{"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":26,"n_cols":9,"rows_kept":26,"cut":false,"hidden":false,"merged":[[10,0,10,8],[23,3,23,4],[23,6,23,7],[17,5,17,6],[13,3,13,7],[15,5,15,6]]}
[]
[null,null,null,null,null,null,null," "," "]
[]
[]
[]
[]
[]
[]
[]
[]
["(Para nuevos negocios emitidos a partir del 1 de enero de 2023 y renovaciones de pólizas emitidas a partir del 1 de abril de 2018)"]
[]
[]
[null,null,"Nombre del Asegurado Titular:","NOMBRE COMPLETO"]
[]
[null,null,"Número de adultos en la póliza:",2,null,"Número de niños en la póliza:",null,3]
[]
[null,null,"Edad del Asegurado Titular:",65,null,"Edad del/la cónyuge:",null,71]
[]
[]
[]
[]
[]
[]
[]
[null,2,null,2]

{"sheet":"Global Ultimate","index":1,"n_rows":63,"n_cols":10,"rows_kept":63,"cut":false,"hidden":false,"merged":[[38,0,39,0],[38,1,39,1],[46,4,46,5],[52,4,52,5],[14,3,14,4],[14,5,14,8],[16,3,16,4],[18,3,18,4],[14,0,14,2],[26,4,26,7],[62,4,64,7],[61,4,61,7],[58,4,58,5],[34,4,34,5],[53,4,53,5],[60,4,60,7],[36,4,36,7],[48,4,48,7]]}
[]
[]
[null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[]
[]
[]
[]
["GLOBAL ULTIMATE HEALTH PLAN",null,null,"Nombre del Asegurado Titular:",null,{"$f":"+'INGRESO DE DATOS'!$D$14","v":"NOMBRE COMPLETO"}]
[]
[null,null,null,"Número de adultos en la póliza:",null,{"$f":"+'INGRESO DE DATOS'!$D$16","v":2},null,"Edad del Asegurado Titular:",{"$f":"+'INGRESO DE DATOS'!$D$18","v":65}]
[]
[null,null,null,"Número de niños en la póliza:",null,{"$f":"+'INGRESO DE DATOS'!$H$16","v":3},null,"Edad del/la conyuge:",{"$f":"+'INGRESO DE DATOS'!$H$18","v":71}]
[null,null,null,null,null,null,null," "," "]
[null,null,null,null,"Número de niños menores de 16 años:",{"$f":"+'INGRESO DE DATOS'!$B$26","v":2},null,"Fecha de la cotización:",{"$f":"NOW()","v":"2022-11-29T14:55:28.060"}]
[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$17,Tablas!$A$905:$G$971,3,TRUE)","v":101693},{"$f":"VLOOKUP($I$17,Tablas!$A$905:$G$971,4,TRUE)","v":65610}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$17=1,0,(VLOOKUP($I$19,Tablas!$A$905:$G$971,3,TRUE)))","v":167850},{"$f":"IF($F$17=1,0,(VLOOKUP($I$19,Tablas!$A$905:$G$971,4,TRUE)))","v":108291}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$17=1,\n(IF($F$19=0, 0,\n (IF($F$21>$F$19, (VLOOKUP($F$19,Tablas!$A$972:$G$974,3,TRUE)),\n(IF($F$19>4,(IF($F$21=0, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(IF($F$21=1, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(IF($F$21=2, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)))))))),\n(IF($F$19=4,(IF(4-$F$21=0,(VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(4-$F$21=1,(VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(4-$F$21=2, (VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)))))))),\n(IF($F$19=3,(IF(3-$F$21=0,(VLOOKUP(1,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(3-$F$21=1,(VLOOKUP(1,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(3-$F$21=2, (VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)))))))),\n\n(IF($F$19=2,(IF(2-$F$21=0, 0,\n(IF(2-$F$21=1,(VLOOKUP(1,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(2-$F$21=2, (VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)),\n         0)))))),\n(IF($F$19=1,(IF(1-$F$21=0, 0,\n(IF(1-$F$21=1,(VLOOKUP(1,Tablas!$A$972:$G$974,3,TRUE)),0)))),0)))))))))))))),\n(IF($F$19=0, 0,\n (IF($F$21>$F$19, (VLOOKUP($F$19,Tablas!$A$972:$G$974,3,TRUE)),\n(IF($F$19=4,(IF(4-$F$21=0, 0,\n(IF(4-$F$21=1, (VLOOKUP(1,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(4-$F$21=2, (VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(4-$F$21=3, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(4-$F$21=4, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n0)))))))))),\n(IF($F$19=5,(IF(5-$F$21=0, (VLOOKUP(1,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(5-$F$21=1, (VLOOKUP(1,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(5-$F$21=2, (VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(5-$F$21=3, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(5-$F$21=4, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)))))))))))),\n(IF($F$19=6,(IF(6-$F$21=0, (VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(6-$F$21=1, (VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(6-$F$21=2, (VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(6-$F$21=3, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(6-$F$21=4, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)))))))))))),\n(IF($F$19>6,(IF(7-$F$21=0, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(7-$F$21=1, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(7-$F$21=2, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(7-$F$21=3, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(7-$F$21=4, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)))))))))))),\n\n(IF($F$19=3,(IF(3-$F$21=0,0,\n(IF(3-$F$21=1,(VLOOKUP(1,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(3-$F$21=2, (VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)))))))),\n\n(IF($F$19=2,(IF(2-$F$21=0, 0,\n(IF(2-$F$21=1,(VLOOKUP(1,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(2-$F$21=2, (VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)),\n         0)))))),\n(IF($F$19=1,(IF(1-$F$21=0, 0,\n(IF(1-$F$21=1,(VLOOKUP(1,Tablas!$A$972:$G$974,3,TRUE)),0)))),0)))))))))))))))))))","v":11525},{"$f":"IF($F$17=1,\n(IF($F$19=0, 0,\n (IF($F$21>$F$19, (VLOOKUP($F$19,Tablas!$A$972:$G$974,4,TRUE)),\n(IF($F$19>4,(IF($F$21=0, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(IF($F$21=1, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(IF($F$21=2, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)))))))),\n(IF($F$19=4,(IF(4-$F$21=0,(VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(4-$F$21=1,(VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(4-$F$21=2, (VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)))))))),\n(IF($F$19=3,(IF(3-$F$21=0,(VLOOKUP(1,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(3-$F$21=1,(VLOOKUP(1,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(3-$F$21=2, (VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)))))))),\n\n(IF($F$19=2,(IF(2-$F$21=0, 0,\n(IF(2-$F$21=1,(VLOOKUP(1,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(2-$F$21=2, (VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE)),\n         0)))))),\n(IF($F$19=1,(IF(1-$F$21=0, 0,\n(IF(1-$F$21=1,(VLOOKUP(1,Tablas!$A$972:$G$974,4,TRUE)),0)))),0)))))))))))))),\n(IF($F$19=0, 0,\n (IF($F$21>$F$19, (VLOOKUP($F$19,Tablas!$A$972:$G$974,4,TRUE)),\n(IF($F$19=4,(IF(4-$F$21=0, 0,\n(IF(4-$F$21=1, (VLOOKUP(1,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(4-$F$21=2, (VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(4-$F$21=3, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(4-$F$21=4, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n0)))))))))),\n(IF($F$19=5,(IF(5-$F$21=0, (VLOOKUP(1,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(5-$F$21=1, (VLOOKUP(1,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(5-$F$21=2, (VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(5-$F$21=3, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(5-$F$21=4, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)))))))))))),\n(IF($F$19=6,(IF(6-$F$21=0, (VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(6-$F$21=1, (VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(6-$F$21=2, (VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(6-$F$21=3, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(6-$F$21=4, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)))))))))))),\n(IF($F$19>6,(IF(7-$F$21=0, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(7-$F$21=1, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(7-$F$21=2, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(7-$F$21=3, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(7-$F$21=4, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)))))))))))),\n\n(IF($F$19=3,(IF(3-$F$21=0,0,\n(IF(3-$F$21=1,(VLOOKUP(1,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(3-$F$21=2, (VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)))))))),\n\n(IF($F$19=2,(IF(2-$F$21=0, 0,\n(IF(2-$F$21=1,(VLOOKUP(1,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(2-$F$21=2, (VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE)),\n         0)))))),\n(IF($F$19=1,(IF(1-$F$21=0, 0,\n(IF(1-$F$21=1,(VLOOKUP(1,Tablas!$A$972:$G$974,4,TRUE)),0)))),0)))))))))))))))))))","v":7436}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G28:G30)","v":281068},{"$f":"SUM(H28:H30)","v":181337}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G32+G31)*12%","v":33737.159999999996},{"$f":"(H32+H31)*12%","v":21769.439999999999}]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"SUM(G31:G33)","v":314880.15999999997},{"$f":"SUM(H31:H33)","v":203181.44}]
[null,null,null,null,"Ahorros en tarifas de prima para niños",null,{"$f":"IF($F$17=1,IF($F$19=0,0,IF($F$21=0,0,IF($F$21=1,(VLOOKUP(1,Tablas!$A$972:$G$974,3,TRUE)),(VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE))))),\nIF($F$19=0,0,IF($F$21=0,0,IF($F$21=1,(VLOOKUP(1,Tablas!$A$972:$G$974,3,TRUE)),IF($F$21=2,(VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)), (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)))))))","v":19588},{"$f":"IF($F$17=1,IF($F$19=0,0,IF($F$21=0,0,IF($F$21=1,(VLOOKUP(1,Tablas!$A$972:$G$974,4,TRUE)),(VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE))))),\nIF($F$19=0,0,IF($F$21=0,0,IF($F$21=1,(VLOOKUP(1,Tablas!$A$972:$G$974,4,TRUE)),IF($F$21=2,(VLOOKUP(2,Tablas!$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$17,Tablas!$A$1428:$G$1494,3,TRUE)","v":53897.29},{"$f":"VLOOKUP($I$17,Tablas!$A$1428:$G$1494,4,TRUE)","v":34773.300000000003}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$17=1,0,(VLOOKUP($I$19,Tablas!$A$1428:$G$1494,3,TRUE)))","v":88960.5},{"$f":"IF($F$17=1,0,(VLOOKUP($I$19,Tablas!$A$1428:$G$1494,4,TRUE)))","v":57394.23}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$17=1,\n(IF($F$19=0, 0,\n (IF($F$21>$F$19, (VLOOKUP($F$19,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF($F$19>4,(IF($F$21=0, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF($F$21=1, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF($F$21=2, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)))))))),\n(IF($F$19=4,(IF(4-$F$21=0,(VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(4-$F$21=1,(VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(4-$F$21=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)))))))),\n(IF($F$19=3,(IF(3-$F$21=0,(VLOOKUP(1,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(3-$F$21=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(3-$F$21=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)))))))),\n\n(IF($F$19=2,(IF(2-$F$21=0, 0,\n(IF(2-$F$21=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(2-$F$21=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)),\n         0)))))),\n(IF($F$19=1,(IF(1-$F$21=0, 0,\n(IF(1-$F$21=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,3,TRUE)),0)))),0)))))))))))))),\n(IF($F$19=0, 0,\n (IF($F$21>$F$19, (VLOOKUP($F$19,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF($F$19=4,(IF(4-$F$21=0, 0,\n(IF(4-$F$21=1, (VLOOKUP(1,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(4-$F$21=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(4-$F$21=3, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(4-$F$21=4, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n0)))))))))),\n(IF($F$19=5,(IF(5-$F$21=0, (VLOOKUP(1,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(5-$F$21=1, (VLOOKUP(1,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(5-$F$21=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(5-$F$21=3, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(5-$F$21=4, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)))))))))))),\n(IF($F$19=6,(IF(6-$F$21=0, (VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(6-$F$21=1, (VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(6-$F$21=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(6-$F$21=3, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(6-$F$21=4, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)))))))))))),\n(IF($F$19>6,(IF(7-$F$21=0, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(7-$F$21=1, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(7-$F$21=2, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(7-$F$21=3, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(7-$F$21=4, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)))))))))))),\n\n(IF($F$19=3,(IF(3-$F$21=0,0,\n(IF(3-$F$21=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(3-$F$21=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)))))))),\n\n(IF($F$19=2,(IF(2-$F$21=0, 0,\n(IF(2-$F$21=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(2-$F$21=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)),\n         0)))))),\n(IF($F$19=1,(IF(1-$F$21=0, 0,\n(IF(1-$F$21=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,3,TRUE)),0)))),0)))))))))))))))))))","v":6108.25},{"$f":"IF($F$17=1,\n(IF($F$19=0, 0,\n (IF($F$21>$F$19, (VLOOKUP($F$19,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF($F$19>4,(IF($F$21=0, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF($F$21=1, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF($F$21=2, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)))))))),\n(IF($F$19=4,(IF(4-$F$21=0,(VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(4-$F$21=1,(VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(4-$F$21=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)))))))),\n(IF($F$19=3,(IF(3-$F$21=0,(VLOOKUP(1,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(3-$F$21=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(3-$F$21=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)))))))),\n\n(IF($F$19=2,(IF(2-$F$21=0, 0,\n(IF(2-$F$21=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(2-$F$21=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE)),\n         0)))))),\n(IF($F$19=1,(IF(1-$F$21=0, 0,\n(IF(1-$F$21=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,4,TRUE)),0)))),0)))))))))))))),\n(IF($F$19=0, 0,\n (IF($F$21>$F$19, (VLOOKUP($F$19,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF($F$19=4,(IF(4-$F$21=0, 0,\n(IF(4-$F$21=1, (VLOOKUP(1,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(4-$F$21=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(4-$F$21=3, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(4-$F$21=4, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n0)))))))))),\n(IF($F$19=5,(IF(5-$F$21=0, (VLOOKUP(1,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(5-$F$21=1, (VLOOKUP(1,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(5-$F$21=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(5-$F$21=3, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(5-$F$21=4, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)))))))))))),\n(IF($F$19=6,(IF(6-$F$21=0, (VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(6-$F$21=1, (VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(6-$F$21=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(6-$F$21=3, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(6-$F$21=4, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)))))))))))),\n(IF($F$19>6,(IF(7-$F$21=0, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(7-$F$21=1, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(7-$F$21=2, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(7-$F$21=3, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(7-$F$21=4, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)))))))))))),\n\n(IF($F$19=3,(IF(3-$F$21=0,0,\n(IF(3-$F$21=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(3-$F$21=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)))))))),\n\n(IF($F$19=2,(IF(2-$F$21=0, 0,\n(IF(2-$F$21=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(2-$F$21=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE)),\n         0)))))),\n(IF($F$19=1,(IF(1-$F$21=0, 0,\n(IF(1-$F$21=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,4,TRUE)),0)))),0)))))))))))))))))))","v":3941.0800000000004}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G38:G40)","v":148966.04},{"$f":"SUM(H38:H40)","v":96108.61}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G41+G42)*12%","v":17884.924800000001},{"$f":"(H41+H42)*12%","v":11542.0332}]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G41:G43)","v":166925.96480000002},{"$f":"SUM(H41:H43)","v":107725.64320000001}]
[null,null,null,null,"Costo de segunda cuota",null,{"$f":"G41+G43 - (G42)*0.12","v":166841.96480000002},{"$f":"H41+H43 - (H42)*0.12","v":107641.64320000001}]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G44+G45","v":333767.92960000003},{"$f":"H44+H45","v":215367.28640000001}]
[null,null,null,null,"Ahorros en tarifas de prima para niños",null,{"$f":"IF($F$17=1,IF($F$19=0,0,IF($F$21=0,0,IF($F$21=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,3,TRUE)),(VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE))))),\nIF($F$19=0,0,IF($F$21=0,0,IF($F$21=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,3,TRUE)),IF($F$21=2,(VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)), (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)))))))","v":10381.640000000001},{"$f":"IF($F$17=1,IF($F$19=0,0,IF($F$21=0,0,IF($F$21=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,4,TRUE)),(VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE))))),\nIF($F$19=0,0,IF($F$21=0,0,IF($F$21=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,4,TRUE)),IF($F$21=2,(VLOOKUP(2,Tablas!$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$17,Tablas!$A$1054:$G$1120,3,TRUE)","v":27965.575000000001},{"$f":"VLOOKUP($I$17,Tablas!$A$1054:$G$1120,4,TRUE)","v":18042.75}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$17=1,0,(VLOOKUP($I$19,Tablas!$A$1054:$G$1120,3,TRUE)))","v":46158.750000000007},{"$f":"IF($F$17=1,0,(VLOOKUP($I$19,Tablas!$A$1054:$G$1120,4,TRUE)))","v":29780.025000000001}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$17=1,\n(IF($F$19=0, 0,\n (IF($F$21>$F$19, (VLOOKUP($F$19,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF($F$19>4,(IF($F$21=0, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF($F$21=1, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF($F$21=2, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)))))))),\n(IF($F$19=4,(IF(4-$F$21=0,(VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(4-$F$21=1,(VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(4-$F$21=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)))))))),\n(IF($F$19=3,(IF(3-$F$21=0,(VLOOKUP(1,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(3-$F$21=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(3-$F$21=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)))))))),\n\n(IF($F$19=2,(IF(2-$F$21=0, 0,\n(IF(2-$F$21=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(2-$F$21=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)),\n         0)))))),\n(IF($F$19=1,(IF(1-$F$21=0, 0,\n(IF(1-$F$21=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,3,TRUE)),0)))),0)))))))))))))),\n(IF($F$19=0, 0,\n (IF($F$21>$F$19, (VLOOKUP($F$19,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF($F$19=4,(IF(4-$F$21=0, 0,\n(IF(4-$F$21=1, (VLOOKUP(1,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(4-$F$21=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(4-$F$21=3, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(4-$F$21=4, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n0)))))))))),\n(IF($F$19=5,(IF(5-$F$21=0, (VLOOKUP(1,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(5-$F$21=1, (VLOOKUP(1,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(5-$F$21=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(5-$F$21=3, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(5-$F$21=4, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)))))))))))),\n(IF($F$19=6,(IF(6-$F$21=0, (VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(6-$F$21=1, (VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(6-$F$21=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(6-$F$21=3, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(6-$F$21=4, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)))))))))))),\n(IF($F$19>6,(IF(7-$F$21=0, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(7-$F$21=1, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(7-$F$21=2, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(7-$F$21=3, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(7-$F$21=4, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)))))))))))),\n\n(IF($F$19=3,(IF(3-$F$21=0,0,\n(IF(3-$F$21=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(3-$F$21=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)))))))),\n\n(IF($F$19=2,(IF(2-$F$21=0, 0,\n(IF(2-$F$21=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(2-$F$21=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)),\n         0)))))),\n(IF($F$19=1,(IF(1-$F$21=0, 0,\n(IF(1-$F$21=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,3,TRUE)),0)))),0)))))))))))))))))))","v":3169.3750000000005},{"$f":"IF($F$17=1,\n(IF($F$19=0, 0,\n (IF($F$21>$F$19, (VLOOKUP($F$19,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF($F$19>4,(IF($F$21=0, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF($F$21=1, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF($F$21=2, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)))))))),\n(IF($F$19=4,(IF(4-$F$21=0,(VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(4-$F$21=1,(VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(4-$F$21=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)))))))),\n(IF($F$19=3,(IF(3-$F$21=0,(VLOOKUP(1,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(3-$F$21=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(3-$F$21=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)))))))),\n\n(IF($F$19=2,(IF(2-$F$21=0, 0,\n(IF(2-$F$21=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(2-$F$21=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE)),\n         0)))))),\n(IF($F$19=1,(IF(1-$F$21=0, 0,\n(IF(1-$F$21=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,4,TRUE)),0)))),0)))))))))))))),\n(IF($F$19=0, 0,\n (IF($F$21>$F$19, (VLOOKUP($F$19,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF($F$19=4,(IF(4-$F$21=0, 0,\n(IF(4-$F$21=1, (VLOOKUP(1,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(4-$F$21=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(4-$F$21=3, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(4-$F$21=4, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n0)))))))))),\n(IF($F$19=5,(IF(5-$F$21=0, (VLOOKUP(1,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(5-$F$21=1, (VLOOKUP(1,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(5-$F$21=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(5-$F$21=3, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(5-$F$21=4, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)))))))))))),\n(IF($F$19=6,(IF(6-$F$21=0, (VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(6-$F$21=1, (VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(6-$F$21=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(6-$F$21=3, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(6-$F$21=4, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)))))))))))),\n(IF($F$19>6,(IF(7-$F$21=0, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(7-$F$21=1, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(7-$F$21=2, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(7-$F$21=3, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(7-$F$21=4, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)))))))))))),\n\n(IF($F$19=3,(IF(3-$F$21=0,0,\n(IF(3-$F$21=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(3-$F$21=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)))))))),\n\n(IF($F$19=2,(IF(2-$F$21=0, 0,\n(IF(2-$F$21=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(2-$F$21=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE)),\n         0)))))),\n(IF($F$19=1,(IF(1-$F$21=0, 0,\n(IF(1-$F$21=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,4,TRUE)),0)))),0)))))))))))))))))))","v":2044.9}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G50:G52)","v":77293.700000000012},{"$f":"SUM(H50:H52)","v":49867.675000000003}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G53+G54)*12%","v":9284.2440000000006},{"$f":"(H53+H54)*12%","v":5993.1210000000001}]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G53:G55)","v":86652.944000000018},{"$f":"SUM(H53:H55)","v":55935.796000000002}]
[null,null,null,null,"Costo de tarifa trimestral 2 a 4",null,{"$f":"G53+G55 -G54*12%","v":86568.944000000018},{"$f":"H53+H55 -H54*12%","v":55851.796000000002}]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G56+(G57*3)","v":346359.77600000007},{"$f":"H56+(H57*3)","v":223491.18400000001}]
[null,null,null,null,"Ahorros en tarifas de prima para niños",null,{"$f":"IF($F$17=1,IF($F$19=0,0,IF($F$21=0,0,IF($F$21=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,3,TRUE)),(VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE))))),\nIF($F$19=0,0,IF($F$21=0,0,IF($F$21=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,3,TRUE)),IF($F$21=2,(VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)), (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)))))))","v":5386.7000000000007},{"$f":"IF($F$17=1,IF($F$19=0,0,IF($F$21=0,0,IF($F$21=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,4,TRUE)),(VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE))))),\nIF($F$19=0,0,IF($F$21=0,0,IF($F$21=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,4,TRUE)),IF($F$21=2,(VLOOKUP(2,Tablas!$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":63,"n_cols":11,"rows_kept":63,"cut":false,"hidden":false,"merged":[[61,4,61,10],[14,5,14,8],[48,4,48,10],[62,4,63,10],[60,4,60,10],[34,4,34,5],[46,4,46,5],[58,4,58,5],[52,4,52,5],[53,4,53,5],[41,1,42,1],[41,0,42,0],[18,3,18,4],[14,3,14,4],[16,3,16,4],[14,0,14,1],[26,4,26,10],[36,4,36,10],[22,4,22,5]]}
[]
[]
[null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[]
[]
[]
[]
["GLOBAL ELITE HEALTH PLAN",null,null,"Nombre del Asegurado Titular:",null,{"$f":"+'INGRESO DE DATOS'!$D$14","v":"NOMBRE COMPLETO"}]
[]
[null,null,null,"Número de adultos en la póliza:",null,{"$f":"+'INGRESO DE DATOS'!$D$16","v":2},null,"Edad del Asegurado Titular:",{"$f":"+'INGRESO DE DATOS'!$D$18","v":65}]
[]
[null,null,null,"Número de niños en la póliza:",null,{"$f":"+'INGRESO DE DATOS'!$H$16","v":3},null,"Edad del/la conyuge:",{"$f":"+'INGRESO DE DATOS'!$H$18","v":71}]
[null,null,null,null,null,null,null," "," "]
[null,null,null,null,"Número de niños menores de 10 años:",{"$f":"+'INGRESO DE DATOS'!$D$26","v":2},null,"Fecha de la cotización:",{"$f":"NOW()","v":"2022-11-29T14:55:28.060"}]
[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$17,Tablas!$A$6:$G$72,3,TRUE)","v":33846.15},{"$f":"VLOOKUP($I$17,Tablas!$A$6:$G$72,4,TRUE)","v":29665.85},{"$f":"VLOOKUP($I$17,Tablas!$A$6:$G$72,5,TRUE)","v":23564.55},{"$f":"VLOOKUP($I$17,Tablas!$A$6:$G$72,6,TRUE)","v":20433.149999999998},{"$f":"VLOOKUP($I$17,Tablas!$A$6:$G$72,7,TRUE)","v":15440.25}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$17=1,0,(VLOOKUP($I$19,Tablas!$A$6:$G$72,3,TRUE)))","v":56334.6},{"$f":"IF($F$17=1,0,(VLOOKUP($I$19,Tablas!$A$6:$G$72,4,TRUE)))","v":49378.2},{"$f":"IF($F$17=1,0,(VLOOKUP($I$19,Tablas!$A$6:$G$72,5,TRUE)))","v":39359.25},{"$f":"IF($F$17=1,0,(VLOOKUP($I$19,Tablas!$A$6:$G$72,6,TRUE)))","v":34127.5},{"$f":"IF($F$17=1,0,(VLOOKUP($I$19,Tablas!$A$6:$G$72,7,TRUE)))","v":25788.149999999998}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$17=1,\n(IF($F$19=0, 0,\n (IF($F$21>$F$19, (VLOOKUP($F$19,Tablas!$A$73:$G$75,3,TRUE)),\n(IF($F$19>4,(IF($F$21=0, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF($F$21=1, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF($F$21=2, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))),\n(IF($F$19=4,(IF(4-$F$21=0,(VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(4-$F$21=1,(VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(4-$F$21=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))),\n(IF($F$19=3,(IF(3-$F$21=0,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(3-$F$21=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(3-$F$21=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))),\n\n(IF($F$19=2,(IF(2-$F$21=0, 0,\n(IF(2-$F$21=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(2-$F$21=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n         0)))))),\n(IF($F$19=1,(IF(1-$F$21=0, 0,\n(IF(1-$F$21=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),0)))),0)))))))))))))),\n(IF($F$19=0, 0,\n (IF($F$21>$F$19, (VLOOKUP($F$19,Tablas!$A$73:$G$75,3,TRUE)),\n(IF($F$19=4,(IF(4-$F$21=0, 0,\n(IF(4-$F$21=1, (VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(4-$F$21=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(4-$F$21=3, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(4-$F$21=4, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n0)))))))))),\n(IF($F$19=5,(IF(5-$F$21=0, (VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(5-$F$21=1, (VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(5-$F$21=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(5-$F$21=3, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(5-$F$21=4, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))))))),\n(IF($F$19=6,(IF(6-$F$21=0, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(6-$F$21=1, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(6-$F$21=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(6-$F$21=3, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(6-$F$21=4, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))))))),\n(IF($F$19>6,(IF(7-$F$21=0, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(7-$F$21=1, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(7-$F$21=2, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(7-$F$21=3, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(7-$F$21=4, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))))))),\n\n(IF($F$19=3,(IF(3-$F$21=0,0,\n(IF(3-$F$21=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(3-$F$21=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))),\n\n(IF($F$19=2,(IF(2-$F$21=0, 0,\n(IF(2-$F$21=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(2-$F$21=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n         0)))))),\n(IF($F$19=1,(IF(1-$F$21=0, 0,\n(IF(1-$F$21=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),0)))),0)))))))))))))))))))","v":3852.2},{"$f":"IF($F$17=1,\n(IF($F$19=0, 0,\n (IF($F$21>$F$19, (VLOOKUP($F$19,Tablas!$A$73:$G$75,4,TRUE)),\n(IF($F$19>4,(IF($F$21=0, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF($F$21=1, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF($F$21=2, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)))))))),\n(IF($F$19=4,(IF(4-$F$21=0,(VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(4-$F$21=1,(VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(4-$F$21=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)))))))),\n(IF($F$19=3,(IF(3-$F$21=0,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(3-$F$21=1,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(3-$F$21=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)))))))),\n\n(IF($F$19=2,(IF(2-$F$21=0, 0,\n(IF(2-$F$21=1,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(2-$F$21=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n         0)))))),\n(IF($F$19=1,(IF(1-$F$21=0, 0,\n(IF(1-$F$21=1,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),0)))),0)))))))))))))),\n(IF($F$19=0, 0,\n (IF($F$21>$F$19, (VLOOKUP($F$19,Tablas!$A$73:$G$75,4,TRUE)),\n(IF($F$19=4,(IF(4-$F$21=0, 0,\n(IF(4-$F$21=1, (VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(4-$F$21=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(4-$F$21=3, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(4-$F$21=4, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n0)))))))))),\n(IF($F$19=5,(IF(5-$F$21=0, (VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(5-$F$21=1, (VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(5-$F$21=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(5-$F$21=3, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(5-$F$21=4, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)))))))))))),\n(IF($F$19=6,(IF(6-$F$21=0, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(6-$F$21=1, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(6-$F$21=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(6-$F$21=3, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(6-$F$21=4, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)))))))))))),\n(IF($F$19>6,(IF(7-$F$21=0, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(7-$F$21=1, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(7-$F$21=2, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(7-$F$21=3, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(7-$F$21=4, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)))))))))))),\n\n(IF($F$19=3,(IF(3-$F$21=0,0,\n(IF(3-$F$21=1,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(3-$F$21=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)))))))),\n\n(IF($F$19=2,(IF(2-$F$21=0, 0,\n(IF(2-$F$21=1,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(2-$F$21=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n         0)))))),\n(IF($F$19=1,(IF(1-$F$21=0, 0,\n(IF(1-$F$21=1,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),0)))),0)))))))))))))))))))","v":3374.5},{"$f":"IF($F$17=1,\n(IF($F$19=0, 0,\n (IF($F$21>$F$19, (VLOOKUP($F$19,Tablas!$A$73:$G$75,5,TRUE)),\n(IF($F$19>4,(IF($F$21=0, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF($F$21=1, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF($F$21=2, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)))))))),\n(IF($F$19=4,(IF(4-$F$21=0,(VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(4-$F$21=1,(VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(4-$F$21=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)))))))),\n(IF($F$19=3,(IF(3-$F$21=0,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(3-$F$21=1,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(3-$F$21=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)))))))),\n(IF($F$19=2,(IF(2-$F$21=0, 0,\n(IF(2-$F$21=1,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(2-$F$21=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n         0)))))),\n(IF($F$19=1,(IF(1-$F$21=0, 0,\n(IF(1-$F$21=1,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),0)))),0)))))))))))))),\n(IF($F$19=0, 0,\n (IF($F$21>$F$19, (VLOOKUP($F$19,Tablas!$A$73:$G$75,5,TRUE)),\n(IF($F$19=4,(IF(4-$F$21=0, 0,\n(IF(4-$F$21=1, (VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(4-$F$21=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(4-$F$21=3, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(4-$F$21=4, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n0)))))))))),\n(IF($F$19=5,(IF(5-$F$21=0, (VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(5-$F$21=1, (VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(5-$F$21=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(5-$F$21=3, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(5-$F$21=4, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)))))))))))),\n(IF($F$19=6,(IF(6-$F$21=0, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(6-$F$21=1, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(6-$F$21=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(6-$F$21=3, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(6-$F$21=4, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)))))))))))),\n(IF($F$19>6,(IF(7-$F$21=0, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(7-$F$21=1, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(7-$F$21=2, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(7-$F$21=3, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(7-$F$21=4, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)))))))))))),\n\n(IF($F$19=3,(IF(3-$F$21=0,0,\n(IF(3-$F$21=1,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(3-$F$21=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)))))))),\n\n(IF($F$19=2,(IF(2-$F$21=0, 0,\n(IF(2-$F$21=1,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(2-$F$21=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n         0)))))),\n(IF($F$19=1,(IF(1-$F$21=0, 0,\n(IF(1-$F$21=1,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),0)))),0)))))))))))))))))))","v":2787.15},{"$f":"IF($F$17=1,\n(IF($F$19=0, 0,\n (IF($F$21>$F$19, (VLOOKUP($F$19,Tablas!$A$73:$G$75,6,TRUE)),\n(IF($F$19>4,(IF($F$21=0, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF($F$21=1, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF($F$21=2, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)))))))),\n(IF($F$19=4,(IF(4-$F$21=0,(VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(4-$F$21=1,(VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(4-$F$21=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)))))))),\n(IF($F$19=3,(IF(3-$F$21=0,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(3-$F$21=1,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(3-$F$21=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)))))))),\n(IF($F$19=2,(IF(2-$F$21=0, 0,\n(IF(2-$F$21=1,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(2-$F$21=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n         0)))))),\n(IF($F$19=1,(IF(1-$F$21=0, 0,\n(IF(1-$F$21=1,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),0)))),0)))))))))))))),\n(IF($F$19=0, 0,\n (IF($F$21>$F$19, (VLOOKUP($F$19,Tablas!$A$73:$G$75,6,TRUE)),\n(IF($F$19=4,(IF(4-$F$21=0, 0,\n(IF(4-$F$21=1, (VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(4-$F$21=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(4-$F$21=3, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(4-$F$21=4, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n0)))))))))),\n(IF($F$19=5,(IF(5-$F$21=0, (VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(5-$F$21=1, (VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(5-$F$21=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(5-$F$21=3, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(5-$F$21=4, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)))))))))))),\n(IF($F$19=6,(IF(6-$F$21=0, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(6-$F$21=1, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(6-$F$21=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(6-$F$21=3, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(6-$F$21=4, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)))))))))))),\n(IF($F$19>6,(IF(7-$F$21=0, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(7-$F$21=1, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(7-$F$21=2, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(7-$F$21=3, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(7-$F$21=4, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)))))))))))),\n\n(IF($F$19=3,(IF(3-$F$21=0,0,\n(IF(3-$F$21=1,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(3-$F$21=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)))))))),\n\n(IF($F$19=2,(IF(2-$F$21=0, 0,\n(IF(2-$F$21=1,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(2-$F$21=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n         0)))))),\n(IF($F$19=1,(IF(1-$F$21=0, 0,\n(IF(1-$F$21=1,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),0)))),0)))))))))))))))))))","v":2419.1},{"$f":"IF($F$17=1,\n(IF($F$19=0, 0,\n (IF($F$21>$F$19, (VLOOKUP($F$19,Tablas!$A$73:$G$75,7,TRUE)),\n(IF($F$19>4,(IF($F$21=0, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF($F$21=1, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF($F$21=2, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))),\n(IF($F$19=4,(IF(4-$F$21=0,(VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(4-$F$21=1,(VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(4-$F$21=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))),\n(IF($F$19=3,(IF(3-$F$21=0,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(3-$F$21=1,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(3-$F$21=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))),\n(IF($F$19=2,(IF(2-$F$21=0, 0,\n(IF(2-$F$21=1,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(2-$F$21=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n         0)))))),\n(IF($F$19=1,(IF(1-$F$21=0, 0,\n(IF(1-$F$21=1,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),0)))),0)))))))))))))),\n(IF($F$19=0, 0,\n (IF($F$21>$F$19, (VLOOKUP($F$19,Tablas!$A$73:$G$75,7,TRUE)),\n(IF($F$19=4,(IF(4-$F$21=0, 0,\n(IF(4-$F$21=1, (VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(4-$F$21=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(4-$F$21=3, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(4-$F$21=4, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n0)))))))))),\n(IF($F$19=5,(IF(5-$F$21=0, (VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(5-$F$21=1, (VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(5-$F$21=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(5-$F$21=3, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(5-$F$21=4, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))))))),\n(IF($F$19=6,(IF(6-$F$21=0, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(6-$F$21=1, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(6-$F$21=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(6-$F$21=3, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(6-$F$21=4, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))))))),\n(IF($F$19>6,(IF(7-$F$21=0, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(7-$F$21=1, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(7-$F$21=2, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(7-$F$21=3, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(7-$F$21=4, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))))))),\n\n(IF($F$19=3,(IF(3-$F$21=0,0,\n(IF(3-$F$21=1,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(3-$F$21=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))),\n\n(IF($F$19=2,(IF(2-$F$21=0, 0,\n(IF(2-$F$21=1,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(2-$F$21=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n         0)))))),\n(IF($F$19=1,(IF(1-$F$21=0, 0,\n(IF(1-$F$21=1,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),0)))),0)))))))))))))))))))","v":1827.5}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G28:G30)","v":94032.95},{"$f":"SUM(H28:H30)","v":82418.549999999988},65710.95,{"$f":"SUM(J28:J30)","v":56979.749999999993},43055.899999999994]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G31+G32)*12%","v":11292.954},{"$f":"(H31+H32)*12%","v":9899.2259999999987},7894.3139999999994,{"$f":"(J31+J32)*12%","v":6846.5699999999988},5175.7079999999987]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"SUM(G31:G33)","v":105400.90399999999},{"$f":"SUM(H31:H33)","v":92392.775999999983},{"$f":"SUM(I31:I33)","v":73680.263999999996},{"$f":"SUM(J31:J33)","v":63901.319999999992},{"$f":"SUM(K31:K33)","v":48306.607999999993}]
[null,null,null,null,"Ahorros en tarifas de prima para niños",null,{"$f":"IF($F$17=1,IF($F$19=0,0,IF($F$21=0,0,IF($F$21=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),(VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE))))),\nIF($F$19=0,0,IF($F$21=0,0,IF($F$21=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),IF($F$21=2,(VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)), (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))","v":6546.7},{"$f":"IF($F$17=1,IF($F$19=0,0,IF($F$21=0,0,IF($F$21=1,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),(VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE))))),\nIF($F$19=0,0,IF($F$21=0,0,IF($F$21=1,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),IF($F$21=2,(VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)), (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)))))))","v":5739.2},{"$f":"IF($F$17=1,IF($F$19=0,0,IF($F$21=0,0,IF($F$21=1,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),(VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE))))),\nIF($F$19=0,0,IF($F$21=0,0,IF($F$21=1,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),IF($F$21=2,(VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)), (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)))))))","v":4737.05},{"$f":"IF($F$17=1,IF($F$19=0,0,IF($F$21=0,0,IF($F$21=1,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),(VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE))))),\nIF($F$19=0,0,IF($F$21=0,0,IF($F$21=1,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),IF($F$21=2,(VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)), (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)))))))","v":4108.8999999999996},{"$f":"IF($F$17=1,IF($F$19=0,0,IF($F$21=0,0,IF($F$21=1,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),(VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE))))),\nIF($F$19=0,0,IF($F$21=0,0,IF($F$21=1,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),IF($F$21=2,(VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)), (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))","v":3105.0499999999997}]
[]
[null,null,null,null,"Tarifas semi anuales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$17,Tablas!$A$455:$G$521,3,TRUE)","v":17938.459500000001},{"$f":"VLOOKUP($I$17,Tablas!$A$455:$G$521,4,TRUE)","v":15722.9005},{"$f":"VLOOKUP($I$17,Tablas!$A$455:$G$521,5,TRUE)","v":12489.211499999999},{"$f":"VLOOKUP($I$17,Tablas!$A$455:$G$521,6,TRUE)","v":10829.5695},{"$f":"VLOOKUP($I$17,Tablas!$A$455:$G$521,7,TRUE)","v":8183.3325000000004}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$17=1,0,(VLOOKUP($I$19,Tablas!$A$455:$G$521,3,TRUE)))","v":29857.338},{"$f":"IF($F$17=1,0,(VLOOKUP($I$19,Tablas!$A$455:$G$521,4,TRUE)))","v":26170.446},{"$f":"IF($F$17=1,0,(VLOOKUP($I$19,Tablas!$A$455:$G$521,5,TRUE)))","v":20860.4025},{"$f":"IF($F$17=1,0,(VLOOKUP($I$19,Tablas!$A$455:$G$521,6,TRUE)))","v":18087.575000000001},{"$f":"IF($F$17=1,0,(VLOOKUP($I$19,Tablas!$A$455:$G$521,7,TRUE)))","v":13667.719499999999}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$17=1,\n(IF($F$19=0, 0,\n (IF($F$21>$F$19, (VLOOKUP($F$19,Tablas!$A$522:$G$524,3,TRUE)),\n(IF($F$19>4,(IF($F$21=0, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(IF($F$21=1, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(IF($F$21=2, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)))))))),\n(IF($F$19=4,(IF(4-$F$21=0,(VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(4-$F$21=1,(VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(4-$F$21=2, (VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)))))))),\n(IF($F$19=3,(IF(3-$F$21=0,(VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(3-$F$21=1,(VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(3-$F$21=2, (VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)))))))),\n\n(IF($F$19=2,(IF(2-$F$21=0, 0,\n(IF(2-$F$21=1,(VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(2-$F$21=2, (VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n         0)))))),\n(IF($F$19=1,(IF(1-$F$21=0, 0,\n(IF(1-$F$21=1,(VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),0)))),0)))))))))))))),\n(IF($F$19=0, 0,\n (IF($F$21>$F$19, (VLOOKUP($F$19,Tablas!$A$522:$G$524,3,TRUE)),\n(IF($F$19=4,(IF(4-$F$21=0, 0,\n(IF(4-$F$21=1, (VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(4-$F$21=2, (VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(4-$F$21=3, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(4-$F$21=4, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n0)))))))))),\n(IF($F$19=5,(IF(5-$F$21=0, (VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(5-$F$21=1, (VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(5-$F$21=2, (VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(5-$F$21=3, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(5-$F$21=4, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)))))))))))),\n(IF($F$19=6,(IF(6-$F$21=0, (VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(6-$F$21=1, (VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(6-$F$21=2, (VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(6-$F$21=3, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(6-$F$21=4, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)))))))))))),\n(IF($F$19>6,(IF(7-$F$21=0, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(7-$F$21=1, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(7-$F$21=2, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(7-$F$21=3, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(7-$F$21=4, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)))))))))))),\n\n(IF($F$19=3,(IF(3-$F$21=0,0,\n(IF(3-$F$21=1,(VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(3-$F$21=2, (VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)))))))),\n\n(IF($F$19=2,(IF(2-$F$21=0, 0,\n(IF(2-$F$21=1,(VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(2-$F$21=2, (VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n         0)))))),\n(IF($F$19=1,(IF(1-$F$21=0, 0,\n(IF(1-$F$21=1,(VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),0)))),0)))))))))))))))))))","v":2041.6659999999999},{"$f":"IF($F$17=1,\n(IF($F$19=0, 0,\n (IF($F$21>$F$19, (VLOOKUP($F$19,Tablas!$A$522:$G$524,4,TRUE)),\n(IF($F$19>4,(IF($F$21=0, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(IF($F$21=1, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(IF($F$21=2, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)))))))),\n(IF($F$19=4,(IF(4-$F$21=0,(VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(4-$F$21=1,(VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(4-$F$21=2, (VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)))))))),\n(IF($F$19=3,(IF(3-$F$21=0,(VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(3-$F$21=1,(VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(3-$F$21=2, (VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)))))))),\n\n(IF($F$19=2,(IF(2-$F$21=0, 0,\n(IF(2-$F$21=1,(VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(2-$F$21=2, (VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n         0)))))),\n(IF($F$19=1,(IF(1-$F$21=0, 0,\n(IF(1-$F$21=1,(VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),0)))),0)))))))))))))),\n(IF($F$19=0, 0,\n (IF($F$21>$F$19, (VLOOKUP($F$19,Tablas!$A$522:$G$524,4,TRUE)),\n(IF($F$19=4,(IF(4-$F$21=0, 0,\n(IF(4-$F$21=1, (VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(4-$F$21=2, (VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(4-$F$21=3, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(4-$F$21=4, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n0)))))))))),\n(IF($F$19=5,(IF(5-$F$21=0, (VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(5-$F$21=1, (VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(5-$F$21=2, (VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(5-$F$21=3, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(5-$F$21=4, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)))))))))))),\n(IF($F$19=6,(IF(6-$F$21=0, (VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(6-$F$21=1, (VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(6-$F$21=2, (VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(6-$F$21=3, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(6-$F$21=4, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)))))))))))),\n(IF($F$19>6,(IF(7-$F$21=0, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(7-$F$21=1, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(7-$F$21=2, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(7-$F$21=3, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(7-$F$21=4, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)))))))))))),\n\n(IF($F$19=3,(IF(3-$F$21=0,0,\n(IF(3-$F$21=1,(VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(3-$F$21=2, (VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)))))))),\n\n(IF($F$19=2,(IF(2-$F$21=0, 0,\n(IF(2-$F$21=1,(VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(2-$F$21=2, (VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n         0)))))),\n(IF($F$19=1,(IF(1-$F$21=0, 0,\n(IF(1-$F$21=1,(VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),0)))),0)))))))))))))))))))","v":1788.4850000000001},{"$f":"IF($F$17=1,\n(IF($F$19=0, 0,\n (IF($F$21>$F$19, (VLOOKUP($F$19,Tablas!$A$522:$G$524,5,TRUE)),\n(IF($F$19>4,(IF($F$21=0, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(IF($F$21=1, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(IF($F$21=2, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)))))))),\n(IF($F$19=4,(IF(4-$F$21=0,(VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(4-$F$21=1,(VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(4-$F$21=2, (VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)))))))),\n(IF($F$19=3,(IF(3-$F$21=0,(VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(3-$F$21=1,(VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(3-$F$21=2, (VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)))))))),\n\n(IF($F$19=2,(IF(2-$F$21=0, 0,\n(IF(2-$F$21=1,(VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(2-$F$21=2, (VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n         0)))))),\n(IF($F$19=1,(IF(1-$F$21=0, 0,\n(IF(1-$F$21=1,(VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),0)))),0)))))))))))))),\n(IF($F$19=0, 0,\n (IF($F$21>$F$19, (VLOOKUP($F$19,Tablas!$A$522:$G$524,5,TRUE)),\n(IF($F$19=4,(IF(4-$F$21=0, 0,\n(IF(4-$F$21=1, (VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(4-$F$21=2, (VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(4-$F$21=3, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(4-$F$21=4, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n0)))))))))),\n(IF($F$19=5,(IF(5-$F$21=0, (VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(5-$F$21=1, (VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(5-$F$21=2, (VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(5-$F$21=3, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(5-$F$21=4, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)))))))))))),\n(IF($F$19=6,(IF(6-$F$21=0, (VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(6-$F$21=1, (VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(6-$F$21=2, (VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(6-$F$21=3, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(6-$F$21=4, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)))))))))))),\n(IF($F$19>6,(IF(7-$F$21=0, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(7-$F$21=1, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(7-$F$21=2, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(7-$F$21=3, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(7-$F$21=4, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)))))))))))),\n\n(IF($F$19=3,(IF(3-$F$21=0,0,\n(IF(3-$F$21=1,(VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(3-$F$21=2, (VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)))))))),\n\n(IF($F$19=2,(IF(2-$F$21=0, 0,\n(IF(2-$F$21=1,(VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(2-$F$21=2, (VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n         0)))))),\n(IF($F$19=1,(IF(1-$F$21=0, 0,\n(IF(1-$F$21=1,(VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),0)))),0)))))))))))))))))))","v":1477.1895000000002},{"$f":"IF($F$17=1,\n(IF($F$19=0, 0,\n (IF($F$21>$F$19, (VLOOKUP($F$19,Tablas!$A$522:$G$524,6,TRUE)),\n(IF($F$19>4,(IF($F$21=0, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(IF($F$21=1, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(IF($F$21=2, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)))))))),\n(IF($F$19=4,(IF(4-$F$21=0,(VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(4-$F$21=1,(VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(4-$F$21=2, (VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)))))))),\n(IF($F$19=3,(IF(3-$F$21=0,(VLOOKUP(1,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(3-$F$21=1,(VLOOKUP(1,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(3-$F$21=2, (VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)))))))),\n\n(IF($F$19=2,(IF(2-$F$21=0, 0,\n(IF(2-$F$21=1,(VLOOKUP(1,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(2-$F$21=2, (VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n         0)))))),\n(IF($F$19=1,(IF(1-$F$21=0, 0,\n(IF(1-$F$21=1,(VLOOKUP(1,Tablas!$A$522:$G$524,6,TRUE)),0)))),0)))))))))))))),\n(IF($F$19=0, 0,\n (IF($F$21>$F$19, (VLOOKUP($F$19,Tablas!$A$522:$G$524,6,TRUE)),\n(IF($F$19=4,(IF(4-$F$21=0, 0,\n(IF(4-$F$21=1, (VLOOKUP(1,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(4-$F$21=2, (VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(4-$F$21=3, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(4-$F$21=4, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n0)))))))))),\n(IF($F$19=5,(IF(5-$F$21=0, (VLOOKUP(1,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(5-$F$21=1, (VLOOKUP(1,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(5-$F$21=2, (VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(5-$F$21=3, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(5-$F$21=4, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)))))))))))),\n(IF($F$19=6,(IF(6-$F$21=0, (VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(6-$F$21=1, (VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(6-$F$21=2, (VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(6-$F$21=3, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(6-$F$21=4, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)))))))))))),\n(IF($F$19>6,(IF(7-$F$21=0, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(7-$F$21=1, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(7-$F$21=2, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(7-$F$21=3, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(7-$F$21=4, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)))))))))))),\n\n(IF($F$19=3,(IF(3-$F$21=0,0,\n(IF(3-$F$21=1,(VLOOKUP(1,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(3-$F$21=2, (VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)))))))),\n\n(IF($F$19=2,(IF(2-$F$21=0, 0,\n(IF(2-$F$21=1,(VLOOKUP(1,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(2-$F$21=2, (VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n         0)))))),\n(IF($F$19=1,(IF(1-$F$21=0, 0,\n(IF(1-$F$21=1,(VLOOKUP(1,Tablas!$A$522:$G$524,6,TRUE)),0)))),0)))))))))))))))))))","v":1282.123},{"$f":"IF($F$17=1,\n(IF($F$19=0, 0,\n (IF($F$21>$F$19, (VLOOKUP($F$19,Tablas!$A$522:$G$524,7,TRUE)),\n(IF($F$19>4,(IF($F$21=0, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(IF($F$21=1, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(IF($F$21=2, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)))))))),\n(IF($F$19=4,(IF(4-$F$21=0,(VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(4-$F$21=1,(VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(4-$F$21=2, (VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)))))))),\n(IF($F$19=3,(IF(3-$F$21=0,(VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(3-$F$21=1,(VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(3-$F$21=2, (VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)))))))),\n\n(IF($F$19=2,(IF(2-$F$21=0, 0,\n(IF(2-$F$21=1,(VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(2-$F$21=2, (VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n         0)))))),\n(IF($F$19=1,(IF(1-$F$21=0, 0,\n(IF(1-$F$21=1,(VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),0)))),0)))))))))))))),\n(IF($F$19=0, 0,\n (IF($F$21>$F$19, (VLOOKUP($F$19,Tablas!$A$522:$G$524,7,TRUE)),\n(IF($F$19=4,(IF(4-$F$21=0, 0,\n(IF(4-$F$21=1, (VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(4-$F$21=2, (VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(4-$F$21=3, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(4-$F$21=4, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n0)))))))))),\n(IF($F$19=5,(IF(5-$F$21=0, (VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(5-$F$21=1, (VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(5-$F$21=2, (VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(5-$F$21=3, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(5-$F$21=4, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)))))))))))),\n(IF($F$19=6,(IF(6-$F$21=0, (VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(6-$F$21=1, (VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(6-$F$21=2, (VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(6-$F$21=3, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(6-$F$21=4, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)))))))))))),\n(IF($F$19>6,(IF(7-$F$21=0, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(7-$F$21=1, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(7-$F$21=2, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(7-$F$21=3, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(7-$F$21=4, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)))))))))))),\n\n(IF($F$19=3,(IF(3-$F$21=0,0,\n(IF(3-$F$21=1,(VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(3-$F$21=2, (VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)))))))),\n\n(IF($F$19=2,(IF(2-$F$21=0, 0,\n(IF(2-$F$21=1,(VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(2-$F$21=2, (VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n         0)))))),\n(IF($F$19=1,(IF(1-$F$21=0, 0,\n(IF(1-$F$21=1,(VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),0)))),0)))))))))))))))))))","v":968.57500000000005}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G38:G40)","v":49837.463499999998},{"$f":"SUM(H38:H40)","v":43681.8315},{"$f":"SUM(I38:I40)","v":34826.803500000002},{"$f":"SUM(J38:J40)","v":30199.267500000002},{"$f":"SUM(K38:K40)","v":22819.627}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G41+G42)*12%","v":5989.4956199999997},{"$f":"(H41+H42)*12%","v":5250.8197799999998},4188.2164199999997,{"$f":"(J41+J42)*12%","v":3632.9121},2747.3552399999999]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G41:G43)","v":55901.95912},{"$f":"SUM(H41:H43)","v":49007.651279999998},{"$f":"SUM(I41:I43)","v":39090.019919999999},{"$f":"SUM(J41:J43)","v":33907.179600000003},{"$f":"SUM(K41:K43)","v":25641.982240000001}]
[null,null,null,null,"Costo de segunda cuota",null,{"$f":"G41+G43 - G42*12%","v":55817.95912},{"$f":"H41+H43 - H42*12%","v":48923.651279999998},39006.019919999999,{"$f":"J41+J43 - J42*12%","v":33823.179600000003},25557.982240000001]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G44+G45","v":111719.91824},{"$f":"H44+H45","v":97931.302559999996},78096.039839999998,{"$f":"J44+J45","v":67730.359200000006},51199.964480000002]
[null,null,null,null,"Ahorros en tarifas de prima para niños",null,{"$f":"IF($F$17=1,IF($F$19=0,0,IF($F$21=0,0,IF($F$21=1,(VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),(VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE))))),\nIF($F$19=0,0,IF($F$21=0,0,IF($F$21=1,(VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),IF($F$21=2,(VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)), (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)))))))","v":3469.7510000000002},{"$f":"IF($F$17=1,IF($F$19=0,0,IF($F$21=0,0,IF($F$21=1,(VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),(VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE))))),\nIF($F$19=0,0,IF($F$21=0,0,IF($F$21=1,(VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),IF($F$21=2,(VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)), (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)))))))","v":3041.7759999999998},{"$f":"IF($F$17=1,IF($F$19=0,0,IF($F$21=0,0,IF($F$21=1,(VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),(VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE))))),\nIF($F$19=0,0,IF($F$21=0,0,IF($F$21=1,(VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),IF($F$21=2,(VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)), (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)))))))","v":2510.6365000000001},{"$f":"IF($F$17=1,IF($F$19=0,0,IF($F$21=0,0,IF($F$21=1,(VLOOKUP(1,Tablas!$A$522:$G$524,6,TRUE)),(VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE))))),\nIF($F$19=0,0,IF($F$21=0,0,IF($F$21=1,(VLOOKUP(1,Tablas!$A$522:$G$524,6,TRUE)),IF($F$21=2,(VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)), (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)))))))","v":2177.7170000000001},{"$f":"IF($F$17=1,IF($F$19=0,0,IF($F$21=0,0,IF($F$21=1,(VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),(VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE))))),\nIF($F$19=0,0,IF($F$21=0,0,IF($F$21=1,(VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),IF($F$21=2,(VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)), (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)))))))","v":1645.6765}]
[]
[null,null,null,null,"Tarifas trimestrales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$17,Tablas!$A$680:$G$746,3,TRUE)","v":9307.6912500000017},{"$f":"VLOOKUP($I$17,Tablas!$A$680:$G$746,4,TRUE)","v":8158.1087500000003},{"$f":"VLOOKUP($I$17,Tablas!$A$680:$G$746,5,TRUE)","v":6480.2512500000003},{"$f":"VLOOKUP($I$17,Tablas!$A$680:$G$746,6,TRUE)","v":5619.11625},{"$f":"VLOOKUP($I$17,Tablas!$A$680:$G$746,7,TRUE)","v":4246.0687500000004}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$17=1,0,(VLOOKUP($I$19,Tablas!$A$680:$G$746,3,TRUE)))","v":15492.015000000001},{"$f":"IF($F$17=1,0,(VLOOKUP($I$19,Tablas!$A$680:$G$746,4,TRUE)))","v":13579.005000000001},{"$f":"IF($F$17=1,0,(VLOOKUP($I$19,Tablas!$A$680:$G$746,5,TRUE)))","v":10823.793750000001},{"$f":"IF($F$17=1,0,(VLOOKUP($I$19,Tablas!$A$680:$G$746,6,TRUE)))","v":9385.0625},{"$f":"IF($F$17=1,0,(VLOOKUP($I$19,Tablas!$A$680:$G$746,7,TRUE)))","v":7091.74125}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$17=1,\n(IF($F$19=0, 0,\n (IF($F$21>$F$19, (VLOOKUP($F$19,Tablas!$A$747:$G$749,3,TRUE)),\n(IF($F$19>4,(IF($F$21=0, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(IF($F$21=1, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(IF($F$21=2, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)))))))),\n(IF($F$19=4,(IF(4-$F$21=0,(VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(4-$F$21=1,(VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(4-$F$21=2, (VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)))))))),\n(IF($F$19=3,(IF(3-$F$21=0,(VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(3-$F$21=1,(VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(3-$F$21=2, (VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)))))))),\n\n(IF($F$19=2,(IF(2-$F$21=0, 0,\n(IF(2-$F$21=1,(VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(2-$F$21=2, (VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n         0)))))),\n(IF($F$19=1,(IF(1-$F$21=0, 0,\n(IF(1-$F$21=1,(VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),0)))),0)))))))))))))),\n(IF($F$19=0, 0,\n (IF($F$21>$F$19, (VLOOKUP($F$19,Tablas!$A$747:$G$749,3,TRUE)),\n(IF($F$19=4,(IF(4-$F$21=0, 0,\n(IF(4-$F$21=1, (VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(4-$F$21=2, (VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(4-$F$21=3, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(4-$F$21=4, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n0)))))))))),\n(IF($F$19=5,(IF(5-$F$21=0, (VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(5-$F$21=1, (VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(5-$F$21=2, (VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(5-$F$21=3, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(5-$F$21=4, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)))))))))))),\n(IF($F$19=6,(IF(6-$F$21=0, (VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(6-$F$21=1, (VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(6-$F$21=2, (VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(6-$F$21=3, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(6-$F$21=4, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)))))))))))),\n(IF($F$19>6,(IF(7-$F$21=0, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(7-$F$21=1, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(7-$F$21=2, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(7-$F$21=3, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(7-$F$21=4, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)))))))))))),\n\n(IF($F$19=3,(IF(3-$F$21=0,0,\n(IF(3-$F$21=1,(VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(3-$F$21=2, (VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)))))))),\n\n(IF($F$19=2,(IF(2-$F$21=0, 0,\n(IF(2-$F$21=1,(VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(2-$F$21=2, (VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n         0)))))),\n(IF($F$19=1,(IF(1-$F$21=0, 0,\n(IF(1-$F$21=1,(VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),0)))),0)))))))))))))))))))","v":1059.355},{"$f":"IF($F$17=1,\n(IF($F$19=0, 0,\n (IF($F$21>$F$19, (VLOOKUP($F$19,Tablas!$A$747:$G$749,4,TRUE)),\n(IF($F$19>4,(IF($F$21=0, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(IF($F$21=1, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(IF($F$21=2, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)))))))),\n(IF($F$19=4,(IF(4-$F$21=0,(VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(4-$F$21=1,(VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(4-$F$21=2, (VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)))))))),\n(IF($F$19=3,(IF(3-$F$21=0,(VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(3-$F$21=1,(VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(3-$F$21=2, (VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)))))))),\n\n(IF($F$19=2,(IF(2-$F$21=0, 0,\n(IF(2-$F$21=1,(VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(2-$F$21=2, (VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n         0)))))),\n(IF($F$19=1,(IF(1-$F$21=0, 0,\n(IF(1-$F$21=1,(VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),0)))),0)))))))))))))),\n(IF($F$19=0, 0,\n (IF($F$21>$F$19, (VLOOKUP($F$19,Tablas!$A$747:$G$749,4,TRUE)),\n(IF($F$19=4,(IF(4-$F$21=0, 0,\n(IF(4-$F$21=1, (VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(4-$F$21=2, (VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(4-$F$21=3, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(4-$F$21=4, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n0)))))))))),\n(IF($F$19=5,(IF(5-$F$21=0, (VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(5-$F$21=1, (VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(5-$F$21=2, (VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(5-$F$21=3, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(5-$F$21=4, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)))))))))))),\n(IF($F$19=6,(IF(6-$F$21=0, (VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(6-$F$21=1, (VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(6-$F$21=2, (VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(6-$F$21=3, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(6-$F$21=4, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)))))))))))),\n(IF($F$19>6,(IF(7-$F$21=0, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(7-$F$21=1, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(7-$F$21=2, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(7-$F$21=3, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(7-$F$21=4, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)))))))))))),\n\n(IF($F$19=3,(IF(3-$F$21=0,0,\n(IF(3-$F$21=1,(VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(3-$F$21=2, (VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)))))))),\n\n(IF($F$19=2,(IF(2-$F$21=0, 0,\n(IF(2-$F$21=1,(VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(2-$F$21=2, (VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n         0)))))),\n(IF($F$19=1,(IF(1-$F$21=0, 0,\n(IF(1-$F$21=1,(VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),0)))),0)))))))))))))))))))","v":927.98750000000007},{"$f":"IF($F$17=1,\n(IF($F$19=0, 0,\n (IF($F$21>$F$19, (VLOOKUP($F$19,Tablas!$A$747:$G$749,5,TRUE)),\n(IF($F$19>4,(IF($F$21=0, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(IF($F$21=1, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(IF($F$21=2, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)))))))),\n(IF($F$19=4,(IF(4-$F$21=0,(VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(4-$F$21=1,(VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(4-$F$21=2, (VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)))))))),\n(IF($F$19=3,(IF(3-$F$21=0,(VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(3-$F$21=1,(VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(3-$F$21=2, (VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)))))))),\n\n(IF($F$19=2,(IF(2-$F$21=0, 0,\n(IF(2-$F$21=1,(VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(2-$F$21=2, (VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n         0)))))),\n(IF($F$19=1,(IF(1-$F$21=0, 0,\n(IF(1-$F$21=1,(VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),0)))),0)))))))))))))),\n(IF($F$19=0, 0,\n (IF($F$21>$F$19, (VLOOKUP($F$19,Tablas!$A$747:$G$749,5,TRUE)),\n(IF($F$19=4,(IF(4-$F$21=0, 0,\n(IF(4-$F$21=1, (VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(4-$F$21=2, (VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(4-$F$21=3, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(4-$F$21=4, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n0)))))))))),\n(IF($F$19=5,(IF(5-$F$21=0, (VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(5-$F$21=1, (VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(5-$F$21=2, (VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(5-$F$21=3, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(5-$F$21=4, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)))))))))))),\n(IF($F$19=6,(IF(6-$F$21=0, (VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(6-$F$21=1, (VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(6-$F$21=2, (VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(6-$F$21=3, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(6-$F$21=4, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)))))))))))),\n(IF($F$19>6,(IF(7-$F$21=0, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(7-$F$21=1, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(7-$F$21=2, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(7-$F$21=3, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(7-$F$21=4, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)))))))))))),\n\n(IF($F$19=3,(IF(3-$F$21=0,0,\n(IF(3-$F$21=1,(VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(3-$F$21=2, (VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)))))))),\n\n(IF($F$19=2,(IF(2-$F$21=0, 0,\n(IF(2-$F$21=1,(VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(2-$F$21=2, (VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n         0)))))),\n(IF($F$19=1,(IF(1-$F$21=0, 0,\n(IF(1-$F$21=1,(VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),0)))),0)))))))))))))))))))","v":766.46625000000006},{"$f":"IF($F$17=1,\n(IF($F$19=0, 0,\n (IF($F$21>$F$19, (VLOOKUP($F$19,Tablas!$A$747:$G$749,6,TRUE)),\n(IF($F$19>4,(IF($F$21=0, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(IF($F$21=1, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(IF($F$21=2, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)))))))),\n(IF($F$19=4,(IF(4-$F$21=0,(VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(4-$F$21=1,(VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(4-$F$21=2, (VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)))))))),\n(IF($F$19=3,(IF(3-$F$21=0,(VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(3-$F$21=1,(VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(3-$F$21=2, (VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)))))))),\n\n(IF($F$19=2,(IF(2-$F$21=0, 0,\n(IF(2-$F$21=1,(VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(2-$F$21=2, (VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n         0)))))),\n(IF($F$19=1,(IF(1-$F$21=0, 0,\n(IF(1-$F$21=1,(VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),0)))),0)))))))))))))),\n(IF($F$19=0, 0,\n (IF($F$21>$F$19, (VLOOKUP($F$19,Tablas!$A$747:$G$749,6,TRUE)),\n(IF($F$19=4,(IF(4-$F$21=0, 0,\n(IF(4-$F$21=1, (VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(4-$F$21=2, (VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(4-$F$21=3, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(4-$F$21=4, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n0)))))))))),\n(IF($F$19=5,(IF(5-$F$21=0, (VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(5-$F$21=1, (VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(5-$F$21=2, (VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(5-$F$21=3, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(5-$F$21=4, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)))))))))))),\n(IF($F$19=6,(IF(6-$F$21=0, (VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(6-$F$21=1, (VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(6-$F$21=2, (VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(6-$F$21=3, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(6-$F$21=4, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)))))))))))),\n(IF($F$19>6,(IF(7-$F$21=0, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(7-$F$21=1, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(7-$F$21=2, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(7-$F$21=3, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(7-$F$21=4, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)))))))))))),\n\n(IF($F$19=3,(IF(3-$F$21=0,0,\n(IF(3-$F$21=1,(VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(3-$F$21=2, (VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)))))))),\n\n(IF($F$19=2,(IF(2-$F$21=0, 0,\n(IF(2-$F$21=1,(VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(2-$F$21=2, (VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n         0)))))),\n(IF($F$19=1,(IF(1-$F$21=0, 0,\n(IF(1-$F$21=1,(VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),0)))),0)))))))))))))))))))","v":665.25250000000005},{"$f":"IF($F$17=1,\n(IF($F$19=0, 0,\n (IF($F$21>$F$19, (VLOOKUP($F$19,Tablas!$A$747:$G$749,7,TRUE)),\n(IF($F$19>4,(IF($F$21=0, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(IF($F$21=1, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(IF($F$21=2, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)))))))),\n(IF($F$19=4,(IF(4-$F$21=0,(VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(4-$F$21=1,(VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(4-$F$21=2, (VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)))))))),\n(IF($F$19=3,(IF(3-$F$21=0,(VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(3-$F$21=1,(VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(3-$F$21=2, (VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)))))))),\n\n(IF($F$19=2,(IF(2-$F$21=0, 0,\n(IF(2-$F$21=1,(VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(2-$F$21=2, (VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n         0)))))),\n(IF($F$19=1,(IF(1-$F$21=0, 0,\n(IF(1-$F$21=1,(VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),0)))),0)))))))))))))),\n(IF($F$19=0, 0,\n (IF($F$21>$F$19, (VLOOKUP($F$19,Tablas!$A$747:$G$749,7,TRUE)),\n(IF($F$19=4,(IF(4-$F$21=0, 0,\n(IF(4-$F$21=1, (VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(4-$F$21=2, (VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(4-$F$21=3, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(4-$F$21=4, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n0)))))))))),\n(IF($F$19=5,(IF(5-$F$21=0, (VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(5-$F$21=1, (VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(5-$F$21=2, (VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(5-$F$21=3, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(5-$F$21=4, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)))))))))))),\n(IF($F$19=6,(IF(6-$F$21=0, (VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(6-$F$21=1, (VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(6-$F$21=2, (VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(6-$F$21=3, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(6-$F$21=4, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)))))))))))),\n(IF($F$19>6,(IF(7-$F$21=0, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(7-$F$21=1, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(7-$F$21=2, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(7-$F$21=3, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(7-$F$21=4, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)))))))))))),\n\n(IF($F$19=3,(IF(3-$F$21=0,0,\n(IF(3-$F$21=1,(VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(3-$F$21=2, (VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)))))))),\n\n(IF($F$19=2,(IF(2-$F$21=0, 0,\n(IF(2-$F$21=1,(VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(2-$F$21=2, (VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n         0)))))),\n(IF($F$19=1,(IF(1-$F$21=0, 0,\n(IF(1-$F$21=1,(VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),0)))),0)))))))))))))))))))","v":502.56250000000006}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G50:G52)","v":25859.061250000002},{"$f":"SUM(H50:H52)","v":22665.10125},{"$f":"SUM(I50:I52)","v":18070.511250000003},{"$f":"SUM(J50:J52)","v":15669.43125},{"$f":"SUM(K50:K52)","v":11840.372500000001}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G53+G54)*12%","v":3112.0873500000002},{"$f":"(H53+H54)*12%","v":2728.8121499999997},2177.4613500000005,{"$f":"(J53+J54)*12%","v":1889.3317499999998},1429.8447000000001]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G53:G55)","v":29046.148600000004},{"$f":"SUM(H53:H55)","v":25468.913399999998},{"$f":"SUM(I53:I55)","v":20322.972600000005},{"$f":"SUM(J53:J55)","v":17633.762999999999},{"$f":"SUM(K53:K55)","v":13345.217200000001}]
[null,null,null,null,"Costo de tarifa trimestral 2 a 4",null,{"$f":"G53+G55 - G54*12%","v":28962.148600000004},{"$f":"H53+H55 - H54*12%","v":25384.913399999998},20238.972600000005,{"$f":"J53+J55 - J54*12%","v":17549.762999999999},13261.217200000001]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G56+(G57*3)","v":115932.59440000002},{"$f":"H56+(H57*3)","v":101623.65359999999},81039.890400000018,{"$f":"J56+(J57*3)","v":70283.051999999996},53128.868800000004]
[null,null,null,null,"Ahorros en tarifas de prima para niños",null,{"$f":"IF($F$17=1,IF($F$19=0,0,IF($F$21=0,0,IF($F$21=1,(VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),(VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE))))),\nIF($F$19=0,0,IF($F$21=0,0,IF($F$21=1,(VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),IF($F$21=2,(VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)), (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)))))))","v":1800.3425000000002},{"$f":"IF($F$17=1,IF($F$19=0,0,IF($F$21=0,0,IF($F$21=1,(VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),(VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE))))),\nIF($F$19=0,0,IF($F$21=0,0,IF($F$21=1,(VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),IF($F$21=2,(VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)), (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)))))))","v":1578.28},{"$f":"IF($F$17=1,IF($F$19=0,0,IF($F$21=0,0,IF($F$21=1,(VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),(VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE))))),\nIF($F$19=0,0,IF($F$21=0,0,IF($F$21=1,(VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),IF($F$21=2,(VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)), (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)))))))","v":1302.6887500000003},{"$f":"IF($F$17=1,IF($F$19=0,0,IF($F$21=0,0,IF($F$21=1,(VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),(VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE))))),\nIF($F$19=0,0,IF($F$21=0,0,IF($F$21=1,(VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),IF($F$21=2,(VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)), (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)))))))","v":1129.9475},{"$f":"IF($F$17=1,IF($F$19=0,0,IF($F$21=0,0,IF($F$21=1,(VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),(VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE))))),\nIF($F$19=0,0,IF($F$21=0,0,IF($F$21=1,(VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),IF($F$21=2,(VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)), (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)))))))","v":853.88874999999996}]
[]
[]
[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":61,"n_cols":10,"rows_kept":61,"cut":false,"hidden":false,"merged":[[59,4,59,9],[58,4,58,9],[60,4,61,9],[45,4,45,5],[42,0,43,0],[15,0,15,1],[51,4,51,5],[52,4,52,5],[27,4,27,9],[36,4,36,9],[47,4,47,9],[15,3,15,4],[17,3,17,4],[19,3,19,4],[15,5,15,8],[42,1,43,1]]}
[]
[]
[null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["GLOBAL PREMIER HEALTH PLAN",null,null,"Nombre del Asegurado Titular:",null,{"$f":"+'INGRESO DE DATOS'!$D$14","v":"NOMBRE COMPLETO"}]
[]
[null,null,null,"Número de adultos en la póliza:",null,{"$f":"+'INGRESO DE DATOS'!$D$16","v":2},null,"Edad del Asegurado Titular:",{"$f":"+'INGRESO DE DATOS'!$D$18","v":65}]
[]
[null,null,null,"Número de niños en la póliza:",null,{"$f":"+'INGRESO DE DATOS'!$H$16","v":3},null,"Edad del/la conyuge:",{"$f":"+'INGRESO DE DATOS'!$H$18","v":71}]
[null,null,null,null,null,null,null," "," "]
[null,null,null,null,null,null,null,"Fecha de la cotización:",{"$f":"NOW()","v":"2022-11-29T14:55:28.060"}]
[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$18,Tablas!$A$155:$G$221,3,TRUE)","v":15375},{"$f":"VLOOKUP($I$18,Tablas!$A$155:$G$221,4,TRUE)","v":13951.5},{"$f":"VLOOKUP($I$18,Tablas!$A$155:$G$221,5,TRUE)","v":9752.25},{"$f":"VLOOKUP($I$18,Tablas!$A$155:$G$221,6,TRUE)","v":7057.5}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$18=1,0,(VLOOKUP($I$20,Tablas!$A$155:$G$221,3,TRUE)))","v":25591.5},{"$f":"IF($F$18=1,0,(VLOOKUP($I$20,Tablas!$A$155:$G$221,4,TRUE)))","v":23223.75},{"$f":"IF($F$18=1,0,(VLOOKUP($I$20,Tablas!$A$155:$G$221,5,TRUE)))","v":16333.5},{"$f":"IF($F$18=1,0,(VLOOKUP($I$20,Tablas!$A$155:$G$221,6,TRUE)))","v":11822.25}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$20=0,0,(VLOOKUP($F$20,Tablas!$A$222:$G$224,3,TRUE)))","v":4197.75},{"$f":"IF($F$20=0,0,(VLOOKUP($F$20,Tablas!$A$222:$G$224,4,TRUE)))","v":3810.75},{"$f":"IF($F$20=0,0,(VLOOKUP($F$20,Tablas!$A$222:$G$224,5,TRUE)))","v":2848.5},{"$f":"IF($F$20=0,0,(VLOOKUP($F$20,Tablas!$A$222:$G$224,6,TRUE)))","v":2061.75}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G29:G31)","v":45164.25},{"$f":"SUM(H29:H31)","v":40986},28934.25,{"$f":"SUM(J29:J31)","v":20941.5}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G32+G33)*12%","v":5428.71},{"$f":"(H32+H33)*12%","v":4927.32},3481.1099999999997,{"$f":"(J32+J33)*12%","v":2521.98}]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"SUM(G32:G34)","v":50667.96},{"$f":"SUM(H32:H34)","v":45988.32},{"$f":"SUM(I32:I34)","v":32490.36},{"$f":"SUM(J32:J34)","v":23538.48}]
[]
[null,null,null,null,"Tarifas semi anuales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$18,Tablas!$A$530:$G$596,3,TRUE)","v":8148.75},{"$f":"VLOOKUP($I$18,Tablas!$A$530:$G$596,4,TRUE)","v":7394.2950000000001},{"$f":"VLOOKUP($I$18,Tablas!$A$530:$G$596,5,TRUE)","v":5168.6925000000001},{"$f":"VLOOKUP($I$18,Tablas!$A$530:$G$596,6,TRUE)","v":3740.4750000000004}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$18=1,0,(VLOOKUP($I$20,Tablas!$A$530:$G$596,3,TRUE)))","v":13563.495000000001},{"$f":"IF($F$18=1,0,(VLOOKUP($I$20,Tablas!$A$530:$G$596,4,TRUE)))","v":12308.587500000001},{"$f":"IF($F$18=1,0,(VLOOKUP($I$20,Tablas!$A$530:$G$596,5,TRUE)))","v":8656.755000000001},{"$f":"IF($F$18=1,0,(VLOOKUP($I$20,Tablas!$A$530:$G$596,6,TRUE)))","v":6265.7925000000005}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$20=0,0,(VLOOKUP($F$20,Tablas!$A$597:$G$599,3,TRUE)))","v":2224.8074999999999},{"$f":"IF($F$20=0,0,(VLOOKUP($F$20,Tablas!$A$597:$G$599,4,TRUE)))","v":2019.6975},{"$f":"IF($F$20=0,0,(VLOOKUP($F$20,Tablas!$A$597:$G$599,5,TRUE)))","v":1509.7050000000002},{"$f":"IF($F$20=0,0,(VLOOKUP($F$20,Tablas!$A$597:$G$599,6,TRUE)))","v":1092.7275}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G38:G40)","v":23937.052500000002},{"$f":"SUM(H38:H40)","v":21722.579999999998},{"$f":"SUM(I38:I40)","v":15335.152500000002},{"$f":"SUM(J38:J40)","v":11098.995000000003}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G41+G42)*12%","v":2881.4463000000001},{"$f":"(H41+H42)*12%","v":2615.7095999999997},1849.2183000000002,{"$f":"(J41+J42)*12%","v":1340.8794000000003}]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G41:G43)","v":26893.498800000001},{"$f":"SUM(H41:H43)","v":24413.289599999996},{"$f":"SUM(I41:I43)","v":17259.370800000001},{"$f":"SUM(J41:J43)","v":12514.874400000002}]
[null,null,null,null,"Costo de segunda cuota",null,{"$f":"G41+G43 - G42*12%","v":26809.498800000001},{"$f":"H41+H43 - H42*12%","v":24329.289599999996},17175.370800000001,{"$f":"J41+J43 - J42*12%","v":12430.874400000002}]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G44+G45","v":53702.997600000002},{"$f":"H44+H45","v":48742.579199999993},34434.741600000001,{"$f":"J44+J45","v":24945.748800000005}]
[]
[null,null,null,null,"Tarifas trimestrales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$18,Tablas!$A$755:$G$821,3,TRUE)","v":4228.125},{"$f":"VLOOKUP($I$18,Tablas!$A$755:$G$821,4,TRUE)","v":3836.6625000000004},{"$f":"VLOOKUP($I$18,Tablas!$A$755:$G$821,5,TRUE)","v":2681.8687500000001},{"$f":"VLOOKUP($I$18,Tablas!$A$755:$G$821,6,TRUE)","v":1940.8125000000002}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$18=1,0,(VLOOKUP($I$20,Tablas!$A$755:$G$821,3,TRUE)))","v":7037.6625000000004},{"$f":"IF($F$18=1,0,(VLOOKUP($I$20,Tablas!$A$755:$G$821,4,TRUE)))","v":6386.5312500000009},{"$f":"IF($F$18=1,0,(VLOOKUP($I$20,Tablas!$A$755:$G$821,5,TRUE)))","v":4491.7125000000005},{"$f":"IF($F$18=1,0,(VLOOKUP($I$20,Tablas!$A$755:$G$821,6,TRUE)))","v":3251.1187500000001}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$20=0,0,(VLOOKUP($F$20,Tablas!$A$822:$G$824,3,TRUE)))","v":1154.3812500000001},{"$f":"IF($F$20=0,0,(VLOOKUP($F$20,Tablas!$A$822:$G$824,4,TRUE)))","v":1047.9562500000002},{"$f":"IF($F$20=0,0,(VLOOKUP($F$20,Tablas!$A$822:$G$824,5,TRUE)))","v":783.33750000000009},{"$f":"IF($F$20=0,0,(VLOOKUP($F$20,Tablas!$A$822:$G$824,6,TRUE)))","v":566.98125000000005}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G49:G51)","v":12420.168750000001},{"$f":"SUM(H49:H51)","v":11271.150000000001},{"$f":"SUM(I49:I51)","v":7956.9187500000007},{"$f":"SUM(J49:J51)","v":5758.9125000000004}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G52+G53)*12%","v":1499.4202500000001},{"$f":"(H52+H53)*12%","v":1361.538},963.83025000000009,{"$f":"(J52+J53)*12%","v":700.06950000000006}]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G52:G54)","v":13994.589},{"$f":"SUM(H52:H54)","v":12707.688000000002},{"$f":"SUM(I52:I54)","v":8995.7490000000016},{"$f":"SUM(J52:J54)","v":6533.982}]
[null,null,null,null,"Costo de tarifa trimestral 2 a 4",null,{"$f":"G52+G54 - G53*12%","v":13910.589},{"$f":"H52+H54 - H53*12%","v":12623.688000000002},8911.7490000000016,{"$f":"J52+J54 - J53*12%","v":6449.982}]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G55+(G56*3)","v":55726.356},{"$f":"H55+(H56*3)","v":50578.752000000008},35730.996000000006,{"$f":"J55+(J56*3)","v":25883.928}]
[]
[]
[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":63,"n_cols":10,"rows_kept":63,"cut":false,"hidden":false,"merged":[[53,4,53,5],[54,4,54,5],[44,1,45,1],[49,4,49,9],[62,4,63,9],[61,4,61,9],[60,4,60,9],[17,3,17,4],[19,3,19,4],[17,5,17,8],[17,0,17,1],[44,0,45,0],[29,4,29,9],[38,4,38,9]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["GLOBAL SELECT HEALTH PLAN",null,null,"Nombre del Asegurado Titular:",null,{"$f":"+'INGRESO DE DATOS'!$D$14","v":"NOMBRE COMPLETO"}]
[]
[null,null,null,"Número de adultos en la póliza:",null,{"$f":"+'INGRESO DE DATOS'!$D$16","v":2},null,"Edad del Asegurado Titular:",{"$f":"+'INGRESO DE DATOS'!$D$18","v":65}]
[]
[null,null,null,null,"Número de niños en la póliza:",{"$f":"+'INGRESO DE DATOS'!$H$16","v":3},null,"Edad del/la conyuge:",{"$f":"+'INGRESO DE DATOS'!$H$18","v":71}]
[null,null,null,null,null,null,null," "," "]
[null,null,null,null,null,null,null,"Fecha de la cotización:",{"$f":"NOW()","v":"2022-11-29T14:55:28.060"}]
[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$20,Tablas!$A$305:$G$371,3,TRUE)","v":17332.349999999999},{"$f":"VLOOKUP($I$20,Tablas!$A$305:$G$371,4,TRUE)","v":16631.099999999999},{"$f":"VLOOKUP($I$20,Tablas!$A$305:$G$371,5,TRUE)","v":11670.5},{"$f":"VLOOKUP($I$20,Tablas!$A$305:$G$371,6,TRUE)","v":8458.35}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$20=1,0,(VLOOKUP($I$22,Tablas!$A$305:$G$371,3,TRUE)))","v":29362.399999999998},{"$f":"IF($F$20=1,0,(VLOOKUP($I$22,Tablas!$A$305:$G$371,4,TRUE)))","v":28174.1},{"$f":"IF($F$20=1,0,(VLOOKUP($I$22,Tablas!$A$305:$G$371,5,TRUE)))","v":19890},{"$f":"IF($F$20=1,0,(VLOOKUP($I$22,Tablas!$A$305:$G$371,6,TRUE)))","v":14416}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$22=0,0,(VLOOKUP($F$22,Tablas!$A$372:$G$374,3,TRUE)))","v":4668.2},{"$f":"IF($F$22=0,0,(VLOOKUP($F$22,Tablas!$A$372:$G$374,4,TRUE)))","v":4479.5},{"$f":"IF($F$22=0,0,(VLOOKUP($F$22,Tablas!$A$372:$G$374,5,TRUE)))","v":3375.35},{"$f":"IF($F$22=0,0,(VLOOKUP($F$22,Tablas!$A$372:$G$374,6,TRUE)))","v":2447.15}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G31:G33)","v":51362.95},{"$f":"SUM(H31:H33)","v":49284.7},{"$f":"SUM(I31:I33)","v":34935.85},{"$f":"SUM(J31:J33)","v":25321.5}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G34+G35)*12%","v":6172.5539999999992},{"$f":"(H34+H35)*12%","v":5923.1639999999998},4201.3019999999997,{"$f":"(J34+J35)*12%","v":3047.58}]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"SUM(G34:G36)","v":57610.503999999994},{"$f":"SUM(H34:H36)","v":55282.863999999994},{"$f":"SUM(I34:I36)","v":39212.152000000002},{"$f":"SUM(J34:J36)","v":28444.080000000002}]
[]
[null,null,null,null,"Tarifas semi anuales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$20,Tablas!$A$605:$G$671,3,TRUE)","v":9186.1455000000005},{"$f":"VLOOKUP($I$20,Tablas!$A$605:$G$671,4,TRUE)","v":8814.4830000000002},{"$f":"VLOOKUP($I$20,Tablas!$A$605:$G$671,5,TRUE)","v":6185.3650000000007},{"$f":"VLOOKUP($I$20,Tablas!$A$605:$G$671,6,TRUE)","v":4482.9255000000003}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$20=1,0,(VLOOKUP($I$22,Tablas!$A$605:$G$671,3,TRUE)))","v":15562.072},{"$f":"IF($F$20=1,0,(VLOOKUP($I$22,Tablas!$A$605:$G$671,4,TRUE)))","v":14932.272999999999},{"$f":"IF($F$20=1,0,(VLOOKUP($I$22,Tablas!$A$605:$G$671,5,TRUE)))","v":10541.7},{"$f":"IF($F$20=1,0,(VLOOKUP($I$22,Tablas!$A$605:$G$671,6,TRUE)))","v":7640.4800000000005}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$22=0,0,(VLOOKUP($F$22,Tablas!$A$672:$G$674,3,TRUE)))","v":2474.1460000000002},{"$f":"IF($F$22=0,0,(VLOOKUP($F$22,Tablas!$A$672:$G$674,4,TRUE)))","v":2374.1350000000002},{"$f":"IF($F$22=0,0,(VLOOKUP($F$22,Tablas!$A$672:$G$674,5,TRUE)))","v":1788.9355},{"$f":"IF($F$22=0,0,(VLOOKUP($F$22,Tablas!$A$672:$G$674,6,TRUE)))","v":1296.9895000000001}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G40:G42)","v":27222.363499999999},{"$f":"SUM(H40:H42)","v":26120.891000000003},{"$f":"SUM(I40:I42)","v":18516.000500000002},{"$f":"SUM(J40:J42)","v":13420.395}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G43+G44)*12%","v":3275.6836199999998},{"$f":"(H43+H44)*12%","v":3143.5069200000003},2230.9200599999999,{"$f":"(J43+J44)*12%","v":1619.4474}]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G43:G45)","v":30573.047119999999},{"$f":"SUM(H43:H45)","v":29339.397920000003},{"$f":"SUM(I43:I45)","v":20821.920560000002},{"$f":"SUM(J43:J45)","v":15114.842400000001}]
[null,null,null,null,"Costo de segunda cuota",null,{"$f":"G43+G45 - G44*12%","v":30489.047119999999},{"$f":"H43+H45 - H44*12%","v":29255.397920000003},20737.920560000002,{"$f":"J43+J45 - J44*12%","v":15030.842400000001}]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G46+G47","v":61062.094239999999},{"$f":"H46+H47","v":58594.795840000006},41559.841120000005,{"$f":"J46+J47","v":30145.684800000003}]
[]
[null,null,null,null,"Tarifas trimestrales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$20,Tablas!$A$830:$G$896,3,TRUE)","v":4766.3962499999998},{"$f":"VLOOKUP($I$20,Tablas!$A$830:$G$896,4,TRUE)","v":4573.5524999999998},{"$f":"VLOOKUP($I$20,Tablas!$A$830:$G$896,5,TRUE)","v":3209.3875000000003},{"$f":"VLOOKUP($I$20,Tablas!$A$830:$G$896,6,TRUE)","v":2326.0462500000003}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$20=1,0,(VLOOKUP($I$22,Tablas!$A$830:$G$896,3,TRUE)))","v":8074.66},{"$f":"IF($F$20=1,0,(VLOOKUP($I$22,Tablas!$A$830:$G$896,4,TRUE)))","v":7747.8775000000005},{"$f":"IF($F$20=1,0,(VLOOKUP($I$22,Tablas!$A$830:$G$896,5,TRUE)))","v":5469.75},{"$f":"IF($F$20=1,0,(VLOOKUP($I$22,Tablas!$A$830:$G$896,6,TRUE)))","v":3964.4000000000005}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$22=0,0,(VLOOKUP($F$22,Tablas!$A$897:$G$899,3,TRUE)))","v":1283.7550000000001},{"$f":"IF($F$22=0,0,(VLOOKUP($F$22,Tablas!$A$897:$G$899,4,TRUE)))","v":1231.8625000000002},{"$f":"IF($F$22=0,0,(VLOOKUP($F$22,Tablas!$A$897:$G$899,5,TRUE)))","v":928.22125000000005},{"$f":"IF($F$22=0,0,(VLOOKUP($F$22,Tablas!$A$897:$G$899,6,TRUE)))","v":672.96625000000006}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G51:G53)","v":14124.811249999999},{"$f":"SUM(H51:H53)","v":13553.2925},{"$f":"SUM(I51:I53)","v":9607.3587500000012},{"$f":"SUM(J51:J53)","v":6963.4125000000013}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G54+G55)*12%","v":1703.9773499999999},{"$f":"(H54+H55)*12%","v":1635.3951},1161.8830500000001,{"$f":"(J54+J55)*12%","v":844.60950000000014}]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G54:G56)","v":15903.788599999998},{"$f":"SUM(H54:H56)","v":15263.687599999999},{"$f":"SUM(I54:I56)","v":10844.241800000002},{"$f":"SUM(J54:J56)","v":7883.0220000000018}]
[null,null,null,null,"Costo de tarifa trimestral 2 a 4",null,{"$f":"G54+G56 - G55*12%","v":15819.788599999998},{"$f":"H54+H56 - H55*12%","v":15179.687599999999},10760.241800000002,{"$f":"J54+J56 - J55*12%","v":7799.0220000000018}]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G57+(G58*3)","v":63363.154399999992},{"$f":"H57+(H58*3)","v":60802.750399999997},43124.967200000006,{"$f":"J57+(J58*3)","v":31280.088000000007}]
[]
[]
[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":[[16,0,16,1],[28,4,28,7],[37,4,37,7],[48,4,48,7],[20,3,20,4],[16,3,16,4],[16,5,16,8],[18,3,18,4],[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,"Nombre del Asegurado Titular:",null,{"$f":"+'INGRESO DE DATOS'!$D$14","v":"NOMBRE COMPLETO"}]
[]
[null,null,null,"Número de adultos en la póliza:",null,{"$f":"+'INGRESO DE DATOS'!$D$16","v":2},null,"Edad del Asegurado Titular:",{"$f":"+'INGRESO DE DATOS'!$D$18","v":65}]
[]
[null,null,null,"Número de niños en la póliza:",null,{"$f":"+'INGRESO DE DATOS'!$H$16","v":3},null,"Edad del/la conyuge:",{"$f":"+'INGRESO DE DATOS'!$H$18","v":71}]
[null,null,null,null,null,null,null," "," "]
[null,null,null,null,null,null,null,"Fecha de la cotización:",{"$f":"NOW()","v":"2022-11-29T14:55:28.060"}]
[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$1195,3,TRUE)","v":9353.4},{"$f":"VLOOKUP($I$19,Tablas!$A$1129:$G$1195,4,TRUE)","v":7355.9}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$19=1,0,(VLOOKUP($I$21,Tablas!$A$1129:$G$1195,3,TRUE)))","v":15526.1},{"$f":"IF($F$19=1,0,(VLOOKUP($I$21,Tablas!$A$1129:$G$1195,4,TRUE)))","v":12523.9}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$21=0,0,(VLOOKUP($F$21,Tablas!$A$1196:$G$1198,3,TRUE)))","v":2538.9499999999998},{"$f":"IF($F$21=0,0,(VLOOKUP($F$21,Tablas!$A$1196:$G$1198,4,TRUE)))","v":1988.1499999999999}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G30:G32)","v":27418.45},{"$f":"SUM(H30:H32)","v":21867.95}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G33+G34)*12%","v":3299.2139999999999},{"$f":"(H33+H34)*12%","v":2633.154}]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"SUM(G33:G35)","v":30792.664000000001},{"$f":"SUM(H33:H35)","v":24576.103999999999}]
[]
[null,null,null,null,"Tarifas semi anuales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$19,Tablas!$A$1353:$G$1419,3,TRUE)","v":4957.3019999999997},{"$f":"VLOOKUP($I$19,Tablas!$A$1353:$G$1419,4,TRUE)","v":3898.627}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$19=1,0,(VLOOKUP($I$21,Tablas!$A$1353:$G$1419,3,TRUE)))","v":8228.8330000000005},{"$f":"IF($F$19=1,0,(VLOOKUP($I$21,Tablas!$A$1353:$G$1419,4,TRUE)))","v":6637.6670000000004}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$21=0,0,(VLOOKUP($F$21,Tablas!$A$1420:$G$1422,3,TRUE)))","v":1345.6434999999999},{"$f":"IF($F$21=0,0,(VLOOKUP($F$21,Tablas!$A$1420:$G$1422,4,TRUE)))","v":1053.7194999999999}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G39:G41)","v":14531.7785},{"$f":"SUM(H39:H41)","v":11590.013499999999}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G42+G43)*12%","v":1752.81342},{"$f":"(H42+H43)*12%","v":1399.8016199999997}]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G42:G44)","v":16359.591920000001},{"$f":"SUM(H42:H44)","v":13064.815119999999}]
[null,null,null,null,"Costo de segunda cuota",null,{"$f":"G42+G44 - G43*12%","v":16275.591920000001},{"$f":"H42+H44 - H43*12%","v":12980.815119999999}]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G45+G46","v":32635.183840000002},{"$f":"H45+H46","v":26045.630239999999}]
[]
[null,null,null,null,"Tarifas trimestrales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$19,Tablas!$A$1278:$G$1344,3,TRUE)","v":2572.1849999999999},{"$f":"VLOOKUP($I$19,Tablas!$A$1278:$G$1344,4,TRUE)","v":2022.8725000000002}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$19=1,0,(VLOOKUP($I$21,Tablas!$A$1278:$G$1344,3,TRUE)))","v":4269.6775000000007},{"$f":"IF($F$19=1,0,(VLOOKUP($I$21,Tablas!$A$1278:$G$1344,4,TRUE)))","v":3444.0725000000002}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$21=0,0,(VLOOKUP($F$21,Tablas!$A$1345:$G$1347,3,TRUE)))","v":698.21124999999995},{"$f":"IF($F$21=0,0,(VLOOKUP($F$21,Tablas!$A$1345:$G$1347,4,TRUE)))","v":546.74125000000004}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G50:G52)","v":7540.0737500000014},{"$f":"SUM(H50:H52)","v":6013.6862500000007}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75]
[null,null,null,null,"IVA (12%)",null,{"$f":"(G53+G54)*12%","v":913.80885000000012},{"$f":"(H53+H54)*12%","v":730.64235000000008}]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G53:G55)","v":8528.8826000000008},{"$f":"SUM(H53:H55)","v":6819.3286000000007}]
[null,null,null,null,"Costo de tarifa trimestral 2 a 4",null,{"$f":"G53+G55 - G54*12%","v":8444.8826000000008},{"$f":"H53+H55 - H54*12%","v":6735.3286000000007}]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G56+(G57*3)","v":33863.530400000003},{"$f":"H56+(H57*3)","v":27025.314400000003}]
[]
[]
[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":[[28,0,28,1],[31,0,31,1],[34,0,34,1],[54,0,54,1],[57,0,57,1],[47,0,47,1],[89,4,89,7],[26,0,26,6],[53,0,53,1],[28,2,28,6],[31,4,31,5],[34,4,34,5],[39,0,39,1],[40,0,40,1],[43,0,43,1],[44,0,44,1],[45,0,45,1],[46,0,46,1],[48,0,48,1],[51,0,51,1],[43,2,43,3],[49,0,49,1],[85,0,85,1],[57,3,57,7],[59,3,59,7],[62,3,62,7],[71,4,71,7],[73,4,73,7],[76,4,76,7],[84,4,84,7],[65,0,65,2],[76,0,76,1],[81,0,81,1],[58,0,58,1],[61,0,61,1],[86,4,86,7],[45,2,45,3],[48,2,48,3],[102,2,102,3],[102,0,102,1],[84,0,84,1],[59,0,59,1],[77,0,77,1],[71,0,71,1],[72,0,72,1],[73,0,73,1],[74,0,74,1],[60,0,60,1],[62,0,62,1],[63,0,63,1],[68,0,68,1],[86,0,86,1],[93,0,93,2],[97,2,97,3],[90,0,90,1],[87,0,87,1],[89,0,89,1],[109,0,109,7],[110,0,110,7],[111,0,113,7],[94,0,94,1],[97,0,97,1],[100,0,100,1],[107,0,107,1],[99,2,99,3],[103,0,103,1],[99,0,99,1],[98,0,98,1]]}
[]
[null,null,null,null," "," "]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null," "," "," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Cotizador de Seguro Médico - Bupa Global Health Plans"]
[]
["Nombre del Asegurado Titular",null,{"$f":"+'INGRESO DE DATOS'!$D$14","v":"NOMBRE COMPLETO"}]
[]
[]
["Número de adultos en la póliza",null,{"$f":"+'INGRESO DE DATOS'!$D$16","v":2},null,"Edad del Asegurado Titular",null,{"$f":"+'INGRESO DE DATOS'!$D$18","v":65}]
[]
[]
["Número de niños en la póliza",null,{"$f":"+'INGRESO DE DATOS'!$H$16","v":3},null,"Edad del/la cónyuge ",null,{"$f":"+'INGRESO DE DATOS'!$H$18","v":71}]
[]
[]
[null,null,null,"FECHA DE LA COTIZACIÓN :",{"$f":"NOW()","v":"2022-11-29T14:55:28.060"}]
[]
["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,{"$f":"'Global Ultimate'!G34","v":314880.15999999997},{"$f":"'Global Ultimate'!H34","v":203181.44}]
[null,null,"Tarifas semi anuales"]
[null,null,{"$f":"'Global Ultimate'!G44","v":166925.96480000002},{"$f":"'Global Ultimate'!H44","v":107725.64320000001}]
[null,null,{"$f":"'Global Ultimate'!G45","v":166841.96480000002},{"$f":"'Global Ultimate'!H45","v":107641.64320000001}]
[null,null,"Tarifas trimestrales"]
[null,null,{"$f":"'Global Ultimate'!G56","v":86652.944000000018},{"$f":"'Global Ultimate'!H56","v":55935.796000000002}]
[null,null,{"$f":"'Global Ultimate'!G57","v":86568.944000000018},{"$f":"'Global Ultimate'!H57","v":55851.796000000002}]
[{"$f":"A66:H66","v":"Ahorros en tarifas de prima para niños (pago annual)*"},null,{"$f":"'Global Ultimate'!G35","v":19588},{"$f":"'Global Ultimate'!H35","v":12640}]
[]
["Global Elite Health Plan"]
["Deducibles",null,null,"PLAN 1","PLAN 2","PLAN 3","PLAN 4","PLAN 5"]
["En el país de residencia",null,null,250,2000,3500,5000,10000]
["Fuera del país de residencia",null,null,5000,2000,3500,5000,10000]
[null,null,null,"Tarifas anuales"]
[null,null,null,{"$f":"+'Global Elite'!G34","v":105400.90399999999},{"$f":"+'Global Elite'!H34","v":92392.775999999983},{"$f":"+'Global Elite'!I34","v":73680.263999999996},{"$f":"+'Global Elite'!J34","v":63901.319999999992},{"$f":"+'Global Elite'!K34","v":48306.607999999993}]
[null,null,null,"Tarifas semi anuales"]
[null,null,null,{"$f":"+'Global Elite'!G44","v":55901.95912},{"$f":"+'Global Elite'!H44","v":49007.651279999998},{"$f":"+'Global Elite'!I44","v":39090.019919999999},{"$f":"+'Global Elite'!J44","v":33907.179600000003},{"$f":"+'Global Elite'!K44","v":25641.982240000001}]
[null,null,null,{"$f":"+'Global Elite'!G45","v":55817.95912},{"$f":"+'Global Elite'!H45","v":48923.651279999998},{"$f":"+'Global Elite'!I45","v":39006.019919999999},{"$f":"+'Global Elite'!J45","v":33823.179600000003},{"$f":"+'Global Elite'!K45","v":25557.982240000001}]
[null,null,null,"Tarifas trimestrales"]
[null,null,null,{"$f":"+'Global Elite'!G56","v":29046.148600000004},{"$f":"+'Global Elite'!H56","v":25468.913399999998},{"$f":"+'Global Elite'!I56","v":20322.972600000005},{"$f":"+'Global Elite'!J56","v":17633.762999999999},{"$f":"+'Global Elite'!K56","v":13345.217200000001}]
[null,null,null,{"$f":"+'Global Elite'!G57","v":28962.148600000004},{"$f":"+'Global Elite'!H57","v":25384.913399999998},{"$f":"+'Global Elite'!I57","v":20238.972600000005},{"$f":"+'Global Elite'!J57","v":17549.762999999999},{"$f":"+'Global Elite'!K57","v":13261.217200000001}]
["Ahorros en tarifas de prima para niños (pago annual)*",null,null,{"$f":"+'Global Elite'!G35","v":6546.7},{"$f":"+'Global Elite'!H35","v":5739.2},{"$f":"+'Global Elite'!I35","v":4737.05},{"$f":"+'Global Elite'!J35","v":4108.8999999999996},{"$f":"+'Global Elite'!K35","v":3105.0499999999997}]
[]
["Global Premier Health Plan"]
["Deducibles",null,null,null,"PLAN 1","PLAN 2","PLAN 3","PLAN 3"]
["En el país de residencia",null,null,null,250,2000,5000,10000]
["Fuera del país de residencia",null,null,null,5000,2000,5000,10000]
[null,null,null,null,"Tarifas anuales"]
[null,null,null,null,{"$f":"+'Global Premier'!G35","v":50667.96},{"$f":"+'Global Premier'!H35","v":45988.32},{"$f":"+'Global Premier'!I35","v":32490.36},{"$f":"+'Global Premier'!J35","v":23538.48}]
[null,null,null,null,"Tarifas semi anuales"]
[null,null,null,null,{"$f":"+'Global Premier'!G44","v":26893.498800000001},{"$f":"+'Global Premier'!H44","v":24413.289599999996},{"$f":"+'Global Premier'!I44","v":17259.370800000001},{"$f":"+'Global Premier'!J44","v":12514.874400000002}]
[null,null,null,null,{"$f":"+'Global Premier'!G45","v":26809.498800000001},{"$f":"+'Global Premier'!H45","v":24329.289599999996},{"$f":"+'Global Premier'!I45","v":17175.370800000001},{"$f":"+'Global Premier'!J45","v":12430.874400000002}]
[null,null,null,null,"Tarifas trimestrales"]
[null,null,null,null,{"$f":"+'Global Premier'!G55","v":13994.589},{"$f":"+'Global Premier'!H55","v":12707.688000000002},{"$f":"+'Global Premier'!I55","v":8995.7490000000016},{"$f":"+'Global Premier'!J55","v":6533.982}]
[null,null,null,null,{"$f":"+'Global Premier'!G56","v":13910.589},{"$f":"+'Global Premier'!H56","v":12623.688000000002},{"$f":"+'Global Premier'!I56","v":8911.7490000000016},{"$f":"+'Global Premier'!J56","v":6449.982}]
[]
["Global Select Health Plan"]
["Deducibles",null,null,null,"PLAN 1","PLAN 2","PLAN 3","PLAN 4"]
[" En el país de residencia ",null,null,null,250,2000,5000,10000]
[" Fuera del país de residencia ",null,null,null,5000,2000,5000,10000]
[null,null,null,null,"Tarifas anuales"]
[null,null,null,null,{"$f":"+'Global Select'!G37","v":57610.503999999994},{"$f":"+'Global Select'!H37","v":55282.863999999994},{"$f":"+'Global Select'!I37","v":39212.152000000002},{"$f":"+'Global Select'!J37","v":28444.080000000002}]
[null,null,null,null,"Tarifas semi anuales"]
[null,null,null,null,{"$f":"+'Global Select'!G46","v":30573.047119999999},{"$f":"+'Global Select'!H46","v":29339.397920000003},{"$f":"+'Global Select'!I46","v":20821.920560000002},{"$f":"+'Global Select'!J46","v":15114.842400000001}]
[null,null,null,null,{"$f":"+'Global Select'!G47","v":30489.047119999999},{"$f":"+'Global Select'!H47","v":29255.397920000003},{"$f":"+'Global Select'!I47","v":20737.920560000002},{"$f":"+'Global Select'!J47","v":15030.842400000001}]
[null,null,null,null,"Tarifas trimestrales"]
[null,null,null,null,{"$f":"+'Global Select'!G57","v":15903.788599999998},{"$f":"+'Global Select'!H57","v":15263.687599999999},{"$f":"+'Global Select'!I57","v":10844.241800000002},{"$f":"+'Global Select'!J57","v":7883.0220000000018}]
[null,null,null,null,{"$f":"+'Global Select'!G58","v":15819.788599999998},{"$f":"+'Global Select'!H58","v":15179.687599999999},{"$f":"+'Global Select'!I58","v":10760.241800000002},{"$f":"+'Global Select'!J58","v":7799.0220000000018}]
[]
["Global Major Medical Health Plan"]
["Deducibles",null,"PLAN 1","PLAN 2"]
[" En el país de residencia ",null,10000,20000]
[" Fuera del país de residencia ",null,10000,20000]
[null,null,"Tarifas anuales"]
[null,null,{"$f":"'Global Major Medical'!G36","v":30792.664000000001},{"$f":"'Global Major Medical'!H36","v":24576.103999999999},null," "]
[null,null,"Tarifas semi anuales"]
[null,null,{"$f":"'Global Major Medical'!G45","v":16359.591920000001},{"$f":"'Global Major Medical'!H45","v":13064.815119999999}]
[null,null,{"$f":"'Global Major Medical'!G46","v":16275.591920000001},{"$f":"'Global Major Medical'!H46","v":12980.815119999999}]
[null,null,"Tarifas trimestrales"]
[null,null,{"$f":"'Global Major Medical'!G56","v":8528.8826000000008},{"$f":"'Global Major Medical'!H56","v":6819.3286000000007}]
[null,null,{"$f":"'Global Major Medical'!G57","v":8444.8826000000008},{"$f":"'Global Major Medical'!H57","v":6735.3286000000007}]
[]
["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":22,"rows_kept":1497,"cut":false,"hidden":true,"merged":[[752,0,752,1],[752,2,752,6],[825,0,825,6],[826,0,826,6],[827,0,827,1],[827,2,827,6],[751,0,751,6],[675,0,675,6],[676,0,676,6],[677,0,677,1],[677,2,677,6],[750,0,750,6],[527,0,527,1],[527,2,527,6],[600,0,600,6],[601,0,601,6],[602,0,602,1],[602,2,602,6],[526,0,526,6],[450,0,450,6],[451,0,451,6],[452,0,452,1],[452,2,452,6],[525,0,525,6],[376,0,376,1],[376,2,376,6],[150,0,150,6],[151,0,151,6],[152,0,152,1],[152,2,152,6],[225,0,225,6],[226,0,226,1],[375,0,375,6],[226,2,226,6],[300,0,300,6],[301,0,301,6],[302,0,302,1],[302,2,302,6],[1,0,1,6],[2,0,2,6],[77,0,77,1],[77,2,77,6],[76,0,76,6],[3,0,3,1],[3,2,3,6],[900,0,900,6],[901,0,901,6],[902,0,902,1],[902,2,902,6],[975,0,975,6],[976,0,976,1],[976,2,976,6],[1049,0,1049,6],[1050,0,1050,6],[1051,0,1051,1],[1051,2,1051,6],[1124,0,1124,6],[1125,0,1125,6],[1126,0,1126,1],[1126,2,1126,6],[1199,0,1199,6],[1200,0,1200,1],[1200,2,1200,6],[1273,0,1273,6],[1274,0,1274,6],[1275,0,1275,1],[1275,2,1275,6],[1424,0,1424,6],[1425,0,1425,1],[1425,2,1425,6],[1348,0,1348,6],[1349,0,1349,6],[1350,0,1350,1],[1350,2,1350,6],[1423,0,1423,6]]}
[]
["BUPA GLOBAL ELITE",null,null,null,null,null,null,null,"FACTOR MENSUAL:",null,{"$f":"1.12/12","v":9.3333333333333338E-2}]
["TARIFAS ANUALES",null,null,null,null,null,null,null,"FACTOR TRIMESTRAL:",null,{"$f":"1.1/4","v":0.27500000000000002}]
["EDAD",null,null,null,null,null,null,null,"FACTOR SEMIANUAL:",null,{"$f":"1.06/2","v":0.53}]
[" "," ",1000,2000,3500,5000,10000,null,null,null,null,null,1000,2000,3500,5000,10000,1000,2000,3500,5000,10000]
[18,"OK",{"$f":"R6","v":8555.25},{"$f":"S6","v":7497},6193.95,5368.5999999999995,4058.75,null,"Descuento (0%):",null,0.85,null,10065,8820,7287,6316,4775,{"$f":"M6*85%","v":8555.25},{"$f":"N6*85%","v":7497},{"$f":"O6*85%","v":6193.95},{"$f":"P6*85%","v":5368.5999999999995},{"$f":"Q6*85%","v":4058.75}]
[19,null,{"$f":"R7","v":8658.1},{"$f":"S7","v":7588.8},{"$f":"T7","v":6259.4},{"$f":"U7","v":5428.95},{"$f":"V7","v":4102.95},null,null,null,null,null,10186,8928,7364,6387,4827,{"$f":"M7*85%","v":8658.1},{"$f":"N7*85%","v":7588.8},{"$f":"O7*85%","v":6259.4},{"$f":"P7*85%","v":5428.95},{"$f":"Q7*85%","v":4102.95}]
[20,null,8768.6,7683.15,6328.25,5486.75,4146.3,null,null,null,null,null,10316,9039,7445,6455,4878,8768.6,7683.15,6328.25,5486.75,4146.3]
[21,null,8877.4,7781.75,6398.8,5548.8,4193.8999999999996,null,null,null,null,null,10444,9155,7528,6528,4934,8877.4,7781.75,6398.8,5548.8,4193.8999999999996]
[22,null,8993,7882.05,6474.45,5614.25,4242.3499999999995,null,null,null,null,null,10580,9273,7617,6605,4991,8993,7882.05,6474.45,5614.25,4242.3499999999995]
[23,null,9111.15,7989.15,6551.8,5680.55,4293.3499999999995,null,null,null,null,null,10719,9399,7708,6683,5051,9111.15,7989.15,6551.8,5680.55,4293.3499999999995]
[24,null,9233.5499999999993,8097.0999999999995,6630,5749.4,4345.2,null,null,null,null,null,10863,9526,7800,6764,5112,9233.5499999999993,8097.0999999999995,6630,5749.4,4345.2]
[25,null,9362.75,8205.9,6709.9,5818.25,4398.75,null,null,null,null,null,11015,9654,7894,6845,5175,9362.75,8205.9,6709.9,5818.25,4398.75]
[26,null,9546.35,8366.5499999999993,6832.3,5924.5,4476.95,null,null,null,null,null,11231,9843,8038,6970,5267,9546.35,8366.5499999999993,6832.3,5924.5,4476.95]
[27,null,9735.9,8535.6999999999989,6956.4,6033.3,4558.55,null,null,null,null,null,11454,10042,8184,7098,5363,9735.9,8535.6999999999989,6956.4,6033.3,4558.55]
[28,null,9936.5,8710.7999999999993,7087.3,6144.65,4645.25,null,null,null,null,null,11690,10248,8338,7229,5465,9936.5,8710.7999999999993,7087.3,6144.65,4645.25]
[29,null,10143.9,8891.85,7225,6264.5,4732.8,null,null,null,null,null,11934,10461,8500,7370,5568,10143.9,8891.85,7225,6264.5,4732.8]
[30,null,10357.25,9079.6999999999989,7367.8,6389.45,4828,null,null,null,null,null,12185,10682,8668,7517,5680,10357.25,9079.6999999999989,7367.8,6389.45,4828]
[31,null,10580.8,9276.9,7510.5999999999995,6514.4,4921.5,null,null,null,null,null,12448,10914,8836,7664,5790,10580.8,9276.9,7510.5999999999995,6514.4,4921.5]
[32,null,10808.6,9474.1,7667.8499999999995,6649.55,5023.5,null,null,null,null,null,12716,11146,9021,7823,5910,10808.6,9474.1,7667.8499999999995,6649.55,5023.5]
[33,null,11049.15,9684.9,7822.55,6785.55,5127.2,null,null,null,null,null,12999,11394,9203,7983,6032,11049.15,9684.9,7822.55,6785.55,5127.2]
[34,null,11293.949999999999,9896.5499999999993,7986.5999999999995,6928.3499999999995,5232.5999999999995,null,null,null,null,null,13287,11643,9396,8151,6156,11293.949999999999,9896.5499999999993,7986.5999999999995,6928.3499999999995,5232.5999999999995]
[35,null,11545.55,10120.1,8156.5999999999995,7072.8499999999995,5344.8,null,null,null,null,null,13583,11906,9596,8321,6288,11545.55,10120.1,8156.5999999999995,7072.8499999999995,5344.8]
[36,null,11804.8,10347.049999999999,8328.2999999999993,7223.3,5456.15,null,null,null,null,null,13888,12173,9798,8498,6419,11804.8,10347.049999999999,8328.2999999999993,7223.3,5456.15]
[37,null,12071.699999999999,10581.65,8511.9,7381.4,5577.7,null,null,null,null,null,14202,12449,10014,8684,6562,12071.699999999999,10581.65,8511.9,7381.4,5577.7]
[38,null,12348.8,10823.9,8697.1999999999989,7542.05,5696.7,null,null,null,null,null,14528,12734,10232,8873,6702,12348.8,10823.9,8697.1999999999989,7542.05,5696.7]
[39,null,12630.15,11070.4,8887.6,7706.0999999999995,5824.2,null,null,null,null,null,14859,13024,10456,9066,6852,12630.15,11070.4,8887.6,7706.0999999999995,5824.2]
[40,null,12918.3,11325.4,9081.4,7876.0999999999995,5951.7,null,null,null,null,null,15198,13324,10684,9266,7002,12918.3,11325.4,9081.4,7876.0999999999995,5951.7]
[41,null,13218.35,11587.199999999999,9285.4,8050.3499999999995,6084.3,null,null,null,null,null,15551,13632,10924,9471,7158,13218.35,11587.199999999999,9285.4,8050.3499999999995,6084.3]
[42,null,13525.199999999999,11852.4,9493.65,8233.1,6220.3,null,null,null,null,null,15912,13944,11169,9686,7318,13525.199999999999,11852.4,9493.65,8233.1,6220.3]
[43,null,13838,12127.8,9704.4499999999989,8415,6359.7,null,null,null,null,null,16280,14268,11417,9900,7482,13838,12127.8,9704.4499999999989,8415,6359.7]
[44,null,14157.6,12410.85,9922.9,8605.4,6502.5,null,null,null,null,null,16656,14601,11674,10124,7650,14157.6,12410.85,9922.9,8605.4,6502.5]
[45,null,14486.55,12699,10147.299999999999,8800.0499999999993,6650.4,null,null,null,null,null,17043,14940,11938,10353,7824,14486.55,12699,10147.299999999999,8800.0499999999993,6650.4]
[46,null,14822.3,12991.4,10375.949999999999,8998.1,6800,null,null,null,null,null,17438,15284,12207,10586,8000,14822.3,12991.4,10375.949999999999,8998.1,6800]
[47,null,15164.85,13294.85,10611.4,9200.4,6953.8499999999995,null,null,null,null,null,17841,15641,12484,10824,8181,15164.85,13294.85,10611.4,9200.4,6953.8499999999995]
[48,null,15518.449999999999,13598.3,10851.1,9409.5,7109.4,null,null,null,null,null,18257,15998,12766,11070,8364,15518.449999999999,13598.3,10851.1,9409.5,7109.4]
[49,null,15874.6,13915.35,11095.05,9621.15,7270.9,null,null,null,null,null,18676,16371,13053,11319,8554,15874.6,13915.35,11095.05,9621.15,7270.9]
[50,null,16241.8,14234.1,11347.5,9839.6,7434.95,null,null,null,null,null,19108,16746,13350,11576,8747,16241.8,14234.1,11347.5,9839.6,7434.95]
[51,null,16615.8,14563.9,11605.9,10062.299999999999,7603.25,null,null,null,null,null,19548,17134,13654,11838,8945,16615.8,14563.9,11605.9,10062.299999999999,7603.25]
[52,null,16994.899999999998,14898.8,11864.3,10288.4,7774.0999999999995,null,null,null,null,null,19994,17528,13958,12104,9146,16994.899999999998,14898.8,11864.3,10288.4,7774.0999999999995]
[53,null,17385.05,15238.8,12132.05,10520.449999999999,7950.05,null,null,null,null,null,20453,17928,14273,12377,9353,17385.05,15238.8,12132.05,10520.449999999999,7950.05]
[54,null,17782.849999999999,15585.6,12406.6,10758.449999999999,8128.55,null,null,null,null,null,20921,18336,14596,12657,9563,17782.849999999999,15585.6,12406.6,10758.449999999999,8128.55]
[55,null,18189.149999999998,15940.9,12683.699999999999,10998.15,8312.15,null,null,null,null,null,21399,18754,14922,12939,9779,18189.149999999998,15940.9,12683.699999999999,10998.15,8312.15]
[56,null,18598,16301.3,12968.449999999999,11244.65,8495.75,null,null,null,null,null,21880,19178,15257,13229,9995,18598,16301.3,12968.449999999999,11244.65,8495.75]
[57,null,19017.899999999998,16670.2,13254.9,11492,8685.2999999999993,null,null,null,null,null,22374,19612,15594,13520,10218,19017.899999999998,16670.2,13254.9,11492,8685.2999999999993]
[58,null,19446.3,17046.75,13548.15,11747.85,8878.25,null,null,null,null,null,22878,20055,15939,13821,10445,19446.3,17046.75,13548.15,11747.85,8878.25]
[59,null,19879.8,17424.149999999998,13849.9,12009.65,9074.6,null,null,null,null,null,23388,20499,16294,14129,10676,19879.8,17424.149999999998,13849.9,12009.65,9074.6]
[60,null,20321.8,17813.45,14154.199999999999,12273.15,9274.35,null,null,null,null,null,23908,20957,16652,14439,10911,20321.8,17813.45,14154.199999999999,12273.15,9274.35]
[61,null,22647.399999999998,19851.75,15766.65,13670.55,10330.9,null,null,null,null,null,26644,23355,18549,16083,12154,22647.399999999998,19851.75,15766.65,13670.55,10330.9]
[62,null,25161.7,22054.95,17510.849999999999,15182.699999999999,11473.3,null,null,null,null,null,29602,25947,20601,17862,13498,25161.7,22054.95,17510.849999999999,15182.699999999999,11473.3]
[63,null,27868.95,24427.3,19393.599999999999,16816.399999999998,12707.5,null,null,null,null,null,32787,28738,22816,19784,14950,27868.95,24427.3,19393.599999999999,16816.399999999998,12707.5]
[64,null,30759.8,26961.149999999998,21408.95,18564,14030.1,null,null,null,null,null,36188,31719,25187,21840,16506,30759.8,26961.149999999998,21408.95,18564,14030.1]
[65,null,33846.15,29665.85,23564.55,20433.149999999998,15440.25,null,null,null,null,null,39819,34901,27723,24039,18165,33846.15,29665.85,23564.55,20433.149999999998,15440.25]
[66,null,37120.35,32538,25857,22419.599999999999,16943.899999999998,null,null,null,null,null,43671,38280,30420,26376,19934,37120.35,32538,25857,22419.599999999999,16943.899999999998]
[67,null,40582.400000000001,35572.5,28282.899999999998,24523.35,18532.55,null,null,null,null,null,47744,41850,33274,28851,21803,40582.400000000001,35572.5,28282.899999999998,24523.35,18532.55]
[68,null,44234,38770.199999999997,30848.2,26748.649999999998,20213.849999999999,null,null,null,null,null,52040,45612,36292,31469,23781,44234,38770.199999999997,30848.2,26748.649999999998,20213.849999999999]
[69,null,48079.4,42141.299999999996,33547.799999999996,29089.55,21981,null,null,null,null,null,56564,49578,39468,34223,25860,48079.4,42141.299999999996,33547.799999999996,29089.55,21981]
[70,null,52110.1,45675.6,36386.799999999996,31551.149999999998,23842.5,null,null,null,null,null,61306,53736,42808,37119,28050,52110.1,45675.6,36386.799999999996,31551.149999999998,23842.5]
[71,null,56334.6,49378.2,39359.25,34127.5,25788.149999999998,null,null,null,null,null,66276,58092,46305,40150,30339,56334.6,49378.2,39359.25,34127.5,25788.149999999998]
[72,null,60746.1,53244,42469.4,36824.549999999996,27828.149999999998,null,null,null,null,null,71466,62640,49964,43323,32739,60746.1,53244,42469.4,36824.549999999996,27828.149999999998]
[73,null,65348.85,57279.799999999996,45710.45,39638.9,29952.3,null,null,null,null,null,76881,67388,53777,46634,35238,65348.85,57279.799999999996,45710.45,39638.9,29952.3]
[74,null,70140.3,61479.65,49095.15,42571.4,32168.25,null,null,null,null,null,82518,72329,57759,50084,37845,70140.3,61479.65,49095.15,42571.4,32168.25]
[75,null,75123,65845.25,52613.299999999996,45622.049999999996,34474.299999999996,null,null,null,null,null,88380,77465,61898,53673,40558,75123,65845.25,52613.299999999996,45622.049999999996,34474.299999999996]
[76,null,75123,65845.25,52613.299999999996,45622.049999999996,34474.299999999996,null,null,null,null,null,88380,77465,61898,53673,40558,{"$f":"M64*85%","v":75123},{"$f":"N64*85%","v":65845.25},{"$f":"O64*85%","v":52613.299999999996},{"$f":"P64*85%","v":45622.049999999996},{"$f":"Q64*85%","v":34474.299999999996}]
[77,null,75123,65845.25,52613.299999999996,45622.049999999996,34474.299999999996,null,null,null,null,null,88380,77465,61898,53673,40558,75123,65845.25,52613.299999999996,45622.049999999996,34474.299999999996]
[78,null,75123,65845.25,52613.299999999996,45622.049999999996,34474.299999999996,null,null,null,null,null,88380,77465,61898,53673,40558,75123,65845.25,52613.299999999996,45622.049999999996,34474.299999999996]
[79,null,75123,65845.25,52613.299999999996,45622.049999999996,34474.299999999996,null,null,null,null,null,88380,77465,61898,53673,40558,75123,65845.25,52613.299999999996,45622.049999999996,34474.299999999996]
[80,null,75123,65845.25,52613.299999999996,45622.049999999996,34474.299999999996,null,null,null,null,null,88380,77465,61898,53673,40558,75123,65845.25,52613.299999999996,45622.049999999996,34474.299999999996]
[81,null,75123,65845.25,52613.299999999996,45622.049999999996,34474.299999999996,null,null,null,null,null,88380,77465,61898,53673,40558,75123,65845.25,52613.299999999996,45622.049999999996,34474.299999999996]
[82,null,75123,65845.25,52613.299999999996,45622.049999999996,34474.299999999996,null,null,null,null,null,88380,77465,61898,53673,40558,75123,65845.25,52613.299999999996,45622.049999999996,34474.299999999996]
[83,null,{"$f":"R71","v":75123},{"$f":"S71","v":65845.25},{"$f":"T71","v":52613.299999999996},{"$f":"U71","v":45622.049999999996},{"$f":"V71","v":34474.299999999996},null,null,null,null,null,88380,77465,61898,53673,40558,75123,65845.25,52613.299999999996,45622.049999999996,34474.299999999996]
[84,"o más",75123,65845.25,52613.299999999996,45622.049999999996,34474.299999999996,null,null,null,null,null,88380,77465,61898,53673,40558,75123,65845.25,52613.299999999996,45622.049999999996,34474.299999999996]
[1,"Hijo",3852.2,3374.5,2787.15,2419.1,1827.5,null,null,null,null,null,4532,3970,3279,2846,2150,{"$f":"M73*85%","v":3852.2},{"$f":"N73*85%","v":3374.5},{"$f":"O73*85%","v":2787.15},{"$f":"P73*85%","v":2419.1},{"$f":"Q73*85%","v":1827.5}]
[2,"Hijos",6546.7,5739.2,4737.05,4108.8999999999996,3105.0499999999997,null,null,null,null,null,7702,6752,5573,4834,3653,6546.7,5739.2,4737.05,4108.8999999999996,3105.0499999999997]
[3,"Hijos o más",9239.5,8101.3499999999995,6688.65,5801.25,4383.45,null,null,null,null,null,10870,9531,7869,6825,5157,9239.5,8101.3499999999995,6688.65,5801.25,4383.45]
[]
["BUPA GLOBAL ELITE - MENSUALES",null,null,null,null,null,null,"?"]
["EDAD"]
[" "," ",1000,2000,3500]
[18,null,{"$f":"+C6*$K$2","v":798.49},{"$f":"+D6*$K$2","v":699.72},578.10199999999998,501.0693333333333,378.81666666666666]
[19,null,{"$f":"+C7*$K$2","v":808.08933333333346},708.28800000000001,584.21066666666661,506.702,382.94200000000001]
[20,null,{"$f":"+C8*$K$2","v":818.40266666666673},717.09400000000005,590.63666666666666,512.09666666666669,386.98800000000006]
[21,null,{"$f":"+C9*$K$2","v":828.5573333333333},726.29666666666674,597.2213333333334,517.88800000000003,391.43066666666664]
[22,null,{"$f":"+C10*$K$2","v":839.34666666666669},735.65800000000002,604.28200000000004,523.99666666666667,395.95266666666663]
[23,null,{"$f":"+C11*$K$2","v":850.37400000000002},745.654,611.50133333333338,530.18466666666666,400.71266666666662]
[24,null,{"$f":"+C12*$K$2","v":861.798},755.72933333333333,618.80000000000007,536.6106666666667,405.55200000000002]
[25,null,{"$f":"+C13*$K$2","v":873.85666666666668},765.88400000000001,626.25733333333335,543.03666666666675,410.55]
[26,null,{"$f":"+C14*$K$2","v":890.99266666666676},780.87799999999993,637.68133333333333,552.95333333333338,417.84866666666665]
[27,null,{"$f":"+C15*$K$2","v":908.68399999999997},796.66533333333325,649.26400000000001,563.10800000000006,425.46466666666669]
[28,null,{"$f":"+C16*$K$2","v":927.40666666666675},813.00799999999992,661.4813333333334,573.50066666666669,433.55666666666667]
[29,null,{"$f":"+C17*$K$2","v":946.76400000000001},829.90600000000006,674.33333333333337,584.68666666666672,441.72800000000007]
[30,null,{"$f":"+C18*$K$2","v":966.67666666666673},847.43866666666656,687.66133333333335,596.34866666666665,450.61333333333334]
[31,null,{"$f":"+C19*$K$2","v":987.54133333333334},865.84400000000005,700.98933333333332,608.01066666666668,459.34000000000003]
[32,null,{"$f":"+C20*$K$2","v":1008.8026666666667},884.24933333333342,715.66599999999994,620.62466666666671,468.86]
[33,null,{"$f":"+C21*$K$2","v":1031.2539999999999},903.92399999999998,730.10466666666673,633.3180000000001,478.5386666666667]
[34,null,{"$f":"+C22*$K$2","v":1054.1019999999999},923.678,745.41599999999994,646.64599999999996,488.37599999999998]
[35,null,{"$f":"+C23*$K$2","v":1077.5846666666666},944.54266666666672,761.28266666666661,660.13266666666664,498.84800000000001]
[36,null,{"$f":"+C24*$K$2","v":1101.7813333333334},965.72466666666662,777.30799999999999,674.17466666666667,509.24066666666664]
[37,null,{"$f":"+C25*$K$2","v":1126.692},987.62066666666669,794.44399999999996,688.93066666666664,520.58533333333332]
[38,null,{"$f":"+C26*$K$2","v":1152.5546666666667},1010.2306666666667,811.73866666666663,703.92466666666667,531.69200000000001]
[39,null,{"$f":"+C27*$K$2","v":1178.8140000000001},1033.2373333333333,829.50933333333342,719.23599999999999,543.59199999999998]
[40,null,{"$f":"+C28*$K$2","v":1205.7080000000001},1057.0373333333334,847.59733333333338,735.10266666666666,555.49199999999996]
[41,null,{"$f":"+C29*$K$2","v":1233.7126666666668},1081.472,866.63733333333334,751.36599999999999,567.86800000000005]
[42,null,{"$f":"+C30*$K$2","v":1262.3519999999999},1106.2239999999999,886.07399999999996,768.42266666666671,580.56133333333332]
[43,null,{"$f":"+C31*$K$2","v":1291.5466666666666},1131.9279999999999,905.74866666666662,785.40000000000009,593.572]
[44,null,{"$f":"+C32*$K$2","v":1321.3760000000002},1158.346,926.13733333333334,803.17066666666665,606.9]
[45,null,{"$f":"+C33*$K$2","v":1352.078},1185.24,947.0813333333333,821.33799999999997,620.70399999999995]
[46,null,{"$f":"+C34*$K$2","v":1383.4146666666666},1212.5306666666668,968.42199999999991,839.82266666666669,634.66666666666674]
[47,null,{"$f":"+C35*$K$2","v":1415.3860000000002},1240.8526666666667,990.39733333333334,858.70399999999995,649.02599999999995]
[48,null,{"$f":"+C36*$K$2","v":1448.3886666666667},1269.1746666666666,1012.7693333333334,878.22,663.54399999999998]
[49,null,{"$f":"+C37*$K$2","v":1481.6293333333335},1298.7660000000001,1035.538,897.97400000000005,678.61733333333336]
[50,null,{"$f":"+C38*$K$2","v":1515.9013333333332},1328.5160000000001,1059.1000000000001,918.36266666666677,693.92866666666669]
[51,null,{"$f":"+C39*$K$2","v":1550.808},1359.2973333333334,1083.2173333333333,939.14800000000002,709.63666666666666]
[52,null,{"$f":"+C40*$K$2","v":1586.1906666666666},1390.5546666666667,1107.3346666666666,960.25066666666669,725.58266666666668]
[53,null,{"$f":"+C41*$K$2","v":1622.6046666666666},1422.288,1132.3246666666666,981.90866666666659,742.00466666666671]
[54,null,{"$f":"+C42*$K$2","v":1659.7326666666665},1454.6560000000002,1157.9493333333335,1004.122,758.66466666666668]
[55,null,{"$f":"+C43*$K$2","v":1697.6539999999998},1487.8173333333334,1183.8119999999999,1026.4939999999999,775.80066666666664]
[56,null,{"$f":"+C44*$K$2","v":1735.8133333333335},1521.4546666666668,1210.3886666666667,1049.5006666666666,792.93666666666672]
[57,null,{"$f":"+C45*$K$2","v":1775.0039999999999},1555.8853333333334,1237.124,1072.5866666666668,810.62799999999993]
[58,null,{"$f":"+C46*$K$2","v":1814.9880000000001},1591.03,1264.4939999999999,1096.4660000000001,828.63666666666666]
[59,null,{"$f":"+C47*$K$2","v":1855.4480000000001},1626.2539999999999,1292.6573333333333,1120.9006666666667,846.96266666666679]
[60,null,{"$f":"+C48*$K$2","v":1896.7013333333334},1662.5886666666668,1321.0586666666666,1145.4939999999999,865.60600000000011]
[61,null,{"$f":"+C49*$K$2","v":2113.757333333333},1852.8300000000002,1471.5540000000001,1275.9179999999999,964.21733333333339]
[62,null,{"$f":"+C50*$K$2","v":2348.4253333333336},2058.462,1634.346,1417.0519999999999,1070.8413333333333]
[63,null,{"$f":"+C51*$K$2","v":2601.1020000000003},2279.8813333333333,1810.0693333333334,1569.5306666666665,1186.0333333333333]
[64,null,{"$f":"+C52*$K$2","v":2870.9146666666666},2516.3739999999998,1998.1686666666669,1732.64,1309.4760000000001]
[65,null,{"$f":"+C53*$K$2","v":3158.9740000000002},2768.8126666666667,2199.3580000000002,1907.0939999999998,1441.0900000000001]
[66,null,{"$f":"+C54*$K$2","v":3464.5659999999998},3036.88,2413.3200000000002,2092.4960000000001,1581.4306666666666]
[67,null,{"$f":"+C55*$K$2","v":3787.6906666666669},3320.1000000000004,2639.737333333333,2288.846,1729.7046666666668]
[68,null,{"$f":"+C56*$K$2","v":4128.5066666666671},3618.5519999999997,2879.1653333333334,2496.5406666666668,1886.626]
[69,null,{"$f":"+C57*$K$2","v":4487.4106666666667},3933.1879999999996,3131.1279999999997,2715.0246666666667,2051.56]
[70,null,{"$f":"+C58*$K$2","v":4863.6093333333338},4263.0560000000005,3396.1013333333331,2944.7739999999999,2225.3000000000002]
[71,null,{"$f":"+C59*$K$2","v":5257.8959999999997},4608.6319999999996,3673.53,3185.2333333333336,2406.8939999999998]
[72,null,{"$f":"+C60*$K$2","v":5669.6360000000004},4969.4400000000005,3963.8106666666672,3436.9579999999996,2597.2939999999999]
[73,null,{"$f":"+C61*$K$2","v":6099.2260000000006},5346.1146666666664,4266.3086666666668,3699.6306666666669,2795.5480000000002]
[74,null,{"$f":"+C62*$K$2","v":6546.4280000000008},5738.1006666666672,4582.2139999999999,3973.3306666666672,3002.3700000000003]
[75,null,{"$f":"+C63*$K$2","v":7011.4800000000005},6145.5566666666673,4910.5746666666664,4258.058,3217.6013333333331]
[76,null,{"$f":"+C64*$K$2","v":7011.4800000000005},6145.5566666666673,4910.5746666666664,4258.058,3217.6013333333331]
[77,null,{"$f":"+C65*$K$2","v":7011.4800000000005},6145.5566666666673,4910.5746666666664,4258.058,3217.6013333333331]
[78,null,{"$f":"+C66*$K$2","v":7011.4800000000005},6145.5566666666673,4910.5746666666664,4258.058,3217.6013333333331]
[79,null,{"$f":"+C67*$K$2","v":7011.4800000000005},6145.5566666666673,4910.5746666666664,4258.058,3217.6013333333331]
[80,null,{"$f":"+C68*$K$2","v":7011.4800000000005},6145.5566666666673,4910.5746666666664]
[81,null,{"$f":"+C69*$K$2","v":7011.4800000000005},6145.5566666666673,4910.5746666666664]
[82,null,{"$f":"+C70*$K$2","v":7011.4800000000005},6145.5566666666673,4910.5746666666664]
[83,null,{"$f":"+C71*$K$2","v":7011.4800000000005},6145.5566666666673,4910.5746666666664]
[84,"o más",{"$f":"+C72*$K$2","v":7011.4800000000005},6145.5566666666673,4910.5746666666664,4258.058,3217.6013333333331]
[1,"Hijo",{"$f":"+C73*$K$2","v":359.53866666666664},314.95333333333338,260.13400000000001,225.78266666666667,170.56666666666666]
[2,"Hijos",{"$f":"+C74*$K$2","v":611.02533333333338},535.6586666666667,442.12466666666671,383.4973333333333,289.80466666666666]
[3,"Hijos o más",{"$f":"+C75*$K$2","v":862.35333333333335},756.12599999999998,624.274,541.45000000000005,409.12200000000001]
[]
["BUPA GLOBAL PREMIER"]
["TARIFAS ANUALES"]
["EDAD"]
[" "," ",2000,3500,5000,10000,null,null,null,null,null,null,2000,3500,5000,10000]
[18,null,{"$f":"R155","v":3885.75},{"$f":"S155","v":3528},2639.25,1909.5,{"$f":"Q155*$K$6","v":0},null,null,null,null,null,5181,4704,3519,2546,null,{"$f":"M155*0.75","v":3885.75},{"$f":"N155*0.75","v":3528},2639.25,1909.5]
[19,null,{"$f":"R156","v":3935.25},{"$f":"S156","v":3571.5},{"$f":"T156","v":2663.25},{"$f":"U156","v":1927.5},{"$f":"Q156*$K$6","v":0},null,null,null,null,null,5247,4762,3551,2570,null,{"$f":"M156*0.75","v":3935.25},{"$f":"N156*0.75","v":3571.5},{"$f":"O156*0.75","v":2663.25},{"$f":"P156*0.75","v":1927.5}]
[20,null,3983.25,3614.25,2691,1947.75,0,null,null,null,null,null,5311,4819,3588,2597,null,3983.25,3614.25,2691,1947.75]
[21,null,4034.25,3659.25,2718.75,1968,0,null,null,null,null,null,5379,4879,3625,2624,null,4034.25,3659.25,2718.75,1968]
[22,null,4084.5,3709.5,2746.5,1989,0,null,null,null,null,null,5446,4946,3662,2652,null,4084.5,3709.5,2746.5,1989]
[23,null,4139.25,3757.5,2775.75,2010,0,null,null,null,null,null,5519,5010,3701,2680,null,4139.25,3757.5,2775.75,2010]
[24,null,4196.25,3808.5,2806.5,2031.75,0,null,null,null,null,null,5595,5078,3742,2709,null,4196.25,3808.5,2806.5,2031.75]
[25,null,4254,3859.5,2838,2054.25,0,null,null,null,null,null,5672,5146,3784,2739,null,4254,3859.5,2838,2054.25]
[26,null,4337.25,3937.5,2886.75,2088.75,0,null,null,null,null,null,5783,5250,3849,2785,null,4337.25,3937.5,2886.75,2088.75]
[27,null,4422.75,4016.25,2935.5,2124.75,0,null,null,null,null,null,5897,5355,3914,2833,null,4422.75,4016.25,2935.5,2124.75]
[28,null,4513.5,4096.5,2985.75,2161.5,0,null,null,null,null,null,6018,5462,3981,2882,null,4513.5,4096.5,2985.75,2161.5]
[29,null,4608.75,4182,3039.75,2201.25,0,null,null,null,null,null,6145,5576,4053,2935,null,4608.75,4182,3039.75,2201.25]
[30,null,4706.25,4272.75,3096.75,2242.5,0,null,null,null,null,null,6275,5697,4129,2990,null,4706.25,4272.75,3096.75,2242.5]
[31,null,4806,4362.75,3156,2284.5,0,null,null,null,null,null,6408,5817,4208,3046,null,4806,4362.75,3156,2284.5]
[32,null,4911,4457.25,3215.25,2328,0,null,null,null,null,null,6548,5943,4287,3104,null,4911,4457.25,3215.25,2328]
[33,null,5018.25,4555.5,3280.5,2373.75,0,null,null,null,null,null,6691,6074,4374,3165,null,5018.25,4555.5,3280.5,2373.75]
[34,null,5130,4655.25,3344.25,2421,0,null,null,null,null,null,6840,6207,4459,3228,null,5130,4655.25,3344.25,2421]
[35,null,5244,4761,3414,2472,0,null,null,null,null,null,6992,6348,4552,3296,null,5244,4761,3414,2472]
[36,null,5363.25,4867.5,3485.25,2522.25,0,null,null,null,null,null,7151,6490,4647,3363,null,5363.25,4867.5,3485.25,2522.25]
[37,null,5484.75,4977,3557.25,2574.75,0,null,null,null,null,null,7313,6636,4743,3433,null,5484.75,4977,3557.25,2574.75]
[38,null,5609.25,5092.5,3632.25,2628.75,0,null,null,null,null,null,7479,6790,4843,3505,null,5609.25,5092.5,3632.25,2628.75]
[39,null,5739,5209.5,3708.75,2685,0,null,null,null,null,null,7652,6946,4945,3580,null,5739,5209.5,3708.75,2685]
[40,null,5870.25,5328.75,3786.75,2740.5,0,null,null,null,null,null,7827,7105,5049,3654,null,5870.25,5328.75,3786.75,2740.5]
[41,null,6006.75,5451,3867.75,2799.75,0,null,null,null,null,null,8009,7268,5157,3733,null,6006.75,5451,3867.75,2799.75]
[42,null,6143.25,5575.5,3953.25,2860.5,0,null,null,null,null,null,8191,7434,5271,3814,null,6143.25,5575.5,3953.25,2860.5]
[43,null,6288,5705.25,4039.5,2925.75,0,null,null,null,null,null,8384,7607,5386,3901,null,6288,5705.25,4039.5,2925.75]
[44,null,6430.5,5837.25,4128.75,2989.5,0,null,null,null,null,null,8574,7783,5505,3986,null,6430.5,5837.25,4128.75,2989.5]
[45,null,6581.25,5974.5,4220.25,3055.5,0,null,null,null,null,null,8775,7966,5627,4074,null,6581.25,5974.5,4220.25,3055.5]
[46,null,6735,6111.75,4313.25,3121.5,0,null,null,null,null,null,8980,8149,5751,4162,null,6735,6111.75,4313.25,3121.5]
[47,null,6891,6252.75,4410,3192.75,0,null,null,null,null,null,9188,8337,5880,4257,null,6891,6252.75,4410,3192.75]
[48,null,7050,6397.5,4507.5,3262.5,0,null,null,null,null,null,9400,8530,6010,4350,null,7050,6397.5,4507.5,3262.5]
[49,null,7213.5,6545.25,4607.25,3334.5,0,null,null,null,null,null,9618,8727,6143,4446,null,7213.5,6545.25,4607.25,3334.5]
[50,null,7377.75,6696.75,4710,3408.75,0,null,null,null,null,null,9837,8929,6280,4545,null,7377.75,6696.75,4710,3408.75]
[51,null,7548,6850.5,4812.75,3484.5,0,null,null,null,null,null,10064,9134,6417,4646,null,7548,6850.5,4812.75,3484.5]
[52,null,7722.75,7007.25,4920.75,3562.5,0,null,null,null,null,null,10297,9343,6561,4750,null,7722.75,7007.25,4920.75,3562.5]
[53,null,7898.25,7168.5,5031,3642,0,null,null,null,null,null,10531,9558,6708,4856,null,7898.25,7168.5,5031,3642]
[54,null,8078.25,7329.75,5142,3721.5,0,null,null,null,null,null,10771,9773,6856,4962,null,8078.25,7329.75,5142,3721.5]
[55,null,8264.25,7499.25,5255.25,3804.75,0,null,null,null,null,null,11019,9999,7007,5073,null,8264.25,7499.25,5255.25,3804.75]
[56,null,8448.75,7668.75,5372.25,3888.75,0,null,null,null,null,null,11265,10225,7163,5185,null,8448.75,7668.75,5372.25,3888.75]
[57,null,8640.75,7841.25,5491.5,3975.75,0,null,null,null,null,null,11521,10455,7322,5301,null,8640.75,7841.25,5491.5,3975.75]
[58,null,8835,8016.75,5612.25,4063.5,0,null,null,null,null,null,11780,10689,7483,5418,null,8835,8016.75,5612.25,4063.5]
[59,null,9031.5,8196.75,5736,4150.5,0,null,null,null,null,null,12042,10929,7648,5534,null,9031.5,8196.75,5736,4150.5]
[60,null,9234,8379.75,5862,4243.5,0,null,null,null,null,null,12312,11173,7816,5658,null,9234,8379.75,5862,4243.5]
[61,null,10288.5,9337.5,6523.5,4722,0,null,null,null,null,null,13718,12450,8698,6296,null,10288.5,9337.5,6523.5,4722]
[62,null,11430,10372.5,7245,5244,0,null,null,null,null,null,15240,13830,9660,6992,null,11430,10372.5,7245,5244]
[63,null,12659.25,11487.75,8022.75,5808,0,null,null,null,null,null,16879,15317,10697,7744,null,12659.25,11487.75,8022.75,5808]
[64,null,13973.25,12682.5,8859.75,6411.75,0,null,null,null,null,null,18631,16910,11813,8549,null,13973.25,12682.5,8859.75,6411.75]
[65,null,15375,13951.5,9752.25,7057.5,0,null,null,null,null,null,20500,18602,13003,9410,null,15375,13951.5,9752.25,7057.5]
[66,null,16863,15301.5,10704.75,7747.5,0,null,null,null,null,null,22484,20402,14273,10330,null,16863,15301.5,10704.75,7747.5]
[67,null,18436.5,16730.25,11715.75,8480.25,0,null,null,null,null,null,24582,22307,15621,11307,null,18436.5,16730.25,11715.75,8480.25]
[68,null,20095.5,18236.25,12783,9250.5,0,null,null,null,null,null,26794,24315,17044,12334,null,20095.5,18236.25,12783,9250.5]
[69,null,21839.25,19821.75,13908,10066.5,0,null,null,null,null,null,29119,26429,18544,13422,null,21839.25,19821.75,13908,10066.5]
[70,null,23673,21483.75,15092.25,10923,0,null,null,null,null,null,31564,28645,20123,14564,null,23673,21483.75,15092.25,10923]
[71,null,25591.5,23223.75,16333.5,11822.25,0,null,null,null,null,null,34122,30965,21778,15763,null,25591.5,23223.75,16333.5,11822.25]
[72,null,27594.75,25044,17629.5,12760.5,0,null,null,null,null,null,36793,33392,23506,17014,null,27594.75,25044,17629.5,12760.5]
[73,null,29687.25,26940,18987,13740.75,0,null,null,null,null,null,39583,35920,25316,18321,null,29687.25,26940,18987,13740.75]
[74,null,31862.25,28916.25,20400.75,14766,0,null,null,null,null,null,42483,38555,27201,19688,null,31862.25,28916.25,20400.75,14766]
[75,null,34125.75,30970.5,21871.5,15828.75,0,null,null,null,null,null,45501,41294,29162,21105,null,34125.75,30970.5,21871.5,15828.75]
[76,null,34125.75,30970.5,21871.5,15828.75,0,null,null,null,null,null,45501,41294,29162,21105,null,34125.75,30970.5,21871.5,15828.75]
[77,null,34125.75,30970.5,21871.5,15828.75,0,null,null,null,null,null,45501,41294,29162,21105,null,34125.75,30970.5,21871.5,15828.75]
[78,null,34125.75,30970.5,21871.5,15828.75,0,null,null,null,null,null,45501,41294,29162,21105,null,34125.75,30970.5,21871.5,15828.75]
[79,null,34125.75,30970.5,21871.5,15828.75,0,null,null,null,null,null,45501,41294,29162,21105,null,34125.75,30970.5,21871.5,15828.75]
[80,null,34125.75,30970.5,21871.5,15828.75,0,null,null,null,null,null,45501,41294,29162,21105,null,34125.75,30970.5,21871.5,15828.75]
[81,null,34125.75,30970.5,21871.5,15828.75,0,null,null,null,null,null,45501,41294,29162,21105,null,34125.75,30970.5,21871.5,15828.75]
[82,null,34125.75,30970.5,21871.5,15828.75,0,null,null,null,null,null,45501,41294,29162,21105,null,34125.75,30970.5,21871.5,15828.75]
[83,null,{"$f":"R220","v":34125.75},{"$f":"S220","v":30970.5},{"$f":"T220","v":21871.5},{"$f":"U220","v":15828.75},{"$f":"Q220*$K$6","v":0},null,null,null,null,null,45501,41294,29162,21105,null,{"$f":"M220*0.75","v":34125.75},{"$f":"N220*0.75","v":30970.5},{"$f":"O220*0.75","v":21871.5},{"$f":"P220*0.75","v":15828.75}]
[84,"o más",34125.75,30970.5,21871.5,15828.75,0,null,null,null,null,null,45501,41294,29162,21105,null,34125.75,30970.5,21871.5,15828.75]
[1,"Hijo",1749,1588.5,1188,861,0,null,null,null,null,null,2332,2118,1584,1148,null,1749,1588.5,1188,861]
[2,"Hijos",2974.5,2697.75,2019,1463.25,0,null,null,null,null,null,3966,3597,2692,1951,null,2974.5,2697.75,2019,1463.25]
[3,"Hijos o más",4197.75,3810.75,2848.5,2061.75,0,null,null,null,null,null,5597,5081,3798,2749,null,4197.75,3810.75,2848.5,2061.75]
[]
["BUPA GLOBAL PREMIER - MENSUALES"]
["EDAD"]
[" "," ",2000,3500,5000]
[18,null,{"$f":"+C155*$K$2","v":362.67},329.28000000000003,246.33,178.22,0]
[19,null,{"$f":"+C156*$K$2","v":367.29},333.34000000000003,248.57000000000002,179.9,0]
[20,null,{"$f":"+C157*$K$2","v":371.77000000000004},337.33000000000004,251.16000000000003,181.79000000000002,0]
[21,null,{"$f":"+C158*$K$2","v":376.53000000000003},341.53000000000003,253.75,183.68,0]
[22,null,{"$f":"+C159*$K$2","v":381.22},346.22,256.34000000000003,185.64000000000001,0]
[23,null,{"$f":"+C160*$K$2","v":386.33000000000004},350.7,259.07,187.60000000000002,0]
[24,null,{"$f":"+C161*$K$2","v":391.65000000000003},355.46000000000004,261.94,189.63,0]
[25,null,{"$f":"+C162*$K$2","v":397.04},360.22,264.88,191.73000000000002,0]
[26,null,{"$f":"+C163*$K$2","v":404.81},367.5,269.43,194.95000000000002,0]
[27,null,{"$f":"+C164*$K$2","v":412.79},374.85,273.98,198.31,0]
[28,null,{"$f":"+C165*$K$2","v":421.26},382.34000000000003,278.67,201.74,0]
[29,null,{"$f":"+C166*$K$2","v":430.15000000000003},390.32,283.71000000000004,205.45000000000002,0]
[30,null,{"$f":"+C167*$K$2","v":439.25},398.79,289.03000000000003,209.3,0]
[31,null,{"$f":"+C168*$K$2","v":448.56},407.19,294.56,213.22,0]
[32,null,{"$f":"+C169*$K$2","v":458.36},416.01,300.09000000000003,217.28,0]
[33,null,{"$f":"+C170*$K$2","v":468.37},425.18,306.18,221.55,0]
[34,null,{"$f":"+C171*$K$2","v":478.8},434.49,312.13,225.96,0]
[35,null,{"$f":"+C172*$K$2","v":489.44},444.36,318.64,230.72,0]
[36,null,{"$f":"+C173*$K$2","v":500.57000000000005},454.3,325.29000000000002,235.41,0]
[37,null,{"$f":"+C174*$K$2","v":511.91},464.52000000000004,332.01,240.31,0]
[38,null,{"$f":"+C175*$K$2","v":523.53},475.3,339.01,245.35000000000002,0]
[39,null,{"$f":"+C176*$K$2","v":535.64},486.22,346.15000000000003,250.60000000000002,0]
[40,null,{"$f":"+C177*$K$2","v":547.89},497.35,353.43,255.78,0]
[41,null,{"$f":"+C178*$K$2","v":560.63},508.76000000000005,360.99,261.31,0]
[42,null,{"$f":"+C179*$K$2","v":573.37},520.38,368.97,266.98,0]
[43,null,{"$f":"+C180*$K$2","v":586.88},532.49,377.02000000000004,273.07,0]
[44,null,{"$f":"+C181*$K$2","v":600.18000000000006},544.81000000000006,385.35,279.02000000000004,0]
[45,null,{"$f":"+C182*$K$2","v":614.25},557.62,393.89000000000004,285.18,0]
[46,null,{"$f":"+C183*$K$2","v":628.6},570.43000000000006,402.57,291.34000000000003,0]
[47,null,{"$f":"+C184*$K$2","v":643.16000000000008},583.59,411.6,297.99,0]
[48,null,{"$f":"+C185*$K$2","v":658},597.1,420.70000000000005,304.5,0]
[49,null,{"$f":"+C186*$K$2","v":673.26},610.89,430.01000000000005,311.22000000000003,0]
[50,null,{"$f":"+C187*$K$2","v":688.59},625.03,439.6,318.15000000000003,0]
[51,null,{"$f":"+C188*$K$2","v":704.48},639.38,449.19,325.22000000000003,0]
[52,null,{"$f":"+C189*$K$2","v":720.79000000000008},654.01,459.27000000000004,332.5,0]
[53,null,{"$f":"+C190*$K$2","v":737.17000000000007},669.06000000000006,469.56,339.92,0]
[54,null,{"$f":"+C191*$K$2","v":753.97},684.11,479.92,347.34000000000003,0]
[55,null,{"$f":"+C192*$K$2","v":771.33},699.93000000000006,490.49,355.11,0]
[56,null,{"$f":"+C193*$K$2","v":788.55000000000007},715.75,501.41,362.95,0]
[57,null,{"$f":"+C194*$K$2","v":806.47},731.85,512.54000000000008,371.07,0]
[58,null,{"$f":"+C195*$K$2","v":824.6},748.23,523.81000000000006,379.26,0]
[59,null,{"$f":"+C196*$K$2","v":842.94},765.03000000000009,535.36,387.38,0]
[60,null,{"$f":"+C197*$K$2","v":861.84},782.11,547.12,396.06,0]
[61,null,{"$f":"+C198*$K$2","v":960.26},871.5,608.86,440.72,0]
[62,null,{"$f":"+C199*$K$2","v":1066.8},968.1,676.2,489.44,0]
[63,null,{"$f":"+C200*$K$2","v":1181.53},1072.19,748.79000000000008,542.08000000000004,0]
[64,null,{"$f":"+C201*$K$2","v":1304.17},1183.7,826.91000000000008,598.43000000000006,0]
[65,null,{"$f":"+C202*$K$2","v":1435},1302.1400000000001,910.21,658.7,0]
[66,null,{"$f":"+C203*$K$2","v":1573.88},1428.14,999.11,723.1,0]
[67,null,{"$f":"+C204*$K$2","v":1720.74},1561.49,1093.47,791.49,0]
[68,null,{"$f":"+C205*$K$2","v":1875.5800000000002},1702.0500000000002,1193.0800000000002,863.38,0]
[69,null,{"$f":"+C206*$K$2","v":2038.3300000000002},1850.03,1298.0800000000002,939.54000000000008,0]
[70,null,{"$f":"+C207*$K$2","v":2209.48},2005.15,1408.6100000000001,1019.48,0]
[71,null,{"$f":"+C208*$K$2","v":2388.54},2167.5500000000002,1524.46,1103.4100000000001,0]
[72,null,{"$f":"+C209*$K$2","v":2575.5100000000002},2337.44,1645.42,1190.98,0]
[73,null,{"$f":"+C210*$K$2","v":2770.81},2514.4,1772.1200000000001,1282.47,0]
[74,null,{"$f":"+C211*$K$2","v":2973.81},2698.85,1904.0700000000002,1378.16,0]
[75,null,{"$f":"+C212*$K$2","v":3185.07},2890.58,2041.3400000000001,1477.3500000000001,0]
[76,null,{"$f":"+C213*$K$2","v":3185.07},2890.58,2041.3400000000001,1477.3500000000001,0]
[77,null,{"$f":"+C214*$K$2","v":3185.07},2890.58,2041.3400000000001,1477.3500000000001,0]
[78,null,{"$f":"+C215*$K$2","v":3185.07},2890.58,2041.3400000000001,1477.3500000000001,0]
[79,null,{"$f":"+C216*$K$2","v":3185.07},2890.58,2041.3400000000001,1477.3500000000001,0]
[80,null,{"$f":"+C217*$K$2","v":3185.07},2890.58,2041.3400000000001,1477.3500000000001,0]
[81,null,{"$f":"+C218*$K$2","v":3185.07},2890.58,2041.3400000000001,1477.3500000000001,0]
[82,null,{"$f":"+C219*$K$2","v":3185.07},2890.58,2041.3400000000001,1477.3500000000001,0]
[83,null,{"$f":"+C220*$K$2","v":3185.07},2890.58,2041.3400000000001,1477.3500000000001,0]
[84,"o más",{"$f":"+C221*$K$2","v":3185.07},2890.58,2041.3400000000001,1477.3500000000001,0]
[1,"Hijo",{"$f":"+C222*$K$2","v":163.24},148.26000000000002,110.88000000000001,80.36,0]
[2,"Hijos",{"$f":"+C223*$K$2","v":277.62},251.79000000000002,188.44,136.57,0]
[3,"Hijos o más",{"$f":"+C224*$K$2","v":391.79},355.67,265.86,192.43,0]
[]
[]
["BUPA GLOBAL SELECT"]
["TARIFAS ANUALES",null,null,null,null,null,null,"OK"]
["EDAD"]
[" "," ",2000,3500,5000,10000,null,null,null,null,null,null,2000,3500,5000,10000,null,2000,3500,5000,10000]
[18,null,{"$f":"R305","v":3870.9},{"$f":"S305","v":3712.7999999999997},2799.9,2029.8,null,null,null,null,null,null,4554,4368,3294,2388,null,{"$f":"M305*85%","v":3870.9},{"$f":"N305*85%","v":3712.7999999999997},{"$f":"O305*85%","v":2799.9},{"$f":"P305*85%","v":2029.8}]
[19,null,{"$f":"R306","v":3926.15},{"$f":"S306","v":3767.2},{"$f":"T306","v":2830.5},{"$f":"U306","v":2053.6},null,null,null,null,null,null,4619,4432,3330,2416,null,{"$f":"M306*85%","v":3926.15},{"$f":"N306*85%","v":3767.2},{"$f":"O306*85%","v":2830.5},{"$f":"P306*85%","v":2053.6}]
[20,null,3978,3819.0499999999997,2863.65,2075.6999999999998,null,null,null,null,null,null,4680,4493,3369,2442,null,3978,3819.0499999999997,2863.65,2075.6999999999998]
[21,null,4038.35,3876,2895.95,2100.35,null,null,null,null,null,null,4751,4560,3407,2471,null,4038.35,3876,2895.95,2100.35]
[22,null,4099.55,3932.1,2932.5,2125.85,null,null,null,null,null,null,4823,4626,3450,2501,null,4099.55,3932.1,2932.5,2125.85]
[23,null,4161.5999999999995,3993.2999999999997,2969.9,2154.75,null,null,null,null,null,null,4896,4698,3494,2535,null,4161.5999999999995,3993.2999999999997,2969.9,2154.75]
[24,null,4226.2,4054.5,3008.15,2181.1,null,null,null,null,null,null,4972,4770,3539,2566,null,4226.2,4054.5,3008.15,2181.1]
[25,null,4294.2,4118.25,3048.1,2210,null,null,null,null,null,null,5052,4845,3586,2600,null,4294.2,4118.25,3048.1,2210]
[26,null,4390.25,4210.05,3105.9,2253.35,null,null,null,null,null,null,5165,4953,3654,2651,null,4390.25,4210.05,3105.9,2253.35]
[27,null,4490.55,4311.2,3165.4,2296.6999999999998,null,null,null,null,null,null,5283,5072,3724,2702,null,4490.55,4311.2,3165.4,2296.6999999999998]
[28,null,4595.0999999999995,4408.95,3228.2999999999997,2342.6,null,null,null,null,null,null,5406,5187,3798,2756,null,4595.0999999999995,4408.95,3228.2999999999997,2342.6]
[29,null,4705.5999999999995,4513.5,3298.85,2391.0499999999997,null,null,null,null,null,null,5536,5310,3881,2813,null,4705.5999999999995,4513.5,3298.85,2391.0499999999997]
[30,null,4818.6499999999996,4624,3366,2441.1999999999998,null,null,null,null,null,null,5669,5440,3960,2872,null,4818.6499999999996,4624,3366,2441.1999999999998]
[31,null,4935.95,4736.2,3439.95,2496.4499999999998,null,null,null,null,null,null,5807,5572,4047,2937,null,4935.95,4736.2,3439.95,2496.4499999999998]
[32,null,5057.5,4853.5,3516.45,2548.2999999999997,null,null,null,null,null,null,5950,5710,4137,2998,null,5057.5,4853.5,3516.45,2548.2999999999997]
[33,null,5180.75,4971.6499999999996,3593.7999999999997,2605.25,null,null,null,null,null,null,6095,5849,4228,3065,null,5180.75,4971.6499999999996,3593.7999999999997,2605.25]
[34,null,5311.65,5094.8999999999996,3676.25,2664.75,null,null,null,null,null,null,6249,5994,4325,3135,null,5311.65,5094.8999999999996,3676.25,2664.75]
[35,null,5445.0999999999995,5224.95,3760.4,2725.95,null,null,null,null,null,null,6406,6147,4424,3207,null,5445.0999999999995,5224.95,3760.4,2725.95]
[36,null,5583.65,5355,3847.1,2788.85,null,null,null,null,null,null,6569,6300,4526,3281,null,5583.65,5355,3847.1,2788.85]
[37,null,5724.75,5492.7,3937.2,2853.45,null,null,null,null,null,null,6735,6462,4632,3357,null,5724.75,5492.7,3937.2,2853.45]
[38,null,5869.25,5633.8,4032.4,2921.45,null,null,null,null,null,null,6905,6628,4744,3437,null,5869.25,5633.8,4032.4,2921.45]
[39,null,6019.7,5776.5999999999995,4129.3,2992.85,null,null,null,null,null,null,7082,6796,4858,3521,null,6019.7,5776.5999999999995,4129.3,2992.85]
[40,null,6174.4,5926.2,4226.2,3063.4,null,null,null,null,null,null,7264,6972,4972,3604,null,6174.4,5926.2,4226.2,3063.4]
[41,null,6332.5,6075.8,4328.2,3136.5,null,null,null,null,null,null,7450,7148,5092,3690,null,6332.5,6075.8,4328.2,3136.5]
[42,null,6494,6230.5,4433.5999999999995,3214.7,null,null,null,null,null,null,7640,7330,5216,3782,null,6494,6230.5,4433.5999999999995,3214.7]
[43,null,6662.3,6393.7,4540.7,3291.2,null,null,null,null,null,null,7838,7522,5342,3872,null,6662.3,6393.7,4540.7,3291.2]
[44,null,6830.5999999999995,6555.2,4650.3499999999995,3369.4,null,null,null,null,null,null,8036,7712,5471,3964,null,6830.5999999999995,6555.2,4650.3499999999995,3369.4]
[45,null,7005.7,6723.5,4765.0999999999995,3452.7,null,null,null,null,null,null,8242,7910,5606,4062,null,7005.7,6723.5,4765.0999999999995,3452.7]
[46,null,7184.2,6893.5,4877.3,3536,null,null,null,null,null,null,8452,8110,5738,4160,null,7184.2,6893.5,4877.3,3536]
[47,null,7368.65,7068.5999999999995,4996.3,3623.5499999999997,null,null,null,null,null,null,8669,8316,5878,4263,null,7368.65,7068.5999999999995,4996.3,3623.5499999999997]
[48,null,7556.5,7248.8,5122.0999999999995,3711.1,null,null,null,null,null,null,8890,8528,6026,4366,null,7556.5,7248.8,5122.0999999999995,3711.1]
[49,null,7741.8,7429.8499999999995,5246.2,3802.0499999999997,null,null,null,null,null,null,9108,8741,6172,4473,null,7741.8,7429.8499999999995,5246.2,3802.0499999999997]
[50,null,7939.8499999999995,7617.7,5370.3,3894.7,null,null,null,null,null,null,9341,8962,6318,4582,null,7939.8499999999995,7617.7,5370.3,3894.7]
[51,null,8138.75,7807.25,5505.45,3990.75,null,null,null,null,null,null,9575,9185,6477,4695,null,8138.75,7807.25,5505.45,3990.75]
[52,null,8341.0499999999993,8003.5999999999995,5635.5,4085.1,null,null,null,null,null,null,9813,9416,6630,4806,null,8341.0499999999993,8003.5999999999995,5635.5,4085.1]
[53,null,8549.2999999999993,8200.7999999999993,5773.2,4184.55,null,null,null,null,null,null,10058,9648,6792,4923,null,8549.2999999999993,8200.7999999999993,5773.2,4184.55]
[54,null,8758.4,8406.5,5914.3,4285.7,null,null,null,null,null,null,10304,9890,6958,5042,null,8758.4,8406.5,5914.3,4285.7]
[55,null,8974.2999999999993,8613.0499999999993,6055.4,4389.3999999999996,null,null,null,null,null,null,10558,10133,7124,5164,null,8974.2999999999993,8613.0499999999993,6055.4,4389.3999999999996]
[56,null,9195.2999999999993,8821.2999999999993,6200.75,4493.0999999999995,null,null,null,null,null,null,10818,10378,7295,5286,null,9195.2999999999993,8821.2999999999993,6200.75,4493.0999999999995]
[57,null,9418.85,9035.5,6346.0999999999995,4598.5,null,null,null,null,null,null,11081,10630,7466,5410,null,9418.85,9035.5,6346.0999999999995,4598.5]
[58,null,9645.7999999999993,9256.5,6499.0999999999995,4711.55,null,null,null,null,null,null,11348,10890,7646,5543,null,9645.7999999999993,9256.5,6499.0999999999995,4711.55]
[59,null,9876.15,9477.5,6653.8,4822.05,null,null,null,null,null,null,11619,11150,7828,5673,null,9876.15,9477.5,6653.8,4822.05]
[60,null,10113.299999999999,9703.6,6811.05,4936.8,null,null,null,null,null,null,11898,11416,8013,5808,null,10113.299999999999,9703.6,6811.05,4936.8]
[61,null,11351.75,10892.75,7639.8,5536.9,null,null,null,null,null,null,13355,12815,8988,6514,null,11351.75,10892.75,7639.8,5536.9]
[62,null,12695.6,12181.35,8535.6999999999989,6189.7,null,null,null,null,null,null,14936,14331,10042,7282,null,12695.6,12181.35,8535.6999999999989,6189.7]
[63,null,14139.75,13566,9508.9499999999989,6891.8,null,null,null,null,null,null,16635,15960,11187,8108,null,14139.75,13566,9508.9499999999989,6891.8]
[64,null,15685.05,15048.4,10553.6,7648.3,null,null,null,null,null,null,18453,17704,12416,8998,null,15685.05,15048.4,10553.6,7648.3]
[65,null,17332.349999999999,16631.099999999999,11670.5,8458.35,null,null,null,null,null,null,20391,19566,13730,9951,null,17332.349999999999,16631.099999999999,11670.5,8458.35]
[66,null,19082.5,18308.149999999998,12858.8,9321.1,null,null,null,null,null,null,22450,21539,15128,10966,null,19082.5,18308.149999999998,12858.8,9321.1]
[67,null,20933.8,20085.5,14120.199999999999,10233.15,null,null,null,null,null,null,24628,23630,16612,12039,null,20933.8,20085.5,14120.199999999999,10233.15]
[68,null,22887.1,21958.899999999998,15453,11199.6,null,null,null,null,null,null,26926,25834,18180,13176,null,22887.1,21958.899999999998,15453,11199.6]
[69,null,24943.25,23933.45,16859.75,12219.6,null,null,null,null,null,null,29345,28157,19835,14376,null,24943.25,23933.45,16859.75,12219.6]
[70,null,27101.399999999998,26006.6,18338.75,13290.6,null,null,null,null,null,null,31884,30596,21575,15636,null,27101.399999999998,26006.6,18338.75,13290.6]
[71,null,29362.399999999998,28174.1,19890,14416,null,null,null,null,null,null,34544,33146,23400,16960,null,29362.399999999998,28174.1,19890,14416]
[72,null,31725.399999999998,30438.5,21515.200000000001,15593.25,null,null,null,null,null,null,37324,35810,25312,18345,null,31725.399999999998,30438.5,21515.200000000001,15593.25]
[73,null,34190.400000000001,32803.199999999997,23210.1,16822.349999999999,null,null,null,null,null,null,40224,38592,27306,19791,null,34190.400000000001,32803.199999999997,23210.1,16822.349999999999]
[74,null,36757.4,35269.049999999996,24977.25,18104.149999999998,null,null,null,null,null,null,43244,41493,29385,21299,null,36757.4,35269.049999999996,24977.25,18104.149999999998]
[75,null,39427.25,37830.1,26818.35,19438.649999999998,null,null,null,null,null,null,46385,44506,31551,22869,null,39427.25,37830.1,26818.35,19438.649999999998]
[76,null,39427.25,37830.1,26818.35,19438.649999999998,null,null,null,null,null,null,46385,44506,31551,22869,null,39427.25,37830.1,26818.35,19438.649999999998]
[77,null,39427.25,37830.1,26818.35,19438.649999999998,null,null,null,null,null,null,46385,44506,31551,22869,null,39427.25,37830.1,26818.35,19438.649999999998]
[78,null,39427.25,37830.1,26818.35,19438.649999999998,null,null,null,null,null,null,46385,44506,31551,22869,null,39427.25,37830.1,26818.35,19438.649999999998]
[79,null,39427.25,37830.1,26818.35,19438.649999999998,null,null,null,null,null,null,46385,44506,31551,22869,null,39427.25,37830.1,26818.35,19438.649999999998]
[80,null,39427.25,37830.1,26818.35,19438.649999999998,null,null,null,null,null,null,46385,44506,31551,22869,null,39427.25,37830.1,26818.35,19438.649999999998]
[81,null,39427.25,37830.1,26818.35,19438.649999999998,null,null,null,null,null,null,46385,44506,31551,22869,null,39427.25,37830.1,26818.35,19438.649999999998]
[82,null,39427.25,37830.1,26818.35,19438.649999999998,null,null,null,null,null,null,46385,44506,31551,22869,null,39427.25,37830.1,26818.35,19438.649999999998]
[83,null,{"$f":"R370","v":39427.25},{"$f":"S370","v":37830.1},{"$f":"T370","v":26818.35},{"$f":"U370","v":19438.649999999998},null,null,null,null,null,null,46385,44506,31551,22869,null,{"$f":"M370*85%","v":39427.25},{"$f":"N370*85%","v":37830.1},{"$f":"O370*85%","v":26818.35},{"$f":"P370*85%","v":19438.649999999998}]
[84,"o más",39427.25,37830.1,26818.35,19438.649999999998,null,null,null,null,null,null,46385,44506,31551,22869,null,39427.25,37830.1,26818.35,19438.649999999998]
[1,"Hijo",1946.5,1865.75,1406.75,1020,null,null,null,null,null,null,2290,2195,1655,1200,null,1946.5,1865.75,1406.75,1020]
[2,"Hijos",3307.35,3170.5,2391.9,1734,null,null,null,null,null,null,3891,3730,2814,2040,null,3307.35,3170.5,2391.9,1734]
[3,"Hijos o más",4668.2,4479.5,3375.35,2447.15,null,null,null,null,null,null,5492,5270,3971,2879,null,4668.2,4479.5,3375.35,2447.15]
[]
["BUPA GLOBAL SELECT - MENSUALES"]
["EDAD"]
[" "," ",2000,3500,5000]
[18,null,{"$f":"+C305*$K$2","v":361.28400000000005},346.52799999999996,261.32400000000001,189.44800000000001,0]
[19,null,{"$f":"+C306*$K$2","v":366.44066666666669},351.60533333333331,264.18,191.66933333333333,0]
[20,null,{"$f":"+C307*$K$2","v":371.28000000000003},356.44466666666665,267.274,193.732,0]
[21,null,{"$f":"+C308*$K$2","v":376.91266666666667},361.76,270.28866666666664,196.03266666666667,0]
[22,null,{"$f":"+C309*$K$2","v":382.62466666666671},366.99599999999998,273.7,198.41266666666667,0]
[23,null,{"$f":"+C310*$K$2","v":388.41599999999994},372.70799999999997,277.19066666666669,201.11,0]
[24,null,{"$f":"+C311*$K$2","v":394.44533333333334},378.42,280.76066666666668,203.56933333333333,0]
[25,null,{"$f":"+C312*$K$2","v":400.79199999999997},384.37,284.48933333333332,206.26666666666668,0]
[26,null,{"$f":"+C313*$K$2","v":409.75666666666666},392.93800000000005,289.88400000000001,210.31266666666667,0]
[27,null,{"$f":"+C314*$K$2","v":419.11800000000005},402.37866666666667,295.43733333333336,214.35866666666666,0]
[28,null,{"$f":"+C315*$K$2","v":428.87599999999998},411.50200000000001,301.30799999999999,218.64266666666666,0]
[29,null,{"$f":"+C316*$K$2","v":439.18933333333331},421.26,307.89266666666668,223.16466666666665,0]
[30,null,{"$f":"+C317*$K$2","v":449.74066666666664},431.57333333333338,314.16000000000003,227.84533333333331,0]
[31,null,{"$f":"+C318*$K$2","v":460.68866666666668},442.04533333333336,321.06200000000001,233.00199999999998,0]
[32,null,{"$f":"+C319*$K$2","v":472.03333333333336},452.99333333333334,328.202,237.84133333333332,0]
[33,null,{"$f":"+C320*$K$2","v":483.53666666666669},464.02066666666667,335.42133333333334,243.15666666666667,0]
[34,null,{"$f":"+C321*$K$2","v":495.75399999999996},475.524,343.11666666666667,248.71,0]
[35,null,{"$f":"+C322*$K$2","v":508.20933333333329},487.66199999999998,350.97066666666672,254.422,0]
[36,null,{"$f":"+C323*$K$2","v":521.14066666666668},499.8,359.0626666666667,260.29266666666666,0]
[37,null,{"$f":"+C324*$K$2","v":534.31000000000006},512.65200000000004,367.47199999999998,266.322,0]
[38,null,{"$f":"+C325*$K$2","v":547.79666666666674},525.82133333333343,376.35733333333337,272.66866666666664,0]
[39,null,{"$f":"+C326*$K$2","v":561.83866666666665},539.14933333333329,385.40133333333335,279.33266666666668,0]
[40,null,{"$f":"+C327*$K$2","v":576.27733333333333},553.11199999999997,394.44533333333334,285.91733333333337,0]
[41,null,{"$f":"+C328*$K$2","v":591.03333333333342},567.07466666666676,403.96533333333332,292.74,0]
[42,null,{"$f":"+C329*$K$2","v":606.10666666666668},581.51333333333332,413.80266666666665,300.03866666666664,0]
[43,null,{"$f":"+C330*$K$2","v":621.81466666666677},596.74533333333329,423.79866666666669,307.17866666666669,0]
[44,null,{"$f":"+C331*$K$2","v":637.52266666666662},611.81866666666667,434.03266666666661,314.47733333333338,0]
[45,null,{"$f":"+C332*$K$2","v":653.8653333333333},627.52666666666664,444.74266666666665,322.25200000000001,0]
[46,null,{"$f":"+C333*$K$2","v":670.52533333333338},643.39333333333332,455.21466666666669,330.0266666666667,0]
[47,null,{"$f":"+C334*$K$2","v":687.7406666666667},659.73599999999999,466.32133333333337,338.19799999999998,0]
[48,null,{"$f":"+C335*$K$2","v":705.27333333333331},676.55466666666666,478.06266666666664,346.36933333333332,0]
[49,null,{"$f":"+C336*$K$2","v":722.5680000000001},693.45266666666669,489.64533333333333,354.858,0]
[50,null,{"$f":"+C337*$K$2","v":741.0526666666666},710.9853333333333,501.22800000000007,363.50533333333334,0]
[51,null,{"$f":"+C338*$K$2","v":759.61666666666667},728.67666666666673,513.84199999999998,372.47,0]
[52,null,{"$f":"+C339*$K$2","v":778.49799999999993},747.00266666666664,525.98,381.27600000000001,0]
[53,null,{"$f":"+C340*$K$2","v":797.93466666666666},765.40800000000002,538.83199999999999,390.55800000000005,0]
[54,null,{"$f":"+C341*$K$2","v":817.45066666666662},784.60666666666668,552.00133333333338,399.99866666666668,0]
[55,null,{"$f":"+C342*$K$2","v":837.60133333333329},803.88466666666659,565.17066666666665,409.67733333333331,0]
[56,null,{"$f":"+C343*$K$2","v":858.22799999999995},823.32133333333331,578.73666666666668,419.35599999999999,0]
[57,null,{"$f":"+C344*$K$2","v":879.09266666666679},843.31333333333339,592.3026666666666,429.19333333333333,0]
[58,null,{"$f":"+C345*$K$2","v":900.27466666666669},863.94,606.58266666666668,439.74466666666672,0]
[59,null,{"$f":"+C346*$K$2","v":921.774},884.56666666666672,621.02133333333336,450.05800000000005,0]
[60,null,{"$f":"+C347*$K$2","v":943.90800000000002},905.66933333333338,635.69800000000009,460.76800000000003,0]
[61,null,{"$f":"+C348*$K$2","v":1059.4966666666667},1016.6566666666668,713.048,516.77733333333333,0]
[62,null,{"$f":"+C349*$K$2","v":1184.9226666666668},1136.9260000000002,796.66533333333325,577.70533333333333,0]
[63,null,{"$f":"+C350*$K$2","v":1319.71},1266.1600000000001,887.50199999999995,643.23466666666673,0]
[64,null,{"$f":"+C351*$K$2","v":1463.9380000000001},1404.5173333333335,985.00266666666676,713.84133333333341,0]
[65,null,{"$f":"+C352*$K$2","v":1617.6859999999999},1552.2359999999999,1089.2466666666667,789.44600000000003,0]
[66,null,{"$f":"+C353*$K$2","v":1781.0333333333333},1708.7606666666666,1200.1546666666666,869.96933333333345,0]
[67,null,{"$f":"+C354*$K$2","v":1953.8213333333333},1874.6466666666668,1317.8853333333334,955.09400000000005,0]
[68,null,{"$f":"+C355*$K$2","v":2136.1293333333333},2049.4973333333332,1442.28,1045.296,0]
[69,null,{"$f":"+C356*$K$2","v":2328.0366666666669},2233.7886666666668,1573.5766666666668,1140.4960000000001,0]
[70,null,{"$f":"+C357*$K$2","v":2529.4639999999999},2427.2826666666665,1711.6166666666668,1240.4560000000001,0]
[71,null,{"$f":"+C358*$K$2","v":2740.4906666666666},2629.5826666666667,1856.4,1345.4933333333333,0]
[72,null,{"$f":"+C359*$K$2","v":2961.0373333333332},2840.9266666666667,2008.0853333333334,1455.3700000000001,0]
[73,null,{"$f":"+C360*$K$2","v":3191.1040000000003},3061.6320000000001,2166.2759999999998,1570.086,0]
[74,null,{"$f":"+C361*$K$2","v":3430.6906666666669},3291.7779999999998,2331.21,1689.7206666666666,0]
[75,null,{"$f":"+C362*$K$2","v":3679.876666666667},3530.8093333333331,2503.0459999999998,1814.2739999999999,0]
[76,null,{"$f":"+C363*$K$2","v":3679.876666666667},3530.8093333333331,2503.0459999999998,1814.2739999999999,0]
[77,null,{"$f":"+C364*$K$2","v":3679.876666666667},3530.8093333333331,2503.0459999999998,1814.2739999999999,0]
[78,null,{"$f":"+C365*$K$2","v":3679.876666666667},3530.8093333333331,2503.0459999999998,1814.2739999999999,0]
[79,null,{"$f":"+C366*$K$2","v":3679.876666666667},3530.8093333333331,2503.0459999999998,1814.2739999999999,0]
[80,null,{"$f":"+C367*$K$2","v":3679.876666666667},3530.8093333333331,2503.0459999999998,1814.2739999999999]
[81,null,{"$f":"+C368*$K$2","v":3679.876666666667},3530.8093333333331,2503.0459999999998,1814.2739999999999]
[82,null,{"$f":"+C369*$K$2","v":3679.876666666667},3530.8093333333331,2503.0459999999998,1814.2739999999999]
[83,null,{"$f":"+C370*$K$2","v":3679.876666666667},3530.8093333333331,2503.0459999999998,1814.2739999999999]
[84,"o más",{"$f":"+C371*$K$2","v":3679.876666666667},3530.8093333333331,2503.0459999999998,1814.2739999999999,0]
[1,"Hijo",{"$f":"+C372*$K$2","v":181.67333333333335},174.13666666666668,131.29666666666668,{"$f":"+F372*$K$2","v":95.2}]
[2,"Hijos",{"$f":"+C373*$K$2","v":308.68599999999998},295.91333333333336,223.24400000000003,{"$f":"+F373*$K$2","v":161.84}]
[3,"Hijos o más",{"$f":"+C374*$K$2","v":435.69866666666667},418.0866666666667,315.03266666666667,{"$f":"+F374*$K$2","v":228.40066666666669}]
[]
[]
["BUPA GLOBAL ELITE"]
["TARIFAS SEMESTRALES"]
["EDAD"]
[" "," ",1000,2000,3500]
[18,null,{"$f":"+C6*$K$4","v":4534.2825000000003},{"$f":"+D6*$K$4","v":3973.4100000000003},3282.7935000000002,2845.3579999999997,2151.1375000000003]
[19,null,{"$f":"+C7*$K$4","v":4588.7930000000006},{"$f":"+D7*$K$4","v":4022.0640000000003},3317.482,2877.3434999999999,2174.5635000000002]
[20,null,{"$f":"+C8*$K$4","v":4647.3580000000002},4072.0695000000001,3353.9725000000003,2907.9775,2197.5390000000002]
[21,null,4705.0219999999999,4124.3275000000003,3391.3640000000005,2940.864,2222.7669999999998]
[22,null,4766.29,4177.4865,3431.4585000000002,2975.5525000000002,2248.4454999999998]
[23,null,4828.9094999999998,4234.2494999999999,3472.4540000000002,3010.6915000000004,2275.4755]
[24,null,4893.7815000000001,4291.4629999999997,3513.9,3047.1819999999998,2302.9560000000001]
[25,null,4962.2575000000006,4349.1270000000004,3556.2469999999998,3083.6725000000001,2331.3375000000001]
[26,null,5059.5655000000006,4434.2714999999998,3621.1190000000001,3139.9850000000001,2372.7835]
[27,null,5160.027,4523.9209999999994,3686.8919999999998,3197.6490000000003,2416.0315000000001]
[28,null,5266.3450000000003,4616.7240000000002,3756.2690000000002,3256.6644999999999,2461.9825000000001]
[29,null,5376.2669999999998,4712.6805000000004,3829.25,3320.1849999999999,2508.384]
[30,null,5489.3425000000007,4812.241,3904.9340000000002,3386.4085,2558.84]
[31,null,5607.8239999999996,4916.7569999999996,3980.6179999999999,3452.6320000000001,2608.395]
[32,null,5728.5580000000009,5021.2730000000001,4063.9605000000001,3524.2615000000001,2662.4549999999999]
[33,null,5856.0495000000001,5132.9970000000003,4145.9515000000001,3596.3415000000005,2717.4160000000002]
[34,null,5985.7934999999998,5245.1714999999995,4232.8980000000001,3672.0254999999997,2773.2779999999998]
[35,null,6119.1414999999997,5363.6530000000002,4322.9979999999996,3748.6104999999998,2832.7440000000001]
[36,null,6256.5439999999999,5483.9364999999998,4413.9989999999998,3828.3490000000002,2891.7595000000001]
[37,null,6398.0009999999993,5608.2745000000004,4511.3069999999998,3912.1419999999998,2956.181]
[38,null,6544.8639999999996,5736.6670000000004,4609.5159999999996,3997.2865000000002,3019.2510000000002]
[39,null,6693.9795000000004,5867.3119999999999,4710.4280000000008,4084.2329999999997,3086.826]
[40,null,6846.6989999999996,6002.4620000000004,4813.1419999999998,4174.3329999999996,3154.4009999999998]
[41,null,7005.7255000000005,6141.2159999999994,4921.2619999999997,4266.6854999999996,3224.6790000000001]
[42,null,7168.3559999999998,6281.7719999999999,5031.6345000000001,4363.5430000000006,3296.7590000000005]
[43,null,7334.14,6427.7340000000004,5143.3584999999994,4459.95,3370.6410000000001]
[44,null,7503.5280000000002,6577.7505000000001,5259.1369999999997,4560.8620000000001,3446.3250000000003]
[45,null,7677.8715000000002,6730.47,5378.0689999999995,4664.0264999999999,3524.712]
[46,null,7855.8190000000004,6885.442,5499.2534999999998,4768.9930000000004,3604]
[47,null,8037.3705000000009,7046.2705000000005,5624.0420000000004,4876.2120000000004,3685.5405000000001]
[48,null,8224.7785000000003,7207.0990000000002,5751.0830000000005,4987.0349999999999,3767.982]
[49,null,8413.5380000000005,7375.1355000000003,5880.3765000000003,5099.2094999999999,3853.5770000000002]
[50,null,8608.1540000000005,7544.0730000000003,6014.1750000000002,5214.9880000000003,3940.5235000000002]
[51,null,8806.3739999999998,7718.8670000000002,6151.1270000000004,5333.0190000000002,4029.7225000000003]
[52,null,9007.2969999999987,7896.3639999999996,6288.0789999999997,5452.8519999999999,4120.2730000000001]
[53,null,9214.0764999999992,8076.5640000000003,6429.9865,5575.8384999999998,4213.5264999999999]
[54,null,9424.9105,8260.3680000000004,6575.4980000000005,5701.9784999999993,4308.1315000000004]
[55,null,9640.2494999999999,8448.6769999999997,6722.3609999999999,5829.0195000000003,4405.4395000000004]
[56,null,9856.94,8639.6890000000003,6873.2784999999994,5959.6644999999999,4502.7475000000004]
[57,null,10079.486999999999,8835.2060000000001,7025.0969999999998,6090.76,4603.2089999999998]
[58,null,10306.539000000001,9034.7775000000001,7180.5195000000003,6226.3605000000007,4705.4724999999999]
[59,null,10536.294,9234.7994999999992,7340.4470000000001,6365.1144999999997,4809.5380000000005]
[60,null,10770.554,9441.1285000000007,7501.7259999999997,6504.7695000000003,4915.4055000000008]
[61,null,12003.121999999999,10521.4275,8356.3245000000006,7245.3914999999997,5475.3770000000004]
[62,null,13335.701000000001,11689.123500000002,9280.7505000000001,8046.8310000000001,6080.8490000000002]
[63,null,14770.543500000002,12946.469000000001,10278.608,8912.6919999999991,6734.9750000000004]
[64,null,16302.694000000001,14289.4095,11346.7435,9838.92,7435.9530000000004]
[65,null,17938.459500000001,15722.9005,12489.211499999999,10829.5695,8183.3325000000004]
[66,null,19673.785500000002,17245.14,13704.210000000001,11882.387999999999,8980.2669999999998]
[67,null,21508.672000000002,18853.424999999999,14989.937,{"$f":"+F55*$K$4","v":12997.3755},9822.2515000000003]
[68,null,23444.02,20548.205999999998,16349.546000000002,14176.7845,10713.3405]
[69,null,25482.082000000002,22334.888999999999,17780.333999999999,15417.461500000001,11649.93]
[70,null,27618.352999999999,24208.067999999999,19285.003999999997,16722.109499999999,12636.525000000001]
[71,null,29857.338,26170.446,20860.4025,18087.575000000001,13667.719499999999]
[72,null,32195.433000000001,28219.32,22508.782000000003,19517.011499999997,14748.9195]
[73,null,34634.890500000001,30358.293999999998,24226.538499999999,21008.617000000002,15874.719000000001]
[74,null,37174.359000000004,32584.214500000002,26020.429500000002,22562.842000000001,17049.172500000001]
[75,null,39815.19,34897.982499999998,27885.048999999999,24179.6865,18271.378999999997]
[76,null,39815.19,34897.982499999998,27885.048999999999,24179.6865,18271.378999999997]
[77,null,39815.19,34897.982499999998,27885.048999999999,24179.6865,18271.378999999997]
[78,null,39815.19,34897.982499999998,27885.048999999999,24179.6865,18271.378999999997]
[79,null,39815.19,34897.982499999998,27885.048999999999,24179.6865,18271.378999999997]
[80,null,39815.19,34897.982499999998,27885.048999999999,24179.6865,18271.378999999997]
[81,null,39815.19,34897.982499999998,27885.048999999999,24179.6865,18271.378999999997]
[82,null,39815.19,34897.982499999998,27885.048999999999,24179.6865,18271.378999999997]
[83,null,39815.19,{"$f":"+D71*$K$4","v":34897.982499999998},27885.048999999999,24179.6865,18271.378999999997]
[84,"o más",39815.19,34897.982499999998,27885.048999999999,24179.6865,18271.378999999997]
[1,"Hijo",{"$f":"+C73*$K$4","v":2041.6659999999999},1788.4850000000001,1477.1895000000002,1282.123,968.57500000000005]
[2,"Hijos",3469.7510000000002,3041.7759999999998,2510.6365000000001,2177.7170000000001,1645.6765]
[3,"Hijos o más",4896.9350000000004,4293.7155000000002,3544.9845,3074.6625000000004,2323.2285000000002]
[]
["BUPA GLOBAL PREMIER"]
["TARIFAS SEMESTRALES"]
["EDAD"]
[" "," ",2000,3500,5000]
[18,null,{"$f":"+C155*$K$4","v":2059.4475000000002},{"$f":"+D155*$K$4","v":1869.8400000000001},1398.8025,1012.0350000000001,0]
[19,null,{"$f":"+C156*$K$4","v":2085.6824999999999},1892.895,1411.5225,1021.575,0]
[20,null,{"$f":"+C157*$K$4","v":2111.1224999999999},1915.5525,1426.23,1032.3075000000001,0]
[21,null,{"$f":"+C158*$K$4","v":2138.1525000000001},1939.4025000000001,1440.9375,1043.04,0]
[22,null,{"$f":"+C159*$K$4","v":2164.7850000000003},1966.0350000000001,1455.645,1054.17,0]
[23,null,{"$f":"+C160*$K$4","v":2193.8025000000002},1991.4750000000001,1471.1475,1065.3,0]
[24,null,{"$f":"+C161*$K$4","v":2224.0125000000003},2018.5050000000001,1487.4450000000002,1076.8275000000001,0]
[25,null,{"$f":"+C162*$K$4","v":2254.62},2045.5350000000001,1504.14,1088.7525000000001,0]
[26,null,{"$f":"+C163*$K$4","v":2298.7425000000003},2086.875,1529.9775,1107.0375000000001,0]
[27,null,{"$f":"+C164*$K$4","v":2344.0574999999999},2128.6125000000002,1555.8150000000001,1126.1175000000001,0]
[28,null,{"$f":"+C165*$K$4","v":2392.1550000000002},2171.145,1582.4475,1145.595,0]
[29,null,{"$f":"+C166*$K$4","v":2442.6375000000003},2216.46,1611.0675000000001,1166.6625000000001,0]
[30,null,{"$f":"+C167*$K$4","v":2494.3125},2264.5574999999999,1641.2775000000001,1188.5250000000001,0]
[31,null,{"$f":"+C168*$K$4","v":2547.1800000000003},2312.2575000000002,1672.68,1210.7850000000001,0]
[32,null,{"$f":"+C169*$K$4","v":2602.83},2362.3425000000002,1704.0825,1233.8400000000001,0]
[33,null,{"$f":"+C170*$K$4","v":2659.6725000000001},2414.415,1738.6650000000002,1258.0875000000001,0]
[34,null,{"$f":"+C171*$K$4","v":2718.9},2467.2825000000003,1772.4525000000001,1283.1300000000001,0]
[35,null,{"$f":"+C172*$K$4","v":2779.32},2523.33,1809.42,1310.1600000000001,0]
[36,null,{"$f":"+C173*$K$4","v":2842.5225},2579.7750000000001,1847.1825000000001,1336.7925,0]
[37,null,{"$f":"+C174*$K$4","v":2906.9175},2637.81,1885.3425000000002,1364.6175000000001,0]
[38,null,{"$f":"+C175*$K$4","v":2972.9025000000001},2699.0250000000001,1925.0925000000002,1393.2375000000002,0]
[39,null,{"$f":"+C176*$K$4","v":3041.67},2761.0350000000003,1965.6375,1423.0500000000002,0]
[40,null,{"$f":"+C177*$K$4","v":3111.2325000000001},2824.2375000000002,2006.9775000000002,1452.4650000000001,0]
[41,null,{"$f":"+C178*$K$4","v":3183.5775000000003},2889.03,2049.9075000000003,1483.8675000000001,0]
[42,null,{"$f":"+C179*$K$4","v":3255.9225000000001},2955.0150000000003,2095.2225000000003,1516.0650000000001,0]
[43,null,{"$f":"+C180*$K$4","v":3332.6400000000003},3023.7825000000003,2140.9349999999999,1550.6475,0]
[44,null,{"$f":"+C181*$K$4","v":3408.165},3093.7425000000003,2188.2375000000002,1584.4350000000002,0]
[45,null,{"$f":"+C182*$K$4","v":3488.0625},3166.4850000000001,2236.7325000000001,1619.4150000000002,0]
[46,null,{"$f":"+C183*$K$4","v":3569.55},3239.2275,2286.0225,1654.395,0]
[47,null,{"$f":"+C184*$K$4","v":3652.23},3313.9575,2337.3000000000002,1692.1575,0]
[48,null,{"$f":"+C185*$K$4","v":3736.5},3390.6750000000002,2388.9749999999999,1729.125,0]
[49,null,{"$f":"+C186*$K$4","v":3823.1550000000002},3468.9825000000001,2441.8425000000002,1767.2850000000001,0]
[50,null,{"$f":"+C187*$K$4","v":3910.2075},3549.2775000000001,2496.3000000000002,1806.6375,0]
[51,null,{"$f":"+C188*$K$4","v":4000.44},3630.7650000000003,2550.7575000000002,1846.7850000000001,0]
[52,null,{"$f":"+C189*$K$4","v":4093.0575000000003},3713.8425000000002,2607.9974999999999,1888.125,0]
[53,null,{"$f":"+C190*$K$4","v":4186.0725000000002},3799.3050000000003,2666.4300000000003,1930.26,0]
[54,null,{"$f":"+C191*$K$4","v":4281.4724999999999},3884.7675000000004,2725.26,1972.3950000000002,0]
[55,null,{"$f":"+C192*$K$4","v":4380.0524999999998},3974.6025000000004,2785.2825000000003,2016.5175000000002,0]
[56,null,{"$f":"+C193*$K$4","v":4477.8375000000005},4064.4375,2847.2925,2061.0374999999999,0]
[57,null,{"$f":"+C194*$K$4","v":4579.5974999999999},4155.8625000000002,2910.4950000000003,2107.1475,0]
[58,null,{"$f":"+C195*$K$4","v":4682.55},4248.8775000000005,2974.4925000000003,2153.6550000000002,0]
[59,null,{"$f":"+C196*$K$4","v":4786.6950000000006},4344.2775000000001,3040.08,2199.7650000000003,0]
[60,null,{"$f":"+C197*$K$4","v":4894.0200000000004},4441.2674999999999,3106.86,2249.0550000000003,0]
[61,null,{"$f":"+C198*$K$4","v":5452.9050000000007},4948.875,3457.4550000000004,2502.6600000000003,0]
[62,null,{"$f":"+C199*$K$4","v":6057.9000000000005},5497.4250000000002,3839.8500000000004,2779.32,0]
[63,null,{"$f":"+C200*$K$4","v":6709.4025000000001},6088.5075000000006,4252.0574999999999,3078.2400000000002,0]
[64,null,{"$f":"+C201*$K$4","v":7405.8225000000002},6721.7250000000004,4695.6675000000005,3398.2275,0]
[65,null,{"$f":"+C202*$K$4","v":8148.75},7394.2950000000001,5168.6925000000001,3740.4750000000004,0]
[66,null,{"$f":"+C203*$K$4","v":8937.3900000000012},8109.7950000000001,5673.5174999999999,4106.1750000000002,0]
[67,null,{"$f":"+C204*$K$4","v":9771.3450000000012},8867.0325000000012,6209.3475000000008,4494.5325000000003,0]
[68,null,{"$f":"+C205*$K$4","v":10650.615},9665.2124999999996,6774.9900000000007,4902.7650000000003,0]
[69,null,{"$f":"+C206*$K$4","v":11574.8025},10505.5275,7371.2400000000007,5335.2449999999999,0]
[70,null,{"$f":"+C207*$K$4","v":12546.69},11386.387500000001,7998.8925000000008,5789.1900000000005,0]
[71,null,{"$f":"+C208*$K$4","v":13563.495000000001},12308.587500000001,8656.755000000001,6265.7925000000005,0]
[72,null,{"$f":"+C209*$K$4","v":14625.217500000001},13273.320000000002,9343.6350000000002,6763.0650000000005,0]
[73,null,{"$f":"+C210*$K$4","v":15734.2425},14278.2,10063.11,7282.5975000000008,0]
[74,null,{"$f":"+C211*$K$4","v":16886.9925},15325.612500000001,10812.397500000001,7825.9800000000005,0]
[75,null,{"$f":"+C212*$K$4","v":18086.647499999999},16414.365000000002,11591.895,8389.2375000000011,0]
[76,null,{"$f":"+C213*$K$4","v":18086.647499999999},16414.365000000002,11591.895,8389.2375000000011,0]
[77,null,{"$f":"+C214*$K$4","v":18086.647499999999},16414.365000000002,11591.895,8389.2375000000011,0]
[78,null,{"$f":"+C215*$K$4","v":18086.647499999999},16414.365000000002,11591.895,8389.2375000000011,0]
[79,null,{"$f":"+C216*$K$4","v":18086.647499999999},16414.365000000002,11591.895,8389.2375000000011,0]
[80,null,{"$f":"+C217*$K$4","v":18086.647499999999},16414.365000000002,11591.895,8389.2375000000011,0]
[81,null,{"$f":"+C218*$K$4","v":18086.647499999999},16414.365000000002,11591.895,8389.2375000000011,0]
[82,null,{"$f":"+C219*$K$4","v":18086.647499999999},16414.365000000002,11591.895,8389.2375000000011,0]
[83,null,{"$f":"+C220*$K$4","v":18086.647499999999},16414.365000000002,11591.895,8389.2375000000011,0]
[84,"o más",{"$f":"+C221*$K$4","v":18086.647499999999},16414.365000000002,11591.895,8389.2375000000011,0]
[1,"Hijo",{"$f":"+C222*$K$4","v":926.97},841.90500000000009,629.64,456.33000000000004,0]
[2,"Hijos",{"$f":"+C223*$K$4","v":1576.4850000000001},1429.8075000000001,1070.0700000000002,775.52250000000004,0]
[3,"Hijos o más",{"$f":"+C224*$K$4","v":2224.8074999999999},2019.6975,1509.7050000000002,1092.7275,0]
[]
["BUPA GLOBAL SELECT"]
["TARIFAS SEMESTRALES"]
["EDAD"]
[" "," ",2000,3500,5000]
[18,null,{"$f":"+C305*$K$4","v":2051.5770000000002},{"$f":"+D305*$K$4","v":1967.7839999999999},1483.9470000000001,1075.7940000000001,0]
[19,null,{"$f":"+C306*$K$4","v":2080.8595},1996.616,1500.165,1088.4079999999999,0]
[20,null,{"$f":"+C307*$K$4","v":2108.34},2024.0964999999999,1517.7345,1100.1209999999999,0]
[21,null,{"$f":"+C308*$K$4","v":2140.3254999999999},2054.2800000000002,1534.8534999999999,1113.1855,0]
[22,null,{"$f":"+C309*$K$4","v":2172.7615000000001},2084.0129999999999,1554.2250000000001,1126.7004999999999,0]
[23,null,{"$f":"+C310*$K$4","v":2205.6479999999997},2116.4490000000001,1574.047,1142.0175000000002,0]
[24,null,{"$f":"+C311*$K$4","v":2239.886},2148.8850000000002,1594.3195000000001,1155.9829999999999,0]
[25,null,{"$f":"+C312*$K$4","v":2275.9259999999999},2182.6725000000001,1615.4929999999999,1171.3,0]
[26,null,{"$f":"+C313*$K$4","v":2326.8325},2231.3265000000001,1646.1270000000002,1194.2755,0]
[27,null,{"$f":"+C314*$K$4","v":2379.9915000000001},2284.9360000000001,1677.662,1217.251,0]
[28,null,{"$f":"+C315*$K$4","v":2435.4029999999998},2336.7435,1710.999,1241.578,0]
[29,null,{"$f":"+C316*$K$4","v":2493.9679999999998},2392.1550000000002,1748.3905,1267.2565,0]
[30,null,{"$f":"+C317*$K$4","v":2553.8845000000001},2450.7200000000003,1783.98,1293.836,0]
[31,null,{"$f":"+C318*$K$4","v":2616.0535},2510.1860000000001,1823.1735000000001,1323.1185,0]
[32,null,{"$f":"+C319*$K$4","v":2680.4749999999999},2572.355,1863.7184999999999,1350.5989999999999,0]
[33,null,{"$f":"+C320*$K$4","v":2745.7975000000001},2634.9744999999998,1904.7139999999999,1380.7825,0]
[34,null,{"$f":"+C321*$K$4","v":2815.1745000000001},2700.297,1948.4125000000001,1412.3175000000001,0]
[35,null,{"$f":"+C322*$K$4","v":2885.9029999999998},2769.2235000000001,1993.0120000000002,1444.7535,0]
[36,null,{"$f":"+C323*$K$4","v":2959.3344999999999},2838.15,2038.963,1478.0905,0]
[37,null,{"$f":"+C324*$K$4","v":3034.1175000000003},2911.1309999999999,2086.7159999999999,1512.3285000000001,0]
[38,null,{"$f":"+C325*$K$4","v":3110.7025000000003},2985.9140000000002,2137.172,1548.3685,0]
[39,null,{"$f":"+C326*$K$4","v":3190.4410000000003},3061.598,2188.529,1586.2105000000001,0]
[40,null,{"$f":"+C327*$K$4","v":3272.4319999999998},3140.886,2239.886,1623.6020000000001,0]
[41,null,{"$f":"+C328*$K$4","v":3356.2250000000004},3220.1740000000004,2293.9459999999999,1662.345,0]
[42,null,{"$f":"+C329*$K$4","v":3441.82},3302.165,2349.808,1703.7909999999999,0]
[43,null,{"$f":"+C330*$K$4","v":3531.0190000000002},3388.6610000000001,2406.5709999999999,1744.336,0]
[44,null,{"$f":"+C331*$K$4","v":3620.2179999999998},3474.2559999999999,2464.6855,1785.7820000000002,0]
[45,null,{"$f":"+C332*$K$4","v":3713.0210000000002},3563.4550000000004,2525.5029999999997,1829.931,0]
[46,null,{"$f":"+C333*$K$4","v":3807.6260000000002},3653.5550000000003,2584.9690000000001,1874.0800000000002,0]
[47,null,{"$f":"+C334*$K$4","v":3905.3845000000001},3746.3579999999997,2648.0390000000002,1920.4814999999999,0]
[48,null,{"$f":"+C335*$K$4","v":4004.9450000000002},3841.8640000000005,2714.7129999999997,1966.883,0]
[49,null,{"$f":"+C336*$K$4","v":4103.1540000000005},3937.8204999999998,2780.4859999999999,2015.0864999999999,0]
[50,null,{"$f":"+C337*$K$4","v":4208.1205},4037.3810000000003,2846.259,2064.1909999999998,0]
[51,null,{"$f":"+C338*$K$4","v":4313.5375000000004},4137.8425000000007,2917.8885,2115.0975000000003,0]
[52,null,{"$f":"+C339*$K$4","v":4420.7564999999995},4241.9080000000004,2986.8150000000001,2165.1030000000001,0]
[53,null,{"$f":"+C340*$K$4","v":4531.1289999999999},4346.424,3059.7960000000003,2217.8115000000003,0]
[54,null,{"$f":"+C341*$K$4","v":4641.9520000000002},4455.4450000000006,3134.5790000000002,2271.4209999999998,0]
[55,null,{"$f":"+C342*$K$4","v":4756.3789999999999},4564.9165000000003,3209.3620000000001,2326.3820000000001,0]
[56,null,{"$f":"+C343*$K$4","v":4873.509},4675.2889999999998,3286.3975,2381.3429999999998,0]
[57,null,{"$f":"+C344*$K$4","v":4991.9905000000008},4788.8150000000005,3363.433,2437.2049999999999,0]
[58,null,{"$f":"+C345*$K$4","v":5112.2739999999994},4905.9450000000006,3444.5229999999997,2497.1215000000002,0]
[59,null,{"$f":"+C346*$K$4","v":5234.3595000000005},5023.0749999999998,3526.5140000000001,2555.6865000000003,0]
[60,null,{"$f":"+C347*$K$4","v":5360.049},5142.9080000000004,3609.8565000000003,2616.5040000000004,0]
[61,null,{"$f":"+C348*$K$4","v":6016.4275000000007},5773.1575000000003,4049.0940000000005,2934.5569999999998,0]
[62,null,{"$f":"+C349*$K$4","v":6728.6680000000006},6456.1155000000008,4523.9209999999994,3280.5410000000002,0]
[63,null,{"$f":"+C350*$K$4","v":7494.0675000000001},7189.9800000000005,5039.7434999999996,3652.6540000000005,0]
[64,null,{"$f":"+C351*$K$4","v":8313.0764999999992},7975.652,5593.4080000000004,4053.5990000000002,0]
[65,null,{"$f":"+C352*$K$4","v":9186.1455000000005},8814.4830000000002,6185.3650000000007,4482.9255000000003,0]
[66,null,{"$f":"+C353*$K$4","v":10113.725},9703.3194999999996,6815.1639999999998,4940.183,0]
[67,null,{"$f":"+C354*$K$4","v":11094.914000000001},10645.315000000001,7483.7060000000001,5423.5695000000005,0]
[68,null,{"$f":"+C355*$K$4","v":12130.163},11638.216999999999,8190.09,5935.7880000000005,0]
[69,null,{"$f":"+C356*$K$4","v":13219.922500000001},12684.728500000001,8935.6674999999996,6476.3880000000008,0]
[70,null,{"$f":"+C357*$K$4","v":14363.742},13783.498,9719.5375000000004,7044.0180000000009,0]
[71,null,{"$f":"+C358*$K$4","v":15562.072},14932.272999999999,10541.7,7640.4800000000005,0]
[72,null,{"$f":"+C359*$K$4","v":16814.462},16132.405000000001,11403.056,8264.4225000000006,0]
[73,null,{"$f":"+C360*$K$4","v":18120.912},17385.696,12301.352999999999,8915.8454999999994,0]
[74,null,{"$f":"+C361*$K$4","v":19481.422000000002},18692.5965,13237.942500000001,9595.1994999999988,0]
[75,null,{"$f":"+C362*$K$4","v":20896.442500000001},20049.953000000001,14213.7255,10302.484499999999,0]
[76,null,{"$f":"+C363*$K$4","v":20896.442500000001},20049.953000000001,14213.7255,10302.484499999999,0]
[77,null,{"$f":"+C364*$K$4","v":20896.442500000001},20049.953000000001,14213.7255,10302.484499999999,0]
[78,null,{"$f":"+C365*$K$4","v":20896.442500000001},20049.953000000001,14213.7255,10302.484499999999,0]
[79,null,{"$f":"+C366*$K$4","v":20896.442500000001},20049.953000000001,14213.7255,10302.484499999999,0]
[80,null,{"$f":"+C367*$K$4","v":20896.442500000001},20049.953000000001,14213.7255,10302.484499999999,0]
[81,null,{"$f":"+C368*$K$4","v":20896.442500000001},20049.953000000001,14213.7255,10302.484499999999,0]
[82,null,{"$f":"+C369*$K$4","v":20896.442500000001},20049.953000000001,14213.7255,10302.484499999999,0]
[83,null,{"$f":"+C370*$K$4","v":20896.442500000001},20049.953000000001,14213.7255,10302.484499999999,0]
[84,"o más",{"$f":"+C371*$K$4","v":20896.442500000001},20049.953000000001,14213.7255,10302.484499999999,0]
[1,"Hijo",{"$f":"+C372*$K$4","v":1031.645},988.84750000000008,745.57749999999999,540.6,0]
[2,"Hijos",{"$f":"+C373*$K$4","v":1752.8955000000001},1680.365,1267.7070000000001,919.0200000000001,0]
[3,"Hijos o más",{"$f":"+C374*$K$4","v":2474.1460000000002},2374.1350000000002,1788.9355,1296.9895000000001,0]
[]
["BUPA GLOBAL ELITE"]
["TARIFAS TRIMESTRALES"]
["EDAD"]
[" "," ",1000,2000,3500]
[18,null,{"$f":"+C6*$K$3","v":2352.6937500000004},{"$f":"+D6*$K$3","v":2061.6750000000002},1703.3362500000001,1476.365,1116.15625]
[19,null,{"$f":"+C7*$K$3","v":2380.9775000000004},2086.92,1721.335,1492.9612500000001,1128.31125]
[20,null,{"$f":"+C8*$K$3","v":2411.3650000000002},2112.86625,1740.2687500000002,1508.85625,1140.2325000000001]
[21,null,{"$f":"+C9*$K$3","v":2441.2850000000003},2139.9812500000003,1759.6700000000003,1525.92,1153.3225]
[22,null,{"$f":"+C10*$K$3","v":2473.0750000000003},2167.5637500000003,1780.4737500000001,1543.91875,1166.64625]
[23,null,{"$f":"+C11*$K$3","v":2505.5662500000003},2197.0162500000001,1801.7450000000001,1562.1512500000001,1180.6712499999999]
[24,null,{"$f":"+C12*$K$3","v":2539.2262500000002},2226.7024999999999,1823.2500000000002,1581.085,1194.93]
[25,null,{"$f":"+C13*$K$3","v":2574.7562500000004},2256.6224999999999,1845.2225000000001,1600.0187500000002,1209.65625]
[26,null,{"$f":"+C14*$K$3","v":2625.2462500000001},2300.80125,1878.8825000000002,1629.2375000000002,1231.1612500000001]
[27,null,{"$f":"+C15*$K$3","v":2677.3724999999999},2347.3175000000001,1913.01,1659.1575000000003,1253.6012500000002]
[28,null,{"$f":"+C16*$K$3","v":2732.5375000000004},2395.4699999999998,1949.0075000000002,1689.7787499999999,1277.4437500000001]
[29,null,{"$f":"+C17*$K$3","v":2789.5725000000002},2445.2587500000004,1986.8750000000002,1722.7375000000002,1301.5200000000002]
[30,null,{"$f":"+C18*$K$3","v":2848.2437500000001},2496.9175,2026.1450000000002,1757.0987500000001,1327.7]
[31,null,{"$f":"+C19*$K$3","v":2909.7200000000003},2551.1475,2065.415,1791.46,1353.4125000000001]
[32,null,{"$f":"+C20*$K$3","v":2972.3650000000002},2605.3775000000005,2108.6587500000001,1828.6262500000003,1381.4625000000001]
[33,null,{"$f":"+C21*$K$3","v":3038.5162500000001},2663.3475000000003,2151.2012500000001,1866.0262500000001,1409.98]
[34,null,{"$f":"+C22*$K$3","v":3105.8362499999998},2721.55125,2196.3150000000001,1905.2962500000001,1438.9649999999999]
[35,null,{"$f":"+C23*$K$3","v":3175.0262499999999},2783.0275000000001,2243.0650000000001,1945.0337500000001,1469.8200000000002]
[36,null,{"$f":"+C24*$K$3","v":3246.32},2845.4387500000003,2290.2824999999998,1986.4075000000003,1500.4412500000001]
[37,null,{"$f":"+C25*$K$3","v":3319.7174999999997},2909.9537500000001,2340.7725,2029.885,1533.8675000000001]
[38,null,{"$f":"+C26*$K$3","v":3395.92},2976.5725000000002,2391.73,2074.0637500000003,1566.5925]
[39,null,{"$f":"+C27*$K$3","v":3473.2912500000002},3044.36,2444.09,2119.1775000000002,1601.655]
[40,null,{"$f":"+C28*$K$3","v":3552.5325000000003},3114.4850000000001,2497.3850000000002,2165.9275000000002,1636.7175]
[41,null,{"$f":"+C29*$K$3","v":3635.0462500000003},3186.48,2553.4850000000001,2213.8462500000001,1673.1825000000001]
[42,null,{"$f":"+C30*$K$3","v":3719.43},3259.4100000000003,2610.7537500000003,2264.1025000000004,1710.5825000000002]
[43,null,{"$f":"+C31*$K$3","v":3805.4500000000003},3335.145,2668.7237500000001,2314.125,1748.9175]
[44,null,{"$f":"+C32*$K$3","v":3893.3400000000006},3412.9837500000003,2728.7975000000001,2366.4850000000001,1788.1875000000002]
[45,null,{"$f":"+C33*$K$3","v":3983.80125},3492.2250000000004,2790.5075000000002,2420.0137500000001,1828.8600000000001]
[46,null,{"$f":"+C34*$K$3","v":4076.1325000000002},3572.6350000000002,2853.38625,2474.4775000000004,1870.0000000000002]
[47,null,{"$f":"+C35*$K$3","v":4170.3337500000007},3656.0837500000002,2918.1350000000002,2530.11,1912.3087499999999]
[48,null,{"$f":"+C36*$K$3","v":4267.5737500000005},3739.5325000000003,2984.0525000000002,2587.6125000000002,1955.085]
[49,null,{"$f":"+C37*$K$3","v":4365.5150000000003},3826.7212500000005,3051.1387500000001,2645.8162500000003,1999.4975000000002]
[50,null,{"$f":"+C38*$K$3","v":4466.4949999999999},3914.3775000000005,3120.5625000000005,2705.8900000000003,2044.6112500000002]
[51,null,{"$f":"+C39*$K$3","v":4569.3450000000003},4005.0725000000002,3191.6224999999999,2767.1325000000002,2090.8937500000002]
[52,null,{"$f":"+C40*$K$3","v":4673.5974999999999},4097.17,3262.6824999999999,2829.31,2137.8775000000001]
[53,null,{"$f":"+C41*$K$3","v":4780.8887500000001},4190.67,3336.3137500000003,2893.1237499999997,2186.2637500000001]
[54,null,{"$f":"+C42*$K$3","v":4890.2837499999996},4286.0400000000009,3411.8150000000005,2958.57375,2235.3512500000002]
[55,null,{"$f":"+C43*$K$3","v":5002.0162499999997},4383.7475000000004,3488.0174999999999,3024.49125,2285.8412499999999]
[56,null,{"$f":"+C44*$K$3","v":5114.4500000000007},4482.8575000000001,3566.32375,3092.2787499999999,2336.3312500000002]
[57,null,{"$f":"+C45*$K$3","v":5229.9224999999997},4584.3050000000003,3645.0975000000003,3160.3,2388.4575]
[58,null,{"$f":"+C46*$K$3","v":5347.7325000000001},4687.8562500000007,3725.74125,3230.6587500000005,2441.5187500000002]
[59,null,{"$f":"+C47*$K$3","v":5466.9450000000006},4791.6412499999997,3808.7225000000003,3302.6537499999999,2495.5150000000003]
[60,null,{"$f":"+C48*$K$3","v":5588.4949999999999},4898.6987500000005,3892.4050000000002,3375.11625,2550.4462500000004]
[61,null,{"$f":"+C49*$K$3","v":6228.0349999999999},5459.2312500000007,4335.8287500000006,3759.4012499999999,2840.9974999999999]
[62,null,{"$f":"+C50*$K$3","v":6919.4675000000007},6065.1112500000008,4815.4837500000003,4175.2425000000003,3155.1575000000003]
[63,null,{"$f":"+C51*$K$3","v":7663.9612500000012},6717.5075000000006,5333.24,4624.51,3494.5625000000005]
[64,null,{"$f":"+C52*$K$3","v":8458.9449999999997},7414.3162499999999,5887.4612500000003,5105.1000000000004,3858.2775000000006]
[65,null,{"$f":"+C53*$K$3","v":9307.6912500000017},8158.1087500000003,6480.2512500000003,5619.11625,4246.0687500000004]
[66,null,{"$f":"+C54*$K$3","v":10208.096250000001},8947.9500000000007,7110.6750000000002,6165.39,4659.5725000000002]
[67,null,{"$f":"+C55*$K$3","v":11160.160000000002},9782.4375,7777.7974999999997,6743.9212500000003,5096.4512500000001]
[68,null,{"$f":"+C56*$K$3","v":12164.35},10661.805,8483.255000000001,7355.8787499999999,5558.8087500000001]
[69,null,{"$f":"+C57*$K$3","v":13221.835000000001},11588.8575,9225.6450000000004,7999.6262500000003,6044.7750000000005]
[70,null,{"$f":"+C58*$K$3","v":14330.2775},12560.79,10006.369999999999,8676.5662499999999,6556.6875000000009]
[71,null,{"$f":"+C59*$K$3","v":15492.015000000001},13579.005000000001,10823.793750000001,9385.0625,7091.74125]
[72,null,{"$f":"+C60*$K$3","v":16705.177500000002},14642.1,11679.085000000001,10126.751249999999,7652.74125]
[73,null,{"$f":"+C61*$K$3","v":17970.93375},15751.945,12570.373750000001,10900.697500000002,8236.8824999999997]
[74,null,{"$f":"+C62*$K$3","v":19288.582500000004},16906.903750000001,13501.166250000002,11707.135000000002,8846.2687500000011]
[75,null,{"$f":"+C63*$K$3","v":20658.825000000001},18107.443750000002,14468.657499999999,12546.063749999999,9480.432499999999]
[76,null,{"$f":"+C64*$K$3","v":20658.825000000001},18107.443750000002,14468.657499999999,12546.063749999999,9480.432499999999]
[77,null,{"$f":"+C65*$K$3","v":20658.825000000001},18107.443750000002,14468.657499999999,12546.063749999999,9480.432499999999]
[78,null,{"$f":"+C66*$K$3","v":20658.825000000001},18107.443750000002,14468.657499999999,12546.063749999999,9480.432499999999]
[79,null,{"$f":"+C67*$K$3","v":20658.825000000001},18107.443750000002,14468.657499999999,12546.063749999999,9480.432499999999]
[80,null,{"$f":"+C68*$K$3","v":20658.825000000001},18107.443750000002,14468.657499999999,12546.063749999999,9480.432499999999]
[81,null,{"$f":"+C69*$K$3","v":20658.825000000001},18107.443750000002,14468.657499999999,12546.063749999999,9480.432499999999]
[82,null,{"$f":"+C70*$K$3","v":20658.825000000001},18107.443750000002,14468.657499999999,12546.063749999999,9480.432499999999]
[83,null,{"$f":"+C71*$K$3","v":20658.825000000001},18107.443750000002,14468.657499999999,12546.063749999999,9480.432499999999]
[84,"o más",{"$f":"+C72*$K$3","v":20658.825000000001},18107.443750000002,14468.657499999999,12546.063749999999,9480.432499999999]
[1,"Hijo",{"$f":"+C73*$K$3","v":1059.355},927.98750000000007,766.46625000000006,665.25250000000005,502.56250000000006]
[2,"Hijos",{"$f":"+C74*$K$3","v":1800.3425000000002},1578.28,1302.6887500000003,1129.9475,853.88874999999996]
[3,"Hijos o más",{"$f":"+C75*$K$3","v":2540.8625000000002},2227.8712500000001,1839.3787500000001,1595.3437500000002,1205.44875]
[]
["BUPA GLOBAL PREMIER"]
["TARIFAS TRIMESTRALES"]
["EDAD"]
[" "," ",2000,3500,5000]
[18,null,{"$f":"+C155*$K$3","v":1068.5812500000002},{"$f":"+D155*$K$3","v":970.2},725.79375000000005,525.11250000000007,0]
[19,null,{"$f":"+C156*$K$3","v":1082.1937500000001},982.16250000000002,732.39375000000007,530.0625,0]
[20,null,{"$f":"+C157*$K$3","v":1095.3937500000002},993.91875000000005,740.02500000000009,535.63125000000002,0]
[21,null,{"$f":"+C158*$K$3","v":1109.41875},1006.29375,747.65625000000011,541.20000000000005,0]
[22,null,{"$f":"+C159*$K$3","v":1123.2375000000002},1020.1125000000001,755.28750000000002,546.97500000000002,0]
[23,null,{"$f":"+C160*$K$3","v":1138.29375},1033.3125,763.33125000000007,552.75,0]
[24,null,{"$f":"+C161*$K$3","v":1153.96875},1047.3375000000001,771.78750000000002,558.73125000000005,0]
[25,null,{"$f":"+C162*$K$3","v":1169.8500000000001},1061.3625000000002,780.45,564.91875000000005,0]
[26,null,{"$f":"+C163*$K$3","v":1192.7437500000001},1082.8125,793.85625000000005,574.40625,0]
[27,null,{"$f":"+C164*$K$3","v":1216.2562500000001},1104.46875,807.26250000000005,584.30625000000009,0]
[28,null,{"$f":"+C165*$K$3","v":1241.2125000000001},1126.5375000000001,821.08125000000007,594.41250000000002,0]
[29,null,{"$f":"+C166*$K$3","v":1267.40625},1150.0500000000002,835.93125000000009,605.34375,0]
[30,null,{"$f":"+C167*$K$3","v":1294.21875},1175.0062500000001,851.60625000000005,616.6875,0]
[31,null,{"$f":"+C168*$K$3","v":1321.65},1199.7562500000001,867.90000000000009,628.23750000000007,0]
[32,null,{"$f":"+C169*$K$3","v":1350.5250000000001},1225.7437500000001,884.19375000000002,640.20000000000005,0]
[33,null,{"$f":"+C170*$K$3","v":1380.0187500000002},1252.7625,902.13750000000005,652.78125,0]
[34,null,{"$f":"+C171*$K$3","v":1410.7500000000002},1280.1937500000001,919.66875000000005,665.77500000000009,0]
[35,null,{"$f":"+C172*$K$3","v":1442.1000000000001},1309.2750000000001,938.85,679.80000000000007,0]
[36,null,{"$f":"+C173*$K$3","v":1474.8937500000002},1338.5625,958.44375000000002,693.61875000000009,0]
[37,null,{"$f":"+C174*$K$3","v":1508.3062500000001},1368.6750000000002,978.24375000000009,708.05625000000009,0]
[38,null,{"$f":"+C175*$K$3","v":1542.54375},1400.4375,998.86875000000009,722.90625000000011,0]
[39,null,{"$f":"+C176*$K$3","v":1578.2250000000001},1432.6125000000002,1019.9062500000001,738.37500000000011,0]
[40,null,{"$f":"+C177*$K$3","v":1614.3187500000001},1465.4062500000002,1041.35625,753.63750000000005,0]
[41,null,{"$f":"+C178*$K$3","v":1651.85625},1499.0250000000001,1063.6312500000001,769.93125000000009,0]
[42,null,{"$f":"+C179*$K$3","v":1689.3937500000002},1533.2625,1087.1437500000002,786.63750000000005,0]
[43,null,{"$f":"+C180*$K$3","v":1729.2},1568.9437500000001,1110.8625000000002,804.58125000000007,0]
[44,null,{"$f":"+C181*$K$3","v":1768.3875},1605.2437500000001,1135.40625,822.11250000000007,0]
[45,null,{"$f":"+C182*$K$3","v":1809.8437500000002},1642.9875000000002,1160.5687500000001,840.26250000000005,0]
[46,null,{"$f":"+C183*$K$3","v":1852.1250000000002},1680.73125,1186.1437500000002,858.41250000000002,0]
[47,null,{"$f":"+C184*$K$3","v":1895.0250000000001},1719.5062500000001,1212.75,878.00625000000002,0]
[48,null,{"$f":"+C185*$K$3","v":1938.7500000000002},1759.3125000000002,1239.5625,897.18750000000011,0]
[49,null,{"$f":"+C186*$K$3","v":1983.7125000000001},1799.9437500000001,1266.9937500000001,916.98750000000007,0]
[50,null,{"$f":"+C187*$K$3","v":2028.8812500000001},1841.60625,1295.25,937.40625000000011,0]
[51,null,{"$f":"+C188*$K$3","v":2075.7000000000003},1883.8875,1323.5062500000001,958.23750000000007,0]
[52,null,{"$f":"+C189*$K$3","v":2123.7562500000004},1926.9937500000001,1353.2062500000002,979.68750000000011,0]
[53,null,{"$f":"+C190*$K$3","v":2172.0187500000002},1971.3375000000001,1383.5250000000001,1001.5500000000001,0]
[54,null,{"$f":"+C191*$K$3","v":2221.5187500000002},2015.6812500000001,1414.0500000000002,1023.4125000000001,0]
[55,null,{"$f":"+C192*$K$3","v":2272.6687500000003},2062.2937500000003,1445.1937500000001,1046.3062500000001,0]
[56,null,{"$f":"+C193*$K$3","v":2323.40625},2108.90625,1477.3687500000001,1069.40625,0]
[57,null,{"$f":"+C194*$K$3","v":2376.2062500000002},2156.34375,1510.1625000000001,1093.3312500000002,0]
[58,null,{"$f":"+C195*$K$3","v":2429.625},2204.6062500000003,1543.3687500000001,1117.4625000000001,0]
[59,null,{"$f":"+C196*$K$3","v":2483.6625000000004},2254.1062500000003,1577.4,1141.3875,0]
[60,null,{"$f":"+C197*$K$3","v":2539.3500000000004},2304.4312500000001,1612.0500000000002,1166.9625000000001,0]
[61,null,{"$f":"+C198*$K$3","v":2829.3375000000001},2567.8125,1793.9625000000001,1298.5500000000002,0]
[62,null,{"$f":"+C199*$K$3","v":3143.2500000000005},2852.4375000000005,1992.3750000000002,1442.1000000000001,0]
[63,null,{"$f":"+C200*$K$3","v":3481.2937500000003},3159.1312500000004,2206.2562500000004,1597.2,0]
[64,null,{"$f":"+C201*$K$3","v":3842.6437500000002},3487.6875000000005,2436.4312500000001,1763.23125,0]
[65,null,{"$f":"+C202*$K$3","v":4228.125},3836.6625000000004,2681.8687500000001,1940.8125000000002,0]
[66,null,{"$f":"+C203*$K$3","v":4637.3250000000007},4207.9125000000004,2943.8062500000001,2130.5625,0]
[67,null,{"$f":"+C204*$K$3","v":5070.0375000000004},4600.8187500000004,3221.8312500000002,2332.0687500000004,0]
[68,null,{"$f":"+C205*$K$3","v":5526.2625000000007},5014.96875,3515.3250000000003,2543.8875000000003,0]
[69,null,{"$f":"+C206*$K$3","v":6005.7937500000007},5450.9812500000007,3824.7000000000003,2768.2875000000004,0]
[70,null,{"$f":"+C207*$K$3","v":6510.0750000000007},5908.0312500000009,4150.3687500000005,3003.8250000000003,0]
[71,null,{"$f":"+C208*$K$3","v":7037.6625000000004},6386.5312500000009,4491.7125000000005,3251.1187500000001,0]
[72,null,{"$f":"+C209*$K$3","v":7588.5562500000005},6887.1,4848.1125000000002,3509.1375000000003,0]
[73,null,{"$f":"+C210*$K$3","v":8163.9937500000005},7408.5000000000009,5221.4250000000002,3778.7062500000002,0]
[74,null,{"$f":"+C211*$K$3","v":8762.1187500000015},7951.9687500000009,5610.2062500000002,4060.6500000000005,0]
[75,null,{"$f":"+C212*$K$3","v":9384.5812500000011},8516.8875000000007,6014.6625000000004,4352.90625,0]
[76,null,{"$f":"+C213*$K$3","v":9384.5812500000011},8516.8875000000007,6014.6625000000004,4352.90625,0]
[77,null,{"$f":"+C214*$K$3","v":9384.5812500000011},8516.8875000000007,6014.6625000000004,4352.90625,0]
[78,null,{"$f":"+C215*$K$3","v":9384.5812500000011},8516.8875000000007,6014.6625000000004,4352.90625,0]
[79,null,{"$f":"+C216*$K$3","v":9384.5812500000011},8516.8875000000007,6014.6625000000004,4352.90625,0]
[80,null,{"$f":"+C217*$K$3","v":9384.5812500000011},8516.8875000000007,6014.6625000000004,4352.90625,0]
[81,null,{"$f":"+C218*$K$3","v":9384.5812500000011},8516.8875000000007,6014.6625000000004,4352.90625,0]
[82,null,{"$f":"+C219*$K$3","v":9384.5812500000011},8516.8875000000007,6014.6625000000004,4352.90625,0]
[83,null,{"$f":"+C220*$K$3","v":9384.5812500000011},8516.8875000000007,6014.6625000000004,4352.90625,0]
[84,"o más",{"$f":"+C221*$K$3","v":9384.5812500000011},8516.8875000000007,6014.6625000000004,4352.90625,0]
[1,"Hijo",{"$f":"+C222*$K$3","v":480.97500000000002},436.83750000000003,326.70000000000005,236.77500000000001,0]
[2,"Hijos",{"$f":"+C223*$K$3","v":817.98750000000007},741.88125000000002,555.22500000000002,402.39375000000001,0]
[3,"Hijos o más",{"$f":"+C224*$K$3","v":1154.3812500000001},1047.9562500000002,783.33750000000009,566.98125000000005,0]
[]
["BUPA GLOBAL SELECT"]
["TARIFAS TRIMESTRALES"]
["EDAD"]
[" "," ",2000,3500,5000]
[18,null,{"$f":"+C305*$K$3","v":1064.4975000000002},{"$f":"+D305*$K$3","v":1021.02},769.97250000000008,558.19500000000005,0]
[19,null,{"$f":"+C306*$K$3","v":1079.6912500000001},1035.98,778.38750000000005,564.74,0]
[20,null,{"$f":"+C307*$K$3","v":1093.95},1050.23875,787.50375000000008,570.8175,0]
[21,null,{"$f":"+C308*$K$3","v":1110.5462500000001},1065.9000000000001,796.38625000000002,577.59625000000005,0]
[22,null,{"$f":"+C309*$K$3","v":1127.3762500000003},1081.3275000000001,806.43750000000011,584.60874999999999,0]
[23,null,{"$f":"+C310*$K$3","v":1144.44},1098.1575,816.72250000000008,592.55625000000009,0]
[24,null,{"$f":"+C311*$K$3","v":1162.2050000000002},1114.9875000000002,827.24125000000004,599.80250000000001,0]
[25,null,{"$f":"+C312*$K$3","v":1180.905},1132.5187500000002,838.22750000000008,607.75,0]
[26,null,{"$f":"+C313*$K$3","v":1207.3187500000001},1157.7637500000001,854.12250000000006,619.67124999999999,0]
[27,null,{"$f":"+C314*$K$3","v":1234.9012500000001},1185.5800000000002,870.48500000000013,631.59249999999997,0]
[28,null,{"$f":"+C315*$K$3","v":1263.6524999999999},1212.4612500000001,887.78250000000003,644.21500000000003,0]
[29,null,{"$f":"+C316*$K$3","v":1294.04},1241.2125000000001,907.18375000000003,657.53874999999994,0]
[30,null,{"$f":"+C317*$K$3","v":1325.1287500000001},1271.6000000000001,925.65000000000009,671.33,0]
[31,null,{"$f":"+C318*$K$3","v":1357.38625},1302.4550000000002,945.98625000000004,686.52374999999995,0]
[32,null,{"$f":"+C319*$K$3","v":1390.8125},1334.7125000000001,967.02375000000006,700.78250000000003,0]
[33,null,{"$f":"+C320*$K$3","v":1424.7062500000002},1367.2037499999999,988.29499999999996,716.44375000000002,0]
[34,null,{"$f":"+C321*$K$3","v":1460.7037500000001},1401.0975000000001,1010.9687500000001,732.80625000000009,0]
[35,null,{"$f":"+C322*$K$3","v":1497.4024999999999},1436.8612500000002,1034.1100000000001,749.63625000000002,0]
[36,null,{"$f":"+C323*$K$3","v":1535.5037500000001},1472.6250000000002,1057.9525000000001,766.93375000000003,0]
[37,null,{"$f":"+C324*$K$3","v":1574.3062500000001},1510.4925000000001,1082.73,784.69875000000002,0]
[38,null,{"$f":"+C325*$K$3","v":1614.04375},1549.2950000000001,1108.9100000000001,803.39875000000006,0]
[39,null,{"$f":"+C326*$K$3","v":1655.4175},1588.5650000000001,1135.5575000000001,823.03375000000005,0]
[40,null,{"$f":"+C327*$K$3","v":1697.96},1629.7050000000002,1162.2050000000002,842.43500000000006,0]
[41,null,{"$f":"+C328*$K$3","v":1741.4375000000002},1670.8450000000003,1190.2550000000001,862.53750000000002,0]
[42,null,{"$f":"+C329*$K$3","v":1785.8500000000001},1713.3875,1219.24,884.04250000000002,0]
[43,null,{"$f":"+C330*$K$3","v":1832.1325000000002},1758.2675000000002,1248.6925000000001,905.08,0]
[44,null,{"$f":"+C331*$K$3","v":1878.415},1802.68,1278.8462500000001,926.58500000000015,0]
[45,null,{"$f":"+C332*$K$3","v":1926.5675000000001},1848.9625000000001,1310.4024999999999,949.49250000000006,0]
[46,null,{"$f":"+C333*$K$3","v":1975.6550000000002},1895.7125000000001,1341.2575000000002,972.40000000000009,0]
[47,null,{"$f":"+C334*$K$3","v":2026.3787500000001},1943.865,1373.9825000000001,996.47625000000005,0]
[48,null,{"$f":"+C335*$K$3","v":2078.0375000000004},1993.4200000000003,1408.5774999999999,1020.5525,0]
[49,null,{"$f":"+C336*$K$3","v":2128.9950000000003},2043.20875,1442.7050000000002,1045.56375,0]
[50,null,{"$f":"+C337*$K$3","v":2183.4587500000002},2094.8675000000003,1476.8325000000002,1071.0425,0]
[51,null,{"$f":"+C338*$K$3","v":2238.15625},2146.9937500000001,1513.99875,1097.4562500000002,0]
[52,null,{"$f":"+C339*$K$3","v":2293.7887500000002},2200.9900000000002,1549.7625,1123.4025000000001,0]
[53,null,{"$f":"+C340*$K$3","v":2351.0574999999999},2255.2199999999998,1587.63,1150.7512500000003,0]
[54,null,{"$f":"+C341*$K$3","v":2408.56},2311.7875000000004,1626.4325000000001,1178.5675000000001,0]
[55,null,{"$f":"+C342*$K$3","v":2467.9324999999999},2368.5887499999999,1665.2350000000001,1207.085,0]
[56,null,{"$f":"+C343*$K$3","v":2528.7075},2425.8575000000001,1705.2062500000002,1235.6025,0]
[57,null,{"$f":"+C344*$K$3","v":2590.1837500000001},2484.7625000000003,1745.1775,1264.5875000000001,0]
[58,null,{"$f":"+C345*$K$3","v":2652.5949999999998},2545.5375000000004,1787.2525000000001,1295.6762500000002,0]
[59,null,{"$f":"+C346*$K$3","v":2715.9412500000003},2606.3125,1829.7950000000003,1326.0637500000003,0]
[60,null,{"$f":"+C347*$K$3","v":2781.1574999999998},2668.4900000000002,1873.0387500000002,1357.6200000000001,0]
[61,null,{"$f":"+C348*$K$3","v":3121.7312500000003},2995.5062500000004,2100.9450000000002,1522.6475,0]
[62,null,{"$f":"+C349*$K$3","v":3491.2900000000004},3349.8712500000001,2347.3175000000001,1702.1675,0]
[63,null,{"$f":"+C350*$K$3","v":3888.4312500000001},3730.65,2614.9612499999998,1895.2450000000001,0]
[64,null,{"$f":"+C351*$K$3","v":4313.3887500000001},4138.3100000000004,2902.2400000000002,2103.2825000000003,0]
[65,null,{"$f":"+C352*$K$3","v":4766.3962499999998},4573.5524999999998,3209.3875000000003,2326.0462500000003,0]
[66,null,{"$f":"+C353*$K$3","v":5247.6875},5034.74125,3536.17,2563.3025000000002,0]
[67,null,{"$f":"+C354*$K$3","v":5756.7950000000001},5523.5125000000007,3883.0549999999998,2814.11625,0]
[68,null,{"$f":"+C355*$K$3","v":6293.9525000000003},6038.6975000000002,4249.5750000000007,3079.8900000000003,0]
[69,null,{"$f":"+C356*$K$3","v":6859.3937500000002},6581.6987500000005,4636.4312500000005,3360.3900000000003,0]
[70,null,{"$f":"+C357*$K$3","v":7452.8850000000002},7151.8150000000005,5043.15625,3654.9150000000004,0]
[71,null,{"$f":"+C358*$K$3","v":8074.66},7747.8775000000005,5469.75,3964.4000000000005,0]
[72,null,{"$f":"+C359*$K$3","v":8724.4850000000006},8370.5875000000015,5916.68,4288.1437500000002,0]
[73,null,{"$f":"+C360*$K$3","v":9402.36},9020.8799999999992,6382.7775000000001,4626.1462499999998,0]
[74,null,{"$f":"+C361*$K$3","v":10108.285000000002},9698.9887500000004,6868.7437500000005,4978.6412499999997,0]
[75,null,{"$f":"+C362*$K$3","v":10842.493750000001},10403.2775,7375.0462500000003,5345.6287499999999,0]
[76,null,{"$f":"+C363*$K$3","v":10842.493750000001},10403.2775,7375.0462500000003,5345.6287499999999,0]
[77,null,{"$f":"+C364*$K$3","v":10842.493750000001},10403.2775,7375.0462500000003,5345.6287499999999,0]
[78,null,{"$f":"+C365*$K$3","v":10842.493750000001},10403.2775,7375.0462500000003,5345.6287499999999,0]
[79,null,{"$f":"+C366*$K$3","v":10842.493750000001},10403.2775,7375.0462500000003,5345.6287499999999,0]
[80,null,{"$f":"+C367*$K$3","v":10842.493750000001},10403.2775,7375.0462500000003,5345.6287499999999,0]
[81,null,{"$f":"+C368*$K$3","v":10842.493750000001},10403.2775,7375.0462500000003,5345.6287499999999,0]
[82,null,{"$f":"+C369*$K$3","v":10842.493750000001},10403.2775,7375.0462500000003,5345.6287499999999,0]
[83,null,{"$f":"+C370*$K$3","v":10842.493750000001},10403.2775,7375.0462500000003,5345.6287499999999,0]
[84,"o más",{"$f":"+C371*$K$3","v":10842.493750000001},10403.2775,7375.0462500000003,5345.6287499999999,0]
[1,"Hijo",{"$f":"+C372*$K$3","v":535.28750000000002},513.08125000000007,386.85625000000005,280.5,0]
[2,"Hijos",{"$f":"+C373*$K$3","v":909.52125000000001},871.88750000000005,657.77250000000004,476.85,0]
[3,"Hijos o más",{"$f":"+C374*$K$3","v":1283.7550000000001},1231.8625000000002,928.22125000000005,672.96625000000006,0]
[]
["BUPA GLOBAL ULTIMATE"]
["TARIFAS ANUALES"]
["EDAD"]
[" "," ",0,1000,2000]
[18,null,25606,16522]
[19,null,25941,16739]
[20,null,26286,16961]
[21,null,26645,17193]
[22,null,27018,17432]
[23,null,27399,17675]
[24,null,27788,17928]
[25,null,28192,18190]
[26,null,28774,18566]
[27,null,29376,18954]
[28,null,30003,19358]
[29,null,30653,19778]
[30,null,31319,20210]
[31,null,32012,20654]
[32,null,32723,21113]
[33,null,33461,21588]
[34,null,34217,22078]
[35,null,34996,22580]
[36,null,35798,23096]
[37,null,36618,23626]
[38,null,37460,24171]
[39,null,38330,24728]
[40,null,39215,25300]
[41,null,40126,25888]
[42,null,41055,26489]
[43,null,42005,27101]
[44,null,42980,27732]
[45,null,43980,28372]
[46,null,44997,29031]
[47,null,46037,29703]
[48,null,47098,30388]
[49,null,48183,31085]
[50,null,49289,31802]
[51,null,50414,32528]
[52,null,51562,33268]
[53,null,52733,34020]
[54,null,53927,34793]
[55,null,55140,35578]
[56,null,56374,36372]
[57,null,57634,37186]
[58,null,58913,38008]
[59,null,60213,38848]
[60,null,61536,39704]
[61,null,68478,44182]
[62,null,75965,49011]
[63,null,83998,54192]
[64,null,92574,59723]
[65,null,101693,65610]
[66,null,111360,71846]
[67,null,121568,78432]
[68,null,132322,85370]
[69,null,143619,92660]
[70,null,155462,100301]
[71,null,167850,108291]
[72,null,180783,116636]
[73,null,194262,125331]
[74,null,208286,134378]
[75,null,222846,143774]
[76,null,222846,143774]
[77,null,222846,143774]
[78,null,222846,143774]
[79,null,222846,143774]
[80,null,222846,143774]
[81,null,222846,143774]
[82,null,222846,143774]
[83,null,222846,143774]
[84,"o más",222846,143774]
[1,"Hijo",11525,7436]
[2,"Hijos",19588,12640]
[3,"Hijos o más",27653,17841]
[]
["BUPA GLOBAL ULTIMATE - MENSUALES"]
["EDAD"]
[" "," ",0,1000,2000]
[18,null,{"$f":"C905*K2","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$3","v":52.709066666666672},0]
[19,null,{"$f":"+C906*$K$3","v":7133.7750000000005},4603.2250000000004,0,{"$f":"+F381*$K$3","v":53.276300000000006},0]
[20,null,{"$f":"+C907*$K$3","v":7228.6500000000005},4664.2750000000005,0,{"$f":"+F382*$K$3","v":53.908983333333339},0]
[21,null,{"$f":"+C908*$K$3","v":7327.3750000000009},4728.0750000000007,0,{"$f":"+F383*$K$3","v":54.563483333333338},0]
[22,null,{"$f":"+C909*$K$3","v":7429.9500000000007},4793.8,0,{"$f":"+F384*$K$3","v":55.305250000000008},0]
[23,null,{"$f":"+C910*$K$3","v":7534.7250000000004},4860.625,0,{"$f":"+F385*$K$3","v":55.981566666666673},0]
[24,null,{"$f":"+C911*$K$3","v":7641.7000000000007},4930.2000000000007,0,{"$f":"+F386*$K$3","v":56.723333333333343},0]
[25,null,{"$f":"+C912*$K$3","v":7752.8},5002.25,0,{"$f":"+F387*$K$3","v":57.835983333333338},0]
[26,null,{"$f":"+C913*$K$3","v":7912.85},5105.6500000000005,0,{"$f":"+F388*$K$3","v":58.948633333333341},0]
[27,null,{"$f":"+C914*$K$3","v":8078.4000000000005},5212.3500000000004,0,{"$f":"+F389*$K$3","v":60.126733333333334},0]
[28,null,{"$f":"+C915*$K$3","v":8250.8250000000007},5323.4500000000007,0,{"$f":"+F390*$K$3","v":61.370283333333333},0]
[29,null,{"$f":"+C916*$K$3","v":8429.5750000000007},5438.9500000000007,0,{"$f":"+F391*$K$3","v":62.657466666666664},0]
[30,null,{"$f":"+C917*$K$3","v":8612.7250000000004},5557.75,0,{"$f":"+F392*$K$3","v":64.075550000000007},0]
[31,null,{"$f":"+C918*$K$3","v":8803.3000000000011},5679.85,0,{"$f":"+F393*$K$3","v":65.406366666666671},0]
[32,null,{"$f":"+C919*$K$3","v":8998.8250000000007},5806.0750000000007,0,{"$f":"+F394*$K$3","v":66.868083333333345},0]
[33,null,{"$f":"+C920*$K$3","v":9201.7750000000015},5936.7000000000007,0,{"$f":"+F395*$K$3","v":68.395250000000004},0]
[34,null,{"$f":"+C921*$K$3","v":9409.6750000000011},6071.4500000000007,0,{"$f":"+F396*$K$3","v":69.96605000000001},0]
[35,null,{"$f":"+C922*$K$3","v":9623.9000000000015},6209.5000000000009,0,{"$f":"+F397*$K$3","v":71.580483333333333},0]
[36,null,{"$f":"+C923*$K$3","v":9844.4500000000007},6351.4000000000005,0,{"$f":"+F398*$K$3","v":73.238550000000004},0]
[37,null,{"$f":"+C924*$K$3","v":10069.950000000001},6497.1500000000005,0,{"$f":"+F399*$K$3","v":74.983883333333338},0]
[38,null,{"$f":"+C925*$K$3","v":10301.5},6647.0250000000005,0,{"$f":"+F400*$K$3","v":76.816483333333338},0]
[39,null,{"$f":"+C926*$K$3","v":10540.75},6800.2000000000007,0,{"$f":"+F401*$K$3","v":78.627266666666685},0]
[40,null,{"$f":"+C927*$K$3","v":10784.125},6957.5000000000009,0,{"$f":"+F402*$K$3","v":80.503500000000003},0]
[41,null,{"$f":"+C928*$K$3","v":11034.650000000001},7119.2000000000007,0,{"$f":"+F403*$K$3","v":82.510633333333331},0]
[42,null,{"$f":"+C929*$K$3","v":11290.125000000002},7284.4750000000004,0,{"$f":"+F404*$K$3","v":84.474133333333342},0]
[43,null,{"$f":"+C930*$K$3","v":11551.375000000002},7452.7750000000005,0,{"$f":"+F405*$K$3","v":86.481266666666684},0]
[44,null,{"$f":"+C931*$K$3","v":11819.500000000002},7626.3,0,{"$f":"+F406*$K$3","v":88.61930000000001},0]
[45,null,{"$f":"+C932*$K$3","v":12094.500000000002},7802.3,0,{"$f":"+F407*$K$3","v":90.757333333333349},0]
[46,null,{"$f":"+C933*$K$3","v":12374.175000000001},7983.5250000000005,0,{"$f":"+F408*$K$3","v":93.004450000000006},0]
[47,null,{"$f":"+C934*$K$3","v":12660.175000000001},8168.3250000000007,0,{"$f":"+F409*$K$3","v":95.251566666666676},0]
[48,null,{"$f":"+C935*$K$3","v":12951.95},8356.7000000000007,0,{"$f":"+F410*$K$3","v":97.585950000000011},0]
[49,null,{"$f":"+C936*$K$3","v":13250.325000000001},8548.375,0,{"$f":"+F411*$K$3","v":99.963966666666678},0]
[50,null,{"$f":"+C937*$K$3","v":13554.475},8745.5500000000011,0,{"$f":"+F412*$K$3","v":102.42925000000001},0]
[51,null,{"$f":"+C938*$K$3","v":13863.85},8945.2000000000007,0,{"$f":"+F413*$K$3","v":104.85090000000001},0]
[52,null,{"$f":"+C939*$K$3","v":14179.550000000001},9148.7000000000007,0,{"$f":"+F414*$K$3","v":107.40345000000002},0]
[53,null,{"$f":"+C940*$K$3","v":14501.575000000001},9355.5,0,{"$f":"+F415*$K$3","v":109.99963333333335},0]
[54,null,{"$f":"+C941*$K$3","v":14829.925000000001},9568.0750000000007,0,{"$f":"+F416*$K$3","v":112.66126666666666},0]
[55,null,{"$f":"+C942*$K$3","v":15163.500000000002},9783.9500000000007,0,{"$f":"+F417*$K$3","v":115.3229},0]
[56,null,{"$f":"+C943*$K$3","v":15502.85},10002.300000000001,0,{"$f":"+F418*$K$3","v":118.02816666666668},0]
[57,null,{"$f":"+C944*$K$3","v":15849.350000000002},10226.150000000001,0,{"$f":"+F419*$K$3","v":120.92978333333336},0]
[58,null,{"$f":"+C945*$K$3","v":16201.075000000001},10452.200000000001,0,{"$f":"+F420*$K$3","v":123.76595000000002},0]
[59,null,{"$f":"+C946*$K$3","v":16558.575000000001},10683.2,0,{"$f":"+F421*$K$3","v":126.71120000000002},0]
[60,null,{"$f":"+C947*$K$3","v":16922.400000000001},10918.6,0,{"$f":"+F422*$K$3","v":142.11376666666669},0]
[61,null,{"$f":"+C948*$K$3","v":18831.45},12150.050000000001,0,{"$f":"+F423*$K$3","v":158.86896666666667},0]
[62,null,{"$f":"+C949*$K$3","v":20890.375},13478.025000000001,0,{"$f":"+F424*$K$3","v":176.88953333333336},0]
[63,null,{"$f":"+C950*$K$3","v":23099.45},14902.800000000001,0,{"$f":"+F425*$K$3","v":196.30636666666669},0]
[64,null,{"$f":"+C951*$K$3","v":25457.850000000002},16423.825000000001,0,{"$f":"+F426*$K$3","v":217.09765000000002},0]
[65,null,{"$f":"+C952*$K$3","v":27965.575000000001},18042.75,0,{"$f":"+F427*$K$3","v":239.24156666666673},0]
[66,null,{"$f":"+C953*$K$3","v":30624.000000000004},19757.650000000001,0,{"$f":"+F428*$K$3","v":262.65085000000005},0]
[67,null,{"$f":"+C954*$K$3","v":33431.200000000004},21568.800000000003,0,{"$f":"+F429*$K$3","v":287.45640000000003},0]
[68,null,{"$f":"+C955*$K$3","v":36388.550000000003},23476.750000000004,0,{"$f":"+F430*$K$3","v":313.63640000000004},0]
[69,null,{"$f":"+C956*$K$3","v":39495.225000000006},25481.500000000004,0,{"$f":"+F431*$K$3","v":341.12540000000007},0]
[70,null,{"$f":"+C957*$K$3","v":42752.05},27582.775000000001,0,{"$f":"+F432*$K$3","v":370.01066666666668},0]
[71,null,{"$f":"+C958*$K$3","v":46158.750000000007},29780.025000000001,0,{"$f":"+F433*$K$3","v":400.22675000000004},0]
[72,null,{"$f":"+C959*$K$3","v":49715.325000000004},32074.9,0,{"$f":"+F434*$K$3","v":431.77365000000003},0]
[73,null,{"$f":"+C960*$K$3","v":53422.05},34466.025000000001,0,{"$f":"+F435*$K$3","v":464.67318333333333},0]
[74,null,{"$f":"+C961*$K$3","v":57278.65},36953.950000000004,0,{"$f":"+F436*$K$3","v":498.92535000000004},0]
[75,null,{"$f":"+C962*$K$3","v":61282.65},39537.850000000006,0,{"$f":"+F437*$K$3","v":498.92535000000004},0]
[76,null,{"$f":"+C963*$K$3","v":61282.65},39537.850000000006,0,{"$f":"+F438*$K$3","v":498.92535000000004},0]
[77,null,{"$f":"+C964*$K$3","v":61282.65},39537.850000000006,0,{"$f":"+F439*$K$3","v":498.92535000000004},0]
[78,null,{"$f":"+C965*$K$3","v":61282.65},39537.850000000006,0,{"$f":"+F440*$K$3","v":498.92535000000004},0]
[79,null,{"$f":"+C966*$K$3","v":61282.65},39537.850000000006,0,{"$f":"+F441*$K$3","v":498.92535000000004},0]
[80,null,{"$f":"+C967*$K$3","v":61282.65},39537.850000000006,0,{"$f":"+F442*$K$3","v":498.92535000000004},0]
[81,null,{"$f":"+C968*$K$3","v":61282.65},39537.850000000006,0,{"$f":"+F443*$K$3","v":498.92535000000004},0]
[82,null,{"$f":"+C969*$K$3","v":61282.65},39537.850000000006,0,{"$f":"+F444*$K$3","v":498.92535000000004},0]
[83,null,{"$f":"+C970*$K$3","v":61282.65},39537.850000000006,0,{"$f":"+F445*$K$3","v":498.92535000000004},0]
[84,"o más",{"$f":"+C971*$K$3","v":61282.65},39537.850000000006,0,{"$f":"+F446*$K$3","v":26.180000000000003},0]
[1,"Hijo",{"$f":"+C972*$K$3","v":3169.3750000000005},2044.9,0,{"$f":"+F447*$K$3","v":44.506000000000007},0]
[2,"Hijos",{"$f":"+C973*$K$3","v":5386.7000000000007},3476.0000000000005,0,{"$f":"+F448*$K$3","v":62.810183333333349},0]
[3,"Hijos o más",{"$f":"+C974*$K$3","v":7604.5750000000007},4906.2750000000005,0,{"$f":"+F449*$K$3","v":0},0]
[]
["BUPA GLOBAL MM"]
["TARIFAS ANUALES",null,null,null,null,null,null,"OK"]
["EDAD"]
[" "," ",10000,20000,null,null,null,null,null,null,null,null,10000,20000,10000,20000]
[18,null,{"$f":"O1129","v":2350.25},{"$f":"P1129","v":1844.5},null,null,null,null,null,null,null,null,2765,2170,{"$f":"M1129*85%","v":2350.25},{"$f":"N1129*85%","v":1844.5}]
[19,null,{"$f":"O1130","v":2381.6999999999998},{"$f":"P1130","v":1860.6499999999999},null,null,null,null,null,null,null,null,2802,2189,{"$f":"M1130*85%","v":2381.6999999999998},{"$f":"N1130*85%","v":1860.6499999999999}]
[20,null,2408.9,1880.2,null,null,null,null,null,null,null,null,2834,2212,2408.9,1880.2]
[21,null,2442.9,1899.75,null,null,null,null,null,null,null,null,2874,2235,2442.9,1899.75]
[22,null,2476.9,1922.7,null,null,null,null,null,null,null,null,2914,2262,2476.9,1922.7]
[23,null,2509.1999999999998,1942.25,null,null,null,null,null,null,null,null,2952,2285,2509.1999999999998,1942.25]
[24,null,2544.9,1966.8999999999999,null,null,null,null,null,null,null,null,2994,2314,2544.9,1966.8999999999999]
[25,null,2579.75,1988.1499999999999,null,null,null,null,null,null,null,null,3035,2339,2579.75,1988.1499999999999]
[26,null,2634.15,2026.3999999999999,null,null,null,null,null,null,null,null,3099,2384,2634.15,2026.3999999999999]
[27,null,2685.15,2062.9499999999998,null,null,null,null,null,null,null,null,3159,2427,2685.15,2062.9499999999998]
[28,null,2741.25,2100.35,null,null,null,null,null,null,null,null,3225,2471,2741.25,2100.35]
[29,null,2801.6,2142,null,null,null,null,null,null,null,null,3296,2520,2801.6,2142]
[30,null,2861.1,2184.5,null,null,null,null,null,null,null,null,3366,2570,2861.1,2184.5]
[31,null,2922.2999999999997,2230.4,null,null,null,null,null,null,null,null,3438,2624,2922.2999999999997,2230.4]
[32,null,2986.9,2274.6,null,null,null,null,null,null,null,null,3514,2676,2986.9,2274.6]
[33,null,3054.9,2324.75,null,null,null,null,null,null,null,null,3594,2735,3054.9,2324.75]
[34,null,3124.6,2373.1999999999998,null,null,null,null,null,null,null,null,3676,2792,3124.6,2373.1999999999998]
[35,null,3194.2999999999997,2424.1999999999998,null,null,null,null,null,null,null,null,3758,2852,3194.2999999999997,2424.1999999999998]
[36,null,3265.7,2477.75,null,null,null,null,null,null,null,null,3842,2915,3265.7,2477.75]
[37,null,3342.2,2534.6999999999998,null,null,null,null,null,null,null,null,3932,2982,3342.2,2534.6999999999998]
[38,null,3416.15,2589.1,null,null,null,null,null,null,null,null,4019,3046,3416.15,2589.1]
[39,null,3497.75,2650.2999999999997,null,null,null,null,null,null,null,null,4115,3118,3497.75,2650.2999999999997]
[40,null,3578.5,2710.65,null,null,null,null,null,null,null,null,4210,3189,3578.5,2710.65]
[41,null,3660.1,2771,null,null,null,null,null,null,null,null,4306,3260,3660.1,2771]
[42,null,3745.95,2839,null,null,null,null,null,null,null,null,4407,3340,3745.95,2839]
[43,null,3833.5,2903.6,null,null,null,null,null,null,null,null,4510,3416,3833.5,2903.6]
[44,null,3921.9,2972.45,null,null,null,null,null,null,null,null,4614,3497,3921.9,2972.45]
[45,null,4013.7,3043,null,null,null,null,null,null,null,null,4722,3580,4013.7,3043]
[46,null,4107.2,3113.5499999999997,null,null,null,null,null,null,null,null,4832,3663,4107.2,3113.5499999999997]
[47,null,4202.3999999999996,3186.65,null,null,null,null,null,null,null,null,4944,3749,4202.3999999999996,3186.65]
[48,null,4298.45,3263.15,null,null,null,null,null,null,null,null,5057,3839,4298.45,3263.15]
[49,null,4398.75,3342.2,null,null,null,null,null,null,null,null,5175,3932,4398.75,3342.2]
[50,null,4501.5999999999995,3421.25,null,null,null,null,null,null,null,null,5296,4025,4501.5999999999995,3421.25]
[51,null,4605.3,3502.85,null,null,null,null,null,null,null,null,5418,4121,4605.3,3502.85]
[52,null,4710.7,3584.45,null,null,null,null,null,null,null,null,5542,4217,4710.7,3584.45]
[53,null,4814.3999999999996,3669.45,null,null,null,null,null,null,null,null,5664,4317,4814.3999999999996,3669.45]
[54,null,4928.3,3755.2999999999997,null,null,null,null,null,null,null,null,5798,4418,4928.3,3755.2999999999997]
[55,null,5040.5,3843.7,null,null,null,null,null,null,null,null,5930,4522,5040.5,3843.7]
[56,null,5154.3999999999996,3936.35,null,null,null,null,null,null,null,null,6064,4631,5154.3999999999996,3936.35]
[57,null,5270,4027.2999999999997,null,null,null,null,null,null,null,null,6200,4738,5270,4027.2999999999997]
[58,null,5387.3,4122.5,null,null,null,null,null,null,null,null,6338,4850,5387.3,4122.5]
[59,null,5506.3,4216.8499999999995,null,null,null,null,null,null,null,null,6478,4961,5506.3,4216.8499999999995]
[60,null,5630.4,4316.3,null,null,null,null,null,null,null,null,6624,5078,5630.4,4316.3]
[61,null,6271.3,4831.3999999999996,null,null,null,null,null,null,null,null,7378,5684,6271.3,4831.3999999999996]
[62,null,6964.05,5392.4,null,null,null,null,null,null,null,null,8193,6344,6964.05,5392.4]
[63,null,7709.5,6001.8499999999995,null,null,null,null,null,null,null,null,9070,7061,7709.5,6001.8499999999995]
[64,null,8506.7999999999993,6653.8,null,null,null,null,null,null,null,null,10008,7828,8506.7999999999993,6653.8]
[65,null,9353.4,7355.9,null,null,null,null,null,null,null,null,11004,8654,9353.4,7355.9]
[66,null,10253.549999999999,8100.5,null,null,null,null,null,null,null,null,12063,9530,10253.549999999999,8100.5]
[67,null,11203.85,8894.4,null,null,null,null,null,null,null,null,13181,10464,11203.85,8894.4]
[68,null,12207.699999999999,9733.35,null,null,null,null,null,null,null,null,14362,11451,12207.699999999999,9733.35]
[69,null,13263.4,10616.5,null,null,null,null,null,null,null,null,15604,12490,13263.4,10616.5]
[70,null,14370.1,11545.55,null,null,null,null,null,null,null,null,16906,13583,14370.1,11545.55]
[71,null,15526.1,12523.9,null,null,null,null,null,null,null,null,18266,14734,15526.1,12523.9]
[72,null,16734.8,13544.75,null,null,null,null,null,null,null,null,19688,15935,16734.8,13544.75]
[73,null,17995.349999999999,14614.9,null,null,null,null,null,null,null,null,21171,17194,17995.349999999999,14614.9]
[74,null,19308.599999999999,15728.4,null,null,null,null,null,null,null,null,22716,18504,19308.599999999999,15728.4]
[75,null,20672.849999999999,16888.649999999998,null,null,null,null,null,null,null,null,24321,19869,20672.849999999999,16888.649999999998]
[76,null,20672.849999999999,16888.649999999998,null,null,null,null,null,null,null,null,24321,19869,{"$f":"M1187*85%","v":20672.849999999999},{"$f":"N1187*85%","v":16888.649999999998}]
[77,null,20672.849999999999,16888.649999999998,null,null,null,null,null,null,null,null,24321,19869,20672.849999999999,16888.649999999998]
[78,null,20672.849999999999,16888.649999999998,null,null,null,null,null,null,null,null,24321,19869,20672.849999999999,16888.649999999998]
[79,null,20672.849999999999,16888.649999999998,null,null,null,null,null,null,null,null,24321,19869,20672.849999999999,16888.649999999998]
[80,null,20672.849999999999,16888.649999999998,null,null,null,null,null,null,null,null,24321,19869,20672.849999999999,16888.649999999998]
[81,null,20672.849999999999,16888.649999999998,null,null,null,null,null,null,null,null,24321,19869,20672.849999999999,16888.649999999998]
[82,null,20672.849999999999,16888.649999999998,null,null,null,null,null,null,null,null,24321,19869,20672.849999999999,16888.649999999998]
[83,null,{"$f":"O1194","v":20672.849999999999},{"$f":"P1194","v":16888.649999999998},null,null,null,null,null,null,null,null,24321,19869,20672.849999999999,16888.649999999998]
[84,"o más",20672.849999999999,16888.649999999998,null,null,null,null,null,null,null,null,24321,19869,20672.849999999999,16888.649999999998]
[1,"Hijo",1059.0999999999999,830.44999999999993,null,null,null,null,null,null,null,null,1246,977,{"$f":"M1196*85%","v":1059.0999999999999},{"$f":"N1196*85%","v":830.44999999999993}]
[2,"Hijos",1798.6,1412.7,null,null,null,null,null,null,null,null,2116,1662,1798.6,1412.7]
[3,"Hijos o más",2538.9499999999998,1988.1499999999999,null,null,null,null,null,null,null,null,2987,2339,2538.9499999999998,1988.1499999999999]
[]
["BUPA GLOBAL MM - MENSUALES"]
["EDAD"]
[" "," ",10000,20000]
[18,null,{"$f":"+C1129*$K$2","v":219.35666666666668},{"$f":"+D1129*$K$2","v":172.15333333333334},0,0,0]
[19,null,{"$f":"+C1130*$K$2","v":222.292},173.66066666666666,0,0,0]
[20,null,{"$f":"+C1131*$K$2","v":224.83066666666667},175.48533333333336,0,0,0]
[21,null,{"$f":"+C1132*$K$2","v":228.00400000000002},177.31,0,0,0]
[22,null,{"$f":"+C1133*$K$2","v":231.17733333333337},179.45200000000003,0,0,0]
[23,null,{"$f":"+C1134*$K$2","v":234.19200000000001},181.27666666666667,0,0,0]
[24,null,{"$f":"+C1135*$K$2","v":237.52400000000003},183.57733333333334,0,0,0]
[25,null,{"$f":"+C1136*$K$2","v":240.77666666666667},185.56066666666666,0,0,0]
[26,null,{"$f":"+C1137*$K$2","v":245.85400000000001},189.13066666666666,0,0,0]
[27,null,{"$f":"+C1138*$K$2","v":250.61400000000003},192.542,0,0,0]
[28,null,{"$f":"+C1139*$K$2","v":255.85000000000002},196.03266666666667,0,0,0]
[29,null,{"$f":"+C1140*$K$2","v":261.48266666666666},199.92000000000002,0,0,0]
[30,null,{"$f":"+C1141*$K$2","v":267.036},203.88666666666668,0,0,0]
[31,null,{"$f":"+C1142*$K$2","v":272.74799999999999},208.17066666666668,0,0,0]
[32,null,{"$f":"+C1143*$K$2","v":278.77733333333333},212.29599999999999,0,0,0]
[33,null,{"$f":"+C1144*$K$2","v":285.12400000000002},216.97666666666669,0,0,0]
[34,null,{"$f":"+C1145*$K$2","v":291.62933333333336},221.49866666666665,0,0,0]
[35,null,{"$f":"+C1146*$K$2","v":298.13466666666665},226.25866666666667,0,0,0]
[36,null,{"$f":"+C1147*$K$2","v":304.79866666666669},231.25666666666669,0,0,0]
[37,null,{"$f":"+C1148*$K$2","v":311.93866666666668},236.572,0,0,0]
[38,null,{"$f":"+C1149*$K$2","v":318.84066666666666},241.64933333333335,0,0,0]
[39,null,{"$f":"+C1150*$K$2","v":326.45666666666671},247.36133333333331,0,0,0]
[40,null,{"$f":"+C1151*$K$2","v":333.99333333333334},252.99400000000003,0,0,0]
[41,null,{"$f":"+C1152*$K$2","v":341.60933333333332},258.62666666666667,0,0,0]
[42,null,{"$f":"+C1153*$K$2","v":349.62200000000001},264.97333333333336,0,0,0]
[43,null,{"$f":"+C1154*$K$2","v":357.79333333333335},271.0026666666667,0,0,0]
[44,null,{"$f":"+C1155*$K$2","v":366.04400000000004},277.42866666666669,0,0,0]
[45,null,{"$f":"+C1156*$K$2","v":374.61200000000002},284.01333333333332,0,0,0]
[46,null,{"$f":"+C1157*$K$2","v":383.33866666666665},290.59800000000001,0,0,0]
[47,null,{"$f":"+C1158*$K$2","v":392.22399999999999},297.4206666666667,0,0,0]
[48,null,{"$f":"+C1159*$K$2","v":401.18866666666668},304.56066666666669,0,0,0]
[49,null,{"$f":"+C1160*$K$2","v":410.55},311.93866666666668,0,0,0]
[50,null,{"$f":"+C1161*$K$2","v":420.14933333333329},319.31666666666666,0,0,0]
[51,null,{"$f":"+C1162*$K$2","v":429.82800000000003},326.93266666666665,0,0,0]
[52,null,{"$f":"+C1163*$K$2","v":439.66533333333331},334.54866666666669,0,0,0]
[53,null,{"$f":"+C1164*$K$2","v":449.34399999999999},342.48199999999997,0,0,0]
[54,null,{"$f":"+C1165*$K$2","v":459.97466666666668},350.49466666666666,0,0,0]
[55,null,{"$f":"+C1166*$K$2","v":470.44666666666672},358.74533333333335,0,0,0]
[56,null,{"$f":"+C1167*$K$2","v":481.07733333333334},367.39266666666668,0,0,0]
[57,null,{"$f":"+C1168*$K$2","v":491.86666666666667},375.88133333333332,0,0,0]
[58,null,{"$f":"+C1169*$K$2","v":502.81466666666671},384.76666666666671,0,0,0]
[59,null,{"$f":"+C1170*$K$2","v":513.92133333333334},393.57266666666663,0,0,0]
[60,null,{"$f":"+C1171*$K$2","v":525.50400000000002},402.85466666666667,0,0,0]
[61,null,{"$f":"+C1172*$K$2","v":585.32133333333343},450.93066666666664,0,0,0]
[62,null,{"$f":"+C1173*$K$2","v":649.97800000000007},503.29066666666665,0,0,0]
[63,null,{"$f":"+C1174*$K$2","v":719.5533333333334},560.1726666666666,0,0,0]
[64,null,{"$f":"+C1175*$K$2","v":793.96799999999996},621.02133333333336,0,0,0]
[65,null,{"$f":"+C1176*$K$2","v":872.98400000000004},686.55066666666664,0,0,0]
[66,null,{"$f":"+C1177*$K$2","v":956.99799999999993},756.04666666666674,0,0,0]
[67,null,{"$f":"+C1178*$K$2","v":1045.6926666666668},830.14400000000001,0,0,0]
[68,null,{"$f":"+C1179*$K$2","v":1139.3853333333334},908.44600000000003,0,0,0]
[69,null,{"$f":"+C1180*$K$2","v":1237.9173333333333},990.87333333333333,0,0,0]
[70,null,{"$f":"+C1181*$K$2","v":1341.2093333333335},1077.5846666666666,0,0,0]
[71,null,{"$f":"+C1182*$K$2","v":1449.1026666666667},1168.8973333333333,0,0,0]
[72,null,{"$f":"+C1183*$K$2","v":1561.9146666666666},1264.1766666666667,0,0,0]
[73,null,{"$f":"+C1184*$K$2","v":1679.566},1364.0573333333334,0,0,0]
[74,null,{"$f":"+C1185*$K$2","v":1802.136},1467.9839999999999,0,0,0]
[75,null,{"$f":"+C1186*$K$2","v":1929.4659999999999},1576.2739999999999,0,0,0]
[76,null,{"$f":"+C1187*$K$2","v":1929.4659999999999},1576.2739999999999,0,0,0]
[77,null,{"$f":"+C1188*$K$2","v":1929.4659999999999},1576.2739999999999,0,0,0]
[78,null,{"$f":"+C1189*$K$2","v":1929.4659999999999},1576.2739999999999,0,0,0]
[79,null,{"$f":"+C1190*$K$2","v":1929.4659999999999},1576.2739999999999,0,0,0]
[80,null,{"$f":"+C1191*$K$2","v":1929.4659999999999},1576.2739999999999,0]
[81,null,{"$f":"+C1192*$K$2","v":1929.4659999999999},1576.2739999999999,0]
[82,null,{"$f":"+C1193*$K$2","v":1929.4659999999999},1576.2739999999999,0]
[83,null,{"$f":"+C1194*$K$2","v":1929.4659999999999},1576.2739999999999,0]
[84,"o más",{"$f":"+C1195*$K$2","v":1929.4659999999999},1576.2739999999999,0,0,0]
[1,"Hijo",{"$f":"+C1196*$K$2","v":98.849333333333334},77.50866666666667,0,0,0]
[2,"Hijos",{"$f":"+C1197*$K$2","v":167.86933333333334},131.852,0,0,0]
[3,"Hijos o más",{"$f":"+C1198*$K$2","v":236.96866666666665},185.56066666666666,0,0,0]
[]
["BUPA GLOBAL MM"]
["TARIFAS TRIMESTRALES"]
["EDAD"]
[" "," ",10000,20000]
[18,null,{"$f":"+C1129*$K$3","v":646.31875000000002},{"$f":"+D1129*$K$3","v":507.23750000000007},0,{"$f":"+F604*$K$3","v":0},0]
[19,null,{"$f":"+C1130*$K$3","v":654.96749999999997},511.67874999999998,0,{"$f":"+F605*$K$3","v":295.84335000000004},0]
[20,null,{"$f":"+C1131*$K$3","v":662.4475000000001},517.05500000000006,0,{"$f":"+F606*$K$3","v":299.31220000000002},0]
[21,null,{"$f":"+C1132*$K$3","v":671.79750000000013},522.43125000000009,0,{"$f":"+F607*$K$3","v":302.533275},0]
[22,null,{"$f":"+C1133*$K$3","v":681.14750000000004},528.74250000000006,0,{"$f":"+F608*$K$3","v":306.12601250000006},0]
[23,null,{"$f":"+C1134*$K$3","v":690.03},534.11875000000009,0,{"$f":"+F609*$K$3","v":309.84263750000002},0]
[24,null,{"$f":"+C1135*$K$3","v":699.84750000000008},540.89750000000004,0,{"$f":"+F610*$K$3","v":314.05481250000008},0]
[25,null,{"$f":"+C1136*$K$3","v":709.43125000000009},546.74125000000004,0,{"$f":"+F611*$K$3","v":317.89532500000001},0]
[26,null,{"$f":"+C1137*$K$3","v":724.39125000000013},557.26,0,{"$f":"+F612*$K$3","v":322.10750000000002},0]
[27,null,{"$f":"+C1138*$K$3","v":738.4162500000001},567.31124999999997,0,{"$f":"+F613*$K$3","v":328.42576250000002},0]
[28,null,{"$f":"+C1139*$K$3","v":753.84375000000011},577.59625000000005,0,{"$f":"+F614*$K$3","v":334.74402500000002},0]
[29,null,{"$f":"+C1140*$K$3","v":770.44},589.05000000000007,0,{"$f":"+F615*$K$3","v":341.43395000000004},0]
[30,null,{"$f":"+C1141*$K$3","v":786.80250000000001},600.73750000000007,0,{"$f":"+F616*$K$3","v":348.49553750000001},0]
[31,null,{"$f":"+C1142*$K$3","v":803.63249999999994},613.36000000000013,0,{"$f":"+F617*$K$3","v":355.80490000000003},0]
[32,null,{"$f":"+C1143*$K$3","v":821.39750000000004},625.51499999999999,0,{"$f":"+F618*$K$3","v":363.85758750000002},0]
[33,null,{"$f":"+C1144*$K$3","v":840.09750000000008},639.30625000000009,0,{"$f":"+F619*$K$3","v":371.41472500000003},0]
[34,null,{"$f":"+C1145*$K$3","v":859.2650000000001},652.63,0,{"$f":"+F620*$K$3","v":379.71518750000001},0]
[35,null,{"$f":"+C1146*$K$3","v":878.4325},666.65499999999997,0,{"$f":"+F621*$K$3","v":388.38731250000006},0]
[36,null,{"$f":"+C1147*$K$3","v":898.0675},681.38125000000002,0,{"$f":"+F622*$K$3","v":397.30721250000005},0]
[37,null,{"$f":"+C1148*$K$3","v":919.10500000000002},697.04250000000002,0,{"$f":"+F623*$K$3","v":406.47488750000002},0]
[38,null,{"$f":"+C1149*$K$3","v":939.44125000000008},712.00250000000005,0,{"$f":"+F624*$K$3","v":415.89033750000004},0]
[39,null,{"$f":"+C1150*$K$3","v":961.88125000000002},728.83249999999998,0,{"$f":"+F625*$K$3","v":425.80133750000005},0]
[40,null,{"$f":"+C1151*$K$3","v":984.08750000000009},745.42875000000004,0,{"$f":"+F626*$K$3","v":436.20788750000008},0]
[41,null,{"$f":"+C1152*$K$3","v":1006.5275},762.02500000000009,0,{"$f":"+F627*$K$3","v":446.49055000000004},0]
[42,null,{"$f":"+C1153*$K$3","v":1030.13625},780.72500000000002,0,{"$f":"+F628*$K$3","v":457.14487500000007},0]
[43,null,{"$f":"+C1154*$K$3","v":1054.2125000000001},798.49,0,{"$f":"+F629*$K$3","v":468.54252500000001},0]
[44,null,{"$f":"+C1155*$K$3","v":1078.5225},817.42375000000004,0,{"$f":"+F630*$K$3","v":479.69240000000002},0]
[45,null,{"$f":"+C1156*$K$3","v":1103.7674999999999},836.82500000000005,0,{"$f":"+F631*$K$3","v":491.09005000000008},0]
[46,null,{"$f":"+C1157*$K$3","v":1129.48},856.22625000000005,0,{"$f":"+F632*$K$3","v":503.23102500000005},0]
[47,null,{"$f":"+C1158*$K$3","v":1155.6600000000001},876.32875000000013,0,{"$f":"+F633*$K$3","v":515.37200000000007},0]
[48,null,{"$f":"+C1159*$K$3","v":1182.07375},897.36625000000015,0,{"$f":"+F634*$K$3","v":528.13241249999999},0]
[49,null,{"$f":"+C1160*$K$3","v":1209.65625},919.10500000000002,0,{"$f":"+F635*$K$3","v":540.89282500000002},0]
[50,null,{"$f":"+C1161*$K$3","v":1237.94},940.84375000000011,0,{"$f":"+F636*$K$3","v":554.14878750000003},0]
[51,null,{"$f":"+C1162*$K$3","v":1266.4575000000002},963.28375000000005,0,{"$f":"+F637*$K$3","v":567.65252499999997},0]
[52,null,{"$f":"+C1163*$K$3","v":1295.4425000000001},985.72375,0,{"$f":"+F638*$K$3","v":581.65181250000012},0]
[53,null,{"$f":"+C1164*$K$3","v":1323.96},1009.09875,0,{"$f":"+F639*$K$3","v":595.40332500000011},0]
[54,null,{"$f":"+C1165*$K$3","v":1355.2825000000003},1032.7075,0,{"$f":"+F640*$K$3","v":609.89816250000013},0]
[55,null,{"$f":"+C1166*$K$3","v":1386.1375},1057.0174999999999,0,{"$f":"+F641*$K$3","v":624.64077499999996},0]
[56,null,{"$f":"+C1167*$K$3","v":1417.46},1082.4962500000001,0,{"$f":"+F642*$K$3","v":639.7550500000001},0]
[57,null,{"$f":"+C1168*$K$3","v":1449.2500000000002},1107.5074999999999,0,{"$f":"+F643*$K$3","v":654.869325},0]
[58,null,{"$f":"+C1169*$K$3","v":1481.5075000000002},1133.6875,0,{"$f":"+F644*$K$3","v":670.23137500000007},0]
[59,null,{"$f":"+C1170*$K$3","v":1514.2325000000001},1159.63375,0,{"$f":"+F645*$K$3","v":686.70841250000012},0]
[60,null,{"$f":"+C1171*$K$3","v":1548.3600000000001},1186.9825000000001,0,{"$f":"+F646*$K$3","v":702.8137875000001},0]
[61,null,{"$f":"+C1172*$K$3","v":1724.6075000000003},1328.635,0,{"$f":"+F647*$K$3","v":719.5386000000002},0]
[62,null,{"$f":"+C1173*$K$3","v":1915.1137500000002},1482.91,0,{"$f":"+F648*$K$3","v":807.00317500000006},0]
[63,null,{"$f":"+C1174*$K$3","v":2120.1125000000002},1650.50875,0,{"$f":"+F649*$K$3","v":902.14877500000011},0]
[64,null,{"$f":"+C1175*$K$3","v":2339.37},1829.7950000000003,0,{"$f":"+F650*$K$3","v":1004.4798500000002},0]
[65,null,{"$f":"+C1176*$K$3","v":2572.1849999999999},2022.8725000000002,0,{"$f":"+F651*$K$3","v":1114.7397250000001},0]
[66,null,{"$f":"+C1177*$K$3","v":2819.7262500000002},2227.6375000000003,0,{"$f":"+F652*$K$3","v":1232.8045125000001},0]
[67,null,{"$f":"+C1178*$K$3","v":3081.0587500000001},2445.96,0,{"$f":"+F653*$K$3","v":1358.5503250000002},0]
[68,null,{"$f":"+C1179*$K$3","v":3357.1174999999998},2676.6712500000003,0,{"$f":"+F654*$K$3","v":1491.4816125000002},0]
[69,null,{"$f":"+C1180*$K$3","v":3647.4350000000004},2919.5375000000004,0,{"$f":"+F655*$K$3","v":1632.3417000000002},0]
[70,null,{"$f":"+C1181*$K$3","v":3951.7775000000006},3175.0262499999999,0,{"$f":"+F656*$K$3","v":1781.0067000000004},0]
[71,null,{"$f":"+C1182*$K$3","v":4269.6775000000007},3444.0725000000002,0,{"$f":"+F657*$K$3","v":1937.1049500000004},0]
[72,null,{"$f":"+C1183*$K$3","v":4602.0700000000006},3724.8062500000001,0,{"$f":"+F658*$K$3","v":2101.1320000000005},0]
[73,null,{"$f":"+C1184*$K$3","v":4948.7212499999996},4019.0975000000003,0,{"$f":"+F659*$K$3","v":2272.7161875000002},0]
[74,null,{"$f":"+C1185*$K$3","v":5309.8649999999998},4325.3100000000004,0,{"$f":"+F660*$K$3","v":2451.8575125000002},0]
[75,null,{"$f":"+C1186*$K$3","v":5685.0337500000005},4644.3787499999999,0,{"$f":"+F661*$K$3","v":2638.6798624999997},0]
[76,null,{"$f":"+C1187*$K$3","v":5685.0337500000005},4644.3787499999999,0,{"$f":"+F662*$K$3","v":2833.1832374999999},0]
[77,null,{"$f":"+C1188*$K$3","v":5685.0337500000005},4644.3787499999999,0,{"$f":"+F663*$K$3","v":2833.1832374999999},0]
[78,null,{"$f":"+C1189*$K$3","v":5685.0337500000005},4644.3787499999999,0,{"$f":"+F664*$K$3","v":2833.1832374999999},0]
[79,null,{"$f":"+C1190*$K$3","v":5685.0337500000005},4644.3787499999999,0,{"$f":"+F665*$K$3","v":2833.1832374999999},0]
[80,null,{"$f":"+C1191*$K$3","v":5685.0337500000005},4644.3787499999999,0,{"$f":"+F666*$K$3","v":2833.1832374999999},0]
[81,null,{"$f":"+C1192*$K$3","v":5685.0337500000005},4644.3787499999999,0,{"$f":"+F667*$K$3","v":2833.1832374999999},0]
[82,null,{"$f":"+C1193*$K$3","v":5685.0337500000005},4644.3787499999999,0,{"$f":"+F668*$K$3","v":2833.1832374999999},0]
[83,null,{"$f":"+C1194*$K$3","v":5685.0337500000005},4644.3787499999999,0,{"$f":"+F669*$K$3","v":2833.1832374999999},0]
[84,"o más",{"$f":"+C1195*$K$3","v":5685.0337500000005},4644.3787499999999,0,{"$f":"+F670*$K$3","v":2833.1832374999999},0]
[1,"Hijo",{"$f":"+C1196*$K$3","v":291.2525},228.37375,0,{"$f":"+F671*$K$3","v":2833.1832374999999},0]
[2,"Hijos",{"$f":"+C1197*$K$3","v":494.61500000000001},388.49250000000006,0,{"$f":"+F672*$K$3","v":148.66500000000002},0]
[3,"Hijos o más",{"$f":"+C1198*$K$3","v":698.21124999999995},546.74125000000004,0,{"$f":"+F673*$K$3","v":252.73050000000003},0]
[]
["BUPA GLOBAL MM"]
["TARIFAS SEMESTRAL"]
["EDAD"]
[" "," ",10000,20000]
[18,null,{"$f":"+C1129*$K$4","v":1245.6325000000002},{"$f":"+D1129*$K$4","v":977.58500000000004},{"$f":"+E1204*$K$3","v":0},{"$f":"+F679*$K$3","v":0},0]
[19,null,{"$f":"+C1130*$K$4","v":1262.3009999999999},986.14449999999999,{"$f":"+E1205*$K$3","v":0},{"$f":"+F680*$K$3","v":406.00037500000002},306.94296875000003]
[20,null,{"$f":"+C1131*$K$4","v":1276.7170000000001},996.50600000000009,{"$f":"+E1206*$K$3","v":0},{"$f":"+F681*$K$3","v":410.56434375000003},310.28559375000003]
[21,null,{"$f":"+C1132*$K$4","v":1294.7370000000001},1006.8675000000001,{"$f":"+E1207*$K$3","v":0},{"$f":"+F682*$K$3","v":414.93546875000004},313.56393750000007]
[22,null,{"$f":"+C1133*$K$4","v":1312.7570000000001},1019.0310000000001,{"$f":"+E1208*$K$3","v":0},{"$f":"+F683*$K$3","v":419.62800000000004},317.16368750000004]
[23,null,{"$f":"+C1134*$K$4","v":1329.876},1029.3925000000002,{"$f":"+E1209*$K$3","v":0},{"$f":"+F684*$K$3","v":424.57765625000008},320.82771875000003]
[24,null,{"$f":"+C1135*$K$4","v":1348.797},1042.4569999999999,{"$f":"+E1210*$K$3","v":0},{"$f":"+F685*$K$3","v":429.59159375000007},324.68459374999998]
[25,null,{"$f":"+C1136*$K$4","v":1367.2675000000002},1053.7194999999999,{"$f":"+E1211*$K$3","v":0},{"$f":"+F686*$K$3","v":434.79837500000002},328.60575000000006]
[26,null,{"$f":"+C1137*$K$4","v":1396.0995},1073.992,{"$f":"+E1212*$K$3","v":0},{"$f":"+F687*$K$3","v":440.00515625000008},332.65546875000001]
[27,null,{"$f":"+C1138*$K$4","v":1423.1295},1093.3634999999999,{"$f":"+E1213*$K$3","v":0},{"$f":"+F688*$K$3","v":448.04031250000008},338.56934375000003]
[28,null,{"$f":"+C1139*$K$4","v":1452.8625000000002},1113.1855,{"$f":"+E1214*$K$3","v":0},{"$f":"+F689*$K$3","v":456.26831250000009},344.74034375000008]
[29,null,{"$f":"+C1140*$K$4","v":1484.848},1135.26,{"$f":"+E1215*$K$3","v":0},{"$f":"+F690*$K$3","v":464.68915625},351.29703125000009]
[30,null,{"$f":"+C1141*$K$4","v":1516.383},1157.7850000000001,{"$f":"+E1216*$K$3","v":0},{"$f":"+F691*$K$3","v":473.75281250000006},357.91800000000006]
[31,null,{"$f":"+C1142*$K$4","v":1548.819},1182.1120000000001,{"$f":"+E1217*$K$3","v":0},{"$f":"+F692*$K$3","v":483.20215625000009},365.11750000000006]
[32,null,{"$f":"+C1143*$K$4","v":1583.057},1205.538,{"$f":"+E1218*$K$3","v":0},{"$f":"+F693*$K$3","v":492.65150000000006},372.18843750000008]
[33,null,{"$f":"+C1144*$K$4","v":1619.0970000000002},1232.1175000000001,{"$f":"+E1219*$K$3","v":0},{"$f":"+F694*$K$3","v":502.87221875000012},379.90218750000008]
[34,null,{"$f":"+C1145*$K$4","v":1656.038},1257.796,{"$f":"+E1220*$K$3","v":0},{"$f":"+F695*$K$3","v":513.15721875000008},387.74450000000002]
[35,null,{"$f":"+C1146*$K$4","v":1692.979},1284.826,{"$f":"+E1221*$K$3","v":0},{"$f":"+F696*$K$3","v":523.95646875000011},395.71537499999999]
[36,null,{"$f":"+C1147*$K$4","v":1730.8209999999999},1313.2075,{"$f":"+E1222*$K$3","v":0},{"$f":"+F697*$K$3","v":534.88428125000007},404.20050000000009]
[37,null,{"$f":"+C1148*$K$4","v":1771.366},1343.3910000000001,{"$f":"+E1223*$K$3","v":0},{"$f":"+F698*$K$3","v":546.26206250000007},412.62134375000005]
[38,null,{"$f":"+C1149*$K$4","v":1810.5595000000001},1372.223,{"$f":"+E1224*$K$3","v":0},{"$f":"+F699*$K$3","v":558.21837500000004},421.81356250000005]
[39,null,{"$f":"+C1150*$K$4","v":1853.8075000000001},1404.6589999999999,{"$f":"+E1225*$K$3","v":0},{"$f":"+F700*$K$3","v":570.36753125000007},430.81293750000003]
[40,null,{"$f":"+C1151*$K$4","v":1896.605},1436.6445000000001,{"$f":"+E1226*$K$3","v":0},{"$f":"+F701*$K$3","v":582.77381250000008},440.45512500000001]
[41,null,{"$f":"+C1152*$K$4","v":1939.8530000000001},1468.63,{"$f":"+E1227*$K$3","v":0},{"$f":"+F702*$K$3","v":595.63006250000012},450.09731250000004]
[42,null,{"$f":"+C1153*$K$4","v":1985.3534999999999},1504.67,{"$f":"+E1228*$K$3","v":0},{"$f":"+F703*$K$3","v":608.80771875000005},460.1251875000001]
[43,null,{"$f":"+C1154*$K$4","v":2031.7550000000001},1538.9080000000001,{"$f":"+E1229*$K$3","v":0},{"$f":"+F704*$K$3","v":622.62818750000019},470.41018750000012]
[44,null,{"$f":"+C1155*$K$4","v":2078.607},1575.3985,{"$f":"+E1230*$K$3","v":0},{"$f":"+F705*$K$3","v":636.38437500000009},480.95231250000006]
[45,null,{"$f":"+C1156*$K$4","v":2127.261},1612.7900000000002,{"$f":"+E1231*$K$3","v":0},{"$f":"+F706*$K$3","v":650.78337500000009},491.75156250000009]
[46,null,{"$f":"+C1157*$K$4","v":2176.8159999999998},1650.1814999999999,{"$f":"+E1232*$K$3","v":0},{"$f":"+F707*$K$3","v":665.50378125000009},502.93650000000008]
[47,null,{"$f":"+C1158*$K$4","v":2227.2719999999999},1688.9245000000001,{"$f":"+E1233*$K$3","v":0},{"$f":"+F708*$K$3","v":680.48131250000017},514.25000000000011]
[48,null,{"$f":"+C1159*$K$4","v":2278.1785},1729.4695000000002,{"$f":"+E1234*$K$3","v":0},{"$f":"+F709*$K$3","v":695.78025000000014},525.88490624999997]
[49,null,{"$f":"+C1160*$K$4","v":2331.3375000000001},1771.366,{"$f":"+E1235*$K$3","v":0},{"$f":"+F710*$K$3","v":711.59343750000016},537.6483750000001]
[50,null,{"$f":"+C1161*$K$4","v":2385.848},1813.2625,{"$f":"+E1236*$K$3","v":0},{"$f":"+F711*$K$3","v":727.59946875000014},549.86181250000004]
[51,null,{"$f":"+C1162*$K$4","v":2440.8090000000002},1856.5105000000001,{"$f":"+E1237*$K$3","v":0},{"$f":"+F712*$K$3","v":744.11975000000018},562.26809375000005]
[52,null,{"$f":"+C1163*$K$4","v":2496.6709999999998},1899.7584999999999,{"$f":"+E1238*$K$3","v":0},{"$f":"+F713*$K$3","v":760.9614375000001},574.99578125000005]
[53,null,{"$f":"+C1164*$K$4","v":2551.6320000000001},1944.8085000000001,{"$f":"+E1239*$K$3","v":0},{"$f":"+F714*$K$3","v":778.06025},587.91631250000012]
[54,null,{"$f":"+C1165*$K$4","v":2611.9990000000003},1990.309,{"$f":"+E1240*$K$3","v":0},{"$f":"+F715*$K$3","v":795.60903125000004},601.22253125000009]
[55,null,{"$f":"+C1166*$K$4","v":2671.4650000000001},2037.1610000000001,{"$f":"+E1241*$K$3","v":0},{"$f":"+F716*$K$3","v":813.60778125000002},614.72159375000012]
[56,null,{"$f":"+C1167*$K$4","v":2731.8319999999999},2086.2655,{"$f":"+E1242*$K$3","v":0},{"$f":"+F717*$K$3","v":831.73509375000003},628.60634375000006]
[57,null,{"$f":"+C1168*$K$4","v":2793.1000000000004},2134.4690000000001,{"$f":"+E1243*$K$3","v":0},{"$f":"+F718*$K$3","v":850.37665625000011},642.49109375000012]
[58,null,{"$f":"+C1169*$K$4","v":2855.2690000000002},2184.9250000000002,{"$f":"+E1244*$K$3","v":0},{"$f":"+F719*$K$3","v":869.0825000000001},656.8258125000001]
[59,null,{"$f":"+C1170*$K$4","v":2918.3390000000004},2234.9304999999999,{"$f":"+E1245*$K$3","v":0},{"$f":"+F720*$K$3","v":888.43115625000019},671.41765625000005]
[60,null,{"$f":"+C1171*$K$4","v":2984.1120000000001},2287.6390000000001,{"$f":"+E1246*$K$3","v":0},{"$f":"+F721*$K$3","v":908.22978125000009},686.26662500000009]
[61,null,{"$f":"+C1172*$K$4","v":3323.7890000000002},2560.6419999999998,{"$f":"+E1247*$K$3","v":0},{"$f":"+F722*$K$3","v":928.15696875000003},701.37271875000022]
[62,null,{"$f":"+C1173*$K$4","v":3690.9465000000005},2857.9719999999998,{"$f":"+E1248*$K$3","v":0},{"$f":"+F723*$K$3","v":1033.83534375},781.27431250000006]
[63,null,{"$f":"+C1174*$K$4","v":4086.0350000000003},3180.9804999999997,{"$f":"+E1249*$K$3","v":0},{"$f":"+F724*$K$3","v":1148.1916875000002},867.66831250000018]
[64,null,{"$f":"+C1175*$K$4","v":4508.6040000000003},3526.5140000000001,{"$f":"+E1250*$K$3","v":0},{"$f":"+F725*$K$3","v":1271.7402500000001},961.00468750000016]
[65,null,{"$f":"+C1176*$K$4","v":4957.3019999999997},3898.627,{"$f":"+E1251*$K$3","v":0},{"$f":"+F726*$K$3","v":1403.9025000000001},1061.0263125000004]
[66,null,{"$f":"+C1177*$K$4","v":5434.3814999999995},4293.2650000000003,{"$f":"+E1252*$K$3","v":0},{"$f":"+F727*$K$3","v":1545.2569687500002},1167.6689062500002]
[67,null,{"$f":"+C1178*$K$4","v":5938.0405000000001},4714.0320000000002,{"$f":"+E1253*$K$3","v":0},{"$f":"+F728*$K$3","v":1695.4822500000002},1281.3824375000002]
[68,null,{"$f":"+C1179*$K$4","v":6470.0810000000001},5158.6755000000003,{"$f":"+E1254*$K$3","v":0},{"$f":"+F729*$K$3","v":1854.5783437500002},1401.52409375]
[69,null,{"$f":"+C1180*$K$4","v":7029.6019999999999},5626.7449999999999,{"$f":"+E1255*$K$3","v":0},{"$f":"+F730*$K$3","v":2022.8666562500002},1528.6724062500002]
[70,null,{"$f":"+C1181*$K$4","v":7616.1530000000002},6119.1414999999997,{"$f":"+E1256*$K$3","v":0},{"$f":"+F731*$K$3","v":2199.8972187500003},1662.3131250000004]
[71,null,{"$f":"+C1182*$K$4","v":8228.8330000000005},6637.6670000000004,{"$f":"+E1257*$K$3","v":0},{"$f":"+F732*$K$3","v":2386.0557187500003},1803.0890625000004]
[72,null,{"$f":"+C1183*$K$4","v":8869.4439999999995},7178.7175000000007,{"$f":"+E1258*$K$3","v":0},{"$f":"+F733*$K$3","v":2580.8921875000001},1950.2288437500001]
[73,null,{"$f":"+C1184*$K$4","v":9537.5355},7745.8969999999999,{"$f":"+E1259*$K$3","v":0},{"$f":"+F734*$K$3","v":2784.8565937500002},2104.5038437500002]
[74,null,{"$f":"+C1185*$K$4","v":10233.557999999999},8336.0519999999997,{"$f":"+E1260*$K$3","v":0},{"$f":"+F735*$K$3","v":2997.6918125000007},2265.1426875000002]
[75,null,{"$f":"+C1186*$K$4","v":10956.610500000001},8950.9844999999987,{"$f":"+E1261*$K$3","v":0},{"$f":"+F736*$K$3","v":3219.4621250000009},2432.7239062500007]
[76,null,{"$f":"+C1187*$K$4","v":10956.610500000001},8950.9844999999987,{"$f":"+E1262*$K$3","v":0},{"$f":"+F737*$K$3","v":3450.1675312500001},2607.1189374999999]
[77,null,{"$f":"+C1188*$K$4","v":10956.610500000001},8950.9844999999987,{"$f":"+E1263*$K$3","v":0},{"$f":"+F738*$K$3","v":3450.1675312500001},2607.1189374999999]
[78,null,{"$f":"+C1189*$K$4","v":10956.610500000001},8950.9844999999987,{"$f":"+E1264*$K$3","v":0},{"$f":"+F739*$K$3","v":3450.1675312500001},2607.1189374999999]
[79,null,{"$f":"+C1190*$K$4","v":10956.610500000001},8950.9844999999987,{"$f":"+E1265*$K$3","v":0},{"$f":"+F740*$K$3","v":3450.1675312500001},2607.1189374999999]
[80,null,{"$f":"+C1191*$K$4","v":10956.610500000001},8950.9844999999987,{"$f":"+E1266*$K$3","v":0},{"$f":"+F741*$K$3","v":3450.1675312500001},2607.1189374999999]
[81,null,{"$f":"+C1192*$K$4","v":10956.610500000001},8950.9844999999987,{"$f":"+E1267*$K$3","v":0},{"$f":"+F742*$K$3","v":3450.1675312500001},2607.1189374999999]
[82,null,{"$f":"+C1193*$K$4","v":10956.610500000001},8950.9844999999987,{"$f":"+E1268*$K$3","v":0},{"$f":"+F743*$K$3","v":3450.1675312500001},2607.1189374999999]
[83,null,{"$f":"+C1194*$K$4","v":10956.610500000001},8950.9844999999987,{"$f":"+E1269*$K$3","v":0},{"$f":"+F744*$K$3","v":3450.1675312500001},2607.1189374999999]
[84,"o más",{"$f":"+C1195*$K$4","v":10956.610500000001},8950.9844999999987,{"$f":"+E1270*$K$3","v":0},{"$f":"+F745*$K$3","v":3450.1675312500001},2607.1189374999999]
[1,"Hijo",{"$f":"+C1196*$K$4","v":561.32299999999998},440.13849999999996,{"$f":"+E1271*$K$3","v":0},{"$f":"+F746*$K$3","v":3450.1675312500001},2607.1189374999999]
[2,"Hijos",{"$f":"+C1197*$K$4","v":953.25800000000004},748.73100000000011,{"$f":"+E1272*$K$3","v":0},{"$f":"+F747*$K$3","v":182.94443750000002},138.20468750000003]
[3,"Hijos o más",{"$f":"+C1198*$K$4","v":1345.6434999999999},1053.7194999999999,{"$f":"+E1273*$K$3","v":0},{"$f":"+F748*$K$3","v":310.73556250000001},234.81940625000001]
[]
["BUPA GLOBAL ULTIMATE"]
["TARIFAS SEMESTRALES"]
["EDAD"]
[" "," ",0,1000,2000]
[18,null,{"$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$3","v":144.40593750000002},0]
[20,null,{"$f":"+C907*$K$4","v":13931.58},8989.33,0,{"$f":"+F756*$K$3","v":145.76718750000001},0]
[21,null,{"$f":"+C908*$K$4","v":14121.85},9112.2900000000009,0,{"$f":"+F757*$K$3","v":147.29859375000001},0]
[22,null,{"$f":"+C909*$K$4","v":14319.54},9238.9600000000009,0,{"$f":"+F758*$K$3","v":148.83000000000001},0]
[23,null,{"$f":"+C910*$K$4","v":14521.470000000001},9367.75,0,{"$f":"+F759*$K$3","v":150.41812500000003},0]
[24,null,{"$f":"+C911*$K$4","v":14727.640000000001},9501.84,0,{"$f":"+F760*$K$3","v":152.00625000000002},0]
[25,null,{"$f":"+C912*$K$4","v":14941.76},9640.7000000000007,0,{"$f":"+F761*$K$3","v":153.65109375000003},0]
[26,null,{"$f":"+C913*$K$4","v":15250.220000000001},9839.9800000000014,0,{"$f":"+F762*$K$3","v":155.35265625000002},0]
[27,null,{"$f":"+C914*$K$4","v":15569.28},10045.620000000001,0,{"$f":"+F763*$K$3","v":157.96171875000002},0]
[28,null,{"$f":"+C915*$K$4","v":15901.59},10259.74,0,{"$f":"+F764*$K$3","v":160.68421875000004},0]
[29,null,{"$f":"+C916*$K$4","v":16246.09},10482.34,0,{"$f":"+F765*$K$3","v":163.46343750000003},0]
[30,null,{"$f":"+C917*$K$4","v":16599.07},10711.300000000001,0,{"$f":"+F766*$K$3","v":166.46953125000002},0]
[31,null,{"$f":"+C918*$K$4","v":16966.36},10946.62,0,{"$f":"+F767*$K$3","v":169.58906250000001},0]
[32,null,{"$f":"+C919*$K$4","v":17343.190000000002},11189.890000000001,0,{"$f":"+F768*$K$3","v":172.76531250000002},0]
[33,null,{"$f":"+C920*$K$4","v":17734.330000000002},11441.640000000001,0,{"$f":"+F769*$K$3","v":176.05500000000004},0]
[34,null,{"$f":"+C921*$K$4","v":18135.010000000002},11701.34,0,{"$f":"+F770*$K$3","v":179.51484375000001},0]
[35,null,{"$f":"+C922*$K$4","v":18547.88},11967.400000000001,0,{"$f":"+F771*$K$3","v":183.08812500000005},0]
[36,null,{"$f":"+C923*$K$4","v":18972.940000000002},12240.880000000001,0,{"$f":"+F772*$K$3","v":186.94500000000002},0]
[37,null,{"$f":"+C924*$K$4","v":19407.54},12521.78,0,{"$f":"+F773*$K$3","v":190.74515625000004},0]
[38,null,{"$f":"+C925*$K$4","v":19853.8},12810.630000000001,0,{"$f":"+F774*$K$3","v":194.71546875000004},0]
[39,null,{"$f":"+C926*$K$4","v":20314.900000000001},13105.84,0,{"$f":"+F775*$K$3","v":198.79921875000005},0]
[40,null,{"$f":"+C927*$K$4","v":20783.95},13409,0,{"$f":"+F776*$K$3","v":203.05312500000005},0]
[41,null,{"$f":"+C928*$K$4","v":21266.780000000002},13720.640000000001,0,{"$f":"+F777*$K$3","v":207.25031250000004},0]
[42,null,{"$f":"+C929*$K$4","v":21759.15},14039.17,0,{"$f":"+F778*$K$3","v":211.73109375000004},0]
[43,null,{"$f":"+C930*$K$4","v":22262.65},14363.53,0,{"$f":"+F779*$K$3","v":216.32531250000002},0]
[44,null,{"$f":"+C931*$K$4","v":22779.4},14697.960000000001,0,{"$f":"+F780*$K$3","v":221.25984375000004},0]
[45,null,{"$f":"+C932*$K$4","v":23309.4},15037.16,0,{"$f":"+F781*$K$3","v":226.08093750000003},0]
[46,null,{"$f":"+C933*$K$4","v":23848.41},15386.43,0,{"$f":"+F782*$K$3","v":231.07218750000004},0]
[47,null,{"$f":"+C934*$K$4","v":24399.61},15742.59,0,{"$f":"+F783*$K$3","v":236.06343750000002},0]
[48,null,{"$f":"+C935*$K$4","v":24961.940000000002},16105.640000000001,0,{"$f":"+F784*$K$3","v":241.45171875000003},0]
[49,null,{"$f":"+C936*$K$4","v":25536.99},16475.05,0,{"$f":"+F785*$K$3","v":246.72656250000006},0]
[50,null,{"$f":"+C937*$K$4","v":26123.170000000002},16855.060000000001,0,{"$f":"+F786*$K$3","v":252.17156250000005},0]
[51,null,{"$f":"+C938*$K$4","v":26719.420000000002},17239.84,0,{"$f":"+F787*$K$3","v":257.78671875000003},0]
[52,null,{"$f":"+C939*$K$4","v":27327.86},17632.04,0,{"$f":"+F788*$K$3","v":263.51531250000005},0]
[53,null,{"$f":"+C940*$K$4","v":27948.49},18030.600000000002,0,{"$f":"+F789*$K$3","v":269.41406250000006},0]
[54,null,{"$f":"+C941*$K$4","v":28581.31},18440.29,0,{"$f":"+F790*$K$3","v":275.42625000000004},0]
[55,null,{"$f":"+C942*$K$4","v":29224.2},18856.34,0,{"$f":"+F791*$K$3","v":281.43843750000008},0]
[56,null,{"$f":"+C943*$K$4","v":29878.22},19277.16,0,{"$f":"+F792*$K$3","v":287.73421875000003},0]
[57,null,{"$f":"+C944*$K$4","v":30546.02},19708.580000000002,0,{"$f":"+F793*$K$3","v":294.08671875000005},0]
[58,null,{"$f":"+C945*$K$4","v":31223.890000000003},20144.240000000002,0,{"$f":"+F794*$K$3","v":300.66609375000007},0]
[59,null,{"$f":"+C946*$K$4","v":31912.890000000003},20589.440000000002,0,{"$f":"+F795*$K$3","v":307.30218750000006},0]
[60,null,{"$f":"+C947*$K$4","v":32614.080000000002},21043.120000000003,0,{"$f":"+F796*$K$3","v":313.88156250000003},0]
[61,null,{"$f":"+C948*$K$4","v":36293.340000000004},23416.460000000003,0,{"$f":"+F797*$K$3","v":320.91468750000007},0]
[62,null,{"$f":"+C949*$K$4","v":40261.450000000004},25975.83,0,{"$f":"+F798*$K$3","v":357.10125000000011},0]
[63,null,{"$f":"+C950*$K$4","v":44518.94},28721.760000000002,0,{"$f":"+F799*$K$3","v":396.57750000000004},0]
[64,null,{"$f":"+C951*$K$4","v":49064.22},31653.190000000002,0,{"$f":"+F800*$K$3","v":439.23000000000008},0]
[65,null,{"$f":"+C952*$K$4","v":53897.29},34773.300000000003,0,{"$f":"+F801*$K$3","v":484.88859375000004},0]
[66,null,{"$f":"+C953*$K$4","v":59020.800000000003},38078.380000000005,0,{"$f":"+F802*$K$3","v":533.72343750000016},0]
[67,null,{"$f":"+C954*$K$4","v":64431.040000000001},41568.959999999999,0,{"$f":"+F803*$K$3","v":585.90468750000002},0]
[68,null,{"$f":"+C955*$K$4","v":70130.66},45246.100000000006,0,{"$f":"+F804*$K$3","v":641.31890625000017},0]
[69,null,{"$f":"+C956*$K$4","v":76118.070000000007},49109.8,0,{"$f":"+F805*$K$3","v":699.56906250000009},0]
[70,null,{"$f":"+C957*$K$4","v":82394.86},53159.530000000006,0,{"$f":"+F806*$K$3","v":761.27906250000012},0]
[71,null,{"$f":"+C958*$K$4","v":88960.5},57394.23,0,{"$f":"+F807*$K$3","v":826.05187500000011},0]
[72,null,{"$f":"+C959*$K$4","v":95814.99},61817.08,0,{"$f":"+F808*$K$3","v":894.05765625000015},0]
[73,null,{"$f":"+C960*$K$4","v":102958.86},66425.430000000008,0,{"$f":"+F809*$K$3","v":965.01281250000011},0]
[74,null,{"$f":"+C961*$K$4","v":110391.58},71220.34,0,{"$f":"+F810*$K$3","v":1039.1442187500002},0]
[75,null,{"$f":"+C962*$K$4","v":118108.38},76200.22,0,{"$f":"+F811*$K$3","v":1116.6787500000003},0]
[76,null,{"$f":"+C963*$K$4","v":118108.38},76200.22,0,{"$f":"+F812*$K$3","v":1197.0492187500001},0]
[77,null,{"$f":"+C964*$K$4","v":118108.38},76200.22,0,{"$f":"+F813*$K$3","v":1197.0492187500001},0]
[78,null,{"$f":"+C965*$K$4","v":118108.38},76200.22,0,{"$f":"+F814*$K$3","v":1197.0492187500001},0]
[79,null,{"$f":"+C966*$K$4","v":118108.38},76200.22,0,{"$f":"+F815*$K$3","v":1197.0492187500001},0]
[80,null,{"$f":"+C967*$K$4","v":118108.38},76200.22,0,{"$f":"+F816*$K$3","v":1197.0492187500001},0]
[81,null,{"$f":"+C968*$K$4","v":118108.38},76200.22,0,{"$f":"+F817*$K$3","v":1197.0492187500001},0]
[82,null,{"$f":"+C969*$K$4","v":118108.38},76200.22,0,{"$f":"+F818*$K$3","v":1197.0492187500001},0]
[83,null,{"$f":"+C970*$K$4","v":118108.38},76200.22,0,{"$f":"+F819*$K$3","v":1197.0492187500001},0]
[84,"o más",{"$f":"+C971*$K$4","v":118108.38},76200.22,0,{"$f":"+F820*$K$3","v":1197.0492187500001},0]
[1,"Hijo",{"$f":"+C972*$K$4","v":6108.25},3941.0800000000004,0,{"$f":"+F821*$K$3","v":1197.0492187500001},0]
[2,"Hijos",{"$f":"+C973*$K$4","v":10381.640000000001},6699.2000000000007,0,{"$f":"+F822*$K$3","v":65.113125000000011},0]
[3,"Hijos o más",{"$f":"+C974*$K$4","v":14656.09},9455.7300000000014,0,{"$f":"+F823*$K$3","v":110.65828125000002},0]