{"text_format":"1","workbook":"xlsx","n_sheets":8,"sheets":["INGRESO DE DATOS","Global Ultimate","Global Elite","Global Premier","Global Select","Global Major Medical","Resumen tarifas","Tablas"],"not_rendered":{"charts":0,"images":19,"macros":1,"external_links":0,"defined_names":7,"comments":1,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"INGRESO DE DATOS","index":0,"n_rows":50,"n_cols":9,"rows_kept":50,"cut":false,"hidden":false,"merged":[[17,0,17,9],[47,3,47,4],[47,6,47,7],[24,5,24,6],[20,1,20,2],[22,1,22,2],[20,3,20,7],[22,5,22,6],[24,1,24,2]]}
[]
[null,null,null,null,null,null,null," "," "]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null," "," "]
[]
[]
[]
[]
[]
[]
[]
[" Tarifas efectivas a partir del 1ro de enero de 2021 — Para renovaciones de pólizas emitidas antes del 1 de abril de 2018"]
["1.   LLENE LA INFORMACIÓN DEL ASEGURADO PROPUESTO:"]
[]
[null,"Nombre del Asegurado Titular",null,"NOMBRE COMPLETO"]
[]
[null,"Número de adultos en la póliza",null,1,null,"Número de niños en la póliza",null,0]
[]
[null,"Edad del Asegurado Titular",null,35,null,"Edad del/la cónyuge ",null,46]
[]
[null,null,null,null,null,null,"Variante con coaseguro fuera del país de residencia",true]
[]
["2.   SELECCIONE EL PRODUCTO PARA VER LA COTIZACIÓN CORRESPONDIENTE: "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,1,null,1]

{"sheet":"Global Ultimate","index":1,"n_rows":84,"n_cols":10,"rows_kept":84,"cut":false,"hidden":false,"merged":[[48,0,49,0],[48,1,49,1],[56,4,56,5],[62,4,62,5],[24,0,24,1],[24,3,24,4],[24,5,24,8],[26,3,26,4],[28,3,28,4],[30,3,31,4],[80,4,80,5],[83,4,85,7],[82,4,82,7],[68,4,68,5],[44,4,44,5],[63,4,63,5],[81,4,81,7],[74,4,74,5],[75,4,75,5]]}
[]
[]
[null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["GLOBAL ULTIMATE HEALTH PLAN",null,null,"Nombre del Asegurado Titular",null,{"$f":"+'INGRESO DE DATOS'!$D$21","v":"NOMBRE COMPLETO"}]
[]
[null,null,null,"Número de adultos en la póliza",null,{"$f":"+'INGRESO DE DATOS'!$D$23","v":1},null,"Edad del Asegurado Titular",{"$f":"+'INGRESO DE DATOS'!$D$25","v":35}]
[]
[null,null,null,"Número de niños en la póliza",null,{"$f":"+'INGRESO DE DATOS'!$H$23","v":0},null,"Edad del/la conyuge",{"$f":"+'INGRESO DE DATOS'!$H$25","v":46}]
[null,null,null,null,null,null,null," "," "]
[null,null,null,"Número de niños menores de 16 años",null,{"$f":"+'INGRESO DE DATOS'!$B$50","v":1},"Fecha de la cotización:",{"$f":"NOW()","v":"2021-11-08T11:55:45.700"}]
[null,null,null,null,null,null," ",false,null," "]
[null,null,null,null,"Deducibles",null,"PLAN 1","PLAN 2"]
[null,null,null,null,"En el país de residencia",null,0,1000]
[null,null,null,null,"Fuera del país de residencia",null,0,1000]
[]
[null,null,null,null,"Tarifas anuales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"(VLOOKUP($I$27,Tablas!$A$905:$G$971,3,TRUE))*0.9","v":19322.100000000002},{"$f":"(VLOOKUP($I$27,Tablas!$A$905:$G$971,4,TRUE))*0.9","v":12466.800000000001}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"(IF($F$27=1,0,(VLOOKUP($I$29,Tablas!$A$905:$G$971,3,TRUE))))*0.9","v":0},{"$f":"(IF($F$27=1,0,(VLOOKUP($I$29,Tablas!$A$905:$G$971,4,TRUE))))*0.9","v":0}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"(IF($F$27=1,\n(IF($F$29=0, 0,\n (IF($F$31>$F$29, (VLOOKUP($F$29,Tablas!$A$972:$G$974,3,TRUE)),\n(IF($F$29>4,(IF($F$31=0, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(IF($F$31=1, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(IF($F$31=2, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)))))))),\n(IF($F$29=4,(IF(4-$F$31=0,(VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(4-$F$31=1,(VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(4-$F$31=2, (VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)))))))),\n(IF($F$29=3,(IF(3-$F$31=0,(VLOOKUP(1,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(3-$F$31=1,(VLOOKUP(1,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(3-$F$31=2, (VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)))))))),\n\n(IF($F$29=2,(IF(2-$F$31=0, 0,\n(IF(2-$F$31=1,(VLOOKUP(1,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(2-$F$31=2, (VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)),\n         0)))))),\n(IF($F$29=1,(IF(1-$F$31=0, 0,\n(IF(1-$F$31=1,(VLOOKUP(1,Tablas!$A$972:$G$974,3,TRUE)),0)))),0)))))))))))))),\n(IF($F$29=0, 0,\n (IF($F$31>$F$29, (VLOOKUP($F$29,Tablas!$A$972:$G$974,3,TRUE)),\n(IF($F$29=4,(IF(4-$F$31=0, 0,\n(IF(4-$F$31=1, (VLOOKUP(1,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(4-$F$31=2, (VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(4-$F$31=3, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(4-$F$31=4, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n0)))))))))),\n(IF($F$29=5,(IF(5-$F$31=0, (VLOOKUP(1,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(5-$F$31=1, (VLOOKUP(1,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(5-$F$31=2, (VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(5-$F$31=3, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(5-$F$31=4, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)))))))))))),\n(IF($F$29=6,(IF(6-$F$31=0, (VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(6-$F$31=1, (VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(6-$F$31=2, (VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(6-$F$31=3, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(6-$F$31=4, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)))))))))))),\n(IF($F$29>6,(IF(7-$F$31=0, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(7-$F$31=1, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(7-$F$31=2, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(7-$F$31=3, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(7-$F$31=4, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)))))))))))),\n\n(IF($F$29=3,(IF(3-$F$31=0,0,\n(IF(3-$F$31=1,(VLOOKUP(1,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(3-$F$31=2, (VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)))))))),\n\n(IF($F$29=2,(IF(2-$F$31=0, 0,\n(IF(2-$F$31=1,(VLOOKUP(1,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(2-$F$31=2, (VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)),\n         0)))))),\n(IF($F$29=1,(IF(1-$F$31=0, 0,\n(IF(1-$F$31=1,(VLOOKUP(1,Tablas!$A$972:$G$974,3,TRUE)),0)))),0))))))))))))))))))))*0.9","v":0},{"$f":"(IF($F$27=1,\n(IF($F$29=0, 0,\n (IF($F$31>$F$29, (VLOOKUP($F$29,Tablas!$A$972:$G$974,4,TRUE)),\n(IF($F$29>4,(IF($F$31=0, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(IF($F$31=1, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(IF($F$31=2, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)))))))),\n(IF($F$29=4,(IF(4-$F$31=0,(VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(4-$F$31=1,(VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(4-$F$31=2, (VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)))))))),\n(IF($F$29=3,(IF(3-$F$31=0,(VLOOKUP(1,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(3-$F$31=1,(VLOOKUP(1,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(3-$F$31=2, (VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)))))))),\n\n(IF($F$29=2,(IF(2-$F$31=0, 0,\n(IF(2-$F$31=1,(VLOOKUP(1,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(2-$F$31=2, (VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE)),\n         0)))))),\n(IF($F$29=1,(IF(1-$F$31=0, 0,\n(IF(1-$F$31=1,(VLOOKUP(1,Tablas!$A$972:$G$974,4,TRUE)),0)))),0)))))))))))))),\n(IF($F$29=0, 0,\n (IF($F$31>$F$29, (VLOOKUP($F$29,Tablas!$A$972:$G$974,4,TRUE)),\n(IF($F$29=4,(IF(4-$F$31=0, 0,\n(IF(4-$F$31=1, (VLOOKUP(1,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(4-$F$31=2, (VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(4-$F$31=3, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(4-$F$31=4, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n0)))))))))),\n(IF($F$29=5,(IF(5-$F$31=0, (VLOOKUP(1,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(5-$F$31=1, (VLOOKUP(1,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(5-$F$31=2, (VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(5-$F$31=3, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(5-$F$31=4, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)))))))))))),\n(IF($F$29=6,(IF(6-$F$31=0, (VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(6-$F$31=1, (VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(6-$F$31=2, (VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(6-$F$31=3, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(6-$F$31=4, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)))))))))))),\n(IF($F$29>6,(IF(7-$F$31=0, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(7-$F$31=1, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(7-$F$31=2, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(7-$F$31=3, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(7-$F$31=4, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)))))))))))),\n\n(IF($F$29=3,(IF(3-$F$31=0,0,\n(IF(3-$F$31=1,(VLOOKUP(1,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(3-$F$31=2, (VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)))))))),\n\n(IF($F$29=2,(IF(2-$F$31=0, 0,\n(IF(2-$F$31=1,(VLOOKUP(1,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(2-$F$31=2, (VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE)),\n         0)))))),\n(IF($F$29=1,(IF(1-$F$31=0, 0,\n(IF(1-$F$31=1,(VLOOKUP(1,Tablas!$A$972:$G$974,4,TRUE)),0)))),0))))))))))))))))))))*0.9","v":0}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G38:G40)","v":19322.100000000002},{"$f":"SUM(H38:H40)","v":12466.800000000001}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G42+G41)*0%","v":0},{"$f":"(H42+H41)*0%","v":0}]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"SUM(G41:G43)","v":19397.100000000002},{"$f":"SUM(H41:H43)","v":12541.800000000001}]
[null,null,null,null,"Ahorros en tarifas de prima para niños",null,{"$f":"IF($F$27=1,IF($F$29=0,0,IF($F$31=0,0,IF($F$31=1,(VLOOKUP(1,Tablas!$A$972:$G$974,3,TRUE)),(VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE))))),\nIF($F$29=0,0,IF($F$31=0,0,IF($F$31=1,(VLOOKUP(1,Tablas!$A$972:$G$974,3,TRUE)),IF($F$31=2,(VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)), (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)))))))","v":0},{"$f":"IF($F$27=1,IF($F$29=0,0,IF($F$31=0,0,IF($F$31=1,(VLOOKUP(1,Tablas!$A$972:$G$974,4,TRUE)),(VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE))))),\nIF($F$29=0,0,IF($F$31=0,0,IF($F$31=1,(VLOOKUP(1,Tablas!$A$972:$G$974,4,TRUE)),IF($F$31=2,(VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE)), (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)))))))","v":0}]
[]
[null,null,null,null,"Tarifas semi anuales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$27,Tablas!$A$1428:$G$1494,3,TRUE)","v":10734.5},{"$f":"VLOOKUP($I$27,Tablas!$A$1428:$G$1494,4,TRUE)","v":6926}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$27=1,0,(VLOOKUP($I$29,Tablas!$A$1428:$G$1494,3,TRUE)))","v":0},{"$f":"IF($F$27=1,0,(VLOOKUP($I$29,Tablas!$A$1428:$G$1494,4,TRUE)))","v":0}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$27=1,\n(IF($F$29=0, 0,\n (IF($F$31>$F$29, (VLOOKUP($F$29,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF($F$29>4,(IF($F$31=0, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF($F$31=1, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF($F$31=2, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)))))))),\n(IF($F$29=4,(IF(4-$F$31=0,(VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(4-$F$31=1,(VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(4-$F$31=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)))))))),\n(IF($F$29=3,(IF(3-$F$31=0,(VLOOKUP(1,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(3-$F$31=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(3-$F$31=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)))))))),\n\n(IF($F$29=2,(IF(2-$F$31=0, 0,\n(IF(2-$F$31=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(2-$F$31=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)),\n         0)))))),\n(IF($F$29=1,(IF(1-$F$31=0, 0,\n(IF(1-$F$31=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,3,TRUE)),0)))),0)))))))))))))),\n(IF($F$29=0, 0,\n (IF($F$31>$F$29, (VLOOKUP($F$29,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF($F$29=4,(IF(4-$F$31=0, 0,\n(IF(4-$F$31=1, (VLOOKUP(1,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(4-$F$31=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(4-$F$31=3, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(4-$F$31=4, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n0)))))))))),\n(IF($F$29=5,(IF(5-$F$31=0, (VLOOKUP(1,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(5-$F$31=1, (VLOOKUP(1,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(5-$F$31=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(5-$F$31=3, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(5-$F$31=4, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)))))))))))),\n(IF($F$29=6,(IF(6-$F$31=0, (VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(6-$F$31=1, (VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(6-$F$31=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(6-$F$31=3, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(6-$F$31=4, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)))))))))))),\n(IF($F$29>6,(IF(7-$F$31=0, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(7-$F$31=1, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(7-$F$31=2, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(7-$F$31=3, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(7-$F$31=4, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)))))))))))),\n\n(IF($F$29=3,(IF(3-$F$31=0,0,\n(IF(3-$F$31=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(3-$F$31=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)))))))),\n\n(IF($F$29=2,(IF(2-$F$31=0, 0,\n(IF(2-$F$31=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(2-$F$31=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)),\n         0)))))),\n(IF($F$29=1,(IF(1-$F$31=0, 0,\n(IF(1-$F$31=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,3,TRUE)),0)))),0)))))))))))))))))))","v":0},{"$f":"IF($F$27=1,\n(IF($F$29=0, 0,\n (IF($F$31>$F$29, (VLOOKUP($F$29,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF($F$29>4,(IF($F$31=0, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF($F$31=1, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF($F$31=2, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)))))))),\n(IF($F$29=4,(IF(4-$F$31=0,(VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(4-$F$31=1,(VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(4-$F$31=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)))))))),\n(IF($F$29=3,(IF(3-$F$31=0,(VLOOKUP(1,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(3-$F$31=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(3-$F$31=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)))))))),\n\n(IF($F$29=2,(IF(2-$F$31=0, 0,\n(IF(2-$F$31=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(2-$F$31=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE)),\n         0)))))),\n(IF($F$29=1,(IF(1-$F$31=0, 0,\n(IF(1-$F$31=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,4,TRUE)),0)))),0)))))))))))))),\n(IF($F$29=0, 0,\n (IF($F$31>$F$29, (VLOOKUP($F$29,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF($F$29=4,(IF(4-$F$31=0, 0,\n(IF(4-$F$31=1, (VLOOKUP(1,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(4-$F$31=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(4-$F$31=3, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(4-$F$31=4, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n0)))))))))),\n(IF($F$29=5,(IF(5-$F$31=0, (VLOOKUP(1,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(5-$F$31=1, (VLOOKUP(1,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(5-$F$31=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(5-$F$31=3, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(5-$F$31=4, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)))))))))))),\n(IF($F$29=6,(IF(6-$F$31=0, (VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(6-$F$31=1, (VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(6-$F$31=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(6-$F$31=3, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(6-$F$31=4, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)))))))))))),\n(IF($F$29>6,(IF(7-$F$31=0, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(7-$F$31=1, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(7-$F$31=2, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(7-$F$31=3, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(7-$F$31=4, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)))))))))))),\n\n(IF($F$29=3,(IF(3-$F$31=0,0,\n(IF(3-$F$31=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(3-$F$31=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)))))))),\n\n(IF($F$29=2,(IF(2-$F$31=0, 0,\n(IF(2-$F$31=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(2-$F$31=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE)),\n         0)))))),\n(IF($F$29=1,(IF(1-$F$31=0, 0,\n(IF(1-$F$31=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,4,TRUE)),0)))),0)))))))))))))))))))","v":0}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G48:G50)","v":10734.5},{"$f":"SUM(H48:H50)","v":6926}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G51+G52)*0%","v":0},{"$f":"(H51+H52)*0%","v":0}]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G51:G53)","v":10809.5},{"$f":"SUM(H51:H53)","v":7001}]
[null,null,null,null,"Costo de segunda cuota",null,{"$f":"G51+G53","v":10734.5},{"$f":"H51+H53","v":6926}]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G54+G55","v":21544},{"$f":"H54+H55","v":13927}]
[null,null,null,null,"Ahorros en tarifas de prima para niños",null,{"$f":"IF($F$27=1,IF($F$29=0,0,IF($F$31=0,0,IF($F$31=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,3,TRUE)),(VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE))))),\nIF($F$29=0,0,IF($F$31=0,0,IF($F$31=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,3,TRUE)),IF($F$31=2,(VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)), (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)))))))","v":0},{"$f":"IF($F$27=1,IF($F$29=0,0,IF($F$31=0,0,IF($F$31=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,4,TRUE)),(VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE))))),\nIF($F$29=0,0,IF($F$31=0,0,IF($F$31=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,4,TRUE)),IF($F$31=2,(VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE)), (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)))))))","v":0}]
[]
[null,null,null,null,"Tarifas trimestrales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$27,Tablas!$A$1054:$G$1120,3,TRUE)","v":5367.25},{"$f":"VLOOKUP($I$27,Tablas!$A$1054:$G$1120,4,TRUE)","v":3463}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$27=1,0,(VLOOKUP($I$29,Tablas!$A$1054:$G$1120,3,TRUE)))","v":0},{"$f":"IF($F$27=1,0,(VLOOKUP($I$29,Tablas!$A$1054:$G$1120,4,TRUE)))","v":0}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$27=1,\n(IF($F$29=0, 0,\n (IF($F$31>$F$29, (VLOOKUP($F$29,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF($F$29>4,(IF($F$31=0, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF($F$31=1, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF($F$31=2, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)))))))),\n(IF($F$29=4,(IF(4-$F$31=0,(VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(4-$F$31=1,(VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(4-$F$31=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)))))))),\n(IF($F$29=3,(IF(3-$F$31=0,(VLOOKUP(1,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(3-$F$31=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(3-$F$31=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)))))))),\n\n(IF($F$29=2,(IF(2-$F$31=0, 0,\n(IF(2-$F$31=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(2-$F$31=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)),\n         0)))))),\n(IF($F$29=1,(IF(1-$F$31=0, 0,\n(IF(1-$F$31=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,3,TRUE)),0)))),0)))))))))))))),\n(IF($F$29=0, 0,\n (IF($F$31>$F$29, (VLOOKUP($F$29,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF($F$29=4,(IF(4-$F$31=0, 0,\n(IF(4-$F$31=1, (VLOOKUP(1,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(4-$F$31=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(4-$F$31=3, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(4-$F$31=4, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n0)))))))))),\n(IF($F$29=5,(IF(5-$F$31=0, (VLOOKUP(1,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(5-$F$31=1, (VLOOKUP(1,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(5-$F$31=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(5-$F$31=3, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(5-$F$31=4, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)))))))))))),\n(IF($F$29=6,(IF(6-$F$31=0, (VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(6-$F$31=1, (VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(6-$F$31=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(6-$F$31=3, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(6-$F$31=4, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)))))))))))),\n(IF($F$29>6,(IF(7-$F$31=0, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(7-$F$31=1, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(7-$F$31=2, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(7-$F$31=3, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(7-$F$31=4, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)))))))))))),\n\n(IF($F$29=3,(IF(3-$F$31=0,0,\n(IF(3-$F$31=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(3-$F$31=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)))))))),\n\n(IF($F$29=2,(IF(2-$F$31=0, 0,\n(IF(2-$F$31=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(2-$F$31=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)),\n         0)))))),\n(IF($F$29=1,(IF(1-$F$31=0, 0,\n(IF(1-$F$31=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,3,TRUE)),0)))),0)))))))))))))))))))","v":0},{"$f":"IF($F$27=1,\n(IF($F$29=0, 0,\n (IF($F$31>$F$29, (VLOOKUP($F$29,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF($F$29>4,(IF($F$31=0, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF($F$31=1, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF($F$31=2, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)))))))),\n(IF($F$29=4,(IF(4-$F$31=0,(VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(4-$F$31=1,(VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(4-$F$31=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)))))))),\n(IF($F$29=3,(IF(3-$F$31=0,(VLOOKUP(1,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(3-$F$31=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(3-$F$31=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)))))))),\n\n(IF($F$29=2,(IF(2-$F$31=0, 0,\n(IF(2-$F$31=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(2-$F$31=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE)),\n         0)))))),\n(IF($F$29=1,(IF(1-$F$31=0, 0,\n(IF(1-$F$31=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,4,TRUE)),0)))),0)))))))))))))),\n(IF($F$29=0, 0,\n (IF($F$31>$F$29, (VLOOKUP($F$29,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF($F$29=4,(IF(4-$F$31=0, 0,\n(IF(4-$F$31=1, (VLOOKUP(1,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(4-$F$31=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(4-$F$31=3, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(4-$F$31=4, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n0)))))))))),\n(IF($F$29=5,(IF(5-$F$31=0, (VLOOKUP(1,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(5-$F$31=1, (VLOOKUP(1,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(5-$F$31=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(5-$F$31=3, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(5-$F$31=4, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)))))))))))),\n(IF($F$29=6,(IF(6-$F$31=0, (VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(6-$F$31=1, (VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(6-$F$31=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(6-$F$31=3, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(6-$F$31=4, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)))))))))))),\n(IF($F$29>6,(IF(7-$F$31=0, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(7-$F$31=1, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(7-$F$31=2, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(7-$F$31=3, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(7-$F$31=4, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)))))))))))),\n\n(IF($F$29=3,(IF(3-$F$31=0,0,\n(IF(3-$F$31=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(3-$F$31=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)))))))),\n\n(IF($F$29=2,(IF(2-$F$31=0, 0,\n(IF(2-$F$31=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(2-$F$31=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE)),\n         0)))))),\n(IF($F$29=1,(IF(1-$F$31=0, 0,\n(IF(1-$F$31=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,4,TRUE)),0)))),0)))))))))))))))))))","v":0}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G60:G62)","v":5367.25},{"$f":"SUM(H60:H62)","v":3463}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G63+G64)*0%","v":0},{"$f":"(H63+H64)*0%","v":0}]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G63:G65)","v":5442.25},{"$f":"SUM(H63:H65)","v":3538}]
[null,null,null,null,"Costo de tarifa trimestral 2 a 4",null,{"$f":"G63+G65","v":5367.25},{"$f":"H63+H65","v":3463}]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G66+(G67*3)","v":21544},{"$f":"H66+(H67*3)","v":13927}]
[null,null,null,null,"Ahorros en tarifas de prima para niños",null,{"$f":"IF($F$27=1,IF($F$29=0,0,IF($F$31=0,0,IF($F$31=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,3,TRUE)),(VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE))))),\nIF($F$29=0,0,IF($F$31=0,0,IF($F$31=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,3,TRUE)),IF($F$31=2,(VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)), (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)))))))","v":0},{"$f":"IF($F$27=1,IF($F$29=0,0,IF($F$31=0,0,IF($F$31=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,4,TRUE)),(VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE))))),\nIF($F$29=0,0,IF($F$31=0,0,IF($F$31=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,4,TRUE)),IF($F$31=2,(VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE)), (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)))))))","v":0}]
[]
[null,null,null,null,"Tarifas mensuales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$27,Tablas!$A$979:$G$1045,3,TRUE)","v":2003.7733333333333},{"$f":"VLOOKUP($I$27,Tablas!$A$979:$G$1045,4,TRUE)","v":1292.8533333333335}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$27=1,0,(VLOOKUP($I$29,Tablas!$A$979:$G$1045,3,TRUE)))","v":0},{"$f":"IF($F$27=1,0,(VLOOKUP($I$29,Tablas!$A$979:$G$1045,4,TRUE)))","v":0}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$27=1,\n(IF($F$29=0, 0,\n (IF($F$31>$F$29, (VLOOKUP($F$29,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF($F$29>4,(IF($F$31=0, (VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF($F$31=1, (VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF($F$31=2, (VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)))))))),\n(IF($F$29=4,(IF(4-$F$31=0,(VLOOKUP(2,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(4-$F$31=1,(VLOOKUP(2,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(4-$F$31=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)))))))),\n(IF($F$29=3,(IF(3-$F$31=0,(VLOOKUP(1,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(3-$F$31=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(3-$F$31=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)))))))),\n\n(IF($F$29=2,(IF(2-$F$31=0, 0,\n(IF(2-$F$31=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(2-$F$31=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,3,TRUE)),\n         0)))))),\n(IF($F$29=1,(IF(1-$F$31=0, 0,\n(IF(1-$F$31=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,3,TRUE)),0)))),0)))))))))))))),\n(IF($F$29=0, 0,\n (IF($F$31>$F$29, (VLOOKUP($F$29,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF($F$29=4,(IF(4-$F$31=0, 0,\n(IF(4-$F$31=1, (VLOOKUP(1,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(4-$F$31=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(4-$F$31=3, (VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(4-$F$31=4, (VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)),\n0)))))))))),\n(IF($F$29=5,(IF(5-$F$31=0, (VLOOKUP(1,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(5-$F$31=1, (VLOOKUP(1,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(5-$F$31=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(5-$F$31=3, (VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(5-$F$31=4, (VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)))))))))))),\n(IF($F$29=6,(IF(6-$F$31=0, (VLOOKUP(2,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(6-$F$31=1, (VLOOKUP(2,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(6-$F$31=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(6-$F$31=3, (VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(6-$F$31=4, (VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)))))))))))),\n(IF($F$29>6,(IF(7-$F$31=0, (VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(7-$F$31=1, (VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(7-$F$31=2, (VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(7-$F$31=3, (VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(7-$F$31=4, (VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)))))))))))),\n\n(IF($F$29=3,(IF(3-$F$31=0,0,\n(IF(3-$F$31=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(3-$F$31=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)))))))),\n\n(IF($F$29=2,(IF(2-$F$31=0, 0,\n(IF(2-$F$31=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(2-$F$31=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,3,TRUE)),\n         0)))))),\n(IF($F$29=1,(IF(1-$F$31=0, 0,\n(IF(1-$F$31=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,3,TRUE)),0)))),0)))))))))))))))))))","v":0},{"$f":"IF($F$27=1,\n(IF($F$29=0, 0,\n (IF($F$31>$F$29, (VLOOKUP($F$29,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF($F$29>4,(IF($F$31=0, (VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF($F$31=1, (VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF($F$31=2, (VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)))))))),\n(IF($F$29=4,(IF(4-$F$31=0,(VLOOKUP(2,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(4-$F$31=1,(VLOOKUP(2,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(4-$F$31=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)))))))),\n(IF($F$29=3,(IF(3-$F$31=0,(VLOOKUP(1,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(3-$F$31=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(3-$F$31=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)))))))),\n\n(IF($F$29=2,(IF(2-$F$31=0, 0,\n(IF(2-$F$31=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(2-$F$31=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,4,TRUE)),\n         0)))))),\n(IF($F$29=1,(IF(1-$F$31=0, 0,\n(IF(1-$F$31=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,4,TRUE)),0)))),0)))))))))))))),\n(IF($F$29=0, 0,\n (IF($F$31>$F$29, (VLOOKUP($F$29,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF($F$29=4,(IF(4-$F$31=0, 0,\n(IF(4-$F$31=1, (VLOOKUP(1,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(4-$F$31=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(4-$F$31=3, (VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(4-$F$31=4, (VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)),\n0)))))))))),\n(IF($F$29=5,(IF(5-$F$31=0, (VLOOKUP(1,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(5-$F$31=1, (VLOOKUP(1,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(5-$F$31=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(5-$F$31=3, (VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(5-$F$31=4, (VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)))))))))))),\n(IF($F$29=6,(IF(6-$F$31=0, (VLOOKUP(2,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(6-$F$31=1, (VLOOKUP(2,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(6-$F$31=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(6-$F$31=3, (VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(6-$F$31=4, (VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)))))))))))),\n(IF($F$29>6,(IF(7-$F$31=0, (VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(7-$F$31=1, (VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(7-$F$31=2, (VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(7-$F$31=3, (VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(7-$F$31=4, (VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)))))))))))),\n\n(IF($F$29=3,(IF(3-$F$31=0,0,\n(IF(3-$F$31=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(3-$F$31=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)))))))),\n\n(IF($F$29=2,(IF(2-$F$31=0, 0,\n(IF(2-$F$31=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(2-$F$31=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,4,TRUE)),\n         0)))))),\n(IF($F$29=1,(IF(1-$F$31=0, 0,\n(IF(1-$F$31=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,4,TRUE)),0)))),0)))))))))))))))))))","v":0}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G72:G74)","v":2003.7733333333333},{"$f":"SUM(H72:H74)","v":1292.8533333333335}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G75+G76)*0%","v":0},{"$f":"(H75+H76)*0%","v":0}]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G75:G77)","v":2078.7733333333335},{"$f":"SUM(H75:H77)","v":1367.8533333333335}]
[null,null,null,null,"Costo de tarifa mensual 2 a 12",null,{"$f":"G75+G77","v":2003.7733333333333},{"$f":"H75+H77","v":1292.8533333333335}]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G78+(G79*11)","v":24120.280000000002},{"$f":"H78+(H79*11)","v":15589.240000000002}]
[null,null,null,null,"Ahorros en tarifas de prima para niños",null,{"$f":"IF($F$27=1,IF($F$29=0,0,IF($F$31=0,0,IF($F$31=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,3,TRUE)),(VLOOKUP(2,Tablas!$A$1046:$G$1048,3,TRUE))))),\nIF($F$29=0,0,IF($F$31=0,0,IF($F$31=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,3,TRUE)),IF($F$31=2,(VLOOKUP(2,Tablas!$A$1046:$G$1048,3,TRUE)), (VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)))))))","v":0},{"$f":"IF($F$27=1,IF($F$29=0,0,IF($F$31=0,0,IF($F$31=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,4,TRUE)),(VLOOKUP(2,Tablas!$A$1046:$G$1048,4,TRUE))))),\nIF($F$29=0,0,IF($F$31=0,0,IF($F$31=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,4,TRUE)),IF($F$31=2,(VLOOKUP(2,Tablas!$A$1046:$G$1048,4,TRUE)), (VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)))))))","v":0}]
[]
[null,null,null,null,"Tarifas en US $ -   Efectivas a partir del 1ro de enero de  2021"]
[null,null,null,null,"Este presupuesto solamente tiene carácter informativo y en ningún momento expresa compromiso legal para suministrarle cobertura de seguro. La emisión de una póliza de seguro Bupa está sujeta a todas las evaluaciones de riesgo por parte de Bupa y a la recepción de todos los pagos de prima requeridos."]

{"sheet":"Global Elite","index":2,"n_rows":97,"n_cols":11,"rows_kept":97,"cut":false,"hidden":false,"merged":[[96,4,97,10],[69,8,69,10],[94,4,94,10],[54,4,54,5],[67,4,67,5],[80,4,80,5],[73,4,73,5],[75,4,75,5],[95,4,95,10],[61,4,61,5],[74,4,74,5],[82,8,82,10],[86,4,86,5],[87,4,87,5],[88,4,88,5],[93,4,93,5],[45,8,45,10],[56,8,56,10],[33,5,33,10],[41,4,41,5],[39,3,40,4],[50,4,50,5],[62,1,63,1],[62,0,63,0],[37,3,37,4],[33,3,33,4],[35,3,35,4],[33,0,33,1]]}
[]
[]
[null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["GLOBAL ELITE HEALTH PLAN",null,null,"Nombre del Asegurado Titular",null,{"$f":"+'INGRESO DE DATOS'!$D$21","v":"NOMBRE COMPLETO"}]
[]
[null,null,null,"Número de adultos en la póliza",null,{"$f":"+'INGRESO DE DATOS'!$D$23","v":1},null,"Edad del Asegurado Titular",{"$f":"+'INGRESO DE DATOS'!$D$25","v":35}]
[]
[null,null,null,"Número de niños en la póliza",null,{"$f":"+'INGRESO DE DATOS'!$H$23","v":0},null,"Edad del/la conyuge",{"$f":"+'INGRESO DE DATOS'!$H$25","v":46}]
[null,null,null,null,null,null,null," "," "]
[null,null,null,"Número de niños menores de 10 años",null,{"$f":"+'INGRESO DE DATOS'!$D$50","v":1},"Fecha de la cotización:",{"$f":"NOW()","v":"2021-11-08T11:55:45.700"}]
[null,null,null,null,null,null," ",false,null," "]
[null,null,null,null,"DEDUCTIBLES",null,"PLAN 1","PLAN 2","PLAN 3","PLAN 4","PLAN 5"]
[null,null,null,null,"En el país de residencia",null,250,2000,3500,5000,10000]
[null,null,null,null,"Fuera del país de residencia",null,5000,2000,3500,5000,10000]
[]
[null,null,null,null,"Tarifas anuales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"(VLOOKUP($I$36,Tablas!$A$6:$G$72,3,TRUE))","v":9116},{"$f":"(VLOOKUP($I$36,Tablas!$A$6:$G$72,4,TRUE))","v":7990},{"$f":"(VLOOKUP($I$36,Tablas!$A$6:$G$72,5,TRUE))","v":6591},{"$f":"(VLOOKUP($I$36,Tablas!$A$6:$G$72,6,TRUE))","v":5714},{"$f":"(VLOOKUP($I$36,Tablas!$A$6:$G$72,7,TRUE))","v":4432}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"(IF($F$36=1,0,(VLOOKUP($I$38,Tablas!$A$6:$G$72,3,TRUE))))","v":0},{"$f":"(IF($F$36=1,0,(VLOOKUP($I$38,Tablas!$A$6:$G$72,4,TRUE))))","v":0},{"$f":"(IF($F$36=1,0,(VLOOKUP($I$38,Tablas!$A$6:$G$72,5,TRUE))))","v":0},{"$f":"(IF($F$36=1,0,(VLOOKUP($I$38,Tablas!$A$6:$G$72,6,TRUE))))","v":0},{"$f":"(IF($F$36=1,0,(VLOOKUP($I$38,Tablas!$A$6:$G$72,7,TRUE))))","v":0}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"(IF($F$36=1,\n(IF($F$38=0, 0,\n (IF($F$40>$F$38, (VLOOKUP($F$38,Tablas!$A$73:$G$75,3,TRUE)),\n(IF($F$38>4,(IF($F$40=0, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF($F$40=1, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF($F$40=2, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))),\n(IF($F$38=4,(IF(4-$F$40=0,(VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(4-$F$40=1,(VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(4-$F$40=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))),\n(IF($F$38=3,(IF(3-$F$40=0,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(3-$F$40=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(3-$F$40=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))),\n\n(IF($F$38=2,(IF(2-$F$40=0, 0,\n(IF(2-$F$40=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(2-$F$40=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n         0)))))),\n(IF($F$38=1,(IF(1-$F$40=0, 0,\n(IF(1-$F$40=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),0)))),0)))))))))))))),\n(IF($F$38=0, 0,\n (IF($F$40>$F$38, (VLOOKUP($F$38,Tablas!$A$73:$G$75,3,TRUE)),\n(IF($F$38=4,(IF(4-$F$40=0, 0,\n(IF(4-$F$40=1, (VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(4-$F$40=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(4-$F$40=3, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(4-$F$40=4, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n0)))))))))),\n(IF($F$38=5,(IF(5-$F$40=0, (VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(5-$F$40=1, (VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(5-$F$40=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(5-$F$40=3, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(5-$F$40=4, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))))))),\n(IF($F$38=6,(IF(6-$F$40=0, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(6-$F$40=1, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(6-$F$40=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(6-$F$40=3, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(6-$F$40=4, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))))))),\n(IF($F$38>6,(IF(7-$F$40=0, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(7-$F$40=1, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(7-$F$40=2, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(7-$F$40=3, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(7-$F$40=4, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))))))),\n\n(IF($F$38=3,(IF(3-$F$40=0,0,\n(IF(3-$F$40=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(3-$F$40=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))),\n\n(IF($F$38=2,(IF(2-$F$40=0, 0,\n(IF(2-$F$40=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(2-$F$40=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n         0)))))),\n(IF($F$38=1,(IF(1-$F$40=0, 0,\n(IF(1-$F$40=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),0)))),0))))))))))))))))))))","v":0},{"$f":"(IF($F$36=1,\n(IF($F$38=0, 0,\n (IF($F$40>$F$38, (VLOOKUP($F$38,Tablas!$A$73:$G$75,4,TRUE)),\n(IF($F$38>4,(IF($F$40=0, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF($F$40=1, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF($F$40=2, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)))))))),\n(IF($F$38=4,(IF(4-$F$40=0,(VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(4-$F$40=1,(VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(4-$F$40=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)))))))),\n(IF($F$38=3,(IF(3-$F$40=0,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(3-$F$40=1,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(3-$F$40=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)))))))),\n\n(IF($F$38=2,(IF(2-$F$40=0, 0,\n(IF(2-$F$40=1,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(2-$F$40=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n         0)))))),\n(IF($F$38=1,(IF(1-$F$40=0, 0,\n(IF(1-$F$40=1,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),0)))),0)))))))))))))),\n(IF($F$38=0, 0,\n (IF($F$40>$F$38, (VLOOKUP($F$38,Tablas!$A$73:$G$75,4,TRUE)),\n(IF($F$38=4,(IF(4-$F$40=0, 0,\n(IF(4-$F$40=1, (VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(4-$F$40=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(4-$F$40=3, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(4-$F$40=4, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n0)))))))))),\n(IF($F$38=5,(IF(5-$F$40=0, (VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(5-$F$40=1, (VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(5-$F$40=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(5-$F$40=3, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(5-$F$40=4, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)))))))))))),\n(IF($F$38=6,(IF(6-$F$40=0, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(6-$F$40=1, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(6-$F$40=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(6-$F$40=3, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(6-$F$40=4, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)))))))))))),\n(IF($F$38>6,(IF(7-$F$40=0, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(7-$F$40=1, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(7-$F$40=2, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(7-$F$40=3, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(7-$F$40=4, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)))))))))))),\n\n(IF($F$38=3,(IF(3-$F$40=0,0,\n(IF(3-$F$40=1,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(3-$F$40=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)))))))),\n\n(IF($F$38=2,(IF(2-$F$40=0, 0,\n(IF(2-$F$40=1,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(2-$F$40=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n         0)))))),\n(IF($F$38=1,(IF(1-$F$40=0, 0,\n(IF(1-$F$40=1,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),0)))),0))))))))))))))))))))","v":0},{"$f":"(IF($F$36=1,\n(IF($F$38=0, 0,\n (IF($F$40>$F$38, (VLOOKUP($F$38,Tablas!$A$73:$G$75,5,TRUE)),\n(IF($F$38>4,(IF($F$40=0, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF($F$40=1, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF($F$40=2, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)))))))),\n(IF($F$38=4,(IF(4-$F$40=0,(VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(4-$F$40=1,(VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(4-$F$40=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)))))))),\n(IF($F$38=3,(IF(3-$F$40=0,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(3-$F$40=1,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(3-$F$40=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)))))))),\n(IF($F$38=2,(IF(2-$F$40=0, 0,\n(IF(2-$F$40=1,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(2-$F$40=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n         0)))))),\n(IF($F$38=1,(IF(1-$F$40=0, 0,\n(IF(1-$F$40=1,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),0)))),0)))))))))))))),\n(IF($F$38=0, 0,\n (IF($F$40>$F$38, (VLOOKUP($F$38,Tablas!$A$73:$G$75,5,TRUE)),\n(IF($F$38=4,(IF(4-$F$40=0, 0,\n(IF(4-$F$40=1, (VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(4-$F$40=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(4-$F$40=3, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(4-$F$40=4, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n0)))))))))),\n(IF($F$38=5,(IF(5-$F$40=0, (VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(5-$F$40=1, (VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(5-$F$40=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(5-$F$40=3, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(5-$F$40=4, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)))))))))))),\n(IF($F$38=6,(IF(6-$F$40=0, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(6-$F$40=1, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(6-$F$40=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(6-$F$40=3, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(6-$F$40=4, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)))))))))))),\n(IF($F$38>6,(IF(7-$F$40=0, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(7-$F$40=1, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(7-$F$40=2, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(7-$F$40=3, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(7-$F$40=4, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)))))))))))),\n\n(IF($F$38=3,(IF(3-$F$40=0,0,\n(IF(3-$F$40=1,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(3-$F$40=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)))))))),\n\n(IF($F$38=2,(IF(2-$F$40=0, 0,\n(IF(2-$F$40=1,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(2-$F$40=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n         0)))))),\n(IF($F$38=1,(IF(1-$F$40=0, 0,\n(IF(1-$F$40=1,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),0)))),0))))))))))))))))))))","v":0},{"$f":"(IF($F$36=1,\n(IF($F$38=0, 0,\n (IF($F$40>$F$38, (VLOOKUP($F$38,Tablas!$A$73:$G$75,6,TRUE)),\n(IF($F$38>4,(IF($F$40=0, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF($F$40=1, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF($F$40=2, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)))))))),\n(IF($F$38=4,(IF(4-$F$40=0,(VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(4-$F$40=1,(VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(4-$F$40=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)))))))),\n(IF($F$38=3,(IF(3-$F$40=0,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(3-$F$40=1,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(3-$F$40=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)))))))),\n(IF($F$38=2,(IF(2-$F$40=0, 0,\n(IF(2-$F$40=1,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(2-$F$40=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n         0)))))),\n(IF($F$38=1,(IF(1-$F$40=0, 0,\n(IF(1-$F$40=1,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),0)))),0)))))))))))))),\n(IF($F$38=0, 0,\n (IF($F$40>$F$38, (VLOOKUP($F$38,Tablas!$A$73:$G$75,6,TRUE)),\n(IF($F$38=4,(IF(4-$F$40=0, 0,\n(IF(4-$F$40=1, (VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(4-$F$40=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(4-$F$40=3, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(4-$F$40=4, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n0)))))))))),\n(IF($F$38=5,(IF(5-$F$40=0, (VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(5-$F$40=1, (VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(5-$F$40=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(5-$F$40=3, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(5-$F$40=4, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)))))))))))),\n(IF($F$38=6,(IF(6-$F$40=0, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(6-$F$40=1, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(6-$F$40=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(6-$F$40=3, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(6-$F$40=4, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)))))))))))),\n(IF($F$38>6,(IF(7-$F$40=0, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(7-$F$40=1, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(7-$F$40=2, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(7-$F$40=3, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(7-$F$40=4, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)))))))))))),\n\n(IF($F$38=3,(IF(3-$F$40=0,0,\n(IF(3-$F$40=1,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(3-$F$40=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)))))))),\n\n(IF($F$38=2,(IF(2-$F$40=0, 0,\n(IF(2-$F$40=1,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(2-$F$40=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n         0)))))),\n(IF($F$38=1,(IF(1-$F$40=0, 0,\n(IF(1-$F$40=1,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),0)))),0))))))))))))))))))))","v":0},{"$f":"(IF($F$36=1,\n(IF($F$38=0, 0,\n (IF($F$40>$F$38, (VLOOKUP($F$38,Tablas!$A$73:$G$75,7,TRUE)),\n(IF($F$38>4,(IF($F$40=0, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF($F$40=1, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF($F$40=2, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))),\n(IF($F$38=4,(IF(4-$F$40=0,(VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(4-$F$40=1,(VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(4-$F$40=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))),\n(IF($F$38=3,(IF(3-$F$40=0,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(3-$F$40=1,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(3-$F$40=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))),\n(IF($F$38=2,(IF(2-$F$40=0, 0,\n(IF(2-$F$40=1,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(2-$F$40=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n         0)))))),\n(IF($F$38=1,(IF(1-$F$40=0, 0,\n(IF(1-$F$40=1,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),0)))),0)))))))))))))),\n(IF($F$38=0, 0,\n (IF($F$40>$F$38, (VLOOKUP($F$38,Tablas!$A$73:$G$75,7,TRUE)),\n(IF($F$38=4,(IF(4-$F$40=0, 0,\n(IF(4-$F$40=1, (VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(4-$F$40=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(4-$F$40=3, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(4-$F$40=4, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n0)))))))))),\n(IF($F$38=5,(IF(5-$F$40=0, (VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(5-$F$40=1, (VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(5-$F$40=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(5-$F$40=3, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(5-$F$40=4, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))))))),\n(IF($F$38=6,(IF(6-$F$40=0, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(6-$F$40=1, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(6-$F$40=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(6-$F$40=3, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(6-$F$40=4, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))))))),\n(IF($F$38>6,(IF(7-$F$40=0, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(7-$F$40=1, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(7-$F$40=2, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(7-$F$40=3, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(7-$F$40=4, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))))))),\n\n(IF($F$38=3,(IF(3-$F$40=0,0,\n(IF(3-$F$40=1,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(3-$F$40=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))),\n\n(IF($F$38=2,(IF(2-$F$40=0, 0,\n(IF(2-$F$40=1,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(2-$F$40=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n         0)))))),\n(IF($F$38=1,(IF(1-$F$40=0, 0,\n(IF(1-$F$40=1,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),0)))),0))))))))))))))))))))","v":0}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G47:G49)","v":9116},{"$f":"SUM(H47:H49)","v":7990},{"$f":"SUM(I47:I49)","v":6591},{"$f":"SUM(J47:J49)","v":5714},{"$f":"SUM(K47:K49)","v":4432}]
[null,null,null,null,"Ajuste por variante con coaseguro fuera del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$H$27,G50*-25%,0)","v":-2279},{"$f":"IF('INGRESO DE DATOS'!$H$27,H50*-25%,0)","v":-1997.5},{"$f":"IF('INGRESO DE DATOS'!$H$27,I50*-25%,0)","v":-1647.75},{"$f":"IF('INGRESO DE DATOS'!$H$27,J50*-25%,0)","v":-1428.5},{"$f":"IF('INGRESO DE DATOS'!$H$27,K50*-25%,0)","v":-1108}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G50+G52)*0%","v":0},{"$f":"(H50+H52)*0%","v":0},0,0,0]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"SUM(G50:G53)-((G50+G51))*0.1","v":6228.3},{"$f":"SUM(H50:H53)-((H50+H51))*0.1","v":5468.25},4523.9250000000002,3931.95,3066.6]
[null,null,null,null,"Ahorros en tarifas de prima para niños",null,{"$f":"IF($F$36=1,IF($F$38=0,0,IF($F$40=0,0,IF($F$40=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),(VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE))))),\nIF($F$38=0,0,IF($F$40=0,0,IF($F$40=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),IF($F$40=2,(VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)), (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))","v":0},{"$f":"IF($F$36=1,IF($F$38=0,0,IF($F$40=0,0,IF($F$40=1,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),(VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE))))),\nIF($F$38=0,0,IF($F$40=0,0,IF($F$40=1,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),IF($F$40=2,(VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)), (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)))))))","v":0},{"$f":"IF($F$36=1,IF($F$38=0,0,IF($F$40=0,0,IF($F$40=1,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),(VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE))))),\nIF($F$38=0,0,IF($F$40=0,0,IF($F$40=1,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),IF($F$40=2,(VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)), (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)))))))","v":0},{"$f":"IF($F$36=1,IF($F$38=0,0,IF($F$40=0,0,IF($F$40=1,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),(VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE))))),\nIF($F$38=0,0,IF($F$40=0,0,IF($F$40=1,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),IF($F$40=2,(VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)), (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)))))))","v":0},{"$f":"IF($F$36=1,IF($F$38=0,0,IF($F$40=0,0,IF($F$40=1,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),(VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE))))),\nIF($F$38=0,0,IF($F$40=0,0,IF($F$40=1,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),IF($F$40=2,(VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)), (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))","v":0}]
[]
[null,null,null,null,"Tarifas semi anuales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$36,Tablas!$A$455:$G$521,3,TRUE)","v":4558},{"$f":"VLOOKUP($I$36,Tablas!$A$455:$G$521,4,TRUE)","v":3995},{"$f":"VLOOKUP($I$36,Tablas!$A$455:$G$521,5,TRUE)","v":3295.5},{"$f":"VLOOKUP($I$36,Tablas!$A$455:$G$521,6,TRUE)","v":2857},{"$f":"VLOOKUP($I$36,Tablas!$A$455:$G$521,7,TRUE)","v":2216}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$36=1,0,(VLOOKUP($I$38,Tablas!$A$455:$G$521,3,TRUE)))","v":0},{"$f":"IF($F$36=1,0,(VLOOKUP($I$38,Tablas!$A$455:$G$521,4,TRUE)))","v":0},{"$f":"IF($F$36=1,0,(VLOOKUP($I$38,Tablas!$A$455:$G$521,5,TRUE)))","v":0},{"$f":"IF($F$36=1,0,(VLOOKUP($I$38,Tablas!$A$455:$G$521,6,TRUE)))","v":0},{"$f":"IF($F$36=1,0,(VLOOKUP($I$38,Tablas!$A$455:$G$521,7,TRUE)))","v":0}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$36=1,\n(IF($F$38=0, 0,\n (IF($F$40>$F$38, (VLOOKUP($F$38,Tablas!$A$522:$G$524,3,TRUE)),\n(IF($F$38>4,(IF($F$40=0, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(IF($F$40=1, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(IF($F$40=2, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)))))))),\n(IF($F$38=4,(IF(4-$F$40=0,(VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(4-$F$40=1,(VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(4-$F$40=2, (VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)))))))),\n(IF($F$38=3,(IF(3-$F$40=0,(VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(3-$F$40=1,(VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(3-$F$40=2, (VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)))))))),\n\n(IF($F$38=2,(IF(2-$F$40=0, 0,\n(IF(2-$F$40=1,(VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(2-$F$40=2, (VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n         0)))))),\n(IF($F$38=1,(IF(1-$F$40=0, 0,\n(IF(1-$F$40=1,(VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),0)))),0)))))))))))))),\n(IF($F$38=0, 0,\n (IF($F$40>$F$38, (VLOOKUP($F$38,Tablas!$A$522:$G$524,3,TRUE)),\n(IF($F$38=4,(IF(4-$F$40=0, 0,\n(IF(4-$F$40=1, (VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(4-$F$40=2, (VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(4-$F$40=3, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(4-$F$40=4, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n0)))))))))),\n(IF($F$38=5,(IF(5-$F$40=0, (VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(5-$F$40=1, (VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(5-$F$40=2, (VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(5-$F$40=3, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(5-$F$40=4, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)))))))))))),\n(IF($F$38=6,(IF(6-$F$40=0, (VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(6-$F$40=1, (VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(6-$F$40=2, (VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(6-$F$40=3, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(6-$F$40=4, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)))))))))))),\n(IF($F$38>6,(IF(7-$F$40=0, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(7-$F$40=1, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(7-$F$40=2, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(7-$F$40=3, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(7-$F$40=4, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)))))))))))),\n\n(IF($F$38=3,(IF(3-$F$40=0,0,\n(IF(3-$F$40=1,(VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(3-$F$40=2, (VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)))))))),\n\n(IF($F$38=2,(IF(2-$F$40=0, 0,\n(IF(2-$F$40=1,(VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(2-$F$40=2, (VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n         0)))))),\n(IF($F$38=1,(IF(1-$F$40=0, 0,\n(IF(1-$F$40=1,(VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),0)))),0)))))))))))))))))))","v":0},{"$f":"IF($F$36=1,\n(IF($F$38=0, 0,\n (IF($F$40>$F$38, (VLOOKUP($F$38,Tablas!$A$522:$G$524,4,TRUE)),\n(IF($F$38>4,(IF($F$40=0, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(IF($F$40=1, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(IF($F$40=2, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)))))))),\n(IF($F$38=4,(IF(4-$F$40=0,(VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(4-$F$40=1,(VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(4-$F$40=2, (VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)))))))),\n(IF($F$38=3,(IF(3-$F$40=0,(VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(3-$F$40=1,(VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(3-$F$40=2, (VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)))))))),\n\n(IF($F$38=2,(IF(2-$F$40=0, 0,\n(IF(2-$F$40=1,(VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(2-$F$40=2, (VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n         0)))))),\n(IF($F$38=1,(IF(1-$F$40=0, 0,\n(IF(1-$F$40=1,(VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),0)))),0)))))))))))))),\n(IF($F$38=0, 0,\n (IF($F$40>$F$38, (VLOOKUP($F$38,Tablas!$A$522:$G$524,4,TRUE)),\n(IF($F$38=4,(IF(4-$F$40=0, 0,\n(IF(4-$F$40=1, (VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(4-$F$40=2, (VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(4-$F$40=3, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(4-$F$40=4, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n0)))))))))),\n(IF($F$38=5,(IF(5-$F$40=0, (VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(5-$F$40=1, (VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(5-$F$40=2, (VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(5-$F$40=3, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(5-$F$40=4, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)))))))))))),\n(IF($F$38=6,(IF(6-$F$40=0, (VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(6-$F$40=1, (VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(6-$F$40=2, (VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(6-$F$40=3, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(6-$F$40=4, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)))))))))))),\n(IF($F$38>6,(IF(7-$F$40=0, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(7-$F$40=1, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(7-$F$40=2, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(7-$F$40=3, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(7-$F$40=4, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)))))))))))),\n\n(IF($F$38=3,(IF(3-$F$40=0,0,\n(IF(3-$F$40=1,(VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(3-$F$40=2, (VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)))))))),\n\n(IF($F$38=2,(IF(2-$F$40=0, 0,\n(IF(2-$F$40=1,(VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(2-$F$40=2, (VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n         0)))))),\n(IF($F$38=1,(IF(1-$F$40=0, 0,\n(IF(1-$F$40=1,(VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),0)))),0)))))))))))))))))))","v":0},{"$f":"IF($F$36=1,\n(IF($F$38=0, 0,\n (IF($F$40>$F$38, (VLOOKUP($F$38,Tablas!$A$522:$G$524,5,TRUE)),\n(IF($F$38>4,(IF($F$40=0, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(IF($F$40=1, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(IF($F$40=2, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)))))))),\n(IF($F$38=4,(IF(4-$F$40=0,(VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(4-$F$40=1,(VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(4-$F$40=2, (VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)))))))),\n(IF($F$38=3,(IF(3-$F$40=0,(VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(3-$F$40=1,(VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(3-$F$40=2, (VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)))))))),\n\n(IF($F$38=2,(IF(2-$F$40=0, 0,\n(IF(2-$F$40=1,(VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(2-$F$40=2, (VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n         0)))))),\n(IF($F$38=1,(IF(1-$F$40=0, 0,\n(IF(1-$F$40=1,(VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),0)))),0)))))))))))))),\n(IF($F$38=0, 0,\n (IF($F$40>$F$38, (VLOOKUP($F$38,Tablas!$A$522:$G$524,5,TRUE)),\n(IF($F$38=4,(IF(4-$F$40=0, 0,\n(IF(4-$F$40=1, (VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(4-$F$40=2, (VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(4-$F$40=3, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(4-$F$40=4, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n0)))))))))),\n(IF($F$38=5,(IF(5-$F$40=0, (VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(5-$F$40=1, (VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(5-$F$40=2, (VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(5-$F$40=3, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(5-$F$40=4, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)))))))))))),\n(IF($F$38=6,(IF(6-$F$40=0, (VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(6-$F$40=1, (VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(6-$F$40=2, (VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(6-$F$40=3, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(6-$F$40=4, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)))))))))))),\n(IF($F$38>6,(IF(7-$F$40=0, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(7-$F$40=1, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(7-$F$40=2, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(7-$F$40=3, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(7-$F$40=4, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)))))))))))),\n\n(IF($F$38=3,(IF(3-$F$40=0,0,\n(IF(3-$F$40=1,(VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(3-$F$40=2, (VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)))))))),\n\n(IF($F$38=2,(IF(2-$F$40=0, 0,\n(IF(2-$F$40=1,(VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(2-$F$40=2, (VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n         0)))))),\n(IF($F$38=1,(IF(1-$F$40=0, 0,\n(IF(1-$F$40=1,(VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),0)))),0)))))))))))))))))))","v":0},{"$f":"IF($F$36=1,\n(IF($F$38=0, 0,\n (IF($F$40>$F$38, (VLOOKUP($F$38,Tablas!$A$522:$G$524,6,TRUE)),\n(IF($F$38>4,(IF($F$40=0, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(IF($F$40=1, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(IF($F$40=2, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)))))))),\n(IF($F$38=4,(IF(4-$F$40=0,(VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(4-$F$40=1,(VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(4-$F$40=2, (VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)))))))),\n(IF($F$38=3,(IF(3-$F$40=0,(VLOOKUP(1,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(3-$F$40=1,(VLOOKUP(1,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(3-$F$40=2, (VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)))))))),\n\n(IF($F$38=2,(IF(2-$F$40=0, 0,\n(IF(2-$F$40=1,(VLOOKUP(1,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(2-$F$40=2, (VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n         0)))))),\n(IF($F$38=1,(IF(1-$F$40=0, 0,\n(IF(1-$F$40=1,(VLOOKUP(1,Tablas!$A$522:$G$524,6,TRUE)),0)))),0)))))))))))))),\n(IF($F$38=0, 0,\n (IF($F$40>$F$38, (VLOOKUP($F$38,Tablas!$A$522:$G$524,6,TRUE)),\n(IF($F$38=4,(IF(4-$F$40=0, 0,\n(IF(4-$F$40=1, (VLOOKUP(1,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(4-$F$40=2, (VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(4-$F$40=3, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(4-$F$40=4, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n0)))))))))),\n(IF($F$38=5,(IF(5-$F$40=0, (VLOOKUP(1,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(5-$F$40=1, (VLOOKUP(1,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(5-$F$40=2, (VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(5-$F$40=3, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(5-$F$40=4, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)))))))))))),\n(IF($F$38=6,(IF(6-$F$40=0, (VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(6-$F$40=1, (VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(6-$F$40=2, (VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(6-$F$40=3, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(6-$F$40=4, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)))))))))))),\n(IF($F$38>6,(IF(7-$F$40=0, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(7-$F$40=1, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(7-$F$40=2, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(7-$F$40=3, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(7-$F$40=4, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)))))))))))),\n\n(IF($F$38=3,(IF(3-$F$40=0,0,\n(IF(3-$F$40=1,(VLOOKUP(1,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(3-$F$40=2, (VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)))))))),\n\n(IF($F$38=2,(IF(2-$F$40=0, 0,\n(IF(2-$F$40=1,(VLOOKUP(1,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(2-$F$40=2, (VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n         0)))))),\n(IF($F$38=1,(IF(1-$F$40=0, 0,\n(IF(1-$F$40=1,(VLOOKUP(1,Tablas!$A$522:$G$524,6,TRUE)),0)))),0)))))))))))))))))))","v":0},{"$f":"IF($F$36=1,\n(IF($F$38=0, 0,\n (IF($F$40>$F$38, (VLOOKUP($F$38,Tablas!$A$522:$G$524,7,TRUE)),\n(IF($F$38>4,(IF($F$40=0, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(IF($F$40=1, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(IF($F$40=2, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)))))))),\n(IF($F$38=4,(IF(4-$F$40=0,(VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(4-$F$40=1,(VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(4-$F$40=2, (VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)))))))),\n(IF($F$38=3,(IF(3-$F$40=0,(VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(3-$F$40=1,(VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(3-$F$40=2, (VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)))))))),\n\n(IF($F$38=2,(IF(2-$F$40=0, 0,\n(IF(2-$F$40=1,(VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(2-$F$40=2, (VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n         0)))))),\n(IF($F$38=1,(IF(1-$F$40=0, 0,\n(IF(1-$F$40=1,(VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),0)))),0)))))))))))))),\n(IF($F$38=0, 0,\n (IF($F$40>$F$38, (VLOOKUP($F$38,Tablas!$A$522:$G$524,7,TRUE)),\n(IF($F$38=4,(IF(4-$F$40=0, 0,\n(IF(4-$F$40=1, (VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(4-$F$40=2, (VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(4-$F$40=3, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(4-$F$40=4, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n0)))))))))),\n(IF($F$38=5,(IF(5-$F$40=0, (VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(5-$F$40=1, (VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(5-$F$40=2, (VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(5-$F$40=3, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(5-$F$40=4, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)))))))))))),\n(IF($F$38=6,(IF(6-$F$40=0, (VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(6-$F$40=1, (VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(6-$F$40=2, (VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(6-$F$40=3, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(6-$F$40=4, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)))))))))))),\n(IF($F$38>6,(IF(7-$F$40=0, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(7-$F$40=1, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(7-$F$40=2, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(7-$F$40=3, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(7-$F$40=4, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)))))))))))),\n\n(IF($F$38=3,(IF(3-$F$40=0,0,\n(IF(3-$F$40=1,(VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(3-$F$40=2, (VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)))))))),\n\n(IF($F$38=2,(IF(2-$F$40=0, 0,\n(IF(2-$F$40=1,(VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(2-$F$40=2, (VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n         0)))))),\n(IF($F$38=1,(IF(1-$F$40=0, 0,\n(IF(1-$F$40=1,(VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),0)))),0)))))))))))))))))))","v":0}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G58:G60)","v":4558},{"$f":"SUM(H58:H60)","v":3995},{"$f":"SUM(I58:I60)","v":3295.5},{"$f":"SUM(J58:J60)","v":2857},{"$f":"SUM(K58:K60)","v":2216}]
[null,null,null,null,"Ajuste por variante con coaseguro fuera del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$H$27,G61*-25%,0)","v":-1139.5},{"$f":"IF('INGRESO DE DATOS'!$H$27,H61*-25%,0)","v":-998.75},{"$f":"IF('INGRESO DE DATOS'!$H$27,I61*-25%,0)","v":-823.875},{"$f":"IF('INGRESO DE DATOS'!$H$27,J61*-25%,0)","v":-714.25},{"$f":"IF('INGRESO DE DATOS'!$H$27,K61*-25%,0)","v":-554}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G61+G63)*0%","v":0},{"$f":"(H61+H63)*0%","v":0},0,0,0]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G61:G64)","v":3493.5},{"$f":"SUM(H61:H64)","v":3071.25},{"$f":"SUM(I61:I64)","v":2546.625},{"$f":"SUM(J61:J64)","v":2217.75},{"$f":"SUM(K61:K64)","v":1737}]
[null,null,null,null,"Costo de segunda cuota",null,{"$f":"SUM(G61:G62)","v":3418.5},{"$f":"SUM(H61:H62)","v":2996.25},2471.625,2142.75,1662]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G65+G66","v":6912},{"$f":"H65+H66","v":6067.5},5018.25,{"$f":"J65+J66","v":4360.5},3399]
[null,null,null,null,"Ahorros en tarifas de prima para niños",null,{"$f":"IF($F$36=1,IF($F$38=0,0,IF($F$40=0,0,IF($F$40=1,(VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),(VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE))))),\nIF($F$38=0,0,IF($F$40=0,0,IF($F$40=1,(VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),IF($F$40=2,(VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)), (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)))))))","v":0},{"$f":"IF($F$36=1,IF($F$38=0,0,IF($F$40=0,0,IF($F$40=1,(VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),(VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE))))),\nIF($F$38=0,0,IF($F$40=0,0,IF($F$40=1,(VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),IF($F$40=2,(VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)), (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)))))))","v":0},{"$f":"IF($F$36=1,IF($F$38=0,0,IF($F$40=0,0,IF($F$40=1,(VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),(VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE))))),\nIF($F$38=0,0,IF($F$40=0,0,IF($F$40=1,(VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),IF($F$40=2,(VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)), (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)))))))","v":0},{"$f":"IF($F$36=1,IF($F$38=0,0,IF($F$40=0,0,IF($F$40=1,(VLOOKUP(1,Tablas!$A$522:$G$524,6,TRUE)),(VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE))))),\nIF($F$38=0,0,IF($F$40=0,0,IF($F$40=1,(VLOOKUP(1,Tablas!$A$522:$G$524,6,TRUE)),IF($F$40=2,(VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)), (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)))))))","v":0},{"$f":"IF($F$36=1,IF($F$38=0,0,IF($F$40=0,0,IF($F$40=1,(VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),(VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE))))),\nIF($F$38=0,0,IF($F$40=0,0,IF($F$40=1,(VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),IF($F$40=2,(VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)), (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)))))))","v":0}]
[]
[null,null,null,null,"Tarifas trimestrales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$36,Tablas!$A$680:$G$746,3,TRUE)","v":2279},{"$f":"VLOOKUP($I$36,Tablas!$A$680:$G$746,4,TRUE)","v":1997.5},{"$f":"VLOOKUP($I$36,Tablas!$A$680:$G$746,5,TRUE)","v":1647.75},{"$f":"VLOOKUP($I$36,Tablas!$A$680:$G$746,6,TRUE)","v":1428.5},{"$f":"VLOOKUP($I$36,Tablas!$A$680:$G$746,7,TRUE)","v":1108}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$36=1,0,(VLOOKUP($I$38,Tablas!$A$680:$G$746,3,TRUE)))","v":0},{"$f":"IF($F$36=1,0,(VLOOKUP($I$38,Tablas!$A$680:$G$746,4,TRUE)))","v":0},{"$f":"IF($F$36=1,0,(VLOOKUP($I$38,Tablas!$A$680:$G$746,5,TRUE)))","v":0},{"$f":"IF($F$36=1,0,(VLOOKUP($I$38,Tablas!$A$680:$G$746,6,TRUE)))","v":0},{"$f":"IF($F$36=1,0,(VLOOKUP($I$38,Tablas!$A$680:$G$746,7,TRUE)))","v":0}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$36=1,\n(IF($F$38=0, 0,\n (IF($F$40>$F$38, (VLOOKUP($F$38,Tablas!$A$747:$G$749,3,TRUE)),\n(IF($F$38>4,(IF($F$40=0, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(IF($F$40=1, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(IF($F$40=2, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)))))))),\n(IF($F$38=4,(IF(4-$F$40=0,(VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(4-$F$40=1,(VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(4-$F$40=2, (VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)))))))),\n(IF($F$38=3,(IF(3-$F$40=0,(VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(3-$F$40=1,(VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(3-$F$40=2, (VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)))))))),\n\n(IF($F$38=2,(IF(2-$F$40=0, 0,\n(IF(2-$F$40=1,(VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(2-$F$40=2, (VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n         0)))))),\n(IF($F$38=1,(IF(1-$F$40=0, 0,\n(IF(1-$F$40=1,(VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),0)))),0)))))))))))))),\n(IF($F$38=0, 0,\n (IF($F$40>$F$38, (VLOOKUP($F$38,Tablas!$A$747:$G$749,3,TRUE)),\n(IF($F$38=4,(IF(4-$F$40=0, 0,\n(IF(4-$F$40=1, (VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(4-$F$40=2, (VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(4-$F$40=3, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(4-$F$40=4, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n0)))))))))),\n(IF($F$38=5,(IF(5-$F$40=0, (VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(5-$F$40=1, (VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(5-$F$40=2, (VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(5-$F$40=3, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(5-$F$40=4, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)))))))))))),\n(IF($F$38=6,(IF(6-$F$40=0, (VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(6-$F$40=1, (VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(6-$F$40=2, (VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(6-$F$40=3, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(6-$F$40=4, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)))))))))))),\n(IF($F$38>6,(IF(7-$F$40=0, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(7-$F$40=1, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(7-$F$40=2, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(7-$F$40=3, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(7-$F$40=4, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)))))))))))),\n\n(IF($F$38=3,(IF(3-$F$40=0,0,\n(IF(3-$F$40=1,(VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(3-$F$40=2, (VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)))))))),\n\n(IF($F$38=2,(IF(2-$F$40=0, 0,\n(IF(2-$F$40=1,(VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(2-$F$40=2, (VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n         0)))))),\n(IF($F$38=1,(IF(1-$F$40=0, 0,\n(IF(1-$F$40=1,(VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),0)))),0)))))))))))))))))))","v":0},{"$f":"IF($F$36=1,\n(IF($F$38=0, 0,\n (IF($F$40>$F$38, (VLOOKUP($F$38,Tablas!$A$747:$G$749,4,TRUE)),\n(IF($F$38>4,(IF($F$40=0, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(IF($F$40=1, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(IF($F$40=2, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)))))))),\n(IF($F$38=4,(IF(4-$F$40=0,(VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(4-$F$40=1,(VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(4-$F$40=2, (VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)))))))),\n(IF($F$38=3,(IF(3-$F$40=0,(VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(3-$F$40=1,(VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(3-$F$40=2, (VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)))))))),\n\n(IF($F$38=2,(IF(2-$F$40=0, 0,\n(IF(2-$F$40=1,(VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(2-$F$40=2, (VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n         0)))))),\n(IF($F$38=1,(IF(1-$F$40=0, 0,\n(IF(1-$F$40=1,(VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),0)))),0)))))))))))))),\n(IF($F$38=0, 0,\n (IF($F$40>$F$38, (VLOOKUP($F$38,Tablas!$A$747:$G$749,4,TRUE)),\n(IF($F$38=4,(IF(4-$F$40=0, 0,\n(IF(4-$F$40=1, (VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(4-$F$40=2, (VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(4-$F$40=3, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(4-$F$40=4, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n0)))))))))),\n(IF($F$38=5,(IF(5-$F$40=0, (VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(5-$F$40=1, (VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(5-$F$40=2, (VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(5-$F$40=3, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(5-$F$40=4, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)))))))))))),\n(IF($F$38=6,(IF(6-$F$40=0, (VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(6-$F$40=1, (VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(6-$F$40=2, (VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(6-$F$40=3, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(6-$F$40=4, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)))))))))))),\n(IF($F$38>6,(IF(7-$F$40=0, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(7-$F$40=1, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(7-$F$40=2, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(7-$F$40=3, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(7-$F$40=4, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)))))))))))),\n\n(IF($F$38=3,(IF(3-$F$40=0,0,\n(IF(3-$F$40=1,(VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(3-$F$40=2, (VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)))))))),\n\n(IF($F$38=2,(IF(2-$F$40=0, 0,\n(IF(2-$F$40=1,(VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(2-$F$40=2, (VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n         0)))))),\n(IF($F$38=1,(IF(1-$F$40=0, 0,\n(IF(1-$F$40=1,(VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),0)))),0)))))))))))))))))))","v":0},{"$f":"IF($F$36=1,\n(IF($F$38=0, 0,\n (IF($F$40>$F$38, (VLOOKUP($F$38,Tablas!$A$747:$G$749,5,TRUE)),\n(IF($F$38>4,(IF($F$40=0, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(IF($F$40=1, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(IF($F$40=2, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)))))))),\n(IF($F$38=4,(IF(4-$F$40=0,(VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(4-$F$40=1,(VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(4-$F$40=2, (VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)))))))),\n(IF($F$38=3,(IF(3-$F$40=0,(VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(3-$F$40=1,(VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(3-$F$40=2, (VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)))))))),\n\n(IF($F$38=2,(IF(2-$F$40=0, 0,\n(IF(2-$F$40=1,(VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(2-$F$40=2, (VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n         0)))))),\n(IF($F$38=1,(IF(1-$F$40=0, 0,\n(IF(1-$F$40=1,(VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),0)))),0)))))))))))))),\n(IF($F$38=0, 0,\n (IF($F$40>$F$38, (VLOOKUP($F$38,Tablas!$A$747:$G$749,5,TRUE)),\n(IF($F$38=4,(IF(4-$F$40=0, 0,\n(IF(4-$F$40=1, (VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(4-$F$40=2, (VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(4-$F$40=3, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(4-$F$40=4, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n0)))))))))),\n(IF($F$38=5,(IF(5-$F$40=0, (VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(5-$F$40=1, (VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(5-$F$40=2, (VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(5-$F$40=3, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(5-$F$40=4, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)))))))))))),\n(IF($F$38=6,(IF(6-$F$40=0, (VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(6-$F$40=1, (VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(6-$F$40=2, (VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(6-$F$40=3, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(6-$F$40=4, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)))))))))))),\n(IF($F$38>6,(IF(7-$F$40=0, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(7-$F$40=1, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(7-$F$40=2, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(7-$F$40=3, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(7-$F$40=4, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)))))))))))),\n\n(IF($F$38=3,(IF(3-$F$40=0,0,\n(IF(3-$F$40=1,(VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(3-$F$40=2, (VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)))))))),\n\n(IF($F$38=2,(IF(2-$F$40=0, 0,\n(IF(2-$F$40=1,(VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(2-$F$40=2, (VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n         0)))))),\n(IF($F$38=1,(IF(1-$F$40=0, 0,\n(IF(1-$F$40=1,(VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),0)))),0)))))))))))))))))))","v":0},{"$f":"IF($F$36=1,\n(IF($F$38=0, 0,\n (IF($F$40>$F$38, (VLOOKUP($F$38,Tablas!$A$747:$G$749,6,TRUE)),\n(IF($F$38>4,(IF($F$40=0, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(IF($F$40=1, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(IF($F$40=2, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)))))))),\n(IF($F$38=4,(IF(4-$F$40=0,(VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(4-$F$40=1,(VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(4-$F$40=2, (VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)))))))),\n(IF($F$38=3,(IF(3-$F$40=0,(VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(3-$F$40=1,(VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(3-$F$40=2, (VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)))))))),\n\n(IF($F$38=2,(IF(2-$F$40=0, 0,\n(IF(2-$F$40=1,(VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(2-$F$40=2, (VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n         0)))))),\n(IF($F$38=1,(IF(1-$F$40=0, 0,\n(IF(1-$F$40=1,(VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),0)))),0)))))))))))))),\n(IF($F$38=0, 0,\n (IF($F$40>$F$38, (VLOOKUP($F$38,Tablas!$A$747:$G$749,6,TRUE)),\n(IF($F$38=4,(IF(4-$F$40=0, 0,\n(IF(4-$F$40=1, (VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(4-$F$40=2, (VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(4-$F$40=3, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(4-$F$40=4, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n0)))))))))),\n(IF($F$38=5,(IF(5-$F$40=0, (VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(5-$F$40=1, (VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(5-$F$40=2, (VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(5-$F$40=3, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(5-$F$40=4, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)))))))))))),\n(IF($F$38=6,(IF(6-$F$40=0, (VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(6-$F$40=1, (VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(6-$F$40=2, (VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(6-$F$40=3, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(6-$F$40=4, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)))))))))))),\n(IF($F$38>6,(IF(7-$F$40=0, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(7-$F$40=1, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(7-$F$40=2, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(7-$F$40=3, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(7-$F$40=4, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)))))))))))),\n\n(IF($F$38=3,(IF(3-$F$40=0,0,\n(IF(3-$F$40=1,(VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(3-$F$40=2, (VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)))))))),\n\n(IF($F$38=2,(IF(2-$F$40=0, 0,\n(IF(2-$F$40=1,(VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(2-$F$40=2, (VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n         0)))))),\n(IF($F$38=1,(IF(1-$F$40=0, 0,\n(IF(1-$F$40=1,(VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),0)))),0)))))))))))))))))))","v":0},{"$f":"IF($F$36=1,\n(IF($F$38=0, 0,\n (IF($F$40>$F$38, (VLOOKUP($F$38,Tablas!$A$747:$G$749,7,TRUE)),\n(IF($F$38>4,(IF($F$40=0, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(IF($F$40=1, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(IF($F$40=2, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)))))))),\n(IF($F$38=4,(IF(4-$F$40=0,(VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(4-$F$40=1,(VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(4-$F$40=2, (VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)))))))),\n(IF($F$38=3,(IF(3-$F$40=0,(VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(3-$F$40=1,(VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(3-$F$40=2, (VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)))))))),\n\n(IF($F$38=2,(IF(2-$F$40=0, 0,\n(IF(2-$F$40=1,(VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(2-$F$40=2, (VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n         0)))))),\n(IF($F$38=1,(IF(1-$F$40=0, 0,\n(IF(1-$F$40=1,(VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),0)))),0)))))))))))))),\n(IF($F$38=0, 0,\n (IF($F$40>$F$38, (VLOOKUP($F$38,Tablas!$A$747:$G$749,7,TRUE)),\n(IF($F$38=4,(IF(4-$F$40=0, 0,\n(IF(4-$F$40=1, (VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(4-$F$40=2, (VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(4-$F$40=3, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(4-$F$40=4, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n0)))))))))),\n(IF($F$38=5,(IF(5-$F$40=0, (VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(5-$F$40=1, (VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(5-$F$40=2, (VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(5-$F$40=3, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(5-$F$40=4, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)))))))))))),\n(IF($F$38=6,(IF(6-$F$40=0, (VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(6-$F$40=1, (VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(6-$F$40=2, (VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(6-$F$40=3, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(6-$F$40=4, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)))))))))))),\n(IF($F$38>6,(IF(7-$F$40=0, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(7-$F$40=1, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(7-$F$40=2, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(7-$F$40=3, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(7-$F$40=4, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)))))))))))),\n\n(IF($F$38=3,(IF(3-$F$40=0,0,\n(IF(3-$F$40=1,(VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(3-$F$40=2, (VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)))))))),\n\n(IF($F$38=2,(IF(2-$F$40=0, 0,\n(IF(2-$F$40=1,(VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(2-$F$40=2, (VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n         0)))))),\n(IF($F$38=1,(IF(1-$F$40=0, 0,\n(IF(1-$F$40=1,(VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),0)))),0)))))))))))))))))))","v":0}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G71:G73)","v":2279},{"$f":"SUM(H71:H73)","v":1997.5},{"$f":"SUM(I71:I73)","v":1647.75},{"$f":"SUM(J71:J73)","v":1428.5},{"$f":"SUM(K71:K73)","v":1108}]
[null,null,null,null,"Ajuste por variante con coaseguro fuera del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$H$27,G74*-25%,0)","v":-569.75},{"$f":"IF('INGRESO DE DATOS'!$H$27,H74*-25%,0)","v":-499.375},{"$f":"IF('INGRESO DE DATOS'!$H$27,I74*-25%,0)","v":-411.9375},{"$f":"IF('INGRESO DE DATOS'!$H$27,J74*-25%,0)","v":-357.125},{"$f":"IF('INGRESO DE DATOS'!$H$27,K74*-25%,0)","v":-277}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G74+G76)*0%","v":0},{"$f":"(H74+H76)*0%","v":0},0,0,0]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G74:G77)","v":1784.25},{"$f":"SUM(H74:H77)","v":1573.125},{"$f":"SUM(I74:I77)","v":1310.8125},{"$f":"SUM(J74:J77)","v":1146.375},{"$f":"SUM(K74:K77)","v":906}]
[null,null,null,null,"Costo de tarifa trimestral 2 a 4",null,{"$f":"SUM(G74:G75)","v":1709.25},{"$f":"SUM(H74:H75)","v":1498.125},1235.8125,1071.375,831]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G78+(G79*3)","v":6912},{"$f":"H78+(H79*3)","v":6067.5},5018.25,{"$f":"J78+(J79*3)","v":4360.5},3399]
[null,null,null,null,"Ahorros en tarifas de prima para niños",null,{"$f":"IF($F$36=1,IF($F$38=0,0,IF($F$40=0,0,IF($F$40=1,(VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),(VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE))))),\nIF($F$38=0,0,IF($F$40=0,0,IF($F$40=1,(VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),IF($F$40=2,(VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)), (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)))))))","v":0},{"$f":"IF($F$36=1,IF($F$38=0,0,IF($F$40=0,0,IF($F$40=1,(VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),(VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE))))),\nIF($F$38=0,0,IF($F$40=0,0,IF($F$40=1,(VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),IF($F$40=2,(VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)), (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)))))))","v":0},{"$f":"IF($F$36=1,IF($F$38=0,0,IF($F$40=0,0,IF($F$40=1,(VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),(VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE))))),\nIF($F$38=0,0,IF($F$40=0,0,IF($F$40=1,(VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),IF($F$40=2,(VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)), (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)))))))","v":0},{"$f":"IF($F$36=1,IF($F$38=0,0,IF($F$40=0,0,IF($F$40=1,(VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),(VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE))))),\nIF($F$38=0,0,IF($F$40=0,0,IF($F$40=1,(VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),IF($F$40=2,(VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)), (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)))))))","v":0},{"$f":"IF($F$36=1,IF($F$38=0,0,IF($F$40=0,0,IF($F$40=1,(VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),(VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE))))),\nIF($F$38=0,0,IF($F$40=0,0,IF($F$40=1,(VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),IF($F$40=2,(VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)), (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)))))))","v":0}]
[]
[null,null,null,null,"Tarifas mensuales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$36,Tablas!$A$80:$G$146,3,TRUE)","v":850.82666666666671},{"$f":"VLOOKUP($I$36,Tablas!$A$80:$G$146,4,TRUE)","v":745.73333333333335},{"$f":"VLOOKUP($I$36,Tablas!$A$80:$G$146,5,TRUE)","v":615.16000000000008},{"$f":"VLOOKUP($I$36,Tablas!$A$80:$G$146,6,TRUE)","v":533.30666666666673},{"$f":"VLOOKUP($I$36,Tablas!$A$80:$G$146,7,TRUE)","v":413.65333333333336}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$36=1,0,(VLOOKUP($I$38,Tablas!$A$80:$G$146,3,TRUE)))","v":0},{"$f":"IF($F$36=1,0,(VLOOKUP($I$38,Tablas!$A$80:$G$146,4,TRUE)))","v":0},{"$f":"IF($F$36=1,0,(VLOOKUP($I$38,Tablas!$A$80:$G$146,5,TRUE)))","v":0},{"$f":"IF($F$36=1,0,(VLOOKUP($I$38,Tablas!$A$80:$G$146,6,TRUE)))","v":0},{"$f":"IF($F$36=1,0,(VLOOKUP($I$38,Tablas!$A$80:$G$146,7,TRUE)))","v":0}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$36=1,\n(IF($F$38=0, 0,\n (IF($F$40>$F$38, (VLOOKUP($F$38,Tablas!$A$147:$G$149,3,TRUE)),\n(IF($F$38>4,(IF($F$40=0, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(IF($F$40=1, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(IF($F$40=2, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)))))))),\n(IF($F$38=4,(IF(4-$F$40=0,(VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(4-$F$40=1,(VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(4-$F$40=2, (VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)))))))),\n(IF($F$38=3,(IF(3-$F$40=0,(VLOOKUP(1,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(3-$F$40=1,(VLOOKUP(1,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(3-$F$40=2, (VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)))))))),\n\n(IF($F$38=2,(IF(2-$F$40=0, 0,\n(IF(2-$F$40=1,(VLOOKUP(1,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(2-$F$40=2, (VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n         0)))))),\n(IF($F$38=1,(IF(1-$F$40=0, 0,\n(IF(1-$F$40=1,(VLOOKUP(1,Tablas!$A$147:$G$149,3,TRUE)),0)))),0)))))))))))))),\n(IF($F$38=0, 0,\n (IF($F$40>$F$38, (VLOOKUP($F$38,Tablas!$A$147:$G$149,3,TRUE)),\n(IF($F$38=4,(IF(4-$F$40=0, 0,\n(IF(4-$F$40=1, (VLOOKUP(1,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(4-$F$40=2, (VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(4-$F$40=3, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(4-$F$40=4, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n0)))))))))),\n(IF($F$38=5,(IF(5-$F$40=0, (VLOOKUP(1,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(5-$F$40=1, (VLOOKUP(1,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(5-$F$40=2, (VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(5-$F$40=3, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(5-$F$40=4, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)))))))))))),\n(IF($F$38=6,(IF(6-$F$40=0, (VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(6-$F$40=1, (VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(6-$F$40=2, (VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(6-$F$40=3, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(6-$F$40=4, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)))))))))))),\n(IF($F$38>6,(IF(7-$F$40=0, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(7-$F$40=1, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(7-$F$40=2, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(7-$F$40=3, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(7-$F$40=4, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)))))))))))),\n\n(IF($F$38=3,(IF(3-$F$40=0,0,\n(IF(3-$F$40=1,(VLOOKUP(1,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(3-$F$40=2, (VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)))))))),\n\n(IF($F$38=2,(IF(2-$F$40=0, 0,\n(IF(2-$F$40=1,(VLOOKUP(1,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(2-$F$40=2, (VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n         0)))))),\n(IF($F$38=1,(IF(1-$F$40=0, 0,\n(IF(1-$F$40=1,(VLOOKUP(1,Tablas!$A$147:$G$149,3,TRUE)),0)))),0)))))))))))))))))))","v":0},{"$f":"IF($F$36=1,\n(IF($F$38=0, 0,\n (IF($F$40>$F$38, (VLOOKUP($F$38,Tablas!$A$147:$G$149,4,TRUE)),\n(IF($F$38>4,(IF($F$40=0, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(IF($F$40=1, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(IF($F$40=2, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)))))))),\n(IF($F$38=4,(IF(4-$F$40=0,(VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(4-$F$40=1,(VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(4-$F$40=2, (VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)))))))),\n(IF($F$38=3,(IF(3-$F$40=0,(VLOOKUP(1,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(3-$F$40=1,(VLOOKUP(1,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(3-$F$40=2, (VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)))))))),\n\n(IF($F$38=2,(IF(2-$F$40=0, 0,\n(IF(2-$F$40=1,(VLOOKUP(1,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(2-$F$40=2, (VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n         0)))))),\n(IF($F$38=1,(IF(1-$F$40=0, 0,\n(IF(1-$F$40=1,(VLOOKUP(1,Tablas!$A$147:$G$149,4,TRUE)),0)))),0)))))))))))))),\n(IF($F$38=0, 0,\n (IF($F$40>$F$38, (VLOOKUP($F$38,Tablas!$A$147:$G$149,4,TRUE)),\n(IF($F$38=4,(IF(4-$F$40=0, 0,\n(IF(4-$F$40=1, (VLOOKUP(1,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(4-$F$40=2, (VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(4-$F$40=3, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(4-$F$40=4, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n0)))))))))),\n(IF($F$38=5,(IF(5-$F$40=0, (VLOOKUP(1,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(5-$F$40=1, (VLOOKUP(1,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(5-$F$40=2, (VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(5-$F$40=3, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(5-$F$40=4, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)))))))))))),\n(IF($F$38=6,(IF(6-$F$40=0, (VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(6-$F$40=1, (VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(6-$F$40=2, (VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(6-$F$40=3, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(6-$F$40=4, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)))))))))))),\n(IF($F$38>6,(IF(7-$F$40=0, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(7-$F$40=1, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(7-$F$40=2, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(7-$F$40=3, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(7-$F$40=4, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)))))))))))),\n\n(IF($F$38=3,(IF(3-$F$40=0,0,\n(IF(3-$F$40=1,(VLOOKUP(1,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(3-$F$40=2, (VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)))))))),\n\n(IF($F$38=2,(IF(2-$F$40=0, 0,\n(IF(2-$F$40=1,(VLOOKUP(1,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(2-$F$40=2, (VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n         0)))))),\n(IF($F$38=1,(IF(1-$F$40=0, 0,\n(IF(1-$F$40=1,(VLOOKUP(1,Tablas!$A$147:$G$149,4,TRUE)),0)))),0)))))))))))))))))))","v":0},{"$f":"IF($F$36=1,\n(IF($F$38=0, 0,\n (IF($F$40>$F$38, (VLOOKUP($F$38,Tablas!$A$147:$G$149,5,TRUE)),\n(IF($F$38>4,(IF($F$40=0, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(IF($F$40=1, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(IF($F$40=2, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)))))))),\n(IF($F$38=4,(IF(4-$F$40=0,(VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(4-$F$40=1,(VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(4-$F$40=2, (VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)))))))),\n(IF($F$38=3,(IF(3-$F$40=0,(VLOOKUP(1,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(3-$F$40=1,(VLOOKUP(1,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(3-$F$40=2, (VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)))))))),\n\n(IF($F$38=2,(IF(2-$F$40=0, 0,\n(IF(2-$F$40=1,(VLOOKUP(1,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(2-$F$40=2, (VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n         0)))))),\n(IF($F$38=1,(IF(1-$F$40=0, 0,\n(IF(1-$F$40=1,(VLOOKUP(1,Tablas!$A$147:$G$149,5,TRUE)),0)))),0)))))))))))))),\n(IF($F$38=0, 0,\n (IF($F$40>$F$38, (VLOOKUP($F$38,Tablas!$A$147:$G$149,5,TRUE)),\n(IF($F$38=4,(IF(4-$F$40=0, 0,\n(IF(4-$F$40=1, (VLOOKUP(1,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(4-$F$40=2, (VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(4-$F$40=3, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(4-$F$40=4, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n0)))))))))),\n(IF($F$38=5,(IF(5-$F$40=0, (VLOOKUP(1,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(5-$F$40=1, (VLOOKUP(1,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(5-$F$40=2, (VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(5-$F$40=3, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(5-$F$40=4, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)))))))))))),\n(IF($F$38=6,(IF(6-$F$40=0, (VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(6-$F$40=1, (VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(6-$F$40=2, (VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(6-$F$40=3, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(6-$F$40=4, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)))))))))))),\n(IF($F$38>6,(IF(7-$F$40=0, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(7-$F$40=1, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(7-$F$40=2, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(7-$F$40=3, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(7-$F$40=4, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)))))))))))),\n\n(IF($F$38=3,(IF(3-$F$40=0,0,\n(IF(3-$F$40=1,(VLOOKUP(1,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(3-$F$40=2, (VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)))))))),\n\n(IF($F$38=2,(IF(2-$F$40=0, 0,\n(IF(2-$F$40=1,(VLOOKUP(1,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(2-$F$40=2, (VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n         0)))))),\n(IF($F$38=1,(IF(1-$F$40=0, 0,\n(IF(1-$F$40=1,(VLOOKUP(1,Tablas!$A$147:$G$149,5,TRUE)),0)))),0)))))))))))))))))))","v":0},{"$f":"IF($F$36=1,\n(IF($F$38=0, 0,\n (IF($F$40>$F$38, (VLOOKUP($F$38,Tablas!$A$147:$G$149,6,TRUE)),\n(IF($F$38>4,(IF($F$40=0, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(IF($F$40=1, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(IF($F$40=2, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)))))))),\n(IF($F$38=4,(IF(4-$F$40=0,(VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(4-$F$40=1,(VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(4-$F$40=2, (VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)))))))),\n(IF($F$38=3,(IF(3-$F$40=0,(VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(3-$F$40=1,(VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(3-$F$40=2, (VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)))))))),\n\n(IF($F$38=2,(IF(2-$F$40=0, 0,\n(IF(2-$F$40=1,(VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(2-$F$40=2, (VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n         0)))))),\n(IF($F$38=1,(IF(1-$F$40=0, 0,\n(IF(1-$F$40=1,(VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),0)))),0)))))))))))))),\n(IF($F$38=0, 0,\n (IF($F$40>$F$38, (VLOOKUP($F$38,Tablas!$A$147:$G$149,6,TRUE)),\n(IF($F$38=4,(IF(4-$F$40=0, 0,\n(IF(4-$F$40=1, (VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(4-$F$40=2, (VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(4-$F$40=3, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(4-$F$40=4, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n0)))))))))),\n(IF($F$38=5,(IF(5-$F$40=0, (VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(5-$F$40=1, (VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(5-$F$40=2, (VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(5-$F$40=3, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(5-$F$40=4, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)))))))))))),\n(IF($F$38=6,(IF(6-$F$40=0, (VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(6-$F$40=1, (VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(6-$F$40=2, (VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(6-$F$40=3, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(6-$F$40=4, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)))))))))))),\n(IF($F$38>6,(IF(7-$F$40=0, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(7-$F$40=1, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(7-$F$40=2, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(7-$F$40=3, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(7-$F$40=4, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)))))))))))),\n\n(IF($F$38=3,(IF(3-$F$40=0,0,\n(IF(3-$F$40=1,(VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(3-$F$40=2, (VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)))))))),\n\n(IF($F$38=2,(IF(2-$F$40=0, 0,\n(IF(2-$F$40=1,(VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(2-$F$40=2, (VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n         0)))))),\n(IF($F$38=1,(IF(1-$F$40=0, 0,\n(IF(1-$F$40=1,(VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),0)))),0)))))))))))))))))))","v":0},{"$f":"_xlfn.SINGLE(IF($F$36=1,\n(IF($F$38=0, 0,\n (IF($F$40>$F$38, (VLOOKUP($F$38,Tablas!$A$147:$G$149,7,TRUE)),\n(IF($F$38>4,(IF($F$40=0, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n(IF($F$40=1, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n(IF($F$40=2, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)))))))),\n(IF($F$38=4,(IF(4-$F$40=0,(VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(4-$F$40=1,(VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(4-$F$40=2, (VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)))))))),\n(IF($F$38=3,(IF(3-$F$40=0,(VLOOKUP(1,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(3-$F$40=1,(VLOOKUP(1,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(3-$F$40=2, (VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)))))))),\n\n(IF($F$38=2,(IF(2-$F$40=0, 0,\n(IF(2-$F$40=1,(VLOOKUP(1,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(2-$F$40=2, (VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE)),\n         0)))))),\n(IF($F$38=1,(IF(1-$F$40=0, 0,\n(IF(1-$F$40=1,(VLOOKUP(1,Tablas!$A$147:$G$149,7,TRUE)),0)))),0)))))))))))))),\n(IF($F$38=0, 0,\n (IF($F$40>$F$38, (VLOOKUP($F$38,Tablas!$A$147:$G$149,7,TRUE)),\n(IF($F$38=4,(IF(4-$F$40=0, 0,\n(IF(4-$F$40=1, (VLOOKUP(1,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(4-$F$40=2, (VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(4-$F$40=3, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(4-$F$40=4, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n0)))))))))),\n(IF($F$38=5,(IF(5-$F$40=0, (VLOOKUP(1,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(5-$F$40=1, (VLOOKUP(1,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(5-$F$40=2, (VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(5-$F$40=3, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(5-$F$40=4, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)))))))))))),\n(IF($F$38=6,(IF(6-$F$40=0, (VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(6-$F$40=1, (VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(6-$F$40=2, (VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(6-$F$40=3, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(6-$F$40=4, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)))))))))))),\n(IF($F$38>6,(IF(7-$F$40=0, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),a\n                                                                                                                                                                                                                                                                (IF(7-$F$40=1, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(7-$F$40=2, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(7-$F$40=3, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(7-$F$40=4, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)))))))))))),\n\n(IF($F$38=3,(IF(3-$F$40=0,0,\n(IF(3-$F$40=1,(VLOOKUP(1,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(3-$F$40=2, (VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)))))))),\n\n(IF($F$38=2,(IF(2-$F$40=0, 0,\n(IF(2-$F$40=1,(VLOOKUP(1,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(2-$F$40=2, (VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE)),\n         0)))))),\n(IF($F$38=1,(IF(1-$F$40=0, 0,\n(IF(1-$F$40=1,(VLOOKUP(1,Tablas!$A$147:$G$149,7,TRUE)),0)))),0))))))))))))))))))))","v":0}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G84:G86)","v":850.82666666666671},{"$f":"SUM(H84:H86)","v":745.73333333333335},{"$f":"SUM(I84:I86)","v":615.16000000000008},{"$f":"SUM(J84:J86)","v":533.30666666666673},{"$f":"SUM(K84:K86)","v":413.65333333333336}]
[null,null,null,null,"Ajuste por variante con coaseguro fuera del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$H$27,G87*-25%,0)","v":-212.70666666666668},{"$f":"IF('INGRESO DE DATOS'!$H$27,H87*-25%,0)","v":-186.43333333333334},{"$f":"IF('INGRESO DE DATOS'!$H$27,I87*-25%,0)","v":-153.79000000000002},{"$f":"IF('INGRESO DE DATOS'!$H$27,J87*-25%,0)","v":-133.32666666666668},{"$f":"IF('INGRESO DE DATOS'!$H$27,K87*-25%,0)","v":-103.41333333333334}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G87+G89)*0%","v":0},{"$f":"(H87+H89)*0%","v":0},0,0,0]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G87:G90)","v":713.12},{"$f":"SUM(H87:H90)","v":634.29999999999995},{"$f":"SUM(I87:I90)","v":536.37000000000012},{"$f":"SUM(J87:J90)","v":474.98},{"$f":"SUM(K87:K90)","v":385.24}]
[null,null,null,null,"Costo de tarifa mensual 2 a 12",null,{"$f":"SUM(G87:G88)","v":638.12},{"$f":"SUM(H87:H88)","v":559.29999999999995},461.37000000000006,399.98,310.24]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G91+(G92*11)","v":7732.44},{"$f":"H91+(H92*11)","v":6786.5999999999995},{"$f":"I91+(I92*11)","v":5611.4400000000005},{"$f":"J91+(J92*11)","v":4874.76},{"$f":"K91+(K92*11)","v":3797.88}]
[null,null,null,null,"Ahorros en tarifas de prima para niños",null,{"$f":"IF($F$36=1,IF($F$38=0,0,IF($F$40=0,0,IF($F$40=1,(VLOOKUP(1,Tablas!$A$147:$G$149,3,TRUE)),(VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE))))),\nIF($F$38=0,0,IF($F$40=0,0,IF($F$40=1,(VLOOKUP(1,Tablas!$A$147:$G$149,3,TRUE)),IF($F$40=2,(VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)), (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)))))))","v":0},{"$f":"IF($F$36=1,IF($F$38=0,0,IF($F$40=0,0,IF($F$40=1,(VLOOKUP(1,Tablas!$A$147:$G$149,4,TRUE)),(VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE))))),\nIF($F$38=0,0,IF($F$40=0,0,IF($F$40=1,(VLOOKUP(1,Tablas!$A$147:$G$149,4,TRUE)),IF($F$40=2,(VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)), (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)))))))","v":0},{"$f":"IF($F$36=1,IF($F$38=0,0,IF($F$40=0,0,IF($F$40=1,(VLOOKUP(1,Tablas!$A$147:$G$149,5,TRUE)),(VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE))))),\nIF($F$38=0,0,IF($F$40=0,0,IF($F$40=1,(VLOOKUP(1,Tablas!$A$147:$G$149,5,TRUE)),IF($F$40=2,(VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)), (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)))))))","v":0},{"$f":"IF($F$36=1,IF($F$38=0,0,IF($F$40=0,0,IF($F$40=1,(VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),(VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE))))),\nIF($F$38=0,0,IF($F$40=0,0,IF($F$40=1,(VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),IF($F$40=2,(VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)), (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)))))))","v":0},{"$f":"IF($F$36=1,IF($F$38=0,0,IF($F$40=0,0,IF($F$40=1,(VLOOKUP(1,Tablas!$A$147:$G$149,7,TRUE)),(VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE))))),\nIF($F$38=0,0,IF($F$40=0,0,IF($F$40=1,(VLOOKUP(1,Tablas!$A$147:$G$149,7,TRUE)),IF($F$40=2,(VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE)), (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)))))))","v":0}]
[]
[null,null,null,null,"Tarifas en US $ -   Efectivas a partir del 1ro de enero de  2021\t"]
[null,null,null,null,"Este presupuesto solamente tiene carácter informativo y en ningún momento expresa compromiso legal para suministrarle cobertura de seguro. La emisión de una póliza de seguro Bupa está sujeta a todas las evaluaciones de riesgo por parte de Bupa y a la recepción de todos los pagos de prima requeridos."]

{"sheet":"Global Premier","index":3,"n_rows":91,"n_cols":10,"rows_kept":91,"cut":false,"hidden":false,"merged":[[53,8,53,9],[65,8,65,9],[89,4,89,9],[88,4,88,9],[90,4,91,9],[63,4,63,5],[58,4,58,5],[70,4,70,5],[77,8,77,9],[81,4,81,5],[82,4,82,5],[83,4,83,5],[60,1,61,1],[60,0,61,0],[31,0,31,1],[69,4,69,5],[71,4,71,5],[37,5,37,6],[48,4,48,5],[37,7,37,8],[31,3,31,4],[33,3,33,4],[35,3,35,4],[31,5,31,8]]}
[]
[]
[null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["GLOBAL PREMIER HEALTH PLAN",null,null,"Nombre del Asegurado Titular",null,{"$f":"+'INGRESO DE DATOS'!$D$21","v":"NOMBRE COMPLETO"}]
[]
[null,null,null,"Número de adultos en la póliza",null,{"$f":"+'INGRESO DE DATOS'!$D$23","v":1},null,"Edad del Asegurado Titular",{"$f":"+'INGRESO DE DATOS'!$D$25","v":35}]
[]
[null,null,null,"Número de niños en la póliza",null,{"$f":"+'INGRESO DE DATOS'!$H$23","v":0},null,"Edad del/la conyuge",{"$f":"+'INGRESO DE DATOS'!$H$25","v":46}]
[null,null,null,null,null,null,null," "," "]
[null,null,null,null,null,"Fecha de la cotización:",null,{"$f":"NOW()","v":"2021-11-08T11:55:45.700"}]
[null,null,null,null,null,null," ",false,null," "]
[null,null,null,null,"Deducibles",null,"PLAN 1","PLAN 2","PLAN 3","PLAN 4"]
[null,null,null,null,"En el país de residencia",null,250,2000,5000,10000]
[null,null,null,null,"Fuera del país de residencia",null,5000,2000,5000,10000]
[]
[null,null,null,null,"Tarifas anuales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"(VLOOKUP($I$34,Tablas!$A$155:$G$221,3,TRUE))","v":4765.6000000000004},{"$f":"(VLOOKUP($I$34,Tablas!$A$155:$G$221,4,TRUE))","v":4326.4000000000005},{"$f":"(VLOOKUP($I$34,Tablas!$A$155:$G$221,5,TRUE))","v":3173.6000000000004},{"$f":"(VLOOKUP($I$34,Tablas!$A$155:$G$221,6,TRUE))","v":2360}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"(IF($F$34=1,0,(VLOOKUP($I$36,Tablas!$A$155:$G$221,3,TRUE))))","v":0},{"$f":"(IF($F$34=1,0,(VLOOKUP($I$36,Tablas!$A$155:$G$221,4,TRUE))))","v":0},{"$f":"(IF($F$34=1,0,(VLOOKUP($I$36,Tablas!$A$155:$G$221,5,TRUE))))","v":0},{"$f":"(IF($F$34=1,0,(VLOOKUP($I$36,Tablas!$A$155:$G$221,6,TRUE))))","v":0}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"(IF($F$36=0,0,(VLOOKUP($F$36,Tablas!$A$222:$G$224,3,TRUE))))","v":0},{"$f":"(IF($F$36=0,0,(VLOOKUP($F$36,Tablas!$A$222:$G$224,4,TRUE))))","v":0},{"$f":"(IF($F$36=0,0,(VLOOKUP($F$36,Tablas!$A$222:$G$224,5,TRUE))))","v":0},{"$f":"(IF($F$36=0,0,(VLOOKUP($F$36,Tablas!$A$222:$G$224,6,TRUE))))","v":0}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G45:G47)","v":4765.6000000000004},{"$f":"SUM(H45:H47)","v":4326.4000000000005},3173.6000000000004,{"$f":"SUM(J45:J47)","v":2360}]
[null,null,null,null,"Ajuste por variante con coaseguro fuera del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$H$27,G48*-25%,0)","v":-1191.4000000000001},{"$f":"IF('INGRESO DE DATOS'!$H$27,H48*-25%,0)","v":-1081.6000000000001},{"$f":"IF('INGRESO DE DATOS'!$H$27,I48*-25%,0)","v":-793.40000000000009},{"$f":"IF('INGRESO DE DATOS'!$H$27,J48*-25%,0)","v":-590}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G48+G50)*0%","v":0},{"$f":"(H48+H50)*0%","v":0},0,0]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"SUM(G48:G51)-((G48+G49))*0.1","v":3291.78},{"$f":"SUM(H48:H51)-((H48+H49))*0.1","v":2995.32},2217.1800000000003,1668]
[]
[null,null,null,null,"Tarifas semi anuales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$34,Tablas!$A$530:$G$596,3,TRUE)","v":2382.8000000000002},{"$f":"VLOOKUP($I$34,Tablas!$A$530:$G$596,4,TRUE)","v":2163.2000000000003},{"$f":"VLOOKUP($I$34,Tablas!$A$530:$G$596,5,TRUE)","v":1586.8000000000002},{"$f":"VLOOKUP($I$34,Tablas!$A$530:$G$596,6,TRUE)","v":1180}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$34=1,0,(VLOOKUP($I$36,Tablas!$A$530:$G$596,3,TRUE)))","v":0},{"$f":"IF($F$34=1,0,(VLOOKUP($I$36,Tablas!$A$530:$G$596,4,TRUE)))","v":0},{"$f":"IF($F$34=1,0,(VLOOKUP($I$36,Tablas!$A$530:$G$596,5,TRUE)))","v":0},{"$f":"IF($F$34=1,0,(VLOOKUP($I$36,Tablas!$A$530:$G$596,6,TRUE)))","v":0}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$36=0,0,(VLOOKUP($F$36,Tablas!$A$597:$G$599,3,TRUE)))","v":0},{"$f":"IF($F$36=0,0,(VLOOKUP($F$36,Tablas!$A$597:$G$599,4,TRUE)))","v":0},{"$f":"IF($F$36=0,0,(VLOOKUP($F$36,Tablas!$A$597:$G$599,5,TRUE)))","v":0},{"$f":"IF($F$36=0,0,(VLOOKUP($F$36,Tablas!$A$597:$G$599,6,TRUE)))","v":0}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G55:G57)","v":2382.8000000000002},{"$f":"SUM(H55:H57)","v":2163.2000000000003},{"$f":"SUM(I55:I57)","v":1586.8000000000002},{"$f":"SUM(J55:J57)","v":1180}]
[null,null,null,null,"Ajuste por variante con coaseguro fuera del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$H$27,G58*-25%,0)","v":-595.70000000000005},{"$f":"IF('INGRESO DE DATOS'!$H$27,H58*-25%,0)","v":-540.80000000000007},{"$f":"IF('INGRESO DE DATOS'!$H$27,I58*-25%,0)","v":-396.70000000000005},{"$f":"IF('INGRESO DE DATOS'!$H$27,J58*-25%,0)","v":-295}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G58+G60)*0%","v":0},{"$f":"(H58+H60)*0%","v":0},0,0]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G58:G60)","v":1862.1000000000001},{"$f":"SUM(H58:H60)","v":1697.4},1265.1000000000001,960]
[null,null,null,null,"Costo de segunda cuota",null,{"$f":"SUM(G58:G59)","v":1787.1000000000001},{"$f":"SUM(H58:H59)","v":1622.4},1190.1000000000001,885]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G62+G63","v":3649.2000000000003},{"$f":"H62+H63","v":3319.8},2455.2000000000003,{"$f":"J62+J63","v":1845}]
[]
[null,null,null,null,"Tarifas trimestrales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$34,Tablas!$A$755:$G$821,3,TRUE)","v":1191.4000000000001},{"$f":"VLOOKUP($I$34,Tablas!$A$755:$G$821,4,TRUE)","v":1081.6000000000001},{"$f":"VLOOKUP($I$34,Tablas!$A$755:$G$821,5,TRUE)","v":793.40000000000009},{"$f":"VLOOKUP($I$34,Tablas!$A$755:$G$821,6,TRUE)","v":590}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$34=1,0,(VLOOKUP($I$36,Tablas!$A$755:$G$821,3,TRUE)))","v":0},{"$f":"IF($F$34=1,0,(VLOOKUP($I$36,Tablas!$A$755:$G$821,4,TRUE)))","v":0},{"$f":"IF($F$34=1,0,(VLOOKUP($I$36,Tablas!$A$755:$G$821,5,TRUE)))","v":0},{"$f":"IF($F$34=1,0,(VLOOKUP($I$36,Tablas!$A$755:$G$821,6,TRUE)))","v":0}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$36=0,0,(VLOOKUP($F$36,Tablas!$A$822:$G$824,3,TRUE)))","v":0},{"$f":"IF($F$36=0,0,(VLOOKUP($F$36,Tablas!$A$822:$G$824,4,TRUE)))","v":0},{"$f":"IF($F$36=0,0,(VLOOKUP($F$36,Tablas!$A$822:$G$824,5,TRUE)))","v":0},{"$f":"IF($F$36=0,0,(VLOOKUP($F$36,Tablas!$A$822:$G$824,6,TRUE)))","v":0}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G67:G69)","v":1191.4000000000001},{"$f":"SUM(H67:H69)","v":1081.6000000000001},{"$f":"SUM(I67:I69)","v":793.40000000000009},{"$f":"SUM(J67:J69)","v":590}]
[null,null,null,null,"Ajuste por variante con coaseguro fuera del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$H$27,G70*-25%,0)","v":-297.85000000000002},{"$f":"IF('INGRESO DE DATOS'!$H$27,H70*-25%,0)","v":-270.40000000000003},{"$f":"IF('INGRESO DE DATOS'!$H$27,I70*-25%,0)","v":-198.35000000000002},{"$f":"IF('INGRESO DE DATOS'!$H$27,J70*-25%,0)","v":-147.5}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G70+G72)*0%","v":0},{"$f":"(H70+H72)*0%","v":0},0,0]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G70:G73)","v":968.55000000000007},{"$f":"SUM(H70:H73)","v":886.2},{"$f":"SUM(I70:I73)","v":670.05000000000007},{"$f":"SUM(J70:J73)","v":517.5}]
[null,null,null,null,"Costo de tarifa trimestral 2 a 4",null,{"$f":"SUM(G70:G71)","v":893.55000000000007},{"$f":"SUM(H70:H71)","v":811.2},595.05000000000007,442.5]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G74+(G75*3)","v":3649.2000000000003},{"$f":"H74+(H75*3)","v":3319.8},2455.2000000000003,{"$f":"J74+(J75*3)","v":1845}]
[]
[null,null,null,null,"Tarifas mensuales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$34,Tablas!$A$229:$G$295,3,TRUE)","v":444.78933333333339},{"$f":"VLOOKUP($I$34,Tablas!$A$229:$G$295,4,TRUE)","v":403.79733333333343},{"$f":"VLOOKUP($I$34,Tablas!$A$229:$G$295,5,TRUE)","v":296.20266666666669},{"$f":"VLOOKUP($I$34,Tablas!$A$229:$G$295,6,TRUE)","v":220.26666666666668}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$34=1,0,(VLOOKUP($I$36,Tablas!$A$229:$G$295,3,TRUE)))","v":0},{"$f":"IF($F$34=1,0,(VLOOKUP($I$36,Tablas!$A$229:$G$295,4,TRUE)))","v":0},{"$f":"IF($F$34=1,0,(VLOOKUP($I$36,Tablas!$A$229:$G$295,5,TRUE)))","v":0},{"$f":"IF($F$34=1,0,(VLOOKUP($I$36,Tablas!$A$229:$G$295,6,TRUE)))","v":0}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$36=0,0,(VLOOKUP($F$36,Tablas!$A$296:$G$298,3,TRUE)))","v":0},{"$f":"IF($F$36=0,0,(VLOOKUP($F$36,Tablas!$A$296:$G$298,4,TRUE)))","v":0},{"$f":"IF($F$36=0,0,(VLOOKUP($F$36,Tablas!$A$296:$G$298,5,TRUE)))","v":0},{"$f":"IF($F$36=0,0,(VLOOKUP($F$36,Tablas!$A$296:$G$298,6,TRUE)))","v":0}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G79:G81)","v":444.78933333333339},{"$f":"SUM(H79:H81)","v":403.79733333333343},{"$f":"SUM(I79:I81)","v":296.20266666666669},{"$f":"SUM(J79:J81)","v":220.26666666666668}]
[null,null,null,null,"Ajuste por variante con coaseguro fuera del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$H$27,G82*-25%,0)","v":-111.19733333333335},{"$f":"IF('INGRESO DE DATOS'!$H$27,H82*-25%,0)","v":-100.94933333333336},{"$f":"IF('INGRESO DE DATOS'!$H$27,I82*-25%,0)","v":-74.050666666666672},{"$f":"IF('INGRESO DE DATOS'!$H$27,J82*-25%,0)","v":-55.06666666666667}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G82+G84)*0%","v":0},{"$f":"(H82+H84)*0%","v":0},0,0]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G82:G85)","v":408.59200000000004},{"$f":"SUM(H82:H85)","v":377.84800000000007},{"$f":"SUM(I82:I85)","v":297.15200000000004},{"$f":"SUM(J82:J85)","v":240.20000000000002}]
[null,null,null,null,"Costo de tarifa mensual 2 a 12",null,{"$f":"SUM(G82:G83)","v":333.59200000000004},{"$f":"SUM(H82:H83)","v":302.84800000000007},222.15200000000002,165.20000000000002]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G86+(G87*11)","v":4078.1040000000007},{"$f":"H86+(H87*11)","v":3709.1760000000008},{"$f":"I86+(I87*11)","v":2740.8240000000001},{"$f":"J86+(J87*11)","v":2057.4}]
[]
[null,null,null,null,"Tarifas en US $ -   Efectivas a partir del 1ro de enero de  2021"]
[null,null,null,null,"Este presupuesto solamente tiene carácter informativo y en ningún momento expresa compromiso legal para suministrarle cobertura de seguro. La emisión de una póliza de seguro Bupa está sujeta a todas las evaluaciones de riesgo por parte de Bupa y a la recepción de todos los pagos de prima requeridos."]

{"sheet":"Global Select","index":4,"n_rows":88,"n_cols":10,"rows_kept":88,"cut":false,"hidden":false,"merged":[[87,4,88,9],[40,8,40,9],[50,8,50,9],[62,8,62,9],[86,4,86,9],[85,4,85,9],[45,4,45,5],[55,4,55,5],[67,4,67,5],[60,4,60,5],[72,4,72,5],[48,4,48,5],[74,8,74,9],[78,4,78,5],[79,4,79,5],[80,4,80,5],[28,0,28,1],[57,0,58,0],[33,3,33,4],[66,4,66,5],[68,4,68,5],[57,1,58,1],[34,5,34,6],[84,4,84,5],[34,7,34,8],[28,3,28,4],[30,3,30,4],[28,5,28,8]]}
[]
[]
[null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["GLOBAL SELECT HEALTH PLAN",null,null,"Nombre del Asegurado Titular",null,{"$f":"+'INGRESO DE DATOS'!$D$21","v":"NOMBRE COMPLETO"}]
[]
[null,null,null,"Número de adultos en la póliza",null,{"$f":"+'INGRESO DE DATOS'!$D$23","v":1},null,"Edad del Asegurado Titular",{"$f":"+'INGRESO DE DATOS'!$D$25","v":35}]
[]
[null,null,null,null,null,null,null,"Edad del/la conyuge",{"$f":"+'INGRESO DE DATOS'!$H$25","v":46}]
[null,null,null,"Número de niños en la póliza",null,{"$f":"+'INGRESO DE DATOS'!$H$23","v":0},null," "," "]
[null,null,null,null,null,"Fecha de la cotización:",null,{"$f":"NOW()","v":"2021-11-08T11:55:45.700"}]
[null,null,null,null,null,null," ",false,null," "]
[null,null,null,null,"Deducibles",null,"PLAN 1","PLAN 2","PLAN 3","PLAN 4"]
[null,null,null,null,"En el país de residencia",null,250,2000,5000,10000]
[null,null,null,null,"Fuera del país de residencia",null,5000,2000,5000,10000]
[]
[null,null,null,null,"Tarifas anuales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"(VLOOKUP($I$31,Tablas!$A$305:$G$371,3,TRUE))","v":3369.6000000000004},{"$f":"(VLOOKUP($I$31,Tablas!$A$305:$G$371,4,TRUE))","v":3233.6000000000004},{"$f":"(VLOOKUP($I$31,Tablas!$A$305:$G$371,5,TRUE))","v":2376.8000000000002},{"$f":"(VLOOKUP($I$31,Tablas!$A$305:$G$371,6,TRUE))","v":1768}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"(IF($F$31=1,0,(VLOOKUP($I$33,Tablas!$A$305:$G$371,3,TRUE))))","v":0},{"$f":"(IF($F$31=1,0,(VLOOKUP($I$33,Tablas!$A$305:$G$371,4,TRUE))))","v":0},{"$f":"(IF($F$31=1,0,(VLOOKUP($I$33,Tablas!$A$305:$G$371,5,TRUE))))","v":0},{"$f":"(IF($F$31=1,0,(VLOOKUP($I$33,Tablas!$A$305:$G$371,6,TRUE))))","v":0}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"(IF($F$34=0,0,(VLOOKUP($F$34,Tablas!$A$372:$G$374,3,TRUE))))","v":0},{"$f":"(IF($F$34=0,0,(VLOOKUP($F$34,Tablas!$A$372:$G$374,4,TRUE))))","v":0},{"$f":"(IF($F$34=0,0,(VLOOKUP($F$34,Tablas!$A$372:$G$374,5,TRUE))))","v":0},{"$f":"(IF($F$34=0,0,(VLOOKUP($F$34,Tablas!$A$372:$G$374,6,TRUE))))","v":0}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G42:G44)","v":3369.6000000000004},{"$f":"SUM(H42:H44)","v":3233.6000000000004},{"$f":"SUM(I42:I44)","v":2376.8000000000002},{"$f":"SUM(J42:J44)","v":1768}]
[null,null,null,null,"Ajuste por variante con coaseguro fuera del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$H$27,G45*-25%,0)","v":-842.40000000000009},{"$f":"IF('INGRESO DE DATOS'!$H$27,H45*-25%,0)","v":-808.40000000000009},{"$f":"IF('INGRESO DE DATOS'!$H$27,I45*-25%,0)","v":-594.20000000000005},{"$f":"IF('INGRESO DE DATOS'!$H$27,J45*-25%,0)","v":-442}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G45+G47)*0%","v":0},{"$f":"(H45+H47)*0%","v":0},{"$f":"(I45+I47)*0%","v":0},{"$f":"(J45+J47)*0%","v":0}]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"SUM(G45:G48)-((G45+G46)*0.1)","v":2349.4800000000005},{"$f":"SUM(H45:H48)-((H45+H46)*0.1)","v":2257.6800000000003},1679.3400000000001,1268.4000000000001]
[]
[null,null,null,null,"Tarifas semi anuales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$31,Tablas!$A$605:$G$671,3,TRUE)","v":1684.8000000000002},{"$f":"VLOOKUP($I$31,Tablas!$A$605:$G$671,4,TRUE)","v":1616.8000000000002},{"$f":"VLOOKUP($I$31,Tablas!$A$605:$G$671,5,TRUE)","v":1188.4000000000001},{"$f":"VLOOKUP($I$31,Tablas!$A$605:$G$671,6,TRUE)","v":884}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$31=1,0,(VLOOKUP($I$33,Tablas!$A$605:$G$671,3,TRUE)))","v":0},{"$f":"IF($F$31=1,0,(VLOOKUP($I$33,Tablas!$A$605:$G$671,4,TRUE)))","v":0},{"$f":"IF($F$31=1,0,(VLOOKUP($I$33,Tablas!$A$605:$G$671,5,TRUE)))","v":0},{"$f":"IF($F$31=1,0,(VLOOKUP($I$33,Tablas!$A$605:$G$671,6,TRUE)))","v":0}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$34=0,0,(VLOOKUP($F$34,Tablas!$A$672:$G$674,3,TRUE)))","v":0},{"$f":"IF($F$34=0,0,(VLOOKUP($F$34,Tablas!$A$672:$G$674,4,TRUE)))","v":0},{"$f":"IF($F$34=0,0,(VLOOKUP($F$34,Tablas!$A$672:$G$674,5,TRUE)))","v":0},{"$f":"IF($F$34=0,0,(VLOOKUP($F$34,Tablas!$A$672:$G$674,6,TRUE)))","v":0}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G52:G54)","v":1684.8000000000002},{"$f":"SUM(H52:H54)","v":1616.8000000000002},{"$f":"SUM(I52:I54)","v":1188.4000000000001},{"$f":"SUM(J52:J54)","v":884}]
[null,null,null,null,"Ajuste por variante con coaseguro fuera del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$H$27,G55*-25%,0)","v":-421.20000000000005},{"$f":"IF('INGRESO DE DATOS'!$H$27,H55*-25%,0)","v":-404.20000000000005},{"$f":"IF('INGRESO DE DATOS'!$H$27,I55*-25%,0)","v":-297.10000000000002},{"$f":"IF('INGRESO DE DATOS'!$H$27,J55*-25%,0)","v":-221}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G55+G57)*0%","v":0},{"$f":"(H55+H57)*0%","v":0},0,0]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G55:G58)","v":1338.6000000000001},{"$f":"SUM(H55:H58)","v":1287.6000000000001},{"$f":"SUM(I55:I58)","v":966.30000000000007},{"$f":"SUM(J55:J58)","v":738}]
[null,null,null,null,"Costo de segunda cuota",null,{"$f":"SUM(G55:G56)","v":1263.6000000000001},{"$f":"SUM(H55:H56)","v":1212.6000000000001},891.30000000000007,663]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G59+G60","v":2602.2000000000003},{"$f":"H59+H60","v":2500.2000000000003},1857.6000000000001,{"$f":"J59+J60","v":1401}]
[]
[null,null,null,null,"Tarifas trimestrales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$31,Tablas!$A$830:$G$896,3,TRUE)","v":842.40000000000009},{"$f":"VLOOKUP($I$31,Tablas!$A$830:$G$896,4,TRUE)","v":808.40000000000009},{"$f":"VLOOKUP($I$31,Tablas!$A$830:$G$896,5,TRUE)","v":594.20000000000005},{"$f":"VLOOKUP($I$31,Tablas!$A$830:$G$896,6,TRUE)","v":442}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$31=1,0,(VLOOKUP($I$33,Tablas!$A$830:$G$896,3,TRUE)))","v":0},{"$f":"IF($F$31=1,0,(VLOOKUP($I$33,Tablas!$A$830:$G$896,4,TRUE)))","v":0},{"$f":"IF($F$31=1,0,(VLOOKUP($I$33,Tablas!$A$830:$G$896,5,TRUE)))","v":0},{"$f":"IF($F$31=1,0,(VLOOKUP($I$33,Tablas!$A$830:$G$896,6,TRUE)))","v":0}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$34=0,0,(VLOOKUP($F$34,Tablas!$A$897:$G$899,3,TRUE)))","v":0},{"$f":"IF($F$34=0,0,(VLOOKUP($F$34,Tablas!$A$897:$G$899,4,TRUE)))","v":0},{"$f":"IF($F$34=0,0,(VLOOKUP($F$34,Tablas!$A$897:$G$899,5,TRUE)))","v":0},{"$f":"IF($F$34=0,0,(VLOOKUP($F$34,Tablas!$A$897:$G$899,6,TRUE)))","v":0}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G64:G66)","v":842.40000000000009},{"$f":"SUM(H64:H66)","v":808.40000000000009},{"$f":"SUM(I64:I66)","v":594.20000000000005},{"$f":"SUM(J64:J66)","v":442}]
[null,null,null,null,"Ajuste por variante con coaseguro fuera del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$H$27,G67*-25%,0)","v":-210.60000000000002},{"$f":"IF('INGRESO DE DATOS'!$H$27,H67*-25%,0)","v":-202.10000000000002},{"$f":"IF('INGRESO DE DATOS'!$H$27,I67*-25%,0)","v":-148.55000000000001},{"$f":"IF('INGRESO DE DATOS'!$H$27,J67*-25%,0)","v":-110.5}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G67+G69)*0%","v":0},{"$f":"(H67+H69)*0%","v":0},0,0]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G67:G70)","v":706.80000000000007},{"$f":"SUM(H67:H70)","v":681.30000000000007},{"$f":"SUM(I67:I70)","v":520.65000000000009},{"$f":"SUM(J67:J70)","v":406.5}]
[null,null,null,null,"Costo de tarifa trimestral 2 a 4",null,{"$f":"SUM(G67:G68)","v":631.80000000000007},{"$f":"SUM(H67:H68)","v":606.30000000000007},445.65000000000003,331.5]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G71+(G72*3)","v":2602.2000000000003},{"$f":"H71+(H72*3)","v":2500.2000000000003},1857.6000000000001,{"$f":"J71+(J72*3)","v":1401}]
[]
[null,null,null,null,"Tarifas mensuales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$31,Tablas!$A$379:$G$445,3,TRUE)","v":314.49600000000004},{"$f":"VLOOKUP($I$31,Tablas!$A$379:$G$445,4,TRUE)","v":301.80266666666671},{"$f":"VLOOKUP($I$31,Tablas!$A$379:$G$445,5,TRUE)","v":221.83466666666669},{"$f":"VLOOKUP($I$31,Tablas!$A$379:$G$445,6,TRUE)","v":165.01333333333335}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$31=1,0,(VLOOKUP($I$33,Tablas!$A$379:$G$445,3,TRUE)))","v":0},{"$f":"IF($F$31=1,0,(VLOOKUP($I$33,Tablas!$A$379:$G$445,4,TRUE)))","v":0},{"$f":"IF($F$31=1,0,(VLOOKUP($I$33,Tablas!$A$379:$G$445,5,TRUE)))","v":0},{"$f":"IF($F$31=1,0,(VLOOKUP($I$33,Tablas!$A$379:$G$445,6,TRUE)))","v":0}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$34=0,0,(VLOOKUP($F$34,Tablas!$A$446:$G$448,3,TRUE)))","v":0},{"$f":"IF($F$34=0,0,(VLOOKUP($F$34,Tablas!$A$446:$G$448,4,TRUE)))","v":0},{"$f":"IF($F$34=0,0,(VLOOKUP($F$34,Tablas!$A$446:$G$448,5,TRUE)))","v":0},{"$f":"IF($F$34=0,0,(VLOOKUP($F$34,Tablas!$A$446:$G$448,6,TRUE)))","v":0}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G76:G78)","v":314.49600000000004},{"$f":"SUM(H76:H78)","v":301.80266666666671},{"$f":"SUM(I76:I78)","v":221.83466666666669},{"$f":"SUM(J76:J78)","v":165.01333333333335}]
[null,null,null,null,"Ajuste por variante con coaseguro fuera del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$H$27,G79*-25%,0)","v":-78.624000000000009},{"$f":"IF('INGRESO DE DATOS'!$H$27,H79*-25%,0)","v":-75.450666666666677},{"$f":"IF('INGRESO DE DATOS'!$H$27,I79*-25%,0)","v":-55.458666666666673},{"$f":"IF('INGRESO DE DATOS'!$H$27,J79*-25%,0)","v":-41.253333333333337}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G79+G81)*0%","v":0},{"$f":"(H79+H81)*0%","v":0},0,0]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G79:G82)","v":310.87200000000001},{"$f":"SUM(H79:H82)","v":301.35200000000003},{"$f":"SUM(I79:I82)","v":241.37600000000003},{"$f":"SUM(J79:J82)","v":198.76000000000002}]
[null,null,null,null,"Costo de tarifa mensual 2 a 12",null,{"$f":"SUM(G79:G80)","v":235.87200000000001},{"$f":"SUM(H79:H80)","v":226.35200000000003},166.37600000000003,123.76000000000002]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G83+(G84*11)","v":2905.4639999999999},{"$f":"H83+(H84*11)","v":2791.2240000000002},{"$f":"I83+(I84*11)","v":2071.5120000000006},{"$f":"J83+(J84*11)","v":1560.1200000000001}]
[]
[null,null,null,null,"Tarifas en US $ -   Efectivas a partir del 1ro de enero de  2021"]
[null,null,null,null,"Este presupuesto solamente tiene carácter informativo y en ningún momento expresa compromiso legal para suministrarle cobertura de seguro. La emisión de una póliza de seguro Bupa está sujeta a todas las evaluaciones de riesgo por parte de Bupa y a la recepción de todos los pagos de prima requeridos."]

{"sheet":"Global Major Medical","index":5,"n_rows":86,"n_cols":10,"rows_kept":86,"cut":false,"hidden":false,"merged":[[34,3,34,4],[30,3,30,4],[30,5,30,8],[32,3,32,4],[30,0,30,1],[57,0,58,0],[57,1,58,1],[85,4,87,7],[36,5,36,6],[36,7,36,8],[84,4,84,7],[66,4,66,5],[67,4,67,5],[83,4,83,7],[77,4,77,5],[78,4,78,5]]}
[]
[]
[null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["GLOBAL MAJOR MEDICAL HEALTH PLAN",null,null,"Nombre del Asegurado Titular",null,{"$f":"+'INGRESO DE DATOS'!$D$21","v":"NOMBRE COMPLETO"}]
[]
[null,null,null,"Número de adultos en la póliza",null,{"$f":"+'INGRESO DE DATOS'!$D$23","v":1},null,"Edad del Asegurado Titular",{"$f":"+'INGRESO DE DATOS'!$D$25","v":35}]
[]
[null,null,null,"Número de niños en la póliza",null,{"$f":"+'INGRESO DE DATOS'!$H$23","v":0},null,"Edad del/la conyuge",{"$f":"+'INGRESO DE DATOS'!$H$25","v":46}]
[null,null,null,null,null,null,null," "," "]
[null,null,null,null,null,"Fecha de la cotización:",null,{"$f":"NOW()","v":"2021-11-08T11:55:45.700"}]
[null,null,null,null,null,null," ",false,null," "]
[null,null,null,null,"Deducibles",null,"PLAN 1","PLAN 2","PLAN 3"]
[null,null,null,null,"En el país de residencia",null,7500,10000,20000]
[null,null,null,null,"Fuera del país de residencia",null,10000,20000,20000]
[]
[null,null,null,null,"Tarifas anuales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"(VLOOKUP($I$33,Tablas!$A$1129:$G$1195,3,TRUE))*0.9","v":2646.9},{"$f":"(VLOOKUP($I$33,Tablas!$A$1129:$G$1195,4,TRUE))*0.9","v":2303.1},{"$f":"(VLOOKUP($I$33,Tablas!$A$1129:$G$1195,5,TRUE))*0.9","v":1746}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"(IF($F$33=1,0,(VLOOKUP($I$35,Tablas!$A$1129:$G$1195,3,TRUE))))*0.9","v":0},{"$f":"(IF($F$33=1,0,(VLOOKUP($I$35,Tablas!$A$1129:$G$1195,4,TRUE))))*0.9","v":0},{"$f":"(IF($F$33=1,0,(VLOOKUP($I$35,Tablas!$A$1129:$G$1195,5,TRUE))))*0.9","v":0}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"(IF($F$35=0,0,(VLOOKUP($F$35,Tablas!$A$1196:$G$1198,3,TRUE))))*0.9","v":0},{"$f":"(IF($F$35=0,0,(VLOOKUP($F$35,Tablas!$A$1196:$G$1198,4,TRUE))))*0.9","v":0},{"$f":"(IF($F$35=0,0,(VLOOKUP($F$35,Tablas!$A$1196:$G$1198,5,TRUE))))*0.9","v":0}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G44:G46)","v":2646.9},{"$f":"SUM(H44:H46)","v":2303.1},1746]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G47+G48)*0%","v":0},{"$f":"(H47+H48)*0%","v":0},{"$f":"(I47+I48)*0%","v":0}]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"SUM(G47:G49)","v":2721.9},{"$f":"SUM(H47:H49)","v":2378.1},{"$f":"SUM(I47:I49)","v":1821}]
[]
[null,null,null,null,"Tarifas semi anuales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$33,Tablas!$A$1353:$G$1419,3,TRUE)","v":1470.5},{"$f":"VLOOKUP($I$33,Tablas!$A$1353:$G$1419,4,TRUE)","v":1279.5},{"$f":"VLOOKUP($I$33,Tablas!$A$1353:$G$1419,5,TRUE)","v":970}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$33=1,0,(VLOOKUP($I$35,Tablas!$A$1353:$G$1419,3,TRUE)))","v":0},{"$f":"IF($F$33=1,0,(VLOOKUP($I$35,Tablas!$A$1353:$G$1419,4,TRUE)))","v":0},{"$f":"IF($F$33=1,0,(VLOOKUP($I$35,Tablas!$A$1353:$G$1419,5,TRUE)))","v":0}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$35=0,0,(VLOOKUP($F$35,Tablas!$A$1420:$G$1422,3,TRUE)))","v":0},{"$f":"IF($F$35=0,0,(VLOOKUP($F$35,Tablas!$A$1420:$G$1422,4,TRUE)))","v":0},{"$f":"IF($F$35=0,0,(VLOOKUP($F$35,Tablas!$A$1420:$G$1422,5,TRUE)))","v":0}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G53:G55)","v":1470.5},{"$f":"SUM(H53:H55)","v":1279.5},{"$f":"SUM(I53:I55)","v":970}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,76]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G56+G57)*0%","v":0},{"$f":"(H56+H57)*0%","v":0},{"$f":"(I56+I57)*0%","v":0}]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G56:G58)","v":1545.5},{"$f":"SUM(H56:H58)","v":1354.5},{"$f":"SUM(I56:I58)","v":1046}]
[null,null,null,null,"Costo de segunda cuota",null,{"$f":"G56+G58","v":1470.5},{"$f":"H56+H58","v":1279.5},{"$f":"I56+I58","v":970}]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G59+G60","v":3016},{"$f":"H59+H60","v":2634},2016]
[]
[null,null,null,null,"Tarifas trimestrales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$33,Tablas!$A$1278:$G$1344,3,TRUE)","v":735.25},{"$f":"VLOOKUP($I$33,Tablas!$A$1278:$G$1344,4,TRUE)","v":639.75},{"$f":"VLOOKUP($I$33,Tablas!$A$1278:$G$1344,5,TRUE)","v":485}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$33=1,0,(VLOOKUP($I$35,Tablas!$A$1278:$G$1344,3,TRUE)))","v":0},{"$f":"IF($F$33=1,0,(VLOOKUP($I$35,Tablas!$A$1278:$G$1344,4,TRUE)))","v":0},{"$f":"IF($F$33=1,0,(VLOOKUP($I$35,Tablas!$A$1278:$G$1344,5,TRUE)))","v":0}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$35=0,0,(VLOOKUP($F$35,Tablas!$A$1345:$G$1347,3,TRUE)))","v":0},{"$f":"IF($F$35=0,0,(VLOOKUP($F$35,Tablas!$A$1345:$G$1347,4,TRUE)))","v":0},{"$f":"IF($F$35=0,0,(VLOOKUP($F$35,Tablas!$A$1345:$G$1347,5,TRUE)))","v":0}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G64:G66)","v":735.25},{"$f":"SUM(H64:H66)","v":639.75},{"$f":"SUM(I64:I66)","v":485}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,76]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G67+G68)*0%","v":0},{"$f":"(H67+H68)*0%","v":0},{"$f":"(I67+I68)*0%","v":0}]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G67:G69)","v":810.25},{"$f":"SUM(H67:H69)","v":714.75},{"$f":"SUM(I67:I69)","v":561}]
[null,null,null,null,"Costo de tarifa trimestral 2 a 4",null,{"$f":"G67+G69","v":735.25},{"$f":"H67+H69","v":639.75},{"$f":"I67+I69","v":485}]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G70+(G71*3)","v":3016},{"$f":"H70+(H71*3)","v":2634},2016]
[]
[null,null,null,null,"Tarifas mensual"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$33,Tablas!$A$1203:$G$1269,3,TRUE)","v":274.49333333333334},{"$f":"VLOOKUP($I$33,Tablas!$A$1203:$G$1269,4,TRUE)","v":238.84},{"$f":"VLOOKUP($I$33,Tablas!$A$1203:$G$1269,5,TRUE)","v":181.06666666666666}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$33=1,0,(VLOOKUP($I$35,Tablas!$A$1203:$G$1269,3,TRUE)))","v":0},{"$f":"IF($F$33=1,0,(VLOOKUP($I$35,Tablas!$A$1203:$G$1269,4,TRUE)))","v":0},{"$f":"IF($F$33=1,0,(VLOOKUP($I$35,Tablas!$A$1203:$G$1269,5,TRUE)))","v":0}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$35=0,0,(VLOOKUP($F$35,Tablas!$A$1270:$G$1272,3,TRUE)))","v":0},{"$f":"IF($F$35=0,0,(VLOOKUP($F$35,Tablas!$A$1270:$G$1272,4,TRUE)))","v":0},{"$f":"IF($F$35=0,0,(VLOOKUP($F$35,Tablas!$A$1270:$G$1272,5,TRUE)))","v":0}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G75:G77)","v":274.49333333333334},{"$f":"SUM(H75:H77)","v":238.84},{"$f":"SUM(I75:I77)","v":181.06666666666666}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,76]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G78+G79)*0%","v":0},{"$f":"(H78+H79)*0%","v":0},{"$f":"(I78+I79)*0%","v":0}]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G78:G80)","v":349.49333333333334},{"$f":"SUM(H78:H80)","v":313.84000000000003},{"$f":"SUM(I78:I80)","v":257.06666666666666}]
[null,null,null,null,"Costo de tarifa mensual 2 a 12",null,{"$f":"G78+G80","v":274.49333333333334},{"$f":"H78+H80","v":238.84},{"$f":"I78+I80","v":181.06666666666666}]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G81+(G82*11)","v":3368.92},{"$f":"H81+(H82*11)","v":2941.0800000000004},{"$f":"I81+(I82*11)","v":2248.8000000000002}]
[]
[null,null,null,null,"Tarifas en US $ -   Efectivas a partir del 1ro de enero de  2021\t"]
[null,null,null,null,"Este presupuesto solamente tiene carácter informativo y en ningún momento expresa compromiso legal para suministrarle cobertura de seguro. La emisión de una póliza de seguro Bupa está sujeta a todas las evaluaciones de riesgo por parte de Bupa y a la recepción de todos los pagos de prima requeridos."]

{"sheet":"Resumen tarifas","index":6,"n_rows":131,"n_cols":8,"rows_kept":131,"cut":false,"hidden":false,"merged":[[61,0,61,1],[49,0,49,1],[28,0,28,1],[31,0,31,1],[34,0,34,1],[58,0,58,1],[62,0,62,1],[100,4,100,7],[26,0,26,6],[57,0,57,1],[28,2,28,6],[31,4,31,5],[34,4,34,5],[39,0,39,1],[40,0,40,1],[43,0,43,1],[44,0,44,1],[45,0,45,1],[46,0,46,1],[48,0,48,1],[51,0,51,1],[43,2,43,3],[45,2,45,3],[48,2,48,3],[117,2,117,3],[117,0,117,1],[95,0,95,1],[63,0,63,1],[85,0,85,1],[79,0,79,1],[80,0,80,1],[81,0,81,1],[82,0,82,1],[64,0,64,1],[66,0,66,1],[67,0,67,1],[76,0,76,1],[96,0,96,1],[97,0,97,1],[108,0,108,2],[112,2,112,3],[101,0,101,1],[98,0,98,1],[100,0,100,1],[128,0,128,7],[129,0,129,7],[130,0,132,7],[109,0,109,1],[112,0,112,1],[115,0,115,1],[126,0,126,1],[114,2,114,3],[118,0,118,1],[114,0,114,1],[113,0,113,1],[52,2,52,3],[70,3,70,7],[87,4,87,7],[103,4,103,7],[120,2,120,3],[97,4,97,7],[61,3,61,7],[63,3,63,7],[66,3,66,7],[79,4,79,7],[81,4,81,7],[84,4,84,7],[95,4,95,7],[69,0,69,2],[84,0,84,1],[92,0,92,1]]}
[]
[null,null,null,null," "," "]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null," "," "," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Cotizador de Seguro Médico - Bupa Global Health Plans"]
[]
["Nombre del Asegurado Titular",null,{"$f":"+'INGRESO DE DATOS'!$D$21","v":"NOMBRE COMPLETO"}]
[]
[]
["Número de adultos en la póliza",null,{"$f":"+'INGRESO DE DATOS'!$D$23","v":1},null,"Edad del Asegurado Titular",null,{"$f":"+'INGRESO DE DATOS'!$D$25","v":35}]
[]
[]
["Número de niños en la póliza",null,{"$f":"+'INGRESO DE DATOS'!$H$23","v":0},null,"Edad del/la cónyuge ",null,{"$f":"+'INGRESO DE DATOS'!$H$25","v":46}]
[]
[]
[null,null,null,"FECHA DE LA COTIZACIÓN:",{"$f":"NOW()","v":"2021-11-08T11:55:45.700"}]
[]
["Global Ultimate Health Plan"]
["Deducibles",null,"PLAN 1","PLAN 2"]
["En el país de residencia",null,0,1000]
["Fuera del país de residencia",null,0,1000]
[null,null,"Tarifas anuales"]
[null,null,{"$f":"'Global Ultimate'!G44","v":19397.100000000002},{"$f":"'Global Ultimate'!H44","v":12541.800000000001}]
[null,null,"Tarifas semi anuales"]
[null,null,{"$f":"'Global Ultimate'!G54","v":10809.5},{"$f":"'Global Ultimate'!H54","v":7001}]
[null,null,{"$f":"'Global Ultimate'!G55","v":10734.5},{"$f":"'Global Ultimate'!H55","v":6926}]
[null,null,"Tarifas trimestrales"]
[null,null,{"$f":"'Global Ultimate'!G66","v":5442.25},{"$f":"'Global Ultimate'!H66","v":3538}]
[null,null,{"$f":"'Global Ultimate'!G67","v":5367.25},{"$f":"'Global Ultimate'!H67","v":3463}]
["Ahorros en tarifas de prima para niños (pago annual)*",null,{"$f":"'Global Ultimate'!G45","v":0},{"$f":"'Global Ultimate'!H45","v":0}]
[null,null,"Tarifas mensuales"]
[null,null,{"$f":"'Global Ultimate'!G78","v":2078.7733333333335},{"$f":"'Global Ultimate'!H78","v":1367.8533333333335}]
[null,null,{"$f":"'Global Ultimate'!G79","v":2003.7733333333333},{"$f":"'Global Ultimate'!H79","v":1292.8533333333335}]
[]
[]
["Global Elite Health Plan"]
["Deducibles",null,null,"PLAN 1","PLAN 2","PLAN 3","PLAN 4","PLAN 5"]
["En el país de residencia",null,null,250,2000,3500,5000,10000]
["Fuera del país de residencia",null,null,5000,2000,3500,5000,10000]
[null,null,null,"Tarifas anuales"]
[null,null,null,{"$f":"+'Global Elite'!G54","v":6228.3},{"$f":"+'Global Elite'!H54","v":5468.25},{"$f":"+'Global Elite'!I54","v":4523.9250000000002},{"$f":"+'Global Elite'!J54","v":3931.95},{"$f":"+'Global Elite'!K54","v":3066.6}]
[null,null,null,"Tarifas semi anuales"]
[null,null,null,{"$f":"+'Global Elite'!G65","v":3493.5},{"$f":"+'Global Elite'!H65","v":3071.25},{"$f":"+'Global Elite'!I65","v":2546.625},{"$f":"+'Global Elite'!J65","v":2217.75},{"$f":"+'Global Elite'!K65","v":1737}]
[null,null,null,{"$f":"+'Global Elite'!G66","v":3418.5},{"$f":"+'Global Elite'!H66","v":2996.25},{"$f":"+'Global Elite'!I66","v":2471.625},{"$f":"+'Global Elite'!J66","v":2142.75},{"$f":"+'Global Elite'!K66","v":1662}]
[null,null,null,"Tarifas trimestrales"]
[null,null,null,{"$f":"+'Global Elite'!G78","v":1784.25},{"$f":"+'Global Elite'!H78","v":1573.125},{"$f":"+'Global Elite'!I78","v":1310.8125},{"$f":"+'Global Elite'!J78","v":1146.375},{"$f":"+'Global Elite'!K78","v":906}]
[null,null,null,{"$f":"+'Global Elite'!G79","v":1709.25},{"$f":"+'Global Elite'!H79","v":1498.125},{"$f":"+'Global Elite'!I79","v":1235.8125},{"$f":"+'Global Elite'!J79","v":1071.375},{"$f":"+'Global Elite'!K79","v":831}]
["Ahorros en tarifas de prima para niños (pago annual)*",null,null,{"$f":"+'Global Elite'!G55","v":0},{"$f":"+'Global Elite'!H55","v":0},{"$f":"+'Global Elite'!I55","v":0},{"$f":"+'Global Elite'!J55","v":0},{"$f":"+'Global Elite'!K55","v":0}]
[null,null,null,"Tarifas mensuales"]
[null,null,null,{"$f":"'Global Elite'!G91","v":713.12},{"$f":"'Global Elite'!H91","v":634.29999999999995},{"$f":"'Global Elite'!I91","v":536.37000000000012},{"$f":"'Global Elite'!J91","v":474.98},{"$f":"'Global Elite'!K91","v":385.24}]
[null,null,null,{"$f":"'Global Elite'!G92","v":638.12},{"$f":"'Global Elite'!H92","v":559.29999999999995},{"$f":"'Global Elite'!I92","v":461.37000000000006},{"$f":"'Global Elite'!J92","v":399.98},{"$f":"'Global Elite'!K92","v":310.24}]
[]
[]
["Global Premier Health Plan"]
["Deducibles",null,null,null,"PLAN 1","PLAN 2","PLAN 3","PLAN 3"]
["En el país de residencia",null,null,null,250,2000,5000,10000]
["Fuera del país de residencia",null,null,null,5000,2000,5000,10000]
[null,null,null,null,"Tarifas anuales"]
[null,null,null,null,{"$f":"+'Global Premier'!G52","v":3291.78},{"$f":"+'Global Premier'!H52","v":2995.32},{"$f":"+'Global Premier'!I52","v":2217.1800000000003},{"$f":"+'Global Premier'!J52","v":1668}]
[null,null,null,null,"Tarifas semi anuales"]
[null,null,null,null,{"$f":"+'Global Premier'!G62","v":1862.1000000000001},{"$f":"+'Global Premier'!H62","v":1697.4},{"$f":"+'Global Premier'!I62","v":1265.1000000000001},{"$f":"+'Global Premier'!J62","v":960}]
[null,null,null,null,{"$f":"+'Global Premier'!G63","v":1787.1000000000001},{"$f":"+'Global Premier'!H63","v":1622.4},{"$f":"+'Global Premier'!I63","v":1190.1000000000001},{"$f":"+'Global Premier'!J63","v":885}]
[null,null,null,null,"Tarifas trimestrales"]
[null,null,null,null,{"$f":"+'Global Premier'!G74","v":968.55000000000007},{"$f":"+'Global Premier'!H74","v":886.2},{"$f":"+'Global Premier'!I74","v":670.05000000000007},{"$f":"+'Global Premier'!J74","v":517.5}]
[null,null,null,null,{"$f":"+'Global Premier'!G75","v":893.55000000000007},{"$f":"+'Global Premier'!H75","v":811.2},{"$f":"+'Global Premier'!I75","v":595.05000000000007},{"$f":"+'Global Premier'!J75","v":442.5}]
[null,null,null,null,"Tarifas mensuales"]
[null,null,null,null,{"$f":"'Global Premier'!G86","v":408.59200000000004},{"$f":"'Global Premier'!H86","v":377.84800000000007},{"$f":"'Global Premier'!I86","v":297.15200000000004},{"$f":"'Global Premier'!J86","v":240.20000000000002}]
[null,null,null,null,{"$f":"'Global Premier'!G87","v":333.59200000000004},{"$f":"'Global Premier'!H87","v":302.84800000000007},{"$f":"'Global Premier'!I87","v":222.15200000000002},{"$f":"'Global Premier'!J87","v":165.20000000000002}]
[]
["Global Select Health Plan"]
["Deducibles",null,null,null,"PLAN 1","PLAN 2","PLAN 3","PLAN 4"]
[" En el país de residencia ",null,null,null,250,2000,5000,10000]
[" Fuera del país de residencia ",null,null,null,5000,2000,5000,10000]
[null,null,null,null,"Tarifas anuales"]
[null,null,null,null,{"$f":"+'Global Select'!G49","v":2349.4800000000005},{"$f":"+'Global Select'!H49","v":2257.6800000000003},{"$f":"+'Global Select'!I49","v":1679.3400000000001},{"$f":"+'Global Select'!J49","v":1268.4000000000001}]
[null,null,null,null,"Tarifas semi anuales"]
[null,null,null,null,{"$f":"+'Global Select'!G59","v":1338.6000000000001},{"$f":"+'Global Select'!H59","v":1287.6000000000001},{"$f":"+'Global Select'!I59","v":966.30000000000007},{"$f":"+'Global Select'!J59","v":738}]
[null,null,null,null,{"$f":"+'Global Select'!G60","v":1263.6000000000001},{"$f":"+'Global Select'!H60","v":1212.6000000000001},{"$f":"+'Global Select'!I60","v":891.30000000000007},{"$f":"+'Global Select'!J60","v":663}]
[null,null,null,null,"Tarifas trimestrales"]
[null,null,null,null,{"$f":"+'Global Select'!G71","v":706.80000000000007},{"$f":"+'Global Select'!H71","v":681.30000000000007},{"$f":"+'Global Select'!I71","v":520.65000000000009},{"$f":"+'Global Select'!J71","v":406.5}]
[null,null,null,null,{"$f":"+'Global Select'!G72","v":631.80000000000007},{"$f":"+'Global Select'!H72","v":606.30000000000007},{"$f":"+'Global Select'!I72","v":445.65000000000003},{"$f":"+'Global Select'!J72","v":331.5}]
[null,null,null,null,"Tarifas mensuales"]
[null,null,null,null,{"$f":"'Global Select'!G83","v":310.87200000000001},{"$f":"'Global Select'!H83","v":301.35200000000003},{"$f":"'Global Select'!I83","v":241.37600000000003},{"$f":"'Global Select'!J83","v":198.76000000000002}]
[null,null,null,null,{"$f":"'Global Select'!G84","v":235.87200000000001},{"$f":"'Global Select'!H84","v":226.35200000000003},{"$f":"'Global Select'!I84","v":166.37600000000003},{"$f":"'Global Select'!J84","v":123.76000000000002}]
[]
[]
["Global Major Medical Health Plan"]
["Deducibles",null,"PLAN 1","PLAN 2"]
[" En el país de residencia ",null,10000,20000]
[" Fuera del país de residencia ",null,10000,20000]
[null,null,"Tarifas anuales"]
[null,null,{"$f":"'Global Major Medical'!G50","v":2721.9},{"$f":"'Global Major Medical'!H50","v":2378.1}]
[null,null,"Tarifas semi anuales"]
[null,null,{"$f":"'Global Major Medical'!G59","v":1545.5},{"$f":"'Global Major Medical'!H59","v":1354.5}]
[null,null,{"$f":"'Global Major Medical'!G60","v":1470.5},{"$f":"'Global Major Medical'!H60","v":1279.5}]
[null,null,"Tarifas trimestrales"]
[null,null,{"$f":"'Global Major Medical'!G70","v":810.25},{"$f":"'Global Major Medical'!H70","v":714.75}]
[null,null,{"$f":"'Global Major Medical'!G71","v":735.25},{"$f":"'Global Major Medical'!H71","v":639.75}]
[null,null,"Tarifas mensuales"]
[null,null,{"$f":"'Global Major Medical'!G81","v":349.49333333333334},{"$f":"'Global Major Medical'!H81","v":313.84000000000003}]
[null,null,{"$f":"'Global Major Medical'!G82","v":274.49333333333334},{"$f":"'Global Major Medical'!H82","v":238.84}]
[]
[]
["Una tarifa administrativa de US$75 se carga automáticamente al primer pago"]
["*Basado en un modo de pago anual"]
[]
[]
["Tarifas en US $ -   Efectivas a partir del 1ro de enero de  2020\t\t"]
["Este presupuesto solamente tiene carácter informativo y en ningún momento expresa compromiso legal para suministrarle cobertura de seguro. La emisión de una póliza de seguro Bupa está sujeta a todas las evaluaciones de riesgo por parte de Bupa y a la recepción de todos los pagos de prima requeridos."]

{"sheet":"Tablas","index":7,"n_rows":1497,"n_cols":13,"rows_kept":1497,"cut":false,"hidden":false,"merged":[[752,0,752,1],[752,2,752,6],[825,0,825,6],[826,0,826,6],[827,0,827,1],[827,2,827,6],[751,0,751,6],[675,0,675,6],[676,0,676,6],[677,0,677,1],[677,2,677,6],[750,0,750,6],[527,0,527,1],[527,2,527,6],[600,0,600,6],[601,0,601,6],[602,0,602,1],[602,2,602,6],[526,0,526,6],[450,0,450,6],[451,0,451,6],[452,0,452,1],[452,2,452,6],[525,0,525,6],[376,0,376,1],[376,2,376,6],[150,0,150,6],[151,0,151,6],[152,0,152,1],[152,2,152,6],[225,0,225,6],[226,0,226,1],[375,0,375,6],[226,2,226,6],[300,0,300,6],[301,0,301,6],[302,0,302,1],[302,2,302,6],[1,0,1,6],[2,0,2,6],[77,0,77,1],[77,2,77,6],[76,0,76,6],[3,0,3,1],[3,2,3,6],[900,0,900,6],[901,0,901,6],[902,0,902,1],[902,2,902,6],[975,0,975,6],[976,0,976,1],[976,2,976,6],[1049,0,1049,6],[1050,0,1050,6],[1051,0,1051,1],[1051,2,1051,6],[1124,0,1124,6],[1125,0,1125,6],[1126,0,1126,1],[1126,2,1126,6],[1199,0,1199,6],[1200,0,1200,1],[1200,2,1200,6],[1273,0,1273,6],[1274,0,1274,6],[1275,0,1275,1],[1275,2,1275,6],[1424,0,1424,6],[1425,0,1425,1],[1425,2,1425,6],[1348,0,1348,6],[1349,0,1349,6],[1350,0,1350,1],[1350,2,1350,6],[1423,0,1423,6]]}
[]
["BUPA GLOBAL ELITE",null,null,null,null,null,null,null,"FACTOR MENSUAL:",null,{"$f":"1.12/12","v":9.3333333333333338E-2},null,{"$f":"1.12/12","v":9.3333333333333338E-2}]
["TARIFAS ANUALES",null,null,null,null,null,null,null,"FACTOR TRIMESTRAL:",null,0.25,null,{"$f":"1.1/4","v":0.27500000000000002}]
["EDAD",null,null,null,null,null,null,null,"FACTOR SEMIANUAL:",null,0.5,null,{"$f":"1.06/2","v":0.53}]
[" "," ",250,2000,3500,5000,10000,null,"Descuento (20%):",null,{"$f":"100%-20%","v":0.8},null,{"$f":"100%-20%","v":0.8}]
[18,null,6869,6019,5063,4390,3405]
[19,null,6869,6019,5063,4390,3405]
[20,null,6869,6019,5063,4390,3405]
[21,null,6869,6019,5063,4390,3405]
[22,null,6869,6019,5063,4390,3405]
[23,null,6869,6019,5063,4390,3405]
[24,null,6869,6019,5063,4390,3405]
[25,null,7341,6434,5379,4665,3618]
[26,null,7341,6434,5379,4665,3618]
[27,null,7341,6434,5379,4665,3618]
[28,null,7341,6434,5379,4665,3618]
[29,null,7341,6434,5379,4665,3618]
[30,null,8166,7157,5937,5147,3993]
[31,null,8166,7157,5937,5147,3993]
[32,null,8166,7157,5937,5147,3993]
[33,null,8166,7157,5937,5147,3993]
[34,null,8166,7157,5937,5147,3993]
[35,null,9116,7990,6591,5714,4432]
[36,null,9116,7990,6591,5714,4432]
[37,null,9116,7990,6591,5714,4432]
[38,null,9116,7990,6591,5714,4432]
[39,null,9116,7990,6591,5714,4432]
[40,null,10214,8951,7351,6374,4944]
[41,null,10214,8951,7351,6374,4944]
[42,null,10214,8951,7351,6374,4944]
[43,null,10214,8951,7351,6374,4944]
[44,null,10214,8951,7351,6374,4944]
[45,null,11429,10019,8203,7113,5517]
[46,null,11429,10019,8203,7113,5517]
[47,null,11429,10019,8203,7113,5517]
[48,null,11429,10019,8203,7113,5517]
[49,null,11429,10019,8203,7113,5517]
[50,null,12802,11222,9165,7946,6164]
[51,null,12802,11222,9165,7946,6164]
[52,null,12802,11222,9165,7946,6164]
[53,null,12802,11222,9165,7946,6164]
[54,null,12802,11222,9165,7946,6164]
[55,null,14313,12546,10233,8873,6882]
[56,null,14313,12546,10233,8873,6882]
[57,null,14313,12546,10233,8873,6882]
[58,null,14313,12546,10233,8873,6882]
[59,null,14313,12546,10233,8873,6882]
[60,null,15320,13427,10943,9490,7360]
[61,null,17072,14964,12188,10568,8197]
[62,null,18967,16626,13537,11738,9103]
[63,null,21007,18413,14992,13000,10083]
[64,null,23190,20325,16552,14353,11132]
[65,null,25514,22363,18218,15797,12252]
[66,null,27982,24526,19991,17334,13443]
[67,null,30594,26815,21868,18962,14706]
[68,null,33347,29229,23850,20680,16038]
[69,null,36245,31769,25938,22492,17443]
[70,null,39284,34433,28131,24392,18918]
[71,null,42469,37224,30430,26387,20463]
[72,null,45793,40139,32836,28472,22081]
[73,null,49264,43181,35344,30646,23767]
[74,null,52877,46348,37959,32914,25526]
[75,null,56632,49639,40680,35274,27356]
[76,null,56632,49639,40680,35274,27356]
[77,null,56632,49639,40680,35274,27356]
[78,null,56632,49639,40680,35274,27356]
[79,null,56632,49639,40680,35274,27356]
[80,null,56632,49639,40680,35274,27356]
[81,null,56632,49639,40680,35274,27356]
[82,null,56632,49639,40680,35274,27356]
[83,null,56632,49639,40680,35274,27356]
[84,"o más",56632,49639,40680,35274,27356]
[1,"Hijo",2901,2544,2155,1869,1450]
[2,"Hijos",4934,4325,3663,3176,2464]
[3,"Hijos o más",6964,6105,5171,4484,3477]
[]
["BUPA GLOBAL ELITE - MENSUALES"]
["EDAD"]
[" "," ",250,2000,3500,5000,10000]
[18,null,{"$f":"+C6*$K$2","v":641.10666666666668},{"$f":"+D6*$K$2","v":561.77333333333331},472.54666666666668,409.73333333333335,317.8]
[19,null,{"$f":"+C7*$K$2","v":641.10666666666668},561.77333333333331,472.54666666666668,409.73333333333335,317.8]
[20,null,{"$f":"+C8*$K$2","v":641.10666666666668},561.77333333333331,472.54666666666668,409.73333333333335,317.8]
[21,null,{"$f":"+C9*$K$2","v":641.10666666666668},561.77333333333331,472.54666666666668,409.73333333333335,317.8]
[22,null,{"$f":"+C10*$K$2","v":641.10666666666668},561.77333333333331,472.54666666666668,409.73333333333335,317.8]
[23,null,{"$f":"+C11*$K$2","v":641.10666666666668},561.77333333333331,472.54666666666668,409.73333333333335,317.8]
[24,null,{"$f":"+C12*$K$2","v":641.10666666666668},561.77333333333331,472.54666666666668,409.73333333333335,317.8]
[25,null,{"$f":"+C13*$K$2","v":685.16000000000008},600.50666666666666,502.04,435.40000000000003,337.68]
[26,null,{"$f":"+C14*$K$2","v":685.16000000000008},600.50666666666666,502.04,435.40000000000003,337.68]
[27,null,{"$f":"+C15*$K$2","v":685.16000000000008},600.50666666666666,502.04,435.40000000000003,337.68]
[28,null,{"$f":"+C16*$K$2","v":685.16000000000008},600.50666666666666,502.04,435.40000000000003,337.68]
[29,null,{"$f":"+C17*$K$2","v":685.16000000000008},600.50666666666666,502.04,435.40000000000003,337.68]
[30,null,{"$f":"+C18*$K$2","v":762.16000000000008},667.98666666666668,554.12,480.38666666666671,372.68]
[31,null,{"$f":"+C19*$K$2","v":762.16000000000008},667.98666666666668,554.12,480.38666666666671,372.68]
[32,null,{"$f":"+C20*$K$2","v":762.16000000000008},667.98666666666668,554.12,480.38666666666671,372.68]
[33,null,{"$f":"+C21*$K$2","v":762.16000000000008},667.98666666666668,554.12,480.38666666666671,372.68]
[34,null,{"$f":"+C22*$K$2","v":762.16000000000008},667.98666666666668,554.12,480.38666666666671,372.68]
[35,null,{"$f":"+C23*$K$2","v":850.82666666666671},745.73333333333335,615.16000000000008,533.30666666666673,413.65333333333336]
[36,null,{"$f":"+C24*$K$2","v":850.82666666666671},745.73333333333335,615.16000000000008,533.30666666666673,413.65333333333336]
[37,null,{"$f":"+C25*$K$2","v":850.82666666666671},745.73333333333335,615.16000000000008,533.30666666666673,413.65333333333336]
[38,null,{"$f":"+C26*$K$2","v":850.82666666666671},745.73333333333335,615.16000000000008,533.30666666666673,413.65333333333336]
[39,null,{"$f":"+C27*$K$2","v":850.82666666666671},745.73333333333335,615.16000000000008,533.30666666666673,413.65333333333336]
[40,null,{"$f":"+C28*$K$2","v":953.30666666666673},835.42666666666673,686.09333333333336,594.90666666666664,461.44]
[41,null,{"$f":"+C29*$K$2","v":953.30666666666673},835.42666666666673,686.09333333333336,594.90666666666664,461.44]
[42,null,{"$f":"+C30*$K$2","v":953.30666666666673},835.42666666666673,686.09333333333336,594.90666666666664,461.44]
[43,null,{"$f":"+C31*$K$2","v":953.30666666666673},835.42666666666673,686.09333333333336,594.90666666666664,461.44]
[44,null,{"$f":"+C32*$K$2","v":953.30666666666673},835.42666666666673,686.09333333333336,594.90666666666664,461.44]
[45,null,{"$f":"+C33*$K$2","v":1066.7066666666667},935.10666666666668,765.61333333333334,663.88,514.92000000000007]
[46,null,{"$f":"+C34*$K$2","v":1066.7066666666667},935.10666666666668,765.61333333333334,663.88,514.92000000000007]
[47,null,{"$f":"+C35*$K$2","v":1066.7066666666667},935.10666666666668,765.61333333333334,663.88,514.92000000000007]
[48,null,{"$f":"+C36*$K$2","v":1066.7066666666667},935.10666666666668,765.61333333333334,663.88,514.92000000000007]
[49,null,{"$f":"+C37*$K$2","v":1066.7066666666667},935.10666666666668,765.61333333333334,663.88,514.92000000000007]
[50,null,{"$f":"+C38*$K$2","v":1194.8533333333335},1047.3866666666668,855.40000000000009,741.62666666666667,575.30666666666673]
[51,null,{"$f":"+C39*$K$2","v":1194.8533333333335},1047.3866666666668,855.40000000000009,741.62666666666667,575.30666666666673]
[52,null,{"$f":"+C40*$K$2","v":1194.8533333333335},1047.3866666666668,855.40000000000009,741.62666666666667,575.30666666666673]
[53,null,{"$f":"+C41*$K$2","v":1194.8533333333335},1047.3866666666668,855.40000000000009,741.62666666666667,575.30666666666673]
[54,null,{"$f":"+C42*$K$2","v":1194.8533333333335},1047.3866666666668,855.40000000000009,741.62666666666667,575.30666666666673]
[55,null,{"$f":"+C43*$K$2","v":1335.88},1170.96,955.08,828.14666666666676,642.32000000000005]
[56,null,{"$f":"+C44*$K$2","v":1335.88},1170.96,955.08,828.14666666666676,642.32000000000005]
[57,null,{"$f":"+C45*$K$2","v":1335.88},1170.96,955.08,828.14666666666676,642.32000000000005]
[58,null,{"$f":"+C46*$K$2","v":1335.88},1170.96,955.08,828.14666666666676,642.32000000000005]
[59,null,{"$f":"+C47*$K$2","v":1335.88},1170.96,955.08,828.14666666666676,642.32000000000005]
[60,null,{"$f":"+C48*$K$2","v":1429.8666666666668},1253.1866666666667,1021.3466666666667,885.73333333333335,686.93333333333339]
[61,null,{"$f":"+C49*$K$2","v":1593.3866666666668},1396.64,1137.5466666666666,986.34666666666669,765.0533333333334]
[62,null,{"$f":"+C50*$K$2","v":1770.2533333333333},1551.76,1263.4533333333334,1095.5466666666666,849.61333333333334]
[63,null,{"$f":"+C51*$K$2","v":1960.6533333333334},1718.5466666666669,1399.2533333333333,1213.3333333333335,941.08]
[64,null,{"$f":"+C52*$K$2","v":2164.4},1897,1544.8533333333335,1339.6133333333335,1038.9866666666667]
[65,null,{"$f":"+C53*$K$2","v":2381.3066666666668},2087.2133333333336,1700.3466666666668,1474.3866666666668,1143.52]
[66,null,{"$f":"+C54*$K$2","v":2611.6533333333336},2289.0933333333332,1865.8266666666668,1617.8400000000001,1254.68]
[67,null,{"$f":"+C55*$K$2","v":2855.44},2502.7333333333336,2041.0133333333333,1769.7866666666669,1372.5600000000002]
[68,null,{"$f":"+C56*$K$2","v":3112.3866666666668},2728.04,2226,1930.1333333333334,1496.88]
[69,null,{"$f":"+C57*$K$2","v":3382.8666666666668},2965.106666666667,2420.88,2099.2533333333336,1628.0133333333333]
[70,null,{"$f":"+C58*$K$2","v":3666.5066666666667},3213.7466666666669,2625.56,2276.5866666666666,1765.68]
[71,null,{"$f":"+C59*$K$2","v":3963.7733333333335},3474.2400000000002,2840.1333333333337,2462.7866666666669,1909.88]
[72,null,{"$f":"+C60*$K$2","v":4274.0133333333333},3746.3066666666668,3064.6933333333336,2657.3866666666668,2060.8933333333334]
[73,null,{"$f":"+C61*$K$2","v":4597.9733333333334},4030.2266666666669,3298.7733333333335,2860.2933333333335,2218.2533333333336]
[74,null,{"$f":"+C62*$K$2","v":4935.1866666666665},4325.8133333333335,3542.84,3071.9733333333334,2382.4266666666667]
[75,null,{"$f":"+C63*$K$2","v":5285.6533333333336},4632.9733333333334,3796.8,3292.2400000000002,2553.2266666666669]
[76,null,{"$f":"+C64*$K$2","v":5285.6533333333336},4632.9733333333334,3796.8,3292.2400000000002,2553.2266666666669]
[77,null,{"$f":"+C65*$K$2","v":5285.6533333333336},4632.9733333333334,3796.8,3292.2400000000002,2553.2266666666669]
[78,null,{"$f":"+C66*$K$2","v":5285.6533333333336},4632.9733333333334,3796.8,3292.2400000000002,2553.2266666666669]
[79,null,{"$f":"+C67*$K$2","v":5285.6533333333336},4632.9733333333334,3796.8,3292.2400000000002,2553.2266666666669]
[80,null,{"$f":"+C68*$K$2","v":5285.6533333333336},4632.9733333333334,3796.8,3292.2400000000002,2553.2266666666669]
[81,null,{"$f":"+C69*$K$2","v":5285.6533333333336},4632.9733333333334,3796.8,3292.2400000000002,2553.2266666666669]
[82,null,{"$f":"+C70*$K$2","v":5285.6533333333336},4632.9733333333334,3796.8,3292.2400000000002,2553.2266666666669]
[83,null,{"$f":"+C71*$K$2","v":5285.6533333333336},4632.9733333333334,3796.8,3292.2400000000002,2553.2266666666669]
[84,"o más",{"$f":"+C72*$K$2","v":5285.6533333333336},4632.9733333333334,3796.8,3292.2400000000002,2553.2266666666669]
[1,"Hijo",{"$f":"+C73*$K$2","v":270.76},237.44,201.13333333333335,174.44,135.33333333333334]
[2,"Hijos",{"$f":"+C74*$K$2","v":460.50666666666666},403.66666666666669,341.88,296.42666666666668,229.97333333333336]
[3,"Hijos o más",{"$f":"+C75*$K$2","v":649.97333333333336},569.80000000000007,482.62666666666667,418.50666666666666,324.52000000000004]
[]
["BUPA GLOBAL PREMIER"]
["TARIFAS ANUALES"]
["EDAD"]
[" "," ",250,2000,5000,10000,null,null,"Tarifas originales"]
[18,null,{"$f":"I155*$K$5","v":3592},{"$f":"J155*$K$5","v":3259.2000000000003},2472.8000000000002,1839.2,null,null,4490,4074,3091,2299]
[19,null,{"$f":"I156*$K$5","v":3592},{"$f":"J156*$K$5","v":3259.2000000000003},{"$f":"K156*$K$5","v":2472.8000000000002},{"$f":"L156*$K$5","v":1839.2},null,null,4490,4074,3091,2299]
[20,null,3592,3259.2000000000003,2472.8000000000002,1839.2,null,null,4490,4074,3091,2299]
[21,null,3592,3259.2000000000003,2472.8000000000002,1839.2,null,null,4490,4074,3091,2299]
[22,null,3592,3259.2000000000003,2472.8000000000002,1839.2,null,null,4490,4074,3091,2299]
[23,null,3592,3259.2000000000003,2472.8000000000002,1839.2,null,null,4490,4074,3091,2299]
[24,null,3592,3259.2000000000003,2472.8000000000002,1839.2,null,null,4490,4074,3091,2299]
[25,null,3838.4,3483.2000000000003,2615.2000000000003,1946.4,null,null,4798,4354,3269,2433]
[26,null,3838.4,3483.2000000000003,2615.2000000000003,1946.4,null,null,4798,4354,3269,2433]
[27,null,3838.4,3483.2000000000003,2615.2000000000003,1946.4,null,null,4798,4354,3269,2433]
[28,null,3838.4,3483.2000000000003,2615.2000000000003,1946.4,null,null,4798,4354,3269,2433]
[29,null,3838.4,3483.2000000000003,2615.2000000000003,1946.4,null,null,4798,4354,3269,2433]
[30,null,4270.4000000000005,3874.4,2871.2000000000003,2136,null,null,5338,4843,3589,2670]
[31,null,4270.4000000000005,3874.4,2871.2000000000003,2136,null,null,5338,4843,3589,2670]
[32,null,4270.4000000000005,3874.4,2871.2000000000003,2136,null,null,5338,4843,3589,2670]
[33,null,4270.4000000000005,3874.4,2871.2000000000003,2136,null,null,5338,4843,3589,2670]
[34,null,4270.4000000000005,3874.4,2871.2000000000003,2136,null,null,5338,4843,3589,2670]
[35,null,4765.6000000000004,4326.4000000000005,3173.6000000000004,2360,null,null,5957,5408,3967,2950]
[36,null,4765.6000000000004,4326.4000000000005,3173.6000000000004,2360,null,null,5957,5408,3967,2950]
[37,null,4765.6000000000004,4326.4000000000005,3173.6000000000004,2360,null,null,5957,5408,3967,2950]
[38,null,4765.6000000000004,4326.4000000000005,3173.6000000000004,2360,null,null,5957,5408,3967,2950]
[39,null,4765.6000000000004,4326.4000000000005,3173.6000000000004,2360,null,null,5957,5408,3967,2950]
[40,null,5340.8,4847.2,3528.8,2624.8,null,null,6676,6059,4411,3281]
[41,null,5340.8,4847.2,3528.8,2624.8,null,null,6676,6059,4411,3281]
[42,null,5340.8,4847.2,3528.8,2624.8,null,null,6676,6059,4411,3281]
[43,null,5340.8,4847.2,3528.8,2624.8,null,null,6676,6059,4411,3281]
[44,null,5340.8,4847.2,3528.8,2624.8,null,null,6676,6059,4411,3281]
[45,null,5977.6,5425.6,3928,2921.6000000000004,null,null,7472,6782,4910,3652]
[46,null,5977.6,5425.6,3928,2921.6000000000004,null,null,7472,6782,4910,3652]
[47,null,5977.6,5425.6,3928,2921.6000000000004,null,null,7472,6782,4910,3652]
[48,null,5977.6,5425.6,3928,2921.6000000000004,null,null,7472,6782,4910,3652]
[49,null,5977.6,5425.6,3928,2921.6000000000004,null,null,7472,6782,4910,3652]
[50,null,6694.4000000000005,6075.2000000000007,4381.6000000000004,3259.2000000000003,null,null,8368,7594,5477,4074]
[51,null,6694.4000000000005,6075.2000000000007,4381.6000000000004,3259.2000000000003,null,null,8368,7594,5477,4074]
[52,null,6694.4000000000005,6075.2000000000007,4381.6000000000004,3259.2000000000003,null,null,8368,7594,5477,4074]
[53,null,6694.4000000000005,6075.2000000000007,4381.6000000000004,3259.2000000000003,null,null,8368,7594,5477,4074]
[54,null,6694.4000000000005,6075.2000000000007,4381.6000000000004,3259.2000000000003,null,null,8368,7594,5477,4074]
[55,null,7484.8,6792.8,4885.6000000000004,3635.2000000000003,null,null,9356,8491,6107,4544]
[56,null,7484.8,6792.8,4885.6000000000004,3635.2000000000003,null,null,9356,8491,6107,4544]
[57,null,7484.8,6792.8,4885.6000000000004,3635.2000000000003,null,null,9356,8491,6107,4544]
[58,null,7484.8,6792.8,4885.6000000000004,3635.2000000000003,null,null,9356,8491,6107,4544]
[59,null,7484.8,6792.8,4885.6000000000004,3635.2000000000003,null,null,9356,8491,6107,4544]
[60,null,8011.2000000000007,7269.6,5223.2000000000007,3884.8,null,null,10014,9087,6529,4856]
[61,null,8928,8101.6,5812.8,4324,null,null,11160,10127,7266,5405]
[62,null,9916.8000000000011,9001.6,6454.4000000000005,4801.6000000000004,null,null,12396,11252,8068,6002]
[63,null,10984,9968,7149.6,5317.6,null,null,13730,12460,8937,6647]
[64,null,12124.800000000001,11003.2,7895.2000000000007,5873.6,null,null,15156,13754,9869,7342]
[65,null,13340.800000000001,12105.6,8692,6465.6,null,null,16676,15132,10865,8082]
[66,null,14632,13277.6,9540.8000000000011,7097.6,null,null,18290,16597,11926,8872]
[67,null,15996.800000000001,14516.800000000001,10440,7767.2000000000007,null,null,19996,18146,13050,9709]
[68,null,17436,15824.800000000001,11392,8473.6,null,null,21795,19781,14240,10592]
[69,null,18951.2,17199.2,12393.6,9219.2000000000007,null,null,23689,21499,15492,11524]
[70,null,20540,18641.600000000002,13448.800000000001,10004.800000000001,null,null,25675,23302,16811,12506]
[71,null,22205.600000000002,20153.600000000002,14553.6,10826.400000000001,null,null,27757,25192,18192,13533]
[72,null,23945.600000000002,21729.600000000002,15711.2,11687.2,null,null,29932,27162,19639,14609]
[73,null,25759.200000000001,23376.800000000003,16920.8,12586.400000000001,null,null,32199,29221,21151,15733]
[74,null,27648,25090.400000000001,18181.600000000002,13524,null,null,34560,31363,22727,16905]
[75,null,29612.800000000003,26873.600000000002,19493.600000000002,14500,null,null,37016,33592,24367,18125]
[76,null,29612.800000000003,26873.600000000002,19493.600000000002,14500,null,null,37016,33592,24367,18125]
[77,null,29612.800000000003,26873.600000000002,19493.600000000002,14500,null,null,37016,33592,24367,18125]
[78,null,29612.800000000003,26873.600000000002,19493.600000000002,14500,null,null,37016,33592,24367,18125]
[79,null,29612.800000000003,26873.600000000002,19493.600000000002,14500,null,null,37016,33592,24367,18125]
[80,null,29612.800000000003,26873.600000000002,19493.600000000002,14500,null,null,37016,33592,24367,18125]
[81,null,29612.800000000003,26873.600000000002,19493.600000000002,14500,null,null,37016,33592,24367,18125]
[82,null,29612.800000000003,26873.600000000002,19493.600000000002,14500,null,null,37016,33592,24367,18125]
[83,null,{"$f":"I220*$K$5","v":29612.800000000003},{"$f":"J220*$K$5","v":26873.600000000002},{"$f":"K220*$K$5","v":19493.600000000002},{"$f":"L220*$K$5","v":14500},null,null,37016,33592,24367,18125]
[84,"o más",29612.800000000003,26873.600000000002,19493.600000000002,14500,null,null,37016,33592,24367,18125]
[1,"Hijo",1518.4,1377.6000000000001,1057.6000000000001,787.2,null,null,1898,1722,1322,984]
[2,"Hijos",2580,2340.8000000000002,1796.8000000000002,1336.8000000000002,null,null,3225,2926,2246,1671]
[3,"Hijos o más",3641.6000000000004,3305.6000000000004,2537.6000000000004,1888,null,null,4552,4132,3172,2360]
[]
["BUPA GLOBAL PREMIER - MENSUALES"]
["EDAD"]
[" "," ",250,2000,5000,10000]
[18,null,{"$f":"+C155*$K$2","v":335.25333333333333},304.19200000000006,230.7946666666667,171.65866666666668,0]
[19,null,{"$f":"+C156*$K$2","v":335.25333333333333},304.19200000000006,230.7946666666667,171.65866666666668,0]
[20,null,{"$f":"+C157*$K$2","v":335.25333333333333},304.19200000000006,230.7946666666667,171.65866666666668,0]
[21,null,{"$f":"+C158*$K$2","v":335.25333333333333},304.19200000000006,230.7946666666667,171.65866666666668,0]
[22,null,{"$f":"+C159*$K$2","v":335.25333333333333},304.19200000000006,230.7946666666667,171.65866666666668,0]
[23,null,{"$f":"+C160*$K$2","v":335.25333333333333},304.19200000000006,230.7946666666667,171.65866666666668,0]
[24,null,{"$f":"+C161*$K$2","v":335.25333333333333},304.19200000000006,230.7946666666667,171.65866666666668,0]
[25,null,{"$f":"+C162*$K$2","v":358.25066666666669},325.0986666666667,244.08533333333338,181.66400000000002,0]
[26,null,{"$f":"+C163*$K$2","v":358.25066666666669},325.0986666666667,244.08533333333338,181.66400000000002,0]
[27,null,{"$f":"+C164*$K$2","v":358.25066666666669},325.0986666666667,244.08533333333338,181.66400000000002,0]
[28,null,{"$f":"+C165*$K$2","v":358.25066666666669},325.0986666666667,244.08533333333338,181.66400000000002,0]
[29,null,{"$f":"+C166*$K$2","v":358.25066666666669},325.0986666666667,244.08533333333338,181.66400000000002,0]
[30,null,{"$f":"+C167*$K$2","v":398.57066666666674},361.6106666666667,267.9786666666667,199.36,0]
[31,null,{"$f":"+C168*$K$2","v":398.57066666666674},361.6106666666667,267.9786666666667,199.36,0]
[32,null,{"$f":"+C169*$K$2","v":398.57066666666674},361.6106666666667,267.9786666666667,199.36,0]
[33,null,{"$f":"+C170*$K$2","v":398.57066666666674},361.6106666666667,267.9786666666667,199.36,0]
[34,null,{"$f":"+C171*$K$2","v":398.57066666666674},361.6106666666667,267.9786666666667,199.36,0]
[35,null,{"$f":"+C172*$K$2","v":444.78933333333339},403.79733333333343,296.20266666666669,220.26666666666668,0]
[36,null,{"$f":"+C173*$K$2","v":444.78933333333339},403.79733333333343,296.20266666666669,220.26666666666668,0]
[37,null,{"$f":"+C174*$K$2","v":444.78933333333339},403.79733333333343,296.20266666666669,220.26666666666668,0]
[38,null,{"$f":"+C175*$K$2","v":444.78933333333339},403.79733333333343,296.20266666666669,220.26666666666668,0]
[39,null,{"$f":"+C176*$K$2","v":444.78933333333339},403.79733333333343,296.20266666666669,220.26666666666668,0]
[40,null,{"$f":"+C177*$K$2","v":498.47466666666668},452.40533333333332,329.35466666666667,244.98133333333337,0]
[41,null,{"$f":"+C178*$K$2","v":498.47466666666668},452.40533333333332,329.35466666666667,244.98133333333337,0]
[42,null,{"$f":"+C179*$K$2","v":498.47466666666668},452.40533333333332,329.35466666666667,244.98133333333337,0]
[43,null,{"$f":"+C180*$K$2","v":498.47466666666668},452.40533333333332,329.35466666666667,244.98133333333337,0]
[44,null,{"$f":"+C181*$K$2","v":498.47466666666668},452.40533333333332,329.35466666666667,244.98133333333337,0]
[45,null,{"$f":"+C182*$K$2","v":557.90933333333339},506.38933333333341,366.61333333333334,272.68266666666671,0]
[46,null,{"$f":"+C183*$K$2","v":557.90933333333339},506.38933333333341,366.61333333333334,272.68266666666671,0]
[47,null,{"$f":"+C184*$K$2","v":557.90933333333339},506.38933333333341,366.61333333333334,272.68266666666671,0]
[48,null,{"$f":"+C185*$K$2","v":557.90933333333339},506.38933333333341,366.61333333333334,272.68266666666671,0]
[49,null,{"$f":"+C186*$K$2","v":557.90933333333339},506.38933333333341,366.61333333333334,272.68266666666671,0]
[50,null,{"$f":"+C187*$K$2","v":624.81066666666675},567.01866666666672,408.94933333333341,304.19200000000006,0]
[51,null,{"$f":"+C188*$K$2","v":624.81066666666675},567.01866666666672,408.94933333333341,304.19200000000006,0]
[52,null,{"$f":"+C189*$K$2","v":624.81066666666675},567.01866666666672,408.94933333333341,304.19200000000006,0]
[53,null,{"$f":"+C190*$K$2","v":624.81066666666675},567.01866666666672,408.94933333333341,304.19200000000006,0]
[54,null,{"$f":"+C191*$K$2","v":624.81066666666675},567.01866666666672,408.94933333333341,304.19200000000006,0]
[55,null,{"$f":"+C192*$K$2","v":698.58133333333342},633.99466666666672,455.98933333333338,339.28533333333337,0]
[56,null,{"$f":"+C193*$K$2","v":698.58133333333342},633.99466666666672,455.98933333333338,339.28533333333337,0]
[57,null,{"$f":"+C194*$K$2","v":698.58133333333342},633.99466666666672,455.98933333333338,339.28533333333337,0]
[58,null,{"$f":"+C195*$K$2","v":698.58133333333342},633.99466666666672,455.98933333333338,339.28533333333337,0]
[59,null,{"$f":"+C196*$K$2","v":698.58133333333342},633.99466666666672,455.98933333333338,339.28533333333337,0]
[60,null,{"$f":"+C197*$K$2","v":747.7120000000001},678.49600000000009,487.49866666666674,362.58133333333336,0]
[61,null,{"$f":"+C198*$K$2","v":833.28000000000009},756.1493333333334,542.52800000000002,403.57333333333332,0]
[62,null,{"$f":"+C199*$K$2","v":925.5680000000001},840.1493333333334,602.41066666666677,448.1493333333334,0]
[63,null,{"$f":"+C200*$K$2","v":1025.1733333333334},930.34666666666669,667.29600000000005,496.30933333333337,0]
[64,null,{"$f":"+C201*$K$2","v":1131.6480000000001},1026.9653333333335,736.88533333333339,548.20266666666669,0]
[65,null,{"$f":"+C202*$K$2","v":1245.1413333333335},1129.856,811.25333333333333,603.45600000000002,0]
[66,null,{"$f":"+C203*$K$2","v":1365.6533333333334},1239.2426666666668,890.47466666666685,662.4426666666667,0]
[67,null,{"$f":"+C204*$K$2","v":1493.0346666666669},1354.9013333333335,974.40000000000009,724.93866666666679,0]
[68,null,{"$f":"+C205*$K$2","v":1627.3600000000001},1476.9813333333334,1063.2533333333333,790.86933333333343,0]
[69,null,{"$f":"+C206*$K$2","v":1768.7786666666668},1605.2586666666668,1156.7360000000001,860.45866666666677,0]
[70,null,{"$f":"+C207*$K$2","v":1917.0666666666668},1739.8826666666669,1255.2213333333334,933.78133333333346,0]
[71,null,{"$f":"+C208*$K$2","v":2072.5226666666672},1881.002666666667,1358.336,1010.4640000000002,0]
[72,null,{"$f":"+C209*$K$2","v":2234.9226666666668},2028.0960000000002,1466.3786666666667,1090.8053333333335,0]
[73,null,{"$f":"+C210*$K$2","v":2404.192},2181.8346666666671,1579.2746666666667,1174.7306666666668,0]
[74,null,{"$f":"+C211*$K$2","v":2580.48},2341.7706666666668,1696.9493333333337,1262.24,0]
[75,null,{"$f":"+C212*$K$2","v":2763.8613333333337},2508.202666666667,1819.4026666666668,1353.3333333333335,0]
[76,null,{"$f":"+C213*$K$2","v":2763.8613333333337},2508.202666666667,1819.4026666666668,1353.3333333333335,0]
[77,null,{"$f":"+C214*$K$2","v":2763.8613333333337},2508.202666666667,1819.4026666666668,1353.3333333333335,0]
[78,null,{"$f":"+C215*$K$2","v":2763.8613333333337},2508.202666666667,1819.4026666666668,1353.3333333333335,0]
[79,null,{"$f":"+C216*$K$2","v":2763.8613333333337},2508.202666666667,1819.4026666666668,1353.3333333333335,0]
[80,null,{"$f":"+C217*$K$2","v":2763.8613333333337},2508.202666666667,1819.4026666666668,1353.3333333333335,0]
[81,null,{"$f":"+C218*$K$2","v":2763.8613333333337},2508.202666666667,1819.4026666666668,1353.3333333333335,0]
[82,null,{"$f":"+C219*$K$2","v":2763.8613333333337},2508.202666666667,1819.4026666666668,1353.3333333333335,0]
[83,null,{"$f":"+C220*$K$2","v":2763.8613333333337},2508.202666666667,1819.4026666666668,1353.3333333333335,0]
[84,"o más",{"$f":"+C221*$K$2","v":2763.8613333333337},2508.202666666667,1819.4026666666668,1353.3333333333335,0]
[1,"Hijo",{"$f":"+C222*$K$2","v":141.71733333333336},128.57600000000002,98.709333333333348,73.472000000000008,0]
[2,"Hijos",{"$f":"+C223*$K$2","v":240.8},218.47466666666671,167.70133333333337,124.76800000000003,0]
[3,"Hijos o más",{"$f":"+C224*$K$2","v":339.88266666666669},308.52266666666674,236.8426666666667,176.21333333333334,0]
[]
[]
["BUPA GLOBAL SELECT"]
["TARIFAS ANUALES"]
["EDAD"]
[" "," ",250,2000,5000,10000,null,null,"Tarifas originales"]
[18,null,{"$f":"I305*$K$5","v":2444.8000000000002},{"$f":"J305*$K$5","v":2345.6},1788.8000000000002,1330.4,null,null,3056,2932,2236,1663]
[19,null,{"$f":"I306*$K$5","v":2444.8000000000002},{"$f":"J306*$K$5","v":2345.6},{"$f":"K306*$K$5","v":1788.8000000000002},{"$f":"L306*$K$5","v":1330.4},null,null,3056,2932,2236,1663]
[20,null,2444.8000000000002,2345.6,1788.8000000000002,1330.4,null,null,3056,2932,2236,1663]
[21,null,2444.8000000000002,2345.6,1788.8000000000002,1330.4,null,null,3056,2932,2236,1663]
[22,null,2444.8000000000002,2345.6,1788.8000000000002,1330.4,null,null,3056,2932,2236,1663]
[23,null,2444.8000000000002,2345.6,1788.8000000000002,1330.4,null,null,3056,2932,2236,1663]
[24,null,2444.8000000000002,2345.6,1788.8000000000002,1330.4,null,null,3056,2932,2236,1663]
[25,null,2637.6000000000004,2531.2000000000003,1908.8000000000002,1420,null,null,3297,3164,2386,1775]
[26,null,2637.6000000000004,2531.2000000000003,1908.8000000000002,1420,null,null,3297,3164,2386,1775]
[27,null,2637.6000000000004,2531.2000000000003,1908.8000000000002,1420,null,null,3297,3164,2386,1775]
[28,null,2637.6000000000004,2531.2000000000003,1908.8000000000002,1420,null,null,3297,3164,2386,1775]
[29,null,2637.6000000000004,2531.2000000000003,1908.8000000000002,1420,null,null,3297,3164,2386,1775]
[30,null,2976.8,2856.8,2122.4,1579.2,null,null,3721,3571,2653,1974]
[31,null,2976.8,2856.8,2122.4,1579.2,null,null,3721,3571,2653,1974]
[32,null,2976.8,2856.8,2122.4,1579.2,null,null,3721,3571,2653,1974]
[33,null,2976.8,2856.8,2122.4,1579.2,null,null,3721,3571,2653,1974]
[34,null,2976.8,2856.8,2122.4,1579.2,null,null,3721,3571,2653,1974]
[35,null,3369.6000000000004,3233.6000000000004,2376.8000000000002,1768,null,null,4212,4042,2971,2210]
[36,null,3369.6000000000004,3233.6000000000004,2376.8000000000002,1768,null,null,4212,4042,2971,2210]
[37,null,3369.6000000000004,3233.6000000000004,2376.8000000000002,1768,null,null,4212,4042,2971,2210]
[38,null,3369.6000000000004,3233.6000000000004,2376.8000000000002,1768,null,null,4212,4042,2971,2210]
[39,null,3369.6000000000004,3233.6000000000004,2376.8000000000002,1768,null,null,4212,4042,2971,2210]
[40,null,3823.2000000000003,3668,2674.4,1989.6000000000001,null,null,4779,4585,3343,2487]
[41,null,3823.2000000000003,3668,2674.4,1989.6000000000001,null,null,4779,4585,3343,2487]
[42,null,3823.2000000000003,3668,2674.4,1989.6000000000001,null,null,4779,4585,3343,2487]
[43,null,3823.2000000000003,3668,2674.4,1989.6000000000001,null,null,4779,4585,3343,2487]
[44,null,3823.2000000000003,3668,2674.4,1989.6000000000001,null,null,4779,4585,3343,2487]
[45,null,4327.2,4152,3011.2000000000003,2240.8000000000002,null,null,5409,5190,3764,2801]
[46,null,4327.2,4152,3011.2000000000003,2240.8000000000002,null,null,5409,5190,3764,2801]
[47,null,4327.2,4152,3011.2000000000003,2240.8000000000002,null,null,5409,5190,3764,2801]
[48,null,4327.2,4152,3011.2000000000003,2240.8000000000002,null,null,5409,5190,3764,2801]
[49,null,4327.2,4152,3011.2000000000003,2240.8000000000002,null,null,5409,5190,3764,2801]
[50,null,4896,4697.6000000000004,3392.8,2524.8000000000002,null,null,6120,5872,4241,3156]
[51,null,4896,4697.6000000000004,3392.8,2524.8000000000002,null,null,6120,5872,4241,3156]
[52,null,4896,4697.6000000000004,3392.8,2524.8000000000002,null,null,6120,5872,4241,3156]
[53,null,4896,4697.6000000000004,3392.8,2524.8000000000002,null,null,6120,5872,4241,3156]
[54,null,4896,4697.6000000000004,3392.8,2524.8000000000002,null,null,6120,5872,4241,3156]
[55,null,5522.4000000000005,5299.2000000000007,3817.6000000000004,2840,null,null,6903,6624,4772,3550]
[56,null,5522.4000000000005,5299.2000000000007,3817.6000000000004,2840,null,null,6903,6624,4772,3550]
[57,null,5522.4000000000005,5299.2000000000007,3817.6000000000004,2840,null,null,6903,6624,4772,3550]
[58,null,5522.4000000000005,5299.2000000000007,3817.6000000000004,2840,null,null,6903,6624,4772,3550]
[59,null,5522.4000000000005,5299.2000000000007,3817.6000000000004,2840,null,null,6903,6624,4772,3550]
[60,null,5940.8,5700,4103.2,3052,null,null,7426,7125,5129,3815]
[61,null,6668.8,6398.4000000000005,4600.8,3421.6000000000004,null,null,8336,7998,5751,4277]
[62,null,7457.6,7156,5142.4000000000005,3824.8,null,null,9322,8945,6428,4781]
[63,null,8305.6,7968.8,5728,4261.6000000000004,null,null,10382,9961,7160,5327]
[64,null,9213.6,8840.8000000000011,6358.4000000000005,4729.6000000000004,null,null,11517,11051,7948,5912]
[65,null,10182.400000000001,9768.8000000000011,7030.4000000000005,5230.4000000000005,null,null,12728,12211,8788,6538]
[66,null,11210.400000000001,10755.2,7747.2000000000007,5763.2000000000007,null,null,14013,13444,9684,7204]
[67,null,12298.400000000001,11798.400000000001,8507.2000000000007,6328,null,null,15373,14748,10634,7910]
[68,null,13445.6,12900.800000000001,9311.2000000000007,6926.4000000000005,null,null,16807,16126,11639,8658]
[69,null,14655.2,14060.800000000001,10158.400000000001,7556.8,null,null,18319,17576,12698,9446]
[70,null,15923.2,15277.6,11050.400000000001,8220,null,null,19904,19097,13813,10275]
[71,null,17250.400000000001,16552,11984,8913.6,null,null,21563,20690,14980,11142]
[72,null,18638.400000000001,17883.2,12963.2,9642.4,null,null,23298,22354,16204,12053]
[73,null,20087.2,19272,13984.800000000001,10402.400000000001,null,null,25109,24090,17481,13003]
[74,null,21595.200000000001,20720,15051.2,11196,null,null,26994,25900,18814,13995]
[75,null,23164,22224,16160,12020,null,null,28955,27780,20200,15025]
[76,null,23164,22224,16160,12020,null,null,28955,27780,20200,15025]
[77,null,23164,22224,16160,12020,null,null,28955,27780,20200,15025]
[78,null,23164,22224,16160,12020,null,null,28955,27780,20200,15025]
[79,null,23164,22224,16160,12020,null,null,28955,27780,20200,15025]
[80,null,23164,22224,16160,12020,null,null,28955,27780,20200,15025]
[81,null,23164,22224,16160,12020,null,null,28955,27780,20200,15025]
[82,null,23164,22224,16160,12020,null,null,28955,27780,20200,15025]
[83,null,{"$f":"I370*$K$5","v":23164},{"$f":"J370*$K$5","v":22224},{"$f":"K370*$K$5","v":16160},{"$f":"L370*$K$5","v":12020},null,null,28955,27780,20200,15025]
[84,"o más",23164,22224,16160,12020,null,null,28955,27780,20200,15025]
[1,"Hijo",1142.4000000000001,1097.6000000000001,848,631.20000000000005,null,null,1428,1372,1060,789]
[2,"Hijos",1942.4,1864,1441.6000000000001,1072.8,null,null,2428,2330,1802,1341]
[3,"Hijos o más",2741.6000000000004,2632,2033.6000000000001,1512,null,null,3427,3290,2542,1890]
[]
["BUPA GLOBAL SELECT - MENSUALES"]
["EDAD"]
[" "," ",250,2000,5000,10000]
[18,null,{"$f":"+C305*$K$2","v":228.18133333333336},218.92266666666666,166.9546666666667,124.17066666666668,0]
[19,null,{"$f":"+C306*$K$2","v":228.18133333333336},218.92266666666666,166.9546666666667,124.17066666666668,0]
[20,null,{"$f":"+C307*$K$2","v":228.18133333333336},218.92266666666666,166.9546666666667,124.17066666666668,0]
[21,null,{"$f":"+C308*$K$2","v":228.18133333333336},218.92266666666666,166.9546666666667,124.17066666666668,0]
[22,null,{"$f":"+C309*$K$2","v":228.18133333333336},218.92266666666666,166.9546666666667,124.17066666666668,0]
[23,null,{"$f":"+C310*$K$2","v":228.18133333333336},218.92266666666666,166.9546666666667,124.17066666666668,0]
[24,null,{"$f":"+C311*$K$2","v":228.18133333333336},218.92266666666666,166.9546666666667,124.17066666666668,0]
[25,null,{"$f":"+C312*$K$2","v":246.17600000000004},236.24533333333338,178.15466666666669,132.53333333333333,0]
[26,null,{"$f":"+C313*$K$2","v":246.17600000000004},236.24533333333338,178.15466666666669,132.53333333333333,0]
[27,null,{"$f":"+C314*$K$2","v":246.17600000000004},236.24533333333338,178.15466666666669,132.53333333333333,0]
[28,null,{"$f":"+C315*$K$2","v":246.17600000000004},236.24533333333338,178.15466666666669,132.53333333333333,0]
[29,null,{"$f":"+C316*$K$2","v":246.17600000000004},236.24533333333338,178.15466666666669,132.53333333333333,0]
[30,null,{"$f":"+C317*$K$2","v":277.83466666666669},266.6346666666667,198.09066666666669,147.39200000000002,0]
[31,null,{"$f":"+C318*$K$2","v":277.83466666666669},266.6346666666667,198.09066666666669,147.39200000000002,0]
[32,null,{"$f":"+C319*$K$2","v":277.83466666666669},266.6346666666667,198.09066666666669,147.39200000000002,0]
[33,null,{"$f":"+C320*$K$2","v":277.83466666666669},266.6346666666667,198.09066666666669,147.39200000000002,0]
[34,null,{"$f":"+C321*$K$2","v":277.83466666666669},266.6346666666667,198.09066666666669,147.39200000000002,0]
[35,null,{"$f":"+C322*$K$2","v":314.49600000000004},301.80266666666671,221.83466666666669,165.01333333333335,0]
[36,null,{"$f":"+C323*$K$2","v":314.49600000000004},301.80266666666671,221.83466666666669,165.01333333333335,0]
[37,null,{"$f":"+C324*$K$2","v":314.49600000000004},301.80266666666671,221.83466666666669,165.01333333333335,0]
[38,null,{"$f":"+C325*$K$2","v":314.49600000000004},301.80266666666671,221.83466666666669,165.01333333333335,0]
[39,null,{"$f":"+C326*$K$2","v":314.49600000000004},301.80266666666671,221.83466666666669,165.01333333333335,0]
[40,null,{"$f":"+C327*$K$2","v":356.83200000000005},342.34666666666669,249.61066666666667,185.69600000000003,0]
[41,null,{"$f":"+C328*$K$2","v":356.83200000000005},342.34666666666669,249.61066666666667,185.69600000000003,0]
[42,null,{"$f":"+C329*$K$2","v":356.83200000000005},342.34666666666669,249.61066666666667,185.69600000000003,0]
[43,null,{"$f":"+C330*$K$2","v":356.83200000000005},342.34666666666669,249.61066666666667,185.69600000000003,0]
[44,null,{"$f":"+C331*$K$2","v":356.83200000000005},342.34666666666669,249.61066666666667,185.69600000000003,0]
[45,null,{"$f":"+C332*$K$2","v":403.87200000000001},387.52000000000004,281.04533333333336,209.14133333333336,0]
[46,null,{"$f":"+C333*$K$2","v":403.87200000000001},387.52000000000004,281.04533333333336,209.14133333333336,0]
[47,null,{"$f":"+C334*$K$2","v":403.87200000000001},387.52000000000004,281.04533333333336,209.14133333333336,0]
[48,null,{"$f":"+C335*$K$2","v":403.87200000000001},387.52000000000004,281.04533333333336,209.14133333333336,0]
[49,null,{"$f":"+C336*$K$2","v":403.87200000000001},387.52000000000004,281.04533333333336,209.14133333333336,0]
[50,null,{"$f":"+C337*$K$2","v":456.96000000000004},438.4426666666667,316.66133333333335,235.64800000000002,0]
[51,null,{"$f":"+C338*$K$2","v":456.96000000000004},438.4426666666667,316.66133333333335,235.64800000000002,0]
[52,null,{"$f":"+C339*$K$2","v":456.96000000000004},438.4426666666667,316.66133333333335,235.64800000000002,0]
[53,null,{"$f":"+C340*$K$2","v":456.96000000000004},438.4426666666667,316.66133333333335,235.64800000000002,0]
[54,null,{"$f":"+C341*$K$2","v":456.96000000000004},438.4426666666667,316.66133333333335,235.64800000000002,0]
[55,null,{"$f":"+C342*$K$2","v":515.42400000000009},494.5920000000001,356.30933333333337,265.06666666666666,0]
[56,null,{"$f":"+C343*$K$2","v":515.42400000000009},494.5920000000001,356.30933333333337,265.06666666666666,0]
[57,null,{"$f":"+C344*$K$2","v":515.42400000000009},494.5920000000001,356.30933333333337,265.06666666666666,0]
[58,null,{"$f":"+C345*$K$2","v":515.42400000000009},494.5920000000001,356.30933333333337,265.06666666666666,0]
[59,null,{"$f":"+C346*$K$2","v":515.42400000000009},494.5920000000001,356.30933333333337,265.06666666666666,0]
[60,null,{"$f":"+C347*$K$2","v":554.47466666666674},532,382.96533333333332,284.85333333333335,0]
[61,null,{"$f":"+C348*$K$2","v":622.42133333333334},597.18400000000008,429.40800000000002,319.34933333333339,0]
[62,null,{"$f":"+C349*$K$2","v":696.04266666666672},667.89333333333332,479.95733333333339,356.98133333333334,0]
[63,null,{"$f":"+C350*$K$2","v":775.18933333333337},743.75466666666671,534.61333333333334,397.74933333333337,0]
[64,null,{"$f":"+C351*$K$2","v":859.93600000000004},825.14133333333348,593.45066666666673,441.42933333333337,0]
[65,null,{"$f":"+C352*$K$2","v":950.35733333333349},911.75466666666682,656.17066666666676,488.17066666666676,0]
[66,null,{"$f":"+C353*$K$2","v":1046.3040000000001},1003.8186666666668,723.07200000000012,537.89866666666671,0]
[67,null,{"$f":"+C354*$K$2","v":1147.8506666666669},1101.1840000000002,794.0053333333334,590.61333333333334,0]
[68,null,{"$f":"+C355*$K$2","v":1254.9226666666668},1204.0746666666669,869.04533333333347,646.46400000000006,0]
[69,null,{"$f":"+C356*$K$2","v":1367.8186666666668},1312.3413333333335,948.11733333333348,705.30133333333333,0]
[70,null,{"$f":"+C357*$K$2","v":1486.1653333333334},1425.9093333333335,1031.3706666666669,767.2,0]
[71,null,{"$f":"+C358*$K$2","v":1610.0373333333334},1544.8533333333335,1118.5066666666667,831.93600000000004,0]
[72,null,{"$f":"+C359*$K$2","v":1739.5840000000003},1669.0986666666668,1209.8986666666667,899.95733333333339,0]
[73,null,{"$f":"+C360*$K$2","v":1874.8053333333335},1798.72,1305.2480000000003,970.8906666666669,0]
[74,null,{"$f":"+C361*$K$2","v":2015.5520000000001},1933.8666666666668,1404.7786666666668,1044.96,0]
[75,null,{"$f":"+C362*$K$2","v":2161.9733333333334},2074.2400000000002,1508.2666666666667,1121.8666666666668,0]
[76,null,{"$f":"+C363*$K$2","v":2161.9733333333334},2074.2400000000002,1508.2666666666667,1121.8666666666668,0]
[77,null,{"$f":"+C364*$K$2","v":2161.9733333333334},2074.2400000000002,1508.2666666666667,1121.8666666666668,0]
[78,null,{"$f":"+C365*$K$2","v":2161.9733333333334},2074.2400000000002,1508.2666666666667,1121.8666666666668,0]
[79,null,{"$f":"+C366*$K$2","v":2161.9733333333334},2074.2400000000002,1508.2666666666667,1121.8666666666668,0]
[80,null,{"$f":"+C367*$K$2","v":2161.9733333333334},2074.2400000000002,1508.2666666666667,1121.8666666666668]
[81,null,{"$f":"+C368*$K$2","v":2161.9733333333334},2074.2400000000002,1508.2666666666667,1121.8666666666668]
[82,null,{"$f":"+C369*$K$2","v":2161.9733333333334},2074.2400000000002,1508.2666666666667,1121.8666666666668]
[83,null,{"$f":"+C370*$K$2","v":2161.9733333333334},2074.2400000000002,1508.2666666666667,1121.8666666666668]
[84,"o más",{"$f":"+C371*$K$2","v":2161.9733333333334},2074.2400000000002,1508.2666666666667,1121.8666666666668,0]
[1,"Hijo",{"$f":"+C372*$K$2","v":106.62400000000001},102.44266666666668,79.146666666666675,{"$f":"+F372*$K$2","v":58.912000000000006}]
[2,"Hijos",{"$f":"+C373*$K$2","v":181.29066666666668},173.97333333333333,134.54933333333335,{"$f":"+F373*$K$2","v":100.128}]
[3,"Hijos o más",{"$f":"+C374*$K$2","v":255.88266666666672},245.65333333333334,189.80266666666668,{"$f":"+F374*$K$2","v":141.12}]
[]
[]
["BUPA GLOBAL ELITE"]
["TARIFAS SEMESTRALES"]
["EDAD"]
[" "," ",250,2000,3500,5000,10000]
[18,null,{"$f":"+C6*$K$4","v":3434.5},{"$f":"+D6*$K$4","v":3009.5},2531.5,2195,1702.5]
[19,null,{"$f":"+C7*$K$4","v":3434.5},{"$f":"+D7*$K$4","v":3009.5},2531.5,2195,1702.5]
[20,null,{"$f":"+C8*$K$4","v":3434.5},3009.5,2531.5,2195,1702.5]
[21,null,3434.5,3009.5,2531.5,2195,1702.5]
[22,null,3434.5,3009.5,2531.5,2195,1702.5]
[23,null,3434.5,3009.5,2531.5,2195,1702.5]
[24,null,3434.5,3009.5,2531.5,2195,1702.5]
[25,null,3670.5,3217,2689.5,2332.5,1809]
[26,null,3670.5,3217,2689.5,2332.5,1809]
[27,null,3670.5,3217,2689.5,2332.5,1809]
[28,null,3670.5,3217,2689.5,2332.5,1809]
[29,null,3670.5,3217,2689.5,2332.5,1809]
[30,null,4083,3578.5,2968.5,2573.5,1996.5]
[31,null,4083,3578.5,2968.5,2573.5,1996.5]
[32,null,4083,3578.5,2968.5,2573.5,1996.5]
[33,null,4083,3578.5,2968.5,2573.5,1996.5]
[34,null,4083,3578.5,2968.5,2573.5,1996.5]
[35,null,4558,3995,3295.5,2857,2216]
[36,null,4558,3995,3295.5,2857,2216]
[37,null,4558,3995,3295.5,2857,2216]
[38,null,4558,3995,3295.5,2857,2216]
[39,null,4558,3995,3295.5,2857,2216]
[40,null,5107,4475.5,3675.5,3187,2472]
[41,null,5107,4475.5,3675.5,3187,2472]
[42,null,5107,4475.5,3675.5,3187,2472]
[43,null,5107,4475.5,3675.5,3187,2472]
[44,null,5107,4475.5,3675.5,3187,2472]
[45,null,5714.5,5009.5,4101.5,3556.5,2758.5]
[46,null,5714.5,5009.5,4101.5,3556.5,2758.5]
[47,null,5714.5,5009.5,4101.5,3556.5,2758.5]
[48,null,5714.5,5009.5,4101.5,3556.5,2758.5]
[49,null,5714.5,5009.5,4101.5,3556.5,2758.5]
[50,null,6401,5611,4582.5,3973,3082]
[51,null,6401,5611,4582.5,3973,3082]
[52,null,6401,5611,4582.5,3973,3082]
[53,null,6401,5611,4582.5,3973,3082]
[54,null,6401,5611,4582.5,3973,3082]
[55,null,7156.5,6273,5116.5,4436.5,3441]
[56,null,7156.5,6273,5116.5,4436.5,3441]
[57,null,7156.5,6273,5116.5,4436.5,3441]
[58,null,7156.5,6273,5116.5,4436.5,3441]
[59,null,7156.5,6273,5116.5,4436.5,3441]
[60,null,7660,6713.5,5471.5,4745,3680]
[61,null,8536,7482,6094,5284,4098.5]
[62,null,9483.5,8313,6768.5,5869,4551.5]
[63,null,10503.5,9206.5,7496,6500,5041.5]
[64,null,11595,10162.5,8276,7176.5,5566]
[65,null,12757,11181.5,9109,7898.5,6126]
[66,null,13991,12263,9995.5,8667,6721.5]
[67,null,15297,13407.5,10934,{"$f":"+F55*$K$4","v":9481},7353]
[68,null,16673.5,14614.5,11925,10340,8019]
[69,null,18122.5,15884.5,12969,11246,8721.5]
[70,null,19642,17216.5,14065.5,12196,9459]
[71,null,21234.5,18612,15215,13193.5,10231.5]
[72,null,22896.5,20069.5,16418,14236,11040.5]
[73,null,24632,21590.5,17672,15323,11883.5]
[74,null,26438.5,23174,18979.5,16457,12763]
[75,null,28316,24819.5,20340,17637,13678]
[76,null,28316,24819.5,20340,17637,13678]
[77,null,28316,24819.5,20340,17637,13678]
[78,null,28316,24819.5,20340,17637,13678]
[79,null,28316,24819.5,20340,17637,13678]
[80,null,28316,24819.5,20340,17637,13678]
[81,null,28316,24819.5,20340,17637,13678]
[82,null,28316,24819.5,20340,17637,13678]
[83,null,28316,{"$f":"+D71*$K$4","v":24819.5},20340,17637,13678]
[84,"o más",28316,24819.5,20340,17637,13678]
[1,"Hijo",{"$f":"+C73*$K$4","v":1450.5},1272,1077.5,934.5,725]
[2,"Hijos",2467,2162.5,1831.5,1588,1232]
[3,"Hijos o más",3482,3052.5,2585.5,2242,1738.5]
[]
["BUPA GLOBAL PREMIER"]
["TARIFAS SEMESTRALES"]
["EDAD"]
[" "," ",250,2000,5000,10000]
[18,null,{"$f":"+C155*$K$4","v":1796},{"$f":"+D155*$K$4","v":1629.6000000000001},1236.4000000000001,919.6,0]
[19,null,{"$f":"+C156*$K$4","v":1796},1629.6000000000001,1236.4000000000001,919.6,0]
[20,null,{"$f":"+C157*$K$4","v":1796},1629.6000000000001,1236.4000000000001,919.6,0]
[21,null,{"$f":"+C158*$K$4","v":1796},1629.6000000000001,1236.4000000000001,919.6,0]
[22,null,{"$f":"+C159*$K$4","v":1796},1629.6000000000001,1236.4000000000001,919.6,0]
[23,null,{"$f":"+C160*$K$4","v":1796},1629.6000000000001,1236.4000000000001,919.6,0]
[24,null,{"$f":"+C161*$K$4","v":1796},1629.6000000000001,1236.4000000000001,919.6,0]
[25,null,{"$f":"+C162*$K$4","v":1919.2},1741.6000000000001,1307.6000000000001,973.2,0]
[26,null,{"$f":"+C163*$K$4","v":1919.2},1741.6000000000001,1307.6000000000001,973.2,0]
[27,null,{"$f":"+C164*$K$4","v":1919.2},1741.6000000000001,1307.6000000000001,973.2,0]
[28,null,{"$f":"+C165*$K$4","v":1919.2},1741.6000000000001,1307.6000000000001,973.2,0]
[29,null,{"$f":"+C166*$K$4","v":1919.2},1741.6000000000001,1307.6000000000001,973.2,0]
[30,null,{"$f":"+C167*$K$4","v":2135.2000000000003},1937.2,1435.6000000000001,1068,0]
[31,null,{"$f":"+C168*$K$4","v":2135.2000000000003},1937.2,1435.6000000000001,1068,0]
[32,null,{"$f":"+C169*$K$4","v":2135.2000000000003},1937.2,1435.6000000000001,1068,0]
[33,null,{"$f":"+C170*$K$4","v":2135.2000000000003},1937.2,1435.6000000000001,1068,0]
[34,null,{"$f":"+C171*$K$4","v":2135.2000000000003},1937.2,1435.6000000000001,1068,0]
[35,null,{"$f":"+C172*$K$4","v":2382.8000000000002},2163.2000000000003,1586.8000000000002,1180,0]
[36,null,{"$f":"+C173*$K$4","v":2382.8000000000002},2163.2000000000003,1586.8000000000002,1180,0]
[37,null,{"$f":"+C174*$K$4","v":2382.8000000000002},2163.2000000000003,1586.8000000000002,1180,0]
[38,null,{"$f":"+C175*$K$4","v":2382.8000000000002},2163.2000000000003,1586.8000000000002,1180,0]
[39,null,{"$f":"+C176*$K$4","v":2382.8000000000002},2163.2000000000003,1586.8000000000002,1180,0]
[40,null,{"$f":"+C177*$K$4","v":2670.4},2423.6,1764.4,1312.4,0]
[41,null,{"$f":"+C178*$K$4","v":2670.4},2423.6,1764.4,1312.4,0]
[42,null,{"$f":"+C179*$K$4","v":2670.4},2423.6,1764.4,1312.4,0]
[43,null,{"$f":"+C180*$K$4","v":2670.4},2423.6,1764.4,1312.4,0]
[44,null,{"$f":"+C181*$K$4","v":2670.4},2423.6,1764.4,1312.4,0]
[45,null,{"$f":"+C182*$K$4","v":2988.8},2712.8,1964,1460.8000000000002,0]
[46,null,{"$f":"+C183*$K$4","v":2988.8},2712.8,1964,1460.8000000000002,0]
[47,null,{"$f":"+C184*$K$4","v":2988.8},2712.8,1964,1460.8000000000002,0]
[48,null,{"$f":"+C185*$K$4","v":2988.8},2712.8,1964,1460.8000000000002,0]
[49,null,{"$f":"+C186*$K$4","v":2988.8},2712.8,1964,1460.8000000000002,0]
[50,null,{"$f":"+C187*$K$4","v":3347.2000000000003},3037.6000000000004,2190.8000000000002,1629.6000000000001,0]
[51,null,{"$f":"+C188*$K$4","v":3347.2000000000003},3037.6000000000004,2190.8000000000002,1629.6000000000001,0]
[52,null,{"$f":"+C189*$K$4","v":3347.2000000000003},3037.6000000000004,2190.8000000000002,1629.6000000000001,0]
[53,null,{"$f":"+C190*$K$4","v":3347.2000000000003},3037.6000000000004,2190.8000000000002,1629.6000000000001,0]
[54,null,{"$f":"+C191*$K$4","v":3347.2000000000003},3037.6000000000004,2190.8000000000002,1629.6000000000001,0]
[55,null,{"$f":"+C192*$K$4","v":3742.4},3396.4,2442.8000000000002,1817.6000000000001,0]
[56,null,{"$f":"+C193*$K$4","v":3742.4},3396.4,2442.8000000000002,1817.6000000000001,0]
[57,null,{"$f":"+C194*$K$4","v":3742.4},3396.4,2442.8000000000002,1817.6000000000001,0]
[58,null,{"$f":"+C195*$K$4","v":3742.4},3396.4,2442.8000000000002,1817.6000000000001,0]
[59,null,{"$f":"+C196*$K$4","v":3742.4},3396.4,2442.8000000000002,1817.6000000000001,0]
[60,null,{"$f":"+C197*$K$4","v":4005.6000000000004},3634.8,2611.6000000000004,1942.4,0]
[61,null,{"$f":"+C198*$K$4","v":4464},4050.8,2906.4,2162,0]
[62,null,{"$f":"+C199*$K$4","v":4958.4000000000005},4500.8,3227.2000000000003,2400.8000000000002,0]
[63,null,{"$f":"+C200*$K$4","v":5492},4984,3574.8,2658.8,0]
[64,null,{"$f":"+C201*$K$4","v":6062.4000000000005},5501.6,3947.6000000000004,2936.8,0]
[65,null,{"$f":"+C202*$K$4","v":6670.4000000000005},6052.8,4346,3232.8,0]
[66,null,{"$f":"+C203*$K$4","v":7316},6638.8,4770.4000000000005,3548.8,0]
[67,null,{"$f":"+C204*$K$4","v":7998.4000000000005},7258.4000000000005,5220,3883.6000000000004,0]
[68,null,{"$f":"+C205*$K$4","v":8718},7912.4000000000005,5696,4236.8,0]
[69,null,{"$f":"+C206*$K$4","v":9475.6},8599.6,6196.8,4609.6000000000004,0]
[70,null,{"$f":"+C207*$K$4","v":10270},9320.8000000000011,6724.4000000000005,5002.4000000000005,0]
[71,null,{"$f":"+C208*$K$4","v":11102.800000000001},10076.800000000001,7276.8,5413.2000000000007,0]
[72,null,{"$f":"+C209*$K$4","v":11972.800000000001},10864.800000000001,7855.6,5843.6,0]
[73,null,{"$f":"+C210*$K$4","v":12879.6},11688.400000000001,8460.4,6293.2000000000007,0]
[74,null,{"$f":"+C211*$K$4","v":13824},12545.2,9090.8000000000011,6762,0]
[75,null,{"$f":"+C212*$K$4","v":14806.400000000001},13436.800000000001,9746.8000000000011,7250,0]
[76,null,{"$f":"+C213*$K$4","v":14806.400000000001},13436.800000000001,9746.8000000000011,7250,0]
[77,null,{"$f":"+C214*$K$4","v":14806.400000000001},13436.800000000001,9746.8000000000011,7250,0]
[78,null,{"$f":"+C215*$K$4","v":14806.400000000001},13436.800000000001,9746.8000000000011,7250,0]
[79,null,{"$f":"+C216*$K$4","v":14806.400000000001},13436.800000000001,9746.8000000000011,7250,0]
[80,null,{"$f":"+C217*$K$4","v":14806.400000000001},13436.800000000001,9746.8000000000011,7250,0]
[81,null,{"$f":"+C218*$K$4","v":14806.400000000001},13436.800000000001,9746.8000000000011,7250,0]
[82,null,{"$f":"+C219*$K$4","v":14806.400000000001},13436.800000000001,9746.8000000000011,7250,0]
[83,null,{"$f":"+C220*$K$4","v":14806.400000000001},13436.800000000001,9746.8000000000011,7250,0]
[84,"o más",{"$f":"+C221*$K$4","v":14806.400000000001},13436.800000000001,9746.8000000000011,7250,0]
[1,"Hijo",{"$f":"+C222*$K$4","v":759.2},688.80000000000007,528.80000000000007,393.6,0]
[2,"Hijos",{"$f":"+C223*$K$4","v":1290},1170.4000000000001,898.40000000000009,668.40000000000009,0]
[3,"Hijos o más",{"$f":"+C224*$K$4","v":1820.8000000000002},1652.8000000000002,1268.8000000000002,944,0]
[]
["BUPA GLOBAL SELECT"]
["TARIFAS SEMESTRALES"]
["EDAD"]
[" "," ",250,2000,5000,10000]
[18,null,{"$f":"+C305*$K$4","v":1222.4000000000001},{"$f":"+D305*$K$4","v":1172.8},894.40000000000009,665.2,0]
[19,null,{"$f":"+C306*$K$4","v":1222.4000000000001},1172.8,894.40000000000009,665.2,0]
[20,null,{"$f":"+C307*$K$4","v":1222.4000000000001},1172.8,894.40000000000009,665.2,0]
[21,null,{"$f":"+C308*$K$4","v":1222.4000000000001},1172.8,894.40000000000009,665.2,0]
[22,null,{"$f":"+C309*$K$4","v":1222.4000000000001},1172.8,894.40000000000009,665.2,0]
[23,null,{"$f":"+C310*$K$4","v":1222.4000000000001},1172.8,894.40000000000009,665.2,0]
[24,null,{"$f":"+C311*$K$4","v":1222.4000000000001},1172.8,894.40000000000009,665.2,0]
[25,null,{"$f":"+C312*$K$4","v":1318.8000000000002},1265.6000000000001,954.40000000000009,710,0]
[26,null,{"$f":"+C313*$K$4","v":1318.8000000000002},1265.6000000000001,954.40000000000009,710,0]
[27,null,{"$f":"+C314*$K$4","v":1318.8000000000002},1265.6000000000001,954.40000000000009,710,0]
[28,null,{"$f":"+C315*$K$4","v":1318.8000000000002},1265.6000000000001,954.40000000000009,710,0]
[29,null,{"$f":"+C316*$K$4","v":1318.8000000000002},1265.6000000000001,954.40000000000009,710,0]
[30,null,{"$f":"+C317*$K$4","v":1488.4},1428.4,1061.2,789.6,0]
[31,null,{"$f":"+C318*$K$4","v":1488.4},1428.4,1061.2,789.6,0]
[32,null,{"$f":"+C319*$K$4","v":1488.4},1428.4,1061.2,789.6,0]
[33,null,{"$f":"+C320*$K$4","v":1488.4},1428.4,1061.2,789.6,0]
[34,null,{"$f":"+C321*$K$4","v":1488.4},1428.4,1061.2,789.6,0]
[35,null,{"$f":"+C322*$K$4","v":1684.8000000000002},1616.8000000000002,1188.4000000000001,884,0]
[36,null,{"$f":"+C323*$K$4","v":1684.8000000000002},1616.8000000000002,1188.4000000000001,884,0]
[37,null,{"$f":"+C324*$K$4","v":1684.8000000000002},1616.8000000000002,1188.4000000000001,884,0]
[38,null,{"$f":"+C325*$K$4","v":1684.8000000000002},1616.8000000000002,1188.4000000000001,884,0]
[39,null,{"$f":"+C326*$K$4","v":1684.8000000000002},1616.8000000000002,1188.4000000000001,884,0]
[40,null,{"$f":"+C327*$K$4","v":1911.6000000000001},1834,1337.2,994.80000000000007,0]
[41,null,{"$f":"+C328*$K$4","v":1911.6000000000001},1834,1337.2,994.80000000000007,0]
[42,null,{"$f":"+C329*$K$4","v":1911.6000000000001},1834,1337.2,994.80000000000007,0]
[43,null,{"$f":"+C330*$K$4","v":1911.6000000000001},1834,1337.2,994.80000000000007,0]
[44,null,{"$f":"+C331*$K$4","v":1911.6000000000001},1834,1337.2,994.80000000000007,0]
[45,null,{"$f":"+C332*$K$4","v":2163.6},2076,1505.6000000000001,1120.4000000000001,0]
[46,null,{"$f":"+C333*$K$4","v":2163.6},2076,1505.6000000000001,1120.4000000000001,0]
[47,null,{"$f":"+C334*$K$4","v":2163.6},2076,1505.6000000000001,1120.4000000000001,0]
[48,null,{"$f":"+C335*$K$4","v":2163.6},2076,1505.6000000000001,1120.4000000000001,0]
[49,null,{"$f":"+C336*$K$4","v":2163.6},2076,1505.6000000000001,1120.4000000000001,0]
[50,null,{"$f":"+C337*$K$4","v":2448},2348.8000000000002,1696.4,1262.4000000000001,0]
[51,null,{"$f":"+C338*$K$4","v":2448},2348.8000000000002,1696.4,1262.4000000000001,0]
[52,null,{"$f":"+C339*$K$4","v":2448},2348.8000000000002,1696.4,1262.4000000000001,0]
[53,null,{"$f":"+C340*$K$4","v":2448},2348.8000000000002,1696.4,1262.4000000000001,0]
[54,null,{"$f":"+C341*$K$4","v":2448},2348.8000000000002,1696.4,1262.4000000000001,0]
[55,null,{"$f":"+C342*$K$4","v":2761.2000000000003},2649.6000000000004,1908.8000000000002,1420,0]
[56,null,{"$f":"+C343*$K$4","v":2761.2000000000003},2649.6000000000004,1908.8000000000002,1420,0]
[57,null,{"$f":"+C344*$K$4","v":2761.2000000000003},2649.6000000000004,1908.8000000000002,1420,0]
[58,null,{"$f":"+C345*$K$4","v":2761.2000000000003},2649.6000000000004,1908.8000000000002,1420,0]
[59,null,{"$f":"+C346*$K$4","v":2761.2000000000003},2649.6000000000004,1908.8000000000002,1420,0]
[60,null,{"$f":"+C347*$K$4","v":2970.4},2850,2051.6,1526,0]
[61,null,{"$f":"+C348*$K$4","v":3334.4},3199.2000000000003,2300.4,1710.8000000000002,0]
[62,null,{"$f":"+C349*$K$4","v":3728.8},3578,2571.2000000000003,1912.4,0]
[63,null,{"$f":"+C350*$K$4","v":4152.8},3984.4,2864,2130.8000000000002,0]
[64,null,{"$f":"+C351*$K$4","v":4606.8},4420.4000000000005,3179.2000000000003,2364.8000000000002,0]
[65,null,{"$f":"+C352*$K$4","v":5091.2000000000007},4884.4000000000005,3515.2000000000003,2615.2000000000003,0]
[66,null,{"$f":"+C353*$K$4","v":5605.2000000000007},5377.6,3873.6000000000004,2881.6000000000004,0]
[67,null,{"$f":"+C354*$K$4","v":6149.2000000000007},5899.2000000000007,4253.6000000000004,3164,0]
[68,null,{"$f":"+C355*$K$4","v":6722.8},6450.4000000000005,4655.6000000000004,3463.2000000000003,0]
[69,null,{"$f":"+C356*$K$4","v":7327.6},7030.4000000000005,5079.2000000000007,3778.4,0]
[70,null,{"$f":"+C357*$K$4","v":7961.6},7638.8,5525.2000000000007,4110,0]
[71,null,{"$f":"+C358*$K$4","v":8625.2000000000007},8276,5992,4456.8,0]
[72,null,{"$f":"+C359*$K$4","v":9319.2000000000007},8941.6,6481.6,4821.2,0]
[73,null,{"$f":"+C360*$K$4","v":10043.6},9636,6992.4000000000005,5201.2000000000007,0]
[74,null,{"$f":"+C361*$K$4","v":10797.6},10360,7525.6,5598,0]
[75,null,{"$f":"+C362*$K$4","v":11582},11112,8080,6010,0]
[76,null,{"$f":"+C363*$K$4","v":11582},11112,8080,6010,0]
[77,null,{"$f":"+C364*$K$4","v":11582},11112,8080,6010,0]
[78,null,{"$f":"+C365*$K$4","v":11582},11112,8080,6010,0]
[79,null,{"$f":"+C366*$K$4","v":11582},11112,8080,6010,0]
[80,null,{"$f":"+C367*$K$4","v":11582},11112,8080,6010,0]
[81,null,{"$f":"+C368*$K$4","v":11582},11112,8080,6010,0]
[82,null,{"$f":"+C369*$K$4","v":11582},11112,8080,6010,0]
[83,null,{"$f":"+C370*$K$4","v":11582},11112,8080,6010,0]
[84,"o más",{"$f":"+C371*$K$4","v":11582},11112,8080,6010,0]
[1,"Hijo",{"$f":"+C372*$K$4","v":571.20000000000005},548.80000000000007,424,315.60000000000002,0]
[2,"Hijos",{"$f":"+C373*$K$4","v":971.2},932,720.80000000000007,536.4,0]
[3,"Hijos o más",{"$f":"+C374*$K$4","v":1370.8000000000002},1316,1016.8000000000001,756,0]
[]
["BUPA GLOBAL ELITE"]
["TARIFAS TRIMESTRALES"]
["EDAD"]
[" "," ",250,2000,3500,5000,10000]
[18,null,{"$f":"+C6*$K$3","v":1717.25},{"$f":"+D6*$K$3","v":1504.75},1265.75,1097.5,851.25]
[19,null,{"$f":"+C7*$K$3","v":1717.25},1504.75,1265.75,1097.5,851.25]
[20,null,{"$f":"+C8*$K$3","v":1717.25},1504.75,1265.75,1097.5,851.25]
[21,null,{"$f":"+C9*$K$3","v":1717.25},1504.75,1265.75,1097.5,851.25]
[22,null,{"$f":"+C10*$K$3","v":1717.25},1504.75,1265.75,1097.5,851.25]
[23,null,{"$f":"+C11*$K$3","v":1717.25},1504.75,1265.75,1097.5,851.25]
[24,null,{"$f":"+C12*$K$3","v":1717.25},1504.75,1265.75,1097.5,851.25]
[25,null,{"$f":"+C13*$K$3","v":1835.25},1608.5,1344.75,1166.25,904.5]
[26,null,{"$f":"+C14*$K$3","v":1835.25},1608.5,1344.75,1166.25,904.5]
[27,null,{"$f":"+C15*$K$3","v":1835.25},1608.5,1344.75,1166.25,904.5]
[28,null,{"$f":"+C16*$K$3","v":1835.25},1608.5,1344.75,1166.25,904.5]
[29,null,{"$f":"+C17*$K$3","v":1835.25},1608.5,1344.75,1166.25,904.5]
[30,null,{"$f":"+C18*$K$3","v":2041.5},1789.25,1484.25,1286.75,998.25]
[31,null,{"$f":"+C19*$K$3","v":2041.5},1789.25,1484.25,1286.75,998.25]
[32,null,{"$f":"+C20*$K$3","v":2041.5},1789.25,1484.25,1286.75,998.25]
[33,null,{"$f":"+C21*$K$3","v":2041.5},1789.25,1484.25,1286.75,998.25]
[34,null,{"$f":"+C22*$K$3","v":2041.5},1789.25,1484.25,1286.75,998.25]
[35,null,{"$f":"+C23*$K$3","v":2279},1997.5,1647.75,1428.5,1108]
[36,null,{"$f":"+C24*$K$3","v":2279},1997.5,1647.75,1428.5,1108]
[37,null,{"$f":"+C25*$K$3","v":2279},1997.5,1647.75,1428.5,1108]
[38,null,{"$f":"+C26*$K$3","v":2279},1997.5,1647.75,1428.5,1108]
[39,null,{"$f":"+C27*$K$3","v":2279},1997.5,1647.75,1428.5,1108]
[40,null,{"$f":"+C28*$K$3","v":2553.5},2237.75,1837.75,1593.5,1236]
[41,null,{"$f":"+C29*$K$3","v":2553.5},2237.75,1837.75,1593.5,1236]
[42,null,{"$f":"+C30*$K$3","v":2553.5},2237.75,1837.75,1593.5,1236]
[43,null,{"$f":"+C31*$K$3","v":2553.5},2237.75,1837.75,1593.5,1236]
[44,null,{"$f":"+C32*$K$3","v":2553.5},2237.75,1837.75,1593.5,1236]
[45,null,{"$f":"+C33*$K$3","v":2857.25},2504.75,2050.75,1778.25,1379.25]
[46,null,{"$f":"+C34*$K$3","v":2857.25},2504.75,2050.75,1778.25,1379.25]
[47,null,{"$f":"+C35*$K$3","v":2857.25},2504.75,2050.75,1778.25,1379.25]
[48,null,{"$f":"+C36*$K$3","v":2857.25},2504.75,2050.75,1778.25,1379.25]
[49,null,{"$f":"+C37*$K$3","v":2857.25},2504.75,2050.75,1778.25,1379.25]
[50,null,{"$f":"+C38*$K$3","v":3200.5},2805.5,2291.25,1986.5,1541]
[51,null,{"$f":"+C39*$K$3","v":3200.5},2805.5,2291.25,1986.5,1541]
[52,null,{"$f":"+C40*$K$3","v":3200.5},2805.5,2291.25,1986.5,1541]
[53,null,{"$f":"+C41*$K$3","v":3200.5},2805.5,2291.25,1986.5,1541]
[54,null,{"$f":"+C42*$K$3","v":3200.5},2805.5,2291.25,1986.5,1541]
[55,null,{"$f":"+C43*$K$3","v":3578.25},3136.5,2558.25,2218.25,1720.5]
[56,null,{"$f":"+C44*$K$3","v":3578.25},3136.5,2558.25,2218.25,1720.5]
[57,null,{"$f":"+C45*$K$3","v":3578.25},3136.5,2558.25,2218.25,1720.5]
[58,null,{"$f":"+C46*$K$3","v":3578.25},3136.5,2558.25,2218.25,1720.5]
[59,null,{"$f":"+C47*$K$3","v":3578.25},3136.5,2558.25,2218.25,1720.5]
[60,null,{"$f":"+C48*$K$3","v":3830},3356.75,2735.75,2372.5,1840]
[61,null,{"$f":"+C49*$K$3","v":4268},3741,3047,2642,2049.25]
[62,null,{"$f":"+C50*$K$3","v":4741.75},4156.5,3384.25,2934.5,2275.75]
[63,null,{"$f":"+C51*$K$3","v":5251.75},4603.25,3748,3250,2520.75]
[64,null,{"$f":"+C52*$K$3","v":5797.5},5081.25,4138,3588.25,2783]
[65,null,{"$f":"+C53*$K$3","v":6378.5},5590.75,4554.5,3949.25,3063]
[66,null,{"$f":"+C54*$K$3","v":6995.5},6131.5,4997.75,4333.5,3360.75]
[67,null,{"$f":"+C55*$K$3","v":7648.5},6703.75,5467,4740.5,3676.5]
[68,null,{"$f":"+C56*$K$3","v":8336.75},7307.25,5962.5,5170,4009.5]
[69,null,{"$f":"+C57*$K$3","v":9061.25},7942.25,6484.5,5623,4360.75]
[70,null,{"$f":"+C58*$K$3","v":9821},8608.25,7032.75,6098,4729.5]
[71,null,{"$f":"+C59*$K$3","v":10617.25},9306,7607.5,6596.75,5115.75]
[72,null,{"$f":"+C60*$K$3","v":11448.25},10034.75,8209,7118,5520.25]
[73,null,{"$f":"+C61*$K$3","v":12316},10795.25,8836,7661.5,5941.75]
[74,null,{"$f":"+C62*$K$3","v":13219.25},11587,9489.75,8228.5,6381.5]
[75,null,{"$f":"+C63*$K$3","v":14158},12409.75,10170,8818.5,6839]
[76,null,{"$f":"+C64*$K$3","v":14158},12409.75,10170,8818.5,6839]
[77,null,{"$f":"+C65*$K$3","v":14158},12409.75,10170,8818.5,6839]
[78,null,{"$f":"+C66*$K$3","v":14158},12409.75,10170,8818.5,6839]
[79,null,{"$f":"+C67*$K$3","v":14158},12409.75,10170,8818.5,6839]
[80,null,{"$f":"+C68*$K$3","v":14158},12409.75,10170,8818.5,6839]
[81,null,{"$f":"+C69*$K$3","v":14158},12409.75,10170,8818.5,6839]
[82,null,{"$f":"+C70*$K$3","v":14158},12409.75,10170,8818.5,6839]
[83,null,{"$f":"+C71*$K$3","v":14158},12409.75,10170,8818.5,6839]
[84,"o más",{"$f":"+C72*$K$3","v":14158},12409.75,10170,8818.5,6839]
[1,"Hijo",{"$f":"+C73*$K$3","v":725.25},636,538.75,467.25,362.5]
[2,"Hijos",{"$f":"+C74*$K$3","v":1233.5},1081.25,915.75,794,616]
[3,"Hijos o más",{"$f":"+C75*$K$3","v":1741},1526.25,1292.75,1121,869.25]
[]
["BUPA GLOBAL PREMIER"]
["TARIFAS TRIMESTRALES"]
["EDAD"]
[" "," ",250,2000,5000,10000]
[18,null,{"$f":"+C155*$K$3","v":898},{"$f":"+D155*$K$3","v":814.80000000000007},618.20000000000005,459.8,0]
[19,null,{"$f":"+C156*$K$3","v":898},814.80000000000007,618.20000000000005,459.8,0]
[20,null,{"$f":"+C157*$K$3","v":898},814.80000000000007,618.20000000000005,459.8,0]
[21,null,{"$f":"+C158*$K$3","v":898},814.80000000000007,618.20000000000005,459.8,0]
[22,null,{"$f":"+C159*$K$3","v":898},814.80000000000007,618.20000000000005,459.8,0]
[23,null,{"$f":"+C160*$K$3","v":898},814.80000000000007,618.20000000000005,459.8,0]
[24,null,{"$f":"+C161*$K$3","v":898},814.80000000000007,618.20000000000005,459.8,0]
[25,null,{"$f":"+C162*$K$3","v":959.6},870.80000000000007,653.80000000000007,486.6,0]
[26,null,{"$f":"+C163*$K$3","v":959.6},870.80000000000007,653.80000000000007,486.6,0]
[27,null,{"$f":"+C164*$K$3","v":959.6},870.80000000000007,653.80000000000007,486.6,0]
[28,null,{"$f":"+C165*$K$3","v":959.6},870.80000000000007,653.80000000000007,486.6,0]
[29,null,{"$f":"+C166*$K$3","v":959.6},870.80000000000007,653.80000000000007,486.6,0]
[30,null,{"$f":"+C167*$K$3","v":1067.6000000000001},968.6,717.80000000000007,534,0]
[31,null,{"$f":"+C168*$K$3","v":1067.6000000000001},968.6,717.80000000000007,534,0]
[32,null,{"$f":"+C169*$K$3","v":1067.6000000000001},968.6,717.80000000000007,534,0]
[33,null,{"$f":"+C170*$K$3","v":1067.6000000000001},968.6,717.80000000000007,534,0]
[34,null,{"$f":"+C171*$K$3","v":1067.6000000000001},968.6,717.80000000000007,534,0]
[35,null,{"$f":"+C172*$K$3","v":1191.4000000000001},1081.6000000000001,793.40000000000009,590,0]
[36,null,{"$f":"+C173*$K$3","v":1191.4000000000001},1081.6000000000001,793.40000000000009,590,0]
[37,null,{"$f":"+C174*$K$3","v":1191.4000000000001},1081.6000000000001,793.40000000000009,590,0]
[38,null,{"$f":"+C175*$K$3","v":1191.4000000000001},1081.6000000000001,793.40000000000009,590,0]
[39,null,{"$f":"+C176*$K$3","v":1191.4000000000001},1081.6000000000001,793.40000000000009,590,0]
[40,null,{"$f":"+C177*$K$3","v":1335.2},1211.8,882.2,656.2,0]
[41,null,{"$f":"+C178*$K$3","v":1335.2},1211.8,882.2,656.2,0]
[42,null,{"$f":"+C179*$K$3","v":1335.2},1211.8,882.2,656.2,0]
[43,null,{"$f":"+C180*$K$3","v":1335.2},1211.8,882.2,656.2,0]
[44,null,{"$f":"+C181*$K$3","v":1335.2},1211.8,882.2,656.2,0]
[45,null,{"$f":"+C182*$K$3","v":1494.4},1356.4,982,730.40000000000009,0]
[46,null,{"$f":"+C183*$K$3","v":1494.4},1356.4,982,730.40000000000009,0]
[47,null,{"$f":"+C184*$K$3","v":1494.4},1356.4,982,730.40000000000009,0]
[48,null,{"$f":"+C185*$K$3","v":1494.4},1356.4,982,730.40000000000009,0]
[49,null,{"$f":"+C186*$K$3","v":1494.4},1356.4,982,730.40000000000009,0]
[50,null,{"$f":"+C187*$K$3","v":1673.6000000000001},1518.8000000000002,1095.4000000000001,814.80000000000007,0]
[51,null,{"$f":"+C188*$K$3","v":1673.6000000000001},1518.8000000000002,1095.4000000000001,814.80000000000007,0]
[52,null,{"$f":"+C189*$K$3","v":1673.6000000000001},1518.8000000000002,1095.4000000000001,814.80000000000007,0]
[53,null,{"$f":"+C190*$K$3","v":1673.6000000000001},1518.8000000000002,1095.4000000000001,814.80000000000007,0]
[54,null,{"$f":"+C191*$K$3","v":1673.6000000000001},1518.8000000000002,1095.4000000000001,814.80000000000007,0]
[55,null,{"$f":"+C192*$K$3","v":1871.2},1698.2,1221.4000000000001,908.80000000000007,0]
[56,null,{"$f":"+C193*$K$3","v":1871.2},1698.2,1221.4000000000001,908.80000000000007,0]
[57,null,{"$f":"+C194*$K$3","v":1871.2},1698.2,1221.4000000000001,908.80000000000007,0]
[58,null,{"$f":"+C195*$K$3","v":1871.2},1698.2,1221.4000000000001,908.80000000000007,0]
[59,null,{"$f":"+C196*$K$3","v":1871.2},1698.2,1221.4000000000001,908.80000000000007,0]
[60,null,{"$f":"+C197*$K$3","v":2002.8000000000002},1817.4,1305.8000000000002,971.2,0]
[61,null,{"$f":"+C198*$K$3","v":2232},2025.4,1453.2,1081,0]
[62,null,{"$f":"+C199*$K$3","v":2479.2000000000003},2250.4,1613.6000000000001,1200.4000000000001,0]
[63,null,{"$f":"+C200*$K$3","v":2746},2492,1787.4,1329.4,0]
[64,null,{"$f":"+C201*$K$3","v":3031.2000000000003},2750.8,1973.8000000000002,1468.4,0]
[65,null,{"$f":"+C202*$K$3","v":3335.2000000000003},3026.4,2173,1616.4,0]
[66,null,{"$f":"+C203*$K$3","v":3658},3319.4,2385.2000000000003,1774.4,0]
[67,null,{"$f":"+C204*$K$3","v":3999.2000000000003},3629.2000000000003,2610,1941.8000000000002,0]
[68,null,{"$f":"+C205*$K$3","v":4359},3956.2000000000003,2848,2118.4,0]
[69,null,{"$f":"+C206*$K$3","v":4737.8},4299.8,3098.4,2304.8000000000002,0]
[70,null,{"$f":"+C207*$K$3","v":5135},4660.4000000000005,3362.2000000000003,2501.2000000000003,0]
[71,null,{"$f":"+C208*$K$3","v":5551.4000000000005},5038.4000000000005,3638.4,2706.6000000000004,0]
[72,null,{"$f":"+C209*$K$3","v":5986.4000000000005},5432.4000000000005,3927.8,2921.8,0]
[73,null,{"$f":"+C210*$K$3","v":6439.8},5844.2000000000007,4230.2,3146.6000000000004,0]
[74,null,{"$f":"+C211*$K$3","v":6912},6272.6,4545.4000000000005,3381,0]
[75,null,{"$f":"+C212*$K$3","v":7403.2000000000007},6718.4000000000005,4873.4000000000005,3625,0]
[76,null,{"$f":"+C213*$K$3","v":7403.2000000000007},6718.4000000000005,4873.4000000000005,3625,0]
[77,null,{"$f":"+C214*$K$3","v":7403.2000000000007},6718.4000000000005,4873.4000000000005,3625,0]
[78,null,{"$f":"+C215*$K$3","v":7403.2000000000007},6718.4000000000005,4873.4000000000005,3625,0]
[79,null,{"$f":"+C216*$K$3","v":7403.2000000000007},6718.4000000000005,4873.4000000000005,3625,0]
[80,null,{"$f":"+C217*$K$3","v":7403.2000000000007},6718.4000000000005,4873.4000000000005,3625,0]
[81,null,{"$f":"+C218*$K$3","v":7403.2000000000007},6718.4000000000005,4873.4000000000005,3625,0]
[82,null,{"$f":"+C219*$K$3","v":7403.2000000000007},6718.4000000000005,4873.4000000000005,3625,0]
[83,null,{"$f":"+C220*$K$3","v":7403.2000000000007},6718.4000000000005,4873.4000000000005,3625,0]
[84,"o más",{"$f":"+C221*$K$3","v":7403.2000000000007},6718.4000000000005,4873.4000000000005,3625,0]
[1,"Hijo",{"$f":"+C222*$K$3","v":379.6},344.40000000000003,264.40000000000003,196.8,0]
[2,"Hijos",{"$f":"+C223*$K$3","v":645},585.20000000000005,449.20000000000005,334.20000000000005,0]
[3,"Hijos o más",{"$f":"+C224*$K$3","v":910.40000000000009},826.40000000000009,634.40000000000009,472,0]
[]
["BUPA GLOBAL SELECT"]
["TARIFAS TRIMESTRALES"]
["EDAD"]
[" "," ",250,2000,5000,10000]
[18,null,{"$f":"+C305*$K$3","v":611.20000000000005},{"$f":"+D305*$K$3","v":586.4},447.20000000000005,332.6,0]
[19,null,{"$f":"+C306*$K$3","v":611.20000000000005},586.4,447.20000000000005,332.6,0]
[20,null,{"$f":"+C307*$K$3","v":611.20000000000005},586.4,447.20000000000005,332.6,0]
[21,null,{"$f":"+C308*$K$3","v":611.20000000000005},586.4,447.20000000000005,332.6,0]
[22,null,{"$f":"+C309*$K$3","v":611.20000000000005},586.4,447.20000000000005,332.6,0]
[23,null,{"$f":"+C310*$K$3","v":611.20000000000005},586.4,447.20000000000005,332.6,0]
[24,null,{"$f":"+C311*$K$3","v":611.20000000000005},586.4,447.20000000000005,332.6,0]
[25,null,{"$f":"+C312*$K$3","v":659.40000000000009},632.80000000000007,477.20000000000005,355,0]
[26,null,{"$f":"+C313*$K$3","v":659.40000000000009},632.80000000000007,477.20000000000005,355,0]
[27,null,{"$f":"+C314*$K$3","v":659.40000000000009},632.80000000000007,477.20000000000005,355,0]
[28,null,{"$f":"+C315*$K$3","v":659.40000000000009},632.80000000000007,477.20000000000005,355,0]
[29,null,{"$f":"+C316*$K$3","v":659.40000000000009},632.80000000000007,477.20000000000005,355,0]
[30,null,{"$f":"+C317*$K$3","v":744.2},714.2,530.6,394.8,0]
[31,null,{"$f":"+C318*$K$3","v":744.2},714.2,530.6,394.8,0]
[32,null,{"$f":"+C319*$K$3","v":744.2},714.2,530.6,394.8,0]
[33,null,{"$f":"+C320*$K$3","v":744.2},714.2,530.6,394.8,0]
[34,null,{"$f":"+C321*$K$3","v":744.2},714.2,530.6,394.8,0]
[35,null,{"$f":"+C322*$K$3","v":842.40000000000009},808.40000000000009,594.20000000000005,442,0]
[36,null,{"$f":"+C323*$K$3","v":842.40000000000009},808.40000000000009,594.20000000000005,442,0]
[37,null,{"$f":"+C324*$K$3","v":842.40000000000009},808.40000000000009,594.20000000000005,442,0]
[38,null,{"$f":"+C325*$K$3","v":842.40000000000009},808.40000000000009,594.20000000000005,442,0]
[39,null,{"$f":"+C326*$K$3","v":842.40000000000009},808.40000000000009,594.20000000000005,442,0]
[40,null,{"$f":"+C327*$K$3","v":955.80000000000007},917,668.6,497.40000000000003,0]
[41,null,{"$f":"+C328*$K$3","v":955.80000000000007},917,668.6,497.40000000000003,0]
[42,null,{"$f":"+C329*$K$3","v":955.80000000000007},917,668.6,497.40000000000003,0]
[43,null,{"$f":"+C330*$K$3","v":955.80000000000007},917,668.6,497.40000000000003,0]
[44,null,{"$f":"+C331*$K$3","v":955.80000000000007},917,668.6,497.40000000000003,0]
[45,null,{"$f":"+C332*$K$3","v":1081.8},1038,752.80000000000007,560.20000000000005,0]
[46,null,{"$f":"+C333*$K$3","v":1081.8},1038,752.80000000000007,560.20000000000005,0]
[47,null,{"$f":"+C334*$K$3","v":1081.8},1038,752.80000000000007,560.20000000000005,0]
[48,null,{"$f":"+C335*$K$3","v":1081.8},1038,752.80000000000007,560.20000000000005,0]
[49,null,{"$f":"+C336*$K$3","v":1081.8},1038,752.80000000000007,560.20000000000005,0]
[50,null,{"$f":"+C337*$K$3","v":1224},1174.4000000000001,848.2,631.20000000000005,0]
[51,null,{"$f":"+C338*$K$3","v":1224},1174.4000000000001,848.2,631.20000000000005,0]
[52,null,{"$f":"+C339*$K$3","v":1224},1174.4000000000001,848.2,631.20000000000005,0]
[53,null,{"$f":"+C340*$K$3","v":1224},1174.4000000000001,848.2,631.20000000000005,0]
[54,null,{"$f":"+C341*$K$3","v":1224},1174.4000000000001,848.2,631.20000000000005,0]
[55,null,{"$f":"+C342*$K$3","v":1380.6000000000001},1324.8000000000002,954.40000000000009,710,0]
[56,null,{"$f":"+C343*$K$3","v":1380.6000000000001},1324.8000000000002,954.40000000000009,710,0]
[57,null,{"$f":"+C344*$K$3","v":1380.6000000000001},1324.8000000000002,954.40000000000009,710,0]
[58,null,{"$f":"+C345*$K$3","v":1380.6000000000001},1324.8000000000002,954.40000000000009,710,0]
[59,null,{"$f":"+C346*$K$3","v":1380.6000000000001},1324.8000000000002,954.40000000000009,710,0]
[60,null,{"$f":"+C347*$K$3","v":1485.2},1425,1025.8,763,0]
[61,null,{"$f":"+C348*$K$3","v":1667.2},1599.6000000000001,1150.2,855.40000000000009,0]
[62,null,{"$f":"+C349*$K$3","v":1864.4},1789,1285.6000000000001,956.2,0]
[63,null,{"$f":"+C350*$K$3","v":2076.4},1992.2,1432,1065.4000000000001,0]
[64,null,{"$f":"+C351*$K$3","v":2303.4},2210.2000000000003,1589.6000000000001,1182.4000000000001,0]
[65,null,{"$f":"+C352*$K$3","v":2545.6000000000004},2442.2000000000003,1757.6000000000001,1307.6000000000001,0]
[66,null,{"$f":"+C353*$K$3","v":2802.6000000000004},2688.8,1936.8000000000002,1440.8000000000002,0]
[67,null,{"$f":"+C354*$K$3","v":3074.6000000000004},2949.6000000000004,2126.8000000000002,1582,0]
[68,null,{"$f":"+C355*$K$3","v":3361.4},3225.2000000000003,2327.8000000000002,1731.6000000000001,0]
[69,null,{"$f":"+C356*$K$3","v":3663.8},3515.2000000000003,2539.6000000000004,1889.2,0]
[70,null,{"$f":"+C357*$K$3","v":3980.8},3819.4,2762.6000000000004,2055,0]
[71,null,{"$f":"+C358*$K$3","v":4312.6000000000004},4138,2996,2228.4,0]
[72,null,{"$f":"+C359*$K$3","v":4659.6000000000004},4470.8,3240.8,2410.6,0]
[73,null,{"$f":"+C360*$K$3","v":5021.8},4818,3496.2000000000003,2600.6000000000004,0]
[74,null,{"$f":"+C361*$K$3","v":5398.8},5180,3762.8,2799,0]
[75,null,{"$f":"+C362*$K$3","v":5791},5556,4040,3005,0]
[76,null,{"$f":"+C363*$K$3","v":5791},5556,4040,3005,0]
[77,null,{"$f":"+C364*$K$3","v":5791},5556,4040,3005,0]
[78,null,{"$f":"+C365*$K$3","v":5791},5556,4040,3005,0]
[79,null,{"$f":"+C366*$K$3","v":5791},5556,4040,3005,0]
[80,null,{"$f":"+C367*$K$3","v":5791},5556,4040,3005,0]
[81,null,{"$f":"+C368*$K$3","v":5791},5556,4040,3005,0]
[82,null,{"$f":"+C369*$K$3","v":5791},5556,4040,3005,0]
[83,null,{"$f":"+C370*$K$3","v":5791},5556,4040,3005,0]
[84,"o más",{"$f":"+C371*$K$3","v":5791},5556,4040,3005,0]
[1,"Hijo",{"$f":"+C372*$K$3","v":285.60000000000002},274.40000000000003,212,157.80000000000001,0]
[2,"Hijos",{"$f":"+C373*$K$3","v":485.6},466,360.40000000000003,268.2,0]
[3,"Hijos o más",{"$f":"+C374*$K$3","v":685.40000000000009},658,508.40000000000003,378,0]
[]
["BUPA GLOBAL ULTIMATE"]
["TARIFAS ANUALES"]
["EDAD"]
[" "," ",0,1000]
[18,null,16036,10346]
[19,null,16036,10346]
[20,null,16036,10346]
[21,null,16036,10346]
[22,null,16036,10346]
[23,null,16036,10346]
[24,null,16036,10346]
[25,null,17195,11094]
[26,null,17195,11094]
[27,null,17195,11094]
[28,null,17195,11094]
[29,null,17195,11094]
[30,null,19193,12384]
[31,null,19193,12384]
[32,null,19193,12384]
[33,null,19193,12384]
[34,null,19193,12384]
[35,null,21469,13852]
[36,null,21469,13852]
[37,null,21469,13852]
[38,null,21469,13852]
[39,null,21469,13852]
[40,null,24070,15529]
[41,null,24070,15529]
[42,null,24070,15529]
[43,null,24070,15529]
[44,null,24070,15529]
[45,null,26942,17383]
[46,null,26942,17383]
[47,null,26942,17383]
[48,null,26942,17383]
[49,null,26942,17383]
[50,null,30153,19455]
[51,null,30153,19455]
[52,null,30153,19455]
[53,null,30153,19455]
[54,null,30153,19455]
[55,null,33680,21728]
[56,null,33680,21728]
[57,null,33680,21728]
[58,null,33680,21728]
[59,null,33680,21728]
[60,null,36017,23237]
[61,null,40082,25859]
[62,null,44462,28686]
[63,null,49164,31720]
[64,null,54183,34956]
[65,null,59522,38402]
[66,null,65180,42051]
[67,null,71155,45907]
[68,null,77448,49967]
[69,null,84064,54236]
[70,null,90993,58706]
[71,null,98246,63384]
[72,null,105815,68268]
[73,null,113703,73358]
[74,null,121910,78653]
[75,null,130437,84154]
[76,null,130437,84154]
[77,null,130437,84154]
[78,null,130437,84154]
[79,null,130437,84154]
[80,null,130437,84154]
[81,null,130437,84154]
[82,null,130437,84154]
[83,null,130437,84154]
[84,"o más",130437,84154]
[1,"Hijo",6746,4352]
[2,"Hijos",11464,7397]
[3,"Hijos o más",16185,10443]
[]
["BUPA GLOBAL ULTIMATE - MENSUALES"]
["EDAD"]
[" "," ",0,1000]
[18,null,{"$f":"+C905*$K$2","v":1496.6933333333334},{"$f":"+D905*$K$2","v":965.62666666666667},0,0,0]
[19,null,{"$f":"+C906*$K$2","v":1496.6933333333334},965.62666666666667,0,0,0]
[20,null,{"$f":"+C907*$K$2","v":1496.6933333333334},965.62666666666667,0,0,0]
[21,null,{"$f":"+C908*$K$2","v":1496.6933333333334},965.62666666666667,0,0,0]
[22,null,{"$f":"+C909*$K$2","v":1496.6933333333334},965.62666666666667,0,0,0]
[23,null,{"$f":"+C910*$K$2","v":1496.6933333333334},965.62666666666667,0,0,0]
[24,null,{"$f":"+C911*$K$2","v":1496.6933333333334},965.62666666666667,0,0,0]
[25,null,{"$f":"+C912*$K$2","v":1604.8666666666668},1035.44,0,0,0]
[26,null,{"$f":"+C913*$K$2","v":1604.8666666666668},1035.44,0,0,0]
[27,null,{"$f":"+C914*$K$2","v":1604.8666666666668},1035.44,0,0,0]
[28,null,{"$f":"+C915*$K$2","v":1604.8666666666668},1035.44,0,0,0]
[29,null,{"$f":"+C916*$K$2","v":1604.8666666666668},1035.44,0,0,0]
[30,null,{"$f":"+C917*$K$2","v":1791.3466666666668},1155.8400000000001,0,0,0]
[31,null,{"$f":"+C918*$K$2","v":1791.3466666666668},1155.8400000000001,0,0,0]
[32,null,{"$f":"+C919*$K$2","v":1791.3466666666668},1155.8400000000001,0,0,0]
[33,null,{"$f":"+C920*$K$2","v":1791.3466666666668},1155.8400000000001,0,0,0]
[34,null,{"$f":"+C921*$K$2","v":1791.3466666666668},1155.8400000000001,0,0,0]
[35,null,{"$f":"+C922*$K$2","v":2003.7733333333333},1292.8533333333335,0,0,0]
[36,null,{"$f":"+C923*$K$2","v":2003.7733333333333},1292.8533333333335,0,0,0]
[37,null,{"$f":"+C924*$K$2","v":2003.7733333333333},1292.8533333333335,0,0,0]
[38,null,{"$f":"+C925*$K$2","v":2003.7733333333333},1292.8533333333335,0,0,0]
[39,null,{"$f":"+C926*$K$2","v":2003.7733333333333},1292.8533333333335,0,0,0]
[40,null,{"$f":"+C927*$K$2","v":2246.5333333333333},1449.3733333333334,0,0,0]
[41,null,{"$f":"+C928*$K$2","v":2246.5333333333333},1449.3733333333334,0,0,0]
[42,null,{"$f":"+C929*$K$2","v":2246.5333333333333},1449.3733333333334,0,0,0]
[43,null,{"$f":"+C930*$K$2","v":2246.5333333333333},1449.3733333333334,0,0,0]
[44,null,{"$f":"+C931*$K$2","v":2246.5333333333333},1449.3733333333334,0,0,0]
[45,null,{"$f":"+C932*$K$2","v":2514.5866666666666},1622.4133333333334,0,0,0]
[46,null,{"$f":"+C933*$K$2","v":2514.5866666666666},1622.4133333333334,0,0,0]
[47,null,{"$f":"+C934*$K$2","v":2514.5866666666666},1622.4133333333334,0,0,0]
[48,null,{"$f":"+C935*$K$2","v":2514.5866666666666},1622.4133333333334,0,0,0]
[49,null,{"$f":"+C936*$K$2","v":2514.5866666666666},1622.4133333333334,0,0,0]
[50,null,{"$f":"+C937*$K$2","v":2814.28},1815.8000000000002,0,0,0]
[51,null,{"$f":"+C938*$K$2","v":2814.28},1815.8000000000002,0,0,0]
[52,null,{"$f":"+C939*$K$2","v":2814.28},1815.8000000000002,0,0,0]
[53,null,{"$f":"+C940*$K$2","v":2814.28},1815.8000000000002,0,0,0]
[54,null,{"$f":"+C941*$K$2","v":2814.28},1815.8000000000002,0,0,0]
[55,null,{"$f":"+C942*$K$2","v":3143.4666666666667},2027.9466666666667,0,0,0]
[56,null,{"$f":"+C943*$K$2","v":3143.4666666666667},2027.9466666666667,0,0,0]
[57,null,{"$f":"+C944*$K$2","v":3143.4666666666667},2027.9466666666667,0,0,0]
[58,null,{"$f":"+C945*$K$2","v":3143.4666666666667},2027.9466666666667,0,0,0]
[59,null,{"$f":"+C946*$K$2","v":3143.4666666666667},2027.9466666666667,0,0,0]
[60,null,{"$f":"+C947*$K$2","v":3361.586666666667},2168.7866666666669,0,0,0]
[61,null,{"$f":"+C948*$K$2","v":3740.9866666666667},2413.5066666666667,0,0,0]
[62,null,{"$f":"+C949*$K$2","v":4149.7866666666669},2677.36,0,0,0]
[63,null,{"$f":"+C950*$K$2","v":4588.6400000000003},2960.5333333333333,0,0,0]
[64,null,{"$f":"+C951*$K$2","v":5057.08},3262.56,0,0,0]
[65,null,{"$f":"+C952*$K$2","v":5555.3866666666672},3584.186666666667,0,0,0]
[66,null,{"$f":"+C953*$K$2","v":6083.4666666666672},3924.76,0,0,0]
[67,null,{"$f":"+C954*$K$2","v":6641.1333333333332},4284.6533333333336,0,0,0]
[68,null,{"$f":"+C955*$K$2","v":7228.4800000000005},4663.586666666667,0,0,0]
[69,null,{"$f":"+C956*$K$2","v":7845.9733333333334},5062.0266666666666,0,0,0]
[70,null,{"$f":"+C957*$K$2","v":8492.68},5479.2266666666674,0,0,0]
[71,null,{"$f":"+C958*$K$2","v":9169.626666666667},5915.84,0,0,0]
[72,null,{"$f":"+C959*$K$2","v":9876.0666666666675},6371.68,0,0,0]
[73,null,{"$f":"+C960*$K$2","v":10612.28},6846.7466666666669,0,0,0]
[74,null,{"$f":"+C961*$K$2","v":11378.266666666666},7340.9466666666667,0,0,0]
[75,null,{"$f":"+C962*$K$2","v":12174.12},7854.3733333333339,0,0,0]
[76,null,{"$f":"+C963*$K$2","v":12174.12},7854.3733333333339,0,0,0]
[77,null,{"$f":"+C964*$K$2","v":12174.12},7854.3733333333339,0,0,0]
[78,null,{"$f":"+C965*$K$2","v":12174.12},7854.3733333333339,0,0,0]
[79,null,{"$f":"+C966*$K$2","v":12174.12},7854.3733333333339,0,0,0]
[80,null,{"$f":"+C967*$K$2","v":12174.12},7854.3733333333339,0]
[81,null,{"$f":"+C968*$K$2","v":12174.12},7854.3733333333339,0]
[82,null,{"$f":"+C969*$K$2","v":12174.12},7854.3733333333339,0]
[83,null,{"$f":"+C970*$K$2","v":12174.12},7854.3733333333339,0]
[84,"o más",{"$f":"+C971*$K$2","v":12174.12},7854.3733333333339,0,0,0]
[1,"Hijo",{"$f":"+C972*$K$2","v":629.62666666666667},406.18666666666667,0,0,0]
[2,"Hijos",{"$f":"+C973*$K$2","v":1069.9733333333334},690.38666666666666,0,0,0]
[3,"Hijos o más",{"$f":"+C974*$K$2","v":1510.6000000000001},974.68000000000006,0,0,0]
[]
["BUPA GLOBAL ULTIMATE"]
["TARIFAS TRIMESTRALES"]
["EDAD"]
[" "," ",0,1000]
[18,null,{"$f":"+C905*$K$3","v":4009},{"$f":"+D905*$K$3","v":2586.5}]
[19,null,{"$f":"+C906*$K$3","v":4009},2586.5]
[20,null,{"$f":"+C907*$K$3","v":4009},2586.5]
[21,null,{"$f":"+C908*$K$3","v":4009},2586.5]
[22,null,{"$f":"+C909*$K$3","v":4009},2586.5]
[23,null,{"$f":"+C910*$K$3","v":4009},2586.5]
[24,null,{"$f":"+C911*$K$3","v":4009},2586.5]
[25,null,{"$f":"+C912*$K$3","v":4298.75},2773.5]
[26,null,{"$f":"+C913*$K$3","v":4298.75},2773.5]
[27,null,{"$f":"+C914*$K$3","v":4298.75},2773.5]
[28,null,{"$f":"+C915*$K$3","v":4298.75},2773.5]
[29,null,{"$f":"+C916*$K$3","v":4298.75},2773.5]
[30,null,{"$f":"+C917*$K$3","v":4798.25},3096]
[31,null,{"$f":"+C918*$K$3","v":4798.25},3096]
[32,null,{"$f":"+C919*$K$3","v":4798.25},3096]
[33,null,{"$f":"+C920*$K$3","v":4798.25},3096]
[34,null,{"$f":"+C921*$K$3","v":4798.25},3096]
[35,null,{"$f":"+C922*$K$3","v":5367.25},3463]
[36,null,{"$f":"+C923*$K$3","v":5367.25},3463]
[37,null,{"$f":"+C924*$K$3","v":5367.25},3463]
[38,null,{"$f":"+C925*$K$3","v":5367.25},3463]
[39,null,{"$f":"+C926*$K$3","v":5367.25},3463]
[40,null,{"$f":"+C927*$K$3","v":6017.5},3882.25]
[41,null,{"$f":"+C928*$K$3","v":6017.5},3882.25]
[42,null,{"$f":"+C929*$K$3","v":6017.5},3882.25]
[43,null,{"$f":"+C930*$K$3","v":6017.5},3882.25]
[44,null,{"$f":"+C931*$K$3","v":6017.5},3882.25]
[45,null,{"$f":"+C932*$K$3","v":6735.5},4345.75]
[46,null,{"$f":"+C933*$K$3","v":6735.5},4345.75]
[47,null,{"$f":"+C934*$K$3","v":6735.5},4345.75]
[48,null,{"$f":"+C935*$K$3","v":6735.5},4345.75]
[49,null,{"$f":"+C936*$K$3","v":6735.5},4345.75]
[50,null,{"$f":"+C937*$K$3","v":7538.25},4863.75]
[51,null,{"$f":"+C938*$K$3","v":7538.25},4863.75]
[52,null,{"$f":"+C939*$K$3","v":7538.25},4863.75]
[53,null,{"$f":"+C940*$K$3","v":7538.25},4863.75]
[54,null,{"$f":"+C941*$K$3","v":7538.25},4863.75]
[55,null,{"$f":"+C942*$K$3","v":8420},5432]
[56,null,{"$f":"+C943*$K$3","v":8420},5432]
[57,null,{"$f":"+C944*$K$3","v":8420},5432]
[58,null,{"$f":"+C945*$K$3","v":8420},5432]
[59,null,{"$f":"+C946*$K$3","v":8420},5432]
[60,null,{"$f":"+C947*$K$3","v":9004.25},5809.25]
[61,null,{"$f":"+C948*$K$3","v":10020.5},6464.75]
[62,null,{"$f":"+C949*$K$3","v":11115.5},7171.5]
[63,null,{"$f":"+C950*$K$3","v":12291},7930]
[64,null,{"$f":"+C951*$K$3","v":13545.75},8739]
[65,null,{"$f":"+C952*$K$3","v":14880.5},9600.5]
[66,null,{"$f":"+C953*$K$3","v":16295},10512.75]
[67,null,{"$f":"+C954*$K$3","v":17788.75},11476.75]
[68,null,{"$f":"+C955*$K$3","v":19362},12491.75]
[69,null,{"$f":"+C956*$K$3","v":21016},13559]
[70,null,{"$f":"+C957*$K$3","v":22748.25},14676.5]
[71,null,{"$f":"+C958*$K$3","v":24561.5},15846]
[72,null,{"$f":"+C959*$K$3","v":26453.75},17067]
[73,null,{"$f":"+C960*$K$3","v":28425.75},18339.5]
[74,null,{"$f":"+C961*$K$3","v":30477.5},19663.25]
[75,null,{"$f":"+C962*$K$3","v":32609.25},21038.5]
[76,null,{"$f":"+C963*$K$3","v":32609.25},21038.5]
[77,null,{"$f":"+C964*$K$3","v":32609.25},21038.5]
[78,null,{"$f":"+C965*$K$3","v":32609.25},21038.5]
[79,null,{"$f":"+C966*$K$3","v":32609.25},21038.5]
[80,null,{"$f":"+C967*$K$3","v":32609.25},21038.5]
[81,null,{"$f":"+C968*$K$3","v":32609.25},21038.5]
[82,null,{"$f":"+C969*$K$3","v":32609.25},21038.5]
[83,null,{"$f":"+C970*$K$3","v":32609.25},21038.5]
[84,"o más",{"$f":"+C971*$K$3","v":32609.25},21038.5]
[1,"Hijo",{"$f":"+C972*$K$3","v":1686.5},1088]
[2,"Hijos",{"$f":"+C973*$K$3","v":2866},1849.25]
[3,"Hijos o más",{"$f":"+C974*$K$3","v":4046.25},2610.75]
[]
["BUPA GLOBAL MM"]
["TARIFAS ANUALES"]
["EDAD"]
[" "," ",7500,10000,20000]
[18,null,2257,1919,1487]
[19,null,2257,1919,1487]
[20,null,2257,1919,1487]
[21,null,2257,1919,1487]
[22,null,2257,1919,1487]
[23,null,2257,1919,1487]
[24,null,2257,1919,1487]
[25,null,2399,2053,1576]
[26,null,2399,2053,1576]
[27,null,2399,2053,1576]
[28,null,2399,2053,1576]
[29,null,2399,2053,1576]
[30,null,2651,2289,1742]
[31,null,2651,2289,1742]
[32,null,2651,2289,1742]
[33,null,2651,2289,1742]
[34,null,2651,2289,1742]
[35,null,2941,2559,1940]
[36,null,2941,2559,1940]
[37,null,2941,2559,1940]
[38,null,2941,2559,1940]
[39,null,2941,2559,1940]
[40,null,3281,2870,2174]
[41,null,3281,2870,2174]
[42,null,3281,2870,2174]
[43,null,3281,2870,2174]
[44,null,3281,2870,2174]
[45,null,3662,3213,2437]
[46,null,3662,3213,2437]
[47,null,3662,3213,2437]
[48,null,3662,3213,2437]
[49,null,3662,3213,2437]
[50,null,4092,3598,2739]
[51,null,4092,3598,2739]
[52,null,4092,3598,2739]
[53,null,4092,3598,2739]
[54,null,4092,3598,2739]
[55,null,4565,4023,3074]
[56,null,4565,4023,3074]
[57,null,4565,4023,3074]
[58,null,4565,4023,3074]
[59,null,4565,4023,3074]
[60,null,4884,4304,3298]
[61,null,5436,4795,3692]
[62,null,6039,5326,4123]
[63,null,6687,5896,4588]
[64,null,7379,6505,5087]
[65,null,8123,7152,5624]
[66,null,8910,7840,6194]
[67,null,9745,8568,6799]
[68,null,10627,9335,7440]
[69,null,11555,10141,8119]
[70,null,12531,10986,8830]
[71,null,13553,11872,9576]
[72,null,14620,12797,10358]
[73,null,15736,13760,11176]
[74,null,16899,14764,12028]
[75,null,18108,15805,12915]
[76,null,18108,15805,12915]
[77,null,18108,15805,12915]
[78,null,18108,15805,12915]
[79,null,18108,15805,12915]
[80,null,18108,15805,12915]
[81,null,18108,15805,12915]
[82,null,18108,15805,12915]
[83,null,18108,15805,12915]
[84,"o más",18108,15805,12915]
[1,"Hijo",962,810,633]
[2,"Hijos",1633,1375,1078]
[3,"Hijos o más",2305,1940,1522]
[]
["BUPA GLOBAL MM - MENSUALES"]
["EDAD"]
[" "," ",7500,10000,20000]
[18,null,{"$f":"+C1129*$K$2","v":210.65333333333334},{"$f":"+D1129*$K$2","v":179.10666666666668},138.78666666666666,0,0]
[19,null,{"$f":"+C1130*$K$2","v":210.65333333333334},179.10666666666668,138.78666666666666,0,0]
[20,null,{"$f":"+C1131*$K$2","v":210.65333333333334},179.10666666666668,138.78666666666666,0,0]
[21,null,{"$f":"+C1132*$K$2","v":210.65333333333334},179.10666666666668,138.78666666666666,0,0]
[22,null,{"$f":"+C1133*$K$2","v":210.65333333333334},179.10666666666668,138.78666666666666,0,0]
[23,null,{"$f":"+C1134*$K$2","v":210.65333333333334},179.10666666666668,138.78666666666666,0,0]
[24,null,{"$f":"+C1135*$K$2","v":210.65333333333334},179.10666666666668,138.78666666666666,0,0]
[25,null,{"$f":"+C1136*$K$2","v":223.90666666666667},191.61333333333334,147.09333333333333,0,0]
[26,null,{"$f":"+C1137*$K$2","v":223.90666666666667},191.61333333333334,147.09333333333333,0,0]
[27,null,{"$f":"+C1138*$K$2","v":223.90666666666667},191.61333333333334,147.09333333333333,0,0]
[28,null,{"$f":"+C1139*$K$2","v":223.90666666666667},191.61333333333334,147.09333333333333,0,0]
[29,null,{"$f":"+C1140*$K$2","v":223.90666666666667},191.61333333333334,147.09333333333333,0,0]
[30,null,{"$f":"+C1141*$K$2","v":247.42666666666668},213.64000000000001,162.58666666666667,0,0]
[31,null,{"$f":"+C1142*$K$2","v":247.42666666666668},213.64000000000001,162.58666666666667,0,0]
[32,null,{"$f":"+C1143*$K$2","v":247.42666666666668},213.64000000000001,162.58666666666667,0,0]
[33,null,{"$f":"+C1144*$K$2","v":247.42666666666668},213.64000000000001,162.58666666666667,0,0]
[34,null,{"$f":"+C1145*$K$2","v":247.42666666666668},213.64000000000001,162.58666666666667,0,0]
[35,null,{"$f":"+C1146*$K$2","v":274.49333333333334},238.84,181.06666666666666,0,0]
[36,null,{"$f":"+C1147*$K$2","v":274.49333333333334},238.84,181.06666666666666,0,0]
[37,null,{"$f":"+C1148*$K$2","v":274.49333333333334},238.84,181.06666666666666,0,0]
[38,null,{"$f":"+C1149*$K$2","v":274.49333333333334},238.84,181.06666666666666,0,0]
[39,null,{"$f":"+C1150*$K$2","v":274.49333333333334},238.84,181.06666666666666,0,0]
[40,null,{"$f":"+C1151*$K$2","v":306.22666666666669},267.86666666666667,202.90666666666667,0,0]
[41,null,{"$f":"+C1152*$K$2","v":306.22666666666669},267.86666666666667,202.90666666666667,0,0]
[42,null,{"$f":"+C1153*$K$2","v":306.22666666666669},267.86666666666667,202.90666666666667,0,0]
[43,null,{"$f":"+C1154*$K$2","v":306.22666666666669},267.86666666666667,202.90666666666667,0,0]
[44,null,{"$f":"+C1155*$K$2","v":306.22666666666669},267.86666666666667,202.90666666666667,0,0]
[45,null,{"$f":"+C1156*$K$2","v":341.78666666666669},299.88,227.45333333333335,0,0]
[46,null,{"$f":"+C1157*$K$2","v":341.78666666666669},299.88,227.45333333333335,0,0]
[47,null,{"$f":"+C1158*$K$2","v":341.78666666666669},299.88,227.45333333333335,0,0]
[48,null,{"$f":"+C1159*$K$2","v":341.78666666666669},299.88,227.45333333333335,0,0]
[49,null,{"$f":"+C1160*$K$2","v":341.78666666666669},299.88,227.45333333333335,0,0]
[50,null,{"$f":"+C1161*$K$2","v":381.92},335.81333333333333,255.64000000000001,0,0]
[51,null,{"$f":"+C1162*$K$2","v":381.92},335.81333333333333,255.64000000000001,0,0]
[52,null,{"$f":"+C1163*$K$2","v":381.92},335.81333333333333,255.64000000000001,0,0]
[53,null,{"$f":"+C1164*$K$2","v":381.92},335.81333333333333,255.64000000000001,0,0]
[54,null,{"$f":"+C1165*$K$2","v":381.92},335.81333333333333,255.64000000000001,0,0]
[55,null,{"$f":"+C1166*$K$2","v":426.06666666666666},375.48,286.90666666666669,0,0]
[56,null,{"$f":"+C1167*$K$2","v":426.06666666666666},375.48,286.90666666666669,0,0]
[57,null,{"$f":"+C1168*$K$2","v":426.06666666666666},375.48,286.90666666666669,0,0]
[58,null,{"$f":"+C1169*$K$2","v":426.06666666666666},375.48,286.90666666666669,0,0]
[59,null,{"$f":"+C1170*$K$2","v":426.06666666666666},375.48,286.90666666666669,0,0]
[60,null,{"$f":"+C1171*$K$2","v":455.84000000000003},401.70666666666671,307.81333333333333,0,0]
[61,null,{"$f":"+C1172*$K$2","v":507.36},447.53333333333336,344.5866666666667,0,0]
[62,null,{"$f":"+C1173*$K$2","v":563.64},497.09333333333336,384.81333333333333,0,0]
[63,null,{"$f":"+C1174*$K$2","v":624.12},550.29333333333341,428.21333333333337,0,0]
[64,null,{"$f":"+C1175*$K$2","v":688.70666666666671},607.13333333333333,474.78666666666669,0,0]
[65,null,{"$f":"+C1176*$K$2","v":758.14666666666665},667.52,524.90666666666664,0,0]
[66,null,{"$f":"+C1177*$K$2","v":831.6},731.73333333333335,578.10666666666668,0,0]
[67,null,{"$f":"+C1178*$K$2","v":909.53333333333342},799.68000000000006,634.57333333333338,0,0]
[68,null,{"$f":"+C1179*$K$2","v":991.85333333333335},871.26666666666665,694.4,0,0]
[69,null,{"$f":"+C1180*$K$2","v":1078.4666666666667},946.49333333333334,757.77333333333331,0,0]
[70,null,{"$f":"+C1181*$K$2","v":1169.56},1025.3600000000001,824.13333333333333,0,0]
[71,null,{"$f":"+C1182*$K$2","v":1264.9466666666667},1108.0533333333333,893.76,0,0]
[72,null,{"$f":"+C1183*$K$2","v":1364.5333333333333},1194.3866666666668,966.74666666666667,0,0]
[73,null,{"$f":"+C1184*$K$2","v":1468.6933333333334},1284.2666666666667,1043.0933333333335,0,0]
[74,null,{"$f":"+C1185*$K$2","v":1577.24},1377.9733333333334,1122.6133333333335,0,0]
[75,null,{"$f":"+C1186*$K$2","v":1690.0800000000002},1475.1333333333334,1205.4000000000001,0,0]
[76,null,{"$f":"+C1187*$K$2","v":1690.0800000000002},1475.1333333333334,1205.4000000000001,0,0]
[77,null,{"$f":"+C1188*$K$2","v":1690.0800000000002},1475.1333333333334,1205.4000000000001,0,0]
[78,null,{"$f":"+C1189*$K$2","v":1690.0800000000002},1475.1333333333334,1205.4000000000001,0,0]
[79,null,{"$f":"+C1190*$K$2","v":1690.0800000000002},1475.1333333333334,1205.4000000000001,0,0]
[80,null,{"$f":"+C1191*$K$2","v":1690.0800000000002},1475.1333333333334,1205.4000000000001]
[81,null,{"$f":"+C1192*$K$2","v":1690.0800000000002},1475.1333333333334,1205.4000000000001]
[82,null,{"$f":"+C1193*$K$2","v":1690.0800000000002},1475.1333333333334,1205.4000000000001]
[83,null,{"$f":"+C1194*$K$2","v":1690.0800000000002},1475.1333333333334,1205.4000000000001]
[84,"o más",{"$f":"+C1195*$K$2","v":1690.0800000000002},1475.1333333333334,1205.4000000000001,0,0]
[1,"Hijo",{"$f":"+C1196*$K$2","v":89.786666666666676},75.600000000000009,59.080000000000005,0,0]
[2,"Hijos",{"$f":"+C1197*$K$2","v":152.41333333333333},128.33333333333334,100.61333333333334,0,0]
[3,"Hijos o más",{"$f":"+C1198*$K$2","v":215.13333333333335},181.06666666666666,142.05333333333334,0,0]
[]
["BUPA GLOBAL MM"]
["TARIFAS TRIMESTRALES"]
["EDAD"]
[" "," ",7500,10000,20000]
[18,null,{"$f":"+C1129*$K$3","v":564.25},{"$f":"+D1129*$K$3","v":479.75},371.75,0,{"$f":"+G604*$K$3","v":0}]
[19,null,{"$f":"+C1130*$K$3","v":564.25},479.75,371.75,0,{"$f":"+G605*$K$3","v":0}]
[20,null,{"$f":"+C1131*$K$3","v":564.25},479.75,371.75,0,{"$f":"+G606*$K$3","v":0}]
[21,null,{"$f":"+C1132*$K$3","v":564.25},479.75,371.75,0,{"$f":"+G607*$K$3","v":0}]
[22,null,{"$f":"+C1133*$K$3","v":564.25},479.75,371.75,0,{"$f":"+G608*$K$3","v":0}]
[23,null,{"$f":"+C1134*$K$3","v":564.25},479.75,371.75,0,{"$f":"+G609*$K$3","v":0}]
[24,null,{"$f":"+C1135*$K$3","v":564.25},479.75,371.75,0,{"$f":"+G610*$K$3","v":0}]
[25,null,{"$f":"+C1136*$K$3","v":599.75},513.25,394,0,{"$f":"+G611*$K$3","v":0}]
[26,null,{"$f":"+C1137*$K$3","v":599.75},513.25,394,0,{"$f":"+G612*$K$3","v":0}]
[27,null,{"$f":"+C1138*$K$3","v":599.75},513.25,394,0,{"$f":"+G613*$K$3","v":0}]
[28,null,{"$f":"+C1139*$K$3","v":599.75},513.25,394,0,{"$f":"+G614*$K$3","v":0}]
[29,null,{"$f":"+C1140*$K$3","v":599.75},513.25,394,0,{"$f":"+G615*$K$3","v":0}]
[30,null,{"$f":"+C1141*$K$3","v":662.75},572.25,435.5,0,{"$f":"+G616*$K$3","v":0}]
[31,null,{"$f":"+C1142*$K$3","v":662.75},572.25,435.5,0,{"$f":"+G617*$K$3","v":0}]
[32,null,{"$f":"+C1143*$K$3","v":662.75},572.25,435.5,0,{"$f":"+G618*$K$3","v":0}]
[33,null,{"$f":"+C1144*$K$3","v":662.75},572.25,435.5,0,{"$f":"+G619*$K$3","v":0}]
[34,null,{"$f":"+C1145*$K$3","v":662.75},572.25,435.5,0,{"$f":"+G620*$K$3","v":0}]
[35,null,{"$f":"+C1146*$K$3","v":735.25},639.75,485,0,{"$f":"+G621*$K$3","v":0}]
[36,null,{"$f":"+C1147*$K$3","v":735.25},639.75,485,0,{"$f":"+G622*$K$3","v":0}]
[37,null,{"$f":"+C1148*$K$3","v":735.25},639.75,485,0,{"$f":"+G623*$K$3","v":0}]
[38,null,{"$f":"+C1149*$K$3","v":735.25},639.75,485,0,{"$f":"+G624*$K$3","v":0}]
[39,null,{"$f":"+C1150*$K$3","v":735.25},639.75,485,0,{"$f":"+G625*$K$3","v":0}]
[40,null,{"$f":"+C1151*$K$3","v":820.25},717.5,543.5,0,{"$f":"+G626*$K$3","v":0}]
[41,null,{"$f":"+C1152*$K$3","v":820.25},717.5,543.5,0,{"$f":"+G627*$K$3","v":0}]
[42,null,{"$f":"+C1153*$K$3","v":820.25},717.5,543.5,0,{"$f":"+G628*$K$3","v":0}]
[43,null,{"$f":"+C1154*$K$3","v":820.25},717.5,543.5,0,{"$f":"+G629*$K$3","v":0}]
[44,null,{"$f":"+C1155*$K$3","v":820.25},717.5,543.5,0,{"$f":"+G630*$K$3","v":0}]
[45,null,{"$f":"+C1156*$K$3","v":915.5},803.25,609.25,0,{"$f":"+G631*$K$3","v":0}]
[46,null,{"$f":"+C1157*$K$3","v":915.5},803.25,609.25,0,{"$f":"+G632*$K$3","v":0}]
[47,null,{"$f":"+C1158*$K$3","v":915.5},803.25,609.25,0,{"$f":"+G633*$K$3","v":0}]
[48,null,{"$f":"+C1159*$K$3","v":915.5},803.25,609.25,0,{"$f":"+G634*$K$3","v":0}]
[49,null,{"$f":"+C1160*$K$3","v":915.5},803.25,609.25,0,{"$f":"+G635*$K$3","v":0}]
[50,null,{"$f":"+C1161*$K$3","v":1023},899.5,684.75,0,{"$f":"+G636*$K$3","v":0}]
[51,null,{"$f":"+C1162*$K$3","v":1023},899.5,684.75,0,{"$f":"+G637*$K$3","v":0}]
[52,null,{"$f":"+C1163*$K$3","v":1023},899.5,684.75,0,{"$f":"+G638*$K$3","v":0}]
[53,null,{"$f":"+C1164*$K$3","v":1023},899.5,684.75,0,{"$f":"+G639*$K$3","v":0}]
[54,null,{"$f":"+C1165*$K$3","v":1023},899.5,684.75,0,{"$f":"+G640*$K$3","v":0}]
[55,null,{"$f":"+C1166*$K$3","v":1141.25},1005.75,768.5,0,{"$f":"+G641*$K$3","v":0}]
[56,null,{"$f":"+C1167*$K$3","v":1141.25},1005.75,768.5,0,{"$f":"+G642*$K$3","v":0}]
[57,null,{"$f":"+C1168*$K$3","v":1141.25},1005.75,768.5,0,{"$f":"+G643*$K$3","v":0}]
[58,null,{"$f":"+C1169*$K$3","v":1141.25},1005.75,768.5,0,{"$f":"+G644*$K$3","v":0}]
[59,null,{"$f":"+C1170*$K$3","v":1141.25},1005.75,768.5,0,{"$f":"+G645*$K$3","v":0}]
[60,null,{"$f":"+C1171*$K$3","v":1221},1076,824.5,0,{"$f":"+G646*$K$3","v":0}]
[61,null,{"$f":"+C1172*$K$3","v":1359},1198.75,923,0,{"$f":"+G647*$K$3","v":0}]
[62,null,{"$f":"+C1173*$K$3","v":1509.75},1331.5,1030.75,0,{"$f":"+G648*$K$3","v":0}]
[63,null,{"$f":"+C1174*$K$3","v":1671.75},1474,1147,0,{"$f":"+G649*$K$3","v":0}]
[64,null,{"$f":"+C1175*$K$3","v":1844.75},1626.25,1271.75,0,{"$f":"+G650*$K$3","v":0}]
[65,null,{"$f":"+C1176*$K$3","v":2030.75},1788,1406,0,{"$f":"+G651*$K$3","v":0}]
[66,null,{"$f":"+C1177*$K$3","v":2227.5},1960,1548.5,0,{"$f":"+G652*$K$3","v":0}]
[67,null,{"$f":"+C1178*$K$3","v":2436.25},2142,1699.75,0,{"$f":"+G653*$K$3","v":0}]
[68,null,{"$f":"+C1179*$K$3","v":2656.75},2333.75,1860,0,{"$f":"+G654*$K$3","v":0}]
[69,null,{"$f":"+C1180*$K$3","v":2888.75},2535.25,2029.75,0,{"$f":"+G655*$K$3","v":0}]
[70,null,{"$f":"+C1181*$K$3","v":3132.75},2746.5,2207.5,0,{"$f":"+G656*$K$3","v":0}]
[71,null,{"$f":"+C1182*$K$3","v":3388.25},2968,2394,0,{"$f":"+G657*$K$3","v":0}]
[72,null,{"$f":"+C1183*$K$3","v":3655},3199.25,2589.5,0,{"$f":"+G658*$K$3","v":0}]
[73,null,{"$f":"+C1184*$K$3","v":3934},3440,2794,0,{"$f":"+G659*$K$3","v":0}]
[74,null,{"$f":"+C1185*$K$3","v":4224.75},3691,3007,0,{"$f":"+G660*$K$3","v":0}]
[75,null,{"$f":"+C1186*$K$3","v":4527},3951.25,3228.75,0,{"$f":"+G661*$K$3","v":0}]
[76,null,{"$f":"+C1187*$K$3","v":4527},3951.25,3228.75,0,{"$f":"+G662*$K$3","v":0}]
[77,null,{"$f":"+C1188*$K$3","v":4527},3951.25,3228.75,0,{"$f":"+G663*$K$3","v":0}]
[78,null,{"$f":"+C1189*$K$3","v":4527},3951.25,3228.75,0,{"$f":"+G664*$K$3","v":0}]
[79,null,{"$f":"+C1190*$K$3","v":4527},3951.25,3228.75,0,{"$f":"+G665*$K$3","v":0}]
[80,null,{"$f":"+C1191*$K$3","v":4527},3951.25,3228.75,0,{"$f":"+G666*$K$3","v":0}]
[81,null,{"$f":"+C1192*$K$3","v":4527},3951.25,3228.75,0,{"$f":"+G667*$K$3","v":0}]
[82,null,{"$f":"+C1193*$K$3","v":4527},3951.25,3228.75,0,{"$f":"+G668*$K$3","v":0}]
[83,null,{"$f":"+C1194*$K$3","v":4527},3951.25,3228.75,0,{"$f":"+G669*$K$3","v":0}]
[84,"o más",{"$f":"+C1195*$K$3","v":4527},3951.25,3228.75,0,{"$f":"+G670*$K$3","v":0}]
[1,"Hijo",{"$f":"+C1196*$K$3","v":240.5},202.5,158.25,0,{"$f":"+G671*$K$3","v":0}]
[2,"Hijos",{"$f":"+C1197*$K$3","v":408.25},343.75,269.5,0,{"$f":"+G672*$K$3","v":0}]
[3,"Hijos o más",{"$f":"+C1198*$K$3","v":576.25},485,380.5,0,{"$f":"+G673*$K$3","v":0}]
[]
["BUPA GLOBAL MM"]
["TARIFAS SEMESTRAL"]
["EDAD"]
[" "," ",7500,10000,20000]
[18,null,{"$f":"+C1129*$K$4","v":1128.5},{"$f":"+D1129*$K$4","v":959.5},{"$f":"+E1129*$K$4","v":743.5},{"$f":"+F1204*$K$3","v":0},0]
[19,null,{"$f":"+C1130*$K$4","v":1128.5},959.5,743.5,{"$f":"+F1205*$K$3","v":0},0]
[20,null,{"$f":"+C1131*$K$4","v":1128.5},959.5,743.5,{"$f":"+F1206*$K$3","v":0},0]
[21,null,{"$f":"+C1132*$K$4","v":1128.5},959.5,743.5,{"$f":"+F1207*$K$3","v":0},0]
[22,null,{"$f":"+C1133*$K$4","v":1128.5},959.5,743.5,{"$f":"+F1208*$K$3","v":0},0]
[23,null,{"$f":"+C1134*$K$4","v":1128.5},959.5,743.5,{"$f":"+F1209*$K$3","v":0},0]
[24,null,{"$f":"+C1135*$K$4","v":1128.5},959.5,743.5,{"$f":"+F1210*$K$3","v":0},0]
[25,null,{"$f":"+C1136*$K$4","v":1199.5},1026.5,788,{"$f":"+F1211*$K$3","v":0},0]
[26,null,{"$f":"+C1137*$K$4","v":1199.5},1026.5,788,{"$f":"+F1212*$K$3","v":0},0]
[27,null,{"$f":"+C1138*$K$4","v":1199.5},1026.5,788,{"$f":"+F1213*$K$3","v":0},0]
[28,null,{"$f":"+C1139*$K$4","v":1199.5},1026.5,788,{"$f":"+F1214*$K$3","v":0},0]
[29,null,{"$f":"+C1140*$K$4","v":1199.5},1026.5,788,{"$f":"+F1215*$K$3","v":0},0]
[30,null,{"$f":"+C1141*$K$4","v":1325.5},1144.5,871,{"$f":"+F1216*$K$3","v":0},0]
[31,null,{"$f":"+C1142*$K$4","v":1325.5},1144.5,871,{"$f":"+F1217*$K$3","v":0},0]
[32,null,{"$f":"+C1143*$K$4","v":1325.5},1144.5,871,{"$f":"+F1218*$K$3","v":0},0]
[33,null,{"$f":"+C1144*$K$4","v":1325.5},1144.5,871,{"$f":"+F1219*$K$3","v":0},0]
[34,null,{"$f":"+C1145*$K$4","v":1325.5},1144.5,871,{"$f":"+F1220*$K$3","v":0},0]
[35,null,{"$f":"+C1146*$K$4","v":1470.5},1279.5,970,{"$f":"+F1221*$K$3","v":0},0]
[36,null,{"$f":"+C1147*$K$4","v":1470.5},1279.5,970,{"$f":"+F1222*$K$3","v":0},0]
[37,null,{"$f":"+C1148*$K$4","v":1470.5},1279.5,970,{"$f":"+F1223*$K$3","v":0},0]
[38,null,{"$f":"+C1149*$K$4","v":1470.5},1279.5,970,{"$f":"+F1224*$K$3","v":0},0]
[39,null,{"$f":"+C1150*$K$4","v":1470.5},1279.5,970,{"$f":"+F1225*$K$3","v":0},0]
[40,null,{"$f":"+C1151*$K$4","v":1640.5},1435,1087,{"$f":"+F1226*$K$3","v":0},0]
[41,null,{"$f":"+C1152*$K$4","v":1640.5},1435,1087,{"$f":"+F1227*$K$3","v":0},0]
[42,null,{"$f":"+C1153*$K$4","v":1640.5},1435,1087,{"$f":"+F1228*$K$3","v":0},0]
[43,null,{"$f":"+C1154*$K$4","v":1640.5},1435,1087,{"$f":"+F1229*$K$3","v":0},0]
[44,null,{"$f":"+C1155*$K$4","v":1640.5},1435,1087,{"$f":"+F1230*$K$3","v":0},0]
[45,null,{"$f":"+C1156*$K$4","v":1831},1606.5,1218.5,{"$f":"+F1231*$K$3","v":0},0]
[46,null,{"$f":"+C1157*$K$4","v":1831},1606.5,1218.5,{"$f":"+F1232*$K$3","v":0},0]
[47,null,{"$f":"+C1158*$K$4","v":1831},1606.5,1218.5,{"$f":"+F1233*$K$3","v":0},0]
[48,null,{"$f":"+C1159*$K$4","v":1831},1606.5,1218.5,{"$f":"+F1234*$K$3","v":0},0]
[49,null,{"$f":"+C1160*$K$4","v":1831},1606.5,1218.5,{"$f":"+F1235*$K$3","v":0},0]
[50,null,{"$f":"+C1161*$K$4","v":2046},1799,1369.5,{"$f":"+F1236*$K$3","v":0},0]
[51,null,{"$f":"+C1162*$K$4","v":2046},1799,1369.5,{"$f":"+F1237*$K$3","v":0},0]
[52,null,{"$f":"+C1163*$K$4","v":2046},1799,1369.5,{"$f":"+F1238*$K$3","v":0},0]
[53,null,{"$f":"+C1164*$K$4","v":2046},1799,1369.5,{"$f":"+F1239*$K$3","v":0},0]
[54,null,{"$f":"+C1165*$K$4","v":2046},1799,1369.5,{"$f":"+F1240*$K$3","v":0},0]
[55,null,{"$f":"+C1166*$K$4","v":2282.5},2011.5,1537,{"$f":"+F1241*$K$3","v":0},0]
[56,null,{"$f":"+C1167*$K$4","v":2282.5},2011.5,1537,{"$f":"+F1242*$K$3","v":0},0]
[57,null,{"$f":"+C1168*$K$4","v":2282.5},2011.5,1537,{"$f":"+F1243*$K$3","v":0},0]
[58,null,{"$f":"+C1169*$K$4","v":2282.5},2011.5,1537,{"$f":"+F1244*$K$3","v":0},0]
[59,null,{"$f":"+C1170*$K$4","v":2282.5},2011.5,1537,{"$f":"+F1245*$K$3","v":0},0]
[60,null,{"$f":"+C1171*$K$4","v":2442},2152,1649,{"$f":"+F1246*$K$3","v":0},0]
[61,null,{"$f":"+C1172*$K$4","v":2718},2397.5,1846,{"$f":"+F1247*$K$3","v":0},0]
[62,null,{"$f":"+C1173*$K$4","v":3019.5},2663,2061.5,{"$f":"+F1248*$K$3","v":0},0]
[63,null,{"$f":"+C1174*$K$4","v":3343.5},2948,2294,{"$f":"+F1249*$K$3","v":0},0]
[64,null,{"$f":"+C1175*$K$4","v":3689.5},3252.5,2543.5,{"$f":"+F1250*$K$3","v":0},0]
[65,null,{"$f":"+C1176*$K$4","v":4061.5},3576,2812,{"$f":"+F1251*$K$3","v":0},0]
[66,null,{"$f":"+C1177*$K$4","v":4455},3920,3097,{"$f":"+F1252*$K$3","v":0},0]
[67,null,{"$f":"+C1178*$K$4","v":4872.5},4284,3399.5,{"$f":"+F1253*$K$3","v":0},0]
[68,null,{"$f":"+C1179*$K$4","v":5313.5},4667.5,3720,{"$f":"+F1254*$K$3","v":0},0]
[69,null,{"$f":"+C1180*$K$4","v":5777.5},5070.5,4059.5,{"$f":"+F1255*$K$3","v":0},0]
[70,null,{"$f":"+C1181*$K$4","v":6265.5},5493,4415,{"$f":"+F1256*$K$3","v":0},0]
[71,null,{"$f":"+C1182*$K$4","v":6776.5},5936,4788,{"$f":"+F1257*$K$3","v":0},0]
[72,null,{"$f":"+C1183*$K$4","v":7310},6398.5,5179,{"$f":"+F1258*$K$3","v":0},0]
[73,null,{"$f":"+C1184*$K$4","v":7868},6880,5588,{"$f":"+F1259*$K$3","v":0},0]
[74,null,{"$f":"+C1185*$K$4","v":8449.5},7382,6014,{"$f":"+F1260*$K$3","v":0},0]
[75,null,{"$f":"+C1186*$K$4","v":9054},7902.5,6457.5,{"$f":"+F1261*$K$3","v":0},0]
[76,null,{"$f":"+C1187*$K$4","v":9054},7902.5,6457.5,{"$f":"+F1262*$K$3","v":0},0]
[77,null,{"$f":"+C1188*$K$4","v":9054},7902.5,6457.5,{"$f":"+F1263*$K$3","v":0},0]
[78,null,{"$f":"+C1189*$K$4","v":9054},7902.5,6457.5,{"$f":"+F1264*$K$3","v":0},0]
[79,null,{"$f":"+C1190*$K$4","v":9054},7902.5,6457.5,{"$f":"+F1265*$K$3","v":0},0]
[80,null,{"$f":"+C1191*$K$4","v":9054},7902.5,6457.5,{"$f":"+F1266*$K$3","v":0},0]
[81,null,{"$f":"+C1192*$K$4","v":9054},7902.5,6457.5,{"$f":"+F1267*$K$3","v":0},0]
[82,null,{"$f":"+C1193*$K$4","v":9054},7902.5,6457.5,{"$f":"+F1268*$K$3","v":0},0]
[83,null,{"$f":"+C1194*$K$4","v":9054},7902.5,6457.5,{"$f":"+F1269*$K$3","v":0},0]
[84,"o más",{"$f":"+C1195*$K$4","v":9054},7902.5,6457.5,{"$f":"+F1270*$K$3","v":0},0]
[1,"Hijo",{"$f":"+C1196*$K$4","v":481},405,316.5,{"$f":"+F1271*$K$3","v":0},0]
[2,"Hijos",{"$f":"+C1197*$K$4","v":816.5},687.5,539,{"$f":"+F1272*$K$3","v":0},0]
[3,"Hijos o más",{"$f":"+C1198*$K$4","v":1152.5},970,761,0,0]
[]
["BUPA GLOBAL ULTIMATE"]
["TARIFAS SEMESTRALES"]
["EDAD"]
[" "," ",0,1000]
[18,null,{"$f":"+C905*$K$4","v":8018},{"$f":"+D905*$K$4","v":5173},{"$f":"+E905*$K$4","v":0},{"$f":"+F905*$K$4","v":0},{"$f":"+G754*$K$3","v":0}]
[19,null,{"$f":"+C906*$K$4","v":8018},5173,0,0,{"$f":"+G755*$K$3","v":0}]
[20,null,{"$f":"+C907*$K$4","v":8018},5173,0,0,{"$f":"+G756*$K$3","v":0}]
[21,null,{"$f":"+C908*$K$4","v":8018},5173,0,0,{"$f":"+G757*$K$3","v":0}]
[22,null,{"$f":"+C909*$K$4","v":8018},5173,0,0,{"$f":"+G758*$K$3","v":0}]
[23,null,{"$f":"+C910*$K$4","v":8018},5173,0,0,{"$f":"+G759*$K$3","v":0}]
[24,null,{"$f":"+C911*$K$4","v":8018},5173,0,0,{"$f":"+G760*$K$3","v":0}]
[25,null,{"$f":"+C912*$K$4","v":8597.5},5547,0,0,{"$f":"+G761*$K$3","v":0}]
[26,null,{"$f":"+C913*$K$4","v":8597.5},5547,0,0,{"$f":"+G762*$K$3","v":0}]
[27,null,{"$f":"+C914*$K$4","v":8597.5},5547,0,0,{"$f":"+G763*$K$3","v":0}]
[28,null,{"$f":"+C915*$K$4","v":8597.5},5547,0,0,{"$f":"+G764*$K$3","v":0}]
[29,null,{"$f":"+C916*$K$4","v":8597.5},5547,0,0,{"$f":"+G765*$K$3","v":0}]
[30,null,{"$f":"+C917*$K$4","v":9596.5},6192,0,0,{"$f":"+G766*$K$3","v":0}]
[31,null,{"$f":"+C918*$K$4","v":9596.5},6192,0,0,{"$f":"+G767*$K$3","v":0}]
[32,null,{"$f":"+C919*$K$4","v":9596.5},6192,0,0,{"$f":"+G768*$K$3","v":0}]
[33,null,{"$f":"+C920*$K$4","v":9596.5},6192,0,0,{"$f":"+G769*$K$3","v":0}]
[34,null,{"$f":"+C921*$K$4","v":9596.5},6192,0,0,{"$f":"+G770*$K$3","v":0}]
[35,null,{"$f":"+C922*$K$4","v":10734.5},6926,0,0,{"$f":"+G771*$K$3","v":0}]
[36,null,{"$f":"+C923*$K$4","v":10734.5},6926,0,0,{"$f":"+G772*$K$3","v":0}]
[37,null,{"$f":"+C924*$K$4","v":10734.5},6926,0,0,{"$f":"+G773*$K$3","v":0}]
[38,null,{"$f":"+C925*$K$4","v":10734.5},6926,0,0,{"$f":"+G774*$K$3","v":0}]
[39,null,{"$f":"+C926*$K$4","v":10734.5},6926,0,0,{"$f":"+G775*$K$3","v":0}]
[40,null,{"$f":"+C927*$K$4","v":12035},7764.5,0,0,{"$f":"+G776*$K$3","v":0}]
[41,null,{"$f":"+C928*$K$4","v":12035},7764.5,0,0,{"$f":"+G777*$K$3","v":0}]
[42,null,{"$f":"+C929*$K$4","v":12035},7764.5,0,0,{"$f":"+G778*$K$3","v":0}]
[43,null,{"$f":"+C930*$K$4","v":12035},7764.5,0,0,{"$f":"+G779*$K$3","v":0}]
[44,null,{"$f":"+C931*$K$4","v":12035},7764.5,0,0,{"$f":"+G780*$K$3","v":0}]
[45,null,{"$f":"+C932*$K$4","v":13471},8691.5,0,0,{"$f":"+G781*$K$3","v":0}]
[46,null,{"$f":"+C933*$K$4","v":13471},8691.5,0,0,{"$f":"+G782*$K$3","v":0}]
[47,null,{"$f":"+C934*$K$4","v":13471},8691.5,0,0,{"$f":"+G783*$K$3","v":0}]
[48,null,{"$f":"+C935*$K$4","v":13471},8691.5,0,0,{"$f":"+G784*$K$3","v":0}]
[49,null,{"$f":"+C936*$K$4","v":13471},8691.5,0,0,{"$f":"+G785*$K$3","v":0}]
[50,null,{"$f":"+C937*$K$4","v":15076.5},9727.5,0,0,{"$f":"+G786*$K$3","v":0}]
[51,null,{"$f":"+C938*$K$4","v":15076.5},9727.5,0,0,{"$f":"+G787*$K$3","v":0}]
[52,null,{"$f":"+C939*$K$4","v":15076.5},9727.5,0,0,{"$f":"+G788*$K$3","v":0}]
[53,null,{"$f":"+C940*$K$4","v":15076.5},9727.5,0,0,{"$f":"+G789*$K$3","v":0}]
[54,null,{"$f":"+C941*$K$4","v":15076.5},9727.5,0,0,{"$f":"+G790*$K$3","v":0}]
[55,null,{"$f":"+C942*$K$4","v":16840},10864,0,0,{"$f":"+G791*$K$3","v":0}]
[56,null,{"$f":"+C943*$K$4","v":16840},10864,0,0,{"$f":"+G792*$K$3","v":0}]
[57,null,{"$f":"+C944*$K$4","v":16840},10864,0,0,{"$f":"+G793*$K$3","v":0}]
[58,null,{"$f":"+C945*$K$4","v":16840},10864,0,0,{"$f":"+G794*$K$3","v":0}]
[59,null,{"$f":"+C946*$K$4","v":16840},10864,0,0,{"$f":"+G795*$K$3","v":0}]
[60,null,{"$f":"+C947*$K$4","v":18008.5},11618.5,0,0,{"$f":"+G796*$K$3","v":0}]
[61,null,{"$f":"+C948*$K$4","v":20041},12929.5,0,0,{"$f":"+G797*$K$3","v":0}]
[62,null,{"$f":"+C949*$K$4","v":22231},14343,0,0,{"$f":"+G798*$K$3","v":0}]
[63,null,{"$f":"+C950*$K$4","v":24582},15860,0,0,{"$f":"+G799*$K$3","v":0}]
[64,null,{"$f":"+C951*$K$4","v":27091.5},17478,0,0,{"$f":"+G800*$K$3","v":0}]
[65,null,{"$f":"+C952*$K$4","v":29761},19201,0,0,{"$f":"+G801*$K$3","v":0}]
[66,null,{"$f":"+C953*$K$4","v":32590},21025.5,0,0,{"$f":"+G802*$K$3","v":0}]
[67,null,{"$f":"+C954*$K$4","v":35577.5},22953.5,0,0,{"$f":"+G803*$K$3","v":0}]
[68,null,{"$f":"+C955*$K$4","v":38724},24983.5,0,0,{"$f":"+G804*$K$3","v":0}]
[69,null,{"$f":"+C956*$K$4","v":42032},27118,0,0,{"$f":"+G805*$K$3","v":0}]
[70,null,{"$f":"+C957*$K$4","v":45496.5},29353,0,0,{"$f":"+G806*$K$3","v":0}]
[71,null,{"$f":"+C958*$K$4","v":49123},31692,0,0,{"$f":"+G807*$K$3","v":0}]
[72,null,{"$f":"+C959*$K$4","v":52907.5},34134,0,0,{"$f":"+G808*$K$3","v":0}]
[73,null,{"$f":"+C960*$K$4","v":56851.5},36679,0,0,{"$f":"+G809*$K$3","v":0}]
[74,null,{"$f":"+C961*$K$4","v":60955},39326.5,0,0,{"$f":"+G810*$K$3","v":0}]
[75,null,{"$f":"+C962*$K$4","v":65218.5},42077,0,0,{"$f":"+G811*$K$3","v":0}]
[76,null,{"$f":"+C963*$K$4","v":65218.5},42077,0,0,{"$f":"+G812*$K$3","v":0}]
[77,null,{"$f":"+C964*$K$4","v":65218.5},42077,0,0,{"$f":"+G813*$K$3","v":0}]
[78,null,{"$f":"+C965*$K$4","v":65218.5},42077,0,0,{"$f":"+G814*$K$3","v":0}]
[79,null,{"$f":"+C966*$K$4","v":65218.5},42077,0,0,{"$f":"+G815*$K$3","v":0}]
[80,null,{"$f":"+C967*$K$4","v":65218.5},42077,0,0,{"$f":"+G816*$K$3","v":0}]
[81,null,{"$f":"+C968*$K$4","v":65218.5},42077,0,0,{"$f":"+G817*$K$3","v":0}]
[82,null,{"$f":"+C969*$K$4","v":65218.5},42077,0,0,{"$f":"+G818*$K$3","v":0}]
[83,null,{"$f":"+C970*$K$4","v":65218.5},42077,0,0,{"$f":"+G819*$K$3","v":0}]
[84,"o más",{"$f":"+C971*$K$4","v":65218.5},42077,0,0,{"$f":"+G820*$K$3","v":0}]
[1,"Hijo",{"$f":"+C972*$K$4","v":3373},2176,0,0,{"$f":"+G821*$K$3","v":0}]
[2,"Hijos",{"$f":"+C973*$K$4","v":5732},3698.5,0,0,{"$f":"+G822*$K$3","v":0}]
[3,"Hijos o más",{"$f":"+C974*$K$4","v":8092.5},5221.5,0,0,{"$f":"+G823*$K$3","v":0}]