{"text_format":"1","workbook":"xlsx","n_sheets":8,"sheets":["INGRESO DE DATOS","Bupa Global Ultimate","Bupa Global Elite","Bupa Global Premier","Bupa Global Select","Bupa Global Major Medical","Resumen Tarifas","Tablas"],"not_rendered":{"charts":0,"images":18,"macros":1,"external_links":0,"defined_names":6,"comments":1,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"INGRESO DE DATOS","index":0,"n_rows":49,"n_cols":20,"rows_kept":49,"cut":false,"hidden":false,"merged":[[55,3,55,4],[55,6,55,7],[10,0,10,12],[44,0,44,1],[36,0,36,1],[38,0,38,1],[40,0,40,1],[42,0,42,1],[14,10,14,12],[38,4,40,5],[41,4,41,5],[38,7,40,9],[41,7,41,9],[43,11,46,12],[48,0,48,2],[10,14,10,16],[36,2,36,12],[21,14,21,18],[36,14,36,18],[44,14,44,18],[10,18,17,18],[41,14,41,16],[25,15,25,17]]}
[]
[null,null,null,null,null,null,null," "," ",null,null,null,null,null,"24 years",false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Coaseguro (Panamá)",false]
[]
[]
[null,null,null,null,null,null,null," "," "]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Descuento 24 años (por edad)",null,null,null,"Type","Nuevo Negocio"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"age","Discount (%)","Parameter",null,null,"Renovación"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,35,{"$f":"1-P13/100","v":0.65},null,null,"Renovación: a partir del 2020 "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,30,{"$f":"1-P14/100","v":0.7}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,25,0.75]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,20,0.8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,15,0.85]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,6,0.94]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All ages",0,1,null,"Type selected",1]
[]
[null,null,null,null,null,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEW BUSINESS DISCOUNT (ENTRADA MANUAL)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ultimate","Elite","Premier","Select","Major Medical"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,15,15,15,15]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PÓLIZAS 2020"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ultimate","Elite","Premier","Select","Major Medical"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,15,15,15,15]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Descuento de 24 años:",{"$f":"IF(P2,_xlfn.SWITCH(C43,O13,Q13,O14,Q14,O15,Q15,O16,Q16,O17,Q17,O18,Q18,Q19),Q19)","v":1}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Descuento por variante de coaseguro",{"$f":"IF(P3=TRUE,0.15,1)","v":1}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Descuento si es nuevo negocio:"]
[]
["Nombre del Asegurado Titular:",null,"John Doe",null,null,null,null,null,null,null,null,null,null,null,"NEW BUSINESS DISCOUNT (MULTIPLICATION FACTOR)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ultimate","Elite","Premier","Select","Major Medical"]
["Número de adultos en la póliza:",null,1,null,"Número de dependientes\nmenores de 16 años:",null,null,"Número de dependientes\nmenores de 10 años:",null,null,null,null,null,null,{"$f":"IF($T$19=1,(O24/100),IF($T$19=2,0,O28/100))","v":0.15},{"$f":"IF($T$19=1,(P24/100),IF($T$19=2,0,P28/100))","v":0.15},0.15,0.15,0.15]
[]
["Número total de dependientes en la póliza:",null,0]
[null,null,null,null,1,null,null,1,null,null,null,null,null,null,"Descuento combinado 24 años y Nuevo Negocio"]
["Edad del Asegurado Titular:",null,52]
[]
["Edad del/la cónyuge:",null,32,null,null,null,null,null,null,null,null,null,null,null,"NEW BUSINESS DISCOUNT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ultimate","Elite","Premier","Select","Major Medical"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1-O39)*$P$30","v":0.85},{"$f":"(1-P39)*$P$30","v":0.85},{"$f":"(1-Q39)*$P$30","v":0.85},0.85,0.85]
[]
["Tarifas en US$ | Validas: 1 de enero de 2024"]

{"sheet":"Bupa Global Ultimate","index":1,"n_rows":80,"n_cols":50,"rows_kept":80,"cut":false,"hidden":false,"merged":[[30,0,30,1],[4,0,10,4],[12,1,12,4],[20,2,20,3],[22,1,22,2],[23,0,23,4],[26,0,26,1],[27,0,27,1],[29,0,29,4],[16,2,16,3],[55,0,55,1],[61,0,61,1],[62,0,62,1],[43,0,43,1],[31,0,31,1],[32,0,32,1],[33,0,33,1],[34,0,34,1],[35,0,35,1],[36,0,36,1],[37,0,37,1],[38,0,38,1],[40,0,40,4],[41,0,41,1],[42,0,42,1],[67,0,67,1],[0,7,0,20],[0,22,0,35],[68,0,68,1],[69,0,69,1],[56,0,56,1],[44,0,44,1],[45,0,45,1],[46,0,46,1],[47,0,47,1],[48,0,48,1],[49,0,49,1],[50,0,50,1],[51,0,51,1],[53,0,53,4],[54,0,54,1],[0,37,0,50],[77,0,77,1],[79,0,82,4],[71,0,71,1],[72,0,72,1],[73,0,73,1],[74,0,74,1],[75,0,75,1],[76,0,76,1],[70,0,70,1],[57,0,57,1],[58,0,58,1],[59,0,59,1],[60,0,60,1],[63,0,63,1],[66,0,66,4]]}
[null,null,false,null,null,null,null,"RESUMEN DE BENEFICIOS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RESUMEN DE BENEFICIOS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RESUMEN DE BENEFICIOS"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," ",null,null,null,null,null,null,null,null,null,null,null,null," "," "," ",null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[]
["Cotización de Seguro Médico Internacional\nBupa Global Ultimate Health Plan\nTarifas en US$ | Validas: 1 de enero de 2024"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," ",null,null,null,null,null,null,null,null,null,null,null,null," "," "," ",null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[]
[]
["Nombre del Asegurado Titular",{"$f":"+'INGRESO DE DATOS'!$C$37","v":"John Doe"}]
[]
["Número de adultos en la póliza",{"$f":"+'INGRESO DE DATOS'!$C$41","v":0}]
[]
["Número de Dependientes en la póliza",{"$f":"+'INGRESO DE DATOS'!$C$39","v":1},{"$f":"IF('INGRESO DE DATOS'!$P$2=TRUE, \"Cotización para dependiente de 24 años\",\"\")","v":""}]
[]
["Número de Dependientes menores de 16 años",{"$f":"+'INGRESO DE DATOS'!$E$42","v":1}]
[]
["Edad del Asegurado Titular",{"$f":"+'INGRESO DE DATOS'!$C$43","v":52},"Edad del/la conyuge",null,{"$f":"+'INGRESO DE DATOS'!$C$45","v":32}]
[]
["Fecha de la cotización",{"$f":"NOW()","v":"2024-01-10T13:30:25.430"}]
[]
[]
["DEDUCIBLES",null,"PLAN 1","PLAN 2","PLAN 3"]
["En el país de residencia",null,"$0",1000,2000]
["Fuera del país de residencia",null,"$0",1000,2000,null,null,null,null,null,null,null,null,null,null,null,null," "," ",null,null,null,null,null,null,null,null,null,null,null,null,null," "," ",null,null,null,null,null,null,null,null,null,null,null,null,null," "," "]
[]
["TARIFAS ANUALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null," ",null,null,null,null,null,null,null,null,null,null,null," ",null,null," ",null,null,null,null,null,null,null,null,null,null,null," ",null,null," "]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$21,Tablas!$A$912:$G$978,3,TRUE)","v":27988.799999999999},{"$f":"VLOOKUP($B$21,Tablas!$A$912:$G$978,4,TRUE)","v":18058.25},{"$f":"VLOOKUP($B$21,Tablas!$A$912:$G$978,5,TRUE)","v":14925.15}]
["Prima para conyuge",null,{"$f":"IF($B$17=1,0,(VLOOKUP($E$21,Tablas!$A$912:$G$978,3,TRUE)))","v":0},{"$f":"IF($B$17=1,0,(VLOOKUP($E$21,Tablas!$A$912:$G$978,4,TRUE)))","v":0},{"$f":"IF($B$17=1,0,(VLOOKUP($E$21,Tablas!$A$912:$G$978,5,TRUE)))","v":0}]
["Prima para hijo (s)",null,{"$f":"IF($B$17=1,\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!$A$979:$G$981,3,TRUE)),\n(IF($B$15>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$979:$G$981,3,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$979:$G$981,3,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$979:$G$981,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$979:$G$981,3,TRUE)))))))),\n(IF($B$15=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$979:$G$981,3,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$979:$G$981,3,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$979:$G$981,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$979:$G$981,3,TRUE)))))))),\n(IF($B$15=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$979:$G$981,3,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$979:$G$981,3,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$979:$G$981,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$979:$G$981,3,TRUE)))))))),\n\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$979:$G$981,3,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$979:$G$981,3,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$979:$G$981,3,TRUE)),0)))),0)))))))))))))),\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!$A$979:$G$981,3,TRUE)),\n(IF($B$15=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$979:$G$981,3,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$979:$G$981,3,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$979:$G$981,3,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$979:$G$981,3,TRUE)),\n0)))))))))),\n(IF($B$15=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$979:$G$981,3,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$979:$G$981,3,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$979:$G$981,3,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$979:$G$981,3,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$979:$G$981,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$979:$G$981,3,TRUE)))))))))))),\n(IF($B$15=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$979:$G$981,3,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$979:$G$981,3,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$979:$G$981,3,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$979:$G$981,3,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$979:$G$981,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$979:$G$981,3,TRUE)))))))))))),\n(IF($B$15>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$979:$G$981,3,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$979:$G$981,3,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$979:$G$981,3,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$979:$G$981,3,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$979:$G$981,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$979:$G$981,3,TRUE)))))))))))),\n\n(IF($B$15=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$979:$G$981,3,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$979:$G$981,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$979:$G$981,3,TRUE)))))))),\n\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$979:$G$981,3,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$979:$G$981,3,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$979:$G$981,3,TRUE)),0)))),0)))))))))))))))))))","v":0},{"$f":"IF($B$17=1,\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!$A$979:$G$981,4,TRUE)),\n(IF($B$15>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$979:$G$981,4,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$979:$G$981,4,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$979:$G$981,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$979:$G$981,4,TRUE)))))))),\n(IF($B$15=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$979:$G$981,4,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$979:$G$981,4,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$979:$G$981,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$979:$G$981,4,TRUE)))))))),\n(IF($B$15=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$979:$G$981,4,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$979:$G$981,4,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$979:$G$981,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$979:$G$981,4,TRUE)))))))),\n\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$979:$G$981,4,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$979:$G$981,4,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$979:$G$981,4,TRUE)),0)))),0)))))))))))))),\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!$A$979:$G$981,4,TRUE)),\n(IF($B$15=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$979:$G$981,4,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$979:$G$981,4,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$979:$G$981,4,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$979:$G$981,4,TRUE)),\n0)))))))))),\n(IF($B$15=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$979:$G$981,4,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$979:$G$981,4,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$979:$G$981,4,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$979:$G$981,4,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$979:$G$981,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$979:$G$981,4,TRUE)))))))))))),\n(IF($B$15=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$979:$G$981,4,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$979:$G$981,4,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$979:$G$981,4,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$979:$G$981,4,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$979:$G$981,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$979:$G$981,4,TRUE)))))))))))),\n(IF($B$15>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$979:$G$981,4,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$979:$G$981,4,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$979:$G$981,4,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$979:$G$981,4,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$979:$G$981,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$979:$G$981,4,TRUE)))))))))))),\n\n(IF($B$15=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$979:$G$981,4,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$979:$G$981,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$979:$G$981,4,TRUE)))))))),\n\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$979:$G$981,4,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$979:$G$981,4,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$979:$G$981,4,TRUE)),0)))),0)))))))))))))))))))","v":0},{"$f":"IF($B$17=1,\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!$A$979:$G$981,5,TRUE)),\n(IF($B$15>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$979:$G$981,5,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$979:$G$981,5,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$979:$G$981,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$979:$G$981,5,TRUE)))))))),\n(IF($B$15=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$979:$G$981,5,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$979:$G$981,5,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$979:$G$981,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$979:$G$981,5,TRUE)))))))),\n(IF($B$15=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$979:$G$981,5,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$979:$G$981,5,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$979:$G$981,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$979:$G$981,5,TRUE)))))))),\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$979:$G$981,5,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$979:$G$981,5,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$979:$G$981,5,TRUE)),0)))),0)))))))))))))),\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!$A$979:$G$981,5,TRUE)),\n(IF($B$15=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$979:$G$981,5,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$979:$G$981,5,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$979:$G$981,5,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$979:$G$981,5,TRUE)),\n0)))))))))),\n(IF($B$15=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$979:$G$981,5,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$979:$G$981,5,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$979:$G$981,5,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$979:$G$981,5,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$979:$G$981,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$979:$G$981,5,TRUE)))))))))))),\n(IF($B$15=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$979:$G$981,5,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$979:$G$981,5,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$979:$G$981,5,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$979:$G$981,5,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$979:$G$981,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$979:$G$981,5,TRUE)))))))))))),\n(IF($B$15>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$979:$G$981,5,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$979:$G$981,5,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$979:$G$981,5,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$979:$G$981,5,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$979:$G$981,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$979:$G$981,5,TRUE)))))))))))),\n\n(IF($B$15=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$979:$G$981,5,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$979:$G$981,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$979:$G$981,5,TRUE)))))))),\n\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$979:$G$981,5,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$979:$G$981,5,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$979:$G$981,5,TRUE)),0)))),0)))))))))))))))))))","v":0}]
["Total de Prima neta",null,{"$f":"SUM(C31:C33)","v":27988.799999999999},{"$f":"SUM(D31:D33)","v":18058.25},14925.15]
["Tarifa administrativa anual",null,75,75,75]
["VAT (5%)",null,{"$f":"+C34*5%","v":1399.44},{"$f":"+D34*5%","v":902.91250000000002},746.25750000000005]
["ITBMS (7%)",null,{"$f":"+C35*7%","v":5.2500000000000009},{"$f":"+D35*7%","v":5.2500000000000009},5.2500000000000009]
["TOTAL ANUAL",null,{"$f":"SUM(C34:C37)","v":29468.489999999998},{"$f":"SUM(D34:D37)","v":19041.412499999999},15751.657499999999]
["Ahorros en tarifas de prima para Dependientes",null,{"$f":"IF($B$17=1,IF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$979:$G$981,3,TRUE)),(VLOOKUP(2,Tablas!$A$979:$G$981,3,TRUE))))),\nIF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$979:$G$981,3,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$979:$G$981,3,TRUE)), (VLOOKUP(3,Tablas!$A$979:$G$981,3,TRUE)))))))","v":0},{"$f":"IF($B$17=1,IF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$979:$G$981,4,TRUE)),(VLOOKUP(2,Tablas!$A$979:$G$981,4,TRUE))))),\nIF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$979:$G$981,4,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$979:$G$981,4,TRUE)), (VLOOKUP(3,Tablas!$A$979:$G$981,4,TRUE)))))))","v":0},{"$f":"IF($B$17=1,IF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$979:$G$981,5,TRUE)),(VLOOKUP(2,Tablas!$A$979:$G$981,5,TRUE))))),\nIF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$979:$G$981,5,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$979:$G$981,5,TRUE)), (VLOOKUP(3,Tablas!$A$979:$G$981,5,TRUE)))))))","v":0}]
[]
["TARIFAS SEMIANUALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$21,Tablas!$A$1439:$G$1505,3,TRUE)","v":14834.064},{"$f":"VLOOKUP($B$21,Tablas!$A$1439:$G$1505,4,TRUE)","v":9570.8725000000013},{"$f":"VLOOKUP($B$21,Tablas!$A$1439:$G$1505,5,TRUE)","v":7910.3294999999998}]
["Prima para conyuge",null,{"$f":"IF($B$17=1,0,(VLOOKUP($E$21,Tablas!$A$1439:$G$1505,3,TRUE)))","v":0},{"$f":"IF($B$17=1,0,(VLOOKUP($E$21,Tablas!$A$1439:$G$1505,4,TRUE)))","v":0},{"$f":"IF($B$17=1,0,(VLOOKUP($E$21,Tablas!$A$1439:$G$1505,5,TRUE)))","v":0}]
["Prima para hijo (s)",null,{"$f":"IF($B$17=1,\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!$A$1506:$G$1508,3,TRUE)),\n(IF($B$15>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$1506:$G$1508,3,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$1506:$G$1508,3,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$1506:$G$1508,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1506:$G$1508,3,TRUE)))))))),\n(IF($B$15=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$1506:$G$1508,3,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$1506:$G$1508,3,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$1506:$G$1508,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1506:$G$1508,3,TRUE)))))))),\n(IF($B$15=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$1506:$G$1508,3,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$1506:$G$1508,3,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$1506:$G$1508,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1506:$G$1508,3,TRUE)))))))),\n\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$1506:$G$1508,3,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$1506:$G$1508,3,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$1506:$G$1508,3,TRUE)),0)))),0)))))))))))))),\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!$A$1506:$G$1508,3,TRUE)),\n(IF($B$15=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$1506:$G$1508,3,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$1506:$G$1508,3,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$1506:$G$1508,3,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$1506:$G$1508,3,TRUE)),\n0)))))))))),\n(IF($B$15=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$1506:$G$1508,3,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$1506:$G$1508,3,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$1506:$G$1508,3,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$1506:$G$1508,3,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$1506:$G$1508,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1506:$G$1508,3,TRUE)))))))))))),\n(IF($B$15=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$1506:$G$1508,3,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$1506:$G$1508,3,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$1506:$G$1508,3,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$1506:$G$1508,3,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$1506:$G$1508,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1506:$G$1508,3,TRUE)))))))))))),\n(IF($B$15>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$1506:$G$1508,3,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$1506:$G$1508,3,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$1506:$G$1508,3,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$1506:$G$1508,3,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$1506:$G$1508,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1506:$G$1508,3,TRUE)))))))))))),\n\n(IF($B$15=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$1506:$G$1508,3,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$1506:$G$1508,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1506:$G$1508,3,TRUE)))))))),\n\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$1506:$G$1508,3,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$1506:$G$1508,3,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$1506:$G$1508,3,TRUE)),0)))),0)))))))))))))))))))","v":0},{"$f":"IF($B$17=1,\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!$A$1506:$G$1508,4,TRUE)),\n(IF($B$15>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$1506:$G$1508,4,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$1506:$G$1508,4,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$1506:$G$1508,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1506:$G$1508,4,TRUE)))))))),\n(IF($B$15=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$1506:$G$1508,4,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$1506:$G$1508,4,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$1506:$G$1508,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1506:$G$1508,4,TRUE)))))))),\n(IF($B$15=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$1506:$G$1508,4,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$1506:$G$1508,4,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$1506:$G$1508,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1506:$G$1508,4,TRUE)))))))),\n\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$1506:$G$1508,4,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$1506:$G$1508,4,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$1506:$G$1508,4,TRUE)),0)))),0)))))))))))))),\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!$A$1506:$G$1508,4,TRUE)),\n(IF($B$15=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$1506:$G$1508,4,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$1506:$G$1508,4,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$1506:$G$1508,4,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$1506:$G$1508,4,TRUE)),\n0)))))))))),\n(IF($B$15=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$1506:$G$1508,4,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$1506:$G$1508,4,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$1506:$G$1508,4,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$1506:$G$1508,4,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$1506:$G$1508,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1506:$G$1508,4,TRUE)))))))))))),\n(IF($B$15=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$1506:$G$1508,4,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$1506:$G$1508,4,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$1506:$G$1508,4,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$1506:$G$1508,4,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$1506:$G$1508,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1506:$G$1508,4,TRUE)))))))))))),\n(IF($B$15>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$1506:$G$1508,4,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$1506:$G$1508,4,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$1506:$G$1508,4,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$1506:$G$1508,4,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$1506:$G$1508,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1506:$G$1508,4,TRUE)))))))))))),\n\n(IF($B$15=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$1506:$G$1508,4,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$1506:$G$1508,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1506:$G$1508,4,TRUE)))))))),\n\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$1506:$G$1508,4,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$1506:$G$1508,4,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$1506:$G$1508,4,TRUE)),0)))),0)))))))))))))))))))","v":0},{"$f":"IF($B$17=1,\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!$A$1506:$G$1508,5,TRUE)),\n(IF($B$15>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$1506:$G$1508,5,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$1506:$G$1508,5,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$1506:$G$1508,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1506:$G$1508,5,TRUE)))))))),\n(IF($B$15=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$1506:$G$1508,5,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$1506:$G$1508,5,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$1506:$G$1508,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1506:$G$1508,5,TRUE)))))))),\n(IF($B$15=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$1506:$G$1508,5,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$1506:$G$1508,5,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$1506:$G$1508,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1506:$G$1508,5,TRUE)))))))),\n\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$1506:$G$1508,5,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$1506:$G$1508,5,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$1506:$G$1508,5,TRUE)),0)))),0)))))))))))))),\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!$A$1506:$G$1508,5,TRUE)),\n(IF($B$15=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$1506:$G$1508,5,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$1506:$G$1508,5,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$1506:$G$1508,5,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$1506:$G$1508,5,TRUE)),\n0)))))))))),\n(IF($B$15=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$1506:$G$1508,5,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$1506:$G$1508,5,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$1506:$G$1508,5,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$1506:$G$1508,5,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$1506:$G$1508,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1506:$G$1508,5,TRUE)))))))))))),\n(IF($B$15=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$1506:$G$1508,5,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$1506:$G$1508,5,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$1506:$G$1508,5,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$1506:$G$1508,5,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$1506:$G$1508,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1506:$G$1508,5,TRUE)))))))))))),\n(IF($B$15>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$1506:$G$1508,5,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$1506:$G$1508,5,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$1506:$G$1508,5,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$1506:$G$1508,5,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$1506:$G$1508,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1506:$G$1508,5,TRUE)))))))))))),\n\n(IF($B$15=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$1506:$G$1508,5,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$1506:$G$1508,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1506:$G$1508,5,TRUE)))))))),\n\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$1506:$G$1508,5,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$1506:$G$1508,5,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$1506:$G$1508,5,TRUE)),0)))),0)))))))))))))))))))","v":0}]
["Total de Prima neta",null,{"$f":"SUM(C42:C44)","v":14834.064},{"$f":"SUM(D42:D44)","v":9570.8725000000013},7910.3294999999998]
["Tarifa administrativa anual",null,75,75,75]
["VAT (5%)",null,{"$f":"(C31+C32+C33)*5%/2","v":699.72},{"$f":"(D31+D32+D33)*5%/2","v":451.45625000000001},373.12875000000003]
["ITBMS (7%)",null,{"$f":"+C46*7%+ ((C31+C32+C33)*0.06*0.07)/2","v":64.026480000000006},{"$f":"+D46*7%+ ((D31+D32+D33)*0.06*0.07)/2","v":43.172325000000001},36.592815000000002]
["TOTAL de primera cuota",null,{"$f":"SUM(C45:C48)","v":15672.81048},{"$f":"SUM(D45:D48)","v":10140.501075},8395.0510649999997]
["Costo de segunda cuota",null,{"$f":"(C45 + C47)+((C31+C32+C33)*0.06*0.07)/2","v":15592.56048},{"$f":"(D45 + D47)+((D31+D32+D33)*0.06*0.07)/2","v":10060.251075},8314.8010649999997]
["TOTAL ANUAL",null,{"$f":"C49+C50","v":31265.37096},{"$f":"D49+D50","v":20200.75215},16709.852129999999]
["Ahorros en tarifas de prima para Dependientes",null,{"$f":"IF($B$17=1,IF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$1506:$G$1508,3,TRUE)),(VLOOKUP(2,Tablas!$A$1506:$G$1508,3,TRUE))))),\nIF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$1506:$G$1508,3,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$1506:$G$1508,3,TRUE)), (VLOOKUP(3,Tablas!$A$1506:$G$1508,3,TRUE)))))))","v":0},{"$f":"IF($B$17=1,IF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$1506:$G$1508,4,TRUE)),(VLOOKUP(2,Tablas!$A$1506:$G$1508,4,TRUE))))),\nIF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$1506:$G$1508,4,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$1506:$G$1508,4,TRUE)), (VLOOKUP(3,Tablas!$A$1506:$G$1508,4,TRUE)))))))","v":0},{"$f":"IF($B$17=1,IF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$1506:$G$1508,5,TRUE)),(VLOOKUP(2,Tablas!$A$1506:$G$1508,5,TRUE))))),\nIF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$1506:$G$1508,5,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$1506:$G$1508,5,TRUE)), (VLOOKUP(3,Tablas!$A$1506:$G$1508,5,TRUE)))))))","v":0}]
[]
["TARIFAS TRIMESTRALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$21,Tablas!$A$1061:$G$1127,3,TRUE)","v":7696.92},{"$f":"VLOOKUP($B$21,Tablas!$A$1061:$G$1127,4,TRUE)","v":4966.0187500000002},{"$f":"VLOOKUP($B$21,Tablas!$A$1061:$G$1127,5,TRUE)","v":4104.4162500000002}]
["Prima para conyuge",null,{"$f":"IF($B$17=1,0,(VLOOKUP($E$21,Tablas!$A$1061:$G$1127,3,TRUE)))","v":0},{"$f":"IF($B$17=1,0,(VLOOKUP($E$21,Tablas!$A$1061:$G$1127,4,TRUE)))","v":0},{"$f":"IF($B$17=1,0,(VLOOKUP($E$21,Tablas!$A$1061:$G$1127,5,TRUE)))","v":0}]
["Prima para hijo (s)",null,{"$f":"IF($B$17=1,\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!$A$1128:$G$1130,3,TRUE)),\n(IF($B$15>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$1128:$G$1130,3,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$1128:$G$1130,3,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$1128:$G$1130,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1128:$G$1130,3,TRUE)))))))),\n(IF($B$15=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$1128:$G$1130,3,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$1128:$G$1130,3,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$1128:$G$1130,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1128:$G$1130,3,TRUE)))))))),\n(IF($B$15=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$1128:$G$1130,3,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$1128:$G$1130,3,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$1128:$G$1130,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1128:$G$1130,3,TRUE)))))))),\n\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$1128:$G$1130,3,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$1128:$G$1130,3,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$1128:$G$1130,3,TRUE)),0)))),0)))))))))))))),\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!$A$1128:$G$1130,3,TRUE)),\n(IF($B$15=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$1128:$G$1130,3,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$1128:$G$1130,3,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$1128:$G$1130,3,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$1128:$G$1130,3,TRUE)),\n0)))))))))),\n(IF($B$15=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$1128:$G$1130,3,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$1128:$G$1130,3,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$1128:$G$1130,3,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$1128:$G$1130,3,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$1128:$G$1130,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1128:$G$1130,3,TRUE)))))))))))),\n(IF($B$15=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$1128:$G$1130,3,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$1128:$G$1130,3,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$1128:$G$1130,3,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$1128:$G$1130,3,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$1128:$G$1130,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1128:$G$1130,3,TRUE)))))))))))),\n(IF($B$15>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$1128:$G$1130,3,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$1128:$G$1130,3,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$1128:$G$1130,3,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$1128:$G$1130,3,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$1128:$G$1130,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1128:$G$1130,3,TRUE)))))))))))),\n\n(IF($B$15=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$1128:$G$1130,3,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$1128:$G$1130,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1128:$G$1130,3,TRUE)))))))),\n\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$1128:$G$1130,3,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$1128:$G$1130,3,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$1128:$G$1130,3,TRUE)),0)))),0)))))))))))))))))))","v":0},{"$f":"IF($B$17=1,\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!$A$1128:$G$1130,4,TRUE)),\n(IF($B$15>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$1128:$G$1130,4,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$1128:$G$1130,4,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$1128:$G$1130,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1128:$G$1130,4,TRUE)))))))),\n(IF($B$15=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$1128:$G$1130,4,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$1128:$G$1130,4,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$1128:$G$1130,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1128:$G$1130,4,TRUE)))))))),\n(IF($B$15=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$1128:$G$1130,4,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$1128:$G$1130,4,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$1128:$G$1130,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1128:$G$1130,4,TRUE)))))))),\n\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$1128:$G$1130,4,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$1128:$G$1130,4,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$1128:$G$1130,4,TRUE)),0)))),0)))))))))))))),\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!$A$1128:$G$1130,4,TRUE)),\n(IF($B$15=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$1128:$G$1130,4,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$1128:$G$1130,4,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$1128:$G$1130,4,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$1128:$G$1130,4,TRUE)),\n0)))))))))),\n(IF($B$15=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$1128:$G$1130,4,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$1128:$G$1130,4,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$1128:$G$1130,4,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$1128:$G$1130,4,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$1128:$G$1130,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1128:$G$1130,4,TRUE)))))))))))),\n(IF($B$15=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$1128:$G$1130,4,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$1128:$G$1130,4,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$1128:$G$1130,4,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$1128:$G$1130,4,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$1128:$G$1130,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1128:$G$1130,4,TRUE)))))))))))),\n(IF($B$15>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$1128:$G$1130,4,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$1128:$G$1130,4,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$1128:$G$1130,4,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$1128:$G$1130,4,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$1128:$G$1130,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1128:$G$1130,4,TRUE)))))))))))),\n\n(IF($B$15=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$1128:$G$1130,4,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$1128:$G$1130,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1128:$G$1130,4,TRUE)))))))),\n\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$1128:$G$1130,4,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$1128:$G$1130,4,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$1128:$G$1130,4,TRUE)),0)))),0)))))))))))))))))))","v":0},{"$f":"IF($B$17=1,\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!$A$1128:$G$1130,5,TRUE)),\n(IF($B$15>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$1128:$G$1130,5,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$1128:$G$1130,5,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$1128:$G$1130,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1128:$G$1130,5,TRUE)))))))),\n(IF($B$15=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$1128:$G$1130,5,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$1128:$G$1130,5,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$1128:$G$1130,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1128:$G$1130,5,TRUE)))))))),\n(IF($B$15=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$1128:$G$1130,5,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$1128:$G$1130,5,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$1128:$G$1130,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1128:$G$1130,5,TRUE)))))))),\n\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$1128:$G$1130,5,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$1128:$G$1130,5,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$1128:$G$1130,5,TRUE)),0)))),0)))))))))))))),\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!$A$1128:$G$1130,5,TRUE)),\n(IF($B$15=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$1128:$G$1130,5,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$1128:$G$1130,5,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$1128:$G$1130,5,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$1128:$G$1130,5,TRUE)),\n0)))))))))),\n(IF($B$15=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$1128:$G$1130,5,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$1128:$G$1130,5,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$1128:$G$1130,5,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$1128:$G$1130,5,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$1128:$G$1130,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1128:$G$1130,5,TRUE)))))))))))),\n(IF($B$15=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$1128:$G$1130,5,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$1128:$G$1130,5,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$1128:$G$1130,5,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$1128:$G$1130,5,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$1128:$G$1130,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1128:$G$1130,5,TRUE)))))))))))),\n(IF($B$15>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$1128:$G$1130,5,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$1128:$G$1130,5,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$1128:$G$1130,5,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$1128:$G$1130,5,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$1128:$G$1130,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1128:$G$1130,5,TRUE)))))))))))),\n\n(IF($B$15=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$1128:$G$1130,5,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$1128:$G$1130,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1128:$G$1130,5,TRUE)))))))),\n\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$1128:$G$1130,5,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$1128:$G$1130,5,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$1128:$G$1130,5,TRUE)),0)))),0)))))))))))))))))))","v":0}]
["Total de Prima neta",null,{"$f":"SUM(C55:C57)","v":7696.92},{"$f":"SUM(D55:D57)","v":4966.0187500000002},4104.4162500000002]
["Tarifa administrativa anual",null,75,75,75]
["VAT (5%)",null,{"$f":"(C31+C32+C33)*5%/4","v":349.86},{"$f":"(D31+D32+D33)*5%/4","v":225.72812500000001},186.56437500000001]
["ITBMS (7%)",null,{"$f":"'Bupa Global Major Medical'!C44","v":11.709915000000002},{"$f":"+D59*7% + ((D31+D32+D33)*0.1*0.07)/4","v":36.851937500000005},31.369012500000004]
["TOTAL de primera cuota",null,{"$f":"SUM(C58:C61)","v":8133.4899150000001},{"$f":"SUM(D58:D61)","v":5303.5988124999994},4397.3496375000004]
["Costo de tarifa trimestral 2 a 4",null,{"$f":"(C58 + C60)+((C31+C32+C33)*0.1*0.07)/4","v":8095.7604000000001},{"$f":"(D58 + D60)+((D31+D32+D33)*0.1*0.07)/4","v":5223.3488124999994},4317.0996375000004]
["TOTAL ANUAL",null,{"$f":"C62+(C63*3)","v":32420.771115000003},{"$f":"D62+(D63*3)","v":20973.645249999998},17348.648550000002]
["Ahorros en tarifas de prima para Dependientes",null,{"$f":"IF($B$17=1,IF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$1128:$G$1130,3,TRUE)),(VLOOKUP(2,Tablas!$A$1128:$G$1130,3,TRUE))))),\nIF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$1128:$G$1130,3,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$1128:$G$1130,3,TRUE)), (VLOOKUP(3,Tablas!$A$1128:$G$1130,3,TRUE)))))))","v":0},{"$f":"IF($B$17=1,IF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$1128:$G$1130,4,TRUE)),(VLOOKUP(2,Tablas!$A$1128:$G$1130,4,TRUE))))),\nIF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$1128:$G$1130,4,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$1128:$G$1130,4,TRUE)), (VLOOKUP(3,Tablas!$A$1128:$G$1130,4,TRUE)))))))","v":0},{"$f":"IF($B$17=1,IF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$1128:$G$1130,5,TRUE)),(VLOOKUP(2,Tablas!$A$1128:$G$1130,5,TRUE))))),\nIF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$1128:$G$1130,5,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$1128:$G$1130,5,TRUE)), (VLOOKUP(3,Tablas!$A$1128:$G$1130,5,TRUE)))))))","v":0}]
[]
["TARIFAS MENSUALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$21,Tablas!$A$986:$G$1052,3,TRUE)","v":2612.288},{"$f":"VLOOKUP($B$21,Tablas!$A$986:$G$1052,4,TRUE)","v":1685.4366666666667},{"$f":"VLOOKUP($B$21,Tablas!$A$986:$G$1052,5,TRUE)","v":1393.0140000000001}]
["Prima para conyuge",null,{"$f":"IF($B$17=1,0,(VLOOKUP($E$21,Tablas!$A$986:$G$1052,3,TRUE)))","v":0},{"$f":"IF($B$17=1,0,(VLOOKUP($E$21,Tablas!$A$986:$G$1052,4,TRUE)))","v":0},{"$f":"IF($B$17=1,0,(VLOOKUP($E$21,Tablas!$A$986:$G$1052,5,TRUE)))","v":0}]
["Prima para hijo (s)",null,{"$f":"IF($B$17=1,\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!$A$1053:$G$1055,3,TRUE)),\n(IF($B$15>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$1053:$G$1055,3,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$1053:$G$1055,3,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$1053:$G$1055,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1053:$G$1055,3,TRUE)))))))),\n(IF($B$15=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$1053:$G$1055,3,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$1053:$G$1055,3,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$1053:$G$1055,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1053:$G$1055,3,TRUE)))))))),\n(IF($B$15=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$1053:$G$1055,3,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$1053:$G$1055,3,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$1053:$G$1055,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1053:$G$1055,3,TRUE)))))))),\n\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$1053:$G$1055,3,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$1053:$G$1055,3,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$1053:$G$1055,3,TRUE)),0)))),0)))))))))))))),\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!$A$1053:$G$1055,3,TRUE)),\n(IF($B$15=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$1053:$G$1055,3,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$1053:$G$1055,3,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$1053:$G$1055,3,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$1053:$G$1055,3,TRUE)),\n0)))))))))),\n(IF($B$15=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$1053:$G$1055,3,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$1053:$G$1055,3,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$1053:$G$1055,3,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$1053:$G$1055,3,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$1053:$G$1055,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1053:$G$1055,3,TRUE)))))))))))),\n(IF($B$15=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$1053:$G$1055,3,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$1053:$G$1055,3,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$1053:$G$1055,3,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$1053:$G$1055,3,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$1053:$G$1055,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1053:$G$1055,3,TRUE)))))))))))),\n(IF($B$15>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$1053:$G$1055,3,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$1053:$G$1055,3,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$1053:$G$1055,3,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$1053:$G$1055,3,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$1053:$G$1055,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1053:$G$1055,3,TRUE)))))))))))),\n\n(IF($B$15=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$1053:$G$1055,3,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$1053:$G$1055,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1053:$G$1055,3,TRUE)))))))),\n\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$1053:$G$1055,3,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$1053:$G$1055,3,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$1053:$G$1055,3,TRUE)),0)))),0)))))))))))))))))))","v":0},{"$f":"IF($B$17=1,\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!$A$1053:$G$1055,4,TRUE)),\n(IF($B$15>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$1053:$G$1055,4,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$1053:$G$1055,4,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$1053:$G$1055,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1053:$G$1055,4,TRUE)))))))),\n(IF($B$15=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$1053:$G$1055,4,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$1053:$G$1055,4,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$1053:$G$1055,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1053:$G$1055,4,TRUE)))))))),\n(IF($B$15=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$1053:$G$1055,4,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$1053:$G$1055,4,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$1053:$G$1055,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1053:$G$1055,4,TRUE)))))))),\n\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$1053:$G$1055,4,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$1053:$G$1055,4,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$1053:$G$1055,4,TRUE)),0)))),0)))))))))))))),\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!$A$1053:$G$1055,4,TRUE)),\n(IF($B$15=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$1053:$G$1055,4,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$1053:$G$1055,4,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$1053:$G$1055,4,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$1053:$G$1055,4,TRUE)),\n0)))))))))),\n(IF($B$15=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$1053:$G$1055,4,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$1053:$G$1055,4,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$1053:$G$1055,4,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$1053:$G$1055,4,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$1053:$G$1055,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1053:$G$1055,4,TRUE)))))))))))),\n(IF($B$15=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$1053:$G$1055,4,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$1053:$G$1055,4,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$1053:$G$1055,4,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$1053:$G$1055,4,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$1053:$G$1055,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1053:$G$1055,4,TRUE)))))))))))),\n(IF($B$15>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$1053:$G$1055,4,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$1053:$G$1055,4,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$1053:$G$1055,4,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$1053:$G$1055,4,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$1053:$G$1055,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1053:$G$1055,4,TRUE)))))))))))),\n\n(IF($B$15=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$1053:$G$1055,4,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$1053:$G$1055,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1053:$G$1055,4,TRUE)))))))),\n\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$1053:$G$1055,4,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$1053:$G$1055,4,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$1053:$G$1055,4,TRUE)),0)))),0)))))))))))))))))))","v":0},{"$f":"IF($B$17=1,\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!$A$1053:$G$1055,5,TRUE)),\n(IF($B$15>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$1053:$G$1055,5,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$1053:$G$1055,5,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$1053:$G$1055,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1053:$G$1055,5,TRUE)))))))),\n(IF($B$15=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$1053:$G$1055,5,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$1053:$G$1055,5,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$1053:$G$1055,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1053:$G$1055,5,TRUE)))))))),\n(IF($B$15=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$1053:$G$1055,5,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$1053:$G$1055,5,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$1053:$G$1055,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1053:$G$1055,5,TRUE)))))))),\n\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$1053:$G$1055,5,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$1053:$G$1055,5,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$1053:$G$1055,5,TRUE)),0)))),0)))))))))))))),\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!$A$1053:$G$1055,5,TRUE)),\n(IF($B$15=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$1053:$G$1055,5,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$1053:$G$1055,5,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$1053:$G$1055,5,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$1053:$G$1055,5,TRUE)),\n0)))))))))),\n(IF($B$15=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$1053:$G$1055,5,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$1053:$G$1055,5,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$1053:$G$1055,5,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$1053:$G$1055,5,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$1053:$G$1055,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1053:$G$1055,5,TRUE)))))))))))),\n(IF($B$15=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$1053:$G$1055,5,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$1053:$G$1055,5,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$1053:$G$1055,5,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$1053:$G$1055,5,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$1053:$G$1055,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1053:$G$1055,5,TRUE)))))))))))),\n(IF($B$15>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$1053:$G$1055,5,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$1053:$G$1055,5,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$1053:$G$1055,5,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$1053:$G$1055,5,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$1053:$G$1055,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1053:$G$1055,5,TRUE)))))))))))),\n\n(IF($B$15=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$1053:$G$1055,5,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$1053:$G$1055,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1053:$G$1055,5,TRUE)))))))),\n\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$1053:$G$1055,5,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$1053:$G$1055,5,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$1053:$G$1055,5,TRUE)),0)))),0)))))))))))))))))))","v":0}]
["Total de Prima neta",null,{"$f":"SUM(C68:C70)","v":2612.288},{"$f":"SUM(D68:D70)","v":1685.4366666666667},1393.0140000000001]
["Tarifa administrativa anual",null,75,75,75]
["VAT (5%)",null,{"$f":"(C31+C32+C33)*5%/12","v":116.62},{"$f":"(D31+D32+D33)*5%/12","v":75.24270833333334},62.188125000000007]
["ITBMS (7%)",null,{"$f":"+C72*7% + ((C31+C32+C33)*0.12*0.07)/12","v":24.842160000000003},{"$f":"+D72*7% + ((D31+D32+D33)*0.12*0.07)/12","v":17.890775000000001},15.697604999999999]
["TOTAL de primera cuota",null,{"$f":"SUM(C71:C74)","v":2828.7501600000001},{"$f":"SUM(D71:D74)","v":1853.5701500000002},1545.8997300000001]
["Costo de Tarifa mensual de 2 a 12",null,{"$f":"(C71 + C73)+((C31+C32+C33)*0.12*0.07)/12","v":2748.5001600000001},{"$f":"(D71 + D73)+((D31+D32+D33)*0.12*0.07)/12","v":1773.3201500000002},1465.6497300000001]
["TOTAL ANUAL",null,{"$f":"C75+(C76*11)","v":33062.251920000002},{"$f":"D75+(D76*11)","v":21360.091800000002},17668.046760000001]
["Ahorros en tarifas de prima para Dependientes",null,{"$f":"IF($B$17=1,IF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$1053:$G$1055,3,TRUE)),(VLOOKUP(2,Tablas!$A$1053:$G$1055,3,TRUE))))),\nIF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$1053:$G$1055,3,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$1053:$G$1055,3,TRUE)), (VLOOKUP(3,Tablas!$A$1053:$G$1055,3,TRUE)))))))","v":0},{"$f":"IF($B$17=1,IF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$1053:$G$1055,4,TRUE)),(VLOOKUP(2,Tablas!$A$1053:$G$1055,4,TRUE))))),\nIF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$1053:$G$1055,4,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$1053:$G$1055,4,TRUE)), (VLOOKUP(3,Tablas!$A$1053:$G$1055,4,TRUE)))))))","v":0},{"$f":"IF($B$17=1,IF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$1053:$G$1055,5,TRUE)),(VLOOKUP(2,Tablas!$A$1053:$G$1055,5,TRUE))))),\nIF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$1053:$G$1055,5,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$1053:$G$1055,5,TRUE)), (VLOOKUP(3,Tablas!$A$1053:$G$1055,5,TRUE)))))))","v":0}]
[]
["Este presupuesto solamente tiene carácter informativo y en ningún momento expresa compromiso legal\npara 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":"Bupa Global Elite","index":2,"n_rows":85,"n_cols":52,"rows_kept":85,"cut":false,"hidden":false,"merged":[[78,0,78,1],[79,0,79,1],[80,0,80,1],[81,0,81,1],[82,0,82,1],[84,0,88,6],[74,0,74,1],[60,0,60,1],[24,0,24,1],[75,0,75,1],[76,0,76,1],[77,0,77,1],[59,0,59,1],[63,0,63,1],[64,0,64,1],[71,0,71,1],[72,0,72,1],[73,0,73,1],[56,0,56,6],[68,0,68,1],[67,0,67,1],[66,0,66,1],[65,0,65,1],[70,0,70,6],[62,0,62,1],[61,0,61,1],[58,0,58,1],[50,0,50,1],[40,0,40,1],[54,0,54,1],[53,0,53,1],[52,0,52,1],[51,0,51,1],[46,0,46,1],[47,0,47,1],[48,0,48,1],[49,0,49,1],[39,0,39,1],[45,0,45,1],[57,0,57,1],[35,0,35,1],[36,0,36,1],[42,0,42,6],[43,0,43,1],[44,0,44,1],[37,0,37,1],[38,0,38,1],[0,9,0,22],[0,24,0,37],[0,39,0,52],[34,0,34,1],[4,0,10,6],[12,1,12,6],[20,4,20,5],[22,1,22,3],[27,0,27,1],[28,0,28,1],[30,0,30,6],[31,0,31,1],[32,0,32,1],[33,0,33,1],[16,2,16,3]]}
[null,null,null,null,null,null,null,null,null,"RESUMEN DE BENEFICIOS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RESUMEN DE BENEFICIOS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RESUMEN DE BENEFICIOS"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," ",null,null,null,null,null,null,null,null,null,null,null,null," "," "," ",null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[]
["Cotización de Seguro Médico Internacional\nBupa Global Elite Health Plan\nTarifas en US$ | Validas: 1 de enero de 2024"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," ",null,null,null,null,null,null,null,null,null,null,null,null," "," "," ",null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[]
[]
["Nombre del Asegurado Titular",{"$f":"+'INGRESO DE DATOS'!$C$37","v":"John Doe"}]
[]
["Número de adultos en la póliza",{"$f":"+'INGRESO DE DATOS'!$C$39","v":1}]
[]
["Número de Dependientes en la póliza",{"$f":"+'INGRESO DE DATOS'!$C$41","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$2=TRUE, \"Cotización para dependiente de 24 años\",\"\")","v":""}]
[]
["Número de Dependientes menores de 10 años",{"$f":"+'INGRESO DE DATOS'!$H$42","v":1}]
[]
["Edad del Asegurado Titular",{"$f":"+'INGRESO DE DATOS'!$C$43","v":52},null,null,"Edad del/la conyuge",null,{"$f":"+'INGRESO DE DATOS'!$C$45","v":32}]
[]
["Fecha de la cotización",{"$f":"NOW()","v":"2024-01-10T13:30:25.430"}]
[]
[{"$f":"IF('INGRESO DE DATOS'!P3=TRUE,\"Variante con coaseguro fuera del país de residencia: SI\",\"Variante con coaseguro fuera del país de residencia: NO\")","v":"Variante con coaseguro fuera del país de residencia: NO"}]
[]
["DEDUCIBlES",null,"PLAN 1","PLAN 2","PLAN 3","PLAN 4","PLAN 5"]
["En el país de residencia",null,1000,2000,3500,5000,10000,null,null,null,null,null,null,null,null,null,null,null,null," "," ",null,null,null,null,null,null,null,null,null,null,null,null,null," "," ",null,null,null,null,null,null,null,null,null,null,null,null,null," "," "]
["Fuera del país de residencia",null,1000,2000,3500,5000,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null," ",null,null,null,null,null,null,null,null,null,null,null," ",null,null," ",null,null,null,null,null,null,null,null,null,null,null," ",null,null," "]
["TARIFAS ANUALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$21,Tablas!$A$6:$G$72,3,TRUE)","v":14730.5},{"$f":"VLOOKUP($B$21,Tablas!$A$6:$G$72,4,TRUE)","v":10405.699999999999},{"$f":"VLOOKUP($B$21,Tablas!$A$6:$G$72,5,TRUE)","v":8352.1},{"$f":"VLOOKUP($B$21,Tablas!$A$6:$G$72,6,TRUE)","v":7242},{"$f":"VLOOKUP($B$21,Tablas!$A$6:$G$72,7,TRUE)","v":5519.05}]
["Prima para conyuge",null,{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$6:$G$72,3,TRUE)))","v":0},{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$6:$G$72,4,TRUE)))","v":0},{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$6:$G$72,5,TRUE)))","v":0},{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$6:$G$72,6,TRUE)))","v":0},{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$6:$G$72,7,TRUE)))","v":0}]
["Prima para hijo (s)",null,{"$f":"IF($B$15=1,\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$73:$G$75,3,TRUE)),\n(IF($B$17>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))),\n(IF($B$17=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))),\n(IF($B$17=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),0)))),0)))))))))))))),\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$73:$G$75,3,TRUE)),\n(IF($B$17=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n0)))))))))),\n(IF($B$17=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))))))),\n(IF($B$17=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))))))),\n(IF($B$17>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))))))),\n\n(IF($B$17=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),0)))),0)))))))))))))))))))","v":0},{"$f":"IF($B$15=1,\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$73:$G$75,4,TRUE)),\n(IF($B$17>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)))))))),\n(IF($B$17=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)))))))),\n(IF($B$17=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),0)))),0)))))))))))))),\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$73:$G$75,4,TRUE)),\n(IF($B$17=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n0)))))))))),\n(IF($B$17=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)))))))))))),\n(IF($B$17=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)))))))))))),\n(IF($B$17>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)))))))))))),\n\n(IF($B$17=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),0)))),0)))))))))))))))))))","v":0},{"$f":"IF($B$15=1,\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$73:$G$75,5,TRUE)),\n(IF($B$17>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)))))))),\n(IF($B$17=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)))))))),\n(IF($B$17=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)))))))),\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),0)))),0)))))))))))))),\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$73:$G$75,5,TRUE)),\n(IF($B$17=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n0)))))))))),\n(IF($B$17=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)))))))))))),\n(IF($B$17=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)))))))))))),\n(IF($B$17>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)))))))))))),\n\n(IF($B$17=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),0)))),0)))))))))))))))))))","v":0},{"$f":"IF($B$15=1,\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$73:$G$75,6,TRUE)),\n(IF($B$17>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)))))))),\n(IF($B$17=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)))))))),\n(IF($B$17=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)))))))),\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),0)))),0)))))))))))))),\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$73:$G$75,6,TRUE)),\n(IF($B$17=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n0)))))))))),\n(IF($B$17=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)))))))))))),\n(IF($B$17=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)))))))))))),\n(IF($B$17>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)))))))))))),\n\n(IF($B$17=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),0)))),0)))))))))))))))))))","v":0},{"$f":"IF($B$15=1,\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$73:$G$75,7,TRUE)),\n(IF($B$17>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))),\n(IF($B$17=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))),\n(IF($B$17=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))),\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),0)))),0)))))))))))))),\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$73:$G$75,7,TRUE)),\n(IF($B$17=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n0)))))))))),\n(IF($B$17=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))))))),\n(IF($B$17=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))))))),\n(IF($B$17>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))))))),\n\n(IF($B$17=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),0)))),0)))))))))))))))))))","v":0}]
["Total de Prima neta",null,{"$f":"SUM(C32:C34)","v":14730.5},{"$f":"SUM(D32:D34)","v":10405.699999999999},8352.1,7242,5519.05]
["Ajuste por la variante con coaseguro fuera\n del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$P$3,C35*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,D35*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,E35*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,F35*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,G35*-15%,0)","v":0}]
["Tarifa administrativa annual",null,75,75,75,75,75]
["VAT (5%) :",null,{"$f":"(C35+C36)*5%","v":736.52500000000009},{"$f":"(D35+D36)*5%","v":520.28499999999997},417.60500000000002,362.1,275.95250000000004]
["ITBMS (7%)",null,{"$f":"+C37*7%","v":5.2500000000000009},{"$f":"+D37*7%","v":5.2500000000000009},5.2500000000000009,5.2500000000000009,5.2500000000000009]
["TOTAL ANUAL",null,{"$f":"SUM(C35:C39)","v":15547.275},{"$f":"SUM(D35:D39)","v":11006.234999999999},8849.9549999999999,{"$f":"SUM(F35:F39)","v":7684.35},5875.2525000000005]
["Ahorros en tarifas de prima para Dependientes",null,{"$f":"IF($B$15=1,IF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),(VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE))))),\nIF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)), (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))","v":0},{"$f":"IF($B$15=1,IF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),(VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE))))),\nIF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)), (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)))))))","v":0},{"$f":"IF($B$15=1,IF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),(VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE))))),\nIF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)), (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)))))))","v":0},{"$f":"IF($B$15=1,IF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),(VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE))))),\nIF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)), (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)))))))","v":0},{"$f":"IF($B$15=1,IF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),(VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE))))),\nIF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)), (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))","v":0}]
[]
["TARIFAS SEMIANUALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$21,Tablas!$A$458:$G$524,3,TRUE)","v":7807.165},{"$f":"VLOOKUP($B$21,Tablas!$A$458:$G$524,4,TRUE)","v":5515.0209999999997},{"$f":"VLOOKUP($B$21,Tablas!$A$458:$G$524,5,TRUE)","v":4426.6130000000003},{"$f":"VLOOKUP($B$21,Tablas!$A$458:$G$524,6,TRUE)","v":3838.26},{"$f":"VLOOKUP($B$21,Tablas!$A$458:$G$524,7,TRUE)","v":2925.0965000000001}]
["Prima para conyuge",null,{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$458:$G$524,3,TRUE)))","v":0},{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$458:$G$524,4,TRUE)))","v":0},{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$458:$G$524,5,TRUE)))","v":0},{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$458:$G$524,6,TRUE)))","v":0},{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$458:$G$524,7,TRUE)))","v":0}]
["Prima para hijo (s)",null,{"$f":"IF($B$15=1,\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$525:$G$527,3,TRUE)),\n(IF($B$17>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$525:$G$527,3,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$525:$G$527,3,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$525:$G$527,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$G$527,3,TRUE)))))))),\n(IF($B$17=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$525:$G$527,3,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$525:$G$527,3,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$G$527,3,TRUE)))))))),\n(IF($B$17=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$525:$G$527,3,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,3,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$G$527,3,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,3,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,3,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,3,TRUE)),0)))),0)))))))))))))),\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$525:$G$527,3,TRUE)),\n(IF($B$17=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$525:$G$527,3,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,3,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$525:$G$527,3,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$525:$G$527,3,TRUE)),\n0)))))))))),\n(IF($B$17=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$525:$G$527,3,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$525:$G$527,3,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,3,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$525:$G$527,3,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$525:$G$527,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$G$527,3,TRUE)))))))))))),\n(IF($B$17=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$525:$G$527,3,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$525:$G$527,3,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,3,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$525:$G$527,3,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$525:$G$527,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$G$527,3,TRUE)))))))))))),\n(IF($B$17>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$525:$G$527,3,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$525:$G$527,3,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$525:$G$527,3,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$525:$G$527,3,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$525:$G$527,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$G$527,3,TRUE)))))))))))),\n\n(IF($B$17=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,3,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$G$527,3,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,3,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,3,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,3,TRUE)),0)))),0)))))))))))))))))))","v":0},{"$f":"IF($B$15=1,\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$525:$G$527,4,TRUE)),\n(IF($B$17>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$525:$G$527,4,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$525:$G$527,4,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$525:$G$527,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$G$527,4,TRUE)))))))),\n(IF($B$17=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$525:$G$527,4,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$525:$G$527,4,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$G$527,4,TRUE)))))))),\n(IF($B$17=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$525:$G$527,4,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,4,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$G$527,4,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,4,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,4,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,4,TRUE)),0)))),0)))))))))))))),\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$525:$G$527,4,TRUE)),\n(IF($B$17=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$525:$G$527,4,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,4,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$525:$G$527,4,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$525:$G$527,4,TRUE)),\n0)))))))))),\n(IF($B$17=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$525:$G$527,4,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$525:$G$527,4,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,4,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$525:$G$527,4,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$525:$G$527,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$G$527,4,TRUE)))))))))))),\n(IF($B$17=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$525:$G$527,4,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$525:$G$527,4,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,4,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$525:$G$527,4,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$525:$G$527,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$G$527,4,TRUE)))))))))))),\n(IF($B$17>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$525:$G$527,4,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$525:$G$527,4,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$525:$G$527,4,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$525:$G$527,4,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$525:$G$527,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$G$527,4,TRUE)))))))))))),\n\n(IF($B$17=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,4,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$G$527,4,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,4,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,4,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,4,TRUE)),0)))),0)))))))))))))))))))","v":0},{"$f":"IF($B$15=1,\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$525:$G$527,5,TRUE)),\n(IF($B$17>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$525:$G$527,5,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$525:$G$527,5,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$525:$G$527,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$G$527,5,TRUE)))))))),\n(IF($B$17=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$525:$G$527,5,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$525:$G$527,5,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$G$527,5,TRUE)))))))),\n(IF($B$17=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$525:$G$527,5,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,5,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$G$527,5,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,5,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,5,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,5,TRUE)),0)))),0)))))))))))))),\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$525:$G$527,5,TRUE)),\n(IF($B$17=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$525:$G$527,5,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,5,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$525:$G$527,5,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$525:$G$527,5,TRUE)),\n0)))))))))),\n(IF($B$17=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$525:$G$527,5,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$525:$G$527,5,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,5,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$525:$G$527,5,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$525:$G$527,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$G$527,5,TRUE)))))))))))),\n(IF($B$17=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$525:$G$527,5,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$525:$G$527,5,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,5,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$525:$G$527,5,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$525:$G$527,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$G$527,5,TRUE)))))))))))),\n(IF($B$17>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$525:$G$527,5,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$525:$G$527,5,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$525:$G$527,5,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$525:$G$527,5,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$525:$G$527,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$G$527,5,TRUE)))))))))))),\n\n(IF($B$17=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,5,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$G$527,5,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,5,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,5,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,5,TRUE)),0)))),0)))))))))))))))))))","v":0},{"$f":"IF($B$15=1,\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$525:$G$527,6,TRUE)),\n(IF($B$17>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$525:$G$527,6,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$525:$G$527,6,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$525:$G$527,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$G$527,7,TRUE)))))))),\n(IF($B$17=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$525:$G$527,6,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$525:$G$527,6,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$G$527,6,TRUE)))))))),\n(IF($B$17=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$525:$G$527,6,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,6,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$G$527,6,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,6,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,6,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,6,TRUE)),0)))),0)))))))))))))),\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$525:$G$527,6,TRUE)),\n(IF($B$17=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$525:$G$527,6,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,6,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$525:$G$527,6,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$525:$G$527,6,TRUE)),\n0)))))))))),\n(IF($B$17=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$525:$G$527,6,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$525:$G$527,6,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,6,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$525:$G$527,6,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$525:$G$527,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$G$527,7,TRUE)))))))))))),\n(IF($B$17=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$525:$G$527,6,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$525:$G$527,6,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,6,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$525:$G$527,6,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$525:$G$527,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$G$527,7,TRUE)))))))))))),\n(IF($B$17>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$525:$G$527,6,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$525:$G$527,6,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$525:$G$527,6,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$525:$G$527,6,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$525:$G$527,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$G$527,6,TRUE)))))))))))),\n\n(IF($B$17=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,6,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$G$527,7,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,6,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,6,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,6,TRUE)),0)))),0)))))))))))))))))))","v":0},{"$f":"IF($B$15=1,\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$525:$G$527,7,TRUE)),\n(IF($B$17>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$525:$G$527,7,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$525:$G$527,7,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$525:$G$527,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$G$527,7,TRUE)))))))),\n(IF($B$17=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$525:$G$527,7,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$525:$G$527,7,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$G$527,7,TRUE)))))))),\n(IF($B$17=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$525:$G$527,7,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,7,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$G$527,7,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,7,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,7,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,7,TRUE)),0)))),0)))))))))))))),\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$525:$G$527,7,TRUE)),\n(IF($B$17=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$525:$G$527,7,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,7,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$525:$G$527,7,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$525:$G$527,7,TRUE)),\n0)))))))))),\n(IF($B$17=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$525:$G$527,7,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$525:$G$527,7,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,7,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$525:$G$527,7,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$525:$G$527,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$G$527,7,TRUE)))))))))))),\n(IF($B$17=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$525:$G$527,7,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$525:$G$527,7,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,7,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$525:$G$527,7,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$525:$G$527,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$G$527,7,TRUE)))))))))))),\n(IF($B$17>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$525:$G$527,7,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$525:$G$527,7,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$525:$G$527,7,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$525:$G$527,7,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$525:$G$527,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$G$527,7,TRUE)))))))))))),\n\n(IF($B$17=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,7,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$G$527,7,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,7,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,7,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,7,TRUE)),0)))),0)))))))))))))))))))","v":0}]
["Total de Prima neta",null,{"$f":"SUM(C44:C46)","v":7807.165},{"$f":"SUM(D44:D46)","v":5515.0209999999997},4426.6130000000003,3838.26,2925.0965000000001]
["Ajuste por la variante con coaseguro fuera\n del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$P$3,C47*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,D47*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,E47*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,F47*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,G47*-15%,0)","v":0}]
["Tarifa administrativa anual",null,75,75,75,75,75]
["VAT (5%) :",null,{"$f":"(C32+C33+C34+C36)*5%/2","v":368.26250000000005},{"$f":"(D32+D33+D34+D36)*5%/2","v":260.14249999999998},208.80250000000001,181.05,137.97625000000002]
["ITBMS (7%)",null,{"$f":"+C49*7%+ ((C32+C33+C34+C36)*0.06*0.07)/2","v":36.184049999999999},{"$f":"+D49*7%+ ((D32+D33+D34+D36)*0.06*0.07)/2","v":27.101969999999998},22.78941,20.458200000000001,16.840005000000001]
["TOTAL de primera cuota",null,{"$f":"SUM(C47:C51)","v":8286.6115499999996},{"$f":"SUM(D47:D51)","v":5877.2654699999994},4733.2049100000004,4114.7682000000004,3154.9127550000003]
["Costo de segunda cuota",null,{"$f":"((C47+C48)+ C50)+((C32+C33+C34+C36)*0.06*0.07)/2","v":8206.3615499999996},{"$f":"((D47+D48)+ D50)+((D32+D33+D34+D36)*0.06*0.07)/2","v":5797.0154699999994},4652.9549100000004,4034.5182000000004,3074.6627550000003]
["TOTAL ANUAL",null,{"$f":"C52+C53","v":16492.973099999999},{"$f":"D52+D53","v":11674.280939999999},9386.1598200000008,{"$f":"F52+F53","v":8149.2864000000009},6229.5755100000006]
["Ahorros en tarifas de prima para Dependientes",null,{"$f":"IF($B$15=1,IF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,3,TRUE)),(VLOOKUP(2,Tablas!$A$525:$G$527,3,TRUE))))),\nIF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,3,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$525:$G$527,3,TRUE)), (VLOOKUP(3,Tablas!$A$525:$G$527,3,TRUE)))))))","v":0},{"$f":"IF($B$15=1,IF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,4,TRUE)),(VLOOKUP(2,Tablas!$A$525:$G$527,4,TRUE))))),\nIF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,4,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$525:$G$527,4,TRUE)), (VLOOKUP(3,Tablas!$A$525:$G$527,4,TRUE)))))))","v":0},{"$f":"IF($B$15=1,IF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,5,TRUE)),(VLOOKUP(2,Tablas!$A$525:$G$527,5,TRUE))))),\nIF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,5,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$525:$G$527,5,TRUE)), (VLOOKUP(3,Tablas!$A$525:$G$527,5,TRUE)))))))","v":0},{"$f":"IF($B$15=1,IF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,7,TRUE)),(VLOOKUP(2,Tablas!$A$525:$G$527,7,TRUE))))),\nIF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,7,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$525:$G$527,7,TRUE)), (VLOOKUP(3,Tablas!$A$525:$G$527,7,TRUE)))))))","v":0},{"$f":"IF($B$15=1,IF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,7,TRUE)),(VLOOKUP(2,Tablas!$A$525:$G$527,7,TRUE))))),\nIF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,7,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$525:$G$527,7,TRUE)), (VLOOKUP(3,Tablas!$A$525:$G$527,7,TRUE)))))))","v":0}]
[]
["TARIFAS TRIMESTRALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$21,Tablas!$A$685:$G$751,3,TRUE)","v":4050.8875000000003},{"$f":"VLOOKUP($B$21,Tablas!$A$685:$G$751,4,TRUE)","v":2861.5675000000001},{"$f":"VLOOKUP($B$21,Tablas!$A$685:$G$751,5,TRUE)","v":2296.8275000000003},{"$f":"VLOOKUP($B$21,Tablas!$A$685:$G$751,6,TRUE)","v":1991.5500000000002},{"$f":"VLOOKUP($B$21,Tablas!$A$685:$G$751,7,TRUE)","v":1517.7387500000002}]
["Prima para conyuge",null,{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$685:$G$751,3,TRUE)))","v":0},{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$685:$G$751,4,TRUE)))","v":0},{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$685:$G$751,5,TRUE)))","v":0},{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$685:$G$751,6,TRUE)))","v":0},{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$685:$G$751,7,TRUE)))","v":0}]
["Prima para hijo (s)",null,{"$f":"IF($B$15=1,\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$752:$G$754,3,TRUE)),\n(IF($B$17>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$752:$G$754,3,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$752:$G$754,3,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$752:$G$754,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$G$754,3,TRUE)))))))),\n(IF($B$17=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$752:$G$754,3,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$752:$G$754,3,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$G$754,3,TRUE)))))))),\n(IF($B$17=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$752:$G$754,3,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,3,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$G$754,3,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,3,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,3,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,3,TRUE)),0)))),0)))))))))))))),\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$752:$G$754,3,TRUE)),\n(IF($B$17=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$752:$G$754,3,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,3,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$752:$G$754,3,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$752:$G$754,3,TRUE)),\n0)))))))))),\n(IF($B$17=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$752:$G$754,3,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$752:$G$754,3,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,3,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$752:$G$754,3,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$752:$G$754,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$G$754,3,TRUE)))))))))))),\n(IF($B$17=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$752:$G$754,3,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$752:$G$754,3,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,3,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$752:$G$754,3,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$752:$G$754,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$G$754,3,TRUE)))))))))))),\n(IF($B$17>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$752:$G$754,3,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$752:$G$754,3,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$752:$G$754,3,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$752:$G$754,3,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$752:$G$754,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$G$754,3,TRUE)))))))))))),\n\n(IF($B$17=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,3,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$G$754,3,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,3,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,3,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,3,TRUE)),0)))),0)))))))))))))))))))","v":0},{"$f":"IF($B$15=1,\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$752:$G$754,4,TRUE)),\n(IF($B$17>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$752:$G$754,4,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$752:$G$754,4,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$752:$G$754,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$G$754,4,TRUE)))))))),\n(IF($B$17=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$752:$G$754,4,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$752:$G$754,4,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$G$754,4,TRUE)))))))),\n(IF($B$17=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$752:$G$754,4,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,4,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$G$754,4,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,4,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,4,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,4,TRUE)),0)))),0)))))))))))))),\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$752:$G$754,4,TRUE)),\n(IF($B$17=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$752:$G$754,4,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,4,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$752:$G$754,4,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$752:$G$754,4,TRUE)),\n0)))))))))),\n(IF($B$17=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$752:$G$754,4,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$752:$G$754,4,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,4,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$752:$G$754,4,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$752:$G$754,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$G$754,4,TRUE)))))))))))),\n(IF($B$17=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$752:$G$754,4,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$752:$G$754,4,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,4,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$752:$G$754,4,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$752:$G$754,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$G$754,4,TRUE)))))))))))),\n(IF($B$17>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$752:$G$754,4,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$752:$G$754,4,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$752:$G$754,4,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$752:$G$754,4,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$752:$G$754,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$G$754,4,TRUE)))))))))))),\n\n(IF($B$17=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,4,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$G$754,4,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,4,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,4,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,4,TRUE)),0)))),0)))))))))))))))))))","v":0},{"$f":"IF($B$15=1,\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$752:$G$754,5,TRUE)),\n(IF($B$17>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$752:$G$754,5,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$752:$G$754,5,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$752:$G$754,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$G$754,5,TRUE)))))))),\n(IF($B$17=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$752:$G$754,5,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$752:$G$754,5,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$G$754,5,TRUE)))))))),\n(IF($B$17=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$752:$G$754,5,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,5,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$G$754,5,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,5,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,5,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,5,TRUE)),0)))),0)))))))))))))),\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$752:$G$754,5,TRUE)),\n(IF($B$17=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$752:$G$754,5,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,5,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$752:$G$754,5,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$752:$G$754,5,TRUE)),\n0)))))))))),\n(IF($B$17=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$752:$G$754,5,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$752:$G$754,5,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,5,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$752:$G$754,5,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$752:$G$754,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$G$754,5,TRUE)))))))))))),\n(IF($B$17=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$752:$G$754,5,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$752:$G$754,5,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,5,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$752:$G$754,5,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$752:$G$754,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$G$754,5,TRUE)))))))))))),\n(IF($B$17>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$752:$G$754,5,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$752:$G$754,5,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$752:$G$754,5,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$752:$G$754,5,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$752:$G$754,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$G$754,5,TRUE)))))))))))),\n\n(IF($B$17=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,5,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$G$754,5,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,5,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,5,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,5,TRUE)),0)))),0)))))))))))))))))))","v":0},{"$f":"IF($B$15=1,\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$752:$G$754,6,TRUE)),\n(IF($B$17>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$752:$G$754,6,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$752:$G$754,6,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$752:$G$754,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$G$754,6,TRUE)))))))),\n(IF($B$17=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$752:$G$754,6,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$752:$G$754,6,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$G$754,6,TRUE)))))))),\n(IF($B$17=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$752:$G$754,6,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,6,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$G$754,6,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,6,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,6,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,6,TRUE)),0)))),0)))))))))))))),\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$752:$G$754,6,TRUE)),\n(IF($B$17=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$752:$G$754,6,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,6,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$752:$G$754,6,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$752:$G$754,6,TRUE)),\n0)))))))))),\n(IF($B$17=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$752:$G$754,6,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$752:$G$754,6,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,6,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$752:$G$754,6,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$752:$G$754,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$G$754,6,TRUE)))))))))))),\n(IF($B$17=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$752:$G$754,6,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$752:$G$754,6,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,6,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$752:$G$754,6,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$752:$G$754,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$G$754,6,TRUE)))))))))))),\n(IF($B$17>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$752:$G$754,6,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$752:$G$754,6,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$752:$G$754,6,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$752:$G$754,6,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$752:$G$754,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$G$754,6,TRUE)))))))))))),\n\n(IF($B$17=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,6,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$G$754,6,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,6,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,6,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,6,TRUE)),0)))),0)))))))))))))))))))","v":0},{"$f":"IF($B$15=1,\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$752:$G$754,7,TRUE)),\n(IF($B$17>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$752:$G$754,7,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$752:$G$754,7,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$752:$G$754,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$G$754,7,TRUE)))))))),\n(IF($B$17=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$752:$G$754,7,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$752:$G$754,7,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$G$754,7,TRUE)))))))),\n(IF($B$17=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$752:$G$754,7,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,7,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$G$754,7,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,7,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,7,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,7,TRUE)),0)))),0)))))))))))))),\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$752:$G$754,7,TRUE)),\n(IF($B$17=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$752:$G$754,7,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,7,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$752:$G$754,7,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$752:$G$754,7,TRUE)),\n0)))))))))),\n(IF($B$17=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$752:$G$754,7,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$752:$G$754,7,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,7,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$752:$G$754,7,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$752:$G$754,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$G$754,7,TRUE)))))))))))),\n(IF($B$17=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$752:$G$754,7,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$752:$G$754,7,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,7,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$752:$G$754,7,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$752:$G$754,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$G$754,7,TRUE)))))))))))),\n(IF($B$17>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$752:$G$754,7,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$752:$G$754,7,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$752:$G$754,7,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$752:$G$754,7,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$752:$G$754,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$G$754,7,TRUE)))))))))))),\n\n(IF($B$17=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,7,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$G$754,7,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,7,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,7,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,7,TRUE)),0)))),0)))))))))))))))))))","v":0}]
["Total de Prima neta",null,{"$f":"SUM(C58:C60)","v":4050.8875000000003},{"$f":"SUM(D58:D60)","v":2861.5675000000001},2296.8275000000003,1991.5500000000002,1517.7387500000002]
["Ajuste por la variante con coaseguro\n fuera del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$P$3,C61*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,D61*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,E61*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,F61*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,G61*-15%,0)","v":0}]
["Tarifa administrativa anual",null,75,75,75,75,75]
["VAT (5%) :",null,{"$f":"(C32+C33+C34+C36)*5%/4","v":184.13125000000002},{"$f":"(D32+D33+D34+D36)*5%/4","v":130.07124999999999},104.40125,90.525000000000006,68.988125000000011]
["ITBMS (7%)",null,{"$f":"+C63*7% + ((C32+C33+C34+C36)*0.1*0.07)/4","v":31.028375000000004},{"$f":"+D63*7% + ((D32+D33+D34+D36)*0.1*0.07)/4","v":23.459975},19.866175000000002,17.923500000000004,14.908337500000002]
["TOTAL de primera cuota",null,{"$f":"SUM(C61:C65)","v":4341.047125000001},{"$f":"SUM(D61:D65)","v":3090.0987250000003},2496.0949250000003,2174.9985000000001,1676.6352125000003]
["Costo de tarifa trimestral 2 a 4",null,{"$f":"(C61+C62)+C64+((C32+C33+C34+C36)*0.1*0.07)/4","v":4260.7971250000001},{"$f":"(D61+D62)+D64+((D32+D33+D34+D36)*0.1*0.07)/4","v":3009.8487250000003},2415.8449250000003,2094.7485000000001,1596.3852125000003]
["TOTAL ANUAL",null,{"$f":"C66+(C67*3)","v":17123.4385},{"$f":"D66+(D67*3)","v":12119.644900000001},9743.6297000000013,{"$f":"F66+(F67*3)","v":8459.2440000000006},6465.7908500000012]
["Ahorros en tarifas de prima para Dependientes",null,{"$f":"IF($B$15=1,IF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,3,TRUE)),(VLOOKUP(2,Tablas!$A$752:$G$754,3,TRUE))))),\nIF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,3,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$752:$G$754,3,TRUE)), (VLOOKUP(3,Tablas!$A$752:$G$754,3,TRUE)))))))","v":0},{"$f":"IF($B$15=1,IF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,4,TRUE)),(VLOOKUP(2,Tablas!$A$752:$G$754,4,TRUE))))),\nIF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,4,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$752:$G$754,4,TRUE)), (VLOOKUP(3,Tablas!$A$752:$G$754,4,TRUE)))))))","v":0},{"$f":"IF($B$15=1,IF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,5,TRUE)),(VLOOKUP(2,Tablas!$A$752:$G$754,5,TRUE))))),\nIF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,5,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$752:$G$754,5,TRUE)), (VLOOKUP(3,Tablas!$A$752:$G$754,5,TRUE)))))))","v":0},{"$f":"IF($B$15=1,IF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,6,TRUE)),(VLOOKUP(2,Tablas!$A$752:$G$754,6,TRUE))))),\nIF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,6,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$752:$G$754,6,TRUE)), (VLOOKUP(3,Tablas!$A$752:$G$754,6,TRUE)))))))","v":0},{"$f":"IF($B$15=1,IF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,7,TRUE)),(VLOOKUP(2,Tablas!$A$752:$G$754,7,TRUE))))),\nIF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,7,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$752:$G$754,7,TRUE)), (VLOOKUP(3,Tablas!$A$752:$G$754,7,TRUE)))))))","v":0}]
[]
["TARIFAS MENSUALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$21,Tablas!$A$80:$G$146,3,TRUE)","v":1374.8466666666668},{"$f":"VLOOKUP($B$21,Tablas!$A$80:$G$146,4,TRUE)","v":971.19866666666655},{"$f":"VLOOKUP($B$21,Tablas!$A$80:$G$146,5,TRUE)","v":779.5293333333334},{"$f":"VLOOKUP($B$21,Tablas!$A$80:$G$146,6,TRUE)","v":675.92000000000007},{"$f":"VLOOKUP($B$21,Tablas!$A$80:$G$146,7,TRUE)","v":515.11133333333339}]
["Prima para conyuge",null,{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$80:$G$146,3,TRUE)))","v":0},{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$80:$G$146,4,TRUE)))","v":0},{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$80:$G$146,5,TRUE)))","v":0},{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$80:$G$146,6,TRUE)))","v":0},{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$80:$G$146,7,TRUE)))","v":0}]
["Prima para hijo (s)",null,{"$f":"IF($B$15=1,\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$147:$G$149,3,TRUE)),\n(IF($B$17>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)))))))),\n(IF($B$17=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)))))))),\n(IF($B$17=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,3,TRUE)),0)))),0)))))))))))))),\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$147:$G$149,3,TRUE)),\n(IF($B$17=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n0)))))))))),\n(IF($B$17=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)))))))))))),\n(IF($B$17=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)))))))))))),\n(IF($B$17>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)))))))))))),\n\n(IF($B$17=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,3,TRUE)),0)))),0)))))))))))))))))))","v":0},{"$f":"IF($B$15=1,\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$147:$G$149,4,TRUE)),\n(IF($B$17>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)))))))),\n(IF($B$17=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)))))))),\n(IF($B$17=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,4,TRUE)),0)))),0)))))))))))))),\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$147:$G$149,4,TRUE)),\n(IF($B$17=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n0)))))))))),\n(IF($B$17=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)))))))))))),\n(IF($B$17=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)))))))))))),\n(IF($B$17>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)))))))))))),\n\n(IF($B$17=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,4,TRUE)),0)))),0)))))))))))))))))))","v":0},{"$f":"IF($B$15=1,\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$147:$G$149,5,TRUE)),\n(IF($B$17>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)))))))),\n(IF($B$17=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)))))))),\n(IF($B$17=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,5,TRUE)),0)))),0)))))))))))))),\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$147:$G$149,5,TRUE)),\n(IF($B$17=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n0)))))))))),\n(IF($B$17=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)))))))))))),\n(IF($B$17=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)))))))))))),\n(IF($B$17>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)))))))))))),\n\n(IF($B$17=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,5,TRUE)),0)))),0)))))))))))))))))))","v":0},{"$f":"IF($B$15=1,\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$147:$G$149,6,TRUE)),\n(IF($B$17>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)))))))),\n(IF($B$17=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)))))))),\n(IF($B$17=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),0)))),0)))))))))))))),\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$147:$G$149,6,TRUE)),\n(IF($B$17=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n0)))))))))),\n(IF($B$17=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)))))))))))),\n(IF($B$17=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)))))))))))),\n(IF($B$17>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)))))))))))),\n\n(IF($B$17=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),0)))),0)))))))))))))))))))","v":0},{"$f":"IF($B$15=1,\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$147:$G$149,7,TRUE)),\n(IF($B$17>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)))))))),\n(IF($B$17=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)))))))),\n(IF($B$17=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,7,TRUE)),0)))),0)))))))))))))),\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$147:$G$149,7,TRUE)),\n(IF($B$17=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n0)))))))))),\n(IF($B$17=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)))))))))))),\n(IF($B$17=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)))))))))))),\n(IF($B$17>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)))))))))))),\n\n(IF($B$17=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,7,TRUE)),0)))),0)))))))))))))))))))","v":0}]
["Total de Prima neta",null,{"$f":"SUM(C72:C74)","v":1374.8466666666668},{"$f":"SUM(D72:D74)","v":971.19866666666655},779.5293333333334,675.92000000000007,515.11133333333339]
["Ajuste por la variante con coaseguro fuera\n del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$P$3,C75*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,D75*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,E75*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,F75*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,G75*-15%,0)","v":0}]
["Tarifa administrativa anual",null,75,75,75,75,75]
["VAT (5%) :",null,{"$f":"(C32+C33+C34+C36)*5%/12","v":61.377083333333339},{"$f":"(D32+D33+D34+D36)*5%/12","v":43.357083333333328},34.800416666666671,30.175000000000001,22.99604166666667]
["ITBMS (7%)",null,{"$f":"+C77*7% + ((C32+C33+C34+C36)*0.12*0.07)/12","v":15.561350000000001},{"$f":"+D77*7% + ((D32+D33+D34+D36)*0.12*0.07)/12","v":12.533989999999999},11.09647,10.319400000000002,9.1133350000000011]
["TOTAL de primera cuota",null,{"$f":"SUM(C75:C79)","v":1526.7851000000001},{"$f":"SUM(D75:D79)","v":1102.0897399999999},900.42622000000006,791.4144,622.22071000000005]
["Costo de Tarifa mensual de 2 a 12",null,{"$f":"((C75+C76)+C78)+((C32+C33+C34+C36)*0.12*0.07)/12","v":1446.5351000000001},{"$f":"((D75+D76)+D78)+((D32+D33+D34+D36)*0.12*0.07)/12","v":1021.8397399999999},820.17622000000006,711.1644,541.97071000000005]
["TOTAL ANUAL",null,{"$f":"C80+(C81*11)","v":17438.671200000001},{"$f":"D80+(D81*11)","v":12342.326879999999},9922.3646399999998,{"$f":"F80+(F81*11)","v":8614.2227999999996},6583.8985200000006]
["Ahorros en tarifas de prima para Dependientes",null,{"$f":"IF($B$15=1,IF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,3,TRUE)),(VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE))))),\nIF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,3,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)), (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)))))))","v":0},{"$f":"IF($B$15=1,IF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,4,TRUE)),(VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE))))),\nIF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,4,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)), (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)))))))","v":0},{"$f":"IF($B$15=1,IF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,5,TRUE)),(VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE))))),\nIF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,5,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)), (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)))))))","v":0},{"$f":"IF($B$15=1,IF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),(VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE))))),\nIF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)), (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)))))))","v":0},{"$f":"IF($B$15=1,IF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,7,TRUE)),(VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE))))),\nIF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,7,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE)), (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)))))))","v":0}]
[]
["Este presupuesto solamente tiene carácter informativo y en ningún momento expresa compromiso legal para suministrarle cobertura de seguro.\nLa 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 \nde prima requeridos."]

{"sheet":"Bupa Global Premier","index":3,"n_rows":79,"n_cols":51,"rows_kept":79,"cut":false,"hidden":false,"merged":[[73,0,73,1],[22,0,22,2],[78,0,81,5],[65,0,65,5],[66,0,66,1],[67,0,67,1],[68,0,68,1],[72,0,72,1],[39,0,39,5],[40,0,40,1],[41,0,41,1],[42,0,42,1],[45,0,45,1],[30,0,30,1],[31,0,31,1],[34,0,34,1],[35,0,35,1],[36,0,36,1],[0,0,3,5],[4,0,10,5],[12,1,12,5],[18,3,18,4],[69,0,69,1],[71,0,71,1],[44,0,44,1],[57,0,57,1],[70,0,70,1],[56,0,56,1],[58,0,58,1],[46,0,46,1],[47,0,47,1],[52,0,52,5],[53,0,53,1],[54,0,54,1],[55,0,55,1],[59,0,59,1],[60,0,60,1],[0,8,0,21],[0,23,0,36],[0,38,0,51],[33,0,33,1],[20,1,20,2],[25,0,25,1],[26,0,26,1],[28,0,28,5],[29,0,29,1],[16,2,16,3]]}
[" ",null,null,null,null,null,null,null,"RESUMEN DE BENEFICIOS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RESUMEN DE BENEFICIOS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RESUMEN DE BENEFICIOS"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," ",null,null,null,null,null,null,null,null,null,null,null,null," "," "," ",null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[]
["Cotización de Seguro Médico Internacional\nBupa Global Premier Health Plan\nTarifas en US$ | Validas: 1 de enero de 2024"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," ",null,null,null,null,null,null,null,null,null,null,null,null," "," "," ",null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[]
[]
["Nombre del Asegurado Titular",{"$f":"+'INGRESO DE DATOS'!$C$37","v":"John Doe"}]
[]
["Número de adultos en la póliza",{"$f":"+'INGRESO DE DATOS'!$C$39","v":1}]
[]
["Número de Dependientes en la póliza",{"$f":"+'INGRESO DE DATOS'!$C$41","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$2=TRUE, \"Cotización para dependiente de 24 años\",\"\")","v":""}]
[]
["Edad del Asegurado Titular",{"$f":"+'INGRESO DE DATOS'!$C$43","v":52},null,"Edad del/la conyuge",null,{"$f":"+'INGRESO DE DATOS'!$C$45","v":32}]
[]
["Fecha de la cotización",{"$f":"NOW()","v":"2024-01-10T13:30:25.430"}]
[]
[{"$f":"IF('INGRESO DE DATOS'!P3=TRUE,\"Variante con coaseguro fuera del país de residencia: SI\",\"Variante con coaseguro fuera del país de residencia: NO\")","v":"Variante con coaseguro fuera del país de residencia: NO"}]
[null,null," ",null,null," "]
["Deducibles",null,"PLAN 1","PLAN 2","PLAN 3","PLAN 4"]
["En el país de residencia",null,2000,3500,5000,10000]
["Fuera del país de residencia",null,2000,3500,5000,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," ",null,null,null,null,null,null,null,null,null,null,null,null,null," "," ",null,null,null,null,null,null,null,null,null,null,null,null,null," "," "]
["TARIFAS ANUALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$19,Tablas!$A$156:$G$222,3,TRUE)","v":8419.25},{"$f":"VLOOKUP($B$19,Tablas!$A$156:$G$222,4,TRUE)","v":6772.8},{"$f":"VLOOKUP($B$19,Tablas!$A$156:$G$222,5,TRUE)","v":6034.15},{"$f":"VLOOKUP($B$19,Tablas!$A$156:$G$222,6,TRUE)","v":4409.8},null,null,null,null,null,null,null,null,null,null,null," ",null,null," ",null,null,null,null,null,null,null,null,null,null,null," ",null,null," ",null,null,null,null,null,null,null,null,null,null,null," ",null,null," "]
["Prima para conyuge",null,{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$156:$G$222,3,TRUE)))","v":0},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$156:$G$222,4,TRUE)))","v":0},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$156:$G$222,5,TRUE)))","v":0},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$156:$G$222,6,TRUE)))","v":0}]
["Prima para hijo (s)",null,{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$223:$G$225,3,TRUE)))","v":0},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$223:$G$225,4,TRUE)))","v":0},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$223:$G$225,5,TRUE)))","v":0},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$223:$G$225,6,TRUE)))","v":0}]
["Total de Prima neta",null,{"$f":"SUM(C30:C32)","v":8419.25},{"$f":"SUM(D30:D32)","v":6772.8},6034.15,4409.8]
["Ajuste por la variante con coaseguro fuera\n del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$P$3,C33*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,D33*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,E33*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,F33*-15%,0)","v":0}]
["Tarifa administrativa anual",null,75,75,75,75]
["VAT (5%) :",null,{"$f":"(C33+C34)*5%","v":420.96250000000003},{"$f":"(D33+D34)*5%","v":338.64000000000004},301.70749999999998,220.49]
["ITBMS (7%)",null,{"$f":"+C35*7%","v":5.2500000000000009},{"$f":"+D35*7%","v":5.2500000000000009},5.2500000000000009,5.2500000000000009]
["TOTAL ANUAL",null,{"$f":"SUM(C33:C37)","v":8920.4624999999996},{"$f":"SUM(D33:D37)","v":7191.6900000000005},6416.1075000000001,{"$f":"SUM(F33:F37)","v":4710.54}]
[]
["TARIFAS SEMESTRALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$19,Tablas!$A$533:$G$599,3,TRUE)","v":4462.2025000000003},{"$f":"VLOOKUP($B$19,Tablas!$A$533:$G$599,4,TRUE)","v":3589.5840000000003},{"$f":"VLOOKUP($B$19,Tablas!$A$533:$G$599,5,TRUE)","v":3198.0994999999998},{"$f":"VLOOKUP($B$19,Tablas!$A$533:$G$599,6,TRUE)","v":2337.1940000000004}]
["Prima para conyuge",null,{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$533:$G$599,3,TRUE)))","v":0},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$533:$G$599,4,TRUE)))","v":0},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$533:$G$599,5,TRUE)))","v":0},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$533:$G$599,6,TRUE)))","v":0}]
["Prima para hijo (s)",null,{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$600:$G$602,3,TRUE)))","v":0},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$600:$G$602,4,TRUE)))","v":0},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$600:$G$602,5,TRUE)))","v":0},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$600:$G$602,6,TRUE)))","v":0}]
["Total de Prima neta",null,{"$f":"SUM(C41:C43)","v":4462.2025000000003},{"$f":"SUM(D41:D43)","v":3589.5840000000003},3198.0994999999998,2337.1940000000004]
["Ajuste por la variante con coaseguro fuera\n del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$P$3,C44*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,D44*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,E44*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,F44*-15%,0)","v":0}]
["Tarifa administrativa anual",null,75,75,75,75]
["VAT (5%) :",null,{"$f":"(C30+C31+C32+C34)*5%/2","v":210.48125000000002},{"$f":"(D30+D31+D32+D34)*5%/2","v":169.32000000000002},150.85374999999999,110.245]
["ITBMS (7%)",null,{"$f":"+C46*7%+ ((C30+C31+C32+C34)*0.06*0.07)/2","v":22.930425},{"$f":"+D46*7%+ ((D30+D31+D32+D34)*0.06*0.07)/2","v":19.472880000000004},17.921715000000003,14.510580000000001]
["TOTAL de primera cuota",null,{"$f":"SUM(C44:C48)","v":4770.6141749999997},{"$f":"SUM(D44:D48)","v":3853.3768800000003},3441.8749649999995,2536.9495800000004]
["Costo de segunda cuota",null,{"$f":"((C44+C45)+ C47)+ ((C30+C31+C32+C34)*0.06*0.07)/2","v":4690.3641749999997},{"$f":"((D44+D45)+ D47)+ ((D30+D31+D32+D34)*0.06*0.07)/2","v":3773.1268800000003},3361.6249649999995,2456.6995800000004]
["TOTAL ANUAL",null,{"$f":"C49+C50","v":9460.9783499999994},{"$f":"D49+D50","v":7626.5037600000005},6803.499929999999,{"$f":"F49+F50","v":4993.6491600000008}]
[]
["TARIFAS TRIMESTRALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$19,Tablas!$A$760:$G$826,3,TRUE)","v":2315.2937500000003},{"$f":"VLOOKUP($B$19,Tablas!$A$760:$G$826,4,TRUE)","v":1862.5200000000002},{"$f":"VLOOKUP($B$19,Tablas!$A$760:$G$826,5,TRUE)","v":1659.3912500000001},{"$f":"VLOOKUP($B$19,Tablas!$A$760:$G$826,6,TRUE)","v":1212.6950000000002}]
["Prima para conyuge",null,{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$760:$G$826,3,TRUE)))","v":0},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$760:$G$826,4,TRUE)))","v":0},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$760:$G$826,5,TRUE)))","v":0},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$760:$G$826,6,TRUE)))","v":0}]
["Prima para hijo (s)",null,{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$827:$G$829,3,TRUE)))","v":0},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$827:$G$829,4,TRUE)))","v":0},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$827:$G$829,5,TRUE)))","v":0},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$827:$G$829,6,TRUE)))","v":0}]
["Total de Prima neta",null,{"$f":"SUM(C54:C56)","v":2315.2937500000003},{"$f":"SUM(D54:D56)","v":1862.5200000000002},1659.3912500000001,1212.6950000000002]
["Ajuste por la variante con coaseguro fuera\n del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$P$3,C57*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,D57*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,E57*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,F57*-15%,0)","v":0}]
["Tarifa administrativa anual",null,75,75,75,75]
["VAT (5%) :",null,{"$f":"(C30+C31+C32+C34)*5%/4","v":105.24062500000001},{"$f":"(D30+D31+D32+D34)*5%/4","v":84.660000000000011},75.426874999999995,55.122500000000002]
["ITBMS (7%)",null,{"$f":"+C59*7% + ((C30+C31+C32+C34)*0.1*0.07)/4","v":19.983687500000002},{"$f":"+D59*7% + ((D30+D31+D32+D34)*0.1*0.07)/4","v":17.102400000000003},15.809762500000001,12.967150000000002]
["TOTAL de primera cuota",null,{"$f":"SUM(C57:C61)","v":2515.5180625000003},{"$f":"SUM(D57:D61)","v":2039.2824000000003},1825.6278875000003,1355.7846500000001]
["Costo de tarifa trimestral 2 a 4",null,{"$f":"((C57+C58)+ C60)+((C30+C31+C32+C34)*0.1*0.07)/4","v":2435.2680625000003},{"$f":"((D57+D58)+ D60)+((D30+D31+D32+D34)*0.1*0.07)/4","v":1959.0324000000003},1745.3778875000003,1275.5346500000001]
["TOTAL ANUAL",null,{"$f":"C62+(C63*3)","v":9821.3222500000011},{"$f":"D62+(D63*3)","v":7916.3796000000011},7061.7615500000011,{"$f":"F62+(F63*3)","v":5182.3886000000002}]
[]
["TARIFAS MENSUALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$19,Tablas!$A$230:$G$296,3,TRUE)","v":785.79666666666674},{"$f":"VLOOKUP($B$19,Tablas!$A$230:$G$296,4,TRUE)","v":632.12800000000004},{"$f":"VLOOKUP($B$19,Tablas!$A$230:$G$296,5,TRUE)","v":563.1873333333333},{"$f":"VLOOKUP($B$19,Tablas!$A$230:$G$296,6,TRUE)","v":411.58133333333336}]
["Prima para conyuge",null,{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$230:$G$296,3,TRUE)))","v":0},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$230:$G$296,4,TRUE)))","v":0},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$230:$G$296,5,TRUE)))","v":0},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$230:$G$296,6,TRUE)))","v":0}]
["Prima para hijo (s)",null,{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$297:$G$299,3,TRUE)))","v":0},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$297:$G$299,4,TRUE)))","v":0},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$297:$G$299,5,TRUE)))","v":0},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$297:$G$299,6,TRUE)))","v":0}]
["Total de Prima neta",null,{"$f":"SUM(C67:C69)","v":785.79666666666674},{"$f":"SUM(D67:D69)","v":632.12800000000004},563.1873333333333,411.58133333333336]
["Ajuste por la variante con coaseguro fuera\n del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$P$3,C70*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,D70*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,E70*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,F70*-15%,0)","v":0}]
["Tarifa administrativa anual",null,75,75,75,75]
["VAT (5%) :",null,{"$f":"(C30+C31+C32+C34)*5%/12","v":35.080208333333339},{"$f":"(D30+D31+D32+D34)*5%/12","v":28.220000000000002},25.142291666666665,18.374166666666667]
["ITBMS (7%)",null,{"$f":"C72*7% + ((C30+C31+C32+C34)*0.12*0.07)/12","v":11.143475},{"$f":"D72*7% + ((D30+D31+D32+D34)*0.12*0.07)/12","v":9.9909600000000012},9.473905000000002,8.3368600000000015]
["TOTAL de primera cuota",null,{"$f":"SUM(C70:C74)","v":907.02035000000001},{"$f":"SUM(D70:D74)","v":745.33896000000004},672.80352999999991,513.29236000000003]
["Costo de Tarifa mensual de 2 a 12",null,{"$f":"((C70 + C71)+C73)+((C30+C31+C32+C34)*0.12*0.07)/12","v":826.77035000000001},{"$f":"((D70 + D71)+D73)+((D30+D31+D32+D34)*0.12*0.07)/12","v":665.08896000000004},592.55352999999991,433.04236000000003]
["TOTAL ANUAL",null,{"$f":"C75+(C76*11)","v":10001.494200000001},{"$f":"D75+(D76*11)","v":8061.3175200000005},7190.8923599999989,{"$f":"F75+(F76*11)","v":5276.7583200000008}]
[]
["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\nde riesgo por parte de Bupa y a la recepción de todos los pagos de prima requeridos."]

{"sheet":"Bupa Global Select","index":4,"n_rows":79,"n_cols":51,"rows_kept":79,"cut":false,"hidden":false,"merged":[[78,0,81,5],[40,0,40,1],[41,0,41,1],[42,0,42,1],[45,0,45,1],[46,0,46,1],[58,0,58,1],[69,0,69,1],[71,0,71,1],[59,0,59,1],[60,0,60,1],[65,0,65,5],[66,0,66,1],[67,0,67,1],[68,0,68,1],[72,0,72,1],[74,0,74,1],[75,0,75,1],[76,0,76,1],[44,0,44,1],[57,0,57,1],[70,0,70,1],[47,0,47,1],[48,0,48,1],[49,0,49,1],[50,0,50,1],[52,0,52,5],[53,0,53,1],[54,0,54,1],[55,0,55,1],[56,0,56,1],[63,0,63,1],[16,2,16,3],[73,0,73,1],[34,0,34,1],[35,0,35,1],[36,0,36,1],[37,0,37,1],[39,0,39,5],[62,0,62,1],[0,8,0,21],[0,23,0,36],[0,38,0,51],[61,0,61,1],[25,0,25,1],[26,0,26,1],[28,0,28,5],[29,0,29,1],[33,0,33,1],[30,0,30,1],[31,0,31,1],[4,0,10,5],[20,1,20,2],[12,1,12,5],[18,3,18,4],[22,0,22,2]]}
[" ",null,null,null,null,null,null,null,"RESUMEN DE BENEFICIOS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RESUMEN DE BENEFICIOS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RESUMEN DE BENEFICIOS"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," ",null,null,null,null,null,null,null,null,null,null,null,null," "," "," ",null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[]
["Cotización de Seguro Médico Internacional\nBupa Global Select Health Plan\nTarifas en US$ | Validas: 1 de enero de 2024"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," ",null,null,null,null,null,null,null,null,null,null,null,null," "," "," ",null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[]
[]
["Nombre del Asegurado Titular",{"$f":"+'INGRESO DE DATOS'!$C$37","v":"John Doe"}]
[]
["Número de adultos en la póliza",{"$f":"+'INGRESO DE DATOS'!$C$39","v":1}]
[]
["Número de Dependientes en la póliza",{"$f":"+'INGRESO DE DATOS'!$C$41","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$2=TRUE, \"Cotización para dependiente de 24 años\",\"\")","v":""}]
[]
["Edad del Asegurado Titular",{"$f":"+'INGRESO DE DATOS'!$C$43","v":52},null,"Edad del/la conyuge",null,{"$f":"+'INGRESO DE DATOS'!$C$45","v":32}]
[]
["Fecha de la cotización",{"$f":"NOW()","v":"2024-01-10T13:30:25.430"}]
[]
[{"$f":"IF('INGRESO DE DATOS'!P3=TRUE,\"Variante con coaseguro fuera del país de residencia: SI\",\"Variante con coaseguro fuera del país de residencia: NO\")","v":"Variante con coaseguro fuera del país de residencia: NO"}]
[]
["DEDUCIBLES",null,"PLAN 1","PLAN 2","PLAN 3","PLAN 4"]
["En el país de residencia",null,2000,3500,5000,10000]
["Fuera del país de residencia",null,2000,3500,5000,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," ",null,null,null,null,null,null,null,null,null,null,null,null,null," "," ",null,null,null,null,null,null,null,null,null,null,null,null,null," "," "]
["TARIFAS ANUALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$19,Tablas!$A$307:$G$373,3,TRUE)","v":6137.8499999999995},{"$f":"VLOOKUP($B$19,Tablas!$A$307:$G$373,4,TRUE)","v":4941.8999999999996},{"$f":"VLOOKUP($B$19,Tablas!$A$307:$G$373,5,TRUE)","v":4357.0999999999995},{"$f":"VLOOKUP($B$19,Tablas!$A$307:$G$373,6,TRUE)","v":3184.1},null,null,null,null,null,null,null,null,null,null,null," ",null,null," ",null,null,null,null,null,null,null,null,null,null,null," ",null,null," ",null,null,null,null,null,null,null,null,null,null,null," ",null,null," "]
["Prima para conyuge",null,{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$307:$G$373,3,TRUE)))","v":0},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$307:$G$373,4,TRUE)))","v":0},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$307:$G$373,5,TRUE)))","v":0},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$307:$G$373,6,TRUE)))","v":0}]
["Prima para hijo (s)",null,{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$374:$G$376,3,TRUE)))","v":0},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$374:$G$376,4,TRUE)))","v":0},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$374:$G$376,5,TRUE)))","v":0},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$374:$G$376,6,TRUE)))","v":0}]
["Total de Prima neta",null,{"$f":"SUM(C30:C32)","v":6137.8499999999995},{"$f":"SUM(D30:D32)","v":4941.8999999999996},4357.0999999999995,3184.1]
["Ajuste por la variante con coaseguro fuera\n del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$P$3,C33*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,D33*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,E33*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,F33*-15%,0)","v":0}]
["Tarifa administrativa anual",null,75,75,75,75]
["VAT (5%) :",null,{"$f":"(C33+C34)*5%","v":306.89249999999998},{"$f":"(D33+D34)*5%","v":247.095},217.85499999999999,159.20500000000001]
["ITBMS (7%)",null,{"$f":"+C35*7%","v":5.2500000000000009},{"$f":"+D35*7%","v":5.2500000000000009},5.2500000000000009,5.2500000000000009]
["TOTAL ANUAL",null,{"$f":"SUM(C33:C37)","v":6524.9924999999994},{"$f":"SUM(D33:D37)","v":5269.2449999999999},4655.204999999999,{"$f":"SUM(F33:F37)","v":3423.5549999999998}]
[]
["TARIFAS SEMESTRALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$19,Tablas!$A$608:$G$674,3,TRUE)","v":3253.0605},{"$f":"VLOOKUP($B$19,Tablas!$A$608:$G$674,4,TRUE)","v":2619.2069999999999},{"$f":"VLOOKUP($B$19,Tablas!$A$608:$G$674,5,TRUE)","v":2309.2629999999999},{"$f":"VLOOKUP($B$19,Tablas!$A$608:$G$674,6,TRUE)","v":1687.5730000000001}]
["Prima para conyuge",null,{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$608:$G$674,3,TRUE)))","v":0},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$608:$G$674,4,TRUE)))","v":0},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$608:$G$674,5,TRUE)))","v":0},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$608:$G$674,6,TRUE)))","v":0}]
["Prima para hijo (s)",null,{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$675:$G$677,3,TRUE)))","v":0},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$675:$G$677,4,TRUE)))","v":0},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$675:$G$677,5,TRUE)))","v":0},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$675:$G$677,6,TRUE)))","v":0}]
["Total de Prima neta",null,{"$f":"SUM(C41:C43)","v":3253.0605},{"$f":"SUM(D41:D43)","v":2619.2069999999999},2309.2629999999999,1687.5730000000001]
["Ajuste por la variante con coaseguro fuera\n del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$P$3,C44*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,D44*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,E44*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,F44*-15%,0)","v":0}]
["Tarifa administrativa anual",null,75,75,75,75]
["VAT (5%) :",null,{"$f":"(C30+C31+C32+C34)*5%/2","v":153.44624999999999},{"$f":"(D30+D31+D32+D34)*5%/2","v":123.5475},108.92749999999999,79.602500000000006]
["ITBMS (7%)",null,{"$f":"C46*7% + ((C30+C31+C32+C34)*0.06*0.07)/2","v":18.139485000000001},{"$f":"D46*7% + ((D30+D31+D32+D34)*0.06*0.07)/2","v":15.62799},14.399909999999998,11.936610000000002]
["TOTAL de primera cuota",null,{"$f":"SUM(C44:C48)","v":3499.6462350000002},{"$f":"SUM(D44:D48)","v":2833.38249},2507.5904099999998,1854.11211]
["Costo de segunda cuota",null,{"$f":"(C44+C45)+C47+((C30+C31+C32+C34)*0.06*0.07)/2","v":3419.3962350000002},{"$f":"(D44+D45)+D47+((D30+D31+D32+D34)*0.06*0.07)/2","v":2753.13249},2427.3404099999998,1773.86211]
["TOTAL ANUAL",null,{"$f":"C49+C50","v":6919.0424700000003},{"$f":"D49+D50","v":5586.5149799999999},4934.9308199999996,{"$f":"F49+F50","v":3627.9742200000001}]
[]
["TARIFAS TRIMESTRALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$19,Tablas!$A$835:$G$901,3,TRUE)","v":1687.9087500000001},{"$f":"VLOOKUP($B$19,Tablas!$A$835:$G$901,4,TRUE)","v":1359.0225},{"$f":"VLOOKUP($B$19,Tablas!$A$835:$G$901,5,TRUE)","v":1198.2024999999999},{"$f":"VLOOKUP($B$19,Tablas!$A$835:$G$901,6,TRUE)","v":875.62750000000005}]
["Prima para conyuge",null,{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$835:$G$901,3,TRUE)))","v":0},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$835:$G$901,4,TRUE)))","v":0},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$835:$G$901,5,TRUE)))","v":0},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$835:$G$901,6,TRUE)))","v":0}]
["Prima para hijo (s)",null,{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$902:$G$904,3,TRUE)))","v":0},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$902:$G$904,4,TRUE)))","v":0},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$902:$G$904,5,TRUE)))","v":0},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$902:$G$904,6,TRUE)))","v":0}]
["Total de Prima neta",null,{"$f":"SUM(C54:C56)","v":1687.9087500000001},{"$f":"SUM(D54:D56)","v":1359.0225},1198.2024999999999,875.62750000000005]
["Ajuste por la variante con coaseguro fuera\n del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$P$3,C57*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,D57*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,E57*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,F57*-15%,0)","v":0}]
["Tarifa administrativa anual",null,75,75,75,75]
["VAT (5%) :",null,{"$f":"(C30+C31+C32+C34)*5%/4","v":76.723124999999996},{"$f":"(D30+D31+D32+D34)*5%/4","v":61.77375},54.463749999999997,39.801250000000003]
["ITBMS (7%)",null,{"$f":"+C59*7%+ ((C30+C31+C32+C34)*0.1*0.07)/4","v":15.9912375},{"$f":"+D59*7%+ ((D30+D31+D32+D34)*0.1*0.07)/4","v":13.898325000000003},12.874925000000001,10.822175000000001]
["TOTAL de primera cuota",null,{"$f":"SUM(C57:C61)","v":1855.6231124999999},{"$f":"SUM(D57:D61)","v":1509.6945750000002},1340.5411749999998,1001.2509250000001]
["Costo de tarifa trimestral 2 a 4",null,{"$f":"(C57+C58)+C60+((C30+C31+C32+C34)*0.1*0.07)/4","v":1775.3731124999999},{"$f":"(D57+D58)+D60+((D30+D31+D32+D34)*0.1*0.07)/4","v":1429.4445750000002},1260.2911749999998,921.00092500000005]
["TOTAL ANUAL",null,{"$f":"C62+(C63*3)","v":7181.7424499999997},{"$f":"D62+(D63*3)","v":5798.0283000000009},5121.4146999999994,{"$f":"F62+(F63*3)","v":3764.2537000000002}]
[]
["TARIFAS MENSUALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$19,Tablas!$A$381:$G$447,3,TRUE)","v":572.86599999999999},{"$f":"VLOOKUP($B$19,Tablas!$A$381:$G$447,4,TRUE)","v":461.24399999999997},{"$f":"VLOOKUP($B$19,Tablas!$A$381:$G$447,5,TRUE)","v":406.66266666666661},{"$f":"VLOOKUP($B$19,Tablas!$A$381:$G$447,6,TRUE)","v":297.18266666666665}]
["Prima para conyuge",null,{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$381:$G$447,3,TRUE)))","v":0},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$381:$G$447,4,TRUE)))","v":0},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$381:$G$447,5,TRUE)))","v":0},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$381:$G$447,6,TRUE)))","v":0}]
["Prima para hijo (s)",null,{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$448:$G$450,3,TRUE)))","v":0},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$448:$G$450,4,TRUE)))","v":0},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$448:$G$450,5,TRUE)))","v":0},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$448:$G$450,6,TRUE)))","v":0}]
["Total de Prima neta",null,{"$f":"SUM(C67:C69)","v":572.86599999999999},{"$f":"SUM(D67:D69)","v":461.24399999999997},406.66266666666661,297.18266666666665]
["Ajuste por la variante con coaseguro fuera\n del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$P$3,C70*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,D70*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,E70*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,F70*-15%,0)","v":0}]
["Tarifa administrativa anual",null,75,75,75,75]
["VAT (5%) :",null,{"$f":"(C30+C31+C32+C34)*5%/12","v":25.574375},{"$f":"(D30+D31+D32+D34)*5%/12","v":20.591249999999999},18.154583333333331,13.267083333333334]
["ITBMS (7%)",null,{"$f":"+C72*7% + ((C30+C31+C32+C34)*0.12*0.07)/12","v":9.5464950000000002},{"$f":"+D72*7% + ((D30+D31+D32+D34)*0.12*0.07)/12","v":8.7093300000000013},8.2999700000000001,7.4788700000000006]
["TOTAL de primera cuota",null,{"$f":"SUM(C70:C74)","v":682.98687000000007},{"$f":"SUM(D70:D74)","v":565.54457999999988},508.11721999999992,392.92862000000002]
["Costo de Tarifa mensual de 2 a 12",null,{"$f":"((C70 + C71)+C73)+((C30+C31+C32+C34)*0.12*0.07)/12","v":602.73687000000007},{"$f":"((D70 + D71)+D73)+((D30+D31+D32+D34)*0.12*0.07)/12","v":485.29458},427.86721999999992,312.67861999999997]
["TOTAL ANUAL",null,{"$f":"C75+(C76*11)","v":7313.0924400000004},{"$f":"D75+(D76*11)","v":5903.78496},5214.6566399999992,{"$f":"F75+(F76*11)","v":3832.3934399999998}]
[]
["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":"Bupa Global Major Medical","index":5,"n_rows":73,"n_cols":34,"rows_kept":73,"cut":false,"hidden":false,"merged":[[50,0,50,1],[51,0,51,1],[54,0,54,1],[55,0,55,1],[60,0,60,3],[72,0,77,3],[68,0,68,1],[69,0,69,1],[70,0,70,1],[61,0,61,1],[62,0,62,1],[63,0,63,1],[66,0,66,1],[67,0,67,1],[64,0,64,1],[65,0,65,1],[45,0,45,1],[46,0,46,1],[49,0,49,1],[0,6,0,19],[39,0,39,1],[41,0,41,1],[42,0,42,1],[43,0,43,1],[44,0,44,1],[33,0,33,1],[34,0,34,1],[36,0,36,3],[37,0,37,1],[38,0,38,1],[16,2,16,3],[0,21,0,34],[26,0,26,3],[52,0,52,1],[53,0,53,1],[27,0,27,1],[28,0,28,1],[29,0,29,1],[31,0,31,1],[0,0,3,3],[4,0,10,3],[12,1,12,3],[23,0,23,1],[24,0,24,1],[20,1,20,2],[32,0,32,1],[48,0,48,3]]}
[" ",null,null,null,null,null,"RESUMEN DE BENEFICIOS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RESUMEN DE BENEFICIOS"]
[]
[null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null," "," "," ",null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[]
[" Cotización de Seguro Médico Internacional\nBupa Global Major Medical Health Plan\nTarifas en US$ | Validas: 1 de enero de 2024"]
[]
[null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null," "," "," ",null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[]
[]
["Nombre del Asegurado Titular",{"$f":"+'INGRESO DE DATOS'!$C$37","v":"John Doe"}]
[]
["Número de adultos en la póliza",{"$f":"+'INGRESO DE DATOS'!$C$39","v":1}]
[]
["Número de Dependientes en la póliza",{"$f":"+'INGRESO DE DATOS'!$C$41","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$2=TRUE, \"Cotización para dependiente de 24 años\",\"\")","v":""}]
[]
["Edad del Asegurado Titular",{"$f":"+'INGRESO DE DATOS'!$C$43","v":52},"Edad del/la conyuge",{"$f":"+'INGRESO DE DATOS'!$C$45","v":32}]
[]
["Fecha de la cotización",{"$f":"NOW()","v":"2024-01-10T13:30:25.430"}]
[]
["DEDUCIBLeS",null,"PLAN 1","PLAN 2"]
["En el país de residencia",null,10000,20000]
["Fuera del país de residencia",null,10000,20000]
[]
["TARIFAS ANUALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$19,Tablas!$A$1138:$G$1204,3,TRUE)","v":3076.15},{"$f":"VLOOKUP($B$19,Tablas!$A$1138:$G$1204,4,TRUE)","v":2340.9},null,null,null,null,null,null,null,null,null,null,null,null," "," ",null,null,null,null,null,null,null,null,null,null,null,null,null," "," "]
["Prima para conyuge",null,{"$f":"IF($B$15=1,0,(VLOOKUP($D$19,Tablas!$A$1138:$G$1204,3,TRUE)))","v":0},{"$f":"IF($B$15=1,0,(VLOOKUP($D$19,Tablas!$A$1138:$G$1204,4,TRUE)))","v":0}]
["Prima para hijo (s)",null,{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$1205:$G$1207,3,TRUE)))","v":0},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$1205:$G$1207,4,TRUE)))","v":0},null,null,null,null,null,null,null,null,null,null,null," ",null,null," ",null,null,null,null,null,null,null,null,null,null,null," ",null,null," "]
["Total de Prima neta",null,{"$f":"SUM(C28:C30)","v":3076.15},{"$f":"SUM(D28:D30)","v":2340.9}]
["Tarifa administrativa anual",null,75,75]
["VAT (5%) :",null,{"$f":"+C31*5%","v":153.8075},{"$f":"+D31*5%","v":117.04500000000002}]
["ITBMS (7%)",null,{"$f":"+C32*7%","v":5.2500000000000009},{"$f":"+D32*7%","v":5.2500000000000009}]
["TOTAL ANUAL",null,{"$f":"SUM(C31:C34)","v":3310.2075},{"$f":"SUM(D31:D34)","v":2538.1950000000002}]
[]
["TARIFAS SEMESTRALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$19,Tablas!$A$1362:$G$1428,3,TRUE)","v":1630.3595},{"$f":"VLOOKUP($B$19,Tablas!$A$1362:$G$1428,4,TRUE)","v":1240.6770000000001}]
["Prima para conyuge",null,{"$f":"IF($B$15=1,0,(VLOOKUP($D$19,Tablas!$A$1362:$G$1428,3,TRUE)))","v":0},{"$f":"IF($B$15=1,0,(VLOOKUP($D$19,Tablas!$A$1362:$G$1428,4,TRUE)))","v":0}]
["Prima para hijo (s)",null,{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$1429:$G$1431,3,TRUE)))","v":0},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$1429:$G$1431,4,TRUE)))","v":0}]
["Total de Prima neta",null,{"$f":"SUM(C38:C40)","v":1630.3595},{"$f":"SUM(D38:D40)","v":1240.6770000000001}]
["Tarifa administrativa anual",null,75,75]
["VAT (5%) :",null,{"$f":"(C28+C29+C30)*5%/2","v":76.903750000000002},{"$f":"(D28+D29+D30)*5%/2","v":58.522500000000008}]
["ITBMS (7%)",null,{"$f":"+C42*7%+ ((C28+C29+C30)*0.06*0.07)/2","v":11.709915000000002},{"$f":"+D42*7%+ ((D28+D29+D30)*0.06*0.07)/2","v":10.165890000000001}]
["TOTAL de primera cuota",null,{"$f":"SUM(C41:C44)","v":1793.9731649999999},{"$f":"SUM(D41:D44)","v":1384.3653900000002}]
["Costo de segunda cuota",null,{"$f":"(C41 + C43)+ ((C28+C29+C30)*0.06*0.07)/2","v":1713.7231649999999},{"$f":"(D41 + D43)+ ((D28+D29+D30)*0.06*0.07)/2","v":1304.1153900000002}]
["TOTAL ANUAL",null,{"$f":"C45+C46","v":3507.6963299999998},{"$f":"D45+D46","v":2688.4807800000003}]
[]
["TARIFAS TRIMESTRALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$19,Tablas!$A$1287:$G$1353,3,TRUE)","v":845.94125000000008},{"$f":"VLOOKUP($B$19,Tablas!$A$1287:$G$1353,4,TRUE)","v":643.74750000000006}]
["Prima para conyuge",null,{"$f":"IF($B$15=1,0,(VLOOKUP($D$19,Tablas!$A$1287:$G$1353,3,TRUE)))","v":0},{"$f":"IF($B$15=1,0,(VLOOKUP($D$19,Tablas!$A$1287:$G$1353,4,TRUE)))","v":0}]
["Prima para hijo (s)",null,{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$1354:$G$1356,3,TRUE)))","v":0},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$1354:$G$1356,4,TRUE)))","v":0}]
["Total de Prima neta",null,{"$f":"SUM(C50:C52)","v":845.94125000000008},{"$f":"SUM(D50:D52)","v":643.74750000000006}]
["Tarifa administrativa anual",null,75,75]
["VAT (5%) :",null,{"$f":"(C28+C29+C30)*5%/4","v":38.451875000000001},{"$f":"(D28+D29+D30)*5%/4","v":29.261250000000004}]
["ITBMS (7%)",null,{"$f":"+C54*7% + ((C46)*0.1*0.07)/4","v":8.249015538750001},{"$f":"+D54*7% + ((D28+D29+D30)*0.1*0.07)/4","v":9.3465750000000014}]
["TOTAL de primera cuota",null,{"$f":"SUM(C53:C56)","v":967.64214053875003},{"$f":"SUM(D53:D56)","v":757.35532500000011}]
["Costo de tarifa trimestral 2 a 4",null,{"$f":"(C53 + C55)+((C28+C29+C30)*0.1*0.07)/4","v":889.77638750000006},{"$f":"(D53 + D55)+((D28+D29+D30)*0.1*0.07)/4","v":677.10532500000011}]
["TOTAL ANUAL",null,{"$f":"C57+(C58*3)","v":3636.9713030387502},{"$f":"D57+(D58*3)","v":2788.6713000000004}]
[]
["TARIFAS MENSUALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$19,Tablas!$A$1212:$G$1278,3,TRUE)","v":287.10733333333337},{"$f":"VLOOKUP($B$19,Tablas!$A$1212:$G$1278,4,TRUE)","v":218.48400000000001}]
["Prima para conyuge",null,{"$f":"IF($B$15=1,0,(VLOOKUP($D$19,Tablas!$A$1212:$G$1278,3,TRUE)))","v":0},{"$f":"IF($B$15=1,0,(VLOOKUP($D$19,Tablas!$A$1212:$G$1278,4,TRUE)))","v":0}]
["Prima para hijo (s)",null,{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$1279:$G$1281,3,TRUE)))","v":0},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$1279:$G$1281,4,TRUE)))","v":0}]
["Total de Prima neta",null,{"$f":"SUM(C62:C64)","v":287.10733333333337},{"$f":"SUM(D62:D64)","v":218.48400000000001}]
["Tarifa administrativa anual",null,75,75]
["VAT (5%) :",null,{"$f":"(C28+C29+C30)*5%/12","v":12.817291666666668},{"$f":"(D28+D29+D30)*5%/12","v":9.7537500000000019}]
["ITBMS (7%)",null,{"$f":"+C66*7% + ((C28+C29+C30)*0.06*0.07)/2","v":11.709915000000002},{"$f":"+D66*7% + ((D28+D29+D30)*0.12*0.07)/12","v":6.8886300000000009}]
["TOTAL de primera cuota",null,{"$f":"SUM(C65:C68)","v":386.63454000000007},{"$f":"SUM(D65:D68)","v":310.12638000000004}]
["Costo de Tarifa mensual de 2 a 12",null,{"$f":"(C65 + C67)+((C28+C29+C30)*0.12*0.07)/12","v":302.07793000000004},{"$f":"(D65 + D67)+((D28+D29+D30)*0.12*0.07)/12","v":229.87638000000001}]
["TOTAL ANUAL",null,{"$f":"C69+(C70*11)","v":3709.4917700000005},{"$f":"D69+(D70*11)","v":2838.7665600000005}]
[]
["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":90,"n_cols":6,"rows_kept":90,"cut":false,"hidden":false,"merged":[[89,0,96,5],[0,0,3,5],[4,0,10,5],[20,1,20,2],[12,1,12,5],[40,0,47,0],[54,0,61,0],[67,0,74,0],[80,0,87,0],[50,5,61,5],[22,4,34,5],[63,5,74,5],[76,3,87,5],[71,1,71,4],[73,1,73,4],[80,1,80,2],[69,1,69,4],[22,0,22,3],[26,0,33,0],[44,1,44,5],[46,1,46,5],[50,0,50,4],[40,1,40,5],[42,1,42,5],[16,2,16,3],[86,1,86,2],[36,0,36,5],[76,0,76,2],[26,1,26,3],[28,1,28,3],[30,1,30,3],[32,1,32,3],[82,1,82,2],[84,1,84,2],[54,1,54,4],[56,1,56,4],[58,1,58,4],[60,1,60,4],[63,0,63,4],[67,1,67,4]]}
[" "]
[]
[]
[]
["Cotización de Seguro Médico Internacional\nBupa Global Major Health Plans\nResumen de Tarifas\nTarifas en US$ | Validas: 1 de enero de 2024"]
[]
[]
[]
[]
[]
[]
[]
["Nombre del Asegurado Titular",{"$f":"+'INGRESO DE DATOS'!$C$37","v":"John Doe"}]
[]
["Número de adultos en la póliza",{"$f":"+'INGRESO DE DATOS'!$C$39","v":1}]
[]
["Número de Dependientes en la póliza",{"$f":"+'INGRESO DE DATOS'!$C$41","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$2=TRUE, \"Cotización para dependiente de 24 años\",\"\")","v":""}]
[]
["Edad del Asegurado Titular",{"$f":"+'INGRESO DE DATOS'!$C$43","v":52},null,null,"Edad del/la conyuge",{"$f":"+'INGRESO DE DATOS'!$C$45","v":32}]
[]
["Fecha de la cotización",{"$f":"NOW()","v":"2024-01-10T13:30:25.430"}]
[]
["BUPA GLOBAL ULTIMATE HEALTH PLAN"]
["DEDUCIBLES","PLAN 1","PLAN 2","PLAN 3"]
["En el país de residencia","$0",1000,2000]
["Fuera del país de residencia","$0",1000,2000]
[null,"TARIFAS ANUALES"]
[null,{"$f":"'Bupa Global Ultimate'!C38","v":29468.489999999998},{"$f":"'Bupa Global Ultimate'!D38","v":19041.412499999999},{"$f":"'Bupa Global Ultimate'!E38","v":15751.657499999999}]
[null,"TArIFAS SEMESTRALES"]
[null,{"$f":"'Bupa Global Ultimate'!C50","v":15592.56048},{"$f":"'Bupa Global Ultimate'!D50","v":10060.251075},{"$f":"'Bupa Global Ultimate'!E50","v":8314.8010649999997}]
[null,"TARIFAS TRIMESTRALES"]
[null,{"$f":"'Bupa Global Ultimate'!C63","v":8095.7604000000001},{"$f":"'Bupa Global Ultimate'!D63","v":5223.3488124999994},{"$f":"'Bupa Global Ultimate'!E63","v":4317.0996375000004}]
[null,"TARIFAS MENSUALES"]
[null,{"$f":"'Bupa Global Ultimate'!C76","v":2748.5001600000001},{"$f":"'Bupa Global Ultimate'!D76","v":1773.3201500000002},{"$f":"'Bupa Global Ultimate'!E76","v":1465.6497300000001}]
["Ahorros en tarifas de prima   \n para Dependientes*",{"$f":"'Bupa Global Ultimate'!C39","v":0},{"$f":"'Bupa Global Ultimate'!D39","v":0},{"$f":"'Bupa Global Ultimate'!E39","v":0}]
[]
["BUPA GLOBAL ELITE HEALTH PLAN"]
["DEDUCIBLES","PLAN 1","PLAN 2","PLAN 3","PLAN 4","PLAN 5"]
["En el país de residencia",1000,2000,3500,5000,10000]
["Fuera del país de residencia",1000,2000,3500,5000,10000]
[{"$f":"IF('INGRESO DE DATOS'!P3=TRUE,\"Variante con coaseguro fuera del país de residencia: SI\",\"Variante con coaseguro fuera del país de residencia: NO\")","v":"Variante con coaseguro fuera del país de residencia: NO"},"TARIFAS ANUALES"]
[null,{"$f":"+'Bupa Global Elite'!C40","v":15547.275},{"$f":"+'Bupa Global Elite'!D40","v":11006.234999999999},{"$f":"+'Bupa Global Elite'!E40","v":8849.9549999999999},{"$f":"+'Bupa Global Elite'!F40","v":7684.35},{"$f":"+'Bupa Global Elite'!G40","v":5875.2525000000005}]
[null,"TARIFAS SEMESTRALES"]
[null,{"$f":"+'Bupa Global Elite'!C53","v":8206.3615499999996},{"$f":"+'Bupa Global Elite'!D53","v":5797.0154699999994},{"$f":"+'Bupa Global Elite'!E53","v":4652.9549100000004},{"$f":"+'Bupa Global Elite'!F53","v":4034.5182000000004},{"$f":"+'Bupa Global Elite'!G53","v":3074.6627550000003}]
[null,"TARIFAS TRIMESTRALES"]
[null,{"$f":"+'Bupa Global Elite'!C67","v":4260.7971250000001},{"$f":"+'Bupa Global Elite'!D67","v":3009.8487250000003},{"$f":"+'Bupa Global Elite'!E67","v":2415.8449250000003},{"$f":"+'Bupa Global Elite'!F67","v":2094.7485000000001},{"$f":"+'Bupa Global Elite'!G67","v":1596.3852125000003}]
[null,"TARIFAS MENSUALES"]
[null,{"$f":"+'Bupa Global Elite'!C81","v":1446.5351000000001},{"$f":"+'Bupa Global Elite'!D81","v":1021.8397399999999},{"$f":"+'Bupa Global Elite'!E81","v":820.17622000000006},{"$f":"+'Bupa Global Elite'!F81","v":711.1644},{"$f":"+'Bupa Global Elite'!G81","v":541.97071000000005}]
["Ahorros en tarifas de prima \n para Dependientes*",{"$f":"+'Bupa Global Elite'!C41","v":0},{"$f":"+'Bupa Global Elite'!D41","v":0},{"$f":"+'Bupa Global Elite'!E41","v":0},{"$f":"+'Bupa Global Elite'!F41","v":0},{"$f":"+'Bupa Global Elite'!G41","v":0}]
[]
["BUPA GLOBAL PREMIER HEALTH PLAN"]
["DEDUCIBLES","PLAN 1","PLAN 2","PLAN 3","PLAN 4"]
["En el país de residencia",2000,3500,5000,10000]
["Fuera del país de residencia",2000,3500,5000,10000]
[{"$f":"IF('INGRESO DE DATOS'!P3=TRUE,\"Variante con coaseguro fuera del país de residencia: SI\",\"Variante con coaseguro fuera del país de residencia: NO\")","v":"Variante con coaseguro fuera del país de residencia: NO"},"TARIFAS ANUALES"]
[null,{"$f":"+'Bupa Global Premier'!C38","v":8920.4624999999996},{"$f":"+'Bupa Global Premier'!D38","v":7191.6900000000005},{"$f":"+'Bupa Global Premier'!E38","v":6416.1075000000001},{"$f":"+'Bupa Global Premier'!F38","v":4710.54}]
[null,"TARIFAS SEMESTRALES"]
[null,{"$f":"+'Bupa Global Premier'!C50","v":4690.3641749999997},{"$f":"+'Bupa Global Premier'!D50","v":3773.1268800000003},{"$f":"+'Bupa Global Premier'!E50","v":3361.6249649999995},{"$f":"+'Bupa Global Premier'!F50","v":2456.6995800000004}]
[null,"TARIFAS TRIMESTRALES"]
[null,{"$f":"+'Bupa Global Premier'!C63","v":2435.2680625000003},{"$f":"+'Bupa Global Premier'!D63","v":1959.0324000000003},{"$f":"+'Bupa Global Premier'!E63","v":1745.3778875000003},{"$f":"+'Bupa Global Premier'!F63","v":1275.5346500000001}]
[null,"TARIFAS MENSUALES"]
[null,{"$f":"+'Bupa Global Premier'!C76","v":826.77035000000001},{"$f":"+'Bupa Global Premier'!D76","v":665.08896000000004},{"$f":"+'Bupa Global Premier'!E76","v":592.55352999999991},{"$f":"+'Bupa Global Premier'!F76","v":433.04236000000003}]
[]
["BUPA GLOBAL SELECT HEALTH PLAN"]
["DEDUCIBLES","PLAN 1","PLAN 2","PLAN 3","PLAN 4"]
[" En el país de residencia ",2000,3500,5000,10000]
[" Fuera del país de residencia ",2000,3500,5000,10000]
[{"$f":"IF('INGRESO DE DATOS'!P3=TRUE,\"Variante con coaseguro fuera del país de residencia: SI\",\"Variante con coaseguro fuera del país de residencia: NO\")","v":"Variante con coaseguro fuera del país de residencia: NO"},"TARIFAS ANUALES"]
[null,{"$f":"+'Bupa Global Select'!C38","v":6524.9924999999994},{"$f":"+'Bupa Global Select'!D38","v":5269.2449999999999},{"$f":"+'Bupa Global Select'!E38","v":4655.204999999999},{"$f":"+'Bupa Global Select'!F38","v":3423.5549999999998}]
[null,"TARIFAS SEMESTRALES"]
[null,{"$f":"+'Bupa Global Select'!C50","v":3419.3962350000002},{"$f":"+'Bupa Global Select'!D50","v":2753.13249},{"$f":"+'Bupa Global Select'!E50","v":2427.3404099999998},{"$f":"+'Bupa Global Select'!F50","v":1773.86211}]
[null,"TARIFAS TRIMESTRALES"]
[null,{"$f":"+'Bupa Global Select'!C63","v":1775.3731124999999},{"$f":"+'Bupa Global Select'!D63","v":1429.4445750000002},{"$f":"+'Bupa Global Select'!E63","v":1260.2911749999998},{"$f":"+'Bupa Global Select'!F63","v":921.00092500000005}]
[null,"TARIFAS MENSUALES"]
[null,{"$f":"+'Bupa Global Select'!C76","v":602.73687000000007},{"$f":"+'Bupa Global Select'!D76","v":485.29458},{"$f":"+'Bupa Global Select'!E76","v":427.86721999999992},{"$f":"+'Bupa Global Select'!F76","v":312.67861999999997}]
[]
["BUPA GLOBAL MAJOR MEDICAL HEALTH PLAN"]
["DEDUCIBLES","PLAN 1","PLAN 2"]
[" En el país de residencia ",10000,20000]
[" Fuera del país de residencia ",10000,20000]
[null,"TARIFAS ANUALES"]
[null,{"$f":"'Bupa Global Major Medical'!C35","v":3310.2075},{"$f":"'Bupa Global Major Medical'!D35","v":2538.1950000000002}]
[null,"TARIFAS SEMESTRALES"]
[null,{"$f":"'Bupa Global Major Medical'!C46","v":1713.7231649999999},{"$f":"'Bupa Global Major Medical'!D46","v":1304.1153900000002}]
[null,"TARIFAS TRIMESTRALES"]
[null,{"$f":"'Bupa Global Major Medical'!C58","v":889.77638750000006},{"$f":"'Bupa Global Major Medical'!D58","v":677.10532500000011}]
[null,"TARIFAS MENSUALES"]
[null,{"$f":"'Bupa Global Major Medical'!C70","v":302.07793000000004},{"$f":"'Bupa Global Major Medical'!D70","v":229.87638000000001}]
[]
["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.\n\nUna tarifa administrativa de US$75 se cargará automáticamente al primer pago.\n\n*Basado en un modo de pago anual"]

{"sheet":"Tablas","index":7,"n_rows":1508,"n_cols":19,"rows_kept":1508,"cut":false,"hidden":true,"merged":[[1435,0,1435,6],[1437,0,1437,1],[1436,2,1436,6],[1357,0,1357,6],[1358,0,1358,6],[1360,0,1360,1],[1359,2,1359,6],[1434,0,1434,6],[1210,0,1210,1],[1209,2,1209,6],[1282,0,1282,6],[1283,0,1283,6],[1285,0,1285,1],[1284,2,1284,6],[1133,0,1133,6],[1134,0,1134,6],[1136,0,1136,1],[1135,2,1135,6],[1208,0,1208,6],[984,0,984,1],[983,2,983,6],[1056,0,1056,6],[1057,0,1057,6],[1059,0,1059,1],[1058,2,1058,6],[907,0,907,6],[908,0,908,6],[910,0,910,1],[909,2,909,6],[982,0,982,6],[1,0,1,6],[2,0,2,6],[78,0,78,1],[77,2,77,6],[76,0,76,6],[4,0,4,1],[3,2,3,6],[153,2,153,6],[226,0,226,6],[228,0,228,1],[377,0,377,6],[227,2,227,6],[302,0,302,6],[303,0,303,6],[305,0,305,1],[304,2,304,6],[833,0,833,1],[832,2,832,6],[756,0,756,6],[680,0,680,6],[681,0,681,6],[683,0,683,1],[682,2,682,6],[755,0,755,6],[831,0,831,6],[531,0,531,1],[530,2,530,6],[603,0,603,6],[604,0,604,6],[605,0,605,1],[605,2,605,6],[1,20,1,22],[63,7,65,7],[758,0,758,1],[757,2,757,6],[830,0,830,6],[529,0,529,6],[453,0,453,6],[454,0,454,6],[456,0,456,1],[455,2,455,6],[528,0,528,6],[379,0,379,1],[378,2,378,6],[151,0,151,6],[152,0,152,6],[154,0,154,1],[4,8,4,12],[4,14,4,18],[2,12,2,13],[3,12,3,13],[1,8,1,9],[1136,8,1136,9],[1136,11,1136,12],[154,8,154,11],[154,13,154,16],[305,8,305,11],[305,13,305,16],[910,8,910,10],[910,12,910,14]]}
[]
["BUPA GLOBAL ELITE",null,null,null,null,null,null,null,"FACTOR MENSUAL:",null,9.3333333333333338E-2,null,"Descuento de 24 años",{"$f":"'INGRESO DE DATOS'!P30","v":1},"Ultimate","Elite","Premier","Select","Major Medical"]
["TARIFAS ANUALES",null,null,null,null,null,null,null,"FACTOR TRIMESTRAL:",null,0.27500000000000002,null,"Descuento de producto (%)",null,{"$f":"'INGRESO DE DATOS'!O39","v":0.15},{"$f":"'INGRESO DE DATOS'!P39","v":0.15},{"$f":"'INGRESO DE DATOS'!Q39","v":0.15},{"$f":"'INGRESO DE DATOS'!R39","v":0.15},{"$f":"'INGRESO DE DATOS'!S39","v":0.15}]
[null,null,null,null,null,null,null,null,"FACTOR SEMIANUAL:",null,0.53,null,"Factor para el descuento combinado",null,{"$f":"'INGRESO DE DATOS'!O47","v":0.85},{"$f":"'INGRESO DE DATOS'!P47","v":0.85},{"$f":"'INGRESO DE DATOS'!Q47","v":0.85},{"$f":"'INGRESO DE DATOS'!R47","v":0.85},{"$f":"'INGRESO DE DATOS'!S47","v":0.85}]
["EDAD",null,1000,2000,3500,5000,10000,null,"TARIFAS BASE",null,null,null,null,null,"TARIFAS BASE CON DESCUENTO"]
[18,null,{"$f":"O6","v":7314.25},{"$f":"P6","v":5239.3999999999996},4359.6499999999996,3780.7999999999997,2881.5,null,8605,6164,5129,4448,3390,null,{"$f":"I6*$P$4","v":7314.25},{"$f":"J6*$P$4","v":5239.3999999999996},4359.6499999999996,3780.7999999999997,2881.5]
[19,null,{"$f":"O7","v":7411.15},{"$f":"P7","v":5302.3},{"$f":"Q7","v":4405.55},{"$f":"R7","v":3821.6},{"$f":"S7","v":2911.25},null,8719,6238,5183,4496,3425,null,{"$f":"I7*$P$4","v":7411.15},{"$f":"J7*$P$4","v":5302.3},{"$f":"K7*$P$4","v":4405.55},{"$f":"L7*$P$4","v":3821.6},{"$f":"M7*$P$4","v":2911.25}]
[20,null,7509.75,5369.45,4454.8499999999995,3863.25,2942.7,null,8835,6317,5241,4545,3462,null,7509.75,5369.45,4454.8499999999995,3863.25,2942.7]
[21,null,7611.75,5437.45,4505,3906.6,2976.7,null,8955,6397,5300,4596,3502,null,7611.75,5437.45,4505,3906.6,2976.7]
[22,null,7717.15,5508,4556.8499999999995,3950.7999999999997,3009.85,null,9079,6480,5361,4648,3541,null,7717.15,5508,4556.8499999999995,3950.7999999999997,3009.85]
[23,null,7828.5,5579.4,4612.0999999999995,3999.25,3048.1,null,9210,6564,5426,4705,3586,null,7828.5,5579.4,4612.0999999999995,3999.25,3048.1]
[24,null,7939,5655.05,4667.3499999999995,4046.85,3083.7999999999997,null,9340,6653,5491,4761,3628,null,7939,5655.05,4667.3499999999995,4046.85,3083.7999999999997]
[25,null,8053.75,5734.0999999999995,4724.3,4097,3122.0499999999997,null,9475,6746,5558,4820,3673,null,8053.75,5734.0999999999995,4724.3,4097,3122.0499999999997]
[26,null,8219.5,5846.3,4808.45,4170.95,3177.2999999999997,null,9670,6878,5657,4907,3738,null,8219.5,5846.3,4808.45,4170.95,3177.2999999999997]
[27,null,8392.0499999999993,5963.5999999999995,4897.7,4245.75,3235.95,null,9873,7016,5762,4995,3807,null,8392.0499999999993,5963.5999999999995,4897.7,4245.75,3235.95]
[28,null,8569.6999999999989,6084.3,4988.6499999999996,4325.6499999999996,3295.45,null,10082,7158,5869,5089,3877,null,8569.6999999999989,6084.3,4988.6499999999996,4325.6499999999996,3295.45]
[29,null,8755.85,6210.0999999999995,5084.7,4408.95,3360.0499999999997,null,10301,7306,5982,5187,3953,null,8755.85,6210.0999999999995,5084.7,4408.95,3360.0499999999997]
[30,null,8947.1,6343.55,5185.8499999999995,4496.5,3426.35,null,10526,7463,6101,5290,4031,null,8947.1,6343.55,5185.8499999999995,4496.5,3426.35]
[31,null,9145.15,6478.7,5290.4,4586.5999999999995,3496.0499999999997,null,10759,7622,6224,5396,4113,null,9145.15,6478.7,5290.4,4586.5999999999995,3496.0499999999997]
[32,null,9348.2999999999993,6619.8,5395.8,4678.3999999999996,3564.0499999999997,null,10998,7788,6348,5504,4193,null,9348.2999999999993,6619.8,5395.8,4678.3999999999996,3564.0499999999997]
[33,null,9559.1,6764.3,5508,4775.3,3639.7,null,11246,7958,6480,5618,4282,null,9559.1,6764.3,5508,4775.3,3639.7]
[34,null,9775.85,6913.9,5622.75,4875.5999999999995,3714.5,null,11501,8134,6615,5736,4370,null,9775.85,6913.9,5622.75,4875.5999999999995,3714.5]
[35,null,9996.85,7067.75,5742.5999999999995,4980.1499999999996,3795.25,null,11761,8315,6756,5859,4465,null,9996.85,7067.75,5742.5999999999995,4980.1499999999996,3795.25]
[36,null,10225.5,7226.7,5865,5084.7,3875.15,null,12030,8502,6900,5982,4559,null,10225.5,7226.7,5865,5084.7,3875.15]
[37,null,10460.949999999999,7392.45,5990.8,5196.05,3958.45,null,12307,8697,7048,6113,4657,null,10460.949999999999,7392.45,5990.8,5196.05,3958.45]
[38,null,10701.5,7559.05,6121.7,5309.95,4045.15,null,12590,8893,7202,6247,4759,null,10701.5,7559.05,6121.7,5309.95,4045.15]
[39,null,10949.699999999999,7733.3,6256,5424.7,4132.7,null,12882,9098,7360,6382,4862,null,10949.699999999999,7733.3,6256,5424.7,4132.7]
[40,null,11203,7910.95,6393.7,5543.7,4225.3499999999995,null,13180,9307,7522,6522,4971,null,11203,7910.95,6393.7,5543.7,4225.3499999999995]
[41,null,11463.949999999999,8093.7,6536.5,5667.8,4319.7,null,13487,9522,7690,6668,5082,null,11463.949999999999,8093.7,6536.5,5667.8,4319.7]
[42,null,11729.15,8279.85,6682.7,5794.45,4415.75,null,13799,9741,7862,6817,5195,null,11729.15,8279.85,6682.7,5794.45,4415.75]
[43,null,12000.3,8472.7999999999993,6833.15,5924.5,4515.2,null,14118,9968,8039,6970,5312,null,12000.3,8472.7999999999993,6833.15,5924.5,4515.2]
[44,null,12279.1,8667.4499999999989,6985.3,6057.95,4616.3499999999995,null,14446,10197,8218,7127,5431,null,12279.1,8667.4499999999989,6985.3,6057.95,4616.3499999999995]
[45,null,12563.85,8869.75,7144.25,6193.0999999999995,4719.2,null,14781,10435,8405,7286,5552,null,12563.85,8869.75,7144.25,6193.0999999999995,4719.2]
[46,null,12854.55,9074.6,7305.75,6335.9,4826.3,null,15123,10676,8595,7454,5678,null,12854.55,9074.6,7305.75,6335.9,4826.3]
[47,null,13152.05,9286.25,7469.8,6476.15,4935.95,null,15473,10925,8788,7619,5807,null,13152.05,9286.25,7469.8,6476.15,4935.95]
[48,null,13455.5,9499.6,7638.0999999999995,6622.3499999999995,5045.5999999999995,null,15830,11176,8986,7791,5936,null,13455.5,9499.6,7638.0999999999995,6622.3499999999995,5045.5999999999995]
[49,null,13765.75,9720.6,7811.5,6773.65,5160.3499999999995,null,16195,11436,9190,7969,6071,null,13765.75,9720.6,7811.5,6773.65,5160.3499999999995]
[50,null,14080.25,9943.2999999999993,7989.15,6927.5,5278.5,null,16565,11698,9399,8150,6210,null,14080.25,9943.2999999999993,7989.15,6927.5,5278.5]
[51,null,14403.25,10171.949999999999,8171.05,7084.75,5397.5,null,16945,11967,9613,8335,6350,null,14403.25,10171.949999999999,8171.05,7084.75,5397.5]
[52,null,14730.5,10405.699999999999,8352.1,7242,5519.05,null,17330,12242,9826,8520,6493,null,14730.5,10405.699999999999,8352.1,7242,5519.05]
[53,null,15065.4,10646.25,8542.5,7406.9,5644,null,17724,12525,10050,8714,6640,null,15065.4,10646.25,8542.5,7406.9,5644]
[54,null,15406.25,10888.5,8732.9,7571.8,5770.65,null,18125,12810,10274,8908,6789,null,15406.25,10888.5,8732.9,7571.8,5770.65]
[55,null,15753.9,11135,8930.1,7742.65,5899.8499999999995,null,18534,13100,10506,9109,6941,null,15753.9,11135,8930.1,7742.65,5899.8499999999995]
[56,null,16104.949999999999,11386.6,9129,7916.05,6032.45,null,18947,13396,10740,9313,7097,null,16104.949999999999,11386.6,9129,7916.05,6032.45]
[57,null,16465.349999999999,11643.3,9333,8091.15,6165.9,null,19371,13698,10980,9519,7254,null,16465.349999999999,11643.3,9333,8091.15,6165.9]
[58,null,16831.7,11904.25,9540.4,8272.1999999999989,6302.75,null,19802,14005,11224,9732,7415,null,16831.7,11904.25,9540.4,8272.1999999999989,6302.75]
[59,null,17202.3,12170.3,9750.35,8454.9499999999989,6441.3,null,20238,14318,11471,9947,7578,null,17202.3,12170.3,9750.35,8454.9499999999989,6441.3]
[60,null,17579.7,12441.449999999999,9966.25,8641.1,6584.0999999999995,null,20682,14637,11725,10166,7746,null,17579.7,12441.449999999999,9966.25,8641.1,6584.0999999999995]
[61,null,19564.45,13864.35,11099.3,9624.5499999999993,7334.65,null,23017,16311,13058,11323,8629,null,19564.45,13864.35,11099.3,9624.5499999999993,7334.65]
[62,null,21703.05,15405.4,12330.1,10691.3,8145.55,null,25533,18124,14506,12578,9583,null,21703.05,15405.4,12330.1,10691.3,8145.55]
[63,null,23998.899999999998,17060.349999999999,13654.4,11839.65,9021.9,null,28234,20071,16064,13929,10614,null,23998.899999999998,17060.349999999999,13654.4,11839.65,9021.9]
[64,null,26448.6,18832.599999999999,15074.75,13072.15,9961.15,null,31116,22156,17735,15379,11719,null,26448.6,18832.599999999999,15074.75,13072.15,9961.15]
[65,null,29053.85,20721.3,16592.849999999999,14387.1,10962.449999999999,null,34181,24378,19521,16926,12897,null,29053.85,20721.3,16592.849999999999,14387.1,10962.449999999999]
[66,null,31815.5,22724.75,18207,15788.75,12030.05,null,37430,26735,21420,18575,14153,null,31815.5,22724.75,18207,15788.75,12030.05]
[67,null,34733.549999999996,24844.649999999998,19916.349999999999,17270.3,13158.85,null,40863,29229,23431,20318,15481,null,34733.549999999996,24844.649999999998,19916.349999999999,17270.3,13158.85]
[68,null,37806.299999999996,27081.85,21720.899999999998,18834.3,14350.55,null,44478,31861,25554,22158,16883,null,37806.299999999996,27081.85,21720.899999999998,18834.3,14350.55]
[69,null,41033.75,29434.649999999998,23624.05,20484.149999999998,15607.699999999999,null,48275,34629,27793,24099,18362,null,41033.75,29434.649999999998,23624.05,20484.149999999998,15607.699999999999]
[70,null,44418.45,31904.75,25621.55,22216.45,16928.599999999999,null,52257,37535,30143,26137,19916,null,44418.45,31904.75,25621.55,22216.45,16928.599999999999]
[71,null,47959.549999999996,34489.599999999999,27715.95,24032.899999999998,18312.399999999998,null,56423,40576,32607,28274,21544,null,47959.549999999996,34489.599999999999,27715.95,24032.899999999998,18312.399999999998]
[72,null,51653.65,37193.449999999997,29905.55,25930.95,19758.25,null,60769,43757,35183,30507,23245,null,51653.65,37193.449999999997,29905.55,25930.95,19758.25]
[73,null,55504.15,40010.35,32190.35,27912.3,21267.85,null,65299,47071,37871,32838,25021,null,55504.15,40010.35,32190.35,27912.3,21267.85]
[74,null,59511.049999999996,42944.549999999996,34573.75,29979.5,22842.899999999998,null,70013,50523,40675,35270,26874,null,59511.049999999996,42944.549999999996,34573.75,29979.5,22842.899999999998]
[75,null,63673.5,45996.049999999996,37052.35,32127.45,24479.149999999998,null,74910,54113,43591,37797,28799,null,63673.5,45996.049999999996,37052.35,32127.45,24479.149999999998]
[76,null,63673.5,45996.049999999996,37052.35,32127.45,24479.149999999998,null,74910,54113,43591,37797,28799,null,63673.5,45996.049999999996,37052.35,32127.45,24479.149999999998]
[77,null,63673.5,45996.049999999996,37052.35,32127.45,24479.149999999998,null,74910,54113,43591,37797,28799,null,63673.5,45996.049999999996,37052.35,32127.45,24479.149999999998]
[78,null,63673.5,45996.049999999996,37052.35,32127.45,24479.149999999998,null,74910,54113,43591,37797,28799,null,63673.5,45996.049999999996,37052.35,32127.45,24479.149999999998]
[79,null,63673.5,45996.049999999996,37052.35,32127.45,24479.149999999998,null,74910,54113,43591,37797,28799,null,63673.5,45996.049999999996,37052.35,32127.45,24479.149999999998]
[80,null,63673.5,45996.049999999996,37052.35,32127.45,24479.149999999998,null,74910,54113,43591,37797,28799,null,63673.5,45996.049999999996,37052.35,32127.45,24479.149999999998]
[81,null,63673.5,45996.049999999996,37052.35,32127.45,24479.149999999998,null,74910,54113,43591,37797,28799,null,63673.5,45996.049999999996,37052.35,32127.45,24479.149999999998]
[82,null,63673.5,45996.049999999996,37052.35,32127.45,24479.149999999998,null,74910,54113,43591,37797,28799,null,63673.5,45996.049999999996,37052.35,32127.45,24479.149999999998]
[83,null,{"$f":"O71","v":63673.5},{"$f":"P71","v":45996.049999999996},{"$f":"Q71","v":37052.35},{"$f":"R71","v":32127.45},{"$f":"S71","v":24479.149999999998},null,74910,54113,43591,37797,28799,null,{"$f":"I71*$P$4","v":63673.5},{"$f":"J71*$P$4","v":45996.049999999996},{"$f":"K71*$P$4","v":37052.35},{"$f":"L71*$P$4","v":32127.45},{"$f":"M71*$P$4","v":24479.149999999998}]
[84,"o más",63673.5,45996.049999999996,37052.35,32127.45,24479.149999999998,null,74910,54113,43591,37797,28799,null,63673.5,45996.049999999996,37052.35,32127.45,24479.149999999998]
[1,"Hijo",3292.9,2357.9,1962.6499999999999,1701.7,1297.95,null,3874,2774,2309,2002,1527,null,3292.9,2357.9,1962.6499999999999,1701.7,1297.95]
[2,"Hijos",5595.55,4008.6,3335.4,2891.7,2204.9,null,6583,4716,3924,3402,2594,null,5595.55,4008.6,3335.4,2891.7,2204.9]
[3,"Hijos o más",7899.05,5658.45,4709.8499999999995,4082.5499999999997,3111.85,null,9293,6657,5541,4803,3661,null,7899.05,5658.45,4709.8499999999995,4082.5499999999997,3111.85]
[]
["BUPA GLOBAL ELITE - MENSUALES"]
[]
["EDAD",null,1000,2000,3500]
[18,null,{"$f":"C6*$K$2","v":682.66333333333341},{"$f":"D6*$K$2","v":489.01066666666668},406.90066666666667,352.87466666666666,268.94]
[19,null,{"$f":"C7*$K$2","v":691.70733333333328},494.88133333333337,411.18466666666671,356.68266666666665,271.7166666666667]
[20,null,{"$f":"C8*$K$2","v":700.91000000000008},501.14866666666666,415.78599999999994,360.57,274.65199999999999]
[21,null,{"$f":"C9*$K$2","v":710.43000000000006},507.49533333333335,420.4666666666667,364.61599999999999,277.82533333333333]
[22,null,{"$f":"C10*$K$2","v":720.26733333333334},514.08000000000004,425.30599999999998,368.74133333333333,280.91933333333333]
[23,null,{"$f":"C11*$K$2","v":730.66000000000008},520.74400000000003,430.46266666666662,373.26333333333338,284.48933333333332]
[24,null,{"$f":"C12*$K$2","v":740.97333333333336},527.80466666666666,435.61933333333332,377.70600000000002,287.82133333333331]
[25,null,{"$f":"C13*$K$2","v":751.68333333333339},535.18266666666659,440.93466666666671,382.38666666666666,291.39133333333331]
[26,null,{"$f":"C14*$K$2","v":767.15333333333342},545.65466666666669,448.78866666666664,389.28866666666664,296.548]
[27,null,{"$f":"C15*$K$2","v":783.25799999999992},556.60266666666666,457.11866666666668,396.27000000000004,302.02199999999999]
[28,null,{"$f":"C16*$K$2","v":799.83866666666665},567.86800000000005,465.60733333333332,403.72733333333332,307.57533333333333]
[29,null,{"$f":"C17*$K$2","v":817.21266666666679},579.60933333333332,474.572,411.50200000000001,313.60466666666667]
[30,null,{"$f":"C18*$K$2","v":835.0626666666667},592.06466666666677,484.01266666666663,419.67333333333335,319.79266666666666]
[31,null,{"$f":"C19*$K$2","v":853.54733333333331},604.67866666666669,493.77066666666667,428.08266666666663,326.298]
[32,null,{"$f":"C20*$K$2","v":872.50799999999992},617.84800000000007,503.60800000000006,436.65066666666667,332.64466666666664]
[33,null,{"$f":"C21*$K$2","v":892.18266666666671},631.33466666666675,514.08000000000004,445.69466666666671,339.70533333333333]
[34,null,{"$f":"C22*$K$2","v":912.41266666666672},645.29733333333331,524.79000000000008,455.05599999999998,346.68666666666667]
[35,null,{"$f":"C23*$K$2","v":933.03933333333339},659.65666666666675,535.976,464.81399999999996,354.22333333333336]
[36,null,{"$f":"C24*$K$2","v":954.38},674.49199999999996,547.4,474.572,361.6806666666667]
[37,null,{"$f":"C25*$K$2","v":976.35533333333331},689.96199999999999,559.14133333333336,484.96466666666669,369.45533333333333]
[38,null,{"$f":"C26*$K$2","v":998.80666666666673},705.51133333333337,571.35866666666664,495.59533333333331,377.54733333333337]
[39,null,{"$f":"C27*$K$2","v":1021.972},721.77466666666669,583.89333333333332,506.30533333333335,385.71866666666665]
[40,null,{"$f":"C28*$K$2","v":1045.6133333333335},738.35533333333331,596.74533333333329,517.41200000000003,394.36599999999999]
[41,null,{"$f":"C29*$K$2","v":1069.9686666666666},755.41200000000003,610.07333333333338,528.99466666666672,403.17200000000003]
[42,null,{"$f":"C30*$K$2","v":1094.7206666666666},772.78600000000006,623.71866666666665,540.81533333333334,412.13666666666671]
[43,null,{"$f":"C31*$K$2","v":1120.028},790.79466666666667,637.76066666666668,552.95333333333338,421.4186666666667]
[44,null,{"$f":"C32*$K$2","v":1146.0493333333334},808.96199999999999,651.96133333333341,565.4086666666667,430.85933333333332]
[45,null,{"$f":"C33*$K$2","v":1172.626},827.84333333333336,666.79666666666674,578.02266666666662,440.45866666666666]
[46,null,{"$f":"C34*$K$2","v":1199.758},846.96266666666679,681.87,591.35066666666671,450.4546666666667]
[47,null,{"$f":"C35*$K$2","v":1227.5246666666667},866.7166666666667,697.18133333333333,604.44066666666663,460.68866666666668]
[48,null,{"$f":"C36*$K$2","v":1255.8466666666668},886.62933333333342,712.8893333333333,618.08600000000001,470.92266666666666]
[49,null,{"$f":"C37*$K$2","v":1284.8033333333333},907.25600000000009,729.07333333333338,632.20733333333328,481.63266666666664]
[50,null,{"$f":"C38*$K$2","v":1314.1566666666668},928.04133333333334,745.654,646.56666666666672,492.66]
[51,null,{"$f":"C39*$K$2","v":1344.3033333333333},949.38199999999995,762.63133333333337,661.24333333333334,503.76666666666671]
[52,null,{"$f":"C40*$K$2","v":1374.8466666666668},971.19866666666655,779.5293333333334,675.92000000000007,515.11133333333339]
[53,null,{"$f":"C41*$K$2","v":1406.104},993.65000000000009,797.30000000000007,691.31066666666663,526.77333333333331]
[54,null,{"$f":"C42*$K$2","v":1437.9166666666667},1016.26,815.07066666666663,706.70133333333342,538.59399999999994]
[55,null,{"$f":"C43*$K$2","v":1470.364},1039.2666666666667,833.47600000000011,722.64733333333334,550.65266666666662]
[56,null,{"$f":"C44*$K$2","v":1503.1286666666667},1062.7493333333334,852.04000000000008,738.83133333333342,563.02866666666671]
[57,null,{"$f":"C45*$K$2","v":1536.7659999999998},1086.7080000000001,871.08,755.17399999999998,575.48400000000004]
[58,null,{"$f":"C46*$K$2","v":1570.9586666666669},1111.0633333333333,890.4373333333333,772.07199999999989,588.25666666666666]
[59,null,{"$f":"C47*$K$2","v":1605.548},1135.8946666666666,910.03266666666673,789.12866666666662,601.18799999999999]
[60,null,{"$f":"C48*$K$2","v":1640.7720000000002},1161.202,930.18333333333339,806.50266666666676,614.51599999999996]
[61,null,{"$f":"C49*$K$2","v":1826.0153333333335},1294.0060000000001,1035.9346666666665,898.29133333333334,684.56733333333329]
[62,null,{"$f":"C50*$K$2","v":2025.6179999999999},1437.8373333333334,1150.8093333333334,997.85466666666662,760.25133333333338]
[63,null,{"$f":"C51*$K$2","v":2239.8973333333333},1592.2993333333334,1274.4106666666667,1105.0340000000001,842.04399999999998]
[64,null,{"$f":"C52*$K$2","v":2468.5360000000001},1757.7093333333332,1406.9766666666667,1220.0673333333334,929.70733333333339]
[65,null,{"$f":"C53*$K$2","v":2711.6926666666668},1933.9880000000001,1548.6659999999999,1342.796,1023.1619999999999]
[66,null,{"$f":"C54*$K$2","v":2969.4466666666667},2120.9766666666669,1699.3200000000002,1473.6166666666668,1122.8046666666667]
[67,null,{"$f":"C55*$K$2","v":3241.7979999999998},2318.8339999999998,1858.8593333333333,1611.8946666666666,1228.1593333333335]
[68,null,{"$f":"C56*$K$2","v":3528.5879999999997},2527.6393333333335,2027.2839999999999,1757.8679999999999,1339.3846666666666]
[69,null,{"$f":"C57*$K$2","v":3829.8166666666671},2747.2339999999999,2204.9113333333335,1911.8539999999998,1456.7186666666666]
[70,null,{"$f":"C58*$K$2","v":4145.7219999999998},2977.7766666666666,2391.3446666666669,2073.5353333333337,1580.0026666666665]
[71,null,{"$f":"C59*$K$2","v":4476.2246666666661},3219.0293333333334,2586.8220000000001,2243.0706666666665,1709.1573333333331]
[72,null,{"$f":"C60*$K$2","v":4821.0073333333339},3471.3886666666667,2791.1846666666665,2420.2220000000002,1844.1033333333335]
[73,null,{"$f":"C61*$K$2","v":5180.387333333334},3734.2993333333334,3004.4326666666666,2605.1480000000001,1984.9993333333332]
[74,null,{"$f":"C62*$K$2","v":5554.3646666666664},4008.1579999999999,3226.8833333333337,2798.0866666666666,2132.0039999999999]
[75,null,{"$f":"C63*$K$2","v":5942.8600000000006},4292.9646666666667,3458.2193333333335,2998.5620000000004,2284.7206666666666]
[76,null,{"$f":"C64*$K$2","v":5942.8600000000006},4292.9646666666667,3458.2193333333335,2998.5620000000004,2284.7206666666666]
[77,null,{"$f":"C65*$K$2","v":5942.8600000000006},4292.9646666666667,3458.2193333333335,2998.5620000000004,2284.7206666666666]
[78,null,{"$f":"C66*$K$2","v":5942.8600000000006},4292.9646666666667,3458.2193333333335,2998.5620000000004,2284.7206666666666]
[79,null,{"$f":"C67*$K$2","v":5942.8600000000006},4292.9646666666667,3458.2193333333335,2998.5620000000004,2284.7206666666666]
[80,null,{"$f":"C68*$K$2","v":5942.8600000000006},4292.9646666666667,3458.2193333333335,2998.5620000000004,2284.7206666666666]
[81,null,{"$f":"C69*$K$2","v":5942.8600000000006},4292.9646666666667,3458.2193333333335,2998.5620000000004,2284.7206666666666]
[82,null,{"$f":"C70*$K$2","v":5942.8600000000006},4292.9646666666667,3458.2193333333335,2998.5620000000004,2284.7206666666666]
[83,null,{"$f":"C71*$K$2","v":5942.8600000000006},4292.9646666666667,3458.2193333333335,2998.5620000000004,2284.7206666666666]
[84,"o más",{"$f":"C72*$K$2","v":5942.8600000000006},4292.9646666666667,3458.2193333333335,2998.5620000000004,2284.7206666666666]
[1,"Hijo",{"$f":"C73*$K$2","v":307.33733333333333},220.07066666666668,183.18066666666667,158.82533333333333,121.14200000000001]
[2,"Hijos",{"$f":"C74*$K$2","v":522.25133333333338},374.13600000000002,311.30400000000003,269.892,205.79066666666668]
[3,"Hijos o más",{"$f":"C75*$K$2","v":737.24466666666672},528.12199999999996,439.58599999999996,381.03800000000001,290.43933333333337]
[]
[]
["BUPA GLOBAL PREMIER"]
["TARIFAS ANUALES"]
[]
["EDAD",null,2000,3500,5000,10000,null,null,"TARIFAS BASE",null,null,null,null,"TARIFAS BASE COND ESCUENTO"]
[18,null,{"$f":"N156","v":4237.25},{"$f":"O156","v":3535.15},3065.95,2240.6,null,null,4985,4159,3607,2636,null,{"$f":"I156*$Q$4","v":4237.25},{"$f":"J156*$Q$4","v":3535.15},3065.95,2240.6]
[19,null,{"$f":"N157","v":4290.8},{"$f":"O157","v":3573.4},{"$f":"P157","v":3095.7},{"$f":"Q157","v":2263.5499999999997},null,null,5048,4204,3642,2663,null,{"$f":"I157*$Q$4","v":4290.8},{"$f":"J157*$Q$4","v":3573.4},{"$f":"K157*$Q$4","v":3095.7},{"$f":"L157*$Q$4","v":2263.5499999999997}]
[20,null,4343.5,3611.65,3126.2999999999997,2284.7999999999997,null,null,5110,4249,3678,2688,null,4343.5,3611.65,3126.2999999999997,2284.7999999999997]
[21,null,4397.8999999999996,3652.45,3158.6,2308.6,null,null,5174,4297,3716,2716,null,4397.8999999999996,3652.45,3158.6,2308.6]
[22,null,4454,3694.1,3191.75,2331.5499999999997,null,null,5240,4346,3755,2743,null,4454,3694.1,3191.75,2331.5499999999997]
[23,null,4513.5,3739.15,3227.45,2358.75,null,null,5310,4399,3797,2775,null,4513.5,3739.15,3227.45,2358.75]
[24,null,4575.55,3785.9,3263.15,2385.1,null,null,5383,4454,3839,2806,null,4575.55,3785.9,3263.15,2385.1]
[25,null,4637.5999999999995,3830.95,3299.7,2411.4499999999998,null,null,5456,4507,3882,2837,null,4637.5999999999995,3830.95,3299.7,2411.4499999999998]
[26,null,4729.3999999999996,3899.7999999999997,3354.1,2451.4,null,null,5564,4588,3946,2884,null,4729.3999999999996,3899.7999999999997,3354.1,2451.4]
[27,null,4823.75,3971.2,3413.6,2494.75,null,null,5675,4672,4016,2935,null,4823.75,3971.2,3413.6,2494.75]
[28,null,4922.3499999999995,4046.85,3472.25,2538.1,null,null,5791,4761,4085,2986,null,4922.3499999999995,4046.85,3472.25,2538.1]
[29,null,5025.2,4122.5,3535.15,2584,null,null,5912,4850,4159,3040,null,5025.2,4122.5,3535.15,2584]
[30,null,5131.45,4204.0999999999995,3602.2999999999997,2632.45,null,null,6037,4946,4238,3097,null,5131.45,4204.0999999999995,3602.2999999999997,2632.45]
[31,null,5241.0999999999995,4289.0999999999995,3667.75,2680.9,null,null,6166,5046,4315,3154,null,5241.0999999999995,4289.0999999999995,3667.75,2680.9]
[32,null,5355,4374.0999999999995,3740,2733.6,null,null,6300,5146,4400,3216,null,5355,4374.0999999999995,3740,2733.6]
[33,null,5471.45,4465.8999999999996,3813.1,2787.15,null,null,6437,5254,4486,3279,null,5471.45,4465.8999999999996,3813.1,2787.15]
[34,null,5593.8499999999995,4559.3999999999996,3891.2999999999997,2844.1,null,null,6581,5364,4578,3346,null,5593.8499999999995,4559.3999999999996,3891.2999999999997,2844.1]
[35,null,5718.8,4655.45,3969.5,2901.0499999999997,null,null,6728,5477,4670,3413,null,5718.8,4655.45,3969.5,2901.0499999999997]
[36,null,5847.15,4754.8999999999996,4050.25,2958.85,null,null,6879,5594,4765,3481,null,5847.15,4754.8999999999996,4050.25,2958.85]
[37,null,5979.75,4857.75,4142.05,3027.7,null,null,7035,5715,4873,3562,null,5979.75,4857.75,4142.05,3027.7]
[38,null,6114.9,4964,4247.45,3104.2,null,null,7194,5840,4997,3652,null,6114.9,4964,4247.45,3104.2]
[39,null,6256.8499999999995,5074.5,4356.25,3184.1,null,null,7361,5970,5125,3746,null,6256.8499999999995,5074.5,4356.25,3184.1]
[40,null,6398.8,5185.8499999999995,4466.75,3265.7,null,null,7528,6101,5255,3842,null,6398.8,5185.8499999999995,4466.75,3265.7]
[41,null,6546.7,5299.75,4581.5,3349.85,null,null,7702,6235,5390,3941,null,6546.7,5299.75,4581.5,3349.85]
[42,null,6699.7,5418.75,4698.8,3434.85,null,null,7882,6375,5528,4041,null,6699.7,5418.75,4698.8,3434.85]
[43,null,6851.8499999999995,5540.3,4818.6499999999996,3521.5499999999997,null,null,8061,6518,5669,4143,null,6851.8499999999995,5540.3,4818.6499999999996,3521.5499999999997]
[44,null,7011.65,5664.4,4941.05,3611.65,null,null,8249,6664,5813,4249,null,7011.65,5664.4,4941.05,3611.65]
[45,null,7175.7,5791.9,5067.7,3704.2999999999997,null,null,8442,6814,5962,4358,null,7175.7,5791.9,5067.7,3704.2999999999997]
[46,null,7341.45,5922.8,5197.75,3797.7999999999997,null,null,8637,6968,6115,4468,null,7341.45,5922.8,5197.75,3797.7999999999997]
[47,null,7513.15,6056.25,5329.5,3894.7,null,null,8839,7125,6270,4582,null,7513.15,6056.25,5329.5,3894.7]
[48,null,7685.7,6193.0999999999995,5465.5,3994.15,null,null,9042,7286,6430,4699,null,7685.7,6193.0999999999995,5465.5,3994.15]
[49,null,7862.5,6332.5,5603.2,4093.6,null,null,9250,7450,6592,4816,null,7862.5,6332.5,5603.2,4093.6]
[50,null,8044.4,6477,5742.5999999999995,4198.1499999999996,null,null,9464,7620,6756,4939,null,8044.4,6477,5742.5999999999995,4198.1499999999996]
[51,null,8229.6999999999989,6623.2,5886.25,4302.7,null,null,9682,7792,6925,5062,null,8229.6999999999989,6623.2,5886.25,4302.7]
[52,null,8419.25,6772.8,6034.15,4409.8,null,null,9905,7968,7099,5188,null,8419.25,6772.8,6034.15,4409.8]
[53,null,8611.35,6926.65,6184.5999999999995,4519.45,null,null,10131,8149,7276,5317,null,8611.35,6926.65,6184.5999999999995,4519.45]
[54,null,8806,7082.2,6336.75,4630.8,null,null,10360,8332,7455,5448,null,8806,7082.2,6336.75,4630.8]
[55,null,9007.4499999999989,7239.45,6492.3,4745.55,null,null,10597,8517,7638,5583,null,9007.4499999999989,7239.45,6492.3,4745.55]
[56,null,9211.4499999999989,7402.65,6651.25,4862,null,null,10837,8709,7825,5720,null,9211.4499999999989,7402.65,6651.25,4862]
[57,null,9418,7566.7,6811.9,4977.5999999999995,null,null,11080,8902,8014,5856,null,9418,7566.7,6811.9,4977.5999999999995]
[58,null,9629.65,7735,6975.0999999999995,5098.3,null,null,11329,9100,8206,5998,null,9629.65,7735,6975.0999999999995,5098.3]
[59,null,9846.4,7906.7,7145.0999999999995,5221.55,null,null,11584,9302,8406,6143,null,9846.4,7906.7,7145.0999999999995,5221.55]
[60,null,10065.699999999999,8080.0999999999995,7314.25,5344.8,null,null,11842,9506,8605,6288,null,10065.699999999999,8080.0999999999995,7314.25,5344.8]
[61,null,11215.75,9000.65,8210.15,6001,null,null,13195,10589,9659,7060,null,11215.75,9000.65,8210.15,6001]
[62,null,12462.699999999999,9996,9181.6999999999989,6709.05,null,null,14662,11760,10802,7893,null,12462.699999999999,9996,9181.6999999999989,6709.05]
[63,null,13801.449999999999,11070.4,10225.5,7472.3499999999995,null,null,16237,13024,12030,8791,null,13801.449999999999,11070.4,10225.5,7472.3499999999995]
[64,null,15235.4,12223,11343.25,8289.1999999999989,null,null,17924,14380,13345,9752,null,15235.4,12223,11343.25,8289.1999999999989]
[65,null,16762,13452.949999999999,12535.8,9160.4499999999989,null,null,19720,15827,14748,10777,null,16762,13452.949999999999,12535.8,9160.4499999999989]
[66,null,18383.8,14762.8,13802.3,10086.1,null,null,21628,17368,16238,11866,null,18383.8,14762.8,13802.3,10086.1]
[67,null,20098.25,16149.15,15141.9,11065.3,null,null,23645,18999,17814,13018,null,20098.25,16149.15,15141.9,11065.3]
[68,null,21908.75,17612.849999999999,16552.899999999998,12097.199999999999,null,null,25775,20721,19474,14232,null,21908.75,17612.849999999999,16552.899999999998,12097.199999999999]
[69,null,23810.2,19153.05,18041.25,13184.35,null,null,28012,22533,21225,15511,null,23810.2,19153.05,18041.25,13184.35]
[70,null,25807.7,20775.7,19604.399999999998,14325.9,null,null,30362,24442,23064,16854,null,25807.7,20775.7,19604.399999999998,14325.9]
[71,null,27900.399999999998,22471.45,21237.25,15521,null,null,32824,26437,24985,18260,null,27900.399999999998,22471.45,21237.25,15521]
[72,null,30086.6,24247.95,22947.45,16769.649999999998,null,null,35396,28527,26997,19729,null,30086.6,24247.95,22947.45,16769.649999999998]
[73,null,32363.75,26102.649999999998,24729.05,18071.849999999999,null,null,38075,30709,29093,21261,null,32363.75,26102.649999999998,24729.05,18071.849999999999]
[74,null,34737.799999999996,28033,26584.6,19428.45,null,null,40868,32980,31276,22857,null,34737.799999999996,28033,26584.6,19428.45]
[75,null,37206.199999999997,30043.25,28517.5,20840.3,null,null,43772,35345,33550,24518,null,37206.199999999997,30043.25,28517.5,20840.3]
[76,null,37206.199999999997,30043.25,28517.5,20840.3,null,null,43772,35345,33550,24518,null,37206.199999999997,30043.25,28517.5,20840.3]
[77,null,37206.199999999997,30043.25,28517.5,20840.3,null,null,43772,35345,33550,24518,null,37206.199999999997,30043.25,28517.5,20840.3]
[78,null,37206.199999999997,30043.25,28517.5,20840.3,null,null,43772,35345,33550,24518,null,37206.199999999997,30043.25,28517.5,20840.3]
[79,null,37206.199999999997,30043.25,28517.5,20840.3,null,null,43772,35345,33550,24518,null,37206.199999999997,30043.25,28517.5,20840.3]
[80,null,37206.199999999997,30043.25,28517.5,20840.3,null,null,43772,35345,33550,24518,null,37206.199999999997,30043.25,28517.5,20840.3]
[81,null,37206.199999999997,30043.25,28517.5,20840.3,null,null,43772,35345,33550,24518,null,37206.199999999997,30043.25,28517.5,20840.3]
[82,null,37206.199999999997,30043.25,28517.5,20840.3,null,null,43772,35345,33550,24518,null,37206.199999999997,30043.25,28517.5,20840.3]
[83,null,{"$f":"N221","v":37206.199999999997},{"$f":"O221","v":30043.25},{"$f":"P221","v":28517.5},{"$f":"Q221","v":20840.3},null,null,43772,35345,33550,24518,null,{"$f":"I221*$Q$4","v":37206.199999999997},{"$f":"J221*$Q$4","v":30043.25},{"$f":"K221*$Q$4","v":28517.5},{"$f":"L221*$Q$4","v":20840.3}]
[84,"o más",37206.199999999997,30043.25,28517.5,20840.3,null,null,43772,35345,33550,24518,null,37206.199999999997,30043.25,28517.5,20840.3]
[1,"Hijo",1908.25,1591.2,1381.25,1008.9499999999999,null,null,2245,1872,1625,1187,null,1908.25,1591.2,1381.25,1008.9499999999999]
[2,"Hijos",3243.6,2703.85,2345.15,1713.6,null,null,3816,3181,2759,2016,null,3243.6,2703.85,2345.15,1713.6]
[3,"Hijos o más",4576.3999999999996,3819.0499999999997,3311.6,2419.1,null,null,5384,4493,3896,2846,null,4576.3999999999996,3819.0499999999997,3311.6,2419.1]
[]
["BUPA GLOBAL PREMIER - MENSUALES"]
[]
["EDAD",null,2000,3500,5000]
[18,null,{"$f":"C156*$K$2","v":395.47666666666669},{"$f":"D156*$K$2","v":329.94733333333335},286.15533333333332,209.12266666666667,0]
[19,null,{"$f":"C157*$K$2","v":400.47466666666668},333.51733333333334,288.93200000000002,211.26466666666664,0]
[20,null,{"$f":"C158*$K$2","v":405.39333333333337},337.08733333333333,291.78800000000001,213.24799999999999,0]
[21,null,{"$f":"C159*$K$2","v":410.47066666666666},340.89533333333333,294.80266666666665,215.46933333333334,0]
[22,null,{"$f":"C160*$K$2","v":415.70666666666671},344.78266666666667,297.8966666666667,217.61133333333331,0]
[23,null,{"$f":"C161*$K$2","v":421.26},348.98733333333337,301.22866666666664,220.15,0]
[24,null,{"$f":"C162*$K$2","v":427.05133333333339},353.35066666666671,304.56066666666669,222.60933333333332,0]
[25,null,{"$f":"C163*$K$2","v":432.84266666666662},357.55533333333335,307.97199999999998,225.06866666666667,0]
[26,null,{"$f":"C164*$K$2","v":441.41066666666666},363.98133333333334,313.04933333333332,228.79733333333334,0]
[27,null,{"$f":"C165*$K$2","v":450.2166666666667},370.64533333333333,318.60266666666666,232.84333333333333,0]
[28,null,{"$f":"C166*$K$2","v":459.41933333333333},377.70600000000002,324.07666666666665,236.88933333333333,0]
[29,null,{"$f":"C167*$K$2","v":469.01866666666666},384.76666666666671,329.94733333333335,241.17333333333335,0]
[30,null,{"$f":"C168*$K$2","v":478.93533333333335},392.38266666666664,336.21466666666663,245.69533333333334,0]
[31,null,{"$f":"C169*$K$2","v":489.16933333333333},400.31599999999997,342.32333333333332,250.21733333333336,0]
[32,null,{"$f":"C170*$K$2","v":499.8},408.24933333333331,349.06666666666666,255.136,0]
[33,null,{"$f":"C171*$K$2","v":510.6686666666667},416.81733333333329,355.88933333333335,260.13400000000001,0]
[34,null,{"$f":"C172*$K$2","v":522.09266666666667},425.54399999999998,363.18799999999999,265.44933333333336,0]
[35,null,{"$f":"C173*$K$2","v":533.75466666666671},434.50866666666667,370.48666666666668,270.76466666666664,0]
[36,null,{"$f":"C174*$K$2","v":545.73400000000004},443.79066666666665,378.02333333333337,276.15933333333334,0]
[37,null,{"$f":"C175*$K$2","v":558.11},453.39000000000004,386.59133333333335,282.58533333333332,0]
[38,null,{"$f":"C176*$K$2","v":570.72400000000005},463.30666666666667,396.42866666666669,289.72533333333331,0]
[39,null,{"$f":"C177*$K$2","v":583.97266666666667},473.62,406.58333333333337,297.18266666666665,0]
[40,null,{"$f":"C178*$K$2","v":597.2213333333334},484.01266666666663,416.8966666666667,304.79866666666669,0]
[41,null,{"$f":"C179*$K$2","v":611.02533333333338},494.64333333333337,427.60666666666668,312.65266666666668,0]
[42,null,{"$f":"C180*$K$2","v":625.30533333333335},505.75,438.55466666666672,320.58600000000001,0]
[43,null,{"$f":"C181*$K$2","v":639.50599999999997},517.09466666666674,449.74066666666664,328.678,0]
[44,null,{"$f":"C182*$K$2","v":654.42066666666665},528.67733333333331,461.16466666666673,337.08733333333333,0]
[45,null,{"$f":"C183*$K$2","v":669.73199999999997},540.57733333333329,472.98533333333336,345.73466666666667,0]
[46,null,{"$f":"C184*$K$2","v":685.202},552.79466666666667,485.12333333333333,354.4613333333333,0]
[47,null,{"$f":"C185*$K$2","v":701.22733333333338},565.25,497.42,363.50533333333334,0]
[48,null,{"$f":"C186*$K$2","v":717.33199999999999},578.02266666666662,510.11333333333334,372.78733333333338,0]
[49,null,{"$f":"C187*$K$2","v":733.83333333333337},591.03333333333342,522.96533333333332,382.06933333333336,0]
[50,null,{"$f":"C188*$K$2","v":750.81066666666663},604.52,535.976,391.82733333333334,0]
[51,null,{"$f":"C189*$K$2","v":768.10533333333331},618.16533333333336,549.38333333333333,401.58533333333332,0]
[52,null,{"$f":"C190*$K$2","v":785.79666666666674},632.12800000000004,563.1873333333333,411.58133333333336,0]
[53,null,{"$f":"C191*$K$2","v":803.72600000000011},646.48733333333337,577.22933333333333,421.81533333333334,0]
[54,null,{"$f":"C192*$K$2","v":821.89333333333332},661.0053333333334,591.43000000000006,432.20800000000003,0]
[55,null,{"$f":"C193*$K$2","v":840.69533333333322},675.68200000000002,605.94800000000009,442.91800000000006,0]
[56,null,{"$f":"C194*$K$2","v":859.7353333333333},690.91399999999999,620.78333333333342,453.78666666666669,0]
[57,null,{"$f":"C195*$K$2","v":879.01333333333332},706.22533333333331,635.77733333333333,464.57599999999996,0]
[58,null,{"$f":"C196*$K$2","v":898.76733333333334},721.93333333333339,651.0093333333333,475.84133333333335,0]
[59,null,{"$f":"C197*$K$2","v":918.99733333333336},737.95866666666666,666.87599999999998,487.34466666666668,0]
[60,null,{"$f":"C198*$K$2","v":939.46533333333332},754.14266666666663,682.66333333333341,498.84800000000001,0]
[61,null,{"$f":"C199*$K$2","v":1046.8033333333333},840.06066666666663,766.28066666666666,560.09333333333336,0]
[62,null,{"$f":"C200*$K$2","v":1163.1853333333333},932.96,856.95866666666666,626.178,0]
[63,null,{"$f":"C201*$K$2","v":1288.1353333333334},1033.2373333333333,954.38,697.41933333333327,0]
[64,null,{"$f":"C202*$K$2","v":1421.9706666666666},1140.8133333333333,1058.7033333333334,773.65866666666659,0]
[65,null,{"$f":"C203*$K$2","v":1564.4533333333334},1255.6086666666665,1170.008,854.97533333333331,0]
[66,null,{"$f":"C204*$K$2","v":1715.8213333333333},1377.8613333333333,1288.2146666666667,941.36933333333343,0]
[67,null,{"$f":"C205*$K$2","v":1875.8366666666668},1507.2540000000001,1413.2440000000001,1032.7613333333334,0]
[68,null,{"$f":"C206*$K$2","v":2044.8166666666668},1643.866,1544.9373333333333,1129.0719999999999,0]
[69,null,{"$f":"C207*$K$2","v":2222.2853333333337},1787.6179999999999,1683.8500000000001,1230.5393333333334,0]
[70,null,{"$f":"C208*$K$2","v":2408.7186666666666},1939.0653333333335,1829.7439999999999,1337.0840000000001,0]
[71,null,{"$f":"C209*$K$2","v":2604.0373333333332},2097.3353333333334,1982.1433333333334,1448.6266666666668,0]
[72,null,{"$f":"C210*$K$2","v":2808.0826666666667},2263.1420000000003,2141.7620000000002,1565.1673333333331,0]
[73,null,{"$f":"C211*$K$2","v":3020.6166666666668},2436.2473333333332,2308.0446666666667,1686.7059999999999,0]
[74,null,{"$f":"C212*$K$2","v":3242.1946666666663},2616.4133333333334,2481.2293333333332,1813.3220000000001,0]
[75,null,{"$f":"C213*$K$2","v":3472.5786666666668},2804.0366666666669,2661.6333333333337,1945.0946666666666,0]
[76,null,{"$f":"C214*$K$2","v":3472.5786666666668},2804.0366666666669,2661.6333333333337,1945.0946666666666,0]
[77,null,{"$f":"C215*$K$2","v":3472.5786666666668},2804.0366666666669,2661.6333333333337,1945.0946666666666,0]
[78,null,{"$f":"C216*$K$2","v":3472.5786666666668},2804.0366666666669,2661.6333333333337,1945.0946666666666,0]
[79,null,{"$f":"C217*$K$2","v":3472.5786666666668},2804.0366666666669,2661.6333333333337,1945.0946666666666,0]
[80,null,{"$f":"C218*$K$2","v":3472.5786666666668},2804.0366666666669,2661.6333333333337,1945.0946666666666]
[81,null,{"$f":"C219*$K$2","v":3472.5786666666668},2804.0366666666669,2661.6333333333337,1945.0946666666666]
[82,null,{"$f":"C220*$K$2","v":3472.5786666666668},2804.0366666666669,2661.6333333333337,1945.0946666666666]
[83,null,{"$f":"C221*$K$2","v":3472.5786666666668},2804.0366666666669,2661.6333333333337,1945.0946666666666]
[84,"o más",{"$f":"C222*$K$2","v":3472.5786666666668},2804.0366666666669,2661.6333333333337,1945.0946666666666,0]
[1,"Hijo",{"$f":"C223*$K$2","v":178.10333333333335},148.512,128.91666666666669,94.168666666666667,0]
[2,"Hijos",{"$f":"C224*$K$2","v":302.73599999999999},252.35933333333332,218.88066666666668,159.93600000000001,0]
[3,"Hijos o más",{"$f":"C225*$K$2","v":427.13066666666663},356.44466666666665,309.08266666666668,225.78266666666667,0]
[]
[]
[]
["BUPA GLOBAL SELECT"]
["TARIFAS ANUALES"]
[]
["EDAD",null,2000,3500,5000,10000,null,null,"TARIFAS BASE",null,null,null,null,"TARIFAS BASE CON DESCUENTO"]
[18,null,{"$f":"N307","v":2848.35},{"$f":"O307","v":2385.9499999999998},2162.4,1581,null,null,3351,2807,2544,1860,null,{"$f":"I307*$R$4","v":2848.35},{"$f":"J307*$R$4","v":2385.9499999999998},2162.4,1581]
[19,null,{"$f":"N308","v":2887.45},{"$f":"O308","v":2414},{"$f":"P308","v":2186.1999999999998},{"$f":"Q308","v":1598},null,null,3397,2840,2572,1880,null,{"$f":"I308*$R$4","v":2887.45},{"$f":"J308*$R$4","v":2414},{"$f":"K308*$R$4","v":2186.1999999999998},{"$f":"L308*$R$4","v":1598}]
[20,null,2930.7999999999997,2445.4499999999998,2212.5499999999997,1616.7,null,null,3448,2877,2603,1902,null,2930.7999999999997,2445.4499999999998,2212.5499999999997,1616.7]
[21,null,2973.2999999999997,2476.0499999999997,2238.0499999999997,1636.25,null,null,3498,2913,2633,1925,null,2973.2999999999997,2476.0499999999997,2238.0499999999997,1636.25]
[22,null,3017.5,2510.9,2266.1,1655.8,null,null,3550,2954,2666,1948,null,3017.5,2510.9,2266.1,1655.8]
[23,null,3064.25,2544.0499999999997,2294.15,1677.05,null,null,3605,2993,2699,1973,null,3064.25,2544.0499999999997,2294.15,1677.05]
[24,null,3109.2999999999997,2580.6,2323.9,1697.45,null,null,3658,3036,2734,1997,null,3109.2999999999997,2580.6,2323.9,1697.45]
[25,null,3160.2999999999997,2616.2999999999997,2355.35,1720.3999999999999,null,null,3718,3078,2771,2024,null,3160.2999999999997,2616.2999999999997,2355.35,1720.3999999999999]
[26,null,3231.7,2669.85,2400.4,1755.25,null,null,3802,3141,2824,2065,null,3231.7,2669.85,2400.4,1755.25]
[27,null,3305.65,2728.5,2446.2999999999997,1789.25,null,null,3889,3210,2878,2105,null,3305.65,2728.5,2446.2999999999997,1789.25]
[28,null,3382.15,2785.45,2495.6,1825.8,null,null,3979,3277,2936,2148,null,3382.15,2785.45,2495.6,1825.8]
[29,null,3462.9,2848.35,2546.6,1861.5,null,null,4074,3351,2996,2190,null,3462.9,2848.35,2546.6,1861.5]
[30,null,3546.2,2910.4,2601,1902.3,null,null,4172,3424,3060,2238,null,3546.2,2910.4,2601,1902.3]
[31,null,3632.9,2977.5499999999997,2658.7999999999997,1942.25,null,null,4274,3503,3128,2285,null,3632.9,2977.5499999999997,2658.7999999999997,1942.25]
[32,null,3722.15,3046.4,2715.75,1984.75,null,null,4379,3584,3195,2335,null,3722.15,3046.4,2715.75,1984.75]
[33,null,3813.1,3117.7999999999997,2777.7999999999997,2029.8,null,null,4486,3668,3268,2388,null,3813.1,3117.7999999999997,2777.7999999999997,2029.8]
[34,null,3910,3190.0499999999997,2839,2074.85,null,null,4600,3753,3340,2441,null,3910,3190.0499999999997,2839,2074.85]
[35,null,4006.9,3266.5499999999997,2906.15,2124.15,null,null,4714,3843,3419,2499,null,4006.9,3266.5499999999997,2906.15,2124.15]
[36,null,4108.05,3345.6,2972.45,2172.6,null,null,4833,3936,3497,2556,null,4108.05,3345.6,2972.45,2172.6]
[37,null,4213.45,3428.0499999999997,3043,2225.2999999999997,null,null,4957,4033,3580,2618,null,4213.45,3428.0499999999997,3043,2225.2999999999997]
[38,null,4319.7,3511.35,3113.5499999999997,2276.2999999999997,null,null,5082,4131,3663,2678,null,4319.7,3511.35,3113.5499999999997,2276.2999999999997]
[39,null,4430.2,3595.5,3189.2,2330.6999999999998,null,null,5212,4230,3752,2742,null,4430.2,3595.5,3189.2,2330.6999999999998]
[40,null,4544.0999999999995,3685.6,3264,2385.9499999999998,null,null,5346,4336,3840,2807,null,4544.0999999999995,3685.6,3264,2385.9499999999998]
[41,null,4661.3999999999996,3776.5499999999997,3344.75,2444.6,null,null,5484,4443,3935,2876,null,4661.3999999999996,3776.5499999999997,3344.75,2444.6]
[42,null,4780.3999999999996,3870.9,3423.7999999999997,2502.4,null,null,5624,4554,4028,2944,null,4780.3999999999996,3870.9,3423.7999999999997,2502.4]
[43,null,4901.95,3965.25,3507.1,2563.6,null,null,5767,4665,4126,3016,null,4901.95,3965.25,3507.1,2563.6]
[44,null,5026.8999999999996,4065.5499999999997,3592.1,2625.65,null,null,5914,4783,4226,3089,null,5026.8999999999996,4065.5499999999997,3592.1,2625.65]
[45,null,5155.25,4165.8499999999995,3679.65,2688.5499999999997,null,null,6065,4901,4329,3163,null,5155.25,4165.8499999999995,3679.65,2688.5499999999997]
[46,null,5288.7,4268.7,3770.6,2755.7,null,null,6222,5022,4436,3242,null,5288.7,4268.7,3770.6,2755.7]
[47,null,5421.3,4374.0999999999995,3863.25,2822.85,null,null,6378,5146,4545,3321,null,5421.3,4374.0999999999995,3863.25,2822.85]
[48,null,5560.7,4483.75,3957.6,2891.7,null,null,6542,5275,4656,3402,null,5560.7,4483.75,3957.6,2891.7]
[49,null,5700.0999999999995,4595.0999999999995,4051.95,2962.25,null,null,6706,5406,4767,3485,null,5700.0999999999995,4595.0999999999995,4051.95,2962.25]
[50,null,5841.2,4709.8499999999995,4151.3999999999996,3034.5,null,null,6872,5541,4884,3570,null,5841.2,4709.8499999999995,4151.3999999999996,3034.5]
[51,null,5988.25,4823.75,4253.3999999999996,3108.45,null,null,7045,5675,5004,3657,null,5988.25,4823.75,4253.3999999999996,3108.45]
[52,null,6137.8499999999995,4941.8999999999996,4357.0999999999995,3184.1,null,null,7221,5814,5126,3746,null,6137.8499999999995,4941.8999999999996,4357.0999999999995,3184.1]
[53,null,6290.8499999999995,5064.3,4461.6499999999996,3260.6,null,null,7401,5958,5249,3836,null,6290.8499999999995,5064.3,4461.6499999999996,3260.6]
[54,null,6443.8499999999995,5186.7,4569.5999999999995,3339.65,null,null,7581,6102,5376,3929,null,6443.8499999999995,5186.7,4569.5999999999995,3339.65]
[55,null,6605.3499999999995,5313.3499999999995,4680.95,3421.25,null,null,7771,6251,5507,4025,null,6605.3499999999995,5313.3499999999995,4680.95,3421.25]
[56,null,6766,5440,4792.3,3502.85,null,null,7960,6400,5638,4121,null,6766,5440,4792.3,3502.85]
[57,null,6929.2,5573.45,4907.05,3587.85,null,null,8152,6557,5773,4221,null,6929.2,5573.45,4907.05,3587.85]
[58,null,7096.65,5706.9,5022.6499999999996,3671.15,null,null,8349,6714,5909,4319,null,7096.65,5706.9,5022.6499999999996,3671.15]
[59,null,7269.2,5843.75,5141.6499999999996,3757.85,null,null,8552,6875,6049,4421,null,7269.2,5843.75,5141.6499999999996,3757.85]
[60,null,7441.75,5979.75,5263.2,3846.25,null,null,8755,7035,6192,4525,null,7441.75,5979.75,5263.2,3846.25]
[61,null,8352.9499999999989,6710.75,5902.4,4313.75,null,null,9827,7895,6944,5075,null,8352.9499999999989,6710.75,5902.4,4313.75]
[62,null,9341.5,7501.25,6599.4,4822.8999999999996,null,null,10990,8825,7764,5674,null,9341.5,7501.25,6599.4,4822.8999999999996]
[63,null,10404,8357.1999999999989,7349.0999999999995,5372,null,null,12240,9832,8646,6320,null,10404,8357.1999999999989,7349.0999999999995,5372]
[64,null,11541.3,9271.7999999999993,8157.45,5961.9,null,null,13578,10908,9597,7014,null,11541.3,9271.7999999999993,8157.45,5961.9]
[65,null,12754.25,10249.299999999999,9020.1999999999989,6591.75,null,null,15005,12058,10612,7755,null,12754.25,10249.299999999999,9020.1999999999989,6591.75]
[66,null,14042,11290.55,9939.0499999999993,7264.0999999999995,null,null,16520,13283,11693,8546,null,14042,11290.55,9939.0499999999993,7264.0999999999995]
[67,null,15406.25,12393,10916.55,7978.0999999999995,null,null,18125,14580,12843,9386,null,15406.25,12393,10916.55,7978.0999999999995]
[68,null,16841.899999999998,13560.9,11947.6,8732.0499999999993,null,null,19814,15954,14056,10273,null,16841.899999999998,13560.9,11947.6,8732.0499999999993]
[69,null,18356.599999999999,14787.449999999999,13035.6,9526.7999999999993,null,null,21596,17397,15336,11208,null,18356.599999999999,14787.449999999999,13035.6,9526.7999999999993]
[70,null,19945.25,16076.9,14178.85,10363.199999999999,null,null,23465,18914,16681,12192,null,19945.25,16076.9,14178.85,10363.199999999999]
[71,null,21608.7,17429.25,15378.199999999999,11238.699999999999,null,null,25422,20505,18092,13222,null,21608.7,17429.25,15378.199999999999,11238.699999999999]
[72,null,23348.649999999998,18842.8,16634.5,12156.699999999999,null,null,27469,22168,19570,14302,null,23348.649999999998,18842.8,16634.5,12156.699999999999]
[73,null,25160.85,20319.25,17945.2,13112.949999999999,null,null,29601,23905,21112,15427,null,25160.85,20319.25,17945.2,13112.949999999999]
[74,null,27050.399999999998,21856.899999999998,19314.55,14115.1,null,null,31824,25714,22723,16606,null,27050.399999999998,21856.899999999998,19314.55,14115.1]
[75,null,29016.45,23460,20736.599999999999,15155.5,null,null,34137,27600,24396,17830,null,29016.45,23460,20736.599999999999,15155.5]
[76,null,29016.45,23460,20736.599999999999,15155.5,null,null,34137,27600,24396,17830,null,29016.45,23460,20736.599999999999,15155.5]
[77,null,29016.45,23460,20736.599999999999,15155.5,null,null,34137,27600,24396,17830,null,29016.45,23460,20736.599999999999,15155.5]
[78,null,29016.45,23460,20736.599999999999,15155.5,null,null,34137,27600,24396,17830,null,29016.45,23460,20736.599999999999,15155.5]
[79,null,29016.45,23460,20736.599999999999,15155.5,null,null,34137,27600,24396,17830,null,29016.45,23460,20736.599999999999,15155.5]
[80,null,29016.45,23460,20736.599999999999,15155.5,null,null,34137,27600,24396,17830,null,29016.45,23460,20736.599999999999,15155.5]
[81,null,29016.45,23460,20736.599999999999,15155.5,null,null,34137,27600,24396,17830,null,29016.45,23460,20736.599999999999,15155.5]
[82,null,29016.45,23460,20736.599999999999,15155.5,null,null,34137,27600,24396,17830,null,29016.45,23460,20736.599999999999,15155.5]
[83,null,{"$f":"N372","v":29016.45},{"$f":"O372","v":23460},{"$f":"P372","v":20736.599999999999},{"$f":"Q372","v":15155.5},null,null,34137,27600,24396,17830,null,{"$f":"I372*$R$4","v":29016.45},{"$f":"J372*$R$4","v":23460},{"$f":"K372*$R$4","v":20736.599999999999},{"$f":"L372*$R$4","v":15155.5}]
[84,"o más",29016.45,23460,20736.599999999999,15155.5,null,null,34137,27600,24396,17830,null,29016.45,23460,20736.599999999999,15155.5]
[1,"Hijo",1433.1,1201.8999999999999,1090.55,797.3,null,null,1686,1414,1283,938,null,1433.1,1201.8999999999999,1090.55,797.3]
[2,"Hijos",2436.9499999999998,2041.7,1849.6,1352.35,null,null,2867,2402,2176,1591,null,2436.9499999999998,2041.7,1849.6,1352.35]
[3,"Hijos o más",3440.7999999999997,2881.5,2612.0499999999997,1909.1,null,null,4048,3390,3073,2246,null,3440.7999999999997,2881.5,2612.0499999999997,1909.1]
[]
["BUPA GLOBAL SELECT - MENSUALES"]
[]
["EDAD",null,2000,3500,5000]
[18,null,{"$f":"C307*$K$2","v":265.846},{"$f":"D307*$K$2","v":222.68866666666665},201.82400000000001,147.56,0]
[19,null,{"$f":"C308*$K$2","v":269.49533333333335},225.30666666666667,204.04533333333333,149.14666666666668,0]
[20,null,{"$f":"C309*$K$2","v":273.54133333333334},228.24199999999999,206.50466666666665,150.89200000000002,0]
[21,null,{"$f":"C310*$K$2","v":277.50799999999998},231.09799999999998,208.88466666666665,152.71666666666667,0]
[22,null,{"$f":"C311*$K$2","v":281.63333333333333},234.35066666666668,211.50266666666667,154.54133333333334,0]
[23,null,{"$f":"C312*$K$2","v":285.99666666666667},237.44466666666665,214.12066666666669,156.52466666666666,0]
[24,null,{"$f":"C313*$K$2","v":290.20133333333331},240.85599999999999,216.89733333333336,158.42866666666669,0]
[25,null,{"$f":"C314*$K$2","v":294.9613333333333},244.18799999999999,219.83266666666665,160.57066666666665,0]
[26,null,{"$f":"C315*$K$2","v":301.62533333333334},249.18600000000001,224.03733333333335,163.82333333333335,0]
[27,null,{"$f":"C316*$K$2","v":308.52733333333333},254.66000000000003,228.32133333333331,166.99666666666667,0]
[28,null,{"$f":"C317*$K$2","v":315.66733333333337},259.97533333333331,232.92266666666666,170.40800000000002,0]
[29,null,{"$f":"C318*$K$2","v":323.20400000000001},265.846,237.68266666666668,173.74,0]
[30,null,{"$f":"C319*$K$2","v":330.97866666666664},271.63733333333334,242.76000000000002,177.548,0]
[31,null,{"$f":"C320*$K$2","v":339.07066666666668},277.90466666666663,248.15466666666666,181.27666666666667,0]
[32,null,{"$f":"C321*$K$2","v":347.40066666666667},284.33066666666667,253.47,185.24333333333334,0]
[33,null,{"$f":"C322*$K$2","v":355.88933333333335},290.99466666666666,259.26133333333331,189.44800000000001,0]
[34,null,{"$f":"C323*$K$2","v":364.93333333333334},297.738,264.97333333333336,193.65266666666668,0]
[35,null,{"$f":"C324*$K$2","v":373.97733333333338},304.87799999999999,271.2406666666667,198.25400000000002,0]
[36,null,{"$f":"C325*$K$2","v":383.41800000000001},312.25600000000003,277.42866666666669,202.77600000000001,0]
[37,null,{"$f":"C326*$K$2","v":393.25533333333334},319.95133333333331,284.01333333333332,207.69466666666665,0]
[38,null,{"$f":"C327*$K$2","v":403.17200000000003},327.726,290.59800000000001,212.45466666666664,0]
[39,null,{"$f":"C328*$K$2","v":413.48533333333336},335.58000000000004,297.65866666666665,217.53199999999998,0]
[40,null,{"$f":"C329*$K$2","v":424.11599999999999},343.98933333333332,304.64,222.68866666666665,0]
[41,null,{"$f":"C330*$K$2","v":435.06399999999996},352.47800000000001,312.17666666666668,228.16266666666667,0]
[42,null,{"$f":"C331*$K$2","v":446.17066666666665},361.28400000000005,319.55466666666666,233.55733333333336,0]
[43,null,{"$f":"C332*$K$2","v":457.51533333333333},370.09000000000003,327.32933333333335,239.26933333333335,0]
[44,null,{"$f":"C333*$K$2","v":469.17733333333331},379.45133333333331,335.26266666666669,245.06066666666669,0]
[45,null,{"$f":"C334*$K$2","v":481.15666666666669},388.81266666666664,343.43400000000003,250.93133333333333,0]
[46,null,{"$f":"C335*$K$2","v":493.61200000000002},398.41199999999998,351.92266666666666,257.19866666666667,0]
[47,null,{"$f":"C336*$K$2","v":505.98800000000006},408.24933333333331,360.57,263.46600000000001,0]
[48,null,{"$f":"C337*$K$2","v":518.99866666666662},418.48333333333335,369.37600000000003,269.892,0]
[49,null,{"$f":"C338*$K$2","v":532.0093333333333},428.87599999999998,378.18200000000002,276.47666666666669,0]
[50,null,{"$f":"C339*$K$2","v":545.17866666666669},439.58599999999996,387.464,283.22000000000003,0]
[51,null,{"$f":"C340*$K$2","v":558.90333333333331},450.2166666666667,396.98399999999998,290.12200000000001,0]
[52,null,{"$f":"C341*$K$2","v":572.86599999999999},461.24399999999997,406.66266666666661,297.18266666666665,0]
[53,null,{"$f":"C342*$K$2","v":587.14599999999996},472.66800000000006,416.42066666666665,304.32266666666669,0]
[54,null,{"$f":"C343*$K$2","v":601.42599999999993},484.09199999999998,426.49599999999998,311.70066666666668,0]
[55,null,{"$f":"C344*$K$2","v":616.49933333333331},495.91266666666667,436.88866666666667,319.31666666666666,0]
[56,null,{"$f":"C345*$K$2","v":631.49333333333334},507.73333333333335,447.28133333333335,326.93266666666665,0]
[57,null,{"$f":"C346*$K$2","v":646.72533333333331},520.18866666666668,457.99133333333339,334.86599999999999,0]
[58,null,{"$f":"C347*$K$2","v":662.35400000000004},532.64400000000001,468.78066666666666,342.64066666666668,0]
[59,null,{"$f":"C348*$K$2","v":678.45866666666666},545.41666666666674,479.88733333333334,350.73266666666666,0]
[60,null,{"$f":"C349*$K$2","v":694.56333333333339},558.11,491.23200000000003,358.98333333333335,0]
[61,null,{"$f":"C350*$K$2","v":779.60866666666664},626.3366666666667,550.89066666666668,402.61666666666667,0]
[62,null,{"$f":"C351*$K$2","v":871.87333333333333},700.11666666666667,615.94399999999996,450.13733333333334,0]
[63,null,{"$f":"C352*$K$2","v":971.04000000000008},780.00533333333328,685.91599999999994,501.38666666666671,0]
[64,null,{"$f":"C353*$K$2","v":1077.1879999999999},865.36799999999994,761.36199999999997,556.44399999999996,0]
[65,null,{"$f":"C354*$K$2","v":1190.3966666666668},956.60133333333329,841.88533333333328,615.23,0]
[66,null,{"$f":"C355*$K$2","v":1310.5866666666668},1053.7846666666667,927.64466666666669,677.98266666666666,0]
[67,null,{"$f":"C356*$K$2","v":1437.9166666666667},1156.68,1018.8779999999999,744.62266666666665,0]
[68,null,{"$f":"C357*$K$2","v":1571.9106666666664},1265.684,1115.1093333333333,814.99133333333327,0]
[69,null,{"$f":"C358*$K$2","v":1713.2826666666665},1380.162,1216.6560000000002,889.16800000000001,0]
[70,null,{"$f":"C359*$K$2","v":1861.5566666666668},1500.5106666666668,1323.3593333333333,967.23199999999997,0]
[71,null,{"$f":"C360*$K$2","v":2016.8120000000001},1626.73,1435.2986666666666,1048.9453333333333,0]
[72,null,{"$f":"C361*$K$2","v":2179.2073333333333},1758.6613333333332,1552.5533333333335,1134.6253333333332,0]
[73,null,{"$f":"C362*$K$2","v":2348.346},1896.4633333333334,1674.8853333333334,1223.8753333333332,0]
[74,null,{"$f":"C363*$K$2","v":2524.7039999999997},2039.9773333333333,1802.6913333333334,1317.4093333333335,0]
[75,null,{"$f":"C364*$K$2","v":2708.2020000000002},2189.6,1935.4159999999999,1414.5133333333333,0]
[76,null,{"$f":"C365*$K$2","v":2708.2020000000002},2189.6,1935.4159999999999,1414.5133333333333,0]
[77,null,{"$f":"C366*$K$2","v":2708.2020000000002},2189.6,1935.4159999999999,1414.5133333333333,0]
[78,null,{"$f":"C367*$K$2","v":2708.2020000000002},2189.6,1935.4159999999999,1414.5133333333333,0]
[79,null,{"$f":"C368*$K$2","v":2708.2020000000002},2189.6,1935.4159999999999,1414.5133333333333,0]
[80,null,{"$f":"C369*$K$2","v":2708.2020000000002},2189.6,1935.4159999999999,1414.5133333333333]
[81,null,{"$f":"C370*$K$2","v":2708.2020000000002},2189.6,1935.4159999999999,1414.5133333333333]
[82,null,{"$f":"C371*$K$2","v":2708.2020000000002},2189.6,1935.4159999999999,1414.5133333333333]
[83,null,{"$f":"C372*$K$2","v":2708.2020000000002},2189.6,1935.4159999999999,1414.5133333333333]
[84,"o más",{"$f":"C373*$K$2","v":2708.2020000000002},2189.6,1935.4159999999999,1414.5133333333333,0]
[1,"Hijo",{"$f":"C374*$K$2","v":133.756},112.17733333333332,101.78466666666667,74.414666666666662]
[2,"Hijos",{"$f":"C375*$K$2","v":227.44866666666667},190.55866666666668,172.62933333333334,126.21933333333332]
[3,"Hijos o más",{"$f":"C376*$K$2","v":321.14133333333331},268.94,243.79133333333331,178.18266666666668]
[]
[]
[]
["BUPA GLOBAL ELITE"]
["TARIFAS SEMESTRALES"]
[]
["EDAD",null,1000,2000,3500]
[18,null,{"$f":"C6*$K$4","v":3876.5525000000002},{"$f":"D6*$K$4","v":2776.8820000000001},2310.6145000000001,2003.8240000000001,1527.1950000000002]
[19,null,{"$f":"C7*$K$4","v":3927.9095000000002},2810.2190000000001,2334.9415000000004,2025.4480000000001,1542.9625000000001]
[20,null,{"$f":"C8*$K$4","v":3980.1675},2845.8085000000001,2361.0704999999998,2047.5225,1559.6310000000001]
[21,null,{"$f":"C9*$K$4","v":4034.2275000000004},2881.8485000000001,2387.65,2070.498,1577.6510000000001]
[22,null,{"$f":"C10*$K$4","v":4090.0895},2919.2400000000002,2415.1304999999998,2093.924,1595.2205000000001]
[23,null,{"$f":"C11*$K$4","v":4149.1050000000005},2957.0819999999999,2444.413,2119.6025,1615.4929999999999]
[24,null,{"$f":"C12*$K$4","v":4207.67},2997.1765,2473.6954999999998,2144.8305,1634.414]
[25,null,{"$f":"C13*$K$4","v":4268.4875000000002},3039.0729999999999,2503.8790000000004,2171.4100000000003,1654.6865]
[26,null,{"$f":"C14*$K$4","v":4356.335},3098.5390000000002,2548.4785000000002,2210.6035000000002,1683.9690000000001]
[27,null,{"$f":"C15*$K$4","v":4447.7865000000002},3160.7080000000001,2595.7809999999999,2250.2474999999999,1715.0535]
[28,null,{"$f":"C16*$K$4","v":4541.9409999999998},3224.6790000000001,2643.9845,2292.5944999999997,1746.5885000000001]
[29,null,{"$f":"C17*$K$4","v":4640.6005000000005},3291.3530000000001,2694.8910000000001,2336.7435,1780.8264999999999]
[30,null,{"$f":"C18*$K$4","v":4741.9630000000006},3362.0815000000002,2748.5004999999996,2383.145,1815.9655]
[31,null,{"$f":"C19*$K$4","v":4846.9295000000002},3433.7110000000002,2803.9119999999998,2430.8979999999997,1852.9065000000001]
[32,null,{"$f":"C20*$K$4","v":4954.5990000000002},3508.4940000000001,2859.7740000000003,2479.5520000000001,1888.9465]
[33,null,{"$f":"C21*$K$4","v":5066.3230000000003},3585.0790000000002,2919.2400000000002,2530.9090000000001,1929.0409999999999]
[34,null,{"$f":"C22*$K$4","v":5181.2005000000008},3664.3670000000002,2980.0575000000003,2584.0679999999998,1968.6850000000002]
[35,null,{"$f":"C23*$K$4","v":5298.3305},3745.9075000000003,3043.578,2639.4794999999999,2011.4825000000001]
[36,null,{"$f":"C24*$K$4","v":5419.5150000000003},3830.1510000000003,3108.4500000000003,2694.8910000000001,2053.8295000000003]
[37,null,{"$f":"C25*$K$4","v":5544.3035},3917.9985000000001,3175.1240000000003,2753.9065000000001,2097.9785000000002]
[38,null,{"$f":"C26*$K$4","v":5671.7950000000001},4006.2965000000004,3244.5010000000002,2814.2735000000002,2143.9295000000002]
[39,null,{"$f":"C27*$K$4","v":5803.3409999999994},4098.6490000000003,3315.6800000000003,2875.0909999999999,2190.3310000000001]
[40,null,{"$f":"C28*$K$4","v":5937.59},4192.8035,3388.6610000000001,2938.1610000000001,2239.4355]
[41,null,{"$f":"C29*$K$4","v":6075.8935000000001},4289.6610000000001,3464.3450000000003,3003.9340000000002,2289.4409999999998]
[42,null,{"$f":"C30*$K$4","v":6216.4494999999997},4388.3205000000007,3541.8310000000001,3071.0585000000001,2340.3475000000003]
[43,null,{"$f":"C31*$K$4","v":6360.1589999999997},4490.5839999999998,3621.5695000000001,3139.9850000000001,2393.056]
[44,null,{"$f":"C32*$K$4","v":6507.9230000000007},4593.7484999999997,3702.2090000000003,3210.7134999999998,2446.6654999999996]
[45,null,{"$f":"C33*$K$4","v":6658.8405000000002},4700.9675000000007,3786.4525000000003,3282.3429999999998,2501.1759999999999]
[46,null,{"$f":"C34*$K$4","v":6812.9115000000002},4809.5380000000005,3872.0475000000001,3358.027,2557.9390000000003]
[47,null,{"$f":"C35*$K$4","v":6970.5865000000003},4921.7125000000005,3958.9940000000001,3432.3595,2616.0535]
[48,null,{"$f":"C36*$K$4","v":7131.415},5034.7880000000005,4048.1929999999998,3509.8454999999999,2674.1679999999997]
[49,null,{"$f":"C37*$K$4","v":7295.8475000000008},5151.9180000000006,4140.0950000000003,3590.0345000000002,2734.9854999999998]
[50,null,{"$f":"C38*$K$4","v":7462.5325000000003},5269.9489999999996,4234.2494999999999,3671.5750000000003,2797.605]
[51,null,{"$f":"C39*$K$4","v":7633.7225000000008},5391.1334999999999,4330.6565000000001,3754.9175,2860.6750000000002]
[52,null,{"$f":"C40*$K$4","v":7807.165},5515.0209999999997,4426.6130000000003,3838.26,2925.0965000000001]
[53,null,{"$f":"C41*$K$4","v":7984.6620000000003},5642.5125000000007,4527.5250000000005,3925.6570000000002,2991.32]
[54,null,{"$f":"C42*$K$4","v":8165.3125},5770.9050000000007,4628.4369999999999,4013.0540000000001,3058.4445000000001]
[55,null,{"$f":"C43*$K$4","v":8349.5670000000009},5901.55,4732.9530000000004,4103.6045000000004,3126.9204999999997]
[56,null,{"$f":"C44*$K$4","v":8535.6234999999997},6034.8980000000001,4838.37,4195.5065000000004,3197.1985]
[57,null,{"$f":"C45*$K$4","v":8726.6355000000003},6170.9489999999996,4946.4900000000007,4288.3095000000003,3267.9270000000001]
[58,null,{"$f":"C46*$K$4","v":8920.8010000000013},6309.2525000000005,5056.4120000000003,4384.2659999999996,3340.4575]
[59,null,{"$f":"C47*$K$4","v":9117.219000000001},6450.259,5167.6855000000005,4481.1234999999997,3413.8890000000001]
[60,null,{"$f":"C48*$K$4","v":9317.241},6593.9684999999999,5282.1125000000002,4579.7830000000004,3489.5729999999999]
[61,null,{"$f":"C49*$K$4","v":10369.158500000001},7348.1055000000006,5882.6289999999999,5101.0114999999996,3887.3645000000001]
[62,null,{"$f":"C50*$K$4","v":11502.6165},8164.8620000000001,6534.9530000000004,5666.3890000000001,4317.1415000000006]
[63,null,{"$f":"C51*$K$4","v":12719.416999999999},9041.9854999999989,7236.8320000000003,6275.0145000000002,4781.607]
[64,null,{"$f":"C52*$K$4","v":14017.758},9981.2780000000002,7989.6175000000003,6928.2395000000006,5279.4094999999998]
[65,null,{"$f":"C53*$K$4","v":15398.540499999999},10982.289000000001,8794.2104999999992,7625.1630000000005,5810.0985000000001]
[66,null,{"$f":"C54*$K$4","v":16862.215},12044.1175,9649.7100000000009,8368.0375000000004,6375.9264999999996]
[67,null,{"$f":"C55*$K$4","v":18408.781499999997},13167.664499999999,10555.665499999999,9153.259,6974.1905000000006]
[68,null,{"$f":"C56*$K$4","v":20037.339},14353.380499999999,11512.076999999999,9982.1790000000001,7605.7915000000003]
[69,null,{"$f":"C57*$K$4","v":21747.887500000001},15600.3645,12520.746500000001,10856.5995,8272.0810000000001]
[70,null,{"$f":"C58*$K$4","v":23541.7785},16909.517500000002,13579.4215,11774.718500000001,8972.1579999999994]
[71,null,{"$f":"C59*$K$4","v":25418.5615},18279.488000000001,14689.453500000001,12737.437,9705.5720000000001]
[72,null,{"$f":"C60*$K$4","v":27376.434500000003},19712.5285,15849.941500000001,13743.4035,10471.872500000001]
[73,null,{"$f":"C61*$K$4","v":29417.199500000002},21205.485499999999,17060.8855,14793.519,11271.960499999999]
[74,null,{"$f":"C62*$K$4","v":31540.856499999998},22760.611499999999,18324.087500000001,15889.135,12106.736999999999]
[75,null,{"$f":"C63*$K$4","v":33746.955000000002},24377.906499999997,19637.745500000001,17027.548500000001,12973.949499999999]
[76,null,{"$f":"C64*$K$4","v":33746.955000000002},24377.906499999997,19637.745500000001,17027.548500000001,12973.949499999999]
[77,null,{"$f":"C65*$K$4","v":33746.955000000002},24377.906499999997,19637.745500000001,17027.548500000001,12973.949499999999]
[78,null,{"$f":"C66*$K$4","v":33746.955000000002},24377.906499999997,19637.745500000001,17027.548500000001,12973.949499999999]
[79,null,{"$f":"C67*$K$4","v":33746.955000000002},24377.906499999997,19637.745500000001,17027.548500000001,12973.949499999999]
[80,null,{"$f":"C68*$K$4","v":33746.955000000002},24377.906499999997,19637.745500000001,17027.548500000001,12973.949499999999]
[81,null,{"$f":"C69*$K$4","v":33746.955000000002},24377.906499999997,19637.745500000001,17027.548500000001,12973.949499999999]
[82,null,{"$f":"C70*$K$4","v":33746.955000000002},24377.906499999997,19637.745500000001,17027.548500000001,12973.949499999999]
[83,null,{"$f":"C71*$K$4","v":33746.955000000002},24377.906499999997,19637.745500000001,17027.548500000001,12973.949499999999]
[84,"o más",{"$f":"C72*$K$4","v":33746.955000000002},24377.906499999997,19637.745500000001,17027.548500000001,12973.949499999999]
[1,"Hijo",{"$f":"C73*$K$4","v":1745.2370000000001},1249.6870000000001,1040.2045000000001,901.90100000000007,687.91350000000011]
[2,"Hijos",{"$f":"C74*$K$4","v":2965.6415000000002},2124.558,1767.7620000000002,1532.6009999999999,1168.5970000000002]
[3,"Hijos o más",{"$f":"C75*$K$4","v":4186.4965000000002},2998.9785000000002,2496.2204999999999,2163.7514999999999,1649.2805000000001]
[]
["BUPA GLOBAL PREMIER"]
["TARIFAS SEMESTRALES"]
[]
["EDAD",null,2000,3500,5000]
[18,null,{"$f":"C156*$K$4","v":2245.7425000000003},{"$f":"D156*$K$4","v":1873.6295000000002},1624.9535000000001,1187.518,0]
[19,null,{"$f":"C157*$K$4","v":2274.1240000000003},1893.902,1640.721,1199.6814999999999,0]
[20,null,{"$f":"C158*$K$4","v":2302.0550000000003},1914.1745000000001,1656.9389999999999,1210.944,0]
[21,null,{"$f":"C159*$K$4","v":2330.8869999999997},1935.7985000000001,1674.058,1223.558,0]
[22,null,{"$f":"C160*$K$4","v":2360.6200000000003},1957.873,1691.6275000000001,1235.7214999999999,0]
[23,null,{"$f":"C161*$K$4","v":2392.1550000000002},1981.7495000000001,1710.5484999999999,1250.1375,0]
[24,null,{"$f":"C162*$K$4","v":2425.0415000000003},2006.527,1729.4695000000002,1264.1030000000001,0]
[25,null,{"$f":"C163*$K$4","v":2457.9279999999999},2030.4034999999999,1748.8409999999999,1278.0684999999999,0]
[26,null,{"$f":"C164*$K$4","v":2506.5819999999999},2066.8939999999998,1777.673,1299.2420000000002,0]
[27,null,{"$f":"C165*$K$4","v":2556.5875000000001},2104.7359999999999,1809.2080000000001,1322.2175,0]
[28,null,{"$f":"C166*$K$4","v":2608.8454999999999},2144.8305,1840.2925,1345.193,0]
[29,null,{"$f":"C167*$K$4","v":2663.3560000000002},2184.9250000000002,1873.6295000000002,1369.52,0]
[30,null,{"$f":"C168*$K$4","v":2719.6685000000002},2228.1729999999998,1909.2190000000001,1395.1985,0]
[31,null,{"$f":"C169*$K$4","v":2777.7829999999999},2273.223,1943.9075,1420.8770000000002,0]
[32,null,{"$f":"C170*$K$4","v":2838.15},2318.2729999999997,1982.2,1448.808,0]
[33,null,{"$f":"C171*$K$4","v":2899.8685},2366.9270000000001,2020.943,1477.1895000000002,0]
[34,null,{"$f":"C172*$K$4","v":2964.7404999999999},2416.482,2062.3890000000001,1507.373,0]
[35,null,{"$f":"C173*$K$4","v":3030.9640000000004},2467.3885,2103.835,1537.5564999999999,0]
[36,null,{"$f":"C174*$K$4","v":3098.9895000000001},2520.0969999999998,2146.6325000000002,1568.1904999999999,0]
[37,null,{"$f":"C175*$K$4","v":3169.2675000000004},2574.6075000000001,2195.2865000000002,1604.681,0]
[38,null,{"$f":"C176*$K$4","v":3240.8969999999999},2630.92,2251.1485000000002,1645.2259999999999,0]
[39,null,{"$f":"C177*$K$4","v":3316.1304999999998},2689.4850000000001,2308.8125,1687.5730000000001,0]
[40,null,{"$f":"C178*$K$4","v":3391.3640000000005},2748.5004999999996,2367.3775000000001,1730.8209999999999,0]
[41,null,{"$f":"C179*$K$4","v":3469.7510000000002},2808.8675000000003,2428.1950000000002,1775.4204999999999,0]
[42,null,{"$f":"C180*$K$4","v":3550.8409999999999},2871.9375,2490.364,1820.4705000000001,0]
[43,null,{"$f":"C181*$K$4","v":3631.4805000000001},2936.3590000000004,2553.8845000000001,1866.4214999999999,0]
[44,null,{"$f":"C182*$K$4","v":3716.1745000000001},3002.1320000000001,2618.7565000000004,1914.1745000000001,0]
[45,null,{"$f":"C183*$K$4","v":3803.1210000000001},3069.7069999999999,2685.8809999999999,1963.279,0]
[46,null,{"$f":"C184*$K$4","v":3890.9684999999999},3139.0840000000003,2754.8075000000003,2012.8340000000001,0]
[47,null,{"$f":"C185*$K$4","v":3981.9695000000002},3209.8125,2824.6350000000002,2064.1909999999998,0]
[48,null,{"$f":"C186*$K$4","v":4073.4210000000003},3282.3429999999998,2896.7150000000001,2116.8995,0]
[49,null,{"$f":"C187*$K$4","v":4167.125},3356.2250000000004,2969.6959999999999,2169.6080000000002,0]
[50,null,{"$f":"C188*$K$4","v":4263.5320000000002},3432.81,3043.578,2225.0194999999999,0]
[51,null,{"$f":"C189*$K$4","v":4361.741},3510.2960000000003,3119.7125000000001,2280.431,0]
[52,null,{"$f":"C190*$K$4","v":4462.2025000000003},3589.5840000000003,3198.0994999999998,2337.1940000000004,0]
[53,null,{"$f":"C191*$K$4","v":4564.0155000000004},3671.1244999999999,3277.8379999999997,2395.3085000000001,0]
[54,null,{"$f":"C192*$K$4","v":4667.18},3753.5660000000003,3358.4775,2454.3240000000001,0]
[55,null,{"$f":"C193*$K$4","v":4773.9484999999995},3836.9085,3440.9190000000003,2515.1415000000002,0]
[56,null,{"$f":"C194*$K$4","v":4882.0684999999994},3923.4045000000001,3525.1625000000004,2576.86,0]
[57,null,{"$f":"C195*$K$4","v":4991.54},4010.3510000000001,3610.3069999999998,2638.1279999999997,0]
[58,null,{"$f":"C196*$K$4","v":5103.7145},4099.55,3696.8029999999999,2702.0990000000002,0]
[59,null,{"$f":"C197*$K$4","v":5218.5919999999996},4190.5510000000004,3786.9029999999998,2767.4215000000004,0]
[60,null,{"$f":"C198*$K$4","v":5334.8209999999999},4282.4529999999995,3876.5525000000002,2832.7440000000001,0]
[61,null,{"$f":"C199*$K$4","v":5944.3474999999999},4770.3445000000002,4351.3795,3180.53,0]
[62,null,{"$f":"C200*$K$4","v":6605.2309999999998},5297.88,4866.3009999999995,3555.7965000000004,0]
[63,null,{"$f":"C201*$K$4","v":7314.7685000000001},5867.3119999999999,5419.5150000000003,3960.3454999999999,0]
[64,null,{"$f":"C202*$K$4","v":8074.7620000000006},6478.1900000000005,6011.9225000000006,4393.2759999999998,0]
[65,null,{"$f":"C203*$K$4","v":8883.86},7130.0635000000002,6643.9740000000002,4855.0384999999997,0]
[66,null,{"$f":"C204*$K$4","v":9743.4140000000007},7824.2839999999997,7315.2190000000001,5345.6330000000007,0]
[67,null,{"$f":"C205*$K$4","v":10652.0725},8559.049500000001,8025.2070000000003,5864.6089999999995,0]
[68,null,{"$f":"C206*$K$4","v":11611.637500000001},9334.8104999999996,8773.0369999999984,6411.5159999999996,0]
[69,null,{"$f":"C207*$K$4","v":12619.406000000001},10151.1165,9561.8625000000011,6987.7055000000009,0]
[70,null,{"$f":"C208*$K$4","v":13678.081000000002},11011.121000000001,10390.331999999999,7592.7269999999999,0]
[71,null,{"$f":"C209*$K$4","v":14787.212},11909.8685,11255.7425,8226.130000000001,0]
[72,null,{"$f":"C210*$K$4","v":15945.897999999999},12851.413500000001,12162.148500000001,8887.914499999999,0]
[73,null,{"$f":"C211*$K$4","v":17152.787500000002},13834.404499999999,13106.396500000001,9578.0805,0]
[74,null,{"$f":"C212*$K$4","v":18411.034},14857.490000000002,14089.838,10297.078500000001,0]
[75,null,{"$f":"C213*$K$4","v":19719.286},15922.922500000001,15114.275000000001,11045.359,0]
[76,null,{"$f":"C214*$K$4","v":19719.286},15922.922500000001,15114.275000000001,11045.359,0]
[77,null,{"$f":"C215*$K$4","v":19719.286},15922.922500000001,15114.275000000001,11045.359,0]
[78,null,{"$f":"C216*$K$4","v":19719.286},15922.922500000001,15114.275000000001,11045.359,0]
[79,null,{"$f":"C217*$K$4","v":19719.286},15922.922500000001,15114.275000000001,11045.359,0]
[80,null,{"$f":"C218*$K$4","v":19719.286},15922.922500000001,15114.275000000001,11045.359,0]
[81,null,{"$f":"C219*$K$4","v":19719.286},15922.922500000001,15114.275000000001,11045.359,0]
[82,null,{"$f":"C220*$K$4","v":19719.286},15922.922500000001,15114.275000000001,11045.359,0]
[83,null,{"$f":"C221*$K$4","v":19719.286},15922.922500000001,15114.275000000001,11045.359,0]
[84,"o más",{"$f":"C222*$K$4","v":19719.286},15922.922500000001,15114.275000000001,11045.359,0]
[1,"Hijo",{"$f":"C223*$K$4","v":1011.3725000000001},843.33600000000001,732.0625,534.74350000000004,0]
[2,"Hijos",{"$f":"C224*$K$4","v":1719.1079999999999},1433.0405000000001,1242.9295000000002,908.20799999999997,0]
[3,"Hijos o más",{"$f":"C225*$K$4","v":2425.4919999999997},2024.0964999999999,1755.1480000000001,1282.123,0]
[]
["BUPA GLOBAL SELECT"]
["TARIFAS SEMESTRALES"]
["EDAD"]
[" "," ",2000,3500,5000]
[18,null,{"$f":"C307*$K$4","v":1509.6255000000001},{"$f":"D307*$K$4","v":1264.5535},1146.0720000000001,837.93000000000006,0]
[19,null,{"$f":"C308*$K$4","v":1530.3485000000001},1279.42,1158.6859999999999,846.94,0]
[20,null,{"$f":"C309*$K$4","v":1553.3239999999998},1296.0885000000001,1172.6514999999999,856.85100000000011,0]
[21,null,{"$f":"C310*$K$4","v":1575.8489999999999},1312.3064999999999,1186.1664999999998,867.21250000000009,0]
[22,null,{"$f":"C311*$K$4","v":1599.2750000000001},1330.777,1201.0329999999999,877.57400000000007,0]
[23,null,{"$f":"C312*$K$4","v":1624.0525},1348.3464999999999,1215.8995000000002,888.8365,0]
[24,null,{"$f":"C313*$K$4","v":1647.9289999999999},1367.7180000000001,1231.6670000000001,899.64850000000001,0]
[25,null,{"$f":"C314*$K$4","v":1674.9589999999998},1386.6389999999999,1248.3354999999999,911.81200000000001,0]
[26,null,{"$f":"C315*$K$4","v":1712.8009999999999},1415.0205000000001,1272.2120000000002,930.28250000000003,0]
[27,null,{"$f":"C316*$K$4","v":1751.9945000000002},1446.105,1296.539,948.30250000000001,0]
[28,null,{"$f":"C317*$K$4","v":1792.5395000000001},1476.2884999999999,1322.6680000000001,967.67399999999998,0]
[29,null,{"$f":"C318*$K$4","v":1835.3370000000002},1509.6255000000001,1349.6980000000001,986.59500000000003,0]
[30,null,{"$f":"C319*$K$4","v":1879.4860000000001},1542.5120000000002,1378.53,1008.2190000000001,0]
[31,null,{"$f":"C320*$K$4","v":1925.4370000000001},1578.1015,1409.164,1029.3925000000002,0]
[32,null,{"$f":"C321*$K$4","v":1972.7395000000001},1614.5920000000001,1439.3475000000001,1051.9175,0]
[33,null,{"$f":"C322*$K$4","v":2020.943},1652.434,1472.2339999999999,1075.7940000000001,0]
[34,null,{"$f":"C323*$K$4","v":2072.3000000000002},1690.7265,1504.67,1099.6704999999999,0]
[35,null,{"$f":"C324*$K$4","v":2123.6570000000002},1731.2714999999998,1540.2595000000001,1125.7995000000001,0]
[36,null,{"$f":"C325*$K$4","v":2177.2665000000002},1773.1680000000001,1575.3985,1151.4780000000001,0]
[37,null,{"$f":"C326*$K$4","v":2233.1284999999998},1816.8664999999999,1612.7900000000002,1179.4089999999999,0]
[38,null,{"$f":"C327*$K$4","v":2289.4409999999998},1861.0155,1650.1814999999999,1206.4389999999999,0]
[39,null,{"$f":"C328*$K$4","v":2348.0059999999999},1905.615,1690.2760000000001,1235.271,0]
[40,null,{"$f":"C329*$K$4","v":2408.373},1953.3679999999999,1729.92,1264.5535,0]
[41,null,{"$f":"C330*$K$4","v":2470.5419999999999},2001.5715,1772.7175000000002,1295.6379999999999,0]
[42,null,{"$f":"C331*$K$4","v":2533.6120000000001},2051.5770000000002,1814.614,1326.2720000000002,0]
[43,null,{"$f":"C332*$K$4","v":2598.0335},2101.5825,1858.7630000000001,1358.7080000000001,0]
[44,null,{"$f":"C333*$K$4","v":2664.2570000000001},2154.7415000000001,1903.8130000000001,1391.5945000000002,0]
[45,null,{"$f":"C334*$K$4","v":2732.2825000000003},2207.9004999999997,1950.2145,1424.9314999999999,0]
[46,null,{"$f":"C335*$K$4","v":2803.011},2262.4110000000001,1998.4180000000001,1460.521,0]
[47,null,{"$f":"C336*$K$4","v":2873.2890000000002},2318.2729999999997,2047.5225,1496.1105,0]
[48,null,{"$f":"C337*$K$4","v":2947.1710000000003},2376.3875000000003,2097.5280000000002,1532.6009999999999,0]
[49,null,{"$f":"C338*$K$4","v":3021.0529999999999},2435.4029999999998,2147.5335,1569.9925000000001,0]
[50,null,{"$f":"C339*$K$4","v":3095.8360000000002},2496.2204999999999,2200.2419999999997,1608.2850000000001,0]
[51,null,{"$f":"C340*$K$4","v":3173.7725},2556.5875000000001,2254.3020000000001,1647.4784999999999,0]
[52,null,{"$f":"C341*$K$4","v":3253.0605},2619.2069999999999,2309.2629999999999,1687.5730000000001,0]
[53,null,{"$f":"C342*$K$4","v":3334.1504999999997},2684.0790000000002,2364.6745000000001,1728.1179999999999,0]
[54,null,{"$f":"C343*$K$4","v":3415.2404999999999},2748.951,2421.8879999999999,1770.0145000000002,0]
[55,null,{"$f":"C344*$K$4","v":3500.8354999999997},2816.0754999999999,2480.9034999999999,1813.2625,0]
[56,null,{"$f":"C345*$K$4","v":3585.98},2883.2000000000003,2539.9190000000003,1856.5105000000001,0]
[57,null,{"$f":"C346*$K$4","v":3672.4760000000001},2953.9285,2600.7365000000004,1901.5605,0]
[58,null,{"$f":"C347*$K$4","v":3761.2244999999998},3024.6570000000002,2662.0045,1945.7095000000002,0]
[59,null,{"$f":"C348*$K$4","v":3852.6759999999999},3097.1875,2725.0745000000002,1991.6605,0]
[60,null,{"$f":"C349*$K$4","v":3944.1275000000001},3169.2675000000004,2789.4960000000001,2038.5125,0]
[61,null,{"$f":"C350*$K$4","v":4427.0634999999993},3556.6975000000002,3128.2719999999999,2286.2874999999999,0]
[62,null,{"$f":"C351*$K$4","v":4950.9949999999999},3975.6625000000004,3497.6819999999998,2556.1369999999997,0]
[63,null,{"$f":"C352*$K$4","v":5514.12},4429.3159999999998,3895.0229999999997,2847.1600000000003,0]
[64,null,{"$f":"C353*$K$4","v":6116.8890000000001},4914.0540000000001,4323.4485000000004,3159.8069999999998,0]
[65,null,{"$f":"C354*$K$4","v":6759.7525000000005},5432.1289999999999,4780.7059999999992,3493.6275000000001,0]
[66,null,{"$f":"C355*$K$4","v":7442.26},5983.9915000000001,5267.6965,3849.973,0]
[67,null,{"$f":"C356*$K$4","v":8165.3125},6568.29,5785.7714999999998,4228.393,0]
[68,null,{"$f":"C357*$K$4","v":8926.2069999999985},7187.277,6332.2280000000001,4627.9865,0]
[69,null,{"$f":"C358*$K$4","v":9728.9979999999996},7837.3485000000001,6908.8680000000004,5049.2039999999997,0]
[70,null,{"$f":"C359*$K$4","v":10570.9825},8520.7569999999996,7514.790500000001,5492.4960000000001,0]
[71,null,{"$f":"C360*$K$4","v":11452.611000000001},9237.5025000000005,8150.4459999999999,5956.5109999999995,0]
[72,null,{"$f":"C361*$K$4","v":12374.7845},9986.6839999999993,8816.2849999999999,6443.0509999999995,0]
[73,null,{"$f":"C362*$K$4","v":13335.2505},10769.202500000001,9510.9560000000001,6949.8634999999995,0]
[74,null,{"$f":"C363*$K$4","v":14336.712},11584.156999999999,10236.711499999999,7481.0030000000006,0]
[75,null,{"$f":"C364*$K$4","v":15378.718500000001},12433.800000000001,10990.397999999999,8032.415,0]
[76,null,{"$f":"C365*$K$4","v":15378.718500000001},12433.800000000001,10990.397999999999,8032.415,0]
[77,null,{"$f":"C366*$K$4","v":15378.718500000001},12433.800000000001,10990.397999999999,8032.415,0]
[78,null,{"$f":"C367*$K$4","v":15378.718500000001},12433.800000000001,10990.397999999999,8032.415,0]
[79,null,{"$f":"C368*$K$4","v":15378.718500000001},12433.800000000001,10990.397999999999,8032.415,0]
[80,null,{"$f":"C369*$K$4","v":15378.718500000001},12433.800000000001,10990.397999999999,8032.415,0]
[81,null,{"$f":"C370*$K$4","v":15378.718500000001},12433.800000000001,10990.397999999999,8032.415,0]
[82,null,{"$f":"C371*$K$4","v":15378.718500000001},12433.800000000001,10990.397999999999,8032.415,0]
[83,null,{"$f":"C372*$K$4","v":15378.718500000001},12433.800000000001,10990.397999999999,8032.415,0]
[84,"o más",{"$f":"C373*$K$4","v":15378.718500000001},12433.800000000001,10990.397999999999,8032.415,0]
[1,"Hijo",{"$f":"C374*$K$4","v":759.54300000000001},637.00699999999995,577.99149999999997,422.56900000000002,0]
[2,"Hijos",{"$f":"C375*$K$4","v":1291.5835},1082.1010000000001,980.28800000000001,716.74549999999999,0]
[3,"Hijos o más",{"$f":"C376*$K$4","v":1823.624},1527.1950000000002,1384.3864999999998,1011.823,0]
[]
[]
[]
["BUPA GLOBAL ELITE"]
["TARIFAS TRIMESTRALES"]
[]
["EDAD",null,1000,2000,3500]
[18,null,{"$f":"C6*$K$3","v":2011.4187500000003},{"$f":"D6*$K$3","v":1440.835},1198.9037499999999,1039.72,792.41250000000002]
[19,null,{"$f":"C7*$K$3","v":2038.0662500000001},1458.1325000000002,1211.5262500000001,1050.94,800.59375000000011]
[20,null,{"$f":"C8*$K$3","v":2065.1812500000001},1476.5987500000001,1225.08375,1062.3937500000002,809.24250000000006]
[21,null,{"$f":"C9*$K$3","v":2093.2312500000003},1495.2987500000002,1238.875,1074.3150000000001,818.59249999999997]
[22,null,{"$f":"C10*$K$3","v":2122.2162499999999},1514.7,1253.13375,1086.47,827.70875000000001]
[23,null,{"$f":"C11*$K$3","v":2152.8375000000001},1534.335,1268.3274999999999,1099.79375,838.22750000000008]
[24,null,{"$f":"C12*$K$3","v":2183.2250000000004},1555.1387500000001,1283.52125,1112.88375,848.04499999999996]
[25,null,{"$f":"C13*$K$3","v":2214.78125},1576.8775000000001,1299.1825000000001,1126.6750000000002,858.56375000000003]
[26,null,{"$f":"C14*$K$3","v":2260.3625000000002},1607.7325000000001,1322.32375,1147.01125,873.75750000000005]
[27,null,{"$f":"C15*$K$3","v":2307.8137499999998},1639.99,1346.8675000000001,1167.5812500000002,889.88625000000002]
[28,null,{"$f":"C16*$K$3","v":2356.6675},1673.1825000000001,1371.8787500000001,1189.55375,906.24874999999997]
[29,null,{"$f":"C17*$K$3","v":2407.8587500000003},1707.7774999999999,1398.2925,1212.4612500000001,924.01374999999996]
[30,null,{"$f":"C18*$K$3","v":2460.4525000000003},1744.4762500000002,1426.1087499999999,1236.5375000000001,942.24625000000003]
[31,null,{"$f":"C19*$K$3","v":2514.9162500000002},1781.6425000000002,1454.8600000000001,1261.3150000000001,961.41375000000005]
[32,null,{"$f":"C20*$K$3","v":2570.7824999999998},1820.4450000000002,1483.8450000000003,1286.56,980.11374999999998]
[33,null,{"$f":"C21*$K$3","v":2628.7525000000005},1860.1825000000001,1514.7,1313.2075000000002,1000.9175]
[34,null,{"$f":"C22*$K$3","v":2688.3587500000003},1901.3225,1546.2562500000001,1340.79,1021.4875000000001]
[35,null,{"$f":"C23*$K$3","v":2749.1337500000004},1943.6312500000001,1579.2149999999999,1369.54125,1043.6937500000001]
[36,null,{"$f":"C24*$K$3","v":2812.0125000000003},1987.3425000000002,1612.8750000000002,1398.2925,1065.6662500000002]
[37,null,{"$f":"C25*$K$3","v":2876.76125},2032.9237500000002,1647.4700000000003,1428.9137500000002,1088.57375]
[38,null,{"$f":"C26*$K$3","v":2942.9125000000004},2078.7387500000004,1683.4675,1460.2362500000002,1112.4162500000002]
[39,null,{"$f":"C27*$K$3","v":3011.1675},2126.6575000000003,1720.4,1491.7925,1136.4925000000001]
[40,null,{"$f":"C28*$K$3","v":3080.8250000000003},2175.51125,1758.2675000000002,1524.5175000000002,1161.9712500000001]
[41,null,{"$f":"C29*$K$3","v":3152.5862499999998},2225.7674999999999,1797.5375000000001,1558.6450000000002,1187.9175]
[42,null,{"$f":"C30*$K$3","v":3225.5162500000001},2276.9587500000002,1837.7425000000001,1593.4737500000001,1214.3312500000002]
[43,null,{"$f":"C31*$K$3","v":3300.0825},2330.02,1879.11625,1629.2375000000002,1241.68]
[44,null,{"$f":"C32*$K$3","v":3376.7525000000005},2383.5487499999999,1920.9575000000002,1665.93625,1269.4962499999999]
[45,null,{"$f":"C33*$K$3","v":3455.0587500000006},2439.1812500000001,1964.66875,1703.1025,1297.78]
[46,null,{"$f":"C34*$K$3","v":3535.0012500000003},2495.5150000000003,2009.0812500000002,1742.3724999999999,1327.2325000000001]
[47,null,{"$f":"C35*$K$3","v":3616.8137500000003},2553.71875,2054.1950000000002,1780.9412500000001,1357.38625]
[48,null,{"$f":"C36*$K$3","v":3700.2625000000003},2612.3900000000003,2100.4775,1821.14625,1387.54]
[49,null,{"$f":"C37*$K$3","v":3785.5812500000002},2673.1650000000004,2148.1625000000004,1862.7537500000001,1419.0962500000001]
[50,null,{"$f":"C38*$K$3","v":3872.0687500000004},2734.4074999999998,2197.0162500000001,1905.0625000000002,1451.5875000000001]
[51,null,{"$f":"C39*$K$3","v":3960.8937500000002},2797.2862500000001,2247.0387500000002,1948.3062500000001,1484.3125000000002]
[52,null,{"$f":"C40*$K$3","v":4050.8875000000003},2861.5675000000001,2296.8275000000003,1991.5500000000002,1517.7387500000002]
[53,null,{"$f":"C41*$K$3","v":4142.9850000000006},2927.7187500000005,2349.1875,2036.8975,1552.1000000000001]
[54,null,{"$f":"C42*$K$3","v":4236.71875},2994.3375000000001,2401.5475000000001,2082.2450000000003,1586.92875]
[55,null,{"$f":"C43*$K$3","v":4332.3225000000002},3062.1250000000005,2455.7775000000001,2129.2287500000002,1622.45875]
[56,null,{"$f":"C44*$K$3","v":4428.8612499999999},3131.3150000000005,2510.4750000000004,2176.9137500000002,1658.9237500000002]
[57,null,{"$f":"C45*$K$3","v":4527.9712499999996},3201.9075000000003,2566.5750000000003,2225.0662499999999,1695.6224999999999]
[58,null,{"$f":"C46*$K$3","v":4628.7175000000007},3273.6687500000003,2623.61,2274.855,1733.2562500000001]
[59,null,{"$f":"C47*$K$3","v":4730.6325000000006},3346.8325,2681.3462500000005,2325.1112499999999,1771.3575000000003]
[60,null,{"$f":"C48*$K$3","v":4834.4175000000005},3421.3987499999998,2740.71875,2376.3025000000002,1810.6275000000001]
[61,null,{"$f":"C49*$K$3","v":5380.223750000001},3812.6962500000004,3052.3074999999999,2646.7512499999998,2017.0287500000002]
[62,null,{"$f":"C50*$K$3","v":5968.3387499999999},4236.4850000000006,3390.7775000000006,2940.1075000000001,2240.0262500000003]
[63,null,{"$f":"C51*$K$3","v":6599.6975000000002},4691.5962499999996,3754.96,3255.9037499999999,2481.0225]
[64,null,{"$f":"C52*$K$3","v":7273.3649999999998},5178.9650000000001,4145.5562500000005,3594.8412500000004,2739.3162500000003]
[65,null,{"$f":"C53*$K$3","v":7989.8087500000001},5698.3575000000001,4563.0337499999996,3956.4525000000003,3014.6737499999999]
[66,null,{"$f":"C54*$K$3","v":8749.2625000000007},6249.3062500000005,5006.9250000000002,4341.90625,3308.2637500000001]
[67,null,{"$f":"C55*$K$3","v":9551.7262499999997},6832.2787500000004,5476.9962500000001,4749.3325000000004,3618.6837500000006]
[68,null,{"$f":"C56*$K$3","v":10396.7325},7447.50875,5973.2474999999995,5179.4324999999999,3946.4012500000003]
[69,null,{"$f":"C57*$K$3","v":11284.281250000002},8094.5287500000004,6496.6137500000004,5633.1412499999997,4292.1175000000003]
[70,null,{"$f":"C58*$K$3","v":12215.07375},8773.8062500000015,7045.9262500000004,6109.5237500000003,4655.3649999999998]
[71,null,{"$f":"C59*$K$3","v":13188.876249999999},9484.6400000000012,7621.8862500000005,6609.0474999999997,5035.91]
[72,null,{"$f":"C60*$K$3","v":14204.753750000002},10228.19875,8224.0262500000008,7131.0112500000005,5433.5187500000002]
[73,null,{"$f":"C61*$K$3","v":15263.641250000002},11002.846250000001,8852.3462500000005,7675.8825000000006,5848.6587500000005]
[74,null,{"$f":"C62*$K$3","v":16365.53875},11809.751249999999,9507.78125,8244.3625000000011,6281.7974999999997]
[75,null,{"$f":"C63*$K$3","v":17510.212500000001},12648.91375,10189.39625,8835.0487500000017,6731.7662499999997]
[76,null,{"$f":"C64*$K$3","v":17510.212500000001},12648.91375,10189.39625,8835.0487500000017,6731.7662499999997]
[77,null,{"$f":"C65*$K$3","v":17510.212500000001},12648.91375,10189.39625,8835.0487500000017,6731.7662499999997]
[78,null,{"$f":"C66*$K$3","v":17510.212500000001},12648.91375,10189.39625,8835.0487500000017,6731.7662499999997]
[79,null,{"$f":"C67*$K$3","v":17510.212500000001},12648.91375,10189.39625,8835.0487500000017,6731.7662499999997]
[80,null,{"$f":"C68*$K$3","v":17510.212500000001},12648.91375,10189.39625,8835.0487500000017,6731.7662499999997]
[81,null,{"$f":"C69*$K$3","v":17510.212500000001},12648.91375,10189.39625,8835.0487500000017,6731.7662499999997]
[82,null,{"$f":"C70*$K$3","v":17510.212500000001},12648.91375,10189.39625,8835.0487500000017,6731.7662499999997]
[83,null,{"$f":"C71*$K$3","v":17510.212500000001},12648.91375,10189.39625,8835.0487500000017,6731.7662499999997]
[84,"o más",{"$f":"C72*$K$3","v":17510.212500000001},12648.91375,10189.39625,8835.0487500000017,6731.7662499999997]
[1,"Hijo",{"$f":"C73*$K$3","v":905.54750000000013},648.42250000000013,539.72874999999999,467.96750000000003,356.93625000000003]
[2,"Hijos",{"$f":"C74*$K$3","v":1538.7762500000001},1102.365,917.23500000000013,795.21749999999997,606.34750000000008]
[3,"Hijos o más",{"$f":"C75*$K$3","v":2172.2387500000004},1556.07375,1295.20875,1122.7012500000001,855.75875000000008]
[]
["BUPA GLOBAL PREMIER"]
["TARIFAS TRIMESTRALES"]
[]
["EDAD",null,2000,3500,5000]
[18,null,{"$f":"C156*$K$3","v":1165.2437500000001},{"$f":"D156*$K$3","v":972.1662500000001},843.13625000000002,616.16500000000008,0]
[19,null,{"$f":"C157*$K$3","v":1179.9700000000003},982.68500000000006,851.3175,622.47624999999994,0]
[20,null,{"$f":"C158*$K$3","v":1194.4625000000001},993.20375000000013,859.73249999999996,628.31999999999994,0]
[21,null,{"$f":"C159*$K$3","v":1209.4224999999999},1004.42375,868.61500000000001,634.86500000000001,0]
[22,null,{"$f":"C160*$K$3","v":1224.8500000000001},1015.8775000000001,877.73125000000005,641.17624999999998,0]
[23,null,{"$f":"C161*$K$3","v":1241.2125000000001},1028.2662500000001,887.54875000000004,648.65625,0]
[24,null,{"$f":"C162*$K$3","v":1258.2762500000001},1041.1225000000002,897.36625000000015,655.90250000000003,0]
[25,null,{"$f":"C163*$K$3","v":1275.3399999999999},1053.51125,907.41750000000002,663.14874999999995,0]
[26,null,{"$f":"C164*$K$3","v":1300.585},1072.4449999999999,922.37750000000005,674.1350000000001,0]
[27,null,{"$f":"C165*$K$3","v":1326.53125},1092.08,938.74,686.05625000000009,0]
[28,null,{"$f":"C166*$K$3","v":1353.64625},1112.88375,954.86875000000009,697.97750000000008,0]
[29,null,{"$f":"C167*$K$3","v":1381.93},1133.6875,972.1662500000001,710.6,0]
[30,null,{"$f":"C168*$K$3","v":1411.1487500000001},1156.1275000000001,990.63250000000005,723.92375000000004,0]
[31,null,{"$f":"C169*$K$3","v":1441.3025},1179.5025000000001,1008.6312500000001,737.24750000000006,0]
[32,null,{"$f":"C170*$K$3","v":1472.6250000000002},1202.8775000000001,1028.5,751.74,0]
[33,null,{"$f":"C171*$K$3","v":1504.6487500000001},1228.1224999999999,1048.6025,766.46625000000006,0]
[34,null,{"$f":"C172*$K$3","v":1538.3087499999999},1253.835,1070.1075000000001,782.12750000000005,0]
[35,null,{"$f":"C173*$K$3","v":1572.67},1280.24875,1091.6125000000002,797.78874999999994,0]
[36,null,{"$f":"C174*$K$3","v":1607.9662499999999},1307.5975000000001,1113.8187500000001,813.68375000000003,0]
[37,null,{"$f":"C175*$K$3","v":1644.4312500000001},1335.8812500000001,1139.0637500000003,832.61750000000006,0]
[38,null,{"$f":"C176*$K$3","v":1681.5975000000001},1365.1000000000001,1168.0487500000002,853.65499999999997,0]
[39,null,{"$f":"C177*$K$3","v":1720.63375},1395.4875000000002,1197.96875,875.62750000000005,0]
[40,null,{"$f":"C178*$K$3","v":1759.6700000000003},1426.1087499999999,1228.35625,898.0675,0]
[41,null,{"$f":"C179*$K$3","v":1800.3425000000002},1457.4312500000001,1259.9125000000001,921.20875000000001,0]
[42,null,{"$f":"C180*$K$3","v":1842.4175},1490.1562500000002,1292.17,944.58375000000001,0]
[43,null,{"$f":"C181*$K$3","v":1884.25875},1523.5825000000002,1325.1287500000001,968.42624999999998,0]
[44,null,{"$f":"C182*$K$3","v":1928.2037500000001},1557.71,1358.7887500000002,993.20375000000013,0]
[45,null,{"$f":"C183*$K$3","v":1973.3175000000001},1592.7725,1393.6175000000001,1018.6825,0]
[46,null,{"$f":"C184*$K$3","v":2018.8987500000001},1628.7700000000002,1429.3812500000001,1044.395,0]
[47,null,{"$f":"C185*$K$3","v":2066.11625},1665.4687500000002,1465.6125000000002,1071.0425,0]
[48,null,{"$f":"C186*$K$3","v":2113.5675000000001},1703.1025,1503.0125,1098.3912500000001,0]
[49,null,{"$f":"C187*$K$3","v":2162.1875},1741.4375000000002,1540.88,1125.74,0]
[50,null,{"$f":"C188*$K$3","v":2212.21},1781.1750000000002,1579.2149999999999,1154.49125,0]
[51,null,{"$f":"C189*$K$3","v":2263.1675},1821.38,1618.7187500000002,1183.2425000000001,0]
[52,null,{"$f":"C190*$K$3","v":2315.2937500000003},1862.5200000000002,1659.3912500000001,1212.6950000000002,0]
[53,null,{"$f":"C191*$K$3","v":2368.1212500000001},1904.8287500000001,1700.7650000000001,1242.8487500000001,0]
[54,null,{"$f":"C192*$K$3","v":2421.65},1947.605,1742.60625,1273.4700000000003,0]
[55,null,{"$f":"C193*$K$3","v":2477.0487499999999},1990.8487500000001,1785.3825000000002,1305.0262500000001,0]
[56,null,{"$f":"C194*$K$3","v":2533.1487499999998},2035.72875,1829.0937500000002,1337.0500000000002,0]
[57,null,{"$f":"C195*$K$3","v":2589.9500000000003},2080.8425000000002,1873.2725,1368.84,0]
[58,null,{"$f":"C196*$K$3","v":2648.1537499999999},2127.125,1918.1524999999999,1402.0325000000003,0]
[59,null,{"$f":"C197*$K$3","v":2707.76},2174.3425000000002,1964.9024999999999,1435.9262500000002,0]
[60,null,{"$f":"C198*$K$3","v":2768.0675000000001},2222.0275000000001,2011.4187500000003,1469.8200000000002,0]
[61,null,{"$f":"C199*$K$3","v":3084.3312500000002},2475.17875,2257.7912500000002,1650.2750000000001,0]
[62,null,{"$f":"C200*$K$3","v":3427.2424999999998},2748.9,2524.9674999999997,1844.9887500000002,0]
[63,null,{"$f":"C201*$K$3","v":3795.3987499999998},3044.36,2812.0125000000003,2054.8962500000002,0]
[64,null,{"$f":"C202*$K$3","v":4189.7350000000006},3361.3250000000003,3119.3937500000002,2279.5299999999997,0]
[65,null,{"$f":"C203*$K$3","v":4609.55},3699.5612500000002,3447.3450000000003,2519.1237499999997,0]
[66,null,{"$f":"C204*$K$3","v":5055.5450000000001},4059.77,3795.6325000000002,2773.6775000000002,0]
[67,null,{"$f":"C205*$K$3","v":5527.0187500000002},4441.0162500000006,4164.0225,3042.9575,0]
[68,null,{"$f":"C206*$K$3","v":6024.9062500000009},4843.5337499999996,4552.0474999999997,3326.73,0]
[69,null,{"$f":"C207*$K$3","v":6547.8050000000003},5267.0887499999999,4961.34375,3625.6962500000004,0]
[70,null,{"$f":"C208*$K$3","v":7097.1175000000012},5713.317500000001,5391.21,3939.6225000000004,0]
[71,null,{"$f":"C209*$K$3","v":7672.61},6179.6487500000003,5840.2437500000005,4268.2750000000005,0]
[72,null,{"$f":"C210*$K$3","v":8273.8150000000005},6668.1862500000007,6310.5487500000008,4611.6537499999995,0]
[73,null,{"$f":"C211*$K$3","v":8900.03125},7178.2287500000002,6800.4887500000004,4969.75875,0]
[74,null,{"$f":"C212*$K$3","v":9552.8950000000004},7709.0750000000007,7310.7650000000003,5342.8237500000005,0]
[75,null,{"$f":"C213*$K$3","v":10231.705},8261.8937500000011,7842.3125000000009,5731.0825000000004,0]
[76,null,{"$f":"C214*$K$3","v":10231.705},8261.8937500000011,7842.3125000000009,5731.0825000000004,0]
[77,null,{"$f":"C215*$K$3","v":10231.705},8261.8937500000011,7842.3125000000009,5731.0825000000004,0]
[78,null,{"$f":"C216*$K$3","v":10231.705},8261.8937500000011,7842.3125000000009,5731.0825000000004,0]
[79,null,{"$f":"C217*$K$3","v":10231.705},8261.8937500000011,7842.3125000000009,5731.0825000000004,0]
[80,null,{"$f":"C218*$K$3","v":10231.705},8261.8937500000011,7842.3125000000009,5731.0825000000004,0]
[81,null,{"$f":"C219*$K$3","v":10231.705},8261.8937500000011,7842.3125000000009,5731.0825000000004,0]
[82,null,{"$f":"C220*$K$3","v":10231.705},8261.8937500000011,7842.3125000000009,5731.0825000000004,0]
[83,null,{"$f":"C221*$K$3","v":10231.705},8261.8937500000011,7842.3125000000009,5731.0825000000004,0]
[84,"o más",{"$f":"C222*$K$3","v":10231.705},8261.8937500000011,7842.3125000000009,5731.0825000000004,0]
[1,"Hijo",{"$f":"C223*$K$3","v":524.76875000000007},437.58000000000004,379.84375000000006,277.46125000000001,0]
[2,"Hijos",{"$f":"C224*$K$3","v":891.99},743.55875000000003,644.9162500000001,471.24,0]
[3,"Hijos o más",{"$f":"C225*$K$3","v":1258.51},1050.23875,910.69,665.25250000000005,0]
[]
["BUPA GLOBAL SELECT"]
["TARIFAS TRIMESTRALES"]
[]
["EDAD",null,2000,3500,5000]
[18,null,{"$f":"C307*$K$3","v":783.29624999999999},{"$f":"D307*$K$3","v":656.13625000000002},594.66000000000008,434.77500000000003,0]
[19,null,{"$f":"C308*$K$3","v":794.04875000000004},663.85,601.20500000000004,439.45000000000005,0]
[20,null,{"$f":"C309*$K$3","v":805.97},672.49874999999997,608.45124999999996,444.59250000000003,0]
[21,null,{"$f":"C310*$K$3","v":817.65750000000003},680.91374999999994,615.46375,449.96875000000006,0]
[22,null,{"$f":"C311*$K$3","v":829.81250000000011},690.49750000000006,623.17750000000001,455.34500000000003,0]
[23,null,{"$f":"C312*$K$3","v":842.66875000000005},699.61374999999998,630.89125000000013,461.18875000000003,0]
[24,null,{"$f":"C313*$K$3","v":855.0575},709.66500000000008,639.0725000000001,466.79875000000004,0]
[25,null,{"$f":"C314*$K$3","v":869.08249999999998},719.48249999999996,647.72125000000005,473.11,0]
[26,null,{"$f":"C315*$K$3","v":888.71749999999997},734.20875000000001,660.11000000000013,482.69375000000002,0]
[27,null,{"$f":"C316*$K$3","v":909.05375000000015},750.33750000000009,672.73249999999996,492.04375000000005,0]
[28,null,{"$f":"C317*$K$3","v":930.09125000000006},765.99874999999997,686.29000000000008,502.09500000000003,0]
[29,null,{"$f":"C318*$K$3","v":952.29750000000013},783.29624999999999,700.31500000000005,511.91250000000002,0]
[30,null,{"$f":"C319*$K$3","v":975.20500000000004},800.36000000000013,715.27500000000009,523.13250000000005,0]
[31,null,{"$f":"C320*$K$3","v":999.04750000000013},818.82624999999996,731.17,534.11875000000009,0]
[32,null,{"$f":"C321*$K$3","v":1023.5912500000001},837.7600000000001,746.83125000000007,545.80625000000009,0]
[33,null,{"$f":"C322*$K$3","v":1048.6025},857.39499999999998,763.89499999999998,558.19500000000005,0]
[34,null,{"$f":"C323*$K$3","v":1075.25},877.26374999999996,780.72500000000002,570.58375000000001,0]
[35,null,{"$f":"C324*$K$3","v":1101.8975},898.30124999999998,799.19125000000008,584.14125000000013,0]
[36,null,{"$f":"C325*$K$3","v":1129.7137500000001},920.04000000000008,817.42375000000004,597.46500000000003,0]
[37,null,{"$f":"C326*$K$3","v":1158.69875},942.71375,836.82500000000005,611.95749999999998,0]
[38,null,{"$f":"C327*$K$3","v":1187.9175},965.62125000000003,856.22625000000005,625.98249999999996,0]
[39,null,{"$f":"C328*$K$3","v":1218.3050000000001},988.76250000000005,877.03,640.9425,0]
[40,null,{"$f":"C329*$K$3","v":1249.6275000000001},1013.5400000000001,897.6,656.13625000000002,0]
[41,null,{"$f":"C330*$K$3","v":1281.885},1038.55125,919.80625000000009,672.26499999999999,0]
[42,null,{"$f":"C331*$K$3","v":1314.61},1064.4975000000002,941.54499999999996,688.16000000000008,0]
[43,null,{"$f":"C332*$K$3","v":1348.0362500000001},1090.4437500000001,964.4525000000001,704.99,0]
[44,null,{"$f":"C333*$K$3","v":1382.3975},1118.0262500000001,987.8275000000001,722.05375000000004,0]
[45,null,{"$f":"C334*$K$3","v":1417.6937500000001},1145.6087499999999,1011.9037500000001,739.35124999999994,0]
[46,null,{"$f":"C335*$K$3","v":1454.3925000000002},1173.8925000000002,1036.915,757.8175,0]
[47,null,{"$f":"C336*$K$3","v":1490.8575000000001},1202.8775000000001,1062.3937500000002,776.28375000000005,0]
[48,null,{"$f":"C337*$K$3","v":1529.1925000000001},1233.03125,1088.3400000000001,795.21749999999997,0]
[49,null,{"$f":"C338*$K$3","v":1567.5274999999999},1263.6524999999999,1114.2862500000001,814.61875000000009,0]
[50,null,{"$f":"C339*$K$3","v":1606.3300000000002},1295.20875,1141.635,834.48750000000007,0]
[51,null,{"$f":"C340*$K$3","v":1646.7687500000002},1326.53125,1169.6849999999999,854.82375000000002,0]
[52,null,{"$f":"C341*$K$3","v":1687.9087500000001},1359.0225,1198.2024999999999,875.62750000000005,0]
[53,null,{"$f":"C342*$K$3","v":1729.9837500000001},1392.6825000000001,1226.9537499999999,896.66500000000008,0]
[54,null,{"$f":"C343*$K$3","v":1772.0587499999999},1426.3425,1256.6399999999999,918.40375000000006,0]
[55,null,{"$f":"C344*$K$3","v":1816.4712500000001},1461.1712499999999,1287.26125,940.84375000000011,0]
[56,null,{"$f":"C345*$K$3","v":1860.65},1496.0000000000002,1317.8825000000002,963.28375000000005,0]
[57,null,{"$f":"C346*$K$3","v":1905.5300000000002},1532.69875,1349.4387500000003,986.65875000000005,0]
[58,null,{"$f":"C347*$K$3","v":1951.5787500000001},1569.3975,1381.22875,1009.5662500000001,0]
[59,null,{"$f":"C348*$K$3","v":1999.0300000000002},1607.0312500000002,1413.9537500000001,1033.4087500000001,0]
[60,null,{"$f":"C349*$K$3","v":2046.4812500000003},1644.4312500000001,1447.38,1057.71875,0]
[61,null,{"$f":"C350*$K$3","v":2297.0612499999997},1845.4562500000002,1623.16,1186.28125,0]
[62,null,{"$f":"C351*$K$3","v":2568.9125000000004},2062.84375,1814.835,1326.2974999999999,0]
[63,null,{"$f":"C352*$K$3","v":2861.1000000000004},2298.23,2021.0025000000001,1477.3000000000002,0]
[64,null,{"$f":"C353*$K$3","v":3173.8575000000001},2549.7449999999999,2243.2987499999999,1639.5225,0]
[65,null,{"$f":"C354*$K$3","v":3507.4187500000003},2818.5574999999999,2480.5549999999998,1812.73125,0]
[66,null,{"$f":"C355*$K$3","v":3861.55},3104.9012499999999,2733.23875,1997.6275000000001,0]
[67,null,{"$f":"C356*$K$3","v":4236.71875},3408.0750000000003,3002.05125,2193.9775,0]
[68,null,{"$f":"C357*$K$3","v":4631.5225},3729.2475000000004,3285.59,2401.3137499999998,0]
[69,null,{"$f":"C358*$K$3","v":5048.0649999999996},4066.5487499999999,3584.7900000000004,2619.87,0]
[70,null,{"$f":"C359*$K$3","v":5484.9437500000004},4421.1475,3899.1837500000006,2849.88,0]
[71,null,{"$f":"C360*$K$3","v":5942.3925000000008},4793.0437500000007,4229.0050000000001,3090.6424999999999,0]
[72,null,{"$f":"C361*$K$3","v":6420.8787499999999},5181.7700000000004,4574.4875000000002,3343.0924999999997,0]
[73,null,{"$f":"C362*$K$3","v":6919.2337500000003},5587.7937500000007,4934.93,3606.0612500000002,0]
[74,null,{"$f":"C363*$K$3","v":7438.86},6010.6475,5311.5012500000003,3881.6525000000006,0]
[75,null,{"$f":"C364*$K$3","v":7979.5237500000012},6451.5000000000009,5702.5650000000005,4167.7625000000007,0]
[76,null,{"$f":"C365*$K$3","v":7979.5237500000012},6451.5000000000009,5702.5650000000005,4167.7625000000007,0]
[77,null,{"$f":"C366*$K$3","v":7979.5237500000012},6451.5000000000009,5702.5650000000005,4167.7625000000007,0]
[78,null,{"$f":"C367*$K$3","v":7979.5237500000012},6451.5000000000009,5702.5650000000005,4167.7625000000007,0]
[79,null,{"$f":"C368*$K$3","v":7979.5237500000012},6451.5000000000009,5702.5650000000005,4167.7625000000007,0]
[80,null,{"$f":"C369*$K$3","v":7979.5237500000012},6451.5000000000009,5702.5650000000005,4167.7625000000007,0]
[81,null,{"$f":"C370*$K$3","v":7979.5237500000012},6451.5000000000009,5702.5650000000005,4167.7625000000007,0]
[82,null,{"$f":"C371*$K$3","v":7979.5237500000012},6451.5000000000009,5702.5650000000005,4167.7625000000007,0]
[83,null,{"$f":"C372*$K$3","v":7979.5237500000012},6451.5000000000009,5702.5650000000005,4167.7625000000007,0]
[84,"o más",{"$f":"C373*$K$3","v":7979.5237500000012},6451.5000000000009,5702.5650000000005,4167.7625000000007,0]
[1,"Hijo",{"$f":"C374*$K$3","v":394.10250000000002},330.52249999999998,299.90125,219.25749999999999,0]
[2,"Hijos",{"$f":"C375*$K$3","v":670.16125},561.46750000000009,508.64000000000004,371.89625000000001,0]
[3,"Hijos o más",{"$f":"C376*$K$3","v":946.22},792.41250000000002,718.31375000000003,525.00250000000005,0]
[]
[]
[]
["BUPA GLOBAL ULTIMATE"]
["TARIFAS ANUALES"]
[]
["EDAD",null,0,1000,2000,null,null,null,"TARIFA BASE",null,null,null,"TARIFAS BASE CON DESCUENTO"]
[18,null,{"$f":"M912","v":13897.5},{"$f":"N912","v":8967.5},7514.8499999999995,null,null,null,16350,10550,8841,null,{"$f":"I912*$O$4","v":13897.5},{"$f":"J912*$O$4","v":8967.5},7514.8499999999995]
[19,null,{"$f":"M913","v":14080.25},{"$f":"N913","v":9085.65},{"$f":"O913","v":7603.25},null,null,null,16565,10689,8945,null,{"$f":"I913*$O$4","v":14080.25},{"$f":"J913*$O$4","v":9085.65},{"$f":"K913*$O$4","v":7603.25}]
[20,null,14268.949999999999,9205.5,7699.3,null,null,null,16787,10830,9058,null,14268.949999999999,9205.5,7699.3]
[21,null,14462.75,9332.15,7797.9,null,null,null,17015,10979,9174,null,14462.75,9332.15,7797.9]
[22,null,14663.35,9461.35,7898.2,null,null,null,17251,11131,9292,null,14663.35,9461.35,7898.2]
[23,null,14869.9,9593.1,8002.75,null,null,null,17494,11286,9415,null,14869.9,9593.1,8002.75]
[24,null,15082.4,9731.65,8112.4,null,null,null,17744,11449,9544,null,15082.4,9731.65,8112.4]
[25,null,15300.85,9871.9,8222.0499999999993,null,null,null,18001,11614,9673,null,15300.85,9871.9,8222.0499999999993]
[26,null,15617.05,10077.6,8383.5499999999993,null,null,null,18373,11856,9863,null,15617.05,10077.6,8383.5499999999993]
[27,null,15946,10288.4,8551.85,null,null,null,18760,12104,10061,null,15946,10288.4,8551.85]
[28,null,16286,10509.4,8726.1,null,null,null,19160,12364,10266,null,16286,10509.4,8726.1]
[29,null,16637.899999999998,10733.8,8908.85,null,null,null,19574,12628,10481,null,16637.899999999998,10733.8,8908.85]
[30,null,17000,10967.55,9098.4,null,null,null,20000,12903,10704,null,17000,10967.55,9098.4]
[31,null,17375.7,11210.65,9291.35,null,null,null,20442,13189,10931,null,17375.7,11210.65,9291.35]
[32,null,17763.3,11459.699999999999,9493.65,null,null,null,20898,13482,11169,null,17763.3,11459.699999999999,9493.65]
[33,null,18163.649999999998,11717.25,9701.0499999999993,null,null,null,21369,13785,11413,null,18163.649999999998,11717.25,9701.0499999999993]
[34,null,18572.5,11983.3,9917.7999999999993,null,null,null,21850,14098,11668,null,18572.5,11983.3,9917.7999999999993]
[35,null,18996.649999999998,12255.3,10138.799999999999,null,null,null,22349,14418,11928,null,18996.649999999998,12255.3,10138.799999999999]
[36,null,19429.3,12535.8,10367.449999999999,null,null,null,22858,14748,12197,null,19429.3,12535.8,10367.449999999999]
[37,null,19875.55,12823.949999999999,10602.05,null,null,null,23383,15087,12473,null,19875.55,12823.949999999999,10602.05]
[38,null,20333.7,13119.75,10842.6,null,null,null,23922,15435,12756,null,20333.7,13119.75,10842.6]
[39,null,20803.75,13423.199999999999,11090.8,null,null,null,24475,15792,13048,null,20803.75,13423.199999999999,11090.8]
[40,null,21286.55,13734.3,11346.65,null,null,null,25043,16158,13349,null,21286.55,13734.3,11346.65]
[41,null,21781.25,14052.199999999999,11608.449999999999,null,null,null,25625,16532,13657,null,21781.25,14052.199999999999,11608.449999999999]
[42,null,22285.3,14379.449999999999,11874.5,null,null,null,26218,16917,13970,null,22285.3,14379.449999999999,11874.5]
[43,null,22801.25,14711.8,12151.6,null,null,null,26825,17308,14296,null,22801.25,14711.8,12151.6]
[44,null,23332.5,15053.5,12432.949999999999,null,null,null,27450,17710,14627,null,23332.5,15053.5,12432.949999999999]
[45,null,23872.25,15402,12721.949999999999,null,null,null,28085,18120,14967,null,23872.25,15402,12721.949999999999]
[46,null,24424.75,15759,13015.199999999999,null,null,null,28735,18540,15312,null,24424.75,15759,13015.199999999999]
[47,null,24988.3,16122.8,13316.949999999999,null,null,null,29398,18968,15667,null,24988.3,16122.8,13316.949999999999]
[48,null,25565.45,16494.25,13626.35,null,null,null,30077,19405,16031,null,25565.45,16494.25,13626.35]
[49,null,26153.649999999998,16872.5,13940.85,null,null,null,30769,19850,16401,null,26153.649999999998,16872.5,13940.85]
[50,null,26754.6,17260.099999999999,14263.85,null,null,null,31476,20306,16781,null,26754.6,17260.099999999999,14263.85]
[51,null,27365.75,17654.5,14591.1,null,null,null,32195,20770,17166,null,27365.75,17654.5,14591.1]
[52,null,27988.799999999999,18058.25,14925.15,null,null,null,32928,21245,17559,null,27988.799999999999,18058.25,14925.15]
[53,null,28626.3,18467.95,15267.699999999999,null,null,null,33678,21727,17962,null,28626.3,18467.95,15267.699999999999]
[54,null,29273.149999999998,18887,15615.35,null,null,null,34439,22220,18371,null,29273.149999999998,18887,15615.35]
[55,null,29932.75,19311.149999999998,15971.5,null,null,null,35215,22719,18790,null,29932.75,19311.149999999998,15971.5]
[56,null,30602.55,19743.8,16332.75,null,null,null,36003,23228,19215,null,30602.55,19743.8,16332.75]
[57,null,31286.799999999999,20184.95,16699.95,null,null,null,36808,23747,19647,null,31286.799999999999,20184.95,16699.95]
[58,null,31980.399999999998,20633.75,17074.8,null,null,null,37624,24275,20088,null,31980.399999999998,20633.75,17074.8]
[59,null,32687.599999999999,21087.649999999998,17458.149999999998,null,null,null,38456,24809,20539,null,32687.599999999999,21087.649999999998,17458.149999999998]
[60,null,33405,21552.6,17844.899999999998,null,null,null,39300,25356,20994,null,33405,21552.6,17844.899999999998]
[61,null,37175.599999999999,23982.75,19887.45,null,null,null,43736,28215,23397,null,37175.599999999999,23982.75,19887.45]
[62,null,41237.75,26606.7,22095.75,null,null,null,48515,31302,25995,null,41237.75,26606.7,22095.75]
[63,null,45599.1,29418.5,24469.8,null,null,null,53646,34610,28788,null,45599.1,29418.5,24469.8]
[64,null,50254.549999999996,32424.1,27012.149999999998,null,null,null,59123,38146,31779,null,50254.549999999996,32424.1,27012.149999999998]
[65,null,55208.35,35616.699999999997,29720.25,null,null,null,64951,41902,34965,null,55208.35,35616.699999999997,29720.25]
[66,null,60456.25,39004.799999999996,32595.8,null,null,null,71125,45888,38348,null,60456.25,39004.799999999996,32595.8]
[67,null,65998.25,42580.75,35636.25,null,null,null,77645,50095,41925,null,65998.25,42580.75,35636.25]
[68,null,71837.75,46347.1,38845,null,null,null,84515,54526,45700,null,71837.75,46347.1,38845]
[69,null,77971.349999999991,50303.85,42220.35,null,null,null,91731,59181,49671,null,77971.349999999991,50303.85,42220.35]
[70,null,84401.599999999991,54451.85,45762.299999999996,null,null,null,99296,64061,53838,null,84401.599999999991,54451.85,45762.299999999996]
[71,null,91128.5,58793.65,49470,null,null,null,107210,69169,58200,null,91128.5,58793.65,49470]
[72,null,98151.2,63324.15,53345.15,null,null,null,115472,74499,62759,null,98151.2,63324.15,53345.15]
[73,null,105467.15,68045.05,57388.6,null,null,null,124079,80053,67516,null,105467.15,68045.05,57388.6]
[74,null,113080.59999999999,72956.349999999991,61596.95,null,null,null,133036,85831,72467,null,113080.59999999999,72956.349999999991,61596.95]
[75,null,120989.84999999999,78058.899999999994,65971.899999999994,null,null,null,142341,91834,77614,null,120989.84999999999,78058.899999999994,65971.899999999994]
[76,null,120989.84999999999,78058.899999999994,65971.899999999994,null,null,null,142341,91834,77614,null,120989.84999999999,78058.899999999994,65971.899999999994]
[77,null,120989.84999999999,78058.899999999994,65971.899999999994,null,null,null,142341,91834,77614,null,120989.84999999999,78058.899999999994,65971.899999999994]
[78,null,120989.84999999999,78058.899999999994,65971.899999999994,null,null,null,142341,91834,77614,null,120989.84999999999,78058.899999999994,65971.899999999994]
[79,null,120989.84999999999,78058.899999999994,65971.899999999994,null,null,null,142341,91834,77614,null,120989.84999999999,78058.899999999994,65971.899999999994]
[80,null,120989.84999999999,78058.899999999994,65971.899999999994,null,null,null,142341,91834,77614,null,120989.84999999999,78058.899999999994,65971.899999999994]
[81,null,120989.84999999999,78058.899999999994,65971.899999999994,null,null,null,142341,91834,77614,null,120989.84999999999,78058.899999999994,65971.899999999994]
[82,null,120989.84999999999,78058.899999999994,65971.899999999994,null,null,null,142341,91834,77614,null,120989.84999999999,78058.899999999994,65971.899999999994]
[83,null,{"$f":"M977","v":120989.84999999999},{"$f":"N977","v":78058.899999999994},{"$f":"O977","v":65971.899999999994},null,null,null,142341,91834,77614,null,{"$f":"I977*$O$4","v":120989.84999999999},{"$f":"J977*$O$4","v":78058.899999999994},{"$f":"K977*$O$4","v":65971.899999999994}]
[84,"o más",120989.84999999999,78058.899999999994,65971.899999999994,null,null,null,142341,91834,77614,null,120989.84999999999,78058.899999999994,65971.899999999994]
[1,"Hijo",6253.45,4035.7999999999997,3382.15,null,null,null,7357,4748,3979,null,6253.45,4035.7999999999997,3382.15]
[2,"Hijos",10633.5,6860.3499999999995,5747.7,null,null,null,12510,8071,6762,null,10633.5,6860.3499999999995,5747.7]
[3,"Hijos o más",15008.449999999999,9684.9,8114.95,null,null,null,17657,11394,9547,null,15008.449999999999,9684.9,8114.95]
[]
["BUPA GLOBAL ULTIMATE - MENSUALES"]
[]
["EDAD",null,0,1000,2000]
[18,null,{"$f":"C912*$K$2","v":1297.1000000000001},{"$f":"D912*$K$2","v":836.9666666666667},701.38599999999997,0,0]
[19,null,{"$f":"C913*$K$2","v":1314.1566666666668},847.99400000000003,709.63666666666666,0,0]
[20,null,{"$f":"C914*$K$2","v":1331.7686666666666},859.18000000000006,718.6013333333334,0,0]
[21,null,{"$f":"C915*$K$2","v":1349.8566666666668},871.00066666666669,727.80399999999997,0,0]
[22,null,{"$f":"C916*$K$2","v":1368.5793333333334},883.05933333333337,737.16533333333336,0,0]
[23,null,{"$f":"C917*$K$2","v":1387.8573333333334},895.35600000000011,746.9233333333334,0,0]
[24,null,{"$f":"C918*$K$2","v":1407.6906666666666},908.28733333333332,757.15733333333333,0,0]
[25,null,{"$f":"C919*$K$2","v":1428.0793333333334},921.37733333333335,767.39133333333325,0,0]
[26,null,{"$f":"C920*$K$2","v":1457.5913333333333},940.57600000000002,782.46466666666663,0,0]
[27,null,{"$f":"C921*$K$2","v":1488.2933333333333},960.25066666666669,798.17266666666671,0,0]
[28,null,{"$f":"C922*$K$2","v":1520.0266666666666},980.87733333333335,814.43600000000004,0,0]
[29,null,{"$f":"C923*$K$2","v":1552.8706666666665},1001.8213333333333,831.49266666666676,0,0]
[30,null,{"$f":"C924*$K$2","v":1586.6666666666667},1023.638,849.18399999999997,0,0]
[31,null,{"$f":"C925*$K$2","v":1621.7320000000002},1046.3273333333334,867.1926666666667,0,0]
[32,null,{"$f":"C926*$K$2","v":1657.9079999999999},1069.5719999999999,886.07399999999996,0,0]
[33,null,{"$f":"C927*$K$2","v":1695.2739999999999},1093.6100000000001,905.43133333333333,0,0]
[34,null,{"$f":"C928*$K$2","v":1733.4333333333334},1118.4413333333332,925.66133333333335,0,0]
[35,null,{"$f":"C929*$K$2","v":1773.0206666666666},1143.828,946.28800000000001,0,0]
[36,null,{"$f":"C930*$K$2","v":1813.4013333333332},1170.008,967.62866666666662,0,0]
[37,null,{"$f":"C931*$K$2","v":1855.0513333333333},1196.902,989.52466666666669,0,0]
[38,null,{"$f":"C932*$K$2","v":1897.8120000000001},1224.51,1011.9760000000001,0,0]
[39,null,{"$f":"C933*$K$2","v":1941.6833333333334},1252.8319999999999,1035.1413333333333,0,0]
[40,null,{"$f":"C934*$K$2","v":1986.7446666666667},1281.8679999999999,1059.0206666666668,0,0]
[41,null,{"$f":"C935*$K$2","v":2032.9166666666667},1311.5386666666666,1083.4553333333333,0,0]
[42,null,{"$f":"C936*$K$2","v":2079.9613333333332},1342.0819999999999,1108.2866666666666,0,0]
[43,null,{"$f":"C937*$K$2","v":2128.1166666666668},1373.1013333333333,1134.1493333333335,0,0]
[44,null,{"$f":"C938*$K$2","v":2177.7000000000003},1404.9933333333333,1160.4086666666667,0,0]
[45,null,{"$f":"C939*$K$2","v":2228.0766666666668},1437.52,1187.3820000000001,0,0]
[46,null,{"$f":"C940*$K$2","v":2279.6433333333334},1470.8400000000001,1214.752,0,0]
[47,null,{"$f":"C941*$K$2","v":2332.2413333333334},1504.7946666666667,1242.9153333333334,0,0]
[48,null,{"$f":"C942*$K$2","v":2386.108666666667},1539.4633333333334,1271.7926666666667,0,0]
[49,null,{"$f":"C943*$K$2","v":2441.0073333333335},1574.7666666666667,1301.1460000000002,0,0]
[50,null,{"$f":"C944*$K$2","v":2497.096},1610.9426666666666,1331.2926666666667,0,0]
[51,null,{"$f":"C945*$K$2","v":2554.1366666666668},1647.7533333333333,1361.836,0,0]
[52,null,{"$f":"C946*$K$2","v":2612.288},1685.4366666666667,1393.0140000000001,0,0]
[53,null,{"$f":"C947*$K$2","v":2671.788},1723.6753333333336,1424.9853333333333,0,0]
[54,null,{"$f":"C948*$K$2","v":2732.1606666666667},1762.7866666666669,1457.4326666666668,0,0]
[55,null,{"$f":"C949*$K$2","v":2793.7233333333334},1802.3739999999998,1490.6733333333334,0,0]
[56,null,{"$f":"C950*$K$2","v":2856.2380000000003},1842.7546666666667,1524.39,0,0]
[57,null,{"$f":"C951*$K$2","v":2920.1013333333335},1883.9286666666669,1558.662,0,0]
[58,null,{"$f":"C952*$K$2","v":2984.8373333333334},1925.8166666666668,1593.6479999999999,0,0]
[59,null,{"$f":"C953*$K$2","v":3050.8426666666664},1968.1806666666666,1629.4273333333333,0,0]
[60,null,{"$f":"C954*$K$2","v":3117.8},2011.576,1665.5239999999999,0,0]
[61,null,{"$f":"C955*$K$2","v":3469.7226666666666},2238.3900000000003,1856.1620000000003,0,0]
[62,null,{"$f":"C956*$K$2","v":3848.856666666667},2483.2920000000004,2062.27,0,0]
[63,null,{"$f":"C957*$K$2","v":4255.9160000000002},2745.7266666666669,2283.848,0,0]
[64,null,{"$f":"C958*$K$2","v":4690.4246666666668},3026.2493333333332,2521.134,0,0]
[65,null,{"$f":"C959*$K$2","v":5152.7793333333339},3324.2253333333333,2773.8900000000003,0,0]
[66,null,{"$f":"C960*$K$2","v":5642.5833333333339},3640.4479999999999,3042.2746666666667,0,0]
[67,null,{"$f":"C961*$K$2","v":6159.836666666667},3974.2033333333334,3326.05,0,0]
[68,null,{"$f":"C962*$K$2","v":6704.8566666666666},4325.7293333333337,3625.5333333333333,0,0]
[69,null,{"$f":"C963*$K$2","v":7277.3259999999991},4695.0259999999998,3940.5660000000003,0,0]
[70,null,{"$f":"C964*$K$2","v":7877.4826666666659},5082.1726666666664,4271.1480000000001,0,0]
[71,null,{"$f":"C965*$K$2","v":8505.3266666666677},5487.4073333333336,4617.2,0,0]
[72,null,{"$f":"C966*$K$2","v":9160.778666666667},5910.2540000000008,4978.8806666666669,0,0]
[73,null,{"$f":"C967*$K$2","v":9843.6006666666672},6350.8713333333335,5356.2693333333336,0,0]
[74,null,{"$f":"C968*$K$2","v":10554.189333333334},6809.2593333333325,5749.0486666666666,0,0]
[75,null,{"$f":"C969*$K$2","v":11292.386},7285.4973333333328,6157.3773333333329,0,0]
[76,null,{"$f":"C970*$K$2","v":11292.386},7285.4973333333328,6157.3773333333329,0,0]
[77,null,{"$f":"C971*$K$2","v":11292.386},7285.4973333333328,6157.3773333333329,0,0]
[78,null,{"$f":"C972*$K$2","v":11292.386},7285.4973333333328,6157.3773333333329,0,0]
[79,null,{"$f":"C973*$K$2","v":11292.386},7285.4973333333328,6157.3773333333329,0,0]
[80,null,{"$f":"C974*$K$2","v":11292.386},7285.4973333333328,6157.3773333333329]
[81,null,{"$f":"C975*$K$2","v":11292.386},7285.4973333333328,6157.3773333333329]
[82,null,{"$f":"C976*$K$2","v":11292.386},7285.4973333333328,6157.3773333333329]
[83,null,{"$f":"C977*$K$2","v":11292.386},7285.4973333333328,6157.3773333333329]
[84,"o más",{"$f":"C978*$K$2","v":11292.386},7285.4973333333328,6157.3773333333329,0,0]
[1,"Hijo",{"$f":"C979*$K$2","v":583.65533333333337},376.67466666666667,315.66733333333337,0,0]
[2,"Hijos",{"$f":"C980*$K$2","v":992.46},640.29933333333327,536.452,0,0]
[3,"Hijos o más",{"$f":"C981*$K$2","v":1400.7886666666666},903.92399999999998,757.39533333333338,0,0]
[]
["BUPA GLOBAL ULTIMATE"]
["TARIFAS TRIMESTRALES"]
[]
["EDAD",null,0,1000,2000]
[18,null,{"$f":"C912*$K$3","v":3821.8125000000005},{"$f":"D912*$K$3","v":2466.0625},2066.5837500000002,{"$f":"F912*$K$4","v":0},0]
[19,null,{"$f":"C913*$K$3","v":3872.0687500000004},2498.55375,2090.8937500000002,{"$f":"F913*$K$4","v":0},0]
[20,null,{"$f":"C914*$K$3","v":3923.9612499999998},2531.5125000000003,2117.3075000000003,{"$f":"F914*$K$4","v":0},0]
[21,null,{"$f":"C915*$K$3","v":3977.2562500000004},2566.3412499999999,2144.4225000000001,{"$f":"F915*$K$4","v":0},0]
[22,null,{"$f":"C916*$K$3","v":4032.4212500000003},2601.8712500000001,2172.0050000000001,{"$f":"F916*$K$4","v":0},0]
[23,null,{"$f":"C917*$K$3","v":4089.2225000000003},2638.1025000000004,2200.7562500000004,{"$f":"F917*$K$4","v":0},0]
[24,null,{"$f":"C918*$K$3","v":4147.66},2676.2037500000001,2230.91,{"$f":"F918*$K$4","v":0},0]
[25,null,{"$f":"C919*$K$3","v":4207.7337500000003},2714.7725,2261.0637499999998,{"$f":"F919*$K$4","v":0},0]
[26,null,{"$f":"C920*$K$3","v":4294.6887500000003},2771.34,2305.4762500000002,{"$f":"F920*$K$4","v":0},0]
[27,null,{"$f":"C921*$K$3","v":4385.1500000000005},2829.31,2351.7587500000004,{"$f":"F921*$K$4","v":0},0]
[28,null,{"$f":"C922*$K$3","v":4478.6500000000005},2890.085,2399.6775000000002,{"$f":"F922*$K$4","v":0},0]
[29,null,{"$f":"C923*$K$3","v":4575.4224999999997},2951.7950000000001,2449.9337500000001,{"$f":"F923*$K$4","v":0},0]
[30,null,{"$f":"C924*$K$3","v":4675},3016.0762500000001,2502.06,{"$f":"F924*$K$4","v":0},0]
[31,null,{"$f":"C925*$K$3","v":4778.317500000001},3082.92875,2555.1212500000001,{"$f":"F925*$K$4","v":0},0]
[32,null,{"$f":"C926*$K$3","v":4884.9075000000003},3151.4175,2610.7537500000003,{"$f":"F926*$K$4","v":0},0]
[33,null,{"$f":"C927*$K$3","v":4995.0037499999999},3222.2437500000001,2667.7887500000002,{"$f":"F927*$K$4","v":0},0]
[34,null,{"$f":"C928*$K$3","v":5107.4375},3295.4075000000003,2727.395,{"$f":"F928*$K$4","v":0},0]
[35,null,{"$f":"C929*$K$3","v":5224.0787499999997},3370.2075,2788.17,{"$f":"F929*$K$4","v":0},0]
[36,null,{"$f":"C930*$K$3","v":5343.0574999999999},3447.3450000000003,2851.0487499999999,{"$f":"F930*$K$4","v":0},0]
[37,null,{"$f":"C931*$K$3","v":5465.7762499999999},3526.5862499999998,2915.5637500000003,{"$f":"F931*$K$4","v":0},0]
[38,null,{"$f":"C932*$K$3","v":5591.7675000000008},3607.9312500000001,2981.7150000000001,{"$f":"F932*$K$4","v":0},0]
[39,null,{"$f":"C933*$K$3","v":5721.0312500000009},3691.38,3049.9700000000003,{"$f":"F933*$K$4","v":0},0]
[40,null,{"$f":"C934*$K$3","v":5853.8012500000004},3776.9324999999999,3120.3287500000001,{"$f":"F934*$K$4","v":0},0]
[41,null,{"$f":"C935*$K$3","v":5989.8437500000009},3864.355,3192.32375,{"$f":"F935*$K$4","v":0},0]
[42,null,{"$f":"C936*$K$3","v":6128.4575000000004},3954.3487500000001,3265.4875000000002,{"$f":"F936*$K$4","v":0},0]
[43,null,{"$f":"C937*$K$3","v":6270.3437500000009},4045.7450000000003,3341.6900000000005,{"$f":"F937*$K$4","v":0},0]
[44,null,{"$f":"C938*$K$3","v":6416.4375000000009},4139.7125000000005,3419.0612500000002,{"$f":"F938*$K$4","v":0},0]
[45,null,{"$f":"C939*$K$3","v":6564.8687500000005},4235.55,3498.5362500000001,{"$f":"F939*$K$4","v":0},0]
[46,null,{"$f":"C940*$K$3","v":6716.8062500000005},4333.7250000000004,3579.18,{"$f":"F940*$K$4","v":0},0]
[47,null,{"$f":"C941*$K$3","v":6871.7825000000003},4433.7700000000004,3662.1612500000001,{"$f":"F941*$K$4","v":0},0]
[48,null,{"$f":"C942*$K$3","v":7030.4987500000007},4535.9187500000007,3747.2462500000006,{"$f":"F942*$K$4","v":0},0]
[49,null,{"$f":"C943*$K$3","v":7192.2537499999999},4639.9375,3833.7337500000003,{"$f":"F943*$K$4","v":0},0]
[50,null,{"$f":"C944*$K$3","v":7357.5150000000003},4746.5275000000001,3922.5587500000006,{"$f":"F944*$K$4","v":0},0]
[51,null,{"$f":"C945*$K$3","v":7525.5812500000002},4854.9875000000002,4012.5525000000002,{"$f":"F945*$K$4","v":0},0]
[52,null,{"$f":"C946*$K$3","v":7696.92},4966.0187500000002,4104.4162500000002,{"$f":"F946*$K$4","v":0},0]
[53,null,{"$f":"C947*$K$3","v":7872.2325000000001},5078.6862500000007,4198.6175000000003,{"$f":"F947*$K$4","v":0},0]
[54,null,{"$f":"C948*$K$3","v":8050.11625},5193.9250000000002,4294.2212500000005,{"$f":"F948*$K$4","v":0},0]
[55,null,{"$f":"C949*$K$3","v":8231.5062500000004},5310.5662499999999,4392.1625000000004,{"$f":"F949*$K$4","v":0},0]
[56,null,{"$f":"C950*$K$3","v":8415.7012500000001},5429.5450000000001,4491.5062500000004,{"$f":"F950*$K$4","v":0},0]
[57,null,{"$f":"C951*$K$3","v":8603.8700000000008},5550.8612500000008,4592.4862500000008,{"$f":"F951*$K$4","v":0},0]
[58,null,{"$f":"C952*$K$3","v":8794.61},5674.2812500000009,4695.5700000000006,{"$f":"F952*$K$4","v":0},0]
[59,null,{"$f":"C953*$K$3","v":8989.09},5799.1037500000002,4800.99125,{"$f":"F953*$K$4","v":0},0]
[60,null,{"$f":"C954*$K$3","v":9186.375},5926.9650000000001,4907.3474999999999,{"$f":"F954*$K$4","v":0},0]
[61,null,{"$f":"C955*$K$3","v":10223.290000000001},6595.2562500000004,5469.0487500000008,{"$f":"F955*$K$4","v":0},0]
[62,null,{"$f":"C956*$K$3","v":11340.38125},7316.8425000000007,6076.3312500000002,{"$f":"F956*$K$4","v":0},0]
[63,null,{"$f":"C957*$K$3","v":12539.752500000001},8090.0875000000005,6729.1950000000006,{"$f":"F957*$K$4","v":0},0]
[64,null,{"$f":"C958*$K$3","v":13820.001249999999},8916.6275000000005,7428.3412500000004,{"$f":"F958*$K$4","v":0},0]
[65,null,{"$f":"C959*$K$3","v":15182.296250000001},9794.5925000000007,8173.0687500000004,{"$f":"F959*$K$4","v":0},0]
[66,null,{"$f":"C960*$K$3","v":16625.46875},10726.32,8963.8450000000012,{"$f":"F960*$K$4","v":0},0]
[67,null,{"$f":"C961*$K$3","v":18149.518750000003},11709.706250000001,9799.96875,{"$f":"F961*$K$4","v":0},0]
[68,null,{"$f":"C962*$K$3","v":19755.381250000002},12745.452500000001,10682.375,{"$f":"F962*$K$4","v":0},0]
[69,null,{"$f":"C963*$K$3","v":21442.12125},13833.55875,11610.596250000001,{"$f":"F963*$K$4","v":0},0]
[70,null,{"$f":"C964*$K$3","v":23210.44},14974.258750000001,12584.6325,{"$f":"F964*$K$4","v":0},0]
[71,null,{"$f":"C965*$K$3","v":25060.337500000001},16168.253750000002,13604.250000000002,{"$f":"F965*$K$4","v":0},0]
[72,null,{"$f":"C966*$K$3","v":26991.58},17414.141250000001,14669.916250000002,{"$f":"F966*$K$4","v":0},0]
[73,null,{"$f":"C967*$K$3","v":29003.466250000001},18712.388750000002,15781.865000000002,{"$f":"F967*$K$4","v":0},0]
[74,null,{"$f":"C968*$K$3","v":31097.165000000001},20062.99625,16939.161250000001,{"$f":"F968*$K$4","v":0},0]
[75,null,{"$f":"C969*$K$3","v":33272.208749999998},21466.197499999998,18142.272499999999,{"$f":"F969*$K$4","v":0},0]
[76,null,{"$f":"C970*$K$3","v":33272.208749999998},21466.197499999998,18142.272499999999,{"$f":"F970*$K$4","v":0},0]
[77,null,{"$f":"C971*$K$3","v":33272.208749999998},21466.197499999998,18142.272499999999,{"$f":"F971*$K$4","v":0},0]
[78,null,{"$f":"C972*$K$3","v":33272.208749999998},21466.197499999998,18142.272499999999,{"$f":"F972*$K$4","v":0},0]
[79,null,{"$f":"C973*$K$3","v":33272.208749999998},21466.197499999998,18142.272499999999,{"$f":"F973*$K$4","v":0},0]
[80,null,{"$f":"C974*$K$3","v":33272.208749999998},21466.197499999998,18142.272499999999,{"$f":"F974*$K$4","v":0},0]
[81,null,{"$f":"C975*$K$3","v":33272.208749999998},21466.197499999998,18142.272499999999,{"$f":"F975*$K$4","v":0},0]
[82,null,{"$f":"C976*$K$3","v":33272.208749999998},21466.197499999998,18142.272499999999,{"$f":"F976*$K$4","v":0},0]
[83,null,{"$f":"C977*$K$3","v":33272.208749999998},21466.197499999998,18142.272499999999,{"$f":"F977*$K$4","v":0},0]
[84,"o más",{"$f":"C978*$K$3","v":33272.208749999998},21466.197499999998,18142.272499999999,{"$f":"F978*$K$4","v":0},0]
[1,"Hijo",{"$f":"C979*$K$3","v":1719.69875},1109.845,930.09125000000006,{"$f":"F979*$K$4","v":0},0]
[2,"Hijos",{"$f":"C980*$K$3","v":2924.2125000000001},1886.5962500000001,1580.6175000000001,{"$f":"F980*$K$4","v":0},0]
[3,"Hijos o más",{"$f":"C981*$K$3","v":4127.3237500000005},2663.3475000000003,2231.6112499999999,{"$f":"F981*$K$4","v":0},0]
[]
[]
[]
["BUPA GLOBAL MM"]
["TARIFAS ANUALES"]
[]
["EDAD",null,10000,20000,null,null,null,null,"TARIFAS BASE",null,null,"TARIFAS CON DESCUENTO"]
[18,null,{"$f":"L1138","v":1533.3999999999999},{"$f":"M1138","v":1204.45},null,null,null,null,1804,1417,null,{"$f":"I1138*$S$4","v":1533.3999999999999},{"$f":"J1138*$S$4","v":1204.45}]
[19,null,{"$f":"L1139","v":1552.1},{"$f":"M1139","v":1214.6499999999999},null,null,null,null,1826,1429,null,{"$f":"I1139*$S$4","v":1552.1},{"$f":"J1139*$S$4","v":1214.6499999999999}]
[20,null,1574.2,1227.3999999999999,null,null,null,null,1852,1444,null,1574.2,1227.3999999999999]
[21,null,1593.75,1241,null,null,null,null,1875,1460,null,1593.75,1241]
[22,null,1615,1254.5999999999999,null,null,null,null,1900,1476,null,1615,1254.5999999999999]
[23,null,1639.6499999999999,1269.05,null,null,null,null,1929,1493,null,1639.6499999999999,1269.05]
[24,null,1660.8999999999999,1285.2,null,null,null,null,1954,1512,null,1660.8999999999999,1285.2]
[25,null,1683,1301.3499999999999,null,null,null,null,1980,1531,null,1683,1301.3499999999999]
[26,null,1718.7,1323.45,null,null,null,null,2022,1557,null,1718.7,1323.45]
[27,null,1753.55,1346.3999999999999,null,null,null,null,2063,1584,null,1753.55,1346.3999999999999]
[28,null,1790.95,1372.75,null,null,null,null,2107,1615,null,1790.95,1372.75]
[29,null,1828.35,1399.1,null,null,null,null,2151,1646,null,1828.35,1399.1]
[30,null,1869.1499999999999,1427.1499999999999,null,null,null,null,2199,1679,null,1869.1499999999999,1427.1499999999999]
[31,null,1909.95,1455.2,null,null,null,null,2247,1712,null,1909.95,1455.2]
[32,null,1950.75,1485.8,null,null,null,null,2295,1748,null,1950.75,1485.8]
[33,null,1994.1,1518.1,null,null,null,null,2346,1786,null,1994.1,1518.1]
[34,null,2038.3,1549.55,null,null,null,null,2398,1823,null,2038.3,1549.55]
[35,null,2086.75,1584.3999999999999,null,null,null,null,2455,1864,null,2086.75,1584.3999999999999]
[36,null,2133.5,1619.25,null,null,null,null,2510,1905,null,2133.5,1619.25]
[37,null,2181.1,1654.95,null,null,null,null,2566,1947,null,2181.1,1654.95]
[38,null,2232.1,1693.2,null,null,null,null,2626,1992,null,2232.1,1693.2]
[39,null,2283.1,1731.45,null,null,null,null,2686,2037,null,2283.1,1731.45]
[40,null,2335.7999999999997,1769.7,null,null,null,null,2748,2082,null,2335.7999999999997,1769.7]
[41,null,2390.1999999999998,1810.5,null,null,null,null,2812,2130,null,2390.1999999999998,1810.5]
[42,null,2445.4499999999998,1854.7,null,null,null,null,2877,2182,null,2445.4499999999998,1854.7]
[43,null,2503.25,1898.05,null,null,null,null,2945,2233,null,2503.25,1898.05]
[44,null,2561.9,1941.3999999999999,null,null,null,null,3014,2284,null,2561.9,1941.3999999999999]
[45,null,2621.4,1988.1499999999999,null,null,null,null,3084,2339,null,2621.4,1988.1499999999999]
[46,null,2681.75,2034.8999999999999,null,null,null,null,3155,2394,null,2681.75,2034.8999999999999]
[47,null,2743.7999999999997,2082.5,null,null,null,null,3228,2450,null,2743.7999999999997,2082.5]
[48,null,2808.4,2133.5,null,null,null,null,3304,2510,null,2808.4,2133.5]
[49,null,2873.85,2183.65,null,null,null,null,3381,2569,null,2873.85,2183.65]
[50,null,2940.15,2235.5,null,null,null,null,3459,2630,null,2940.15,2235.5]
[51,null,3008.15,2286.5,null,null,null,null,3539,2690,null,3008.15,2286.5]
[52,null,3076.15,2340.9,null,null,null,null,3619,2754,null,3076.15,2340.9]
[53,null,3147.5499999999997,2397,null,null,null,null,3703,2820,null,3147.5499999999997,2397]
[54,null,3218.95,2453.9499999999998,null,null,null,null,3787,2887,null,3218.95,2453.9499999999998]
[55,null,3290.35,2511.75,null,null,null,null,3871,2955,null,3290.35,2511.75]
[56,null,3366,2571.25,null,null,null,null,3960,3025,null,3366,2571.25]
[57,null,3443.35,2631.6,null,null,null,null,4051,3096,null,3443.35,2631.6]
[58,null,3518.15,2691.95,null,null,null,null,4139,3167,null,3518.15,2691.95]
[59,null,3597.2,2754.85,null,null,null,null,4232,3241,null,3597.2,2754.85]
[60,null,3678.7999999999997,2818.6,null,null,null,null,4328,3316,null,3678.7999999999997,2818.6]
[61,null,4097,3155.2,null,null,null,null,4820,3712,null,4097,3155.2]
[62,null,4550.05,3524.1,null,null,null,null,5353,4146,null,4550.05,3524.1]
[63,null,5037.0999999999995,3920.2,null,null,null,null,5926,4612,null,5037.0999999999995,3920.2]
[64,null,5557.3,4347.75,null,null,null,null,6538,5115,null,5557.3,4347.75]
[65,null,6111.5,4805.05,null,null,null,null,7190,5653,null,6111.5,4805.05]
[66,null,6699.7,5294.65,null,null,null,null,7882,6229,null,6699.7,5294.65]
[67,null,7323.5999999999995,5812.3,null,null,null,null,8616,6838,null,7323.5999999999995,5812.3]
[68,null,7977.25,6359.7,null,null,null,null,9385,7482,null,7977.25,6359.7]
[69,null,8665.75,6936,null,null,null,null,10195,8160,null,8665.75,6936]
[70,null,9389.9499999999989,7545.45,null,null,null,null,11047,8877,null,9389.9499999999989,7545.45]
[71,null,10145.6,8182.95,null,null,null,null,11936,9627,null,10145.6,8182.95]
[72,null,10936.949999999999,8850.1999999999989,null,null,null,null,12867,10412,null,10936.949999999999,8850.1999999999989]
[73,null,11759.75,9550.6,null,null,null,null,13835,11236,null,11759.75,9550.6]
[74,null,12617.4,10277.35,null,null,null,null,14844,12091,null,12617.4,10277.35]
[75,null,13508.199999999999,11037.25,null,null,null,null,15892,12985,null,13508.199999999999,11037.25]
[76,null,13508.199999999999,11037.25,null,null,null,null,15892,12985,null,13508.199999999999,11037.25]
[77,null,13508.199999999999,11037.25,null,null,null,null,15892,12985,null,13508.199999999999,11037.25]
[78,null,13508.199999999999,11037.25,null,null,null,null,15892,12985,null,13508.199999999999,11037.25]
[79,null,13508.199999999999,11037.25,null,null,null,null,15892,12985,null,13508.199999999999,11037.25]
[80,null,13508.199999999999,11037.25,null,null,null,null,15892,12985,null,13508.199999999999,11037.25]
[81,null,13508.199999999999,11037.25,null,null,null,null,15892,12985,null,13508.199999999999,11037.25]
[82,null,13508.199999999999,11037.25,null,null,null,null,15892,12985,null,13508.199999999999,11037.25]
[83,null,{"$f":"L1203","v":13508.199999999999},{"$f":"M1203","v":11037.25},null,null,null,null,15892,12985,null,{"$f":"I1203*$S$4","v":13508.199999999999},{"$f":"J1203*$S$4","v":11037.25}]
[84,"o más",13508.199999999999,11037.25,null,null,null,null,15892,12985,null,13508.199999999999,11037.25]
[1,"Hijo",691.9,543.15,null,null,null,null,814,639,null,691.9,543.15]
[2,"Hijos",1174.7,922.25,null,null,null,null,1382,1085,null,1174.7,922.25]
[3,"Hijos o más",1655.8,1301.3499999999999,null,null,null,null,1948,1531,null,1655.8,1301.3499999999999]
[]
["BUPA GLOBAL MM - MENSUALES"]
[]
["EDAD",null,10000,20000]
[18,null,{"$f":"C1138*$K$2","v":143.11733333333333},{"$f":"D1138*$K$2","v":112.41533333333334},0,0,0]
[19,null,{"$f":"C1139*$K$2","v":144.86266666666666},113.36733333333332,0,0,0]
[20,null,{"$f":"C1140*$K$2","v":146.92533333333336},114.55733333333333,0,0,0]
[21,null,{"$f":"C1141*$K$2","v":148.75},115.82666666666667,0,0,0]
[22,null,{"$f":"C1142*$K$2","v":150.73333333333335},117.096,0,0,0]
[23,null,{"$f":"C1143*$K$2","v":153.03399999999999},118.44466666666666,0,0,0]
[24,null,{"$f":"C1144*$K$2","v":155.01733333333334},119.95200000000001,0,0,0]
[25,null,{"$f":"C1145*$K$2","v":157.08000000000001},121.45933333333333,0,0,0]
[26,null,{"$f":"C1146*$K$2","v":160.41200000000001},123.52200000000001,0,0,0]
[27,null,{"$f":"C1147*$K$2","v":163.66466666666668},125.66399999999999,0,0,0]
[28,null,{"$f":"C1148*$K$2","v":167.15533333333335},128.12333333333333,0,0,0]
[29,null,{"$f":"C1149*$K$2","v":170.64599999999999},130.58266666666665,0,0,0]
[30,null,{"$f":"C1150*$K$2","v":174.45400000000001},133.20066666666665,0,0,0]
[31,null,{"$f":"C1151*$K$2","v":178.262},135.81866666666667,0,0,0]
[32,null,{"$f":"C1152*$K$2","v":182.07000000000002},138.67466666666667,0,0,0]
[33,null,{"$f":"C1153*$K$2","v":186.11600000000001},141.68933333333334,0,0,0]
[34,null,{"$f":"C1154*$K$2","v":190.24133333333333},144.62466666666666,0,0,0]
[35,null,{"$f":"C1155*$K$2","v":194.76333333333335},147.87733333333333,0,0,0]
[36,null,{"$f":"C1156*$K$2","v":199.12666666666667},151.13,0,0,0]
[37,null,{"$f":"C1157*$K$2","v":203.56933333333333},154.46200000000002,0,0,0]
[38,null,{"$f":"C1158*$K$2","v":208.32933333333332},158.03200000000001,0,0,0]
[39,null,{"$f":"C1159*$K$2","v":213.08933333333334},161.602,0,0,0]
[40,null,{"$f":"C1160*$K$2","v":218.00799999999998},165.17200000000003,0,0,0]
[41,null,{"$f":"C1161*$K$2","v":223.08533333333332},168.98000000000002,0,0,0]
[42,null,{"$f":"C1162*$K$2","v":228.24199999999999},173.10533333333333,0,0,0]
[43,null,{"$f":"C1163*$K$2","v":233.63666666666668},177.15133333333333,0,0,0]
[44,null,{"$f":"C1164*$K$2","v":239.11066666666667},181.19733333333332,0,0,0]
[45,null,{"$f":"C1165*$K$2","v":244.66400000000002},185.56066666666666,0,0,0]
[46,null,{"$f":"C1166*$K$2","v":250.29666666666668},189.92400000000001,0,0,0]
[47,null,{"$f":"C1167*$K$2","v":256.08799999999997},194.36666666666667,0,0,0]
[48,null,{"$f":"C1168*$K$2","v":262.11733333333336},199.12666666666667,0,0,0]
[49,null,{"$f":"C1169*$K$2","v":268.226},203.80733333333336,0,0,0]
[50,null,{"$f":"C1170*$K$2","v":274.41400000000004},208.64666666666668,0,0,0]
[51,null,{"$f":"C1171*$K$2","v":280.76066666666668},213.40666666666667,0,0,0]
[52,null,{"$f":"C1172*$K$2","v":287.10733333333337},218.48400000000001,0,0,0]
[53,null,{"$f":"C1173*$K$2","v":293.7713333333333},223.72,0,0,0]
[54,null,{"$f":"C1174*$K$2","v":300.43533333333335},229.03533333333334,0,0,0]
[55,null,{"$f":"C1175*$K$2","v":307.09933333333333},234.43,0,0,0]
[56,null,{"$f":"C1176*$K$2","v":314.16000000000003},239.98333333333335,0,0,0]
[57,null,{"$f":"C1177*$K$2","v":321.37933333333336},245.61600000000001,0,0,0]
[58,null,{"$f":"C1178*$K$2","v":328.3606666666667},251.24866666666665,0,0,0]
[59,null,{"$f":"C1179*$K$2","v":335.73866666666669},257.11933333333332,0,0,0]
[60,null,{"$f":"C1180*$K$2","v":343.35466666666667},263.06933333333336,0,0,0]
[61,null,{"$f":"C1181*$K$2","v":382.38666666666666},294.48533333333336,0,0,0]
[62,null,{"$f":"C1182*$K$2","v":424.67133333333339},328.916,0,0,0]
[63,null,{"$f":"C1183*$K$2","v":470.12933333333331},365.88533333333334,0,0,0]
[64,null,{"$f":"C1184*$K$2","v":518.68133333333333},405.79,0,0,0]
[65,null,{"$f":"C1185*$K$2","v":570.40666666666664},448.47133333333335,0,0,0]
[66,null,{"$f":"C1186*$K$2","v":625.30533333333335},494.16733333333332,0,0,0]
[67,null,{"$f":"C1187*$K$2","v":683.53599999999994},542.4813333333334,0,0,0]
[68,null,{"$f":"C1188*$K$2","v":744.54333333333341},593.572,0,0,0]
[69,null,{"$f":"C1189*$K$2","v":808.8033333333334},647.36,0,0,0]
[70,null,{"$f":"C1190*$K$2","v":876.39533333333327},704.24199999999996,0,0,0]
[71,null,{"$f":"C1191*$K$2","v":946.92266666666671},763.74199999999996,0,0,0]
[72,null,{"$f":"C1192*$K$2","v":1020.7819999999999},826.0186666666666,0,0,0]
[73,null,{"$f":"C1193*$K$2","v":1097.5766666666668},891.38933333333341,0,0,0]
[74,null,{"$f":"C1194*$K$2","v":1177.624},959.21933333333345,0,0,0]
[75,null,{"$f":"C1195*$K$2","v":1260.7653333333333},1030.1433333333334,0,0,0]
[76,null,{"$f":"C1196*$K$2","v":1260.7653333333333},1030.1433333333334,0,0,0]
[77,null,{"$f":"C1197*$K$2","v":1260.7653333333333},1030.1433333333334,0,0,0]
[78,null,{"$f":"C1198*$K$2","v":1260.7653333333333},1030.1433333333334,0,0,0]
[79,null,{"$f":"C1199*$K$2","v":1260.7653333333333},1030.1433333333334,0,0,0]
[80,null,{"$f":"C1200*$K$2","v":1260.7653333333333},1030.1433333333334,0]
[81,null,{"$f":"C1201*$K$2","v":1260.7653333333333},1030.1433333333334,0]
[82,null,{"$f":"C1202*$K$2","v":1260.7653333333333},1030.1433333333334,0]
[83,null,{"$f":"C1203*$K$2","v":1260.7653333333333},1030.1433333333334,0]
[84,"o más",{"$f":"C1204*$K$2","v":1260.7653333333333},1030.1433333333334,0,0,0]
[1,"Hijo",{"$f":"C1205*$K$2","v":64.577333333333328},50.694000000000003,0,0,0]
[2,"Hijos",{"$f":"C1206*$K$2","v":109.63866666666668},86.076666666666668,0,0,0]
[3,"Hijos o más",{"$f":"C1207*$K$2","v":154.54133333333334},121.45933333333333,0,0,0]
[]
["BUPA GLOBAL MM"]
["TARIFAS TRIMESTRALES"]
[]
["EDAD",null,10000,20000]
[18,null,{"$f":"C1138*$K$3","v":421.685},{"$f":"D1138*$K$3","v":331.22375000000005},{"$f":"E1138*K$3","v":0},{"$f":"F1138*K$3","v":0},0]
[19,null,{"$f":"C1139*$K$3","v":426.82749999999999},334.02875,{"$f":"E1139*K$3","v":0},{"$f":"F1139*K$3","v":0},0]
[20,null,{"$f":"C1140*$K$3","v":432.90500000000003},337.53499999999997,0,0,0]
[21,null,{"$f":"C1141*$K$3","v":438.28125000000006},341.27500000000003,0,0,0]
[22,null,{"$f":"C1142*$K$3","v":444.12500000000006},345.01499999999999,0,0,0]
[23,null,{"$f":"C1143*$K$3","v":450.90375},348.98875000000004,0,0,0]
[24,null,{"$f":"C1144*$K$3","v":456.7475},353.43000000000006,0,0,0]
[25,null,{"$f":"C1145*$K$3","v":462.82500000000005},357.87125000000003,0,0,0]
[26,null,{"$f":"C1146*$K$3","v":472.64250000000004},363.94875000000002,0,0,0]
[27,null,{"$f":"C1147*$K$3","v":482.22625000000005},370.26,0,0,0]
[28,null,{"$f":"C1148*$K$3","v":492.51125000000008},377.50625000000002,0,0,0]
[29,null,{"$f":"C1149*$K$3","v":502.79625000000004},384.7525,0,0,0]
[30,null,{"$f":"C1150*$K$3","v":514.01625000000001},392.46625,0,0,0]
[31,null,{"$f":"C1151*$K$3","v":525.23625000000004},400.18000000000006,0,0,0]
[32,null,{"$f":"C1152*$K$3","v":536.45625000000007},408.59500000000003,0,0,0]
[33,null,{"$f":"C1153*$K$3","v":548.37750000000005},417.47750000000002,0,0,0]
[34,null,{"$f":"C1154*$K$3","v":560.53250000000003},426.12625000000003,0,0,0]
[35,null,{"$f":"C1155*$K$3","v":573.85625000000005},435.71,0,0,0]
[36,null,{"$f":"C1156*$K$3","v":586.71250000000009},445.29375000000005,0,0,0]
[37,null,{"$f":"C1157*$K$3","v":599.80250000000001},455.11125000000004,0,0,0]
[38,null,{"$f":"C1158*$K$3","v":613.82749999999999},465.63000000000005,0,0,0]
[39,null,{"$f":"C1159*$K$3","v":627.85250000000008},476.14875000000006,0,0,0]
[40,null,{"$f":"C1160*$K$3","v":642.34500000000003},486.66750000000008,0,0,0]
[41,null,{"$f":"C1161*$K$3","v":657.30499999999995},497.88750000000005,0,0,0]
[42,null,{"$f":"C1162*$K$3","v":672.49874999999997},510.04250000000008,0,0,0]
[43,null,{"$f":"C1163*$K$3","v":688.39375000000007},521.96375,0,0,0]
[44,null,{"$f":"C1164*$K$3","v":704.52250000000004},533.88499999999999,0,0,0]
[45,null,{"$f":"C1165*$K$3","v":720.8850000000001},546.74125000000004,0,0,0]
[46,null,{"$f":"C1166*$K$3","v":737.48125000000005},559.59749999999997,0,0,0]
[47,null,{"$f":"C1167*$K$3","v":754.54499999999996},572.6875,0,0,0]
[48,null,{"$f":"C1168*$K$3","v":772.31000000000006},586.71250000000009,0,0,0]
[49,null,{"$f":"C1169*$K$3","v":790.30875000000003},600.50375000000008,0,0,0]
[50,null,{"$f":"C1170*$K$3","v":808.5412500000001},614.76250000000005,0,0,0]
[51,null,{"$f":"C1171*$K$3","v":827.24125000000004},628.78750000000002,0,0,0]
[52,null,{"$f":"C1172*$K$3","v":845.94125000000008},643.74750000000006,0,0,0]
[53,null,{"$f":"C1173*$K$3","v":865.57624999999996},659.17500000000007,0,0,0]
[54,null,{"$f":"C1174*$K$3","v":885.21125000000006},674.83624999999995,0,0,0]
[55,null,{"$f":"C1175*$K$3","v":904.84625000000005},690.73125000000005,0,0,0]
[56,null,{"$f":"C1176*$K$3","v":925.65000000000009},707.09375000000011,0,0,0]
[57,null,{"$f":"C1177*$K$3","v":946.9212500000001},723.69,0,0,0]
[58,null,{"$f":"C1178*$K$3","v":967.49125000000015},740.28625,0,0,0]
[59,null,{"$f":"C1179*$K$3","v":989.23},757.58375000000001,0,0,0]
[60,null,{"$f":"C1180*$K$3","v":1011.67},775.11500000000001,0,0,0]
[61,null,{"$f":"C1181*$K$3","v":1126.6750000000002},867.68000000000006,0,0,0]
[62,null,{"$f":"C1182*$K$3","v":1251.2637500000001},969.12750000000005,0,0,0]
[63,null,{"$f":"C1183*$K$3","v":1385.2024999999999},1078.0550000000001,0,0,0]
[64,null,{"$f":"C1184*$K$3","v":1528.2575000000002},1195.6312500000001,0,0,0]
[65,null,{"$f":"C1185*$K$3","v":1680.6625000000001},1321.3887500000001,0,0,0]
[66,null,{"$f":"C1186*$K$3","v":1842.4175},1456.0287499999999,0,0,0]
[67,null,{"$f":"C1187*$K$3","v":2013.99},1598.3825000000002,0,0,0]
[68,null,{"$f":"C1188*$K$3","v":2193.7437500000001},1748.9175,0,0,0]
[69,null,{"$f":"C1189*$K$3","v":2383.0812500000002},1907.4,0,0,0]
[70,null,{"$f":"C1190*$K$3","v":2582.2362499999999},2074.9987500000002,0,0,0]
[71,null,{"$f":"C1191*$K$3","v":2790.0400000000004},2250.3112500000002,0,0,0]
[72,null,{"$f":"C1192*$K$3","v":3007.6612500000001},2433.8049999999998,0,0,0]
[73,null,{"$f":"C1193*$K$3","v":3233.9312500000001},2626.4150000000004,0,0,0]
[74,null,{"$f":"C1194*$K$3","v":3469.7850000000003},2826.2712500000002,0,0,0]
[75,null,{"$f":"C1195*$K$3","v":3714.7550000000001},3035.2437500000001,0,0,0]
[76,null,{"$f":"C1196*$K$3","v":3714.7550000000001},3035.2437500000001,0,0,0]
[77,null,{"$f":"C1197*$K$3","v":3714.7550000000001},3035.2437500000001,0,0,0]
[78,null,{"$f":"C1198*$K$3","v":3714.7550000000001},3035.2437500000001,0,0,0]
[79,null,{"$f":"C1199*$K$3","v":3714.7550000000001},3035.2437500000001,0,0,0]
[80,null,{"$f":"C1200*$K$3","v":3714.7550000000001},3035.2437500000001,0,0,0]
[81,null,{"$f":"C1201*$K$3","v":3714.7550000000001},3035.2437500000001,0,0,0]
[82,null,{"$f":"C1202*$K$3","v":3714.7550000000001},3035.2437500000001,0,0,0]
[83,null,{"$f":"C1203*$K$3","v":3714.7550000000001},3035.2437500000001,{"$f":"E1203*K$3","v":0},{"$f":"F1203*K$3","v":0},0]
[84,"o más",{"$f":"C1204*$K$3","v":3714.7550000000001},3035.2437500000001,0,0,0]
[1,"Hijo",{"$f":"C1205*$K$3","v":190.27250000000001},149.36625000000001,0,0,0]
[2,"Hijos",{"$f":"C1206*$K$3","v":323.04250000000002},253.61875000000003,0,0,0]
[3,"Hijos o más",{"$f":"C1207*$K$3","v":455.34500000000003},357.87125000000003,0,0,0]
[]
["BUPA GLOBAL MM"]
["TARIFAS SEMESTRAL"]
[]
["EDAD",null,10000,20000]
[18,null,{"$f":"C1138*$K$4","v":812.702},{"$f":"D1138*$K$4","v":638.35850000000005},0,0,0]
[19,null,{"$f":"C1139*$K$4","v":822.61299999999994},643.7645,0,0,0]
[20,null,{"$f":"C1140*$K$4","v":834.32600000000002},650.52199999999993,0,0,0]
[21,null,{"$f":"C1141*$K$4","v":844.6875},657.73,0,0,0]
[22,null,{"$f":"C1142*$K$4","v":855.95},664.93799999999999,0,0,0]
[23,null,{"$f":"C1143*$K$4","v":869.0145},672.59649999999999,0,0,0]
[24,null,{"$f":"C1144*$K$4","v":880.27699999999993},681.15600000000006,0,0,0]
[25,null,{"$f":"C1145*$K$4","v":891.99},689.71550000000002,0,0,0]
[26,null,{"$f":"C1146*$K$4","v":910.91100000000006},701.4285000000001,0,0,0]
[27,null,{"$f":"C1147*$K$4","v":929.38150000000007},713.59199999999998,0,0,0]
[28,null,{"$f":"C1148*$K$4","v":949.20350000000008},727.5575,0,0,0]
[29,null,{"$f":"C1149*$K$4","v":969.02549999999997},741.52300000000002,0,0,0]
[30,null,{"$f":"C1150*$K$4","v":990.64949999999999},756.3895,0,0,0]
[31,null,{"$f":"C1151*$K$4","v":1012.2735000000001},771.25600000000009,0,0,0]
[32,null,{"$f":"C1152*$K$4","v":1033.8975},787.47400000000005,0,0,0]
[33,null,{"$f":"C1153*$K$4","v":1056.873},804.59299999999996,0,0,0]
[34,null,{"$f":"C1154*$K$4","v":1080.299},821.26150000000007,0,0,0]
[35,null,{"$f":"C1155*$K$4","v":1105.9775},839.73199999999997,0,0,0]
[36,null,{"$f":"C1156*$K$4","v":1130.7550000000001},858.20249999999999,0,0,0]
[37,null,{"$f":"C1157*$K$4","v":1155.9829999999999},877.12350000000004,0,0,0]
[38,null,{"$f":"C1158*$K$4","v":1183.0129999999999},897.39600000000007,0,0,0]
[39,null,{"$f":"C1159*$K$4","v":1210.0430000000001},917.66850000000011,0,0,0]
[40,null,{"$f":"C1160*$K$4","v":1237.9739999999999},937.94100000000003,0,0,0]
[41,null,{"$f":"C1161*$K$4","v":1266.806},959.56500000000005,0,0,0]
[42,null,{"$f":"C1162*$K$4","v":1296.0885000000001},982.9910000000001,0,0,0]
[43,null,{"$f":"C1163*$K$4","v":1326.7225000000001},1005.9665,0,0,0]
[44,null,{"$f":"C1164*$K$4","v":1357.807},1028.942,0,0,0]
[45,null,{"$f":"C1165*$K$4","v":1389.3420000000001},1053.7194999999999,0,0,0]
[46,null,{"$f":"C1166*$K$4","v":1421.3275000000001},1078.4970000000001,0,0,0]
[47,null,{"$f":"C1167*$K$4","v":1454.2139999999999},1103.7250000000001,0,0,0]
[48,null,{"$f":"C1168*$K$4","v":1488.4520000000002},1130.7550000000001,0,0,0]
[49,null,{"$f":"C1169*$K$4","v":1523.1405},1157.3345000000002,0,0,0]
[50,null,{"$f":"C1170*$K$4","v":1558.2795000000001},1184.8150000000001,0,0,0]
[51,null,{"$f":"C1171*$K$4","v":1594.3195000000001},1211.845,0,0,0]
[52,null,{"$f":"C1172*$K$4","v":1630.3595},1240.6770000000001,0,0,0]
[53,null,{"$f":"C1173*$K$4","v":1668.2014999999999},1270.4100000000001,0,0,0]
[54,null,{"$f":"C1174*$K$4","v":1706.0435},1300.5934999999999,0,0,0]
[55,null,{"$f":"C1175*$K$4","v":1743.8855000000001},1331.2275,0,0,0]
[56,null,{"$f":"C1176*$K$4","v":1783.98},1362.7625,0,0,0]
[57,null,{"$f":"C1177*$K$4","v":1824.9755},1394.748,0,0,0]
[58,null,{"$f":"C1178*$K$4","v":1864.6195000000002},1426.7335,0,0,0]
[59,null,{"$f":"C1179*$K$4","v":1906.5160000000001},1460.0705,0,0,0]
[60,null,{"$f":"C1180*$K$4","v":1949.7639999999999},1493.8579999999999,0,0,0]
[61,null,{"$f":"C1181*$K$4","v":2171.4100000000003},1672.2560000000001,0,0,0]
[62,null,{"$f":"C1182*$K$4","v":2411.5265000000004},1867.7730000000001,0,0,0]
[63,null,{"$f":"C1183*$K$4","v":2669.663},2077.7060000000001,0,0,0]
[64,null,{"$f":"C1184*$K$4","v":2945.3690000000001},2304.3074999999999,0,0,0]
[65,null,{"$f":"C1185*$K$4","v":3239.0950000000003},2546.6765,0,0,0]
[66,null,{"$f":"C1186*$K$4","v":3550.8409999999999},2806.1644999999999,0,0,0]
[67,null,{"$f":"C1187*$K$4","v":3881.5079999999998},3080.5190000000002,0,0,0]
[68,null,{"$f":"C1188*$K$4","v":4227.9425000000001},3370.6410000000001,0,0,0]
[69,null,{"$f":"C1189*$K$4","v":4592.8474999999999},3676.0800000000004,0,0,0]
[70,null,{"$f":"C1190*$K$4","v":4976.6734999999999},3999.0885000000003,0,0,0]
[71,null,{"$f":"C1191*$K$4","v":5377.1680000000006},4336.9634999999998,0,0,0]
[72,null,{"$f":"C1192*$K$4","v":5796.5834999999997},4690.6059999999998,0,0,0]
[73,null,{"$f":"C1193*$K$4","v":6232.6675000000005},5061.8180000000002,0,0,0]
[74,null,{"$f":"C1194*$K$4","v":6687.2219999999998},5446.9955000000009,0,0,0]
[75,null,{"$f":"C1195*$K$4","v":7159.3459999999995},5849.7425000000003,0,0,0]
[76,null,{"$f":"C1196*$K$4","v":7159.3459999999995},5849.7425000000003,0,0,0]
[77,null,{"$f":"C1197*$K$4","v":7159.3459999999995},5849.7425000000003,0,0,0]
[78,null,{"$f":"C1198*$K$4","v":7159.3459999999995},5849.7425000000003,0,0,0]
[79,null,{"$f":"C1199*$K$4","v":7159.3459999999995},5849.7425000000003,0,0,0]
[80,null,{"$f":"C1200*$K$4","v":7159.3459999999995},5849.7425000000003,0,0,0]
[81,null,{"$f":"C1201*$K$4","v":7159.3459999999995},5849.7425000000003,0,0,0]
[82,null,{"$f":"C1202*$K$4","v":7159.3459999999995},5849.7425000000003,0,0,0]
[83,null,{"$f":"C1203*$K$4","v":7159.3459999999995},5849.7425000000003,0,0,0]
[84,"o más",{"$f":"C1204*$K$4","v":7159.3459999999995},5849.7425000000003,0,0,0]
[1,"Hijo",{"$f":"C1205*$K$4","v":366.70699999999999},287.86950000000002,0,0,0]
[2,"Hijos",{"$f":"C1206*$K$4","v":622.59100000000001},488.79250000000002,0,0,0]
[3,"Hijos o más",{"$f":"C1207*$K$4","v":877.57400000000007},689.71550000000002,0,0,0]
[]
[]
[]
["BUPA GLOBAL ULTIMATE"]
["TARIFAS SEMESTRALES"]
[]
["EDAD",null,0,1000,2000]
[18,null,{"$f":"C912*$K$4","v":7365.6750000000002},{"$f":"D912*$K$4","v":4752.7750000000005},3982.8705,0,0]
[19,null,{"$f":"C913*$K$4","v":7462.5325000000003},4815.3945000000003,4029.7225000000003,0,0]
[20,null,{"$f":"C914*$K$4","v":7562.5434999999998},4878.915,4080.6290000000004,0,0]
[21,null,{"$f":"C915*$K$4","v":7665.2575000000006},4946.0394999999999,4132.8869999999997,0,0]
[22,null,{"$f":"C916*$K$4","v":7771.5755000000008},5014.5155000000004,4186.0460000000003,0,0]
[23,null,{"$f":"C917*$K$4","v":7881.0470000000005},5084.3430000000008,4241.4575000000004,0,0]
[24,null,{"$f":"C918*$K$4","v":7993.6720000000005},5157.7745000000004,4299.5720000000001,0,0]
[25,null,{"$f":"C919*$K$4","v":8109.4505000000008},5232.107,4357.6864999999998,0,0]
[26,null,{"$f":"C920*$K$4","v":8277.0365000000002},5341.1280000000006,4443.2815000000001,0,0]
[27,null,{"$f":"C921*$K$4","v":8451.380000000001},5452.8519999999999,4532.4805000000006,0,0]
[28,null,{"$f":"C922*$K$4","v":8631.58},5569.982,4624.8330000000005,0,0]
[29,null,{"$f":"C923*$K$4","v":8818.0869999999995},5688.9139999999998,4721.6905000000006,0,0]
[30,null,{"$f":"C924*$K$4","v":9010},5812.8014999999996,4822.152,0,0]
[31,null,{"$f":"C925*$K$4","v":9209.121000000001},5941.6445000000003,4924.4155000000001,0,0]
[32,null,{"$f":"C926*$K$4","v":9414.5490000000009},6073.6409999999996,5031.6345000000001,0,0]
[33,null,{"$f":"C927*$K$4","v":9626.7344999999987},6210.1424999999999,5141.5564999999997,0,0]
[34,null,{"$f":"C928*$K$4","v":9843.4250000000011},6351.1490000000003,5256.4340000000002,0,0]
[35,null,{"$f":"C929*$K$4","v":10068.224499999998},6495.3090000000002,5373.5640000000003,0,0]
[36,null,{"$f":"C930*$K$4","v":10297.529},6643.9740000000002,5494.7484999999997,0,0]
[37,null,{"$f":"C931*$K$4","v":10534.041499999999},6796.6934999999994,5619.0865000000003,0,0]
[38,null,{"$f":"C932*$K$4","v":10776.861000000001},6953.4675000000007,5746.5780000000004,0,0]
[39,null,{"$f":"C933*$K$4","v":11025.987500000001},7114.2959999999994,5878.1239999999998,0,0]
[40,null,{"$f":"C934*$K$4","v":11281.871499999999},7279.1790000000001,6013.7245000000003,0,0]
[41,null,{"$f":"C935*$K$4","v":11544.0625},7447.6660000000002,6152.4785000000002,0,0]
[42,null,{"$f":"C936*$K$4","v":11811.209000000001},7621.1084999999994,6293.4850000000006,0,0]
[43,null,{"$f":"C937*$K$4","v":12084.6625},7797.2539999999999,6440.3480000000009,0,0]
[44,null,{"$f":"C938*$K$4","v":12366.225},7978.3550000000005,6589.4634999999998,0,0]
[45,null,{"$f":"C939*$K$4","v":12652.292500000001},8163.06,6742.6334999999999,0,0]
[46,null,{"$f":"C940*$K$4","v":12945.1175},8352.27,6898.0559999999996,0,0]
[47,null,{"$f":"C941*$K$4","v":13243.799000000001},8545.0840000000007,7057.9834999999994,0,0]
[48,null,{"$f":"C942*$K$4","v":13549.6885},8741.9525000000012,7221.9655000000002,0,0]
[49,null,{"$f":"C943*$K$4","v":13861.434499999999},8942.4250000000011,7388.6505000000006,0,0]
[50,null,{"$f":"C944*$K$4","v":14179.938},9147.8529999999992,7559.8405000000002,0,0]
[51,null,{"$f":"C945*$K$4","v":14503.8475},9356.8850000000002,7733.2830000000004,0,0]
[52,null,{"$f":"C946*$K$4","v":14834.064},9570.8725000000013,7910.3294999999998,0,0]
[53,null,{"$f":"C947*$K$4","v":15171.939},9788.0135000000009,8091.8809999999994,0,0]
[54,null,{"$f":"C948*$K$4","v":15514.7695},10010.11,8276.1355000000003,0,0]
[55,null,{"$f":"C949*$K$4","v":15864.3575},10234.9095,8464.8950000000004,0,0]
[56,null,{"$f":"C950*$K$4","v":16219.351500000001},10464.214,8656.3575000000001,0,0]
[57,null,{"$f":"C951*$K$4","v":16582.004000000001},10698.023500000001,8850.9735000000001,0,0]
[58,null,{"$f":"C952*$K$4","v":16949.612000000001},10935.887500000001,9049.6440000000002,0,0]
[59,null,{"$f":"C953*$K$4","v":17324.428},11176.4545,9252.8194999999996,0,0]
[60,null,{"$f":"C954*$K$4","v":17704.650000000001},11422.878000000001,9457.7969999999987,0,0]
[61,null,{"$f":"C955*$K$4","v":19703.067999999999},12710.8575,10540.3485,0,0]
[62,null,{"$f":"C956*$K$4","v":21856.0075},14101.551000000001,11710.747500000001,0,0]
[63,null,{"$f":"C957*$K$4","v":24167.523000000001},15591.805,12968.994000000001,0,0]
[64,null,{"$f":"C958*$K$4","v":26634.911499999998},17184.773000000001,14316.4395,0,0]
[65,null,{"$f":"C959*$K$4","v":29260.425500000001},18876.850999999999,15751.7325,0,0]
[66,null,{"$f":"C960*$K$4","v":32041.8125},20672.543999999998,17275.774000000001,0,0]
[67,null,{"$f":"C961*$K$4","v":34979.072500000002},22567.797500000001,18887.212500000001,0,0]
[68,null,{"$f":"C962*$K$4","v":38074.0075},24563.963,20587.850000000002,0,0]
[69,null,{"$f":"C963*$K$4","v":41324.815499999997},26661.040499999999,22376.785500000002,0,0]
[70,null,{"$f":"C964*$K$4","v":44732.847999999998},28859.480500000001,24254.019,0,0]
[71,null,{"$f":"C965*$K$4","v":48298.105000000003},31160.634500000004,26219.100000000002,0,0]
[72,null,{"$f":"C966*$K$4","v":52020.135999999999},33561.799500000001,28272.929500000002,0,0]
[73,null,{"$f":"C967*$K$4","v":55897.589500000002},36063.876500000006,30415.958000000002,0,0]
[74,null,{"$f":"C968*$K$4","v":59932.718000000001},38666.8655,32646.3835,0,0]
[75,null,{"$f":"C969*$K$4","v":64124.620499999997},41371.216999999997,34965.106999999996,0,0]
[76,null,{"$f":"C970*$K$4","v":64124.620499999997},41371.216999999997,34965.106999999996,0,0]
[77,null,{"$f":"C971*$K$4","v":64124.620499999997},41371.216999999997,34965.106999999996,0,0]
[78,null,{"$f":"C972*$K$4","v":64124.620499999997},41371.216999999997,34965.106999999996,0,0]
[79,null,{"$f":"C973*$K$4","v":64124.620499999997},41371.216999999997,34965.106999999996,0,0]
[80,null,{"$f":"C974*$K$4","v":64124.620499999997},41371.216999999997,34965.106999999996,0,0]
[81,null,{"$f":"C975*$K$4","v":64124.620499999997},41371.216999999997,34965.106999999996,0,0]
[82,null,{"$f":"C976*$K$4","v":64124.620499999997},41371.216999999997,34965.106999999996,0,0]
[83,null,{"$f":"C977*$K$4","v":64124.620499999997},41371.216999999997,34965.106999999996,0,0]
[84,"o más",{"$f":"C978*$K$4","v":64124.620499999997},41371.216999999997,34965.106999999996,0,0]
[1,"Hijo",{"$f":"C979*$K$4","v":3314.3285000000001},2138.9740000000002,1792.5395000000001,0,0]
[2,"Hijos",{"$f":"C980*$K$4","v":5635.7550000000001},3635.9854999999998,3046.2809999999999,0,0]
[3,"Hijos o más",{"$f":"C981*$K$4","v":7954.4785000000002},5132.9970000000003,4300.9234999999999,0,0]