{"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":9,"macros":1,"external_links":0,"defined_names":6,"comments":1,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"INGRESO DE DATOS","index":0,"n_rows":27,"n_cols":11,"rows_kept":27,"cut":false,"hidden":false,"merged":[[11,0,11,9],[24,3,24,4],[24,8,24,9],[18,7,18,8],[14,1,14,2],[16,1,16,2],[14,3,14,9],[16,7,16,8],[18,1,18,2]]}
[]
[null,null,null,null,null,null,null,null,null," "," "]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null," "," "]
[]
[" Tarifas efectivas a partir del 1ro de enero de 2022"]
[]
[]
[null,"Nombre del Asegurado Titular",null,"NOMBRE COMPLETO"]
[]
[null,"Número de adultos en la póliza",null,2,null,null,null,"Número de niños en la póliza",null,3]
[]
[null,"Edad del Asegurado Titular",null,65,null,null,null,"Edad del/la cónyuge ",null,71]
[]
[]
[null,null,null,null,null,null,"Variante con coaseguro fuera del país de residencia",false]
[]
[]
[]
[]
[null,2,null,2]

{"sheet":"Global Ultimate","index":1,"n_rows":72,"n_cols":10,"rows_kept":72,"cut":false,"hidden":false,"merged":[[71,4,73,7],[70,4,70,7],[56,4,56,5],[32,4,32,5],[51,4,51,5],[69,4,69,7],[62,4,62,5],[63,4,63,5],[68,4,68,5],[58,4,58,7],[36,0,37,0],[36,1,37,1],[44,4,44,5],[50,4,50,5],[12,0,12,1],[12,3,12,4],[14,3,14,4],[16,3,16,4],[18,3,19,4],[12,5,12,7],[24,4,24,7],[34,4,34,7],[46,4,46,7]]}
[]
[]
[null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[]
[]
["GLOBAL ULTIMATE HEALTH PLAN",null,null,"Nombre del Asegurado Titular",null,{"$f":"+'INGRESO DE DATOS'!$D$15","v":"NOMBRE COMPLETO"}]
[]
[null,null,null,"Número de adultos en la póliza",null,{"$f":"+'INGRESO DE DATOS'!$D$17","v":2},"Edad del Asegurado Titular",{"$f":"+'INGRESO DE DATOS'!$D$19","v":65}]
[]
[null,null,null,"Número de niños en la póliza",null,{"$f":"+'INGRESO DE DATOS'!$J$17","v":3},"Edad del/la conyuge",{"$f":"+'INGRESO DE DATOS'!$J$19","v":71}]
[null,null,null,null,null,null," "," "]
[null,null,null,"Número de niños menores de 16 años",null,{"$f":"+'INGRESO DE DATOS'!$B$27","v":2},"Fecha de la cotización:",{"$f":"NOW()","v":"2021-11-08T13:01:54.110"}]
[null,null,null,null,null,null," ",false,null," "]
[null,null,null,null,"Deducibles",null,"PLAN 1","PLAN 2"]
[null,null,null,null,"En el país de residencia",null,0,1000]
[null,null,null,null,"Fuera del país de residencia",null,0,1000]
[]
[null,null,null,null,"Tarifas anuales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($H$15,Tablas!$A$905:$G$971,3,TRUE)","v":64879},{"$f":"VLOOKUP($H$15,Tablas!$A$905:$G$971,4,TRUE)","v":41859}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$15=1,0,(VLOOKUP($H$17,Tablas!$A$905:$G$971,3,TRUE)))","v":107089},{"$f":"IF($F$15=1,0,(VLOOKUP($H$17,Tablas!$A$905:$G$971,4,TRUE)))","v":69089}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$15=1,\n(IF($F$17=0, 0,\n (IF($F$19>$F$17, (VLOOKUP($F$17,Tablas!$A$972:$G$974,3,TRUE)),\n(IF($F$17>4,(IF($F$19=0, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(IF($F$19=1, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(IF($F$19=2, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)))))))),\n(IF($F$17=4,(IF(4-$F$19=0,(VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(4-$F$19=1,(VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(4-$F$19=2, (VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)))))))),\n(IF($F$17=3,(IF(3-$F$19=0,(VLOOKUP(1,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(3-$F$19=1,(VLOOKUP(1,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(3-$F$19=2, (VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)))))))),\n\n(IF($F$17=2,(IF(2-$F$19=0, 0,\n(IF(2-$F$19=1,(VLOOKUP(1,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(2-$F$19=2, (VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)),\n         0)))))),\n(IF($F$17=1,(IF(1-$F$19=0, 0,\n(IF(1-$F$19=1,(VLOOKUP(1,Tablas!$A$972:$G$974,3,TRUE)),0)))),0)))))))))))))),\n(IF($F$17=0, 0,\n (IF($F$19>$F$17, (VLOOKUP($F$17,Tablas!$A$972:$G$974,3,TRUE)),\n(IF($F$17=4,(IF(4-$F$19=0, 0,\n(IF(4-$F$19=1, (VLOOKUP(1,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(4-$F$19=2, (VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(4-$F$19=3, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(4-$F$19=4, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n0)))))))))),\n(IF($F$17=5,(IF(5-$F$19=0, (VLOOKUP(1,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(5-$F$19=1, (VLOOKUP(1,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(5-$F$19=2, (VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(5-$F$19=3, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(5-$F$19=4, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)))))))))))),\n(IF($F$17=6,(IF(6-$F$19=0, (VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(6-$F$19=1, (VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(6-$F$19=2, (VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(6-$F$19=3, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(6-$F$19=4, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)))))))))))),\n(IF($F$17>6,(IF(7-$F$19=0, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(7-$F$19=1, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(7-$F$19=2, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(7-$F$19=3, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(7-$F$19=4, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)))))))))))),\n\n(IF($F$17=3,(IF(3-$F$19=0,0,\n(IF(3-$F$19=1,(VLOOKUP(1,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(3-$F$19=2, (VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)))))))),\n\n(IF($F$17=2,(IF(2-$F$19=0, 0,\n(IF(2-$F$19=1,(VLOOKUP(1,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(2-$F$19=2, (VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)),\n         0)))))),\n(IF($F$17=1,(IF(1-$F$19=0, 0,\n(IF(1-$F$19=1,(VLOOKUP(1,Tablas!$A$972:$G$974,3,TRUE)),0)))),0)))))))))))))))))))","v":7354},{"$f":"IF($F$15=1,\n(IF($F$17=0, 0,\n (IF($F$19>$F$17, (VLOOKUP($F$17,Tablas!$A$972:$G$974,4,TRUE)),\n(IF($F$17>4,(IF($F$19=0, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(IF($F$19=1, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(IF($F$19=2, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)))))))),\n(IF($F$17=4,(IF(4-$F$19=0,(VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(4-$F$19=1,(VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(4-$F$19=2, (VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)))))))),\n(IF($F$17=3,(IF(3-$F$19=0,(VLOOKUP(1,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(3-$F$19=1,(VLOOKUP(1,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(3-$F$19=2, (VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)))))))),\n\n(IF($F$17=2,(IF(2-$F$19=0, 0,\n(IF(2-$F$19=1,(VLOOKUP(1,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(2-$F$19=2, (VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE)),\n         0)))))),\n(IF($F$17=1,(IF(1-$F$19=0, 0,\n(IF(1-$F$19=1,(VLOOKUP(1,Tablas!$A$972:$G$974,4,TRUE)),0)))),0)))))))))))))),\n(IF($F$17=0, 0,\n (IF($F$19>$F$17, (VLOOKUP($F$17,Tablas!$A$972:$G$974,4,TRUE)),\n(IF($F$17=4,(IF(4-$F$19=0, 0,\n(IF(4-$F$19=1, (VLOOKUP(1,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(4-$F$19=2, (VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(4-$F$19=3, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(4-$F$19=4, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n0)))))))))),\n(IF($F$17=5,(IF(5-$F$19=0, (VLOOKUP(1,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(5-$F$19=1, (VLOOKUP(1,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(5-$F$19=2, (VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(5-$F$19=3, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(5-$F$19=4, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)))))))))))),\n(IF($F$17=6,(IF(6-$F$19=0, (VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(6-$F$19=1, (VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(6-$F$19=2, (VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(6-$F$19=3, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(6-$F$19=4, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)))))))))))),\n(IF($F$17>6,(IF(7-$F$19=0, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(7-$F$19=1, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(7-$F$19=2, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(7-$F$19=3, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(7-$F$19=4, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)))))))))))),\n\n(IF($F$17=3,(IF(3-$F$19=0,0,\n(IF(3-$F$19=1,(VLOOKUP(1,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(3-$F$19=2, (VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)))))))),\n\n(IF($F$17=2,(IF(2-$F$19=0, 0,\n(IF(2-$F$19=1,(VLOOKUP(1,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(2-$F$19=2, (VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE)),\n         0)))))),\n(IF($F$17=1,(IF(1-$F$19=0, 0,\n(IF(1-$F$19=1,(VLOOKUP(1,Tablas!$A$972:$G$974,4,TRUE)),0)))),0)))))))))))))))))))","v":4744}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G26:G28)","v":179322},{"$f":"SUM(H26:H28)","v":115692}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G30+G29)*0%","v":0},{"$f":"(H30+H29)*0%","v":0}]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"SUM(G29:G31)","v":179397},{"$f":"SUM(H29:H31)","v":115767}]
[null,null,null,null,"Ahorros en tarifas de prima para niños",null,{"$f":"IF($F$15=1,IF($F$17=0,0,IF($F$19=0,0,IF($F$19=1,(VLOOKUP(1,Tablas!$A$972:$G$974,3,TRUE)),(VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE))))),\nIF($F$17=0,0,IF($F$19=0,0,IF($F$19=1,(VLOOKUP(1,Tablas!$A$972:$G$974,3,TRUE)),IF($F$19=2,(VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)), (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)))))))","v":12496},{"$f":"IF($F$15=1,IF($F$17=0,0,IF($F$19=0,0,IF($F$19=1,(VLOOKUP(1,Tablas!$A$972:$G$974,4,TRUE)),(VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE))))),\nIF($F$17=0,0,IF($F$19=0,0,IF($F$19=1,(VLOOKUP(1,Tablas!$A$972:$G$974,4,TRUE)),IF($F$19=2,(VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE)), (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)))))))","v":8063}]
[]
[null,null,null,null,"Tarifas semi anuales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($H$15,Tablas!$A$1428:$G$1494,3,TRUE)","v":34385.870000000003},{"$f":"VLOOKUP($H$15,Tablas!$A$1428:$G$1494,4,TRUE)","v":22185.27}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$15=1,0,(VLOOKUP($H$17,Tablas!$A$1428:$G$1494,3,TRUE)))","v":56757.170000000006},{"$f":"IF($F$15=1,0,(VLOOKUP($H$17,Tablas!$A$1428:$G$1494,4,TRUE)))","v":36617.17}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$15=1,\n(IF($F$17=0, 0,\n (IF($F$19>$F$17, (VLOOKUP($F$17,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF($F$17>4,(IF($F$19=0, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF($F$19=1, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF($F$19=2, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)))))))),\n(IF($F$17=4,(IF(4-$F$19=0,(VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(4-$F$19=1,(VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(4-$F$19=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)))))))),\n(IF($F$17=3,(IF(3-$F$19=0,(VLOOKUP(1,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(3-$F$19=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(3-$F$19=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)))))))),\n\n(IF($F$17=2,(IF(2-$F$19=0, 0,\n(IF(2-$F$19=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(2-$F$19=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)),\n         0)))))),\n(IF($F$17=1,(IF(1-$F$19=0, 0,\n(IF(1-$F$19=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,3,TRUE)),0)))),0)))))))))))))),\n(IF($F$17=0, 0,\n (IF($F$19>$F$17, (VLOOKUP($F$17,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF($F$17=4,(IF(4-$F$19=0, 0,\n(IF(4-$F$19=1, (VLOOKUP(1,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(4-$F$19=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(4-$F$19=3, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(4-$F$19=4, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n0)))))))))),\n(IF($F$17=5,(IF(5-$F$19=0, (VLOOKUP(1,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(5-$F$19=1, (VLOOKUP(1,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(5-$F$19=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(5-$F$19=3, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(5-$F$19=4, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)))))))))))),\n(IF($F$17=6,(IF(6-$F$19=0, (VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(6-$F$19=1, (VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(6-$F$19=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(6-$F$19=3, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(6-$F$19=4, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)))))))))))),\n(IF($F$17>6,(IF(7-$F$19=0, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(7-$F$19=1, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(7-$F$19=2, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(7-$F$19=3, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(7-$F$19=4, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)))))))))))),\n\n(IF($F$17=3,(IF(3-$F$19=0,0,\n(IF(3-$F$19=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(3-$F$19=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)))))))),\n\n(IF($F$17=2,(IF(2-$F$19=0, 0,\n(IF(2-$F$19=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(2-$F$19=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)),\n         0)))))),\n(IF($F$17=1,(IF(1-$F$19=0, 0,\n(IF(1-$F$19=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,3,TRUE)),0)))),0)))))))))))))))))))","v":3897.6200000000003},{"$f":"IF($F$15=1,\n(IF($F$17=0, 0,\n (IF($F$19>$F$17, (VLOOKUP($F$17,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF($F$17>4,(IF($F$19=0, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF($F$19=1, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF($F$19=2, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)))))))),\n(IF($F$17=4,(IF(4-$F$19=0,(VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(4-$F$19=1,(VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(4-$F$19=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)))))))),\n(IF($F$17=3,(IF(3-$F$19=0,(VLOOKUP(1,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(3-$F$19=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(3-$F$19=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)))))))),\n\n(IF($F$17=2,(IF(2-$F$19=0, 0,\n(IF(2-$F$19=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(2-$F$19=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE)),\n         0)))))),\n(IF($F$17=1,(IF(1-$F$19=0, 0,\n(IF(1-$F$19=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,4,TRUE)),0)))),0)))))))))))))),\n(IF($F$17=0, 0,\n (IF($F$19>$F$17, (VLOOKUP($F$17,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF($F$17=4,(IF(4-$F$19=0, 0,\n(IF(4-$F$19=1, (VLOOKUP(1,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(4-$F$19=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(4-$F$19=3, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(4-$F$19=4, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n0)))))))))),\n(IF($F$17=5,(IF(5-$F$19=0, (VLOOKUP(1,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(5-$F$19=1, (VLOOKUP(1,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(5-$F$19=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(5-$F$19=3, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(5-$F$19=4, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)))))))))))),\n(IF($F$17=6,(IF(6-$F$19=0, (VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(6-$F$19=1, (VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(6-$F$19=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(6-$F$19=3, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(6-$F$19=4, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)))))))))))),\n(IF($F$17>6,(IF(7-$F$19=0, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(7-$F$19=1, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(7-$F$19=2, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(7-$F$19=3, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(7-$F$19=4, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)))))))))))),\n\n(IF($F$17=3,(IF(3-$F$19=0,0,\n(IF(3-$F$19=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(3-$F$19=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)))))))),\n\n(IF($F$17=2,(IF(2-$F$19=0, 0,\n(IF(2-$F$19=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(2-$F$19=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE)),\n         0)))))),\n(IF($F$17=1,(IF(1-$F$19=0, 0,\n(IF(1-$F$19=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,4,TRUE)),0)))),0)))))))))))))))))))","v":2514.3200000000002}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G36:G38)","v":95040.66},{"$f":"SUM(H36:H38)","v":61316.76}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G39+G40)*0%","v":0},{"$f":"(H39+H40)*0%","v":0}]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G39:G41)","v":95115.66},{"$f":"SUM(H39:H41)","v":61391.76}]
[null,null,null,null,"Costo de segunda cuota",null,{"$f":"G39","v":95040.66},{"$f":"H39","v":61316.76}]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G42+G43","v":190156.32},{"$f":"H42+H43","v":122708.52}]
[null,null,null,null,"Ahorros en tarifas de prima para niños",null,{"$f":"IF($F$15=1,IF($F$17=0,0,IF($F$19=0,0,IF($F$19=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,3,TRUE)),(VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE))))),\nIF($F$17=0,0,IF($F$19=0,0,IF($F$19=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,3,TRUE)),IF($F$19=2,(VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)), (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)))))))","v":6622.88},{"$f":"IF($F$15=1,IF($F$17=0,0,IF($F$19=0,0,IF($F$19=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,4,TRUE)),(VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE))))),\nIF($F$17=0,0,IF($F$19=0,0,IF($F$19=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,4,TRUE)),IF($F$19=2,(VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE)), (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)))))))","v":4273.3900000000003}]
[]
[null,null,null,null,"Tarifas trimestrales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($H$15,Tablas!$A$1054:$G$1120,3,TRUE)","v":17841.725000000002},{"$f":"VLOOKUP($H$15,Tablas!$A$1054:$G$1120,4,TRUE)","v":11511.225}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$15=1,0,(VLOOKUP($H$17,Tablas!$A$1054:$G$1120,3,TRUE)))","v":29449.475000000002},{"$f":"IF($F$15=1,0,(VLOOKUP($H$17,Tablas!$A$1054:$G$1120,4,TRUE)))","v":18999.475000000002}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$15=1,\n(IF($F$17=0, 0,\n (IF($F$19>$F$17, (VLOOKUP($F$17,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF($F$17>4,(IF($F$19=0, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF($F$19=1, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF($F$19=2, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)))))))),\n(IF($F$17=4,(IF(4-$F$19=0,(VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(4-$F$19=1,(VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(4-$F$19=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)))))))),\n(IF($F$17=3,(IF(3-$F$19=0,(VLOOKUP(1,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(3-$F$19=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(3-$F$19=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)))))))),\n\n(IF($F$17=2,(IF(2-$F$19=0, 0,\n(IF(2-$F$19=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(2-$F$19=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)),\n         0)))))),\n(IF($F$17=1,(IF(1-$F$19=0, 0,\n(IF(1-$F$19=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,3,TRUE)),0)))),0)))))))))))))),\n(IF($F$17=0, 0,\n (IF($F$19>$F$17, (VLOOKUP($F$17,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF($F$17=4,(IF(4-$F$19=0, 0,\n(IF(4-$F$19=1, (VLOOKUP(1,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(4-$F$19=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(4-$F$19=3, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(4-$F$19=4, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n0)))))))))),\n(IF($F$17=5,(IF(5-$F$19=0, (VLOOKUP(1,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(5-$F$19=1, (VLOOKUP(1,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(5-$F$19=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(5-$F$19=3, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(5-$F$19=4, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)))))))))))),\n(IF($F$17=6,(IF(6-$F$19=0, (VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(6-$F$19=1, (VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(6-$F$19=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(6-$F$19=3, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(6-$F$19=4, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)))))))))))),\n(IF($F$17>6,(IF(7-$F$19=0, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(7-$F$19=1, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(7-$F$19=2, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(7-$F$19=3, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(7-$F$19=4, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)))))))))))),\n\n(IF($F$17=3,(IF(3-$F$19=0,0,\n(IF(3-$F$19=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(3-$F$19=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)))))))),\n\n(IF($F$17=2,(IF(2-$F$19=0, 0,\n(IF(2-$F$19=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(2-$F$19=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)),\n         0)))))),\n(IF($F$17=1,(IF(1-$F$19=0, 0,\n(IF(1-$F$19=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,3,TRUE)),0)))),0)))))))))))))))))))","v":2022.3500000000001},{"$f":"IF($F$15=1,\n(IF($F$17=0, 0,\n (IF($F$19>$F$17, (VLOOKUP($F$17,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF($F$17>4,(IF($F$19=0, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF($F$19=1, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF($F$19=2, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)))))))),\n(IF($F$17=4,(IF(4-$F$19=0,(VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(4-$F$19=1,(VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(4-$F$19=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)))))))),\n(IF($F$17=3,(IF(3-$F$19=0,(VLOOKUP(1,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(3-$F$19=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(3-$F$19=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)))))))),\n\n(IF($F$17=2,(IF(2-$F$19=0, 0,\n(IF(2-$F$19=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(2-$F$19=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE)),\n         0)))))),\n(IF($F$17=1,(IF(1-$F$19=0, 0,\n(IF(1-$F$19=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,4,TRUE)),0)))),0)))))))))))))),\n(IF($F$17=0, 0,\n (IF($F$19>$F$17, (VLOOKUP($F$17,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF($F$17=4,(IF(4-$F$19=0, 0,\n(IF(4-$F$19=1, (VLOOKUP(1,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(4-$F$19=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(4-$F$19=3, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(4-$F$19=4, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n0)))))))))),\n(IF($F$17=5,(IF(5-$F$19=0, (VLOOKUP(1,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(5-$F$19=1, (VLOOKUP(1,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(5-$F$19=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(5-$F$19=3, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(5-$F$19=4, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)))))))))))),\n(IF($F$17=6,(IF(6-$F$19=0, (VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(6-$F$19=1, (VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(6-$F$19=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(6-$F$19=3, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(6-$F$19=4, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)))))))))))),\n(IF($F$17>6,(IF(7-$F$19=0, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(7-$F$19=1, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(7-$F$19=2, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(7-$F$19=3, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(7-$F$19=4, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)))))))))))),\n\n(IF($F$17=3,(IF(3-$F$19=0,0,\n(IF(3-$F$19=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(3-$F$19=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)))))))),\n\n(IF($F$17=2,(IF(2-$F$19=0, 0,\n(IF(2-$F$19=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(2-$F$19=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE)),\n         0)))))),\n(IF($F$17=1,(IF(1-$F$19=0, 0,\n(IF(1-$F$19=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,4,TRUE)),0)))),0)))))))))))))))))))","v":1304.6000000000001}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G48:G50)","v":49313.55},{"$f":"SUM(H48:H50)","v":31815.300000000003}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75]
[null,null,null,null,"IVA (12%)",null,{"$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":49388.55},{"$f":"SUM(H51:H53)","v":31890.300000000003}]
[null,null,null,null,"Costo de tarifa trimestral 2 a 4",null,{"$f":"G51","v":49313.55},{"$f":"H51","v":31815.300000000003}]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G54+(G55*3)","v":197329.2},{"$f":"H54+(H55*3)","v":127336.20000000001}]
[null,null,null,null,"Ahorros en tarifas de prima para niños",null,{"$f":"IF($F$15=1,IF($F$17=0,0,IF($F$19=0,0,IF($F$19=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,3,TRUE)),(VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE))))),\nIF($F$17=0,0,IF($F$19=0,0,IF($F$19=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,3,TRUE)),IF($F$19=2,(VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)), (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)))))))","v":3436.4},{"$f":"IF($F$15=1,IF($F$17=0,0,IF($F$19=0,0,IF($F$19=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,4,TRUE)),(VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE))))),\nIF($F$17=0,0,IF($F$19=0,0,IF($F$19=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,4,TRUE)),IF($F$19=2,(VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE)), (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)))))))","v":2217.3250000000003}]
[]
[null,null,null,null,"Tarifas mensuales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($H$15,Tablas!$A$979:$G$1045,3,TRUE)","v":6055.3733333333339},{"$f":"VLOOKUP($H$15,Tablas!$A$979:$G$1045,4,TRUE)","v":3906.84}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$15=1,0,(VLOOKUP($H$17,Tablas!$A$979:$G$1045,3,TRUE)))","v":9994.9733333333334},{"$f":"IF($F$15=1,0,(VLOOKUP($H$17,Tablas!$A$979:$G$1045,4,TRUE)))","v":6448.3066666666673}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$15=1,\n(IF($F$17=0, 0,\n (IF($F$19>$F$17, (VLOOKUP($F$17,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF($F$17>4,(IF($F$19=0, (VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF($F$19=1, (VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF($F$19=2, (VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)))))))),\n(IF($F$17=4,(IF(4-$F$19=0,(VLOOKUP(2,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(4-$F$19=1,(VLOOKUP(2,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(4-$F$19=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)))))))),\n(IF($F$17=3,(IF(3-$F$19=0,(VLOOKUP(1,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(3-$F$19=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(3-$F$19=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)))))))),\n\n(IF($F$17=2,(IF(2-$F$19=0, 0,\n(IF(2-$F$19=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(2-$F$19=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,3,TRUE)),\n         0)))))),\n(IF($F$17=1,(IF(1-$F$19=0, 0,\n(IF(1-$F$19=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,3,TRUE)),0)))),0)))))))))))))),\n(IF($F$17=0, 0,\n (IF($F$19>$F$17, (VLOOKUP($F$17,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF($F$17=4,(IF(4-$F$19=0, 0,\n(IF(4-$F$19=1, (VLOOKUP(1,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(4-$F$19=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(4-$F$19=3, (VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(4-$F$19=4, (VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)),\n0)))))))))),\n(IF($F$17=5,(IF(5-$F$19=0, (VLOOKUP(1,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(5-$F$19=1, (VLOOKUP(1,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(5-$F$19=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(5-$F$19=3, (VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(5-$F$19=4, (VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)))))))))))),\n(IF($F$17=6,(IF(6-$F$19=0, (VLOOKUP(2,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(6-$F$19=1, (VLOOKUP(2,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(6-$F$19=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(6-$F$19=3, (VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(6-$F$19=4, (VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)))))))))))),\n(IF($F$17>6,(IF(7-$F$19=0, (VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(7-$F$19=1, (VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(7-$F$19=2, (VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(7-$F$19=3, (VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(7-$F$19=4, (VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)))))))))))),\n\n(IF($F$17=3,(IF(3-$F$19=0,0,\n(IF(3-$F$19=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(3-$F$19=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)))))))),\n\n(IF($F$17=2,(IF(2-$F$19=0, 0,\n(IF(2-$F$19=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(2-$F$19=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,3,TRUE)),\n         0)))))),\n(IF($F$17=1,(IF(1-$F$19=0, 0,\n(IF(1-$F$19=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,3,TRUE)),0)))),0)))))))))))))))))))","v":686.37333333333333},{"$f":"IF($F$15=1,\n(IF($F$17=0, 0,\n (IF($F$19>$F$17, (VLOOKUP($F$17,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF($F$17>4,(IF($F$19=0, (VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF($F$19=1, (VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF($F$19=2, (VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)))))))),\n(IF($F$17=4,(IF(4-$F$19=0,(VLOOKUP(2,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(4-$F$19=1,(VLOOKUP(2,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(4-$F$19=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)))))))),\n(IF($F$17=3,(IF(3-$F$19=0,(VLOOKUP(1,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(3-$F$19=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(3-$F$19=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)))))))),\n\n(IF($F$17=2,(IF(2-$F$19=0, 0,\n(IF(2-$F$19=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(2-$F$19=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,4,TRUE)),\n         0)))))),\n(IF($F$17=1,(IF(1-$F$19=0, 0,\n(IF(1-$F$19=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,4,TRUE)),0)))),0)))))))))))))),\n(IF($F$17=0, 0,\n (IF($F$19>$F$17, (VLOOKUP($F$17,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF($F$17=4,(IF(4-$F$19=0, 0,\n(IF(4-$F$19=1, (VLOOKUP(1,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(4-$F$19=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(4-$F$19=3, (VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(4-$F$19=4, (VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)),\n0)))))))))),\n(IF($F$17=5,(IF(5-$F$19=0, (VLOOKUP(1,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(5-$F$19=1, (VLOOKUP(1,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(5-$F$19=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(5-$F$19=3, (VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(5-$F$19=4, (VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)))))))))))),\n(IF($F$17=6,(IF(6-$F$19=0, (VLOOKUP(2,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(6-$F$19=1, (VLOOKUP(2,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(6-$F$19=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(6-$F$19=3, (VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(6-$F$19=4, (VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)))))))))))),\n(IF($F$17>6,(IF(7-$F$19=0, (VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(7-$F$19=1, (VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(7-$F$19=2, (VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(7-$F$19=3, (VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(7-$F$19=4, (VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)))))))))))),\n\n(IF($F$17=3,(IF(3-$F$19=0,0,\n(IF(3-$F$19=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(3-$F$19=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)))))))),\n\n(IF($F$17=2,(IF(2-$F$19=0, 0,\n(IF(2-$F$19=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(2-$F$19=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,4,TRUE)),\n         0)))))),\n(IF($F$17=1,(IF(1-$F$19=0, 0,\n(IF(1-$F$19=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,4,TRUE)),0)))),0)))))))))))))))))))","v":442.77333333333337}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G60:G62)","v":16736.72},{"$f":"SUM(H60:H62)","v":10797.92}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75]
[null,null,null,null,"IVA (12%)",null,{"$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":16811.72},{"$f":"SUM(H63:H65)","v":10872.92}]
[null,null,null,null,"Costo de tarifa mensual 2 a 12",null,{"$f":"G63","v":16736.72},{"$f":"H63","v":10797.92}]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G66+(G67*11)","v":200915.64},{"$f":"H66+(H67*11)","v":129650.04}]
[null,null,null,null,"Ahorros en tarifas de prima para niños",null,{"$f":"IF($F$15=1,IF($F$17=0,0,IF($F$19=0,0,IF($F$19=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,3,TRUE)),(VLOOKUP(2,Tablas!$A$1046:$G$1048,3,TRUE))))),\nIF($F$17=0,0,IF($F$19=0,0,IF($F$19=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,3,TRUE)),IF($F$19=2,(VLOOKUP(2,Tablas!$A$1046:$G$1048,3,TRUE)), (VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)))))))","v":1166.2933333333333},{"$f":"IF($F$15=1,IF($F$17=0,0,IF($F$19=0,0,IF($F$19=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,4,TRUE)),(VLOOKUP(2,Tablas!$A$1046:$G$1048,4,TRUE))))),\nIF($F$17=0,0,IF($F$19=0,0,IF($F$19=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,4,TRUE)),IF($F$19=2,(VLOOKUP(2,Tablas!$A$1046:$G$1048,4,TRUE)), (VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)))))))","v":752.54666666666674}]
[]
[null,null,null,null,"Tarifas en US $ -   Efectivas a partir del 1ro de enero de  2022"]
[null,null,null,null,"Este presupuesto solamente tiene carácter informativo y en ningún momento expresa compromiso legal para suministrarle cobertura de seguro. La emisión de una póliza de seguro Bupa está sujeta a todas las evaluaciones de riesgo por parte de Bupa y a la recepción de todos los pagos de prima requeridos."]

{"sheet":"Global Elite","index":2,"n_rows":77,"n_cols":11,"rows_kept":77,"cut":false,"hidden":false,"merged":[[62,4,62,10],[42,1,43,1],[42,0,43,0],[17,3,17,4],[13,3,13,4],[15,3,15,4],[13,0,13,1],[25,4,25,10],[36,4,36,10],[13,5,13,10],[21,4,21,5],[19,3,20,4],[30,4,30,5],[34,4,34,5],[47,4,47,5],[60,4,60,5],[53,4,53,5],[55,4,55,5],[41,4,41,5],[54,4,54,5],[49,4,49,10],[76,4,77,10],[66,4,66,5],[67,4,67,5],[68,4,68,5],[73,4,73,5],[75,4,75,10],[74,4,74,10]]}
[]
[]
[null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[]
[]
[]
["GLOBAL ELITE HEALTH PLAN",null,null,"Nombre del Asegurado Titular",null,{"$f":"+'INGRESO DE DATOS'!$D$15","v":"NOMBRE COMPLETO"}]
[]
[null,null,null,"Número de adultos en la póliza",null,{"$f":"+'INGRESO DE DATOS'!$D$17","v":2},null,null,"Edad del Asegurado Titular",{"$f":"+'INGRESO DE DATOS'!$D$19","v":65}]
[]
[null,null,null,"Número de niños en la póliza",null,{"$f":"+'INGRESO DE DATOS'!$J$17","v":3},null,null,"Edad del/la conyuge",{"$f":"+'INGRESO DE DATOS'!$J$19","v":71}]
[null,null,null,null,null,null,null,null," "," "]
[null,null,null,"Número de niños menores de 10 años",null,{"$f":"+'INGRESO DE DATOS'!$D$27","v":2},null,null,"Fecha de la cotización:",{"$f":"NOW()","v":"2021-11-08T13:01:54.110"}]
[null,null,null,null,null,null," ",false,null," "]
[null,null,null,null,"DEDUCTIBLES",null,"PLAN 1","PLAN 2","PLAN 3","PLAN 4","PLAN 5"]
[null,null,null,null,"En el país de residencia",null,250,2000,3500,5000,10000]
[null,null,null,null,"Fuera del país de residencia",null,5000,2000,3500,5000,10000]
[]
[null,null,null,null,"Tarifas anuales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($J$16,Tablas!$A$6:$G$72,3,TRUE)","v":27811},{"$f":"VLOOKUP($J$16,Tablas!$A$6:$G$72,4,TRUE)","v":24376},{"$f":"VLOOKUP($J$16,Tablas!$A$6:$G$72,5,TRUE)","v":19858},{"$f":"VLOOKUP($J$16,Tablas!$A$6:$G$72,6,TRUE)","v":17219},{"$f":"VLOOKUP($J$16,Tablas!$A$6:$G$72,7,TRUE)","v":13355}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$16=1,0,(VLOOKUP($J$18,Tablas!$A$6:$G$72,3,TRUE)))","v":46292},{"$f":"IF($F$16=1,0,(VLOOKUP($J$18,Tablas!$A$6:$G$72,4,TRUE)))","v":40575},{"$f":"IF($F$16=1,0,(VLOOKUP($J$18,Tablas!$A$6:$G$72,5,TRUE)))","v":33169},{"$f":"IF($F$16=1,0,(VLOOKUP($J$18,Tablas!$A$6:$G$72,6,TRUE)))","v":28762},{"$f":"IF($F$16=1,0,(VLOOKUP($J$18,Tablas!$A$6:$G$72,7,TRUE)))","v":22305}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$16=1,\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$73:$G$75,3,TRUE)),\n(IF($F$18>4,(IF($F$20=0, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF($F$20=1, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF($F$20=2, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))),\n(IF($F$18=4,(IF(4-$F$20=0,(VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(4-$F$20=1,(VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))),\n(IF($F$18=3,(IF(3-$F$20=0,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),0)))),0)))))))))))))),\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$73:$G$75,3,TRUE)),\n(IF($F$18=4,(IF(4-$F$20=0, 0,\n(IF(4-$F$20=1, (VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(4-$F$20=3, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(4-$F$20=4, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n0)))))))))),\n(IF($F$18=5,(IF(5-$F$20=0, (VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(5-$F$20=1, (VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(5-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(5-$F$20=3, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(5-$F$20=4, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))))))),\n(IF($F$18=6,(IF(6-$F$20=0, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(6-$F$20=1, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(6-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(6-$F$20=3, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(6-$F$20=4, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))))))),\n(IF($F$18>6,(IF(7-$F$20=0, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(7-$F$20=1, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(7-$F$20=2, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(7-$F$20=3, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(7-$F$20=4, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))))))),\n\n(IF($F$18=3,(IF(3-$F$20=0,0,\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),0)))),0)))))))))))))))))))","v":3163},{"$f":"IF($F$16=1,\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$73:$G$75,4,TRUE)),\n(IF($F$18>4,(IF($F$20=0, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF($F$20=1, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF($F$20=2, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)))))))),\n(IF($F$18=4,(IF(4-$F$20=0,(VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(4-$F$20=1,(VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)))))))),\n(IF($F$18=3,(IF(3-$F$20=0,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),0)))),0)))))))))))))),\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$73:$G$75,4,TRUE)),\n(IF($F$18=4,(IF(4-$F$20=0, 0,\n(IF(4-$F$20=1, (VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(4-$F$20=3, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(4-$F$20=4, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n0)))))))))),\n(IF($F$18=5,(IF(5-$F$20=0, (VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(5-$F$20=1, (VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(5-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(5-$F$20=3, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(5-$F$20=4, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)))))))))))),\n(IF($F$18=6,(IF(6-$F$20=0, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(6-$F$20=1, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(6-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(6-$F$20=3, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(6-$F$20=4, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)))))))))))),\n(IF($F$18>6,(IF(7-$F$20=0, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(7-$F$20=1, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(7-$F$20=2, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(7-$F$20=3, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(7-$F$20=4, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)))))))))))),\n\n(IF($F$18=3,(IF(3-$F$20=0,0,\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),0)))),0)))))))))))))))))))","v":2773},{"$f":"IF($F$16=1,\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$73:$G$75,5,TRUE)),\n(IF($F$18>4,(IF($F$20=0, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF($F$20=1, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF($F$20=2, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)))))))),\n(IF($F$18=4,(IF(4-$F$20=0,(VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(4-$F$20=1,(VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)))))))),\n(IF($F$18=3,(IF(3-$F$20=0,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)))))))),\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),0)))),0)))))))))))))),\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$73:$G$75,5,TRUE)),\n(IF($F$18=4,(IF(4-$F$20=0, 0,\n(IF(4-$F$20=1, (VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(4-$F$20=3, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(4-$F$20=4, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n0)))))))))),\n(IF($F$18=5,(IF(5-$F$20=0, (VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(5-$F$20=1, (VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(5-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(5-$F$20=3, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(5-$F$20=4, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)))))))))))),\n(IF($F$18=6,(IF(6-$F$20=0, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(6-$F$20=1, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(6-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(6-$F$20=3, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(6-$F$20=4, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)))))))))))),\n(IF($F$18>6,(IF(7-$F$20=0, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(7-$F$20=1, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(7-$F$20=2, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(7-$F$20=3, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(7-$F$20=4, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)))))))))))),\n\n(IF($F$18=3,(IF(3-$F$20=0,0,\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),0)))),0)))))))))))))))))))","v":2349},{"$f":"IF($F$16=1,\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$73:$G$75,6,TRUE)),\n(IF($F$18>4,(IF($F$20=0, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF($F$20=1, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF($F$20=2, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)))))))),\n(IF($F$18=4,(IF(4-$F$20=0,(VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(4-$F$20=1,(VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)))))))),\n(IF($F$18=3,(IF(3-$F$20=0,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)))))))),\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),0)))),0)))))))))))))),\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$73:$G$75,6,TRUE)),\n(IF($F$18=4,(IF(4-$F$20=0, 0,\n(IF(4-$F$20=1, (VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(4-$F$20=3, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(4-$F$20=4, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n0)))))))))),\n(IF($F$18=5,(IF(5-$F$20=0, (VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(5-$F$20=1, (VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(5-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(5-$F$20=3, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(5-$F$20=4, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)))))))))))),\n(IF($F$18=6,(IF(6-$F$20=0, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(6-$F$20=1, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(6-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(6-$F$20=3, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(6-$F$20=4, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)))))))))))),\n(IF($F$18>6,(IF(7-$F$20=0, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(7-$F$20=1, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(7-$F$20=2, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(7-$F$20=3, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(7-$F$20=4, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)))))))))))),\n\n(IF($F$18=3,(IF(3-$F$20=0,0,\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),0)))),0)))))))))))))))))))","v":2038},{"$f":"IF($F$16=1,\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$73:$G$75,7,TRUE)),\n(IF($F$18>4,(IF($F$20=0, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF($F$20=1, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF($F$20=2, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))),\n(IF($F$18=4,(IF(4-$F$20=0,(VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(4-$F$20=1,(VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))),\n(IF($F$18=3,(IF(3-$F$20=0,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))),\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),0)))),0)))))))))))))),\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$73:$G$75,7,TRUE)),\n(IF($F$18=4,(IF(4-$F$20=0, 0,\n(IF(4-$F$20=1, (VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(4-$F$20=3, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(4-$F$20=4, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n0)))))))))),\n(IF($F$18=5,(IF(5-$F$20=0, (VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(5-$F$20=1, (VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(5-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(5-$F$20=3, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(5-$F$20=4, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))))))),\n(IF($F$18=6,(IF(6-$F$20=0, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(6-$F$20=1, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(6-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(6-$F$20=3, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(6-$F$20=4, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))))))),\n(IF($F$18>6,(IF(7-$F$20=0, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(7-$F$20=1, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(7-$F$20=2, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(7-$F$20=3, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(7-$F$20=4, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))))))),\n\n(IF($F$18=3,(IF(3-$F$20=0,0,\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),0)))),0)))))))))))))))))))","v":1581}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G27:G29)","v":77266},{"$f":"SUM(H27:H29)","v":67724},55376,{"$f":"SUM(J27:J29)","v":48019},37241]
[null,null,null,null,"Descuento por variante con coaseguro fuera del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$H$22,G30*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$22,H30*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$22,I30*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$22,J30*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$22,K30*-25%,0)","v":0}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G30+G32)*0%","v":0},{"$f":"(H30+H32)*0%","v":0},0,0,0]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"SUM(G30:G33)","v":77341},{"$f":"SUM(H30:H33)","v":67799},{"$f":"SUM(I30:I33)","v":55451},{"$f":"SUM(J30:J33)","v":48094},{"$f":"SUM(K30:K33)","v":37316}]
[null,null,null,null,"Ahorros en tarifas de prima para niños",null,{"$f":"IF($F$16=1,IF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),(VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE))))),\nIF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),IF($F$20=2,(VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)), (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))","v":5379},{"$f":"IF($F$16=1,IF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),(VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE))))),\nIF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),IF($F$20=2,(VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)), (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)))))))","v":4715},{"$f":"IF($F$16=1,IF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),(VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE))))),\nIF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),IF($F$20=2,(VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)), (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)))))))","v":3993},{"$f":"IF($F$16=1,IF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),(VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE))))),\nIF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),IF($F$20=2,(VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)), (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)))))))","v":3462},{"$f":"IF($F$16=1,IF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),(VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE))))),\nIF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),IF($F$20=2,(VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)), (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))","v":2686}]
[]
[null,null,null,null,"Tarifas semi anuales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($J$16,Tablas!$A$455:$G$521,3,TRUE)","v":14739.83},{"$f":"VLOOKUP($J$16,Tablas!$A$455:$G$521,4,TRUE)","v":12919.28},{"$f":"VLOOKUP($J$16,Tablas!$A$455:$G$521,5,TRUE)","v":10524.74},{"$f":"VLOOKUP($J$16,Tablas!$A$455:$G$521,6,TRUE)","v":9126.07},{"$f":"VLOOKUP($J$16,Tablas!$A$455:$G$521,7,TRUE)","v":7078.1500000000005}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$16=1,0,(VLOOKUP($J$18,Tablas!$A$455:$G$521,3,TRUE)))","v":24534.760000000002},{"$f":"IF($F$16=1,0,(VLOOKUP($J$18,Tablas!$A$455:$G$521,4,TRUE)))","v":21504.75},{"$f":"IF($F$16=1,0,(VLOOKUP($J$18,Tablas!$A$455:$G$521,5,TRUE)))","v":17579.57},{"$f":"IF($F$16=1,0,(VLOOKUP($J$18,Tablas!$A$455:$G$521,6,TRUE)))","v":15243.86},{"$f":"IF($F$16=1,0,(VLOOKUP($J$18,Tablas!$A$455:$G$521,7,TRUE)))","v":11821.650000000001}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$16=1,\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$522:$G$524,3,TRUE)),\n(IF($F$18>4,(IF($F$20=0, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(IF($F$20=1, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(IF($F$20=2, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)))))))),\n(IF($F$18=4,(IF(4-$F$20=0,(VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(4-$F$20=1,(VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)))))))),\n(IF($F$18=3,(IF(3-$F$20=0,(VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),0)))),0)))))))))))))),\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$522:$G$524,3,TRUE)),\n(IF($F$18=4,(IF(4-$F$20=0, 0,\n(IF(4-$F$20=1, (VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(4-$F$20=3, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(4-$F$20=4, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n0)))))))))),\n(IF($F$18=5,(IF(5-$F$20=0, (VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(5-$F$20=1, (VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(5-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(5-$F$20=3, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(5-$F$20=4, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)))))))))))),\n(IF($F$18=6,(IF(6-$F$20=0, (VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(6-$F$20=1, (VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(6-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(6-$F$20=3, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(6-$F$20=4, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)))))))))))),\n(IF($F$18>6,(IF(7-$F$20=0, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(7-$F$20=1, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(7-$F$20=2, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(7-$F$20=3, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(7-$F$20=4, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)))))))))))),\n\n(IF($F$18=3,(IF(3-$F$20=0,0,\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),0)))),0)))))))))))))))))))","v":1676.39},{"$f":"IF($F$16=1,\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$522:$G$524,4,TRUE)),\n(IF($F$18>4,(IF($F$20=0, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(IF($F$20=1, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(IF($F$20=2, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)))))))),\n(IF($F$18=4,(IF(4-$F$20=0,(VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(4-$F$20=1,(VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)))))))),\n(IF($F$18=3,(IF(3-$F$20=0,(VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),0)))),0)))))))))))))),\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$522:$G$524,4,TRUE)),\n(IF($F$18=4,(IF(4-$F$20=0, 0,\n(IF(4-$F$20=1, (VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(4-$F$20=3, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(4-$F$20=4, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n0)))))))))),\n(IF($F$18=5,(IF(5-$F$20=0, (VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(5-$F$20=1, (VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(5-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(5-$F$20=3, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(5-$F$20=4, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)))))))))))),\n(IF($F$18=6,(IF(6-$F$20=0, (VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(6-$F$20=1, (VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(6-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(6-$F$20=3, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(6-$F$20=4, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)))))))))))),\n(IF($F$18>6,(IF(7-$F$20=0, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(7-$F$20=1, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(7-$F$20=2, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(7-$F$20=3, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(7-$F$20=4, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)))))))))))),\n\n(IF($F$18=3,(IF(3-$F$20=0,0,\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),0)))),0)))))))))))))))))))","v":1469.69},{"$f":"IF($F$16=1,\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$522:$G$524,5,TRUE)),\n(IF($F$18>4,(IF($F$20=0, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(IF($F$20=1, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(IF($F$20=2, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)))))))),\n(IF($F$18=4,(IF(4-$F$20=0,(VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(4-$F$20=1,(VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)))))))),\n(IF($F$18=3,(IF(3-$F$20=0,(VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),0)))),0)))))))))))))),\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$522:$G$524,5,TRUE)),\n(IF($F$18=4,(IF(4-$F$20=0, 0,\n(IF(4-$F$20=1, (VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(4-$F$20=3, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(4-$F$20=4, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n0)))))))))),\n(IF($F$18=5,(IF(5-$F$20=0, (VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(5-$F$20=1, (VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(5-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(5-$F$20=3, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(5-$F$20=4, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)))))))))))),\n(IF($F$18=6,(IF(6-$F$20=0, (VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(6-$F$20=1, (VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(6-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(6-$F$20=3, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(6-$F$20=4, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)))))))))))),\n(IF($F$18>6,(IF(7-$F$20=0, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(7-$F$20=1, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(7-$F$20=2, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(7-$F$20=3, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(7-$F$20=4, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)))))))))))),\n\n(IF($F$18=3,(IF(3-$F$20=0,0,\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),0)))),0)))))))))))))))))))","v":1244.97},{"$f":"IF($F$16=1,\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$522:$G$524,6,TRUE)),\n(IF($F$18>4,(IF($F$20=0, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(IF($F$20=1, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(IF($F$20=2, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)))))))),\n(IF($F$18=4,(IF(4-$F$20=0,(VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(4-$F$20=1,(VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)))))))),\n(IF($F$18=3,(IF(3-$F$20=0,(VLOOKUP(1,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,6,TRUE)),0)))),0)))))))))))))),\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$522:$G$524,6,TRUE)),\n(IF($F$18=4,(IF(4-$F$20=0, 0,\n(IF(4-$F$20=1, (VLOOKUP(1,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(4-$F$20=3, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(4-$F$20=4, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n0)))))))))),\n(IF($F$18=5,(IF(5-$F$20=0, (VLOOKUP(1,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(5-$F$20=1, (VLOOKUP(1,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(5-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(5-$F$20=3, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(5-$F$20=4, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)))))))))))),\n(IF($F$18=6,(IF(6-$F$20=0, (VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(6-$F$20=1, (VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(6-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(6-$F$20=3, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(6-$F$20=4, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)))))))))))),\n(IF($F$18>6,(IF(7-$F$20=0, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(7-$F$20=1, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(7-$F$20=2, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(7-$F$20=3, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(7-$F$20=4, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)))))))))))),\n\n(IF($F$18=3,(IF(3-$F$20=0,0,\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,6,TRUE)),0)))),0)))))))))))))))))))","v":1080.1400000000001},{"$f":"IF($F$16=1,\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$522:$G$524,7,TRUE)),\n(IF($F$18>4,(IF($F$20=0, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(IF($F$20=1, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(IF($F$20=2, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)))))))),\n(IF($F$18=4,(IF(4-$F$20=0,(VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(4-$F$20=1,(VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)))))))),\n(IF($F$18=3,(IF(3-$F$20=0,(VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),0)))),0)))))))))))))),\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$522:$G$524,7,TRUE)),\n(IF($F$18=4,(IF(4-$F$20=0, 0,\n(IF(4-$F$20=1, (VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(4-$F$20=3, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(4-$F$20=4, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n0)))))))))),\n(IF($F$18=5,(IF(5-$F$20=0, (VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(5-$F$20=1, (VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(5-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(5-$F$20=3, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(5-$F$20=4, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)))))))))))),\n(IF($F$18=6,(IF(6-$F$20=0, (VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(6-$F$20=1, (VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(6-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(6-$F$20=3, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(6-$F$20=4, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)))))))))))),\n(IF($F$18>6,(IF(7-$F$20=0, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(7-$F$20=1, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(7-$F$20=2, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(7-$F$20=3, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(7-$F$20=4, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)))))))))))),\n\n(IF($F$18=3,(IF(3-$F$20=0,0,\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),0)))),0)))))))))))))))))))","v":837.93000000000006}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G38:G40)","v":40950.980000000003},{"$f":"SUM(H38:H40)","v":35893.72},{"$f":"SUM(I38:I40)","v":29349.279999999999},{"$f":"SUM(J38:J40)","v":25450.07},{"$f":"SUM(K38:K40)","v":19737.730000000003}]
[null,null,null,null,"Descuento por variante con coaseguro fuera del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$H$22,G41*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$22,H41*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$22,I41*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$22,J41*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$22,K41*-25%,0)","v":0}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G41+G43)*0%","v":0},{"$f":"(H41+H43)*0%","v":0},0,0,0]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G41:G44)","v":41025.980000000003},{"$f":"SUM(H41:H44)","v":35968.720000000001},29424.28,25525.07,19812.730000000003]
[null,null,null,null,"Costo de segunda cuota",null,{"$f":"SUM(G41:G42)","v":40950.980000000003},{"$f":"SUM(H41:H42)","v":35893.72},29349.279999999999,25450.07,19737.730000000003]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G45+G46","v":81976.960000000006},{"$f":"H45+H46","v":71862.44},58773.56,{"$f":"J45+J46","v":50975.14},39550.460000000006]
[null,null,null,null,"Ahorros en tarifas de prima para niños",null,{"$f":"IF($F$16=1,IF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),(VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE))))),\nIF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),IF($F$20=2,(VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)), (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)))))))","v":2850.8700000000003},{"$f":"IF($F$16=1,IF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),(VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE))))),\nIF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),IF($F$20=2,(VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)), (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)))))))","v":2498.9500000000003},{"$f":"IF($F$16=1,IF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),(VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE))))),\nIF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),IF($F$20=2,(VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)), (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)))))))","v":2116.29},{"$f":"IF($F$16=1,IF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,6,TRUE)),(VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE))))),\nIF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,6,TRUE)),IF($F$20=2,(VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)), (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)))))))","v":1834.8600000000001},{"$f":"IF($F$16=1,IF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),(VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE))))),\nIF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),IF($F$20=2,(VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)), (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)))))))","v":1423.5800000000002}]
[]
[null,null,null,null,"Tarifas trimestrales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($J$16,Tablas!$A$680:$G$746,3,TRUE)","v":7648.0250000000005},{"$f":"VLOOKUP($J$16,Tablas!$A$680:$G$746,4,TRUE)","v":6703.4000000000005},{"$f":"VLOOKUP($J$16,Tablas!$A$680:$G$746,5,TRUE)","v":5460.9500000000007},{"$f":"VLOOKUP($J$16,Tablas!$A$680:$G$746,6,TRUE)","v":4735.2250000000004},{"$f":"VLOOKUP($J$16,Tablas!$A$680:$G$746,7,TRUE)","v":3672.6250000000005}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$16=1,0,(VLOOKUP($J$18,Tablas!$A$680:$G$746,3,TRUE)))","v":12730.300000000001},{"$f":"IF($F$16=1,0,(VLOOKUP($J$18,Tablas!$A$680:$G$746,4,TRUE)))","v":11158.125},{"$f":"IF($F$16=1,0,(VLOOKUP($J$18,Tablas!$A$680:$G$746,5,TRUE)))","v":9121.4750000000004},{"$f":"IF($F$16=1,0,(VLOOKUP($J$18,Tablas!$A$680:$G$746,6,TRUE)))","v":7909.5500000000011},{"$f":"IF($F$16=1,0,(VLOOKUP($J$18,Tablas!$A$680:$G$746,7,TRUE)))","v":6133.8750000000009}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$16=1,\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$747:$G$749,3,TRUE)),\n(IF($F$18>4,(IF($F$20=0, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(IF($F$20=1, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(IF($F$20=2, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)))))))),\n(IF($F$18=4,(IF(4-$F$20=0,(VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(4-$F$20=1,(VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)))))))),\n(IF($F$18=3,(IF(3-$F$20=0,(VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),0)))),0)))))))))))))),\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$747:$G$749,3,TRUE)),\n(IF($F$18=4,(IF(4-$F$20=0, 0,\n(IF(4-$F$20=1, (VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(4-$F$20=3, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(4-$F$20=4, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n0)))))))))),\n(IF($F$18=5,(IF(5-$F$20=0, (VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(5-$F$20=1, (VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(5-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(5-$F$20=3, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(5-$F$20=4, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)))))))))))),\n(IF($F$18=6,(IF(6-$F$20=0, (VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(6-$F$20=1, (VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(6-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(6-$F$20=3, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(6-$F$20=4, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)))))))))))),\n(IF($F$18>6,(IF(7-$F$20=0, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(7-$F$20=1, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(7-$F$20=2, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(7-$F$20=3, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(7-$F$20=4, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)))))))))))),\n\n(IF($F$18=3,(IF(3-$F$20=0,0,\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),0)))),0)))))))))))))))))))","v":869.82500000000005},{"$f":"IF($F$16=1,\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$747:$G$749,4,TRUE)),\n(IF($F$18>4,(IF($F$20=0, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(IF($F$20=1, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(IF($F$20=2, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)))))))),\n(IF($F$18=4,(IF(4-$F$20=0,(VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(4-$F$20=1,(VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)))))))),\n(IF($F$18=3,(IF(3-$F$20=0,(VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),0)))),0)))))))))))))),\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$747:$G$749,4,TRUE)),\n(IF($F$18=4,(IF(4-$F$20=0, 0,\n(IF(4-$F$20=1, (VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(4-$F$20=3, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(4-$F$20=4, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n0)))))))))),\n(IF($F$18=5,(IF(5-$F$20=0, (VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(5-$F$20=1, (VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(5-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(5-$F$20=3, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(5-$F$20=4, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)))))))))))),\n(IF($F$18=6,(IF(6-$F$20=0, (VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(6-$F$20=1, (VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(6-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(6-$F$20=3, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(6-$F$20=4, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)))))))))))),\n(IF($F$18>6,(IF(7-$F$20=0, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(7-$F$20=1, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(7-$F$20=2, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(7-$F$20=3, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(7-$F$20=4, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)))))))))))),\n\n(IF($F$18=3,(IF(3-$F$20=0,0,\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),0)))),0)))))))))))))))))))","v":762.57500000000005},{"$f":"IF($F$16=1,\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$747:$G$749,5,TRUE)),\n(IF($F$18>4,(IF($F$20=0, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(IF($F$20=1, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(IF($F$20=2, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)))))))),\n(IF($F$18=4,(IF(4-$F$20=0,(VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(4-$F$20=1,(VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)))))))),\n(IF($F$18=3,(IF(3-$F$20=0,(VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),0)))),0)))))))))))))),\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$747:$G$749,5,TRUE)),\n(IF($F$18=4,(IF(4-$F$20=0, 0,\n(IF(4-$F$20=1, (VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(4-$F$20=3, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(4-$F$20=4, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n0)))))))))),\n(IF($F$18=5,(IF(5-$F$20=0, (VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(5-$F$20=1, (VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(5-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(5-$F$20=3, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(5-$F$20=4, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)))))))))))),\n(IF($F$18=6,(IF(6-$F$20=0, (VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(6-$F$20=1, (VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(6-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(6-$F$20=3, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(6-$F$20=4, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)))))))))))),\n(IF($F$18>6,(IF(7-$F$20=0, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(7-$F$20=1, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(7-$F$20=2, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(7-$F$20=3, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(7-$F$20=4, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)))))))))))),\n\n(IF($F$18=3,(IF(3-$F$20=0,0,\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),0)))),0)))))))))))))))))))","v":645.97500000000002},{"$f":"IF($F$16=1,\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$747:$G$749,6,TRUE)),\n(IF($F$18>4,(IF($F$20=0, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(IF($F$20=1, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(IF($F$20=2, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)))))))),\n(IF($F$18=4,(IF(4-$F$20=0,(VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(4-$F$20=1,(VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)))))))),\n(IF($F$18=3,(IF(3-$F$20=0,(VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),0)))),0)))))))))))))),\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$747:$G$749,6,TRUE)),\n(IF($F$18=4,(IF(4-$F$20=0, 0,\n(IF(4-$F$20=1, (VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(4-$F$20=3, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(4-$F$20=4, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n0)))))))))),\n(IF($F$18=5,(IF(5-$F$20=0, (VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(5-$F$20=1, (VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(5-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(5-$F$20=3, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(5-$F$20=4, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)))))))))))),\n(IF($F$18=6,(IF(6-$F$20=0, (VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(6-$F$20=1, (VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(6-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(6-$F$20=3, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(6-$F$20=4, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)))))))))))),\n(IF($F$18>6,(IF(7-$F$20=0, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(7-$F$20=1, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(7-$F$20=2, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(7-$F$20=3, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(7-$F$20=4, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)))))))))))),\n\n(IF($F$18=3,(IF(3-$F$20=0,0,\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),0)))),0)))))))))))))))))))","v":560.45000000000005},{"$f":"IF($F$16=1,\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$747:$G$749,7,TRUE)),\n(IF($F$18>4,(IF($F$20=0, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(IF($F$20=1, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(IF($F$20=2, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)))))))),\n(IF($F$18=4,(IF(4-$F$20=0,(VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(4-$F$20=1,(VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)))))))),\n(IF($F$18=3,(IF(3-$F$20=0,(VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),0)))),0)))))))))))))),\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$747:$G$749,7,TRUE)),\n(IF($F$18=4,(IF(4-$F$20=0, 0,\n(IF(4-$F$20=1, (VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(4-$F$20=3, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(4-$F$20=4, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n0)))))))))),\n(IF($F$18=5,(IF(5-$F$20=0, (VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(5-$F$20=1, (VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(5-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(5-$F$20=3, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(5-$F$20=4, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)))))))))))),\n(IF($F$18=6,(IF(6-$F$20=0, (VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(6-$F$20=1, (VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(6-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(6-$F$20=3, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(6-$F$20=4, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)))))))))))),\n(IF($F$18>6,(IF(7-$F$20=0, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(7-$F$20=1, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(7-$F$20=2, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(7-$F$20=3, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(7-$F$20=4, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)))))))))))),\n\n(IF($F$18=3,(IF(3-$F$20=0,0,\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),0)))),0)))))))))))))))))))","v":434.77500000000003}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G51:G53)","v":21248.15},{"$f":"SUM(H51:H53)","v":18624.100000000002},{"$f":"SUM(I51:I53)","v":15228.400000000001},{"$f":"SUM(J51:J53)","v":13205.225000000002},{"$f":"SUM(K51:K53)","v":10241.275000000001}]
[null,null,null,null,"Descuento por variante con coaseguro fuera del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$H$22,G54*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$22,H54*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$22,I54*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$22,J54*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$22,K54*-25%,0)","v":0}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G54+G56)*0%","v":0},{"$f":"(H54+H56)*0%","v":0},0,0,0]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G54:G57)","v":21323.15},{"$f":"SUM(H54:H57)","v":18699.100000000002},15303.400000000001,13280.225000000002,10316.275000000001]
[null,null,null,null,"Costo de tarifa trimestral 2 a 4",null,{"$f":"SUM(G54:G55)","v":21248.15},{"$f":"SUM(H54:H55)","v":18624.100000000002},15228.400000000001,13205.225000000002,10241.275000000001]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G58+(G59*3)","v":85067.6},{"$f":"H58+(H59*3)","v":74571.400000000009},60988.600000000006,{"$f":"J58+(J59*3)","v":52895.900000000009},41040.100000000006]
[null,null,null,null,"Ahorros en tarifas de prima para niños",null,{"$f":"IF($F$16=1,IF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),(VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE))))),\nIF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),IF($F$20=2,(VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)), (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)))))))","v":1479.2250000000001},{"$f":"IF($F$16=1,IF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),(VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE))))),\nIF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),IF($F$20=2,(VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)), (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)))))))","v":1296.625},{"$f":"IF($F$16=1,IF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),(VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE))))),\nIF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),IF($F$20=2,(VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)), (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)))))))","v":1098.075},{"$f":"IF($F$16=1,IF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),(VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE))))),\nIF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),IF($F$20=2,(VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)), (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)))))))","v":952.05000000000007},{"$f":"IF($F$16=1,IF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),(VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE))))),\nIF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),IF($F$20=2,(VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)), (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)))))))","v":738.65000000000009}]
[]
[null,null,null,null,"Tarifas mensuales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($J$16,Tablas!$A$80:$G$146,3,TRUE)","v":2595.6933333333336},{"$f":"VLOOKUP($J$16,Tablas!$A$80:$G$146,4,TRUE)","v":2275.0933333333332},{"$f":"VLOOKUP($J$16,Tablas!$A$80:$G$146,5,TRUE)","v":1853.4133333333334},{"$f":"VLOOKUP($J$16,Tablas!$A$80:$G$146,6,TRUE)","v":1607.1066666666668},{"$f":"VLOOKUP($J$16,Tablas!$A$80:$G$146,7,TRUE)","v":1246.4666666666667}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$16=1,0,(VLOOKUP($J$18,Tablas!$A$80:$G$146,3,TRUE)))","v":4320.586666666667},{"$f":"IF($F$16=1,0,(VLOOKUP($J$18,Tablas!$A$80:$G$146,4,TRUE)))","v":3787},{"$f":"IF($F$16=1,0,(VLOOKUP($J$18,Tablas!$A$80:$G$146,5,TRUE)))","v":3095.7733333333335},{"$f":"IF($F$16=1,0,(VLOOKUP($J$18,Tablas!$A$80:$G$146,6,TRUE)))","v":2684.4533333333334},{"$f":"IF($F$16=1,0,(VLOOKUP($J$18,Tablas!$A$80:$G$146,7,TRUE)))","v":2081.8000000000002}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$16=1,\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$147:$G$149,3,TRUE)),\n(IF($F$18>4,(IF($F$20=0, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(IF($F$20=1, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(IF($F$20=2, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)))))))),\n(IF($F$18=4,(IF(4-$F$20=0,(VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(4-$F$20=1,(VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)))))))),\n(IF($F$18=3,(IF(3-$F$20=0,(VLOOKUP(1,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$147:$G$149,3,TRUE)),0)))),0)))))))))))))),\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$147:$G$149,3,TRUE)),\n(IF($F$18=4,(IF(4-$F$20=0, 0,\n(IF(4-$F$20=1, (VLOOKUP(1,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(4-$F$20=3, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(4-$F$20=4, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n0)))))))))),\n(IF($F$18=5,(IF(5-$F$20=0, (VLOOKUP(1,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(5-$F$20=1, (VLOOKUP(1,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(5-$F$20=2, (VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(5-$F$20=3, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(5-$F$20=4, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)))))))))))),\n(IF($F$18=6,(IF(6-$F$20=0, (VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(6-$F$20=1, (VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(6-$F$20=2, (VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(6-$F$20=3, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(6-$F$20=4, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)))))))))))),\n(IF($F$18>6,(IF(7-$F$20=0, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(7-$F$20=1, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(7-$F$20=2, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(7-$F$20=3, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(7-$F$20=4, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)))))))))))),\n\n(IF($F$18=3,(IF(3-$F$20=0,0,\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$147:$G$149,3,TRUE)),0)))),0)))))))))))))))))))","v":295.21333333333337},{"$f":"IF($F$16=1,\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$147:$G$149,4,TRUE)),\n(IF($F$18>4,(IF($F$20=0, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(IF($F$20=1, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(IF($F$20=2, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)))))))),\n(IF($F$18=4,(IF(4-$F$20=0,(VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(4-$F$20=1,(VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)))))))),\n(IF($F$18=3,(IF(3-$F$20=0,(VLOOKUP(1,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$147:$G$149,4,TRUE)),0)))),0)))))))))))))),\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$147:$G$149,4,TRUE)),\n(IF($F$18=4,(IF(4-$F$20=0, 0,\n(IF(4-$F$20=1, (VLOOKUP(1,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(4-$F$20=3, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(4-$F$20=4, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n0)))))))))),\n(IF($F$18=5,(IF(5-$F$20=0, (VLOOKUP(1,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(5-$F$20=1, (VLOOKUP(1,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(5-$F$20=2, (VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(5-$F$20=3, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(5-$F$20=4, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)))))))))))),\n(IF($F$18=6,(IF(6-$F$20=0, (VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(6-$F$20=1, (VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(6-$F$20=2, (VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(6-$F$20=3, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(6-$F$20=4, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)))))))))))),\n(IF($F$18>6,(IF(7-$F$20=0, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(7-$F$20=1, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(7-$F$20=2, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(7-$F$20=3, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(7-$F$20=4, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)))))))))))),\n\n(IF($F$18=3,(IF(3-$F$20=0,0,\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$147:$G$149,4,TRUE)),0)))),0)))))))))))))))))))","v":258.81333333333333},{"$f":"IF($F$16=1,\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$147:$G$149,5,TRUE)),\n(IF($F$18>4,(IF($F$20=0, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(IF($F$20=1, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(IF($F$20=2, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)))))))),\n(IF($F$18=4,(IF(4-$F$20=0,(VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(4-$F$20=1,(VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)))))))),\n(IF($F$18=3,(IF(3-$F$20=0,(VLOOKUP(1,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$147:$G$149,5,TRUE)),0)))),0)))))))))))))),\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$147:$G$149,5,TRUE)),\n(IF($F$18=4,(IF(4-$F$20=0, 0,\n(IF(4-$F$20=1, (VLOOKUP(1,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(4-$F$20=3, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(4-$F$20=4, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n0)))))))))),\n(IF($F$18=5,(IF(5-$F$20=0, (VLOOKUP(1,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(5-$F$20=1, (VLOOKUP(1,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(5-$F$20=2, (VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(5-$F$20=3, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(5-$F$20=4, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)))))))))))),\n(IF($F$18=6,(IF(6-$F$20=0, (VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(6-$F$20=1, (VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(6-$F$20=2, (VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(6-$F$20=3, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(6-$F$20=4, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)))))))))))),\n(IF($F$18>6,(IF(7-$F$20=0, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(7-$F$20=1, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(7-$F$20=2, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(7-$F$20=3, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(7-$F$20=4, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)))))))))))),\n\n(IF($F$18=3,(IF(3-$F$20=0,0,\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$147:$G$149,5,TRUE)),0)))),0)))))))))))))))))))","v":219.24},{"$f":"IF($F$16=1,\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$147:$G$149,6,TRUE)),\n(IF($F$18>4,(IF($F$20=0, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(IF($F$20=1, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(IF($F$20=2, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)))))))),\n(IF($F$18=4,(IF(4-$F$20=0,(VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(4-$F$20=1,(VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)))))))),\n(IF($F$18=3,(IF(3-$F$20=0,(VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),0)))),0)))))))))))))),\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$147:$G$149,6,TRUE)),\n(IF($F$18=4,(IF(4-$F$20=0, 0,\n(IF(4-$F$20=1, (VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(4-$F$20=3, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(4-$F$20=4, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n0)))))))))),\n(IF($F$18=5,(IF(5-$F$20=0, (VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(5-$F$20=1, (VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(5-$F$20=2, (VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(5-$F$20=3, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(5-$F$20=4, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)))))))))))),\n(IF($F$18=6,(IF(6-$F$20=0, (VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(6-$F$20=1, (VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(6-$F$20=2, (VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(6-$F$20=3, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(6-$F$20=4, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)))))))))))),\n(IF($F$18>6,(IF(7-$F$20=0, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(7-$F$20=1, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(7-$F$20=2, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(7-$F$20=3, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(7-$F$20=4, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)))))))))))),\n\n(IF($F$18=3,(IF(3-$F$20=0,0,\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),0)))),0)))))))))))))))))))","v":190.21333333333334},{"$f":"IF($F$16=1,\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$147:$G$149,7,TRUE)),\n(IF($F$18>4,(IF($F$20=0, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n(IF($F$20=1, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n(IF($F$20=2, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)))))))),\n(IF($F$18=4,(IF(4-$F$20=0,(VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(4-$F$20=1,(VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)))))))),\n(IF($F$18=3,(IF(3-$F$20=0,(VLOOKUP(1,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$147:$G$149,7,TRUE)),0)))),0)))))))))))))),\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$147:$G$149,7,TRUE)),\n(IF($F$18=4,(IF(4-$F$20=0, 0,\n(IF(4-$F$20=1, (VLOOKUP(1,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(4-$F$20=3, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(4-$F$20=4, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n0)))))))))),\n(IF($F$18=5,(IF(5-$F$20=0, (VLOOKUP(1,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(5-$F$20=1, (VLOOKUP(1,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(5-$F$20=2, (VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(5-$F$20=3, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(5-$F$20=4, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)))))))))))),\n(IF($F$18=6,(IF(6-$F$20=0, (VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(6-$F$20=1, (VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(6-$F$20=2, (VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(6-$F$20=3, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(6-$F$20=4, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)))))))))))),\n(IF($F$18>6,(IF(7-$F$20=0, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),a\n                                                                                                                                                                                                                                                                (IF(7-$F$20=1, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(7-$F$20=2, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(7-$F$20=3, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(7-$F$20=4, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)))))))))))),\n\n(IF($F$18=3,(IF(3-$F$20=0,0,\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$147:$G$149,7,TRUE)),0)))),0)))))))))))))))))))","v":147.56}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G64:G66)","v":7211.4933333333338},{"$f":"SUM(H64:H66)","v":6320.9066666666668},{"$f":"SUM(I64:I66)","v":5168.4266666666663},{"$f":"SUM(J64:J66)","v":4481.7733333333335},{"$f":"SUM(K64:K66)","v":3475.8266666666668}]
[null,null,null,null,"Descuento por variante con coaseguro fuera del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$H$22,G67*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$22,H67*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$22,I67*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$22,J67*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$22,K67*-25%,0)","v":0}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G67+G69)*0%","v":0},{"$f":"(H67+H69)*0%","v":0},0,0,0]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G67:G70)","v":7286.4933333333338},{"$f":"SUM(H67:H70)","v":6395.9066666666668},{"$f":"SUM(I67:I70)","v":5243.4266666666663},{"$f":"SUM(J67:J70)","v":4556.7733333333335},{"$f":"SUM(K67:K70)","v":3550.8266666666668}]
[null,null,null,null,"Costo de tarifa mensual 2 a 12",null,{"$f":"SUM(G67:G68)","v":7211.4933333333338},{"$f":"SUM(H67:H68)","v":6320.9066666666668},5168.4266666666663,4481.7733333333335,3475.8266666666668]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G71+(G72*11)","v":86612.92},{"$f":"H71+(H72*11)","v":75925.87999999999},{"$f":"I71+(I72*11)","v":62096.119999999995},{"$f":"J71+(J72*11)","v":53856.28},{"$f":"K71+(K72*11)","v":41784.920000000006}]
[null,null,null,null,"Ahorros en tarifas de prima para niños",null,{"$f":"IF($F$16=1,IF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$147:$G$149,3,TRUE)),(VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE))))),\nIF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$147:$G$149,3,TRUE)),IF($F$20=2,(VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)), (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)))))))","v":502.04},{"$f":"IF($F$16=1,IF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$147:$G$149,4,TRUE)),(VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE))))),\nIF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$147:$G$149,4,TRUE)),IF($F$20=2,(VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)), (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)))))))","v":440.06666666666666},{"$f":"IF($F$16=1,IF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$147:$G$149,5,TRUE)),(VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE))))),\nIF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$147:$G$149,5,TRUE)),IF($F$20=2,(VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)), (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)))))))","v":372.68},{"$f":"IF($F$16=1,IF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),(VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE))))),\nIF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),IF($F$20=2,(VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)), (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)))))))","v":323.12},{"$f":"IF($F$16=1,IF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$147:$G$149,7,TRUE)),(VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE))))),\nIF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$147:$G$149,7,TRUE)),IF($F$20=2,(VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE)), (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)))))))","v":250.69333333333336}]
[]
[null,null,null,null,"Tarifas en US $ -   Efectivas a partir del 1ro de enero de  2022"]
[null,null,null,null,"Este presupuesto solamente tiene carácter informativo y en ningún momento expresa compromiso legal para suministrarle cobertura de seguro. La emisión de una póliza de seguro Bupa está sujeta a todas las evaluaciones de riesgo por parte de Bupa y a la recepción de todos los pagos de prima requeridos."]

{"sheet":"Global Premier","index":3,"n_rows":74,"n_cols":10,"rows_kept":74,"cut":false,"hidden":false,"merged":[[36,4,36,9],[43,1,44,1],[43,0,44,0],[14,0,14,1],[52,4,52,5],[31,4,31,5],[14,5,14,9],[26,4,26,9],[14,3,14,4],[16,3,16,4],[18,3,18,4],[60,4,60,9],[46,4,46,5],[41,4,41,5],[53,4,53,5],[48,4,48,9],[54,4,54,5],[73,4,74,9],[72,4,72,9],[71,4,71,9],[66,4,66,5],[64,4,64,5],[65,4,65,5]]}
[]
[]
[null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["GLOBAL PREMIER HEALTH PLAN",null,null,"Nombre del Asegurado Titular",null,{"$f":"+'INGRESO DE DATOS'!$D$15","v":"NOMBRE COMPLETO"}]
[]
[null,null,null,"Número de adultos en la póliza",null,{"$f":"+'INGRESO DE DATOS'!$D$17","v":2},null,"Edad del Asegurado Titular",{"$f":"+'INGRESO DE DATOS'!$D$19","v":65}]
[]
[null,null,null,"Número de niños en la póliza",null,{"$f":"+'INGRESO DE DATOS'!$J$17","v":3},null,"Edad del/la conyuge",{"$f":"+'INGRESO DE DATOS'!$J$19","v":71}]
[null,null,null,null,null,null,null," "," "]
[null,null,null,null,null,null,null,"Fecha de la cotización:",{"$f":"NOW()","v":"2021-11-08T13:01:54.110"}]
[null,null,null,null,null,null," ",false,null," "]
[null,null,null,null,"Deducibles",null,"PLAN 1","PLAN 2","PLAN 3","PLAN 4"]
[null,null,null,null,"En el país de residencia",null,250,2000,5000,10000]
[null,null,null,null,"Fuera del país de residencia",null,5000,2000,5000,10000]
[]
[null,null,null,null,"Tarifas anuales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$17,Tablas!$A$155:$G$221,3,TRUE)","v":18177},{"$f":"VLOOKUP($I$17,Tablas!$A$155:$G$221,4,TRUE)","v":16494},{"$f":"VLOOKUP($I$17,Tablas!$A$155:$G$221,5,TRUE)","v":11843},{"$f":"VLOOKUP($I$17,Tablas!$A$155:$G$221,6,TRUE)","v":8810}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$17=1,0,(VLOOKUP($I$19,Tablas!$A$155:$G$221,3,TRUE)))","v":30256},{"$f":"IF($F$17=1,0,(VLOOKUP($I$19,Tablas!$A$155:$G$221,4,TRUE)))","v":27460},{"$f":"IF($F$17=1,0,(VLOOKUP($I$19,Tablas!$A$155:$G$221,5,TRUE)))","v":19830},{"$f":"IF($F$17=1,0,(VLOOKUP($I$19,Tablas!$A$155:$G$221,6,TRUE)))","v":14751}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$222:$G$224,3,TRUE)))","v":4962},{"$f":"IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$222:$G$224,4,TRUE)))","v":4504},{"$f":"IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$222:$G$224,5,TRUE)))","v":3458},{"$f":"IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$222:$G$224,6,TRUE)))","v":2573}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G28:G30)","v":53395},{"$f":"SUM(H28:H30)","v":48458},35131,{"$f":"SUM(J28:J30)","v":26134}]
[null,null,null,null,"Descuento por variante con coaseguro fuera del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$H$22,G31*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$22,H31*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$22,I31*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$22,J31*-25%,0)","v":0}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G31+G33)*0%","v":0},{"$f":"(H31+H33)*0%","v":0},0,0]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"SUM(G31:G34)","v":53470},{"$f":"SUM(H31:H34)","v":48533},{"$f":"SUM(I31:I34)","v":35206},{"$f":"SUM(J31:J34)","v":26209}]
[]
[null,null,null,null,"Tarifas semi anuales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$17,Tablas!$A$530:$G$596,3,TRUE)","v":9633.8100000000013},{"$f":"VLOOKUP($I$17,Tablas!$A$530:$G$596,4,TRUE)","v":8741.82},{"$f":"VLOOKUP($I$17,Tablas!$A$530:$G$596,5,TRUE)","v":6276.79},{"$f":"VLOOKUP($I$17,Tablas!$A$530:$G$596,6,TRUE)","v":4669.3}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$17=1,0,(VLOOKUP($I$19,Tablas!$A$530:$G$596,3,TRUE)))","v":16035.68},{"$f":"IF($F$17=1,0,(VLOOKUP($I$19,Tablas!$A$530:$G$596,4,TRUE)))","v":14553.800000000001},{"$f":"IF($F$17=1,0,(VLOOKUP($I$19,Tablas!$A$530:$G$596,5,TRUE)))","v":10509.9},{"$f":"IF($F$17=1,0,(VLOOKUP($I$19,Tablas!$A$530:$G$596,6,TRUE)))","v":7818.0300000000007}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$597:$G$599,3,TRUE)))","v":2629.86},{"$f":"IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$597:$G$599,4,TRUE)))","v":2387.1200000000003},{"$f":"IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$597:$G$599,5,TRUE)))","v":1832.74},{"$f":"IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$597:$G$599,6,TRUE)))","v":1363.69}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G38:G40)","v":28299.350000000002},{"$f":"SUM(H38:H40)","v":25682.74},{"$f":"SUM(I38:I40)","v":18619.43},{"$f":"SUM(J38:J40)","v":13851.020000000002}]
[null,null,null,null,"Descuento por variante con coaseguro fuera del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$H$22,G41*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$22,H41*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$22,I41*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$22,J41*-25%,0)","v":0}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G41+G43)*0%","v":0},{"$f":"(H41+H43)*0%","v":0},0,0]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G41:G44)","v":28374.350000000002},{"$f":"SUM(H41:H44)","v":25757.74},{"$f":"SUM(I41:I44)","v":18694.43},{"$f":"SUM(J41:J44)","v":13926.020000000002}]
[null,null,null,null,"Costo de segunda cuota",null,{"$f":"SUM(G41:G42)","v":28299.350000000002},{"$f":"SUM(H41:H42)","v":25682.74},18619.43,13851.020000000002]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G45+G46","v":56673.700000000004},{"$f":"H45+H46","v":51440.480000000003},37313.86,{"$f":"J45+J46","v":27777.040000000005}]
[]
[null,null,null,null,"Tarifas trimestrales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$17,Tablas!$A$755:$G$821,3,TRUE)","v":4998.6750000000002},{"$f":"VLOOKUP($I$17,Tablas!$A$755:$G$821,4,TRUE)","v":4535.8500000000004},{"$f":"VLOOKUP($I$17,Tablas!$A$755:$G$821,5,TRUE)","v":3256.8250000000003},{"$f":"VLOOKUP($I$17,Tablas!$A$755:$G$821,6,TRUE)","v":2422.75}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$17=1,0,(VLOOKUP($I$19,Tablas!$A$755:$G$821,3,TRUE)))","v":8320.4000000000015},{"$f":"IF($F$17=1,0,(VLOOKUP($I$19,Tablas!$A$755:$G$821,4,TRUE)))","v":7551.5000000000009},{"$f":"IF($F$17=1,0,(VLOOKUP($I$19,Tablas!$A$755:$G$821,5,TRUE)))","v":5453.25},{"$f":"IF($F$17=1,0,(VLOOKUP($I$19,Tablas!$A$755:$G$821,6,TRUE)))","v":4056.5250000000005}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$822:$G$824,3,TRUE)))","v":1364.5500000000002},{"$f":"IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$822:$G$824,4,TRUE)))","v":1238.6000000000001},{"$f":"IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$822:$G$824,5,TRUE)))","v":950.95},{"$f":"IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$822:$G$824,6,TRUE)))","v":707.57500000000005}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G50:G52)","v":14683.625},{"$f":"SUM(H50:H52)","v":13325.950000000003},{"$f":"SUM(I50:I52)","v":9661.0250000000015},{"$f":"SUM(J50:J52)","v":7186.85}]
[null,null,null,null,"Descuento por variante con coaseguro fuera del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$H$22,G53*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$22,H53*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$22,I53*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$22,J53*-25%,0)","v":0}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G53+G55)*0%","v":0},{"$f":"(H53+H55)*0%","v":0},0,0]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G53:G56)","v":14758.625},{"$f":"SUM(H53:H56)","v":13400.950000000003},9736.0250000000015,7261.85]
[null,null,null,null,"Costo de tarifa trimestral 2 a 4",null,{"$f":"SUM(G53:G54)","v":14683.625},{"$f":"SUM(H53:H54)","v":13325.950000000003},9661.0250000000015,7186.85]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G57+(G58*3)","v":58809.5},{"$f":"H57+(H58*3)","v":53378.80000000001},38719.100000000006,{"$f":"J57+(J58*3)","v":28822.400000000001}]
[]
[null,null,null,null,"Tarifas mensuales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$17,Tablas!$A$229:$G$295,3,TRUE)","v":1696.52},{"$f":"VLOOKUP($I$17,Tablas!$A$229:$G$295,4,TRUE)","v":1539.44},{"$f":"VLOOKUP($I$17,Tablas!$A$229:$G$295,5,TRUE)","v":1105.3466666666668},{"$f":"VLOOKUP($I$17,Tablas!$A$229:$G$295,6,TRUE)","v":822.26666666666665}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$17=1,0,(VLOOKUP($I$19,Tablas!$A$229:$G$295,3,TRUE)))","v":2823.8933333333334},{"$f":"IF($F$17=1,0,(VLOOKUP($I$19,Tablas!$A$229:$G$295,4,TRUE)))","v":2562.9333333333334},{"$f":"IF($F$17=1,0,(VLOOKUP($I$19,Tablas!$A$229:$G$295,5,TRUE)))","v":1850.8000000000002},{"$f":"IF($F$17=1,0,(VLOOKUP($I$19,Tablas!$A$229:$G$295,6,TRUE)))","v":1376.76}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$296:$G$298,3,TRUE)))","v":463.12},{"$f":"IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$296:$G$298,4,TRUE)))","v":420.37333333333333},{"$f":"IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$296:$G$298,5,TRUE)))","v":322.74666666666667},{"$f":"IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$296:$G$298,6,TRUE)))","v":240.14666666666668}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G62:G64)","v":4983.5333333333338},{"$f":"SUM(H62:H64)","v":4522.746666666666},{"$f":"SUM(I62:I64)","v":3278.8933333333334},{"$f":"SUM(J62:J64)","v":2439.1733333333332}]
[null,null,null,null,"Descuento por variante con coaseguro fuera del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$H$22,G65*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$22,H65*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$22,I65*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$22,J65*-25%,0)","v":0}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G65+G67)*0%","v":0},{"$f":"(H65+H67)*0%","v":0},0,0]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G65:G68)","v":5058.5333333333338},{"$f":"SUM(H65:H68)","v":4597.746666666666},{"$f":"SUM(I65:I68)","v":3353.8933333333334},{"$f":"SUM(J65:J68)","v":2514.1733333333332}]
[null,null,null,null,"Costo de tarifa mensual 2 a 12",null,{"$f":"SUM(G65:G66)","v":4983.5333333333338},{"$f":"SUM(H65:H66)","v":4522.746666666666},3278.8933333333334,2439.1733333333332]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G69+(G70*11)","v":59877.4},{"$f":"H69+(H70*11)","v":54347.959999999992},{"$f":"I69+(I70*11)","v":39421.72},{"$f":"J69+(J70*11)","v":29345.079999999998}]
[]
[null,null,null,null,"Tarifas en US $ -   Efectivas a partir del 1ro de enero de  2022"]
[null,null,null,null,"Este presupuesto solamente tiene carácter informativo y en ningún momento expresa compromiso legal para suministrarle cobertura de seguro. La emisión de una póliza de seguro Bupa está sujeta a todas las evaluaciones de riesgo por parte de Bupa y a la recepción de todos los pagos de prima requeridos."]

{"sheet":"Global Select","index":4,"n_rows":73,"n_cols":12,"rows_kept":73,"cut":false,"hidden":false,"merged":[[13,3,13,4],[15,3,15,4],[13,0,13,1],[13,5,13,9],[25,4,25,9],[42,0,43,0],[18,3,18,4],[51,4,51,5],[42,1,43,1],[47,4,47,9],[59,4,59,9],[72,4,73,9],[71,4,71,9],[70,4,70,9],[30,4,30,5],[40,4,40,5],[52,4,52,5],[63,4,63,5],[64,4,64,5],[65,4,65,5],[69,4,69,5],[53,4,53,5],[35,4,35,9]]}
[]
[]
[null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[]
[]
[]
["GLOBAL SELECT HEALTH PLAN",null,null,"Nombre del Asegurado Titular",null,{"$f":"+'INGRESO DE DATOS'!$D$15","v":"NOMBRE COMPLETO"}]
[]
[null,null,null,"Número de adultos en la póliza",null,{"$f":"+'INGRESO DE DATOS'!$D$17","v":2},null,"Edad del Asegurado Titular",{"$f":"+'INGRESO DE DATOS'!$D$19","v":65}]
[]
[null,null,null,null,null,null,null,"Edad del/la conyuge",{"$f":"+'INGRESO DE DATOS'!$J$19","v":71}]
[null,null,null,"Número de niños en la póliza",null,{"$f":"+'INGRESO DE DATOS'!$J$17","v":3},null," "," "]
[null,null,null,null,null,null,null,"Fecha de la cotización:",{"$f":"NOW()","v":"2021-11-08T13:01:54.110"}]
[null,null,null,null,null,null," ",false,null," "]
[null,null,null,null,"Deducibles",null,"PLAN 1","PLAN 2","PLAN 3","PLAN 4"]
[null,null,null,null,"En el país de residencia",null,250,2000,5000,10000]
[null,null,null,null,"Fuera del país de residencia",null,5000,2000,5000,10000]
[]
[null,null,null,null,"Tarifas anuales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$16,Tablas!$A$305:$G$371,3,TRUE)","v":13874},{"$f":"VLOOKUP($I$16,Tablas!$A$305:$G$371,4,TRUE)","v":13310},{"$f":"VLOOKUP($I$16,Tablas!$A$305:$G$371,5,TRUE)","v":9579},{"$f":"VLOOKUP($I$16,Tablas!$A$305:$G$371,6,TRUE)","v":7127}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$16=1,0,(VLOOKUP($I$18,Tablas!$A$305:$G$371,3,TRUE)))","v":23504},{"$f":"IF($F$16=1,0,(VLOOKUP($I$18,Tablas!$A$305:$G$371,4,TRUE)))","v":22553},{"$f":"IF($F$16=1,0,(VLOOKUP($I$18,Tablas!$A$305:$G$371,5,TRUE)))","v":16329},{"$f":"IF($F$16=1,0,(VLOOKUP($I$18,Tablas!$A$305:$G$371,6,TRUE)))","v":12145}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$372:$G$374,3,TRUE)))","v":3736},{"$f":"IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$372:$G$374,4,TRUE)))","v":3587},{"$f":"IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$372:$G$374,5,TRUE)))","v":2771},{"$f":"IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$372:$G$374,6,TRUE)))","v":2061}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G27:G29)","v":41114},{"$f":"SUM(H27:H29)","v":39450},{"$f":"SUM(I27:I29)","v":28679},{"$f":"SUM(J27:J29)","v":21333}]
[null,null,null,null,"Descuento por variante con coaseguro fuera del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$H$22,G30*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$22,H30*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$22,I30*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$22,J30*-25%,0)","v":0},null,"s"]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G30+G32)*0%","v":0},{"$f":"(H30+H32)*0%","v":0},{"$f":"(I30+I32)*0%","v":0},{"$f":"(J30+J32)*0%","v":0}]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"SUM(G30:G33)","v":41189},{"$f":"SUM(H30:H33)","v":39525},{"$f":"SUM(I30:I33)","v":28754},{"$f":"SUM(J30:J33)","v":21408}]
[]
[null,null,null,null,"Tarifas semi anuales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$16,Tablas!$A$605:$G$671,3,TRUE)","v":7353.22},{"$f":"VLOOKUP($I$16,Tablas!$A$605:$G$671,4,TRUE)","v":7054.3},{"$f":"VLOOKUP($I$16,Tablas!$A$605:$G$671,5,TRUE)","v":5076.87},{"$f":"VLOOKUP($I$16,Tablas!$A$605:$G$671,6,TRUE)","v":3777.3100000000004}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$16=1,0,(VLOOKUP($I$18,Tablas!$A$605:$G$671,3,TRUE)))","v":12457.12},{"$f":"IF($F$16=1,0,(VLOOKUP($I$18,Tablas!$A$605:$G$671,4,TRUE)))","v":11953.09},{"$f":"IF($F$16=1,0,(VLOOKUP($I$18,Tablas!$A$605:$G$671,5,TRUE)))","v":8654.3700000000008},{"$f":"IF($F$16=1,0,(VLOOKUP($I$18,Tablas!$A$605:$G$671,6,TRUE)))","v":6436.85}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$672:$G$674,3,TRUE)))","v":1980.0800000000002},{"$f":"IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$672:$G$674,4,TRUE)))","v":1901.1100000000001},{"$f":"IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$672:$G$674,5,TRUE)))","v":1468.63},{"$f":"IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$672:$G$674,6,TRUE)))","v":1092.3300000000002}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G37:G39)","v":21790.420000000002},{"$f":"SUM(H37:H39)","v":20908.5},{"$f":"SUM(I37:I39)","v":15199.870000000003},{"$f":"SUM(J37:J39)","v":11306.49}]
[null,null,null,null,"Low options",null,{"$f":"IF('INGRESO DE DATOS'!$H$22,G40*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$22,H40*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$22,I40*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$22,J40*-25%,0)","v":0}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G40+G42)*0%","v":0},{"$f":"(H40+H42)*0%","v":0},0,0]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G40:G43)","v":21865.420000000002},{"$f":"SUM(H40:H43)","v":20983.5},{"$f":"SUM(I40:I43)","v":15274.870000000003},{"$f":"SUM(J40:J43)","v":11381.49}]
[null,null,null,null,"Costo de segunda cuota",null,{"$f":"SUM(G40:G41)","v":21790.420000000002},{"$f":"SUM(H40:H41)","v":20908.5},15199.870000000003,11306.49]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G44+G45","v":43655.840000000004},{"$f":"H44+H45","v":41892},30474.740000000005,{"$f":"J44+J45","v":22687.98}]
[]
[null,null,null,null,"Tarifas trimestrales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$16,Tablas!$A$830:$G$896,3,TRUE)","v":3815.3500000000004},{"$f":"VLOOKUP($I$16,Tablas!$A$830:$G$896,4,TRUE)","v":3660.2500000000005},{"$f":"VLOOKUP($I$16,Tablas!$A$830:$G$896,5,TRUE)","v":2634.2250000000004},{"$f":"VLOOKUP($I$16,Tablas!$A$830:$G$896,6,TRUE)","v":1959.9250000000002}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$16=1,0,(VLOOKUP($I$18,Tablas!$A$830:$G$896,3,TRUE)))","v":6463.6},{"$f":"IF($F$16=1,0,(VLOOKUP($I$18,Tablas!$A$830:$G$896,4,TRUE)))","v":6202.0750000000007},{"$f":"IF($F$16=1,0,(VLOOKUP($I$18,Tablas!$A$830:$G$896,5,TRUE)))","v":4490.4750000000004},{"$f":"IF($F$16=1,0,(VLOOKUP($I$18,Tablas!$A$830:$G$896,6,TRUE)))","v":3339.8750000000005}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$897:$G$899,3,TRUE)))","v":1027.4000000000001},{"$f":"IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$897:$G$899,4,TRUE)))","v":986.42500000000007},{"$f":"IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$897:$G$899,5,TRUE)))","v":762.02500000000009},{"$f":"IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$897:$G$899,6,TRUE)))","v":566.77500000000009}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G49:G51)","v":11306.35},{"$f":"SUM(H49:H51)","v":10848.75},{"$f":"SUM(I49:I51)","v":7886.7250000000004},{"$f":"SUM(J49:J51)","v":5866.5750000000007}]
[null,null,null,null,"Descuento por variante con coaseguro fuera del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$H$22,G52*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$22,H52*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$22,I52*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$22,J52*-25%,0)","v":0}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G52+G54)*0%","v":0},{"$f":"(H52+H54)*0%","v":0},0,0]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G52:G55)","v":11381.35},{"$f":"SUM(H52:H55)","v":10923.75},7961.7250000000004,5941.5750000000007]
[null,null,null,null,"Costo de tarifa trimestral 2 a 4",null,{"$f":"SUM(G52:G53)","v":11306.35},{"$f":"SUM(H52:H53)","v":10848.75},7886.7250000000004,5866.5750000000007]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G56+(G57*3)","v":45300.4},{"$f":"H56+(H57*3)","v":43470},31621.9,{"$f":"J56+(J57*3)","v":23541.300000000003}]
[]
[null,null,null,null,"Tarifas mensuales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$16,Tablas!$A$379:$G$445,3,TRUE)","v":1294.9066666666668},{"$f":"VLOOKUP($I$16,Tablas!$A$379:$G$445,4,TRUE)","v":1242.2666666666667},{"$f":"VLOOKUP($I$16,Tablas!$A$379:$G$445,5,TRUE)","v":894.04000000000008},{"$f":"VLOOKUP($I$16,Tablas!$A$379:$G$445,6,TRUE)","v":665.18666666666672}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$16=1,0,(VLOOKUP($I$18,Tablas!$A$379:$G$445,3,TRUE)))","v":2193.7066666666669},{"$f":"IF($F$16=1,0,(VLOOKUP($I$18,Tablas!$A$379:$G$445,4,TRUE)))","v":2104.9466666666667},{"$f":"IF($F$16=1,0,(VLOOKUP($I$18,Tablas!$A$379:$G$445,5,TRUE)))","v":1524.04},{"$f":"IF($F$16=1,0,(VLOOKUP($I$18,Tablas!$A$379:$G$445,6,TRUE)))","v":1133.5333333333333}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$446:$G$448,3,TRUE)))","v":348.69333333333333},{"$f":"IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$446:$G$448,4,TRUE)))","v":334.78666666666669},{"$f":"IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$446:$G$448,5,TRUE)))","v":258.62666666666667},{"$f":"IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$446:$G$448,6,TRUE)))","v":192.36}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G61:G63)","v":3837.3066666666668},{"$f":"SUM(H61:H63)","v":3682},{"$f":"SUM(I61:I63)","v":2676.7066666666665},{"$f":"SUM(J61:J63)","v":1991.08}]
[null,null,null,null,"Descuento por variante con coaseguro fuera del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$H$22,G64*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$22,H64*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$22,I64*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$22,J64*-25%,0)","v":0}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G64+G66)*0%","v":0},{"$f":"(H64+H66)*0%","v":0},0,0]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G64:G67)","v":3912.3066666666668},{"$f":"SUM(H64:H67)","v":3757},{"$f":"SUM(I64:I67)","v":2751.7066666666665},{"$f":"SUM(J64:J67)","v":2066.08}]
[null,null,null,null,"Costo de tarifa mensual 2 a 12",null,{"$f":"SUM(G64:G65)","v":3837.3066666666668},{"$f":"SUM(H64:H65)","v":3682},2676.7066666666665,1991.08]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G68+(G69*11)","v":46122.68},{"$f":"H68+(H69*11)","v":44259},{"$f":"I68+(I69*11)","v":32195.479999999996},{"$f":"J68+(J69*11)","v":23967.96}]
[]
[null,null,null,null,"Tarifas en US $ -   Efectivas a partir del 1ro de enero de  2022"]
[null,null,null,null,"Este presupuesto solamente tiene carácter informativo y en ningún momento expresa compromiso legal para suministrarle cobertura de seguro. La emisión de una póliza de seguro Bupa está sujeta a todas las evaluaciones de riesgo por parte de Bupa y a la recepción de todos los pagos de prima requeridos."]

{"sheet":"Global Major Medical","index":5,"n_rows":68,"n_cols":10,"rows_kept":68,"cut":false,"hidden":false,"merged":[[65,4,65,7],[59,4,59,5],[60,4,60,5],[67,4,69,8],[66,4,66,8],[12,3,12,4],[12,5,12,8],[14,3,14,4],[12,0,12,1],[39,0,40,0],[39,1,40,1],[24,4,24,8],[33,4,33,8],[44,4,44,8],[55,4,55,8],[16,3,16,4],[48,4,48,5],[49,4,49,5]]}
[]
[]
[null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[]
[]
["GLOBAL MAJOR MEDICAL HEALTH PLAN",null,null,"Nombre del Asegurado Titular",null,{"$f":"+'INGRESO DE DATOS'!$D$15","v":"NOMBRE COMPLETO"}]
[]
[null,null,null,"Número de adultos en la póliza",null,{"$f":"+'INGRESO DE DATOS'!$D$17","v":2},null,"Edad del Asegurado Titular",{"$f":"+'INGRESO DE DATOS'!$D$19","v":65}]
[]
[null,null,null,"Número de niños en la póliza",null,{"$f":"+'INGRESO DE DATOS'!$J$17","v":3},null,"Edad del/la conyuge",{"$f":"+'INGRESO DE DATOS'!$J$19","v":71}]
[null,null,null,null,null,null,null," "," "]
[null,null,null,null,null,null,null,"Fecha de la cotización:",{"$f":"NOW()","v":"2021-11-08T13:01:54.110"}]
[null,null,null,null,null,null," ",false,null," "]
[null,null,null,null,"Deducibles",null,"PLAN 1","PLAN 2","PLAN 3"]
[null,null,null,null,"En el país de residencia",null,7500,10000,20000]
[null,null,null,null,"Fuera del país de residencia",null,10000,20000,20000]
[]
[null,null,null,null,"Tarifas anuales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$15,Tablas!$A$1129:$G$1195,3,TRUE)","v":8611},{"$f":"VLOOKUP($I$15,Tablas!$A$1129:$G$1195,4,TRUE)","v":7582},{"$f":"VLOOKUP($I$15,Tablas!$A$1129:$G$1195,5,TRUE)","v":5962}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$15=1,0,(VLOOKUP($I$17,Tablas!$A$1129:$G$1195,3,TRUE)))","v":14367},{"$f":"IF($F$15=1,0,(VLOOKUP($I$17,Tablas!$A$1129:$G$1195,4,TRUE)))","v":12585},{"$f":"IF($F$15=1,0,(VLOOKUP($I$17,Tablas!$A$1129:$G$1195,5,TRUE)))","v":10151}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$17=0,0,(VLOOKUP($F$17,Tablas!$A$1196:$G$1198,3,TRUE)))","v":2444},{"$f":"IF($F$17=0,0,(VLOOKUP($F$17,Tablas!$A$1196:$G$1198,4,TRUE)))","v":2057},{"$f":"IF($F$17=0,0,(VLOOKUP($F$17,Tablas!$A$1196:$G$1198,5,TRUE)))","v":1614}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G26:G28)","v":25422},{"$f":"SUM(H26:H28)","v":22224},17727]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G29+G30)*0%","v":0},{"$f":"(H29+H30)*0%","v":0},{"$f":"(I29+I30)*0%","v":0}]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"SUM(G29:G31)","v":25497},{"$f":"SUM(H29:H31)","v":22299},{"$f":"SUM(I29:I31)","v":17802}]
[]
[null,null,null,null,"Tarifas semi anuales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$15,Tablas!$A$1353:$G$1419,3,TRUE)","v":4563.83},{"$f":"VLOOKUP($I$15,Tablas!$A$1353:$G$1419,4,TRUE)","v":4018.46},{"$f":"VLOOKUP($I$15,Tablas!$A$1353:$G$1419,5,TRUE)","v":3159.86}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$15=1,0,(VLOOKUP($I$17,Tablas!$A$1353:$G$1419,3,TRUE)))","v":7614.51},{"$f":"IF($F$15=1,0,(VLOOKUP($I$17,Tablas!$A$1353:$G$1419,4,TRUE)))","v":6670.05},{"$f":"IF($F$15=1,0,(VLOOKUP($I$17,Tablas!$A$1353:$G$1419,5,TRUE)))","v":5380.0300000000007}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$17=0,0,(VLOOKUP($F$17,Tablas!$A$1420:$G$1422,3,TRUE)))","v":1295.3200000000002},{"$f":"IF($F$17=0,0,(VLOOKUP($F$17,Tablas!$A$1420:$G$1422,4,TRUE)))","v":1090.21},{"$f":"IF($F$17=0,0,(VLOOKUP($F$17,Tablas!$A$1420:$G$1422,5,TRUE)))","v":855.42000000000007}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G35:G37)","v":13473.66},{"$f":"SUM(H35:H37)","v":11778.720000000001},{"$f":"SUM(I35:I37)","v":9395.3100000000013}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,76]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G38+G39)*0%","v":0},{"$f":"(H38+H39)*0%","v":0},{"$f":"(I38+I39)*0%","v":0}]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G38:G40)","v":13548.66},{"$f":"SUM(H38:H40)","v":11853.720000000001},{"$f":"SUM(I38:I40)","v":9471.3100000000013}]
[null,null,null,null,"Costo de segunda cuota",null,{"$f":"G38+G40","v":13473.66},{"$f":"H38+H40","v":11778.720000000001},{"$f":"I38+I40","v":9395.3100000000013}]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G41+G42","v":27022.32},{"$f":"H41+H42","v":23632.440000000002},18866.620000000003]
[]
[null,null,null,null,"Tarifas trimestrales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$15,Tablas!$A$1278:$G$1344,3,TRUE)","v":2368.0250000000001},{"$f":"VLOOKUP($I$15,Tablas!$A$1278:$G$1344,4,TRUE)","v":2085.0500000000002},{"$f":"VLOOKUP($I$15,Tablas!$A$1278:$G$1344,5,TRUE)","v":1639.5500000000002}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$15=1,0,(VLOOKUP($I$17,Tablas!$A$1278:$G$1344,3,TRUE)))","v":3950.9250000000002},{"$f":"IF($F$15=1,0,(VLOOKUP($I$17,Tablas!$A$1278:$G$1344,4,TRUE)))","v":3460.8750000000005},{"$f":"IF($F$15=1,0,(VLOOKUP($I$17,Tablas!$A$1278:$G$1344,5,TRUE)))","v":2791.5250000000001}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$17=0,0,(VLOOKUP($F$17,Tablas!$A$1345:$G$1347,3,TRUE)))","v":672.1},{"$f":"IF($F$17=0,0,(VLOOKUP($F$17,Tablas!$A$1345:$G$1347,4,TRUE)))","v":565.67500000000007},{"$f":"IF($F$17=0,0,(VLOOKUP($F$17,Tablas!$A$1345:$G$1347,5,TRUE)))","v":443.85}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G46:G48)","v":6991.0500000000011},{"$f":"SUM(H46:H48)","v":6111.6000000000013},{"$f":"SUM(I46:I48)","v":4874.9250000000011}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,76]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G49+G50)*0%","v":0},{"$f":"(H49+H50)*0%","v":0},{"$f":"(I49+I50)*0%","v":0}]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G49:G51)","v":7066.0500000000011},{"$f":"SUM(H49:H51)","v":6186.6000000000013},{"$f":"SUM(I49:I51)","v":4950.9250000000011}]
[null,null,null,null,"Costo de tarifa trimestral 2 a 4",null,{"$f":"G49+G51","v":6991.0500000000011},{"$f":"H49+H51","v":6111.6000000000013},{"$f":"I49+I51","v":4874.9250000000011}]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G52+(G53*3)","v":28039.200000000004},{"$f":"H52+(H53*3)","v":24521.400000000005},19575.700000000004]
[]
[null,null,null,null,"Tarifas mensual"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$15,Tablas!$A$1203:$G$1269,3,TRUE)","v":803.69333333333338},{"$f":"VLOOKUP($I$15,Tablas!$A$1203:$G$1269,4,TRUE)","v":707.65333333333342},{"$f":"VLOOKUP($I$15,Tablas!$A$1203:$G$1269,5,TRUE)","v":556.45333333333338}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$15=1,0,(VLOOKUP($I$17,Tablas!$A$1203:$G$1269,3,TRUE)))","v":1340.92},{"$f":"IF($F$15=1,0,(VLOOKUP($I$17,Tablas!$A$1203:$G$1269,4,TRUE)))","v":1174.6000000000001},{"$f":"IF($F$15=1,0,(VLOOKUP($I$17,Tablas!$A$1203:$G$1269,5,TRUE)))","v":947.42666666666673}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$17=0,0,(VLOOKUP($F$17,Tablas!$A$1270:$G$1272,3,TRUE)))","v":228.10666666666668},{"$f":"IF($F$17=0,0,(VLOOKUP($F$17,Tablas!$A$1270:$G$1272,4,TRUE)))","v":191.98666666666668},{"$f":"IF($F$17=0,0,(VLOOKUP($F$17,Tablas!$A$1270:$G$1272,5,TRUE)))","v":150.64000000000001}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G57:G59)","v":2372.7200000000003},{"$f":"SUM(H57:H59)","v":2074.2400000000002},{"$f":"SUM(I57:I59)","v":1654.5200000000002}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,76]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G60+G61)*0%","v":0},{"$f":"(H60+H61)*0%","v":0},{"$f":"(I60+I61)*0%","v":0}]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G60:G62)","v":2447.7200000000003},{"$f":"SUM(H60:H62)","v":2149.2400000000002},{"$f":"SUM(I60:I62)","v":1730.5200000000002}]
[null,null,null,null,"Costo de tarifa mensual 2 a 12",null,{"$f":"G60+G62","v":2372.7200000000003},{"$f":"H60+H62","v":2074.2400000000002},{"$f":"I60+I62","v":1654.5200000000002}]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G63+(G64*11)","v":28547.640000000003},{"$f":"H63+(H64*11)","v":24965.880000000005},{"$f":"I63+(I64*11)","v":19930.240000000002}]
[]
[null,null,null,null,"Tarifas en US $ -   Efectivas a partir del 1ro de enero de  2022"]
[null,null,null,null,"Este presupuesto solamente tiene carácter informativo y en ningún momento expresa compromiso legal para suministrarle cobertura de seguro. La emisión de una póliza de seguro Bupa está sujeta a todas las evaluaciones de riesgo por parte de Bupa y a la recepción de todos los pagos de prima requeridos."]

{"sheet":"Resumen tarifas","index":6,"n_rows":127,"n_cols":8,"rows_kept":127,"cut":false,"hidden":false,"merged":[[126,0,128,7],[106,0,106,1],[109,0,109,1],[112,0,112,1],[122,0,122,1],[111,2,111,3],[115,0,115,1],[111,0,111,1],[110,0,110,1],[99,0,99,1],[96,0,96,1],[98,0,98,1],[124,0,124,7],[125,0,125,7],[48,2,48,3],[114,2,114,3],[114,0,114,1],[93,0,93,1],[62,0,62,1],[83,0,83,1],[77,0,77,1],[78,0,78,1],[79,0,79,1],[80,0,80,1],[63,0,63,1],[65,0,65,1],[66,0,66,1],[74,0,74,1],[95,0,95,1],[105,0,105,2],[94,0,94,1],[60,3,60,7],[62,3,62,7],[65,3,65,7],[77,4,77,7],[79,4,79,7],[82,4,82,7],[93,4,93,7],[68,0,68,2],[82,0,82,1],[90,0,90,1],[61,0,61,1],[26,0,26,6],[56,0,56,1],[28,2,28,6],[31,4,31,5],[34,4,34,5],[39,0,39,1],[40,0,40,1],[43,0,43,1],[44,0,44,1],[45,0,45,1],[46,0,46,1],[48,0,48,1],[51,0,51,1],[43,2,43,3],[49,0,49,1],[45,2,45,3],[28,0,28,1],[31,0,31,1],[34,0,34,1],[57,0,57,1],[60,0,60,1],[52,2,52,3],[69,3,69,7],[85,4,85,7],[101,4,101,7],[117,2,117,3],[98,4,98,7],[95,4,95,7],[109,2,109,3]]}
[]
[null,null,null,null," "," "]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null," "," "," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Cotizador de Seguro Médico - Bupa Global Health Plans"]
[]
["Nombre del Asegurado Titular",null,{"$f":"+'INGRESO DE DATOS'!$D$15","v":"NOMBRE COMPLETO"}]
[]
[]
["Número de adultos en la póliza",null,{"$f":"+'INGRESO DE DATOS'!$D$17","v":2},null,"Edad del Asegurado Titular",null,{"$f":"+'INGRESO DE DATOS'!$D$19","v":65}]
[]
[]
["Número de niños en la póliza",null,{"$f":"+'INGRESO DE DATOS'!$J$17","v":3},null,"Edad del/la cónyuge ",null,{"$f":"+'INGRESO DE DATOS'!$J$19","v":71}]
[]
[]
[null,null,null,"FECHA DE LA COTIZACIÓN:",{"$f":"NOW()","v":"2021-11-08T13:01:54.110"}]
[]
["Global Ultimate Health Plan"]
["Deducibles",null,"PLAN 1","PLAN 2"]
["En el país de residencia",null,0,1000]
["Fuera del país de residencia",null,0,1000]
[null,null,"Tarifas anuales"]
[null,null,{"$f":"'Global Ultimate'!G32","v":179397},{"$f":"'Global Ultimate'!H32","v":115767}]
[null,null,"Tarifas semi anuales"]
[null,null,{"$f":"'Global Ultimate'!G42","v":95115.66},{"$f":"'Global Ultimate'!H42","v":61391.76}]
[null,null,{"$f":"'Global Ultimate'!G43","v":95040.66},{"$f":"'Global Ultimate'!H43","v":61316.76}]
[null,null,"Tarifas trimestrales"]
[null,null,{"$f":"'Global Ultimate'!G54","v":49388.55},{"$f":"'Global Ultimate'!H54","v":31890.300000000003}]
[null,null,{"$f":"'Global Ultimate'!G55","v":49313.55},{"$f":"'Global Ultimate'!H55","v":31815.300000000003}]
["Ahorros en tarifas de prima para niños (pago annual)*",null,{"$f":"'Global Ultimate'!G33","v":12496},{"$f":"'Global Ultimate'!H33","v":8063}]
[null,null,"Tarifas mensuales"]
[null,null,{"$f":"'Global Ultimate'!G66","v":16811.72},{"$f":"'Global Ultimate'!H66","v":10872.92}]
[null,null,{"$f":"'Global Ultimate'!G67","v":16736.72},{"$f":"'Global Ultimate'!H67","v":10797.92}]
[]
["Global Elite Health Plan"]
["Deducibles",null,null,"PLAN 1","PLAN 2","PLAN 3","PLAN 4","PLAN 5"]
["En el país de residencia",null,null,250,2000,3500,5000,10000]
["Fuera del país de residencia",null,null,5000,2000,3500,5000,10000]
[null,null,null,"Tarifas anuales"]
[null,null,null,{"$f":"+'Global Elite'!G34","v":77341},{"$f":"+'Global Elite'!H34","v":67799},{"$f":"+'Global Elite'!I34","v":55451},{"$f":"+'Global Elite'!J34","v":48094},{"$f":"+'Global Elite'!K34","v":37316}]
[null,null,null,"Tarifas semi anuales"]
[null,null,null,{"$f":"+'Global Elite'!G45","v":41025.980000000003},{"$f":"+'Global Elite'!H45","v":35968.720000000001},{"$f":"+'Global Elite'!I45","v":29424.28},{"$f":"+'Global Elite'!J45","v":25525.07},{"$f":"+'Global Elite'!K45","v":19812.730000000003}]
[null,null,null,{"$f":"+'Global Elite'!G46","v":40950.980000000003},{"$f":"+'Global Elite'!H46","v":35893.72},{"$f":"+'Global Elite'!I46","v":29349.279999999999},{"$f":"+'Global Elite'!J46","v":25450.07},{"$f":"+'Global Elite'!K46","v":19737.730000000003}]
[null,null,null,"Tarifas trimestrales"]
[null,null,null,{"$f":"+'Global Elite'!G58","v":21323.15},{"$f":"+'Global Elite'!H58","v":18699.100000000002},{"$f":"+'Global Elite'!I58","v":15303.400000000001},{"$f":"+'Global Elite'!J58","v":13280.225000000002},{"$f":"+'Global Elite'!K58","v":10316.275000000001}]
[null,null,null,{"$f":"+'Global Elite'!G59","v":21248.15},{"$f":"+'Global Elite'!H59","v":18624.100000000002},{"$f":"+'Global Elite'!I59","v":15228.400000000001},{"$f":"+'Global Elite'!J59","v":13205.225000000002},{"$f":"+'Global Elite'!K59","v":10241.275000000001}]
["Ahorros en tarifas de prima para niños (pago annual)*",null,null,{"$f":"+'Global Elite'!G35","v":5379},{"$f":"+'Global Elite'!H35","v":4715},{"$f":"+'Global Elite'!I35","v":3993},{"$f":"+'Global Elite'!J35","v":3462},{"$f":"+'Global Elite'!K35","v":2686}]
[null,null,null,"Tarifas mensuales"]
[null,null,null,{"$f":"'Global Elite'!G71","v":7286.4933333333338},{"$f":"'Global Elite'!H71","v":6395.9066666666668},{"$f":"'Global Elite'!I71","v":5243.4266666666663},{"$f":"'Global Elite'!J71","v":4556.7733333333335},{"$f":"'Global Elite'!K71","v":3550.8266666666668}]
[null,null,null,{"$f":"'Global Elite'!G72","v":7211.4933333333338},{"$f":"'Global Elite'!H72","v":6320.9066666666668},{"$f":"'Global Elite'!I72","v":5168.4266666666663},{"$f":"'Global Elite'!J72","v":4481.7733333333335},{"$f":"'Global Elite'!K72","v":3475.8266666666668}]
[]
["Global Premier Health Plan"]
["Deducibles",null,null,null,"PLAN 1","PLAN 2","PLAN 3","PLAN 3"]
["En el país de residencia",null,null,null,250,2000,5000,10000]
["Fuera del país de residencia",null,null,null,5000,2000,5000,10000]
[null,null,null,null,"Tarifas anuales"]
[null,null,null,null,{"$f":"+'Global Premier'!G35","v":53470},{"$f":"+'Global Premier'!H35","v":48533},{"$f":"+'Global Premier'!I35","v":35206},{"$f":"+'Global Premier'!J35","v":26209}]
[null,null,null,null,"Tarifas semi anuales"]
[null,null,null,null,{"$f":"+'Global Premier'!G45","v":28374.350000000002},{"$f":"+'Global Premier'!H45","v":25757.74},{"$f":"+'Global Premier'!I45","v":18694.43},{"$f":"+'Global Premier'!J45","v":13926.020000000002}]
[null,null,null,null,{"$f":"+'Global Premier'!G46","v":28299.350000000002},{"$f":"+'Global Premier'!H46","v":25682.74},{"$f":"+'Global Premier'!I46","v":18619.43},{"$f":"+'Global Premier'!J46","v":13851.020000000002}]
[null,null,null,null,"Tarifas trimestrales"]
[null,null,null,null,{"$f":"+'Global Premier'!G57","v":14758.625},{"$f":"+'Global Premier'!H57","v":13400.950000000003},{"$f":"+'Global Premier'!I57","v":9736.0250000000015},{"$f":"+'Global Premier'!J57","v":7261.85}]
[null,null,null,null,{"$f":"+'Global Premier'!G58","v":14683.625},{"$f":"+'Global Premier'!H58","v":13325.950000000003},{"$f":"+'Global Premier'!I58","v":9661.0250000000015},{"$f":"+'Global Premier'!J58","v":7186.85}]
[null,null,null,null,"Tarifas mensuales"]
[null,null,null,null,{"$f":"'Global Premier'!G69","v":5058.5333333333338},{"$f":"'Global Premier'!H69","v":4597.746666666666},{"$f":"'Global Premier'!I69","v":3353.8933333333334},{"$f":"'Global Premier'!J69","v":2514.1733333333332}]
[null,null,null,null,{"$f":"'Global Premier'!G70","v":4983.5333333333338},{"$f":"'Global Premier'!H70","v":4522.746666666666},{"$f":"'Global Premier'!I70","v":3278.8933333333334},{"$f":"'Global Premier'!J70","v":2439.1733333333332}]
[]
["Global Select Health Plan"]
["Deducibles",null,null,null,"PLAN 1","PLAN 2","PLAN 3","PLAN 4"]
[" En el país de residencia ",null,null,null,250,2000,5000,10000]
[" Fuera del país de residencia ",null,null,null,5000,2000,5000,10000]
[null,null,null,null,"Tarifas anuales"]
[null,null,null,null,{"$f":"+'Global Select'!G34","v":41189},{"$f":"+'Global Select'!H34","v":39525},{"$f":"+'Global Select'!I34","v":28754},{"$f":"+'Global Select'!J34","v":21408}]
[null,null,null,null,"Tarifas semi anuales"]
[null,null,null,null,{"$f":"+'Global Select'!G44","v":21865.420000000002},{"$f":"+'Global Select'!H44","v":20983.5},{"$f":"+'Global Select'!I44","v":15274.870000000003},{"$f":"+'Global Select'!J44","v":11381.49}]
[null,null,null,null,{"$f":"+'Global Select'!G45","v":21790.420000000002},{"$f":"+'Global Select'!H45","v":20908.5},{"$f":"+'Global Select'!I45","v":15199.870000000003},{"$f":"+'Global Select'!J45","v":11306.49}]
[null,null,null,null,"Tarifas trimestrales"]
[null,null,null,null,{"$f":"+'Global Select'!G56","v":11381.35},{"$f":"+'Global Select'!H56","v":10923.75},{"$f":"+'Global Select'!I56","v":7961.7250000000004},{"$f":"+'Global Select'!J56","v":5941.5750000000007}]
[null,null,null,null,{"$f":"+'Global Select'!G57","v":11306.35},{"$f":"+'Global Select'!H57","v":10848.75},{"$f":"+'Global Select'!I57","v":7886.7250000000004},{"$f":"+'Global Select'!J57","v":5866.5750000000007}]
[null,null,null,null,"Tarifas mensuales"]
[null,null,null,null,{"$f":"'Global Select'!G68","v":3912.3066666666668},{"$f":"'Global Select'!H68","v":3757},{"$f":"'Global Select'!I68","v":2751.7066666666665},{"$f":"'Global Select'!J68","v":2066.08}]
[null,null,null,null,{"$f":"'Global Select'!G69","v":3837.3066666666668},{"$f":"'Global Select'!H69","v":3682},{"$f":"'Global Select'!I69","v":2676.7066666666665},{"$f":"'Global Select'!J69","v":1991.08}]
[]
["Global Major Medical Health Plan"]
["Deducibles",null,"PLAN 1","PLAN 2"]
[" En el país de residencia ",null,10000,20000]
[" Fuera del país de residencia ",null,10000,20000]
[null,null,"Tarifas anuales"]
[null,null,{"$f":"'Global Major Medical'!G32","v":25497},{"$f":"'Global Major Medical'!H32","v":22299}]
[null,null,"Tarifas semi anuales"]
[null,null,{"$f":"'Global Major Medical'!G41","v":13548.66},{"$f":"'Global Major Medical'!H41","v":11853.720000000001}]
[null,null,{"$f":"'Global Major Medical'!G42","v":13473.66},{"$f":"'Global Major Medical'!H42","v":11778.720000000001}]
[null,null,"Tarifas trimestrales"]
[null,null,{"$f":"'Global Major Medical'!G52","v":7066.0500000000011},{"$f":"'Global Major Medical'!H52","v":6186.6000000000013}]
[null,null,{"$f":"'Global Major Medical'!G53","v":6991.0500000000011},{"$f":"'Global Major Medical'!H53","v":6111.6000000000013}]
[null,null,"Tarifas mensuales"]
[null,null,{"$f":"'Global Major Medical'!G63","v":2447.7200000000003},{"$f":"'Global Major Medical'!H63","v":2149.2400000000002}]
[null,null,{"$f":"'Global Major Medical'!G64","v":2372.7200000000003},{"$f":"'Global Major Medical'!H64","v":2074.2400000000002}]
[]
["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":19,"rows_kept":1497,"cut":false,"hidden":true,"merged":[[1424,0,1424,6],[1425,0,1425,1],[1425,2,1425,6],[1348,0,1348,6],[1349,0,1349,6],[1350,0,1350,1],[1350,2,1350,6],[1423,0,1423,6],[1200,0,1200,1],[1200,2,1200,6],[1273,0,1273,6],[1274,0,1274,6],[1275,0,1275,1],[1275,2,1275,6],[1124,0,1124,6],[1125,0,1125,6],[1126,0,1126,1],[1126,2,1126,6],[1199,0,1199,6],[976,0,976,1],[976,2,976,6],[1049,0,1049,6],[1050,0,1050,6],[1051,0,1051,1],[1051,2,1051,6],[900,0,900,6],[901,0,901,6],[902,0,902,1],[902,2,902,6],[975,0,975,6],[1,0,1,6],[2,0,2,6],[77,0,77,1],[77,2,77,6],[76,0,76,6],[3,0,3,1],[3,2,3,6],[376,0,376,1],[376,2,376,6],[150,0,150,6],[151,0,151,6],[152,0,152,1],[152,2,152,6],[225,0,225,6],[226,0,226,1],[375,0,375,6],[226,2,226,6],[300,0,300,6],[301,0,301,6],[302,0,302,1],[302,2,302,6],[526,0,526,6],[450,0,450,6],[451,0,451,6],[452,0,452,1],[452,2,452,6],[525,0,525,6],[527,0,527,1],[527,2,527,6],[600,0,600,6],[601,0,601,6],[602,0,602,1],[602,2,602,6],[751,0,751,6],[675,0,675,6],[676,0,676,6],[677,0,677,1],[677,2,677,6],[750,0,750,6],[752,0,752,1],[752,2,752,6],[825,0,825,6],[826,0,826,6],[827,0,827,1],[827,2,827,6]]}
[]
["BUPA GLOBAL ELITE",null,null,null,null,null,null,null,"FACTOR MENSUAL:",null,{"$f":"1.12/12","v":9.3333333333333338E-2},null,{"$f":"1.12/12","v":9.3333333333333338E-2}]
["TARIFAS ANUALES",null,null,null,null,null,null,null,"FACTOR TRIMESTRAL:",null,{"$f":"1.1/4","v":0.27500000000000002},null,{"$f":"1.1/4","v":0.27500000000000002}]
["EDAD",null,null,null,null,null,null,null,"FACTOR SEMIANUAL:",null,{"$f":"1.06/2","v":0.53},null,{"$f":"1.06/2","v":0.53}]
[" "," ",250,2000,3500,5000,10000,null,null,null,null,null,null,null,250,2000,3500,5000,10000]
[18,null,7488,6561,5519,4786,3712,null,"Descuento (0%):",null,1,null,1,null,true,true,true,true,true]
[19,null,7488,6561,5519,4786,3712,null,null,null,null,null,null,null,true,true,true,true,true]
[20,null,7488,6561,5519,4786,3712,null,null,null,null,null,null,null,true,true,true,true,true]
[21,null,7488,6561,5519,4786,3712,null,null,null,null,null,null,null,true,true,true,true,true]
[22,null,7488,6561,5519,4786,3712,null,null,null,null,null,null,null,true,true,true,true,true]
[23,null,7488,6561,5519,4786,3712,null,null,null,null,null,null,null,true,true,true,true,true]
[24,null,7488,6561,5519,4786,3712,null,null,null,null,null,null,null,true,true,true,true,true]
[25,null,8002,7014,5864,5085,3944,null,null,null,null,null,null,null,true,true,true,true,true]
[26,null,8002,7014,5864,5085,3944,null,null,null,null,null,null,null,true,true,true,true,true]
[27,null,8002,7014,5864,5085,3944,null,null,null,null,null,null,null,true,true,true,true,true]
[28,null,8002,7014,5864,5085,3944,null,null,null,null,null,null,null,true,true,true,true,true]
[29,null,8002,7014,5864,5085,3944,null,null,null,null,null,null,null,true,true,true,true,true]
[30,null,8901,7802,6472,5611,4353,null,null,null,null,null,null,null,true,true,true,true,true]
[31,null,8901,7802,6472,5611,4353,null,null,null,null,null,null,null,true,true,true,true,true]
[32,null,8901,7802,6472,5611,4353,null,null,null,null,null,null,null,true,true,true,true,true]
[33,null,8901,7802,6472,5611,4353,null,null,null,null,null,null,null,true,true,true,true,true]
[34,null,8901,7802,6472,5611,4353,null,null,null,null,null,null,null,true,true,true,true,true]
[35,null,9937,8710,7185,6229,4831,null,null,null,null,null,null,null,true,true,true,true,true]
[36,null,9937,8710,7185,6229,4831,null,null,null,null,null,null,null,true,true,true,true,true]
[37,null,9937,8710,7185,6229,4831,null,null,null,null,null,null,null,true,true,true,true,true]
[38,null,9937,8710,7185,6229,4831,null,null,null,null,null,null,null,true,true,true,true,true]
[39,null,9937,8710,7185,6229,4831,null,null,null,null,null,null,null,true,true,true,true,true]
[40,null,11134,9757,8013,6948,5389,null,null,null,null,null,null,null,true,true,true,true,true]
[41,null,11134,9757,8013,6948,5389,null,null,null,null,null,null,null,true,true,true,true,true]
[42,null,11134,9757,8013,6948,5389,null,null,null,null,null,null,null,true,true,true,true,true]
[43,null,11134,9757,8013,6948,5389,null,null,null,null,null,null,null,true,true,true,true,true]
[44,null,11134,9757,8013,6948,5389,null,null,null,null,null,null,null,true,true,true,true,true]
[45,null,12458,10921,8942,7754,6014,null,null,null,null,null,null,null,true,true,true,true,true]
[46,null,12458,10921,8942,7754,6014,null,null,null,null,null,null,null,true,true,true,true,true]
[47,null,12458,10921,8942,7754,6014,null,null,null,null,null,null,null,true,true,true,true,true]
[48,null,12458,10921,8942,7754,6014,null,null,null,null,null,null,null,true,true,true,true,true]
[49,null,12458,10921,8942,7754,6014,null,null,null,null,null,null,null,true,true,true,true,true]
[50,null,13955,12232,9990,8662,6719,null,null,null,null,null,null,null,true,true,true,true,true]
[51,null,13955,12232,9990,8662,6719,null,null,null,null,null,null,null,true,true,true,true,true]
[52,null,13955,12232,9990,8662,6719,null,null,null,null,null,null,null,true,true,true,true,true]
[53,null,13955,12232,9990,8662,6719,null,null,null,null,null,null,null,true,true,true,true,true]
[54,null,13955,12232,9990,8662,6719,null,null,null,null,null,null,null,true,true,true,true,true]
[55,null,15602,13676,11154,9672,7502,null,null,null,null,null,null,null,true,true,true,true,true]
[56,null,15602,13676,11154,9672,7502,null,null,null,null,null,null,null,true,true,true,true,true]
[57,null,15602,13676,11154,9672,7502,null,null,null,null,null,null,null,true,true,true,true,true]
[58,null,15602,13676,11154,9672,7502,null,null,null,null,null,null,null,true,true,true,true,true]
[59,null,15602,13676,11154,9672,7502,null,null,null,null,null,null,null,true,true,true,true,true]
[60,null,16699,14636,11928,10345,8023,null,null,null,null,null,null,null,true,true,true,true,true]
[61,null,18609,16311,13285,11520,8935,null,null,null,null,null,null,null,true,true,true,true,true]
[62,null,20675,18123,14756,12795,9923,null,null,null,null,null,null,null,true,true,true,true,true]
[63,null,22898,20071,16342,14170,10991,null,null,null,null,null,null,null,true,true,true,true,true]
[64,null,25278,22155,18042,15645,12134,null,null,null,null,null,null,null,true,true,true,true,true]
[65,null,27811,24376,19858,17219,13355,null,null,null,null,null,null,null,true,true,true,true,true]
[66,null,30501,26734,21791,18895,14653,null,null,null,null,null,null,null,true,true,true,true,true]
[67,null,33348,29229,23837,20669,16030,null,null,null,null,null,null,null,true,true,true,true,true]
[68,null,36349,31860,25997,22542,17482,null,null,null,null,null,null,null,true,true,true,true,true]
[69,null,39508,34629,28273,24517,19013,null,null,null,null,null,null,null,true,true,true,true,true]
[70,null,42820,37532,30663,26588,20621,null,null,null,null,null,null,null,true,true,true,true,true]
[71,null,46292,40575,33169,28762,22305,null,null,null,null,null,null,null,true,true,true,true,true]
[72,null,49915,43752,35792,31035,24069,null,null,null,null,null,null,null,true,true,true,true,true]
[73,null,53698,47068,38525,33405,25907,null,null,null,null,null,null,null,true,true,true,true,true]
[74,null,57636,50520,41376,35877,27824,null,null,null,null,null,null,null,true,true,true,true,true]
[75,null,61729,54107,44342,38449,29819,null,null,null,null,null,null,null,true,true,true,true,true]
[76,null,61729,54107,44342,38449,29819,null,null,null,null,null,null,null,true,true,true,true,true]
[77,null,61729,54107,44342,38449,29819,null,null,null,null,null,null,null,true,true,true,true,true]
[78,null,61729,54107,44342,38449,29819,null,null,null,null,null,null,null,true,true,true,true,true]
[79,null,61729,54107,44342,38449,29819,null,null,null,null,null,null,null,true,true,true,true,true]
[80,null,61729,54107,44342,38449,29819,null,null,null,null,null,null,null,true,true,true,true,true]
[81,null,61729,54107,44342,38449,29819,null,null,null,null,null,null,null,true,true,true,true,true]
[82,null,61729,54107,44342,38449,29819,null,null,null,null,null,null,null,true,true,true,true,true]
[83,null,61729,54107,44342,38449,29819,null,null,null,null,null,null,null,true,true,true,true,true]
[84,"o más",61729,54107,44342,38449,29819,null,null,null,null,null,null,null,true,true,true,true,true]
[1,"Hijo",3163,2773,2349,2038,1581,null,null,null,null,null,null,null,true,true,true,true,true]
[2,"Hijos",5379,4715,3993,3462,2686,null,null,null,null,null,null,null,true,true,true,true,true]
[3,"Hijos o más",7591,6655,5637,4888,3790,null,null,null,null,null,null,null,true,true,true,true,true]
[]
["BUPA GLOBAL ELITE - MENSUALES"]
["EDAD"]
[" "," ",250,2000,3500,5000,10000]
[18,null,{"$f":"+C6*$K$2","v":698.88},{"$f":"+D6*$K$2","v":612.36},515.10666666666668,446.69333333333333,346.45333333333338]
[19,null,{"$f":"+C7*$K$2","v":698.88},612.36,515.10666666666668,446.69333333333333,346.45333333333338]
[20,null,{"$f":"+C8*$K$2","v":698.88},612.36,515.10666666666668,446.69333333333333,346.45333333333338]
[21,null,{"$f":"+C9*$K$2","v":698.88},612.36,515.10666666666668,446.69333333333333,346.45333333333338]
[22,null,{"$f":"+C10*$K$2","v":698.88},612.36,515.10666666666668,446.69333333333333,346.45333333333338]
[23,null,{"$f":"+C11*$K$2","v":698.88},612.36,515.10666666666668,446.69333333333333,346.45333333333338]
[24,null,{"$f":"+C12*$K$2","v":698.88},612.36,515.10666666666668,446.69333333333333,346.45333333333338]
[25,null,{"$f":"+C13*$K$2","v":746.85333333333335},654.64,547.30666666666673,474.6,368.10666666666668]
[26,null,{"$f":"+C14*$K$2","v":746.85333333333335},654.64,547.30666666666673,474.6,368.10666666666668]
[27,null,{"$f":"+C15*$K$2","v":746.85333333333335},654.64,547.30666666666673,474.6,368.10666666666668]
[28,null,{"$f":"+C16*$K$2","v":746.85333333333335},654.64,547.30666666666673,474.6,368.10666666666668]
[29,null,{"$f":"+C17*$K$2","v":746.85333333333335},654.64,547.30666666666673,474.6,368.10666666666668]
[30,null,{"$f":"+C18*$K$2","v":830.76},728.18666666666672,604.0533333333334,523.69333333333338,406.28000000000003]
[31,null,{"$f":"+C19*$K$2","v":830.76},728.18666666666672,604.0533333333334,523.69333333333338,406.28000000000003]
[32,null,{"$f":"+C20*$K$2","v":830.76},728.18666666666672,604.0533333333334,523.69333333333338,406.28000000000003]
[33,null,{"$f":"+C21*$K$2","v":830.76},728.18666666666672,604.0533333333334,523.69333333333338,406.28000000000003]
[34,null,{"$f":"+C22*$K$2","v":830.76},728.18666666666672,604.0533333333334,523.69333333333338,406.28000000000003]
[35,null,{"$f":"+C23*$K$2","v":927.45333333333338},812.93333333333339,670.6,581.37333333333333,450.89333333333337]
[36,null,{"$f":"+C24*$K$2","v":927.45333333333338},812.93333333333339,670.6,581.37333333333333,450.89333333333337]
[37,null,{"$f":"+C25*$K$2","v":927.45333333333338},812.93333333333339,670.6,581.37333333333333,450.89333333333337]
[38,null,{"$f":"+C26*$K$2","v":927.45333333333338},812.93333333333339,670.6,581.37333333333333,450.89333333333337]
[39,null,{"$f":"+C27*$K$2","v":927.45333333333338},812.93333333333339,670.6,581.37333333333333,450.89333333333337]
[40,null,{"$f":"+C28*$K$2","v":1039.1733333333334},910.65333333333342,747.88,648.48,502.97333333333336]
[41,null,{"$f":"+C29*$K$2","v":1039.1733333333334},910.65333333333342,747.88,648.48,502.97333333333336]
[42,null,{"$f":"+C30*$K$2","v":1039.1733333333334},910.65333333333342,747.88,648.48,502.97333333333336]
[43,null,{"$f":"+C31*$K$2","v":1039.1733333333334},910.65333333333342,747.88,648.48,502.97333333333336]
[44,null,{"$f":"+C32*$K$2","v":1039.1733333333334},910.65333333333342,747.88,648.48,502.97333333333336]
[45,null,{"$f":"+C33*$K$2","v":1162.7466666666667},1019.2933333333334,834.5866666666667,723.70666666666671,561.30666666666673]
[46,null,{"$f":"+C34*$K$2","v":1162.7466666666667},1019.2933333333334,834.5866666666667,723.70666666666671,561.30666666666673]
[47,null,{"$f":"+C35*$K$2","v":1162.7466666666667},1019.2933333333334,834.5866666666667,723.70666666666671,561.30666666666673]
[48,null,{"$f":"+C36*$K$2","v":1162.7466666666667},1019.2933333333334,834.5866666666667,723.70666666666671,561.30666666666673]
[49,null,{"$f":"+C37*$K$2","v":1162.7466666666667},1019.2933333333334,834.5866666666667,723.70666666666671,561.30666666666673]
[50,null,{"$f":"+C38*$K$2","v":1302.4666666666667},1141.6533333333334,932.40000000000009,808.45333333333338,627.10666666666668]
[51,null,{"$f":"+C39*$K$2","v":1302.4666666666667},1141.6533333333334,932.40000000000009,808.45333333333338,627.10666666666668]
[52,null,{"$f":"+C40*$K$2","v":1302.4666666666667},1141.6533333333334,932.40000000000009,808.45333333333338,627.10666666666668]
[53,null,{"$f":"+C41*$K$2","v":1302.4666666666667},1141.6533333333334,932.40000000000009,808.45333333333338,627.10666666666668]
[54,null,{"$f":"+C42*$K$2","v":1302.4666666666667},1141.6533333333334,932.40000000000009,808.45333333333338,627.10666666666668]
[55,null,{"$f":"+C43*$K$2","v":1456.1866666666667},1276.4266666666667,1041.04,902.72,700.18666666666672]
[56,null,{"$f":"+C44*$K$2","v":1456.1866666666667},1276.4266666666667,1041.04,902.72,700.18666666666672]
[57,null,{"$f":"+C45*$K$2","v":1456.1866666666667},1276.4266666666667,1041.04,902.72,700.18666666666672]
[58,null,{"$f":"+C46*$K$2","v":1456.1866666666667},1276.4266666666667,1041.04,902.72,700.18666666666672]
[59,null,{"$f":"+C47*$K$2","v":1456.1866666666667},1276.4266666666667,1041.04,902.72,700.18666666666672]
[60,null,{"$f":"+C48*$K$2","v":1558.5733333333335},1366.0266666666666,1113.28,965.53333333333342,748.81333333333339]
[61,null,{"$f":"+C49*$K$2","v":1736.8400000000001},1522.3600000000001,1239.9333333333334,1075.2,833.93333333333339]
[62,null,{"$f":"+C50*$K$2","v":1929.6666666666667},1691.48,1377.2266666666667,1194.2,926.14666666666676]
[63,null,{"$f":"+C51*$K$2","v":2137.146666666667},1873.2933333333335,1525.2533333333333,1322.5333333333333,1025.8266666666668]
[64,null,{"$f":"+C52*$K$2","v":2359.2800000000002},2067.8000000000002,1683.92,1460.2,1132.5066666666667]
[65,null,{"$f":"+C53*$K$2","v":2595.6933333333336},2275.0933333333332,1853.4133333333334,1607.1066666666668,1246.4666666666667]
[66,null,{"$f":"+C54*$K$2","v":2846.76},2495.1733333333336,2033.8266666666668,1763.5333333333333,1367.6133333333335]
[67,null,{"$f":"+C55*$K$2","v":3112.48},2728.04,2224.7866666666669,1929.1066666666668,1496.1333333333334]
[68,null,{"$f":"+C56*$K$2","v":3392.5733333333333},2973.6,2426.3866666666668,2103.92,1631.6533333333334]
[69,null,{"$f":"+C57*$K$2","v":3687.4133333333334},3232.04,2638.8133333333335,2288.2533333333336,1774.5466666666669]
[70,null,{"$f":"+C58*$K$2","v":3996.5333333333333},3502.9866666666667,2861.88,2481.5466666666666,1924.6266666666668]
[71,null,{"$f":"+C59*$K$2","v":4320.586666666667},3787,3095.7733333333335,2684.4533333333334,2081.8000000000002]
[72,null,{"$f":"+C60*$K$2","v":4658.7333333333336},4083.52,3340.586666666667,2896.6,2246.44]
[73,null,{"$f":"+C61*$K$2","v":5011.8133333333335},4393.0133333333333,3595.666666666667,3117.8,2417.9866666666667]
[74,null,{"$f":"+C62*$K$2","v":5379.3600000000006},4715.2,3861.76,3348.52,2596.9066666666668]
[75,null,{"$f":"+C63*$K$2","v":5761.3733333333339},5049.9866666666667,4138.586666666667,3588.5733333333337,2783.1066666666666]
[76,null,{"$f":"+C64*$K$2","v":5761.3733333333339},5049.9866666666667,4138.586666666667,3588.5733333333337,2783.1066666666666]
[77,null,{"$f":"+C65*$K$2","v":5761.3733333333339},5049.9866666666667,4138.586666666667,3588.5733333333337,2783.1066666666666]
[78,null,{"$f":"+C66*$K$2","v":5761.3733333333339},5049.9866666666667,4138.586666666667,3588.5733333333337,2783.1066666666666]
[79,null,{"$f":"+C67*$K$2","v":5761.3733333333339},5049.9866666666667,4138.586666666667,3588.5733333333337,2783.1066666666666]
[80,null,{"$f":"+C68*$K$2","v":5761.3733333333339},5049.9866666666667,4138.586666666667,3588.5733333333337,2783.1066666666666]
[81,null,{"$f":"+C69*$K$2","v":5761.3733333333339},5049.9866666666667,4138.586666666667,3588.5733333333337,2783.1066666666666]
[82,null,{"$f":"+C70*$K$2","v":5761.3733333333339},5049.9866666666667,4138.586666666667,3588.5733333333337,2783.1066666666666]
[83,null,{"$f":"+C71*$K$2","v":5761.3733333333339},5049.9866666666667,4138.586666666667,3588.5733333333337,2783.1066666666666]
[84,"o más",{"$f":"+C72*$K$2","v":5761.3733333333339},5049.9866666666667,4138.586666666667,3588.5733333333337,2783.1066666666666]
[1,"Hijo",{"$f":"+C73*$K$2","v":295.21333333333337},258.81333333333333,219.24,190.21333333333334,147.56]
[2,"Hijos",{"$f":"+C74*$K$2","v":502.04},440.06666666666666,372.68,323.12,250.69333333333336]
[3,"Hijos o más",{"$f":"+C75*$K$2","v":708.49333333333334},621.13333333333333,526.12,456.21333333333337,353.73333333333335]
[]
["BUPA GLOBAL PREMIER"]
["TARIFAS ANUALES"]
["EDAD"]
[" "," ",250,2000,5000,10000,null,null,null,null,null,null,null,null,250,2000,5000,10000]
[18,null,4895,4441,3370,2506,null,null,null,null,null,null,null,null,true,true,true,true]
[19,null,4895,4441,3370,2506,null,null,null,null,null,null,null,null,true,true,true,true]
[20,null,4895,4441,3370,2506,null,null,null,null,null,null,null,null,true,true,true,true]
[21,null,4895,4441,3370,2506,null,null,null,null,null,null,null,null,true,true,true,true]
[22,null,4895,4441,3370,2506,null,null,null,null,null,null,null,null,true,true,true,true]
[23,null,4895,4441,3370,2506,null,null,null,null,null,null,null,null,true,true,true,true]
[24,null,4895,4441,3370,2506,null,null,null,null,null,null,null,null,true,true,true,true]
[25,null,5230,4746,3564,2652,null,null,null,null,null,null,null,null,true,true,true,true]
[26,null,5230,4746,3564,2652,null,null,null,null,null,null,null,null,true,true,true,true]
[27,null,5230,4746,3564,2652,null,null,null,null,null,null,null,null,true,true,true,true]
[28,null,5230,4746,3564,2652,null,null,null,null,null,null,null,null,true,true,true,true]
[29,null,5230,4746,3564,2652,null,null,null,null,null,null,null,null,true,true,true,true]
[30,null,5819,5279,3913,2911,null,null,null,null,null,null,null,null,true,true,true,true]
[31,null,5819,5279,3913,2911,null,null,null,null,null,null,null,null,true,true,true,true]
[32,null,5819,5279,3913,2911,null,null,null,null,null,null,null,null,true,true,true,true]
[33,null,5819,5279,3913,2911,null,null,null,null,null,null,null,null,true,true,true,true]
[34,null,5819,5279,3913,2911,null,null,null,null,null,null,null,null,true,true,true,true]
[35,null,6494,5895,4325,3216,null,null,null,null,null,null,null,null,true,true,true,true]
[36,null,6494,5895,4325,3216,null,null,null,null,null,null,null,null,true,true,true,true]
[37,null,6494,5895,4325,3216,null,null,null,null,null,null,null,null,true,true,true,true]
[38,null,6494,5895,4325,3216,null,null,null,null,null,null,null,null,true,true,true,true]
[39,null,6494,5895,4325,3216,null,null,null,null,null,null,null,null,true,true,true,true]
[40,null,7277,6605,4808,3577,null,null,null,null,null,null,null,null,true,true,true,true]
[41,null,7277,6605,4808,3577,null,null,null,null,null,null,null,null,true,true,true,true]
[42,null,7277,6605,4808,3577,null,null,null,null,null,null,null,null,true,true,true,true]
[43,null,7277,6605,4808,3577,null,null,null,null,null,null,null,null,true,true,true,true]
[44,null,7277,6605,4808,3577,null,null,null,null,null,null,null,null,true,true,true,true]
[45,null,8145,7393,5352,3981,null,null,null,null,null,null,null,null,true,true,true,true]
[46,null,8145,7393,5352,3981,null,null,null,null,null,null,null,null,true,true,true,true]
[47,null,8145,7393,5352,3981,null,null,null,null,null,null,null,null,true,true,true,true]
[48,null,8145,7393,5352,3981,null,null,null,null,null,null,null,null,true,true,true,true]
[49,null,8145,7393,5352,3981,null,null,null,null,null,null,null,null,true,true,true,true]
[50,null,9122,8278,5970,4441,null,null,null,null,null,null,null,null,true,true,true,true]
[51,null,9122,8278,5970,4441,null,null,null,null,null,null,null,null,true,true,true,true]
[52,null,9122,8278,5970,4441,null,null,null,null,null,null,null,null,true,true,true,true]
[53,null,9122,8278,5970,4441,null,null,null,null,null,null,null,null,true,true,true,true]
[54,null,9122,8278,5970,4441,null,null,null,null,null,null,null,null,true,true,true,true]
[55,null,10199,9256,6657,4953,null,null,null,null,null,null,null,null,true,true,true,true]
[56,null,10199,9256,6657,4953,null,null,null,null,null,null,null,null,true,true,true,true]
[57,null,10199,9256,6657,4953,null,null,null,null,null,null,null,null,true,true,true,true]
[58,null,10199,9256,6657,4953,null,null,null,null,null,null,null,null,true,true,true,true]
[59,null,10199,9256,6657,4953,null,null,null,null,null,null,null,null,true,true,true,true]
[60,null,10916,9905,7117,5294,null,null,null,null,null,null,null,null,true,true,true,true]
[61,null,12165,11039,7920,5892,null,null,null,null,null,null,null,null,true,true,true,true]
[62,null,13512,12265,8795,6543,null,null,null,null,null,null,null,null,true,true,true,true]
[63,null,14966,13582,9742,7246,null,null,null,null,null,null,null,null,true,true,true,true]
[64,null,16521,14992,10758,8003,null,null,null,null,null,null,null,null,true,true,true,true]
[65,null,18177,16494,11843,8810,null,null,null,null,null,null,null,null,true,true,true,true]
[66,null,19937,18091,13000,9671,null,null,null,null,null,null,null,null,true,true,true,true]
[67,null,21796,19780,14225,10583,null,null,null,null,null,null,null,null,true,true,true,true]
[68,null,23757,21562,15522,11546,null,null,null,null,null,null,null,null,true,true,true,true]
[69,null,25822,23434,16887,12562,null,null,null,null,null,null,null,null,true,true,true,true]
[70,null,27986,25400,18324,13632,null,null,null,null,null,null,null,null,true,true,true,true]
[71,null,30256,27460,19830,14751,null,null,null,null,null,null,null,null,true,true,true,true]
[72,null,32626,29607,21407,15924,null,null,null,null,null,null,null,null,true,true,true,true]
[73,null,35097,31851,23055,17149,null,null,null,null,null,null,null,null,true,true,true,true]
[74,null,37671,34186,24773,18427,null,null,null,null,null,null,null,null,true,true,true,true]
[75,null,40348,36616,26561,19757,null,null,null,null,null,null,null,null,true,true,true,true]
[76,null,40348,36616,26561,19757,null,null,null,null,null,null,null,null,true,true,true,true]
[77,null,40348,36616,26561,19757,null,null,null,null,null,null,null,null,true,true,true,true]
[78,null,40348,36616,26561,19757,null,null,null,null,null,null,null,null,true,true,true,true]
[79,null,40348,36616,26561,19757,null,null,null,null,null,null,null,null,true,true,true,true]
[80,null,40348,36616,26561,19757,null,null,null,null,null,null,null,null,true,true,true,true]
[81,null,40348,36616,26561,19757,null,null,null,null,null,null,null,null,true,true,true,true]
[82,null,40348,36616,26561,19757,null,null,null,null,null,null,null,null,true,true,true,true]
[83,null,40348,36616,26561,19757,null,null,null,null,null,null,null,null,true,true,true,true]
[84,"o más",40348,36616,26561,19757,null,null,null,null,null,null,null,null,true,true,true,true]
[1,"Hijo",2069,1877,1441,1073]
[2,"Hijos",3516,3190,2449,1822]
[3,"Hijos o más",4962,4504,3458,2573]
[]
["BUPA GLOBAL PREMIER - MENSUALES"]
["EDAD"]
[" "," ",250,2000,5000,10000]
[18,null,{"$f":"+C155*$K$2","v":456.86666666666667},414.49333333333334,314.53333333333336,233.89333333333335,0]
[19,null,{"$f":"+C156*$K$2","v":456.86666666666667},414.49333333333334,314.53333333333336,233.89333333333335,0]
[20,null,{"$f":"+C157*$K$2","v":456.86666666666667},414.49333333333334,314.53333333333336,233.89333333333335,0]
[21,null,{"$f":"+C158*$K$2","v":456.86666666666667},414.49333333333334,314.53333333333336,233.89333333333335,0]
[22,null,{"$f":"+C159*$K$2","v":456.86666666666667},414.49333333333334,314.53333333333336,233.89333333333335,0]
[23,null,{"$f":"+C160*$K$2","v":456.86666666666667},414.49333333333334,314.53333333333336,233.89333333333335,0]
[24,null,{"$f":"+C161*$K$2","v":456.86666666666667},414.49333333333334,314.53333333333336,233.89333333333335,0]
[25,null,{"$f":"+C162*$K$2","v":488.13333333333338},442.96000000000004,332.64000000000004,247.52,0]
[26,null,{"$f":"+C163*$K$2","v":488.13333333333338},442.96000000000004,332.64000000000004,247.52,0]
[27,null,{"$f":"+C164*$K$2","v":488.13333333333338},442.96000000000004,332.64000000000004,247.52,0]
[28,null,{"$f":"+C165*$K$2","v":488.13333333333338},442.96000000000004,332.64000000000004,247.52,0]
[29,null,{"$f":"+C166*$K$2","v":488.13333333333338},442.96000000000004,332.64000000000004,247.52,0]
[30,null,{"$f":"+C167*$K$2","v":543.10666666666668},492.70666666666671,365.21333333333337,271.69333333333333,0]
[31,null,{"$f":"+C168*$K$2","v":543.10666666666668},492.70666666666671,365.21333333333337,271.69333333333333,0]
[32,null,{"$f":"+C169*$K$2","v":543.10666666666668},492.70666666666671,365.21333333333337,271.69333333333333,0]
[33,null,{"$f":"+C170*$K$2","v":543.10666666666668},492.70666666666671,365.21333333333337,271.69333333333333,0]
[34,null,{"$f":"+C171*$K$2","v":543.10666666666668},492.70666666666671,365.21333333333337,271.69333333333333,0]
[35,null,{"$f":"+C172*$K$2","v":606.10666666666668},550.20000000000005,403.66666666666669,300.16000000000003,0]
[36,null,{"$f":"+C173*$K$2","v":606.10666666666668},550.20000000000005,403.66666666666669,300.16000000000003,0]
[37,null,{"$f":"+C174*$K$2","v":606.10666666666668},550.20000000000005,403.66666666666669,300.16000000000003,0]
[38,null,{"$f":"+C175*$K$2","v":606.10666666666668},550.20000000000005,403.66666666666669,300.16000000000003,0]
[39,null,{"$f":"+C176*$K$2","v":606.10666666666668},550.20000000000005,403.66666666666669,300.16000000000003,0]
[40,null,{"$f":"+C177*$K$2","v":679.18666666666672},616.4666666666667,448.74666666666667,333.85333333333335,0]
[41,null,{"$f":"+C178*$K$2","v":679.18666666666672},616.4666666666667,448.74666666666667,333.85333333333335,0]
[42,null,{"$f":"+C179*$K$2","v":679.18666666666672},616.4666666666667,448.74666666666667,333.85333333333335,0]
[43,null,{"$f":"+C180*$K$2","v":679.18666666666672},616.4666666666667,448.74666666666667,333.85333333333335,0]
[44,null,{"$f":"+C181*$K$2","v":679.18666666666672},616.4666666666667,448.74666666666667,333.85333333333335,0]
[45,null,{"$f":"+C182*$K$2","v":760.2},690.01333333333332,499.52000000000004,371.56,0]
[46,null,{"$f":"+C183*$K$2","v":760.2},690.01333333333332,499.52000000000004,371.56,0]
[47,null,{"$f":"+C184*$K$2","v":760.2},690.01333333333332,499.52000000000004,371.56,0]
[48,null,{"$f":"+C185*$K$2","v":760.2},690.01333333333332,499.52000000000004,371.56,0]
[49,null,{"$f":"+C186*$K$2","v":760.2},690.01333333333332,499.52000000000004,371.56,0]
[50,null,{"$f":"+C187*$K$2","v":851.38666666666666},772.61333333333334,557.20000000000005,414.49333333333334,0]
[51,null,{"$f":"+C188*$K$2","v":851.38666666666666},772.61333333333334,557.20000000000005,414.49333333333334,0]
[52,null,{"$f":"+C189*$K$2","v":851.38666666666666},772.61333333333334,557.20000000000005,414.49333333333334,0]
[53,null,{"$f":"+C190*$K$2","v":851.38666666666666},772.61333333333334,557.20000000000005,414.49333333333334,0]
[54,null,{"$f":"+C191*$K$2","v":851.38666666666666},772.61333333333334,557.20000000000005,414.49333333333334,0]
[55,null,{"$f":"+C192*$K$2","v":951.90666666666675},863.89333333333332,621.32000000000005,462.28000000000003,0]
[56,null,{"$f":"+C193*$K$2","v":951.90666666666675},863.89333333333332,621.32000000000005,462.28000000000003,0]
[57,null,{"$f":"+C194*$K$2","v":951.90666666666675},863.89333333333332,621.32000000000005,462.28000000000003,0]
[58,null,{"$f":"+C195*$K$2","v":951.90666666666675},863.89333333333332,621.32000000000005,462.28000000000003,0]
[59,null,{"$f":"+C196*$K$2","v":951.90666666666675},863.89333333333332,621.32000000000005,462.28000000000003,0]
[60,null,{"$f":"+C197*$K$2","v":1018.8266666666667},924.4666666666667,664.25333333333333,494.10666666666668,0]
[61,null,{"$f":"+C198*$K$2","v":1135.4000000000001},1030.3066666666666,739.2,549.92000000000007,0]
[62,null,{"$f":"+C199*$K$2","v":1261.1200000000001},1144.7333333333333,820.86666666666667,610.68000000000006,0]
[63,null,{"$f":"+C200*$K$2","v":1396.8266666666668},1267.6533333333334,909.25333333333333,676.29333333333341,0]
[64,null,{"$f":"+C201*$K$2","v":1541.96},1399.2533333333333,1004.08,746.94666666666672,0]
[65,null,{"$f":"+C202*$K$2","v":1696.52},1539.44,1105.3466666666668,822.26666666666665,0]
[66,null,{"$f":"+C203*$K$2","v":1860.7866666666669},1688.4933333333333,1213.3333333333335,902.62666666666667,0]
[67,null,{"$f":"+C204*$K$2","v":2034.2933333333335},1846.1333333333334,1327.6666666666667,987.74666666666667,0]
[68,null,{"$f":"+C205*$K$2","v":2217.3200000000002},2012.4533333333334,1448.72,1077.6266666666668,0]
[69,null,{"$f":"+C206*$K$2","v":2410.0533333333333},2187.1733333333336,1576.1200000000001,1172.4533333333334,0]
[70,null,{"$f":"+C207*$K$2","v":2612.0266666666666},2370.666666666667,1710.24,1272.3200000000002,0]
[71,null,{"$f":"+C208*$K$2","v":2823.8933333333334},2562.9333333333334,1850.8000000000002,1376.76,0,null,null,null,null,null,null,null,null,null,"g"]
[72,null,{"$f":"+C209*$K$2","v":3045.0933333333332},2763.32,1997.9866666666667,1486.24,0]
[73,null,{"$f":"+C210*$K$2","v":3275.7200000000003},2972.76,2151.8000000000002,1600.5733333333335,0]
[74,null,{"$f":"+C211*$K$2","v":3515.96},3190.6933333333336,2312.146666666667,1719.8533333333335,0]
[75,null,{"$f":"+C212*$K$2","v":3765.8133333333335},3417.4933333333333,2479.0266666666666,1843.9866666666667,0]
[76,null,{"$f":"+C213*$K$2","v":3765.8133333333335},3417.4933333333333,2479.0266666666666,1843.9866666666667,0]
[77,null,{"$f":"+C214*$K$2","v":3765.8133333333335},3417.4933333333333,2479.0266666666666,1843.9866666666667,0]
[78,null,{"$f":"+C215*$K$2","v":3765.8133333333335},3417.4933333333333,2479.0266666666666,1843.9866666666667,0]
[79,null,{"$f":"+C216*$K$2","v":3765.8133333333335},3417.4933333333333,2479.0266666666666,1843.9866666666667,0]
[80,null,{"$f":"+C217*$K$2","v":3765.8133333333335},3417.4933333333333,2479.0266666666666,1843.9866666666667,0]
[81,null,{"$f":"+C218*$K$2","v":3765.8133333333335},3417.4933333333333,2479.0266666666666,1843.9866666666667,0]
[82,null,{"$f":"+C219*$K$2","v":3765.8133333333335},3417.4933333333333,2479.0266666666666,1843.9866666666667,0]
[83,null,{"$f":"+C220*$K$2","v":3765.8133333333335},3417.4933333333333,2479.0266666666666,1843.9866666666667,0]
[84,"o más",{"$f":"+C221*$K$2","v":3765.8133333333335},3417.4933333333333,2479.0266666666666,1843.9866666666667,0]
[1,"Hijo",{"$f":"+C222*$K$2","v":193.10666666666668},175.18666666666667,134.49333333333334,100.14666666666668,0]
[2,"Hijos",{"$f":"+C223*$K$2","v":328.16},297.73333333333335,228.57333333333335,170.05333333333334,0]
[3,"Hijos o más",{"$f":"+C224*$K$2","v":463.12},420.37333333333333,322.74666666666667,240.14666666666668,0]
[]
[]
["BUPA GLOBAL SELECT"]
["TARIFAS ANUALES"]
["EDAD"]
[" "," ",250,2000,5000,10000,null,null,null,null,null,null,null,null,250,2000,5000,10000]
[18,null,3332,3196,2438,1813,null,null,null,null,null,null,null,null,true,true,true,true]
[19,null,3332,3196,2438,1813,null,null,null,null,null,null,null,null,true,true,true,true]
[20,null,3332,3196,2438,1813,null,null,null,null,null,null,null,null,true,true,true,true]
[21,null,3332,3196,2438,1813,null,null,null,null,null,null,null,null,true,true,true,true]
[22,null,3332,3196,2438,1813,null,null,null,null,null,null,null,null,true,true,true,true]
[23,null,3332,3196,2438,1813,null,null,null,null,null,null,null,null,true,true,true,true]
[24,null,3332,3196,2438,1813,null,null,null,null,null,null,null,null,true,true,true,true]
[25,null,3594,3449,2601,1935,null,null,null,null,null,null,null,null,true,true,true,true]
[26,null,3594,3449,2601,1935,null,null,null,null,null,null,null,null,true,true,true,true]
[27,null,3594,3449,2601,1935,null,null,null,null,null,null,null,null,true,true,true,true]
[28,null,3594,3449,2601,1935,null,null,null,null,null,null,null,null,true,true,true,true]
[29,null,3594,3449,2601,1935,null,null,null,null,null,null,null,null,true,true,true,true]
[30,null,4056,3893,2892,2152,null,null,null,null,null,null,null,null,true,true,true,true]
[31,null,4056,3893,2892,2152,null,null,null,null,null,null,null,null,true,true,true,true]
[32,null,4056,3893,2892,2152,null,null,null,null,null,null,null,null,true,true,true,true]
[33,null,4056,3893,2892,2152,null,null,null,null,null,null,null,null,true,true,true,true]
[34,null,4056,3893,2892,2152,null,null,null,null,null,null,null,null,true,true,true,true]
[35,null,4592,4406,3239,2409,null,null,null,null,null,null,null,null,true,true,true,true]
[36,null,4592,4406,3239,2409,null,null,null,null,null,null,null,null,true,true,true,true]
[37,null,4592,4406,3239,2409,null,null,null,null,null,null,null,null,true,true,true,true]
[38,null,4592,4406,3239,2409,null,null,null,null,null,null,null,null,true,true,true,true]
[39,null,4592,4406,3239,2409,null,null,null,null,null,null,null,null,true,true,true,true]
[40,null,5210,4998,3644,2711,null,null,null,null,null,null,null,null,true,true,true,true]
[41,null,5210,4998,3644,2711,null,null,null,null,null,null,null,null,true,true,true,true]
[42,null,5210,4998,3644,2711,null,null,null,null,null,null,null,null,true,true,true,true]
[43,null,5210,4998,3644,2711,null,null,null,null,null,null,null,null,true,true,true,true]
[44,null,5210,4998,3644,2711,null,null,null,null,null,null,null,null,true,true,true,true]
[45,null,5896,5658,4103,3054,null,null,null,null,null,null,null,null,true,true,true,true]
[46,null,5896,5658,4103,3054,null,null,null,null,null,null,null,null,true,true,true,true]
[47,null,5896,5658,4103,3054,null,null,null,null,null,null,null,null,true,true,true,true]
[48,null,5896,5658,4103,3054,null,null,null,null,null,null,null,null,true,true,true,true]
[49,null,5896,5658,4103,3054,null,null,null,null,null,null,null,null,true,true,true,true]
[50,null,6671,6401,4623,3441,null,null,null,null,null,null,null,null,true,true,true,true]
[51,null,6671,6401,4623,3441,null,null,null,null,null,null,null,null,true,true,true,true]
[52,null,6671,6401,4623,3441,null,null,null,null,null,null,null,null,true,true,true,true]
[53,null,6671,6401,4623,3441,null,null,null,null,null,null,null,null,true,true,true,true]
[54,null,6671,6401,4623,3441,null,null,null,null,null,null,null,null,true,true,true,true]
[55,null,7525,7221,5202,3870,null,null,null,null,null,null,null,null,true,true,true,true]
[56,null,7525,7221,5202,3870,null,null,null,null,null,null,null,null,true,true,true,true]
[57,null,7525,7221,5202,3870,null,null,null,null,null,null,null,null,true,true,true,true]
[58,null,7525,7221,5202,3870,null,null,null,null,null,null,null,null,true,true,true,true]
[59,null,7525,7221,5202,3870,null,null,null,null,null,null,null,null,true,true,true,true]
[60,null,8095,7767,5591,4159,null,null,null,null,null,null,null,null,true,true,true,true]
[61,null,9087,8718,6269,4662,null,null,null,null,null,null,null,null,true,true,true,true]
[62,null,10161,9751,7007,5212,null,null,null,null,null,null,null,null,true,true,true,true]
[63,null,11317,10858,7805,5807,null,null,null,null,null,null,null,null,true,true,true,true]
[64,null,12554,12046,8664,6445,null,null,null,null,null,null,null,null,true,true,true,true]
[65,null,13874,13310,9579,7127,null,null,null,null,null,null,null,null,true,true,true,true]
[66,null,15275,14654,10556,7853,null,null,null,null,null,null,null,null,true,true,true,true]
[67,null,16757,16076,11592,8622,null,null,null,null,null,null,null,null,true,true,true,true]
[68,null,18320,17578,12687,9438,null,null,null,null,null,null,null,null,true,true,true,true]
[69,null,19968,19158,13841,10297,null,null,null,null,null,null,null,null,true,true,true,true]
[70,null,21696,20816,15057,11200,null,null,null,null,null,null,null,null,true,true,true,true]
[71,null,23504,22553,16329,12145,null,null,null,null,null,null,null,null,true,true,true,true]
[72,null,25395,24366,17663,13138,null,null,null,null,null,null,null,null,true,true,true,true]
[73,null,27369,26259,19055,14174,null,null,null,null,null,null,null,null,true,true,true,true]
[74,null,29424,28231,20508,15255,null,null,null,null,null,null,null,null,true,true,true,true]
[75,null,31561,30281,22018,16378,null,null,null,null,null,null,null,null,true,true,true,true]
[76,null,31561,30281,22018,16378,null,null,null,null,null,null,null,null,true,true,true,true]
[77,null,31561,30281,22018,16378,null,null,null,null,null,null,null,null,true,true,true,true]
[78,null,31561,30281,22018,16378,null,null,null,null,null,null,null,null,true,true,true,true]
[79,null,31561,30281,22018,16378,null,null,null,null,null,null,null,null,true,true,true,true]
[80,null,31561,30281,22018,16378,null,null,null,null,null,null,null,null,true,true,true,true]
[81,null,31561,30281,22018,16378,null,null,null,null,null,null,null,null,true,true,true,true]
[82,null,31561,30281,22018,16378,null,null,null,null,null,null,null,null,true,true,true,true]
[83,null,31561,30281,22018,16378,null,null,null,null,null,null,null,null,true,true,true,true]
[84,"o más",31561,30281,22018,16378,null,null,null,null,null,null,null,null,true,true,true,true]
[1,"Hijo",1557,1496,1156,861,null,null,null,null,null,null,null,null,true,true,true,true]
[2,"Hijos",2647,2540,1965,1462,null,null,null,null,null,null,null,null,true,true,true,true]
[3,"Hijos o más",3736,3587,2771,2061,null,null,null,null,null,null,null,null,true,true,true,true]
[]
["BUPA GLOBAL SELECT - MENSUALES"]
["EDAD"]
[" "," ",250,2000,5000,10000]
[18,null,{"$f":"+C305*$K$2","v":310.98666666666668},298.29333333333335,227.54666666666668,169.21333333333334,0]
[19,null,{"$f":"+C306*$K$2","v":310.98666666666668},298.29333333333335,227.54666666666668,169.21333333333334,0]
[20,null,{"$f":"+C307*$K$2","v":310.98666666666668},298.29333333333335,227.54666666666668,169.21333333333334,0]
[21,null,{"$f":"+C308*$K$2","v":310.98666666666668},298.29333333333335,227.54666666666668,169.21333333333334,0]
[22,null,{"$f":"+C309*$K$2","v":310.98666666666668},298.29333333333335,227.54666666666668,169.21333333333334,0]
[23,null,{"$f":"+C310*$K$2","v":310.98666666666668},298.29333333333335,227.54666666666668,169.21333333333334,0]
[24,null,{"$f":"+C311*$K$2","v":310.98666666666668},298.29333333333335,227.54666666666668,169.21333333333334,0]
[25,null,{"$f":"+C312*$K$2","v":335.44},321.90666666666669,242.76000000000002,180.6,0]
[26,null,{"$f":"+C313*$K$2","v":335.44},321.90666666666669,242.76000000000002,180.6,0]
[27,null,{"$f":"+C314*$K$2","v":335.44},321.90666666666669,242.76000000000002,180.6,0]
[28,null,{"$f":"+C315*$K$2","v":335.44},321.90666666666669,242.76000000000002,180.6,0]
[29,null,{"$f":"+C316*$K$2","v":335.44},321.90666666666669,242.76000000000002,180.6,0]
[30,null,{"$f":"+C317*$K$2","v":378.56},363.34666666666669,269.92,200.85333333333335,0]
[31,null,{"$f":"+C318*$K$2","v":378.56},363.34666666666669,269.92,200.85333333333335,0]
[32,null,{"$f":"+C319*$K$2","v":378.56},363.34666666666669,269.92,200.85333333333335,0]
[33,null,{"$f":"+C320*$K$2","v":378.56},363.34666666666669,269.92,200.85333333333335,0]
[34,null,{"$f":"+C321*$K$2","v":378.56},363.34666666666669,269.92,200.85333333333335,0]
[35,null,{"$f":"+C322*$K$2","v":428.5866666666667},411.22666666666669,302.30666666666667,224.84,0]
[36,null,{"$f":"+C323*$K$2","v":428.5866666666667},411.22666666666669,302.30666666666667,224.84,0]
[37,null,{"$f":"+C324*$K$2","v":428.5866666666667},411.22666666666669,302.30666666666667,224.84,0]
[38,null,{"$f":"+C325*$K$2","v":428.5866666666667},411.22666666666669,302.30666666666667,224.84,0]
[39,null,{"$f":"+C326*$K$2","v":428.5866666666667},411.22666666666669,302.30666666666667,224.84,0]
[40,null,{"$f":"+C327*$K$2","v":486.26666666666671},466.48,340.10666666666668,253.02666666666667,0]
[41,null,{"$f":"+C328*$K$2","v":486.26666666666671},466.48,340.10666666666668,253.02666666666667,0]
[42,null,{"$f":"+C329*$K$2","v":486.26666666666671},466.48,340.10666666666668,253.02666666666667,0]
[43,null,{"$f":"+C330*$K$2","v":486.26666666666671},466.48,340.10666666666668,253.02666666666667,0]
[44,null,{"$f":"+C331*$K$2","v":486.26666666666671},466.48,340.10666666666668,253.02666666666667,0]
[45,null,{"$f":"+C332*$K$2","v":550.29333333333341},528.08000000000004,382.94666666666666,285.04000000000002,0]
[46,null,{"$f":"+C333*$K$2","v":550.29333333333341},528.08000000000004,382.94666666666666,285.04000000000002,0]
[47,null,{"$f":"+C334*$K$2","v":550.29333333333341},528.08000000000004,382.94666666666666,285.04000000000002,0]
[48,null,{"$f":"+C335*$K$2","v":550.29333333333341},528.08000000000004,382.94666666666666,285.04000000000002,0]
[49,null,{"$f":"+C336*$K$2","v":550.29333333333341},528.08000000000004,382.94666666666666,285.04000000000002,0]
[50,null,{"$f":"+C337*$K$2","v":622.62666666666667},597.42666666666673,431.48,321.16000000000003,0]
[51,null,{"$f":"+C338*$K$2","v":622.62666666666667},597.42666666666673,431.48,321.16000000000003,0]
[52,null,{"$f":"+C339*$K$2","v":622.62666666666667},597.42666666666673,431.48,321.16000000000003,0]
[53,null,{"$f":"+C340*$K$2","v":622.62666666666667},597.42666666666673,431.48,321.16000000000003,0]
[54,null,{"$f":"+C341*$K$2","v":622.62666666666667},597.42666666666673,431.48,321.16000000000003,0]
[55,null,{"$f":"+C342*$K$2","v":702.33333333333337},673.96,485.52000000000004,361.2,0]
[56,null,{"$f":"+C343*$K$2","v":702.33333333333337},673.96,485.52000000000004,361.2,0]
[57,null,{"$f":"+C344*$K$2","v":702.33333333333337},673.96,485.52000000000004,361.2,0]
[58,null,{"$f":"+C345*$K$2","v":702.33333333333337},673.96,485.52000000000004,361.2,0]
[59,null,{"$f":"+C346*$K$2","v":702.33333333333337},673.96,485.52000000000004,361.2,0]
[60,null,{"$f":"+C347*$K$2","v":755.53333333333342},724.92000000000007,521.82666666666671,388.17333333333335,0]
[61,null,{"$f":"+C348*$K$2","v":848.12},813.68000000000006,585.10666666666668,435.12,0]
[62,null,{"$f":"+C349*$K$2","v":948.36},910.09333333333336,653.98666666666668,486.45333333333338,0]
[63,null,{"$f":"+C350*$K$2","v":1056.2533333333333},1013.4133333333334,728.4666666666667,541.98666666666668,0]
[64,null,{"$f":"+C351*$K$2","v":1171.7066666666667},1124.2933333333333,808.64,601.53333333333342,0]
[65,null,{"$f":"+C352*$K$2","v":1294.9066666666668},1242.2666666666667,894.04000000000008,665.18666666666672,0]
[66,null,{"$f":"+C353*$K$2","v":1425.6666666666667},1367.7066666666667,985.22666666666669,732.94666666666672,0]
[67,null,{"$f":"+C354*$K$2","v":1563.9866666666667},1500.4266666666667,1081.92,804.72,0]
[68,null,{"$f":"+C355*$K$2","v":1709.8666666666668},1640.6133333333335,1184.1200000000001,880.88,0]
[69,null,{"$f":"+C356*$K$2","v":1863.68},1788.0800000000002,1291.8266666666668,961.0533333333334,0]
[70,null,{"$f":"+C357*$K$2","v":2024.96},1942.8266666666668,1405.3200000000002,1045.3333333333335,0]
[71,null,{"$f":"+C358*$K$2","v":2193.7066666666669},2104.9466666666667,1524.04,1133.5333333333333,0]
[72,null,{"$f":"+C359*$K$2","v":2370.2000000000003},2274.1600000000003,1648.5466666666669,1226.2133333333334,0]
[73,null,{"$f":"+C360*$K$2","v":2554.44},2450.84,1778.4666666666667,1322.9066666666668,0]
[74,null,{"$f":"+C361*$K$2","v":2746.2400000000002},2634.8933333333334,1914.0800000000002,1423.8,0]
[75,null,{"$f":"+C362*$K$2","v":2945.6933333333336},2826.2266666666669,2055.0133333333333,1528.6133333333335,0]
[76,null,{"$f":"+C363*$K$2","v":2945.6933333333336},2826.2266666666669,2055.0133333333333,1528.6133333333335,0]
[77,null,{"$f":"+C364*$K$2","v":2945.6933333333336},2826.2266666666669,2055.0133333333333,1528.6133333333335,0]
[78,null,{"$f":"+C365*$K$2","v":2945.6933333333336},2826.2266666666669,2055.0133333333333,1528.6133333333335,0]
[79,null,{"$f":"+C366*$K$2","v":2945.6933333333336},2826.2266666666669,2055.0133333333333,1528.6133333333335,0]
[80,null,{"$f":"+C367*$K$2","v":2945.6933333333336},2826.2266666666669,2055.0133333333333,1528.6133333333335]
[81,null,{"$f":"+C368*$K$2","v":2945.6933333333336},2826.2266666666669,2055.0133333333333,1528.6133333333335]
[82,null,{"$f":"+C369*$K$2","v":2945.6933333333336},2826.2266666666669,2055.0133333333333,1528.6133333333335]
[83,null,{"$f":"+C370*$K$2","v":2945.6933333333336},2826.2266666666669,2055.0133333333333,1528.6133333333335]
[84,"o más",{"$f":"+C371*$K$2","v":2945.6933333333336},2826.2266666666669,2055.0133333333333,1528.6133333333335,0]
[1,"Hijo",{"$f":"+C372*$K$2","v":145.32},139.62666666666667,107.89333333333335,{"$f":"+F372*$K$2","v":80.36}]
[2,"Hijos",{"$f":"+C373*$K$2","v":247.05333333333334},237.06666666666669,183.4,{"$f":"+F373*$K$2","v":136.45333333333335}]
[3,"Hijos o más",{"$f":"+C374*$K$2","v":348.69333333333333},334.78666666666669,258.62666666666667,{"$f":"+F374*$K$2","v":192.36}]
[]
[]
["BUPA GLOBAL ELITE"]
["TARIFAS SEMESTRALES"]
["EDAD"]
[" "," ",250,2000,3500,5000,10000]
[18,null,{"$f":"+C6*$K$4","v":3968.6400000000003},{"$f":"+D6*$K$4","v":3477.3300000000004},2925.07,2536.58,1967.3600000000001]
[19,null,{"$f":"+C7*$K$4","v":3968.6400000000003},{"$f":"+D7*$K$4","v":3477.3300000000004},2925.07,2536.58,1967.3600000000001]
[20,null,{"$f":"+C8*$K$4","v":3968.6400000000003},3477.3300000000004,2925.07,2536.58,1967.3600000000001]
[21,null,3968.6400000000003,3477.3300000000004,2925.07,2536.58,1967.3600000000001]
[22,null,3968.6400000000003,3477.3300000000004,2925.07,2536.58,1967.3600000000001]
[23,null,3968.6400000000003,3477.3300000000004,2925.07,2536.58,1967.3600000000001]
[24,null,3968.6400000000003,3477.3300000000004,2925.07,2536.58,1967.3600000000001]
[25,null,4241.0600000000004,3717.42,3107.92,2695.05,2090.3200000000002]
[26,null,4241.0600000000004,3717.42,3107.92,2695.05,2090.3200000000002]
[27,null,4241.0600000000004,3717.42,3107.92,2695.05,2090.3200000000002]
[28,null,4241.0600000000004,3717.42,3107.92,2695.05,2090.3200000000002]
[29,null,4241.0600000000004,3717.42,3107.92,2695.05,2090.3200000000002]
[30,null,4717.5300000000007,4135.0600000000004,3430.1600000000003,2973.83,2307.09]
[31,null,4717.5300000000007,4135.0600000000004,3430.1600000000003,2973.83,2307.09]
[32,null,4717.5300000000007,4135.0600000000004,3430.1600000000003,2973.83,2307.09]
[33,null,4717.5300000000007,4135.0600000000004,3430.1600000000003,2973.83,2307.09]
[34,null,4717.5300000000007,4135.0600000000004,3430.1600000000003,2973.83,2307.09]
[35,null,5266.6100000000006,4616.3,3808.05,3301.3700000000003,2560.4300000000003]
[36,null,5266.6100000000006,4616.3,3808.05,3301.3700000000003,2560.4300000000003]
[37,null,5266.6100000000006,4616.3,3808.05,3301.3700000000003,2560.4300000000003]
[38,null,5266.6100000000006,4616.3,3808.05,3301.3700000000003,2560.4300000000003]
[39,null,5266.6100000000006,4616.3,3808.05,3301.3700000000003,2560.4300000000003]
[40,null,5901.02,5171.21,4246.8900000000003,3682.44,2856.17]
[41,null,5901.02,5171.21,4246.8900000000003,3682.44,2856.17]
[42,null,5901.02,5171.21,4246.8900000000003,3682.44,2856.17]
[43,null,5901.02,5171.21,4246.8900000000003,3682.44,2856.17]
[44,null,5901.02,5171.21,4246.8900000000003,3682.44,2856.17]
[45,null,6602.7400000000007,5788.13,4739.26,4109.62,3187.42]
[46,null,6602.7400000000007,5788.13,4739.26,4109.62,3187.42]
[47,null,6602.7400000000007,5788.13,4739.26,4109.62,3187.42]
[48,null,6602.7400000000007,5788.13,4739.26,4109.62,3187.42]
[49,null,6602.7400000000007,5788.13,4739.26,4109.62,3187.42]
[50,null,7396.1500000000005,6482.96,5294.7,4590.8600000000006,3561.07]
[51,null,7396.1500000000005,6482.96,5294.7,4590.8600000000006,3561.07]
[52,null,7396.1500000000005,6482.96,5294.7,4590.8600000000006,3561.07]
[53,null,7396.1500000000005,6482.96,5294.7,4590.8600000000006,3561.07]
[54,null,7396.1500000000005,6482.96,5294.7,4590.8600000000006,3561.07]
[55,null,8269.0600000000013,7248.2800000000007,5911.62,5126.16,3976.0600000000004]
[56,null,8269.0600000000013,7248.2800000000007,5911.62,5126.16,3976.0600000000004]
[57,null,8269.0600000000013,7248.2800000000007,5911.62,5126.16,3976.0600000000004]
[58,null,8269.0600000000013,7248.2800000000007,5911.62,5126.16,3976.0600000000004]
[59,null,8269.0600000000013,7248.2800000000007,5911.62,5126.16,3976.0600000000004]
[60,null,8850.4700000000012,7757.0800000000008,6321.84,5482.85,4252.1900000000005]
[61,null,9862.77,8644.83,7041.05,6105.6,4735.55]
[62,null,10957.75,9605.19,7820.68,6781.35,5259.1900000000005]
[63,null,12135.94,10637.630000000001,8661.26,7510.1,5825.2300000000005]
[64,null,13397.34,11742.150000000001,9562.26,8291.85,6431.02]
[65,null,14739.83,12919.28,10524.74,9126.07,7078.1500000000005]
[66,null,16165.53,14169.02,11549.230000000001,10014.35,7766.09]
[67,null,17674.440000000002,15491.37,12633.61,{"$f":"+F55*$K$4","v":10954.57},8495.9]
[68,null,19264.97,16885.8,13778.41,11947.26,9265.4600000000009]
[69,null,20939.240000000002,18353.370000000003,14984.69,12994.01,10076.890000000001]
[70,null,22694.600000000002,19891.960000000003,16251.390000000001,14091.640000000001,10929.130000000001]
[71,null,24534.760000000002,21504.75,17579.57,15243.86,11821.650000000001]
[72,null,26454.95,23188.560000000001,18969.760000000002,16448.55,12756.570000000002]
[73,null,28459.940000000002,24946.04,20418.25,17704.650000000001,13730.710000000001]
[74,null,30547.08,26775.600000000002,21929.280000000002,19014.810000000001,14746.720000000001]
[75,null,32716.370000000003,28676.710000000003,23501.260000000002,20377.97,15804.070000000002]
[76,null,32716.370000000003,28676.710000000003,23501.260000000002,20377.97,15804.070000000002]
[77,null,32716.370000000003,28676.710000000003,23501.260000000002,20377.97,15804.070000000002]
[78,null,32716.370000000003,28676.710000000003,23501.260000000002,20377.97,15804.070000000002]
[79,null,32716.370000000003,28676.710000000003,23501.260000000002,20377.97,15804.070000000002]
[80,null,32716.370000000003,28676.710000000003,23501.260000000002,20377.97,15804.070000000002]
[81,null,32716.370000000003,28676.710000000003,23501.260000000002,20377.97,15804.070000000002]
[82,null,32716.370000000003,28676.710000000003,23501.260000000002,20377.97,15804.070000000002]
[83,null,32716.370000000003,{"$f":"+D71*$K$4","v":28676.710000000003},23501.260000000002,20377.97,15804.070000000002]
[84,"o más",32716.370000000003,28676.710000000003,23501.260000000002,20377.97,15804.070000000002]
[1,"Hijo",{"$f":"+C73*$K$4","v":1676.39},1469.69,1244.97,1080.1400000000001,837.93000000000006]
[2,"Hijos",2850.8700000000003,2498.9500000000003,2116.29,1834.8600000000001,1423.5800000000002]
[3,"Hijos o más",4023.23,3527.15,2987.61,2590.6400000000003,2008.7]
[]
["BUPA GLOBAL PREMIER"]
["TARIFAS SEMESTRALES"]
["EDAD"]
[" "," ",250,2000,5000,10000]
[18,null,{"$f":"+C155*$K$4","v":2594.35},{"$f":"+D155*$K$4","v":2353.73},1786.1000000000001,1328.18,0]
[19,null,{"$f":"+C156*$K$4","v":2594.35},2353.73,1786.1000000000001,1328.18,0]
[20,null,{"$f":"+C157*$K$4","v":2594.35},2353.73,1786.1000000000001,1328.18,0]
[21,null,{"$f":"+C158*$K$4","v":2594.35},2353.73,1786.1000000000001,1328.18,0]
[22,null,{"$f":"+C159*$K$4","v":2594.35},2353.73,1786.1000000000001,1328.18,0]
[23,null,{"$f":"+C160*$K$4","v":2594.35},2353.73,1786.1000000000001,1328.18,0]
[24,null,{"$f":"+C161*$K$4","v":2594.35},2353.73,1786.1000000000001,1328.18,0]
[25,null,{"$f":"+C162*$K$4","v":2771.9},2515.38,1888.92,1405.5600000000002,0]
[26,null,{"$f":"+C163*$K$4","v":2771.9},2515.38,1888.92,1405.5600000000002,0]
[27,null,{"$f":"+C164*$K$4","v":2771.9},2515.38,1888.92,1405.5600000000002,0]
[28,null,{"$f":"+C165*$K$4","v":2771.9},2515.38,1888.92,1405.5600000000002,0]
[29,null,{"$f":"+C166*$K$4","v":2771.9},2515.38,1888.92,1405.5600000000002,0]
[30,null,{"$f":"+C167*$K$4","v":3084.07},2797.8700000000003,2073.8900000000003,1542.8300000000002,0]
[31,null,{"$f":"+C168*$K$4","v":3084.07},2797.8700000000003,2073.8900000000003,1542.8300000000002,0]
[32,null,{"$f":"+C169*$K$4","v":3084.07},2797.8700000000003,2073.8900000000003,1542.8300000000002,0]
[33,null,{"$f":"+C170*$K$4","v":3084.07},2797.8700000000003,2073.8900000000003,1542.8300000000002,0]
[34,null,{"$f":"+C171*$K$4","v":3084.07},2797.8700000000003,2073.8900000000003,1542.8300000000002,0]
[35,null,{"$f":"+C172*$K$4","v":3441.82},3124.3500000000004,2292.25,1704.48,0]
[36,null,{"$f":"+C173*$K$4","v":3441.82},3124.3500000000004,2292.25,1704.48,0]
[37,null,{"$f":"+C174*$K$4","v":3441.82},3124.3500000000004,2292.25,1704.48,0]
[38,null,{"$f":"+C175*$K$4","v":3441.82},3124.3500000000004,2292.25,1704.48,0]
[39,null,{"$f":"+C176*$K$4","v":3441.82},3124.3500000000004,2292.25,1704.48,0]
[40,null,{"$f":"+C177*$K$4","v":3856.8100000000004},3500.65,2548.2400000000002,1895.8100000000002,0]
[41,null,{"$f":"+C178*$K$4","v":3856.8100000000004},3500.65,2548.2400000000002,1895.8100000000002,0]
[42,null,{"$f":"+C179*$K$4","v":3856.8100000000004},3500.65,2548.2400000000002,1895.8100000000002,0]
[43,null,{"$f":"+C180*$K$4","v":3856.8100000000004},3500.65,2548.2400000000002,1895.8100000000002,0]
[44,null,{"$f":"+C181*$K$4","v":3856.8100000000004},3500.65,2548.2400000000002,1895.8100000000002,0]
[45,null,{"$f":"+C182*$K$4","v":4316.8500000000004},3918.2900000000004,2836.56,2109.9300000000003,0]
[46,null,{"$f":"+C183*$K$4","v":4316.8500000000004},3918.2900000000004,2836.56,2109.9300000000003,0]
[47,null,{"$f":"+C184*$K$4","v":4316.8500000000004},3918.2900000000004,2836.56,2109.9300000000003,0]
[48,null,{"$f":"+C185*$K$4","v":4316.8500000000004},3918.2900000000004,2836.56,2109.9300000000003,0]
[49,null,{"$f":"+C186*$K$4","v":4316.8500000000004},3918.2900000000004,2836.56,2109.9300000000003,0]
[50,null,{"$f":"+C187*$K$4","v":4834.66},4387.34,3164.1000000000004,2353.73,0]
[51,null,{"$f":"+C188*$K$4","v":4834.66},4387.34,3164.1000000000004,2353.73,0]
[52,null,{"$f":"+C189*$K$4","v":4834.66},4387.34,3164.1000000000004,2353.73,0]
[53,null,{"$f":"+C190*$K$4","v":4834.66},4387.34,3164.1000000000004,2353.73,0]
[54,null,{"$f":"+C191*$K$4","v":4834.66},4387.34,3164.1000000000004,2353.73,0]
[55,null,{"$f":"+C192*$K$4","v":5405.47},4905.68,3528.21,2625.09,0]
[56,null,{"$f":"+C193*$K$4","v":5405.47},4905.68,3528.21,2625.09,0]
[57,null,{"$f":"+C194*$K$4","v":5405.47},4905.68,3528.21,2625.09,0]
[58,null,{"$f":"+C195*$K$4","v":5405.47},4905.68,3528.21,2625.09,0]
[59,null,{"$f":"+C196*$K$4","v":5405.47},4905.68,3528.21,2625.09,0]
[60,null,{"$f":"+C197*$K$4","v":5785.4800000000005},5249.6500000000005,3772.01,2805.82,0]
[61,null,{"$f":"+C198*$K$4","v":6447.4500000000007},5850.67,4197.6000000000004,3122.76,0]
[62,null,{"$f":"+C199*$K$4","v":7161.3600000000006},6500.4500000000007,4661.3500000000004,3467.79,0]
[63,null,{"$f":"+C200*$K$4","v":7931.9800000000005},7198.46,5163.26,3840.38,0]
[64,null,{"$f":"+C201*$K$4","v":8756.130000000001},7945.76,5701.7400000000007,4241.59,0]
[65,null,{"$f":"+C202*$K$4","v":9633.8100000000013},8741.82,6276.79,4669.3,0]
[66,null,{"$f":"+C203*$K$4","v":10566.61},9588.2300000000014,6890,5125.63,0]
[67,null,{"$f":"+C204*$K$4","v":11551.880000000001},10483.4,7539.25,5608.9900000000007,0]
[68,null,{"$f":"+C205*$K$4","v":12591.210000000001},11427.86,8226.66,6119.38,0]
[69,null,{"$f":"+C206*$K$4","v":13685.66},12420.02,8950.11,6657.8600000000006,0]
[70,null,{"$f":"+C207*$K$4","v":14832.58},13462,9711.7200000000012,7224.96,0]
[71,null,{"$f":"+C208*$K$4","v":16035.68},14553.800000000001,10509.9,7818.0300000000007,0]
[72,null,{"$f":"+C209*$K$4","v":17291.780000000002},15691.710000000001,11345.710000000001,8439.7200000000012,0]
[73,null,{"$f":"+C210*$K$4","v":18601.41},16881.030000000002,12219.150000000001,9088.9700000000012,0]
[74,null,{"$f":"+C211*$K$4","v":19965.63},18118.580000000002,13129.69,9766.3100000000013,0]
[75,null,{"$f":"+C212*$K$4","v":21384.440000000002},19406.48,14077.33,10471.210000000001,0]
[76,null,{"$f":"+C213*$K$4","v":21384.440000000002},19406.48,14077.33,10471.210000000001,0]
[77,null,{"$f":"+C214*$K$4","v":21384.440000000002},19406.48,14077.33,10471.210000000001,0]
[78,null,{"$f":"+C215*$K$4","v":21384.440000000002},19406.48,14077.33,10471.210000000001,0]
[79,null,{"$f":"+C216*$K$4","v":21384.440000000002},19406.48,14077.33,10471.210000000001,0]
[80,null,{"$f":"+C217*$K$4","v":21384.440000000002},19406.48,14077.33,10471.210000000001,0]
[81,null,{"$f":"+C218*$K$4","v":21384.440000000002},19406.48,14077.33,10471.210000000001,0]
[82,null,{"$f":"+C219*$K$4","v":21384.440000000002},19406.48,14077.33,10471.210000000001,0]
[83,null,{"$f":"+C220*$K$4","v":21384.440000000002},19406.48,14077.33,10471.210000000001,0]
[84,"o más",{"$f":"+C221*$K$4","v":21384.440000000002},19406.48,14077.33,10471.210000000001,0]
[1,"Hijo",{"$f":"+C222*$K$4","v":1096.5700000000002},994.81000000000006,763.73,568.69000000000005,0]
[2,"Hijos",{"$f":"+C223*$K$4","v":1863.48},1690.7,1297.97,965.66000000000008,0]
[3,"Hijos o más",{"$f":"+C224*$K$4","v":2629.86},2387.1200000000003,1832.74,1363.69,0]
[]
["BUPA GLOBAL SELECT"]
["TARIFAS SEMESTRALES"]
["EDAD"]
[" "," ",250,2000,5000,10000]
[18,null,{"$f":"+C305*$K$4","v":1765.96},{"$f":"+D305*$K$4","v":1693.88},1292.1400000000001,960.8900000000001,0]
[19,null,{"$f":"+C306*$K$4","v":1765.96},1693.88,1292.1400000000001,960.8900000000001,0]
[20,null,{"$f":"+C307*$K$4","v":1765.96},1693.88,1292.1400000000001,960.8900000000001,0]
[21,null,{"$f":"+C308*$K$4","v":1765.96},1693.88,1292.1400000000001,960.8900000000001,0]
[22,null,{"$f":"+C309*$K$4","v":1765.96},1693.88,1292.1400000000001,960.8900000000001,0]
[23,null,{"$f":"+C310*$K$4","v":1765.96},1693.88,1292.1400000000001,960.8900000000001,0]
[24,null,{"$f":"+C311*$K$4","v":1765.96},1693.88,1292.1400000000001,960.8900000000001,0]
[25,null,{"$f":"+C312*$K$4","v":1904.8200000000002},1827.97,1378.53,1025.55,0]
[26,null,{"$f":"+C313*$K$4","v":1904.8200000000002},1827.97,1378.53,1025.55,0]
[27,null,{"$f":"+C314*$K$4","v":1904.8200000000002},1827.97,1378.53,1025.55,0]
[28,null,{"$f":"+C315*$K$4","v":1904.8200000000002},1827.97,1378.53,1025.55,0]
[29,null,{"$f":"+C316*$K$4","v":1904.8200000000002},1827.97,1378.53,1025.55,0]
[30,null,{"$f":"+C317*$K$4","v":2149.6800000000003},2063.29,1532.76,1140.56,0]
[31,null,{"$f":"+C318*$K$4","v":2149.6800000000003},2063.29,1532.76,1140.56,0]
[32,null,{"$f":"+C319*$K$4","v":2149.6800000000003},2063.29,1532.76,1140.56,0]
[33,null,{"$f":"+C320*$K$4","v":2149.6800000000003},2063.29,1532.76,1140.56,0]
[34,null,{"$f":"+C321*$K$4","v":2149.6800000000003},2063.29,1532.76,1140.56,0]
[35,null,{"$f":"+C322*$K$4","v":2433.7600000000002},2335.1800000000003,1716.67,1276.77,0]
[36,null,{"$f":"+C323*$K$4","v":2433.7600000000002},2335.1800000000003,1716.67,1276.77,0]
[37,null,{"$f":"+C324*$K$4","v":2433.7600000000002},2335.1800000000003,1716.67,1276.77,0]
[38,null,{"$f":"+C325*$K$4","v":2433.7600000000002},2335.1800000000003,1716.67,1276.77,0]
[39,null,{"$f":"+C326*$K$4","v":2433.7600000000002},2335.1800000000003,1716.67,1276.77,0]
[40,null,{"$f":"+C327*$K$4","v":2761.3},2648.94,1931.3200000000002,1436.8300000000002,0]
[41,null,{"$f":"+C328*$K$4","v":2761.3},2648.94,1931.3200000000002,1436.8300000000002,0]
[42,null,{"$f":"+C329*$K$4","v":2761.3},2648.94,1931.3200000000002,1436.8300000000002,0]
[43,null,{"$f":"+C330*$K$4","v":2761.3},2648.94,1931.3200000000002,1436.8300000000002,0]
[44,null,{"$f":"+C331*$K$4","v":2761.3},2648.94,1931.3200000000002,1436.8300000000002,0]
[45,null,{"$f":"+C332*$K$4","v":3124.88},2998.7400000000002,2174.59,1618.6200000000001,0]
[46,null,{"$f":"+C333*$K$4","v":3124.88},2998.7400000000002,2174.59,1618.6200000000001,0]
[47,null,{"$f":"+C334*$K$4","v":3124.88},2998.7400000000002,2174.59,1618.6200000000001,0]
[48,null,{"$f":"+C335*$K$4","v":3124.88},2998.7400000000002,2174.59,1618.6200000000001,0]
[49,null,{"$f":"+C336*$K$4","v":3124.88},2998.7400000000002,2174.59,1618.6200000000001,0]
[50,null,{"$f":"+C337*$K$4","v":3535.63},3392.53,2450.19,1823.73,0]
[51,null,{"$f":"+C338*$K$4","v":3535.63},3392.53,2450.19,1823.73,0]
[52,null,{"$f":"+C339*$K$4","v":3535.63},3392.53,2450.19,1823.73,0]
[53,null,{"$f":"+C340*$K$4","v":3535.63},3392.53,2450.19,1823.73,0]
[54,null,{"$f":"+C341*$K$4","v":3535.63},3392.53,2450.19,1823.73,0]
[55,null,{"$f":"+C342*$K$4","v":3988.25},3827.13,2757.06,2051.1,0]
[56,null,{"$f":"+C343*$K$4","v":3988.25},3827.13,2757.06,2051.1,0]
[57,null,{"$f":"+C344*$K$4","v":3988.25},3827.13,2757.06,2051.1,0]
[58,null,{"$f":"+C345*$K$4","v":3988.25},3827.13,2757.06,2051.1,0]
[59,null,{"$f":"+C346*$K$4","v":3988.25},3827.13,2757.06,2051.1,0]
[60,null,{"$f":"+C347*$K$4","v":4290.3500000000004},4116.51,2963.23,2204.27,0]
[61,null,{"$f":"+C348*$K$4","v":4816.1100000000006},4620.54,3322.57,2470.86,0]
[62,null,{"$f":"+C349*$K$4","v":5385.33},5168.0300000000007,3713.71,2762.36,0]
[63,null,{"$f":"+C350*$K$4","v":5998.01},5754.7400000000007,4136.6500000000005,3077.71,0]
[64,null,{"$f":"+C351*$K$4","v":6653.62},6384.38,4591.92,3415.8500000000004,0]
[65,null,{"$f":"+C352*$K$4","v":7353.22},7054.3,5076.87,3777.3100000000004,0]
[66,null,{"$f":"+C353*$K$4","v":8095.75},7766.6200000000008,5594.68,4162.09,0]
[67,null,{"$f":"+C354*$K$4","v":8881.2100000000009},8520.2800000000007,6143.76,4569.66,0]
[68,null,{"$f":"+C355*$K$4","v":9709.6},9316.34,6724.1100000000006,5002.1400000000003,0]
[69,null,{"$f":"+C356*$K$4","v":10583.04},10153.74,7335.7300000000005,5457.41,0]
[70,null,{"$f":"+C357*$K$4","v":11498.880000000001},11032.480000000001,7980.21,5936,0]
[71,null,{"$f":"+C358*$K$4","v":12457.12},11953.09,8654.3700000000008,6436.85,0]
[72,null,{"$f":"+C359*$K$4","v":13459.35},12913.980000000001,9361.3900000000012,6963.14,0]
[73,null,{"$f":"+C360*$K$4","v":14505.570000000002},13917.27,10099.15,7512.22,0]
[74,null,{"$f":"+C361*$K$4","v":15594.720000000001},14962.43,10869.24,8085.1500000000005,0]
[75,null,{"$f":"+C362*$K$4","v":16727.330000000002},16048.93,11669.54,8680.34,0]
[76,null,{"$f":"+C363*$K$4","v":16727.330000000002},16048.93,11669.54,8680.34,0]
[77,null,{"$f":"+C364*$K$4","v":16727.330000000002},16048.93,11669.54,8680.34,0]
[78,null,{"$f":"+C365*$K$4","v":16727.330000000002},16048.93,11669.54,8680.34,0]
[79,null,{"$f":"+C366*$K$4","v":16727.330000000002},16048.93,11669.54,8680.34,0]
[80,null,{"$f":"+C367*$K$4","v":16727.330000000002},16048.93,11669.54,8680.34,0]
[81,null,{"$f":"+C368*$K$4","v":16727.330000000002},16048.93,11669.54,8680.34,0]
[82,null,{"$f":"+C369*$K$4","v":16727.330000000002},16048.93,11669.54,8680.34,0]
[83,null,{"$f":"+C370*$K$4","v":16727.330000000002},16048.93,11669.54,8680.34,0]
[84,"o más",{"$f":"+C371*$K$4","v":16727.330000000002},16048.93,11669.54,8680.34,0]
[1,"Hijo",{"$f":"+C372*$K$4","v":825.21},792.88,612.68000000000006,456.33000000000004,0]
[2,"Hijos",{"$f":"+C373*$K$4","v":1402.91},1346.2,1041.45,774.86,0]
[3,"Hijos o más",{"$f":"+C374*$K$4","v":1980.0800000000002},1901.1100000000001,1468.63,1092.3300000000002,0]
[]
["BUPA GLOBAL ELITE"]
["TARIFAS TRIMESTRALES"]
["EDAD"]
[" "," ",250,2000,3500,5000,10000]
[18,null,{"$f":"+C6*$K$3","v":2059.2000000000003},{"$f":"+D6*$K$3","v":1804.2750000000001},1517.7250000000001,1316.15,1020.8000000000001]
[19,null,{"$f":"+C7*$K$3","v":2059.2000000000003},1804.2750000000001,1517.7250000000001,1316.15,1020.8000000000001]
[20,null,{"$f":"+C8*$K$3","v":2059.2000000000003},1804.2750000000001,1517.7250000000001,1316.15,1020.8000000000001]
[21,null,{"$f":"+C9*$K$3","v":2059.2000000000003},1804.2750000000001,1517.7250000000001,1316.15,1020.8000000000001]
[22,null,{"$f":"+C10*$K$3","v":2059.2000000000003},1804.2750000000001,1517.7250000000001,1316.15,1020.8000000000001]
[23,null,{"$f":"+C11*$K$3","v":2059.2000000000003},1804.2750000000001,1517.7250000000001,1316.15,1020.8000000000001]
[24,null,{"$f":"+C12*$K$3","v":2059.2000000000003},1804.2750000000001,1517.7250000000001,1316.15,1020.8000000000001]
[25,null,{"$f":"+C13*$K$3","v":2200.5500000000002},1928.8500000000001,1612.6000000000001,1398.375,1084.6000000000001]
[26,null,{"$f":"+C14*$K$3","v":2200.5500000000002},1928.8500000000001,1612.6000000000001,1398.375,1084.6000000000001]
[27,null,{"$f":"+C15*$K$3","v":2200.5500000000002},1928.8500000000001,1612.6000000000001,1398.375,1084.6000000000001]
[28,null,{"$f":"+C16*$K$3","v":2200.5500000000002},1928.8500000000001,1612.6000000000001,1398.375,1084.6000000000001]
[29,null,{"$f":"+C17*$K$3","v":2200.5500000000002},1928.8500000000001,1612.6000000000001,1398.375,1084.6000000000001]
[30,null,{"$f":"+C18*$K$3","v":2447.7750000000001},2145.5500000000002,1779.8000000000002,1543.0250000000001,1197.075]
[31,null,{"$f":"+C19*$K$3","v":2447.7750000000001},2145.5500000000002,1779.8000000000002,1543.0250000000001,1197.075]
[32,null,{"$f":"+C20*$K$3","v":2447.7750000000001},2145.5500000000002,1779.8000000000002,1543.0250000000001,1197.075]
[33,null,{"$f":"+C21*$K$3","v":2447.7750000000001},2145.5500000000002,1779.8000000000002,1543.0250000000001,1197.075]
[34,null,{"$f":"+C22*$K$3","v":2447.7750000000001},2145.5500000000002,1779.8000000000002,1543.0250000000001,1197.075]
[35,null,{"$f":"+C23*$K$3","v":2732.6750000000002},2395.25,1975.8750000000002,1712.9750000000001,1328.5250000000001]
[36,null,{"$f":"+C24*$K$3","v":2732.6750000000002},2395.25,1975.8750000000002,1712.9750000000001,1328.5250000000001]
[37,null,{"$f":"+C25*$K$3","v":2732.6750000000002},2395.25,1975.8750000000002,1712.9750000000001,1328.5250000000001]
[38,null,{"$f":"+C26*$K$3","v":2732.6750000000002},2395.25,1975.8750000000002,1712.9750000000001,1328.5250000000001]
[39,null,{"$f":"+C27*$K$3","v":2732.6750000000002},2395.25,1975.8750000000002,1712.9750000000001,1328.5250000000001]
[40,null,{"$f":"+C28*$K$3","v":3061.8500000000004},2683.1750000000002,2203.5750000000003,1910.7,1481.9750000000001]
[41,null,{"$f":"+C29*$K$3","v":3061.8500000000004},2683.1750000000002,2203.5750000000003,1910.7,1481.9750000000001]
[42,null,{"$f":"+C30*$K$3","v":3061.8500000000004},2683.1750000000002,2203.5750000000003,1910.7,1481.9750000000001]
[43,null,{"$f":"+C31*$K$3","v":3061.8500000000004},2683.1750000000002,2203.5750000000003,1910.7,1481.9750000000001]
[44,null,{"$f":"+C32*$K$3","v":3061.8500000000004},2683.1750000000002,2203.5750000000003,1910.7,1481.9750000000001]
[45,null,{"$f":"+C33*$K$3","v":3425.9500000000003},3003.2750000000001,2459.0500000000002,2132.3500000000004,1653.8500000000001]
[46,null,{"$f":"+C34*$K$3","v":3425.9500000000003},3003.2750000000001,2459.0500000000002,2132.3500000000004,1653.8500000000001]
[47,null,{"$f":"+C35*$K$3","v":3425.9500000000003},3003.2750000000001,2459.0500000000002,2132.3500000000004,1653.8500000000001]
[48,null,{"$f":"+C36*$K$3","v":3425.9500000000003},3003.2750000000001,2459.0500000000002,2132.3500000000004,1653.8500000000001]
[49,null,{"$f":"+C37*$K$3","v":3425.9500000000003},3003.2750000000001,2459.0500000000002,2132.3500000000004,1653.8500000000001]
[50,null,{"$f":"+C38*$K$3","v":3837.6250000000005},3363.8,2747.25,2382.0500000000002,1847.7250000000001]
[51,null,{"$f":"+C39*$K$3","v":3837.6250000000005},3363.8,2747.25,2382.0500000000002,1847.7250000000001]
[52,null,{"$f":"+C40*$K$3","v":3837.6250000000005},3363.8,2747.25,2382.0500000000002,1847.7250000000001]
[53,null,{"$f":"+C41*$K$3","v":3837.6250000000005},3363.8,2747.25,2382.0500000000002,1847.7250000000001]
[54,null,{"$f":"+C42*$K$3","v":3837.6250000000005},3363.8,2747.25,2382.0500000000002,1847.7250000000001]
[55,null,{"$f":"+C43*$K$3","v":4290.55},3760.9,3067.3500000000004,2659.8,2063.0500000000002]
[56,null,{"$f":"+C44*$K$3","v":4290.55},3760.9,3067.3500000000004,2659.8,2063.0500000000002]
[57,null,{"$f":"+C45*$K$3","v":4290.55},3760.9,3067.3500000000004,2659.8,2063.0500000000002]
[58,null,{"$f":"+C46*$K$3","v":4290.55},3760.9,3067.3500000000004,2659.8,2063.0500000000002]
[59,null,{"$f":"+C47*$K$3","v":4290.55},3760.9,3067.3500000000004,2659.8,2063.0500000000002]
[60,null,{"$f":"+C48*$K$3","v":4592.2250000000004},4024.9000000000005,3280.2000000000003,2844.8750000000005,2206.3250000000003]
[61,null,{"$f":"+C49*$K$3","v":5117.4750000000004},4485.5250000000005,3653.3750000000005,3168.0000000000005,2457.125]
[62,null,{"$f":"+C50*$K$3","v":5685.6250000000009},4983.8250000000007,4057.9000000000005,3518.6250000000005,2728.8250000000003]
[63,null,{"$f":"+C51*$K$3","v":6296.9500000000007},5519.5250000000005,4494.05,3896.7500000000005,3022.5250000000001]
[64,null,{"$f":"+C52*$K$3","v":6951.4500000000007},6092.6250000000009,4961.55,4302.375,3336.8500000000004]
[65,null,{"$f":"+C53*$K$3","v":7648.0250000000005},6703.4000000000005,5460.9500000000007,4735.2250000000004,3672.6250000000005]
[66,null,{"$f":"+C54*$K$3","v":8387.7750000000015},7351.85,5992.5250000000005,5196.125,4029.5750000000003]
[67,null,{"$f":"+C55*$K$3","v":9170.7000000000007},8037.9750000000004,6555.1750000000002,5683.9750000000004,4408.25]
[68,null,{"$f":"+C56*$K$3","v":9995.9750000000004},8761.5,7149.1750000000002,6199.05,4807.55]
[69,null,{"$f":"+C57*$K$3","v":10864.7},9522.9750000000004,7775.0750000000007,6742.1750000000002,5228.5750000000007]
[70,null,{"$f":"+C58*$K$3","v":11775.500000000002},10321.300000000001,8432.3250000000007,7311.7000000000007,5670.7750000000005]
[71,null,{"$f":"+C59*$K$3","v":12730.300000000001},11158.125,9121.4750000000004,7909.5500000000011,6133.8750000000009]
[72,null,{"$f":"+C60*$K$3","v":13726.625000000002},12031.800000000001,9842.8000000000011,8534.625,6618.9750000000004]
[73,null,{"$f":"+C61*$K$3","v":14766.95},12943.7,10594.375,9186.375,7124.4250000000002]
[74,null,{"$f":"+C62*$K$3","v":15849.900000000001},13893.000000000002,11378.400000000001,9866.1750000000011,7651.6]
[75,null,{"$f":"+C63*$K$3","v":16975.475000000002},14879.425000000001,12194.050000000001,10573.475,8200.2250000000004]
[76,null,{"$f":"+C64*$K$3","v":16975.475000000002},14879.425000000001,12194.050000000001,10573.475,8200.2250000000004]
[77,null,{"$f":"+C65*$K$3","v":16975.475000000002},14879.425000000001,12194.050000000001,10573.475,8200.2250000000004]
[78,null,{"$f":"+C66*$K$3","v":16975.475000000002},14879.425000000001,12194.050000000001,10573.475,8200.2250000000004]
[79,null,{"$f":"+C67*$K$3","v":16975.475000000002},14879.425000000001,12194.050000000001,10573.475,8200.2250000000004]
[80,null,{"$f":"+C68*$K$3","v":16975.475000000002},14879.425000000001,12194.050000000001,10573.475,8200.2250000000004]
[81,null,{"$f":"+C69*$K$3","v":16975.475000000002},14879.425000000001,12194.050000000001,10573.475,8200.2250000000004]
[82,null,{"$f":"+C70*$K$3","v":16975.475000000002},14879.425000000001,12194.050000000001,10573.475,8200.2250000000004]
[83,null,{"$f":"+C71*$K$3","v":16975.475000000002},14879.425000000001,12194.050000000001,10573.475,8200.2250000000004]
[84,"o más",{"$f":"+C72*$K$3","v":16975.475000000002},14879.425000000001,12194.050000000001,10573.475,8200.2250000000004]
[1,"Hijo",{"$f":"+C73*$K$3","v":869.82500000000005},762.57500000000005,645.97500000000002,560.45000000000005,434.77500000000003]
[2,"Hijos",{"$f":"+C74*$K$3","v":1479.2250000000001},1296.625,1098.075,952.05000000000007,738.65000000000009]
[3,"Hijos o más",{"$f":"+C75*$K$3","v":2087.5250000000001},1830.1250000000002,1550.1750000000002,1344.2,1042.25]
[]
["BUPA GLOBAL PREMIER"]
["TARIFAS TRIMESTRALES"]
["EDAD"]
[" "," ",250,2000,5000,10000]
[18,null,{"$f":"+C155*$K$3","v":1346.125},{"$f":"+D155*$K$3","v":1221.2750000000001},926.75000000000011,689.15000000000009,0]
[19,null,{"$f":"+C156*$K$3","v":1346.125},1221.2750000000001,926.75000000000011,689.15000000000009,0]
[20,null,{"$f":"+C157*$K$3","v":1346.125},1221.2750000000001,926.75000000000011,689.15000000000009,0]
[21,null,{"$f":"+C158*$K$3","v":1346.125},1221.2750000000001,926.75000000000011,689.15000000000009,0]
[22,null,{"$f":"+C159*$K$3","v":1346.125},1221.2750000000001,926.75000000000011,689.15000000000009,0]
[23,null,{"$f":"+C160*$K$3","v":1346.125},1221.2750000000001,926.75000000000011,689.15000000000009,0]
[24,null,{"$f":"+C161*$K$3","v":1346.125},1221.2750000000001,926.75000000000011,689.15000000000009,0]
[25,null,{"$f":"+C162*$K$3","v":1438.2500000000002},1305.1500000000001,980.1,729.30000000000007,0]
[26,null,{"$f":"+C163*$K$3","v":1438.2500000000002},1305.1500000000001,980.1,729.30000000000007,0]
[27,null,{"$f":"+C164*$K$3","v":1438.2500000000002},1305.1500000000001,980.1,729.30000000000007,0]
[28,null,{"$f":"+C165*$K$3","v":1438.2500000000002},1305.1500000000001,980.1,729.30000000000007,0]
[29,null,{"$f":"+C166*$K$3","v":1438.2500000000002},1305.1500000000001,980.1,729.30000000000007,0]
[30,null,{"$f":"+C167*$K$3","v":1600.2250000000001},1451.7250000000001,1076.075,800.52500000000009,0]
[31,null,{"$f":"+C168*$K$3","v":1600.2250000000001},1451.7250000000001,1076.075,800.52500000000009,0]
[32,null,{"$f":"+C169*$K$3","v":1600.2250000000001},1451.7250000000001,1076.075,800.52500000000009,0]
[33,null,{"$f":"+C170*$K$3","v":1600.2250000000001},1451.7250000000001,1076.075,800.52500000000009,0]
[34,null,{"$f":"+C171*$K$3","v":1600.2250000000001},1451.7250000000001,1076.075,800.52500000000009,0]
[35,null,{"$f":"+C172*$K$3","v":1785.8500000000001},1621.1250000000002,1189.375,884.40000000000009,0]
[36,null,{"$f":"+C173*$K$3","v":1785.8500000000001},1621.1250000000002,1189.375,884.40000000000009,0]
[37,null,{"$f":"+C174*$K$3","v":1785.8500000000001},1621.1250000000002,1189.375,884.40000000000009,0]
[38,null,{"$f":"+C175*$K$3","v":1785.8500000000001},1621.1250000000002,1189.375,884.40000000000009,0]
[39,null,{"$f":"+C176*$K$3","v":1785.8500000000001},1621.1250000000002,1189.375,884.40000000000009,0]
[40,null,{"$f":"+C177*$K$3","v":2001.1750000000002},1816.3750000000002,1322.2,983.67500000000007,0]
[41,null,{"$f":"+C178*$K$3","v":2001.1750000000002},1816.3750000000002,1322.2,983.67500000000007,0]
[42,null,{"$f":"+C179*$K$3","v":2001.1750000000002},1816.3750000000002,1322.2,983.67500000000007,0]
[43,null,{"$f":"+C180*$K$3","v":2001.1750000000002},1816.3750000000002,1322.2,983.67500000000007,0]
[44,null,{"$f":"+C181*$K$3","v":2001.1750000000002},1816.3750000000002,1322.2,983.67500000000007,0]
[45,null,{"$f":"+C182*$K$3","v":2239.875},2033.0750000000003,1471.8000000000002,1094.7750000000001,0]
[46,null,{"$f":"+C183*$K$3","v":2239.875},2033.0750000000003,1471.8000000000002,1094.7750000000001,0]
[47,null,{"$f":"+C184*$K$3","v":2239.875},2033.0750000000003,1471.8000000000002,1094.7750000000001,0]
[48,null,{"$f":"+C185*$K$3","v":2239.875},2033.0750000000003,1471.8000000000002,1094.7750000000001,0]
[49,null,{"$f":"+C186*$K$3","v":2239.875},2033.0750000000003,1471.8000000000002,1094.7750000000001,0]
[50,null,{"$f":"+C187*$K$3","v":2508.5500000000002},2276.4500000000003,1641.7500000000002,1221.2750000000001,0]
[51,null,{"$f":"+C188*$K$3","v":2508.5500000000002},2276.4500000000003,1641.7500000000002,1221.2750000000001,0]
[52,null,{"$f":"+C189*$K$3","v":2508.5500000000002},2276.4500000000003,1641.7500000000002,1221.2750000000001,0]
[53,null,{"$f":"+C190*$K$3","v":2508.5500000000002},2276.4500000000003,1641.7500000000002,1221.2750000000001,0]
[54,null,{"$f":"+C191*$K$3","v":2508.5500000000002},2276.4500000000003,1641.7500000000002,1221.2750000000001,0]
[55,null,{"$f":"+C192*$K$3","v":2804.7250000000004},2545.4,1830.6750000000002,1362.075,0]
[56,null,{"$f":"+C193*$K$3","v":2804.7250000000004},2545.4,1830.6750000000002,1362.075,0]
[57,null,{"$f":"+C194*$K$3","v":2804.7250000000004},2545.4,1830.6750000000002,1362.075,0]
[58,null,{"$f":"+C195*$K$3","v":2804.7250000000004},2545.4,1830.6750000000002,1362.075,0]
[59,null,{"$f":"+C196*$K$3","v":2804.7250000000004},2545.4,1830.6750000000002,1362.075,0]
[60,null,{"$f":"+C197*$K$3","v":3001.9},2723.875,1957.1750000000002,1455.8500000000001,0]
[61,null,{"$f":"+C198*$K$3","v":3345.3750000000005},3035.7250000000004,2178,1620.3000000000002,0]
[62,null,{"$f":"+C199*$K$3","v":3715.8},3372.8750000000005,2418.625,1799.325,0]
[63,null,{"$f":"+C200*$K$3","v":4115.6500000000005},3735.05,2679.05,1992.65,0]
[64,null,{"$f":"+C201*$K$3","v":4543.2750000000005},4122.8,2958.4500000000003,2200.8250000000003,0]
[65,null,{"$f":"+C202*$K$3","v":4998.6750000000002},4535.8500000000004,3256.8250000000003,2422.75,0]
[66,null,{"$f":"+C203*$K$3","v":5482.6750000000002},4975.0250000000005,3575.0000000000005,2659.5250000000001,0]
[67,null,{"$f":"+C204*$K$3","v":5993.9000000000005},5439.5,3911.8750000000005,2910.3250000000003,0]
[68,null,{"$f":"+C205*$K$3","v":6533.1750000000002},5929.55,4268.55,3175.15,0]
[69,null,{"$f":"+C206*$K$3","v":7101.05},6444.35,4643.9250000000002,3454.55,0]
[70,null,{"$f":"+C207*$K$3","v":7696.1500000000005},6985.0000000000009,5039.1000000000004,3748.8,0]
[71,null,{"$f":"+C208*$K$3","v":8320.4000000000015},7551.5000000000009,5453.25,4056.5250000000005,0]
[72,null,{"$f":"+C209*$K$3","v":8972.1500000000015},8141.9250000000011,5886.9250000000002,4379.1000000000004,0]
[73,null,{"$f":"+C210*$K$3","v":9651.6750000000011},8759.0250000000015,6340.1250000000009,4715.9750000000004,0]
[74,null,{"$f":"+C211*$K$3","v":10359.525000000001},9401.1500000000015,6812.5750000000007,5067.4250000000002,0]
[75,null,{"$f":"+C212*$K$3","v":11095.7},10069.400000000001,7304.2750000000005,5433.1750000000002,0]
[76,null,{"$f":"+C213*$K$3","v":11095.7},10069.400000000001,7304.2750000000005,5433.1750000000002,0]
[77,null,{"$f":"+C214*$K$3","v":11095.7},10069.400000000001,7304.2750000000005,5433.1750000000002,0]
[78,null,{"$f":"+C215*$K$3","v":11095.7},10069.400000000001,7304.2750000000005,5433.1750000000002,0]
[79,null,{"$f":"+C216*$K$3","v":11095.7},10069.400000000001,7304.2750000000005,5433.1750000000002,0]
[80,null,{"$f":"+C217*$K$3","v":11095.7},10069.400000000001,7304.2750000000005,5433.1750000000002,0]
[81,null,{"$f":"+C218*$K$3","v":11095.7},10069.400000000001,7304.2750000000005,5433.1750000000002,0]
[82,null,{"$f":"+C219*$K$3","v":11095.7},10069.400000000001,7304.2750000000005,5433.1750000000002,0]
[83,null,{"$f":"+C220*$K$3","v":11095.7},10069.400000000001,7304.2750000000005,5433.1750000000002,0]
[84,"o más",{"$f":"+C221*$K$3","v":11095.7},10069.400000000001,7304.2750000000005,5433.1750000000002,0]
[1,"Hijo",{"$f":"+C222*$K$3","v":568.97500000000002},516.17500000000007,396.27500000000003,295.07500000000005,0]
[2,"Hijos",{"$f":"+C223*$K$3","v":966.90000000000009},877.25000000000011,673.47500000000002,501.05000000000007,0]
[3,"Hijos o más",{"$f":"+C224*$K$3","v":1364.5500000000002},1238.6000000000001,950.95,707.57500000000005,0]
[]
["BUPA GLOBAL SELECT"]
["TARIFAS TRIMESTRALES"]
["EDAD"]
[" "," ",250,2000,5000,10000]
[18,null,{"$f":"+C305*$K$3","v":916.30000000000007},{"$f":"+D305*$K$3","v":878.90000000000009},670.45,498.57500000000005,0]
[19,null,{"$f":"+C306*$K$3","v":916.30000000000007},878.90000000000009,670.45,498.57500000000005,0]
[20,null,{"$f":"+C307*$K$3","v":916.30000000000007},878.90000000000009,670.45,498.57500000000005,0]
[21,null,{"$f":"+C308*$K$3","v":916.30000000000007},878.90000000000009,670.45,498.57500000000005,0]
[22,null,{"$f":"+C309*$K$3","v":916.30000000000007},878.90000000000009,670.45,498.57500000000005,0]
[23,null,{"$f":"+C310*$K$3","v":916.30000000000007},878.90000000000009,670.45,498.57500000000005,0]
[24,null,{"$f":"+C311*$K$3","v":916.30000000000007},878.90000000000009,670.45,498.57500000000005,0]
[25,null,{"$f":"+C312*$K$3","v":988.35000000000014},948.47500000000002,715.27500000000009,532.125,0]
[26,null,{"$f":"+C313*$K$3","v":988.35000000000014},948.47500000000002,715.27500000000009,532.125,0]
[27,null,{"$f":"+C314*$K$3","v":988.35000000000014},948.47500000000002,715.27500000000009,532.125,0]
[28,null,{"$f":"+C315*$K$3","v":988.35000000000014},948.47500000000002,715.27500000000009,532.125,0]
[29,null,{"$f":"+C316*$K$3","v":988.35000000000014},948.47500000000002,715.27500000000009,532.125,0]
[30,null,{"$f":"+C317*$K$3","v":1115.4000000000001},1070.575,795.30000000000007,591.80000000000007,0]
[31,null,{"$f":"+C318*$K$3","v":1115.4000000000001},1070.575,795.30000000000007,591.80000000000007,0]
[32,null,{"$f":"+C319*$K$3","v":1115.4000000000001},1070.575,795.30000000000007,591.80000000000007,0]
[33,null,{"$f":"+C320*$K$3","v":1115.4000000000001},1070.575,795.30000000000007,591.80000000000007,0]
[34,null,{"$f":"+C321*$K$3","v":1115.4000000000001},1070.575,795.30000000000007,591.80000000000007,0]
[35,null,{"$f":"+C322*$K$3","v":1262.8000000000002},1211.6500000000001,890.72500000000002,662.47500000000002,0]
[36,null,{"$f":"+C323*$K$3","v":1262.8000000000002},1211.6500000000001,890.72500000000002,662.47500000000002,0]
[37,null,{"$f":"+C324*$K$3","v":1262.8000000000002},1211.6500000000001,890.72500000000002,662.47500000000002,0]
[38,null,{"$f":"+C325*$K$3","v":1262.8000000000002},1211.6500000000001,890.72500000000002,662.47500000000002,0]
[39,null,{"$f":"+C326*$K$3","v":1262.8000000000002},1211.6500000000001,890.72500000000002,662.47500000000002,0]
[40,null,{"$f":"+C327*$K$3","v":1432.7500000000002},1374.45,1002.1000000000001,745.52500000000009,0]
[41,null,{"$f":"+C328*$K$3","v":1432.7500000000002},1374.45,1002.1000000000001,745.52500000000009,0]
[42,null,{"$f":"+C329*$K$3","v":1432.7500000000002},1374.45,1002.1000000000001,745.52500000000009,0]
[43,null,{"$f":"+C330*$K$3","v":1432.7500000000002},1374.45,1002.1000000000001,745.52500000000009,0]
[44,null,{"$f":"+C331*$K$3","v":1432.7500000000002},1374.45,1002.1000000000001,745.52500000000009,0]
[45,null,{"$f":"+C332*$K$3","v":1621.4},1555.95,1128.325,839.85,0]
[46,null,{"$f":"+C333*$K$3","v":1621.4},1555.95,1128.325,839.85,0]
[47,null,{"$f":"+C334*$K$3","v":1621.4},1555.95,1128.325,839.85,0]
[48,null,{"$f":"+C335*$K$3","v":1621.4},1555.95,1128.325,839.85,0]
[49,null,{"$f":"+C336*$K$3","v":1621.4},1555.95,1128.325,839.85,0]
[50,null,{"$f":"+C337*$K$3","v":1834.5250000000001},1760.2750000000001,1271.325,946.27500000000009,0]
[51,null,{"$f":"+C338*$K$3","v":1834.5250000000001},1760.2750000000001,1271.325,946.27500000000009,0]
[52,null,{"$f":"+C339*$K$3","v":1834.5250000000001},1760.2750000000001,1271.325,946.27500000000009,0]
[53,null,{"$f":"+C340*$K$3","v":1834.5250000000001},1760.2750000000001,1271.325,946.27500000000009,0]
[54,null,{"$f":"+C341*$K$3","v":1834.5250000000001},1760.2750000000001,1271.325,946.27500000000009,0]
[55,null,{"$f":"+C342*$K$3","v":2069.375},1985.7750000000001,1430.5500000000002,1064.25,0]
[56,null,{"$f":"+C343*$K$3","v":2069.375},1985.7750000000001,1430.5500000000002,1064.25,0]
[57,null,{"$f":"+C344*$K$3","v":2069.375},1985.7750000000001,1430.5500000000002,1064.25,0]
[58,null,{"$f":"+C345*$K$3","v":2069.375},1985.7750000000001,1430.5500000000002,1064.25,0]
[59,null,{"$f":"+C346*$K$3","v":2069.375},1985.7750000000001,1430.5500000000002,1064.25,0]
[60,null,{"$f":"+C347*$K$3","v":2226.125},2135.9250000000002,1537.5250000000001,1143.7250000000001,0]
[61,null,{"$f":"+C348*$K$3","v":2498.9250000000002},2397.4500000000003,1723.9750000000001,1282.0500000000002,0]
[62,null,{"$f":"+C349*$K$3","v":2794.2750000000001},2681.5250000000001,1926.9250000000002,1433.3000000000002,0]
[63,null,{"$f":"+C350*$K$3","v":3112.1750000000002},2985.9500000000003,2146.375,1596.9250000000002,0]
[64,null,{"$f":"+C351*$K$3","v":3452.3500000000004},3312.65,2382.6000000000004,1772.3750000000002,0]
[65,null,{"$f":"+C352*$K$3","v":3815.3500000000004},3660.2500000000005,2634.2250000000004,1959.9250000000002,0]
[66,null,{"$f":"+C353*$K$3","v":4200.625},4029.8500000000004,2902.9,2159.5750000000003,0]
[67,null,{"$f":"+C354*$K$3","v":4608.1750000000002},4420.9000000000005,3187.8,2371.0500000000002,0]
[68,null,{"$f":"+C355*$K$3","v":5038},4833.9500000000007,3488.9250000000002,2595.4500000000003,0]
[69,null,{"$f":"+C356*$K$3","v":5491.2000000000007},5268.4500000000007,3806.2750000000001,2831.6750000000002,0]
[70,null,{"$f":"+C357*$K$3","v":5966.4000000000005},5724.4000000000005,4140.6750000000002,3080.0000000000005,0]
[71,null,{"$f":"+C358*$K$3","v":6463.6},6202.0750000000007,4490.4750000000004,3339.8750000000005,0]
[72,null,{"$f":"+C359*$K$3","v":6983.6250000000009},6700.6500000000005,4857.3250000000007,3612.9500000000003,0]
[73,null,{"$f":"+C360*$K$3","v":7526.4750000000004},7221.2250000000004,5240.125,3897.8500000000004,0]
[74,null,{"$f":"+C361*$K$3","v":8091.6},7763.5250000000005,5639.7000000000007,4195.125,0]
[75,null,{"$f":"+C362*$K$3","v":8679.2750000000015},8327.2750000000015,6054.9500000000007,4503.9500000000007,0]
[76,null,{"$f":"+C363*$K$3","v":8679.2750000000015},8327.2750000000015,6054.9500000000007,4503.9500000000007,0]
[77,null,{"$f":"+C364*$K$3","v":8679.2750000000015},8327.2750000000015,6054.9500000000007,4503.9500000000007,0]
[78,null,{"$f":"+C365*$K$3","v":8679.2750000000015},8327.2750000000015,6054.9500000000007,4503.9500000000007,0]
[79,null,{"$f":"+C366*$K$3","v":8679.2750000000015},8327.2750000000015,6054.9500000000007,4503.9500000000007,0]
[80,null,{"$f":"+C367*$K$3","v":8679.2750000000015},8327.2750000000015,6054.9500000000007,4503.9500000000007,0]
[81,null,{"$f":"+C368*$K$3","v":8679.2750000000015},8327.2750000000015,6054.9500000000007,4503.9500000000007,0]
[82,null,{"$f":"+C369*$K$3","v":8679.2750000000015},8327.2750000000015,6054.9500000000007,4503.9500000000007,0]
[83,null,{"$f":"+C370*$K$3","v":8679.2750000000015},8327.2750000000015,6054.9500000000007,4503.9500000000007,0]
[84,"o más",{"$f":"+C371*$K$3","v":8679.2750000000015},8327.2750000000015,6054.9500000000007,4503.9500000000007,0]
[1,"Hijo",{"$f":"+C372*$K$3","v":428.17500000000001},411.40000000000003,317.90000000000003,236.77500000000001,0]
[2,"Hijos",{"$f":"+C373*$K$3","v":727.92500000000007},698.5,540.375,402.05,0]
[3,"Hijos o más",{"$f":"+C374*$K$3","v":1027.4000000000001},986.42500000000007,762.02500000000009,566.77500000000009,0]
[]
["BUPA GLOBAL ULTIMATE"]
["TARIFAS ANUALES"]
["EDAD"]
[" "," ",0,1000,null,null,null,null,null,null,null,null,null,null,0,1000]
[18,null,17480,11278,null,null,null,null,null,null,null,null,null,null,true,true]
[19,null,17480,11278,null,null,null,null,null,null,null,null,null,null,true,true]
[20,null,17480,11278,null,null,null,null,null,null,null,null,null,null,true,true]
[21,null,17480,11278,null,null,null,null,null,null,null,null,null,null,true,true]
[22,null,17480,11278,null,null,null,null,null,null,null,null,null,null,true,true]
[23,null,17480,11278,null,null,null,null,null,null,null,null,null,null,true,true]
[24,null,17480,11278,null,null,null,null,null,null,null,null,null,null,true,true]
[25,null,18743,12093,null,null,null,null,null,null,null,null,null,null,true,true]
[26,null,18743,12093,null,null,null,null,null,null,null,null,null,null,true,true]
[27,null,18743,12093,null,null,null,null,null,null,null,null,null,null,true,true]
[28,null,18743,12093,null,null,null,null,null,null,null,null,null,null,true,true]
[29,null,18743,12093,null,null,null,null,null,null,null,null,null,null,true,true]
[30,null,20921,13499,null,null,null,null,null,null,null,null,null,null,true,true]
[31,null,20921,13499,null,null,null,null,null,null,null,null,null,null,true,true]
[32,null,20921,13499,null,null,null,null,null,null,null,null,null,null,true,true]
[33,null,20921,13499,null,null,null,null,null,null,null,null,null,null,true,true]
[34,null,20921,13499,null,null,null,null,null,null,null,null,null,null,true,true]
[35,null,23402,15099,null,null,null,null,null,null,null,null,null,null,true,true]
[36,null,23402,15099,null,null,null,null,null,null,null,null,null,null,true,true]
[37,null,23402,15099,null,null,null,null,null,null,null,null,null,null,true,true]
[38,null,23402,15099,null,null,null,null,null,null,null,null,null,null,true,true]
[39,null,23402,15099,null,null,null,null,null,null,null,null,null,null,true,true]
[40,null,26237,16927,null,null,null,null,null,null,null,null,null,null,true,true]
[41,null,26237,16927,null,null,null,null,null,null,null,null,null,null,true,true]
[42,null,26237,16927,null,null,null,null,null,null,null,null,null,null,true,true]
[43,null,26237,16927,null,null,null,null,null,null,null,null,null,null,true,true]
[44,null,26237,16927,null,null,null,null,null,null,null,null,null,null,true,true]
[45,null,29367,18948,null,null,null,null,null,null,null,null,null,null,true,true]
[46,null,29367,18948,null,null,null,null,null,null,null,null,null,null,true,true]
[47,null,29367,18948,null,null,null,null,null,null,null,null,null,null,true,true]
[48,null,29367,18948,null,null,null,null,null,null,null,null,null,null,true,true]
[49,null,29367,18948,null,null,null,null,null,null,null,null,null,null,true,true]
[50,null,32867,21206,null,null,null,null,null,null,null,null,null,null,true,true]
[51,null,32867,21206,null,null,null,null,null,null,null,null,null,null,true,true]
[52,null,32867,21206,null,null,null,null,null,null,null,null,null,null,true,true]
[53,null,32867,21206,null,null,null,null,null,null,null,null,null,null,true,true]
[54,null,32867,21206,null,null,null,null,null,null,null,null,null,null,true,true]
[55,null,36712,23684,null,null,null,null,null,null,null,null,null,null,true,true]
[56,null,36712,23684,null,null,null,null,null,null,null,null,null,null,true,true]
[57,null,36712,23684,null,null,null,null,null,null,null,null,null,null,true,true]
[58,null,36712,23684,null,null,null,null,null,null,null,null,null,null,true,true]
[59,null,36712,23684,null,null,null,null,null,null,null,null,null,null,true,true]
[60,null,39259,25329,null,null,null,null,null,null,null,null,null,null,true,true]
[61,null,43690,28187,null,null,null,null,null,null,null,null,null,null,true,true]
[62,null,48464,31268,null,null,null,null,null,null,null,null,null,null,true,true]
[63,null,53589,34575,null,null,null,null,null,null,null,null,null,null,true,true]
[64,null,59060,38103,null,null,null,null,null,null,null,null,null,null,true,true]
[65,null,64879,41859,null,null,null,null,null,null,null,null,null,null,true,true]
[66,null,71047,45836,null,null,null,null,null,null,null,null,null,null,true,true]
[67,null,77559,50039,null,null,null,null,null,null,null,null,null,null,true,true]
[68,null,84419,54465,null,null,null,null,null,null,null,null,null,null,true,true]
[69,null,91630,59118,null,null,null,null,null,null,null,null,null,null,true,true]
[70,null,99183,63990,null,null,null,null,null,null,null,null,null,null,true,true]
[71,null,107089,69089,null,null,null,null,null,null,null,null,null,null,true,true]
[72,null,115339,74413,null,null,null,null,null,null,null,null,null,null,true,true]
[73,null,123937,79961,null,null,null,null,null,null,null,null,null,null,true,true]
[74,null,132882,85732,null,null,null,null,null,null,null,null,null,null,true,true]
[75,null,142177,91728,null,null,null,null,null,null,null,null,null,null,true,true]
[76,null,142177,91728,null,null,null,null,null,null,null,null,null,null,true,true]
[77,null,142177,91728,null,null,null,null,null,null,null,null,null,null,true,true]
[78,null,142177,91728,null,null,null,null,null,null,null,null,null,null,true,true]
[79,null,142177,91728,null,null,null,null,null,null,null,null,null,null,true,true]
[80,null,142177,91728,null,null,null,null,null,null,null,null,null,null,true,true]
[81,null,142177,91728,null,null,null,null,null,null,null,null,null,null,true,true]
[82,null,142177,91728,null,null,null,null,null,null,null,null,null,null,true,true]
[83,null,142177,91728,null,null,null,null,null,null,null,null,null,null,true,true]
[84,"o más",142177,91728,null,null,null,null,null,null,null,null,null,null,true,true]
[1,"Hijo",7354,4744,null,null,null,null,null,null,null,null,null,null,true,true]
[2,"Hijos",12496,8063,null,null,null,null,null,null,null,null,null,null,true,true]
[3,"Hijos o más",17642,11383,null,null,null,null,null,null,null,null,null,null,true,true]
[]
["BUPA GLOBAL ULTIMATE - MENSUALES"]
["EDAD"]
[" "," ",0,1000]
[18,null,{"$f":"+C905*$K$2","v":1631.4666666666667},{"$f":"+D905*$K$2","v":1052.6133333333335},0,0,0]
[19,null,{"$f":"+C906*$K$2","v":1631.4666666666667},1052.6133333333335,0,0,0]
[20,null,{"$f":"+C907*$K$2","v":1631.4666666666667},1052.6133333333335,0,0,0]
[21,null,{"$f":"+C908*$K$2","v":1631.4666666666667},1052.6133333333335,0,0,0]
[22,null,{"$f":"+C909*$K$2","v":1631.4666666666667},1052.6133333333335,0,0,0]
[23,null,{"$f":"+C910*$K$2","v":1631.4666666666667},1052.6133333333335,0,0,0]
[24,null,{"$f":"+C911*$K$2","v":1631.4666666666667},1052.6133333333335,0,0,0]
[25,null,{"$f":"+C912*$K$2","v":1749.3466666666668},1128.68,0,0,0]
[26,null,{"$f":"+C913*$K$2","v":1749.3466666666668},1128.68,0,0,0]
[27,null,{"$f":"+C914*$K$2","v":1749.3466666666668},1128.68,0,0,0]
[28,null,{"$f":"+C915*$K$2","v":1749.3466666666668},1128.68,0,0,0]
[29,null,{"$f":"+C916*$K$2","v":1749.3466666666668},1128.68,0,0,0]
[30,null,{"$f":"+C917*$K$2","v":1952.6266666666668},1259.9066666666668,0,0,0]
[31,null,{"$f":"+C918*$K$2","v":1952.6266666666668},1259.9066666666668,0,0,0]
[32,null,{"$f":"+C919*$K$2","v":1952.6266666666668},1259.9066666666668,0,0,0]
[33,null,{"$f":"+C920*$K$2","v":1952.6266666666668},1259.9066666666668,0,0,0]
[34,null,{"$f":"+C921*$K$2","v":1952.6266666666668},1259.9066666666668,0,0,0]
[35,null,{"$f":"+C922*$K$2","v":2184.186666666667},1409.24,0,0,0]
[36,null,{"$f":"+C923*$K$2","v":2184.186666666667},1409.24,0,0,0]
[37,null,{"$f":"+C924*$K$2","v":2184.186666666667},1409.24,0,0,0]
[38,null,{"$f":"+C925*$K$2","v":2184.186666666667},1409.24,0,0,0]
[39,null,{"$f":"+C926*$K$2","v":2184.186666666667},1409.24,0,0,0]
[40,null,{"$f":"+C927*$K$2","v":2448.7866666666669},1579.8533333333335,0,0,0]
[41,null,{"$f":"+C928*$K$2","v":2448.7866666666669},1579.8533333333335,0,0,0]
[42,null,{"$f":"+C929*$K$2","v":2448.7866666666669},1579.8533333333335,0,0,0]
[43,null,{"$f":"+C930*$K$2","v":2448.7866666666669},1579.8533333333335,0,0,0]
[44,null,{"$f":"+C931*$K$2","v":2448.7866666666669},1579.8533333333335,0,0,0]
[45,null,{"$f":"+C932*$K$2","v":2740.92},1768.48,0,0,0]
[46,null,{"$f":"+C933*$K$2","v":2740.92},1768.48,0,0,0]
[47,null,{"$f":"+C934*$K$2","v":2740.92},1768.48,0,0,0]
[48,null,{"$f":"+C935*$K$2","v":2740.92},1768.48,0,0,0]
[49,null,{"$f":"+C936*$K$2","v":2740.92},1768.48,0,0,0]
[50,null,{"$f":"+C937*$K$2","v":3067.5866666666666},1979.2266666666667,0,0,0]
[51,null,{"$f":"+C938*$K$2","v":3067.5866666666666},1979.2266666666667,0,0,0]
[52,null,{"$f":"+C939*$K$2","v":3067.5866666666666},1979.2266666666667,0,0,0]
[53,null,{"$f":"+C940*$K$2","v":3067.5866666666666},1979.2266666666667,0,0,0]
[54,null,{"$f":"+C941*$K$2","v":3067.5866666666666},1979.2266666666667,0,0,0]
[55,null,{"$f":"+C942*$K$2","v":3426.4533333333334},2210.5066666666667,0,0,0]
[56,null,{"$f":"+C943*$K$2","v":3426.4533333333334},2210.5066666666667,0,0,0]
[57,null,{"$f":"+C944*$K$2","v":3426.4533333333334},2210.5066666666667,0,0,0]
[58,null,{"$f":"+C945*$K$2","v":3426.4533333333334},2210.5066666666667,0,0,0]
[59,null,{"$f":"+C946*$K$2","v":3426.4533333333334},2210.5066666666667,0,0,0]
[60,null,{"$f":"+C947*$K$2","v":3664.1733333333336},2364.04,0,0,0]
[61,null,{"$f":"+C948*$K$2","v":4077.7333333333336},2630.7866666666669,0,0,0]
[62,null,{"$f":"+C949*$K$2","v":4523.3066666666673},2918.3466666666668,0,0,0]
[63,null,{"$f":"+C950*$K$2","v":5001.6400000000003},3227,0,0,0]
[64,null,{"$f":"+C951*$K$2","v":5512.2666666666673},3556.28,0,0,0]
[65,null,{"$f":"+C952*$K$2","v":6055.3733333333339},3906.84,0,0,0]
[66,null,{"$f":"+C953*$K$2","v":6631.0533333333333},4278.0266666666666,0,0,0]
[67,null,{"$f":"+C954*$K$2","v":7238.84},4670.3066666666673,0,0,0]
[68,null,{"$f":"+C955*$K$2","v":7879.1066666666675},5083.4000000000005,0,0,0]
[69,null,{"$f":"+C956*$K$2","v":8552.1333333333332},5517.68,0,0,0]
[70,null,{"$f":"+C957*$K$2","v":9257.08},5972.4000000000005,0,0,0]
[71,null,{"$f":"+C958*$K$2","v":9994.9733333333334},6448.3066666666673,0,0,0]
[72,null,{"$f":"+C959*$K$2","v":10764.973333333333},6945.213333333334,0,0,0]
[73,null,{"$f":"+C960*$K$2","v":11567.453333333335},7463.0266666666666,0,0,0]
[74,null,{"$f":"+C961*$K$2","v":12402.32},8001.6533333333336,0,0,0]
[75,null,{"$f":"+C962*$K$2","v":13269.853333333334},8561.2800000000007,0,0,0]
[76,null,{"$f":"+C963*$K$2","v":13269.853333333334},8561.2800000000007,0,0,0]
[77,null,{"$f":"+C964*$K$2","v":13269.853333333334},8561.2800000000007,0,0,0]
[78,null,{"$f":"+C965*$K$2","v":13269.853333333334},8561.2800000000007,0,0,0]
[79,null,{"$f":"+C966*$K$2","v":13269.853333333334},8561.2800000000007,0,0,0]
[80,null,{"$f":"+C967*$K$2","v":13269.853333333334},8561.2800000000007,0]
[81,null,{"$f":"+C968*$K$2","v":13269.853333333334},8561.2800000000007,0]
[82,null,{"$f":"+C969*$K$2","v":13269.853333333334},8561.2800000000007,0]
[83,null,{"$f":"+C970*$K$2","v":13269.853333333334},8561.2800000000007,0]
[84,"o más",{"$f":"+C971*$K$2","v":13269.853333333334},8561.2800000000007,0,0,0]
[1,"Hijo",{"$f":"+C972*$K$2","v":686.37333333333333},442.77333333333337,0,0,0]
[2,"Hijos",{"$f":"+C973*$K$2","v":1166.2933333333333},752.54666666666674,0,0,0]
[3,"Hijos o más",{"$f":"+C974*$K$2","v":1646.5866666666668},1062.4133333333334,0,0,0]
[]
["BUPA GLOBAL ULTIMATE"]
["TARIFAS TRIMESTRALES"]
["EDAD"]
[" "," ",0,1000]
[18,null,{"$f":"+C905*$K$3","v":4807},{"$f":"+D905*$K$3","v":3101.4500000000003}]
[19,null,{"$f":"+C906*$K$3","v":4807},3101.4500000000003]
[20,null,{"$f":"+C907*$K$3","v":4807},3101.4500000000003]
[21,null,{"$f":"+C908*$K$3","v":4807},3101.4500000000003]
[22,null,{"$f":"+C909*$K$3","v":4807},3101.4500000000003]
[23,null,{"$f":"+C910*$K$3","v":4807},3101.4500000000003]
[24,null,{"$f":"+C911*$K$3","v":4807},3101.4500000000003]
[25,null,{"$f":"+C912*$K$3","v":5154.3250000000007},3325.5750000000003]
[26,null,{"$f":"+C913*$K$3","v":5154.3250000000007},3325.5750000000003]
[27,null,{"$f":"+C914*$K$3","v":5154.3250000000007},3325.5750000000003]
[28,null,{"$f":"+C915*$K$3","v":5154.3250000000007},3325.5750000000003]
[29,null,{"$f":"+C916*$K$3","v":5154.3250000000007},3325.5750000000003]
[30,null,{"$f":"+C917*$K$3","v":5753.2750000000005},3712.2250000000004]
[31,null,{"$f":"+C918*$K$3","v":5753.2750000000005},3712.2250000000004]
[32,null,{"$f":"+C919*$K$3","v":5753.2750000000005},3712.2250000000004]
[33,null,{"$f":"+C920*$K$3","v":5753.2750000000005},3712.2250000000004]
[34,null,{"$f":"+C921*$K$3","v":5753.2750000000005},3712.2250000000004]
[35,null,{"$f":"+C922*$K$3","v":6435.55},4152.2250000000004]
[36,null,{"$f":"+C923*$K$3","v":6435.55},4152.2250000000004]
[37,null,{"$f":"+C924*$K$3","v":6435.55},4152.2250000000004]
[38,null,{"$f":"+C925*$K$3","v":6435.55},4152.2250000000004]
[39,null,{"$f":"+C926*$K$3","v":6435.55},4152.2250000000004]
[40,null,{"$f":"+C927*$K$3","v":7215.1750000000002},4654.9250000000002]
[41,null,{"$f":"+C928*$K$3","v":7215.1750000000002},4654.9250000000002]
[42,null,{"$f":"+C929*$K$3","v":7215.1750000000002},4654.9250000000002]
[43,null,{"$f":"+C930*$K$3","v":7215.1750000000002},4654.9250000000002]
[44,null,{"$f":"+C931*$K$3","v":7215.1750000000002},4654.9250000000002]
[45,null,{"$f":"+C932*$K$3","v":8075.9250000000011},5210.7000000000007]
[46,null,{"$f":"+C933*$K$3","v":8075.9250000000011},5210.7000000000007]
[47,null,{"$f":"+C934*$K$3","v":8075.9250000000011},5210.7000000000007]
[48,null,{"$f":"+C935*$K$3","v":8075.9250000000011},5210.7000000000007]
[49,null,{"$f":"+C936*$K$3","v":8075.9250000000011},5210.7000000000007]
[50,null,{"$f":"+C937*$K$3","v":9038.4250000000011},5831.6500000000005]
[51,null,{"$f":"+C938*$K$3","v":9038.4250000000011},5831.6500000000005]
[52,null,{"$f":"+C939*$K$3","v":9038.4250000000011},5831.6500000000005]
[53,null,{"$f":"+C940*$K$3","v":9038.4250000000011},5831.6500000000005]
[54,null,{"$f":"+C941*$K$3","v":9038.4250000000011},5831.6500000000005]
[55,null,{"$f":"+C942*$K$3","v":10095.800000000001},6513.1]
[56,null,{"$f":"+C943*$K$3","v":10095.800000000001},6513.1]
[57,null,{"$f":"+C944*$K$3","v":10095.800000000001},6513.1]
[58,null,{"$f":"+C945*$K$3","v":10095.800000000001},6513.1]
[59,null,{"$f":"+C946*$K$3","v":10095.800000000001},6513.1]
[60,null,{"$f":"+C947*$K$3","v":10796.225},6965.4750000000004]
[61,null,{"$f":"+C948*$K$3","v":12014.750000000002},7751.4250000000002]
[62,null,{"$f":"+C949*$K$3","v":13327.6},8598.7000000000007]
[63,null,{"$f":"+C950*$K$3","v":14736.975},9508.125]
[64,null,{"$f":"+C951*$K$3","v":16241.500000000002},10478.325000000001]
[65,null,{"$f":"+C952*$K$3","v":17841.725000000002},11511.225]
[66,null,{"$f":"+C953*$K$3","v":19537.925000000003},12604.900000000001]
[67,null,{"$f":"+C954*$K$3","v":21328.725000000002},13760.725]
[68,null,{"$f":"+C955*$K$3","v":23215.225000000002},14977.875000000002]
[69,null,{"$f":"+C956*$K$3","v":25198.250000000004},16257.45]
[70,null,{"$f":"+C957*$K$3","v":27275.325000000001},17597.25]
[71,null,{"$f":"+C958*$K$3","v":29449.475000000002},18999.475000000002]
[72,null,{"$f":"+C959*$K$3","v":31718.225000000002},20463.575000000001]
[73,null,{"$f":"+C960*$K$3","v":34082.675000000003},21989.275000000001]
[74,null,{"$f":"+C961*$K$3","v":36542.550000000003},23576.300000000003]
[75,null,{"$f":"+C962*$K$3","v":39098.675000000003},25225.200000000001]
[76,null,{"$f":"+C963*$K$3","v":39098.675000000003},25225.200000000001]
[77,null,{"$f":"+C964*$K$3","v":39098.675000000003},25225.200000000001]
[78,null,{"$f":"+C965*$K$3","v":39098.675000000003},25225.200000000001]
[79,null,{"$f":"+C966*$K$3","v":39098.675000000003},25225.200000000001]
[80,null,{"$f":"+C967*$K$3","v":39098.675000000003},25225.200000000001]
[81,null,{"$f":"+C968*$K$3","v":39098.675000000003},25225.200000000001]
[82,null,{"$f":"+C969*$K$3","v":39098.675000000003},25225.200000000001]
[83,null,{"$f":"+C970*$K$3","v":39098.675000000003},25225.200000000001]
[84,"o más",{"$f":"+C971*$K$3","v":39098.675000000003},25225.200000000001]
[1,"Hijo",{"$f":"+C972*$K$3","v":2022.3500000000001},1304.6000000000001]
[2,"Hijos",{"$f":"+C973*$K$3","v":3436.4},2217.3250000000003]
[3,"Hijos o más",{"$f":"+C974*$K$3","v":4851.55},3130.3250000000003]
[]
["BUPA GLOBAL MM"]
["TARIFAS ANUALES"]
["EDAD"]
[" "," ",7500,10000,20000,null,null,null,null,null,null,null,null,null,7500,10000,20000]
[18,null,2393,2035,1577,null,null,null,null,null,null,null,null,null,true,true,true]
[19,null,2393,2035,1577,null,null,null,null,null,null,null,null,null,true,true,true]
[20,null,2393,2035,1577,null,null,null,null,null,null,null,null,null,true,true,true]
[21,null,2393,2035,1577,null,null,null,null,null,null,null,null,null,true,true,true]
[22,null,2393,2035,1577,null,null,null,null,null,null,null,null,null,true,true,true]
[23,null,2393,2035,1577,null,null,null,null,null,null,null,null,null,true,true,true]
[24,null,2393,2035,1577,null,null,null,null,null,null,null,null,null,true,true,true]
[25,null,2543,2177,1671,null,null,null,null,null,null,null,null,null,true,true,true]
[26,null,2543,2177,1671,null,null,null,null,null,null,null,null,null,true,true,true]
[27,null,2543,2177,1671,null,null,null,null,null,null,null,null,null,true,true,true]
[28,null,2543,2177,1671,null,null,null,null,null,null,null,null,null,true,true,true]
[29,null,2543,2177,1671,null,null,null,null,null,null,null,null,null,true,true,true]
[30,null,2811,2427,1847,null,null,null,null,null,null,null,null,null,true,true,true]
[31,null,2811,2427,1847,null,null,null,null,null,null,null,null,null,true,true,true]
[32,null,2811,2427,1847,null,null,null,null,null,null,null,null,null,true,true,true]
[33,null,2811,2427,1847,null,null,null,null,null,null,null,null,null,true,true,true]
[34,null,2811,2427,1847,null,null,null,null,null,null,null,null,null,true,true,true]
[35,null,3118,2713,2057,null,null,null,null,null,null,null,null,null,true,true,true]
[36,null,3118,2713,2057,null,null,null,null,null,null,null,null,null,true,true,true]
[37,null,3118,2713,2057,null,null,null,null,null,null,null,null,null,true,true,true]
[38,null,3118,2713,2057,null,null,null,null,null,null,null,null,null,true,true,true]
[39,null,3118,2713,2057,null,null,null,null,null,null,null,null,null,true,true,true]
[40,null,3478,3043,2305,null,null,null,null,null,null,null,null,null,true,true,true]
[41,null,3478,3043,2305,null,null,null,null,null,null,null,null,null,true,true,true]
[42,null,3478,3043,2305,null,null,null,null,null,null,null,null,null,true,true,true]
[43,null,3478,3043,2305,null,null,null,null,null,null,null,null,null,true,true,true]
[44,null,3478,3043,2305,null,null,null,null,null,null,null,null,null,true,true,true]
[45,null,3882,3406,2584,null,null,null,null,null,null,null,null,null,true,true,true]
[46,null,3882,3406,2584,null,null,null,null,null,null,null,null,null,true,true,true]
[47,null,3882,3406,2584,null,null,null,null,null,null,null,null,null,true,true,true]
[48,null,3882,3406,2584,null,null,null,null,null,null,null,null,null,true,true,true]
[49,null,3882,3406,2584,null,null,null,null,null,null,null,null,null,true,true,true]
[50,null,4338,3814,2904,null,null,null,null,null,null,null,null,null,true,true,true]
[51,null,4338,3814,2904,null,null,null,null,null,null,null,null,null,true,true,true]
[52,null,4338,3814,2904,null,null,null,null,null,null,null,null,null,true,true,true]
[53,null,4338,3814,2904,null,null,null,null,null,null,null,null,null,true,true,true]
[54,null,4338,3814,2904,null,null,null,null,null,null,null,null,null,true,true,true]
[55,null,4839,4265,3259,null,null,null,null,null,null,null,null,null,true,true,true]
[56,null,4839,4265,3259,null,null,null,null,null,null,null,null,null,true,true,true]
[57,null,4839,4265,3259,null,null,null,null,null,null,null,null,null,true,true,true]
[58,null,4839,4265,3259,null,null,null,null,null,null,null,null,null,true,true,true]
[59,null,4839,4265,3259,null,null,null,null,null,null,null,null,null,true,true,true]
[60,null,5178,4563,3496,null,null,null,null,null,null,null,null,null,true,true,true]
[61,null,5763,5083,3914,null,null,null,null,null,null,null,null,null,true,true,true]
[62,null,6402,5646,4371,null,null,null,null,null,null,null,null,null,true,true,true]
[63,null,7089,6250,4864,null,null,null,null,null,null,null,null,null,true,true,true]
[64,null,7822,6896,5393,null,null,null,null,null,null,null,null,null,true,true,true]
[65,null,8611,7582,5962,null,null,null,null,null,null,null,null,null,true,true,true]
[66,null,9445,8311,6566,null,null,null,null,null,null,null,null,null,true,true,true]
[67,null,10330,9083,7207,null,null,null,null,null,null,null,null,null,true,true,true]
[68,null,11265,9896,7887,null,null,null,null,null,null,null,null,null,true,true,true]
[69,null,12249,10750,8607,null,null,null,null,null,null,null,null,null,true,true,true]
[70,null,13283,11646,9360,null,null,null,null,null,null,null,null,null,true,true,true]
[71,null,14367,12585,10151,null,null,null,null,null,null,null,null,null,true,true,true]
[72,null,15498,13565,10980,null,null,null,null,null,null,null,null,null,true,true,true]
[73,null,16681,14586,11847,null,null,null,null,null,null,null,null,null,true,true,true]
[74,null,17913,15650,12750,null,null,null,null,null,null,null,null,null,true,true,true]
[75,null,19195,16754,13690,null,null,null,null,null,null,null,null,null,true,true,true]
[76,null,19195,16754,13690,null,null,null,null,null,null,null,null,null,true,true,true]
[77,null,19195,16754,13690,null,null,null,null,null,null,null,null,null,true,true,true]
[78,null,19195,16754,13690,null,null,null,null,null,null,null,null,null,true,true,true]
[79,null,19195,16754,13690,null,null,null,null,null,null,null,null,null,true,true,true]
[80,null,19195,16754,13690,null,null,null,null,null,null,null,null,null,true,true,true]
[81,null,19195,16754,13690,null,null,null,null,null,null,null,null,null,true,true,true]
[82,null,19195,16754,13690,null,null,null,null,null,null,null,null,null,true,true,true]
[83,null,19195,16754,13690,null,null,null,null,null,null,null,null,null,true,true,true]
[84,"o más",19195,16754,13690,null,null,null,null,null,null,null,null,null,true,true,true]
[1,"Hijo",1020,859,671]
[2,"Hijos",1731,1458,1143]
[3,"Hijos o más",2444,2057,1614]
[]
["BUPA GLOBAL MM - MENSUALES"]
["EDAD"]
[" "," ",7500,10000,20000]
[18,null,{"$f":"+C1129*$K$2","v":223.34666666666666},{"$f":"+D1129*$K$2","v":189.93333333333334},147.18666666666667,0,0]
[19,null,{"$f":"+C1130*$K$2","v":223.34666666666666},189.93333333333334,147.18666666666667,0,0]
[20,null,{"$f":"+C1131*$K$2","v":223.34666666666666},189.93333333333334,147.18666666666667,0,0]
[21,null,{"$f":"+C1132*$K$2","v":223.34666666666666},189.93333333333334,147.18666666666667,0,0]
[22,null,{"$f":"+C1133*$K$2","v":223.34666666666666},189.93333333333334,147.18666666666667,0,0]
[23,null,{"$f":"+C1134*$K$2","v":223.34666666666666},189.93333333333334,147.18666666666667,0,0]
[24,null,{"$f":"+C1135*$K$2","v":223.34666666666666},189.93333333333334,147.18666666666667,0,0]
[25,null,{"$f":"+C1136*$K$2","v":237.34666666666666},203.18666666666667,155.96,0,0]
[26,null,{"$f":"+C1137*$K$2","v":237.34666666666666},203.18666666666667,155.96,0,0]
[27,null,{"$f":"+C1138*$K$2","v":237.34666666666666},203.18666666666667,155.96,0,0]
[28,null,{"$f":"+C1139*$K$2","v":237.34666666666666},203.18666666666667,155.96,0,0]
[29,null,{"$f":"+C1140*$K$2","v":237.34666666666666},203.18666666666667,155.96,0,0]
[30,null,{"$f":"+C1141*$K$2","v":262.36},226.52,172.38666666666668,0,0]
[31,null,{"$f":"+C1142*$K$2","v":262.36},226.52,172.38666666666668,0,0]
[32,null,{"$f":"+C1143*$K$2","v":262.36},226.52,172.38666666666668,0,0]
[33,null,{"$f":"+C1144*$K$2","v":262.36},226.52,172.38666666666668,0,0]
[34,null,{"$f":"+C1145*$K$2","v":262.36},226.52,172.38666666666668,0,0]
[35,null,{"$f":"+C1146*$K$2","v":291.01333333333332},253.21333333333334,191.98666666666668,0,0]
[36,null,{"$f":"+C1147*$K$2","v":291.01333333333332},253.21333333333334,191.98666666666668,0,0]
[37,null,{"$f":"+C1148*$K$2","v":291.01333333333332},253.21333333333334,191.98666666666668,0,0]
[38,null,{"$f":"+C1149*$K$2","v":291.01333333333332},253.21333333333334,191.98666666666668,0,0]
[39,null,{"$f":"+C1150*$K$2","v":291.01333333333332},253.21333333333334,191.98666666666668,0,0]
[40,null,{"$f":"+C1151*$K$2","v":324.61333333333334},284.01333333333332,215.13333333333335,0,0]
[41,null,{"$f":"+C1152*$K$2","v":324.61333333333334},284.01333333333332,215.13333333333335,0,0]
[42,null,{"$f":"+C1153*$K$2","v":324.61333333333334},284.01333333333332,215.13333333333335,0,0]
[43,null,{"$f":"+C1154*$K$2","v":324.61333333333334},284.01333333333332,215.13333333333335,0,0]
[44,null,{"$f":"+C1155*$K$2","v":324.61333333333334},284.01333333333332,215.13333333333335,0,0]
[45,null,{"$f":"+C1156*$K$2","v":362.32},317.89333333333337,241.17333333333335,0,0]
[46,null,{"$f":"+C1157*$K$2","v":362.32},317.89333333333337,241.17333333333335,0,0]
[47,null,{"$f":"+C1158*$K$2","v":362.32},317.89333333333337,241.17333333333335,0,0]
[48,null,{"$f":"+C1159*$K$2","v":362.32},317.89333333333337,241.17333333333335,0,0]
[49,null,{"$f":"+C1160*$K$2","v":362.32},317.89333333333337,241.17333333333335,0,0]
[50,null,{"$f":"+C1161*$K$2","v":404.88},355.97333333333336,271.04000000000002,0,0]
[51,null,{"$f":"+C1162*$K$2","v":404.88},355.97333333333336,271.04000000000002,0,0]
[52,null,{"$f":"+C1163*$K$2","v":404.88},355.97333333333336,271.04000000000002,0,0]
[53,null,{"$f":"+C1164*$K$2","v":404.88},355.97333333333336,271.04000000000002,0,0]
[54,null,{"$f":"+C1165*$K$2","v":404.88},355.97333333333336,271.04000000000002,0,0]
[55,null,{"$f":"+C1166*$K$2","v":451.64000000000004},398.06666666666666,304.17333333333335,0,0]
[56,null,{"$f":"+C1167*$K$2","v":451.64000000000004},398.06666666666666,304.17333333333335,0,0]
[57,null,{"$f":"+C1168*$K$2","v":451.64000000000004},398.06666666666666,304.17333333333335,0,0]
[58,null,{"$f":"+C1169*$K$2","v":451.64000000000004},398.06666666666666,304.17333333333335,0,0]
[59,null,{"$f":"+C1170*$K$2","v":451.64000000000004},398.06666666666666,304.17333333333335,0,0]
[60,null,{"$f":"+C1171*$K$2","v":483.28000000000003},425.88,326.29333333333335,0,0]
[61,null,{"$f":"+C1172*$K$2","v":537.88},474.41333333333336,365.30666666666667,0,0]
[62,null,{"$f":"+C1173*$K$2","v":597.52},526.96,407.96000000000004,0,0]
[63,null,{"$f":"+C1174*$K$2","v":661.64},583.33333333333337,453.97333333333336,0,0]
[64,null,{"$f":"+C1175*$K$2","v":730.0533333333334},643.62666666666667,503.34666666666669,0,0]
[65,null,{"$f":"+C1176*$K$2","v":803.69333333333338},707.65333333333342,556.45333333333338,0,0]
[66,null,{"$f":"+C1177*$K$2","v":881.53333333333342},775.69333333333338,612.82666666666671,0,0]
[67,null,{"$f":"+C1178*$K$2","v":964.13333333333333},847.74666666666667,672.65333333333331,0,0]
[68,null,{"$f":"+C1179*$K$2","v":1051.4000000000001},923.62666666666667,736.12,0,0]
[69,null,{"$f":"+C1180*$K$2","v":1143.24},1003.3333333333334,803.32,0,0]
[70,null,{"$f":"+C1181*$K$2","v":1239.7466666666667},1086.96,873.6,0,0]
[71,null,{"$f":"+C1182*$K$2","v":1340.92},1174.6000000000001,947.42666666666673,0,0]
[72,null,{"$f":"+C1183*$K$2","v":1446.48},1266.0666666666668,1024.8,0,0]
[73,null,{"$f":"+C1184*$K$2","v":1556.8933333333334},1361.3600000000001,1105.72,0,0]
[74,null,{"$f":"+C1185*$K$2","v":1671.88},1460.6666666666667,1190,0,0]
[75,null,{"$f":"+C1186*$K$2","v":1791.5333333333333},1563.7066666666667,1277.7333333333333,0,0]
[76,null,{"$f":"+C1187*$K$2","v":1791.5333333333333},1563.7066666666667,1277.7333333333333,0,0]
[77,null,{"$f":"+C1188*$K$2","v":1791.5333333333333},1563.7066666666667,1277.7333333333333,0,0]
[78,null,{"$f":"+C1189*$K$2","v":1791.5333333333333},1563.7066666666667,1277.7333333333333,0,0]
[79,null,{"$f":"+C1190*$K$2","v":1791.5333333333333},1563.7066666666667,1277.7333333333333,0,0]
[80,null,{"$f":"+C1191*$K$2","v":1791.5333333333333},1563.7066666666667,1277.7333333333333]
[81,null,{"$f":"+C1192*$K$2","v":1791.5333333333333},1563.7066666666667,1277.7333333333333]
[82,null,{"$f":"+C1193*$K$2","v":1791.5333333333333},1563.7066666666667,1277.7333333333333]
[83,null,{"$f":"+C1194*$K$2","v":1791.5333333333333},1563.7066666666667,1277.7333333333333]
[84,"o más",{"$f":"+C1195*$K$2","v":1791.5333333333333},1563.7066666666667,1277.7333333333333,0,0]
[1,"Hijo",{"$f":"+C1196*$K$2","v":95.2},80.173333333333332,62.626666666666672,0,0]
[2,"Hijos",{"$f":"+C1197*$K$2","v":161.56},136.08000000000001,106.68,0,0]
[3,"Hijos o más",{"$f":"+C1198*$K$2","v":228.10666666666668},191.98666666666668,150.64000000000001,0,0]
[]
["BUPA GLOBAL MM"]
["TARIFAS TRIMESTRALES"]
["EDAD"]
[" "," ",7500,10000,20000]
[18,null,{"$f":"+C1129*$K$3","v":658.07500000000005},{"$f":"+D1129*$K$3","v":559.625},433.67500000000001,0,{"$f":"+G604*$K$3","v":0}]
[19,null,{"$f":"+C1130*$K$3","v":658.07500000000005},559.625,433.67500000000001,0,{"$f":"+G605*$K$3","v":0}]
[20,null,{"$f":"+C1131*$K$3","v":658.07500000000005},559.625,433.67500000000001,0,{"$f":"+G606*$K$3","v":0}]
[21,null,{"$f":"+C1132*$K$3","v":658.07500000000005},559.625,433.67500000000001,0,{"$f":"+G607*$K$3","v":0}]
[22,null,{"$f":"+C1133*$K$3","v":658.07500000000005},559.625,433.67500000000001,0,{"$f":"+G608*$K$3","v":0}]
[23,null,{"$f":"+C1134*$K$3","v":658.07500000000005},559.625,433.67500000000001,0,{"$f":"+G609*$K$3","v":0}]
[24,null,{"$f":"+C1135*$K$3","v":658.07500000000005},559.625,433.67500000000001,0,{"$f":"+G610*$K$3","v":0}]
[25,null,{"$f":"+C1136*$K$3","v":699.32500000000005},598.67500000000007,459.52500000000003,0,{"$f":"+G611*$K$3","v":0}]
[26,null,{"$f":"+C1137*$K$3","v":699.32500000000005},598.67500000000007,459.52500000000003,0,{"$f":"+G612*$K$3","v":0}]
[27,null,{"$f":"+C1138*$K$3","v":699.32500000000005},598.67500000000007,459.52500000000003,0,{"$f":"+G613*$K$3","v":0}]
[28,null,{"$f":"+C1139*$K$3","v":699.32500000000005},598.67500000000007,459.52500000000003,0,{"$f":"+G614*$K$3","v":0}]
[29,null,{"$f":"+C1140*$K$3","v":699.32500000000005},598.67500000000007,459.52500000000003,0,{"$f":"+G615*$K$3","v":0}]
[30,null,{"$f":"+C1141*$K$3","v":773.02500000000009},667.42500000000007,507.92500000000007,0,{"$f":"+G616*$K$3","v":0}]
[31,null,{"$f":"+C1142*$K$3","v":773.02500000000009},667.42500000000007,507.92500000000007,0,{"$f":"+G617*$K$3","v":0}]
[32,null,{"$f":"+C1143*$K$3","v":773.02500000000009},667.42500000000007,507.92500000000007,0,{"$f":"+G618*$K$3","v":0}]
[33,null,{"$f":"+C1144*$K$3","v":773.02500000000009},667.42500000000007,507.92500000000007,0,{"$f":"+G619*$K$3","v":0}]
[34,null,{"$f":"+C1145*$K$3","v":773.02500000000009},667.42500000000007,507.92500000000007,0,{"$f":"+G620*$K$3","v":0}]
[35,null,{"$f":"+C1146*$K$3","v":857.45},746.07500000000005,565.67500000000007,0,{"$f":"+G621*$K$3","v":0}]
[36,null,{"$f":"+C1147*$K$3","v":857.45},746.07500000000005,565.67500000000007,0,{"$f":"+G622*$K$3","v":0}]
[37,null,{"$f":"+C1148*$K$3","v":857.45},746.07500000000005,565.67500000000007,0,{"$f":"+G623*$K$3","v":0}]
[38,null,{"$f":"+C1149*$K$3","v":857.45},746.07500000000005,565.67500000000007,0,{"$f":"+G624*$K$3","v":0}]
[39,null,{"$f":"+C1150*$K$3","v":857.45},746.07500000000005,565.67500000000007,0,{"$f":"+G625*$K$3","v":0}]
[40,null,{"$f":"+C1151*$K$3","v":956.45},836.82500000000005,633.875,0,{"$f":"+G626*$K$3","v":0}]
[41,null,{"$f":"+C1152*$K$3","v":956.45},836.82500000000005,633.875,0,{"$f":"+G627*$K$3","v":0}]
[42,null,{"$f":"+C1153*$K$3","v":956.45},836.82500000000005,633.875,0,{"$f":"+G628*$K$3","v":0}]
[43,null,{"$f":"+C1154*$K$3","v":956.45},836.82500000000005,633.875,0,{"$f":"+G629*$K$3","v":0}]
[44,null,{"$f":"+C1155*$K$3","v":956.45},836.82500000000005,633.875,0,{"$f":"+G630*$K$3","v":0}]
[45,null,{"$f":"+C1156*$K$3","v":1067.5500000000002},936.65000000000009,710.6,0,{"$f":"+G631*$K$3","v":0}]
[46,null,{"$f":"+C1157*$K$3","v":1067.5500000000002},936.65000000000009,710.6,0,{"$f":"+G632*$K$3","v":0}]
[47,null,{"$f":"+C1158*$K$3","v":1067.5500000000002},936.65000000000009,710.6,0,{"$f":"+G633*$K$3","v":0}]
[48,null,{"$f":"+C1159*$K$3","v":1067.5500000000002},936.65000000000009,710.6,0,{"$f":"+G634*$K$3","v":0}]
[49,null,{"$f":"+C1160*$K$3","v":1067.5500000000002},936.65000000000009,710.6,0,{"$f":"+G635*$K$3","v":0}]
[50,null,{"$f":"+C1161*$K$3","v":1192.95},1048.8500000000001,798.6,0,{"$f":"+G636*$K$3","v":0}]
[51,null,{"$f":"+C1162*$K$3","v":1192.95},1048.8500000000001,798.6,0,{"$f":"+G637*$K$3","v":0}]
[52,null,{"$f":"+C1163*$K$3","v":1192.95},1048.8500000000001,798.6,0,{"$f":"+G638*$K$3","v":0}]
[53,null,{"$f":"+C1164*$K$3","v":1192.95},1048.8500000000001,798.6,0,{"$f":"+G639*$K$3","v":0}]
[54,null,{"$f":"+C1165*$K$3","v":1192.95},1048.8500000000001,798.6,0,{"$f":"+G640*$K$3","v":0}]
[55,null,{"$f":"+C1166*$K$3","v":1330.7250000000001},1172.875,896.22500000000002,0,{"$f":"+G641*$K$3","v":0}]
[56,null,{"$f":"+C1167*$K$3","v":1330.7250000000001},1172.875,896.22500000000002,0,{"$f":"+G642*$K$3","v":0}]
[57,null,{"$f":"+C1168*$K$3","v":1330.7250000000001},1172.875,896.22500000000002,0,{"$f":"+G643*$K$3","v":0}]
[58,null,{"$f":"+C1169*$K$3","v":1330.7250000000001},1172.875,896.22500000000002,0,{"$f":"+G644*$K$3","v":0}]
[59,null,{"$f":"+C1170*$K$3","v":1330.7250000000001},1172.875,896.22500000000002,0,{"$f":"+G645*$K$3","v":0}]
[60,null,{"$f":"+C1171*$K$3","v":1423.95},1254.825,961.40000000000009,0,{"$f":"+G646*$K$3","v":0}]
[61,null,{"$f":"+C1172*$K$3","v":1584.825},1397.825,1076.3500000000001,0,{"$f":"+G647*$K$3","v":0}]
[62,null,{"$f":"+C1173*$K$3","v":1760.5500000000002},1552.65,1202.0250000000001,0,{"$f":"+G648*$K$3","v":0}]
[63,null,{"$f":"+C1174*$K$3","v":1949.4750000000001},1718.7500000000002,1337.6000000000001,0,{"$f":"+G649*$K$3","v":0}]
[64,null,{"$f":"+C1175*$K$3","v":2151.0500000000002},1896.4,1483.075,0,{"$f":"+G650*$K$3","v":0}]
[65,null,{"$f":"+C1176*$K$3","v":2368.0250000000001},2085.0500000000002,1639.5500000000002,0,{"$f":"+G651*$K$3","v":0}]
[66,null,{"$f":"+C1177*$K$3","v":2597.375},2285.5250000000001,1805.65,0,{"$f":"+G652*$K$3","v":0}]
[67,null,{"$f":"+C1178*$K$3","v":2840.7500000000005},2497.8250000000003,1981.9250000000002,0,{"$f":"+G653*$K$3","v":0}]
[68,null,{"$f":"+C1179*$K$3","v":3097.8750000000005},2721.4,2168.9250000000002,0,{"$f":"+G654*$K$3","v":0}]
[69,null,{"$f":"+C1180*$K$3","v":3368.4750000000004},2956.2500000000005,2366.9250000000002,0,{"$f":"+G655*$K$3","v":0}]
[70,null,{"$f":"+C1181*$K$3","v":3652.8250000000003},3202.65,2574,0,{"$f":"+G656*$K$3","v":0}]
[71,null,{"$f":"+C1182*$K$3","v":3950.9250000000002},3460.8750000000005,2791.5250000000001,0,{"$f":"+G657*$K$3","v":0}]
[72,null,{"$f":"+C1183*$K$3","v":4261.9500000000007},3730.3750000000005,3019.5000000000005,0,{"$f":"+G658*$K$3","v":0}]
[73,null,{"$f":"+C1184*$K$3","v":4587.2750000000005},4011.1500000000005,3257.9250000000002,0,{"$f":"+G659*$K$3","v":0}]
[74,null,{"$f":"+C1185*$K$3","v":4926.0750000000007},4303.75,3506.2500000000005,0,{"$f":"+G660*$K$3","v":0}]
[75,null,{"$f":"+C1186*$K$3","v":5278.625},4607.3500000000004,3764.7500000000005,0,{"$f":"+G661*$K$3","v":0}]
[76,null,{"$f":"+C1187*$K$3","v":5278.625},4607.3500000000004,3764.7500000000005,0,{"$f":"+G662*$K$3","v":0}]
[77,null,{"$f":"+C1188*$K$3","v":5278.625},4607.3500000000004,3764.7500000000005,0,{"$f":"+G663*$K$3","v":0}]
[78,null,{"$f":"+C1189*$K$3","v":5278.625},4607.3500000000004,3764.7500000000005,0,{"$f":"+G664*$K$3","v":0}]
[79,null,{"$f":"+C1190*$K$3","v":5278.625},4607.3500000000004,3764.7500000000005,0,{"$f":"+G665*$K$3","v":0}]
[80,null,{"$f":"+C1191*$K$3","v":5278.625},4607.3500000000004,3764.7500000000005,0,{"$f":"+G666*$K$3","v":0}]
[81,null,{"$f":"+C1192*$K$3","v":5278.625},4607.3500000000004,3764.7500000000005,0,{"$f":"+G667*$K$3","v":0}]
[82,null,{"$f":"+C1193*$K$3","v":5278.625},4607.3500000000004,3764.7500000000005,0,{"$f":"+G668*$K$3","v":0}]
[83,null,{"$f":"+C1194*$K$3","v":5278.625},4607.3500000000004,3764.7500000000005,0,{"$f":"+G669*$K$3","v":0}]
[84,"o más",{"$f":"+C1195*$K$3","v":5278.625},4607.3500000000004,3764.7500000000005,0,{"$f":"+G670*$K$3","v":0}]
[1,"Hijo",{"$f":"+C1196*$K$3","v":280.5},236.22500000000002,184.52500000000001,0,{"$f":"+G671*$K$3","v":0}]
[2,"Hijos",{"$f":"+C1197*$K$3","v":476.02500000000003},400.95000000000005,314.32500000000005,0,{"$f":"+G672*$K$3","v":0}]
[3,"Hijos o más",{"$f":"+C1198*$K$3","v":672.1},565.67500000000007,443.85,0,{"$f":"+G673*$K$3","v":0}]
[]
["BUPA GLOBAL MM"]
["TARIFAS SEMESTRAL"]
["EDAD"]
[" "," ",7500,10000,20000]
[18,null,{"$f":"+C1129*$K$4","v":1268.29},{"$f":"+D1129*$K$4","v":1078.55},{"$f":"+E1129*$K$4","v":835.81000000000006},{"$f":"+F1204*$K$3","v":0},0]
[19,null,{"$f":"+C1130*$K$4","v":1268.29},1078.55,835.81000000000006,{"$f":"+F1205*$K$3","v":0},0]
[20,null,{"$f":"+C1131*$K$4","v":1268.29},1078.55,835.81000000000006,{"$f":"+F1206*$K$3","v":0},0]
[21,null,{"$f":"+C1132*$K$4","v":1268.29},1078.55,835.81000000000006,{"$f":"+F1207*$K$3","v":0},0]
[22,null,{"$f":"+C1133*$K$4","v":1268.29},1078.55,835.81000000000006,{"$f":"+F1208*$K$3","v":0},0]
[23,null,{"$f":"+C1134*$K$4","v":1268.29},1078.55,835.81000000000006,{"$f":"+F1209*$K$3","v":0},0]
[24,null,{"$f":"+C1135*$K$4","v":1268.29},1078.55,835.81000000000006,{"$f":"+F1210*$K$3","v":0},0]
[25,null,{"$f":"+C1136*$K$4","v":1347.79},1153.81,885.63,{"$f":"+F1211*$K$3","v":0},0]
[26,null,{"$f":"+C1137*$K$4","v":1347.79},1153.81,885.63,{"$f":"+F1212*$K$3","v":0},0]
[27,null,{"$f":"+C1138*$K$4","v":1347.79},1153.81,885.63,{"$f":"+F1213*$K$3","v":0},0]
[28,null,{"$f":"+C1139*$K$4","v":1347.79},1153.81,885.63,{"$f":"+F1214*$K$3","v":0},0]
[29,null,{"$f":"+C1140*$K$4","v":1347.79},1153.81,885.63,{"$f":"+F1215*$K$3","v":0},0]
[30,null,{"$f":"+C1141*$K$4","v":1489.8300000000002},1286.3100000000002,978.91000000000008,{"$f":"+F1216*$K$3","v":0},0]
[31,null,{"$f":"+C1142*$K$4","v":1489.8300000000002},1286.3100000000002,978.91000000000008,{"$f":"+F1217*$K$3","v":0},0]
[32,null,{"$f":"+C1143*$K$4","v":1489.8300000000002},1286.3100000000002,978.91000000000008,{"$f":"+F1218*$K$3","v":0},0]
[33,null,{"$f":"+C1144*$K$4","v":1489.8300000000002},1286.3100000000002,978.91000000000008,{"$f":"+F1219*$K$3","v":0},0]
[34,null,{"$f":"+C1145*$K$4","v":1489.8300000000002},1286.3100000000002,978.91000000000008,{"$f":"+F1220*$K$3","v":0},0]
[35,null,{"$f":"+C1146*$K$4","v":1652.5400000000002},1437.89,1090.21,{"$f":"+F1221*$K$3","v":0},0]
[36,null,{"$f":"+C1147*$K$4","v":1652.5400000000002},1437.89,1090.21,{"$f":"+F1222*$K$3","v":0},0]
[37,null,{"$f":"+C1148*$K$4","v":1652.5400000000002},1437.89,1090.21,{"$f":"+F1223*$K$3","v":0},0]
[38,null,{"$f":"+C1149*$K$4","v":1652.5400000000002},1437.89,1090.21,{"$f":"+F1224*$K$3","v":0},0]
[39,null,{"$f":"+C1150*$K$4","v":1652.5400000000002},1437.89,1090.21,{"$f":"+F1225*$K$3","v":0},0]
[40,null,{"$f":"+C1151*$K$4","v":1843.3400000000001},1612.7900000000002,1221.6500000000001,{"$f":"+F1226*$K$3","v":0},0]
[41,null,{"$f":"+C1152*$K$4","v":1843.3400000000001},1612.7900000000002,1221.6500000000001,{"$f":"+F1227*$K$3","v":0},0]
[42,null,{"$f":"+C1153*$K$4","v":1843.3400000000001},1612.7900000000002,1221.6500000000001,{"$f":"+F1228*$K$3","v":0},0]
[43,null,{"$f":"+C1154*$K$4","v":1843.3400000000001},1612.7900000000002,1221.6500000000001,{"$f":"+F1229*$K$3","v":0},0]
[44,null,{"$f":"+C1155*$K$4","v":1843.3400000000001},1612.7900000000002,1221.6500000000001,{"$f":"+F1230*$K$3","v":0},0]
[45,null,{"$f":"+C1156*$K$4","v":2057.46},1805.18,1369.52,{"$f":"+F1231*$K$3","v":0},0]
[46,null,{"$f":"+C1157*$K$4","v":2057.46},1805.18,1369.52,{"$f":"+F1232*$K$3","v":0},0]
[47,null,{"$f":"+C1158*$K$4","v":2057.46},1805.18,1369.52,{"$f":"+F1233*$K$3","v":0},0]
[48,null,{"$f":"+C1159*$K$4","v":2057.46},1805.18,1369.52,{"$f":"+F1234*$K$3","v":0},0]
[49,null,{"$f":"+C1160*$K$4","v":2057.46},1805.18,1369.52,{"$f":"+F1235*$K$3","v":0},0]
[50,null,{"$f":"+C1161*$K$4","v":2299.1400000000003},2021.42,1539.1200000000001,{"$f":"+F1236*$K$3","v":0},0]
[51,null,{"$f":"+C1162*$K$4","v":2299.1400000000003},2021.42,1539.1200000000001,{"$f":"+F1237*$K$3","v":0},0]
[52,null,{"$f":"+C1163*$K$4","v":2299.1400000000003},2021.42,1539.1200000000001,{"$f":"+F1238*$K$3","v":0},0]
[53,null,{"$f":"+C1164*$K$4","v":2299.1400000000003},2021.42,1539.1200000000001,{"$f":"+F1239*$K$3","v":0},0]
[54,null,{"$f":"+C1165*$K$4","v":2299.1400000000003},2021.42,1539.1200000000001,{"$f":"+F1240*$K$3","v":0},0]
[55,null,{"$f":"+C1166*$K$4","v":2564.67},2260.4500000000003,1727.27,{"$f":"+F1241*$K$3","v":0},0]
[56,null,{"$f":"+C1167*$K$4","v":2564.67},2260.4500000000003,1727.27,{"$f":"+F1242*$K$3","v":0},0]
[57,null,{"$f":"+C1168*$K$4","v":2564.67},2260.4500000000003,1727.27,{"$f":"+F1243*$K$3","v":0},0]
[58,null,{"$f":"+C1169*$K$4","v":2564.67},2260.4500000000003,1727.27,{"$f":"+F1244*$K$3","v":0},0]
[59,null,{"$f":"+C1170*$K$4","v":2564.67},2260.4500000000003,1727.27,{"$f":"+F1245*$K$3","v":0},0]
[60,null,{"$f":"+C1171*$K$4","v":2744.34},2418.3900000000003,1852.88,{"$f":"+F1246*$K$3","v":0},0]
[61,null,{"$f":"+C1172*$K$4","v":3054.3900000000003},2693.9900000000002,2074.42,{"$f":"+F1247*$K$3","v":0},0]
[62,null,{"$f":"+C1173*$K$4","v":3393.06},2992.38,2316.63,{"$f":"+F1248*$K$3","v":0},0]
[63,null,{"$f":"+C1174*$K$4","v":3757.17},3312.5,2577.92,{"$f":"+F1249*$K$3","v":0},0]
[64,null,{"$f":"+C1175*$K$4","v":4145.66},3654.88,2858.29,{"$f":"+F1250*$K$3","v":0},0]
[65,null,{"$f":"+C1176*$K$4","v":4563.83},4018.46,3159.86,{"$f":"+F1251*$K$3","v":0},0]
[66,null,{"$f":"+C1177*$K$4","v":5005.8500000000004},4404.83,3479.98,{"$f":"+F1252*$K$3","v":0},0]
[67,null,{"$f":"+C1178*$K$4","v":5474.9000000000005},4813.9900000000007,3819.71,{"$f":"+F1253*$K$3","v":0},0]
[68,null,{"$f":"+C1179*$K$4","v":5970.4500000000007},5244.88,4180.1100000000006,{"$f":"+F1254*$K$3","v":0},0]
[69,null,{"$f":"+C1180*$K$4","v":6491.97},5697.5,4561.71,{"$f":"+F1255*$K$3","v":0},0]
[70,null,{"$f":"+C1181*$K$4","v":7039.9900000000007},6172.38,4960.8,{"$f":"+F1256*$K$3","v":0},0]
[71,null,{"$f":"+C1182*$K$4","v":7614.51},6670.05,5380.0300000000007,{"$f":"+F1257*$K$3","v":0},0]
[72,null,{"$f":"+C1183*$K$4","v":8213.94},7189.4500000000007,5819.4000000000005,{"$f":"+F1258*$K$3","v":0},0]
[73,null,{"$f":"+C1184*$K$4","v":8840.93},7730.5800000000008,6278.9100000000008,{"$f":"+F1259*$K$3","v":0},0]
[74,null,{"$f":"+C1185*$K$4","v":9493.8900000000012},8294.5,6757.5,{"$f":"+F1260*$K$3","v":0},0]
[75,null,{"$f":"+C1186*$K$4","v":10173.35},8879.6200000000008,7255.7000000000007,{"$f":"+F1261*$K$3","v":0},0]
[76,null,{"$f":"+C1187*$K$4","v":10173.35},8879.6200000000008,7255.7000000000007,{"$f":"+F1262*$K$3","v":0},0]
[77,null,{"$f":"+C1188*$K$4","v":10173.35},8879.6200000000008,7255.7000000000007,{"$f":"+F1263*$K$3","v":0},0]
[78,null,{"$f":"+C1189*$K$4","v":10173.35},8879.6200000000008,7255.7000000000007,{"$f":"+F1264*$K$3","v":0},0]
[79,null,{"$f":"+C1190*$K$4","v":10173.35},8879.6200000000008,7255.7000000000007,{"$f":"+F1265*$K$3","v":0},0]
[80,null,{"$f":"+C1191*$K$4","v":10173.35},8879.6200000000008,7255.7000000000007,{"$f":"+F1266*$K$3","v":0},0]
[81,null,{"$f":"+C1192*$K$4","v":10173.35},8879.6200000000008,7255.7000000000007,{"$f":"+F1267*$K$3","v":0},0]
[82,null,{"$f":"+C1193*$K$4","v":10173.35},8879.6200000000008,7255.7000000000007,{"$f":"+F1268*$K$3","v":0},0]
[83,null,{"$f":"+C1194*$K$4","v":10173.35},8879.6200000000008,7255.7000000000007,{"$f":"+F1269*$K$3","v":0},0]
[84,"o más",{"$f":"+C1195*$K$4","v":10173.35},8879.6200000000008,7255.7000000000007,{"$f":"+F1270*$K$3","v":0},0]
[1,"Hijo",{"$f":"+C1196*$K$4","v":540.6},455.27000000000004,355.63,{"$f":"+F1271*$K$3","v":0},0]
[2,"Hijos",{"$f":"+C1197*$K$4","v":917.43000000000006},772.74,605.79000000000008,{"$f":"+F1272*$K$3","v":0},0]
[3,"Hijos o más",{"$f":"+C1198*$K$4","v":1295.3200000000002},1090.21,855.42000000000007,0,0]
[]
["BUPA GLOBAL ULTIMATE"]
["TARIFAS SEMESTRALES"]
["EDAD"]
[" "," ",0,1000]
[18,null,{"$f":"+C905*$K$4","v":9264.4},{"$f":"+D905*$K$4","v":5977.34},{"$f":"+E905*$K$4","v":0},{"$f":"+F905*$K$4","v":0},{"$f":"+G754*$K$3","v":0}]
[19,null,{"$f":"+C906*$K$4","v":9264.4},5977.34,0,0,{"$f":"+G755*$K$3","v":0}]
[20,null,{"$f":"+C907*$K$4","v":9264.4},5977.34,0,0,{"$f":"+G756*$K$3","v":0}]
[21,null,{"$f":"+C908*$K$4","v":9264.4},5977.34,0,0,{"$f":"+G757*$K$3","v":0}]
[22,null,{"$f":"+C909*$K$4","v":9264.4},5977.34,0,0,{"$f":"+G758*$K$3","v":0}]
[23,null,{"$f":"+C910*$K$4","v":9264.4},5977.34,0,0,{"$f":"+G759*$K$3","v":0}]
[24,null,{"$f":"+C911*$K$4","v":9264.4},5977.34,0,0,{"$f":"+G760*$K$3","v":0}]
[25,null,{"$f":"+C912*$K$4","v":9933.7900000000009},6409.29,0,0,{"$f":"+G761*$K$3","v":0}]
[26,null,{"$f":"+C913*$K$4","v":9933.7900000000009},6409.29,0,0,{"$f":"+G762*$K$3","v":0}]
[27,null,{"$f":"+C914*$K$4","v":9933.7900000000009},6409.29,0,0,{"$f":"+G763*$K$3","v":0}]
[28,null,{"$f":"+C915*$K$4","v":9933.7900000000009},6409.29,0,0,{"$f":"+G764*$K$3","v":0}]
[29,null,{"$f":"+C916*$K$4","v":9933.7900000000009},6409.29,0,0,{"$f":"+G765*$K$3","v":0}]
[30,null,{"$f":"+C917*$K$4","v":11088.130000000001},7154.47,0,0,{"$f":"+G766*$K$3","v":0}]
[31,null,{"$f":"+C918*$K$4","v":11088.130000000001},7154.47,0,0,{"$f":"+G767*$K$3","v":0}]
[32,null,{"$f":"+C919*$K$4","v":11088.130000000001},7154.47,0,0,{"$f":"+G768*$K$3","v":0}]
[33,null,{"$f":"+C920*$K$4","v":11088.130000000001},7154.47,0,0,{"$f":"+G769*$K$3","v":0}]
[34,null,{"$f":"+C921*$K$4","v":11088.130000000001},7154.47,0,0,{"$f":"+G770*$K$3","v":0}]
[35,null,{"$f":"+C922*$K$4","v":12403.060000000001},8002.47,0,0,{"$f":"+G771*$K$3","v":0}]
[36,null,{"$f":"+C923*$K$4","v":12403.060000000001},8002.47,0,0,{"$f":"+G772*$K$3","v":0}]
[37,null,{"$f":"+C924*$K$4","v":12403.060000000001},8002.47,0,0,{"$f":"+G773*$K$3","v":0}]
[38,null,{"$f":"+C925*$K$4","v":12403.060000000001},8002.47,0,0,{"$f":"+G774*$K$3","v":0}]
[39,null,{"$f":"+C926*$K$4","v":12403.060000000001},8002.47,0,0,{"$f":"+G775*$K$3","v":0}]
[40,null,{"$f":"+C927*$K$4","v":13905.61},8971.3100000000013,0,0,{"$f":"+G776*$K$3","v":0}]
[41,null,{"$f":"+C928*$K$4","v":13905.61},8971.3100000000013,0,0,{"$f":"+G777*$K$3","v":0}]
[42,null,{"$f":"+C929*$K$4","v":13905.61},8971.3100000000013,0,0,{"$f":"+G778*$K$3","v":0}]
[43,null,{"$f":"+C930*$K$4","v":13905.61},8971.3100000000013,0,0,{"$f":"+G779*$K$3","v":0}]
[44,null,{"$f":"+C931*$K$4","v":13905.61},8971.3100000000013,0,0,{"$f":"+G780*$K$3","v":0}]
[45,null,{"$f":"+C932*$K$4","v":15564.51},10042.44,0,0,{"$f":"+G781*$K$3","v":0}]
[46,null,{"$f":"+C933*$K$4","v":15564.51},10042.44,0,0,{"$f":"+G782*$K$3","v":0}]
[47,null,{"$f":"+C934*$K$4","v":15564.51},10042.44,0,0,{"$f":"+G783*$K$3","v":0}]
[48,null,{"$f":"+C935*$K$4","v":15564.51},10042.44,0,0,{"$f":"+G784*$K$3","v":0}]
[49,null,{"$f":"+C936*$K$4","v":15564.51},10042.44,0,0,{"$f":"+G785*$K$3","v":0}]
[50,null,{"$f":"+C937*$K$4","v":17419.510000000002},11239.18,0,0,{"$f":"+G786*$K$3","v":0}]
[51,null,{"$f":"+C938*$K$4","v":17419.510000000002},11239.18,0,0,{"$f":"+G787*$K$3","v":0}]
[52,null,{"$f":"+C939*$K$4","v":17419.510000000002},11239.18,0,0,{"$f":"+G788*$K$3","v":0}]
[53,null,{"$f":"+C940*$K$4","v":17419.510000000002},11239.18,0,0,{"$f":"+G789*$K$3","v":0}]
[54,null,{"$f":"+C941*$K$4","v":17419.510000000002},11239.18,0,0,{"$f":"+G790*$K$3","v":0}]
[55,null,{"$f":"+C942*$K$4","v":19457.36},12552.52,0,0,{"$f":"+G791*$K$3","v":0}]
[56,null,{"$f":"+C943*$K$4","v":19457.36},12552.52,0,0,{"$f":"+G792*$K$3","v":0}]
[57,null,{"$f":"+C944*$K$4","v":19457.36},12552.52,0,0,{"$f":"+G793*$K$3","v":0}]
[58,null,{"$f":"+C945*$K$4","v":19457.36},12552.52,0,0,{"$f":"+G794*$K$3","v":0}]
[59,null,{"$f":"+C946*$K$4","v":19457.36},12552.52,0,0,{"$f":"+G795*$K$3","v":0}]
[60,null,{"$f":"+C947*$K$4","v":20807.27},13424.37,0,0,{"$f":"+G796*$K$3","v":0}]
[61,null,{"$f":"+C948*$K$4","v":23155.7},14939.11,0,0,{"$f":"+G797*$K$3","v":0}]
[62,null,{"$f":"+C949*$K$4","v":25685.920000000002},16572.04,0,0,{"$f":"+G798*$K$3","v":0}]
[63,null,{"$f":"+C950*$K$4","v":28402.170000000002},18324.75,0,0,{"$f":"+G799*$K$3","v":0}]
[64,null,{"$f":"+C951*$K$4","v":31301.800000000003},20194.59,0,0,{"$f":"+G800*$K$3","v":0}]
[65,null,{"$f":"+C952*$K$4","v":34385.870000000003},22185.27,0,0,{"$f":"+G801*$K$3","v":0}]
[66,null,{"$f":"+C953*$K$4","v":37654.910000000003},24293.08,0,0,{"$f":"+G802*$K$3","v":0}]
[67,null,{"$f":"+C954*$K$4","v":41106.270000000004},26520.670000000002,0,0,{"$f":"+G803*$K$3","v":0}]
[68,null,{"$f":"+C955*$K$4","v":44742.07},28866.45,0,0,{"$f":"+G804*$K$3","v":0}]
[69,null,{"$f":"+C956*$K$4","v":48563.9},31332.54,0,0,{"$f":"+G805*$K$3","v":0}]
[70,null,{"$f":"+C957*$K$4","v":52566.990000000005},33914.700000000004,0,0,{"$f":"+G806*$K$3","v":0}]
[71,null,{"$f":"+C958*$K$4","v":56757.170000000006},36617.17,0,0,{"$f":"+G807*$K$3","v":0}]
[72,null,{"$f":"+C959*$K$4","v":61129.670000000006},39438.89,0,0,{"$f":"+G808*$K$3","v":0}]
[73,null,{"$f":"+C960*$K$4","v":65686.61},42379.33,0,0,{"$f":"+G809*$K$3","v":0}]
[74,null,{"$f":"+C961*$K$4","v":70427.460000000006},45437.96,0,0,{"$f":"+G810*$K$3","v":0}]
[75,null,{"$f":"+C962*$K$4","v":75353.81},48615.840000000004,0,0,{"$f":"+G811*$K$3","v":0}]
[76,null,{"$f":"+C963*$K$4","v":75353.81},48615.840000000004,0,0,{"$f":"+G812*$K$3","v":0}]
[77,null,{"$f":"+C964*$K$4","v":75353.81},48615.840000000004,0,0,{"$f":"+G813*$K$3","v":0}]
[78,null,{"$f":"+C965*$K$4","v":75353.81},48615.840000000004,0,0,{"$f":"+G814*$K$3","v":0}]
[79,null,{"$f":"+C966*$K$4","v":75353.81},48615.840000000004,0,0,{"$f":"+G815*$K$3","v":0}]
[80,null,{"$f":"+C967*$K$4","v":75353.81},48615.840000000004,0,0,{"$f":"+G816*$K$3","v":0}]
[81,null,{"$f":"+C968*$K$4","v":75353.81},48615.840000000004,0,0,{"$f":"+G817*$K$3","v":0}]
[82,null,{"$f":"+C969*$K$4","v":75353.81},48615.840000000004,0,0,{"$f":"+G818*$K$3","v":0}]
[83,null,{"$f":"+C970*$K$4","v":75353.81},48615.840000000004,0,0,{"$f":"+G819*$K$3","v":0}]
[84,"o más",{"$f":"+C971*$K$4","v":75353.81},48615.840000000004,0,0,{"$f":"+G820*$K$3","v":0}]
[1,"Hijo",{"$f":"+C972*$K$4","v":3897.6200000000003},2514.3200000000002,0,0,{"$f":"+G821*$K$3","v":0}]
[2,"Hijos",{"$f":"+C973*$K$4","v":6622.88},4273.3900000000003,0,0,{"$f":"+G822*$K$3","v":0}]
[3,"Hijos o más",{"$f":"+C974*$K$4","v":9350.26},6032.9900000000007,0,0,{"$f":"+G823*$K$3","v":0}]