{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["INGRESO DE DATOS","Bupa MAX","Tablas"],"not_rendered":{"charts":0,"images":2,"macros":1,"external_links":0,"defined_names":0,"comments":1,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"INGRESO DE DATOS","index":0,"n_rows":23,"n_cols":12,"rows_kept":23,"cut":false,"hidden":false,"merged":[[7,0,7,9],[11,3,11,9],[20,3,20,9]]}
[]
[null,null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[null,null,null,null,null,null,null,null," "," "," "," "]
[]
["COTIZACIÓN DE SEGURO MÉDICO"]
[]
["1. INGRESE LOS DATOS DEL PROPUESTO ASEGURADO :"]
[]
[null,null,"Nombre del Asegurado principal :","NOMBRE Y APELLIDO"]
[]
[null,null,null,null,null,"Número de adultos en la póliza : ",1,null,"Número de hijos en la póliza :",0]
[]
[null,null,null,null,null," Edad del titular :",18,null,"Edad de cónyuge :",18]
[]
[]
["2. INGRESE EL NOMBRE DE LA AGENCIA ASESORA :"]
[]
[null,null,"Nombre de la Agencia :","AGENCIA"]
[]
["3. ESCOJA EL PRODUCTO PARA VISUALIZAR LA COTIZACION RESPECTIVA :"]

{"sheet":"Bupa MAX","index":1,"n_rows":50,"n_cols":11,"rows_kept":50,"cut":false,"hidden":false,"merged":[[48,3,48,10],[49,3,51,10],[13,5,13,10],[9,0,9,10],[11,0,11,1],[11,5,11,10],[16,3,16,4]]}
[]
[null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null," "," "," "," "]
[]
["COTIZACION DE SEGURO MÉDICO"]
[]
["BENEFICIOS",null,null,null,"Nombre del asegurado :",{"$f":"+'INGRESO DE DATOS'!$D$12","v":"NOMBRE Y APELLIDO"}]
[]
[null,null,null,null,"Broker / Agente :",{"$f":"+'INGRESO DE DATOS'!$D$21","v":"AGENCIA"}]
[]
[null,null,null,null,null,null,"Número de adultos en la póliza:",{"$f":"+'INGRESO DE DATOS'!$G$14","v":1},null,"Edad de Titular :",{"$f":"+'INGRESO DE DATOS'!$G$16","v":18}]
[]
[null,null,null,null,null,null,"Número hijos (menos 24 de años):",{"$f":"+'INGRESO DE DATOS'!$J$14","v":0},null,"Edad de Cónyuge:",{"$f":"+'INGRESO DE DATOS'!$J$16","v":18}]
[null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,"Fecha de cotización: ",{"$f":"NOW()","v":"2021-11-04T16:54:53.560"}]
[]
[null,null,null,null,null,null,true,null,"COMPLICACIONES DE MATERNIDAD"]
[]
[null,null,null,null,null,null,true,null,"TRASPLANTE DE ORGANOS"]
[null,null,null,null," "]
[null,null,null,"Deducibles",null,null,"PLAN 2","PLAN 3","PLAN 4","PLAN 5","PLAN 6"]
[null,null,null,"Dentro o fuera del pais de residencia",null,null,2500,5000,10000,20000,50000]
[]
[null,null,null,"Tarifas Anuales"]
[null,null,null,"Prima de Titular :",null,null,{"$f":"VLOOKUP($K$16,Tablas!$A$6:$H$68,4,TRUE)","v":1474},{"$f":"VLOOKUP($K$16,Tablas!$A$6:$H$68,5,TRUE)","v":1063},{"$f":"VLOOKUP($K$16,Tablas!$A$6:$H$68,6,TRUE)","v":858},{"$f":"VLOOKUP($K$16,Tablas!$A$6:$H$68,7,TRUE)","v":674},{"$f":"VLOOKUP($K$16,Tablas!$A$6:$H$68,8,TRUE)","v":472}]
[null,null,null,"Prima de Cónyuge",null,null,{"$f":"IF($H$16=1,0,(VLOOKUP($K$18,Tablas!$A$6:$H$68,4,TRUE)))","v":0},{"$f":"IF($H$16=1,0,(VLOOKUP($K$18,Tablas!$A$6:$H$68,5,TRUE)))","v":0},{"$f":"IF($H$16=1,0,(VLOOKUP($K$18,Tablas!$A$6:$H$68,6,TRUE)))","v":0},{"$f":"IF($H$16=1,0,(VLOOKUP($K$18,Tablas!$A$6:$H$68,7,TRUE)))","v":0},{"$f":"IF($H$16=1,0,(VLOOKUP($K$18,Tablas!$A$6:$H$68,8,TRUE)))","v":0}]
[null,null,null,"Primas Hijos :",null,null,{"$f":"IF($H$18=0,0,(VLOOKUP($H$18,Tablas!$A$69:$H$71,4,TRUE)))","v":0},{"$f":"IF($H$18=0,0,(VLOOKUP($H$18,Tablas!$A$69:$H$71,5,TRUE)))","v":0},{"$f":"IF($H$18=0,0,(VLOOKUP($H$18,Tablas!$A$69:$H$71,6,TRUE)))","v":0},{"$f":"IF($H$18=0,0,(VLOOKUP($H$18,Tablas!$A$69:$H$71,7,TRUE)))","v":0},{"$f":"IF($H$18=0,0,(VLOOKUP($H$18,Tablas!$A$69:$H$71,8,TRUE)))","v":0}]
[null,null,null,"Prima Rider Complic. Maternidad",null,null,{"$f":"+IF($G$22=FALSE,0,Tablas!D$72)","v":225},{"$f":"+IF($G$22=FALSE,0,Tablas!E$72)","v":225},{"$f":"+IF($G$22=FALSE,0,Tablas!F$72)","v":225},{"$f":"+IF($G$22=FALSE,0,Tablas!G$72)","v":225},{"$f":"+IF($G$22=FALSE,0,Tablas!H$72)","v":225}]
[null,null,null,"Prima Rider Trasplante Organos",null,null,{"$f":"+IF($G$24=FALSE,0,Tablas!D$73)","v":300},{"$f":"+IF($G$24=FALSE,0,Tablas!E$73)","v":300},{"$f":"+IF($G$24=FALSE,0,Tablas!F$73)","v":300},{"$f":"+IF($G$24=FALSE,0,Tablas!G$73)","v":300},{"$f":"+IF($G$24=FALSE,0,Tablas!H$73)","v":300}]
[null,null,null,"TOTAL PRIMA NETA :",null,null,{"$f":"SUM(G30:G34)","v":1999},1588,1383,1199,997]
[null,null,null,"Costo Administrativo Anual :",null,null,75,75,75,75,75]
[null,null,null,"GRAN TOTAL :",null,null,{"$f":"SUM(G35:G36)","v":2074},{"$f":"SUM(H35:H36)","v":1663},{"$f":"SUM(I35:I36)","v":1458},{"$f":"SUM(J35:J36)","v":1274},{"$f":"SUM(K35:K36)","v":1072}]
[]
[null,null,null,"Tarifas Semestrales"]
[null,null,null,"Prima de Titular :",null,null,{"$f":"VLOOKUP($K$16,Tablas!$A$78:$H$140,4,TRUE)","v":781.22},{"$f":"VLOOKUP($K$16,Tablas!$A$78:$H$140,5,TRUE)","v":563.39},{"$f":"VLOOKUP($K$16,Tablas!$A$78:$H$140,6,TRUE)","v":454.74},{"$f":"VLOOKUP($K$16,Tablas!$A$78:$H$140,7,TRUE)","v":357.22},{"$f":"VLOOKUP($K$16,Tablas!$A$78:$H$140,8,TRUE)","v":250.16000000000003}]
[null,null,null,"Prima de Cónyuge",null,null,{"$f":"IF($H$16=1,0,(VLOOKUP($K$18,Tablas!$A$78:$H$140,4,TRUE)))","v":0},{"$f":"IF($H$16=1,0,(VLOOKUP($K$18,Tablas!$A$78:$H$140,5,TRUE)))","v":0},{"$f":"IF($H$16=1,0,(VLOOKUP($K$18,Tablas!$A$78:$H$140,6,TRUE)))","v":0},{"$f":"IF($H$16=1,0,(VLOOKUP($K$18,Tablas!$A$78:$H$140,7,TRUE)))","v":0},{"$f":"IF($H$16=1,0,(VLOOKUP($K$18,Tablas!$A$78:$H$140,8,TRUE)))","v":0}]
[null,null,null,"Primas Hijos :",null,null,{"$f":"IF($H$18=0,0,(VLOOKUP($H$18,Tablas!$A$141:$H$143,4,TRUE)))","v":0},{"$f":"IF($H$18=0,0,(VLOOKUP($H$18,Tablas!$A$141:$H$143,5,TRUE)))","v":0},{"$f":"IF($H$18=0,0,(VLOOKUP($H$18,Tablas!$A$141:$H$143,6,TRUE)))","v":0},{"$f":"IF($H$18=0,0,(VLOOKUP($H$18,Tablas!$A$141:$H$143,7,TRUE)))","v":0},{"$f":"IF($H$18=0,0,(VLOOKUP($H$18,Tablas!$A$141:$H$143,8,TRUE)))","v":0}]
[null,null,null,"Prima Rider Complic. Maternidad",null,null,{"$f":"+IF($G$22=FALSE,0,Tablas!D$144)","v":119.25},{"$f":"+IF($G$22=FALSE,0,Tablas!E$144)","v":119.25},{"$f":"+IF($G$22=FALSE,0,Tablas!F$144)","v":119.25},{"$f":"+IF($G$22=FALSE,0,Tablas!G$144)","v":119.25},{"$f":"+IF($G$22=FALSE,0,Tablas!H$144)","v":119.25}]
[null,null,null,"Prima Rider Trasplante Organos",null,null,{"$f":"+IF($G$24=FALSE,0,Tablas!D$145)","v":159},{"$f":"+IF($G$24=FALSE,0,Tablas!E$145)","v":159},{"$f":"+IF($G$24=FALSE,0,Tablas!F$145)","v":159},{"$f":"+IF($G$24=FALSE,0,Tablas!G$145)","v":159},{"$f":"+IF($G$24=FALSE,0,Tablas!H$145)","v":159}]
[null,null,null,"TOTAL PRIMA NETA :",null,null,{"$f":"SUM(G40:G44)","v":1059.47},841.64,732.99,635.47,528.41000000000008]
[null,null,null,"Costo Administrativo Anual :",null,null,75,75,75,75,75]
[null,null,null,"GRAN TOTAL  (1ra Cuota) :",null,null,{"$f":"SUM(G45:G46)","v":1134.47},{"$f":"SUM(H45:H46)","v":916.64},{"$f":"SUM(I45:I46)","v":807.99},{"$f":"SUM(J45:J46)","v":710.47},{"$f":"SUM(K45:K46)","v":603.41000000000008}]
[null,null,null,"GRAN TOTAL  (2da Cuota) :",null,null,{"$f":"G45","v":1059.47},{"$f":"H45","v":841.64},732.99,635.47,528.41000000000008]
[null,null,null,"Tarifas en US $ -  Válidas desde 01 Enero 2022"]
[null,null,null,"Este presupuesto solamente tiene carácter informativo y en ningún momento expresa compromiso legal para suministrarle cobertura de seguro. La emisión de una póliza de seguro Bupa está sujeta a todas las evaluaciones de riesgo por parte de Bupa y a la recepción de todos los pagos de prima requeridos."]

{"sheet":"Tablas","index":2,"n_rows":145,"n_cols":14,"rows_kept":145,"cut":false,"hidden":true,"merged":[[1,0,1,7],[2,0,2,7],[75,0,75,1],[75,2,75,6],[74,0,74,7],[3,0,3,1],[3,2,3,6]]}
[]
["BUPA MAX",null,null,null,null,null,null,null,null,"FACTOR SEMESTRAL :",null,0.53]
["TARIFAS ANUALES"]
["EDAD"]
[" "," ","DW1","DW2","DW3","DW4","DW5","DW6"]
[18,null,6567,1474,1063,858,674,472,null,true,true,true,true,true]
[19,null,null,1527,1100,888,693,486,null,true,true,true,true,true]
[20,null,null,1571,1133,917,718,503,null,true,true,true,true,true]
[21,null,null,1624,1170,945,737,518,null,true,true,true,true,true]
[22,null,null,1675,1206,976,762,535,null,true,true,true,true,true]
[23,null,null,1728,1241,1004,786,552,null,true,true,true,true,true]
[24,null,null,1781,1277,1035,807,567,null,true,true,true,true,true]
[25,null,6892,1831,1317,1063,829,582,null,true,true,true,true,true]
[26,null,null,1885,1353,1098,851,598,null,true,true,true,true,true]
[27,null,null,1938,1390,1127,873,611,null,true,true,true,true,true]
[28,null,null,2055,1473,1191,926,649,null,true,true,true,true,true]
[29,null,null,2168,1557,1254,976,682,null,true,true,true,true,true]
[30,null,7125,2283,1640,1322,1024,719,null,true,true,true,true,true]
[31,null,null,2399,1728,1390,1074,752,null,true,true,true,true,true]
[32,null,null,2514,1813,1454,1126,789,null,true,true,true,true,true]
[33,null,null,2574,1849,1490,1146,801,null,true,true,true,true,true]
[34,null,null,2635,1885,1529,1169,818,null,true,true,true,true,true]
[35,null,7966,2693,1921,1563,1187,834,null,true,true,true,true,true]
[36,null,null,2752,1957,1600,1208,847,null,true,true,true,true,true]
[37,null,null,2816,1992,1636,1229,858,null,true,true,true,true,true]
[38,null,null,2907,2057,1681,1268,888,null,true,true,true,true,true]
[39,null,null,2999,2118,1728,1304,913,null,true,true,true,true,true]
[40,null,9219,3094,2181,1773,1341,941,null,true,true,true,true,true]
[41,null,null,3184,2245,1822,1381,965,null,true,true,true,true,true]
[42,null,null,3279,2303,1865,1417,991,null,true,true,true,true,true]
[43,null,null,3404,2390,1934,1471,1029,null,true,true,true,true,true]
[44,null,null,3532,2478,2006,1522,1067,null,true,true,true,true,true]
[45,null,10294,3665,2564,2074,1572,1102,null,true,true,true,true,true]
[46,null,null,3790,2650,2144,1629,1138,null,true,true,true,true,true]
[47,null,null,3919,2734,2214,1681,1178,null,true,true,true,true,true]
[48,null,null,4133,2884,2347,1795,1254,null,true,true,true,true,true]
[49,null,null,4348,3031,2480,1908,1337,null,true,true,true,true,true]
[50,null,13377,4560,3180,2616,2021,1417,null,true,true,true,true,true]
[51,null,null,4773,3328,2749,2134,1494,null,true,true,true,true,true]
[52,null,null,4988,3473,2882,2250,1572,null,true,true,true,true,true]
[53,null,null,5182,3646,3051,2357,1654,null,true,true,true,true,true]
[54,null,null,5375,3814,3221,2467,1728,null,true,true,true,true,true]
[55,null,14228,5570,3985,3389,2574,1804,null,true,true,true,true,true]
[56,null,null,5763,4155,3565,2682,1880,null,true,true,true,true,true]
[57,null,null,5962,4324,3735,2789,1954,null,true,true,true,true,true]
[58,null,null,6276,4498,3866,2900,2031,null,true,true,true,true,true]
[59,null,null,6587,4666,4001,3005,2107,null,true,true,true,true,true]
[60,null,15133,6903,4834,4133,3115,2181,null,true,true,true,true,true]
[61,null,16253,7164,5011,4313,3237,2264,null,true,true,true,true,true]
[62,null,17785,7490,5247,4522,3387,2372,null,true,true,true,true,true]
[63,null,18901,7875,5512,4755,3563,2494,null,true,true,true,true,true]
[64,null,20440,8319,5826,5032,3768,2637,null,true,true,true,true,true]
[65,null,21418,8697,6241,5388,4022,2818,null,true,true,true,true,true]
[66,null,22390,9395,6718,5797,4323,3027,null,true,true,true,true,true]
[67,null,24449,10152,7259,6263,4673,3268,null,true,true,true,true,true]
[68,null,27063,11002,7875,6793,5072,3549,null,true,true,true,true,true]
[69,null,29766,12017,8602,7420,5537,3875,null,true,true,true,true,true]
[70,null,35226,12733,9057,7736,5797,4057,null,true,true,true,true,true]
[71,null,36603,14021,9971,8599,6386,4473,null,true,true,true,true,true]
[72,null,37639,15520,11039,9517,7072,4953,null,true,true,true,true,true]
[73,null,39022,17224,12255,10558,7855,5497,null,true,true,true,true,true]
[74,null,39710,19201,13661,11783,8757,6133,null,true,true,true,true,true]
[75,null,41434,21608,15330,13163,9819,6870,null,true,true,true,true,true]
[76,null,null,24228,17186,14810,11005,7704,null,true,true,true,true,true]
[77,null,null,27215,19302,16646,12364,8656,null,true,true,true,true,true]
[78,null,null,30577,21688,18702,13892,9725,null,true,true,true,true,true]
[79,null,null,34354,24369,21015,15606,10926,null,true,true,true,true,true]
[80,null,null,38874,27575,23776,17663,12364,null,true,true,true,true,true]
[1,"Hijo",2270,863,609,504,414,290,null,true,true,true,true,true]
[2,"Hijos",3566,1328,965,795,649,455,null,true,true,true,true,true]
[3,"Hijos o más",5193,1921,1405,1152,942,659,null,true,true,true,true,true]
[1,"Rider Comp. Maternidad",0,225,225,225,225,225]
[1,"Transplante de organos",0,300,300,300,300,300]
[]
["TARIFAS SEMESTRALES "]
["EDAD"]
[" "," ","DW1","DW2","DW3","DW4","DW5","DW6"]
[18,null,{"$f":"+C6*$L$2","v":3480.51},{"$f":"+D6*$L$2","v":781.22},563.39,454.74,357.22,250.16000000000003]
[19,null,{"$f":"+C7*$L$2","v":0},809.31000000000006,583,470.64000000000004,367.29,257.58000000000004]
[20,null,0,832.63,600.49,486.01000000000005,380.54,266.59000000000003]
[21,null,0,860.72,620.1,500.85,390.61,274.54000000000002]
[22,null,0,887.75,639.18000000000006,517.28,403.86,283.55]
[23,null,0,915.84,657.73,532.12,416.58000000000004,292.56]
[24,null,0,943.93000000000006,676.81000000000006,548.55000000000007,427.71000000000004,300.51]
[25,null,3652.76,970.43000000000006,698.01,563.39,439.37,308.46000000000004]
[26,null,0,999.05000000000007,717.09,581.94000000000005,451.03000000000003,316.94]
[27,null,0,1027.1400000000001,736.7,597.31000000000006,462.69,323.83000000000004]
[28,null,0,1089.1500000000001,780.69,631.23,490.78000000000003,343.97]
[29,null,0,1149.04,825.21,664.62,517.28,361.46000000000004]
[30,null,3776.25,1209.99,869.2,700.66000000000008,542.72,381.07]
[31,null,0,1271.47,915.84,736.7,569.22,398.56]
[32,null,0,1332.42,960.8900000000001,770.62,596.78000000000009,418.17]
[33,null,0,1364.22,979.97,789.7,607.38,424.53000000000003]
[34,null,0,1396.5500000000002,999.05000000000007,810.37,619.57000000000005,433.54]
[35,null,4221.9800000000005,1427.29,1018.13,828.39,629.11,442.02000000000004]
[36,null,0,1458.5600000000002,1037.21,848,640.24,448.91]
[37,null,0,1492.48,1055.76,867.08,651.37,454.74]
[38,null,0,1540.71,1090.21,890.93000000000006,672.04000000000008,470.64000000000004]
[39,null,0,1589.47,1122.54,915.84,691.12,483.89000000000004]
[40,null,4886.0700000000006,1639.8200000000002,1155.93,939.69,710.73,498.73]
[41,null,0,1687.52,1189.8500000000001,965.66000000000008,731.93000000000006,511.45000000000005]
[42,null,0,1737.8700000000001,1220.5900000000001,988.45,751.01,525.23]
[43,null,0,1804.1200000000001,1266.7,1025.02,779.63,545.37]
[44,null,0,1871.96,1313.3400000000001,1063.18,806.66000000000008,565.51]
[45,null,5455.8200000000006,1942.45,1358.92,1099.22,833.16000000000008,584.06000000000006]
[46,null,0,2008.7,1404.5,1136.3200000000002,863.37,603.14]
[47,null,0,2077.0700000000002,1449.02,1173.42,890.93000000000006,624.34]
[48,null,0,2190.4900000000002,1528.52,1243.9100000000001,951.35,664.62]
[49,null,0,2304.44,1606.43,1314.4,1011.24,708.61]
[50,null,7089.81,2416.8000000000002,1685.4,1386.48,1071.1300000000001,751.01]
[51,null,0,2529.69,1763.8400000000001,1456.97,1131.02,791.82]
[52,null,0,2643.6400000000003,1840.69,1527.46,1192.5,833.16000000000008]
[53,null,0,2746.46,1932.38,1617.03,1249.21,876.62]
[54,null,0,2848.75,2021.42,1707.13,1307.51,915.84]
[55,null,7540.84,2952.1000000000004,2112.0500000000002,1796.17,1364.22,956.12]
[56,null,0,3054.3900000000003,2202.15,1889.45,1421.46,{"$f":"+H44*$L$2","v":996.40000000000009}]
[57,null,0,{"$f":"+D45*$L$2","v":3159.86},2291.7200000000003,1979.5500000000002,1478.17,1035.6200000000001]
[58,null,0,{"$f":"+D46*$L$2","v":3326.28},2383.94,2048.98,1537,1076.43]
[59,null,0,{"$f":"+D47*$L$2","v":3491.11},2472.98,2120.5300000000002,1592.65,1116.71]
[60,null,8020.4900000000007,{"$f":"+D48*$L$2","v":3658.59},2562.02,2190.4900000000002,1650.95,1155.93]
[61,null,8614.09,{"$f":"+D49*$L$2","v":3796.92},2655.83,2285.8900000000003,1715.6100000000001,1199.92]
[62,null,9426.0500000000011,{"$f":"+D50*$L$2","v":3969.7000000000003},2780.9100000000003,2396.6600000000003,1795.1100000000001,1257.1600000000001]
[63,null,10017.530000000001,{"$f":"+D51*$L$2","v":4173.75},2921.36,2520.15,1888.39,1321.8200000000002]
[64,null,10833.2,{"$f":"+D52*$L$2","v":4409.0700000000006},3087.78,2666.96,1997.0400000000002,1397.6100000000001]
[65,null,11351.54,{"$f":"+D53*$L$2","v":4609.41},3307.73,2855.6400000000003,2131.6600000000003,1493.54]
[66,null,11866.7,{"$f":"+D54*$L$2","v":4979.3500000000004},3560.54,3072.4100000000003,2291.19,1604.3100000000002]
[67,null,12957.970000000001,{"$f":"+D55*$L$2","v":5380.56},3847.27,3319.3900000000003,2476.69,1732.0400000000002]
[68,null,14343.390000000001,{"$f":"+D56*$L$2","v":5831.06},4173.75,3600.29,2688.1600000000003,1880.97]
[69,null,15775.980000000001,{"$f":"+D57*$L$2","v":6369.01},4559.0600000000004,3932.6000000000004,2934.61,2053.75]
[70,null,18669.780000000002,{"$f":"+D58*$L$2","v":6748.4900000000007},4800.21,4100.08,3072.4100000000003,2150.21]
[71,null,19399.59,{"$f":"+D59*$L$2","v":7431.13},5284.63,4557.47,3384.5800000000004,2370.69]
[72,null,19948.670000000002,{"$f":"+D60*$L$2","v":8225.6},5850.67,5044.01,3748.1600000000003,2625.09]
[73,null,20681.66,{"$f":"+D61*$L$2","v":9128.7200000000012},6495.1500000000005,5595.7400000000007,4163.1500000000005,2913.4100000000003]
[74,null,21046.3,{"$f":"+D62*$L$2","v":10176.530000000001},7240.33,6244.9900000000007,4641.21,3250.4900000000002]
[75,null,21960.02,{"$f":"+D63*$L$2","v":11452.24},8124.9000000000005,6976.39,5204.0700000000006,3641.1000000000004]
[76,null,0,{"$f":"+D64*$L$2","v":12840.84},9108.58,7849.3,5832.6500000000005,4083.1200000000003]
[77,null,0,{"$f":"+D65*$L$2","v":14423.95},10230.060000000001,8822.380000000001,6552.92,4587.68]
[78,null,0,{"$f":"+D66*$L$2","v":16205.810000000001},11494.640000000001,9912.0600000000013,7362.76,5154.25]
[79,null,0,{"$f":"+D67*$L$2","v":18207.620000000003},12915.570000000002,11137.95,8271.18,5790.7800000000007]
[80,null,0,{"$f":"+D68*$L$2","v":20603.22},14614.75,12601.28,9361.3900000000012,6552.92]
[1,"Hijo",1203.1000000000001,{"$f":"+D69*$L$2","v":457.39000000000004},322.77000000000004,267.12,219.42000000000002,153.70000000000002]
[2,"Hijos",1889.98,{"$f":"+D70*$L$2","v":703.84},511.45000000000005,421.35,343.97,241.15]
[3,"Hijos o más",{"$f":"+C71*$L$2","v":2752.29},1018.13,744.65000000000009,610.56000000000006,499.26000000000005,349.27000000000004]
[1,"Rider Comp. Maternidad",0,119.25,119.25,119.25,119.25,119.25]
[1,"Transplante de organos",0,159,159,159,159,159]