{"text_format":"1","workbook":"xlsx","n_sheets":11,"sheets":["INGRESO DE DATOS","Exclusive","Privilege","Advantage (Mundial)","Advantage (LA)","Secure","Essential","Critical","Resumen tarifas anuales","Comparacion de Beneficios","Tablas"],"not_rendered":{"charts":0,"images":11,"macros":1,"external_links":0,"defined_names":0,"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":24,"n_cols":12,"rows_kept":24,"cut":false,"hidden":false,"merged":[[7,0,7,9],[11,3,11,9],[20,3,20,9]]}
[]
[null,null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[null,null,null,null,null,null,null,null," "," "," "," "]
[]
["COTIZACIÓN DE SEGURO MÉDICO INTERNACIONAL"]
[]
["INGRESE LOS DATOS DEL PROPUESTO ASEGURADO: "]
[]
[null,null,"Nombre del Asegurado principal: ","NOMBRE COMPLETO"]
[]
[null,null,null,null,null,"Número de adultos en la póliza: ",2,null,"Número de hijos en la póliza: ",3]
[]
[null,null,null,null,null," Edad del titular: ",74,null,"Edad de cónyuge: ",74]
[]
[]
["INGRESE EL NOMBRE DE LA AGENCIA ASESORA: "]
[]
[null,null,"Nombre de la Agencia: ","NOMBRE DE LA AGENCIA/AGENTE"]
[]
[]
["ESCOJA EL PRODUCTO PARA VISUALIZAR LA COTIZACION RESPECTIVA :"]

{"sheet":"Exclusive","index":1,"n_rows":52,"n_cols":13,"rows_kept":52,"cut":false,"hidden":false,"merged":[[48,5,49,12],[31,0,31,1],[32,0,32,1],[31,2,31,3],[43,2,43,3],[38,0,38,1],[33,2,33,3],[32,2,32,3],[40,2,40,3],[41,2,41,3],[38,2,38,3],[42,2,42,3],[39,2,39,3],[34,2,34,3],[47,0,48,1],[47,2,48,3],[9,2,9,12],[27,0,27,1],[30,2,30,3],[27,2,27,3],[28,0,28,1],[29,0,30,1],[11,7,11,12],[13,7,13,12],[16,5,16,6],[11,0,11,3],[12,0,12,1],[17,0,18,1],[13,0,13,1],[14,0,14,1],[15,0,15,1],[16,0,16,1],[46,5,46,12],[12,2,12,3],[13,2,13,3],[14,2,14,3],[15,2,15,3],[16,2,16,3],[23,2,23,3],[29,2,29,3],[45,2,45,3],[17,2,18,3],[28,2,28,3],[24,2,24,3],[22,2,22,3],[44,2,44,3],[25,2,25,3],[26,2,26,3],[42,0,42,1],[43,0,43,1],[41,0,41,1],[22,0,22,1],[26,0,26,1],[23,0,23,1],[24,0,24,1],[25,0,25,1],[28,5,28,12],[37,5,37,12],[50,0,50,1],[50,2,50,3],[49,0,49,1],[49,2,49,3],[46,0,46,1],[46,2,46,3],[34,0,34,1],[35,0,37,1],[35,2,37,3],[45,0,45,1],[33,0,33,1],[44,0,44,1],[39,0,39,1],[40,0,40,1]]}
[]
[null,null,null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[null,null,null,null,null,null,null,null,null," "," "," "," "]
[]
[]
[]
[null,null,"Cotización de Seguro Médico Internacional - Bupa EXCLUSIVE Care"]
[]
[null,null,null,null,null,null,"Nombre del asegurado :",{"$f":"+'INGRESO DE DATOS'!$D$12","v":"NOMBRE COMPLETO"}]
[]
[null,null,null,null,null,null,"Broker / Agente :",{"$f":"+'INGRESO DE DATOS'!$D$21","v":"NOMBRE DE LA AGENCIA/AGENTE"}]
[]
[null,null,null,null,null,null,null,null,"Número de adultos en la póliza:",{"$f":"+'INGRESO DE DATOS'!$G$14","v":2},null,"Edad de Titular :",{"$f":"+'INGRESO DE DATOS'!$G$16","v":74}]
[]
[null,null,null,null,null,null,null,null,"Número hijos (menos 24 de años):",{"$f":"+'INGRESO DE DATOS'!$J$14","v":3},null,"Edad de Cónyuge:",{"$f":"+'INGRESO DE DATOS'!$J$16","v":74}]
[null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,"Fecha de cotización: ",{"$f":"NOW()","v":"2022-12-22T15:27:35.570"}]
[]
[]
[null,null,null,null,null,null,null,null,false,null,"COMPLICACIONES DE MATERNIDAD"]
[null,null,null,null,null,null," "]
[null,null,null,null,null,"Deducibles",null,"PLAN 1","PLAN 2","PLAN 3","PLAN 4","PLAN 5","PLAN 6"]
[null,null,null,null,null,"Dentro del pais de residencia",null,"n/a",1000,2000,5000,10000,20000]
[null,null,null,null,null,"Fuera del pais de residencia",null,"n/a",2000,3000,5000,10000,20000]
[]
[null,null,null,null,null,"Tarifas Anuales"]
[null,null,null,null,null,"Prima de Titular :",null,"n/a",{"$f":"VLOOKUP($M$16,Tablas!$A$6:$H$29,4,TRUE)","v":154269},{"$f":"VLOOKUP($M$16,Tablas!$A$6:$H$29,5,TRUE)","v":105957},{"$f":"VLOOKUP($M$16,Tablas!$A$6:$H$29,6,TRUE)","v":73824},{"$f":"VLOOKUP($M$16,Tablas!$A$6:$H$29,7,TRUE)","v":64678},{"$f":"VLOOKUP($M$16,Tablas!$A$6:$H$29,8,TRUE)","v":56150}]
[null,null,null,null,null,"Prima de Cónyuge",null,"n/a",{"$f":"IF($J$16=1,0,(VLOOKUP($M$18,Tablas!$A$6:$H$29,4,TRUE)))","v":154269},{"$f":"IF($J$16=1,0,(VLOOKUP($M$18,Tablas!$A$6:$H$29,5,TRUE)))","v":105957},{"$f":"IF($J$16=1,0,(VLOOKUP($M$18,Tablas!$A$6:$H$29,6,TRUE)))","v":73824},{"$f":"IF($J$16=1,0,(VLOOKUP($M$18,Tablas!$A$6:$H$29,7,TRUE)))","v":64678},{"$f":"IF($J$16=1,0,(VLOOKUP($M$18,Tablas!$A$6:$H$29,8,TRUE)))","v":56150}]
[null,null,null,null,null,"Primas Hijos :",null,"n/a",{"$f":"IF($J$18=0,0,(VLOOKUP($J$18,Tablas!$A$30:$H$32,4,TRUE)))","v":14019},{"$f":"IF($J$18=0,0,(VLOOKUP($J$18,Tablas!$A$30:$H$32,5,TRUE)))","v":10329},{"$f":"IF($J$18=0,0,(VLOOKUP($J$18,Tablas!$A$30:$H$32,6,TRUE)))","v":7946},{"$f":"IF($J$18=0,0,(VLOOKUP($J$18,Tablas!$A$30:$H$32,7,TRUE)))","v":6570},{"$f":"IF($J$18=0,0,(VLOOKUP($J$18,Tablas!$A$30:$H$32,8,TRUE)))","v":5116}]
[null,null,null,null,null,"Prima Rider Complic. Maternidad",null,"n/a",{"$f":"+IF($I$23=FALSE,0,Tablas!D$33)","v":0},{"$f":"+IF($I$23=FALSE,0,Tablas!E$33)","v":0},{"$f":"+IF($I$23=FALSE,0,Tablas!F$33)","v":0},{"$f":"+IF($I$23=FALSE,0,Tablas!G$33)","v":0},{"$f":"+IF($I$23=FALSE,0,Tablas!H$33)","v":0}]
[null,null,null,null,null,"TOTAL PRIMA NETA :",null,"n/a",{"$f":"SUM(I30:I33)","v":322557},{"$f":"SUM(J30:J33)","v":222243},{"$f":"SUM(K30:K33)","v":155594},{"$f":"SUM(L30:L33)","v":135926},{"$f":"SUM(M30:M33)","v":117416}]
[null,null,null,null,null,"Costo Administrativo Anual :",null,"n/a",75,75,75,75,75]
[null,null,null,null,null,"GRAN TOTAL :",null,"n/a",{"$f":"SUM(I34:I35)","v":322632},{"$f":"SUM(J34:J35)","v":222318},{"$f":"SUM(K34:K35)","v":155669},{"$f":"SUM(L34:L35)","v":136001},{"$f":"SUM(M34:M35)","v":117491}]
[]
[null,null,null,null,null,"Tarifas Semestrales"]
[null,null,null,null,null,"Prima de Titular :",null,"n/a",{"$f":"VLOOKUP($M$16,Tablas!$A$39:$H$62,4,TRUE)","v":81762.570000000007},{"$f":"VLOOKUP($M$16,Tablas!$A$39:$H$62,5,TRUE)","v":56157.210000000006},{"$f":"VLOOKUP($M$16,Tablas!$A$39:$H$62,6,TRUE)","v":39126.720000000001},{"$f":"VLOOKUP($M$16,Tablas!$A$39:$H$62,7,TRUE)","v":34279.340000000004},{"$f":"VLOOKUP($M$16,Tablas!$A$39:$H$62,8,TRUE)","v":29759.5}]
[null,null,null,null,null,"Prima de Cónyuge",null,"n/a",{"$f":"IF($J$16=1,0,(VLOOKUP($M$18,Tablas!$A$39:$H$62,4,TRUE)))","v":81762.570000000007},{"$f":"IF($J$16=1,0,(VLOOKUP($M$18,Tablas!$A$39:$H$62,5,TRUE)))","v":56157.210000000006},{"$f":"IF($J$16=1,0,(VLOOKUP($M$18,Tablas!$A$39:$H$62,6,TRUE)))","v":39126.720000000001},{"$f":"IF($J$16=1,0,(VLOOKUP($M$18,Tablas!$A$39:$H$62,7,TRUE)))","v":34279.340000000004},{"$f":"IF($J$16=1,0,(VLOOKUP($M$18,Tablas!$A$39:$H$62,8,TRUE)))","v":29759.5}]
[null,null,null,null,null,"Primas Hijos :",null,"n/a",{"$f":"IF($J$18=0,0,(VLOOKUP($J$18,Tablas!$A$63:$H$65,4,TRUE)))","v":7430.0700000000006},{"$f":"IF($J$18=0,0,(VLOOKUP($J$18,Tablas!$A$63:$H$65,5,TRUE)))","v":5474.37},{"$f":"IF($J$18=0,0,(VLOOKUP($J$18,Tablas!$A$63:$H$65,6,TRUE)))","v":4211.38},{"$f":"IF($J$18=0,0,(VLOOKUP($J$18,Tablas!$A$63:$H$65,7,TRUE)))","v":3482.1000000000004},{"$f":"IF($J$18=0,0,(VLOOKUP($J$18,Tablas!$A$63:$H$65,8,TRUE)))","v":2711.48}]
[null,null,null,null,null,"Prima Rider Complic. Maternidad",null,"n/a",{"$f":"+IF($I$23=FALSE,0,Tablas!D$66)","v":0},{"$f":"+IF($I$23=FALSE,0,Tablas!E$66)","v":0},{"$f":"+IF($I$23=FALSE,0,Tablas!F$66)","v":0},{"$f":"+IF($I$23=FALSE,0,Tablas!G$66)","v":0},{"$f":"+IF($I$23=FALSE,0,Tablas!H$66)","v":0}]
[null,null,null,null,null,"TOTAL PRIMA NETA :",null,"n/a",{"$f":"SUM(I39:I42)","v":170955.21000000002},{"$f":"SUM(J39:J42)","v":117788.79000000001},{"$f":"SUM(K39:K42)","v":82464.820000000007},{"$f":"SUM(L39:L42)","v":72040.780000000013},{"$f":"SUM(M39:M42)","v":62230.48}]
[null,null,null,null,null,"Costo Administrativo Anual :",null,"n/a",75,75,75,75,75]
[null,null,null,null,null,"GRAN TOTAL  (1ra Cuota) :",null,"n/a",{"$f":"SUM(I43:I44)","v":171030.21000000002},{"$f":"SUM(J43:J44)","v":117863.79000000001},{"$f":"SUM(K43:K44)","v":82539.820000000007},{"$f":"SUM(L43:L44)","v":72115.780000000013},{"$f":"SUM(M43:M44)","v":62305.48}]
[null,null,null,null,null,"GRAN TOTAL  (2da Cuota) :",null,"n/a",{"$f":"I43","v":170955.21000000002},{"$f":"J43","v":117788.79000000001},82464.820000000007,72040.780000000013,62230.48]
[null,null,null,null,null,"Tarifas en US $ ¸—  Válidas desde 1ro. de Marzo de 2023"]
[]
[null,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."]
[]
[]
[null," "]

{"sheet":"Privilege","index":2,"n_rows":49,"n_cols":13,"rows_kept":49,"cut":false,"hidden":false,"merged":[[47,5,48,12],[9,2,9,12],[11,7,11,12],[13,7,13,12],[11,0,11,3],[12,0,12,1],[13,0,13,1],[14,0,14,1],[15,0,15,1],[16,0,16,1],[45,5,45,12],[12,2,12,3],[13,2,13,3],[14,2,14,3],[15,2,15,3],[16,2,16,3],[21,0,21,1],[17,0,18,1],[22,0,22,1],[27,2,27,3],[30,0,30,1],[27,0,27,1],[26,0,26,1],[28,0,29,1],[17,2,18,3],[28,2,28,3],[23,2,23,3],[21,2,21,3],[25,2,25,3],[22,2,22,3],[23,0,23,1],[24,2,24,3],[38,0,38,1],[39,0,39,1],[38,2,38,3],[37,0,37,1],[37,2,37,3],[24,0,24,1],[26,2,26,3],[30,2,30,3],[25,0,25,1],[35,0,35,1],[27,5,27,12],[29,2,29,3],[32,0,32,1],[36,5,36,12],[36,0,36,1],[32,2,32,3],[31,0,31,1],[31,2,31,3],[33,0,33,1],[34,2,34,3],[35,2,35,3],[36,2,36,3],[33,2,33,3],[34,0,34,1],[47,0,47,1],[47,2,47,3],[46,0,46,1],[46,2,46,3],[39,2,39,3],[44,2,45,3],[42,0,42,1],[42,2,42,3],[43,0,43,1],[43,2,43,3],[44,0,45,1],[40,2,40,3],[41,0,41,1],[41,2,41,3],[40,0,40,1]]}
[]
[null,null,null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[null,null,null,null,null,null,null,null,null," "," "," "," "]
[]
[]
[]
[null,null,"Cotización de Seguro Médico Internacional - Bupa PRIVILEGE Care"]
[]
[null,null,null,null,null,null,"Nombre del asegurado :",{"$f":"+'INGRESO DE DATOS'!$D$12","v":"NOMBRE COMPLETO"}]
[]
[null,null,null,null,null,null,"Broker / Agente :",{"$f":"+'INGRESO DE DATOS'!$D$21","v":"NOMBRE DE LA AGENCIA/AGENTE"}]
[]
[null,null,null,null,null,null,null,null,"Número de adultos en la póliza:",{"$f":"+'INGRESO DE DATOS'!$G$14","v":2},null,"Edad de Titular :",{"$f":"+'INGRESO DE DATOS'!$G$16","v":74}]
[]
[null,null,null,null,null,null,null,null,"Número hijos (menos 24 de años):",{"$f":"+'INGRESO DE DATOS'!$J$14","v":3},null,"Edad de Cónyuge:",{"$f":"+'INGRESO DE DATOS'!$J$16","v":74}]
[null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,"Fecha de cotización: ",{"$f":"NOW()","v":"2022-12-22T15:27:35.570"}]
[]
[null,null,null,null,null,null,null,null,false,null,"COMPLICACIONES DE MATERNIDAD"]
[]
[null,null,null,null,null,"Deducibles",null,"PLAN 1","PLAN 2","PLAN 3","PLAN 4","PLAN 5","PLAN 6"]
[null,null,null,null,null,"Dentro del pais de residencia",null,"n/a",1000,2000,5000,10000,20000]
[null,null,null,null,null,"Fuera del pais de residencia",null,"n/a",2000,3000,5000,10000,20000]
[]
[null,null,null,null,null,"Tarifas Anuales"]
[null,null,null,null,null,"Prima de Titular :",null,"n/a",{"$f":"VLOOKUP($M$16,Tablas!$A$140:$H$163,4,TRUE)","v":132583},{"$f":"VLOOKUP($M$16,Tablas!$A$140:$H$163,5,TRUE)","v":92653},{"$f":"VLOOKUP($M$16,Tablas!$A$140:$H$163,6,TRUE)","v":63999},{"$f":"VLOOKUP($M$16,Tablas!$A$140:$H$163,7,TRUE)","v":56576},{"$f":"VLOOKUP($M$16,Tablas!$A$140:$H$163,8,TRUE)","v":48487}]
[null,null,null,null,null,"Prima de Cónyuge",null,"n/a",{"$f":"IF($J$16=1,0,(VLOOKUP($M$18,Tablas!$A$140:$H$163,4,TRUE)))","v":132583},{"$f":"IF($J$16=1,0,(VLOOKUP($M$18,Tablas!$A$140:$H$163,5,TRUE)))","v":92653},{"$f":"IF($J$16=1,0,(VLOOKUP($M$18,Tablas!$A$140:$H$163,6,TRUE)))","v":63999},{"$f":"IF($J$16=1,0,(VLOOKUP($M$18,Tablas!$A$140:$H$163,7,TRUE)))","v":56576},{"$f":"IF($J$16=1,0,(VLOOKUP($M$18,Tablas!$A$140:$H$163,8,TRUE)))","v":48487}]
[null,null,null,null,null,"Primas Hijos :",null,"n/a",{"$f":"IF($J$18=0,0,(VLOOKUP($J$18,Tablas!$A$164:$H$166,4,TRUE)))","v":11758},{"$f":"IF($J$18=0,0,(VLOOKUP($J$18,Tablas!$A$164:$H$166,5,TRUE)))","v":8593},{"$f":"IF($J$18=0,0,(VLOOKUP($J$18,Tablas!$A$164:$H$166,6,TRUE)))","v":6283},{"$f":"IF($J$18=0,0,(VLOOKUP($J$18,Tablas!$A$164:$H$166,7,TRUE)))","v":5203},{"$f":"IF($J$18=0,0,(VLOOKUP($J$18,Tablas!$A$164:$H$166,8,TRUE)))","v":3853}]
[null,null,null,null,null,"Prima Rider Complic. Maternidad",null,"n/a",{"$f":"+IF($I$22=FALSE,0,Tablas!D$167)","v":0},{"$f":"+IF($I$22=FALSE,0,Tablas!E$167)","v":0},{"$f":"+IF($I$22=FALSE,0,Tablas!F$167)","v":0},{"$f":"+IF($I$22=FALSE,0,Tablas!G$167)","v":0},{"$f":"+IF($I$22=FALSE,0,Tablas!H$167)","v":0}]
[null,null,null,null,null,"TOTAL PRIMA NETA :",null,"n/a",{"$f":"SUM(I29:I32)","v":276924},{"$f":"SUM(J29:J32)","v":193899},{"$f":"SUM(K29:K32)","v":134281},{"$f":"SUM(L29:L32)","v":118355},{"$f":"SUM(M29:M32)","v":100827}]
[null,null,null,null,null,"Costo Administrativo Anual :",null,"n/a",75,75,75,75,75]
[null,null,null,null,null,"GRAN TOTAL :",null,"n/a",{"$f":"SUM(I33:I34)","v":276999},{"$f":"SUM(J33:J34)","v":193974},{"$f":"SUM(K33:K34)","v":134356},{"$f":"SUM(L33:L34)","v":118430},{"$f":"SUM(M33:M34)","v":100902}]
[]
[null,null,null,null,null,"Tarifas Semestrales"]
[null,null,null,null,null,"Prima de Titular :",null,"n/a",{"$f":"VLOOKUP($M$16,Tablas!$A$173:$H$196,4,TRUE)","v":70268.990000000005},{"$f":"VLOOKUP($M$16,Tablas!$A$173:$H$196,5,TRUE)","v":49106.090000000004},{"$f":"VLOOKUP($M$16,Tablas!$A$173:$H$196,6,TRUE)","v":33919.47},{"$f":"VLOOKUP($M$16,Tablas!$A$173:$H$196,7,TRUE)","v":29985.280000000002},{"$f":"VLOOKUP($M$16,Tablas!$A$173:$H$196,8,TRUE)","v":25698.11}]
[null,null,null,null,null,"Prima de Cónyuge",null,"n/a",{"$f":"IF($J$16=1,0,(VLOOKUP($M$18,Tablas!$A$173:$H$196,4,TRUE)))","v":70268.990000000005},{"$f":"IF($J$16=1,0,(VLOOKUP($M$18,Tablas!$A$173:$H$196,5,TRUE)))","v":49106.090000000004},{"$f":"IF($J$16=1,0,(VLOOKUP($M$18,Tablas!$A$173:$H$196,6,TRUE)))","v":33919.47},{"$f":"IF($J$16=1,0,(VLOOKUP($M$18,Tablas!$A$173:$H$196,7,TRUE)))","v":29985.280000000002},{"$f":"IF($J$16=1,0,(VLOOKUP($M$18,Tablas!$A$173:$H$196,8,TRUE)))","v":25698.11}]
[null,null,null,null,null,"Primas Hijos :",null,"n/a",{"$f":"IF($J$18=0,0,(VLOOKUP($J$18,Tablas!$A$197:$H$199,4,TRUE)))","v":6231.7400000000007},{"$f":"IF($J$18=0,0,(VLOOKUP($J$18,Tablas!$A$197:$H$199,5,TRUE)))","v":4554.29},{"$f":"IF($J$18=0,0,(VLOOKUP($J$18,Tablas!$A$197:$H$199,6,TRUE)))","v":3329.9900000000002},{"$f":"IF($J$18=0,0,(VLOOKUP($J$18,Tablas!$A$197:$H$199,7,TRUE)))","v":2757.59},{"$f":"IF($J$18=0,0,(VLOOKUP($J$18,Tablas!$A$197:$H$199,8,TRUE)))","v":2042.0900000000001}]
[null,null,null,null,null,"Prima Rider Complic. Maternidad",null,"n/a",{"$f":"+IF($I$22=FALSE,0,Tablas!D$200)","v":0},{"$f":"+IF($I$22=FALSE,0,Tablas!E$200)","v":0},{"$f":"+IF($I$22=FALSE,0,Tablas!F$200)","v":0},{"$f":"+IF($I$22=FALSE,0,Tablas!G$200)","v":0},{"$f":"+IF($I$22=FALSE,0,Tablas!H$200)","v":0}]
[null,null,null,null,null,"TOTAL PRIMA NETA :",null,"n/a",{"$f":"SUM(I38:I41)","v":146769.72},{"$f":"SUM(J38:J41)","v":102766.47},{"$f":"SUM(K38:K41)","v":71168.930000000008},{"$f":"SUM(L38:L41)","v":62728.150000000009},{"$f":"SUM(M38:M41)","v":53438.31}]
[null,null,null,null,null,"Costo Administrativo Anual :",null,"n/a",75,75,75,75,75]
[null,null,null,null,null,"GRAN TOTAL  (1ra Cuota) :",null,"n/a",{"$f":"SUM(I42:I43)","v":146844.72},{"$f":"SUM(J42:J43)","v":102841.47},{"$f":"SUM(K42:K43)","v":71243.930000000008},{"$f":"SUM(L42:L43)","v":62803.150000000009},{"$f":"SUM(M42:M43)","v":53513.31}]
[null,null,null,null,null,"GRAN TOTAL  (2da Cuota) :",null,"n/a",{"$f":"I42","v":146769.72},{"$f":"J42","v":102766.47},71168.930000000008,62728.150000000009,53438.31]
[null,null,null,null,null,"Tarifas en US $ ¸—  Válidas desde 1ro. de enero de 2023"]
[]
[null,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."]
[null," "]

{"sheet":"Advantage (Mundial)","index":3,"n_rows":56,"n_cols":13,"rows_kept":56,"cut":false,"hidden":false,"merged":[[51,5,52,12],[9,2,9,12],[11,7,11,12],[13,7,13,12],[11,0,11,3],[17,0,18,1],[12,0,12,1],[13,0,13,1],[14,0,14,1],[15,0,15,1],[16,0,16,1],[49,5,49,12],[12,2,12,3],[13,2,13,3],[51,2,52,3],[35,2,39,3],[14,2,14,3],[15,2,15,3],[16,2,16,3],[17,2,18,3],[27,2,27,3],[25,2,25,3],[28,0,28,1],[49,2,49,3],[30,2,30,3],[31,2,31,3],[28,2,28,3],[29,2,29,3],[33,2,33,3],[40,2,41,3],[29,0,29,1],[47,0,47,1],[50,2,50,3],[46,2,46,3],[44,2,44,3],[21,2,21,3],[23,2,23,3],[22,2,22,3],[26,2,26,3],[24,2,24,3],[42,2,42,3],[34,2,34,3],[32,2,32,3],[24,0,24,1],[25,0,25,1],[26,0,26,1],[27,0,27,1],[21,0,21,1],[22,0,23,1],[29,5,29,12],[39,5,39,12],[30,0,31,1],[48,0,48,1],[42,0,42,1],[32,0,32,1],[54,0,54,1],[54,2,54,3],[53,0,53,1],[53,2,53,3],[33,0,33,1],[34,0,34,1],[48,2,48,3],[47,2,47,3],[44,0,44,1],[46,0,46,1],[45,2,45,3],[45,0,45,1],[35,0,41,1],[51,0,52,1],[49,0,49,1],[50,0,50,1]]}
[]
[null,null,null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[null,null,null,null,null,null,null,null,null," "," "," "," "]
[]
[]
[]
[null,null,"Cotización de Seguro Médico Internacional - Bupa ADVANTAGE Care"]
[]
[null,null,null,null,null,null,"Nombre del asegurado :",{"$f":"+'INGRESO DE DATOS'!$D$12","v":"NOMBRE COMPLETO"}]
[]
[null,null,null,null,null,null,"Broker / Agente :",{"$f":"+'INGRESO DE DATOS'!$D$21","v":"NOMBRE DE LA AGENCIA/AGENTE"}]
[]
[null,null,null,null,null,null,null,null,"Número de adultos en la póliza:",{"$f":"+'INGRESO DE DATOS'!$G$14","v":2},null,"Edad de Titular :",{"$f":"+'INGRESO DE DATOS'!$G$16","v":74}]
[]
[null,null,null,null,null,null,null,null,"Número hijos (menos 24 de años):",{"$f":"+'INGRESO DE DATOS'!$J$14","v":3},null,"Edad de Cónyuge:",{"$f":"+'INGRESO DE DATOS'!$J$16","v":74}]
[null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,"Fecha de cotización: ",{"$f":"NOW()","v":"2022-12-22T15:27:35.570"}]
[]
[null,null,null,null,null,null,null,null,false,null,"COMPLICACIONES DE MATERNIDAD"]
[]
[null,null,null,null,null,null,null,null,false,null,"TRASPLANTE DE ORGANOS"]
[null,null,null,null,null,null," "]
[null,null,null,null,null,"Deducibles",null,"PLAN 1","PLAN 2","PLAN 3","PLAN 4","PLAN 5","PLAN 6"]
[null,null,null,null,null,"Dentro del pais de residencia",null,"n/a",1000,2000,5000,10000,20000]
[null,null,null,null,null,"Fuera del pais de residencia",null,"n/a",2000,3000,5000,10000,20000]
[]
[null,null,null,null,null,"Tarifas Anuales"]
[null,null,null,null,null,"Prima de Titular :",null,"n/a",{"$f":"VLOOKUP($M$16,Tablas!$A$274:$H$297,4,TRUE)","v":85054},{"$f":"VLOOKUP($M$16,Tablas!$A$274:$H$297,5,TRUE)","v":66020},{"$f":"VLOOKUP($M$16,Tablas!$A$274:$H$297,6,TRUE)","v":46543},{"$f":"VLOOKUP($M$16,Tablas!$A$274:$H$297,7,TRUE)","v":35996},{"$f":"VLOOKUP($M$16,Tablas!$A$274:$H$297,8,TRUE)","v":29072}]
[null,null,null,null,null,"Prima de Cónyuge",null,"n/a",{"$f":"IF($J$16=1,0,(VLOOKUP($M$18,Tablas!$A$274:$H$297,4,TRUE)))","v":85054},{"$f":"IF($J$16=1,0,(VLOOKUP($M$18,Tablas!$A$274:$H$297,5,TRUE)))","v":66020},{"$f":"IF($J$16=1,0,(VLOOKUP($M$18,Tablas!$A$274:$H$297,6,TRUE)))","v":46543},{"$f":"IF($J$16=1,0,(VLOOKUP($M$18,Tablas!$A$274:$H$297,7,TRUE)))","v":35996},{"$f":"IF($J$16=1,0,(VLOOKUP($M$18,Tablas!$A$274:$H$297,8,TRUE)))","v":29072}]
[null,null,null,null,null,"Primas Hijos :",null,"n/a",{"$f":"IF($J$18=0,0,(VLOOKUP($J$18,Tablas!$A$298:$H$300,4,TRUE)))","v":10100},{"$f":"IF($J$18=0,0,(VLOOKUP($J$18,Tablas!$A$298:$H$300,5,TRUE)))","v":6934},{"$f":"IF($J$18=0,0,(VLOOKUP($J$18,Tablas!$A$298:$H$300,6,TRUE)))","v":5185},{"$f":"IF($J$18=0,0,(VLOOKUP($J$18,Tablas!$A$298:$H$300,7,TRUE)))","v":4457},{"$f":"IF($J$18=0,0,(VLOOKUP($J$18,Tablas!$A$298:$H$300,8,TRUE)))","v":3128}]
[null,null,null,null,null,"Prima Rider Complic. Maternidad",null,"n/a",{"$f":"+IF($I$22=FALSE,0,Tablas!D$301)","v":0},{"$f":"+IF($I$22=FALSE,0,Tablas!E$301)","v":0},{"$f":"+IF($I$22=FALSE,0,Tablas!F$301)","v":0},{"$f":"+IF($I$22=FALSE,0,Tablas!G$301)","v":0},{"$f":"+IF($I$22=FALSE,0,Tablas!H$301)","v":0}]
[null,null,null,null,null,"Prima Rider Trasplante Organos",null,"n/a",{"$f":"IF($I$24=FALSE,0,Tablas!D$302)","v":0},{"$f":"IF($I$24=FALSE,0,Tablas!E$302)","v":0},{"$f":"IF($I$24=FALSE,0,Tablas!F$302)","v":0},{"$f":"IF($I$24=FALSE,0,Tablas!G$302)","v":0},{"$f":"IF($I$24=FALSE,0,Tablas!H$302)","v":0}]
[null,null,null,null,null,"TOTAL PRIMA NETA :",null,"n/a",{"$f":"SUM(I31:I35)","v":180208},138974,98271,76449,61272]
[null,null,null,null,null,"Costo Administrativo Anual :",null,"n/a",75,75,75,75,75]
[null,null,null,null,null,"GRAN TOTAL :",null,"n/a",{"$f":"SUM(I36:I37)","v":180283},{"$f":"SUM(J36:J37)","v":139049},{"$f":"SUM(K36:K37)","v":98346},{"$f":"SUM(L36:L37)","v":76524},{"$f":"SUM(M36:M37)","v":61347}]
[]
[null,null,null,null,null,"Tarifas Semestrales"]
[null,null,null,null,null,"Prima de Titular :",null,"n/a",{"$f":"VLOOKUP($M$16,Tablas!$A$307:$H$330,4,TRUE)","v":45078.62},{"$f":"VLOOKUP($M$16,Tablas!$A$307:$H$330,5,TRUE)","v":34990.6},{"$f":"VLOOKUP($M$16,Tablas!$A$307:$H$330,6,TRUE)","v":24667.79},{"$f":"VLOOKUP($M$16,Tablas!$A$307:$H$330,7,TRUE)","v":19077.88},{"$f":"VLOOKUP($M$16,Tablas!$A$307:$H$330,8,TRUE)","v":15408.160000000002}]
[null,null,null,null,null,"Prima de Cónyuge",null,"n/a",{"$f":"IF($J$16=1,0,(VLOOKUP($M$18,Tablas!$A$307:$H$330,4,TRUE)))","v":45078.62},{"$f":"IF($J$16=1,0,(VLOOKUP($M$18,Tablas!$A$307:$H$330,5,TRUE)))","v":34990.6},{"$f":"IF($J$16=1,0,(VLOOKUP($M$18,Tablas!$A$307:$H$330,6,TRUE)))","v":24667.79},{"$f":"IF($J$16=1,0,(VLOOKUP($M$18,Tablas!$A$307:$H$330,7,TRUE)))","v":19077.88},{"$f":"IF($J$16=1,0,(VLOOKUP($M$18,Tablas!$A$307:$H$330,8,TRUE)))","v":15408.160000000002}]
[null,null,null,null,null,"Primas Hijos :",null,"n/a",{"$f":"IF($J$18=0,0,(VLOOKUP($J$18,Tablas!$A$331:$H$333,4,TRUE)))","v":5353},{"$f":"IF($J$18=0,0,(VLOOKUP($J$18,Tablas!$A$331:$H$333,5,TRUE)))","v":3675.02},{"$f":"IF($J$18=0,0,(VLOOKUP($J$18,Tablas!$A$331:$H$333,6,TRUE)))","v":2748.05},{"$f":"IF($J$18=0,0,(VLOOKUP($J$18,Tablas!$A$331:$H$333,7,TRUE)))","v":2362.21},{"$f":"IF($J$18=0,0,(VLOOKUP($J$18,Tablas!$A$331:$H$333,8,TRUE)))","v":1657.8400000000001}]
[null,null,null,null,null,"Prima Rider Complic. Maternidad",null,"n/a",{"$f":"+IF($I$22=FALSE,0,Tablas!D$334)","v":0},{"$f":"+IF($I$22=FALSE,0,Tablas!E$334)","v":0},{"$f":"+IF($I$22=FALSE,0,Tablas!F$334)","v":0},{"$f":"+IF($I$22=FALSE,0,Tablas!G$334)","v":0},{"$f":"+IF($I$22=FALSE,0,Tablas!H$334)","v":0}]
[null,null,null,null,null,"Prima Rider Trasplante Organos",null,"n/a",{"$f":"IF($I$24=FALSE,0,Tablas!D$335)","v":0},{"$f":"IF($I$24=FALSE,0,Tablas!E$335)","v":0},{"$f":"IF($I$24=FALSE,0,Tablas!F$335)","v":0},{"$f":"IF($I$24=FALSE,0,Tablas!G$335)","v":0},{"$f":"IF($I$24=FALSE,0,Tablas!H$335)","v":0}]
[null,null,null,null,null,"TOTAL PRIMA NETA :",null,"n/a",{"$f":"SUM(I41:I45)","v":95510.24},73656.22,52083.630000000005,40517.97,32474.160000000003]
[null,null,null,null,null,"Costo Administrativo Anual :",null,"n/a",75,75,75,75,75]
[null,null,null,null,null,"GRAN TOTAL  (1ra Cuota) :",null,"n/a",{"$f":"SUM(I46:I47)","v":95585.24},{"$f":"SUM(J46:J47)","v":73731.22},{"$f":"SUM(K46:K47)","v":52158.630000000005},{"$f":"SUM(L46:L47)","v":40592.97},{"$f":"SUM(M46:M47)","v":32549.160000000003}]
[null,null,null,null,null,"GRAN TOTAL  (2da Cuota) :",null,"n/a",{"$f":"I46","v":95510.24},{"$f":"J46","v":73656.22},52083.630000000005,40517.97,32474.160000000003]
[null,null,null,null,null,"Tarifas en US $ ¸—  Válidas desde 1ro. de enero de 2023"]
[]
[null,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."]
[]
[]
[]
[null," "]

{"sheet":"Advantage (LA)","index":4,"n_rows":50,"n_cols":13,"rows_kept":50,"cut":false,"hidden":true,"merged":[[45,0,46,1],[42,0,42,1],[41,2,41,3],[42,2,42,3],[43,0,43,1],[43,2,43,3],[44,0,44,1],[44,2,44,3],[39,0,39,1],[40,0,40,1],[39,2,39,3],[41,0,41,1],[40,2,40,3],[22,0,23,1],[24,0,24,1],[33,0,33,1],[34,0,34,1],[38,2,38,3],[38,0,38,1],[35,0,35,1],[35,2,35,3],[36,0,36,1],[36,2,36,3],[34,2,34,3],[19,0,19,1],[28,0,28,1],[28,2,28,3],[32,0,32,1],[25,2,25,3],[25,0,25,1],[26,0,26,1],[26,2,26,3],[32,2,32,3],[21,2,21,3],[22,2,22,3],[31,2,31,3],[27,0,27,1],[29,0,29,1],[30,0,31,1],[20,0,21,1],[49,5,49,12],[12,2,12,3],[13,2,13,3],[14,2,14,3],[15,2,15,3],[27,2,27,3],[16,2,16,3],[20,2,20,3],[17,2,18,3],[29,2,29,3],[30,2,30,3],[23,2,23,3],[24,2,24,3],[19,2,19,3],[33,2,33,3],[45,2,46,3],[9,0,9,12],[11,7,11,12],[13,7,13,12],[17,5,17,6],[16,5,16,6],[11,0,11,3],[17,0,18,1],[12,0,12,1],[13,0,13,1],[14,0,14,1],[15,0,15,1],[16,0,16,1]]}
[]
[null,null,null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[null,null,null,null,null,null,null,null,null," "," "," "," "]
[]
[]
[]
["Cotización de Seguro Médico Internacional - Bupa ADVANTAGE Care (cobertura solo Latinoamérica)"]
[]
["Bupa Advantage Care (cobertura solo en Latinoamérica)",null,null,null,null,null,null,{"$f":"+'INGRESO DE DATOS'!$D$12","v":"NOMBRE COMPLETO"}]
["Cobertura Máxima anual",null,"US $ 3,500,000"]
["Cobertura Geografica",null,"Limitada a Latinoamérica excluyendo México",null,null,null,null,{"$f":"+'INGRESO DE DATOS'!$D$21","v":"NOMBRE DE LA AGENCIA/AGENTE"}]
["Condiciones médicas cubiertas",null,"Todas las condiciones médicas"]
["Redes de proveedores",null,"Red de Proveedores \"Bupa Advantage\"",null,null,null,null,null,null,{"$f":"+'INGRESO DE DATOS'!$G$14","v":2},null,null,{"$f":"+'INGRESO DE DATOS'!$G$16","v":74}]
["Opciones fuera de la Red",null,"NO, solo en casos de emergencia",null,null,"FECHA DE COTIZACION :"]
["Requiere preautorización",null,"SI, 30% de penalización por omitir prenotificación",null,null,{"$f":"NOW()","v":"2022-12-22T15:27:35.570"},null,null,null,{"$f":"+'INGRESO DE DATOS'!$J$14","v":3},null,null,{"$f":"+'INGRESO DE DATOS'!$J$16","v":74}]
[null,null,null,null,null,null,null,null,null," "," "," "]
["Número máximo de días de hospitalización",null,"Ilimitado",null,null,null,null,null,true,null,"COMPLICACIONES DE MATERNIDAD"]
["Habitación y alimentación",null,"100% dentro de Red Bupa"]
[null,null,"\"UCR\" para L.A. en emergencias fuera de  Red Bupa",null,null,null,null,null,true,null,"TRASPLANTE DE ORGANOS"]
["Cuidados Intensivos",null,"100% dentro de Red Bupa"]
[null,null,"\"UCR\" para L.A. en emergencias fuera de  Red Bupa",null,null,null," "]
["Cobertura de Maternidad",null,"$5,000 (Excepto planes 4,5, y 6)",null,null,"Deducibles",null,"PLAN 1","PLAN 2","PLAN 3","PLAN 4","PLAN 5","PLAN 6"]
["Cobertura Provisional de Recién Nacido",null,"$30,000 por los primeros 90 días",null,null,"Dentro del pais de residencia",null,"n/a",1000,2000,5000,10000,20000]
["Cuidado del Recién Nacido saludable",null,"Ya incluída dentro del beneficio de Maternidad",null,null,"Fuera del pais de residencia",null,"n/a",2000,3000,5000,10000,20000]
["Cobertura de Complicaciones de Maternidad",null,"Disponible a través de cobertura opcional adicional"]
["Trasplante de Organos",null,"$1,000,000 de por vida, por diagnóstico"]
["Condiciones congénitas y hereditarias",null,"<18 años $300,000 de por vida; >=18 al 100%",null,null,"Tarifas Anuales"]
["Coberturas opcionales (Riders)",null,"Complicaciones de Maternidad por $500,000",null,null,"Prima de Titular :",null,"n/a",{"$f":"VLOOKUP($M$16,Tablas!$A$341:$H$364,4,TRUE)","v":66124},{"$f":"VLOOKUP($M$16,Tablas!$A$341:$H$364,5,TRUE)","v":51319},{"$f":"VLOOKUP($M$16,Tablas!$A$341:$H$364,6,TRUE)","v":36208},{"$f":"VLOOKUP($M$16,Tablas!$A$341:$H$364,7,TRUE)","v":27987},{"$f":"VLOOKUP($M$16,Tablas!$A$341:$H$364,8,TRUE)","v":22614}]
[null,null,"Trasplante de órganos por $ 300,000 adicionales",null,null,"Prima de Cónyuge",null,"n/a",{"$f":"IF($J$16=1,0,(VLOOKUP($M$18,Tablas!$A$341:$H$364,4,TRUE)))","v":66124},{"$f":"IF($J$16=1,0,(VLOOKUP($M$18,Tablas!$A$341:$H$364,5,TRUE)))","v":51319},{"$f":"IF($J$16=1,0,(VLOOKUP($M$18,Tablas!$A$341:$H$364,6,TRUE)))","v":36208},{"$f":"IF($J$16=1,0,(VLOOKUP($M$18,Tablas!$A$341:$H$364,7,TRUE)))","v":27987},{"$f":"IF($J$16=1,0,(VLOOKUP($M$18,Tablas!$A$341:$H$364,8,TRUE)))","v":22614}]
["Acompañamiento de menores hospitalizados",null,"$300 por día",null,null,"Primas Hijos :",null,"n/a",{"$f":"IF($J$18=0,0,(VLOOKUP($J$18,Tablas!$A$365:$H$367,4,TRUE)))","v":7845},{"$f":"IF($J$18=0,0,(VLOOKUP($J$18,Tablas!$A$365:$H$367,5,TRUE)))","v":5394},{"$f":"IF($J$18=0,0,(VLOOKUP($J$18,Tablas!$A$365:$H$367,6,TRUE)))","v":4041},{"$f":"IF($J$18=0,0,(VLOOKUP($J$18,Tablas!$A$365:$H$367,7,TRUE)))","v":3473},{"$f":"IF($J$18=0,0,(VLOOKUP($J$18,Tablas!$A$365:$H$367,8,TRUE)))","v":2440}]
["Ambulancia aérea",null,"$100,000 por año y ticket aéreo de retorno",null,null,"Prima Rider Complic. Maternidad",null,"n/a",{"$f":"+IF($I$20=FALSE,0,Tablas!D$368)","v":0},{"$f":"+IF($I$20=FALSE,0,Tablas!E$368)","v":0},{"$f":"+IF($I$20=FALSE,0,Tablas!F$368)","v":0},{"$f":"+IF($I$20=FALSE,0,Tablas!G$368)","v":0},{"$f":"+IF($I$20=FALSE,0,Tablas!H$368)","v":0}]
["Repatriación restos mortales",null,1,null,null,"Prima Rider Trasplante Organos",null,"n/a",{"$f":"IF($I$22=FALSE,0,Tablas!D$369)","v":0},{"$f":"IF($I$22=FALSE,0,Tablas!E$369)","v":0},{"$f":"IF($I$22=FALSE,0,Tablas!F$369)","v":0},{"$f":"IF($I$22=FALSE,0,Tablas!G$369)","v":0},{"$f":"IF($I$22=FALSE,0,Tablas!H$369)","v":0}]
["Medicamentos por receta",null,"$6,000 por Asegurado, por año póliza",null,null,"TOTAL PRIMA NETA :",null,"n/a",{"$f":"SUM(I31:I35)","v":140093},108032,76457,59447,47668]
["Almacenamiento de sangre de cordon umbilical",null,"$500  (Excepto planes 4,5, y 6)",null,null,"Costo Administrativo Anual :",null,"n/a",75,75,75,75,75]
[null,null,null,null,null,"GRAN TOTAL :",null,"n/a",{"$f":"SUM(I36:I37)","v":140168},{"$f":"SUM(J36:J37)","v":108107},{"$f":"SUM(K36:K37)","v":76532},{"$f":"SUM(L36:L37)","v":59522},{"$f":"SUM(M36:M37)","v":47743}]
["Atención médica en el hogar",null,"100% de usual/acostumbrado y razonable"]
["Rehabilitación",null,"100% de usual/acostumbrado y razonable",null,null,"Tarifas Semestrales"]
["Residencia y cuidados paliativos",null,"100% de usual/acostumbrado y razonable",null,null,"Prima de Titular :",null,"n/a",{"$f":"VLOOKUP($M$16,Tablas!$A$374:$H$397,4,TRUE)","v":35045.72},{"$f":"VLOOKUP($M$16,Tablas!$A$374:$H$397,5,TRUE)","v":27199.07},{"$f":"VLOOKUP($M$16,Tablas!$A$374:$H$397,6,TRUE)","v":19190.240000000002},{"$f":"VLOOKUP($M$16,Tablas!$A$374:$H$397,7,TRUE)","v":14833.11},{"$f":"VLOOKUP($M$16,Tablas!$A$374:$H$397,8,TRUE)","v":11985.42}]
["Cobertura de actividades peligrosas",null,1,null,null,"Prima de Cónyuge",null,"n/a",{"$f":"IF($J$16=1,0,(VLOOKUP($M$18,Tablas!$A$374:$H$397,4,TRUE)))","v":35045.72},{"$f":"IF($J$16=1,0,(VLOOKUP($M$18,Tablas!$A$374:$H$397,5,TRUE)))","v":27199.07},{"$f":"IF($J$16=1,0,(VLOOKUP($M$18,Tablas!$A$374:$H$397,6,TRUE)))","v":19190.240000000002},{"$f":"IF($J$16=1,0,(VLOOKUP($M$18,Tablas!$A$374:$H$397,7,TRUE)))","v":14833.11},{"$f":"IF($J$16=1,0,(VLOOKUP($M$18,Tablas!$A$374:$H$397,8,TRUE)))","v":11985.42}]
["Chequeos generales de rutina",null,"Hasta US$150 por año póliza.Sin deducible",null,null,"Primas Hijos :",null,"n/a",{"$f":"IF($J$18=0,0,(VLOOKUP($J$18,Tablas!$A$398:$H$400,4,TRUE)))","v":4157.8500000000004},{"$f":"IF($J$18=0,0,(VLOOKUP($J$18,Tablas!$A$398:$H$400,5,TRUE)))","v":2858.82},{"$f":"IF($J$18=0,0,(VLOOKUP($J$18,Tablas!$A$398:$H$400,6,TRUE)))","v":2141.73},{"$f":"IF($J$18=0,0,(VLOOKUP($J$18,Tablas!$A$398:$H$400,7,TRUE)))","v":1840.69},{"$f":"IF($J$18=0,0,(VLOOKUP($J$18,Tablas!$A$398:$H$400,8,TRUE)))","v":1293.2}]
["Cobertura de VIH, SIDA, CAS",null,"Solo como efecto de transfusión de sangre",null,null,"Prima Rider Complic. Maternidad",null,"n/a",{"$f":"+IF($I$20=FALSE,0,Tablas!D$401)","v":0},{"$f":"+IF($I$20=FALSE,0,Tablas!E$401)","v":0},{"$f":"+IF($I$20=FALSE,0,Tablas!F$401)","v":0},{"$f":"+IF($I$20=FALSE,0,Tablas!G$401)","v":0},{"$f":"+IF($I$20=FALSE,0,Tablas!H$401)","v":0}]
["Cobertura de brazos y piernas artificiales",null,"$30,000 por año y hasta $120,000 de por vida",null,null,"Prima Rider Trasplante Organos",null,"n/a",{"$f":"IF($I$22=FALSE,0,Tablas!D$402)","v":0},{"$f":"IF($I$22=FALSE,0,Tablas!E$402)","v":0},{"$f":"IF($I$22=FALSE,0,Tablas!F$402)","v":0},{"$f":"IF($I$22=FALSE,0,Tablas!G$402)","v":0},{"$f":"IF($I$22=FALSE,0,Tablas!H$402)","v":0}]
["Cobertura extendida para dependientes en caso de muerte de asegurado principal",null,"2 años sin costo",null,null,"TOTAL PRIMA NETA :",null,"n/a",{"$f":"SUM(I41:I45)","v":74249.290000000008},57256.959999999999,40522.210000000006,31506.91,25264.04]
[null,null,null,null,null,"Costo Administrativo Anual :",null,"n/a",75,75,75,75,75]
[null,null,null,null,null,"GRAN TOTAL  (1ra Cuota) :",null,"n/a",{"$f":"SUM(I46:I47)","v":74324.290000000008},{"$f":"SUM(J46:J47)","v":57331.96},{"$f":"SUM(K46:K47)","v":40597.210000000006},{"$f":"SUM(L46:L47)","v":31581.91},{"$f":"SUM(M46:M47)","v":25339.040000000001}]
[null," ",null,null,null,"GRAN TOTAL  (2da Cuota) :",null,"n/a",{"$f":"I46","v":74249.290000000008},{"$f":"J46","v":57256.959999999999},40522.210000000006,31506.91,25264.04]
[null," ",null,null,null,"Tarifas en US $ -  Válidas desde 01 Ene 2013"]

{"sheet":"Secure","index":5,"n_rows":52,"n_cols":13,"rows_kept":52,"cut":false,"hidden":false,"merged":[[51,5,53,12],[21,0,21,1],[11,7,11,12],[13,7,13,12],[11,0,11,3],[17,0,18,1],[12,0,12,1],[13,0,13,1],[14,0,14,1],[12,2,12,3],[13,2,13,3],[14,2,14,3],[15,2,15,3],[16,2,16,3],[15,0,15,1],[27,0,27,1],[22,2,22,3],[17,2,18,3],[21,2,21,3],[23,2,23,3],[16,0,16,1],[24,2,24,3],[25,2,25,3],[27,2,27,3],[26,2,26,3],[34,2,34,3],[28,0,28,1],[30,0,31,1],[29,0,29,1],[32,0,32,1],[28,2,28,3],[9,2,9,12],[33,2,33,3],[31,2,31,3],[47,0,48,1],[47,2,48,3],[45,2,45,3],[46,0,46,1],[45,0,45,1],[33,0,33,1],[34,0,34,1],[35,0,41,1],[44,0,44,1],[24,0,24,1],[25,0,25,1],[26,0,26,1],[22,0,23,1],[49,5,49,12],[46,2,46,3],[42,2,42,3],[42,0,42,1],[49,0,49,1],[49,2,49,3],[29,5,29,12],[39,5,39,12],[43,2,43,3],[44,2,44,3],[43,0,43,1],[35,2,39,3],[40,2,41,3],[32,2,32,3],[29,2,29,3],[30,2,30,3]]}
[]
[null,null,null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[null,null,null,null,null,null,null,null,null," "," "," "," "]
[]
[]
[]
[null,null,"Cotización de Seguro Médico Internacional - Bupa SECURE Care"]
[]
[null,null,null,null,null,null,"Nombre del asegurado :",{"$f":"+'INGRESO DE DATOS'!$D$12","v":"NOMBRE COMPLETO"}]
[]
[null,null,null,null,null,null,"Broker / Agente :",{"$f":"+'INGRESO DE DATOS'!$D$21","v":"NOMBRE DE LA AGENCIA/AGENTE"}]
[]
[null,null,null,null,null,null,null,null,"Número de adultos en la póliza:",{"$f":"+'INGRESO DE DATOS'!$G$14","v":2},null,"Edad de Titular :",{"$f":"+'INGRESO DE DATOS'!$G$16","v":74}]
[]
[null,null,null,null,null,null,null,null,"Número hijos (menos 24 de años):",{"$f":"+'INGRESO DE DATOS'!$J$14","v":3},null,"Edad de Cónyuge:",{"$f":"+'INGRESO DE DATOS'!$J$16","v":74}]
[null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,"Fecha de cotización: ",{"$f":"NOW()","v":"2022-12-22T15:27:35.570"}]
[]
[null,null,null,null,null,null,null,null,false,null,"COMPLICACIONES DE MATERNIDAD"]
[]
[null,null,null,null,null,null,null,null,false,null,"TRASPLANTE DE ORGANOS"]
[null,null,null,null,null,null," "]
[null,null,null,null,null,"Deducibles",null,"PLAN 1","PLAN 2","PLAN 3","PLAN 4","PLAN 5","PLAN 6"]
[null,null,null,null,null,"Dentro del pais de residencia",null,"n/a",1000,2000,5000,10000,20000]
[null,null,null,null,null,"Fuera del pais de residencia",null,"n/a",2000,3000,5000,10000,20000]
[]
[null,null,null,null,null,"Tarifas Anuales"]
[null,null,null,null,null,"Prima de Titular :",null,"n/a",{"$f":"VLOOKUP($M$16,Tablas!$A$408:$H$431,4,TRUE)","v":55315},{"$f":"VLOOKUP($M$16,Tablas!$A$408:$H$431,5,TRUE)","v":51644},{"$f":"VLOOKUP($M$16,Tablas!$A$408:$H$431,6,TRUE)","v":33597},{"$f":"VLOOKUP($M$16,Tablas!$A$408:$H$431,7,TRUE)","v":27479},{"$f":"VLOOKUP($M$16,Tablas!$A$408:$H$431,8,TRUE)","v":20435}]
[null,null,null,null,null,"Prima de Cónyuge",null,"n/a",{"$f":"IF($J$16=1,0,(VLOOKUP($M$18,Tablas!$A$408:$H$431,4,TRUE)))","v":55315},{"$f":"IF($J$16=1,0,(VLOOKUP($M$18,Tablas!$A$408:$H$431,5,TRUE)))","v":51644},{"$f":"IF($J$16=1,0,(VLOOKUP($M$18,Tablas!$A$408:$H$431,6,TRUE)))","v":33597},{"$f":"IF($J$16=1,0,(VLOOKUP($M$18,Tablas!$A$408:$H$431,7,TRUE)))","v":27479},{"$f":"IF($J$16=1,0,(VLOOKUP($M$18,Tablas!$A$408:$H$431,8,TRUE)))","v":20435}]
[null,null,null,null,null,"Primas Hijos :",null,"n/a",{"$f":"IF($J$18=0,0,(VLOOKUP($J$18,Tablas!$A$432:$H$434,4,TRUE)))","v":9459},{"$f":"IF($J$18=0,0,(VLOOKUP($J$18,Tablas!$A$432:$H$434,5,TRUE)))","v":4827},{"$f":"IF($J$18=0,0,(VLOOKUP($J$18,Tablas!$A$432:$H$434,6,TRUE)))","v":4021},{"$f":"IF($J$18=0,0,(VLOOKUP($J$18,Tablas!$A$432:$H$434,7,TRUE)))","v":3283},{"$f":"IF($J$18=0,0,(VLOOKUP($J$18,Tablas!$A$432:$H$434,8,TRUE)))","v":2435}]
[null,null,null,null,null,"Prima Rider Complic. Maternidad",null,"n/a",{"$f":"+IF($I$22=FALSE,0,Tablas!D$435)","v":0},{"$f":"+IF($I$22=FALSE,0,Tablas!E$435)","v":0},{"$f":"+IF($I$22=FALSE,0,Tablas!F$435)","v":0},{"$f":"+IF($I$22=FALSE,0,Tablas!G$435)","v":0},{"$f":"+IF($I$22=FALSE,0,Tablas!H$435)","v":0}]
[null,null,null,null,null,"Prima Rider Trasplante Organos",null,"n/a",{"$f":"IF($I$24=FALSE,0,Tablas!D$436)","v":0},{"$f":"IF($I$24=FALSE,0,Tablas!E$436)","v":0},{"$f":"IF($I$24=FALSE,0,Tablas!F$436)","v":0},{"$f":"IF($I$24=FALSE,0,Tablas!G$436)","v":0},{"$f":"IF($I$24=FALSE,0,Tablas!H$436)","v":0}]
[null,null,null,null,null,"TOTAL PRIMA NETA :",null,"n/a",{"$f":"SUM(I31:I35)","v":120089},108115,71215,58241,43305]
[null,null,null,null,null,"Costo Administrativo Anual :",null,"n/a",75,75,75,75,75]
[null,null,null,null,null,"GRAN TOTAL :",null,"n/a",{"$f":"SUM(I36:I37)","v":120164},{"$f":"SUM(J36:J37)","v":108190},{"$f":"SUM(K36:K37)","v":71290},{"$f":"SUM(L36:L37)","v":58316},{"$f":"SUM(M36:M37)","v":43380}]
[]
[null,null,null,null,null,"Tarifas Semestrales"]
[null,null,null,null,null,"Prima de Titular :",null,"n/a",{"$f":"VLOOKUP($M$16,Tablas!$A$441:$H$464,4,TRUE)","v":29316.95},{"$f":"VLOOKUP($M$16,Tablas!$A$441:$H$464,5,TRUE)","v":27371.32},{"$f":"VLOOKUP($M$16,Tablas!$A$441:$H$464,6,TRUE)","v":17806.41},{"$f":"VLOOKUP($M$16,Tablas!$A$441:$H$464,7,TRUE)","v":14563.87},{"$f":"VLOOKUP($M$16,Tablas!$A$441:$H$464,8,TRUE)","v":10830.550000000001}]
[null,null,null,null,null,"Prima de Cónyuge",null,"n/a",{"$f":"IF($J$16=1,0,(VLOOKUP($M$18,Tablas!$A$441:$H$464,4,TRUE)))","v":29316.95},{"$f":"IF($J$16=1,0,(VLOOKUP($M$18,Tablas!$A$441:$H$464,5,TRUE)))","v":27371.32},{"$f":"IF($J$16=1,0,(VLOOKUP($M$18,Tablas!$A$441:$H$464,6,TRUE)))","v":17806.41},{"$f":"IF($J$16=1,0,(VLOOKUP($M$18,Tablas!$A$441:$H$464,7,TRUE)))","v":14563.87},{"$f":"IF($J$16=1,0,(VLOOKUP($M$18,Tablas!$A$441:$H$464,8,TRUE)))","v":10830.550000000001}]
[null,null,null,null,null,"Primas Hijos :",null,"n/a",{"$f":"IF($J$18=0,0,(VLOOKUP($J$18,Tablas!$A$465:$H$467,4,TRUE)))","v":5013.2700000000004},{"$f":"IF($J$18=0,0,(VLOOKUP($J$18,Tablas!$A$465:$H$467,5,TRUE)))","v":2558.31},{"$f":"IF($J$18=0,0,(VLOOKUP($J$18,Tablas!$A$465:$H$467,6,TRUE)))","v":2131.13},{"$f":"IF($J$18=0,0,(VLOOKUP($J$18,Tablas!$A$465:$H$467,7,TRUE)))","v":1739.99},{"$f":"IF($J$18=0,0,(VLOOKUP($J$18,Tablas!$A$465:$H$467,8,TRUE)))","v":1290.55}]
[null,null,null,null,null,"Prima Rider Complic. Maternidad",null,"n/a",{"$f":"+IF($I$22=FALSE,0,Tablas!D$468)","v":0},{"$f":"+IF($I$22=FALSE,0,Tablas!E$468)","v":0},{"$f":"+IF($I$22=FALSE,0,Tablas!F$468)","v":0},{"$f":"+IF($I$22=FALSE,0,Tablas!G$468)","v":0},{"$f":"+IF($I$22=FALSE,0,Tablas!H$468)","v":0}]
[null,null,null,null,null,"Prima Rider Trasplante Organos",null,"n/a",{"$f":"IF($I$24=FALSE,0,Tablas!D$469)","v":0},{"$f":"IF($I$24=FALSE,0,Tablas!E$469)","v":0},{"$f":"IF($I$24=FALSE,0,Tablas!F$469)","v":0},{"$f":"IF($I$24=FALSE,0,Tablas!G$469)","v":0},{"$f":"IF($I$24=FALSE,0,Tablas!H$469)","v":0}]
[null,null,null,null,null,"TOTAL PRIMA NETA :",null,"n/a",{"$f":"SUM(I41:I45)","v":63647.17},57300.95,37743.949999999997,30867.730000000003,22951.65]
[null,null,null,null,null,"Costo Administrativo Anual :",null,"n/a",75,75,75,75,75]
[null,null,null,null,null,"GRAN TOTAL  (1ra Cuota) :",null,"n/a",{"$f":"SUM(I46:I47)","v":63722.17},{"$f":"SUM(J46:J47)","v":57375.95},{"$f":"SUM(K46:K47)","v":37818.949999999997},{"$f":"SUM(L46:L47)","v":30942.730000000003},{"$f":"SUM(M46:M47)","v":23026.65}]
[null,null,null,null,null,"GRAN TOTAL  (2da Cuota) :",null,"n/a",{"$f":"I46","v":63647.17},{"$f":"J46","v":57300.95},37743.949999999997,30867.730000000003,22951.65]
[null,null,null,null,null,"Tarifas en US $ ¸—  Válidas desde 1ro. de enero de 2023"]
[null," "]
[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":"Essential","index":6,"n_rows":52,"n_cols":13,"rows_kept":52,"cut":false,"hidden":false,"merged":[[51,5,53,12],[42,0,42,1],[34,2,34,3],[47,2,48,3],[47,0,48,1],[45,2,45,3],[46,2,46,3],[43,2,43,3],[45,0,45,1],[46,0,46,1],[43,0,43,1],[44,0,44,1],[44,2,44,3],[42,2,42,3],[49,0,49,1],[49,2,49,3],[26,2,26,3],[26,0,26,1],[27,0,27,1],[27,2,27,3],[32,2,32,3],[31,2,31,3],[29,0,29,1],[9,2,9,12],[49,5,49,12],[12,2,12,3],[13,2,13,3],[14,2,14,3],[15,2,15,3],[16,2,16,3],[22,2,22,3],[17,2,18,3],[29,2,29,3],[30,2,30,3],[24,2,24,3],[25,2,25,3],[21,2,21,3],[33,2,33,3],[35,2,39,3],[29,5,29,12],[39,5,39,12],[50,0,50,1],[50,2,50,3],[30,0,31,1],[33,0,33,1],[34,0,34,1],[35,0,41,1],[40,2,41,3],[32,0,32,1],[21,0,21,1],[28,0,28,1],[28,2,28,3],[11,7,11,12],[13,7,13,12],[11,0,11,3],[17,0,18,1],[12,0,12,1],[13,0,13,1],[14,0,14,1],[15,0,15,1],[16,0,16,1],[23,2,23,3],[22,0,23,1],[24,0,24,1],[25,0,25,1]]}
[]
[null,null,null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[null,null,null,null,null,null,null,null,null," "," "," "," "]
[]
[]
[]
[null,null,"Cotización de Seguro Médico Internacional - Bupa ESSENTIAL Care"]
[]
[null,null,null,null,null,null,"Nombre del asegurado :",{"$f":"+'INGRESO DE DATOS'!$D$12","v":"NOMBRE COMPLETO"}]
[]
[null,null,null,null,null,null,"Broker / Agente :",{"$f":"+'INGRESO DE DATOS'!$D$21","v":"NOMBRE DE LA AGENCIA/AGENTE"}]
[]
[null,null,null,null,null,null,null,null,"Número de adultos en la póliza:",{"$f":"+'INGRESO DE DATOS'!$G$14","v":2},null,"Edad de Titular :",{"$f":"+'INGRESO DE DATOS'!$G$16","v":74}]
[]
[null,null,null,null,null,null,null,null,"Número hijos (menos 24 de años):",{"$f":"+'INGRESO DE DATOS'!$J$14","v":3},null,"Edad de Cónyuge:",{"$f":"+'INGRESO DE DATOS'!$J$16","v":74}]
[null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,"Fecha de cotización: ",{"$f":"NOW()","v":"2022-12-22T15:27:35.570"}]
[]
[null,null,null,null,null,null,null,null,false,null,"COMPLICACIONES DE MATERNIDAD"]
[]
[null,null,null,null,null,null,null,null,false,null,"TRASPLANTE DE ORGANOS"]
[null,null,null,null,null,null," "]
[null,null,null,null,null,"Deducibles",null,"PLAN 1","PLAN 2","PLAN 3","PLAN 4","PLAN 5","PLAN 6"]
[null,null,null,null,null,"Dentro del pais de residencia",null,"n/a",1000,2000,5000,10000,20000]
[null,null,null,null,null,"Fuera del pais de residencia",null,"n/a",2000,3000,5000,10000,20000]
[]
[null,null,null,null,null,"Tarifas Anuales"]
[null,null,null,null,null,"Prima de Titular :",null,"n/a",{"$f":"VLOOKUP($M$16,Tablas!$A$475:$H$498,4,TRUE)","v":45833},{"$f":"VLOOKUP($M$16,Tablas!$A$475:$H$498,5,TRUE)","v":42794},{"$f":"VLOOKUP($M$16,Tablas!$A$475:$H$498,6,TRUE)","v":27831},{"$f":"VLOOKUP($M$16,Tablas!$A$475:$H$498,7,TRUE)","v":22760},{"$f":"VLOOKUP($M$16,Tablas!$A$475:$H$498,8,TRUE)","v":16917}]
[null,null,null,null,null,"Prima de Cónyuge",null,"n/a",{"$f":"IF($J$16=1,0,(VLOOKUP($M$18,Tablas!$A$475:$H$498,4,TRUE)))","v":45833},{"$f":"IF($J$16=1,0,(VLOOKUP($M$18,Tablas!$A$475:$H$498,5,TRUE)))","v":42794},{"$f":"IF($J$16=1,0,(VLOOKUP($M$18,Tablas!$A$475:$H$498,6,TRUE)))","v":27831},{"$f":"IF($J$16=1,0,(VLOOKUP($M$18,Tablas!$A$475:$H$498,7,TRUE)))","v":22760},{"$f":"IF($J$16=1,0,(VLOOKUP($M$18,Tablas!$A$475:$H$498,8,TRUE)))","v":16917}]
[null,null,null,null,null,"Primas Hijos :",null,"n/a",{"$f":"IF($J$18=0,0,(VLOOKUP($J$18,Tablas!$A$499:$H$501,4,TRUE)))","v":7841},{"$f":"IF($J$18=0,0,(VLOOKUP($J$18,Tablas!$A$499:$H$501,5,TRUE)))","v":3997},{"$f":"IF($J$18=0,0,(VLOOKUP($J$18,Tablas!$A$499:$H$501,6,TRUE)))","v":3340},{"$f":"IF($J$18=0,0,(VLOOKUP($J$18,Tablas!$A$499:$H$501,7,TRUE)))","v":2720},{"$f":"IF($J$18=0,0,(VLOOKUP($J$18,Tablas!$A$499:$H$501,8,TRUE)))","v":2012}]
[null,null,null,null,null,"Prima Rider Complic. Maternidad",null,"n/a",{"$f":"+IF($I$22=FALSE,0,Tablas!D$502)","v":0},{"$f":"+IF($I$22=FALSE,0,Tablas!E$502)","v":0},{"$f":"+IF($I$22=FALSE,0,Tablas!F$502)","v":0},{"$f":"+IF($I$22=FALSE,0,Tablas!G$502)","v":0},{"$f":"+IF($I$22=FALSE,0,Tablas!H$502)","v":0}]
[null,null,null,null,null,"Prima Rider Trasplante Organos",null,"n/a",{"$f":"IF($I$24=FALSE,0,Tablas!D$503)","v":0},{"$f":"IF($I$24=FALSE,0,Tablas!E$503)","v":0},{"$f":"IF($I$24=FALSE,0,Tablas!F$503)","v":0},{"$f":"IF($I$24=FALSE,0,Tablas!G$503)","v":0},{"$f":"IF($I$24=FALSE,0,Tablas!H$503)","v":0}]
[null,null,null,null,null,"TOTAL PRIMA NETA :",null,"n/a",{"$f":"SUM(I31:I35)","v":99507},89585,59002,48240,35846]
[null,null,null,null,null,"Costo Administrativo Anual :",null,"n/a",75,75,75,75,75]
[null,null,null,null,null,"GRAN TOTAL :",null,"n/a",{"$f":"SUM(I36:I37)","v":99582},{"$f":"SUM(J36:J37)","v":89660},{"$f":"SUM(K36:K37)","v":59077},{"$f":"SUM(L36:L37)","v":48315},{"$f":"SUM(M36:M37)","v":35921}]
[]
[null,null,null,null,null,"Tarifas Semestrales"]
[null,null,null,null,null,"Prima de Titular :",null,"n/a",{"$f":"VLOOKUP($M$16,Tablas!$A$508:$H$531,4,TRUE)","v":24291.49},{"$f":"VLOOKUP($M$16,Tablas!$A$508:$H$531,5,TRUE)","v":22680.82},{"$f":"VLOOKUP($M$16,Tablas!$A$508:$H$531,6,TRUE)","v":14750.43},{"$f":"VLOOKUP($M$16,Tablas!$A$508:$H$531,7,TRUE)","v":12062.800000000001},{"$f":"VLOOKUP($M$16,Tablas!$A$508:$H$531,8,TRUE)","v":8966.01}]
[null,null,null,null,null,"Prima de Cónyuge",null,"n/a",{"$f":"IF($J$16=1,0,(VLOOKUP($M$18,Tablas!$A$508:$H$531,4,TRUE)))","v":24291.49},{"$f":"IF($J$16=1,0,(VLOOKUP($M$18,Tablas!$A$508:$H$531,5,TRUE)))","v":22680.82},{"$f":"IF($J$16=1,0,(VLOOKUP($M$18,Tablas!$A$508:$H$531,6,TRUE)))","v":14750.43},{"$f":"IF($J$16=1,0,(VLOOKUP($M$18,Tablas!$A$508:$H$531,7,TRUE)))","v":12062.800000000001},{"$f":"IF($J$16=1,0,(VLOOKUP($M$18,Tablas!$A$508:$H$531,8,TRUE)))","v":8966.01}]
[null,null,null,null,null,"Primas Hijos :",null,"n/a",{"$f":"IF($J$18=0,0,(VLOOKUP($J$18,Tablas!$A$532:$H$534,4,TRUE)))","v":4155.7300000000005},{"$f":"IF($J$18=0,0,(VLOOKUP($J$18,Tablas!$A$532:$H$534,5,TRUE)))","v":2118.4100000000003},{"$f":"IF($J$18=0,0,(VLOOKUP($J$18,Tablas!$A$532:$H$534,6,TRUE)))","v":1770.2},{"$f":"IF($J$18=0,0,(VLOOKUP($J$18,Tablas!$A$532:$H$534,7,TRUE)))","v":1441.6000000000001},{"$f":"IF($J$18=0,0,(VLOOKUP($J$18,Tablas!$A$532:$H$534,8,TRUE)))","v":1066.3600000000001}]
[null,null,null,null,null,"Prima Rider Complic. Maternidad",null,"n/a",{"$f":"+IF($I$22=FALSE,0,Tablas!D$535)","v":0},{"$f":"+IF($I$22=FALSE,0,Tablas!E$535)","v":0},{"$f":"+IF($I$22=FALSE,0,Tablas!F$535)","v":0},{"$f":"+IF($I$22=FALSE,0,Tablas!G$535)","v":0},{"$f":"+IF($I$22=FALSE,0,Tablas!H$535)","v":0}]
[null,null,null,null,null,"Prima Rider Trasplante Organos",null,"n/a",{"$f":"IF($I$24=FALSE,0,Tablas!D$536)","v":0},{"$f":"IF($I$24=FALSE,0,Tablas!E$536)","v":0},{"$f":"IF($I$24=FALSE,0,Tablas!F$536)","v":0},{"$f":"IF($I$24=FALSE,0,Tablas!G$536)","v":0},{"$f":"IF($I$24=FALSE,0,Tablas!H$536)","v":0}]
[null,null,null,null,null,"TOTAL PRIMA NETA :",null,"n/a",{"$f":"SUM(I41:I45)","v":52738.710000000006},47480.05,31271.06,25567.200000000001,18998.38]
[null,null,null,null,null,"Costo Administrativo Anual :",null,"n/a",75,75,75,75,75]
[null,null,null,null,null,"GRAN TOTAL  (1ra Cuota) :",null,"n/a",{"$f":"SUM(I46:I47)","v":52813.710000000006},{"$f":"SUM(J46:J47)","v":47555.05},{"$f":"SUM(K46:K47)","v":31346.06},{"$f":"SUM(L46:L47)","v":25642.2},{"$f":"SUM(M46:M47)","v":19073.38}]
[null,null,null,null,null,"GRAN TOTAL  (2da Cuota) :",null,"n/a",{"$f":"I46","v":52738.710000000006},{"$f":"J46","v":47480.05},31271.06,25567.200000000001,18998.38]
[null,null,null,null,null,"Tarifas en US $ ¸—  Válidas desde 1ro. de enero de 2023"]
[]
[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":"Critical","index":7,"n_rows":53,"n_cols":13,"rows_kept":53,"cut":false,"hidden":false,"merged":[[52,5,54,12],[9,2,9,12],[11,7,11,12],[13,7,13,12],[11,0,11,3],[17,0,18,1],[12,0,12,1],[14,0,14,1],[13,0,13,1],[15,0,15,1],[16,0,16,1],[26,2,26,3],[17,2,18,3],[19,2,19,3],[49,5,49,12],[12,2,12,3],[13,2,13,3],[14,2,14,3],[15,2,15,3],[35,2,39,3],[34,8,34,9],[27,8,27,9],[28,8,28,9],[29,8,29,9],[30,8,30,9],[33,8,33,9],[45,2,45,3],[23,10,24,11],[33,10,36,12],[21,5,22,7],[21,8,22,9],[27,2,27,3],[28,2,28,3],[41,2,41,3],[30,2,31,3],[31,10,31,11],[23,8,23,9],[24,8,24,9],[21,10,22,12],[35,8,35,9],[36,8,36,9],[25,10,25,11],[20,0,21,1],[21,2,21,3],[22,2,22,3],[16,2,16,3],[25,0,25,1],[25,2,25,3],[23,2,23,3],[24,2,24,3],[19,0,19,1],[22,0,23,1],[24,0,24,1],[44,0,44,1],[32,0,32,1],[35,0,39,1],[33,0,33,1],[34,0,34,1],[43,0,43,1],[27,0,27,1],[28,0,28,1],[34,2,34,3],[42,2,42,3],[42,0,42,1],[40,2,40,3],[29,0,29,1],[30,0,31,1],[29,2,29,3],[32,2,32,3],[33,2,33,3],[45,0,45,1],[23,5,24,7],[25,5,26,7],[27,5,28,7],[29,5,30,7],[31,5,32,7],[33,5,34,7],[35,5,36,7],[44,2,44,3],[26,0,26,1],[43,2,43,3],[40,0,40,1],[41,0,41,1],[42,5,42,12],[25,8,25,9],[26,8,26,9],[26,10,26,11],[27,10,27,11],[32,10,32,11],[31,8,31,9],[32,8,32,9],[28,10,28,11],[29,10,29,11],[30,10,30,11]]}
[]
[null,null,null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[null,null,null,null,null,null,null,null,null," "," "," "," "]
[]
[]
[]
[null,null,"Cotización de Seguro Médico Internacional - Bupa CRITICAL Care"]
[]
[null,null,null,null,null,null,"Nombre del asegurado :",{"$f":"+'INGRESO DE DATOS'!$D$12","v":"NOMBRE COMPLETO"}]
[]
[null,null,null,null,null,null,"Broker / Agente :",{"$f":"+'INGRESO DE DATOS'!$D$21","v":"NOMBRE DE LA AGENCIA/AGENTE"}]
[]
[null,null,null,null,null,null,null,null,"Número de adultos en la póliza:",{"$f":"+'INGRESO DE DATOS'!$G$14","v":2},null,"Edad de Titular :",{"$f":"+'INGRESO DE DATOS'!$G$16","v":74}]
[]
[null,null,null,null,null,null,null,null,"Número hijos (menos 24 de años):",{"$f":"+'INGRESO DE DATOS'!$J$14","v":3},null,"Edad de Cónyuge:",{"$f":"+'INGRESO DE DATOS'!$J$16","v":74}]
[null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,"Fecha de cotización: ",{"$f":"NOW()","v":"2022-12-22T15:27:35.570"},null,"Edad del adulto mayor en la pareja :",{"$f":"IF(M16>=M18,M16,M18)","v":74}]
[]
[null,null,null,null,null,"CONDICION CRITICA CUBIERTA",null,null,"MAXIMO POR AÑO POLIZA",null,"TRASPLANTE DE ORGANOS"]
[]
[null,null,null,null,null,"Enfermedades neurológicas y accidentes cerebro-vasculares",null,null,150000,null,"Tipo de trasplante",null,"Máximo Vitalicio"]
[null,null,null,null,null,null,null,null,"por asegurado  por  año póliza",null,null,null,"por persona"]
[null,null,null,null,null,"Cirugías cardíacas y angioplastías",null,null,150000,null,"Corazón",null,300000]
[null,null,null,null,null,null,null,null,"por asegurado  por  año póliza",null,"Corazón y Pulmón (simultáneamente)",null,300000]
[null,null,null,null,null,"Tratamiento de cáncer",null,null,200000,null,"Pulmón",null,250000]
[null,null,null,null,null,null,null,null,"por asegurado  por  año póliza",null,"Pancreas",null,250000]
[null,null,null,null,null,"Trauma grave (Politraumatismos)",null,null,150000,null,"Pancreas y Riñón (simultáneamente)",null,300000]
[null,null,null,null,null,null,null,null,"por asegurado  por  año póliza",null,"Riñón",null,200000]
[null,null,null,null,null,"Insuficiencia renal crónica (Diálisis)",null,null,100000,null,"Hígado",null,200000]
[null,null,null,null,null,null,null,null,"por asegurado  por  año póliza",null,"Médula ósea",null,250000]
[null,null,null,null,null,"Quemaduras graves ",null,null,300000,null,"La cobertura de trasplante de órganos está limitada a la Red de Proveedores para Procedimiento de Trasplante de la Compañía y no se proporcionará cobertura en proveedores fuera de esta Red especializada."]
[null,null,null,null,null,null,null,null,"por asegurado  por  año póliza"]
[null,null,null,null,null,"Desorden infeccioso grave (Septicemia)",null,null,150000]
[null,null,null,null,null,null,null,null,"por asegurado  por  año póliza"]
[]
[null,null,null,null,null,"Deducibles",null,"PLAN 1","PLAN 2","PLAN 3","PLAN 4","PLAN 5","PLAN 6"]
[null,null,null,null,null,"Dentro del pais de residencia",null,2000,3500,5000,10000,20000,50000]
[null,null,null,null,null,"Fuera del pais de residencia",null,2000,3500,5000,10000,20000,50000]
[]
[null,null,null,null,null,"Tarifas Anuales"]
[null,null,null,null,null,"Prima por plan individual :",null,{"$f":"IF((($J$16+$J$18)=1),(VLOOKUP($M$20,Tablas!$A$543:$T$544,3,TRUE)),0)","v":0},{"$f":"IF((($J$16+$J$18)=1),(VLOOKUP($M$20,Tablas!$A$543:$T$544,6,TRUE)),0)","v":0},{"$f":"IF((($J$16+$J$18)=1),(VLOOKUP($M$20,Tablas!$A$543:$T$544,9,TRUE)),0)","v":0},{"$f":"IF((($J$16+$J$18)=1),(VLOOKUP($M$20,Tablas!$A$543:$T$544,12,TRUE)),0)","v":0},{"$f":"IF((($J$16+$J$18)=1),(VLOOKUP($M$20,Tablas!$A$543:$T$544,15,TRUE)),0)","v":0},{"$f":"IF((($J$16+$J$18)=1),(VLOOKUP($M$20,Tablas!$A$543:$T$544,18,TRUE)),0)","v":0}]
[null,null,null,null,null,"Prima por plan para 2 personas :",null,{"$f":"IF((($J$16+$J$18)=2),(VLOOKUP($M$20,Tablas!$A$543:$T$544,4,TRUE)),0)","v":0},{"$f":"IF((($J$16+$J$18)=2),(VLOOKUP($M$20,Tablas!$A$543:$T$544,7,TRUE)),0)","v":0},{"$f":"IF((($J$16+$J$18)=2),(VLOOKUP($M$20,Tablas!$A$543:$T$544,10,TRUE)),0)","v":0},{"$f":"IF((($J$16+$J$18)=2),(VLOOKUP($M$20,Tablas!$A$543:$T$544,13,TRUE)),0)","v":0},{"$f":"IF((($J$16+$J$18)=2),(VLOOKUP($M$20,Tablas!$A$543:$T$544,16,TRUE)),0)","v":0},{"$f":"IF((($J$16+$J$18)=2),(VLOOKUP($M$20,Tablas!$A$543:$T$544,19,TRUE)),0)","v":0}]
[null,null,null,null,null,"Prima por plan familiar :",null,{"$f":"IF((($J$16+$J$18)>=3),(VLOOKUP($M$20,Tablas!$A$543:$T$544,5,TRUE)),0)","v":10467},{"$f":"IF((($J$16+$J$18)>=3),(VLOOKUP($M$20,Tablas!$A$543:$T$544,8,TRUE)),0)","v":8126},{"$f":"IF((($J$16+$J$18)>=3),(VLOOKUP($M$20,Tablas!$A$543:$T$544,11,TRUE)),0)","v":6980},{"$f":"IF((($J$16+$J$18)>=3),(VLOOKUP($M$20,Tablas!$A$543:$T$544,14,TRUE)),0)","v":5352},{"$f":"IF((($J$16+$J$18)>=3),(VLOOKUP($M$20,Tablas!$A$543:$T$544,17,TRUE)),0)","v":3782},{"$f":"IF((($J$16+$J$18)>=3),(VLOOKUP($M$20,Tablas!$A$543:$T$544,20,TRUE)),0)","v":2065}]
[null,null,null,null,null,"TOTAL PRIMA NETA :",null,{"$f":"SUM(H44:H46)","v":10467},{"$f":"SUM(I44:I46)","v":8126},6980,5352,3782,2065]
[null," ",null,null,null,"Costo Administrativo Anual :",null,75,75,75,75,75,75]
[null," ",null,null,null,"GRAN TOTAL :",null,{"$f":"SUM(H47:H48)","v":10542},8201,7055,5427,3857,2140]
[null,null,null,null,null,"Tarifas en US $ ¸—  Válidas desde 1ro. de enero de 2023"]
[]
[]
[null,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 anuales","index":8,"n_rows":40,"n_cols":8,"rows_kept":40,"cut":false,"hidden":false,"merged":[[39,0,41,7],[13,2,13,7],[15,2,15,7],[19,0,19,1],[18,0,18,1],[11,2,11,7],[37,0,37,7],[28,0,28,1],[21,0,21,1],[26,0,26,1],[29,0,29,1],[30,0,30,1],[36,0,36,1],[27,0,27,1],[25,0,25,1],[25,2,25,7],[32,0,32,1],[35,2,35,7]]}
[]
[null,null,null,null," "," "," "]
[]
[]
[]
[null,null,null,null," "," "," "," "]
[]
[]
[]
[]
[]
[null,null,"Cotización de Seguro Médico Internacional - BUPA CARE "]
[]
[null,null,{"$f":"+'INGRESO DE DATOS'!$D$12","v":"NOMBRE COMPLETO"}]
[]
[null,null,{"$f":"+'INGRESO DE DATOS'!$D$21","v":"NOMBRE DE LA AGENCIA/AGENTE"}]
[]
[null,null,null,null,{"$f":"+'INGRESO DE DATOS'!$G$14","v":2},null,null,{"$f":"+'INGRESO DE DATOS'!$G$16","v":74}]
["FECHA DE COTIZACION :"]
[{"$f":"NOW()","v":"2022-12-22T15:27:35.570"},null,null,null,{"$f":"+'INGRESO DE DATOS'!$J$14","v":3},null,null,{"$f":"+'INGRESO DE DATOS'!$J$16","v":74}]
[null,null,null,null," "," "," "]
["Deducibles",null,"PLAN 1","PLAN 2","PLAN 3","PLAN 4","PLAN 5","PLAN 6"]
["Dentro del pais de residencia",null,"n/a",1000,2000,5000,10000,20000]
["Fuera del pais de residencia",null,"n/a",2000,3000,5000,10000,20000]
[]
["PRODUCTOS",null,"Tarifas Anuales"]
["Bupa Exclusive Care",null,"n/a",{"$f":"+Exclusive!I36","v":322632},{"$f":"+Exclusive!J36","v":222318},{"$f":"+Exclusive!K36","v":155669},{"$f":"+Exclusive!L36","v":136001},{"$f":"+Exclusive!M36","v":117491}]
["Bupa Privilege Care",null,"n/a",{"$f":"+Privilege!I35","v":276999},{"$f":"+Privilege!J35","v":193974},{"$f":"+Privilege!K35","v":134356},{"$f":"+Privilege!L35","v":118430},{"$f":"+Privilege!M35","v":100902}]
["Bupa Advantage Care",null,"n/a",{"$f":"+'Advantage (Mundial)'!I38","v":180283},{"$f":"+'Advantage (Mundial)'!J38","v":139049},{"$f":"+'Advantage (Mundial)'!K38","v":98346},{"$f":"+'Advantage (Mundial)'!L38","v":76524},{"$f":"+'Advantage (Mundial)'!M38","v":61347}]
["Bupa Secure Care",null,"n/a",{"$f":"+Secure!I38","v":120164},{"$f":"+Secure!J38","v":108190},{"$f":"+Secure!K38","v":71290},{"$f":"+Secure!L38","v":58316},{"$f":"+Secure!M38","v":43380}]
["Bupa Essential Care",null,"n/a",{"$f":"+Essential!I38","v":99582},{"$f":"+Essential!J38","v":89660},{"$f":"+Essential!K38","v":59077},{"$f":"+Essential!L38","v":48315},{"$f":"+Essential!M38","v":35921}]
[]
["Deducibles",null,"PLAN 1","PLAN 2","PLAN 3","PLAN 4","PLAN 5","PLAN 6"]
["Dentro del pais de residencia",null,2000,3500,5000,10000,20000,50000]
["Fuera del pais de residencia",null,2000,3500,5000,10000,20000,50000]
[null,null,"Tarifas Anuales"]
["Bupa Critical Care",null,{"$f":"+Critical!H49","v":10542},{"$f":"+Critical!I49","v":8201},{"$f":"+Critical!J49","v":7055},{"$f":"+Critical!K49","v":5427},{"$f":"+Critical!L49","v":3857},{"$f":"+Critical!M49","v":2140}]
["Tarifas en US $ ¸—  Válidas desde 1ro. de enero de 2023"]
[]
["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":"Comparacion de Beneficios","index":9,"n_rows":2,"n_cols":2,"rows_kept":2,"cut":false,"hidden":false,"merged":[[1,1,3,6],[4,1,4,6]]}
[]
[null,"2023 BUPA CARE COMPARACION DE BENEFICIOS"]

{"sheet":"Tablas","index":10,"n_rows":561,"n_cols":20,"rows_kept":561,"cut":false,"hidden":true,"merged":[[1,0,1,7],[2,0,2,7],[36,0,36,1],[36,2,36,6],[35,0,35,7],[3,0,3,1],[3,2,3,6],[135,0,135,7],[69,0,69,7],[70,0,70,1],[70,2,70,6],[203,0,203,7],[136,0,136,7],[137,0,137,1],[137,2,137,6],[169,0,169,7],[170,0,170,1],[68,0,68,7],[102,0,102,7],[103,0,103,1],[103,2,103,6],[303,0,303,7],[269,0,269,7],[270,0,270,7],[271,0,271,1],[271,2,271,6],[170,2,170,6],[202,0,202,7],[236,0,236,7],[237,0,237,1],[237,2,237,6],[204,0,204,1],[204,2,204,6],[470,0,470,7],[403,0,403,7],[404,0,404,7],[405,0,405,1],[405,2,405,6],[304,2,304,6],[336,0,336,7],[437,0,437,7],[438,0,438,1],[438,2,438,6],[304,0,304,1],[370,0,370,7],[371,0,371,1],[371,2,371,6],[337,0,337,7],[338,0,338,1],[338,2,338,6],[539,0,539,1],[471,0,471,7],[472,0,472,1],[472,2,472,6],[504,0,504,7],[505,0,505,1],[505,2,505,6],[538,0,538,19],[537,0,537,19],[539,2,539,6],[540,14,540,16],[540,17,540,19],[547,14,547,16],[547,17,547,19],[545,0,545,19],[540,2,540,4],[547,2,547,4],[547,5,547,7],[547,8,547,10],[546,0,546,1],[546,2,546,6],[540,5,540,7],[540,8,540,10],[547,11,547,13],[540,11,540,13]]}
[]
["EXCLUSIVE",null,null,null,null,null,null,null,null,"FACTOR SEMESTRAL :",null,0.53]
["TARIFAS ANUALES"]
["EDAD",null,null,null,null,null,null,null,"OK"]
[" "," ",null,"DW2","DW3","DW4","DW5","DW6",null,"DW2","DW3","DW4","DW5","DW6","DW2","DW3","DW4","DW5","DW6"]
[18,"-  24",null,{"$f":"O6","v":17297},{"$f":"P6","v":11429},7624,5312,4181,null,17297,11429,7624,5312,4181,{"$f":"(J6-50)*1+50","v":17297},{"$f":"(K6-50)*1+50","v":11429},7624,5312,4181]
[25,"-  29",null,{"$f":"O7","v":18146},{"$f":"P7","v":12632},{"$f":"Q7","v":8448},{"$f":"R7","v":5891},{"$f":"S7","v":4630},null,18146,12632,8448,5891,4630,{"$f":"(J7-50)*1+50","v":18146},{"$f":"(K7-50)*1+50","v":12632},{"$f":"(L7-50)*1+50","v":8448},{"$f":"(M7-50)*1+50","v":5891},{"$f":"(N7-50)*1+50","v":4630}]
[30,"-  34",null,18876,13546,9457,7063,5569,null,18876,13546,9457,7063,5569,18876,13546,9457,7063,5569]
[35,"-  39",null,21141,15165,10604,7916,6236,null,21141,15165,10604,7916,6236,21141,15165,10604,7916,6236]
[40,"-  44",null,24519,16589,11771,8706,6857,null,24519,16589,11771,8706,6857,24519,16589,11771,8706,6857]
[45,"-  49",null,27411,18554,13156,9725,7666,null,27411,18554,13156,9725,7666,27411,18554,13156,9725,7666]
[50,"-  54",null,35075,24344,17167,13750,10838,null,35075,24344,17167,13750,10838,35075,24344,17167,13750,10838]
[55,"-  59",null,37319,25906,18260,14628,11537,null,37319,25906,18260,14628,11537,37319,25906,18260,14628,11537]
[60,null,null,40654,28261,21020,17622,14335,null,40654,28261,21020,17622,14335,40654,28261,21020,17622,14335]
[61,null,null,43676,30370,22573,18947,15402,null,43676,30370,22573,18947,15402,43676,30370,22573,18947,15402]
[62,null,null,47819,33261,24726,20733,16866,null,47819,33261,24726,20733,16866,47819,33261,24726,20733,16866]
[63,null,null,50846,35366,26279,22060,17928,null,50846,35366,26279,22060,17928,50846,35366,26279,22060,17928]
[64,null,null,54999,38265,28443,23856,19411,null,54999,38265,28443,23856,19411,54999,38265,28443,23856,19411]
[65,null,null,71904,49915,35962,31821,27372,null,71904,49915,35962,31821,27372,71904,49915,35962,31821,27372]
[66,null,null,83533,58001,41785,36993,31801,null,83533,58001,41785,36993,31801,83533,58001,41785,36993,31801]
[67,null,null,91245,63349,45642,40394,34741,null,91245,63349,45642,40394,34741,91245,63349,45642,40394,34741]
[68,null,null,101035,70139,50541,44738,38468,null,101035,70139,50541,44738,38468,101035,70139,50541,44738,38468]
[69,null,null,111166,77167,55611,49219,42332,null,111166,77167,55611,49219,42332,111166,77167,55611,49219,42332]
[70,null,null,136809,93969,65464,57349,49798,null,136809,93969,65464,57349,49798,136809,93969,65464,57349,49798]
[71,null,null,142188,97655,68040,59610,51754,null,142188,97655,68040,59610,51754,142188,97655,68040,59610,51754]
[72,null,null,146216,100421,69952,61298,53218,null,146216,100421,69952,61298,53218,146216,100421,69952,61298,53218]
[73,null,null,151584,104116,72526,63554,55163,null,151584,104116,72526,63554,55163,151584,104116,72526,63554,55163]
[74,null,null,154269,105957,73824,64678,56150,null,154269,105957,73824,64678,56150,154269,105957,73824,64678,56150]
[75,"o más",null,160984,110566,77024,67495,58603,null,160984,110566,77024,67495,58603,160984,110566,77024,67495,58603]
[1,"Hijo",null,6010,4427,3410,2825,2197,null,6010,4427,3410,2825,2197,{"$f":"(J30)*1","v":6010},{"$f":"(K30)*1","v":4427},3410,2825,2197]
[2,"Hijos",null,9560,7052,5427,4483,3496,null,9560,7052,5427,4483,3496,{"$f":"(J31)*1","v":9560},{"$f":"(K31)*1","v":7052},{"$f":"(L31)*1","v":5427},{"$f":"(M31)*1","v":4483},{"$f":"(N31)*1","v":3496}]
[3,"Hijos o más",null,14019,10329,7946,6570,5116,null,14019,10329,7946,6570,5116,14019,10329,7946,6570,5116]
[1,"Rider Comp. Maternidad",null,0,0,225,225,225]
[1,"Transplante de organos",null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"OK"]
["TARIFAS SEMESTRALES "]
["EDAD"]
[" "," ",null,"DW2","DW3","DW4","DW5","DW6"]
[18,"-  24",null,{"$f":"D6*$L$2","v":9167.41},{"$f":"E6*$L$2","v":6057.37},4040.7200000000003,2815.36,2215.9300000000003]
[25,"-  29",null,{"$f":"D7*$L$2","v":9617.380000000001},6694.96,4477.4400000000005,3122.23,2453.9]
[30,"-  34",null,{"$f":"D8*$L$2","v":10004.280000000001},7179.38,5012.21,3743.3900000000003,2951.57]
[35,"-  39",null,{"$f":"D9*$L$2","v":11204.730000000001},8037.4500000000007,5620.12,4195.4800000000005,3305.0800000000004]
[40,"-  44",null,{"$f":"D10*$L$2","v":12995.070000000002},8792.17,6238.63,4614.18,3634.21]
[45,"-  49",null,{"$f":"D11*$L$2","v":14527.83},9833.6200000000008,6972.68,5154.25,4062.98]
[50,"-  54",null,{"$f":"D12*$L$2","v":18589.75},12902.320000000002,9098.51,7287.5,5744.14]
[55,"-  59",null,{"$f":"D13*$L$2","v":19779.07},13730.18,9677.8000000000011,7752.84,6114.6100000000006]
[60,null,null,{"$f":"D14*$L$2","v":21546.620000000003},14978.33,11140.6,9339.66,7597.55]
[61,null,null,{"$f":"D15*$L$2","v":23148.280000000002},16096.1,11963.69,10041.91,8163.06]
[62,null,null,{"$f":"D16*$L$2","v":25344.07},17628.330000000002,13104.78,10988.49,8938.98]
[63,null,null,{"$f":"D17*$L$2","v":26948.38},18743.98,13927.87,11691.800000000001,9501.84]
[64,null,null,{"$f":"D18*$L$2","v":29149.47},20280.45,15074.79,12643.68,10287.83]
[65,null,null,{"$f":"D19*$L$2","v":38109.120000000003},26454.95,19059.86,16865.13,14507.16]
[66,null,null,{"$f":"D20*$L$2","v":44272.490000000005},30740.530000000002,22146.050000000003,19606.29,16854.530000000002]
[67,null,null,{"$f":"D21*$L$2","v":48359.850000000006},33574.97,24190.260000000002,21408.82,18412.73]
[68,null,null,{"$f":"D22*$L$2","v":53548.55},37173.67,26786.73,23711.14,20388.04]
[69,null,null,{"$f":"D23*$L$2","v":58917.98},40898.51,29473.83,26086.07,22435.960000000003]
[70,null,null,{"$f":"D24*$L$2","v":72508.77},49803.57,34695.919999999998,30394.97,26392.940000000002]
[71,null,null,{"$f":"D25*$L$2","v":75359.64},51757.15,36061.200000000004,31593.300000000003,27429.620000000003]
[72,null,null,{"$f":"D26*$L$2","v":77494.48000000001},53223.130000000005,37074.560000000005,32487.940000000002,28205.54]
[73,null,null,{"$f":"D27*$L$2","v":80339.520000000004},55181.48,38438.78,33683.620000000003,29236.390000000003]
[74,null,null,{"$f":"D28*$L$2","v":81762.570000000007},56157.210000000006,39126.720000000001,34279.340000000004,29759.5]
[75,"o más",null,{"$f":"D29*$L$2","v":85321.52},58599.98,40822.720000000001,35772.35,31059.59]
[1,"Hijo",null,{"$f":"D30*$L$2","v":3185.3},2346.31,1807.3000000000002,1497.25,1164.4100000000001]
[2,"Hijos",null,{"$f":"D31*$L$2","v":5066.8},3737.5600000000004,2876.31,2375.9900000000002,1852.88]
[3,"Hijos o más",null,{"$f":"D32*$L$2","v":7430.0700000000006},5474.37,4211.38,3482.1000000000004,2711.48]
[1,"Rider Comp. Maternidad",null,{"$f":"+D33*$L$2","v":0},0,119.25,119.25,119.25]
[1,"Transplante de organos",null,0,0,0,0,0]
[]
["DIAMOND (LATINAMERICA ONLY)"]
["TARIFAS ANUALES"]
["EDAD"]
[" "," "]
[18,"-  24"]
[25,"-  29"]
[30,"-  34"]
[35,"-  39"]
[40,"-  44"]
[45,"-  49"]
[50,"-  54"]
[55,"-  59"]
[60]
[61]
[62]
[63]
[64]
[65]
[66]
[67]
[68]
[69]
[70]
[71]
[72]
[73]
[74]
[75,"o más"]
[1,"Hijo"]
[2,"Hijos"]
[3,"Hijos o más"]
[1,"Rider Comp. Maternidad"]
[1,"Transplante de organos"]
[]
["TARIFAS SEMESTRALES "]
["EDAD"]
[" "," "]
[18,"-  24"]
[25,"-  29"]
[30,"-  34"]
[35,"-  39"]
[40,"-  44"]
[45,"-  49"]
[50,"-  54"]
[55,"-  59"]
[60]
[61]
[62]
[63]
[64]
[65]
[66]
[67]
[68]
[69]
[70]
[71]
[72]
[73]
[74]
[75,"o más"]
[1,"Hijo"]
[2,"Hijos"]
[3,"Hijos o más"]
[1,"Rider Comp. Maternidad"]
[1,"Transplante de organos"]
[]
["PRIVILEGE"]
["TARIFAS ANUALES",null,null,null,null,null,null,null,"OK"]
["EDAD"]
[" "," ",null,"CW2","CW3","CW4","CW5","CW6",null,"CW2","CW3","CW4","CW5","CW6","CW2","CW3","CW4","CW5","CW6"]
[18,"-  24",null,{"$f":"O140","v":14551},{"$f":"P140","v":10002},6628,4621,3514,null,14551,10002,6628,4621,3514,{"$f":"(J140-50)*1+50","v":14551},{"$f":"(K140-50)*1+50","v":10002},6628,4621,3514]
[25,"-  29",null,{"$f":"O141","v":15262},{"$f":"P141","v":11066},{"$f":"Q141","v":7340},{"$f":"R141","v":5115},{"$f":"S141","v":3894},null,15262,11066,7340,5115,3894,{"$f":"(J141-50)*1+50","v":15262},{"$f":"(K141-50)*1+50","v":11066},{"$f":"(L141-50)*1+50","v":7340},{"$f":"(M141-50)*1+50","v":5115},{"$f":"(N141-50)*1+50","v":3894}]
[30,"-  34",null,15945,11836,8238,6181,4729,null,15945,11836,8238,6181,4729,15945,11836,8238,6181,4729]
[35,"-  39",null,17849,13250,9232,6933,5294,null,17849,13250,9232,6933,5294,17849,13250,9232,6933,5294]
[40,"-  44",null,20665,14532,10263,7646,5844,null,20665,14532,10263,7646,5844,20665,14532,10263,7646,5844]
[45,"-  49",null,23088,16238,11466,8547,6527,null,23088,16238,11466,8547,6527,23088,16238,11466,8547,6527]
[50,"-  54",null,30177,21419,15056,12185,9319,null,30177,21419,15056,12185,9319,30177,21419,15056,12185,9319]
[55,"-  59",null,32101,22784,16021,12972,9915,null,32101,22784,16021,12972,9915,32101,22784,16021,12972,9915]
[60,null,null,34959,24737,18233,15424,12400,null,34959,24737,18233,15424,12400,34959,24737,18233,15424,12400]
[61,null,null,37557,26574,19587,16578,13316,null,37557,26574,19587,16578,13316,37557,26574,19587,16578,13316]
[62,null,null,41111,29106,21449,18151,14581,null,41111,29106,21449,18151,14581,41111,29106,21449,18151,14581]
[63,null,null,43718,30943,22803,19308,15500,null,43718,30943,22803,19308,15500,43718,30943,22803,19308,15500]
[64,null,null,47282,33482,24673,20886,16773,null,47282,33482,24673,20886,16773,47282,33482,24673,20886,16773]
[65,null,null,61820,43663,31191,27845,23646,null,61820,43663,31191,27845,23646,61820,43663,31191,27845,23646]
[66,null,null,71811,50734,36242,32363,27474,null,71811,50734,36242,32363,27474,71811,50734,36242,32363,27474]
[67,null,null,78427,55409,39584,35332,30009,null,78427,55409,39584,35332,30009,78427,55409,39584,35332,30009]
[68,null,null,86844,61346,43836,39130,33229,null,86844,61346,43836,39130,33229,86844,61346,43836,39130,33229]
[69,null,null,95543,67491,48219,43047,36565,null,95543,67491,48219,43047,36565,95543,67491,48219,43047,36565]
[70,null,null,117587,82183,56763,50173,42996,null,117587,82183,56763,50173,42996,117587,82183,56763,50173,42996]
[71,null,null,122205,85398,58984,52137,44695,null,122205,85398,58984,52137,44695,122205,85398,58984,52137,44695]
[72,null,null,125669,87814,60662,53613,45954,null,125669,87814,60662,53613,45954,125669,87814,60662,53613,45954]
[73,null,null,130277,91047,62885,55585,47656,null,130277,91047,62885,55585,47656,130277,91047,62885,55585,47656]
[74,null,null,132583,92653,63999,56576,48487,null,132583,92653,63999,56576,48487,132583,92653,63999,56576,48487]
[75,"o más",null,138357,96690,66783,59033,50598,null,138357,96690,66783,59033,50598,138357,96690,66783,59033,50598]
[1,"Hijo",null,5044,3680,2692,2230,1654,null,5044,3680,2692,2230,1654,{"$f":"(J164)*1","v":5044},{"$f":"(K164)*1","v":3680},2692,2230,1654]
[2,"Hijos",null,8016,5865,4292,3551,2628,null,8016,5865,4292,3551,2628,{"$f":"(J165)*1","v":8016},{"$f":"(K165)*1","v":5865},{"$f":"(L165)*1","v":4292},{"$f":"(M165)*1","v":3551},{"$f":"(N165)*1","v":2628}]
[3,"Hijos o más",null,11758,8593,6283,5203,3853,null,11758,8593,6283,5203,3853,11758,8593,6283,5203,3853]
[1,"Rider Comp. Maternidad",null,0,0,225,225,225]
[1,"Transplante de organos",null,0,0,0,0,0]
[]
["TARIFAS SEMESTRALES "]
["EDAD",null,null,null,null,null,null,null,"OK"]
[" "," ",null,"CW2","CW3","CW4","CW5","CW6"]
[18,"-  24",null,{"$f":"D140*$L$2","v":7712.0300000000007},{"$f":"E140*$L$2","v":5301.06},3512.84,2449.13,1862.42]
[25,"-  29",null,{"$f":"D141*$L$2","v":8088.8600000000006},5864.9800000000005,3890.2000000000003,2710.9500000000003,2063.8200000000002]
[30,"-  34",null,{"$f":"D142*$L$2","v":8450.85},6273.08,4366.1400000000003,3275.9300000000003,2506.3700000000003]
[35,"-  39",null,{"$f":"D143*$L$2","v":9459.9700000000012},7022.5,4892.96,3674.4900000000002,2805.82]
[40,"-  44",null,{"$f":"D144*$L$2","v":10952.45},7701.96,5439.39,4052.38,3097.32]
[45,"-  49",null,{"$f":"D145*$L$2","v":12236.640000000001},8606.1400000000012,6076.9800000000005,4529.91,3459.3100000000004]
[50,"-  54",null,{"$f":"D146*$L$2","v":15993.810000000001},11352.07,7979.68,6458.05,4939.0700000000006]
[55,"-  59",null,{"$f":"D147*$L$2","v":17013.530000000002},12075.52,8491.130000000001,6875.1600000000008,5254.95]
[60,null,null,{"$f":"D148*$L$2","v":18528.27},13110.61,9663.49,8174.72,6572]
[61,null,null,{"$f":"D149*$L$2","v":19905.210000000003},14084.220000000001,10381.11,8786.34,7057.4800000000005]
[62,null,null,{"$f":"D150*$L$2","v":21788.83},15426.18,11367.970000000001,9620.0300000000007,7727.93]
[63,null,null,{"$f":"D151*$L$2","v":23170.54},16399.79,12085.59,10233.24,8215]
[64,null,null,{"$f":"D152*$L$2","v":25059.460000000003},17745.46,13076.69,11069.58,8889.69]
[65,null,null,{"$f":"D153*$L$2","v":32764.600000000002},23141.39,16531.23,14757.85,12532.380000000001]
[66,null,null,{"$f":"D154*$L$2","v":38059.83},26889.02,19208.260000000002,17152.39,14561.220000000001]
[67,null,null,{"$f":"D155*$L$2","v":41566.310000000005},29366.77,20979.52,18725.96,15904.77]
[68,null,null,{"$f":"D156*$L$2","v":46027.32},32513.38,23233.08,20738.900000000001,17611.370000000003]
[69,null,null,{"$f":"D157*$L$2","v":50637.79},35770.230000000003,25556.07,22814.91,19379.45]
[70,null,null,{"$f":"D158*$L$2","v":62321.11},43556.990000000005,30084.390000000003,26591.690000000002,22787.88]
[71,null,null,{"$f":"D159*$L$2","v":64768.65},45260.94,31261.52,27632.61,23688.350000000002]
[72,null,null,{"$f":"D160*$L$2","v":66604.570000000007},46541.420000000006,32150.86,28414.890000000003,24355.620000000003]
[73,null,null,{"$f":"D161*$L$2","v":69046.81},48254.91,33329.050000000003,29460.050000000003,25257.68]
[74,null,null,{"$f":"D162*$L$2","v":70268.990000000005},49106.090000000004,33919.47,29985.280000000002,25698.11]
[75,"o más",null,{"$f":"D163*$L$2","v":73329.210000000006},51245.700000000004,35394.990000000005,31287.49,26816.940000000002]
[1,"Hijo",null,{"$f":"D164*$L$2","v":2673.32},1950.4,1426.76,1181.9000000000001,876.62]
[2,"Hijos",null,{"$f":"D165*$L$2","v":4248.4800000000005},3108.4500000000003,2274.7600000000002,1882.0300000000002,1392.8400000000001]
[3,"Hijos o más",null,{"$f":"D166*$L$2","v":6231.7400000000007},4554.29,3329.9900000000002,2757.59,2042.0900000000001]
[1,"Rider Comp. Maternidad",null,{"$f":"+D167*$L$2","v":0},0,119.25,119.25,119.25]
[1,"Transplante de organos",null,0,0,0,0,0]
[]
["COMPLETE (LATINAMERICA ONLY)"]
["TARIFAS ANUALES"]
["EDAD"]
[" "," "]
[18,"-  24"]
[25,"-  29"]
[30,"-  34"]
[35,"-  39"]
[40,"-  44"]
[45,"-  49"]
[50,"-  54"]
[55,"-  59"]
[60]
[61]
[62]
[63]
[64]
[65]
[66]
[67]
[68]
[69]
[70]
[71]
[72]
[73]
[74]
[75,"o más"]
[1,"Hijo"]
[2,"Hijos"]
[3,"Hijos o más"]
[1,"Rider Comp. Maternidad"]
[1,"Transplante de organos"]
[]
["TARIFAS SEMESTRALES "]
["EDAD"]
[" "," "]
[18,"-  24"]
[25,"-  29"]
[30,"-  34"]
[35,"-  39"]
[40,"-  44"]
[45,"-  49"]
[50,"-  54"]
[55,"-  59"]
[60]
[61]
[62]
[63]
[64]
[65]
[66]
[67]
[68]
[69]
[70]
[71]
[72]
[73]
[74]
[75,"o más"]
[1,"Hijo"]
[2,"Hijos"]
[3,"Hijos o más"]
[1,"Rider Comp. Maternidad"]
[1,"Transplante de organos"]
[]
["ADVANTAGE (WORLDWIDE)"]
["TARIFAS ANUALES",null,null,null,null,null,null,null,"OK"]
["EDAD"]
[" "," ",null,"AW2","AW3","AW4","AW5","AW6",null,"AW2","AW3","AW4","AW5","AW6","AW2","AW3","AW4","AW5","AW6"]
[18,"-  24",null,{"$f":"O274","v":9516},{"$f":"P274","v":7148},5171,3865,3063,null,9516,7148,5171,3865,3063,{"$f":"(J274-50)*1+50","v":9516},{"$f":"(K274-50)*1+50","v":7148},5171,3865,3063]
[25,"-  29",null,{"$f":"O275","v":10579},{"$f":"P275","v":7974},{"$f":"Q275","v":5752},{"$f":"R275","v":4307},{"$f":"S275","v":3395},null,10579,7974,5752,4307,3395,{"$f":"(J275-50)*1+50","v":10579},{"$f":"(K275-50)*1+50","v":7974},{"$f":"(L275-50)*1+50","v":5752},{"$f":"(M275-50)*1+50","v":4307},{"$f":"(N275-50)*1+50","v":3395}]
[30,"-  34",null,12243,9377,6836,5108,3938,null,12243,9377,6836,5108,3938,12243,9377,6836,5108,3938]
[35,"-  39",null,13580,10435,7603,5819,4363,null,13580,10435,7603,5819,4363,13580,10435,7603,5819,4363]
[40,"-  44",null,15331,11821,8620,6496,4940,null,15331,11821,8620,6496,4940,15331,11821,8620,6496,4940]
[45,"-  49",null,17810,13624,9726,7404,5740,null,17810,13624,9726,7404,5740,17810,13624,9726,7404,5740]
[50,"-  54",null,19511,15306,11327,8302,6299,null,19511,15306,11327,8302,6299,19511,15306,11327,8302,6299]
[55,"-  59",null,23049,17679,12527,9622,7452,null,23049,17679,12527,9622,7452,23049,17679,12527,9622,7452]
[60,null,null,25467,19576,13773,10618,8248,null,25467,19576,13773,10618,8248,25467,19576,13773,10618,8248]
[61,null,null,28664,22024,15510,11945,9290,null,28664,22024,15510,11945,9290,28664,22024,15510,11945,9290]
[62,null,null,31856,24482,17237,13284,10325,null,31856,24482,17237,13284,10325,31856,24482,17237,13284,10325]
[63,null,null,35048,26939,18968,14622,11365,null,35048,26939,18968,14622,11365,35048,26939,18968,14622,11365]
[64,null,null,38232,29391,20698,15956,12400,null,38232,29391,20698,15956,12400,38232,29391,20698,15956,12400]
[65,null,null,41341,31990,22560,17379,14110,null,41341,31990,22560,17379,14110,41341,31990,22560,17379,14110]
[66,null,null,43773,33872,23894,18401,14952,null,43773,33872,23894,18401,14952,43773,33872,23894,18401,14952]
[67,null,null,48644,37639,26554,20450,16610,null,48644,37639,26554,20450,16610,48644,37639,26554,20450,16610]
[68,null,null,53524,41421,29215,22500,18284,null,53524,41421,29215,22500,18284,53524,41421,29215,22500,18284]
[69,null,null,55954,43299,30540,23524,19117,null,55954,43299,30540,23524,19117,55954,43299,30540,23524,19117]
[70,null,null,56679,43991,31010,23963,19362,null,56679,43991,31010,23963,19362,56679,43991,31010,23963,19362]
[71,null,null,63767,49505,34889,26974,21795,null,63767,49505,34889,26974,21795,63767,49505,34889,26974,21795]
[72,null,null,70871,55000,38773,29976,24222,null,70871,55000,38773,29976,24222,70871,55000,38773,29976,24222]
[73,null,null,77960,60509,42648,32978,26648,null,77960,60509,42648,32978,26648,77960,60509,42648,32978,26648]
[74,null,null,85054,66020,46543,35996,29072,null,85054,66020,46543,35996,29072,85054,66020,46543,35996,29072]
[75,"o más",null,93049,73637,53383,39394,33364,null,93049,73637,53383,39394,33364,93049,73637,53383,39394,33364]
[1,"Hijo",null,4238,3020,2252,1943,1398,null,4238,3020,2252,1943,1398,{"$f":"(J298)*1","v":4238},{"$f":"(K298)*1","v":3020},2252,1943,1398]
[2,"Hijos",null,6898,4759,3552,3076,2055,null,6898,4759,3552,3076,2055,{"$f":"(J299)*1","v":6898},{"$f":"(K299)*1","v":4759},{"$f":"(L299)*1","v":3552},{"$f":"(M299)*1","v":3076},{"$f":"(N299)*1","v":2055}]
[3,"Hijos o más",null,10100,6934,5185,4457,3128,null,10100,6934,5185,4457,3128,10100,6934,5185,4457,3128]
[1,"Rider Comp. Maternidad",null,225,225,225,225,225]
[1,"Transplante de organos",null,300,300,300,300,300]
[]
["TARIFAS SEMESTRALES ",null,null,null,null,null,null,null,"OK"]
["EDAD"]
[" "," ",null,"AW2","AW3","AW4","AW5","AW6"]
[18,"-  24",null,{"$f":"D274*$L$2","v":5043.4800000000005},{"$f":"E274*$L$2","v":3788.44},2740.63,2048.4500000000003,1623.39]
[25,"-  29",null,{"$f":"D275*$L$2","v":5606.87},4226.22,3048.56,2282.71,1799.3500000000001]
[30,"-  34",null,{"$f":"D276*$L$2","v":6488.79},4969.8100000000004,3623.0800000000004,2707.2400000000002,2087.1400000000003]
[35,"-  39",null,{"$f":"D277*$L$2","v":7197.4000000000005},5530.55,4029.59,3084.07,2312.3900000000003]
[40,"-  44",null,{"$f":"D278*$L$2","v":8125.43},6265.13,4568.6000000000004,3442.88,2618.2000000000003]
[45,"-  49",null,{"$f":"D279*$L$2","v":9439.3000000000011},7220.72,5154.7800000000007,3924.1200000000003,3042.2000000000003]
[50,"-  54",null,{"$f":"D280*$L$2","v":10340.83},8112.18,6003.31,4400.0600000000004,3338.4700000000003]
[55,"-  59",null,{"$f":"D281*$L$2","v":12215.970000000001},9369.8700000000008,6639.31,5099.66,3949.5600000000004]
[60,null,null,{"$f":"D282*$L$2","v":13497.51},10375.280000000001,7299.6900000000005,5627.54,4371.4400000000005]
[61,null,null,{"$f":"D283*$L$2","v":15191.92},11672.720000000001,8220.3000000000011,6330.85,4923.7]
[62,null,null,{"$f":"D284*$L$2","v":16883.68},12975.460000000001,9135.61,7040.52,5472.25]
[63,null,null,{"$f":"D285*$L$2","v":18575.440000000002},14277.67,10053.040000000001,7749.6600000000008,6023.4500000000007]
[64,null,null,{"$f":"D286*$L$2","v":20262.960000000003},15577.230000000001,10969.94,8456.68,6572]
[65,null,null,{"$f":"D287*$L$2","v":21910.73},16954.7,11956.800000000001,9210.8700000000008,7478.3]
[66,null,null,{"$f":"D288*$L$2","v":23199.690000000002},17952.16,12663.820000000002,9752.5300000000007,7924.56]
[67,null,null,{"$f":"D289*$L$2","v":25781.32},19948.670000000002,14073.62,10838.5,8803.3000000000011]
[68,null,null,{"$f":"D290*$L$2","v":28367.72},21953.13,15483.95,11925,9690.52]
[69,null,null,{"$f":"D291*$L$2","v":29655.620000000003},22948.47,16186.2,12467.720000000001,10132.01]
[70,null,null,{"$f":"D292*$L$2","v":30039.870000000003},23315.23,16435.3,12700.390000000001,10261.86]
[71,null,null,{"$f":"D293*$L$2","v":33796.51},26237.65,18491.170000000002,14296.220000000001,11551.35]
[72,null,null,{"$f":"D294*$L$2","v":37561.630000000005},29150,20549.690000000002,15887.28,12837.66]
[73,null,null,{"$f":"D295*$L$2","v":41318.800000000003},32069.77,22603.440000000002,17478.34,14123.44]
[74,null,null,{"$f":"D296*$L$2","v":45078.62},34990.6,24667.79,19077.88,15408.160000000002]
[75,"o más",null,{"$f":"D297*$L$2","v":49315.97},39027.61,28292.99,20878.82,17682.920000000002]
[1,"Hijo",null,{"$f":"D298*$L$2","v":2246.1400000000003},1600.6000000000001,1193.5600000000002,1029.79,740.94]
[2,"Hijos",null,{"$f":"D299*$L$2","v":3655.94},2522.27,1882.5600000000002,1630.28,1089.1500000000001]
[3,"Hijos o más",null,{"$f":"D300*$L$2","v":5353},3675.02,2748.05,2362.21,1657.8400000000001]
[1,"Rider Comp. Maternidad",null,{"$f":"+D301*$L$2","v":119.25},119.25,119.25,119.25,119.25]
[1,"Transplante de organos",null,159,159,159,159,159]
[]
["ADVANTAGE (LATINAMERICA ONLY)"]
["TARIFAS ANUALES",null,null,null,null,null,null,null,"OK"]
["EDAD",null,null,null,null,null,null,null,"ORIGINAL",null,null,null,null,0.40200000000000002]
[" "," ",null,null,null,null,null,null,"DA1","DA2","DA3","DA4","DA5","DA1","DA2","DA3","DA4","DA5"]
[18,"-  24",null,7367,5532,3999,2977,2351]
[25,"-  29",null,8192,6171,4439,3317,2612]
[30,"-  34",null,9492,7261,5291,3940,3035]
[35,"-  39",null,10532,8081,5891,4502,3368]
[40,"-  44",null,11885,9168,6681,5028,3821]
[45,"-  49",null,13818,10552,7537,5727,4445]
[50,"-  54",null,15139,11876,8784,6443,4879]
[55,"-  59",null,17890,13724,9724,7466,5772]
[60,null,null,19778,15193,10699,8232,6383]
[61,null,null,22258,17099,12042,9272,7190]
[62,null,null,24747,19011,13383,10312,7999]
[63,null,null,27218,20929,14741,11355,8818]
[64,null,null,29703,22831,16080,12388,9623]
[65,null,null,32112,24848,17535,13499,10955]
[66,null,null,34010,26312,18570,14293,11616]
[67,null,null,37809,29244,20645,15893,12909]
[68,null,null,41590,32180,22714,17489,14204]
[69,null,null,43487,33645,23743,18293,14859]
[70,null,null,44053,34182,24109,18635,15046]
[71,null,null,49564,38468,27136,20976,16942]
[72,null,null,55085,42744,30171,23317,18828]
[73,null,null,60608,47027,33188,25656,20717]
[74,null,null,66124,51319,36208,27987,22614]
[75,"o más",null,72339,57234,41537,30648,25951]
[1,"Hijo",null,3299,2349,1751,1509,1097]
[2,"Hijos",null,5364,3707,2768,2398,1604]
[3,"Hijos o más",null,7845,5394,4041,3473,2440]
[1,"Rider Comp. Maternidad"]
[1,"Transplante de organos"]
[]
["TARIFAS SEMESTRALES ",null,null,null,null,null,null,null,"OK"]
["EDAD"]
[" "," ",null,null,null,null,null,null,"DA1","DA2","DA3","DA4","DA5","DA1","DA2","DA3","DA4","DA5"]
[18,"-  24",null,{"$f":"$L$2*D341","v":3904.51},{"$f":"$L$2*E341","v":2931.96},2119.4700000000003,1577.8100000000002,1246.03]
[25,"-  29",null,{"$f":"$L$2*D342","v":4341.76},3270.63,2352.67,1758.01,1384.3600000000001]
[30,"-  34",null,5030.76,3848.3300000000004,2804.23,2088.2000000000003,1608.5500000000002]
[35,"-  39",null,5581.96,4282.93,3122.23,2386.06,1785.0400000000002]
[40,"-  44",null,6299.05,4859.04,3540.9300000000003,2664.84,2025.13]
[45,"-  49",null,7323.54,5592.56,3994.61,3035.31,2355.85]
[50,"-  54",null,8023.67,6294.2800000000007,4655.5200000000004,3414.79,2585.8700000000003]
[55,"-  59",null,9481.7000000000007,7273.72,5153.72,3956.98,3059.1600000000003]
[60,null,null,10482.34,8052.29,5670.47,4362.96,3382.9900000000002]
[61,null,null,11796.74,9062.4700000000012,6382.26,4914.16,3810.7000000000003]
[62,null,null,13115.91,10075.83,7092.9900000000007,5465.3600000000006,4239.47]
[63,null,null,14425.54,11092.37,7812.7300000000005,6018.1500000000005,4673.54]
[64,null,null,15742.59,12100.43,8522.4,6565.64,5100.1900000000005]
[65,null,null,17019.36,13169.44,9293.5500000000011,7154.47,5806.1500000000005]
[66,null,null,18025.3,13945.36,9842.1,7575.29,6156.4800000000005]
[67,null,null,20038.77,15499.320000000002,10941.85,8423.2900000000009,6841.77]
[68,null,null,22042.7,17055.400000000001,12038.42,9269.17,7528.1200000000008]
[69,null,null,23048.11,17831.850000000002,12583.79,9695.2900000000009,7875.27]
[70,null,null,23348.09,18116.46,12777.77,9876.5500000000011,7974.38]
[71,null,null,26268.920000000002,20388.04,14382.08,11117.28,8979.26]
[72,null,null,29195.050000000003,22654.32,15990.630000000001,12358.01,9978.84]
[73,null,null,32122.240000000002,24924.31,17589.64,13597.68,10980.01]
[74,null,null,35045.72,27199.07,19190.240000000002,14833.11,11985.42]
[75,"o más",null,38339.670000000006,30334.02,22014.61,16243.44,13754.03]
[1,"Hijo",null,1748.47,1244.97,928.03000000000009,799.7700000000001,581.41000000000008]
[2,"Hijos",null,2842.92,1964.71,1467.04,1270.94,850.12]
[3,"Hijos o más",null,{"$f":"$L$2*D367","v":4157.8500000000004},{"$f":"$L$2*E367","v":2858.82},2141.73,1840.69,1293.2]
[1,"Rider Comp. Maternidad"]
[1,"Transplante de organos"]
[]
["SECURE"]
["TARIFAS ANUALES",null,null,null,null,null,null,null,"OK"]
["EDAD"]
[" "," ",null,"SE2","SE3","SE4","SE5","SE6",null,"SE2","SE3","SE4","SE5","SE6","SE2","SE3","SE4","SE5","SE6"]
[18,"-  24",null,{"$f":"O408","v":7918},{"$f":"P408","v":6210},4359,3580,2720,null,7918,6210,4359,3580,2720,{"$f":"(J408-50)*1+50","v":7918},{"$f":"(K408-50)*1+50","v":6210},4359,3580,2720]
[25,"-  29",null,{"$f":"O409","v":8739},{"$f":"P409","v":7007},{"$f":"Q409","v":4864},{"$f":"R409","v":3990},{"$f":"S409","v":3027},null,8739,7007,4864,3990,3027,{"$f":"(J409-50)*1+50","v":8739},{"$f":"(K409-50)*1+50","v":7007},{"$f":"(L409-50)*1+50","v":4864},{"$f":"(M409-50)*1+50","v":3990},{"$f":"(N409-50)*1+50","v":3027}]
[30,"-  34",null,10013,8223,5646,4636,3502,null,10013,8223,5646,4636,3502,10013,8223,5646,4636,3502]
[35,"-  39",null,11027,9197,6285,5156,3877,null,11027,9197,6285,5156,3877,11027,9197,6285,5156,3877]
[40,"-  44",null,12359,10495,7098,5826,4383,null,12359,10495,7098,5826,4383,12359,10495,7098,5826,4383]
[45,"-  49",null,14223,12307,8267,6765,5085,null,14223,12307,8267,6765,5085,14223,12307,8267,6765,5085]
[50,"-  54",null,15525,13549,9063,7425,5564,null,15525,13549,9063,7425,5564,15525,13549,9063,7425,5564]
[55,"-  59",null,18242,16172,10746,8803,6578,null,18242,16172,10746,8803,6578,18242,16172,10746,8803,6578]
[60,null,null,19097,17287,11372,9318,6969,null,19097,17287,11372,9318,6969,19097,17287,11372,9318,6969]
[61,null,null,21507,19451,12807,10491,7847,null,21507,19451,12807,10491,7847,21507,19451,12807,10491,7847]
[62,null,null,23904,21627,14255,11659,8735,null,23904,21627,14255,11659,8735,23904,21627,14255,11659,8735]
[63,null,null,26293,23799,15676,12836,9613,null,26293,23799,15676,12836,9613,26293,23799,15676,12836,9613]
[64,null,null,28707,25969,17111,14010,10493,null,28707,25969,17111,14010,10493,28707,25969,17111,14010,10493]
[65,null,null,28727,26218,17211,14089,10529,null,28727,26218,17211,14089,10529,28727,26218,17211,14089,10529]
[66,null,null,28756,26464,17305,14162,10562,null,28756,26464,17305,14162,10562,28756,26464,17305,14162,10562]
[67,null,null,31973,29416,19239,15749,11748,null,31973,29416,19239,15749,11748,31973,29416,19239,15749,11748]
[68,null,null,35173,32351,21175,17333,12937,null,35173,32351,21175,17333,12937,35173,32351,21175,17333,12937]
[69,null,null,36783,33819,22139,18110,13533,null,36783,33819,22139,18110,13533,36783,33819,22139,18110,13533]
[70,null,null,36843,34401,22364,18291,13595,null,36843,34401,22364,18291,13595,36843,34401,22364,18291,13595]
[71,null,null,41456,38712,25175,20588,15309,null,41456,38712,25175,20588,15309,41456,38712,25175,20588,15309]
[72,null,null,46086,43031,27987,22884,17017,null,46086,43031,27987,22884,17017,46086,43031,27987,22884,17017]
[73,null,null,50698,47327,30789,25180,18719,null,50698,47327,30789,25180,18719,50698,47327,30789,25180,18719]
[74,null,null,55315,51644,33597,27479,20435,null,55315,51644,33597,27479,20435,55315,51644,33597,27479,20435]
[75,"o más",null,60284,56648,36736,30055,22332,null,60284,56648,36736,30055,22332,60284,56648,36736,30055,22332]
[1,"Hijo",null,3823,2248,1763,1438,1055,null,3823,2248,1763,1438,1055,{"$f":"(J432)*1","v":3823},{"$f":"(K432)*1","v":2248},1763,1438,1055]
[2,"Hijos",null,6442,3366,2769,2265,1681,null,6442,3366,2769,2265,1681,{"$f":"(J433)*1","v":6442},{"$f":"(K433)*1","v":3366},{"$f":"(L433)*1","v":2769},{"$f":"(M433)*1","v":2265},{"$f":"(N433)*1","v":1681}]
[3,"Hijos o más",null,9459,4827,4021,3283,2435,null,9459,4827,4021,3283,2435,9459,4827,4021,3283,2435]
[1,"Rider Comp. Maternidad",null,225,225,225,225,225]
[1,"Transplante de organos",null,300,300,300,300,300]
[null,null,null,null,null,null,null,null,"OK"]
["TARIFAS SEMESTRALES "]
["EDAD"]
[" "," ",null,"SE2","SE3","SE4","SE5","SE6"]
[18,"-  24",null,{"$f":"D408*$L$2","v":4196.54},{"$f":"E408*$L$2","v":3291.3},2310.27,1897.4,1441.6000000000001]
[25,"-  29",null,{"$f":"D409*$L$2","v":4631.67},3713.71,2577.92,2114.7000000000003,1604.3100000000002]
[30,"-  34",null,{"$f":"D410*$L$2","v":5306.89},4358.1900000000005,2992.38,2457.08,1856.0600000000002]
[35,"-  39",null,{"$f":"D411*$L$2","v":5844.31},4874.41,3331.05,2732.6800000000003,2054.81]
[40,"-  44",null,{"$f":"D412*$L$2","v":6550.27},5562.35,3761.94,3087.78,2322.9900000000002]
[45,"-  49",null,{"$f":"D413*$L$2","v":7538.1900000000005},6522.71,4381.51,3585.4500000000003,2695.05]
[50,"-  54",null,{"$f":"D414*$L$2","v":8228.25},7180.97,4803.3900000000003,3935.25,2948.92]
[55,"-  59",null,{"$f":"D415*$L$2","v":9668.26},8571.16,5695.38,4665.59,3486.34]
[60,null,null,{"$f":"D416*$L$2","v":10121.41},9162.11,6027.16,4938.54,3693.57]
[61,null,null,{"$f":"D417*$L$2","v":11398.710000000001},10309.030000000001,6787.71,5560.2300000000005,4158.91]
[62,null,null,{"$f":"D418*$L$2","v":12669.12},11462.310000000001,7555.1500000000005,6179.27,4629.55]
[63,null,null,{"$f":"D419*$L$2","v":13935.29},12613.470000000001,8308.2800000000007,6803.08,5094.8900000000003]
[64,null,null,{"$f":"D420*$L$2","v":15214.710000000001},13763.570000000002,9068.83,7425.3,5561.29]
[65,null,null,{"$f":"D421*$L$2","v":15225.310000000001},13895.54,9121.83,7467.17,5580.37]
[66,null,null,{"$f":"D422*$L$2","v":15240.68},14025.92,9171.65,7505.8600000000006,5597.8600000000006]
[67,null,null,{"$f":"D423*$L$2","v":16945.690000000002},15590.480000000001,10196.67,8346.9700000000012,6226.4400000000005]
[68,null,null,{"$f":"D424*$L$2","v":18641.690000000002},17146.030000000002,11222.75,9186.49,6856.6100000000006]
[69,null,null,{"$f":"D425*$L$2","v":19494.990000000002},17924.07,11733.67,9598.3000000000011,7172.4900000000007]
[70,null,null,{"$f":"D426*$L$2","v":19526.79},18232.530000000002,11852.92,9694.2300000000014,7205.35]
[71,null,null,{"$f":"D427*$L$2","v":21971.68},20517.36,13342.75,10911.640000000001,8113.77]
[72,null,null,{"$f":"D428*$L$2","v":24425.58},22806.43,14833.11,12128.52,9019.01]
[73,null,null,{"$f":"D429*$L$2","v":26869.940000000002},25083.31,16318.17,13345.400000000001,9921.07]
[74,null,null,{"$f":"D430*$L$2","v":29316.95},27371.32,17806.41,14563.87,10830.550000000001]
[75,"o más",null,{"$f":"D431*$L$2","v":31950.52},30023.440000000002,19470.080000000002,15929.150000000001,11835.960000000001]
[1,"Hijo",null,{"$f":"D432*$L$2","v":2026.19},1191.44,934.3900000000001,762.14,559.15]
[2,"Hijos",null,{"$f":"D433*$L$2","v":3414.26},1783.98,1467.5700000000002,1200.45,890.93000000000006]
[3,"Hijos o más",null,{"$f":"D434*$L$2","v":5013.2700000000004},2558.31,2131.13,1739.99,1290.55]
[1,"Rider Comp. Maternidad",null,{"$f":"+D435*$L$2","v":119.25},119.25,119.25,119.25,119.25]
[1,"Transplante de organos",null,{"$f":"+D436*$L$2","v":159},159,159,159,159]
[]
["ESSENTIAL"]
["TARIFAS ANUALES",null,null,null,null,null,null,null,"OK"]
["EDAD"]
[" "," ",null,"ET2","ET3","ET4","ET5","ET6",null,"ET2","ET3","ET4","ET5","ET6","ET2","ET3","ET4","ET5","ET6"]
[18,"-  24",null,{"$f":"O475","v":6546},{"$f":"P475","v":5134},3599,2953,2242,null,6546,5134,3599,2953,2242,{"$f":"(J475-50)*1+50","v":6546},{"$f":"(K475-50)*1+50","v":5134},3599,2953,2242]
[25,"-  29",null,{"$f":"O476","v":7220},{"$f":"P476","v":5783},{"$f":"Q476","v":4018},{"$f":"R476","v":3301},{"$f":"S476","v":2495},null,7220,5783,4018,3301,2495,{"$f":"(J476-50)*1+50","v":7220},{"$f":"(K476-50)*1+50","v":5783},{"$f":"(L476-50)*1+50","v":4018},{"$f":"(M476-50)*1+50","v":3301},{"$f":"(N476-50)*1+50","v":2495}]
[30,"-  34",null,8275,6791,4666,3827,2881,null,8275,6791,4666,3827,2881,8275,6791,4666,3827,2881]
[35,"-  39",null,9122,7615,5187,4255,3207,null,9122,7615,5187,4255,3207,9122,7615,5187,4255,3207]
[40,"-  44",null,10223,8686,5862,4812,3621,null,10223,8686,5862,4812,3621,10223,8686,5862,4812,3621]
[45,"-  49",null,11771,10180,6844,5601,4204,null,11771,10180,6844,5601,4204,11771,10180,6844,5601,4204]
[50,"-  54",null,12853,11217,7497,6151,4597,null,12853,11217,7497,6151,4597,12853,11217,7497,6151,4597]
[55,"-  59",null,15092,13397,8889,7274,5446,null,15092,13397,8889,7274,5446,15092,13397,8889,7274,5446]
[60,null,null,15801,14312,9418,7707,5759,null,15801,14312,9418,7707,5759,15801,14312,9418,7707,5759]
[61,null,null,17795,16112,10601,8678,6493,null,17795,16112,10601,8678,6493,17795,16112,10601,8678,6493]
[62,null,null,19793,17905,11789,9650,7224,null,19793,17905,11789,9650,7224,19793,17905,11789,9650,7224]
[63,null,null,21786,19706,12973,10624,7948,null,21786,19706,12973,10624,7948,21786,19706,12973,10624,7948]
[64,null,null,23761,21502,14165,11598,8682,null,23761,21502,14165,11598,8682,23761,21502,14165,11598,8682]
[65,null,null,23789,21716,14258,11660,8709,null,23789,21716,14258,11660,8709,23789,21716,14258,11660,8709]
[66,null,null,23812,21920,14342,11719,8749,null,23812,21920,14342,11719,8749,23812,21920,14342,11719,8749]
[67,null,null,26479,24358,15938,13035,9727,null,26479,24358,15938,13035,9727,26479,24358,15938,13035,9727]
[68,null,null,29127,26814,17535,14342,10710,null,29127,26814,17535,14342,10710,29127,26814,17535,14342,10710]
[69,null,null,30461,28025,18340,15001,11199,null,30461,28025,18340,15001,11199,30461,28025,18340,15001,11199]
[70,null,null,30511,28505,18532,15140,11258,null,30511,28505,18532,15140,11258,30511,28505,18532,15140,11258]
[71,null,null,34333,32080,20852,17055,12683,null,34333,32080,20852,17055,12683,34333,32080,20852,17055,12683]
[72,null,null,38173,35643,23178,18959,14079,null,38173,35643,23178,18959,14079,38173,35643,23178,18959,14079]
[73,null,null,41989,39216,25503,20853,15502,null,41989,39216,25503,20853,15502,41989,39216,25503,20853,15502]
[74,null,null,45833,42794,27831,22760,16917,null,45833,42794,27831,22760,16917,45833,42794,27831,22760,16917]
[75,"o más",null,49939,46933,30442,24889,18490,null,49939,46933,30442,24889,18490,49939,46933,30442,24889,18490]
[1,"Hijo",null,3169,1878,1464,1192,878,null,3169,1878,1464,1192,878,{"$f":"(J499)*1","v":3169},{"$f":"(K499)*1","v":1878},1464,1192,878]
[2,"Hijos",null,5339,2785,2291,1873,1392,null,5339,2785,2291,1873,1392,{"$f":"(J500)*1","v":5339},{"$f":"(K500)*1","v":2785},{"$f":"(L500)*1","v":2291},{"$f":"(M500)*1","v":1873},{"$f":"(N500)*1","v":1392}]
[3,"Hijos o más",null,7841,3997,3340,2720,2012,null,7841,3997,3340,2720,2012,7841,3997,3340,2720,2012]
[1,"Rider Comp. Maternidad",null,225,225,225,225,225]
[1,"Transplante de organos",null,300,300,300,300,300]
[]
["TARIFAS SEMESTRALES ",null,null,null,null,null,null,null,"OK"]
["EDAD"]
[" "," ",null,"ET2","ET3","ET4","ET5","ET6"]
[18,"-  24",null,{"$f":"D475*$L$2","v":3469.38},{"$f":"E475*$L$2","v":2721.02},1907.47,1565.0900000000001,1188.26]
[25,"-  29",null,{"$f":"D476*$L$2","v":3826.6000000000004},3064.9900000000002,2129.54,1749.5300000000002,1322.3500000000001]
[30,"-  34",null,{"$f":"D477*$L$2","v":4385.75},3599.23,2472.98,2028.3100000000002,1526.93]
[35,"-  39",null,{"$f":"D478*$L$2","v":4834.66},4035.9500000000003,2749.11,2255.15,1699.71]
[40,"-  44",null,{"$f":"D479*$L$2","v":5418.1900000000005},4603.58,3106.86,2550.36,1919.13]
[45,"-  49",null,{"$f":"D480*$L$2","v":6238.63},5395.4000000000005,3627.32,2968.53,2228.12]
[50,"-  54",null,{"$f":"D481*$L$2","v":6812.09},5945.01,3973.4100000000003,3260.03,2436.4100000000003]
[55,"-  59",null,{"$f":"D482*$L$2","v":7998.76},7100.4100000000008,4711.17,3855.2200000000003,2886.38]
[60,null,null,{"$f":"D483*$L$2","v":8374.5300000000007},7585.3600000000006,4991.54,4084.71,3052.27]
[61,null,null,{"$f":"D484*$L$2","v":9431.35},8539.36,5618.5300000000007,4599.34,3441.29]
[62,null,null,{"$f":"D485*$L$2","v":10490.29},9489.65,6248.17,5114.5,3828.7200000000003]
[63,null,null,{"$f":"D486*$L$2","v":11546.58},10444.18,6875.6900000000005,5630.72,4212.4400000000005]
[64,null,null,{"$f":"D487*$L$2","v":12593.33},{"$f":"E487*$L$2","v":11396.060000000001},7507.4500000000007,6146.9400000000005,4601.46]
[65,null,null,{"$f":"D488*$L$2","v":12608.17},11509.480000000001,7556.7400000000007,6179.8,4615.7700000000004]
[66,null,null,{"$f":"D489*$L$2","v":12620.36},11617.6,7601.26,6211.0700000000006,4636.97]
[67,null,null,{"$f":"D490*$L$2","v":14033.87},12909.74,8447.1400000000012,6908.55,5155.3100000000004]
[68,null,null,{"$f":"D491*$L$2","v":15437.310000000001},14211.42,9293.5500000000011,7601.26,5676.3]
[69,null,null,{"$f":"D492*$L$2","v":16144.33},14853.25,9720.2000000000007,7950.5300000000007,5935.47]
[70,null,null,{"$f":"D493*$L$2","v":16170.83},15107.650000000001,9821.9600000000009,8024.2000000000007,5966.7400000000007]
[71,null,null,{"$f":"D494*$L$2","v":18196.490000000002},17002.400000000001,11051.560000000001,9039.15,6721.9900000000007]
[72,null,null,{"$f":"D495*$L$2","v":20231.690000000002},18890.79,12284.34,10048.27,7461.8700000000008]
[73,null,null,{"$f":"D496*$L$2","v":22254.170000000002},20784.48,13516.59,11052.09,8216.0600000000013]
[74,null,null,{"$f":"D497*$L$2","v":24291.49},22680.82,14750.43,12062.800000000001,8966.01]
[75,"o más",null,{"$f":"D498*$L$2","v":26467.670000000002},24874.49,16134.26,13191.17,9799.7000000000007]
[1,"Hijo",null,{"$f":"D499*$L$2","v":1679.5700000000002},995.34,775.92000000000007,631.76,465.34000000000003]
[2,"Hijos",null,{"$f":"D500*$L$2","v":2829.67},1476.0500000000002,1214.23,992.69,737.76]
[3,"Hijos o más",null,{"$f":"D501*$L$2","v":4155.7300000000005},2118.4100000000003,1770.2,1441.6000000000001,1066.3600000000001]
[1,"Rider Comp. Maternidad",null,{"$f":"+D502*$L$2","v":119.25},119.25,119.25,119.25,119.25]
[1,"Transplante de organos",null,159,159,159,159,159]
[]
["CRITICAL"]
["TARIFAS ANUALES"]
["EDAD"]
[" "," ","CR1",null,null,"CR2",null,null,"CR3",null,null,"CR4",null,null,"CR5",null,null,"CR6"]
[null,null,"INDIVIDUAL","2 PERSONAS","FAMILIAR","INDIVIDUAL","2 PERSONAS","FAMILIAR","INDIVIDUAL","2 PERSONAS","FAMILIAR","INDIVIDUAL","2 PERSONAS","FAMILIAR","INDIVIDUAL","2 PERSONAS","FAMILIAR","INDIVIDUAL","2 PERSONAS","FAMILIAR"]
[18,"-  49",{"$f":"C560","v":3766},{"$f":"D560","v":6623},9471,3043,5192,7345,2604,4477,6331,2069,3464,4857,1552,2502,3453,973,1434,1903]
[50,"o más",{"$f":"C561","v":4762},7614,10467,3844,5989,8126,3247,5129,6980,2553,3944,5352,1880,2828,3782,1137,1592,2065]
[]
["TARIFAS SEMESTRALES "]
["EDAD"]
[" "," ","CR1",null,null,"CR2",null,null,"CR3",null,null,"CR4",null,null,"CR5",null,null,"CR6"]
[null,null,"INDIVIDUAL","2 PERSONAS","FAMILIAR","INDIVIDUAL","2 PERSONAS","FAMILIAR","INDIVIDUAL","2 PERSONAS","FAMILIAR","INDIVIDUAL","2 PERSONAS","FAMILIAR","INDIVIDUAL","2 PERSONAS","FAMILIAR","INDIVIDUAL","2 PERSONAS","FAMILIAR"]
[18,"-  25",{"$f":"+C543*$L$2","v":1995.98},3510.19,5019.63,1612.7900000000002,2751.76,3892.8500000000004,1380.1200000000001,2372.81,3355.4300000000003,1096.5700000000002,1835.92,2574.21,822.56000000000006,1326.0600000000002,1830.0900000000001,515.69000000000005,760.02,1008.59]
[75,"o más",2523.86,4035.42,5547.51,2037.3200000000002,3174.17,4306.7800000000007,1720.91,2718.3700000000003,3699.4,1353.0900000000001,2090.3200000000002,2836.56,996.40000000000009,1498.8400000000001,2004.46,602.61,843.76,1094.45]
[]
[]
[]
[]
[null,null,3766,6623,9471,3043,5192,7345,2604,4477,6331,2069,3464,4857,1552,2502,3453,973,1434,1903]
[null,null,4762,7614,10467,3844,5989,8126,3247,5129,6980,2553,3944,5352,1880,2828,3782,1137,1592,2065]
[]
[]
[null,null,{"$f":"(C556-50)*1+50","v":3766},{"$f":"(D556-50)*1+50","v":6623},9471,3043,5192,7345,2604,4477,6331,2069,3464,4857,1552,2502,3453,973,1434,1903]
[null,null,{"$f":"(C557-50)*1+50","v":4762},7614,10467,3844,5989,8126,3247,5129,6980,2553,3944,5352,1880,2828,3782,1137,1592,2065]