{"text_format":"1","workbook":"xlsx","n_sheets":8,"sheets":["INGRESO DE DATOS","Global Ultimate","Global Elite","Global Premier","Global Select","Global Major Medical","Resumen tarifas","Tablas"],"not_rendered":{"charts":0,"images":9,"macros":1,"external_links":0,"defined_names":6,"comments":1,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"INGRESO DE DATOS","index":0,"n_rows":27,"n_cols":9,"rows_kept":27,"cut":false,"hidden":false,"merged":[[24,3,24,4],[24,6,24,7],[15,3,15,7],[11,0,12,7]]}
[]
[null,null,null,null,null,null,null," "," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[" Tarifas efectivas a partir del 1ro de enero de 2022 — Para renovaciones de pólizas emitidas antes del 1 de abril de 2018"]
[]
[]
[]
[null,null,"Nombre del Asegurado Titular:","NOMBRE COMPLETO"]
[]
[null,null,"Número de adultos en la póliza:",1,null,null,"Número de niños en la póliza:",3]
[]
[null,null,"Edad del Asegurado Titular:",42,null,null,"Edad del/la cónyuge:",71]
[]
[]
[]
[]
[]
[]
[null,2,null,2]

{"sheet":"Global Ultimate","index":1,"n_rows":62,"n_cols":10,"rows_kept":62,"cut":false,"hidden":false,"merged":[[37,0,38,0],[37,1,38,1],[45,4,45,5],[51,4,51,5],[11,0,11,1],[13,3,13,4],[13,5,13,8],[15,3,15,4],[17,3,17,4],[19,3,20,4],[25,4,25,7],[61,4,63,7],[60,4,60,7],[57,4,57,5],[33,4,33,5],[52,4,52,5],[59,4,59,7],[35,4,35,7],[47,4,47,7]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["GLOBAL ULTIMATE HEALTH PLAN"]
[]
[null,null,null,"Nombre del Asegurado titular",null,{"$f":"+'INGRESO DE DATOS'!$D$16","v":"NOMBRE COMPLETO"}]
[]
[null,null,null,"Número de adultos en la póliza",null,{"$f":"+'INGRESO DE DATOS'!$D$18","v":1},null,"Edad del Asegurado Titular",{"$f":"+'INGRESO DE DATOS'!$D$20","v":42}]
[]
[null,null,null,"Número de niños en la póliza",null,{"$f":"+'INGRESO DE DATOS'!$H$18","v":3},null,"Edad del/la conyuge",{"$f":"+'INGRESO DE DATOS'!$H$20","v":71}]
[null,null,null,null,null,null,null," "," "]
[null,null,null,"Número de niños menores de 16 años",null,{"$f":"+'INGRESO DE DATOS'!$B$27","v":2},null,"Fecha de la cotización:",{"$f":"NOW()","v":"2022-10-27T12:44:16.870"}]
[null,null,null,null,null,null," ",false,null," "]
[null,null,null,null,"Deducibles",null,"PLAN 1","PLAN 2"]
[null,null,null,null,"En el país de residencia",null,0,1000]
[null,null,null,null,"Fuera del país de residencia",null,0,1000]
[]
[null,null,null,null,"Tarifas anuales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$16,Tablas!$A$905:$G$971,3,TRUE)","v":34212},{"$f":"VLOOKUP($I$16,Tablas!$A$905:$G$971,4,TRUE)","v":22074}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$16=1,0,(VLOOKUP($I$18,Tablas!$A$905:$G$971,3,TRUE)))","v":0},{"$f":"IF($F$16=1,0,(VLOOKUP($I$18,Tablas!$A$905:$G$971,4,TRUE)))","v":0}]
[null,null,null,null,"Prima para hijo (s)",null,{"$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$974,3,TRUE)),0)))),0)))))))))))))))))))","v":9604},{"$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$974,4,TRUE)),0)))),0)))))))))))))))))))","v":6196}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G27:G29)","v":43816},{"$f":"SUM(H27:H29)","v":28270}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G31+G30)*12%","v":5266.92},{"$f":"(H31+H30)*12%","v":3401.4}]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"SUM(G30:G32)","v":49157.919999999998},{"$f":"SUM(H30:H32)","v":31746.400000000001}]
[null,null,null,null,"Ahorros en tarifas de prima para niños",null,{"$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$974,3,TRUE)))))))","v":16323},{"$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$974,4,TRUE)))))))","v":10533}]
[]
[null,null,null,null,"Tarifas semi anuales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$16,Tablas!$A$1428:$G$1494,3,TRUE)","v":18132.36},{"$f":"VLOOKUP($I$16,Tablas!$A$1428:$G$1494,4,TRUE)","v":11699.220000000001}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$16=1,0,(VLOOKUP($I$18,Tablas!$A$1428:$G$1494,3,TRUE)))","v":0},{"$f":"IF($F$16=1,0,(VLOOKUP($I$18,Tablas!$A$1428:$G$1494,4,TRUE)))","v":0}]
[null,null,null,null,"Prima para hijo (s)",null,{"$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$1497,3,TRUE)),0)))),0)))))))))))))))))))","v":5090.12},{"$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$1497,4,TRUE)),0)))),0)))))))))))))))))))","v":3283.88}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G37:G39)","v":23222.48},{"$f":"SUM(H37:H39)","v":14983.100000000002}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G40+G41)*12%","v":2795.6976},{"$f":"(H40+H41)*12%","v":1806.9720000000002}]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G40:G42)","v":26093.177599999999},{"$f":"SUM(H40:H42)","v":16865.072000000004}]
[null,null,null,null,"Costo de segunda cuota",null,{"$f":"G40+G42 - (G41)*0.12","v":26009.177599999999},{"$f":"H40+H42 - (H41)*0.12","v":16781.072000000004}]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G43+G44","v":52102.355199999998},{"$f":"H43+H44","v":33646.144000000008}]
[null,null,null,null,"Ahorros en tarifas de prima para niños",null,{"$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$1497,3,TRUE)))))))","v":8651.19},{"$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$1497,4,TRUE)))))))","v":5582.4900000000007}]
[]
[null,null,null,null,"Tarifas trimestrales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$16,Tablas!$A$1054:$G$1120,3,TRUE)","v":9408.3000000000011},{"$f":"VLOOKUP($I$16,Tablas!$A$1054:$G$1120,4,TRUE)","v":6070.35}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$16=1,0,(VLOOKUP($I$18,Tablas!$A$1054:$G$1120,3,TRUE)))","v":0},{"$f":"IF($F$16=1,0,(VLOOKUP($I$18,Tablas!$A$1054:$G$1120,4,TRUE)))","v":0}]
[null,null,null,null,"Prima para hijo (s)",null,{"$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$1123,3,TRUE)),0)))),0)))))))))))))))))))","v":2641.1000000000004},{"$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$1123,4,TRUE)),0)))),0)))))))))))))))))))","v":1703.9}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G49:G51)","v":12049.400000000001},{"$f":"SUM(H49:H51)","v":7774.25}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G52+G53)*12%","v":1454.9280000000001},{"$f":"(H52+H53)*12%","v":941.91}]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G52:G54)","v":13579.328000000001},{"$f":"SUM(H52:H54)","v":8791.16}]
[null,null,null,null,"Costo de tarifa trimestral 2 a 4",null,{"$f":"G52+G54 -G53*12%","v":13495.328000000001},{"$f":"H52+H54 -H53*12%","v":8707.16}]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G55+(G56*3)","v":54065.312000000005},{"$f":"H55+(H56*3)","v":34912.639999999999}]
[null,null,null,null,"Ahorros en tarifas de prima para niños",null,{"$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$1123,3,TRUE)))))))","v":4488.8250000000007},{"$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":2896.5750000000003}]
[]
[]
[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":62,"n_cols":11,"rows_kept":62,"cut":false,"hidden":false,"merged":[[60,4,60,10],[25,4,25,10],[35,4,35,10],[47,4,47,10],[61,4,62,10],[59,4,59,10],[33,4,33,5],[45,4,45,5],[57,4,57,5],[51,4,51,5],[52,4,52,5],[40,1,41,1],[40,0,41,0],[11,0,11,1],[13,5,13,10],[21,4,21,5]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["GLOBAL ELITE HEALTH PLAN"]
[]
[null,null,null,null,"Nombre del Asegurado titular:",{"$f":"+'INGRESO DE DATOS'!$D$16","v":"NOMBRE COMPLETO"}]
[]
[null,null,null,null,"Número de adultos en la póliza:",{"$f":"+'INGRESO DE DATOS'!$D$18","v":1},null,"Edad del Asegurado Titular:",{"$f":"+'INGRESO DE DATOS'!$D$20","v":42}]
[]
[null,null,null,null,"Número de niños en la póliza:",{"$f":"+'INGRESO DE DATOS'!$H$18","v":3},null,"Edad del/la conyuge:",{"$f":"+'INGRESO DE DATOS'!$H$20","v":71}]
[null,null,null,null,null,null,null," "," "]
[null,null,null,null,"Número de niños menores de 10 años:",{"$f":"+'INGRESO DE DATOS'!$D$27","v":2},null,"Fecha de la cotización:",{"$f":"NOW()","v":"2022-10-27T12:44:16.870"}]
[null,null,null,null,null,null," ",false,null," "]
[null,null,null,null,"DEDUCTIBLES",null,"PLAN 1","PLAN 2","PLAN 3","PLAN 4","PLAN 5"]
[null,null,null,null,"En el país de residencia",null,250,2000,3500,5000,10000]
[null,null,null,null,"Fuera del país de residencia",null,5000,2000,3500,5000,10000]
[]
[null,null,null,null,"Tarifas anuales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$16,Tablas!$A$6:$G$72,3,TRUE)","v":13260},{"$f":"VLOOKUP($I$16,Tablas!$A$6:$G$72,4,TRUE)","v":11620},{"$f":"VLOOKUP($I$16,Tablas!$A$6:$G$72,5,TRUE)","v":9307},{"$f":"VLOOKUP($I$16,Tablas!$A$6:$G$72,6,TRUE)","v":8071},{"$f":"VLOOKUP($I$16,Tablas!$A$6:$G$72,7,TRUE)","v":6098}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$16=1,0,(VLOOKUP($I$18,Tablas!$A$6:$G$72,3,TRUE)))","v":0},{"$f":"IF($F$16=1,0,(VLOOKUP($I$18,Tablas!$A$6:$G$72,4,TRUE)))","v":0},{"$f":"IF($F$16=1,0,(VLOOKUP($I$18,Tablas!$A$6:$G$72,5,TRUE)))","v":0},{"$f":"IF($F$16=1,0,(VLOOKUP($I$18,Tablas!$A$6:$G$72,6,TRUE)))","v":0},{"$f":"IF($F$16=1,0,(VLOOKUP($I$18,Tablas!$A$6:$G$72,7,TRUE)))","v":0}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$16=1,\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$73:$G$75,3,TRUE)),\n(IF($F$18>4,(IF($F$20=0, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF($F$20=1, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF($F$20=2, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))),\n(IF($F$18=4,(IF(4-$F$20=0,(VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(4-$F$20=1,(VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))),\n(IF($F$18=3,(IF(3-$F$20=0,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),0)))),0)))))))))))))),\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$73:$G$75,3,TRUE)),\n(IF($F$18=4,(IF(4-$F$20=0, 0,\n(IF(4-$F$20=1, (VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(4-$F$20=3, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(4-$F$20=4, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n0)))))))))),\n(IF($F$18=5,(IF(5-$F$20=0, (VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(5-$F$20=1, (VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(5-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(5-$F$20=3, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(5-$F$20=4, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))))))),\n(IF($F$18=6,(IF(6-$F$20=0, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(6-$F$20=1, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(6-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(6-$F$20=3, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(6-$F$20=4, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))))))),\n(IF($F$18>6,(IF(7-$F$20=0, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(7-$F$20=1, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(7-$F$20=2, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(7-$F$20=3, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(7-$F$20=4, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))))))),\n\n(IF($F$18=3,(IF(3-$F$20=0,0,\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),0)))),0)))))))))))))))))))","v":3776},{"$f":"IF($F$16=1,\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$73:$G$75,4,TRUE)),\n(IF($F$18>4,(IF($F$20=0, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF($F$20=1, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF($F$20=2, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)))))))),\n(IF($F$18=4,(IF(4-$F$20=0,(VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(4-$F$20=1,(VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)))))))),\n(IF($F$18=3,(IF(3-$F$20=0,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),0)))),0)))))))))))))),\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$73:$G$75,4,TRUE)),\n(IF($F$18=4,(IF(4-$F$20=0, 0,\n(IF(4-$F$20=1, (VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(4-$F$20=3, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(4-$F$20=4, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n0)))))))))),\n(IF($F$18=5,(IF(5-$F$20=0, (VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(5-$F$20=1, (VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(5-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(5-$F$20=3, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(5-$F$20=4, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)))))))))))),\n(IF($F$18=6,(IF(6-$F$20=0, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(6-$F$20=1, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(6-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(6-$F$20=3, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(6-$F$20=4, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)))))))))))),\n(IF($F$18>6,(IF(7-$F$20=0, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(7-$F$20=1, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(7-$F$20=2, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(7-$F$20=3, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(7-$F$20=4, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)))))))))))),\n\n(IF($F$18=3,(IF(3-$F$20=0,0,\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),0)))),0)))))))))))))))))))","v":3308},{"$f":"IF($F$16=1,\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$73:$G$75,5,TRUE)),\n(IF($F$18>4,(IF($F$20=0, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF($F$20=1, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF($F$20=2, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)))))))),\n(IF($F$18=4,(IF(4-$F$20=0,(VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(4-$F$20=1,(VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)))))))),\n(IF($F$18=3,(IF(3-$F$20=0,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)))))))),\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),0)))),0)))))))))))))),\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$73:$G$75,5,TRUE)),\n(IF($F$18=4,(IF(4-$F$20=0, 0,\n(IF(4-$F$20=1, (VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(4-$F$20=3, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(4-$F$20=4, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n0)))))))))),\n(IF($F$18=5,(IF(5-$F$20=0, (VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(5-$F$20=1, (VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(5-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(5-$F$20=3, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(5-$F$20=4, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)))))))))))),\n(IF($F$18=6,(IF(6-$F$20=0, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(6-$F$20=1, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(6-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(6-$F$20=3, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(6-$F$20=4, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)))))))))))),\n(IF($F$18>6,(IF(7-$F$20=0, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(7-$F$20=1, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(7-$F$20=2, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(7-$F$20=3, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(7-$F$20=4, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)))))))))))),\n\n(IF($F$18=3,(IF(3-$F$20=0,0,\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),0)))),0)))))))))))))))))))","v":2732},{"$f":"IF($F$16=1,\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$73:$G$75,6,TRUE)),\n(IF($F$18>4,(IF($F$20=0, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF($F$20=1, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF($F$20=2, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)))))))),\n(IF($F$18=4,(IF(4-$F$20=0,(VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(4-$F$20=1,(VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)))))))),\n(IF($F$18=3,(IF(3-$F$20=0,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)))))))),\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),0)))),0)))))))))))))),\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$73:$G$75,6,TRUE)),\n(IF($F$18=4,(IF(4-$F$20=0, 0,\n(IF(4-$F$20=1, (VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(4-$F$20=3, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(4-$F$20=4, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n0)))))))))),\n(IF($F$18=5,(IF(5-$F$20=0, (VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(5-$F$20=1, (VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(5-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(5-$F$20=3, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(5-$F$20=4, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)))))))))))),\n(IF($F$18=6,(IF(6-$F$20=0, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(6-$F$20=1, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(6-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(6-$F$20=3, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(6-$F$20=4, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)))))))))))),\n(IF($F$18>6,(IF(7-$F$20=0, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(7-$F$20=1, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(7-$F$20=2, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(7-$F$20=3, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(7-$F$20=4, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)))))))))))),\n\n(IF($F$18=3,(IF(3-$F$20=0,0,\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),0)))),0)))))))))))))))))))","v":2371},{"$f":"IF($F$16=1,\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$73:$G$75,7,TRUE)),\n(IF($F$18>4,(IF($F$20=0, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF($F$20=1, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF($F$20=2, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))),\n(IF($F$18=4,(IF(4-$F$20=0,(VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(4-$F$20=1,(VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))),\n(IF($F$18=3,(IF(3-$F$20=0,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))),\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),0)))),0)))))))))))))),\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$73:$G$75,7,TRUE)),\n(IF($F$18=4,(IF(4-$F$20=0, 0,\n(IF(4-$F$20=1, (VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(4-$F$20=3, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(4-$F$20=4, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n0)))))))))),\n(IF($F$18=5,(IF(5-$F$20=0, (VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(5-$F$20=1, (VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(5-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(5-$F$20=3, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(5-$F$20=4, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))))))),\n(IF($F$18=6,(IF(6-$F$20=0, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(6-$F$20=1, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(6-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(6-$F$20=3, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(6-$F$20=4, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))))))),\n(IF($F$18>6,(IF(7-$F$20=0, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(7-$F$20=1, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(7-$F$20=2, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(7-$F$20=3, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(7-$F$20=4, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))))))),\n\n(IF($F$18=3,(IF(3-$F$20=0,0,\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),0)))),0)))))))))))))))))))","v":1791}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G27:G29)","v":17036},{"$f":"SUM(H27:H29)","v":14928},12039,{"$f":"SUM(J27:J29)","v":10442},7889]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G30+G31)*12%","v":2053.3199999999997},{"$f":"(H30+H31)*12%","v":1800.36},1453.6799999999998,{"$f":"(J30+J31)*12%","v":1262.04},955.68]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"SUM(G30:G32)","v":19164.32},{"$f":"SUM(H30:H32)","v":16803.36},{"$f":"SUM(I30:I32)","v":13567.68},{"$f":"SUM(J30:J32)","v":11779.04},{"$f":"SUM(K30:K32)","v":8919.68}]
[null,null,null,null,"Ahorros en tarifas de prima para niños",null,{"$f":"IF($F$16=1,IF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),(VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE))))),\nIF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),IF($F$20=2,(VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)), (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))","v":6418},{"$f":"IF($F$16=1,IF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),(VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE))))),\nIF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),IF($F$20=2,(VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)), (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)))))))","v":5626},{"$f":"IF($F$16=1,IF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),(VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE))))),\nIF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),IF($F$20=2,(VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)), (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)))))))","v":4644},{"$f":"IF($F$16=1,IF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),(VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE))))),\nIF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),IF($F$20=2,(VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)), (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)))))))","v":4028},{"$f":"IF($F$16=1,IF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),(VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE))))),\nIF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),IF($F$20=2,(VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)), (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))","v":3044}]
[]
[null,null,null,null,"Tarifas semi anuales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$16,Tablas!$A$455:$G$521,3,TRUE)","v":7027.8},{"$f":"VLOOKUP($I$16,Tablas!$A$455:$G$521,4,TRUE)","v":6158.6},{"$f":"VLOOKUP($I$16,Tablas!$A$455:$G$521,5,TRUE)","v":4932.71},{"$f":"VLOOKUP($I$16,Tablas!$A$455:$G$521,6,TRUE)","v":4277.63},{"$f":"VLOOKUP($I$16,Tablas!$A$455:$G$521,7,TRUE)","v":3231.94}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$16=1,0,(VLOOKUP($I$18,Tablas!$A$455:$G$521,3,TRUE)))","v":0},{"$f":"IF($F$16=1,0,(VLOOKUP($I$18,Tablas!$A$455:$G$521,4,TRUE)))","v":0},{"$f":"IF($F$16=1,0,(VLOOKUP($I$18,Tablas!$A$455:$G$521,5,TRUE)))","v":0},{"$f":"IF($F$16=1,0,(VLOOKUP($I$18,Tablas!$A$455:$G$521,6,TRUE)))","v":0},{"$f":"IF($F$16=1,0,(VLOOKUP($I$18,Tablas!$A$455:$G$521,7,TRUE)))","v":0}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$16=1,\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$522:$G$524,3,TRUE)),\n(IF($F$18>4,(IF($F$20=0, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(IF($F$20=1, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(IF($F$20=2, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)))))))),\n(IF($F$18=4,(IF(4-$F$20=0,(VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(4-$F$20=1,(VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)))))))),\n(IF($F$18=3,(IF(3-$F$20=0,(VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),0)))),0)))))))))))))),\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$522:$G$524,3,TRUE)),\n(IF($F$18=4,(IF(4-$F$20=0, 0,\n(IF(4-$F$20=1, (VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(4-$F$20=3, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(4-$F$20=4, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n0)))))))))),\n(IF($F$18=5,(IF(5-$F$20=0, (VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(5-$F$20=1, (VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(5-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(5-$F$20=3, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(5-$F$20=4, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)))))))))))),\n(IF($F$18=6,(IF(6-$F$20=0, (VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(6-$F$20=1, (VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(6-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(6-$F$20=3, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(6-$F$20=4, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)))))))))))),\n(IF($F$18>6,(IF(7-$F$20=0, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(7-$F$20=1, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(7-$F$20=2, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(7-$F$20=3, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(7-$F$20=4, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)))))))))))),\n\n(IF($F$18=3,(IF(3-$F$20=0,0,\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),0)))),0)))))))))))))))))))","v":2001.2800000000002},{"$f":"IF($F$16=1,\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$522:$G$524,4,TRUE)),\n(IF($F$18>4,(IF($F$20=0, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(IF($F$20=1, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(IF($F$20=2, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)))))))),\n(IF($F$18=4,(IF(4-$F$20=0,(VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(4-$F$20=1,(VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)))))))),\n(IF($F$18=3,(IF(3-$F$20=0,(VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),0)))),0)))))))))))))),\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$522:$G$524,4,TRUE)),\n(IF($F$18=4,(IF(4-$F$20=0, 0,\n(IF(4-$F$20=1, (VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(4-$F$20=3, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(4-$F$20=4, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n0)))))))))),\n(IF($F$18=5,(IF(5-$F$20=0, (VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(5-$F$20=1, (VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(5-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(5-$F$20=3, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(5-$F$20=4, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)))))))))))),\n(IF($F$18=6,(IF(6-$F$20=0, (VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(6-$F$20=1, (VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(6-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(6-$F$20=3, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(6-$F$20=4, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)))))))))))),\n(IF($F$18>6,(IF(7-$F$20=0, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(7-$F$20=1, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(7-$F$20=2, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(7-$F$20=3, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(7-$F$20=4, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)))))))))))),\n\n(IF($F$18=3,(IF(3-$F$20=0,0,\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),0)))),0)))))))))))))))))))","v":1753.24},{"$f":"IF($F$16=1,\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$522:$G$524,5,TRUE)),\n(IF($F$18>4,(IF($F$20=0, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(IF($F$20=1, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(IF($F$20=2, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)))))))),\n(IF($F$18=4,(IF(4-$F$20=0,(VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(4-$F$20=1,(VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)))))))),\n(IF($F$18=3,(IF(3-$F$20=0,(VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),0)))),0)))))))))))))),\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$522:$G$524,5,TRUE)),\n(IF($F$18=4,(IF(4-$F$20=0, 0,\n(IF(4-$F$20=1, (VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(4-$F$20=3, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(4-$F$20=4, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n0)))))))))),\n(IF($F$18=5,(IF(5-$F$20=0, (VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(5-$F$20=1, (VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(5-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(5-$F$20=3, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(5-$F$20=4, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)))))))))))),\n(IF($F$18=6,(IF(6-$F$20=0, (VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(6-$F$20=1, (VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(6-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(6-$F$20=3, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(6-$F$20=4, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)))))))))))),\n(IF($F$18>6,(IF(7-$F$20=0, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(7-$F$20=1, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(7-$F$20=2, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(7-$F$20=3, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(7-$F$20=4, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)))))))))))),\n\n(IF($F$18=3,(IF(3-$F$20=0,0,\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),0)))),0)))))))))))))))))))","v":1447.96},{"$f":"IF($F$16=1,\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$522:$G$524,6,TRUE)),\n(IF($F$18>4,(IF($F$20=0, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(IF($F$20=1, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(IF($F$20=2, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)))))))),\n(IF($F$18=4,(IF(4-$F$20=0,(VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(4-$F$20=1,(VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)))))))),\n(IF($F$18=3,(IF(3-$F$20=0,(VLOOKUP(1,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,6,TRUE)),0)))),0)))))))))))))),\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$522:$G$524,6,TRUE)),\n(IF($F$18=4,(IF(4-$F$20=0, 0,\n(IF(4-$F$20=1, (VLOOKUP(1,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(4-$F$20=3, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(4-$F$20=4, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n0)))))))))),\n(IF($F$18=5,(IF(5-$F$20=0, (VLOOKUP(1,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(5-$F$20=1, (VLOOKUP(1,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(5-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(5-$F$20=3, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(5-$F$20=4, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)))))))))))),\n(IF($F$18=6,(IF(6-$F$20=0, (VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(6-$F$20=1, (VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(6-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(6-$F$20=3, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(6-$F$20=4, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)))))))))))),\n(IF($F$18>6,(IF(7-$F$20=0, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(7-$F$20=1, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(7-$F$20=2, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(7-$F$20=3, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(7-$F$20=4, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)))))))))))),\n\n(IF($F$18=3,(IF(3-$F$20=0,0,\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,6,TRUE)),0)))),0)))))))))))))))))))","v":1256.6300000000001},{"$f":"IF($F$16=1,\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$522:$G$524,7,TRUE)),\n(IF($F$18>4,(IF($F$20=0, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(IF($F$20=1, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(IF($F$20=2, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)))))))),\n(IF($F$18=4,(IF(4-$F$20=0,(VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(4-$F$20=1,(VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)))))))),\n(IF($F$18=3,(IF(3-$F$20=0,(VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),0)))),0)))))))))))))),\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$522:$G$524,7,TRUE)),\n(IF($F$18=4,(IF(4-$F$20=0, 0,\n(IF(4-$F$20=1, (VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(4-$F$20=3, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(4-$F$20=4, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n0)))))))))),\n(IF($F$18=5,(IF(5-$F$20=0, (VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(5-$F$20=1, (VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(5-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(5-$F$20=3, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(5-$F$20=4, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)))))))))))),\n(IF($F$18=6,(IF(6-$F$20=0, (VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(6-$F$20=1, (VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(6-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(6-$F$20=3, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(6-$F$20=4, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)))))))))))),\n(IF($F$18>6,(IF(7-$F$20=0, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(7-$F$20=1, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(7-$F$20=2, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(7-$F$20=3, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(7-$F$20=4, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)))))))))))),\n\n(IF($F$18=3,(IF(3-$F$20=0,0,\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),0)))),0)))))))))))))))))))","v":949.23}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G37:G39)","v":9029.08},{"$f":"SUM(H37:H39)","v":7911.84},{"$f":"SUM(I37:I39)","v":6380.67},{"$f":"SUM(J37:J39)","v":5534.26},{"$f":"SUM(K37:K39)","v":4181.17}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G40+G41)*12%","v":1092.4895999999999},{"$f":"(H40+H41)*12%","v":958.42079999999999},774.68039999999996,{"$f":"(J40+J41)*12%","v":673.11120000000005},510.74039999999997]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G40:G42)","v":10196.569599999999},{"$f":"SUM(H40:H42)","v":8945.2608},{"$f":"SUM(I40:I42)","v":7230.3504000000003},{"$f":"SUM(J40:J42)","v":6282.3712000000005},{"$f":"SUM(K40:K42)","v":4766.9103999999998}]
[null,null,null,null,"Costo de segunda cuota",null,{"$f":"G40+G42 - G41*12%","v":10112.569599999999},{"$f":"H40+H42 - H41*12%","v":8861.2608},7146.3504000000003,{"$f":"J40+J42 - J41*12%","v":6198.3712000000005},4682.9103999999998]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G43+G44","v":20309.139199999998},{"$f":"H43+H44","v":17806.5216},14376.700800000001,{"$f":"J43+J44","v":12480.742400000001},9449.8207999999995]
[null,null,null,null,"Ahorros en tarifas de prima para niños",null,{"$f":"IF($F$16=1,IF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),(VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE))))),\nIF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),IF($F$20=2,(VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)), (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)))))))","v":3401.54},{"$f":"IF($F$16=1,IF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),(VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE))))),\nIF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),IF($F$20=2,(VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)), (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)))))))","v":2981.78},{"$f":"IF($F$16=1,IF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),(VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE))))),\nIF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),IF($F$20=2,(VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)), (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)))))))","v":2461.3200000000002},{"$f":"IF($F$16=1,IF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,6,TRUE)),(VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE))))),\nIF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,6,TRUE)),IF($F$20=2,(VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)), (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)))))))","v":2134.84},{"$f":"IF($F$16=1,IF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),(VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE))))),\nIF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),IF($F$20=2,(VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)), (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)))))))","v":1613.3200000000002}]
[]
[null,null,null,null,"Tarifas trimestrales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$16,Tablas!$A$680:$G$746,3,TRUE)","v":3646.5000000000005},{"$f":"VLOOKUP($I$16,Tablas!$A$680:$G$746,4,TRUE)","v":3195.5000000000005},{"$f":"VLOOKUP($I$16,Tablas!$A$680:$G$746,5,TRUE)","v":2559.4250000000002},{"$f":"VLOOKUP($I$16,Tablas!$A$680:$G$746,6,TRUE)","v":2219.5250000000001},{"$f":"VLOOKUP($I$16,Tablas!$A$680:$G$746,7,TRUE)","v":1676.95}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$16=1,0,(VLOOKUP($I$18,Tablas!$A$680:$G$746,3,TRUE)))","v":0},{"$f":"IF($F$16=1,0,(VLOOKUP($I$18,Tablas!$A$680:$G$746,4,TRUE)))","v":0},{"$f":"IF($F$16=1,0,(VLOOKUP($I$18,Tablas!$A$680:$G$746,5,TRUE)))","v":0},{"$f":"IF($F$16=1,0,(VLOOKUP($I$18,Tablas!$A$680:$G$746,6,TRUE)))","v":0},{"$f":"IF($F$16=1,0,(VLOOKUP($I$18,Tablas!$A$680:$G$746,7,TRUE)))","v":0}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$16=1,\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$747:$G$749,3,TRUE)),\n(IF($F$18>4,(IF($F$20=0, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(IF($F$20=1, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(IF($F$20=2, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)))))))),\n(IF($F$18=4,(IF(4-$F$20=0,(VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(4-$F$20=1,(VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)))))))),\n(IF($F$18=3,(IF(3-$F$20=0,(VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),0)))),0)))))))))))))),\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$747:$G$749,3,TRUE)),\n(IF($F$18=4,(IF(4-$F$20=0, 0,\n(IF(4-$F$20=1, (VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(4-$F$20=3, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(4-$F$20=4, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n0)))))))))),\n(IF($F$18=5,(IF(5-$F$20=0, (VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(5-$F$20=1, (VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(5-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(5-$F$20=3, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(5-$F$20=4, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)))))))))))),\n(IF($F$18=6,(IF(6-$F$20=0, (VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(6-$F$20=1, (VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(6-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(6-$F$20=3, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(6-$F$20=4, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)))))))))))),\n(IF($F$18>6,(IF(7-$F$20=0, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(7-$F$20=1, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(7-$F$20=2, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(7-$F$20=3, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(7-$F$20=4, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)))))))))))),\n\n(IF($F$18=3,(IF(3-$F$20=0,0,\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),0)))),0)))))))))))))))))))","v":1038.4000000000001},{"$f":"IF($F$16=1,\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$747:$G$749,4,TRUE)),\n(IF($F$18>4,(IF($F$20=0, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(IF($F$20=1, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(IF($F$20=2, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)))))))),\n(IF($F$18=4,(IF(4-$F$20=0,(VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(4-$F$20=1,(VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)))))))),\n(IF($F$18=3,(IF(3-$F$20=0,(VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),0)))),0)))))))))))))),\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$747:$G$749,4,TRUE)),\n(IF($F$18=4,(IF(4-$F$20=0, 0,\n(IF(4-$F$20=1, (VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(4-$F$20=3, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(4-$F$20=4, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n0)))))))))),\n(IF($F$18=5,(IF(5-$F$20=0, (VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(5-$F$20=1, (VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(5-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(5-$F$20=3, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(5-$F$20=4, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)))))))))))),\n(IF($F$18=6,(IF(6-$F$20=0, (VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(6-$F$20=1, (VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(6-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(6-$F$20=3, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(6-$F$20=4, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)))))))))))),\n(IF($F$18>6,(IF(7-$F$20=0, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(7-$F$20=1, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(7-$F$20=2, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(7-$F$20=3, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(7-$F$20=4, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)))))))))))),\n\n(IF($F$18=3,(IF(3-$F$20=0,0,\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),0)))),0)))))))))))))))))))","v":909.7},{"$f":"IF($F$16=1,\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$747:$G$749,5,TRUE)),\n(IF($F$18>4,(IF($F$20=0, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(IF($F$20=1, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(IF($F$20=2, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)))))))),\n(IF($F$18=4,(IF(4-$F$20=0,(VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(4-$F$20=1,(VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)))))))),\n(IF($F$18=3,(IF(3-$F$20=0,(VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),0)))),0)))))))))))))),\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$747:$G$749,5,TRUE)),\n(IF($F$18=4,(IF(4-$F$20=0, 0,\n(IF(4-$F$20=1, (VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(4-$F$20=3, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(4-$F$20=4, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n0)))))))))),\n(IF($F$18=5,(IF(5-$F$20=0, (VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(5-$F$20=1, (VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(5-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(5-$F$20=3, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(5-$F$20=4, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)))))))))))),\n(IF($F$18=6,(IF(6-$F$20=0, (VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(6-$F$20=1, (VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(6-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(6-$F$20=3, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(6-$F$20=4, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)))))))))))),\n(IF($F$18>6,(IF(7-$F$20=0, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(7-$F$20=1, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(7-$F$20=2, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(7-$F$20=3, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(7-$F$20=4, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)))))))))))),\n\n(IF($F$18=3,(IF(3-$F$20=0,0,\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),0)))),0)))))))))))))))))))","v":751.30000000000007},{"$f":"IF($F$16=1,\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$747:$G$749,6,TRUE)),\n(IF($F$18>4,(IF($F$20=0, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(IF($F$20=1, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(IF($F$20=2, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)))))))),\n(IF($F$18=4,(IF(4-$F$20=0,(VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(4-$F$20=1,(VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)))))))),\n(IF($F$18=3,(IF(3-$F$20=0,(VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),0)))),0)))))))))))))),\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$747:$G$749,6,TRUE)),\n(IF($F$18=4,(IF(4-$F$20=0, 0,\n(IF(4-$F$20=1, (VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(4-$F$20=3, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(4-$F$20=4, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n0)))))))))),\n(IF($F$18=5,(IF(5-$F$20=0, (VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(5-$F$20=1, (VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(5-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(5-$F$20=3, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(5-$F$20=4, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)))))))))))),\n(IF($F$18=6,(IF(6-$F$20=0, (VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(6-$F$20=1, (VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(6-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(6-$F$20=3, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(6-$F$20=4, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)))))))))))),\n(IF($F$18>6,(IF(7-$F$20=0, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(7-$F$20=1, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(7-$F$20=2, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(7-$F$20=3, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(7-$F$20=4, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)))))))))))),\n\n(IF($F$18=3,(IF(3-$F$20=0,0,\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),0)))),0)))))))))))))))))))","v":652.02500000000009},{"$f":"IF($F$16=1,\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$747:$G$749,7,TRUE)),\n(IF($F$18>4,(IF($F$20=0, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(IF($F$20=1, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(IF($F$20=2, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)))))))),\n(IF($F$18=4,(IF(4-$F$20=0,(VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(4-$F$20=1,(VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)))))))),\n(IF($F$18=3,(IF(3-$F$20=0,(VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),0)))),0)))))))))))))),\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$747:$G$749,7,TRUE)),\n(IF($F$18=4,(IF(4-$F$20=0, 0,\n(IF(4-$F$20=1, (VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(4-$F$20=3, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(4-$F$20=4, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n0)))))))))),\n(IF($F$18=5,(IF(5-$F$20=0, (VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(5-$F$20=1, (VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(5-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(5-$F$20=3, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(5-$F$20=4, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)))))))))))),\n(IF($F$18=6,(IF(6-$F$20=0, (VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(6-$F$20=1, (VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(6-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(6-$F$20=3, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(6-$F$20=4, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)))))))))))),\n(IF($F$18>6,(IF(7-$F$20=0, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(7-$F$20=1, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(7-$F$20=2, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(7-$F$20=3, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(7-$F$20=4, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)))))))))))),\n\n(IF($F$18=3,(IF(3-$F$20=0,0,\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),0)))),0)))))))))))))))))))","v":492.52500000000003}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G49:G51)","v":4684.9000000000005},{"$f":"SUM(H49:H51)","v":4105.2000000000007},{"$f":"SUM(I49:I51)","v":3310.7250000000004},{"$f":"SUM(J49:J51)","v":2871.55},{"$f":"SUM(K49:K51)","v":2169.4749999999999}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G52+G53)*12%","v":571.18799999999999},{"$f":"(H52+H53)*12%","v":501.62400000000008},406.28700000000003,{"$f":"(J52+J53)*12%","v":353.58600000000001},269.33699999999999]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G52:G54)","v":5331.0880000000006},{"$f":"SUM(H52:H54)","v":4681.8240000000005},{"$f":"SUM(I52:I54)","v":3792.0120000000006},{"$f":"SUM(J52:J54)","v":3300.1360000000004},{"$f":"SUM(K52:K54)","v":2513.8119999999999}]
[null,null,null,null,"Costo de tarifa trimestral 2 a 4",null,{"$f":"G52+G54 - G53*12%","v":5247.0880000000006},{"$f":"H52+H54 - H53*12%","v":4597.8240000000005},3708.0120000000006,{"$f":"J52+J54 - J53*12%","v":3216.1360000000004},2429.8119999999999]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G55+(G56*3)","v":21072.352000000003},{"$f":"H55+(H56*3)","v":18475.296000000002},14916.048000000003,{"$f":"J55+(J56*3)","v":12948.544000000002},9803.2479999999996]
[null,null,null,null,"Ahorros en tarifas de prima para niños",null,{"$f":"IF($F$16=1,IF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),(VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE))))),\nIF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),IF($F$20=2,(VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)), (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)))))))","v":1764.95},{"$f":"IF($F$16=1,IF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),(VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE))))),\nIF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),IF($F$20=2,(VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)), (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)))))))","v":1547.15},{"$f":"IF($F$16=1,IF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),(VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE))))),\nIF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),IF($F$20=2,(VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)), (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)))))))","v":1277.1000000000001},{"$f":"IF($F$16=1,IF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),(VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE))))),\nIF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),IF($F$20=2,(VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)), (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)))))))","v":1107.7},{"$f":"IF($F$16=1,IF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),(VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE))))),\nIF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),IF($F$20=2,(VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)), (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)))))))","v":837.1}]
[]
[]
[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":59,"n_cols":10,"rows_kept":59,"cut":false,"hidden":false,"merged":[[58,4,59,9],[43,4,43,5],[50,4,50,5],[34,8,34,9],[45,8,45,9],[57,4,57,9],[56,4,56,9],[13,5,13,8],[40,1,41,1],[40,0,41,0],[11,0,11,1],[49,4,49,5]]}
[]
[null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["GLOBAL PREMIER HEALTH PLAN"]
[]
[null,null,null,null,"Nombre del Asegurado titular:",{"$f":"+'INGRESO DE DATOS'!$D$16","v":"NOMBRE COMPLETO"}]
[]
[null,null,null,null,"Número de adultos en la póliza:",{"$f":"+'INGRESO DE DATOS'!$D$18","v":1},null,"Edad del Asegurado Titular:",{"$f":"+'INGRESO DE DATOS'!$D$20","v":42}]
[]
[null,null,null,null,"Número de niños en la póliza:",{"$f":"+'INGRESO DE DATOS'!$H$18","v":3},null,"Edad del/la conyuge:",{"$f":"+'INGRESO DE DATOS'!$H$20","v":71}]
[null,null,null,null,null,null,null," "," "]
[null,null,null,null,null,null,null,"Fecha de la cotización:",{"$f":"NOW()","v":"2022-10-27T12:44:16.870"}]
[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$155:$G$221,3,TRUE)","v":7514},{"$f":"VLOOKUP($I$16,Tablas!$A$155:$G$221,4,TRUE)","v":6820},{"$f":"VLOOKUP($I$16,Tablas!$A$155:$G$221,5,TRUE)","v":4835},{"$f":"VLOOKUP($I$16,Tablas!$A$155:$G$221,6,TRUE)","v":3499}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$16=1,0,(VLOOKUP($I$18,Tablas!$A$155:$G$221,3,TRUE)))","v":0},{"$f":"IF($F$16=1,0,(VLOOKUP($I$18,Tablas!$A$155:$G$221,4,TRUE)))","v":0},{"$f":"IF($F$16=1,0,(VLOOKUP($I$18,Tablas!$A$155:$G$221,5,TRUE)))","v":0},{"$f":"IF($F$16=1,0,(VLOOKUP($I$18,Tablas!$A$155:$G$221,6,TRUE)))","v":0}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$18=0,0,(VLOOKUP($F$18,Tablas!$A$222:$G$224,3,TRUE)))","v":5134},{"$f":"IF($F$18=0,0,(VLOOKUP($F$18,Tablas!$A$222:$G$224,4,TRUE)))","v":4661},{"$f":"IF($F$18=0,0,(VLOOKUP($F$18,Tablas!$A$222:$G$224,5,TRUE)))","v":3484},{"$f":"IF($F$18=0,0,(VLOOKUP($F$18,Tablas!$A$222:$G$224,6,TRUE)))","v":2522}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G27:G29)","v":12648},{"$f":"SUM(H27:H29)","v":11481},8319,{"$f":"SUM(J27:J29)","v":6021}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G30+G31)*12%","v":1526.76},{"$f":"(H30+H31)*12%","v":1386.72},1007.28,{"$f":"(J30+J31)*12%","v":731.52}]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"SUM(G30:G32)","v":14249.76},{"$f":"SUM(H30:H32)","v":12942.72},{"$f":"SUM(I30:I32)","v":9401.2800000000007},{"$f":"SUM(J30:J32)","v":6827.52}]
[]
[null,null,null,null,"Tarifas semi anuales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$16,Tablas!$A$530:$G$596,3,TRUE)","v":3982.42},{"$f":"VLOOKUP($I$16,Tablas!$A$530:$G$596,4,TRUE)","v":3614.6000000000004},{"$f":"VLOOKUP($I$16,Tablas!$A$530:$G$596,5,TRUE)","v":2562.5500000000002},{"$f":"VLOOKUP($I$16,Tablas!$A$530:$G$596,6,TRUE)","v":1854.47}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$16=1,0,(VLOOKUP($I$18,Tablas!$A$530:$G$596,3,TRUE)))","v":0},{"$f":"IF($F$16=1,0,(VLOOKUP($I$18,Tablas!$A$530:$G$596,4,TRUE)))","v":0},{"$f":"IF($F$16=1,0,(VLOOKUP($I$18,Tablas!$A$530:$G$596,5,TRUE)))","v":0},{"$f":"IF($F$16=1,0,(VLOOKUP($I$18,Tablas!$A$530:$G$596,6,TRUE)))","v":0}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$18=0,0,(VLOOKUP($F$18,Tablas!$A$597:$G$599,3,TRUE)))","v":2721.02},{"$f":"IF($F$18=0,0,(VLOOKUP($F$18,Tablas!$A$597:$G$599,4,TRUE)))","v":2470.33},{"$f":"IF($F$18=0,0,(VLOOKUP($F$18,Tablas!$A$597:$G$599,5,TRUE)))","v":1846.52},{"$f":"IF($F$18=0,0,(VLOOKUP($F$18,Tablas!$A$597:$G$599,6,TRUE)))","v":1336.66}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G36:G38)","v":6703.4400000000005},{"$f":"SUM(H36:H38)","v":6084.93},{"$f":"SUM(I36:I38)","v":4409.07},{"$f":"SUM(J36:J38)","v":3191.13}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G39+G40)*12%","v":813.41280000000006},{"$f":"(H39+H40)*12%","v":739.19159999999999},538.08839999999998,{"$f":"(J39+J40)*12%","v":391.93560000000002}]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G39:G41)","v":7591.8528000000006},{"$f":"SUM(H39:H41)","v":6899.1216000000004},{"$f":"SUM(I39:I41)","v":5022.1583999999993},{"$f":"SUM(J39:J41)","v":3658.0655999999999}]
[null,null,null,null,"Costo de segunda cuota",null,{"$f":"G39+G41 - G40*12%","v":7507.8528000000006},{"$f":"H39+H41 - H40*12%","v":6815.1216000000004},4938.1583999999993,{"$f":"J39+J41 - J40*12%","v":3574.0655999999999}]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G42+G43","v":15099.705600000001},{"$f":"H42+H43","v":13714.243200000001},9960.3167999999987,{"$f":"J42+J43","v":7232.1311999999998}]
[]
[null,null,null,null,"Tarifas trimestrales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$16,Tablas!$A$755:$G$821,3,TRUE)","v":2066.3500000000004},{"$f":"VLOOKUP($I$16,Tablas!$A$755:$G$821,4,TRUE)","v":1875.5000000000002},{"$f":"VLOOKUP($I$16,Tablas!$A$755:$G$821,5,TRUE)","v":1329.625},{"$f":"VLOOKUP($I$16,Tablas!$A$755:$G$821,6,TRUE)","v":962.22500000000002}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$16=1,0,(VLOOKUP($I$18,Tablas!$A$755:$G$821,3,TRUE)))","v":0},{"$f":"IF($F$16=1,0,(VLOOKUP($I$18,Tablas!$A$755:$G$821,4,TRUE)))","v":0},{"$f":"IF($F$16=1,0,(VLOOKUP($I$18,Tablas!$A$755:$G$821,5,TRUE)))","v":0},{"$f":"IF($F$16=1,0,(VLOOKUP($I$18,Tablas!$A$755:$G$821,6,TRUE)))","v":0}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$18=0,0,(VLOOKUP($F$18,Tablas!$A$822:$G$824,3,TRUE)))","v":1411.8500000000001},{"$f":"IF($F$18=0,0,(VLOOKUP($F$18,Tablas!$A$822:$G$824,4,TRUE)))","v":1281.7750000000001},{"$f":"IF($F$18=0,0,(VLOOKUP($F$18,Tablas!$A$822:$G$824,5,TRUE)))","v":958.1},{"$f":"IF($F$18=0,0,(VLOOKUP($F$18,Tablas!$A$822:$G$824,6,TRUE)))","v":693.55000000000007}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G47:G49)","v":3478.2000000000007},{"$f":"SUM(H47:H49)","v":3157.2750000000005},{"$f":"SUM(I47:I49)","v":2287.7249999999999},{"$f":"SUM(J47:J49)","v":1655.7750000000001}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G50+G51)*12%","v":426.38400000000007},{"$f":"(H50+H51)*12%","v":387.87300000000005},283.52699999999999,{"$f":"(J50+J51)*12%","v":207.69300000000001}]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G50:G52)","v":3979.5840000000007},{"$f":"SUM(H50:H52)","v":3620.1480000000006},{"$f":"SUM(I50:I52)","v":2646.252},{"$f":"SUM(J50:J52)","v":1938.4680000000001}]
[null,null,null,null,"Costo de tarifa trimestral 2 a 4",null,{"$f":"G50+G52 - G51*12%","v":3895.5840000000007},{"$f":"H50+H52 - H51*12%","v":3536.1480000000006},2562.252,{"$f":"J50+J52 - J51*12%","v":1854.4680000000001}]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G53+(G54*3)","v":15666.336000000003},{"$f":"H53+(H54*3)","v":14228.592000000002},10333.008,{"$f":"J53+(J54*3)","v":7501.8720000000003}]
[]
[]
[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":57,"n_cols":10,"rows_kept":57,"cut":false,"hidden":false,"merged":[[56,4,57,9],[55,4,55,9],[54,4,54,9],[32,4,32,9],[23,4,23,9],[11,5,11,8],[10,0,10,1],[38,0,39,0],[47,4,47,5],[48,4,48,5],[38,1,39,1],[43,4,43,9]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["GLOBAL SELECT HEALTH PLAN"]
[null,null,null,null,"Nombre del Asegurado titular:",{"$f":"+'INGRESO DE DATOS'!$D$16","v":"NOMBRE COMPLETO"}]
[]
[null,null,null,null,"Número de adultos en la póliza:",{"$f":"+'INGRESO DE DATOS'!$D$18","v":1},null,"Edad del Asegurado Titular:",{"$f":"+'INGRESO DE DATOS'!$D$20","v":42}]
[]
[null,null,null,null,"Número de niños en la póliza:",{"$f":"+'INGRESO DE DATOS'!$H$18","v":3},null,"Edad del/la conyuge:",{"$f":"+'INGRESO DE DATOS'!$H$20","v":71}]
[null,null,null,null,null,null,null," "," "]
[null,null,null,null,null,null,null,"Fecha de la cotización:",{"$f":"NOW()","v":"2022-10-27T12:44:16.870"}]
[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$14,Tablas!$A$305:$G$371,3,TRUE)","v":6366},{"$f":"VLOOKUP($I$14,Tablas!$A$305:$G$371,4,TRUE)","v":6108},{"$f":"VLOOKUP($I$14,Tablas!$A$305:$G$371,5,TRUE)","v":4346},{"$f":"VLOOKUP($I$14,Tablas!$A$305:$G$371,6,TRUE)","v":3151}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$14=1,0,(VLOOKUP($I$16,Tablas!$A$305:$G$371,3,TRUE)))","v":0},{"$f":"IF($F$14=1,0,(VLOOKUP($I$16,Tablas!$A$305:$G$371,4,TRUE)))","v":0},{"$f":"IF($F$14=1,0,(VLOOKUP($I$16,Tablas!$A$305:$G$371,5,TRUE)))","v":0},{"$f":"IF($F$14=1,0,(VLOOKUP($I$16,Tablas!$A$305:$G$371,6,TRUE)))","v":0}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$16=0,0,(VLOOKUP($F$16,Tablas!$A$372:$G$374,3,TRUE)))","v":4576},{"$f":"IF($F$16=0,0,(VLOOKUP($F$16,Tablas!$A$372:$G$374,4,TRUE)))","v":4391},{"$f":"IF($F$16=0,0,(VLOOKUP($F$16,Tablas!$A$372:$G$374,5,TRUE)))","v":3309},{"$f":"IF($F$16=0,0,(VLOOKUP($F$16,Tablas!$A$372:$G$374,6,TRUE)))","v":2399}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G25:G27)","v":10942},{"$f":"SUM(H25:H27)","v":10499},{"$f":"SUM(I25:I27)","v":7655},{"$f":"SUM(J25:J27)","v":5550}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G28+G29)*12%","v":1322.04},{"$f":"(H28+H29)*12%","v":1268.8799999999999},927.59999999999991,{"$f":"(J28+J29)*12%","v":675}]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"SUM(G28:G30)","v":12339.04},{"$f":"SUM(H28:H30)","v":11842.88},{"$f":"SUM(I28:I30)","v":8657.6},{"$f":"SUM(J28:J30)","v":6300}]
[]
[null,null,null,null,"Tarifas semi anuales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$14,Tablas!$A$605:$G$671,3,TRUE)","v":3373.98},{"$f":"VLOOKUP($I$14,Tablas!$A$605:$G$671,4,TRUE)","v":3237.2400000000002},{"$f":"VLOOKUP($I$14,Tablas!$A$605:$G$671,5,TRUE)","v":2303.38},{"$f":"VLOOKUP($I$14,Tablas!$A$605:$G$671,6,TRUE)","v":1670.03}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$14=1,0,(VLOOKUP($I$16,Tablas!$A$605:$G$671,3,TRUE)))","v":0},{"$f":"IF($F$14=1,0,(VLOOKUP($I$16,Tablas!$A$605:$G$671,4,TRUE)))","v":0},{"$f":"IF($F$14=1,0,(VLOOKUP($I$16,Tablas!$A$605:$G$671,5,TRUE)))","v":0},{"$f":"IF($F$14=1,0,(VLOOKUP($I$16,Tablas!$A$605:$G$671,6,TRUE)))","v":0}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$16=0,0,(VLOOKUP($F$16,Tablas!$A$672:$G$674,3,TRUE)))","v":2425.2800000000002},{"$f":"IF($F$16=0,0,(VLOOKUP($F$16,Tablas!$A$672:$G$674,4,TRUE)))","v":2327.23},{"$f":"IF($F$16=0,0,(VLOOKUP($F$16,Tablas!$A$672:$G$674,5,TRUE)))","v":1753.77},{"$f":"IF($F$16=0,0,(VLOOKUP($F$16,Tablas!$A$672:$G$674,6,TRUE)))","v":1271.47}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G34:G36)","v":5799.26},{"$f":"SUM(H34:H36)","v":5564.47},{"$f":"SUM(I34:I36)","v":4057.15},{"$f":"SUM(J34:J36)","v":2941.5}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G37+G38)*12%","v":704.91120000000001},{"$f":"(H37+H38)*12%","v":676.7364},495.85799999999995,{"$f":"(J37+J38)*12%","v":361.97999999999996}]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G37:G39)","v":6579.1712000000007},{"$f":"SUM(H37:H39)","v":6316.2064},{"$f":"SUM(I37:I39)","v":4628.0079999999998},{"$f":"SUM(J37:J39)","v":3378.48}]
[null,null,null,null,"Costo de segunda cuota",null,{"$f":"G37+G39 - G38*12%","v":6495.1712000000007},{"$f":"H37+H39 - H38*12%","v":6232.2064},4544.0079999999998,{"$f":"J37+J39 - J38*12%","v":3294.48}]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G40+G41","v":13074.342400000001},{"$f":"H40+H41","v":12548.4128},9172.0159999999996,{"$f":"J40+J41","v":6672.96}]
[]
[null,null,null,null,"Tarifas trimestrales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$14,Tablas!$A$830:$G$896,3,TRUE)","v":1750.65},{"$f":"VLOOKUP($I$14,Tablas!$A$830:$G$896,4,TRUE)","v":1679.7},{"$f":"VLOOKUP($I$14,Tablas!$A$830:$G$896,5,TRUE)","v":1195.1500000000001},{"$f":"VLOOKUP($I$14,Tablas!$A$830:$G$896,6,TRUE)","v":866.52500000000009}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$14=1,0,(VLOOKUP($I$16,Tablas!$A$830:$G$896,3,TRUE)))","v":0},{"$f":"IF($F$14=1,0,(VLOOKUP($I$16,Tablas!$A$830:$G$896,4,TRUE)))","v":0},{"$f":"IF($F$14=1,0,(VLOOKUP($I$16,Tablas!$A$830:$G$896,5,TRUE)))","v":0},{"$f":"IF($F$14=1,0,(VLOOKUP($I$16,Tablas!$A$830:$G$896,6,TRUE)))","v":0}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$16=0,0,(VLOOKUP($F$16,Tablas!$A$897:$G$899,3,TRUE)))","v":1258.4000000000001},{"$f":"IF($F$16=0,0,(VLOOKUP($F$16,Tablas!$A$897:$G$899,4,TRUE)))","v":1207.5250000000001},{"$f":"IF($F$16=0,0,(VLOOKUP($F$16,Tablas!$A$897:$G$899,5,TRUE)))","v":909.97500000000002},{"$f":"IF($F$16=0,0,(VLOOKUP($F$16,Tablas!$A$897:$G$899,6,TRUE)))","v":659.72500000000002}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G45:G47)","v":3009.05},{"$f":"SUM(H45:H47)","v":2887.2250000000004},{"$f":"SUM(I45:I47)","v":2105.125},{"$f":"SUM(J45:J47)","v":1526.25}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G48+G49)*12%","v":370.08600000000001},{"$f":"(H48+H49)*12%","v":355.46700000000004},261.61500000000001,{"$f":"(J48+J49)*12%","v":192.15}]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G48:G50)","v":3454.1360000000004},{"$f":"SUM(H48:H50)","v":3317.6920000000005},{"$f":"SUM(I48:I50)","v":2441.7399999999998},{"$f":"SUM(J48:J50)","v":1793.4}]
[null,null,null,null,"Costo de tarifa trimestral 2 a 4",null,{"$f":"G48+G50 - G49*12%","v":3370.1360000000004},{"$f":"H48+H50 - H49*12%","v":3233.6920000000005},2357.7399999999998,{"$f":"J48+J50 - J49*12%","v":1709.4}]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G51+(G52*3)","v":13564.544000000002},{"$f":"H51+(H52*3)","v":13018.768000000002},9514.9599999999991,{"$f":"J51+(J52*3)","v":6921.6}]
[]
[]
[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":62,"n_cols":10,"rows_kept":62,"cut":false,"hidden":false,"merged":[[16,5,16,8],[14,0,14,1],[43,0,44,0],[43,1,44,1],[61,4,63,7],[60,4,60,7],[52,4,52,5],[53,4,53,5],[59,4,59,7]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["GLOBAL MAJOR MEDICAL HEALTH PLAN"]
[]
[null,null,null,null,"Nombre del Asegurado titular:",{"$f":"+'INGRESO DE DATOS'!$D$16","v":"NOMBRE COMPLETO"}]
[]
[null,null,null,null,"Número de adultos en la póliza:",{"$f":"+'INGRESO DE DATOS'!$D$18","v":1},null,"Edad del Asegurado Titular:",{"$f":"+'INGRESO DE DATOS'!$D$20","v":42}]
[]
[null,null,null,null,"Número de niños en la póliza:",{"$f":"+'INGRESO DE DATOS'!$H$18","v":3},null,"Edad del/la conyuge:",{"$f":"+'INGRESO DE DATOS'!$H$20","v":71}]
[null,null,null,null,null,null,null," "," "]
[null,null,null,null,null,null,null,"Fecha de la cotización:",{"$f":"NOW()","v":"2022-10-27T12:44:16.870"}]
[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,10000,20000]
[null,null,null,null,"Fuera del país de residencia",null,10000,20000]
[]
[null,null,null,null,"Tarifas anuales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$19,Tablas!$A$1129:$G$1195,3,TRUE)","v":3672},{"$f":"VLOOKUP($I$19,Tablas!$A$1129:$G$1195,4,TRUE)","v":2783}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$19=1,0,(VLOOKUP($I$21,Tablas!$A$1129:$G$1195,3,TRUE)))","v":0},{"$f":"IF($F$19=1,0,(VLOOKUP($I$21,Tablas!$A$1129:$G$1195,4,TRUE)))","v":0}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$21=0,0,(VLOOKUP($F$21,Tablas!$A$1196:$G$1198,3,TRUE)))","v":2489},{"$f":"IF($F$21=0,0,(VLOOKUP($F$21,Tablas!$A$1196:$G$1198,4,TRUE)))","v":1949}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G30:G32)","v":6161},{"$f":"SUM(H30:H32)","v":4732}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G33+G34)*12%","v":748.31999999999994},{"$f":"(H33+H34)*12%","v":576.84}]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"SUM(G33:G35)","v":6984.32},{"$f":"SUM(H33:H35)","v":5383.84}]
[]
[null,null,null,null,"Tarifas semi anuales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$19,Tablas!$A$1353:$G$1419,3,TRUE)","v":1946.16},{"$f":"VLOOKUP($I$19,Tablas!$A$1353:$G$1419,4,TRUE)","v":1474.99}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$19=1,0,(VLOOKUP($I$21,Tablas!$A$1353:$G$1419,3,TRUE)))","v":0},{"$f":"IF($F$19=1,0,(VLOOKUP($I$21,Tablas!$A$1353:$G$1419,4,TRUE)))","v":0}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$21=0,0,(VLOOKUP($F$21,Tablas!$A$1420:$G$1422,3,TRUE)))","v":1319.17},{"$f":"IF($F$21=0,0,(VLOOKUP($F$21,Tablas!$A$1420:$G$1422,4,TRUE)))","v":1032.97}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G39:G41)","v":3265.33},{"$f":"SUM(H39:H41)","v":2507.96}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G42+G43)*12%","v":400.83959999999996},{"$f":"(H42+H43)*12%","v":309.95519999999999}]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G42:G44)","v":3741.1695999999997},{"$f":"SUM(H42:H44)","v":2892.9151999999999}]
[null,null,null,null,"Costo de segunda cuota",null,{"$f":"G42+G44 - G43*12%","v":3657.1695999999997},{"$f":"H42+H44 - H43*12%","v":2808.9151999999999}]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G45+G46","v":7398.3391999999994},{"$f":"H45+H46","v":5701.8303999999998}]
[]
[null,null,null,null,"Tarifas trimestrales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$19,Tablas!$A$1278:$G$1344,3,TRUE)","v":1009.8000000000001},{"$f":"VLOOKUP($I$19,Tablas!$A$1278:$G$1344,4,TRUE)","v":765.32500000000005}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$19=1,0,(VLOOKUP($I$21,Tablas!$A$1278:$G$1344,3,TRUE)))","v":0},{"$f":"IF($F$19=1,0,(VLOOKUP($I$21,Tablas!$A$1278:$G$1344,4,TRUE)))","v":0}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$21=0,0,(VLOOKUP($F$21,Tablas!$A$1345:$G$1347,3,TRUE)))","v":684.47500000000002},{"$f":"IF($F$21=0,0,(VLOOKUP($F$21,Tablas!$A$1345:$G$1347,4,TRUE)))","v":535.97500000000002}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G50:G52)","v":1694.2750000000001},{"$f":"SUM(H50:H52)","v":1301.3000000000002}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G53+G54)*12%","v":212.31300000000002},{"$f":"(H53+H54)*12%","v":165.15600000000001}]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G53:G55)","v":1981.5880000000002},{"$f":"SUM(H53:H55)","v":1541.4560000000001}]
[null,null,null,null,"Costo de tarifa trimestral 2 a 4",null,{"$f":"G53+G55 - G54*12%","v":1897.5880000000002},{"$f":"H53+H55 - H54*12%","v":1457.4560000000001}]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G56+(G57*3)","v":7674.3520000000008},{"$f":"H56+(H57*3)","v":5913.8240000000005}]
[]
[]
[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":112,"n_cols":8,"rows_kept":112,"cut":false,"hidden":false,"merged":[[28,0,28,1],[31,0,31,1],[34,0,34,1],[54,0,54,1],[57,0,57,1],[89,4,89,7],[26,0,26,6],[53,0,53,1],[28,2,28,6],[31,4,31,5],[34,4,34,5],[39,0,39,1],[40,0,40,1],[43,0,43,1],[44,0,44,1],[45,0,45,1],[46,0,46,1],[48,0,48,1],[51,0,51,1],[43,2,43,3],[49,0,49,1],[85,0,85,1],[57,3,57,7],[59,3,59,7],[62,3,62,7],[71,4,71,7],[73,4,73,7],[76,4,76,7],[84,4,84,7],[65,0,65,2],[76,0,76,1],[81,0,81,1],[58,0,58,1],[86,4,86,7],[45,2,45,3],[48,2,48,3],[102,2,102,3],[102,0,102,1],[84,0,84,1],[59,0,59,1],[77,0,77,1],[71,0,71,1],[72,0,72,1],[73,0,73,1],[74,0,74,1],[60,0,60,1],[62,0,62,1],[63,0,63,1],[68,0,68,1],[86,0,86,1],[93,0,93,2],[97,2,97,3],[90,0,90,1],[87,0,87,1],[89,0,89,1],[109,0,109,7],[110,0,110,7],[111,0,113,7],[94,0,94,1],[97,0,97,1],[100,0,100,1],[107,0,107,1],[99,2,99,3],[103,0,103,1],[99,0,99,1],[98,0,98,1]]}
[]
[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$16","v":"NOMBRE COMPLETO"}]
[]
[]
["Número de adultos en la póliza",null,{"$f":"+'INGRESO DE DATOS'!$D$18","v":1},null,"Edad del Asegurado Titular",null,{"$f":"+'INGRESO DE DATOS'!$D$20","v":42}]
[]
[]
["Número de niños en la póliza",null,{"$f":"+'INGRESO DE DATOS'!$H$18","v":3},null,"Edad del/la cónyuge ",null,{"$f":"+'INGRESO DE DATOS'!$H$20","v":71}]
[]
[]
[null,null,null,"FECHA DE LA COTIZACIÓN:",{"$f":"NOW()","v":"2022-10-27T12:44:16.870"}]
[]
["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,{"$f":"'Global Ultimate'!G33","v":49157.919999999998},{"$f":"'Global Ultimate'!H33","v":31746.400000000001}]
[null,null,"Tarifas semi anuales"]
[null,null,{"$f":"'Global Ultimate'!G43","v":26093.177599999999},{"$f":"'Global Ultimate'!H43","v":16865.072000000004}]
[null,null,{"$f":"'Global Ultimate'!G44","v":26009.177599999999},{"$f":"'Global Ultimate'!H44","v":16781.072000000004}]
[null,null,"Tarifas trimestrales"]
[null,null,{"$f":"'Global Ultimate'!G55","v":13579.328000000001},{"$f":"'Global Ultimate'!H55","v":8791.16}]
[null,null,{"$f":"'Global Ultimate'!G56","v":13495.328000000001},{"$f":"'Global Ultimate'!H56","v":8707.16}]
["Ahorros en tarifas de prima para niños (pago annual)*",null,{"$f":"'Global Ultimate'!G34","v":16323},{"$f":"'Global Ultimate'!H34","v":10533}]
[]
["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,{"$f":"+'Global Elite'!G33","v":19164.32},{"$f":"+'Global Elite'!H33","v":16803.36},{"$f":"+'Global Elite'!I33","v":13567.68},{"$f":"+'Global Elite'!J33","v":11779.04},{"$f":"+'Global Elite'!K33","v":8919.68}]
[null,null,null,"Tarifas semi anuales"]
[null,null,null,{"$f":"+'Global Elite'!G43","v":10196.569599999999},{"$f":"+'Global Elite'!H43","v":8945.2608},{"$f":"+'Global Elite'!I43","v":7230.3504000000003},{"$f":"+'Global Elite'!J43","v":6282.3712000000005},{"$f":"+'Global Elite'!K43","v":4766.9103999999998}]
[null,null,null,{"$f":"+'Global Elite'!G44","v":10112.569599999999},{"$f":"+'Global Elite'!H44","v":8861.2608},{"$f":"+'Global Elite'!I44","v":7146.3504000000003},{"$f":"+'Global Elite'!J44","v":6198.3712000000005},{"$f":"+'Global Elite'!K44","v":4682.9103999999998}]
[null,null,null,"Tarifas trimestrales"]
[null,null,null,{"$f":"+'Global Elite'!G55","v":5331.0880000000006},{"$f":"+'Global Elite'!H55","v":4681.8240000000005},{"$f":"+'Global Elite'!I55","v":3792.0120000000006},{"$f":"+'Global Elite'!J55","v":3300.1360000000004},{"$f":"+'Global Elite'!K55","v":2513.8119999999999}]
[null,null,null,{"$f":"+'Global Elite'!G56","v":5247.0880000000006},{"$f":"+'Global Elite'!H56","v":4597.8240000000005},{"$f":"+'Global Elite'!I56","v":3708.0120000000006},{"$f":"+'Global Elite'!J56","v":3216.1360000000004},{"$f":"+'Global Elite'!K56","v":2429.8119999999999}]
["Ahorros en tarifas de prima para niños (pago annual)*",null,null,{"$f":"+'Global Elite'!G34","v":6418},{"$f":"+'Global Elite'!H34","v":5626},{"$f":"+'Global Elite'!I34","v":4644},{"$f":"+'Global Elite'!J34","v":4028},{"$f":"+'Global Elite'!K34","v":3044}]
[]
["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,{"$f":"+'Global Premier'!G33","v":14249.76},{"$f":"+'Global Premier'!H33","v":12942.72},{"$f":"+'Global Premier'!I33","v":9401.2800000000007},{"$f":"+'Global Premier'!J33","v":6827.52}]
[null,null,null,null,"Tarifas semi anuales"]
[null,null,null,null,{"$f":"+'Global Premier'!G42","v":7591.8528000000006},{"$f":"+'Global Premier'!H42","v":6899.1216000000004},{"$f":"+'Global Premier'!I42","v":5022.1583999999993},{"$f":"+'Global Premier'!J42","v":3658.0655999999999}]
[null,null,null,null,{"$f":"+'Global Premier'!G43","v":7507.8528000000006},{"$f":"+'Global Premier'!H43","v":6815.1216000000004},{"$f":"+'Global Premier'!I43","v":4938.1583999999993},{"$f":"+'Global Premier'!J43","v":3574.0655999999999}]
[null,null,null,null,"Tarifas trimestrales"]
[null,null,null,null,{"$f":"+'Global Premier'!G53","v":3979.5840000000007},{"$f":"+'Global Premier'!H53","v":3620.1480000000006},{"$f":"+'Global Premier'!I53","v":2646.252},{"$f":"+'Global Premier'!J53","v":1938.4680000000001}]
[null,null,null,null,{"$f":"+'Global Premier'!G54","v":3895.5840000000007},{"$f":"+'Global Premier'!H54","v":3536.1480000000006},{"$f":"+'Global Premier'!I54","v":2562.252},{"$f":"+'Global Premier'!J54","v":1854.4680000000001}]
[]
["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,{"$f":"+'Global Select'!G31","v":12339.04},{"$f":"+'Global Select'!H31","v":11842.88},{"$f":"+'Global Select'!I31","v":8657.6},{"$f":"+'Global Select'!J31","v":6300}]
[null,null,null,null,"Tarifas semi anuales"]
[null,null,null,null,{"$f":"+'Global Select'!G40","v":6579.1712000000007},{"$f":"+'Global Select'!H40","v":6316.2064},{"$f":"+'Global Select'!I40","v":4628.0079999999998},{"$f":"+'Global Select'!J40","v":3378.48}]
[null,null,null,null,{"$f":"+'Global Select'!G41","v":6495.1712000000007},{"$f":"+'Global Select'!H41","v":6232.2064},{"$f":"+'Global Select'!I41","v":4544.0079999999998},{"$f":"+'Global Select'!J41","v":3294.48}]
[null,null,null,null,"Tarifas trimestrales"]
[null,null,null,null,{"$f":"+'Global Select'!G51","v":3454.1360000000004},{"$f":"+'Global Select'!H51","v":3317.6920000000005},{"$f":"+'Global Select'!I51","v":2441.7399999999998},{"$f":"+'Global Select'!J51","v":1793.4}]
[null,null,null,null,{"$f":"+'Global Select'!G52","v":3370.1360000000004},{"$f":"+'Global Select'!H52","v":3233.6920000000005},{"$f":"+'Global Select'!I52","v":2357.7399999999998},{"$f":"+'Global Select'!J52","v":1709.4}]
[]
["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,{"$f":"'Global Major Medical'!G36","v":6984.32},{"$f":"'Global Major Medical'!H36","v":5383.84}]
[null,null,"Tarifas semi anuales"]
[null,null,{"$f":"'Global Major Medical'!G45","v":3741.1695999999997},{"$f":"'Global Major Medical'!H45","v":2892.9151999999999}]
[null,null,{"$f":"'Global Major Medical'!G46","v":3657.1695999999997},{"$f":"'Global Major Medical'!H46","v":2808.9151999999999}]
[null,null,"Tarifas trimestrales"]
[null,null,{"$f":"'Global Major Medical'!G56","v":1981.5880000000002},{"$f":"'Global Major Medical'!H56","v":1541.4560000000001}]
[null,null,{"$f":"'Global Major Medical'!G57","v":1897.5880000000002},{"$f":"'Global Major Medical'!H57","v":1457.4560000000001}]
[]
["Una tarifa administrativa de US$75 se carga automáticamente al primer pago"]
["*Basado en un modo de pago anual"]
[]
[]
["Tarifas en US $ -   Efectivas a partir del 1ro de enero de  2020\t\t"]
["Este presupuesto solamente tiene carácter informativo y en ningún momento expresa compromiso legal para suministrarle cobertura de seguro. La emisión de una póliza de seguro Bupa está sujeta a todas las evaluaciones de riesgo por parte de Bupa y a la recepción de todos los pagos de prima requeridos."]

{"sheet":"Tablas","index":7,"n_rows":1497,"n_cols":23,"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]]}
[]
["BUPA GLOBAL ELITE",null,null,null,null,null,null,null,"FACTOR MENSUAL:",null,{"$f":"1.12/12","v":9.3333333333333338E-2}]
["TARIFAS ANUALES",null,null,null,null,null,null,null,"FACTOR TRIMESTRAL:",null,{"$f":"1.1/4","v":0.27500000000000002}]
["EDAD",null,null,null,null,null,null,null,"FACTOR SEMIANUAL:",null,{"$f":"1.06/2","v":0.53}]
[" "," ",1000,2000,3500,5000,10000,null,null,null,null,null,1000,2000,3500,5000,10000]
[18,null,8387,7350,6072,5263,3979,null,"Descuento (0%):",null,1,null,5679,4977,4216,3655,2835,null,true,true,true,true,true]
[19,null,8488,7440,6136,5322,4022,null,null,null,null,null,5747,5038,4261,3695,2866,null,true,true,true,true,true]
[20,null,8596,7532,6204,5379,4065,null,null,null,null,null,5820,5100,4308,3735,2897,null,true,true,true,true,true]
[21,null,8703,7629,6273,5440,4111,null,null,null,null,null,5893,5165,4356,3777,2929,null,true,true,true,true,true]
[22,null,8816,7727,6347,5504,4159,null,null,null,null,null,5969,5232,4407,3822,2964,null,true,true,true,true,true]
[23,null,8932,7832,6423,5569,4209,null,null,null,null,null,6048,5302,4460,3867,3000,null,true,true,true,true,true]
[24,null,9052,7938,6500,5636,4260,null,null,null,null,null,6129,5375,4514,3914,3035,null,true,true,true,true,true]
[25,null,9179,8045,6578,5704,4312,null,null,null,null,null,6215,5447,4568,3961,3072,null,true,true,true,true,true]
[26,null,9359,8202,6698,5808,4389,null,null,null,null,null,6337,5554,4651,4033,3128,null,true,true,true,true,true]
[27,null,9545,8368,6820,5915,4469,null,null,null,null,null,6463,5666,4736,4107,3185,null,true,true,true,true,true]
[28,null,9741,8540,6948,6024,4554,null,null,null,null,null,6596,5782,4825,4183,3245,null,true,true,true,true,true]
[29,null,9945,8717,7083,6141,4640,null,null,null,null,null,6734,5902,4918,4264,3307,null,true,true,true,true,true]
[30,null,10154,8901,7223,6264,4733,null,null,null,null,null,6875,6027,5015,4349,3372,null,true,true,true,true,true]
[31,null,10373,9095,7363,6386,4825,null,null,null,null,null,7024,6158,5114,4435,3439,null,true,true,true,true,true]
[32,null,10596,9288,7517,6519,4925,null,null,null,null,null,7175,6289,5220,4527,3510,null,true,true,true,true,true]
[33,null,10832,9495,7669,6652,5026,null,null,null,null,null,7334,6429,5326,4619,3582,null,true,true,true,true,true]
[34,null,11072,9702,7830,6792,5130,null,null,null,null,null,7497,6570,5438,4716,3657,null,true,true,true,true,true]
[35,null,11319,9921,7996,6934,5240,null,null,null,null,null,7664,6717,5553,4815,3734,null,true,true,true,true,true]
[36,null,11573,10144,8165,7081,5349,null,null,null,null,null,7837,6869,5670,4917,3813,null,true,true,true,true,true]
[37,null,11835,10374,8345,7236,5468,null,null,null,null,null,8014,7025,5795,5025,3897,null,true,true,true,true,true]
[38,null,12106,10611,8526,7394,5585,null,null,null,null,null,8198,7185,5921,5134,3981,null,true,true,true,true,true]
[39,null,12382,10853,8713,7555,5710,null,null,null,null,null,8385,7349,6051,5246,4069,null,true,true,true,true,true]
[40,null,12665,11103,8903,7721,5835,null,null,null,null,null,8576,7518,6183,5362,4158,null,true,true,true,true,true]
[41,null,12959,11360,9103,7892,5965,null,null,null,null,null,8775,7692,6322,5481,4251,null,true,true,true,true,true]
[42,null,13260,11620,9307,8071,6098,null,null,null,null,null,8979,7869,6463,5605,4346,null,true,true,true,true,true]
[43,null,13566,11890,9514,8250,6235,null,null,null,null,null,9186,8051,6607,5729,4443,null,true,true,true,true,true]
[44,null,13880,12167,9728,8436,6375,null,null,null,null,null,9399,8239,6756,5858,4543,null,true,true,true,true,true]
[45,null,14202,12450,9948,8627,6520,null,null,null,null,null,9617,8430,6909,5991,4647,null,true,true,true,true,true]
[46,null,14531,12736,10172,8821,6666,null,null,null,null,null,9840,8624,7065,6126,4751,null,true,true,true,true,true]
[47,null,14867,13034,10403,9020,6817,null,null,null,null,null,10068,8826,7225,6264,4858,null,true,true,true,true,true]
[48,null,15214,13331,10638,9225,6970,null,null,null,null,null,10302,9028,7388,6406,4968,null,true,true,true,true,true]
[49,null,15563,13642,10877,9432,7128,null,null,null,null,null,10539,9238,7554,6550,5080,null,true,true,true,true,true]
[50,null,15923,13955,11125,9646,7289,null,null,null,null,null,10783,9450,7726,6699,5195,null,true,true,true,true,true]
[51,null,16290,14278,11378,9865,7454,null,null,null,null,null,11031,9669,7901,6851,5313,null,true,true,true,true,true]
[52,null,16661,14606,11631,10086,7621,null,null,null,null,null,11283,9890,8078,7004,5432,null,true,true,true,true,true]
[53,null,17044,14940,11894,10314,7794,null,null,null,null,null,11542,10117,8260,7163,5555,null,true,true,true,true,true]
[54,null,17434,15280,12163,10547,7969,null,null,null,null,null,11806,10347,8447,7325,5680,null,true,true,true,true,true]
[55,null,17832,15628,12435,10782,8149,null,null,null,null,null,12075,10583,8636,7488,5808,null,true,true,true,true,true]
[56,null,18233,15981,12714,11024,8329,null,null,null,null,null,12347,10822,8829,7657,5937,null,true,true,true,true,true]
[57,null,18645,16343,12995,11266,8515,null,null,null,null,null,12626,11067,9025,7825,6069,null,true,true,true,true,true]
[58,null,19065,16712,13282,11517,8704,null,null,null,null,null,12910,11316,9225,7999,6204,null,true,true,true,true,true]
[59,null,19490,17082,13578,11774,8896,null,null,null,null,null,13198,11568,9430,8177,6341,null,true,true,true,true,true]
[60,null,19923,17464,13876,12032,9092,null,null,null,null,null,13491,11826,9637,8356,6480,null,true,true,true,true,true]
[61,null,22203,19462,15457,13402,10128,null,null,null,null,null,15035,13179,10735,9308,7219,null,true,true,true,true,true]
[62,null,24668,21622,17167,14885,11248,null,null,null,null,null,16704,14642,11923,10338,8017,null,true,true,true,true,true]
[63,null,27322,23948,19013,16486,12458,null,null,null,null,null,18502,16217,13205,11450,8880,null,true,true,true,true,true]
[64,null,30156,26432,20989,18200,13755,null,null,null,null,null,20422,17900,14578,12641,9804,null,true,true,true,true,true]
[65,null,33182,29084,23102,20032,15137,null,null,null,null,null,22471,19695,16045,13913,10790,null,true,true,true,true,true]
[66,null,36392,31900,25350,21980,16611,null,null,null,null,null,24644,21602,17607,15266,11841,null,true,true,true,true,true]
[67,null,39786,34875,27728,24042,18169,null,null,null,null,null,26943,23617,19258,16698,12951,null,true,true,true,true,true]
[68,null,43366,38010,30243,26224,19817,null,null,null,null,null,29368,25741,21005,18214,14126,null,true,true,true,true,true]
[69,null,47136,41315,32890,28519,21550,null,null,null,null,null,31921,27979,22844,19808,15361,null,true,true,true,true,true]
[70,null,51088,44780,35673,30932,23375,null,null,null,null,null,34598,30325,24777,21484,16662,null,true,true,true,true,true]
[71,null,55230,48410,38587,33458,25282,null,null,null,null,null,37402,32784,26801,23239,18022,null,true,true,true,true,true]
[72,null,59555,52200,41636,36102,27282,null,null,null,null,null,40331,35351,28919,25075,19447,null,true,true,true,true,true]
[73,null,64067,56156,44814,38861,29365,null,null,null,null,null,43387,38029,31127,26991,20932,null,true,true,true,true,true]
[74,null,68765,60274,48132,41736,31537,null,null,null,null,null,46569,40818,33431,28988,22481,null,true,true,true,true,true]
[75,null,73650,64554,51581,44727,33798,null,null,null,null,null,49877,43717,35827,31066,24093,null,true,true,true,true,true]
[76,null,73650,64554,51581,44727,33798,null,null,null,null,null,49877,43717,35827,31066,24093,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[77,null,73650,64554,51581,44727,33798,null,null,null,null,null,49877,43717,35827,31066,24093,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[78,null,73650,64554,51581,44727,33798,null,null,null,null,null,49877,43717,35827,31066,24093,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[79,null,73650,64554,51581,44727,33798,null,null,null,null,null,49877,43717,35827,31066,24093,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[80,null,73650,64554,51581,44727,33798,null,null,null,null,null,49877,43717,35827,31066,24093,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[81,null,73650,64554,51581,44727,33798,null,null,null,null,null,49877,43717,35827,31066,24093,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[82,null,73650,64554,51581,44727,33798,null,null,null,null,null,49877,43717,35827,31066,24093,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[83,null,73650,64554,51581,44727,33798,null,null,null,null,null,49877,43717,35827,31066,24093,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[84,"o más",73650,64554,51581,44727,33798,null,null,null,null,null,49877,43717,35827,31066,24093,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[1,"Hijo",3776,3308,2732,2371,1791,null,null,null,null,null,2556,2239,1897,1645,1276,null,true,true,true,true,true]
[2,"Hijos",6418,5626,4644,4028,3044,null,null,null,null,null,4345,3809,3225,2797,2169,null,true,true,true,true,true]
[3,"Hijos o más",9058,7942,6557,5687,4297,null,null,null,null,null,6133,5377,4554,3949,3062,null,true,true,true,true,true]
[]
["BUPA GLOBAL ELITE - MENSUALES"]
["EDAD"]
[" "," ",1000,2000,3500]
[18,null,{"$f":"+C6*$K$2","v":782.78666666666675},{"$f":"+D6*$K$2","v":686},566.72,491.21333333333337,371.37333333333333]
[19,null,{"$f":"+C7*$K$2","v":792.21333333333337},694.4,572.69333333333338,496.72,375.38666666666666]
[20,null,{"$f":"+C8*$K$2","v":802.29333333333341},702.98666666666668,579.04000000000008,502.04,379.40000000000003]
[21,null,{"$f":"+C9*$K$2","v":812.28000000000009},712.04000000000008,585.48,507.73333333333335,383.69333333333333]
[22,null,{"$f":"+C10*$K$2","v":822.82666666666671},721.18666666666672,592.38666666666666,513.70666666666671,388.17333333333335]
[23,null,{"$f":"+C11*$K$2","v":833.65333333333342},730.98666666666668,599.48,519.77333333333331,392.84000000000003]
[24,null,{"$f":"+C12*$K$2","v":844.85333333333335},740.88,606.66666666666674,526.02666666666664,397.6]
[25,null,{"$f":"+C13*$K$2","v":856.70666666666671},750.86666666666667,613.94666666666672,532.37333333333333,402.45333333333338]
[26,null,{"$f":"+C14*$K$2","v":873.50666666666666},765.52,625.14666666666665,542.08000000000004,409.64000000000004]
[27,null,{"$f":"+C15*$K$2","v":890.86666666666667},781.01333333333332,636.53333333333342,552.06666666666672,417.10666666666668]
[28,null,{"$f":"+C16*$K$2","v":909.16000000000008},797.06666666666672,648.48,562.24,425.04]
[29,null,{"$f":"+C17*$K$2","v":928.2},813.5866666666667,661.08,573.16000000000008,433.06666666666666]
[30,null,{"$f":"+C18*$K$2","v":947.70666666666671},830.76,674.14666666666665,584.64,441.74666666666667]
[31,null,{"$f":"+C19*$K$2","v":968.14666666666676},848.86666666666667,687.21333333333337,596.02666666666664,450.33333333333337]
[32,null,{"$f":"+C20*$K$2","v":988.96},866.88,701.5866666666667,608.44000000000005,459.66666666666669]
[33,null,{"$f":"+C21*$K$2","v":1010.9866666666667},886.2,715.77333333333331,620.85333333333335,469.09333333333336]
[34,null,{"$f":"+C22*$K$2","v":1033.3866666666668},905.5200000000001,730.80000000000007,633.92000000000007,478.8]
[35,null,{"$f":"+C23*$K$2","v":1056.44},925.96,746.29333333333341,647.1733333333334,489.06666666666666]
[36,null,{"$f":"+C24*$K$2","v":1080.1466666666668},946.77333333333343,762.06666666666672,660.89333333333332,499.24]
[37,null,{"$f":"+C25*$K$2","v":1104.6000000000001},968.24,778.86666666666667,675.36,510.34666666666669]
[38,null,{"$f":"+C26*$K$2","v":1129.8933333333334},990.36,795.76,690.10666666666668,521.26666666666665]
[39,null,{"$f":"+C27*$K$2","v":1155.6533333333334},1012.9466666666667,813.21333333333337,705.13333333333333,532.93333333333339]
[40,null,{"$f":"+C28*$K$2","v":1182.0666666666668},1036.28,830.94666666666672,720.62666666666667,544.6]
[41,null,{"$f":"+C29*$K$2","v":1209.5066666666667},1060.2666666666667,849.61333333333334,736.5866666666667,556.73333333333335]
[42,null,{"$f":"+C30*$K$2","v":1237.6000000000001},1084.5333333333333,868.65333333333342,753.29333333333341,569.14666666666665]
[43,null,{"$f":"+C31*$K$2","v":1266.1600000000001},1109.7333333333333,887.97333333333336,770,581.93333333333339]
[44,null,{"$f":"+C32*$K$2","v":1295.4666666666667},1135.5866666666668,907.94666666666672,787.36,595]
[45,null,{"$f":"+C33*$K$2","v":1325.52},1162,928.48,805.18666666666672,608.53333333333342]
[46,null,{"$f":"+C34*$K$2","v":1356.2266666666667},1188.6933333333334,949.38666666666666,823.29333333333341,622.16000000000008]
[47,null,{"$f":"+C35*$K$2","v":1387.5866666666668},1216.5066666666667,970.94666666666672,841.86666666666667,636.25333333333333]
[48,null,{"$f":"+C36*$K$2","v":1419.9733333333334},1244.2266666666667,992.88,861,650.53333333333342]
[49,null,{"$f":"+C37*$K$2","v":1452.5466666666666},1273.2533333333333,1015.1866666666667,880.32,665.28000000000009]
[50,null,{"$f":"+C38*$K$2","v":1486.1466666666668},1302.4666666666667,1038.3333333333335,900.29333333333341,680.30666666666673]
[51,null,{"$f":"+C39*$K$2","v":1520.4},1332.6133333333335,1061.9466666666667,920.73333333333335,695.70666666666671]
[52,null,{"$f":"+C40*$K$2","v":1555.0266666666666},1363.2266666666667,1085.56,941.36,711.29333333333341]
[53,null,{"$f":"+C41*$K$2","v":1590.7733333333333},1394.4,1110.1066666666668,962.6400000000001,727.44]
[54,null,{"$f":"+C42*$K$2","v":1627.1733333333334},1426.1333333333334,1135.2133333333334,984.38666666666666,743.77333333333331]
[55,null,{"$f":"+C43*$K$2","v":1664.3200000000002},1458.6133333333335,1160.6000000000001,1006.32,760.57333333333338]
[56,null,{"$f":"+C44*$K$2","v":1701.7466666666667},1491.5600000000002,1186.6400000000001,1028.9066666666668,777.37333333333333]
[57,null,{"$f":"+C45*$K$2","v":1740.2},1525.3466666666668,1212.8666666666668,1051.4933333333333,794.73333333333335]
[58,null,{"$f":"+C46*$K$2","v":1779.4},1559.7866666666666,1239.6533333333334,1074.92,812.37333333333333]
[59,null,{"$f":"+C47*$K$2","v":1819.0666666666668},1594.3200000000002,1267.28,1098.9066666666668,830.29333333333341]
[60,null,{"$f":"+C48*$K$2","v":1859.48},1629.9733333333334,1295.0933333333335,1122.9866666666667,848.5866666666667]
[61,null,{"$f":"+C49*$K$2","v":2072.2800000000002},1816.4533333333334,1442.6533333333334,1250.8533333333335,945.28000000000009]
[62,null,{"$f":"+C50*$K$2","v":2302.3466666666668},2018.0533333333335,1602.2533333333333,1389.2666666666667,1049.8133333333333]
[63,null,{"$f":"+C51*$K$2","v":2550.0533333333333},2235.146666666667,1774.5466666666669,1538.6933333333334,1162.7466666666667]
[64,null,{"$f":"+C52*$K$2","v":2814.56},2466.9866666666667,1958.9733333333334,1698.6666666666667,1283.8]
[65,null,{"$f":"+C53*$K$2","v":3096.9866666666667},2714.5066666666667,2156.186666666667,1869.6533333333334,1412.7866666666666]
[66,null,{"$f":"+C54*$K$2","v":3396.586666666667},2977.3333333333335,2366,2051.4666666666667,1550.3600000000001]
[67,null,{"$f":"+C55*$K$2","v":3713.36},3255,2587.9466666666667,2243.92,1695.7733333333333]
[68,null,{"$f":"+C56*$K$2","v":4047.4933333333333},3547.6000000000004,2822.6800000000003,2447.5733333333333,1849.5866666666668]
[69,null,{"$f":"+C57*$K$2","v":4399.3600000000006},3856.0666666666671,3069.7333333333336,2661.7733333333335,2011.3333333333335]
[70,null,{"$f":"+C58*$K$2","v":4768.2133333333331},4179.4666666666672,3329.48,2886.9866666666667,2181.666666666667]
[71,null,{"$f":"+C59*$K$2","v":5154.8},4518.2666666666664,3601.4533333333334,3122.7466666666669,2359.6533333333336]
[72,null,{"$f":"+C60*$K$2","v":5558.4666666666672},4872,3886.0266666666666,3369.52,2546.3200000000002]
[73,null,{"$f":"+C61*$K$2","v":5979.586666666667},5241.2266666666665,4182.6400000000003,3627.0266666666666,2740.7333333333336]
[74,null,{"$f":"+C62*$K$2","v":6418.0666666666666},5625.5733333333337,4492.3200000000006,3895.36,2943.4533333333334]
[75,null,{"$f":"+C63*$K$2","v":6874},6025.04,4814.2266666666665,4174.5200000000004,3154.48]
[76,null,{"$f":"+C64*$K$2","v":6874},6025.04,4814.2266666666665,4174.5200000000004,3154.48]
[77,null,{"$f":"+C65*$K$2","v":6874},6025.04,4814.2266666666665,4174.5200000000004,3154.48]
[78,null,{"$f":"+C66*$K$2","v":6874},6025.04,4814.2266666666665,4174.5200000000004,3154.48]
[79,null,{"$f":"+C67*$K$2","v":6874},6025.04,4814.2266666666665,4174.5200000000004,3154.48]
[80,null,{"$f":"+C68*$K$2","v":6874},6025.04,4814.2266666666665]
[81,null,{"$f":"+C69*$K$2","v":6874},6025.04,4814.2266666666665]
[82,null,{"$f":"+C70*$K$2","v":6874},6025.04,4814.2266666666665]
[83,null,{"$f":"+C71*$K$2","v":6874},6025.04,4814.2266666666665]
[84,"o más",{"$f":"+C72*$K$2","v":6874},6025.04,4814.2266666666665,4174.5200000000004,3154.48]
[1,"Hijo",{"$f":"+C73*$K$2","v":352.42666666666668},308.74666666666667,254.98666666666668,221.29333333333335,167.16]
[2,"Hijos",{"$f":"+C74*$K$2","v":599.01333333333332},525.09333333333336,433.44,375.94666666666666,284.10666666666668]
[3,"Hijos o más",{"$f":"+C75*$K$2","v":845.41333333333341},741.25333333333333,611.98666666666668,530.78666666666675,401.05333333333334]
[]
["BUPA GLOBAL PREMIER"]
["TARIFAS ANUALES"]
["EDAD"]
[" "," ",2000,3500,5000,10000,null,null,null,null,null,null,2000,3500,5000,10000]
[18,null,4753,4315,3228,2335,null,null,null,null,null,null,3710,3367,2587,1924,1391.25,null,true,true,true,true]
[19,null,4813,4368,3257,2357,null,null,null,null,null,null,3757,3409,2611,1942,1406.0900000000001,null,true,true,true,true]
[20,null,4872,4421,3291,2382,null,null,null,null,null,null,3802,3451,2637,1962,1421.46,null,true,true,true,true]
[21,null,4934,4476,3325,2407,null,null,null,null,null,null,3851,3494,2665,1982,1437.3600000000001,null,true,true,true,true]
[22,null,4996,4537,3359,2433,null,null,null,null,null,null,3900,3541,2692,2003,1454.3200000000002,null,true,true,true,true]
[23,null,5063,4596,3395,2458,null,null,null,null,null,null,3952,3587,2721,2024,1471.8100000000002,null,true,true,true,true]
[24,null,5133,4658,3433,2485,null,null,null,null,null,null,4006,3636,2751,2047,1489.3000000000002,null,true,true,true,true]
[25,null,5203,4721,3471,2512,null,null,null,null,null,null,4061,3685,2783,2070,1507.3200000000002,null,true,true,true,true]
[26,null,5305,4816,3531,2555,null,null,null,null,null,null,4141,3758,2829,2104,1534.88,null,true,true,true,true]
[27,null,5410,4912,3590,2599,null,null,null,null,null,null,4223,3833,2878,2141,1562.97,null,true,true,true,true]
[28,null,5521,5011,3652,2644,null,null,null,null,null,null,4310,3912,2927,2178,1592.1200000000001,null,true,true,true,true]
[29,null,5637,5115,3718,2692,null,null,null,null,null,null,4400,3993,2980,2217,1622.8600000000001,null,true,true,true,true]
[30,null,5756,5226,3788,2743,null,null,null,null,null,null,4492,4079,3036,2259,1654.66,null,true,true,true,true]
[31,null,5878,5336,3860,2794,null,null,null,null,null,null,4588,4165,3094,2301,1687.52,null,true,true,true,true]
[32,null,6007,5452,3933,2847,null,null,null,null,null,null,4689,4256,3153,2345,1722.5,null,true,true,true,true]
[33,null,6138,5572,4012,2903,null,null,null,null,null,null,4791,4349,3215,2392,1757.48,null,true,true,true,true]
[34,null,6275,5694,4090,2961,null,null,null,null,null,null,4898,4445,3279,2439,1794.5800000000002,null,true,true,true,true]
[35,null,6414,5823,4176,3023,null,null,null,null,null,null,5007,4544,3346,2489,1832.21,null,true,true,true,true]
[36,null,6560,5954,4263,3085,null,null,null,null,null,null,5121,4648,3417,2542,1870.9,null,true,true,true,true]
[37,null,6709,6088,4351,3149,null,null,null,null,null,null,5236,4752,3487,2594,1912.24,null,true,true,true,true]
[38,null,6861,6229,4443,3215,null,null,null,null,null,null,5356,4862,3561,2649,1953.5800000000002,null,true,true,true,true]
[39,null,7020,6372,4536,3284,null,null,null,null,null,null,5479,4973,3636,2705,1996.51,null,true,true,true,true]
[40,null,7180,6518,4632,3352,null,null,null,null,null,null,5605,5087,3714,2762,2040.5,null,true,true,true,true]
[41,null,7347,6667,4731,3424,null,null,null,null,null,null,5735,5204,3793,2821,2086.08,null,true,true,true,true]
[42,null,7514,6820,4835,3499,null,null,null,null,null,null,5866,5324,3876,2883,2132.7200000000003,null,true,true,true,true]
[43,null,7691,6978,4941,3578,null,null,null,null,null,null,6003,5447,3961,2947,2179.8900000000003,null,true,true,true,true]
[44,null,7866,7140,5050,3656,null,null,null,null,null,null,6141,5573,4048,3012,2229.1800000000003,null,true,true,true,true]
[45,null,8050,7308,5162,3737,null,null,null,null,null,null,6284,5704,4138,3078,2280.06,null,true,true,true,true]
[46,null,8238,7476,5276,3818,null,null,null,null,null,null,6430,5835,4229,3145,2331.4700000000003,null,true,true,true,true]
[47,null,8429,7648,5394,3905,null,null,null,null,null,null,6580,5970,4324,3217,2383.94,null,true,true,true,true]
[48,null,8623,7825,5513,3990,null,null,null,null,null,null,6731,6109,4419,3287,2438,null,true,true,true,true]
[49,null,8823,8006,5635,4078,null,null,null,null,null,null,6887,6250,4517,3360,2492.59,null,true,true,true,true]
[50,null,9024,8191,5761,4169,null,null,null,null,null,null,7045,6394,4617,3435,2549.3000000000002,null,true,true,true,true]
[51,null,9233,8379,5887,4262,null,null,null,null,null,null,7208,6542,4720,3512,2607.0700000000002,null,true,true,true,true]
[52,null,9446,8571,6019,4357,null,null,null,null,null,null,7374,6691,4825,3589,2665.3700000000003,null,true,true,true,true]
[53,null,9661,8768,6154,4455,null,null,null,null,null,null,7542,6844,4934,3670,2725.79,null,true,true,true,true]
[54,null,9881,8966,6289,4552,null,null,null,null,null,null,7714,7000,5042,3750,2787.27,null,true,true,true,true]
[55,null,10109,9173,6428,4654,null,null,null,null,null,null,7891,7160,5154,3834,2849.81,null,true,true,true,true]
[56,null,10334,9380,6571,4756,null,null,null,null,null,null,8068,7323,5268,3919,2913.4100000000003,null,true,true,true,true]
[57,null,10569,9591,6717,4863,null,null,null,null,null,null,8251,7487,5385,4006,2978.07,null,true,true,true,true]
[58,null,10807,9806,6865,4970,null,null,null,null,null,null,8436,7656,5503,4094,3044.32,null,true,true,true,true]
[59,null,11047,10026,7016,5077,null,null,null,null,null,null,8624,7827,5625,4184,3111.63,null,true,true,true,true]
[60,null,11295,10250,7170,5190,null,null,null,null,null,null,8817,8001,5748,4276,3180,null,true,true,true,true]
[61,null,12585,11422,7979,5776,null,null,null,null,null,null,9825,8916,6397,4759,3542.52,null,true,true,true,true]
[62,null,13981,12688,8862,6414,null,null,null,null,null,null,10915,9905,7105,5285,3934.19,null,true,true,true,true]
[63,null,15485,14052,9813,7104,null,null,null,null,null,null,12089,10971,7868,5853,4357.66,null,true,true,true,true]
[64,null,17092,15513,10837,7843,null,null,null,null,null,null,13344,12111,8688,6462,4810.8100000000004,null,true,true,true,true]
[65,null,18807,17066,11929,8633,null,null,null,null,null,null,14683,13324,9565,7114,5294.7,null,true,true,true,true]
[66,null,20627,18717,13094,9477,null,null,null,null,null,null,16103,14613,10499,7810,5810.39,null,true,true,true,true]
[67,null,22552,20465,14331,10373,null,null,null,null,null,null,17607,15977,11490,8547,6355.2300000000005,null,true,true,true,true]
[68,null,24581,22307,15636,11315,null,null,null,null,null,null,19191,17415,12537,9325,6931.8700000000008,null,true,true,true,true]
[69,null,26714,24246,17012,12313,null,null,null,null,null,null,20857,18929,13641,10147,7538.1900000000005,null,true,true,true,true]
[70,null,28957,26279,18461,13361,null,null,null,null,null,null,22608,20516,14802,11010,8176.31,null,true,true,true,true]
[71,null,31304,28408,19979,14461,null,null,null,null,null,null,24440,22179,16019,11916,8844.11,null,true,true,true,true]
[72,null,33755,30634,21565,15609,null,null,null,null,null,null,26354,23916,17291,12862,9543.18,null,true,true,true,true]
[73,null,36314,32954,23225,16808,null,null,null,null,null,null,28352,25728,18622,13851,10271.93,null,true,true,true,true]
[74,null,38975,35371,24955,18062,null,null,null,null,null,null,30429,27615,20010,14884,11031.95,null,true,true,true,true]
[75,null,41744,37884,26754,19362,null,null,null,null,null,null,32591,29577,21453,15957,11823.24,null,true,true,true,true]
[76,null,41744,37884,26754,19362,null,null,null,null,null,null,32591,29577,21453,15957,11823.24,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[77,null,41744,37884,26754,19362,null,null,null,null,null,null,32591,29577,21453,15957,11823.24,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[78,null,41744,37884,26754,19362,null,null,null,null,null,null,32591,29577,21453,15957,11823.24,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[79,null,41744,37884,26754,19362,null,null,null,null,null,null,32591,29577,21453,15957,11823.24,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[80,null,41744,37884,26754,19362,null,null,null,null,null,null,32591,29577,21453,15957,11823.24,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[81,null,41744,37884,26754,19362,null,null,null,null,null,null,32591,29577,21453,15957,11823.24,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[82,null,41744,37884,26754,19362,null,null,null,null,null,null,32591,29577,21453,15957,11823.24,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[83,null,41744,37884,26754,19362,null,null,null,null,null,null,32591,29577,21453,15957,11823.24,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[84,"o más",41744,37884,26754,19362,null,null,null,null,null,null,32591,29577,21453,15957,11823.24,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[1,"Hijo",2139,1943,1453,1053,null,null,null,null,null,null,1669,1515,1164,866,625.93000000000006,null,true,true,true,true]
[2,"Hijos",3638,3300,2469,1789,null,null,null,null,null,null,2840,2576,1979,1473,1064.24,null,true,true,true,true]
[3,"Hijos o más",5134,4661,3484,2522,null,null,null,null,null,null,4007,3638,2792,2077,1502.5500000000002,null,true,true,true,true]
[]
["BUPA GLOBAL PREMIER - MENSUALES"]
["EDAD"]
[" "," ",2000,3500,5000]
[18,null,{"$f":"+C155*$K$2","v":443.61333333333334},402.73333333333335,301.28000000000003,217.93333333333334,0]
[19,null,{"$f":"+C156*$K$2","v":449.21333333333337},407.68,303.98666666666668,219.98666666666668,0]
[20,null,{"$f":"+C157*$K$2","v":454.72},412.62666666666667,307.16000000000003,222.32000000000002,0]
[21,null,{"$f":"+C158*$K$2","v":460.50666666666666},417.76,310.33333333333337,224.65333333333334,0]
[22,null,{"$f":"+C159*$K$2","v":466.29333333333335},423.45333333333338,313.50666666666666,227.08,0]
[23,null,{"$f":"+C160*$K$2","v":472.54666666666668},428.96000000000004,316.86666666666667,229.41333333333336,0]
[24,null,{"$f":"+C161*$K$2","v":479.08000000000004},434.74666666666667,320.41333333333336,231.93333333333334,0]
[25,null,{"$f":"+C162*$K$2","v":485.61333333333334},440.62666666666667,323.96000000000004,234.45333333333335,0]
[26,null,{"$f":"+C163*$K$2","v":495.13333333333338},449.49333333333334,329.56,238.46666666666667,0]
[27,null,{"$f":"+C164*$K$2","v":504.93333333333334},458.45333333333338,335.06666666666666,242.57333333333335,0]
[28,null,{"$f":"+C165*$K$2","v":515.29333333333341},467.69333333333333,340.85333333333335,246.77333333333334,0]
[29,null,{"$f":"+C166*$K$2","v":526.12},477.40000000000003,347.01333333333332,251.25333333333336,0]
[30,null,{"$f":"+C167*$K$2","v":537.22666666666669},487.76000000000005,353.54666666666668,256.01333333333332,0]
[31,null,{"$f":"+C168*$K$2","v":548.61333333333334},498.0266666666667,360.26666666666671,260.77333333333337,0]
[32,null,{"$f":"+C169*$K$2","v":560.65333333333331},508.85333333333335,367.08000000000004,265.72000000000003,0]
[33,null,{"$f":"+C170*$K$2","v":572.88},520.0533333333334,374.45333333333338,270.94666666666666,0]
[34,null,{"$f":"+C171*$K$2","v":585.66666666666674},531.44000000000005,381.73333333333335,276.36,0]
[35,null,{"$f":"+C172*$K$2","v":598.64},543.48,389.76,282.1466666666667,0]
[36,null,{"$f":"+C173*$K$2","v":612.26666666666665},555.70666666666671,397.88,287.93333333333334,0]
[37,null,{"$f":"+C174*$K$2","v":626.1733333333334},568.21333333333337,406.09333333333336,293.90666666666669,0]
[38,null,{"$f":"+C175*$K$2","v":640.36},581.37333333333333,414.68,300.06666666666666,0]
[39,null,{"$f":"+C176*$K$2","v":655.20000000000005},594.72,423.36,306.50666666666666,0]
[40,null,{"$f":"+C177*$K$2","v":670.13333333333333},608.34666666666669,432.32,312.85333333333335,0]
[41,null,{"$f":"+C178*$K$2","v":685.72},622.25333333333333,441.56,319.57333333333332,0]
[42,null,{"$f":"+C179*$K$2","v":701.30666666666673},636.53333333333342,451.26666666666671,326.57333333333332,0]
[43,null,{"$f":"+C180*$K$2","v":717.82666666666671},651.28000000000009,461.16,333.94666666666666,0]
[44,null,{"$f":"+C181*$K$2","v":734.16000000000008},666.4,471.33333333333337,341.22666666666669,0]
[45,null,{"$f":"+C182*$K$2","v":751.33333333333337},682.08,481.78666666666669,348.78666666666669,0]
[46,null,{"$f":"+C183*$K$2","v":768.88},697.76,492.42666666666668,356.34666666666669,0]
[47,null,{"$f":"+C184*$K$2","v":786.70666666666671},713.81333333333339,503.44,364.4666666666667,0]
[48,null,{"$f":"+C185*$K$2","v":804.81333333333339},730.33333333333337,514.54666666666674,372.40000000000003,0]
[49,null,{"$f":"+C186*$K$2","v":823.48},747.22666666666669,525.93333333333339,380.61333333333334,0]
[50,null,{"$f":"+C187*$K$2","v":842.24},764.49333333333334,537.69333333333338,389.10666666666668,0]
[51,null,{"$f":"+C188*$K$2","v":861.74666666666667},782.04000000000008,549.45333333333338,397.78666666666669,0]
[52,null,{"$f":"+C189*$K$2","v":881.62666666666667},799.96,561.77333333333331,406.65333333333336,0]
[53,null,{"$f":"+C190*$K$2","v":901.69333333333338},818.34666666666669,574.37333333333333,415.8,0]
[54,null,{"$f":"+C191*$K$2","v":922.22666666666669},836.82666666666671,586.97333333333336,424.85333333333335,0]
[55,null,{"$f":"+C192*$K$2","v":943.50666666666666},856.14666666666676,599.94666666666672,434.37333333333333,0]
[56,null,{"$f":"+C193*$K$2","v":964.50666666666666},875.4666666666667,613.29333333333341,443.89333333333337,0]
[57,null,{"$f":"+C194*$K$2","v":986.44},895.16000000000008,626.92000000000007,453.88,0]
[58,null,{"$f":"+C195*$K$2","v":1008.6533333333334},915.22666666666669,640.73333333333335,463.86666666666667,0]
[59,null,{"$f":"+C196*$K$2","v":1031.0533333333333},935.76,654.82666666666671,473.85333333333335,0]
[60,null,{"$f":"+C197*$K$2","v":1054.2},956.66666666666674,669.2,484.40000000000003,0]
[61,null,{"$f":"+C198*$K$2","v":1174.6000000000001},1066.0533333333333,744.70666666666671,539.09333333333336,0]
[62,null,{"$f":"+C199*$K$2","v":1304.8933333333334},1184.2133333333334,827.12,598.64,0]
[63,null,{"$f":"+C200*$K$2","v":1445.2666666666667},1311.52,915.88,663.04000000000008,0]
[64,null,{"$f":"+C201*$K$2","v":1595.2533333333333},1447.88,1011.4533333333334,732.01333333333332,0]
[65,null,{"$f":"+C202*$K$2","v":1755.3200000000002},1592.8266666666668,1113.3733333333334,805.74666666666667,0]
[66,null,{"$f":"+C203*$K$2","v":1925.1866666666667},1746.92,1222.1066666666668,884.5200000000001,0]
[67,null,{"$f":"+C204*$K$2","v":2104.8533333333335},1910.0666666666668,1337.5600000000002,968.14666666666676,0]
[68,null,{"$f":"+C205*$K$2","v":2294.2266666666669},2081.9866666666667,1459.3600000000001,1056.0666666666666,0]
[69,null,{"$f":"+C206*$K$2","v":2493.3066666666668},2262.96,1587.7866666666666,1149.2133333333334,0]
[70,null,{"$f":"+C207*$K$2","v":2702.6533333333336},2452.7066666666669,1723.0266666666666,1247.0266666666666,0]
[71,null,{"$f":"+C208*$K$2","v":2921.7066666666669},2651.4133333333334,1864.7066666666667,1349.6933333333334,0]
[72,null,{"$f":"+C209*$K$2","v":3150.4666666666667},2859.1733333333336,2012.7333333333333,1456.8400000000001,0]
[73,null,{"$f":"+C210*$K$2","v":3389.3066666666668},3075.7066666666669,2167.666666666667,1568.7466666666667,0]
[74,null,{"$f":"+C211*$K$2","v":3637.666666666667},3301.2933333333335,2329.1333333333337,1685.7866666666666,0]
[75,null,{"$f":"+C212*$K$2","v":3896.106666666667},3535.84,2497.04,1807.1200000000001,0]
[76,null,{"$f":"+C213*$K$2","v":3896.106666666667},3535.84,2497.04,1807.1200000000001,0]
[77,null,{"$f":"+C214*$K$2","v":3896.106666666667},3535.84,2497.04,1807.1200000000001,0]
[78,null,{"$f":"+C215*$K$2","v":3896.106666666667},3535.84,2497.04,1807.1200000000001,0]
[79,null,{"$f":"+C216*$K$2","v":3896.106666666667},3535.84,2497.04,1807.1200000000001,0]
[80,null,{"$f":"+C217*$K$2","v":3896.106666666667},3535.84,2497.04,1807.1200000000001,0]
[81,null,{"$f":"+C218*$K$2","v":3896.106666666667},3535.84,2497.04,1807.1200000000001,0]
[82,null,{"$f":"+C219*$K$2","v":3896.106666666667},3535.84,2497.04,1807.1200000000001,0]
[83,null,{"$f":"+C220*$K$2","v":3896.106666666667},3535.84,2497.04,1807.1200000000001,0]
[84,"o más",{"$f":"+C221*$K$2","v":3896.106666666667},3535.84,2497.04,1807.1200000000001,0]
[1,"Hijo",{"$f":"+C222*$K$2","v":199.64000000000001},181.34666666666666,135.61333333333334,98.28,0]
[2,"Hijos",{"$f":"+C223*$K$2","v":339.54666666666668},308,230.44,166.97333333333333,0]
[3,"Hijos o más",{"$f":"+C224*$K$2","v":479.17333333333335},435.0266666666667,325.17333333333335,235.38666666666668,0]
[]
[]
["BUPA GLOBAL SELECT"]
["TARIFAS ANUALES"]
["EDAD"]
[" "," ",2000,3500,5000,10000,null,null,null,null,null,null,2000,3500,5000,10000]
[18,null,3795,3640,2745,1990,null,null,null,null,null,null,2569,2464,1906,1417,null,null,true,true,true,true]
[19,null,3849,3693,2775,2013,null,null,null,null,null,null,2605,2500,1926,1433,null,null,true,true,true,true]
[20,null,3900,3744,2807,2035,null,null,null,null,null,null,2641,2535,1949,1450,null,null,true,true,true,true]
[21,null,3959,3800,2839,2059,null,null,null,null,null,null,2680,2572,1971,1467,null,null,true,true,true,true]
[22,null,4019,3855,2875,2084,null,null,null,null,null,null,2721,2610,1996,1485,null,null,true,true,true,true]
[23,null,4080,3915,2911,2112,null,null,null,null,null,null,2762,2650,2021,1504,null,null,true,true,true,true]
[24,null,4143,3975,2949,2138,null,null,null,null,null,null,2804,2691,2047,1523,null,null,true,true,true,true]
[25,null,4210,4037,2988,2166,null,null,null,null,null,null,2850,2733,2074,1543,null,null,true,true,true,true]
[26,null,4304,4127,3045,2209,null,null,null,null,null,null,2914,2794,2114,1573,null,null,true,true,true,true]
[27,null,4402,4226,3103,2251,null,null,null,null,null,null,2980,2860,2155,1603,null,null,true,true,true,true]
[28,null,4505,4322,3165,2296,null,null,null,null,null,null,3050,2926,2198,1636,null,null,true,true,true,true]
[29,null,4613,4425,3234,2344,null,null,null,null,null,null,3123,2996,2245,1670,null,null,true,true,true,true]
[30,null,4724,4533,3300,2393,null,null,null,null,null,null,3198,3069,2291,1705,null,null,true,true,true,true]
[31,null,4839,4643,3372,2447,null,null,null,null,null,null,3276,3143,2342,1743,null,null,true,true,true,true]
[32,null,4958,4758,3447,2498,null,null,null,null,null,null,3357,3221,2393,1780,null,null,true,true,true,true]
[33,null,5079,4874,3523,2554,null,null,null,null,null,null,3439,3300,2446,1819,null,null,true,true,true,true]
[34,null,5207,4995,3604,2612,null,null,null,null,null,null,3526,3382,2502,1861,null,null,true,true,true,true]
[35,null,5338,5122,3686,2672,null,null,null,null,null,null,3614,3468,2559,1903,null,null,true,true,true,true]
[36,null,5474,5250,3771,2734,null,null,null,null,null,null,3706,3555,2618,1948,null,null,true,true,true,true]
[37,null,5612,5385,3860,2797,null,null,null,null,null,null,3800,3645,2680,1993,null,null,true,true,true,true]
[38,null,5754,5523,3953,2864,null,null,null,null,null,null,3896,3739,2744,2041,null,null,true,true,true,true]
[39,null,5901,5663,4048,2934,null,null,null,null,null,null,3995,3834,2810,2090,null,null,true,true,true,true]
[40,null,6053,5810,4143,3003,null,null,null,null,null,null,4099,3933,2877,2140,null,null,true,true,true,true]
[41,null,6208,5956,4243,3075,null,null,null,null,null,null,4203,4032,2946,2191,null,null,true,true,true,true]
[42,null,6366,6108,4346,3151,null,null,null,null,null,null,4311,4136,3017,2245,null,null,true,true,true,true]
[43,null,6531,6268,4451,3226,null,null,null,null,null,null,4422,4243,3090,2299,null,null,true,true,true,true]
[44,null,6696,6426,4559,3303,null,null,null,null,null,null,4534,4351,3165,2354,null,null,true,true,true,true]
[45,null,6868,6591,4671,3385,null,null,null,null,null,null,4650,4462,3243,2412,null,null,true,true,true,true]
[46,null,7043,6758,4781,3466,null,null,null,null,null,null,4769,4575,3320,2470,null,null,true,true,true,true]
[47,null,7224,6930,4898,3552,null,null,null,null,null,null,4891,4692,3401,2530,null,null,true,true,true,true]
[48,null,7408,7106,5021,3638,null,null,null,null,null,null,5015,4811,3486,2592,null,null,true,true,true,true]
[49,null,7590,7284,5143,3727,null,null,null,null,null,null,5140,4932,3571,2656,null,null,true,true,true,true]
[50,null,7784,7468,5265,3818,null,null,null,null,null,null,5271,5057,3657,2721,null,null,true,true,true,true]
[51,null,7979,7654,5397,3912,null,null,null,null,null,null,5402,5183,3747,2787,null,null,true,true,true,true]
[52,null,8177,7846,5525,4005,null,null,null,null,null,null,5537,5313,3837,2854,null,null,true,true,true,true]
[53,null,8381,8040,5660,4102,null,null,null,null,null,null,5675,5444,3930,2923,null,null,true,true,true,true]
[54,null,8586,8241,5798,4201,null,null,null,null,null,null,5814,5580,4026,2994,null,null,true,true,true,true]
[55,null,8798,8444,5936,4303,null,null,null,null,null,null,5957,5717,4122,3066,null,null,true,true,true,true]
[56,null,9015,8648,6079,4405,null,null,null,null,null,null,6104,5856,4221,3140,null,null,true,true,true,true]
[57,null,9234,8858,6221,4508,null,null,null,null,null,null,6253,5998,4320,3213,null,null,true,true,true,true]
[58,null,9456,9075,6371,4619,null,null,null,null,null,null,6403,6144,4424,3291,null,null,true,true,true,true]
[59,null,9682,9291,6523,4727,null,null,null,null,null,null,6556,6291,4529,3369,null,null,true,true,true,true]
[60,null,9915,9513,6677,4840,null,null,null,null,null,null,6714,6442,4636,3449,null,null,true,true,true,true]
[61,null,11129,10679,7490,5428,null,null,null,null,null,null,7536,7231,5201,3869,null,null,true,true,true,true]
[62,null,12446,11942,8368,6068,null,null,null,null,null,null,8428,8086,5812,4324,null,null,true,true,true,true]
[63,null,13862,13300,9322,6756,null,null,null,null,null,null,9386,9006,6473,4815,null,null,true,true,true,true]
[64,null,15377,14753,10346,7498,null,null,null,null,null,null,10413,9990,7185,5344,null,null,true,true,true,true]
[65,null,16992,16305,11441,8292,null,null,null,null,null,null,11507,11041,7945,5910,null,null,true,true,true,true]
[66,null,18708,17949,12606,9138,null,null,null,null,null,null,12669,12155,8755,6513,null,null,true,true,true,true]
[67,null,20523,19691,13843,10032,null,null,null,null,null,null,13898,13334,9614,7151,null,null,true,true,true,true]
[68,null,22438,21528,15150,10980,null,null,null,null,null,null,15195,14579,10522,7826,null,null,true,true,true,true]
[69,null,24454,23464,16529,11980,null,null,null,null,null,null,16560,15889,11480,8539,null,null,true,true,true,true]
[70,null,26570,25496,17979,13030,null,null,null,null,null,null,17993,17265,12486,9287,null,null,true,true,true,true]
[71,null,28786,27621,19500,14133,null,null,null,null,null,null,19494,18704,13543,10074,null,null,true,true,true,true]
[72,null,31103,29841,21093,15287,null,null,null,null,null,null,21063,20208,14650,10897,null,null,true,true,true,true]
[73,null,33520,32160,22755,16492,null,null,null,null,null,null,22700,21779,15804,11756,null,null,true,true,true,true]
[74,null,36036,34577,24487,17749,null,null,null,null,null,null,24404,23415,17008,12652,null,null,true,true,true,true]
[75,null,38654,37088,26292,19057,null,null,null,null,null,null,26176,25115,18261,13584,null,null,true,true,true,true]
[76,null,38654,37088,26292,19057,null,null,null,null,null,null,26176,25115,18261,13584,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[77,null,38654,37088,26292,19057,null,null,null,null,null,null,26176,25115,18261,13584,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[78,null,38654,37088,26292,19057,null,null,null,null,null,null,26176,25115,18261,13584,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[79,null,38654,37088,26292,19057,null,null,null,null,null,null,26176,25115,18261,13584,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[80,null,38654,37088,26292,19057,null,null,null,null,null,null,26176,25115,18261,13584,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[81,null,38654,37088,26292,19057,null,null,null,null,null,null,26176,25115,18261,13584,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[82,null,38654,37088,26292,19057,null,null,null,null,null,null,26176,25115,18261,13584,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[83,null,38654,37088,26292,19057,null,null,null,null,null,null,26176,25115,18261,13584,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[84,"o más",38654,37088,26292,19057,null,null,null,null,null,null,26176,25115,18261,13584,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[1,"Hijo",1908,1829,1379,1000,null,null,null,null,null,null,1291,1238,957,712,null,null,true,true,true,true]
[2,"Hijos",3242,3108,2345,1700,null,null,null,null,null,null,2194,2104,1628,1211,null,null,true,true,true,true]
[3,"Hijos o más",4576,4391,3309,2399,null,null,null,null,null,null,3098,2972,2298,1709,null,null,true,true,true,true]
[]
["BUPA GLOBAL SELECT - MENSUALES"]
["EDAD"]
[" "," ",2000,3500,5000]
[18,null,{"$f":"+C305*$K$2","v":354.2},339.73333333333335,256.2,185.73333333333335,0]
[19,null,{"$f":"+C306*$K$2","v":359.24},344.68,259,187.88,0]
[20,null,{"$f":"+C307*$K$2","v":364},349.44,261.98666666666668,189.93333333333334,0]
[21,null,{"$f":"+C308*$K$2","v":369.50666666666666},354.66666666666669,264.97333333333336,192.17333333333335,0]
[22,null,{"$f":"+C309*$K$2","v":375.10666666666668},359.8,268.33333333333337,194.50666666666669,0]
[23,null,{"$f":"+C310*$K$2","v":380.8},365.40000000000003,271.69333333333333,197.12,0]
[24,null,{"$f":"+C311*$K$2","v":386.68},371,275.24,199.54666666666668,0]
[25,null,{"$f":"+C312*$K$2","v":392.93333333333334},376.78666666666669,278.88,202.16,0]
[26,null,{"$f":"+C313*$K$2","v":401.70666666666671},385.18666666666667,284.2,206.17333333333335,0]
[27,null,{"$f":"+C314*$K$2","v":410.85333333333335},394.42666666666668,289.61333333333334,210.09333333333333,0]
[28,null,{"$f":"+C315*$K$2","v":420.4666666666667},403.38666666666671,295.40000000000003,214.29333333333335,0]
[29,null,{"$f":"+C316*$K$2","v":430.54666666666668},413,301.84000000000003,218.77333333333334,0]
[30,null,{"$f":"+C317*$K$2","v":440.90666666666669},423.08000000000004,308,223.34666666666666,0]
[31,null,{"$f":"+C318*$K$2","v":451.64000000000004},433.34666666666669,314.72000000000003,228.38666666666668,0]
[32,null,{"$f":"+C319*$K$2","v":462.74666666666667},444.08000000000004,321.72000000000003,233.14666666666668,0]
[33,null,{"$f":"+C320*$K$2","v":474.04},454.90666666666669,328.81333333333333,238.37333333333333,0]
[34,null,{"$f":"+C321*$K$2","v":485.98666666666668},466.20000000000005,336.37333333333333,243.78666666666669,0]
[35,null,{"$f":"+C322*$K$2","v":498.21333333333337},478.05333333333334,344.0266666666667,249.38666666666668,0]
[36,null,{"$f":"+C323*$K$2","v":510.90666666666669},490,351.96000000000004,255.17333333333335,0]
[37,null,{"$f":"+C324*$K$2","v":523.78666666666675},502.6,360.26666666666671,261.05333333333334,0]
[38,null,{"$f":"+C325*$K$2","v":537.04000000000008},515.48,368.94666666666666,267.30666666666667,0]
[39,null,{"$f":"+C326*$K$2","v":550.76},528.54666666666674,377.81333333333333,273.84000000000003,0]
[40,null,{"$f":"+C327*$K$2","v":564.94666666666672},542.26666666666665,386.68,280.28000000000003,0]
[41,null,{"$f":"+C328*$K$2","v":579.41333333333341},555.89333333333332,396.01333333333338,287,0]
[42,null,{"$f":"+C329*$K$2","v":594.16000000000008},570.08000000000004,405.62666666666667,294.09333333333336,0]
[43,null,{"$f":"+C330*$K$2","v":609.56000000000006},585.01333333333332,415.42666666666668,301.09333333333336,0]
[44,null,{"$f":"+C331*$K$2","v":624.96},599.76,425.50666666666666,308.28000000000003,0]
[45,null,{"$f":"+C332*$K$2","v":641.01333333333332},615.16000000000008,435.96000000000004,315.93333333333334,0]
[46,null,{"$f":"+C333*$K$2","v":657.34666666666669},630.74666666666667,446.22666666666669,323.49333333333334,0]
[47,null,{"$f":"+C334*$K$2","v":674.24},646.80000000000007,457.1466666666667,331.52000000000004,0]
[48,null,{"$f":"+C335*$K$2","v":691.41333333333341},663.22666666666669,468.62666666666667,339.54666666666668,0]
[49,null,{"$f":"+C336*$K$2","v":708.4},679.84,480.01333333333338,347.85333333333335,0]
[50,null,{"$f":"+C337*$K$2","v":726.50666666666666},697.01333333333332,491.40000000000003,356.34666666666669,0]
[51,null,{"$f":"+C338*$K$2","v":744.70666666666671},714.37333333333333,503.72,365.12,0]
[52,null,{"$f":"+C339*$K$2","v":763.18666666666672},732.29333333333341,515.66666666666674,373.8,0]
[53,null,{"$f":"+C340*$K$2","v":782.22666666666669},750.40000000000009,528.26666666666665,382.85333333333335,0]
[54,null,{"$f":"+C341*$K$2","v":801.36},769.16000000000008,541.14666666666665,392.09333333333336,0]
[55,null,{"$f":"+C342*$K$2","v":821.14666666666676},788.10666666666668,554.02666666666664,401.61333333333334,0]
[56,null,{"$f":"+C343*$K$2","v":841.40000000000009},807.14666666666665,567.37333333333333,411.13333333333333,0]
[57,null,{"$f":"+C344*$K$2","v":861.84},826.74666666666667,580.62666666666667,420.74666666666667,0]
[58,null,{"$f":"+C345*$K$2","v":882.56000000000006},847,594.62666666666667,431.10666666666668,0]
[59,null,{"$f":"+C346*$K$2","v":903.65333333333342},867.16000000000008,608.81333333333339,441.18666666666667,0]
[60,null,{"$f":"+C347*$K$2","v":925.40000000000009},887.88,623.18666666666672,451.73333333333335,0]
[61,null,{"$f":"+C348*$K$2","v":1038.7066666666667},996.70666666666671,699.06666666666672,506.61333333333334,0]
[62,null,{"$f":"+C349*$K$2","v":1161.6266666666668},1114.5866666666668,781.01333333333332,566.34666666666669,0]
[63,null,{"$f":"+C350*$K$2","v":1293.7866666666666},1241.3333333333335,870.0533333333334,630.56000000000006,0]
[64,null,{"$f":"+C351*$K$2","v":1435.1866666666667},1376.9466666666667,965.62666666666667,699.81333333333339,0]
[65,null,{"$f":"+C352*$K$2","v":1585.92},1521.8000000000002,1067.8266666666668,773.92000000000007,0]
[66,null,{"$f":"+C353*$K$2","v":1746.0800000000002},1675.24,1176.56,852.88,0]
[67,null,{"$f":"+C354*$K$2","v":1915.48},1837.8266666666668,1292.0133333333333,936.32,0]
[68,null,{"$f":"+C355*$K$2","v":2094.2133333333336},2009.2800000000002,1414,1024.8,0]
[69,null,{"$f":"+C356*$K$2","v":2282.3733333333334},2189.9733333333334,1542.7066666666667,1118.1333333333334,0]
[70,null,{"$f":"+C357*$K$2","v":2479.8666666666668},2379.6266666666666,1678.04,1216.1333333333334,0]
[71,null,{"$f":"+C358*$K$2","v":2686.6933333333336},2577.96,1820,1319.0800000000002,0]
[72,null,{"$f":"+C359*$K$2","v":2902.9466666666667},2785.1600000000003,1968.68,1426.7866666666666,0]
[73,null,{"$f":"+C360*$K$2","v":3128.5333333333333},3001.6000000000004,2123.8000000000002,1539.2533333333333,0]
[74,null,{"$f":"+C361*$K$2","v":3363.36},3227.186666666667,2285.4533333333334,1656.5733333333335,0]
[75,null,{"$f":"+C362*$K$2","v":3607.7066666666669},3461.5466666666666,2453.92,1778.6533333333334,0]
[76,null,{"$f":"+C363*$K$2","v":3607.7066666666669},3461.5466666666666,2453.92,1778.6533333333334,0]
[77,null,{"$f":"+C364*$K$2","v":3607.7066666666669},3461.5466666666666,2453.92,1778.6533333333334,0]
[78,null,{"$f":"+C365*$K$2","v":3607.7066666666669},3461.5466666666666,2453.92,1778.6533333333334,0]
[79,null,{"$f":"+C366*$K$2","v":3607.7066666666669},3461.5466666666666,2453.92,1778.6533333333334,0]
[80,null,{"$f":"+C367*$K$2","v":3607.7066666666669},3461.5466666666666,2453.92,1778.6533333333334]
[81,null,{"$f":"+C368*$K$2","v":3607.7066666666669},3461.5466666666666,2453.92,1778.6533333333334]
[82,null,{"$f":"+C369*$K$2","v":3607.7066666666669},3461.5466666666666,2453.92,1778.6533333333334]
[83,null,{"$f":"+C370*$K$2","v":3607.7066666666669},3461.5466666666666,2453.92,1778.6533333333334]
[84,"o más",{"$f":"+C371*$K$2","v":3607.7066666666669},3461.5466666666666,2453.92,1778.6533333333334,0]
[1,"Hijo",{"$f":"+C372*$K$2","v":178.08},170.70666666666668,128.70666666666668,{"$f":"+F372*$K$2","v":93.333333333333343}]
[2,"Hijos",{"$f":"+C373*$K$2","v":302.5866666666667},290.08000000000004,218.86666666666667,{"$f":"+F373*$K$2","v":158.66666666666669}]
[3,"Hijos o más",{"$f":"+C374*$K$2","v":427.09333333333336},409.82666666666671,308.84000000000003,{"$f":"+F374*$K$2","v":223.90666666666667}]
[]
[]
["BUPA GLOBAL ELITE"]
["TARIFAS SEMESTRALES"]
["EDAD"]
[" "," ",1000,2000,3500]
[18,null,{"$f":"+C6*$K$4","v":4445.1100000000006},{"$f":"+D6*$K$4","v":3895.5},3218.1600000000003,2789.3900000000003,2108.87]
[19,null,{"$f":"+C7*$K$4","v":4498.6400000000003},3943.2000000000003,3252.0800000000004,2820.6600000000003,2131.6600000000003]
[20,null,{"$f":"+C8*$K$4","v":4555.88},3991.96,3288.1200000000003,2850.8700000000003,2154.4500000000003]
[21,null,{"$f":"+C9*$K$4","v":4612.59},4043.3700000000003,3324.69,2883.2000000000003,2178.83]
[22,null,{"$f":"+C10*$K$4","v":4672.4800000000005},4095.3100000000004,3363.9100000000003,2917.1200000000003,2204.27]
[23,null,{"$f":"+C11*$K$4","v":4733.96},4150.96,3404.19,2951.57,2230.77]
[24,null,{"$f":"+C12*$K$4","v":4797.5600000000004},4207.1400000000003,3445,2987.08,2257.8000000000002]
[25,null,{"$f":"+C13*$K$4","v":4864.87},4263.8500000000004,3486.34,3023.1200000000003,2285.36]
[26,null,{"$f":"+C14*$K$4","v":4960.2700000000004},4347.0600000000004,3549.94,3078.2400000000002,2326.17]
[27,null,{"$f":"+C15*$K$4","v":5058.8500000000004},4435.04,3614.6000000000004,3134.9500000000003,2368.5700000000002]
[28,null,{"$f":"+C16*$K$4","v":5162.7300000000005},4526.2,3682.44,3192.7200000000003,2413.6200000000003]
[29,null,{"$f":"+C17*$K$4","v":5270.85},4620.01,3753.9900000000002,3254.73,2459.2000000000003]
[30,null,{"$f":"+C18*$K$4","v":5381.62},4717.5300000000007,3828.19,3319.92,2508.4900000000002]
[31,null,{"$f":"+C19*$K$4","v":5497.6900000000005},4820.3500000000004,3902.3900000000003,3384.5800000000004,2557.25]
[32,null,{"$f":"+C20*$K$4","v":5615.88},4922.6400000000003,3984.01,3455.07,2610.25]
[33,null,{"$f":"+C21*$K$4","v":5740.96},5032.3500000000004,4064.57,3525.5600000000004,2663.78]
[34,null,{"$f":"+C22*$K$4","v":5868.16},5142.0600000000004,4149.9000000000005,3599.76,2718.9]
[35,null,{"$f":"+C23*$K$4","v":5999.0700000000006},5258.13,4237.88,3675.02,2777.2000000000003]
[36,null,{"$f":"+C24*$K$4","v":6133.6900000000005},5376.3200000000006,4327.45,3752.9300000000003,2834.9700000000003]
[37,null,{"$f":"+C25*$K$4","v":6272.55},5498.22,4422.8500000000004,3835.0800000000004,2898.04]
[38,null,{"$f":"+C26*$K$4","v":6416.18},5623.83,4518.7800000000007,3918.82,2960.05]
[39,null,{"$f":"+C27*$K$4","v":6562.46},5752.09,4617.8900000000003,4004.15,3026.3]
[40,null,{"$f":"+C28*$K$4","v":6712.4500000000007},5884.59,4718.59,4092.13,3092.55]
[41,null,{"$f":"+C29*$K$4","v":6868.27},6020.8,4824.59,4182.76,3161.4500000000003]
[42,null,{"$f":"+C30*$K$4","v":7027.8},6158.6,4932.71,4277.63,3231.94]
[43,null,{"$f":"+C31*$K$4","v":7189.9800000000005},6301.7000000000007,5042.42,4372.5,3304.55]
[44,null,{"$f":"+C32*$K$4","v":7356.4000000000005},6448.51,5155.84,4471.08,3378.75]
[45,null,{"$f":"+C33*$K$4","v":7527.06},6598.5,5272.4400000000005,4572.3100000000004,3455.6000000000004]
[46,null,{"$f":"+C34*$K$4","v":7701.43},6750.08,5391.16,4675.13,3532.98]
[47,null,{"$f":"+C35*$K$4","v":7879.51},6908.02,5513.59,4780.6000000000004,3613.01]
[48,null,{"$f":"+C36*$K$4","v":8063.42},7065.43,5638.14,4889.25,3694.1000000000004]
[49,null,{"$f":"+C37*$K$4","v":8248.3900000000012},7230.26,5764.81,4998.96,3777.84]
[50,null,{"$f":"+C38*$K$4","v":8439.19},7396.1500000000005,5896.25,5112.38,3863.17]
[51,null,{"$f":"+C39*$K$4","v":8633.7000000000007},7567.34,6030.34,5228.45,3950.6200000000003]
[52,null,{"$f":"+C40*$K$4","v":8830.33},7741.18,6164.43,5345.58,4039.13]
[53,null,{"$f":"+C41*$K$4","v":9033.32},7918.2000000000007,6303.8200000000006,5466.42,4130.8200000000006]
[54,null,{"$f":"+C42*$K$4","v":9240.02},8098.4000000000005,6446.39,5589.91,4223.5700000000006]
[55,null,{"$f":"+C43*$K$4","v":9450.9600000000009},8282.84,6590.55,5714.46,4318.97]
[56,null,{"$f":"+C44*$K$4","v":9663.49},8469.93,6738.42,5842.72,4414.37]
[57,null,{"$f":"+C45*$K$4","v":9881.85},8661.7900000000009,6887.35,5970.9800000000005,4512.95]
[58,null,{"$f":"+C46*$K$4","v":10104.450000000001},8857.36,7039.46,6104.01,4613.12]
[59,null,{"$f":"+C47*$K$4","v":10329.700000000001},9053.4600000000009,7196.34,6240.22,4714.88]
[60,null,{"$f":"+C48*$K$4","v":10559.19},9255.92,7354.2800000000007,6376.96,4818.76]
[61,null,{"$f":"+C49*$K$4","v":11767.59},10314.86,8192.2100000000009,7103.06,5367.84]
[62,null,{"$f":"+C50*$K$4","v":13074.04},11459.66,9098.51,7889.05,5961.4400000000005]
[63,null,{"$f":"+C51*$K$4","v":14480.66},12692.44,10076.890000000001,8737.58,6602.7400000000007]
[64,null,{"$f":"+C52*$K$4","v":15982.68},14008.960000000001,11124.17,9646,7290.1500000000005]
[65,null,{"$f":"+C53*$K$4","v":17586.46},15414.52,12244.060000000001,10616.960000000001,8022.6100000000006]
[66,null,{"$f":"+C54*$K$4","v":19287.760000000002},16907,13435.5,11649.400000000001,8803.83]
[67,null,{"$f":"+C55*$K$4","v":21086.58},18483.75,14695.84,12742.26,9629.57]
[68,null,{"$f":"+C56*$K$4","v":22983.98},20145.3,16028.79,13898.720000000001,10503.01]
[69,null,{"$f":"+C57*$K$4","v":24982.080000000002},21896.95,17431.7,15115.070000000002,11421.5]
[70,null,{"$f":"+C58*$K$4","v":27076.640000000003},23733.4,18906.690000000002,16393.96,12388.75]
[71,null,{"$f":"+C59*$K$4","v":29271.9},25657.300000000003,20451.11,17732.740000000002,13399.460000000001]
[72,null,{"$f":"+C60*$K$4","v":31564.15},27666,22067.08,19134.060000000001,14459.460000000001]
[73,null,{"$f":"+C61*$K$4","v":33955.51},29762.68,23751.420000000002,20596.330000000002,15563.45]
[74,null,{"$f":"+C62*$K$4","v":36445.450000000004},31945.22,25509.960000000003,22120.080000000002,16714.61]
[75,null,{"$f":"+C63*$K$4","v":39034.5},34213.620000000003,27337.93,23705.31,17912.940000000002]
[76,null,{"$f":"+C64*$K$4","v":39034.5},34213.620000000003,27337.93,23705.31,17912.940000000002]
[77,null,{"$f":"+C65*$K$4","v":39034.5},34213.620000000003,27337.93,23705.31,17912.940000000002]
[78,null,{"$f":"+C66*$K$4","v":39034.5},34213.620000000003,27337.93,23705.31,17912.940000000002]
[79,null,{"$f":"+C67*$K$4","v":39034.5},34213.620000000003,27337.93,23705.31,17912.940000000002]
[80,null,{"$f":"+C68*$K$4","v":39034.5},34213.620000000003,27337.93,23705.31,17912.940000000002]
[81,null,{"$f":"+C69*$K$4","v":39034.5},34213.620000000003,27337.93,23705.31,17912.940000000002]
[82,null,{"$f":"+C70*$K$4","v":39034.5},34213.620000000003,27337.93,23705.31,17912.940000000002]
[83,null,{"$f":"+C71*$K$4","v":39034.5},34213.620000000003,27337.93,23705.31,17912.940000000002]
[84,"o más",{"$f":"+C72*$K$4","v":39034.5},34213.620000000003,27337.93,23705.31,17912.940000000002]
[1,"Hijo",{"$f":"+C73*$K$4","v":2001.2800000000002},1753.24,1447.96,1256.6300000000001,949.23]
[2,"Hijos",{"$f":"+C74*$K$4","v":3401.54},2981.78,2461.3200000000002,2134.84,1613.3200000000002]
[3,"Hijos o más",{"$f":"+C75*$K$4","v":4800.7400000000007},4209.26,3475.21,3014.11,2277.4100000000003]
[]
["BUPA GLOBAL PREMIER"]
["TARIFAS SEMESTRALES"]
["EDAD"]
[" "," ",2000,3500,5000]
[18,null,{"$f":"+C155*$K$4","v":2519.09},{"$f":"+D155*$K$4","v":2286.9500000000003},1710.8400000000001,1237.55,0]
[19,null,{"$f":"+C156*$K$4","v":2550.8900000000003},2315.04,1726.21,1249.21,0]
[20,null,{"$f":"+C157*$K$4","v":2582.1600000000003},2343.13,1744.23,1262.46,0]
[21,null,{"$f":"+C158*$K$4","v":2615.02},2372.2800000000002,1762.25,1275.71,0]
[22,null,{"$f":"+C159*$K$4","v":2647.88},2404.61,1780.27,1289.49,0]
[23,null,{"$f":"+C160*$K$4","v":2683.3900000000003},2435.88,1799.3500000000001,1302.74,0]
[24,null,{"$f":"+C161*$K$4","v":2720.4900000000002},2468.7400000000002,1819.49,1317.05,0]
[25,null,{"$f":"+C162*$K$4","v":2757.59},2502.13,1839.63,1331.3600000000001,0]
[26,null,{"$f":"+C163*$K$4","v":2811.65},2552.48,1871.43,1354.15,0]
[27,null,{"$f":"+C164*$K$4","v":2867.3},2603.36,1902.7,1377.47,0]
[28,null,{"$f":"+C165*$K$4","v":2926.13},2655.83,1935.5600000000002,1401.3200000000002,0]
[29,null,{"$f":"+C166*$K$4","v":2987.61},2710.9500000000003,1970.5400000000002,1426.76,0]
[30,null,{"$f":"+C167*$K$4","v":3050.6800000000003},2769.78,2007.64,1453.79,0]
[31,null,{"$f":"+C168*$K$4","v":3115.34},2828.08,2045.8000000000002,1480.8200000000002,0]
[32,null,{"$f":"+C169*$K$4","v":3183.71},2889.56,2084.4900000000002,1508.91,0]
[33,null,{"$f":"+C170*$K$4","v":3253.1400000000003},2953.1600000000003,2126.36,1538.5900000000001,0]
[34,null,{"$f":"+C171*$K$4","v":3325.75},3017.82,2167.7000000000003,1569.3300000000002,0]
[35,null,{"$f":"+C172*$K$4","v":3399.42},3086.19,2213.2800000000002,1602.19,0]
[36,null,{"$f":"+C173*$K$4","v":3476.8},3155.6200000000003,2259.3900000000003,1635.0500000000002,0]
[37,null,{"$f":"+C174*$K$4","v":3555.77},3226.6400000000003,2306.0300000000002,1668.97,0]
[38,null,{"$f":"+C175*$K$4","v":3636.3300000000004},3301.3700000000003,2354.79,1703.95,0]
[39,null,{"$f":"+C176*$K$4","v":3720.6000000000004},3377.1600000000003,2404.08,1740.52,0]
[40,null,{"$f":"+C177*$K$4","v":3805.4},3454.54,2454.96,1776.5600000000002,0]
[41,null,{"$f":"+C178*$K$4","v":3893.9100000000003},3533.51,2507.4300000000003,1814.72,0]
[42,null,{"$f":"+C179*$K$4","v":3982.42},3614.6000000000004,2562.5500000000002,1854.47,0]
[43,null,{"$f":"+C180*$K$4","v":4076.23},3698.34,2618.73,1896.3400000000001,0]
[44,null,{"$f":"+C181*$K$4","v":4168.9800000000005},3784.2000000000003,2676.5,1937.68,0]
[45,null,{"$f":"+C182*$K$4","v":4266.5},3873.2400000000002,2735.86,1980.6100000000001,0]
[46,null,{"$f":"+C183*$K$4","v":4366.1400000000003},3962.28,2796.28,2023.5400000000002,0]
[47,null,{"$f":"+C184*$K$4","v":4467.37},4053.44,2858.82,2069.65,0]
[48,null,{"$f":"+C185*$K$4","v":4570.1900000000005},4147.25,2921.8900000000003,2114.7000000000003,0]
[49,null,{"$f":"+C186*$K$4","v":4676.1900000000005},4243.18,2986.55,2161.34,0]
[50,null,{"$f":"+C187*$K$4","v":4782.72},4341.2300000000005,3053.33,2209.5700000000002,0]
[51,null,{"$f":"+C188*$K$4","v":4893.4900000000007},4440.87,3120.11,2258.86,0]
[52,null,{"$f":"+C189*$K$4","v":5006.38},4542.63,3190.07,2309.21,0]
[53,null,{"$f":"+C190*$K$4","v":5120.33},4647.04,3261.6200000000003,2361.15,0]
[54,null,{"$f":"+C191*$K$4","v":5236.93},4751.9800000000005,3333.17,2412.56,0]
[55,null,{"$f":"+C192*$K$4","v":5357.77},4861.6900000000005,3406.84,2466.6200000000003,0]
[56,null,{"$f":"+C193*$K$4","v":5477.02},4971.4000000000005,3482.63,2520.6800000000003,0]
[57,null,{"$f":"+C194*$K$4","v":5601.5700000000006},5083.2300000000005,3560.01,2577.3900000000003,0]
[58,null,{"$f":"+C195*$K$4","v":5727.71},5197.18,3638.4500000000003,2634.1,0]
[59,null,{"$f":"+C196*$K$4","v":5854.91},5313.7800000000007,3718.48,2690.81,0]
[60,null,{"$f":"+C197*$K$4","v":5986.35},5432.5,3800.1000000000004,2750.7000000000003,0]
[61,null,{"$f":"+C198*$K$4","v":6670.05},6053.66,4228.87,3061.28,0]
[62,null,{"$f":"+C199*$K$4","v":7409.93},6724.64,4696.8600000000006,3399.42,0]
[63,null,{"$f":"+C200*$K$4","v":8207.0500000000011},7447.56,5200.8900000000003,3765.1200000000003,0]
[64,null,{"$f":"+C201*$K$4","v":9058.76},8221.8900000000012,5743.6100000000006,4156.79,0]
[65,null,{"$f":"+C202*$K$4","v":9967.7100000000009},9044.98,6322.37,4575.49,0]
[66,null,{"$f":"+C203*$K$4","v":10932.310000000001},9920.01,6939.8200000000006,5022.8100000000004,0]
[67,null,{"$f":"+C204*$K$4","v":11952.560000000001},10846.45,7595.43,5497.6900000000005,0]
[68,null,{"$f":"+C205*$K$4","v":13027.93},11822.710000000001,8287.08,5996.9500000000007,0]
[69,null,{"$f":"+C206*$K$4","v":14158.42},12850.380000000001,9016.36,6525.89,0]
[70,null,{"$f":"+C207*$K$4","v":15347.210000000001},13927.87,9784.33,7081.33,0]
[71,null,{"$f":"+C208*$K$4","v":16591.120000000003},15056.240000000002,10588.87,7664.3300000000008,0]
[72,null,{"$f":"+C209*$K$4","v":17890.150000000001},16236.02,11429.45,8272.77,0]
[73,null,{"$f":"+C210*$K$4","v":19246.420000000002},17465.620000000003,12309.25,8908.24,0]
[74,null,{"$f":"+C211*$K$4","v":20656.75},18746.63,13226.150000000001,9572.86,0]
[75,null,{"$f":"+C212*$K$4","v":22124.32},20078.52,14179.62,10261.86,0]
[76,null,{"$f":"+C213*$K$4","v":22124.32},20078.52,14179.62,10261.86,0]
[77,null,{"$f":"+C214*$K$4","v":22124.32},20078.52,14179.62,10261.86,0]
[78,null,{"$f":"+C215*$K$4","v":22124.32},20078.52,14179.62,10261.86,0]
[79,null,{"$f":"+C216*$K$4","v":22124.32},20078.52,14179.62,10261.86,0]
[80,null,{"$f":"+C217*$K$4","v":22124.32},20078.52,14179.62,10261.86,0]
[81,null,{"$f":"+C218*$K$4","v":22124.32},20078.52,14179.62,10261.86,0]
[82,null,{"$f":"+C219*$K$4","v":22124.32},20078.52,14179.62,10261.86,0]
[83,null,{"$f":"+C220*$K$4","v":22124.32},20078.52,14179.62,10261.86,0]
[84,"o más",{"$f":"+C221*$K$4","v":22124.32},20078.52,14179.62,10261.86,0]
[1,"Hijo",{"$f":"+C222*$K$4","v":1133.67},1029.79,770.09,558.09,0]
[2,"Hijos",{"$f":"+C223*$K$4","v":1928.14},1749,1308.5700000000002,948.17000000000007,0]
[3,"Hijos o más",{"$f":"+C224*$K$4","v":2721.02},2470.33,1846.52,1336.66,0]
[]
["BUPA GLOBAL SELECT"]
["TARIFAS SEMESTRALES"]
["EDAD"]
[" "," ",2000,3500,5000]
[18,null,{"$f":"+C305*$K$4","v":2011.3500000000001},{"$f":"+D305*$K$4","v":1929.2},1454.8500000000001,1054.7,0]
[19,null,{"$f":"+C306*$K$4","v":2039.97},1957.2900000000002,1470.75,1066.8900000000001,0]
[20,null,{"$f":"+C307*$K$4","v":2067},1984.3200000000002,1487.71,1078.55,0]
[21,null,{"$f":"+C308*$K$4","v":2098.27},2014,1504.67,1091.27,0]
[22,null,{"$f":"+C309*$K$4","v":2130.0700000000002},2043.15,1523.75,1104.52,0]
[23,null,{"$f":"+C310*$K$4","v":2162.4},2074.9500000000003,1542.8300000000002,1119.3600000000001,0]
[24,null,{"$f":"+C311*$K$4","v":2195.79},2106.75,1562.97,1133.1400000000001,0]
[25,null,{"$f":"+C312*$K$4","v":2231.3000000000002},2139.61,1583.64,1147.98,0]
[26,null,{"$f":"+C313*$K$4","v":2281.12},2187.31,1613.8500000000001,1170.77,0]
[27,null,{"$f":"+C314*$K$4","v":2333.06},2239.7800000000002,1644.5900000000001,1193.03,0]
[28,null,{"$f":"+C315*$K$4","v":2387.65},2290.6600000000003,1677.45,1216.8800000000001,0]
[29,null,{"$f":"+C316*$K$4","v":2444.8900000000003},2345.25,1714.02,1242.3200000000002,0]
[30,null,{"$f":"+C317*$K$4","v":2503.7200000000003},2402.4900000000002,1749,1268.29,0]
[31,null,{"$f":"+C318*$K$4","v":2564.67},2460.79,1787.16,1296.9100000000001,0]
[32,null,{"$f":"+C319*$K$4","v":2627.7400000000002},2521.7400000000002,1826.91,1323.94,0]
[33,null,{"$f":"+C320*$K$4","v":2691.8700000000003},2583.2200000000003,1867.19,1353.6200000000001,0]
[34,null,{"$f":"+C321*$K$4","v":2759.71},2647.35,1910.1200000000001,1384.3600000000001,0]
[35,null,{"$f":"+C322*$K$4","v":2829.1400000000003},2714.6600000000003,1953.5800000000002,1416.16,0]
[36,null,{"$f":"+C323*$K$4","v":2901.2200000000003},2782.5,1998.63,1449.02,0]
[37,null,{"$f":"+C324*$K$4","v":2974.36},2854.05,2045.8000000000002,1482.41,0]
[38,null,{"$f":"+C325*$K$4","v":3049.6200000000003},2927.19,2095.09,1517.92,0]
[39,null,{"$f":"+C326*$K$4","v":3127.53},3001.3900000000003,2145.44,1555.02,0]
[40,null,{"$f":"+C327*$K$4","v":3208.09},3079.3,2195.79,1591.5900000000001,0]
[41,null,{"$f":"+C328*$K$4","v":3290.2400000000002},3156.6800000000003,2248.79,1629.75,0]
[42,null,{"$f":"+C329*$K$4","v":3373.98},3237.2400000000002,2303.38,1670.03,0]
[43,null,{"$f":"+C330*$K$4","v":3461.4300000000003},3322.04,2359.0300000000002,1709.78,0]
[44,null,{"$f":"+C331*$K$4","v":3548.88},3405.78,2416.27,1750.5900000000001,0]
[45,null,{"$f":"+C332*$K$4","v":3640.04},3493.23,2475.63,1794.0500000000002,0]
[46,null,{"$f":"+C333*$K$4","v":3732.79},3581.7400000000002,2533.9300000000003,1836.98,0]
[47,null,{"$f":"+C334*$K$4","v":3828.7200000000003},3672.9,2595.94,1882.5600000000002,0]
[48,null,{"$f":"+C335*$K$4","v":3926.2400000000002},3766.1800000000003,2661.13,1928.14,0]
[49,null,{"$f":"+C336*$K$4","v":4022.7000000000003},3860.52,2725.79,1975.3100000000002,0]
[50,null,{"$f":"+C337*$K$4","v":4125.5200000000004},3958.0400000000004,2790.4500000000003,2023.5400000000002,0]
[51,null,{"$f":"+C338*$K$4","v":4228.87},4056.6200000000003,2860.4100000000003,2073.36,0]
[52,null,{"$f":"+C339*$K$4","v":4333.8100000000004},4158.38,2928.25,2122.65,0]
[53,null,{"$f":"+C340*$K$4","v":4441.93},4261.2,2999.8,2174.06,0]
[54,null,{"$f":"+C341*$K$4","v":4550.58},4367.7300000000005,3072.94,2226.5300000000002,0]
[55,null,{"$f":"+C342*$K$4","v":4662.9400000000005},4475.3200000000006,3146.0800000000004,2280.59,0]
[56,null,{"$f":"+C343*$K$4","v":4777.95},4583.4400000000005,3221.8700000000003,2334.65,0]
[57,null,{"$f":"+C344*$K$4","v":4894.0200000000004},4694.74,3297.13,2389.2400000000002,0]
[58,null,{"$f":"+C345*$K$4","v":5011.68},4809.75,3376.63,2448.0700000000002,0]
[59,null,{"$f":"+C346*$K$4","v":5131.46},4924.2300000000005,3457.19,2505.31,0]
[60,null,{"$f":"+C347*$K$4","v":5254.95},5041.8900000000003,3538.8100000000004,2565.2000000000003,0]
[61,null,{"$f":"+C348*$K$4","v":5898.37},5659.87,3969.7000000000003,2876.84,0]
[62,null,{"$f":"+C349*$K$4","v":6596.38},6329.26,4435.04,3216.04,0]
[63,null,{"$f":"+C350*$K$4","v":7346.8600000000006},7049,4940.66,3580.6800000000003,0]
[64,null,{"$f":"+C351*$K$4","v":8149.81},7819.09,5483.38,3973.94,0]
[65,null,{"$f":"+C352*$K$4","v":9005.76},8641.65,6063.7300000000005,4394.76,0]
[66,null,{"$f":"+C353*$K$4","v":9915.24},9512.9700000000012,6681.18,4843.1400000000003,0]
[67,null,{"$f":"+C354*$K$4","v":10877.19},10436.230000000001,7336.79,5316.96,0]
[68,null,{"$f":"+C355*$K$4","v":11892.140000000001},11409.84,8029.5,5819.4000000000005,0]
[69,null,{"$f":"+C356*$K$4","v":12960.62},12435.92,8760.3700000000008,6349.4000000000005,0]
[70,null,{"$f":"+C357*$K$4","v":14082.1},13512.880000000001,9528.8700000000008,6905.9000000000005,0]
[71,null,{"$f":"+C358*$K$4","v":15256.58},14639.130000000001,10335,7490.4900000000007,0]
[72,null,{"$f":"+C359*$K$4","v":16484.59},15815.730000000001,11179.29,8102.1100000000006,0]
[73,null,{"$f":"+C360*$K$4","v":17765.600000000002},17044.8,12060.150000000001,8740.76,0]
[74,null,{"$f":"+C361*$K$4","v":19099.080000000002},18325.810000000001,12978.11,9406.9700000000012,0]
[75,null,{"$f":"+C362*$K$4","v":20486.620000000003},19656.64,13934.76,10100.210000000001,0]
[76,null,{"$f":"+C363*$K$4","v":20486.620000000003},19656.64,13934.76,10100.210000000001,0]
[77,null,{"$f":"+C364*$K$4","v":20486.620000000003},19656.64,13934.76,10100.210000000001,0]
[78,null,{"$f":"+C365*$K$4","v":20486.620000000003},19656.64,13934.76,10100.210000000001,0]
[79,null,{"$f":"+C366*$K$4","v":20486.620000000003},19656.64,13934.76,10100.210000000001,0]
[80,null,{"$f":"+C367*$K$4","v":20486.620000000003},19656.64,13934.76,10100.210000000001,0]
[81,null,{"$f":"+C368*$K$4","v":20486.620000000003},19656.64,13934.76,10100.210000000001,0]
[82,null,{"$f":"+C369*$K$4","v":20486.620000000003},19656.64,13934.76,10100.210000000001,0]
[83,null,{"$f":"+C370*$K$4","v":20486.620000000003},19656.64,13934.76,10100.210000000001,0]
[84,"o más",{"$f":"+C371*$K$4","v":20486.620000000003},19656.64,13934.76,10100.210000000001,0]
[1,"Hijo",{"$f":"+C372*$K$4","v":1011.24},969.37,730.87,530,0]
[2,"Hijos",{"$f":"+C373*$K$4","v":1718.26},1647.24,1242.8500000000001,901,0]
[3,"Hijos o más",{"$f":"+C374*$K$4","v":2425.2800000000002},2327.23,1753.77,1271.47,0]
[]
["BUPA GLOBAL ELITE"]
["TARIFAS TRIMESTRALES"]
["EDAD"]
[" "," ",1000,2000,3500]
[18,null,{"$f":"+C6*$K$3","v":2306.4250000000002},{"$f":"+D6*$K$3","v":2021.2500000000002},1669.8000000000002,1447.325,1094.2250000000001]
[19,null,{"$f":"+C7*$K$3","v":2334.2000000000003},2046.0000000000002,1687.4,1463.5500000000002,1106.0500000000002]
[20,null,{"$f":"+C8*$K$3","v":2363.9},2071.3000000000002,1706.1000000000001,1479.2250000000001,1117.875]
[21,null,{"$f":"+C9*$K$3","v":2393.3250000000003},2097.9750000000004,1725.075,1496.0000000000002,1130.5250000000001]
[22,null,{"$f":"+C10*$K$3","v":2424.4},2124.9250000000002,1745.4250000000002,1513.6000000000001,1143.7250000000001]
[23,null,{"$f":"+C11*$K$3","v":2456.3000000000002},2153.8000000000002,1766.325,1531.4750000000001,1157.4750000000001]
[24,null,{"$f":"+C12*$K$3","v":2489.3000000000002},2182.9500000000003,1787.5000000000002,1549.9,1171.5]
[25,null,{"$f":"+C13*$K$3","v":2524.2250000000004},2212.375,1808.95,1568.6000000000001,1185.8000000000002]
[26,null,{"$f":"+C14*$K$3","v":2573.7250000000004},2255.5500000000002,1841.95,1597.2,1206.9750000000001]
[27,null,{"$f":"+C15*$K$3","v":2624.875},2301.2000000000003,1875.5000000000002,1626.6250000000002,1228.9750000000001]
[28,null,{"$f":"+C16*$K$3","v":2678.7750000000001},2348.5,1910.7,1656.6000000000001,1252.3500000000001]
[29,null,{"$f":"+C17*$K$3","v":2734.875},2397.1750000000002,1947.825,1688.7750000000001,1276]
[30,null,{"$f":"+C18*$K$3","v":2792.3500000000004},2447.7750000000001,1986.3250000000003,1722.6000000000001,1301.575]
[31,null,{"$f":"+C19*$K$3","v":2852.5750000000003},2501.125,2024.8250000000003,1756.15,1326.875]
[32,null,{"$f":"+C20*$K$3","v":2913.9},2554.2000000000003,2067.1750000000002,1792.7250000000001,1354.375]
[33,null,{"$f":"+C21*$K$3","v":2978.8},2611.125,2108.9750000000004,1829.3000000000002,1382.15]
[34,null,{"$f":"+C22*$K$3","v":3044.8},2668.05,2153.25,1867.8000000000002,1410.7500000000002]
[35,null,{"$f":"+C23*$K$3","v":3112.7250000000004},2728.2750000000001,2198.9,1906.8500000000001,1441.0000000000002]
[36,null,{"$f":"+C24*$K$3","v":3182.5750000000003},2789.6000000000004,2245.375,1947.2750000000001,1470.9750000000001]
[37,null,{"$f":"+C25*$K$3","v":3254.6250000000005},2852.8500000000004,2294.875,1989.9,1503.7]
[38,null,{"$f":"+C26*$K$3","v":3329.15},2918.0250000000001,2344.65,2033.3500000000001,1535.8750000000002]
[39,null,{"$f":"+C27*$K$3","v":3405.05},2984.5750000000003,2396.0750000000003,2077.625,1570.2500000000002]
[40,null,{"$f":"+C28*$K$3","v":3482.8750000000005},3053.3250000000003,2448.3250000000003,2123.2750000000001,1604.6250000000002]
[41,null,{"$f":"+C29*$K$3","v":3563.7250000000004},3124.0000000000005,2503.3250000000003,2170.3000000000002,1640.3750000000002]
[42,null,{"$f":"+C30*$K$3","v":3646.5000000000005},3195.5000000000005,2559.4250000000002,2219.5250000000001,1676.95]
[43,null,{"$f":"+C31*$K$3","v":3730.65},3269.7500000000005,2616.3500000000004,2268.75,1714.6250000000002]
[44,null,{"$f":"+C32*$K$3","v":3817.0000000000005},3345.9250000000002,2675.2000000000003,2319.9,1753.1250000000002]
[45,null,{"$f":"+C33*$K$3","v":3905.55},3423.7500000000005,2735.7000000000003,2372.4250000000002,1793.0000000000002]
[46,null,{"$f":"+C34*$K$3","v":3996.0250000000005},3502.4,2797.3,2425.7750000000001,1833.15]
[47,null,{"$f":"+C35*$K$3","v":4088.4250000000002},3584.3500000000004,2860.8250000000003,2480.5,1874.6750000000002]
[48,null,{"$f":"+C36*$K$3","v":4183.8500000000004},3666.0250000000001,2925.4500000000003,2536.875,1916.7500000000002]
[49,null,{"$f":"+C37*$K$3","v":4279.8250000000007},3751.55,2991.1750000000002,2593.8000000000002,1960.2]
[50,null,{"$f":"+C38*$K$3","v":4378.8250000000007},3837.6250000000005,3059.3750000000005,2652.65,2004.4750000000001]
[51,null,{"$f":"+C39*$K$3","v":4479.75},3926.4500000000003,3128.9500000000003,2712.875,2049.8500000000004]
[52,null,{"$f":"+C40*$K$3","v":4581.7750000000005},4016.6500000000005,3198.5250000000001,2773.65,2095.7750000000001]
[53,null,{"$f":"+C41*$K$3","v":4687.1000000000004},4108.5,3270.8500000000004,2836.3500000000004,2143.3500000000004]
[54,null,{"$f":"+C42*$K$3","v":4794.3500000000004},4202,3344.8250000000003,2900.4250000000002,2191.4750000000004]
[55,null,{"$f":"+C43*$K$3","v":4903.8},4297.7000000000007,3419.6250000000005,2965.05,2240.9750000000004]
[56,null,{"$f":"+C44*$K$3","v":5014.0750000000007},4394.7750000000005,3496.3500000000004,3031.6000000000004,2290.4750000000004]
[57,null,{"$f":"+C45*$K$3","v":5127.375},4494.3250000000007,3573.6250000000005,3098.15,2341.625]
[58,null,{"$f":"+C46*$K$3","v":5242.875},4595.8,3652.55,3167.1750000000002,2393.6000000000004]
[59,null,{"$f":"+C47*$K$3","v":5359.75},4697.55,3733.9500000000003,3237.8500000000004,2446.4]
[60,null,{"$f":"+C48*$K$3","v":5478.8250000000007},4802.6000000000004,3815.9,3308.8,2500.3000000000002]
[61,null,{"$f":"+C49*$K$3","v":6105.8250000000007},5352.05,4250.6750000000002,3685.55,2785.2000000000003]
[62,null,{"$f":"+C50*$K$3","v":6783.7000000000007},5946.05,4720.9250000000002,4093.3750000000005,3093.2000000000003]
[63,null,{"$f":"+C51*$K$3","v":7513.55},6585.7000000000007,5228.5750000000007,4533.6500000000005,3425.9500000000003]
[64,null,{"$f":"+C52*$K$3","v":8292.9000000000015},7268.8,5771.9750000000004,5005,3782.6250000000005]
[65,null,{"$f":"+C53*$K$3","v":9125.0500000000011},7998.1,6353.05,5508.8,4162.6750000000002]
[66,null,{"$f":"+C54*$K$3","v":10007.800000000001},8772.5,6971.2500000000009,6044.5000000000009,4568.0250000000005]
[67,null,{"$f":"+C55*$K$3","v":10941.150000000001},9590.625,7625.2000000000007,6611.55,4996.4750000000004]
[68,null,{"$f":"+C56*$K$3","v":11925.650000000001},10452.75,8316.8250000000007,7211.6,5449.6750000000002]
[69,null,{"$f":"+C57*$K$3","v":12962.400000000001},11361.625000000002,9044.75,7842.7250000000004,5926.2500000000009]
[70,null,{"$f":"+C58*$K$3","v":14049.2},12314.500000000002,9810.0750000000007,8506.3000000000011,6428.1250000000009]
[71,null,{"$f":"+C59*$K$3","v":15188.250000000002},13312.750000000002,10611.425000000001,9200.9500000000007,6952.55]
[72,null,{"$f":"+C60*$K$3","v":16377.625000000002},14355.000000000002,11449.900000000001,9928.0500000000011,7502.55]
[73,null,{"$f":"+C61*$K$3","v":17618.425000000003},15442.900000000001,12323.85,10686.775000000001,8075.3750000000009]
[74,null,{"$f":"+C62*$K$3","v":18910.375},16575.350000000002,13236.300000000001,11477.400000000001,8672.6750000000011]
[75,null,{"$f":"+C63*$K$3","v":20253.75},17752.350000000002,14184.775000000001,12299.925000000001,9294.4500000000007]
[76,null,{"$f":"+C64*$K$3","v":20253.75},17752.350000000002,14184.775000000001,12299.925000000001,9294.4500000000007]
[77,null,{"$f":"+C65*$K$3","v":20253.75},17752.350000000002,14184.775000000001,12299.925000000001,9294.4500000000007]
[78,null,{"$f":"+C66*$K$3","v":20253.75},17752.350000000002,14184.775000000001,12299.925000000001,9294.4500000000007]
[79,null,{"$f":"+C67*$K$3","v":20253.75},17752.350000000002,14184.775000000001,12299.925000000001,9294.4500000000007]
[80,null,{"$f":"+C68*$K$3","v":20253.75},17752.350000000002,14184.775000000001,12299.925000000001,9294.4500000000007]
[81,null,{"$f":"+C69*$K$3","v":20253.75},17752.350000000002,14184.775000000001,12299.925000000001,9294.4500000000007]
[82,null,{"$f":"+C70*$K$3","v":20253.75},17752.350000000002,14184.775000000001,12299.925000000001,9294.4500000000007]
[83,null,{"$f":"+C71*$K$3","v":20253.75},17752.350000000002,14184.775000000001,12299.925000000001,9294.4500000000007]
[84,"o más",{"$f":"+C72*$K$3","v":20253.75},17752.350000000002,14184.775000000001,12299.925000000001,9294.4500000000007]
[1,"Hijo",{"$f":"+C73*$K$3","v":1038.4000000000001},909.7,751.30000000000007,652.02500000000009,492.52500000000003]
[2,"Hijos",{"$f":"+C74*$K$3","v":1764.95},1547.15,1277.1000000000001,1107.7,837.1]
[3,"Hijos o más",{"$f":"+C75*$K$3","v":2490.9500000000003},2184.0500000000002,1803.1750000000002,1563.9250000000002,1181.6750000000002]
[]
["BUPA GLOBAL PREMIER"]
["TARIFAS TRIMESTRALES"]
["EDAD"]
[" "," ",2000,3500,5000]
[18,null,{"$f":"+C155*$K$3","v":1307.075},{"$f":"+D155*$K$3","v":1186.625},887.7,642.125,0]
[19,null,{"$f":"+C156*$K$3","v":1323.575},1201.2,895.67500000000007,648.17500000000007,0]
[20,null,{"$f":"+C157*$K$3","v":1339.8000000000002},1215.7750000000001,905.02500000000009,655.05000000000007,0]
[21,null,{"$f":"+C158*$K$3","v":1356.8500000000001},1230.9000000000001,914.37500000000011,661.92500000000007,0]
[22,null,{"$f":"+C159*$K$3","v":1373.9},1247.6750000000002,923.72500000000002,669.07500000000005,0]
[23,null,{"$f":"+C160*$K$3","v":1392.325},1263.9000000000001,933.62500000000011,675.95,0]
[24,null,{"$f":"+C161*$K$3","v":1411.575},1280.95,944.07500000000005,683.375,0]
[25,null,{"$f":"+C162*$K$3","v":1430.825},1298.2750000000001,954.52500000000009,690.80000000000007,0]
[26,null,{"$f":"+C163*$K$3","v":1458.8750000000002},1324.4,971.02500000000009,702.625,0]
[27,null,{"$f":"+C164*$K$3","v":1487.7500000000002},1350.8000000000002,987.25000000000011,714.72500000000002,0]
[28,null,{"$f":"+C165*$K$3","v":1518.2750000000001},1378.0250000000001,1004.3000000000001,727.1,0]
[29,null,{"$f":"+C166*$K$3","v":1550.1750000000002},1406.625,1022.45,740.30000000000007,0]
[30,null,{"$f":"+C167*$K$3","v":1582.9},1437.15,1041.7,754.32500000000005,0]
[31,null,{"$f":"+C168*$K$3","v":1616.45},1467.4,1061.5,768.35,0]
[32,null,{"$f":"+C169*$K$3","v":1651.9250000000002},1499.3000000000002,1081.575,782.92500000000007,0]
[33,null,{"$f":"+C170*$K$3","v":1687.95},1532.3000000000002,1103.3000000000002,798.32500000000005,0]
[34,null,{"$f":"+C171*$K$3","v":1725.6250000000002},1565.8500000000001,1124.75,814.27500000000009,0]
[35,null,{"$f":"+C172*$K$3","v":1763.8500000000001},1601.325,1148.4000000000001,831.32500000000005,0]
[36,null,{"$f":"+C173*$K$3","v":1804.0000000000002},1637.3500000000001,1172.325,848.37500000000011,0]
[37,null,{"$f":"+C174*$K$3","v":1844.9750000000001},1674.2,1196.5250000000001,865.97500000000002,0]
[38,null,{"$f":"+C175*$K$3","v":1886.7750000000001},1712.9750000000001,1221.825,884.12500000000011,0]
[39,null,{"$f":"+C176*$K$3","v":1930.5000000000002},1752.3000000000002,1247.4000000000001,903.1,0]
[40,null,{"$f":"+C177*$K$3","v":1974.5000000000002},1792.45,1273.8000000000002,921.80000000000007,0]
[41,null,{"$f":"+C178*$K$3","v":2020.4250000000002},1833.4250000000002,1301.0250000000001,941.6,0]
[42,null,{"$f":"+C179*$K$3","v":2066.3500000000004},1875.5000000000002,1329.625,962.22500000000002,0]
[43,null,{"$f":"+C180*$K$3","v":2115.0250000000001},1918.95,1358.7750000000001,983.95,0]
[44,null,{"$f":"+C181*$K$3","v":2163.15},1963.5000000000002,1388.75,1005.4000000000001,0]
[45,null,{"$f":"+C182*$K$3","v":2213.75},2009.7000000000003,1419.5500000000002,1027.6750000000002,0]
[46,null,{"$f":"+C183*$K$3","v":2265.4500000000003},2055.9,1450.9,1049.95,0]
[47,null,{"$f":"+C184*$K$3","v":2317.9750000000004},2103.2000000000003,1483.3500000000001,1073.875,0]
[48,null,{"$f":"+C185*$K$3","v":2371.3250000000003},2151.875,1516.075,1097.25,0]
[49,null,{"$f":"+C186*$K$3","v":2426.3250000000003},2201.65,1549.6250000000002,1121.45,0]
[50,null,{"$f":"+C187*$K$3","v":2481.6000000000004},2252.5250000000001,1584.2750000000001,1146.4750000000001,0]
[51,null,{"$f":"+C188*$K$3","v":2539.0750000000003},2304.2250000000004,1618.9250000000002,1172.0500000000002,0]
[52,null,{"$f":"+C189*$K$3","v":2597.65},2357.0250000000001,1655.2250000000001,1198.1750000000002,0]
[53,null,{"$f":"+C190*$K$3","v":2656.7750000000001},2411.2000000000003,1692.3500000000001,1225.125,0]
[54,null,{"$f":"+C191*$K$3","v":2717.2750000000001},2465.65,1729.4750000000001,1251.8000000000002,0]
[55,null,{"$f":"+C192*$K$3","v":2779.9750000000004},2522.5750000000003,1767.7,1279.8500000000001,0]
[56,null,{"$f":"+C193*$K$3","v":2841.8500000000004},2579.5,1807.0250000000001,1307.9000000000001,0]
[57,null,{"$f":"+C194*$K$3","v":2906.4750000000004},2637.5250000000001,1847.1750000000002,1337.325,0]
[58,null,{"$f":"+C195*$K$3","v":2971.9250000000002},2696.65,1887.8750000000002,1366.75,0]
[59,null,{"$f":"+C196*$K$3","v":3037.9250000000002},2757.15,1929.4,1396.1750000000002,0]
[60,null,{"$f":"+C197*$K$3","v":3106.1250000000005},2818.7500000000005,1971.7500000000002,1427.2500000000002,0]
[61,null,{"$f":"+C198*$K$3","v":3460.8750000000005},3141.05,2194.2250000000004,1588.4,0]
[62,null,{"$f":"+C199*$K$3","v":3844.7750000000001},3489.2000000000003,2437.0500000000002,1763.8500000000001,0]
[63,null,{"$f":"+C200*$K$3","v":4258.375},3864.3,2698.5750000000003,1953.6000000000001,0]
[64,null,{"$f":"+C201*$K$3","v":4700.3},4266.0750000000007,2980.1750000000002,2156.8250000000003,0]
[65,null,{"$f":"+C202*$K$3","v":5171.9250000000002},4693.1500000000005,3280.4750000000004,2374.0750000000003,0]
[66,null,{"$f":"+C203*$K$3","v":5672.4250000000002},5147.1750000000002,3600.8500000000004,2606.1750000000002,0]
[67,null,{"$f":"+C204*$K$3","v":6201.8},5627.875,3941.0250000000001,2852.5750000000003,0]
[68,null,{"$f":"+C205*$K$3","v":6759.7750000000005},6134.4250000000002,4299.9000000000005,3111.6250000000005,0]
[69,null,{"$f":"+C206*$K$3","v":7346.35},6667.6500000000005,4678.3,3386.0750000000003,0]
[70,null,{"$f":"+C207*$K$3","v":7963.1750000000011},7226.7250000000004,5076.7750000000005,3674.2750000000001,0]
[71,null,{"$f":"+C208*$K$3","v":8608.6},7812.2000000000007,5494.2250000000004,3976.7750000000005,0]
[72,null,{"$f":"+C209*$K$3","v":9282.625},8424.35,5930.3750000000009,4292.4750000000004,0]
[73,null,{"$f":"+C210*$K$3","v":9986.35},9062.35,6386.8750000000009,4622.2000000000007,0]
[74,null,{"$f":"+C211*$K$3","v":10718.125},9727.0250000000015,6862.6250000000009,4967.05,0]
[75,null,{"$f":"+C212*$K$3","v":11479.6},10418.1,7357.35,5324.55,0]
[76,null,{"$f":"+C213*$K$3","v":11479.6},10418.1,7357.35,5324.55,0]
[77,null,{"$f":"+C214*$K$3","v":11479.6},10418.1,7357.35,5324.55,0]
[78,null,{"$f":"+C215*$K$3","v":11479.6},10418.1,7357.35,5324.55,0]
[79,null,{"$f":"+C216*$K$3","v":11479.6},10418.1,7357.35,5324.55,0]
[80,null,{"$f":"+C217*$K$3","v":11479.6},10418.1,7357.35,5324.55,0]
[81,null,{"$f":"+C218*$K$3","v":11479.6},10418.1,7357.35,5324.55,0]
[82,null,{"$f":"+C219*$K$3","v":11479.6},10418.1,7357.35,5324.55,0]
[83,null,{"$f":"+C220*$K$3","v":11479.6},10418.1,7357.35,5324.55,0]
[84,"o más",{"$f":"+C221*$K$3","v":11479.6},10418.1,7357.35,5324.55,0]
[1,"Hijo",{"$f":"+C222*$K$3","v":588.22500000000002},534.32500000000005,399.57500000000005,289.57500000000005,0]
[2,"Hijos",{"$f":"+C223*$K$3","v":1000.45},907.50000000000011,678.97500000000002,491.97500000000002,0]
[3,"Hijos o más",{"$f":"+C224*$K$3","v":1411.8500000000001},1281.7750000000001,958.1,693.55000000000007,0]
[]
["BUPA GLOBAL SELECT"]
["TARIFAS TRIMESTRALES"]
["EDAD"]
[" "," ",2000,3500,5000]
[18,null,{"$f":"+C305*$K$3","v":1043.625},{"$f":"+D305*$K$3","v":1001.0000000000001},754.87500000000011,547.25,0]
[19,null,{"$f":"+C306*$K$3","v":1058.4750000000001},1015.575,763.12500000000011,553.57500000000005,0]
[20,null,{"$f":"+C307*$K$3","v":1072.5},1029.6000000000001,771.92500000000007,559.625,0]
[21,null,{"$f":"+C308*$K$3","v":1088.7250000000001},1045,780.72500000000002,566.22500000000002,0]
[22,null,{"$f":"+C309*$K$3","v":1105.2250000000001},1060.125,790.62500000000011,573.1,0]
[23,null,{"$f":"+C310*$K$3","v":1122},1076.625,800.52500000000009,580.80000000000007,0]
[24,null,{"$f":"+C311*$K$3","v":1139.325},1093.125,810.97500000000002,587.95000000000005,0]
[25,null,{"$f":"+C312*$K$3","v":1157.75},1110.1750000000002,821.7,595.65000000000009,0]
[26,null,{"$f":"+C313*$K$3","v":1183.6000000000001},1134.9250000000002,837.37500000000011,607.47500000000002,0]
[27,null,{"$f":"+C314*$K$3","v":1210.5500000000002},1162.1500000000001,853.32500000000005,619.02500000000009,0]
[28,null,{"$f":"+C315*$K$3","v":1238.875},1188.5500000000002,870.37500000000011,631.40000000000009,0]
[29,null,{"$f":"+C316*$K$3","v":1268.575},1216.875,889.35,644.6,0]
[30,null,{"$f":"+C317*$K$3","v":1299.1000000000001},1246.575,907.50000000000011,658.07500000000005,0]
[31,null,{"$f":"+C318*$K$3","v":1330.7250000000001},1276.825,927.30000000000007,672.92500000000007,0]
[32,null,{"$f":"+C319*$K$3","v":1363.45},1308.45,947.92500000000007,686.95,0]
[33,null,{"$f":"+C320*$K$3","v":1396.7250000000001},1340.3500000000001,968.82500000000005,702.35,0]
[34,null,{"$f":"+C321*$K$3","v":1431.9250000000002},1373.625,991.10000000000014,718.30000000000007,0]
[35,null,{"$f":"+C322*$K$3","v":1467.95},1408.5500000000002,1013.6500000000001,734.80000000000007,0]
[36,null,{"$f":"+C323*$K$3","v":1505.3500000000001},1443.7500000000002,1037.0250000000001,751.85,0]
[37,null,{"$f":"+C324*$K$3","v":1543.3000000000002},1480.8750000000002,1061.5,769.17500000000007,0]
[38,null,{"$f":"+C325*$K$3","v":1582.3500000000001},1518.825,1087.075,787.6,0]
[39,null,{"$f":"+C326*$K$3","v":1622.7750000000001},1557.325,1113.2,806.85,0]
[40,null,{"$f":"+C327*$K$3","v":1664.575},1597.7500000000002,1139.325,825.82500000000005,0]
[41,null,{"$f":"+C328*$K$3","v":1707.2},1637.9,1166.825,845.62500000000011,0]
[42,null,{"$f":"+C329*$K$3","v":1750.65},1679.7,1195.1500000000001,866.52500000000009,0]
[43,null,{"$f":"+C330*$K$3","v":1796.0250000000001},1723.7,1224.0250000000001,887.15000000000009,0]
[44,null,{"$f":"+C331*$K$3","v":1841.4},1767.15,1253.7250000000001,908.32500000000005,0]
[45,null,{"$f":"+C332*$K$3","v":1888.7},1812.5250000000001,1284.5250000000001,930.87500000000011,0]
[46,null,{"$f":"+C333*$K$3","v":1936.825},1858.45,1314.7750000000001,953.15000000000009,0]
[47,null,{"$f":"+C334*$K$3","v":1986.6000000000001},1905.7500000000002,1346.95,976.80000000000007,0]
[48,null,{"$f":"+C335*$K$3","v":2037.2000000000003},1954.15,1380.7750000000001,1000.45,0]
[49,null,{"$f":"+C336*$K$3","v":2087.25},2003.1000000000001,1414.325,1024.9250000000002,0]
[50,null,{"$f":"+C337*$K$3","v":2140.6000000000004},2053.7000000000003,1447.8750000000002,1049.95,0]
[51,null,{"$f":"+C338*$K$3","v":2194.2250000000004},2104.8500000000004,1484.1750000000002,1075.8000000000002,0]
[52,null,{"$f":"+C339*$K$3","v":2248.6750000000002},2157.65,1519.3750000000002,1101.375,0]
[53,null,{"$f":"+C340*$K$3","v":2304.7750000000001},2211,1556.5000000000002,1128.0500000000002,0]
[54,null,{"$f":"+C341*$K$3","v":2361.15},2266.2750000000001,1594.45,1155.2750000000001,0]
[55,null,{"$f":"+C342*$K$3","v":2419.4500000000003},2322.1000000000004,1632.4,1183.325,0]
[56,null,{"$f":"+C343*$K$3","v":2479.125},2378.2000000000003,1671.7250000000001,1211.375,0]
[57,null,{"$f":"+C344*$K$3","v":2539.3500000000004},2435.9500000000003,1710.7750000000001,1239.7,0]
[58,null,{"$f":"+C345*$K$3","v":2600.4},2495.625,1752.0250000000001,1270.2250000000001,0]
[59,null,{"$f":"+C346*$K$3","v":2662.55},2555.0250000000001,1793.825,1299.9250000000002,0]
[60,null,{"$f":"+C347*$K$3","v":2726.625},2616.0750000000003,1836.1750000000002,1331,0]
[61,null,{"$f":"+C348*$K$3","v":3060.4750000000004},2936.7250000000004,2059.75,1492.7,0]
[62,null,{"$f":"+C349*$K$3","v":3422.65},3284.05,2301.2000000000003,1668.7,0]
[63,null,{"$f":"+C350*$K$3","v":3812.05},3657.5000000000005,2563.5500000000002,1857.9,0]
[64,null,{"$f":"+C351*$K$3","v":4228.6750000000002},4057.0750000000003,2845.15,2061.9500000000003,0]
[65,null,{"$f":"+C352*$K$3","v":4672.8},4483.875,3146.2750000000001,2280.3000000000002,0]
[66,null,{"$f":"+C353*$K$3","v":5144.7000000000007},4935.9750000000004,3466.65,2512.9500000000003,0]
[67,null,{"$f":"+C354*$K$3","v":5643.8250000000007},5415.0250000000005,3806.8250000000003,2758.8,0]
[68,null,{"$f":"+C355*$K$3","v":6170.4500000000007},5920.2000000000007,4166.25,3019.5000000000005,0]
[69,null,{"$f":"+C356*$K$3","v":6724.85},6452.6,4545.4750000000004,3294.5000000000005,0]
[70,null,{"$f":"+C357*$K$3","v":7306.7500000000009},7011.4000000000005,4944.2250000000004,3583.2500000000005,0]
[71,null,{"$f":"+C358*$K$3","v":7916.1500000000005},7595.7750000000005,5362.5,3886.5750000000003,0]
[72,null,{"$f":"+C359*$K$3","v":8553.3250000000007},8206.2750000000015,5800.5750000000007,4203.9250000000002,0]
[73,null,{"$f":"+C360*$K$3","v":9218},8844,6257.6250000000009,4535.3,0]
[74,null,{"$f":"+C361*$K$3","v":9909.9000000000015},9508.6750000000011,6733.9250000000002,4880.9750000000004,0]
[75,null,{"$f":"+C362*$K$3","v":10629.85},10199.200000000001,7230.3,5240.6750000000002,0]
[76,null,{"$f":"+C363*$K$3","v":10629.85},10199.200000000001,7230.3,5240.6750000000002,0]
[77,null,{"$f":"+C364*$K$3","v":10629.85},10199.200000000001,7230.3,5240.6750000000002,0]
[78,null,{"$f":"+C365*$K$3","v":10629.85},10199.200000000001,7230.3,5240.6750000000002,0]
[79,null,{"$f":"+C366*$K$3","v":10629.85},10199.200000000001,7230.3,5240.6750000000002,0]
[80,null,{"$f":"+C367*$K$3","v":10629.85},10199.200000000001,7230.3,5240.6750000000002,0]
[81,null,{"$f":"+C368*$K$3","v":10629.85},10199.200000000001,7230.3,5240.6750000000002,0]
[82,null,{"$f":"+C369*$K$3","v":10629.85},10199.200000000001,7230.3,5240.6750000000002,0]
[83,null,{"$f":"+C370*$K$3","v":10629.85},10199.200000000001,7230.3,5240.6750000000002,0]
[84,"o más",{"$f":"+C371*$K$3","v":10629.85},10199.200000000001,7230.3,5240.6750000000002,0]
[1,"Hijo",{"$f":"+C372*$K$3","v":524.70000000000005},502.97500000000002,379.22500000000002,275,0]
[2,"Hijos",{"$f":"+C373*$K$3","v":891.55000000000007},854.7,644.875,467.50000000000006,0]
[3,"Hijos o más",{"$f":"+C374*$K$3","v":1258.4000000000001},1207.5250000000001,909.97500000000002,659.72500000000002,0]
[]
["BUPA GLOBAL ULTIMATE"]
["TARIFAS ANUALES"]
["EDAD"]
[" "," ",0,1000,2000,null,null,null,null,null,null,null,0,1000]
[18,null,21338,13768,null,null,null,null,null,null,null,null,14449,9323,null,true,true]
[19,null,21617,13949,null,null,null,null,null,null,null,null,14639,9445,null,true,true]
[20,null,21905,14134,null,null,null,null,null,null,null,null,14834,9571,null,true,true]
[21,null,22204,14327,null,null,null,null,null,null,null,null,15036,9701,null,true,true]
[22,null,22515,14526,null,null,null,null,null,null,null,null,15246,9837,null,true,true]
[23,null,22832,14729,null,null,null,null,null,null,null,null,15461,9974,null,true,true]
[24,null,23156,14940,null,null,null,null,null,null,null,null,15681,10117,null,true,true]
[25,null,23493,15158,null,null,null,null,null,null,null,null,15909,10264,null,true,true]
[26,null,23978,15471,null,null,null,null,null,null,null,null,16237,10476,null,true,true]
[27,null,24480,15795,null,null,null,null,null,null,null,null,16578,10696,null,true,true]
[28,null,25002,16131,null,null,null,null,null,null,null,null,16931,10923,null,true,true]
[29,null,25544,16481,null,null,null,null,null,null,null,null,17298,11160,null,true,true]
[30,null,26099,16841,null,null,null,null,null,null,null,null,17674,11404,null,true,true]
[31,null,26676,17211,null,null,null,null,null,null,null,null,18065,11655,null,true,true]
[32,null,27269,17594,null,null,null,null,null,null,null,null,18467,11914,null,true,true]
[33,null,27884,17990,null,null,null,null,null,null,null,null,18883,12182,null,true,true]
[34,null,28514,18398,null,null,null,null,null,null,null,null,19309,12458,null,true,true]
[35,null,29163,18816,null,null,null,null,null,null,null,null,19749,12742,null,true,true]
[36,null,29831,19246,null,null,null,null,null,null,null,null,20201,13033,null,true,true]
[37,null,30515,19688,null,null,null,null,null,null,null,null,20665,13332,null,true,true]
[38,null,31216,20142,null,null,null,null,null,null,null,null,21140,13640,null,true,true]
[39,null,31941,20606,null,null,null,null,null,null,null,null,21630,13954,null,true,true]
[40,null,32679,21083,null,null,null,null,null,null,null,null,22130,14277,null,true,true]
[41,null,33438,21573,null,null,null,null,null,null,null,null,22644,14609,null,true,true]
[42,null,34212,22074,null,null,null,null,null,null,null,null,23169,14948,null,true,true]
[43,null,35004,22584,null,null,null,null,null,null,null,null,23705,15294,null,true,true]
[44,null,35816,23110,null,null,null,null,null,null,null,null,24255,15650,null,true,true]
[45,null,36650,23643,null,null,null,null,null,null,null,null,24819,16011,null,true,true]
[46,null,37497,24192,null,null,null,null,null,null,null,null,25393,16383,null,true,true]
[47,null,38364,24752,null,null,null,null,null,null,null,null,25981,16761,null,true,true]
[48,null,39248,25323,null,null,null,null,null,null,null,null,26579,17148,null,true,true]
[49,null,40152,25904,null,null,null,null,null,null,null,null,27191,17542,null,true,true]
[50,null,41074,26501,null,null,null,null,null,null,null,null,27815,17946,null,true,true]
[51,null,42011,27106,null,null,null,null,null,null,null,null,28450,18356,null,true,true]
[52,null,42968,27723,null,null,null,null,null,null,null,null,29098,18773,null,true,true]
[53,null,43944,28350,null,null,null,null,null,null,null,null,29759,19199,null,true,true]
[54,null,44939,28994,null,null,null,null,null,null,null,null,30433,19634,null,true,true]
[55,null,45950,29648,null,null,null,null,null,null,null,null,31117,20077,null,true,true]
[56,null,46978,30310,null,null,null,null,null,null,null,null,31814,20526,null,true,true]
[57,null,48028,30988,null,null,null,null,null,null,null,null,32525,20985,null,true,true]
[58,null,49094,31673,null,null,null,null,null,null,null,null,33246,21449,null,true,true]
[59,null,50177,32373,null,null,null,null,null,null,null,null,33981,21923,null,true,true]
[60,null,51280,33086,null,null,null,null,null,null,null,null,34728,22405,null,true,true]
[61,null,57065,36818,null,null,null,null,null,null,null,null,38645,24933,null,true,true]
[62,null,63304,40842,null,null,null,null,null,null,null,null,42871,27658,null,true,true]
[63,null,69998,45160,null,null,null,null,null,null,null,null,47403,30583,null,true,true]
[64,null,77145,49769,null,null,null,null,null,null,null,null,52243,33704,null,true,true]
[65,null,84744,54675,null,null,null,null,null,null,null,null,57390,37027,null,true,true]
[66,null,92800,59871,null,null,null,null,null,null,null,null,62846,40545,null,true,true]
[67,null,101306,65360,null,null,null,null,null,null,null,null,68606,44262,null,true,true]
[68,null,110268,71141,null,null,null,null,null,null,null,null,74676,48178,null,true,true]
[69,null,119682,77216,null,null,null,null,null,null,null,null,81052,52292,null,true,true]
[70,null,129551,83584,null,null,null,null,null,null,null,null,87735,56604,null,true,true]
[71,null,139875,90242,null,null,null,null,null,null,null,null,94727,61114,null,true,true]
[72,null,150652,97196,null,null,null,null,null,null,null,null,102025,65823,null,true,true]
[73,null,161885,104442,null,null,null,null,null,null,null,null,109632,70730,null,true,true]
[74,null,173571,111981,null,null,null,null,null,null,null,null,117546,75836,null,true,true]
[75,null,185705,119811,null,null,null,null,null,null,null,null,125764,81139,null,true,true]
[76,null,185705,119811,null,null,null,null,null,null,null,null,125764,81139,null,{"$error":"#N/A"},{"$error":"#N/A"}]
[77,null,185705,119811,null,null,null,null,null,null,null,null,125764,81139,null,{"$error":"#N/A"},{"$error":"#N/A"}]
[78,null,185705,119811,null,null,null,null,null,null,null,null,125764,81139,null,{"$error":"#N/A"},{"$error":"#N/A"}]
[79,null,185705,119811,null,null,null,null,null,null,null,null,125764,81139,null,{"$error":"#N/A"},{"$error":"#N/A"}]
[80,null,185705,119811,null,null,null,null,null,null,null,null,125764,81139,null,{"$error":"#N/A"},{"$error":"#N/A"}]
[81,null,185705,119811,null,null,null,null,null,null,null,null,125764,81139,null,{"$error":"#N/A"},{"$error":"#N/A"}]
[82,null,185705,119811,null,null,null,null,null,null,null,null,125764,81139,null,{"$error":"#N/A"},{"$error":"#N/A"}]
[83,null,185705,119811,null,null,null,null,null,null,null,null,125764,81139,null,{"$error":"#N/A"},{"$error":"#N/A"}]
[84,"o más",185705,119811,null,null,null,null,null,null,null,null,125764,81139,null,{"$error":"#N/A"},{"$error":"#N/A"}]
[1,"Hijo",9604,6196,null,null,null,null,null,null,null,null,6503,4195,null,true,true]
[2,"Hijos",16323,10533,null,null,null,null,null,null,null,null,11053,7132,null,true,true]
[3,"Hijos o más",23044,14867,null,null,null,null,null,null,null,null,15605,10068,null,true,true]
[]
["BUPA GLOBAL ULTIMATE - MENSUALES"]
["EDAD"]
[" "," ",0,1000,2000]
[18,null,{"$f":"+C905*$K$2","v":1991.5466666666669},{"$f":"+D905*$K$2","v":1285.0133333333333},0,0,0]
[19,null,{"$f":"+C906*$K$2","v":2017.5866666666668},1301.9066666666668,0,0,0]
[20,null,{"$f":"+C907*$K$2","v":2044.4666666666667},1319.1733333333334,0,0,0]
[21,null,{"$f":"+C908*$K$2","v":2072.3733333333334},1337.1866666666667,0,0,0]
[22,null,{"$f":"+C909*$K$2","v":2101.4},1355.76,0,0,0]
[23,null,{"$f":"+C910*$K$2","v":2130.9866666666667},1374.7066666666667,0,0,0]
[24,null,{"$f":"+C911*$K$2","v":2161.2266666666669},1394.4,0,0,0]
[25,null,{"$f":"+C912*$K$2","v":2192.6800000000003},1414.7466666666667,0,0,0]
[26,null,{"$f":"+C913*$K$2","v":2237.9466666666667},1443.96,0,0,0]
[27,null,{"$f":"+C914*$K$2","v":2284.8000000000002},1474.2,0,0,0]
[28,null,{"$f":"+C915*$K$2","v":2333.52},1505.5600000000002,0,0,0]
[29,null,{"$f":"+C916*$K$2","v":2384.1066666666666},1538.2266666666667,0,0,0]
[30,null,{"$f":"+C917*$K$2","v":2435.9066666666668},1571.8266666666668,0,0,0]
[31,null,{"$f":"+C918*$K$2","v":2489.7600000000002},1606.3600000000001,0,0,0]
[32,null,{"$f":"+C919*$K$2","v":2545.1066666666666},1642.1066666666668,0,0,0]
[33,null,{"$f":"+C920*$K$2","v":2602.5066666666667},1679.0666666666668,0,0,0]
[34,null,{"$f":"+C921*$K$2","v":2661.3066666666668},1717.1466666666668,0,0,0]
[35,null,{"$f":"+C922*$K$2","v":2721.88},1756.16,0,0,0]
[36,null,{"$f":"+C923*$K$2","v":2784.2266666666669},1796.2933333333335,0,0,0]
[37,null,{"$f":"+C924*$K$2","v":2848.0666666666666},1837.5466666666669,0,0,0]
[38,null,{"$f":"+C925*$K$2","v":2913.4933333333333},1879.92,0,0,0]
[39,null,{"$f":"+C926*$K$2","v":2981.1600000000003},1923.2266666666667,0,0,0]
[40,null,{"$f":"+C927*$K$2","v":3050.04},1967.7466666666667,0,0,0]
[41,null,{"$f":"+C928*$K$2","v":3120.88},2013.48,0,0,0]
[42,null,{"$f":"+C929*$K$2","v":3193.1200000000003},2060.2400000000002,0,0,0]
[43,null,{"$f":"+C930*$K$2","v":3267.04},2107.84,0,0,0]
[44,null,{"$f":"+C931*$K$2","v":3342.8266666666668},2156.9333333333334,0,0,0]
[45,null,{"$f":"+C932*$K$2","v":3420.666666666667},2206.6800000000003,0,0,0]
[46,null,{"$f":"+C933*$K$2","v":3499.7200000000003},2257.92,0,0,0]
[47,null,{"$f":"+C934*$K$2","v":3580.6400000000003},2310.186666666667,0,0,0]
[48,null,{"$f":"+C935*$K$2","v":3663.146666666667},2363.48,0,0,0]
[49,null,{"$f":"+C936*$K$2","v":3747.52},2417.7066666666669,0,0,0]
[50,null,{"$f":"+C937*$K$2","v":3833.5733333333337},2473.4266666666667,0,0,0]
[51,null,{"$f":"+C938*$K$2","v":3921.0266666666666},2529.8933333333334,0,0,0]
[52,null,{"$f":"+C939*$K$2","v":4010.3466666666668},2587.48,0,0,0]
[53,null,{"$f":"+C940*$K$2","v":4101.4400000000005},2646,0,0,0]
[54,null,{"$f":"+C941*$K$2","v":4194.3066666666673},2706.1066666666666,0,0,0]
[55,null,{"$f":"+C942*$K$2","v":4288.666666666667},2767.146666666667,0,0,0]
[56,null,{"$f":"+C943*$K$2","v":4384.6133333333337},2828.9333333333334,0,0,0]
[57,null,{"$f":"+C944*$K$2","v":4482.6133333333337},2892.2133333333336,0,0,0]
[58,null,{"$f":"+C945*$K$2","v":4582.1066666666666},2956.146666666667,0,0,0]
[59,null,{"$f":"+C946*$K$2","v":4683.1866666666665},3021.48,0,0,0]
[60,null,{"$f":"+C947*$K$2","v":4786.1333333333332},3088.0266666666666,0,0,0]
[61,null,{"$f":"+C948*$K$2","v":5326.0666666666666},3436.3466666666668,0,0,0]
[62,null,{"$f":"+C949*$K$2","v":5908.3733333333339},3811.92,0,0,0]
[63,null,{"$f":"+C950*$K$2","v":6533.1466666666665},4214.9333333333334,0,0,0]
[64,null,{"$f":"+C951*$K$2","v":7200.2000000000007},4645.1066666666666,0,0,0]
[65,null,{"$f":"+C952*$K$2","v":7909.4400000000005},5103,0,0,0]
[66,null,{"$f":"+C953*$K$2","v":8661.3333333333339},5587.96,0,0,0]
[67,null,{"$f":"+C954*$K$2","v":9455.2266666666674},6100.2666666666673,0,0,0]
[68,null,{"$f":"+C955*$K$2","v":10291.68},6639.8266666666668,0,0,0]
[69,null,{"$f":"+C956*$K$2","v":11170.32},7206.8266666666668,0,0,0]
[70,null,{"$f":"+C957*$K$2","v":12091.426666666668},7801.1733333333341,0,0,0]
[71,null,{"$f":"+C958*$K$2","v":13055},8422.586666666668,0,0,0]
[72,null,{"$f":"+C959*$K$2","v":14060.853333333334},9071.626666666667,0,0,0]
[73,null,{"$f":"+C960*$K$2","v":15109.266666666668},9747.92,0,0,0]
[74,null,{"$f":"+C961*$K$2","v":16199.960000000001},10451.560000000001,0,0,0]
[75,null,{"$f":"+C962*$K$2","v":17332.466666666667},11182.36,0,0,0]
[76,null,{"$f":"+C963*$K$2","v":17332.466666666667},11182.36,0,0,0]
[77,null,{"$f":"+C964*$K$2","v":17332.466666666667},11182.36,0,0,0]
[78,null,{"$f":"+C965*$K$2","v":17332.466666666667},11182.36,0,0,0]
[79,null,{"$f":"+C966*$K$2","v":17332.466666666667},11182.36,0,0,0]
[80,null,{"$f":"+C967*$K$2","v":17332.466666666667},11182.36,0]
[81,null,{"$f":"+C968*$K$2","v":17332.466666666667},11182.36,0]
[82,null,{"$f":"+C969*$K$2","v":17332.466666666667},11182.36,0]
[83,null,{"$f":"+C970*$K$2","v":17332.466666666667},11182.36,0]
[84,"o más",{"$f":"+C971*$K$2","v":17332.466666666667},11182.36,0,0,0]
[1,"Hijo",{"$f":"+C972*$K$2","v":896.37333333333333},578.29333333333341,0,0,0]
[2,"Hijos",{"$f":"+C973*$K$2","v":1523.48},983.08,0,0,0]
[3,"Hijos o más",{"$f":"+C974*$K$2","v":2150.7733333333335},1387.5866666666668,0,0,0]
[]
["BUPA GLOBAL ULTIMATE"]
["TARIFAS TRIMESTRALES"]
["EDAD"]
[" "," ",0,1000,2000]
[18,null,{"$f":"+C905*$K$3","v":5867.9500000000007},{"$f":"+D905*$K$3","v":3786.2000000000003},0,{"$f":"+F380*$K$3","v":51.667000000000002},0]
[19,null,{"$f":"+C906*$K$3","v":5944.6750000000002},3835.9750000000004,0,{"$f":"+F381*$K$3","v":52.231666666666669},0]
[20,null,{"$f":"+C907*$K$3","v":6023.8750000000009},3886.8500000000004,0,{"$f":"+F382*$K$3","v":52.847666666666676},0]
[21,null,{"$f":"+C908*$K$3","v":6106.1},3939.9250000000002,0,{"$f":"+F383*$K$3","v":53.489333333333342},0]
[22,null,{"$f":"+C909*$K$3","v":6191.6250000000009},3994.6500000000005,0,{"$f":"+F384*$K$3","v":54.208000000000006},0]
[23,null,{"$f":"+C910*$K$3","v":6278.8},4050.4750000000004,0,{"$f":"+F385*$K$3","v":54.875333333333344},0]
[24,null,{"$f":"+C911*$K$3","v":6367.9000000000005},4108.5,0,{"$f":"+F386*$K$3","v":55.594000000000001},0]
[25,null,{"$f":"+C912*$K$3","v":6460.5750000000007},4168.4500000000007,0,{"$f":"+F387*$K$3","v":56.697666666666677},0]
[26,null,{"$f":"+C913*$K$3","v":6593.9500000000007},4254.5250000000005,0,{"$f":"+F388*$K$3","v":57.775666666666673},0]
[27,null,{"$f":"+C914*$K$3","v":6732.0000000000009},4343.625,0,{"$f":"+F389*$K$3","v":58.930666666666674},0]
[28,null,{"$f":"+C915*$K$3","v":6875.55},4436.0250000000005,0,{"$f":"+F390*$K$3","v":60.162666666666674},0]
[29,null,{"$f":"+C916*$K$3","v":7024.6},4532.2750000000005,0,{"$f":"+F391*$K$3","v":61.420333333333339},0]
[30,null,{"$f":"+C917*$K$3","v":7177.2250000000004},4631.2750000000005,0,{"$f":"+F392*$K$3","v":62.806333333333342},0]
[31,null,{"$f":"+C918*$K$3","v":7335.9000000000005},4733.0250000000005,0,{"$f":"+F393*$K$3","v":64.115333333333339},0]
[32,null,{"$f":"+C919*$K$3","v":7498.9750000000004},4838.3500000000004,0,{"$f":"+F394*$K$3","v":65.552666666666667},0]
[33,null,{"$f":"+C920*$K$3","v":7668.1},4947.25,0,{"$f":"+F395*$K$3","v":67.041333333333341},0]
[34,null,{"$f":"+C921*$K$3","v":7841.35},5059.4500000000007,0,{"$f":"+F396*$K$3","v":68.581333333333347},0]
[35,null,{"$f":"+C922*$K$3","v":8019.8250000000007},5174.4000000000005,0,{"$f":"+F397*$K$3","v":70.172666666666672},0]
[36,null,{"$f":"+C923*$K$3","v":8203.5250000000015},5292.6500000000005,0,{"$f":"+F398*$K$3","v":71.789666666666676},0]
[37,null,{"$f":"+C924*$K$3","v":8391.625},5414.2000000000007,0,{"$f":"+F399*$K$3","v":73.509333333333345},0]
[38,null,{"$f":"+C925*$K$3","v":8584.4000000000015},5539.05,0,{"$f":"+F400*$K$3","v":75.306000000000012},0]
[39,null,{"$f":"+C926*$K$3","v":8783.7750000000015},5666.6500000000005,0,{"$f":"+F401*$K$3","v":77.077000000000012},0]
[40,null,{"$f":"+C927*$K$3","v":8986.7250000000004},5797.8250000000007,0,{"$f":"+F402*$K$3","v":78.925000000000011},0]
[41,null,{"$f":"+C928*$K$3","v":9195.4500000000007},5932.5750000000007,0,{"$f":"+F403*$K$3","v":80.875666666666675},0]
[42,null,{"$f":"+C929*$K$3","v":9408.3000000000011},6070.35,0,{"$f":"+F404*$K$3","v":82.800666666666686},0]
[43,null,{"$f":"+C930*$K$3","v":9626.1},6210.6,0,{"$f":"+F405*$K$3","v":84.777000000000015},0]
[44,null,{"$f":"+C931*$K$3","v":9849.4000000000015},6355.2500000000009,0,{"$f":"+F406*$K$3","v":86.881666666666675},0]
[45,null,{"$f":"+C932*$K$3","v":10078.75},6501.8250000000007,0,{"$f":"+F407*$K$3","v":88.960666666666683},0]
[46,null,{"$f":"+C933*$K$3","v":10311.675000000001},6652.8,0,{"$f":"+F408*$K$3","v":91.168000000000021},0]
[47,null,{"$f":"+C934*$K$3","v":10550.1},6806.8,0,{"$f":"+F409*$K$3","v":93.375333333333344},0]
[48,null,{"$f":"+C935*$K$3","v":10793.2},6963.8250000000007,0,{"$f":"+F410*$K$3","v":95.659666666666681},0]
[49,null,{"$f":"+C936*$K$3","v":11041.800000000001},7123.6,0,{"$f":"+F411*$K$3","v":97.995333333333349},0]
[50,null,{"$f":"+C937*$K$3","v":11295.35},7287.7750000000005,0,{"$f":"+F412*$K$3","v":100.40800000000002},0]
[51,null,{"$f":"+C938*$K$3","v":11553.025000000001},7454.1500000000005,0,{"$f":"+F413*$K$3","v":102.79500000000002},0]
[52,null,{"$f":"+C939*$K$3","v":11816.2},7623.8250000000007,0,{"$f":"+F414*$K$3","v":105.28466666666668},0]
[53,null,{"$f":"+C940*$K$3","v":12084.6},7796.2500000000009,0,{"$f":"+F415*$K$3","v":107.82566666666668},0]
[54,null,{"$f":"+C941*$K$3","v":12358.225},7973.35,0,{"$f":"+F416*$K$3","v":110.44366666666667},0]
[55,null,{"$f":"+C942*$K$3","v":12636.250000000002},8153.2000000000007,0,{"$f":"+F417*$K$3","v":113.06166666666667},0]
[56,null,{"$f":"+C943*$K$3","v":12918.95},8335.25,0,{"$f":"+F418*$K$3","v":115.70533333333334},0]
[57,null,{"$f":"+C944*$K$3","v":13207.7},8521.7000000000007,0,{"$f":"+F419*$K$3","v":118.55433333333335},0]
[58,null,{"$f":"+C945*$K$3","v":13500.85},8710.0750000000007,0,{"$f":"+F420*$K$3","v":121.32633333333334},0]
[59,null,{"$f":"+C946*$K$3","v":13798.675000000001},8902.5750000000007,0,{"$f":"+F421*$K$3","v":124.22666666666669},0]
[60,null,{"$f":"+C947*$K$3","v":14102.000000000002},9098.6500000000015,0,{"$f":"+F422*$K$3","v":139.31866666666667},0]
[61,null,{"$f":"+C948*$K$3","v":15692.875000000002},10124.950000000001,0,{"$f":"+F423*$K$3","v":155.74533333333335},0]
[62,null,{"$f":"+C949*$K$3","v":17408.600000000002},11231.550000000001,0,{"$f":"+F424*$K$3","v":173.40400000000002},0]
[63,null,{"$f":"+C950*$K$3","v":19249.45},12419.000000000002,0,{"$f":"+F425*$K$3","v":192.4486666666667},0]
[64,null,{"$f":"+C951*$K$3","v":21214.875},13686.475,0,{"$f":"+F426*$K$3","v":212.82800000000003},0]
[65,null,{"$f":"+C952*$K$3","v":23304.600000000002},15035.625000000002,0,{"$f":"+F427*$K$3","v":234.54200000000003},0]
[66,null,{"$f":"+C953*$K$3","v":25520.000000000004},16464.525000000001,0,{"$f":"+F428*$K$3","v":257.48800000000006},0]
[67,null,{"$f":"+C954*$K$3","v":27859.15},17974,0,{"$f":"+F429*$K$3","v":281.82},0]
[68,null,{"$f":"+C955*$K$3","v":30323.7},19563.775000000001,0,{"$f":"+F430*$K$3","v":307.48666666666674},0]
[69,null,{"$f":"+C956*$K$3","v":32912.550000000003},21234.400000000001,0,{"$f":"+F431*$K$3","v":334.43666666666672},0]
[70,null,{"$f":"+C957*$K$3","v":35626.525000000001},22985.600000000002,0,{"$f":"+F432*$K$3","v":362.74700000000007},0]
[71,null,{"$f":"+C958*$K$3","v":38465.625},24816.550000000003,0,{"$f":"+F433*$K$3","v":392.36633333333333},0]
[72,null,{"$f":"+C959*$K$3","v":41429.300000000003},26728.9,0,{"$f":"+F434*$K$3","v":423.29466666666673},0]
[73,null,{"$f":"+C960*$K$3","v":44518.375},28721.550000000003,0,{"$f":"+F435*$K$3","v":455.55766666666676},0]
[74,null,{"$f":"+C961*$K$3","v":47732.025000000001},30794.775000000001,0,{"$f":"+F436*$K$3","v":489.12966666666671},0]
[75,null,{"$f":"+C962*$K$3","v":51068.875000000007},32948.025000000001,0,{"$f":"+F437*$K$3","v":489.12966666666671},0]
[76,null,{"$f":"+C963*$K$3","v":51068.875000000007},32948.025000000001,0,{"$f":"+F438*$K$3","v":489.12966666666671},0]
[77,null,{"$f":"+C964*$K$3","v":51068.875000000007},32948.025000000001,0,{"$f":"+F439*$K$3","v":489.12966666666671},0]
[78,null,{"$f":"+C965*$K$3","v":51068.875000000007},32948.025000000001,0,{"$f":"+F440*$K$3","v":489.12966666666671},0]
[79,null,{"$f":"+C966*$K$3","v":51068.875000000007},32948.025000000001,0,{"$f":"+F441*$K$3","v":489.12966666666671},0]
[80,null,{"$f":"+C967*$K$3","v":51068.875000000007},32948.025000000001,0,{"$f":"+F442*$K$3","v":489.12966666666671},0]
[81,null,{"$f":"+C968*$K$3","v":51068.875000000007},32948.025000000001,0,{"$f":"+F443*$K$3","v":489.12966666666671},0]
[82,null,{"$f":"+C969*$K$3","v":51068.875000000007},32948.025000000001,0,{"$f":"+F444*$K$3","v":489.12966666666671},0]
[83,null,{"$f":"+C970*$K$3","v":51068.875000000007},32948.025000000001,0,{"$f":"+F445*$K$3","v":489.12966666666671},0]
[84,"o más",{"$f":"+C971*$K$3","v":51068.875000000007},32948.025000000001,0,{"$f":"+F446*$K$3","v":25.666666666666671},0]
[1,"Hijo",{"$f":"+C972*$K$3","v":2641.1000000000004},1703.9,0,{"$f":"+F447*$K$3","v":43.63333333333334},0]
[2,"Hijos",{"$f":"+C973*$K$3","v":4488.8250000000007},2896.5750000000003,0,{"$f":"+F448*$K$3","v":61.574333333333335},0]
[3,"Hijos o más",{"$f":"+C974*$K$3","v":6337.1},4088.4250000000002,0,{"$f":"+F449*$K$3","v":0},0]
[]
["BUPA GLOBAL MM"]
["TARIFAS ANUALES"]
["EDAD"]
[" "," ",10000,20000,null,null,null,null,null,null,null,null,10000,20000]
[18,null,2304,1808,null,null,null,null,null,null,null,null,1671,1311,null,true,true]
[19,null,2335,1824,null,null,null,null,null,null,null,null,1693,1322,null,true,true]
[20,null,2361,1843,null,null,null,null,null,null,null,null,1713,1336,null,true,true]
[21,null,2395,1862,null,null,null,null,null,null,null,null,1737,1350,null,true,true]
[22,null,2428,1885,null,null,null,null,null,null,null,null,1760,1367,null,true,true]
[23,null,2460,1904,null,null,null,null,null,null,null,null,1784,1381,null,true,true]
[24,null,2495,1928,null,null,null,null,null,null,null,null,1809,1398,null,true,true]
[25,null,2529,1949,null,null,null,null,null,null,null,null,1834,1414,null,true,true]
[26,null,2582,1986,null,null,null,null,null,null,null,null,1872,1440,null,true,true]
[27,null,2632,2022,null,null,null,null,null,null,null,null,1909,1466,null,true,true]
[28,null,2687,2059,null,null,null,null,null,null,null,null,1949,1493,null,true,true]
[29,null,2746,2100,null,null,null,null,null,null,null,null,1991,1523,null,true,true]
[30,null,2805,2141,null,null,null,null,null,null,null,null,2034,1552,null,true,true]
[31,null,2865,2186,null,null,null,null,null,null,null,null,2078,1585,null,true,true]
[32,null,2928,2230,null,null,null,null,null,null,null,null,2124,1617,null,true,true]
[33,null,2995,2279,null,null,null,null,null,null,null,null,2172,1652,null,true,true]
[34,null,3063,2326,null,null,null,null,null,null,null,null,2221,1686,null,true,true]
[35,null,3131,2376,null,null,null,null,null,null,null,null,2271,1723,null,true,true]
[36,null,3201,2429,null,null,null,null,null,null,null,null,2322,1761,null,true,true]
[37,null,3276,2485,null,null,null,null,null,null,null,null,2376,1801,null,true,true]
[38,null,3349,2538,null,null,null,null,null,null,null,null,2429,1841,null,true,true]
[39,null,3429,2598,null,null,null,null,null,null,null,null,2486,1884,null,true,true]
[40,null,3508,2657,null,null,null,null,null,null,null,null,2544,1927,null,true,true]
[41,null,3588,2716,null,null,null,null,null,null,null,null,2602,1970,null,true,true]
[42,null,3672,2783,null,null,null,null,null,null,null,null,2663,2018,null,true,true]
[43,null,3758,2846,null,null,null,null,null,null,null,null,2726,2064,null,true,true]
[44,null,3845,2914,null,null,null,null,null,null,null,null,2789,2113,null,true,true]
[45,null,3935,2983,null,null,null,null,null,null,null,null,2854,2163,null,true,true]
[46,null,4026,3052,null,null,null,null,null,null,null,null,2920,2214,null,true,true]
[47,null,4120,3124,null,null,null,null,null,null,null,null,2988,2266,null,true,true]
[48,null,4214,3199,null,null,null,null,null,null,null,null,3057,2320,null,true,true]
[49,null,4312,3276,null,null,null,null,null,null,null,null,3128,2376,null,true,true]
[50,null,4413,3354,null,null,null,null,null,null,null,null,3201,2432,null,true,true]
[51,null,4515,3434,null,null,null,null,null,null,null,null,3275,2491,null,true,true]
[52,null,4618,3514,null,null,null,null,null,null,null,null,3350,2548,null,true,true]
[53,null,4720,3597,null,null,null,null,null,null,null,null,3424,2609,null,true,true]
[54,null,4831,3681,null,null,null,null,null,null,null,null,3504,2670,null,true,true]
[55,null,4941,3768,null,null,null,null,null,null,null,null,3584,2733,null,true,true]
[56,null,5053,3859,null,null,null,null,null,null,null,null,3665,2799,null,true,true]
[57,null,5166,3948,null,null,null,null,null,null,null,null,3747,2864,null,true,true]
[58,null,5281,4041,null,null,null,null,null,null,null,null,3831,2931,null,true,true]
[59,null,5398,4134,null,null,null,null,null,null,null,null,3915,2999,null,true,true]
[60,null,5520,4231,null,null,null,null,null,null,null,null,4004,3069,null,true,true]
[61,null,6148,4736,null,null,null,null,null,null,null,null,4460,3435,null,true,true]
[62,null,6827,5286,null,null,null,null,null,null,null,null,4953,3834,null,true,true]
[63,null,7558,5884,null,null,null,null,null,null,null,null,5483,4268,null,true,true]
[64,null,8340,6523,null,null,null,null,null,null,null,null,6050,4732,null,true,true]
[65,null,9170,7211,null,null,null,null,null,null,null,null,6653,5231,null,true,true]
[66,null,10052,7941,null,null,null,null,null,null,null,null,7293,5761,null,true,true]
[67,null,10984,8720,null,null,null,null,null,null,null,null,7969,6326,null,true,true]
[68,null,11968,9542,null,null,null,null,null,null,null,null,8683,6922,null,true,true]
[69,null,13003,10408,null,null,null,null,null,null,null,null,9433,7551,null,true,true]
[70,null,14088,11319,null,null,null,null,null,null,null,null,10221,8212,null,true,true]
[71,null,15221,12278,null,null,null,null,null,null,null,null,11043,8908,null,true,true]
[72,null,16406,13279,null,null,null,null,null,null,null,null,11903,9634,null,true,true]
[73,null,17642,14328,null,null,null,null,null,null,null,null,12800,10395,null,true,true]
[74,null,18930,15420,null,null,null,null,null,null,null,null,13734,11187,null,true,true]
[75,null,20267,16557,null,null,null,null,null,null,null,null,14704,12013,null,true,true]
[76,null,20267,16557,null,null,null,null,null,null,null,null,14704,12013,null,false,{"$error":"#N/A"}]
[77,null,20267,16557,null,null,null,null,null,null,null,null,14704,12013,null,{"$error":"#N/A"},{"$error":"#N/A"}]
[78,null,20267,16557,null,null,null,null,null,null,null,null,14704,12013,null,{"$error":"#N/A"},{"$error":"#N/A"}]
[79,null,20267,16557,null,null,null,null,null,null,null,null,14704,12013,null,{"$error":"#N/A"},{"$error":"#N/A"}]
[80,null,20267,16557,null,null,null,null,null,null,null,null,14704,12013,null,{"$error":"#N/A"},{"$error":"#N/A"}]
[81,null,20267,16557,null,null,null,null,null,null,null,null,14704,12013,null,{"$error":"#N/A"},{"$error":"#N/A"}]
[82,null,20267,16557,null,null,null,null,null,null,null,null,14704,12013,null,{"$error":"#N/A"},{"$error":"#N/A"}]
[83,null,20267,16557,null,null,null,null,null,null,null,null,14704,12013,null,{"$error":"#N/A"},{"$error":"#N/A"}]
[84,"o más",20267,16557,null,null,null,null,null,null,null,null,14704,12013,null,{"$error":"#N/A"},{"$error":"#N/A"}]
[1,"Hijo",1038,814,null,null,null,null,null,null,null,null,752,589,null,true,true]
[2,"Hijos",1763,1385,null,null,null,null,null,null,null,null,1278,1003,null,true,true]
[3,"Hijos o más",2489,1949,null,null,null,null,null,null,null,null,1805,1414,null,true,true]
[]
["BUPA GLOBAL MM - MENSUALES"]
["EDAD"]
[" "," ",10000,20000]
[18,null,{"$f":"+C1129*$K$2","v":215.04000000000002},{"$f":"+D1129*$K$2","v":168.74666666666667},0,0,0]
[19,null,{"$f":"+C1130*$K$2","v":217.93333333333334},170.24,0,0,0]
[20,null,{"$f":"+C1131*$K$2","v":220.36},172.01333333333335,0,0,0]
[21,null,{"$f":"+C1132*$K$2","v":223.53333333333333},173.78666666666666,0,0,0]
[22,null,{"$f":"+C1133*$K$2","v":226.61333333333334},175.93333333333334,0,0,0]
[23,null,{"$f":"+C1134*$K$2","v":229.60000000000002},177.70666666666668,0,0,0]
[24,null,{"$f":"+C1135*$K$2","v":232.86666666666667},179.94666666666669,0,0,0]
[25,null,{"$f":"+C1136*$K$2","v":236.04000000000002},181.90666666666667,0,0,0]
[26,null,{"$f":"+C1137*$K$2","v":240.98666666666668},185.36,0,0,0]
[27,null,{"$f":"+C1138*$K$2","v":245.65333333333334},188.72,0,0,0]
[28,null,{"$f":"+C1139*$K$2","v":250.78666666666669},192.17333333333335,0,0,0]
[29,null,{"$f":"+C1140*$K$2","v":256.29333333333335},196,0,0,0]
[30,null,{"$f":"+C1141*$K$2","v":261.8},199.82666666666668,0,0,0]
[31,null,{"$f":"+C1142*$K$2","v":267.40000000000003},204.02666666666667,0,0,0]
[32,null,{"$f":"+C1143*$K$2","v":273.28000000000003},208.13333333333335,0,0,0]
[33,null,{"$f":"+C1144*$K$2","v":279.53333333333336},212.70666666666668,0,0,0]
[34,null,{"$f":"+C1145*$K$2","v":285.88},217.09333333333333,0,0,0]
[35,null,{"$f":"+C1146*$K$2","v":292.22666666666669},221.76000000000002,0,0,0]
[36,null,{"$f":"+C1147*$K$2","v":298.76},226.70666666666668,0,0,0]
[37,null,{"$f":"+C1148*$K$2","v":305.76},231.93333333333334,0,0,0]
[38,null,{"$f":"+C1149*$K$2","v":312.57333333333332},236.88000000000002,0,0,0]
[39,null,{"$f":"+C1150*$K$2","v":320.04000000000002},242.48000000000002,0,0,0]
[40,null,{"$f":"+C1151*$K$2","v":327.41333333333336},247.98666666666668,0,0,0]
[41,null,{"$f":"+C1152*$K$2","v":334.88},253.49333333333334,0,0,0]
[42,null,{"$f":"+C1153*$K$2","v":342.72},259.74666666666667,0,0,0]
[43,null,{"$f":"+C1154*$K$2","v":350.74666666666667},265.62666666666667,0,0,0]
[44,null,{"$f":"+C1155*$K$2","v":358.86666666666667},271.97333333333336,0,0,0]
[45,null,{"$f":"+C1156*$K$2","v":367.26666666666671},278.41333333333336,0,0,0]
[46,null,{"$f":"+C1157*$K$2","v":375.76},284.85333333333335,0,0,0]
[47,null,{"$f":"+C1158*$K$2","v":384.53333333333336},291.57333333333332,0,0,0]
[48,null,{"$f":"+C1159*$K$2","v":393.30666666666667},298.57333333333332,0,0,0]
[49,null,{"$f":"+C1160*$K$2","v":402.45333333333338},305.76,0,0,0]
[50,null,{"$f":"+C1161*$K$2","v":411.88},313.04000000000002,0,0,0]
[51,null,{"$f":"+C1162*$K$2","v":421.40000000000003},320.50666666666666,0,0,0]
[52,null,{"$f":"+C1163*$K$2","v":431.01333333333338},327.97333333333336,0,0,0]
[53,null,{"$f":"+C1164*$K$2","v":440.53333333333336},335.72,0,0,0]
[54,null,{"$f":"+C1165*$K$2","v":450.89333333333337},343.56,0,0,0]
[55,null,{"$f":"+C1166*$K$2","v":461.16},351.68,0,0,0]
[56,null,{"$f":"+C1167*$K$2","v":471.61333333333334},360.17333333333335,0,0,0]
[57,null,{"$f":"+C1168*$K$2","v":482.16},368.48,0,0,0]
[58,null,{"$f":"+C1169*$K$2","v":492.89333333333337},377.16,0,0,0]
[59,null,{"$f":"+C1170*$K$2","v":503.81333333333333},385.84000000000003,0,0,0]
[60,null,{"$f":"+C1171*$K$2","v":515.20000000000005},394.89333333333337,0,0,0]
[61,null,{"$f":"+C1172*$K$2","v":573.81333333333339},442.0266666666667,0,0,0]
[62,null,{"$f":"+C1173*$K$2","v":637.18666666666672},493.36,0,0,0]
[63,null,{"$f":"+C1174*$K$2","v":705.41333333333341},549.1733333333334,0,0,0]
[64,null,{"$f":"+C1175*$K$2","v":778.40000000000009},608.81333333333339,0,0,0]
[65,null,{"$f":"+C1176*$K$2","v":855.86666666666667},673.02666666666664,0,0,0]
[66,null,{"$f":"+C1177*$K$2","v":938.18666666666672},741.16000000000008,0,0,0]
[67,null,{"$f":"+C1178*$K$2","v":1025.1733333333334},813.86666666666667,0,0,0]
[68,null,{"$f":"+C1179*$K$2","v":1117.0133333333333},890.5866666666667,0,0,0]
[69,null,{"$f":"+C1180*$K$2","v":1213.6133333333335},971.41333333333341,0,0,0]
[70,null,{"$f":"+C1181*$K$2","v":1314.88},1056.44,0,0,0]
[71,null,{"$f":"+C1182*$K$2","v":1420.6266666666668},1145.9466666666667,0,0,0]
[72,null,{"$f":"+C1183*$K$2","v":1531.2266666666667},1239.3733333333334,0,0,0]
[73,null,{"$f":"+C1184*$K$2","v":1646.5866666666668},1337.28,0,0,0]
[74,null,{"$f":"+C1185*$K$2","v":1766.8000000000002},1439.2,0,0,0]
[75,null,{"$f":"+C1186*$K$2","v":1891.5866666666668},1545.3200000000002,0,0,0]
[76,null,{"$f":"+C1187*$K$2","v":1891.5866666666668},1545.3200000000002,0,0,0]
[77,null,{"$f":"+C1188*$K$2","v":1891.5866666666668},1545.3200000000002,0,0,0]
[78,null,{"$f":"+C1189*$K$2","v":1891.5866666666668},1545.3200000000002,0,0,0]
[79,null,{"$f":"+C1190*$K$2","v":1891.5866666666668},1545.3200000000002,0,0,0]
[80,null,{"$f":"+C1191*$K$2","v":1891.5866666666668},1545.3200000000002,0]
[81,null,{"$f":"+C1192*$K$2","v":1891.5866666666668},1545.3200000000002,0]
[82,null,{"$f":"+C1193*$K$2","v":1891.5866666666668},1545.3200000000002,0]
[83,null,{"$f":"+C1194*$K$2","v":1891.5866666666668},1545.3200000000002,0]
[84,"o más",{"$f":"+C1195*$K$2","v":1891.5866666666668},1545.3200000000002,0,0,0]
[1,"Hijo",{"$f":"+C1196*$K$2","v":96.88000000000001},75.973333333333343,0,0,0]
[2,"Hijos",{"$f":"+C1197*$K$2","v":164.54666666666668},129.26666666666668,0,0,0]
[3,"Hijos o más",{"$f":"+C1198*$K$2","v":232.30666666666667},181.90666666666667,0,0,0]
[]
["BUPA GLOBAL MM"]
["TARIFAS TRIMESTRALES"]
["EDAD"]
[" "," ",10000,20000]
[18,null,{"$f":"+C1129*$K$3","v":633.6},{"$f":"+D1129*$K$3","v":497.20000000000005},0,{"$f":"+F604*$K$3","v":0},0]
[19,null,{"$f":"+C1130*$K$3","v":642.125},501.6,0,{"$f":"+F605*$K$3","v":290.04250000000002},0]
[20,null,{"$f":"+C1131*$K$3","v":649.27500000000009},506.82500000000005,0,{"$f":"+F606*$K$3","v":293.39475000000004},0]
[21,null,{"$f":"+C1132*$K$3","v":658.625},512.05000000000007,0,{"$f":"+F607*$K$3","v":296.60124999999999},0]
[22,null,{"$f":"+C1133*$K$3","v":667.7},518.375,0,{"$f":"+F608*$K$3","v":300.09925000000004},0]
[23,null,{"$f":"+C1134*$K$3","v":676.5},523.6,0,{"$f":"+F609*$K$3","v":303.74299999999999},0]
[24,null,{"$f":"+C1135*$K$3","v":686.125},530.20000000000005,0,{"$f":"+F610*$K$3","v":307.82400000000007},0]
[25,null,{"$f":"+C1136*$K$3","v":695.47500000000002},535.97500000000002,0,{"$f":"+F611*$K$3","v":311.61350000000004},0]
[26,null,{"$f":"+C1137*$K$3","v":710.05000000000007},546.15000000000009,0,{"$f":"+F612*$K$3","v":315.69450000000001},0]
[27,null,{"$f":"+C1138*$K$3","v":723.80000000000007},556.05000000000007,0,{"$f":"+F613*$K$3","v":321.96174999999999},0]
[28,null,{"$f":"+C1139*$K$3","v":738.92500000000007},566.22500000000002,0,{"$f":"+F614*$K$3","v":328.08325000000002},0]
[29,null,{"$f":"+C1140*$K$3","v":755.15000000000009},577.5,0,{"$f":"+F615*$K$3","v":334.64200000000005},0]
[30,null,{"$f":"+C1141*$K$3","v":771.37500000000011},588.77500000000009,0,{"$f":"+F616*$K$3","v":341.63800000000009},0]
[31,null,{"$f":"+C1142*$K$3","v":787.87500000000011},601.15000000000009,0,{"$f":"+F617*$K$3","v":348.77975000000004},0]
[32,null,{"$f":"+C1143*$K$3","v":805.2},613.25,0,{"$f":"+F618*$K$3","v":356.65025000000003},0]
[33,null,{"$f":"+C1144*$K$3","v":823.62500000000011},626.72500000000002,0,{"$f":"+F619*$K$3","v":364.08350000000007},0]
[34,null,{"$f":"+C1145*$K$3","v":842.32500000000005},639.65000000000009,0,{"$f":"+F620*$K$3","v":372.24550000000005},0]
[35,null,{"$f":"+C1146*$K$3","v":861.02500000000009},653.40000000000009,0,{"$f":"+F621*$K$3","v":380.69900000000007},0]
[36,null,{"$f":"+C1147*$K$3","v":880.27500000000009},667.97500000000002,0,{"$f":"+F622*$K$3","v":389.44400000000007},0]
[37,null,{"$f":"+C1148*$K$3","v":900.90000000000009},683.375,0,{"$f":"+F623*$K$3","v":398.48050000000001},0]
[38,null,{"$f":"+C1149*$K$3","v":920.97500000000002},697.95,0,{"$f":"+F624*$K$3","v":407.66275000000007},0]
[39,null,{"$f":"+C1150*$K$3","v":942.97500000000002},714.45,0,{"$f":"+F625*$K$3","v":417.42800000000005},0]
[40,null,{"$f":"+C1151*$K$3","v":964.7},730.67500000000007,0,{"$f":"+F626*$K$3","v":427.63050000000004},0]
[41,null,{"$f":"+C1152*$K$3","v":986.7},746.90000000000009,0,{"$f":"+F627*$K$3","v":437.68725000000006},0]
[42,null,{"$f":"+C1153*$K$3","v":1009.8000000000001},765.32500000000005,0,{"$f":"+F628*$K$3","v":448.18125000000003},0]
[43,null,{"$f":"+C1154*$K$3","v":1033.45},782.65000000000009,0,{"$f":"+F629*$K$3","v":459.25825000000003},0]
[44,null,{"$f":"+C1155*$K$3","v":1057.375},801.35,0,{"$f":"+F630*$K$3","v":470.18950000000001},0]
[45,null,{"$f":"+C1156*$K$3","v":1082.125},820.32500000000005,0,{"$f":"+F631*$K$3","v":481.41225000000009},0]
[46,null,{"$f":"+C1157*$K$3","v":1107.1500000000001},839.30000000000007,0,{"$f":"+F632*$K$3","v":493.3637500000001},0]
[47,null,{"$f":"+C1158*$K$3","v":1133},859.1,0,{"$f":"+F633*$K$3","v":505.16950000000003},0]
[48,null,{"$f":"+C1159*$K$3","v":1158.8500000000001},879.72500000000002,0,{"$f":"+F634*$K$3","v":517.70400000000006},0]
[49,null,{"$f":"+C1160*$K$3","v":1185.8000000000002},900.90000000000009,0,{"$f":"+F635*$K$3","v":530.23850000000004},0]
[50,null,{"$f":"+C1161*$K$3","v":1213.575},922.35,0,{"$f":"+F636*$K$3","v":543.21025000000009},0]
[51,null,{"$f":"+C1162*$K$3","v":1241.625},944.35,0,{"$f":"+F637*$K$3","v":556.47350000000006},0]
[52,null,{"$f":"+C1163*$K$3","v":1269.95},966.35,0,{"$f":"+F638*$K$3","v":570.17400000000009},0]
[53,null,{"$f":"+C1164*$K$3","v":1298},989.17500000000007,0,{"$f":"+F639*$K$3","v":583.7287500000001},0]
[54,null,{"$f":"+C1165*$K$3","v":1328.5250000000001},1012.2750000000001,0,{"$f":"+F640*$K$3","v":597.86650000000009},0]
[55,null,{"$f":"+C1166*$K$3","v":1358.7750000000001},1036.2,0,{"$f":"+F641*$K$3","v":612.29575000000011},0]
[56,null,{"$f":"+C1167*$K$3","v":1389.575},1061.2250000000001,0,{"$f":"+F642*$K$3","v":627.16225000000009},0]
[57,null,{"$f":"+C1168*$K$3","v":1420.65},1085.7,0,{"$f":"+F643*$K$3","v":642.02875000000006},0]
[58,null,{"$f":"+C1169*$K$3","v":1452.2750000000001},1111.2750000000001,0,{"$f":"+F644*$K$3","v":657.04100000000017},0]
[59,null,{"$f":"+C1170*$K$3","v":1484.45},1136.8500000000001,0,{"$f":"+F645*$K$3","v":673.2192500000001},0]
[60,null,{"$f":"+C1171*$K$3","v":1518.0000000000002},1163.5250000000001,0,{"$f":"+F646*$K$3","v":688.96025000000009},0]
[61,null,{"$f":"+C1172*$K$3","v":1690.7},1302.4000000000001,0,{"$f":"+F647*$K$3","v":705.43000000000018},0]
[62,null,{"$f":"+C1173*$K$3","v":1877.4250000000002},1453.65,0,{"$f":"+F648*$K$3","v":791.13100000000009},0]
[63,null,{"$f":"+C1174*$K$3","v":2078.4500000000003},1618.1000000000001,0,{"$f":"+F649*$K$3","v":884.41100000000006},0]
[64,null,{"$f":"+C1175*$K$3","v":2293.5},1793.825,0,{"$f":"+F650*$K$3","v":984.68700000000013},0]
[65,null,{"$f":"+C1176*$K$3","v":2521.75},1983.0250000000001,0,{"$f":"+F651*$K$3","v":1092.8335000000002},0]
[66,null,{"$f":"+C1177*$K$3","v":2764.3},2183.7750000000001,0,{"$f":"+F652*$K$3","v":1208.5590000000002},0]
[67,null,{"$f":"+C1178*$K$3","v":3020.6000000000004},2398,0,{"$f":"+F653*$K$3","v":1331.8635000000002},0]
[68,null,{"$f":"+C1179*$K$3","v":3291.2000000000003},2624.05,0,{"$f":"+F654*$K$3","v":1462.1640000000002},0]
[69,null,{"$f":"+C1180*$K$3","v":3575.8250000000003},2862.2000000000003,0,{"$f":"+F655*$K$3","v":1600.3350000000003},0]
[70,null,{"$f":"+C1181*$K$3","v":3874.2000000000003},3112.7250000000004,0,{"$f":"+F656*$K$3","v":1746.0850000000003},0]
[71,null,{"$f":"+C1182*$K$3","v":4185.7750000000005},3376.4500000000003,0,{"$f":"+F657*$K$3","v":1899.1225000000004},0]
[72,null,{"$f":"+C1183*$K$3","v":4511.6500000000005},3651.7250000000004,0,{"$f":"+F658*$K$3","v":2059.8847500000002},0]
[73,null,{"$f":"+C1184*$K$3","v":4851.55},3940.2000000000003,0,{"$f":"+F659*$K$3","v":2228.0802500000004},0]
[74,null,{"$f":"+C1185*$K$3","v":5205.75},4240.5,0,{"$f":"+F660*$K$3","v":2403.7090000000003},0]
[75,null,{"$f":"+C1186*$K$3","v":5573.4250000000002},4553.1750000000002,0,{"$f":"+F661*$K$3","v":2586.9167500000003},0]
[76,null,{"$f":"+C1187*$K$3","v":5573.4250000000002},4553.1750000000002,0,{"$f":"+F662*$K$3","v":2777.5577500000004},0]
[77,null,{"$f":"+C1188*$K$3","v":5573.4250000000002},4553.1750000000002,0,{"$f":"+F663*$K$3","v":2777.5577500000004},0]
[78,null,{"$f":"+C1189*$K$3","v":5573.4250000000002},4553.1750000000002,0,{"$f":"+F664*$K$3","v":2777.5577500000004},0]
[79,null,{"$f":"+C1190*$K$3","v":5573.4250000000002},4553.1750000000002,0,{"$f":"+F665*$K$3","v":2777.5577500000004},0]
[80,null,{"$f":"+C1191*$K$3","v":5573.4250000000002},4553.1750000000002,0,{"$f":"+F666*$K$3","v":2777.5577500000004},0]
[81,null,{"$f":"+C1192*$K$3","v":5573.4250000000002},4553.1750000000002,0,{"$f":"+F667*$K$3","v":2777.5577500000004},0]
[82,null,{"$f":"+C1193*$K$3","v":5573.4250000000002},4553.1750000000002,0,{"$f":"+F668*$K$3","v":2777.5577500000004},0]
[83,null,{"$f":"+C1194*$K$3","v":5573.4250000000002},4553.1750000000002,0,{"$f":"+F669*$K$3","v":2777.5577500000004},0]
[84,"o más",{"$f":"+C1195*$K$3","v":5573.4250000000002},4553.1750000000002,0,{"$f":"+F670*$K$3","v":2777.5577500000004},0]
[1,"Hijo",{"$f":"+C1196*$K$3","v":285.45000000000005},223.85000000000002,0,{"$f":"+F671*$K$3","v":2777.5577500000004},0]
[2,"Hijos",{"$f":"+C1197*$K$3","v":484.82500000000005},380.87500000000006,0,{"$f":"+F672*$K$3","v":145.75},0]
[3,"Hijos o más",{"$f":"+C1198*$K$3","v":684.47500000000002},535.97500000000002,0,{"$f":"+F673*$K$3","v":247.77500000000003},0]
[]
["BUPA GLOBAL MM"]
["TARIFAS SEMESTRAL"]
["EDAD"]
[" "," ",10000,20000]
[18,null,{"$f":"+C1129*$K$4","v":1221.1200000000001},{"$f":"+D1129*$K$4","v":958.24},{"$f":"+E1204*$K$3","v":0},{"$f":"+F679*$K$3","v":0},0]
[19,null,{"$f":"+C1130*$K$4","v":1237.55},966.72,{"$f":"+E1205*$K$3","v":0},{"$f":"+F680*$K$3","v":398.01437500000003},300.91187500000007]
[20,null,{"$f":"+C1131*$K$4","v":1251.3300000000002},976.79000000000008,{"$f":"+E1206*$K$3","v":0},{"$f":"+F681*$K$3","v":402.47625000000011},304.16375000000005]
[21,null,{"$f":"+C1132*$K$4","v":1269.3500000000001},986.86,{"$f":"+E1207*$K$3","v":0},{"$f":"+F682*$K$3","v":406.78687500000007},307.41562500000003]
[22,null,{"$f":"+C1133*$K$4","v":1286.8400000000001},999.05000000000007,{"$f":"+E1208*$K$3","v":0},{"$f":"+F683*$K$3","v":411.40000000000009},310.89437500000003]
[23,null,{"$f":"+C1134*$K$4","v":1303.8},1009.12,{"$f":"+E1209*$K$3","v":0},{"$f":"+F684*$K$3","v":416.24000000000007},314.52437500000008]
[24,null,{"$f":"+C1135*$K$4","v":1322.3500000000001},1021.84,{"$f":"+E1210*$K$3","v":0},{"$f":"+F685*$K$3","v":421.15562500000004},318.30562500000008]
[25,null,{"$f":"+C1136*$K$4","v":1340.3700000000001},1032.97,{"$f":"+E1211*$K$3","v":0},{"$f":"+F686*$K$3","v":426.22250000000008},322.16250000000002]
[26,null,{"$f":"+C1137*$K$4","v":1368.46},1052.5800000000002,{"$f":"+E1212*$K$3","v":0},{"$f":"+F687*$K$3","v":431.36500000000007},326.09500000000008]
[27,null,{"$f":"+C1138*$K$4","v":1394.96},1071.6600000000001,{"$f":"+E1213*$K$3","v":0},{"$f":"+F688*$K$3","v":439.23000000000008},331.91812500000009]
[28,null,{"$f":"+C1139*$K$4","v":1424.1100000000001},1091.27,{"$f":"+E1214*$K$3","v":0},{"$f":"+F689*$K$3","v":447.32187500000009},337.96812500000004]
[29,null,{"$f":"+C1140*$K$4","v":1455.38},1113,{"$f":"+E1215*$K$3","v":0},{"$f":"+F690*$K$3","v":455.56500000000005},344.39625000000007]
[30,null,{"$f":"+C1141*$K$4","v":1486.65},1134.73,{"$f":"+E1216*$K$3","v":0},{"$f":"+F691*$K$3","v":464.41312500000004},350.90000000000003]
[31,null,{"$f":"+C1142*$K$4","v":1518.45},1158.5800000000002,{"$f":"+E1217*$K$3","v":0},{"$f":"+F692*$K$3","v":473.71500000000009},357.93312500000002]
[32,null,{"$f":"+C1143*$K$4","v":1551.8400000000001},1181.9000000000001,{"$f":"+E1218*$K$3","v":0},{"$f":"+F693*$K$3","v":482.94125000000008},364.89062500000006]
[33,null,{"$f":"+C1144*$K$4","v":1587.3500000000001},1207.8700000000001,{"$f":"+E1219*$K$3","v":0},{"$f":"+F694*$K$3","v":492.9993750000001},372.45312500000006]
[34,null,{"$f":"+C1145*$K$4","v":1623.39},1232.78,{"$f":"+E1220*$K$3","v":0},{"$f":"+F695*$K$3","v":503.05750000000012},380.09125000000006]
[35,null,{"$f":"+C1146*$K$4","v":1659.43},1259.28,{"$f":"+E1221*$K$3","v":0},{"$f":"+F696*$K$3","v":513.6450000000001},387.95625000000007]
[36,null,{"$f":"+C1147*$K$4","v":1696.53},1287.3700000000001,{"$f":"+E1222*$K$3","v":0},{"$f":"+F697*$K$3","v":524.38375000000008},396.27500000000009]
[37,null,{"$f":"+C1148*$K$4","v":1736.2800000000002},1317.05,{"$f":"+E1223*$K$3","v":0},{"$f":"+F698*$K$3","v":535.50062500000001},404.51812500000005]
[38,null,{"$f":"+C1149*$K$4","v":1774.97},1345.14,{"$f":"+E1224*$K$3","v":0},{"$f":"+F699*$K$3","v":547.22250000000008},413.51750000000004]
[39,null,{"$f":"+C1150*$K$4","v":1817.3700000000001},1376.94,{"$f":"+E1225*$K$3","v":0},{"$f":"+F700*$K$3","v":559.1712500000001},422.36562500000008]
[40,null,{"$f":"+C1151*$K$4","v":1859.24},1408.21,{"$f":"+E1226*$K$3","v":0},{"$f":"+F701*$K$3","v":571.34687500000007},431.81875000000008]
[41,null,{"$f":"+C1152*$K$4","v":1901.64},1439.48,{"$f":"+E1227*$K$3","v":0},{"$f":"+F702*$K$3","v":583.9006250000001},441.27187500000008]
[42,null,{"$f":"+C1153*$K$4","v":1946.16},1474.99,{"$f":"+E1228*$K$3","v":0},{"$f":"+F703*$K$3","v":596.8325000000001},451.10312500000009]
[43,null,{"$f":"+C1154*$K$4","v":1991.74},1508.38,{"$f":"+E1229*$K$3","v":0},{"$f":"+F704*$K$3","v":610.3693750000001},461.16125000000005]
[44,null,{"$f":"+C1155*$K$4","v":2037.8500000000001},1544.42,{"$f":"+E1230*$K$3","v":0},{"$f":"+F705*$K$3","v":623.90625},471.52187500000008]
[45,null,{"$f":"+C1156*$K$4","v":2085.5500000000002},1580.99,{"$f":"+E1231*$K$3","v":0},{"$f":"+F706*$K$3","v":637.97250000000008},482.10937500000011]
[46,null,{"$f":"+C1157*$K$4","v":2133.7800000000002},1617.5600000000002,{"$f":"+E1232*$K$3","v":0},{"$f":"+F707*$K$3","v":652.41687500000012},493.0750000000001]
[47,null,{"$f":"+C1158*$K$4","v":2183.6},1655.72,{"$f":"+E1233*$K$3","v":0},{"$f":"+F708*$K$3","v":667.0881250000001},504.11625000000009]
[48,null,{"$f":"+C1159*$K$4","v":2233.42},1695.47,{"$f":"+E1234*$K$3","v":0},{"$f":"+F709*$K$3","v":682.13750000000005},515.5356250000001]
[49,null,{"$f":"+C1160*$K$4","v":2285.36},1736.2800000000002,{"$f":"+E1235*$K$3","v":0},{"$f":"+F710*$K$3","v":697.640625},527.10625000000016]
[50,null,{"$f":"+C1161*$K$4","v":2338.8900000000003},1777.6200000000001,{"$f":"+E1236*$K$3","v":0},{"$f":"+F711*$K$3","v":713.29500000000007},539.05500000000006]
[51,null,{"$f":"+C1162*$K$4","v":2392.9500000000003},1820.02,{"$f":"+E1237*$K$3","v":0},{"$f":"+F712*$K$3","v":729.4787500000001},551.23062500000003]
[52,null,{"$f":"+C1163*$K$4","v":2447.54},1862.42,{"$f":"+E1238*$K$3","v":0},{"$f":"+F713*$K$3","v":746.04062500000009},563.70875000000012]
[53,null,{"$f":"+C1164*$K$4","v":2501.6},1906.41,{"$f":"+E1239*$K$3","v":0},{"$f":"+F714*$K$3","v":762.75375000000008},576.3381250000001]
[54,null,{"$f":"+C1165*$K$4","v":2560.4300000000003},1950.93,{"$f":"+E1240*$K$3","v":0},{"$f":"+F715*$K$3","v":779.99625000000015},589.4212500000001]
[55,null,{"$f":"+C1166*$K$4","v":2618.73},1997.0400000000002,{"$f":"+E1241*$K$3","v":0},{"$f":"+F716*$K$3","v":797.61687500000016},602.6556250000001]
[56,null,{"$f":"+C1167*$K$4","v":2678.09},2045.2700000000002,{"$f":"+E1242*$K$3","v":0},{"$f":"+F717*$K$3","v":815.38875000000007},616.26812500000017]
[57,null,{"$f":"+C1168*$K$4","v":2737.98},2092.44,{"$f":"+E1243*$K$3","v":0},{"$f":"+F718*$K$3","v":833.69000000000017},629.88062500000012]
[58,null,{"$f":"+C1169*$K$4","v":2798.9300000000003},2141.73,{"$f":"+E1244*$K$3","v":0},{"$f":"+F719*$K$3","v":851.99125000000015},643.94687500000009]
[59,null,{"$f":"+C1170*$K$4","v":2860.94},2191.02,{"$f":"+E1245*$K$3","v":0},{"$f":"+F720*$K$3","v":870.9731250000001},658.24000000000012]
[60,null,{"$f":"+C1171*$K$4","v":2925.6000000000004},2242.4300000000003,{"$f":"+E1246*$K$3","v":0},{"$f":"+F721*$K$3","v":890.40875000000017},672.7600000000001]
[61,null,{"$f":"+C1172*$K$4","v":3258.44},2510.08,{"$f":"+E1247*$K$3","v":0},{"$f":"+F722*$K$3","v":909.92000000000007},687.5825000000001]
[62,null,{"$f":"+C1173*$K$4","v":3618.3100000000004},2801.58,{"$f":"+E1248*$K$3","v":0},{"$f":"+F723*$K$3","v":1013.5262500000001},765.93000000000018]
[63,null,{"$f":"+C1174*$K$4","v":4005.7400000000002},3118.52,{"$f":"+E1249*$K$3","v":0},{"$f":"+F724*$K$3","v":1125.6781250000001},850.63000000000011]
[64,null,{"$f":"+C1175*$K$4","v":4420.2},3457.19,{"$f":"+E1250*$K$3","v":0},{"$f":"+F725*$K$3","v":1246.7537500000003},942.13625000000013]
[65,null,{"$f":"+C1176*$K$4","v":4860.1000000000004},3821.8300000000004,{"$f":"+E1251*$K$3","v":0},{"$f":"+F726*$K$3","v":1376.375},1040.2218750000002]
[66,null,{"$f":"+C1177*$K$4","v":5327.56},4208.7300000000005,{"$f":"+E1252*$K$3","v":0},{"$f":"+F727*$K$3","v":1514.92},1144.7356250000003]
[67,null,{"$f":"+C1178*$K$4","v":5821.52},4621.6000000000004,{"$f":"+E1253*$K$3","v":0},{"$f":"+F728*$K$3","v":1662.2375000000004},1256.2068750000003]
[68,null,{"$f":"+C1179*$K$4","v":6343.04},5057.26,{"$f":"+E1254*$K$3","v":0},{"$f":"+F729*$K$3","v":1818.1762500000002},1374.0306250000001]
[69,null,{"$f":"+C1180*$K$4","v":6891.59},5516.2400000000007,{"$f":"+E1255*$K$3","v":0},{"$f":"+F730*$K$3","v":1983.1900000000003},1498.6606250000002]
[70,null,{"$f":"+C1181*$K$4","v":7466.64},5999.0700000000006,{"$f":"+E1256*$K$3","v":0},{"$f":"+F731*$K$3","v":2156.7493750000003},1629.7187500000005]
[71,null,{"$f":"+C1182*$K$4","v":8067.13},6507.34,{"$f":"+E1257*$K$3","v":0},{"$f":"+F732*$K$3","v":2339.2325000000005},1767.7343750000005]
[72,null,{"$f":"+C1183*$K$4","v":8695.18},7037.8700000000008,{"$f":"+E1258*$K$3","v":0},{"$f":"+F733*$K$3","v":2530.2612500000005},1911.9512500000003]
[73,null,{"$f":"+C1184*$K$4","v":9350.26},7593.84,{"$f":"+E1259*$K$3","v":0},{"$f":"+F734*$K$3","v":2730.2137500000003},2063.2012500000001]
[74,null,{"$f":"+C1185*$K$4","v":10032.9},8172.6,{"$f":"+E1260*$K$3","v":0},{"$f":"+F735*$K$3","v":2938.8631250000008},2220.7281250000005]
[75,null,{"$f":"+C1186*$K$4","v":10741.51},8775.2100000000009,{"$f":"+E1261*$K$3","v":0},{"$f":"+F736*$K$3","v":3156.2850000000008},2384.9856250000007]
[76,null,{"$f":"+C1187*$K$4","v":10741.51},8775.2100000000009,{"$f":"+E1262*$K$3","v":0},{"$f":"+F737*$K$3","v":3382.4793750000008},2555.9737500000006]
[77,null,{"$f":"+C1188*$K$4","v":10741.51},8775.2100000000009,{"$f":"+E1263*$K$3","v":0},{"$f":"+F738*$K$3","v":3382.4793750000008},2555.9737500000006]
[78,null,{"$f":"+C1189*$K$4","v":10741.51},8775.2100000000009,{"$f":"+E1264*$K$3","v":0},{"$f":"+F739*$K$3","v":3382.4793750000008},2555.9737500000006]
[79,null,{"$f":"+C1190*$K$4","v":10741.51},8775.2100000000009,{"$f":"+E1265*$K$3","v":0},{"$f":"+F740*$K$3","v":3382.4793750000008},2555.9737500000006]
[80,null,{"$f":"+C1191*$K$4","v":10741.51},8775.2100000000009,{"$f":"+E1266*$K$3","v":0},{"$f":"+F741*$K$3","v":3382.4793750000008},2555.9737500000006]
[81,null,{"$f":"+C1192*$K$4","v":10741.51},8775.2100000000009,{"$f":"+E1267*$K$3","v":0},{"$f":"+F742*$K$3","v":3382.4793750000008},2555.9737500000006]
[82,null,{"$f":"+C1193*$K$4","v":10741.51},8775.2100000000009,{"$f":"+E1268*$K$3","v":0},{"$f":"+F743*$K$3","v":3382.4793750000008},2555.9737500000006]
[83,null,{"$f":"+C1194*$K$4","v":10741.51},8775.2100000000009,{"$f":"+E1269*$K$3","v":0},{"$f":"+F744*$K$3","v":3382.4793750000008},2555.9737500000006]
[84,"o más",{"$f":"+C1195*$K$4","v":10741.51},8775.2100000000009,{"$f":"+E1270*$K$3","v":0},{"$f":"+F745*$K$3","v":3382.4793750000008},2555.9737500000006]
[1,"Hijo",{"$f":"+C1196*$K$4","v":550.14},431.42,{"$f":"+E1271*$K$3","v":0},{"$f":"+F746*$K$3","v":3382.4793750000008},2555.9737500000006]
[2,"Hijos",{"$f":"+C1197*$K$4","v":934.3900000000001},734.05000000000007,{"$f":"+E1272*$K$3","v":0},{"$f":"+F747*$K$3","v":179.30687500000005},135.44437500000001]
[3,"Hijos o más",{"$f":"+C1198*$K$4","v":1319.17},1032.97,{"$f":"+E1273*$K$3","v":0},{"$f":"+F748*$K$3","v":304.61750000000006},230.20250000000001]
[]
["BUPA GLOBAL ULTIMATE"]
["TARIFAS SEMESTRALES"]
["EDAD"]
[" "," ",0,1000,2000]
[18,null,{"$f":"+C905*$K$4","v":11309.140000000001},{"$f":"+D905*$K$4","v":7297.04},{"$f":"+E905*$K$4","v":0},{"$f":"+F754*$K$3","v":0},0]
[19,null,{"$f":"+C906*$K$4","v":11457.01},7392.97,0,{"$f":"+F755*$K$3","v":176.58437500000002},0]
[20,null,{"$f":"+C907*$K$4","v":11609.650000000001},7491.02,0,{"$f":"+F756*$K$3","v":178.24812500000004},0]
[21,null,{"$f":"+C908*$K$4","v":11768.12},7593.31,0,{"$f":"+F757*$K$3","v":180.13875000000004},0]
[22,null,{"$f":"+C909*$K$4","v":11932.95},7698.7800000000007,0,{"$f":"+F758*$K$3","v":182.02937500000004},0]
[23,null,{"$f":"+C910*$K$4","v":12100.960000000001},7806.3700000000008,0,{"$f":"+F759*$K$3","v":183.99562500000002},0]
[24,null,{"$f":"+C911*$K$4","v":12272.68},7918.2000000000007,0,{"$f":"+F760*$K$3","v":185.88625000000002},0]
[25,null,{"$f":"+C912*$K$4","v":12451.29},8033.7400000000007,0,{"$f":"+F761*$K$3","v":187.92812500000002},0]
[26,null,{"$f":"+C913*$K$4","v":12708.34},8199.630000000001,0,{"$f":"+F762*$K$3","v":189.97000000000003},0]
[27,null,{"$f":"+C914*$K$4","v":12974.400000000001},8371.35,0,{"$f":"+F763*$K$3","v":193.22187500000001},0]
[28,null,{"$f":"+C915*$K$4","v":13251.060000000001},8549.43,0,{"$f":"+F764*$K$3","v":196.54937500000003},0]
[29,null,{"$f":"+C916*$K$4","v":13538.320000000002},8734.93,0,{"$f":"+F765*$K$3","v":199.95250000000001},0]
[30,null,{"$f":"+C917*$K$4","v":13832.470000000001},8925.73,0,{"$f":"+F766*$K$3","v":203.58250000000004},0]
[31,null,{"$f":"+C918*$K$4","v":14138.28},9121.83,0,{"$f":"+F767*$K$3","v":207.43937500000004},0]
[32,null,{"$f":"+C919*$K$4","v":14452.570000000002},9324.82,0,{"$f":"+F768*$K$3","v":211.29625000000001},0]
[33,null,{"$f":"+C920*$K$4","v":14778.52},9534.7000000000007,0,{"$f":"+F769*$K$3","v":215.30437500000005},0]
[34,null,{"$f":"+C921*$K$4","v":15112.42},9750.94,0,{"$f":"+F770*$K$3","v":219.53937500000004},0]
[35,null,{"$f":"+C922*$K$4","v":15456.390000000001},9972.4800000000014,0,{"$f":"+F771*$K$3","v":223.92562500000005},0]
[36,null,{"$f":"+C923*$K$4","v":15810.43},10200.380000000001,0,{"$f":"+F772*$K$3","v":228.61437500000002},0]
[37,null,{"$f":"+C924*$K$4","v":16172.95},10434.640000000001,0,{"$f":"+F773*$K$3","v":233.30312500000005},0]
[38,null,{"$f":"+C925*$K$4","v":16544.48},10675.26,0,{"$f":"+F774*$K$3","v":238.14312500000003},0]
[39,null,{"$f":"+C926*$K$4","v":16928.73},10921.18,0,{"$f":"+F775*$K$3","v":243.13437500000006},0]
[40,null,{"$f":"+C927*$K$4","v":17319.870000000003},11173.99,0,{"$f":"+F776*$K$3","v":248.35250000000002},0]
[41,null,{"$f":"+C928*$K$4","v":17722.14},11433.69,0,{"$f":"+F777*$K$3","v":253.49500000000003},0]
[42,null,{"$f":"+C929*$K$4","v":18132.36},11699.220000000001,0,{"$f":"+F778*$K$3","v":258.94000000000005},0]
[43,null,{"$f":"+C930*$K$4","v":18552.120000000003},11969.52,0,{"$f":"+F779*$K$3","v":264.61187500000005},0]
[44,null,{"$f":"+C931*$K$4","v":18982.48},12248.300000000001,0,{"$f":"+F780*$K$3","v":270.58625000000001},0]
[45,null,{"$f":"+C932*$K$4","v":19424.5},12530.79,0,{"$f":"+F781*$K$3","v":276.48500000000007},0]
[46,null,{"$f":"+C933*$K$4","v":19873.41},12821.76,0,{"$f":"+F782*$K$3","v":282.61062500000008},0]
[47,null,{"$f":"+C934*$K$4","v":20332.920000000002},13118.560000000001,0,{"$f":"+F783*$K$3","v":288.73625000000004},0]
[48,null,{"$f":"+C935*$K$4","v":20801.440000000002},13421.19,0,{"$f":"+F784*$K$3","v":295.31562500000001},0]
[49,null,{"$f":"+C936*$K$4","v":21280.560000000001},13729.12,0,{"$f":"+F785*$K$3","v":301.74375000000003},0]
[50,null,{"$f":"+C937*$K$4","v":21769.22},14045.53,0,{"$f":"+F786*$K$3","v":308.39875000000006},0]
[51,null,{"$f":"+C938*$K$4","v":22265.83},14366.18,0,{"$f":"+F787*$K$3","v":315.28062500000004},0]
[52,null,{"$f":"+C939*$K$4","v":22773.040000000001},14693.19,0,{"$f":"+F788*$K$3","v":322.31375000000008},0]
[53,null,{"$f":"+C940*$K$4","v":23290.32},15025.5,0,{"$f":"+F789*$K$3","v":329.49812500000007},0]
[54,null,{"$f":"+C941*$K$4","v":23817.670000000002},15366.820000000002,0,{"$f":"+F790*$K$3","v":336.90937500000001},0]
[55,null,{"$f":"+C942*$K$4","v":24353.5},15713.44,0,{"$f":"+F791*$K$3","v":344.24500000000006},0]
[56,null,{"$f":"+C943*$K$4","v":24898.34},16064.300000000001,0,{"$f":"+F792*$K$3","v":351.95875000000007},0]
[57,null,{"$f":"+C944*$K$4","v":25454.84},16423.64,0,{"$f":"+F793*$K$3","v":359.67250000000007},0]
[58,null,{"$f":"+C945*$K$4","v":26019.82},16786.690000000002,0,{"$f":"+F794*$K$3","v":367.76437500000003},0]
[59,null,{"$f":"+C946*$K$4","v":26593.81},17157.690000000002,0,{"$f":"+F795*$K$3","v":375.85625000000005},0]
[60,null,{"$f":"+C947*$K$4","v":27178.400000000001},17535.580000000002,0,{"$f":"+F796*$K$3","v":383.94812500000006},0]
[61,null,{"$f":"+C948*$K$4","v":30244.45},19513.54,0,{"$f":"+F797*$K$3","v":392.49375000000009},0]
[62,null,{"$f":"+C949*$K$4","v":33551.120000000003},21646.260000000002,0,{"$f":"+F798*$K$3","v":436.81000000000006},0]
[63,null,{"$f":"+C950*$K$4","v":37098.94},23934.800000000003,0,{"$f":"+F799*$K$3","v":485.05875000000009},0]
[64,null,{"$f":"+C951*$K$4","v":40886.85},26377.57,0,{"$f":"+F800*$K$3","v":537.24000000000012},0]
[65,null,{"$f":"+C952*$K$4","v":44914.32},28977.75,0,{"$f":"+F801*$K$3","v":593.12687500000015},0]
[66,null,{"$f":"+C953*$K$4","v":49184},31731.63,0,{"$f":"+F802*$K$3","v":652.87062500000013},0]
[67,null,{"$f":"+C954*$K$4","v":53692.18},34640.800000000003,0,{"$f":"+F803*$K$3","v":716.69812500000012},0]
[68,null,{"$f":"+C955*$K$4","v":58442.04},37704.730000000003,0,{"$f":"+F804*$K$3","v":784.45812500000011},0]
[69,null,{"$f":"+C956*$K$4","v":63431.460000000006},40924.480000000003,0,{"$f":"+F805*$K$3","v":855.6968750000002},0]
[70,null,{"$f":"+C957*$K$4","v":68662.03},44299.520000000004,0,{"$f":"+F806*$K$3","v":931.1706250000002},0]
[71,null,{"$f":"+C958*$K$4","v":74133.75},47828.26,0,{"$f":"+F807*$K$3","v":1010.4256250000001},0]
[72,null,{"$f":"+C959*$K$4","v":79845.56},51513.880000000005,0,{"$f":"+F808*$K$3","v":1093.6131250000003},0]
[73,null,{"$f":"+C960*$K$4","v":85799.05},55354.26,0,{"$f":"+F809*$K$3","v":1180.4306250000002},0]
[74,null,{"$f":"+C961*$K$4","v":91992.63},59349.93,0,{"$f":"+F810*$K$3","v":1271.1050000000002},0]
[75,null,{"$f":"+C962*$K$4","v":98423.650000000009},63499.83,0,{"$f":"+F811*$K$3","v":1365.9387500000003},0]
[76,null,{"$f":"+C963*$K$4","v":98423.650000000009},63499.83,0,{"$f":"+F812*$K$3","v":1464.2512500000003},0]
[77,null,{"$f":"+C964*$K$4","v":98423.650000000009},63499.83,0,{"$f":"+F813*$K$3","v":1464.2512500000003},0]
[78,null,{"$f":"+C965*$K$4","v":98423.650000000009},63499.83,0,{"$f":"+F814*$K$3","v":1464.2512500000003},0]
[79,null,{"$f":"+C966*$K$4","v":98423.650000000009},63499.83,0,{"$f":"+F815*$K$3","v":1464.2512500000003},0]
[80,null,{"$f":"+C967*$K$4","v":98423.650000000009},63499.83,0,{"$f":"+F816*$K$3","v":1464.2512500000003},0]
[81,null,{"$f":"+C968*$K$4","v":98423.650000000009},63499.83,0,{"$f":"+F817*$K$3","v":1464.2512500000003},0]
[82,null,{"$f":"+C969*$K$4","v":98423.650000000009},63499.83,0,{"$f":"+F818*$K$3","v":1464.2512500000003},0]
[83,null,{"$f":"+C970*$K$4","v":98423.650000000009},63499.83,0,{"$f":"+F819*$K$3","v":1464.2512500000003},0]
[84,"o más",{"$f":"+C971*$K$4","v":98423.650000000009},63499.83,0,{"$f":"+F820*$K$3","v":1464.2512500000003},0]
[1,"Hijo",{"$f":"+C972*$K$4","v":5090.12},3283.88,0,{"$f":"+F821*$K$3","v":1464.2512500000003},0]
[2,"Hijos",{"$f":"+C973*$K$4","v":8651.19},5582.4900000000007,0,{"$f":"+F822*$K$3","v":79.633125000000021},0]
[3,"Hijos o más",{"$f":"+C974*$K$4","v":12213.32},7879.51,0,{"$f":"+F823*$K$3","v":135.293125},0]