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

{"sheet":"INGRESO DE DATOS","index":0,"n_rows":27,"n_cols":9,"rows_kept":27,"cut":false,"hidden":false,"merged":[[24,3,24,4],[24,6,24,7],[15,3,15,7],[11,0,12,7]]}
[]
[null,null,null,null,null,null,null," "," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[" Tarifas efectivas a partir del 1ro de enero de 2023 — Para renovaciones de pólizas emitidas antes del 1 de abril de 2018"]
[]
[]
[]
[null,null,"Nombre del Asegurado Titular:","NOMBRE COMPLETO"]
[]
[null,null,"Número de adultos en la póliza:",2,null,null,"Número de niños en la póliza:",3]
[]
[null,null,"Edad del Asegurado Titular:",65,null,null,"Edad del/la cónyuge:",71]
[]
[]
[]
[]
[]
[]
[null,2,null,2]

{"sheet":"Global Ultimate","index":1,"n_rows":62,"n_cols":10,"rows_kept":62,"cut":false,"hidden":false,"merged":[[61,4,63,7],[60,4,60,7],[57,4,57,5],[33,4,33,5],[52,4,52,5],[59,4,59,7],[35,4,35,7],[47,4,47,7],[37,0,38,0],[37,1,38,1],[45,4,45,5],[51,4,51,5],[11,0,11,1],[13,3,13,4],[13,5,13,8],[15,3,15,4],[17,3,17,4],[19,3,20,4],[25,4,25,7]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["GLOBAL ULTIMATE HEALTH PLAN"]
[]
[null,null,null,"Nombre del Asegurado titular",null,{"$f":"+'INGRESO DE DATOS'!$D$16","v":"NOMBRE COMPLETO"}]
[]
[null,null,null,"Número de adultos en la póliza",null,{"$f":"+'INGRESO DE DATOS'!$D$18","v":2},null,"Edad del Asegurado Titular",{"$f":"+'INGRESO DE DATOS'!$D$20","v":65}]
[]
[null,null,null,"Número de niños en la póliza",null,{"$f":"+'INGRESO DE DATOS'!$H$18","v":3},null,"Edad del/la conyuge",{"$f":"+'INGRESO DE DATOS'!$H$20","v":71}]
[null,null,null,null,null,null,null," "," "]
[null,null,null,"Número de niños menores de 16 años",null,{"$f":"+'INGRESO DE DATOS'!$B$27","v":2},null,"Fecha de la cotización:",{"$f":"NOW()","v":"2022-11-29T14:46:13.610"}]
[null,null,null,null,null,null," ",false,null," "]
[null,null,null,null,"Deducibles",null,"PLAN 1","PLAN 2"]
[null,null,null,null,"En el país de residencia",null,0,1000]
[null,null,null,null,"Fuera del país de residencia",null,0,1000]
[]
[null,null,null,null,"Tarifas anuales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$16,Tablas!$A$905:$G$971,3,TRUE)","v":101693},{"$f":"VLOOKUP($I$16,Tablas!$A$905:$G$971,4,TRUE)","v":65610}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$16=1,0,(VLOOKUP($I$18,Tablas!$A$905:$G$971,3,TRUE)))","v":167850},{"$f":"IF($F$16=1,0,(VLOOKUP($I$18,Tablas!$A$905:$G$971,4,TRUE)))","v":108291}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$16=1,\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$972:$G$974,3,TRUE)),\n(IF($F$18>4,(IF($F$20=0, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(IF($F$20=1, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(IF($F$20=2, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)))))))),\n(IF($F$18=4,(IF(4-$F$20=0,(VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(4-$F$20=1,(VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)))))))),\n(IF($F$18=3,(IF(3-$F$20=0,(VLOOKUP(1,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$972:$G$974,3,TRUE)),0)))),0)))))))))))))),\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$972:$G$974,3,TRUE)),\n(IF($F$18=4,(IF(4-$F$20=0, 0,\n(IF(4-$F$20=1, (VLOOKUP(1,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(4-$F$20=3, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(4-$F$20=4, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n0)))))))))),\n(IF($F$18=5,(IF(5-$F$20=0, (VLOOKUP(1,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(5-$F$20=1, (VLOOKUP(1,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(5-$F$20=2, (VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(5-$F$20=3, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(5-$F$20=4, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)))))))))))),\n(IF($F$18=6,(IF(6-$F$20=0, (VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(6-$F$20=1, (VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(6-$F$20=2, (VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(6-$F$20=3, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(6-$F$20=4, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)))))))))))),\n(IF($F$18>6,(IF(7-$F$20=0, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(7-$F$20=1, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(7-$F$20=2, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(7-$F$20=3, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(7-$F$20=4, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)))))))))))),\n\n(IF($F$18=3,(IF(3-$F$20=0,0,\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$972:$G$974,3,TRUE)),0)))),0)))))))))))))))))))","v":11525},{"$f":"IF($F$16=1,\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$972:$G$974,4,TRUE)),\n(IF($F$18>4,(IF($F$20=0, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(IF($F$20=1, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(IF($F$20=2, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)))))))),\n(IF($F$18=4,(IF(4-$F$20=0,(VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(4-$F$20=1,(VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)))))))),\n(IF($F$18=3,(IF(3-$F$20=0,(VLOOKUP(1,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$972:$G$974,4,TRUE)),0)))),0)))))))))))))),\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$972:$G$974,4,TRUE)),\n(IF($F$18=4,(IF(4-$F$20=0, 0,\n(IF(4-$F$20=1, (VLOOKUP(1,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(4-$F$20=3, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(4-$F$20=4, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n0)))))))))),\n(IF($F$18=5,(IF(5-$F$20=0, (VLOOKUP(1,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(5-$F$20=1, (VLOOKUP(1,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(5-$F$20=2, (VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(5-$F$20=3, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(5-$F$20=4, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)))))))))))),\n(IF($F$18=6,(IF(6-$F$20=0, (VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(6-$F$20=1, (VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(6-$F$20=2, (VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(6-$F$20=3, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(6-$F$20=4, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)))))))))))),\n(IF($F$18>6,(IF(7-$F$20=0, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(7-$F$20=1, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(7-$F$20=2, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(7-$F$20=3, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(7-$F$20=4, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)))))))))))),\n\n(IF($F$18=3,(IF(3-$F$20=0,0,\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$972:$G$974,4,TRUE)),0)))),0)))))))))))))))))))","v":7436}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G27:G29)","v":281068},{"$f":"SUM(H27:H29)","v":181337}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G31+G30)*12%","v":33737.159999999996},{"$f":"(H31+H30)*12%","v":21769.439999999999}]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"SUM(G30:G32)","v":314880.15999999997},{"$f":"SUM(H30:H32)","v":203181.44}]
[null,null,null,null,"Ahorros en tarifas de prima para niños",null,{"$f":"IF($F$16=1,IF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$972:$G$974,3,TRUE)),(VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE))))),\nIF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$972:$G$974,3,TRUE)),IF($F$20=2,(VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)), (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)))))))","v":19588},{"$f":"IF($F$16=1,IF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$972:$G$974,4,TRUE)),(VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE))))),\nIF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$972:$G$974,4,TRUE)),IF($F$20=2,(VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE)), (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)))))))","v":12640}]
[]
[null,null,null,null,"Tarifas semi anuales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$16,Tablas!$A$1428:$G$1494,3,TRUE)","v":53897.29},{"$f":"VLOOKUP($I$16,Tablas!$A$1428:$G$1494,4,TRUE)","v":34773.300000000003}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$16=1,0,(VLOOKUP($I$18,Tablas!$A$1428:$G$1494,3,TRUE)))","v":88960.5},{"$f":"IF($F$16=1,0,(VLOOKUP($I$18,Tablas!$A$1428:$G$1494,4,TRUE)))","v":57394.23}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$16=1,\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF($F$18>4,(IF($F$20=0, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF($F$20=1, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF($F$20=2, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)))))))),\n(IF($F$18=4,(IF(4-$F$20=0,(VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(4-$F$20=1,(VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)))))))),\n(IF($F$18=3,(IF(3-$F$20=0,(VLOOKUP(1,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,3,TRUE)),0)))),0)))))))))))))),\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF($F$18=4,(IF(4-$F$20=0, 0,\n(IF(4-$F$20=1, (VLOOKUP(1,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(4-$F$20=3, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(4-$F$20=4, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n0)))))))))),\n(IF($F$18=5,(IF(5-$F$20=0, (VLOOKUP(1,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(5-$F$20=1, (VLOOKUP(1,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(5-$F$20=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(5-$F$20=3, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(5-$F$20=4, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)))))))))))),\n(IF($F$18=6,(IF(6-$F$20=0, (VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(6-$F$20=1, (VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(6-$F$20=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(6-$F$20=3, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(6-$F$20=4, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)))))))))))),\n(IF($F$18>6,(IF(7-$F$20=0, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(7-$F$20=1, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(7-$F$20=2, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(7-$F$20=3, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(7-$F$20=4, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)))))))))))),\n\n(IF($F$18=3,(IF(3-$F$20=0,0,\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,3,TRUE)),0)))),0)))))))))))))))))))","v":6108.25},{"$f":"IF($F$16=1,\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF($F$18>4,(IF($F$20=0, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF($F$20=1, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF($F$20=2, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)))))))),\n(IF($F$18=4,(IF(4-$F$20=0,(VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(4-$F$20=1,(VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)))))))),\n(IF($F$18=3,(IF(3-$F$20=0,(VLOOKUP(1,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,4,TRUE)),0)))),0)))))))))))))),\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF($F$18=4,(IF(4-$F$20=0, 0,\n(IF(4-$F$20=1, (VLOOKUP(1,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(4-$F$20=3, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(4-$F$20=4, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n0)))))))))),\n(IF($F$18=5,(IF(5-$F$20=0, (VLOOKUP(1,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(5-$F$20=1, (VLOOKUP(1,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(5-$F$20=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(5-$F$20=3, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(5-$F$20=4, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)))))))))))),\n(IF($F$18=6,(IF(6-$F$20=0, (VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(6-$F$20=1, (VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(6-$F$20=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(6-$F$20=3, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(6-$F$20=4, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)))))))))))),\n(IF($F$18>6,(IF(7-$F$20=0, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(7-$F$20=1, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(7-$F$20=2, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(7-$F$20=3, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(7-$F$20=4, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)))))))))))),\n\n(IF($F$18=3,(IF(3-$F$20=0,0,\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,4,TRUE)),0)))),0)))))))))))))))))))","v":3941.0800000000004}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G37:G39)","v":148966.04},{"$f":"SUM(H37:H39)","v":96108.61}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G40+G41)*12%","v":17884.924800000001},{"$f":"(H40+H41)*12%","v":11542.0332}]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G40:G42)","v":166925.96480000002},{"$f":"SUM(H40:H42)","v":107725.64320000001}]
[null,null,null,null,"Costo de segunda cuota",null,{"$f":"G40+G42 - (G41)*0.12","v":166841.96480000002},{"$f":"H40+H42 - (H41)*0.12","v":107641.64320000001}]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G43+G44","v":333767.92960000003},{"$f":"H43+H44","v":215367.28640000001}]
[null,null,null,null,"Ahorros en tarifas de prima para niños",null,{"$f":"IF($F$16=1,IF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,3,TRUE)),(VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE))))),\nIF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,3,TRUE)),IF($F$20=2,(VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)), (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)))))))","v":10381.640000000001},{"$f":"IF($F$16=1,IF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,4,TRUE)),(VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE))))),\nIF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,4,TRUE)),IF($F$20=2,(VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE)), (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)))))))","v":6699.2000000000007}]
[]
[null,null,null,null,"Tarifas trimestrales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$16,Tablas!$A$1054:$G$1120,3,TRUE)","v":27965.575000000001},{"$f":"VLOOKUP($I$16,Tablas!$A$1054:$G$1120,4,TRUE)","v":18042.75}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$16=1,0,(VLOOKUP($I$18,Tablas!$A$1054:$G$1120,3,TRUE)))","v":46158.750000000007},{"$f":"IF($F$16=1,0,(VLOOKUP($I$18,Tablas!$A$1054:$G$1120,4,TRUE)))","v":29780.025000000001}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$16=1,\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF($F$18>4,(IF($F$20=0, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF($F$20=1, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF($F$20=2, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)))))))),\n(IF($F$18=4,(IF(4-$F$20=0,(VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(4-$F$20=1,(VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)))))))),\n(IF($F$18=3,(IF(3-$F$20=0,(VLOOKUP(1,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,3,TRUE)),0)))),0)))))))))))))),\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF($F$18=4,(IF(4-$F$20=0, 0,\n(IF(4-$F$20=1, (VLOOKUP(1,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(4-$F$20=3, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(4-$F$20=4, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n0)))))))))),\n(IF($F$18=5,(IF(5-$F$20=0, (VLOOKUP(1,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(5-$F$20=1, (VLOOKUP(1,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(5-$F$20=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(5-$F$20=3, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(5-$F$20=4, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)))))))))))),\n(IF($F$18=6,(IF(6-$F$20=0, (VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(6-$F$20=1, (VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(6-$F$20=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(6-$F$20=3, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(6-$F$20=4, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)))))))))))),\n(IF($F$18>6,(IF(7-$F$20=0, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(7-$F$20=1, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(7-$F$20=2, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(7-$F$20=3, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(7-$F$20=4, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)))))))))))),\n\n(IF($F$18=3,(IF(3-$F$20=0,0,\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,3,TRUE)),0)))),0)))))))))))))))))))","v":3169.3750000000005},{"$f":"IF($F$16=1,\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF($F$18>4,(IF($F$20=0, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF($F$20=1, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF($F$20=2, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)))))))),\n(IF($F$18=4,(IF(4-$F$20=0,(VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(4-$F$20=1,(VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)))))))),\n(IF($F$18=3,(IF(3-$F$20=0,(VLOOKUP(1,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,4,TRUE)),0)))),0)))))))))))))),\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF($F$18=4,(IF(4-$F$20=0, 0,\n(IF(4-$F$20=1, (VLOOKUP(1,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(4-$F$20=3, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(4-$F$20=4, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n0)))))))))),\n(IF($F$18=5,(IF(5-$F$20=0, (VLOOKUP(1,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(5-$F$20=1, (VLOOKUP(1,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(5-$F$20=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(5-$F$20=3, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(5-$F$20=4, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)))))))))))),\n(IF($F$18=6,(IF(6-$F$20=0, (VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(6-$F$20=1, (VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(6-$F$20=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(6-$F$20=3, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(6-$F$20=4, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)))))))))))),\n(IF($F$18>6,(IF(7-$F$20=0, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(7-$F$20=1, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(7-$F$20=2, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(7-$F$20=3, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(7-$F$20=4, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)))))))))))),\n\n(IF($F$18=3,(IF(3-$F$20=0,0,\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,4,TRUE)),0)))),0)))))))))))))))))))","v":2044.9}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G49:G51)","v":77293.700000000012},{"$f":"SUM(H49:H51)","v":49867.675000000003}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G52+G53)*12%","v":9284.2440000000006},{"$f":"(H52+H53)*12%","v":5993.1210000000001}]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G52:G54)","v":86652.944000000018},{"$f":"SUM(H52:H54)","v":55935.796000000002}]
[null,null,null,null,"Costo de tarifa trimestral 2 a 4",null,{"$f":"G52+G54 -G53*12%","v":86568.944000000018},{"$f":"H52+H54 -H53*12%","v":55851.796000000002}]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G55+(G56*3)","v":346359.77600000007},{"$f":"H55+(H56*3)","v":223491.18400000001}]
[null,null,null,null,"Ahorros en tarifas de prima para niños",null,{"$f":"IF($F$16=1,IF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,3,TRUE)),(VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE))))),\nIF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,3,TRUE)),IF($F$20=2,(VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)), (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)))))))","v":5386.7000000000007},{"$f":"IF($F$16=1,IF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,4,TRUE)),(VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE))))),\nIF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,4,TRUE)),IF($F$20=2,(VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE)), (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)))))))","v":3476.0000000000005}]
[]
[]
[null,null,null,null,"Tarifas en US $ -   Efectivas a partir del 1ro de enero de  2023"]
[null,null,null,null,"Este presupuesto solamente tiene carácter informativo y en ningún momento expresa compromiso legal para suministrarle cobertura de seguro. La emisión de una póliza de seguro Bupa está sujeta a todas las evaluaciones de riesgo por parte de Bupa y a la recepción de todos los pagos de prima requeridos."]

{"sheet":"Global Elite","index":2,"n_rows":62,"n_cols":11,"rows_kept":62,"cut":false,"hidden":false,"merged":[[40,1,41,1],[40,0,41,0],[11,0,11,1],[13,5,13,10],[21,4,21,5],[60,4,60,10],[25,4,25,10],[35,4,35,10],[47,4,47,10],[61,4,62,10],[59,4,59,10],[33,4,33,5],[45,4,45,5],[57,4,57,5],[51,4,51,5],[52,4,52,5]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["GLOBAL ELITE HEALTH PLAN"]
[]
[null,null,null,null,"Nombre del Asegurado titular:",{"$f":"+'INGRESO DE DATOS'!$D$16","v":"NOMBRE COMPLETO"}]
[]
[null,null,null,null,"Número de adultos en la póliza:",{"$f":"+'INGRESO DE DATOS'!$D$18","v":2},null,"Edad del Asegurado Titular:",{"$f":"+'INGRESO DE DATOS'!$D$20","v":65}]
[]
[null,null,null,null,"Número de niños en la póliza:",{"$f":"+'INGRESO DE DATOS'!$H$18","v":3},null,"Edad del/la conyuge:",{"$f":"+'INGRESO DE DATOS'!$H$20","v":71}]
[null,null,null,null,null,null,null," "," "]
[null,null,null,null,"Número de niños menores de 10 años:",{"$f":"+'INGRESO DE DATOS'!$D$27","v":2},null,"Fecha de la cotización:",{"$f":"NOW()","v":"2022-11-29T14:46:13.610"}]
[null,null,null,null,null,null," ",false,null," "]
[null,null,null,null,"DEDUCTIBLES",null,"PLAN 1","PLAN 2","PLAN 3","PLAN 4","PLAN 5"]
[null,null,null,null,"En el país de residencia",null,250,2000,3500,5000,10000]
[null,null,null,null,"Fuera del país de residencia",null,5000,2000,3500,5000,10000]
[]
[null,null,null,null,"Tarifas anuales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$16,Tablas!$A$6:$G$72,3,TRUE)","v":39819},{"$f":"VLOOKUP($I$16,Tablas!$A$6:$G$72,4,TRUE)","v":34901},{"$f":"VLOOKUP($I$16,Tablas!$A$6:$G$72,5,TRUE)","v":27723},{"$f":"VLOOKUP($I$16,Tablas!$A$6:$G$72,6,TRUE)","v":24039},{"$f":"VLOOKUP($I$16,Tablas!$A$6:$G$72,7,TRUE)","v":18165}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$16=1,0,(VLOOKUP($I$18,Tablas!$A$6:$G$72,3,TRUE)))","v":66276},{"$f":"IF($F$16=1,0,(VLOOKUP($I$18,Tablas!$A$6:$G$72,4,TRUE)))","v":58092},{"$f":"IF($F$16=1,0,(VLOOKUP($I$18,Tablas!$A$6:$G$72,5,TRUE)))","v":46305},{"$f":"IF($F$16=1,0,(VLOOKUP($I$18,Tablas!$A$6:$G$72,6,TRUE)))","v":40150},{"$f":"IF($F$16=1,0,(VLOOKUP($I$18,Tablas!$A$6:$G$72,7,TRUE)))","v":30339}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$16=1,\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$73:$G$75,3,TRUE)),\n(IF($F$18>4,(IF($F$20=0, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF($F$20=1, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF($F$20=2, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))),\n(IF($F$18=4,(IF(4-$F$20=0,(VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(4-$F$20=1,(VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))),\n(IF($F$18=3,(IF(3-$F$20=0,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),0)))),0)))))))))))))),\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$73:$G$75,3,TRUE)),\n(IF($F$18=4,(IF(4-$F$20=0, 0,\n(IF(4-$F$20=1, (VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(4-$F$20=3, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(4-$F$20=4, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n0)))))))))),\n(IF($F$18=5,(IF(5-$F$20=0, (VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(5-$F$20=1, (VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(5-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(5-$F$20=3, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(5-$F$20=4, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))))))),\n(IF($F$18=6,(IF(6-$F$20=0, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(6-$F$20=1, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(6-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(6-$F$20=3, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(6-$F$20=4, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))))))),\n(IF($F$18>6,(IF(7-$F$20=0, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(7-$F$20=1, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(7-$F$20=2, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(7-$F$20=3, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(7-$F$20=4, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))))))),\n\n(IF($F$18=3,(IF(3-$F$20=0,0,\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),0)))),0)))))))))))))))))))","v":4532},{"$f":"IF($F$16=1,\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$73:$G$75,4,TRUE)),\n(IF($F$18>4,(IF($F$20=0, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF($F$20=1, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF($F$20=2, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)))))))),\n(IF($F$18=4,(IF(4-$F$20=0,(VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(4-$F$20=1,(VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)))))))),\n(IF($F$18=3,(IF(3-$F$20=0,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),0)))),0)))))))))))))),\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$73:$G$75,4,TRUE)),\n(IF($F$18=4,(IF(4-$F$20=0, 0,\n(IF(4-$F$20=1, (VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(4-$F$20=3, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(4-$F$20=4, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n0)))))))))),\n(IF($F$18=5,(IF(5-$F$20=0, (VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(5-$F$20=1, (VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(5-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(5-$F$20=3, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(5-$F$20=4, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)))))))))))),\n(IF($F$18=6,(IF(6-$F$20=0, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(6-$F$20=1, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(6-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(6-$F$20=3, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(6-$F$20=4, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)))))))))))),\n(IF($F$18>6,(IF(7-$F$20=0, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(7-$F$20=1, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(7-$F$20=2, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(7-$F$20=3, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(7-$F$20=4, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)))))))))))),\n\n(IF($F$18=3,(IF(3-$F$20=0,0,\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),0)))),0)))))))))))))))))))","v":3970},{"$f":"IF($F$16=1,\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$73:$G$75,5,TRUE)),\n(IF($F$18>4,(IF($F$20=0, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF($F$20=1, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF($F$20=2, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)))))))),\n(IF($F$18=4,(IF(4-$F$20=0,(VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(4-$F$20=1,(VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)))))))),\n(IF($F$18=3,(IF(3-$F$20=0,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)))))))),\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),0)))),0)))))))))))))),\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$73:$G$75,5,TRUE)),\n(IF($F$18=4,(IF(4-$F$20=0, 0,\n(IF(4-$F$20=1, (VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(4-$F$20=3, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(4-$F$20=4, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n0)))))))))),\n(IF($F$18=5,(IF(5-$F$20=0, (VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(5-$F$20=1, (VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(5-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(5-$F$20=3, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(5-$F$20=4, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)))))))))))),\n(IF($F$18=6,(IF(6-$F$20=0, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(6-$F$20=1, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(6-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(6-$F$20=3, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(6-$F$20=4, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)))))))))))),\n(IF($F$18>6,(IF(7-$F$20=0, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(7-$F$20=1, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(7-$F$20=2, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(7-$F$20=3, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(7-$F$20=4, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)))))))))))),\n\n(IF($F$18=3,(IF(3-$F$20=0,0,\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),0)))),0)))))))))))))))))))","v":3279},{"$f":"IF($F$16=1,\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$73:$G$75,6,TRUE)),\n(IF($F$18>4,(IF($F$20=0, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF($F$20=1, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF($F$20=2, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)))))))),\n(IF($F$18=4,(IF(4-$F$20=0,(VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(4-$F$20=1,(VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)))))))),\n(IF($F$18=3,(IF(3-$F$20=0,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)))))))),\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),0)))),0)))))))))))))),\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$73:$G$75,6,TRUE)),\n(IF($F$18=4,(IF(4-$F$20=0, 0,\n(IF(4-$F$20=1, (VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(4-$F$20=3, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(4-$F$20=4, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n0)))))))))),\n(IF($F$18=5,(IF(5-$F$20=0, (VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(5-$F$20=1, (VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(5-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(5-$F$20=3, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(5-$F$20=4, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)))))))))))),\n(IF($F$18=6,(IF(6-$F$20=0, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(6-$F$20=1, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(6-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(6-$F$20=3, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(6-$F$20=4, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)))))))))))),\n(IF($F$18>6,(IF(7-$F$20=0, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(7-$F$20=1, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(7-$F$20=2, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(7-$F$20=3, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(7-$F$20=4, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)))))))))))),\n\n(IF($F$18=3,(IF(3-$F$20=0,0,\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),0)))),0)))))))))))))))))))","v":2846},{"$f":"IF($F$16=1,\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$73:$G$75,7,TRUE)),\n(IF($F$18>4,(IF($F$20=0, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF($F$20=1, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF($F$20=2, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))),\n(IF($F$18=4,(IF(4-$F$20=0,(VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(4-$F$20=1,(VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))),\n(IF($F$18=3,(IF(3-$F$20=0,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))),\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),0)))),0)))))))))))))),\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$73:$G$75,7,TRUE)),\n(IF($F$18=4,(IF(4-$F$20=0, 0,\n(IF(4-$F$20=1, (VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(4-$F$20=3, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(4-$F$20=4, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n0)))))))))),\n(IF($F$18=5,(IF(5-$F$20=0, (VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(5-$F$20=1, (VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(5-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(5-$F$20=3, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(5-$F$20=4, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))))))),\n(IF($F$18=6,(IF(6-$F$20=0, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(6-$F$20=1, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(6-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(6-$F$20=3, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(6-$F$20=4, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))))))),\n(IF($F$18>6,(IF(7-$F$20=0, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(7-$F$20=1, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(7-$F$20=2, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(7-$F$20=3, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(7-$F$20=4, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))))))),\n\n(IF($F$18=3,(IF(3-$F$20=0,0,\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),0)))),0)))))))))))))))))))","v":2150}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G27:G29)","v":110627},{"$f":"SUM(H27:H29)","v":96963},77307,{"$f":"SUM(J27:J29)","v":67035},50654]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G30+G31)*12%","v":13284.24},{"$f":"(H30+H31)*12%","v":11644.56},9285.84,{"$f":"(J30+J31)*12%","v":8053.2},6087.48]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"SUM(G30:G32)","v":123986.24000000001},{"$f":"SUM(H30:H32)","v":108682.56},{"$f":"SUM(I30:I32)","v":86667.839999999997},{"$f":"SUM(J30:J32)","v":75163.199999999997},{"$f":"SUM(K30:K32)","v":56816.479999999996}]
[null,null,null,null,"Ahorros en tarifas de prima para niños",null,{"$f":"IF($F$16=1,IF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),(VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE))))),\nIF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),IF($F$20=2,(VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)), (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))","v":7702},{"$f":"IF($F$16=1,IF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),(VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE))))),\nIF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),IF($F$20=2,(VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)), (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)))))))","v":6752},{"$f":"IF($F$16=1,IF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),(VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE))))),\nIF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),IF($F$20=2,(VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)), (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)))))))","v":5573},{"$f":"IF($F$16=1,IF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),(VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE))))),\nIF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),IF($F$20=2,(VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)), (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)))))))","v":4834},{"$f":"IF($F$16=1,IF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),(VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE))))),\nIF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),IF($F$20=2,(VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)), (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))","v":3653}]
[]
[null,null,null,null,"Tarifas semi anuales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$16,Tablas!$A$455:$G$521,3,TRUE)","v":21104.07},{"$f":"VLOOKUP($I$16,Tablas!$A$455:$G$521,4,TRUE)","v":18497.530000000002},{"$f":"VLOOKUP($I$16,Tablas!$A$455:$G$521,5,TRUE)","v":14693.19},{"$f":"VLOOKUP($I$16,Tablas!$A$455:$G$521,6,TRUE)","v":12740.67},{"$f":"VLOOKUP($I$16,Tablas!$A$455:$G$521,7,TRUE)","v":9627.4500000000007}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$16=1,0,(VLOOKUP($I$18,Tablas!$A$455:$G$521,3,TRUE)))","v":35126.28},{"$f":"IF($F$16=1,0,(VLOOKUP($I$18,Tablas!$A$455:$G$521,4,TRUE)))","v":30788.760000000002},{"$f":"IF($F$16=1,0,(VLOOKUP($I$18,Tablas!$A$455:$G$521,5,TRUE)))","v":24541.65},{"$f":"IF($F$16=1,0,(VLOOKUP($I$18,Tablas!$A$455:$G$521,6,TRUE)))","v":21279.5},{"$f":"IF($F$16=1,0,(VLOOKUP($I$18,Tablas!$A$455:$G$521,7,TRUE)))","v":16079.67}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$16=1,\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$522:$G$524,3,TRUE)),\n(IF($F$18>4,(IF($F$20=0, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(IF($F$20=1, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(IF($F$20=2, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)))))))),\n(IF($F$18=4,(IF(4-$F$20=0,(VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(4-$F$20=1,(VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)))))))),\n(IF($F$18=3,(IF(3-$F$20=0,(VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),0)))),0)))))))))))))),\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$522:$G$524,3,TRUE)),\n(IF($F$18=4,(IF(4-$F$20=0, 0,\n(IF(4-$F$20=1, (VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(4-$F$20=3, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(4-$F$20=4, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n0)))))))))),\n(IF($F$18=5,(IF(5-$F$20=0, (VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(5-$F$20=1, (VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(5-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(5-$F$20=3, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(5-$F$20=4, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)))))))))))),\n(IF($F$18=6,(IF(6-$F$20=0, (VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(6-$F$20=1, (VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(6-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(6-$F$20=3, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(6-$F$20=4, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)))))))))))),\n(IF($F$18>6,(IF(7-$F$20=0, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(7-$F$20=1, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(7-$F$20=2, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(7-$F$20=3, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(7-$F$20=4, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)))))))))))),\n\n(IF($F$18=3,(IF(3-$F$20=0,0,\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),0)))),0)))))))))))))))))))","v":2401.96},{"$f":"IF($F$16=1,\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$522:$G$524,4,TRUE)),\n(IF($F$18>4,(IF($F$20=0, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(IF($F$20=1, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(IF($F$20=2, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)))))))),\n(IF($F$18=4,(IF(4-$F$20=0,(VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(4-$F$20=1,(VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)))))))),\n(IF($F$18=3,(IF(3-$F$20=0,(VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),0)))),0)))))))))))))),\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$522:$G$524,4,TRUE)),\n(IF($F$18=4,(IF(4-$F$20=0, 0,\n(IF(4-$F$20=1, (VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(4-$F$20=3, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(4-$F$20=4, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n0)))))))))),\n(IF($F$18=5,(IF(5-$F$20=0, (VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(5-$F$20=1, (VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(5-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(5-$F$20=3, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(5-$F$20=4, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)))))))))))),\n(IF($F$18=6,(IF(6-$F$20=0, (VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(6-$F$20=1, (VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(6-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(6-$F$20=3, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(6-$F$20=4, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)))))))))))),\n(IF($F$18>6,(IF(7-$F$20=0, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(7-$F$20=1, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(7-$F$20=2, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(7-$F$20=3, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(7-$F$20=4, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)))))))))))),\n\n(IF($F$18=3,(IF(3-$F$20=0,0,\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),0)))),0)))))))))))))))))))","v":2104.1},{"$f":"IF($F$16=1,\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$522:$G$524,5,TRUE)),\n(IF($F$18>4,(IF($F$20=0, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(IF($F$20=1, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(IF($F$20=2, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)))))))),\n(IF($F$18=4,(IF(4-$F$20=0,(VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(4-$F$20=1,(VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)))))))),\n(IF($F$18=3,(IF(3-$F$20=0,(VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),0)))),0)))))))))))))),\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$522:$G$524,5,TRUE)),\n(IF($F$18=4,(IF(4-$F$20=0, 0,\n(IF(4-$F$20=1, (VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(4-$F$20=3, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(4-$F$20=4, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n0)))))))))),\n(IF($F$18=5,(IF(5-$F$20=0, (VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(5-$F$20=1, (VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(5-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(5-$F$20=3, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(5-$F$20=4, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)))))))))))),\n(IF($F$18=6,(IF(6-$F$20=0, (VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(6-$F$20=1, (VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(6-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(6-$F$20=3, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(6-$F$20=4, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)))))))))))),\n(IF($F$18>6,(IF(7-$F$20=0, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(7-$F$20=1, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(7-$F$20=2, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(7-$F$20=3, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(7-$F$20=4, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)))))))))))),\n\n(IF($F$18=3,(IF(3-$F$20=0,0,\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),0)))),0)))))))))))))))))))","v":1737.8700000000001},{"$f":"IF($F$16=1,\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$522:$G$524,6,TRUE)),\n(IF($F$18>4,(IF($F$20=0, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(IF($F$20=1, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(IF($F$20=2, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)))))))),\n(IF($F$18=4,(IF(4-$F$20=0,(VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(4-$F$20=1,(VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)))))))),\n(IF($F$18=3,(IF(3-$F$20=0,(VLOOKUP(1,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,6,TRUE)),0)))),0)))))))))))))),\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$522:$G$524,6,TRUE)),\n(IF($F$18=4,(IF(4-$F$20=0, 0,\n(IF(4-$F$20=1, (VLOOKUP(1,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(4-$F$20=3, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(4-$F$20=4, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n0)))))))))),\n(IF($F$18=5,(IF(5-$F$20=0, (VLOOKUP(1,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(5-$F$20=1, (VLOOKUP(1,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(5-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(5-$F$20=3, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(5-$F$20=4, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)))))))))))),\n(IF($F$18=6,(IF(6-$F$20=0, (VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(6-$F$20=1, (VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(6-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(6-$F$20=3, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(6-$F$20=4, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)))))))))))),\n(IF($F$18>6,(IF(7-$F$20=0, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(7-$F$20=1, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(7-$F$20=2, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(7-$F$20=3, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(7-$F$20=4, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)))))))))))),\n\n(IF($F$18=3,(IF(3-$F$20=0,0,\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,6,TRUE)),0)))),0)))))))))))))))))))","v":1508.38},{"$f":"IF($F$16=1,\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$522:$G$524,7,TRUE)),\n(IF($F$18>4,(IF($F$20=0, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(IF($F$20=1, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(IF($F$20=2, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)))))))),\n(IF($F$18=4,(IF(4-$F$20=0,(VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(4-$F$20=1,(VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)))))))),\n(IF($F$18=3,(IF(3-$F$20=0,(VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),0)))),0)))))))))))))),\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$522:$G$524,7,TRUE)),\n(IF($F$18=4,(IF(4-$F$20=0, 0,\n(IF(4-$F$20=1, (VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(4-$F$20=3, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(4-$F$20=4, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n0)))))))))),\n(IF($F$18=5,(IF(5-$F$20=0, (VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(5-$F$20=1, (VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(5-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(5-$F$20=3, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(5-$F$20=4, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)))))))))))),\n(IF($F$18=6,(IF(6-$F$20=0, (VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(6-$F$20=1, (VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(6-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(6-$F$20=3, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(6-$F$20=4, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)))))))))))),\n(IF($F$18>6,(IF(7-$F$20=0, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(7-$F$20=1, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(7-$F$20=2, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(7-$F$20=3, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(7-$F$20=4, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)))))))))))),\n\n(IF($F$18=3,(IF(3-$F$20=0,0,\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),0)))),0)))))))))))))))))))","v":1139.5}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G37:G39)","v":58632.31},{"$f":"SUM(H37:H39)","v":51390.390000000007},{"$f":"SUM(I37:I39)","v":40972.710000000006},{"$f":"SUM(J37:J39)","v":35528.549999999996},{"$f":"SUM(K37:K39)","v":26846.620000000003}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G40+G41)*12%","v":7044.8771999999999},{"$f":"(H40+H41)*12%","v":6175.8468000000003},4925.7252000000008,{"$f":"(J40+J41)*12%","v":4272.4259999999995},3230.5944000000004]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G40:G42)","v":65752.1872},{"$f":"SUM(H40:H42)","v":57641.236800000006},{"$f":"SUM(I40:I42)","v":45973.435200000007},{"$f":"SUM(J40:J42)","v":39875.975999999995},{"$f":"SUM(K40:K42)","v":30152.214400000004}]
[null,null,null,null,"Costo de segunda cuota",null,{"$f":"G40+G42 - G41*12%","v":65668.1872},{"$f":"H40+H42 - H41*12%","v":57557.236800000006},45889.435200000007,{"$f":"J40+J42 - J41*12%","v":39791.975999999995},30068.214400000004]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G43+G44","v":131420.3744},{"$f":"H43+H44","v":115198.47360000001},91862.870400000014,{"$f":"J43+J44","v":79667.95199999999},60220.428800000009]
[null,null,null,null,"Ahorros en tarifas de prima para niños",null,{"$f":"IF($F$16=1,IF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),(VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE))))),\nIF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),IF($F$20=2,(VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)), (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)))))))","v":4082.0600000000004},{"$f":"IF($F$16=1,IF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),(VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE))))),\nIF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),IF($F$20=2,(VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)), (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)))))))","v":3578.5600000000004},{"$f":"IF($F$16=1,IF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),(VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE))))),\nIF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),IF($F$20=2,(VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)), (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)))))))","v":2953.69},{"$f":"IF($F$16=1,IF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,6,TRUE)),(VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE))))),\nIF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,6,TRUE)),IF($F$20=2,(VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)), (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)))))))","v":2562.02},{"$f":"IF($F$16=1,IF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),(VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE))))),\nIF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),IF($F$20=2,(VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)), (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)))))))","v":1936.0900000000001}]
[]
[null,null,null,null,"Tarifas trimestrales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$16,Tablas!$A$680:$G$746,3,TRUE)","v":10950.225},{"$f":"VLOOKUP($I$16,Tablas!$A$680:$G$746,4,TRUE)","v":9597.7750000000015},{"$f":"VLOOKUP($I$16,Tablas!$A$680:$G$746,5,TRUE)","v":7623.8250000000007},{"$f":"VLOOKUP($I$16,Tablas!$A$680:$G$746,6,TRUE)","v":6610.7250000000004},{"$f":"VLOOKUP($I$16,Tablas!$A$680:$G$746,7,TRUE)","v":4995.375}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$16=1,0,(VLOOKUP($I$18,Tablas!$A$680:$G$746,3,TRUE)))","v":18225.900000000001},{"$f":"IF($F$16=1,0,(VLOOKUP($I$18,Tablas!$A$680:$G$746,4,TRUE)))","v":15975.300000000001},{"$f":"IF($F$16=1,0,(VLOOKUP($I$18,Tablas!$A$680:$G$746,5,TRUE)))","v":12733.875000000002},{"$f":"IF($F$16=1,0,(VLOOKUP($I$18,Tablas!$A$680:$G$746,6,TRUE)))","v":11041.25},{"$f":"IF($F$16=1,0,(VLOOKUP($I$18,Tablas!$A$680:$G$746,7,TRUE)))","v":8343.2250000000004}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$16=1,\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$747:$G$749,3,TRUE)),\n(IF($F$18>4,(IF($F$20=0, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(IF($F$20=1, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(IF($F$20=2, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)))))))),\n(IF($F$18=4,(IF(4-$F$20=0,(VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(4-$F$20=1,(VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)))))))),\n(IF($F$18=3,(IF(3-$F$20=0,(VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),0)))),0)))))))))))))),\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$747:$G$749,3,TRUE)),\n(IF($F$18=4,(IF(4-$F$20=0, 0,\n(IF(4-$F$20=1, (VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(4-$F$20=3, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(4-$F$20=4, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n0)))))))))),\n(IF($F$18=5,(IF(5-$F$20=0, (VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(5-$F$20=1, (VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(5-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(5-$F$20=3, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(5-$F$20=4, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)))))))))))),\n(IF($F$18=6,(IF(6-$F$20=0, (VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(6-$F$20=1, (VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(6-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(6-$F$20=3, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(6-$F$20=4, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)))))))))))),\n(IF($F$18>6,(IF(7-$F$20=0, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(7-$F$20=1, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(7-$F$20=2, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(7-$F$20=3, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(7-$F$20=4, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)))))))))))),\n\n(IF($F$18=3,(IF(3-$F$20=0,0,\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),0)))),0)))))))))))))))))))","v":1246.3000000000002},{"$f":"IF($F$16=1,\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$747:$G$749,4,TRUE)),\n(IF($F$18>4,(IF($F$20=0, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(IF($F$20=1, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(IF($F$20=2, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)))))))),\n(IF($F$18=4,(IF(4-$F$20=0,(VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(4-$F$20=1,(VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)))))))),\n(IF($F$18=3,(IF(3-$F$20=0,(VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),0)))),0)))))))))))))),\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$747:$G$749,4,TRUE)),\n(IF($F$18=4,(IF(4-$F$20=0, 0,\n(IF(4-$F$20=1, (VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(4-$F$20=3, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(4-$F$20=4, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n0)))))))))),\n(IF($F$18=5,(IF(5-$F$20=0, (VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(5-$F$20=1, (VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(5-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(5-$F$20=3, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(5-$F$20=4, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)))))))))))),\n(IF($F$18=6,(IF(6-$F$20=0, (VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(6-$F$20=1, (VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(6-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(6-$F$20=3, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(6-$F$20=4, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)))))))))))),\n(IF($F$18>6,(IF(7-$F$20=0, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(7-$F$20=1, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(7-$F$20=2, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(7-$F$20=3, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(7-$F$20=4, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)))))))))))),\n\n(IF($F$18=3,(IF(3-$F$20=0,0,\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),0)))),0)))))))))))))))))))","v":1091.75},{"$f":"IF($F$16=1,\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$747:$G$749,5,TRUE)),\n(IF($F$18>4,(IF($F$20=0, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(IF($F$20=1, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(IF($F$20=2, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)))))))),\n(IF($F$18=4,(IF(4-$F$20=0,(VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(4-$F$20=1,(VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)))))))),\n(IF($F$18=3,(IF(3-$F$20=0,(VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),0)))),0)))))))))))))),\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$747:$G$749,5,TRUE)),\n(IF($F$18=4,(IF(4-$F$20=0, 0,\n(IF(4-$F$20=1, (VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(4-$F$20=3, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(4-$F$20=4, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n0)))))))))),\n(IF($F$18=5,(IF(5-$F$20=0, (VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(5-$F$20=1, (VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(5-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(5-$F$20=3, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(5-$F$20=4, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)))))))))))),\n(IF($F$18=6,(IF(6-$F$20=0, (VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(6-$F$20=1, (VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(6-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(6-$F$20=3, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(6-$F$20=4, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)))))))))))),\n(IF($F$18>6,(IF(7-$F$20=0, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(7-$F$20=1, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(7-$F$20=2, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(7-$F$20=3, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(7-$F$20=4, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)))))))))))),\n\n(IF($F$18=3,(IF(3-$F$20=0,0,\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),0)))),0)))))))))))))))))))","v":901.72500000000002},{"$f":"IF($F$16=1,\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$747:$G$749,6,TRUE)),\n(IF($F$18>4,(IF($F$20=0, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(IF($F$20=1, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(IF($F$20=2, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)))))))),\n(IF($F$18=4,(IF(4-$F$20=0,(VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(4-$F$20=1,(VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)))))))),\n(IF($F$18=3,(IF(3-$F$20=0,(VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),0)))),0)))))))))))))),\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$747:$G$749,6,TRUE)),\n(IF($F$18=4,(IF(4-$F$20=0, 0,\n(IF(4-$F$20=1, (VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(4-$F$20=3, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(4-$F$20=4, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n0)))))))))),\n(IF($F$18=5,(IF(5-$F$20=0, (VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(5-$F$20=1, (VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(5-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(5-$F$20=3, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(5-$F$20=4, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)))))))))))),\n(IF($F$18=6,(IF(6-$F$20=0, (VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(6-$F$20=1, (VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(6-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(6-$F$20=3, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(6-$F$20=4, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)))))))))))),\n(IF($F$18>6,(IF(7-$F$20=0, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(7-$F$20=1, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(7-$F$20=2, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(7-$F$20=3, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(7-$F$20=4, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)))))))))))),\n\n(IF($F$18=3,(IF(3-$F$20=0,0,\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),0)))),0)))))))))))))))))))","v":782.65000000000009},{"$f":"IF($F$16=1,\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$747:$G$749,7,TRUE)),\n(IF($F$18>4,(IF($F$20=0, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(IF($F$20=1, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(IF($F$20=2, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)))))))),\n(IF($F$18=4,(IF(4-$F$20=0,(VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(4-$F$20=1,(VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)))))))),\n(IF($F$18=3,(IF(3-$F$20=0,(VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),0)))),0)))))))))))))),\n(IF($F$18=0, 0,\n (IF($F$20>$F$18, (VLOOKUP($F$18,Tablas!$A$747:$G$749,7,TRUE)),\n(IF($F$18=4,(IF(4-$F$20=0, 0,\n(IF(4-$F$20=1, (VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(4-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(4-$F$20=3, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(4-$F$20=4, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n0)))))))))),\n(IF($F$18=5,(IF(5-$F$20=0, (VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(5-$F$20=1, (VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(5-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(5-$F$20=3, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(5-$F$20=4, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)))))))))))),\n(IF($F$18=6,(IF(6-$F$20=0, (VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(6-$F$20=1, (VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(6-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(6-$F$20=3, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(6-$F$20=4, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)))))))))))),\n(IF($F$18>6,(IF(7-$F$20=0, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(7-$F$20=1, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(7-$F$20=2, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(7-$F$20=3, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(7-$F$20=4, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)))))))))))),\n\n(IF($F$18=3,(IF(3-$F$20=0,0,\n(IF(3-$F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(3-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)))))))),\n\n(IF($F$18=2,(IF(2-$F$20=0, 0,\n(IF(2-$F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(2-$F$20=2, (VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n         0)))))),\n(IF($F$18=1,(IF(1-$F$20=0, 0,\n(IF(1-$F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),0)))),0)))))))))))))))))))","v":591.25}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G49:G51)","v":30422.424999999999},{"$f":"SUM(H49:H51)","v":26664.825000000004},{"$f":"SUM(I49:I51)","v":21259.425000000003},{"$f":"SUM(J49:J51)","v":18434.625},{"$f":"SUM(K49:K51)","v":13929.85}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G52+G53)*12%","v":3659.6909999999998},{"$f":"(H52+H53)*12%","v":3208.7790000000005},2560.1310000000003,{"$f":"(J52+J53)*12%","v":2221.1549999999997},1680.5819999999999]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G52:G54)","v":34157.116000000002},{"$f":"SUM(H52:H54)","v":29948.604000000007},{"$f":"SUM(I52:I54)","v":23894.556000000004},{"$f":"SUM(J52:J54)","v":20730.78},{"$f":"SUM(K52:K54)","v":15685.432000000001}]
[null,null,null,null,"Costo de tarifa trimestral 2 a 4",null,{"$f":"G52+G54 - G53*12%","v":34073.116000000002},{"$f":"H52+H54 - H53*12%","v":29864.604000000007},23810.556000000004,{"$f":"J52+J54 - J53*12%","v":20646.78},15601.432000000001]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G55+(G56*3)","v":136376.46400000001},{"$f":"H55+(H56*3)","v":119542.41600000003},95326.224000000017,{"$f":"J55+(J56*3)","v":82671.12},62489.728000000003]
[null,null,null,null,"Ahorros en tarifas de prima para niños",null,{"$f":"IF($F$16=1,IF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),(VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE))))),\nIF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),IF($F$20=2,(VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)), (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)))))))","v":2118.0500000000002},{"$f":"IF($F$16=1,IF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),(VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE))))),\nIF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),IF($F$20=2,(VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)), (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)))))))","v":1856.8000000000002},{"$f":"IF($F$16=1,IF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),(VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE))))),\nIF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),IF($F$20=2,(VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)), (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)))))))","v":1532.575},{"$f":"IF($F$16=1,IF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),(VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE))))),\nIF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),IF($F$20=2,(VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)), (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)))))))","v":1329.3500000000001},{"$f":"IF($F$16=1,IF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),(VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE))))),\nIF($F$18=0,0,IF($F$20=0,0,IF($F$20=1,(VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),IF($F$20=2,(VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)), (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)))))))","v":1004.575}]
[]
[]
[null,null,null,null,"Tarifas en US $ -   Efectivas a partir del 1ro de enero de  2023"]
[null,null,null,null,"Este presupuesto solamente tiene carácter informativo y en ningún momento expresa compromiso legal para suministrarle cobertura de seguro. La emisión de una póliza de seguro Bupa está sujeta a todas las evaluaciones de riesgo por parte de Bupa y a la recepción de todos los pagos de prima requeridos."]

{"sheet":"Global Premier","index":3,"n_rows":59,"n_cols":10,"rows_kept":59,"cut":false,"hidden":false,"merged":[[13,5,13,8],[40,1,41,1],[40,0,41,0],[11,0,11,1],[49,4,49,5],[58,4,59,9],[43,4,43,5],[50,4,50,5],[34,8,34,9],[45,8,45,9],[57,4,57,9],[56,4,56,9]]}
[]
[null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["GLOBAL PREMIER HEALTH PLAN"]
[]
[null,null,null,null,"Nombre del Asegurado titular:",{"$f":"+'INGRESO DE DATOS'!$D$16","v":"NOMBRE COMPLETO"}]
[]
[null,null,null,null,"Número de adultos en la póliza:",{"$f":"+'INGRESO DE DATOS'!$D$18","v":2},null,"Edad del Asegurado Titular:",{"$f":"+'INGRESO DE DATOS'!$D$20","v":65}]
[]
[null,null,null,null,"Número de niños en la póliza:",{"$f":"+'INGRESO DE DATOS'!$H$18","v":3},null,"Edad del/la conyuge:",{"$f":"+'INGRESO DE DATOS'!$H$20","v":71}]
[null,null,null,null,null,null,null," "," "]
[null,null,null,null,null,null,null,"Fecha de la cotización:",{"$f":"NOW()","v":"2022-11-29T14:46:13.610"}]
[null,null,null,null,null,null," ",false,null," "]
[null,null,null,null,"Deducibles",null,"PLAN 1","PLAN 2","PLAN 3","PLAN 4"]
[null,null,null,null,"En el país de residencia",null,250,2000,5000,10000]
[null,null,null,null,"Fuera del país de residencia",null,5000,2000,5000,10000]
[]
[null,null,null,null,"Tarifas anuales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$16,Tablas!$A$155:$G$221,3,TRUE)","v":20500},{"$f":"VLOOKUP($I$16,Tablas!$A$155:$G$221,4,TRUE)","v":18602},{"$f":"VLOOKUP($I$16,Tablas!$A$155:$G$221,5,TRUE)","v":13003},{"$f":"VLOOKUP($I$16,Tablas!$A$155:$G$221,6,TRUE)","v":9410}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$16=1,0,(VLOOKUP($I$18,Tablas!$A$155:$G$221,3,TRUE)))","v":34122},{"$f":"IF($F$16=1,0,(VLOOKUP($I$18,Tablas!$A$155:$G$221,4,TRUE)))","v":30965},{"$f":"IF($F$16=1,0,(VLOOKUP($I$18,Tablas!$A$155:$G$221,5,TRUE)))","v":21778},{"$f":"IF($F$16=1,0,(VLOOKUP($I$18,Tablas!$A$155:$G$221,6,TRUE)))","v":15763}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$18=0,0,(VLOOKUP($F$18,Tablas!$A$222:$G$224,3,TRUE)))","v":5597},{"$f":"IF($F$18=0,0,(VLOOKUP($F$18,Tablas!$A$222:$G$224,4,TRUE)))","v":5081},{"$f":"IF($F$18=0,0,(VLOOKUP($F$18,Tablas!$A$222:$G$224,5,TRUE)))","v":3798},{"$f":"IF($F$18=0,0,(VLOOKUP($F$18,Tablas!$A$222:$G$224,6,TRUE)))","v":2749}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G27:G29)","v":60219},{"$f":"SUM(H27:H29)","v":54648},38579,{"$f":"SUM(J27:J29)","v":27922}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G30+G31)*12%","v":7235.28},{"$f":"(H30+H31)*12%","v":6566.7599999999993},4638.4799999999996,{"$f":"(J30+J31)*12%","v":3359.64}]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"SUM(G30:G32)","v":67529.279999999999},{"$f":"SUM(H30:H32)","v":61289.760000000002},{"$f":"SUM(I30:I32)","v":43292.479999999996},{"$f":"SUM(J30:J32)","v":31356.639999999999}]
[]
[null,null,null,null,"Tarifas semi anuales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$16,Tablas!$A$530:$G$596,3,TRUE)","v":10865},{"$f":"VLOOKUP($I$16,Tablas!$A$530:$G$596,4,TRUE)","v":9859.0600000000013},{"$f":"VLOOKUP($I$16,Tablas!$A$530:$G$596,5,TRUE)","v":6891.59},{"$f":"VLOOKUP($I$16,Tablas!$A$530:$G$596,6,TRUE)","v":4987.3}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$16=1,0,(VLOOKUP($I$18,Tablas!$A$530:$G$596,3,TRUE)))","v":18084.66},{"$f":"IF($F$16=1,0,(VLOOKUP($I$18,Tablas!$A$530:$G$596,4,TRUE)))","v":16411.45},{"$f":"IF($F$16=1,0,(VLOOKUP($I$18,Tablas!$A$530:$G$596,5,TRUE)))","v":11542.34},{"$f":"IF($F$16=1,0,(VLOOKUP($I$18,Tablas!$A$530:$G$596,6,TRUE)))","v":8354.3900000000012}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$18=0,0,(VLOOKUP($F$18,Tablas!$A$597:$G$599,3,TRUE)))","v":2966.4100000000003},{"$f":"IF($F$18=0,0,(VLOOKUP($F$18,Tablas!$A$597:$G$599,4,TRUE)))","v":2692.9300000000003},{"$f":"IF($F$18=0,0,(VLOOKUP($F$18,Tablas!$A$597:$G$599,5,TRUE)))","v":2012.94},{"$f":"IF($F$18=0,0,(VLOOKUP($F$18,Tablas!$A$597:$G$599,6,TRUE)))","v":1456.97}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G36:G38)","v":31916.07},{"$f":"SUM(H36:H38)","v":28963.440000000002},{"$f":"SUM(I36:I38)","v":20446.87},{"$f":"SUM(J36:J38)","v":14798.660000000002}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G39+G40)*12%","v":3838.9283999999998},{"$f":"(H39+H40)*12%","v":3484.6128000000003},2462.6243999999997,{"$f":"(J39+J40)*12%","v":1784.8392000000001}]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G39:G41)","v":35829.998399999997},{"$f":"SUM(H39:H41)","v":32523.052800000001},{"$f":"SUM(I39:I41)","v":22984.4944},{"$f":"SUM(J39:J41)","v":16658.499200000002}]
[null,null,null,null,"Costo de segunda cuota",null,{"$f":"G39+G41 - G40*12%","v":35745.998399999997},{"$f":"H39+H41 - H40*12%","v":32439.052800000001},22900.4944,{"$f":"J39+J41 - J40*12%","v":16574.499200000002}]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G42+G43","v":71575.996799999994},{"$f":"H42+H43","v":64962.105600000003},45884.988799999999,{"$f":"J42+J43","v":33232.998400000004}]
[]
[null,null,null,null,"Tarifas trimestrales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$16,Tablas!$A$755:$G$821,3,TRUE)","v":5637.5000000000009},{"$f":"VLOOKUP($I$16,Tablas!$A$755:$G$821,4,TRUE)","v":5115.55},{"$f":"VLOOKUP($I$16,Tablas!$A$755:$G$821,5,TRUE)","v":3575.8250000000003},{"$f":"VLOOKUP($I$16,Tablas!$A$755:$G$821,6,TRUE)","v":2587.75}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$16=1,0,(VLOOKUP($I$18,Tablas!$A$755:$G$821,3,TRUE)))","v":9383.5500000000011},{"$f":"IF($F$16=1,0,(VLOOKUP($I$18,Tablas!$A$755:$G$821,4,TRUE)))","v":8515.375},{"$f":"IF($F$16=1,0,(VLOOKUP($I$18,Tablas!$A$755:$G$821,5,TRUE)))","v":5988.9500000000007},{"$f":"IF($F$16=1,0,(VLOOKUP($I$18,Tablas!$A$755:$G$821,6,TRUE)))","v":4334.8250000000007}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$18=0,0,(VLOOKUP($F$18,Tablas!$A$822:$G$824,3,TRUE)))","v":1539.1750000000002},{"$f":"IF($F$18=0,0,(VLOOKUP($F$18,Tablas!$A$822:$G$824,4,TRUE)))","v":1397.2750000000001},{"$f":"IF($F$18=0,0,(VLOOKUP($F$18,Tablas!$A$822:$G$824,5,TRUE)))","v":1044.45},{"$f":"IF($F$18=0,0,(VLOOKUP($F$18,Tablas!$A$822:$G$824,6,TRUE)))","v":755.97500000000002}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G47:G49)","v":16560.225000000002},{"$f":"SUM(H47:H49)","v":15028.199999999999},{"$f":"SUM(I47:I49)","v":10609.225000000002},{"$f":"SUM(J47:J49)","v":7678.5500000000011}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G50+G51)*12%","v":1996.2270000000001},{"$f":"(H50+H51)*12%","v":1812.3839999999998},1282.1070000000002,{"$f":"(J50+J51)*12%","v":930.42600000000004}]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G50:G52)","v":18631.452000000001},{"$f":"SUM(H50:H52)","v":16915.583999999999},{"$f":"SUM(I50:I52)","v":11966.332000000002},{"$f":"SUM(J50:J52)","v":8683.9760000000006}]
[null,null,null,null,"Costo de tarifa trimestral 2 a 4",null,{"$f":"G50+G52 - G51*12%","v":18547.452000000001},{"$f":"H50+H52 - H51*12%","v":16831.583999999999},11882.332000000002,{"$f":"J50+J52 - J51*12%","v":8599.9760000000006}]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G53+(G54*3)","v":74273.808000000005},{"$f":"H53+(H54*3)","v":67410.335999999996},47613.328000000009,{"$f":"J53+(J54*3)","v":34483.904000000002}]
[]
[]
[null,null,null,null,"Tarifas en US $ -   Efectivas a partir del 1ro de enero de  2023"]
[null,null,null,null,"Este presupuesto solamente tiene carácter informativo y en ningún momento expresa compromiso legal para suministrarle cobertura de seguro. La emisión de una póliza de seguro Bupa está sujeta a todas las evaluaciones de riesgo por parte de Bupa y a la recepción de todos los pagos de prima requeridos."]

{"sheet":"Global Select","index":4,"n_rows":57,"n_cols":10,"rows_kept":57,"cut":false,"hidden":false,"merged":[[11,5,11,8],[10,0,10,1],[38,0,39,0],[47,4,47,5],[48,4,48,5],[38,1,39,1],[43,4,43,9],[56,4,57,9],[55,4,55,9],[54,4,54,9],[32,4,32,9],[23,4,23,9]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["GLOBAL SELECT HEALTH PLAN"]
[null,null,null,null,"Nombre del Asegurado titular:",{"$f":"+'INGRESO DE DATOS'!$D$16","v":"NOMBRE COMPLETO"}]
[]
[null,null,null,null,"Número de adultos en la póliza:",{"$f":"+'INGRESO DE DATOS'!$D$18","v":2},null,"Edad del Asegurado Titular:",{"$f":"+'INGRESO DE DATOS'!$D$20","v":65}]
[]
[null,null,null,null,"Número de niños en la póliza:",{"$f":"+'INGRESO DE DATOS'!$H$18","v":3},null,"Edad del/la conyuge:",{"$f":"+'INGRESO DE DATOS'!$H$20","v":71}]
[null,null,null,null,null,null,null," "," "]
[null,null,null,null,null,null,null,"Fecha de la cotización:",{"$f":"NOW()","v":"2022-11-29T14:46:13.610"}]
[null,null,null,null,null,null," ",false,null," "]
[null,null,null,null,"Deducibles",null,"PLAN 1","PLAN 2","PLAN 3","PLAN 4"]
[null,null,null,null,"En el país de residencia",null,250,2000,5000,10000]
[null,null,null,null,"Fuera del país de residencia",null,5000,2000,5000,10000]
[]
[null,null,null,null,"Tarifas anuales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$14,Tablas!$A$305:$G$371,3,TRUE)","v":20391},{"$f":"VLOOKUP($I$14,Tablas!$A$305:$G$371,4,TRUE)","v":19566},{"$f":"VLOOKUP($I$14,Tablas!$A$305:$G$371,5,TRUE)","v":13730},{"$f":"VLOOKUP($I$14,Tablas!$A$305:$G$371,6,TRUE)","v":9951}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$14=1,0,(VLOOKUP($I$16,Tablas!$A$305:$G$371,3,TRUE)))","v":34544},{"$f":"IF($F$14=1,0,(VLOOKUP($I$16,Tablas!$A$305:$G$371,4,TRUE)))","v":33146},{"$f":"IF($F$14=1,0,(VLOOKUP($I$16,Tablas!$A$305:$G$371,5,TRUE)))","v":23400},{"$f":"IF($F$14=1,0,(VLOOKUP($I$16,Tablas!$A$305:$G$371,6,TRUE)))","v":16960}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$16=0,0,(VLOOKUP($F$16,Tablas!$A$372:$G$374,3,TRUE)))","v":5492},{"$f":"IF($F$16=0,0,(VLOOKUP($F$16,Tablas!$A$372:$G$374,4,TRUE)))","v":5270},{"$f":"IF($F$16=0,0,(VLOOKUP($F$16,Tablas!$A$372:$G$374,5,TRUE)))","v":3971},{"$f":"IF($F$16=0,0,(VLOOKUP($F$16,Tablas!$A$372:$G$374,6,TRUE)))","v":2879}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G25:G27)","v":60427},{"$f":"SUM(H25:H27)","v":57982},{"$f":"SUM(I25:I27)","v":41101},{"$f":"SUM(J25:J27)","v":29790}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G28+G29)*12%","v":7260.24},{"$f":"(H28+H29)*12%","v":6966.84},4941.12,{"$f":"(J28+J29)*12%","v":3583.7999999999997}]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"SUM(G28:G30)","v":67762.240000000005},{"$f":"SUM(H28:H30)","v":65023.839999999997},{"$f":"SUM(I28:I30)","v":46117.120000000003},{"$f":"SUM(J28:J30)","v":33448.800000000003}]
[]
[null,null,null,null,"Tarifas semi anuales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$14,Tablas!$A$605:$G$671,3,TRUE)","v":10807.230000000001},{"$f":"VLOOKUP($I$14,Tablas!$A$605:$G$671,4,TRUE)","v":10369.980000000001},{"$f":"VLOOKUP($I$14,Tablas!$A$605:$G$671,5,TRUE)","v":7276.9000000000005},{"$f":"VLOOKUP($I$14,Tablas!$A$605:$G$671,6,TRUE)","v":5274.0300000000007}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$14=1,0,(VLOOKUP($I$16,Tablas!$A$605:$G$671,3,TRUE)))","v":18308.32},{"$f":"IF($F$14=1,0,(VLOOKUP($I$16,Tablas!$A$605:$G$671,4,TRUE)))","v":17567.38},{"$f":"IF($F$14=1,0,(VLOOKUP($I$16,Tablas!$A$605:$G$671,5,TRUE)))","v":12402},{"$f":"IF($F$14=1,0,(VLOOKUP($I$16,Tablas!$A$605:$G$671,6,TRUE)))","v":8988.8000000000011}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$16=0,0,(VLOOKUP($F$16,Tablas!$A$672:$G$674,3,TRUE)))","v":2910.76},{"$f":"IF($F$16=0,0,(VLOOKUP($F$16,Tablas!$A$672:$G$674,4,TRUE)))","v":2793.1000000000004},{"$f":"IF($F$16=0,0,(VLOOKUP($F$16,Tablas!$A$672:$G$674,5,TRUE)))","v":2104.63},{"$f":"IF($F$16=0,0,(VLOOKUP($F$16,Tablas!$A$672:$G$674,6,TRUE)))","v":1525.8700000000001}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G34:G36)","v":32026.310000000005},{"$f":"SUM(H34:H36)","v":30730.46},{"$f":"SUM(I34:I36)","v":21783.530000000002},{"$f":"SUM(J34:J36)","v":15788.700000000003}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G37+G38)*12%","v":3852.1572000000006},{"$f":"(H37+H38)*12%","v":3696.6551999999997},2623.0236,{"$f":"(J37+J38)*12%","v":1903.6440000000002}]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G37:G39)","v":35953.467200000006},{"$f":"SUM(H37:H39)","v":34502.1152},{"$f":"SUM(I37:I39)","v":24481.553600000003},{"$f":"SUM(J37:J39)","v":17767.344000000005}]
[null,null,null,null,"Costo de segunda cuota",null,{"$f":"G37+G39 - G38*12%","v":35869.467200000006},{"$f":"H37+H39 - H38*12%","v":34418.1152},24397.553600000003,{"$f":"J37+J39 - J38*12%","v":17683.344000000005}]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G40+G41","v":71822.934400000013},{"$f":"H40+H41","v":68920.2304},48879.107200000006,{"$f":"J40+J41","v":35450.688000000009}]
[]
[null,null,null,null,"Tarifas trimestrales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$14,Tablas!$A$830:$G$896,3,TRUE)","v":5607.5250000000005},{"$f":"VLOOKUP($I$14,Tablas!$A$830:$G$896,4,TRUE)","v":5380.6500000000005},{"$f":"VLOOKUP($I$14,Tablas!$A$830:$G$896,5,TRUE)","v":3775.7500000000005},{"$f":"VLOOKUP($I$14,Tablas!$A$830:$G$896,6,TRUE)","v":2736.5250000000001}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$14=1,0,(VLOOKUP($I$16,Tablas!$A$830:$G$896,3,TRUE)))","v":9499.6},{"$f":"IF($F$14=1,0,(VLOOKUP($I$16,Tablas!$A$830:$G$896,4,TRUE)))","v":9115.1500000000015},{"$f":"IF($F$14=1,0,(VLOOKUP($I$16,Tablas!$A$830:$G$896,5,TRUE)))","v":6435.0000000000009},{"$f":"IF($F$14=1,0,(VLOOKUP($I$16,Tablas!$A$830:$G$896,6,TRUE)))","v":4664}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$16=0,0,(VLOOKUP($F$16,Tablas!$A$897:$G$899,3,TRUE)))","v":1510.3000000000002},{"$f":"IF($F$16=0,0,(VLOOKUP($F$16,Tablas!$A$897:$G$899,4,TRUE)))","v":1449.2500000000002},{"$f":"IF($F$16=0,0,(VLOOKUP($F$16,Tablas!$A$897:$G$899,5,TRUE)))","v":1092.0250000000001},{"$f":"IF($F$16=0,0,(VLOOKUP($F$16,Tablas!$A$897:$G$899,6,TRUE)))","v":791.72500000000002}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G45:G47)","v":16617.424999999999},{"$f":"SUM(H45:H47)","v":15945.050000000003},{"$f":"SUM(I45:I47)","v":11302.775000000001},{"$f":"SUM(J45:J47)","v":8192.25}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G48+G49)*12%","v":2003.0909999999999},{"$f":"(H48+H49)*12%","v":1922.4060000000002},1365.3330000000001,{"$f":"(J48+J49)*12%","v":992.06999999999994}]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G48:G50)","v":18695.516},{"$f":"SUM(H48:H50)","v":17942.456000000002},{"$f":"SUM(I48:I50)","v":12743.108000000002},{"$f":"SUM(J48:J50)","v":9259.32}]
[null,null,null,null,"Costo de tarifa trimestral 2 a 4",null,{"$f":"G48+G50 - G49*12%","v":18611.516},{"$f":"H48+H50 - H49*12%","v":17858.456000000002},12659.108000000002,{"$f":"J48+J50 - J49*12%","v":9175.32}]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G51+(G52*3)","v":74530.063999999998},{"$f":"H51+(H52*3)","v":71517.824000000008},50720.432000000008,{"$f":"J51+(J52*3)","v":36785.279999999999}]
[]
[]
[null,null,null,null,"Tarifas en US $ -   Efectivas a partir del 1ro de enero de  2023"]
[null,null,null,null,"Este presupuesto solamente tiene carácter informativo y en ningún momento expresa compromiso legal para suministrarle cobertura de seguro. La emisión de una póliza de seguro Bupa está sujeta a todas las evaluaciones de riesgo por parte de Bupa y a la recepción de todos los pagos de prima requeridos."]

{"sheet":"Global Major Medical","index":5,"n_rows":62,"n_cols":10,"rows_kept":62,"cut":false,"hidden":false,"merged":[[16,5,16,8],[14,0,14,1],[43,0,44,0],[43,1,44,1],[61,4,63,7],[60,4,60,7],[52,4,52,5],[53,4,53,5],[59,4,59,7]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["GLOBAL MAJOR MEDICAL HEALTH PLAN"]
[]
[null,null,null,null,"Nombre del Asegurado titular:",{"$f":"+'INGRESO DE DATOS'!$D$16","v":"NOMBRE COMPLETO"}]
[]
[null,null,null,null,"Número de adultos en la póliza:",{"$f":"+'INGRESO DE DATOS'!$D$18","v":2},null,"Edad del Asegurado Titular:",{"$f":"+'INGRESO DE DATOS'!$D$20","v":65}]
[]
[null,null,null,null,"Número de niños en la póliza:",{"$f":"+'INGRESO DE DATOS'!$H$18","v":3},null,"Edad del/la conyuge:",{"$f":"+'INGRESO DE DATOS'!$H$20","v":71}]
[null,null,null,null,null,null,null," "," "]
[null,null,null,null,null,null,null,"Fecha de la cotización:",{"$f":"NOW()","v":"2022-11-29T14:46:13.610"}]
[null,null,null,null,null,null," ",false,null," "]
[null,null,null,null,"Deducibles",null,"PLAN 1","PLAN 2"]
[null,null,null,null,"En el país de residencia",null,10000,20000]
[null,null,null,null,"Fuera del país de residencia",null,10000,20000]
[]
[null,null,null,null,"Tarifas anuales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$19,Tablas!$A$1129:$G$1195,3,TRUE)","v":11004},{"$f":"VLOOKUP($I$19,Tablas!$A$1129:$G$1195,4,TRUE)","v":8654}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$19=1,0,(VLOOKUP($I$21,Tablas!$A$1129:$G$1195,3,TRUE)))","v":18266},{"$f":"IF($F$19=1,0,(VLOOKUP($I$21,Tablas!$A$1129:$G$1195,4,TRUE)))","v":14734}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$21=0,0,(VLOOKUP($F$21,Tablas!$A$1196:$G$1198,3,TRUE)))","v":2987},{"$f":"IF($F$21=0,0,(VLOOKUP($F$21,Tablas!$A$1196:$G$1198,4,TRUE)))","v":2339}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G30:G32)","v":32257},{"$f":"SUM(H30:H32)","v":25727}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G33+G34)*12%","v":3879.8399999999997},{"$f":"(H33+H34)*12%","v":3096.24}]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"SUM(G33:G35)","v":36211.839999999997},{"$f":"SUM(H33:H35)","v":28898.239999999998}]
[]
[null,null,null,null,"Tarifas semi anuales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$19,Tablas!$A$1353:$G$1419,3,TRUE)","v":5832.12},{"$f":"VLOOKUP($I$19,Tablas!$A$1353:$G$1419,4,TRUE)","v":4586.62}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$19=1,0,(VLOOKUP($I$21,Tablas!$A$1353:$G$1419,3,TRUE)))","v":9680.9800000000014},{"$f":"IF($F$19=1,0,(VLOOKUP($I$21,Tablas!$A$1353:$G$1419,4,TRUE)))","v":7809.02}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$21=0,0,(VLOOKUP($F$21,Tablas!$A$1420:$G$1422,3,TRUE)))","v":1583.1100000000001},{"$f":"IF($F$21=0,0,(VLOOKUP($F$21,Tablas!$A$1420:$G$1422,4,TRUE)))","v":1239.67}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G39:G41)","v":17096.210000000003},{"$f":"SUM(H39:H41)","v":13635.31}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G42+G43)*12%","v":2060.5452000000005},{"$f":"(H42+H43)*12%","v":1645.2371999999998}]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G42:G44)","v":19231.755200000003},{"$f":"SUM(H42:H44)","v":15355.547199999999}]
[null,null,null,null,"Costo de segunda cuota",null,{"$f":"G42+G44 - G43*12%","v":19147.755200000003},{"$f":"H42+H44 - H43*12%","v":15271.547199999999}]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G45+G46","v":38379.510400000006},{"$f":"H45+H46","v":30627.094399999998}]
[]
[null,null,null,null,"Tarifas trimestrales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$19,Tablas!$A$1278:$G$1344,3,TRUE)","v":3026.1000000000004},{"$f":"VLOOKUP($I$19,Tablas!$A$1278:$G$1344,4,TRUE)","v":2379.8500000000004}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$19=1,0,(VLOOKUP($I$21,Tablas!$A$1278:$G$1344,3,TRUE)))","v":5023.1500000000005},{"$f":"IF($F$19=1,0,(VLOOKUP($I$21,Tablas!$A$1278:$G$1344,4,TRUE)))","v":4051.8500000000004}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$21=0,0,(VLOOKUP($F$21,Tablas!$A$1345:$G$1347,3,TRUE)))","v":821.42500000000007},{"$f":"IF($F$21=0,0,(VLOOKUP($F$21,Tablas!$A$1345:$G$1347,4,TRUE)))","v":643.22500000000002}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G50:G52)","v":8870.6750000000011},{"$f":"SUM(H50:H52)","v":7074.9250000000011}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G53+G54)*12%","v":1073.481},{"$f":"(H53+H54)*12%","v":857.9910000000001}]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G53:G55)","v":10019.156000000001},{"$f":"SUM(H53:H55)","v":8007.9160000000011}]
[null,null,null,null,"Costo de tarifa trimestral 2 a 4",null,{"$f":"G53+G55 - G54*12%","v":9935.1560000000009},{"$f":"H53+H55 - H54*12%","v":7923.9160000000011}]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G56+(G57*3)","v":39824.624000000003},{"$f":"H56+(H57*3)","v":31779.664000000004}]
[]
[]
[null,null,null,null,"Tarifas en US $ -   Efectivas a partir del 1ro de enero de  2023"]
[null,null,null,null,"Este presupuesto solamente tiene carácter informativo y en ningún momento expresa compromiso legal para suministrarle cobertura de seguro. La emisión de una póliza de seguro Bupa está sujeta a todas las evaluaciones de riesgo por parte de Bupa y a la recepción de todos los pagos de prima requeridos."]

{"sheet":"Resumen tarifas","index":6,"n_rows":112,"n_cols":8,"rows_kept":112,"cut":false,"hidden":false,"merged":[[109,0,109,7],[110,0,110,7],[111,0,113,7],[94,0,94,1],[97,0,97,1],[100,0,100,1],[107,0,107,1],[99,2,99,3],[103,0,103,1],[99,0,99,1],[98,0,98,1],[86,0,86,1],[93,0,93,2],[97,2,97,3],[90,0,90,1],[87,0,87,1],[89,0,89,1],[86,4,86,7],[45,2,45,3],[48,2,48,3],[102,2,102,3],[102,0,102,1],[84,0,84,1],[59,0,59,1],[77,0,77,1],[71,0,71,1],[72,0,72,1],[73,0,73,1],[74,0,74,1],[60,0,60,1],[62,0,62,1],[63,0,63,1],[68,0,68,1],[85,0,85,1],[57,3,57,7],[59,3,59,7],[62,3,62,7],[71,4,71,7],[73,4,73,7],[76,4,76,7],[84,4,84,7],[65,0,65,2],[76,0,76,1],[81,0,81,1],[58,0,58,1],[89,4,89,7],[26,0,26,6],[53,0,53,1],[28,2,28,6],[31,4,31,5],[34,4,34,5],[39,0,39,1],[40,0,40,1],[43,0,43,1],[44,0,44,1],[45,0,45,1],[46,0,46,1],[48,0,48,1],[51,0,51,1],[43,2,43,3],[49,0,49,1],[28,0,28,1],[31,0,31,1],[34,0,34,1],[54,0,54,1],[57,0,57,1]]}
[]
[null,null,null,null," "," "]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null," "," "," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Cotizador de Seguro Médico - Bupa Global Health Plans"]
[]
["Nombre del Asegurado Titular",null,{"$f":"+'INGRESO DE DATOS'!$D$16","v":"NOMBRE COMPLETO"}]
[]
[]
["Número de adultos en la póliza",null,{"$f":"+'INGRESO DE DATOS'!$D$18","v":2},null,"Edad del Asegurado Titular",null,{"$f":"+'INGRESO DE DATOS'!$D$20","v":65}]
[]
[]
["Número de niños en la póliza",null,{"$f":"+'INGRESO DE DATOS'!$H$18","v":3},null,"Edad del/la cónyuge ",null,{"$f":"+'INGRESO DE DATOS'!$H$20","v":71}]
[]
[]
[null,null,null,"FECHA DE LA COTIZACIÓN:",{"$f":"NOW()","v":"2022-11-29T14:46:13.610"}]
[]
["Global Ultimate Health Plan"]
["Deducibles",null,"PLAN 1","PLAN 2"]
["En el país de residencia",null,0,1000]
["Fuera del país de residencia",null,0,1000]
[null,null,"Tarifas anuales"]
[null,null,{"$f":"'Global Ultimate'!G33","v":314880.15999999997},{"$f":"'Global Ultimate'!H33","v":203181.44}]
[null,null,"Tarifas semi anuales"]
[null,null,{"$f":"'Global Ultimate'!G43","v":166925.96480000002},{"$f":"'Global Ultimate'!H43","v":107725.64320000001}]
[null,null,{"$f":"'Global Ultimate'!G44","v":166841.96480000002},{"$f":"'Global Ultimate'!H44","v":107641.64320000001}]
[null,null,"Tarifas trimestrales"]
[null,null,{"$f":"'Global Ultimate'!G55","v":86652.944000000018},{"$f":"'Global Ultimate'!H55","v":55935.796000000002}]
[null,null,{"$f":"'Global Ultimate'!G56","v":86568.944000000018},{"$f":"'Global Ultimate'!H56","v":55851.796000000002}]
["Ahorros en tarifas de prima para niños (pago annual)*",null,{"$f":"'Global Ultimate'!G34","v":19588},{"$f":"'Global Ultimate'!H34","v":12640}]
[]
["Global Elite Health Plan"]
["Deducibles",null,null,"PLAN 1","PLAN 2","PLAN 3","PLAN 4","PLAN 5"]
["En el país de residencia",null,null,250,2000,3500,5000,10000]
["Fuera del país de residencia",null,null,5000,2000,3500,5000,10000]
[null,null,null,"Tarifas anuales"]
[null,null,null,{"$f":"+'Global Elite'!G33","v":123986.24000000001},{"$f":"+'Global Elite'!H33","v":108682.56},{"$f":"+'Global Elite'!I33","v":86667.839999999997},{"$f":"+'Global Elite'!J33","v":75163.199999999997},{"$f":"+'Global Elite'!K33","v":56816.479999999996}]
[null,null,null,"Tarifas semi anuales"]
[null,null,null,{"$f":"+'Global Elite'!G43","v":65752.1872},{"$f":"+'Global Elite'!H43","v":57641.236800000006},{"$f":"+'Global Elite'!I43","v":45973.435200000007},{"$f":"+'Global Elite'!J43","v":39875.975999999995},{"$f":"+'Global Elite'!K43","v":30152.214400000004}]
[null,null,null,{"$f":"+'Global Elite'!G44","v":65668.1872},{"$f":"+'Global Elite'!H44","v":57557.236800000006},{"$f":"+'Global Elite'!I44","v":45889.435200000007},{"$f":"+'Global Elite'!J44","v":39791.975999999995},{"$f":"+'Global Elite'!K44","v":30068.214400000004}]
[null,null,null,"Tarifas trimestrales"]
[null,null,null,{"$f":"+'Global Elite'!G55","v":34157.116000000002},{"$f":"+'Global Elite'!H55","v":29948.604000000007},{"$f":"+'Global Elite'!I55","v":23894.556000000004},{"$f":"+'Global Elite'!J55","v":20730.78},{"$f":"+'Global Elite'!K55","v":15685.432000000001}]
[null,null,null,{"$f":"+'Global Elite'!G56","v":34073.116000000002},{"$f":"+'Global Elite'!H56","v":29864.604000000007},{"$f":"+'Global Elite'!I56","v":23810.556000000004},{"$f":"+'Global Elite'!J56","v":20646.78},{"$f":"+'Global Elite'!K56","v":15601.432000000001}]
["Ahorros en tarifas de prima para niños (pago annual)*",null,null,{"$f":"+'Global Elite'!G34","v":7702},{"$f":"+'Global Elite'!H34","v":6752},{"$f":"+'Global Elite'!I34","v":5573},{"$f":"+'Global Elite'!J34","v":4834},{"$f":"+'Global Elite'!K34","v":3653}]
[]
["Global Premier Health Plan"]
["Deducibles",null,null,null,"PLAN 1","PLAN 2","PLAN 3","PLAN 3"]
["En el país de residencia",null,null,null,250,2000,5000,10000]
["Fuera del país de residencia",null,null,null,5000,2000,5000,10000]
[null,null,null,null,"Tarifas anuales"]
[null,null,null,null,{"$f":"+'Global Premier'!G33","v":67529.279999999999},{"$f":"+'Global Premier'!H33","v":61289.760000000002},{"$f":"+'Global Premier'!I33","v":43292.479999999996},{"$f":"+'Global Premier'!J33","v":31356.639999999999}]
[null,null,null,null,"Tarifas semi anuales"]
[null,null,null,null,{"$f":"+'Global Premier'!G42","v":35829.998399999997},{"$f":"+'Global Premier'!H42","v":32523.052800000001},{"$f":"+'Global Premier'!I42","v":22984.4944},{"$f":"+'Global Premier'!J42","v":16658.499200000002}]
[null,null,null,null,{"$f":"+'Global Premier'!G43","v":35745.998399999997},{"$f":"+'Global Premier'!H43","v":32439.052800000001},{"$f":"+'Global Premier'!I43","v":22900.4944},{"$f":"+'Global Premier'!J43","v":16574.499200000002}]
[null,null,null,null,"Tarifas trimestrales"]
[null,null,null,null,{"$f":"+'Global Premier'!G53","v":18631.452000000001},{"$f":"+'Global Premier'!H53","v":16915.583999999999},{"$f":"+'Global Premier'!I53","v":11966.332000000002},{"$f":"+'Global Premier'!J53","v":8683.9760000000006}]
[null,null,null,null,{"$f":"+'Global Premier'!G54","v":18547.452000000001},{"$f":"+'Global Premier'!H54","v":16831.583999999999},{"$f":"+'Global Premier'!I54","v":11882.332000000002},{"$f":"+'Global Premier'!J54","v":8599.9760000000006}]
[]
["Global Select Health Plan"]
["Deducibles",null,null,null,"PLAN 1","PLAN 2","PLAN 3","PLAN 4"]
[" En el país de residencia ",null,null,null,250,2000,5000,10000]
[" Fuera del país de residencia ",null,null,null,5000,2000,5000,10000]
[null,null,null,null,"Tarifas anuales"]
[null,null,null,null,{"$f":"+'Global Select'!G31","v":67762.240000000005},{"$f":"+'Global Select'!H31","v":65023.839999999997},{"$f":"+'Global Select'!I31","v":46117.120000000003},{"$f":"+'Global Select'!J31","v":33448.800000000003}]
[null,null,null,null,"Tarifas semi anuales"]
[null,null,null,null,{"$f":"+'Global Select'!G40","v":35953.467200000006},{"$f":"+'Global Select'!H40","v":34502.1152},{"$f":"+'Global Select'!I40","v":24481.553600000003},{"$f":"+'Global Select'!J40","v":17767.344000000005}]
[null,null,null,null,{"$f":"+'Global Select'!G41","v":35869.467200000006},{"$f":"+'Global Select'!H41","v":34418.1152},{"$f":"+'Global Select'!I41","v":24397.553600000003},{"$f":"+'Global Select'!J41","v":17683.344000000005}]
[null,null,null,null,"Tarifas trimestrales"]
[null,null,null,null,{"$f":"+'Global Select'!G51","v":18695.516},{"$f":"+'Global Select'!H51","v":17942.456000000002},{"$f":"+'Global Select'!I51","v":12743.108000000002},{"$f":"+'Global Select'!J51","v":9259.32}]
[null,null,null,null,{"$f":"+'Global Select'!G52","v":18611.516},{"$f":"+'Global Select'!H52","v":17858.456000000002},{"$f":"+'Global Select'!I52","v":12659.108000000002},{"$f":"+'Global Select'!J52","v":9175.32}]
[]
["Global Major Medical Health Plan"]
["Deducibles",null,"PLAN 1","PLAN 2"]
[" En el país de residencia ",null,10000,20000]
[" Fuera del país de residencia ",null,10000,20000]
[null,null,"Tarifas anuales"]
[null,null,{"$f":"'Global Major Medical'!G36","v":36211.839999999997},{"$f":"'Global Major Medical'!H36","v":28898.239999999998}]
[null,null,"Tarifas semi anuales"]
[null,null,{"$f":"'Global Major Medical'!G45","v":19231.755200000003},{"$f":"'Global Major Medical'!H45","v":15355.547199999999}]
[null,null,{"$f":"'Global Major Medical'!G46","v":19147.755200000003},{"$f":"'Global Major Medical'!H46","v":15271.547199999999}]
[null,null,"Tarifas trimestrales"]
[null,null,{"$f":"'Global Major Medical'!G56","v":10019.156000000001},{"$f":"'Global Major Medical'!H56","v":8007.9160000000011}]
[null,null,{"$f":"'Global Major Medical'!G57","v":9935.1560000000009},{"$f":"'Global Major Medical'!H57","v":7923.9160000000011}]
[]
["Una tarifa administrativa de US$75 se carga automáticamente al primer pago"]
["*Basado en un modo de pago anual"]
[]
[]
["Tarifas en US $ -   Efectivas a partir del 1ro de enero de  2023"]
["Este presupuesto solamente tiene carácter informativo y en ningún momento expresa compromiso legal para suministrarle cobertura de seguro. La emisión de una póliza de seguro Bupa está sujeta a todas las evaluaciones de riesgo por parte de Bupa y a la recepción de todos los pagos de prima requeridos."]

{"sheet":"Tablas","index":7,"n_rows":1497,"n_cols":11,"rows_kept":1497,"cut":false,"hidden":true,"merged":[[1424,0,1424,6],[1425,0,1425,1],[1425,2,1425,6],[1348,0,1348,6],[1349,0,1349,6],[1350,0,1350,1],[1350,2,1350,6],[1423,0,1423,6],[1200,0,1200,1],[1200,2,1200,6],[1273,0,1273,6],[1274,0,1274,6],[1275,0,1275,1],[1275,2,1275,6],[1124,0,1124,6],[1125,0,1125,6],[1126,0,1126,1],[1126,2,1126,6],[1199,0,1199,6],[976,0,976,1],[976,2,976,6],[1049,0,1049,6],[1050,0,1050,6],[1051,0,1051,1],[1051,2,1051,6],[900,0,900,6],[901,0,901,6],[902,0,902,1],[902,2,902,6],[975,0,975,6],[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],[752,0,752,1],[752,2,752,6],[825,0,825,6],[826,0,826,6],[827,0,827,1],[827,2,827,6]]}
[]
["BUPA GLOBAL ELITE",null,null,null,null,null,null,null,"FACTOR MENSUAL:",null,{"$f":"1.12/12","v":9.3333333333333338E-2}]
["TARIFAS ANUALES",null,null,null,null,null,null,null,"FACTOR TRIMESTRAL:",null,{"$f":"1.1/4","v":0.27500000000000002}]
["EDAD",null,null,null,null,null,null,null,"FACTOR SEMIANUAL:",null,{"$f":"1.06/2","v":0.53}]
[" "," ",1000,2000,3500,5000,10000]
[18,null,10065,8820,7287,6316,4775,null,"Descuento (0%):",null,1]
[19,null,10186,8928,7364,6387,4827]
[20,null,10316,9039,7445,6455,4878]
[21,null,10444,9155,7528,6528,4934]
[22,null,10580,9273,7617,6605,4991]
[23,null,10719,9399,7708,6683,5051]
[24,null,10863,9526,7800,6764,5112]
[25,null,11015,9654,7894,6845,5175]
[26,null,11231,9843,8038,6970,5267]
[27,null,11454,10042,8184,7098,5363]
[28,null,11690,10248,8338,7229,5465]
[29,null,11934,10461,8500,7370,5568]
[30,null,12185,10682,8668,7517,5680]
[31,null,12448,10914,8836,7664,5790]
[32,null,12716,11146,9021,7823,5910]
[33,null,12999,11394,9203,7983,6032]
[34,null,13287,11643,9396,8151,6156]
[35,null,13583,11906,9596,8321,6288]
[36,null,13888,12173,9798,8498,6419]
[37,null,14202,12449,10014,8684,6562]
[38,null,14528,12734,10232,8873,6702]
[39,null,14859,13024,10456,9066,6852]
[40,null,15198,13324,10684,9266,7002]
[41,null,15551,13632,10924,9471,7158]
[42,null,15912,13944,11169,9686,7318]
[43,null,16280,14268,11417,9900,7482]
[44,null,16656,14601,11674,10124,7650]
[45,null,17043,14940,11938,10353,7824]
[46,null,17438,15284,12207,10586,8000]
[47,null,17841,15641,12484,10824,8181]
[48,null,18257,15998,12766,11070,8364]
[49,null,18676,16371,13053,11319,8554]
[50,null,19108,16746,13350,11576,8747]
[51,null,19548,17134,13654,11838,8945]
[52,null,19994,17528,13958,12104,9146]
[53,null,20453,17928,14273,12377,9353]
[54,null,20921,18336,14596,12657,9563]
[55,null,21399,18754,14922,12939,9779]
[56,null,21880,19178,15257,13229,9995]
[57,null,22374,19612,15594,13520,10218]
[58,null,22878,20055,15939,13821,10445]
[59,null,23388,20499,16294,14129,10676]
[60,null,23908,20957,16652,14439,10911]
[61,null,26644,23355,18549,16083,12154]
[62,null,29602,25947,20601,17862,13498]
[63,null,32787,28738,22816,19784,14950]
[64,null,36188,31719,25187,21840,16506]
[65,null,39819,34901,27723,24039,18165]
[66,null,43671,38280,30420,26376,19934]
[67,null,47744,41850,33274,28851,21803]
[68,null,52040,45612,36292,31469,23781]
[69,null,56564,49578,39468,34223,25860]
[70,null,61306,53736,42808,37119,28050]
[71,null,66276,58092,46305,40150,30339]
[72,null,71466,62640,49964,43323,32739]
[73,null,76881,67388,53777,46634,35238]
[74,null,82518,72329,57759,50084,37845]
[75,null,88380,77465,61898,53673,40558]
[76,null,88380,77465,61898,53673,40558]
[77,null,88380,77465,61898,53673,40558]
[78,null,88380,77465,61898,53673,40558]
[79,null,88380,77465,61898,53673,40558]
[80,null,88380,77465,61898,53673,40558]
[81,null,88380,77465,61898,53673,40558]
[82,null,88380,77465,61898,53673,40558]
[83,null,88380,77465,61898,53673,40558]
[84,"o más",88380,77465,61898,53673,40558]
[1,"Hijo",4532,3970,3279,2846,2150]
[2,"Hijos",7702,6752,5573,4834,3653]
[3,"Hijos o más",10870,9531,7869,6825,5157]
[]
["BUPA GLOBAL ELITE - MENSUALES"]
["EDAD"]
[" "," ",1000,2000,3500]
[18,null,{"$f":"+C6*$K$2","v":939.40000000000009},{"$f":"+D6*$K$2","v":823.2},680.12,589.49333333333334,445.66666666666669]
[19,null,{"$f":"+C7*$K$2","v":950.69333333333338},833.28000000000009,687.30666666666673,596.12,450.52000000000004]
[20,null,{"$f":"+C8*$K$2","v":962.82666666666671},843.64,694.86666666666667,602.4666666666667,455.28000000000003]
[21,null,{"$f":"+C9*$K$2","v":974.77333333333343},854.4666666666667,702.61333333333334,609.28,460.50666666666666]
[22,null,{"$f":"+C10*$K$2","v":987.4666666666667},865.48,710.92000000000007,616.4666666666667,465.82666666666671]
[23,null,{"$f":"+C11*$K$2","v":1000.44},877.24,719.41333333333341,623.74666666666667,471.42666666666668]
[24,null,{"$f":"+C12*$K$2","v":1013.88},889.09333333333336,728,631.30666666666673,477.12]
[25,null,{"$f":"+C13*$K$2","v":1028.0666666666666},901.04000000000008,736.77333333333331,638.86666666666667,483]
[26,null,{"$f":"+C14*$K$2","v":1048.2266666666667},918.68000000000006,750.21333333333337,650.53333333333342,491.5866666666667]
[27,null,{"$f":"+C15*$K$2","v":1069.04},937.25333333333333,763.84,662.48,500.54666666666668]
[28,null,{"$f":"+C16*$K$2","v":1091.0666666666666},956.48,778.21333333333337,674.70666666666671,510.06666666666666]
[29,null,{"$f":"+C17*$K$2","v":1113.8400000000001},976.36,793.33333333333337,687.86666666666667,519.68000000000006]
[30,null,{"$f":"+C18*$K$2","v":1137.2666666666667},996.98666666666668,809.01333333333332,701.5866666666667,530.13333333333333]
[31,null,{"$f":"+C19*$K$2","v":1161.8133333333333},1018.6400000000001,824.69333333333338,715.30666666666673,540.4]
[32,null,{"$f":"+C20*$K$2","v":1186.8266666666668},1040.2933333333333,841.96,730.14666666666665,551.6]
[33,null,{"$f":"+C21*$K$2","v":1213.24},1063.44,858.94666666666672,745.08,562.98666666666668]
[34,null,{"$f":"+C22*$K$2","v":1240.1200000000001},1086.68,876.96,760.76,574.56000000000006]
[35,null,{"$f":"+C23*$K$2","v":1267.7466666666667},1111.2266666666667,895.62666666666667,776.62666666666667,586.88]
[36,null,{"$f":"+C24*$K$2","v":1296.2133333333334},1136.1466666666668,914.48,793.14666666666665,599.10666666666668]
[37,null,{"$f":"+C25*$K$2","v":1325.52},1161.9066666666668,934.64,810.50666666666666,612.45333333333338]
[38,null,{"$f":"+C26*$K$2","v":1355.9466666666667},1188.5066666666667,954.98666666666668,828.14666666666676,625.52]
[39,null,{"$f":"+C27*$K$2","v":1386.8400000000001},1215.5733333333335,975.89333333333343,846.16000000000008,639.52]
[40,null,{"$f":"+C28*$K$2","v":1418.48},1243.5733333333335,997.1733333333334,864.82666666666671,653.52]
[41,null,{"$f":"+C29*$K$2","v":1451.4266666666667},1272.3200000000002,1019.5733333333334,883.96,668.08]
[42,null,{"$f":"+C30*$K$2","v":1485.1200000000001},1301.44,1042.44,904.02666666666676,683.01333333333332]
[43,null,{"$f":"+C31*$K$2","v":1519.4666666666667},1331.68,1065.5866666666668,924,698.32]
[44,null,{"$f":"+C32*$K$2","v":1554.5600000000002},1362.76,1089.5733333333335,944.90666666666675,714]
[45,null,{"$f":"+C33*$K$2","v":1590.68},1394.4,1114.2133333333334,966.28000000000009,730.24]
[46,null,{"$f":"+C34*$K$2","v":1627.5466666666669},1426.5066666666667,1139.3200000000002,988.02666666666676,746.66666666666674]
[47,null,{"$f":"+C35*$K$2","v":1665.16},1459.8266666666668,1165.1733333333334,1010.24,763.56000000000006]
[48,null,{"$f":"+C36*$K$2","v":1703.9866666666667},1493.1466666666668,1191.4933333333333,1033.2,780.64]
[49,null,{"$f":"+C37*$K$2","v":1743.0933333333335},1527.96,1218.28,1056.44,798.37333333333333]
[50,null,{"$f":"+C38*$K$2","v":1783.4133333333334},1562.96,1246,1080.4266666666667,816.38666666666666]
[51,null,{"$f":"+C39*$K$2","v":1824.48},1599.1733333333334,1274.3733333333334,1104.8800000000001,834.86666666666667]
[52,null,{"$f":"+C40*$K$2","v":1866.1066666666668},1635.9466666666667,1302.7466666666667,1129.7066666666667,853.62666666666667]
[53,null,{"$f":"+C41*$K$2","v":1908.9466666666667},1673.28,1332.1466666666668,1155.1866666666667,872.94666666666672]
[54,null,{"$f":"+C42*$K$2","v":1952.6266666666668},1711.3600000000001,1362.2933333333333,1181.3200000000002,892.54666666666674]
[55,null,{"$f":"+C43*$K$2","v":1997.24},1750.3733333333334,1392.72,1207.6400000000001,912.70666666666671]
[56,null,{"$f":"+C44*$K$2","v":2042.1333333333334},1789.9466666666667,1423.9866666666667,1234.7066666666667,932.86666666666667]
[57,null,{"$f":"+C45*$K$2","v":2088.2400000000002},1830.4533333333334,1455.44,1261.8666666666668,953.68000000000006]
[58,null,{"$f":"+C46*$K$2","v":2135.2800000000002},1871.8000000000002,1487.64,1289.96,974.86666666666667]
[59,null,{"$f":"+C47*$K$2","v":2182.88},1913.24,1520.7733333333333,1318.7066666666667,996.42666666666673]
[60,null,{"$f":"+C48*$K$2","v":2231.4133333333334},1955.9866666666667,1554.1866666666667,1347.64,1018.36]
[61,null,{"$f":"+C49*$K$2","v":2486.7733333333335},2179.8000000000002,1731.24,1501.0800000000002,1134.3733333333334]
[62,null,{"$f":"+C50*$K$2","v":2762.8533333333335},2421.7200000000003,1922.76,1667.1200000000001,1259.8133333333335]
[63,null,{"$f":"+C51*$K$2","v":3060.1200000000003},2682.2133333333336,2129.4933333333333,1846.5066666666667,1395.3333333333335]
[64,null,{"$f":"+C52*$K$2","v":3377.5466666666666},2960.44,2350.7866666666669,2038.4,1540.5600000000002]
[65,null,{"$f":"+C53*$K$2","v":3716.44},3257.4266666666667,2587.48,2243.6400000000003,1695.4]
[66,null,{"$f":"+C54*$K$2","v":4075.96},3572.8,2839.2000000000003,2461.7600000000002,1860.5066666666667]
[67,null,{"$f":"+C55*$K$2","v":4456.1066666666666},3906,3105.5733333333333,2692.76,2034.9466666666667]
[68,null,{"$f":"+C56*$K$2","v":4857.0666666666666},4257.12,3387.2533333333336,2937.106666666667,2219.56]
[69,null,{"$f":"+C57*$K$2","v":5279.3066666666673},4627.2800000000007,3683.6800000000003,3194.146666666667,2413.6]
[70,null,{"$f":"+C58*$K$2","v":5721.8933333333334},5015.3600000000006,3995.4133333333334,3464.44,2618]
[71,null,{"$f":"+C59*$K$2","v":6185.76},5421.92,4321.8,3747.3333333333335,2831.6400000000003]
[72,null,{"$f":"+C60*$K$2","v":6670.16},5846.4000000000005,4663.3066666666673,4043.48,3055.6400000000003]
[73,null,{"$f":"+C61*$K$2","v":7175.56},6289.5466666666671,5019.1866666666665,4352.5066666666671,3288.88]
[74,null,{"$f":"+C62*$K$2","v":7701.68},6750.7066666666669,5390.84,4674.5066666666671,3532.2000000000003]
[75,null,{"$f":"+C63*$K$2","v":8248.8000000000011},7230.0666666666666,5777.1466666666665,5009.4800000000005,3785.4133333333334]
[76,null,{"$f":"+C64*$K$2","v":8248.8000000000011},7230.0666666666666,5777.1466666666665,5009.4800000000005,3785.4133333333334]
[77,null,{"$f":"+C65*$K$2","v":8248.8000000000011},7230.0666666666666,5777.1466666666665,5009.4800000000005,3785.4133333333334]
[78,null,{"$f":"+C66*$K$2","v":8248.8000000000011},7230.0666666666666,5777.1466666666665,5009.4800000000005,3785.4133333333334]
[79,null,{"$f":"+C67*$K$2","v":8248.8000000000011},7230.0666666666666,5777.1466666666665,5009.4800000000005,3785.4133333333334]
[80,null,{"$f":"+C68*$K$2","v":8248.8000000000011},7230.0666666666666,5777.1466666666665]
[81,null,{"$f":"+C69*$K$2","v":8248.8000000000011},7230.0666666666666,5777.1466666666665]
[82,null,{"$f":"+C70*$K$2","v":8248.8000000000011},7230.0666666666666,5777.1466666666665]
[83,null,{"$f":"+C71*$K$2","v":8248.8000000000011},7230.0666666666666,5777.1466666666665]
[84,"o más",{"$f":"+C72*$K$2","v":8248.8000000000011},7230.0666666666666,5777.1466666666665,5009.4800000000005,3785.4133333333334]
[1,"Hijo",{"$f":"+C73*$K$2","v":422.98666666666668},370.53333333333336,306.04000000000002,265.62666666666667,200.66666666666669]
[2,"Hijos",{"$f":"+C74*$K$2","v":718.85333333333335},630.18666666666672,520.14666666666665,451.17333333333335,340.94666666666666]
[3,"Hijos o más",{"$f":"+C75*$K$2","v":1014.5333333333334},889.56000000000006,734.44,637,481.32000000000005]
[]
["BUPA GLOBAL PREMIER"]
["TARIFAS ANUALES"]
["EDAD"]
[" "," ",2000,3500,5000,10000]
[18,null,5181,4704,3519,2546]
[19,null,5247,4762,3551,2570]
[20,null,5311,4819,3588,2597]
[21,null,5379,4879,3625,2624]
[22,null,5446,4946,3662,2652]
[23,null,5519,5010,3701,2680]
[24,null,5595,5078,3742,2709]
[25,null,5672,5146,3784,2739]
[26,null,5783,5250,3849,2785]
[27,null,5897,5355,3914,2833]
[28,null,6018,5462,3981,2882]
[29,null,6145,5576,4053,2935]
[30,null,6275,5697,4129,2990]
[31,null,6408,5817,4208,3046]
[32,null,6548,5943,4287,3104]
[33,null,6691,6074,4374,3165]
[34,null,6840,6207,4459,3228]
[35,null,6992,6348,4552,3296]
[36,null,7151,6490,4647,3363]
[37,null,7313,6636,4743,3433]
[38,null,7479,6790,4843,3505]
[39,null,7652,6946,4945,3580]
[40,null,7827,7105,5049,3654]
[41,null,8009,7268,5157,3733]
[42,null,8191,7434,5271,3814]
[43,null,8384,7607,5386,3901]
[44,null,8574,7783,5505,3986]
[45,null,8775,7966,5627,4074]
[46,null,8980,8149,5751,4162]
[47,null,9188,8337,5880,4257]
[48,null,9400,8530,6010,4350]
[49,null,9618,8727,6143,4446]
[50,null,9837,8929,6280,4545]
[51,null,10064,9134,6417,4646]
[52,null,10297,9343,6561,4750]
[53,null,10531,9558,6708,4856]
[54,null,10771,9773,6856,4962]
[55,null,11019,9999,7007,5073]
[56,null,11265,10225,7163,5185]
[57,null,11521,10455,7322,5301]
[58,null,11780,10689,7483,5418]
[59,null,12042,10929,7648,5534]
[60,null,12312,11173,7816,5658]
[61,null,13718,12450,8698,6296]
[62,null,15240,13830,9660,6992]
[63,null,16879,15317,10697,7744]
[64,null,18631,16910,11813,8549]
[65,null,20500,18602,13003,9410]
[66,null,22484,20402,14273,10330]
[67,null,24582,22307,15621,11307]
[68,null,26794,24315,17044,12334]
[69,null,29119,26429,18544,13422]
[70,null,31564,28645,20123,14564]
[71,null,34122,30965,21778,15763]
[72,null,36793,33392,23506,17014]
[73,null,39583,35920,25316,18321]
[74,null,42483,38555,27201,19688]
[75,null,45501,41294,29162,21105]
[76,null,45501,41294,29162,21105]
[77,null,45501,41294,29162,21105]
[78,null,45501,41294,29162,21105]
[79,null,45501,41294,29162,21105]
[80,null,45501,41294,29162,21105]
[81,null,45501,41294,29162,21105]
[82,null,45501,41294,29162,21105]
[83,null,45501,41294,29162,21105]
[84,"o más",45501,41294,29162,21105]
[1,"Hijo",2332,2118,1584,1148]
[2,"Hijos",3966,3597,2692,1951]
[3,"Hijos o más",5597,5081,3798,2749]
[]
["BUPA GLOBAL PREMIER - MENSUALES"]
["EDAD"]
[" "," ",2000,3500,5000]
[18,null,{"$f":"+C155*$K$2","v":483.56},439.04,328.44,237.62666666666667,0]
[19,null,{"$f":"+C156*$K$2","v":489.72},444.45333333333338,331.42666666666668,239.86666666666667,0]
[20,null,{"$f":"+C157*$K$2","v":495.69333333333333},449.77333333333337,334.88,242.38666666666668,0]
[21,null,{"$f":"+C158*$K$2","v":502.04},455.37333333333333,338.33333333333337,244.90666666666667,0]
[22,null,{"$f":"+C159*$K$2","v":508.29333333333335},461.62666666666667,341.78666666666669,247.52,0]
[23,null,{"$f":"+C160*$K$2","v":515.10666666666668},467.6,345.42666666666668,250.13333333333335,0]
[24,null,{"$f":"+C161*$K$2","v":522.20000000000005},473.94666666666672,349.25333333333333,252.84,0]
[25,null,{"$f":"+C162*$K$2","v":529.38666666666666},480.29333333333335,353.17333333333335,255.64000000000001,0]
[26,null,{"$f":"+C163*$K$2","v":539.74666666666667},490,359.24,259.93333333333334,0]
[27,null,{"$f":"+C164*$K$2","v":550.38666666666666},499.8,365.30666666666667,264.41333333333336,0]
[28,null,{"$f":"+C165*$K$2","v":561.68000000000006},509.78666666666669,371.56,268.98666666666668,0]
[29,null,{"$f":"+C166*$K$2","v":573.5333333333333},520.42666666666673,378.28000000000003,273.93333333333334,0]
[30,null,{"$f":"+C167*$K$2","v":585.66666666666674},531.72,385.37333333333333,279.06666666666666,0]
[31,null,{"$f":"+C168*$K$2","v":598.08000000000004},542.92000000000007,392.74666666666667,284.29333333333335,0]
[32,null,{"$f":"+C169*$K$2","v":611.14666666666665},554.68000000000006,400.12,289.70666666666671,0]
[33,null,{"$f":"+C170*$K$2","v":624.49333333333334},566.90666666666664,408.24,295.40000000000003,0]
[34,null,{"$f":"+C171*$K$2","v":638.4},579.32000000000005,416.17333333333335,301.28000000000003,0]
[35,null,{"$f":"+C172*$K$2","v":652.5866666666667},592.48,424.85333333333335,307.62666666666667,0]
[36,null,{"$f":"+C173*$K$2","v":667.42666666666673},605.73333333333335,433.72,313.88,0]
[37,null,{"$f":"+C174*$K$2","v":682.54666666666674},619.36,442.68,320.41333333333336,0]
[38,null,{"$f":"+C175*$K$2","v":698.04000000000008},633.73333333333335,452.01333333333338,327.13333333333333,0]
[39,null,{"$f":"+C176*$K$2","v":714.18666666666672},648.29333333333341,461.53333333333336,334.13333333333333,0]
[40,null,{"$f":"+C177*$K$2","v":730.52},663.13333333333333,471.24,341.04,0]
[41,null,{"$f":"+C178*$K$2","v":747.50666666666666},678.34666666666669,481.32000000000005,348.41333333333336,0]
[42,null,{"$f":"+C179*$K$2","v":764.49333333333334},693.84,491.96000000000004,355.97333333333336,0]
[43,null,{"$f":"+C180*$K$2","v":782.50666666666666},709.98666666666668,502.69333333333333,364.09333333333336,0]
[44,null,{"$f":"+C181*$K$2","v":800.24},726.41333333333341,513.80000000000007,372.0266666666667,0]
[45,null,{"$f":"+C182*$K$2","v":819},743.49333333333334,525.18666666666672,380.24,0]
[46,null,{"$f":"+C183*$K$2","v":838.13333333333333},760.57333333333338,536.76,388.45333333333338,0]
[47,null,{"$f":"+C184*$K$2","v":857.54666666666674},778.12,548.80000000000007,397.32,0]
[48,null,{"$f":"+C185*$K$2","v":877.33333333333337},796.13333333333333,560.93333333333339,406,0]
[49,null,{"$f":"+C186*$K$2","v":897.68000000000006},814.52,573.34666666666669,414.96000000000004,0]
[50,null,{"$f":"+C187*$K$2","v":918.12},833.37333333333333,586.13333333333333,424.20000000000005,0]
[51,null,{"$f":"+C188*$K$2","v":939.30666666666673},852.50666666666666,598.92000000000007,433.62666666666667,0]
[52,null,{"$f":"+C189*$K$2","v":961.0533333333334},872.01333333333332,612.36,443.33333333333337,0]
[53,null,{"$f":"+C190*$K$2","v":982.89333333333343},892.08,626.08000000000004,453.22666666666669,0]
[54,null,{"$f":"+C191*$K$2","v":1005.2933333333334},912.14666666666676,639.89333333333332,463.12,0]
[55,null,{"$f":"+C192*$K$2","v":1028.44},933.24,653.98666666666668,473.48,0]
[56,null,{"$f":"+C193*$K$2","v":1051.4000000000001},954.33333333333337,668.54666666666674,483.93333333333334,0]
[57,null,{"$f":"+C194*$K$2","v":1075.2933333333333},975.80000000000007,683.38666666666666,494.76000000000005,0]
[58,null,{"$f":"+C195*$K$2","v":1099.4666666666667},997.6400000000001,698.41333333333341,505.68,0]
[59,null,{"$f":"+C196*$K$2","v":1123.92},1020.0400000000001,713.81333333333339,516.50666666666666,0]
[60,null,{"$f":"+C197*$K$2","v":1149.1200000000001},1042.8133333333333,729.49333333333334,528.08000000000004,0]
[61,null,{"$f":"+C198*$K$2","v":1280.3466666666668},1162,811.81333333333339,587.62666666666667,0]
[62,null,{"$f":"+C199*$K$2","v":1422.4},1290.8,901.6,652.5866666666667,0]
[63,null,{"$f":"+C200*$K$2","v":1575.3733333333334},1429.5866666666668,998.38666666666666,722.77333333333331,0]
[64,null,{"$f":"+C201*$K$2","v":1738.8933333333334},1578.2666666666667,1102.5466666666666,797.90666666666675,0]
[65,null,{"$f":"+C202*$K$2","v":1913.3333333333335},1736.1866666666667,1213.6133333333335,878.26666666666665,0]
[66,null,{"$f":"+C203*$K$2","v":2098.5066666666667},1904.1866666666667,1332.1466666666668,964.13333333333333,0]
[67,null,{"$f":"+C204*$K$2","v":2294.3200000000002},2081.9866666666667,1457.96,1055.32,0]
[68,null,{"$f":"+C205*$K$2","v":2500.7733333333335},2269.4,1590.7733333333333,1151.1733333333334,0]
[69,null,{"$f":"+C206*$K$2","v":2717.7733333333335},2466.7066666666669,1730.7733333333333,1252.72,0]
[70,null,{"$f":"+C207*$K$2","v":2945.9733333333334},2673.5333333333333,1878.1466666666668,1359.3066666666666,0]
[71,null,{"$f":"+C208*$K$2","v":3184.7200000000003},2890.0666666666666,2032.6133333333335,1471.2133333333334,0]
[72,null,{"$f":"+C209*$K$2","v":3434.0133333333333},3116.5866666666666,2193.8933333333334,1587.9733333333334,0]
[73,null,{"$f":"+C210*$K$2","v":3694.4133333333334},3352.5333333333333,2362.8266666666668,1709.96,0]
[74,null,{"$f":"+C211*$K$2","v":3965.0800000000004},3598.4666666666667,2538.7600000000002,1837.5466666666669,0]
[75,null,{"$f":"+C212*$K$2","v":4246.76},3854.106666666667,2721.7866666666669,1969.8000000000002,0]
[76,null,{"$f":"+C213*$K$2","v":4246.76},3854.106666666667,2721.7866666666669,1969.8000000000002,0]
[77,null,{"$f":"+C214*$K$2","v":4246.76},3854.106666666667,2721.7866666666669,1969.8000000000002,0]
[78,null,{"$f":"+C215*$K$2","v":4246.76},3854.106666666667,2721.7866666666669,1969.8000000000002,0]
[79,null,{"$f":"+C216*$K$2","v":4246.76},3854.106666666667,2721.7866666666669,1969.8000000000002,0]
[80,null,{"$f":"+C217*$K$2","v":4246.76},3854.106666666667,2721.7866666666669,1969.8000000000002,0]
[81,null,{"$f":"+C218*$K$2","v":4246.76},3854.106666666667,2721.7866666666669,1969.8000000000002,0]
[82,null,{"$f":"+C219*$K$2","v":4246.76},3854.106666666667,2721.7866666666669,1969.8000000000002,0]
[83,null,{"$f":"+C220*$K$2","v":4246.76},3854.106666666667,2721.7866666666669,1969.8000000000002,0]
[84,"o más",{"$f":"+C221*$K$2","v":4246.76},3854.106666666667,2721.7866666666669,1969.8000000000002,0]
[1,"Hijo",{"$f":"+C222*$K$2","v":217.65333333333334},197.68,147.84,107.14666666666668,0]
[2,"Hijos",{"$f":"+C223*$K$2","v":370.16},335.72,251.25333333333336,182.09333333333333,0]
[3,"Hijos o más",{"$f":"+C224*$K$2","v":522.38666666666666},474.22666666666669,354.48,256.57333333333332,0]
[]
[]
["BUPA GLOBAL SELECT"]
["TARIFAS ANUALES"]
["EDAD"]
[" "," ",2000,3500,5000,10000]
[18,null,4554,4368,3294,2388]
[19,null,4619,4432,3330,2416]
[20,null,4680,4493,3369,2442]
[21,null,4751,4560,3407,2471]
[22,null,4823,4626,3450,2501]
[23,null,4896,4698,3494,2535]
[24,null,4972,4770,3539,2566]
[25,null,5052,4845,3586,2600]
[26,null,5165,4953,3654,2651]
[27,null,5283,5072,3724,2702]
[28,null,5406,5187,3798,2756]
[29,null,5536,5310,3881,2813]
[30,null,5669,5440,3960,2872]
[31,null,5807,5572,4047,2937]
[32,null,5950,5710,4137,2998]
[33,null,6095,5849,4228,3065]
[34,null,6249,5994,4325,3135]
[35,null,6406,6147,4424,3207]
[36,null,6569,6300,4526,3281]
[37,null,6735,6462,4632,3357]
[38,null,6905,6628,4744,3437]
[39,null,7082,6796,4858,3521]
[40,null,7264,6972,4972,3604]
[41,null,7450,7148,5092,3690]
[42,null,7640,7330,5216,3782]
[43,null,7838,7522,5342,3872]
[44,null,8036,7712,5471,3964]
[45,null,8242,7910,5606,4062]
[46,null,8452,8110,5738,4160]
[47,null,8669,8316,5878,4263]
[48,null,8890,8528,6026,4366]
[49,null,9108,8741,6172,4473]
[50,null,9341,8962,6318,4582]
[51,null,9575,9185,6477,4695]
[52,null,9813,9416,6630,4806]
[53,null,10058,9648,6792,4923]
[54,null,10304,9890,6958,5042]
[55,null,10558,10133,7124,5164]
[56,null,10818,10378,7295,5286]
[57,null,11081,10630,7466,5410]
[58,null,11348,10890,7646,5543]
[59,null,11619,11150,7828,5673]
[60,null,11898,11416,8013,5808]
[61,null,13355,12815,8988,6514]
[62,null,14936,14331,10042,7282]
[63,null,16635,15960,11187,8108]
[64,null,18453,17704,12416,8998]
[65,null,20391,19566,13730,9951]
[66,null,22450,21539,15128,10966]
[67,null,24628,23630,16612,12039]
[68,null,26926,25834,18180,13176]
[69,null,29345,28157,19835,14376]
[70,null,31884,30596,21575,15636]
[71,null,34544,33146,23400,16960]
[72,null,37324,35810,25312,18345]
[73,null,40224,38592,27306,19791]
[74,null,43244,41493,29385,21299]
[75,null,46385,44506,31551,22869]
[76,null,46385,44506,31551,22869]
[77,null,46385,44506,31551,22869]
[78,null,46385,44506,31551,22869]
[79,null,46385,44506,31551,22869]
[80,null,46385,44506,31551,22869]
[81,null,46385,44506,31551,22869]
[82,null,46385,44506,31551,22869]
[83,null,46385,44506,31551,22869]
[84,"o más",46385,44506,31551,22869]
[1,"Hijo",2290,2195,1655,1200]
[2,"Hijos",3891,3730,2814,2040]
[3,"Hijos o más",5492,5270,3971,2879]
[]
["BUPA GLOBAL SELECT - MENSUALES"]
["EDAD"]
[" "," ",2000,3500,5000]
[18,null,{"$f":"+C305*$K$2","v":425.04},407.68,307.44,222.88000000000002,0]
[19,null,{"$f":"+C306*$K$2","v":431.10666666666668},413.65333333333336,310.8,225.49333333333334,0]
[20,null,{"$f":"+C307*$K$2","v":436.8},419.34666666666669,314.44,227.92000000000002,0]
[21,null,{"$f":"+C308*$K$2","v":443.42666666666668},425.6,317.98666666666668,230.62666666666667,0]
[22,null,{"$f":"+C309*$K$2","v":450.1466666666667},431.76000000000005,322,233.42666666666668,0]
[23,null,{"$f":"+C310*$K$2","v":456.96000000000004},438.48,326.10666666666668,236.60000000000002,0]
[24,null,{"$f":"+C311*$K$2","v":464.05333333333334},445.20000000000005,330.30666666666667,239.49333333333334,0]
[25,null,{"$f":"+C312*$K$2","v":471.52000000000004},452.20000000000005,334.69333333333333,242.66666666666669,0]
[26,null,{"$f":"+C313*$K$2","v":482.06666666666666},462.28000000000003,341.04,247.42666666666668,0]
[27,null,{"$f":"+C314*$K$2","v":493.08000000000004},473.38666666666671,347.57333333333332,252.18666666666667,0]
[28,null,{"$f":"+C315*$K$2","v":504.56},484.12,354.48,257.22666666666669,0]
[29,null,{"$f":"+C316*$K$2","v":516.69333333333338},495.6,362.22666666666669,262.54666666666668,0]
[30,null,{"$f":"+C317*$K$2","v":529.10666666666668},507.73333333333335,369.6,268.05333333333334,0]
[31,null,{"$f":"+C318*$K$2","v":541.98666666666668},520.0533333333334,377.72,274.12,0]
[32,null,{"$f":"+C319*$K$2","v":555.33333333333337},532.93333333333339,386.12,279.81333333333333,0]
[33,null,{"$f":"+C320*$K$2","v":568.86666666666667},545.90666666666664,394.61333333333334,286.06666666666666,0]
[34,null,{"$f":"+C321*$K$2","v":583.24},559.44000000000005,403.66666666666669,292.60000000000002,0]
[35,null,{"$f":"+C322*$K$2","v":597.89333333333332},573.72,412.90666666666669,299.32,0]
[36,null,{"$f":"+C323*$K$2","v":613.10666666666668},588,422.42666666666668,306.22666666666669,0]
[37,null,{"$f":"+C324*$K$2","v":628.6},603.12,432.32,313.32,0]
[38,null,{"$f":"+C325*$K$2","v":644.4666666666667},618.61333333333334,442.77333333333337,320.78666666666669,0]
[39,null,{"$f":"+C326*$K$2","v":660.98666666666668},634.29333333333341,453.41333333333336,328.62666666666667,0]
[40,null,{"$f":"+C327*$K$2","v":677.97333333333336},650.72,464.05333333333334,336.37333333333333,0]
[41,null,{"$f":"+C328*$K$2","v":695.33333333333337},667.14666666666665,475.25333333333333,344.40000000000003,0]
[42,null,{"$f":"+C329*$K$2","v":713.06666666666672},684.13333333333333,486.82666666666671,352.98666666666668,0]
[43,null,{"$f":"+C330*$K$2","v":731.54666666666674},702.0533333333334,498.5866666666667,361.38666666666666,0]
[44,null,{"$f":"+C331*$K$2","v":750.02666666666676},719.78666666666675,510.62666666666667,369.97333333333336,0]
[45,null,{"$f":"+C332*$K$2","v":769.25333333333333},738.26666666666665,523.22666666666669,379.12,0]
[46,null,{"$f":"+C333*$K$2","v":788.85333333333335},756.93333333333339,535.54666666666674,388.26666666666671,0]
[47,null,{"$f":"+C334*$K$2","v":809.10666666666668},776.16000000000008,548.61333333333334,397.88,0]
[48,null,{"$f":"+C335*$K$2","v":829.73333333333335},795.94666666666672,562.42666666666673,407.49333333333334,0]
[49,null,{"$f":"+C336*$K$2","v":850.08},815.82666666666671,576.0533333333334,417.48,0]
[50,null,{"$f":"+C337*$K$2","v":871.82666666666671},836.45333333333338,589.68000000000006,427.65333333333336,0]
[51,null,{"$f":"+C338*$K$2","v":893.66666666666674},857.26666666666665,604.52,438.20000000000005,0]
[52,null,{"$f":"+C339*$K$2","v":915.88},878.82666666666671,618.80000000000007,448.56,0]
[53,null,{"$f":"+C340*$K$2","v":938.74666666666667},900.48,633.92000000000007,459.48,0]
[54,null,{"$f":"+C341*$K$2","v":961.70666666666671},923.06666666666672,649.41333333333341,470.5866666666667,0]
[55,null,{"$f":"+C342*$K$2","v":985.41333333333341},945.74666666666667,664.90666666666675,481.97333333333336,0]
[56,null,{"$f":"+C343*$K$2","v":1009.6800000000001},968.61333333333334,680.86666666666667,493.36,0]
[57,null,{"$f":"+C344*$K$2","v":1034.2266666666667},992.13333333333333,696.82666666666671,504.93333333333334,0]
[58,null,{"$f":"+C345*$K$2","v":1059.1466666666668},1016.4000000000001,713.62666666666667,517.34666666666669,0]
[59,null,{"$f":"+C346*$K$2","v":1084.44},1040.6666666666667,730.61333333333334,529.48,0]
[60,null,{"$f":"+C347*$K$2","v":1110.48},1065.4933333333333,747.88,542.08000000000004,0]
[61,null,{"$f":"+C348*$K$2","v":1246.4666666666667},1196.0666666666668,838.88,607.97333333333336,0]
[62,null,{"$f":"+C349*$K$2","v":1394.0266666666666},1337.5600000000002,937.25333333333333,679.65333333333331,0]
[63,null,{"$f":"+C350*$K$2","v":1552.6000000000001},1489.6000000000001,1044.1200000000001,756.74666666666667,0]
[64,null,{"$f":"+C351*$K$2","v":1722.28},1652.3733333333334,1158.8266666666668,839.81333333333339,0]
[65,null,{"$f":"+C352*$K$2","v":1903.16},1826.16,1281.4666666666667,928.76,0]
[66,null,{"$f":"+C353*$K$2","v":2095.3333333333335},2010.3066666666668,1411.9466666666667,1023.4933333333333,0]
[67,null,{"$f":"+C354*$K$2","v":2298.6133333333332},2205.4666666666667,1550.4533333333334,1123.6400000000001,0]
[68,null,{"$f":"+C355*$K$2","v":2513.0933333333332},2411.1733333333336,1696.8000000000002,1229.76,0]
[69,null,{"$f":"+C356*$K$2","v":2738.8666666666668},2627.9866666666667,1851.2666666666667,1341.76,0]
[70,null,{"$f":"+C357*$K$2","v":2975.84},2855.626666666667,2013.6666666666667,1459.3600000000001,0]
[71,null,{"$f":"+C358*$K$2","v":3224.106666666667},3093.626666666667,2184,1582.9333333333334,0]
[72,null,{"$f":"+C359*$K$2","v":3483.5733333333333},3342.2666666666669,2362.4533333333334,1712.2,0]
[73,null,{"$f":"+C360*$K$2","v":3754.2400000000002},3601.92,2548.56,1847.16,0]
[74,null,{"$f":"+C361*$K$2","v":4036.106666666667},3872.6800000000003,2742.6,1987.9066666666668,0]
[75,null,{"$f":"+C362*$K$2","v":4329.2666666666664},4153.8933333333334,2944.76,2134.44,0]
[76,null,{"$f":"+C363*$K$2","v":4329.2666666666664},4153.8933333333334,2944.76,2134.44,0]
[77,null,{"$f":"+C364*$K$2","v":4329.2666666666664},4153.8933333333334,2944.76,2134.44,0]
[78,null,{"$f":"+C365*$K$2","v":4329.2666666666664},4153.8933333333334,2944.76,2134.44,0]
[79,null,{"$f":"+C366*$K$2","v":4329.2666666666664},4153.8933333333334,2944.76,2134.44,0]
[80,null,{"$f":"+C367*$K$2","v":4329.2666666666664},4153.8933333333334,2944.76,2134.44]
[81,null,{"$f":"+C368*$K$2","v":4329.2666666666664},4153.8933333333334,2944.76,2134.44]
[82,null,{"$f":"+C369*$K$2","v":4329.2666666666664},4153.8933333333334,2944.76,2134.44]
[83,null,{"$f":"+C370*$K$2","v":4329.2666666666664},4153.8933333333334,2944.76,2134.44]
[84,"o más",{"$f":"+C371*$K$2","v":4329.2666666666664},4153.8933333333334,2944.76,2134.44,0]
[1,"Hijo",{"$f":"+C372*$K$2","v":213.73333333333335},204.86666666666667,154.46666666666667,{"$f":"+F372*$K$2","v":112}]
[2,"Hijos",{"$f":"+C373*$K$2","v":363.16},348.13333333333333,262.64,{"$f":"+F373*$K$2","v":190.4}]
[3,"Hijos o más",{"$f":"+C374*$K$2","v":512.5866666666667},491.86666666666667,370.62666666666667,{"$f":"+F374*$K$2","v":268.70666666666671}]
[]
[]
["BUPA GLOBAL ELITE"]
["TARIFAS SEMESTRALES"]
["EDAD"]
[" "," ",1000,2000,3500]
[18,null,{"$f":"+C6*$K$4","v":5334.45},{"$f":"+D6*$K$4","v":4674.6000000000004},3862.11,3347.48,2530.75]
[19,null,{"$f":"+C7*$K$4","v":5398.58},4731.84,3902.92,3385.11,2558.31]
[20,null,{"$f":"+C8*$K$4","v":5467.4800000000005},4790.67,3945.8500000000004,3421.15,2585.34]
[21,null,{"$f":"+C9*$K$4","v":5535.3200000000006},4852.1500000000005,3989.84,3459.84,2615.02]
[22,null,{"$f":"+C10*$K$4","v":5607.4000000000005},4914.6900000000005,4037.01,3500.65,2645.23]
[23,null,{"$f":"+C11*$K$4","v":5681.0700000000006},4981.47,4085.2400000000002,3541.9900000000002,2677.03]
[24,null,{"$f":"+C12*$K$4","v":5757.39},5048.7800000000007,4134,3584.92,2709.36]
[25,null,{"$f":"+C13*$K$4","v":5837.9500000000007},5116.62,4183.8200000000006,3627.8500000000004,2742.75]
[26,null,{"$f":"+C14*$K$4","v":5952.43},5216.79,4260.1400000000003,3694.1000000000004,2791.51]
[27,null,{"$f":"+C15*$K$4","v":6070.62},5322.26,4337.5200000000004,3761.94,2842.3900000000003]
[28,null,{"$f":"+C16*$K$4","v":6195.7000000000007},5431.4400000000005,4419.1400000000003,3831.3700000000003,2896.4500000000003]
[29,null,{"$f":"+C17*$K$4","v":6325.02},5544.33,4505,3906.1000000000004,2951.04]
[30,null,{"$f":"+C18*$K$4","v":6458.05},5661.46,4594.04,3984.01,3010.4]
[31,null,{"$f":"+C19*$K$4","v":6597.4400000000005},5784.42,4683.08,4061.92,3068.7000000000003]
[32,null,{"$f":"+C20*$K$4","v":6739.4800000000005},5907.38,4781.13,4146.1900000000005,3132.3]
[33,null,{"$f":"+C21*$K$4","v":6889.47},6038.8200000000006,4877.59,4230.99,3196.96]
[34,null,{"$f":"+C22*$K$4","v":7042.1100000000006},6170.79,4979.88,4320.0300000000007,3262.6800000000003]
[35,null,{"$f":"+C23*$K$4","v":7198.9900000000007},6310.18,5085.88,4410.13,3332.6400000000003]
[36,null,{"$f":"+C24*$K$4","v":7360.64},6451.6900000000005,5192.9400000000005,4503.9400000000005,3402.07]
[37,null,{"$f":"+C25*$K$4","v":7527.06},6597.97,5307.42,4602.5200000000004,3477.86]
[38,null,{"$f":"+C26*$K$4","v":7699.84},6749.02,5422.96,4702.6900000000005,3552.0600000000004]
[39,null,{"$f":"+C27*$K$4","v":7875.27},6902.72,5541.68,4804.9800000000005,3631.5600000000004]
[40,null,{"$f":"+C28*$K$4","v":8054.9400000000005},7061.72,5662.52,4910.9800000000005,3711.0600000000004]
[41,null,{"$f":"+C29*$K$4","v":8242.0300000000007},7224.96,5789.72,5019.63,3793.7400000000002]
[42,null,{"$f":"+C30*$K$4","v":8433.36},7390.3200000000006,5919.5700000000006,5133.58,3878.5400000000004]
[43,null,{"$f":"+C31*$K$4","v":8628.4},7562.04,6051.01,5247,3965.46]
[44,null,{"$f":"+C32*$K$4","v":8827.68},7738.5300000000007,6187.22,5365.72,4054.5]
[45,null,{"$f":"+C33*$K$4","v":9032.7900000000009},7918.2000000000007,6327.14,5487.09,4146.72]
[46,null,{"$f":"+C34*$K$4","v":9242.1400000000012},8100.52,6469.71,5610.58,4240]
[47,null,{"$f":"+C35*$K$4","v":9455.7300000000014},8289.73,6616.52,5736.72,4335.93]
[48,null,{"$f":"+C36*$K$4","v":9676.2100000000009},8478.94,6765.9800000000005,5867.1,4432.92]
[49,null,{"$f":"+C37*$K$4","v":9898.2800000000007},8676.630000000001,6918.09,5999.0700000000006,4533.62]
[50,null,{"$f":"+C38*$K$4","v":10127.24},8875.380000000001,7075.5,6135.2800000000007,4635.91]
[51,null,{"$f":"+C39*$K$4","v":10360.44},9081.02,7236.6200000000008,6274.14,4740.8500000000004]
[52,null,{"$f":"+C40*$K$4","v":10596.82},9289.84,7397.7400000000007,6415.12,4847.38]
[53,null,{"$f":"+C41*$K$4","v":10840.09},9501.84,7564.6900000000005,6559.81,4957.09]
[54,null,{"$f":"+C42*$K$4","v":11088.130000000001},9718.08,7735.88,6708.21,5068.3900000000003]
[55,null,{"$f":"+C43*$K$4","v":11341.470000000001},9939.6200000000008,7908.6600000000008,6857.67,5182.87]
[56,null,{"$f":"+C44*$K$4","v":11596.400000000001},10164.34,8086.21,7011.3700000000008,5297.35]
[57,null,{"$f":"+C45*$K$4","v":11858.220000000001},10394.36,8264.82,7165.6,5415.54]
[58,null,{"$f":"+C46*$K$4","v":12125.34},10629.15,8447.67,7325.13,5535.85]
[59,null,{"$f":"+C47*$K$4","v":12395.640000000001},10864.470000000001,8635.82,7488.3700000000008,5658.2800000000007]
[60,null,{"$f":"+C48*$K$4","v":12671.24},11107.210000000001,8825.5600000000013,7652.67,5782.83]
[61,null,{"$f":"+C49*$K$4","v":14121.320000000002},12378.150000000001,9830.9700000000012,8523.99,6441.62]
[62,null,{"$f":"+C50*$K$4","v":15689.060000000001},13751.91,10918.53,9466.86,7153.9400000000005]
[63,null,{"$f":"+C51*$K$4","v":17377.11},15231.140000000001,12092.480000000001,10485.52,7923.5]
[64,null,{"$f":"+C52*$K$4","v":19179.64},16811.07,13349.11,11575.2,8748.18]
[65,null,{"$f":"+C53*$K$4","v":21104.07},18497.530000000002,14693.19,12740.67,9627.4500000000007]
[66,null,{"$f":"+C54*$K$4","v":23145.63},20288.400000000001,16122.6,13979.28,10565.02]
[67,null,{"$f":"+C55*$K$4","v":25304.32},22180.5,17635.22,15291.03,11555.59]
[68,null,{"$f":"+C56*$K$4","v":27581.200000000001},24174.36,19234.760000000002,16678.57,12603.93]
[69,null,{"$f":"+C57*$K$4","v":29978.920000000002},26276.34,20918.04,18138.190000000002,13705.800000000001]
[70,null,{"$f":"+C58*$K$4","v":32492.18},28480.080000000002,22688.240000000002,19673.07,14866.5]
[71,null,{"$f":"+C59*$K$4","v":35126.28},30788.760000000002,24541.65,21279.5,16079.67]
[72,null,{"$f":"+C60*$K$4","v":37876.980000000003},33199.200000000004,26480.920000000002,22961.190000000002,17351.670000000002]
[73,null,{"$f":"+C61*$K$4","v":40746.93},35715.64,28501.81,24716.02,18676.14]
[74,null,{"$f":"+C62*$K$4","v":43734.54},38334.370000000003,30612.27,26544.52,20057.850000000002]
[75,null,{"$f":"+C63*$K$4","v":46841.4},41056.450000000004,32805.94,28446.690000000002,21495.74]
[76,null,{"$f":"+C64*$K$4","v":46841.4},41056.450000000004,32805.94,28446.690000000002,21495.74]
[77,null,{"$f":"+C65*$K$4","v":46841.4},41056.450000000004,32805.94,28446.690000000002,21495.74]
[78,null,{"$f":"+C66*$K$4","v":46841.4},41056.450000000004,32805.94,28446.690000000002,21495.74]
[79,null,{"$f":"+C67*$K$4","v":46841.4},41056.450000000004,32805.94,28446.690000000002,21495.74]
[80,null,{"$f":"+C68*$K$4","v":46841.4},41056.450000000004,32805.94,28446.690000000002,21495.74]
[81,null,{"$f":"+C69*$K$4","v":46841.4},41056.450000000004,32805.94,28446.690000000002,21495.74]
[82,null,{"$f":"+C70*$K$4","v":46841.4},41056.450000000004,32805.94,28446.690000000002,21495.74]
[83,null,{"$f":"+C71*$K$4","v":46841.4},41056.450000000004,32805.94,28446.690000000002,21495.74]
[84,"o más",{"$f":"+C72*$K$4","v":46841.4},41056.450000000004,32805.94,28446.690000000002,21495.74]
[1,"Hijo",{"$f":"+C73*$K$4","v":2401.96},2104.1,1737.8700000000001,1508.38,1139.5]
[2,"Hijos",{"$f":"+C74*$K$4","v":4082.0600000000004},3578.5600000000004,2953.69,2562.02,1936.0900000000001]
[3,"Hijos o más",{"$f":"+C75*$K$4","v":5761.1},5051.43,4170.5700000000006,3617.25,2733.21]
[]
["BUPA GLOBAL PREMIER"]
["TARIFAS SEMESTRALES"]
["EDAD"]
[" "," ",2000,3500,5000]
[18,null,{"$f":"+C155*$K$4","v":2745.9300000000003},{"$f":"+D155*$K$4","v":2493.1200000000003},1865.0700000000002,1349.38,0]
[19,null,{"$f":"+C156*$K$4","v":2780.9100000000003},2523.86,1882.0300000000002,1362.1000000000001,0]
[20,null,{"$f":"+C157*$K$4","v":2814.83},2554.0700000000002,1901.64,1376.41,0]
[21,null,{"$f":"+C158*$K$4","v":2850.8700000000003},2585.8700000000003,1921.25,1390.72,0]
[22,null,{"$f":"+C159*$K$4","v":2886.38},2621.38,1940.8600000000001,1405.5600000000002,0]
[23,null,{"$f":"+C160*$K$4","v":2925.07},2655.3,1961.5300000000002,1420.4,0]
[24,null,{"$f":"+C161*$K$4","v":2965.3500000000004},2691.34,1983.26,1435.77,0]
[25,null,{"$f":"+C162*$K$4","v":3006.1600000000003},2727.38,2005.5200000000002,1451.67,0]
[26,null,{"$f":"+C163*$K$4","v":3064.9900000000002},2782.5,2039.97,1476.0500000000002,0]
[27,null,{"$f":"+C164*$K$4","v":3125.4100000000003},2838.15,2074.42,1501.49,0]
[28,null,{"$f":"+C165*$K$4","v":3189.54},2894.86,2109.9300000000003,1527.46,0]
[29,null,{"$f":"+C166*$K$4","v":3256.8500000000004},2955.28,2148.09,1555.5500000000002,0]
[30,null,{"$f":"+C167*$K$4","v":3325.75},3019.4100000000003,2188.37,1584.7,0]
[31,null,{"$f":"+C168*$K$4","v":3396.2400000000002},3083.01,2230.2400000000002,1614.38,0]
[32,null,{"$f":"+C169*$K$4","v":3470.44},3149.79,2272.11,1645.1200000000001,0]
[33,null,{"$f":"+C170*$K$4","v":3546.23},3219.2200000000003,2318.2200000000003,1677.45,0]
[34,null,{"$f":"+C171*$K$4","v":3625.2000000000003},3289.71,2363.27,1710.8400000000001,0]
[35,null,{"$f":"+C172*$K$4","v":3705.76},3364.44,2412.56,1746.88,0]
[36,null,{"$f":"+C173*$K$4","v":3790.03},3439.7000000000003,2462.9100000000003,1782.39,0]
[37,null,{"$f":"+C174*$K$4","v":3875.8900000000003},3517.0800000000004,2513.79,1819.49,0]
[38,null,{"$f":"+C175*$K$4","v":3963.8700000000003},3598.7000000000003,2566.79,1857.65,0]
[39,null,{"$f":"+C176*$K$4","v":4055.5600000000004},3681.38,2620.85,1897.4,0]
[40,null,{"$f":"+C177*$K$4","v":4148.3100000000004},3765.65,2675.9700000000003,1936.6200000000001,0]
[41,null,{"$f":"+C178*$K$4","v":4244.7700000000004},3852.0400000000004,2733.21,1978.49,0]
[42,null,{"$f":"+C179*$K$4","v":4341.2300000000005},3940.02,2793.63,2021.42,0]
[43,null,{"$f":"+C180*$K$4","v":4443.5200000000004},4031.71,2854.58,2067.5300000000002,0]
[44,null,{"$f":"+C181*$K$4","v":4544.22},4124.99,2917.65,2112.58,0]
[45,null,{"$f":"+C182*$K$4","v":4650.75},4221.9800000000005,2982.31,2159.2200000000003,0]
[46,null,{"$f":"+C183*$K$4","v":4759.4000000000005},4318.97,3048.03,2205.86,0]
[47,null,{"$f":"+C184*$K$4","v":4869.6400000000003},4418.6100000000006,3116.4,2256.21,0]
[48,null,{"$f":"+C185*$K$4","v":4982},4520.9000000000005,3185.3,2305.5,0]
[49,null,{"$f":"+C186*$K$4","v":5097.54},4625.3100000000004,3255.79,2356.38,0]
[50,null,{"$f":"+C187*$K$4","v":5213.6100000000006},4732.37,3328.4,2408.85,0]
[51,null,{"$f":"+C188*$K$4","v":5333.92},4841.0200000000004,3401.01,2462.38,0]
[52,null,{"$f":"+C189*$K$4","v":5457.41},4951.79,3477.3300000000004,2517.5,0]
[53,null,{"$f":"+C190*$K$4","v":5581.43},5065.7400000000007,3555.2400000000002,2573.6800000000003,0]
[54,null,{"$f":"+C191*$K$4","v":5708.63},5179.6900000000005,3633.6800000000003,2629.86,0]
[55,null,{"$f":"+C192*$K$4","v":5840.0700000000006},5299.47,3713.71,2688.69,0]
[56,null,{"$f":"+C193*$K$4","v":5970.4500000000007},5419.25,3796.3900000000003,2748.05,0]
[57,null,{"$f":"+C194*$K$4","v":6106.13},5541.1500000000005,3880.6600000000003,2809.53,0]
[58,null,{"$f":"+C195*$K$4","v":6243.4000000000005},5665.17,3965.9900000000002,2871.54,0]
[59,null,{"$f":"+C196*$K$4","v":6382.26},5792.37,4053.44,2933.02,0]
[60,null,{"$f":"+C197*$K$4","v":6525.3600000000006},5921.6900000000005,4142.4800000000005,2998.7400000000002,0]
[61,null,{"$f":"+C198*$K$4","v":7270.54},6598.5,4609.9400000000005,3336.88,0]
[62,null,{"$f":"+C199*$K$4","v":8077.2000000000007},7329.9000000000005,5119.8,3705.76,0]
[63,null,{"$f":"+C200*$K$4","v":8945.8700000000008},8118.01,5669.41,4104.3200000000006,0]
[64,null,{"$f":"+C201*$K$4","v":9874.43},8962.3000000000011,6260.89,4530.97,0]
[65,null,{"$f":"+C202*$K$4","v":10865},9859.0600000000013,6891.59,4987.3,0]
[66,null,{"$f":"+C203*$K$4","v":11916.52},10813.060000000001,7564.6900000000005,5474.9000000000005,0]
[67,null,{"$f":"+C204*$K$4","v":13028.460000000001},11822.710000000001,8279.130000000001,5992.71,0]
[68,null,{"$f":"+C205*$K$4","v":14200.820000000002},12886.95,9033.32,6537.02,0]
[69,null,{"$f":"+C206*$K$4","v":15433.070000000002},14007.37,9828.32,7113.6600000000008,0]
[70,null,{"$f":"+C207*$K$4","v":16728.920000000002},15181.85,10665.19,7718.92,0]
[71,null,{"$f":"+C208*$K$4","v":18084.66},16411.45,11542.34,8354.3900000000012,0]
[72,null,{"$f":"+C209*$K$4","v":19500.29},17697.760000000002,12458.18,9017.42,0]
[73,null,{"$f":"+C210*$K$4","v":20978.99},19037.600000000002,13417.480000000001,9710.130000000001,0]
[74,null,{"$f":"+C211*$K$4","v":22515.99},20434.150000000001,14416.53,10434.640000000001,0]
[75,null,{"$f":"+C212*$K$4","v":24115.530000000002},21885.82,15455.86,11185.650000000001,0]
[76,null,{"$f":"+C213*$K$4","v":24115.530000000002},21885.82,15455.86,11185.650000000001,0]
[77,null,{"$f":"+C214*$K$4","v":24115.530000000002},21885.82,15455.86,11185.650000000001,0]
[78,null,{"$f":"+C215*$K$4","v":24115.530000000002},21885.82,15455.86,11185.650000000001,0]
[79,null,{"$f":"+C216*$K$4","v":24115.530000000002},21885.82,15455.86,11185.650000000001,0]
[80,null,{"$f":"+C217*$K$4","v":24115.530000000002},21885.82,15455.86,11185.650000000001,0]
[81,null,{"$f":"+C218*$K$4","v":24115.530000000002},21885.82,15455.86,11185.650000000001,0]
[82,null,{"$f":"+C219*$K$4","v":24115.530000000002},21885.82,15455.86,11185.650000000001,0]
[83,null,{"$f":"+C220*$K$4","v":24115.530000000002},21885.82,15455.86,11185.650000000001,0]
[84,"o más",{"$f":"+C221*$K$4","v":24115.530000000002},21885.82,15455.86,11185.650000000001,0]
[1,"Hijo",{"$f":"+C222*$K$4","v":1235.96},1122.54,839.5200000000001,608.44000000000005,0]
[2,"Hijos",{"$f":"+C223*$K$4","v":2101.98},1906.41,1426.76,1034.03,0]
[3,"Hijos o más",{"$f":"+C224*$K$4","v":2966.4100000000003},2692.9300000000003,2012.94,1456.97,0]
[]
["BUPA GLOBAL SELECT"]
["TARIFAS SEMESTRALES"]
["EDAD"]
[" "," ",2000,3500,5000]
[18,null,{"$f":"+C305*$K$4","v":2413.6200000000003},{"$f":"+D305*$K$4","v":2315.04},1745.8200000000002,1265.6400000000001,0]
[19,null,{"$f":"+C306*$K$4","v":2448.0700000000002},2348.96,1764.9,1280.48,0]
[20,null,{"$f":"+C307*$K$4","v":2480.4},2381.29,1785.5700000000002,1294.26,0]
[21,null,{"$f":"+C308*$K$4","v":2518.0300000000002},2416.8000000000002,1805.71,1309.6300000000001,0]
[22,null,{"$f":"+C309*$K$4","v":2556.19},2451.7800000000002,1828.5,1325.53,0]
[23,null,{"$f":"+C310*$K$4","v":2594.88},2489.94,1851.8200000000002,1343.55,0]
[24,null,{"$f":"+C311*$K$4","v":2635.1600000000003},2528.1,1875.67,1359.98,0]
[25,null,{"$f":"+C312*$K$4","v":2677.56},2567.85,1900.5800000000002,1378,0]
[26,null,{"$f":"+C313*$K$4","v":2737.4500000000003},2625.09,1936.6200000000001,1405.03,0]
[27,null,{"$f":"+C314*$K$4","v":2799.9900000000002},2688.1600000000003,1973.72,1432.0600000000002,0]
[28,null,{"$f":"+C315*$K$4","v":2865.1800000000003},2749.11,2012.94,1460.68,0]
[29,null,{"$f":"+C316*$K$4","v":2934.08},2814.3,2056.9300000000003,1490.89,0]
[30,null,{"$f":"+C317*$K$4","v":3004.57},2883.2000000000003,2098.8000000000002,1522.16,0]
[31,null,{"$f":"+C318*$K$4","v":3077.71},2953.1600000000003,2144.9100000000003,1556.6100000000001,0]
[32,null,{"$f":"+C319*$K$4","v":3153.5},3026.3,2192.61,1588.94,0]
[33,null,{"$f":"+C320*$K$4","v":3230.3500000000004},3099.9700000000003,2240.84,1624.45,0]
[34,null,{"$f":"+C321*$K$4","v":3311.9700000000003},3176.82,2292.25,1661.5500000000002,0]
[35,null,{"$f":"+C322*$K$4","v":3395.1800000000003},3257.9100000000003,2344.7200000000003,1699.71,0]
[36,null,{"$f":"+C323*$K$4","v":3481.57},3339,2398.7800000000002,1738.93,0]
[37,null,{"$f":"+C324*$K$4","v":3569.55},3424.86,2454.96,1779.21,0]
[38,null,{"$f":"+C325*$K$4","v":3659.65},3512.84,2514.3200000000002,1821.6100000000001,0]
[39,null,{"$f":"+C326*$K$4","v":3753.46},3601.88,2574.7400000000002,1866.13,0]
[40,null,{"$f":"+C327*$K$4","v":3849.92},3695.1600000000003,2635.1600000000003,1910.1200000000001,0]
[41,null,{"$f":"+C328*$K$4","v":3948.5},3788.44,2698.76,1955.7,0]
[42,null,{"$f":"+C329*$K$4","v":4049.2000000000003},3884.9,2764.48,2004.46,0]
[43,null,{"$f":"+C330*$K$4","v":4154.1400000000003},3986.6600000000003,2831.26,2052.1600000000003,0]
[44,null,{"$f":"+C331*$K$4","v":4259.08},4087.36,2899.63,2100.92,0]
[45,null,{"$f":"+C332*$K$4","v":4368.26},4192.3,2971.1800000000003,2152.86,0]
[46,null,{"$f":"+C333*$K$4","v":4479.5600000000004},4298.3,3041.1400000000003,2204.8000000000002,0]
[47,null,{"$f":"+C334*$K$4","v":4594.5700000000006},4407.4800000000005,3115.34,2259.3900000000003,0]
[48,null,{"$f":"+C335*$K$4","v":4711.7},4519.84,3193.78,2313.98,0]
[49,null,{"$f":"+C336*$K$4","v":4827.2400000000007},4632.7300000000005,3271.1600000000003,2370.69,0]
[50,null,{"$f":"+C337*$K$4","v":4950.7300000000005},4749.8600000000006,3348.54,2428.46,0]
[51,null,{"$f":"+C338*$K$4","v":5074.75},4868.05,3432.81,2488.35,0]
[52,null,{"$f":"+C339*$K$4","v":5200.8900000000003},4990.4800000000005,3513.9,2547.1800000000003,0]
[53,null,{"$f":"+C340*$K$4","v":5330.7400000000007},5113.4400000000005,3599.76,2609.19,0]
[54,null,{"$f":"+C341*$K$4","v":5461.12},5241.7,3687.7400000000002,2672.26,0]
[55,null,{"$f":"+C342*$K$4","v":5595.7400000000007},5370.4900000000007,3775.7200000000003,2736.92,0]
[56,null,{"$f":"+C343*$K$4","v":5733.54},5500.34,3866.3500000000004,2801.58,0]
[57,null,{"$f":"+C344*$K$4","v":5872.93},5633.9000000000005,3956.98,2867.3,0]
[58,null,{"$f":"+C345*$K$4","v":6014.4400000000005},5771.7000000000007,4052.38,2937.79,0]
[59,null,{"$f":"+C346*$K$4","v":6158.0700000000006},5909.5,4148.84,3006.69,0]
[60,null,{"$f":"+C347*$K$4","v":6305.9400000000005},6050.4800000000005,4246.8900000000003,3078.2400000000002,0]
[61,null,{"$f":"+C348*$K$4","v":7078.1500000000005},6791.9500000000007,4763.6400000000003,3452.42,0]
[62,null,{"$f":"+C349*$K$4","v":7916.0800000000008},7595.43,5322.26,3859.46,0]
[63,null,{"$f":"+C350*$K$4","v":8816.5500000000011},8458.8000000000011,5929.1100000000006,4297.24,0]
[64,null,{"$f":"+C351*$K$4","v":9780.09},9383.1200000000008,6580.4800000000005,4768.9400000000005,0]
[65,null,{"$f":"+C352*$K$4","v":10807.230000000001},10369.980000000001,7276.9000000000005,5274.0300000000007,0]
[66,null,{"$f":"+C353*$K$4","v":11898.5},11415.67,8017.84,5811.9800000000005,0]
[67,null,{"$f":"+C354*$K$4","v":13052.84},12523.900000000001,8804.36,6380.67,0]
[68,null,{"$f":"+C355*$K$4","v":14270.78},13692.02,9635.4,6983.2800000000007,0]
[69,null,{"$f":"+C356*$K$4","v":15552.85},14923.210000000001,10512.550000000001,7619.2800000000007,0]
[70,null,{"$f":"+C357*$K$4","v":16898.52},16215.880000000001,11434.75,8287.08,0]
[71,null,{"$f":"+C358*$K$4","v":18308.32},17567.38,12402,8988.8000000000011,0]
[72,null,{"$f":"+C359*$K$4","v":19781.72},18979.3,13415.36,9722.85,0]
[73,null,{"$f":"+C360*$K$4","v":21318.720000000001},20453.760000000002,14472.18,10489.230000000001,0]
[74,null,{"$f":"+C361*$K$4","v":22919.32},21991.29,15574.050000000001,11288.470000000001,0]
[75,null,{"$f":"+C362*$K$4","v":24584.050000000003},23588.18,16722.030000000002,12120.57,0]
[76,null,{"$f":"+C363*$K$4","v":24584.050000000003},23588.18,16722.030000000002,12120.57,0]
[77,null,{"$f":"+C364*$K$4","v":24584.050000000003},23588.18,16722.030000000002,12120.57,0]
[78,null,{"$f":"+C365*$K$4","v":24584.050000000003},23588.18,16722.030000000002,12120.57,0]
[79,null,{"$f":"+C366*$K$4","v":24584.050000000003},23588.18,16722.030000000002,12120.57,0]
[80,null,{"$f":"+C367*$K$4","v":24584.050000000003},23588.18,16722.030000000002,12120.57,0]
[81,null,{"$f":"+C368*$K$4","v":24584.050000000003},23588.18,16722.030000000002,12120.57,0]
[82,null,{"$f":"+C369*$K$4","v":24584.050000000003},23588.18,16722.030000000002,12120.57,0]
[83,null,{"$f":"+C370*$K$4","v":24584.050000000003},23588.18,16722.030000000002,12120.57,0]
[84,"o más",{"$f":"+C371*$K$4","v":24584.050000000003},23588.18,16722.030000000002,12120.57,0]
[1,"Hijo",{"$f":"+C372*$K$4","v":1213.7},1163.3500000000001,877.15000000000009,636,0]
[2,"Hijos",{"$f":"+C373*$K$4","v":2062.23},1976.9,1491.42,1081.2,0]
[3,"Hijos o más",{"$f":"+C374*$K$4","v":2910.76},2793.1000000000004,2104.63,1525.8700000000001,0]
[]
["BUPA GLOBAL ELITE"]
["TARIFAS TRIMESTRALES"]
["EDAD"]
[" "," ",1000,2000,3500]
[18,null,{"$f":"+C6*$K$3","v":2767.875},{"$f":"+D6*$K$3","v":2425.5},2003.9250000000002,1736.9,1313.125]
[19,null,{"$f":"+C7*$K$3","v":2801.15},2455.2000000000003,2025.1000000000001,1756.4250000000002,1327.4250000000002]
[20,null,{"$f":"+C8*$K$3","v":2836.9},2485.7250000000004,2047.3750000000002,1775.1250000000002,1341.45]
[21,null,{"$f":"+C9*$K$3","v":2872.1000000000004},2517.625,2070.2000000000003,1795.2,1356.8500000000001]
[22,null,{"$f":"+C10*$K$3","v":2909.5000000000005},2550.0750000000003,2094.6750000000002,1816.3750000000002,1372.5250000000001]
[23,null,{"$f":"+C11*$K$3","v":2947.7250000000004},2584.7250000000004,2119.7000000000003,1837.825,1389.0250000000001]
[24,null,{"$f":"+C12*$K$3","v":2987.3250000000003},2619.65,2145,1860.1000000000001,1405.8000000000002]
[25,null,{"$f":"+C13*$K$3","v":3029.1250000000005},2654.8500000000004,2170.8500000000004,1882.3750000000002,1423.1250000000002]
[26,null,{"$f":"+C14*$K$3","v":3088.5250000000001},2706.8250000000003,2210.4500000000003,1916.7500000000002,1448.4250000000002]
[27,null,{"$f":"+C15*$K$3","v":3149.8500000000004},2761.55,2250.6000000000004,1951.95,1474.825]
[28,null,{"$f":"+C16*$K$3","v":3214.7500000000005},2818.2000000000003,2292.9500000000003,1987.9750000000001,1502.8750000000002]
[29,null,{"$f":"+C17*$K$3","v":3281.8500000000004},2876.7750000000001,2337.5,2026.7500000000002,1531.2]
[30,null,{"$f":"+C18*$K$3","v":3350.8750000000005},2937.55,2383.7000000000003,2067.1750000000002,1562.0000000000002]
[31,null,{"$f":"+C19*$K$3","v":3423.2000000000003},3001.3500000000004,2429.9,2107.6000000000004,1592.2500000000002]
[32,null,{"$f":"+C20*$K$3","v":3496.9},3065.15,2480.7750000000001,2151.3250000000003,1625.2500000000002]
[33,null,{"$f":"+C21*$K$3","v":3574.7250000000004},3133.3500000000004,2530.8250000000003,2195.3250000000003,1658.8000000000002]
[34,null,{"$f":"+C22*$K$3","v":3653.9250000000002},3201.8250000000003,2583.9,2241.5250000000001,1692.9]
[35,null,{"$f":"+C23*$K$3","v":3735.3250000000003},3274.15,2638.9,2288.2750000000001,1729.2]
[36,null,{"$f":"+C24*$K$3","v":3819.2000000000003},3347.5750000000003,2694.4500000000003,2336.9500000000003,1765.2250000000001]
[37,null,{"$f":"+C25*$K$3","v":3905.55},3423.4750000000004,2753.8500000000004,2388.1000000000004,1804.5500000000002]
[38,null,{"$f":"+C26*$K$3","v":3995.2000000000003},3501.8500000000004,2813.8,2440.0750000000003,1843.0500000000002]
[39,null,{"$f":"+C27*$K$3","v":4086.2250000000004},3581.6000000000004,2875.4,2493.15,1884.3000000000002]
[40,null,{"$f":"+C28*$K$3","v":4179.4500000000007},3664.1000000000004,2938.1000000000004,2548.15,1925.5500000000002]
[41,null,{"$f":"+C29*$K$3","v":4276.5250000000005},3748.8,3004.1000000000004,2604.5250000000001,1968.45]
[42,null,{"$f":"+C30*$K$3","v":4375.8},3834.6000000000004,3071.4750000000004,2663.65,2012.4500000000003]
[43,null,{"$f":"+C31*$K$3","v":4477},3923.7000000000003,3139.6750000000002,2722.5,2057.5500000000002]
[44,null,{"$f":"+C32*$K$3","v":4580.4000000000005},4015.2750000000005,3210.3500000000004,2784.1000000000004,2103.75]
[45,null,{"$f":"+C33*$K$3","v":4686.8250000000007},4108.5,3282.9500000000003,2847.0750000000003,2151.6000000000004]
[46,null,{"$f":"+C34*$K$3","v":4795.4500000000007},4203.1000000000004,3356.9250000000002,2911.15,2200]
[47,null,{"$f":"+C35*$K$3","v":4906.2750000000005},4301.2750000000005,3433.1000000000004,2976.6000000000004,2249.7750000000001]
[48,null,{"$f":"+C36*$K$3","v":5020.6750000000002},4399.4500000000007,3510.65,3044.2500000000005,2300.1000000000004]
[49,null,{"$f":"+C37*$K$3","v":5135.9000000000005},4502.0250000000005,3589.5750000000003,3112.7250000000004,2352.3500000000004]
[50,null,{"$f":"+C38*$K$3","v":5254.7000000000007},4605.1500000000005,3671.2500000000005,3183.4,2405.4250000000002]
[51,null,{"$f":"+C39*$K$3","v":5375.7000000000007},4711.8500000000004,3754.8500000000004,3255.4500000000003,2459.875]
[52,null,{"$f":"+C40*$K$3","v":5498.35},4820.2000000000007,3838.4500000000003,3328.6000000000004,2515.15]
[53,null,{"$f":"+C41*$K$3","v":5624.5750000000007},4930.2000000000007,3925.0750000000003,3403.6750000000002,2572.0750000000003]
[54,null,{"$f":"+C42*$K$3","v":5753.2750000000005},5042.4000000000005,4013.9000000000005,3480.6750000000002,2629.8250000000003]
[55,null,{"$f":"+C43*$K$3","v":5884.7250000000004},5157.3500000000004,4103.55,3558.2250000000004,2689.2250000000004]
[56,null,{"$f":"+C44*$K$3","v":6017.0000000000009},5273.9500000000007,4195.6750000000002,3637.9750000000004,2748.625]
[57,null,{"$f":"+C45*$K$3","v":6152.85},5393.3,4288.3500000000004,3718.0000000000005,2809.9500000000003]
[58,null,{"$f":"+C46*$K$3","v":6291.4500000000007},5515.125,4383.2250000000004,3800.7750000000001,2872.3750000000005]
[59,null,{"$f":"+C47*$K$3","v":6431.7000000000007},5637.2250000000004,4480.8500000000004,3885.4750000000004,2935.9]
[60,null,{"$f":"+C48*$K$3","v":6574.7000000000007},5763.1750000000002,4579.3,3970.7250000000004,3000.5250000000001]
[61,null,{"$f":"+C49*$K$3","v":7327.1},6422.6250000000009,5100.9750000000004,4422.8250000000007,3342.3500000000004]
[62,null,{"$f":"+C50*$K$3","v":8140.5500000000011},7135.4250000000002,5665.2750000000005,4912.05,3711.9500000000003]
[63,null,{"$f":"+C51*$K$3","v":9016.4250000000011},7902.9500000000007,6274.4000000000005,5440.6,4111.25]
[64,null,{"$f":"+C52*$K$3","v":9951.7000000000007},8722.7250000000004,6926.4250000000002,6006.0000000000009,4539.1500000000005]
[65,null,{"$f":"+C53*$K$3","v":10950.225},9597.7750000000015,7623.8250000000007,6610.7250000000004,4995.375]
[66,null,{"$f":"+C54*$K$3","v":12009.525000000001},10527,8365.5,7253.4000000000005,5481.85]
[67,null,{"$f":"+C55*$K$3","v":13129.6},11508.750000000002,9150.35,7934.0250000000005,5995.8250000000007]
[68,null,{"$f":"+C56*$K$3","v":14311.000000000002},12543.300000000001,9980.3000000000011,8653.9750000000004,6539.7750000000005]
[69,null,{"$f":"+C57*$K$3","v":15555.1},13633.95,10853.7,9411.3250000000007,7111.5000000000009]
[70,null,{"$f":"+C58*$K$3","v":16859.150000000001},14777.400000000001,11772.2,10207.725,7713.7500000000009]
[71,null,{"$f":"+C59*$K$3","v":18225.900000000001},15975.300000000001,12733.875000000002,11041.25,8343.2250000000004]
[72,null,{"$f":"+C60*$K$3","v":19653.150000000001},17226,13740.1,11913.825000000001,9003.2250000000004]
[73,null,{"$f":"+C61*$K$3","v":21142.275000000001},18531.7,14788.675000000001,12824.35,9690.4500000000007]
[74,null,{"$f":"+C62*$K$3","v":22692.45},19890.475000000002,15883.725000000002,13773.1,10407.375]
[75,null,{"$f":"+C63*$K$3","v":24304.500000000004},21302.875,17021.95,14760.075000000001,11153.45]
[76,null,{"$f":"+C64*$K$3","v":24304.500000000004},21302.875,17021.95,14760.075000000001,11153.45]
[77,null,{"$f":"+C65*$K$3","v":24304.500000000004},21302.875,17021.95,14760.075000000001,11153.45]
[78,null,{"$f":"+C66*$K$3","v":24304.500000000004},21302.875,17021.95,14760.075000000001,11153.45]
[79,null,{"$f":"+C67*$K$3","v":24304.500000000004},21302.875,17021.95,14760.075000000001,11153.45]
[80,null,{"$f":"+C68*$K$3","v":24304.500000000004},21302.875,17021.95,14760.075000000001,11153.45]
[81,null,{"$f":"+C69*$K$3","v":24304.500000000004},21302.875,17021.95,14760.075000000001,11153.45]
[82,null,{"$f":"+C70*$K$3","v":24304.500000000004},21302.875,17021.95,14760.075000000001,11153.45]
[83,null,{"$f":"+C71*$K$3","v":24304.500000000004},21302.875,17021.95,14760.075000000001,11153.45]
[84,"o más",{"$f":"+C72*$K$3","v":24304.500000000004},21302.875,17021.95,14760.075000000001,11153.45]
[1,"Hijo",{"$f":"+C73*$K$3","v":1246.3000000000002},1091.75,901.72500000000002,782.65000000000009,591.25]
[2,"Hijos",{"$f":"+C74*$K$3","v":2118.0500000000002},1856.8000000000002,1532.575,1329.3500000000001,1004.575]
[3,"Hijos o más",{"$f":"+C75*$K$3","v":2989.2500000000005},2621.0250000000001,2163.9750000000004,1876.8750000000002,1418.1750000000002]
[]
["BUPA GLOBAL PREMIER"]
["TARIFAS TRIMESTRALES"]
["EDAD"]
[" "," ",2000,3500,5000]
[18,null,{"$f":"+C155*$K$3","v":1424.7750000000001},{"$f":"+D155*$K$3","v":1293.6000000000001},967.72500000000002,700.15000000000009,0]
[19,null,{"$f":"+C156*$K$3","v":1442.9250000000002},1309.5500000000002,976.52500000000009,706.75000000000011,0]
[20,null,{"$f":"+C157*$K$3","v":1460.5250000000001},1325.2250000000001,986.7,714.17500000000007,0]
[21,null,{"$f":"+C158*$K$3","v":1479.2250000000001},1341.7250000000001,996.87500000000011,721.6,0]
[22,null,{"$f":"+C159*$K$3","v":1497.65},1360.15,1007.0500000000001,729.30000000000007,0]
[23,null,{"$f":"+C160*$K$3","v":1517.7250000000001},1377.75,1017.7750000000001,737.00000000000011,0]
[24,null,{"$f":"+C161*$K$3","v":1538.6250000000002},1396.45,1029.0500000000002,744.97500000000002,0]
[25,null,{"$f":"+C162*$K$3","v":1559.8000000000002},1415.15,1040.6000000000001,753.22500000000002,0]
[26,null,{"$f":"+C163*$K$3","v":1590.325},1443.7500000000002,1058.4750000000001,765.87500000000011,0]
[27,null,{"$f":"+C164*$K$3","v":1621.6750000000002},1472.6250000000002,1076.3500000000001,779.07500000000005,0]
[28,null,{"$f":"+C165*$K$3","v":1654.95},1502.0500000000002,1094.7750000000001,792.55000000000007,0]
[29,null,{"$f":"+C166*$K$3","v":1689.8750000000002},1533.4,1114.575,807.12500000000011,0]
[30,null,{"$f":"+C167*$K$3","v":1725.6250000000002},1566.6750000000002,1135.4750000000001,822.25000000000011,0]
[31,null,{"$f":"+C168*$K$3","v":1762.2},1599.6750000000002,1157.2,837.65000000000009,0]
[32,null,{"$f":"+C169*$K$3","v":1800.7},1634.325,1178.9250000000002,853.6,0]
[33,null,{"$f":"+C170*$K$3","v":1840.0250000000001},1670.3500000000001,1202.8500000000001,870.37500000000011,0]
[34,null,{"$f":"+C171*$K$3","v":1881.0000000000002},1706.9250000000002,1226.2250000000001,887.7,0]
[35,null,{"$f":"+C172*$K$3","v":1922.8000000000002},1745.7,1251.8000000000002,906.40000000000009,0]
[36,null,{"$f":"+C173*$K$3","v":1966.5250000000001},1784.7500000000002,1277.9250000000002,924.82500000000005,0]
[37,null,{"$f":"+C174*$K$3","v":2011.0750000000003},1824.9,1304.325,944.07500000000005,0]
[38,null,{"$f":"+C175*$K$3","v":2056.7250000000004},1867.2500000000002,1331.825,963.87500000000011,0]
[39,null,{"$f":"+C176*$K$3","v":2104.3000000000002},1910.15,1359.875,984.50000000000011,0]
[40,null,{"$f":"+C177*$K$3","v":2152.4250000000002},1953.8750000000002,1388.4750000000001,1004.8500000000001,0]
[41,null,{"$f":"+C178*$K$3","v":2202.4750000000004},1998.7000000000003,1418.1750000000002,1026.575,0]
[42,null,{"$f":"+C179*$K$3","v":2252.5250000000001},2044.3500000000001,1449.5250000000001,1048.8500000000001,0]
[43,null,{"$f":"+C180*$K$3","v":2305.6000000000004},2091.9250000000002,1481.15,1072.7750000000001,0]
[44,null,{"$f":"+C181*$K$3","v":2357.8500000000004},2140.3250000000003,1513.8750000000002,1096.1500000000001,0]
[45,null,{"$f":"+C182*$K$3","v":2413.125},2190.65,1547.4250000000002,1120.3500000000001,0]
[46,null,{"$f":"+C183*$K$3","v":2469.5},2240.9750000000004,1581.5250000000001,1144.5500000000002,0]
[47,null,{"$f":"+C184*$K$3","v":2526.7000000000003},2292.6750000000002,1617.0000000000002,1170.6750000000002,0]
[48,null,{"$f":"+C185*$K$3","v":2585},2345.75,1652.7500000000002,1196.25,0]
[49,null,{"$f":"+C186*$K$3","v":2644.9500000000003},2399.9250000000002,1689.325,1222.6500000000001,0]
[50,null,{"$f":"+C187*$K$3","v":2705.1750000000002},2455.4750000000004,1727.0000000000002,1249.875,0]
[51,null,{"$f":"+C188*$K$3","v":2767.6000000000004},2511.8500000000004,1764.6750000000002,1277.6500000000001,0]
[52,null,{"$f":"+C189*$K$3","v":2831.6750000000002},2569.3250000000003,1804.2750000000001,1306.25,0]
[53,null,{"$f":"+C190*$K$3","v":2896.0250000000001},2628.4500000000003,1844.7,1335.4,0]
[54,null,{"$f":"+C191*$K$3","v":2962.0250000000001},2687.5750000000003,1885.4,1364.5500000000002,0]
[55,null,{"$f":"+C192*$K$3","v":3030.2250000000004},2749.7250000000004,1926.9250000000002,1395.075,0]
[56,null,{"$f":"+C193*$K$3","v":3097.8750000000005},2811.875,1969.825,1425.8750000000002,0]
[57,null,{"$f":"+C194*$K$3","v":3168.2750000000001},2875.1250000000005,2013.5500000000002,1457.7750000000001,0]
[58,null,{"$f":"+C195*$K$3","v":3239.5000000000005},2939.4750000000004,2057.8250000000003,1489.95,0]
[59,null,{"$f":"+C196*$K$3","v":3311.55},3005.4750000000004,2103.2000000000003,1521.8500000000001,0]
[60,null,{"$f":"+C197*$K$3","v":3385.8},3072.5750000000003,2149.4,1555.95,0]
[61,null,{"$f":"+C198*$K$3","v":3772.4500000000003},3423.7500000000005,2391.9500000000003,1731.4,0]
[62,null,{"$f":"+C199*$K$3","v":4191},3803.2500000000005,2656.5,1922.8000000000002,0]
[63,null,{"$f":"+C200*$K$3","v":4641.7250000000004},4212.1750000000002,2941.6750000000002,2129.6000000000004,0]
[64,null,{"$f":"+C201*$K$3","v":5123.5250000000005},4650.25,3248.5750000000003,2350.9750000000004,0]
[65,null,{"$f":"+C202*$K$3","v":5637.5000000000009},5115.55,3575.8250000000003,2587.75,0]
[66,null,{"$f":"+C203*$K$3","v":6183.1},5610.55,3925.0750000000003,2840.7500000000005,0]
[67,null,{"$f":"+C204*$K$3","v":6760.05},6134.4250000000002,4295.7750000000005,3109.4250000000002,0]
[68,null,{"$f":"+C205*$K$3","v":7368.35},6686.6250000000009,4687.1000000000004,3391.8500000000004,0]
[69,null,{"$f":"+C206*$K$3","v":8007.7250000000004},7267.9750000000004,5099.6000000000004,3691.05,0]
[70,null,{"$f":"+C207*$K$3","v":8680.1},7877.3750000000009,5533.8250000000007,4005.1000000000004,0]
[71,null,{"$f":"+C208*$K$3","v":9383.5500000000011},8515.375,5988.9500000000007,4334.8250000000007,0]
[72,null,{"$f":"+C209*$K$3","v":10118.075000000001},9182.8000000000011,6464.1500000000005,4678.8500000000004,0]
[73,null,{"$f":"+C210*$K$3","v":10885.325000000001},9878,6961.9000000000005,5038.2750000000005,0]
[74,null,{"$f":"+C211*$K$3","v":11682.825000000001},10602.625,7480.2750000000005,5414.2000000000007,0]
[75,null,{"$f":"+C212*$K$3","v":12512.775000000001},11355.85,8019.5500000000011,5803.8750000000009,0]
[76,null,{"$f":"+C213*$K$3","v":12512.775000000001},11355.85,8019.5500000000011,5803.8750000000009,0]
[77,null,{"$f":"+C214*$K$3","v":12512.775000000001},11355.85,8019.5500000000011,5803.8750000000009,0]
[78,null,{"$f":"+C215*$K$3","v":12512.775000000001},11355.85,8019.5500000000011,5803.8750000000009,0]
[79,null,{"$f":"+C216*$K$3","v":12512.775000000001},11355.85,8019.5500000000011,5803.8750000000009,0]
[80,null,{"$f":"+C217*$K$3","v":12512.775000000001},11355.85,8019.5500000000011,5803.8750000000009,0]
[81,null,{"$f":"+C218*$K$3","v":12512.775000000001},11355.85,8019.5500000000011,5803.8750000000009,0]
[82,null,{"$f":"+C219*$K$3","v":12512.775000000001},11355.85,8019.5500000000011,5803.8750000000009,0]
[83,null,{"$f":"+C220*$K$3","v":12512.775000000001},11355.85,8019.5500000000011,5803.8750000000009,0]
[84,"o más",{"$f":"+C221*$K$3","v":12512.775000000001},11355.85,8019.5500000000011,5803.8750000000009,0]
[1,"Hijo",{"$f":"+C222*$K$3","v":641.30000000000007},582.45000000000005,435.6,315.70000000000005,0]
[2,"Hijos",{"$f":"+C223*$K$3","v":1090.6500000000001},989.17500000000007,740.30000000000007,536.52500000000009,0]
[3,"Hijos o más",{"$f":"+C224*$K$3","v":1539.1750000000002},1397.2750000000001,1044.45,755.97500000000002,0]
[]
["BUPA GLOBAL SELECT"]
["TARIFAS TRIMESTRALES"]
["EDAD"]
[" "," ",2000,3500,5000]
[18,null,{"$f":"+C305*$K$3","v":1252.3500000000001},{"$f":"+D305*$K$3","v":1201.2},905.85,656.7,0]
[19,null,{"$f":"+C306*$K$3","v":1270.2250000000001},1218.8000000000002,915.75000000000011,664.40000000000009,0]
[20,null,{"$f":"+C307*$K$3","v":1287},1235.575,926.47500000000002,671.55000000000007,0]
[21,null,{"$f":"+C308*$K$3","v":1306.5250000000001},1254,936.92500000000007,679.52500000000009,0]
[22,null,{"$f":"+C309*$K$3","v":1326.325},1272.1500000000001,948.75000000000011,687.77500000000009,0]
[23,null,{"$f":"+C310*$K$3","v":1346.4},1291.95,960.85,697.125,0]
[24,null,{"$f":"+C311*$K$3","v":1367.3000000000002},1311.75,973.22500000000002,705.65000000000009,0]
[25,null,{"$f":"+C312*$K$3","v":1389.3000000000002},1332.375,986.15000000000009,715.00000000000011,0]
[26,null,{"$f":"+C313*$K$3","v":1420.3750000000002},1362.075,1004.8500000000001,729.02500000000009,0]
[27,null,{"$f":"+C314*$K$3","v":1452.825},1394.8000000000002,1024.1000000000001,743.05000000000007,0]
[28,null,{"$f":"+C315*$K$3","v":1486.65},1426.4250000000002,1044.45,757.90000000000009,0]
[29,null,{"$f":"+C316*$K$3","v":1522.4},1460.2500000000002,1067.2750000000001,773.57500000000005,0]
[30,null,{"$f":"+C317*$K$3","v":1558.9750000000001},1496.0000000000002,1089,789.80000000000007,0]
[31,null,{"$f":"+C318*$K$3","v":1596.9250000000002},1532.3000000000002,1112.9250000000002,807.67500000000007,0]
[32,null,{"$f":"+C319*$K$3","v":1636.2500000000002},1570.2500000000002,1137.6750000000002,824.45,0]
[33,null,{"$f":"+C320*$K$3","v":1676.1250000000002},1608.4750000000001,1162.7,842.87500000000011,0]
[34,null,{"$f":"+C321*$K$3","v":1718.4750000000001},1648.3500000000001,1189.375,862.12500000000011,0]
[35,null,{"$f":"+C322*$K$3","v":1761.65},1690.4250000000002,1216.6000000000001,881.92500000000007,0]
[36,null,{"$f":"+C323*$K$3","v":1806.4750000000001},1732.5000000000002,1244.6500000000001,902.27500000000009,0]
[37,null,{"$f":"+C324*$K$3","v":1852.1250000000002},1777.0500000000002,1273.8000000000002,923.17500000000007,0]
[38,null,{"$f":"+C325*$K$3","v":1898.8750000000002},1822.7,1304.6000000000001,945.17500000000007,0]
[39,null,{"$f":"+C326*$K$3","v":1947.5500000000002},1868.9,1335.95,968.27500000000009,0]
[40,null,{"$f":"+C327*$K$3","v":1997.6000000000001},1917.3000000000002,1367.3000000000002,991.10000000000014,0]
[41,null,{"$f":"+C328*$K$3","v":2048.75},1965.7,1400.3000000000002,1014.7500000000001,0]
[42,null,{"$f":"+C329*$K$3","v":2101},2015.7500000000002,1434.4,1040.0500000000002,0]
[43,null,{"$f":"+C330*$K$3","v":2155.4500000000003},2068.5500000000002,1469.0500000000002,1064.8000000000002,0]
[44,null,{"$f":"+C331*$K$3","v":2209.9},2120.8000000000002,1504.5250000000001,1090.1000000000001,0]
[45,null,{"$f":"+C332*$K$3","v":2266.5500000000002},2175.25,1541.65,1117.0500000000002,0]
[46,null,{"$f":"+C333*$K$3","v":2324.3000000000002},2230.25,1577.95,1144,0]
[47,null,{"$f":"+C334*$K$3","v":2383.9750000000004},2286.9,1616.45,1172.325,0]
[48,null,{"$f":"+C335*$K$3","v":2444.75},2345.2000000000003,1657.15,1200.6500000000001,0]
[49,null,{"$f":"+C336*$K$3","v":2504.7000000000003},2403.7750000000001,1697.3000000000002,1230.075,0]
[50,null,{"$f":"+C337*$K$3","v":2568.7750000000001},2464.5500000000002,1737.45,1260.0500000000002,0]
[51,null,{"$f":"+C338*$K$3","v":2633.125},2525.875,1781.1750000000002,1291.125,0]
[52,null,{"$f":"+C339*$K$3","v":2698.5750000000003},2589.4,1823.2500000000002,1321.65,0]
[53,null,{"$f":"+C340*$K$3","v":2765.9500000000003},2653.2000000000003,1867.8000000000002,1353.825,0]
[54,null,{"$f":"+C341*$K$3","v":2833.6000000000004},2719.75,1913.45,1386.5500000000002,0]
[55,null,{"$f":"+C342*$K$3","v":2903.4500000000003},2786.5750000000003,1959.1000000000001,1420.1000000000001,0]
[56,null,{"$f":"+C343*$K$3","v":2974.9500000000003},2853.9500000000003,2006.1250000000002,1453.65,0]
[57,null,{"$f":"+C344*$K$3","v":3047.2750000000001},2923.2500000000005,2053.15,1487.7500000000002,0]
[58,null,{"$f":"+C345*$K$3","v":3120.7000000000003},2994.7500000000005,2102.65,1524.325,0]
[59,null,{"$f":"+C346*$K$3","v":3195.2250000000004},3066.2500000000005,2152.7000000000003,1560.075,0]
[60,null,{"$f":"+C347*$K$3","v":3271.9500000000003},3139.4,2203.5750000000003,1597.2,0]
[61,null,{"$f":"+C348*$K$3","v":3672.6250000000005},3524.1250000000005,2471.7000000000003,1791.3500000000001,0]
[62,null,{"$f":"+C349*$K$3","v":4107.4000000000005},3941.0250000000001,2761.55,2002.5500000000002,0]
[63,null,{"$f":"+C350*$K$3","v":4574.625},4389,3076.4250000000002,2229.7000000000003,0]
[64,null,{"$f":"+C351*$K$3","v":5074.5750000000007},4868.6000000000004,3414.4,2474.4500000000003,0]
[65,null,{"$f":"+C352*$K$3","v":5607.5250000000005},5380.6500000000005,3775.7500000000005,2736.5250000000001,0]
[66,null,{"$f":"+C353*$K$3","v":6173.7500000000009},5923.2250000000004,4160.2000000000007,3015.65,0]
[67,null,{"$f":"+C354*$K$3","v":6772.7000000000007},6498.2500000000009,4568.3,3310.7250000000004,0]
[68,null,{"$f":"+C355*$K$3","v":7404.6500000000005},7104.35,4999.5,3623.4,0]
[69,null,{"$f":"+C356*$K$3","v":8069.8750000000009},7743.1750000000002,5454.625,3953.4000000000005,0]
[70,null,{"$f":"+C357*$K$3","v":8768.1},8413.9000000000015,5933.1250000000009,4299.9000000000005,0]
[71,null,{"$f":"+C358*$K$3","v":9499.6},9115.1500000000015,6435.0000000000009,4664,0]
[72,null,{"$f":"+C359*$K$3","v":10264.1},9847.75,6960.8,5044.875,0]
[73,null,{"$f":"+C360*$K$3","v":11061.6},10612.800000000001,7509.1500000000005,5442.5250000000005,0]
[74,null,{"$f":"+C361*$K$3","v":11892.1},11410.575000000001,8080.8750000000009,5857.2250000000004,0]
[75,null,{"$f":"+C362*$K$3","v":12755.875000000002},12239.150000000001,8676.5250000000015,6288.9750000000004,0]
[76,null,{"$f":"+C363*$K$3","v":12755.875000000002},12239.150000000001,8676.5250000000015,6288.9750000000004,0]
[77,null,{"$f":"+C364*$K$3","v":12755.875000000002},12239.150000000001,8676.5250000000015,6288.9750000000004,0]
[78,null,{"$f":"+C365*$K$3","v":12755.875000000002},12239.150000000001,8676.5250000000015,6288.9750000000004,0]
[79,null,{"$f":"+C366*$K$3","v":12755.875000000002},12239.150000000001,8676.5250000000015,6288.9750000000004,0]
[80,null,{"$f":"+C367*$K$3","v":12755.875000000002},12239.150000000001,8676.5250000000015,6288.9750000000004,0]
[81,null,{"$f":"+C368*$K$3","v":12755.875000000002},12239.150000000001,8676.5250000000015,6288.9750000000004,0]
[82,null,{"$f":"+C369*$K$3","v":12755.875000000002},12239.150000000001,8676.5250000000015,6288.9750000000004,0]
[83,null,{"$f":"+C370*$K$3","v":12755.875000000002},12239.150000000001,8676.5250000000015,6288.9750000000004,0]
[84,"o más",{"$f":"+C371*$K$3","v":12755.875000000002},12239.150000000001,8676.5250000000015,6288.9750000000004,0]
[1,"Hijo",{"$f":"+C372*$K$3","v":629.75},603.625,455.12500000000006,330,0]
[2,"Hijos",{"$f":"+C373*$K$3","v":1070.0250000000001},1025.75,773.85,561,0]
[3,"Hijos o más",{"$f":"+C374*$K$3","v":1510.3000000000002},1449.2500000000002,1092.0250000000001,791.72500000000002,0]
[]
["BUPA GLOBAL ULTIMATE"]
["TARIFAS ANUALES"]
["EDAD"]
[" "," ",0,1000,2000]
[18,null,25606,16522]
[19,null,25941,16739]
[20,null,26286,16961]
[21,null,26645,17193]
[22,null,27018,17432]
[23,null,27399,17675]
[24,null,27788,17928]
[25,null,28192,18190]
[26,null,28774,18566]
[27,null,29376,18954]
[28,null,30003,19358]
[29,null,30653,19778]
[30,null,31319,20210]
[31,null,32012,20654]
[32,null,32723,21113]
[33,null,33461,21588]
[34,null,34217,22078]
[35,null,34996,22580]
[36,null,35798,23096]
[37,null,36618,23626]
[38,null,37460,24171]
[39,null,38330,24728]
[40,null,39215,25300]
[41,null,40126,25888]
[42,null,41055,26489]
[43,null,42005,27101]
[44,null,42980,27732]
[45,null,43980,28372]
[46,null,44997,29031]
[47,null,46037,29703]
[48,null,47098,30388]
[49,null,48183,31085]
[50,null,49289,31802]
[51,null,50414,32528]
[52,null,51562,33268]
[53,null,52733,34020]
[54,null,53927,34793]
[55,null,55140,35578]
[56,null,56374,36372]
[57,null,57634,37186]
[58,null,58913,38008]
[59,null,60213,38848]
[60,null,61536,39704]
[61,null,68478,44182]
[62,null,75965,49011]
[63,null,83998,54192]
[64,null,92574,59723]
[65,null,101693,65610]
[66,null,111360,71846]
[67,null,121568,78432]
[68,null,132322,85370]
[69,null,143619,92660]
[70,null,155462,100301]
[71,null,167850,108291]
[72,null,180783,116636]
[73,null,194262,125331]
[74,null,208286,134378]
[75,null,222846,143774]
[76,null,222846,143774]
[77,null,222846,143774]
[78,null,222846,143774]
[79,null,222846,143774]
[80,null,222846,143774]
[81,null,222846,143774]
[82,null,222846,143774]
[83,null,222846,143774]
[84,"o más",222846,143774]
[1,"Hijo",11525,7436]
[2,"Hijos",19588,12640]
[3,"Hijos o más",27653,17841]
[]
["BUPA GLOBAL ULTIMATE - MENSUALES"]
["EDAD"]
[" "," ",0,1000,2000]
[18,null,{"$f":"+C905*$K$2","v":2389.8933333333334},{"$f":"+D905*$K$2","v":1542.0533333333335},0,0,0]
[19,null,{"$f":"+C906*$K$2","v":2421.1600000000003},1562.3066666666668,0,0,0]
[20,null,{"$f":"+C907*$K$2","v":2453.36},1583.0266666666666,0,0,0]
[21,null,{"$f":"+C908*$K$2","v":2486.8666666666668},1604.68,0,0,0]
[22,null,{"$f":"+C909*$K$2","v":2521.6800000000003},1626.9866666666667,0,0,0]
[23,null,{"$f":"+C910*$K$2","v":2557.2400000000002},1649.6666666666667,0,0,0]
[24,null,{"$f":"+C911*$K$2","v":2593.5466666666666},1673.28,0,0,0]
[25,null,{"$f":"+C912*$K$2","v":2631.2533333333336},1697.7333333333333,0,0,0]
[26,null,{"$f":"+C913*$K$2","v":2685.5733333333333},1732.8266666666668,0,0,0]
[27,null,{"$f":"+C914*$K$2","v":2741.76},1769.0400000000002,0,0,0]
[28,null,{"$f":"+C915*$K$2","v":2800.28},1806.7466666666667,0,0,0]
[29,null,{"$f":"+C916*$K$2","v":2860.9466666666667},1845.9466666666667,0,0,0]
[30,null,{"$f":"+C917*$K$2","v":2923.106666666667},1886.2666666666667,0,0,0]
[31,null,{"$f":"+C918*$K$2","v":2987.7866666666669},1927.7066666666667,0,0,0]
[32,null,{"$f":"+C919*$K$2","v":3054.146666666667},1970.5466666666669,0,0,0]
[33,null,{"$f":"+C920*$K$2","v":3123.0266666666666},2014.88,0,0,0]
[34,null,{"$f":"+C921*$K$2","v":3193.5866666666666},2060.6133333333332,0,0,0]
[35,null,{"$f":"+C922*$K$2","v":3266.2933333333335},2107.4666666666667,0,0,0]
[36,null,{"$f":"+C923*$K$2","v":3341.146666666667},2155.6266666666666,0,0,0]
[37,null,{"$f":"+C924*$K$2","v":3417.6800000000003},2205.0933333333332,0,0,0]
[38,null,{"$f":"+C925*$K$2","v":3496.2666666666669},2255.96,0,0,0]
[39,null,{"$f":"+C926*$K$2","v":3577.4666666666667},2307.9466666666667,0,0,0]
[40,null,{"$f":"+C927*$K$2","v":3660.0666666666671},2361.3333333333335,0,0,0]
[41,null,{"$f":"+C928*$K$2","v":3745.0933333333337},2416.2133333333336,0,0,0]
[42,null,{"$f":"+C929*$K$2","v":3831.8},2472.3066666666668,0,0,0]
[43,null,{"$f":"+C930*$K$2","v":3920.4666666666667},2529.4266666666667,0,0,0]
[44,null,{"$f":"+C931*$K$2","v":4011.4666666666667},2588.3200000000002,0,0,0]
[45,null,{"$f":"+C932*$K$2","v":4104.8},2648.0533333333333,0,0,0]
[46,null,{"$f":"+C933*$K$2","v":4199.72},2709.56,0,0,0]
[47,null,{"$f":"+C934*$K$2","v":4296.7866666666669},2772.28,0,0,0]
[48,null,{"$f":"+C935*$K$2","v":4395.8133333333335},2836.2133333333336,0,0,0]
[49,null,{"$f":"+C936*$K$2","v":4497.08},2901.2666666666669,0,0,0]
[50,null,{"$f":"+C937*$K$2","v":4600.3066666666673},2968.186666666667,0,0,0]
[51,null,{"$f":"+C938*$K$2","v":4705.3066666666673},3035.9466666666667,0,0,0]
[52,null,{"$f":"+C939*$K$2","v":4812.4533333333338},3105.0133333333333,0,0,0]
[53,null,{"$f":"+C940*$K$2","v":4921.7466666666669},3175.2000000000003,0,0,0]
[54,null,{"$f":"+C941*$K$2","v":5033.1866666666665},3247.3466666666668,0,0,0]
[55,null,{"$f":"+C942*$K$2","v":5146.4000000000005},3320.6133333333337,0,0,0]
[56,null,{"$f":"+C943*$K$2","v":5261.5733333333337},3394.7200000000003,0,0,0]
[57,null,{"$f":"+C944*$K$2","v":5379.1733333333332},3470.6933333333336,0,0,0]
[58,null,{"$f":"+C945*$K$2","v":5498.5466666666671},3547.4133333333334,0,0,0]
[59,null,{"$f":"+C946*$K$2","v":5619.88},3625.8133333333335,0,0,0]
[60,null,{"$f":"+C947*$K$2","v":5743.3600000000006},3705.7066666666669,0,0,0]
[61,null,{"$f":"+C948*$K$2","v":6391.2800000000007},4123.6533333333336,0,0,0]
[62,null,{"$f":"+C949*$K$2","v":7090.0666666666666},4574.3600000000006,0,0,0]
[63,null,{"$f":"+C950*$K$2","v":7839.8133333333335},5057.92,0,0,0]
[64,null,{"$f":"+C951*$K$2","v":8640.24},5574.1466666666665,0,0,0]
[65,null,{"$f":"+C952*$K$2","v":9491.3466666666664},6123.6,0,0,0]
[66,null,{"$f":"+C953*$K$2","v":10393.6},6705.626666666667,0,0,0]
[67,null,{"$f":"+C954*$K$2","v":11346.346666666666},7320.3200000000006,0,0,0]
[68,null,{"$f":"+C955*$K$2","v":12350.053333333333},7967.8666666666668,0,0,0]
[69,null,{"$f":"+C956*$K$2","v":13404.44},8648.2666666666664,0,0,0]
[70,null,{"$f":"+C957*$K$2","v":14509.786666666667},9361.4266666666663,0,0,0]
[71,null,{"$f":"+C958*$K$2","v":15666},10107.16,0,0,0]
[72,null,{"$f":"+C959*$K$2","v":16873.080000000002},10886.026666666667,0,0,0]
[73,null,{"$f":"+C960*$K$2","v":18131.120000000003},11697.560000000001,0,0,0]
[74,null,{"$f":"+C961*$K$2","v":19440.026666666668},12541.946666666667,0,0,0]
[75,null,{"$f":"+C962*$K$2","v":20798.960000000003},13418.906666666668,0,0,0]
[76,null,{"$f":"+C963*$K$2","v":20798.960000000003},13418.906666666668,0,0,0]
[77,null,{"$f":"+C964*$K$2","v":20798.960000000003},13418.906666666668,0,0,0]
[78,null,{"$f":"+C965*$K$2","v":20798.960000000003},13418.906666666668,0,0,0]
[79,null,{"$f":"+C966*$K$2","v":20798.960000000003},13418.906666666668,0,0,0]
[80,null,{"$f":"+C967*$K$2","v":20798.960000000003},13418.906666666668,0]
[81,null,{"$f":"+C968*$K$2","v":20798.960000000003},13418.906666666668,0]
[82,null,{"$f":"+C969*$K$2","v":20798.960000000003},13418.906666666668,0]
[83,null,{"$f":"+C970*$K$2","v":20798.960000000003},13418.906666666668,0]
[84,"o más",{"$f":"+C971*$K$2","v":20798.960000000003},13418.906666666668,0,0,0]
[1,"Hijo",{"$f":"+C972*$K$2","v":1075.6666666666667},694.02666666666664,0,0,0]
[2,"Hijos",{"$f":"+C973*$K$2","v":1828.2133333333334},1179.7333333333333,0,0,0]
[3,"Hijos o más",{"$f":"+C974*$K$2","v":2580.9466666666667},1665.16,0,0,0]
[]
["BUPA GLOBAL ULTIMATE"]
["TARIFAS TRIMESTRALES"]
["EDAD"]
[" "," ",0,1000,2000]
[18,null,{"$f":"+C905*$K$3","v":7041.6500000000005},{"$f":"+D905*$K$3","v":4543.55},0,{"$f":"+F380*$K$3","v":62.010666666666673},0]
[19,null,{"$f":"+C906*$K$3","v":7133.7750000000005},4603.2250000000004,0,{"$f":"+F381*$K$3","v":62.678000000000011},0]
[20,null,{"$f":"+C907*$K$3","v":7228.6500000000005},4664.2750000000005,0,{"$f":"+F382*$K$3","v":63.422333333333341},0]
[21,null,{"$f":"+C908*$K$3","v":7327.3750000000009},4728.0750000000007,0,{"$f":"+F383*$K$3","v":64.192333333333337},0]
[22,null,{"$f":"+C909*$K$3","v":7429.9500000000007},4793.8,0,{"$f":"+F384*$K$3","v":65.065000000000012},0]
[23,null,{"$f":"+C910*$K$3","v":7534.7250000000004},4860.625,0,{"$f":"+F385*$K$3","v":65.860666666666674},0]
[24,null,{"$f":"+C911*$K$3","v":7641.7000000000007},4930.2000000000007,0,{"$f":"+F386*$K$3","v":66.733333333333348},0]
[25,null,{"$f":"+C912*$K$3","v":7752.8},5002.25,0,{"$f":"+F387*$K$3","v":68.042333333333346},0]
[26,null,{"$f":"+C913*$K$3","v":7912.85},5105.6500000000005,0,{"$f":"+F388*$K$3","v":69.351333333333343},0]
[27,null,{"$f":"+C914*$K$3","v":8078.4000000000005},5212.3500000000004,0,{"$f":"+F389*$K$3","v":70.737333333333339},0]
[28,null,{"$f":"+C915*$K$3","v":8250.8250000000007},5323.4500000000007,0,{"$f":"+F390*$K$3","v":72.200333333333347},0]
[29,null,{"$f":"+C916*$K$3","v":8429.5750000000007},5438.9500000000007,0,{"$f":"+F391*$K$3","v":73.714666666666673},0]
[30,null,{"$f":"+C917*$K$3","v":8612.7250000000004},5557.75,0,{"$f":"+F392*$K$3","v":75.38300000000001},0]
[31,null,{"$f":"+C918*$K$3","v":8803.3000000000011},5679.85,0,{"$f":"+F393*$K$3","v":76.948666666666668},0]
[32,null,{"$f":"+C919*$K$3","v":8998.8250000000007},5806.0750000000007,0,{"$f":"+F394*$K$3","v":78.668333333333337},0]
[33,null,{"$f":"+C920*$K$3","v":9201.7750000000015},5936.7000000000007,0,{"$f":"+F395*$K$3","v":80.465000000000018},0]
[34,null,{"$f":"+C921*$K$3","v":9409.6750000000011},6071.4500000000007,0,{"$f":"+F396*$K$3","v":82.313000000000002},0]
[35,null,{"$f":"+C922*$K$3","v":9623.9000000000015},6209.5000000000009,0,{"$f":"+F397*$K$3","v":84.212333333333348},0]
[36,null,{"$f":"+C923*$K$3","v":9844.4500000000007},6351.4000000000005,0,{"$f":"+F398*$K$3","v":86.163000000000011},0]
[37,null,{"$f":"+C924*$K$3","v":10069.950000000001},6497.1500000000005,0,{"$f":"+F399*$K$3","v":88.216333333333353},0]
[38,null,{"$f":"+C925*$K$3","v":10301.5},6647.0250000000005,0,{"$f":"+F400*$K$3","v":90.372333333333344},0]
[39,null,{"$f":"+C926*$K$3","v":10540.75},6800.2000000000007,0,{"$f":"+F401*$K$3","v":92.50266666666667},0]
[40,null,{"$f":"+C927*$K$3","v":10784.125},6957.5000000000009,0,{"$f":"+F402*$K$3","v":94.710000000000022},0]
[41,null,{"$f":"+C928*$K$3","v":11034.650000000001},7119.2000000000007,0,{"$f":"+F403*$K$3","v":97.071333333333342},0]
[42,null,{"$f":"+C929*$K$3","v":11290.125000000002},7284.4750000000004,0,{"$f":"+F404*$K$3","v":99.381333333333345},0]
[43,null,{"$f":"+C930*$K$3","v":11551.375000000002},7452.7750000000005,0,{"$f":"+F405*$K$3","v":101.74266666666668},0]
[44,null,{"$f":"+C931*$K$3","v":11819.500000000002},7626.3,0,{"$f":"+F406*$K$3","v":104.25800000000001},0]
[45,null,{"$f":"+C932*$K$3","v":12094.500000000002},7802.3,0,{"$f":"+F407*$K$3","v":106.77333333333335},0]
[46,null,{"$f":"+C933*$K$3","v":12374.175000000001},7983.5250000000005,0,{"$f":"+F408*$K$3","v":109.417},0]
[47,null,{"$f":"+C934*$K$3","v":12660.175000000001},8168.3250000000007,0,{"$f":"+F409*$K$3","v":112.06066666666668},0]
[48,null,{"$f":"+C935*$K$3","v":12951.95},8356.7000000000007,0,{"$f":"+F410*$K$3","v":114.80700000000002},0]
[49,null,{"$f":"+C936*$K$3","v":13250.325000000001},8548.375,0,{"$f":"+F411*$K$3","v":117.60466666666669},0]
[50,null,{"$f":"+C937*$K$3","v":13554.475},8745.5500000000011,0,{"$f":"+F412*$K$3","v":120.50500000000002},0]
[51,null,{"$f":"+C938*$K$3","v":13863.85},8945.2000000000007,0,{"$f":"+F413*$K$3","v":123.35400000000001},0]
[52,null,{"$f":"+C939*$K$3","v":14179.550000000001},9148.7000000000007,0,{"$f":"+F414*$K$3","v":126.35700000000001},0]
[53,null,{"$f":"+C940*$K$3","v":14501.575000000001},9355.5,0,{"$f":"+F415*$K$3","v":129.41133333333335},0]
[54,null,{"$f":"+C941*$K$3","v":14829.925000000001},9568.0750000000007,0,{"$f":"+F416*$K$3","v":132.54266666666669},0]
[55,null,{"$f":"+C942*$K$3","v":15163.500000000002},9783.9500000000007,0,{"$f":"+F417*$K$3","v":135.67400000000001},0]
[56,null,{"$f":"+C943*$K$3","v":15502.85},10002.300000000001,0,{"$f":"+F418*$K$3","v":138.85666666666668},0]
[57,null,{"$f":"+C944*$K$3","v":15849.350000000002},10226.150000000001,0,{"$f":"+F419*$K$3","v":142.27033333333335},0]
[58,null,{"$f":"+C945*$K$3","v":16201.075000000001},10452.200000000001,0,{"$f":"+F420*$K$3","v":145.60700000000003},0]
[59,null,{"$f":"+C946*$K$3","v":16558.575000000001},10683.2,0,{"$f":"+F421*$K$3","v":149.07200000000003},0]
[60,null,{"$f":"+C947*$K$3","v":16922.400000000001},10918.6,0,{"$f":"+F422*$K$3","v":167.1926666666667},0]
[61,null,{"$f":"+C948*$K$3","v":18831.45},12150.050000000001,0,{"$f":"+F423*$K$3","v":186.90466666666669},0]
[62,null,{"$f":"+C949*$K$3","v":20890.375},13478.025000000001,0,{"$f":"+F424*$K$3","v":208.10533333333336},0]
[63,null,{"$f":"+C950*$K$3","v":23099.45},14902.800000000001,0,{"$f":"+F425*$K$3","v":230.9486666666667},0]
[64,null,{"$f":"+C951*$K$3","v":25457.850000000002},16423.825000000001,0,{"$f":"+F426*$K$3","v":255.40900000000002},0]
[65,null,{"$f":"+C952*$K$3","v":27965.575000000001},18042.75,0,{"$f":"+F427*$K$3","v":281.46066666666667},0]
[66,null,{"$f":"+C953*$K$3","v":30624.000000000004},19757.650000000001,0,{"$f":"+F428*$K$3","v":309.00100000000003},0]
[67,null,{"$f":"+C954*$K$3","v":33431.200000000004},21568.800000000003,0,{"$f":"+F429*$K$3","v":338.18400000000003},0]
[68,null,{"$f":"+C955*$K$3","v":36388.550000000003},23476.750000000004,0,{"$f":"+F430*$K$3","v":368.98400000000004},0]
[69,null,{"$f":"+C956*$K$3","v":39495.225000000006},25481.500000000004,0,{"$f":"+F431*$K$3","v":401.32400000000007},0]
[70,null,{"$f":"+C957*$K$3","v":42752.05},27582.775000000001,0,{"$f":"+F432*$K$3","v":435.30666666666673},0]
[71,null,{"$f":"+C958*$K$3","v":46158.750000000007},29780.025000000001,0,{"$f":"+F433*$K$3","v":470.85500000000008},0]
[72,null,{"$f":"+C959*$K$3","v":49715.325000000004},32074.9,0,{"$f":"+F434*$K$3","v":507.96900000000005},0]
[73,null,{"$f":"+C960*$K$3","v":53422.05},34466.025000000001,0,{"$f":"+F435*$K$3","v":546.67433333333338},0]
[74,null,{"$f":"+C961*$K$3","v":57278.65},36953.950000000004,0,{"$f":"+F436*$K$3","v":586.97100000000012},0]
[75,null,{"$f":"+C962*$K$3","v":61282.65},39537.850000000006,0,{"$f":"+F437*$K$3","v":586.97100000000012},0]
[76,null,{"$f":"+C963*$K$3","v":61282.65},39537.850000000006,0,{"$f":"+F438*$K$3","v":586.97100000000012},0]
[77,null,{"$f":"+C964*$K$3","v":61282.65},39537.850000000006,0,{"$f":"+F439*$K$3","v":586.97100000000012},0]
[78,null,{"$f":"+C965*$K$3","v":61282.65},39537.850000000006,0,{"$f":"+F440*$K$3","v":586.97100000000012},0]
[79,null,{"$f":"+C966*$K$3","v":61282.65},39537.850000000006,0,{"$f":"+F441*$K$3","v":586.97100000000012},0]
[80,null,{"$f":"+C967*$K$3","v":61282.65},39537.850000000006,0,{"$f":"+F442*$K$3","v":586.97100000000012},0]
[81,null,{"$f":"+C968*$K$3","v":61282.65},39537.850000000006,0,{"$f":"+F443*$K$3","v":586.97100000000012},0]
[82,null,{"$f":"+C969*$K$3","v":61282.65},39537.850000000006,0,{"$f":"+F444*$K$3","v":586.97100000000012},0]
[83,null,{"$f":"+C970*$K$3","v":61282.65},39537.850000000006,0,{"$f":"+F445*$K$3","v":586.97100000000012},0]
[84,"o más",{"$f":"+C971*$K$3","v":61282.65},39537.850000000006,0,{"$f":"+F446*$K$3","v":30.800000000000004},0]
[1,"Hijo",{"$f":"+C972*$K$3","v":3169.3750000000005},2044.9,0,{"$f":"+F447*$K$3","v":52.360000000000007},0]
[2,"Hijos",{"$f":"+C973*$K$3","v":5386.7000000000007},3476.0000000000005,0,{"$f":"+F448*$K$3","v":73.89433333333335},0]
[3,"Hijos o más",{"$f":"+C974*$K$3","v":7604.5750000000007},4906.2750000000005,0,{"$f":"+F449*$K$3","v":0},0]
[]
["BUPA GLOBAL MM"]
["TARIFAS ANUALES"]
["EDAD"]
[" "," ",10000,20000]
[18,null,2765,2170]
[19,null,2802,2189]
[20,null,2834,2212]
[21,null,2874,2235]
[22,null,2914,2262]
[23,null,2952,2285]
[24,null,2994,2314]
[25,null,3035,2339]
[26,null,3099,2384]
[27,null,3159,2427]
[28,null,3225,2471]
[29,null,3296,2520]
[30,null,3366,2570]
[31,null,3438,2624]
[32,null,3514,2676]
[33,null,3594,2735]
[34,null,3676,2792]
[35,null,3758,2852]
[36,null,3842,2915]
[37,null,3932,2982]
[38,null,4019,3046]
[39,null,4115,3118]
[40,null,4210,3189]
[41,null,4306,3260]
[42,null,4407,3340]
[43,null,4510,3416]
[44,null,4614,3497]
[45,null,4722,3580]
[46,null,4832,3663]
[47,null,4944,3749]
[48,null,5057,3839]
[49,null,5175,3932]
[50,null,5296,4025]
[51,null,5418,4121]
[52,null,5542,4217]
[53,null,5664,4317]
[54,null,5798,4418]
[55,null,5930,4522]
[56,null,6064,4631]
[57,null,6200,4738]
[58,null,6338,4850]
[59,null,6478,4961]
[60,null,6624,5078]
[61,null,7378,5684]
[62,null,8193,6344]
[63,null,9070,7061]
[64,null,10008,7828]
[65,null,11004,8654]
[66,null,12063,9530]
[67,null,13181,10464]
[68,null,14362,11451]
[69,null,15604,12490]
[70,null,16906,13583]
[71,null,18266,14734]
[72,null,19688,15935]
[73,null,21171,17194]
[74,null,22716,18504]
[75,null,24321,19869]
[76,null,24321,19869]
[77,null,24321,19869]
[78,null,24321,19869]
[79,null,24321,19869]
[80,null,24321,19869]
[81,null,24321,19869]
[82,null,24321,19869]
[83,null,24321,19869]
[84,"o más",24321,19869]
[1,"Hijo",1246,977]
[2,"Hijos",2116,1662]
[3,"Hijos o más",2987,2339]
[]
["BUPA GLOBAL MM - MENSUALES"]
["EDAD"]
[" "," ",10000,20000]
[18,null,{"$f":"+C1129*$K$2","v":258.06666666666666},{"$f":"+D1129*$K$2","v":202.53333333333333},0,0,0]
[19,null,{"$f":"+C1130*$K$2","v":261.52000000000004},204.30666666666667,0,0,0]
[20,null,{"$f":"+C1131*$K$2","v":264.50666666666666},206.45333333333335,0,0,0]
[21,null,{"$f":"+C1132*$K$2","v":268.24},208.60000000000002,0,0,0]
[22,null,{"$f":"+C1133*$K$2","v":271.97333333333336},211.12,0,0,0]
[23,null,{"$f":"+C1134*$K$2","v":275.52000000000004},213.26666666666668,0,0,0]
[24,null,{"$f":"+C1135*$K$2","v":279.44},215.97333333333333,0,0,0]
[25,null,{"$f":"+C1136*$K$2","v":283.26666666666665},218.30666666666667,0,0,0]
[26,null,{"$f":"+C1137*$K$2","v":289.24},222.50666666666669,0,0,0]
[27,null,{"$f":"+C1138*$K$2","v":294.84000000000003},226.52,0,0,0]
[28,null,{"$f":"+C1139*$K$2","v":301},230.62666666666667,0,0,0]
[29,null,{"$f":"+C1140*$K$2","v":307.62666666666667},235.20000000000002,0,0,0]
[30,null,{"$f":"+C1141*$K$2","v":314.16000000000003},239.86666666666667,0,0,0]
[31,null,{"$f":"+C1142*$K$2","v":320.88},244.90666666666667,0,0,0]
[32,null,{"$f":"+C1143*$K$2","v":327.97333333333336},249.76000000000002,0,0,0]
[33,null,{"$f":"+C1144*$K$2","v":335.44},255.26666666666668,0,0,0]
[34,null,{"$f":"+C1145*$K$2","v":343.09333333333336},260.5866666666667,0,0,0]
[35,null,{"$f":"+C1146*$K$2","v":350.74666666666667},266.18666666666667,0,0,0]
[36,null,{"$f":"+C1147*$K$2","v":358.5866666666667},272.06666666666666,0,0,0]
[37,null,{"$f":"+C1148*$K$2","v":366.98666666666668},278.32,0,0,0]
[38,null,{"$f":"+C1149*$K$2","v":375.10666666666668},284.29333333333335,0,0,0]
[39,null,{"$f":"+C1150*$K$2","v":384.06666666666666},291.01333333333332,0,0,0]
[40,null,{"$f":"+C1151*$K$2","v":392.93333333333334},297.64,0,0,0]
[41,null,{"$f":"+C1152*$K$2","v":401.89333333333337},304.26666666666671,0,0,0]
[42,null,{"$f":"+C1153*$K$2","v":411.32},311.73333333333335,0,0,0]
[43,null,{"$f":"+C1154*$K$2","v":420.93333333333334},318.82666666666665,0,0,0]
[44,null,{"$f":"+C1155*$K$2","v":430.64000000000004},326.38666666666666,0,0,0]
[45,null,{"$f":"+C1156*$K$2","v":440.72},334.13333333333333,0,0,0]
[46,null,{"$f":"+C1157*$K$2","v":450.98666666666668},341.88,0,0,0]
[47,null,{"$f":"+C1158*$K$2","v":461.44},349.90666666666669,0,0,0]
[48,null,{"$f":"+C1159*$K$2","v":471.98666666666668},358.30666666666667,0,0,0]
[49,null,{"$f":"+C1160*$K$2","v":483},366.98666666666668,0,0,0]
[50,null,{"$f":"+C1161*$K$2","v":494.29333333333335},375.66666666666669,0,0,0]
[51,null,{"$f":"+C1162*$K$2","v":505.68},384.62666666666667,0,0,0]
[52,null,{"$f":"+C1163*$K$2","v":517.25333333333333},393.5866666666667,0,0,0]
[53,null,{"$f":"+C1164*$K$2","v":528.64},402.92,0,0,0]
[54,null,{"$f":"+C1165*$K$2","v":541.14666666666665},412.34666666666669,0,0,0]
[55,null,{"$f":"+C1166*$K$2","v":553.4666666666667},422.05333333333334,0,0,0]
[56,null,{"$f":"+C1167*$K$2","v":565.97333333333336},432.22666666666669,0,0,0]
[57,null,{"$f":"+C1168*$K$2","v":578.66666666666674},442.21333333333337,0,0,0]
[58,null,{"$f":"+C1169*$K$2","v":591.54666666666674},452.66666666666669,0,0,0]
[59,null,{"$f":"+C1170*$K$2","v":604.61333333333334},463.0266666666667,0,0,0]
[60,null,{"$f":"+C1171*$K$2","v":618.24},473.94666666666672,0,0,0]
[61,null,{"$f":"+C1172*$K$2","v":688.61333333333334},530.50666666666666,0,0,0]
[62,null,{"$f":"+C1173*$K$2","v":764.68000000000006},592.10666666666668,0,0,0]
[63,null,{"$f":"+C1174*$K$2","v":846.53333333333342},659.02666666666664,0,0,0]
[64,null,{"$f":"+C1175*$K$2","v":934.08},730.61333333333334,0,0,0]
[65,null,{"$f":"+C1176*$K$2","v":1027.04},807.70666666666671,0,0,0]
[66,null,{"$f":"+C1177*$K$2","v":1125.8800000000001},889.4666666666667,0,0,0]
[67,null,{"$f":"+C1178*$K$2","v":1230.2266666666667},976.6400000000001,0,0,0]
[68,null,{"$f":"+C1179*$K$2","v":1340.4533333333334},1068.76,0,0,0]
[69,null,{"$f":"+C1180*$K$2","v":1456.3733333333334},1165.7333333333333,0,0,0]
[70,null,{"$f":"+C1181*$K$2","v":1577.8933333333334},1267.7466666666667,0,0,0]
[71,null,{"$f":"+C1182*$K$2","v":1704.8266666666668},1375.1733333333334,0,0,0]
[72,null,{"$f":"+C1183*$K$2","v":1837.5466666666669},1487.2666666666667,0,0,0]
[73,null,{"$f":"+C1184*$K$2","v":1975.96},1604.7733333333333,0,0,0]
[74,null,{"$f":"+C1185*$K$2","v":2120.1600000000003},1727.0400000000002,0,0,0]
[75,null,{"$f":"+C1186*$K$2","v":2269.96},1854.44,0,0,0]
[76,null,{"$f":"+C1187*$K$2","v":2269.96},1854.44,0,0,0]
[77,null,{"$f":"+C1188*$K$2","v":2269.96},1854.44,0,0,0]
[78,null,{"$f":"+C1189*$K$2","v":2269.96},1854.44,0,0,0]
[79,null,{"$f":"+C1190*$K$2","v":2269.96},1854.44,0,0,0]
[80,null,{"$f":"+C1191*$K$2","v":2269.96},1854.44,0]
[81,null,{"$f":"+C1192*$K$2","v":2269.96},1854.44,0]
[82,null,{"$f":"+C1193*$K$2","v":2269.96},1854.44,0]
[83,null,{"$f":"+C1194*$K$2","v":2269.96},1854.44,0]
[84,"o más",{"$f":"+C1195*$K$2","v":2269.96},1854.44,0,0,0]
[1,"Hijo",{"$f":"+C1196*$K$2","v":116.29333333333334},91.186666666666667,0,0,0]
[2,"Hijos",{"$f":"+C1197*$K$2","v":197.49333333333334},155.12,0,0,0]
[3,"Hijos o más",{"$f":"+C1198*$K$2","v":278.78666666666669},218.30666666666667,0,0,0]
[]
["BUPA GLOBAL MM"]
["TARIFAS TRIMESTRALES"]
["EDAD"]
[" "," ",10000,20000]
[18,null,{"$f":"+C1129*$K$3","v":760.37500000000011},{"$f":"+D1129*$K$3","v":596.75},0,{"$f":"+F604*$K$3","v":0},0]
[19,null,{"$f":"+C1130*$K$3","v":770.55000000000007},601.97500000000002,0,{"$f":"+F605*$K$3","v":348.05100000000004},0]
[20,null,{"$f":"+C1131*$K$3","v":779.35},608.30000000000007,0,{"$f":"+F606*$K$3","v":352.13200000000006},0]
[21,null,{"$f":"+C1132*$K$3","v":790.35},614.625,0,{"$f":"+F607*$K$3","v":355.92150000000004},0]
[22,null,{"$f":"+C1133*$K$3","v":801.35},622.05000000000007,0,{"$f":"+F608*$K$3","v":360.14825000000008},0]
[23,null,{"$f":"+C1134*$K$3","v":811.80000000000007},628.375,0,{"$f":"+F609*$K$3","v":364.52075000000002},0]
[24,null,{"$f":"+C1135*$K$3","v":823.35},636.35,0,{"$f":"+F610*$K$3","v":369.47624999999999},0]
[25,null,{"$f":"+C1136*$K$3","v":834.62500000000011},643.22500000000002,0,{"$f":"+F611*$K$3","v":373.99450000000002},0]
[26,null,{"$f":"+C1137*$K$3","v":852.22500000000002},655.6,0,{"$f":"+F612*$K$3","v":378.95000000000005},0]
[27,null,{"$f":"+C1138*$K$3","v":868.72500000000002},667.42500000000007,0,{"$f":"+F613*$K$3","v":386.38325000000003},0]
[28,null,{"$f":"+C1139*$K$3","v":886.87500000000011},679.52500000000009,0,{"$f":"+F614*$K$3","v":393.81650000000008},0]
[29,null,{"$f":"+C1140*$K$3","v":906.40000000000009},693,0,{"$f":"+F615*$K$3","v":401.68700000000007},0]
[30,null,{"$f":"+C1141*$K$3","v":925.65000000000009},706.75000000000011,0,{"$f":"+F616*$K$3","v":409.99475000000007},0]
[31,null,{"$f":"+C1142*$K$3","v":945.45},721.6,0,{"$f":"+F617*$K$3","v":418.59400000000005},0]
[32,null,{"$f":"+C1143*$K$3","v":966.35},735.90000000000009,0,{"$f":"+F618*$K$3","v":428.06775000000005},0]
[33,null,{"$f":"+C1144*$K$3","v":988.35000000000014},752.12500000000011,0,{"$f":"+F619*$K$3","v":436.95850000000007},0]
[34,null,{"$f":"+C1145*$K$3","v":1010.9000000000001},767.80000000000007,0,{"$f":"+F620*$K$3","v":446.72375000000005},0]
[35,null,{"$f":"+C1146*$K$3","v":1033.45},784.30000000000007,0,{"$f":"+F621*$K$3","v":456.9262500000001},0]
[36,null,{"$f":"+C1147*$K$3","v":1056.5500000000002},801.62500000000011,0,{"$f":"+F622*$K$3","v":467.42025000000007},0]
[37,null,{"$f":"+C1148*$K$3","v":1081.3000000000002},820.05000000000007,0,{"$f":"+F623*$K$3","v":478.20575000000008},0]
[38,null,{"$f":"+C1149*$K$3","v":1105.2250000000001},837.65000000000009,0,{"$f":"+F624*$K$3","v":489.28275000000002},0]
[39,null,{"$f":"+C1150*$K$3","v":1131.625},857.45,0,{"$f":"+F625*$K$3","v":500.9427500000001},0]
[40,null,{"$f":"+C1151*$K$3","v":1157.75},876.97500000000002,0,{"$f":"+F626*$K$3","v":513.1857500000001},0]
[41,null,{"$f":"+C1152*$K$3","v":1184.1500000000001},896.50000000000011,0,{"$f":"+F627*$K$3","v":525.28300000000013},0]
[42,null,{"$f":"+C1153*$K$3","v":1211.9250000000002},918.50000000000011,0,{"$f":"+F628*$K$3","v":537.81750000000011},0]
[43,null,{"$f":"+C1154*$K$3","v":1240.25},939.40000000000009,0,{"$f":"+F629*$K$3","v":551.2265000000001},0]
[44,null,{"$f":"+C1155*$K$3","v":1268.8500000000001},961.67500000000007,0,{"$f":"+F630*$K$3","v":564.34400000000016},0]
[45,null,{"$f":"+C1156*$K$3","v":1298.5500000000002},984.50000000000011,0,{"$f":"+F631*$K$3","v":577.75300000000004},0]
[46,null,{"$f":"+C1157*$K$3","v":1328.8000000000002},1007.325,0,{"$f":"+F632*$K$3","v":592.03650000000005},0]
[47,null,{"$f":"+C1158*$K$3","v":1359.6000000000001},1030.9750000000001,0,{"$f":"+F633*$K$3","v":606.32000000000005},0]
[48,null,{"$f":"+C1159*$K$3","v":1390.6750000000002},1055.7250000000001,0,{"$f":"+F634*$K$3","v":621.33225000000016},0]
[49,null,{"$f":"+C1160*$K$3","v":1423.1250000000002},1081.3000000000002,0,{"$f":"+F635*$K$3","v":636.34450000000004},0]
[50,null,{"$f":"+C1161*$K$3","v":1456.4},1106.875,0,{"$f":"+F636*$K$3","v":651.93975000000012},0]
[51,null,{"$f":"+C1162*$K$3","v":1489.95},1133.2750000000001,0,{"$f":"+F637*$K$3","v":667.82650000000001},0]
[52,null,{"$f":"+C1163*$K$3","v":1524.0500000000002},1159.6750000000002,0,{"$f":"+F638*$K$3","v":684.29624999999999},0]
[53,null,{"$f":"+C1164*$K$3","v":1557.6000000000001},1187.1750000000002,0,{"$f":"+F639*$K$3","v":700.47450000000015},0]
[54,null,{"$f":"+C1165*$K$3","v":1594.45},1214.95,0,{"$f":"+F640*$K$3","v":717.52725000000009},0]
[55,null,{"$f":"+C1166*$K$3","v":1630.7500000000002},1243.5500000000002,0,{"$f":"+F641*$K$3","v":734.87150000000008},0]
[56,null,{"$f":"+C1167*$K$3","v":1667.6000000000001},1273.5250000000001,0,{"$f":"+F642*$K$3","v":752.65300000000013},0]
[57,null,{"$f":"+C1168*$K$3","v":1705.0000000000002},1302.95,0,{"$f":"+F643*$K$3","v":770.43450000000007},0]
[58,null,{"$f":"+C1169*$K$3","v":1742.95},1333.75,0,{"$f":"+F644*$K$3","v":788.50750000000016},0]
[59,null,{"$f":"+C1170*$K$3","v":1781.45},1364.2750000000001,0,{"$f":"+F645*$K$3","v":807.8922500000001},0]
[60,null,{"$f":"+C1171*$K$3","v":1821.6000000000001},1396.45,0,{"$f":"+F646*$K$3","v":826.83975000000009},0]
[61,null,{"$f":"+C1172*$K$3","v":2028.9500000000003},1563.1000000000001,0,{"$f":"+F647*$K$3","v":846.51600000000019},0]
[62,null,{"$f":"+C1173*$K$3","v":2253.0750000000003},1744.6000000000001,0,{"$f":"+F648*$K$3","v":949.41550000000007},0]
[63,null,{"$f":"+C1174*$K$3","v":2494.25},1941.7750000000001,0,{"$f":"+F649*$K$3","v":1061.3515},0]
[64,null,{"$f":"+C1175*$K$3","v":2752.2000000000003},2152.7000000000003,0,{"$f":"+F650*$K$3","v":1181.741},0]
[65,null,{"$f":"+C1176*$K$3","v":3026.1000000000004},2379.8500000000004,0,{"$f":"+F651*$K$3","v":1311.4585000000002},0]
[66,null,{"$f":"+C1177*$K$3","v":3317.3250000000003},2620.75,0,{"$f":"+F652*$K$3","v":1450.3582500000002},0]
[67,null,{"$f":"+C1178*$K$3","v":3624.7750000000001},2877.6000000000004,0,{"$f":"+F653*$K$3","v":1598.2945000000002},0]
[68,null,{"$f":"+C1179*$K$3","v":3949.55},3149.0250000000001,0,{"$f":"+F654*$K$3","v":1754.6842500000002},0]
[69,null,{"$f":"+C1180*$K$3","v":4291.1000000000004},3434.7500000000005,0,{"$f":"+F655*$K$3","v":1920.4020000000003},0]
[70,null,{"$f":"+C1181*$K$3","v":4649.1500000000005},3735.3250000000003,0,{"$f":"+F656*$K$3","v":2095.3020000000001},0]
[71,null,{"$f":"+C1182*$K$3","v":5023.1500000000005},4051.8500000000004,0,{"$f":"+F657*$K$3","v":2278.9470000000001},0]
[72,null,{"$f":"+C1183*$K$3","v":5414.2000000000007},4382.125,0,{"$f":"+F658*$K$3","v":2471.9200000000005},0]
[73,null,{"$f":"+C1184*$K$3","v":5822.0250000000005},4728.3500000000004,0,{"$f":"+F659*$K$3","v":2673.7837500000005},0]
[74,null,{"$f":"+C1185*$K$3","v":6246.9000000000005},5088.6000000000004,0,{"$f":"+F660*$K$3","v":2884.5382500000005},0]
[75,null,{"$f":"+C1186*$K$3","v":6688.2750000000005},5463.9750000000004,0,{"$f":"+F661*$K$3","v":3104.3292500000007},0]
[76,null,{"$f":"+C1187*$K$3","v":6688.2750000000005},5463.9750000000004,0,{"$f":"+F662*$K$3","v":3333.1567500000001},0]
[77,null,{"$f":"+C1188*$K$3","v":6688.2750000000005},5463.9750000000004,0,{"$f":"+F663*$K$3","v":3333.1567500000001},0]
[78,null,{"$f":"+C1189*$K$3","v":6688.2750000000005},5463.9750000000004,0,{"$f":"+F664*$K$3","v":3333.1567500000001},0]
[79,null,{"$f":"+C1190*$K$3","v":6688.2750000000005},5463.9750000000004,0,{"$f":"+F665*$K$3","v":3333.1567500000001},0]
[80,null,{"$f":"+C1191*$K$3","v":6688.2750000000005},5463.9750000000004,0,{"$f":"+F666*$K$3","v":3333.1567500000001},0]
[81,null,{"$f":"+C1192*$K$3","v":6688.2750000000005},5463.9750000000004,0,{"$f":"+F667*$K$3","v":3333.1567500000001},0]
[82,null,{"$f":"+C1193*$K$3","v":6688.2750000000005},5463.9750000000004,0,{"$f":"+F668*$K$3","v":3333.1567500000001},0]
[83,null,{"$f":"+C1194*$K$3","v":6688.2750000000005},5463.9750000000004,0,{"$f":"+F669*$K$3","v":3333.1567500000001},0]
[84,"o más",{"$f":"+C1195*$K$3","v":6688.2750000000005},5463.9750000000004,0,{"$f":"+F670*$K$3","v":3333.1567500000001},0]
[1,"Hijo",{"$f":"+C1196*$K$3","v":342.65000000000003},268.67500000000001,0,{"$f":"+F671*$K$3","v":3333.1567500000001},0]
[2,"Hijos",{"$f":"+C1197*$K$3","v":581.90000000000009},457.05,0,{"$f":"+F672*$K$3","v":174.9},0]
[3,"Hijos o más",{"$f":"+C1198*$K$3","v":821.42500000000007},643.22500000000002,0,{"$f":"+F673*$K$3","v":297.33000000000004},0]
[]
["BUPA GLOBAL MM"]
["TARIFAS SEMESTRAL"]
["EDAD"]
[" "," ",10000,20000]
[18,null,{"$f":"+C1129*$K$4","v":1465.45},{"$f":"+D1129*$K$4","v":1150.1000000000001},{"$f":"+E1204*$K$3","v":0},{"$f":"+F679*$K$3","v":0},0]
[19,null,{"$f":"+C1130*$K$4","v":1485.0600000000002},1160.17,{"$f":"+E1205*$K$3","v":0},{"$f":"+F680*$K$3","v":477.64750000000004},361.10937500000006]
[20,null,{"$f":"+C1131*$K$4","v":1502.02},1172.3600000000001,{"$f":"+E1206*$K$3","v":0},{"$f":"+F681*$K$3","v":483.01687500000008},365.04187500000006]
[21,null,{"$f":"+C1132*$K$4","v":1523.22},1184.55,{"$f":"+E1207*$K$3","v":0},{"$f":"+F682*$K$3","v":488.15937500000013},368.89875000000006]
[22,null,{"$f":"+C1133*$K$4","v":1544.42},1198.8600000000001,{"$f":"+E1208*$K$3","v":0},{"$f":"+F683*$K$3","v":493.68000000000006},373.13375000000008]
[23,null,{"$f":"+C1134*$K$4","v":1564.5600000000002},1211.05,{"$f":"+E1209*$K$3","v":0},{"$f":"+F684*$K$3","v":499.50312500000013},377.44437500000004]
[24,null,{"$f":"+C1135*$K$4","v":1586.8200000000002},1226.42,{"$f":"+E1210*$K$3","v":0},{"$f":"+F685*$K$3","v":505.40187500000008},381.98187500000006]
[25,null,{"$f":"+C1136*$K$4","v":1608.5500000000002},1239.67,{"$f":"+E1211*$K$3","v":0},{"$f":"+F686*$K$3","v":511.52750000000009},386.59500000000008]
[26,null,{"$f":"+C1137*$K$4","v":1642.47},1263.52,{"$f":"+E1212*$K$3","v":0},{"$f":"+F687*$K$3","v":517.65312500000016},391.35937500000011]
[27,null,{"$f":"+C1138*$K$4","v":1674.27},1286.3100000000002,{"$f":"+E1213*$K$3","v":0},{"$f":"+F688*$K$3","v":527.10625000000016},398.3168750000001]
[28,null,{"$f":"+C1139*$K$4","v":1709.25},1309.6300000000001,{"$f":"+E1214*$K$3","v":0},{"$f":"+F689*$K$3","v":536.78625000000011},405.57687500000003]
[29,null,{"$f":"+C1140*$K$4","v":1746.88},1335.6000000000001,{"$f":"+E1215*$K$3","v":0},{"$f":"+F690*$K$3","v":546.69312500000012},413.29062500000009]
[30,null,{"$f":"+C1141*$K$4","v":1783.98},1362.1000000000001,{"$f":"+E1216*$K$3","v":0},{"$f":"+F691*$K$3","v":557.35625000000016},421.08000000000004]
[31,null,{"$f":"+C1142*$K$4","v":1822.14},1390.72,{"$f":"+E1217*$K$3","v":0},{"$f":"+F692*$K$3","v":568.4731250000001},429.55000000000013]
[32,null,{"$f":"+C1143*$K$4","v":1862.42},1418.28,{"$f":"+E1218*$K$3","v":0},{"$f":"+F693*$K$3","v":579.59000000000015},437.86875000000009]
[33,null,{"$f":"+C1144*$K$4","v":1904.8200000000002},1449.5500000000002,{"$f":"+E1219*$K$3","v":0},{"$f":"+F694*$K$3","v":591.61437500000011},446.94375000000008]
[34,null,{"$f":"+C1145*$K$4","v":1948.2800000000002},1479.76,{"$f":"+E1220*$K$3","v":0},{"$f":"+F695*$K$3","v":603.71437500000013},456.17000000000007]
[35,null,{"$f":"+C1146*$K$4","v":1991.74},1511.5600000000002,{"$f":"+E1221*$K$3","v":0},{"$f":"+F696*$K$3","v":616.41937500000006},465.54750000000007]
[36,null,{"$f":"+C1147*$K$4","v":2036.26},1544.95,{"$f":"+E1222*$K$3","v":0},{"$f":"+F697*$K$3","v":629.2756250000001},475.53000000000003]
[37,null,{"$f":"+C1148*$K$4","v":2083.96},1580.46,{"$f":"+E1223*$K$3","v":0},{"$f":"+F698*$K$3","v":642.66125000000011},485.4368750000001]
[38,null,{"$f":"+C1149*$K$4","v":2130.0700000000002},1614.38,{"$f":"+E1224*$K$3","v":0},{"$f":"+F699*$K$3","v":656.72750000000019},496.25125000000008]
[39,null,{"$f":"+C1150*$K$4","v":2180.9500000000003},1652.5400000000002,{"$f":"+E1225*$K$3","v":0},{"$f":"+F700*$K$3","v":671.02062500000011},506.83875000000012]
[40,null,{"$f":"+C1151*$K$4","v":2231.3000000000002},1690.17,{"$f":"+E1226*$K$3","v":0},{"$f":"+F701*$K$3","v":685.61625000000004},518.18250000000012]
[41,null,{"$f":"+C1152*$K$4","v":2282.1800000000003},1727.8000000000002,{"$f":"+E1227*$K$3","v":0},{"$f":"+F702*$K$3","v":700.74125000000004},529.52625000000012]
[42,null,{"$f":"+C1153*$K$4","v":2335.71},1770.2,{"$f":"+E1228*$K$3","v":0},{"$f":"+F703*$K$3","v":716.2443750000001},541.32375000000002]
[43,null,{"$f":"+C1154*$K$4","v":2390.3000000000002},1810.48,{"$f":"+E1229*$K$3","v":0},{"$f":"+F704*$K$3","v":732.50375000000008},553.42375000000015]
[44,null,{"$f":"+C1155*$K$4","v":2445.42},1853.41,{"$f":"+E1230*$K$3","v":0},{"$f":"+F705*$K$3","v":748.68750000000011},565.82625000000007]
[45,null,{"$f":"+C1156*$K$4","v":2502.6600000000003},1897.4,{"$f":"+E1231*$K$3","v":0},{"$f":"+F706*$K$3","v":765.62750000000017},578.53125]
[46,null,{"$f":"+C1157*$K$4","v":2560.96},1941.39,{"$f":"+E1232*$K$3","v":0},{"$f":"+F707*$K$3","v":782.94562500000018},591.69000000000017]
[47,null,{"$f":"+C1158*$K$4","v":2620.3200000000002},1986.97,{"$f":"+E1233*$K$3","v":0},{"$f":"+F708*$K$3","v":800.56625000000008},605]
[48,null,{"$f":"+C1159*$K$4","v":2680.21},2034.67,{"$f":"+E1234*$K$3","v":0},{"$f":"+F709*$K$3","v":818.56500000000017},618.68812500000013]
[49,null,{"$f":"+C1160*$K$4","v":2742.75},2083.96,{"$f":"+E1235*$K$3","v":0},{"$f":"+F710*$K$3","v":837.16875000000016},632.52750000000015]
[50,null,{"$f":"+C1161*$K$4","v":2806.88},2133.25,{"$f":"+E1236*$K$3","v":0},{"$f":"+F711*$K$3","v":855.99937500000021},646.89625000000012]
[51,null,{"$f":"+C1162*$K$4","v":2871.54},2184.13,{"$f":"+E1237*$K$3","v":0},{"$f":"+F712*$K$3","v":875.43500000000006},661.49187500000005]
[52,null,{"$f":"+C1163*$K$4","v":2937.26},2235.0100000000002,{"$f":"+E1238*$K$3","v":0},{"$f":"+F713*$K$3","v":895.2487500000002},676.46562500000005]
[53,null,{"$f":"+C1164*$K$4","v":3001.92},2288.0100000000002,{"$f":"+E1239*$K$3","v":0},{"$f":"+F714*$K$3","v":915.36500000000012},691.6662500000001]
[54,null,{"$f":"+C1165*$K$4","v":3072.94},2341.54,{"$f":"+E1240*$K$3","v":0},{"$f":"+F715*$K$3","v":936.01062500000012},707.32062500000018]
[55,null,{"$f":"+C1166*$K$4","v":3142.9},2396.6600000000003,{"$f":"+E1241*$K$3","v":0},{"$f":"+F716*$K$3","v":957.18562500000007},723.20187500000009]
[56,null,{"$f":"+C1167*$K$4","v":3213.92},2454.4300000000003,{"$f":"+E1242*$K$3","v":0},{"$f":"+F717*$K$3","v":978.51187500000015},739.53687500000012]
[57,null,{"$f":"+C1168*$K$4","v":3286},2511.1400000000003,{"$f":"+E1243*$K$3","v":0},{"$f":"+F718*$K$3","v":1000.4431250000002},755.87187500000005]
[58,null,{"$f":"+C1169*$K$4","v":3359.1400000000003},2570.5,{"$f":"+E1244*$K$3","v":0},{"$f":"+F719*$K$3","v":1022.4500000000002},772.73625000000015]
[59,null,{"$f":"+C1170*$K$4","v":3433.34},2629.33,{"$f":"+E1245*$K$3","v":0},{"$f":"+F720*$K$3","v":1045.2131250000002},789.90312500000016]
[60,null,{"$f":"+C1171*$K$4","v":3510.7200000000003},2691.34,{"$f":"+E1246*$K$3","v":0},{"$f":"+F721*$K$3","v":1068.5056250000002},807.37250000000006]
[61,null,{"$f":"+C1172*$K$4","v":3910.34},3012.52,{"$f":"+E1247*$K$3","v":0},{"$f":"+F722*$K$3","v":1091.9493750000001},825.14437500000008]
[62,null,{"$f":"+C1173*$K$4","v":4342.29},3362.32,{"$f":"+E1248*$K$3","v":0},{"$f":"+F723*$K$3","v":1216.2768750000002},919.14625000000012]
[63,null,{"$f":"+C1174*$K$4","v":4807.1000000000004},3742.3300000000004,{"$f":"+E1249*$K$3","v":0},{"$f":"+F724*$K$3","v":1350.8137500000003},1020.7862500000001]
[64,null,{"$f":"+C1175*$K$4","v":5304.2400000000007},4148.84,{"$f":"+E1250*$K$3","v":0},{"$f":"+F725*$K$3","v":1496.1650000000002},1130.59375]
[65,null,{"$f":"+C1176*$K$4","v":5832.12},4586.62,{"$f":"+E1251*$K$3","v":0},{"$f":"+F726*$K$3","v":1651.6500000000003},1248.2662500000004]
[66,null,{"$f":"+C1177*$K$4","v":6393.39},5050.9000000000005,{"$f":"+E1252*$K$3","v":0},{"$f":"+F727*$K$3","v":1817.9493750000001},1373.7281250000001]
[67,null,{"$f":"+C1178*$K$4","v":6985.93},5545.92,{"$f":"+E1253*$K$3","v":0},{"$f":"+F728*$K$3","v":1994.6850000000004},1507.5087500000002]
[68,null,{"$f":"+C1179*$K$4","v":7611.8600000000006},6069.0300000000007,{"$f":"+E1254*$K$3","v":0},{"$f":"+F729*$K$3","v":2181.8568750000004},1648.8518750000003]
[69,null,{"$f":"+C1180*$K$4","v":8270.1200000000008},6619.7000000000007,{"$f":"+E1255*$K$3","v":0},{"$f":"+F730*$K$3","v":2379.8431250000003},1798.4381250000004]
[70,null,{"$f":"+C1181*$K$4","v":8960.18},7198.9900000000007,{"$f":"+E1256*$K$3","v":0},{"$f":"+F731*$K$3","v":2588.1143750000006},1955.6625000000004]
[71,null,{"$f":"+C1182*$K$4","v":9680.9800000000014},7809.02,{"$f":"+E1257*$K$3","v":0},{"$f":"+F732*$K$3","v":2807.1243750000003},2121.2812500000005]
[72,null,{"$f":"+C1183*$K$4","v":10434.640000000001},8445.5500000000011,{"$f":"+E1258*$K$3","v":0},{"$f":"+F733*$K$3","v":3036.3437500000005},2294.3868750000001]
[73,null,{"$f":"+C1184*$K$4","v":11220.630000000001},9112.82,{"$f":"+E1259*$K$3","v":0},{"$f":"+F734*$K$3","v":3276.3018750000006},2475.8868750000001]
[74,null,{"$f":"+C1185*$K$4","v":12039.480000000001},9807.1200000000008,{"$f":"+E1260*$K$3","v":0},{"$f":"+F735*$K$3","v":3526.6962500000004},2664.8737500000002]
[75,null,{"$f":"+C1186*$K$4","v":12890.130000000001},10530.57,{"$f":"+E1261*$K$3","v":0},{"$f":"+F736*$K$3","v":3787.6025000000004},2862.0281250000003]
[76,null,{"$f":"+C1187*$K$4","v":12890.130000000001},10530.57,{"$f":"+E1262*$K$3","v":0},{"$f":"+F737*$K$3","v":4059.0206250000006},3067.1987500000005]
[77,null,{"$f":"+C1188*$K$4","v":12890.130000000001},10530.57,{"$f":"+E1263*$K$3","v":0},{"$f":"+F738*$K$3","v":4059.0206250000006},3067.1987500000005]
[78,null,{"$f":"+C1189*$K$4","v":12890.130000000001},10530.57,{"$f":"+E1264*$K$3","v":0},{"$f":"+F739*$K$3","v":4059.0206250000006},3067.1987500000005]
[79,null,{"$f":"+C1190*$K$4","v":12890.130000000001},10530.57,{"$f":"+E1265*$K$3","v":0},{"$f":"+F740*$K$3","v":4059.0206250000006},3067.1987500000005]
[80,null,{"$f":"+C1191*$K$4","v":12890.130000000001},10530.57,{"$f":"+E1266*$K$3","v":0},{"$f":"+F741*$K$3","v":4059.0206250000006},3067.1987500000005]
[81,null,{"$f":"+C1192*$K$4","v":12890.130000000001},10530.57,{"$f":"+E1267*$K$3","v":0},{"$f":"+F742*$K$3","v":4059.0206250000006},3067.1987500000005]
[82,null,{"$f":"+C1193*$K$4","v":12890.130000000001},10530.57,{"$f":"+E1268*$K$3","v":0},{"$f":"+F743*$K$3","v":4059.0206250000006},3067.1987500000005]
[83,null,{"$f":"+C1194*$K$4","v":12890.130000000001},10530.57,{"$f":"+E1269*$K$3","v":0},{"$f":"+F744*$K$3","v":4059.0206250000006},3067.1987500000005]
[84,"o más",{"$f":"+C1195*$K$4","v":12890.130000000001},10530.57,{"$f":"+E1270*$K$3","v":0},{"$f":"+F745*$K$3","v":4059.0206250000006},3067.1987500000005]
[1,"Hijo",{"$f":"+C1196*$K$4","v":660.38},517.81000000000006,{"$f":"+E1271*$K$3","v":0},{"$f":"+F746*$K$3","v":4059.0206250000006},3067.1987500000005]
[2,"Hijos",{"$f":"+C1197*$K$4","v":1121.48},880.86,{"$f":"+E1272*$K$3","v":0},{"$f":"+F747*$K$3","v":215.22875000000005},162.59375]
[3,"Hijos o más",{"$f":"+C1198*$K$4","v":1583.1100000000001},1239.67,{"$f":"+E1273*$K$3","v":0},{"$f":"+F748*$K$3","v":365.57125000000008},276.25812500000001]
[]
["BUPA GLOBAL ULTIMATE"]
["TARIFAS SEMESTRALES"]
["EDAD"]
[" "," ",0,1000,2000]
[18,null,{"$f":"+C905*$K$4","v":13571.18},{"$f":"+D905*$K$4","v":8756.66},{"$f":"+E905*$K$4","v":0},{"$f":"+F754*$K$3","v":0},0]
[19,null,{"$f":"+C906*$K$4","v":13748.730000000001},8871.67,0,{"$f":"+F755*$K$3","v":192.54125000000005},0]
[20,null,{"$f":"+C907*$K$4","v":13931.58},8989.33,0,{"$f":"+F756*$K$3","v":194.35625000000005},0]
[21,null,{"$f":"+C908*$K$4","v":14121.85},9112.2900000000009,0,{"$f":"+F757*$K$3","v":196.39812500000002},0]
[22,null,{"$f":"+C909*$K$4","v":14319.54},9238.9600000000009,0,{"$f":"+F758*$K$3","v":198.44000000000003},0]
[23,null,{"$f":"+C910*$K$4","v":14521.470000000001},9367.75,0,{"$f":"+F759*$K$3","v":200.55750000000003},0]
[24,null,{"$f":"+C911*$K$4","v":14727.640000000001},9501.84,0,{"$f":"+F760*$K$3","v":202.67500000000004},0]
[25,null,{"$f":"+C912*$K$4","v":14941.76},9640.7000000000007,0,{"$f":"+F761*$K$3","v":204.86812500000002},0]
[26,null,{"$f":"+C913*$K$4","v":15250.220000000001},9839.9800000000014,0,{"$f":"+F762*$K$3","v":207.13687500000003},0]
[27,null,{"$f":"+C914*$K$4","v":15569.28},10045.620000000001,0,{"$f":"+F763*$K$3","v":210.61562500000005},0]
[28,null,{"$f":"+C915*$K$4","v":15901.59},10259.74,0,{"$f":"+F764*$K$3","v":214.24562500000002},0]
[29,null,{"$f":"+C916*$K$4","v":16246.09},10482.34,0,{"$f":"+F765*$K$3","v":217.95125000000004},0]
[30,null,{"$f":"+C917*$K$4","v":16599.07},10711.300000000001,0,{"$f":"+F766*$K$3","v":221.95937500000005},0]
[31,null,{"$f":"+C918*$K$4","v":16966.36},10946.62,0,{"$f":"+F767*$K$3","v":226.11875000000006},0]
[32,null,{"$f":"+C919*$K$4","v":17343.190000000002},11189.890000000001,0,{"$f":"+F768*$K$3","v":230.35375000000005},0]
[33,null,{"$f":"+C920*$K$4","v":17734.330000000002},11441.640000000001,0,{"$f":"+F769*$K$3","v":234.74000000000004},0]
[34,null,{"$f":"+C921*$K$4","v":18135.010000000002},11701.34,0,{"$f":"+F770*$K$3","v":239.35312500000006},0]
[35,null,{"$f":"+C922*$K$4","v":18547.88},11967.400000000001,0,{"$f":"+F771*$K$3","v":244.11750000000004},0]
[36,null,{"$f":"+C923*$K$4","v":18972.940000000002},12240.880000000001,0,{"$f":"+F772*$K$3","v":249.26000000000005},0]
[37,null,{"$f":"+C924*$K$4","v":19407.54},12521.78,0,{"$f":"+F773*$K$3","v":254.32687500000003},0]
[38,null,{"$f":"+C925*$K$4","v":19853.8},12810.630000000001,0,{"$f":"+F774*$K$3","v":259.62062500000002},0]
[39,null,{"$f":"+C926*$K$4","v":20314.900000000001},13105.84,0,{"$f":"+F775*$K$3","v":265.06562500000007},0]
[40,null,{"$f":"+C927*$K$4","v":20783.95},13409,0,{"$f":"+F776*$K$3","v":270.73750000000007},0]
[41,null,{"$f":"+C928*$K$4","v":21266.780000000002},13720.640000000001,0,{"$f":"+F777*$K$3","v":276.33375000000007},0]
[42,null,{"$f":"+C929*$K$4","v":21759.15},14039.17,0,{"$f":"+F778*$K$3","v":282.30812500000002},0]
[43,null,{"$f":"+C930*$K$4","v":22262.65},14363.53,0,{"$f":"+F779*$K$3","v":288.43375000000009},0]
[44,null,{"$f":"+C931*$K$4","v":22779.4},14697.960000000001,0,{"$f":"+F780*$K$3","v":295.01312500000006},0]
[45,null,{"$f":"+C932*$K$4","v":23309.4},15037.16,0,{"$f":"+F781*$K$3","v":301.44125000000003},0]
[46,null,{"$f":"+C933*$K$4","v":23848.41},15386.43,0,{"$f":"+F782*$K$3","v":308.09625000000005},0]
[47,null,{"$f":"+C934*$K$4","v":24399.61},15742.59,0,{"$f":"+F783*$K$3","v":314.75125000000008},0]
[48,null,{"$f":"+C935*$K$4","v":24961.940000000002},16105.640000000001,0,{"$f":"+F784*$K$3","v":321.93562500000007},0]
[49,null,{"$f":"+C936*$K$4","v":25536.99},16475.05,0,{"$f":"+F785*$K$3","v":328.96875},0]
[50,null,{"$f":"+C937*$K$4","v":26123.170000000002},16855.060000000001,0,{"$f":"+F786*$K$3","v":336.22875000000005},0]
[51,null,{"$f":"+C938*$K$4","v":26719.420000000002},17239.84,0,{"$f":"+F787*$K$3","v":343.71562500000005},0]
[52,null,{"$f":"+C939*$K$4","v":27327.86},17632.04,0,{"$f":"+F788*$K$3","v":351.35375000000005},0]
[53,null,{"$f":"+C940*$K$4","v":27948.49},18030.600000000002,0,{"$f":"+F789*$K$3","v":359.21875000000006},0]
[54,null,{"$f":"+C941*$K$4","v":28581.31},18440.29,0,{"$f":"+F790*$K$3","v":367.23500000000007},0]
[55,null,{"$f":"+C942*$K$4","v":29224.2},18856.34,0,{"$f":"+F791*$K$3","v":375.25125000000008},0]
[56,null,{"$f":"+C943*$K$4","v":29878.22},19277.16,0,{"$f":"+F792*$K$3","v":383.64562500000005},0]
[57,null,{"$f":"+C944*$K$4","v":30546.02},19708.580000000002,0,{"$f":"+F793*$K$3","v":392.11562500000008},0]
[58,null,{"$f":"+C945*$K$4","v":31223.890000000003},20144.240000000002,0,{"$f":"+F794*$K$3","v":400.88812500000006},0]
[59,null,{"$f":"+C946*$K$4","v":31912.890000000003},20589.440000000002,0,{"$f":"+F795*$K$3","v":409.73625000000004},0]
[60,null,{"$f":"+C947*$K$4","v":32614.080000000002},21043.120000000003,0,{"$f":"+F796*$K$3","v":418.50875000000008},0]
[61,null,{"$f":"+C948*$K$4","v":36293.340000000004},23416.460000000003,0,{"$f":"+F797*$K$3","v":427.88625000000008},0]
[62,null,{"$f":"+C949*$K$4","v":40261.450000000004},25975.83,0,{"$f":"+F798*$K$3","v":476.13500000000005},0]
[63,null,{"$f":"+C950*$K$4","v":44518.94},28721.760000000002,0,{"$f":"+F799*$K$3","v":528.7700000000001},0]
[64,null,{"$f":"+C951*$K$4","v":49064.22},31653.190000000002,0,{"$f":"+F800*$K$3","v":585.6400000000001},0]
[65,null,{"$f":"+C952*$K$4","v":53897.29},34773.300000000003,0,{"$f":"+F801*$K$3","v":646.51812500000017},0]
[66,null,{"$f":"+C953*$K$4","v":59020.800000000003},38078.380000000005,0,{"$f":"+F802*$K$3","v":711.63125000000002},0]
[67,null,{"$f":"+C954*$K$4","v":64431.040000000001},41568.959999999999,0,{"$f":"+F803*$K$3","v":781.20625000000018},0]
[68,null,{"$f":"+C955*$K$4","v":70130.66},45246.100000000006,0,{"$f":"+F804*$K$3","v":855.09187500000007},0]
[69,null,{"$f":"+C956*$K$4","v":76118.070000000007},49109.8,0,{"$f":"+F805*$K$3","v":932.75875000000019},0]
[70,null,{"$f":"+C957*$K$4","v":82394.86},53159.530000000006,0,{"$f":"+F806*$K$3","v":1015.0387500000002},0]
[71,null,{"$f":"+C958*$K$4","v":88960.5},57394.23,0,{"$f":"+F807*$K$3","v":1101.4025000000001},0]
[72,null,{"$f":"+C959*$K$4","v":95814.99},61817.08,0,{"$f":"+F808*$K$3","v":1192.0768750000002},0]
[73,null,{"$f":"+C960*$K$4","v":102958.86},66425.430000000008,0,{"$f":"+F809*$K$3","v":1286.6837500000001},0]
[74,null,{"$f":"+C961*$K$4","v":110391.58},71220.34,0,{"$f":"+F810*$K$3","v":1385.5256250000002},0]
[75,null,{"$f":"+C962*$K$4","v":118108.38},76200.22,0,{"$f":"+F811*$K$3","v":1488.9050000000004},0]
[76,null,{"$f":"+C963*$K$4","v":118108.38},76200.22,0,{"$f":"+F812*$K$3","v":1596.0656250000004},0]
[77,null,{"$f":"+C964*$K$4","v":118108.38},76200.22,0,{"$f":"+F813*$K$3","v":1596.0656250000004},0]
[78,null,{"$f":"+C965*$K$4","v":118108.38},76200.22,0,{"$f":"+F814*$K$3","v":1596.0656250000004},0]
[79,null,{"$f":"+C966*$K$4","v":118108.38},76200.22,0,{"$f":"+F815*$K$3","v":1596.0656250000004},0]
[80,null,{"$f":"+C967*$K$4","v":118108.38},76200.22,0,{"$f":"+F816*$K$3","v":1596.0656250000004},0]
[81,null,{"$f":"+C968*$K$4","v":118108.38},76200.22,0,{"$f":"+F817*$K$3","v":1596.0656250000004},0]
[82,null,{"$f":"+C969*$K$4","v":118108.38},76200.22,0,{"$f":"+F818*$K$3","v":1596.0656250000004},0]
[83,null,{"$f":"+C970*$K$4","v":118108.38},76200.22,0,{"$f":"+F819*$K$3","v":1596.0656250000004},0]
[84,"o más",{"$f":"+C971*$K$4","v":118108.38},76200.22,0,{"$f":"+F820*$K$3","v":1596.0656250000004},0]
[1,"Hijo",{"$f":"+C972*$K$4","v":6108.25},3941.0800000000004,0,{"$f":"+F821*$K$3","v":1596.0656250000004},0]
[2,"Hijos",{"$f":"+C973*$K$4","v":10381.640000000001},6699.2000000000007,0,{"$f":"+F822*$K$3","v":86.817500000000024},0]
[3,"Hijos o más",{"$f":"+C974*$K$4","v":14656.09},9455.7300000000014,0,{"$f":"+F823*$K$3","v":147.54437500000003},0]