42117,38222,27666,20579]
[74,null,45206,41024,29728,22113]
[75,null,48418,43940,31874,23709]
[76,null,48418,43940,31874,23709]
[77,null,48418,43940,31874,23709]
[78,null,48418,43940,31874,23709]
[79,null,48418,43940,31874,23709]
[80,null,48418,43940,31874,23709]
[81,null,48418,43940,31874,23709]
[82,null,48418,43940,31874,23709]
[83,null,48418,43940,31874,23709]
[84,"o más",48418,43940,31874,23709]
[1,"Hijo",2483,2253,1730,1288]
[2,"Hijos",4220,3828,2939,2187]
[3,"Hijos o más",5955,5405,4150,3088]
[]
["BUPA GLOBAL PREMIER - MENSUALES"]
["EDAD"]
[" "," ",250,2000,5000,10000]
[18,null,{"$f":"+C155*$K$2","v":548.24},497.4666666666667,377.44,280.74666666666667,0]
[19,null,{"$f":"+C156*$K$2","v":548.24},497.4666666666667,377.44,280.74666666666667,0]
[20,null,{"$f":"+C157*$K$2","v":548.24},497.4666666666667,377.44,280.74666666666667,0]
[21,null,{"$f":"+C158*$K$2","v":548.24},497.4666666666667,377.44,280.74666666666667,0]
[22,null,{"$f":"+C159*$K$2","v":548.24},497.4666666666667,377.44,280.74666666666667,0]
[23,null,{"$f":"+C160*$K$2","v":548.24},497.4666666666667,377.44,280.74666666666667,0]
[24,null,{"$f":"+C161*$K$2","v":548.24},497.4666666666667,377.44,280.74666666666667,0]
[25,null,{"$f":"+C162*$K$2","v":585.76},531.62666666666667,399.18666666666667,297.08000000000004,0]
[26,null,{"$f":"+C163*$K$2","v":585.76},531.62666666666667,399.18666666666667,297.08000000000004,0]
[27,null,{"$f":"+C164*$K$2","v":585.76},531.62666666666667,399.18666666666667,297.08000000000004,0]
[28,null,{"$f":"+C165*$K$2","v":585.76},531.62666666666667,399.18666666666667,297.08000000000004,0]
[29,null,{"$f":"+C166*$K$2","v":585.76},531.62666666666667,399.18666666666667,297.08000000000004,0]
[30,null,{"$f":"+C167*$K$2","v":651.74666666666667},591.26666666666665,438.29333333333335,326.10666666666668,0]
[31,null,{"$f":"+C168*$K$2","v":651.74666666666667},591.26666666666665,438.29333333333335,326.10666666666668,0]
[32,null,{"$f":"+C169*$K$2","v":651.74666666666667},591.26666666666665,438.29333333333335,326.10666666666668,0]
[33,null,{"$f":"+C170*$K$2","v":651.74666666666667},591.26666666666665,438.29333333333335,326.10666666666668,0]
[34,null,{"$f":"+C171*$K$2","v":651.74666666666667},591.26666666666665,438.29333333333335,326.10666666666668,0]
[35,null,{"$f":"+C172*$K$2","v":727.34666666666669},660.24,484.40000000000003,360.26666666666671,0]
[36,null,{"$f":"+C173*$K$2","v":727.34666666666669},660.24,484.40000000000003,360.26666666666671,0]
[37,null,{"$f":"+C174*$K$2","v":727.34666666666669},660.24,484.40000000000003,360.26666666666671,0]
[38,null,{"$f":"+C175*$K$2","v":727.34666666666669},660.24,484.40000000000003,360.26666666666671,0]
[39,null,{"$f":"+C176*$K$2","v":727.34666666666669},660.24,484.40000000000003,360.26666666666671,0]
[40,null,{"$f":"+C177*$K$2","v":815.08},739.76,538.5333333333333,400.68,0]
[41,null,{"$f":"+C178*$K$2","v":815.08},739.76,538.5333333333333,400.68,0]
[42,null,{"$f":"+C179*$K$2","v":815.08},739.76,538.5333333333333,400.68,0]
[43,null,{"$f":"+C180*$K$2","v":815.08},739.76,538.5333333333333,400.68,0]
[44,null,{"$f":"+C181*$K$2","v":815.08},739.76,538.5333333333333,400.68,0]
[45,null,{"$f":"+C182*$K$2","v":912.24},828.0533333333334,599.48,445.94666666666672,0]
[46,null,{"$f":"+C183*$K$2","v":912.24},828.0533333333334,599.48,445.94666666666672,0]
[47,null,{"$f":"+C184*$K$2","v":912.24},828.0533333333334,599.48,445.94666666666672,0]
[48,null,{"$f":"+C185*$K$2","v":912.24},828.0533333333334,599.48,445.94666666666672,0]
[49,null,{"$f":"+C186*$K$2","v":912.24},828.0533333333334,599.48,445.94666666666672,0]
[50,null,{"$f":"+C187*$K$2","v":1021.72},927.1733333333334,668.64,497.4666666666667,0]
[51,null,{"$f":"+C188*$K$2","v":1021.72},927.1733333333334,668.64,497.4666666666667,0]
[52,null,{"$f":"+C189*$K$2","v":1021.72},927.1733333333334,668.64,497.4666666666667,0]
[53,null,{"$f":"+C190*$K$2","v":1021.72},927.1733333333334,668.64,497.4666666666667,0]
[54,null,{"$f":"+C191*$K$2","v":1021.72},927.1733333333334,668.64,497.4666666666667,0]
[55,null,{"$f":"+C192*$K$2","v":1142.3066666666666},1036.7466666666667,745.64,554.77333333333331,0]
[56,null,{"$f":"+C193*$K$2","v":1142.3066666666666},1036.7466666666667,745.64,554.77333333333331,0]
[57,null,{"$f":"+C194*$K$2","v":1142.3066666666666},1036.7466666666667,745.64,554.77333333333331,0]
[58,null,{"$f":"+C195*$K$2","v":1142.3066666666666},1036.7466666666667,745.64,554.77333333333331,0]
[59,null,{"$f":"+C196*$K$2","v":1142.3066666666666},1036.7466666666667,745.64,554.77333333333331,0]
[60,null,{"$f":"+C197*$K$2","v":1222.6666666666667},1109.3600000000001,797.16000000000008,592.94666666666672,0]
[61,null,{"$f":"+C198*$K$2","v":1362.48},1236.3866666666668,887.04000000000008,659.96,0]
[62,null,{"$f":"+C199*$K$2","v":1513.4},1373.68,985.04000000000008,732.85333333333335,0]
[63,null,{"$f":"+C200*$K$2","v":1676.2666666666667},1521.24,1091.1600000000001,811.62666666666667,0]
[64,null,{"$f":"+C201*$K$2","v":1850.4266666666667},1679.16,1204.9333333333334,896.37333333333333,0]
[65,null,{"$f":"+C202*$K$2","v":2035.88},1847.3466666666668,1326.4533333333334,986.72,0]
[66,null,{"$f":"+C203*$K$2","v":2233},2026.2666666666667,1456,1083.2266666666667,0]
[67,null,{"$f":"+C204*$K$2","v":2441.2266666666669},2215.36,1593.2,1185.3333333333335,0]
[68,null,{"$f":"+C205*$K$2","v":2660.84},2415,1738.52,1293.2266666666667,0]
[69,null,{"$f":"+C206*$K$2","v":2892.1200000000003},2624.626666666667,1891.4,1407,0]
[70,null,{"$f":"+C207*$K$2","v":3134.5066666666667},2844.8,2052.3066666666668,1526.8400000000001,0]
[71,null,{"$f":"+C208*$K$2","v":3388.7466666666669},3075.52,2220.96,1652.1866666666667,0]
[72,null,{"$f":"+C209*$K$2","v":3654.186666666667},3316.04,2397.6400000000003,1783.5066666666667,0]
[73,null,{"$f":"+C210*$K$2","v":3930.92},3567.3866666666668,2582.1600000000003,1920.7066666666667,0]
[74,null,{"$f":"+C211*$K$2","v":4219.2266666666665},3828.9066666666668,2774.6133333333337,2063.88,0]
[75,null,{"$f":"+C212*$K$2","v":4519.0133333333333},4101.0666666666666,2974.9066666666668,2212.84,0]
[76,null,{"$f":"+C213*$K$2","v":4519.0133333333333},4101.0666666666666,2974.9066666666668,2212.84,0]
[77,null,{"$f":"+C214*$K$2","v":4519.0133333333333},4101.0666666666666,2974.9066666666668,2212.84,0]
[78,null,{"$f":"+C215*$K$2","v":4519.0133333333333},4101.0666666666666,2974.9066666666668,2212.84,0]
[79,null,{"$f":"+C216*$K$2","v":4519.0133333333333},4101.0666666666666,2974.9066666666668,2212.84,0]
[80,null,{"$f":"+C217*$K$2","v":4519.0133333333333},4101.0666666666666,2974.9066666666668,2212.84,0]
[81,null,{"$f":"+C218*$K$2","v":4519.0133333333333},4101.0666666666666,2974.9066666666668,2212.84,0]
[82,null,{"$f":"+C219*$K$2","v":4519.0133333333333},4101.0666666666666,2974.9066666666668,2212.84,0]
[83,null,{"$f":"+C220*$K$2","v":4519.0133333333333},4101.0666666666666,2974.9066666666668,2212.84,0]
[84,"o más",{"$f":"+C221*$K$2","v":4519.0133333333333},4101.0666666666666,2974.9066666666668,2212.84,0]
[1,"Hijo",{"$f":"+C222*$K$2","v":231.74666666666667},210.28,161.46666666666667,120.21333333333334,0]
[2,"Hijos",{"$f":"+C223*$K$2","v":393.86666666666667},357.28000000000003,274.30666666666667,204.12,0]
[3,"Hijos o más",{"$f":"+C224*$K$2","v":555.80000000000007},504.4666666666667,387.33333333333337,288.21333333333337,0]
[]
[]
["BUPA GLOBAL SELECT"]
["TARIFAS ANUALES"]
["EDAD"]
[" "," ",250,2000,5000,10000]
[18,null,3999,3836,2926,2176]
[19,null,3999,3836,2926,2176]
[20,null,3999,3836,2926,2176]
[21,null,3999,3836,2926,2176]
[22,null,3999,3836,2926,2176]
[23,null,3999,3836,2926,2176]
[24,null,3999,3836,2926,2176]
[25,null,4313,4139,3122,2322]
[26,null,4313,4139,3122,2322]
[27,null,4313,4139,3122,2322]
[28,null,4313,4139,3122,2322]
[29,null,4313,4139,3122,2322]
[30,null,4868,4672,3471,2583]
[31,null,4868,4672,3471,2583]
[32,null,4868,4672,3471,2583]
[33,null,4868,4672,3471,2583]
[34,null,4868,4672,3471,2583]
[35,null,5511,5288,3887,2891]
[36,null,5511,5288,3887,2891]
[37,null,5511,5288,3887,2891]
[38,null,5511,5288,3887,2891]
[39,null,5511,5288,3887,2891]
[40,null,6252,5998,4373,3254]
[41,null,6252,5998,4373,3254]
[42,null,6252,5998,4373,3254]
[43,null,6252,5998,4373,3254]
[44,null,6252,5998,4373,3254]
[45,null,7076,6790,4924,3665]
[46,null,7076,6790,4924,3665]
[47,null,7076,6790,4924,3665]
[48,null,7076,6790,4924,3665]
[49,null,7076,6790,4924,3665]
[50,null,8006,7682,5548,4130]
[51,null,8006,7682,5548,4130]
[52,null,8006,7682,5548,4130]
[53,null,8006,7682,5548,4130]
[54,null,8006,7682,5548,4130]
[55,null,9030,8666,6243,4644]
[56,null,9030,8666,6243,4644]
[57,null,9030,8666,6243,4644]
[58,null,9030,8666,6243,4644]
[59,null,9030,8666,6243,4644]
[60,null,9714,9321,6710,4991]
[61,null,10905,10462,7523,5595]
[62,null,12194,11702,8409,6255]
[63,null,13581,13030,9366,6969]
[64,null,15065,14456,10397,7734]
[65,null,16649,15972,11495,8553]
[66,null,18330,17585,12668,9424]
[67,null,20109,19292,13911,10347]
[68,null,21984,21094,15225,11326]
[69,null,23962,22990,16610,12357]
[70,null,26036,24980,18069,13440]
[71,null,28205,27064,19595,14574]
[72,null,30474,29240,21196,15766]
[73,null,32843,31511,22866,17009]
[74,null,35309,33878,24610,18306]
[75,null,37874,36338,26422,19654]
[76,null,37874,36338,26422,19654]
[77,null,37874,36338,26422,19654]
[78,null,37874,36338,26422,19654]
[79,null,37874,36338,26422,19654]
[80,null,37874,36338,26422,19654]
[81,null,37874,36338,26422,19654]
[82,null,37874,36338,26422,19654]
[83,null,37874,36338,26422,19654]
[84,"o más",37874,36338,26422,19654]
[1,"Hijo",1869,1796,1388,1034]
[2,"Hijos",3177,3048,2358,1755]
[3,"Hijos o más",4484,4305,3326,2474]
[]
["BUPA GLOBAL SELECT - MENSUALES"]
["EDAD"]
[" "," ",250,2000,5000,10000]
[18,null,{"$f":"+C305*$K$2","v":373.24},358.0266666666667,273.09333333333336,203.09333333333333,0]
[19,null,{"$f":"+C306*$K$2","v":373.24},358.0266666666667,273.09333333333336,203.09333333333333,0]
[20,null,{"$f":"+C307*$K$2","v":373.24},358.0266666666667,273.09333333333336,203.09333333333333,0]
[21,null,{"$f":"+C308*$K$2","v":373.24},358.0266666666667,273.09333333333336,203.09333333333333,0]
[22,null,{"$f":"+C309*$K$2","v":373.24},358.0266666666667,273.09333333333336,203.09333333333333,0]
[23,null,{"$f":"+C310*$K$2","v":373.24},358.0266666666667,273.09333333333336,203.09333333333333,0]
[24,null,{"$f":"+C311*$K$2","v":373.24},358.0266666666667,273.09333333333336,203.09333333333333,0]
[25,null,{"$f":"+C312*$K$2","v":402.54666666666668},386.30666666666667,291.38666666666666,216.72,0]
[26,null,{"$f":"+C313*$K$2","v":402.54666666666668},386.30666666666667,291.38666666666666,216.72,0]
[27,null,{"$f":"+C314*$K$2","v":402.54666666666668},386.30666666666667,291.38666666666666,216.72,0]
[28,null,{"$f":"+C315*$K$2","v":402.54666666666668},386.30666666666667,291.38666666666666,216.72,0]
[29,null,{"$f":"+C316*$K$2","v":402.54666666666668},386.30666666666667,291.38666666666666,216.72,0]
[30,null,{"$f":"+C317*$K$2","v":454.34666666666669},436.05333333333334,323.96000000000004,241.08,0]
[31,null,{"$f":"+C318*$K$2","v":454.34666666666669},436.05333333333334,323.96000000000004,241.08,0]
[32,null,{"$f":"+C319*$K$2","v":454.34666666666669},436.05333333333334,323.96000000000004,241.08,0]
[33,null,{"$f":"+C320*$K$2","v":454.34666666666669},436.05333333333334,323.96000000000004,241.08,0]
[34,null,{"$f":"+C321*$K$2","v":454.34666666666669},436.05333333333334,323.96000000000004,241.08,0]
[35,null,{"$f":"+C322*$K$2","v":514.36},493.54666666666668,362.78666666666669,269.82666666666665,0]
[36,null,{"$f":"+C323*$K$2","v":514.36},493.54666666666668,362.78666666666669,269.82666666666665,0]
[37,null,{"$f":"+C324*$K$2","v":514.36},493.54666666666668,362.78666666666669,269.82666666666665,0]
[38,null,{"$f":"+C325*$K$2","v":514.36},493.54666666666668,362.78666666666669,269.82666666666665,0]
[39,null,{"$f":"+C326*$K$2","v":514.36},493.54666666666668,362.78666666666669,269.82666666666665,0]
[40,null,{"$f":"+C327*$K$2","v":583.52},559.81333333333339,408.1466666666667,303.70666666666671,0]
[41,null,{"$f":"+C328*$K$2","v":583.52},559.81333333333339,408.1466666666667,303.70666666666671,0]
[42,null,{"$f":"+C329*$K$2","v":583.52},559.81333333333339,408.1466666666667,303.70666666666671,0]
[43,null,{"$f":"+C330*$K$2","v":583.52},559.81333333333339,408.1466666666667,303.70666666666671,0]
[44,null,{"$f":"+C331*$K$2","v":583.52},559.81333333333339,408.1466666666667,303.70666666666671,0]
[45,null,{"$f":"+C332*$K$2","v":660.42666666666673},633.73333333333335,459.57333333333338,342.06666666666666,0]
[46,null,{"$f":"+C333*$K$2","v":660.42666666666673},633.73333333333335,459.57333333333338,342.06666666666666,0]
[47,null,{"$f":"+C334*$K$2","v":660.42666666666673},633.73333333333335,459.57333333333338,342.06666666666666,0]
[48,null,{"$f":"+C335*$K$2","v":660.42666666666673},633.73333333333335,459.57333333333338,342.06666666666666,0]
[49,null,{"$f":"+C336*$K$2","v":660.42666666666673},633.73333333333335,459.57333333333338,342.06666666666666,0]
[50,null,{"$f":"+C337*$K$2","v":747.22666666666669},716.98666666666668,517.81333333333339,385.4666666666667,0]
[51,null,{"$f":"+C338*$K$2","v":747.22666666666669},716.98666666666668,517.81333333333339,385.4666666666667,0]
[52,null,{"$f":"+C339*$K$2","v":747.22666666666669},716.98666666666668,517.81333333333339,385.4666666666667,0]
[53,null,{"$f":"+C340*$K$2","v":747.22666666666669},716.98666666666668,517.81333333333339,385.4666666666667,0]
[54,null,{"$f":"+C341*$K$2","v":747.22666666666669},716.98666666666668,517.81333333333339,385.4666666666667,0]
[55,null,{"$f":"+C342*$K$2","v":842.80000000000007},808.82666666666671,582.68000000000006,433.44,0]
[56,null,{"$f":"+C343*$K$2","v":842.80000000000007},808.82666666666671,582.68000000000006,433.44,0]
[57,null,{"$f":"+C344*$K$2","v":842.80000000000007},808.82666666666671,582.68000000000006,433.44,0]
[58,null,{"$f":"+C345*$K$2","v":842.80000000000007},808.82666666666671,582.68000000000006,433.44,0]
[59,null,{"$f":"+C346*$K$2","v":842.80000000000007},808.82666666666671,582.68000000000006,433.44,0]
[60,null,{"$f":"+C347*$K$2","v":906.64},869.96,626.26666666666665,465.82666666666671,0]
[61,null,{"$f":"+C348*$K$2","v":1017.8000000000001},976.45333333333338,702.14666666666665,522.20000000000005,0]
[62,null,{"$f":"+C349*$K$2","v":1138.1066666666668},1092.1866666666667,784.84,583.80000000000007,0]
[63,null,{"$f":"+C350*$K$2","v":1267.56},1216.1333333333334,874.16000000000008,650.44000000000005,0]
[64,null,{"$f":"+C351*$K$2","v":1406.0666666666668},1349.2266666666667,970.38666666666666,721.84,0]
[65,null,{"$f":"+C352*$K$2","v":1553.9066666666668},1490.72,1072.8666666666668,798.28000000000009,0]
[66,null,{"$f":"+C353*$K$2","v":1710.8000000000002},1641.2666666666667,1182.3466666666668,879.57333333333338,0]
[67,null,{"$f":"+C354*$K$2","v":1876.8400000000001},1800.5866666666668,1298.3600000000001,965.72,0]
[68,null,{"$f":"+C355*$K$2","v":2051.84},1968.7733333333333,1421,1057.0933333333335,0]
[69,null,{"$f":"+C356*$K$2","v":2236.4533333333334},2145.7333333333336,1550.2666666666667,1153.3200000000002,0]
[70,null,{"$f":"+C357*$K$2","v":2430.0266666666666},2331.4666666666667,1686.44,1254.4000000000001,0]
[71,null,{"$f":"+C358*$K$2","v":2632.4666666666667},2525.9733333333334,1828.8666666666668,1360.24,0]
[72,null,{"$f":"+C359*$K$2","v":2844.2400000000002},2729.0666666666666,1978.2933333333335,1471.4933333333333,0]
[73,null,{"$f":"+C360*$K$2","v":3065.3466666666668},2941.0266666666666,2134.1600000000003,1587.5066666666667,0]
[74,null,{"$f":"+C361*$K$2","v":3295.5066666666667},3161.9466666666667,2296.9333333333334,1708.5600000000002,0]
[75,null,{"$f":"+C362*$K$2","v":3534.9066666666668},3391.5466666666666,2466.0533333333333,1834.3733333333334,0]
[76,null,{"$f":"+C363*$K$2","v":3534.9066666666668},3391.5466666666666,2466.0533333333333,1834.3733333333334,0]
[77,null,{"$f":"+C364*$K$2","v":3534.9066666666668},3391.5466666666666,2466.0533333333333,1834.3733333333334,0]
[78,null,{"$f":"+C365*$K$2","v":3534.9066666666668},3391.5466666666666,2466.0533333333333,1834.3733333333334,0]
[79,null,{"$f":"+C366*$K$2","v":3534.9066666666668},3391.5466666666666,2466.0533333333333,1834.3733333333334,0]
[80,null,{"$f":"+C367*$K$2","v":3534.9066666666668},3391.5466666666666,2466.0533333333333,1834.3733333333334]
[81,null,{"$f":"+C368*$K$2","v":3534.9066666666668},3391.5466666666666,2466.0533333333333,1834.3733333333334]
[82,null,{"$f":"+C369*$K$2","v":3534.9066666666668},3391.5466666666666,2466.0533333333333,1834.3733333333334]
[83,null,{"$f":"+C370*$K$2","v":3534.9066666666668},3391.5466666666666,2466.0533333333333,1834.3733333333334]
[84,"o más",{"$f":"+C371*$K$2","v":3534.9066666666668},3391.5466666666666,2466.0533333333333,1834.3733333333334,0]
[1,"Hijo",{"$f":"+C372*$K$2","v":174.44},167.62666666666667,129.54666666666668,{"$f":"+F372*$K$2","v":96.506666666666675}]
[2,"Hijos",{"$f":"+C373*$K$2","v":296.52000000000004},284.48,220.08,{"$f":"+F373*$K$2","v":163.80000000000001}]
[3,"Hijos o más",{"$f":"+C374*$K$2","v":418.50666666666666},401.8,310.42666666666668,{"$f":"+F374*$K$2","v":230.90666666666667}]
[]
[]
["BUPA GLOBAL ELITE"]
["TARIFAS SEMESTRALES"]
["EDAD"]
[" "," ",250,2000,3500,5000,10000]
[18,null,{"$f":"+C6*$K$4","v":4762.58},{"$f":"+D6*$K$4","v":4173.22},3510.19,3044.32,2361.15]
[19,null,{"$f":"+C7*$K$4","v":4762.58},{"$f":"+D7*$K$4","v":4173.22},3510.19,3044.32,2361.15]
[20,null,{"$f":"+C8*$K$4","v":4762.58},4173.22,3510.19,3044.32,2361.15]
[21,null,4762.58,4173.22,3510.19,3044.32,2361.15]
[22,null,4762.58,4173.22,3510.19,3044.32,2361.15]
[23,null,4762.58,4173.22,3510.19,3044.32,2361.15]
[24,null,4762.58,4173.22,3510.19,3044.32,2361.15]
[25,null,5089.59,4461.01,3729.61,3234.06,2508.4900000000002]
[26,null,5089.59,4461.01,3729.61,3234.06,2508.4900000000002]
[27,null,5089.59,4461.01,3729.61,3234.06,2508.4900000000002]
[28,null,5089.59,4461.01,3729.61,3234.06,2508.4900000000002]
[29,null,5089.59,4461.01,3729.61,3234.06,2508.4900000000002]
[30,null,5661.46,4962.3900000000003,4116.51,3569.02,2768.7200000000003]
[31,null,5661.46,4962.3900000000003,4116.51,3569.02,2768.7200000000003]
[32,null,5661.46,4962.3900000000003,4116.51,3569.02,2768.7200000000003]
[33,null,5661.46,4962.3900000000003,4116.51,3569.02,2768.7200000000003]
[34,null,5661.46,4962.3900000000003,4116.51,3569.02,2768.7200000000003]
[35,null,6320.25,5539.56,4569.66,3961.75,3072.94]
[36,null,6320.25,5539.56,4569.66,3961.75,3072.94]
[37,null,6320.25,5539.56,4569.66,3961.75,3072.94]
[38,null,6320.25,5539.56,4569.66,3961.75,3072.94]
[39,null,6320.25,5539.56,4569.66,3961.75,3072.94]
[40,null,7081.33,6205.77,5096.4800000000005,4419.1400000000003,3427.51]
[41,null,7081.33,6205.77,5096.4800000000005,4419.1400000000003,3427.51]
[42,null,7081.33,6205.77,5096.4800000000005,4419.1400000000003,3427.51]
[43,null,7081.33,6205.77,5096.4800000000005,4419.1400000000003,3427.51]
[44,null,7081.33,6205.77,5096.4800000000005,4419.1400000000003,3427.51]
[45,null,7923.5,6946.18,5687.43,4931.6500000000005,3825.01]
[46,null,7923.5,6946.18,5687.43,4931.6500000000005,3825.01]
[47,null,7923.5,6946.18,5687.43,4931.6500000000005,3825.01]
[48,null,7923.5,6946.18,5687.43,4931.6500000000005,3825.01]
[49,null,7923.5,6946.18,5687.43,4931.6500000000005,3825.01]
[50,null,8875.380000000001,7779.8700000000008,6353.64,5509.35,4273.3900000000003]
[51,null,8875.380000000001,7779.8700000000008,6353.64,5509.35,4273.3900000000003]
[52,null,8875.380000000001,7779.8700000000008,6353.64,5509.35,4273.3900000000003]
[53,null,8875.380000000001,7779.8700000000008,6353.64,5509.35,4273.3900000000003]
[54,null,8875.380000000001,7779.8700000000008,6353.64,5509.35,4273.3900000000003]
[55,null,9923.19,8698.36,7094.05,6151.71,4771.59]
[56,null,9923.19,8698.36,7094.05,6151.71,4771.59]
[57,null,9923.19,8698.36,7094.05,6151.71,4771.59]
[58,null,9923.19,8698.36,7094.05,6151.71,4771.59]
[59,null,9923.19,8698.36,7094.05,6151.71,4771.59]
[60,null,10620.67,9308.92,7586.42,6579.42,5102.84]
[61,null,11835.43,10374.220000000001,8449.26,7326.72,5682.66]
[62,null,13149.300000000001,11526.44,9385.24,8137.6200000000008,6311.2400000000007]
[63,null,14563.34,12765.58,10393.83,9012.1200000000008,6990.7000000000007]
[64,null,16077.02,14090.58,11475.03,9950.2200000000012,7717.3300000000008]
[65,null,17688.22,15503.560000000001,12629.900000000001,10951.390000000001,8493.7800000000007]
[66,null,19399.060000000001,17002.93,13859.5,12017.220000000001,9319.52]
[67,null,21209.54,18589.75,15160.650000000001,{"$f":"+F55*$K$4","v":13145.59},10195.08]
[68,null,23118.07,20262.960000000003,16534.41,14337.03,11118.87]
[69,null,25127.300000000003,22024.15,17981.84,15593.130000000001,12092.480000000001]
[70,null,27233.52,23870.670000000002,19501.88,16910.18,13115.380000000001]
[71,null,29442.030000000002,25805.7,21095.59,18292.95,14185.980000000001]
[72,null,31745.940000000002,27826.59,22764.030000000002,19738.260000000002,15307.990000000002]
[73,null,34152.14,29935.460000000003,24501.9,21245.58,16477.170000000002]
[74,null,36656.92,32130.720000000001,26315.56,22818.09,17696.170000000002]
[75,null,39259.75,34412.370000000003,28201.83,24453.670000000002,18964.990000000002]
[76,null,39259.75,34412.370000000003,28201.83,24453.670000000002,18964.990000000002]
[77,null,39259.75,34412.370000000003,28201.83,24453.670000000002,18964.990000000002]
[78,null,39259.75,34412.370000000003,28201.83,24453.670000000002,18964.990000000002]
[79,null,39259.75,34412.370000000003,28201.83,24453.670000000002,18964.990000000002]
[80,null,39259.75,34412.370000000003,28201.83,24453.670000000002,18964.990000000002]
[81,null,39259.75,34412.370000000003,28201.83,24453.670000000002,18964.990000000002]
[82,null,39259.75,34412.370000000003,28201.83,24453.670000000002,18964.990000000002]
[83,null,39259.75,{"$f":"+D71*$K$4","v":34412.370000000003},28201.83,24453.670000000002,18964.990000000002]
[84,"o más",39259.75,34412.370000000003,28201.83,24453.670000000002,18964.990000000002]
[1,"Hijo",{"$f":"+C73*$K$4","v":2011.88},1763.8400000000001,1494.0700000000002,1296.3800000000001,1005.94]
[2,"Hijos",3421.15,2998.7400000000002,2539.7600000000002,2202.15,1708.72]
[3,"Hijos o más",4828.3,4232.58,3585.4500000000003,3108.98,2410.44]
[]
["BUPA GLOBAL PREMIER"]
["TARIFAS SEMESTRALES"]
["EDAD"]
[" "," ",250,2000,5000,10000]
[18,null,{"$f":"+C155*$K$4","v":3113.2200000000003},{"$f":"+D155*$K$4","v":2824.9},2143.3200000000002,1594.24,0]
[19,null,{"$f":"+C156*$K$4","v":3113.2200000000003},2824.9,2143.3200000000002,1594.24,0]
[20,null,{"$f":"+C157*$K$4","v":3113.2200000000003},2824.9,2143.3200000000002,1594.24,0]
[21,null,{"$f":"+C158*$K$4","v":3113.2200000000003},2824.9,2143.3200000000002,1594.24,0]
[22,null,{"$f":"+C159*$K$4","v":3113.2200000000003},2824.9,2143.3200000000002,1594.24,0]
[23,null,{"$f":"+C160*$K$4","v":3113.2200000000003},2824.9,2143.3200000000002,1594.24,0]
[24,null,{"$f":"+C161*$K$4","v":3113.2200000000003},2824.9,2143.3200000000002,1594.24,0]
[25,null,{"$f":"+C162*$K$4","v":3326.28},3018.88,2266.81,1686.99,0]
[26,null,{"$f":"+C163*$K$4","v":3326.28},3018.88,2266.81,1686.99,0]
[27,null,{"$f":"+C164*$K$4","v":3326.28},3018.88,2266.81,1686.99,0]
[28,null,{"$f":"+C165*$K$4","v":3326.28},3018.88,2266.81,1686.99,0]
[29,null,{"$f":"+C166*$K$4","v":3326.28},3018.88,2266.81,1686.99,0]
[30,null,{"$f":"+C167*$K$4","v":3700.9900000000002},3357.55,2488.88,1851.8200000000002,0]
[31,null,{"$f":"+C168*$K$4","v":3700.9900000000002},3357.55,2488.88,1851.8200000000002,0]
[32,null,{"$f":"+C169*$K$4","v":3700.9900000000002},3357.55,2488.88,1851.8200000000002,0]
[33,null,{"$f":"+C170*$K$4","v":3700.9900000000002},3357.55,2488.88,1851.8200000000002,0]
[34,null,{"$f":"+C171*$K$4","v":3700.9900000000002},3357.55,2488.88,1851.8200000000002,0]
[35,null,{"$f":"+C172*$K$4","v":4130.29},3749.2200000000003,2750.7000000000003,2045.8000000000002,0]
[36,null,{"$f":"+C173*$K$4","v":4130.29},3749.2200000000003,2750.7000000000003,2045.8000000000002,0]
[37,null,{"$f":"+C174*$K$4","v":4130.29},3749.2200000000003,2750.7000000000003,2045.8000000000002,0]
[38,null,{"$f":"+C175*$K$4","v":4130.29},3749.2200000000003,2750.7000000000003,2045.8000000000002,0]
[39,null,{"$f":"+C176*$K$4","v":4130.29},3749.2200000000003,2750.7000000000003,2045.8000000000002,0]
[40,null,{"$f":"+C177*$K$4","v":4628.49},4200.7800000000007,3058.1000000000004,2275.29,0]
[41,null,{"$f":"+C178*$K$4","v":4628.49},4200.7800000000007,3058.1000000000004,2275.29,0]
[42,null,{"$f":"+C179*$K$4","v":4628.49},4200.7800000000007,3058.1000000000004,2275.29,0]
[43,null,{"$f":"+C180*$K$4","v":4628.49},4200.7800000000007,3058.1000000000004,2275.29,0]
[44,null,{"$f":"+C181*$K$4","v":4628.49},4200.7800000000007,3058.1000000000004,2275.29,0]
[45,null,{"$f":"+C182*$K$4","v":5180.22},4702.16,3404.19,2532.34,0]
[46,null,{"$f":"+C183*$K$4","v":5180.22},4702.16,3404.19,2532.34,0]
[47,null,{"$f":"+C184*$K$4","v":5180.22},4702.16,3404.19,2532.34,0]
[48,null,{"$f":"+C185*$K$4","v":5180.22},4702.16,3404.19,2532.34,0]
[49,null,{"$f":"+C186*$K$4","v":5180.22},4702.16,3404.19,2532.34,0]
[50,null,{"$f":"+C187*$K$4","v":5801.91},5265.02,3796.92,2824.9,0]
[51,null,{"$f":"+C188*$K$4","v":5801.91},5265.02,3796.92,2824.9,0]
[52,null,{"$f":"+C189*$K$4","v":5801.91},5265.02,3796.92,2824.9,0]
[53,null,{"$f":"+C190*$K$4","v":5801.91},5265.02,3796.92,2824.9,0]
[54,null,{"$f":"+C191*$K$4","v":5801.91},5265.02,3796.92,2824.9,0]
[55,null,{"$f":"+C192*$K$4","v":6486.67},5887.2400000000007,4234.17,3150.32,0]
[56,null,{"$f":"+C193*$K$4","v":6486.67},5887.2400000000007,4234.17,3150.32,0]
[57,null,{"$f":"+C194*$K$4","v":6486.67},5887.2400000000007,4234.17,3150.32,0]
[58,null,{"$f":"+C195*$K$4","v":6486.67},5887.2400000000007,4234.17,3150.32,0]
[59,null,{"$f":"+C196*$K$4","v":6486.67},5887.2400000000007,4234.17,3150.32,0]
[60,null,{"$f":"+C197*$K$4","v":6943},6299.58,4526.7300000000005,3367.09,0]
[61,null,{"$f":"+C198*$K$4","v":7736.9400000000005},7020.9100000000008,5037.12,3747.63,0]
[62,null,{"$f":"+C199*$K$4","v":8593.9500000000007},7800.54,5593.62,4161.5600000000004,0]
[63,null,{"$f":"+C200*$K$4","v":9518.8000000000011},8638.4700000000012,6196.2300000000005,4608.88,0]
[64,null,{"$f":"+C201*$K$4","v":10507.78},9535.2300000000014,6842.3,5090.12,0]
[65,null,{"$f":"+C202*$K$4","v":11560.890000000001},10490.29,7532.3600000000006,5603.16,0]
[66,null,{"$f":"+C203*$K$4","v":12680.25},11506.300000000001,8268,6151.18,0]
[67,null,{"$f":"+C204*$K$4","v":13862.68},12580.08,9047.1,6731,0]
[68,null,{"$f":"+C205*$K$4","v":15109.77},13713.75,9872.3100000000013,7343.68,0]
[69,null,{"$f":"+C206*$K$4","v":16423.11},14904.130000000001,10740.45,7989.75,0]
[70,null,{"$f":"+C207*$K$4","v":17799.52},16154.400000000001,11654.17,8670.27,0]
[71,null,{"$f":"+C208*$K$4","v":19243.240000000002},17464.560000000001,12611.880000000001,9382.0600000000013,0]
[72,null,{"$f":"+C209*$K$4","v":20750.560000000001},18830.370000000003,13615.17,10127.77,0]
[73,null,{"$f":"+C210*$K$4","v":22322.010000000002},20257.66,14662.980000000001,10906.87,0]
[74,null,{"$f":"+C211*$K$4","v":23959.18},21742.720000000001,15755.84,11719.890000000001,0]
[75,null,{"$f":"+C212*$K$4","v":25661.54},23288.2,16893.22,12565.77,0]
[76,null,{"$f":"+C213*$K$4","v":25661.54},23288.2,16893.22,12565.77,0]
[77,null,{"$f":"+C214*$K$4","v":25661.54},23288.2,16893.22,12565.77,0]
[78,null,{"$f":"+C215*$K$4","v":25661.54},23288.2,16893.22,12565.77,0]
[79,null,{"$f":"+C216*$K$4","v":25661.54},23288.2,16893.22,12565.77,0]
[80,null,{"$f":"+C217*$K$4","v":25661.54},23288.2,16893.22,12565.77,0]
[81,null,{"$f":"+C218*$K$4","v":25661.54},23288.2,16893.22,12565.77,0]
[82,null,{"$f":"+C219*$K$4","v":25661.54},23288.2,16893.22,12565.77,0]
[83,null,{"$f":"+C220*$K$4","v":25661.54},23288.2,16893.22,12565.77,0]
[84,"o más",{"$f":"+C221*$K$4","v":25661.54},23288.2,16893.22,12565.77,0]
[1,"Hijo",{"$f":"+C222*$K$4","v":1315.99},1194.0900000000001,916.90000000000009,682.64,0]
[2,"Hijos",{"$f":"+C223*$K$4","v":2236.6},2028.8400000000001,1557.67,1159.1100000000001,0]
[3,"Hijos o más",{"$f":"+C224*$K$4","v":3156.15},2864.65,2199.5,1636.64,0]
[]
["BUPA GLOBAL SELECT"]
["TARIFAS SEMESTRALES"]
["EDAD"]
[" "," ",250,2000,5000,10000]
[18,null,{"$f":"+C305*$K$4","v":2119.4700000000003},{"$f":"+D305*$K$4","v":2033.0800000000002},1550.78,1153.28,0]
[19,null,{"$f":"+C306*$K$4","v":2119.4700000000003},2033.0800000000002,1550.78,1153.28,0]
[20,null,{"$f":"+C307*$K$4","v":2119.4700000000003},2033.0800000000002,1550.78,1153.28,0]
[21,null,{"$f":"+C308*$K$4","v":2119.4700000000003},2033.0800000000002,1550.78,1153.28,0]
[22,null,{"$f":"+C309*$K$4","v":2119.4700000000003},2033.0800000000002,1550.78,1153.28,0]
[23,null,{"$f":"+C310*$K$4","v":2119.4700000000003},2033.0800000000002,1550.78,1153.28,0]
[24,null,{"$f":"+C311*$K$4","v":2119.4700000000003},2033.0800000000002,1550.78,1153.28,0]
[25,null,{"$f":"+C312*$K$4","v":2285.8900000000003},2193.67,1654.66,1230.6600000000001,0]
[26,null,{"$f":"+C313*$K$4","v":2285.8900000000003},2193.67,1654.66,1230.6600000000001,0]
[27,null,{"$f":"+C314*$K$4","v":2285.8900000000003},2193.67,1654.66,1230.6600000000001,0]
[28,null,{"$f":"+C315*$K$4","v":2285.8900000000003},2193.67,1654.66,1230.6600000000001,0]
[29,null,{"$f":"+C316*$K$4","v":2285.8900000000003},2193.67,1654.66,1230.6600000000001,0]
[30,null,{"$f":"+C317*$K$4","v":2580.04},2476.1600000000003,1839.63,1368.99,0]
[31,null,{"$f":"+C318*$K$4","v":2580.04},2476.1600000000003,1839.63,1368.99,0]
[32,null,{"$f":"+C319*$K$4","v":2580.04},2476.1600000000003,1839.63,1368.99,0]
[33,null,{"$f":"+C320*$K$4","v":2580.04},2476.1600000000003,1839.63,1368.99,0]
[34,null,{"$f":"+C321*$K$4","v":2580.04},2476.1600000000003,1839.63,1368.99,0]
[35,null,{"$f":"+C322*$K$4","v":2920.83},2802.6400000000003,2060.11,1532.23,0]
[36,null,{"$f":"+C323*$K$4","v":2920.83},2802.6400000000003,2060.11,1532.23,0]
[37,null,{"$f":"+C324*$K$4","v":2920.83},2802.6400000000003,2060.11,1532.23,0]
[38,null,{"$f":"+C325*$K$4","v":2920.83},2802.6400000000003,2060.11,1532.23,0]
[39,null,{"$f":"+C326*$K$4","v":2920.83},2802.6400000000003,2060.11,1532.23,0]
[40,null,{"$f":"+C327*$K$4","v":3313.56},3178.94,2317.69,1724.6200000000001,0]
[41,null,{"$f":"+C328*$K$4","v":3313.56},3178.94,2317.69,1724.6200000000001,0]
[42,null,{"$f":"+C329*$K$4","v":3313.56},3178.94,2317.69,1724.6200000000001,0]
[43,null,{"$f":"+C330*$K$4","v":3313.56},3178.94,2317.69,1724.6200000000001,0]
[44,null,{"$f":"+C331*$K$4","v":3313.56},3178.94,2317.69,1724.6200000000001,0]
[45,null,{"$f":"+C332*$K$4","v":3750.28},3598.7000000000003,2609.7200000000003,1942.45,0]
[46,null,{"$f":"+C333*$K$4","v":3750.28},3598.7000000000003,2609.7200000000003,1942.45,0]
[47,null,{"$f":"+C334*$K$4","v":3750.28},3598.7000000000003,2609.7200000000003,1942.45,0]
[48,null,{"$f":"+C335*$K$4","v":3750.28},3598.7000000000003,2609.7200000000003,1942.45,0]
[49,null,{"$f":"+C336*$K$4","v":3750.28},3598.7000000000003,2609.7200000000003,1942.45,0]
[50,null,{"$f":"+C337*$K$4","v":4243.18},4071.46,2940.44,2188.9,0]
[51,null,{"$f":"+C338*$K$4","v":4243.18},4071.46,2940.44,2188.9,0]
[52,null,{"$f":"+C339*$K$4","v":4243.18},4071.46,2940.44,2188.9,0]
[53,null,{"$f":"+C340*$K$4","v":4243.18},4071.46,2940.44,2188.9,0]
[54,null,{"$f":"+C341*$K$4","v":4243.18},4071.46,2940.44,2188.9,0]
[55,null,{"$f":"+C342*$K$4","v":4785.9000000000005},4592.9800000000005,3308.79,2461.3200000000002,0]
[56,null,{"$f":"+C343*$K$4","v":4785.9000000000005},4592.9800000000005,3308.79,2461.3200000000002,0]
[57,null,{"$f":"+C344*$K$4","v":4785.9000000000005},4592.9800000000005,3308.79,2461.3200000000002,0]
[58,null,{"$f":"+C345*$K$4","v":4785.9000000000005},4592.9800000000005,3308.79,2461.3200000000002,0]
[59,null,{"$f":"+C346*$K$4","v":4785.9000000000005},4592.9800000000005,3308.79,2461.3200000000002,0]
[60,null,{"$f":"+C347*$K$4","v":5148.42},4940.13,3556.3,2645.23,0]
[61,null,{"$f":"+C348*$K$4","v":5779.6500000000005},5544.8600000000006,3987.19,2965.3500000000004,0]
[62,null,{"$f":"+C349*$K$4","v":6462.8200000000006},6202.06,4456.7700000000004,3315.15,0]
[63,null,{"$f":"+C350*$K$4","v":7197.93},6905.9000000000005,4963.9800000000005,3693.57,0]
[64,null,{"$f":"+C351*$K$4","v":7984.4500000000007},7661.68,5510.41,4099.0200000000004,0]
[65,null,{"$f":"+C352*$K$4","v":8823.9700000000012},8465.16,6092.35,4533.09,0]
[66,null,{"$f":"+C353*$K$4","v":9714.9},9320.0500000000011,6714.04,4994.72,0]
[67,null,{"$f":"+C354*$K$4","v":10657.77},10224.76,7372.83,5483.91,0]
[68,null,{"$f":"+C355*$K$4","v":11651.52},11179.82,8069.25,6002.7800000000007,0]
[69,null,{"$f":"+C356*$K$4","v":12699.86},12184.7,8803.3000000000011,6549.21,0]
[70,null,{"$f":"+C357*$K$4","v":13799.08},13239.400000000001,9576.57,7123.2000000000007,0]
[71,null,{"$f":"+C358*$K$4","v":14948.650000000001},14343.92,10385.35,7724.22,0]
[72,null,{"$f":"+C359*$K$4","v":16151.220000000001},15497.2,11233.880000000001,8355.98,0]
[73,null,{"$f":"+C360*$K$4","v":17406.79},16700.830000000002,12118.980000000001,9014.77,0]
[74,null,{"$f":"+C361*$K$4","v":18713.77},17955.34,13043.300000000001,9702.18,0]
[75,null,{"$f":"+C362*$K$4","v":20073.22},19259.14,14003.66,10416.620000000001,0]
[76,null,{"$f":"+C363*$K$4","v":20073.22},19259.14,14003.66,10416.620000000001,0]
[77,null,{"$f":"+C364*$K$4","v":20073.22},19259.14,14003.66,10416.620000000001,0]
[78,null,{"$f":"+C365*$K$4","v":20073.22},19259.14,14003.66,10416.620000000001,0]
[79,null,{"$f":"+C366*$K$4","v":20073.22},19259.14,14003.66,10416.620000000001,0]
[80,null,{"$f":"+C367*$K$4","v":20073.22},19259.14,14003.66,10416.620000000001,0]
[81,null,{"$f":"+C368*$K$4","v":20073.22},19259.14,14003.66,10416.620000000001,0]
[82,null,{"$f":"+C369*$K$4","v":20073.22},19259.14,14003.66,10416.620000000001,0]
[83,null,{"$f":"+C370*$K$4","v":20073.22},19259.14,14003.66,10416.620000000001,0]
[84,"o más",{"$f":"+C371*$K$4","v":20073.22},19259.14,14003.66,10416.620000000001,0]
[1,"Hijo",{"$f":"+C372*$K$4","v":990.57},951.88,735.64,548.02,0]
[2,"Hijos",{"$f":"+C373*$K$4","v":1683.8100000000002},1615.44,1249.74,930.15000000000009,0]
[3,"Hijos o más",{"$f":"+C374*$K$4","v":2376.52},2281.65,1762.7800000000002,1311.22,0]
[]
["BUPA GLOBAL ELITE"]
["TARIFAS TRIMESTRALES"]
["EDAD"]
[" "," ",250,2000,3500,5000,10000]
[18,null,{"$f":"+C6*$K$3","v":2471.15},{"$f":"+D6*$K$3","v":2165.3500000000004},1821.325,1579.6000000000001,1225.125]
[19,null,{"$f":"+C7*$K$3","v":2471.15},2165.3500000000004,1821.325,1579.6000000000001,1225.125]
[20,null,{"$f":"+C8*$K$3","v":2471.15},2165.3500000000004,1821.325,1579.6000000000001,1225.125]
[21,null,{"$f":"+C9*$K$3","v":2471.15},2165.3500000000004,1821.325,1579.6000000000001,1225.125]
[22,null,{"$f":"+C10*$K$3","v":2471.15},2165.3500000000004,1821.325,1579.6000000000001,1225.125]
[23,null,{"$f":"+C11*$K$3","v":2471.15},2165.3500000000004,1821.325,1579.6000000000001,1225.125]
[24,null,{"$f":"+C12*$K$3","v":2471.15},2165.3500000000004,1821.325,1579.6000000000001,1225.125]
[25,null,{"$f":"+C13*$K$3","v":2640.8250000000003},2314.6750000000002,1935.1750000000002,1678.0500000000002,1301.575]
[26,null,{"$f":"+C14*$K$3","v":2640.8250000000003},2314.6750000000002,1935.1750000000002,1678.0500000000002,1301.575]
[27,null,{"$f":"+C15*$K$3","v":2640.8250000000003},2314.6750000000002,1935.1750000000002,1678.0500000000002,1301.575]
[28,null,{"$f":"+C16*$K$3","v":2640.8250000000003},2314.6750000000002,1935.1750000000002,1678.0500000000002,1301.575]
[29,null,{"$f":"+C17*$K$3","v":2640.8250000000003},2314.6750000000002,1935.1750000000002,1678.0500000000002,1301.575]
[30,null,{"$f":"+C18*$K$3","v":2937.55},2574.8250000000003,2135.9250000000002,1851.8500000000001,1436.6000000000001]
[31,null,{"$f":"+C19*$K$3","v":2937.55},2574.8250000000003,2135.9250000000002,1851.8500000000001,1436.6000000000001]
[32,null,{"$f":"+C20*$K$3","v":2937.55},2574.8250000000003,2135.9250000000002,1851.8500000000001,1436.6000000000001]
[33,null,{"$f":"+C21*$K$3","v":2937.55},2574.8250000000003,2135.9250000000002,1851.8500000000001,1436.6000000000001]
[34,null,{"$f":"+C22*$K$3","v":2937.55},2574.8250000000003,2135.9250000000002,1851.8500000000001,1436.6000000000001]
[35,null,{"$f":"+C23*$K$3","v":3279.3750000000005},2874.3,2371.0500000000002,2055.625,1594.45]
[36,null,{"$f":"+C24*$K$3","v":3279.3750000000005},2874.3,2371.0500000000002,2055.625,1594.45]
[37,null,{"$f":"+C25*$K$3","v":3279.3750000000005},2874.3,2371.0500000000002,2055.625,1594.45]
[38,null,{"$f":"+C26*$K$3","v":3279.3750000000005},2874.3,2371.0500000000002,2055.625,1594.45]
[39,null,{"$f":"+C27*$K$3","v":3279.3750000000005},2874.3,2371.0500000000002,2055.625,1594.45]
[40,null,{"$f":"+C28*$K$3","v":3674.2750000000001},3219.9750000000004,2644.4,2292.9500000000003,1778.4250000000002]
[41,null,{"$f":"+C29*$K$3","v":3674.2750000000001},3219.9750000000004,2644.4,2292.9500000000003,1778.4250000000002]
[42,null,{"$f":"+C30*$K$3","v":3674.2750000000001},3219.9750000000004,2644.4,2292.9500000000003,1778.4250000000002]
[43,null,{"$f":"+C31*$K$3","v":3674.2750000000001},3219.9750000000004,2644.4,2292.9500000000003,1778.4250000000002]
[44,null,{"$f":"+C32*$K$3","v":3674.2750000000001},3219.9750000000004,2644.4,2292.9500000000003,1778.4250000000002]
[45,null,{"$f":"+C33*$K$3","v":4111.25},3604.15,2951.0250000000001,2558.875,1984.6750000000002]
[46,null,{"$f":"+C34*$K$3","v":4111.25},3604.15,2951.0250000000001,2558.875,1984.6750000000002]
[47,null,{"$f":"+C35*$K$3","v":4111.25},3604.15,2951.0250000000001,2558.875,1984.6750000000002]
[48,null,{"$f":"+C36*$K$3","v":4111.25},3604.15,2951.0250000000001,2558.875,1984.6750000000002]
[49,null,{"$f":"+C37*$K$3","v":4111.25},3604.15,2951.0250000000001,2558.875,1984.6750000000002]
[50,null,{"$f":"+C38*$K$3","v":4605.1500000000005},4036.7250000000004,3296.7000000000003,2858.6250000000005,2217.3250000000003]
[51,null,{"$f":"+C39*$K$3","v":4605.1500000000005},4036.7250000000004,3296.7000000000003,2858.6250000000005,2217.3250000000003]
[52,null,{"$f":"+C40*$K$3","v":4605.1500000000005},4036.7250000000004,3296.7000000000003,2858.6250000000005,2217.3250000000003]
[53,null,{"$f":"+C41*$K$3","v":4605.1500000000005},4036.7250000000004,3296.7000000000003,2858.6250000000005,2217.3250000000003]
[54,null,{"$f":"+C42*$K$3","v":4605.1500000000005},4036.7250000000004,3296.7000000000003,2858.6250000000005,2217.3250000000003]
[55,null,{"$f":"+C43*$K$3","v":5148.8250000000007},4513.3,3680.8750000000005,3191.9250000000002,2475.8250000000003]
[56,null,{"$f":"+C44*$K$3","v":5148.8250000000007},4513.3,3680.8750000000005,3191.9250000000002,2475.8250000000003]
[57,null,{"$f":"+C45*$K$3","v":5148.8250000000007},4513.3,3680.8750000000005,3191.9250000000002,2475.8250000000003]
[58,null,{"$f":"+C46*$K$3","v":5148.8250000000007},4513.3,3680.8750000000005,3191.9250000000002,2475.8250000000003]
[59,null,{"$f":"+C47*$K$3","v":5148.8250000000007},4513.3,3680.8750000000005,3191.9250000000002,2475.8250000000003]
[60,null,{"$f":"+C48*$K$3","v":5510.7250000000004},4830.1000000000004,3936.3500000000004,3413.8500000000004,2647.7000000000003]
[61,null,{"$f":"+C49*$K$3","v":6141.0250000000005},5382.85,4384.05,3801.6000000000004,2948.55]
[62,null,{"$f":"+C50*$K$3","v":6822.7500000000009},5980.7000000000007,4869.7000000000007,4222.3500000000004,3274.7000000000003]
[63,null,{"$f":"+C51*$K$3","v":7556.4500000000007},6623.6500000000005,5393.0250000000005,4676.1000000000004,3627.2500000000005]
[64,null,{"$f":"+C52*$K$3","v":8341.85},7311.1500000000005,5954.0250000000005,5162.8500000000004,4004.2750000000005]
[65,null,{"$f":"+C53*$K$3","v":9177.85},8044.3000000000011,6553.2500000000009,5682.3250000000007,4407.1500000000005]
[66,null,{"$f":"+C54*$K$3","v":10065.550000000001},8822.2750000000015,7191.2500000000009,6235.35,4835.6000000000004]
[67,null,{"$f":"+C55*$K$3","v":11004.95},9645.625,7866.3750000000009,6820.8250000000007,5289.9000000000005]
[68,null,{"$f":"+C56*$K$3","v":11995.225},10513.800000000001,8579.1750000000011,7439.0250000000005,5769.2250000000004]
[69,null,{"$f":"+C57*$K$3","v":13037.750000000002},11427.625000000002,9330.2000000000007,8090.7750000000005,6274.4000000000005]
[70,null,{"$f":"+C58*$K$3","v":14130.6},12385.725,10118.900000000001,8774.1500000000015,6805.1500000000005]
[71,null,{"$f":"+C59*$K$3","v":15276.525000000001},13389.750000000002,10945.825000000001,9491.625,7360.6500000000005]
[72,null,{"$f":"+C60*$K$3","v":16471.95},14438.325000000001,11811.525000000001,10241.550000000001,7942.8250000000007]
[73,null,{"$f":"+C61*$K$3","v":17720.45},15532.550000000001,12713.250000000002,11023.650000000001,8549.4750000000004]
[74,null,{"$f":"+C62*$K$3","v":19020.100000000002},16671.600000000002,13654.300000000001,11839.575000000001,9181.9750000000004]
[75,null,{"$f":"+C63*$K$3","v":20370.625},17855.475000000002,14633.025000000001,12688.225,9840.3250000000007]
[76,null,{"$f":"+C64*$K$3","v":20370.625},17855.475000000002,14633.025000000001,12688.225,9840.3250000000007]
[77,null,{"$f":"+C65*$K$3","v":20370.625},17855.475000000002,14633.025000000001,12688.225,9840.3250000000007]
[78,null,{"$f":"+C66*$K$3","v":20370.625},17855.475000000002,14633.025000000001,12688.225,9840.3250000000007]
[79,null,{"$f":"+C67*$K$3","v":20370.625},17855.475000000002,14633.025000000001,12688.225,9840.3250000000007]
[80,null,{"$f":"+C68*$K$3","v":20370.625},17855.475000000002,14633.025000000001,12688.225,9840.3250000000007]
[81,null,{"$f":"+C69*$K$3","v":20370.625},17855.475000000002,14633.025000000001,12688.225,9840.3250000000007]
[82,null,{"$f":"+C70*$K$3","v":20370.625},17855.475000000002,14633.025000000001,12688.225,9840.3250000000007]
[83,null,{"$f":"+C71*$K$3","v":20370.625},17855.475000000002,14633.025000000001,12688.225,9840.3250000000007]
[84,"o más",{"$f":"+C72*$K$3","v":20370.625},17855.475000000002,14633.025000000001,12688.225,9840.3250000000007]
[1,"Hijo",{"$f":"+C73*$K$3","v":1043.9000000000001},915.2,775.22500000000002,672.65000000000009,521.95000000000005]
[2,"Hijos",{"$f":"+C74*$K$3","v":1775.1250000000002},1555.95,1317.8000000000002,1142.625,886.6]
[3,"Hijos o más",{"$f":"+C75*$K$3","v":2505.25},2196.15,1860.3750000000002,1613.15,1250.7]
[]
["BUPA GLOBAL PREMIER"]
["TARIFAS TRIMESTRALES"]
["EDAD"]
[" "," ",250,2000,5000,10000]
[18,null,{"$f":"+C155*$K$3","v":1615.3500000000001},{"$f":"+D155*$K$3","v":1465.7500000000002},1112.1000000000001,827.2,0]
[19,null,{"$f":"+C156*$K$3","v":1615.3500000000001},1465.7500000000002,1112.1000000000001,827.2,0]
[20,null,{"$f":"+C157*$K$3","v":1615.3500000000001},1465.7500000000002,1112.1000000000001,827.2,0]
[21,null,{"$f":"+C158*$K$3","v":1615.3500000000001},1465.7500000000002,1112.1000000000001,827.2,0]
[22,null,{"$f":"+C159*$K$3","v":1615.3500000000001},1465.7500000000002,1112.1000000000001,827.2,0]
[23,null,{"$f":"+C160*$K$3","v":1615.3500000000001},1465.7500000000002,1112.1000000000001,827.2,0]
[24,null,{"$f":"+C161*$K$3","v":1615.3500000000001},1465.7500000000002,1112.1000000000001,827.2,0]
[25,null,{"$f":"+C162*$K$3","v":1725.9},1566.4,1176.1750000000002,875.32500000000005,0]
[26,null,{"$f":"+C163*$K$3","v":1725.9},1566.4,1176.1750000000002,875.32500000000005,0]
[27,null,{"$f":"+C164*$K$3","v":1725.9},1566.4,1176.1750000000002,875.32500000000005,0]
[28,null,{"$f":"+C165*$K$3","v":1725.9},1566.4,1176.1750000000002,875.32500000000005,0]
[29,null,{"$f":"+C166*$K$3","v":1725.9},1566.4,1176.1750000000002,875.32500000000005,0]
[30,null,{"$f":"+C167*$K$3","v":1920.325},1742.1250000000002,1291.4000000000001,960.85,0]
[31,null,{"$f":"+C168*$K$3","v":1920.325},1742.1250000000002,1291.4000000000001,960.85,0]
[32,null,{"$f":"+C169*$K$3","v":1920.325},1742.1250000000002,1291.4000000000001,960.85,0]
[33,null,{"$f":"+C170*$K$3","v":1920.325},1742.1250000000002,1291.4000000000001,960.85,0]
[34,null,{"$f":"+C171*$K$3","v":1920.325},1742.1250000000002,1291.4000000000001,960.85,0]
[35,null,{"$f":"+C172*$K$3","v":2143.0750000000003},1945.3500000000001,1427.2500000000002,1061.5,0]
[36,null,{"$f":"+C173*$K$3","v":2143.0750000000003},1945.3500000000001,1427.2500000000002,1061.5,0]
[37,null,{"$f":"+C174*$K$3","v":2143.0750000000003},1945.3500000000001,1427.2500000000002,1061.5,0]
[38,null,{"$f":"+C175*$K$3","v":2143.0750000000003},1945.3500000000001,1427.2500000000002,1061.5,0]
[39,null,{"$f":"+C176*$K$3","v":2143.0750000000003},1945.3500000000001,1427.2500000000002,1061.5,0]
[40,null,{"$f":"+C177*$K$3","v":2401.5750000000003},2179.65,1586.7500000000002,1180.575,0]
[41,null,{"$f":"+C178*$K$3","v":2401.5750000000003},2179.65,1586.7500000000002,1180.575,0]
[42,null,{"$f":"+C179*$K$3","v":2401.5750000000003},2179.65,1586.7500000000002,1180.575,0]
[43,null,{"$f":"+C180*$K$3","v":2401.5750000000003},2179.65,1586.7500000000002,1180.575,0]
[44,null,{"$f":"+C181*$K$3","v":2401.5750000000003},2179.65,1586.7500000000002,1180.575,0]
[45,null,{"$f":"+C182*$K$3","v":2687.8500000000004},2439.8000000000002,1766.325,1313.95,0]
[46,null,{"$f":"+C183*$K$3","v":2687.8500000000004},2439.8000000000002,1766.325,1313.95,0]
[47,null,{"$f":"+C184*$K$3","v":2687.8500000000004},2439.8000000000002,1766.325,1313.95,0]
[48,null,{"$f":"+C185*$K$3","v":2687.8500000000004},2439.8000000000002,1766.325,1313.95,0]
[49,null,{"$f":"+C186*$K$3","v":2687.8500000000004},2439.8000000000002,1766.325,1313.95,0]
[50,null,{"$f":"+C187*$K$3","v":3010.4250000000002},2731.8500000000004,1970.1000000000001,1465.7500000000002,0]
[51,null,{"$f":"+C188*$K$3","v":3010.4250000000002},2731.8500000000004,1970.1000000000001,1465.7500000000002,0]
[52,null,{"$f":"+C189*$K$3","v":3010.4250000000002},2731.8500000000004,1970.1000000000001,1465.7500000000002,0]
[53,null,{"$f":"+C190*$K$3","v":3010.4250000000002},2731.8500000000004,1970.1000000000001,1465.7500000000002,0]
[54,null,{"$f":"+C191*$K$3","v":3010.4250000000002},2731.8500000000004,1970.1000000000001,1465.7500000000002,0]
[55,null,{"$f":"+C192*$K$3","v":3365.7250000000004},3054.7000000000003,2196.9750000000004,1634.6000000000001,0]
[56,null,{"$f":"+C193*$K$3","v":3365.7250000000004},3054.7000000000003,2196.9750000000004,1634.6000000000001,0]
[57,null,{"$f":"+C194*$K$3","v":3365.7250000000004},3054.7000000000003,2196.9750000000004,1634.6000000000001,0]
[58,null,{"$f":"+C195*$K$3","v":3365.7250000000004},3054.7000000000003,2196.9750000000004,1634.6000000000001,0]
[59,null,{"$f":"+C196*$K$3","v":3365.7250000000004},3054.7000000000003,2196.9750000000004,1634.6000000000001,0]
[60,null,{"$f":"+C197*$K$3","v":3602.5000000000005},3268.65,2348.7750000000001,1747.075,0]
[61,null,{"$f":"+C198*$K$3","v":4014.4500000000003},3642.9250000000002,2613.6000000000004,1944.5250000000001,0]
[62,null,{"$f":"+C199*$K$3","v":4459.125},4047.4500000000003,2902.3500000000004,2159.3000000000002,0]
[63,null,{"$f":"+C200*$K$3","v":4939},4482.2250000000004,3215.0250000000001,2391.4,0]
[64,null,{"$f":"+C201*$K$3","v":5452.1500000000005},4947.5250000000005,3550.2500000000005,2641.1000000000004,0]
[65,null,{"$f":"+C202*$K$3","v":5998.5750000000007},5443.0750000000007,3908.3,2907.3,0]
[66,null,{"$f":"+C203*$K$3","v":6579.3750000000009},5970.2500000000009,4290,3191.65,0]
[67,null,{"$f":"+C204*$K$3","v":7192.9000000000005},6527.4000000000005,4694.25,3492.5000000000005,0]
[68,null,{"$f":"+C205*$K$3","v":7839.9750000000004},7115.6250000000009,5122.4250000000002,3810.4,0]
[69,null,{"$f":"+C206*$K$3","v":8521.4250000000011},7733.2750000000005,5572.875,4145.625,0]
[70,null,{"$f":"+C207*$K$3","v":9235.6},8382,6046.9750000000004,4498.7250000000004,0]
[71,null,{"$f":"+C208*$K$3","v":9984.7000000000007},9061.8000000000011,6543.9000000000005,4868.05,0]
[72,null,{"$f":"+C209*$K$3","v":10766.800000000001},9770.4750000000004,7064.4750000000004,5254.9750000000004,0]
[73,null,{"$f":"+C210*$K$3","v":11582.175000000001},10511.050000000001,7608.1500000000005,5659.2250000000004,0]
[74,null,{"$f":"+C211*$K$3","v":12431.650000000001},11281.6,8175.2000000000007,6081.0750000000007,0]
[75,null,{"$f":"+C212*$K$3","v":13314.95},12083.500000000002,8765.35,6519.9750000000004,0]
[76,null,{"$f":"+C213*$K$3","v":13314.95},12083.500000000002,8765.35,6519.9750000000004,0]
[77,null,{"$f":"+C214*$K$3","v":13314.95},12083.500000000002,8765.35,6519.9750000000004,0]
[78,null,{"$f":"+C215*$K$3","v":13314.95},12083.500000000002,8765.35,6519.9750000000004,0]
[79,null,{"$f":"+C216*$K$3","v":13314.95},12083.500000000002,8765.35,6519.9750000000004,0]
[80,null,{"$f":"+C217*$K$3","v":13314.95},12083.500000000002,8765.35,6519.9750000000004,0]
[81,null,{"$f":"+C218*$K$3","v":13314.95},12083.500000000002,8765.35,6519.9750000000004,0]
[82,null,{"$f":"+C219*$K$3","v":13314.95},12083.500000000002,8765.35,6519.9750000000004,0]
[83,null,{"$f":"+C220*$K$3","v":13314.95},12083.500000000002,8765.35,6519.9750000000004,0]
[84,"o más",{"$f":"+C221*$K$3","v":13314.95},12083.500000000002,8765.35,6519.9750000000004,0]
[1,"Hijo",{"$f":"+C222*$K$3","v":682.82500000000005},619.57500000000005,475.75000000000006,354.20000000000005,0]
[2,"Hijos",{"$f":"+C223*$K$3","v":1160.5},1052.7,808.22500000000002,601.42500000000007,0]
[3,"Hijos o más",{"$f":"+C224*$K$3","v":1637.6250000000002},1486.3750000000002,1141.25,849.2,0]
[]
["BUPA GLOBAL SELECT"]
["TARIFAS TRIMESTRALES"]
["EDAD"]
[" "," ",250,2000,5000,10000]
[18,null,{"$f":"+C305*$K$3","v":1099.7250000000001},{"$f":"+D305*$K$3","v":1054.9000000000001},804.65000000000009,598.40000000000009,0]
[19,null,{"$f":"+C306*$K$3","v":1099.7250000000001},1054.9000000000001,804.65000000000009,598.40000000000009,0]
[20,null,{"$f":"+C307*$K$3","v":1099.7250000000001},1054.9000000000001,804.65000000000009,598.40000000000009,0]
[21,null,{"$f":"+C308*$K$3","v":1099.7250000000001},1054.9000000000001,804.65000000000009,598.40000000000009,0]
[22,null,{"$f":"+C309*$K$3","v":1099.7250000000001},1054.9000000000001,804.65000000000009,598.40000000000009,0]
[23,null,{"$f":"+C310*$K$3","v":1099.7250000000001},1054.9000000000001,804.65000000000009,598.40000000000009,0]
[24,null,{"$f":"+C311*$K$3","v":1099.7250000000001},1054.9000000000001,804.65000000000009,598.40000000000009,0]
[25,null,{"$f":"+C312*$K$3","v":1186.075},1138.2250000000001,858.55000000000007,638.55000000000007,0]
[26,null,{"$f":"+C313*$K$3","v":1186.075},1138.2250000000001,858.55000000000007,638.55000000000007,0]
[27,null,{"$f":"+C314*$K$3","v":1186.075},1138.2250000000001,858.55000000000007,638.55000000000007,0]
[28,null,{"$f":"+C315*$K$3","v":1186.075},1138.2250000000001,858.55000000000007,638.55000000000007,0]
[29,null,{"$f":"+C316*$K$3","v":1186.075},1138.2250000000001,858.55000000000007,638.55000000000007,0]
[30,null,{"$f":"+C317*$K$3","v":1338.7},1284.8000000000002,954.52500000000009,710.32500000000005,0]
[31,null,{"$f":"+C318*$K$3","v":1338.7},1284.8000000000002,954.52500000000009,710.32500000000005,0]
[32,null,{"$f":"+C319*$K$3","v":1338.7},1284.8000000000002,954.52500000000009,710.32500000000005,0]
[33,null,{"$f":"+C320*$K$3","v":1338.7},1284.8000000000002,954.52500000000009,710.32500000000005,0]
[34,null,{"$f":"+C321*$K$3","v":1338.7},1284.8000000000002,954.52500000000009,710.32500000000005,0]
[35,null,{"$f":"+C322*$K$3","v":1515.5250000000001},1454.2,1068.9250000000002,795.02500000000009,0]
[36,null,{"$f":"+C323*$K$3","v":1515.5250000000001},1454.2,1068.9250000000002,795.02500000000009,0]
[37,null,{"$f":"+C324*$K$3","v":1515.5250000000001},1454.2,1068.9250000000002,795.02500000000009,0]
[38,null,{"$f":"+C325*$K$3","v":1515.5250000000001},1454.2,1068.9250000000002,795.02500000000009,0]
[39,null,{"$f":"+C326*$K$3","v":1515.5250000000001},1454.2,1068.9250000000002,795.02500000000009,0]
[40,null,{"$f":"+C327*$K$3","v":1719.3000000000002},1649.45,1202.575,894.85,0]
[41,null,{"$f":"+C328*$K$3","v":1719.3000000000002},1649.45,1202.575,894.85,0]
[42,null,{"$f":"+C329*$K$3","v":1719.3000000000002},1649.45,1202.575,894.85,0]
[43,null,{"$f":"+C330*$K$3","v":1719.3000000000002},1649.45,1202.575,894.85,0]
[44,null,{"$f":"+C331*$K$3","v":1719.3000000000002},1649.45,1202.575,894.85,0]
[45,null,{"$f":"+C332*$K$3","v":1945.9},1867.2500000000002,1354.1000000000001,1007.8750000000001,0]
[46,null,{"$f":"+C333*$K$3","v":1945.9},1867.2500000000002,1354.1000000000001,1007.8750000000001,0]
[47,null,{"$f":"+C334*$K$3","v":1945.9},1867.2500000000002,1354.1000000000001,1007.8750000000001,0]
[48,null,{"$f":"+C335*$K$3","v":1945.9},1867.2500000000002,1354.1000000000001,1007.8750000000001,0]
[49,null,{"$f":"+C336*$K$3","v":1945.9},1867.2500000000002,1354.1000000000001,1007.8750000000001,0]
[50,null,{"$f":"+C337*$K$3","v":2201.65},2112.5500000000002,1525.7,1135.75,0]
[51,null,{"$f":"+C338*$K$3","v":2201.65},2112.5500000000002,1525.7,1135.75,0]
[52,null,{"$f":"+C339*$K$3","v":2201.65},2112.5500000000002,1525.7,1135.75,0]
[53,null,{"$f":"+C340*$K$3","v":2201.65},2112.5500000000002,1525.7,1135.75,0]
[54,null,{"$f":"+C341*$K$3","v":2201.65},2112.5500000000002,1525.7,1135.75,0]
[55,null,{"$f":"+C342*$K$3","v":2483.25},2383.15,1716.825,1277.1000000000001,0]
[56,null,{"$f":"+C343*$K$3","v":2483.25},2383.15,1716.825,1277.1000000000001,0]
[57,null,{"$f":"+C344*$K$3","v":2483.25},2383.15,1716.825,1277.1000000000001,0]
[58,null,{"$f":"+C345*$K$3","v":2483.25},2383.15,1716.825,1277.1000000000001,0]
[59,null,{"$f":"+C346*$K$3","v":2483.25},2383.15,1716.825,1277.1000000000001,0]
[60,null,{"$f":"+C347*$K$3","v":2671.3500000000004},2563.2750000000001,1845.2500000000002,1372.5250000000001,0]
[61,null,{"$f":"+C348*$K$3","v":2998.8750000000005},2877.05,2068.8250000000003,1538.6250000000002,0]
[62,null,{"$f":"+C349*$K$3","v":3353.3500000000004},3218.05,2312.4750000000004,1720.1250000000002,0]
[63,null,{"$f":"+C350*$K$3","v":3734.7750000000001},3583.2500000000005,2575.65,1916.4750000000001,0]
[64,null,{"$f":"+C351*$K$3","v":4142.875},3975.4000000000005,2859.1750000000002,2126.8500000000004,0]
[65,null,{"$f":"+C352*$K$3","v":4578.4750000000004},4392.3,3161.1250000000005,2352.0750000000003,0]
[66,null,{"$f":"+C353*$K$3","v":5040.75},4835.875,3483.7000000000003,2591.6000000000004,0]
[67,null,{"$f":"+C354*$K$3","v":5529.9750000000004},5305.3,3825.5250000000001,2845.4250000000002,0]
[68,null,{"$f":"+C355*$K$3","v":6045.6},5800.85,4186.875,3114.65,0]
[69,null,{"$f":"+C356*$K$3","v":6589.55},6322.2500000000009,4567.75,3398.1750000000002,0]
[70,null,{"$f":"+C357*$K$3","v":7159.9000000000005},6869.5000000000009,4968.9750000000004,3696.0000000000005,0]
[71,null,{"$f":"+C358*$K$3","v":7756.3750000000009},7442.6,5388.625,4007.8500000000004,0]
[72,null,{"$f":"+C359*$K$3","v":8380.35},8041.0000000000009,5828.9000000000005,4335.6500000000005,0]
[73,null,{"$f":"+C360*$K$3","v":9031.8250000000007},8665.5250000000015,6288.1500000000005,4677.4750000000004,0]
[74,null,{"$f":"+C361*$K$3","v":9709.9750000000004},9316.4500000000007,6767.7500000000009,5034.1500000000005,0]
[75,null,{"$f":"+C362*$K$3","v":10415.35},9992.9500000000007,7266.05,5404.85,0]
[76,null,{"$f":"+C363*$K$3","v":10415.35},9992.9500000000007,7266.05,5404.85,0]
[77,null,{"$f":"+C364*$K$3","v":10415.35},9992.9500000000007,7266.05,5404.85,0]
[78,null,{"$f":"+C365*$K$3","v":10415.35},9992.9500000000007,7266.05,5404.85,0]
[79,null,{"$f":"+C366*$K$3","v":10415.35},9992.9500000000007,7266.05,5404.85,0]
[80,null,{"$f":"+C367*$K$3","v":10415.35},9992.9500000000007,7266.05,5404.85,0]
[81,null,{"$f":"+C368*$K$3","v":10415.35},9992.9500000000007,7266.05,5404.85,0]
[82,null,{"$f":"+C369*$K$3","v":10415.35},9992.9500000000007,7266.05,5404.85,0]
[83,null,{"$f":"+C370*$K$3","v":10415.35},9992.9500000000007,7266.05,5404.85,0]
[84,"o más",{"$f":"+C371*$K$3","v":10415.35},9992.9500000000007,7266.05,5404.85,0]
[1,"Hijo",{"$f":"+C372*$K$3","v":513.97500000000002},493.90000000000003,381.70000000000005,284.35000000000002,0]
[2,"Hijos",{"$f":"+C373*$K$3","v":873.67500000000007},838.2,648.45000000000005,482.62500000000006,0]
[3,"Hijos o más",{"$f":"+C374*$K$3","v":1233.1000000000001},1183.875,914.65000000000009,680.35,0]
[]
["BUPA GLOBAL ULTIMATE"]
["TARIFAS ANUALES"]
["EDAD"]
[" "," ",0,1000]
[18,null,20976,13534]
[19,null,20976,13534]
[20,null,20976,13534]
[21,null,20976,13534]
[22,null,20976,13534]
[23,null,20976,13534]
[24,null,20976,13534]
[25,null,22492,14512]
[26,null,22492,14512]
[27,null,22492,14512]
[28,null,22492,14512]
[29,null,22492,14512]
[30,null,25106,16199]
[31,null,25106,16199]
[32,null,25106,16199]
[33,null,25106,16199]
[34,null,25106,16199]
[35,null,28083,18119]
[36,null,28083,18119]
[37,null,28083,18119]
[38,null,28083,18119]
[39,null,28083,18119]
[40,null,31485,20313]
[41,null,31485,20313]
[42,null,31485,20313]
[43,null,31485,20313]
[44,null,31485,20313]
[45,null,35241,22738]
[46,null,35241,22738]
[47,null,35241,22738]
[48,null,35241,22738]
[49,null,35241,22738]
[50,null,39441,25448]
[51,null,39441,25448]
[52,null,39441,25448]
[53,null,39441,25448]
[54,null,39441,25448]
[55,null,44055,28421]
[56,null,44055,28421]
[57,null,44055,28421]
[58,null,44055,28421]
[59,null,44055,28421]
[60,null,47111,30395]
[61,null,52428,33825]
[62,null,58157,37522]
[63,null,64307,41490]
[64,null,70872,45724]
[65,null,77855,50231]
[66,null,85257,55004]
[67,null,93071,60047]
[68,null,101303,65358]
[69,null,109956,70942]
[70,null,119020,76788]
[71,null,128507,82907]
[72,null,138407,89296]
[73,null,148725,95954]
[74,null,159459,102879]
[75,null,170613,110074]
[76,null,170613,110074]
[77,null,170613,110074]
[78,null,170613,110074]
[79,null,170613,110074]
[80,null,170613,110074]
[81,null,170613,110074]
[82,null,170613,110074]
[83,null,170613,110074]
[84,"o más",170613,110074]
[1,"Hijo",8825,5693]
[2,"Hijos",14996,9676]
[3,"Hijos o más",21171,13660]
[]
["BUPA GLOBAL ULTIMATE - MENSUALES"]
["EDAD"]
[" "," ",0,1000]
[18,null,{"$f":"+C905*$K$2","v":1957.76},{"$f":"+D905*$K$2","v":1263.1733333333334},0,0,0]
[19,null,{"$f":"+C906*$K$2","v":1957.76},1263.1733333333334,0,0,0]
[20,null,{"$f":"+C907*$K$2","v":1957.76},1263.1733333333334,0,0,0]
[21,null,{"$f":"+C908*$K$2","v":1957.76},1263.1733333333334,0,0,0]
[22,null,{"$f":"+C909*$K$2","v":1957.76},1263.1733333333334,0,0,0]
[23,null,{"$f":"+C910*$K$2","v":1957.76},1263.1733333333334,0,0,0]
[24,null,{"$f":"+C911*$K$2","v":1957.76},1263.1733333333334,0,0,0]
[25,null,{"$f":"+C912*$K$2","v":2099.2533333333336},1354.4533333333334,0,0,0]
[26,null,{"$f":"+C913*$K$2","v":2099.2533333333336},1354.4533333333334,0,0,0]
[27,null,{"$f":"+C914*$K$2","v":2099.2533333333336},1354.4533333333334,0,0,0]
[28,null,{"$f":"+C915*$K$2","v":2099.2533333333336},1354.4533333333334,0,0,0]
[29,null,{"$f":"+C916*$K$2","v":2099.2533333333336},1354.4533333333334,0,0,0]
[30,null,{"$f":"+C917*$K$2","v":2343.2266666666669},1511.9066666666668,0,0,0]
[31,null,{"$f":"+C918*$K$2","v":2343.2266666666669},1511.9066666666668,0,0,0]
[32,null,{"$f":"+C919*$K$2","v":2343.2266666666669},1511.9066666666668,0,0,0]
[33,null,{"$f":"+C920*$K$2","v":2343.2266666666669},1511.9066666666668,0,0,0]
[34,null,{"$f":"+C921*$K$2","v":2343.2266666666669},1511.9066666666668,0,0,0]
[35,null,{"$f":"+C922*$K$2","v":2621.08},1691.1066666666668,0,0,0]
[36,null,{"$f":"+C923*$K$2","v":2621.08},1691.1066666666668,0,0,0]
[37,null,{"$f":"+C924*$K$2","v":2621.08},1691.1066666666668,0,0,0]
[38,null,{"$f":"+C925*$K$2","v":2621.08},1691.1066666666668,0,0,0]
[39,null,{"$f":"+C926*$K$2","v":2621.08},1691.1066666666668,0,0,0]
[40,null,{"$f":"+C927*$K$2","v":2938.6},1895.88,0,0,0]
[41,null,{"$f":"+C928*$K$2","v":2938.6},1895.88,0,0,0]
[42,null,{"$f":"+C929*$K$2","v":2938.6},1895.88,0,0,0]
[43,null,{"$f":"+C930*$K$2","v":2938.6},1895.88,0,0,0]
[44,null,{"$f":"+C931*$K$2","v":2938.6},1895.88,0,0,0]
[45,null,{"$f":"+C932*$K$2","v":3289.1600000000003},2122.2133333333336,0,0,0]
[46,null,{"$f":"+C933*$K$2","v":3289.1600000000003},2122.2133333333336,0,0,0]
[47,null,{"$f":"+C934*$K$2","v":3289.1600000000003},2122.2133333333336,0,0,0]
[48,null,{"$f":"+C935*$K$2","v":3289.1600000000003},2122.2133333333336,0,0,0]
[49,null,{"$f":"+C936*$K$2","v":3289.1600000000003},2122.2133333333336,0,0,0]
[50,null,{"$f":"+C937*$K$2","v":3681.1600000000003},2375.146666666667,0,0,0]
[51,null,{"$f":"+C938*$K$2","v":3681.1600000000003},2375.146666666667,0,0,0]
[52,null,{"$f":"+C939*$K$2","v":3681.1600000000003},2375.146666666667,0,0,0]
[53,null,{"$f":"+C940*$K$2","v":3681.1600000000003},2375.146666666667,0,0,0]
[54,null,{"$f":"+C941*$K$2","v":3681.1600000000003},2375.146666666667,0,0,0]
[55,null,{"$f":"+C942*$K$2","v":4111.8},2652.626666666667,0,0,0]
[56,null,{"$f":"+C943*$K$2","v":4111.8},2652.626666666667,0,0,0]
[57,null,{"$f":"+C944*$K$2","v":4111.8},2652.626666666667,0,0,0]
[58,null,{"$f":"+C945*$K$2","v":4111.8},2652.626666666667,0,0,0]
[59,null,{"$f":"+C946*$K$2","v":4111.8},2652.626666666667,0,0,0]
[60,null,{"$f":"+C947*$K$2","v":4397.0266666666666},2836.8666666666668,0,0,0]
[61,null,{"$f":"+C948*$K$2","v":4893.2800000000007},3157,0,0,0]
[62,null,{"$f":"+C949*$K$2","v":5427.9866666666667},3502.0533333333333,0,0,0]
[63,null,{"$f":"+C950*$K$2","v":6001.9866666666667},3872.4,0,0,0]
[64,null,{"$f":"+C951*$K$2","v":6614.72},4267.5733333333337,0,0,0]
[65,null,{"$f":"+C952*$K$2","v":7266.4666666666672},4688.2266666666665,0,0,0]
[66,null,{"$f":"+C953*$K$2","v":7957.3200000000006},5133.7066666666669,0,0,0]
[67,null,{"$f":"+C954*$K$2","v":8686.626666666667},5604.3866666666672,0,0,0]
[68,null,{"$f":"+C955*$K$2","v":9454.9466666666667},6100.08,0,0,0]
[69,null,{"$f":"+C956*$K$2","v":10262.560000000001},6621.253333333334,0,0,0]
[70,null,{"$f":"+C957*$K$2","v":11108.533333333335},7166.88,0,0,0]
[71,null,{"$f":"+C958*$K$2","v":11993.986666666668},7737.9866666666667,0,0,0]
[72,null,{"$f":"+C959*$K$2","v":12917.986666666668},8334.2933333333331,0,0,0]
[73,null,{"$f":"+C960*$K$2","v":13881},8955.7066666666669,0,0,0]
[74,null,{"$f":"+C961*$K$2","v":14882.84},9602.0400000000009,0,0,0]
[75,null,{"$f":"+C962*$K$2","v":15923.880000000001},10273.573333333334,0,0,0]
[76,null,{"$f":"+C963*$K$2","v":15923.880000000001},10273.573333333334,0,0,0]
[77,null,{"$f":"+C964*$K$2","v":15923.880000000001},10273.573333333334,0,0,0]
[78,null,{"$f":"+C965*$K$2","v":15923.880000000001},10273.573333333334,0,0,0]
[79,null,{"$f":"+C966*$K$2","v":15923.880000000001},10273.573333333334,0,0,0]
[80,null,{"$f":"+C967*$K$2","v":15923.880000000001},10273.573333333334,0]
[81,null,{"$f":"+C968*$K$2","v":15923.880000000001},10273.573333333334,0]
[82,null,{"$f":"+C969*$K$2","v":15923.880000000001},10273.573333333334,0]
[83,null,{"$f":"+C970*$K$2","v":15923.880000000001},10273.573333333334,0]
[84,"o más",{"$f":"+C971*$K$2","v":15923.880000000001},10273.573333333334,0,0,0]
[1,"Hijo",{"$f":"+C972*$K$2","v":823.66666666666674},531.34666666666669,0,0,0]
[2,"Hijos",{"$f":"+C973*$K$2","v":1399.6266666666668},903.09333333333336,0,0,0]
[3,"Hijos o más",{"$f":"+C974*$K$2","v":1975.96},1274.9333333333334,0,0,0]
[]
["BUPA GLOBAL ULTIMATE"]
["TARIFAS TRIMESTRALES"]
["EDAD"]
[" "," ",0,1000]
[18,null,{"$f":"+C905*$K$3","v":5768.4000000000005},{"$f":"+D905*$K$3","v":3721.8500000000004}]
[19,null,{"$f":"+C906*$K$3","v":5768.4000000000005},3721.8500000000004]
[20,null,{"$f":"+C907*$K$3","v":5768.4000000000005},3721.8500000000004]
[21,null,{"$f":"+C908*$K$3","v":5768.4000000000005},3721.8500000000004]
[22,null,{"$f":"+C909*$K$3","v":5768.4000000000005},3721.8500000000004]
[23,null,{"$f":"+C910*$K$3","v":5768.4000000000005},3721.8500000000004]
[24,null,{"$f":"+C911*$K$3","v":5768.4000000000005},3721.8500000000004]
[25,null,{"$f":"+C912*$K$3","v":6185.3},3990.8]
[26,null,{"$f":"+C913*$K$3","v":6185.3},3990.8]
[27,null,{"$f":"+C914*$K$3","v":6185.3},3990.8]
[28,null,{"$f":"+C915*$K$3","v":6185.3},3990.8]
[29,null,{"$f":"+C916*$K$3","v":6185.3},3990.8]
[30,null,{"$f":"+C917*$K$3","v":6904.1500000000005},4454.7250000000004]
[31,null,{"$f":"+C918*$K$3","v":6904.1500000000005},4454.7250000000004]
[32,null,{"$f":"+C919*$K$3","v":6904.1500000000005},4454.7250000000004]
[33,null,{"$f":"+C920*$K$3","v":6904.1500000000005},4454.7250000000004]
[34,null,{"$f":"+C921*$K$3","v":6904.1500000000005},4454.7250000000004]
[35,null,{"$f":"+C922*$K$3","v":7722.8250000000007},4982.7250000000004]
[36,null,{"$f":"+C923*$K$3","v":7722.8250000000007},4982.7250000000004]
[37,null,{"$f":"+C924*$K$3","v":7722.8250000000007},4982.7250000000004]
[38,null,{"$f":"+C925*$K$3","v":7722.8250000000007},4982.7250000000004]
[39,null,{"$f":"+C926*$K$3","v":7722.8250000000007},4982.7250000000004]
[40,null,{"$f":"+C927*$K$3","v":8658.375},5586.0750000000007]
[41,null,{"$f":"+C928*$K$3","v":8658.375},5586.0750000000007]
[42,null,{"$f":"+C929*$K$3","v":8658.375},5586.0750000000007]
[43,null,{"$f":"+C930*$K$3","v":8658.375},5586.0750000000007]
[44,null,{"$f":"+C931*$K$3","v":8658.375},5586.0750000000007]
[45,null,{"$f":"+C932*$K$3","v":9691.2750000000015},6252.9500000000007]
[46,null,{"$f":"+C933*$K$3","v":9691.2750000000015},6252.9500000000007]
[47,null,{"$f":"+C934*$K$3","v":9691.2750000000015},6252.9500000000007]
[48,null,{"$f":"+C935*$K$3","v":9691.2750000000015},6252.9500000000007]
[49,null,{"$f":"+C936*$K$3","v":9691.2750000000015},6252.9500000000007]
[50,null,{"$f":"+C937*$K$3","v":10846.275000000001},6998.2000000000007]
[51,null,{"$f":"+C938*$K$3","v":10846.275000000001},6998.2000000000007]
[52,null,{"$f":"+C939*$K$3","v":10846.275000000001},6998.2000000000007]
[53,null,{"$f":"+C940*$K$3","v":10846.275000000001},6998.2000000000007]
[54,null,{"$f":"+C941*$K$3","v":10846.275000000001},6998.2000000000007]
[55,null,{"$f":"+C942*$K$3","v":12115.125000000002},7815.7750000000005]
[56,null,{"$f":"+C943*$K$3","v":12115.125000000002},7815.7750000000005]
[57,null,{"$f":"+C944*$K$3","v":12115.125000000002},7815.7750000000005]
[58,null,{"$f":"+C945*$K$3","v":12115.125000000002},7815.7750000000005]
[59,null,{"$f":"+C946*$K$3","v":12115.125000000002},7815.7750000000005]
[60,null,{"$f":"+C947*$K$3","v":12955.525000000001},8358.625]
[61,null,{"$f":"+C948*$K$3","v":14417.7},9301.875]
[62,null,{"$f":"+C949*$K$3","v":15993.175000000001},10318.550000000001]
[63,null,{"$f":"+C950*$K$3","v":17684.425000000003},11409.750000000002]
[64,null,{"$f":"+C951*$K$3","v":19489.800000000003},12574.1]
[65,null,{"$f":"+C952*$K$3","v":21410.125},13813.525000000001]
[66,null,{"$f":"+C953*$K$3","v":23445.675000000003},15126.1]
[67,null,{"$f":"+C954*$K$3","v":25594.525000000001},16512.925000000003]
[68,null,{"$f":"+C955*$K$3","v":27858.325000000001},17973.45]
[69,null,{"$f":"+C956*$K$3","v":30237.9},19509.050000000003]
[70,null,{"$f":"+C957*$K$3","v":32730.500000000004},21116.7]
[71,null,{"$f":"+C958*$K$3","v":35339.425000000003},22799.425000000003]
[72,null,{"$f":"+C959*$K$3","v":38061.925000000003},24556.400000000001]
[73,null,{"$f":"+C960*$K$3","v":40899.375},26387.350000000002]
[74,null,{"$f":"+C961*$K$3","v":43851.225000000006},28291.725000000002]
[75,null,{"$f":"+C962*$K$3","v":46918.575000000004},30270.350000000002]
[76,null,{"$f":"+C963*$K$3","v":46918.575000000004},30270.350000000002]
[77,null,{"$f":"+C964*$K$3","v":46918.575000000004},30270.350000000002]
[78,null,{"$f":"+C965*$K$3","v":46918.575000000004},30270.350000000002]
[79,null,{"$f":"+C966*$K$3","v":46918.575000000004},30270.350000000002]
[80,null,{"$f":"+C967*$K$3","v":46918.575000000004},30270.350000000002]
[81,null,{"$f":"+C968*$K$3","v":46918.575000000004},30270.350000000002]
[82,null,{"$f":"+C969*$K$3","v":46918.575000000004},30270.350000000002]
[83,null,{"$f":"+C970*$K$3","v":46918.575000000004},30270.350000000002]
[84,"o más",{"$f":"+C971*$K$3","v":46918.575000000004},30270.350000000002]
[1,"Hijo",{"$f":"+C972*$K$3","v":2426.875},1565.575]
[2,"Hijos",{"$f":"+C973*$K$3","v":4123.9000000000005},2660.9]
[3,"Hijos o más",{"$f":"+C974*$K$3","v":5822.0250000000005},3756.5000000000005]
[]
["BUPA GLOBAL MM"]
["TARIFAS ANUALES"]
["EDAD"]
[" "," ",7500,10000,20000]
[18,null,2872,2442,1893]
[19,null,2872,2442,1893]
[20,null,2872,2442,1893]
[21,null,2872,2442,1893]
[22,null,2872,2442,1893]
[23,null,2872,2442,1893]
[24,null,2872,2442,1893]
[25,null,3052,2613,2006]
[26,null,3052,2613,2006]
[27,null,3052,2613,2006]
[28,null,3052,2613,2006]
[29,null,3052,2613,2006]
[30,null,3374,2913,2217]
[31,null,3374,2913,2217]
[32,null,3374,2913,2217]
[33,null,3374,2913,2217]
[34,null,3374,2913,2217]
[35,null,3742,3256,2469]
[36,null,3742,3256,2469]
[37,null,3742,3256,2469]
[38,null,3742,3256,2469]
[39,null,3742,3256,2469]
[40,null,4174,3652,2766]
[41,null,4174,3652,2766]
[42,null,4174,3652,2766]
[43,null,4174,3652,2766]
[44,null,4174,3652,2766]
[45,null,4659,4088,3101]
[46,null,4659,4088,3101]
[47,null,4659,4088,3101]
[48,null,4659,4088,3101]
[49,null,4659,4088,3101]
[50,null,5206,4577,3485]
[51,null,5206,4577,3485]
[52,null,5206,4577,3485]
[53,null,5206,4577,3485]
[54,null,5206,4577,3485]
[55,null,5807,5118,3911]
[56,null,5807,5118,3911]
[57,null,5807,5118,3911]
[58,null,5807,5118,3911]
[59,null,5807,5118,3911]
[60,null,6214,5476,4196]
[61,null,6916,6100,4697]
[62,null,7683,6776,5246]
[63,null,8507,7500,5837]
[64,null,9387,8276,6472]
[65,null,10334,9099,7155]
[66,null,11334,9974,7880]
[67,null,12396,10900,8649]
[68,null,13518,11876,9465]
[69,null,14699,12900,10329]
[70,null,15940,13976,11232]
[71,null,17241,15102,12182]
[72,null,18598,16278,13176]
[73,null,20018,17504,14217]
[74,null,21496,18780,15300]
[75,null,23034,20105,16428]
[76,null,23034,20105,16428]
[77,null,23034,20105,16428]
[78,null,23034,20105,16428]
[79,null,23034,20105,16428]
[80,null,23034,20105,16428]
[81,null,23034,20105,16428]
[82,null,23034,20105,16428]
[83,null,23034,20105,16428]
[84,"o más",23034,20105,16428]
[1,"Hijo",1224,1031,806]
[2,"Hijos",2078,1750,1372]
[3,"Hijos o más",2933,2469,1937]
[]
["BUPA GLOBAL MM - MENSUALES"]
["EDAD"]
[" "," ",7500,10000,20000]
[18,null,{"$f":"+C1129*$K$2","v":268.05333333333334},{"$f":"+D1129*$K$2","v":227.92000000000002},176.68,0,0]
[19,null,{"$f":"+C1130*$K$2","v":268.05333333333334},227.92000000000002,176.68,0,0]
[20,null,{"$f":"+C1131*$K$2","v":268.05333333333334},227.92000000000002,176.68,0,0]
[21,null,{"$f":"+C1132*$K$2","v":268.05333333333334},227.92000000000002,176.68,0,0]
[22,null,{"$f":"+C1133*$K$2","v":268.05333333333334},227.92000000000002,176.68,0,0]
[23,null,{"$f":"+C1134*$K$2","v":268.05333333333334},227.92000000000002,176.68,0,0]
[24,null,{"$f":"+C1135*$K$2","v":268.05333333333334},227.92000000000002,176.68,0,0]
[25,null,{"$f":"+C1136*$K$2","v":284.85333333333335},243.88000000000002,187.22666666666669,0,0]
[26,null,{"$f":"+C1137*$K$2","v":284.85333333333335},243.88000000000002,187.22666666666669,0,0]
[27,null,{"$f":"+C1138*$K$2","v":284.85333333333335},243.88000000000002,187.22666666666669,0,0]
[28,null,{"$f":"+C1139*$K$2","v":284.85333333333335},243.88000000000002,187.22666666666669,0,0]
[29,null,{"$f":"+C1140*$K$2","v":284.85333333333335},243.88000000000002,187.22666666666669,0,0]
[30,null,{"$f":"+C1141*$K$2","v":314.90666666666669},271.88,206.92000000000002,0,0]
[31,null,{"$f":"+C1142*$K$2","v":314.90666666666669},271.88,206.92000000000002,0,0]
[32,null,{"$f":"+C1143*$K$2","v":314.90666666666669},271.88,206.92000000000002,0,0]
[33,null,{"$f":"+C1144*$K$2","v":314.90666666666669},271.88,206.92000000000002,0,0]
[34,null,{"$f":"+C1145*$K$2","v":314.90666666666669},271.88,206.92000000000002,0,0]
[35,null,{"$f":"+C1146*$K$2","v":349.25333333333333},303.89333333333337,230.44,0,0]
[36,null,{"$f":"+C1147*$K$2","v":349.25333333333333},303.89333333333337,230.44,0,0]
[37,null,{"$f":"+C1148*$K$2","v":349.25333333333333},303.89333333333337,230.44,0,0]
[38,null,{"$f":"+C1149*$K$2","v":349.25333333333333},303.89333333333337,230.44,0,0]
[39,null,{"$f":"+C1150*$K$2","v":349.25333333333333},303.89333333333337,230.44,0,0]
[40,null,{"$f":"+C1151*$K$2","v":389.57333333333332},340.85333333333335,258.16000000000003,0,0]
[41,null,{"$f":"+C1152*$K$2","v":389.57333333333332},340.85333333333335,258.16000000000003,0,0]
[42,null,{"$f":"+C1153*$K$2","v":389.57333333333332},340.85333333333335,258.16000000000003,0,0]
[43,null,{"$f":"+C1154*$K$2","v":389.57333333333332},340.85333333333335,258.16000000000003,0,0]
[44,null,{"$f":"+C1155*$K$2","v":389.57333333333332},340.85333333333335,258.16000000000003,0,0]
[45,null,{"$f":"+C1156*$K$2","v":434.84000000000003},381.54666666666668,289.42666666666668,0,0]
[46,null,{"$f":"+C1157*$K$2","v":434.84000000000003},381.54666666666668,289.42666666666668,0,0]
[47,null,{"$f":"+C1158*$K$2","v":434.84000000000003},381.54666666666668,289.42666666666668,0,0]
[48,null,{"$f":"+C1159*$K$2","v":434.84000000000003},381.54666666666668,289.42666666666668,0,0]
[49,null,{"$f":"+C1160*$K$2","v":434.84000000000003},381.54666666666668,289.42666666666668,0,0]
[50,null,{"$f":"+C1161*$K$2","v":485.89333333333337},427.18666666666667,325.26666666666671,0,0]
[51,null,{"$f":"+C1162*$K$2","v":485.89333333333337},427.18666666666667,325.26666666666671,0,0]
[52,null,{"$f":"+C1163*$K$2","v":485.89333333333337},427.18666666666667,325.26666666666671,0,0]
[53,null,{"$f":"+C1164*$K$2","v":485.89333333333337},427.18666666666667,325.26666666666671,0,0]
[54,null,{"$f":"+C1165*$K$2","v":485.89333333333337},427.18666666666667,325.26666666666671,0,0]
[55,null,{"$f":"+C1166*$K$2","v":541.98666666666668},477.68,365.0266666666667,0,0]
[56,null,{"$f":"+C1167*$K$2","v":541.98666666666668},477.68,365.0266666666667,0,0]
[57,null,{"$f":"+C1168*$K$2","v":541.98666666666668},477.68,365.0266666666667,0,0]
[58,null,{"$f":"+C1169*$K$2","v":541.98666666666668},477.68,365.0266666666667,0,0]
[59,null,{"$f":"+C1170*$K$2","v":541.98666666666668},477.68,365.0266666666667,0,0]
[60,null,{"$f":"+C1171*$K$2","v":579.97333333333336},511.09333333333336,391.62666666666667,0,0]
[61,null,{"$f":"+C1172*$K$2","v":645.49333333333334},569.33333333333337,438.38666666666671,0,0]
[62,null,{"$f":"+C1173*$K$2","v":717.08},632.42666666666673,489.62666666666667,0,0]
[63,null,{"$f":"+C1174*$K$2","v":793.98666666666668},700,544.78666666666675,0,0]
[64,null,{"$f":"+C1175*$K$2","v":876.12},772.42666666666673,604.0533333333334,0,0]
[65,null,{"$f":"+C1176*$K$2","v":964.50666666666666},849.24,667.80000000000007,0,0]
[66,null,{"$f":"+C1177*$K$2","v":1057.8400000000001},930.90666666666675,735.4666666666667,0,0]
[67,null,{"$f":"+C1178*$K$2","v":1156.96},1017.3333333333334,807.24,0,0]
[68,null,{"$f":"+C1179*$K$2","v":1261.68},1108.4266666666667,883.40000000000009,0,0]
[69,null,{"$f":"+C1180*$K$2","v":1371.9066666666668},1204,964.04000000000008,0,0]
[70,null,{"$f":"+C1181*$K$2","v":1487.7333333333333},1304.4266666666667,1048.32,0,0]
[71,null,{"$f":"+C1182*$K$2","v":1609.16},1409.52,1136.9866666666667,0,0]
[72,null,{"$f":"+C1183*$K$2","v":1735.8133333333335},1519.28,1229.76,0,0]
[73,null,{"$f":"+C1184*$K$2","v":1868.3466666666668},1633.7066666666667,1326.92,0,0]
[74,null,{"$f":"+C1185*$K$2","v":2006.2933333333335},1752.8000000000002,1428,0,0]
[75,null,{"$f":"+C1186*$K$2","v":2149.84},1876.4666666666667,1533.28,0,0]
[76,null,{"$f":"+C1187*$K$2","v":2149.84},1876.4666666666667,1533.28,0,0]
[77,null,{"$f":"+C1188*$K$2","v":2149.84},1876.4666666666667,1533.28,0,0]
[78,null,{"$f":"+C1189*$K$2","v":2149.84},1876.4666666666667,1533.28,0,0]
[79,null,{"$f":"+C1190*$K$2","v":2149.84},1876.4666666666667,1533.28,0,0]
[80,null,{"$f":"+C1191*$K$2","v":2149.84},1876.4666666666667,1533.28]
[81,null,{"$f":"+C1192*$K$2","v":2149.84},1876.4666666666667,1533.28]
[82,null,{"$f":"+C1193*$K$2","v":2149.84},1876.4666666666667,1533.28]
[83,null,{"$f":"+C1194*$K$2","v":2149.84},1876.4666666666667,1533.28]
[84,"o más",{"$f":"+C1195*$K$2","v":2149.84},1876.4666666666667,1533.28,0,0]
[1,"Hijo",{"$f":"+C1196*$K$2","v":114.24000000000001},96.226666666666674,75.226666666666674,0,0]
[2,"Hijos",{"$f":"+C1197*$K$2","v":193.94666666666669},163.33333333333334,128.05333333333334,0,0]
[3,"Hijos o más",{"$f":"+C1198*$K$2","v":273.74666666666667},230.44,180.78666666666666,0,0]
[]
["BUPA GLOBAL MM"]
["TARIFAS TRIMESTRALES"]
["EDAD"]
[" "," ",7500,10000,20000]
[18,null,{"$f":"+C1129*$K$3","v":789.80000000000007},{"$f":"+D1129*$K$3","v":671.55000000000007},520.57500000000005,0,{"$f":"+G604*$K$3","v":0}]
[19,null,{"$f":"+C1130*$K$3","v":789.80000000000007},671.55000000000007,520.57500000000005,0,{"$f":"+G605*$K$3","v":0}]
[20,null,{"$f":"+C1131*$K$3","v":789.80000000000007},671.55000000000007,520.57500000000005,0,{"$f":"+G606*$K$3","v":0}]
[21,null,{"$f":"+C1132*$K$3","v":789.80000000000007},671.55000000000007,520.57500000000005,0,{"$f":"+G607*$K$3","v":0}]
[22,null,{"$f":"+C1133*$K$3","v":789.80000000000007},671.55000000000007,520.57500000000005,0,{"$f":"+G608*$K$3","v":0}]
[23,null,{"$f":"+C1134*$K$3","v":789.80000000000007},671.55000000000007,520.57500000000005,0,{"$f":"+G609*$K$3","v":0}]
[24,null,{"$f":"+C1135*$K$3","v":789.80000000000007},671.55000000000007,520.57500000000005,0,{"$f":"+G610*$K$3","v":0}]
[25,null,{"$f":"+C1136*$K$3","v":839.30000000000007},718.57500000000005,551.65000000000009,0,{"$f":"+G611*$K$3","v":0}]
[26,null,{"$f":"+C1137*$K$3","v":839.30000000000007},718.57500000000005,551.65000000000009,0,{"$f":"+G612*$K$3","v":0}]
[27,null,{"$f":"+C1138*$K$3","v":839.30000000000007},718.57500000000005,551.65000000000009,0,{"$f":"+G613*$K$3","v":0}]
[28,null,{"$f":"+C1139*$K$3","v":839.30000000000007},718.57500000000005,551.65000000000009,0,{"$f":"+G614*$K$3","v":0}]
[29,null,{"$f":"+C1140*$K$3","v":839.30000000000007},718.57500000000005,551.65000000000009,0,{"$f":"+G615*$K$3","v":0}]
[30,null,{"$f":"+C1141*$K$3","v":927.85},801.07500000000005,609.67500000000007,0,{"$f":"+G616*$K$3","v":0}]
[31,null,{"$f":"+C1142*$K$3","v":927.85},801.07500000000005,609.67500000000007,0,{"$f":"+G617*$K$3","v":0}]
[32,null,{"$f":"+C1143*$K$3","v":927.85},801.07500000000005,609.67500000000007,0,{"$f":"+G618*$K$3","v":0}]
[33,null,{"$f":"+C1144*$K$3","v":927.85},801.07500000000005,609.67500000000007,0,{"$f":"+G619*$K$3","v":0}]
[34,null,{"$f":"+C1145*$K$3","v":927.85},801.07500000000005,609.67500000000007,0,{"$f":"+G620*$K$3","v":0}]
[35,null,{"$f":"+C1146*$K$3","v":1029.0500000000002},895.40000000000009,678.97500000000002,0,{"$f":"+G621*$K$3","v":0}]
[36,null,{"$f":"+C1147*$K$3","v":1029.0500000000002},895.40000000000009,678.97500000000002,0,{"$f":"+G622*$K$3","v":0}]
[37,null,{"$f":"+C1148*$K$3","v":1029.0500000000002},895.40000000000009,678.97500000000002,0,{"$f":"+G623*$K$3","v":0}]
[38,null,{"$f":"+C1149*$K$3","v":1029.0500000000002},895.40000000000009,678.97500000000002,0,{"$f":"+G624*$K$3","v":0}]
[39,null,{"$f":"+C1150*$K$3","v":1029.0500000000002},895.40000000000009,678.97500000000002,0,{"$f":"+G625*$K$3","v":0}]
[40,null,{"$f":"+C1151*$K$3","v":1147.8500000000001},1004.3000000000001,760.65000000000009,0,{"$f":"+G626*$K$3","v":0}]
[41,null,{"$f":"+C1152*$K$3","v":1147.8500000000001},1004.3000000000001,760.65000000000009,0,{"$f":"+G627*$K$3","v":0}]
[42,null,{"$f":"+C1153*$K$3","v":1147.8500000000001},1004.3000000000001,760.65000000000009,0,{"$f":"+G628*$K$3","v":0}]
[43,null,{"$f":"+C1154*$K$3","v":1147.8500000000001},1004.3000000000001,760.65000000000009,0,{"$f":"+G629*$K$3","v":0}]
[44,null,{"$f":"+C1155*$K$3","v":1147.8500000000001},1004.3000000000001,760.65000000000009,0,{"$f":"+G630*$K$3","v":0}]
[45,null,{"$f":"+C1156*$K$3","v":1281.2250000000001},1124.2,852.77500000000009,0,{"$f":"+G631*$K$3","v":0}]
[46,null,{"$f":"+C1157*$K$3","v":1281.2250000000001},1124.2,852.77500000000009,0,{"$f":"+G632*$K$3","v":0}]
[47,null,{"$f":"+C1158*$K$3","v":1281.2250000000001},1124.2,852.77500000000009,0,{"$f":"+G633*$K$3","v":0}]
[48,null,{"$f":"+C1159*$K$3","v":1281.2250000000001},1124.2,852.77500000000009,0,{"$f":"+G634*$K$3","v":0}]
[49,null,{"$f":"+C1160*$K$3","v":1281.2250000000001},1124.2,852.77500000000009,0,{"$f":"+G635*$K$3","v":0}]
[50,null,{"$f":"+C1161*$K$3","v":1431.65},1258.6750000000002,958.37500000000011,0,{"$f":"+G636*$K$3","v":0}]
[51,null,{"$f":"+C1162*$K$3","v":1431.65},1258.6750000000002,958.37500000000011,0,{"$f":"+G637*$K$3","v":0}]
[52,null,{"$f":"+C1163*$K$3","v":1431.65},1258.6750000000002,958.37500000000011,0,{"$f":"+G638*$K$3","v":0}]
[53,null,{"$f":"+C1164*$K$3","v":1431.65},1258.6750000000002,958.37500000000011,0,{"$f":"+G639*$K$3","v":0}]
[54,null,{"$f":"+C1165*$K$3","v":1431.65},1258.6750000000002,958.37500000000011,0,{"$f":"+G640*$K$3","v":0}]
[55,null,{"$f":"+C1166*$K$3","v":1596.9250000000002},1407.45,1075.5250000000001,0,{"$f":"+G641*$K$3","v":0}]
[56,null,{"$f":"+C1167*$K$3","v":1596.9250000000002},1407.45,1075.5250000000001,0,{"$f":"+G642*$K$3","v":0}]
[57,null,{"$f":"+C1168*$K$3","v":1596.9250000000002},1407.45,1075.5250000000001,0,{"$f":"+G643*$K$3","v":0}]
[58,null,{"$f":"+C1169*$K$3","v":1596.9250000000002},1407.45,1075.5250000000001,0,{"$f":"+G644*$K$3","v":0}]
[59,null,{"$f":"+C1170*$K$3","v":1596.9250000000002},1407.45,1075.5250000000001,0,{"$f":"+G645*$K$3","v":0}]
[60,null,{"$f":"+C1171*$K$3","v":1708.8500000000001},1505.9,1153.9000000000001,0,{"$f":"+G646*$K$3","v":0}]
[61,null,{"$f":"+C1172*$K$3","v":1901.9},1677.5000000000002,1291.6750000000002,0,{"$f":"+G647*$K$3","v":0}]
[62,null,{"$f":"+C1173*$K$3","v":2112.8250000000003},1863.4,1442.65,0,{"$f":"+G648*$K$3","v":0}]
[63,null,{"$f":"+C1174*$K$3","v":2339.4250000000002},2062.5,1605.1750000000002,0,{"$f":"+G649*$K$3","v":0}]
[64,null,{"$f":"+C1175*$K$3","v":2581.4250000000002},2275.9,1779.8000000000002,0,{"$f":"+G650*$K$3","v":0}]
[65,null,{"$f":"+C1176*$K$3","v":2841.8500000000004},2502.2250000000004,1967.6250000000002,0,{"$f":"+G651*$K$3","v":0}]
[66,null,{"$f":"+C1177*$K$3","v":3116.8500000000004},2742.8500000000004,2167,0,{"$f":"+G652*$K$3","v":0}]
[67,null,{"$f":"+C1178*$K$3","v":3408.9},2997.5000000000005,2378.4750000000004,0,{"$f":"+G653*$K$3","v":0}]
[68,null,{"$f":"+C1179*$K$3","v":3717.4500000000003},3265.9,2602.875,0,{"$f":"+G654*$K$3","v":0}]
[69,null,{"$f":"+C1180*$K$3","v":4042.2250000000004},3547.5000000000005,2840.4750000000004,0,{"$f":"+G655*$K$3","v":0}]
[70,null,{"$f":"+C1181*$K$3","v":4383.5},3843.4,3088.8,0,{"$f":"+G656*$K$3","v":0}]
[71,null,{"$f":"+C1182*$K$3","v":4741.2750000000005},4153.05,3350.05,0,{"$f":"+G657*$K$3","v":0}]
[72,null,{"$f":"+C1183*$K$3","v":5114.4500000000007},4476.4500000000007,3623.4,0,{"$f":"+G658*$K$3","v":0}]
[73,null,{"$f":"+C1184*$K$3","v":5504.9500000000007},4813.6000000000004,3909.6750000000002,0,{"$f":"+G659*$K$3","v":0}]
[74,null,{"$f":"+C1185*$K$3","v":5911.4000000000005},5164.5,4207.5,0,{"$f":"+G660*$K$3","v":0}]
[75,null,{"$f":"+C1186*$K$3","v":6334.35},5528.875,4517.7000000000007,0,{"$f":"+G661*$K$3","v":0}]
[76,null,{"$f":"+C1187*$K$3","v":6334.35},5528.875,4517.7000000000007,0,{"$f":"+G662*$K$3","v":0}]
[77,null,{"$f":"+C1188*$K$3","v":6334.35},5528.875,4517.7000000000007,0,{"$f":"+G663*$K$3","v":0}]
[78,null,{"$f":"+C1189*$K$3","v":6334.35},5528.875,4517.7000000000007,0,{"$f":"+G664*$K$3","v":0}]
[79,null,{"$f":"+C1190*$K$3","v":6334.35},5528.875,4517.7000000000007,0,{"$f":"+G665*$K$3","v":0}]
[80,null,{"$f":"+C1191*$K$3","v":6334.35},5528.875,4517.7000000000007,0,{"$f":"+G666*$K$3","v":0}]
[81,null,{"$f":"+C1192*$K$3","v":6334.35},5528.875,4517.7000000000007,0,{"$f":"+G667*$K$3","v":0}]
[82,null,{"$f":"+C1193*$K$3","v":6334.35},5528.875,4517.7000000000007,0,{"$f":"+G668*$K$3","v":0}]
[83,null,{"$f":"+C1194*$K$3","v":6334.35},5528.875,4517.7000000000007,0,{"$f":"+G669*$K$3","v":0}]
[84,"o más",{"$f":"+C1195*$K$3","v":6334.35},5528.875,4517.7000000000007,0,{"$f":"+G670*$K$3","v":0}]
[1,"Hijo",{"$f":"+C1196*$K$3","v":336.6},283.52500000000003,221.65,0,{"$f":"+G671*$K$3","v":0}]
[2,"Hijos",{"$f":"+C1197*$K$3","v":571.45000000000005},481.25000000000006,377.3,0,{"$f":"+G672*$K$3","v":0}]
[3,"Hijos o más",{"$f":"+C1198*$K$3","v":806.57500000000005},678.97500000000002,532.67500000000007,0,{"$f":"+G673*$K$3","v":0}]
[]
["BUPA GLOBAL MM"]
["TARIFAS SEMESTRAL"]
["EDAD"]
[" "," ",7500,10000,20000]
[18,null,{"$f":"+C1129*$K$4","v":1522.16},{"$f":"+D1129*$K$4","v":1294.26},{"$f":"+E1129*$K$4","v":1003.2900000000001},{"$f":"+F1204*$K$3","v":0},0]
[19,null,{"$f":"+C1130*$K$4","v":1522.16},1294.26,1003.2900000000001,{"$f":"+F1205*$K$3","v":0},0]
[20,null,{"$f":"+C1131*$K$4","v":1522.16},1294.26,1003.2900000000001,{"$f":"+F1206*$K$3","v":0},0]
[21,null,{"$f":"+C1132*$K$4","v":1522.16},1294.26,1003.2900000000001,{"$f":"+F1207*$K$3","v":0},0]
[22,null,{"$f":"+C1133*$K$4","v":1522.16},1294.26,1003.2900000000001,{"$f":"+F1208*$K$3","v":0},0]
[23,null,{"$f":"+C1134*$K$4","v":1522.16},1294.26,1003.2900000000001,{"$f":"+F1209*$K$3","v":0},0]
[24,null,{"$f":"+C1135*$K$4","v":1522.16},1294.26,1003.2900000000001,{"$f":"+F1210*$K$3","v":0},0]
[25,null,{"$f":"+C1136*$K$4","v":1617.5600000000002},1384.89,1063.18,{"$f":"+F1211*$K$3","v":0},0]
[26,null,{"$f":"+C1137*$K$4","v":1617.5600000000002},1384.89,1063.18,{"$f":"+F1212*$K$3","v":0},0]
[27,null,{"$f":"+C1138*$K$4","v":1617.5600000000002},1384.89,1063.18,{"$f":"+F1213*$K$3","v":0},0]
[28,null,{"$f":"+C1139*$K$4","v":1617.5600000000002},1384.89,1063.18,{"$f":"+F1214*$K$3","v":0},0]
[29,null,{"$f":"+C1140*$K$4","v":1617.5600000000002},1384.89,1063.18,{"$f":"+F1215*$K$3","v":0},0]
[30,null,{"$f":"+C1141*$K$4","v":1788.22},1543.89,1175.01,{"$f":"+F1216*$K$3","v":0},0]
[31,null,{"$f":"+C1142*$K$4","v":1788.22},1543.89,1175.01,{"$f":"+F1217*$K$3","v":0},0]
[32,null,{"$f":"+C1143*$K$4","v":1788.22},1543.89,1175.01,{"$f":"+F1218*$K$3","v":0},0]
[33,null,{"$f":"+C1144*$K$4","v":1788.22},1543.89,1175.01,{"$f":"+F1219*$K$3","v":0},0]
[34,null,{"$f":"+C1145*$K$4","v":1788.22},1543.89,1175.01,{"$f":"+F1220*$K$3","v":0},0]
[35,null,{"$f":"+C1146*$K$4","v":1983.26},1725.68,1308.5700000000002,{"$f":"+F1221*$K$3","v":0},0]
[36,null,{"$f":"+C1147*$K$4","v":1983.26},1725.68,1308.5700000000002,{"$f":"+F1222*$K$3","v":0},0]
[37,null,{"$f":"+C1148*$K$4","v":1983.26},1725.68,1308.5700000000002,{"$f":"+F1223*$K$3","v":0},0]
[38,null,{"$f":"+C1149*$K$4","v":1983.26},1725.68,1308.5700000000002,{"$f":"+F1224*$K$3","v":0},0]
[39,null,{"$f":"+C1150*$K$4","v":1983.26},1725.68,1308.5700000000002,{"$f":"+F1225*$K$3","v":0},0]
[40,null,{"$f":"+C1151*$K$4","v":2212.2200000000003},1935.5600000000002,1465.98,{"$f":"+F1226*$K$3","v":0},0]
[41,null,{"$f":"+C1152*$K$4","v":2212.2200000000003},1935.5600000000002,1465.98,{"$f":"+F1227*$K$3","v":0},0]
[42,null,{"$f":"+C1153*$K$4","v":2212.2200000000003},1935.5600000000002,1465.98,{"$f":"+F1228*$K$3","v":0},0]
[43,null,{"$f":"+C1154*$K$4","v":2212.2200000000003},1935.5600000000002,1465.98,{"$f":"+F1229*$K$3","v":0},0]
[44,null,{"$f":"+C1155*$K$4","v":2212.2200000000003},1935.5600000000002,1465.98,{"$f":"+F1230*$K$3","v":0},0]
[45,null,{"$f":"+C1156*$K$4","v":2469.27},2166.6400000000003,1643.53,{"$f":"+F1231*$K$3","v":0},0]
[46,null,{"$f":"+C1157*$K$4","v":2469.27},2166.6400000000003,1643.53,{"$f":"+F1232*$K$3","v":0},0]
[47,null,{"$f":"+C1158*$K$4","v":2469.27},2166.6400000000003,1643.53,{"$f":"+F1233*$K$3","v":0},0]
[48,null,{"$f":"+C1159*$K$4","v":2469.27},2166.6400000000003,1643.53,{"$f":"+F1234*$K$3","v":0},0]
[49,null,{"$f":"+C1160*$K$4","v":2469.27},2166.6400000000003,1643.53,{"$f":"+F1235*$K$3","v":0},0]
[50,null,{"$f":"+C1161*$K$4","v":2759.1800000000003},2425.81,1847.0500000000002,{"$f":"+F1236*$K$3","v":0},0]
[51,null,{"$f":"+C1162*$K$4","v":2759.1800000000003},2425.81,1847.0500000000002,{"$f":"+F1237*$K$3","v":0},0]
[52,null,{"$f":"+C1163*$K$4","v":2759.1800000000003},2425.81,1847.0500000000002,{"$f":"+F1238*$K$3","v":0},0]
[53,null,{"$f":"+C1164*$K$4","v":2759.1800000000003},2425.81,1847.0500000000002,{"$f":"+F1239*$K$3","v":0},0]
[54,null,{"$f":"+C1165*$K$4","v":2759.1800000000003},2425.81,1847.0500000000002,{"$f":"+F1240*$K$3","v":0},0]
[55,null,{"$f":"+C1166*$K$4","v":3077.71},2712.54,2072.83,{"$f":"+F1241*$K$3","v":0},0]
[56,null,{"$f":"+C1167*$K$4","v":3077.71},2712.54,2072.83,{"$f":"+F1242*$K$3","v":0},0]
[57,null,{"$f":"+C1168*$K$4","v":3077.71},2712.54,2072.83,{"$f":"+F1243*$K$3","v":0},0]
[58,null,{"$f":"+C1169*$K$4","v":3077.71},2712.54,2072.83,{"$f":"+F1244*$K$3","v":0},0]
[59,null,{"$f":"+C1170*$K$4","v":3077.71},2712.54,2072.83,{"$f":"+F1245*$K$3","v":0},0]
[60,null,{"$f":"+C1171*$K$4","v":3293.42},2902.28,2223.88,{"$f":"+F1246*$K$3","v":0},0]
[61,null,{"$f":"+C1172*$K$4","v":3665.48},3233,2489.4100000000003,{"$f":"+F1247*$K$3","v":0},0]
[62,null,{"$f":"+C1173*$K$4","v":4071.9900000000002},3591.28,2780.38,{"$f":"+F1248*$K$3","v":0},0]
[63,null,{"$f":"+C1174*$K$4","v":4508.71},3975,3093.61,{"$f":"+F1249*$K$3","v":0},0]
[64,null,{"$f":"+C1175*$K$4","v":4975.1100000000006},4386.2800000000007,3430.1600000000003,{"$f":"+F1250*$K$3","v":0},0]
[65,null,{"$f":"+C1176*$K$4","v":5477.02},4822.47,3792.15,{"$f":"+F1251*$K$3","v":0},0]
[66,null,{"$f":"+C1177*$K$4","v":6007.02},5286.22,4176.4000000000005,{"$f":"+F1252*$K$3","v":0},0]
[67,null,{"$f":"+C1178*$K$4","v":6569.88},5777,4583.97,{"$f":"+F1253*$K$3","v":0},0]
[68,null,{"$f":"+C1179*$K$4","v":7164.54},6294.2800000000007,5016.45,{"$f":"+F1254*$K$3","v":0},0]
[69,null,{"$f":"+C1180*$K$4","v":7790.47},6837,5474.37,{"$f":"+F1255*$K$3","v":0},0]
[70,null,{"$f":"+C1181*$K$4","v":8448.2000000000007},7407.2800000000007,5952.96,{"$f":"+F1256*$K$3","v":0},0]
[71,null,{"$f":"+C1182*$K$4","v":9137.73},8004.06,6456.46,{"$f":"+F1257*$K$3","v":0},0]
[72,null,{"$f":"+C1183*$K$4","v":9856.94},8627.34,6983.2800000000007,{"$f":"+F1258*$K$3","v":0},0]
[73,null,{"$f":"+C1184*$K$4","v":10609.54},9277.1200000000008,7535.01,{"$f":"+F1259*$K$3","v":0},0]
[74,null,{"$f":"+C1185*$K$4","v":11392.880000000001},9953.4,8109,{"$f":"+F1260*$K$3","v":0},0]
[75,null,{"$f":"+C1186*$K$4","v":12208.02},10655.65,8706.84,{"$f":"+F1261*$K$3","v":0},0]
[76,null,{"$f":"+C1187*$K$4","v":12208.02},10655.65,8706.84,{"$f":"+F1262*$K$3","v":0},0]
[77,null,{"$f":"+C1188*$K$4","v":12208.02},10655.65,8706.84,{"$f":"+F1263*$K$3","v":0},0]
[78,null,{"$f":"+C1189*$K$4","v":12208.02},10655.65,8706.84,{"$f":"+F1264*$K$3","v":0},0]
[79,null,{"$f":"+C1190*$K$4","v":12208.02},10655.65,8706.84,{"$f":"+F1265*$K$3","v":0},0]
[80,null,{"$f":"+C1191*$K$4","v":12208.02},10655.65,8706.84,{"$f":"+F1266*$K$3","v":0},0]
[81,null,{"$f":"+C1192*$K$4","v":12208.02},10655.65,8706.84,{"$f":"+F1267*$K$3","v":0},0]
[82,null,{"$f":"+C1193*$K$4","v":12208.02},10655.65,8706.84,{"$f":"+F1268*$K$3","v":0},0]
[83,null,{"$f":"+C1194*$K$4","v":12208.02},10655.65,8706.84,{"$f":"+F1269*$K$3","v":0},0]
[84,"o más",{"$f":"+C1195*$K$4","v":12208.02},10655.65,8706.84,{"$f":"+F1270*$K$3","v":0},0]
[1,"Hijo",{"$f":"+C1196*$K$4","v":648.72},546.43000000000006,427.18,{"$f":"+F1271*$K$3","v":0},0]
[2,"Hijos",{"$f":"+C1197*$K$4","v":1101.3400000000001},927.5,727.16000000000008,{"$f":"+F1272*$K$3","v":0},0]
[3,"Hijos o más",{"$f":"+C1198*$K$4","v":1554.49},1308.5700000000002,1026.6100000000001,0,0]
[]
["BUPA GLOBAL ULTIMATE"]
["TARIFAS SEMESTRALES"]
["EDAD"]
[" "," ",0,1000]
[18,null,{"$f":"+C905*$K$4","v":11117.28},{"$f":"+D905*$K$4","v":7173.02},{"$f":"+E905*$K$4","v":0},{"$f":"+F905*$K$4","v":0},{"$f":"+G754*$K$3","v":0}]
[19,null,{"$f":"+C906*$K$4","v":11117.28},7173.02,0,0,{"$f":"+G755*$K$3","v":0}]
[20,null,{"$f":"+C907*$K$4","v":11117.28},7173.02,0,0,{"$f":"+G756*$K$3","v":0}]
[21,null,{"$f":"+C908*$K$4","v":11117.28},7173.02,0,0,{"$f":"+G757*$K$3","v":0}]
[22,null,{"$f":"+C909*$K$4","v":11117.28},7173.02,0,0,{"$f":"+G758*$K$3","v":0}]
[23,null,{"$f":"+C910*$K$4","v":11117.28},7173.02,0,0,{"$f":"+G759*$K$3","v":0}]
[24,null,{"$f":"+C911*$K$4","v":11117.28},7173.02,0,0,{"$f":"+G760*$K$3","v":0}]
[25,null,{"$f":"+C912*$K$4","v":11920.76},7691.3600000000006,0,0,{"$f":"+G761*$K$3","v":0}]
[26,null,{"$f":"+C913*$K$4","v":11920.76},7691.3600000000006,0,0,{"$f":"+G762*$K$3","v":0}]
[27,null,{"$f":"+C914*$K$4","v":11920.76},7691.3600000000006,0,0,{"$f":"+G763*$K$3","v":0}]
[28,null,{"$f":"+C915*$K$4","v":11920.76},7691.3600000000006,0,0,{"$f":"+G764*$K$3","v":0}]
[29,null,{"$f":"+C916*$K$4","v":11920.76},7691.3600000000006,0,0,{"$f":"+G765*$K$3","v":0}]
[30,null,{"$f":"+C917*$K$4","v":13306.18},8585.4700000000012,0,0,{"$f":"+G766*$K$3","v":0}]
[31,null,{"$f":"+C918*$K$4","v":13306.18},8585.4700000000012,0,0,{"$f":"+G767*$K$3","v":0}]
[32,null,{"$f":"+C919*$K$4","v":13306.18},8585.4700000000012,0,0,{"$f":"+G768*$K$3","v":0}]
[33,null,{"$f":"+C920*$K$4","v":13306.18},8585.4700000000012,0,0,{"$f":"+G769*$K$3","v":0}]
[34,null,{"$f":"+C921*$K$4","v":13306.18},8585.4700000000012,0,0,{"$f":"+G770*$K$3","v":0}]
[35,null,{"$f":"+C922*$K$4","v":14883.990000000002},9603.07,0,0,{"$f":"+G771*$K$3","v":0}]
[36,null,{"$f":"+C923*$K$4","v":14883.990000000002},9603.07,0,0,{"$f":"+G772*$K$3","v":0}]
[37,null,{"$f":"+C924*$K$4","v":14883.990000000002},9603.07,0,0,{"$f":"+G773*$K$3","v":0}]
[38,null,{"$f":"+C925*$K$4","v":14883.990000000002},9603.07,0,0,{"$f":"+G774*$K$3","v":0}]
[39,null,{"$f":"+C926*$K$4","v":14883.990000000002},9603.07,0,0,{"$f":"+G775*$K$3","v":0}]
[40,null,{"$f":"+C927*$K$4","v":16687.05},10765.890000000001,0,0,{"$f":"+G776*$K$3","v":0}]
[41,null,{"$f":"+C928*$K$4","v":16687.05},10765.890000000001,0,0,{"$f":"+G777*$K$3","v":0}]
[42,null,{"$f":"+C929*$K$4","v":16687.05},10765.890000000001,0,0,{"$f":"+G778*$K$3","v":0}]
[43,null,{"$f":"+C930*$K$4","v":16687.05},10765.890000000001,0,0,{"$f":"+G779*$K$3","v":0}]
[44,null,{"$f":"+C931*$K$4","v":16687.05},10765.890000000001,0,0,{"$f":"+G780*$K$3","v":0}]
[45,null,{"$f":"+C932*$K$4","v":18677.73},12051.140000000001,0,0,{"$f":"+G781*$K$3","v":0}]
[46,null,{"$f":"+C933*$K$4","v":18677.73},12051.140000000001,0,0,{"$f":"+G782*$K$3","v":0}]
[47,null,{"$f":"+C934*$K$4","v":18677.73},12051.140000000001,0,0,{"$f":"+G783*$K$3","v":0}]
[48,null,{"$f":"+C935*$K$4","v":18677.73},12051.140000000001,0,0,{"$f":"+G784*$K$3","v":0}]
[49,null,{"$f":"+C936*$K$4","v":18677.73},12051.140000000001,0,0,{"$f":"+G785*$K$3","v":0}]
[50,null,{"$f":"+C937*$K$4","v":20903.73},13487.44,0,0,{"$f":"+G786*$K$3","v":0}]
[51,null,{"$f":"+C938*$K$4","v":20903.73},13487.44,0,0,{"$f":"+G787*$K$3","v":0}]
[52,null,{"$f":"+C939*$K$4","v":20903.73},13487.44,0,0,{"$f":"+G788*$K$3","v":0}]
[53,null,{"$f":"+C940*$K$4","v":20903.73},13487.44,0,0,{"$f":"+G789*$K$3","v":0}]
[54,null,{"$f":"+C941*$K$4","v":20903.73},13487.44,0,0,{"$f":"+G790*$K$3","v":0}]
[55,null,{"$f":"+C942*$K$4","v":23349.15},15063.130000000001,0,0,{"$f":"+G791*$K$3","v":0}]
[56,null,{"$f":"+C943*$K$4","v":23349.15},15063.130000000001,0,0,{"$f":"+G792*$K$3","v":0}]
[57,null,{"$f":"+C944*$K$4","v":23349.15},15063.130000000001,0,0,{"$f":"+G793*$K$3","v":0}]
[58,null,{"$f":"+C945*$K$4","v":23349.15},15063.130000000001,0,0,{"$f":"+G794*$K$3","v":0}]
[59,null,{"$f":"+C946*$K$4","v":23349.15},15063.130000000001,0,0,{"$f":"+G795*$K$3","v":0}]
[60,null,{"$f":"+C947*$K$4","v":24968.83},16109.35,0,0,{"$f":"+G796*$K$3","v":0}]
[61,null,{"$f":"+C948*$K$4","v":27786.84},17927.25,0,0,{"$f":"+G797*$K$3","v":0}]
[62,null,{"$f":"+C949*$K$4","v":30823.210000000003},19886.66,0,0,{"$f":"+G798*$K$3","v":0}]
[63,null,{"$f":"+C950*$K$4","v":34082.71},21989.7,0,0,{"$f":"+G799*$K$3","v":0}]
[64,null,{"$f":"+C951*$K$4","v":37562.160000000003},24233.72,0,0,{"$f":"+G800*$K$3","v":0}]
[65,null,{"$f":"+C952*$K$4","v":41263.15},26622.43,0,0,{"$f":"+G801*$K$3","v":0}]
[66,null,{"$f":"+C953*$K$4","v":45186.21},29152.120000000003,0,0,{"$f":"+G802*$K$3","v":0}]
[67,null,{"$f":"+C954*$K$4","v":49327.630000000005},31824.91,0,0,{"$f":"+G803*$K$3","v":0}]
[68,null,{"$f":"+C955*$K$4","v":53690.590000000004},34639.740000000005,0,0,{"$f":"+G804*$K$3","v":0}]
[69,null,{"$f":"+C956*$K$4","v":58276.68},37599.26,0,0,{"$f":"+G805*$K$3","v":0}]
[70,null,{"$f":"+C957*$K$4","v":63080.600000000006},40697.64,0,0,{"$f":"+G806*$K$3","v":0}]
[71,null,{"$f":"+C958*$K$4","v":68108.710000000006},43940.71,0,0,{"$f":"+G807*$K$3","v":0}]
[72,null,{"$f":"+C959*$K$4","v":73355.710000000006},47326.880000000005,0,0,{"$f":"+G808*$K$3","v":0}]
[73,null,{"$f":"+C960*$K$4","v":78824.25},50855.62,0,0,{"$f":"+G809*$K$3","v":0}]
[74,null,{"$f":"+C961*$K$4","v":84513.27},54525.87,0,0,{"$f":"+G810*$K$3","v":0}]
[75,null,{"$f":"+C962*$K$4","v":90424.89},58339.22,0,0,{"$f":"+G811*$K$3","v":0}]
[76,null,{"$f":"+C963*$K$4","v":90424.89},58339.22,0,0,{"$f":"+G812*$K$3","v":0}]
[77,null,{"$f":"+C964*$K$4","v":90424.89},58339.22,0,0,{"$f":"+G813*$K$3","v":0}]
[78,null,{"$f":"+C965*$K$4","v":90424.89},58339.22,0,0,{"$f":"+G814*$K$3","v":0}]
[79,null,{"$f":"+C966*$K$4","v":90424.89},58339.22,0,0,{"$f":"+G815*$K$3","v":0}]
[80,null,{"$f":"+C967*$K$4","v":90424.89},58339.22,0,0,{"$f":"+G816*$K$3","v":0}]
[81,null,{"$f":"+C968*$K$4","v":90424.89},58339.22,0,0,{"$f":"+G817*$K$3","v":0}]
[82,null,{"$f":"+C969*$K$4","v":90424.89},58339.22,0,0,{"$f":"+G818*$K$3","v":0}]
[83,null,{"$f":"+C970*$K$4","v":90424.89},58339.22,0,0,{"$f":"+G819*$K$3","v":0}]
[84,"o más",{"$f":"+C971*$K$4","v":90424.89},58339.22,0,0,{"$f":"+G820*$K$3","v":0}]
[1,"Hijo",{"$f":"+C972*$K$4","v":4677.25},3017.29,0,0,{"$f":"+G821*$K$3","v":0}]
[2,"Hijos",{"$f":"+C973*$K$4","v":7947.88},5128.2800000000007,0,0,{"$f":"+G822*$K$3","v":0}]
[3,"Hijos o más",{"$f":"+C974*$K$4","v":11220.630000000001},7239.8,0,0,{"$f":"+G823*$K$3","v":0}]