{"text_format":"1","workbook":"xlsx","n_sheets":9,"sheets":["INGRESO DE DATOS","Global Major Medical Health Pla","Global Select Health Plan","Global Premier Health Plan","Global Select PE Health Plan","Global Elite Health Plan","Global Ultimate Health Plan","Resumen tarifas","Tablas"],"not_rendered":{"charts":0,"images":23,"macros":1,"external_links":1,"defined_names":6,"comments":1,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"INGRESO DE DATOS","index":0,"n_rows":31,"n_cols":13,"rows_kept":31,"cut":false,"hidden":false,"merged":[[10,0,10,7],[28,1,28,2],[16,1,16,2],[28,3,28,5],[14,3,14,7],[16,5,16,6],[14,1,14,2],[18,1,18,2],[18,5,18,6],[24,1,24,2],[20,5,24,5]]}
[]
[null,null,null,null,null,null,null," "," "]
[]
[]
[]
[null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[]
["Cotización de Seguro Médico - Bupa Global Health Plans"]
[null,null,null,null,null,null,null,"Última actualización  del archivo: 10 octubre 2022"]
["1. INGRESE LOS DATOS DEL PROPUESTO ASEGURADO :"]
[null,null,null,null,null,null,null,null,null,"Diligenciar, solo si aplica otros dependientes, incluir edad"]
[null,"Nombre del asegurado titular :",null,"JUAN VIDAL",null,null,null,null,null,"Otros dependientes:","ID","Edad"]
[null,null,null,null,null,null,null,null,null,null,1,null,{"$f":"IF(ISBLANK(L16),TRUE,AND(L16 >= 0,L16 <= 24,E25))","v":true}]
[null,"Número de adultos en la póliza : ",null,null,null,"Número de hijos en la póliza :",null,null,null,null,2,null,{"$f":"IF(ISBLANK(L17),TRUE,AND(L17 >= 0,L17 <= 24,E26))","v":true}]
[null,null,null,null,null,null,null,null,null,null,3,null,{"$f":"IF(ISBLANK(L18),TRUE,AND(L18 >= 0,L18 <= 24,E27))","v":true}]
[null," Edad del asegurado titular :",null,null,{"$f":"AND(D19 >= 18,D19 <= 45,E25)","v":false},"Edad del (de la) cónyuge :",null,null,{"$f":"IF(D17>1,AND(H19 >= 18,H19 <= 45,E25),TRUE)","v":true},null,4,null,{"$f":"IF(ISBLANK(L19),TRUE,AND(L19 >= 0,L19 <= 24,E28))","v":true}]
[null,null,null,null,null,null,null,null,null,null,5,null,{"$f":"IF(ISBLANK(L20),TRUE,AND(L20 >= 0,L20 <= 24,E29))","v":true}]
[null,null,"Aplica descuento especial del 10%:",null,false,"*Descuento especial aplica para todos los productos globales a excepción de Select PE.\n\n*Descuento por pago fraccionado aplica para todos los productos globales.\n\n*Descuento por promo especial, aplica para todos los productos globales a excepción de Select PE."]
[]
[null,null,"Aplica descuento por pago fraccionado:",null,false]
[]
[null,"Promo especial +10% adicional (Valido para asegurados entre los 18 y 45 años)",null,null,false]
[null,null,null,{"$f":"1-(IF(E21,0.1,0)+IF(AND(E19,I19,M16,M17,M18,M19,M20),0.1,0))","v":1},{"$f":"1-IF(E21,0.1,0)","v":1}]
["2. INGRESE EL NOMBRE DE LA AGENCIA ASESORA :"]
[]
[null,"Agencia / Agente :",null,"Nombre del Agente"]
[]
["3. ESCOJA EL PRODUCTO PARA VISUALIZAR LA COTIZACION RESPECTIVA :"]

{"sheet":"Global Major Medical Health Pla","index":1,"n_rows":77,"n_cols":15,"rows_kept":77,"cut":false,"hidden":false,"merged":[[74,1,74,8],[75,10,75,11],[76,10,76,11],[68,10,68,11],[69,10,69,11],[71,10,71,11],[72,10,72,11],[73,10,73,11],[74,10,74,11],[63,10,63,11],[64,10,64,11],[66,10,66,13],[67,10,67,11],[73,1,73,8],[68,1,68,8],[69,1,69,8],[70,1,70,8],[71,1,71,8],[72,1,72,8],[57,10,57,11],[59,10,59,11],[60,10,60,11],[61,10,61,11],[62,10,62,11],[28,10,28,11],[43,0,44,0],[43,6,44,6],[22,0,22,6],[32,3,32,4],[34,3,34,4],[36,2,36,3],[36,4,36,5],[28,2,28,8],[30,2,30,8],[29,10,29,11],[30,10,30,11],[32,10,32,13],[33,10,33,11],[34,10,34,11],[35,10,35,11],[37,10,37,11],[38,10,38,11],[39,10,39,11],[40,10,40,11],[42,10,42,13],[36,10,36,11],[46,10,46,11],[58,10,58,11],[70,10,70,11],[43,10,43,11],[44,10,44,11],[45,10,45,11],[47,10,47,11],[48,10,48,11],[49,10,49,11],[50,10,50,11],[51,10,51,11],[52,10,52,11],[54,10,54,13],[55,10,55,11],[56,10,56,11]]}
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null," ",false]
[null,"Nombre del asegurado titular :",{"$f":"+'INGRESO DE DATOS'!$D$15","v":"JUAN VIDAL"},null,null,null,null,null,null,null,"Deducibles",null,"PLAN 1","PLAN 2"]
[null,null,null,null,null,null,null,null,null,null,"Dentro del país de residencia",null,10000,20000]
[null,"Agencia / Agente :",{"$f":"+'INGRESO DE DATOS'!$D$29","v":"Nombre del Agente"},null,null,null,null,null,null,null,"Fuera del país de residencia",null,10000,20000]
[]
[null,null,null,"Número de adultos en la póliza : ",null,{"$f":"+'INGRESO DE DATOS'!$D$17","v":0},null," Edad del asegurado titular :",{"$f":"+'INGRESO DE DATOS'!$D$19","v":0},null,"TARIFAS ANUALES "]
[null,null,null,null,null,null,null,null,null,null,"Prima del asegurado titular :",null,{"$f":"VLOOKUP($I$33,Tablas!$A$905:$G$971,3,TRUE)*'INGRESO DE DATOS'!$D$26+(Tablas!$Q$2)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($I$33,Tablas!$A$905:$G$971,4,TRUE)*'INGRESO DE DATOS'!$D$26+(Tablas!$Q$2)","v":{"$error":"#N/A"}}]
[null,null,null,"Número de hijos en la póliza :",null,{"$f":"+'INGRESO DE DATOS'!$H$17","v":0},null,"Edad del (de la) cónyuge :",{"$f":"+'INGRESO DE DATOS'!$H$19","v":0},null,"Prima del (de la) cónyuge:",null,{"$f":"(IF($F$33=1,0,(VLOOKUP($I$35,Tablas!$A$905:$G$971,3,TRUE))))*'INGRESO DE DATOS'!$D$26+(IF($F$33=1,0,(Tablas!$Q$2)))","v":{"$error":"#N/A"}},{"$f":"(IF($F$33=1,0,(VLOOKUP($I$35,Tablas!$A$905:$G$971,4,TRUE))))*'INGRESO DE DATOS'!$D$26+(IF($F$33=1,0,(Tablas!$Q$2)))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,"Prima del (de los) Hijo (s) :",null,{"$f":"(IF($F$35=0,0,(VLOOKUP($F$35,Tablas!$A$972:$G$974,3,TRUE))))*'INGRESO DE DATOS'!$D$26","v":0},{"$f":"(IF($F$35=0,0,(VLOOKUP($F$35,Tablas!$A$972:$G$974,4,TRUE))))*'INGRESO DE DATOS'!$D$26","v":0}]
[null,null,"FECHA DE COTIZACION :",null,{"$f":"NOW()","v":"2023-10-26T13:25:47.840"},null,null,null,null,null,"Total otros dependientes",null,{"$f":"Tablas!Q911*'INGRESO DE DATOS'!$D$26","v":0},{"$f":"Tablas!R911*'INGRESO DE DATOS'!$D$26","v":0}]
[null,null,null,null,null,null,null,null,null,null,"TOTAL PRIMA NETA :",null,{"$f":"SUM(M34:M37)","v":{"$error":"#N/A"}},{"$f":"SUM(N34:N37)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,"Costo administrativo anual :",null,937.5,937.5]
[null,null,null,null,null,null,null,null,null,null,"IVA (16%) :",null,{"$f":"+M38*16%","v":{"$error":"#N/A"}},{"$f":"+N38*16%","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$D$26=0.8,\"Costo total, (-20% de descuento)\",IF('INGRESO DE DATOS'!$D$26=0.9,\"Costo total, (-10% de descuento)\",\"Gran total anual\"))","v":"Gran total anual"},null,{"$f":"SUM(M38:M40) + M39*0.16","v":{"$error":"#N/A"}},{"$f":"SUM(N38:N40) + N39*0.16","v":{"$error":"#N/A"}}]
[]
[null,null,null,null,null,null,null,null,null,null,"TARIFAS SEMESTRALES "]
[null,null,null,null,null,null,null,null,null,null,"Prima del asegurado titular :",null,{"$f":"M34*(1+Tablas!$K$4)","v":{"$error":"#N/A"}},{"$f":"N34*(1+Tablas!$K$4)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,"Prima del (de la) cónyuge:",null,{"$f":"M35*(1+Tablas!$K$4)","v":{"$error":"#N/A"}},{"$f":"N35*(1+Tablas!$K$4)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,"Prima del (de los) Hijo (s) :",null,{"$f":"M36*(1+Tablas!$K$4)","v":0},{"$f":"N36*(1+Tablas!$K$4)","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K37","v":"Total otros dependientes"},null,{"$f":"M37*(1+Tablas!$K$4)","v":0},{"$f":"N37*(1+Tablas!$K$4)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"TOTAL PRIMA NETA :",null,{"$f":"SUM(M44:M47)","v":{"$error":"#N/A"}},{"$f":"SUM(N44:N47)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,"Costo administrativo anual :",null,937.5,937.5]
[null,null,null,null,null,null,null,null,null,null,"IVA (16%) :",null,{"$f":"SUM(M48:M49)*16%","v":{"$error":"#N/A"}},{"$f":"SUM(N48:N49)*16%","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,"TOTAL  primera cuota :",null,{"$f":"((M48/2)+M49)*1.16","v":{"$error":"#N/A"}},{"$f":"((N48/2)+N49)*1.16","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,"Valor segunda cuota :",null,{"$f":"M48/2*1.16","v":{"$error":"#N/A"}},{"$f":"N48/2*1.16","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K41","v":"Gran total anual"},null,{"$f":"M51+M52","v":{"$error":"#N/A"}},{"$f":"N51+N52","v":{"$error":"#N/A"}}]
[]
[null,null,null,null,null,null,null,null,null,null,"TARIFAS TRIMESTRALES "]
[null,null,null,null,null,null,null,null,null,null,"Prima del asegurado titular :",null,{"$f":"M34*(1+Tablas!$K$3)","v":{"$error":"#N/A"}},{"$f":"N34*(1+Tablas!$K$3)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,"Prima del (de la) cónyuge:",null,{"$f":"M35*(1+Tablas!$K$3)","v":{"$error":"#N/A"}},{"$f":"N35*(1+Tablas!$K$3)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,"Prima del (de los) Hijo (s) :",null,{"$f":"M36*(1+Tablas!$K$3)","v":0},{"$f":"N36*(1+Tablas!$K$3)","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K47","v":"Total otros dependientes"},null,{"$f":"M37*(1+Tablas!$K$3)","v":0},{"$f":"N37*(1+Tablas!$K$3)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"TOTAL PRIMA NETA :",null,{"$f":"SUM(M56:M59)","v":{"$error":"#N/A"}},{"$f":"SUM(N56:N59)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,"Costo administrativo anual :",null,937.5,937.5]
[null,null,null,null,null,null,null,null,null,null,"IVA (16%) :",null,{"$f":"SUM(M60:M61)*16%","v":{"$error":"#N/A"}},{"$f":"SUM(N60:N61)*16%","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,"TOTAL  primera  cuota :",null,{"$f":"((M60/4)+M61)*1.16","v":{"$error":"#N/A"}},{"$f":"((N60/4)+N61)*1.16","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,"Valor cuota trimestral 2 a 4:",null,{"$f":"M60/4*1.16","v":{"$error":"#N/A"}},{"$f":"N60/4*1.16","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K53","v":"Gran total anual"},null,{"$f":"M63+(M64*3)","v":{"$error":"#N/A"}},{"$f":"N63+(N64*3)","v":{"$error":"#N/A"}}]
[]
[null,null,null,null,null,null,null,null,null,null,"TARIFAS MENSUALES "]
[null,null,null,null,null,null,null,null,null,null,"Prima del asegurado titular :",null,{"$f":"M34*(1+Tablas!$K$2)","v":{"$error":"#N/A"}},{"$f":"N34*(1+Tablas!$K$2)","v":{"$error":"#N/A"}}]
[null,"Tarifas validas a partir del 1 de marzo al 31 de diciembre del 2023.",null,null,null,null,null,null,null,null,"Prima del (de la) cónyuge:",null,{"$f":"M35*(1+Tablas!$K$2)","v":{"$error":"#N/A"}},{"$f":"N35*(1+Tablas!$K$2)","v":{"$error":"#N/A"}}]
[null,"Promociones válidas al 31 de diciembre de 2023.",null,null,null,null,null,null,null,null,"Prima del (de los) Hijo (s) :",null,{"$f":"M36*(1+Tablas!$K$2)","v":0},{"$f":"N36*(1+Tablas!$K$2)","v":0}]
[null,"El 10% de descuento en productos Globales sobre prima neta será aplicable durante toda la vida de la póliza, siempre y cuando el asegurado no haga cambios en el plan y deducibles contratados.",null,null,null,null,null,null,null,null,{"$f":"K59","v":"Total otros dependientes"},null,{"$f":"M37*(1+Tablas!$K$2)","v":0},{"$f":"N37*(1+Tablas!$K$2)","v":0}]
[null,"6 meses sin intereses sin cargo al agente para modalidad de pago anual durante el primer año póliza con tarjetas de crédito participantes: Afirme, Azteca, Bajío, Banjercito, Banorte, Banregio, BBVA, Citibanamex, Famsa, HSBC, Inbursa, Invex, IXE, Liverpool, Mifel, Multiva, Santander, Scotiabank, Sociedad de Facilidades Multirotativas y American Express. Promoción válida sólo para tarjetas emitidas en la República Mexicana.",null,null,null,null,null,null,null,null,"TOTAL PRIMA NETA :",null,{"$f":"SUM(M68:M71)","v":{"$error":"#N/A"}},{"$f":"SUM(N68:N71)","v":{"$error":"#N/A"}}]
[null,"En caso de que el asegurado elija la promoción “Sin costo por pago fraccionado” no podrá optar por la promoción a meses sin intereses.",null,null,null,null,null,null,null,null,"Costo administrativo anual :",null,937.5,937.5]
[null,"Las pólizas contratadas cuentan con limitaciones y exclusiones las cuáles pueden ser consultadas en www.bupasalud.com.mx Para más información, llámanos al 55 5202-1701 ext 4 o envíanos un correo a: ventasdirectas@bupa.com.mx",null,null,null,null,null,null,null,null,"IVA (16%) :",null,{"$f":"SUM(M72:M73)*16%","v":{"$error":"#N/A"}},{"$f":"SUM(N72:N73)*16%","v":{"$error":"#N/A"}}]
[null,"La presente cotización es de carácter informativo, no constituye una solicitud de seguro y/o el monto de la prima definitiva y/o las condiciones de la misma y/o una oferta de aseguramiento en términos del artículo 5to de la Ley Sobre el Contrato de Seguro. La emisión de la póliza asícomo posibles cambios en la tarifa están sujetos a valoración del riesgo de acuerdo con las políticas de Suscripción de Bupa México y es susceptible de modificaciones, por lo que Bupa podrá aceptar o negar el aseguramiento del riesgo propuesto.",null,null,null,null,null,null,null,null,"TOTAL  primera cuota :",null,{"$f":"((M72/12)+M73)*1.16","v":{"$error":"#N/A"}},{"$f":"((N72/12)+N73)*1.16","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,"Valor cuota mensual 2 a 12 :",null,{"$f":"M72/12*1.16","v":{"$error":"#N/A"}},{"$f":"N72/12*1.16","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K65","v":"Gran total anual"},null,{"$f":"M75+(M76*11)","v":{"$error":"#N/A"}},{"$f":"N75+(N76*11)","v":{"$error":"#N/A"}}]

{"sheet":"Global Select Health Plan","index":2,"n_rows":81,"n_cols":17,"rows_kept":81,"cut":false,"hidden":false,"merged":[[74,10,74,11],[73,10,73,11],[75,10,75,11],[80,10,80,11],[76,10,76,11],[77,10,77,11],[78,10,78,11],[79,10,79,11],[22,0,22,1],[44,10,44,11],[28,0,28,1],[32,10,32,11],[38,10,38,11],[32,2,32,8],[34,2,34,8],[33,10,33,11],[34,10,34,11],[37,10,37,11],[39,10,39,11],[36,10,36,16],[41,10,41,11],[42,10,42,11],[40,10,40,11],[41,1,41,2],[47,0,48,0],[47,1,48,1],[56,10,56,11],[54,10,54,11],[55,10,55,11],[48,10,48,11],[49,10,49,11],[51,10,51,11],[52,10,52,11],[53,10,53,11],[50,10,50,11],[61,10,61,11],[63,10,63,11],[64,10,64,11],[59,10,59,11],[60,10,60,11],[62,10,62,11],[41,3,41,4],[46,10,46,16],[58,10,58,16],[43,10,43,11],[47,10,47,11],[77,1,77,8],[78,1,78,8],[72,1,72,8],[73,1,73,8],[74,1,74,8],[75,1,75,8],[76,1,76,8],[66,10,66,11],[65,10,65,11],[67,10,67,11],[71,10,71,11],[72,10,72,11],[68,10,68,11],[70,10,70,16]]}
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null," ",false]
[null,"Nombre del asegurado titular :",{"$f":"+'INGRESO DE DATOS'!$D$15","v":"JUAN VIDAL"},null,null,null,null,null,null,null,"Deducibles",null,"PLAN A","PLAN 1","PLAN 2","PLAN 3","PLAN 4"]
[null,null,null,null,null,null,null,null,null,null,"Dentro del país de residencia",null,2000,3500,5000,10000,20000]
[null,"Agencia / Agente :",{"$f":"+'INGRESO DE DATOS'!$D$29","v":"Nombre del Agente"},null,null,null,null,null,null,null,"Fuera del país de residencia",null,2000,3500,5000,10000,20000]
[]
[null,null,null,null,null,null,null,null,null,null,"TARIFAS ANUALES "]
[null,"Número de adultos en la póliza : ",{"$f":"+'INGRESO DE DATOS'!$D$17","v":0},null,null," Edad del asegurado titular :",{"$f":"+'INGRESO DE DATOS'!$D$19","v":0},{"$f":"VLOOKUP($C$38,Tablas!A1503:B1504,2,0)","v":{"$error":"#N/A"}},null,null,"Prima del asegurado titular :",null,{"$f":"(VLOOKUP($G$38,Tablas!$A$305:$G$371,3,TRUE))*'INGRESO DE DATOS'!$D$26+(Tablas!$Q$2)","v":{"$error":"#N/A"}},{"$f":"(VLOOKUP($G$38,Tablas!$A$305:$G$371,4,TRUE))*'INGRESO DE DATOS'!$D$26+(Tablas!$Q$2)","v":{"$error":"#N/A"}},{"$f":"(VLOOKUP($G$38,Tablas!$A$305:$G$371,5,TRUE))*'INGRESO DE DATOS'!$D$26+(Tablas!$Q$2)","v":{"$error":"#N/A"}},{"$f":"(VLOOKUP($G$38,Tablas!$A$305:$G$371,6,TRUE))*'INGRESO DE DATOS'!$D$26+(Tablas!$Q$2)","v":{"$error":"#N/A"}},{"$f":"(VLOOKUP($G$38,Tablas!$A$305:$G$371,7,TRUE))*'INGRESO DE DATOS'!$D$26+(Tablas!$Q$2)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,"Prima del (de la) cónyuge:",null,{"$f":"(IF($C$38=1,0,(VLOOKUP($G$40,Tablas!$A$305:$G$371,3,TRUE))))*'INGRESO DE DATOS'!$D$26+(IF($C$38=1,0,(Tablas!$Q$2)))","v":{"$error":"#N/A"}},{"$f":"(IF($C$38=1,0,(VLOOKUP($G$40,Tablas!$A$305:$G$371,4,TRUE))))*'INGRESO DE DATOS'!$D$26+(IF($C$38=1,0,(Tablas!$Q$2)))","v":{"$error":"#N/A"}},{"$f":"(IF($C$38=1,0,(VLOOKUP($G$40,Tablas!$A$305:$G$371,5,TRUE))))*'INGRESO DE DATOS'!$D$26+(IF($C$38=1,0,(Tablas!$Q$2)))","v":{"$error":"#N/A"}},{"$f":"(IF($C$38=1,0,(VLOOKUP($G$40,Tablas!$A$305:$G$371,6,TRUE))))*'INGRESO DE DATOS'!$D$26+(IF($C$38=1,0,(Tablas!$Q$2)))","v":{"$error":"#N/A"}},{"$f":"(IF($C$38=1,0,(VLOOKUP($G$40,Tablas!$A$305:$G$371,7,TRUE))))*'INGRESO DE DATOS'!$D$26+(IF($C$38=1,0,(Tablas!$Q$2)))","v":{"$error":"#N/A"}}]
[null,"Número de hijos en la póliza :",{"$f":"+'INGRESO DE DATOS'!$H$17","v":0},null,null,"Edad del (de la) cónyuge :",{"$f":"+'INGRESO DE DATOS'!$H$19","v":0},null,null,null,"Prima del (de los) Hijo (s) :",null,{"$f":"(IF($C$40=0,0,(VLOOKUP($C$40,Tablas!$A$372:$G$374,3,TRUE))))*'INGRESO DE DATOS'!$D$26","v":0},{"$f":"(IF($C$40=0,0,(VLOOKUP($C$40,Tablas!$A$372:$G$374,4,TRUE))))*'INGRESO DE DATOS'!$D$26","v":0},{"$f":"(IF($C$40=0,0,(VLOOKUP($C$40,Tablas!$A$372:$G$374,5,TRUE))))*'INGRESO DE DATOS'!$D$26","v":0},{"$f":"(IF($C$40=0,0,(VLOOKUP($C$40,Tablas!$A$372:$G$374,6,TRUE))))*'INGRESO DE DATOS'!$D$26","v":0},{"$f":"(IF($C$40=0,0,(VLOOKUP($C$40,Tablas!$A$372:$G$374,7,TRUE))))*'INGRESO DE DATOS'!$D$26","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Total otros dependientes",null,{"$f":"Tablas!Q306 * 'INGRESO DE DATOS'!$D$26","v":0},{"$f":"Tablas!R306 * 'INGRESO DE DATOS'!$D$26","v":0},{"$f":"Tablas!S306 * 'INGRESO DE DATOS'!$D$26","v":0},{"$f":"Tablas!T306 * 'INGRESO DE DATOS'!$D$26","v":0},{"$f":"Tablas!U306 * 'INGRESO DE DATOS'!$D$26","v":0}]
[null,"FECHA DE COTIZACION :",null,{"$f":"NOW()","v":"2023-10-26T13:25:47.830"},null,null,null,null,null,null,"TOTAL PRIMA NETA :",null,{"$f":"SUM(M38:M41)","v":{"$error":"#N/A"}},{"$f":"SUM(N38:N41)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null," "," "," ",null,null,null,null,"Costo administrativo anual :",null,937.5,937.5,937.5,937.5,937.5]
[null,null,null,null,null,null,null,null,null,null,"IVA (16%) :",null,{"$f":"SUM(M42:M43)*16%","v":{"$error":"#N/A"}},{"$f":"SUM(N42:N43)*16%","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$D$26=0.8,\"Costo total, (-20% de descuento)\",IF('INGRESO DE DATOS'!$D$26=0.9,\"Costo total, (-10% de descuento)\",\"Gran total anual\"))","v":"Gran total anual"},null,{"$f":"SUM(M42:M44)","v":{"$error":"#N/A"}},{"$f":"SUM(N42:N44)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,null,null,null,null,null,null,null,null,null,"TARIFAS SEMESTRALES"]
[null,null,null,null,null,null,null,null,null,null,"Prima del asegurado titular :",null,{"$f":"M38*(1+Tablas!$K$4)","v":{"$error":"#N/A"}},{"$f":"N38*(1+Tablas!$K$4)","v":{"$error":"#N/A"}},{"$f":"O38*(1+Tablas!$K$4)","v":{"$error":"#N/A"}},{"$f":"P38*(1+Tablas!$K$4)","v":{"$error":"#N/A"}},{"$f":"Q38*(1+Tablas!$K$4)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,"Prima del (de la) cónyuge:",null,{"$f":"M39*(1+Tablas!$K$4)","v":{"$error":"#N/A"}},{"$f":"N39*(1+Tablas!$K$4)","v":{"$error":"#N/A"}},{"$f":"O39*(1+Tablas!$K$4)","v":{"$error":"#N/A"}},{"$f":"P39*(1+Tablas!$K$4)","v":{"$error":"#N/A"}},{"$f":"Q39*(1+Tablas!$K$4)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,"Prima del (de los) Hijo (s) :",null,{"$f":"M40*(1+Tablas!$K$4)","v":0},{"$f":"N40*(1+Tablas!$K$4)","v":0},{"$f":"O40*(1+Tablas!$K$4)","v":0},{"$f":"P40*(1+Tablas!$K$4)","v":0},{"$f":"Q40*(1+Tablas!$K$4)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Total otros dependientes",null,{"$f":"M41*(1+Tablas!$K$4)","v":0},{"$f":"N41*(1+Tablas!$K$4)","v":0},{"$f":"O41*(1+Tablas!$K$4)","v":0},{"$f":"P41*(1+Tablas!$K$4)","v":0},{"$f":"Q41*(1+Tablas!$K$4)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"TOTAL PRIMA NETA :",null,{"$f":"SUM(M48:M51)","v":{"$error":"#N/A"}},{"$f":"SUM(N48:N51)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Q48:Q51)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,"Costo administrativo anual :",null,937.5,937.5,937.5,937.5,937.5]
[null,null,null,null,null,null,null,null,null,null,"IVA (16%) :",null,{"$f":"SUM(M52:M53)*16%","v":{"$error":"#N/A"}},{"$f":"SUM(N52:N53)*16%","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"SUM(P52:P53)*16%","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,"TOTAL  primera cuota :",null,{"$f":"((M52/2)+M53)*1.16","v":{"$error":"#N/A"}},{"$f":"((N52/2)+N53)*1.16","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,"Valor segunda cuota :",null,{"$f":"M52/2*1.16","v":{"$error":"#N/A"}},{"$f":"N52/2*1.16","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K45","v":"Gran total anual"},null,{"$f":"+M55+M56","v":{"$error":"#N/A"}},{"$f":"+N55+N56","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+P55+P56","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[]
[null,null,null,null,null,null,null,null,null,null,"TARIFAS TRIMESTRALES"]
[null,null,null,null,null,null,null,null,null,null,"Prima del asegurado titular :",null,{"$f":"M38*(1+Tablas!$K$3)","v":{"$error":"#N/A"}},{"$f":"N38*(1+Tablas!$K$3)","v":{"$error":"#N/A"}},{"$f":"O38*(1+Tablas!$K$3)","v":{"$error":"#N/A"}},{"$f":"P38*(1+Tablas!$K$3)","v":{"$error":"#N/A"}},{"$f":"Q38*(1+Tablas!$K$3)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,"Prima del (de la) cónyuge:",null,{"$f":"M39*(1+Tablas!$K$3)","v":{"$error":"#N/A"}},{"$f":"N39*(1+Tablas!$K$3)","v":{"$error":"#N/A"}},{"$f":"O39*(1+Tablas!$K$3)","v":{"$error":"#N/A"}},{"$f":"P39*(1+Tablas!$K$3)","v":{"$error":"#N/A"}},{"$f":"Q39*(1+Tablas!$K$3)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,"Prima del (de los) Hijo (s) :",null,{"$f":"M40*(1+Tablas!$K$3)","v":0},{"$f":"N40*(1+Tablas!$K$3)","v":0},{"$f":"O40*(1+Tablas!$K$3)","v":0},{"$f":"P40*(1+Tablas!$K$3)","v":0},{"$f":"Q40*(1+Tablas!$K$3)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Total otros dependientes",null,{"$f":"M41*(1+Tablas!$K$3)","v":0},{"$f":"N41*(1+Tablas!$K$3)","v":0},{"$f":"O41*(1+Tablas!$K$3)","v":0},{"$f":"P41*(1+Tablas!$K$3)","v":0},{"$f":"Q41*(1+Tablas!$K$3)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"TOTAL PRIMA NETA :",null,{"$f":"SUM(M60:M63)","v":{"$error":"#N/A"}},{"$f":"SUM(N60:N63)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Q60:Q63)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,"Costo administrativo anual :",null,937.5,937.5,937.5,937.5,937.5]
[null,null,null,null,null,null,null,null,null,null,"IVA (16%) :",null,{"$f":"SUM(M64:M65)*16%","v":{"$error":"#N/A"}},{"$f":"SUM(N64:N65)*16%","v":{"$error":"#N/A"}},{"$f":"SUM(O64:O65)*16%","v":{"$error":"#N/A"}},{"$f":"SUM(P64:P65)*16%","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,"TOTAL  primera  cuota :",null,{"$f":"((M64/4)+M65)*1.16","v":{"$error":"#N/A"}},{"$f":"((N64/4)+N65)*1.16","v":{"$error":"#N/A"}},{"$f":"((O64/4)+O65)*1.16","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,"Valor cuota trimestral 2 a 4:",null,{"$f":"M64/4*1.16","v":{"$error":"#N/A"}},{"$f":"N64/4*1.16","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K57","v":"Gran total anual"},null,{"$f":"M67+(M68*3)","v":{"$error":"#N/A"}},{"$f":"N67+(N68*3)","v":{"$error":"#N/A"}},{"$f":"O67+(O68*3)","v":{"$error":"#N/A"}},{"$f":"P67+(P68*3)","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[]
[null,null,null,null,null,null,null,null,null,null,"TARIFAS MENSUALES "]
[null,null,null,null,null,null,null,null,null,null,"Prima del asegurado titular :",null,{"$f":"M38*(1+Tablas!$K$2)","v":{"$error":"#N/A"}},{"$f":"N38*(1+Tablas!$K$2)","v":{"$error":"#N/A"}},{"$f":"O38*(1+Tablas!$K$2)","v":{"$error":"#N/A"}},{"$f":"P38*(1+Tablas!$K$2)","v":{"$error":"#N/A"}},{"$f":"Q38*(1+Tablas!$K$2)","v":{"$error":"#N/A"}}]
[null,"Tarifas validas a partir del 1 de marzo al 31 de diciembre del 2023.",null,null,null,null,null,null,null,null,"Prima del (de la) cónyuge:",null,{"$f":"M39*(1+Tablas!$K$2)","v":{"$error":"#N/A"}},{"$f":"N39*(1+Tablas!$K$2)","v":{"$error":"#N/A"}},{"$f":"O39*(1+Tablas!$K$2)","v":{"$error":"#N/A"}},{"$f":"P39*(1+Tablas!$K$2)","v":{"$error":"#N/A"}},{"$f":"Q39*(1+Tablas!$K$2)","v":{"$error":"#N/A"}}]
[null,"Promociones válidas al 31 de diciembre de 2023.",null,null,null,null,null,null,null,null,"Prima del (de los) Hijo (s) :",null,{"$f":"M40*(1+Tablas!$K$2)","v":0},{"$f":"N40*(1+Tablas!$K$2)","v":0},{"$f":"O40*(1+Tablas!$K$2)","v":0},{"$f":"P40*(1+Tablas!$K$2)","v":0},{"$f":"Q40*(1+Tablas!$K$2)","v":0}]
[null,"El 10% de descuento en productos Globales sobre prima neta será aplicable durante toda la vida de la póliza, siempre y cuando el asegurado no haga cambios en el plan y deducibles contratados.",null,null,null,null,null,null,null,null,"Total otros dependientes",null,{"$f":"M41*(1+Tablas!$K$2)","v":0},{"$f":"N41*(1+Tablas!$K$2)","v":0},{"$f":"O41*(1+Tablas!$K$2)","v":0},{"$f":"P41*(1+Tablas!$K$2)","v":0},{"$f":"Q41*(1+Tablas!$K$2)","v":0}]
[null,"6 meses sin intereses sin cargo al agente para modalidad de pago anual durante el primer año póliza con tarjetas de crédito participantes: Afirme, Azteca, Bajío, Banjercito, Banorte, Banregio, BBVA, Citibanamex, Famsa, HSBC, Inbursa, Invex, IXE, Liverpool, Mifel, Multiva, Santander, Scotiabank, Sociedad de Facilidades Multirotativas y American Express. Promoción válida sólo para tarjetas emitidas en la República Mexicana.",null,null,null,null,null,null,null,null,"TOTAL PRIMA NETA :",null,{"$f":"SUM(M72:M75)","v":{"$error":"#N/A"}},{"$f":"SUM(N72:N75)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Q72:Q75)","v":{"$error":"#N/A"}}]
[null,"En caso de que el asegurado elija la promoción “Sin costo por pago fraccionado” no podrá optar por la promoción a meses sin intereses.",null,null,null,null,null,null,null,null,"Costo administrativo anual :",null,937.5,937.5,937.5,937.5,937.5]
[null,"Las pólizas contratadas cuentan con limitaciones y exclusiones las cuáles pueden ser consultadas en www.bupasalud.com.mx Para más información, llámanos al 55 5202-1701 ext 4 o envíanos un correo a: ventasdirectas@bupa.com.mx",null,null,null,null,null,null,null,null,"IVA (16%) :",null,{"$f":"SUM(M76:M77)*16%","v":{"$error":"#N/A"}},{"$f":"SUM(N76:N77)*16%","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"SUM(P76:P77)*16%","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[null,"La presente cotización es de carácter informativo, no constituye una solicitud de seguro y/o el monto de la prima definitiva y/o las condiciones de la misma y/o una oferta de aseguramiento en términos del artículo 5to de la Ley Sobre el Contrato de Seguro. La emisión de la póliza asícomo posibles cambios en la tarifa están sujetos a valoración del riesgo de acuerdo con las políticas de Suscripción de Bupa México y es susceptible de modificaciones, por lo que Bupa podrá aceptar o negar el aseguramiento del riesgo propuesto.",null,null,null,null,null,null,null,null,"TOTAL  primera cuota :",null,{"$f":"((M76/12)+M77)*1.16","v":{"$error":"#N/A"}},{"$f":"((N76/12)+N77)*1.16","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,"Valor cuota mensual 2 a 12 :",null,{"$f":"M76/12*1.16","v":{"$error":"#N/A"}},{"$f":"N76/12*1.16","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K69","v":"Gran total anual"},null,{"$f":"M79+(M80*11)","v":{"$error":"#N/A"}},{"$f":"N79+(N80*11)","v":{"$error":"#N/A"}},{"$f":"O79+(O80*11)","v":{"$error":"#N/A"}},{"$f":"P79+(P80*11)","v":{"$error":"#N/A"}},{"$error":"#N/A"}]

{"sheet":"Global Premier Health Plan","index":3,"n_rows":84,"n_cols":17,"rows_kept":84,"cut":false,"hidden":false,"merged":[[82,1,83,8],[79,11,79,12],[80,11,80,12],[81,11,81,12],[82,11,82,12],[81,1,81,8],[79,1,79,8],[80,1,80,8],[50,0,51,0],[25,0,25,1],[71,11,71,12],[83,11,83,12],[49,11,49,16],[61,11,61,16],[54,11,54,12],[55,11,55,12],[56,11,56,12],[57,11,57,12],[58,11,58,12],[62,11,62,12],[63,11,63,12],[64,11,64,12],[66,11,66,12],[67,11,67,12],[35,11,35,12],[39,11,39,16],[35,2,35,8],[37,2,37,8],[36,11,36,12],[37,11,37,12],[40,11,40,12],[41,11,41,12],[42,11,42,12],[44,11,44,12],[45,11,45,12],[43,1,43,2],[43,3,43,4],[46,11,46,12],[50,1,51,1],[68,11,68,12],[50,11,50,12],[51,11,51,12],[52,11,52,12],[47,11,47,12],[53,11,53,12],[43,11,43,12],[69,11,69,12],[70,11,70,12],[59,11,59,12],[65,11,65,12],[74,11,74,12],[73,11,73,16],[76,1,76,8],[77,1,77,8],[78,1,78,8],[75,11,75,12],[76,11,76,12],[78,11,78,12],[77,11,77,12]]}
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Nombre del asegurado titular :",{"$f":"+'INGRESO DE DATOS'!$D$15","v":"JUAN VIDAL"},null,null,null,null,null,null,null,null,"Deducibles",null,"PLAN A","PLAN 1","PLAN 2","PLAN 3"]
[null,null,null,null,null,null,null,null,null,null,null,"Dentro del país de residencia",null,1000,2000,5000,10000]
[null,"Agencia / Agente :",{"$f":"+'INGRESO DE DATOS'!$D$29","v":"Nombre del Agente"},null,null,null,null,null,null,null,null,"Fuera del país de residencia",null,1000,2000,5000,10000]
[]
[null,null,"Número de adultos en la póliza : ",{"$f":"+'INGRESO DE DATOS'!$D$17","v":0},null," Edad del asegurado titular :",{"$f":"+'INGRESO DE DATOS'!$D$19","v":0},null,{"$f":"VLOOKUP($D$40,Tablas!A1503:B1504,2,0)","v":{"$error":"#N/A"}},null,null,"TARIFAS ANUALES"]
[null,null,null,null,null,null,null,null,null,null,null,"Prima del asegurado titular :",null,{"$f":"(VLOOKUP($G$40,Tablas!$A$155:$G$221,3,TRUE))*'INGRESO DE DATOS'!$D$26+(Tablas!$Q$2)","v":{"$error":"#N/A"}},{"$f":"(VLOOKUP($G$40,Tablas!$A$155:$G$221,4,TRUE))*'INGRESO DE DATOS'!$D$26+(Tablas!$Q$2)","v":{"$error":"#N/A"}},{"$f":"(VLOOKUP($G$40,Tablas!$A$155:$G$221,5,TRUE))*'INGRESO DE DATOS'!$D$26+(Tablas!$Q$2)","v":{"$error":"#N/A"}},{"$f":"(VLOOKUP($G$40,Tablas!$A$155:$G$221,6,TRUE))*'INGRESO DE DATOS'!$D$26+(Tablas!$Q$2)","v":{"$error":"#N/A"}}]
[null,null,"Número de hijos en la póliza :",{"$f":"+'INGRESO DE DATOS'!$H$17","v":0},null,"Edad del (de la) cónyuge :",{"$f":"+'INGRESO DE DATOS'!$H$19","v":0},null,null,null,null,"Prima del (de la) cónyuge:",null,{"$f":"(IF($D$40=1,0,(VLOOKUP($G$42,Tablas!$A$155:$G$221,3,TRUE))))*'INGRESO DE DATOS'!$D$26+(IF($D$40=1,0,(Tablas!$Q$2)))","v":{"$error":"#N/A"}},{"$f":"(IF($D$40=1,0,(VLOOKUP($G$42,Tablas!$A$155:$G$221,4,TRUE))))*'INGRESO DE DATOS'!$D$26+(IF($D$40=1,0,(Tablas!$Q$2)))","v":{"$error":"#N/A"}},{"$f":"(IF($D$40=1,0,(VLOOKUP($G$42,Tablas!$A$155:$G$221,5,TRUE))))*'INGRESO DE DATOS'!$D$26+(IF($D$40=1,0,(Tablas!$Q$2)))","v":{"$error":"#N/A"}},{"$f":"(IF($D$40=1,0,(VLOOKUP($G$42,Tablas!$A$155:$G$221,6,TRUE))))*'INGRESO DE DATOS'!$D$26+(IF($D$40=1,0,(Tablas!$Q$2)))","v":{"$error":"#N/A"}}]
[null,null,null,null," "," "," ",null,null,null,null,"Prima del (de los) Hijo (s) :",null,{"$f":"(IF($D$42=0,0,(VLOOKUP($D$42,Tablas!$A$222:$G$224,3,TRUE))))*'INGRESO DE DATOS'!$D$26","v":0},{"$f":"(IF($D$42=0,0,(VLOOKUP($D$42,Tablas!$A$222:$G$224,4,TRUE))))*'INGRESO DE DATOS'!$D$26","v":0},{"$f":"(IF($D$42=0,0,(VLOOKUP($D$42,Tablas!$A$222:$G$224,5,TRUE))))*'INGRESO DE DATOS'!$D$26","v":0},{"$f":"(IF($D$42=0,0,(VLOOKUP($D$42,Tablas!$A$222:$G$224,6,TRUE))))*'INGRESO DE DATOS'!$D$26","v":0}]
[null,"FECHA DE COTIZACION :",null,{"$f":"NOW()","v":"2023-10-26T13:25:47.830"},null,null,null,null,null,null,null,"Total otros dependientes",null,{"$f":"Tablas!Q156*'INGRESO DE DATOS'!$D$26","v":0},{"$f":"Tablas!R156*'INGRESO DE DATOS'!$D$26","v":0},{"$f":"Tablas!S156*'INGRESO DE DATOS'!$D$26","v":0},{"$f":"Tablas!T156*'INGRESO DE DATOS'!$D$26","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"TOTAL PRIMA NETA :",null,{"$f":"SUM(N41:N44)","v":{"$error":"#N/A"}},{"$f":"SUM(O41:O44)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,"Costo administrativo anual :",null,937.5,937.5,937.5,937.5]
[null,null,null,null,null,null,null,null,null,null,null,"IVA (16%) :",null,{"$f":"SUM(N45:N46)*16%","v":{"$error":"#N/A"}},{"$f":"SUM(O45:O46)*16%","v":{"$error":"#N/A"}},{"$f":"SUM(P45:P46)*16%","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$D$26=0.8,\"Costo total, (-20% de descuento)\",IF('INGRESO DE DATOS'!$D$26=0.9,\"Costo total, (-10% de descuento)\",\"Gran total anual\"))","v":"Gran total anual"},null,{"$f":"SUM(N45:N47)","v":{"$error":"#N/A"}},{"$f":"SUM(O45:O47)","v":{"$error":"#N/A"}},{"$f":"SUM(P45:P47)","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,"TARIFAS SEMESTRALES"]
[null,null,null,null,null,null,null,null,null,null,null,"Prima del asegurado titular :",null,{"$f":"N41*(1+Tablas!$K$4)","v":{"$error":"#N/A"}},{"$f":"O41*(1+Tablas!$K$4)","v":{"$error":"#N/A"}},{"$f":"P41*(1+Tablas!$K$4)","v":{"$error":"#N/A"}},{"$f":"Q41*(1+Tablas!$K$4)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,"Prima del (de la) cónyuge:",null,{"$f":"N42*(1+Tablas!$K$4)","v":{"$error":"#N/A"}},{"$f":"O42*(1+Tablas!$K$4)","v":{"$error":"#N/A"}},{"$f":"P42*(1+Tablas!$K$4)","v":{"$error":"#N/A"}},{"$f":"Q42*(1+Tablas!$K$4)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,"Prima del (de los) Hijo (s) :",null,{"$f":"N43*(1+Tablas!$K$4)","v":0},{"$f":"O43*(1+Tablas!$K$4)","v":0},{"$f":"P43*(1+Tablas!$K$4)","v":0},{"$f":"Q43*(1+Tablas!$K$4)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Total otros dependientes",null,{"$f":"N44*(1+Tablas!$K$4)","v":0},{"$f":"O44*(1+Tablas!$K$4)","v":0},{"$f":"P44*(1+Tablas!$K$4)","v":0},{"$f":"Q44*(1+Tablas!$K$4)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"TOTAL PRIMA NETA :",null,{"$f":"SUM(N51:N54)","v":{"$error":"#N/A"}},{"$f":"SUM(O51:O54)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,"Costo administrativo anual :",null,937.5,937.5,937.5,937.5]
[null,null,null,null,null,null,null,null,null,null,null,"IVA (16%) :",null,{"$f":"SUM(N55:N56)*16%","v":{"$error":"#N/A"}},{"$f":"SUM(O55:O56)*16%","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,"TOTAL  primera cuota :",null,{"$f":"((N55/2)+N56)*1.16","v":{"$error":"#N/A"}},{"$f":"((O55/2)+O56)*1.16","v":{"$error":"#N/A"}},{"$f":"((P55/2)+P56)*1.16","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,"Valor segunda cuota :",null,{"$f":"N55/2*1.16","v":{"$error":"#N/A"}},{"$f":"O55/2*1.16","v":{"$error":"#N/A"}},{"$f":"P55/2*1.16","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L48","v":"Gran total anual"},null,{"$f":"N58+N59","v":{"$error":"#N/A"}},{"$f":"O58+O59","v":{"$error":"#N/A"}},{"$f":"P58+P59","v":{"$error":"#N/A"}},{"$f":"Q58+Q59","v":{"$error":"#N/A"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,"TARIFAS TRIMESTRALES "]
[null,null,null,null,null,null,null,null,null,null,null,"Prima del asegurado titular :",null,{"$f":"N41*(1+Tablas!$K$3)","v":{"$error":"#N/A"}},{"$f":"O41*(1+Tablas!$K$3)","v":{"$error":"#N/A"}},{"$f":"P41*(1+Tablas!$K$3)","v":{"$error":"#N/A"}},{"$f":"Q41*(1+Tablas!$K$3)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,"Prima del (de la) cónyuge:",null,{"$f":"N42*(1+Tablas!$K$3)","v":{"$error":"#N/A"}},{"$f":"O42*(1+Tablas!$K$3)","v":{"$error":"#N/A"}},{"$f":"P42*(1+Tablas!$K$3)","v":{"$error":"#N/A"}},{"$f":"Q42*(1+Tablas!$K$3)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,"Prima del (de los) Hijo (s) :",null,{"$f":"N43*(1+Tablas!$K$3)","v":0},{"$f":"O43*(1+Tablas!$K$3)","v":0},{"$f":"P43*(1+Tablas!$K$3)","v":0},{"$f":"Q43*(1+Tablas!$K$3)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Total otros dependientes",null,{"$f":"N44*(1+Tablas!$K$3)","v":0},{"$f":"O44*(1+Tablas!$K$3)","v":0},{"$f":"P44*(1+Tablas!$K$3)","v":0},{"$f":"Q44*(1+Tablas!$K$3)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"TOTAL PRIMA NETA :",null,{"$f":"SUM(N63:N66)","v":{"$error":"#N/A"}},{"$f":"SUM(O63:O66)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,"Costo administrativo anual :",null,937.5,937.5,937.5,937.5]
[null,null,null,null,null,null,null,null,null,null,null,"IVA (16%) :",null,{"$f":"SUM(N67:N68)*16%","v":{"$error":"#N/A"}},{"$f":"SUM(O67:O68)*16%","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,"TOTAL  primera  cuota :",null,{"$f":"((N67/4)+N68)*1.16","v":{"$error":"#N/A"}},{"$f":"((O67/4)+O68)*1.16","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,"Valor cuota trimestral 2 a 4:",null,{"$f":"N67/4*1.16","v":{"$error":"#N/A"}},{"$f":"O67/4*1.16","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L60","v":"Gran total anual"},null,{"$f":"N70+(N71*3)","v":{"$error":"#N/A"}},{"$f":"O70+(O71*3)","v":{"$error":"#N/A"}},{"$f":"P70+(P71*3)","v":{"$error":"#N/A"}},{"$f":"Q70+(Q71*3)","v":{"$error":"#N/A"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,"TARIFAS MENSUALES"]
[null,null,null,null,null,null,null,null,null,null,null,"Prima del asegurado titular :",null,{"$f":"N41*(1+Tablas!$K$2)","v":{"$error":"#N/A"}},{"$f":"O41*(1+Tablas!$K$2)","v":{"$error":"#N/A"}},{"$f":"P41*(1+Tablas!$K$2)","v":{"$error":"#N/A"}},{"$f":"Q41*(1+Tablas!$K$2)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,"Prima del (de la) cónyuge:",null,{"$f":"N42*(1+Tablas!$K$2)","v":{"$error":"#N/A"}},{"$f":"O42*(1+Tablas!$K$2)","v":{"$error":"#N/A"}},{"$f":"P42*(1+Tablas!$K$2)","v":{"$error":"#N/A"}},{"$f":"Q42*(1+Tablas!$K$2)","v":{"$error":"#N/A"}}]
[null,"Tarifas validas a partir del 1 de marzo al 31 de diciembre del 2023.",null,null,null,null,null,null,null,null,null,"Prima del (de los) Hijo (s) :",null,{"$f":"N43*(1+Tablas!$K$2)","v":0},{"$f":"O43*(1+Tablas!$K$2)","v":0},{"$f":"P43*(1+Tablas!$K$2)","v":0},{"$f":"Q43*(1+Tablas!$K$2)","v":0}]
[null,"Promociones válidas al 31 de diciembre de 2023.",null,null,null,null,null,null,null,null,null,"Total otros dependientes",null,{"$f":"N44*(1+Tablas!$K$2)","v":0},{"$f":"O44*(1+Tablas!$K$2)","v":0},{"$f":"P44*(1+Tablas!$K$2)","v":0},{"$f":"Q44*(1+Tablas!$K$2)","v":0}]
[null,"El 10% de descuento en productos Globales sobre prima neta será aplicable durante toda la vida de la póliza, siempre y cuando el asegurado no haga cambios en el plan y deducibles contratados.",null,null,null,null,null,null,null,null,null,"TOTAL PRIMA NETA :",null,{"$f":"SUM(N75:N78)","v":{"$error":"#N/A"}},{"$f":"SUM(O75:O78)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"SUM(Q75:Q78)","v":{"$error":"#N/A"}}]
[null,"6 meses sin intereses sin cargo al agente para modalidad de pago anual durante el primer año póliza con tarjetas de crédito participantes: Afirme, Azteca, Bajío, Banjercito, Banorte, Banregio, BBVA, Citibanamex, Famsa, HSBC, Inbursa, Invex, IXE, Liverpool, Mifel, Multiva, Santander, Scotiabank, Sociedad de Facilidades Multirotativas y American Express. Promoción válida sólo para tarjetas emitidas en la República Mexicana.",null,null,null,null,null,null,null,null,null,"Costo administrativo anual :",null,937.5,937.5,937.5,937.5]
[null,"En caso de que el asegurado elija la promoción “Sin costo por pago fraccionado” no podrá optar por la promoción a meses sin intereses.",null,null,null,null,null,null,null,null,null,"IVA (16%) :",null,{"$f":"SUM(N79:N80)*16%","v":{"$error":"#N/A"}},{"$f":"SUM(O79:O80)*16%","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Las pólizas contratadas cuentan con limitaciones y exclusiones las cuáles pueden ser consultadas en www.bupasalud.com.mx Para más información, llámanos al 55 5202-1701 ext 4 o envíanos un correo a: ventasdirectas@bupa.com.mx",null,null,null,null,null,null,null,null,null,"TOTAL  primera cuota :",null,{"$f":"((N79/12)+N80)*1.16","v":{"$error":"#N/A"}},{"$f":"((O79/12)+O80)*1.16","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"La presente cotización es de carácter informativo, no constituye una solicitud de seguro y/o el monto de la prima definitiva y/o las condiciones de la misma y/o una oferta de aseguramiento en términos del artículo 5to de la Ley Sobre el Contrato de Seguro. La emisión de la póliza asícomo posibles cambios en la tarifa están sujetos a valoración del riesgo de acuerdo con las políticas de Suscripción de Bupa México y es susceptible de modificaciones, por lo que Bupa podrá aceptar o negar el aseguramiento del riesgo propuesto.",null,null,null,null,null,null,null,null,null,"Valor cuota mensual 2 a 12 :",null,{"$f":"N79/12*1.16","v":{"$error":"#N/A"}},{"$f":"O79/12*1.16","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L72","v":"Gran total anual"},null,{"$f":"N82+(N83*11)","v":{"$error":"#N/A"}},{"$f":"O82+(O83*11)","v":{"$error":"#N/A"}},{"$f":"P82+(P83*11)","v":{"$error":"#N/A"}},{"$f":"Q82+(Q83*11)","v":{"$error":"#N/A"}}]

{"sheet":"Global Select PE Health Plan","index":4,"n_rows":81,"n_cols":17,"rows_kept":81,"cut":false,"hidden":false,"merged":[[34,2,34,8],[34,10,34,11],[22,0,22,1],[28,0,28,1],[32,2,32,8],[32,10,32,11],[33,10,33,11],[47,0,48,0],[47,1,48,1],[48,10,48,11],[49,10,49,11],[36,10,36,16],[37,10,37,11],[38,10,38,11],[39,10,39,11],[41,10,41,11],[42,10,42,11],[43,10,43,11],[44,10,44,11],[46,10,46,16],[47,10,47,11],[40,10,40,11],[41,1,41,2],[41,3,41,4],[79,10,79,11],[80,10,80,11],[72,10,72,11],[73,10,73,11],[75,10,75,11],[76,10,76,11],[77,10,77,11],[78,10,78,11],[71,10,71,11],[58,10,58,16],[59,10,59,11],[68,1,68,8],[78,1,78,8],[53,10,53,11],[80,1,81,8],[74,1,74,8],[66,10,66,11],[67,10,67,11],[74,10,74,11],[62,10,62,11],[70,10,70,16],[64,10,64,11],[70,1,70,7],[71,1,71,7],[72,1,72,7],[73,1,73,7],[50,10,50,11],[52,10,52,11],[63,10,63,11],[69,1,69,8],[79,1,79,8],[60,10,60,11],[61,10,61,11],[56,10,56,11],[51,10,51,11],[54,10,54,11],[55,10,55,11],[65,10,65,11],[75,1,75,8],[76,1,76,8],[77,1,77,8],[68,10,68,11]]}
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null," ",false]
[null,"Nombre del asegurado titular :",{"$f":"+'INGRESO DE DATOS'!$D$15","v":"JUAN VIDAL"},null,null,null,null,null,null,null,"Deducibles",null,"PLAN A","PLAN 1","PLAN 2","PLAN 3","PLAN 4"]
[null,null,null,null,null,null,null,null,null,null,"Dentro del país de residencia",null,2000,3500,5000,10000,20000]
[null,"Agencia / Agente :",{"$f":"+'INGRESO DE DATOS'!$D$29","v":"Nombre del Agente"},null,null,null,null,null,null,null,"Fuera del país de residencia",null,2000,3500,5000,10000,20000]
[]
[null,null,null,null,null,null,null,null,null,null,"TARIFAS ANUALES "]
[null,"Número de adultos en la póliza : ",{"$f":"+'INGRESO DE DATOS'!$D$17","v":0},null,null," Edad del asegurado titular :",{"$f":"+'INGRESO DE DATOS'!$D$19","v":0},{"$f":"VLOOKUP($C$38,Tablas!A1503:B1504,2,0)","v":{"$error":"#N/A"}},null,null,"Prima del asegurado titular :",null,{"$f":"(VLOOKUP($G$38,Tablas!$A$1512:$G$1578,3,TRUE))*'INGRESO DE DATOS'!E26+(Tablas!$Q$2)","v":{"$error":"#N/A"}},{"$f":"(VLOOKUP($G$38,Tablas!$A$1512:$G$1578,4,TRUE))*'INGRESO DE DATOS'!E26+(Tablas!$Q$2)","v":{"$error":"#N/A"}},{"$f":"IF('INGRESO DE DATOS'!$E$21=TRUE,(VLOOKUP($G$38,Tablas!$A$1512:$G$1578,5,TRUE))*'INGRESO DE DATOS'!E26+(Tablas!$Q$2),(VLOOKUP($G$38,Tablas!$A$1512:$G$1578,5,TRUE)+(Tablas!$Q$2)))","v":{"$error":"#N/A"}},{"$f":"(VLOOKUP($G$38,Tablas!$A$1512:$G$1578,6,TRUE))*'INGRESO DE DATOS'!E26+(Tablas!$Q$2)","v":{"$error":"#N/A"}},{"$f":"(VLOOKUP($G$38,Tablas!$A$1512:$G$1578,7,TRUE))*'INGRESO DE DATOS'!E26+(Tablas!$Q$2)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,"Prima del (de la) cónyuge:",null,{"$f":"(IF($C$38=1,0,(VLOOKUP($G$40,Tablas!$A$1512:$G$1578,3,TRUE))))*'INGRESO DE DATOS'!E26+(IF($C$38=1,0,(Tablas!$Q$2)))","v":{"$error":"#N/A"}},{"$f":"(IF($C$38=1,0,(VLOOKUP($G$40,Tablas!$A$1512:$G$1578,4,TRUE))))*'INGRESO DE DATOS'!E26+(IF($C$38=1,0,(Tablas!$Q$2)))","v":{"$error":"#N/A"}},{"$f":"(IF($C$38=1,0,(VLOOKUP($G$40,Tablas!$A$1512:$G$1578,5,TRUE))))*'INGRESO DE DATOS'!E26+(IF($C$38=1,0,(Tablas!$Q$2)))","v":{"$error":"#N/A"}},{"$f":"(IF($C$38=1,0,(VLOOKUP($G$40,Tablas!$A$1512:$G$1578,6,TRUE))))*'INGRESO DE DATOS'!E26+(IF($C$38=1,0,(Tablas!$Q$2)))","v":{"$error":"#N/A"}},{"$f":"(IF($C$38=1,0,(VLOOKUP($G$40,Tablas!$A$1512:$G$1578,7,TRUE))))*'INGRESO DE DATOS'!E26+(IF($C$38=1,0,(Tablas!$Q$2)))","v":{"$error":"#N/A"}}]
[null,"Número de hijos en la póliza :",{"$f":"+'INGRESO DE DATOS'!$H$17","v":0},null,null,"Edad del (de la) cónyuge :",{"$f":"+'INGRESO DE DATOS'!$H$19","v":0},null,null,null,"Prima del (de los) Hijo (s) :",null,{"$f":"(IF($C$40=0,0,(VLOOKUP($C$40,Tablas!$A$1579:$G$1581,3,TRUE))))*'INGRESO DE DATOS'!E26","v":0},{"$f":"IF('INGRESO DE DATOS'!$E$21=TRUE,(IF($C$40=0,0,(VLOOKUP($C$40,Tablas!$A$1579:$G$1581,4,TRUE))))*'INGRESO DE DATOS'!E26,(IF($C$40=0,0,(VLOOKUP($C$40,Tablas!$A$1579:$G$1581,4,TRUE)))))","v":0},{"$f":"IF('INGRESO DE DATOS'!$E$21=TRUE,(IF($C$40=0,0,(VLOOKUP($C$40,Tablas!$A$1579:$G$1581,5,TRUE))))*'INGRESO DE DATOS'!E26,(IF($C$40=0,0,(VLOOKUP($C$40,Tablas!$A$1579:$G$1581,5,TRUE)))))","v":0},{"$f":"(IF($C$40=0,0,(VLOOKUP($C$40,Tablas!$A$1579:$G$1581,6,TRUE))))*'INGRESO DE DATOS'!E26","v":0},{"$f":"(IF($C$40=0,0,(VLOOKUP($C$40,Tablas!$A$1579:$G$1581,7,TRUE))))*'INGRESO DE DATOS'!E26","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Total otros dependientes",null,{"$f":"Tablas!Q1513*'INGRESO DE DATOS'!E26","v":0},{"$f":"IF('INGRESO DE DATOS'!$E$21=TRUE,Tablas!R1513*'INGRESO DE DATOS'!E26,Tablas!R1513)","v":0},{"$f":"IF('INGRESO DE DATOS'!$E$21=TRUE,Tablas!S1513*'INGRESO DE DATOS'!E26,Tablas!S1513)","v":0},{"$f":"Tablas!T1513*'INGRESO DE DATOS'!E26","v":0},{"$f":"Tablas!U1513*'INGRESO DE DATOS'!E26","v":0}]
[null,"FECHA DE COTIZACION :",null,{"$f":"NOW()","v":"2023-10-26T13:25:47.830"},null,null,null,null,null,null,"TOTAL PRIMA NETA :",null,{"$f":"SUM(M38:M41)","v":{"$error":"#N/A"}},{"$f":"SUM(N38:N41)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null," "," "," ",null,null,null,null,"Costo administrativo anual :",null,937.5,937.5,937.5,937.5,937.5]
[null,null,null,null,null,null,null,null,null,null,"IVA (16%) :",null,{"$f":"SUM(M42:M43)*16%","v":{"$error":"#N/A"}},{"$f":"SUM(N42:N43)*16%","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"SUM(P42:P43)*16%","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$E$21=TRUE,\"Costo total, (-10% de descuento)\",\"Gran total anual\")","v":"Gran total anual"},null,{"$f":"SUM(M42:M44)","v":{"$error":"#N/A"}},{"$f":"SUM(N42:N44)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,null,null,null,null,null,null,null,null,null,"TARIFAS SEMESTRALES"]
[null,null,null,null,null,null,null,null,null,null,"Prima del asegurado titular :",null,{"$f":"M38*(1+Tablas!$K$4)","v":{"$error":"#N/A"}},{"$f":"N38*(1+Tablas!$K$4)","v":{"$error":"#N/A"}},{"$f":"O38*(1+Tablas!$K$4)","v":{"$error":"#N/A"}},{"$f":"P38*(1+Tablas!$K$4)","v":{"$error":"#N/A"}},{"$f":"Q38*(1+Tablas!$K$4)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,"Prima del (de la) cónyuge:",null,{"$f":"M39*(1+Tablas!$K$4)","v":{"$error":"#N/A"}},{"$f":"N39*(1+Tablas!$K$4)","v":{"$error":"#N/A"}},{"$f":"O39*(1+Tablas!$K$4)","v":{"$error":"#N/A"}},{"$f":"P39*(1+Tablas!$K$4)","v":{"$error":"#N/A"}},{"$f":"Q39*(1+Tablas!$K$4)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,"Prima del (de los) Hijo (s) :",null,{"$f":"M40*(1+Tablas!$K$4)","v":0},{"$f":"N40*(1+Tablas!$K$4)","v":0},{"$f":"O40*(1+Tablas!$K$4)","v":0},{"$f":"P40*(1+Tablas!$K$4)","v":0},{"$f":"Q40*(1+Tablas!$K$4)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Total otros dependientes",null,{"$f":"M41*(1+Tablas!$K$4)","v":0},{"$f":"N41*(1+Tablas!$K$4)","v":0},{"$f":"O41*(1+Tablas!$K$4)","v":0},{"$f":"P41*(1+Tablas!$K$4)","v":0},{"$f":"Q41*(1+Tablas!$K$4)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"TOTAL PRIMA NETA :",null,{"$f":"SUM(M48:M51)","v":{"$error":"#N/A"}},{"$f":"SUM(N48:N51)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,"Costo administrativo anual :",null,937.5,937.5,937.5,937.5,937.5]
[null,null,null,null,null,null,null,null,null,null,"IVA (16%) :",null,{"$f":"SUM(M52:M53)*16%","v":{"$error":"#N/A"}},{"$f":"SUM(N52:N53)*16%","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"SUM(P52:P53)*16%","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,"TOTAL  primera cuota :",null,{"$f":"((M52/2)+M53)*1.16","v":{"$error":"#N/A"}},{"$f":"((N52/2)+N53)*1.16","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,"Valor segunda cuota :",null,{"$f":"M52/2*1.16","v":{"$error":"#N/A"}},{"$f":"N52/2*1.16","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K45","v":"Gran total anual"},null,{"$f":"+M55+M56","v":{"$error":"#N/A"}},{"$f":"+N55+N56","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,null,null,null,null,null,null,null,null,null,"TARIFAS TRIMESTRALES"]
[null,null,null,null,null,null,null,null,null,null,"Prima del asegurado titular :",null,{"$f":"M38*(1+Tablas!$K$3)","v":{"$error":"#N/A"}},{"$f":"N38*(1+Tablas!$K$3)","v":{"$error":"#N/A"}},{"$f":"O38*(1+Tablas!$K$3)","v":{"$error":"#N/A"}},{"$f":"P38*(1+Tablas!$K$3)","v":{"$error":"#N/A"}},{"$f":"Q38*(1+Tablas!$K$3)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,"Prima del (de la) cónyuge:",null,{"$f":"M39*(1+Tablas!$K$3)","v":{"$error":"#N/A"}},{"$f":"N39*(1+Tablas!$K$3)","v":{"$error":"#N/A"}},{"$f":"O39*(1+Tablas!$K$3)","v":{"$error":"#N/A"}},{"$f":"P39*(1+Tablas!$K$3)","v":{"$error":"#N/A"}},{"$f":"Q39*(1+Tablas!$K$3)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,"Prima del (de los) Hijo (s) :",null,{"$f":"M40*(1+Tablas!$K$3)","v":0},{"$f":"N40*(1+Tablas!$K$3)","v":0},{"$f":"O40*(1+Tablas!$K$3)","v":0},{"$f":"P40*(1+Tablas!$K$3)","v":0},{"$f":"Q40*(1+Tablas!$K$3)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Total otros dependientes",null,{"$f":"M41*(1+Tablas!$K$3)","v":0},{"$f":"N41*(1+Tablas!$K$3)","v":0},{"$f":"O41*(1+Tablas!$K$3)","v":0},{"$f":"P41*(1+Tablas!$K$3)","v":0},{"$f":"Q41*(1+Tablas!$K$3)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"TOTAL PRIMA NETA :",null,{"$f":"SUM(M60:M63)","v":{"$error":"#N/A"}},{"$f":"SUM(N60:N63)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,"Costo administrativo anual :",null,937.5,937.5,937.5,937.5,937.5]
[null,null,null,null,null,null,null,null,null,null,"IVA (16%) :",null,{"$f":"SUM(M64:M65)*16%","v":{"$error":"#N/A"}},{"$f":"SUM(N64:N65)*16%","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"SUM(P64:P65)*16%","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,"TOTAL  primera  cuota :",null,{"$f":"((M64/4)+M65)*1.16","v":{"$error":"#N/A"}},{"$f":"((N64/4)+N65)*1.16","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,"Valor cuota trimestral 2 a 4:",null,{"$f":"M64/4*1.16","v":{"$error":"#N/A"}},{"$f":"N64/4*1.16","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Este plan cuenta con los siguientes periodos de espera adicionales:",null,null,null,null,null,null,null,null,{"$f":"K57","v":"Gran total anual"},null,{"$f":"M67+(M68*3)","v":{"$error":"#N/A"}},{"$f":"N67+(N68*3)","v":{"$error":"#N/A"}},{"$f":"O67+(O68*3)","v":{"$error":"#N/A"}},{"$f":"P67+(P68*3)","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[null,"PERÍODOS DE ESPERA"]
[null,"Padecimientos de rodilla, ácido-pépticos, columna vertebral, nariz, senos paranasales, amígdalas, adenoides, hemorroides, hernias, tumoraciones mamarias (benignas y/o malignas), padecimientos anorrectales, prostáticos, ginecológicos, várices, insuficiencia del piso perineal, padecimientos de la vesícula y vías biliares, enfermedades articulares de las falanges de los pies, cataratas, litiasis renal y en vías urinarias.",null,null,null,null,null,null,"6 meses",null,"TARIFAS MENSUALES "]
[null,"Tratamiento contra el Cáncer.",null,null,null,null,null,null,"6 meses",null,"Prima del asegurado titular :",null,{"$f":"M38*(1+Tablas!$K$2)","v":{"$error":"#N/A"}},{"$f":"N38*(1+Tablas!$K$2)","v":{"$error":"#N/A"}},{"$f":"O38*(1+Tablas!$K$2)","v":{"$error":"#N/A"}},{"$f":"P38*(1+Tablas!$K$2)","v":{"$error":"#N/A"}},{"$f":"Q38*(1+Tablas!$K$2)","v":{"$error":"#N/A"}}]
[null,"Examen dental preventivo.",null,null,null,null,null,null,"10 meses",null,"Prima del (de la) cónyuge:",null,{"$f":"M39*(1+Tablas!$K$2)","v":{"$error":"#N/A"}},{"$f":"N39*(1+Tablas!$K$2)","v":{"$error":"#N/A"}},{"$f":"O39*(1+Tablas!$K$2)","v":{"$error":"#N/A"}},{"$f":"P39*(1+Tablas!$K$2)","v":{"$error":"#N/A"}},{"$f":"Q39*(1+Tablas!$K$2)","v":{"$error":"#N/A"}}]
[null,"Trasplantes.",null,null,null,null,null,null,"6 meses",null,"Prima del (de los) Hijo (s) :",null,{"$f":"M40*(1+Tablas!$K$2)","v":0},{"$f":"N40*(1+Tablas!$K$2)","v":0},{"$f":"O40*(1+Tablas!$K$2)","v":0},{"$f":"P40*(1+Tablas!$K$2)","v":0},{"$f":"Q40*(1+Tablas!$K$2)","v":0}]
[null,"Tarifas validas a partir del 1 de marzo al 31 de diciembre del 2023.",null,null,null,null,null,null,null,null,"Total otros dependientes",null,{"$f":"M41*(1+Tablas!$K$2)","v":0},{"$f":"N41*(1+Tablas!$K$2)","v":0},{"$f":"O41*(1+Tablas!$K$2)","v":0},{"$f":"P41*(1+Tablas!$K$2)","v":0},{"$f":"Q41*(1+Tablas!$K$2)","v":0}]
[null,"Promociones válidas al 31 de diciembre de 2023.",null,null,null,null,null,null,null,null,"TOTAL PRIMA NETA :",null,{"$f":"SUM(M72:M75)","v":{"$error":"#N/A"}},{"$f":"SUM(N72:N75)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Q72:Q75)","v":{"$error":"#N/A"}}]
[null,"El 10% de descuento en productos Globales sobre prima neta será aplicable durante toda la vida de la póliza, siempre y cuando el asegurado no haga cambios en el plan y deducibles contratados.",null,null,null,null,null,null,null,null,"Costo administrativo anual :",null,937.5,937.5,937.5,937.5,937.5]
[null,"6 meses sin intereses sin cargo al agente para modalidad de pago anual durante el primer año póliza con tarjetas de crédito participantes: Afirme, Azteca, Bajío, Banjercito, Banorte, Banregio, BBVA, Citibanamex, Famsa, HSBC, Inbursa, Invex, IXE, Liverpool, Mifel, Multiva, Santander, Scotiabank, Sociedad de Facilidades Multirotativas y American Express. Promoción válida sólo para tarjetas emitidas en la República Mexicana.",null,null,null,null,null,null,null,null,"IVA (16%) :",null,{"$f":"SUM(M76:M77)*16%","v":{"$error":"#N/A"}},{"$f":"SUM(N76:N77)*16%","v":{"$error":"#N/A"}},{"$f":"SUM(O76:O77)*16%","v":{"$error":"#N/A"}},{"$f":"SUM(P76:P77)*16%","v":{"$error":"#N/A"}},{"$f":"SUM(Q76:Q77)*16%","v":{"$error":"#N/A"}}]
[null,"En caso de que el asegurado elija la promoción “Sin costo por pago fraccionado” no podrá optar por la promoción a meses sin intereses.",null,null,null,null,null,null,null,null,"TOTAL  primera cuota :",null,{"$f":"((M76/12)+M77)*1.16","v":{"$error":"#N/A"}},{"$f":"((N76/12)+N77)*1.16","v":{"$error":"#N/A"}},{"$f":"((O76/12)+O77)*1.16","v":{"$error":"#N/A"}},{"$f":"((P76/12)+P77)*1.16","v":{"$error":"#N/A"}},{"$f":"((Q76/12)+Q77)*1.16","v":{"$error":"#N/A"}}]
[null,"Las pólizas contratadas cuentan con limitaciones y exclusiones las cuáles pueden ser consultadas en www.bupasalud.com.mx Para más información, llámanos al 55 5202-1701 ext 4 o envíanos un correo a: ventasdirectas@bupa.com.mx",null,null,null,null,null,null,null,null,"Valor cuota mensual 2 a 12 :",null,{"$f":"M76/12*1.16","v":{"$error":"#N/A"}},{"$f":"N76/12*1.16","v":{"$error":"#N/A"}},{"$f":"O76/12*1.16","v":{"$error":"#N/A"}},{"$f":"P76/12*1.16","v":{"$error":"#N/A"}},{"$f":"Q76/12*1.16","v":{"$error":"#N/A"}}]
[null,"La presente cotización es de carácter informativo, no constituye una solicitud de seguro y/o el monto de la prima definitiva y/o las condiciones de la misma y/o una oferta de aseguramiento en términos del artículo 5to de la Ley Sobre el Contrato de Seguro. La emisión de la póliza asícomo posibles cambios en la tarifa están sujetos a valoración del riesgo de acuerdo con las políticas de Suscripción de Bupa México y es susceptible de modificaciones, por lo que Bupa podrá aceptar o negar el aseguramiento del riesgo propuesto.",null,null,null,null,null,null,null,null,{"$f":"K69","v":"Gran total anual"},null,{"$f":"M79+(M80*11)","v":{"$error":"#N/A"}},{"$f":"N79+(N80*11)","v":{"$error":"#N/A"}},{"$f":"O79+(O80*11)","v":{"$error":"#N/A"}},{"$f":"P79+(P80*11)","v":{"$error":"#N/A"}},{"$error":"#N/A"}]

{"sheet":"Global Elite Health Plan","index":5,"n_rows":74,"n_cols":57,"rows_kept":74,"cut":false,"hidden":false,"merged":[[54,10,54,11],[53,10,53,11],[43,10,43,11],[33,10,33,11],[32,10,32,11],[34,10,34,11],[35,10,35,11],[51,10,51,16],[44,10,44,11],[48,10,48,11],[42,10,42,11],[49,10,49,11],[31,4,31,5],[31,1,31,2],[29,1,29,2],[30,10,30,11],[31,10,31,11],[25,2,25,8],[27,2,27,8],[29,10,29,16],[27,10,27,11],[26,10,26,11],[25,10,25,11],[29,4,29,5],[72,10,72,11],[73,10,73,11],[52,10,52,11],[56,10,56,11],[57,10,57,11],[58,10,58,11],[65,10,65,11],[66,10,66,11],[68,10,68,11],[67,10,67,11],[69,10,69,11],[70,10,70,11],[71,10,71,11],[55,10,55,11],[60,10,60,11],[61,10,61,11],[71,1,72,8],[65,1,65,8],[66,1,66,8],[67,1,67,8],[68,1,68,8],[69,1,69,8],[33,1,33,2],[33,3,33,4],[70,1,70,8],[45,10,45,11],[46,10,46,11],[47,10,47,11],[59,10,59,11],[40,2,41,2],[37,10,37,11],[36,10,36,11],[39,10,39,16],[40,1,41,1],[40,10,40,11],[41,10,41,11],[64,10,64,11],[63,10,63,16]]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Nombre del asegurado titular :",{"$f":"+'INGRESO DE DATOS'!$D$15","v":"JUAN VIDAL"},null,null,null,null,null,null,null,"Deducibles",null,"PLAN 1","PLAN 2","PLAN 3","PLAN 4","PLAN 5"]
[null,null,null,null,null,null,null,null,null,null,"Dentro del país de residencia",null,1000,2000,3500,5000,10000]
[null,"Agencia / Agente :",{"$f":"+'INGRESO DE DATOS'!$D$29","v":"Nombre del Agente"},null,null,null,null,null,null,null,"Fuera del país de residencia",null,1000,2000,3500,5000,10000]
[]
[null,"Número de adultos en la póliza : ",null,{"$f":"+'INGRESO DE DATOS'!$D$17","v":0}," Edad del asegurado titular :",null,{"$f":"+'INGRESO DE DATOS'!$D$19","v":0},null,{"$f":"VLOOKUP($D$30,Tablas!A1503:B1504,2,0)","v":{"$error":"#N/A"}},null,"TARIFAS ANUALES"]
[null,null,null,null,null,null,null,null,null,null,"Prima del asegurado titular :",null,{"$f":"(VLOOKUP($G$30,Tablas!$A$6:$G$72,3,TRUE))*'INGRESO DE DATOS'!$D$26+(Tablas!$Q$2)","v":{"$error":"#N/A"}},{"$f":"(VLOOKUP($G$30,Tablas!$A$6:$G$72,4,TRUE))*'INGRESO DE DATOS'!$D$26+(Tablas!$Q$2)","v":{"$error":"#N/A"}},{"$f":"(VLOOKUP($G$30,Tablas!$A$6:$G$72,5,TRUE))*'INGRESO DE DATOS'!$D$26+(Tablas!$Q$2)","v":{"$error":"#N/A"}},{"$f":"(VLOOKUP($G$30,Tablas!$A$6:$G$72,6,TRUE))*'INGRESO DE DATOS'!$D$26+(Tablas!$Q$2)","v":{"$error":"#N/A"}},{"$f":"(VLOOKUP($G$30,Tablas!$A$6:$G$72,7,TRUE))*'INGRESO DE DATOS'!$D$26+(Tablas!$Q$2)","v":{"$error":"#N/A"}}]
[null,"Número de hijos en la póliza :",null,{"$f":"+'INGRESO DE DATOS'!$H$17","v":0},"Edad del (de la) cónyuge :",null,{"$f":"+'INGRESO DE DATOS'!$H$19","v":0},null,null,null,"Prima del (de la) cónyuge:",null,{"$f":"(IF($D$30=1,0,(VLOOKUP($G$32,Tablas!$A$6:$G$72,3,TRUE))))*'INGRESO DE DATOS'!$D$26+(IF($D$30=1,0,(Tablas!$Q$2)))","v":{"$error":"#N/A"}},{"$f":"(IF($D$30=1,0,(VLOOKUP($G$32,Tablas!$A$6:$G$72,4,TRUE))))*'INGRESO DE DATOS'!$D$26+(IF($D$30=1,0,(Tablas!$Q$2)))","v":{"$error":"#N/A"}},{"$f":"(IF($D$30=1,0,(VLOOKUP($G$32,Tablas!$A$6:$G$72,5,TRUE))))*'INGRESO DE DATOS'!$D$26+(IF($D$30=1,0,(Tablas!$Q$2)))","v":{"$error":"#N/A"}},{"$f":"(IF($D$30=1,0,(VLOOKUP($G$32,Tablas!$A$6:$G$72,6,TRUE))))*'INGRESO DE DATOS'!$D$26+(IF($D$30=1,0,(Tablas!$Q$2)))","v":{"$error":"#N/A"}},{"$f":"(IF($D$30=1,0,(VLOOKUP($G$32,Tablas!$A$6:$G$72,7,TRUE))))*'INGRESO DE DATOS'!$D$26+(IF($D$30=1,0,(Tablas!$Q$2)))","v":{"$error":"#N/A"}}]
[null,null,null,null,null," "," ",null,null,null,"Prima del (de los) Hijo(s) :",null,{"$f":"IF($D$32=0,0,(VLOOKUP($D$32,Tablas!$A$73:$G$75,3,TRUE)))*'INGRESO DE DATOS'!$D$26","v":0},{"$f":"IF($D$32=0,0,(VLOOKUP($D$32,Tablas!$A$73:$G$75,4,TRUE)))*'INGRESO DE DATOS'!$D$26","v":0},{"$f":"IF($D$32=0,0,(VLOOKUP($D$32,Tablas!$A$73:$G$75,5,TRUE)))*'INGRESO DE DATOS'!$D$26","v":0},{"$f":"IF($D$32=0,0,(VLOOKUP($D$32,Tablas!$A$73:$G$75,6,TRUE)))*'INGRESO DE DATOS'!$D$26","v":0},{"$f":"IF($D$32=0,0,(VLOOKUP($D$32,Tablas!$A$73:$G$75,7,TRUE)))*'INGRESO DE DATOS'!$D$26","v":0}]
[null,"FECHA DE COTIZACION :",null,{"$f":"NOW()","v":"2023-10-26T13:25:47.830"},null,false,null,null,null,null,"Total otros dependientes",null,{"$f":"Tablas!Q7*'INGRESO DE DATOS'!$D$26","v":0},{"$f":"Tablas!R7*'INGRESO DE DATOS'!$D$26","v":0},{"$f":"Tablas!S7*'INGRESO DE DATOS'!$D$26","v":0},{"$f":"Tablas!T7*'INGRESO DE DATOS'!$D$26","v":0},{"$f":"Tablas!U7*'INGRESO DE DATOS'!$D$26","v":0}]
[null,null,null,null,null,null,null,null,null,null,"TOTAL PRIMA NETA :",null,{"$f":"SUM(M31:M34)","v":{"$error":"#N/A"}},{"$f":"SUM(N31:N34)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,"Costo administrativo anual :",null,937.5,937.5,937.5,937.5,937.5]
[null,null,null,null,null,null,null,null,null,null,"IVA (16%) :",null,{"$f":"SUM(M35:M36)*16%","v":{"$error":"#N/A"}},{"$f":"SUM(N35:N36)*16%","v":{"$error":"#N/A"}},{"$f":"SUM(O35:O36)*16%","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$D$26=0.8,\"Costo total, (-20% de descuento)\",IF('INGRESO DE DATOS'!$D$26=0.9,\"Costo total, (-10% de descuento)\",\"Gran total anual\"))","v":"Gran total anual"},null,{"$f":"SUM(M35:M37)","v":{"$error":"#N/A"}},{"$f":"SUM(N35:N37)","v":{"$error":"#N/A"}},{"$f":"SUM(O35:O37)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,null,null,null,null,null,null,null,null,null,"TARIFAS SEMESTRALES"]
[null,null,null,null,null,null,null,null,null,null,"Prima del asegurado titular :",null,{"$f":"M31*(1+Tablas!$K$4)","v":{"$error":"#N/A"}},{"$f":"N31*(1+Tablas!$K$4)","v":{"$error":"#N/A"}},{"$f":"O31*(1+Tablas!$K$4)","v":{"$error":"#N/A"}},{"$f":"P31*(1+Tablas!$K$4)","v":{"$error":"#N/A"}},{"$f":"Q31*(1+Tablas!$K$4)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,"Prima del (de la) cónyuge:",null,{"$f":"M32*(1+Tablas!$K$4)","v":{"$error":"#N/A"}},{"$f":"N32*(1+Tablas!$K$4)","v":{"$error":"#N/A"}},{"$f":"O32*(1+Tablas!$K$4)","v":{"$error":"#N/A"}},{"$f":"P32*(1+Tablas!$K$4)","v":{"$error":"#N/A"}},{"$f":"Q32*(1+Tablas!$K$4)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,"Prima del (de los) Hijo (s) :",null,{"$f":"M33*(1+Tablas!$K$4)","v":0},{"$f":"N33*(1+Tablas!$K$4)","v":0},{"$f":"O33*(1+Tablas!$K$4)","v":0},{"$f":"P33*(1+Tablas!$K$4)","v":0},{"$f":"Q33*(1+Tablas!$K$4)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Total otros dependientes",null,{"$f":"M34*(1+Tablas!$K$4)","v":0},{"$f":"N34*(1+Tablas!$K$4)","v":0},{"$f":"O34*(1+Tablas!$K$4)","v":0},{"$f":"P34*(1+Tablas!$K$4)","v":0},{"$f":"Q34*(1+Tablas!$K$4)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"TOTAL PRIMA NETA :",null,{"$f":"SUM(M41:M44)","v":{"$error":"#N/A"}},{"$f":"SUM(N41:N44)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Q41:Q44)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,"Costo administrativo anual :",null,937.5,937.5,937.5,937.5,937.5]
[null,null,null,null,null,null,null,null,null,null,"IVA (16%) :",null,{"$f":"SUM(M45:M46)*16%","v":{"$error":"#N/A"}},{"$f":"SUM(N45:N46)*16%","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,"TOTAL  primera  cuota :",null,{"$f":"((M45/2)+M46)*1.16","v":{"$error":"#N/A"}},{"$f":"((N45/2)+N46)*1.16","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,"Valor segunda cuota :",null,{"$f":"M45/2*1.16","v":{"$error":"#N/A"}},{"$f":"N45/2*1.16","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K38","v":"Gran total anual"},null,{"$f":"M48+M49","v":{"$error":"#N/A"}},{"$f":"N48+N49","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"P48+P49","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[]
[null,null,null,null,null,null,null,null,null,null,"TARIFAS TRIMESTRALES"]
[null,null,null,null,null,null,null,null,null,null,"Prima del asegurado titular :",null,{"$f":"M31*(1+Tablas!$K$3)","v":{"$error":"#N/A"}},{"$f":"N31*(1+Tablas!$K$3)","v":{"$error":"#N/A"}},{"$f":"O31*(1+Tablas!$K$3)","v":{"$error":"#N/A"}},{"$f":"P31*(1+Tablas!$K$3)","v":{"$error":"#N/A"}},{"$f":"Q31*(1+Tablas!$K$3)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,"Prima del (de la) cónyuge:",null,{"$f":"M32*(1+Tablas!$K$3)","v":{"$error":"#N/A"}},{"$f":"N32*(1+Tablas!$K$3)","v":{"$error":"#N/A"}},{"$f":"O32*(1+Tablas!$K$3)","v":{"$error":"#N/A"}},{"$f":"P32*(1+Tablas!$K$3)","v":{"$error":"#N/A"}},{"$f":"Q32*(1+Tablas!$K$3)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,"Prima del (de los) Hijo (s) :",null,{"$f":"M33*(1+Tablas!$K$3)","v":0},{"$f":"N33*(1+Tablas!$K$3)","v":0},{"$f":"O33*(1+Tablas!$K$3)","v":0},{"$f":"P33*(1+Tablas!$K$3)","v":0},{"$f":"Q33*(1+Tablas!$K$3)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Total otros dependientes",null,{"$f":"M34*(1+Tablas!$K$3)","v":0},{"$f":"N34*(1+Tablas!$K$3)","v":0},{"$f":"O34*(1+Tablas!$K$3)","v":0},{"$f":"P34*(1+Tablas!$K$3)","v":0},{"$f":"Q34*(1+Tablas!$K$3)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"TOTAL PRIMA NETA :",null,{"$f":"SUM(M53:M56)","v":{"$error":"#N/A"}},{"$f":"SUM(N53:N56)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,"Costo administrativo anual :",null,937.5,937.5,937.5,937.5,937.5]
[null,null,null,null,null,null,null,null,null,null,"IVA (16%) :",null,{"$f":"SUM(M57:M58)*16%","v":{"$error":"#N/A"}},{"$f":"SUM(N57:N58)*16%","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,"TOTAL  primera  cuota :",null,{"$f":"((M57/4)+M58)*1.16","v":{"$error":"#N/A"}},{"$f":"((N57/4)+N58)*1.16","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,"Valor cuota trimestral 2 a 4:",null,{"$f":"M57/4*1.16","v":{"$error":"#N/A"}},{"$f":"N57/4*1.16","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K50","v":"Gran total anual"},null,{"$f":"M60+(M61*3)","v":{"$error":"#N/A"}},{"$f":"N60+(N61*3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,null,null,null,null,null,null,null,null,null,"TARIFAS MENSUALES"]
[null,null,null,null,null,null,null,null,null,null,"Prima del asegurado titular :",null,{"$f":"M31*(1+Tablas!$K$2)","v":{"$error":"#N/A"}},{"$f":"N31*(1+Tablas!$K$2)","v":{"$error":"#N/A"}},{"$f":"O31*(1+Tablas!$K$2)","v":{"$error":"#N/A"}},{"$f":"P31*(1+Tablas!$K$2)","v":{"$error":"#N/A"}},{"$f":"Q31*(1+Tablas!$K$2)","v":{"$error":"#N/A"}}]
[null,"Tarifas validas a partir del 1 de marzo al 31 de diciembre del 2023.",null,null,null,null,null,null,null,null,"Prima del (de la) cónyuge:",null,{"$f":"M32*(1+Tablas!$K$2)","v":{"$error":"#N/A"}},{"$f":"N32*(1+Tablas!$K$2)","v":{"$error":"#N/A"}},{"$f":"O32*(1+Tablas!$K$2)","v":{"$error":"#N/A"}},{"$f":"P32*(1+Tablas!$K$2)","v":{"$error":"#N/A"}},{"$f":"Q32*(1+Tablas!$K$2)","v":{"$error":"#N/A"}}]
[null,"Promociones válidas al 31 de diciembre de 2023.",null,null,null,null,null,null,null,null,"Prima del (de los) Hijo (s) :",null,{"$f":"M33*(1+Tablas!$K$2)","v":0},{"$f":"N33*(1+Tablas!$K$2)","v":0},{"$f":"O33*(1+Tablas!$K$2)","v":0},{"$f":"P33*(1+Tablas!$K$2)","v":0},{"$f":"Q33*(1+Tablas!$K$2)","v":0}]
[null,"El 10% de descuento en productos Globales sobre prima neta será aplicable durante toda la vida de la póliza, siempre y cuando el asegurado no haga cambios en el plan y deducibles contratados.",null,null,null,null,null,null,null,null,"Total otros dependientes",null,{"$f":"M34*(1+Tablas!$K$2)","v":0},{"$f":"N34*(1+Tablas!$K$2)","v":0},{"$f":"O34*(1+Tablas!$K$2)","v":0},{"$f":"P34*(1+Tablas!$K$2)","v":0},{"$f":"Q34*(1+Tablas!$K$2)","v":0}]
[null,"6 meses sin intereses sin cargo al agente para modalidad de pago anual durante el primer año póliza con tarjetas de crédito participantes: Afirme, Azteca, Bajío, Banjercito, Banorte, Banregio, BBVA, Citibanamex, Famsa, HSBC, Inbursa, Invex, IXE, Liverpool, Mifel, Multiva, Santander, Scotiabank, Sociedad de Facilidades Multirotativas y American Express. Promoción válida sólo para tarjetas emitidas en la República Mexicana.",null,null,null,null,null,null,null,null,"TOTAL PRIMA NETA :",null,{"$f":"SUM(M65:M68)","v":{"$error":"#N/A"}},{"$f":"SUM(N65:N68)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Q65:Q68)","v":{"$error":"#N/A"}}]
[null,"En caso de que el asegurado elija la promoción “Sin costo por pago fraccionado” no podrá optar por la promoción a meses sin intereses.",null,null,null,null,null,null,null,null,"Costo administrativo anual :",null,937.5,937.5,937.5,937.5,937.5]
[null,"Las pólizas contratadas cuentan con limitaciones y exclusiones las cuáles pueden ser consultadas en www.bupasalud.com.mx Para más información, llámanos al 55 5202-1701 ext 4 o envíanos un correo a: ventasdirectas@bupa.com.mx",null,null,null,null,null,null,null,null,"IVA (16%) :",null,{"$f":"SUM(M69:M70)*16%","v":{"$error":"#N/A"}},{"$f":"SUM(N69:N70)*16%","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"La presente cotización es de carácter informativo, no constituye una solicitud de seguro y/o el monto de la prima definitiva y/o las condiciones de la misma y/o una oferta de aseguramiento en términos del artículo 5to de la Ley Sobre el Contrato de Seguro. La emisión de la póliza asícomo posibles cambios en la tarifa están sujetos a valoración del riesgo de acuerdo con las políticas de Suscripción de Bupa México y es susceptible de modificaciones, por lo que Bupa podrá aceptar o negar el aseguramiento del riesgo propuesto.",null,null,null,null,null,null,null,null,"TOTAL  primera  cuota :",null,{"$f":"((M69/12)+M70)*1.16","v":{"$error":"#N/A"}},{"$f":"((N69/12)+N70)*1.16","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,"Valor cuota mensual 2 a 12 :",null,{"$f":"M69/12*1.16","v":{"$error":"#N/A"}},{"$f":"N69/12*1.16","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K62","v":"Gran total anual"},null,{"$f":"M72+(M73*11)","v":{"$error":"#N/A"}},{"$f":"N72+(N73*11)","v":{"$error":"#N/A"}},{"$f":"O72+(O73*11)","v":{"$error":"#N/A"}},{"$f":"P72+(P73*11)","v":{"$error":"#N/A"}},{"$f":"Q72+(Q73*11)","v":{"$error":"#N/A"}}]

{"sheet":"Global Ultimate Health Plan","index":6,"n_rows":68,"n_cols":16,"rows_kept":68,"cut":false,"hidden":false,"merged":[[66,11,66,12],[23,4,23,5],[25,4,25,5],[19,2,19,8],[21,2,21,8],[23,1,23,2],[25,1,25,2],[25,11,25,12],[26,11,26,12],[19,11,19,12],[20,11,20,12],[21,11,21,12],[24,11,24,12],[23,11,23,15],[28,11,28,12],[29,11,29,12],[31,11,31,12],[34,11,34,12],[35,11,35,12],[36,11,36,12],[46,11,46,12],[33,11,33,15],[37,11,37,12],[27,1,27,2],[27,3,27,4],[47,11,47,12],[48,11,48,12],[50,11,50,12],[35,6,36,6],[35,7,36,7],[30,11,30,12],[45,11,45,15],[38,11,38,12],[39,11,39,12],[40,11,40,12],[41,11,41,12],[42,11,42,12],[43,11,43,12],[49,11,49,12],[64,1,64,9],[65,1,66,9],[59,1,59,9],[60,1,60,9],[61,1,61,9],[62,1,62,9],[63,1,63,9],[27,11,27,12],[67,11,67,12],[53,11,53,12],[54,11,54,12],[55,11,55,12],[58,11,58,12],[59,11,59,12],[57,11,57,15],[60,11,60,12],[62,11,62,12],[63,11,63,12],[64,11,64,12],[65,11,65,12],[61,11,61,12],[51,11,51,12],[52,11,52,12]]}
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null," ",false]
[null,"Nombre del asegurado titular :",{"$f":"+'INGRESO DE DATOS'!$D$15","v":"JUAN VIDAL"},null,null,null,null,null,null,null,null,"Deducibles",null,"PLAN 1","PLAN 2","PLAN 3"]
[null,null,null,null,null,null,null,null,null,null,null,"Dentro del país de residencia",null,0,1000,2000]
[null,"Agencia / Agente :",{"$f":"+'INGRESO DE DATOS'!$D$29","v":"Nombre del Agente"},null,null,null,null,null,null,null,null,"Fuera del país de residencia",null,0,1000,2000]
[]
[null,"Número de adultos en la póliza : ",null,{"$f":"+'INGRESO DE DATOS'!$D$17","v":0}," Edad del asegurado titular :",null,{"$f":"+'INGRESO DE DATOS'!$D$19","v":0},{"$f":"VLOOKUP($D$24,Tablas!A1503:B1504,2,0)","v":{"$error":"#N/A"}},null,null,null,"TARIFAS ANUALES"]
[null,null,null,null,null,null,null,null,null,null,null,"Prima del asegurado titular :",null,{"$f":"(VLOOKUP($G$24,Tablas!$A$1205:$G$1271,3,TRUE))*'INGRESO DE DATOS'!$D$26+(Tablas!$Q$2)","v":{"$error":"#N/A"}},{"$f":"(VLOOKUP($G$24,Tablas!$A$1205:$G$1271,4,TRUE))*'INGRESO DE DATOS'!$D$26+(Tablas!$Q$2)","v":{"$error":"#N/A"}},{"$f":"(VLOOKUP($G$24,Tablas!$A$1205:$G$1271,5,TRUE))*'INGRESO DE DATOS'!$D$26+(Tablas!$Q$2)","v":{"$error":"#N/A"}}]
[null,"Número de hijos en la póliza :",null,{"$f":"+'INGRESO DE DATOS'!$H$17","v":0},"Edad del (de la) cónyuge :",null,{"$f":"+'INGRESO DE DATOS'!$H$19","v":0},null,null,null,null,"Prima del (de la) cónyuge:",null,{"$f":"(IF($D$24=1,0,(VLOOKUP($G$26,Tablas!$A$1205:$G$1271,3,TRUE))))*'INGRESO DE DATOS'!$D$26+(IF($D$24=1,0,(Tablas!$Q$2)))","v":{"$error":"#N/A"}},{"$f":"(IF($D$24=1,0,(VLOOKUP($G$26,Tablas!$A$1205:$G$1271,4,TRUE))))*'INGRESO DE DATOS'!$D$26+(IF($D$24=1,0,(Tablas!$Q$2)))","v":{"$error":"#N/A"}},{"$f":"(IF($D$24=1,0,(VLOOKUP($G$26,Tablas!$A$1205:$G$1271,5,TRUE))))*'INGRESO DE DATOS'!$D$26+(IF($D$24=1,0,(Tablas!$Q$2)))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,"Prima del (de los) Hijo (s) :",null,{"$f":"IF($D$26=0,0,(VLOOKUP($D$26,Tablas!$A$1272:$G$1274,3,TRUE)))*'INGRESO DE DATOS'!$D$26","v":0},{"$f":"IF($D$26=0,0,(VLOOKUP($D$26,Tablas!$A$1272:$G$1274,4,TRUE)))*'INGRESO DE DATOS'!$D$26","v":0},{"$f":"IF($D$26=0,0,(VLOOKUP($D$26,Tablas!$A$1272:$G$1274,5,TRUE)))*'INGRESO DE DATOS'!$D$26","v":0}]
[null,"FECHA DE COTIZACION :",null,{"$f":"NOW()","v":"2023-10-26T13:25:47.830"},null,null,null,null,null,null,null,"Total otros dependientes",null,{"$f":"Tablas!Q1206*'INGRESO DE DATOS'!$D$26","v":0},{"$f":"Tablas!R1206*'INGRESO DE DATOS'!$D$26","v":0},{"$f":"Tablas!S1206*'INGRESO DE DATOS'!$D$26","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"TOTAL PRIMA NETA :",null,{"$f":"SUM(N25:N28)","v":{"$error":"#N/A"}},{"$f":"SUM(O25:O28)","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,"Costo administrativo anual :",null,937.5,937.5,937.5]
[null,null,null,null,null,null,null,null,null,null,null,"IVA (16%) :",null,{"$f":"+N29*16%","v":{"$error":"#N/A"}},{"$f":"+O29*16%","v":{"$error":"#N/A"}},{"$f":"+P29*16%","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$D$26=0.8,\"Costo total, (-20% de descuento)\",IF('INGRESO DE DATOS'!$D$26=0.9,\"Costo total, (-10% de descuento)\",\"Gran total anual\"))","v":"Gran total anual"},null,{"$f":"SUM(N29:N31) + N30*0.16","v":{"$error":"#N/A"}},{"$f":"SUM(O29:O31) + O30*0.16","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,"TARIFAS SEMESTRALES"]
[null,null,null,null,null,null,null,null,null,null,null,"Prima del asegurado titular :",null,{"$f":"N25*(1+Tablas!$K$4)","v":{"$error":"#N/A"}},{"$f":"O25*(1+Tablas!$K$4)","v":{"$error":"#N/A"}},{"$f":"P25*(1+Tablas!$K$4)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,"Prima del (de la) cónyuge:",null,{"$f":"N26*(1+Tablas!$K$4)","v":{"$error":"#N/A"}},{"$f":"O26*(1+Tablas!$K$4)","v":{"$error":"#N/A"}},{"$f":"P26*(1+Tablas!$K$4)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,"Prima del (de los) Hijo (s) :",null,{"$f":"N27*(1+Tablas!$K$4)","v":0},{"$f":"O27*(1+Tablas!$K$4)","v":0},{"$f":"P27*(1+Tablas!$K$4)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Total otros dependientes",null,{"$f":"N28*(1+Tablas!$K$4)","v":0},{"$f":"O28*(1+Tablas!$K$4)","v":0},{"$f":"P28*(1+Tablas!$K$4)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"TOTAL PRIMA NETA :",null,{"$f":"SUM(N35:N38)","v":{"$error":"#N/A"}},{"$f":"SUM(O35:O38)","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,"Costo administrativo anual :",null,937.5,937.5,937.5]
[null,null,null,null,null,null,null,null,null,null,null,"IVA (16%) :",null,{"$f":"SUM(N39:N40)*16%","v":{"$error":"#N/A"}},{"$f":"SUM(O39:O40)*16%","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,"TOTAL  primera  cuota :",null,{"$f":"((N39/2)+N40)*1.16","v":{"$error":"#N/A"}},{"$f":"((O39/2)+O40)*1.16","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,"Valor segunda cuota :",null,{"$f":"N39/2*1.16","v":{"$error":"#N/A"}},{"$f":"O39/2*1.16","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L32","v":"Gran total anual"},null,{"$f":"N42+N43","v":{"$error":"#N/A"}},{"$f":"O42+O43","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,"TARIFAS TRIMESTRALES"]
[null,null,null,null,null,null,null,null,null,null,null,"Prima del asegurado titular :",null,{"$f":"N25*(1+Tablas!$K$3)","v":{"$error":"#N/A"}},{"$f":"O25*(1+Tablas!$K$3)","v":{"$error":"#N/A"}},{"$f":"P25*(1+Tablas!$K$3)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,"Prima del (de la) cónyuge:",null,{"$f":"N26*(1+Tablas!$K$3)","v":{"$error":"#N/A"}},{"$f":"O26*(1+Tablas!$K$3)","v":{"$error":"#N/A"}},{"$f":"P26*(1+Tablas!$K$3)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,"Prima del (de los) Hijo (s) :",null,{"$f":"N27*(1+Tablas!$K$3)","v":0},{"$f":"O27*(1+Tablas!$K$3)","v":0},{"$f":"P27*(1+Tablas!$K$3)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Total otros dependientes",null,{"$f":"N28*(1+Tablas!$K$3)","v":0},{"$f":"O28*(1+Tablas!$K$3)","v":0},{"$f":"P28*(1+Tablas!$K$3)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"TOTAL PRIMA NETA :",null,{"$f":"SUM(N47:N50)","v":{"$error":"#N/A"}},{"$f":"SUM(O47:O50)","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,"Costo administrativo anual :",null,937.5,937.5,937.5]
[null,null,null,null,null,null,null,null,null,null,null,"IVA (16%) :",null,{"$f":"+N51*16%","v":{"$error":"#N/A"}},{"$f":"+O51*16%","v":{"$error":"#N/A"}},{"$f":"+P51*16%","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,"TOTAL  primera  cuota :",null,{"$f":"((N51/4)+N52)*1.16","v":{"$error":"#N/A"}},{"$f":"((O51/4)+O52)*1.16","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,"Valor cuota trimestral 2 a 4:",null,{"$f":"N51/4*1.16","v":{"$error":"#N/A"}},{"$f":"O51/4*1.16","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L44","v":"Gran total anual"},null,{"$f":"N54+(N55*3)","v":{"$error":"#N/A"}},{"$f":"O54+(O55*3)","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,"TARIFAS MENSUALES"]
[null,null,null,null,null,null,null,null,null,null,null,"Prima del asegurado titular :",null,{"$f":"N25*(1+Tablas!$K$2)","v":{"$error":"#N/A"}},{"$f":"O25*(1+Tablas!$K$2)","v":{"$error":"#N/A"}},{"$f":"P25*(1+Tablas!$K$2)","v":{"$error":"#N/A"}}]
[null,"Tarifas validas a partir del 1 de marzo al 31 de diciembre del 2023.",null,null,null,null,null,null,null,null,null,"Prima del (de la) cónyuge:",null,{"$f":"N26*(1+Tablas!$K$2)","v":{"$error":"#N/A"}},{"$f":"O26*(1+Tablas!$K$2)","v":{"$error":"#N/A"}},{"$f":"P26*(1+Tablas!$K$2)","v":{"$error":"#N/A"}}]
[null,"Promociones válidas al 31 de diciembre de 2023.",null,null,null,null,null,null,null,null,null,"Prima del (de los) Hijo (s) :",null,{"$f":"N27*(1+Tablas!$K$2)","v":0},{"$f":"O27*(1+Tablas!$K$2)","v":0},{"$f":"P27*(1+Tablas!$K$2)","v":0}]
[null,"El 10% de descuento en productos Globales sobre prima neta será aplicable durante toda la vida de la póliza, siempre y cuando el asegurado no haga cambios en el plan y deducibles contratados.",null,null,null,null,null,null,null,null,null,"Total otros dependientes",null,{"$f":"N28*(1+Tablas!$K$2)","v":0},{"$f":"O28*(1+Tablas!$K$2)","v":0},{"$f":"P28*(1+Tablas!$K$2)","v":0}]
[null,"6 meses sin intereses sin cargo al agente para modalidad de pago anual durante el primer año póliza con tarjetas de crédito participantes: Afirme, Azteca, Bajío, Banjercito, Banorte, Banregio, BBVA, Citibanamex, Famsa, HSBC, Inbursa, Invex, IXE, Liverpool, Mifel, Multiva, Santander, Scotiabank, Sociedad de Facilidades Multirotativas y American Express. Promoción válida sólo para tarjetas emitidas en la República Mexicana.",null,null,null,null,null,null,null,null,null,"TOTAL PRIMA NETA :",null,{"$f":"SUM(N59:N62)","v":{"$error":"#N/A"}},{"$f":"SUM(O59:O62)","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[null,"En caso de que el asegurado elija la promoción “Sin costo por pago fraccionado” no podrá optar por la promoción a meses sin intereses.",null,null,null,null,null,null,null,null,null,"Costo administrativo anual :",null,937.5,937.5,937.5]
[null,"Las pólizas contratadas cuentan con limitaciones y exclusiones las cuáles pueden ser consultadas en www.bupasalud.com.mx Para más información, llámanos al 55 5202-1701 ext 4 o envíanos un correo a: ventasdirectas@bupa.com.mx",null,null,null,null,null,null,null,null,null,"IVA (16%) :",null,{"$f":"+N63*16%","v":{"$error":"#N/A"}},{"$f":"+O63*16%","v":{"$error":"#N/A"}},{"$f":"+P63*16%","v":{"$error":"#N/A"}}]
[null,"La presente cotización es de carácter informativo, no constituye una solicitud de seguro y/o el monto de la prima definitiva y/o las condiciones de la misma y/o una oferta de aseguramiento en términos del artículo 5to de la Ley Sobre el Contrato de Seguro. La emisión de la póliza asícomo posibles cambios en la tarifa están sujetos a valoración del riesgo de acuerdo con las políticas de Suscripción de Bupa México y es susceptible de modificaciones, por lo que Bupa podrá aceptar o negar el aseguramiento del riesgo propuesto.",null,null,null,null,null,null,null,null,null,"TOTAL  primera  cuota :",null,{"$f":"((N63/12)+N64)*1.16","v":{"$error":"#N/A"}},{"$f":"((O63/12)+O64)*1.16","v":{"$error":"#N/A"}},{"$f":"((P63/12)+P64)*1.16","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,"Valor cuota mensual 2 a 12 :",null,{"$f":"N63/12*1.16","v":{"$error":"#N/A"}},{"$f":"O63/12*1.16","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L56","v":"Gran total anual"},null,{"$f":"N66+(N67*11)","v":{"$error":"#N/A"}},{"$f":"O66+(O67*11)","v":{"$error":"#N/A"}},{"$f":"P66+(P67*11)","v":{"$error":"#N/A"}}]

{"sheet":"Resumen tarifas","index":7,"n_rows":126,"n_cols":7,"rows_kept":126,"cut":false,"hidden":false,"merged":[[125,0,128,6],[43,0,43,1],[39,0,39,1],[40,0,40,1],[41,0,41,1],[119,0,119,1],[115,0,115,1],[116,0,116,1],[116,2,116,3],[117,0,117,1],[118,0,118,1],[118,2,118,3],[112,0,112,1],[112,2,112,3],[100,0,100,6],[113,0,113,1],[77,0,77,1],[81,0,81,1],[78,0,78,1],[114,0,114,1],[106,0,106,6],[101,0,101,5],[102,0,102,5],[103,0,103,5],[104,0,104,5],[114,2,114,3],[109,0,109,1],[79,0,79,1],[80,0,80,1],[82,0,82,1],[83,0,83,1],[95,0,95,1],[96,0,96,1],[96,2,96,6],[97,0,97,1],[91,0,91,1],[92,0,92,1],[92,2,92,6],[93,0,93,1],[94,0,94,1],[94,2,94,6],[78,2,78,6],[80,2,80,6],[82,2,82,6],[87,0,87,1],[90,0,90,1],[90,2,90,6],[86,0,86,2],[59,0,59,1],[67,0,67,1],[49,2,49,6],[51,2,51,6],[53,2,53,6],[55,2,55,6],[62,2,62,5],[62,0,62,1],[63,0,63,1],[66,0,66,1],[76,2,76,6],[68,0,68,1],[64,0,64,1],[65,0,65,1],[72,0,72,2],[16,0,16,6],[18,0,18,1],[22,4,22,5],[25,4,25,5],[45,0,45,1],[18,2,18,6],[20,2,20,6],[20,0,20,1],[22,0,22,1],[25,0,25,1],[32,0,32,1],[33,0,33,1],[36,0,36,1],[37,0,37,1],[38,0,38,1],[42,0,42,1],[123,0,123,6],[46,0,46,1],[55,0,55,1],[56,0,56,1],[49,0,49,1],[50,0,50,1],[51,0,51,1],[52,0,52,1],[53,0,53,1],[54,0,54,1],[69,0,69,1],[73,0,73,1],[76,0,76,1],[64,2,64,5],[66,2,66,5],[68,2,68,5]]}
[" "]
[null,null,null,null," "," "]
[]
[]
[]
[null,null,null,null," "," "," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Cotización de Seguro Médico - Bupa Global Health Plans"]
[]
["Nombre del asegurado titular :",null,{"$f":"+'INGRESO DE DATOS'!$D$15","v":"JUAN VIDAL"}]
[]
["Agencia / Agente :",null,{"$f":"+'INGRESO DE DATOS'!$D$29","v":"Nombre del Agente"}]
[]
["Número de adultos en la póliza : ",null,{"$f":"'INGRESO DE DATOS'!D17","v":0},null," Edad del asegurado titular :",null,{"$f":"'INGRESO DE DATOS'!D19","v":0}]
[]
[]
["Número de hijos en la póliza :",null,{"$f":"'INGRESO DE DATOS'!H17","v":0},null,"Edad del (de la) cónyuge :",null,{"$f":"'INGRESO DE DATOS'!H19","v":0}]
[]
[]
[null,null,null,"FECHA DE COTIZACION :",{"$f":"NOW()","v":"2023-10-26T13:25:47.840"}]
[]
[]
[]
["Global Ultimate Health Plan"]
["Deducibles",null,"PLAN 1","PLAN 2","PLAN 3"]
["Dentro del país de residencia",null,0,1000,2000]
["Fuera del país de residencia",null,0,1000,2000]
[null,null,"Tarifas Anuales"]
[null,null,{"$f":"+'Global Ultimate Health Plan'!N32","v":{"$error":"#N/A"}},{"$f":"+'Global Ultimate Health Plan'!O32","v":{"$error":"#N/A"}},{"$f":"+'Global Ultimate Health Plan'!P32","v":{"$error":"#N/A"}}]
[null,null,"Tarifas Semestrales"]
[null,null,{"$f":"+'Global Ultimate Health Plan'!N44","v":{"$error":"#N/A"}},{"$f":"+'Global Ultimate Health Plan'!O44","v":{"$error":"#N/A"}},{"$f":"+'Global Ultimate Health Plan'!P44","v":{"$error":"#N/A"}}]
[null,null,"Tarifas Trimestrales"]
[null,null,{"$f":"+'Global Ultimate Health Plan'!N56","v":{"$error":"#N/A"}},{"$f":"+'Global Ultimate Health Plan'!O56","v":{"$error":"#N/A"}},{"$f":"+'Global Ultimate Health Plan'!P56","v":{"$error":"#N/A"}}]
[null,null,"Tarifas Mensuales"]
[null,null,{"$f":"+'Global Ultimate Health Plan'!N68","v":{"$error":"#N/A"}},{"$f":"+'Global Ultimate Health Plan'!O68","v":{"$error":"#N/A"}},{"$f":"+'Global Ultimate Health Plan'!P68","v":{"$error":"#N/A"}}]
[]
["Global Elite Health Plan"]
["Deducibles",null,"PLAN 1","PLAN 2","PLAN 3","PLAN 4","PLAN 5"]
["Dentro del país de residencia",null,1000,2000,3500,5000,10000]
["Fuera del país de residencia",null,1000,2000,3500,5000,10000]
[null,null,"Tarifas Anuales"]
[null,null,{"$f":"+'Global Elite Health Plan'!M38","v":{"$error":"#N/A"}},{"$f":"+'Global Elite Health Plan'!N38","v":{"$error":"#N/A"}},{"$f":"+'Global Elite Health Plan'!O38","v":{"$error":"#N/A"}},{"$f":"+'Global Elite Health Plan'!P38","v":{"$error":"#N/A"}},{"$f":"+'Global Elite Health Plan'!Q38","v":{"$error":"#N/A"}}]
[null,null,"Tarifas Semestrales"]
[null,null,{"$f":"+'Global Elite Health Plan'!M50","v":{"$error":"#N/A"}},{"$f":"+'Global Elite Health Plan'!N50","v":{"$error":"#N/A"}},{"$f":"+'Global Elite Health Plan'!O50","v":{"$error":"#N/A"}},{"$f":"+'Global Elite Health Plan'!P50","v":{"$error":"#N/A"}},{"$f":"+'Global Elite Health Plan'!Q50","v":{"$error":"#N/A"}}]
[null,null,"Tarifas Trimestrales"]
[null,null,{"$f":"+'Global Elite Health Plan'!M62","v":{"$error":"#N/A"}},{"$f":"+'Global Elite Health Plan'!N62","v":{"$error":"#N/A"}},{"$f":"+'Global Elite Health Plan'!O62","v":{"$error":"#N/A"}},{"$f":"+'Global Elite Health Plan'!P62","v":{"$error":"#N/A"}},{"$f":"+'Global Elite Health Plan'!Q62","v":{"$error":"#N/A"}}]
[null,null,"Tarifas Mensuales"]
[null,null,{"$f":"+'Global Elite Health Plan'!M74","v":{"$error":"#N/A"}},{"$f":"+'Global Elite Health Plan'!N74","v":{"$error":"#N/A"}},{"$f":"+'Global Elite Health Plan'!O74","v":{"$error":"#N/A"}},{"$f":"+'Global Elite Health Plan'!P74","v":{"$error":"#N/A"}},{"$f":"+'Global Elite Health Plan'!Q74","v":{"$error":"#N/A"}}]
[]
["Global Premier Health Plan"]
["Deducibles",null,"PLAN 1","PLAN 2","PLAN 3","PLAN 4"]
["Dentro del país de residencia",null,1000,2000,5000,10000]
["Fuera del país de residencia",null,1000,2000,5000,10000]
[null,null,"Tarifas Anuales"]
[null,null,{"$f":"+'Global Premier Health Plan'!N48","v":{"$error":"#N/A"}},{"$f":"+'Global Premier Health Plan'!O48","v":{"$error":"#N/A"}},{"$f":"+'Global Premier Health Plan'!P48","v":{"$error":"#N/A"}},{"$f":"+'Global Premier Health Plan'!Q48","v":{"$error":"#N/A"}}]
[null,null,"Tarifas Semestrales"]
[null,null,{"$f":"+'Global Premier Health Plan'!N60","v":{"$error":"#N/A"}},{"$f":"+'Global Premier Health Plan'!O60","v":{"$error":"#N/A"}},{"$f":"+'Global Premier Health Plan'!P60","v":{"$error":"#N/A"}},{"$f":"+'Global Premier Health Plan'!Q60","v":{"$error":"#N/A"}}]
[null,null,"Tarifas Trimestrales"]
[null,null,{"$f":"+'Global Premier Health Plan'!N72","v":{"$error":"#N/A"}},{"$f":"+'Global Premier Health Plan'!O72","v":{"$error":"#N/A"}},{"$f":"+'Global Premier Health Plan'!P72","v":{"$error":"#N/A"}},{"$f":"+'Global Premier Health Plan'!Q72","v":{"$error":"#N/A"}}]
[null,null,"Tarifas Mensuales"]
[null,null,{"$f":"+'Global Premier Health Plan'!N84","v":{"$error":"#N/A"}},{"$f":"+'Global Premier Health Plan'!O84","v":{"$error":"#N/A"}},{"$f":"+'Global Premier Health Plan'!P84","v":{"$error":"#N/A"}},{"$f":"+'Global Premier Health Plan'!Q84","v":{"$error":"#N/A"}}]
[]
["Global Select Health Plan"]
["ESTE PRODUCTO NO CUENTA CON COBERTURA DE MATERNIDAD"]
["Deducibles",null,"PLAN A","PLAN 1","PLAN 2","PLAN 3","PLAN 4"]
["Dentro del país de residencia",null,2000,3500,5000,10000,20000]
["Fuera del país de residencia",null,2000,3500,5000,10000,20000]
[null,null,"Tarifas Anuales"]
[null,null,{"$f":"+'Global Select Health Plan'!M45","v":{"$error":"#N/A"}},{"$f":"+'Global Select Health Plan'!N45","v":{"$error":"#N/A"}},{"$f":"+'Global Select Health Plan'!O45","v":{"$error":"#N/A"}},{"$f":"+'Global Select Health Plan'!P45","v":{"$error":"#N/A"}},{"$f":"+'Global Select Health Plan'!Q45","v":{"$error":"#N/A"}}]
[null,null,"Tarifas Semestrales"]
[null,null,{"$f":"+'Global Select Health Plan'!M57","v":{"$error":"#N/A"}},{"$f":"+'Global Select Health Plan'!N57","v":{"$error":"#N/A"}},{"$f":"+'Global Select Health Plan'!O57","v":{"$error":"#N/A"}},{"$f":"+'Global Select Health Plan'!P57","v":{"$error":"#N/A"}},{"$f":"+'Global Select Health Plan'!Q57","v":{"$error":"#N/A"}}]
[null,null,"Tarifas Trimestrales"]
[null,null,{"$f":"+'Global Select Health Plan'!M69","v":{"$error":"#N/A"}},{"$f":"+'Global Select Health Plan'!N69","v":{"$error":"#N/A"}},{"$f":"+'Global Select Health Plan'!O69","v":{"$error":"#N/A"}},{"$f":"+'Global Select Health Plan'!P69","v":{"$error":"#N/A"}},{"$f":"+'Global Select Health Plan'!Q69","v":{"$error":"#N/A"}}]
[null,null,"Tarifas Mensuales"]
[null,null,{"$f":"+'Global Select Health Plan'!M81","v":{"$error":"#N/A"}},{"$f":"+'Global Select Health Plan'!N81","v":{"$error":"#N/A"}},{"$f":"+'Global Select Health Plan'!O81","v":{"$error":"#N/A"}},{"$f":"+'Global Select Health Plan'!P81","v":{"$error":"#N/A"}},{"$f":"+'Global Select Health Plan'!Q81","v":{"$error":"#N/A"}}]
[]
["Global Select PE Health Plan"]
["ESTE PRODUCTO NO CUENTA CON COBERTURA DE MATERNIDAD, NO APLICA DESCUENTO ESPECIAL"]
["Deducibles",null,"PLAN A","PLAN 1","PLAN 2","PLAN 3","PLAN 4"]
["Dentro del país de residencia",null,2000,3500,5000,10000,20000]
["Fuera del país de residencia",null,2000,3500,5000,10000,20000]
[null,null,"Tarifas Anuales"]
[null,null,{"$f":"+'Global Select PE Health Plan'!M45","v":{"$error":"#N/A"}},{"$f":"+'Global Select PE Health Plan'!N45","v":{"$error":"#N/A"}},{"$f":"+'Global Select PE Health Plan'!O45","v":{"$error":"#N/A"}},{"$f":"+'Global Select PE Health Plan'!P45","v":{"$error":"#N/A"}},{"$f":"+'Global Select PE Health Plan'!Q45","v":{"$error":"#N/A"}}]
[null,null,"Tarifas Semestrales"]
[null,null,{"$f":"+'Global Select PE Health Plan'!M57","v":{"$error":"#N/A"}},{"$f":"+'Global Select PE Health Plan'!N57","v":{"$error":"#N/A"}},{"$f":"+'Global Select PE Health Plan'!O57","v":{"$error":"#N/A"}},{"$f":"+'Global Select PE Health Plan'!P57","v":{"$error":"#N/A"}},{"$f":"+'Global Select PE Health Plan'!Q57","v":{"$error":"#N/A"}}]
[null,null,"Tarifas Trimestrales"]
[null,null,{"$f":"+'Global Select PE Health Plan'!M69","v":{"$error":"#N/A"}},{"$f":"+'Global Select PE Health Plan'!N69","v":{"$error":"#N/A"}},{"$f":"+'Global Select PE Health Plan'!O69","v":{"$error":"#N/A"}},{"$f":"+'Global Select PE Health Plan'!P69","v":{"$error":"#N/A"}},{"$f":"+'Global Select PE Health Plan'!Q69","v":{"$error":"#N/A"}}]
[null,null,"Tarifas Mensuales"]
[null,null,{"$f":"+'Global Select PE Health Plan'!M81","v":{"$error":"#N/A"}},{"$f":"+'Global Select PE Health Plan'!N81","v":{"$error":"#N/A"}},{"$f":"+'Global Select PE Health Plan'!O81","v":{"$error":"#N/A"}},{"$f":"+'Global Select PE Health Plan'!P81","v":{"$error":"#N/A"}},{"$f":"+'Global Select PE Health Plan'!Q81","v":{"$error":"#N/A"}}]
[]
["Este plan cuenta con los siguientes periodos de espera adicionales:"]
["PERÍODOS DE ESPERA"]
["Padecimientos de rodilla, ácido-pépticos, columna vertebral, nariz, senos paranasales, amígdalas, adenoides, hemorroides, hernias, tumoraciones mamarias (benignas y/o malignas), padecimientos anorrectales, prostáticos, ginecológicos, várices, insuficiencia del piso perineal, padecimientos de la vesícula y vías biliares, enfermedades articulares de las falanges de los pies, cataratas, litiasis renal y en vías urinarias.",null,null,null,null,null,"6 meses"]
["Tratamiento contra el Cáncer.",null,null,null,null,null,"6 meses"]
["Examen dental preventivo.",null,null,null,null,null,"10 meses"]
["Trasplantes.",null,null,null,null,null,"6 meses"]
[]
["Cobertura de preexistencias. Quedarán cubiertas las preexistencias declaradas al momento de la solicitud con un período de espera de 2 años, independientemente de la aplicación de alguna extra prima o sobre deducible derivado de la suscripción. No aplica reconocimiento de antigüedad para reducir o eliminar los períodos de espera mencionados en este endoso."]
[]
["Global Major Medical Health Plan"]
["Deducibles",null,"PLAN 1","PLAN 2"]
["Dentro del país de residencia",null,10000,20000]
["Fuera del país de residencia",null,10000,20000]
[null,null,"Tarifas Anuales"]
[null,null,{"$f":"'Global Major Medical Health Pla'!M41","v":{"$error":"#N/A"}},{"$f":"'Global Major Medical Health Pla'!N41","v":{"$error":"#N/A"}}]
[null,null,"Tarifas Semestrales"]
[null,null,{"$f":"'Global Major Medical Health Pla'!M53","v":{"$error":"#N/A"}},{"$f":"'Global Major Medical Health Pla'!N53","v":{"$error":"#N/A"}}]
[null,null,"Tarifas Trimestrales"]
[null,null,{"$f":"'Global Major Medical Health Pla'!M65","v":{"$error":"#N/A"}},{"$f":"'Global Major Medical Health Pla'!N65","v":{"$error":"#N/A"}}]
[null,null,"Tarifas Mensuales"]
[null,null,{"$f":"'Global Major Medical Health Pla'!M77","v":{"$error":"#N/A"}},{"$f":"'Global Major Medical Health Pla'!N77","v":{"$error":"#N/A"}}]
[]
["$937.5 de costo administrativo anual aplica a la primera cuota"]
[]
["Tarifas validas a partir del 1 de marzo al 31 de diciembre del 2023."]
[]
["La presente cotización es de carácter informativo y no constituye el monto de la prima definitiva ni las condiciones de la misma. La emisión de la póliza está sujeta a valoración del riesgo y/o cambio en la tarifa por parte del área de Suscripción de Bupa y puede tener modificaciones por lo que no expresa compromiso legal para la cobertura del seguro. Este cotizador es válido del del 1 de Marzo del 2023 al 31 de Diciembre del 2023."]

{"sheet":"Tablas","index":8,"n_rows":1581,"n_cols":23,"rows_kept":1581,"cut":false,"hidden":true,"merged":[[1507,0,1507,6],[1508,0,1508,6],[1509,0,1509,1],[1509,2,1509,6],[1438,28,1438,29],[1439,28,1439,29],[1440,28,1440,29],[2,20,2,23],[151,20,151,23],[301,20,301,23],[901,20,901,23],[1201,20,1201,23],[4,8,4,12],[1424,0,1424,6],[1425,0,1425,6],[1426,0,1426,1],[1426,2,1426,6],[1276,0,1276,1],[1276,2,1276,6],[1349,0,1349,6],[1350,0,1350,6],[1351,0,1351,1],[1351,2,1351,6],[1200,0,1200,6],[1201,0,1201,6],[1202,0,1202,1],[1202,2,1202,6],[1275,0,1275,6],[976,2,976,6],[1049,0,1049,6],[1050,0,1050,6],[1051,0,1051,1],[1051,2,1051,6],[1,0,1,6],[2,0,2,6],[77,0,77,1],[77,2,77,6],[76,0,76,6],[3,0,3,1],[3,2,3,6],[376,0,376,1],[376,2,376,6],[150,0,150,6],[151,0,151,6],[152,0,152,1],[152,2,152,6],[225,0,225,6],[226,0,226,1],[375,0,375,6],[226,2,226,6],[300,0,300,6],[301,0,301,6],[302,0,302,1],[302,2,302,6],[526,0,526,6],[450,0,450,6],[451,0,451,6],[452,0,452,1],[452,2,452,6],[525,0,525,6],[527,0,527,1],[527,2,527,6],[600,0,600,6],[601,0,601,6],[602,0,602,1],[602,2,602,6],[751,0,751,6],[675,0,675,6],[676,0,676,6],[677,0,677,1],[677,2,677,6],[750,0,750,6],[1124,0,1124,6],[1125,0,1125,6],[1126,0,1126,1],[1126,2,1126,6],[752,0,752,1],[752,2,752,6],[825,0,825,6],[826,0,826,6],[827,0,827,1],[827,2,827,6],[900,0,900,6],[901,0,901,6],[902,0,902,1],[902,2,902,6],[975,0,975,6],[976,0,976,1]]}
[]
["BUPA GLOBAL ELITE",null,null,null,null,null,null,null,"FACTOR MENSUAL:",null,{"$f":"IF('INGRESO DE DATOS'!E23,0,0.09)","v":0.09},null,"% Anteriores",9.2499999999999999E-2,null,"Usamed",625]
["TARIFAS ANUALES",null,null,null,null,null,null,null,"FACTOR TRIMESTRAL:",null,{"$f":"IF('INGRESO DE DATOS'!E23,0,0.075)","v":7.4999999999999997E-2},null,null,0.26874999999999999,null,null,null,null,null,null,1000]
["EDAD",null,null,null,null,null,null,null,"FACTOR SEMIANUAL:",null,{"$f":"IF('INGRESO DE DATOS'!E23,0,0.045)","v":4.4999999999999998E-2},null,null,0.52249999999999996,null,null,null,null,null,null,2,0,4.4999999999999998E-2]
[" "," ",1000,2000,3500,5000,10000,null,"THIS COLUMN IS FOR THE 5% DISCOUNT ",null,null,null,null,null,"Otros dependientes panel"]
[18,null,154112.5,110962.5,86300,75512.5,58562.5,null,96337.5,69712.5,54087.5,47025,36650,null,"Edad otros dependientes","ID",1000,2000,3500,5000,10000]
[19,null,159300,114687.5,89200,78050,60537.5,null,100062.5,72400,56187.5,48812.5,38075,null,{"$f":"'INGRESO DE DATOS'!$L$16","v":0},1,{"$f":"IF(O7>0,(IF(O7>18,VLOOKUP(O7,$A$6:$G$72,3,FALSE),Tablas!$C$6)),0)","v":0},{"$f":"IF(O7>0,(IF(O7>18,VLOOKUP(O7,$A$6:$G$72,4,FALSE),Tablas!$D$6)),0)","v":0},{"$f":"IF(O7>0,(IF(O7>18,VLOOKUP(O7,$A$6:$G$72,5,FALSE),Tablas!$E$6)),0)","v":0},{"$f":"IF(O7>0,(IF(O7>18,VLOOKUP(O7,$A$6:$G$72,6,FALSE),Tablas!$F$6)),0)","v":0},{"$f":"IF(O7>0,(IF(O7>18,VLOOKUP(O7,$A$6:$G$72,7,FALSE),Tablas!$G$6)),0)","v":0}]
[20,null,164650,118550,92212.5,80675,62575,null,104037.5,75275,58425,50775,39575,null,{"$f":"'INGRESO DE DATOS'!$L$17","v":0},2,{"$f":"IF(O8>0,(IF(O8>18,VLOOKUP(O8,$A$6:$G$72,3,FALSE),Tablas!$C$6)),0)","v":0},{"$f":"IF(O8>0,(IF(O8>18,VLOOKUP(O8,$A$6:$G$72,4,FALSE),Tablas!$D$6)),0)","v":0},{"$f":"IF(O8>0,(IF(O8>18,VLOOKUP(O8,$A$6:$G$72,5,FALSE),Tablas!$E$6)),0)","v":0},{"$f":"IF(O8>0,(IF(O8>18,VLOOKUP(O8,$A$6:$G$72,6,FALSE),Tablas!$F$6)),0)","v":0},{"$f":"IF(O8>0,(IF(O8>18,VLOOKUP(O8,$A$6:$G$72,7,FALSE),Tablas!$G$6)),0)","v":0}]
[21,null,170200,122537.5,95312.5,83400,64675,null,107950,78100,60550,52612.5,41012.5,null,{"$f":"'INGRESO DE DATOS'!$L$18","v":0},3,{"$f":"IF(O9>0,(IF(O9>18,VLOOKUP(O9,$A$6:$G$72,3,FALSE),Tablas!$C$6)),0)","v":0},{"$f":"IF(O9>0,(IF(O9>18,VLOOKUP(O9,$A$6:$G$72,4,FALSE),Tablas!$D$6)),0)","v":0},{"$f":"IF(O9>0,(IF(O9>18,VLOOKUP(O9,$A$6:$G$72,5,FALSE),Tablas!$E$6)),0)","v":0},{"$f":"IF(O9>0,(IF(O9>18,VLOOKUP(O9,$A$6:$G$72,6,FALSE),Tablas!$F$6)),0)","v":0},{"$f":"IF(O9>0,(IF(O9>18,VLOOKUP(O9,$A$6:$G$72,7,FALSE),Tablas!$G$6)),0)","v":0}]
[22,null,175925,126662.5,98512.5,86200,66850,null,111662.5,80750,62612.5,54412.5,42400,null,{"$f":"'INGRESO DE DATOS'!$L$19","v":0},4,{"$f":"IF(O10>0,(IF(O10>18,VLOOKUP(O10,$A$6:$G$72,3,FALSE),Tablas!$C$6)),0)","v":0},{"$f":"IF(O10>0,(IF(O10>18,VLOOKUP(O10,$A$6:$G$72,4,FALSE),Tablas!$D$6)),0)","v":0},{"$f":"IF(O10>0,(IF(O10>18,VLOOKUP(O10,$A$6:$G$72,5,FALSE),Tablas!$E$6)),0)","v":0},{"$f":"IF(O10>0,(IF(O10>18,VLOOKUP(O10,$A$6:$G$72,6,FALSE),Tablas!$F$6)),0)","v":0},{"$f":"IF(O10>0,(IF(O10>18,VLOOKUP(O10,$A$6:$G$72,7,FALSE),Tablas!$G$6)),0)","v":0}]
[23,null,181837.5,130925,101825,89100,69100,null,115587.5,83612.5,64825,56312.5,43875,null,{"$f":"'INGRESO DE DATOS'!$L$20","v":0},5,{"$f":"IF(O11>0,(IF(O11>18,VLOOKUP(O11,$A$6:$G$72,3,FALSE),Tablas!$C$6)),0)","v":0},{"$f":"IF(O11>0,(IF(O11>18,VLOOKUP(O11,$A$6:$G$72,4,FALSE),Tablas!$D$6)),0)","v":0},{"$f":"IF(O11>0,(IF(O11>18,VLOOKUP(O11,$A$6:$G$72,5,FALSE),Tablas!$E$6)),0)","v":0},{"$f":"IF(O11>0,(IF(O11>18,VLOOKUP(O11,$A$6:$G$72,6,FALSE),Tablas!$F$6)),0)","v":0},{"$f":"IF(O11>0,(IF(O11>18,VLOOKUP(O11,$A$6:$G$72,7,FALSE),Tablas!$G$6)),0)","v":0}]
[24,null,187962.5,135325,105262.5,92100,71425,null,119475,86375,66975,58187.5,45312.5,null,null,"Total",{"$f":"SUM(Q7:Q11)","v":0},{"$f":"SUM(R7:R11)","v":0},{"$f":"SUM(S7:S11)","v":0},0,0]
[25,null,194287.5,139887.5,108800,95200,73825,null,123187.5,89037.5,69025,59975,46700]
[26,null,200825,144587.5,112462.5,98400,76312.5,null,127100,91887.5,71225,61875,48187.5]
[27,null,207575,149462.5,116250,101712.5,78875,null,131000,94687.5,73400,63762.5,49650]
[28,null,214562.5,154487.5,120150,105137.5,81537.5,null,135000,97525,75625,65675,51137.5]
[29,null,221787.5,159687.5,124200,108675,84275,null,140075,101187.5,78437.5,68125,53025]
[30,null,229250,165062.5,128375,112325,87112.5,null,145362.5,105012.5,81337.5,70662.5,55000]
[31,null,236962.5,170612.5,132700,116112.5,90050,null,150587.5,108800,84300,73200,56975]
[32,null,244937.5,176350,137162.5,120012.5,93075,null,155975,112637.5,87262.5,75800,58975]
[33,null,253175,182287.5,141775,124050,96212.5,null,159162.5,114950,89037.5,77312.5,60150]
[34,null,263012.5,189362.5,147287.5,128875,99950,null,162550,117387.5,90900,78950,61412.5]
[35,null,267325,192475,149700,130987.5,101587.5,null,165900,119800,92787.5,80575,62675]
[36,null,271712.5,195637.5,152162.5,133137.5,103250,null,169262.5,122237.5,94650,82175,63937.5]
[37,null,276175,198850,154662.5,135325,104950,null,172612.5,124637.5,96512.5,83787.5,65187.5]
[38,null,280700,202112.5,157200,137550,106662.5,null,175550,126737.5,98112.5,85187.5,66262.5]
[39,null,285312.5,205425,159775,139800,108425,null,178275,128737.5,99675,86550,67312.5]
[40,null,289987.5,208800,162400,142100,110200,null,181162.5,130812.5,101300,87937.5,68387.5]
[41,null,294750,212225,165062.5,144425,112000,null,184012.5,132825,102850,89287.5,69425]
[42,null,299587.5,215700,167775,146800,113850,null,186887.5,134937.5,104475,90687.5,70537.5]
[43,null,304500,219250,170525,149212.5,115712.5,null,190275,137350,106350,92325,71812.5]
[44,null,309500,222837.5,173325,151650,117612.5,null,193787.5,139900,108287.5,94000,73100]
[45,null,314575,226500,176162.5,154150,119537.5,null,197187.5,142337.5,110200,95662.5,74375]
[46,null,319750,230212.5,179050,156675,121500,null,200650,144837.5,112087.5,97312.5,75662.5]
[47,null,324987.5,234000,182000,159250,123500,null,204037.5,147250,113987.5,98950,76925]
[48,null,330325,237837.5,184975,161862.5,125525,null,208800,150700,117137.5,101687.5,79050]
[49,null,337737.5,243175,189137.5,165487.5,128337.5,null,213575,154125,120275,104412.5,81150]
[50,null,350287.5,252212.5,196162.5,171637.5,133112.5,null,219462.5,158362.5,123562.5,107262.5,83362.5]
[51,null,363312.5,261587.5,203450,178025,138062.5,null,225062.5,162362.5,126725,110000,85512.5]
[52,null,376812.5,271300,211012.5,184637.5,143187.5,null,230700,166450,129912.5,112737.5,87637.5]
[53,null,390825,281387.5,218862.5,191500,148512.5,null,241150,173987.5,135712.5,117787.5,91562.5]
[54,null,405350,291850,227000,198625,154025,null,251462.5,181412.5,141487.5,122800,95450]
[55,null,420412.5,302700,235425,206000,159762.5,null,261975,188975,147387.5,127937.5,99387.5]
[56,null,435975,313900,244150,213625,165675,null,272400,196487.5,153250,132987.5,103350]
[57,null,459925,331150,257562.5,225362.5,174775,null,282900,204050,159125,138087.5,107287.5]
[58,null,485200,349337.5,271712.5,237750,184375,null,300812.5,216937.5,169162.5,146800,114025]
[59,null,511850,368537.5,286637.5,250812.5,194500,null,318700,229837.5,179175,155487.5,120775]
[60,null,539975,388787.5,302387.5,264587.5,205187.5,null,336762.5,242825,189312.5,164275,127575]
[61,null,569650,410150,319000,279125,216462.5,null,354600,255637.5,199287.5,172912.5,134287.5]
[62,null,600950,432687.5,336525,294462.5,228362.5,null,372650,268662.5,209425,181700,141125]
[63,null,633962.5,456450,355025,310637.5,240912.5,null,400437.5,288662.5,225025,195225,151587.5]
[64,null,682612.5,491487.5,382262.5,334487.5,259400,null,428237.5,308712.5,240625,208750,162087.5]
[65,null,726537.5,523112.5,406862.5,356000,276087.5,null,456125,328750,256200,222287.5,172587.5]
[66,null,773300,556775,433050,378912.5,293850,null,483887.5,348750,271800,235787.5,183050]
[67,null,823050,592600,460912.5,403300,312762.5,null,511837.5,368875,287450,249350,193575]
[68,null,876012.5,630737.5,490575,429250,332887.5,null,550312.5,396600,309000,268025,208062.5]
[69,null,932387.5,671325,522137.5,456875,354312.5,null,588925,424387.5,330650,286812.5,222612.5]
[70,null,992387.5,714525,555737.5,486275,377112.5,null,627587.5,452237.5,352325,305587.5,237212.5]
[71,null,1068962.5,769650,598625,523787.5,406200,null,666325,480100,374050,324437.5,251800]
[72,null,1128412.5,812462.5,631912.5,552925,428800,null,704950,507912.5,395700,343200,266362.5]
[73,null,1191162.5,857637.5,667050,583675,452637.5,null,750825,540950,421375,365475,283625]
[74,null,1257412.5,905337.5,704150,616125,477812.5,null,796675,573987.5,447100,387787.5,300937.5]
[75,null,1327337.5,955687.5,743312.5,650400,504387.5,null,842500,606987.5,472775,410050,318200]
[76,null,1401150,1008825,784650,686562.5,532437.5,null,888400,640000,498512.5,432375,335525]
[77,null,1479075,1064937.5,828275,724750,562050,null,934237.5,673000,524187.5,454612.5,352762.5]
[78,null,1561325,1124150,874337.5,765050,593300,null,981025,706700,550400,477362.5,370412.5]
[79,null,1648150,1186675,922962.5,807600,626300,null,1028037.5,740525,576737.5,500200,388125]
[80,null,1719712.5,1238187.5,963037.5,842662.5,653487.5,null,1075075,774425,603150,523112.5,405862.5]
[81,null,1786900,1286562.5,1000662.5,875575,679025,null,1121900,808125,629387.5,545875,423537.5]
[82,null,1856712.5,1336825,1039750,909787.5,705550,null,1168887.5,841962.5,655737.5,568712.5,441237.5]
[83,null,1929250,1389062.5,1080375,945325,733112.5,null,1215912.5,875825,682100,591550,458975]
[84,"o más",2004625,1443325,1122587.5,982262.5,761750,null,1262825,909600,708350,614325,476637.5]
[1,"Hijo",63287.5,45562.5,35437.5,31012.5,24050,null,39537.5,28475,23362.5,20237.5,15700]
[2,"Hijos",99712.5,71800,55837.5,48862.5,37887.5,null,62287.5,44862.5,36750,31875,24712.5]
[3,"Hijos o más",145487.5,104750,81475,71287.5,55287.5,null,90862.5,65412.5,53612.5,46487.5,36062.5]
[]
["BUPA GLOBAL ELITE - MENSUALES"]
["EDAD"]
[" "," ",1000,2000,3500]
[18,null,{"$f":"C6*$K$2","v":13870.125},{"$f":"D6*$K$2","v":9986.625},7767,6796.125,5270.625]
[19,null,{"$f":"C7*$K$2","v":14337},10321.875,8028,7024.5,5448.375]
[20,null,{"$f":"C8*$K$2","v":14818.5},10669.5,8299.125,7260.75,5631.75]
[21,null,{"$f":"C9*$K$2","v":15318},11028.375,8578.125,7506,5820.75]
[22,null,{"$f":"C10*$K$2","v":15833.25},11399.625,8866.125,7758,6016.5]
[23,null,{"$f":"C11*$K$2","v":16365.375},11783.25,9164.25,8019,6219]
[24,null,{"$f":"C12*$K$2","v":16916.625},12179.25,9473.625,8289,6428.25]
[25,null,{"$f":"C13*$K$2","v":17485.875},12589.875,9792,8568,6644.25]
[26,null,{"$f":"C14*$K$2","v":18074.25},13012.875,10121.625,8856,6868.125]
[27,null,{"$f":"C15*$K$2","v":18681.75},13451.625,10462.5,9154.125,7098.75]
[28,null,{"$f":"C16*$K$2","v":19310.625},13903.875,10813.5,9462.375,7338.375]
[29,null,{"$f":"C17*$K$2","v":19960.875},14371.875,11178,9780.75,7584.75]
[30,null,{"$f":"C18*$K$2","v":20632.5},14855.625,11553.75,10109.25,7840.125]
[31,null,{"$f":"C19*$K$2","v":21326.625},15355.125,11943,10450.125,8104.5]
[32,null,{"$f":"C20*$K$2","v":22044.375},15871.5,12344.625,10801.125,8376.75]
[33,null,{"$f":"C21*$K$2","v":22785.75},16405.875,12759.75,11164.5,8659.125]
[34,null,{"$f":"C22*$K$2","v":23671.125},17042.625,13255.875,11598.75,8995.5]
[35,null,{"$f":"C23*$K$2","v":24059.25},17322.75,13473,11788.875,9142.875]
[36,null,{"$f":"C24*$K$2","v":24454.125},17607.375,13694.625,11982.375,9292.5]
[37,null,{"$f":"C25*$K$2","v":24855.75},17896.5,13919.625,12179.25,9445.5]
[38,null,{"$f":"C26*$K$2","v":25263},18190.125,14148,12379.5,9599.625]
[39,null,{"$f":"C27*$K$2","v":25678.125},18488.25,14379.75,12582,9758.25]
[40,null,{"$f":"C28*$K$2","v":26098.875},18792,14616,12789,9918]
[41,null,{"$f":"C29*$K$2","v":26527.5},19100.25,14855.625,12998.25,10080]
[42,null,{"$f":"C30*$K$2","v":26962.875},19413,15099.75,13212,10246.5]
[43,null,{"$f":"C31*$K$2","v":27405},19732.5,15347.25,13429.125,10414.125]
[44,null,{"$f":"C32*$K$2","v":27855},20055.375,15599.25,13648.5,10585.125]
[45,null,{"$f":"C33*$K$2","v":28311.75},20385,15854.625,13873.5,10758.375]
[46,null,{"$f":"C34*$K$2","v":28777.5},20719.125,16114.5,14100.75,10935]
[47,null,{"$f":"C35*$K$2","v":29248.875},21060,16380,14332.5,11115]
[48,null,{"$f":"C36*$K$2","v":29729.25},21405.375,16647.75,14567.625,11297.25]
[49,null,{"$f":"C37*$K$2","v":30396.375},21885.75,17022.375,14893.875,11550.375]
[50,null,{"$f":"C38*$K$2","v":31525.875},22699.125,17654.625,15447.375,11980.125]
[51,null,{"$f":"C39*$K$2","v":32698.125},23542.875,18310.5,16022.25,12425.625]
[52,null,{"$f":"C40*$K$2","v":33913.125},24417,18991.125,16617.375,12886.875]
[53,null,{"$f":"C41*$K$2","v":35174.25},25324.875,19697.625,17235,13366.125]
[54,null,{"$f":"C42*$K$2","v":36481.5},26266.5,20430,17876.25,13862.25]
[55,null,{"$f":"C43*$K$2","v":37837.125},27243,21188.25,18540,14378.625]
[56,null,{"$f":"C44*$K$2","v":39237.75},28251,21973.5,19226.25,14910.75]
[57,null,{"$f":"C45*$K$2","v":41393.25},29803.5,23180.625,20282.625,15729.75]
[58,null,{"$f":"C46*$K$2","v":43668},31440.375,24454.125,21397.5,16593.75]
[59,null,{"$f":"C47*$K$2","v":46066.5},33168.375,25797.375,22573.125,17505]
[60,null,{"$f":"C48*$K$2","v":48597.75},34990.875,27214.875,23812.875,18466.875]
[61,null,{"$f":"C49*$K$2","v":51268.5},36913.5,28710,25121.25,19481.625]
[62,null,{"$f":"C50*$K$2","v":54085.5},38941.875,30287.25,26501.625,20552.625]
[63,null,{"$f":"C51*$K$2","v":57056.625},41080.5,31952.25,27957.375,21682.125]
[64,null,{"$f":"C52*$K$2","v":61435.125},44233.875,34403.625,30103.875,23346]
[65,null,{"$f":"C53*$K$2","v":65388.375},47080.125,36617.625,32040,24847.875]
[66,null,{"$f":"C54*$K$2","v":69597},50109.75,38974.5,34102.125,26446.5]
[67,null,{"$f":"C55*$K$2","v":74074.5},53334,41482.125,36297,28148.625]
[68,null,{"$f":"C56*$K$2","v":78841.125},56766.375,44151.75,38632.5,29959.875]
[69,null,{"$f":"C57*$K$2","v":83914.875},60419.25,46992.375,41118.75,31888.125]
[70,null,{"$f":"C58*$K$2","v":89314.875},64307.25,50016.375,43764.75,33940.125]
[71,null,{"$f":"C59*$K$2","v":96206.625},69268.5,53876.25,47140.875,36558]
[72,null,{"$f":"C60*$K$2","v":101557.125},73121.625,56872.125,49763.25,38592]
[73,null,{"$f":"C61*$K$2","v":107204.625},77187.375,60034.5,52530.75,40737.375]
[74,null,{"$f":"C62*$K$2","v":113167.125},81480.375,63373.5,55451.25,43003.125]
[75,null,{"$f":"C63*$K$2","v":119460.375},86011.875,66898.125,58536,45394.875]
[76,null,{"$f":"C64*$K$2","v":126103.5},90794.25,70618.5,61790.625,47919.375]
[77,null,{"$f":"C65*$K$2","v":133116.75},95844.375,74544.75,65227.5,50584.5]
[78,null,{"$f":"C66*$K$2","v":140519.25},101173.5,78690.375,68854.5,53397]
[79,null,{"$f":"C67*$K$2","v":148333.5},106800.75,83066.625,72684,56367]
[80,null,{"$f":"C68*$K$2","v":154774.125},111436.875,86673.375,75839.625,58813.875]
[81,null,{"$f":"C69*$K$2","v":160821},115790.625,90059.625,78801.75,61112.25]
[82,null,{"$f":"C70*$K$2","v":167104.125},120314.25,93577.5,81880.875,63499.5]
[83,null,{"$f":"C71*$K$2","v":173632.5},125015.625,97233.75,85079.25,65980.125]
[84,"o más",{"$f":"C72*$K$2","v":180416.25},129899.25,101032.875,88403.625,68557.5]
[1,"Hijo",{"$f":"C73*$K$2","v":5695.875},4100.625,3189.375,2791.125,2164.5]
[2,"Hijos",{"$f":"C74*$K$2","v":8974.125},6462,5025.375,4397.625,3409.875]
[3,"Hijos o más",{"$f":"C75*$K$2","v":13093.875},9427.5,7332.75,6415.875,4975.875]
[]
["BUPA GLOBAL PREMIER"]
["TARIFAS ANUALES"]
["EDAD"]
[" "," ",1000,2000,5000,10000,null,null,null,null,null,null,null,null,"Otros dependientes panel"]
[18,null,100012.5,72525,52187.5,38975,null,null,62975,45637.5,32862.5,24662.5,null,59826.25,"Edad otros dependientes","ID",1000,2000,5000,10000,10000]
[19,null,103387.5,74962.5,53950,40287.5,null,null,65312.5,47312.5,34050,25562.5,null,62046.875,{"$f":"'INGRESO DE DATOS'!$L$16","v":0},1,{"$f":"IF(O156>0,(IF(O156>18,VLOOKUP(O156,$A$155:$G$221,3,FALSE),Tablas!$C$155)),0)","v":0},{"$f":"IF(O156>0,(IF(O156>18,VLOOKUP(O156,$A$155:$G$221,4,FALSE),Tablas!$D$155)),0)","v":0},{"$f":"IF(O156>0,(IF(O156>18,VLOOKUP(O156,$A$155:$G$221,5,FALSE),Tablas!$E$155)),0)","v":0},{"$f":"IF(O156>0,(IF(O156>18,VLOOKUP(O156,$A$155:$G$221,6,FALSE),Tablas!$F$155)),0)","v":0},{"$f":"IF(O156>0,(IF(O156>18,VLOOKUP(O156,$A$155:$G$221,7,FALSE),Tablas!$G$155)),0)","v":0}]
[20,null,106862.5,77487.5,55762.5,41637.5,null,null,67862.5,49150,35350,26525,null,64469.375,{"$f":"'INGRESO DE DATOS'!$L$17","v":0},2,{"$f":"IF(O157>0,(IF(O157>18,VLOOKUP(O157,$A$155:$G$221,3,FALSE),Tablas!$C$155)),0)","v":0},{"$f":"IF(O157>0,(IF(O157>18,VLOOKUP(O157,$A$155:$G$221,4,FALSE),Tablas!$D$155)),0)","v":0},{"$f":"IF(O157>0,(IF(O157>18,VLOOKUP(O157,$A$155:$G$221,5,FALSE),Tablas!$E$155)),0)","v":0},{"$f":"IF(O157>0,(IF(O157>18,VLOOKUP(O157,$A$155:$G$221,6,FALSE),Tablas!$F$155)),0)","v":0},{"$f":"IF(O157>0,(IF(O157>18,VLOOKUP(O157,$A$155:$G$221,7,FALSE),Tablas!$G$155)),0)","v":0}]
[21,null,110450,80087.5,57637.5,43037.5,null,null,70437.5,51012.5,36675,27500,null,66915.625,{"$f":"'INGRESO DE DATOS'!$L$18","v":0},3,{"$f":"IF(O158>0,(IF(O158>18,VLOOKUP(O158,$A$155:$G$221,3,FALSE),Tablas!$C$155)),0)","v":0},{"$f":"IF(O158>0,(IF(O158>18,VLOOKUP(O158,$A$155:$G$221,4,FALSE),Tablas!$D$155)),0)","v":0},{"$f":"IF(O158>0,(IF(O158>18,VLOOKUP(O158,$A$155:$G$221,5,FALSE),Tablas!$E$155)),0)","v":0},{"$f":"IF(O158>0,(IF(O158>18,VLOOKUP(O158,$A$155:$G$221,6,FALSE),Tablas!$F$155)),0)","v":0},{"$f":"IF(O158>0,(IF(O158>18,VLOOKUP(O158,$A$155:$G$221,7,FALSE),Tablas!$G$155)),0)","v":0}]
[22,null,114175,82787.5,59575,44487.5,null,null,72825,52712.5,37887.5,28412.5,null,69183.75,{"$f":"'INGRESO DE DATOS'!$L$19","v":0},4,{"$f":"IF(O159>0,(IF(O159>18,VLOOKUP(O159,$A$155:$G$221,3,FALSE),Tablas!$C$155)),0)","v":0},{"$f":"IF(O159>0,(IF(O159>18,VLOOKUP(O159,$A$155:$G$221,4,FALSE),Tablas!$D$155)),0)","v":0},{"$f":"IF(O159>0,(IF(O159>18,VLOOKUP(O159,$A$155:$G$221,5,FALSE),Tablas!$E$155)),0)","v":0},{"$f":"IF(O159>0,(IF(O159>18,VLOOKUP(O159,$A$155:$G$221,6,FALSE),Tablas!$F$155)),0)","v":0},{"$f":"IF(O159>0,(IF(O159>18,VLOOKUP(O159,$A$155:$G$221,7,FALSE),Tablas!$G$155)),0)","v":0}]
[23,null,118012.5,85575,61587.5,45987.5,null,null,75412.5,54575,39225,29387.5,null,71641.875,{"$f":"'INGRESO DE DATOS'!$L$20","v":0},5,{"$f":"IF(O160>0,(IF(O160>18,VLOOKUP(O160,$A$155:$G$221,3,FALSE),Tablas!$C$155)),0)","v":0},{"$f":"IF(O160>0,(IF(O160>18,VLOOKUP(O160,$A$155:$G$221,4,FALSE),Tablas!$D$155)),0)","v":0},{"$f":"IF(O160>0,(IF(O160>18,VLOOKUP(O160,$A$155:$G$221,5,FALSE),Tablas!$E$155)),0)","v":0},{"$f":"IF(O160>0,(IF(O160>18,VLOOKUP(O160,$A$155:$G$221,6,FALSE),Tablas!$F$155)),0)","v":0},{"$f":"IF(O160>0,(IF(O160>18,VLOOKUP(O160,$A$155:$G$221,7,FALSE),Tablas!$G$155)),0)","v":0}]
[24,null,121987.5,88450,63662.5,47537.5,null,null,77900,56375,40512.5,30350,null,74005,null,"Total",{"$f":"SUM(Q156:Q160)","v":0},{"$f":"SUM(R156:R160)","v":0},{"$f":"SUM(S156:S160)","v":0},{"$f":"SUM(T156:T160)","v":0},{"$f":"SUM(U156:U160)","v":0}]
[25,null,123875,89825,64650,48275,null,null,79475,57512.5,41300,30937.5,null,75501.25]
[26,null,128050,92850,66825,49900,null,null,82000,59312.5,42612.5,31912.5,null,77900]
[27,null,132350,95975,69062.5,51575,null,null,84537.5,61150,43912.5,32887.5,null,80310.625]
[28,null,136812.5,99200,71387.5,53312.5,null,null,87000,62912.5,45175,33825,null,82650]
[29,null,141412.5,102537.5,73800,55100,null,null,90287.5,65287.5,46825,35037.5,null,85773.125]
[30,null,146175,105987.5,76275,56950,null,null,93675,67725,48587.5,36375,null,88991.25]
[31,null,151087.5,109550,78850,58875,null,null,97062.5,70162.5,50337.5,37662.5,null,92209.375]
[32,null,156175,113237.5,81500,60850,null,null,100450,72587.5,52075,38937.5,null,95427.5]
[33,null,161425,117050,84237.5,62900,null,null,102612.5,74137.5,53162.5,39750,null,97481.875]
[34,null,167700,121600,87512.5,65350,null,null,104725,75662.5,54262.5,40587.5,null,99488.75]
[35,null,170450,123600,88950,66412.5,null,null,106862.5,77200,55325,41375,null,101519.375]
[36,null,173250,125625,90412.5,67512.5,null,null,109037.5,78775,56450,42212.5,null,103585.625]
[37,null,176087.5,127687.5,91887.5,68612.5,null,null,111112.5,80262.5,57537.5,43025,null,105556.875]
[38,null,178975,129775,93400,69737.5,null,null,113025,81625,58487.5,43712.5,null,107373.75]
[39,null,181925,131912.5,94925,70887.5,null,null,115962.5,83750,60000,44850,null,110164.375]
[40,null,184900,134075,96487.5,72050,null,null,117850,85100,61000,45587.5,null,111957.5]
[41,null,187937.5,136275,98075,73237.5,null,null,119675,86450,61937.5,46275,null,113691.25]
[42,null,191025,138512.5,99687.5,74437.5,null,null,121562.5,87787.5,62875,47000,null,115484.375]
[43,null,194162.5,140787.5,101312.5,75650,null,null,123750,89350,64025,47837.5,null,117562.5]
[44,null,197337.5,143087.5,102975,76900,null,null,126050,90987.5,65175,48687.5,null,119747.5]
[45,null,200587.5,145437.5,104675,78162.5,null,null,128200,92550,66275,49512.5,null,121790]
[46,null,203875,147825,106387.5,79437.5,null,null,130512.5,94212.5,67437.5,50387.5,null,123986.875]
[47,null,210925,152937.5,110062.5,82187.5,null,null,132662.5,95762.5,68550,51225,null,126029.375]
[48,null,214375,155450,111875,83537.5,null,null,135825,98025,71137.5,53150,null,129033.75]
[49,null,219187.5,158937.5,114375,85412.5,null,null,139550,100725,73100,54587.5,null,132572.5]
[50,null,227337.5,164837.5,118637.5,88587.5,null,null,143337.5,103450,75050,56037.5,null,136170.625]
[51,null,235787.5,170975,123037.5,91875,null,null,147037.5,106100,76975,57462.5,null,139685.625]
[52,null,240262.5,174212.5,125375,93625,null,null,152187.5,109800,79650,59450,null,144578.125]
[53,null,249187.5,180687.5,130037.5,97100,null,null,160762.5,115975,84112.5,62787.5,null,152724.375]
[54,null,267850,194225,139775,104375,null,null,170950,123312.5,89387.5,66725,null,162402.5]
[55,null,282950,205175,147650,110250,null,null,179862.5,129725,94025,70162.5,null,170869.375]
[56,null,293425,212762.5,153125,114337.5,null,null,187037.5,134900,97750,72925,null,177685.625]
[57,null,312437.5,226550,163050,121750,null,null,196137.5,141425,102500,76450,null,186330.625]
[58,null,332712.5,241250,173625,129650,null,null,210462.5,151737.5,109950,82012.5,null,199939.375]
[59,null,357025,258875,186312.5,139112.5,null,null,225137.5,162312.5,117562.5,87675,null,213880.625]
[60,null,379812.5,275400,198200,148000,null,null,240162.5,173087.5,125362.5,93487.5,null,228154.375]
[61,null,404075,292987.5,210862.5,157450,null,null,255300,183987.5,133225,99337.5,null,242535]
[62,null,429912.5,311737.5,224350,167525,null,null,270812.5,195150,141287.5,105325,null,257271.875]
[63,null,461425,334575,240787.5,179800,null,null,293600,211550,153150,114125,null,278920]
[64,null,501187.5,363412.5,261537.5,195287.5,null,null,319750,230337.5,166725,124237.5,null,303762.5]
[65,null,538162.5,390225,280837.5,209700,null,null,340462.5,245250,177475,132237.5,null,323439.375]
[66,null,572800,415337.5,298900,223187.5,null,null,361200,260175,188262.5,140262.5,null,343140]
[67,null,609650,442062.5,318137.5,237550,null,null,382100,275212.5,199137.5,148350,null,362995]
[68,null,648887.5,470500,338612.5,252837.5,null,null,410675,295762.5,213962.5,159362.5,null,390141.25]
[69,null,684575,496387.5,357237.5,266750,null,null,439575,316537.5,229012.5,170550,null,417596.25]
[70,null,728637.5,528337.5,380225,283912.5,null,null,468387.5,337312.5,243975,181687.5,null,444968.125]
[71,null,791862.5,574187.5,413225,308562.5,null,null,497237.5,358025,258962.5,192837.5,null,472375.625]
[72,null,835900,606112.5,436200,325712.5,null,null,526062.5,378800,273925,203975,null,499759.375]
[73,null,882387.5,639825,460462.5,343825,null,null,560262.5,403400,291662.5,217187.5,null,532249.375]
[74,null,931462.5,675400,486075,362950,null,null,594437.5,427962.5,309425,230387.5,null,564715.625]
[75,null,983262.5,712962.5,513100,383137.5,null,null,628612.5,452562.5,327187.5,243600,null,597181.875]
[76,null,1037937.5,752612.5,541637.5,404437.5,null,null,662800,477175,344975,256837.5,null,629660]
[77,null,1095662.5,794462.5,571762.5,426937.5,null,null,697012.5,501762.5,362725,270025,null,662161.875]
[78,null,1156600,838650,603550,450675,null,null,731912.5,526862.5,380900,283537.5,null,695316.875]
[79,null,1220912.5,885287.5,637125,475737.5,null,null,766950,552075,399100,297087.5,null,728602.5]
[80,null,1273925,923725,664775,496387.5,null,null,802100,577362.5,417362.5,310675,null,761995]
[81,null,1323687.5,959812.5,690750,515787.5,null,null,836925,602425,435450,324125,null,795078.75]
[82,null,1375412.5,997312.5,717737.5,535937.5,null,null,872037.5,627700,453675,337687.5,null,828435.625]
[83,null,1429137.5,1036275,745775,556875,null,null,907112.5,652912.5,471912.5,351262.5,null,861756.875]
[84,"o más",1484975,1076762.5,774912.5,578637.5,null,null,941937.5,677987.5,490025,364725,null,894840.625]
[1,"Hijo",45425,32937.5,23700,17700,null,null,28500,20487.5,14837.5,11025,null,27075]
[2,"Hijos",71575,51900,37350,27887.5,null,null,44962.5,32325,23375,17387.5,null,42714.375]
[3,"Hijos o más",104437.5,75725,54500,40700,null,null,65525,47150,34050,25350,null,62248.75]
[]
["BUPA GLOBAL PREMIER - MENSUALES"]
["EDAD"]
[" "," ",1000,2000,5000]
[18,null,{"$f":"C155*$K$2","v":9001.125},{"$f":"D155*$K$2","v":6527.25},4696.875,3507.75,0]
[19,null,{"$f":"C156*$K$2","v":9304.875},6746.625,4855.5,3625.875,0]
[20,null,{"$f":"C157*$K$2","v":9617.625},6973.875,5018.625,3747.375,0]
[21,null,{"$f":"C158*$K$2","v":9940.5},7207.875,5187.375,3873.375,0]
[22,null,{"$f":"C159*$K$2","v":10275.75},7450.875,5361.75,4003.875,0]
[23,null,{"$f":"C160*$K$2","v":10621.125},7701.75,5542.875,4138.875,0]
[24,null,{"$f":"C161*$K$2","v":10978.875},7960.5,5729.625,4278.375,0]
[25,null,{"$f":"C162*$K$2","v":11148.75},8084.25,5818.5,4344.75,0]
[26,null,{"$f":"C163*$K$2","v":11524.5},8356.5,6014.25,4491,0]
[27,null,{"$f":"C164*$K$2","v":11911.5},8637.75,6215.625,4641.75,0]
[28,null,{"$f":"C165*$K$2","v":12313.125},8928,6424.875,4798.125,0]
[29,null,{"$f":"C166*$K$2","v":12727.125},9228.375,6642,4959,0]
[30,null,{"$f":"C167*$K$2","v":13155.75},9538.875,6864.75,5125.5,0]
[31,null,{"$f":"C168*$K$2","v":13597.875},9859.5,7096.5,5298.75,0]
[32,null,{"$f":"C169*$K$2","v":14055.75},10191.375,7335,5476.5,0]
[33,null,{"$f":"C170*$K$2","v":14528.25},10534.5,7581.375,5661,0]
[34,null,{"$f":"C171*$K$2","v":15093},10944,7876.125,5881.5,0]
[35,null,{"$f":"C172*$K$2","v":15340.5},11124,8005.5,5977.125,0]
[36,null,{"$f":"C173*$K$2","v":15592.5},11306.25,8137.125,6076.125,0]
[37,null,{"$f":"C174*$K$2","v":15847.875},11491.875,8269.875,6175.125,0]
[38,null,{"$f":"C175*$K$2","v":16107.75},11679.75,8406,6276.375,0]
[39,null,{"$f":"C176*$K$2","v":16373.25},11872.125,8543.25,6379.875,0]
[40,null,{"$f":"C177*$K$2","v":16641},12066.75,8683.875,6484.5,0]
[41,null,{"$f":"C178*$K$2","v":16914.375},12264.75,8826.75,6591.375,0]
[42,null,{"$f":"C179*$K$2","v":17192.25},12466.125,8971.875,6699.375,0]
[43,null,{"$f":"C180*$K$2","v":17474.625},12670.875,9118.125,6808.5,0]
[44,null,{"$f":"C181*$K$2","v":17760.375},12877.875,9267.75,6921,0]
[45,null,{"$f":"C182*$K$2","v":18052.875},13089.375,9420.75,7034.625,0]
[46,null,{"$f":"C183*$K$2","v":18348.75},13304.25,9574.875,7149.375,0]
[47,null,{"$f":"C184*$K$2","v":18983.25},13764.375,9905.625,7396.875,0]
[48,null,{"$f":"C185*$K$2","v":19293.75},13990.5,10068.75,7518.375,0]
[49,null,{"$f":"C186*$K$2","v":19726.875},14304.375,10293.75,7687.125,0]
[50,null,{"$f":"C187*$K$2","v":20460.375},14835.375,10677.375,7972.875,0]
[51,null,{"$f":"C188*$K$2","v":21220.875},15387.75,11073.375,8268.75,0]
[52,null,{"$f":"C189*$K$2","v":21623.625},15679.125,11283.75,8426.25,0]
[53,null,{"$f":"C190*$K$2","v":22426.875},16261.875,11703.375,8739,0]
[54,null,{"$f":"C191*$K$2","v":24106.5},17480.25,12579.75,9393.75,0]
[55,null,{"$f":"C192*$K$2","v":25465.5},18465.75,13288.5,9922.5,0]
[56,null,{"$f":"C193*$K$2","v":26408.25},19148.625,13781.25,10290.375,0]
[57,null,{"$f":"C194*$K$2","v":28119.375},20389.5,14674.5,10957.5,0]
[58,null,{"$f":"C195*$K$2","v":29944.125},21712.5,15626.25,11668.5,0]
[59,null,{"$f":"C196*$K$2","v":32132.25},23298.75,16768.125,12520.125,0]
[60,null,{"$f":"C197*$K$2","v":34183.125},24786,17838,13320,0]
[61,null,{"$f":"C198*$K$2","v":36366.75},26368.875,18977.625,14170.5,0]
[62,null,{"$f":"C199*$K$2","v":38692.125},28056.375,20191.5,15077.25,0]
[63,null,{"$f":"C200*$K$2","v":41528.25},30111.75,21670.875,16182,0]
[64,null,{"$f":"C201*$K$2","v":45106.875},32707.125,23538.375,17575.875,0]
[65,null,{"$f":"C202*$K$2","v":48434.625},35120.25,25275.375,18873,0]
[66,null,{"$f":"C203*$K$2","v":51552},37380.375,26901,20086.875,0]
[67,null,{"$f":"C204*$K$2","v":54868.5},39785.625,28632.375,21379.5,0]
[68,null,{"$f":"C205*$K$2","v":58399.875},42345,30475.125,22755.375,0]
[69,null,{"$f":"C206*$K$2","v":61611.75},44674.875,32151.375,24007.5,0]
[70,null,{"$f":"C207*$K$2","v":65577.375},47550.375,34220.25,25552.125,0]
[71,null,{"$f":"C208*$K$2","v":71267.625},51676.875,37190.25,27770.625,0]
[72,null,{"$f":"C209*$K$2","v":75231},54550.125,39258,29314.125,0]
[73,null,{"$f":"C210*$K$2","v":79414.875},57584.25,41441.625,30944.25,0]
[74,null,{"$f":"C211*$K$2","v":83831.625},60786,43746.75,32665.5,0]
[75,null,{"$f":"C212*$K$2","v":88493.625},64166.625,46179,34482.375,0]
[76,null,{"$f":"C213*$K$2","v":93414.375},67735.125,48747.375,36399.375,0]
[77,null,{"$f":"C214*$K$2","v":98609.625},71501.625,51458.625,38424.375,0]
[78,null,{"$f":"C215*$K$2","v":104094},75478.5,54319.5,40560.75,0]
[79,null,{"$f":"C216*$K$2","v":109882.125},79675.875,57341.25,42816.375,0]
[80,null,{"$f":"C217*$K$2","v":114653.25},83135.25,59829.75,44674.875,0]
[81,null,{"$f":"C218*$K$2","v":119131.875},86383.125,62167.5,46420.875,0]
[82,null,{"$f":"C219*$K$2","v":123787.125},89758.125,64596.375,48234.375,0]
[83,null,{"$f":"C220*$K$2","v":128622.375},93264.75,67119.75,50118.75,0]
[84,"o más",{"$f":"C221*$K$2","v":133647.75},96908.625,69742.125,52077.375,0]
[1,"Hijo",{"$f":"C222*$K$2","v":4088.25},2964.375,2133,1593,0]
[2,"Hijos",{"$f":"C223*$K$2","v":6441.75},4671,3361.5,2509.875,0]
[3,"Hijos o más",{"$f":"C224*$K$2","v":9399.375},6815.25,4905,3663,0]
[]
[]
["BUPA GLOBAL SELECT"]
["TARIFAS ANUALES"]
["EDAD"]
[" "," ",2000,3500,5000,10000,20000,null,null,null,null,null,null,null,"Otros dependientes panel"]
[18,null,46062.5,38912.5,34387.5,22937.5,18075,null,30237.5,25375,22537.5,null,28725.625,24106.25,"Edad otros dependientes","ID",2000,3500,5000,10000,20000]
[19,null,47650,40262.5,35575,23737.5,18700,null,31525,26437.5,23487.5,null,29948.75,25115.625,{"$f":"'INGRESO DE DATOS'!$L$16","v":0},1,{"$f":"IF(O306>0,(IF(O306>18,VLOOKUP(O306,$A$305:$G$371,3,FALSE),Tablas!$C$305)),0)","v":0},{"$f":"IF(O306>0,(IF(O306>18,VLOOKUP(O306,$A$305:$G$371,4,FALSE),Tablas!$D$305)),0)","v":0},{"$f":"IF(O306>0,(IF(O306>18,VLOOKUP(O306,$A$305:$G$371,5,FALSE),Tablas!$E$305)),0)","v":0},{"$f":"IF(O306>0,(IF(O306>18,VLOOKUP(O306,$A$305:$G$371,6,FALSE),Tablas!$F$305)),0)","v":0},{"$f":"IF(O306>0,(IF(O306>18,VLOOKUP(O306,$A$305:$G$371,7,FALSE),Tablas!$G$305)),0)","v":0}]
[20,null,49300,41650,36812.5,24550,19337.5,null,32937.5,27637.5,24500,null,31290.625,26255.625,{"$f":"'INGRESO DE DATOS'!$L$17","v":0},2,{"$f":"IF(O307>0,(IF(O307>18,VLOOKUP(O307,$A$305:$G$371,3,FALSE),Tablas!$C$305)),0)","v":0},{"$f":"IF(O307>0,(IF(O307>18,VLOOKUP(O307,$A$305:$G$371,4,FALSE),Tablas!$D$305)),0)","v":0},{"$f":"IF(O307>0,(IF(O307>18,VLOOKUP(O307,$A$305:$G$371,5,FALSE),Tablas!$E$305)),0)","v":0},{"$f":"IF(O307>0,(IF(O307>18,VLOOKUP(O307,$A$305:$G$371,6,FALSE),Tablas!$F$305)),0)","v":0},{"$f":"IF(O307>0,(IF(O307>18,VLOOKUP(O307,$A$305:$G$371,7,FALSE),Tablas!$G$305)),0)","v":0}]
[21,null,51000,43087.5,38075,25400,20012.5,null,34350,28812.5,25550,null,32632.5,27371.875,{"$f":"'INGRESO DE DATOS'!$L$18","v":0},3,{"$f":"IF(O308>0,(IF(O308>18,VLOOKUP(O308,$A$305:$G$371,3,FALSE),Tablas!$C$305)),0)","v":0},{"$f":"IF(O308>0,(IF(O308>18,VLOOKUP(O308,$A$305:$G$371,4,FALSE),Tablas!$D$305)),0)","v":0},{"$f":"IF(O308>0,(IF(O308>18,VLOOKUP(O308,$A$305:$G$371,5,FALSE),Tablas!$E$305)),0)","v":0},{"$f":"IF(O308>0,(IF(O308>18,VLOOKUP(O308,$A$305:$G$371,6,FALSE),Tablas!$F$305)),0)","v":0},{"$f":"IF(O308>0,(IF(O308>18,VLOOKUP(O308,$A$305:$G$371,7,FALSE),Tablas!$G$305)),0)","v":0}]
[22,null,52762.5,44575,39387.5,26275,20700,null,35675,29925,26537.5,null,33891.25,28428.75,{"$f":"'INGRESO DE DATOS'!$L$19","v":0},4,{"$f":"IF(O309>0,(IF(O309>18,VLOOKUP(O309,$A$305:$G$371,3,FALSE),Tablas!$C$305)),0)","v":0},{"$f":"IF(O309>0,(IF(O309>18,VLOOKUP(O309,$A$305:$G$371,4,FALSE),Tablas!$D$305)),0)","v":0},{"$f":"IF(O309>0,(IF(O309>18,VLOOKUP(O309,$A$305:$G$371,5,FALSE),Tablas!$E$305)),0)","v":0},{"$f":"IF(O309>0,(IF(O309>18,VLOOKUP(O309,$A$305:$G$371,6,FALSE),Tablas!$F$305)),0)","v":0},{"$f":"IF(O309>0,(IF(O309>18,VLOOKUP(O309,$A$305:$G$371,7,FALSE),Tablas!$G$305)),0)","v":0}]
[23,null,54575,46112.5,40750,27187.5,21412.5,null,37187.5,31175,27612.5,null,35328.125,29616.25,{"$f":"'INGRESO DE DATOS'!$L$20","v":0},5,{"$f":"IF(O310>0,(IF(O310>18,VLOOKUP(O310,$A$305:$G$371,3,FALSE),Tablas!$C$305)),0)","v":0},{"$f":"IF(O310>0,(IF(O310>18,VLOOKUP(O310,$A$305:$G$371,4,FALSE),Tablas!$D$305)),0)","v":0},{"$f":"IF(O310>0,(IF(O310>18,VLOOKUP(O310,$A$305:$G$371,5,FALSE),Tablas!$E$305)),0)","v":0},{"$f":"IF(O310>0,(IF(O310>18,VLOOKUP(O310,$A$305:$G$371,6,FALSE),Tablas!$F$305)),0)","v":0},{"$f":"IF(O310>0,(IF(O310>18,VLOOKUP(O310,$A$305:$G$371,7,FALSE),Tablas!$G$305)),0)","v":0}]
[24,null,56462.5,47700,42162.5,28125,22150,null,38600,32362.5,28662.5,null,36670,30744.375,null,"Total",{"$f":"SUM(Q306:Q310)","v":0},{"$f":"SUM(R306:R310)","v":0},{"$f":"SUM(S306:S310)","v":0},{"$f":"SUM(T306:T310)","v":0},{"$f":"SUM(U306:U310)","v":0}]
[25,null,58412.5,49350,43612.5,29100,22925,null,39575,33187.5,29400,null,37596.25,31528.125]
[26,null,60425,51050,45125,30100,23712.5,null,41087.5,34400,30462.5,null,39033.125,32680]
[27,null,62512.5,52812.5,46675,31137.5,24525,null,42550,35637.5,31562.5,null,40422.5,33855.625]
[28,null,64675,54637.5,48287.5,32212.5,25375,null,44062.5,36912.5,32637.5,null,41859.375,35066.875]
[29,null,67500,57037.5,50400,33625,26487.5,null,45912.5,38437.5,34062.5,null,43616.875,36515.625]
[30,null,69837.5,59000,52150,34787.5,27400,null,47900,40125,35525,null,45505,38118.75]
[31,null,72250,61037.5,53950,35987.5,28350,null,49912.5,41775,36975,null,47416.875,39686.25]
[32,null,74737.5,63150,55800,37225,29325,null,51887.5,43425,38437.5,null,49293.125,41253.75]
[33,null,77325,65325,57737.5,38512.5,30337.5,null,53262.5,44587.5,39462.5,null,50599.375,42358.125]
[34,null,79987.5,67575,59725,39837.5,31387.5,null,54725,45812.5,40475,null,51988.75,43521.875]
[35,null,82750,69912.5,61787.5,41212.5,32475,null,56100,46937.5,41537.5,null,53295,44590.625]
[36,null,85612.5,72325,63925,42637.5,33587.5,null,57525,48150,42550,null,54648.75,45742.5]
[37,null,87775,74162.5,65537.5,43725,34437.5,null,58950,49312.5,43612.5,null,56002.5,46846.875]
[38,null,92262.5,77950,68887.5,45950,36200,null,60300,50450,44587.5,null,57285,47927.5]
[39,null,94275,79650,70400,46962.5,36987.5,null,62175,52000,45975,null,59066.25,49400]
[40,null,96337.5,81400,71937.5,47987.5,37800,null,63862.5,53412.5,47225,null,60669.375,50741.875]
[41,null,98450,83175,73512.5,49037.5,38625,null,65550,54812.5,48450,null,62272.5,52071.875]
[42,null,100600,85000,75112.5,50112.5,39475,null,67237.5,56237.5,49737.5,null,63875.625,53425.625]
[43,null,102800,86850,76762.5,51200,40337.5,null,69175,57850,51125,null,65716.25,54957.5]
[44,null,105050,88750,78437.5,52325,41225,null,71187.5,59525,52587.5,null,67628.125,56548.75]
[45,null,107350,90700,80150,53475,42125,null,73150,61125,54037.5,null,69492.5,58068.75]
[46,null,110675,93512.5,82637.5,55125,43425,null,75212.5,62862.5,55537.5,null,71451.875,59719.375]
[47,null,112337.5,94912.5,83875,55950,44075,null,77175,64525,57025,null,73316.25,61298.75]
[48,null,117275,99075,87562.5,58412.5,46012.5,null,80937.5,67650,59750,null,76890.625,64267.5]
[49,null,122425,103437.5,91412.5,60975,48037.5,null,83575,69837.5,61687.5,null,79396.25,66345.625]
[50,null,125562.5,106087.5,93750,62537.5,49262.5,null,85812.5,71725,63362.5,null,81521.875,68138.75]
[51,null,131087.5,110750,97875,65287.5,51437.5,null,88000,73525,64975,null,83600,69848.75]
[52,null,136837.5,115612.5,102175,68162.5,53687.5,null,91050,76050,67212.5,null,86497.5,72247.5]
[53,null,142850,120687.5,106662.5,71150,56050,null,96187.5,80350,70950,null,91378.125,76332.5]
[54,null,149137.5,126000,111350,74275,58512.5,null,102237.5,85387.5,75425,null,97125.625,81118.125]
[55,null,155687.5,131537.5,116250,77550,61087.5,null,107587.5,89850,79300,null,102208.125,85357.5]
[56,null,164575,139037.5,122887.5,81975,64575,null,111825,93375,82462.5,null,106233.75,88706.25]
[57,null,175487.5,148262.5,131037.5,87412.5,68850,null,117212.5,97875,86425,null,111351.875,92981.25]
[58,null,187125,158100,139725,93200,73425,null,125762.5,104987.5,92700,null,119474.375,99738.125]
[59,null,199537.5,168575,148987.5,99387.5,78287.5,null,134512.5,112287.5,99087.5,null,127786.875,106673.125]
[60,null,212775,179762.5,158875,105975,83487.5,null,144150,120312.5,106187.5,null,136942.5,114296.875]
[61,null,226887.5,191687.5,169412.5,113000,89025,null,153962.5,128500,113400,null,146264.375,122075]
[62,null,241937.5,204400,180637.5,120500,94925,null,164087.5,136937.5,120812.5,null,155883.125,130090.625]
[63,null,257975,217950,192625,128487.5,101225,null,178725,149125,131600,null,169788.75,141668.75]
[64,null,276437.5,233550,206412.5,137687.5,108462.5,null,195537.5,163150,143937.5,null,185760.625,154992.5]
[65,null,299962.5,253412.5,223962.5,149400,117687.5,null,209225,174562.5,153987.5,null,198763.75,165834.375]
[66,null,325500,274987.5,243037.5,162125,127712.5,null,222987.5,186012.5,164087.5,null,211838.125,176711.875]
[67,null,350137.5,295812.5,261437.5,174400,137387.5,null,237000,197687.5,174375,null,225150,187803.125]
[68,null,376637.5,318200,281225,187600,147787.5,null,255912.5,213450,188262.5,null,243116.875,202777.5]
[69,null,405150,342300,302512.5,201800,158975,null,275200,229512.5,202450,null,261440,218036.875]
[70,null,435825,368212.5,325425,217075,171000,null,294587.5,245650,216675,null,279858.125,233367.5]
[71,null,459750,388425,343287.5,228987.5,180387.5,null,314162.5,262012.5,231037.5,null,298454.375,248911.875]
[72,null,489150,413262.5,365237.5,243637.5,191925,null,333912.5,278450,245587.5,null,317216.875,264527.5]
[73,null,529725,447537.5,395525,263850,207850,null,357225,297900,262700,null,339363.75,283005]
[74,null,563600,476150,420825,280712.5,221137.5,null,380750,317475,279975,null,361712.5,301601.25]
[75,null,599637.5,506600,447737.5,298662.5,235275,null,404500,337300,297425,null,384275,320435]
[76,null,637987.5,539000,476362.5,317762.5,250325,null,428475,357225,315012.5,null,407051.25,339363.75]
[77,null,683425,577387.5,510287.5,340400,268150,null,452625,377387.5,332737.5,null,429993.75,358518.125]
[78,null,715250,604275,534050,356250,280637.5,null,477450,398062.5,351000,null,453577.5,378159.375]
[79,null,748550,632412.5,558925,372837.5,293712.5,null,502562.5,419012.5,369437.5,null,477434.375,398061.875]
[80,null,783412.5,661862.5,584950,390200,307387.5,null,527962.5,440150,388062.5,null,501564.375,418142.5]
[81,null,819900,692687.5,612187.5,408375,321700,null,553325,461275,406725,null,525658.75,438211.25]
[82,null,858075,724937.5,640700,427387.5,336687.5,null,579100,482787.5,425650,null,550145,458648.125]
[83,null,898037.5,758700,670537.5,447287.5,352362.5,null,605112.5,504462.5,444775,null,574856.875,479239.375]
[84,"o más",939850,794037.5,701762.5,468125,368775,null,631100,526100,463837.5,null,599545,499795]
[1,"Hijo",20537.5,17350,15337.5,10225,8062.5,null,13712.5,11450,10075,null,13026.875,10877.5]
[2,"Hijos",32362.5,27350,24162.5,16125,12700,null,21650,18050,15900,null,20567.5,17147.5]
[3,"Hijos o más",47225,39900,35262.5,23525,18525,null,31712.5,26425,23287.5,null,30126.875,25103.75]
[]
["BUPA GLOBAL SELECT - MENSUALES"]
["EDAD"]
[" "," ",2000,3500,5000]
[18,null,{"$f":"C305*$K$2","v":4145.625},{"$f":"D305*$K$2","v":3502.125},3094.875,2064.375,1626.75]
[19,null,{"$f":"C306*$K$2","v":4288.5},3623.625,3201.75,2136.375,1683]
[20,null,{"$f":"C307*$K$2","v":4437},3748.5,3313.125,2209.5,1740.375]
[21,null,{"$f":"C308*$K$2","v":4590},3877.875,3426.75,2286,1801.125]
[22,null,{"$f":"C309*$K$2","v":4748.625},4011.75,3544.875,2364.75,1863]
[23,null,{"$f":"C310*$K$2","v":4911.75},4150.125,3667.5,2446.875,1927.125]
[24,null,{"$f":"C311*$K$2","v":5081.625},4293,3794.625,2531.25,1993.5]
[25,null,{"$f":"C312*$K$2","v":5257.125},4441.5,3925.125,2619,2063.25]
[26,null,{"$f":"C313*$K$2","v":5438.25},4594.5,4061.25,2709,2134.125]
[27,null,{"$f":"C314*$K$2","v":5626.125},4753.125,4200.75,2802.375,2207.25]
[28,null,{"$f":"C315*$K$2","v":5820.75},4917.375,4345.875,2899.125,2283.75]
[29,null,{"$f":"C316*$K$2","v":6075},5133.375,4536,3026.25,2383.875]
[30,null,{"$f":"C317*$K$2","v":6285.375},5310,4693.5,3130.875,2466]
[31,null,{"$f":"C318*$K$2","v":6502.5},5493.375,4855.5,3238.875,2551.5]
[32,null,{"$f":"C319*$K$2","v":6726.375},5683.5,5022,3350.25,2639.25]
[33,null,{"$f":"C320*$K$2","v":6959.25},5879.25,5196.375,3466.125,2730.375]
[34,null,{"$f":"C321*$K$2","v":7198.875},6081.75,5375.25,3585.375,2824.875]
[35,null,{"$f":"C322*$K$2","v":7447.5},6292.125,5560.875,3709.125,2922.75]
[36,null,{"$f":"C323*$K$2","v":7705.125},6509.25,5753.25,3837.375,3022.875]
[37,null,{"$f":"C324*$K$2","v":7899.75},6674.625,5898.375,3935.25,3099.375]
[38,null,{"$f":"C325*$K$2","v":8303.625},7015.5,6199.875,4135.5,3258]
[39,null,{"$f":"C326*$K$2","v":8484.75},7168.5,6336,4226.625,3328.875]
[40,null,{"$f":"C327*$K$2","v":8670.375},7326,6474.375,4318.875,3402]
[41,null,{"$f":"C328*$K$2","v":8860.5},7485.75,6616.125,4413.375,3476.25]
[42,null,{"$f":"C329*$K$2","v":9054},7650,6760.125,4510.125,3552.75]
[43,null,{"$f":"C330*$K$2","v":9252},7816.5,6908.625,4608,3630.375]
[44,null,{"$f":"C331*$K$2","v":9454.5},7987.5,7059.375,4709.25,3710.25]
[45,null,{"$f":"C332*$K$2","v":9661.5},8163,7213.5,4812.75,3791.25]
[46,null,{"$f":"C333*$K$2","v":9960.75},8416.125,7437.375,4961.25,3908.25]
[47,null,{"$f":"C334*$K$2","v":10110.375},8542.125,7548.75,5035.5,3966.75]
[48,null,{"$f":"C335*$K$2","v":10554.75},8916.75,7880.625,5257.125,4141.125]
[49,null,{"$f":"C336*$K$2","v":11018.25},9309.375,8227.125,5487.75,4323.375]
[50,null,{"$f":"C337*$K$2","v":11300.625},9547.875,8437.5,5628.375,4433.625]
[51,null,{"$f":"C338*$K$2","v":11797.875},9967.5,8808.75,5875.875,4629.375]
[52,null,{"$f":"C339*$K$2","v":12315.375},10405.125,9195.75,6134.625,4831.875]
[53,null,{"$f":"C340*$K$2","v":12856.5},10861.875,9599.625,6403.5,5044.5]
[54,null,{"$f":"C341*$K$2","v":13422.375},11340,10021.5,6684.75,5266.125]
[55,null,{"$f":"C342*$K$2","v":14011.875},11838.375,10462.5,6979.5,5497.875]
[56,null,{"$f":"C343*$K$2","v":14811.75},12513.375,11059.875,7377.75,5811.75]
[57,null,{"$f":"C344*$K$2","v":15793.875},13343.625,11793.375,7867.125,6196.5]
[58,null,{"$f":"C345*$K$2","v":16841.25},14229,12575.25,8388,6608.25]
[59,null,{"$f":"C346*$K$2","v":17958.375},15171.75,13408.875,8944.875,7045.875]
[60,null,{"$f":"C347*$K$2","v":19149.75},16178.625,14298.75,9537.75,7513.875]
[61,null,{"$f":"C348*$K$2","v":20419.875},17251.875,15247.125,10170,8012.25]
[62,null,{"$f":"C349*$K$2","v":21774.375},18396,16257.375,10845,8543.25]
[63,null,{"$f":"C350*$K$2","v":23217.75},19615.5,17336.25,11563.875,9110.25]
[64,null,{"$f":"C351*$K$2","v":24879.375},21019.5,18577.125,12391.875,9761.625]
[65,null,{"$f":"C352*$K$2","v":26996.625},22807.125,20156.625,13446,10591.875]
[66,null,{"$f":"C353*$K$2","v":29295},24748.875,21873.375,14591.25,11494.125]
[67,null,{"$f":"C354*$K$2","v":31512.375},26623.125,23529.375,15696,12364.875]
[68,null,{"$f":"C355*$K$2","v":33897.375},28638,25310.25,16884,13300.875]
[69,null,{"$f":"C356*$K$2","v":36463.5},30807,27226.125,18162,14307.75]
[70,null,{"$f":"C357*$K$2","v":39224.25},33139.125,29288.25,19536.75,15390]
[71,null,{"$f":"C358*$K$2","v":41377.5},34958.25,30895.875,20608.875,16234.875]
[72,null,{"$f":"C359*$K$2","v":44023.5},37193.625,32871.375,21927.375,17273.25]
[73,null,{"$f":"C360*$K$2","v":47675.25},40278.375,35597.25,23746.5,18706.5]
[74,null,{"$f":"C361*$K$2","v":50724},42853.5,37874.25,25264.125,19902.375]
[75,null,{"$f":"C362*$K$2","v":53967.375},45594,40296.375,26879.625,21174.75]
[76,null,{"$f":"C363*$K$2","v":57418.875},48510,42872.625,28598.625,22529.25]
[77,null,{"$f":"C364*$K$2","v":61508.25},51964.875,45925.875,30636,24133.5]
[78,null,{"$f":"C365*$K$2","v":64372.5},54384.75,48064.5,32062.5,25257.375]
[79,null,{"$f":"C366*$K$2","v":67369.5},56917.125,50303.25,33555.375,26434.125]
[80,null,{"$f":"C367*$K$2","v":70507.125},59567.625,52645.5,35118,27664.875]
[81,null,{"$f":"C368*$K$2","v":73791},62341.875,55096.875,36753.75,28953]
[82,null,{"$f":"C369*$K$2","v":77226.75},65244.375,57663,38464.875,30301.875]
[83,null,{"$f":"C370*$K$2","v":80823.375},68283,60348.375,40255.875,31712.625]
[84,"o más",{"$f":"C371*$K$2","v":84586.5},71463.375,63158.625,42131.25,33189.75]
[1,"Hijo",{"$f":"C372*$K$2","v":1848.375},1561.5,1380.375,920.25,725.625]
[2,"Hijos",{"$f":"C373*$K$2","v":2912.625},2461.5,2174.625,1451.25,1143]
[3,"Hijos o más",{"$f":"C374*$K$2","v":4250.25},3591,3173.625,2117.25,1667.25]
[]
[]
["BUPA GLOBAL ELITE"]
["TARIFAS SEMESTRALES"]
["EDAD"]
[" "," ",1000,2000,5000]
[18,null,{"$f":"C6*$K$4","v":6935.0625},{"$f":"D6*$K$4","v":4993.3125},3883.5,3398.0625,2635.3125]
[19,null,{"$f":"C7*$K$4","v":7168.5},5160.9375,4014,3512.25,2724.1875]
[20,null,{"$f":"C8*$K$4","v":7409.25},5334.75,4149.5625,3630.375,2815.875]
[21,null,{"$f":"C9*$K$4","v":7659},5514.1875,4289.0625,3753,2910.375]
[22,null,{"$f":"C10*$K$4","v":7916.625},5699.8125,4433.0625,3879,3008.25]
[23,null,{"$f":"C11*$K$4","v":8182.6875},5891.625,4582.125,4009.5,3109.5]
[24,null,{"$f":"C12*$K$4","v":8458.3125},6089.625,4736.8125,4144.5,3214.125]
[25,null,{"$f":"C13*$K$4","v":8742.9375},6294.9375,4896,4284,3322.125]
[26,null,{"$f":"C14*$K$4","v":9037.125},6506.4375,5060.8125,4428,3434.0625]
[27,null,{"$f":"C15*$K$4","v":9340.875},6725.8125,5231.25,4577.0625,3549.375]
[28,null,{"$f":"C16*$K$4","v":9655.3125},6951.9375,5406.75,4731.1875,3669.1875]
[29,null,{"$f":"C17*$K$4","v":9980.4375},7185.9375,5589,4890.375,3792.375]
[30,null,{"$f":"C18*$K$4","v":10316.25},7427.8125,5776.875,5054.625,3920.0625]
[31,null,{"$f":"C19*$K$4","v":10663.3125},7677.5625,5971.5,5225.0625,4052.25]
[32,null,{"$f":"C20*$K$4","v":11022.1875},7935.75,6172.3125,5400.5625,4188.375]
[33,null,{"$f":"C21*$K$4","v":11392.875},8202.9375,6379.875,5582.25,4329.5625]
[34,null,{"$f":"C22*$K$4","v":11835.5625},8521.3125,6627.9375,5799.375,4497.75]
[35,null,{"$f":"C23*$K$4","v":12029.625},8661.375,6736.5,5894.4375,4571.4375]
[36,null,{"$f":"C24*$K$4","v":12227.0625},8803.6875,6847.3125,5991.1875,4646.25]
[37,null,{"$f":"C25*$K$4","v":12427.875},8948.25,6959.8125,6089.625,4722.75]
[38,null,{"$f":"C26*$K$4","v":12631.5},9095.0625,7074,6189.75,4799.8125]
[39,null,{"$f":"C27*$K$4","v":12839.0625},9244.125,7189.875,6291,4879.125]
[40,null,{"$f":"C28*$K$4","v":13049.4375},9396,7308,6394.5,4959]
[41,null,{"$f":"C29*$K$4","v":13263.75},9550.125,7427.8125,6499.125,5040]
[42,null,{"$f":"C30*$K$4","v":13481.4375},9706.5,7549.875,6606,5123.25]
[43,null,{"$f":"C31*$K$4","v":13702.5},9866.25,7673.625,6714.5625,5207.0625]
[44,null,{"$f":"C32*$K$4","v":13927.5},10027.6875,7799.625,6824.25,5292.5625]
[45,null,{"$f":"C33*$K$4","v":14155.875},10192.5,7927.3125,6936.75,5379.1875]
[46,null,{"$f":"C34*$K$4","v":14388.75},10359.5625,8057.25,7050.375,5467.5]
[47,null,{"$f":"C35*$K$4","v":14624.4375},10530,8190,7166.25,5557.5]
[48,null,{"$f":"C36*$K$4","v":14864.625},10702.6875,8323.875,7283.8125,5648.625]
[49,null,{"$f":"C37*$K$4","v":15198.1875},10942.875,8511.1875,7446.9375,5775.1875]
[50,null,{"$f":"C38*$K$4","v":15762.9375},11349.5625,8827.3125,7723.6875,5990.0625]
[51,null,{"$f":"C39*$K$4","v":16349.0625},11771.4375,9155.25,8011.125,6212.8125]
[52,null,{"$f":"C40*$K$4","v":16956.5625},12208.5,9495.5625,8308.6875,6443.4375]
[53,null,{"$f":"C41*$K$4","v":17587.125},12662.4375,9848.8125,8617.5,6683.0625]
[54,null,{"$f":"C42*$K$4","v":18240.75},13133.25,10215,8938.125,6931.125]
[55,null,{"$f":"C43*$K$4","v":18918.5625},13621.5,10594.125,9270,7189.3125]
[56,null,{"$f":"C44*$K$4","v":19618.875},14125.5,10986.75,9613.125,7455.375]
[57,null,{"$f":"C45*$K$4","v":20696.625},14901.75,11590.3125,10141.3125,7864.875]
[58,null,{"$f":"C46*$K$4","v":21834},15720.1875,12227.0625,10698.75,8296.875]
[59,null,{"$f":"C47*$K$4","v":23033.25},16584.1875,12898.6875,11286.5625,8752.5]
[60,null,{"$f":"C48*$K$4","v":24298.875},17495.4375,13607.4375,11906.4375,9233.4375]
[61,null,{"$f":"C49*$K$4","v":25634.25},18456.75,14355,12560.625,9740.8125]
[62,null,{"$f":"C50*$K$4","v":27042.75},19470.9375,15143.625,13250.8125,10276.3125]
[63,null,{"$f":"C51*$K$4","v":28528.3125},20540.25,15976.125,13978.6875,10841.0625]
[64,null,{"$f":"C52*$K$4","v":30717.5625},22116.9375,17201.8125,15051.9375,11673]
[65,null,{"$f":"C53*$K$4","v":32694.1875},23540.0625,18308.8125,16020,12423.9375]
[66,null,{"$f":"C54*$K$4","v":34798.5},25054.875,19487.25,17051.0625,13223.25]
[67,null,{"$f":"C55*$K$4","v":37037.25},26667,20741.0625,18148.5,14074.3125]
[68,null,{"$f":"C56*$K$4","v":39420.5625},28383.1875,22075.875,19316.25,14979.9375]
[69,null,{"$f":"C57*$K$4","v":41957.4375},30209.625,23496.1875,20559.375,15944.0625]
[70,null,{"$f":"C58*$K$4","v":44657.4375},32153.625,25008.1875,21882.375,16970.0625]
[71,null,{"$f":"C59*$K$4","v":48103.3125},34634.25,26938.125,23570.4375,18279]
[72,null,{"$f":"C60*$K$4","v":50778.5625},36560.8125,28436.0625,24881.625,19296]
[73,null,{"$f":"C61*$K$4","v":53602.3125},38593.6875,30017.25,26265.375,20368.6875]
[74,null,{"$f":"C62*$K$4","v":56583.5625},40740.1875,31686.75,27725.625,21501.5625]
[75,null,{"$f":"C63*$K$4","v":59730.1875},43005.9375,33449.0625,29268,22697.4375]
[76,null,{"$f":"C64*$K$4","v":63051.75},45397.125,35309.25,30895.3125,23959.6875]
[77,null,{"$f":"C65*$K$4","v":66558.375},47922.1875,37272.375,32613.75,25292.25]
[78,null,{"$f":"C66*$K$4","v":70259.625},50586.75,39345.1875,34427.25,26698.5]
[79,null,{"$f":"C67*$K$4","v":74166.75},53400.375,41533.3125,36342,28183.5]
[80,null,{"$f":"C68*$K$4","v":77387.0625},55718.4375,43336.6875,37919.8125,29406.9375]
[81,null,{"$f":"C69*$K$4","v":80410.5},57895.3125,45029.8125,39400.875,30556.125]
[82,null,{"$f":"C70*$K$4","v":83552.0625},60157.125,46788.75,40940.4375,31749.75]
[83,null,{"$f":"C71*$K$4","v":86816.25},62507.8125,48616.875,42539.625,32990.0625]
[84,"o más",{"$f":"C72*$K$4","v":90208.125},64949.625,50516.4375,44201.8125,34278.75]
[1,"Hijo",{"$f":"C73*$K$4","v":2847.9375},2050.3125,1594.6875,1395.5625,1082.25]
[2,"Hijos",{"$f":"C74*$K$4","v":4487.0625},3231,2512.6875,2198.8125,1704.9375]
[3,"Hijos o más",{"$f":"C75*$K$4","v":6546.9375},4713.75,3666.375,3207.9375,2487.9375]
[]
["BUPA GLOBAL PREMIER"]
["TARIFAS SEMESTRALES"]
["EDAD"]
[" "," ",2000,5000]
[18,null,{"$f":"C155*$K$4","v":4500.5625},{"$f":"D155*$K$4","v":3263.625},2348.4375,1753.875,0]
[19,null,{"$f":"C156*$K$4","v":4652.4375},3373.3125,2427.75,1812.9375,0]
[20,null,{"$f":"C157*$K$4","v":4808.8125},3486.9375,2509.3125,1873.6875,0]
[21,null,{"$f":"C158*$K$4","v":4970.25},3603.9375,2593.6875,1936.6875,0]
[22,null,{"$f":"C159*$K$4","v":5137.875},3725.4375,2680.875,2001.9375,0]
[23,null,{"$f":"C160*$K$4","v":5310.5625},3850.875,2771.4375,2069.4375,0]
[24,null,{"$f":"C161*$K$4","v":5489.4375},3980.25,2864.8125,2139.1875,0]
[25,null,{"$f":"C162*$K$4","v":5574.375},4042.125,2909.25,2172.375,0]
[26,null,{"$f":"C163*$K$4","v":5762.25},4178.25,3007.125,2245.5,0]
[27,null,{"$f":"C164*$K$4","v":5955.75},4318.875,3107.8125,2320.875,0]
[28,null,{"$f":"C165*$K$4","v":6156.5625},4464,3212.4375,2399.0625,0]
[29,null,{"$f":"C166*$K$4","v":6363.5625},4614.1875,3321,2479.5,0]
[30,null,{"$f":"C167*$K$4","v":6577.875},4769.4375,3432.375,2562.75,0]
[31,null,{"$f":"C168*$K$4","v":6798.9375},4929.75,3548.25,2649.375,0]
[32,null,{"$f":"C169*$K$4","v":7027.875},5095.6875,3667.5,2738.25,0]
[33,null,{"$f":"C170*$K$4","v":7264.125},5267.25,3790.6875,2830.5,0]
[34,null,{"$f":"C171*$K$4","v":7546.5},5472,3938.0625,2940.75,0]
[35,null,{"$f":"C172*$K$4","v":7670.25},5562,4002.75,2988.5625,0]
[36,null,{"$f":"C173*$K$4","v":7796.25},5653.125,4068.5625,3038.0625,0]
[37,null,{"$f":"C174*$K$4","v":7923.9375},5745.9375,4134.9375,3087.5625,0]
[38,null,{"$f":"C175*$K$4","v":8053.875},5839.875,4203,3138.1875,0]
[39,null,{"$f":"C176*$K$4","v":8186.625},5936.0625,4271.625,3189.9375,0]
[40,null,{"$f":"C177*$K$4","v":8320.5},6033.375,4341.9375,3242.25,0]
[41,null,{"$f":"C178*$K$4","v":8457.1875},6132.375,4413.375,3295.6875,0]
[42,null,{"$f":"C179*$K$4","v":8596.125},6233.0625,4485.9375,3349.6875,0]
[43,null,{"$f":"C180*$K$4","v":8737.3125},6335.4375,4559.0625,3404.25,0]
[44,null,{"$f":"C181*$K$4","v":8880.1875},6438.9375,4633.875,3460.5,0]
[45,null,{"$f":"C182*$K$4","v":9026.4375},6544.6875,4710.375,3517.3125,0]
[46,null,{"$f":"C183*$K$4","v":9174.375},6652.125,4787.4375,3574.6875,0]
[47,null,{"$f":"C184*$K$4","v":9491.625},6882.1875,4952.8125,3698.4375,0]
[48,null,{"$f":"C185*$K$4","v":9646.875},6995.25,5034.375,3759.1875,0]
[49,null,{"$f":"C186*$K$4","v":9863.4375},7152.1875,5146.875,3843.5625,0]
[50,null,{"$f":"C187*$K$4","v":10230.1875},7417.6875,5338.6875,3986.4375,0]
[51,null,{"$f":"C188*$K$4","v":10610.4375},7693.875,5536.6875,4134.375,0]
[52,null,{"$f":"C189*$K$4","v":10811.8125},7839.5625,5641.875,4213.125,0]
[53,null,{"$f":"C190*$K$4","v":11213.4375},8130.9375,5851.6875,4369.5,0]
[54,null,{"$f":"C191*$K$4","v":12053.25},8740.125,6289.875,4696.875,0]
[55,null,{"$f":"C192*$K$4","v":12732.75},9232.875,6644.25,4961.25,0]
[56,null,{"$f":"C193*$K$4","v":13204.125},9574.3125,6890.625,5145.1875,0]
[57,null,{"$f":"C194*$K$4","v":14059.6875},10194.75,7337.25,5478.75,0]
[58,null,{"$f":"C195*$K$4","v":14972.0625},10856.25,7813.125,5834.25,0]
[59,null,{"$f":"C196*$K$4","v":16066.125},11649.375,8384.0625,6260.0625,0]
[60,null,{"$f":"C197*$K$4","v":17091.5625},12393,8919,6660,0]
[61,null,{"$f":"C198*$K$4","v":18183.375},13184.4375,9488.8125,7085.25,0]
[62,null,{"$f":"C199*$K$4","v":19346.0625},14028.1875,10095.75,7538.625,0]
[63,null,{"$f":"C200*$K$4","v":20764.125},15055.875,10835.4375,8091,0]
[64,null,{"$f":"C201*$K$4","v":22553.4375},16353.5625,11769.1875,8787.9375,0]
[65,null,{"$f":"C202*$K$4","v":24217.3125},17560.125,12637.6875,9436.5,0]
[66,null,{"$f":"C203*$K$4","v":25776},18690.1875,13450.5,10043.4375,0]
[67,null,{"$f":"C204*$K$4","v":27434.25},19892.8125,14316.1875,10689.75,0]
[68,null,{"$f":"C205*$K$4","v":29199.9375},21172.5,15237.5625,11377.6875,0]
[69,null,{"$f":"C206*$K$4","v":30805.875},22337.4375,16075.6875,12003.75,0]
[70,null,{"$f":"C207*$K$4","v":32788.6875},23775.1875,17110.125,12776.0625,0]
[71,null,{"$f":"C208*$K$4","v":35633.8125},25838.4375,18595.125,13885.3125,0]
[72,null,{"$f":"C209*$K$4","v":37615.5},27275.0625,19629,14657.0625,0]
[73,null,{"$f":"C210*$K$4","v":39707.4375},28792.125,20720.8125,15472.125,0]
[74,null,{"$f":"C211*$K$4","v":41915.8125},30393,21873.375,16332.75,0]
[75,null,{"$f":"C212*$K$4","v":44246.8125},32083.3125,23089.5,17241.1875,0]
[76,null,{"$f":"C213*$K$4","v":46707.1875},33867.5625,24373.6875,18199.6875,0]
[77,null,{"$f":"C214*$K$4","v":49304.8125},35750.8125,25729.3125,19212.1875,0]
[78,null,{"$f":"C215*$K$4","v":52047},37739.25,27159.75,20280.375,0]
[79,null,{"$f":"C216*$K$4","v":54941.0625},39837.9375,28670.625,21408.1875,0]
[80,null,{"$f":"C217*$K$4","v":57326.625},41567.625,29914.875,22337.4375,0]
[81,null,{"$f":"C218*$K$4","v":59565.9375},43191.5625,31083.75,23210.4375,0]
[82,null,{"$f":"C219*$K$4","v":61893.5625},44879.0625,32298.1875,24117.1875,0]
[83,null,{"$f":"C220*$K$4","v":64311.1875},46632.375,33559.875,25059.375,0]
[84,"o más",{"$f":"C221*$K$4","v":66823.875},48454.3125,34871.0625,26038.6875,0]
[1,"Hijo",{"$f":"C222*$K$4","v":2044.125},1482.1875,1066.5,796.5,0]
[2,"Hijos",{"$f":"C223*$K$4","v":3220.875},2335.5,1680.75,1254.9375,0]
[3,"Hijos o más",{"$f":"C224*$K$4","v":4699.6875},3407.625,2452.5,1831.5,0]
[]
["BUPA GLOBAL SELECT"]
["TARIFAS SEMESTRALES"]
["EDAD"]
[" "," ",3500,5000]
[18,null,{"$f":"C305*$K$4","v":2072.8125},{"$f":"D305*$K$4","v":1751.0625},1547.4375,1032.1875,813.375]
[19,null,{"$f":"C306*$K$4","v":2144.25},1811.8125,1600.875,1068.1875,841.5]
[20,null,{"$f":"C307*$K$4","v":2218.5},1874.25,1656.5625,1104.75,870.1875]
[21,null,{"$f":"C308*$K$4","v":2295},1938.9375,1713.375,1143,900.5625]
[22,null,{"$f":"C309*$K$4","v":2374.3125},2005.875,1772.4375,1182.375,931.5]
[23,null,{"$f":"C310*$K$4","v":2455.875},2075.0625,1833.75,1223.4375,963.5625]
[24,null,{"$f":"C311*$K$4","v":2540.8125},2146.5,1897.3125,1265.625,996.75]
[25,null,{"$f":"C312*$K$4","v":2628.5625},2220.75,1962.5625,1309.5,1031.625]
[26,null,{"$f":"C313*$K$4","v":2719.125},2297.25,2030.625,1354.5,1067.0625]
[27,null,{"$f":"C314*$K$4","v":2813.0625},2376.5625,2100.375,1401.1875,1103.625]
[28,null,{"$f":"C315*$K$4","v":2910.375},2458.6875,2172.9375,1449.5625,1141.875]
[29,null,{"$f":"C316*$K$4","v":3037.5},2566.6875,2268,1513.125,1191.9375]
[30,null,{"$f":"C317*$K$4","v":3142.6875},2655,2346.75,1565.4375,1233]
[31,null,{"$f":"C318*$K$4","v":3251.25},2746.6875,2427.75,1619.4375,1275.75]
[32,null,{"$f":"C319*$K$4","v":3363.1875},2841.75,2511,1675.125,1319.625]
[33,null,{"$f":"C320*$K$4","v":3479.625},2939.625,2598.1875,1733.0625,1365.1875]
[34,null,{"$f":"C321*$K$4","v":3599.4375},3040.875,2687.625,1792.6875,1412.4375]
[35,null,{"$f":"C322*$K$4","v":3723.75},3146.0625,2780.4375,1854.5625,1461.375]
[36,null,{"$f":"C323*$K$4","v":3852.5625},3254.625,2876.625,1918.6875,1511.4375]
[37,null,{"$f":"C324*$K$4","v":3949.875},3337.3125,2949.1875,1967.625,1549.6875]
[38,null,{"$f":"C325*$K$4","v":4151.8125},3507.75,3099.9375,2067.75,1629]
[39,null,{"$f":"C326*$K$4","v":4242.375},3584.25,3168,2113.3125,1664.4375]
[40,null,{"$f":"C327*$K$4","v":4335.1875},3663,3237.1875,2159.4375,1701]
[41,null,{"$f":"C328*$K$4","v":4430.25},3742.875,3308.0625,2206.6875,1738.125]
[42,null,{"$f":"C329*$K$4","v":4527},3825,3380.0625,2255.0625,1776.375]
[43,null,{"$f":"C330*$K$4","v":4626},3908.25,3454.3125,2304,1815.1875]
[44,null,{"$f":"C331*$K$4","v":4727.25},3993.75,3529.6875,2354.625,1855.125]
[45,null,{"$f":"C332*$K$4","v":4830.75},4081.5,3606.75,2406.375,1895.625]
[46,null,{"$f":"C333*$K$4","v":4980.375},4208.0625,3718.6875,2480.625,1954.125]
[47,null,{"$f":"C334*$K$4","v":5055.1875},4271.0625,3774.375,2517.75,1983.375]
[48,null,{"$f":"C335*$K$4","v":5277.375},4458.375,3940.3125,2628.5625,2070.5625]
[49,null,{"$f":"C336*$K$4","v":5509.125},4654.6875,4113.5625,2743.875,2161.6875]
[50,null,{"$f":"C337*$K$4","v":5650.3125},4773.9375,4218.75,2814.1875,2216.8125]
[51,null,{"$f":"C338*$K$4","v":5898.9375},4983.75,4404.375,2937.9375,2314.6875]
[52,null,{"$f":"C339*$K$4","v":6157.6875},5202.5625,4597.875,3067.3125,2415.9375]
[53,null,{"$f":"C340*$K$4","v":6428.25},5430.9375,4799.8125,3201.75,2522.25]
[54,null,{"$f":"C341*$K$4","v":6711.1875},5670,5010.75,3342.375,2633.0625]
[55,null,{"$f":"C342*$K$4","v":7005.9375},5919.1875,5231.25,3489.75,2748.9375]
[56,null,{"$f":"C343*$K$4","v":7405.875},6256.6875,5529.9375,3688.875,2905.875]
[57,null,{"$f":"C344*$K$4","v":7896.9375},6671.8125,5896.6875,3933.5625,3098.25]
[58,null,{"$f":"C345*$K$4","v":8420.625},7114.5,6287.625,4194,3304.125]
[59,null,{"$f":"C346*$K$4","v":8979.1875},7585.875,6704.4375,4472.4375,3522.9375]
[60,null,{"$f":"C347*$K$4","v":9574.875},8089.3125,7149.375,4768.875,3756.9375]
[61,null,{"$f":"C348*$K$4","v":10209.9375},8625.9375,7623.5625,5085,4006.125]
[62,null,{"$f":"C349*$K$4","v":10887.1875},9198,8128.6875,5422.5,4271.625]
[63,null,{"$f":"C350*$K$4","v":11608.875},9807.75,8668.125,5781.9375,4555.125]
[64,null,{"$f":"C351*$K$4","v":12439.6875},10509.75,9288.5625,6195.9375,4880.8125]
[65,null,{"$f":"C352*$K$4","v":13498.3125},11403.5625,10078.3125,6723,5295.9375]
[66,null,{"$f":"C353*$K$4","v":14647.5},12374.4375,10936.6875,7295.625,5747.0625]
[67,null,{"$f":"C354*$K$4","v":15756.1875},13311.5625,11764.6875,7848,6182.4375]
[68,null,{"$f":"C355*$K$4","v":16948.6875},14319,12655.125,8442,6650.4375]
[69,null,{"$f":"C356*$K$4","v":18231.75},15403.5,13613.0625,9081,7153.875]
[70,null,{"$f":"C357*$K$4","v":19612.125},16569.5625,14644.125,9768.375,7695]
[71,null,{"$f":"C358*$K$4","v":20688.75},17479.125,15447.9375,10304.4375,8117.4375]
[72,null,{"$f":"C359*$K$4","v":22011.75},18596.8125,16435.6875,10963.6875,8636.625]
[73,null,{"$f":"C360*$K$4","v":23837.625},20139.1875,17798.625,11873.25,9353.25]
[74,null,{"$f":"C361*$K$4","v":25362},21426.75,18937.125,12632.0625,9951.1875]
[75,null,{"$f":"C362*$K$4","v":26983.6875},22797,20148.1875,13439.8125,10587.375]
[76,null,{"$f":"C363*$K$4","v":28709.4375},24255,21436.3125,14299.3125,11264.625]
[77,null,{"$f":"C364*$K$4","v":30754.125},25982.4375,22962.9375,15318,12066.75]
[78,null,{"$f":"C365*$K$4","v":32186.25},27192.375,24032.25,16031.25,12628.6875]
[79,null,{"$f":"C366*$K$4","v":33684.75},28458.5625,25151.625,16777.6875,13217.0625]
[80,null,{"$f":"C367*$K$4","v":35253.5625},29783.8125,26322.75,17559,13832.4375]
[81,null,{"$f":"C368*$K$4","v":36895.5},31170.9375,27548.4375,18376.875,14476.5]
[82,null,{"$f":"C369*$K$4","v":38613.375},32622.1875,28831.5,19232.4375,15150.9375]
[83,null,{"$f":"C370*$K$4","v":40411.6875},34141.5,30174.1875,20127.9375,15856.3125]
[84,"o más",{"$f":"C371*$K$4","v":42293.25},35731.6875,31579.3125,21065.625,16594.875]
[1,"Hijo",{"$f":"C372*$K$4","v":924.1875},780.75,690.1875,460.125,362.8125]
[2,"Hijos",{"$f":"C373*$K$4","v":1456.3125},1230.75,1087.3125,725.625,571.5]
[3,"Hijos o más",{"$f":"C374*$K$4","v":2125.125},1795.5,1586.8125,1058.625,833.625]
[]
["BUPA GLOBAL ELITE"]
["TARIFAS TRIMESTRALES"]
["EDAD"]
[" "," ",1000,2000,3500]
[18,null,{"$f":"C6*$K$3","v":11558.4375},{"$f":"D6*$K$3","v":8322.1875},6472.5,5663.4375,4392.1875]
[19,null,{"$f":"C7*$K$3","v":11947.5},8601.5625,6690,5853.75,4540.3125]
[20,null,{"$f":"C8*$K$3","v":12348.75},8891.25,6915.9375,6050.625,4693.125]
[21,null,{"$f":"C9*$K$3","v":12765},9190.3125,7148.4375,6255,4850.625]
[22,null,{"$f":"C10*$K$3","v":13194.375},9499.6875,7388.4375,6465,5013.75]
[23,null,{"$f":"C11*$K$3","v":13637.8125},9819.375,7636.875,6682.5,5182.5]
[24,null,{"$f":"C12*$K$3","v":14097.1875},10149.375,7894.6875,6907.5,5356.875]
[25,null,{"$f":"C13*$K$3","v":14571.5625},10491.5625,8160,7140,5536.875]
[26,null,{"$f":"C14*$K$3","v":15061.875},10844.0625,8434.6875,7380,5723.4375]
[27,null,{"$f":"C15*$K$3","v":15568.125},11209.6875,8718.75,7628.4375,5915.625]
[28,null,{"$f":"C16*$K$3","v":16092.1875},11586.5625,9011.25,7885.3125,6115.3125]
[29,null,{"$f":"C17*$K$3","v":16634.0625},11976.5625,9315,8150.625,6320.625]
[30,null,{"$f":"C18*$K$3","v":17193.75},12379.6875,9628.125,8424.375,6533.4375]
[31,null,{"$f":"C19*$K$3","v":17772.1875},12795.9375,9952.5,8708.4375,6753.75]
[32,null,{"$f":"C20*$K$3","v":18370.3125},13226.25,10287.1875,9000.9375,6980.625]
[33,null,{"$f":"C21*$K$3","v":18988.125},13671.5625,10633.125,9303.75,7215.9375]
[34,null,{"$f":"C22*$K$3","v":19725.9375},14202.1875,11046.5625,9665.625,7496.25]
[35,null,{"$f":"C23*$K$3","v":20049.375},14435.625,11227.5,9824.0625,7619.0625]
[36,null,{"$f":"C24*$K$3","v":20378.4375},14672.8125,11412.1875,9985.3125,7743.75]
[37,null,{"$f":"C25*$K$3","v":20713.125},14913.75,11599.6875,10149.375,7871.25]
[38,null,{"$f":"C26*$K$3","v":21052.5},15158.4375,11790,10316.25,7999.6875]
[39,null,{"$f":"C27*$K$3","v":21398.4375},15406.875,11983.125,10485,8131.875]
[40,null,{"$f":"C28*$K$3","v":21749.0625},15660,12180,10657.5,8265]
[41,null,{"$f":"C29*$K$3","v":22106.25},15916.875,12379.6875,10831.875,8400]
[42,null,{"$f":"C30*$K$3","v":22469.0625},16177.5,12583.125,11010,8538.75]
[43,null,{"$f":"C31*$K$3","v":22837.5},16443.75,12789.375,11190.9375,8678.4375]
[44,null,{"$f":"C32*$K$3","v":23212.5},16712.8125,12999.375,11373.75,8820.9375]
[45,null,{"$f":"C33*$K$3","v":23593.125},16987.5,13212.1875,11561.25,8965.3125]
[46,null,{"$f":"C34*$K$3","v":23981.25},17265.9375,13428.75,11750.625,9112.5]
[47,null,{"$f":"C35*$K$3","v":24374.0625},17550,13650,11943.75,9262.5]
[48,null,{"$f":"C36*$K$3","v":24774.375},17837.8125,13873.125,12139.6875,9414.375]
[49,null,{"$f":"C37*$K$3","v":25330.3125},18238.125,14185.3125,12411.5625,9625.3125]
[50,null,{"$f":"C38*$K$3","v":26271.5625},18915.9375,14712.1875,12872.8125,9983.4375]
[51,null,{"$f":"C39*$K$3","v":27248.4375},19619.0625,15258.75,13351.875,10354.6875]
[52,null,{"$f":"C40*$K$3","v":28260.9375},20347.5,15825.9375,13847.8125,10739.0625]
[53,null,{"$f":"C41*$K$3","v":29311.875},21104.0625,16414.6875,14362.5,11138.4375]
[54,null,{"$f":"C42*$K$3","v":30401.25},21888.75,17025,14896.875,11551.875]
[55,null,{"$f":"C43*$K$3","v":31530.9375},22702.5,17656.875,15450,11982.1875]
[56,null,{"$f":"C44*$K$3","v":32698.125},23542.5,18311.25,16021.875,12425.625]
[57,null,{"$f":"C45*$K$3","v":34494.375},24836.25,19317.1875,16902.1875,13108.125]
[58,null,{"$f":"C46*$K$3","v":36390},26200.3125,20378.4375,17831.25,13828.125]
[59,null,{"$f":"C47*$K$3","v":38388.75},27640.3125,21497.8125,18810.9375,14587.5]
[60,null,{"$f":"C48*$K$3","v":40498.125},29159.0625,22679.0625,19844.0625,15389.0625]
[61,null,{"$f":"C49*$K$3","v":42723.75},30761.25,23925,20934.375,16234.6875]
[62,null,{"$f":"C50*$K$3","v":45071.25},32451.5625,25239.375,22084.6875,17127.1875]
[63,null,{"$f":"C51*$K$3","v":47547.1875},34233.75,26626.875,23297.8125,18068.4375]
[64,null,{"$f":"C52*$K$3","v":51195.9375},36861.5625,28669.6875,25086.5625,19455]
[65,null,{"$f":"C53*$K$3","v":54490.3125},39233.4375,30514.6875,26700,20706.5625]
[66,null,{"$f":"C54*$K$3","v":57997.5},41758.125,32478.75,28418.4375,22038.75]
[67,null,{"$f":"C55*$K$3","v":61728.75},44445,34568.4375,30247.5,23457.1875]
[68,null,{"$f":"C56*$K$3","v":65700.9375},47305.3125,36793.125,32193.75,24966.5625]
[69,null,{"$f":"C57*$K$3","v":69929.0625},50349.375,39160.3125,34265.625,26573.4375]
[70,null,{"$f":"C58*$K$3","v":74429.0625},53589.375,41680.3125,36470.625,28283.4375]
[71,null,{"$f":"C59*$K$3","v":80172.1875},57723.75,44896.875,39284.0625,30465]
[72,null,{"$f":"C60*$K$3","v":84630.9375},60934.6875,47393.4375,41469.375,32160]
[73,null,{"$f":"C61*$K$3","v":89337.1875},64322.8125,50028.75,43775.625,33947.8125]
[74,null,{"$f":"C62*$K$3","v":94305.9375},67900.3125,52811.25,46209.375,35835.9375]
[75,null,{"$f":"C63*$K$3","v":99550.3125},71676.5625,55748.4375,48780,37829.0625]
[76,null,{"$f":"C64*$K$3","v":105086.25},75661.875,58848.75,51492.1875,39932.8125]
[77,null,{"$f":"C65*$K$3","v":110930.625},79870.3125,62120.625,54356.25,42153.75]
[78,null,{"$f":"C66*$K$3","v":117099.375},84311.25,65575.3125,57378.75,44497.5]
[79,null,{"$f":"C67*$K$3","v":123611.25},89000.625,69222.1875,60570,46972.5]
[80,null,{"$f":"C68*$K$3","v":128978.4375},92864.0625,72227.8125,63199.6875,49011.5625]
[81,null,{"$f":"C69*$K$3","v":134017.5},96492.1875,75049.6875,65668.125,50926.875]
[82,null,{"$f":"C70*$K$3","v":139253.4375},100261.875,77981.25,68234.0625,52916.25]
[83,null,{"$f":"C71*$K$3","v":144693.75},104179.6875,81028.125,70899.375,54983.4375]
[84,"o más",{"$f":"C72*$K$3","v":150346.875},108249.375,84194.0625,73669.6875,57131.25]
[1,"Hijo",{"$f":"C73*$K$3","v":4746.5625},3417.1875,2657.8125,2325.9375,1803.75]
[2,"Hijos",{"$f":"C74*$K$3","v":7478.4375},5385,4187.8125,3664.6875,2841.5625]
[3,"Hijos o más",{"$f":"C75*$K$3","v":10911.5625},7856.25,6110.625,5346.5625,4146.5625]
[]
["BUPA GLOBAL PREMIER"]
["TARIFAS TRIMESTRALES"]
["EDAD"]
[" "," ",2000,5000]
[18,null,{"$f":"C155*$K$3","v":7500.9375},{"$f":"D155*$K$3","v":5439.375},3914.0625,2923.125,0]
[19,null,{"$f":"C156*$K$3","v":7754.0625},5622.1875,4046.25,3021.5625,0]
[20,null,{"$f":"C157*$K$3","v":8014.6875},5811.5625,4182.1875,3122.8125,0]
[21,null,{"$f":"C158*$K$3","v":8283.75},6006.5625,4322.8125,3227.8125,0]
[22,null,{"$f":"C159*$K$3","v":8563.125},6209.0625,4468.125,3336.5625,0]
[23,null,{"$f":"C160*$K$3","v":8850.9375},6418.125,4619.0625,3449.0625,0]
[24,null,{"$f":"C161*$K$3","v":9149.0625},6633.75,4774.6875,3565.3125,0]
[25,null,{"$f":"C162*$K$3","v":9290.625},6736.875,4848.75,3620.625,0]
[26,null,{"$f":"C163*$K$3","v":9603.75},6963.75,5011.875,3742.5,0]
[27,null,{"$f":"C164*$K$3","v":9926.25},7198.125,5179.6875,3868.125,0]
[28,null,{"$f":"C165*$K$3","v":10260.9375},7440,5354.0625,3998.4375,0]
[29,null,{"$f":"C166*$K$3","v":10605.9375},7690.3125,5535,4132.5,0]
[30,null,{"$f":"C167*$K$3","v":10963.125},7949.0625,5720.625,4271.25,0]
[31,null,{"$f":"C168*$K$3","v":11331.5625},8216.25,5913.75,4415.625,0]
[32,null,{"$f":"C169*$K$3","v":11713.125},8492.8125,6112.5,4563.75,0]
[33,null,{"$f":"C170*$K$3","v":12106.875},8778.75,6317.8125,4717.5,0]
[34,null,{"$f":"C171*$K$3","v":12577.5},9120,6563.4375,4901.25,0]
[35,null,{"$f":"C172*$K$3","v":12783.75},9270,6671.25,4980.9375,0]
[36,null,{"$f":"C173*$K$3","v":12993.75},9421.875,6780.9375,5063.4375,0]
[37,null,{"$f":"C174*$K$3","v":13206.5625},9576.5625,6891.5625,5145.9375,0]
[38,null,{"$f":"C175*$K$3","v":13423.125},9733.125,7005,5230.3125,0]
[39,null,{"$f":"C176*$K$3","v":13644.375},9893.4375,7119.375,5316.5625,0]
[40,null,{"$f":"C177*$K$3","v":13867.5},10055.625,7236.5625,5403.75,0]
[41,null,{"$f":"C178*$K$3","v":14095.3125},10220.625,7355.625,5492.8125,0]
[42,null,{"$f":"C179*$K$3","v":14326.875},10388.4375,7476.5625,5582.8125,0]
[43,null,{"$f":"C180*$K$3","v":14562.1875},10559.0625,7598.4375,5673.75,0]
[44,null,{"$f":"C181*$K$3","v":14800.3125},10731.5625,7723.125,5767.5,0]
[45,null,{"$f":"C182*$K$3","v":15044.0625},10907.8125,7850.625,5862.1875,0]
[46,null,{"$f":"C183*$K$3","v":15290.625},11086.875,7979.0625,5957.8125,0]
[47,null,{"$f":"C184*$K$3","v":15819.375},11470.3125,8254.6875,6164.0625,0]
[48,null,{"$f":"C185*$K$3","v":16078.125},11658.75,8390.625,6265.3125,0]
[49,null,{"$f":"C186*$K$3","v":16439.0625},11920.3125,8578.125,6405.9375,0]
[50,null,{"$f":"C187*$K$3","v":17050.3125},12362.8125,8897.8125,6644.0625,0]
[51,null,{"$f":"C188*$K$3","v":17684.0625},12823.125,9227.8125,6890.625,0]
[52,null,{"$f":"C189*$K$3","v":18019.6875},13065.9375,9403.125,7021.875,0]
[53,null,{"$f":"C190*$K$3","v":18689.0625},13551.5625,9752.8125,7282.5,0]
[54,null,{"$f":"C191*$K$3","v":20088.75},14566.875,10483.125,7828.125,0]
[55,null,{"$f":"C192*$K$3","v":21221.25},15388.125,11073.75,8268.75,0]
[56,null,{"$f":"C193*$K$3","v":22006.875},15957.1875,11484.375,8575.3125,0]
[57,null,{"$f":"C194*$K$3","v":23432.8125},16991.25,12228.75,9131.25,0]
[58,null,{"$f":"C195*$K$3","v":24953.4375},18093.75,13021.875,9723.75,0]
[59,null,{"$f":"C196*$K$3","v":26776.875},19415.625,13973.4375,10433.4375,0]
[60,null,{"$f":"C197*$K$3","v":28485.9375},20655,14865,11100,0]
[61,null,{"$f":"C198*$K$3","v":30305.625},21974.0625,15814.6875,11808.75,0]
[62,null,{"$f":"C199*$K$3","v":32243.4375},23380.3125,16826.25,12564.375,0]
[63,null,{"$f":"C200*$K$3","v":34606.875},25093.125,18059.0625,13485,0]
[64,null,{"$f":"C201*$K$3","v":37589.0625},27255.9375,19615.3125,14646.5625,0]
[65,null,{"$f":"C202*$K$3","v":40362.1875},29266.875,21062.8125,15727.5,0]
[66,null,{"$f":"C203*$K$3","v":42960},31150.3125,22417.5,16739.0625,0]
[67,null,{"$f":"C204*$K$3","v":45723.75},33154.6875,23860.3125,17816.25,0]
[68,null,{"$f":"C205*$K$3","v":48666.5625},35287.5,25395.9375,18962.8125,0]
[69,null,{"$f":"C206*$K$3","v":51343.125},37229.0625,26792.8125,20006.25,0]
[70,null,{"$f":"C207*$K$3","v":54647.8125},39625.3125,28516.875,21293.4375,0]
[71,null,{"$f":"C208*$K$3","v":59389.6875},43064.0625,30991.875,23142.1875,0]
[72,null,{"$f":"C209*$K$3","v":62692.5},45458.4375,32715,24428.4375,0]
[73,null,{"$f":"C210*$K$3","v":66179.0625},47986.875,34534.6875,25786.875,0]
[74,null,{"$f":"C211*$K$3","v":69859.6875},50655,36455.625,27221.25,0]
[75,null,{"$f":"C212*$K$3","v":73744.6875},53472.1875,38482.5,28735.3125,0]
[76,null,{"$f":"C213*$K$3","v":77845.3125},56445.9375,40622.8125,30332.8125,0]
[77,null,{"$f":"C214*$K$3","v":82174.6875},59584.6875,42882.1875,32020.3125,0]
[78,null,{"$f":"C215*$K$3","v":86745},62898.75,45266.25,33800.625,0]
[79,null,{"$f":"C216*$K$3","v":91568.4375},66396.5625,47784.375,35680.3125,0]
[80,null,{"$f":"C217*$K$3","v":95544.375},69279.375,49858.125,37229.0625,0]
[81,null,{"$f":"C218*$K$3","v":99276.5625},71985.9375,51806.25,38684.0625,0]
[82,null,{"$f":"C219*$K$3","v":103155.9375},74798.4375,53830.3125,40195.3125,0]
[83,null,{"$f":"C220*$K$3","v":107185.3125},77720.625,55933.125,41765.625,0]
[84,"o más",{"$f":"C221*$K$3","v":111373.125},80757.1875,58118.4375,43397.8125,0]
[1,"Hijo",{"$f":"C222*$K$3","v":3406.875},2470.3125,1777.5,1327.5,0]
[2,"Hijos",{"$f":"C223*$K$3","v":5368.125},3892.5,2801.25,2091.5625,0]
[3,"Hijos o más",{"$f":"C224*$K$3","v":7832.8125},5679.375,4087.5,3052.5,0]
[]
["BUPA GLOBAL SELECT"]
["TARIFAS TRIMESTRALES"]
["EDAD"]
[" "," ",3500,5000]
[18,null,{"$f":"C305*$K$3","v":3454.6875},{"$f":"D305*$K$3","v":2918.4375},2579.0625,1720.3125,1355.625]
[19,null,{"$f":"C306*$K$3","v":3573.75},3019.6875,2668.125,1780.3125,1402.5]
[20,null,{"$f":"C307*$K$3","v":3697.5},3123.75,2760.9375,1841.25,1450.3125]
[21,null,{"$f":"C308*$K$3","v":3825},3231.5625,2855.625,1905,1500.9375]
[22,null,{"$f":"C309*$K$3","v":3957.1875},3343.125,2954.0625,1970.625,1552.5]
[23,null,{"$f":"C310*$K$3","v":4093.125},3458.4375,3056.25,2039.0625,1605.9375]
[24,null,{"$f":"C311*$K$3","v":4234.6875},3577.5,3162.1875,2109.375,1661.25]
[25,null,{"$f":"C312*$K$3","v":4380.9375},3701.25,3270.9375,2182.5,1719.375]
[26,null,{"$f":"C313*$K$3","v":4531.875},3828.75,3384.375,2257.5,1778.4375]
[27,null,{"$f":"C314*$K$3","v":4688.4375},3960.9375,3500.625,2335.3125,1839.375]
[28,null,{"$f":"C315*$K$3","v":4850.625},4097.8125,3621.5625,2415.9375,1903.125]
[29,null,{"$f":"C316*$K$3","v":5062.5},4277.8125,3780,2521.875,1986.5625]
[30,null,{"$f":"C317*$K$3","v":5237.8125},4425,3911.25,2609.0625,2055]
[31,null,{"$f":"C318*$K$3","v":5418.75},4577.8125,4046.25,2699.0625,2126.25]
[32,null,{"$f":"C319*$K$3","v":5605.3125},4736.25,4185,2791.875,2199.375]
[33,null,{"$f":"C320*$K$3","v":5799.375},4899.375,4330.3125,2888.4375,2275.3125]
[34,null,{"$f":"C321*$K$3","v":5999.0625},5068.125,4479.375,2987.8125,2354.0625]
[35,null,{"$f":"C322*$K$3","v":6206.25},5243.4375,4634.0625,3090.9375,2435.625]
[36,null,{"$f":"C323*$K$3","v":6420.9375},5424.375,4794.375,3197.8125,2519.0625]
[37,null,{"$f":"C324*$K$3","v":6583.125},5562.1875,4915.3125,3279.375,2582.8125]
[38,null,{"$f":"C325*$K$3","v":6919.6875},5846.25,5166.5625,3446.25,2715]
[39,null,{"$f":"C326*$K$3","v":7070.625},5973.75,5280,3522.1875,2774.0625]
[40,null,{"$f":"C327*$K$3","v":7225.3125},6105,5395.3125,3599.0625,2835]
[41,null,{"$f":"C328*$K$3","v":7383.75},6238.125,5513.4375,3677.8125,2896.875]
[42,null,{"$f":"C329*$K$3","v":7545},6375,5633.4375,3758.4375,2960.625]
[43,null,{"$f":"C330*$K$3","v":7710},6513.75,5757.1875,3840,3025.3125]
[44,null,{"$f":"C331*$K$3","v":7878.75},6656.25,5882.8125,3924.375,3091.875]
[45,null,{"$f":"C332*$K$3","v":8051.25},6802.5,6011.25,4010.625,3159.375]
[46,null,{"$f":"C333*$K$3","v":8300.625},7013.4375,6197.8125,4134.375,3256.875]
[47,null,{"$f":"C334*$K$3","v":8425.3125},7118.4375,6290.625,4196.25,3305.625]
[48,null,{"$f":"C335*$K$3","v":8795.625},7430.625,6567.1875,4380.9375,3450.9375]
[49,null,{"$f":"C336*$K$3","v":9181.875},7757.8125,6855.9375,4573.125,3602.8125]
[50,null,{"$f":"C337*$K$3","v":9417.1875},7956.5625,7031.25,4690.3125,3694.6875]
[51,null,{"$f":"C338*$K$3","v":9831.5625},8306.25,7340.625,4896.5625,3857.8125]
[52,null,{"$f":"C339*$K$3","v":10262.8125},8670.9375,7663.125,5112.1875,4026.5625]
[53,null,{"$f":"C340*$K$3","v":10713.75},9051.5625,7999.6875,5336.25,4203.75]
[54,null,{"$f":"C341*$K$3","v":11185.3125},9450,8351.25,5570.625,4388.4375]
[55,null,{"$f":"C342*$K$3","v":11676.5625},9865.3125,8718.75,5816.25,4581.5625]
[56,null,{"$f":"C343*$K$3","v":12343.125},10427.8125,9216.5625,6148.125,4843.125]
[57,null,{"$f":"C344*$K$3","v":13161.5625},11119.6875,9827.8125,6555.9375,5163.75]
[58,null,{"$f":"C345*$K$3","v":14034.375},11857.5,10479.375,6990,5506.875]
[59,null,{"$f":"C346*$K$3","v":14965.3125},12643.125,11174.0625,7454.0625,5871.5625]
[60,null,{"$f":"C347*$K$3","v":15958.125},13482.1875,11915.625,7948.125,6261.5625]
[61,null,{"$f":"C348*$K$3","v":17016.5625},14376.5625,12705.9375,8475,6676.875]
[62,null,{"$f":"C349*$K$3","v":18145.3125},15330,13547.8125,9037.5,7119.375]
[63,null,{"$f":"C350*$K$3","v":19348.125},16346.25,14446.875,9636.5625,7591.875]
[64,null,{"$f":"C351*$K$3","v":20732.8125},17516.25,15480.9375,10326.5625,8134.6875]
[65,null,{"$f":"C352*$K$3","v":22497.1875},19005.9375,16797.1875,11205,8826.5625]
[66,null,{"$f":"C353*$K$3","v":24412.5},20624.0625,18227.8125,12159.375,9578.4375]
[67,null,{"$f":"C354*$K$3","v":26260.3125},22185.9375,19607.8125,13080,10304.0625]
[68,null,{"$f":"C355*$K$3","v":28247.8125},23865,21091.875,14070,11084.0625]
[69,null,{"$f":"C356*$K$3","v":30386.25},25672.5,22688.4375,15135,11923.125]
[70,null,{"$f":"C357*$K$3","v":32686.875},27615.9375,24406.875,16280.625,12825]
[71,null,{"$f":"C358*$K$3","v":34481.25},29131.875,25746.5625,17174.0625,13529.0625]
[72,null,{"$f":"C359*$K$3","v":36686.25},30994.6875,27392.8125,18272.8125,14394.375]
[73,null,{"$f":"C360*$K$3","v":39729.375},33565.3125,29664.375,19788.75,15588.75]
[74,null,{"$f":"C361*$K$3","v":42270},35711.25,31561.875,21053.4375,16585.3125]
[75,null,{"$f":"C362*$K$3","v":44972.8125},37995,33580.3125,22399.6875,17645.625]
[76,null,{"$f":"C363*$K$3","v":47849.0625},40425,35727.1875,23832.1875,18774.375]
[77,null,{"$f":"C364*$K$3","v":51256.875},43304.0625,38271.5625,25530,20111.25]
[78,null,{"$f":"C365*$K$3","v":53643.75},45320.625,40053.75,26718.75,21047.8125]
[79,null,{"$f":"C366*$K$3","v":56141.25},47430.9375,41919.375,27962.8125,22028.4375]
[80,null,{"$f":"C367*$K$3","v":58755.9375},49639.6875,43871.25,29265,23054.0625]
[81,null,{"$f":"C368*$K$3","v":61492.5},51951.5625,45914.0625,30628.125,24127.5]
[82,null,{"$f":"C369*$K$3","v":64355.625},54370.3125,48052.5,32054.0625,25251.5625]
[83,null,{"$f":"C370*$K$3","v":67352.8125},56902.5,50290.3125,33546.5625,26427.1875]
[84,"o más",{"$f":"C371*$K$3","v":70488.75},59552.8125,52632.1875,35109.375,27658.125]
[1,"Hijo",{"$f":"C372*$K$3","v":1540.3125},1301.25,1150.3125,766.875,604.6875]
[2,"Hijos",{"$f":"C373*$K$3","v":2427.1875},2051.25,1812.1875,1209.375,952.5]
[3,"Hijos o más",{"$f":"C374*$K$3","v":3541.875},2992.5,2644.6875,1764.375,1389.375]
[]
["BUPA GLOBAL MAJOR MEDICAL"]
["TARIFAS ANUALES"]
["EDAD"]
[" "," ",10000,20000,null,null,null,null,null,null,null,null,null,null,"Otros dependientes panel"]
[18,null,29762.5,21650,null,null,null,null,20012.5,14625,null,19011.875,13893.75,null,"Edad otros dependientes","ID",10000,20000]
[19,null,30837.5,22425,null,null,null,null,20875,15225,null,19831.25,14463.75,null,{"$f":"'INGRESO DE DATOS'!$L$16","v":0},1,{"$f":"IF(O906>0,(IF(O906>18,VLOOKUP(O906,$A$905:$G$971,3,FALSE),Tablas!$C$905)),0)","v":0},{"$f":"IF(O906>0,(IF(O906>18,VLOOKUP(O906,$A$905:$G$971,4,FALSE),Tablas!$D$905)),0)","v":0},{"$f":"IF(O906>0,(IF(O906>18,VLOOKUP(O906,$A$905:$G$971,5,FALSE),Tablas!$E$905)),0)","v":0},{"$f":"IF(O906>0,(IF(O906>18,VLOOKUP(O906,$A$905:$G$971,6,FALSE),Tablas!$F$905)),0)","v":0},{"$f":"IF(O906>0,(IF(O906>18,VLOOKUP(O906,$A$905:$G$971,7,FALSE),Tablas!$G$905)),0)","v":0}]
[20,null,31950,23237.5,null,null,null,null,21775,15900,null,20686.25,15105,null,{"$f":"'INGRESO DE DATOS'!$L$17","v":0},2,{"$f":"IF(O907>0,(IF(O907>18,VLOOKUP(O907,$A$905:$G$971,3,FALSE),Tablas!$C$905)),0)","v":0},{"$f":"IF(O907>0,(IF(O907>18,VLOOKUP(O907,$A$905:$G$971,4,FALSE),Tablas!$D$905)),0)","v":0},{"$f":"IF(O907>0,(IF(O907>18,VLOOKUP(O907,$A$905:$G$971,5,FALSE),Tablas!$E$905)),0)","v":0},{"$f":"IF(O907>0,(IF(O907>18,VLOOKUP(O907,$A$905:$G$971,6,FALSE),Tablas!$F$905)),0)","v":0},{"$f":"IF(O907>0,(IF(O907>18,VLOOKUP(O907,$A$905:$G$971,7,FALSE),Tablas!$G$905)),0)","v":0}]
[21,null,33100,24075,null,null,null,null,22700,16562.5,null,21565,15734.375,null,{"$f":"'INGRESO DE DATOS'!$L$18","v":0},3,{"$f":"IF(O908>0,(IF(O908>18,VLOOKUP(O908,$A$905:$G$971,3,FALSE),Tablas!$C$905)),0)","v":0},{"$f":"IF(O908>0,(IF(O908>18,VLOOKUP(O908,$A$905:$G$971,4,FALSE),Tablas!$D$905)),0)","v":0},{"$f":"IF(O908>0,(IF(O908>18,VLOOKUP(O908,$A$905:$G$971,5,FALSE),Tablas!$E$905)),0)","v":0},{"$f":"IF(O908>0,(IF(O908>18,VLOOKUP(O908,$A$905:$G$971,6,FALSE),Tablas!$F$905)),0)","v":0},{"$f":"IF(O908>0,(IF(O908>18,VLOOKUP(O908,$A$905:$G$971,7,FALSE),Tablas!$G$905)),0)","v":0}]
[22,null,34287.5,24937.5,null,null,null,null,23600,17225,null,22420,16363.75,null,{"$f":"'INGRESO DE DATOS'!$L$19","v":0},4,{"$f":"IF(O909>0,(IF(O909>18,VLOOKUP(O909,$A$905:$G$971,3,FALSE),Tablas!$C$905)),0)","v":0},{"$f":"IF(O909>0,(IF(O909>18,VLOOKUP(O909,$A$905:$G$971,4,FALSE),Tablas!$D$905)),0)","v":0},{"$f":"IF(O909>0,(IF(O909>18,VLOOKUP(O909,$A$905:$G$971,5,FALSE),Tablas!$E$905)),0)","v":0},{"$f":"IF(O909>0,(IF(O909>18,VLOOKUP(O909,$A$905:$G$971,6,FALSE),Tablas!$F$905)),0)","v":0},{"$f":"IF(O909>0,(IF(O909>18,VLOOKUP(O909,$A$905:$G$971,7,FALSE),Tablas!$G$905)),0)","v":0}]
[23,null,35525,25837.5,null,null,null,null,24550,17912.5,null,23322.5,17016.875,null,{"$f":"'INGRESO DE DATOS'!$L$20","v":0},5,{"$f":"IF(O910>0,(IF(O910>18,VLOOKUP(O910,$A$905:$G$971,3,FALSE),Tablas!$C$905)),0)","v":0},{"$f":"IF(O910>0,(IF(O910>18,VLOOKUP(O910,$A$905:$G$971,4,FALSE),Tablas!$D$905)),0)","v":0},{"$f":"IF(O910>0,(IF(O910>18,VLOOKUP(O910,$A$905:$G$971,5,FALSE),Tablas!$E$905)),0)","v":0},{"$f":"IF(O910>0,(IF(O910>18,VLOOKUP(O910,$A$905:$G$971,6,FALSE),Tablas!$F$905)),0)","v":0},{"$f":"IF(O910>0,(IF(O910>18,VLOOKUP(O910,$A$905:$G$971,7,FALSE),Tablas!$G$905)),0)","v":0}]
[24,null,36800,26775,null,null,null,null,25475,18600,null,24201.25,17670,null,null,"Total",{"$f":"SUM(Q906:Q910)","v":0},{"$f":"SUM(R906:R910)","v":0},{"$f":"SUM(S906:S910)","v":0},{"$f":"SUM(T906:T910)","v":0},{"$f":"SUM(U906:U910)","v":0}]
[25,null,38125,27737.5,null,null,null,null,26137.5,19087.5,null,24830.625,18133.125]
[26,null,39500,28725,null,null,null,null,27075,19750,null,25721.25,18762.5]
[27,null,40925,29762.5,null,null,null,null,28050,20487.5,null,26647.5,19463.125]
[28,null,42400,30837.5,null,null,null,null,29037.5,21175,null,27585.625,20116.25]
[29,null,44312.5,32237.5,null,null,null,null,30262.5,22100,null,28749.375,20995]
[30,null,45912.5,33400,null,null,null,null,31550,23037.5,null,29972.5,21885.625]
[31,null,47562.5,34600,null,null,null,null,32862.5,23987.5,null,31219.375,22788.125]
[32,null,49275,35837.5,null,null,null,null,34200,24962.5,null,32490,23714.375]
[33,null,51050,37137.5,null,null,null,null,35050,25587.5,null,33297.5,24308.125]
[34,null,52887.5,38475,null,null,null,null,35962.5,26262.5,null,34164.375,24949.375]
[35,null,54787.5,39850,null,null,null,null,36937.5,26950,null,35090.625,25602.5]
[36,null,55962.5,40700,null,null,null,null,37850,27600,null,35957.5,26220]
[37,null,57350,41712.5,null,null,null,null,38762.5,28300,null,36824.375,26885]
[38,null,58787.5,42750,null,null,null,null,39637.5,28937.5,null,37655.625,27490.625]
[39,null,60250,43825,null,null,null,null,40862.5,29837.5,null,38819.375,28345.625]
[40,null,61750,44912.5,null,null,null,null,41975,30650,null,39876.25,29117.5]
[41,null,63287.5,46025,null,null,null,null,43087.5,31475,null,40933.125,29901.25]
[42,null,64862.5,47175,null,null,null,null,44200,32287.5,null,41990,30673.125]
[43,null,66475,48350,null,null,null,null,45450,33175,null,43177.5,31516.25]
[44,null,68137.5,49562.5,null,null,null,null,46750,34137.5,null,44412.5,32430.625]
[45,null,69825,50787.5,null,null,null,null,48025,35050,null,45623.75,33297.5]
[46,null,71575,52062.5,null,null,null,null,49375,36025,null,46906.25,34223.75]
[47,null,74212.5,53975,null,null,null,null,50700,36987.5,null,48165,35138.125]
[48,null,77025,56025,null,null,null,null,53125,38800,null,50468.75,36860]
[49,null,79937.5,58137.5,null,null,null,null,54837.5,40000,null,52095.625,38000]
[50,null,82962.5,60350,null,null,null,null,56325,41150,null,53508.75,39092.5]
[51,null,86100,62625,null,null,null,null,57750,42175,null,54862.5,40066.25]
[52,null,89362.5,65000,null,null,null,null,59725,43600,null,56738.75,41420]
[53,null,92750,67462.5,null,null,null,null,63075,46050,null,59921.25,43747.5]
[54,null,97975,71262.5,null,null,null,null,67062.5,48950,null,63709.375,46502.5]
[55,null,101687.5,73962.5,null,null,null,null,70487.5,51462.5,null,66963.125,48889.375]
[56,null,108662.5,79037.5,null,null,null,null,73300,53487.5,null,69635,50813.125]
[57,null,115025,83662.5,null,null,null,null,76837.5,56100,null,72995.625,53295]
[58,null,121762.5,88562.5,null,null,null,null,82387.5,60175,null,78268.125,57166.25]
[59,null,131150,95387.5,null,null,null,null,88100,64300,null,83695,61085]
[60,null,140050,101862.5,null,null,null,null,94387.5,68900,null,89668.125,65455]
[61,null,149575,108787.5,null,null,null,null,100825,73587.5,null,95783.75,69908.125]
[62,null,159750,116200,null,null,null,null,107400,78412.5,null,102030,74491.875]
[63,null,170862.5,124275,null,null,null,null,116962.5,85400,null,111114.375,81130]
[64,null,184612.5,134287.5,null,null,null,null,127962.5,93412.5,null,121564.375,88741.875]
[65,null,199475,145100,null,null,null,null,136887.5,99925,null,130043.125,94928.75]
[66,null,215537.5,156775,null,null,null,null,145862.5,106487.5,null,138569.375,101163.125]
[67,null,228812.5,166425,null,null,null,null,155000,113162.5,null,147250,107504.375]
[68,null,247237.5,179825,null,null,null,null,167350,122187.5,null,158982.5,116078.125]
[69,null,267150,194312.5,null,null,null,null,179950,131350,null,170952.5,124782.5]
[70,null,288650,209950,null,null,null,null,192612.5,140587.5,null,182981.875,133558.125]
[71,null,306662.5,223050,null,null,null,null,205375,149925,null,195106.25,142428.75]
[72,null,323800,235512.5,null,null,null,null,218262.5,159337.5,null,207349.375,151370.625]
[73,null,347987.5,253112.5,null,null,null,null,233512.5,170487.5,null,221836.875,161963.125]
[74,null,367412.5,267250,null,null,null,null,248875,181675,null,236431.25,172591.25]
[75,null,387937.5,282175,null,null,null,null,264387.5,193000,null,251168.125,183350]
[76,null,409600,297925,null,null,null,null,280025,204425,null,266023.75,194203.75]
[77,null,432487.5,314575,null,null,null,null,295762.5,215937.5,null,280974.375,205140.625]
[78,null,456637.5,332137.5,null,null,null,null,312000,227775,null,296400,216386.25]
[79,null,482137.5,350687.5,null,null,null,null,328375,239750,null,311956.25,227762.5]
[80,null,509075,370275,null,null,null,null,344962.5,251825,null,327714.375,239233.75]
[81,null,537500,390950,null,null,null,null,361537.5,263925,null,343460.625,250728.75]
[82,null,567525,412787.5,null,null,null,null,378362.5,276225,null,359444.375,262413.75]
[83,null,599225,435850,null,null,null,null,395387.5,288625,null,375618.125,274193.75]
[84,"o más",632687.5,460187.5,null,null,null,null,412337.5,301012.5,null,391720.625,285961.875]
[1,"Hijo",13425,9762.5,null,null,null,null,8962.5,6550,null,8514.375,6222.5]
[2,"Hijos",21150,15387.5,null,null,null,null,14137.5,10325,null,13430.625,9808.75]
[3,"Hijos o más",30862.5,22437.5,null,null,null,null,20700,15112.5,null,19665,14356.875]
[]
["BUPA GLOBAL MAJOR MEDICAL - MENSUALES"]
["EDAD"]
[" "," ",10000,20000]
[18,null,{"$f":"C905*$K$2","v":2678.625},{"$f":"D905*$K$2","v":1948.5},0,0,0]
[19,null,{"$f":"C906*$K$2","v":2775.375},2018.25,0,0,0]
[20,null,{"$f":"C907*$K$2","v":2875.5},2091.375,0,0,0]
[21,null,{"$f":"C908*$K$2","v":2979},2166.75,0,0,0]
[22,null,{"$f":"C909*$K$2","v":3085.875},2244.375,0,0,0]
[23,null,{"$f":"C910*$K$2","v":3197.25},2325.375,0,0,0]
[24,null,{"$f":"C911*$K$2","v":3312},2409.75,0,0,0]
[25,null,{"$f":"C912*$K$2","v":3431.25},2496.375,0,0,0]
[26,null,{"$f":"C913*$K$2","v":3555},2585.25,0,0,0]
[27,null,{"$f":"C914*$K$2","v":3683.25},2678.625,0,0,0]
[28,null,{"$f":"C915*$K$2","v":3816},2775.375,0,0,0]
[29,null,{"$f":"C916*$K$2","v":3988.125},2901.375,0,0,0]
[30,null,{"$f":"C917*$K$2","v":4132.125},3006,0,0,0]
[31,null,{"$f":"C918*$K$2","v":4280.625},3114,0,0,0]
[32,null,{"$f":"C919*$K$2","v":4434.75},3225.375,0,0,0]
[33,null,{"$f":"C920*$K$2","v":4594.5},3342.375,0,0,0]
[34,null,{"$f":"C921*$K$2","v":4759.875},3462.75,0,0,0]
[35,null,{"$f":"C922*$K$2","v":4930.875},3586.5,0,0,0]
[36,null,{"$f":"C923*$K$2","v":5036.625},3663,0,0,0]
[37,null,{"$f":"C924*$K$2","v":5161.5},3754.125,0,0,0]
[38,null,{"$f":"C925*$K$2","v":5290.875},3847.5,0,0,0]
[39,null,{"$f":"C926*$K$2","v":5422.5},3944.25,0,0,0]
[40,null,{"$f":"C927*$K$2","v":5557.5},4042.125,0,0,0]
[41,null,{"$f":"C928*$K$2","v":5695.875},4142.25,0,0,0]
[42,null,{"$f":"C929*$K$2","v":5837.625},4245.75,0,0,0]
[43,null,{"$f":"C930*$K$2","v":5982.75},4351.5,0,0,0]
[44,null,{"$f":"C931*$K$2","v":6132.375},4460.625,0,0,0]
[45,null,{"$f":"C932*$K$2","v":6284.25},4570.875,0,0,0]
[46,null,{"$f":"C933*$K$2","v":6441.75},4685.625,0,0,0]
[47,null,{"$f":"C934*$K$2","v":6679.125},4857.75,0,0,0]
[48,null,{"$f":"C935*$K$2","v":6932.25},5042.25,0,0,0]
[49,null,{"$f":"C936*$K$2","v":7194.375},5232.375,0,0,0]
[50,null,{"$f":"C937*$K$2","v":7466.625},5431.5,0,0,0]
[51,null,{"$f":"C938*$K$2","v":7749},5636.25,0,0,0]
[52,null,{"$f":"C939*$K$2","v":8042.625},5850,0,0,0]
[53,null,{"$f":"C940*$K$2","v":8347.5},6071.625,0,0,0]
[54,null,{"$f":"C941*$K$2","v":8817.75},6413.625,0,0,0]
[55,null,{"$f":"C942*$K$2","v":9151.875},6656.625,0,0,0]
[56,null,{"$f":"C943*$K$2","v":9779.625},7113.375,0,0,0]
[57,null,{"$f":"C944*$K$2","v":10352.25},7529.625,0,0,0]
[58,null,{"$f":"C945*$K$2","v":10958.625},7970.625,0,0,0]
[59,null,{"$f":"C946*$K$2","v":11803.5},8584.875,0,0,0]
[60,null,{"$f":"C947*$K$2","v":12604.5},9167.625,0,0,0]
[61,null,{"$f":"C948*$K$2","v":13461.75},9790.875,0,0,0]
[62,null,{"$f":"C949*$K$2","v":14377.5},10458,0,0,0]
[63,null,{"$f":"C950*$K$2","v":15377.625},11184.75,0,0,0]
[64,null,{"$f":"C951*$K$2","v":16615.125},12085.875,0,0,0]
[65,null,{"$f":"C952*$K$2","v":17952.75},13059,0,0,0]
[66,null,{"$f":"C953*$K$2","v":19398.375},14109.75,0,0,0]
[67,null,{"$f":"C954*$K$2","v":20593.125},14978.25,0,0,0]
[68,null,{"$f":"C955*$K$2","v":22251.375},16184.25,0,0,0]
[69,null,{"$f":"C956*$K$2","v":24043.5},17488.125,0,0,0]
[70,null,{"$f":"C957*$K$2","v":25978.5},18895.5,0,0,0]
[71,null,{"$f":"C958*$K$2","v":27599.625},20074.5,0,0,0]
[72,null,{"$f":"C959*$K$2","v":29142},21196.125,0,0,0]
[73,null,{"$f":"C960*$K$2","v":31318.875},22780.125,0,0,0]
[74,null,{"$f":"C961*$K$2","v":33067.125},24052.5,0,0,0]
[75,null,{"$f":"C962*$K$2","v":34914.375},25395.75,0,0,0]
[76,null,{"$f":"C963*$K$2","v":36864},26813.25,0,0,0]
[77,null,{"$f":"C964*$K$2","v":38923.875},28311.75,0,0,0]
[78,null,{"$f":"C965*$K$2","v":41097.375},29892.375,0,0,0]
[79,null,{"$f":"C966*$K$2","v":43392.375},31561.875,0,0,0]
[80,null,{"$f":"C967*$K$2","v":45816.75},33324.75,0,0,0]
[81,null,{"$f":"C968*$K$2","v":48375},35185.5,0,0,0]
[82,null,{"$f":"C969*$K$2","v":51077.25},37150.875,0,0,0]
[83,null,{"$f":"C970*$K$2","v":53930.25},39226.5,0,0,0]
[84,"o más",{"$f":"C971*$K$2","v":56941.875},41416.875,0,0,0]
[1,"Hijo",{"$f":"C972*$K$2","v":1208.25},878.625,0,0,0]
[2,"Hijos",{"$f":"C973*$K$2","v":1903.5},1384.875,0,0,0]
[3,"Hijos o más",{"$f":"C974*$K$2","v":2777.625},2019.375,0,0,0]
[]
["BUPA GLOBAL MAJOR MEDICAL"]
["TARIFAS TRIMESTRALES"]
["EDAD"]
[" "," ",10000,20000]
[18,null,{"$f":"C905*$K$3","v":2232.1875},{"$f":"D905*$K$3","v":1623.75}]
[19,null,{"$f":"C906*$K$3","v":2312.8125},1681.875]
[20,null,{"$f":"C907*$K$3","v":2396.25},1742.8125]
[21,null,{"$f":"C908*$K$3","v":2482.5},1805.625]
[22,null,{"$f":"C909*$K$3","v":2571.5625},1870.3125]
[23,null,{"$f":"C910*$K$3","v":2664.375},1937.8125]
[24,null,{"$f":"C911*$K$3","v":2760},2008.125]
[25,null,{"$f":"C912*$K$3","v":2859.375},2080.3125]
[26,null,{"$f":"C913*$K$3","v":2962.5},2154.375]
[27,null,{"$f":"C914*$K$3","v":3069.375},2232.1875]
[28,null,{"$f":"C915*$K$3","v":3180},2312.8125]
[29,null,{"$f":"C916*$K$3","v":3323.4375},2417.8125]
[30,null,{"$f":"C917*$K$3","v":3443.4375},2505]
[31,null,{"$f":"C918*$K$3","v":3567.1875},2595]
[32,null,{"$f":"C919*$K$3","v":3695.625},2687.8125]
[33,null,{"$f":"C920*$K$3","v":3828.75},2785.3125]
[34,null,{"$f":"C921*$K$3","v":3966.5625},2885.625]
[35,null,{"$f":"C922*$K$3","v":4109.0625},2988.75]
[36,null,{"$f":"C923*$K$3","v":4197.1875},3052.5]
[37,null,{"$f":"C924*$K$3","v":4301.25},3128.4375]
[38,null,{"$f":"C925*$K$3","v":4409.0625},3206.25]
[39,null,{"$f":"C926*$K$3","v":4518.75},3286.875]
[40,null,{"$f":"C927*$K$3","v":4631.25},3368.4375]
[41,null,{"$f":"C928*$K$3","v":4746.5625},3451.875]
[42,null,{"$f":"C929*$K$3","v":4864.6875},3538.125]
[43,null,{"$f":"C930*$K$3","v":4985.625},3626.25]
[44,null,{"$f":"C931*$K$3","v":5110.3125},3717.1875]
[45,null,{"$f":"C932*$K$3","v":5236.875},3809.0625]
[46,null,{"$f":"C933*$K$3","v":5368.125},3904.6875]
[47,null,{"$f":"C934*$K$3","v":5565.9375},4048.125]
[48,null,{"$f":"C935*$K$3","v":5776.875},4201.875]
[49,null,{"$f":"C936*$K$3","v":5995.3125},4360.3125]
[50,null,{"$f":"C937*$K$3","v":6222.1875},4526.25]
[51,null,{"$f":"C938*$K$3","v":6457.5},4696.875]
[52,null,{"$f":"C939*$K$3","v":6702.1875},4875]
[53,null,{"$f":"C940*$K$3","v":6956.25},5059.6875]
[54,null,{"$f":"C941*$K$3","v":7348.125},5344.6875]
[55,null,{"$f":"C942*$K$3","v":7626.5625},5547.1875]
[56,null,{"$f":"C943*$K$3","v":8149.6875},5927.8125]
[57,null,{"$f":"C944*$K$3","v":8626.875},6274.6875]
[58,null,{"$f":"C945*$K$3","v":9132.1875},6642.1875]
[59,null,{"$f":"C946*$K$3","v":9836.25},7154.0625]
[60,null,{"$f":"C947*$K$3","v":10503.75},7639.6875]
[61,null,{"$f":"C948*$K$3","v":11218.125},8159.0625]
[62,null,{"$f":"C949*$K$3","v":11981.25},8715]
[63,null,{"$f":"C950*$K$3","v":12814.6875},9320.625]
[64,null,{"$f":"C951*$K$3","v":13845.9375},10071.5625]
[65,null,{"$f":"C952*$K$3","v":14960.625},10882.5]
[66,null,{"$f":"C953*$K$3","v":16165.3125},11758.125]
[67,null,{"$f":"C954*$K$3","v":17160.9375},12481.875]
[68,null,{"$f":"C955*$K$3","v":18542.8125},13486.875]
[69,null,{"$f":"C956*$K$3","v":20036.25},14573.4375]
[70,null,{"$f":"C957*$K$3","v":21648.75},15746.25]
[71,null,{"$f":"C958*$K$3","v":22999.6875},16728.75]
[72,null,{"$f":"C959*$K$3","v":24285},17663.4375]
[73,null,{"$f":"C960*$K$3","v":26099.0625},18983.4375]
[74,null,{"$f":"C961*$K$3","v":27555.9375},20043.75]
[75,null,{"$f":"C962*$K$3","v":29095.3125},21163.125]
[76,null,{"$f":"C963*$K$3","v":30720},22344.375]
[77,null,{"$f":"C964*$K$3","v":32436.5625},23593.125]
[78,null,{"$f":"C965*$K$3","v":34247.8125},24910.3125]
[79,null,{"$f":"C966*$K$3","v":36160.3125},26301.5625]
[80,null,{"$f":"C967*$K$3","v":38180.625},27770.625]
[81,null,{"$f":"C968*$K$3","v":40312.5},29321.25]
[82,null,{"$f":"C969*$K$3","v":42564.375},30959.0625]
[83,null,{"$f":"C970*$K$3","v":44941.875},32688.75]
[84,"o más",{"$f":"C971*$K$3","v":47451.5625},34514.0625]
[1,"Hijo",{"$f":"C972*$K$3","v":1006.875},732.1875]
[2,"Hijos",{"$f":"C973*$K$3","v":1586.25},1154.0625]
[3,"Hijos o más",{"$f":"C974*$K$3","v":2314.6875},1682.8125]
[]
["BUPA GLOBAL MAJOR MEDICAL"]
["TARIFAS SEMESTRALES"]
["EDAD"]
[" "," ",10000,20000]
[18,null,{"$f":"C905*$K$4","v":1339.3125},{"$f":"D905*$K$4","v":974.25}]
[19,null,{"$f":"C906*$K$4","v":1387.6875},1009.125]
[20,null,{"$f":"C907*$K$4","v":1437.75},1045.6875]
[21,null,{"$f":"C908*$K$4","v":1489.5},1083.375]
[22,null,{"$f":"C909*$K$4","v":1542.9375},1122.1875]
[23,null,{"$f":"C910*$K$4","v":1598.625},1162.6875]
[24,null,{"$f":"C911*$K$4","v":1656},1204.875]
[25,null,{"$f":"C912*$K$4","v":1715.625},1248.1875]
[26,null,{"$f":"C913*$K$4","v":1777.5},1292.625]
[27,null,{"$f":"C914*$K$4","v":1841.625},1339.3125]
[28,null,{"$f":"C915*$K$4","v":1908},1387.6875]
[29,null,{"$f":"C916*$K$4","v":1994.0625},1450.6875]
[30,null,{"$f":"C917*$K$4","v":2066.0625},1503]
[31,null,{"$f":"C918*$K$4","v":2140.3125},1557]
[32,null,{"$f":"C919*$K$4","v":2217.375},1612.6875]
[33,null,{"$f":"C920*$K$4","v":2297.25},1671.1875]
[34,null,{"$f":"C921*$K$4","v":2379.9375},1731.375]
[35,null,{"$f":"C922*$K$4","v":2465.4375},1793.25]
[36,null,{"$f":"C923*$K$4","v":2518.3125},1831.5]
[37,null,{"$f":"C924*$K$4","v":2580.75},1877.0625]
[38,null,{"$f":"C925*$K$4","v":2645.4375},1923.75]
[39,null,{"$f":"C926*$K$4","v":2711.25},1972.125]
[40,null,{"$f":"C927*$K$4","v":2778.75},2021.0625]
[41,null,{"$f":"C928*$K$4","v":2847.9375},2071.125]
[42,null,{"$f":"C929*$K$4","v":2918.8125},2122.875]
[43,null,{"$f":"C930*$K$4","v":2991.375},2175.75]
[44,null,{"$f":"C931*$K$4","v":3066.1875},2230.3125]
[45,null,{"$f":"C932*$K$4","v":3142.125},2285.4375]
[46,null,{"$f":"C933*$K$4","v":3220.875},2342.8125]
[47,null,{"$f":"C934*$K$4","v":3339.5625},2428.875]
[48,null,{"$f":"C935*$K$4","v":3466.125},2521.125]
[49,null,{"$f":"C936*$K$4","v":3597.1875},2616.1875]
[50,null,{"$f":"C937*$K$4","v":3733.3125},2715.75]
[51,null,{"$f":"C938*$K$4","v":3874.5},2818.125]
[52,null,{"$f":"C939*$K$4","v":4021.3125},2925]
[53,null,{"$f":"C940*$K$4","v":4173.75},3035.8125]
[54,null,{"$f":"C941*$K$4","v":4408.875},3206.8125]
[55,null,{"$f":"C942*$K$4","v":4575.9375},3328.3125]
[56,null,{"$f":"C943*$K$4","v":4889.8125},3556.6875]
[57,null,{"$f":"C944*$K$4","v":5176.125},3764.8125]
[58,null,{"$f":"C945*$K$4","v":5479.3125},3985.3125]
[59,null,{"$f":"C946*$K$4","v":5901.75},4292.4375]
[60,null,{"$f":"C947*$K$4","v":6302.25},4583.8125]
[61,null,{"$f":"C948*$K$4","v":6730.875},4895.4375]
[62,null,{"$f":"C949*$K$4","v":7188.75},5229]
[63,null,{"$f":"C950*$K$4","v":7688.8125},5592.375]
[64,null,{"$f":"C951*$K$4","v":8307.5625},6042.9375]
[65,null,{"$f":"C952*$K$4","v":8976.375},6529.5]
[66,null,{"$f":"C953*$K$4","v":9699.1875},7054.875]
[67,null,{"$f":"C954*$K$4","v":10296.5625},7489.125]
[68,null,{"$f":"C955*$K$4","v":11125.6875},8092.125]
[69,null,{"$f":"C956*$K$4","v":12021.75},8744.0625]
[70,null,{"$f":"C957*$K$4","v":12989.25},9447.75]
[71,null,{"$f":"C958*$K$4","v":13799.8125},10037.25]
[72,null,{"$f":"C959*$K$4","v":14571},10598.0625]
[73,null,{"$f":"C960*$K$4","v":15659.4375},11390.0625]
[74,null,{"$f":"C961*$K$4","v":16533.5625},12026.25]
[75,null,{"$f":"C962*$K$4","v":17457.1875},12697.875]
[76,null,{"$f":"C963*$K$4","v":18432},13406.625]
[77,null,{"$f":"C964*$K$4","v":19461.9375},14155.875]
[78,null,{"$f":"C965*$K$4","v":20548.6875},14946.1875]
[79,null,{"$f":"C966*$K$4","v":21696.1875},15780.9375]
[80,null,{"$f":"C967*$K$4","v":22908.375},16662.375]
[81,null,{"$f":"C968*$K$4","v":24187.5},17592.75]
[82,null,{"$f":"C969*$K$4","v":25538.625},18575.4375]
[83,null,{"$f":"C970*$K$4","v":26965.125},19613.25]
[84,"o más",{"$f":"C971*$K$4","v":28470.9375},20708.4375]
[1,"Hijo",{"$f":"C972*$K$4","v":604.125},439.3125]
[2,"Hijos",{"$f":"C973*$K$4","v":951.75},692.4375]
[3,"Hijos o más",{"$f":"C974*$K$4","v":1388.8125},1009.6875]
[]
[]
["BUPA GLOBAL ULTIMATE"]
["TARIFAS ANUALES"]
["EDAD"]
[" "," ",0,1000,2000,null,null,null,null,null,null,null,null,null,"Otros dependientes panel"]
[18,null,345462.5,225300,161900,null,null,null,234300,153137.5,110237.5,null,222585,145480.625,"Edad otros dependientes","ID",0,1000,2000]
[19,null,357087.5,232887.5,167350,null,null,null,243425,159062.5,114500,null,231253.75,151109.375,{"$f":"'INGRESO DE DATOS'!$L$16","v":0},1,{"$f":"IF(O1206>0,(IF(O1206>18,VLOOKUP(O1206,$A$1205:$G$1271,3,FALSE),Tablas!$C$1205)),0)","v":0},{"$f":"IF(O1206>0,(IF(O1206>18,VLOOKUP(O1206,$A$1205:$G$1271,4,FALSE),Tablas!$D$1205)),0)","v":0},{"$f":"IF(O1206>0,(IF(O1206>18,VLOOKUP(O1206,$A$1205:$G$1271,5,FALSE),Tablas!$E$1205)),0)","v":0},{"$f":"IF(O1206>0,(IF(O1206>18,VLOOKUP(O1206,$A$1205:$G$1271,6,FALSE),Tablas!$F$1205)),0)","v":0},{"$f":"IF(O1206>0,(IF(O1206>18,VLOOKUP(O1206,$A$1205:$G$1271,7,FALSE),Tablas!$G$1205)),0)","v":0}]
[20,null,369112.5,240712.5,172987.5,null,null,null,253225,165462.5,119100,null,240563.75,157189.375,{"$f":"'INGRESO DE DATOS'!$L$17","v":0},2,{"$f":"IF(O1207>0,(IF(O1207>18,VLOOKUP(O1207,$A$1205:$G$1271,3,FALSE),Tablas!$C$1205)),0)","v":0},{"$f":"IF(O1207>0,(IF(O1207>18,VLOOKUP(O1207,$A$1205:$G$1271,4,FALSE),Tablas!$D$1205)),0)","v":0},{"$f":"IF(O1207>0,(IF(O1207>18,VLOOKUP(O1207,$A$1205:$G$1271,5,FALSE),Tablas!$E$1205)),0)","v":0},{"$f":"IF(O1207>0,(IF(O1207>18,VLOOKUP(O1207,$A$1205:$G$1271,6,FALSE),Tablas!$F$1205)),0)","v":0},{"$f":"IF(O1207>0,(IF(O1207>18,VLOOKUP(O1207,$A$1205:$G$1271,7,FALSE),Tablas!$G$1205)),0)","v":0}]
[21,null,381525,248812.5,178812.5,null,null,null,262750,171650,123550,null,249612.5,163067.5,{"$f":"'INGRESO DE DATOS'!$L$18","v":0},3,{"$f":"IF(O1208>0,(IF(O1208>18,VLOOKUP(O1208,$A$1205:$G$1271,3,FALSE),Tablas!$C$1205)),0)","v":0},{"$f":"IF(O1208>0,(IF(O1208>18,VLOOKUP(O1208,$A$1205:$G$1271,4,FALSE),Tablas!$D$1205)),0)","v":0},{"$f":"IF(O1208>0,(IF(O1208>18,VLOOKUP(O1208,$A$1205:$G$1271,5,FALSE),Tablas!$E$1205)),0)","v":0},{"$f":"IF(O1208>0,(IF(O1208>18,VLOOKUP(O1208,$A$1205:$G$1271,6,FALSE),Tablas!$F$1205)),0)","v":0},{"$f":"IF(O1208>0,(IF(O1208>18,VLOOKUP(O1208,$A$1205:$G$1271,7,FALSE),Tablas!$G$1205)),0)","v":0}]
[22,null,394362.5,257187.5,184825,null,null,null,271900,177650,127812.5,null,258305,168767.5,{"$f":"'INGRESO DE DATOS'!$L$19","v":0},4,{"$f":"IF(O1209>0,(IF(O1209>18,VLOOKUP(O1209,$A$1205:$G$1271,3,FALSE),Tablas!$C$1205)),0)","v":0},{"$f":"IF(O1209>0,(IF(O1209>18,VLOOKUP(O1209,$A$1205:$G$1271,4,FALSE),Tablas!$D$1205)),0)","v":0},{"$f":"IF(O1209>0,(IF(O1209>18,VLOOKUP(O1209,$A$1205:$G$1271,5,FALSE),Tablas!$E$1205)),0)","v":0},{"$f":"IF(O1209>0,(IF(O1209>18,VLOOKUP(O1209,$A$1205:$G$1271,6,FALSE),Tablas!$F$1205)),0)","v":0},{"$f":"IF(O1209>0,(IF(O1209>18,VLOOKUP(O1209,$A$1205:$G$1271,7,FALSE),Tablas!$G$1205)),0)","v":0}]
[23,null,407637.5,265850,191037.5,null,null,null,281537.5,183900,132350,null,267460.625,174705,{"$f":"'INGRESO DE DATOS'!$L$20","v":0},5,{"$f":"IF(O1210>0,(IF(O1210>18,VLOOKUP(O1210,$A$1205:$G$1271,3,FALSE),Tablas!$C$1205)),0)","v":0},{"$f":"IF(O1210>0,(IF(O1210>18,VLOOKUP(O1210,$A$1205:$G$1271,4,FALSE),Tablas!$D$1205)),0)","v":0},{"$f":"IF(O1210>0,(IF(O1210>18,VLOOKUP(O1210,$A$1205:$G$1271,5,FALSE),Tablas!$E$1205)),0)","v":0},{"$f":"IF(O1210>0,(IF(O1210>18,VLOOKUP(O1210,$A$1205:$G$1271,6,FALSE),Tablas!$F$1205)),0)","v":0},{"$f":"IF(O1210>0,(IF(O1210>18,VLOOKUP(O1210,$A$1205:$G$1271,7,FALSE),Tablas!$G$1205)),0)","v":0}]
[24,null,421350,274787.5,197475,null,null,null,291075,190100,136775,null,276521.25,180595,null,"Total",{"$f":"SUM(Q1206:Q1210)","v":0},{"$f":"SUM(R1206:R1210)","v":0},{"$f":"SUM(S1206:S1210)","v":0},{"$f":"SUM(T1206:T1210)","v":0},{"$f":"SUM(U1206:U1210)","v":0}]
[25,null,435525,284037.5,204112.5,null,null,null,300162.5,196050,141050,null,285154.375,186247.5]
[26,null,450187.5,293587.5,210987.5,null,null,null,309762.5,202300,145525,null,294274.375,192185]
[27,null,465325,303475,218087.5,null,null,null,319337.5,208550,150012.5,null,303370.625,198122.5]
[28,null,480987.5,313687.5,225425,null,null,null,329100,214900,154562.5,null,312645,204155]
[29,null,497175,324237.5,233000,null,null,null,341612.5,223050,160425,null,324531.875,211897.5]
[30,null,513900,335150,240850,null,null,null,354525,231462.5,166487.5,null,336798.75,219889.375]
[31,null,531200,346425,248950,null,null,null,367387.5,239862.5,172500,null,349018.125,227869.375]
[32,null,549062.5,358087.5,257325,null,null,null,380562.5,248437.5,178650,null,361534.375,236015.625]
[33,null,567537.5,370125,265987.5,null,null,null,388412.5,253562.5,182350,null,368991.875,240884.375]
[34,null,584375,381112.5,273875,null,null,null,396700,258987.5,186250,null,376865,246038.125]
[35,null,593962.5,387362.5,278362.5,null,null,null,404937.5,264350,190062.5,null,384690.625,251132.5]
[36,null,603712.5,393725,282937.5,null,null,null,413162.5,269700,193887.5,null,392504.375,256215]
[37,null,613625,400175,287575,null,null,null,421375,275050,197762.5,null,400306.25,261297.5]
[38,null,623687.5,406750,292300,null,null,null,428550,279712.5,201125,null,407122.5,265726.875]
[39,null,633925,413425,297100,null,null,null,435275,284125,204262.5,null,413511.25,269918.75]
[40,null,644325,420200,301975,null,null,null,442387.5,288762.5,207612.5,null,420268.125,274324.375]
[41,null,654900,427100,306925,null,null,null,449325,293287.5,210800,null,426858.75,278623.125]
[42,null,665650,434112.5,311962.5,null,null,null,456437.5,297912.5,214162.5,null,433615.625,283016.875]
[43,null,676575,441237.5,317075,null,null,null,464737.5,303312.5,218037.5,null,441500.625,288146.875]
[44,null,687675,448475,322287.5,null,null,null,473312.5,308912.5,222075,null,449646.875,293466.875]
[45,null,698962.5,455837.5,327575,null,null,null,481612.5,314300,225925,null,457531.875,298585]
[46,null,710425,463312.5,332950,null,null,null,490125,319875,229925,null,465618.75,303881.25]
[47,null,722087.5,470912.5,338412.5,null,null,null,498425,325287.5,233812.5,null,473503.75,309023.125]
[48,null,733937.5,478650,343962.5,null,null,null,510112.5,332900,239275,null,484606.875,316255]
[49,null,750400,489387.5,351687.5,null,null,null,521812.5,340500,244737.5,null,495721.875,323475]
[50,null,778300,507575,364762.5,null,null,null,536275,349937.5,251512.5,null,509461.25,332440.625]
[51,null,807225,526437.5,378312.5,null,null,null,550012.5,358887.5,257937.5,null,522511.875,340943.125]
[52,null,837225,546012.5,392375,null,null,null,563850,367900,264400,null,535657.5,349505]
[53,null,868350,566300,406962.5,null,null,null,589525,384637.5,276425,null,560048.75,365405.625]
[54,null,900625,587350,422087.5,null,null,null,614750,401087.5,288225,null,584012.5,381033.125]
[55,null,934100,609187.5,437775,null,null,null,640575,417887.5,300300,null,608546.25,396993.125]
[56,null,968675,631737.5,453975,null,null,null,666150,434600,312262.5,null,632842.5,412870]
[57,null,1021900,666450,478925,null,null,null,691887.5,451350,324300,null,657293.125,428782.5]
[58,null,1078050,703062.5,505237.5,null,null,null,735800,479987.5,344850,null,699010,455988.125]
[59,null,1137275,741687.5,533000,null,null,null,779675,508600,365425,null,740691.25,483170]
[60,null,1199762.5,782437.5,562275,null,null,null,823975,537462.5,386137.5,null,782776.25,510589.375]
[61,null,1265675,825425,593175,null,null,null,867725,565975,406575,null,824338.75,537676.25]
[62,null,1335225,870787.5,625762.5,null,null,null,911975,594812.5,427275,null,866376.25,565071.875]
[63,null,1421162.5,926825,666037.5,null,null,null,980187.5,639300,459200,null,931178.125,607335]
[64,null,1530225,997962.5,717150,null,null,null,1048337.5,683700,491087.5,null,995920.625,649515]
[65,null,1628687.5,1062175,763300,null,null,null,1116687.5,728250,523062.5,null,1060853.125,691837.5]
[66,null,1733500,1130525,812425,null,null,null,1184850,772662.5,554950,null,1125607.5,734029.375]
[67,null,1845050,1203275,864700,null,null,null,1253375,817350,587000,null,1190706.25,776482.5]
[68,null,1963775,1280700,920337.5,null,null,null,1347737.5,878837.5,631162.5,null,1280350.625,834895.625]
[69,null,2090137.5,1363112.5,979562.5,null,null,null,1442462.5,940600,675475,null,1370339.375,893570]
[70,null,2224637.5,1450825,1042600,null,null,null,1537262.5,1002400,719825,null,1460399.375,952280]
[71,null,2396300,1562787.5,1123050,null,null,null,1632262.5,1064337.5,764287.5,null,1550649.375,1011120.625]
[72,null,2552150,1664425,1196087.5,null,null,null,1727025,1126062.5,808612.5,null,1640673.75,1069759.375]
[73,null,2694075,1756987.5,1262612.5,null,null,null,1839500,1199387.5,861250,null,1747525,1139418.125]
[74,null,2843900,1854687.5,1332825,null,null,null,1951975,1272725,913862.5,null,1854376.25,1209088.75]
[75,null,3002062.5,1957837.5,1406950,null,null,null,2064362.5,1345962.5,966412.5,null,1961144.375,1278664.375]
[76,null,3169012.5,2066712.5,1485187.5,null,null,null,2176925,1419325,1019075,null,2068078.75,1348358.75]
[77,null,3345250,2181650,1567787.5,null,null,null,2289350,1492612.5,1071700,null,2174882.5,1417981.875]
[78,null,3531275,2302975,1654975,null,null,null,2404125,1567412.5,1125387.5,null,2283918.75,1489041.875]
[79,null,3727662.5,2431050,1747012.5,null,null,null,2519400,1642550,1179312.5,null,2393430,1560422.5]
[80,null,3889500,2536587.5,1822850,null,null,null,2634800,1717775,1233325,null,2503060,1631886.25]
[81,null,4041450,2635687.5,1894075,null,null,null,2749637.5,1792625,1287062.5,null,2612155.625,1702993.75]
[82,null,4199350,2738662.5,1968075,null,null,null,2864925,1867750,1341000,null,2721678.75,1774362.5]
[83,null,4363412.5,2845662.5,2044962.5,null,null,null,2980262.5,1942937.5,1394937.5,null,2831249.375,1845790.625]
[84,"o más",4533887.5,2956837.5,2124850,null,null,null,3095237.5,2017862.5,1448737.5,null,2940475.625,1916969.375]
[1,"Hijo",141862.5,92525,66487.5,null,null,null,96987.5,63212.5,45375,null,92138.125,60051.875]
[2,"Hijos",223525,145775,104762.5,null,null,null,152775,99575,71462.5,null,145136.25,94596.25]
[3,"Hijos o más",326150,212700,152850,null,null,null,222850,145237.5,104250,null,211707.5,137975.625]
[]
["BUPA GLOBAL ULTIMATE - MENSUALES"]
["EDAD"]
[" "," ",0,1000,2000]
[18,null,{"$f":"C1205*$K$2","v":31091.625},{"$f":"D1205*$K$2","v":20277},14571,0,0,null,21672.750000000004,14165.218750000002,10196.968750000002,null,20589.112500000003,13456.957812500001]
[19,null,{"$f":"C1206*$K$2","v":32137.875},20959.875,15061.5,0,0,null,22516.8125,14713.281250000002,10591.250000000002,null,21390.971874999999,13977.617187500002]
[20,null,{"$f":"C1207*$K$2","v":33220.125},21664.125,15568.875,0,0,null,23423.3125,15305.281250000002,11016.75,null,22252.146874999999,14540.017187500001]
[21,null,{"$f":"C1208*$K$2","v":34337.25},22393.125,16093.125,0,0,null,24304.375,15877.625000000002,11428.375,null,23089.15625,15083.743750000001]
[22,null,{"$f":"C1209*$K$2","v":35492.625},23146.875,16634.25,0,0,null,25150.75,16432.625000000004,11822.65625,null,23893.212499999998,15610.993750000003]
[23,null,{"$f":"C1210*$K$2","v":36687.375},23926.5,17193.375,0,0,null,26042.21875,17010.750000000004,12242.375,null,24740.107812499999,16160.212500000003]
[24,null,{"$f":"C1211*$K$2","v":37921.5},24730.875,17772.75,0,0,null,26924.4375,17584.250000000004,12651.6875,null,25578.215624999997,16705.037500000002]
[25,null,{"$f":"C1212*$K$2","v":39197.25},25563.375,18370.125,0,0,null,27765.031250000004,18134.625000000004,13047.125,null,26376.779687500002,17227.893750000003]
[26,null,{"$f":"C1213*$K$2","v":40516.875},26422.875,18988.875,0,0,null,28653.031250000004,18712.750000000004,13461.0625,null,27220.379687500001,17777.112500000003]
[27,null,{"$f":"C1214*$K$2","v":41879.25},27312.75,19627.875,0,0,null,29538.718750000004,19290.875000000004,13876.156250000002,null,28061.782812500001,18326.331250000003]
[28,null,{"$f":"C1215*$K$2","v":43288.875},28231.875,20288.25,0,0,null,30441.750000000004,19878.250000000004,14297.031250000002,null,28919.662500000002,18884.337500000001]
[29,null,{"$f":"C1216*$K$2","v":44745.75},29181.375,20970,0,0,null,31599.156250000004,20632.125000000004,14839.312500000002,null,30019.198437500003,19600.518750000003]
[30,null,{"$f":"C1217*$K$2","v":46251},30163.5,21676.5,0,0,null,32793.562500000007,21410.281250000004,15400.093750000002,null,31153.884375000005,20339.767187500001]
[31,null,{"$f":"C1218*$K$2","v":47808},31178.25,22405.5,0,0,null,33983.343750000007,22187.28125,15956.250000000002,null,32284.176562500004,21077.917187499999]
[32,null,{"$f":"C1219*$K$2","v":49415.625},32227.875,23159.25,0,0,null,35202.031250000007,22980.46875,16525.125000000004,null,33441.929687500007,21831.4453125]
[33,null,{"$f":"C1220*$K$2","v":51078.375},33311.25,23938.875,0,0,null,35928.156250000007,23454.53125,16867.375000000004,null,34131.748437500006,22281.8046875]
[34,null,{"$f":"C1221*$K$2","v":52593.75},34300.125,24648.75,0,0,null,36694.750000000007,23956.34375,17228.125000000004,null,34860.012500000004,22758.526562499999]
[35,null,{"$f":"C1222*$K$2","v":53456.625},34862.625,25052.625,0,0,null,37456.718750000007,24452.375,17580.781250000004,null,35583.882812500007,23229.756249999999]
[36,null,{"$f":"C1223*$K$2","v":54334.125},35435.25,25464.375,0,0,null,38217.531250000007,24947.25,17934.593750000004,null,36306.654687500006,23699.887499999997]
[37,null,{"$f":"C1224*$K$2","v":55226.25},36015.75,25881.75,0,0,null,38977.187500000007,25442.125,18293.031250000004,null,37028.328125000007,24170.018749999999]
[38,null,{"$f":"C1225*$K$2","v":56131.875},36607.5,26307,0,0,null,39640.875000000007,25873.40625,18604.062500000004,null,37658.831250000003,24579.735937499998]
[39,null,{"$f":"C1226*$K$2","v":57053.25},37208.25,26739,0,0,null,40262.937500000007,26281.5625,18894.281250000004,null,38249.790625000009,24967.484375]
[40,null,{"$f":"C1227*$K$2","v":57989.25},37818,27177.75,0,0,null,40920.843750000007,26710.53125,19204.156250000004,null,38874.801562500004,25375.004687499997]
[41,null,{"$f":"C1228*$K$2","v":58941},38439,27623.25,0,0,null,41562.562500000007,27129.09375,19499.000000000004,null,39484.434375000004,25772.639062499999]
[42,null,{"$f":"C1229*$K$2","v":59908.5},39070.125,28076.625,0,0,null,42220.468750000007,27556.90625,19810.031250000004,null,40109.445312500007,26179.060937499999]
[43,null,{"$f":"C1230*$K$2","v":60891.75},39711.375,28536.75,0,0,null,42988.218750000007,28056.406250000004,20168.468750000004,null,40838.807812500003,26653.585937500004]
[44,null,{"$f":"C1231*$K$2","v":61890.75},40362.75,29005.875,0,0,null,43781.40625,28574.406250000004,20541.937500000004,null,41592.3359375,27145.685937500002]
[45,null,{"$f":"C1232*$K$2","v":62906.625},41025.375,29481.75,0,0,null,44549.15625,29072.750000000004,20898.062500000004,null,42321.698437499996,27619.112500000003]
[46,null,{"$f":"C1233*$K$2","v":63938.25},41698.125,29965.5,0,0,null,45336.5625,29588.437500000004,21268.062500000004,null,43069.734375,28109.015625000004]
[47,null,{"$f":"C1234*$K$2","v":64987.875},42382.125,30457.125,0,0,null,46104.3125,30089.093750000004,21627.656250000004,null,43799.096874999996,28584.639062500002]
[48,null,{"$f":"C1235*$K$2","v":66054.375},43078.5,30956.625,0,0,null,47185.40625,30793.250000000004,22132.9375,null,44826.135937499996,29253.587500000001]
[49,null,{"$f":"C1236*$K$2","v":67536},44044.875,31651.875,0,0,null,48267.65625,31496.250000000004,22638.21875,null,45854.2734375,29921.437500000004]
[50,null,{"$f":"C1237*$K$2","v":70047},45681.75,32828.625,0,0,null,49605.4375,32369.218750000004,23264.90625,null,47125.165624999994,30750.757812500004]
[51,null,{"$f":"C1238*$K$2","v":72650.25},47379.375,34048.125,0,0,null,50876.15625,33197.093750000007,23859.21875,null,48332.348437499997,31537.239062500004]
[52,null,{"$f":"C1239*$K$2","v":75350.25},49141.125,35313.75,0,0,null,52156.125,34030.750000000007,24457,null,49548.318749999999,32329.212500000005]
[53,null,{"$f":"C1240*$K$2","v":78151.5},50967,36626.625,0,0,null,54531.0625,35578.968750000007,25569.3125,null,51804.509374999994,33800.020312500004]
[54,null,{"$f":"C1241*$K$2","v":81056.25},52861.5,37987.875,0,0,null,56864.375000000007,37100.593750000007,26660.8125,null,54021.156250000007,35245.564062500009]
[55,null,{"$f":"C1242*$K$2","v":84069},54826.875,39399.75,0,0,null,59253.187500000007,38654.593750000007,27777.750000000004,null,56290.528125000004,36721.864062500004]
[56,null,{"$f":"C1243*$K$2","v":87180.75},56856.375,40857.75,0,0,null,61618.875000000007,40200.500000000007,28884.281250000004,null,58537.931250000001,38190.475000000006]
[57,null,{"$f":"C1244*$K$2","v":91971},59980.5,43103.25,0,0,null,63999.593750000007,41749.875000000007,29997.750000000004,null,60799.614062500004,39662.381250000006]
[58,null,{"$f":"C1245*$K$2","v":97024.5},63275.625,45471.375,0,0,null,68061.500000000015,44398.84375,31898.625000000004,null,64658.42500000001,42178.901562499996]
[59,null,{"$f":"C1246*$K$2","v":102354.75},66751.875,47970,0,0,null,72119.937500000015,47045.5,33801.812500000007,null,68513.940625000017,44693.224999999999]
[60,null,{"$f":"C1247*$K$2","v":107978.625},70419.375,50604.75,0,0,null,76217.687500000015,49715.28125,35717.718750000007,null,72406.803125000006,47229.517187499994]
[61,null,{"$f":"C1248*$K$2","v":113910.75},74288.25,53385.75,0,0,null,80264.562500000015,52352.6875,37608.187500000007,null,76251.334375000006,49735.053124999999]
[62,null,{"$f":"C1249*$K$2","v":120170.25},78370.875,56318.625,0,0,null,84357.687500000015,55020.15625,39522.937500000007,null,80139.803125000006,52269.1484375]
[63,null,{"$f":"C1250*$K$2","v":127904.625},83414.25,59943.375,0,0,null,90667.34375,59135.250000000007,42476.000000000007,null,86133.9765625,56178.487500000003]
[64,null,{"$f":"C1251*$K$2","v":137720.25},89816.625,64543.5,0,0,null,96971.21875,63242.250000000007,45425.59375,null,92122.657812499994,60080.137500000004]
[65,null,{"$f":"C1252*$K$2","v":146581.875},95595.75,68697,0,0,null,103293.59375,67363.125000000015,48383.28125,null,98128.9140625,63994.968750000007]
[66,null,{"$f":"C1253*$K$2","v":156015},101747.25,73118.25,0,0,null,109598.625,71471.281250000015,51332.875,null,104118.69374999999,67897.717187500006]
[67,null,{"$f":"C1254*$K$2","v":166054.5},108294.75,77823,0,0,null,115937.18750000001,75604.875000000015,54297.5,null,110140.32812500001,71824.631250000006]
[68,null,{"$f":"C1255*$K$2","v":176739.75},115263,82830.375,0,0,null,124665.71875000001,81292.468750000015,58382.531250000007,null,118432.4328125,77227.845312500009]
[69,null,{"$f":"C1256*$K$2","v":188112.375},122680.125,88160.625,0,0,null,133427.78125000003,87005.500000000015,62481.437500000007,null,126756.39218750002,82655.225000000006]
[70,null,{"$f":"C1257*$K$2","v":200217.375},130574.25,93834,0,0,null,142196.78125000003,92722,66583.812500000015,null,135086.94218750001,88085.9]
[71,null,{"$f":"C1258*$K$2","v":215667},140650.875,101074.5,0,0,null,150984.28125000003,98451.21875,70696.593750000015,null,143435.06718750001,93528.657812499994]
[72,null,{"$f":"C1259*$K$2","v":229693.5},149798.25,107647.875,0,0,null,159749.81250000003,104160.78125,74796.656250000015,null,151762.32187500002,98952.7421875]
[73,null,{"$f":"C1260*$K$2","v":242466.75},158128.875,113635.125,0,0,null,170153.75000000003,110943.34375000001,79665.625000000015,null,161646.06250000003,105396.17656250001]
[74,null,{"$f":"C1261*$K$2","v":255951},166921.875,119954.25,0,0,null,180557.6875,117727.06250000001,84532.281250000015,null,171529.80312500001,111840.70937500001]
[75,null,{"$f":"C1262*$K$2","v":270185.625},176205.375,126625.5,0,0,null,190953.53125,124501.53125000001,89393.15625,null,181405.85468749999,118276.45468750001]
[76,null,{"$f":"C1263*$K$2","v":285211.125},186004.125,133666.875,0,0,null,201365.5625,131287.56250000003,94264.4375,null,191297.28437499999,124723.18437500003]
[77,null,{"$f":"C1264*$K$2","v":301072.5},196348.5,141100.875,0,0,null,211764.875,138066.65625000003,99132.25,null,201176.63124999998,131163.32343750002]
[78,null,{"$f":"C1265*$K$2","v":317814.75},207267.75,148947.75,0,0,null,222381.56250000003,144985.65625000003,104098.34375,null,211262.48437500003,137736.37343750003]
[79,null,{"$f":"C1266*$K$2","v":335489.625},218794.5,157231.125,0,0,null,233044.50000000003,151935.87500000003,109086.40625,null,221392.27500000002,144339.08125000002]
[80,null,{"$f":"C1267*$K$2","v":350055},228292.875,164056.5,null,null,null,243719.00000000003,158894.18750000003,114082.56250000001,null,231533.05000000002,150949.47812500002]
[81,null,{"$f":"C1268*$K$2","v":363730.5},237211.875,170466.75,null,null,null,254341.46875000003,165817.81250000003,119053.28125000001,null,241624.39531250001,157526.92187500003]
[82,null,{"$f":"C1269*$K$2","v":377941.5},246479.625,177126.75,null,null,null,265005.56250000006,172766.87500000003,124042.50000000001,null,251755.28437500005,164128.53125000003]
[83,null,{"$f":"C1270*$K$2","v":392707.125},256109.625,184046.625,null,null,null,275674.28125000006,179721.71875,129031.71875000001,null,261890.56718750004,170735.6328125]
[84,"o más",{"$f":"C1271*$K$2","v":408049.875},266115.375,191236.5,0,0,null,286309.46875000006,186652.28125,134008.21875000003,null,271993.99531250005,177319.66718749999]
[1,"Hijo",{"$f":"C1272*$K$2","v":12767.625},8327.25,5983.875,0,0,null,8971.3437500000018,5847.15625,4197.1875000000009,null,8522.7765625000011,5554.7984374999996]
[2,"Hijos",{"$f":"C1273*$K$2","v":20117.25},13119.75,9428.625,0,0,null,14131.687500000002,9210.6875000000018,6610.28125,null,13425.103125000001,8750.1531250000007]
[3,"Hijos o más",{"$f":"C1274*$K$2","v":29353.5},19143,13756.5,0,0,null,20613.625000000004,13434.46875,9643.1250000000018,null,19582.943750000002,12762.745312499999]
[]
["BUPA GLOBAL ULTIMATE"]
["TARIFAS TRIMESTRALES"]
["EDAD"]
[" "," ",10000,20000]
[18,null,{"$f":"C1205*$K$3","v":25909.6875},{"$f":"D1205*$K$3","v":16897.5},12142.5,null,0,null,62968.125,41155.703125,29626.328125,null,59819.71875,39097.91796875]
[19,null,{"$f":"C1206*$K$3","v":26781.5625},17466.5625,12551.25,null,0,null,65420.46875,42748.046875,30771.875,null,62149.4453125,40610.64453125]
[20,null,{"$f":"C1207*$K$3","v":27683.4375},18053.4375,12974.0625,null,0,null,68054.21875,44468.046875,32008.125,null,64651.5078125,42244.64453125]
[21,null,{"$f":"C1208*$K$3","v":28614.375},18660.9375,13410.9375,null,0,null,70614.0625,46130.9375,33204.0625,null,67083.359375,43824.390625]
[22,null,{"$f":"C1209*$K$3","v":29577.1875},19289.0625,13861.875,null,0,null,73073.125,47743.4375,34349.609375,null,69419.46875,45356.265625]
[23,null,{"$f":"C1210*$K$3","v":30572.8125},19938.75,14327.8125,null,0,null,75663.203125,49423.125,35569.0625,null,71880.04296875,46951.96875]
[24,null,{"$f":"C1211*$K$3","v":31601.25},20609.0625,14810.625,null,0,null,78226.40625,51089.375,36758.28125,null,74315.0859375,48534.90625]
[25,null,{"$f":"C1212*$K$3","v":32664.375},21302.8125,15308.4375,null,0,null,80668.671875,52688.4375,37907.1875,null,76635.23828125,50054.015625]
[26,null,{"$f":"C1213*$K$3","v":33764.0625},22019.0625,15824.0625,null,0,null,83248.671875,54368.125,39109.84375,null,79086.23828125,51649.71875]
[27,null,{"$f":"C1214*$K$3","v":34899.375},22760.625,16356.5625,null,0,null,85821.953125,56047.8125,40315.859375,null,81530.85546875,53245.421875]
[28,null,{"$f":"C1215*$K$3","v":36074.0625},23526.5625,16906.875,null,0,null,88445.625,57754.375,41538.671875,null,84023.34375,54866.65625]
[29,null,{"$f":"C1216*$K$3","v":37288.125},24317.8125,17475,null,0,null,91808.359375,59944.6875,43114.21875,null,87217.94140625,56947.453125]
[30,null,{"$f":"C1217*$K$3","v":38542.5},25136.25,18063.75,null,0,null,95278.59375,62205.546875,44743.515625,null,90514.6640625,59095.26953125]
[31,null,{"$f":"C1218*$K$3","v":39840},25981.875,18671.25,null,0,null,98735.390625,64463.046875,46359.375,null,93798.62109375,61239.89453125]
[32,null,{"$f":"C1219*$K$3","v":41179.6875},26856.5625,19299.375,null,0,null,102276.171875,66767.578125,48012.1875,null,97162.36328125,63429.19921875]
[33,null,{"$f":"C1220*$K$3","v":42565.3125},27759.375,19949.0625,null,0,null,104385.859375,68144.921875,49006.5625,null,99166.56640625,64737.67578125]
[34,null,{"$f":"C1221*$K$3","v":43828.125},28583.4375,20540.625,null,0,null,106613.125,69602.890625,50054.6875,null,101282.46875,66122.74609375]
[35,null,{"$f":"C1222*$K$3","v":44547.1875},29052.1875,20877.1875,null,0,null,108826.953125,71044.0625,51079.296875,null,103385.60546875,67491.859375]
[36,null,{"$f":"C1223*$K$3","v":45278.4375},29529.375,21220.3125,null,0,null,111037.421875,72481.875,52107.265625,null,105485.55078125,68857.78125]
[37,null,{"$f":"C1224*$K$3","v":46021.875},30013.125,21568.125,null,0,null,113244.53125,73919.6875,53148.671875,null,107582.3046875,70223.703125]
[38,null,{"$f":"C1225*$K$3","v":46776.5625},30506.25,21922.5,null,0,null,115172.8125,75172.734375,54052.34375,null,109414.171875,71414.09765625]
[39,null,{"$f":"C1226*$K$3","v":47544.375},31006.875,22282.5,null,0,null,116980.15625,76358.59375,54895.546875,null,111131.1484375,72540.6640625]
[40,null,{"$f":"C1227*$K$3","v":48324.375},31515,22648.125,null,0,null,118891.640625,77604.921875,55795.859375,null,112947.05859375,73724.67578125]
[41,null,{"$f":"C1228*$K$3","v":49117.5},32032.5,23019.375,null,0,null,120756.09375,78821.015625,56652.5,null,114718.2890625,74879.96484375]
[42,null,{"$f":"C1229*$K$3","v":49923.75},32558.4375,23397.1875,null,0,null,122667.578125,80063.984375,57556.171875,null,116534.19921875,76060.78515625]
[43,null,{"$f":"C1230*$K$3","v":50743.125},33092.8125,23780.625,null,0,null,124898.203125,81515.234375,58597.578125,null,118653.29296875,77439.47265625]
[44,null,{"$f":"C1231*$K$3","v":51575.625},33635.625,24171.5625,null,0,null,127202.734375,83020.234375,59682.65625,null,120842.59765625,78869.22265625]
[45,null,{"$f":"C1232*$K$3","v":52422.1875},34187.8125,24568.125,null,0,null,129433.359375,84468.125,60717.34375,null,122961.69140625,80244.71875]
[46,null,{"$f":"C1233*$K$3","v":53281.875},34748.4375,24971.25,null,0,null,131721.09375,85966.40625,61792.34375,null,125135.0390625,81668.0859375]
[47,null,{"$f":"C1234*$K$3","v":54156.5625},35318.4375,25380.9375,null,0,null,133951.71875,87421.015625,62837.109375,null,127254.1328125,83049.96484375]
[48,null,{"$f":"C1235*$K$3","v":55045.3125},35898.75,25797.1875,null,0,null,137092.734375,89466.875,64305.15625,null,130238.09765625,84993.53125]
[49,null,{"$f":"C1236*$K$3","v":56280},36704.0625,26376.5625,null,0,null,140237.109375,91509.375,65773.203125,null,133225.25390625,86933.90625]
[50,null,{"$f":"C1237*$K$3","v":58372.5},38068.125,27357.1875,null,0,null,144123.90625,94045.703125,67593.984375,null,136917.7109375,89343.41796875]
[51,null,{"$f":"C1238*$K$3","v":60541.875},39482.8125,28373.4375,null,0,null,147815.859375,96451.015625,69320.703125,null,140425.06640625,91628.46484375]
[52,null,{"$f":"C1239*$K$3","v":62791.875},40950.9375,29428.125,null,0,null,151534.6875,98873.125,71057.5,null,143957.953125,93929.46875]
[53,null,{"$f":"C1240*$K$3","v":65126.25},42472.5,30522.1875,null,0,null,158434.84375,103371.328125,74289.21875,null,150513.1015625,98202.76171875]
[54,null,{"$f":"C1241*$K$3","v":67546.875},44051.25,31656.5625,null,0,null,165214.0625,107792.265625,77460.46875,null,156953.359375,102402.65234375]
[55,null,{"$f":"C1242*$K$3","v":70057.5},45689.0625,32833.125,null,0,null,172154.53125,112307.265625,80705.625,null,163546.8046875,106691.90234375]
[56,null,{"$f":"C1243*$K$3","v":72650.625},47380.3125,34048.125,null,0,null,179027.8125,116798.75,83920.546875,null,170076.421875,110958.8125]
[57,null,{"$f":"C1244*$K$3","v":76642.5},49983.75,35919.375,null,0,null,185944.765625,121300.3125,87155.625,null,176647.52734375,115235.296875]
[58,null,{"$f":"C1245*$K$3","v":80853.75},52729.6875,37892.8125,null,0,null,197746.25,128996.640625,92678.4375,null,187858.9375,122546.80859375]
[59,null,{"$f":"C1246*$K$3","v":85295.625},55626.5625,39975,null,0,null,209537.65625,136686.25,98207.96875,null,199060.7734375,129851.9375]
[60,null,{"$f":"C1247*$K$3","v":89982.1875},58682.8125,42170.625,null,0,null,221443.28125,144443.046875,103774.453125,null,210371.1171875,137220.89453125]
[61,null,{"$f":"C1248*$K$3","v":94925.625},61906.875,44488.125,null,0,null,233201.09375,152105.78125,109267.03125,null,221541.0390625,144500.4921875]
[62,null,{"$f":"C1249*$K$3","v":100141.875},65309.0625,46932.1875,null,0,null,245093.28125,159855.859375,114830.15625,null,232838.6171875,151863.06640625]
[63,null,{"$f":"C1250*$K$3","v":106587.1875},69511.875,49952.8125,null,0,null,263425.390625,171811.875,123410,null,250254.12109375,163221.28125]
[64,null,{"$f":"C1251*$K$3","v":114766.875},74847.1875,53786.25,null,0,null,281740.703125,183744.375,131979.765625,null,267653.66796875,174557.15625]
[65,null,{"$f":"C1252*$K$3","v":122151.5625},79663.125,57247.5,null,0,null,300109.765625,195717.1875,140573.046875,null,285104.27734375,185931.328125]
[66,null,{"$f":"C1253*$K$3","v":130012.5},84789.375,60931.875,null,0,null,318428.4375,207653.046875,149142.8125,null,302507.015625,197270.39453125]
[67,null,{"$f":"C1254*$K$3","v":138378.75},90245.625,64852.5,null,0,null,336844.53125,219662.8125,157756.25,null,320002.3046875,208679.671875]
[68,null,{"$f":"C1255*$K$3","v":147283.125},96052.5,69025.3125,null,0,null,362204.453125,236187.578125,169624.921875,null,344094.23046875,224378.19921875]
[69,null,{"$f":"C1256*$K$3","v":156760.3125},102233.4375,73467.1875,null,0,null,387661.796875,252786.25,181533.90625,null,368278.70703125,240146.9375]
[70,null,{"$f":"C1257*$K$3","v":166847.8125},108811.875,78195,null,0,null,413139.296875,269395,193452.96875,null,392482.33203125,255925.25]
[71,null,{"$f":"C1258*$K$3","v":179722.5},117209.0625,84228.75,null,0,null,438670.546875,286040.703125,205402.265625,null,416737.01953125,271738.66796875]
[72,null,{"$f":"C1259*$K$3","v":191411.25},124831.875,89706.5625,null,0,null,464137.96875,302629.296875,217314.609375,null,440931.0703125,287497.83203125]
[73,null,{"$f":"C1260*$K$3","v":202055.625},131774.0625,94695.9375,null,0,null,494365.625,322335.390625,231460.9375,null,469647.34375,306218.62109375]
[74,null,{"$f":"C1261*$K$3","v":213292.5},139101.5625,99961.875,null,0,null,524593.28125,342044.84375,245600.546875,null,498363.6171875,324942.6015625]
[75,null,{"$f":"C1262*$K$3","v":225154.6875},146837.8125,105521.25,null,0,null,554797.421875,361727.421875,259723.359375,null,527057.55078125,343641.05078125]
[76,null,{"$f":"C1263*$K$3","v":237675.9375},155003.4375,111389.0625,null,0,null,585048.59375,381443.59375,273876.40625,null,555796.1640625,362371.4140625]
[77,null,{"$f":"C1264*$K$3","v":250893.75},163623.75,117584.0625,null,0,null,615262.8125,401139.609375,288019.375,null,584499.671875,381082.62890625]
[78,null,{"$f":"C1265*$K$3","v":264845.625},172723.125,124123.125,null,0,null,646108.59375,421242.109375,302447.890625,null,613803.1640625,400180.00390625]
[79,null,{"$f":"C1266*$K$3","v":279574.6875},182328.75,131025.9375,null,0,null,677088.75,441435.3125,316940.234375,null,643234.3125,419363.546875]
[80,null,{"$f":"C1267*$K$3","v":291712.5},190244.0625,136713.75,null,0,null,708102.5,461652.03125,331456.09375,null,672697.375,438569.4296875]
[81,null,{"$f":"C1268*$K$3","v":303108.75},197676.5625,142055.625,null,0,null,738965.078125,481767.96875,345898.046875,null,702016.82421875,457679.5703125]
[82,null,{"$f":"C1269*$K$3","v":314951.25},205399.6875,147605.625,null,0,null,769948.59375,501957.8125,360393.75,null,731451.1640625,476859.921875]
[83,null,{"$f":"C1270*$K$3","v":327255.9375},213424.6875,153372.1875,null,0,null,800945.546875,522164.453125,374889.453125,null,760898.26953125,496056.23046875]
[84,"o más",{"$f":"C1271*$K$3","v":340041.5625},{"$f":"D1271*$K$3","v":221762.8125},159363.75,null,0,null,831845.078125,542300.546875,389348.203125,null,790252.82421875,515185.51953125]
[1,"Hijo",{"$f":"C1272*$K$3","v":10639.6875},6939.375,4986.5625,null,0,null,26065.390625,16988.359375,12194.53125,null,24762.12109375,16138.94140625]
[2,"Hijos",{"$f":"C1273*$K$3","v":16764.375},10933.125,7857.1875,null,0,null,41058.28125,26760.78125,19205.546875,null,39005.3671875,25422.7421875]
[3,"Hijos o más",{"$f":"C1274*$K$3","v":24461.25},15952.5,11463.75,null,0,null,59890.9375,39032.578125,28017.1875,null,56896.390625,37080.94921875]
[]
["BUPA GLOBAL ULTIMATE"]
["TARIFAS SEMESTRALES"]
["EDAD"]
[" "," ",10000,20000]
[18,null,{"$f":"C1205*$K$4","v":15545.8125},{"$f":"D1205*$K$4","v":10138.5},7285.5,null,null,null,122421.74999999999,80014.34375,57599.093749999993,null,116300.66249999998,76013.626562499994]
[19,null,{"$f":"C1206*$K$4","v":16068.9375},10479.9375,7530.75,null,null,null,127189.56249999999,83110.15625,59826.249999999993,null,120830.08437499998,78954.6484375]
[20,null,{"$f":"C1207*$K$4","v":16610.0625},10832.0625,7784.4375,null,null,null,132310.0625,86454.15625,62229.749999999993,null,125694.559375,82131.448437500003]
[21,null,{"$f":"C1208*$K$4","v":17168.625},11196.5625,8046.5625,null,null,null,137286.875,89687.125,64554.874999999993,null,130422.53125,85202.768750000003]
[22,null,{"$f":"C1209*$K$4","v":17746.3125},11573.4375,8317.125,null,null,null,142067.75,92822.125,66782.03125,null,134964.36249999999,88181.018750000003]
[23,null,{"$f":"C1210*$K$4","v":18343.6875},11963.25,8596.6875,null,null,null,147103.34375,96087.75,69152.875,null,139748.17656249998,91283.362500000003]
[24,null,{"$f":"C1211*$K$4","v":18960.75},12365.4375,8886.375,null,null,null,152086.6875,99327.25,71464.9375,null,144482.35312499999,94360.887499999997]
[25,null,{"$f":"C1212*$K$4","v":19598.625},12781.6875,9185.0625,null,null,null,156834.90625,102436.125,73698.625,null,148993.16093749998,97314.318749999991]
[26,null,{"$f":"C1213*$K$4","v":20258.4375},13211.4375,9494.4375,null,null,null,161850.90625,105701.75,76036.8125,null,153758.36093749999,100416.66249999999]
[27,null,{"$f":"C1214*$K$4","v":20939.625},13656.375,9813.9375,null,null,null,166853.84375,108967.37499999999,78381.53125,null,158511.15156249999,103519.00624999998]
[28,null,{"$f":"C1215*$K$4","v":21644.4375},14115.9375,10144.125,null,null,null,171954.75,112285.24999999999,80758.90625,null,163357.01249999998,106670.98749999999]
[29,null,{"$f":"C1216*$K$4","v":22372.875},14590.6875,10485,null,null,null,178492.53125,116543.62499999999,83822.0625,null,169567.90468750001,110716.44374999998]
[30,null,{"$f":"C1217*$K$4","v":23125.5},15081.75,10838.25,null,null,null,185239.3125,120939.15624999999,86989.71875,null,175977.34687499999,114892.19843749997]
[31,null,{"$f":"C1218*$K$4","v":23904},15589.125,11202.75,null,null,null,191959.96875,125328.15624999999,90131.25,null,182361.97031249999,119061.74843749998]
[32,null,{"$f":"C1219*$K$4","v":24707.8125},16113.9375,11579.625,null,null,null,198843.90625,129808.59374999999,93344.625,null,188901.7109375,123318.16406249999]
[33,null,{"$f":"C1220*$K$4","v":25539.1875},16655.625,11969.4375,null,null,null,202945.53125,132486.40625,95277.875,null,192798.25468749998,125862.0859375]
[34,null,{"$f":"C1221*$K$4","v":26296.875},17150.0625,12324.375,null,null,null,207275.75,135320.96875,97315.625,null,196911.96249999999,128554.92031249999]
[35,null,{"$f":"C1222*$K$4","v":26728.3125},17431.3125,12526.3125,null,null,null,211579.84375,138122.875,99307.65625,null,201000.8515625,131216.73124999998]
[36,null,{"$f":"C1223*$K$4","v":27167.0625},17717.625,12732.1875,null,null,null,215877.40624999997,140918.25,101306.21875,null,205083.53593749995,133872.33749999999]
[37,null,{"$f":"C1224*$K$4","v":27613.125},18007.875,12940.875,null,null,null,220168.43749999997,143713.625,103330.90625,null,209160.01562499997,136527.94375000001]
[38,null,{"$f":"C1225*$K$4","v":28065.9375},18303.75,13153.5,null,null,null,223917.37499999997,146149.78125,105087.8125,null,212721.50624999998,138842.29218749999]
[39,null,{"$f":"C1226*$K$4","v":28526.625},18604.125,13369.5,null,null,null,227431.18749999997,148455.3125,106727.15625,null,216059.62812499996,141032.546875]
[40,null,{"$f":"C1227*$K$4","v":28994.625},18909,13588.875,null,null,null,231147.46874999997,150878.40625,108477.53124999999,null,219590.09531249997,143334.48593749999]
[41,null,{"$f":"C1228*$K$4","v":29470.5},19219.5,13811.625,null,null,null,234772.31249999997,153242.71875,110142.99999999999,null,223033.69687499997,145580.58281249998]
[42,null,{"$f":"C1229*$K$4","v":29954.25},19535.0625,14038.3125,null,null,null,238488.59374999997,155659.28125,111899.90624999999,null,226564.16406249997,147876.31718749998]
[43,null,{"$f":"C1230*$K$4","v":30445.875},19855.6875,14268.375,null,null,null,242825.34374999997,158480.78125,113924.59374999999,null,230684.07656249995,150556.7421875]
[44,null,{"$f":"C1231*$K$4","v":30945.375},20181.375,14502.9375,null,null,null,247305.78124999997,161406.78125,116034.18749999999,null,234940.49218749997,153336.44218749998]
[45,null,{"$f":"C1232*$K$4","v":31453.3125},20512.6875,14740.875,null,null,null,251642.53124999997,164221.75,118045.81249999999,null,239060.40468749995,156010.66250000001]
[46,null,{"$f":"C1233*$K$4","v":31969.125},20849.0625,14982.75,null,null,null,256090.31249999997,167134.6875,120135.81249999999,null,243285.79687499997,158777.953125]
[47,null,{"$f":"C1234*$K$4","v":32493.9375},21191.0625,15228.5625,null,null,null,260427.06249999997,169962.71875,122167.03124999999,null,247405.70937499995,161464.58281249998]
[48,null,{"$f":"C1235*$K$4","v":33027.1875},21539.25,15478.3125,null,null,null,266533.78125,173940.25,125021.18749999999,null,253207.09218749998,165243.23749999999]
[49,null,{"$f":"C1236*$K$4","v":33768},22022.4375,15825.9375,null,null,null,272647.03125,177911.25,127875.34374999999,null,259014.6796875,169015.6875]
[50,null,{"$f":"C1237*$K$4","v":35023.5},22840.875,16414.3125,null,null,null,280203.6875,182842.34375,131415.28125,null,266193.50312499999,173700.2265625]
[51,null,{"$f":"C1238*$K$4","v":36325.125},23689.6875,17024.0625,null,null,null,287381.53125,187518.71875,134772.34375,null,273012.45468749997,178142.78281249999]
[52,null,{"$f":"C1239*$K$4","v":37675.125},24570.5625,17656.875,null,null,null,294611.625,192227.75,138149,null,279881.04375000001,182616.36249999999]
[53,null,{"$f":"C1240*$K$4","v":39075.75},25483.5,18313.3125,null,null,null,308026.8125,200973.09375,144432.0625,null,292625.47187499999,190924.43906249999]
[54,null,{"$f":"C1241*$K$4","v":40528.125},26430.75,18993.9375,null,null,null,321206.875,209568.21875,150597.5625,null,305146.53125,199089.80781249999]
[55,null,{"$f":"C1242*$K$4","v":42034.5},27413.4375,19699.875,null,null,null,334700.4375,218346.21874999997,156906.75,null,317965.41562499997,207428.90781249997]
[56,null,{"$f":"C1243*$K$4","v":43590.375},28428.1875,20428.875,null,null,null,348063.375,227078.49999999997,163157.15625,null,330660.20624999999,215724.57499999995]
[57,null,{"$f":"C1244*$K$4","v":45985.5},29990.25,21551.625,null,null,null,361511.21875,235830.37499999997,169446.75,null,343435.65781249997,224038.85624999995]
[58,null,{"$f":"C1245*$K$4","v":48512.25},31637.8125,22735.6875,null,null,null,384455.5,250793.46874999997,180184.125,null,365232.72499999998,238253.79531249995]
[59,null,{"$f":"C1246*$K$4","v":51177.375},33375.9375,23985,null,null,null,407380.1875,265743.5,190934.5625,null,387011.17812499998,252456.32499999998]
[60,null,{"$f":"C1247*$K$4","v":53989.3125},35209.6875,25302.375,null,null,null,430526.93749999994,280824.15625,201756.84375,null,409000.59062499995,266782.94843749999]
[61,null,{"$f":"C1248*$K$4","v":56955.375},37144.125,26692.875,null,null,null,453386.31249999994,295721.9375,212435.4375,null,430716.99687499995,280935.84062500001]
[62,null,{"$f":"C1249*$K$4","v":60085.125},39185.4375,28159.3125,null,null,null,476506.93749999994,310789.53125,223251.18749999997,null,452681.5906249999,295250.0546875]
[63,null,{"$f":"C1250*$K$4","v":63952.3125},41707.125,29971.6875,null,null,null,512147.96874999994,334034.25,239931.99999999997,null,486540.57031249994,317332.53749999998]
[64,null,{"$f":"C1251*$K$4","v":68860.125},44908.3125,32271.75,null,null,null,547756.34375,357233.25,256593.21874999997,null,520368.52656249999,339371.58749999997]
[65,null,{"$f":"C1252*$K$4","v":73290.9375},47797.875,34348.5,null,null,null,583469.21875,380510.625,273300.15625,null,554295.7578125,361485.09375]
[66,null,{"$f":"C1253*$K$4","v":78007.5},50873.625,36559.125,null,null,null,619084.125,403716.15625,289961.375,null,588129.91874999995,383530.34843749995]
[67,null,{"$f":"C1254*$K$4","v":83027.25},54147.375,38911.5,null,null,null,654888.4375,427065.375,306707.5,null,622144.015625,405712.10624999995]
[68,null,{"$f":"C1255*$K$4","v":88369.875},57631.5,41415.1875,null,null,null,704192.84375,459192.59374999994,329782.40625,null,668983.20156249998,436232.96406249993]
[69,null,{"$f":"C1256*$K$4","v":94056.1875},61340.0625,44080.3125,null,null,null,753686.65625,491463.49999999994,352935.6875,null,716002.32343749993,466890.3249999999]
[70,null,{"$f":"C1257*$K$4","v":100108.6875},65287.125,46917,null,null,null,803219.65625,523753.99999999994,376108.5625,null,763058.67343749991,497566.29999999993]
[71,null,{"$f":"C1258*$K$4","v":107833.5},70325.4375,50537.25,null,null,null,852857.15625,556116.34375,399340.21875,null,810214.29843749991,528310.52656249993]
[72,null,{"$f":"C1259*$K$4","v":114846.75},74899.125,53823.9375,null,null,null,902370.56249999988,588367.65625,422500.03125,null,857252.03437499981,558949.2734375]
[73,null,{"$f":"C1260*$K$4","v":121233.375},79064.4375,56817.5625,null,null,null,961138.74999999988,626679.96875,450003.12499999994,null,913081.81249999988,595345.97031250002]
[74,null,{"$f":"C1261*$K$4","v":127975.5},83460.9375,59977.125,null,null,null,1019906.9374999999,664998.8125,477493.15624999994,null,968911.59062499984,631748.87187499995]
[75,null,{"$f":"C1262*$K$4","v":135092.8125},88102.6875,63312.75,null,null,null,1078629.40625,703265.40625,504950.53124999994,null,1024697.9359375,668102.13593749993]
[76,null,{"$f":"C1263*$K$4","v":142605.5625},93002.0625,66833.4375,null,null,null,1137443.3125,741597.3125,532466.6875,null,1080571.1468749999,704517.44687500002]
[77,null,{"$f":"C1264*$K$4","v":150536.25},98174.25,70550.4375,null,null,null,1196185.375,779890.03125,559963.25,null,1136376.10625,740895.52968749998]
[78,null,{"$f":"C1265*$K$4","v":158907.375},103633.875,74473.875,null,null,null,1256155.3125,818973.03125,588014.96875,null,1193347.546875,778024.37968749995]
[79,null,{"$f":"C1266*$K$4","v":167744.8125},109397.25,78615.5625,null,null,null,1316386.5,858232.37499999988,616190.78125,null,1250567.175,815320.75624999986]
[80,null,{"$f":"C1267*$K$4","v":175027.5},114146.4375,82028.25,null,null,null,1376683,897537.43749999988,644412.3125,null,1307848.8499999999,852660.56562499981]
[81,null,{"$f":"C1268*$K$4","v":181865.25},118605.9375,85233.375,null,null,null,1436685.59375,936646.56249999988,672490.15625,null,1364851.3140624999,889814.23437499988]
[82,null,{"$f":"C1269*$K$4","v":188970.75},123239.8125,88563.375,null,null,null,1496923.3125,975899.37499999988,700672.5,null,1422077.1468749999,927104.40624999988]
[83,null,{"$f":"C1270*$K$4","v":196353.5625},128054.8125,92023.3125,null,null,null,1557187.15625,1015184.8437499999,728854.84375,null,1479327.7984374999,964425.60156249988]
[84,"o más",{"$f":"C1271*$K$4","v":204024.9375},133057.6875,95618.25,null,null,null,1617261.59375,1054333.15625,756965.34375,null,1536398.5140624999,1001616.4984375]
[1,"Hijo",{"$f":"C1272*$K$4","v":6383.8125},4163.625,2991.9375,null,null,null,50675.96875,33028.53125,23708.4375,null,48142.170312499999,31377.104687499999]
[2,"Hijos",{"$f":"C1273*$K$4","v":10058.625},6559.875,4714.3125,null,null,null,79824.9375,52027.9375,37339.15625,null,75833.690625000003,49426.540624999994]
[3,"Hijos o más",{"$f":"C1274*$K$4","v":14676.75},9571.5,6878.25,null,null,null,116439.12499999999,75886.59375,54470.624999999993,null,110617.16874999998,72092.264062499991]
[]
[]
[]
["USAMED"]
[2,625]
[1,0]
[]
[]
[]
["BUPA GLOBAL SELECT PE"]
["TARIFAS ANUALES"]
["EDAD"]
[" "," ",2000,3500,5000,10000,20000,null,null,null,null,null,null,null,"Otros dependientes panel"]
[18,null,36850,31137.5,27512.5,18350,14462.5,null,null,null,null,null,null,null,"Edad otros dependientes","ID",2000,3500,5000,10000,20000]
[19,null,38125,32212.5,28462.5,18987.5,14962.5,null,null,null,null,null,null,null,{"$f":"'INGRESO DE DATOS'!$L$16","v":0},1,{"$f":"IF(O1513>0,(IF(O1513>18,VLOOKUP(O1513,$A$1512:$G$1578,3,FALSE),Tablas!$C$1512)),0)","v":0},{"$f":"IF(O1513>0,(IF(O1513>18,VLOOKUP(O1513,$A$1512:$G$1578,4,FALSE),Tablas!$D$1512)),0)","v":0},{"$f":"IF(O1513>0,(IF(O1513>18,VLOOKUP(O1513,$A$1512:$G$1578,5,FALSE),Tablas!$E$1512)),0)","v":0},{"$f":"IF(O1513>0,(IF(O1513>18,VLOOKUP(O1513,$A$1512:$G$1578,6,FALSE),Tablas!$F$1512)),0)","v":0},{"$f":"IF(O1513>0,(IF(O1513>18,VLOOKUP(O1513,$A$1512:$G$1578,7,FALSE),Tablas!$G$1512)),0)","v":0}]
[20,null,39437.5,33325,29450,19637.5,15475,null,null,null,null,null,null,null,{"$f":"'INGRESO DE DATOS'!$L$17","v":0},2,{"$f":"IF(O1514>0,(IF(O1514>18,VLOOKUP(O1514,$A$1512:$G$1578,3,FALSE),Tablas!$C$1512)),0)","v":0},{"$f":"IF(O1514>0,(IF(O1514>18,VLOOKUP(O1514,$A$1512:$G$1578,4,FALSE),Tablas!$D$1512)),0)","v":0},{"$f":"IF(O1514>0,(IF(O1514>18,VLOOKUP(O1514,$A$1512:$G$1578,5,FALSE),Tablas!$E$1512)),0)","v":0},{"$f":"IF(O1514>0,(IF(O1514>18,VLOOKUP(O1514,$A$1512:$G$1578,6,FALSE),Tablas!$F$1512)),0)","v":0},{"$f":"IF(O1514>0,(IF(O1514>18,VLOOKUP(O1514,$A$1512:$G$1578,7,FALSE),Tablas!$G$1512)),0)","v":0}]
[21,null,40800,34475,30462.5,20325,16012.5,null,null,null,null,null,null,null,{"$f":"'INGRESO DE DATOS'!$L$18","v":0},3,{"$f":"IF(O1515>0,(IF(O1515>18,VLOOKUP(O1515,$A$1512:$G$1578,3,FALSE),Tablas!$C$1512)),0)","v":0},{"$f":"IF(O1515>0,(IF(O1515>18,VLOOKUP(O1515,$A$1512:$G$1578,4,FALSE),Tablas!$D$1512)),0)","v":0},{"$f":"IF(O1515>0,(IF(O1515>18,VLOOKUP(O1515,$A$1512:$G$1578,5,FALSE),Tablas!$E$1512)),0)","v":0},{"$f":"IF(O1515>0,(IF(O1515>18,VLOOKUP(O1515,$A$1512:$G$1578,6,FALSE),Tablas!$F$1512)),0)","v":0},{"$f":"IF(O1515>0,(IF(O1515>18,VLOOKUP(O1515,$A$1512:$G$1578,7,FALSE),Tablas!$G$1512)),0)","v":0}]
[22,null,42212.5,35662.5,31512.5,21025,16562.5,null,null,null,null,null,null,null,{"$f":"'INGRESO DE DATOS'!$L$19","v":0},4,{"$f":"IF(O1516>0,(IF(O1516>18,VLOOKUP(O1516,$A$1512:$G$1578,3,FALSE),Tablas!$C$1512)),0)","v":0},{"$f":"IF(O1516>0,(IF(O1516>18,VLOOKUP(O1516,$A$1512:$G$1578,4,FALSE),Tablas!$D$1512)),0)","v":0},{"$f":"IF(O1516>0,(IF(O1516>18,VLOOKUP(O1516,$A$1512:$G$1578,5,FALSE),Tablas!$E$1512)),0)","v":0},{"$f":"IF(O1516>0,(IF(O1516>18,VLOOKUP(O1516,$A$1512:$G$1578,6,FALSE),Tablas!$F$1512)),0)","v":0},{"$f":"IF(O1516>0,(IF(O1516>18,VLOOKUP(O1516,$A$1512:$G$1578,7,FALSE),Tablas!$G$1512)),0)","v":0}]
[23,null,43662.5,36887.5,32600,21750,17137.5,null,null,null,null,null,null,null,{"$f":"'INGRESO DE DATOS'!$L$20","v":0},5,{"$f":"IF(O1517>0,(IF(O1517>18,VLOOKUP(O1517,$A$1512:$G$1578,3,FALSE),Tablas!$C$1512)),0)","v":0},{"$f":"IF(O1517>0,(IF(O1517>18,VLOOKUP(O1517,$A$1512:$G$1578,4,FALSE),Tablas!$D$1512)),0)","v":0},{"$f":"IF(O1517>0,(IF(O1517>18,VLOOKUP(O1517,$A$1512:$G$1578,5,FALSE),Tablas!$E$1512)),0)","v":0},{"$f":"IF(O1517>0,(IF(O1517>18,VLOOKUP(O1517,$A$1512:$G$1578,6,FALSE),Tablas!$F$1512)),0)","v":0},{"$f":"IF(O1517>0,(IF(O1517>18,VLOOKUP(O1517,$A$1512:$G$1578,7,FALSE),Tablas!$G$1512)),0)","v":0}]
[24,null,45175,38162.5,33725,22500,17725,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(Q1513:Q1517)","v":0},{"$f":"SUM(R1513:R1517)","v":0},{"$f":"SUM(S1513:S1517)","v":0},{"$f":"SUM(T1513:T1517)","v":0},{"$f":"SUM(U1513:U1517)","v":0}]
[25,null,46725,39475,34887.5,23275,18337.5]
[26,null,48350,40837.5,36100,24075,18975]
[27,null,50012.5,42250,37350,24912.5,19625]
[28,null,51737.5,43712.5,38637.5,25775,20300]
[29,null,54000,45625,40325,26900,21187.5]
[30,null,55875,47200,41712.5,27825,21925]
[31,null,57800,48825,43150,28787.5,22675]
[32,null,59787.5,50512.5,44650,29775,23462.5]
[33,null,61862.5,52262.5,46187.5,30812.5,24275]
[34,null,63987.5,54062.5,47775,31875,25112.5]
[35,null,66200,55925,49425,32975,25975]
[36,null,68487.5,57862.5,51137.5,34112.5,26875]
[37,null,70225,59325,52437.5,34975,27550]
[38,null,73812.5,62362.5,55112.5,36762.5,28962.5]
[39,null,75425,63725,56312.5,37562.5,29600]
[40,null,77075,65112.5,57550,38387.5,30237.5]
[41,null,78762.5,66537.5,58812.5,39225,30900]
[42,null,80487.5,68000,60100,40087.5,31575]
[43,null,82237.5,69487.5,61412.5,40962.5,32275]
[44,null,84037.5,71000,62750,41862.5,32975]
[45,null,85875,72562.5,64125,42775,33700]
[46,null,88550,74800,66112.5,44100,34737.5]
[47,null,89875,75925,67100,44762.5,35262.5]
[48,null,93825,79262.5,70050,46725,36812.5]
[49,null,97937.5,82750,73125,48787.5,38425]
[50,null,100450,84862.5,75000,50037.5,39412.5]
[51,null,104862.5,88600,78300,52225,41150]
[52,null,109475,92487.5,81737.5,54525,42950]
[53,null,114287.5,96550,85337.5,56925,44837.5]
[54,null,119312.5,100800,89087.5,59425,46812.5]
[55,null,124550,105225,93000,62037.5,48875]
[56,null,131662.5,111237.5,98300,65575,51662.5]
[57,null,140387.5,118612.5,104825,69925,55087.5]
[58,null,149700,126475,111775,74562.5,58737.5]
[59,null,159625,134862.5,119187.5,79512.5,62637.5]
[60,null,170212.5,143812.5,127100,84787.5,66787.5]
[61,null,181512.5,153350,135525,90400,71212.5]
[62,null,193550,163512.5,144512.5,96400,75937.5]
[63,null,206387.5,174362.5,154100,102800,80975]
[64,null,221150,186837.5,165125,110150,86775]
[65,null,239962.5,202737.5,179175,119525,94150]
[66,null,260400,220000,194425,129700,102175]
[67,null,280112.5,236650,209150,139512.5,109900]
[68,null,301312.5,254562.5,224975,150075,118225]
[69,null,324125,273837.5,242012.5,161437.5,127175]
[70,null,348662.5,294562.5,260337.5,173662.5,136800]
[71,null,367800,310737.5,274625,183187.5,144312.5]
[72,null,391325,330612.5,292187.5,194912.5,153537.5]
[73,null,423775,358025,316425,211075,166275]
[74,null,450875,380925,336662.5,224575,176912.5]
[75,null,479712.5,405287.5,358187.5,238937.5,188225]
[76,null,510387.5,431200,381087.5,254212.5,200262.5]
[77,null,546737.5,461912.5,408237.5,272312.5,214525]
[78,null,572200,483425,427237.5,285000,224512.5]
[79,null,598850,505925,447137.5,298275,234962.5]
[80,null,626725,529487.5,467962.5,312162.5,245912.5]
[81,null,655912.5,554150,489750,326700,257362.5]
[82,null,686462.5,579950,512562.5,341912.5,269350]
[83,null,718425,606962.5,536425,357837.5,281887.5]
[84,"o más",751887.5,635225,561412.5,374500,295012.5]
[1,"Hijo",16437.5,13887.5,12275,8187.5,6450]
[2,"Hijos",25887.5,21875,19337.5,12900,10162.5]
[3,"Hijos o más",37775,31912.5,28212.5,18812.5,14825]