{"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":7,"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":25,"n_cols":11,"rows_kept":25,"cut":false,"hidden":false,"merged":[[22,3,22,4],[22,8,22,9],[16,5,16,8],[12,1,12,2],[14,1,14,2],[12,3,12,9],[14,5,14,8],[16,1,16,2],[19,3,19,6]]}
[]
[null,null,null,null,null,null,null,null,null," "," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Nombre del Asegurado Titular",null,"NOMBRE COMPLETO"]
[]
[null,"Número de adultos en la póliza",null,2,null,"Número de niños en la póliza",null,null,null,2]
[]
[null,"Edad del Asegurado Titular",null,32,null,"Edad del/la cónyuge ",null,null,null,46]
[]
[]
[null,null,null," Variante con coaseguro fuera del país de residencia",null,null,null,false,null,false]
[]
[]
[]
[]
[null,1,null,1]

{"sheet":"Global Ultimate","index":1,"n_rows":73,"n_cols":10,"rows_kept":73,"cut":false,"hidden":false,"merged":[[69,4,69,5],[72,4,74,7],[71,4,71,7],[57,4,57,5],[33,4,33,5],[52,4,52,5],[70,4,70,7],[63,4,63,5],[64,4,64,5],[59,4,59,7],[37,0,38,0],[37,1,38,1],[45,4,45,5],[51,4,51,5],[13,0,13,1],[13,5,13,7],[25,4,25,7],[35,4,35,7],[47,4,47,7]]}
[]
[]
[null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[]
[]
[]
["GLOBAL ULTIMATE HEALTH PLAN",null,null,null,"Nombre del Asegurado Titular",{"$f":"+'INGRESO DE DATOS'!$D$13","v":"NOMBRE COMPLETO"}]
[]
[null,null,null,null,"Número de adultos en la póliza",{"$f":"+'INGRESO DE DATOS'!$D$15","v":2},"Edad del Asegurado Titular",{"$f":"+'INGRESO DE DATOS'!$D$17","v":32}]
[]
[null,null,null,null,"Número de niños en la póliza",{"$f":"+'INGRESO DE DATOS'!$J$15","v":2},"Edad del/la conyuge",{"$f":"+'INGRESO DE DATOS'!$J$17","v":46}]
[null,null,null,null,null,null,null," "," "]
[null,null,null,null,"Número de niños menores de 16 años",{"$f":"+'INGRESO DE DATOS'!$B$25","v":1},"Fecha de la cotización:",{"$f":"NOW()","v":"2023-01-18T11:18:11.190"}]
[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$16,Tablas!$A$905:$G$971,3,TRUE))","v":25106},{"$f":"(VLOOKUP($H$16,Tablas!$A$905:$G$971,4,TRUE))","v":16199}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"(IF($F$16=1,0,(VLOOKUP($H$18,Tablas!$A$905:$G$971,3,TRUE))))","v":35241},{"$f":"(IF($F$16=1,0,(VLOOKUP($H$18,Tablas!$A$905:$G$971,4,TRUE))))","v":22738}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"(IF($F$16=1,\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$972:$G$974,3,TRUE)),\n(IF($F$18>4,(IF($F$20=0, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(IF($F$20=1, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(IF($F$20=2, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)))))))),\n(IF($F$18=4,(IF(4-$F$20=0,(VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(4-$F$20=1,(VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)))))))),\n(IF($F$18=3,(IF(3-$F$20=0,(VLOOKUP(1,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$972:$G$974,3,TRUE)),0)))),0)))))))))))))),\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$972:$G$974,3,TRUE)),\n(IF($F$18=4,(IF(4-$F$20=0, 0,\n(IF(4-$F$20=1, (VLOOKUP(1,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(4-$F$20=3, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(4-$F$20=4, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n0)))))))))),\n(IF($F$18=5,(IF(5-$F$20=0, (VLOOKUP(1,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(5-$F$20=1, (VLOOKUP(1,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(5-$F$20=2, (VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(5-$F$20=3, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(5-$F$20=4, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)))))))))))),\n(IF($F$18=6,(IF(6-$F$20=0, (VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(6-$F$20=1, (VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(6-$F$20=2, (VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(6-$F$20=3, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(6-$F$20=4, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)))))))))))),\n(IF($F$18>6,(IF(7-$F$20=0, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(7-$F$20=1, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(7-$F$20=2, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(7-$F$20=3, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(7-$F$20=4, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)))))))))))),\n\n(IF($F$18=3,(IF(3-$F$20=0,0,\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$972:$G$974,3,TRUE)),0)))),0))))))))))))))))))))","v":8825},{"$f":"(IF($F$16=1,\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$972:$G$974,4,TRUE)),\n(IF($F$18>4,(IF($F$20=0, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(IF($F$20=1, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(IF($F$20=2, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)))))))),\n(IF($F$18=4,(IF(4-$F$20=0,(VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(4-$F$20=1,(VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)))))))),\n(IF($F$18=3,(IF(3-$F$20=0,(VLOOKUP(1,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$972:$G$974,4,TRUE)),0)))),0)))))))))))))),\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$972:$G$974,4,TRUE)),\n(IF($F$18=4,(IF(4-$F$20=0, 0,\n(IF(4-$F$20=1, (VLOOKUP(1,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(4-$F$20=3, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(4-$F$20=4, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n0)))))))))),\n(IF($F$18=5,(IF(5-$F$20=0, (VLOOKUP(1,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(5-$F$20=1, (VLOOKUP(1,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(5-$F$20=2, (VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(5-$F$20=3, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(5-$F$20=4, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)))))))))))),\n(IF($F$18=6,(IF(6-$F$20=0, (VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(6-$F$20=1, (VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(6-$F$20=2, (VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(6-$F$20=3, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(6-$F$20=4, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)))))))))))),\n(IF($F$18>6,(IF(7-$F$20=0, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(7-$F$20=1, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(7-$F$20=2, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(7-$F$20=3, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(7-$F$20=4, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)))))))))))),\n\n(IF($F$18=3,(IF(3-$F$20=0,0,\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$972:$G$974,4,TRUE)),0)))),0))))))))))))))))))))","v":5693}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G27:G29)","v":69172},{"$f":"SUM(H27:H29)","v":44630}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G31+G30)*0%","v":0},{"$f":"(H31+H30)*0%","v":0}]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"SUM(G30:G32)","v":69247},{"$f":"SUM(H30:H32)","v":44705}]
[null,null,null,null,"Ahorros en tarifas de prima para niños",null,{"$f":"IF($F$16=1,IF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$972:$G$974,3,TRUE)),(VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE))))),\nIF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$972:$G$974,3,TRUE)),IF($F$20=2,(VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)), (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)))))))","v":8825},{"$f":"IF($F$16=1,IF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$972:$G$974,4,TRUE)),(VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE))))),\nIF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$972:$G$974,4,TRUE)),IF($F$20=2,(VLOOKUP(2,Tablas!$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$16,Tablas!$A$1428:$G$1494,3,TRUE)","v":13306.18},{"$f":"VLOOKUP($H$16,Tablas!$A$1428:$G$1494,4,TRUE)","v":8585.4700000000012}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$16=1,0,(VLOOKUP($H$18,Tablas!$A$1428:$G$1494,3,TRUE)))","v":18677.73},{"$f":"IF($F$16=1,0,(VLOOKUP($H$18,Tablas!$A$1428:$G$1494,4,TRUE)))","v":12051.140000000001}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$16=1,\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF($F$18>4,(IF($F$20=0, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF($F$20=1, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF($F$20=2, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)))))))),\n(IF($F$18=4,(IF(4-$F$20=0,(VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(4-$F$20=1,(VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)))))))),\n(IF($F$18=3,(IF(3-$F$20=0,(VLOOKUP(1,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,3,TRUE)),0)))),0)))))))))))))),\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF($F$18=4,(IF(4-$F$20=0, 0,\n(IF(4-$F$20=1, (VLOOKUP(1,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(4-$F$20=3, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(4-$F$20=4, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n0)))))))))),\n(IF($F$18=5,(IF(5-$F$20=0, (VLOOKUP(1,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(5-$F$20=1, (VLOOKUP(1,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(5-$F$20=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(5-$F$20=3, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(5-$F$20=4, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)))))))))))),\n(IF($F$18=6,(IF(6-$F$20=0, (VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(6-$F$20=1, (VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(6-$F$20=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(6-$F$20=3, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(6-$F$20=4, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)))))))))))),\n(IF($F$18>6,(IF(7-$F$20=0, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(7-$F$20=1, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(7-$F$20=2, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(7-$F$20=3, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(7-$F$20=4, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)))))))))))),\n\n(IF($F$18=3,(IF(3-$F$20=0,0,\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,3,TRUE)),0)))),0)))))))))))))))))))","v":4677.25},{"$f":"IF($F$16=1,\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF($F$18>4,(IF($F$20=0, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF($F$20=1, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF($F$20=2, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)))))))),\n(IF($F$18=4,(IF(4-$F$20=0,(VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(4-$F$20=1,(VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)))))))),\n(IF($F$18=3,(IF(3-$F$20=0,(VLOOKUP(1,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,4,TRUE)),0)))),0)))))))))))))),\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF($F$18=4,(IF(4-$F$20=0, 0,\n(IF(4-$F$20=1, (VLOOKUP(1,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(4-$F$20=3, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(4-$F$20=4, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n0)))))))))),\n(IF($F$18=5,(IF(5-$F$20=0, (VLOOKUP(1,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(5-$F$20=1, (VLOOKUP(1,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(5-$F$20=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(5-$F$20=3, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(5-$F$20=4, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)))))))))))),\n(IF($F$18=6,(IF(6-$F$20=0, (VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(6-$F$20=1, (VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(6-$F$20=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(6-$F$20=3, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(6-$F$20=4, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)))))))))))),\n(IF($F$18>6,(IF(7-$F$20=0, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(7-$F$20=1, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(7-$F$20=2, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(7-$F$20=3, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(7-$F$20=4, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)))))))))))),\n\n(IF($F$18=3,(IF(3-$F$20=0,0,\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,4,TRUE)),0)))),0)))))))))))))))))))","v":3017.29}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G37:G39)","v":36661.160000000003},{"$f":"SUM(H37:H39)","v":23653.9}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G40+G41)*0%","v":0},{"$f":"(H40+H41)*0%","v":0}]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G40:G42)","v":36736.160000000003},{"$f":"SUM(H40:H42)","v":23728.9}]
[null,null,null,null,"Costo de segunda cuota",null,{"$f":"G40+G42","v":36661.160000000003},{"$f":"H40+H42","v":23653.9}]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G43+G44","v":73397.320000000007},{"$f":"H43+H44","v":47382.8}]
[null,null,null,null,"Ahorros en tarifas de prima para niños",null,{"$f":"IF($F$16=1,IF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,3,TRUE)),(VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE))))),\nIF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,3,TRUE)),IF($F$20=2,(VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)), (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)))))))","v":4677.25},{"$f":"IF($F$16=1,IF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,4,TRUE)),(VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE))))),\nIF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,4,TRUE)),IF($F$20=2,(VLOOKUP(2,Tablas!$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$16,Tablas!$A$1054:$G$1120,3,TRUE)","v":6904.1500000000005},{"$f":"VLOOKUP($H$16,Tablas!$A$1054:$G$1120,4,TRUE)","v":4454.7250000000004}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$16=1,0,(VLOOKUP($H$18,Tablas!$A$1054:$G$1120,3,TRUE)))","v":9691.2750000000015},{"$f":"IF($F$16=1,0,(VLOOKUP($H$18,Tablas!$A$1054:$G$1120,4,TRUE)))","v":6252.9500000000007}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$16=1,\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF($F$18>4,(IF($F$20=0, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF($F$20=1, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF($F$20=2, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)))))))),\n(IF($F$18=4,(IF(4-$F$20=0,(VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(4-$F$20=1,(VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)))))))),\n(IF($F$18=3,(IF(3-$F$20=0,(VLOOKUP(1,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,3,TRUE)),0)))),0)))))))))))))),\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF($F$18=4,(IF(4-$F$20=0, 0,\n(IF(4-$F$20=1, (VLOOKUP(1,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(4-$F$20=3, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(4-$F$20=4, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n0)))))))))),\n(IF($F$18=5,(IF(5-$F$20=0, (VLOOKUP(1,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(5-$F$20=1, (VLOOKUP(1,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(5-$F$20=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(5-$F$20=3, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(5-$F$20=4, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)))))))))))),\n(IF($F$18=6,(IF(6-$F$20=0, (VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(6-$F$20=1, (VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(6-$F$20=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(6-$F$20=3, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(6-$F$20=4, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)))))))))))),\n(IF($F$18>6,(IF(7-$F$20=0, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(7-$F$20=1, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(7-$F$20=2, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(7-$F$20=3, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(7-$F$20=4, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)))))))))))),\n\n(IF($F$18=3,(IF(3-$F$20=0,0,\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,3,TRUE)),0)))),0)))))))))))))))))))","v":2426.875},{"$f":"IF($F$16=1,\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF($F$18>4,(IF($F$20=0, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF($F$20=1, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF($F$20=2, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)))))))),\n(IF($F$18=4,(IF(4-$F$20=0,(VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(4-$F$20=1,(VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)))))))),\n(IF($F$18=3,(IF(3-$F$20=0,(VLOOKUP(1,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,4,TRUE)),0)))),0)))))))))))))),\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF($F$18=4,(IF(4-$F$20=0, 0,\n(IF(4-$F$20=1, (VLOOKUP(1,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(4-$F$20=3, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(4-$F$20=4, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n0)))))))))),\n(IF($F$18=5,(IF(5-$F$20=0, (VLOOKUP(1,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(5-$F$20=1, (VLOOKUP(1,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(5-$F$20=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(5-$F$20=3, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(5-$F$20=4, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)))))))))))),\n(IF($F$18=6,(IF(6-$F$20=0, (VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(6-$F$20=1, (VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(6-$F$20=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(6-$F$20=3, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(6-$F$20=4, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)))))))))))),\n(IF($F$18>6,(IF(7-$F$20=0, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(7-$F$20=1, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(7-$F$20=2, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(7-$F$20=3, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(7-$F$20=4, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)))))))))))),\n\n(IF($F$18=3,(IF(3-$F$20=0,0,\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,4,TRUE)),0)))),0)))))))))))))))))))","v":1565.575}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G49:G51)","v":19022.300000000003},{"$f":"SUM(H49:H51)","v":12273.250000000002}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G52+G53)*0%","v":0},{"$f":"(H52+H53)*0%","v":0}]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G52:G54)","v":19097.300000000003},{"$f":"SUM(H52:H54)","v":12348.250000000002}]
[null,null,null,null,"Costo de tarifa trimestral 2 a 4",null,{"$f":"G52+G54","v":19022.300000000003},{"$f":"H52+H54","v":12273.250000000002}]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G55+(G56*3)","v":76164.200000000012},{"$f":"H55+(H56*3)","v":49168.000000000007}]
[null,null,null,null,"Ahorros en tarifas de prima para niños",null,{"$f":"IF($F$16=1,IF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,3,TRUE)),(VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE))))),\nIF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,3,TRUE)),IF($F$20=2,(VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)), (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)))))))","v":2426.875},{"$f":"IF($F$16=1,IF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,4,TRUE)),(VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE))))),\nIF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,4,TRUE)),IF($F$20=2,(VLOOKUP(2,Tablas!$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$16,Tablas!$A$979:$G$1045,3,TRUE)","v":2343.2266666666669},{"$f":"VLOOKUP($H$16,Tablas!$A$979:$G$1045,4,TRUE)","v":1511.9066666666668}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$16=1,0,(VLOOKUP($H$18,Tablas!$A$979:$G$1045,3,TRUE)))","v":3289.1600000000003},{"$f":"IF($F$16=1,0,(VLOOKUP($H$18,Tablas!$A$979:$G$1045,4,TRUE)))","v":2122.2133333333336}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$16=1,\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF($F$18>4,(IF($F$20=0, (VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF($F$20=1, (VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF($F$20=2, (VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)))))))),\n(IF($F$18=4,(IF(4-$F$20=0,(VLOOKUP(2,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(4-$F$20=1,(VLOOKUP(2,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)))))))),\n(IF($F$18=3,(IF(3-$F$20=0,(VLOOKUP(1,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,3,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,3,TRUE)),0)))),0)))))))))))))),\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF($F$18=4,(IF(4-$F$20=0, 0,\n(IF(4-$F$20=1, (VLOOKUP(1,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(4-$F$20=3, (VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(4-$F$20=4, (VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)),\n0)))))))))),\n(IF($F$18=5,(IF(5-$F$20=0, (VLOOKUP(1,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(5-$F$20=1, (VLOOKUP(1,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(5-$F$20=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(5-$F$20=3, (VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(5-$F$20=4, (VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)))))))))))),\n(IF($F$18=6,(IF(6-$F$20=0, (VLOOKUP(2,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(6-$F$20=1, (VLOOKUP(2,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(6-$F$20=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(6-$F$20=3, (VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(6-$F$20=4, (VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)))))))))))),\n(IF($F$18>6,(IF(7-$F$20=0, (VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(7-$F$20=1, (VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(7-$F$20=2, (VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(7-$F$20=3, (VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(7-$F$20=4, (VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)))))))))))),\n\n(IF($F$18=3,(IF(3-$F$20=0,0,\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,3,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,3,TRUE)),0)))),0)))))))))))))))))))","v":823.66666666666674},{"$f":"IF($F$16=1,\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF($F$18>4,(IF($F$20=0, (VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF($F$20=1, (VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF($F$20=2, (VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)))))))),\n(IF($F$18=4,(IF(4-$F$20=0,(VLOOKUP(2,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(4-$F$20=1,(VLOOKUP(2,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)))))))),\n(IF($F$18=3,(IF(3-$F$20=0,(VLOOKUP(1,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,4,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,4,TRUE)),0)))),0)))))))))))))),\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF($F$18=4,(IF(4-$F$20=0, 0,\n(IF(4-$F$20=1, (VLOOKUP(1,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(4-$F$20=3, (VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(4-$F$20=4, (VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)),\n0)))))))))),\n(IF($F$18=5,(IF(5-$F$20=0, (VLOOKUP(1,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(5-$F$20=1, (VLOOKUP(1,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(5-$F$20=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(5-$F$20=3, (VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(5-$F$20=4, (VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)))))))))))),\n(IF($F$18=6,(IF(6-$F$20=0, (VLOOKUP(2,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(6-$F$20=1, (VLOOKUP(2,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(6-$F$20=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(6-$F$20=3, (VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(6-$F$20=4, (VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)))))))))))),\n(IF($F$18>6,(IF(7-$F$20=0, (VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(7-$F$20=1, (VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(7-$F$20=2, (VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(7-$F$20=3, (VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(7-$F$20=4, (VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)))))))))))),\n\n(IF($F$18=3,(IF(3-$F$20=0,0,\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,4,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,4,TRUE)),0)))),0)))))))))))))))))))","v":531.34666666666669}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G61:G63)","v":6456.0533333333342},{"$f":"SUM(H61:H63)","v":4165.4666666666672}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G64+G65)*0%","v":0},{"$f":"(H64+H65)*0%","v":0}]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G64:G66)","v":6531.0533333333342},{"$f":"SUM(H64:H66)","v":4240.4666666666672}]
[null,null,null,null,"Costo de tarifa mensual 2 a 12",null,{"$f":"G64+G66","v":6456.0533333333342},{"$f":"H64+H66","v":4165.4666666666672}]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G67+(G68*11)","v":77547.64},{"$f":"H67+(H68*11)","v":50060.600000000006}]
[null,null,null,null,"Ahorros en tarifas de prima para niños",null,{"$f":"IF($F$16=1,IF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,3,TRUE)),(VLOOKUP(2,Tablas!$A$1046:$G$1048,3,TRUE))))),\nIF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,3,TRUE)),IF($F$20=2,(VLOOKUP(2,Tablas!$A$1046:$G$1048,3,TRUE)), (VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)))))))","v":823.66666666666674},{"$f":"IF($F$16=1,IF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,4,TRUE)),(VLOOKUP(2,Tablas!$A$1046:$G$1048,4,TRUE))))),\nIF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,4,TRUE)),IF($F$20=2,(VLOOKUP(2,Tablas!$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":79,"n_cols":11,"rows_kept":79,"cut":false,"hidden":false,"merged":[[38,4,38,10],[44,1,45,1],[44,0,45,0],[19,3,19,4],[15,3,15,4],[17,3,17,4],[15,0,15,1],[15,5,15,10],[23,4,23,5],[21,3,22,4],[32,4,32,5],[27,4,27,10],[51,4,51,10],[64,4,64,10],[78,4,79,10],[76,4,76,10],[36,4,36,5],[49,4,49,5],[62,4,62,5],[55,4,55,5],[57,4,57,5],[77,4,77,10],[43,4,43,5],[56,4,56,5],[68,4,68,5],[69,4,69,5],[70,4,70,5],[75,4,75,5]]}
[]
[]
[null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[]
[]
[]
[]
[]
["GLOBAL ELITE HEALTH PLAN",null,null,"Nombre del Asegurado Titular",null,{"$f":"+'INGRESO DE DATOS'!$D$13","v":"NOMBRE COMPLETO"}]
[]
[null,null,null,"Número de adultos en la póliza",null,{"$f":"+'INGRESO DE DATOS'!$D$15","v":2},null,null,"Edad del Asegurado Titular",{"$f":"+'INGRESO DE DATOS'!$D$17","v":32}]
[]
[null,null,null,"Número de niños en la póliza",null,{"$f":"+'INGRESO DE DATOS'!$J$15","v":2},null,null,"Edad del/la conyuge",{"$f":"+'INGRESO DE DATOS'!$J$17","v":46}]
[null,null,null,null,null,null,null," "," "]
[null,null,null,"Número de niños menores de 10 años",null,{"$f":"+'INGRESO DE DATOS'!$D$25","v":1},null,null,"Fecha de la cotización:",{"$f":"NOW()","v":"2023-01-18T11:18:11.190"}]
[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$18,Tablas!$A$6:$G$72,3,TRUE))","v":10682},{"$f":"(VLOOKUP($J$18,Tablas!$A$6:$G$72,4,TRUE))","v":9363},{"$f":"(VLOOKUP($J$18,Tablas!$A$6:$G$72,5,TRUE))","v":7767},{"$f":"(VLOOKUP($J$18,Tablas!$A$6:$G$72,6,TRUE))","v":6734},{"$f":"(VLOOKUP($J$18,Tablas!$A$6:$G$72,7,TRUE))","v":5224}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"(IF($F$18=1,0,(VLOOKUP($J$20,Tablas!$A$6:$G$72,3,TRUE))))","v":14950},{"$f":"(IF($F$18=1,0,(VLOOKUP($J$20,Tablas!$A$6:$G$72,4,TRUE))))","v":13106},{"$f":"(IF($F$18=1,0,(VLOOKUP($J$20,Tablas!$A$6:$G$72,5,TRUE))))","v":10731},{"$f":"(IF($F$18=1,0,(VLOOKUP($J$20,Tablas!$A$6:$G$72,6,TRUE))))","v":9305},{"$f":"(IF($F$18=1,0,(VLOOKUP($J$20,Tablas!$A$6:$G$72,7,TRUE))))","v":7217}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"(IF($F$18=1,\n(IF($F$20=0, 0,\n (IF($F$22>$F$20, (VLOOKUP($F$20,Tablas!$A$73:$G$75,3,TRUE)),\n(IF($F$20>4,(IF($F$22=0, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF($F$22=1, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF($F$22=2, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))),\n(IF($F$20=4,(IF(4-$F$22=0,(VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(4-$F$22=1,(VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(4-$F$22=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))),\n(IF($F$20=3,(IF(3-$F$22=0,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(3-$F$22=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(3-$F$22=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))),\n\n(IF($F$20=2,(IF(2-$F$22=0, 0,\n(IF(2-$F$22=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(2-$F$22=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n         0)))))),\n(IF($F$20=1,(IF(1-$F$22=0, 0,\n(IF(1-$F$22=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),0)))),0)))))))))))))),\n(IF($F$20=0, 0,\n (IF($F$22>$F$20, (VLOOKUP($F$20,Tablas!$A$73:$G$75,3,TRUE)),\n(IF($F$20=4,(IF(4-$F$22=0, 0,\n(IF(4-$F$22=1, (VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(4-$F$22=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(4-$F$22=3, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(4-$F$22=4, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n0)))))))))),\n(IF($F$20=5,(IF(5-$F$22=0, (VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(5-$F$22=1, (VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(5-$F$22=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(5-$F$22=3, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(5-$F$22=4, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))))))),\n(IF($F$20=6,(IF(6-$F$22=0, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(6-$F$22=1, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(6-$F$22=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(6-$F$22=3, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(6-$F$22=4, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))))))),\n(IF($F$20>6,(IF(7-$F$22=0, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(7-$F$22=1, (VLOOKUP(3,Tablas!$A$73:$B$75,3,TRUE)),\n(IF(7-$F$22=2, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(7-$F$22=3, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(7-$F$22=4, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))))))),\n\n(IF($F$20=3,(IF(3-$F$22=0,0,\n(IF(3-$F$22=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(3-$F$22=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))),\n\n(IF($F$20=2,(IF(2-$F$22=0, 0,\n(IF(2-$F$22=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(2-$F$22=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n         0)))))),\n(IF($F$20=1,(IF(1-$F$22=0, 0,\n(IF(1-$F$22=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),0)))),0))))))))))))))))))))","v":3796},{"$f":"(IF($F$18=1,\n(IF($F$20=0, 0,\n (IF($F$22>$F$20, (VLOOKUP($F$20,Tablas!$A$73:$G$75,4,TRUE)),\n(IF($F$20>4,(IF($F$22=0, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF($F$22=1, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF($F$22=2, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)))))))),\n(IF($F$20=4,(IF(4-$F$22=0,(VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(4-$F$22=1,(VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(4-$F$22=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)))))))),\n(IF($F$20=3,(IF(3-$F$22=0,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(3-$F$22=1,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(3-$F$22=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)))))))),\n\n(IF($F$20=2,(IF(2-$F$22=0, 0,\n(IF(2-$F$22=1,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(2-$F$22=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n         0)))))),\n(IF($F$20=1,(IF(1-$F$22=0, 0,\n(IF(1-$F$22=1,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),0)))),0)))))))))))))),\n(IF($F$20=0, 0,\n (IF($F$22>$F$20, (VLOOKUP($F$20,Tablas!$A$73:$G$75,4,TRUE)),\n(IF($F$20=4,(IF(4-$F$22=0, 0,\n(IF(4-$F$22=1, (VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(4-$F$22=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(4-$F$22=3, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(4-$F$22=4, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n0)))))))))),\n(IF($F$20=5,(IF(5-$F$22=0, (VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(5-$F$22=1, (VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(5-$F$22=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(5-$F$22=3, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(5-$F$22=4, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)))))))))))),\n(IF($F$20=6,(IF(6-$F$22=0, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(6-$F$22=1, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(6-$F$22=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(6-$F$22=3, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(6-$F$22=4, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)))))))))))),\n(IF($F$20>6,(IF(7-$F$22=0, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(7-$F$22=1, (VLOOKUP(3,Tablas!$A$73:$B$75,4,TRUE)),\n(IF(7-$F$22=2, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(7-$F$22=3, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(7-$F$22=4, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)))))))))))),\n\n(IF($F$20=3,(IF(3-$F$22=0,0,\n(IF(3-$F$22=1,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(3-$F$22=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)))))))),\n\n(IF($F$20=2,(IF(2-$F$22=0, 0,\n(IF(2-$F$22=1,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(2-$F$22=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n         0)))))),\n(IF($F$20=1,(IF(1-$F$22=0, 0,\n(IF(1-$F$22=1,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),0)))),0))))))))))))))))))))","v":3328},{"$f":"(IF($F$18=1,\n(IF($F$20=0, 0,\n (IF($F$22>$F$20, (VLOOKUP($F$20,Tablas!$A$73:$G$75,5,TRUE)),\n(IF($F$20>4,(IF($F$22=0, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF($F$22=1, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF($F$22=2, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)))))))),\n(IF($F$20=4,(IF(4-$F$22=0,(VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(4-$F$22=1,(VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(4-$F$22=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)))))))),\n(IF($F$20=3,(IF(3-$F$22=0,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(3-$F$22=1,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(3-$F$22=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)))))))),\n\n(IF($F$20=2,(IF(2-$F$22=0, 0,\n(IF(2-$F$22=1,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(2-$F$22=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n         0)))))),\n(IF($F$20=1,(IF(1-$F$22=0, 0,\n(IF(1-$F$22=1,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),0)))),0)))))))))))))),\n(IF($F$20=0, 0,\n (IF($F$22>$F$20, (VLOOKUP($F$20,Tablas!$A$73:$G$75,5,TRUE)),\n(IF($F$20=4,(IF(4-$F$22=0, 0,\n(IF(4-$F$22=1, (VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(4-$F$22=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(4-$F$22=3, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(4-$F$22=4, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n0)))))))))),\n(IF($F$20=5,(IF(5-$F$22=0, (VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(5-$F$22=1, (VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(5-$F$22=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(5-$F$22=3, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(5-$F$22=4, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)))))))))))),\n(IF($F$20=6,(IF(6-$F$22=0, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(6-$F$22=1, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(6-$F$22=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(6-$F$22=3, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(6-$F$22=4, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)))))))))))),\n(IF($F$20>6,(IF(7-$F$22=0, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(7-$F$22=1, (VLOOKUP(3,Tablas!$A$73:$B$75,4,TRUE)),\n(IF(7-$F$22=2, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(7-$F$22=3, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(7-$F$22=4, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)))))))))))),\n\n(IF($F$20=3,(IF(3-$F$22=0,0,\n(IF(3-$F$22=1,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(3-$F$22=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)))))))),\n\n(IF($F$20=2,(IF(2-$F$22=0, 0,\n(IF(2-$F$22=1,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(2-$F$22=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n         0)))))),\n(IF($F$20=1,(IF(1-$F$22=0, 0,\n(IF(1-$F$22=1,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),0)))),0))))))))))))))))))))","v":2819},{"$f":"(IF($F$18=1,\n(IF($F$20=0, 0,\n (IF($F$22>$F$20, (VLOOKUP($F$20,Tablas!$A$73:$G$75,6,TRUE)),\n(IF($F$20>4,(IF($F$22=0, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF($F$22=1, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF($F$22=2, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)))))))),\n(IF($F$20=4,(IF(4-$F$22=0,(VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(4-$F$22=1,(VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(4-$F$22=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)))))))),\n(IF($F$20=3,(IF(3-$F$22=0,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(3-$F$22=1,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(3-$F$22=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)))))))),\n\n(IF($F$20=2,(IF(2-$F$22=0, 0,\n(IF(2-$F$22=1,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(2-$F$22=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n         0)))))),\n(IF($F$20=1,(IF(1-$F$22=0, 0,\n(IF(1-$F$22=1,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),0)))),0)))))))))))))),\n(IF($F$20=0, 0,\n (IF($F$22>$F$20, (VLOOKUP($F$20,Tablas!$A$73:$G$75,6,TRUE)),\n(IF($F$20=4,(IF(4-$F$22=0, 0,\n(IF(4-$F$22=1, (VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(4-$F$22=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(4-$F$22=3, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(4-$F$22=4, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n0)))))))))),\n(IF($F$20=5,(IF(5-$F$22=0, (VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(5-$F$22=1, (VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(5-$F$22=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(5-$F$22=3, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(5-$F$22=4, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)))))))))))),\n(IF($F$20=6,(IF(6-$F$22=0, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(6-$F$22=1, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(6-$F$22=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(6-$F$22=3, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(6-$F$22=4, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)))))))))))),\n(IF($F$20>6,(IF(7-$F$22=0, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(7-$F$22=1, (VLOOKUP(3,Tablas!$A$73:$B$75,3,TRUE)),\n(IF(7-$F$22=2, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(7-$F$22=3, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(7-$F$22=4, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)))))))))))),\n\n(IF($F$20=3,(IF(3-$F$22=0,0,\n(IF(3-$F$22=1,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(3-$F$22=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)))))))),\n\n(IF($F$20=2,(IF(2-$F$22=0, 0,\n(IF(2-$F$22=1,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(2-$F$22=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n         0)))))),\n(IF($F$20=1,(IF(1-$F$22=0, 0,\n(IF(1-$F$22=1,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),0)))),0))))))))))))))))))))","v":2446},{"$f":"(IF($F$18=1,\n(IF($F$20=0, 0,\n (IF($F$22>$F$20, (VLOOKUP($F$20,Tablas!$A$73:$G$75,7,TRUE)),\n(IF($F$20>4,(IF($F$22=0, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF($F$22=1, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF($F$22=2, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))),\n(IF($F$20=4,(IF(4-$F$22=0,(VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(4-$F$22=1,(VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(4-$F$22=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))),\n(IF($F$20=3,(IF(3-$F$22=0,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(3-$F$22=1,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(3-$F$22=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))),\n\n(IF($F$20=2,(IF(2-$F$22=0, 0,\n(IF(2-$F$22=1,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(2-$F$22=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n         0)))))),\n(IF($F$20=1,(IF(1-$F$22=0, 0,\n(IF(1-$F$22=1,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),0)))),0)))))))))))))),\n(IF($F$20=0, 0,\n (IF($F$22>$F$20, (VLOOKUP($F$20,Tablas!$A$73:$G$75,7,TRUE)),\n(IF($F$20=4,(IF(4-$F$22=0, 0,\n(IF(4-$F$22=1, (VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(4-$F$22=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(4-$F$22=3, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(4-$F$22=4, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n0)))))))))),\n(IF($F$20=5,(IF(5-$F$22=0, (VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(5-$F$22=1, (VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(5-$F$22=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(5-$F$22=3, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(5-$F$22=4, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))))))),\n(IF($F$20=6,(IF(6-$F$22=0, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(6-$F$22=1, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(6-$F$22=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(6-$F$22=3, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(6-$F$22=4, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))))))),\n(IF($F$20>6,(IF(7-$F$22=0, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(7-$F$22=1, (VLOOKUP(3,Tablas!$A$73:$B$75,7,TRUE)),\n(IF(7-$F$22=2, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(7-$F$22=3, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(7-$F$22=4, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))))))),\n\n(IF($F$20=3,(IF(3-$F$22=0,0,\n(IF(3-$F$22=1,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(3-$F$22=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))),\n\n(IF($F$20=2,(IF(2-$F$22=0, 0,\n(IF(2-$F$22=1,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(2-$F$22=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n         0)))))),\n(IF($F$20=1,(IF(1-$F$22=0, 0,\n(IF(1-$F$22=1,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),0)))),0))))))))))))))))))))","v":1898}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G29:G31)","v":29428},{"$f":"SUM(H29:H31)","v":25797},{"$f":"SUM(I29:I31)","v":21317},{"$f":"SUM(J29:J31)","v":18485},{"$f":"SUM(K29:K31)","v":14339}]
[null,null,null,null,"Ajuste por variante con coaseguro fuera del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$H$20,G32*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$20,H32*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$20,I32*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$20,J32*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$20,K32*-25%,0)","v":0}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G32+G34)*0%","v":0},{"$f":"(H32+H34)*0%","v":0},0,0,0]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"SUM(G32:G35)","v":29503},{"$f":"SUM(H32:H35)","v":25872},21392,18560,14414]
[null,null,null,null,"Ahorros en tarifas de prima para niños",null,{"$f":"IF($F$18=1,IF($F$20=0,0,IF($F$22=0,0,IF($F$22=1,(VLOOKUP(1,Tablas!$A$73:$B$75,3,TRUE)),(VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE))))),\nIF($F$20=0,0,IF($F$22=0,0,IF($F$22=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),IF($F$22=2,(VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)), (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))","v":3796},{"$f":"IF($F$18=1,IF($F$20=0,0,IF($F$22=0,0,IF($F$22=1,(VLOOKUP(1,Tablas!$A$73:$B$75,3,TRUE)),(VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE))))),\nIF($F$20=0,0,IF($F$22=0,0,IF($F$22=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),IF($F$22=2,(VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)), (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))","v":3796},{"$f":"IF($F$18=1,IF($F$20=0,0,IF($F$22=0,0,IF($F$22=1,(VLOOKUP(1,Tablas!$A$73:$B$75,3,TRUE)),(VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE))))),\nIF($F$20=0,0,IF($F$22=0,0,IF($F$22=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),IF($F$22=2,(VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)), (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))","v":3796},{"$f":"IF($F$18=1,IF($F$20=0,0,IF($F$22=0,0,IF($F$22=1,(VLOOKUP(1,Tablas!$A$73:$B$75,3,TRUE)),(VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE))))),\nIF($F$20=0,0,IF($F$22=0,0,IF($F$22=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),IF($F$22=2,(VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)), (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))","v":3796},{"$f":"IF($F$18=1,IF($F$20=0,0,IF($F$22=0,0,IF($F$22=1,(VLOOKUP(1,Tablas!$A$73:$B$75,3,TRUE)),(VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE))))),\nIF($F$20=0,0,IF($F$22=0,0,IF($F$22=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),IF($F$22=2,(VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)), (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))","v":3796}]
[]
[null,null,null,null,"Tarifas semi anuales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($J$18,Tablas!$A$455:$G$521,3,TRUE)","v":5661.46},{"$f":"VLOOKUP($J$18,Tablas!$A$455:$G$521,4,TRUE)","v":4962.3900000000003},{"$f":"VLOOKUP($J$18,Tablas!$A$455:$G$521,5,TRUE)","v":4116.51},{"$f":"VLOOKUP($J$18,Tablas!$A$455:$G$521,6,TRUE)","v":3569.02},{"$f":"VLOOKUP($J$18,Tablas!$A$455:$G$521,7,TRUE)","v":2768.7200000000003}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$18=1,0,(VLOOKUP($J$20,Tablas!$A$455:$G$521,3,TRUE)))","v":7923.5},{"$f":"IF($F$18=1,0,(VLOOKUP($J$20,Tablas!$A$455:$G$521,4,TRUE)))","v":6946.18},{"$f":"IF($F$18=1,0,(VLOOKUP($J$20,Tablas!$A$455:$G$521,5,TRUE)))","v":5687.43},{"$f":"IF($F$18=1,0,(VLOOKUP($J$20,Tablas!$A$455:$G$521,6,TRUE)))","v":4931.6500000000005},{"$f":"IF($F$18=1,0,(VLOOKUP($J$20,Tablas!$A$455:$G$521,7,TRUE)))","v":3825.01}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$18=1,\n(IF($F$20=0, 0,\n (IF($F$22>$F$20, (VLOOKUP($F$20,Tablas!$A$522:$G$524,3,TRUE)),\n(IF($F$20>4,(IF($F$22=0, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(IF($F$22=1, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(IF($F$22=2, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)))))))),\n(IF($F$20=4,(IF(4-$F$22=0,(VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(4-$F$22=1,(VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(4-$F$22=2, (VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)))))))),\n(IF($F$20=3,(IF(3-$F$22=0,(VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(3-$F$22=1,(VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(3-$F$22=2, (VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)))))))),\n\n(IF($F$20=2,(IF(2-$F$22=0, 0,\n(IF(2-$F$22=1,(VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(2-$F$22=2, (VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n         0)))))),\n(IF($F$20=1,(IF(1-$F$22=0, 0,\n(IF(1-$F$22=1,(VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),0)))),0)))))))))))))),\n(IF($F$20=0, 0,\n (IF($F$22>$F$20, (VLOOKUP($F$20,Tablas!$A$522:$G$524,3,TRUE)),\n(IF($F$20=4,(IF(4-$F$22=0, 0,\n(IF(4-$F$22=1, (VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(4-$F$22=2, (VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(4-$F$22=3, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(4-$F$22=4, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n0)))))))))),\n(IF($F$20=5,(IF(5-$F$22=0, (VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(5-$F$22=1, (VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(5-$F$22=2, (VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(5-$F$22=3, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(5-$F$22=4, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)))))))))))),\n(IF($F$20=6,(IF(6-$F$22=0, (VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(6-$F$22=1, (VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(6-$F$22=2, (VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(6-$F$22=3, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(6-$F$22=4, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)))))))))))),\n(IF($F$20>6,(IF(7-$F$22=0, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(7-$F$22=1, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(7-$F$22=2, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(7-$F$22=3, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(7-$F$22=4, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)))))))))))),\n\n(IF($F$20=3,(IF(3-$F$22=0,0,\n(IF(3-$F$22=1,(VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(3-$F$22=2, (VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)))))))),\n\n(IF($F$20=2,(IF(2-$F$22=0, 0,\n(IF(2-$F$22=1,(VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(2-$F$22=2, (VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n         0)))))),\n(IF($F$20=1,(IF(1-$F$22=0, 0,\n(IF(1-$F$22=1,(VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),0)))),0)))))))))))))))))))","v":2011.88},{"$f":"IF($F$18=1,\n(IF($F$20=0, 0,\n (IF($F$22>$F$20, (VLOOKUP($F$20,Tablas!$A$522:$G$524,4,TRUE)),\n(IF($F$20>4,(IF($F$22=0, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(IF($F$22=1, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(IF($F$22=2, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)))))))),\n(IF($F$20=4,(IF(4-$F$22=0,(VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(4-$F$22=1,(VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(4-$F$22=2, (VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)))))))),\n(IF($F$20=3,(IF(3-$F$22=0,(VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(3-$F$22=1,(VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(3-$F$22=2, (VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)))))))),\n\n(IF($F$20=2,(IF(2-$F$22=0, 0,\n(IF(2-$F$22=1,(VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(2-$F$22=2, (VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n         0)))))),\n(IF($F$20=1,(IF(1-$F$22=0, 0,\n(IF(1-$F$22=1,(VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),0)))),0)))))))))))))),\n(IF($F$20=0, 0,\n (IF($F$22>$F$20, (VLOOKUP($F$20,Tablas!$A$522:$G$524,4,TRUE)),\n(IF($F$20=4,(IF(4-$F$22=0, 0,\n(IF(4-$F$22=1, (VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(4-$F$22=2, (VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(4-$F$22=3, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(4-$F$22=4, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n0)))))))))),\n(IF($F$20=5,(IF(5-$F$22=0, (VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(5-$F$22=1, (VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(5-$F$22=2, (VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(5-$F$22=3, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(5-$F$22=4, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)))))))))))),\n(IF($F$20=6,(IF(6-$F$22=0, (VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(6-$F$22=1, (VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(6-$F$22=2, (VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(6-$F$22=3, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(6-$F$22=4, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)))))))))))),\n(IF($F$20>6,(IF(7-$F$22=0, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(7-$F$22=1, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(7-$F$22=2, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(7-$F$22=3, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(7-$F$22=4, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)))))))))))),\n\n(IF($F$20=3,(IF(3-$F$22=0,0,\n(IF(3-$F$22=1,(VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(3-$F$22=2, (VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)))))))),\n\n(IF($F$20=2,(IF(2-$F$22=0, 0,\n(IF(2-$F$22=1,(VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(2-$F$22=2, (VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n         0)))))),\n(IF($F$20=1,(IF(1-$F$22=0, 0,\n(IF(1-$F$22=1,(VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),0)))),0)))))))))))))))))))","v":1763.8400000000001},{"$f":"IF($F$18=1,\n(IF($F$20=0, 0,\n (IF($F$22>$F$20, (VLOOKUP($F$20,Tablas!$A$522:$G$524,5,TRUE)),\n(IF($F$20>4,(IF($F$22=0, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(IF($F$22=1, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(IF($F$22=2, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)))))))),\n(IF($F$20=4,(IF(4-$F$22=0,(VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(4-$F$22=1,(VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(4-$F$22=2, (VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)))))))),\n(IF($F$20=3,(IF(3-$F$22=0,(VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(3-$F$22=1,(VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(3-$F$22=2, (VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)))))))),\n\n(IF($F$20=2,(IF(2-$F$22=0, 0,\n(IF(2-$F$22=1,(VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(2-$F$22=2, (VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n         0)))))),\n(IF($F$20=1,(IF(1-$F$22=0, 0,\n(IF(1-$F$22=1,(VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),0)))),0)))))))))))))),\n(IF($F$20=0, 0,\n (IF($F$22>$F$20, (VLOOKUP($F$20,Tablas!$A$522:$G$524,5,TRUE)),\n(IF($F$20=4,(IF(4-$F$22=0, 0,\n(IF(4-$F$22=1, (VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(4-$F$22=2, (VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(4-$F$22=3, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(4-$F$22=4, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n0)))))))))),\n(IF($F$20=5,(IF(5-$F$22=0, (VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(5-$F$22=1, (VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(5-$F$22=2, (VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(5-$F$22=3, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(5-$F$22=4, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)))))))))))),\n(IF($F$20=6,(IF(6-$F$22=0, (VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(6-$F$22=1, (VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(6-$F$22=2, (VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(6-$F$22=3, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(6-$F$22=4, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)))))))))))),\n(IF($F$20>6,(IF(7-$F$22=0, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(7-$F$22=1, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(7-$F$22=2, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(7-$F$22=3, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(7-$F$22=4, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)))))))))))),\n\n(IF($F$20=3,(IF(3-$F$22=0,0,\n(IF(3-$F$22=1,(VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(3-$F$22=2, (VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)))))))),\n\n(IF($F$20=2,(IF(2-$F$22=0, 0,\n(IF(2-$F$22=1,(VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(2-$F$22=2, (VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n         0)))))),\n(IF($F$20=1,(IF(1-$F$22=0, 0,\n(IF(1-$F$22=1,(VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),0)))),0)))))))))))))))))))","v":1494.0700000000002},{"$f":"IF($F$18=1,\n(IF($F$20=0, 0,\n (IF($F$22>$F$20, (VLOOKUP($F$20,Tablas!$A$522:$G$524,6,TRUE)),\n(IF($F$20>4,(IF($F$22=0, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(IF($F$22=1, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(IF($F$22=2, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)))))))),\n(IF($F$20=4,(IF(4-$F$22=0,(VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(4-$F$22=1,(VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(4-$F$22=2, (VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)))))))),\n(IF($F$20=3,(IF(3-$F$22=0,(VLOOKUP(1,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(3-$F$22=1,(VLOOKUP(1,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(3-$F$22=2, (VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)))))))),\n\n(IF($F$20=2,(IF(2-$F$22=0, 0,\n(IF(2-$F$22=1,(VLOOKUP(1,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(2-$F$22=2, (VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n         0)))))),\n(IF($F$20=1,(IF(1-$F$22=0, 0,\n(IF(1-$F$22=1,(VLOOKUP(1,Tablas!$A$522:$G$524,6,TRUE)),0)))),0)))))))))))))),\n(IF($F$20=0, 0,\n (IF($F$22>$F$20, (VLOOKUP($F$20,Tablas!$A$522:$G$524,6,TRUE)),\n(IF($F$20=4,(IF(4-$F$22=0, 0,\n(IF(4-$F$22=1, (VLOOKUP(1,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(4-$F$22=2, (VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(4-$F$22=3, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(4-$F$22=4, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n0)))))))))),\n(IF($F$20=5,(IF(5-$F$22=0, (VLOOKUP(1,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(5-$F$22=1, (VLOOKUP(1,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(5-$F$22=2, (VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(5-$F$22=3, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(5-$F$22=4, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)))))))))))),\n(IF($F$20=6,(IF(6-$F$22=0, (VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(6-$F$22=1, (VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(6-$F$22=2, (VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(6-$F$22=3, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(6-$F$22=4, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)))))))))))),\n(IF($F$20>6,(IF(7-$F$22=0, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(7-$F$22=1, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(7-$F$22=2, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(7-$F$22=3, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(7-$F$22=4, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)))))))))))),\n\n(IF($F$20=3,(IF(3-$F$22=0,0,\n(IF(3-$F$22=1,(VLOOKUP(1,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(3-$F$22=2, (VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)))))))),\n\n(IF($F$20=2,(IF(2-$F$22=0, 0,\n(IF(2-$F$22=1,(VLOOKUP(1,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(2-$F$22=2, (VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n         0)))))),\n(IF($F$20=1,(IF(1-$F$22=0, 0,\n(IF(1-$F$22=1,(VLOOKUP(1,Tablas!$A$522:$G$524,6,TRUE)),0)))),0)))))))))))))))))))","v":1296.3800000000001},{"$f":"IF($F$18=1,\n(IF($F$20=0, 0,\n (IF($F$22>$F$20, (VLOOKUP($F$20,Tablas!$A$522:$G$524,7,TRUE)),\n(IF($F$20>4,(IF($F$22=0, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(IF($F$22=1, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(IF($F$22=2, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)))))))),\n(IF($F$20=4,(IF(4-$F$22=0,(VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(4-$F$22=1,(VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(4-$F$22=2, (VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)))))))),\n(IF($F$20=3,(IF(3-$F$22=0,(VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(3-$F$22=1,(VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(3-$F$22=2, (VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)))))))),\n\n(IF($F$20=2,(IF(2-$F$22=0, 0,\n(IF(2-$F$22=1,(VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(2-$F$22=2, (VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n         0)))))),\n(IF($F$20=1,(IF(1-$F$22=0, 0,\n(IF(1-$F$22=1,(VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),0)))),0)))))))))))))),\n(IF($F$20=0, 0,\n (IF($F$22>$F$20, (VLOOKUP($F$20,Tablas!$A$522:$G$524,7,TRUE)),\n(IF($F$20=4,(IF(4-$F$22=0, 0,\n(IF(4-$F$22=1, (VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(4-$F$22=2, (VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(4-$F$22=3, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(4-$F$22=4, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n0)))))))))),\n(IF($F$20=5,(IF(5-$F$22=0, (VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(5-$F$22=1, (VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(5-$F$22=2, (VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(5-$F$22=3, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(5-$F$22=4, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)))))))))))),\n(IF($F$20=6,(IF(6-$F$22=0, (VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(6-$F$22=1, (VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(6-$F$22=2, (VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(6-$F$22=3, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(6-$F$22=4, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)))))))))))),\n(IF($F$20>6,(IF(7-$F$22=0, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(7-$F$22=1, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(7-$F$22=2, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(7-$F$22=3, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(7-$F$22=4, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)))))))))))),\n\n(IF($F$20=3,(IF(3-$F$22=0,0,\n(IF(3-$F$22=1,(VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(3-$F$22=2, (VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)))))))),\n\n(IF($F$20=2,(IF(2-$F$22=0, 0,\n(IF(2-$F$22=1,(VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(2-$F$22=2, (VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n         0)))))),\n(IF($F$20=1,(IF(1-$F$22=0, 0,\n(IF(1-$F$22=1,(VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),0)))),0)))))))))))))))))))","v":1005.94}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G40:G42)","v":15596.84},{"$f":"SUM(H40:H42)","v":13672.41},{"$f":"SUM(I40:I42)","v":11298.01},{"$f":"SUM(J40:J42)","v":9797.0499999999993},{"$f":"SUM(K40:K42)","v":7599.67}]
[null,null,null,null,"Ajuste por variante con coaseguro fuera del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$H$20,G43*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$20,H43*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$20,I43*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$20,J43*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$20,K43*-25%,0)","v":0}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G43+G45)*0%","v":0},{"$f":"(H43+H45)*0%","v":0},0,0,0]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G43:G46)","v":15671.84},{"$f":"SUM(H43:H46)","v":13747.41},{"$f":"SUM(I43:I46)","v":11373.01},{"$f":"SUM(J43:J46)","v":9872.0499999999993},{"$f":"SUM(K43:K46)","v":7674.67}]
[null,null,null,null,"Costo de segunda cuota",null,{"$f":"SUM(G43:G44)","v":15596.84},{"$f":"SUM(H43:H44)","v":13672.41},11298.01,9797.0499999999993,7599.67]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G47+G48","v":31268.68},{"$f":"H47+H48","v":27419.82},22671.02,{"$f":"J47+J48","v":19669.099999999999},15274.34]
[null,null,null,null,"Ahorros en tarifas de prima para niños",null,{"$f":"IF($F$18=1,IF($F$20=0,0,IF($F$22=0,0,IF($F$22=1,(VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),(VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE))))),\nIF($F$20=0,0,IF($F$22=0,0,IF($F$22=1,(VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),IF($F$22=2,(VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)), (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)))))))","v":2011.88},{"$f":"IF($F$18=1,IF($F$20=0,0,IF($F$22=0,0,IF($F$22=1,(VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),(VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE))))),\nIF($F$20=0,0,IF($F$22=0,0,IF($F$22=1,(VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),IF($F$22=2,(VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)), (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)))))))","v":1763.8400000000001},{"$f":"IF($F$18=1,IF($F$20=0,0,IF($F$22=0,0,IF($F$22=1,(VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),(VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE))))),\nIF($F$20=0,0,IF($F$22=0,0,IF($F$22=1,(VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),IF($F$22=2,(VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)), (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)))))))","v":1494.0700000000002},{"$f":"IF($F$18=1,IF($F$20=0,0,IF($F$22=0,0,IF($F$22=1,(VLOOKUP(1,Tablas!$A$522:$G$524,6,TRUE)),(VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE))))),\nIF($F$20=0,0,IF($F$22=0,0,IF($F$22=1,(VLOOKUP(1,Tablas!$A$522:$G$524,6,TRUE)),IF($F$22=2,(VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)), (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)))))))","v":1296.3800000000001},{"$f":"IF($F$18=1,IF($F$20=0,0,IF($F$22=0,0,IF($F$22=1,(VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),(VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE))))),\nIF($F$20=0,0,IF($F$22=0,0,IF($F$22=1,(VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),IF($F$22=2,(VLOOKUP(2,Tablas!$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$18,Tablas!$A$680:$G$746,3,TRUE)","v":2937.55},{"$f":"VLOOKUP($J$18,Tablas!$A$680:$G$746,4,TRUE)","v":2574.8250000000003},{"$f":"VLOOKUP($J$18,Tablas!$A$680:$G$746,5,TRUE)","v":2135.9250000000002},{"$f":"VLOOKUP($J$18,Tablas!$A$680:$G$746,6,TRUE)","v":1851.8500000000001},{"$f":"VLOOKUP($J$18,Tablas!$A$680:$G$746,7,TRUE)","v":1436.6000000000001}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$18=1,0,(VLOOKUP($J$20,Tablas!$A$680:$G$746,3,TRUE)))","v":4111.25},{"$f":"IF($F$18=1,0,(VLOOKUP($J$20,Tablas!$A$680:$G$746,4,TRUE)))","v":3604.15},{"$f":"IF($F$18=1,0,(VLOOKUP($J$20,Tablas!$A$680:$G$746,5,TRUE)))","v":2951.0250000000001},{"$f":"IF($F$18=1,0,(VLOOKUP($J$20,Tablas!$A$680:$G$746,6,TRUE)))","v":2558.875},{"$f":"IF($F$18=1,0,(VLOOKUP($J$20,Tablas!$A$680:$G$746,7,TRUE)))","v":1984.6750000000002}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$18=1,\n(IF($F$20=0, 0,\n (IF($F$22>$F$20, (VLOOKUP($F$20,Tablas!$A$747:$G$749,3,TRUE)),\n(IF($F$20>4,(IF($F$22=0, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(IF($F$22=1, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(IF($F$22=2, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)))))))),\n(IF($F$20=4,(IF(4-$F$22=0,(VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(4-$F$22=1,(VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(4-$F$22=2, (VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)))))))),\n(IF($F$20=3,(IF(3-$F$22=0,(VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(3-$F$22=1,(VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(3-$F$22=2, (VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)))))))),\n\n(IF($F$20=2,(IF(2-$F$22=0, 0,\n(IF(2-$F$22=1,(VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(2-$F$22=2, (VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n         0)))))),\n(IF($F$20=1,(IF(1-$F$22=0, 0,\n(IF(1-$F$22=1,(VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),0)))),0)))))))))))))),\n(IF($F$20=0, 0,\n (IF($F$22>$F$20, (VLOOKUP($F$20,Tablas!$A$747:$G$749,3,TRUE)),\n(IF($F$20=4,(IF(4-$F$22=0, 0,\n(IF(4-$F$22=1, (VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(4-$F$22=2, (VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(4-$F$22=3, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(4-$F$22=4, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n0)))))))))),\n(IF($F$20=5,(IF(5-$F$22=0, (VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(5-$F$22=1, (VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(5-$F$22=2, (VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(5-$F$22=3, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(5-$F$22=4, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)))))))))))),\n(IF($F$20=6,(IF(6-$F$22=0, (VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(6-$F$22=1, (VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(6-$F$22=2, (VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(6-$F$22=3, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(6-$F$22=4, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)))))))))))),\n(IF($F$20>6,(IF(7-$F$22=0, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(7-$F$22=1, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(7-$F$22=2, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(7-$F$22=3, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(7-$F$22=4, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)))))))))))),\n\n(IF($F$20=3,(IF(3-$F$22=0,0,\n(IF(3-$F$22=1,(VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(3-$F$22=2, (VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)))))))),\n\n(IF($F$20=2,(IF(2-$F$22=0, 0,\n(IF(2-$F$22=1,(VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(2-$F$22=2, (VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n         0)))))),\n(IF($F$20=1,(IF(1-$F$22=0, 0,\n(IF(1-$F$22=1,(VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),0)))),0)))))))))))))))))))","v":1043.9000000000001},{"$f":"IF($F$18=1,\n(IF($F$20=0, 0,\n (IF($F$22>$F$20, (VLOOKUP($F$20,Tablas!$A$747:$G$749,4,TRUE)),\n(IF($F$20>4,(IF($F$22=0, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(IF($F$22=1, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(IF($F$22=2, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)))))))),\n(IF($F$20=4,(IF(4-$F$22=0,(VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(4-$F$22=1,(VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(4-$F$22=2, (VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)))))))),\n(IF($F$20=3,(IF(3-$F$22=0,(VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(3-$F$22=1,(VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(3-$F$22=2, (VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)))))))),\n\n(IF($F$20=2,(IF(2-$F$22=0, 0,\n(IF(2-$F$22=1,(VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(2-$F$22=2, (VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n         0)))))),\n(IF($F$20=1,(IF(1-$F$22=0, 0,\n(IF(1-$F$22=1,(VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),0)))),0)))))))))))))),\n(IF($F$20=0, 0,\n (IF($F$22>$F$20, (VLOOKUP($F$20,Tablas!$A$747:$G$749,4,TRUE)),\n(IF($F$20=4,(IF(4-$F$22=0, 0,\n(IF(4-$F$22=1, (VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(4-$F$22=2, (VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(4-$F$22=3, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(4-$F$22=4, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n0)))))))))),\n(IF($F$20=5,(IF(5-$F$22=0, (VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(5-$F$22=1, (VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(5-$F$22=2, (VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(5-$F$22=3, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(5-$F$22=4, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)))))))))))),\n(IF($F$20=6,(IF(6-$F$22=0, (VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(6-$F$22=1, (VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(6-$F$22=2, (VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(6-$F$22=3, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(6-$F$22=4, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)))))))))))),\n(IF($F$20>6,(IF(7-$F$22=0, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(7-$F$22=1, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(7-$F$22=2, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(7-$F$22=3, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(7-$F$22=4, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)))))))))))),\n\n(IF($F$20=3,(IF(3-$F$22=0,0,\n(IF(3-$F$22=1,(VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(3-$F$22=2, (VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)))))))),\n\n(IF($F$20=2,(IF(2-$F$22=0, 0,\n(IF(2-$F$22=1,(VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(2-$F$22=2, (VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n         0)))))),\n(IF($F$20=1,(IF(1-$F$22=0, 0,\n(IF(1-$F$22=1,(VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),0)))),0)))))))))))))))))))","v":915.2},{"$f":"IF($F$18=1,\n(IF($F$20=0, 0,\n (IF($F$22>$F$20, (VLOOKUP($F$20,Tablas!$A$747:$G$749,5,TRUE)),\n(IF($F$20>4,(IF($F$22=0, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(IF($F$22=1, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(IF($F$22=2, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)))))))),\n(IF($F$20=4,(IF(4-$F$22=0,(VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(4-$F$22=1,(VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(4-$F$22=2, (VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)))))))),\n(IF($F$20=3,(IF(3-$F$22=0,(VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(3-$F$22=1,(VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(3-$F$22=2, (VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)))))))),\n\n(IF($F$20=2,(IF(2-$F$22=0, 0,\n(IF(2-$F$22=1,(VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(2-$F$22=2, (VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n         0)))))),\n(IF($F$20=1,(IF(1-$F$22=0, 0,\n(IF(1-$F$22=1,(VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),0)))),0)))))))))))))),\n(IF($F$20=0, 0,\n (IF($F$22>$F$20, (VLOOKUP($F$20,Tablas!$A$747:$G$749,5,TRUE)),\n(IF($F$20=4,(IF(4-$F$22=0, 0,\n(IF(4-$F$22=1, (VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(4-$F$22=2, (VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(4-$F$22=3, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(4-$F$22=4, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n0)))))))))),\n(IF($F$20=5,(IF(5-$F$22=0, (VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(5-$F$22=1, (VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(5-$F$22=2, (VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(5-$F$22=3, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(5-$F$22=4, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)))))))))))),\n(IF($F$20=6,(IF(6-$F$22=0, (VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(6-$F$22=1, (VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(6-$F$22=2, (VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(6-$F$22=3, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(6-$F$22=4, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)))))))))))),\n(IF($F$20>6,(IF(7-$F$22=0, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(7-$F$22=1, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(7-$F$22=2, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(7-$F$22=3, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(7-$F$22=4, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)))))))))))),\n\n(IF($F$20=3,(IF(3-$F$22=0,0,\n(IF(3-$F$22=1,(VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(3-$F$22=2, (VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)))))))),\n\n(IF($F$20=2,(IF(2-$F$22=0, 0,\n(IF(2-$F$22=1,(VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(2-$F$22=2, (VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n         0)))))),\n(IF($F$20=1,(IF(1-$F$22=0, 0,\n(IF(1-$F$22=1,(VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),0)))),0)))))))))))))))))))","v":775.22500000000002},{"$f":"IF($F$18=1,\n(IF($F$20=0, 0,\n (IF($F$22>$F$20, (VLOOKUP($F$20,Tablas!$A$747:$G$749,6,TRUE)),\n(IF($F$20>4,(IF($F$22=0, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(IF($F$22=1, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(IF($F$22=2, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)))))))),\n(IF($F$20=4,(IF(4-$F$22=0,(VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(4-$F$22=1,(VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(4-$F$22=2, (VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)))))))),\n(IF($F$20=3,(IF(3-$F$22=0,(VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(3-$F$22=1,(VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(3-$F$22=2, (VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)))))))),\n\n(IF($F$20=2,(IF(2-$F$22=0, 0,\n(IF(2-$F$22=1,(VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(2-$F$22=2, (VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n         0)))))),\n(IF($F$20=1,(IF(1-$F$22=0, 0,\n(IF(1-$F$22=1,(VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),0)))),0)))))))))))))),\n(IF($F$20=0, 0,\n (IF($F$22>$F$20, (VLOOKUP($F$20,Tablas!$A$747:$G$749,6,TRUE)),\n(IF($F$20=4,(IF(4-$F$22=0, 0,\n(IF(4-$F$22=1, (VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(4-$F$22=2, (VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(4-$F$22=3, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(4-$F$22=4, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n0)))))))))),\n(IF($F$20=5,(IF(5-$F$22=0, (VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(5-$F$22=1, (VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(5-$F$22=2, (VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(5-$F$22=3, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(5-$F$22=4, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)))))))))))),\n(IF($F$20=6,(IF(6-$F$22=0, (VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(6-$F$22=1, (VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(6-$F$22=2, (VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(6-$F$22=3, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(6-$F$22=4, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)))))))))))),\n(IF($F$20>6,(IF(7-$F$22=0, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(7-$F$22=1, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(7-$F$22=2, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(7-$F$22=3, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(7-$F$22=4, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)))))))))))),\n\n(IF($F$20=3,(IF(3-$F$22=0,0,\n(IF(3-$F$22=1,(VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(3-$F$22=2, (VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)))))))),\n\n(IF($F$20=2,(IF(2-$F$22=0, 0,\n(IF(2-$F$22=1,(VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(2-$F$22=2, (VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n         0)))))),\n(IF($F$20=1,(IF(1-$F$22=0, 0,\n(IF(1-$F$22=1,(VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),0)))),0)))))))))))))))))))","v":672.65000000000009},{"$f":"IF($F$18=1,\n(IF($F$20=0, 0,\n (IF($F$22>$F$20, (VLOOKUP($F$20,Tablas!$A$747:$G$749,7,TRUE)),\n(IF($F$20>4,(IF($F$22=0, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(IF($F$22=1, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(IF($F$22=2, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)))))))),\n(IF($F$20=4,(IF(4-$F$22=0,(VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(4-$F$22=1,(VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(4-$F$22=2, (VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)))))))),\n(IF($F$20=3,(IF(3-$F$22=0,(VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(3-$F$22=1,(VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(3-$F$22=2, (VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)))))))),\n\n(IF($F$20=2,(IF(2-$F$22=0, 0,\n(IF(2-$F$22=1,(VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(2-$F$22=2, (VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n         0)))))),\n(IF($F$20=1,(IF(1-$F$22=0, 0,\n(IF(1-$F$22=1,(VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),0)))),0)))))))))))))),\n(IF($F$20=0, 0,\n (IF($F$22>$F$20, (VLOOKUP($F$20,Tablas!$A$747:$G$749,7,TRUE)),\n(IF($F$20=4,(IF(4-$F$22=0, 0,\n(IF(4-$F$22=1, (VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(4-$F$22=2, (VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(4-$F$22=3, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(4-$F$22=4, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n0)))))))))),\n(IF($F$20=5,(IF(5-$F$22=0, (VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(5-$F$22=1, (VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(5-$F$22=2, (VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(5-$F$22=3, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(5-$F$22=4, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)))))))))))),\n(IF($F$20=6,(IF(6-$F$22=0, (VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(6-$F$22=1, (VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(6-$F$22=2, (VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(6-$F$22=3, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(6-$F$22=4, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)))))))))))),\n(IF($F$20>6,(IF(7-$F$22=0, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(7-$F$22=1, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(7-$F$22=2, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(7-$F$22=3, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(7-$F$22=4, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)))))))))))),\n\n(IF($F$20=3,(IF(3-$F$22=0,0,\n(IF(3-$F$22=1,(VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(3-$F$22=2, (VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)))))))),\n\n(IF($F$20=2,(IF(2-$F$22=0, 0,\n(IF(2-$F$22=1,(VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(2-$F$22=2, (VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n         0)))))),\n(IF($F$20=1,(IF(1-$F$22=0, 0,\n(IF(1-$F$22=1,(VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),0)))),0)))))))))))))))))))","v":521.95000000000005}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G53:G55)","v":8092.7000000000007},{"$f":"SUM(H53:H55)","v":7094.1750000000002},{"$f":"SUM(I53:I55)","v":5862.1750000000011},{"$f":"SUM(J53:J55)","v":5083.375},{"$f":"SUM(K53:K55)","v":3943.2250000000004}]
[null,null,null,null,"Ajuste por variante con coaseguro fuera del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$H$20,G56*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$20,H56*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$20,I56*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$20,J56*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$20,K56*-25%,0)","v":0}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G56+G58)*0%","v":0},{"$f":"(H56+H58)*0%","v":0},0,0,0]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G56:G59)","v":8167.7000000000007},{"$f":"SUM(H56:H59)","v":7169.1750000000002},{"$f":"SUM(I56:I59)","v":5937.1750000000011},{"$f":"SUM(J56:J59)","v":5158.375},{"$f":"SUM(K56:K59)","v":4018.2250000000004}]
[null,null,null,null,"Costo de tarifa trimestral 2 a 4",null,{"$f":"SUM(G56:G57)","v":8092.7000000000007},{"$f":"SUM(H56:H57)","v":7094.1750000000002},5862.1750000000011,5083.375,3943.2250000000004]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G60+(G61*3)","v":32445.800000000003},{"$f":"H60+(H61*3)","v":28451.7},23523.700000000004,{"$f":"J60+(J61*3)","v":20408.5},15847.900000000001]
[null,null,null,null,"Ahorros en tarifas de prima para niños",null,{"$f":"IF($F$18=1,IF($F$20=0,0,IF($F$22=0,0,IF($F$22=1,(VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),(VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE))))),\nIF($F$20=0,0,IF($F$22=0,0,IF($F$22=1,(VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),IF($F$22=2,(VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)), (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)))))))","v":1043.9000000000001},{"$f":"IF($F$18=1,IF($F$20=0,0,IF($F$22=0,0,IF($F$22=1,(VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),(VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE))))),\nIF($F$20=0,0,IF($F$22=0,0,IF($F$22=1,(VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),IF($F$22=2,(VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)), (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)))))))","v":915.2},{"$f":"IF($F$18=1,IF($F$20=0,0,IF($F$22=0,0,IF($F$22=1,(VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),(VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE))))),\nIF($F$20=0,0,IF($F$22=0,0,IF($F$22=1,(VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),IF($F$22=2,(VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)), (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)))))))","v":775.22500000000002},{"$f":"IF($F$18=1,IF($F$20=0,0,IF($F$22=0,0,IF($F$22=1,(VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),(VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE))))),\nIF($F$20=0,0,IF($F$22=0,0,IF($F$22=1,(VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),IF($F$22=2,(VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)), (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)))))))","v":672.65000000000009},{"$f":"IF($F$18=1,IF($F$20=0,0,IF($F$22=0,0,IF($F$22=1,(VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),(VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE))))),\nIF($F$20=0,0,IF($F$22=0,0,IF($F$22=1,(VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),IF($F$22=2,(VLOOKUP(2,Tablas!$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$18,Tablas!$A$80:$G$146,3,TRUE)","v":996.98666666666668},{"$f":"VLOOKUP($J$18,Tablas!$A$80:$G$146,4,TRUE)","v":873.88},{"$f":"VLOOKUP($J$18,Tablas!$A$80:$G$146,5,TRUE)","v":724.92000000000007},{"$f":"VLOOKUP($J$18,Tablas!$A$80:$G$146,6,TRUE)","v":628.50666666666666},{"$f":"VLOOKUP($J$18,Tablas!$A$80:$G$146,7,TRUE)","v":487.57333333333338}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$18=1,0,(VLOOKUP($J$20,Tablas!$A$80:$G$146,3,TRUE)))","v":1395.3333333333335},{"$f":"IF($F$18=1,0,(VLOOKUP($J$20,Tablas!$A$80:$G$146,4,TRUE)))","v":1223.2266666666667},{"$f":"IF($F$18=1,0,(VLOOKUP($J$20,Tablas!$A$80:$G$146,5,TRUE)))","v":1001.5600000000001},{"$f":"IF($F$18=1,0,(VLOOKUP($J$20,Tablas!$A$80:$G$146,6,TRUE)))","v":868.4666666666667},{"$f":"IF($F$18=1,0,(VLOOKUP($J$20,Tablas!$A$80:$G$146,7,TRUE)))","v":673.5866666666667}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$18=1,\n(IF($F$20=0, 0,\n (IF($F$22>$F$20, (VLOOKUP($F$20,Tablas!$A$147:$G$149,3,TRUE)),\n(IF($F$20>4,(IF($F$22=0, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(IF($F$22=1, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(IF($F$22=2, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)))))))),\n(IF($F$20=4,(IF(4-$F$22=0,(VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(4-$F$22=1,(VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(4-$F$22=2, (VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)))))))),\n(IF($F$20=3,(IF(3-$F$22=0,(VLOOKUP(1,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(3-$F$22=1,(VLOOKUP(1,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(3-$F$22=2, (VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)))))))),\n\n(IF($F$20=2,(IF(2-$F$22=0, 0,\n(IF(2-$F$22=1,(VLOOKUP(1,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(2-$F$22=2, (VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n         0)))))),\n(IF($F$20=1,(IF(1-$F$22=0, 0,\n(IF(1-$F$22=1,(VLOOKUP(1,Tablas!$A$147:$G$149,3,TRUE)),0)))),0)))))))))))))),\n(IF($F$20=0, 0,\n (IF($F$22>$F$20, (VLOOKUP($F$20,Tablas!$A$147:$G$149,3,TRUE)),\n(IF($F$20=4,(IF(4-$F$22=0, 0,\n(IF(4-$F$22=1, (VLOOKUP(1,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(4-$F$22=2, (VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(4-$F$22=3, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(4-$F$22=4, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n0)))))))))),\n(IF($F$20=5,(IF(5-$F$22=0, (VLOOKUP(1,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(5-$F$22=1, (VLOOKUP(1,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(5-$F$22=2, (VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(5-$F$22=3, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(5-$F$22=4, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)))))))))))),\n(IF($F$20=6,(IF(6-$F$22=0, (VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(6-$F$22=1, (VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(6-$F$22=2, (VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(6-$F$22=3, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(6-$F$22=4, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)))))))))))),\n(IF($F$20>6,(IF(7-$F$22=0, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(7-$F$22=1, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(7-$F$22=2, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(7-$F$22=3, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(7-$F$22=4, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)))))))))))),\n\n(IF($F$20=3,(IF(3-$F$22=0,0,\n(IF(3-$F$22=1,(VLOOKUP(1,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(3-$F$22=2, (VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)))))))),\n\n(IF($F$20=2,(IF(2-$F$22=0, 0,\n(IF(2-$F$22=1,(VLOOKUP(1,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(2-$F$22=2, (VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n         0)))))),\n(IF($F$20=1,(IF(1-$F$22=0, 0,\n(IF(1-$F$22=1,(VLOOKUP(1,Tablas!$A$147:$G$149,3,TRUE)),0)))),0)))))))))))))))))))","v":354.29333333333335},{"$f":"IF($F$18=1,\n(IF($F$20=0, 0,\n (IF($F$22>$F$20, (VLOOKUP($F$20,Tablas!$A$147:$G$149,4,TRUE)),\n(IF($F$20>4,(IF($F$22=0, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(IF($F$22=1, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(IF($F$22=2, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)))))))),\n(IF($F$20=4,(IF(4-$F$22=0,(VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(4-$F$22=1,(VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(4-$F$22=2, (VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)))))))),\n(IF($F$20=3,(IF(3-$F$22=0,(VLOOKUP(1,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(3-$F$22=1,(VLOOKUP(1,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(3-$F$22=2, (VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)))))))),\n\n(IF($F$20=2,(IF(2-$F$22=0, 0,\n(IF(2-$F$22=1,(VLOOKUP(1,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(2-$F$22=2, (VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n         0)))))),\n(IF($F$20=1,(IF(1-$F$22=0, 0,\n(IF(1-$F$22=1,(VLOOKUP(1,Tablas!$A$147:$G$149,4,TRUE)),0)))),0)))))))))))))),\n(IF($F$20=0, 0,\n (IF($F$22>$F$20, (VLOOKUP($F$20,Tablas!$A$147:$G$149,4,TRUE)),\n(IF($F$20=4,(IF(4-$F$22=0, 0,\n(IF(4-$F$22=1, (VLOOKUP(1,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(4-$F$22=2, (VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(4-$F$22=3, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(4-$F$22=4, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n0)))))))))),\n(IF($F$20=5,(IF(5-$F$22=0, (VLOOKUP(1,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(5-$F$22=1, (VLOOKUP(1,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(5-$F$22=2, (VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(5-$F$22=3, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(5-$F$22=4, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)))))))))))),\n(IF($F$20=6,(IF(6-$F$22=0, (VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(6-$F$22=1, (VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(6-$F$22=2, (VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(6-$F$22=3, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(6-$F$22=4, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)))))))))))),\n(IF($F$20>6,(IF(7-$F$22=0, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(7-$F$22=1, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(7-$F$22=2, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(7-$F$22=3, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(7-$F$22=4, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)))))))))))),\n\n(IF($F$20=3,(IF(3-$F$22=0,0,\n(IF(3-$F$22=1,(VLOOKUP(1,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(3-$F$22=2, (VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)))))))),\n\n(IF($F$20=2,(IF(2-$F$22=0, 0,\n(IF(2-$F$22=1,(VLOOKUP(1,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(2-$F$22=2, (VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n         0)))))),\n(IF($F$20=1,(IF(1-$F$22=0, 0,\n(IF(1-$F$22=1,(VLOOKUP(1,Tablas!$A$147:$G$149,4,TRUE)),0)))),0)))))))))))))))))))","v":310.61333333333334},{"$f":"IF($F$18=1,\n(IF($F$20=0, 0,\n (IF($F$22>$F$20, (VLOOKUP($F$20,Tablas!$A$147:$G$149,5,TRUE)),\n(IF($F$20>4,(IF($F$22=0, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(IF($F$22=1, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(IF($F$22=2, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)))))))),\n(IF($F$20=4,(IF(4-$F$22=0,(VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(4-$F$22=1,(VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(4-$F$22=2, (VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)))))))),\n(IF($F$20=3,(IF(3-$F$22=0,(VLOOKUP(1,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(3-$F$22=1,(VLOOKUP(1,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(3-$F$22=2, (VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)))))))),\n\n(IF($F$20=2,(IF(2-$F$22=0, 0,\n(IF(2-$F$22=1,(VLOOKUP(1,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(2-$F$22=2, (VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n         0)))))),\n(IF($F$20=1,(IF(1-$F$22=0, 0,\n(IF(1-$F$22=1,(VLOOKUP(1,Tablas!$A$147:$G$149,5,TRUE)),0)))),0)))))))))))))),\n(IF($F$20=0, 0,\n (IF($F$22>$F$20, (VLOOKUP($F$20,Tablas!$A$147:$G$149,5,TRUE)),\n(IF($F$20=4,(IF(4-$F$22=0, 0,\n(IF(4-$F$22=1, (VLOOKUP(1,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(4-$F$22=2, (VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(4-$F$22=3, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(4-$F$22=4, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n0)))))))))),\n(IF($F$20=5,(IF(5-$F$22=0, (VLOOKUP(1,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(5-$F$22=1, (VLOOKUP(1,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(5-$F$22=2, (VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(5-$F$22=3, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(5-$F$22=4, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)))))))))))),\n(IF($F$20=6,(IF(6-$F$22=0, (VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(6-$F$22=1, (VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(6-$F$22=2, (VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(6-$F$22=3, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(6-$F$22=4, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)))))))))))),\n(IF($F$20>6,(IF(7-$F$22=0, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(7-$F$22=1, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(7-$F$22=2, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(7-$F$22=3, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(7-$F$22=4, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)))))))))))),\n\n(IF($F$20=3,(IF(3-$F$22=0,0,\n(IF(3-$F$22=1,(VLOOKUP(1,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(3-$F$22=2, (VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)))))))),\n\n(IF($F$20=2,(IF(2-$F$22=0, 0,\n(IF(2-$F$22=1,(VLOOKUP(1,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(2-$F$22=2, (VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n         0)))))),\n(IF($F$20=1,(IF(1-$F$22=0, 0,\n(IF(1-$F$22=1,(VLOOKUP(1,Tablas!$A$147:$G$149,5,TRUE)),0)))),0)))))))))))))))))))","v":263.10666666666668},{"$f":"IF($F$18=1,\n(IF($F$20=0, 0,\n (IF($F$22>$F$20, (VLOOKUP($F$20,Tablas!$A$147:$G$149,6,TRUE)),\n(IF($F$20>4,(IF($F$22=0, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(IF($F$22=1, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(IF($F$22=2, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)))))))),\n(IF($F$20=4,(IF(4-$F$22=0,(VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(4-$F$22=1,(VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(4-$F$22=2, (VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)))))))),\n(IF($F$20=3,(IF(3-$F$22=0,(VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(3-$F$22=1,(VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(3-$F$22=2, (VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)))))))),\n\n(IF($F$20=2,(IF(2-$F$22=0, 0,\n(IF(2-$F$22=1,(VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(2-$F$22=2, (VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n         0)))))),\n(IF($F$20=1,(IF(1-$F$22=0, 0,\n(IF(1-$F$22=1,(VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),0)))),0)))))))))))))),\n(IF($F$20=0, 0,\n (IF($F$22>$F$20, (VLOOKUP($F$20,Tablas!$A$147:$G$149,6,TRUE)),\n(IF($F$20=4,(IF(4-$F$22=0, 0,\n(IF(4-$F$22=1, (VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(4-$F$22=2, (VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(4-$F$22=3, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(4-$F$22=4, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n0)))))))))),\n(IF($F$20=5,(IF(5-$F$22=0, (VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(5-$F$22=1, (VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(5-$F$22=2, (VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(5-$F$22=3, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(5-$F$22=4, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)))))))))))),\n(IF($F$20=6,(IF(6-$F$22=0, (VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(6-$F$22=1, (VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(6-$F$22=2, (VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(6-$F$22=3, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(6-$F$22=4, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)))))))))))),\n(IF($F$20>6,(IF(7-$F$22=0, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(7-$F$22=1, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(7-$F$22=2, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(7-$F$22=3, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(7-$F$22=4, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)))))))))))),\n\n(IF($F$20=3,(IF(3-$F$22=0,0,\n(IF(3-$F$22=1,(VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(3-$F$22=2, (VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)))))))),\n\n(IF($F$20=2,(IF(2-$F$22=0, 0,\n(IF(2-$F$22=1,(VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(2-$F$22=2, (VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n         0)))))),\n(IF($F$20=1,(IF(1-$F$22=0, 0,\n(IF(1-$F$22=1,(VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),0)))),0)))))))))))))))))))","v":228.29333333333335},{"$f":"IF($F$18=1,\n(IF($F$20=0, 0,\n (IF($F$22>$F$20, (VLOOKUP($F$20,Tablas!$A$147:$G$149,7,TRUE)),\n(IF($F$20>4,(IF($F$22=0, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n(IF($F$22=1, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n(IF($F$22=2, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)))))))),\n(IF($F$20=4,(IF(4-$F$22=0,(VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(4-$F$22=1,(VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(4-$F$22=2, (VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)))))))),\n(IF($F$20=3,(IF(3-$F$22=0,(VLOOKUP(1,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(3-$F$22=1,(VLOOKUP(1,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(3-$F$22=2, (VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)))))))),\n\n(IF($F$20=2,(IF(2-$F$22=0, 0,\n(IF(2-$F$22=1,(VLOOKUP(1,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(2-$F$22=2, (VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE)),\n         0)))))),\n(IF($F$20=1,(IF(1-$F$22=0, 0,\n(IF(1-$F$22=1,(VLOOKUP(1,Tablas!$A$147:$G$149,7,TRUE)),0)))),0)))))))))))))),\n(IF($F$20=0, 0,\n (IF($F$22>$F$20, (VLOOKUP($F$20,Tablas!$A$147:$G$149,7,TRUE)),\n(IF($F$20=4,(IF(4-$F$22=0, 0,\n(IF(4-$F$22=1, (VLOOKUP(1,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(4-$F$22=2, (VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(4-$F$22=3, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(4-$F$22=4, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n0)))))))))),\n(IF($F$20=5,(IF(5-$F$22=0, (VLOOKUP(1,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(5-$F$22=1, (VLOOKUP(1,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(5-$F$22=2, (VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(5-$F$22=3, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(5-$F$22=4, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)))))))))))),\n(IF($F$20=6,(IF(6-$F$22=0, (VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(6-$F$22=1, (VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(6-$F$22=2, (VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(6-$F$22=3, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(6-$F$22=4, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)))))))))))),\n(IF($F$20>6,(IF(7-$F$22=0, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(7-$F$22=1, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(7-$F$22=2, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(7-$F$22=3, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(7-$F$22=4, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)))))))))))),\n\n(IF($F$20=3,(IF(3-$F$22=0,0,\n(IF(3-$F$22=1,(VLOOKUP(1,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(3-$F$22=2, (VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)))))))),\n\n(IF($F$20=2,(IF(2-$F$22=0, 0,\n(IF(2-$F$22=1,(VLOOKUP(1,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(2-$F$22=2, (VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE)),\n         0)))))),\n(IF($F$20=1,(IF(1-$F$22=0, 0,\n(IF(1-$F$22=1,(VLOOKUP(1,Tablas!$A$147:$G$149,7,TRUE)),0)))),0)))))))))))))))))))","v":177.14666666666668}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G66:G68)","v":2746.6133333333337},{"$f":"SUM(H66:H68)","v":2407.7199999999998},{"$f":"SUM(I66:I68)","v":1989.5866666666666},{"$f":"SUM(J66:J68)","v":1725.2666666666667},{"$f":"SUM(K66:K68)","v":1338.3066666666668}]
[null,null,null,null,"Ajuste por variante con coaseguro fuera del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$H$20,G69*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$20,H69*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$20,I69*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$20,J69*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$20,K69*-25%,0)","v":0}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G69+G71)*0%","v":0},{"$f":"(H69+H71)*0%","v":0},0,0,0]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G69:G72)","v":2821.6133333333337},{"$f":"SUM(H69:H72)","v":2482.7199999999998},{"$f":"SUM(I69:I72)","v":2064.5866666666666},{"$f":"SUM(J69:J72)","v":1800.2666666666667},{"$f":"SUM(K69:K72)","v":1413.3066666666668}]
[null,null,null,null,"Costo de tarifa mensual 2 a 12",null,{"$f":"SUM(G69:G70)","v":2746.6133333333337},{"$f":"SUM(H69:H70)","v":2407.7199999999998},1989.5866666666666,1725.2666666666667,1338.3066666666668]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G73+(G74*11)","v":33034.36},{"$f":"H73+(H74*11)","v":28967.64},{"$f":"I73+(I74*11)","v":23950.039999999997},{"$f":"J73+(J74*11)","v":20778.2},{"$f":"K73+(K74*11)","v":16134.680000000002}]
[null,null,null,null,"Ahorros en tarifas de prima para niños",null,{"$f":"IF($F$18=1,IF($F$20=0,0,IF($F$22=0,0,IF($F$22=1,(VLOOKUP(1,Tablas!$A$147:$G$149,3,TRUE)),(VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE))))),\nIF($F$20=0,0,IF($F$22=0,0,IF($F$22=1,(VLOOKUP(1,Tablas!$A$147:$G$149,3,TRUE)),IF($F$22=2,(VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)), (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)))))))","v":354.29333333333335},{"$f":"IF($F$18=1,IF($F$20=0,0,IF($F$22=0,0,IF($F$22=1,(VLOOKUP(1,Tablas!$A$147:$G$149,4,TRUE)),(VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE))))),\nIF($F$20=0,0,IF($F$22=0,0,IF($F$22=1,(VLOOKUP(1,Tablas!$A$147:$G$149,4,TRUE)),IF($F$22=2,(VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)), (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)))))))","v":310.61333333333334},{"$f":"IF($F$18=1,IF($F$20=0,0,IF($F$22=0,0,IF($F$22=1,(VLOOKUP(1,Tablas!$A$147:$G$149,5,TRUE)),(VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE))))),\nIF($F$20=0,0,IF($F$22=0,0,IF($F$22=1,(VLOOKUP(1,Tablas!$A$147:$G$149,5,TRUE)),IF($F$22=2,(VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)), (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)))))))","v":263.10666666666668},{"$f":"IF($F$18=1,IF($F$20=0,0,IF($F$22=0,0,IF($F$22=1,(VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),(VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE))))),\nIF($F$20=0,0,IF($F$22=0,0,IF($F$22=1,(VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),IF($F$22=2,(VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)), (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)))))))","v":228.29333333333335},{"$f":"IF($F$18=1,IF($F$20=0,0,IF($F$22=0,0,IF($F$22=1,(VLOOKUP(1,Tablas!$A$147:$G$149,7,TRUE)),(VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE))))),\nIF($F$20=0,0,IF($F$22=0,0,IF($F$22=1,(VLOOKUP(1,Tablas!$A$147:$G$149,7,TRUE)),IF($F$22=2,(VLOOKUP(2,Tablas!$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":[[43,1,44,1],[43,0,44,0],[14,0,14,1],[52,4,52,5],[54,4,54,5],[31,4,31,5],[14,5,14,9],[14,3,14,4],[16,3,16,4],[18,3,18,4],[36,4,36,9],[26,4,26,9],[48,4,48,9],[72,4,72,9],[71,4,71,9],[73,4,74,9],[46,4,46,5],[41,4,41,5],[53,4,53,5],[64,4,64,5],[65,4,65,5],[66,4,66,5],[60,4,60,9]]}
[]
[]
[null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["GLOBAL PREMIER HEALTH PLAN",null,null,"Nombre del Asegurado Titular",null,{"$f":"+'INGRESO DE DATOS'!$D$13","v":"NOMBRE COMPLETO"}]
[]
[null,null,null,"Número de adultos en la póliza",null,{"$f":"+'INGRESO DE DATOS'!$D$15","v":2},null,"Edad del Asegurado Titular",{"$f":"+'INGRESO DE DATOS'!$D$17","v":32}]
[]
[null,null,null,"Número de niños en la póliza",null,{"$f":"+'INGRESO DE DATOS'!$J$15","v":2},null,"Edad del/la conyuge",{"$f":"+'INGRESO DE DATOS'!$J$17","v":46}]
[null,null,null,null,null,null,null," "," "]
[null,null,null,null,null,null,null,"Fecha de la cotización:",{"$f":"NOW()","v":"2023-01-18T11:18:11.190"}]
[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$221,3,TRUE))","v":5586.4000000000005},{"$f":"(VLOOKUP($I$17,Tablas!$A$155:$G$221,4,TRUE))","v":5068},{"$f":"(VLOOKUP($I$17,Tablas!$A$155:$G$221,5,TRUE))","v":3756.8},{"$f":"(VLOOKUP($I$17,Tablas!$A$155:$G$221,6,TRUE))","v":2795.2000000000003}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"(IF($F$17=1,0,(VLOOKUP($I$19,Tablas!$A$155:$G$221,3,TRUE))))","v":7819.2000000000007},{"$f":"(IF($F$17=1,0,(VLOOKUP($I$19,Tablas!$A$155:$G$221,4,TRUE))))","v":7097.6},{"$f":"(IF($F$17=1,0,(VLOOKUP($I$19,Tablas!$A$155:$G$221,5,TRUE))))","v":5138.4000000000005},{"$f":"(IF($F$17=1,0,(VLOOKUP($I$19,Tablas!$A$155:$G$221,6,TRUE))))","v":3822.4}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"(IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$222:$G$224,3,TRUE))))","v":3376},{"$f":"(IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$222:$G$224,4,TRUE))))","v":3062.4},{"$f":"(IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$222:$G$224,5,TRUE))))","v":2351.2000000000003},{"$f":"(IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$222:$G$224,6,TRUE))))","v":1749.6000000000001}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G28:G30)","v":16781.600000000002},{"$f":"SUM(H28:H30)","v":15228},11246.400000000001,{"$f":"SUM(J28:J30)","v":8367.2000000000007}]
[null,null,null,null,"Ajuste por variante con coaseguro fuera del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$H$20,G31*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$20,H31*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$20,I31*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$20,J31*-25%,0)","v":0}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75,75]
[null,null,null,null,"IVA (12%)",null,{"$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":16856.600000000002},{"$f":"SUM(H31:H34)","v":15303},11321.400000000001,8442.2000000000007]
[]
[null,null,null,null,"Tarifas semi anuales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$17,Tablas!$A$530:$G$596,3,TRUE)","v":2960.7920000000004},{"$f":"VLOOKUP($I$17,Tablas!$A$530:$G$596,4,TRUE)","v":2686.04},{"$f":"VLOOKUP($I$17,Tablas!$A$530:$G$596,5,TRUE)","v":1991.1040000000003},{"$f":"VLOOKUP($I$17,Tablas!$A$530:$G$596,6,TRUE)","v":1481.4560000000001}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$17=1,0,(VLOOKUP($I$19,Tablas!$A$530:$G$596,3,TRUE)))","v":4144.1760000000004},{"$f":"IF($F$17=1,0,(VLOOKUP($I$19,Tablas!$A$530:$G$596,4,TRUE)))","v":3761.7280000000005},{"$f":"IF($F$17=1,0,(VLOOKUP($I$19,Tablas!$A$530:$G$596,5,TRUE)))","v":2723.3520000000003},{"$f":"IF($F$17=1,0,(VLOOKUP($I$19,Tablas!$A$530:$G$596,6,TRUE)))","v":2025.8720000000001}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$597:$G$599,3,TRUE)))","v":1789.2800000000002},{"$f":"IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$597:$G$599,4,TRUE)))","v":1623.0720000000001},{"$f":"IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$597:$G$599,5,TRUE)))","v":1246.1360000000002},{"$f":"IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$597:$G$599,6,TRUE)))","v":927.28800000000012}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G38:G40)","v":8894.2480000000014},{"$f":"SUM(H38:H40)","v":8070.84},{"$f":"SUM(I38:I40)","v":5960.5920000000006},{"$f":"SUM(J38:J40)","v":4434.6160000000009}]
[null,null,null,null,"Ajuste por variante con coaseguro fuera del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$H$20,G41*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$20,H41*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$20,I41*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$20,J41*-25%,0)","v":0}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75,75]
[null,null,null,null,"IVA (12%)",null,{"$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:G43)","v":8969.2480000000014},{"$f":"SUM(H41:H43)","v":8145.84},6035.5920000000006,4509.6160000000009]
[null,null,null,null,"Costo de segunda cuota",null,{"$f":"SUM(G41:G42)","v":8894.2480000000014},{"$f":"SUM(H41:H42)","v":8070.84},5960.5920000000006,4434.6160000000009]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G45+G46","v":17863.496000000003},{"$f":"H45+H46","v":16216.68},11996.184000000001,{"$f":"J45+J46","v":8944.2320000000018}]
[]
[null,null,null,null,"Tarifas trimestrales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$17,Tablas!$A$755:$G$821,3,TRUE)","v":1536.2600000000002},{"$f":"VLOOKUP($I$17,Tablas!$A$755:$G$821,4,TRUE)","v":1393.7},{"$f":"VLOOKUP($I$17,Tablas!$A$755:$G$821,5,TRUE)","v":1033.1200000000001},{"$f":"VLOOKUP($I$17,Tablas!$A$755:$G$821,6,TRUE)","v":768.68000000000018}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$17=1,0,(VLOOKUP($I$19,Tablas!$A$755:$G$821,3,TRUE)))","v":2150.2800000000002},{"$f":"IF($F$17=1,0,(VLOOKUP($I$19,Tablas!$A$755:$G$821,4,TRUE)))","v":1951.8400000000001},{"$f":"IF($F$17=1,0,(VLOOKUP($I$19,Tablas!$A$755:$G$821,5,TRUE)))","v":1413.0600000000002},{"$f":"IF($F$17=1,0,(VLOOKUP($I$19,Tablas!$A$755:$G$821,6,TRUE)))","v":1051.1600000000001}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$822:$G$824,3,TRUE)))","v":928.40000000000009},{"$f":"IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$822:$G$824,4,TRUE)))","v":842.16000000000008},{"$f":"IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$822:$G$824,5,TRUE)))","v":646.58000000000015},{"$f":"IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$822:$G$824,6,TRUE)))","v":481.1400000000001}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G50:G52)","v":4614.9400000000005},{"$f":"SUM(H50:H52)","v":4187.7},{"$f":"SUM(I50:I52)","v":3092.76},{"$f":"SUM(J50:J52)","v":2300.9800000000005}]
[null,null,null,null,"Ajuste por variante con coaseguro fuera del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$H$20,G53*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$20,H53*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$20,I53*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$20,J53*-25%,0)","v":0}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75,75]
[null,null,null,null,"IVA (12%)",null,{"$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":4689.9400000000005},{"$f":"SUM(H53:H56)","v":4262.7},{"$f":"SUM(I53:I56)","v":3167.76},{"$f":"SUM(J53:J56)","v":2375.9800000000005}]
[null,null,null,null,"Costo de tarifa trimestral 2 a 4",null,{"$f":"SUM(G53:G54)","v":4614.9400000000005},{"$f":"SUM(H53:H54)","v":4187.7},3092.76,2300.9800000000005]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G57+(G58*3)","v":18534.760000000002},{"$f":"H57+(H58*3)","v":16825.8},12446.04,{"$f":"J57+(J58*3)","v":9278.9200000000019}]
[]
[null,null,null,null,"Tarifas mensuales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$17,Tablas!$A$229:$G$295,3,TRUE)","v":521.39733333333345},{"$f":"VLOOKUP($I$17,Tablas!$A$229:$G$295,4,TRUE)","v":473.01333333333338},{"$f":"VLOOKUP($I$17,Tablas!$A$229:$G$295,5,TRUE)","v":350.6346666666667},{"$f":"VLOOKUP($I$17,Tablas!$A$229:$G$295,6,TRUE)","v":260.88533333333339}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$17=1,0,(VLOOKUP($I$19,Tablas!$A$229:$G$295,3,TRUE)))","v":729.79200000000014},{"$f":"IF($F$17=1,0,(VLOOKUP($I$19,Tablas!$A$229:$G$295,4,TRUE)))","v":662.4426666666667},{"$f":"IF($F$17=1,0,(VLOOKUP($I$19,Tablas!$A$229:$G$295,5,TRUE)))","v":479.58400000000006},{"$f":"IF($F$17=1,0,(VLOOKUP($I$19,Tablas!$A$229:$G$295,6,TRUE)))","v":356.75733333333335}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$296:$G$298,3,TRUE)))","v":315.09333333333336},{"$f":"IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$296:$G$298,4,TRUE)))","v":285.82400000000001},{"$f":"IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$296:$G$298,5,TRUE)))","v":219.44533333333337},{"$f":"IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$296:$G$298,6,TRUE)))","v":163.29600000000002}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G62:G64)","v":1566.282666666667},{"$f":"SUM(H62:H64)","v":1421.2800000000002},{"$f":"SUM(I62:I64)","v":1049.6640000000002},{"$f":"SUM(J62:J64)","v":780.93866666666679}]
[null,null,null,null,"Ajuste por variante con coaseguro fuera del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$H$20,G65*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$20,H65*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$20,I65*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$20,J65*-25%,0)","v":0}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75,75]
[null,null,null,null,"IVA (12%)",null,{"$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":1641.282666666667},{"$f":"SUM(H65:H68)","v":1496.2800000000002},{"$f":"SUM(I65:I68)","v":1124.6640000000002},{"$f":"SUM(J65:J68)","v":855.93866666666679}]
[null,null,null,null,"Costo de tarifa mensual 2 a 12",null,{"$f":"SUM(G65:G66)","v":1566.282666666667},{"$f":"SUM(H65:H66)","v":1421.2800000000002},1049.6640000000002,780.93866666666679]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G69+(G70*11)","v":18870.392000000003},{"$f":"H69+(H70*11)","v":17130.36},{"$f":"I69+(I70*11)","v":12670.968000000003},{"$f":"J69+(J70*11)","v":9446.264000000001}]
[]
[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":[[13,0,13,1],[42,0,43,0],[18,3,18,4],[51,4,51,5],[53,4,53,5],[42,1,43,1],[13,5,13,9],[25,4,25,9],[35,4,35,9],[47,4,47,9],[13,3,13,4],[15,3,15,4],[72,4,73,9],[71,4,71,9],[70,4,70,9],[30,4,30,5],[40,4,40,5],[52,4,52,5],[45,4,45,5],[57,4,57,5],[33,4,33,5],[63,4,63,5],[64,4,64,5],[65,4,65,5],[69,4,69,5],[59,4,59,9]]}
[]
[]
[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$13","v":"NOMBRE COMPLETO"}]
[]
[null,null,null,"Número de adultos en la póliza",null,{"$f":"+'INGRESO DE DATOS'!$D$15","v":2},null,"Edad del Asegurado Titular",{"$f":"+'INGRESO DE DATOS'!$D$17","v":32}]
[]
[null,null,null,null,null,null,null,"Edad del/la conyuge",{"$f":"+'INGRESO DE DATOS'!$J$17","v":46}]
[null,null,null,"Número de niños en la póliza",null,{"$f":"+'INGRESO DE DATOS'!$J$15","v":2},null," "," "]
[null,null,null,null,null,null,null,"Fecha de la cotización:",{"$f":"NOW()","v":"2023-01-18T11:18:11.190"}]
[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$371,3,TRUE))","v":3894.4},{"$f":"(VLOOKUP($I$16,Tablas!$A$305:$G$371,4,TRUE))","v":3737.6000000000004},{"$f":"(VLOOKUP($I$16,Tablas!$A$305:$G$371,5,TRUE))","v":2776.8},{"$f":"(VLOOKUP($I$16,Tablas!$A$305:$G$371,6,TRUE))","v":2066.4}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"(IF($F$16=1,0,(VLOOKUP($I$18,Tablas!$A$305:$G$371,3,TRUE))))","v":5660.8},{"$f":"(IF($F$16=1,0,(VLOOKUP($I$18,Tablas!$A$305:$G$371,4,TRUE))))","v":5432},{"$f":"(IF($F$16=1,0,(VLOOKUP($I$18,Tablas!$A$305:$G$371,5,TRUE))))","v":3939.2000000000003},{"$f":"(IF($F$16=1,0,(VLOOKUP($I$18,Tablas!$A$305:$G$371,6,TRUE))))","v":2932}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"(IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$372:$G$374,3,TRUE))))","v":2541.6000000000004},{"$f":"(IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$372:$G$374,4,TRUE))))","v":2438.4},{"$f":"(IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$372:$G$374,5,TRUE))))","v":1886.4},{"$f":"(IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$372:$G$374,6,TRUE))))","v":1404}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G27:G29)","v":12096.800000000001},{"$f":"SUM(H27:H29)","v":11608},{"$f":"SUM(I27:I29)","v":8602.4},{"$f":"SUM(J27:J29)","v":6402.4}]
[null,null,null,null,"Ajuste por variante con coaseguro fuera del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$H$20,G30*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$20,H30*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$20,I30*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$20,J30*-25%,0)","v":0}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75,75]
[null,null,null,null,"IVA (12%)",null,{"$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":12171.800000000001},{"$f":"SUM(H30:H33)","v":11683},8677.4,6477.4]
[]
[null,null,null,null,"Tarifas semi anuales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$16,Tablas!$A$605:$G$671,3,TRUE)","v":2064.0320000000002},{"$f":"VLOOKUP($I$16,Tablas!$A$605:$G$671,4,TRUE)","v":1980.9280000000003},{"$f":"VLOOKUP($I$16,Tablas!$A$605:$G$671,5,TRUE)","v":1471.7040000000002},{"$f":"VLOOKUP($I$16,Tablas!$A$605:$G$671,6,TRUE)","v":1095.192}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$16=1,0,(VLOOKUP($I$18,Tablas!$A$605:$G$671,3,TRUE)))","v":3000.2240000000002},{"$f":"IF($F$16=1,0,(VLOOKUP($I$18,Tablas!$A$605:$G$671,4,TRUE)))","v":2878.96},{"$f":"IF($F$16=1,0,(VLOOKUP($I$18,Tablas!$A$605:$G$671,5,TRUE)))","v":2087.7760000000003},{"$f":"IF($F$16=1,0,(VLOOKUP($I$18,Tablas!$A$605:$G$671,6,TRUE)))","v":1553.96}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$672:$G$674,3,TRUE)))","v":1347.0480000000002},{"$f":"IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$672:$G$674,4,TRUE)))","v":1292.3520000000001},{"$f":"IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$672:$G$674,5,TRUE)))","v":999.79200000000014},{"$f":"IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$672:$G$674,6,TRUE)))","v":744.12}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G37:G39)","v":6411.3040000000001},{"$f":"SUM(H37:H39)","v":6152.2400000000007},{"$f":"SUM(I37:I39)","v":4559.2720000000008},{"$f":"SUM(J37:J39)","v":3393.2719999999999}]
[null,null,null,null,"Ajuste por variante con coaseguro fuera del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$H$20,G40*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$20,H40*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$20,I40*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$20,J40*-25%,0)","v":0}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75,75]
[null,null,null,null,"IVA (12%)",null,{"$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":6486.3040000000001},{"$f":"SUM(H40:H43)","v":6227.2400000000007},{"$f":"SUM(I40:I43)","v":4634.2720000000008},{"$f":"SUM(J40:J43)","v":3468.2719999999999}]
[null,null,null,null,"Costo de segunda cuota",null,{"$f":"SUM(G40:G41)","v":6411.3040000000001},{"$f":"SUM(H40:H41)","v":6152.2400000000007},4559.2720000000008,3393.2719999999999]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G44+G45","v":12897.608},{"$f":"H44+H45","v":12379.480000000001},9193.5440000000017,{"$f":"J44+J45","v":6861.5439999999999}]
[]
[null,null,null,null,"Tarifas trimestrales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$16,Tablas!$A$830:$G$896,3,TRUE)","v":1070.96},{"$f":"VLOOKUP($I$16,Tablas!$A$830:$G$896,4,TRUE)","v":1027.8400000000001},{"$f":"VLOOKUP($I$16,Tablas!$A$830:$G$896,5,TRUE)","v":763.62000000000012},{"$f":"VLOOKUP($I$16,Tablas!$A$830:$G$896,6,TRUE)","v":568.2600000000001}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$16=1,0,(VLOOKUP($I$18,Tablas!$A$830:$G$896,3,TRUE)))","v":1556.7200000000003},{"$f":"IF($F$16=1,0,(VLOOKUP($I$18,Tablas!$A$830:$G$896,4,TRUE)))","v":1493.8000000000002},{"$f":"IF($F$16=1,0,(VLOOKUP($I$18,Tablas!$A$830:$G$896,5,TRUE)))","v":1083.2800000000002},{"$f":"IF($F$16=1,0,(VLOOKUP($I$18,Tablas!$A$830:$G$896,6,TRUE)))","v":806.30000000000007}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$897:$G$899,3,TRUE)))","v":698.94000000000017},{"$f":"IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$897:$G$899,4,TRUE)))","v":670.56000000000006},{"$f":"IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$897:$G$899,5,TRUE)))","v":518.7600000000001},{"$f":"IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$897:$G$899,6,TRUE)))","v":386.1}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G49:G51)","v":3326.6200000000003},{"$f":"SUM(H49:H51)","v":3192.2000000000003},{"$f":"SUM(I49:I51)","v":2365.6600000000003},{"$f":"SUM(J49:J51)","v":1760.6600000000003}]
[null,null,null,null,"Ajuste por variante con coaseguro fuera del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$H$20,G52*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$20,H52*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$20,I52*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$20,J52*-25%,0)","v":0}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75,75]
[null,null,null,null,"IVA (12%)",null,{"$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":3401.6200000000003},{"$f":"SUM(H52:H55)","v":3267.2000000000003},{"$f":"SUM(I52:I55)","v":2440.6600000000003},{"$f":"SUM(J52:J55)","v":1835.6600000000003}]
[null,null,null,null,"Costo de tarifa trimestral 2 a 4",null,{"$f":"SUM(G52:G53)","v":3326.6200000000003},{"$f":"SUM(H52:H53)","v":3192.2000000000003},2365.6600000000003,1760.6600000000003]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G56+(G57*3)","v":13381.480000000001},{"$f":"H56+(H57*3)","v":12843.800000000001},9537.6400000000012,{"$f":"J56+(J57*3)","v":7117.6400000000012}]
[]
[null,null,null,null,"Tarifas mensuales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$16,Tablas!$A$379:$G$445,3,TRUE)","v":363.47733333333338},{"$f":"VLOOKUP($I$16,Tablas!$A$379:$G$445,4,TRUE)","v":348.84266666666673},{"$f":"VLOOKUP($I$16,Tablas!$A$379:$G$445,5,TRUE)","v":259.16800000000001},{"$f":"VLOOKUP($I$16,Tablas!$A$379:$G$445,6,TRUE)","v":192.864}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$16=1,0,(VLOOKUP($I$18,Tablas!$A$379:$G$445,3,TRUE)))","v":528.34133333333341},{"$f":"IF($F$16=1,0,(VLOOKUP($I$18,Tablas!$A$379:$G$445,4,TRUE)))","v":506.98666666666668},{"$f":"IF($F$16=1,0,(VLOOKUP($I$18,Tablas!$A$379:$G$445,5,TRUE)))","v":367.6586666666667},{"$f":"IF($F$16=1,0,(VLOOKUP($I$18,Tablas!$A$379:$G$445,6,TRUE)))","v":273.65333333333336}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$446:$G$448,3,TRUE)))","v":237.21600000000004},{"$f":"IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$446:$G$448,4,TRUE)))","v":227.58400000000003},{"$f":"IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$446:$G$448,5,TRUE)))","v":176.06400000000002},{"$f":"IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$446:$G$448,6,TRUE)))","v":131.04}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G61:G63)","v":1129.0346666666669},{"$f":"SUM(H61:H63)","v":1083.4133333333334},{"$f":"SUM(I61:I63)","v":802.89066666666668},{"$f":"SUM(J61:J63)","v":597.5573333333333}]
[null,null,null,null,"Ajuste por variante con coaseguro fuera del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$H$20,G64*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$20,H64*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$20,I64*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$20,J64*-25%,0)","v":0}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75,75]
[null,null,null,null,"IVA (12%)",null,{"$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":1204.0346666666669},{"$f":"SUM(H64:H67)","v":1158.4133333333334},{"$f":"SUM(I64:I67)","v":877.89066666666668},{"$f":"SUM(J64:J67)","v":672.5573333333333}]
[null,null,null,null,"Costo de tarifa mensual 2 a 12",null,{"$f":"SUM(G64:G65)","v":1129.0346666666669},{"$f":"SUM(H64:H65)","v":1083.4133333333334},802.89066666666668,597.5573333333333]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G68+(G69*11)","v":13623.416000000003},{"$f":"H68+(H69*11)","v":13075.960000000001},{"$f":"I68+(I69*11)","v":9709.6880000000001},{"$f":"J68+(J69*11)","v":7245.6879999999992}]
[]
[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":70,"n_cols":10,"rows_kept":70,"cut":false,"hidden":false,"merged":[[69,4,71,8],[68,4,68,8],[41,0,42,0],[41,1,42,1],[50,4,50,5],[51,4,51,5],[67,4,67,7],[61,4,61,5],[62,4,62,5],[18,3,18,4],[14,3,14,4],[14,5,14,8],[16,3,16,4],[14,0,14,1]]}
[]
[]
[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$13","v":"NOMBRE COMPLETO"}]
[]
[null,null,null,"Número de adultos en la póliza",null,{"$f":"+'INGRESO DE DATOS'!$D$15","v":2},null,"Edad del Asegurado Titular",{"$f":"+'INGRESO DE DATOS'!$D$17","v":32}]
[]
[null,null,null,"Número de niños en la póliza",null,{"$f":"+'INGRESO DE DATOS'!$J$15","v":2},null,"Edad del/la conyuge",{"$f":"+'INGRESO DE DATOS'!$J$17","v":46}]
[null,null,null,null,null,null,null," "," "]
[null,null,null,null,null,null,null,"Fecha de la cotización:",{"$f":"NOW()","v":"2023-01-18T11:18:11.190"}]
[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$17,Tablas!$A$1129:$G$1195,3,TRUE))","v":3374},{"$f":"(VLOOKUP($I$17,Tablas!$A$1129:$G$1195,4,TRUE))","v":2913},{"$f":"(VLOOKUP($I$17,Tablas!$A$1129:$G$1195,5,TRUE))","v":2217}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"(IF($F$17=1,0,(VLOOKUP($I$19,Tablas!$A$1129:$G$1195,3,TRUE))))","v":4659},{"$f":"(IF($F$17=1,0,(VLOOKUP($I$19,Tablas!$A$1129:$G$1195,4,TRUE))))","v":4088},{"$f":"(IF($F$17=1,0,(VLOOKUP($I$19,Tablas!$A$1129:$G$1195,5,TRUE))))","v":3101}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"(IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$1196:$G$1198,3,TRUE))))","v":2078},{"$f":"(IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$1196:$G$1198,4,TRUE))))","v":1750},{"$f":"(IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$1196:$G$1198,5,TRUE))))","v":1372}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G28:G30)","v":10111},{"$f":"SUM(H28:H30)","v":8751},6690]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G31+G32)*0%","v":0},{"$f":"(H31+H32)*0%","v":0},{"$f":"(I31+I32)*0%","v":0}]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"SUM(G31:G33)","v":10186},{"$f":"SUM(H31:H33)","v":8826},{"$f":"SUM(I31:I33)","v":6765}]
[]
[null,null,null,null,"Tarifas semi anuales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$17,Tablas!$A$1353:$G$1419,3,TRUE)","v":1788.22},{"$f":"VLOOKUP($I$17,Tablas!$A$1353:$G$1419,4,TRUE)","v":1543.89},{"$f":"VLOOKUP($I$17,Tablas!$A$1353:$G$1419,5,TRUE)","v":1175.01}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$17=1,0,(VLOOKUP($I$19,Tablas!$A$1353:$G$1419,3,TRUE)))","v":2469.27},{"$f":"IF($F$17=1,0,(VLOOKUP($I$19,Tablas!$A$1353:$G$1419,4,TRUE)))","v":2166.6400000000003},{"$f":"IF($F$17=1,0,(VLOOKUP($I$19,Tablas!$A$1353:$G$1419,5,TRUE)))","v":1643.53}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$1420:$G$1422,3,TRUE)))","v":1101.3400000000001},{"$f":"IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$1420:$G$1422,4,TRUE)))","v":927.5},{"$f":"IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$1420:$G$1422,5,TRUE)))","v":727.16000000000008}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G37:G39)","v":5358.83},{"$f":"SUM(H37:H39)","v":4638.0300000000007},{"$f":"SUM(I37:I39)","v":3545.7}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,76]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G40+G41)*0%","v":0},{"$f":"(H40+H41)*0%","v":0},{"$f":"(I40+I41)*0%","v":0}]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G40:G42)","v":5433.83},{"$f":"SUM(H40:H42)","v":4713.0300000000007},{"$f":"SUM(I40:I42)","v":3621.7}]
[null,null,null,null,"Costo de segunda cuota",null,{"$f":"G40+G42","v":5358.83},{"$f":"H40+H42","v":4638.0300000000007},{"$f":"I40+I42","v":3545.7}]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G43+G44","v":10792.66},{"$f":"H43+H44","v":9351.0600000000013},7167.4]
[]
[null,null,null,null,"Tarifas trimestrales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$17,Tablas!$A$1278:$G$1344,3,TRUE)","v":927.85},{"$f":"VLOOKUP($I$17,Tablas!$A$1278:$G$1344,4,TRUE)","v":801.07500000000005},{"$f":"VLOOKUP($I$17,Tablas!$A$1278:$G$1344,5,TRUE)","v":609.67500000000007}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$17=1,0,(VLOOKUP($I$19,Tablas!$A$1278:$G$1344,3,TRUE)))","v":1281.2250000000001},{"$f":"IF($F$17=1,0,(VLOOKUP($I$19,Tablas!$A$1278:$G$1344,4,TRUE)))","v":1124.2},{"$f":"IF($F$17=1,0,(VLOOKUP($I$19,Tablas!$A$1278:$G$1344,5,TRUE)))","v":852.77500000000009}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$1345:$G$1347,3,TRUE)))","v":571.45000000000005},{"$f":"IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$1345:$G$1347,4,TRUE)))","v":481.25000000000006},{"$f":"IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$1345:$G$1347,5,TRUE)))","v":377.3}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G48:G50)","v":2780.5250000000005},{"$f":"SUM(H48:H50)","v":2406.5250000000001},{"$f":"SUM(I48:I50)","v":1839.7500000000002}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,76]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G51+G52)*0%","v":0},{"$f":"(H51+H52)*0%","v":0},{"$f":"(I51+I52)*0%","v":0}]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G51:G53)","v":2855.5250000000005},{"$f":"SUM(H51:H53)","v":2481.5250000000001},{"$f":"SUM(I51:I53)","v":1915.7500000000002}]
[null,null,null,null,"Costo de tarifa trimestral 2 a 4",null,{"$f":"G51+G53","v":2780.5250000000005},{"$f":"H51+H53","v":2406.5250000000001},{"$f":"I51+I53","v":1839.7500000000002}]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G54+(G55*3)","v":11197.100000000002},{"$f":"H54+(H55*3)","v":9701.1},7435.0000000000009]
[]
[null,null,null,null,"Tarifas mensual"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$17,Tablas!$A$1203:$G$1269,3,TRUE)","v":314.90666666666669},{"$f":"VLOOKUP($I$17,Tablas!$A$1203:$G$1269,4,TRUE)","v":271.88},{"$f":"VLOOKUP($I$17,Tablas!$A$1203:$G$1269,5,TRUE)","v":206.92000000000002}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$17=1,0,(VLOOKUP($I$19,Tablas!$A$1203:$G$1269,3,TRUE)))","v":434.84000000000003},{"$f":"IF($F$17=1,0,(VLOOKUP($I$19,Tablas!$A$1203:$G$1269,4,TRUE)))","v":381.54666666666668},{"$f":"IF($F$17=1,0,(VLOOKUP($I$19,Tablas!$A$1203:$G$1269,5,TRUE)))","v":289.42666666666668}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$1270:$G$1272,3,TRUE)))","v":193.94666666666669},{"$f":"IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$1270:$G$1272,4,TRUE)))","v":163.33333333333334},{"$f":"IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$1270:$G$1272,5,TRUE)))","v":128.05333333333334}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G59:G61)","v":943.69333333333338},{"$f":"SUM(H59:H61)","v":816.7600000000001},{"$f":"SUM(I59:I61)","v":624.40000000000009}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,76]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G62+G63)*0%","v":0},{"$f":"(H62+H63)*0%","v":0},{"$f":"(I62+I63)*0%","v":0}]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G62:G64)","v":1018.6933333333334},{"$f":"SUM(H62:H64)","v":891.7600000000001},{"$f":"SUM(I62:I64)","v":700.40000000000009}]
[null,null,null,null,"Costo de tarifa mensual 2 a 12",null,{"$f":"G62+G64","v":943.69333333333338},{"$f":"H62+H64","v":816.7600000000001},{"$f":"I62+I64","v":624.40000000000009}]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G65+(G66*11)","v":11399.32},{"$f":"H65+(H66*11)","v":9876.1200000000008},{"$f":"I65+(I66*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":131,"n_cols":8,"rows_kept":131,"cut":false,"hidden":false,"merged":[[52,2,52,3],[70,3,70,7],[87,4,87,7],[103,4,103,7],[120,2,120,3],[97,4,97,7],[61,3,61,7],[63,3,63,7],[66,3,66,7],[79,4,79,7],[81,4,81,7],[84,4,84,7],[95,4,95,7],[69,0,69,2],[84,0,84,1],[92,0,92,1],[128,0,128,7],[129,0,129,7],[130,0,132,7],[109,0,109,1],[112,0,112,1],[115,0,115,1],[126,0,126,1],[114,2,114,3],[118,0,118,1],[114,0,114,1],[113,0,113,1],[97,0,97,1],[108,0,108,2],[112,2,112,3],[101,0,101,1],[98,0,98,1],[100,0,100,1],[45,2,45,3],[48,2,48,3],[117,2,117,3],[117,0,117,1],[95,0,95,1],[63,0,63,1],[85,0,85,1],[79,0,79,1],[80,0,80,1],[81,0,81,1],[82,0,82,1],[64,0,64,1],[66,0,66,1],[67,0,67,1],[76,0,76,1],[96,0,96,1],[62,0,62,1],[100,4,100,7],[26,0,26,6],[57,0,57,1],[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],[61,0,61,1],[49,0,49,1],[28,0,28,1],[31,0,31,1],[34,0,34,1],[58,0,58,1]]}
[]
[null,null,null,null," "," "]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null," "," "," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Cotizador de Seguro Médico - Bupa Global Health Plans"]
[]
["Nombre del Asegurado Titular",null,{"$f":"+'INGRESO DE DATOS'!$D$13","v":"NOMBRE COMPLETO"}]
[]
[]
["Número de adultos en la póliza",null,{"$f":"+'INGRESO DE DATOS'!$D$15","v":2},null,"Edad del Asegurado Titular",null,{"$f":"+'INGRESO DE DATOS'!$D$17","v":32}]
[]
[]
["Número de niños en la póliza",null,{"$f":"+'INGRESO DE DATOS'!$J$15","v":2},null,"Edad del/la cónyuge ",null,{"$f":"+'INGRESO DE DATOS'!$J$17","v":46}]
[]
[]
[null,null,null,"FECHA DE LA COTIZACIÓN:",{"$f":"NOW()","v":"2023-01-18T11:18:11.190"}]
[]
["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,{"$f":"'Global Ultimate'!G33","v":69247},{"$f":"'Global Ultimate'!H33","v":44705}]
[null,null,"Tarifas semi anuales"]
[null,null,{"$f":"'Global Ultimate'!G43","v":36736.160000000003},{"$f":"'Global Ultimate'!H43","v":23728.9}]
[null,null,{"$f":"'Global Ultimate'!G44","v":36661.160000000003},{"$f":"'Global Ultimate'!H44","v":23653.9}]
[null,null,"Tarifas trimestrales"]
[null,null,{"$f":"'Global Ultimate'!G55","v":19097.300000000003},{"$f":"'Global Ultimate'!H55","v":12348.250000000002}]
[null,null,{"$f":"'Global Ultimate'!G56","v":19022.300000000003},{"$f":"'Global Ultimate'!H56","v":12273.250000000002}]
["Ahorros en tarifas de prima para niños (pago annual)*",null,{"$f":"'Global Ultimate'!G34","v":8825},{"$f":"'Global Ultimate'!H34","v":5693}]
[null,null,"Tarifas mensuales"]
[null,null,{"$f":"'Global Ultimate'!G67","v":6531.0533333333342},{"$f":"'Global Ultimate'!H67","v":4240.4666666666672}]
[null,null,{"$f":"'Global Ultimate'!G68","v":6456.0533333333342},{"$f":"'Global Ultimate'!H68","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,{"$f":"+'Global Elite'!G36","v":29503},{"$f":"+'Global Elite'!H36","v":25872},{"$f":"+'Global Elite'!I36","v":21392},{"$f":"+'Global Elite'!J36","v":18560},{"$f":"+'Global Elite'!K36","v":14414}]
[null,null,null,"Tarifas semi anuales"]
[null,null,null,{"$f":"+'Global Elite'!G47","v":15671.84},{"$f":"+'Global Elite'!H47","v":13747.41},{"$f":"+'Global Elite'!I47","v":11373.01},{"$f":"+'Global Elite'!J47","v":9872.0499999999993},{"$f":"+'Global Elite'!K47","v":7674.67}]
[null,null,null,{"$f":"+'Global Elite'!G48","v":15596.84},{"$f":"+'Global Elite'!H48","v":13672.41},{"$f":"+'Global Elite'!I48","v":11298.01},{"$f":"+'Global Elite'!J48","v":9797.0499999999993},{"$f":"+'Global Elite'!K48","v":7599.67}]
[null,null,null,"Tarifas trimestrales"]
[null,null,null,{"$f":"+'Global Elite'!G60","v":8167.7000000000007},{"$f":"+'Global Elite'!H60","v":7169.1750000000002},{"$f":"+'Global Elite'!I60","v":5937.1750000000011},{"$f":"+'Global Elite'!J60","v":5158.375},{"$f":"+'Global Elite'!K60","v":4018.2250000000004}]
[null,null,null,{"$f":"+'Global Elite'!G61","v":8092.7000000000007},{"$f":"+'Global Elite'!H61","v":7094.1750000000002},{"$f":"+'Global Elite'!I61","v":5862.1750000000011},{"$f":"+'Global Elite'!J61","v":5083.375},{"$f":"+'Global Elite'!K61","v":3943.2250000000004}]
["Ahorros en tarifas de prima para niños (pago annual)*",null,null,{"$f":"+'Global Elite'!G37","v":3796},{"$f":"+'Global Elite'!H37","v":3796},{"$f":"+'Global Elite'!I37","v":3796},{"$f":"+'Global Elite'!J37","v":3796},{"$f":"+'Global Elite'!K37","v":3796}]
[null,null,null,"Tarifas mensuales"]
[null,null,null,{"$f":"'Global Elite'!G73","v":2821.6133333333337},{"$f":"'Global Elite'!H73","v":2482.7199999999998},{"$f":"'Global Elite'!I73","v":2064.5866666666666},{"$f":"'Global Elite'!J73","v":1800.2666666666667},{"$f":"'Global Elite'!K73","v":1413.3066666666668}]
[null,null,null,{"$f":"'Global Elite'!G74","v":2746.6133333333337},{"$f":"'Global Elite'!H74","v":2407.7199999999998},{"$f":"'Global Elite'!I74","v":1989.5866666666666},{"$f":"'Global Elite'!J74","v":1725.2666666666667},{"$f":"'Global Elite'!K74","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,{"$f":"+'Global Premier'!G35","v":16856.600000000002},{"$f":"+'Global Premier'!H35","v":15303},{"$f":"+'Global Premier'!I35","v":11321.400000000001},{"$f":"+'Global Premier'!J35","v":8442.2000000000007}]
[null,null,null,null,"Tarifas semi anuales"]
[null,null,null,null,{"$f":"+'Global Premier'!G45","v":8969.2480000000014},{"$f":"+'Global Premier'!H45","v":8145.84},{"$f":"+'Global Premier'!I45","v":6035.5920000000006},{"$f":"+'Global Premier'!J45","v":4509.6160000000009}]
[null,null,null,null,{"$f":"+'Global Premier'!G46","v":8894.2480000000014},{"$f":"+'Global Premier'!H46","v":8070.84},{"$f":"+'Global Premier'!I46","v":5960.5920000000006},{"$f":"+'Global Premier'!J46","v":4434.6160000000009}]
[null,null,null,null,"Tarifas trimestrales"]
[null,null,null,null,{"$f":"+'Global Premier'!G57","v":4689.9400000000005},{"$f":"+'Global Premier'!H57","v":4262.7},{"$f":"+'Global Premier'!I57","v":3167.76},{"$f":"+'Global Premier'!J57","v":2375.9800000000005}]
[null,null,null,null,{"$f":"+'Global Premier'!G58","v":4614.9400000000005},{"$f":"+'Global Premier'!H58","v":4187.7},{"$f":"+'Global Premier'!I58","v":3092.76},{"$f":"+'Global Premier'!J58","v":2300.9800000000005}]
[null,null,null,null,"Tarifas mensuales"]
[null,null,null,null,{"$f":"'Global Premier'!G69","v":1641.282666666667},{"$f":"'Global Premier'!H69","v":1496.2800000000002},{"$f":"'Global Premier'!I69","v":1124.6640000000002},{"$f":"'Global Premier'!J69","v":855.93866666666679}]
[null,null,null,null,{"$f":"'Global Premier'!G70","v":1566.282666666667},{"$f":"'Global Premier'!H70","v":1421.2800000000002},{"$f":"'Global Premier'!I70","v":1049.6640000000002},{"$f":"'Global Premier'!J70","v":780.93866666666679}]
[]
["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,{"$f":"+'Global Select'!G34","v":12171.800000000001},{"$f":"+'Global Select'!H34","v":11683},{"$f":"+'Global Select'!I34","v":8677.4},{"$f":"+'Global Select'!J34","v":6477.4}]
[null,null,null,null,"Tarifas semi anuales"]
[null,null,null,null,{"$f":"+'Global Select'!G44","v":6486.3040000000001},{"$f":"+'Global Select'!H44","v":6227.2400000000007},{"$f":"+'Global Select'!I44","v":4634.2720000000008},{"$f":"+'Global Select'!J44","v":3468.2719999999999}]
[null,null,null,null,{"$f":"+'Global Select'!G45","v":6411.3040000000001},{"$f":"+'Global Select'!H45","v":6152.2400000000007},{"$f":"+'Global Select'!I45","v":4559.2720000000008},{"$f":"+'Global Select'!J45","v":3393.2719999999999}]
[null,null,null,null,"Tarifas trimestrales"]
[null,null,null,null,{"$f":"+'Global Select'!G56","v":3401.6200000000003},{"$f":"+'Global Select'!H56","v":3267.2000000000003},{"$f":"+'Global Select'!I56","v":2440.6600000000003},{"$f":"+'Global Select'!J56","v":1835.6600000000003}]
[null,null,null,null,{"$f":"+'Global Select'!G57","v":3326.6200000000003},{"$f":"+'Global Select'!H57","v":3192.2000000000003},{"$f":"+'Global Select'!I57","v":2365.6600000000003},{"$f":"+'Global Select'!J57","v":1760.6600000000003}]
[null,null,null,null,"Tarifas mensuales"]
[null,null,null,null,{"$f":"'Global Select'!G68","v":1204.0346666666669},{"$f":"'Global Select'!H68","v":1158.4133333333334},{"$f":"'Global Select'!I68","v":877.89066666666668},{"$f":"'Global Select'!J68","v":672.5573333333333}]
[null,null,null,null,{"$f":"'Global Select'!G69","v":1129.0346666666669},{"$f":"'Global Select'!H69","v":1083.4133333333334},{"$f":"'Global Select'!I69","v":802.89066666666668},{"$f":"'Global Select'!J69","v":597.5573333333333}]
[]
[]
["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,{"$f":"'Global Major Medical'!G34","v":10186},{"$f":"'Global Major Medical'!H34","v":8826}]
[null,null,"Tarifas semi anuales"]
[null,null,{"$f":"'Global Major Medical'!G43","v":5433.83},{"$f":"'Global Major Medical'!H43","v":4713.0300000000007}]
[null,null,{"$f":"'Global Major Medical'!G44","v":5358.83},{"$f":"'Global Major Medical'!H44","v":4638.0300000000007}]
[null,null,"Tarifas trimestrales"]
[null,null,{"$f":"'Global Major Medical'!G54","v":2855.5250000000005},{"$f":"'Global Major Medical'!H54","v":2481.5250000000001}]
[null,null,{"$f":"'Global Major Medical'!G55","v":2780.5250000000005},{"$f":"'Global Major Medical'!H55","v":2406.5250000000001}]
[null,null,"Tarifas mensuales"]
[null,null,{"$f":"'Global Major Medical'!G65","v":1018.6933333333334},{"$f":"'Global Major Medical'!H65","v":891.7600000000001}]
[null,null,{"$f":"'Global Major Medical'!G66","v":943.69333333333338},{"$f":"'Global Major Medical'!H66","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\t\t"]
["Este presupuesto solamente tiene carácter informativo y en ningún momento expresa compromiso legal para suministrarle cobertura de seguro. La emisión de una póliza de seguro Bupa está sujeta a todas las evaluaciones de riesgo por parte de Bupa y a la recepción de todos los pagos de prima requeridos."]

{"sheet":"Tablas","index":7,"n_rows":1497,"n_cols":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,0.27500000000000002,null,{"$f":"1.1/4","v":0.27500000000000002}]
["EDAD",null,null,null,null,null,null,null,"FACTOR SEMIANUAL:",null,0.53,null,{"$f":"1.06/2","v":0.53}]
[" "," ",250,2000,3500,5000,10000,null,"Descuento (20%):",null,{"$f":"100%-20%","v":0.8},null,{"$f":"100%-20%","v":0.8}]
[18,null,8986,7874,6623,5744,4455]
[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$2","v":838.69333333333338},734.90666666666675,618.14666666666665,536.10666666666668,415.8]
[19,null,838.69333333333338,734.90666666666675,618.14666666666665,536.10666666666668,415.8]
[20,null,838.69333333333338,734.90666666666675,618.14666666666665,536.10666666666668,415.8]
[21,null,838.69333333333338,734.90666666666675,618.14666666666665,536.10666666666668,415.8]
[22,null,838.69333333333338,734.90666666666675,618.14666666666665,536.10666666666668,415.8]
[23,null,838.69333333333338,734.90666666666675,618.14666666666665,536.10666666666668,415.8]
[24,null,838.69333333333338,734.90666666666675,618.14666666666665,536.10666666666668,415.8]
[25,null,896.28000000000009,785.5866666666667,656.78666666666675,569.52,441.74666666666667]
[26,null,896.28000000000009,785.5866666666667,656.78666666666675,569.52,441.74666666666667]
[27,null,896.28000000000009,785.5866666666667,656.78666666666675,569.52,441.74666666666667]
[28,null,{"$f":"C16*$K$2","v":896.28000000000009},785.5866666666667,656.78666666666675,569.52,441.74666666666667]
[29,null,896.28000000000009,785.5866666666667,656.78666666666675,569.52,441.74666666666667]
[30,null,996.98666666666668,873.88,724.92000000000007,628.50666666666666,487.57333333333338]
[31,null,996.98666666666668,873.88,724.92000000000007,628.50666666666666,487.57333333333338]
[32,null,996.98666666666668,873.88,724.92000000000007,628.50666666666666,487.57333333333338]
[33,null,996.98666666666668,873.88,724.92000000000007,628.50666666666666,487.57333333333338]
[34,null,996.98666666666668,873.88,724.92000000000007,628.50666666666666,487.57333333333338]
[35,null,1113,975.5200000000001,804.72,697.66666666666674,541.14666666666665]
[36,null,1113,975.5200000000001,804.72,697.66666666666674,541.14666666666665]
[37,null,1113,975.5200000000001,804.72,697.66666666666674,541.14666666666665]
[38,null,{"$f":"C26*$K$2","v":1113},975.5200000000001,804.72,697.66666666666674,541.14666666666665]
[39,null,1113,975.5200000000001,804.72,697.66666666666674,541.14666666666665]
[40,null,1247.0266666666666,1092.8400000000001,897.49333333333334,778.21333333333337,603.5866666666667]
[41,null,1247.0266666666666,1092.8400000000001,897.49333333333334,778.21333333333337,603.5866666666667]
[42,null,1247.0266666666666,1092.8400000000001,897.49333333333334,778.21333333333337,603.5866666666667]
[43,null,1247.0266666666666,1092.8400000000001,897.49333333333334,778.21333333333337,603.5866666666667]
[44,null,1247.0266666666666,1092.8400000000001,897.49333333333334,778.21333333333337,603.5866666666667]
[45,null,1395.3333333333335,1223.2266666666667,1001.5600000000001,868.4666666666667,673.5866666666667]
[46,null,1395.3333333333335,1223.2266666666667,1001.5600000000001,868.4666666666667,673.5866666666667]
[47,null,1395.3333333333335,1223.2266666666667,1001.5600000000001,868.4666666666667,673.5866666666667]
[48,null,{"$f":"C36*$K$2","v":1395.3333333333335},1223.2266666666667,1001.5600000000001,868.4666666666667,673.5866666666667]
[49,null,1395.3333333333335,1223.2266666666667,1001.5600000000001,868.4666666666667,673.5866666666667]
[50,null,1562.96,1370.04,1118.8800000000001,970.2,752.54666666666674]
[51,null,1562.96,1370.04,1118.8800000000001,970.2,752.54666666666674]
[52,null,1562.96,1370.04,1118.8800000000001,970.2,752.54666666666674]
[53,null,1562.96,1370.04,1118.8800000000001,970.2,752.54666666666674]
[54,null,1562.96,1370.04,1118.8800000000001,970.2,752.54666666666674]
[55,null,1747.48,1531.7866666666666,1249.2666666666667,1083.32,840.28000000000009]
[56,null,1747.48,1531.7866666666666,1249.2666666666667,1083.32,840.28000000000009]
[57,null,1747.48,1531.7866666666666,1249.2666666666667,1083.32,840.28000000000009]
[58,null,{"$f":"C46*$K$2","v":1747.48},1531.7866666666666,1249.2666666666667,1083.32,840.28000000000009]
[59,null,1747.48,1531.7866666666666,1249.2666666666667,1083.32,840.28000000000009]
[60,null,1870.3066666666668,1639.3066666666668,1335.9733333333334,1158.6400000000001,898.61333333333334]
[61,null,2084.2266666666669,1826.9066666666668,1487.92,1290.24,1000.72]
[62,null,2315.6,2029.8133333333335,1652.7466666666667,1433.04,1111.4133333333334]
[63,null,2564.6133333333332,2248.0266666666666,1830.3600000000001,1587.04,1231.0666666666668]
[64,null,2831.1733333333336,2481.36,2020.76,1752.24,1359.0266666666666]
[65,null,3114.9066666666668,2730.186666666667,2224.1333333333332,1928.5466666666669,1495.76]
[66,null,3416.186666666667,2994.2266666666669,2440.666666666667,2116.2400000000002,1641.1733333333334]
[67,null,3735.0133333333333,3273.666666666667,2669.8,2314.9466666666667,1795.3600000000001]
[68,null,{"$f":"C56*$K$2","v":4071.106666666667},3568.32,2911.7200000000003,2524.7600000000002,1958.0400000000002]
[69,null,4424.9333333333334,3878.4666666666667,3166.6133333333337,2745.96,2129.4933333333333]
[70,null,4795.84,4203.6400000000003,3434.2933333333335,2977.8933333333334,2309.6266666666666]
[71,null,5184.76,4544.4000000000005,3714.9466666666667,3221.4,2498.1600000000003]
[72,null,5590.4800000000005,4900.2800000000007,4008.76,3475.92,2695.7466666666669]
[73,null,6014.213333333334,5271.6533333333336,4314.8,3741.36,2901.6400000000003]
[74,null,6455.3066666666673,5658.2400000000007,4634.1866666666665,4018.28,3116.3066666666668]
[75,null,6913.666666666667,6060.04,4966.3600000000006,4306.3066666666673,3339.7466666666669]
[76,null,6913.666666666667,6060.04,4966.3600000000006,4306.3066666666673,3339.7466666666669]
[77,null,6913.666666666667,6060.04,4966.3600000000006,4306.3066666666673,3339.7466666666669]
[78,null,{"$f":"C66*$K$2","v":6913.666666666667},6060.04,4966.3600000000006,4306.3066666666673,3339.7466666666669]
[79,null,6913.666666666667,6060.04,4966.3600000000006,4306.3066666666673,3339.7466666666669]
[80,null,6913.666666666667,6060.04,4966.3600000000006,4306.3066666666673,3339.7466666666669]
[81,null,6913.666666666667,6060.04,4966.3600000000006,4306.3066666666673,3339.7466666666669]
[82,null,6913.666666666667,6060.04,4966.3600000000006,4306.3066666666673,3339.7466666666669]
[83,null,6913.666666666667,6060.04,4966.3600000000006,4306.3066666666673,3339.7466666666669]
[84,"o más",6913.666666666667,6060.04,4966.3600000000006,4306.3066666666673,3339.7466666666669]
[1,"Hijo",354.29333333333335,310.61333333333334,263.10666666666668,228.29333333333335,177.14666666666668]
[2,"Hijos",602.4666666666667,528.08000000000004,447.25333333333333,387.8,300.90666666666669]
[3,"Hijos o más",850.26666666666665,745.36,631.4,547.49333333333334,424.48]
[]
["BUPA GLOBAL PREMIER"]
["TARIFAS ANUALES"]
["EDAD"]
[" "," ",250,2000,5000,10000,null,null,"Tarifas originales"]
[18,null,{"$f":"I155*$K$5","v":4699.2},{"$f":"J155*$K$5","v":4264},{"$f":"K155*$K$5","v":3235.2000000000003},{"$f":"L155*$K$5","v":2406.4},null,null,5874,5330,4044,3008]
[19,null,4699.2,4264,3235.2000000000003,2406.4,null,null,5874,5330,4044,3008]
[20,null,4699.2,4264,3235.2000000000003,2406.4,null,null,5874,5330,4044,3008]
[21,null,4699.2,4264,3235.2000000000003,2406.4,null,null,5874,5330,4044,3008]
[22,null,4699.2,4264,3235.2000000000003,2406.4,null,null,5874,5330,4044,3008]
[23,null,4699.2,4264,3235.2000000000003,2406.4,null,null,5874,5330,4044,3008]
[24,null,4699.2,4264,3235.2000000000003,2406.4,null,null,5874,5330,4044,3008]
[25,null,5020.8,4556.8,3421.6000000000004,2546.4,null,null,6276,5696,4277,3183]
[26,null,5020.8,4556.8,3421.6000000000004,2546.4,null,null,6276,5696,4277,3183]
[27,null,5020.8,4556.8,3421.6000000000004,2546.4,null,null,6276,5696,4277,3183]
[28,null,5020.8,4556.8,3421.6000000000004,2546.4,null,null,6276,5696,4277,3183]
[29,null,5020.8,4556.8,3421.6000000000004,2546.4,null,null,6276,5696,4277,3183]
[30,null,5586.4000000000005,5068,3756.8,2795.2000000000003,null,null,6983,6335,4696,3494]
[31,null,5586.4000000000005,5068,3756.8,2795.2000000000003,null,null,6983,6335,4696,3494]
[32,null,5586.4000000000005,5068,3756.8,2795.2000000000003,null,null,6983,6335,4696,3494]
[33,null,5586.4000000000005,5068,3756.8,2795.2000000000003,null,null,6983,6335,4696,3494]
[34,null,5586.4000000000005,5068,3756.8,2795.2000000000003,null,null,6983,6335,4696,3494]
[35,null,6234.4000000000005,5659.2000000000007,4152,3088,null,null,7793,7074,5190,3860]
[36,null,6234.4000000000005,5659.2000000000007,4152,3088,null,null,7793,7074,5190,3860]
[37,null,6234.4000000000005,5659.2000000000007,4152,3088,null,null,7793,7074,5190,3860]
[38,null,6234.4000000000005,5659.2000000000007,4152,3088,null,null,7793,7074,5190,3860]
[39,null,6234.4000000000005,5659.2000000000007,4152,3088,null,null,7793,7074,5190,3860]
[40,null,6986.4000000000005,6340.8,4616,3434.4,null,null,8733,7926,5770,4293]
[41,null,6986.4000000000005,6340.8,4616,3434.4,null,null,8733,7926,5770,4293]
[42,null,6986.4000000000005,6340.8,4616,3434.4,null,null,8733,7926,5770,4293]
[43,null,6986.4000000000005,6340.8,4616,3434.4,null,null,8733,7926,5770,4293]
[44,null,6986.4000000000005,6340.8,4616,3434.4,null,null,8733,7926,5770,4293]
[45,null,7819.2000000000007,7097.6,5138.4000000000005,3822.4,null,null,9774,8872,6423,4778]
[46,null,7819.2000000000007,7097.6,5138.4000000000005,3822.4,null,null,9774,8872,6423,4778]
[47,null,7819.2000000000007,7097.6,5138.4000000000005,3822.4,null,null,9774,8872,6423,4778]
[48,null,7819.2000000000007,7097.6,5138.4000000000005,3822.4,null,null,9774,8872,6423,4778]
[49,null,7819.2000000000007,7097.6,5138.4000000000005,3822.4,null,null,9774,8872,6423,4778]
[50,null,{"$f":"I187*$K$5","v":8757.6},{"$f":"J187*$K$5","v":7947.2000000000007},{"$f":"K187*$K$5","v":5731.2000000000007},{"$f":"L187*$K$5","v":4264},null,null,10947,9934,7164,5330]
[51,null,8757.6,7947.2000000000007,5731.2000000000007,4264,null,null,10947,9934,7164,5330]
[52,null,8757.6,7947.2000000000007,5731.2000000000007,4264,null,null,10947,9934,7164,5330]
[53,null,8757.6,7947.2000000000007,5731.2000000000007,4264,null,null,10947,9934,7164,5330]
[54,null,8757.6,7947.2000000000007,5731.2000000000007,4264,null,null,10947,9934,7164,5330]
[55,null,9791.2000000000007,8886.4,6391.2000000000007,4755.2,null,null,12239,11108,7989,5944]
[56,null,9791.2000000000007,8886.4,6391.2000000000007,4755.2,null,null,12239,11108,7989,5944]
[57,null,9791.2000000000007,8886.4,6391.2000000000007,4755.2,null,null,12239,11108,7989,5944]
[58,null,9791.2000000000007,8886.4,6391.2000000000007,4755.2,null,null,12239,11108,7989,5944]
[59,null,9791.2000000000007,8886.4,6391.2000000000007,4755.2,null,null,12239,11108,7989,5944]
[60,null,10480,9508.8000000000011,6832.8,5082.4000000000005,null,null,13100,11886,8541,6353]
[61,null,11678.400000000001,10597.6,7603.2000000000007,5656.8,null,null,14598,13247,9504,7071]
[62,null,12972,11774.400000000001,8443.2000000000007,6281.6,null,null,16215,14718,10554,7852]
[63,null,14368,13039.2,9352.8000000000011,6956.8,null,null,17960,16299,11691,8696]
[64,null,15860.800000000001,14392.800000000001,10328,7683.2000000000007,null,null,19826,17991,12910,9604]
[65,null,17450.400000000001,15834.400000000001,11369.6,8457.6,null,null,21813,19793,14212,10572]
[66,null,19140,17368,12480,9284.8000000000011,null,null,23925,21710,15600,11606]
[67,null,20924.800000000003,18988.8,13656,10160,null,null,26156,23736,17070,12700]
[68,null,22807.200000000001,20700,14901.6,11084.800000000001,null,null,28509,25875,18627,13856]
[69,null,24789.600000000002,22496.800000000003,16212,12060,null,null,30987,28121,20265,15075]
[70,null,26867.200000000001,24384,17591.2,13087.2,null,null,33584,30480,21989,16359]
[71,null,29046.400000000001,26361.600000000002,19036.8,14161.6,null,null,36308,32952,23796,17702]
[72,null,31321.600000000002,28423.200000000001,20551.2,15287.2,null,null,39152,35529,25689,19109]
[73,null,33693.599999999999,30577.600000000002,22132.800000000003,16463.2,null,null,42117,38222,27666,20579]
[74,null,36164.800000000003,32819.200000000004,23782.400000000001,17690.400000000001,null,null,45206,41024,29728,22113]
[75,null,38734.400000000001,35152,25499.200000000001,18967.2,null,null,48418,43940,31874,23709]
[76,null,38734.400000000001,35152,25499.200000000001,18967.2,null,null,48418,43940,31874,23709]
[77,null,38734.400000000001,35152,25499.200000000001,18967.2,null,null,48418,43940,31874,23709]
[78,null,38734.400000000001,35152,25499.200000000001,18967.2,null,null,48418,43940,31874,23709]
[79,null,38734.400000000001,35152,25499.200000000001,18967.2,null,null,48418,43940,31874,23709]
[80,null,38734.400000000001,35152,25499.200000000001,18967.2,null,null,48418,43940,31874,23709]
[81,null,38734.400000000001,35152,25499.200000000001,18967.2,null,null,48418,43940,31874,23709]
[82,null,{"$f":"I219*$K$5","v":38734.400000000001},{"$f":"J219*$K$5","v":35152},{"$f":"K219*$K$5","v":25499.200000000001},{"$f":"L219*$K$5","v":18967.2},null,null,48418,43940,31874,23709]
[83,null,38734.400000000001,35152,25499.200000000001,18967.2,null,null,48418,43940,31874,23709]
[84,"o más",38734.400000000001,35152,25499.200000000001,18967.2,null,null,48418,43940,31874,23709]
[1,"Hijo",1986.4,1802.4,1384,1030.4000000000001,null,null,2483,2253,1730,1288]
[2,"Hijos",3376,3062.4,2351.2000000000003,1749.6000000000001,null,null,4220,3828,2939,2187]
[3,"Hijos o más",4764,4324,3320,2470.4,null,null,5955,5405,4150,3088]
[]
["BUPA GLOBAL PREMIER - MENSUALES"]
["EDAD"]
[" "," ",250,2000,5000,10000]
[18,null,{"$f":"+C155*$K$2","v":438.59199999999998},397.97333333333336,301.95200000000006,224.59733333333335,0]
[19,null,438.59199999999998,397.97333333333336,301.95200000000006,224.59733333333335,0]
[20,null,438.59199999999998,397.97333333333336,301.95200000000006,224.59733333333335,0]
[21,null,438.59199999999998,397.97333333333336,301.95200000000006,224.59733333333335,0]
[22,null,438.59199999999998,397.97333333333336,301.95200000000006,224.59733333333335,0]
[23,null,438.59199999999998,397.97333333333336,301.95200000000006,224.59733333333335,0]
[24,null,438.59199999999998,397.97333333333336,301.95200000000006,224.59733333333335,0]
[25,null,468.60800000000006,425.30133333333339,319.34933333333339,237.66400000000002,0]
[26,null,468.60800000000006,425.30133333333339,319.34933333333339,237.66400000000002,0]
[27,null,468.60800000000006,425.30133333333339,319.34933333333339,237.66400000000002,0]
[28,null,{"$f":"+C165*$K$2","v":468.60800000000006},425.30133333333339,319.34933333333339,237.66400000000002,0]
[29,null,468.60800000000006,425.30133333333339,319.34933333333339,237.66400000000002,0]
[30,null,521.39733333333345,473.01333333333338,350.6346666666667,260.88533333333339,0]
[31,null,521.39733333333345,473.01333333333338,350.6346666666667,260.88533333333339,0]
[32,null,521.39733333333345,473.01333333333338,350.6346666666667,260.88533333333339,0]
[33,null,521.39733333333345,473.01333333333338,350.6346666666667,260.88533333333339,0]
[34,null,521.39733333333345,473.01333333333338,350.6346666666667,260.88533333333339,0]
[35,null,581.87733333333347,528.19200000000012,387.52000000000004,288.21333333333337,0]
[36,null,581.87733333333347,528.19200000000012,387.52000000000004,288.21333333333337,0]
[37,null,581.87733333333347,528.19200000000012,387.52000000000004,288.21333333333337,0]
[38,null,{"$f":"+C175*$K$2","v":581.87733333333347},528.19200000000012,387.52000000000004,288.21333333333337,0]
[39,null,581.87733333333347,528.19200000000012,387.52000000000004,288.21333333333337,0]
[40,null,652.06400000000008,591.80799999999999,430.82666666666671,320.54400000000004,0]
[41,null,652.06400000000008,591.80799999999999,430.82666666666671,320.54400000000004,0]
[42,null,652.06400000000008,591.80799999999999,430.82666666666671,320.54400000000004,0]
[43,null,652.06400000000008,591.80799999999999,430.82666666666671,320.54400000000004,0]
[44,null,652.06400000000008,591.80799999999999,430.82666666666671,320.54400000000004,0]
[45,null,729.79200000000014,662.4426666666667,479.58400000000006,356.75733333333335,0]
[46,null,729.79200000000014,662.4426666666667,479.58400000000006,356.75733333333335,0]
[47,null,729.79200000000014,662.4426666666667,479.58400000000006,356.75733333333335,0]
[48,null,{"$f":"+C185*$K$2","v":729.79200000000014},662.4426666666667,479.58400000000006,356.75733333333335,0]
[49,null,729.79200000000014,662.4426666666667,479.58400000000006,356.75733333333335,0]
[50,null,817.37600000000009,741.73866666666675,534.91200000000015,397.97333333333336,0]
[51,null,817.37600000000009,741.73866666666675,534.91200000000015,397.97333333333336,0]
[52,null,817.37600000000009,741.73866666666675,534.91200000000015,397.97333333333336,0]
[53,null,817.37600000000009,741.73866666666675,534.91200000000015,397.97333333333336,0]
[54,null,817.37600000000009,741.73866666666675,534.91200000000015,397.97333333333336,0]
[55,null,913.84533333333343,829.39733333333334,596.51200000000006,443.81866666666667,0]
[56,null,913.84533333333343,829.39733333333334,596.51200000000006,443.81866666666667,0]
[57,null,913.84533333333343,829.39733333333334,596.51200000000006,443.81866666666667,0]
[58,null,{"$f":"+C195*$K$2","v":913.84533333333343},829.39733333333334,596.51200000000006,443.81866666666667,0]
[59,null,913.84533333333343,829.39733333333334,596.51200000000006,443.81866666666667,0]
[60,null,978.13333333333333,887.48800000000017,637.72800000000007,474.35733333333343,0]
[61,null,1089.9840000000002,989.10933333333344,709.63200000000006,527.96800000000007,0]
[62,null,1210.72,1098.9440000000002,788.03200000000015,586.28266666666673,0]
[63,null,1341.0133333333333,1216.9920000000002,872.92800000000011,649.30133333333333,0]
[64,null,1480.3413333333335,1343.3280000000002,963.94666666666672,717.09866666666676,0]
[65,null,1628.7040000000002,1477.8773333333336,1061.1626666666668,789.37600000000009,0]
[66,null,1786.4,1621.0133333333333,1164.8,866.58133333333342,0]
[67,null,1952.9813333333336,1772.288,1274.56,948.26666666666677,0]
[68,null,{"$f":"+C205*$K$2","v":2128.672},1932,1390.816,1034.5813333333335,0]
[69,null,2313.6960000000004,2099.7013333333339,1513.1200000000001,1125.6000000000001,0]
[70,null,2507.6053333333334,2275.84,1641.8453333333334,1221.4720000000002,0]
[71,null,2710.9973333333337,2460.4160000000002,1776.768,1321.7493333333334,0]
[72,null,2923.3493333333336,2652.8320000000003,1918.1120000000001,1426.8053333333335,0]
[73,null,3144.7359999999999,2853.9093333333335,2065.7280000000005,1536.5653333333335,0]
[74,null,3375.3813333333337,3063.1253333333339,2219.6906666666669,1651.1040000000003,0]
[75,null,3615.2106666666668,3280.8533333333335,2379.9253333333336,1770.2720000000002,0]
[76,null,3615.2106666666668,3280.8533333333335,2379.9253333333336,1770.2720000000002,0]
[77,null,3615.2106666666668,3280.8533333333335,2379.9253333333336,1770.2720000000002,0]
[78,null,{"$f":"+C215*$K$2","v":3615.2106666666668},3280.8533333333335,2379.9253333333336,1770.2720000000002,0]
[79,null,3615.2106666666668,3280.8533333333335,2379.9253333333336,1770.2720000000002,0]
[80,null,3615.2106666666668,3280.8533333333335,2379.9253333333336,1770.2720000000002,0]
[81,null,3615.2106666666668,3280.8533333333335,2379.9253333333336,1770.2720000000002,0]
[82,null,3615.2106666666668,3280.8533333333335,2379.9253333333336,1770.2720000000002,0]
[83,null,3615.2106666666668,3280.8533333333335,2379.9253333333336,1770.2720000000002,0]
[84,"o más",3615.2106666666668,3280.8533333333335,2379.9253333333336,1770.2720000000002,0]
[1,"Hijo",185.39733333333336,168.22400000000002,129.17333333333335,96.170666666666676,0]
[2,"Hijos",315.09333333333336,285.82400000000001,219.44533333333337,163.29600000000002,0]
[3,"Hijos o más",444.64000000000004,403.57333333333332,309.86666666666667,230.57066666666668,0]
[]
[]
["BUPA GLOBAL SELECT"]
["TARIFAS ANUALES"]
["EDAD"]
[" "," ",250,2000,5000,10000,null,null,"Tarifas originales"]
[18,null,{"$f":"I305*$K$5","v":3199.2000000000003},{"$f":"J305*$K$5","v":3068.8},{"$f":"K305*$K$5","v":2340.8000000000002},{"$f":"L305*$K$5","v":1740.8000000000002},null,null,3999,3836,2926,2176]
[19,null,3199.2000000000003,3068.8,2340.8000000000002,1740.8000000000002,null,null,3999,3836,2926,2176]
[20,null,3199.2000000000003,3068.8,2340.8000000000002,1740.8000000000002,null,null,3999,3836,2926,2176]
[21,null,3199.2000000000003,3068.8,2340.8000000000002,1740.8000000000002,null,null,3999,3836,2926,2176]
[22,null,3199.2000000000003,3068.8,2340.8000000000002,1740.8000000000002,null,null,3999,3836,2926,2176]
[23,null,3199.2000000000003,3068.8,2340.8000000000002,1740.8000000000002,null,null,3999,3836,2926,2176]
[24,null,3199.2000000000003,3068.8,2340.8000000000002,1740.8000000000002,null,null,3999,3836,2926,2176]
[25,null,3450.4,3311.2000000000003,2497.6000000000004,1857.6000000000001,null,null,4313,4139,3122,2322]
[26,null,3450.4,3311.2000000000003,2497.6000000000004,1857.6000000000001,null,null,4313,4139,3122,2322]
[27,null,3450.4,3311.2000000000003,2497.6000000000004,1857.6000000000001,null,null,4313,4139,3122,2322]
[28,null,3450.4,3311.2000000000003,2497.6000000000004,1857.6000000000001,null,null,4313,4139,3122,2322]
[29,null,3450.4,3311.2000000000003,2497.6000000000004,1857.6000000000001,null,null,4313,4139,3122,2322]
[30,null,3894.4,3737.6000000000004,2776.8,2066.4,null,null,4868,4672,3471,2583]
[31,null,3894.4,3737.6000000000004,2776.8,2066.4,null,null,4868,4672,3471,2583]
[32,null,3894.4,3737.6000000000004,2776.8,2066.4,null,null,4868,4672,3471,2583]
[33,null,3894.4,3737.6000000000004,2776.8,2066.4,null,null,4868,4672,3471,2583]
[34,null,3894.4,3737.6000000000004,2776.8,2066.4,null,null,4868,4672,3471,2583]
[35,null,4408.8,4230.4000000000005,3109.6000000000004,2312.8000000000002,null,null,5511,5288,3887,2891]
[36,null,4408.8,4230.4000000000005,3109.6000000000004,2312.8000000000002,null,null,5511,5288,3887,2891]
[37,null,4408.8,4230.4000000000005,3109.6000000000004,2312.8000000000002,null,null,5511,5288,3887,2891]
[38,null,4408.8,4230.4000000000005,3109.6000000000004,2312.8000000000002,null,null,5511,5288,3887,2891]
[39,null,4408.8,4230.4000000000005,3109.6000000000004,2312.8000000000002,null,null,5511,5288,3887,2891]
[40,null,5001.6000000000004,4798.4000000000005,3498.4,2603.2000000000003,null,null,6252,5998,4373,3254]
[41,null,5001.6000000000004,4798.4000000000005,3498.4,2603.2000000000003,null,null,6252,5998,4373,3254]
[42,null,5001.6000000000004,4798.4000000000005,3498.4,2603.2000000000003,null,null,6252,5998,4373,3254]
[43,null,5001.6000000000004,4798.4000000000005,3498.4,2603.2000000000003,null,null,6252,5998,4373,3254]
[44,null,5001.6000000000004,4798.4000000000005,3498.4,2603.2000000000003,null,null,6252,5998,4373,3254]
[45,null,5660.8,5432,3939.2000000000003,2932,null,null,7076,6790,4924,3665]
[46,null,5660.8,5432,3939.2000000000003,2932,null,null,7076,6790,4924,3665]
[47,null,5660.8,5432,3939.2000000000003,2932,null,null,7076,6790,4924,3665]
[48,null,5660.8,5432,3939.2000000000003,2932,null,null,7076,6790,4924,3665]
[49,null,5660.8,5432,3939.2000000000003,2932,null,null,7076,6790,4924,3665]
[50,null,{"$f":"I337*$K$5","v":6404.8},{"$f":"J337*$K$5","v":6145.6},{"$f":"K337*$K$5","v":4438.4000000000005},{"$f":"L337*$K$5","v":3304},null,null,8006,7682,5548,4130]
[51,null,6404.8,6145.6,4438.4000000000005,3304,null,null,8006,7682,5548,4130]
[52,null,6404.8,6145.6,4438.4000000000005,3304,null,null,8006,7682,5548,4130]
[53,null,6404.8,6145.6,4438.4000000000005,3304,null,null,8006,7682,5548,4130]
[54,null,6404.8,6145.6,4438.4000000000005,3304,null,null,8006,7682,5548,4130]
[55,null,7224,6932.8,4994.4000000000005,3715.2000000000003,null,null,9030,8666,6243,4644]
[56,null,7224,6932.8,4994.4000000000005,3715.2000000000003,null,null,9030,8666,6243,4644]
[57,null,7224,6932.8,4994.4000000000005,3715.2000000000003,null,null,9030,8666,6243,4644]
[58,null,7224,6932.8,4994.4000000000005,3715.2000000000003,null,null,9030,8666,6243,4644]
[59,null,7224,6932.8,4994.4000000000005,3715.2000000000003,null,null,9030,8666,6243,4644]
[60,null,7771.2000000000007,7456.8,5368,3992.8,null,null,9714,9321,6710,4991]
[61,null,8724,8369.6,6018.4000000000005,4476,null,null,10905,10462,7523,5595]
[62,null,9755.2000000000007,9361.6,6727.2000000000007,5004,null,null,12194,11702,8409,6255]
[63,null,10864.800000000001,10424,7492.8,5575.2000000000007,null,null,13581,13030,9366,6969]
[64,null,12052,11564.800000000001,8317.6,6187.2000000000007,null,null,15065,14456,10397,7734]
[65,null,13319.2,12777.6,9196,6842.4000000000005,null,null,16649,15972,11495,8553]
[66,null,14664,14068,10134.400000000001,7539.2000000000007,null,null,18330,17585,12668,9424]
[67,null,16087.2,15433.6,11128.800000000001,8277.6,null,null,20109,19292,13911,10347]
[68,null,17587.2,16875.2,12180,9060.8000000000011,null,null,21984,21094,15225,11326]
[69,null,19169.600000000002,18392,13288,9885.6,null,null,23962,22990,16610,12357]
[70,null,20828.800000000003,19984,14455.2,10752,null,null,26036,24980,18069,13440]
[71,null,22564,21651.200000000001,15676,11659.2,null,null,28205,27064,19595,14574]
[72,null,24379.200000000001,23392,16956.8,12612.800000000001,null,null,30474,29240,21196,15766]
[73,null,26274.400000000001,25208.800000000003,18292.8,13607.2,null,null,32843,31511,22866,17009]
[74,null,28247.200000000001,27102.400000000001,19688,14644.800000000001,null,null,35309,33878,24610,18306]
[75,null,30299.200000000001,29070.400000000001,21137.600000000002,15723.2,null,null,37874,36338,26422,19654]
[76,null,30299.200000000001,29070.400000000001,21137.600000000002,15723.2,null,null,37874,36338,26422,19654]
[77,null,30299.200000000001,29070.400000000001,21137.600000000002,15723.2,null,null,37874,36338,26422,19654]
[78,null,30299.200000000001,29070.400000000001,21137.600000000002,15723.2,null,null,37874,36338,26422,19654]
[79,null,30299.200000000001,29070.400000000001,21137.600000000002,15723.2,null,null,37874,36338,26422,19654]
[80,null,30299.200000000001,29070.400000000001,21137.600000000002,15723.2,null,null,37874,36338,26422,19654]
[81,null,30299.200000000001,29070.400000000001,21137.600000000002,15723.2,null,null,37874,36338,26422,19654]
[82,null,{"$f":"I369*$K$5","v":30299.200000000001},{"$f":"J369*$K$5","v":29070.400000000001},{"$f":"K369*$K$5","v":21137.600000000002},{"$f":"L369*$K$5","v":15723.2},null,null,37874,36338,26422,19654]
[83,null,30299.200000000001,29070.400000000001,21137.600000000002,15723.2,null,null,37874,36338,26422,19654]
[84,"o más",30299.200000000001,29070.400000000001,21137.600000000002,15723.2,null,null,37874,36338,26422,19654]
[1,"Hijo",1495.2,1436.8000000000002,1110.4000000000001,827.2,null,null,1869,1796,1388,1034]
[2,"Hijos",2541.6000000000004,2438.4,1886.4,1404,null,null,3177,3048,2358,1755]
[3,"Hijos o más",3587.2000000000003,3444,2660.8,1979.2,null,null,4484,4305,3326,2474]
[]
["BUPA GLOBAL SELECT - MENSUALES"]
["EDAD"]
[" "," ",250,2000,5000,10000]
[18,null,{"$f":"+C305*$K$2","v":298.59200000000004},286.42133333333334,218.47466666666671,162.47466666666668,0]
[19,null,298.59200000000004,286.42133333333334,218.47466666666671,162.47466666666668,0]
[20,null,298.59200000000004,286.42133333333334,218.47466666666671,162.47466666666668,0]
[21,null,298.59200000000004,286.42133333333334,218.47466666666671,162.47466666666668,0]
[22,null,298.59200000000004,286.42133333333334,218.47466666666671,162.47466666666668,0]
[23,null,298.59200000000004,286.42133333333334,218.47466666666671,162.47466666666668,0]
[24,null,298.59200000000004,286.42133333333334,218.47466666666671,162.47466666666668,0]
[25,null,322.03733333333338,309.04533333333336,233.10933333333338,173.37600000000003,0]
[26,null,322.03733333333338,309.04533333333336,233.10933333333338,173.37600000000003,0]
[27,null,322.03733333333338,309.04533333333336,233.10933333333338,173.37600000000003,0]
[28,null,{"$f":"+C315*$K$2","v":322.03733333333338},309.04533333333336,233.10933333333338,173.37600000000003,0]
[29,null,322.03733333333338,309.04533333333336,233.10933333333338,173.37600000000003,0]
[30,null,363.47733333333338,348.84266666666673,259.16800000000001,192.864,0]
[31,null,363.47733333333338,348.84266666666673,259.16800000000001,192.864,0]
[32,null,363.47733333333338,348.84266666666673,259.16800000000001,192.864,0]
[33,null,363.47733333333338,348.84266666666673,259.16800000000001,192.864,0]
[34,null,363.47733333333338,348.84266666666673,259.16800000000001,192.864,0]
[35,null,411.48800000000006,394.83733333333339,290.22933333333339,215.86133333333336,0]
[36,null,411.48800000000006,394.83733333333339,290.22933333333339,215.86133333333336,0]
[37,null,411.48800000000006,394.83733333333339,290.22933333333339,215.86133333333336,0]
[38,null,{"$f":"+C325*$K$2","v":411.48800000000006},394.83733333333339,290.22933333333339,215.86133333333336,0]
[39,null,411.48800000000006,394.83733333333339,290.22933333333339,215.86133333333336,0]
[40,null,466.81600000000003,447.85066666666671,326.51733333333334,242.96533333333338,0]
[41,null,466.81600000000003,447.85066666666671,326.51733333333334,242.96533333333338,0]
[42,null,466.81600000000003,447.85066666666671,326.51733333333334,242.96533333333338,0]
[43,null,466.81600000000003,447.85066666666671,326.51733333333334,242.96533333333338,0]
[44,null,466.81600000000003,447.85066666666671,326.51733333333334,242.96533333333338,0]
[45,null,528.34133333333341,506.98666666666668,367.6586666666667,273.65333333333336,0]
[46,null,528.34133333333341,506.98666666666668,367.6586666666667,273.65333333333336,0]
[47,null,528.34133333333341,506.98666666666668,367.6586666666667,273.65333333333336,0]
[48,null,{"$f":"+C335*$K$2","v":528.34133333333341},506.98666666666668,367.6586666666667,273.65333333333336,0]
[49,null,528.34133333333341,506.98666666666668,367.6586666666667,273.65333333333336,0]
[50,null,597.78133333333335,573.58933333333334,414.25066666666675,308.37333333333333,0]
[51,null,597.78133333333335,573.58933333333334,414.25066666666675,308.37333333333333,0]
[52,null,597.78133333333335,573.58933333333334,414.25066666666675,308.37333333333333,0]
[53,null,597.78133333333335,573.58933333333334,414.25066666666675,308.37333333333333,0]
[54,null,597.78133333333335,573.58933333333334,414.25066666666675,308.37333333333333,0]
[55,null,674.24,647.06133333333332,466.14400000000006,346.75200000000007,0]
[56,null,674.24,647.06133333333332,466.14400000000006,346.75200000000007,0]
[57,null,674.24,647.06133333333332,466.14400000000006,346.75200000000007,0]
[58,null,{"$f":"+C345*$K$2","v":674.24},647.06133333333332,466.14400000000006,346.75200000000007,0]
[59,null,674.24,647.06133333333332,466.14400000000006,346.75200000000007,0]
[60,null,725.31200000000013,695.96800000000007,501.01333333333338,372.66133333333335,0]
[61,null,814.24,781.16266666666672,561.71733333333339,417.76,0]
[62,null,910.48533333333341,873.74933333333342,627.87200000000007,467.04,0]
[63,null,1014.0480000000001,972.90666666666675,699.32800000000009,520.35200000000009,0]
[64,null,1124.8533333333335,1079.3813333333335,776.30933333333337,577.47200000000009,0]
[65,null,1243.1253333333334,1192.576,858.29333333333341,638.62400000000002,0]
[66,null,1368.64,1313.0133333333333,945.87733333333347,703.65866666666682,0]
[67,null,1501.4720000000002,1440.4693333333335,1038.6880000000001,772.57600000000002,0]
[68,null,{"$f":"+C355*$K$2","v":1641.4720000000002},1575.0186666666668,1136.8,845.67466666666678,0]
[69,null,1789.1626666666671,1716.5866666666668,1240.2133333333334,922.65600000000006,0]
[70,null,1944.0213333333336,1865.1733333333334,1349.152,1003.5200000000001,0]
[71,null,2105.9733333333334,2020.7786666666668,1463.0933333333335,1088.192,0]
[72,null,2275.3920000000003,2183.2533333333336,1582.6346666666666,1177.1946666666668,0]
[73,null,2452.2773333333334,2352.8213333333338,1707.328,1270.0053333333335,0]
[74,null,2636.4053333333336,2529.5573333333336,1837.5466666666669,1366.8480000000002,0]
[75,null,2827.9253333333336,2713.2373333333335,1972.8426666666669,1467.4986666666668,0]
[76,null,2827.9253333333336,2713.2373333333335,1972.8426666666669,1467.4986666666668,0]
[77,null,2827.9253333333336,2713.2373333333335,1972.8426666666669,1467.4986666666668,0]
[78,null,{"$f":"+C365*$K$2","v":2827.9253333333336},2713.2373333333335,1972.8426666666669,1467.4986666666668,0]
[79,null,2827.9253333333336,2713.2373333333335,1972.8426666666669,1467.4986666666668,0]
[80,null,{"$f":"+C367*$K$2","v":2827.9253333333336},2713.2373333333335,1972.8426666666669,1467.4986666666668]
[81,null,2827.9253333333336,2713.2373333333335,1972.8426666666669,1467.4986666666668]
[82,null,2827.9253333333336,2713.2373333333335,1972.8426666666669,1467.4986666666668]
[83,null,2827.9253333333336,2713.2373333333335,1972.8426666666669,1467.4986666666668]
[84,"o más",2827.9253333333336,2713.2373333333335,1972.8426666666669,1467.4986666666668,{"$f":"+G371*$K$2","v":0}]
[1,"Hijo",139.55200000000002,134.10133333333334,103.63733333333334,77.205333333333343]
[2,"Hijos",237.21600000000004,227.58400000000003,176.06400000000002,131.04]
[3,"Hijos o más",334.80533333333335,321.44,248.34133333333335,184.72533333333334]
[]
[]
["BUPA GLOBAL ELITE"]
["TARIFAS SEMESTRALES"]
["EDAD"]
[" "," ",250,2000,3500,5000,10000]
[18,null,{"$f":"C6*$K$4","v":4762.58},4173.22,3510.19,3044.32,2361.15]
[19,null,4762.58,4173.22,3510.19,3044.32,2361.15]
[20,null,4762.58,4173.22,3510.19,3044.32,2361.15]
[21,null,4762.58,4173.22,3510.19,3044.32,2361.15]
[22,null,4762.58,4173.22,3510.19,3044.32,2361.15]
[23,null,4762.58,4173.22,3510.19,3044.32,2361.15]
[24,null,4762.58,4173.22,3510.19,3044.32,2361.15]
[25,null,5089.59,4461.01,3729.61,3234.06,2508.4900000000002]
[26,null,5089.59,4461.01,3729.61,3234.06,2508.4900000000002]
[27,null,5089.59,4461.01,3729.61,3234.06,2508.4900000000002]
[28,null,{"$f":"C16*$K$4","v":5089.59},4461.01,3729.61,3234.06,2508.4900000000002]
[29,null,5089.59,4461.01,3729.61,3234.06,2508.4900000000002]
[30,null,5661.46,4962.3900000000003,4116.51,3569.02,2768.7200000000003]
[31,null,5661.46,4962.3900000000003,4116.51,3569.02,2768.7200000000003]
[32,null,5661.46,4962.3900000000003,4116.51,3569.02,2768.7200000000003]
[33,null,5661.46,4962.3900000000003,4116.51,3569.02,2768.7200000000003]
[34,null,5661.46,4962.3900000000003,4116.51,3569.02,2768.7200000000003]
[35,null,6320.25,5539.56,4569.66,3961.75,3072.94]
[36,null,6320.25,5539.56,4569.66,3961.75,3072.94]
[37,null,6320.25,5539.56,4569.66,3961.75,3072.94]
[38,null,{"$f":"C26*$K$4","v":6320.25},5539.56,4569.66,3961.75,3072.94]
[39,null,6320.25,5539.56,4569.66,3961.75,3072.94]
[40,null,7081.33,6205.77,5096.4800000000005,4419.1400000000003,3427.51]
[41,null,7081.33,6205.77,5096.4800000000005,4419.1400000000003,3427.51]
[42,null,7081.33,6205.77,5096.4800000000005,4419.1400000000003,3427.51]
[43,null,7081.33,6205.77,5096.4800000000005,4419.1400000000003,3427.51]
[44,null,7081.33,6205.77,5096.4800000000005,4419.1400000000003,3427.51]
[45,null,7923.5,6946.18,5687.43,4931.6500000000005,3825.01]
[46,null,7923.5,6946.18,5687.43,4931.6500000000005,3825.01]
[47,null,7923.5,6946.18,5687.43,4931.6500000000005,3825.01]
[48,null,{"$f":"C36*$K$4","v":7923.5},6946.18,5687.43,4931.6500000000005,3825.01]
[49,null,7923.5,6946.18,5687.43,4931.6500000000005,3825.01]
[50,null,8875.380000000001,7779.8700000000008,6353.64,5509.35,4273.3900000000003]
[51,null,8875.380000000001,7779.8700000000008,6353.64,5509.35,4273.3900000000003]
[52,null,8875.380000000001,7779.8700000000008,6353.64,5509.35,4273.3900000000003]
[53,null,8875.380000000001,7779.8700000000008,6353.64,5509.35,4273.3900000000003]
[54,null,8875.380000000001,7779.8700000000008,6353.64,5509.35,4273.3900000000003]
[55,null,9923.19,8698.36,7094.05,6151.71,4771.59]
[56,null,9923.19,8698.36,7094.05,6151.71,4771.59]
[57,null,9923.19,8698.36,7094.05,6151.71,4771.59]
[58,null,{"$f":"C46*$K$4","v":9923.19},8698.36,7094.05,6151.71,4771.59]
[59,null,9923.19,8698.36,7094.05,6151.71,4771.59]
[60,null,10620.67,9308.92,7586.42,6579.42,5102.84]
[61,null,11835.43,10374.220000000001,8449.26,7326.72,5682.66]
[62,null,13149.300000000001,11526.44,9385.24,8137.6200000000008,6311.2400000000007]
[63,null,14563.34,12765.58,10393.83,9012.1200000000008,6990.7000000000007]
[64,null,16077.02,14090.58,11475.03,9950.2200000000012,7717.3300000000008]
[65,null,17688.22,15503.560000000001,12629.900000000001,10951.390000000001,8493.7800000000007]
[66,null,19399.060000000001,17002.93,13859.5,12017.220000000001,9319.52]
[67,null,21209.54,18589.75,15160.650000000001,13145.59,10195.08]
[68,null,{"$f":"C56*$K$4","v":23118.07},20262.960000000003,16534.41,14337.03,11118.87]
[69,null,25127.300000000003,22024.15,17981.84,15593.130000000001,12092.480000000001]
[70,null,27233.52,23870.670000000002,19501.88,16910.18,13115.380000000001]
[71,null,29442.030000000002,25805.7,21095.59,18292.95,14185.980000000001]
[72,null,31745.940000000002,27826.59,22764.030000000002,19738.260000000002,15307.990000000002]
[73,null,34152.14,29935.460000000003,24501.9,21245.58,16477.170000000002]
[74,null,36656.92,32130.720000000001,26315.56,22818.09,17696.170000000002]
[75,null,39259.75,34412.370000000003,28201.83,24453.670000000002,18964.990000000002]
[76,null,39259.75,34412.370000000003,28201.83,24453.670000000002,18964.990000000002]
[77,null,39259.75,34412.370000000003,28201.83,24453.670000000002,18964.990000000002]
[78,null,{"$f":"C66*$K$4","v":39259.75},34412.370000000003,28201.83,24453.670000000002,18964.990000000002]
[79,null,39259.75,34412.370000000003,28201.83,24453.670000000002,18964.990000000002]
[80,null,39259.75,34412.370000000003,28201.83,24453.670000000002,18964.990000000002]
[81,null,39259.75,34412.370000000003,28201.83,24453.670000000002,18964.990000000002]
[82,null,39259.75,34412.370000000003,28201.83,24453.670000000002,18964.990000000002]
[83,null,39259.75,34412.370000000003,28201.83,24453.670000000002,18964.990000000002]
[84,"o más",39259.75,34412.370000000003,28201.83,24453.670000000002,18964.990000000002]
[1,"Hijo",2011.88,1763.8400000000001,1494.0700000000002,1296.3800000000001,1005.94]
[2,"Hijos",3421.15,2998.7400000000002,2539.7600000000002,2202.15,1708.72]
[3,"Hijos o más",4828.3,4232.58,3585.4500000000003,3108.98,2410.44]
[]
["BUPA GLOBAL PREMIER"]
["TARIFAS SEMESTRALES"]
["EDAD"]
[" "," ",250,2000,5000,10000]
[18,null,{"$f":"+C155*$M$4","v":2490.576},{"$f":"+D155*$K$4","v":2259.92},1714.6560000000002,1275.3920000000001,0]
[19,null,{"$f":"+C156*$K$4","v":2490.576},2259.92,1714.6560000000002,1275.3920000000001,0]
[20,null,2490.576,2259.92,1714.6560000000002,1275.3920000000001,0]
[21,null,2490.576,2259.92,1714.6560000000002,1275.3920000000001,0]
[22,null,2490.576,2259.92,1714.6560000000002,1275.3920000000001,0]
[23,null,2490.576,2259.92,1714.6560000000002,1275.3920000000001,0]
[24,null,2490.576,2259.92,1714.6560000000002,1275.3920000000001,0]
[25,null,2661.0240000000003,2415.1040000000003,1813.4480000000003,1349.5920000000001,0]
[26,null,2661.0240000000003,2415.1040000000003,1813.4480000000003,1349.5920000000001,0]
[27,null,2661.0240000000003,2415.1040000000003,1813.4480000000003,1349.5920000000001,0]
[28,null,2661.0240000000003,2415.1040000000003,1813.4480000000003,1349.5920000000001,0]
[29,null,2661.0240000000003,2415.1040000000003,1813.4480000000003,1349.5920000000001,0]
[30,null,2960.7920000000004,2686.04,1991.1040000000003,1481.4560000000001,0]
[31,null,2960.7920000000004,2686.04,1991.1040000000003,1481.4560000000001,0]
[32,null,2960.7920000000004,2686.04,1991.1040000000003,1481.4560000000001,0]
[33,null,2960.7920000000004,2686.04,1991.1040000000003,1481.4560000000001,0]
[34,null,2960.7920000000004,2686.04,1991.1040000000003,1481.4560000000001,0]
[35,null,3304.2320000000004,2999.3760000000007,2200.56,1636.64,0]
[36,null,3304.2320000000004,2999.3760000000007,2200.56,1636.64,0]
[37,null,3304.2320000000004,2999.3760000000007,2200.56,1636.64,0]
[38,null,3304.2320000000004,{"$f":"+D175*$K$4","v":2999.3760000000007},2200.56,1636.64,0]
[39,null,3304.2320000000004,2999.3760000000007,2200.56,1636.64,0]
[40,null,3702.7920000000004,3360.6240000000003,2446.48,1820.2320000000002,0]
[41,null,3702.7920000000004,3360.6240000000003,2446.48,1820.2320000000002,0]
[42,null,3702.7920000000004,3360.6240000000003,2446.48,1820.2320000000002,0]
[43,null,3702.7920000000004,3360.6240000000003,2446.48,1820.2320000000002,0]
[44,null,3702.7920000000004,3360.6240000000003,2446.48,1820.2320000000002,0]
[45,null,4144.1760000000004,3761.7280000000005,2723.3520000000003,2025.8720000000001,0]
[46,null,4144.1760000000004,3761.7280000000005,2723.3520000000003,2025.8720000000001,0]
[47,null,4144.1760000000004,3761.7280000000005,2723.3520000000003,2025.8720000000001,0]
[48,null,4144.1760000000004,3761.7280000000005,2723.3520000000003,2025.8720000000001,0]
[49,null,4144.1760000000004,3761.7280000000005,2723.3520000000003,2025.8720000000001,0]
[50,null,4641.5280000000002,4212.0160000000005,3037.5360000000005,2259.92,0]
[51,null,{"$f":"+C188*$K$4","v":4641.5280000000002},4212.0160000000005,3037.5360000000005,2259.92,0]
[52,null,4641.5280000000002,4212.0160000000005,3037.5360000000005,2259.92,0]
[53,null,4641.5280000000002,4212.0160000000005,3037.5360000000005,2259.92,0]
[54,null,4641.5280000000002,4212.0160000000005,3037.5360000000005,2259.92,0]
[55,null,5189.3360000000002,4709.7920000000004,3387.3360000000007,2520.2559999999999,0]
[56,null,5189.3360000000002,4709.7920000000004,3387.3360000000007,2520.2559999999999,0]
[57,null,5189.3360000000002,4709.7920000000004,3387.3360000000007,2520.2559999999999,0]
[58,null,5189.3360000000002,{"$f":"+D195*$K$4","v":4709.7920000000004},3387.3360000000007,2520.2559999999999,0]
[59,null,5189.3360000000002,4709.7920000000004,3387.3360000000007,2520.2559999999999,0]
[60,null,5554.4000000000005,5039.6640000000007,3621.3840000000005,2693.6720000000005,0]
[61,null,6189.5520000000015,5616.7280000000001,4029.6960000000004,2998.1040000000003,0]
[62,null,6875.1600000000008,6240.4320000000007,4474.8960000000006,3329.2480000000005,0]
[63,null,7615.04,6910.7760000000007,4956.9840000000004,3687.1040000000003,0]
[64,null,8406.2240000000002,7628.1840000000011,5473.84,4072.0960000000005,0]
[65,null,9248.7120000000014,8392.2320000000018,6025.8880000000008,4482.5280000000002,0]
[66,null,10144.200000000001,9205.0400000000009,6614.4000000000005,4920.9440000000004,0]
[67,null,11090.144000000002,10064.064,7237.68,5384.8,0]
[68,null,12087.816000000001,10971,7897.8480000000009,5874.9440000000013,0]
[69,null,13138.488000000001,11923.304000000002,8592.36,6391.8,0]
[70,null,14239.616000000002,12923.52,9323.3360000000011,6936.2160000000003,0]
[71,null,15394.592000000002,13971.648000000001,10089.504000000001,7505.6480000000001,0]
[72,null,16600.448,15064.296,10892.136,8102.2160000000003,0]
[73,null,17857.608,16206.128000000002,11730.384000000002,8725.496000000001,0]
[74,null,19167.344000000001,17394.176000000003,12604.672000000002,9375.9120000000021,0]
[75,null,20529.232000000004,18630.560000000001,13514.576000000001,10052.616,0]
[76,null,20529.232000000004,18630.560000000001,13514.576000000001,10052.616,0]
[77,null,20529.232000000004,18630.560000000001,13514.576000000001,10052.616,0]
[78,null,20529.232000000004,{"$f":"+D215*$K$4","v":18630.560000000001},13514.576000000001,10052.616,0]
[79,null,20529.232000000004,18630.560000000001,13514.576000000001,10052.616,0]
[80,null,20529.232000000004,18630.560000000001,13514.576000000001,10052.616,0]
[81,null,20529.232000000004,18630.560000000001,13514.576000000001,10052.616,0]
[82,null,20529.232000000004,18630.560000000001,13514.576000000001,10052.616,0]
[83,null,{"$f":"+C220*$K$4","v":20529.232000000004},18630.560000000001,13514.576000000001,10052.616,0]
[84,"o más",20529.232000000004,18630.560000000001,13514.576000000001,10052.616,0]
[1,"Hijo",1052.7920000000001,955.27200000000005,733.52,546.11200000000008,0]
[2,"Hijos",1789.2800000000002,1623.0720000000001,1246.1360000000002,927.28800000000012,0]
[3,"Hijos o más",2524.92,2291.7200000000003,1759.6000000000001,1309.3120000000001,0]
[]
["BUPA GLOBAL SELECT"]
["TARIFAS SEMESTRALES"]
["EDAD"]
[" "," ",250,2000,5000,10000]
[18,null,{"$f":"+C305*$K$4","v":1695.5760000000002},1626.4640000000002,1240.6240000000003,922.62400000000014,0]
[19,null,1695.5760000000002,1626.4640000000002,1240.6240000000003,922.62400000000014,0]
[20,null,1695.5760000000002,1626.4640000000002,1240.6240000000003,922.62400000000014,0]
[21,null,1695.5760000000002,1626.4640000000002,1240.6240000000003,922.62400000000014,0]
[22,null,1695.5760000000002,1626.4640000000002,1240.6240000000003,922.62400000000014,0]
[23,null,1695.5760000000002,1626.4640000000002,1240.6240000000003,922.62400000000014,0]
[24,null,1695.5760000000002,1626.4640000000002,1240.6240000000003,922.62400000000014,0]
[25,null,1828.7120000000002,1754.9360000000001,1323.7280000000003,984.52800000000013,0]
[26,null,1828.7120000000002,1754.9360000000001,1323.7280000000003,984.52800000000013,0]
[27,null,1828.7120000000002,1754.9360000000001,1323.7280000000003,984.52800000000013,0]
[28,null,{"$f":"+C315*$K$4","v":1828.7120000000002},1754.9360000000001,1323.7280000000003,984.52800000000013,0]
[29,null,1828.7120000000002,1754.9360000000001,1323.7280000000003,984.52800000000013,0]
[30,null,2064.0320000000002,1980.9280000000003,1471.7040000000002,1095.192,0]
[31,null,2064.0320000000002,1980.9280000000003,1471.7040000000002,1095.192,0]
[32,null,2064.0320000000002,1980.9280000000003,1471.7040000000002,1095.192,0]
[33,null,2064.0320000000002,1980.9280000000003,1471.7040000000002,1095.192,0]
[34,null,2064.0320000000002,1980.9280000000003,1471.7040000000002,1095.192,0]
[35,null,2336.6640000000002,2242.1120000000005,1648.0880000000002,1225.7840000000001,0]
[36,null,2336.6640000000002,2242.1120000000005,1648.0880000000002,1225.7840000000001,0]
[37,null,2336.6640000000002,2242.1120000000005,1648.0880000000002,1225.7840000000001,0]
[38,null,{"$f":"+C325*$K$4","v":2336.6640000000002},2242.1120000000005,1648.0880000000002,1225.7840000000001,0]
[39,null,2336.6640000000002,2242.1120000000005,1648.0880000000002,1225.7840000000001,0]
[40,null,2650.8480000000004,2543.1520000000005,1854.152,1379.6960000000001,0]
[41,null,2650.8480000000004,2543.1520000000005,1854.152,1379.6960000000001,0]
[42,null,2650.8480000000004,2543.1520000000005,1854.152,1379.6960000000001,0]
[43,null,2650.8480000000004,2543.1520000000005,1854.152,1379.6960000000001,0]
[44,null,2650.8480000000004,2543.1520000000005,1854.152,1379.6960000000001,0]
[45,null,3000.2240000000002,2878.96,2087.7760000000003,1553.96,0]
[46,null,3000.2240000000002,2878.96,2087.7760000000003,1553.96,0]
[47,null,3000.2240000000002,2878.96,2087.7760000000003,1553.96,0]
[48,null,{"$f":"+C335*$K$4","v":3000.2240000000002},2878.96,2087.7760000000003,1553.96,0]
[49,null,3000.2240000000002,2878.96,2087.7760000000003,1553.96,0]
[50,null,3394.5440000000003,3257.1680000000006,2352.3520000000003,1751.1200000000001,0]
[51,null,3394.5440000000003,3257.1680000000006,2352.3520000000003,1751.1200000000001,0]
[52,null,3394.5440000000003,3257.1680000000006,2352.3520000000003,1751.1200000000001,0]
[53,null,3394.5440000000003,3257.1680000000006,2352.3520000000003,1751.1200000000001,0]
[54,null,3394.5440000000003,3257.1680000000006,2352.3520000000003,1751.1200000000001,0]
[55,null,3828.7200000000003,3674.3840000000005,2647.0320000000006,1969.0560000000003,0]
[56,null,3828.7200000000003,3674.3840000000005,2647.0320000000006,1969.0560000000003,0]
[57,null,3828.7200000000003,3674.3840000000005,2647.0320000000006,1969.0560000000003,0]
[58,null,{"$f":"+C345*$K$4","v":3828.7200000000003},3674.3840000000005,2647.0320000000006,1969.0560000000003,0]
[59,null,3828.7200000000003,3674.3840000000005,2647.0320000000006,1969.0560000000003,0]
[60,null,4118.7360000000008,3952.1040000000003,2845.04,2116.1840000000002,0]
[61,null,4623.72,4435.8880000000008,3189.7520000000004,2372.2800000000002,0]
[62,null,5170.2560000000003,4961.6480000000001,3565.4160000000006,2652.1200000000003,0]
[63,null,5758.344000000001,5524.72,3971.1840000000002,2954.8560000000007,0]
[64,null,6387.56,6129.344000000001,4408.3280000000004,3279.2160000000003,0]
[65,null,7059.1760000000004,6772.1280000000006,4873.88,3626.4720000000007,0]
[66,null,7771.92,7456.04,5371.2320000000009,3995.7760000000007,0]
[67,null,8526.2160000000003,8179.8080000000009,5898.264000000001,4387.1280000000006,0]
[68,null,{"$f":"+C355*$K$4","v":9321.2160000000003},8943.8560000000016,6455.4000000000005,4802.2240000000011,0]
[69,null,10159.888000000001,9747.76,7042.64,5239.3680000000004,0]
[70,null,11039.264000000003,10591.52,7661.2560000000012,5698.56,0]
[71,null,11958.92,11475.136,8308.2800000000007,6179.3760000000011,0]
[72,null,12920.976000000001,12397.76,8987.1039999999994,6684.7840000000006,0]
[73,null,13925.432000000001,13360.664000000002,9695.1839999999993,7211.8160000000007,0]
[74,null,14971.016000000001,14364.272000000001,10434.640000000001,7761.7440000000006,0]
[75,null,16058.576000000001,15407.312000000002,11202.928000000002,8333.2960000000003,0]
[76,null,16058.576000000001,15407.312000000002,11202.928000000002,8333.2960000000003,0]
[77,null,16058.576000000001,15407.312000000002,11202.928000000002,8333.2960000000003,0]
[78,null,{"$f":"+C365*$K$4","v":16058.576000000001},15407.312000000002,11202.928000000002,8333.2960000000003,0]
[79,null,16058.576000000001,15407.312000000002,11202.928000000002,8333.2960000000003,0]
[80,null,16058.576000000001,15407.312000000002,11202.928000000002,8333.2960000000003,0]
[81,null,16058.576000000001,15407.312000000002,11202.928000000002,8333.2960000000003,0]
[82,null,16058.576000000001,15407.312000000002,11202.928000000002,8333.2960000000003,0]
[83,null,16058.576000000001,15407.312000000002,11202.928000000002,8333.2960000000003,0]
[84,"o más",16058.576000000001,15407.312000000002,11202.928000000002,8333.2960000000003,0]
[1,"Hijo",792.45600000000002,761.50400000000013,588.51200000000006,438.41600000000005,0]
[2,"Hijos",1347.0480000000002,1292.3520000000001,999.79200000000014,744.12,0]
[3,"Hijos o más",1901.2160000000003,1825.3200000000002,1410.2240000000002,1048.9760000000001,0]
[]
["BUPA GLOBAL ELITE"]
["TARIFAS TRIMESTRALES"]
["EDAD"]
[" "," ",250,2000,3500,5000,10000]
[18,null,{"$f":"C6*$K$3","v":2471.15},2165.3500000000004,1821.325,1579.6000000000001,1225.125]
[19,null,2471.15,2165.3500000000004,1821.325,1579.6000000000001,1225.125]
[20,null,2471.15,2165.3500000000004,1821.325,1579.6000000000001,1225.125]
[21,null,2471.15,2165.3500000000004,1821.325,1579.6000000000001,1225.125]
[22,null,2471.15,2165.3500000000004,1821.325,1579.6000000000001,1225.125]
[23,null,2471.15,2165.3500000000004,1821.325,1579.6000000000001,1225.125]
[24,null,2471.15,2165.3500000000004,1821.325,1579.6000000000001,1225.125]
[25,null,2640.8250000000003,2314.6750000000002,1935.1750000000002,1678.0500000000002,1301.575]
[26,null,2640.8250000000003,2314.6750000000002,1935.1750000000002,1678.0500000000002,1301.575]
[27,null,2640.8250000000003,2314.6750000000002,1935.1750000000002,1678.0500000000002,1301.575]
[28,null,{"$f":"C16*$K$3","v":2640.8250000000003},2314.6750000000002,1935.1750000000002,1678.0500000000002,1301.575]
[29,null,2640.8250000000003,2314.6750000000002,1935.1750000000002,1678.0500000000002,1301.575]
[30,null,2937.55,2574.8250000000003,2135.9250000000002,1851.8500000000001,1436.6000000000001]
[31,null,2937.55,2574.8250000000003,2135.9250000000002,1851.8500000000001,1436.6000000000001]
[32,null,2937.55,2574.8250000000003,2135.9250000000002,1851.8500000000001,1436.6000000000001]
[33,null,2937.55,2574.8250000000003,2135.9250000000002,1851.8500000000001,1436.6000000000001]
[34,null,2937.55,2574.8250000000003,2135.9250000000002,1851.8500000000001,1436.6000000000001]
[35,null,3279.3750000000005,2874.3,2371.0500000000002,2055.625,1594.45]
[36,null,3279.3750000000005,2874.3,2371.0500000000002,2055.625,1594.45]
[37,null,3279.3750000000005,2874.3,2371.0500000000002,2055.625,1594.45]
[38,null,{"$f":"C26*$K$3","v":3279.3750000000005},2874.3,2371.0500000000002,2055.625,1594.45]
[39,null,3279.3750000000005,2874.3,2371.0500000000002,2055.625,1594.45]
[40,null,3674.2750000000001,3219.9750000000004,2644.4,2292.9500000000003,1778.4250000000002]
[41,null,3674.2750000000001,3219.9750000000004,2644.4,2292.9500000000003,1778.4250000000002]
[42,null,3674.2750000000001,3219.9750000000004,2644.4,2292.9500000000003,1778.4250000000002]
[43,null,3674.2750000000001,3219.9750000000004,2644.4,2292.9500000000003,1778.4250000000002]
[44,null,3674.2750000000001,3219.9750000000004,2644.4,2292.9500000000003,1778.4250000000002]
[45,null,4111.25,3604.15,2951.0250000000001,2558.875,1984.6750000000002]
[46,null,4111.25,3604.15,2951.0250000000001,2558.875,1984.6750000000002]
[47,null,4111.25,3604.15,2951.0250000000001,2558.875,1984.6750000000002]
[48,null,{"$f":"C36*$K$3","v":4111.25},3604.15,2951.0250000000001,2558.875,1984.6750000000002]
[49,null,4111.25,3604.15,2951.0250000000001,2558.875,1984.6750000000002]
[50,null,4605.1500000000005,4036.7250000000004,3296.7000000000003,2858.6250000000005,2217.3250000000003]
[51,null,4605.1500000000005,4036.7250000000004,3296.7000000000003,2858.6250000000005,2217.3250000000003]
[52,null,4605.1500000000005,4036.7250000000004,3296.7000000000003,2858.6250000000005,2217.3250000000003]
[53,null,4605.1500000000005,4036.7250000000004,3296.7000000000003,2858.6250000000005,2217.3250000000003]
[54,null,4605.1500000000005,4036.7250000000004,3296.7000000000003,2858.6250000000005,2217.3250000000003]
[55,null,5148.8250000000007,4513.3,3680.8750000000005,3191.9250000000002,2475.8250000000003]
[56,null,5148.8250000000007,4513.3,3680.8750000000005,3191.9250000000002,2475.8250000000003]
[57,null,5148.8250000000007,4513.3,3680.8750000000005,3191.9250000000002,2475.8250000000003]
[58,null,{"$f":"C46*$K$3","v":5148.8250000000007},4513.3,3680.8750000000005,3191.9250000000002,2475.8250000000003]
[59,null,5148.8250000000007,4513.3,3680.8750000000005,3191.9250000000002,2475.8250000000003]
[60,null,5510.7250000000004,4830.1000000000004,3936.3500000000004,3413.8500000000004,2647.7000000000003]
[61,null,6141.0250000000005,5382.85,4384.05,3801.6000000000004,2948.55]
[62,null,6822.7500000000009,5980.7000000000007,4869.7000000000007,4222.3500000000004,3274.7000000000003]
[63,null,7556.4500000000007,6623.6500000000005,5393.0250000000005,4676.1000000000004,3627.2500000000005]
[64,null,8341.85,7311.1500000000005,5954.0250000000005,5162.8500000000004,4004.2750000000005]
[65,null,9177.85,8044.3000000000011,6553.2500000000009,5682.3250000000007,4407.1500000000005]
[66,null,10065.550000000001,8822.2750000000015,7191.2500000000009,6235.35,4835.6000000000004]
[67,null,11004.95,9645.625,7866.3750000000009,6820.8250000000007,5289.9000000000005]
[68,null,{"$f":"C56*$K$3","v":11995.225},10513.800000000001,8579.1750000000011,7439.0250000000005,5769.2250000000004]
[69,null,13037.750000000002,11427.625000000002,9330.2000000000007,8090.7750000000005,6274.4000000000005]
[70,null,14130.6,12385.725,10118.900000000001,8774.1500000000015,6805.1500000000005]
[71,null,15276.525000000001,13389.750000000002,10945.825000000001,9491.625,7360.6500000000005]
[72,null,16471.95,14438.325000000001,11811.525000000001,10241.550000000001,7942.8250000000007]
[73,null,17720.45,15532.550000000001,12713.250000000002,11023.650000000001,8549.4750000000004]
[74,null,19020.100000000002,16671.600000000002,13654.300000000001,11839.575000000001,9181.9750000000004]
[75,null,20370.625,17855.475000000002,14633.025000000001,12688.225,9840.3250000000007]
[76,null,20370.625,17855.475000000002,14633.025000000001,12688.225,9840.3250000000007]
[77,null,20370.625,17855.475000000002,14633.025000000001,12688.225,9840.3250000000007]
[78,null,{"$f":"C66*$K$3","v":20370.625},17855.475000000002,14633.025000000001,12688.225,9840.3250000000007]
[79,null,20370.625,17855.475000000002,14633.025000000001,12688.225,9840.3250000000007]
[80,null,20370.625,17855.475000000002,14633.025000000001,12688.225,9840.3250000000007]
[81,null,20370.625,17855.475000000002,14633.025000000001,12688.225,9840.3250000000007]
[82,null,20370.625,17855.475000000002,14633.025000000001,12688.225,9840.3250000000007]
[83,null,20370.625,17855.475000000002,14633.025000000001,12688.225,9840.3250000000007]
[84,"o más",20370.625,17855.475000000002,14633.025000000001,12688.225,9840.3250000000007]
[1,"Hijo",1043.9000000000001,915.2,775.22500000000002,672.65000000000009,521.95000000000005]
[2,"Hijos",1775.1250000000002,1555.95,1317.8000000000002,1142.625,886.6]
[3,"Hijos o más",2505.25,2196.15,1860.3750000000002,1613.15,1250.7]
[]
["BUPA GLOBAL PREMIER"]
["TARIFAS TRIMESTRALES"]
["EDAD"]
[" "," ",250,2000,5000,10000]
[18,null,{"$f":"+C155*$K$3","v":1292.28},1172.6000000000001,889.68000000000018,661.7600000000001,0]
[19,null,1292.28,1172.6000000000001,889.68000000000018,661.7600000000001,0]
[20,null,1292.28,1172.6000000000001,889.68000000000018,661.7600000000001,0]
[21,null,1292.28,1172.6000000000001,889.68000000000018,661.7600000000001,0]
[22,null,1292.28,1172.6000000000001,889.68000000000018,661.7600000000001,0]
[23,null,1292.28,1172.6000000000001,889.68000000000018,661.7600000000001,0]
[24,null,1292.28,1172.6000000000001,889.68000000000018,661.7600000000001,0]
[25,null,1380.7200000000003,1253.1200000000001,940.94000000000017,700.2600000000001,0]
[26,null,1380.7200000000003,1253.1200000000001,940.94000000000017,700.2600000000001,0]
[27,null,1380.7200000000003,1253.1200000000001,940.94000000000017,700.2600000000001,0]
[28,null,{"$f":"+C165*$K$3","v":1380.7200000000003},1253.1200000000001,940.94000000000017,700.2600000000001,0]
[29,null,1380.7200000000003,1253.1200000000001,940.94000000000017,700.2600000000001,0]
[30,null,1536.2600000000002,1393.7,1033.1200000000001,768.68000000000018,0]
[31,null,1536.2600000000002,1393.7,1033.1200000000001,768.68000000000018,0]
[32,null,1536.2600000000002,1393.7,1033.1200000000001,768.68000000000018,0]
[33,null,1536.2600000000002,1393.7,1033.1200000000001,768.68000000000018,0]
[34,null,1536.2600000000002,1393.7,1033.1200000000001,768.68000000000018,0]
[35,null,1714.4600000000003,1556.2800000000004,1141.8000000000002,849.2,0]
[36,null,1714.4600000000003,1556.2800000000004,1141.8000000000002,849.2,0]
[37,null,1714.4600000000003,1556.2800000000004,1141.8000000000002,849.2,0]
[38,null,{"$f":"+C175*$K$3","v":1714.4600000000003},1556.2800000000004,1141.8000000000002,849.2,0]
[39,null,1714.4600000000003,1556.2800000000004,1141.8000000000002,849.2,0]
[40,null,1921.2600000000002,1743.7200000000003,1269.4000000000001,944.46000000000015,0]
[41,null,1921.2600000000002,1743.7200000000003,1269.4000000000001,944.46000000000015,0]
[42,null,1921.2600000000002,1743.7200000000003,1269.4000000000001,944.46000000000015,0]
[43,null,1921.2600000000002,1743.7200000000003,1269.4000000000001,944.46000000000015,0]
[44,null,1921.2600000000002,1743.7200000000003,1269.4000000000001,944.46000000000015,0]
[45,null,2150.2800000000002,1951.8400000000001,1413.0600000000002,1051.1600000000001,0]
[46,null,2150.2800000000002,1951.8400000000001,1413.0600000000002,1051.1600000000001,0]
[47,null,2150.2800000000002,1951.8400000000001,1413.0600000000002,1051.1600000000001,0]
[48,null,{"$f":"+C185*$K$3","v":2150.2800000000002},1951.8400000000001,1413.0600000000002,1051.1600000000001,0]
[49,null,2150.2800000000002,1951.8400000000001,1413.0600000000002,1051.1600000000001,0]
[50,null,2408.34,2185.4800000000005,1576.0800000000004,1172.6000000000001,0]
[51,null,2408.34,2185.4800000000005,1576.0800000000004,1172.6000000000001,0]
[52,null,2408.34,2185.4800000000005,1576.0800000000004,1172.6000000000001,0]
[53,null,2408.34,2185.4800000000005,1576.0800000000004,1172.6000000000001,0]
[54,null,2408.34,2185.4800000000005,1576.0800000000004,1172.6000000000001,0]
[55,null,2692.5800000000004,2443.7600000000002,1757.5800000000004,1307.68,0]
[56,null,2692.5800000000004,2443.7600000000002,1757.5800000000004,1307.68,0]
[57,null,2692.5800000000004,2443.7600000000002,1757.5800000000004,1307.68,0]
[58,null,{"$f":"+C195*$K$3","v":2692.5800000000004},2443.7600000000002,1757.5800000000004,1307.68,0]
[59,null,2692.5800000000004,2443.7600000000002,1757.5800000000004,1307.68,0]
[60,null,2882.0000000000005,2614.9200000000005,1879.0200000000002,1397.6600000000003,0]
[61,null,3211.5600000000009,2914.34,2090.8800000000006,1555.6200000000001,0]
[62,null,3567.3,3237.9600000000005,2321.8800000000006,1727.4400000000003,0]
[63,null,3951.2000000000003,3585.7800000000007,2572.0200000000004,1913.1200000000001,0]
[64,null,4361.72,3958.0200000000004,2840.2000000000003,2112.8800000000006,0]
[65,null,4798.8600000000006,4354.4600000000009,3126.6400000000003,2325.84,0]
[66,null,5263.5,4776.2000000000007,3432.0000000000005,2553.3200000000006,0]
[67,null,5754.3200000000015,5221.92,3755.4,2794,0]
[68,null,{"$f":"+C205*$K$3","v":6271.9800000000005},5692.5000000000009,4097.9400000000005,3048.3200000000006,0]
[69,null,6817.1400000000012,6186.6200000000017,4458.3,3316.5000000000005,0]
[70,null,7388.4800000000005,6705.6,4837.5800000000008,3598.9800000000005,0]
[71,null,7987.7600000000011,7249.4400000000014,5235.12,3894.4400000000005,0]
[72,null,8613.44,7816.380000000001,5651.5800000000008,4203.9800000000005,0]
[73,null,9265.74,8408.840000000002,6086.5200000000013,4527.380000000001,0]
[74,null,9945.3200000000015,9025.2800000000025,6540.1600000000008,4864.8600000000006,0]
[75,null,10651.960000000001,9666.8000000000011,7012.2800000000007,5215.9800000000005,0]
[76,null,10651.960000000001,9666.8000000000011,7012.2800000000007,5215.9800000000005,0]
[77,null,10651.960000000001,9666.8000000000011,7012.2800000000007,5215.9800000000005,0]
[78,null,{"$f":"+C215*$K$3","v":10651.960000000001},9666.8000000000011,7012.2800000000007,5215.9800000000005,0]
[79,null,10651.960000000001,9666.8000000000011,7012.2800000000007,5215.9800000000005,0]
[80,null,10651.960000000001,9666.8000000000011,7012.2800000000007,5215.9800000000005,0]
[81,null,10651.960000000001,9666.8000000000011,7012.2800000000007,5215.9800000000005,0]
[82,null,10651.960000000001,9666.8000000000011,7012.2800000000007,5215.9800000000005,0]
[83,null,10651.960000000001,9666.8000000000011,7012.2800000000007,5215.9800000000005,0]
[84,"o más",10651.960000000001,9666.8000000000011,7012.2800000000007,5215.9800000000005,0]
[1,"Hijo",546.2600000000001,495.66000000000008,380.6,283.36000000000007,0]
[2,"Hijos",928.40000000000009,842.16000000000008,646.58000000000015,481.1400000000001,0]
[3,"Hijos o más",1310.1000000000001,1189.1000000000001,913.00000000000011,679.36000000000013,0]
[]
["BUPA GLOBAL SELECT"]
["TARIFAS TRIMESTRALES"]
["EDAD"]
[" "," ",250,2000,5000,10000]
[18,null,{"$f":"+C305*$K$3","v":879.7800000000002},843.92000000000007,643.72000000000014,478.72000000000008,0]
[19,null,879.7800000000002,843.92000000000007,643.72000000000014,478.72000000000008,0]
[20,null,879.7800000000002,843.92000000000007,643.72000000000014,478.72000000000008,0]
[21,null,879.7800000000002,843.92000000000007,643.72000000000014,478.72000000000008,0]
[22,null,879.7800000000002,843.92000000000007,643.72000000000014,478.72000000000008,0]
[23,null,879.7800000000002,843.92000000000007,643.72000000000014,478.72000000000008,0]
[24,null,879.7800000000002,843.92000000000007,643.72000000000014,478.72000000000008,0]
[25,null,948.86000000000013,910.58000000000015,686.84000000000015,510.84000000000009,0]
[26,null,948.86000000000013,910.58000000000015,686.84000000000015,510.84000000000009,0]
[27,null,948.86000000000013,910.58000000000015,686.84000000000015,510.84000000000009,0]
[28,null,{"$f":"+C315*$K$3","v":948.86000000000013},910.58000000000015,686.84000000000015,510.84000000000009,0]
[29,null,948.86000000000013,910.58000000000015,686.84000000000015,510.84000000000009,0]
[30,null,1070.96,1027.8400000000001,763.62000000000012,568.2600000000001,0]
[31,null,1070.96,1027.8400000000001,763.62000000000012,568.2600000000001,0]
[32,null,1070.96,1027.8400000000001,763.62000000000012,568.2600000000001,0]
[33,null,1070.96,1027.8400000000001,763.62000000000012,568.2600000000001,0]
[34,null,1070.96,1027.8400000000001,763.62000000000012,568.2600000000001,0]
[35,null,1212.42,1163.3600000000004,855.14000000000021,636.0200000000001,0]
[36,null,1212.42,1163.3600000000004,855.14000000000021,636.0200000000001,0]
[37,null,1212.42,1163.3600000000004,855.14000000000021,636.0200000000001,0]
[38,null,{"$f":"+C325*$K$3","v":1212.42},1163.3600000000004,855.14000000000021,636.0200000000001,0]
[39,null,1212.42,1163.3600000000004,855.14000000000021,636.0200000000001,0]
[40,null,1375.4400000000003,1319.5600000000002,962.06000000000006,715.88000000000011,0]
[41,null,1375.4400000000003,1319.5600000000002,962.06000000000006,715.88000000000011,0]
[42,null,1375.4400000000003,1319.5600000000002,962.06000000000006,715.88000000000011,0]
[43,null,1375.4400000000003,1319.5600000000002,962.06000000000006,715.88000000000011,0]
[44,null,1375.4400000000003,1319.5600000000002,962.06000000000006,715.88000000000011,0]
[45,null,1556.7200000000003,1493.8000000000002,1083.2800000000002,806.30000000000007,0]
[46,null,1556.7200000000003,1493.8000000000002,1083.2800000000002,806.30000000000007,0]
[47,null,1556.7200000000003,1493.8000000000002,1083.2800000000002,806.30000000000007,0]
[48,null,{"$f":"+C335*$K$3","v":1556.7200000000003},1493.8000000000002,1083.2800000000002,806.30000000000007,0]
[49,null,1556.7200000000003,1493.8000000000002,1083.2800000000002,806.30000000000007,0]
[50,null,1761.3200000000002,1690.0400000000002,1220.5600000000002,908.6,0]
[51,null,1761.3200000000002,1690.0400000000002,1220.5600000000002,908.6,0]
[52,null,1761.3200000000002,1690.0400000000002,1220.5600000000002,908.6,0]
[53,null,1761.3200000000002,1690.0400000000002,1220.5600000000002,908.6,0]
[54,null,1761.3200000000002,1690.0400000000002,1220.5600000000002,908.6,0]
[55,null,1986.6000000000001,1906.5200000000002,1373.4600000000003,1021.6800000000002,0]
[56,null,1986.6000000000001,1906.5200000000002,1373.4600000000003,1021.6800000000002,0]
[57,null,1986.6000000000001,1906.5200000000002,1373.4600000000003,1021.6800000000002,0]
[58,null,{"$f":"+C345*$K$3","v":1986.6000000000001},1906.5200000000002,1373.4600000000003,1021.6800000000002,0]
[59,null,1986.6000000000001,1906.5200000000002,1373.4600000000003,1021.6800000000002,0]
[60,null,2137.0800000000004,2050.6200000000003,1476.2,1098.0200000000002,0]
[61,null,2399.1000000000004,2301.6400000000003,1655.0600000000002,1230.9000000000001,0]
[62,null,2682.6800000000003,2574.4400000000005,1849.9800000000002,1376.1000000000001,0]
[63,null,2987.8200000000006,2866.6000000000004,2060.5200000000004,1533.1800000000003,0]
[64,null,3314.3,3180.3200000000006,2287.34,1701.4800000000002,0]
[65,null,3662.7800000000007,3513.8400000000006,2528.9,1881.6600000000003,0]
[66,null,4032.6000000000004,3868.7000000000003,2786.9600000000005,2073.2800000000002,0]
[67,null,4423.9800000000005,4244.2400000000007,3060.4200000000005,2276.34,0]
[68,null,{"$f":"+C355*$K$3","v":4836.4800000000005},4640.68,3349.5000000000005,2491.7200000000007,0]
[69,null,5271.6400000000012,5057.8,3654.2000000000003,2718.5400000000004,0]
[70,null,5727.920000000001,5495.6,3975.1800000000007,2956.8,0]
[71,null,6205.1,5954.0800000000008,4310.9000000000005,3206.2800000000007,0]
[72,null,6704.2800000000007,6432.8,4663.12,3468.5200000000004,0]
[73,null,7225.4600000000009,6932.420000000001,5030.5200000000004,3741.9800000000005,0]
[74,null,7767.9800000000005,7453.1600000000008,5414.2000000000007,4027.3200000000006,0]
[75,null,8332.2800000000007,7994.3600000000015,5812.8400000000011,4323.88,0]
[76,null,8332.2800000000007,7994.3600000000015,5812.8400000000011,4323.88,0]
[77,null,8332.2800000000007,7994.3600000000015,5812.8400000000011,4323.88,0]
[78,null,{"$f":"+C365*$K$3","v":8332.2800000000007},7994.3600000000015,5812.8400000000011,4323.88,0]
[79,null,8332.2800000000007,7994.3600000000015,5812.8400000000011,4323.88,0]
[80,null,8332.2800000000007,7994.3600000000015,5812.8400000000011,4323.88,0]
[81,null,8332.2800000000007,7994.3600000000015,5812.8400000000011,4323.88,0]
[82,null,8332.2800000000007,7994.3600000000015,5812.8400000000011,4323.88,0]
[83,null,8332.2800000000007,7994.3600000000015,5812.8400000000011,4323.88,0]
[84,"o más",8332.2800000000007,7994.3600000000015,5812.8400000000011,4323.88,0]
[1,"Hijo",411.18000000000006,395.12000000000006,305.36000000000007,227.48000000000002,0]
[2,"Hijos",698.94000000000017,670.56000000000006,518.7600000000001,386.1,0]
[3,"Hijos o más",986.48000000000013,947.1,731.72000000000014,544.28000000000009,0]
[]
["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$2","v":1957.76},1263.1733333333334,0,0,0]
[19,null,1957.76,1263.1733333333334,0,0,0]
[20,null,1957.76,1263.1733333333334,0,0,0]
[21,null,1957.76,1263.1733333333334,0,0,0]
[22,null,1957.76,1263.1733333333334,0,0,0]
[23,null,1957.76,1263.1733333333334,0,0,0]
[24,null,1957.76,1263.1733333333334,0,0,0]
[25,null,2099.2533333333336,1354.4533333333334,0,0,0]
[26,null,2099.2533333333336,1354.4533333333334,0,0,0]
[27,null,2099.2533333333336,1354.4533333333334,0,0,0]
[28,null,{"$f":"+C915*$K$2","v":2099.2533333333336},1354.4533333333334,0,0,0]
[29,null,2099.2533333333336,1354.4533333333334,0,0,0]
[30,null,2343.2266666666669,1511.9066666666668,0,0,0]
[31,null,2343.2266666666669,1511.9066666666668,0,0,0]
[32,null,2343.2266666666669,1511.9066666666668,0,0,0]
[33,null,2343.2266666666669,1511.9066666666668,0,0,0]
[34,null,2343.2266666666669,1511.9066666666668,0,0,0]
[35,null,2621.08,1691.1066666666668,0,0,0]
[36,null,2621.08,1691.1066666666668,0,0,0]
[37,null,2621.08,1691.1066666666668,0,0,0]
[38,null,{"$f":"+C925*$K$2","v":2621.08},1691.1066666666668,0,0,0]
[39,null,2621.08,1691.1066666666668,0,0,0]
[40,null,2938.6,1895.88,0,0,0]
[41,null,2938.6,1895.88,0,0,0]
[42,null,2938.6,1895.88,0,0,0]
[43,null,2938.6,1895.88,0,0,0]
[44,null,2938.6,1895.88,0,0,0]
[45,null,3289.1600000000003,2122.2133333333336,0,0,0]
[46,null,3289.1600000000003,2122.2133333333336,0,0,0]
[47,null,3289.1600000000003,2122.2133333333336,0,0,0]
[48,null,{"$f":"+C935*$K$2","v":3289.1600000000003},2122.2133333333336,0,0,0]
[49,null,3289.1600000000003,2122.2133333333336,0,0,0]
[50,null,3681.1600000000003,2375.146666666667,0,0,0]
[51,null,3681.1600000000003,2375.146666666667,0,0,0]
[52,null,3681.1600000000003,2375.146666666667,0,0,0]
[53,null,3681.1600000000003,2375.146666666667,0,0,0]
[54,null,3681.1600000000003,2375.146666666667,0,0,0]
[55,null,4111.8,2652.626666666667,0,0,0]
[56,null,4111.8,2652.626666666667,0,0,0]
[57,null,4111.8,2652.626666666667,0,0,0]
[58,null,{"$f":"+C945*$K$2","v":4111.8},2652.626666666667,0,0,0]
[59,null,4111.8,2652.626666666667,0,0,0]
[60,null,4397.0266666666666,2836.8666666666668,0,0,0]
[61,null,4893.2800000000007,3157,0,0,0]
[62,null,5427.9866666666667,3502.0533333333333,0,0,0]
[63,null,6001.9866666666667,3872.4,0,0,0]
[64,null,6614.72,4267.5733333333337,0,0,0]
[65,null,7266.4666666666672,4688.2266666666665,0,0,0]
[66,null,7957.3200000000006,5133.7066666666669,0,0,0]
[67,null,8686.626666666667,5604.3866666666672,0,0,0]
[68,null,{"$f":"+C955*$K$2","v":9454.9466666666667},6100.08,0,0,0]
[69,null,10262.560000000001,6621.253333333334,0,0,0]
[70,null,11108.533333333335,7166.88,0,0,0]
[71,null,11993.986666666668,7737.9866666666667,0,0,0]
[72,null,12917.986666666668,8334.2933333333331,0,0,0]
[73,null,13881,8955.7066666666669,0,0,0]
[74,null,14882.84,9602.0400000000009,0,0,0]
[75,null,15923.880000000001,10273.573333333334,0,0,0]
[76,null,15923.880000000001,10273.573333333334,0,0,0]
[77,null,15923.880000000001,10273.573333333334,0,0,0]
[78,null,{"$f":"+C965*$K$2","v":15923.880000000001},10273.573333333334,0,0,0]
[79,null,15923.880000000001,10273.573333333334,0,0,0]
[80,null,{"$f":"+C967*$K$2","v":15923.880000000001},10273.573333333334,0]
[81,null,15923.880000000001,10273.573333333334,0]
[82,null,15923.880000000001,10273.573333333334,0]
[83,null,15923.880000000001,10273.573333333334,0]
[84,"o más",15923.880000000001,10273.573333333334,0,{"$f":"+F971*$K$2","v":0},0]
[1,"Hijo",823.66666666666674,531.34666666666669,0,0,0]
[2,"Hijos",1399.6266666666668,903.09333333333336,0,0,0]
[3,"Hijos o más",1975.96,1274.9333333333334,0,0,0]
[]
["BUPA GLOBAL ULTIMATE"]
["TARIFAS TRIMESTRALES"]
["EDAD"]
[" "," ",0,1000]
[18,null,{"$f":"+C905*$K$3","v":5768.4000000000005},3721.8500000000004]
[19,null,5768.4000000000005,3721.8500000000004]
[20,null,5768.4000000000005,3721.8500000000004]
[21,null,5768.4000000000005,3721.8500000000004]
[22,null,5768.4000000000005,3721.8500000000004]
[23,null,5768.4000000000005,3721.8500000000004]
[24,null,5768.4000000000005,3721.8500000000004]
[25,null,6185.3,3990.8]
[26,null,6185.3,3990.8]
[27,null,6185.3,3990.8]
[28,null,6185.3,3990.8]
[29,null,6185.3,3990.8]
[30,null,6904.1500000000005,4454.7250000000004]
[31,null,6904.1500000000005,4454.7250000000004]
[32,null,6904.1500000000005,4454.7250000000004]
[33,null,6904.1500000000005,4454.7250000000004]
[34,null,6904.1500000000005,4454.7250000000004]
[35,null,7722.8250000000007,4982.7250000000004]
[36,null,7722.8250000000007,4982.7250000000004]
[37,null,7722.8250000000007,4982.7250000000004]
[38,null,{"$f":"+C925*$K$3","v":7722.8250000000007},4982.7250000000004]
[39,null,7722.8250000000007,4982.7250000000004]
[40,null,8658.375,5586.0750000000007]
[41,null,8658.375,5586.0750000000007]
[42,null,8658.375,5586.0750000000007]
[43,null,8658.375,5586.0750000000007]
[44,null,8658.375,5586.0750000000007]
[45,null,9691.2750000000015,6252.9500000000007]
[46,null,9691.2750000000015,6252.9500000000007]
[47,null,9691.2750000000015,6252.9500000000007]
[48,null,9691.2750000000015,6252.9500000000007]
[49,null,9691.2750000000015,6252.9500000000007]
[50,null,10846.275000000001,6998.2000000000007]
[51,null,10846.275000000001,6998.2000000000007]
[52,null,10846.275000000001,6998.2000000000007]
[53,null,10846.275000000001,6998.2000000000007]
[54,null,10846.275000000001,6998.2000000000007]
[55,null,12115.125000000002,7815.7750000000005]
[56,null,12115.125000000002,7815.7750000000005]
[57,null,12115.125000000002,7815.7750000000005]
[58,null,{"$f":"+C945*$K$3","v":12115.125000000002},7815.7750000000005]
[59,null,12115.125000000002,7815.7750000000005]
[60,null,12955.525000000001,8358.625]
[61,null,14417.7,9301.875]
[62,null,15993.175000000001,10318.550000000001]
[63,null,17684.425000000003,11409.750000000002]
[64,null,19489.800000000003,12574.1]
[65,null,21410.125,13813.525000000001]
[66,null,23445.675000000003,15126.1]
[67,null,25594.525000000001,16512.925000000003]
[68,null,27858.325000000001,17973.45]
[69,null,30237.9,19509.050000000003]
[70,null,32730.500000000004,21116.7]
[71,null,35339.425000000003,22799.425000000003]
[72,null,38061.925000000003,24556.400000000001]
[73,null,40899.375,26387.350000000002]
[74,null,43851.225000000006,28291.725000000002]
[75,null,46918.575000000004,30270.350000000002]
[76,null,46918.575000000004,30270.350000000002]
[77,null,46918.575000000004,30270.350000000002]
[78,null,{"$f":"+C965*$K$3","v":46918.575000000004},30270.350000000002]
[79,null,46918.575000000004,30270.350000000002]
[80,null,46918.575000000004,30270.350000000002]
[81,null,46918.575000000004,30270.350000000002]
[82,null,46918.575000000004,30270.350000000002]
[83,null,46918.575000000004,30270.350000000002]
[84,"o más",46918.575000000004,30270.350000000002]
[1,"Hijo",2426.875,1565.575]
[2,"Hijos",4123.9000000000005,2660.9]
[3,"Hijos o más",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$2","v":268.05333333333334},227.92000000000002,176.68,0,0]
[19,null,268.05333333333334,227.92000000000002,176.68,0,0]
[20,null,268.05333333333334,227.92000000000002,176.68,0,0]
[21,null,268.05333333333334,227.92000000000002,176.68,0,0]
[22,null,268.05333333333334,227.92000000000002,176.68,0,0]
[23,null,268.05333333333334,227.92000000000002,176.68,0,0]
[24,null,268.05333333333334,227.92000000000002,176.68,0,0]
[25,null,284.85333333333335,243.88000000000002,187.22666666666669,0,0]
[26,null,284.85333333333335,243.88000000000002,187.22666666666669,0,0]
[27,null,284.85333333333335,243.88000000000002,187.22666666666669,0,0]
[28,null,{"$f":"+C1139*$K$2","v":284.85333333333335},243.88000000000002,187.22666666666669,0,0]
[29,null,284.85333333333335,243.88000000000002,187.22666666666669,0,0]
[30,null,314.90666666666669,271.88,206.92000000000002,0,0]
[31,null,314.90666666666669,271.88,206.92000000000002,0,0]
[32,null,314.90666666666669,271.88,206.92000000000002,0,0]
[33,null,314.90666666666669,271.88,206.92000000000002,0,0]
[34,null,314.90666666666669,271.88,206.92000000000002,0,0]
[35,null,349.25333333333333,303.89333333333337,230.44,0,0]
[36,null,349.25333333333333,303.89333333333337,230.44,0,0]
[37,null,349.25333333333333,303.89333333333337,230.44,0,0]
[38,null,{"$f":"+C1149*$K$2","v":349.25333333333333},303.89333333333337,230.44,0,0]
[39,null,349.25333333333333,303.89333333333337,230.44,0,0]
[40,null,389.57333333333332,340.85333333333335,258.16000000000003,0,0]
[41,null,389.57333333333332,340.85333333333335,258.16000000000003,0,0]
[42,null,389.57333333333332,340.85333333333335,258.16000000000003,0,0]
[43,null,389.57333333333332,340.85333333333335,258.16000000000003,0,0]
[44,null,389.57333333333332,340.85333333333335,258.16000000000003,0,0]
[45,null,434.84000000000003,381.54666666666668,289.42666666666668,0,0]
[46,null,434.84000000000003,381.54666666666668,289.42666666666668,0,0]
[47,null,434.84000000000003,381.54666666666668,289.42666666666668,0,0]
[48,null,{"$f":"+C1159*$K$2","v":434.84000000000003},381.54666666666668,289.42666666666668,0,0]
[49,null,434.84000000000003,381.54666666666668,289.42666666666668,0,0]
[50,null,485.89333333333337,427.18666666666667,325.26666666666671,0,0]
[51,null,485.89333333333337,427.18666666666667,325.26666666666671,0,0]
[52,null,485.89333333333337,427.18666666666667,325.26666666666671,0,0]
[53,null,485.89333333333337,427.18666666666667,325.26666666666671,0,0]
[54,null,485.89333333333337,427.18666666666667,325.26666666666671,0,0]
[55,null,541.98666666666668,477.68,365.0266666666667,0,0]
[56,null,541.98666666666668,477.68,365.0266666666667,0,0]
[57,null,541.98666666666668,477.68,365.0266666666667,0,0]
[58,null,{"$f":"+C1169*$K$2","v":541.98666666666668},477.68,365.0266666666667,0,0]
[59,null,541.98666666666668,477.68,365.0266666666667,0,0]
[60,null,579.97333333333336,511.09333333333336,391.62666666666667,0,0]
[61,null,645.49333333333334,569.33333333333337,438.38666666666671,0,0]
[62,null,717.08,632.42666666666673,489.62666666666667,0,0]
[63,null,793.98666666666668,700,544.78666666666675,0,0]
[64,null,876.12,772.42666666666673,604.0533333333334,0,0]
[65,null,964.50666666666666,849.24,667.80000000000007,0,0]
[66,null,1057.8400000000001,930.90666666666675,735.4666666666667,0,0]
[67,null,1156.96,1017.3333333333334,807.24,0,0]
[68,null,{"$f":"+C1179*$K$2","v":1261.68},1108.4266666666667,883.40000000000009,0,0]
[69,null,1371.9066666666668,1204,964.04000000000008,0,0]
[70,null,1487.7333333333333,1304.4266666666667,1048.32,0,0]
[71,null,1609.16,1409.52,1136.9866666666667,0,0]
[72,null,1735.8133333333335,1519.28,1229.76,0,0]
[73,null,1868.3466666666668,1633.7066666666667,1326.92,0,0]
[74,null,2006.2933333333335,1752.8000000000002,1428,0,0]
[75,null,2149.84,1876.4666666666667,1533.28,0,0]
[76,null,2149.84,1876.4666666666667,1533.28,0,0]
[77,null,2149.84,1876.4666666666667,1533.28,0,0]
[78,null,{"$f":"+C1189*$K$2","v":2149.84},1876.4666666666667,1533.28,0,0]
[79,null,2149.84,1876.4666666666667,1533.28,0,0]
[80,null,{"$f":"+C1191*$K$2","v":2149.84},1876.4666666666667,1533.28]
[81,null,2149.84,1876.4666666666667,1533.28]
[82,null,2149.84,1876.4666666666667,1533.28]
[83,null,2149.84,1876.4666666666667,1533.28]
[84,"o más",2149.84,1876.4666666666667,1533.28,{"$f":"+F1195*$K$2","v":0},0]
[1,"Hijo",114.24000000000001,96.226666666666674,75.226666666666674,0,0]
[2,"Hijos",193.94666666666669,163.33333333333334,128.05333333333334,0,0]
[3,"Hijos o más",273.74666666666667,230.44,180.78666666666666,0,0]
[]
["BUPA GLOBAL MM"]
["TARIFAS TRIMESTRALES"]
["EDAD"]
[" "," ",7500,10000,20000]
[18,null,{"$f":"+C1129*$K$3","v":789.80000000000007},671.55000000000007,520.57500000000005,0,{"$f":"+G604*$K$3","v":0}]
[19,null,789.80000000000007,671.55000000000007,520.57500000000005,0,0]
[20,null,789.80000000000007,671.55000000000007,520.57500000000005,0,0]
[21,null,789.80000000000007,671.55000000000007,520.57500000000005,0,0]
[22,null,789.80000000000007,671.55000000000007,520.57500000000005,0,0]
[23,null,789.80000000000007,671.55000000000007,520.57500000000005,0,0]
[24,null,789.80000000000007,671.55000000000007,520.57500000000005,0,0]
[25,null,839.30000000000007,718.57500000000005,551.65000000000009,0,0]
[26,null,839.30000000000007,718.57500000000005,551.65000000000009,0,0]
[27,null,839.30000000000007,718.57500000000005,551.65000000000009,0,0]
[28,null,839.30000000000007,718.57500000000005,551.65000000000009,0,0]
[29,null,839.30000000000007,718.57500000000005,551.65000000000009,0,0]
[30,null,927.85,801.07500000000005,609.67500000000007,0,0]
[31,null,927.85,801.07500000000005,609.67500000000007,0,0]
[32,null,927.85,801.07500000000005,609.67500000000007,0,0]
[33,null,927.85,801.07500000000005,609.67500000000007,0,0]
[34,null,927.85,801.07500000000005,609.67500000000007,0,0]
[35,null,1029.0500000000002,895.40000000000009,678.97500000000002,0,0]
[36,null,1029.0500000000002,895.40000000000009,678.97500000000002,0,0]
[37,null,1029.0500000000002,895.40000000000009,678.97500000000002,0,0]
[38,null,{"$f":"+C1149*$K$3","v":1029.0500000000002},895.40000000000009,678.97500000000002,0,0]
[39,null,1029.0500000000002,895.40000000000009,678.97500000000002,0,0]
[40,null,1147.8500000000001,1004.3000000000001,760.65000000000009,0,0]
[41,null,1147.8500000000001,1004.3000000000001,760.65000000000009,0,0]
[42,null,1147.8500000000001,1004.3000000000001,760.65000000000009,0,0]
[43,null,1147.8500000000001,1004.3000000000001,760.65000000000009,0,0]
[44,null,1147.8500000000001,1004.3000000000001,760.65000000000009,0,0]
[45,null,1281.2250000000001,1124.2,852.77500000000009,0,0]
[46,null,1281.2250000000001,1124.2,852.77500000000009,0,0]
[47,null,1281.2250000000001,1124.2,852.77500000000009,0,0]
[48,null,1281.2250000000001,1124.2,852.77500000000009,0,0]
[49,null,1281.2250000000001,1124.2,852.77500000000009,0,0]
[50,null,1431.65,1258.6750000000002,958.37500000000011,0,{"$f":"+G636*$K$3","v":0}]
[51,null,1431.65,1258.6750000000002,958.37500000000011,0,0]
[52,null,1431.65,1258.6750000000002,958.37500000000011,0,0]
[53,null,1431.65,1258.6750000000002,958.37500000000011,0,0]
[54,null,1431.65,1258.6750000000002,958.37500000000011,0,0]
[55,null,1596.9250000000002,1407.45,1075.5250000000001,0,0]
[56,null,1596.9250000000002,1407.45,1075.5250000000001,0,0]
[57,null,1596.9250000000002,1407.45,1075.5250000000001,0,0]
[58,null,{"$f":"+C1169*$K$3","v":1596.9250000000002},1407.45,1075.5250000000001,0,0]
[59,null,1596.9250000000002,1407.45,1075.5250000000001,0,0]
[60,null,1708.8500000000001,1505.9,1153.9000000000001,0,0]
[61,null,1901.9,1677.5000000000002,1291.6750000000002,0,0]
[62,null,2112.8250000000003,1863.4,1442.65,0,0]
[63,null,2339.4250000000002,2062.5,1605.1750000000002,0,0]
[64,null,2581.4250000000002,2275.9,1779.8000000000002,0,0]
[65,null,2841.8500000000004,2502.2250000000004,1967.6250000000002,0,0]
[66,null,3116.8500000000004,2742.8500000000004,2167,0,0]
[67,null,3408.9,2997.5000000000005,2378.4750000000004,0,0]
[68,null,3717.4500000000003,3265.9,2602.875,0,0]
[69,null,4042.2250000000004,3547.5000000000005,2840.4750000000004,0,0]
[70,null,4383.5,3843.4,3088.8,0,0]
[71,null,4741.2750000000005,4153.05,3350.05,0,0]
[72,null,5114.4500000000007,4476.4500000000007,3623.4,0,0]
[73,null,5504.9500000000007,4813.6000000000004,3909.6750000000002,0,0]
[74,null,5911.4000000000005,5164.5,4207.5,0,0]
[75,null,6334.35,5528.875,4517.7000000000007,0,0]
[76,null,6334.35,5528.875,4517.7000000000007,0,0]
[77,null,6334.35,5528.875,4517.7000000000007,0,0]
[78,null,{"$f":"+C1189*$K$3","v":6334.35},5528.875,4517.7000000000007,0,0]
[79,null,6334.35,5528.875,4517.7000000000007,0,0]
[80,null,6334.35,5528.875,4517.7000000000007,0,0]
[81,null,6334.35,5528.875,4517.7000000000007,0,0]
[82,null,6334.35,5528.875,4517.7000000000007,0,{"$f":"+G668*$K$3","v":0}]
[83,null,6334.35,5528.875,4517.7000000000007,0,0]
[84,"o más",6334.35,5528.875,4517.7000000000007,0,0]
[1,"Hijo",336.6,283.52500000000003,221.65,0,0]
[2,"Hijos",571.45000000000005,481.25000000000006,377.3,0,0]
[3,"Hijos o más",806.57500000000005,678.97500000000002,532.67500000000007,0,0]
[]
["BUPA GLOBAL MM"]
["TARIFAS SEMESTRAL"]
["EDAD"]
[" "," ",7500,10000,20000]
[18,null,{"$f":"+C1129*$K$4","v":1522.16},1294.26,1003.2900000000001,{"$f":"+F1204*$K$3","v":0},0]
[19,null,1522.16,1294.26,1003.2900000000001,0,0]
[20,null,1522.16,1294.26,1003.2900000000001,0,0]
[21,null,1522.16,1294.26,1003.2900000000001,0,0]
[22,null,1522.16,1294.26,1003.2900000000001,0,0]
[23,null,1522.16,1294.26,1003.2900000000001,0,0]
[24,null,1522.16,1294.26,1003.2900000000001,0,0]
[25,null,1617.5600000000002,1384.89,1063.18,0,0]
[26,null,1617.5600000000002,1384.89,1063.18,0,0]
[27,null,1617.5600000000002,1384.89,1063.18,0,0]
[28,null,1617.5600000000002,1384.89,1063.18,0,0]
[29,null,1617.5600000000002,1384.89,1063.18,0,0]
[30,null,1788.22,1543.89,1175.01,0,0]
[31,null,1788.22,1543.89,1175.01,0,0]
[32,null,1788.22,1543.89,1175.01,0,0]
[33,null,1788.22,1543.89,1175.01,0,0]
[34,null,1788.22,1543.89,1175.01,0,0]
[35,null,1983.26,1725.68,1308.5700000000002,0,0]
[36,null,1983.26,1725.68,1308.5700000000002,0,0]
[37,null,1983.26,1725.68,1308.5700000000002,0,0]
[38,null,{"$f":"+C1149*$K$4","v":1983.26},1725.68,1308.5700000000002,{"$f":"+F1224*$K$3","v":0},0]
[39,null,1983.26,1725.68,1308.5700000000002,0,0]
[40,null,2212.2200000000003,1935.5600000000002,1465.98,0,0]
[41,null,2212.2200000000003,1935.5600000000002,1465.98,0,0]
[42,null,2212.2200000000003,1935.5600000000002,1465.98,0,0]
[43,null,2212.2200000000003,1935.5600000000002,1465.98,0,0]
[44,null,2212.2200000000003,1935.5600000000002,1465.98,0,0]
[45,null,2469.27,2166.6400000000003,1643.53,0,0]
[46,null,2469.27,2166.6400000000003,1643.53,0,0]
[47,null,2469.27,2166.6400000000003,1643.53,0,0]
[48,null,2469.27,2166.6400000000003,1643.53,0,0]
[49,null,2469.27,2166.6400000000003,1643.53,0,0]
[50,null,2759.1800000000003,2425.81,1847.0500000000002,0,0]
[51,null,2759.1800000000003,2425.81,1847.0500000000002,0,0]
[52,null,2759.1800000000003,2425.81,1847.0500000000002,0,0]
[53,null,2759.1800000000003,2425.81,1847.0500000000002,0,0]
[54,null,2759.1800000000003,2425.81,1847.0500000000002,0,0]
[55,null,3077.71,2712.54,2072.83,0,0]
[56,null,3077.71,2712.54,2072.83,0,0]
[57,null,3077.71,2712.54,2072.83,0,0]
[58,null,{"$f":"+C1169*$K$4","v":3077.71},2712.54,2072.83,{"$f":"+F1244*$K$3","v":0},0]
[59,null,3077.71,2712.54,2072.83,0,0]
[60,null,3293.42,2902.28,2223.88,0,0]
[61,null,3665.48,3233,2489.4100000000003,0,0]
[62,null,4071.9900000000002,3591.28,2780.38,0,0]
[63,null,4508.71,3975,3093.61,0,0]
[64,null,4975.1100000000006,4386.2800000000007,3430.1600000000003,0,0]
[65,null,5477.02,4822.47,3792.15,0,0]
[66,null,6007.02,5286.22,4176.4000000000005,0,0]
[67,null,6569.88,5777,4583.97,0,0]
[68,null,7164.54,6294.2800000000007,5016.45,0,0]
[69,null,7790.47,6837,5474.37,0,0]
[70,null,8448.2000000000007,7407.2800000000007,5952.96,0,0]
[71,null,9137.73,8004.06,6456.46,0,0]
[72,null,9856.94,8627.34,6983.2800000000007,0,0]
[73,null,10609.54,9277.1200000000008,7535.01,0,0]
[74,null,11392.880000000001,9953.4,8109,0,0]
[75,null,12208.02,10655.65,8706.84,0,0]
[76,null,12208.02,10655.65,8706.84,0,0]
[77,null,12208.02,10655.65,8706.84,0,0]
[78,null,{"$f":"+C1189*$K$4","v":12208.02},10655.65,8706.84,{"$f":"+F1264*$K$3","v":0},0]
[79,null,12208.02,10655.65,8706.84,0,0]
[80,null,12208.02,10655.65,8706.84,0,0]
[81,null,12208.02,10655.65,8706.84,0,0]
[82,null,12208.02,10655.65,8706.84,0,0]
[83,null,12208.02,10655.65,8706.84,0,0]
[84,"o más",12208.02,10655.65,8706.84,0,0]
[1,"Hijo",648.72,546.43000000000006,427.18,0,0]
[2,"Hijos",1101.3400000000001,927.5,727.16000000000008,0,0]
[3,"Hijos o más",1554.49,1308.5700000000002,1026.6100000000001,0,0]
[]
["BUPA GLOBAL ULTIMATE"]
["TARIFAS SEMESTRALES"]
["EDAD"]
[" "," ",0,1000]
[18,null,{"$f":"+C905*$K$4","v":11117.28},7173.02,0,0,{"$f":"+G754*$K$3","v":0}]
[19,null,11117.28,7173.02,0,0,0]
[20,null,11117.28,7173.02,0,0,0]
[21,null,11117.28,7173.02,0,0,0]
[22,null,11117.28,7173.02,0,0,0]
[23,null,11117.28,7173.02,0,0,0]
[24,null,11117.28,7173.02,0,0,0]
[25,null,11920.76,7691.3600000000006,0,0,0]
[26,null,11920.76,7691.3600000000006,0,0,0]
[27,null,11920.76,7691.3600000000006,0,0,0]
[28,null,11920.76,7691.3600000000006,0,0,0]
[29,null,11920.76,7691.3600000000006,0,0,0]
[30,null,13306.18,8585.4700000000012,0,0,0]
[31,null,13306.18,8585.4700000000012,0,0,0]
[32,null,13306.18,8585.4700000000012,0,0,0]
[33,null,13306.18,8585.4700000000012,0,0,0]
[34,null,13306.18,8585.4700000000012,0,0,0]
[35,null,14883.990000000002,9603.07,0,0,0]
[36,null,14883.990000000002,9603.07,0,0,0]
[37,null,14883.990000000002,9603.07,0,0,0]
[38,null,{"$f":"+C925*$K$4","v":14883.990000000002},9603.07,0,0,0]
[39,null,14883.990000000002,9603.07,0,0,0]
[40,null,16687.05,10765.890000000001,0,0,0]
[41,null,16687.05,10765.890000000001,0,0,0]
[42,null,16687.05,10765.890000000001,0,0,0]
[43,null,16687.05,10765.890000000001,0,0,0]
[44,null,16687.05,10765.890000000001,0,0,0]
[45,null,18677.73,12051.140000000001,0,0,0]
[46,null,18677.73,12051.140000000001,0,0,0]
[47,null,18677.73,12051.140000000001,0,0,0]
[48,null,18677.73,12051.140000000001,0,0,0]
[49,null,18677.73,12051.140000000001,0,0,0]
[50,null,20903.73,13487.44,0,0,{"$f":"+G786*$K$3","v":0}]
[51,null,20903.73,13487.44,0,0,0]
[52,null,20903.73,13487.44,0,0,0]
[53,null,20903.73,13487.44,0,0,0]
[54,null,20903.73,13487.44,0,0,0]
[55,null,23349.15,15063.130000000001,0,0,0]
[56,null,23349.15,15063.130000000001,0,0,0]
[57,null,23349.15,15063.130000000001,0,0,0]
[58,null,{"$f":"+C945*$K$4","v":23349.15},15063.130000000001,0,0,0]
[59,null,23349.15,15063.130000000001,0,0,0]
[60,null,24968.83,16109.35,0,0,0]
[61,null,27786.84,17927.25,0,0,0]
[62,null,30823.210000000003,19886.66,0,0,0]
[63,null,34082.71,21989.7,0,0,0]
[64,null,37562.160000000003,24233.72,0,0,0]
[65,null,41263.15,26622.43,0,0,0]
[66,null,45186.21,29152.120000000003,0,0,0]
[67,null,49327.630000000005,31824.91,0,0,0]
[68,null,53690.590000000004,34639.740000000005,0,0,0]
[69,null,58276.68,37599.26,0,0,0]
[70,null,63080.600000000006,40697.64,0,0,0]
[71,null,68108.710000000006,43940.71,0,0,0]
[72,null,73355.710000000006,47326.880000000005,0,0,0]
[73,null,78824.25,50855.62,0,0,0]
[74,null,84513.27,54525.87,0,0,0]
[75,null,90424.89,58339.22,0,0,0]
[76,null,90424.89,58339.22,0,0,0]
[77,null,90424.89,58339.22,0,0,0]
[78,null,{"$f":"+C965*$K$4","v":90424.89},58339.22,0,0,0]
[79,null,90424.89,58339.22,0,0,0]
[80,null,90424.89,58339.22,0,0,0]
[81,null,90424.89,58339.22,0,0,0]
[82,null,90424.89,58339.22,0,0,{"$f":"+G818*$K$3","v":0}]
[83,null,90424.89,58339.22,0,0,0]
[84,"o más",90424.89,58339.22,0,0,0]
[1,"Hijo",4677.25,3017.29,0,0,0]
[2,"Hijos",7947.88,5128.2800000000007,0,0,0]
[3,"Hijos o más",11220.630000000001,7239.8,0,0,0]