{"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":7,"macros":1,"external_links":0,"defined_names":7,"comments":1,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"INGRESO DE DATOS","index":0,"n_rows":25,"n_cols":11,"rows_kept":25,"cut":false,"hidden":false,"merged":[[22,3,22,4],[22,8,22,9],[16,5,16,8],[12,1,12,2],[14,1,14,2],[12,3,12,9],[14,5,14,8],[16,1,16,2]]}
[]
[null,null,null,null,null,null,null,null,null," "," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Nombre del Asegurado Titular",null,"NOMBRE COMPLETO"]
[]
[null,"Número de adultos en la póliza",null,2,null,"Número de niños en la póliza",null,null,null,3]
[]
[null,"Edad del Asegurado Titular",null,65,null,"Edad del/la cónyuge ",null,null,null,71]
[]
[]
[null,null,null,null,null,null,"Variante con coaseguro fuera del país de residencia",false,null,false]
[]
[]
[]
[]
[null,2,null,2]

{"sheet":"Global Ultimate","index":1,"n_rows":73,"n_cols":10,"rows_kept":73,"cut":false,"hidden":false,"merged":[[37,0,38,0],[37,1,38,1],[45,4,45,5],[51,4,51,5],[13,0,13,1],[13,5,13,7],[25,4,25,7],[35,4,35,7],[47,4,47,7],[69,4,69,5],[72,4,74,7],[71,4,71,7],[57,4,57,5],[33,4,33,5],[52,4,52,5],[70,4,70,7],[63,4,63,5],[64,4,64,5],[59,4,59,7]]}
[]
[]
[null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[]
[]
[]
["GLOBAL ULTIMATE HEALTH PLAN",null,null,null,"Nombre del Asegurado Titular",{"$f":"+'INGRESO DE DATOS'!$D$13","v":"NOMBRE COMPLETO"}]
[]
[null,null,null,null,"Número de adultos en la póliza",{"$f":"+'INGRESO DE DATOS'!$D$15","v":2},"Edad del Asegurado Titular",{"$f":"+'INGRESO DE DATOS'!$D$17","v":65}]
[]
[null,null,null,null,"Número de niños en la póliza",{"$f":"+'INGRESO DE DATOS'!$J$15","v":3},"Edad del/la conyuge",{"$f":"+'INGRESO DE DATOS'!$J$17","v":71}]
[null,null,null,null,null,null,null," "," "]
[null,null,null,null,"Número de niños menores de 16 años",{"$f":"+'INGRESO DE DATOS'!$B$25","v":2},"Fecha de la cotización:",{"$f":"NOW()","v":"2021-11-08T17:34:27.120"}]
[null,null,null,null,null,null," ",false,null," "]
[null,null,null,null,"Deducibles",null,"PLAN 1","PLAN 2"]
[null,null,null,null,"En el país de residencia",null,0,1000]
[null,null,null,null,"Fuera del país de residencia",null,0,1000]
[]
[null,null,null,null,"Tarifas anuales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"(VLOOKUP($H$16,Tablas!$A$905:$G$971,3,TRUE))","v":64879},{"$f":"(VLOOKUP($H$16,Tablas!$A$905:$G$971,4,TRUE))","v":41859}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"(IF($F$16=1,0,(VLOOKUP($H$18,Tablas!$A$905:$G$971,3,TRUE))))","v":107089},{"$f":"(IF($F$16=1,0,(VLOOKUP($H$18,Tablas!$A$905:$G$971,4,TRUE))))","v":69089}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"(IF($F$16=1,\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$972:$G$974,3,TRUE)),\n(IF($F$18>4,(IF($F$20=0, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(IF($F$20=1, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(IF($F$20=2, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)))))))),\n(IF($F$18=4,(IF(4-$F$20=0,(VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(4-$F$20=1,(VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)))))))),\n(IF($F$18=3,(IF(3-$F$20=0,(VLOOKUP(1,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$972:$G$974,3,TRUE)),0)))),0)))))))))))))),\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$972:$G$974,3,TRUE)),\n(IF($F$18=4,(IF(4-$F$20=0, 0,\n(IF(4-$F$20=1, (VLOOKUP(1,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(4-$F$20=3, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(4-$F$20=4, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n0)))))))))),\n(IF($F$18=5,(IF(5-$F$20=0, (VLOOKUP(1,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(5-$F$20=1, (VLOOKUP(1,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(5-$F$20=2, (VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(5-$F$20=3, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(5-$F$20=4, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)))))))))))),\n(IF($F$18=6,(IF(6-$F$20=0, (VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(6-$F$20=1, (VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(6-$F$20=2, (VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(6-$F$20=3, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(6-$F$20=4, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)))))))))))),\n(IF($F$18>6,(IF(7-$F$20=0, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(7-$F$20=1, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(7-$F$20=2, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(7-$F$20=3, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(7-$F$20=4, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)))))))))))),\n\n(IF($F$18=3,(IF(3-$F$20=0,0,\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$972:$G$974,3,TRUE)),0)))),0))))))))))))))))))))","v":7354},{"$f":"(IF($F$16=1,\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$972:$G$974,4,TRUE)),\n(IF($F$18>4,(IF($F$20=0, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(IF($F$20=1, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(IF($F$20=2, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)))))))),\n(IF($F$18=4,(IF(4-$F$20=0,(VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(4-$F$20=1,(VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)))))))),\n(IF($F$18=3,(IF(3-$F$20=0,(VLOOKUP(1,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$972:$G$974,4,TRUE)),0)))),0)))))))))))))),\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$972:$G$974,4,TRUE)),\n(IF($F$18=4,(IF(4-$F$20=0, 0,\n(IF(4-$F$20=1, (VLOOKUP(1,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(4-$F$20=3, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(4-$F$20=4, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n0)))))))))),\n(IF($F$18=5,(IF(5-$F$20=0, (VLOOKUP(1,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(5-$F$20=1, (VLOOKUP(1,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(5-$F$20=2, (VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(5-$F$20=3, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(5-$F$20=4, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)))))))))))),\n(IF($F$18=6,(IF(6-$F$20=0, (VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(6-$F$20=1, (VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(6-$F$20=2, (VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(6-$F$20=3, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(6-$F$20=4, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)))))))))))),\n(IF($F$18>6,(IF(7-$F$20=0, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(7-$F$20=1, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(7-$F$20=2, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(7-$F$20=3, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(7-$F$20=4, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)))))))))))),\n\n(IF($F$18=3,(IF(3-$F$20=0,0,\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$972:$G$974,4,TRUE)),0)))),0))))))))))))))))))))","v":4744}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G27:G29)","v":179322},{"$f":"SUM(H27:H29)","v":115692}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G31+G30)*0%","v":0},{"$f":"(H31+H30)*0%","v":0}]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"SUM(G30:G32)","v":179397},{"$f":"SUM(H30:H32)","v":115767}]
[null,null,null,null,"Ahorros en tarifas de prima para niños",null,{"$f":"IF($F$16=1,IF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$972:$G$974,3,TRUE)),(VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE))))),\nIF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$972:$G$974,3,TRUE)),IF($F$20=2,(VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)), (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)))))))","v":12496},{"$f":"IF($F$16=1,IF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$972:$G$974,4,TRUE)),(VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE))))),\nIF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$972:$G$974,4,TRUE)),IF($F$20=2,(VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE)), (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)))))))","v":8063}]
[]
[null,null,null,null,"Tarifas semi anuales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($H$16,Tablas!$A$1428:$G$1494,3,TRUE)","v":34385.870000000003},{"$f":"VLOOKUP($H$16,Tablas!$A$1428:$G$1494,4,TRUE)","v":22185.27}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$16=1,0,(VLOOKUP($H$18,Tablas!$A$1428:$G$1494,3,TRUE)))","v":56757.170000000006},{"$f":"IF($F$16=1,0,(VLOOKUP($H$18,Tablas!$A$1428:$G$1494,4,TRUE)))","v":36617.17}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$16=1,\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF($F$18>4,(IF($F$20=0, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF($F$20=1, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF($F$20=2, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)))))))),\n(IF($F$18=4,(IF(4-$F$20=0,(VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(4-$F$20=1,(VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)))))))),\n(IF($F$18=3,(IF(3-$F$20=0,(VLOOKUP(1,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,3,TRUE)),0)))),0)))))))))))))),\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF($F$18=4,(IF(4-$F$20=0, 0,\n(IF(4-$F$20=1, (VLOOKUP(1,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(4-$F$20=3, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(4-$F$20=4, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n0)))))))))),\n(IF($F$18=5,(IF(5-$F$20=0, (VLOOKUP(1,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(5-$F$20=1, (VLOOKUP(1,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(5-$F$20=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(5-$F$20=3, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(5-$F$20=4, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)))))))))))),\n(IF($F$18=6,(IF(6-$F$20=0, (VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(6-$F$20=1, (VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(6-$F$20=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(6-$F$20=3, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(6-$F$20=4, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)))))))))))),\n(IF($F$18>6,(IF(7-$F$20=0, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(7-$F$20=1, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(7-$F$20=2, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(7-$F$20=3, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(7-$F$20=4, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)))))))))))),\n\n(IF($F$18=3,(IF(3-$F$20=0,0,\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,3,TRUE)),0)))),0)))))))))))))))))))","v":3897.6200000000003},{"$f":"IF($F$16=1,\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF($F$18>4,(IF($F$20=0, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF($F$20=1, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF($F$20=2, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)))))))),\n(IF($F$18=4,(IF(4-$F$20=0,(VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(4-$F$20=1,(VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)))))))),\n(IF($F$18=3,(IF(3-$F$20=0,(VLOOKUP(1,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,4,TRUE)),0)))),0)))))))))))))),\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF($F$18=4,(IF(4-$F$20=0, 0,\n(IF(4-$F$20=1, (VLOOKUP(1,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(4-$F$20=3, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(4-$F$20=4, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n0)))))))))),\n(IF($F$18=5,(IF(5-$F$20=0, (VLOOKUP(1,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(5-$F$20=1, (VLOOKUP(1,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(5-$F$20=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(5-$F$20=3, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(5-$F$20=4, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)))))))))))),\n(IF($F$18=6,(IF(6-$F$20=0, (VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(6-$F$20=1, (VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(6-$F$20=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(6-$F$20=3, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(6-$F$20=4, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)))))))))))),\n(IF($F$18>6,(IF(7-$F$20=0, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(7-$F$20=1, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(7-$F$20=2, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(7-$F$20=3, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(7-$F$20=4, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)))))))))))),\n\n(IF($F$18=3,(IF(3-$F$20=0,0,\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,4,TRUE)),0)))),0)))))))))))))))))))","v":2514.3200000000002}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G37:G39)","v":95040.66},{"$f":"SUM(H37:H39)","v":61316.76}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G40+G41)*0%","v":0},{"$f":"(H40+H41)*0%","v":0}]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G40:G42)","v":95115.66},{"$f":"SUM(H40:H42)","v":61391.76}]
[null,null,null,null,"Costo de segunda cuota",null,{"$f":"G40+G42","v":95040.66},{"$f":"H40+H42","v":61316.76}]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G43+G44","v":190156.32},{"$f":"H43+H44","v":122708.52}]
[null,null,null,null,"Ahorros en tarifas de prima para niños",null,{"$f":"IF($F$16=1,IF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,3,TRUE)),(VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE))))),\nIF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,3,TRUE)),IF($F$20=2,(VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)), (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)))))))","v":6622.88},{"$f":"IF($F$16=1,IF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,4,TRUE)),(VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE))))),\nIF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,4,TRUE)),IF($F$20=2,(VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE)), (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)))))))","v":4273.3900000000003}]
[]
[null,null,null,null,"Tarifas trimestrales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($H$16,Tablas!$A$1054:$G$1120,3,TRUE)","v":17841.725000000002},{"$f":"VLOOKUP($H$16,Tablas!$A$1054:$G$1120,4,TRUE)","v":11511.225}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$16=1,0,(VLOOKUP($H$18,Tablas!$A$1054:$G$1120,3,TRUE)))","v":29449.475000000002},{"$f":"IF($F$16=1,0,(VLOOKUP($H$18,Tablas!$A$1054:$G$1120,4,TRUE)))","v":18999.475000000002}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$16=1,\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF($F$18>4,(IF($F$20=0, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF($F$20=1, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF($F$20=2, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)))))))),\n(IF($F$18=4,(IF(4-$F$20=0,(VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(4-$F$20=1,(VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)))))))),\n(IF($F$18=3,(IF(3-$F$20=0,(VLOOKUP(1,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,3,TRUE)),0)))),0)))))))))))))),\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF($F$18=4,(IF(4-$F$20=0, 0,\n(IF(4-$F$20=1, (VLOOKUP(1,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(4-$F$20=3, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(4-$F$20=4, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n0)))))))))),\n(IF($F$18=5,(IF(5-$F$20=0, (VLOOKUP(1,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(5-$F$20=1, (VLOOKUP(1,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(5-$F$20=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(5-$F$20=3, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(5-$F$20=4, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)))))))))))),\n(IF($F$18=6,(IF(6-$F$20=0, (VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(6-$F$20=1, (VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(6-$F$20=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(6-$F$20=3, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(6-$F$20=4, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)))))))))))),\n(IF($F$18>6,(IF(7-$F$20=0, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(7-$F$20=1, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(7-$F$20=2, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(7-$F$20=3, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(7-$F$20=4, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)))))))))))),\n\n(IF($F$18=3,(IF(3-$F$20=0,0,\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,3,TRUE)),0)))),0)))))))))))))))))))","v":2022.3500000000001},{"$f":"IF($F$16=1,\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF($F$18>4,(IF($F$20=0, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF($F$20=1, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF($F$20=2, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)))))))),\n(IF($F$18=4,(IF(4-$F$20=0,(VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(4-$F$20=1,(VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)))))))),\n(IF($F$18=3,(IF(3-$F$20=0,(VLOOKUP(1,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,4,TRUE)),0)))),0)))))))))))))),\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF($F$18=4,(IF(4-$F$20=0, 0,\n(IF(4-$F$20=1, (VLOOKUP(1,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(4-$F$20=3, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(4-$F$20=4, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n0)))))))))),\n(IF($F$18=5,(IF(5-$F$20=0, (VLOOKUP(1,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(5-$F$20=1, (VLOOKUP(1,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(5-$F$20=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(5-$F$20=3, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(5-$F$20=4, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)))))))))))),\n(IF($F$18=6,(IF(6-$F$20=0, (VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(6-$F$20=1, (VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(6-$F$20=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(6-$F$20=3, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(6-$F$20=4, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)))))))))))),\n(IF($F$18>6,(IF(7-$F$20=0, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(7-$F$20=1, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(7-$F$20=2, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(7-$F$20=3, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(7-$F$20=4, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)))))))))))),\n\n(IF($F$18=3,(IF(3-$F$20=0,0,\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,4,TRUE)),0)))),0)))))))))))))))))))","v":1304.6000000000001}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G49:G51)","v":49313.55},{"$f":"SUM(H49:H51)","v":31815.300000000003}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G52+G53)*0%","v":0},{"$f":"(H52+H53)*0%","v":0}]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G52:G54)","v":49388.55},{"$f":"SUM(H52:H54)","v":31890.300000000003}]
[null,null,null,null,"Costo de tarifa trimestral 2 a 4",null,{"$f":"G52+G54","v":49313.55},{"$f":"H52+H54","v":31815.300000000003}]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G55+(G56*3)","v":197329.2},{"$f":"H55+(H56*3)","v":127336.20000000001}]
[null,null,null,null,"Ahorros en tarifas de prima para niños",null,{"$f":"IF($F$16=1,IF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,3,TRUE)),(VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE))))),\nIF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,3,TRUE)),IF($F$20=2,(VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)), (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)))))))","v":3436.4},{"$f":"IF($F$16=1,IF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,4,TRUE)),(VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE))))),\nIF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,4,TRUE)),IF($F$20=2,(VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE)), (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)))))))","v":2217.3250000000003}]
[]
[null,null,null,null,"Tarifas mensuales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($H$16,Tablas!$A$979:$G$1045,3,TRUE)","v":6055.3733333333339},{"$f":"VLOOKUP($H$16,Tablas!$A$979:$G$1045,4,TRUE)","v":3906.84}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$16=1,0,(VLOOKUP($H$18,Tablas!$A$979:$G$1045,3,TRUE)))","v":9994.9733333333334},{"$f":"IF($F$16=1,0,(VLOOKUP($H$18,Tablas!$A$979:$G$1045,4,TRUE)))","v":6448.3066666666673}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$16=1,\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF($F$18>4,(IF($F$20=0, (VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF($F$20=1, (VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF($F$20=2, (VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)))))))),\n(IF($F$18=4,(IF(4-$F$20=0,(VLOOKUP(2,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(4-$F$20=1,(VLOOKUP(2,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)))))))),\n(IF($F$18=3,(IF(3-$F$20=0,(VLOOKUP(1,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,3,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,3,TRUE)),0)))),0)))))))))))))),\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF($F$18=4,(IF(4-$F$20=0, 0,\n(IF(4-$F$20=1, (VLOOKUP(1,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(4-$F$20=3, (VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(4-$F$20=4, (VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)),\n0)))))))))),\n(IF($F$18=5,(IF(5-$F$20=0, (VLOOKUP(1,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(5-$F$20=1, (VLOOKUP(1,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(5-$F$20=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(5-$F$20=3, (VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(5-$F$20=4, (VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)))))))))))),\n(IF($F$18=6,(IF(6-$F$20=0, (VLOOKUP(2,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(6-$F$20=1, (VLOOKUP(2,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(6-$F$20=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(6-$F$20=3, (VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(6-$F$20=4, (VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)))))))))))),\n(IF($F$18>6,(IF(7-$F$20=0, (VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(7-$F$20=1, (VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(7-$F$20=2, (VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(7-$F$20=3, (VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(7-$F$20=4, (VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)))))))))))),\n\n(IF($F$18=3,(IF(3-$F$20=0,0,\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,3,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,3,TRUE)),0)))),0)))))))))))))))))))","v":686.37333333333333},{"$f":"IF($F$16=1,\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF($F$18>4,(IF($F$20=0, (VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF($F$20=1, (VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF($F$20=2, (VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)))))))),\n(IF($F$18=4,(IF(4-$F$20=0,(VLOOKUP(2,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(4-$F$20=1,(VLOOKUP(2,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)))))))),\n(IF($F$18=3,(IF(3-$F$20=0,(VLOOKUP(1,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,4,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,4,TRUE)),0)))),0)))))))))))))),\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF($F$18=4,(IF(4-$F$20=0, 0,\n(IF(4-$F$20=1, (VLOOKUP(1,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(4-$F$20=3, (VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(4-$F$20=4, (VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)),\n0)))))))))),\n(IF($F$18=5,(IF(5-$F$20=0, (VLOOKUP(1,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(5-$F$20=1, (VLOOKUP(1,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(5-$F$20=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(5-$F$20=3, (VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(5-$F$20=4, (VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)))))))))))),\n(IF($F$18=6,(IF(6-$F$20=0, (VLOOKUP(2,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(6-$F$20=1, (VLOOKUP(2,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(6-$F$20=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(6-$F$20=3, (VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(6-$F$20=4, (VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)))))))))))),\n(IF($F$18>6,(IF(7-$F$20=0, (VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(7-$F$20=1, (VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(7-$F$20=2, (VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(7-$F$20=3, (VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(7-$F$20=4, (VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)))))))))))),\n\n(IF($F$18=3,(IF(3-$F$20=0,0,\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,4,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,4,TRUE)),0)))),0)))))))))))))))))))","v":442.77333333333337}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G61:G63)","v":16736.72},{"$f":"SUM(H61:H63)","v":10797.92}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G64+G65)*0%","v":0},{"$f":"(H64+H65)*0%","v":0}]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G64:G66)","v":16811.72},{"$f":"SUM(H64:H66)","v":10872.92}]
[null,null,null,null,"Costo de tarifa mensual 2 a 12",null,{"$f":"G64+G66","v":16736.72},{"$f":"H64+H66","v":10797.92}]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G67+(G68*11)","v":200915.64},{"$f":"H67+(H68*11)","v":129650.04}]
[null,null,null,null,"Ahorros en tarifas de prima para niños",null,{"$f":"IF($F$16=1,IF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,3,TRUE)),(VLOOKUP(2,Tablas!$A$1046:$G$1048,3,TRUE))))),\nIF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,3,TRUE)),IF($F$20=2,(VLOOKUP(2,Tablas!$A$1046:$G$1048,3,TRUE)), (VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)))))))","v":1166.2933333333333},{"$f":"IF($F$16=1,IF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,4,TRUE)),(VLOOKUP(2,Tablas!$A$1046:$G$1048,4,TRUE))))),\nIF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,4,TRUE)),IF($F$20=2,(VLOOKUP(2,Tablas!$A$1046:$G$1048,4,TRUE)), (VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)))))))","v":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":79,"n_cols":11,"rows_kept":79,"cut":false,"hidden":false,"merged":[[51,4,51,10],[64,4,64,10],[78,4,79,10],[76,4,76,10],[36,4,36,5],[49,4,49,5],[62,4,62,5],[55,4,55,5],[57,4,57,5],[77,4,77,10],[43,4,43,5],[56,4,56,5],[68,4,68,5],[69,4,69,5],[70,4,70,5],[75,4,75,5],[38,4,38,10],[44,1,45,1],[44,0,45,0],[19,3,19,4],[15,3,15,4],[17,3,17,4],[15,0,15,1],[15,5,15,10],[23,4,23,5],[21,3,22,4],[32,4,32,5],[27,4,27,10]]}
[]
[]
[null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[]
[]
[]
[]
[]
["GLOBAL ELITE HEALTH PLAN",null,null,"Nombre del Asegurado Titular",null,{"$f":"+'INGRESO DE DATOS'!$D$13","v":"NOMBRE COMPLETO"}]
[]
[null,null,null,"Número de adultos en la póliza",null,{"$f":"+'INGRESO DE DATOS'!$D$15","v":2},null,null,"Edad del Asegurado Titular",{"$f":"+'INGRESO DE DATOS'!$D$17","v":65}]
[]
[null,null,null,"Número de niños en la póliza",null,{"$f":"+'INGRESO DE DATOS'!$J$15","v":3},null,null,"Edad del/la conyuge",{"$f":"+'INGRESO DE DATOS'!$J$17","v":71}]
[null,null,null,null,null,null,null," "," "]
[null,null,null,"Número de niños menores de 10 años",null,{"$f":"+'INGRESO DE DATOS'!$D$25","v":2},null,null,"Fecha de la cotización:",{"$f":"NOW()","v":"2021-11-08T17:34:27.120"}]
[null,null,null,null,null,null," ",false,null," "]
[null,null,null,null,"DEDUCTIBLES",null,"PLAN 1","PLAN 2","PLAN 3","PLAN 4","PLAN 5"]
[null,null,null,null,"En el país de residencia",null,250,2000,3500,5000,10000]
[null,null,null,null,"Fuera del país de residencia",null,5000,2000,3500,5000,10000]
[]
[null,null,null,null,"Tarifas anuales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"(VLOOKUP($J$18,Tablas!$A$6:$G$72,3,TRUE))","v":27811},{"$f":"(VLOOKUP($J$18,Tablas!$A$6:$G$72,4,TRUE))","v":24376},{"$f":"(VLOOKUP($J$18,Tablas!$A$6:$G$72,5,TRUE))","v":19858},{"$f":"(VLOOKUP($J$18,Tablas!$A$6:$G$72,6,TRUE))","v":17219},{"$f":"(VLOOKUP($J$18,Tablas!$A$6:$G$72,7,TRUE))","v":13355}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"(IF($F$18=1,0,(VLOOKUP($J$20,Tablas!$A$6:$G$72,3,TRUE))))","v":46292},{"$f":"(IF($F$18=1,0,(VLOOKUP($J$20,Tablas!$A$6:$G$72,3,TRUE))))","v":46292},{"$f":"(IF($F$18=1,0,(VLOOKUP($J$20,Tablas!$A$6:$G$72,3,TRUE))))","v":46292},{"$f":"(IF($F$18=1,0,(VLOOKUP($J$20,Tablas!$A$6:$G$72,3,TRUE))))","v":46292},{"$f":"(IF($F$18=1,0,(VLOOKUP($J$20,Tablas!$A$6:$G$72,3,TRUE))))","v":46292}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"(IF($F$18=1,\n(IF($F$20=0, 0,\n (IF($F$22>$F$20, (VLOOKUP($F$20,Tablas!$A$73:$G$75,3,TRUE)),\n(IF($F$20>4,(IF($F$22=0, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF($F$22=1, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF($F$22=2, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))),\n(IF($F$20=4,(IF(4-$F$22=0,(VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(4-$F$22=1,(VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(4-$F$22=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))),\n(IF($F$20=3,(IF(3-$F$22=0,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(3-$F$22=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(3-$F$22=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))),\n\n(IF($F$20=2,(IF(2-$F$22=0, 0,\n(IF(2-$F$22=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(2-$F$22=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n         0)))))),\n(IF($F$20=1,(IF(1-$F$22=0, 0,\n(IF(1-$F$22=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),0)))),0)))))))))))))),\n(IF($F$20=0, 0,\n (IF($F$22>$F$20, (VLOOKUP($F$20,Tablas!$A$73:$G$75,3,TRUE)),\n(IF($F$20=4,(IF(4-$F$22=0, 0,\n(IF(4-$F$22=1, (VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(4-$F$22=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(4-$F$22=3, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(4-$F$22=4, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n0)))))))))),\n(IF($F$20=5,(IF(5-$F$22=0, (VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(5-$F$22=1, (VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(5-$F$22=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(5-$F$22=3, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(5-$F$22=4, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))))))),\n(IF($F$20=6,(IF(6-$F$22=0, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(6-$F$22=1, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(6-$F$22=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(6-$F$22=3, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(6-$F$22=4, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))))))),\n(IF($F$20>6,(IF(7-$F$22=0, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(7-$F$22=1, (VLOOKUP(3,Tablas!$A$73:$B$75,3,TRUE)),\n(IF(7-$F$22=2, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(7-$F$22=3, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(7-$F$22=4, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))))))),\n\n(IF($F$20=3,(IF(3-$F$22=0,0,\n(IF(3-$F$22=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(3-$F$22=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))),\n\n(IF($F$20=2,(IF(2-$F$22=0, 0,\n(IF(2-$F$22=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(2-$F$22=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n         0)))))),\n(IF($F$20=1,(IF(1-$F$22=0, 0,\n(IF(1-$F$22=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),0)))),0))))))))))))))))))))","v":3163},{"$f":"(IF($F$18=1,\n(IF($F$20=0, 0,\n (IF($F$22>$F$20, (VLOOKUP($F$20,Tablas!$A$73:$G$75,3,TRUE)),\n(IF($F$20>4,(IF($F$22=0, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF($F$22=1, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF($F$22=2, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))),\n(IF($F$20=4,(IF(4-$F$22=0,(VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(4-$F$22=1,(VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(4-$F$22=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))),\n(IF($F$20=3,(IF(3-$F$22=0,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(3-$F$22=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(3-$F$22=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))),\n\n(IF($F$20=2,(IF(2-$F$22=0, 0,\n(IF(2-$F$22=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(2-$F$22=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n         0)))))),\n(IF($F$20=1,(IF(1-$F$22=0, 0,\n(IF(1-$F$22=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),0)))),0)))))))))))))),\n(IF($F$20=0, 0,\n (IF($F$22>$F$20, (VLOOKUP($F$20,Tablas!$A$73:$G$75,3,TRUE)),\n(IF($F$20=4,(IF(4-$F$22=0, 0,\n(IF(4-$F$22=1, (VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(4-$F$22=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(4-$F$22=3, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(4-$F$22=4, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n0)))))))))),\n(IF($F$20=5,(IF(5-$F$22=0, (VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(5-$F$22=1, (VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(5-$F$22=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(5-$F$22=3, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(5-$F$22=4, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))))))),\n(IF($F$20=6,(IF(6-$F$22=0, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(6-$F$22=1, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(6-$F$22=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(6-$F$22=3, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(6-$F$22=4, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))))))),\n(IF($F$20>6,(IF(7-$F$22=0, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(7-$F$22=1, (VLOOKUP(3,Tablas!$A$73:$B$75,3,TRUE)),\n(IF(7-$F$22=2, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(7-$F$22=3, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(7-$F$22=4, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))))))),\n\n(IF($F$20=3,(IF(3-$F$22=0,0,\n(IF(3-$F$22=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(3-$F$22=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))),\n\n(IF($F$20=2,(IF(2-$F$22=0, 0,\n(IF(2-$F$22=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(2-$F$22=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n         0)))))),\n(IF($F$20=1,(IF(1-$F$22=0, 0,\n(IF(1-$F$22=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),0)))),0))))))))))))))))))))","v":3163},{"$f":"(IF($F$18=1,\n(IF($F$20=0, 0,\n (IF($F$22>$F$20, (VLOOKUP($F$20,Tablas!$A$73:$G$75,3,TRUE)),\n(IF($F$20>4,(IF($F$22=0, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF($F$22=1, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF($F$22=2, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))),\n(IF($F$20=4,(IF(4-$F$22=0,(VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(4-$F$22=1,(VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(4-$F$22=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))),\n(IF($F$20=3,(IF(3-$F$22=0,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(3-$F$22=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(3-$F$22=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))),\n\n(IF($F$20=2,(IF(2-$F$22=0, 0,\n(IF(2-$F$22=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(2-$F$22=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n         0)))))),\n(IF($F$20=1,(IF(1-$F$22=0, 0,\n(IF(1-$F$22=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),0)))),0)))))))))))))),\n(IF($F$20=0, 0,\n (IF($F$22>$F$20, (VLOOKUP($F$20,Tablas!$A$73:$G$75,3,TRUE)),\n(IF($F$20=4,(IF(4-$F$22=0, 0,\n(IF(4-$F$22=1, (VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(4-$F$22=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(4-$F$22=3, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(4-$F$22=4, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n0)))))))))),\n(IF($F$20=5,(IF(5-$F$22=0, (VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(5-$F$22=1, (VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(5-$F$22=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(5-$F$22=3, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(5-$F$22=4, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))))))),\n(IF($F$20=6,(IF(6-$F$22=0, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(6-$F$22=1, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(6-$F$22=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(6-$F$22=3, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(6-$F$22=4, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))))))),\n(IF($F$20>6,(IF(7-$F$22=0, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(7-$F$22=1, (VLOOKUP(3,Tablas!$A$73:$B$75,3,TRUE)),\n(IF(7-$F$22=2, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(7-$F$22=3, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(7-$F$22=4, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))))))),\n\n(IF($F$20=3,(IF(3-$F$22=0,0,\n(IF(3-$F$22=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(3-$F$22=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))),\n\n(IF($F$20=2,(IF(2-$F$22=0, 0,\n(IF(2-$F$22=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(2-$F$22=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n         0)))))),\n(IF($F$20=1,(IF(1-$F$22=0, 0,\n(IF(1-$F$22=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),0)))),0))))))))))))))))))))","v":3163},{"$f":"(IF($F$18=1,\n(IF($F$20=0, 0,\n (IF($F$22>$F$20, (VLOOKUP($F$20,Tablas!$A$73:$G$75,3,TRUE)),\n(IF($F$20>4,(IF($F$22=0, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF($F$22=1, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF($F$22=2, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))),\n(IF($F$20=4,(IF(4-$F$22=0,(VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(4-$F$22=1,(VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(4-$F$22=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))),\n(IF($F$20=3,(IF(3-$F$22=0,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(3-$F$22=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(3-$F$22=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))),\n\n(IF($F$20=2,(IF(2-$F$22=0, 0,\n(IF(2-$F$22=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(2-$F$22=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n         0)))))),\n(IF($F$20=1,(IF(1-$F$22=0, 0,\n(IF(1-$F$22=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),0)))),0)))))))))))))),\n(IF($F$20=0, 0,\n (IF($F$22>$F$20, (VLOOKUP($F$20,Tablas!$A$73:$G$75,3,TRUE)),\n(IF($F$20=4,(IF(4-$F$22=0, 0,\n(IF(4-$F$22=1, (VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(4-$F$22=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(4-$F$22=3, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(4-$F$22=4, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n0)))))))))),\n(IF($F$20=5,(IF(5-$F$22=0, (VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(5-$F$22=1, (VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(5-$F$22=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(5-$F$22=3, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(5-$F$22=4, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))))))),\n(IF($F$20=6,(IF(6-$F$22=0, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(6-$F$22=1, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(6-$F$22=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(6-$F$22=3, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(6-$F$22=4, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))))))),\n(IF($F$20>6,(IF(7-$F$22=0, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(7-$F$22=1, (VLOOKUP(3,Tablas!$A$73:$B$75,3,TRUE)),\n(IF(7-$F$22=2, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(7-$F$22=3, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(7-$F$22=4, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))))))),\n\n(IF($F$20=3,(IF(3-$F$22=0,0,\n(IF(3-$F$22=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(3-$F$22=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))),\n\n(IF($F$20=2,(IF(2-$F$22=0, 0,\n(IF(2-$F$22=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(2-$F$22=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n         0)))))),\n(IF($F$20=1,(IF(1-$F$22=0, 0,\n(IF(1-$F$22=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),0)))),0))))))))))))))))))))","v":3163},{"$f":"(IF($F$18=1,\n(IF($F$20=0, 0,\n (IF($F$22>$F$20, (VLOOKUP($F$20,Tablas!$A$73:$G$75,3,TRUE)),\n(IF($F$20>4,(IF($F$22=0, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF($F$22=1, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF($F$22=2, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))),\n(IF($F$20=4,(IF(4-$F$22=0,(VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(4-$F$22=1,(VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(4-$F$22=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))),\n(IF($F$20=3,(IF(3-$F$22=0,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(3-$F$22=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(3-$F$22=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))),\n\n(IF($F$20=2,(IF(2-$F$22=0, 0,\n(IF(2-$F$22=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(2-$F$22=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n         0)))))),\n(IF($F$20=1,(IF(1-$F$22=0, 0,\n(IF(1-$F$22=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),0)))),0)))))))))))))),\n(IF($F$20=0, 0,\n (IF($F$22>$F$20, (VLOOKUP($F$20,Tablas!$A$73:$G$75,3,TRUE)),\n(IF($F$20=4,(IF(4-$F$22=0, 0,\n(IF(4-$F$22=1, (VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(4-$F$22=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(4-$F$22=3, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(4-$F$22=4, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n0)))))))))),\n(IF($F$20=5,(IF(5-$F$22=0, (VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(5-$F$22=1, (VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(5-$F$22=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(5-$F$22=3, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(5-$F$22=4, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))))))),\n(IF($F$20=6,(IF(6-$F$22=0, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(6-$F$22=1, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(6-$F$22=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(6-$F$22=3, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(6-$F$22=4, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))))))),\n(IF($F$20>6,(IF(7-$F$22=0, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(7-$F$22=1, (VLOOKUP(3,Tablas!$A$73:$B$75,3,TRUE)),\n(IF(7-$F$22=2, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(7-$F$22=3, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(7-$F$22=4, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))))))),\n\n(IF($F$20=3,(IF(3-$F$22=0,0,\n(IF(3-$F$22=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(3-$F$22=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))),\n\n(IF($F$20=2,(IF(2-$F$22=0, 0,\n(IF(2-$F$22=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(2-$F$22=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n         0)))))),\n(IF($F$20=1,(IF(1-$F$22=0, 0,\n(IF(1-$F$22=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),0)))),0))))))))))))))))))))","v":3163}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G29:G31)","v":77266},{"$f":"SUM(H29:H31)","v":73831},{"$f":"SUM(I29:I31)","v":69313},{"$f":"SUM(J29:J31)","v":66674},{"$f":"SUM(K29:K31)","v":62810}]
[null,null,null,null,"Ajuste por variante con coaseguro fuera del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$H$20,G32*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$20,H32*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$20,I32*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$20,J32*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$20,K32*-25%,0)","v":0}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G32+G34)*0%","v":0},{"$f":"(H32+H34)*0%","v":0},0,0,0]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"SUM(G32:G35)","v":77341},{"$f":"SUM(H32:H35)","v":73906},69388,66749,62885]
[null,null,null,null,"Ahorros en tarifas de prima para niños",null,{"$f":"IF($F$18=1,IF($F$20=0,0,IF($F$22=0,0,IF($F$22=1,(VLOOKUP(1,Tablas!$A$73:$B$75,3,TRUE)),(VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE))))),\nIF($F$20=0,0,IF($F$22=0,0,IF($F$22=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),IF($F$22=2,(VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)), (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))","v":5379},{"$f":"IF($F$18=1,IF($F$20=0,0,IF($F$22=0,0,IF($F$22=1,(VLOOKUP(1,Tablas!$A$73:$B$75,3,TRUE)),(VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE))))),\nIF($F$20=0,0,IF($F$22=0,0,IF($F$22=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),IF($F$22=2,(VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)), (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))","v":5379},{"$f":"IF($F$18=1,IF($F$20=0,0,IF($F$22=0,0,IF($F$22=1,(VLOOKUP(1,Tablas!$A$73:$B$75,3,TRUE)),(VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE))))),\nIF($F$20=0,0,IF($F$22=0,0,IF($F$22=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),IF($F$22=2,(VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)), (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))","v":5379},{"$f":"IF($F$18=1,IF($F$20=0,0,IF($F$22=0,0,IF($F$22=1,(VLOOKUP(1,Tablas!$A$73:$B$75,3,TRUE)),(VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE))))),\nIF($F$20=0,0,IF($F$22=0,0,IF($F$22=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),IF($F$22=2,(VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)), (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))","v":5379},{"$f":"IF($F$18=1,IF($F$20=0,0,IF($F$22=0,0,IF($F$22=1,(VLOOKUP(1,Tablas!$A$73:$B$75,3,TRUE)),(VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE))))),\nIF($F$20=0,0,IF($F$22=0,0,IF($F$22=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),IF($F$22=2,(VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)), (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))","v":5379}]
[]
[null,null,null,null,"Tarifas semi anuales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($J$18,Tablas!$A$455:$G$521,3,TRUE)","v":14739.83},{"$f":"VLOOKUP($J$18,Tablas!$A$455:$G$521,4,TRUE)","v":12919.28},{"$f":"VLOOKUP($J$18,Tablas!$A$455:$G$521,5,TRUE)","v":10524.74},{"$f":"VLOOKUP($J$18,Tablas!$A$455:$G$521,6,TRUE)","v":9126.07},{"$f":"VLOOKUP($J$18,Tablas!$A$455:$G$521,7,TRUE)","v":7078.1500000000005}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$18=1,0,(VLOOKUP($J$20,Tablas!$A$455:$G$521,3,TRUE)))","v":24534.760000000002},{"$f":"IF($F$18=1,0,(VLOOKUP($J$20,Tablas!$A$455:$G$521,4,TRUE)))","v":21504.75},{"$f":"IF($F$18=1,0,(VLOOKUP($J$20,Tablas!$A$455:$G$521,5,TRUE)))","v":17579.57},{"$f":"IF($F$18=1,0,(VLOOKUP($J$20,Tablas!$A$455:$G$521,6,TRUE)))","v":15243.86},{"$f":"IF($F$18=1,0,(VLOOKUP($J$20,Tablas!$A$455:$G$521,7,TRUE)))","v":11821.650000000001}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$18=1,\n(IF($F$20=0, 0,\n (IF($F$22>$F$20, (VLOOKUP($F$20,Tablas!$A$522:$G$524,3,TRUE)),\n(IF($F$20>4,(IF($F$22=0, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(IF($F$22=1, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(IF($F$22=2, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)))))))),\n(IF($F$20=4,(IF(4-$F$22=0,(VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(4-$F$22=1,(VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(4-$F$22=2, (VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)))))))),\n(IF($F$20=3,(IF(3-$F$22=0,(VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(3-$F$22=1,(VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(3-$F$22=2, (VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)))))))),\n\n(IF($F$20=2,(IF(2-$F$22=0, 0,\n(IF(2-$F$22=1,(VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(2-$F$22=2, (VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n         0)))))),\n(IF($F$20=1,(IF(1-$F$22=0, 0,\n(IF(1-$F$22=1,(VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),0)))),0)))))))))))))),\n(IF($F$20=0, 0,\n (IF($F$22>$F$20, (VLOOKUP($F$20,Tablas!$A$522:$G$524,3,TRUE)),\n(IF($F$20=4,(IF(4-$F$22=0, 0,\n(IF(4-$F$22=1, (VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(4-$F$22=2, (VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(4-$F$22=3, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(4-$F$22=4, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n0)))))))))),\n(IF($F$20=5,(IF(5-$F$22=0, (VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(5-$F$22=1, (VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(5-$F$22=2, (VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(5-$F$22=3, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(5-$F$22=4, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)))))))))))),\n(IF($F$20=6,(IF(6-$F$22=0, (VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(6-$F$22=1, (VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(6-$F$22=2, (VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(6-$F$22=3, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(6-$F$22=4, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)))))))))))),\n(IF($F$20>6,(IF(7-$F$22=0, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(7-$F$22=1, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(7-$F$22=2, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(7-$F$22=3, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(7-$F$22=4, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)))))))))))),\n\n(IF($F$20=3,(IF(3-$F$22=0,0,\n(IF(3-$F$22=1,(VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(3-$F$22=2, (VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)))))))),\n\n(IF($F$20=2,(IF(2-$F$22=0, 0,\n(IF(2-$F$22=1,(VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(2-$F$22=2, (VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n         0)))))),\n(IF($F$20=1,(IF(1-$F$22=0, 0,\n(IF(1-$F$22=1,(VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),0)))),0)))))))))))))))))))","v":1676.39},{"$f":"IF($F$18=1,\n(IF($F$20=0, 0,\n (IF($F$22>$F$20, (VLOOKUP($F$20,Tablas!$A$522:$G$524,4,TRUE)),\n(IF($F$20>4,(IF($F$22=0, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(IF($F$22=1, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(IF($F$22=2, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)))))))),\n(IF($F$20=4,(IF(4-$F$22=0,(VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(4-$F$22=1,(VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(4-$F$22=2, (VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)))))))),\n(IF($F$20=3,(IF(3-$F$22=0,(VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(3-$F$22=1,(VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(3-$F$22=2, (VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)))))))),\n\n(IF($F$20=2,(IF(2-$F$22=0, 0,\n(IF(2-$F$22=1,(VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(2-$F$22=2, (VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n         0)))))),\n(IF($F$20=1,(IF(1-$F$22=0, 0,\n(IF(1-$F$22=1,(VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),0)))),0)))))))))))))),\n(IF($F$20=0, 0,\n (IF($F$22>$F$20, (VLOOKUP($F$20,Tablas!$A$522:$G$524,4,TRUE)),\n(IF($F$20=4,(IF(4-$F$22=0, 0,\n(IF(4-$F$22=1, (VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(4-$F$22=2, (VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(4-$F$22=3, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(4-$F$22=4, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n0)))))))))),\n(IF($F$20=5,(IF(5-$F$22=0, (VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(5-$F$22=1, (VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(5-$F$22=2, (VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(5-$F$22=3, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(5-$F$22=4, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)))))))))))),\n(IF($F$20=6,(IF(6-$F$22=0, (VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(6-$F$22=1, (VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(6-$F$22=2, (VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(6-$F$22=3, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(6-$F$22=4, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)))))))))))),\n(IF($F$20>6,(IF(7-$F$22=0, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(7-$F$22=1, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(7-$F$22=2, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(7-$F$22=3, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(7-$F$22=4, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)))))))))))),\n\n(IF($F$20=3,(IF(3-$F$22=0,0,\n(IF(3-$F$22=1,(VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(3-$F$22=2, (VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)))))))),\n\n(IF($F$20=2,(IF(2-$F$22=0, 0,\n(IF(2-$F$22=1,(VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(2-$F$22=2, (VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n         0)))))),\n(IF($F$20=1,(IF(1-$F$22=0, 0,\n(IF(1-$F$22=1,(VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),0)))),0)))))))))))))))))))","v":1469.69},{"$f":"IF($F$18=1,\n(IF($F$20=0, 0,\n (IF($F$22>$F$20, (VLOOKUP($F$20,Tablas!$A$522:$G$524,5,TRUE)),\n(IF($F$20>4,(IF($F$22=0, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(IF($F$22=1, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(IF($F$22=2, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)))))))),\n(IF($F$20=4,(IF(4-$F$22=0,(VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(4-$F$22=1,(VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(4-$F$22=2, (VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)))))))),\n(IF($F$20=3,(IF(3-$F$22=0,(VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(3-$F$22=1,(VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(3-$F$22=2, (VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)))))))),\n\n(IF($F$20=2,(IF(2-$F$22=0, 0,\n(IF(2-$F$22=1,(VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(2-$F$22=2, (VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n         0)))))),\n(IF($F$20=1,(IF(1-$F$22=0, 0,\n(IF(1-$F$22=1,(VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),0)))),0)))))))))))))),\n(IF($F$20=0, 0,\n (IF($F$22>$F$20, (VLOOKUP($F$20,Tablas!$A$522:$G$524,5,TRUE)),\n(IF($F$20=4,(IF(4-$F$22=0, 0,\n(IF(4-$F$22=1, (VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(4-$F$22=2, (VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(4-$F$22=3, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(4-$F$22=4, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n0)))))))))),\n(IF($F$20=5,(IF(5-$F$22=0, (VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(5-$F$22=1, (VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(5-$F$22=2, (VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(5-$F$22=3, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(5-$F$22=4, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)))))))))))),\n(IF($F$20=6,(IF(6-$F$22=0, (VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(6-$F$22=1, (VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(6-$F$22=2, (VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(6-$F$22=3, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(6-$F$22=4, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)))))))))))),\n(IF($F$20>6,(IF(7-$F$22=0, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(7-$F$22=1, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(7-$F$22=2, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(7-$F$22=3, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(7-$F$22=4, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)))))))))))),\n\n(IF($F$20=3,(IF(3-$F$22=0,0,\n(IF(3-$F$22=1,(VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(3-$F$22=2, (VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)))))))),\n\n(IF($F$20=2,(IF(2-$F$22=0, 0,\n(IF(2-$F$22=1,(VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(2-$F$22=2, (VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n         0)))))),\n(IF($F$20=1,(IF(1-$F$22=0, 0,\n(IF(1-$F$22=1,(VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),0)))),0)))))))))))))))))))","v":1244.97},{"$f":"IF($F$18=1,\n(IF($F$20=0, 0,\n (IF($F$22>$F$20, (VLOOKUP($F$20,Tablas!$A$522:$G$524,6,TRUE)),\n(IF($F$20>4,(IF($F$22=0, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(IF($F$22=1, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(IF($F$22=2, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)))))))),\n(IF($F$20=4,(IF(4-$F$22=0,(VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(4-$F$22=1,(VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(4-$F$22=2, (VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)))))))),\n(IF($F$20=3,(IF(3-$F$22=0,(VLOOKUP(1,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(3-$F$22=1,(VLOOKUP(1,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(3-$F$22=2, (VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)))))))),\n\n(IF($F$20=2,(IF(2-$F$22=0, 0,\n(IF(2-$F$22=1,(VLOOKUP(1,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(2-$F$22=2, (VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n         0)))))),\n(IF($F$20=1,(IF(1-$F$22=0, 0,\n(IF(1-$F$22=1,(VLOOKUP(1,Tablas!$A$522:$G$524,6,TRUE)),0)))),0)))))))))))))),\n(IF($F$20=0, 0,\n (IF($F$22>$F$20, (VLOOKUP($F$20,Tablas!$A$522:$G$524,6,TRUE)),\n(IF($F$20=4,(IF(4-$F$22=0, 0,\n(IF(4-$F$22=1, (VLOOKUP(1,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(4-$F$22=2, (VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(4-$F$22=3, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(4-$F$22=4, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n0)))))))))),\n(IF($F$20=5,(IF(5-$F$22=0, (VLOOKUP(1,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(5-$F$22=1, (VLOOKUP(1,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(5-$F$22=2, (VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(5-$F$22=3, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(5-$F$22=4, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)))))))))))),\n(IF($F$20=6,(IF(6-$F$22=0, (VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(6-$F$22=1, (VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(6-$F$22=2, (VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(6-$F$22=3, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(6-$F$22=4, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)))))))))))),\n(IF($F$20>6,(IF(7-$F$22=0, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(7-$F$22=1, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(7-$F$22=2, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(7-$F$22=3, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(7-$F$22=4, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)))))))))))),\n\n(IF($F$20=3,(IF(3-$F$22=0,0,\n(IF(3-$F$22=1,(VLOOKUP(1,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(3-$F$22=2, (VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)))))))),\n\n(IF($F$20=2,(IF(2-$F$22=0, 0,\n(IF(2-$F$22=1,(VLOOKUP(1,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(2-$F$22=2, (VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n         0)))))),\n(IF($F$20=1,(IF(1-$F$22=0, 0,\n(IF(1-$F$22=1,(VLOOKUP(1,Tablas!$A$522:$G$524,6,TRUE)),0)))),0)))))))))))))))))))","v":1080.1400000000001},{"$f":"IF($F$18=1,\n(IF($F$20=0, 0,\n (IF($F$22>$F$20, (VLOOKUP($F$20,Tablas!$A$522:$G$524,7,TRUE)),\n(IF($F$20>4,(IF($F$22=0, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(IF($F$22=1, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(IF($F$22=2, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)))))))),\n(IF($F$20=4,(IF(4-$F$22=0,(VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(4-$F$22=1,(VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(4-$F$22=2, (VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)))))))),\n(IF($F$20=3,(IF(3-$F$22=0,(VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(3-$F$22=1,(VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(3-$F$22=2, (VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)))))))),\n\n(IF($F$20=2,(IF(2-$F$22=0, 0,\n(IF(2-$F$22=1,(VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(2-$F$22=2, (VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n         0)))))),\n(IF($F$20=1,(IF(1-$F$22=0, 0,\n(IF(1-$F$22=1,(VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),0)))),0)))))))))))))),\n(IF($F$20=0, 0,\n (IF($F$22>$F$20, (VLOOKUP($F$20,Tablas!$A$522:$G$524,7,TRUE)),\n(IF($F$20=4,(IF(4-$F$22=0, 0,\n(IF(4-$F$22=1, (VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(4-$F$22=2, (VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(4-$F$22=3, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(4-$F$22=4, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n0)))))))))),\n(IF($F$20=5,(IF(5-$F$22=0, (VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(5-$F$22=1, (VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(5-$F$22=2, (VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(5-$F$22=3, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(5-$F$22=4, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)))))))))))),\n(IF($F$20=6,(IF(6-$F$22=0, (VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(6-$F$22=1, (VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(6-$F$22=2, (VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(6-$F$22=3, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(6-$F$22=4, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)))))))))))),\n(IF($F$20>6,(IF(7-$F$22=0, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(7-$F$22=1, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(7-$F$22=2, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(7-$F$22=3, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(7-$F$22=4, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)))))))))))),\n\n(IF($F$20=3,(IF(3-$F$22=0,0,\n(IF(3-$F$22=1,(VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(3-$F$22=2, (VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)))))))),\n\n(IF($F$20=2,(IF(2-$F$22=0, 0,\n(IF(2-$F$22=1,(VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(2-$F$22=2, (VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n         0)))))),\n(IF($F$20=1,(IF(1-$F$22=0, 0,\n(IF(1-$F$22=1,(VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),0)))),0)))))))))))))))))))","v":837.93000000000006}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G40:G42)","v":40950.980000000003},{"$f":"SUM(H40:H42)","v":35893.72},{"$f":"SUM(I40:I42)","v":29349.279999999999},{"$f":"SUM(J40:J42)","v":25450.07},{"$f":"SUM(K40:K42)","v":19737.730000000003}]
[null,null,null,null,"Ajuste por variante con coaseguro fuera del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$H$20,G43*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$20,H43*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$20,I43*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$20,J43*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$20,K43*-25%,0)","v":0}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G43+G45)*0%","v":0},{"$f":"(H43+H45)*0%","v":0},0,0,0]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G43:G46)","v":41025.980000000003},{"$f":"SUM(H43:H46)","v":35968.720000000001},{"$f":"SUM(I43:I46)","v":29424.28},{"$f":"SUM(J43:J46)","v":25525.07},{"$f":"SUM(K43:K46)","v":19812.730000000003}]
[null,null,null,null,"Costo de segunda cuota",null,{"$f":"SUM(G43:G44)","v":40950.980000000003},{"$f":"SUM(H43:H44)","v":35893.72},29349.279999999999,25450.07,19737.730000000003]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G47+G48","v":81976.960000000006},{"$f":"H47+H48","v":71862.44},58773.56,{"$f":"J47+J48","v":50975.14},39550.460000000006]
[null,null,null,null,"Ahorros en tarifas de prima para niños",null,{"$f":"IF($F$18=1,IF($F$20=0,0,IF($F$22=0,0,IF($F$22=1,(VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),(VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE))))),\nIF($F$20=0,0,IF($F$22=0,0,IF($F$22=1,(VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),IF($F$22=2,(VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)), (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)))))))","v":2850.8700000000003},{"$f":"IF($F$18=1,IF($F$20=0,0,IF($F$22=0,0,IF($F$22=1,(VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),(VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE))))),\nIF($F$20=0,0,IF($F$22=0,0,IF($F$22=1,(VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),IF($F$22=2,(VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)), (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)))))))","v":2498.9500000000003},{"$f":"IF($F$18=1,IF($F$20=0,0,IF($F$22=0,0,IF($F$22=1,(VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),(VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE))))),\nIF($F$20=0,0,IF($F$22=0,0,IF($F$22=1,(VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),IF($F$22=2,(VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)), (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)))))))","v":2116.29},{"$f":"IF($F$18=1,IF($F$20=0,0,IF($F$22=0,0,IF($F$22=1,(VLOOKUP(1,Tablas!$A$522:$G$524,6,TRUE)),(VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE))))),\nIF($F$20=0,0,IF($F$22=0,0,IF($F$22=1,(VLOOKUP(1,Tablas!$A$522:$G$524,6,TRUE)),IF($F$22=2,(VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)), (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)))))))","v":1834.8600000000001},{"$f":"IF($F$18=1,IF($F$20=0,0,IF($F$22=0,0,IF($F$22=1,(VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),(VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE))))),\nIF($F$20=0,0,IF($F$22=0,0,IF($F$22=1,(VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),IF($F$22=2,(VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)), (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)))))))","v":1423.5800000000002}]
[]
[null,null,null,null,"Tarifas trimestrales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($J$18,Tablas!$A$680:$G$746,3,TRUE)","v":7648.0250000000005},{"$f":"VLOOKUP($J$18,Tablas!$A$680:$G$746,4,TRUE)","v":6703.4000000000005},{"$f":"VLOOKUP($J$18,Tablas!$A$680:$G$746,5,TRUE)","v":5460.9500000000007},{"$f":"VLOOKUP($J$18,Tablas!$A$680:$G$746,6,TRUE)","v":4735.2250000000004},{"$f":"VLOOKUP($J$18,Tablas!$A$680:$G$746,7,TRUE)","v":3672.6250000000005}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$18=1,0,(VLOOKUP($J$20,Tablas!$A$680:$G$746,3,TRUE)))","v":12730.300000000001},{"$f":"IF($F$18=1,0,(VLOOKUP($J$20,Tablas!$A$680:$G$746,4,TRUE)))","v":11158.125},{"$f":"IF($F$18=1,0,(VLOOKUP($J$20,Tablas!$A$680:$G$746,5,TRUE)))","v":9121.4750000000004},{"$f":"IF($F$18=1,0,(VLOOKUP($J$20,Tablas!$A$680:$G$746,6,TRUE)))","v":7909.5500000000011},{"$f":"IF($F$18=1,0,(VLOOKUP($J$20,Tablas!$A$680:$G$746,7,TRUE)))","v":6133.8750000000009}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$18=1,\n(IF($F$20=0, 0,\n (IF($F$22>$F$20, (VLOOKUP($F$20,Tablas!$A$747:$G$749,3,TRUE)),\n(IF($F$20>4,(IF($F$22=0, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(IF($F$22=1, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(IF($F$22=2, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)))))))),\n(IF($F$20=4,(IF(4-$F$22=0,(VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(4-$F$22=1,(VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(4-$F$22=2, (VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)))))))),\n(IF($F$20=3,(IF(3-$F$22=0,(VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(3-$F$22=1,(VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(3-$F$22=2, (VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)))))))),\n\n(IF($F$20=2,(IF(2-$F$22=0, 0,\n(IF(2-$F$22=1,(VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(2-$F$22=2, (VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n         0)))))),\n(IF($F$20=1,(IF(1-$F$22=0, 0,\n(IF(1-$F$22=1,(VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),0)))),0)))))))))))))),\n(IF($F$20=0, 0,\n (IF($F$22>$F$20, (VLOOKUP($F$20,Tablas!$A$747:$G$749,3,TRUE)),\n(IF($F$20=4,(IF(4-$F$22=0, 0,\n(IF(4-$F$22=1, (VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(4-$F$22=2, (VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(4-$F$22=3, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(4-$F$22=4, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n0)))))))))),\n(IF($F$20=5,(IF(5-$F$22=0, (VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(5-$F$22=1, (VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(5-$F$22=2, (VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(5-$F$22=3, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(5-$F$22=4, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)))))))))))),\n(IF($F$20=6,(IF(6-$F$22=0, (VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(6-$F$22=1, (VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(6-$F$22=2, (VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(6-$F$22=3, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(6-$F$22=4, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)))))))))))),\n(IF($F$20>6,(IF(7-$F$22=0, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(7-$F$22=1, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(7-$F$22=2, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(7-$F$22=3, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(7-$F$22=4, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)))))))))))),\n\n(IF($F$20=3,(IF(3-$F$22=0,0,\n(IF(3-$F$22=1,(VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(3-$F$22=2, (VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)))))))),\n\n(IF($F$20=2,(IF(2-$F$22=0, 0,\n(IF(2-$F$22=1,(VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(2-$F$22=2, (VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n         0)))))),\n(IF($F$20=1,(IF(1-$F$22=0, 0,\n(IF(1-$F$22=1,(VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),0)))),0)))))))))))))))))))","v":869.82500000000005},{"$f":"IF($F$18=1,\n(IF($F$20=0, 0,\n (IF($F$22>$F$20, (VLOOKUP($F$20,Tablas!$A$747:$G$749,4,TRUE)),\n(IF($F$20>4,(IF($F$22=0, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(IF($F$22=1, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(IF($F$22=2, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)))))))),\n(IF($F$20=4,(IF(4-$F$22=0,(VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(4-$F$22=1,(VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(4-$F$22=2, (VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)))))))),\n(IF($F$20=3,(IF(3-$F$22=0,(VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(3-$F$22=1,(VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(3-$F$22=2, (VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)))))))),\n\n(IF($F$20=2,(IF(2-$F$22=0, 0,\n(IF(2-$F$22=1,(VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(2-$F$22=2, (VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n         0)))))),\n(IF($F$20=1,(IF(1-$F$22=0, 0,\n(IF(1-$F$22=1,(VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),0)))),0)))))))))))))),\n(IF($F$20=0, 0,\n (IF($F$22>$F$20, (VLOOKUP($F$20,Tablas!$A$747:$G$749,4,TRUE)),\n(IF($F$20=4,(IF(4-$F$22=0, 0,\n(IF(4-$F$22=1, (VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(4-$F$22=2, (VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(4-$F$22=3, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(4-$F$22=4, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n0)))))))))),\n(IF($F$20=5,(IF(5-$F$22=0, (VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(5-$F$22=1, (VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(5-$F$22=2, (VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(5-$F$22=3, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(5-$F$22=4, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)))))))))))),\n(IF($F$20=6,(IF(6-$F$22=0, (VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(6-$F$22=1, (VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(6-$F$22=2, (VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(6-$F$22=3, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(6-$F$22=4, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)))))))))))),\n(IF($F$20>6,(IF(7-$F$22=0, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(7-$F$22=1, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(7-$F$22=2, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(7-$F$22=3, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(7-$F$22=4, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)))))))))))),\n\n(IF($F$20=3,(IF(3-$F$22=0,0,\n(IF(3-$F$22=1,(VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(3-$F$22=2, (VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)))))))),\n\n(IF($F$20=2,(IF(2-$F$22=0, 0,\n(IF(2-$F$22=1,(VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(2-$F$22=2, (VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n         0)))))),\n(IF($F$20=1,(IF(1-$F$22=0, 0,\n(IF(1-$F$22=1,(VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),0)))),0)))))))))))))))))))","v":762.57500000000005},{"$f":"IF($F$18=1,\n(IF($F$20=0, 0,\n (IF($F$22>$F$20, (VLOOKUP($F$20,Tablas!$A$747:$G$749,5,TRUE)),\n(IF($F$20>4,(IF($F$22=0, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(IF($F$22=1, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(IF($F$22=2, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)))))))),\n(IF($F$20=4,(IF(4-$F$22=0,(VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(4-$F$22=1,(VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(4-$F$22=2, (VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)))))))),\n(IF($F$20=3,(IF(3-$F$22=0,(VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(3-$F$22=1,(VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(3-$F$22=2, (VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)))))))),\n\n(IF($F$20=2,(IF(2-$F$22=0, 0,\n(IF(2-$F$22=1,(VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(2-$F$22=2, (VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n         0)))))),\n(IF($F$20=1,(IF(1-$F$22=0, 0,\n(IF(1-$F$22=1,(VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),0)))),0)))))))))))))),\n(IF($F$20=0, 0,\n (IF($F$22>$F$20, (VLOOKUP($F$20,Tablas!$A$747:$G$749,5,TRUE)),\n(IF($F$20=4,(IF(4-$F$22=0, 0,\n(IF(4-$F$22=1, (VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(4-$F$22=2, (VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(4-$F$22=3, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(4-$F$22=4, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n0)))))))))),\n(IF($F$20=5,(IF(5-$F$22=0, (VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(5-$F$22=1, (VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(5-$F$22=2, (VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(5-$F$22=3, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(5-$F$22=4, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)))))))))))),\n(IF($F$20=6,(IF(6-$F$22=0, (VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(6-$F$22=1, (VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(6-$F$22=2, (VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(6-$F$22=3, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(6-$F$22=4, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)))))))))))),\n(IF($F$20>6,(IF(7-$F$22=0, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(7-$F$22=1, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(7-$F$22=2, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(7-$F$22=3, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(7-$F$22=4, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)))))))))))),\n\n(IF($F$20=3,(IF(3-$F$22=0,0,\n(IF(3-$F$22=1,(VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(3-$F$22=2, (VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)))))))),\n\n(IF($F$20=2,(IF(2-$F$22=0, 0,\n(IF(2-$F$22=1,(VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(2-$F$22=2, (VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n         0)))))),\n(IF($F$20=1,(IF(1-$F$22=0, 0,\n(IF(1-$F$22=1,(VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),0)))),0)))))))))))))))))))","v":645.97500000000002},{"$f":"IF($F$18=1,\n(IF($F$20=0, 0,\n (IF($F$22>$F$20, (VLOOKUP($F$20,Tablas!$A$747:$G$749,6,TRUE)),\n(IF($F$20>4,(IF($F$22=0, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(IF($F$22=1, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(IF($F$22=2, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)))))))),\n(IF($F$20=4,(IF(4-$F$22=0,(VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(4-$F$22=1,(VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(4-$F$22=2, (VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)))))))),\n(IF($F$20=3,(IF(3-$F$22=0,(VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(3-$F$22=1,(VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(3-$F$22=2, (VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)))))))),\n\n(IF($F$20=2,(IF(2-$F$22=0, 0,\n(IF(2-$F$22=1,(VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(2-$F$22=2, (VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n         0)))))),\n(IF($F$20=1,(IF(1-$F$22=0, 0,\n(IF(1-$F$22=1,(VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),0)))),0)))))))))))))),\n(IF($F$20=0, 0,\n (IF($F$22>$F$20, (VLOOKUP($F$20,Tablas!$A$747:$G$749,6,TRUE)),\n(IF($F$20=4,(IF(4-$F$22=0, 0,\n(IF(4-$F$22=1, (VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(4-$F$22=2, (VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(4-$F$22=3, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(4-$F$22=4, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n0)))))))))),\n(IF($F$20=5,(IF(5-$F$22=0, (VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(5-$F$22=1, (VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(5-$F$22=2, (VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(5-$F$22=3, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(5-$F$22=4, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)))))))))))),\n(IF($F$20=6,(IF(6-$F$22=0, (VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(6-$F$22=1, (VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(6-$F$22=2, (VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(6-$F$22=3, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(6-$F$22=4, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)))))))))))),\n(IF($F$20>6,(IF(7-$F$22=0, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(7-$F$22=1, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(7-$F$22=2, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(7-$F$22=3, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(7-$F$22=4, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)))))))))))),\n\n(IF($F$20=3,(IF(3-$F$22=0,0,\n(IF(3-$F$22=1,(VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(3-$F$22=2, (VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)))))))),\n\n(IF($F$20=2,(IF(2-$F$22=0, 0,\n(IF(2-$F$22=1,(VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(2-$F$22=2, (VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n         0)))))),\n(IF($F$20=1,(IF(1-$F$22=0, 0,\n(IF(1-$F$22=1,(VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),0)))),0)))))))))))))))))))","v":560.45000000000005},{"$f":"IF($F$18=1,\n(IF($F$20=0, 0,\n (IF($F$22>$F$20, (VLOOKUP($F$20,Tablas!$A$747:$G$749,7,TRUE)),\n(IF($F$20>4,(IF($F$22=0, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(IF($F$22=1, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(IF($F$22=2, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)))))))),\n(IF($F$20=4,(IF(4-$F$22=0,(VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(4-$F$22=1,(VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(4-$F$22=2, (VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)))))))),\n(IF($F$20=3,(IF(3-$F$22=0,(VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(3-$F$22=1,(VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(3-$F$22=2, (VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)))))))),\n\n(IF($F$20=2,(IF(2-$F$22=0, 0,\n(IF(2-$F$22=1,(VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(2-$F$22=2, (VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n         0)))))),\n(IF($F$20=1,(IF(1-$F$22=0, 0,\n(IF(1-$F$22=1,(VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),0)))),0)))))))))))))),\n(IF($F$20=0, 0,\n (IF($F$22>$F$20, (VLOOKUP($F$20,Tablas!$A$747:$G$749,7,TRUE)),\n(IF($F$20=4,(IF(4-$F$22=0, 0,\n(IF(4-$F$22=1, (VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(4-$F$22=2, (VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(4-$F$22=3, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(4-$F$22=4, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n0)))))))))),\n(IF($F$20=5,(IF(5-$F$22=0, (VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(5-$F$22=1, (VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(5-$F$22=2, (VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(5-$F$22=3, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(5-$F$22=4, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)))))))))))),\n(IF($F$20=6,(IF(6-$F$22=0, (VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(6-$F$22=1, (VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(6-$F$22=2, (VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(6-$F$22=3, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(6-$F$22=4, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)))))))))))),\n(IF($F$20>6,(IF(7-$F$22=0, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(7-$F$22=1, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(7-$F$22=2, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(7-$F$22=3, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(7-$F$22=4, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)))))))))))),\n\n(IF($F$20=3,(IF(3-$F$22=0,0,\n(IF(3-$F$22=1,(VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(3-$F$22=2, (VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)))))))),\n\n(IF($F$20=2,(IF(2-$F$22=0, 0,\n(IF(2-$F$22=1,(VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(2-$F$22=2, (VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n         0)))))),\n(IF($F$20=1,(IF(1-$F$22=0, 0,\n(IF(1-$F$22=1,(VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),0)))),0)))))))))))))))))))","v":434.77500000000003}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G53:G55)","v":21248.15},{"$f":"SUM(H53:H55)","v":18624.100000000002},{"$f":"SUM(I53:I55)","v":15228.400000000001},{"$f":"SUM(J53:J55)","v":13205.225000000002},{"$f":"SUM(K53:K55)","v":10241.275000000001}]
[null,null,null,null,"Ajuste por variante con coaseguro fuera del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$H$20,G56*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$20,H56*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$20,I56*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$20,J56*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$20,K56*-25%,0)","v":0}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G56+G58)*0%","v":0},{"$f":"(H56+H58)*0%","v":0},0,0,0]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G56:G59)","v":21323.15},{"$f":"SUM(H56:H59)","v":18699.100000000002},{"$f":"SUM(I56:I59)","v":15303.400000000001},{"$f":"SUM(J56:J59)","v":13280.225000000002},{"$f":"SUM(K56:K59)","v":10316.275000000001}]
[null,null,null,null,"Costo de tarifa trimestral 2 a 4",null,{"$f":"SUM(G56:G57)","v":21248.15},{"$f":"SUM(H56:H57)","v":18624.100000000002},15228.400000000001,13205.225000000002,10241.275000000001]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G60+(G61*3)","v":85067.6},{"$f":"H60+(H61*3)","v":74571.400000000009},60988.600000000006,{"$f":"J60+(J61*3)","v":52895.900000000009},41040.100000000006]
[null,null,null,null,"Ahorros en tarifas de prima para niños",null,{"$f":"IF($F$18=1,IF($F$20=0,0,IF($F$22=0,0,IF($F$22=1,(VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),(VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE))))),\nIF($F$20=0,0,IF($F$22=0,0,IF($F$22=1,(VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),IF($F$22=2,(VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)), (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)))))))","v":1479.2250000000001},{"$f":"IF($F$18=1,IF($F$20=0,0,IF($F$22=0,0,IF($F$22=1,(VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),(VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE))))),\nIF($F$20=0,0,IF($F$22=0,0,IF($F$22=1,(VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),IF($F$22=2,(VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)), (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)))))))","v":1296.625},{"$f":"IF($F$18=1,IF($F$20=0,0,IF($F$22=0,0,IF($F$22=1,(VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),(VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE))))),\nIF($F$20=0,0,IF($F$22=0,0,IF($F$22=1,(VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),IF($F$22=2,(VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)), (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)))))))","v":1098.075},{"$f":"IF($F$18=1,IF($F$20=0,0,IF($F$22=0,0,IF($F$22=1,(VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),(VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE))))),\nIF($F$20=0,0,IF($F$22=0,0,IF($F$22=1,(VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),IF($F$22=2,(VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)), (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)))))))","v":952.05000000000007},{"$f":"IF($F$18=1,IF($F$20=0,0,IF($F$22=0,0,IF($F$22=1,(VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),(VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE))))),\nIF($F$20=0,0,IF($F$22=0,0,IF($F$22=1,(VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),IF($F$22=2,(VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)), (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)))))))","v":738.65000000000009}]
[]
[null,null,null,null,"Tarifas mensuales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($J$18,Tablas!$A$80:$G$146,3,TRUE)","v":2595.6933333333336},{"$f":"VLOOKUP($J$18,Tablas!$A$80:$G$146,4,TRUE)","v":2275.0933333333332},{"$f":"VLOOKUP($J$18,Tablas!$A$80:$G$146,5,TRUE)","v":1853.4133333333334},{"$f":"VLOOKUP($J$18,Tablas!$A$80:$G$146,6,TRUE)","v":1607.1066666666668},{"$f":"VLOOKUP($J$18,Tablas!$A$80:$G$146,7,TRUE)","v":1246.4666666666667}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$18=1,0,(VLOOKUP($J$20,Tablas!$A$80:$G$146,3,TRUE)))","v":4320.586666666667},{"$f":"IF($F$18=1,0,(VLOOKUP($J$20,Tablas!$A$80:$G$146,4,TRUE)))","v":3787},{"$f":"IF($F$18=1,0,(VLOOKUP($J$20,Tablas!$A$80:$G$146,5,TRUE)))","v":3095.7733333333335},{"$f":"IF($F$18=1,0,(VLOOKUP($J$20,Tablas!$A$80:$G$146,6,TRUE)))","v":2684.4533333333334},{"$f":"IF($F$18=1,0,(VLOOKUP($J$20,Tablas!$A$80:$G$146,7,TRUE)))","v":2081.8000000000002}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$18=1,\n(IF($F$20=0, 0,\n (IF($F$22>$F$20, (VLOOKUP($F$20,Tablas!$A$147:$G$149,3,TRUE)),\n(IF($F$20>4,(IF($F$22=0, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(IF($F$22=1, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(IF($F$22=2, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)))))))),\n(IF($F$20=4,(IF(4-$F$22=0,(VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(4-$F$22=1,(VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(4-$F$22=2, (VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)))))))),\n(IF($F$20=3,(IF(3-$F$22=0,(VLOOKUP(1,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(3-$F$22=1,(VLOOKUP(1,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(3-$F$22=2, (VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)))))))),\n\n(IF($F$20=2,(IF(2-$F$22=0, 0,\n(IF(2-$F$22=1,(VLOOKUP(1,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(2-$F$22=2, (VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n         0)))))),\n(IF($F$20=1,(IF(1-$F$22=0, 0,\n(IF(1-$F$22=1,(VLOOKUP(1,Tablas!$A$147:$G$149,3,TRUE)),0)))),0)))))))))))))),\n(IF($F$20=0, 0,\n (IF($F$22>$F$20, (VLOOKUP($F$20,Tablas!$A$147:$G$149,3,TRUE)),\n(IF($F$20=4,(IF(4-$F$22=0, 0,\n(IF(4-$F$22=1, (VLOOKUP(1,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(4-$F$22=2, (VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(4-$F$22=3, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(4-$F$22=4, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n0)))))))))),\n(IF($F$20=5,(IF(5-$F$22=0, (VLOOKUP(1,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(5-$F$22=1, (VLOOKUP(1,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(5-$F$22=2, (VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(5-$F$22=3, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(5-$F$22=4, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)))))))))))),\n(IF($F$20=6,(IF(6-$F$22=0, (VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(6-$F$22=1, (VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(6-$F$22=2, (VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(6-$F$22=3, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(6-$F$22=4, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)))))))))))),\n(IF($F$20>6,(IF(7-$F$22=0, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(7-$F$22=1, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(7-$F$22=2, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(7-$F$22=3, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(7-$F$22=4, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)))))))))))),\n\n(IF($F$20=3,(IF(3-$F$22=0,0,\n(IF(3-$F$22=1,(VLOOKUP(1,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(3-$F$22=2, (VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)))))))),\n\n(IF($F$20=2,(IF(2-$F$22=0, 0,\n(IF(2-$F$22=1,(VLOOKUP(1,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(2-$F$22=2, (VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n         0)))))),\n(IF($F$20=1,(IF(1-$F$22=0, 0,\n(IF(1-$F$22=1,(VLOOKUP(1,Tablas!$A$147:$G$149,3,TRUE)),0)))),0)))))))))))))))))))","v":295.21333333333337},{"$f":"IF($F$18=1,\n(IF($F$20=0, 0,\n (IF($F$22>$F$20, (VLOOKUP($F$20,Tablas!$A$147:$G$149,4,TRUE)),\n(IF($F$20>4,(IF($F$22=0, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(IF($F$22=1, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(IF($F$22=2, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)))))))),\n(IF($F$20=4,(IF(4-$F$22=0,(VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(4-$F$22=1,(VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(4-$F$22=2, (VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)))))))),\n(IF($F$20=3,(IF(3-$F$22=0,(VLOOKUP(1,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(3-$F$22=1,(VLOOKUP(1,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(3-$F$22=2, (VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)))))))),\n\n(IF($F$20=2,(IF(2-$F$22=0, 0,\n(IF(2-$F$22=1,(VLOOKUP(1,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(2-$F$22=2, (VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n         0)))))),\n(IF($F$20=1,(IF(1-$F$22=0, 0,\n(IF(1-$F$22=1,(VLOOKUP(1,Tablas!$A$147:$G$149,4,TRUE)),0)))),0)))))))))))))),\n(IF($F$20=0, 0,\n (IF($F$22>$F$20, (VLOOKUP($F$20,Tablas!$A$147:$G$149,4,TRUE)),\n(IF($F$20=4,(IF(4-$F$22=0, 0,\n(IF(4-$F$22=1, (VLOOKUP(1,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(4-$F$22=2, (VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(4-$F$22=3, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(4-$F$22=4, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n0)))))))))),\n(IF($F$20=5,(IF(5-$F$22=0, (VLOOKUP(1,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(5-$F$22=1, (VLOOKUP(1,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(5-$F$22=2, (VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(5-$F$22=3, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(5-$F$22=4, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)))))))))))),\n(IF($F$20=6,(IF(6-$F$22=0, (VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(6-$F$22=1, (VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(6-$F$22=2, (VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(6-$F$22=3, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(6-$F$22=4, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)))))))))))),\n(IF($F$20>6,(IF(7-$F$22=0, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(7-$F$22=1, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(7-$F$22=2, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(7-$F$22=3, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(7-$F$22=4, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)))))))))))),\n\n(IF($F$20=3,(IF(3-$F$22=0,0,\n(IF(3-$F$22=1,(VLOOKUP(1,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(3-$F$22=2, (VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)))))))),\n\n(IF($F$20=2,(IF(2-$F$22=0, 0,\n(IF(2-$F$22=1,(VLOOKUP(1,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(2-$F$22=2, (VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n         0)))))),\n(IF($F$20=1,(IF(1-$F$22=0, 0,\n(IF(1-$F$22=1,(VLOOKUP(1,Tablas!$A$147:$G$149,4,TRUE)),0)))),0)))))))))))))))))))","v":258.81333333333333},{"$f":"IF($F$18=1,\n(IF($F$20=0, 0,\n (IF($F$22>$F$20, (VLOOKUP($F$20,Tablas!$A$147:$G$149,5,TRUE)),\n(IF($F$20>4,(IF($F$22=0, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(IF($F$22=1, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(IF($F$22=2, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)))))))),\n(IF($F$20=4,(IF(4-$F$22=0,(VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(4-$F$22=1,(VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(4-$F$22=2, (VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)))))))),\n(IF($F$20=3,(IF(3-$F$22=0,(VLOOKUP(1,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(3-$F$22=1,(VLOOKUP(1,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(3-$F$22=2, (VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)))))))),\n\n(IF($F$20=2,(IF(2-$F$22=0, 0,\n(IF(2-$F$22=1,(VLOOKUP(1,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(2-$F$22=2, (VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n         0)))))),\n(IF($F$20=1,(IF(1-$F$22=0, 0,\n(IF(1-$F$22=1,(VLOOKUP(1,Tablas!$A$147:$G$149,5,TRUE)),0)))),0)))))))))))))),\n(IF($F$20=0, 0,\n (IF($F$22>$F$20, (VLOOKUP($F$20,Tablas!$A$147:$G$149,5,TRUE)),\n(IF($F$20=4,(IF(4-$F$22=0, 0,\n(IF(4-$F$22=1, (VLOOKUP(1,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(4-$F$22=2, (VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(4-$F$22=3, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(4-$F$22=4, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n0)))))))))),\n(IF($F$20=5,(IF(5-$F$22=0, (VLOOKUP(1,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(5-$F$22=1, (VLOOKUP(1,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(5-$F$22=2, (VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(5-$F$22=3, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(5-$F$22=4, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)))))))))))),\n(IF($F$20=6,(IF(6-$F$22=0, (VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(6-$F$22=1, (VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(6-$F$22=2, (VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(6-$F$22=3, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(6-$F$22=4, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)))))))))))),\n(IF($F$20>6,(IF(7-$F$22=0, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(7-$F$22=1, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(7-$F$22=2, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(7-$F$22=3, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(7-$F$22=4, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)))))))))))),\n\n(IF($F$20=3,(IF(3-$F$22=0,0,\n(IF(3-$F$22=1,(VLOOKUP(1,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(3-$F$22=2, (VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)))))))),\n\n(IF($F$20=2,(IF(2-$F$22=0, 0,\n(IF(2-$F$22=1,(VLOOKUP(1,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(2-$F$22=2, (VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n         0)))))),\n(IF($F$20=1,(IF(1-$F$22=0, 0,\n(IF(1-$F$22=1,(VLOOKUP(1,Tablas!$A$147:$G$149,5,TRUE)),0)))),0)))))))))))))))))))","v":219.24},{"$f":"IF($F$18=1,\n(IF($F$20=0, 0,\n (IF($F$22>$F$20, (VLOOKUP($F$20,Tablas!$A$147:$G$149,6,TRUE)),\n(IF($F$20>4,(IF($F$22=0, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(IF($F$22=1, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(IF($F$22=2, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)))))))),\n(IF($F$20=4,(IF(4-$F$22=0,(VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(4-$F$22=1,(VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(4-$F$22=2, (VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)))))))),\n(IF($F$20=3,(IF(3-$F$22=0,(VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(3-$F$22=1,(VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(3-$F$22=2, (VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)))))))),\n\n(IF($F$20=2,(IF(2-$F$22=0, 0,\n(IF(2-$F$22=1,(VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(2-$F$22=2, (VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n         0)))))),\n(IF($F$20=1,(IF(1-$F$22=0, 0,\n(IF(1-$F$22=1,(VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),0)))),0)))))))))))))),\n(IF($F$20=0, 0,\n (IF($F$22>$F$20, (VLOOKUP($F$20,Tablas!$A$147:$G$149,6,TRUE)),\n(IF($F$20=4,(IF(4-$F$22=0, 0,\n(IF(4-$F$22=1, (VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(4-$F$22=2, (VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(4-$F$22=3, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(4-$F$22=4, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n0)))))))))),\n(IF($F$20=5,(IF(5-$F$22=0, (VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(5-$F$22=1, (VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(5-$F$22=2, (VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(5-$F$22=3, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(5-$F$22=4, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)))))))))))),\n(IF($F$20=6,(IF(6-$F$22=0, (VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(6-$F$22=1, (VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(6-$F$22=2, (VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(6-$F$22=3, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(6-$F$22=4, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)))))))))))),\n(IF($F$20>6,(IF(7-$F$22=0, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(7-$F$22=1, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(7-$F$22=2, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(7-$F$22=3, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(7-$F$22=4, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)))))))))))),\n\n(IF($F$20=3,(IF(3-$F$22=0,0,\n(IF(3-$F$22=1,(VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(3-$F$22=2, (VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)))))))),\n\n(IF($F$20=2,(IF(2-$F$22=0, 0,\n(IF(2-$F$22=1,(VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(2-$F$22=2, (VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n         0)))))),\n(IF($F$20=1,(IF(1-$F$22=0, 0,\n(IF(1-$F$22=1,(VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),0)))),0)))))))))))))))))))","v":190.21333333333334},{"$f":"IF($F$18=1,\n(IF($F$20=0, 0,\n (IF($F$22>$F$20, (VLOOKUP($F$20,Tablas!$A$147:$G$149,6,TRUE)),\n(IF($F$20>4,(IF($F$22=0, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(IF($F$22=1, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(IF($F$22=2, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)))))))),\n(IF($F$20=4,(IF(4-$F$22=0,(VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(4-$F$22=1,(VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(4-$F$22=2, (VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)))))))),\n(IF($F$20=3,(IF(3-$F$22=0,(VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(3-$F$22=1,(VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(3-$F$22=2, (VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)))))))),\n\n(IF($F$20=2,(IF(2-$F$22=0, 0,\n(IF(2-$F$22=1,(VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(2-$F$22=2, (VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n         0)))))),\n(IF($F$20=1,(IF(1-$F$22=0, 0,\n(IF(1-$F$22=1,(VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),0)))),0)))))))))))))),\n(IF($F$20=0, 0,\n (IF($F$22>$F$20, (VLOOKUP($F$20,Tablas!$A$147:$G$149,6,TRUE)),\n(IF($F$20=4,(IF(4-$F$22=0, 0,\n(IF(4-$F$22=1, (VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(4-$F$22=2, (VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(4-$F$22=3, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(4-$F$22=4, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n0)))))))))),\n(IF($F$20=5,(IF(5-$F$22=0, (VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(5-$F$22=1, (VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(5-$F$22=2, (VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(5-$F$22=3, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(5-$F$22=4, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)))))))))))),\n(IF($F$20=6,(IF(6-$F$22=0, (VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(6-$F$22=1, (VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(6-$F$22=2, (VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(6-$F$22=3, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(6-$F$22=4, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)))))))))))),\n(IF($F$20>6,(IF(7-$F$22=0, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(7-$F$22=1, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(7-$F$22=2, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(7-$F$22=3, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(7-$F$22=4, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)))))))))))),\n\n(IF($F$20=3,(IF(3-$F$22=0,0,\n(IF(3-$F$22=1,(VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(3-$F$22=2, (VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)))))))),\n\n(IF($F$20=2,(IF(2-$F$22=0, 0,\n(IF(2-$F$22=1,(VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(2-$F$22=2, (VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n         0)))))),\n(IF($F$20=1,(IF(1-$F$22=0, 0,\n(IF(1-$F$22=1,(VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),0)))),0)))))))))))))))))))","v":190.21333333333334}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G66:G68)","v":7211.4933333333338},{"$f":"SUM(H66:H68)","v":6320.9066666666668},{"$f":"SUM(I66:I68)","v":5168.4266666666663},{"$f":"SUM(J66:J68)","v":4481.7733333333335},{"$f":"SUM(K66:K68)","v":3518.48}]
[null,null,null,null,"Ajuste por variante con coaseguro fuera del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$H$20,G69*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$20,H69*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$20,I69*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$20,J69*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$20,K69*-25%,0)","v":0}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G69+G71)*0%","v":0},{"$f":"(H69+H71)*0%","v":0},0,0,0]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G69:G72)","v":7286.4933333333338},{"$f":"SUM(H69:H72)","v":6395.9066666666668},{"$f":"SUM(I69:I72)","v":5243.4266666666663},{"$f":"SUM(J69:J72)","v":4556.7733333333335},{"$f":"SUM(K69:K72)","v":3593.48}]
[null,null,null,null,"Costo de tarifa mensual 2 a 12",null,{"$f":"SUM(G69:G70)","v":7211.4933333333338},{"$f":"SUM(H69:H70)","v":6320.9066666666668},5168.4266666666663,4481.7733333333335,3518.48]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G73+(G74*11)","v":86612.92},{"$f":"H73+(H74*11)","v":75925.87999999999},{"$f":"I73+(I74*11)","v":62096.119999999995},{"$f":"J73+(J74*11)","v":53856.28},{"$f":"K73+(K74*11)","v":42296.76}]
[null,null,null,null,"Ahorros en tarifas de prima para niños",null,{"$f":"IF($F$18=1,IF($F$20=0,0,IF($F$22=0,0,IF($F$22=1,(VLOOKUP(1,Tablas!$A$147:$G$149,3,TRUE)),(VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE))))),\nIF($F$20=0,0,IF($F$22=0,0,IF($F$22=1,(VLOOKUP(1,Tablas!$A$147:$G$149,3,TRUE)),IF($F$22=2,(VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)), (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)))))))","v":502.04},{"$f":"IF($F$18=1,IF($F$20=0,0,IF($F$22=0,0,IF($F$22=1,(VLOOKUP(1,Tablas!$A$147:$G$149,4,TRUE)),(VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE))))),\nIF($F$20=0,0,IF($F$22=0,0,IF($F$22=1,(VLOOKUP(1,Tablas!$A$147:$G$149,4,TRUE)),IF($F$22=2,(VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)), (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)))))))","v":440.06666666666666},{"$f":"IF($F$18=1,IF($F$20=0,0,IF($F$22=0,0,IF($F$22=1,(VLOOKUP(1,Tablas!$A$147:$G$149,5,TRUE)),(VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE))))),\nIF($F$20=0,0,IF($F$22=0,0,IF($F$22=1,(VLOOKUP(1,Tablas!$A$147:$G$149,5,TRUE)),IF($F$22=2,(VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)), (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)))))))","v":372.68},{"$f":"IF($F$18=1,IF($F$20=0,0,IF($F$22=0,0,IF($F$22=1,(VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),(VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE))))),\nIF($F$20=0,0,IF($F$22=0,0,IF($F$22=1,(VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),IF($F$22=2,(VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)), (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)))))))","v":323.12},{"$f":"IF($F$18=1,IF($F$20=0,0,IF($F$22=0,0,IF($F$22=1,(VLOOKUP(1,Tablas!$A$147:$G$149,7,TRUE)),(VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE))))),\nIF($F$20=0,0,IF($F$22=0,0,IF($F$22=1,(VLOOKUP(1,Tablas!$A$147:$G$149,7,TRUE)),IF($F$22=2,(VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE)), (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)))))))","v":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":[[72,4,72,9],[71,4,71,9],[73,4,74,9],[46,4,46,5],[41,4,41,5],[53,4,53,5],[64,4,64,5],[65,4,65,5],[66,4,66,5],[60,4,60,9],[43,1,44,1],[43,0,44,0],[14,0,14,1],[52,4,52,5],[54,4,54,5],[31,4,31,5],[14,5,14,9],[14,3,14,4],[16,3,16,4],[18,3,18,4],[36,4,36,9],[26,4,26,9],[48,4,48,9]]}
[]
[]
[null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["GLOBAL PREMIER HEALTH PLAN",null,null,"Nombre del Asegurado Titular",null,{"$f":"+'INGRESO DE DATOS'!$D$13","v":"NOMBRE COMPLETO"}]
[]
[null,null,null,"Número de adultos en la póliza",null,{"$f":"+'INGRESO DE DATOS'!$D$15","v":2},null,"Edad del Asegurado Titular",{"$f":"+'INGRESO DE DATOS'!$D$17","v":65}]
[]
[null,null,null,"Número de niños en la póliza",null,{"$f":"+'INGRESO DE DATOS'!$J$15","v":3},null,"Edad del/la conyuge",{"$f":"+'INGRESO DE DATOS'!$J$17","v":71}]
[null,null,null,null,null,null,null," "," "]
[null,null,null,null,null,null,null,"Fecha de la cotización:",{"$f":"NOW()","v":"2021-11-08T17:34:27.120"}]
[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$221,3,TRUE))","v":14541.6},{"$f":"(VLOOKUP($I$17,Tablas!$A$155:$G$221,4,TRUE))","v":13195.2},{"$f":"(VLOOKUP($I$17,Tablas!$A$155:$G$221,5,TRUE))","v":9474.4},{"$f":"(VLOOKUP($I$17,Tablas!$A$155:$G$221,6,TRUE))","v":7048}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"(IF($F$17=1,0,(VLOOKUP($I$19,Tablas!$A$155:$G$221,3,TRUE))))","v":24204.800000000003},{"$f":"(IF($F$17=1,0,(VLOOKUP($I$19,Tablas!$A$155:$G$221,4,TRUE))))","v":21968},{"$f":"(IF($F$17=1,0,(VLOOKUP($I$19,Tablas!$A$155:$G$221,5,TRUE))))","v":15864},{"$f":"(IF($F$17=1,0,(VLOOKUP($I$19,Tablas!$A$155:$G$221,6,TRUE))))","v":11800.800000000001}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"(IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$222:$G$224,3,TRUE))))","v":3969.6000000000004},{"$f":"(IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$222:$G$224,4,TRUE))))","v":3603.2000000000003},{"$f":"(IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$222:$G$224,5,TRUE))))","v":2766.4},{"$f":"(IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$222:$G$224,6,TRUE))))","v":2058.4}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G28:G30)","v":42716},{"$f":"SUM(H28:H30)","v":38766.399999999994},28104.800000000003,{"$f":"SUM(J28:J30)","v":20907.200000000004}]
[null,null,null,null,"Ajuste por variante con coaseguro fuera del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$H$20,G31*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$20,H31*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$20,I31*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$20,J31*-25%,0)","v":0}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G31+G33)*0%","v":0},{"$f":"(H31+H33)*0%","v":0},0,0]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"SUM(G31:G34)","v":42791},{"$f":"SUM(H31:H34)","v":38841.399999999994},28179.800000000003,20982.200000000004]
[]
[null,null,null,null,"Tarifas semi anuales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$17,Tablas!$A$530:$G$596,3,TRUE)","v":7707.0480000000007},{"$f":"VLOOKUP($I$17,Tablas!$A$530:$G$596,4,TRUE)","v":6993.456000000001},{"$f":"VLOOKUP($I$17,Tablas!$A$530:$G$596,5,TRUE)","v":5021.4319999999998},{"$f":"VLOOKUP($I$17,Tablas!$A$530:$G$596,6,TRUE)","v":3735.44}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$17=1,0,(VLOOKUP($I$19,Tablas!$A$530:$G$596,3,TRUE)))","v":12828.544000000002},{"$f":"IF($F$17=1,0,(VLOOKUP($I$19,Tablas!$A$530:$G$596,4,TRUE)))","v":11643.04},{"$f":"IF($F$17=1,0,(VLOOKUP($I$19,Tablas!$A$530:$G$596,5,TRUE)))","v":8407.92},{"$f":"IF($F$17=1,0,(VLOOKUP($I$19,Tablas!$A$530:$G$596,6,TRUE)))","v":6254.4240000000009}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$597:$G$599,3,TRUE)))","v":2103.8880000000004},{"$f":"IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$597:$G$599,4,TRUE)))","v":1909.6960000000001},{"$f":"IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$597:$G$599,5,TRUE)))","v":1466.1920000000002},{"$f":"IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$597:$G$599,6,TRUE)))","v":1090.952}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G38:G40)","v":22639.480000000003},{"$f":"SUM(H38:H40)","v":20546.192000000003},{"$f":"SUM(I38:I40)","v":14895.544},{"$f":"SUM(J38:J40)","v":11080.816000000001}]
[null,null,null,null,"Ajuste por variante con coaseguro fuera del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$H$20,G41*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$20,H41*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$20,I41*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$20,J41*-25%,0)","v":0}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G41+G43)*0%","v":0},{"$f":"(H41+H43)*0%","v":0},0,0]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G41:G43)","v":22714.480000000003},{"$f":"SUM(H41:H43)","v":20621.192000000003},14970.544,11155.816000000001]
[null,null,null,null,"Costo de segunda cuota",null,{"$f":"SUM(G41:G42)","v":22639.480000000003},{"$f":"SUM(H41:H42)","v":20546.192000000003},14895.544,11080.816000000001]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G45+G46","v":45353.960000000006},{"$f":"H45+H46","v":41167.384000000005},29866.088,{"$f":"J45+J46","v":22236.632000000001}]
[]
[null,null,null,null,"Tarifas trimestrales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$17,Tablas!$A$755:$G$821,3,TRUE)","v":3998.9400000000005},{"$f":"VLOOKUP($I$17,Tablas!$A$755:$G$821,4,TRUE)","v":3628.6800000000003},{"$f":"VLOOKUP($I$17,Tablas!$A$755:$G$821,5,TRUE)","v":2605.46},{"$f":"VLOOKUP($I$17,Tablas!$A$755:$G$821,6,TRUE)","v":1938.2}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$17=1,0,(VLOOKUP($I$19,Tablas!$A$755:$G$821,3,TRUE)))","v":6656.3200000000015},{"$f":"IF($F$17=1,0,(VLOOKUP($I$19,Tablas!$A$755:$G$821,4,TRUE)))","v":6041.2000000000007},{"$f":"IF($F$17=1,0,(VLOOKUP($I$19,Tablas!$A$755:$G$821,5,TRUE)))","v":4362.6000000000004},{"$f":"IF($F$17=1,0,(VLOOKUP($I$19,Tablas!$A$755:$G$821,6,TRUE)))","v":3245.2200000000007}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$822:$G$824,3,TRUE)))","v":1091.6400000000001},{"$f":"IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$822:$G$824,4,TRUE)))","v":990.88000000000011},{"$f":"IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$822:$G$824,5,TRUE)))","v":760.7600000000001},{"$f":"IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$822:$G$824,6,TRUE)))","v":566.06000000000006}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G50:G52)","v":11746.900000000001},{"$f":"SUM(H50:H52)","v":10660.760000000002},{"$f":"SUM(I50:I52)","v":7728.8200000000006},{"$f":"SUM(J50:J52)","v":5749.4800000000014}]
[null,null,null,null,"Ajuste por variante con coaseguro fuera del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$H$20,G53*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$20,H53*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$20,I53*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$20,J53*-25%,0)","v":0}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G53+G55)*0%","v":0},{"$f":"(H53+H55)*0%","v":0},0,0]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G53:G56)","v":11821.900000000001},{"$f":"SUM(H53:H56)","v":10735.760000000002},{"$f":"SUM(I53:I56)","v":7803.8200000000006},{"$f":"SUM(J53:J56)","v":5824.4800000000014}]
[null,null,null,null,"Costo de tarifa trimestral 2 a 4",null,{"$f":"SUM(G53:G54)","v":11746.900000000001},{"$f":"SUM(H53:H54)","v":10660.760000000002},7728.8200000000006,5749.4800000000014]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G57+(G58*3)","v":47062.600000000006},{"$f":"H57+(H58*3)","v":42718.040000000008},30990.280000000002,{"$f":"J57+(J58*3)","v":23072.920000000006}]
[]
[null,null,null,null,"Tarifas mensuales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$17,Tablas!$A$229:$G$295,3,TRUE)","v":1357.2160000000001},{"$f":"VLOOKUP($I$17,Tablas!$A$229:$G$295,4,TRUE)","v":1231.5520000000001},{"$f":"VLOOKUP($I$17,Tablas!$A$229:$G$295,5,TRUE)","v":884.27733333333333},{"$f":"VLOOKUP($I$17,Tablas!$A$229:$G$295,6,TRUE)","v":657.81333333333339}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$17=1,0,(VLOOKUP($I$19,Tablas!$A$229:$G$295,3,TRUE)))","v":2259.1146666666668},{"$f":"IF($F$17=1,0,(VLOOKUP($I$19,Tablas!$A$229:$G$295,4,TRUE)))","v":2050.3466666666668},{"$f":"IF($F$17=1,0,(VLOOKUP($I$19,Tablas!$A$229:$G$295,5,TRUE)))","v":1480.64},{"$f":"IF($F$17=1,0,(VLOOKUP($I$19,Tablas!$A$229:$G$295,6,TRUE)))","v":1101.4080000000001}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$296:$G$298,3,TRUE)))","v":370.49600000000004},{"$f":"IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$296:$G$298,4,TRUE)))","v":336.29866666666669},{"$f":"IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$296:$G$298,5,TRUE)))","v":258.19733333333335},{"$f":"IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$296:$G$298,6,TRUE)))","v":192.11733333333336}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G62:G64)","v":3986.8266666666668},{"$f":"SUM(H62:H64)","v":3618.1973333333335},{"$f":"SUM(I62:I64)","v":2623.1146666666668},{"$f":"SUM(J62:J64)","v":1951.3386666666668}]
[null,null,null,null,"Ajuste por variante con coaseguro fuera del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$H$20,G65*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$20,H65*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$20,I65*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$20,J65*-25%,0)","v":0}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G65+G67)*0%","v":0},{"$f":"(H65+H67)*0%","v":0},0,0]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G65:G68)","v":4061.8266666666668},{"$f":"SUM(H65:H68)","v":3693.1973333333335},{"$f":"SUM(I65:I68)","v":2698.1146666666668},{"$f":"SUM(J65:J68)","v":2026.3386666666668}]
[null,null,null,null,"Costo de tarifa mensual 2 a 12",null,{"$f":"SUM(G65:G66)","v":3986.8266666666668},{"$f":"SUM(H65:H66)","v":3618.1973333333335},2623.1146666666668,1951.3386666666668]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G69+(G70*11)","v":47916.920000000006},{"$f":"H69+(H70*11)","v":43493.368000000002},{"$f":"I69+(I70*11)","v":31552.376000000004},{"$f":"J69+(J70*11)","v":23491.064000000002}]
[]
[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":10,"rows_kept":73,"cut":false,"hidden":false,"merged":[[72,4,73,9],[71,4,71,9],[70,4,70,9],[30,4,30,5],[40,4,40,5],[52,4,52,5],[45,4,45,5],[57,4,57,5],[33,4,33,5],[63,4,63,5],[64,4,64,5],[65,4,65,5],[69,4,69,5],[59,4,59,9],[13,0,13,1],[42,0,43,0],[18,3,18,4],[51,4,51,5],[53,4,53,5],[42,1,43,1],[13,5,13,9],[25,4,25,9],[35,4,35,9],[47,4,47,9],[13,3,13,4],[15,3,15,4]]}
[]
[]
[null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[]
[]
[]
["GLOBAL SELECT HEALTH PLAN",null,null,"Nombre del Asegurado Titular",null,{"$f":"+'INGRESO DE DATOS'!$D$13","v":"NOMBRE COMPLETO"}]
[]
[null,null,null,"Número de adultos en la póliza",null,{"$f":"+'INGRESO DE DATOS'!$D$15","v":2},null,"Edad del Asegurado Titular",{"$f":"+'INGRESO DE DATOS'!$D$17","v":65}]
[]
[null,null,null,null,null,null,null,"Edad del/la conyuge",{"$f":"+'INGRESO DE DATOS'!$J$17","v":71}]
[null,null,null,"Número de niños en la póliza",null,{"$f":"+'INGRESO DE DATOS'!$J$15","v":3},null," "," "]
[null,null,null,null,null,null,null,"Fecha de la cotización:",{"$f":"NOW()","v":"2021-11-08T17:34:27.120"}]
[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$371,3,TRUE))","v":11099.2},{"$f":"(VLOOKUP($I$16,Tablas!$A$305:$G$371,4,TRUE))","v":10648},{"$f":"(VLOOKUP($I$16,Tablas!$A$305:$G$371,5,TRUE))","v":7663.2000000000007},{"$f":"(VLOOKUP($I$16,Tablas!$A$305:$G$371,6,TRUE))","v":5701.6}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"(IF($F$16=1,0,(VLOOKUP($I$18,Tablas!$A$305:$G$371,3,TRUE))))","v":18803.2},{"$f":"(IF($F$16=1,0,(VLOOKUP($I$18,Tablas!$A$305:$G$371,4,TRUE))))","v":18042.400000000001},{"$f":"(IF($F$16=1,0,(VLOOKUP($I$18,Tablas!$A$305:$G$371,5,TRUE))))","v":13063.2},{"$f":"(IF($F$16=1,0,(VLOOKUP($I$18,Tablas!$A$305:$G$371,6,TRUE))))","v":9716}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"(IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$372:$G$374,3,TRUE))))","v":2988.8},{"$f":"(IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$372:$G$374,4,TRUE))))","v":2869.6000000000004},{"$f":"(IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$372:$G$374,5,TRUE))))","v":2216.8000000000002},{"$f":"(IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$372:$G$374,6,TRUE))))","v":1648.8000000000002}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G27:G29)","v":32891.200000000004},{"$f":"SUM(H27:H29)","v":31560},{"$f":"SUM(I27:I29)","v":22943.200000000001},{"$f":"SUM(J27:J29)","v":17066.400000000001}]
[null,null,null,null,"Ajuste por variante con coaseguro fuera del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$H$20,G30*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$20,H30*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$20,I30*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$20,J30*-25%,0)","v":0}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G30+G32)*0%","v":0},{"$f":"(H30+H32)*0%","v":0},{"$f":"(I30+I32)*0%","v":0},{"$f":"(J30+J32)*0%","v":0}]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"SUM(G30:G33)","v":32966.200000000004},{"$f":"SUM(H30:H33)","v":31635},23018.2,17141.400000000001]
[]
[null,null,null,null,"Tarifas semi anuales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$16,Tablas!$A$605:$G$671,3,TRUE)","v":5882.5760000000009},{"$f":"VLOOKUP($I$16,Tablas!$A$605:$G$671,4,TRUE)","v":5643.4400000000005},{"$f":"VLOOKUP($I$16,Tablas!$A$605:$G$671,5,TRUE)","v":4061.4960000000005},{"$f":"VLOOKUP($I$16,Tablas!$A$605:$G$671,6,TRUE)","v":3021.8480000000004}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$16=1,0,(VLOOKUP($I$18,Tablas!$A$605:$G$671,3,TRUE)))","v":9965.6960000000017},{"$f":"IF($F$16=1,0,(VLOOKUP($I$18,Tablas!$A$605:$G$671,4,TRUE)))","v":9562.4720000000016},{"$f":"IF($F$16=1,0,(VLOOKUP($I$18,Tablas!$A$605:$G$671,5,TRUE)))","v":6923.496000000001},{"$f":"IF($F$16=1,0,(VLOOKUP($I$18,Tablas!$A$605:$G$671,6,TRUE)))","v":5149.4800000000005}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$672:$G$674,3,TRUE)))","v":1584.0640000000001},{"$f":"IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$672:$G$674,4,TRUE)))","v":1520.8880000000004},{"$f":"IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$672:$G$674,5,TRUE)))","v":1174.9040000000002},{"$f":"IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$672:$G$674,6,TRUE)))","v":873.86400000000015}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G37:G39)","v":17432.336000000003},{"$f":"SUM(H37:H39)","v":16726.800000000003},{"$f":"SUM(I37:I39)","v":12159.896000000002},{"$f":"SUM(J37:J39)","v":9045.1920000000009}]
[null,null,null,null,"Ajuste por variante con coaseguro fuera del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$H$20,G40*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$20,H40*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$20,I40*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$20,J40*-25%,0)","v":0}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G40+G42)*0%","v":0},{"$f":"(H40+H42)*0%","v":0},0,0]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G40:G43)","v":17507.336000000003},{"$f":"SUM(H40:H43)","v":16801.800000000003},{"$f":"SUM(I40:I43)","v":12234.896000000002},{"$f":"SUM(J40:J43)","v":9120.1920000000009}]
[null,null,null,null,"Costo de segunda cuota",null,{"$f":"SUM(G40:G41)","v":17432.336000000003},{"$f":"SUM(H40:H41)","v":16726.800000000003},12159.896000000002,9045.1920000000009]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G44+G45","v":34939.672000000006},{"$f":"H44+H45","v":33528.600000000006},24394.792000000005,{"$f":"J44+J45","v":18165.384000000002}]
[]
[null,null,null,null,"Tarifas trimestrales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$16,Tablas!$A$830:$G$896,3,TRUE)","v":3052.2800000000007},{"$f":"VLOOKUP($I$16,Tablas!$A$830:$G$896,4,TRUE)","v":2928.2000000000003},{"$f":"VLOOKUP($I$16,Tablas!$A$830:$G$896,5,TRUE)","v":2107.3800000000006},{"$f":"VLOOKUP($I$16,Tablas!$A$830:$G$896,6,TRUE)","v":1567.9400000000003}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$16=1,0,(VLOOKUP($I$18,Tablas!$A$830:$G$896,3,TRUE)))","v":5170.880000000001},{"$f":"IF($F$16=1,0,(VLOOKUP($I$18,Tablas!$A$830:$G$896,4,TRUE)))","v":4961.6600000000008},{"$f":"IF($F$16=1,0,(VLOOKUP($I$18,Tablas!$A$830:$G$896,5,TRUE)))","v":3592.3800000000006},{"$f":"IF($F$16=1,0,(VLOOKUP($I$18,Tablas!$A$830:$G$896,6,TRUE)))","v":2671.9}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$897:$G$899,3,TRUE)))","v":821.92000000000007},{"$f":"IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$897:$G$899,4,TRUE)))","v":789.14000000000021},{"$f":"IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$897:$G$899,5,TRUE)))","v":609.62000000000012},{"$f":"IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$897:$G$899,6,TRUE)))","v":453.42000000000007}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G49:G51)","v":9045.0800000000017},{"$f":"SUM(H49:H51)","v":8679},{"$f":"SUM(I49:I51)","v":6309.380000000001},{"$f":"SUM(J49:J51)","v":4693.26}]
[null,null,null,null,"Ajuste por variante con coaseguro fuera del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$H$20,G52*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$20,H52*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$20,I52*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$20,J52*-25%,0)","v":0}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G52+G54)*0%","v":0},{"$f":"(H52+H54)*0%","v":0},0,0]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G52:G55)","v":9120.0800000000017},{"$f":"SUM(H52:H55)","v":8754},{"$f":"SUM(I52:I55)","v":6384.380000000001},{"$f":"SUM(J52:J55)","v":4768.26}]
[null,null,null,null,"Costo de tarifa trimestral 2 a 4",null,{"$f":"SUM(G52:G53)","v":9045.0800000000017},{"$f":"SUM(H52:H53)","v":8679},6309.380000000001,4693.26]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G56+(G57*3)","v":36255.320000000007},{"$f":"H56+(H57*3)","v":34791},25312.520000000004,{"$f":"J56+(J57*3)","v":18848.04}]
[]
[null,null,null,null,"Tarifas mensuales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$16,Tablas!$A$379:$G$445,3,TRUE)","v":1035.9253333333334},{"$f":"VLOOKUP($I$16,Tablas!$A$379:$G$445,4,TRUE)","v":993.81333333333339},{"$f":"VLOOKUP($I$16,Tablas!$A$379:$G$445,5,TRUE)","v":715.23200000000008},{"$f":"VLOOKUP($I$16,Tablas!$A$379:$G$445,6,TRUE)","v":532.1493333333334}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$16=1,0,(VLOOKUP($I$18,Tablas!$A$379:$G$445,3,TRUE)))","v":1754.9653333333335},{"$f":"IF($F$16=1,0,(VLOOKUP($I$18,Tablas!$A$379:$G$445,4,TRUE)))","v":1683.9573333333335},{"$f":"IF($F$16=1,0,(VLOOKUP($I$18,Tablas!$A$379:$G$445,5,TRUE)))","v":1219.2320000000002},{"$f":"IF($F$16=1,0,(VLOOKUP($I$18,Tablas!$A$379:$G$445,6,TRUE)))","v":906.82666666666671}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$446:$G$448,3,TRUE)))","v":278.9546666666667},{"$f":"IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$446:$G$448,4,TRUE)))","v":267.82933333333335},{"$f":"IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$446:$G$448,5,TRUE)))","v":206.90133333333335},{"$f":"IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$446:$G$448,6,TRUE)))","v":153.88800000000003}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G61:G63)","v":3069.8453333333337},{"$f":"SUM(H61:H63)","v":2945.6000000000004},{"$f":"SUM(I61:I63)","v":2141.3653333333336},{"$f":"SUM(J61:J63)","v":1592.864}]
[null,null,null,null,"Ajuste por variante con coaseguro fuera del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$H$20,G64*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$20,H64*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$20,I64*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$20,J64*-25%,0)","v":0}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G64+G66)*0%","v":0},{"$f":"(H64+H66)*0%","v":0},0,0]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G64:G67)","v":3144.8453333333337},{"$f":"SUM(H64:H67)","v":3020.6000000000004},{"$f":"SUM(I64:I67)","v":2216.3653333333336},{"$f":"SUM(J64:J67)","v":1667.864}]
[null,null,null,null,"Costo de tarifa mensual 2 a 12",null,{"$f":"SUM(G64:G65)","v":3069.8453333333337},{"$f":"SUM(H64:H65)","v":2945.6000000000004},2141.3653333333336,1592.864]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G68+(G69*11)","v":36913.144},{"$f":"H68+(H69*11)","v":35422.200000000004},{"$f":"I68+(I69*11)","v":25771.384000000005},{"$f":"J68+(J69*11)","v":19189.368000000002}]
[]
[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":70,"n_cols":10,"rows_kept":70,"cut":false,"hidden":false,"merged":[[18,3,18,4],[14,3,14,4],[14,5,14,8],[16,3,16,4],[14,0,14,1],[69,4,71,8],[68,4,68,8],[41,0,42,0],[41,1,42,1],[50,4,50,5],[51,4,51,5],[67,4,67,7],[61,4,61,5],[62,4,62,5]]}
[]
[]
[null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[]
[]
[]
[]
["GLOBAL MAJOR MEDICAL HEALTH PLAN",null,null,"Nombre del Asegurado Titular",null,{"$f":"+'INGRESO DE DATOS'!$D$13","v":"NOMBRE COMPLETO"}]
[]
[null,null,null,"Número de adultos en la póliza",null,{"$f":"+'INGRESO DE DATOS'!$D$15","v":2},null,"Edad del Asegurado Titular",{"$f":"+'INGRESO DE DATOS'!$D$17","v":65}]
[]
[null,null,null,"Número de niños en la póliza",null,{"$f":"+'INGRESO DE DATOS'!$J$15","v":3},null,"Edad del/la conyuge",{"$f":"+'INGRESO DE DATOS'!$J$17","v":71}]
[null,null,null,null,null,null,null," "," "]
[null,null,null,null,null,null,null,"Fecha de la cotización:",{"$f":"NOW()","v":"2021-11-08T17:34:27.120"}]
[null,null,null,null,null,null," ",false,null," "]
[null,null,null,null,"Deducibles",null,"PLAN 1","PLAN 2","PLAN 3"]
[null,null,null,null,"En el país de residencia",null,7500,10000,20000]
[null,null,null,null,"Fuera del país de residencia",null,10000,20000,20000]
[]
[null,null,null,null,"Tarifas anuales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"(VLOOKUP($I$17,Tablas!$A$1129:$G$1195,3,TRUE))","v":8611},{"$f":"(VLOOKUP($I$17,Tablas!$A$1129:$G$1195,4,TRUE))","v":7582},{"$f":"(VLOOKUP($I$17,Tablas!$A$1129:$G$1195,5,TRUE))","v":5962}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"(IF($F$17=1,0,(VLOOKUP($I$19,Tablas!$A$1129:$G$1195,3,TRUE))))","v":14367},{"$f":"(IF($F$17=1,0,(VLOOKUP($I$19,Tablas!$A$1129:$G$1195,4,TRUE))))","v":12585},{"$f":"(IF($F$17=1,0,(VLOOKUP($I$19,Tablas!$A$1129:$G$1195,5,TRUE))))","v":10151}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"(IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$1196:$G$1198,3,TRUE))))","v":2444},{"$f":"(IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$1196:$G$1198,4,TRUE))))","v":2057},{"$f":"(IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$1196:$G$1198,5,TRUE))))","v":1614}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G28:G30)","v":25422},{"$f":"SUM(H28:H30)","v":22224},17727]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G31+G32)*0%","v":0},{"$f":"(H31+H32)*0%","v":0},{"$f":"(I31+I32)*0%","v":0}]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"SUM(G31:G33)","v":25497},{"$f":"SUM(H31:H33)","v":22299},{"$f":"SUM(I31:I33)","v":17802}]
[]
[null,null,null,null,"Tarifas semi anuales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$17,Tablas!$A$1353:$G$1419,3,TRUE)","v":4563.83},{"$f":"VLOOKUP($I$17,Tablas!$A$1353:$G$1419,4,TRUE)","v":4018.46},{"$f":"VLOOKUP($I$17,Tablas!$A$1353:$G$1419,5,TRUE)","v":3159.86}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$17=1,0,(VLOOKUP($I$19,Tablas!$A$1353:$G$1419,3,TRUE)))","v":7614.51},{"$f":"IF($F$17=1,0,(VLOOKUP($I$19,Tablas!$A$1353:$G$1419,4,TRUE)))","v":6670.05},{"$f":"IF($F$17=1,0,(VLOOKUP($I$19,Tablas!$A$1353:$G$1419,5,TRUE)))","v":5380.0300000000007}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$1420:$G$1422,3,TRUE)))","v":1295.3200000000002},{"$f":"IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$1420:$G$1422,4,TRUE)))","v":1090.21},{"$f":"IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$1420:$G$1422,5,TRUE)))","v":855.42000000000007}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G37:G39)","v":13473.66},{"$f":"SUM(H37:H39)","v":11778.720000000001},{"$f":"SUM(I37:I39)","v":9395.3100000000013}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,76]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G40+G41)*0%","v":0},{"$f":"(H40+H41)*0%","v":0},{"$f":"(I40+I41)*0%","v":0}]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G40:G42)","v":13548.66},{"$f":"SUM(H40:H42)","v":11853.720000000001},{"$f":"SUM(I40:I42)","v":9471.3100000000013}]
[null,null,null,null,"Costo de segunda cuota",null,{"$f":"G40+G42","v":13473.66},{"$f":"H40+H42","v":11778.720000000001},{"$f":"I40+I42","v":9395.3100000000013}]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G43+G44","v":27022.32},{"$f":"H43+H44","v":23632.440000000002},18866.620000000003]
[]
[null,null,null,null,"Tarifas trimestrales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$17,Tablas!$A$1278:$G$1344,3,TRUE)","v":2368.0250000000001},{"$f":"VLOOKUP($I$17,Tablas!$A$1278:$G$1344,4,TRUE)","v":2085.0500000000002},{"$f":"VLOOKUP($I$17,Tablas!$A$1278:$G$1344,5,TRUE)","v":1639.5500000000002}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$17=1,0,(VLOOKUP($I$19,Tablas!$A$1278:$G$1344,3,TRUE)))","v":3950.9250000000002},{"$f":"IF($F$17=1,0,(VLOOKUP($I$19,Tablas!$A$1278:$G$1344,4,TRUE)))","v":3460.8750000000005},{"$f":"IF($F$17=1,0,(VLOOKUP($I$19,Tablas!$A$1278:$G$1344,5,TRUE)))","v":2791.5250000000001}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$1345:$G$1347,3,TRUE)))","v":672.1},{"$f":"IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$1345:$G$1347,4,TRUE)))","v":565.67500000000007},{"$f":"IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$1345:$G$1347,5,TRUE)))","v":443.85}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G48:G50)","v":6991.0500000000011},{"$f":"SUM(H48:H50)","v":6111.6000000000013},{"$f":"SUM(I48:I50)","v":4874.9250000000011}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,76]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G51+G52)*0%","v":0},{"$f":"(H51+H52)*0%","v":0},{"$f":"(I51+I52)*0%","v":0}]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G51:G53)","v":7066.0500000000011},{"$f":"SUM(H51:H53)","v":6186.6000000000013},{"$f":"SUM(I51:I53)","v":4950.9250000000011}]
[null,null,null,null,"Costo de tarifa trimestral 2 a 4",null,{"$f":"G51+G53","v":6991.0500000000011},{"$f":"H51+H53","v":6111.6000000000013},{"$f":"I51+I53","v":4874.9250000000011}]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G54+(G55*3)","v":28039.200000000004},{"$f":"H54+(H55*3)","v":24521.400000000005},19575.700000000004]
[]
[null,null,null,null,"Tarifas mensual"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$17,Tablas!$A$1203:$G$1269,3,TRUE)","v":803.69333333333338},{"$f":"VLOOKUP($I$17,Tablas!$A$1203:$G$1269,4,TRUE)","v":707.65333333333342},{"$f":"VLOOKUP($I$17,Tablas!$A$1203:$G$1269,5,TRUE)","v":556.45333333333338}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$17=1,0,(VLOOKUP($I$19,Tablas!$A$1203:$G$1269,3,TRUE)))","v":1340.92},{"$f":"IF($F$17=1,0,(VLOOKUP($I$19,Tablas!$A$1203:$G$1269,4,TRUE)))","v":1174.6000000000001},{"$f":"IF($F$17=1,0,(VLOOKUP($I$19,Tablas!$A$1203:$G$1269,5,TRUE)))","v":947.42666666666673}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$1270:$G$1272,3,TRUE)))","v":228.10666666666668},{"$f":"IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$1270:$G$1272,4,TRUE)))","v":191.98666666666668},{"$f":"IF($F$19=0,0,(VLOOKUP($F$19,Tablas!$A$1270:$G$1272,5,TRUE)))","v":150.64000000000001}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G59:G61)","v":2372.7200000000003},{"$f":"SUM(H59:H61)","v":2074.2400000000002},{"$f":"SUM(I59:I61)","v":1654.5200000000002}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,76]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G62+G63)*0%","v":0},{"$f":"(H62+H63)*0%","v":0},{"$f":"(I62+I63)*0%","v":0}]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G62:G64)","v":2447.7200000000003},{"$f":"SUM(H62:H64)","v":2149.2400000000002},{"$f":"SUM(I62:I64)","v":1730.5200000000002}]
[null,null,null,null,"Costo de tarifa mensual 2 a 12",null,{"$f":"G62+G64","v":2372.7200000000003},{"$f":"H62+H64","v":2074.2400000000002},{"$f":"I62+I64","v":1654.5200000000002}]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G65+(G66*11)","v":28547.640000000003},{"$f":"H65+(H66*11)","v":24965.880000000005},{"$f":"I65+(I66*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":131,"n_cols":8,"rows_kept":131,"cut":false,"hidden":false,"merged":[[61,0,61,1],[49,0,49,1],[28,0,28,1],[31,0,31,1],[34,0,34,1],[58,0,58,1],[62,0,62,1],[100,4,100,7],[26,0,26,6],[57,0,57,1],[28,2,28,6],[31,4,31,5],[34,4,34,5],[39,0,39,1],[40,0,40,1],[43,0,43,1],[44,0,44,1],[45,0,45,1],[46,0,46,1],[48,0,48,1],[51,0,51,1],[43,2,43,3],[45,2,45,3],[48,2,48,3],[117,2,117,3],[117,0,117,1],[95,0,95,1],[63,0,63,1],[85,0,85,1],[79,0,79,1],[80,0,80,1],[81,0,81,1],[82,0,82,1],[64,0,64,1],[66,0,66,1],[67,0,67,1],[76,0,76,1],[96,0,96,1],[97,0,97,1],[108,0,108,2],[112,2,112,3],[101,0,101,1],[98,0,98,1],[100,0,100,1],[128,0,128,7],[129,0,129,7],[130,0,132,7],[109,0,109,1],[112,0,112,1],[115,0,115,1],[126,0,126,1],[114,2,114,3],[118,0,118,1],[114,0,114,1],[113,0,113,1],[52,2,52,3],[70,3,70,7],[87,4,87,7],[103,4,103,7],[120,2,120,3],[97,4,97,7],[61,3,61,7],[63,3,63,7],[66,3,66,7],[79,4,79,7],[81,4,81,7],[84,4,84,7],[95,4,95,7],[69,0,69,2],[84,0,84,1],[92,0,92,1]]}
[]
[null,null,null,null," "," "]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null," "," "," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Cotizador de Seguro Médico - Bupa Global Health Plans"]
[]
["Nombre del Asegurado Titular",null,{"$f":"+'INGRESO DE DATOS'!$D$13","v":"NOMBRE COMPLETO"}]
[]
[]
["Número de adultos en la póliza",null,{"$f":"+'INGRESO DE DATOS'!$D$15","v":2},null,"Edad del Asegurado Titular",null,{"$f":"+'INGRESO DE DATOS'!$D$17","v":65}]
[]
[]
["Número de niños en la póliza",null,{"$f":"+'INGRESO DE DATOS'!$J$15","v":3},null,"Edad del/la cónyuge ",null,{"$f":"+'INGRESO DE DATOS'!$J$17","v":71}]
[]
[]
[null,null,null,"FECHA DE LA COTIZACIÓN:",{"$f":"NOW()","v":"2021-11-08T17:34:27.120"}]
[]
["Global Ultimate Health Plan"]
["Deducibles",null,"PLAN 1","PLAN 2"]
["En el país de residencia",null,0,1000]
["Fuera del país de residencia",null,0,1000]
[null,null,"Tarifas anuales"]
[null,null,{"$f":"'Global Ultimate'!G33","v":179397},{"$f":"'Global Ultimate'!H33","v":115767}]
[null,null,"Tarifas semi anuales"]
[null,null,{"$f":"'Global Ultimate'!G43","v":95115.66},{"$f":"'Global Ultimate'!H43","v":61391.76}]
[null,null,{"$f":"'Global Ultimate'!G44","v":95040.66},{"$f":"'Global Ultimate'!H44","v":61316.76}]
[null,null,"Tarifas trimestrales"]
[null,null,{"$f":"'Global Ultimate'!G55","v":49388.55},{"$f":"'Global Ultimate'!H55","v":31890.300000000003}]
[null,null,{"$f":"'Global Ultimate'!G56","v":49313.55},{"$f":"'Global Ultimate'!H56","v":31815.300000000003}]
["Ahorros en tarifas de prima para niños (pago annual)*",null,{"$f":"'Global Ultimate'!G34","v":12496},{"$f":"'Global Ultimate'!H34","v":8063}]
[null,null,"Tarifas mensuales"]
[null,null,{"$f":"'Global Ultimate'!G67","v":16811.72},{"$f":"'Global Ultimate'!H67","v":10872.92}]
[null,null,{"$f":"'Global Ultimate'!G68","v":16736.72},{"$f":"'Global Ultimate'!H68","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,{"$f":"+'Global Elite'!G36","v":77341},{"$f":"+'Global Elite'!H36","v":73906},{"$f":"+'Global Elite'!I36","v":69388},{"$f":"+'Global Elite'!J36","v":66749},{"$f":"+'Global Elite'!K36","v":62885}]
[null,null,null,"Tarifas semi anuales"]
[null,null,null,{"$f":"+'Global Elite'!G47","v":41025.980000000003},{"$f":"+'Global Elite'!H47","v":35968.720000000001},{"$f":"+'Global Elite'!I47","v":29424.28},{"$f":"+'Global Elite'!J47","v":25525.07},{"$f":"+'Global Elite'!K47","v":19812.730000000003}]
[null,null,null,{"$f":"+'Global Elite'!G48","v":40950.980000000003},{"$f":"+'Global Elite'!H48","v":35893.72},{"$f":"+'Global Elite'!I48","v":29349.279999999999},{"$f":"+'Global Elite'!J48","v":25450.07},{"$f":"+'Global Elite'!K48","v":19737.730000000003}]
[null,null,null,"Tarifas trimestrales"]
[null,null,null,{"$f":"+'Global Elite'!G60","v":21323.15},{"$f":"+'Global Elite'!H60","v":18699.100000000002},{"$f":"+'Global Elite'!I60","v":15303.400000000001},{"$f":"+'Global Elite'!J60","v":13280.225000000002},{"$f":"+'Global Elite'!K60","v":10316.275000000001}]
[null,null,null,{"$f":"+'Global Elite'!G61","v":21248.15},{"$f":"+'Global Elite'!H61","v":18624.100000000002},{"$f":"+'Global Elite'!I61","v":15228.400000000001},{"$f":"+'Global Elite'!J61","v":13205.225000000002},{"$f":"+'Global Elite'!K61","v":10241.275000000001}]
["Ahorros en tarifas de prima para niños (pago annual)*",null,null,{"$f":"+'Global Elite'!G37","v":5379},{"$f":"+'Global Elite'!H37","v":5379},{"$f":"+'Global Elite'!I37","v":5379},{"$f":"+'Global Elite'!J37","v":5379},{"$f":"+'Global Elite'!K37","v":5379}]
[null,null,null,"Tarifas mensuales"]
[null,null,null,{"$f":"'Global Elite'!G73","v":7286.4933333333338},{"$f":"'Global Elite'!H73","v":6395.9066666666668},{"$f":"'Global Elite'!I73","v":5243.4266666666663},{"$f":"'Global Elite'!J73","v":4556.7733333333335},{"$f":"'Global Elite'!K73","v":3593.48}]
[null,null,null,{"$f":"'Global Elite'!G74","v":7211.4933333333338},{"$f":"'Global Elite'!H74","v":6320.9066666666668},{"$f":"'Global Elite'!I74","v":5168.4266666666663},{"$f":"'Global Elite'!J74","v":4481.7733333333335},{"$f":"'Global Elite'!K74","v":3518.48}]
[]
[]
["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,{"$f":"+'Global Premier'!G35","v":42791},{"$f":"+'Global Premier'!H35","v":38841.399999999994},{"$f":"+'Global Premier'!I35","v":28179.800000000003},{"$f":"+'Global Premier'!J35","v":20982.200000000004}]
[null,null,null,null,"Tarifas semi anuales"]
[null,null,null,null,{"$f":"+'Global Premier'!G45","v":22714.480000000003},{"$f":"+'Global Premier'!H45","v":20621.192000000003},{"$f":"+'Global Premier'!I45","v":14970.544},{"$f":"+'Global Premier'!J45","v":11155.816000000001}]
[null,null,null,null,{"$f":"+'Global Premier'!G46","v":22639.480000000003},{"$f":"+'Global Premier'!H46","v":20546.192000000003},{"$f":"+'Global Premier'!I46","v":14895.544},{"$f":"+'Global Premier'!J46","v":11080.816000000001}]
[null,null,null,null,"Tarifas trimestrales"]
[null,null,null,null,{"$f":"+'Global Premier'!G57","v":11821.900000000001},{"$f":"+'Global Premier'!H57","v":10735.760000000002},{"$f":"+'Global Premier'!I57","v":7803.8200000000006},{"$f":"+'Global Premier'!J57","v":5824.4800000000014}]
[null,null,null,null,{"$f":"+'Global Premier'!G58","v":11746.900000000001},{"$f":"+'Global Premier'!H58","v":10660.760000000002},{"$f":"+'Global Premier'!I58","v":7728.8200000000006},{"$f":"+'Global Premier'!J58","v":5749.4800000000014}]
[null,null,null,null,"Tarifas mensuales"]
[null,null,null,null,{"$f":"'Global Premier'!G69","v":4061.8266666666668},{"$f":"'Global Premier'!H69","v":3693.1973333333335},{"$f":"'Global Premier'!I69","v":2698.1146666666668},{"$f":"'Global Premier'!J69","v":2026.3386666666668}]
[null,null,null,null,{"$f":"'Global Premier'!G70","v":3986.8266666666668},{"$f":"'Global Premier'!H70","v":3618.1973333333335},{"$f":"'Global Premier'!I70","v":2623.1146666666668},{"$f":"'Global Premier'!J70","v":1951.3386666666668}]
[]
["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,{"$f":"+'Global Select'!G34","v":32966.200000000004},{"$f":"+'Global Select'!H34","v":31635},{"$f":"+'Global Select'!I34","v":23018.2},{"$f":"+'Global Select'!J34","v":17141.400000000001}]
[null,null,null,null,"Tarifas semi anuales"]
[null,null,null,null,{"$f":"+'Global Select'!G44","v":17507.336000000003},{"$f":"+'Global Select'!H44","v":16801.800000000003},{"$f":"+'Global Select'!I44","v":12234.896000000002},{"$f":"+'Global Select'!J44","v":9120.1920000000009}]
[null,null,null,null,{"$f":"+'Global Select'!G45","v":17432.336000000003},{"$f":"+'Global Select'!H45","v":16726.800000000003},{"$f":"+'Global Select'!I45","v":12159.896000000002},{"$f":"+'Global Select'!J45","v":9045.1920000000009}]
[null,null,null,null,"Tarifas trimestrales"]
[null,null,null,null,{"$f":"+'Global Select'!G56","v":9120.0800000000017},{"$f":"+'Global Select'!H56","v":8754},{"$f":"+'Global Select'!I56","v":6384.380000000001},{"$f":"+'Global Select'!J56","v":4768.26}]
[null,null,null,null,{"$f":"+'Global Select'!G57","v":9045.0800000000017},{"$f":"+'Global Select'!H57","v":8679},{"$f":"+'Global Select'!I57","v":6309.380000000001},{"$f":"+'Global Select'!J57","v":4693.26}]
[null,null,null,null,"Tarifas mensuales"]
[null,null,null,null,{"$f":"'Global Select'!G68","v":3144.8453333333337},{"$f":"'Global Select'!H68","v":3020.6000000000004},{"$f":"'Global Select'!I68","v":2216.3653333333336},{"$f":"'Global Select'!J68","v":1667.864}]
[null,null,null,null,{"$f":"'Global Select'!G69","v":3069.8453333333337},{"$f":"'Global Select'!H69","v":2945.6000000000004},{"$f":"'Global Select'!I69","v":2141.3653333333336},{"$f":"'Global Select'!J69","v":1592.864}]
[]
[]
["Global Major Medical Health Plan"]
["Deducibles",null,"PLAN 1","PLAN 2"]
[" En el país de residencia ",null,10000,20000]
[" Fuera del país de residencia ",null,10000,20000]
[null,null,"Tarifas anuales"]
[null,null,{"$f":"'Global Major Medical'!G34","v":25497},{"$f":"'Global Major Medical'!H34","v":22299}]
[null,null,"Tarifas semi anuales"]
[null,null,{"$f":"'Global Major Medical'!G43","v":13548.66},{"$f":"'Global Major Medical'!H43","v":11853.720000000001}]
[null,null,{"$f":"'Global Major Medical'!G44","v":13473.66},{"$f":"'Global Major Medical'!H44","v":11778.720000000001}]
[null,null,"Tarifas trimestrales"]
[null,null,{"$f":"'Global Major Medical'!G54","v":7066.0500000000011},{"$f":"'Global Major Medical'!H54","v":6186.6000000000013}]
[null,null,{"$f":"'Global Major Medical'!G55","v":6991.0500000000011},{"$f":"'Global Major Medical'!H55","v":6111.6000000000013}]
[null,null,"Tarifas mensuales"]
[null,null,{"$f":"'Global Major Medical'!G65","v":2447.7200000000003},{"$f":"'Global Major Medical'!H65","v":2149.2400000000002}]
[null,null,{"$f":"'Global Major Medical'!G66","v":2372.7200000000003},{"$f":"'Global Major Medical'!H66","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  2022\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":[[752,0,752,1],[752,2,752,6],[825,0,825,6],[826,0,826,6],[827,0,827,1],[827,2,827,6],[751,0,751,6],[675,0,675,6],[676,0,676,6],[677,0,677,1],[677,2,677,6],[750,0,750,6],[527,0,527,1],[527,2,527,6],[600,0,600,6],[601,0,601,6],[602,0,602,1],[602,2,602,6],[526,0,526,6],[450,0,450,6],[451,0,451,6],[452,0,452,1],[452,2,452,6],[525,0,525,6],[376,0,376,1],[376,2,376,6],[150,0,150,6],[151,0,151,6],[152,0,152,1],[152,2,152,6],[225,0,225,6],[226,0,226,1],[375,0,375,6],[226,2,226,6],[300,0,300,6],[301,0,301,6],[302,0,302,1],[302,2,302,6],[1,0,1,6],[2,0,2,6],[77,0,77,1],[77,2,77,6],[76,0,76,6],[3,0,3,1],[3,2,3,6],[900,0,900,6],[901,0,901,6],[902,0,902,1],[902,2,902,6],[975,0,975,6],[976,0,976,1],[976,2,976,6],[1049,0,1049,6],[1050,0,1050,6],[1051,0,1051,1],[1051,2,1051,6],[1124,0,1124,6],[1125,0,1125,6],[1126,0,1126,1],[1126,2,1126,6],[1199,0,1199,6],[1200,0,1200,1],[1200,2,1200,6],[1273,0,1273,6],[1274,0,1274,6],[1275,0,1275,1],[1275,2,1275,6],[1424,0,1424,6],[1425,0,1425,1],[1425,2,1425,6],[1348,0,1348,6],[1349,0,1349,6],[1350,0,1350,1],[1350,2,1350,6],[1423,0,1423,6]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
["BUPA GLOBAL ELITE",null,null,null,null,null,null,null,"FACTOR MENSUAL:",null,{"$f":"1.12/12","v":9.3333333333333338E-2},null,{"$f":"1.12/12","v":9.3333333333333338E-2}]
["TARIFAS ANUALES",null,null,null,null,null,null,null,"FACTOR TRIMESTRAL:",null,0.27500000000000002,null,{"$f":"1.1/4","v":0.27500000000000002}]
["EDAD",null,null,null,null,null,null,null,"FACTOR SEMIANUAL:",null,0.53,null,{"$f":"1.06/2","v":0.53}]
[" "," ",250,2000,3500,5000,10000,null,"Descuento (20%):",null,{"$f":"100%-20%","v":0.8},null,{"$f":"100%-20%","v":0.8},null,250,2000,3500,5000,10000]
[18,null,7488,6561,5519,4786,3712,null,7488,6561,5519,4786,3712,null,true,true,true,true,true]
[19,null,7488,6561,5519,4786,3712,null,7488,6561,5519,4786,3712,null,true,true,true,true,true]
[20,null,7488,6561,5519,4786,3712,null,7488,6561,5519,4786,3712,null,true,true,true,true,true]
[21,null,7488,6561,5519,4786,3712,null,7488,6561,5519,4786,3712,null,true,true,true,true,true]
[22,null,7488,6561,5519,4786,3712,null,7488,6561,5519,4786,3712,null,true,true,true,true,true]
[23,null,7488,6561,5519,4786,3712,null,7488,6561,5519,4786,3712,null,true,true,true,true,true]
[24,null,7488,6561,5519,4786,3712,null,7488,6561,5519,4786,3712,null,true,true,true,true,true]
[25,null,8002,7014,5864,5085,3944,null,8002,7014,5864,5085,3944,null,true,true,true,true,true]
[26,null,8002,7014,5864,5085,3944,null,8002,7014,5864,5085,3944,null,true,true,true,true,true]
[27,null,8002,7014,5864,5085,3944,null,8002,7014,5864,5085,3944,null,true,true,true,true,true]
[28,null,8002,7014,5864,5085,3944,null,8002,7014,5864,5085,3944,null,true,true,true,true,true]
[29,null,8002,7014,5864,5085,3944,null,8002,7014,5864,5085,3944,null,true,true,true,true,true]
[30,null,8901,7802,6472,5611,4353,null,8901,7802,6472,5611,4353,null,true,true,true,true,true]
[31,null,8901,7802,6472,5611,4353,null,8901,7802,6472,5611,4353,null,true,true,true,true,true]
[32,null,8901,7802,6472,5611,4353,null,8901,7802,6472,5611,4353,null,true,true,true,true,true]
[33,null,8901,7802,6472,5611,4353,null,8901,7802,6472,5611,4353,null,true,true,true,true,true]
[34,null,8901,7802,6472,5611,4353,null,8901,7802,6472,5611,4353,null,true,true,true,true,true]
[35,null,9937,8710,7185,6229,4831,null,9937,8710,7185,6229,4831,null,true,true,true,true,true]
[36,null,9937,8710,7185,6229,4831,null,9937,8710,7185,6229,4831,null,true,true,true,true,true]
[37,null,9937,8710,7185,6229,4831,null,9937,8710,7185,6229,4831,null,true,true,true,true,true]
[38,null,9937,8710,7185,6229,4831,null,9937,8710,7185,6229,4831,null,true,true,true,true,true]
[39,null,9937,8710,7185,6229,4831,null,9937,8710,7185,6229,4831,null,true,true,true,true,true]
[40,null,11134,9757,8013,6948,5389,null,11134,9757,8013,6948,5389,null,true,true,true,true,true]
[41,null,11134,9757,8013,6948,5389,null,11134,9757,8013,6948,5389,null,true,true,true,true,true]
[42,null,11134,9757,8013,6948,5389,null,11134,9757,8013,6948,5389,null,true,true,true,true,true]
[43,null,11134,9757,8013,6948,5389,null,11134,9757,8013,6948,5389,null,true,true,true,true,true]
[44,null,11134,9757,8013,6948,5389,null,11134,9757,8013,6948,5389,null,true,true,true,true,true]
[45,null,12458,10921,8942,7754,6014,null,12458,10921,8942,7754,6014,null,true,true,true,true,true]
[46,null,12458,10921,8942,7754,6014,null,12458,10921,8942,7754,6014,null,true,true,true,true,true]
[47,null,12458,10921,8942,7754,6014,null,12458,10921,8942,7754,6014,null,true,true,true,true,true]
[48,null,12458,10921,8942,7754,6014,null,12458,10921,8942,7754,6014,null,true,true,true,true,true]
[49,null,12458,10921,8942,7754,6014,null,12458,10921,8942,7754,6014,null,true,true,true,true,true]
[50,null,13955,12232,9990,8662,6719,null,13955,12232,9990,8662,6719,null,true,true,true,true,true]
[51,null,13955,12232,9990,8662,6719,null,13955,12232,9990,8662,6719,null,true,true,true,true,true]
[52,null,13955,12232,9990,8662,6719,null,13955,12232,9990,8662,6719,null,true,true,true,true,true]
[53,null,13955,12232,9990,8662,6719,null,13955,12232,9990,8662,6719,null,true,true,true,true,true]
[54,null,13955,12232,9990,8662,6719,null,13955,12232,9990,8662,6719,null,true,true,true,true,true]
[55,null,15602,13676,11154,9672,7502,null,15602,13676,11154,9672,7502,null,true,true,true,true,true]
[56,null,15602,13676,11154,9672,7502,null,15602,13676,11154,9672,7502,null,true,true,true,true,true]
[57,null,15602,13676,11154,9672,7502,null,15602,13676,11154,9672,7502,null,true,true,true,true,true]
[58,null,15602,13676,11154,9672,7502,null,15602,13676,11154,9672,7502,null,true,true,true,true,true]
[59,null,15602,13676,11154,9672,7502,null,15602,13676,11154,9672,7502,null,true,true,true,true,true]
[60,null,16699,14636,11928,10345,8023,null,16699,14636,11928,10345,8023,null,true,true,true,true,true]
[61,null,18609,16311,13285,11520,8935,null,18609,16311,13285,11520,8935,null,true,true,true,true,true]
[62,null,20675,18123,14756,12795,9923,null,20675,18123,14756,12795,9923,null,true,true,true,true,true]
[63,null,22898,20071,16342,14170,10991,null,22898,20071,16342,14170,10991,null,true,true,true,true,true]
[64,null,25278,22155,18042,15645,12134,null,25278,22155,18042,15645,12134,null,true,true,true,true,true]
[65,null,27811,24376,19858,17219,13355,null,27811,24376,19858,17219,13355,null,true,true,true,true,true]
[66,null,30501,26734,21791,18895,14653,null,30501,26734,21791,18895,14653,null,true,true,true,true,true]
[67,null,33348,29229,23837,20669,16030,null,33348,29229,23837,20669,16030,null,true,true,true,true,true]
[68,null,36349,31860,25997,22542,17482,null,36349,31860,25997,22542,17482,null,true,true,true,true,true]
[69,null,39508,34629,28273,24517,19013,null,39508,34629,28273,24517,19013,null,true,true,true,true,true]
[70,null,42820,37532,30663,26588,20621,null,42820,37532,30663,26588,20621,null,true,true,true,true,true]
[71,null,46292,40575,33169,28762,22305,null,46292,40575,33169,28762,22305,null,true,true,true,true,true]
[72,null,49915,43752,35792,31035,24069,null,49915,43752,35792,31035,24069,null,true,true,true,true,true]
[73,null,53698,47068,38525,33405,25907,null,53698,47068,38525,33405,25907,null,true,true,true,true,true]
[74,null,57636,50520,41376,35877,27824,null,57636,50520,41376,35877,27824,null,true,true,true,true,true]
[75,null,61729,54107,44342,38449,29819,null,61729,54107,44342,38449,29819,null,true,true,true,true,true]
[76,null,61729,54107,44342,38449,29819,null,61729,54107,44342,38449,29819,null,true,true,true,true,true]
[77,null,61729,54107,44342,38449,29819,null,61729,54107,44342,38449,29819,null,true,true,true,true,true]
[78,null,61729,54107,44342,38449,29819,null,61729,54107,44342,38449,29819,null,true,true,true,true,true]
[79,null,61729,54107,44342,38449,29819,null,61729,54107,44342,38449,29819,null,true,true,true,true,true]
[80,null,61729,54107,44342,38449,29819,null,61729,54107,44342,38449,29819,null,true,true,true,true,true]
[81,null,61729,54107,44342,38449,29819,null,61729,54107,44342,38449,29819,null,true,true,true,true,true]
[82,null,61729,54107,44342,38449,29819,null,61729,54107,44342,38449,29819,null,true,true,true,true,true]
[83,null,61729,54107,44342,38449,29819,null,61729,54107,44342,38449,29819,null,true,true,true,true,true]
[84,"o más",61729,54107,44342,38449,29819,null,61729,54107,44342,38449,29819,null,true,true,true,true,true]
[1,"Hijo",3163,2773,2349,2038,1581,null,3163,2773,2349,2038,1581,null,true,true,true,true,true]
[2,"Hijos",5379,4715,3993,3462,2686,null,5379,4715,3993,3462,2686,null,true,true,true,true,true]
[3,"Hijos o más",7591,6655,5637,4888,3790,null,7591,6655,5637,4888,3790,null,true,true,true,true,true]
[]
["BUPA GLOBAL ELITE - MENSUALES"]
["EDAD"]
[" "," ",250,2000,3500,5000,10000]
[18,null,{"$f":"C6*$K$2","v":698.88},612.36,515.10666666666668,446.69333333333333,346.45333333333338]
[19,null,698.88,612.36,515.10666666666668,446.69333333333333,346.45333333333338]
[20,null,698.88,612.36,515.10666666666668,446.69333333333333,346.45333333333338]
[21,null,698.88,612.36,515.10666666666668,446.69333333333333,346.45333333333338]
[22,null,698.88,612.36,515.10666666666668,446.69333333333333,346.45333333333338]
[23,null,698.88,612.36,515.10666666666668,446.69333333333333,346.45333333333338]
[24,null,698.88,612.36,515.10666666666668,446.69333333333333,346.45333333333338]
[25,null,746.85333333333335,654.64,547.30666666666673,474.6,368.10666666666668]
[26,null,746.85333333333335,654.64,547.30666666666673,474.6,368.10666666666668]
[27,null,746.85333333333335,654.64,547.30666666666673,474.6,368.10666666666668]
[28,null,{"$f":"C16*$K$2","v":746.85333333333335},654.64,547.30666666666673,474.6,368.10666666666668]
[29,null,746.85333333333335,654.64,547.30666666666673,474.6,368.10666666666668]
[30,null,830.76,728.18666666666672,604.0533333333334,523.69333333333338,406.28000000000003]
[31,null,830.76,728.18666666666672,604.0533333333334,523.69333333333338,406.28000000000003]
[32,null,830.76,728.18666666666672,604.0533333333334,523.69333333333338,406.28000000000003]
[33,null,830.76,728.18666666666672,604.0533333333334,523.69333333333338,406.28000000000003]
[34,null,830.76,728.18666666666672,604.0533333333334,523.69333333333338,406.28000000000003]
[35,null,927.45333333333338,812.93333333333339,670.6,581.37333333333333,450.89333333333337]
[36,null,927.45333333333338,812.93333333333339,670.6,581.37333333333333,450.89333333333337]
[37,null,927.45333333333338,812.93333333333339,670.6,581.37333333333333,450.89333333333337]
[38,null,{"$f":"C26*$K$2","v":927.45333333333338},812.93333333333339,670.6,581.37333333333333,450.89333333333337]
[39,null,927.45333333333338,812.93333333333339,670.6,581.37333333333333,450.89333333333337]
[40,null,1039.1733333333334,910.65333333333342,747.88,648.48,502.97333333333336]
[41,null,1039.1733333333334,910.65333333333342,747.88,648.48,502.97333333333336]
[42,null,1039.1733333333334,910.65333333333342,747.88,648.48,502.97333333333336]
[43,null,1039.1733333333334,910.65333333333342,747.88,648.48,502.97333333333336]
[44,null,1039.1733333333334,910.65333333333342,747.88,648.48,502.97333333333336]
[45,null,1162.7466666666667,1019.2933333333334,834.5866666666667,723.70666666666671,561.30666666666673]
[46,null,1162.7466666666667,1019.2933333333334,834.5866666666667,723.70666666666671,561.30666666666673]
[47,null,1162.7466666666667,1019.2933333333334,834.5866666666667,723.70666666666671,561.30666666666673]
[48,null,{"$f":"C36*$K$2","v":1162.7466666666667},1019.2933333333334,834.5866666666667,723.70666666666671,561.30666666666673]
[49,null,1162.7466666666667,1019.2933333333334,834.5866666666667,723.70666666666671,561.30666666666673]
[50,null,1302.4666666666667,1141.6533333333334,932.40000000000009,808.45333333333338,627.10666666666668]
[51,null,1302.4666666666667,1141.6533333333334,932.40000000000009,808.45333333333338,627.10666666666668]
[52,null,1302.4666666666667,1141.6533333333334,932.40000000000009,808.45333333333338,627.10666666666668]
[53,null,1302.4666666666667,1141.6533333333334,932.40000000000009,808.45333333333338,627.10666666666668]
[54,null,1302.4666666666667,1141.6533333333334,932.40000000000009,808.45333333333338,627.10666666666668]
[55,null,1456.1866666666667,1276.4266666666667,1041.04,902.72,700.18666666666672]
[56,null,1456.1866666666667,1276.4266666666667,1041.04,902.72,700.18666666666672]
[57,null,1456.1866666666667,1276.4266666666667,1041.04,902.72,700.18666666666672]
[58,null,{"$f":"C46*$K$2","v":1456.1866666666667},1276.4266666666667,1041.04,902.72,700.18666666666672]
[59,null,1456.1866666666667,1276.4266666666667,1041.04,902.72,700.18666666666672]
[60,null,1558.5733333333335,1366.0266666666666,1113.28,965.53333333333342,748.81333333333339]
[61,null,1736.8400000000001,1522.3600000000001,1239.9333333333334,1075.2,833.93333333333339]
[62,null,1929.6666666666667,1691.48,1377.2266666666667,1194.2,926.14666666666676]
[63,null,2137.146666666667,1873.2933333333335,1525.2533333333333,1322.5333333333333,1025.8266666666668]
[64,null,2359.2800000000002,2067.8000000000002,1683.92,1460.2,1132.5066666666667]
[65,null,2595.6933333333336,2275.0933333333332,1853.4133333333334,1607.1066666666668,1246.4666666666667]
[66,null,2846.76,2495.1733333333336,2033.8266666666668,1763.5333333333333,1367.6133333333335]
[67,null,3112.48,2728.04,2224.7866666666669,1929.1066666666668,1496.1333333333334]
[68,null,{"$f":"C56*$K$2","v":3392.5733333333333},2973.6,2426.3866666666668,2103.92,1631.6533333333334]
[69,null,3687.4133333333334,3232.04,2638.8133333333335,2288.2533333333336,1774.5466666666669]
[70,null,3996.5333333333333,3502.9866666666667,2861.88,2481.5466666666666,1924.6266666666668]
[71,null,4320.586666666667,3787,3095.7733333333335,2684.4533333333334,2081.8000000000002]
[72,null,4658.7333333333336,4083.52,3340.586666666667,2896.6,2246.44]
[73,null,5011.8133333333335,4393.0133333333333,3595.666666666667,3117.8,2417.9866666666667]
[74,null,5379.3600000000006,4715.2,3861.76,3348.52,2596.9066666666668]
[75,null,5761.3733333333339,5049.9866666666667,4138.586666666667,3588.5733333333337,2783.1066666666666]
[76,null,5761.3733333333339,5049.9866666666667,4138.586666666667,3588.5733333333337,2783.1066666666666]
[77,null,5761.3733333333339,5049.9866666666667,4138.586666666667,3588.5733333333337,2783.1066666666666]
[78,null,{"$f":"C66*$K$2","v":5761.3733333333339},5049.9866666666667,4138.586666666667,3588.5733333333337,2783.1066666666666]
[79,null,5761.3733333333339,5049.9866666666667,4138.586666666667,3588.5733333333337,2783.1066666666666]
[80,null,5761.3733333333339,5049.9866666666667,4138.586666666667,3588.5733333333337,2783.1066666666666]
[81,null,5761.3733333333339,5049.9866666666667,4138.586666666667,3588.5733333333337,2783.1066666666666]
[82,null,5761.3733333333339,5049.9866666666667,4138.586666666667,3588.5733333333337,2783.1066666666666]
[83,null,5761.3733333333339,5049.9866666666667,4138.586666666667,3588.5733333333337,2783.1066666666666]
[84,"o más",5761.3733333333339,5049.9866666666667,4138.586666666667,3588.5733333333337,2783.1066666666666]
[1,"Hijo",295.21333333333337,258.81333333333333,219.24,190.21333333333334,147.56]
[2,"Hijos",502.04,440.06666666666666,372.68,323.12,250.69333333333336]
[3,"Hijos o más",708.49333333333334,621.13333333333333,526.12,456.21333333333337,353.73333333333335]
[]
["BUPA GLOBAL PREMIER"]
["TARIFAS ANUALES"]
["EDAD"]
[" "," ",250,2000,5000,10000,null,null,"Tarifas originales",null,null,null,null,null,250,2000,5000,10000]
[18,null,{"$f":"I155*$K$5","v":3916},{"$f":"J155*$K$5","v":3552.8},{"$f":"K155*$K$5","v":2696},{"$f":"L155*$K$5","v":2004.8000000000002},null,null,4895,4441,3370,2506,null,null,true,true,true,true]
[19,null,3916,3552.8,2696,2004.8000000000002,null,null,4895,4441,3370,2506,null,null,true,true,true,true]
[20,null,3916,3552.8,2696,2004.8000000000002,null,null,4895,4441,3370,2506,null,null,true,true,true,true]
[21,null,3916,3552.8,2696,2004.8000000000002,null,null,4895,4441,3370,2506,null,null,true,true,true,true]
[22,null,3916,3552.8,2696,2004.8000000000002,null,null,4895,4441,3370,2506,null,null,true,true,true,true]
[23,null,3916,3552.8,2696,2004.8000000000002,null,null,4895,4441,3370,2506,null,null,true,true,true,true]
[24,null,3916,3552.8,2696,2004.8000000000002,null,null,4895,4441,3370,2506,null,null,true,true,true,true]
[25,null,4184,3796.8,2851.2000000000003,2121.6,null,null,5230,4746,3564,2652,null,null,true,true,true,true]
[26,null,4184,3796.8,2851.2000000000003,2121.6,null,null,5230,4746,3564,2652,null,null,true,true,true,true]
[27,null,4184,3796.8,2851.2000000000003,2121.6,null,null,5230,4746,3564,2652,null,null,true,true,true,true]
[28,null,4184,3796.8,2851.2000000000003,2121.6,null,null,5230,4746,3564,2652,null,null,true,true,true,true]
[29,null,4184,3796.8,2851.2000000000003,2121.6,null,null,5230,4746,3564,2652,null,null,true,true,true,true]
[30,null,4655.2,4223.2,3130.4,2328.8000000000002,null,null,5819,5279,3913,2911,null,null,true,true,true,true]
[31,null,4655.2,4223.2,3130.4,2328.8000000000002,null,null,5819,5279,3913,2911,null,null,true,true,true,true]
[32,null,4655.2,4223.2,3130.4,2328.8000000000002,null,null,5819,5279,3913,2911,null,null,true,true,true,true]
[33,null,4655.2,4223.2,3130.4,2328.8000000000002,null,null,5819,5279,3913,2911,null,null,true,true,true,true]
[34,null,4655.2,4223.2,3130.4,2328.8000000000002,null,null,5819,5279,3913,2911,null,null,true,true,true,true]
[35,null,5195.2000000000007,4716,3460,2572.8000000000002,null,null,6494,5895,4325,3216,null,null,true,true,true,true]
[36,null,5195.2000000000007,4716,3460,2572.8000000000002,null,null,6494,5895,4325,3216,null,null,true,true,true,true]
[37,null,5195.2000000000007,4716,3460,2572.8000000000002,null,null,6494,5895,4325,3216,null,null,true,true,true,true]
[38,null,5195.2000000000007,4716,3460,2572.8000000000002,null,null,6494,5895,4325,3216,null,null,true,true,true,true]
[39,null,5195.2000000000007,4716,3460,2572.8000000000002,null,null,6494,5895,4325,3216,null,null,true,true,true,true]
[40,null,5821.6,5284,3846.4,2861.6000000000004,null,null,7277,6605,4808,3577,null,null,true,true,true,true]
[41,null,5821.6,5284,3846.4,2861.6000000000004,null,null,7277,6605,4808,3577,null,null,true,true,true,true]
[42,null,5821.6,5284,3846.4,2861.6000000000004,null,null,7277,6605,4808,3577,null,null,true,true,true,true]
[43,null,5821.6,5284,3846.4,2861.6000000000004,null,null,7277,6605,4808,3577,null,null,true,true,true,true]
[44,null,5821.6,5284,3846.4,2861.6000000000004,null,null,7277,6605,4808,3577,null,null,true,true,true,true]
[45,null,6516,5914.4000000000005,4281.6000000000004,3184.8,null,null,8145,7393,5352,3981,null,null,true,true,true,true]
[46,null,6516,5914.4000000000005,4281.6000000000004,3184.8,null,null,8145,7393,5352,3981,null,null,true,true,true,true]
[47,null,6516,5914.4000000000005,4281.6000000000004,3184.8,null,null,8145,7393,5352,3981,null,null,true,true,true,true]
[48,null,6516,5914.4000000000005,4281.6000000000004,3184.8,null,null,8145,7393,5352,3981,null,null,true,true,true,true]
[49,null,6516,5914.4000000000005,4281.6000000000004,3184.8,null,null,8145,7393,5352,3981,null,null,true,true,true,true]
[50,null,{"$f":"I187*$K$5","v":7297.6},{"$f":"J187*$K$5","v":6622.4000000000005},{"$f":"K187*$K$5","v":4776},{"$f":"L187*$K$5","v":3552.8},null,null,9122,8278,5970,4441,null,null,true,true,true,true]
[51,null,7297.6,6622.4000000000005,4776,3552.8,null,null,9122,8278,5970,4441,null,null,true,true,true,true]
[52,null,7297.6,6622.4000000000005,4776,3552.8,null,null,9122,8278,5970,4441,null,null,true,true,true,true]
[53,null,7297.6,6622.4000000000005,4776,3552.8,null,null,9122,8278,5970,4441,null,null,true,true,true,true]
[54,null,7297.6,6622.4000000000005,4776,3552.8,null,null,9122,8278,5970,4441,null,null,true,true,true,true]
[55,null,8159.2000000000007,7404.8,5325.6,3962.4,null,null,10199,9256,6657,4953,null,null,true,true,true,true]
[56,null,8159.2000000000007,7404.8,5325.6,3962.4,null,null,10199,9256,6657,4953,null,null,true,true,true,true]
[57,null,8159.2000000000007,7404.8,5325.6,3962.4,null,null,10199,9256,6657,4953,null,null,true,true,true,true]
[58,null,8159.2000000000007,7404.8,5325.6,3962.4,null,null,10199,9256,6657,4953,null,null,true,true,true,true]
[59,null,8159.2000000000007,7404.8,5325.6,3962.4,null,null,10199,9256,6657,4953,null,null,true,true,true,true]
[60,null,8732.8000000000011,7924,5693.6,4235.2,null,null,10916,9905,7117,5294,null,null,true,true,true,true]
[61,null,9732,8831.2000000000007,6336,4713.6000000000004,null,null,12165,11039,7920,5892,null,null,true,true,true,true]
[62,null,10809.6,9812,7036,5234.4000000000005,null,null,13512,12265,8795,6543,null,null,true,true,true,true]
[63,null,11972.800000000001,10865.6,7793.6,5796.8,null,null,14966,13582,9742,7246,null,null,true,true,true,true]
[64,null,13216.800000000001,11993.6,8606.4,6402.4000000000005,null,null,16521,14992,10758,8003,null,null,true,true,true,true]
[65,null,14541.6,13195.2,9474.4,7048,null,null,18177,16494,11843,8810,null,null,true,true,true,true]
[66,null,15949.6,14472.800000000001,10400,7736.8,null,null,19937,18091,13000,9671,null,null,true,true,true,true]
[67,null,17436.8,15824,11380,8466.4,null,null,21796,19780,14225,10583,null,null,true,true,true,true]
[68,null,19005.600000000002,17249.600000000002,12417.6,9236.8000000000011,null,null,23757,21562,15522,11546,null,null,true,true,true,true]
[69,null,20657.600000000002,18747.2,13509.6,10049.6,null,null,25822,23434,16887,12562,null,null,true,true,true,true]
[70,null,22388.800000000003,20320,14659.2,10905.6,null,null,27986,25400,18324,13632,null,null,true,true,true,true]
[71,null,24204.800000000003,21968,15864,11800.800000000001,null,null,30256,27460,19830,14751,null,null,true,true,true,true]
[72,null,26100.800000000003,23685.600000000002,17125.600000000002,12739.2,null,null,32626,29607,21407,15924,null,null,true,true,true,true]
[73,null,28077.600000000002,25480.800000000003,18444,13719.2,null,null,35097,31851,23055,17149,null,null,true,true,true,true]
[74,null,30136.800000000003,27348.800000000003,19818.400000000001,14741.6,null,null,37671,34186,24773,18427,null,null,true,true,true,true]
[75,null,32278.400000000001,29292.800000000003,21248.800000000003,15805.6,null,null,40348,36616,26561,19757,null,null,true,true,true,true]
[76,null,32278.400000000001,29292.800000000003,21248.800000000003,15805.6,null,null,40348,36616,26561,19757,null,null,true,true,true,true]
[77,null,32278.400000000001,29292.800000000003,21248.800000000003,15805.6,null,null,40348,36616,26561,19757,null,null,true,true,true,true]
[78,null,32278.400000000001,29292.800000000003,21248.800000000003,15805.6,null,null,40348,36616,26561,19757,null,null,true,true,true,true]
[79,null,32278.400000000001,29292.800000000003,21248.800000000003,15805.6,null,null,40348,36616,26561,19757,null,null,true,true,true,true]
[80,null,32278.400000000001,29292.800000000003,21248.800000000003,15805.6,null,null,40348,36616,26561,19757,null,null,true,true,true,true]
[81,null,32278.400000000001,29292.800000000003,21248.800000000003,15805.6,null,null,40348,36616,26561,19757,null,null,true,true,true,true]
[82,null,{"$f":"I219*$K$5","v":32278.400000000001},{"$f":"J219*$K$5","v":29292.800000000003},{"$f":"K219*$K$5","v":21248.800000000003},{"$f":"L219*$K$5","v":15805.6},null,null,40348,36616,26561,19757,null,null,true,true,true,true]
[83,null,32278.400000000001,29292.800000000003,21248.800000000003,15805.6,null,null,40348,36616,26561,19757,null,null,true,true,true,true]
[84,"o más",32278.400000000001,29292.800000000003,21248.800000000003,15805.6,null,null,40348,36616,26561,19757,null,null,true,true,true,true]
[1,"Hijo",1655.2,1501.6000000000001,1152.8,858.40000000000009,null,null,2069,1877,1441,1073]
[2,"Hijos",2812.8,2552,1959.2,1457.6000000000001,null,null,3516,3190,2449,1822]
[3,"Hijos o más",3969.6000000000004,3603.2000000000003,2766.4,2058.4,null,null,4962,4504,3458,2573]
[]
["BUPA GLOBAL PREMIER - MENSUALES"]
["EDAD"]
[" "," ",250,2000,5000,10000]
[18,null,{"$f":"+C155*$K$2","v":365.49333333333334},331.59466666666668,251.62666666666667,187.11466666666669,0]
[19,null,365.49333333333334,331.59466666666668,251.62666666666667,187.11466666666669,0]
[20,null,365.49333333333334,331.59466666666668,251.62666666666667,187.11466666666669,0]
[21,null,365.49333333333334,331.59466666666668,251.62666666666667,187.11466666666669,0]
[22,null,365.49333333333334,331.59466666666668,251.62666666666667,187.11466666666669,0]
[23,null,365.49333333333334,331.59466666666668,251.62666666666667,187.11466666666669,0]
[24,null,365.49333333333334,331.59466666666668,251.62666666666667,187.11466666666669,0]
[25,null,390.50666666666666,354.36800000000005,266.11200000000002,198.01599999999999,0]
[26,null,390.50666666666666,354.36800000000005,266.11200000000002,198.01599999999999,0]
[27,null,390.50666666666666,354.36800000000005,266.11200000000002,198.01599999999999,0]
[28,null,{"$f":"+C165*$K$2","v":390.50666666666666},354.36800000000005,266.11200000000002,198.01599999999999,0]
[29,null,390.50666666666666,354.36800000000005,266.11200000000002,198.01599999999999,0]
[30,null,434.48533333333336,394.16533333333331,292.1706666666667,217.3546666666667,0]
[31,null,434.48533333333336,394.16533333333331,292.1706666666667,217.3546666666667,0]
[32,null,434.48533333333336,394.16533333333331,292.1706666666667,217.3546666666667,0]
[33,null,434.48533333333336,394.16533333333331,292.1706666666667,217.3546666666667,0]
[34,null,434.48533333333336,394.16533333333331,292.1706666666667,217.3546666666667,0]
[35,null,484.88533333333345,440.16,322.93333333333334,240.12800000000001,0]
[36,null,484.88533333333345,440.16,322.93333333333334,240.12800000000001,0]
[37,null,484.88533333333345,440.16,322.93333333333334,240.12800000000001,0]
[38,null,{"$f":"+C175*$K$2","v":484.88533333333345},440.16,322.93333333333334,240.12800000000001,0]
[39,null,484.88533333333345,440.16,322.93333333333334,240.12800000000001,0]
[40,null,543.34933333333345,493.17333333333335,358.99733333333336,267.08266666666674,0]
[41,null,543.34933333333345,493.17333333333335,358.99733333333336,267.08266666666674,0]
[42,null,543.34933333333345,493.17333333333335,358.99733333333336,267.08266666666674,0]
[43,null,543.34933333333345,493.17333333333335,358.99733333333336,267.08266666666674,0]
[44,null,543.34933333333345,493.17333333333335,358.99733333333336,267.08266666666674,0]
[45,null,608.16000000000008,552.01066666666679,399.61600000000004,297.24800000000005,0]
[46,null,608.16000000000008,552.01066666666679,399.61600000000004,297.24800000000005,0]
[47,null,608.16000000000008,552.01066666666679,399.61600000000004,297.24800000000005,0]
[48,null,{"$f":"+C185*$K$2","v":608.16000000000008},552.01066666666679,399.61600000000004,297.24800000000005,0]
[49,null,608.16000000000008,552.01066666666679,399.61600000000004,297.24800000000005,0]
[50,null,681.10933333333344,618.09066666666672,445.76000000000005,331.59466666666668,0]
[51,null,681.10933333333344,618.09066666666672,445.76000000000005,331.59466666666668,0]
[52,null,681.10933333333344,618.09066666666672,445.76000000000005,331.59466666666668,0]
[53,null,681.10933333333344,618.09066666666672,445.76000000000005,331.59466666666668,0]
[54,null,681.10933333333344,618.09066666666672,445.76000000000005,331.59466666666668,0]
[55,null,761.52533333333349,691.11466666666672,497.05600000000004,369.82400000000001,0]
[56,null,761.52533333333349,691.11466666666672,497.05600000000004,369.82400000000001,0]
[57,null,761.52533333333349,691.11466666666672,497.05600000000004,369.82400000000001,0]
[58,null,{"$f":"+C195*$K$2","v":761.52533333333349},691.11466666666672,497.05600000000004,369.82400000000001,0]
[59,null,761.52533333333349,691.11466666666672,497.05600000000004,369.82400000000001,0]
[60,null,815.06133333333344,739.57333333333338,531.40266666666673,395.28533333333331,0]
[61,null,908.32,824.24533333333341,591.36,439.93600000000004,0]
[62,null,1008.8960000000001,915.78666666666675,656.69333333333338,488.5440000000001,0]
[63,null,1117.4613333333334,1014.1226666666668,727.40266666666673,541.03466666666668,0]
[64,null,1233.5680000000002,1119.4026666666668,803.26400000000001,597.55733333333342,0]
[65,null,1357.2160000000001,1231.5520000000001,884.27733333333333,657.81333333333339,0]
[66,null,1488.6293333333335,1350.7946666666669,970.66666666666674,722.1013333333334,0]
[67,null,1627.4346666666668,1476.9066666666668,1062.1333333333334,790.19733333333329,0]
[68,null,{"$f":"+C205*$K$2","v":1773.8560000000002},1609.962666666667,1158.9760000000001,862.10133333333351,0]
[69,null,1928.0426666666669,1749.7386666666669,1260.8960000000002,937.96266666666679,0]
[70,null,2089.6213333333335,1896.5333333333335,1368.1920000000002,1017.8560000000001,0]
[71,null,2259.1146666666668,2050.3466666666668,1480.64,1101.4080000000001,0]
[72,null,2436.0746666666669,2210.6560000000004,1598.3893333333335,1188.9920000000002,0]
[73,null,2620.5760000000005,2378.2080000000005,1721.44,1280.4586666666669,0]
[74,null,2812.7680000000005,2552.5546666666669,1849.7173333333335,1375.8826666666669,0]
[75,null,3012.6506666666669,2733.9946666666669,1983.2213333333336,1475.1893333333335,0]
[76,null,3012.6506666666669,2733.9946666666669,1983.2213333333336,1475.1893333333335,0]
[77,null,3012.6506666666669,2733.9946666666669,1983.2213333333336,1475.1893333333335,0]
[78,null,{"$f":"+C215*$K$2","v":3012.6506666666669},2733.9946666666669,1983.2213333333336,1475.1893333333335,0]
[79,null,3012.6506666666669,2733.9946666666669,1983.2213333333336,1475.1893333333335,0]
[80,null,3012.6506666666669,2733.9946666666669,1983.2213333333336,1475.1893333333335,0]
[81,null,3012.6506666666669,2733.9946666666669,1983.2213333333336,1475.1893333333335,0]
[82,null,3012.6506666666669,2733.9946666666669,1983.2213333333336,1475.1893333333335,0]
[83,null,3012.6506666666669,2733.9946666666669,1983.2213333333336,1475.1893333333335,0]
[84,"o más",3012.6506666666669,2733.9946666666669,1983.2213333333336,1475.1893333333335,0]
[1,"Hijo",154.48533333333336,140.14933333333335,107.59466666666667,80.117333333333349,0]
[2,"Hijos",262.52800000000002,238.18666666666667,182.85866666666669,136.04266666666669,0]
[3,"Hijos o más",370.49600000000004,336.29866666666669,258.19733333333335,192.11733333333336,0]
[]
[]
["BUPA GLOBAL SELECT"]
["TARIFAS ANUALES"]
["EDAD"]
[" "," ",250,2000,5000,10000,null,null,"Tarifas originales",null,null,null,null,null,250,2000,5000,10000]
[18,null,{"$f":"I305*$K$5","v":2665.6000000000004},{"$f":"J305*$K$5","v":2556.8000000000002},{"$f":"K305*$K$5","v":1950.4},{"$f":"L305*$K$5","v":1450.4},null,null,3332,3196,2438,1813,null,null,true,true,true,true]
[19,null,2665.6000000000004,2556.8000000000002,1950.4,1450.4,null,null,3332,3196,2438,1813,null,null,true,true,true,true]
[20,null,2665.6000000000004,2556.8000000000002,1950.4,1450.4,null,null,3332,3196,2438,1813,null,null,true,true,true,true]
[21,null,2665.6000000000004,2556.8000000000002,1950.4,1450.4,null,null,3332,3196,2438,1813,null,null,true,true,true,true]
[22,null,2665.6000000000004,2556.8000000000002,1950.4,1450.4,null,null,3332,3196,2438,1813,null,null,true,true,true,true]
[23,null,2665.6000000000004,2556.8000000000002,1950.4,1450.4,null,null,3332,3196,2438,1813,null,null,true,true,true,true]
[24,null,2665.6000000000004,2556.8000000000002,1950.4,1450.4,null,null,3332,3196,2438,1813,null,null,true,true,true,true]
[25,null,2875.2000000000003,2759.2000000000003,2080.8000000000002,1548,null,null,3594,3449,2601,1935,null,null,true,true,true,true]
[26,null,2875.2000000000003,2759.2000000000003,2080.8000000000002,1548,null,null,3594,3449,2601,1935,null,null,true,true,true,true]
[27,null,2875.2000000000003,2759.2000000000003,2080.8000000000002,1548,null,null,3594,3449,2601,1935,null,null,true,true,true,true]
[28,null,2875.2000000000003,2759.2000000000003,2080.8000000000002,1548,null,null,3594,3449,2601,1935,null,null,true,true,true,true]
[29,null,2875.2000000000003,2759.2000000000003,2080.8000000000002,1548,null,null,3594,3449,2601,1935,null,null,true,true,true,true]
[30,null,3244.8,3114.4,2313.6,1721.6000000000001,null,null,4056,3893,2892,2152,null,null,true,true,true,true]
[31,null,3244.8,3114.4,2313.6,1721.6000000000001,null,null,4056,3893,2892,2152,null,null,true,true,true,true]
[32,null,3244.8,3114.4,2313.6,1721.6000000000001,null,null,4056,3893,2892,2152,null,null,true,true,true,true]
[33,null,3244.8,3114.4,2313.6,1721.6000000000001,null,null,4056,3893,2892,2152,null,null,true,true,true,true]
[34,null,3244.8,3114.4,2313.6,1721.6000000000001,null,null,4056,3893,2892,2152,null,null,true,true,true,true]
[35,null,3673.6000000000004,3524.8,2591.2000000000003,1927.2,null,null,4592,4406,3239,2409,null,null,true,true,true,true]
[36,null,3673.6000000000004,3524.8,2591.2000000000003,1927.2,null,null,4592,4406,3239,2409,null,null,true,true,true,true]
[37,null,3673.6000000000004,3524.8,2591.2000000000003,1927.2,null,null,4592,4406,3239,2409,null,null,true,true,true,true]
[38,null,3673.6000000000004,3524.8,2591.2000000000003,1927.2,null,null,4592,4406,3239,2409,null,null,true,true,true,true]
[39,null,3673.6000000000004,3524.8,2591.2000000000003,1927.2,null,null,4592,4406,3239,2409,null,null,true,true,true,true]
[40,null,4168,3998.4,2915.2000000000003,2168.8000000000002,null,null,5210,4998,3644,2711,null,null,true,true,true,true]
[41,null,4168,3998.4,2915.2000000000003,2168.8000000000002,null,null,5210,4998,3644,2711,null,null,true,true,true,true]
[42,null,4168,3998.4,2915.2000000000003,2168.8000000000002,null,null,5210,4998,3644,2711,null,null,true,true,true,true]
[43,null,4168,3998.4,2915.2000000000003,2168.8000000000002,null,null,5210,4998,3644,2711,null,null,true,true,true,true]
[44,null,4168,3998.4,2915.2000000000003,2168.8000000000002,null,null,5210,4998,3644,2711,null,null,true,true,true,true]
[45,null,4716.8,4526.4000000000005,3282.4,2443.2000000000003,null,null,5896,5658,4103,3054,null,null,true,true,true,true]
[46,null,4716.8,4526.4000000000005,3282.4,2443.2000000000003,null,null,5896,5658,4103,3054,null,null,true,true,true,true]
[47,null,4716.8,4526.4000000000005,3282.4,2443.2000000000003,null,null,5896,5658,4103,3054,null,null,true,true,true,true]
[48,null,4716.8,4526.4000000000005,3282.4,2443.2000000000003,null,null,5896,5658,4103,3054,null,null,true,true,true,true]
[49,null,4716.8,4526.4000000000005,3282.4,2443.2000000000003,null,null,5896,5658,4103,3054,null,null,true,true,true,true]
[50,null,{"$f":"I337*$K$5","v":5336.8},{"$f":"J337*$K$5","v":5120.8},{"$f":"K337*$K$5","v":3698.4},{"$f":"L337*$K$5","v":2752.8},null,null,6671,6401,4623,3441,null,null,true,true,true,true]
[51,null,5336.8,5120.8,3698.4,2752.8,null,null,6671,6401,4623,3441,null,null,true,true,true,true]
[52,null,5336.8,5120.8,3698.4,2752.8,null,null,6671,6401,4623,3441,null,null,true,true,true,true]
[53,null,5336.8,5120.8,3698.4,2752.8,null,null,6671,6401,4623,3441,null,null,true,true,true,true]
[54,null,5336.8,5120.8,3698.4,2752.8,null,null,6671,6401,4623,3441,null,null,true,true,true,true]
[55,null,6020,5776.8,4161.6000000000004,3096,null,null,7525,7221,5202,3870,null,null,true,true,true,true]
[56,null,6020,5776.8,4161.6000000000004,3096,null,null,7525,7221,5202,3870,null,null,true,true,true,true]
[57,null,6020,5776.8,4161.6000000000004,3096,null,null,7525,7221,5202,3870,null,null,true,true,true,true]
[58,null,6020,5776.8,4161.6000000000004,3096,null,null,7525,7221,5202,3870,null,null,true,true,true,true]
[59,null,6020,5776.8,4161.6000000000004,3096,null,null,7525,7221,5202,3870,null,null,true,true,true,true]
[60,null,6476,6213.6,4472.8,3327.2000000000003,null,null,8095,7767,5591,4159,null,null,true,true,true,true]
[61,null,7269.6,6974.4000000000005,5015.2000000000007,3729.6000000000004,null,null,9087,8718,6269,4662,null,null,true,true,true,true]
[62,null,8128.8,7800.8,5605.6,4169.6000000000004,null,null,10161,9751,7007,5212,null,null,true,true,true,true]
[63,null,9053.6,8686.4,6244,4645.6000000000004,null,null,11317,10858,7805,5807,null,null,true,true,true,true]
[64,null,10043.200000000001,9636.8000000000011,6931.2000000000007,5156,null,null,12554,12046,8664,6445,null,null,true,true,true,true]
[65,null,11099.2,10648,7663.2000000000007,5701.6,null,null,13874,13310,9579,7127,null,null,true,true,true,true]
[66,null,12220,11723.2,8444.8000000000011,6282.4000000000005,null,null,15275,14654,10556,7853,null,null,true,true,true,true]
[67,null,13405.6,12860.800000000001,9273.6,6897.6,null,null,16757,16076,11592,8622,null,null,true,true,true,true]
[68,null,14656,14062.400000000001,10149.6,7550.4000000000005,null,null,18320,17578,12687,9438,null,null,true,true,true,true]
[69,null,15974.400000000001,15326.400000000001,11072.800000000001,8237.6,null,null,19968,19158,13841,10297,null,null,true,true,true,true]
[70,null,17356.8,16652.8,12045.6,8960,null,null,21696,20816,15057,11200,null,null,true,true,true,true]
[71,null,18803.2,18042.400000000001,13063.2,9716,null,null,23504,22553,16329,12145,null,null,true,true,true,true]
[72,null,20316,19492.8,14130.400000000001,10510.400000000001,null,null,25395,24366,17663,13138,null,null,true,true,true,true]
[73,null,21895.200000000001,21007.200000000001,15244,11339.2,null,null,27369,26259,19055,14174,null,null,true,true,true,true]
[74,null,23539.200000000001,22584.800000000003,16406.400000000001,12204,null,null,29424,28231,20508,15255,null,null,true,true,true,true]
[75,null,25248.800000000003,24224.800000000003,17614.400000000001,13102.400000000001,null,null,31561,30281,22018,16378,null,null,true,true,true,true]
[76,null,25248.800000000003,24224.800000000003,17614.400000000001,13102.400000000001,null,null,31561,30281,22018,16378,null,null,true,true,true,true]
[77,null,25248.800000000003,24224.800000000003,17614.400000000001,13102.400000000001,null,null,31561,30281,22018,16378,null,null,true,true,true,true]
[78,null,25248.800000000003,24224.800000000003,17614.400000000001,13102.400000000001,null,null,31561,30281,22018,16378,null,null,true,true,true,true]
[79,null,25248.800000000003,24224.800000000003,17614.400000000001,13102.400000000001,null,null,31561,30281,22018,16378,null,null,true,true,true,true]
[80,null,25248.800000000003,24224.800000000003,17614.400000000001,13102.400000000001,null,null,31561,30281,22018,16378,null,null,true,true,true,true]
[81,null,25248.800000000003,24224.800000000003,17614.400000000001,13102.400000000001,null,null,31561,30281,22018,16378,null,null,true,true,true,true]
[82,null,{"$f":"I369*$K$5","v":25248.800000000003},{"$f":"J369*$K$5","v":24224.800000000003},{"$f":"K369*$K$5","v":17614.400000000001},{"$f":"L369*$K$5","v":13102.400000000001},null,null,31561,30281,22018,16378,null,null,true,true,true,true]
[83,null,25248.800000000003,24224.800000000003,17614.400000000001,13102.400000000001,null,null,31561,30281,22018,16378,null,null,true,true,true,true]
[84,"o más",25248.800000000003,24224.800000000003,17614.400000000001,13102.400000000001,null,null,31561,30281,22018,16378,null,null,true,true,true,true]
[1,"Hijo",1245.6000000000001,1196.8,924.80000000000007,688.80000000000007,null,null,1557,1496,1156,861,null,null,true,true,true,true]
[2,"Hijos",2117.6,2032,1572,1169.6000000000001,null,null,2647,2540,1965,1462,null,null,true,true,true,true]
[3,"Hijos o más",2988.8,2869.6000000000004,2216.8000000000002,1648.8000000000002,null,null,3736,3587,2771,2061,null,null,true,true,true,true]
[]
["BUPA GLOBAL SELECT - MENSUALES"]
["EDAD"]
[" "," ",250,2000,5000,10000]
[18,null,{"$f":"+C305*$K$2","v":248.78933333333339},238.6346666666667,182.03733333333335,135.37066666666669,0]
[19,null,248.78933333333339,238.6346666666667,182.03733333333335,135.37066666666669,0]
[20,null,248.78933333333339,238.6346666666667,182.03733333333335,135.37066666666669,0]
[21,null,248.78933333333339,238.6346666666667,182.03733333333335,135.37066666666669,0]
[22,null,248.78933333333339,238.6346666666667,182.03733333333335,135.37066666666669,0]
[23,null,248.78933333333339,238.6346666666667,182.03733333333335,135.37066666666669,0]
[24,null,248.78933333333339,238.6346666666667,182.03733333333335,135.37066666666669,0]
[25,null,268.35200000000003,257.52533333333338,194.20800000000003,144.48000000000002,0]
[26,null,268.35200000000003,257.52533333333338,194.20800000000003,144.48000000000002,0]
[27,null,268.35200000000003,257.52533333333338,194.20800000000003,144.48000000000002,0]
[28,null,{"$f":"+C315*$K$2","v":268.35200000000003},257.52533333333338,194.20800000000003,144.48000000000002,0]
[29,null,268.35200000000003,257.52533333333338,194.20800000000003,144.48000000000002,0]
[30,null,302.84800000000001,290.67733333333337,215.93600000000001,160.68266666666668,0]
[31,null,302.84800000000001,290.67733333333337,215.93600000000001,160.68266666666668,0]
[32,null,302.84800000000001,290.67733333333337,215.93600000000001,160.68266666666668,0]
[33,null,302.84800000000001,290.67733333333337,215.93600000000001,160.68266666666668,0]
[34,null,302.84800000000001,290.67733333333337,215.93600000000001,160.68266666666668,0]
[35,null,342.86933333333337,328.98133333333334,241.84533333333337,179.87200000000001,0]
[36,null,342.86933333333337,328.98133333333334,241.84533333333337,179.87200000000001,0]
[37,null,342.86933333333337,328.98133333333334,241.84533333333337,179.87200000000001,0]
[38,null,{"$f":"+C325*$K$2","v":342.86933333333337},328.98133333333334,241.84533333333337,179.87200000000001,0]
[39,null,342.86933333333337,328.98133333333334,241.84533333333337,179.87200000000001,0]
[40,null,389.01333333333338,373.18400000000003,272.08533333333338,202.42133333333337,0]
[41,null,389.01333333333338,373.18400000000003,272.08533333333338,202.42133333333337,0]
[42,null,389.01333333333338,373.18400000000003,272.08533333333338,202.42133333333337,0]
[43,null,389.01333333333338,373.18400000000003,272.08533333333338,202.42133333333337,0]
[44,null,389.01333333333338,373.18400000000003,272.08533333333338,202.42133333333337,0]
[45,null,440.23466666666673,422.46400000000006,306.35733333333337,228.03200000000004,0]
[46,null,440.23466666666673,422.46400000000006,306.35733333333337,228.03200000000004,0]
[47,null,440.23466666666673,422.46400000000006,306.35733333333337,228.03200000000004,0]
[48,null,{"$f":"+C335*$K$2","v":440.23466666666673},422.46400000000006,306.35733333333337,228.03200000000004,0]
[49,null,440.23466666666673,422.46400000000006,306.35733333333337,228.03200000000004,0]
[50,null,498.1013333333334,477.94133333333338,345.18400000000003,256.92800000000005,0]
[51,null,498.1013333333334,477.94133333333338,345.18400000000003,256.92800000000005,0]
[52,null,498.1013333333334,477.94133333333338,345.18400000000003,256.92800000000005,0]
[53,null,498.1013333333334,477.94133333333338,345.18400000000003,256.92800000000005,0]
[54,null,498.1013333333334,477.94133333333338,345.18400000000003,256.92800000000005,0]
[55,null,561.86666666666667,539.16800000000001,388.41600000000005,288.96000000000004,0]
[56,null,561.86666666666667,539.16800000000001,388.41600000000005,288.96000000000004,0]
[57,null,561.86666666666667,539.16800000000001,388.41600000000005,288.96000000000004,0]
[58,null,{"$f":"+C345*$K$2","v":561.86666666666667},539.16800000000001,388.41600000000005,288.96000000000004,0]
[59,null,561.86666666666667,539.16800000000001,388.41600000000005,288.96000000000004,0]
[60,null,604.42666666666673,579.93600000000004,417.46133333333336,310.5386666666667,0]
[61,null,678.49600000000009,650.94400000000007,468.08533333333344,348.09600000000006,0]
[62,null,758.6880000000001,728.07466666666676,523.18933333333337,389.16266666666672,0]
[63,null,845.00266666666676,810.73066666666671,582.77333333333331,433.5893333333334,0]
[64,null,937.36533333333341,899.43466666666677,646.91200000000015,481.22666666666669,0]
[65,null,1035.9253333333334,993.81333333333339,715.23200000000008,532.1493333333334,0]
[66,null,1140.5333333333333,1094.1653333333334,788.18133333333344,586.35733333333337,0]
[67,null,1251.1893333333335,1200.3413333333335,865.53600000000006,643.77600000000007,0]
[68,null,{"$f":"+C355*$K$2","v":1367.8933333333334},1312.4906666666668,947.29600000000005,704.70400000000006,0]
[69,null,1490.9440000000002,1430.4640000000002,1033.4613333333334,768.84266666666679,0]
[70,null,1619.9680000000001,1554.2613333333334,1124.2560000000001,836.26666666666665,0]
[71,null,1754.9653333333335,1683.9573333333335,1219.2320000000002,906.82666666666671,0]
[72,null,1896.16,1819.328,1318.8373333333336,980.97066666666683,0]
[73,null,2043.5520000000001,1960.6720000000003,1422.7733333333333,1058.3253333333334,0]
[74,null,2196.9920000000002,2107.914666666667,1531.2640000000001,1139.04,0]
[75,null,2356.5546666666669,2260.9813333333336,1644.0106666666668,1222.8906666666669,0]
[76,null,2356.5546666666669,2260.9813333333336,1644.0106666666668,1222.8906666666669,0]
[77,null,2356.5546666666669,2260.9813333333336,1644.0106666666668,1222.8906666666669,0]
[78,null,{"$f":"+C365*$K$2","v":2356.5546666666669},2260.9813333333336,1644.0106666666668,1222.8906666666669,0]
[79,null,2356.5546666666669,2260.9813333333336,1644.0106666666668,1222.8906666666669,0]
[80,null,{"$f":"+C367*$K$2","v":2356.5546666666669},2260.9813333333336,1644.0106666666668,1222.8906666666669]
[81,null,2356.5546666666669,2260.9813333333336,1644.0106666666668,1222.8906666666669]
[82,null,2356.5546666666669,2260.9813333333336,1644.0106666666668,1222.8906666666669]
[83,null,2356.5546666666669,2260.9813333333336,1644.0106666666668,1222.8906666666669]
[84,"o más",2356.5546666666669,2260.9813333333336,1644.0106666666668,1222.8906666666669,{"$f":"+G371*$K$2","v":0}]
[1,"Hijo",116.25600000000001,111.70133333333334,86.314666666666682,64.288000000000011]
[2,"Hijos",197.64266666666666,189.65333333333334,146.72,109.16266666666668]
[3,"Hijos o más",278.9546666666667,267.82933333333335,206.90133333333335,153.88800000000003]
[]
[]
["BUPA GLOBAL ELITE"]
["TARIFAS SEMESTRALES"]
["EDAD"]
[" "," ",250,2000,3500,5000,10000]
[18,null,{"$f":"C6*$K$4","v":3968.6400000000003},3477.3300000000004,2925.07,2536.58,1967.3600000000001]
[19,null,3968.6400000000003,3477.3300000000004,2925.07,2536.58,1967.3600000000001]
[20,null,3968.6400000000003,3477.3300000000004,2925.07,2536.58,1967.3600000000001]
[21,null,3968.6400000000003,3477.3300000000004,2925.07,2536.58,1967.3600000000001]
[22,null,3968.6400000000003,3477.3300000000004,2925.07,2536.58,1967.3600000000001]
[23,null,3968.6400000000003,3477.3300000000004,2925.07,2536.58,1967.3600000000001]
[24,null,3968.6400000000003,3477.3300000000004,2925.07,2536.58,1967.3600000000001]
[25,null,4241.0600000000004,3717.42,3107.92,2695.05,2090.3200000000002]
[26,null,4241.0600000000004,3717.42,3107.92,2695.05,2090.3200000000002]
[27,null,4241.0600000000004,3717.42,3107.92,2695.05,2090.3200000000002]
[28,null,{"$f":"C16*$K$4","v":4241.0600000000004},3717.42,3107.92,2695.05,2090.3200000000002]
[29,null,4241.0600000000004,3717.42,3107.92,2695.05,2090.3200000000002]
[30,null,4717.5300000000007,4135.0600000000004,3430.1600000000003,2973.83,2307.09]
[31,null,4717.5300000000007,4135.0600000000004,3430.1600000000003,2973.83,2307.09]
[32,null,4717.5300000000007,4135.0600000000004,3430.1600000000003,2973.83,2307.09]
[33,null,4717.5300000000007,4135.0600000000004,3430.1600000000003,2973.83,2307.09]
[34,null,4717.5300000000007,4135.0600000000004,3430.1600000000003,2973.83,2307.09]
[35,null,5266.6100000000006,4616.3,3808.05,3301.3700000000003,2560.4300000000003]
[36,null,5266.6100000000006,4616.3,3808.05,3301.3700000000003,2560.4300000000003]
[37,null,5266.6100000000006,4616.3,3808.05,3301.3700000000003,2560.4300000000003]
[38,null,{"$f":"C26*$K$4","v":5266.6100000000006},4616.3,3808.05,3301.3700000000003,2560.4300000000003]
[39,null,5266.6100000000006,4616.3,3808.05,3301.3700000000003,2560.4300000000003]
[40,null,5901.02,5171.21,4246.8900000000003,3682.44,2856.17]
[41,null,5901.02,5171.21,4246.8900000000003,3682.44,2856.17]
[42,null,5901.02,5171.21,4246.8900000000003,3682.44,2856.17]
[43,null,5901.02,5171.21,4246.8900000000003,3682.44,2856.17]
[44,null,5901.02,5171.21,4246.8900000000003,3682.44,2856.17]
[45,null,6602.7400000000007,5788.13,4739.26,4109.62,3187.42]
[46,null,6602.7400000000007,5788.13,4739.26,4109.62,3187.42]
[47,null,6602.7400000000007,5788.13,4739.26,4109.62,3187.42]
[48,null,{"$f":"C36*$K$4","v":6602.7400000000007},5788.13,4739.26,4109.62,3187.42]
[49,null,6602.7400000000007,5788.13,4739.26,4109.62,3187.42]
[50,null,7396.1500000000005,6482.96,5294.7,4590.8600000000006,3561.07]
[51,null,7396.1500000000005,6482.96,5294.7,4590.8600000000006,3561.07]
[52,null,7396.1500000000005,6482.96,5294.7,4590.8600000000006,3561.07]
[53,null,7396.1500000000005,6482.96,5294.7,4590.8600000000006,3561.07]
[54,null,7396.1500000000005,6482.96,5294.7,4590.8600000000006,3561.07]
[55,null,8269.0600000000013,7248.2800000000007,5911.62,5126.16,3976.0600000000004]
[56,null,8269.0600000000013,7248.2800000000007,5911.62,5126.16,3976.0600000000004]
[57,null,8269.0600000000013,7248.2800000000007,5911.62,5126.16,3976.0600000000004]
[58,null,{"$f":"C46*$K$4","v":8269.0600000000013},7248.2800000000007,5911.62,5126.16,3976.0600000000004]
[59,null,8269.0600000000013,7248.2800000000007,5911.62,5126.16,3976.0600000000004]
[60,null,8850.4700000000012,7757.0800000000008,6321.84,5482.85,4252.1900000000005]
[61,null,9862.77,8644.83,7041.05,6105.6,4735.55]
[62,null,10957.75,9605.19,7820.68,6781.35,5259.1900000000005]
[63,null,12135.94,10637.630000000001,8661.26,7510.1,5825.2300000000005]
[64,null,13397.34,11742.150000000001,9562.26,8291.85,6431.02]
[65,null,14739.83,12919.28,10524.74,9126.07,7078.1500000000005]
[66,null,16165.53,14169.02,11549.230000000001,10014.35,7766.09]
[67,null,17674.440000000002,15491.37,12633.61,10954.57,8495.9]
[68,null,{"$f":"C56*$K$4","v":19264.97},16885.8,13778.41,11947.26,9265.4600000000009]
[69,null,20939.240000000002,18353.370000000003,14984.69,12994.01,10076.890000000001]
[70,null,22694.600000000002,19891.960000000003,16251.390000000001,14091.640000000001,10929.130000000001]
[71,null,24534.760000000002,21504.75,17579.57,15243.86,11821.650000000001]
[72,null,26454.95,23188.560000000001,18969.760000000002,16448.55,12756.570000000002]
[73,null,28459.940000000002,24946.04,20418.25,17704.650000000001,13730.710000000001]
[74,null,30547.08,26775.600000000002,21929.280000000002,19014.810000000001,14746.720000000001]
[75,null,32716.370000000003,28676.710000000003,23501.260000000002,20377.97,15804.070000000002]
[76,null,32716.370000000003,28676.710000000003,23501.260000000002,20377.97,15804.070000000002]
[77,null,32716.370000000003,28676.710000000003,23501.260000000002,20377.97,15804.070000000002]
[78,null,{"$f":"C66*$K$4","v":32716.370000000003},28676.710000000003,23501.260000000002,20377.97,15804.070000000002]
[79,null,32716.370000000003,28676.710000000003,23501.260000000002,20377.97,15804.070000000002]
[80,null,32716.370000000003,28676.710000000003,23501.260000000002,20377.97,15804.070000000002]
[81,null,32716.370000000003,28676.710000000003,23501.260000000002,20377.97,15804.070000000002]
[82,null,32716.370000000003,28676.710000000003,23501.260000000002,20377.97,15804.070000000002]
[83,null,32716.370000000003,28676.710000000003,23501.260000000002,20377.97,15804.070000000002]
[84,"o más",32716.370000000003,28676.710000000003,23501.260000000002,20377.97,15804.070000000002]
[1,"Hijo",1676.39,1469.69,1244.97,1080.1400000000001,837.93000000000006]
[2,"Hijos",2850.8700000000003,2498.9500000000003,2116.29,1834.8600000000001,1423.5800000000002]
[3,"Hijos o más",4023.23,3527.15,2987.61,2590.6400000000003,2008.7]
[]
["BUPA GLOBAL PREMIER"]
["TARIFAS SEMESTRALES"]
["EDAD"]
[" "," ",250,2000,5000,10000]
[18,null,{"$f":"+C155*$M$4","v":2075.48},{"$f":"+D155*$K$4","v":1882.9840000000002},1428.88,1062.5440000000001,0]
[19,null,{"$f":"+C156*$K$4","v":2075.48},1882.9840000000002,1428.88,1062.5440000000001,0]
[20,null,2075.48,1882.9840000000002,1428.88,1062.5440000000001,0]
[21,null,2075.48,1882.9840000000002,1428.88,1062.5440000000001,0]
[22,null,2075.48,1882.9840000000002,1428.88,1062.5440000000001,0]
[23,null,2075.48,1882.9840000000002,1428.88,1062.5440000000001,0]
[24,null,2075.48,1882.9840000000002,1428.88,1062.5440000000001,0]
[25,null,2217.52,2012.3040000000001,1511.1360000000002,1124.4480000000001,0]
[26,null,2217.52,2012.3040000000001,1511.1360000000002,1124.4480000000001,0]
[27,null,2217.52,2012.3040000000001,1511.1360000000002,1124.4480000000001,0]
[28,null,2217.52,2012.3040000000001,1511.1360000000002,1124.4480000000001,0]
[29,null,2217.52,2012.3040000000001,1511.1360000000002,1124.4480000000001,0]
[30,null,2467.2559999999999,2238.2959999999998,1659.1120000000001,1234.2640000000001,0]
[31,null,2467.2559999999999,2238.2959999999998,1659.1120000000001,1234.2640000000001,0]
[32,null,2467.2559999999999,2238.2959999999998,1659.1120000000001,1234.2640000000001,0]
[33,null,2467.2559999999999,2238.2959999999998,1659.1120000000001,1234.2640000000001,0]
[34,null,2467.2559999999999,2238.2959999999998,1659.1120000000001,1234.2640000000001,0]
[35,null,2753.4560000000006,2499.48,1833.8000000000002,1363.5840000000001,0]
[36,null,2753.4560000000006,2499.48,1833.8000000000002,1363.5840000000001,0]
[37,null,2753.4560000000006,2499.48,1833.8000000000002,1363.5840000000001,0]
[38,null,2753.4560000000006,{"$f":"+D175*$K$4","v":2499.48},1833.8000000000002,1363.5840000000001,0]
[39,null,2753.4560000000006,2499.48,1833.8000000000002,1363.5840000000001,0]
[40,null,3085.4480000000003,2800.52,2038.5920000000001,1516.6480000000004,0]
[41,null,3085.4480000000003,2800.52,2038.5920000000001,1516.6480000000004,0]
[42,null,3085.4480000000003,2800.52,2038.5920000000001,1516.6480000000004,0]
[43,null,3085.4480000000003,2800.52,2038.5920000000001,1516.6480000000004,0]
[44,null,3085.4480000000003,2800.52,2038.5920000000001,1516.6480000000004,0]
[45,null,3453.48,3134.6320000000005,2269.2480000000005,1687.9440000000002,0]
[46,null,3453.48,3134.6320000000005,2269.2480000000005,1687.9440000000002,0]
[47,null,3453.48,3134.6320000000005,2269.2480000000005,1687.9440000000002,0]
[48,null,3453.48,3134.6320000000005,2269.2480000000005,1687.9440000000002,0]
[49,null,3453.48,3134.6320000000005,2269.2480000000005,1687.9440000000002,0]
[50,null,3867.7280000000005,3509.8720000000003,2531.2800000000002,1882.9840000000002,0]
[51,null,{"$f":"+C188*$K$4","v":3867.7280000000005},3509.8720000000003,2531.2800000000002,1882.9840000000002,0]
[52,null,3867.7280000000005,3509.8720000000003,2531.2800000000002,1882.9840000000002,0]
[53,null,3867.7280000000005,3509.8720000000003,2531.2800000000002,1882.9840000000002,0]
[54,null,3867.7280000000005,3509.8720000000003,2531.2800000000002,1882.9840000000002,0]
[55,null,4324.3760000000002,3924.5440000000003,2822.5680000000002,2100.0720000000001,0]
[56,null,4324.3760000000002,3924.5440000000003,2822.5680000000002,2100.0720000000001,0]
[57,null,4324.3760000000002,3924.5440000000003,2822.5680000000002,2100.0720000000001,0]
[58,null,4324.3760000000002,{"$f":"+D195*$K$4","v":3924.5440000000003},2822.5680000000002,2100.0720000000001,0]
[59,null,4324.3760000000002,3924.5440000000003,2822.5680000000002,2100.0720000000001,0]
[60,null,4628.3840000000009,4199.72,3017.6080000000002,2244.6559999999999,0]
[61,null,5157.96,4680.536000000001,3358.0800000000004,2498.2080000000005,0]
[62,null,5729.0880000000006,5200.3600000000006,3729.0800000000004,2774.2320000000004,0]
[63,null,6345.5840000000007,5758.768,4130.6080000000002,3072.3040000000001,0]
[64,null,7004.9040000000014,6356.6080000000002,4561.3919999999998,3393.2720000000004,0]
[65,null,7707.0480000000007,6993.456000000001,5021.4319999999998,3735.44,0]
[66,null,8453.2880000000005,7670.5840000000007,5512,4100.5039999999999,0]
[67,null,9241.5040000000008,8386.7200000000012,6031.4000000000005,4487.192,0]
[68,null,10072.968000000001,9142.2880000000023,6581.3280000000004,4895.5040000000008,0]
[69,null,10948.528000000002,9936.0160000000014,7160.0880000000006,5326.2880000000005,0]
[70,null,11866.064000000002,10769.6,7769.3760000000011,5779.9680000000008,0]
[71,null,12828.544000000002,11643.04,8407.92,6254.4240000000009,0]
[72,null,13833.424000000003,12553.368000000002,9076.5680000000011,6751.7760000000007,0]
[73,null,14881.128000000002,13504.824000000002,9775.32,7271.1760000000004,0]
[74,null,15972.504000000003,14494.864000000001,10503.752,7813.0480000000007,0]
[75,null,17107.552000000003,15525.184000000003,11261.864000000001,8376.9680000000008,0]
[76,null,17107.552000000003,15525.184000000003,11261.864000000001,8376.9680000000008,0]
[77,null,17107.552000000003,15525.184000000003,11261.864000000001,8376.9680000000008,0]
[78,null,17107.552000000003,{"$f":"+D215*$K$4","v":15525.184000000003},11261.864000000001,8376.9680000000008,0]
[79,null,17107.552000000003,15525.184000000003,11261.864000000001,8376.9680000000008,0]
[80,null,17107.552000000003,15525.184000000003,11261.864000000001,8376.9680000000008,0]
[81,null,17107.552000000003,15525.184000000003,11261.864000000001,8376.9680000000008,0]
[82,null,17107.552000000003,15525.184000000003,11261.864000000001,8376.9680000000008,0]
[83,null,{"$f":"+C220*$K$4","v":17107.552000000003},15525.184000000003,11261.864000000001,8376.9680000000008,0]
[84,"o más",17107.552000000003,15525.184000000003,11261.864000000001,8376.9680000000008,0]
[1,"Hijo",877.25600000000009,795.84800000000007,610.98400000000004,454.95200000000006,0]
[2,"Hijos",1490.7840000000001,1352.5600000000002,1038.376,772.52800000000013,0]
[3,"Hijos o más",2103.8880000000004,1909.6960000000001,1466.1920000000002,1090.952,0]
[]
["BUPA GLOBAL SELECT"]
["TARIFAS SEMESTRALES"]
["EDAD"]
[" "," ",250,2000,5000,10000]
[18,null,{"$f":"+C305*$K$4","v":1412.7680000000003},1355.1040000000003,1033.712,768.7120000000001,0]
[19,null,1412.7680000000003,1355.1040000000003,1033.712,768.7120000000001,0]
[20,null,1412.7680000000003,1355.1040000000003,1033.712,768.7120000000001,0]
[21,null,1412.7680000000003,1355.1040000000003,1033.712,768.7120000000001,0]
[22,null,1412.7680000000003,1355.1040000000003,1033.712,768.7120000000001,0]
[23,null,1412.7680000000003,1355.1040000000003,1033.712,768.7120000000001,0]
[24,null,1412.7680000000003,1355.1040000000003,1033.712,768.7120000000001,0]
[25,null,1523.8560000000002,1462.3760000000002,1102.8240000000001,820.44,0]
[26,null,1523.8560000000002,1462.3760000000002,1102.8240000000001,820.44,0]
[27,null,1523.8560000000002,1462.3760000000002,1102.8240000000001,820.44,0]
[28,null,{"$f":"+C315*$K$4","v":1523.8560000000002},1462.3760000000002,1102.8240000000001,820.44,0]
[29,null,1523.8560000000002,1462.3760000000002,1102.8240000000001,820.44,0]
[30,null,1719.7440000000001,1650.6320000000001,1226.2080000000001,912.44800000000009,0]
[31,null,1719.7440000000001,1650.6320000000001,1226.2080000000001,912.44800000000009,0]
[32,null,1719.7440000000001,1650.6320000000001,1226.2080000000001,912.44800000000009,0]
[33,null,1719.7440000000001,1650.6320000000001,1226.2080000000001,912.44800000000009,0]
[34,null,1719.7440000000001,1650.6320000000001,1226.2080000000001,912.44800000000009,0]
[35,null,1947.0080000000003,1868.1440000000002,1373.3360000000002,1021.4160000000001,0]
[36,null,1947.0080000000003,1868.1440000000002,1373.3360000000002,1021.4160000000001,0]
[37,null,1947.0080000000003,1868.1440000000002,1373.3360000000002,1021.4160000000001,0]
[38,null,{"$f":"+C325*$K$4","v":1947.0080000000003},1868.1440000000002,1373.3360000000002,1021.4160000000001,0]
[39,null,1947.0080000000003,1868.1440000000002,1373.3360000000002,1021.4160000000001,0]
[40,null,2209.04,2119.152,1545.0560000000003,1149.4640000000002,0]
[41,null,2209.04,2119.152,1545.0560000000003,1149.4640000000002,0]
[42,null,2209.04,2119.152,1545.0560000000003,1149.4640000000002,0]
[43,null,2209.04,2119.152,1545.0560000000003,1149.4640000000002,0]
[44,null,2209.04,2119.152,1545.0560000000003,1149.4640000000002,0]
[45,null,2499.904,2398.9920000000002,1739.672,1294.8960000000002,0]
[46,null,2499.904,2398.9920000000002,1739.672,1294.8960000000002,0]
[47,null,2499.904,2398.9920000000002,1739.672,1294.8960000000002,0]
[48,null,{"$f":"+C335*$K$4","v":2499.904},2398.9920000000002,1739.672,1294.8960000000002,0]
[49,null,2499.904,2398.9920000000002,1739.672,1294.8960000000002,0]
[50,null,2828.5040000000004,2714.0240000000003,1960.152,1458.9840000000002,0]
[51,null,2828.5040000000004,2714.0240000000003,1960.152,1458.9840000000002,0]
[52,null,2828.5040000000004,2714.0240000000003,1960.152,1458.9840000000002,0]
[53,null,2828.5040000000004,2714.0240000000003,1960.152,1458.9840000000002,0]
[54,null,2828.5040000000004,2714.0240000000003,1960.152,1458.9840000000002,0]
[55,null,3190.6000000000004,3061.7040000000002,2205.6480000000001,1640.88,0]
[56,null,3190.6000000000004,3061.7040000000002,2205.6480000000001,1640.88,0]
[57,null,3190.6000000000004,3061.7040000000002,2205.6480000000001,1640.88,0]
[58,null,{"$f":"+C345*$K$4","v":3190.6000000000004},3061.7040000000002,2205.6480000000001,1640.88,0]
[59,null,3190.6000000000004,3061.7040000000002,2205.6480000000001,1640.88,0]
[60,null,3432.28,3293.2080000000005,2370.5840000000003,1763.4160000000002,0]
[61,null,3852.8880000000004,3696.4320000000007,2658.0560000000005,1976.6880000000003,0]
[62,null,4308.2640000000001,4134.424,2970.9680000000003,2209.8880000000004,0]
[63,null,4798.4080000000004,4603.7920000000004,3309.32,2462.1680000000001,0]
[64,null,5322.8960000000006,5107.5040000000008,3673.5360000000005,2732.6800000000003,0]
[65,null,5882.5760000000009,5643.4400000000005,4061.4960000000005,3021.8480000000004,0]
[66,null,6476.6,6213.2960000000003,4475.7440000000006,3329.6720000000005,0]
[67,null,7104.9680000000008,6816.2240000000011,4915.0080000000007,3655.7280000000005,0]
[68,null,{"$f":"+C355*$K$4","v":7767.68},7453.072000000001,5379.2880000000005,4001.7120000000004,0]
[69,null,8466.4320000000007,8122.9920000000011,5868.5840000000007,4365.9280000000008,0]
[70,null,9199.1039999999994,8825.9840000000004,6384.1680000000006,4748.8,0]
[71,null,9965.6960000000017,9562.4720000000016,6923.496000000001,5149.4800000000005,0]
[72,null,10767.480000000001,10331.183999999999,7489.112000000001,5570.5120000000006,0]
[73,null,11604.456,11133.816000000001,8079.3200000000006,6009.7760000000007,0]
[74,null,12475.776000000002,11969.944000000001,8695.3920000000016,6468.12,0]
[75,null,13381.864000000001,12839.144000000002,9335.6320000000014,6944.2720000000008,0]
[76,null,13381.864000000001,12839.144000000002,9335.6320000000014,6944.2720000000008,0]
[77,null,13381.864000000001,12839.144000000002,9335.6320000000014,6944.2720000000008,0]
[78,null,{"$f":"+C365*$K$4","v":13381.864000000001},12839.144000000002,9335.6320000000014,6944.2720000000008,0]
[79,null,13381.864000000001,12839.144000000002,9335.6320000000014,6944.2720000000008,0]
[80,null,13381.864000000001,12839.144000000002,9335.6320000000014,6944.2720000000008,0]
[81,null,13381.864000000001,12839.144000000002,9335.6320000000014,6944.2720000000008,0]
[82,null,13381.864000000001,12839.144000000002,9335.6320000000014,6944.2720000000008,0]
[83,null,13381.864000000001,12839.144000000002,9335.6320000000014,6944.2720000000008,0]
[84,"o más",13381.864000000001,12839.144000000002,9335.6320000000014,6944.2720000000008,0]
[1,"Hijo",660.16800000000012,634.30399999999997,490.14400000000006,365.06400000000008,0]
[2,"Hijos",1122.328,1076.96,833.16000000000008,619.88800000000015,0]
[3,"Hijos o más",1584.0640000000001,1520.8880000000004,1174.9040000000002,873.86400000000015,0]
[]
["BUPA GLOBAL ELITE"]
["TARIFAS TRIMESTRALES"]
["EDAD"]
[" "," ",250,2000,3500,5000,10000]
[18,null,{"$f":"C6*$K$3","v":2059.2000000000003},1804.2750000000001,1517.7250000000001,1316.15,1020.8000000000001]
[19,null,2059.2000000000003,1804.2750000000001,1517.7250000000001,1316.15,1020.8000000000001]
[20,null,2059.2000000000003,1804.2750000000001,1517.7250000000001,1316.15,1020.8000000000001]
[21,null,2059.2000000000003,1804.2750000000001,1517.7250000000001,1316.15,1020.8000000000001]
[22,null,2059.2000000000003,1804.2750000000001,1517.7250000000001,1316.15,1020.8000000000001]
[23,null,2059.2000000000003,1804.2750000000001,1517.7250000000001,1316.15,1020.8000000000001]
[24,null,2059.2000000000003,1804.2750000000001,1517.7250000000001,1316.15,1020.8000000000001]
[25,null,2200.5500000000002,1928.8500000000001,1612.6000000000001,1398.375,1084.6000000000001]
[26,null,2200.5500000000002,1928.8500000000001,1612.6000000000001,1398.375,1084.6000000000001]
[27,null,2200.5500000000002,1928.8500000000001,1612.6000000000001,1398.375,1084.6000000000001]
[28,null,{"$f":"C16*$K$3","v":2200.5500000000002},1928.8500000000001,1612.6000000000001,1398.375,1084.6000000000001]
[29,null,2200.5500000000002,1928.8500000000001,1612.6000000000001,1398.375,1084.6000000000001]
[30,null,2447.7750000000001,2145.5500000000002,1779.8000000000002,1543.0250000000001,1197.075]
[31,null,2447.7750000000001,2145.5500000000002,1779.8000000000002,1543.0250000000001,1197.075]
[32,null,2447.7750000000001,2145.5500000000002,1779.8000000000002,1543.0250000000001,1197.075]
[33,null,2447.7750000000001,2145.5500000000002,1779.8000000000002,1543.0250000000001,1197.075]
[34,null,2447.7750000000001,2145.5500000000002,1779.8000000000002,1543.0250000000001,1197.075]
[35,null,2732.6750000000002,2395.25,1975.8750000000002,1712.9750000000001,1328.5250000000001]
[36,null,2732.6750000000002,2395.25,1975.8750000000002,1712.9750000000001,1328.5250000000001]
[37,null,2732.6750000000002,2395.25,1975.8750000000002,1712.9750000000001,1328.5250000000001]
[38,null,{"$f":"C26*$K$3","v":2732.6750000000002},2395.25,1975.8750000000002,1712.9750000000001,1328.5250000000001]
[39,null,2732.6750000000002,2395.25,1975.8750000000002,1712.9750000000001,1328.5250000000001]
[40,null,3061.8500000000004,2683.1750000000002,2203.5750000000003,1910.7,1481.9750000000001]
[41,null,3061.8500000000004,2683.1750000000002,2203.5750000000003,1910.7,1481.9750000000001]
[42,null,3061.8500000000004,2683.1750000000002,2203.5750000000003,1910.7,1481.9750000000001]
[43,null,3061.8500000000004,2683.1750000000002,2203.5750000000003,1910.7,1481.9750000000001]
[44,null,3061.8500000000004,2683.1750000000002,2203.5750000000003,1910.7,1481.9750000000001]
[45,null,3425.9500000000003,3003.2750000000001,2459.0500000000002,2132.3500000000004,1653.8500000000001]
[46,null,3425.9500000000003,3003.2750000000001,2459.0500000000002,2132.3500000000004,1653.8500000000001]
[47,null,3425.9500000000003,3003.2750000000001,2459.0500000000002,2132.3500000000004,1653.8500000000001]
[48,null,{"$f":"C36*$K$3","v":3425.9500000000003},3003.2750000000001,2459.0500000000002,2132.3500000000004,1653.8500000000001]
[49,null,3425.9500000000003,3003.2750000000001,2459.0500000000002,2132.3500000000004,1653.8500000000001]
[50,null,3837.6250000000005,3363.8,2747.25,2382.0500000000002,1847.7250000000001]
[51,null,3837.6250000000005,3363.8,2747.25,2382.0500000000002,1847.7250000000001]
[52,null,3837.6250000000005,3363.8,2747.25,2382.0500000000002,1847.7250000000001]
[53,null,3837.6250000000005,3363.8,2747.25,2382.0500000000002,1847.7250000000001]
[54,null,3837.6250000000005,3363.8,2747.25,2382.0500000000002,1847.7250000000001]
[55,null,4290.55,3760.9,3067.3500000000004,2659.8,2063.0500000000002]
[56,null,4290.55,3760.9,3067.3500000000004,2659.8,2063.0500000000002]
[57,null,4290.55,3760.9,3067.3500000000004,2659.8,2063.0500000000002]
[58,null,{"$f":"C46*$K$3","v":4290.55},3760.9,3067.3500000000004,2659.8,2063.0500000000002]
[59,null,4290.55,3760.9,3067.3500000000004,2659.8,2063.0500000000002]
[60,null,4592.2250000000004,4024.9000000000005,3280.2000000000003,2844.8750000000005,2206.3250000000003]
[61,null,5117.4750000000004,4485.5250000000005,3653.3750000000005,3168.0000000000005,2457.125]
[62,null,5685.6250000000009,4983.8250000000007,4057.9000000000005,3518.6250000000005,2728.8250000000003]
[63,null,6296.9500000000007,5519.5250000000005,4494.05,3896.7500000000005,3022.5250000000001]
[64,null,6951.4500000000007,6092.6250000000009,4961.55,4302.375,3336.8500000000004]
[65,null,7648.0250000000005,6703.4000000000005,5460.9500000000007,4735.2250000000004,3672.6250000000005]
[66,null,8387.7750000000015,7351.85,5992.5250000000005,5196.125,4029.5750000000003]
[67,null,9170.7000000000007,8037.9750000000004,6555.1750000000002,5683.9750000000004,4408.25]
[68,null,{"$f":"C56*$K$3","v":9995.9750000000004},8761.5,7149.1750000000002,6199.05,4807.55]
[69,null,10864.7,9522.9750000000004,7775.0750000000007,6742.1750000000002,5228.5750000000007]
[70,null,11775.500000000002,10321.300000000001,8432.3250000000007,7311.7000000000007,5670.7750000000005]
[71,null,12730.300000000001,11158.125,9121.4750000000004,7909.5500000000011,6133.8750000000009]
[72,null,13726.625000000002,12031.800000000001,9842.8000000000011,8534.625,6618.9750000000004]
[73,null,14766.95,12943.7,10594.375,9186.375,7124.4250000000002]
[74,null,15849.900000000001,13893.000000000002,11378.400000000001,9866.1750000000011,7651.6]
[75,null,16975.475000000002,14879.425000000001,12194.050000000001,10573.475,8200.2250000000004]
[76,null,16975.475000000002,14879.425000000001,12194.050000000001,10573.475,8200.2250000000004]
[77,null,16975.475000000002,14879.425000000001,12194.050000000001,10573.475,8200.2250000000004]
[78,null,{"$f":"C66*$K$3","v":16975.475000000002},14879.425000000001,12194.050000000001,10573.475,8200.2250000000004]
[79,null,16975.475000000002,14879.425000000001,12194.050000000001,10573.475,8200.2250000000004]
[80,null,16975.475000000002,14879.425000000001,12194.050000000001,10573.475,8200.2250000000004]
[81,null,16975.475000000002,14879.425000000001,12194.050000000001,10573.475,8200.2250000000004]
[82,null,16975.475000000002,14879.425000000001,12194.050000000001,10573.475,8200.2250000000004]
[83,null,16975.475000000002,14879.425000000001,12194.050000000001,10573.475,8200.2250000000004]
[84,"o más",16975.475000000002,14879.425000000001,12194.050000000001,10573.475,8200.2250000000004]
[1,"Hijo",869.82500000000005,762.57500000000005,645.97500000000002,560.45000000000005,434.77500000000003]
[2,"Hijos",1479.2250000000001,1296.625,1098.075,952.05000000000007,738.65000000000009]
[3,"Hijos o más",2087.5250000000001,1830.1250000000002,1550.1750000000002,1344.2,1042.25]
[]
["BUPA GLOBAL PREMIER"]
["TARIFAS TRIMESTRALES"]
["EDAD"]
[" "," ",250,2000,5000,10000]
[18,null,{"$f":"+C155*$K$3","v":1076.9000000000001},977.0200000000001,741.40000000000009,551.32000000000005,0]
[19,null,1076.9000000000001,977.0200000000001,741.40000000000009,551.32000000000005,0]
[20,null,1076.9000000000001,977.0200000000001,741.40000000000009,551.32000000000005,0]
[21,null,1076.9000000000001,977.0200000000001,741.40000000000009,551.32000000000005,0]
[22,null,1076.9000000000001,977.0200000000001,741.40000000000009,551.32000000000005,0]
[23,null,1076.9000000000001,977.0200000000001,741.40000000000009,551.32000000000005,0]
[24,null,1076.9000000000001,977.0200000000001,741.40000000000009,551.32000000000005,0]
[25,null,1150.6000000000001,1044.1200000000001,784.08000000000015,583.44000000000005,0]
[26,null,1150.6000000000001,1044.1200000000001,784.08000000000015,583.44000000000005,0]
[27,null,1150.6000000000001,1044.1200000000001,784.08000000000015,583.44000000000005,0]
[28,null,{"$f":"+C165*$K$3","v":1150.6000000000001},1044.1200000000001,784.08000000000015,583.44000000000005,0]
[29,null,1150.6000000000001,1044.1200000000001,784.08000000000015,583.44000000000005,0]
[30,null,1280.18,1161.3800000000001,860.86000000000013,640.42000000000007,0]
[31,null,1280.18,1161.3800000000001,860.86000000000013,640.42000000000007,0]
[32,null,1280.18,1161.3800000000001,860.86000000000013,640.42000000000007,0]
[33,null,1280.18,1161.3800000000001,860.86000000000013,640.42000000000007,0]
[34,null,1280.18,1161.3800000000001,860.86000000000013,640.42000000000007,0]
[35,null,1428.6800000000003,1296.9000000000001,951.50000000000011,707.5200000000001,0]
[36,null,1428.6800000000003,1296.9000000000001,951.50000000000011,707.5200000000001,0]
[37,null,1428.6800000000003,1296.9000000000001,951.50000000000011,707.5200000000001,0]
[38,null,{"$f":"+C175*$K$3","v":1428.6800000000003},1296.9000000000001,951.50000000000011,707.5200000000001,0]
[39,null,1428.6800000000003,1296.9000000000001,951.50000000000011,707.5200000000001,0]
[40,null,1600.9400000000003,1453.1000000000001,1057.7600000000002,786.94000000000017,0]
[41,null,1600.9400000000003,1453.1000000000001,1057.7600000000002,786.94000000000017,0]
[42,null,1600.9400000000003,1453.1000000000001,1057.7600000000002,786.94000000000017,0]
[43,null,1600.9400000000003,1453.1000000000001,1057.7600000000002,786.94000000000017,0]
[44,null,1600.9400000000003,1453.1000000000001,1057.7600000000002,786.94000000000017,0]
[45,null,1791.9,1626.4600000000003,1177.4400000000003,875.82000000000016,0]
[46,null,1791.9,1626.4600000000003,1177.4400000000003,875.82000000000016,0]
[47,null,1791.9,1626.4600000000003,1177.4400000000003,875.82000000000016,0]
[48,null,{"$f":"+C185*$K$3","v":1791.9},1626.4600000000003,1177.4400000000003,875.82000000000016,0]
[49,null,1791.9,1626.4600000000003,1177.4400000000003,875.82000000000016,0]
[50,null,2006.8400000000004,1821.1600000000003,1313.4,977.0200000000001,0]
[51,null,2006.8400000000004,1821.1600000000003,1313.4,977.0200000000001,0]
[52,null,2006.8400000000004,1821.1600000000003,1313.4,977.0200000000001,0]
[53,null,2006.8400000000004,1821.1600000000003,1313.4,977.0200000000001,0]
[54,null,2006.8400000000004,1821.1600000000003,1313.4,977.0200000000001,0]
[55,null,2243.7800000000002,2036.3200000000002,1464.5400000000002,1089.6600000000001,0]
[56,null,2243.7800000000002,2036.3200000000002,1464.5400000000002,1089.6600000000001,0]
[57,null,2243.7800000000002,2036.3200000000002,1464.5400000000002,1089.6600000000001,0]
[58,null,{"$f":"+C195*$K$3","v":2243.7800000000002},2036.3200000000002,1464.5400000000002,1089.6600000000001,0]
[59,null,2243.7800000000002,2036.3200000000002,1464.5400000000002,1089.6600000000001,0]
[60,null,2401.5200000000004,2179.1000000000004,1565.7400000000002,1164.68,0]
[61,null,2676.3,2428.5800000000004,1742.4,1296.2400000000002,0]
[62,null,2972.6400000000003,2698.3,1934.9,1439.4600000000003,0]
[63,null,3292.5200000000004,2988.0400000000004,2143.2400000000002,1594.1200000000001,0]
[64,null,3634.6200000000008,3298.2400000000002,2366.7600000000002,1760.6600000000003,0]
[65,null,3998.9400000000005,3628.6800000000003,2605.46,1938.2,0]
[66,null,4386.1400000000003,3980.0200000000004,2860.0000000000005,2127.6200000000003,0]
[67,null,4795.12,4351.6000000000004,3129.5000000000005,2328.2600000000002,0]
[68,null,{"$f":"+C205*$K$3","v":5226.5400000000009},4743.6400000000012,3414.8400000000006,2540.1200000000003,0]
[69,null,5680.8400000000011,5155.4800000000005,3715.1400000000003,2763.6400000000003,0]
[70,null,6156.920000000001,5588,4031.2800000000007,2999.0400000000004,0]
[71,null,6656.3200000000015,6041.2000000000007,4362.6000000000004,3245.2200000000007,0]
[72,null,7177.7200000000012,6513.5400000000009,4709.5400000000009,3503.2800000000007,0]
[73,null,7721.3400000000011,7007.2200000000012,5072.1000000000004,3772.7800000000007,0]
[74,null,8287.6200000000008,7520.920000000001,5450.06,4053.9400000000005,0]
[75,null,8876.5600000000013,8055.5200000000013,5843.420000000001,4346.5400000000009,0]
[76,null,8876.5600000000013,8055.5200000000013,5843.420000000001,4346.5400000000009,0]
[77,null,8876.5600000000013,8055.5200000000013,5843.420000000001,4346.5400000000009,0]
[78,null,{"$f":"+C215*$K$3","v":8876.5600000000013},8055.5200000000013,5843.420000000001,4346.5400000000009,0]
[79,null,8876.5600000000013,8055.5200000000013,5843.420000000001,4346.5400000000009,0]
[80,null,8876.5600000000013,8055.5200000000013,5843.420000000001,4346.5400000000009,0]
[81,null,8876.5600000000013,8055.5200000000013,5843.420000000001,4346.5400000000009,0]
[82,null,8876.5600000000013,8055.5200000000013,5843.420000000001,4346.5400000000009,0]
[83,null,8876.5600000000013,8055.5200000000013,5843.420000000001,4346.5400000000009,0]
[84,"o más",8876.5600000000013,8055.5200000000013,5843.420000000001,4346.5400000000009,0]
[1,"Hijo",455.18000000000006,412.94000000000005,317.02000000000004,236.06000000000003,0]
[2,"Hijos",773.5200000000001,701.80000000000007,538.78000000000009,400.84000000000009,0]
[3,"Hijos o más",1091.6400000000001,990.88000000000011,760.7600000000001,566.06000000000006,0]
[]
["BUPA GLOBAL SELECT"]
["TARIFAS TRIMESTRALES"]
["EDAD"]
[" "," ",250,2000,5000,10000]
[18,null,{"$f":"+C305*$K$3","v":733.04000000000019},703.12000000000012,536.36,398.86000000000007,0]
[19,null,733.04000000000019,703.12000000000012,536.36,398.86000000000007,0]
[20,null,733.04000000000019,703.12000000000012,536.36,398.86000000000007,0]
[21,null,733.04000000000019,703.12000000000012,536.36,398.86000000000007,0]
[22,null,733.04000000000019,703.12000000000012,536.36,398.86000000000007,0]
[23,null,733.04000000000019,703.12000000000012,536.36,398.86000000000007,0]
[24,null,733.04000000000019,703.12000000000012,536.36,398.86000000000007,0]
[25,null,790.68000000000018,758.78000000000009,572.22000000000014,425.70000000000005,0]
[26,null,790.68000000000018,758.78000000000009,572.22000000000014,425.70000000000005,0]
[27,null,790.68000000000018,758.78000000000009,572.22000000000014,425.70000000000005,0]
[28,null,{"$f":"+C315*$K$3","v":790.68000000000018},758.78000000000009,572.22000000000014,425.70000000000005,0]
[29,null,790.68000000000018,758.78000000000009,572.22000000000014,425.70000000000005,0]
[30,null,892.32000000000016,856.46000000000015,636.24,473.44000000000005,0]
[31,null,892.32000000000016,856.46000000000015,636.24,473.44000000000005,0]
[32,null,892.32000000000016,856.46000000000015,636.24,473.44000000000005,0]
[33,null,892.32000000000016,856.46000000000015,636.24,473.44000000000005,0]
[34,null,892.32000000000016,856.46000000000015,636.24,473.44000000000005,0]
[35,null,1010.2400000000002,969.32000000000016,712.58000000000015,529.98,0]
[36,null,1010.2400000000002,969.32000000000016,712.58000000000015,529.98,0]
[37,null,1010.2400000000002,969.32000000000016,712.58000000000015,529.98,0]
[38,null,{"$f":"+C325*$K$3","v":1010.2400000000002},969.32000000000016,712.58000000000015,529.98,0]
[39,null,1010.2400000000002,969.32000000000016,712.58000000000015,529.98,0]
[40,null,1146.2,1099.5600000000002,801.68000000000018,596.42000000000007,0]
[41,null,1146.2,1099.5600000000002,801.68000000000018,596.42000000000007,0]
[42,null,1146.2,1099.5600000000002,801.68000000000018,596.42000000000007,0]
[43,null,1146.2,1099.5600000000002,801.68000000000018,596.42000000000007,0]
[44,null,1146.2,1099.5600000000002,801.68000000000018,596.42000000000007,0]
[45,null,1297.1200000000001,1244.7600000000002,902.66000000000008,671.88000000000011,0]
[46,null,1297.1200000000001,1244.7600000000002,902.66000000000008,671.88000000000011,0]
[47,null,1297.1200000000001,1244.7600000000002,902.66000000000008,671.88000000000011,0]
[48,null,{"$f":"+C335*$K$3","v":1297.1200000000001},1244.7600000000002,902.66000000000008,671.88000000000011,0]
[49,null,1297.1200000000001,1244.7600000000002,902.66000000000008,671.88000000000011,0]
[50,null,1467.6200000000001,1408.2200000000003,1017.0600000000001,757.0200000000001,0]
[51,null,1467.6200000000001,1408.2200000000003,1017.0600000000001,757.0200000000001,0]
[52,null,1467.6200000000001,1408.2200000000003,1017.0600000000001,757.0200000000001,0]
[53,null,1467.6200000000001,1408.2200000000003,1017.0600000000001,757.0200000000001,0]
[54,null,1467.6200000000001,1408.2200000000003,1017.0600000000001,757.0200000000001,0]
[55,null,1655.5000000000002,1588.6200000000001,1144.4400000000003,851.40000000000009,0]
[56,null,1655.5000000000002,1588.6200000000001,1144.4400000000003,851.40000000000009,0]
[57,null,1655.5000000000002,1588.6200000000001,1144.4400000000003,851.40000000000009,0]
[58,null,{"$f":"+C345*$K$3","v":1655.5000000000002},1588.6200000000001,1144.4400000000003,851.40000000000009,0]
[59,null,1655.5000000000002,1588.6200000000001,1144.4400000000003,851.40000000000009,0]
[60,null,1780.9,1708.7400000000002,1230.0200000000002,914.98000000000013,0]
[61,null,1999.1400000000003,1917.9600000000003,1379.1800000000003,1025.6400000000001,0]
[62,null,2235.42,2145.2200000000003,1541.5400000000002,1146.6400000000001,0]
[63,null,2489.7400000000002,2388.7600000000002,1717.1000000000001,1277.5400000000002,0]
[64,null,2761.8800000000006,2650.1200000000003,1906.0800000000004,1417.9,0]
[65,null,3052.2800000000007,2928.2000000000003,2107.3800000000006,1567.9400000000003,0]
[66,null,3360.5000000000005,3223.8800000000006,2322.3200000000006,1727.6600000000003,0]
[67,null,3686.5400000000004,3536.7200000000007,2550.2400000000002,1896.8400000000001,0]
[68,null,{"$f":"+C355*$K$3","v":4030.4000000000005},3867.1600000000008,2791.1400000000003,2076.36,0]
[69,null,4392.9600000000009,4214.7600000000011,3045.0200000000004,2265.34,0]
[70,null,4773.12,4579.5200000000004,3312.5400000000004,2464,0]
[71,null,5170.880000000001,4961.6600000000008,3592.3800000000006,2671.9,0]
[72,null,5586.9000000000005,5360.52,3885.8600000000006,2890.3600000000006,0]
[73,null,6021.18,5776.9800000000005,4192.1000000000004,3118.2800000000007,0]
[74,null,6473.2800000000007,6210.8200000000015,4511.7600000000011,3356.1000000000004,0]
[75,null,6943.420000000001,6661.8200000000015,4843.9600000000009,3603.1600000000008,0]
[76,null,6943.420000000001,6661.8200000000015,4843.9600000000009,3603.1600000000008,0]
[77,null,6943.420000000001,6661.8200000000015,4843.9600000000009,3603.1600000000008,0]
[78,null,{"$f":"+C365*$K$3","v":6943.420000000001},6661.8200000000015,4843.9600000000009,3603.1600000000008,0]
[79,null,6943.420000000001,6661.8200000000015,4843.9600000000009,3603.1600000000008,0]
[80,null,6943.420000000001,6661.8200000000015,4843.9600000000009,3603.1600000000008,0]
[81,null,6943.420000000001,6661.8200000000015,4843.9600000000009,3603.1600000000008,0]
[82,null,6943.420000000001,6661.8200000000015,4843.9600000000009,3603.1600000000008,0]
[83,null,6943.420000000001,6661.8200000000015,4843.9600000000009,3603.1600000000008,0]
[84,"o más",6943.420000000001,6661.8200000000015,4843.9600000000009,3603.1600000000008,0]
[1,"Hijo",342.54000000000008,329.12,254.32000000000005,189.42000000000004,0]
[2,"Hijos",582.34,558.80000000000007,432.3,321.64000000000004,0]
[3,"Hijos o más",821.92000000000007,789.14000000000021,609.62000000000012,453.42000000000007,0]
[]
["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$2","v":1631.4666666666667},1052.6133333333335,0,0,0]
[19,null,1631.4666666666667,1052.6133333333335,0,0,0]
[20,null,1631.4666666666667,1052.6133333333335,0,0,0]
[21,null,1631.4666666666667,1052.6133333333335,0,0,0]
[22,null,1631.4666666666667,1052.6133333333335,0,0,0]
[23,null,1631.4666666666667,1052.6133333333335,0,0,0]
[24,null,1631.4666666666667,1052.6133333333335,0,0,0]
[25,null,1749.3466666666668,1128.68,0,0,0]
[26,null,1749.3466666666668,1128.68,0,0,0]
[27,null,1749.3466666666668,1128.68,0,0,0]
[28,null,{"$f":"+C915*$K$2","v":1749.3466666666668},1128.68,0,0,0]
[29,null,1749.3466666666668,1128.68,0,0,0]
[30,null,1952.6266666666668,1259.9066666666668,0,0,0]
[31,null,1952.6266666666668,1259.9066666666668,0,0,0]
[32,null,1952.6266666666668,1259.9066666666668,0,0,0]
[33,null,1952.6266666666668,1259.9066666666668,0,0,0]
[34,null,1952.6266666666668,1259.9066666666668,0,0,0]
[35,null,2184.186666666667,1409.24,0,0,0]
[36,null,2184.186666666667,1409.24,0,0,0]
[37,null,2184.186666666667,1409.24,0,0,0]
[38,null,{"$f":"+C925*$K$2","v":2184.186666666667},1409.24,0,0,0]
[39,null,2184.186666666667,1409.24,0,0,0]
[40,null,2448.7866666666669,1579.8533333333335,0,0,0]
[41,null,2448.7866666666669,1579.8533333333335,0,0,0]
[42,null,2448.7866666666669,1579.8533333333335,0,0,0]
[43,null,2448.7866666666669,1579.8533333333335,0,0,0]
[44,null,2448.7866666666669,1579.8533333333335,0,0,0]
[45,null,2740.92,1768.48,0,0,0]
[46,null,2740.92,1768.48,0,0,0]
[47,null,2740.92,1768.48,0,0,0]
[48,null,{"$f":"+C935*$K$2","v":2740.92},1768.48,0,0,0]
[49,null,2740.92,1768.48,0,0,0]
[50,null,3067.5866666666666,1979.2266666666667,0,0,0]
[51,null,3067.5866666666666,1979.2266666666667,0,0,0]
[52,null,3067.5866666666666,1979.2266666666667,0,0,0]
[53,null,3067.5866666666666,1979.2266666666667,0,0,0]
[54,null,3067.5866666666666,1979.2266666666667,0,0,0]
[55,null,3426.4533333333334,2210.5066666666667,0,0,0]
[56,null,3426.4533333333334,2210.5066666666667,0,0,0]
[57,null,3426.4533333333334,2210.5066666666667,0,0,0]
[58,null,{"$f":"+C945*$K$2","v":3426.4533333333334},2210.5066666666667,0,0,0]
[59,null,3426.4533333333334,2210.5066666666667,0,0,0]
[60,null,3664.1733333333336,2364.04,0,0,0]
[61,null,4077.7333333333336,2630.7866666666669,0,0,0]
[62,null,4523.3066666666673,2918.3466666666668,0,0,0]
[63,null,5001.6400000000003,3227,0,0,0]
[64,null,5512.2666666666673,3556.28,0,0,0]
[65,null,6055.3733333333339,3906.84,0,0,0]
[66,null,6631.0533333333333,4278.0266666666666,0,0,0]
[67,null,7238.84,4670.3066666666673,0,0,0]
[68,null,{"$f":"+C955*$K$2","v":7879.1066666666675},5083.4000000000005,0,0,0]
[69,null,8552.1333333333332,5517.68,0,0,0]
[70,null,9257.08,5972.4000000000005,0,0,0]
[71,null,9994.9733333333334,6448.3066666666673,0,0,0]
[72,null,10764.973333333333,6945.213333333334,0,0,0]
[73,null,11567.453333333335,7463.0266666666666,0,0,0]
[74,null,12402.32,8001.6533333333336,0,0,0]
[75,null,13269.853333333334,8561.2800000000007,0,0,0]
[76,null,13269.853333333334,8561.2800000000007,0,0,0]
[77,null,13269.853333333334,8561.2800000000007,0,0,0]
[78,null,{"$f":"+C965*$K$2","v":13269.853333333334},8561.2800000000007,0,0,0]
[79,null,13269.853333333334,8561.2800000000007,0,0,0]
[80,null,{"$f":"+C967*$K$2","v":13269.853333333334},8561.2800000000007,0]
[81,null,13269.853333333334,8561.2800000000007,0]
[82,null,13269.853333333334,8561.2800000000007,0]
[83,null,13269.853333333334,8561.2800000000007,0]
[84,"o más",13269.853333333334,8561.2800000000007,0,{"$f":"+F971*$K$2","v":0},0]
[1,"Hijo",686.37333333333333,442.77333333333337,0,0,0]
[2,"Hijos",1166.2933333333333,752.54666666666674,0,0,0]
[3,"Hijos o más",1646.5866666666668,1062.4133333333334,0,0,0]
[]
["BUPA GLOBAL ULTIMATE"]
["TARIFAS TRIMESTRALES"]
["EDAD"]
[" "," ",0,1000]
[18,null,{"$f":"+C905*$K$3","v":4807},3101.4500000000003]
[19,null,4807,3101.4500000000003]
[20,null,4807,3101.4500000000003]
[21,null,4807,3101.4500000000003]
[22,null,4807,3101.4500000000003]
[23,null,4807,3101.4500000000003]
[24,null,4807,3101.4500000000003]
[25,null,5154.3250000000007,3325.5750000000003]
[26,null,5154.3250000000007,3325.5750000000003]
[27,null,5154.3250000000007,3325.5750000000003]
[28,null,5154.3250000000007,3325.5750000000003]
[29,null,5154.3250000000007,3325.5750000000003]
[30,null,5753.2750000000005,3712.2250000000004]
[31,null,5753.2750000000005,3712.2250000000004]
[32,null,5753.2750000000005,3712.2250000000004]
[33,null,5753.2750000000005,3712.2250000000004]
[34,null,5753.2750000000005,3712.2250000000004]
[35,null,6435.55,4152.2250000000004]
[36,null,6435.55,4152.2250000000004]
[37,null,6435.55,4152.2250000000004]
[38,null,{"$f":"+C925*$K$3","v":6435.55},4152.2250000000004]
[39,null,6435.55,4152.2250000000004]
[40,null,7215.1750000000002,4654.9250000000002]
[41,null,7215.1750000000002,4654.9250000000002]
[42,null,7215.1750000000002,4654.9250000000002]
[43,null,7215.1750000000002,4654.9250000000002]
[44,null,7215.1750000000002,4654.9250000000002]
[45,null,8075.9250000000011,5210.7000000000007]
[46,null,8075.9250000000011,5210.7000000000007]
[47,null,8075.9250000000011,5210.7000000000007]
[48,null,8075.9250000000011,5210.7000000000007]
[49,null,8075.9250000000011,5210.7000000000007]
[50,null,9038.4250000000011,5831.6500000000005]
[51,null,9038.4250000000011,5831.6500000000005]
[52,null,9038.4250000000011,5831.6500000000005]
[53,null,9038.4250000000011,5831.6500000000005]
[54,null,9038.4250000000011,5831.6500000000005]
[55,null,10095.800000000001,6513.1]
[56,null,10095.800000000001,6513.1]
[57,null,10095.800000000001,6513.1]
[58,null,{"$f":"+C945*$K$3","v":10095.800000000001},6513.1]
[59,null,10095.800000000001,6513.1]
[60,null,10796.225,6965.4750000000004]
[61,null,12014.750000000002,7751.4250000000002]
[62,null,13327.6,8598.7000000000007]
[63,null,14736.975,9508.125]
[64,null,16241.500000000002,10478.325000000001]
[65,null,17841.725000000002,11511.225]
[66,null,19537.925000000003,12604.900000000001]
[67,null,21328.725000000002,13760.725]
[68,null,23215.225000000002,14977.875000000002]
[69,null,25198.250000000004,16257.45]
[70,null,27275.325000000001,17597.25]
[71,null,29449.475000000002,18999.475000000002]
[72,null,31718.225000000002,20463.575000000001]
[73,null,34082.675000000003,21989.275000000001]
[74,null,36542.550000000003,23576.300000000003]
[75,null,39098.675000000003,25225.200000000001]
[76,null,39098.675000000003,25225.200000000001]
[77,null,39098.675000000003,25225.200000000001]
[78,null,{"$f":"+C965*$K$3","v":39098.675000000003},25225.200000000001]
[79,null,39098.675000000003,25225.200000000001]
[80,null,39098.675000000003,25225.200000000001]
[81,null,39098.675000000003,25225.200000000001]
[82,null,39098.675000000003,25225.200000000001]
[83,null,39098.675000000003,25225.200000000001]
[84,"o más",39098.675000000003,25225.200000000001]
[1,"Hijo",2022.3500000000001,1304.6000000000001]
[2,"Hijos",3436.4,2217.3250000000003]
[3,"Hijos o más",4851.55,3130.3250000000003]
[]
["BUPA GLOBAL MM"]
["TARIFAS ANUALES"]
["EDAD"]
[" "," ",7500,10000,20000]
[18,null,2393,2035,1577]
[19,null,2393,2035,1577]
[20,null,2393,2035,1577]
[21,null,2393,2035,1577]
[22,null,2393,2035,1577]
[23,null,2393,2035,1577]
[24,null,2393,2035,1577]
[25,null,2543,2177,1671]
[26,null,2543,2177,1671]
[27,null,2543,2177,1671]
[28,null,2543,2177,1671]
[29,null,2543,2177,1671]
[30,null,2811,2427,1847]
[31,null,2811,2427,1847]
[32,null,2811,2427,1847]
[33,null,2811,2427,1847]
[34,null,2811,2427,1847]
[35,null,3118,2713,2057]
[36,null,3118,2713,2057]
[37,null,3118,2713,2057]
[38,null,3118,2713,2057]
[39,null,3118,2713,2057]
[40,null,3478,3043,2305]
[41,null,3478,3043,2305]
[42,null,3478,3043,2305]
[43,null,3478,3043,2305]
[44,null,3478,3043,2305]
[45,null,3882,3406,2584]
[46,null,3882,3406,2584]
[47,null,3882,3406,2584]
[48,null,3882,3406,2584]
[49,null,3882,3406,2584]
[50,null,4338,3814,2904]
[51,null,4338,3814,2904]
[52,null,4338,3814,2904]
[53,null,4338,3814,2904]
[54,null,4338,3814,2904]
[55,null,4839,4265,3259]
[56,null,4839,4265,3259]
[57,null,4839,4265,3259]
[58,null,4839,4265,3259]
[59,null,4839,4265,3259]
[60,null,5178,4563,3496]
[61,null,5763,5083,3914]
[62,null,6402,5646,4371]
[63,null,7089,6250,4864]
[64,null,7822,6896,5393]
[65,null,8611,7582,5962]
[66,null,9445,8311,6566]
[67,null,10330,9083,7207]
[68,null,11265,9896,7887]
[69,null,12249,10750,8607]
[70,null,13283,11646,9360]
[71,null,14367,12585,10151]
[72,null,15498,13565,10980]
[73,null,16681,14586,11847]
[74,null,17913,15650,12750]
[75,null,19195,16754,13690]
[76,null,19195,16754,13690]
[77,null,19195,16754,13690]
[78,null,19195,16754,13690]
[79,null,19195,16754,13690]
[80,null,19195,16754,13690]
[81,null,19195,16754,13690]
[82,null,19195,16754,13690]
[83,null,19195,16754,13690]
[84,"o más",19195,16754,13690]
[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$2","v":223.34666666666666},189.93333333333334,147.18666666666667,0,0]
[19,null,223.34666666666666,189.93333333333334,147.18666666666667,0,0]
[20,null,223.34666666666666,189.93333333333334,147.18666666666667,0,0]
[21,null,223.34666666666666,189.93333333333334,147.18666666666667,0,0]
[22,null,223.34666666666666,189.93333333333334,147.18666666666667,0,0]
[23,null,223.34666666666666,189.93333333333334,147.18666666666667,0,0]
[24,null,223.34666666666666,189.93333333333334,147.18666666666667,0,0]
[25,null,237.34666666666666,203.18666666666667,155.96,0,0]
[26,null,237.34666666666666,203.18666666666667,155.96,0,0]
[27,null,237.34666666666666,203.18666666666667,155.96,0,0]
[28,null,{"$f":"+C1139*$K$2","v":237.34666666666666},203.18666666666667,155.96,0,0]
[29,null,237.34666666666666,203.18666666666667,155.96,0,0]
[30,null,262.36,226.52,172.38666666666668,0,0]
[31,null,262.36,226.52,172.38666666666668,0,0]
[32,null,262.36,226.52,172.38666666666668,0,0]
[33,null,262.36,226.52,172.38666666666668,0,0]
[34,null,262.36,226.52,172.38666666666668,0,0]
[35,null,291.01333333333332,253.21333333333334,191.98666666666668,0,0]
[36,null,291.01333333333332,253.21333333333334,191.98666666666668,0,0]
[37,null,291.01333333333332,253.21333333333334,191.98666666666668,0,0]
[38,null,{"$f":"+C1149*$K$2","v":291.01333333333332},253.21333333333334,191.98666666666668,0,0]
[39,null,291.01333333333332,253.21333333333334,191.98666666666668,0,0]
[40,null,324.61333333333334,284.01333333333332,215.13333333333335,0,0]
[41,null,324.61333333333334,284.01333333333332,215.13333333333335,0,0]
[42,null,324.61333333333334,284.01333333333332,215.13333333333335,0,0]
[43,null,324.61333333333334,284.01333333333332,215.13333333333335,0,0]
[44,null,324.61333333333334,284.01333333333332,215.13333333333335,0,0]
[45,null,362.32,317.89333333333337,241.17333333333335,0,0]
[46,null,362.32,317.89333333333337,241.17333333333335,0,0]
[47,null,362.32,317.89333333333337,241.17333333333335,0,0]
[48,null,{"$f":"+C1159*$K$2","v":362.32},317.89333333333337,241.17333333333335,0,0]
[49,null,362.32,317.89333333333337,241.17333333333335,0,0]
[50,null,404.88,355.97333333333336,271.04000000000002,0,0]
[51,null,404.88,355.97333333333336,271.04000000000002,0,0]
[52,null,404.88,355.97333333333336,271.04000000000002,0,0]
[53,null,404.88,355.97333333333336,271.04000000000002,0,0]
[54,null,404.88,355.97333333333336,271.04000000000002,0,0]
[55,null,451.64000000000004,398.06666666666666,304.17333333333335,0,0]
[56,null,451.64000000000004,398.06666666666666,304.17333333333335,0,0]
[57,null,451.64000000000004,398.06666666666666,304.17333333333335,0,0]
[58,null,{"$f":"+C1169*$K$2","v":451.64000000000004},398.06666666666666,304.17333333333335,0,0]
[59,null,451.64000000000004,398.06666666666666,304.17333333333335,0,0]
[60,null,483.28000000000003,425.88,326.29333333333335,0,0]
[61,null,537.88,474.41333333333336,365.30666666666667,0,0]
[62,null,597.52,526.96,407.96000000000004,0,0]
[63,null,661.64,583.33333333333337,453.97333333333336,0,0]
[64,null,730.0533333333334,643.62666666666667,503.34666666666669,0,0]
[65,null,803.69333333333338,707.65333333333342,556.45333333333338,0,0]
[66,null,881.53333333333342,775.69333333333338,612.82666666666671,0,0]
[67,null,964.13333333333333,847.74666666666667,672.65333333333331,0,0]
[68,null,{"$f":"+C1179*$K$2","v":1051.4000000000001},923.62666666666667,736.12,0,0]
[69,null,1143.24,1003.3333333333334,803.32,0,0]
[70,null,1239.7466666666667,1086.96,873.6,0,0]
[71,null,1340.92,1174.6000000000001,947.42666666666673,0,0]
[72,null,1446.48,1266.0666666666668,1024.8,0,0]
[73,null,1556.8933333333334,1361.3600000000001,1105.72,0,0]
[74,null,1671.88,1460.6666666666667,1190,0,0]
[75,null,1791.5333333333333,1563.7066666666667,1277.7333333333333,0,0]
[76,null,1791.5333333333333,1563.7066666666667,1277.7333333333333,0,0]
[77,null,1791.5333333333333,1563.7066666666667,1277.7333333333333,0,0]
[78,null,{"$f":"+C1189*$K$2","v":1791.5333333333333},1563.7066666666667,1277.7333333333333,0,0]
[79,null,1791.5333333333333,1563.7066666666667,1277.7333333333333,0,0]
[80,null,{"$f":"+C1191*$K$2","v":1791.5333333333333},1563.7066666666667,1277.7333333333333]
[81,null,1791.5333333333333,1563.7066666666667,1277.7333333333333]
[82,null,1791.5333333333333,1563.7066666666667,1277.7333333333333]
[83,null,1791.5333333333333,1563.7066666666667,1277.7333333333333]
[84,"o más",1791.5333333333333,1563.7066666666667,1277.7333333333333,{"$f":"+F1195*$K$2","v":0},0]
[1,"Hijo",95.2,80.173333333333332,62.626666666666672,0,0]
[2,"Hijos",161.56,136.08000000000001,106.68,0,0]
[3,"Hijos o más",228.10666666666668,191.98666666666668,150.64000000000001,0,0]
[]
["BUPA GLOBAL MM"]
["TARIFAS TRIMESTRALES"]
["EDAD"]
[" "," ",7500,10000,20000]
[18,null,{"$f":"+C1129*$K$3","v":658.07500000000005},559.625,433.67500000000001,0,{"$f":"+G604*$K$3","v":0}]
[19,null,658.07500000000005,559.625,433.67500000000001,0,0]
[20,null,658.07500000000005,559.625,433.67500000000001,0,0]
[21,null,658.07500000000005,559.625,433.67500000000001,0,0]
[22,null,658.07500000000005,559.625,433.67500000000001,0,0]
[23,null,658.07500000000005,559.625,433.67500000000001,0,0]
[24,null,658.07500000000005,559.625,433.67500000000001,0,0]
[25,null,699.32500000000005,598.67500000000007,459.52500000000003,0,0]
[26,null,699.32500000000005,598.67500000000007,459.52500000000003,0,0]
[27,null,699.32500000000005,598.67500000000007,459.52500000000003,0,0]
[28,null,699.32500000000005,598.67500000000007,459.52500000000003,0,0]
[29,null,699.32500000000005,598.67500000000007,459.52500000000003,0,0]
[30,null,773.02500000000009,667.42500000000007,507.92500000000007,0,0]
[31,null,773.02500000000009,667.42500000000007,507.92500000000007,0,0]
[32,null,773.02500000000009,667.42500000000007,507.92500000000007,0,0]
[33,null,773.02500000000009,667.42500000000007,507.92500000000007,0,0]
[34,null,773.02500000000009,667.42500000000007,507.92500000000007,0,0]
[35,null,857.45,746.07500000000005,565.67500000000007,0,0]
[36,null,857.45,746.07500000000005,565.67500000000007,0,0]
[37,null,857.45,746.07500000000005,565.67500000000007,0,0]
[38,null,{"$f":"+C1149*$K$3","v":857.45},746.07500000000005,565.67500000000007,0,0]
[39,null,857.45,746.07500000000005,565.67500000000007,0,0]
[40,null,956.45,836.82500000000005,633.875,0,0]
[41,null,956.45,836.82500000000005,633.875,0,0]
[42,null,956.45,836.82500000000005,633.875,0,0]
[43,null,956.45,836.82500000000005,633.875,0,0]
[44,null,956.45,836.82500000000005,633.875,0,0]
[45,null,1067.5500000000002,936.65000000000009,710.6,0,0]
[46,null,1067.5500000000002,936.65000000000009,710.6,0,0]
[47,null,1067.5500000000002,936.65000000000009,710.6,0,0]
[48,null,1067.5500000000002,936.65000000000009,710.6,0,0]
[49,null,1067.5500000000002,936.65000000000009,710.6,0,0]
[50,null,1192.95,1048.8500000000001,798.6,0,{"$f":"+G636*$K$3","v":0}]
[51,null,1192.95,1048.8500000000001,798.6,0,0]
[52,null,1192.95,1048.8500000000001,798.6,0,0]
[53,null,1192.95,1048.8500000000001,798.6,0,0]
[54,null,1192.95,1048.8500000000001,798.6,0,0]
[55,null,1330.7250000000001,1172.875,896.22500000000002,0,0]
[56,null,1330.7250000000001,1172.875,896.22500000000002,0,0]
[57,null,1330.7250000000001,1172.875,896.22500000000002,0,0]
[58,null,{"$f":"+C1169*$K$3","v":1330.7250000000001},1172.875,896.22500000000002,0,0]
[59,null,1330.7250000000001,1172.875,896.22500000000002,0,0]
[60,null,1423.95,1254.825,961.40000000000009,0,0]
[61,null,1584.825,1397.825,1076.3500000000001,0,0]
[62,null,1760.5500000000002,1552.65,1202.0250000000001,0,0]
[63,null,1949.4750000000001,1718.7500000000002,1337.6000000000001,0,0]
[64,null,2151.0500000000002,1896.4,1483.075,0,0]
[65,null,2368.0250000000001,2085.0500000000002,1639.5500000000002,0,0]
[66,null,2597.375,2285.5250000000001,1805.65,0,0]
[67,null,2840.7500000000005,2497.8250000000003,1981.9250000000002,0,0]
[68,null,3097.8750000000005,2721.4,2168.9250000000002,0,0]
[69,null,3368.4750000000004,2956.2500000000005,2366.9250000000002,0,0]
[70,null,3652.8250000000003,3202.65,2574,0,0]
[71,null,3950.9250000000002,3460.8750000000005,2791.5250000000001,0,0]
[72,null,4261.9500000000007,3730.3750000000005,3019.5000000000005,0,0]
[73,null,4587.2750000000005,4011.1500000000005,3257.9250000000002,0,0]
[74,null,4926.0750000000007,4303.75,3506.2500000000005,0,0]
[75,null,5278.625,4607.3500000000004,3764.7500000000005,0,0]
[76,null,5278.625,4607.3500000000004,3764.7500000000005,0,0]
[77,null,5278.625,4607.3500000000004,3764.7500000000005,0,0]
[78,null,{"$f":"+C1189*$K$3","v":5278.625},4607.3500000000004,3764.7500000000005,0,0]
[79,null,5278.625,4607.3500000000004,3764.7500000000005,0,0]
[80,null,5278.625,4607.3500000000004,3764.7500000000005,0,0]
[81,null,5278.625,4607.3500000000004,3764.7500000000005,0,0]
[82,null,5278.625,4607.3500000000004,3764.7500000000005,0,{"$f":"+G668*$K$3","v":0}]
[83,null,5278.625,4607.3500000000004,3764.7500000000005,0,0]
[84,"o más",5278.625,4607.3500000000004,3764.7500000000005,0,0]
[1,"Hijo",280.5,236.22500000000002,184.52500000000001,0,0]
[2,"Hijos",476.02500000000003,400.95000000000005,314.32500000000005,0,0]
[3,"Hijos o más",672.1,565.67500000000007,443.85,0,0]
[]
["BUPA GLOBAL MM"]
["TARIFAS SEMESTRAL"]
["EDAD"]
[" "," ",7500,10000,20000]
[18,null,{"$f":"+C1129*$K$4","v":1268.29},1078.55,835.81000000000006,{"$f":"+F1204*$K$3","v":0},0]
[19,null,1268.29,1078.55,835.81000000000006,0,0]
[20,null,1268.29,1078.55,835.81000000000006,0,0]
[21,null,1268.29,1078.55,835.81000000000006,0,0]
[22,null,1268.29,1078.55,835.81000000000006,0,0]
[23,null,1268.29,1078.55,835.81000000000006,0,0]
[24,null,1268.29,1078.55,835.81000000000006,0,0]
[25,null,1347.79,1153.81,885.63,0,0]
[26,null,1347.79,1153.81,885.63,0,0]
[27,null,1347.79,1153.81,885.63,0,0]
[28,null,1347.79,1153.81,885.63,0,0]
[29,null,1347.79,1153.81,885.63,0,0]
[30,null,1489.8300000000002,1286.3100000000002,978.91000000000008,0,0]
[31,null,1489.8300000000002,1286.3100000000002,978.91000000000008,0,0]
[32,null,1489.8300000000002,1286.3100000000002,978.91000000000008,0,0]
[33,null,1489.8300000000002,1286.3100000000002,978.91000000000008,0,0]
[34,null,1489.8300000000002,1286.3100000000002,978.91000000000008,0,0]
[35,null,1652.5400000000002,1437.89,1090.21,0,0]
[36,null,1652.5400000000002,1437.89,1090.21,0,0]
[37,null,1652.5400000000002,1437.89,1090.21,0,0]
[38,null,{"$f":"+C1149*$K$4","v":1652.5400000000002},1437.89,1090.21,{"$f":"+F1224*$K$3","v":0},0]
[39,null,1652.5400000000002,1437.89,1090.21,0,0]
[40,null,1843.3400000000001,1612.7900000000002,1221.6500000000001,0,0]
[41,null,1843.3400000000001,1612.7900000000002,1221.6500000000001,0,0]
[42,null,1843.3400000000001,1612.7900000000002,1221.6500000000001,0,0]
[43,null,1843.3400000000001,1612.7900000000002,1221.6500000000001,0,0]
[44,null,1843.3400000000001,1612.7900000000002,1221.6500000000001,0,0]
[45,null,2057.46,1805.18,1369.52,0,0]
[46,null,2057.46,1805.18,1369.52,0,0]
[47,null,2057.46,1805.18,1369.52,0,0]
[48,null,2057.46,1805.18,1369.52,0,0]
[49,null,2057.46,1805.18,1369.52,0,0]
[50,null,2299.1400000000003,2021.42,1539.1200000000001,0,0]
[51,null,2299.1400000000003,2021.42,1539.1200000000001,0,0]
[52,null,2299.1400000000003,2021.42,1539.1200000000001,0,0]
[53,null,2299.1400000000003,2021.42,1539.1200000000001,0,0]
[54,null,2299.1400000000003,2021.42,1539.1200000000001,0,0]
[55,null,2564.67,2260.4500000000003,1727.27,0,0]
[56,null,2564.67,2260.4500000000003,1727.27,0,0]
[57,null,2564.67,2260.4500000000003,1727.27,0,0]
[58,null,{"$f":"+C1169*$K$4","v":2564.67},2260.4500000000003,1727.27,{"$f":"+F1244*$K$3","v":0},0]
[59,null,2564.67,2260.4500000000003,1727.27,0,0]
[60,null,2744.34,2418.3900000000003,1852.88,0,0]
[61,null,3054.3900000000003,2693.9900000000002,2074.42,0,0]
[62,null,3393.06,2992.38,2316.63,0,0]
[63,null,3757.17,3312.5,2577.92,0,0]
[64,null,4145.66,3654.88,2858.29,0,0]
[65,null,4563.83,4018.46,3159.86,0,0]
[66,null,5005.8500000000004,4404.83,3479.98,0,0]
[67,null,5474.9000000000005,4813.9900000000007,3819.71,0,0]
[68,null,5970.4500000000007,5244.88,4180.1100000000006,0,0]
[69,null,6491.97,5697.5,4561.71,0,0]
[70,null,7039.9900000000007,6172.38,4960.8,0,0]
[71,null,7614.51,6670.05,5380.0300000000007,0,0]
[72,null,8213.94,7189.4500000000007,5819.4000000000005,0,0]
[73,null,8840.93,7730.5800000000008,6278.9100000000008,0,0]
[74,null,9493.8900000000012,8294.5,6757.5,0,0]
[75,null,10173.35,8879.6200000000008,7255.7000000000007,0,0]
[76,null,10173.35,8879.6200000000008,7255.7000000000007,0,0]
[77,null,10173.35,8879.6200000000008,7255.7000000000007,0,0]
[78,null,{"$f":"+C1189*$K$4","v":10173.35},8879.6200000000008,7255.7000000000007,{"$f":"+F1264*$K$3","v":0},0]
[79,null,10173.35,8879.6200000000008,7255.7000000000007,0,0]
[80,null,10173.35,8879.6200000000008,7255.7000000000007,0,0]
[81,null,10173.35,8879.6200000000008,7255.7000000000007,0,0]
[82,null,10173.35,8879.6200000000008,7255.7000000000007,0,0]
[83,null,10173.35,8879.6200000000008,7255.7000000000007,0,0]
[84,"o más",10173.35,8879.6200000000008,7255.7000000000007,0,0]
[1,"Hijo",540.6,455.27000000000004,355.63,0,0]
[2,"Hijos",917.43000000000006,772.74,605.79000000000008,0,0]
[3,"Hijos o más",1295.3200000000002,1090.21,855.42000000000007,0,0]
[]
["BUPA GLOBAL ULTIMATE"]
["TARIFAS SEMESTRALES"]
["EDAD"]
[" "," ",0,1000]
[18,null,{"$f":"+C905*$K$4","v":9264.4},5977.34,0,0,{"$f":"+G754*$K$3","v":0}]
[19,null,9264.4,5977.34,0,0,0]
[20,null,9264.4,5977.34,0,0,0]
[21,null,9264.4,5977.34,0,0,0]
[22,null,9264.4,5977.34,0,0,0]
[23,null,9264.4,5977.34,0,0,0]
[24,null,9264.4,5977.34,0,0,0]
[25,null,9933.7900000000009,6409.29,0,0,0]
[26,null,9933.7900000000009,6409.29,0,0,0]
[27,null,9933.7900000000009,6409.29,0,0,0]
[28,null,9933.7900000000009,6409.29,0,0,0]
[29,null,9933.7900000000009,6409.29,0,0,0]
[30,null,11088.130000000001,7154.47,0,0,0]
[31,null,11088.130000000001,7154.47,0,0,0]
[32,null,11088.130000000001,7154.47,0,0,0]
[33,null,11088.130000000001,7154.47,0,0,0]
[34,null,11088.130000000001,7154.47,0,0,0]
[35,null,12403.060000000001,8002.47,0,0,0]
[36,null,12403.060000000001,8002.47,0,0,0]
[37,null,12403.060000000001,8002.47,0,0,0]
[38,null,{"$f":"+C925*$K$4","v":12403.060000000001},8002.47,0,0,0]
[39,null,12403.060000000001,8002.47,0,0,0]
[40,null,13905.61,8971.3100000000013,0,0,0]
[41,null,13905.61,8971.3100000000013,0,0,0]
[42,null,13905.61,8971.3100000000013,0,0,0]
[43,null,13905.61,8971.3100000000013,0,0,0]
[44,null,13905.61,8971.3100000000013,0,0,0]
[45,null,15564.51,10042.44,0,0,0]
[46,null,15564.51,10042.44,0,0,0]
[47,null,15564.51,10042.44,0,0,0]
[48,null,15564.51,10042.44,0,0,0]
[49,null,15564.51,10042.44,0,0,0]
[50,null,17419.510000000002,11239.18,0,0,{"$f":"+G786*$K$3","v":0}]
[51,null,17419.510000000002,11239.18,0,0,0]
[52,null,17419.510000000002,11239.18,0,0,0]
[53,null,17419.510000000002,11239.18,0,0,0]
[54,null,17419.510000000002,11239.18,0,0,0]
[55,null,19457.36,12552.52,0,0,0]
[56,null,19457.36,12552.52,0,0,0]
[57,null,19457.36,12552.52,0,0,0]
[58,null,{"$f":"+C945*$K$4","v":19457.36},12552.52,0,0,0]
[59,null,19457.36,12552.52,0,0,0]
[60,null,20807.27,13424.37,0,0,0]
[61,null,23155.7,14939.11,0,0,0]
[62,null,25685.920000000002,16572.04,0,0,0]
[63,null,28402.170000000002,18324.75,0,0,0]
[64,null,31301.800000000003,20194.59,0,0,0]
[65,null,34385.870000000003,22185.27,0,0,0]
[66,null,37654.910000000003,24293.08,0,0,0]
[67,null,41106.270000000004,26520.670000000002,0,0,0]
[68,null,44742.07,28866.45,0,0,0]
[69,null,48563.9,31332.54,0,0,0]
[70,null,52566.990000000005,33914.700000000004,0,0,0]
[71,null,56757.170000000006,36617.17,0,0,0]
[72,null,61129.670000000006,39438.89,0,0,0]
[73,null,65686.61,42379.33,0,0,0]
[74,null,70427.460000000006,45437.96,0,0,0]
[75,null,75353.81,48615.840000000004,0,0,0]
[76,null,75353.81,48615.840000000004,0,0,0]
[77,null,75353.81,48615.840000000004,0,0,0]
[78,null,{"$f":"+C965*$K$4","v":75353.81},48615.840000000004,0,0,0]
[79,null,75353.81,48615.840000000004,0,0,0]
[80,null,75353.81,48615.840000000004,0,0,0]
[81,null,75353.81,48615.840000000004,0,0,0]
[82,null,75353.81,48615.840000000004,0,0,{"$f":"+G818*$K$3","v":0}]
[83,null,75353.81,48615.840000000004,0,0,0]
[84,"o más",75353.81,48615.840000000004,0,0,0]
[1,"Hijo",3897.6200000000003,2514.3200000000002,0,0,0]
[2,"Hijos",6622.88,4273.3900000000003,0,0,0]
[3,"Hijos o más",9350.26,6032.9900000000007,0,0,0]