{"text_format":"1","workbook":"xlsx","n_sheets":8,"sheets":["INGRESO DE DATOS","Bupa Global Ultimate","Bupa Global Elite","Bupa Global Premier","Bupa Global Select","Bupa Global Major Medical","Resumen tarifas","Tablas"],"not_rendered":{"charts":0,"images":31,"macros":1,"external_links":0,"defined_names":0,"comments":1,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"INGRESO DE DATOS","index":0,"n_rows":44,"n_cols":9,"rows_kept":44,"cut":false,"hidden":false,"merged":[[41,3,41,4],[41,6,41,7],[10,0,10,12],[18,5,18,6],[14,1,14,2],[16,1,16,2],[14,3,14,7],[16,5,16,6],[18,1,18,2]]}
[]
[null,null,null,null,null,null,null," "," "]
[]
[]
[]
[null,null,null,null,null,null,null," "," "]
[]
[]
[]
[]
[]
[]
["1. LLENE LA INFORMACIÓN DEL ASEGURADO PROPUESTO:"]
[]
[null,"Nombre del Asegurado Titular",null,"NOMBRE DEL CLIENTE"]
[]
[null,"Número de adultos en la póliza",null,1,null,"Número de niños en la póliza",null,0]
[]
[null,"Edad del Asegurado Titular",null,29,null,"Edad del/la cónyuge ",null,46]
[]
[null,null,null,null,null,null,"Variante con coaseguro fuera del país de residencia",false]
[]
["2. SELECCIONE EL PRODUCTO PARA VER LA COTIZACIÓN CORRESPONDIENTE: "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,1,null,1]

{"sheet":"Bupa Global Ultimate","index":1,"n_rows":82,"n_cols":10,"rows_kept":82,"cut":false,"hidden":false,"merged":[[66,4,66,5],[79,4,79,5],[81,4,81,8],[40,4,40,5],[60,4,60,5],[72,4,72,5],[73,4,73,5],[42,0,43,0],[42,1,43,1],[53,4,53,5],[59,4,59,5],[17,0,17,9],[19,0,19,1],[19,3,19,4],[19,5,19,8],[21,3,21,4],[23,3,23,4],[25,3,26,4]]}
[]
[]
[null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Bupa Global Ultimate Health Plan",null,null,"Nombre del Asegurado Titular",null,{"$f":"+'INGRESO DE DATOS'!$D$15","v":"NOMBRE DEL CLIENTE"}]
[]
[null,null,null,"Número de adultos en la póliza",null,{"$f":"+'INGRESO DE DATOS'!$D$17","v":1},null,"Edad del Asegurado Titular",{"$f":"+'INGRESO DE DATOS'!$D$19","v":29}]
[]
[null,null,null,"Número de niños en la póliza",null,{"$f":"+'INGRESO DE DATOS'!$H$17","v":0},null,"Edad del/la conyuge",{"$f":"+'INGRESO DE DATOS'!$H$19","v":46}]
[null,null,null,null,null,null,null," "," "]
[null,null,null,"Número de niños menores de 16 años",null,{"$f":"+'INGRESO DE DATOS'!$B$44","v":1},"Fecha de la cotización :",{"$f":"NOW()","v":"2022-03-02T16:54:15.560"}]
[null,null,null,null,null,null," ",false,null," "]
[null,null,null,null,"Deducibles",null,"PLAN 1","PLAN 2","PLAN 3"]
[null,null,null,null,"En el país de residencia",null,0,1000,2000]
[null,null,null,null,"Fuera del país de residencia",null,0,1000,2000]
[]
[null,null,null,null,"Tarifas anuales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$22,Tablas!$A$905:$G$971,3,TRUE)","v":14342.9},{"$f":"VLOOKUP($I$22,Tablas!$A$905:$G$971,4,TRUE)","v":9253.1},{"$f":"VLOOKUP($I$22,Tablas!$A$905:$G$971,5,TRUE)","v":7679.75}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$22=1,0,(VLOOKUP($I$24,Tablas!$A$905:$G$971,3,TRUE)))","v":0},{"$f":"IF($F$22=1,0,(VLOOKUP($I$24,Tablas!$A$905:$G$971,4,TRUE)))","v":0},{"$f":"IF($F$22=1,0,(VLOOKUP($I$24,Tablas!$A$905:$G$971,5,TRUE)))","v":0}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$22=1,\n(IF($F$24=0, 0,\n (IF($F$26>$F$24, (VLOOKUP($F$24,Tablas!$A$972:$G$974,3,TRUE)),\n(IF($F$24>4,(IF($F$26=0, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(IF($F$26=1, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(IF($F$26=2, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)))))))),\n(IF($F$24=4,(IF(4-$F$26=0,(VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(4-$F$26=1,(VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(4-$F$26=2, (VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)))))))),\n(IF($F$24=3,(IF(3-$F$26=0,(VLOOKUP(1,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(3-$F$26=1,(VLOOKUP(1,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(3-$F$26=2, (VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)))))))),\n\n(IF($F$24=2,(IF(2-$F$26=0, 0,\n(IF(2-$F$26=1,(VLOOKUP(1,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(2-$F$26=2, (VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)),\n         0)))))),\n(IF($F$24=1,(IF(1-$F$26=0, 0,\n(IF(1-$F$26=1,(VLOOKUP(1,Tablas!$A$972:$G$974,3,TRUE)),0)))),0)))))))))))))),\n(IF($F$24=0, 0,\n (IF($F$26>$F$24, (VLOOKUP($F$24,Tablas!$A$972:$G$974,3,TRUE)),\n(IF($F$24=4,(IF(4-$F$26=0, 0,\n(IF(4-$F$26=1, (VLOOKUP(1,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(4-$F$26=2, (VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(4-$F$26=3, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(4-$F$26=4, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n0)))))))))),\n(IF($F$24=5,(IF(5-$F$26=0, (VLOOKUP(1,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(5-$F$26=1, (VLOOKUP(1,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(5-$F$26=2, (VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(5-$F$26=3, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(5-$F$26=4, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)))))))))))),\n(IF($F$24=6,(IF(6-$F$26=0, (VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(6-$F$26=1, (VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(6-$F$26=2, (VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(6-$F$26=3, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(6-$F$26=4, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)))))))))))),\n(IF($F$24>6,(IF(7-$F$26=0, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(7-$F$26=1, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(7-$F$26=2, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(7-$F$26=3, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(7-$F$26=4, (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)))))))))))),\n\n(IF($F$24=3,(IF(3-$F$26=0,0,\n(IF(3-$F$26=1,(VLOOKUP(1,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(3-$F$26=2, (VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)))))))),\n\n(IF($F$24=2,(IF(2-$F$26=0, 0,\n(IF(2-$F$26=1,(VLOOKUP(1,Tablas!$A$972:$G$974,3,TRUE)),\n(IF(2-$F$26=2, (VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)),\n         0)))))),\n(IF($F$24=1,(IF(1-$F$26=0, 0,\n(IF(1-$F$26=1,(VLOOKUP(1,Tablas!$A$972:$G$974,3,TRUE)),0)))),0)))))))))))))))))))","v":0},{"$f":"IF($F$22=1,\n(IF($F$24=0, 0,\n (IF($F$26>$F$24, (VLOOKUP($F$24,Tablas!$A$972:$G$974,4,TRUE)),\n(IF($F$24>4,(IF($F$26=0, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(IF($F$26=1, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(IF($F$26=2, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)))))))),\n(IF($F$24=4,(IF(4-$F$26=0,(VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(4-$F$26=1,(VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(4-$F$26=2, (VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)))))))),\n(IF($F$24=3,(IF(3-$F$26=0,(VLOOKUP(1,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(3-$F$26=1,(VLOOKUP(1,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(3-$F$26=2, (VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)))))))),\n\n(IF($F$24=2,(IF(2-$F$26=0, 0,\n(IF(2-$F$26=1,(VLOOKUP(1,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(2-$F$26=2, (VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE)),\n         0)))))),\n(IF($F$24=1,(IF(1-$F$26=0, 0,\n(IF(1-$F$26=1,(VLOOKUP(1,Tablas!$A$972:$G$974,4,TRUE)),0)))),0)))))))))))))),\n(IF($F$24=0, 0,\n (IF($F$26>$F$24, (VLOOKUP($F$24,Tablas!$A$972:$G$974,4,TRUE)),\n(IF($F$24=4,(IF(4-$F$26=0, 0,\n(IF(4-$F$26=1, (VLOOKUP(1,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(4-$F$26=2, (VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(4-$F$26=3, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(4-$F$26=4, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n0)))))))))),\n(IF($F$24=5,(IF(5-$F$26=0, (VLOOKUP(1,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(5-$F$26=1, (VLOOKUP(1,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(5-$F$26=2, (VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(5-$F$26=3, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(5-$F$26=4, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)))))))))))),\n(IF($F$24=6,(IF(6-$F$26=0, (VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(6-$F$26=1, (VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(6-$F$26=2, (VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(6-$F$26=3, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(6-$F$26=4, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)))))))))))),\n(IF($F$24>6,(IF(7-$F$26=0, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(7-$F$26=1, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(7-$F$26=2, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(7-$F$26=3, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(7-$F$26=4, (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)))))))))))),\n\n(IF($F$24=3,(IF(3-$F$26=0,0,\n(IF(3-$F$26=1,(VLOOKUP(1,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(3-$F$26=2, (VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)))))))),\n\n(IF($F$24=2,(IF(2-$F$26=0, 0,\n(IF(2-$F$26=1,(VLOOKUP(1,Tablas!$A$972:$G$974,4,TRUE)),\n(IF(2-$F$26=2, (VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE)),\n         0)))))),\n(IF($F$24=1,(IF(1-$F$26=0, 0,\n(IF(1-$F$26=1,(VLOOKUP(1,Tablas!$A$972:$G$974,4,TRUE)),0)))),0)))))))))))))))))))","v":0},{"$f":"IF($F$22=1,\n(IF($F$24=0, 0,\n (IF($F$26>$F$24, (VLOOKUP($F$24,Tablas!$A$972:$G$974,5,TRUE)),\n(IF($F$24>4,(IF($F$26=0, (VLOOKUP(3,Tablas!$A$972:$G$974,5,TRUE)),\n(IF($F$26=1, (VLOOKUP(3,Tablas!$A$972:$G$974,5,TRUE)),\n(IF($F$26=2, (VLOOKUP(3,Tablas!$A$972:$G$974,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,5,TRUE)))))))),\n(IF($F$24=4,(IF(4-$F$26=0,(VLOOKUP(2,Tablas!$A$972:$G$974,5,TRUE)),\n(IF(4-$F$26=1,(VLOOKUP(2,Tablas!$A$972:$G$974,5,TRUE)),\n(IF(4-$F$26=2, (VLOOKUP(2,Tablas!$A$972:$G$974,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,5,TRUE)))))))),\n(IF($F$24=3,(IF(3-$F$26=0,(VLOOKUP(1,Tablas!$A$972:$G$974,5,TRUE)),\n(IF(3-$F$26=1,(VLOOKUP(1,Tablas!$A$972:$G$974,5,TRUE)),\n(IF(3-$F$26=2, (VLOOKUP(2,Tablas!$A$972:$G$974,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,5,TRUE)))))))),\n(IF($F$24=2,(IF(2-$F$26=0, 0,\n(IF(2-$F$26=1,(VLOOKUP(1,Tablas!$A$972:$G$974,5,TRUE)),\n(IF(2-$F$26=2, (VLOOKUP(2,Tablas!$A$972:$G$974,5,TRUE)),\n         0)))))),\n(IF($F$24=1,(IF(1-$F$26=0, 0,\n(IF(1-$F$26=1,(VLOOKUP(1,Tablas!$A$972:$G$974,5,TRUE)),0)))),0)))))))))))))),\n(IF($F$24=0, 0,\n (IF($F$26>$F$24, (VLOOKUP($F$24,Tablas!$A$972:$G$974,5,TRUE)),\n(IF($F$24=4,(IF(4-$F$26=0, 0,\n(IF(4-$F$26=1, (VLOOKUP(1,Tablas!$A$972:$G$974,5,TRUE)),\n(IF(4-$F$26=2, (VLOOKUP(2,Tablas!$A$972:$G$974,5,TRUE)),\n(IF(4-$F$26=3, (VLOOKUP(3,Tablas!$A$972:$G$974,5,TRUE)),\n(IF(4-$F$26=4, (VLOOKUP(3,Tablas!$A$972:$G$974,5,TRUE)),\n0)))))))))),\n(IF($F$24=5,(IF(5-$F$26=0, (VLOOKUP(1,Tablas!$A$972:$G$974,5,TRUE)),\n(IF(5-$F$26=1, (VLOOKUP(1,Tablas!$A$972:$G$974,5,TRUE)),\n(IF(5-$F$26=2, (VLOOKUP(2,Tablas!$A$972:$G$974,5,TRUE)),\n(IF(5-$F$26=3, (VLOOKUP(3,Tablas!$A$972:$G$974,5,TRUE)),\n(IF(5-$F$26=4, (VLOOKUP(3,Tablas!$A$972:$G$974,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,5,TRUE)))))))))))),\n(IF($F$24=6,(IF(6-$F$26=0, (VLOOKUP(2,Tablas!$A$972:$G$974,5,TRUE)),\n(IF(6-$F$26=1, (VLOOKUP(2,Tablas!$A$972:$G$974,5,TRUE)),\n(IF(6-$F$26=2, (VLOOKUP(2,Tablas!$A$972:$G$974,5,TRUE)),\n(IF(6-$F$26=3, (VLOOKUP(3,Tablas!$A$972:$G$974,5,TRUE)),\n(IF(6-$F$26=4, (VLOOKUP(3,Tablas!$A$972:$G$974,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,5,TRUE)))))))))))),\n(IF($F$24>6,(IF(7-$F$26=0, (VLOOKUP(3,Tablas!$A$972:$G$974,5,TRUE)),\n(IF(7-$F$26=1, (VLOOKUP(3,Tablas!$A$972:$G$974,5,TRUE)),\n(IF(7-$F$26=2, (VLOOKUP(3,Tablas!$A$972:$G$974,5,TRUE)),\n(IF(7-$F$26=3, (VLOOKUP(3,Tablas!$A$972:$G$974,5,TRUE)),\n(IF(7-$F$26=4, (VLOOKUP(3,Tablas!$A$972:$G$974,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,5,TRUE)))))))))))),\n\n(IF($F$24=3,(IF(3-$F$26=0,0,\n(IF(3-$F$26=1,(VLOOKUP(1,Tablas!$A$972:$G$974,5,TRUE)),\n(IF(3-$F$26=2, (VLOOKUP(2,Tablas!$A$972:$G$974,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$972:$G$974,5,TRUE)))))))),\n\n(IF($F$24=2,(IF(2-$F$26=0, 0,\n(IF(2-$F$26=1,(VLOOKUP(1,Tablas!$A$972:$G$974,5,TRUE)),\n(IF(2-$F$26=2, (VLOOKUP(2,Tablas!$A$972:$G$974,5,TRUE)),\n         0)))))),\n(IF($F$24=1,(IF(1-$F$26=0, 0,\n(IF(1-$F$26=1,(VLOOKUP(1,Tablas!$A$972:$G$974,5,TRUE)),0)))),0)))))))))))))))))))","v":0}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G33:G35)","v":14342.9},{"$f":"SUM(H33:H35)","v":9253.1},7679.75]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75]
[null,null,null,null,"VAT (5%) :",null,{"$f":"+G36*5%","v":717.14499999999998},{"$f":"+H36*5%","v":462.65500000000003},383.98750000000001]
[null,null,null,null,"ITBMS (7%)",null,{"$f":"+G37*7%","v":5.2500000000000009},{"$f":"+H37*7%","v":5.2500000000000009},5.2500000000000009]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"SUM(G36:G39)","v":15140.295},{"$f":"SUM(H36:H39)","v":9796.005000000001},8143.9875000000002]
[null,null,null,null,"Ahorros en tarifas de prima para niños",null,{"$f":"IF($F$22=1,IF($F$24=0,0,IF($F$26=0,0,IF($F$26=1,(VLOOKUP(1,Tablas!$A$972:$G$974,3,TRUE)),(VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE))))),\nIF($F$24=0,0,IF($F$26=0,0,IF($F$26=1,(VLOOKUP(1,Tablas!$A$972:$G$974,3,TRUE)),IF($F$26=2,(VLOOKUP(2,Tablas!$A$972:$G$974,3,TRUE)), (VLOOKUP(3,Tablas!$A$972:$G$974,3,TRUE)))))))","v":0},{"$f":"IF($F$22=1,IF($F$24=0,0,IF($F$26=0,0,IF($F$26=1,(VLOOKUP(1,Tablas!$A$972:$G$974,4,TRUE)),(VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE))))),\nIF($F$24=0,0,IF($F$26=0,0,IF($F$26=1,(VLOOKUP(1,Tablas!$A$972:$G$974,4,TRUE)),IF($F$26=2,(VLOOKUP(2,Tablas!$A$972:$G$974,4,TRUE)), (VLOOKUP(3,Tablas!$A$972:$G$974,4,TRUE)))))))","v":0},{"$f":"IF($F$22=1,IF($F$24=0,0,IF($F$26=0,0,IF($F$26=1,(VLOOKUP(1,Tablas!$A$972:$G$974,5,TRUE)),(VLOOKUP(2,Tablas!$A$972:$G$974,5,TRUE))))),\nIF($F$24=0,0,IF($F$26=0,0,IF($F$26=1,(VLOOKUP(1,Tablas!$A$972:$G$974,5,TRUE)),IF($F$26=2,(VLOOKUP(2,Tablas!$A$972:$G$974,5,TRUE)), (VLOOKUP(3,Tablas!$A$972:$G$974,5,TRUE)))))))","v":0}]
[]
[null,null,null,null,"Tarifas semi anuales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$22,Tablas!$A$1428:$G$1494,3,TRUE)","v":7601.7370000000001},{"$f":"VLOOKUP($I$22,Tablas!$A$1428:$G$1494,4,TRUE)","v":4904.143},{"$f":"VLOOKUP($I$22,Tablas!$A$1428:$G$1494,5,TRUE)","v":4070.2675000000004}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$22=1,0,(VLOOKUP($I$24,Tablas!$A$1428:$G$1494,3,TRUE)))","v":0},{"$f":"IF($F$22=1,0,(VLOOKUP($I$24,Tablas!$A$1428:$G$1494,4,TRUE)))","v":0},{"$f":"IF($F$22=1,0,(VLOOKUP($I$24,Tablas!$A$1428:$G$1494,5,TRUE)))","v":0}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$22=1,\n(IF($F$24=0, 0,\n (IF($F$26>$F$24, (VLOOKUP($F$24,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF($F$24>4,(IF($F$26=0, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF($F$26=1, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF($F$26=2, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)))))))),\n(IF($F$24=4,(IF(4-$F$26=0,(VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(4-$F$26=1,(VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(4-$F$26=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)))))))),\n(IF($F$24=3,(IF(3-$F$26=0,(VLOOKUP(1,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(3-$F$26=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(3-$F$26=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)))))))),\n\n(IF($F$24=2,(IF(2-$F$26=0, 0,\n(IF(2-$F$26=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(2-$F$26=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)),\n         0)))))),\n(IF($F$24=1,(IF(1-$F$26=0, 0,\n(IF(1-$F$26=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,3,TRUE)),0)))),0)))))))))))))),\n(IF($F$24=0, 0,\n (IF($F$26>$F$24, (VLOOKUP($F$24,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF($F$24=4,(IF(4-$F$26=0, 0,\n(IF(4-$F$26=1, (VLOOKUP(1,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(4-$F$26=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(4-$F$26=3, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(4-$F$26=4, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n0)))))))))),\n(IF($F$24=5,(IF(5-$F$26=0, (VLOOKUP(1,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(5-$F$26=1, (VLOOKUP(1,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(5-$F$26=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(5-$F$26=3, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(5-$F$26=4, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)))))))))))),\n(IF($F$24=6,(IF(6-$F$26=0, (VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(6-$F$26=1, (VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(6-$F$26=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(6-$F$26=3, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(6-$F$26=4, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)))))))))))),\n(IF($F$24>6,(IF(7-$F$26=0, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(7-$F$26=1, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(7-$F$26=2, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(7-$F$26=3, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(7-$F$26=4, (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)))))))))))),\n\n(IF($F$24=3,(IF(3-$F$26=0,0,\n(IF(3-$F$26=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(3-$F$26=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)))))))),\n\n(IF($F$24=2,(IF(2-$F$26=0, 0,\n(IF(2-$F$26=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,3,TRUE)),\n(IF(2-$F$26=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)),\n         0)))))),\n(IF($F$24=1,(IF(1-$F$26=0, 0,\n(IF(1-$F$26=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,3,TRUE)),0)))),0)))))))))))))))))))","v":0},{"$f":"IF($F$22=1,\n(IF($F$24=0, 0,\n (IF($F$26>$F$24, (VLOOKUP($F$24,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF($F$24>4,(IF($F$26=0, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF($F$26=1, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF($F$26=2, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)))))))),\n(IF($F$24=4,(IF(4-$F$26=0,(VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(4-$F$26=1,(VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(4-$F$26=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)))))))),\n(IF($F$24=3,(IF(3-$F$26=0,(VLOOKUP(1,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(3-$F$26=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(3-$F$26=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)))))))),\n\n(IF($F$24=2,(IF(2-$F$26=0, 0,\n(IF(2-$F$26=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(2-$F$26=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE)),\n         0)))))),\n(IF($F$24=1,(IF(1-$F$26=0, 0,\n(IF(1-$F$26=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,4,TRUE)),0)))),0)))))))))))))),\n(IF($F$24=0, 0,\n (IF($F$26>$F$24, (VLOOKUP($F$24,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF($F$24=4,(IF(4-$F$26=0, 0,\n(IF(4-$F$26=1, (VLOOKUP(1,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(4-$F$26=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(4-$F$26=3, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(4-$F$26=4, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n0)))))))))),\n(IF($F$24=5,(IF(5-$F$26=0, (VLOOKUP(1,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(5-$F$26=1, (VLOOKUP(1,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(5-$F$26=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(5-$F$26=3, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(5-$F$26=4, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)))))))))))),\n(IF($F$24=6,(IF(6-$F$26=0, (VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(6-$F$26=1, (VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(6-$F$26=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(6-$F$26=3, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(6-$F$26=4, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)))))))))))),\n(IF($F$24>6,(IF(7-$F$26=0, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(7-$F$26=1, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(7-$F$26=2, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(7-$F$26=3, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(7-$F$26=4, (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)))))))))))),\n\n(IF($F$24=3,(IF(3-$F$26=0,0,\n(IF(3-$F$26=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(3-$F$26=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)))))))),\n\n(IF($F$24=2,(IF(2-$F$26=0, 0,\n(IF(2-$F$26=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,4,TRUE)),\n(IF(2-$F$26=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE)),\n         0)))))),\n(IF($F$24=1,(IF(1-$F$26=0, 0,\n(IF(1-$F$26=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,4,TRUE)),0)))),0)))))))))))))))))))","v":0},{"$f":"IF($F$22=1,\n(IF($F$24=0, 0,\n (IF($F$26>$F$24, (VLOOKUP($F$24,Tablas!$A$1495:$G$1497,5,TRUE)),\n(IF($F$24>4,(IF($F$26=0, (VLOOKUP(3,Tablas!$A$1495:$G$1497,5,TRUE)),\n(IF($F$26=1, (VLOOKUP(3,Tablas!$A$1495:$G$1497,5,TRUE)),\n(IF($F$26=2, (VLOOKUP(3,Tablas!$A$1495:$G$1497,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,5,TRUE)))))))),\n(IF($F$24=4,(IF(4-$F$26=0,(VLOOKUP(2,Tablas!$A$1495:$G$1497,5,TRUE)),\n(IF(4-$F$26=1,(VLOOKUP(2,Tablas!$A$1495:$G$1497,5,TRUE)),\n(IF(4-$F$26=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,5,TRUE)))))))),\n(IF($F$24=3,(IF(3-$F$26=0,(VLOOKUP(1,Tablas!$A$1495:$G$1497,5,TRUE)),\n(IF(3-$F$26=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,5,TRUE)),\n(IF(3-$F$26=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,5,TRUE)))))))),\n\n(IF($F$24=2,(IF(2-$F$26=0, 0,\n(IF(2-$F$26=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,5,TRUE)),\n(IF(2-$F$26=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,5,TRUE)),\n         0)))))),\n(IF($F$24=1,(IF(1-$F$26=0, 0,\n(IF(1-$F$26=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,5,TRUE)),0)))),0)))))))))))))),\n(IF($F$24=0, 0,\n (IF($F$26>$F$24, (VLOOKUP($F$24,Tablas!$A$1495:$G$1497,5,TRUE)),\n(IF($F$24=4,(IF(4-$F$26=0, 0,\n(IF(4-$F$26=1, (VLOOKUP(1,Tablas!$A$1495:$G$1497,5,TRUE)),\n(IF(4-$F$26=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,5,TRUE)),\n(IF(4-$F$26=3, (VLOOKUP(3,Tablas!$A$1495:$G$1497,5,TRUE)),\n(IF(4-$F$26=4, (VLOOKUP(3,Tablas!$A$1495:$G$1497,5,TRUE)),\n0)))))))))),\n(IF($F$24=5,(IF(5-$F$26=0, (VLOOKUP(1,Tablas!$A$1495:$G$1497,5,TRUE)),\n(IF(5-$F$26=1, (VLOOKUP(1,Tablas!$A$1495:$G$1497,5,TRUE)),\n(IF(5-$F$26=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,5,TRUE)),\n(IF(5-$F$26=3, (VLOOKUP(3,Tablas!$A$1495:$G$1497,5,TRUE)),\n(IF(5-$F$26=4, (VLOOKUP(3,Tablas!$A$1495:$G$1497,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,5,TRUE)))))))))))),\n(IF($F$24=6,(IF(6-$F$26=0, (VLOOKUP(2,Tablas!$A$1495:$G$1497,5,TRUE)),\n(IF(6-$F$26=1, (VLOOKUP(2,Tablas!$A$1495:$G$1497,5,TRUE)),\n(IF(6-$F$26=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,5,TRUE)),\n(IF(6-$F$26=3, (VLOOKUP(3,Tablas!$A$1495:$G$1497,5,TRUE)),\n(IF(6-$F$26=4, (VLOOKUP(3,Tablas!$A$1495:$G$1497,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,5,TRUE)))))))))))),\n(IF($F$24>6,(IF(7-$F$26=0, (VLOOKUP(3,Tablas!$A$1495:$G$1497,5,TRUE)),\n(IF(7-$F$26=1, (VLOOKUP(3,Tablas!$A$1495:$G$1497,5,TRUE)),\n(IF(7-$F$26=2, (VLOOKUP(3,Tablas!$A$1495:$G$1497,5,TRUE)),\n(IF(7-$F$26=3, (VLOOKUP(3,Tablas!$A$1495:$G$1497,5,TRUE)),\n(IF(7-$F$26=4, (VLOOKUP(3,Tablas!$A$1495:$G$1497,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,5,TRUE)))))))))))),\n\n(IF($F$24=3,(IF(3-$F$26=0,0,\n(IF(3-$F$26=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,5,TRUE)),\n(IF(3-$F$26=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1495:$G$1497,5,TRUE)))))))),\n\n(IF($F$24=2,(IF(2-$F$26=0, 0,\n(IF(2-$F$26=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,5,TRUE)),\n(IF(2-$F$26=2, (VLOOKUP(2,Tablas!$A$1495:$G$1497,5,TRUE)),\n         0)))))),\n(IF($F$24=1,(IF(1-$F$26=0, 0,\n(IF(1-$F$26=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,5,TRUE)),0)))),0)))))))))))))))))))","v":0}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G44:G46)","v":7601.7370000000001},{"$f":"SUM(H44:H46)","v":4904.143},4070.2675000000004]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75]
[null,null,null,null,"VAT (5%) :",null,{"$f":"(G33+G34+G35)*5%/2","v":358.57249999999999},{"$f":"(H33+H34+H35)*5%/2","v":231.32750000000001},191.99375000000001]
[null,null,null,null,"ITBMS (7%)",null,{"$f":"+G48*7%+ ((G33+G34+G35)*0.06*0.07)/2","v":35.370090000000005},{"$f":"+H48*7%+ ((H33+H34+H35)*0.06*0.07)/2","v":24.681510000000003},21.377475]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G47:G50)","v":8070.6795900000006},{"$f":"SUM(H47:H50)","v":5235.1520100000007},4358.6387249999998]
[null,null,null,null,"Costo de segunda cuota",null,{"$f":"(G47 + G49)+((G33+G34+G35)*0.06*0.07)/2","v":7990.4295900000006},{"$f":"(H47 + H49)+((H33+H34+H35)*0.06*0.07)/2","v":5154.9020100000007},4278.3887250000007]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G51+G52","v":16061.109180000001},{"$f":"H51+H52","v":10390.054020000001},8637.0274500000014]
[null,null,null,null,"Ahorros en tarifas de prima para niños",null,{"$f":"IF($F$22=1,IF($F$24=0,0,IF($F$26=0,0,IF($F$26=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,3,TRUE)),(VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE))))),\nIF($F$24=0,0,IF($F$26=0,0,IF($F$26=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,3,TRUE)),IF($F$26=2,(VLOOKUP(2,Tablas!$A$1495:$G$1497,3,TRUE)), (VLOOKUP(3,Tablas!$A$1495:$G$1497,3,TRUE)))))))","v":0},{"$f":"IF($F$22=1,IF($F$24=0,0,IF($F$26=0,0,IF($F$26=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,4,TRUE)),(VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE))))),\nIF($F$24=0,0,IF($F$26=0,0,IF($F$26=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,4,TRUE)),IF($F$26=2,(VLOOKUP(2,Tablas!$A$1495:$G$1497,4,TRUE)), (VLOOKUP(3,Tablas!$A$1495:$G$1497,4,TRUE)))))))","v":0},{"$f":"IF($F$22=1,IF($F$24=0,0,IF($F$26=0,0,IF($F$26=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,5,TRUE)),(VLOOKUP(2,Tablas!$A$1495:$G$1497,5,TRUE))))),\nIF($F$24=0,0,IF($F$26=0,0,IF($F$26=1,(VLOOKUP(1,Tablas!$A$1495:$G$1497,5,TRUE)),IF($F$26=2,(VLOOKUP(2,Tablas!$A$1495:$G$1497,5,TRUE)), (VLOOKUP(3,Tablas!$A$1495:$G$1497,5,TRUE)))))))","v":0}]
[]
[null,null,null,null,"Tarifas trimestrales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$22,Tablas!$A$1054:$G$1120,3,TRUE)","v":3944.2975000000001},{"$f":"VLOOKUP($I$22,Tablas!$A$1054:$G$1120,4,TRUE)","v":2544.6025000000004},{"$f":"VLOOKUP($I$22,Tablas!$A$1054:$G$1120,5,TRUE)","v":2111.9312500000001}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$22=1,0,(VLOOKUP($I$24,Tablas!$A$1054:$G$1120,3,TRUE)))","v":0},{"$f":"IF($F$22=1,0,(VLOOKUP($I$24,Tablas!$A$1054:$G$1120,4,TRUE)))","v":0},{"$f":"IF($F$22=1,0,(VLOOKUP($I$24,Tablas!$A$1054:$G$1120,5,TRUE)))","v":0}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$22=1,\n(IF($F$24=0, 0,\n (IF($F$26>$F$24, (VLOOKUP($F$24,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF($F$24>4,(IF($F$26=0, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF($F$26=1, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF($F$26=2, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)))))))),\n(IF($F$24=4,(IF(4-$F$26=0,(VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(4-$F$26=1,(VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(4-$F$26=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)))))))),\n(IF($F$24=3,(IF(3-$F$26=0,(VLOOKUP(1,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(3-$F$26=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(3-$F$26=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)))))))),\n\n(IF($F$24=2,(IF(2-$F$26=0, 0,\n(IF(2-$F$26=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(2-$F$26=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)),\n         0)))))),\n(IF($F$24=1,(IF(1-$F$26=0, 0,\n(IF(1-$F$26=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,3,TRUE)),0)))),0)))))))))))))),\n(IF($F$24=0, 0,\n (IF($F$26>$F$24, (VLOOKUP($F$24,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF($F$24=4,(IF(4-$F$26=0, 0,\n(IF(4-$F$26=1, (VLOOKUP(1,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(4-$F$26=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(4-$F$26=3, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(4-$F$26=4, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n0)))))))))),\n(IF($F$24=5,(IF(5-$F$26=0, (VLOOKUP(1,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(5-$F$26=1, (VLOOKUP(1,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(5-$F$26=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(5-$F$26=3, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(5-$F$26=4, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)))))))))))),\n(IF($F$24=6,(IF(6-$F$26=0, (VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(6-$F$26=1, (VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(6-$F$26=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(6-$F$26=3, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(6-$F$26=4, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)))))))))))),\n(IF($F$24>6,(IF(7-$F$26=0, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(7-$F$26=1, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(7-$F$26=2, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(7-$F$26=3, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(7-$F$26=4, (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)))))))))))),\n\n(IF($F$24=3,(IF(3-$F$26=0,0,\n(IF(3-$F$26=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(3-$F$26=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)))))))),\n\n(IF($F$24=2,(IF(2-$F$26=0, 0,\n(IF(2-$F$26=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,3,TRUE)),\n(IF(2-$F$26=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)),\n         0)))))),\n(IF($F$24=1,(IF(1-$F$26=0, 0,\n(IF(1-$F$26=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,3,TRUE)),0)))),0)))))))))))))))))))","v":0},{"$f":"IF($F$22=1,\n(IF($F$24=0, 0,\n (IF($F$26>$F$24, (VLOOKUP($F$24,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF($F$24>4,(IF($F$26=0, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF($F$26=1, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF($F$26=2, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)))))))),\n(IF($F$24=4,(IF(4-$F$26=0,(VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(4-$F$26=1,(VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(4-$F$26=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)))))))),\n(IF($F$24=3,(IF(3-$F$26=0,(VLOOKUP(1,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(3-$F$26=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(3-$F$26=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)))))))),\n\n(IF($F$24=2,(IF(2-$F$26=0, 0,\n(IF(2-$F$26=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(2-$F$26=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE)),\n         0)))))),\n(IF($F$24=1,(IF(1-$F$26=0, 0,\n(IF(1-$F$26=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,4,TRUE)),0)))),0)))))))))))))),\n(IF($F$24=0, 0,\n (IF($F$26>$F$24, (VLOOKUP($F$24,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF($F$24=4,(IF(4-$F$26=0, 0,\n(IF(4-$F$26=1, (VLOOKUP(1,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(4-$F$26=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(4-$F$26=3, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(4-$F$26=4, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n0)))))))))),\n(IF($F$24=5,(IF(5-$F$26=0, (VLOOKUP(1,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(5-$F$26=1, (VLOOKUP(1,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(5-$F$26=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(5-$F$26=3, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(5-$F$26=4, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)))))))))))),\n(IF($F$24=6,(IF(6-$F$26=0, (VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(6-$F$26=1, (VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(6-$F$26=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(6-$F$26=3, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(6-$F$26=4, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)))))))))))),\n(IF($F$24>6,(IF(7-$F$26=0, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(7-$F$26=1, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(7-$F$26=2, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(7-$F$26=3, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(7-$F$26=4, (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)))))))))))),\n\n(IF($F$24=3,(IF(3-$F$26=0,0,\n(IF(3-$F$26=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(3-$F$26=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)))))))),\n\n(IF($F$24=2,(IF(2-$F$26=0, 0,\n(IF(2-$F$26=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,4,TRUE)),\n(IF(2-$F$26=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE)),\n         0)))))),\n(IF($F$24=1,(IF(1-$F$26=0, 0,\n(IF(1-$F$26=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,4,TRUE)),0)))),0)))))))))))))))))))","v":0},{"$f":"IF($F$22=1,\n(IF($F$24=0, 0,\n (IF($F$26>$F$24, (VLOOKUP($F$24,Tablas!$A$1121:$G$1123,5,TRUE)),\n(IF($F$24>4,(IF($F$26=0, (VLOOKUP(3,Tablas!$A$1121:$G$1123,5,TRUE)),\n(IF($F$26=1, (VLOOKUP(3,Tablas!$A$1121:$G$1123,5,TRUE)),\n(IF($F$26=2, (VLOOKUP(3,Tablas!$A$1121:$G$1123,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,5,TRUE)))))))),\n(IF($F$24=4,(IF(4-$F$26=0,(VLOOKUP(2,Tablas!$A$1121:$G$1123,5,TRUE)),\n(IF(4-$F$26=1,(VLOOKUP(2,Tablas!$A$1121:$G$1123,5,TRUE)),\n(IF(4-$F$26=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,5,TRUE)))))))),\n(IF($F$24=3,(IF(3-$F$26=0,(VLOOKUP(1,Tablas!$A$1121:$G$1123,5,TRUE)),\n(IF(3-$F$26=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,5,TRUE)),\n(IF(3-$F$26=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,5,TRUE)))))))),\n\n(IF($F$24=2,(IF(2-$F$26=0, 0,\n(IF(2-$F$26=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,5,TRUE)),\n(IF(2-$F$26=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,5,TRUE)),\n         0)))))),\n(IF($F$24=1,(IF(1-$F$26=0, 0,\n(IF(1-$F$26=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,5,TRUE)),0)))),0)))))))))))))),\n(IF($F$24=0, 0,\n (IF($F$26>$F$24, (VLOOKUP($F$24,Tablas!$A$1121:$G$1123,5,TRUE)),\n(IF($F$24=4,(IF(4-$F$26=0, 0,\n(IF(4-$F$26=1, (VLOOKUP(1,Tablas!$A$1121:$G$1123,5,TRUE)),\n(IF(4-$F$26=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,5,TRUE)),\n(IF(4-$F$26=3, (VLOOKUP(3,Tablas!$A$1121:$G$1123,5,TRUE)),\n(IF(4-$F$26=4, (VLOOKUP(3,Tablas!$A$1121:$G$1123,5,TRUE)),\n0)))))))))),\n(IF($F$24=5,(IF(5-$F$26=0, (VLOOKUP(1,Tablas!$A$1121:$G$1123,5,TRUE)),\n(IF(5-$F$26=1, (VLOOKUP(1,Tablas!$A$1121:$G$1123,5,TRUE)),\n(IF(5-$F$26=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,5,TRUE)),\n(IF(5-$F$26=3, (VLOOKUP(3,Tablas!$A$1121:$G$1123,5,TRUE)),\n(IF(5-$F$26=4, (VLOOKUP(3,Tablas!$A$1121:$G$1123,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,5,TRUE)))))))))))),\n(IF($F$24=6,(IF(6-$F$26=0, (VLOOKUP(2,Tablas!$A$1121:$G$1123,5,TRUE)),\n(IF(6-$F$26=1, (VLOOKUP(2,Tablas!$A$1121:$G$1123,5,TRUE)),\n(IF(6-$F$26=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,5,TRUE)),\n(IF(6-$F$26=3, (VLOOKUP(3,Tablas!$A$1121:$G$1123,5,TRUE)),\n(IF(6-$F$26=4, (VLOOKUP(3,Tablas!$A$1121:$G$1123,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,5,TRUE)))))))))))),\n(IF($F$24>6,(IF(7-$F$26=0, (VLOOKUP(3,Tablas!$A$1121:$G$1123,5,TRUE)),\n(IF(7-$F$26=1, (VLOOKUP(3,Tablas!$A$1121:$G$1123,5,TRUE)),\n(IF(7-$F$26=2, (VLOOKUP(3,Tablas!$A$1121:$G$1123,5,TRUE)),\n(IF(7-$F$26=3, (VLOOKUP(3,Tablas!$A$1121:$G$1123,5,TRUE)),\n(IF(7-$F$26=4, (VLOOKUP(3,Tablas!$A$1121:$G$1123,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,5,TRUE)))))))))))),\n\n(IF($F$24=3,(IF(3-$F$26=0,0,\n(IF(3-$F$26=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,5,TRUE)),\n(IF(3-$F$26=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1121:$G$1123,5,TRUE)))))))),\n\n(IF($F$24=2,(IF(2-$F$26=0, 0,\n(IF(2-$F$26=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,5,TRUE)),\n(IF(2-$F$26=2, (VLOOKUP(2,Tablas!$A$1121:$G$1123,5,TRUE)),\n         0)))))),\n(IF($F$24=1,(IF(1-$F$26=0, 0,\n(IF(1-$F$26=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,5,TRUE)),0)))),0)))))))))))))))))))","v":0}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G57:G59)","v":3944.2975000000001},{"$f":"SUM(H57:H59)","v":2544.6025000000004},2111.9312500000001]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75]
[null,null,null,null,"VAT (5%) :",null,{"$f":"(G33+G34+G35)*5%/4","v":179.28625},{"$f":"(H33+H34+H35)*5%/4","v":115.66375000000001},95.996875000000003]
[null,null,null,null,"ITBMS (7%)",null,{"$f":"'Bupa Global Major Medical'!G52","v":8.7718050000000005},{"$f":"+H61*7% + ((H33+H34+H35)*0.1*0.07)/4","v":21.442925000000002},18.689562500000001]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G60:G63)","v":4207.3555550000001},{"$f":"SUM(H60:H63)","v":2756.7091750000004},2301.6176875000001]
[null,null,null,null,"Costo de tarifa trimestral 2 a 4",null,{"$f":"(G60 + G62)+((G33+G34+G35)*0.1*0.07)/4","v":4148.6838250000001},{"$f":"(H60 + H62)+((H33+H34+H35)*0.1*0.07)/4","v":2676.4591750000004},2221.3676875000001]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G64+(G65*3)","v":16653.407030000002},{"$f":"H64+(H65*3)","v":10786.086700000002},8965.7207500000004]
[null,null,null,null,"Ahorros en tarifas de prima para niños",null,{"$f":"IF($F$22=1,IF($F$24=0,0,IF($F$26=0,0,IF($F$26=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,3,TRUE)),(VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE))))),\nIF($F$24=0,0,IF($F$26=0,0,IF($F$26=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,3,TRUE)),IF($F$26=2,(VLOOKUP(2,Tablas!$A$1121:$G$1123,3,TRUE)), (VLOOKUP(3,Tablas!$A$1121:$G$1123,3,TRUE)))))))","v":0},{"$f":"IF($F$22=1,IF($F$24=0,0,IF($F$26=0,0,IF($F$26=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,4,TRUE)),(VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE))))),\nIF($F$24=0,0,IF($F$26=0,0,IF($F$26=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,4,TRUE)),IF($F$26=2,(VLOOKUP(2,Tablas!$A$1121:$G$1123,4,TRUE)), (VLOOKUP(3,Tablas!$A$1121:$G$1123,4,TRUE)))))))","v":0},{"$f":"IF($F$22=1,IF($F$24=0,0,IF($F$26=0,0,IF($F$26=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,5,TRUE)),(VLOOKUP(2,Tablas!$A$1121:$G$1123,5,TRUE))))),\nIF($F$24=0,0,IF($F$26=0,0,IF($F$26=1,(VLOOKUP(1,Tablas!$A$1121:$G$1123,5,TRUE)),IF($F$26=2,(VLOOKUP(2,Tablas!$A$1121:$G$1123,5,TRUE)), (VLOOKUP(3,Tablas!$A$1121:$G$1123,5,TRUE)))))))","v":0}]
[]
[null,null,null,null,"Tarifas mensuales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$22,Tablas!$A$979:$G$1045,3,TRUE)","v":1338.6706666666666},{"$f":"VLOOKUP($I$22,Tablas!$A$979:$G$1045,4,TRUE)","v":863.62266666666676},{"$f":"VLOOKUP($I$22,Tablas!$A$979:$G$1045,5,TRUE)","v":716.77666666666676}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$22=1,0,(VLOOKUP($I$24,Tablas!$A$979:$G$1045,3,TRUE)))","v":0},{"$f":"IF($F$22=1,0,(VLOOKUP($I$24,Tablas!$A$979:$G$1045,4,TRUE)))","v":0},{"$f":"IF($F$22=1,0,(VLOOKUP($I$24,Tablas!$A$979:$G$1045,5,TRUE)))","v":0}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$22=1,\n(IF($F$24=0, 0,\n (IF($F$26>$F$24, (VLOOKUP($F$24,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF($F$24>4,(IF($F$26=0, (VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF($F$26=1, (VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF($F$26=2, (VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)))))))),\n(IF($F$24=4,(IF(4-$F$26=0,(VLOOKUP(2,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(4-$F$26=1,(VLOOKUP(2,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(4-$F$26=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)))))))),\n(IF($F$24=3,(IF(3-$F$26=0,(VLOOKUP(1,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(3-$F$26=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(3-$F$26=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)))))))),\n\n(IF($F$24=2,(IF(2-$F$26=0, 0,\n(IF(2-$F$26=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(2-$F$26=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,3,TRUE)),\n         0)))))),\n(IF($F$24=1,(IF(1-$F$26=0, 0,\n(IF(1-$F$26=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,3,TRUE)),0)))),0)))))))))))))),\n(IF($F$24=0, 0,\n (IF($F$26>$F$24, (VLOOKUP($F$24,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF($F$24=4,(IF(4-$F$26=0, 0,\n(IF(4-$F$26=1, (VLOOKUP(1,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(4-$F$26=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(4-$F$26=3, (VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(4-$F$26=4, (VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)),\n0)))))))))),\n(IF($F$24=5,(IF(5-$F$26=0, (VLOOKUP(1,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(5-$F$26=1, (VLOOKUP(1,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(5-$F$26=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(5-$F$26=3, (VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(5-$F$26=4, (VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)))))))))))),\n(IF($F$24=6,(IF(6-$F$26=0, (VLOOKUP(2,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(6-$F$26=1, (VLOOKUP(2,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(6-$F$26=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(6-$F$26=3, (VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(6-$F$26=4, (VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)))))))))))),\n(IF($F$24>6,(IF(7-$F$26=0, (VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(7-$F$26=1, (VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(7-$F$26=2, (VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(7-$F$26=3, (VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(7-$F$26=4, (VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)))))))))))),\n\n(IF($F$24=3,(IF(3-$F$26=0,0,\n(IF(3-$F$26=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(3-$F$26=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)))))))),\n\n(IF($F$24=2,(IF(2-$F$26=0, 0,\n(IF(2-$F$26=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,3,TRUE)),\n(IF(2-$F$26=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,3,TRUE)),\n         0)))))),\n(IF($F$24=1,(IF(1-$F$26=0, 0,\n(IF(1-$F$26=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,3,TRUE)),0)))),0)))))))))))))))))))","v":0},{"$f":"IF($F$22=1,\n(IF($F$24=0, 0,\n (IF($F$26>$F$24, (VLOOKUP($F$24,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF($F$24>4,(IF($F$26=0, (VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF($F$26=1, (VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF($F$26=2, (VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)))))))),\n(IF($F$24=4,(IF(4-$F$26=0,(VLOOKUP(2,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(4-$F$26=1,(VLOOKUP(2,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(4-$F$26=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)))))))),\n(IF($F$24=3,(IF(3-$F$26=0,(VLOOKUP(1,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(3-$F$26=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(3-$F$26=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)))))))),\n\n(IF($F$24=2,(IF(2-$F$26=0, 0,\n(IF(2-$F$26=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(2-$F$26=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,4,TRUE)),\n         0)))))),\n(IF($F$24=1,(IF(1-$F$26=0, 0,\n(IF(1-$F$26=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,4,TRUE)),0)))),0)))))))))))))),\n(IF($F$24=0, 0,\n (IF($F$26>$F$24, (VLOOKUP($F$24,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF($F$24=4,(IF(4-$F$26=0, 0,\n(IF(4-$F$26=1, (VLOOKUP(1,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(4-$F$26=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(4-$F$26=3, (VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(4-$F$26=4, (VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)),\n0)))))))))),\n(IF($F$24=5,(IF(5-$F$26=0, (VLOOKUP(1,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(5-$F$26=1, (VLOOKUP(1,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(5-$F$26=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(5-$F$26=3, (VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(5-$F$26=4, (VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)))))))))))),\n(IF($F$24=6,(IF(6-$F$26=0, (VLOOKUP(2,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(6-$F$26=1, (VLOOKUP(2,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(6-$F$26=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(6-$F$26=3, (VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(6-$F$26=4, (VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)))))))))))),\n(IF($F$24>6,(IF(7-$F$26=0, (VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(7-$F$26=1, (VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(7-$F$26=2, (VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(7-$F$26=3, (VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(7-$F$26=4, (VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)))))))))))),\n\n(IF($F$24=3,(IF(3-$F$26=0,0,\n(IF(3-$F$26=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(3-$F$26=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)))))))),\n\n(IF($F$24=2,(IF(2-$F$26=0, 0,\n(IF(2-$F$26=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,4,TRUE)),\n(IF(2-$F$26=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,4,TRUE)),\n         0)))))),\n(IF($F$24=1,(IF(1-$F$26=0, 0,\n(IF(1-$F$26=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,4,TRUE)),0)))),0)))))))))))))))))))","v":0},{"$f":"IF($F$22=1,\n(IF($F$24=0, 0,\n (IF($F$26>$F$24, (VLOOKUP($F$24,Tablas!$A$1046:$G$1048,5,TRUE)),\n(IF($F$24>4,(IF($F$26=0, (VLOOKUP(3,Tablas!$A$1046:$G$1048,5,TRUE)),\n(IF($F$26=1, (VLOOKUP(3,Tablas!$A$1046:$G$1048,5,TRUE)),\n(IF($F$26=2, (VLOOKUP(3,Tablas!$A$1046:$G$1048,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1046:$G$1048,5,TRUE)))))))),\n(IF($F$24=4,(IF(4-$F$26=0,(VLOOKUP(2,Tablas!$A$1046:$G$1048,5,TRUE)),\n(IF(4-$F$26=1,(VLOOKUP(2,Tablas!$A$1046:$G$1048,5,TRUE)),\n(IF(4-$F$26=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1046:$G$1048,5,TRUE)))))))),\n(IF($F$24=3,(IF(3-$F$26=0,(VLOOKUP(1,Tablas!$A$1046:$G$1048,5,TRUE)),\n(IF(3-$F$26=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,5,TRUE)),\n(IF(3-$F$26=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1046:$G$1048,5,TRUE)))))))),\n\n(IF($F$24=2,(IF(2-$F$26=0, 0,\n(IF(2-$F$26=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,5,TRUE)),\n(IF(2-$F$26=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,5,TRUE)),\n         0)))))),\n(IF($F$24=1,(IF(1-$F$26=0, 0,\n(IF(1-$F$26=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,5,TRUE)),0)))),0)))))))))))))),\n(IF($F$24=0, 0,\n (IF($F$26>$F$24, (VLOOKUP($F$24,Tablas!$A$1046:$G$1048,5,TRUE)),\n(IF($F$24=4,(IF(4-$F$26=0, 0,\n(IF(4-$F$26=1, (VLOOKUP(1,Tablas!$A$1046:$G$1048,5,TRUE)),\n(IF(4-$F$26=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,5,TRUE)),\n(IF(4-$F$26=3, (VLOOKUP(3,Tablas!$A$1046:$G$1048,5,TRUE)),\n(IF(4-$F$26=4, (VLOOKUP(3,Tablas!$A$1046:$G$1048,5,TRUE)),\n0)))))))))),\n(IF($F$24=5,(IF(5-$F$26=0, (VLOOKUP(1,Tablas!$A$1046:$G$1048,5,TRUE)),\n(IF(5-$F$26=1, (VLOOKUP(1,Tablas!$A$1046:$G$1048,5,TRUE)),\n(IF(5-$F$26=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,5,TRUE)),\n(IF(5-$F$26=3, (VLOOKUP(3,Tablas!$A$1046:$G$1048,5,TRUE)),\n(IF(5-$F$26=4, (VLOOKUP(3,Tablas!$A$1046:$G$1048,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1046:$G$1048,5,TRUE)))))))))))),\n(IF($F$24=6,(IF(6-$F$26=0, (VLOOKUP(2,Tablas!$A$1046:$G$1048,5,TRUE)),\n(IF(6-$F$26=1, (VLOOKUP(2,Tablas!$A$1046:$G$1048,5,TRUE)),\n(IF(6-$F$26=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,5,TRUE)),\n(IF(6-$F$26=3, (VLOOKUP(3,Tablas!$A$1046:$G$1048,5,TRUE)),\n(IF(6-$F$26=4, (VLOOKUP(3,Tablas!$A$1046:$G$1048,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1046:$G$1048,5,TRUE)))))))))))),\n(IF($F$24>6,(IF(7-$F$26=0, (VLOOKUP(3,Tablas!$A$1046:$G$1048,5,TRUE)),\n(IF(7-$F$26=1, (VLOOKUP(3,Tablas!$A$1046:$G$1048,5,TRUE)),\n(IF(7-$F$26=2, (VLOOKUP(3,Tablas!$A$1046:$G$1048,5,TRUE)),\n(IF(7-$F$26=3, (VLOOKUP(3,Tablas!$A$1046:$G$1048,5,TRUE)),\n(IF(7-$F$26=4, (VLOOKUP(3,Tablas!$A$1046:$G$1048,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1046:$G$1048,5,TRUE)))))))))))),\n\n(IF($F$24=3,(IF(3-$F$26=0,0,\n(IF(3-$F$26=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,5,TRUE)),\n(IF(3-$F$26=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1046:$G$1048,5,TRUE)))))))),\n\n(IF($F$24=2,(IF(2-$F$26=0, 0,\n(IF(2-$F$26=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,5,TRUE)),\n(IF(2-$F$26=2, (VLOOKUP(2,Tablas!$A$1046:$G$1048,5,TRUE)),\n         0)))))),\n(IF($F$24=1,(IF(1-$F$26=0, 0,\n(IF(1-$F$26=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,5,TRUE)),0)))),0)))))))))))))))))))","v":0}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G70:G72)","v":1338.6706666666666},{"$f":"SUM(H70:H72)","v":863.62266666666676},716.77666666666676]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75]
[null,null,null,null,"VAT (5%) :",null,{"$f":"(G33+G34+G35)*5%/12","v":59.762083333333329},{"$f":"(H33+H34+H35)*5%/12","v":38.554583333333333},31.998958333333334]
[null,null,null,null,"ITBMS (7%)",null,{"$f":"+G74*7% + ((G33+G34+G35)*0.12*0.07)/12","v":15.290030000000002},{"$f":"+H74*7% + ((H33+H34+H35)*0.12*0.07)/12","v":11.727170000000001},10.625825000000001]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G73:G76)","v":1488.7227800000001},{"$f":"SUM(H73:H76)","v":988.90442000000007},834.40145000000007]
[null,null,null,null,"Costo de Tarifa mensual de 2 a 12",null,{"$f":"(G73 + G75)+((G33+G34+G35)*0.12*0.07)/12","v":1408.4727799999998},{"$f":"(H73 + H75)+((H33+H34+H35)*0.12*0.07)/12","v":908.65442000000007},754.15145000000007]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G77+(G78*11)","v":16981.923360000001},{"$f":"H77+(H78*11)","v":10984.103040000002},9130.0673999999999]
[null,null,null,null,"Ahorros en tarifas de prima para niños",null,{"$f":"IF($F$22=1,IF($F$24=0,0,IF($F$26=0,0,IF($F$26=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,3,TRUE)),(VLOOKUP(2,Tablas!$A$1046:$G$1048,3,TRUE))))),\nIF($F$24=0,0,IF($F$26=0,0,IF($F$26=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,3,TRUE)),IF($F$26=2,(VLOOKUP(2,Tablas!$A$1046:$G$1048,3,TRUE)), (VLOOKUP(3,Tablas!$A$1046:$G$1048,3,TRUE)))))))","v":0},{"$f":"IF($F$22=1,IF($F$24=0,0,IF($F$26=0,0,IF($F$26=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,4,TRUE)),(VLOOKUP(2,Tablas!$A$1046:$G$1048,4,TRUE))))),\nIF($F$24=0,0,IF($F$26=0,0,IF($F$26=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,4,TRUE)),IF($F$26=2,(VLOOKUP(2,Tablas!$A$1046:$G$1048,4,TRUE)), (VLOOKUP(3,Tablas!$A$1046:$G$1048,4,TRUE)))))))","v":0},{"$f":"IF($F$22=1,IF($F$24=0,0,IF($F$26=0,0,IF($F$26=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,5,TRUE)),(VLOOKUP(2,Tablas!$A$1046:$G$1048,5,TRUE))))),\nIF($F$24=0,0,IF($F$26=0,0,IF($F$26=1,(VLOOKUP(1,Tablas!$A$1046:$G$1048,5,TRUE)),IF($F$26=2,(VLOOKUP(2,Tablas!$A$1046:$G$1048,5,TRUE)), (VLOOKUP(3,Tablas!$A$1046:$G$1048,5,TRUE)))))))","v":0}]
[]
[null,null,null,null,"Tarifas en US$ -  Efectivas a partir del 1ro de Enero, 2020"]

{"sheet":"Bupa Global Elite","index":2,"n_rows":85,"n_cols":11,"rows_kept":85,"cut":false,"hidden":false,"merged":[[61,4,61,5],[75,4,75,5],[54,4,54,5],[68,4,68,5],[60,4,60,5],[62,4,62,5],[84,4,84,10],[74,4,74,5],[76,4,76,5],[82,4,82,5],[16,0,16,9],[42,1,43,1],[42,0,43,0],[18,0,18,1],[22,3,22,4],[18,5,18,8],[18,3,18,4],[20,3,20,4],[40,4,40,5],[24,3,25,4],[35,4,35,5],[47,4,47,5]]}
[]
[]
[null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Bupa Global Elite Health Plan",null,null,"Nombre del Asegurado Titular",null,{"$f":"+'INGRESO DE DATOS'!$D$15","v":"NOMBRE DEL CLIENTE"}]
[]
[null,null,null,"Número de adultos en la póliza",null,{"$f":"+'INGRESO DE DATOS'!$D$17","v":1},null,"Edad del Asegurado Titular",{"$f":"+'INGRESO DE DATOS'!$D$19","v":29}]
[]
[null,null,null,"Número de niños en la póliza",null,{"$f":"+'INGRESO DE DATOS'!$H$17","v":0},null,"Edad del/la conyuge",{"$f":"+'INGRESO DE DATOS'!$H$19","v":46}]
[null,null,null,null,null,null,null," "," "]
[null,null,null,"Número de niños menores de 10 años",null,{"$f":"+'INGRESO DE DATOS'!$D$44","v":1},"Fecha de la cotización :",{"$f":"NOW()","v":"2022-03-02T16:54:15.560"}]
[null,null,null,null,null,null," ",false,null," "]
[null,null,null,null,"Deducibles",null,"PLAN 1","PLAN 2","PLAN 3","PLAN 4","PLAN 5"]
[null,null,null,null,"En el país de residencia",null,1000,2000,3500,5000,10000]
[null,null,null,null,"Fuera del país de residencia",null,1000,2000,3500,5000,10000]
[]
[null,null,null,null,"Tarifas anuales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$21,Tablas!$A$6:$G$72,3,TRUE)","v":7548},{"$f":"VLOOKUP($I$21,Tablas!$A$6:$G$72,4,TRUE)","v":5353.3},{"$f":"VLOOKUP($I$21,Tablas!$A$6:$G$72,5,TRUE)","v":4459.95},{"$f":"VLOOKUP($I$21,Tablas!$A$6:$G$72,6,TRUE)","v":3867.5},{"$f":"VLOOKUP($I$21,Tablas!$A$6:$G$72,7,TRUE)","v":2999.65}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$21=1,0,(VLOOKUP($I$23,Tablas!$A$6:$G$72,3,TRUE)))","v":0},{"$f":"IF($F$21=1,0,(VLOOKUP($I$23,Tablas!$A$6:$G$72,4,TRUE)))","v":0},{"$f":"IF($F$21=1,0,(VLOOKUP($I$23,Tablas!$A$6:$G$72,5,TRUE)))","v":0},{"$f":"IF($F$21=1,0,(VLOOKUP($I$23,Tablas!$A$6:$G$72,6,TRUE)))","v":0},{"$f":"IF($F$21=1,0,(VLOOKUP($I$23,Tablas!$A$6:$G$72,7,TRUE)))","v":0}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$21=1,\n(IF($F$23=0, 0,\n (IF($F$25>$F$23, (VLOOKUP($F$23,Tablas!$A$73:$G$75,3,TRUE)),\n(IF($F$23>4,(IF($F$25=0, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF($F$25=1, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF($F$25=2, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))),\n(IF($F$23=4,(IF(4-$F$25=0,(VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(4-$F$25=1,(VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(4-$F$25=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))),\n(IF($F$23=3,(IF(3-$F$25=0,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(3-$F$25=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(3-$F$25=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))),\n\n(IF($F$23=2,(IF(2-$F$25=0, 0,\n(IF(2-$F$25=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(2-$F$25=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n         0)))))),\n(IF($F$23=1,(IF(1-$F$25=0, 0,\n(IF(1-$F$25=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),0)))),0)))))))))))))),\n(IF($F$23=0, 0,\n (IF($F$25>$F$23, (VLOOKUP($F$23,Tablas!$A$73:$G$75,3,TRUE)),\n(IF($F$23=4,(IF(4-$F$25=0, 0,\n(IF(4-$F$25=1, (VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(4-$F$25=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(4-$F$25=3, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(4-$F$25=4, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n0)))))))))),\n(IF($F$23=5,(IF(5-$F$25=0, (VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(5-$F$25=1, (VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(5-$F$25=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(5-$F$25=3, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(5-$F$25=4, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))))))),\n(IF($F$23=6,(IF(6-$F$25=0, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(6-$F$25=1, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(6-$F$25=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(6-$F$25=3, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(6-$F$25=4, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))))))),\n(IF($F$23>6,(IF(7-$F$25=0, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(7-$F$25=1, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(7-$F$25=2, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(7-$F$25=3, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(7-$F$25=4, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))))))),\n\n(IF($F$23=3,(IF(3-$F$25=0,0,\n(IF(3-$F$25=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(3-$F$25=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))),\n\n(IF($F$23=2,(IF(2-$F$25=0, 0,\n(IF(2-$F$25=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(2-$F$25=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n         0)))))),\n(IF($F$23=1,(IF(1-$F$25=0, 0,\n(IF(1-$F$25=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),0)))),0)))))))))))))))))))","v":0},{"$f":"IF($F$21=1,\n(IF($F$23=0, 0,\n (IF($F$25>$F$23, (VLOOKUP($F$23,Tablas!$A$73:$G$75,4,TRUE)),\n(IF($F$23>4,(IF($F$25=0, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF($F$25=1, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF($F$25=2, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)))))))),\n(IF($F$23=4,(IF(4-$F$25=0,(VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(4-$F$25=1,(VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(4-$F$25=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)))))))),\n(IF($F$23=3,(IF(3-$F$25=0,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(3-$F$25=1,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(3-$F$25=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)))))))),\n\n(IF($F$23=2,(IF(2-$F$25=0, 0,\n(IF(2-$F$25=1,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(2-$F$25=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n         0)))))),\n(IF($F$23=1,(IF(1-$F$25=0, 0,\n(IF(1-$F$25=1,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),0)))),0)))))))))))))),\n(IF($F$23=0, 0,\n (IF($F$25>$F$23, (VLOOKUP($F$23,Tablas!$A$73:$G$75,4,TRUE)),\n(IF($F$23=4,(IF(4-$F$25=0, 0,\n(IF(4-$F$25=1, (VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(4-$F$25=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(4-$F$25=3, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(4-$F$25=4, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n0)))))))))),\n(IF($F$23=5,(IF(5-$F$25=0, (VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(5-$F$25=1, (VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(5-$F$25=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(5-$F$25=3, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(5-$F$25=4, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)))))))))))),\n(IF($F$23=6,(IF(6-$F$25=0, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(6-$F$25=1, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(6-$F$25=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(6-$F$25=3, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(6-$F$25=4, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)))))))))))),\n(IF($F$23>6,(IF(7-$F$25=0, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(7-$F$25=1, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(7-$F$25=2, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(7-$F$25=3, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(7-$F$25=4, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)))))))))))),\n\n(IF($F$23=3,(IF(3-$F$25=0,0,\n(IF(3-$F$25=1,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(3-$F$25=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)))))))),\n\n(IF($F$23=2,(IF(2-$F$25=0, 0,\n(IF(2-$F$25=1,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(2-$F$25=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n         0)))))),\n(IF($F$23=1,(IF(1-$F$25=0, 0,\n(IF(1-$F$25=1,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),0)))),0)))))))))))))))))))","v":0},{"$f":"IF($F$21=1,\n(IF($F$23=0, 0,\n (IF($F$25>$F$23, (VLOOKUP($F$23,Tablas!$A$73:$G$75,5,TRUE)),\n(IF($F$23>4,(IF($F$25=0, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF($F$25=1, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF($F$25=2, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)))))))),\n(IF($F$23=4,(IF(4-$F$25=0,(VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(4-$F$25=1,(VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(4-$F$25=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)))))))),\n(IF($F$23=3,(IF(3-$F$25=0,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(3-$F$25=1,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(3-$F$25=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)))))))),\n(IF($F$23=2,(IF(2-$F$25=0, 0,\n(IF(2-$F$25=1,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(2-$F$25=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n         0)))))),\n(IF($F$23=1,(IF(1-$F$25=0, 0,\n(IF(1-$F$25=1,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),0)))),0)))))))))))))),\n(IF($F$23=0, 0,\n (IF($F$25>$F$23, (VLOOKUP($F$23,Tablas!$A$73:$G$75,5,TRUE)),\n(IF($F$23=4,(IF(4-$F$25=0, 0,\n(IF(4-$F$25=1, (VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(4-$F$25=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(4-$F$25=3, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(4-$F$25=4, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n0)))))))))),\n(IF($F$23=5,(IF(5-$F$25=0, (VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(5-$F$25=1, (VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(5-$F$25=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(5-$F$25=3, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(5-$F$25=4, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)))))))))))),\n(IF($F$23=6,(IF(6-$F$25=0, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(6-$F$25=1, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(6-$F$25=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(6-$F$25=3, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(6-$F$25=4, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)))))))))))),\n(IF($F$23>6,(IF(7-$F$25=0, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(7-$F$25=1, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(7-$F$25=2, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(7-$F$25=3, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(7-$F$25=4, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)))))))))))),\n\n(IF($F$23=3,(IF(3-$F$25=0,0,\n(IF(3-$F$25=1,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(3-$F$25=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)))))))),\n\n(IF($F$23=2,(IF(2-$F$25=0, 0,\n(IF(2-$F$25=1,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(2-$F$25=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n         0)))))),\n(IF($F$23=1,(IF(1-$F$25=0, 0,\n(IF(1-$F$25=1,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),0)))),0)))))))))))))))))))","v":0},{"$f":"IF($F$21=1,\n(IF($F$23=0, 0,\n (IF($F$25>$F$23, (VLOOKUP($F$23,Tablas!$A$73:$G$75,6,TRUE)),\n(IF($F$23>4,(IF($F$25=0, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF($F$25=1, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF($F$25=2, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)))))))),\n(IF($F$23=4,(IF(4-$F$25=0,(VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(4-$F$25=1,(VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(4-$F$25=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)))))))),\n(IF($F$23=3,(IF(3-$F$25=0,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(3-$F$25=1,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(3-$F$25=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)))))))),\n(IF($F$23=2,(IF(2-$F$25=0, 0,\n(IF(2-$F$25=1,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(2-$F$25=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n         0)))))),\n(IF($F$23=1,(IF(1-$F$25=0, 0,\n(IF(1-$F$25=1,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),0)))),0)))))))))))))),\n(IF($F$23=0, 0,\n (IF($F$25>$F$23, (VLOOKUP($F$23,Tablas!$A$73:$G$75,6,TRUE)),\n(IF($F$23=4,(IF(4-$F$25=0, 0,\n(IF(4-$F$25=1, (VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(4-$F$25=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(4-$F$25=3, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(4-$F$25=4, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n0)))))))))),\n(IF($F$23=5,(IF(5-$F$25=0, (VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(5-$F$25=1, (VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(5-$F$25=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(5-$F$25=3, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(5-$F$25=4, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)))))))))))),\n(IF($F$23=6,(IF(6-$F$25=0, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(6-$F$25=1, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(6-$F$25=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(6-$F$25=3, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(6-$F$25=4, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)))))))))))),\n(IF($F$23>6,(IF(7-$F$25=0, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(7-$F$25=1, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(7-$F$25=2, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(7-$F$25=3, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(7-$F$25=4, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)))))))))))),\n\n(IF($F$23=3,(IF(3-$F$25=0,0,\n(IF(3-$F$25=1,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(3-$F$25=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)))))))),\n\n(IF($F$23=2,(IF(2-$F$25=0, 0,\n(IF(2-$F$25=1,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(2-$F$25=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n         0)))))),\n(IF($F$23=1,(IF(1-$F$25=0, 0,\n(IF(1-$F$25=1,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),0)))),0)))))))))))))))))))","v":0},{"$f":"IF($F$21=1,\n(IF($F$23=0, 0,\n (IF($F$25>$F$23, (VLOOKUP($F$23,Tablas!$A$73:$G$75,7,TRUE)),\n(IF($F$23>4,(IF($F$25=0, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF($F$25=1, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF($F$25=2, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))),\n(IF($F$23=4,(IF(4-$F$25=0,(VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(4-$F$25=1,(VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(4-$F$25=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))),\n(IF($F$23=3,(IF(3-$F$25=0,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(3-$F$25=1,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(3-$F$25=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))),\n(IF($F$23=2,(IF(2-$F$25=0, 0,\n(IF(2-$F$25=1,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(2-$F$25=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n         0)))))),\n(IF($F$23=1,(IF(1-$F$25=0, 0,\n(IF(1-$F$25=1,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),0)))),0)))))))))))))),\n(IF($F$23=0, 0,\n (IF($F$25>$F$23, (VLOOKUP($F$23,Tablas!$A$73:$G$75,7,TRUE)),\n(IF($F$23=4,(IF(4-$F$25=0, 0,\n(IF(4-$F$25=1, (VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(4-$F$25=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(4-$F$25=3, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(4-$F$25=4, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n0)))))))))),\n(IF($F$23=5,(IF(5-$F$25=0, (VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(5-$F$25=1, (VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(5-$F$25=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(5-$F$25=3, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(5-$F$25=4, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))))))),\n(IF($F$23=6,(IF(6-$F$25=0, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(6-$F$25=1, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(6-$F$25=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(6-$F$25=3, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(6-$F$25=4, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))))))),\n(IF($F$23>6,(IF(7-$F$25=0, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(7-$F$25=1, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(7-$F$25=2, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(7-$F$25=3, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(7-$F$25=4, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))))))),\n\n(IF($F$23=3,(IF(3-$F$25=0,0,\n(IF(3-$F$25=1,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(3-$F$25=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))),\n\n(IF($F$23=2,(IF(2-$F$25=0, 0,\n(IF(2-$F$25=1,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(2-$F$25=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n         0)))))),\n(IF($F$23=1,(IF(1-$F$25=0, 0,\n(IF(1-$F$25=1,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),0)))),0)))))))))))))))))))","v":0}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G32:G34)","v":7548},{"$f":"SUM(H32:H34)","v":5353.3},4459.95,3867.5,2999.65]
[null,null,null,null,"Ajuste por la variante con coaseguro fuera\n del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$H$21,G35*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$21,H35*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$21,I35*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$21,J35*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$21,K35*-15%,0)","v":0}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75,75,75]
[null,null,null,null,"VAT (5%) :",null,{"$f":"(G35+G36)*5%","v":377.40000000000003},{"$f":"(H35+H36)*5%","v":267.66500000000002},222.9975,193.375,149.98250000000002]
[null,null,null,null,"ITBMS (7%)",null,{"$f":"+G37*7%","v":5.2500000000000009},{"$f":"+H37*7%","v":5.2500000000000009},5.2500000000000009,5.2500000000000009,5.2500000000000009]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"SUM(G35:G39)","v":8005.65},{"$f":"SUM(H35:H39)","v":5701.2150000000001},4763.1975000000002,{"$f":"SUM(J35:J39)","v":4141.125},3229.8825000000002]
[null,null,null,null,"Ahorros en tarifas de prima para niños",null,{"$f":"IF($F$21=1,IF($F$23=0,0,IF($F$25=0,0,IF($F$25=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),(VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE))))),\nIF($F$23=0,0,IF($F$25=0,0,IF($F$25=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),IF($F$25=2,(VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)), (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))","v":0},{"$f":"IF($F$21=1,IF($F$23=0,0,IF($F$25=0,0,IF($F$25=1,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),(VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE))))),\nIF($F$23=0,0,IF($F$25=0,0,IF($F$25=1,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),IF($F$25=2,(VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)), (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)))))))","v":0},{"$f":"IF($F$21=1,IF($F$23=0,0,IF($F$25=0,0,IF($F$25=1,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),(VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE))))),\nIF($F$23=0,0,IF($F$25=0,0,IF($F$25=1,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),IF($F$25=2,(VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)), (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)))))))","v":0},{"$f":"IF($F$21=1,IF($F$23=0,0,IF($F$25=0,0,IF($F$25=1,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),(VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE))))),\nIF($F$23=0,0,IF($F$25=0,0,IF($F$25=1,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),IF($F$25=2,(VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)), (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)))))))","v":0},{"$f":"IF($F$21=1,IF($F$23=0,0,IF($F$25=0,0,IF($F$25=1,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),(VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE))))),\nIF($F$23=0,0,IF($F$25=0,0,IF($F$25=1,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),IF($F$25=2,(VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)), (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))","v":0}]
[]
[null,null,null,null,"Tarifas semi anuales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$21,Tablas!$A$455:$G$521,3,TRUE)","v":4000.44},{"$f":"VLOOKUP($I$21,Tablas!$A$455:$G$521,4,TRUE)","v":2837.2490000000003},{"$f":"VLOOKUP($I$21,Tablas!$A$455:$G$521,5,TRUE)","v":2363.7735000000002},{"$f":"VLOOKUP($I$21,Tablas!$A$455:$G$521,6,TRUE)","v":2049.7750000000001},{"$f":"VLOOKUP($I$21,Tablas!$A$455:$G$521,7,TRUE)","v":1589.8145000000002}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$21=1,0,(VLOOKUP($I$23,Tablas!$A$455:$G$521,3,TRUE)))","v":0},{"$f":"IF($F$21=1,0,(VLOOKUP($I$23,Tablas!$A$455:$G$521,4,TRUE)))","v":0},{"$f":"IF($F$21=1,0,(VLOOKUP($I$23,Tablas!$A$455:$G$521,5,TRUE)))","v":0},{"$f":"IF($F$21=1,0,(VLOOKUP($I$23,Tablas!$A$455:$G$521,6,TRUE)))","v":0},{"$f":"IF($F$21=1,0,(VLOOKUP($I$23,Tablas!$A$455:$G$521,7,TRUE)))","v":0}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$21=1,\n(IF($F$23=0, 0,\n (IF($F$25>$F$23, (VLOOKUP($F$23,Tablas!$A$522:$G$524,3,TRUE)),\n(IF($F$23>4,(IF($F$25=0, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(IF($F$25=1, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(IF($F$25=2, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)))))))),\n(IF($F$23=4,(IF(4-$F$25=0,(VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(4-$F$25=1,(VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(4-$F$25=2, (VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)))))))),\n(IF($F$23=3,(IF(3-$F$25=0,(VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(3-$F$25=1,(VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(3-$F$25=2, (VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)))))))),\n\n(IF($F$23=2,(IF(2-$F$25=0, 0,\n(IF(2-$F$25=1,(VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(2-$F$25=2, (VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n         0)))))),\n(IF($F$23=1,(IF(1-$F$25=0, 0,\n(IF(1-$F$25=1,(VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),0)))),0)))))))))))))),\n(IF($F$23=0, 0,\n (IF($F$25>$F$23, (VLOOKUP($F$23,Tablas!$A$522:$G$524,3,TRUE)),\n(IF($F$23=4,(IF(4-$F$25=0, 0,\n(IF(4-$F$25=1, (VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(4-$F$25=2, (VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(4-$F$25=3, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(4-$F$25=4, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n0)))))))))),\n(IF($F$23=5,(IF(5-$F$25=0, (VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(5-$F$25=1, (VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(5-$F$25=2, (VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(5-$F$25=3, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(5-$F$25=4, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)))))))))))),\n(IF($F$23=6,(IF(6-$F$25=0, (VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(6-$F$25=1, (VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(6-$F$25=2, (VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(6-$F$25=3, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(6-$F$25=4, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)))))))))))),\n(IF($F$23>6,(IF(7-$F$25=0, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(7-$F$25=1, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(7-$F$25=2, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(7-$F$25=3, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(7-$F$25=4, (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)))))))))))),\n\n(IF($F$23=3,(IF(3-$F$25=0,0,\n(IF(3-$F$25=1,(VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(3-$F$25=2, (VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)))))))),\n\n(IF($F$23=2,(IF(2-$F$25=0, 0,\n(IF(2-$F$25=1,(VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),\n(IF(2-$F$25=2, (VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)),\n         0)))))),\n(IF($F$23=1,(IF(1-$F$25=0, 0,\n(IF(1-$F$25=1,(VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),0)))),0)))))))))))))))))))","v":0},{"$f":"IF($F$21=1,\n(IF($F$23=0, 0,\n (IF($F$25>$F$23, (VLOOKUP($F$23,Tablas!$A$522:$G$524,4,TRUE)),\n(IF($F$23>4,(IF($F$25=0, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(IF($F$25=1, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(IF($F$25=2, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)))))))),\n(IF($F$23=4,(IF(4-$F$25=0,(VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(4-$F$25=1,(VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(4-$F$25=2, (VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)))))))),\n(IF($F$23=3,(IF(3-$F$25=0,(VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(3-$F$25=1,(VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(3-$F$25=2, (VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)))))))),\n\n(IF($F$23=2,(IF(2-$F$25=0, 0,\n(IF(2-$F$25=1,(VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(2-$F$25=2, (VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n         0)))))),\n(IF($F$23=1,(IF(1-$F$25=0, 0,\n(IF(1-$F$25=1,(VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),0)))),0)))))))))))))),\n(IF($F$23=0, 0,\n (IF($F$25>$F$23, (VLOOKUP($F$23,Tablas!$A$522:$G$524,4,TRUE)),\n(IF($F$23=4,(IF(4-$F$25=0, 0,\n(IF(4-$F$25=1, (VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(4-$F$25=2, (VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(4-$F$25=3, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(4-$F$25=4, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n0)))))))))),\n(IF($F$23=5,(IF(5-$F$25=0, (VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(5-$F$25=1, (VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(5-$F$25=2, (VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(5-$F$25=3, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(5-$F$25=4, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)))))))))))),\n(IF($F$23=6,(IF(6-$F$25=0, (VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(6-$F$25=1, (VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(6-$F$25=2, (VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(6-$F$25=3, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(6-$F$25=4, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)))))))))))),\n(IF($F$23>6,(IF(7-$F$25=0, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(7-$F$25=1, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(7-$F$25=2, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(7-$F$25=3, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(7-$F$25=4, (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)))))))))))),\n\n(IF($F$23=3,(IF(3-$F$25=0,0,\n(IF(3-$F$25=1,(VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(3-$F$25=2, (VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)))))))),\n\n(IF($F$23=2,(IF(2-$F$25=0, 0,\n(IF(2-$F$25=1,(VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),\n(IF(2-$F$25=2, (VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)),\n         0)))))),\n(IF($F$23=1,(IF(1-$F$25=0, 0,\n(IF(1-$F$25=1,(VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),0)))),0)))))))))))))))))))","v":0},{"$f":"IF($F$21=1,\n(IF($F$23=0, 0,\n (IF($F$25>$F$23, (VLOOKUP($F$23,Tablas!$A$522:$G$524,5,TRUE)),\n(IF($F$23>4,(IF($F$25=0, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(IF($F$25=1, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(IF($F$25=2, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)))))))),\n(IF($F$23=4,(IF(4-$F$25=0,(VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(4-$F$25=1,(VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(4-$F$25=2, (VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)))))))),\n(IF($F$23=3,(IF(3-$F$25=0,(VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(3-$F$25=1,(VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(3-$F$25=2, (VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)))))))),\n\n(IF($F$23=2,(IF(2-$F$25=0, 0,\n(IF(2-$F$25=1,(VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(2-$F$25=2, (VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n         0)))))),\n(IF($F$23=1,(IF(1-$F$25=0, 0,\n(IF(1-$F$25=1,(VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),0)))),0)))))))))))))),\n(IF($F$23=0, 0,\n (IF($F$25>$F$23, (VLOOKUP($F$23,Tablas!$A$522:$G$524,5,TRUE)),\n(IF($F$23=4,(IF(4-$F$25=0, 0,\n(IF(4-$F$25=1, (VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(4-$F$25=2, (VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(4-$F$25=3, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(4-$F$25=4, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n0)))))))))),\n(IF($F$23=5,(IF(5-$F$25=0, (VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(5-$F$25=1, (VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(5-$F$25=2, (VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(5-$F$25=3, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(5-$F$25=4, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)))))))))))),\n(IF($F$23=6,(IF(6-$F$25=0, (VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(6-$F$25=1, (VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(6-$F$25=2, (VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(6-$F$25=3, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(6-$F$25=4, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)))))))))))),\n(IF($F$23>6,(IF(7-$F$25=0, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(7-$F$25=1, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(7-$F$25=2, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(7-$F$25=3, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(7-$F$25=4, (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)))))))))))),\n\n(IF($F$23=3,(IF(3-$F$25=0,0,\n(IF(3-$F$25=1,(VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(3-$F$25=2, (VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)))))))),\n\n(IF($F$23=2,(IF(2-$F$25=0, 0,\n(IF(2-$F$25=1,(VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),\n(IF(2-$F$25=2, (VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)),\n         0)))))),\n(IF($F$23=1,(IF(1-$F$25=0, 0,\n(IF(1-$F$25=1,(VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),0)))),0)))))))))))))))))))","v":0},{"$f":"IF($F$21=1,\n(IF($F$23=0, 0,\n (IF($F$25>$F$23, (VLOOKUP($F$23,Tablas!$A$522:$G$524,6,TRUE)),\n(IF($F$23>4,(IF($F$25=0, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(IF($F$25=1, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(IF($F$25=2, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)))))))),\n(IF($F$23=4,(IF(4-$F$25=0,(VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(4-$F$25=1,(VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(4-$F$25=2, (VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)))))))),\n(IF($F$23=3,(IF(3-$F$25=0,(VLOOKUP(1,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(3-$F$25=1,(VLOOKUP(1,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(3-$F$25=2, (VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)))))))),\n\n(IF($F$23=2,(IF(2-$F$25=0, 0,\n(IF(2-$F$25=1,(VLOOKUP(1,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(2-$F$25=2, (VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n         0)))))),\n(IF($F$23=1,(IF(1-$F$25=0, 0,\n(IF(1-$F$25=1,(VLOOKUP(1,Tablas!$A$522:$G$524,6,TRUE)),0)))),0)))))))))))))),\n(IF($F$23=0, 0,\n (IF($F$25>$F$23, (VLOOKUP($F$23,Tablas!$A$522:$G$524,6,TRUE)),\n(IF($F$23=4,(IF(4-$F$25=0, 0,\n(IF(4-$F$25=1, (VLOOKUP(1,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(4-$F$25=2, (VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(4-$F$25=3, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(4-$F$25=4, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n0)))))))))),\n(IF($F$23=5,(IF(5-$F$25=0, (VLOOKUP(1,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(5-$F$25=1, (VLOOKUP(1,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(5-$F$25=2, (VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(5-$F$25=3, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(5-$F$25=4, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)))))))))))),\n(IF($F$23=6,(IF(6-$F$25=0, (VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(6-$F$25=1, (VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(6-$F$25=2, (VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(6-$F$25=3, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(6-$F$25=4, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)))))))))))),\n(IF($F$23>6,(IF(7-$F$25=0, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(7-$F$25=1, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(7-$F$25=2, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(7-$F$25=3, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(7-$F$25=4, (VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,6,TRUE)))))))))))),\n\n(IF($F$23=3,(IF(3-$F$25=0,0,\n(IF(3-$F$25=1,(VLOOKUP(1,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(3-$F$25=2, (VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)))))))),\n\n(IF($F$23=2,(IF(2-$F$25=0, 0,\n(IF(2-$F$25=1,(VLOOKUP(1,Tablas!$A$522:$G$524,6,TRUE)),\n(IF(2-$F$25=2, (VLOOKUP(2,Tablas!$A$522:$G$524,6,TRUE)),\n         0)))))),\n(IF($F$23=1,(IF(1-$F$25=0, 0,\n(IF(1-$F$25=1,(VLOOKUP(1,Tablas!$A$522:$G$524,6,TRUE)),0)))),0)))))))))))))))))))","v":0},{"$f":"IF($F$21=1,\n(IF($F$23=0, 0,\n (IF($F$25>$F$23, (VLOOKUP($F$23,Tablas!$A$522:$G$524,7,TRUE)),\n(IF($F$23>4,(IF($F$25=0, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(IF($F$25=1, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(IF($F$25=2, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)))))))),\n(IF($F$23=4,(IF(4-$F$25=0,(VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(4-$F$25=1,(VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(4-$F$25=2, (VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)))))))),\n(IF($F$23=3,(IF(3-$F$25=0,(VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(3-$F$25=1,(VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(3-$F$25=2, (VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)))))))),\n\n(IF($F$23=2,(IF(2-$F$25=0, 0,\n(IF(2-$F$25=1,(VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(2-$F$25=2, (VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n         0)))))),\n(IF($F$23=1,(IF(1-$F$25=0, 0,\n(IF(1-$F$25=1,(VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),0)))),0)))))))))))))),\n(IF($F$23=0, 0,\n (IF($F$25>$F$23, (VLOOKUP($F$23,Tablas!$A$522:$G$524,7,TRUE)),\n(IF($F$23=4,(IF(4-$F$25=0, 0,\n(IF(4-$F$25=1, (VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(4-$F$25=2, (VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(4-$F$25=3, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(4-$F$25=4, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n0)))))))))),\n(IF($F$23=5,(IF(5-$F$25=0, (VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(5-$F$25=1, (VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(5-$F$25=2, (VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(5-$F$25=3, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(5-$F$25=4, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)))))))))))),\n(IF($F$23=6,(IF(6-$F$25=0, (VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(6-$F$25=1, (VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(6-$F$25=2, (VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(6-$F$25=3, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(6-$F$25=4, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)))))))))))),\n(IF($F$23>6,(IF(7-$F$25=0, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(7-$F$25=1, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(7-$F$25=2, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(7-$F$25=3, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(7-$F$25=4, (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)))))))))))),\n\n(IF($F$23=3,(IF(3-$F$25=0,0,\n(IF(3-$F$25=1,(VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(3-$F$25=2, (VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)))))))),\n\n(IF($F$23=2,(IF(2-$F$25=0, 0,\n(IF(2-$F$25=1,(VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),\n(IF(2-$F$25=2, (VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)),\n         0)))))),\n(IF($F$23=1,(IF(1-$F$25=0, 0,\n(IF(1-$F$25=1,(VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),0)))),0)))))))))))))))))))","v":0}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G44:G46)","v":4000.44},{"$f":"SUM(H44:H46)","v":2837.2490000000003},2363.7735000000002,2049.7750000000001,1589.8145000000002]
[null,null,null,null,"Ajuste por la variante con coaseguro fuera\n del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$H$21,G47*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$21,H47*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$21,I47*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$21,J47*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$21,K47*-15%,0)","v":0}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75,75,75]
[null,null,null,null,"VAT (5%) :",null,{"$f":"(G32+G33+G34+G36)*5%/2","v":188.70000000000002},{"$f":"(H32+H33+H34+H36)*5%/2","v":133.83250000000001},111.49875,96.6875,74.991250000000008]
[null,null,null,null,"ITBMS (7%)",null,{"$f":"+G49*7%+ ((G32+G33+G34+G36)*0.06*0.07)/2","v":21.100800000000003},{"$f":"+H49*7%+ ((H32+H33+H34+H36)*0.06*0.07)/2","v":16.49193},14.615895000000002,13.371750000000002,11.549265000000002]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G47:G51)","v":4285.2408000000005},{"$f":"SUM(H47:H51)","v":3062.5734300000004},2564.8881450000003,2234.8342499999999,1751.3550150000003]
[null,null,null,null,"Costo de segunda cuota",null,{"$f":"((G47+G48)+ G50)+((G32+G33+G34+G36)*0.06*0.07)/2","v":4204.9908000000005},{"$f":"((H47+H48)+ H50)+((H32+H33+H34+H36)*0.06*0.07)/2","v":2982.3234300000004},2484.6381450000003,2154.5842499999999,1671.1050150000003]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G52+G53","v":8490.231600000001},{"$f":"H52+H53","v":6044.8968600000007},5049.5262900000007,{"$f":"J52+J53","v":4389.4184999999998},3422.4600300000006]
[null,null,null,null,"Ahorros en tarifas de prima para niños",null,{"$f":"IF($F$21=1,IF($F$23=0,0,IF($F$25=0,0,IF($F$25=1,(VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),(VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE))))),\nIF($F$23=0,0,IF($F$25=0,0,IF($F$25=1,(VLOOKUP(1,Tablas!$A$522:$G$524,3,TRUE)),IF($F$25=2,(VLOOKUP(2,Tablas!$A$522:$G$524,3,TRUE)), (VLOOKUP(3,Tablas!$A$522:$G$524,3,TRUE)))))))","v":0},{"$f":"IF($F$21=1,IF($F$23=0,0,IF($F$25=0,0,IF($F$25=1,(VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),(VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE))))),\nIF($F$23=0,0,IF($F$25=0,0,IF($F$25=1,(VLOOKUP(1,Tablas!$A$522:$G$524,4,TRUE)),IF($F$25=2,(VLOOKUP(2,Tablas!$A$522:$G$524,4,TRUE)), (VLOOKUP(3,Tablas!$A$522:$G$524,4,TRUE)))))))","v":0},{"$f":"IF($F$21=1,IF($F$23=0,0,IF($F$25=0,0,IF($F$25=1,(VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),(VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE))))),\nIF($F$23=0,0,IF($F$25=0,0,IF($F$25=1,(VLOOKUP(1,Tablas!$A$522:$G$524,5,TRUE)),IF($F$25=2,(VLOOKUP(2,Tablas!$A$522:$G$524,5,TRUE)), (VLOOKUP(3,Tablas!$A$522:$G$524,5,TRUE)))))))","v":0},{"$f":"IF($F$21=1,IF($F$23=0,0,IF($F$25=0,0,IF($F$25=1,(VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),(VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE))))),\nIF($F$23=0,0,IF($F$25=0,0,IF($F$25=1,(VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),IF($F$25=2,(VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)), (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)))))))","v":0},{"$f":"IF($F$21=1,IF($F$23=0,0,IF($F$25=0,0,IF($F$25=1,(VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),(VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE))))),\nIF($F$23=0,0,IF($F$25=0,0,IF($F$25=1,(VLOOKUP(1,Tablas!$A$522:$G$524,7,TRUE)),IF($F$25=2,(VLOOKUP(2,Tablas!$A$522:$G$524,7,TRUE)), (VLOOKUP(3,Tablas!$A$522:$G$524,7,TRUE)))))))","v":0}]
[]
[null,null,null,null,"Tarifas trimestrales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$21,Tablas!$A$680:$G$746,3,TRUE)","v":2075.7000000000003},{"$f":"VLOOKUP($I$21,Tablas!$A$680:$G$746,4,TRUE)","v":1472.1575000000003},{"$f":"VLOOKUP($I$21,Tablas!$A$680:$G$746,5,TRUE)","v":1226.4862500000002},{"$f":"VLOOKUP($I$21,Tablas!$A$680:$G$746,6,TRUE)","v":1063.5625},{"$f":"VLOOKUP($I$21,Tablas!$A$680:$G$746,7,TRUE)","v":824.90375000000006}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$21=1,0,(VLOOKUP($I$23,Tablas!$A$680:$G$746,3,TRUE)))","v":0},{"$f":"IF($F$21=1,0,(VLOOKUP($I$23,Tablas!$A$680:$G$746,4,TRUE)))","v":0},{"$f":"IF($F$21=1,0,(VLOOKUP($I$23,Tablas!$A$680:$G$746,5,TRUE)))","v":0},{"$f":"IF($F$21=1,0,(VLOOKUP($I$23,Tablas!$A$680:$G$746,6,TRUE)))","v":0},{"$f":"IF($F$21=1,0,(VLOOKUP($I$23,Tablas!$A$680:$G$746,7,TRUE)))","v":0}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$21=1,\n(IF($F$23=0, 0,\n (IF($F$25>$F$23, (VLOOKUP($F$23,Tablas!$A$747:$G$749,3,TRUE)),\n(IF($F$23>4,(IF($F$25=0, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(IF($F$25=1, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(IF($F$25=2, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)))))))),\n(IF($F$23=4,(IF(4-$F$25=0,(VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(4-$F$25=1,(VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(4-$F$25=2, (VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)))))))),\n(IF($F$23=3,(IF(3-$F$25=0,(VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(3-$F$25=1,(VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(3-$F$25=2, (VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)))))))),\n\n(IF($F$23=2,(IF(2-$F$25=0, 0,\n(IF(2-$F$25=1,(VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(2-$F$25=2, (VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n         0)))))),\n(IF($F$23=1,(IF(1-$F$25=0, 0,\n(IF(1-$F$25=1,(VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),0)))),0)))))))))))))),\n(IF($F$23=0, 0,\n (IF($F$25>$F$23, (VLOOKUP($F$23,Tablas!$A$747:$G$749,3,TRUE)),\n(IF($F$23=4,(IF(4-$F$25=0, 0,\n(IF(4-$F$25=1, (VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(4-$F$25=2, (VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(4-$F$25=3, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(4-$F$25=4, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n0)))))))))),\n(IF($F$23=5,(IF(5-$F$25=0, (VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(5-$F$25=1, (VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(5-$F$25=2, (VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(5-$F$25=3, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(5-$F$25=4, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)))))))))))),\n(IF($F$23=6,(IF(6-$F$25=0, (VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(6-$F$25=1, (VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(6-$F$25=2, (VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(6-$F$25=3, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(6-$F$25=4, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)))))))))))),\n(IF($F$23>6,(IF(7-$F$25=0, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(7-$F$25=1, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(7-$F$25=2, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(7-$F$25=3, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(7-$F$25=4, (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)))))))))))),\n\n(IF($F$23=3,(IF(3-$F$25=0,0,\n(IF(3-$F$25=1,(VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(3-$F$25=2, (VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)))))))),\n\n(IF($F$23=2,(IF(2-$F$25=0, 0,\n(IF(2-$F$25=1,(VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),\n(IF(2-$F$25=2, (VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)),\n         0)))))),\n(IF($F$23=1,(IF(1-$F$25=0, 0,\n(IF(1-$F$25=1,(VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),0)))),0)))))))))))))))))))","v":0},{"$f":"IF($F$21=1,\n(IF($F$23=0, 0,\n (IF($F$25>$F$23, (VLOOKUP($F$23,Tablas!$A$747:$G$749,4,TRUE)),\n(IF($F$23>4,(IF($F$25=0, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(IF($F$25=1, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(IF($F$25=2, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)))))))),\n(IF($F$23=4,(IF(4-$F$25=0,(VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(4-$F$25=1,(VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(4-$F$25=2, (VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)))))))),\n(IF($F$23=3,(IF(3-$F$25=0,(VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(3-$F$25=1,(VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(3-$F$25=2, (VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)))))))),\n\n(IF($F$23=2,(IF(2-$F$25=0, 0,\n(IF(2-$F$25=1,(VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(2-$F$25=2, (VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n         0)))))),\n(IF($F$23=1,(IF(1-$F$25=0, 0,\n(IF(1-$F$25=1,(VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),0)))),0)))))))))))))),\n(IF($F$23=0, 0,\n (IF($F$25>$F$23, (VLOOKUP($F$23,Tablas!$A$747:$G$749,4,TRUE)),\n(IF($F$23=4,(IF(4-$F$25=0, 0,\n(IF(4-$F$25=1, (VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(4-$F$25=2, (VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(4-$F$25=3, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(4-$F$25=4, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n0)))))))))),\n(IF($F$23=5,(IF(5-$F$25=0, (VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(5-$F$25=1, (VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(5-$F$25=2, (VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(5-$F$25=3, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(5-$F$25=4, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)))))))))))),\n(IF($F$23=6,(IF(6-$F$25=0, (VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(6-$F$25=1, (VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(6-$F$25=2, (VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(6-$F$25=3, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(6-$F$25=4, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)))))))))))),\n(IF($F$23>6,(IF(7-$F$25=0, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(7-$F$25=1, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(7-$F$25=2, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(7-$F$25=3, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(7-$F$25=4, (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)))))))))))),\n\n(IF($F$23=3,(IF(3-$F$25=0,0,\n(IF(3-$F$25=1,(VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(3-$F$25=2, (VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)))))))),\n\n(IF($F$23=2,(IF(2-$F$25=0, 0,\n(IF(2-$F$25=1,(VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),\n(IF(2-$F$25=2, (VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)),\n         0)))))),\n(IF($F$23=1,(IF(1-$F$25=0, 0,\n(IF(1-$F$25=1,(VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),0)))),0)))))))))))))))))))","v":0},{"$f":"IF($F$21=1,\n(IF($F$23=0, 0,\n (IF($F$25>$F$23, (VLOOKUP($F$23,Tablas!$A$747:$G$749,5,TRUE)),\n(IF($F$23>4,(IF($F$25=0, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(IF($F$25=1, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(IF($F$25=2, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)))))))),\n(IF($F$23=4,(IF(4-$F$25=0,(VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(4-$F$25=1,(VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(4-$F$25=2, (VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)))))))),\n(IF($F$23=3,(IF(3-$F$25=0,(VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(3-$F$25=1,(VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(3-$F$25=2, (VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)))))))),\n\n(IF($F$23=2,(IF(2-$F$25=0, 0,\n(IF(2-$F$25=1,(VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(2-$F$25=2, (VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n         0)))))),\n(IF($F$23=1,(IF(1-$F$25=0, 0,\n(IF(1-$F$25=1,(VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),0)))),0)))))))))))))),\n(IF($F$23=0, 0,\n (IF($F$25>$F$23, (VLOOKUP($F$23,Tablas!$A$747:$G$749,5,TRUE)),\n(IF($F$23=4,(IF(4-$F$25=0, 0,\n(IF(4-$F$25=1, (VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(4-$F$25=2, (VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(4-$F$25=3, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(4-$F$25=4, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n0)))))))))),\n(IF($F$23=5,(IF(5-$F$25=0, (VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(5-$F$25=1, (VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(5-$F$25=2, (VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(5-$F$25=3, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(5-$F$25=4, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)))))))))))),\n(IF($F$23=6,(IF(6-$F$25=0, (VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(6-$F$25=1, (VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(6-$F$25=2, (VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(6-$F$25=3, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(6-$F$25=4, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)))))))))))),\n(IF($F$23>6,(IF(7-$F$25=0, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(7-$F$25=1, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(7-$F$25=2, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(7-$F$25=3, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(7-$F$25=4, (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)))))))))))),\n\n(IF($F$23=3,(IF(3-$F$25=0,0,\n(IF(3-$F$25=1,(VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(3-$F$25=2, (VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)))))))),\n\n(IF($F$23=2,(IF(2-$F$25=0, 0,\n(IF(2-$F$25=1,(VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),\n(IF(2-$F$25=2, (VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)),\n         0)))))),\n(IF($F$23=1,(IF(1-$F$25=0, 0,\n(IF(1-$F$25=1,(VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),0)))),0)))))))))))))))))))","v":0},{"$f":"IF($F$21=1,\n(IF($F$23=0, 0,\n (IF($F$25>$F$23, (VLOOKUP($F$23,Tablas!$A$747:$G$749,6,TRUE)),\n(IF($F$23>4,(IF($F$25=0, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(IF($F$25=1, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(IF($F$25=2, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)))))))),\n(IF($F$23=4,(IF(4-$F$25=0,(VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(4-$F$25=1,(VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(4-$F$25=2, (VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)))))))),\n(IF($F$23=3,(IF(3-$F$25=0,(VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(3-$F$25=1,(VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(3-$F$25=2, (VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)))))))),\n\n(IF($F$23=2,(IF(2-$F$25=0, 0,\n(IF(2-$F$25=1,(VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(2-$F$25=2, (VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n         0)))))),\n(IF($F$23=1,(IF(1-$F$25=0, 0,\n(IF(1-$F$25=1,(VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),0)))),0)))))))))))))),\n(IF($F$23=0, 0,\n (IF($F$25>$F$23, (VLOOKUP($F$23,Tablas!$A$747:$G$749,6,TRUE)),\n(IF($F$23=4,(IF(4-$F$25=0, 0,\n(IF(4-$F$25=1, (VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(4-$F$25=2, (VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(4-$F$25=3, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(4-$F$25=4, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n0)))))))))),\n(IF($F$23=5,(IF(5-$F$25=0, (VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(5-$F$25=1, (VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(5-$F$25=2, (VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(5-$F$25=3, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(5-$F$25=4, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)))))))))))),\n(IF($F$23=6,(IF(6-$F$25=0, (VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(6-$F$25=1, (VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(6-$F$25=2, (VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(6-$F$25=3, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(6-$F$25=4, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)))))))))))),\n(IF($F$23>6,(IF(7-$F$25=0, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(7-$F$25=1, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(7-$F$25=2, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(7-$F$25=3, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(7-$F$25=4, (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)))))))))))),\n\n(IF($F$23=3,(IF(3-$F$25=0,0,\n(IF(3-$F$25=1,(VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(3-$F$25=2, (VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)))))))),\n\n(IF($F$23=2,(IF(2-$F$25=0, 0,\n(IF(2-$F$25=1,(VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),\n(IF(2-$F$25=2, (VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)),\n         0)))))),\n(IF($F$23=1,(IF(1-$F$25=0, 0,\n(IF(1-$F$25=1,(VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),0)))),0)))))))))))))))))))","v":0},{"$f":"IF($F$21=1,\n(IF($F$23=0, 0,\n (IF($F$25>$F$23, (VLOOKUP($F$23,Tablas!$A$747:$G$749,7,TRUE)),\n(IF($F$23>4,(IF($F$25=0, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(IF($F$25=1, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(IF($F$25=2, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)))))))),\n(IF($F$23=4,(IF(4-$F$25=0,(VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(4-$F$25=1,(VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(4-$F$25=2, (VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)))))))),\n(IF($F$23=3,(IF(3-$F$25=0,(VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(3-$F$25=1,(VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(3-$F$25=2, (VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)))))))),\n\n(IF($F$23=2,(IF(2-$F$25=0, 0,\n(IF(2-$F$25=1,(VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(2-$F$25=2, (VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n         0)))))),\n(IF($F$23=1,(IF(1-$F$25=0, 0,\n(IF(1-$F$25=1,(VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),0)))),0)))))))))))))),\n(IF($F$23=0, 0,\n (IF($F$25>$F$23, (VLOOKUP($F$23,Tablas!$A$747:$G$749,7,TRUE)),\n(IF($F$23=4,(IF(4-$F$25=0, 0,\n(IF(4-$F$25=1, (VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(4-$F$25=2, (VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(4-$F$25=3, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(4-$F$25=4, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n0)))))))))),\n(IF($F$23=5,(IF(5-$F$25=0, (VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(5-$F$25=1, (VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(5-$F$25=2, (VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(5-$F$25=3, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(5-$F$25=4, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)))))))))))),\n(IF($F$23=6,(IF(6-$F$25=0, (VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(6-$F$25=1, (VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(6-$F$25=2, (VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(6-$F$25=3, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(6-$F$25=4, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)))))))))))),\n(IF($F$23>6,(IF(7-$F$25=0, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(7-$F$25=1, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(7-$F$25=2, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(7-$F$25=3, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(7-$F$25=4, (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)))))))))))),\n\n(IF($F$23=3,(IF(3-$F$25=0,0,\n(IF(3-$F$25=1,(VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(3-$F$25=2, (VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)))))))),\n\n(IF($F$23=2,(IF(2-$F$25=0, 0,\n(IF(2-$F$25=1,(VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),\n(IF(2-$F$25=2, (VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)),\n         0)))))),\n(IF($F$23=1,(IF(1-$F$25=0, 0,\n(IF(1-$F$25=1,(VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),0)))),0)))))))))))))))))))","v":0}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G58:G60)","v":2075.7000000000003},{"$f":"SUM(H58:H60)","v":1472.1575000000003},1226.4862500000002,1063.5625,824.90375000000006]
[null,null,null,null,"Ajuste por la variante con coaseguro fuera\n del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$H$21,G61*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$21,H61*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$21,I61*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$21,J61*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$21,K61*-15%,0)","v":0}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75,75,75]
[null,null,null,null,"VAT (5%) :",null,{"$f":"(G32+G33+G34+G36)*5%/4","v":94.350000000000009},{"$f":"(H32+H33+H34+H36)*5%/4","v":66.916250000000005},55.749375000000001,48.34375,37.495625000000004]
[null,null,null,null,"ITBMS (7%)",null,{"$f":"+G63*7% + ((G32+G33+G34+G36)*0.1*0.07)/4","v":18.459000000000003},{"$f":"+H63*7% + ((H32+H33+H34+H36)*0.1*0.07)/4","v":14.618275000000004},13.054912500000002,12.018125000000001,10.499387500000001]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G61:G65)","v":2263.509},{"$f":"SUM(H61:H65)","v":1628.6920250000003},1370.2905375000003,1198.9243750000001,947.89876250000009]
[null,null,null,null,"Costo de tarifa trimestral 2 a 4",null,{"$f":"(G61+G62)+G64+((G32+G33+G34+G36)*0.1*0.07)/4","v":2183.259},{"$f":"(H61+H62)+H64+((H32+H33+H34+H36)*0.1*0.07)/4","v":1548.4420250000003},1290.0405375000003,1118.6743750000001,867.64876250000009]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G66+(G67*3)","v":8813.2860000000001},{"$f":"H66+(H67*3)","v":6274.0181000000011},5240.412150000001,{"$f":"J66+(J67*3)","v":4554.9475000000002},3550.8450500000004]
[null,null,null,null,"Ahorros en tarifas de prima para niños",null,{"$f":"IF($F$21=1,IF($F$23=0,0,IF($F$25=0,0,IF($F$25=1,(VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),(VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE))))),\nIF($F$23=0,0,IF($F$25=0,0,IF($F$25=1,(VLOOKUP(1,Tablas!$A$747:$G$749,3,TRUE)),IF($F$25=2,(VLOOKUP(2,Tablas!$A$747:$G$749,3,TRUE)), (VLOOKUP(3,Tablas!$A$747:$G$749,3,TRUE)))))))","v":0},{"$f":"IF($F$21=1,IF($F$23=0,0,IF($F$25=0,0,IF($F$25=1,(VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),(VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE))))),\nIF($F$23=0,0,IF($F$25=0,0,IF($F$25=1,(VLOOKUP(1,Tablas!$A$747:$G$749,4,TRUE)),IF($F$25=2,(VLOOKUP(2,Tablas!$A$747:$G$749,4,TRUE)), (VLOOKUP(3,Tablas!$A$747:$G$749,4,TRUE)))))))","v":0},{"$f":"IF($F$21=1,IF($F$23=0,0,IF($F$25=0,0,IF($F$25=1,(VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),(VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE))))),\nIF($F$23=0,0,IF($F$25=0,0,IF($F$25=1,(VLOOKUP(1,Tablas!$A$747:$G$749,5,TRUE)),IF($F$25=2,(VLOOKUP(2,Tablas!$A$747:$G$749,5,TRUE)), (VLOOKUP(3,Tablas!$A$747:$G$749,5,TRUE)))))))","v":0},{"$f":"IF($F$21=1,IF($F$23=0,0,IF($F$25=0,0,IF($F$25=1,(VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),(VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE))))),\nIF($F$23=0,0,IF($F$25=0,0,IF($F$25=1,(VLOOKUP(1,Tablas!$A$747:$G$749,6,TRUE)),IF($F$25=2,(VLOOKUP(2,Tablas!$A$747:$G$749,6,TRUE)), (VLOOKUP(3,Tablas!$A$747:$G$749,6,TRUE)))))))","v":0},{"$f":"IF($F$21=1,IF($F$23=0,0,IF($F$25=0,0,IF($F$25=1,(VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),(VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE))))),\nIF($F$23=0,0,IF($F$25=0,0,IF($F$25=1,(VLOOKUP(1,Tablas!$A$747:$G$749,7,TRUE)),IF($F$25=2,(VLOOKUP(2,Tablas!$A$747:$G$749,7,TRUE)), (VLOOKUP(3,Tablas!$A$747:$G$749,7,TRUE)))))))","v":0}]
[]
[null,null,null,null,"Tarifas mensuales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$21,Tablas!$A$80:$G$146,3,TRUE)","v":704.48},{"$f":"VLOOKUP($I$21,Tablas!$A$80:$G$146,4,TRUE)","v":499.64133333333336},{"$f":"VLOOKUP($I$21,Tablas!$A$80:$G$146,5,TRUE)","v":416.262},{"$f":"VLOOKUP($I$21,Tablas!$A$80:$G$146,6,TRUE)","v":360.9666666666667},{"$f":"VLOOKUP($I$21,Tablas!$A$80:$G$146,7,TRUE)","v":279.96733333333333}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$21=1,0,(VLOOKUP($I$23,Tablas!$A$80:$G$146,3,TRUE)))","v":0},{"$f":"IF($F$21=1,0,(VLOOKUP($I$23,Tablas!$A$80:$G$146,4,TRUE)))","v":0},{"$f":"IF($F$21=1,0,(VLOOKUP($I$23,Tablas!$A$80:$G$146,5,TRUE)))","v":0},{"$f":"IF($F$21=1,0,(VLOOKUP($I$23,Tablas!$A$80:$G$146,6,TRUE)))","v":0},{"$f":"IF($F$21=1,0,(VLOOKUP($I$23,Tablas!$A$80:$G$146,7,TRUE)))","v":0}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$21=1,\n(IF($F$23=0, 0,\n (IF($F$25>$F$23, (VLOOKUP($F$23,Tablas!$A$147:$G$149,3,TRUE)),\n(IF($F$23>4,(IF($F$25=0, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(IF($F$25=1, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(IF($F$25=2, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)))))))),\n(IF($F$23=4,(IF(4-$F$25=0,(VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(4-$F$25=1,(VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(4-$F$25=2, (VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)))))))),\n(IF($F$23=3,(IF(3-$F$25=0,(VLOOKUP(1,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(3-$F$25=1,(VLOOKUP(1,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(3-$F$25=2, (VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)))))))),\n\n(IF($F$23=2,(IF(2-$F$25=0, 0,\n(IF(2-$F$25=1,(VLOOKUP(1,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(2-$F$25=2, (VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n         0)))))),\n(IF($F$23=1,(IF(1-$F$25=0, 0,\n(IF(1-$F$25=1,(VLOOKUP(1,Tablas!$A$147:$G$149,3,TRUE)),0)))),0)))))))))))))),\n(IF($F$23=0, 0,\n (IF($F$25>$F$23, (VLOOKUP($F$23,Tablas!$A$147:$G$149,3,TRUE)),\n(IF($F$23=4,(IF(4-$F$25=0, 0,\n(IF(4-$F$25=1, (VLOOKUP(1,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(4-$F$25=2, (VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(4-$F$25=3, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(4-$F$25=4, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n0)))))))))),\n(IF($F$23=5,(IF(5-$F$25=0, (VLOOKUP(1,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(5-$F$25=1, (VLOOKUP(1,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(5-$F$25=2, (VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(5-$F$25=3, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(5-$F$25=4, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)))))))))))),\n(IF($F$23=6,(IF(6-$F$25=0, (VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(6-$F$25=1, (VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(6-$F$25=2, (VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(6-$F$25=3, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(6-$F$25=4, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)))))))))))),\n(IF($F$23>6,(IF(7-$F$25=0, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(7-$F$25=1, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(7-$F$25=2, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(7-$F$25=3, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(7-$F$25=4, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)))))))))))),\n\n(IF($F$23=3,(IF(3-$F$25=0,0,\n(IF(3-$F$25=1,(VLOOKUP(1,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(3-$F$25=2, (VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)))))))),\n\n(IF($F$23=2,(IF(2-$F$25=0, 0,\n(IF(2-$F$25=1,(VLOOKUP(1,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(2-$F$25=2, (VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n         0)))))),\n(IF($F$23=1,(IF(1-$F$25=0, 0,\n(IF(1-$F$25=1,(VLOOKUP(1,Tablas!$A$147:$G$149,3,TRUE)),0)))),0)))))))))))))))))))","v":0},{"$f":"IF($F$21=1,\n(IF($F$23=0, 0,\n (IF($F$25>$F$23, (VLOOKUP($F$23,Tablas!$A$147:$G$149,4,TRUE)),\n(IF($F$23>4,(IF($F$25=0, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(IF($F$25=1, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(IF($F$25=2, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)))))))),\n(IF($F$23=4,(IF(4-$F$25=0,(VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(4-$F$25=1,(VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(4-$F$25=2, (VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)))))))),\n(IF($F$23=3,(IF(3-$F$25=0,(VLOOKUP(1,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(3-$F$25=1,(VLOOKUP(1,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(3-$F$25=2, (VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)))))))),\n\n(IF($F$23=2,(IF(2-$F$25=0, 0,\n(IF(2-$F$25=1,(VLOOKUP(1,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(2-$F$25=2, (VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n         0)))))),\n(IF($F$23=1,(IF(1-$F$25=0, 0,\n(IF(1-$F$25=1,(VLOOKUP(1,Tablas!$A$147:$G$149,4,TRUE)),0)))),0)))))))))))))),\n(IF($F$23=0, 0,\n (IF($F$25>$F$23, (VLOOKUP($F$23,Tablas!$A$147:$G$149,4,TRUE)),\n(IF($F$23=4,(IF(4-$F$25=0, 0,\n(IF(4-$F$25=1, (VLOOKUP(1,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(4-$F$25=2, (VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(4-$F$25=3, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(4-$F$25=4, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n0)))))))))),\n(IF($F$23=5,(IF(5-$F$25=0, (VLOOKUP(1,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(5-$F$25=1, (VLOOKUP(1,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(5-$F$25=2, (VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(5-$F$25=3, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(5-$F$25=4, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)))))))))))),\n(IF($F$23=6,(IF(6-$F$25=0, (VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(6-$F$25=1, (VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(6-$F$25=2, (VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(6-$F$25=3, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(6-$F$25=4, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)))))))))))),\n(IF($F$23>6,(IF(7-$F$25=0, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(7-$F$25=1, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(7-$F$25=2, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(7-$F$25=3, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(7-$F$25=4, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)))))))))))),\n\n(IF($F$23=3,(IF(3-$F$25=0,0,\n(IF(3-$F$25=1,(VLOOKUP(1,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(3-$F$25=2, (VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)))))))),\n\n(IF($F$23=2,(IF(2-$F$25=0, 0,\n(IF(2-$F$25=1,(VLOOKUP(1,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(2-$F$25=2, (VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n         0)))))),\n(IF($F$23=1,(IF(1-$F$25=0, 0,\n(IF(1-$F$25=1,(VLOOKUP(1,Tablas!$A$147:$G$149,4,TRUE)),0)))),0)))))))))))))))))))","v":0},{"$f":"IF($F$21=1,\n(IF($F$23=0, 0,\n (IF($F$25>$F$23, (VLOOKUP($F$23,Tablas!$A$147:$G$149,5,TRUE)),\n(IF($F$23>4,(IF($F$25=0, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(IF($F$25=1, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(IF($F$25=2, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)))))))),\n(IF($F$23=4,(IF(4-$F$25=0,(VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(4-$F$25=1,(VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(4-$F$25=2, (VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)))))))),\n(IF($F$23=3,(IF(3-$F$25=0,(VLOOKUP(1,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(3-$F$25=1,(VLOOKUP(1,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(3-$F$25=2, (VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)))))))),\n\n(IF($F$23=2,(IF(2-$F$25=0, 0,\n(IF(2-$F$25=1,(VLOOKUP(1,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(2-$F$25=2, (VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n         0)))))),\n(IF($F$23=1,(IF(1-$F$25=0, 0,\n(IF(1-$F$25=1,(VLOOKUP(1,Tablas!$A$147:$G$149,5,TRUE)),0)))),0)))))))))))))),\n(IF($F$23=0, 0,\n (IF($F$25>$F$23, (VLOOKUP($F$23,Tablas!$A$147:$G$149,5,TRUE)),\n(IF($F$23=4,(IF(4-$F$25=0, 0,\n(IF(4-$F$25=1, (VLOOKUP(1,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(4-$F$25=2, (VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(4-$F$25=3, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(4-$F$25=4, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n0)))))))))),\n(IF($F$23=5,(IF(5-$F$25=0, (VLOOKUP(1,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(5-$F$25=1, (VLOOKUP(1,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(5-$F$25=2, (VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(5-$F$25=3, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(5-$F$25=4, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)))))))))))),\n(IF($F$23=6,(IF(6-$F$25=0, (VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(6-$F$25=1, (VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(6-$F$25=2, (VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(6-$F$25=3, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(6-$F$25=4, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)))))))))))),\n(IF($F$23>6,(IF(7-$F$25=0, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(7-$F$25=1, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(7-$F$25=2, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(7-$F$25=3, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(7-$F$25=4, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)))))))))))),\n\n(IF($F$23=3,(IF(3-$F$25=0,0,\n(IF(3-$F$25=1,(VLOOKUP(1,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(3-$F$25=2, (VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)))))))),\n\n(IF($F$23=2,(IF(2-$F$25=0, 0,\n(IF(2-$F$25=1,(VLOOKUP(1,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(2-$F$25=2, (VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n         0)))))),\n(IF($F$23=1,(IF(1-$F$25=0, 0,\n(IF(1-$F$25=1,(VLOOKUP(1,Tablas!$A$147:$G$149,5,TRUE)),0)))),0)))))))))))))))))))","v":0},{"$f":"IF($F$21=1,\n(IF($F$23=0, 0,\n (IF($F$25>$F$23, (VLOOKUP($F$23,Tablas!$A$147:$G$149,6,TRUE)),\n(IF($F$23>4,(IF($F$25=0, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(IF($F$25=1, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(IF($F$25=2, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)))))))),\n(IF($F$23=4,(IF(4-$F$25=0,(VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(4-$F$25=1,(VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(4-$F$25=2, (VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)))))))),\n(IF($F$23=3,(IF(3-$F$25=0,(VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(3-$F$25=1,(VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(3-$F$25=2, (VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)))))))),\n\n(IF($F$23=2,(IF(2-$F$25=0, 0,\n(IF(2-$F$25=1,(VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(2-$F$25=2, (VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n         0)))))),\n(IF($F$23=1,(IF(1-$F$25=0, 0,\n(IF(1-$F$25=1,(VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),0)))),0)))))))))))))),\n(IF($F$23=0, 0,\n (IF($F$25>$F$23, (VLOOKUP($F$23,Tablas!$A$147:$G$149,6,TRUE)),\n(IF($F$23=4,(IF(4-$F$25=0, 0,\n(IF(4-$F$25=1, (VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(4-$F$25=2, (VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(4-$F$25=3, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(4-$F$25=4, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n0)))))))))),\n(IF($F$23=5,(IF(5-$F$25=0, (VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(5-$F$25=1, (VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(5-$F$25=2, (VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(5-$F$25=3, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(5-$F$25=4, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)))))))))))),\n(IF($F$23=6,(IF(6-$F$25=0, (VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(6-$F$25=1, (VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(6-$F$25=2, (VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(6-$F$25=3, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(6-$F$25=4, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)))))))))))),\n(IF($F$23>6,(IF(7-$F$25=0, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(7-$F$25=1, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(7-$F$25=2, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(7-$F$25=3, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(7-$F$25=4, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)))))))))))),\n\n(IF($F$23=3,(IF(3-$F$25=0,0,\n(IF(3-$F$25=1,(VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(3-$F$25=2, (VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)))))))),\n\n(IF($F$23=2,(IF(2-$F$25=0, 0,\n(IF(2-$F$25=1,(VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(2-$F$25=2, (VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n         0)))))),\n(IF($F$23=1,(IF(1-$F$25=0, 0,\n(IF(1-$F$25=1,(VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),0)))),0)))))))))))))))))))","v":0},{"$f":"IF($F$21=1,\n(IF($F$23=0, 0,\n (IF($F$25>$F$23, (VLOOKUP($F$23,Tablas!$A$147:$G$149,7,TRUE)),\n(IF($F$23>4,(IF($F$25=0, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n(IF($F$25=1, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n(IF($F$25=2, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)))))))),\n(IF($F$23=4,(IF(4-$F$25=0,(VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(4-$F$25=1,(VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(4-$F$25=2, (VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)))))))),\n(IF($F$23=3,(IF(3-$F$25=0,(VLOOKUP(1,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(3-$F$25=1,(VLOOKUP(1,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(3-$F$25=2, (VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)))))))),\n\n(IF($F$23=2,(IF(2-$F$25=0, 0,\n(IF(2-$F$25=1,(VLOOKUP(1,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(2-$F$25=2, (VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE)),\n         0)))))),\n(IF($F$23=1,(IF(1-$F$25=0, 0,\n(IF(1-$F$25=1,(VLOOKUP(1,Tablas!$A$147:$G$149,7,TRUE)),0)))),0)))))))))))))),\n(IF($F$23=0, 0,\n (IF($F$25>$F$23, (VLOOKUP($F$23,Tablas!$A$147:$G$149,7,TRUE)),\n(IF($F$23=4,(IF(4-$F$25=0, 0,\n(IF(4-$F$25=1, (VLOOKUP(1,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(4-$F$25=2, (VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(4-$F$25=3, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(4-$F$25=4, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n0)))))))))),\n(IF($F$23=5,(IF(5-$F$25=0, (VLOOKUP(1,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(5-$F$25=1, (VLOOKUP(1,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(5-$F$25=2, (VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(5-$F$25=3, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(5-$F$25=4, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)))))))))))),\n(IF($F$23=6,(IF(6-$F$25=0, (VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(6-$F$25=1, (VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(6-$F$25=2, (VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(6-$F$25=3, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(6-$F$25=4, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)))))))))))),\n(IF($F$23>6,(IF(7-$F$25=0, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(7-$F$25=1, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(7-$F$25=2, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(7-$F$25=3, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(7-$F$25=4, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)))))))))))),\n\n(IF($F$23=3,(IF(3-$F$25=0,0,\n(IF(3-$F$25=1,(VLOOKUP(1,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(3-$F$25=2, (VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)))))))),\n\n(IF($F$23=2,(IF(2-$F$25=0, 0,\n(IF(2-$F$25=1,(VLOOKUP(1,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(2-$F$25=2, (VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE)),\n         0)))))),\n(IF($F$23=1,(IF(1-$F$25=0, 0,\n(IF(1-$F$25=1,(VLOOKUP(1,Tablas!$A$147:$G$149,7,TRUE)),0)))),0)))))))))))))))))))","v":0}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G72:G74)","v":704.48},{"$f":"SUM(H72:H74)","v":499.64133333333336},416.262,360.9666666666667,279.96733333333333]
[null,null,null,null,"Ajuste por la variante con coaseguro fuera\n del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$H$21,G75*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$21,H75*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$21,I75*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$21,J75*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$21,K75*-15%,0)","v":0}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75,75,75]
[null,null,null,null,"VAT (5%) :",null,{"$f":"(G32+G33+G34+G36)*5%/12","v":31.450000000000003},{"$f":"(H32+H33+H34+H36)*5%/12","v":22.30541666666667},18.583124999999999,16.114583333333332,12.498541666666668]
[null,null,null,null,"ITBMS (7%)",null,{"$f":"+G77*7% + ((G32+G33+G34+G36)*0.12*0.07)/12","v":10.533600000000002},{"$f":"+H77*7% + ((H32+H33+H34+H36)*0.12*0.07)/12","v":8.9973100000000006},8.3719650000000012,7.957250000000001,7.3497550000000009]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G75:G79)","v":821.46360000000004},{"$f":"SUM(H75:H79)","v":605.94406000000004},518.21708999999998,460.0385,374.81563]
[null,null,null,null,"Costo de Tarifa mensual de 2 a 12",null,{"$f":"((G75+G76)+G78)+((G32+G33+G34+G36)*0.12*0.07)/12","v":741.21360000000004},{"$f":"((H75+H76)+H78)+((H32+H33+H34+H36)*0.12*0.07)/12","v":525.69406000000004},437.96708999999998,379.7885,294.56563]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G80+(G81*11)","v":8974.8132000000005},{"$f":"H80+(H81*11)","v":6388.5787200000004},5335.8550800000003,{"$f":"J80+(J81*11)","v":4637.7119999999995},3615.0375600000002]
[null,null,null,null,"Ahorros en tarifas de prima para niños",null,{"$f":"IF($F$21=1,IF($F$23=0,0,IF($F$25=0,0,IF($F$25=1,(VLOOKUP(1,Tablas!$A$147:$G$149,3,TRUE)),(VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE))))),\nIF($F$23=0,0,IF($F$25=0,0,IF($F$25=1,(VLOOKUP(1,Tablas!$A$147:$G$149,3,TRUE)),IF($F$25=2,(VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)), (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)))))))","v":0},{"$f":"IF($F$21=1,IF($F$23=0,0,IF($F$25=0,0,IF($F$25=1,(VLOOKUP(1,Tablas!$A$147:$G$149,4,TRUE)),(VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE))))),\nIF($F$23=0,0,IF($F$25=0,0,IF($F$25=1,(VLOOKUP(1,Tablas!$A$147:$G$149,4,TRUE)),IF($F$25=2,(VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)), (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)))))))","v":0},{"$f":"IF($F$21=1,IF($F$23=0,0,IF($F$25=0,0,IF($F$25=1,(VLOOKUP(1,Tablas!$A$147:$G$149,5,TRUE)),(VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE))))),\nIF($F$23=0,0,IF($F$25=0,0,IF($F$25=1,(VLOOKUP(1,Tablas!$A$147:$G$149,5,TRUE)),IF($F$25=2,(VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)), (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)))))))","v":0},{"$f":"IF($F$21=1,IF($F$23=0,0,IF($F$25=0,0,IF($F$25=1,(VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),(VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE))))),\nIF($F$23=0,0,IF($F$25=0,0,IF($F$25=1,(VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),IF($F$25=2,(VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)), (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)))))))","v":0},{"$f":"IF($F$21=1,IF($F$23=0,0,IF($F$25=0,0,IF($F$25=1,(VLOOKUP(1,Tablas!$A$147:$G$149,7,TRUE)),(VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE))))),\nIF($F$23=0,0,IF($F$25=0,0,IF($F$25=1,(VLOOKUP(1,Tablas!$A$147:$G$149,7,TRUE)),IF($F$25=2,(VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE)), (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)))))))","v":0}]
[]
[null,null,null,null,"Tarifas en US$ -  Efectivas a partir del 1ro de Enero, 2020"]

{"sheet":"Bupa Global Premier","index":3,"n_rows":85,"n_cols":10,"rows_kept":85,"cut":false,"hidden":false,"merged":[[75,4,75,5],[77,4,77,5],[84,4,84,9],[50,4,50,5],[63,4,63,5],[76,4,76,5],[62,4,62,5],[64,4,64,5],[20,0,20,9],[46,1,47,1],[46,0,47,0],[22,0,22,1],[28,5,28,6],[28,7,28,8],[22,3,22,4],[24,3,24,4],[26,3,26,4],[22,5,22,8],[39,4,39,5]]}
[]
[]
[null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Global Premier Health Plan",null,null,"Nombre del Asegurado Titular",null,{"$f":"+'INGRESO DE DATOS'!$D$15","v":"NOMBRE DEL CLIENTE"}]
[]
[null,null,null,"Número de adultos en la póliza",null,{"$f":"+'INGRESO DE DATOS'!$D$17","v":1},null,"Edad del Asegurado Titular",{"$f":"+'INGRESO DE DATOS'!$D$19","v":29}]
[]
[null,null,null,"Número de niños en la póliza",null,{"$f":"+'INGRESO DE DATOS'!$H$17","v":0},null,"Edad del/la conyuge",{"$f":"+'INGRESO DE DATOS'!$H$19","v":46}]
[null,null,null,null,null,null,null," "," "]
[null,null,null,null,null,"Fecha de la cotización ::",null,{"$f":"NOW()","v":"2022-03-02T16:54:15.560"}]
[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,2000,3500,5000,10000]
[null,null,null,null,"Fuera del país de residencia",null,2000,3500,5000,10000]
[]
[null,null,null,null,"Tarifas anuales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$25,Tablas!$A$155:$G$221,3,TRUE)","v":4331.5999999999995},{"$f":"VLOOKUP($I$25,Tablas!$A$155:$G$221,4,TRUE)","v":3615.9},{"$f":"VLOOKUP($I$25,Tablas!$A$155:$G$221,5,TRUE)","v":3100.7999999999997},{"$f":"VLOOKUP($I$25,Tablas!$A$155:$G$221,6,TRUE)","v":2306.9}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$25=1,0,(VLOOKUP($I$27,Tablas!$A$155:$G$221,3,TRUE)))","v":0},{"$f":"IF($F$25=1,0,(VLOOKUP($I$27,Tablas!$A$155:$G$221,4,TRUE)))","v":0},{"$f":"IF($F$25=1,0,(VLOOKUP($I$27,Tablas!$A$155:$G$221,5,TRUE)))","v":0},{"$f":"IF($F$25=1,0,(VLOOKUP($I$27,Tablas!$A$155:$G$221,6,TRUE)))","v":0}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$27=0,0,(VLOOKUP($F$27,Tablas!$A$222:$G$224,3,TRUE)))","v":0},{"$f":"IF($F$27=0,0,(VLOOKUP($F$27,Tablas!$A$222:$G$224,4,TRUE)))","v":0},{"$f":"IF($F$27=0,0,(VLOOKUP($F$27,Tablas!$A$222:$G$224,5,TRUE)))","v":0},{"$f":"IF($F$27=0,0,(VLOOKUP($F$27,Tablas!$A$222:$G$224,6,TRUE)))","v":0}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G36:G38)","v":4331.5999999999995},{"$f":"SUM(H36:H38)","v":3615.9},3100.7999999999997,2306.9]
[null,null,null,null,"Ajuste por la variante con coaseguro fuera\n del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$H$21,G39*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$21,H39*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$21,I39*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$21,J39*-15%,0)","v":0}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75,75]
[null,null,null,null,"VAT (5%) :",null,{"$f":"(G39+G40)*5%","v":216.57999999999998},{"$f":"(H39+H40)*5%","v":180.79500000000002},155.04,115.34500000000001]
[null,null,null,null,"ITBMS (7%)",null,{"$f":"+G41*7%","v":5.2500000000000009},{"$f":"+H41*7%","v":5.2500000000000009},5.2500000000000009,5.2500000000000009]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"SUM(G39:G43)","v":4628.4299999999994},{"$f":"SUM(H39:H43)","v":3876.9450000000002},3336.0899999999997,{"$f":"SUM(J39:J43)","v":2502.4949999999999}]
[]
[null,null,null,null,"Tarifas semi anuales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$25,Tablas!$A$530:$G$596,3,TRUE)","v":2295.748},{"$f":"VLOOKUP($I$25,Tablas!$A$530:$G$596,4,TRUE)","v":1916.4270000000001},{"$f":"VLOOKUP($I$25,Tablas!$A$530:$G$596,5,TRUE)","v":1643.424},{"$f":"VLOOKUP($I$25,Tablas!$A$530:$G$596,6,TRUE)","v":1222.6570000000002}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$25=1,0,(VLOOKUP($I$27,Tablas!$A$530:$G$596,3,TRUE)))","v":0},{"$f":"IF($F$25=1,0,(VLOOKUP($I$27,Tablas!$A$530:$G$596,4,TRUE)))","v":0},{"$f":"IF($F$25=1,0,(VLOOKUP($I$27,Tablas!$A$530:$G$596,5,TRUE)))","v":0},{"$f":"IF($F$25=1,0,(VLOOKUP($I$27,Tablas!$A$530:$G$596,6,TRUE)))","v":0}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$27=0,0,(VLOOKUP($F$27,Tablas!$A$597:$G$599,3,TRUE)))","v":0},{"$f":"IF($F$27=0,0,(VLOOKUP($F$27,Tablas!$A$597:$G$599,4,TRUE)))","v":0},{"$f":"IF($F$27=0,0,(VLOOKUP($F$27,Tablas!$A$597:$G$599,5,TRUE)))","v":0},{"$f":"IF($F$27=0,0,(VLOOKUP($F$27,Tablas!$A$597:$G$599,6,TRUE)))","v":0}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G47:G49)","v":2295.748},{"$f":"SUM(H47:H49)","v":1916.4270000000001},1643.424,1222.6570000000002]
[null,null,null,null,"Ajuste por la variante con coaseguro fuera\n del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$H$21,G50*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$21,H50*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$21,I50*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$21,J50*-15%,0)","v":0}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75,75]
[null,null,null,null,"VAT (5%) :",null,{"$f":"(G36+G37+G38+G40)*5%/2","v":108.28999999999999},{"$f":"(H36+H37+H38+H40)*5%/2","v":90.397500000000008},77.52,57.672500000000007]
[null,null,null,null,"ITBMS (7%)",null,{"$f":"+G52*7%+ ((G36+G37+G38+G40)*0.06*0.07)/2","v":14.346360000000001},{"$f":"+H52*7%+ ((H36+H37+H38+H40)*0.06*0.07)/2","v":12.843390000000003},11.76168,10.09449]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G50:G54)","v":2493.38436},{"$f":"SUM(H50:H54)","v":2094.6678900000002},1807.70568,1365.42399]
[null,null,null,null,"Costo de segunda cuota",null,{"$f":"((G50+G51)+ G53)+ ((G36+G37+G38+G40)*0.06*0.07)/2","v":2413.13436},{"$f":"((H50+H51)+ H53)+ ((H36+H37+H38+H40)*0.06*0.07)/2","v":2014.4178900000002},1727.45568,1285.17399]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G55+G56","v":4906.51872},{"$f":"H55+H56","v":4109.0857800000003},3535.1613600000001,{"$f":"J55+J56","v":2650.59798}]
[]
[null,null,null,null,"Tarifas trimestrales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$25,Tablas!$A$755:$G$821,3,TRUE)","v":1191.19},{"$f":"VLOOKUP($I$25,Tablas!$A$755:$G$821,4,TRUE)","v":994.37250000000006},{"$f":"VLOOKUP($I$25,Tablas!$A$755:$G$821,5,TRUE)","v":852.72},{"$f":"VLOOKUP($I$25,Tablas!$A$755:$G$821,6,TRUE)","v":634.39750000000004}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$25=1,0,(VLOOKUP($I$27,Tablas!$A$755:$G$821,3,TRUE)))","v":0},{"$f":"IF($F$25=1,0,(VLOOKUP($I$27,Tablas!$A$755:$G$821,4,TRUE)))","v":0},{"$f":"IF($F$25=1,0,(VLOOKUP($I$27,Tablas!$A$755:$G$821,5,TRUE)))","v":0},{"$f":"IF($F$25=1,0,(VLOOKUP($I$27,Tablas!$A$755:$G$821,6,TRUE)))","v":0}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$27=0,0,(VLOOKUP($F$27,Tablas!$A$822:$G$824,3,TRUE)))","v":0},{"$f":"IF($F$27=0,0,(VLOOKUP($F$27,Tablas!$A$822:$G$824,4,TRUE)))","v":0},{"$f":"IF($F$27=0,0,(VLOOKUP($F$27,Tablas!$A$822:$G$824,5,TRUE)))","v":0},{"$f":"IF($F$27=0,0,(VLOOKUP($F$27,Tablas!$A$822:$G$824,6,TRUE)))","v":0}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G60:G62)","v":1191.19},{"$f":"SUM(H60:H62)","v":994.37250000000006},852.72,634.39750000000004]
[null,null,null,null,"Ajuste por la variante con coaseguro fuera\n del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$H$21,G63*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$21,H63*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$21,I63*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$21,J63*-15%,0)","v":0}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75,75]
[null,null,null,null,"VAT (5%) :",null,{"$f":"(G36+G37+G38+G40)*5%/4","v":54.144999999999996},{"$f":"(H36+H37+H38+H40)*5%/4","v":45.198750000000004},38.76,28.836250000000003]
[null,null,null,null,"ITBMS (7%)",null,{"$f":"+G65*7% + ((G36+G37+G38+G40)*0.1*0.07)/4","v":12.830300000000001},{"$f":"+H65*7% + ((H36+H37+H38+H40)*0.1*0.07)/4","v":11.577825000000002},10.676400000000001,9.2870750000000015]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G63:G67)","v":1333.1653000000001},{"$f":"SUM(H63:H67)","v":1126.149075},977.15640000000008,747.52082499999995]
[null,null,null,null,"Costo de tarifa trimestral 2 a 4",null,{"$f":"((G63+G64)+ G66)+((G36+G37+G38+G40)*0.1*0.07)/4","v":1252.9153000000001},{"$f":"((H63+H64)+ H66)+((H36+H37+H38+H40)*0.1*0.07)/4","v":1045.899075},896.90639999999996,667.27082499999995]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G68+(G69*3)","v":5091.9112000000005},{"$f":"H68+(H69*3)","v":4263.8463000000002},3667.8756000000003,{"$f":"J68+(J69*3)","v":2749.3332999999998}]
[]
[null,null,null,null,"Tarifas mensuales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$25,Tablas!$A$229:$G$295,3,TRUE)","v":404.28266666666661},{"$f":"VLOOKUP($I$25,Tablas!$A$229:$G$295,4,TRUE)","v":337.48400000000004},{"$f":"VLOOKUP($I$25,Tablas!$A$229:$G$295,5,TRUE)","v":289.40800000000002},{"$f":"VLOOKUP($I$25,Tablas!$A$229:$G$295,6,TRUE)","v":215.31066666666669}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$25=1,0,(VLOOKUP($I$27,Tablas!$A$229:$G$295,3,TRUE)))","v":0},{"$f":"IF($F$25=1,0,(VLOOKUP($I$27,Tablas!$A$229:$G$295,4,TRUE)))","v":0},{"$f":"IF($F$25=1,0,(VLOOKUP($I$27,Tablas!$A$229:$G$295,5,TRUE)))","v":0},{"$f":"IF($F$25=1,0,(VLOOKUP($I$27,Tablas!$A$229:$G$295,6,TRUE)))","v":0}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$27=0,0,(VLOOKUP($F$27,Tablas!$A$296:$G$298,3,TRUE)))","v":0},{"$f":"IF($F$27=0,0,(VLOOKUP($F$27,Tablas!$A$296:$G$298,4,TRUE)))","v":0},{"$f":"IF($F$27=0,0,(VLOOKUP($F$27,Tablas!$A$296:$G$298,5,TRUE)))","v":0},{"$f":"IF($F$27=0,0,(VLOOKUP($F$27,Tablas!$A$296:$G$298,6,TRUE)))","v":0}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G73:G75)","v":404.28266666666661},{"$f":"SUM(H73:H75)","v":337.48400000000004},289.40800000000002,215.31066666666669]
[null,null,null,null,"Ajuste por la variante con coaseguro fuera\n del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$H$21,G76*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$21,H76*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$21,I76*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$21,J76*-15%,0)","v":0}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75,75]
[null,null,null,null,"VAT (5%) :",null,{"$f":"(G36+G37+G38+G40)*5%/12","v":18.048333333333332},{"$f":"(H36+H37+H38+H40)*5%/12","v":15.066250000000002},12.92,9.6120833333333344]
[null,null,null,null,"ITBMS (7%)",null,{"$f":"G78*7% + ((G36+G37+G38+G40)*0.12*0.07)/12","v":8.2821200000000008},{"$f":"H78*7% + ((H36+H37+H38+H40)*0.12*0.07)/12","v":7.781130000000001},7.42056,6.8648300000000013]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G76:G80)","v":505.61311999999998},{"$f":"SUM(H76:H80)","v":435.33138000000008},384.74856000000005,306.78757999999999]
[null,null,null,null,"Costo de Tarifa mensual de 2 a 12",null,{"$f":"((G76 + G77)+G79)+((G36+G37+G38+G40)*0.12*0.07)/12","v":425.36311999999998},{"$f":"((H76 + H77)+H79)+((H36+H37+H38+H40)*0.12*0.07)/12","v":355.08138000000008},304.49856000000005,226.53758000000005]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G81+(G82*11)","v":5184.6074399999998},{"$f":"H81+(H82*11)","v":4341.226560000001},3734.2327200000004,{"$f":"J81+(J82*11)","v":2798.7009600000006}]
[]
[null,null,null,null,"Tarifas en US$ -  Efectivas a partir del 1ro de Enero, 2020"]

{"sheet":"Bupa Global Select","index":4,"n_rows":85,"n_cols":10,"rows_kept":85,"cut":false,"hidden":false,"merged":[[84,4,84,9],[62,4,62,5],[64,4,64,5],[75,4,75,5],[77,4,77,5],[46,0,47,0],[20,0,20,9],[22,0,22,1],[28,5,28,6],[28,7,28,8],[22,3,22,4],[24,3,24,4],[22,5,22,8],[39,4,39,5],[50,4,50,5],[63,4,63,5],[76,4,76,5],[26,3,26,4],[46,1,47,1]]}
[]
[]
[null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Bupa Global Select Health Plan",null,null,"Nombre del Asegurado Titular",null,{"$f":"+'INGRESO DE DATOS'!$D$15","v":"NOMBRE DEL CLIENTE"}]
[]
[null,null,null,"Número de adultos en la póliza",null,{"$f":"+'INGRESO DE DATOS'!$D$17","v":1},null,"Edad del Asegurado Titular",{"$f":"+'INGRESO DE DATOS'!$D$19","v":29}]
[]
[null,null,null,"Número de niños en la póliza",null,{"$f":"+'INGRESO DE DATOS'!$H$17","v":0},null,"Edad del/la conyuge",{"$f":"+'INGRESO DE DATOS'!$H$19","v":46}]
[null,null,null,null,null,null,null," "," "]
[null,null,null,null,null,"Fecha de la cotización:",null,{"$f":"NOW()","v":"2022-03-02T16:54:15.560"}]
[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,2000,3500,5000,10000]
[null,null,null,null,"Fuera del país de residencia",null,2000,3500,5000,10000]
[]
[null,null,null,null,"Tarifas anuales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$25,Tablas!$A$305:$G$371,3,TRUE)","v":2985.2},{"$f":"VLOOKUP($I$25,Tablas!$A$305:$G$371,4,TRUE)","v":2498.15},{"$f":"VLOOKUP($I$25,Tablas!$A$305:$G$371,5,TRUE)","v":2233.7999999999997},{"$f":"VLOOKUP($I$25,Tablas!$A$305:$G$371,6,TRUE)","v":1661.75}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$25=1,0,(VLOOKUP($I$27,Tablas!$A$305:$G$371,3,TRUE)))","v":0},{"$f":"IF($F$25=1,0,(VLOOKUP($I$27,Tablas!$A$305:$G$371,4,TRUE)))","v":0},{"$f":"IF($F$25=1,0,(VLOOKUP($I$27,Tablas!$A$305:$G$371,5,TRUE)))","v":0},{"$f":"IF($F$25=1,0,(VLOOKUP($I$27,Tablas!$A$305:$G$371,6,TRUE)))","v":0}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$27=0,0,(VLOOKUP($F$27,Tablas!$A$372:$G$374,3,TRUE)))","v":0},{"$f":"IF($F$27=0,0,(VLOOKUP($F$27,Tablas!$A$372:$G$374,4,TRUE)))","v":0},{"$f":"IF($F$27=0,0,(VLOOKUP($F$27,Tablas!$A$372:$G$374,5,TRUE)))","v":0},{"$f":"IF($F$27=0,0,(VLOOKUP($F$27,Tablas!$A$372:$G$374,6,TRUE)))","v":0}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G36:G38)","v":2985.2},{"$f":"SUM(H36:H38)","v":2498.15},2233.7999999999997,1661.75]
[null,null,null,null,"Ajuste por la variante con coaseguro fuera\n del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$H$21,G39*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$21,H39*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$21,I39*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$21,J39*-15%,0)","v":0}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75,75]
[null,null,null,null,"VAT (5%) :",null,{"$f":"(G39+G40)*5%","v":149.26},{"$f":"(H39+H40)*5%","v":124.90750000000001},111.69,83.087500000000006]
[null,null,null,null,"ITBMS (7%)",null,{"$f":"+G41*7%","v":5.2500000000000009},{"$f":"+H41*7%","v":5.2500000000000009},5.2500000000000009,5.2500000000000009]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"SUM(G39:G43)","v":3214.71},{"$f":"SUM(H39:H43)","v":2703.3074999999999},2425.7399999999998,{"$f":"SUM(J39:J43)","v":1825.0875000000001}]
[]
[null,null,null,null,"Tarifas semi anuales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$25,Tablas!$A$605:$G$671,3,TRUE)","v":1582.1559999999999},{"$f":"VLOOKUP($I$25,Tablas!$A$605:$G$671,4,TRUE)","v":1324.0195000000001},{"$f":"VLOOKUP($I$25,Tablas!$A$605:$G$671,5,TRUE)","v":1183.914},{"$f":"VLOOKUP($I$25,Tablas!$A$605:$G$671,6,TRUE)","v":880.72750000000008}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$25=1,0,(VLOOKUP($I$27,Tablas!$A$605:$G$671,3,TRUE)))","v":0},{"$f":"IF($F$25=1,0,(VLOOKUP($I$27,Tablas!$A$605:$G$671,4,TRUE)))","v":0},{"$f":"IF($F$25=1,0,(VLOOKUP($I$27,Tablas!$A$605:$G$671,5,TRUE)))","v":0},{"$f":"IF($F$25=1,0,(VLOOKUP($I$27,Tablas!$A$605:$G$671,6,TRUE)))","v":0}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$27=0,0,(VLOOKUP($F$27,Tablas!$A$672:$G$674,3,TRUE)))","v":0},{"$f":"IF($F$27=0,0,(VLOOKUP($F$27,Tablas!$A$672:$G$674,4,TRUE)))","v":0},{"$f":"IF($F$27=0,0,(VLOOKUP($F$27,Tablas!$A$672:$G$674,5,TRUE)))","v":0},{"$f":"IF($F$27=0,0,(VLOOKUP($F$27,Tablas!$A$672:$G$674,6,TRUE)))","v":0}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G47:G49)","v":1582.1559999999999},{"$f":"SUM(H47:H49)","v":1324.0195000000001},1183.914,880.72750000000008]
[null,null,null,null,"Ajuste por la variante con coaseguro fuera\n del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$H$21,G50*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$21,H50*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$21,I50*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$21,J50*-15%,0)","v":0}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75,75]
[null,null,null,null,"VAT (5%) :",null,{"$f":"(G36+G37+G38+G40)*5%/2","v":74.63},{"$f":"(H36+H37+H38+H40)*5%/2","v":62.453750000000007},55.844999999999999,41.543750000000003]
[null,null,null,null,"ITBMS (7%)",null,{"$f":"G52*7% + ((G36+G37+G38+G40)*0.06*0.07)/2","v":11.518920000000001},{"$f":"H52*7% + ((H36+H37+H38+H40)*0.06*0.07)/2","v":10.496115000000001},9.9409800000000015,8.7396750000000019]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G50:G54)","v":1743.30492},{"$f":"SUM(H50:H54)","v":1471.9693649999999},1324.6999800000001,1006.0109250000002]
[null,null,null,null,"Costo de segunda cuota",null,{"$f":"(G50+G51)+G53+((G36+G37+G38+G40)*0.06*0.07)/2","v":1663.05492},{"$f":"(H50+H51)+H53+((H36+H37+H38+H40)*0.06*0.07)/2","v":1391.7193649999999},1244.4499800000001,925.76092500000016]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G55+G56","v":3406.3598400000001},{"$f":"H55+H56","v":2863.6887299999999},2569.1499600000002,{"$f":"J55+J56","v":1931.7718500000003}]
[]
[null,null,null,null,"Tarifas trimestrales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$25,Tablas!$A$830:$G$896,3,TRUE)","v":820.93000000000006},{"$f":"VLOOKUP($I$25,Tablas!$A$830:$G$896,4,TRUE)","v":686.99125000000004},{"$f":"VLOOKUP($I$25,Tablas!$A$830:$G$896,5,TRUE)","v":614.29499999999996},{"$f":"VLOOKUP($I$25,Tablas!$A$830:$G$896,6,TRUE)","v":456.98125000000005}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$25=1,0,(VLOOKUP($I$27,Tablas!$A$830:$G$896,3,TRUE)))","v":0},{"$f":"IF($F$25=1,0,(VLOOKUP($I$27,Tablas!$A$830:$G$896,4,TRUE)))","v":0},{"$f":"IF($F$25=1,0,(VLOOKUP($I$27,Tablas!$A$830:$G$896,5,TRUE)))","v":0},{"$f":"IF($F$25=1,0,(VLOOKUP($I$27,Tablas!$A$830:$G$896,6,TRUE)))","v":0}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$27=0,0,(VLOOKUP($F$27,Tablas!$A$897:$G$899,3,TRUE)))","v":0},{"$f":"IF($F$27=0,0,(VLOOKUP($F$27,Tablas!$A$897:$G$899,4,TRUE)))","v":0},{"$f":"IF($F$27=0,0,(VLOOKUP($F$27,Tablas!$A$897:$G$899,5,TRUE)))","v":0},{"$f":"IF($F$27=0,0,(VLOOKUP($F$27,Tablas!$A$897:$G$899,6,TRUE)))","v":0}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G60:G62)","v":820.93000000000006},{"$f":"SUM(H60:H62)","v":686.99125000000004},614.29499999999996,456.98125000000005]
[null,null,null,null,"Ajuste por la variante con coaseguro fuera\n del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$H$21,G63*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$21,H63*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$21,I63*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$21,J63*-15%,0)","v":0}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75,75]
[null,null,null,null,"VAT (5%) :",null,{"$f":"(G36+G37+G38+G40)*5%/4","v":37.314999999999998},{"$f":"(H36+H37+H38+H40)*5%/4","v":31.226875000000003},27.922499999999999,20.771875000000001]
[null,null,null,null,"ITBMS (7%)",null,{"$f":"+G65*7%+ ((G36+G37+G38+G40)*0.1*0.07)/4","v":10.4741},{"$f":"+H65*7%+ ((H36+H37+H38+H40)*0.1*0.07)/4","v":9.6217625000000027},9.1591500000000003,8.1580625000000015]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G63:G67)","v":943.71910000000014},{"$f":"SUM(H63:H67)","v":802.83988750000003},726.37664999999993,560.9111875000001]
[null,null,null,null,"Costo de tarifa trimestral 2 a 4",null,{"$f":"(G63+G64)+G66+((G36+G37+G38+G40)*0.1*0.07)/4","v":863.46910000000014},{"$f":"(H63+H64)+H66+((H36+H37+H38+H40)*0.1*0.07)/4","v":722.58988750000003},646.12664999999993,480.6611875000001]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G68+(G69*3)","v":3534.1264000000006},{"$f":"H68+(H69*3)","v":2970.6095500000001},2664.7565999999997,{"$f":"J68+(J69*3)","v":2002.8947500000004}]
[]
[null,null,null,null,"Tarifas mensuales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$25,Tablas!$A$379:$G$445,3,TRUE)","v":278.61866666666668},{"$f":"VLOOKUP($I$25,Tablas!$A$379:$G$445,4,TRUE)","v":233.16066666666669},{"$f":"VLOOKUP($I$25,Tablas!$A$379:$G$445,5,TRUE)","v":208.48799999999997},{"$f":"VLOOKUP($I$25,Tablas!$A$379:$G$445,6,TRUE)","v":155.09666666666666}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$25=1,0,(VLOOKUP($I$27,Tablas!$A$379:$G$445,3,TRUE)))","v":0},{"$f":"IF($F$25=1,0,(VLOOKUP($I$27,Tablas!$A$379:$G$445,4,TRUE)))","v":0},{"$f":"IF($F$25=1,0,(VLOOKUP($I$27,Tablas!$A$379:$G$445,5,TRUE)))","v":0},{"$f":"IF($F$25=1,0,(VLOOKUP($I$27,Tablas!$A$379:$G$445,6,TRUE)))","v":0}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$27=0,0,(VLOOKUP($F$27,Tablas!$A$446:$G$448,3,TRUE)))","v":0},{"$f":"IF($F$27=0,0,(VLOOKUP($F$27,Tablas!$A$446:$G$448,4,TRUE)))","v":0},{"$f":"IF($F$27=0,0,(VLOOKUP($F$27,Tablas!$A$446:$G$448,5,TRUE)))","v":0},{"$f":"IF($F$27=0,0,(VLOOKUP($F$27,Tablas!$A$446:$G$448,6,TRUE)))","v":0}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G73:G75)","v":278.61866666666668},{"$f":"SUM(H73:H75)","v":233.16066666666669},208.48799999999997,155.09666666666666]
[null,null,null,null,"Ajuste por la variante con coaseguro fuera\n del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$H$21,G76*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$21,H76*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$21,I76*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$H$21,J76*-15%,0)","v":0}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75,75,75]
[null,null,null,null,"VAT (5%) :",null,{"$f":"(G36+G37+G38+G40)*5%/12","v":12.438333333333333},{"$f":"(H36+H37+H38+H40)*5%/12","v":10.408958333333334},9.3074999999999992,6.9239583333333341]
[null,null,null,null,"ITBMS (7%)",null,{"$f":"+G78*7% + ((G36+G37+G38+G40)*0.12*0.07)/12","v":7.3396400000000011},{"$f":"+H78*7% + ((H36+H37+H38+H40)*0.12*0.07)/12","v":6.9987050000000011},6.8136600000000014,6.4132250000000006]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G76:G80)","v":373.39663999999999},{"$f":"SUM(H76:H80)","v":325.56832999999995},299.60915999999997,243.43385000000001]
[null,null,null,null,"Costo de Tarifa mensual de 2 a 12",null,{"$f":"((G76 + G77)+G79)+((G36+G37+G38+G40)*0.12*0.07)/12","v":293.14663999999999},{"$f":"((H76 + H77)+H79)+((H36+H37+H38+H40)*0.12*0.07)/12","v":245.31833000000003},219.35915999999997,163.18385000000001]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G81+(G82*11)","v":3598.0096799999997},{"$f":"H81+(H82*11)","v":3024.0699600000003},2712.5599199999997,{"$f":"J81+(J82*11)","v":2038.4562000000001}]
[]
[null,null,null,null,"Tarifas en US$ -  Efectivas a partir del 1ro de Enero, 2020"]

{"sheet":"Bupa Global Major Medical","index":5,"n_rows":81,"n_cols":10,"rows_kept":81,"cut":false,"hidden":false,"merged":[[28,5,28,6],[28,7,28,8],[45,0,46,0],[45,1,46,1],[80,4,80,7],[60,4,60,5],[61,4,61,5],[72,4,72,5],[73,4,73,5],[26,3,26,4],[20,0,20,9],[22,0,22,1],[22,3,22,4],[22,5,22,8],[24,3,24,4]]}
[]
[]
[null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Bupa Global Major Medical Health Plan",null,null,"Nombre del Asegurado Titular",null,{"$f":"+'INGRESO DE DATOS'!$D$15","v":"NOMBRE DEL CLIENTE"}]
[]
[null,null,null,"Número de adultos en la póliza",null,{"$f":"+'INGRESO DE DATOS'!$D$17","v":1},null,"Edad del Asegurado Titular",{"$f":"+'INGRESO DE DATOS'!$D$19","v":29}]
[]
[null,null,null,"Número de niños en la póliza",null,{"$f":"+'INGRESO DE DATOS'!$H$17","v":0},null,"Edad del/la conyuge",{"$f":"+'INGRESO DE DATOS'!$H$19","v":46}]
[null,null,null,null,null,null,null," "," "]
[null,null,null,null,null,"Fecha de la cotización:",null,{"$f":"NOW()","v":"2022-03-02T16:54:15.560"}]
[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$25,Tablas!$A$1129:$G$1195,3,TRUE)","v":1677.05},{"$f":"VLOOKUP($I$25,Tablas!$A$1129:$G$1195,4,TRUE)","v":1283.5}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$25=1,0,(VLOOKUP($I$27,Tablas!$A$1129:$G$1195,3,TRUE)))","v":0},{"$f":"IF($F$25=1,0,(VLOOKUP($I$27,Tablas!$A$1129:$G$1195,4,TRUE)))","v":0}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$27=0,0,(VLOOKUP($F$27,Tablas!$A$1196:$G$1198,3,TRUE)))","v":0},{"$f":"IF($F$27=0,0,(VLOOKUP($F$27,Tablas!$A$1196:$G$1198,4,TRUE)))","v":0}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G36:G38)","v":1677.05},{"$f":"SUM(H36:H38)","v":1283.5}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75]
[null,null,null,null,"VAT (5%) :",null,{"$f":"+G39*5%","v":83.852500000000006},{"$f":"+H39*5%","v":64.174999999999997}]
[null,null,null,null,"ITBMS (7%)",null,{"$f":"+G40*7%","v":5.2500000000000009},{"$f":"+H40*7%","v":5.2500000000000009}]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"SUM(G39:G42)","v":1841.1524999999999},{"$f":"SUM(H39:H42)","v":1427.925}]
[]
[null,null,null,null,"Tarifas semi anuales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$25,Tablas!$A$1353:$G$1419,3,TRUE)","v":888.8365},{"$f":"VLOOKUP($I$25,Tablas!$A$1353:$G$1419,4,TRUE)","v":680.255}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$25=1,0,(VLOOKUP($I$27,Tablas!$A$1353:$G$1419,3,TRUE)))","v":0},{"$f":"IF($F$25=1,0,(VLOOKUP($I$27,Tablas!$A$1353:$G$1419,4,TRUE)))","v":0}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$27=0,0,(VLOOKUP($F$27,Tablas!$A$1420:$G$1422,3,TRUE)))","v":0},{"$f":"IF($F$27=0,0,(VLOOKUP($F$27,Tablas!$A$1420:$G$1422,4,TRUE)))","v":0}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G46:G48)","v":888.8365},{"$f":"SUM(H46:H48)","v":680.255}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75]
[null,null,null,null,"VAT (5%) :",null,{"$f":"(G36+G37+G38)*5%/2","v":41.926250000000003},{"$f":"(H36+H37+H38)*5%/2","v":32.087499999999999}]
[null,null,null,null,"ITBMS (7%)",null,{"$f":"+G50*7%+ ((G36+G37+G38)*0.06*0.07)/2","v":8.7718050000000005},{"$f":"+H50*7%+ ((H36+H37+H38)*0.06*0.07)/2","v":7.9453500000000012}]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G49:G52)","v":1014.534555},{"$f":"SUM(H49:H52)","v":795.28784999999993}]
[null,null,null,null,"Costo de segunda cuota",null,{"$f":"(G49 + G51)+ ((G36+G37+G38)*0.06*0.07)/2","v":934.28455499999995},{"$f":"(H49 + H51)+ ((H36+H37+H38)*0.06*0.07)/2","v":715.03784999999993}]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G53+G54","v":1948.8191099999999},{"$f":"H53+H54","v":1510.3256999999999}]
[]
[null,null,null,null,"Tarifas trimestrales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$25,Tablas!$A$1278:$G$1344,3,TRUE)","v":461.18875000000003},{"$f":"VLOOKUP($I$25,Tablas!$A$1278:$G$1344,4,TRUE)","v":352.96250000000003}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$25=1,0,(VLOOKUP($I$27,Tablas!$A$1278:$G$1344,3,TRUE)))","v":0},{"$f":"IF($F$25=1,0,(VLOOKUP($I$27,Tablas!$A$1278:$G$1344,4,TRUE)))","v":0}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$27=0,0,(VLOOKUP($F$27,Tablas!$A$1345:$G$1347,3,TRUE)))","v":0},{"$f":"IF($F$27=0,0,(VLOOKUP($F$27,Tablas!$A$1345:$G$1347,4,TRUE)))","v":0}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G58:G60)","v":461.18875000000003},{"$f":"SUM(H58:H60)","v":352.96250000000003}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75]
[null,null,null,null,"VAT (5%) :",null,{"$f":"(G36+G37+G38)*5%/4","v":20.963125000000002},{"$f":"(H36+H37+H38)*5%/4","v":16.043749999999999}]
[null,null,null,null,"ITBMS (7%)",null,{"$f":"+G62*7% + ((G54)*0.1*0.07)/4","v":6.8849979712500016},{"$f":"+H62*7% + ((H36+H37+H38)*0.1*0.07)/4","v":7.496125000000001}]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G61:G64)","v":564.03687297124998},{"$f":"SUM(H61:H64)","v":451.50237500000003}]
[null,null,null,null,"Costo de tarifa trimestral 2 a 4",null,{"$f":"(G61 + G63)+((G36+G37+G38)*0.1*0.07)/4","v":485.08671250000003},{"$f":"(H61 + H63)+((H36+H37+H38)*0.1*0.07)/4","v":371.25237500000003}]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G65+(G66*3)","v":2019.2970104712501},{"$f":"H65+(H66*3)","v":1565.2595000000001}]
[]
[null,null,null,null,"Tarifas mensuales"]
[null,null,null,null,"Prima para Asegurado Titular",null,{"$f":"VLOOKUP($I$25,Tablas!$A$1203:$G$1269,3,TRUE)","v":156.52466666666666},{"$f":"VLOOKUP($I$25,Tablas!$A$1203:$G$1269,4,TRUE)","v":119.79333333333334}]
[null,null,null,null,"Prima para conyuge",null,{"$f":"IF($F$25=1,0,(VLOOKUP($I$27,Tablas!$A$1203:$G$1269,3,TRUE)))","v":0},{"$f":"IF($F$25=1,0,(VLOOKUP($I$27,Tablas!$A$1203:$G$1269,4,TRUE)))","v":0}]
[null,null,null,null,"Prima para hijo (s)",null,{"$f":"IF($F$27=0,0,(VLOOKUP($F$27,Tablas!$A$1270:$G$1272,3,TRUE)))","v":0},{"$f":"IF($F$27=0,0,(VLOOKUP($F$27,Tablas!$A$1270:$G$1272,4,TRUE)))","v":0}]
[null,null,null,null,"Total de Prima neta",null,{"$f":"SUM(G70:G72)","v":156.52466666666666},{"$f":"SUM(H70:H72)","v":119.79333333333334}]
[null,null,null,null,"Tarifa administrativa anual",null,75,75]
[null,null,null,null,"VAT (5%) :",null,{"$f":"(G36+G37+G38)*5%/12","v":6.9877083333333339},{"$f":"(H36+H37+H38)*5%/12","v":5.3479166666666664}]
[null,null,null,null,"ITBMS (7%)",null,{"$f":"+G74*7% + ((G36+G37+G38)*0.06*0.07)/2","v":8.7718050000000005},{"$f":"+H74*7% + ((H36+H37+H38)*0.12*0.07)/12","v":6.1484500000000004}]
[null,null,null,null,"TOTAL de primera cuota",null,{"$f":"SUM(G73:G76)","v":247.28417999999999},{"$f":"SUM(H73:H76)","v":206.28970000000001}]
[null,null,null,null,"Costo de Tarifa mensual de 2 a 12",null,{"$f":"(G73 + G75)+((G36+G37+G38)*0.12*0.07)/12","v":164.68630999999999},{"$f":"(H73 + H75)+((H36+H37+H38)*0.12*0.07)/12","v":126.0397}]
[null,null,null,null,"TOTAL ANUAL",null,{"$f":"G77+(G78*11)","v":2058.8335899999997},{"$f":"H77+(H78*11)","v":1592.7264}]
[]
[null,null,null,null,"Tarifas en US$ -  Efectivas a partir del 1ro de Enero, 2020"]

{"sheet":"Resumen tarifas","index":6,"n_rows":100,"n_cols":8,"rows_kept":100,"cut":false,"hidden":false,"merged":[[76,4,76,6],[51,3,51,5],[65,4,65,6],[78,4,78,6],[53,3,53,5],[67,4,67,6],[47,3,47,5],[61,4,61,6],[74,4,74,6],[49,3,49,5],[63,4,63,6],[93,2,93,3],[91,0,91,1],[92,0,92,1],[93,0,93,1],[88,0,88,1],[89,0,89,1],[41,0,41,1],[37,0,37,1],[64,0,64,1],[44,0,44,2],[65,0,65,1],[50,0,50,1],[51,0,51,1],[52,0,52,1],[99,0,99,6],[79,0,79,1],[80,0,80,1],[81,0,81,1],[77,0,77,1],[78,0,78,1],[90,0,90,1],[80,4,80,6],[84,0,84,1],[87,0,87,1],[97,0,97,1],[94,0,94,1],[83,0,83,2],[87,2,87,3],[89,2,89,3],[91,2,91,3],[75,0,75,1],[76,0,76,1],[66,0,66,1],[67,0,67,1],[74,0,74,1],[71,0,71,3],[16,0,16,6],[43,0,43,1],[18,2,18,6],[21,4,21,5],[24,4,24,5],[29,0,29,1],[30,0,30,1],[33,0,33,1],[33,2,33,4],[34,0,34,1],[35,0,35,1],[35,2,35,4],[36,0,36,1],[37,2,37,4],[38,0,38,1],[39,0,39,1],[18,0,18,1],[21,0,21,1],[24,0,24,1],[68,0,68,1],[55,0,55,2],[61,0,61,1],[62,0,62,1],[63,0,63,1],[58,0,58,3],[39,2,39,4],[53,0,53,1],[54,0,54,1],[47,0,47,1],[48,0,48,1],[49,0,49,1],[40,0,40,1]]}
[]
[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$15","v":"NOMBRE DEL CLIENTE"}]
[]
[]
["Número de adultos en la póliza",null,{"$f":"+'INGRESO DE DATOS'!$D$17","v":1},null,"Edad del Asegurado Titular",null,{"$f":"+'INGRESO DE DATOS'!$D$19","v":29}]
[]
[]
["Número de niños en la póliza",null,{"$f":"+'INGRESO DE DATOS'!$H$17","v":0},null,"Edad del/la cónyuge ",null,{"$f":"+'INGRESO DE DATOS'!$H$19","v":46}]
[]
[]
[null,null,null,"FECHA DE LA COTIZACIÓN :",{"$f":"NOW()","v":"2022-03-02T16:54:15.560"}]
[]
["Bupa Global Ultimtate Health Plan"]
["DEDUCIBLES",null,"PLAN 1","PLAN 2","PLAN 3"]
["En el país de residencia",null,0,1000,2000]
["Fuera del país de residencia",null,0,1000,2000]
[null,null,"Tarifas anuales"]
[null,null,{"$f":"'Bupa Global Ultimate'!G40","v":15140.295},{"$f":"'Bupa Global Ultimate'!H40","v":9796.005000000001},{"$f":"'Bupa Global Ultimate'!I40","v":8143.9875000000002}]
[null,null,"Tarifas semi anuales"]
[null,null,{"$f":"'Bupa Global Ultimate'!G52","v":7990.4295900000006},{"$f":"'Bupa Global Ultimate'!H52","v":5154.9020100000007},{"$f":"'Bupa Global Ultimate'!I52","v":4278.3887250000007}]
[null,null,"Tarifas trimestrales"]
[null,null,{"$f":"'Bupa Global Ultimate'!G65","v":4148.6838250000001},{"$f":"'Bupa Global Ultimate'!H65","v":2676.4591750000004},{"$f":"'Bupa Global Ultimate'!I65","v":2221.3676875000001}]
[null,null,"Tarifas mensuales"]
[null,null,{"$f":"'Bupa Global Ultimate'!G78","v":1408.4727799999998},{"$f":"'Bupa Global Ultimate'!H78","v":908.65442000000007},{"$f":"'Bupa Global Ultimate'!I78","v":754.15145000000007}]
["Ahorros en tarifas de prima para niños*",null,{"$f":"'Bupa Global Ultimate'!G41","v":0},{"$f":"'Bupa Global Ultimate'!H41","v":0},{"$f":"'Bupa Global Ultimate'!I41","v":0}]
[]
["Bupa Global Elite Health Plan"]
["DEDUCIBLES",null,null,"PLAN 1","PLAN 2","PLAN 3","PLAN 4","PLAN 5"]
["En el país de residencia",null,null,1000,2000,3500,5000,10000]
["Fuera del país de residencia",null,null,1000,2000,3500,5000,10000]
[null,null,null,"Tarifas anuales"]
[null,null,null,{"$f":"+'Bupa Global Elite'!G40","v":8005.65},{"$f":"+'Bupa Global Elite'!H40","v":5701.2150000000001},{"$f":"+'Bupa Global Elite'!I40","v":4763.1975000000002},{"$f":"+'Bupa Global Elite'!J40","v":4141.125},{"$f":"+'Bupa Global Elite'!K40","v":3229.8825000000002}]
[null,null,null,"Tarifas semi anuales"]
[null,null,null,{"$f":"+'Bupa Global Elite'!G53","v":4204.9908000000005},{"$f":"+'Bupa Global Elite'!H53","v":2982.3234300000004},{"$f":"+'Bupa Global Elite'!I53","v":2484.6381450000003},{"$f":"+'Bupa Global Elite'!J53","v":2154.5842499999999},{"$f":"+'Bupa Global Elite'!K53","v":1671.1050150000003}]
[null,null,null,"Tarifas trimestrales"]
[null,null,null,{"$f":"+'Bupa Global Elite'!G67","v":2183.259},{"$f":"+'Bupa Global Elite'!H67","v":1548.4420250000003},{"$f":"+'Bupa Global Elite'!I67","v":1290.0405375000003},{"$f":"+'Bupa Global Elite'!J67","v":1118.6743750000001},{"$f":"+'Bupa Global Elite'!K67","v":867.64876250000009}]
[null,null,null,"Tarifas mensuales"]
[null,null,null,{"$f":"+'Bupa Global Elite'!G81","v":741.21360000000004},{"$f":"+'Bupa Global Elite'!H81","v":525.69406000000004},{"$f":"+'Bupa Global Elite'!I81","v":437.96708999999998},{"$f":"+'Bupa Global Elite'!J81","v":379.7885},{"$f":"+'Bupa Global Elite'!K81","v":294.56563}]
["Ahorros en tarifas de prima para niños*",null,null,{"$f":"+'Bupa Global Elite'!G41","v":0},{"$f":"+'Bupa Global Elite'!H41","v":0},{"$f":"+'Bupa Global Elite'!I41","v":0},{"$f":"+'Bupa Global Elite'!J41","v":0},{"$f":"+'Bupa Global Elite'!K41","v":0}]
[]
["Bupa Global Premier Health Plan"]
["DEDUCIBLES",null,null,null,"PLAN 1","PLAN 2","PLAN 3","PLAN 4"]
["En el país de residencia",null,null,null,2000,3500,5000,10000]
["Fuera del país de residencia",null,null,null,2000,3500,5000,10000]
[null,null,null,null,"Tarifas anuales"]
[null,null,null,null,{"$f":"+'Bupa Global Premier'!G44","v":4628.4299999999994},{"$f":"+'Bupa Global Premier'!H44","v":3876.9450000000002},{"$f":"+'Bupa Global Premier'!I44","v":3336.0899999999997},{"$f":"+'Bupa Global Premier'!J44","v":2502.4949999999999}]
[null,null,null,null,"Tarifas semi anuales"]
[null,null,null,null,{"$f":"+'Bupa Global Premier'!G56","v":2413.13436},{"$f":"+'Bupa Global Premier'!H56","v":2014.4178900000002},{"$f":"+'Bupa Global Premier'!I56","v":1727.45568},{"$f":"+'Bupa Global Premier'!J56","v":1285.17399}]
[null,null,null,null,"Tarifas trimestrales"]
[null,null,null,null,{"$f":"+'Bupa Global Premier'!G69","v":1252.9153000000001},{"$f":"+'Bupa Global Premier'!H69","v":1045.899075},{"$f":"+'Bupa Global Premier'!I69","v":896.90639999999996},{"$f":"+'Bupa Global Premier'!J69","v":667.27082499999995}]
[null,null,null,null,"Tarifas mensuales"]
[null,null,null,null,{"$f":"+'Bupa Global Premier'!G82","v":425.36311999999998},{"$f":"+'Bupa Global Premier'!H82","v":355.08138000000008},{"$f":"+'Bupa Global Premier'!I82","v":304.49856000000005},{"$f":"+'Bupa Global Premier'!J82","v":226.53758000000005}]
[]
["Bupa Global Select Health Plan"]
["DEDUCIBLES",null,null,null,"PLAN 1","PLAN 2","PLAN 3","PLAN 4"]
[" En el país de residencia ",null,null,null,2000,3500,5000,10000]
[" Fuera del país de residencia ",null,null,null,2000,3500,5000,10000]
[null,null,null,null,"Tarifas anuales"]
[null,null,null,null,{"$f":"+'Bupa Global Select'!G44","v":3214.71},{"$f":"+'Bupa Global Select'!H44","v":2703.3074999999999},{"$f":"+'Bupa Global Select'!I44","v":2425.7399999999998},{"$f":"+'Bupa Global Select'!J44","v":1825.0875000000001}]
[null,null,null,null,"Tarifas semi anuales"]
[null,null,null,null,{"$f":"+'Bupa Global Select'!G56","v":1663.05492},{"$f":"+'Bupa Global Select'!H56","v":1391.7193649999999},{"$f":"+'Bupa Global Select'!I56","v":1244.4499800000001},{"$f":"+'Bupa Global Select'!J56","v":925.76092500000016}]
[null,null,null,null,"Tarifas trimestrales"]
[null,null,null,null,{"$f":"+'Bupa Global Select'!G69","v":863.46910000000014},{"$f":"+'Bupa Global Select'!H69","v":722.58988750000003},{"$f":"+'Bupa Global Select'!I69","v":646.12664999999993},{"$f":"+'Bupa Global Select'!J69","v":480.6611875000001}]
[null,null,null,null,"Tarifas mensuales"]
[null,null,null,null,{"$f":"+'Bupa Global Select'!G82","v":293.14663999999999},{"$f":"+'Bupa Global Select'!H82","v":245.31833000000003},{"$f":"+'Bupa Global Select'!I82","v":219.35915999999997},{"$f":"+'Bupa Global Select'!J82","v":163.18385000000001}]
[]
["Bupa 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,{"$f":"'Bupa Global Major Medical'!G43","v":1841.1524999999999},{"$f":"'Bupa Global Major Medical'!H43","v":1427.925}]
[null,null,"Tarifas semi anuales"]
[null,null,{"$f":"'Bupa Global Major Medical'!G54","v":934.28455499999995},{"$f":"'Bupa Global Major Medical'!H54","v":715.03784999999993}]
[null,null,"Tarifas trimestrales"]
[null,null,{"$f":"'Bupa Global Major Medical'!G66","v":485.08671250000003},{"$f":"'Bupa Global Major Medical'!H66","v":371.25237500000003}]
[null,null,"Tarifas mensuales"]
[null,null,{"$f":"'Bupa Global Major Medical'!G78","v":164.68630999999999},{"$f":"'Bupa Global Major Medical'!H78","v":126.0397}]
[]
["Una tarifa administrativa de US$75 se cargará automáticamente al primer pago"]
["*Basado en un modo de pago anual"]
[]
["Tarifas en US$ -  Efectivas a partir del 1ro de Enero, 2020"]

{"sheet":"Tablas","index":7,"n_rows":1497,"n_cols":19,"rows_kept":1497,"cut":false,"hidden":true,"merged":[[1424,0,1424,6],[1425,0,1425,1],[1425,2,1425,6],[1348,0,1348,6],[1349,0,1349,6],[1350,0,1350,1],[1350,2,1350,6],[1423,0,1423,6],[1200,0,1200,1],[1200,2,1200,6],[1273,0,1273,6],[1274,0,1274,6],[1275,0,1275,1],[1275,2,1275,6],[1124,0,1124,6],[1125,0,1125,6],[1126,0,1126,1],[1126,2,1126,6],[1199,0,1199,6],[976,0,976,1],[976,2,976,6],[1049,0,1049,6],[1050,0,1050,6],[1051,0,1051,1],[1051,2,1051,6],[900,0,900,6],[901,0,901,6],[902,0,902,1],[902,2,902,6],[975,0,975,6],[1,0,1,6],[2,0,2,6],[77,0,77,1],[77,2,77,6],[76,0,76,6],[3,0,3,1],[3,2,3,6],[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],[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],[63,7,65,7],[752,0,752,1],[752,2,752,6],[825,0,825,6],[826,0,826,6],[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]]}
[]
["BUPA GLOBAL ELITE",null,null,null,null,null,null,null,"FACTOR MENSUAL:",null,9.3333333333333338E-2]
["TARIFAS ANUALES",null,null,null,null,null,null,null,"FACTOR TRIMESTRAL:",null,0.27500000000000002]
["EDAD",null,null,null,null,null,null,null,"FACTOR SEMIANUAL:",null,0.53]
[" "," ",1000,2000,3500,5000,10000]
[18,null,{"$f":"O6","v":6305.3},{"$f":"P6","v":4516.05},3824.15,3315.85,2572.1,null,7418,5313,4499,3901,3026,null,{"$f":"I6*0.85","v":6305.3},{"$f":"J6*0.85","v":4516.05},3824.15,3315.85,2572.1]
[19,null,{"$f":"O7","v":6388.5999999999995},{"$f":"P7","v":4570.45},{"$f":"Q7","v":3864.1},{"$f":"R7","v":3351.5499999999997},{"$f":"S7","v":2599.2999999999997},null,7516,5377,4546,3943,3058,null,{"$f":"I7*0.85","v":6388.5999999999995},4570.45,3864.1,3351.5499999999997,2599.2999999999997]
[20,null,6473.5999999999995,4628.25,3907.45,3388.1,2627.35,null,7616,5445,4597,3986,3091,null,6473.5999999999995,4628.25,3907.45,3388.1,2627.35]
[21,null,6561.15,4686.8999999999996,3951.65,3426.35,2657.1,null,7719,5514,4649,4031,3126,null,6561.15,4686.8999999999996,3951.65,3426.35,2657.1]
[22,null,6652.0999999999995,4748.0999999999995,3996.7,3465.45,2686.85,null,7826,5586,4702,4077,3161,null,6652.0999999999995,4748.0999999999995,3996.7,3465.45,2686.85]
[23,null,6748.15,4809.3,4045.15,3507.95,2720.85,null,7939,5658,4759,4127,3201,null,6748.15,4809.3,4045.15,3507.95,2720.85]
[24,null,6843.3499999999995,4874.75,4093.6,3549.6,2753.15,null,8051,5735,4816,4176,3239,null,6843.3499999999995,4874.75,4093.6,3549.6,2753.15]
[25,null,6942.8,4942.75,4143.75,3593.7999999999997,2787.15,null,8168,5815,4875,4228,3279,null,6942.8,4942.75,4143.75,3593.7999999999997,2787.15]
[26,null,7085.5999999999995,5039.6499999999996,4217.7,3658.4,2836.45,null,8336,5929,4962,4304,3337,null,7085.5999999999995,5039.6499999999996,4217.7,3658.4,2836.45]
[27,null,7234.3499999999995,5140.8,4295.8999999999996,3723.85,2889.15,null,8511,6048,5054,4381,3399,null,7234.3499999999995,5140.8,4295.8999999999996,3723.85,2889.15]
[28,null,7387.3499999999995,5244.5,4375.8,3794.4,2941.85,null,8691,6170,5148,4464,3461,null,7387.3499999999995,5244.5,4375.8,3794.4,2941.85]
[29,null,7548,5353.3,4459.95,3867.5,2999.65,null,8880,6298,5247,4550,3529,null,7548,5353.3,4459.95,3867.5,2999.65]
[30,null,7712.9,5468.05,4548.3499999999995,3944,3059.15,null,9074,6433,5351,4640,3599,null,7712.9,5468.05,4548.3499999999995,3944,3059.15]
[31,null,7883.75,5584.5,4640.1499999999996,4023.0499999999997,3121.2,null,9275,6570,5459,4733,3672,null,7883.75,5584.5,4640.1499999999996,4023.0499999999997,3121.2]
[32,null,8058.8499999999995,5706.05,4732.8,4103.8,3181.5499999999997,null,9481,6713,5568,4828,3743,null,8058.8499999999995,5706.05,4732.8,4103.8,3181.5499999999997]
[33,null,8239.9,5831,4831.3999999999996,4188.8,3249.5499999999997,null,9694,6860,5684,4928,3823,null,8239.9,5831,4831.3999999999996,4188.8,3249.5499999999997]
[34,null,8426.9,5960.2,4931.7,4276.3499999999995,3315.85,null,9914,7012,5802,5031,3901,null,8426.9,5960.2,4931.7,4276.3499999999995,3315.85]
[35,null,8617.2999999999993,6092.8,5037.0999999999995,4368.1499999999996,3388.1,null,10138,7168,5926,5139,3986,null,8617.2999999999993,6092.8,5037.0999999999995,4368.1499999999996,3388.1]
[36,null,8814.5,6229.65,5144.2,4459.95,3459.5,null,10370,7329,6052,5247,4070,null,8814.5,6229.65,5144.2,4459.95,3459.5]
[37,null,9017.65,6372.45,5254.7,4557.7,3534.2999999999997,null,10609,7497,6182,5362,4158,null,9017.65,6372.45,5254.7,4557.7,3534.2999999999997]
[38,null,9225.0499999999993,6516.0999999999995,5369.45,4657.1499999999996,3611.65,null,10853,7666,6317,5479,4249,null,9225.0499999999993,6516.0999999999995,5369.45,4657.1499999999996,3611.65]
[39,null,9439.25,6666.55,5487.5999999999995,4758.3,3689.85,null,11105,7843,6456,5598,4341,null,9439.25,6666.55,5487.5999999999995,4758.3,3689.85]
[40,null,9657.6999999999989,6819.55,5608.3,4862.8499999999995,3772.2999999999997,null,11362,8023,6598,5721,4438,null,9657.6999999999989,6819.55,5608.3,4862.8499999999995,3772.2999999999997]
[41,null,9882.1,6976.8,5733.25,4971.6499999999996,3856.45,null,11626,8208,6745,5849,4537,null,9882.1,6976.8,5733.25,4971.6499999999996,3856.45]
[42,null,10110.75,7137.45,5861.5999999999995,5082.1499999999996,3942.2999999999997,null,11895,8397,6896,5979,4638,null,10110.75,7137.45,5861.5999999999995,5082.1499999999996,3942.2999999999997]
[43,null,10344.5,7304.05,5993.3499999999995,5196.8999999999996,4030.7,null,12170,8593,7051,6114,4742,null,10344.5,7304.05,5993.3499999999995,5196.8999999999996,4030.7]
[44,null,10585.05,7471.5,6126.8,5313.3499999999995,4121.6499999999996,null,12453,8790,7208,6251,4849,null,10585.05,7471.5,6126.8,5313.3499999999995,4121.6499999999996]
[45,null,10830.699999999999,7645.75,6266.2,5432.3499999999995,4213.45,null,12742,8995,7372,6391,4957,null,10830.699999999999,7645.75,6266.2,5432.3499999999995,4213.45]
[46,null,11081.449999999999,7822.55,6408.15,5557.3,4308.6499999999996,null,13037,9203,7539,6538,5069,null,11081.449999999999,7822.55,6408.15,5557.3,4308.6499999999996]
[47,null,11337.3,8005.3,6551.8,5680.55,4406.3999999999996,null,13338,9418,7708,6683,5184,null,11337.3,8005.3,6551.8,5680.55,4406.3999999999996]
[48,null,11599.1,8188.9,6699.7,5808.9,4505,null,13646,9634,7882,6834,5300,null,11599.1,8188.9,6699.7,5808.9,4505]
[49,null,11866.85,8379.2999999999993,6851.8499999999995,5941.5,4607,null,13961,9858,8061,6990,5420,null,11866.85,8379.2999999999993,6851.8499999999995,5941.5,4607]
[50,null,12138,8571.4,7007.4,6076.65,4712.3999999999996,null,14280,10084,8244,7149,5544,null,12138,8571.4,7007.4,6076.65,4712.3999999999996]
[51,null,12415.949999999999,8768.6,7167.2,6214.3499999999995,4818.6499999999996,null,14607,10316,8432,7311,5669,null,12415.949999999999,8768.6,7167.2,6214.3499999999995,4818.6499999999996]
[52,null,12698.15,8970.0499999999993,7326.15,6352.05,4927.45,null,14939,10553,8619,7473,5797,null,12698.15,8970.0499999999993,7326.15,6352.05,4927.45]
[53,null,12987.15,9177.4499999999989,7492.75,6496.55,5038.8,null,15279,10797,8815,7643,5928,null,12987.15,9177.4499999999989,7492.75,6496.55,5038.8]
[54,null,13281.25,9386.5499999999993,7660.2,6641.9,5151.8499999999995,null,15625,11043,9012,7814,6061,null,13281.25,9386.5499999999993,7660.2,6641.9,5151.8499999999995]
[55,null,13580.449999999999,9599.0499999999993,7832.75,6791.5,5267.45,null,15977,11293,9215,7990,6197,null,13580.449999999999,9599.0499999999993,7832.75,6791.5,5267.45]
[56,null,13883.05,9815.7999999999993,8007.8499999999995,6943.65,5385.5999999999995,null,16333,11548,9421,8169,6336,null,13883.05,9815.7999999999993,8007.8499999999995,6943.65,5385.5999999999995]
[57,null,14194.15,10036.799999999999,8186.3499999999995,7097.5,5504.5999999999995,null,16699,11808,9631,8350,6476,null,14194.15,10036.799999999999,8186.3499999999995,7097.5,5504.5999999999995]
[58,null,14509.5,10262.049999999999,8368.25,7255.5999999999995,5627,null,17070,12073,9845,8536,6620,null,14509.5,10262.049999999999,8368.25,7255.5999999999995,5627]
[59,null,14829.1,10491.55,8552.6999999999989,7416.25,5751.0999999999995,null,17446,12343,10062,8725,6766,null,14829.1,10491.55,8552.6999999999989,7416.25,5751.0999999999995]
[60,null,15154.65,10725.3,8742.25,7579.45,5878.5999999999995,null,17829,12618,10285,8917,6916,null,15154.65,10725.3,8742.25,7579.45,5878.5999999999995]
[61,null,16865.7,11951.85,9735.9,8442.1999999999989,6548.4,null,19842,14061,11454,9932,7704,null,16865.7,11951.85,9735.9,8442.1999999999989,6548.4]
[62,null,18709.349999999999,13280.4,10815.4,9378.0499999999993,7272.5999999999995,null,22011,15624,12724,11033,8556,null,18709.349999999999,13280.4,10815.4,9378.0499999999993,7272.5999999999995]
[63,null,20688.149999999998,14706.699999999999,11977.35,10385.299999999999,8054.5999999999995,null,24339,17302,14091,12218,9476,null,20688.149999999998,14706.699999999999,11977.35,10385.299999999999,8054.5999999999995]
[64,null,22800.399999999998,16235,13223.449999999999,11466.5,8893.5499999999993,null,26824,19100,15557,13490,10463,null,22800.399999999998,16235,13223.449999999999,11466.5,8893.5499999999993]
[65,null,25046.1,17862.75,14554.55,12619.949999999999,9787.75,null,29466,21015,17123,14847,11515,null,25046.1,17862.75,14554.55,12619.949999999999,9787.75]
[66,null,27426.95,19589.95,15970.65,13849.05,10740.6,null,32267,23047,18789,16293,12636,null,27426.95,19589.95,15970.65,13849.05,10740.6]
[67,null,29942.1,21417.45,17470.05,15148.699999999999,11748.699999999999,null,35226,25197,20553,17822,13822,null,29942.1,21417.45,17470.05,15148.699999999999,11748.699999999999]
[68,null,32591.55,23346.1,19052.75,16520.599999999999,12812.9,null,38343,27466,22415,19436,15074,null,32591.55,23346.1,19052.75,16520.599999999999,12812.9]
[69,null,35373.599999999999,25374.2,20722.149999999998,17968.149999999998,13934.9,null,41616,29852,24379,21139,16394,null,35373.599999999999,25374.2,20722.149999999998,17968.149999999998,13934.9]
[70,null,38291.65,27503.45,22474.85,19487.95,15114.699999999999,null,45049,32357,26441,22927,17782,null,38291.65,27503.45,22474.85,19487.95,15114.699999999999]
[71,null,41344,29732.149999999998,24311.7,21080.85,16349.75,null,48640,34979,28602,24801,19235,null,41344,29732.149999999998,24311.7,21080.85,16349.75]
[72,null,44528.95,32062.85,26232.7,22746,17640.899999999998,null,52387,37721,30862,26760,20754,null,44528.95,32062.85,26232.7,22746,17640.899999999998]
[73,null,47848.2,34491.299999999996,28237,24484.25,18989,null,56292,40578,33220,28805,22340,null,47848.2,34491.299999999996,28237,24484.25,18989]
[74,null,51302.6,37020.9,30327.149999999998,26297.3,20394.899999999998,null,60356,43554,35679,30938,23994,null,51302.6,37020.9,30327.149999999998,26297.3,20394.899999999998]
[75,null,54890.45,39651.65,32501.45,28181.75,21856.05,null,64577,46649,38237,33155,25713,null,54890.45,39651.65,32501.45,28181.75,21856.05]
[76,null,54890.45,39651.65,32501.45,28181.75,21856.05,null,64577,46649,38237,33155,25713,null,54890.45,39651.65,32501.45,28181.75,21856.05]
[77,null,54890.45,39651.65,32501.45,28181.75,21856.05,null,64577,46649,38237,33155,25713,null,54890.45,39651.65,32501.45,28181.75,21856.05]
[78,null,54890.45,39651.65,32501.45,28181.75,21856.05,null,64577,46649,38237,33155,25713,null,54890.45,39651.65,32501.45,28181.75,21856.05]
[79,null,54890.45,39651.65,32501.45,28181.75,21856.05,null,64577,46649,38237,33155,25713,null,54890.45,39651.65,32501.45,28181.75,21856.05]
[80,null,54890.45,39651.65,32501.45,28181.75,21856.05,null,64577,46649,38237,33155,25713,null,54890.45,39651.65,32501.45,28181.75,21856.05]
[81,null,54890.45,39651.65,32501.45,28181.75,21856.05,null,64577,46649,38237,33155,25713,null,54890.45,39651.65,32501.45,28181.75,21856.05]
[82,null,54890.45,39651.65,32501.45,28181.75,21856.05,null,64577,46649,38237,33155,25713,null,{"$f":"I70*0.85","v":54890.45},39651.65,32501.45,28181.75,21856.05]
[83,null,{"$f":"O71","v":54890.45},{"$f":"P71","v":39651.65},{"$f":"Q71","v":32501.45},{"$f":"R71","v":28181.75},{"$f":"S71","v":21856.05},null,64577,46649,38237,33155,25713,null,54890.45,39651.65,32501.45,28181.75,21856.05]
[84,"o más",54890.45,39651.65,32501.45,28181.75,21856.05,null,64577,46649,38237,33155,25713,null,54890.45,39651.65,32501.45,28181.75,21856.05]
[1,"Hijo",2838.15,2032.35,1721.25,1492.6,1158.55,null,3339,2391,2025,1756,1363,null,2838.15,2032.35,1721.25,1492.6,1158.55]
[2,"Hijos",4823.75,3455.25,2925.7,2536.4,1968.6,null,5675,4065,3442,2984,2316,null,4823.75,3455.25,2925.7,2536.4,1968.6]
[3,"Hijos o más",6809.3499999999995,4877.3,4131,3581.0499999999997,2777.7999999999997,null,8011,5738,4860,4213,3268,null,6809.3499999999995,4877.3,4131,3581.0499999999997,2777.7999999999997]
[]
["BUPA GLOBAL ELITE - MENSUALES"]
["EDAD"]
[" "," ",1000,2000,3500]
[18,null,{"$f":"C6*$K$2","v":588.49466666666672},{"$f":"D6*$K$2","v":421.49800000000005},356.9206666666667,309.47933333333333,240.06266666666667]
[19,null,{"$f":"C7*$K$2","v":596.26933333333329},426.57533333333333,360.64933333333335,312.81133333333332,242.60133333333332]
[20,null,{"$f":"C8*$K$2","v":604.20266666666669},431.97,364.69533333333334,316.22266666666667,245.21933333333334]
[21,null,{"$f":"C9*$K$2","v":612.37400000000002},437.44399999999996,368.82066666666668,319.79266666666666,247.99600000000001]
[22,null,{"$f":"C10*$K$2","v":620.86266666666666},443.15599999999995,373.02533333333332,323.44200000000001,250.77266666666668]
[23,null,{"$f":"C11*$K$2","v":629.82733333333329},448.86800000000005,377.54733333333337,327.40866666666665,253.946]
[24,null,{"$f":"C12*$K$2","v":638.71266666666668},454.97666666666669,382.06933333333336,331.29599999999999,256.96066666666667]
[25,null,{"$f":"C13*$K$2","v":647.99466666666672},461.32333333333338,386.75,335.42133333333334,260.13400000000001]
[26,null,{"$f":"C14*$K$2","v":661.32266666666669},470.36733333333331,393.65199999999999,341.45066666666668,264.7353333333333]
[27,null,{"$f":"C15*$K$2","v":675.20600000000002},479.80800000000005,400.95066666666668,347.55933333333331,269.654]
[28,null,{"$f":"C16*$K$2","v":689.48599999999999},489.48666666666668,408.40800000000002,354.14400000000001,274.57266666666669]
[29,null,{"$f":"C17*$K$2","v":704.48},499.64133333333336,416.262,360.9666666666667,279.96733333333333]
[30,null,{"$f":"C18*$K$2","v":719.87066666666669},510.3513333333334,424.51266666666663,368.10666666666668,285.52066666666667]
[31,null,{"$f":"C19*$K$2","v":735.81666666666672},521.22,433.08066666666667,375.48466666666667,291.31200000000001]
[32,null,{"$f":"C20*$K$2","v":752.15933333333328},532.56466666666665,441.72800000000007,383.02133333333336,296.94466666666665]
[33,null,{"$f":"C21*$K$2","v":769.0573333333333},544.22666666666669,450.93066666666664,390.9546666666667,303.29133333333334]
[34,null,{"$f":"C22*$K$2","v":786.51066666666668},556.28533333333337,460.29200000000003,399.12599999999998,309.47933333333333]
[35,null,{"$f":"C23*$K$2","v":804.28133333333335},568.66133333333335,470.12933333333331,407.69399999999996,316.22266666666667]
[36,null,{"$f":"C24*$K$2","v":822.68666666666672},581.43399999999997,480.12533333333334,416.262,322.88666666666666]
[37,null,{"$f":"C25*$K$2","v":841.64733333333334},594.76200000000006,490.43866666666668,425.38533333333334,329.86799999999999]
[38,null,{"$f":"C26*$K$2","v":861.00466666666659},608.16933333333327,501.14866666666666,434.66733333333332,337.08733333333333]
[39,null,{"$f":"C27*$K$2","v":880.99666666666667},622.21133333333341,512.17599999999993,444.10800000000006,344.38600000000002]
[40,null,{"$f":"C28*$K$2","v":901.38533333333328},636.49133333333339,523.44133333333332,453.86599999999999,352.0813333333333]
[41,null,{"$f":"C29*$K$2","v":922.32933333333347},651.16800000000001,535.10333333333335,464.02066666666667,359.93533333333335]
[42,null,{"$f":"C30*$K$2","v":943.67000000000007},666.16200000000003,547.08266666666668,474.334,367.94799999999998]
[43,null,{"$f":"C31*$K$2","v":965.48666666666668},681.71133333333341,559.37933333333331,485.04399999999998,376.19866666666667]
[44,null,{"$f":"C32*$K$2","v":987.93799999999999},697.34,571.83466666666675,495.91266666666667,384.6873333333333]
[45,null,{"$f":"C33*$K$2","v":1010.8653333333333},713.60333333333335,584.84533333333331,507.01933333333329,393.25533333333334]
[46,null,{"$f":"C34*$K$2","v":1034.2686666666666},730.10466666666673,598.09399999999994,518.68133333333333,402.14066666666668]
[47,null,{"$f":"C35*$K$2","v":1058.1479999999999},747.16133333333335,611.50133333333338,530.18466666666666,411.26400000000001]
[48,null,{"$f":"C36*$K$2","v":1082.5826666666667},764.29733333333331,625.30533333333335,542.16399999999999,420.4666666666667]
[49,null,{"$f":"C37*$K$2","v":1107.5726666666667},782.06799999999998,639.50599999999997,554.54000000000008,429.98666666666668]
[50,null,{"$f":"C38*$K$2","v":1132.8800000000001},799.99733333333336,654.024,567.154,439.82400000000001]
[51,null,{"$f":"C39*$K$2","v":1158.8219999999999},818.40266666666673,668.93866666666668,580.00599999999997,449.74066666666664]
[52,null,{"$f":"C40*$K$2","v":1185.1606666666667},837.20466666666664,683.774,592.85800000000006,459.89533333333333]
[53,null,{"$f":"C41*$K$2","v":1212.134},856.5619999999999,699.32333333333338,606.34466666666674,470.28800000000001]
[54,null,{"$f":"C42*$K$2","v":1239.5833333333335},876.07799999999997,714.952,619.91066666666666,480.83933333333329]
[55,null,{"$f":"C43*$K$2","v":1267.5086666666666},895.91133333333335,731.05666666666673,633.87333333333333,491.62866666666667]
[56,null,{"$f":"C44*$K$2","v":1295.7513333333334},916.14133333333336,747.39933333333329,648.07399999999996,502.65599999999995]
[57,null,{"$f":"C45*$K$2","v":1324.7873333333334},936.76800000000003,764.05933333333337,662.43333333333339,513.76266666666663]
[58,null,{"$f":"C46*$K$2","v":1354.22},957.79133333333334,781.03666666666675,677.18933333333337,525.18666666666672]
[59,null,{"$f":"C47*$K$2","v":1384.0493333333334},979.2113333333333,798.25199999999995,692.18333333333339,536.76933333333329]
[60,null,{"$f":"C48*$K$2","v":1414.434},1001.028,815.94333333333338,707.41533333333336,548.66933333333327]
[61,null,{"$f":"C49*$K$2","v":1574.1320000000001},1115.5060000000001,908.68399999999997,787.93866666666656,611.18399999999997]
[62,null,{"$f":"C50*$K$2","v":1746.2059999999999},1239.5040000000001,1009.4373333333333,875.28466666666668,678.77599999999995]
[63,null,{"$f":"C51*$K$2","v":1930.8939999999998},1372.6253333333334,1117.8860000000002,969.29466666666667,751.76266666666663]
[64,null,{"$f":"C52*$K$2","v":2128.0373333333332},1515.2666666666667,1234.1886666666667,1070.2066666666667,830.06466666666665]
[65,null,{"$f":"C53*$K$2","v":2337.636},1667.19,1358.4246666666666,1177.8619999999999,913.52333333333343]
[66,null,{"$f":"C54*$K$2","v":2559.8486666666668},1828.3953333333334,1490.5940000000001,1292.578,1002.4560000000001]
[67,null,{"$f":"C55*$K$2","v":2794.596},1998.9620000000002,1630.538,1413.8786666666667,1096.5453333333332]
[68,null,{"$f":"C56*$K$2","v":3041.8780000000002},2178.9693333333335,1778.2566666666667,1541.9226666666666,1195.8706666666667]
[69,null,{"$f":"C57*$K$2","v":3301.5360000000001},2368.2586666666671,1934.0673333333332,1677.0273333333332,1300.5906666666667]
[70,null,{"$f":"C58*$K$2","v":3573.8873333333336},2566.9886666666666,2097.6526666666668,1818.8753333333334,1410.7053333333333]
[71,null,{"$f":"C59*$K$2","v":3858.7733333333335},2775.0006666666668,2269.0920000000001,1967.546,1525.9766666666667]
[72,null,{"$f":"C60*$K$2","v":4156.0353333333333},2992.5326666666665,2448.3853333333336,2122.96,1646.4839999999999]
[73,null,{"$f":"C61*$K$2","v":4465.8320000000003},3219.1879999999996,2635.4533333333334,2285.1966666666667,1772.3066666666668]
[74,null,{"$f":"C62*$K$2","v":4788.242666666667},3455.2840000000001,2830.5340000000001,2454.4146666666666,1903.5239999999999]
[75,null,{"$f":"C63*$K$2","v":5123.108666666667},3700.820666666667,3033.4686666666666,2630.2966666666666,2039.8980000000001]
[76,null,{"$f":"C64*$K$2","v":5123.108666666667},3700.820666666667,3033.4686666666666,2630.2966666666666,2039.8980000000001]
[77,null,{"$f":"C65*$K$2","v":5123.108666666667},3700.820666666667,3033.4686666666666,2630.2966666666666,2039.8980000000001]
[78,null,{"$f":"C66*$K$2","v":5123.108666666667},3700.820666666667,3033.4686666666666,2630.2966666666666,2039.8980000000001]
[79,null,{"$f":"C67*$K$2","v":5123.108666666667},3700.820666666667,3033.4686666666666,2630.2966666666666,2039.8980000000001]
[80,null,{"$f":"C68*$K$2","v":5123.108666666667},3700.820666666667,3033.4686666666666,2630.2966666666666,2039.8980000000001]
[81,null,{"$f":"C69*$K$2","v":5123.108666666667},3700.820666666667,3033.4686666666666,2630.2966666666666,2039.8980000000001]
[82,null,{"$f":"C70*$K$2","v":5123.108666666667},3700.820666666667,3033.4686666666666,2630.2966666666666,2039.8980000000001]
[83,null,{"$f":"C71*$K$2","v":5123.108666666667},3700.820666666667,3033.4686666666666,2630.2966666666666,2039.8980000000001]
[84,"o más",{"$f":"C72*$K$2","v":5123.108666666667},3700.820666666667,3033.4686666666666,2630.2966666666666,2039.8980000000001]
[1,"Hijo",{"$f":"C73*$K$2","v":264.89400000000001},189.68600000000001,160.65,139.30933333333334,108.13133333333333]
[2,"Hijos",{"$f":"C74*$K$2","v":450.2166666666667},322.49,273.06533333333334,236.73066666666668,183.73599999999999]
[3,"Hijos o más",{"$f":"C75*$K$2","v":635.53933333333327},455.21466666666669,385.56,334.23133333333334,259.26133333333331]
[]
["BUPA GLOBAL PREMIER"]
["TARIFAS ANUALES"]
["EDAD"]
[" "," ",2000,3500,5000,10000]
[18,null,{"$f":"N155","v":3652.45},{"$f":"O155","v":3100.7999999999997},2689.4,2000.05,null,null,4297,3648,3164,2353,null,{"$f":"I155*0.85","v":3652.45},{"$f":"J155*0.85","v":3100.7999999999997},2689.4,2000.05]
[19,null,{"$f":"N156","v":3698.35},{"$f":"O156","v":3133.95},{"$f":"P156","v":2714.9},{"$f":"Q156","v":2020.45},null,null,4351,3687,3194,2377,null,{"$f":"I156*0.85","v":3698.35},3133.95,2714.9,2020.45]
[20,null,3744.25,3167.95,2742.1,2040,null,null,4405,3727,3226,2400,null,3744.25,3167.95,2742.1,2040]
[21,null,3791,3203.65,2770.15,2061.25,null,null,4460,3769,3259,2425,null,3791,3203.65,2770.15,2061.25]
[22,null,3839.45,3240.2,2799.0499999999997,2081.65,null,null,4517,3812,3293,2449,null,3839.45,3240.2,2799.0499999999997,2081.65]
[23,null,3890.45,3279.2999999999997,2830.5,2105.4499999999998,null,null,4577,3858,3330,2477,null,3890.45,3279.2999999999997,2830.5,2105.4499999999998]
[24,null,3944,3320.95,2861.95,2129.25,null,null,4640,3907,3367,2505,null,3944,3320.95,2861.95,2129.25]
[25,null,3997.5499999999997,3360.0499999999997,2894.25,2153.0499999999997,null,null,4703,3953,3405,2533,null,3997.5499999999997,3360.0499999999997,2894.25,2153.0499999999997]
[26,null,4076.6,3420.4,2941.85,2188.75,null,null,4796,4024,3461,2575,null,4076.6,3420.4,2941.85,2188.75]
[27,null,4158.2,3483.2999999999997,2993.7,2227,null,null,4892,4098,3522,2620,null,4158.2,3483.2999999999997,2993.7,2227]
[28,null,4243.2,3549.6,3045.5499999999997,2266.1,null,null,4992,4176,3583,2666,null,4243.2,3549.6,3045.5499999999997,2266.1]
[29,null,4331.5999999999995,3615.9,3100.7999999999997,2306.9,null,null,5096,4254,3648,2714,null,4331.5999999999995,3615.9,3100.7999999999997,2306.9]
[30,null,4423.3999999999996,3687.2999999999997,3159.45,2350.25,null,null,5204,4338,3717,2765,null,4423.3999999999996,3687.2999999999997,3159.45,2350.25]
[31,null,4517.75,3762.1,3217.25,2393.6,null,null,5315,4426,3785,2816,null,4517.75,3762.1,3217.25,2393.6]
[32,null,4616.3499999999995,3836.9,3280.15,2440.35,null,null,5431,4514,3859,2871,null,4616.3499999999995,3836.9,3280.15,2440.35]
[33,null,4716.6499999999996,3916.7999999999997,3344.75,2487.9499999999998,null,null,5549,4608,3935,2927,null,4716.6499999999996,3916.7999999999997,3344.75,2487.9499999999998]
[34,null,4822.05,3999.25,3412.75,2538.9499999999998,null,null,5673,4705,4015,2987,null,4822.05,3999.25,3412.75,2538.9499999999998]
[35,null,4930,4083.4,3481.6,2589.9499999999998,null,null,5800,4804,4096,3047,null,4930,4083.4,3481.6,2589.9499999999998]
[36,null,5040.5,4170.95,3552.15,2641.7999999999997,null,null,5930,4907,4179,3108,null,5040.5,4170.95,3552.15,2641.7999999999997]
[37,null,5154.3999999999996,4261.05,3632.9,2703,null,null,6064,5013,4274,3180,null,5154.3999999999996,4261.05,3632.9,2703]
[38,null,5270.8499999999995,4353.7,3725.5499999999997,2771,null,null,6201,5122,4383,3260,null,5270.8499999999995,4353.7,3725.5499999999997,2771]
[39,null,5393.25,4450.5999999999995,3820.75,2842.4,null,null,6345,5236,4495,3344,null,5393.25,4450.5999999999995,3820.75,2842.4]
[40,null,5515.65,4548.3499999999995,3917.65,2915.5,null,null,6489,5351,4609,3430,null,5515.65,4548.3499999999995,3917.65,2915.5]
[41,null,5643.15,4648.6499999999996,4018.7999999999997,2990.2999999999997,null,null,6639,5469,4728,3518,null,5643.15,4648.6499999999996,4018.7999999999997,2990.2999999999997]
[42,null,5774.9,4753.2,4121.6499999999996,3066.7999999999997,null,null,6794,5592,4849,3608,null,5774.9,4753.2,4121.6499999999996,3066.7999999999997]
[43,null,5906.65,4859.45,4226.2,3144.15,null,null,6949,5717,4972,3699,null,5906.65,4859.45,4226.2,3144.15]
[44,null,6044.3499999999995,4968.25,4334.1499999999996,3224.0499999999997,null,null,7111,5845,5099,3793,null,6044.3499999999995,4968.25,4334.1499999999996,3224.0499999999997]
[45,null,6185.45,5080.45,4444.6499999999996,3307.35,null,null,7277,5977,5229,3891,null,6185.45,5080.45,4444.6499999999996,3307.35]
[46,null,6328.25,5195.2,4559.3999999999996,3390.65,null,null,7445,6112,5364,3989,null,6328.25,5195.2,4559.3999999999996,3390.65]
[47,null,6476.15,5312.5,4675,3477.35,null,null,7619,6250,5500,4091,null,6476.15,5312.5,4675,3477.35]
[48,null,6624.9,5432.3499999999995,4794,3565.75,null,null,7794,6391,5640,4195,null,6624.9,5432.3499999999995,4794,3565.75]
[49,null,6777.9,5554.75,4914.7,3655,null,null,7974,6535,5782,4300,null,6777.9,5554.75,4914.7,3655]
[50,null,6934.3,5681.4,5037.0999999999995,3747.65,null,null,8158,6684,5926,4409,null,6934.3,5681.4,5037.0999999999995,3747.65]
[51,null,7094.0999999999995,5809.75,5162.8999999999996,3841.15,null,null,8346,6835,6074,4519,null,7094.0999999999995,5809.75,5162.8999999999996,3841.15]
[52,null,7257.3,5940.65,5292.95,3937.2,null,null,8538,6989,6227,4632,null,7257.3,5940.65,5292.95,3937.2]
[53,null,7423.05,6075.8,5424.7,4034.95,null,null,8733,7148,6382,4747,null,7423.05,6075.8,5424.7,4034.95]
[54,null,7591.3499999999995,6211.8,5558.15,4134.3999999999996,null,null,8931,7308,6539,4864,null,7591.3499999999995,6211.8,5558.15,4134.3999999999996]
[55,null,7764.75,6350.3499999999995,5695,4236.3999999999996,null,null,9135,7471,6700,4984,null,7764.75,6350.3499999999995,5695,4236.3999999999996]
[56,null,7940.7,6493.15,5834.4,4340.95,null,null,9342,7639,6864,5107,null,7940.7,6493.15,5834.4,4340.95]
[57,null,8118.3499999999995,6636.8,5974.65,4443.8,null,null,9551,7808,7029,5228,null,8118.3499999999995,6636.8,5974.65,4443.8]
[58,null,8301.1,6784.7,6118.3,4551.75,null,null,9766,7982,7198,5355,null,8301.1,6784.7,6118.3,4551.75]
[59,null,8488.1,6935.15,6267.05,4661.3999999999996,null,null,9986,8159,7373,5484,null,8488.1,6935.15,6267.05,4661.3999999999996]
[60,null,8676.7999999999993,7087.3,6415.8,4771.8999999999996,null,null,10208,8338,7548,5614,null,8676.7999999999993,7087.3,6415.8,4771.8999999999996]
[61,null,9668.75,7894.8,7201.2,5357.55,null,null,11375,9288,8472,6303,null,9668.75,7894.8,7201.2,5357.55]
[62,null,10743.15,8767.75,8053.75,5989.95,null,null,12639,10315,9475,7047,null,10743.15,8767.75,8053.75,5989.95]
[63,null,11897.449999999999,9710.4,8969.1999999999989,6671.65,null,null,13997,11424,10552,7849,null,11897.449999999999,9710.4,8969.1999999999989,6671.65]
[64,null,13133.35,10721.9,9950.1,7400.95,null,null,15451,12614,11706,8707,null,13133.35,10721.9,9950.1,7400.95]
[65,null,14450,11800.55,10995.6,8178.7,null,null,17000,13883,12936,9622,null,14450,11800.55,10995.6,8178.7]
[66,null,15847.4,12949.75,12106.55,9004.9,null,null,18644,15235,14243,10594,null,15847.4,12949.75,12106.55,9004.9]
[67,null,17325.55,14165.25,13282.1,9879.5499999999993,null,null,20383,16665,15626,11623,null,17325.55,14165.25,13282.1,9879.5499999999993]
[68,null,18886.149999999998,15449.6,14519.699999999999,10800.949999999999,null,null,22219,18176,17082,12707,null,18886.149999999998,15449.6,14519.699999999999,10800.949999999999]
[69,null,20525.8,16800.25,15825.3,11771.65,null,null,24148,19765,18618,13849,null,20525.8,16800.25,15825.3,11771.65]
[70,null,22247.899999999998,18224,17196.349999999999,12790.8,null,null,26174,21440,20231,15048,null,22247.899999999998,18224,17196.349999999999,12790.8]
[71,null,24051.599999999999,19711.5,18628.599999999999,13857.55,null,null,28296,23190,21916,16303,null,24051.599999999999,19711.5,18628.599999999999,13857.55]
[72,null,25936.05,21269.55,20128.849999999999,14972.75,null,null,30513,25023,23681,17615,null,25936.05,21269.55,20128.849999999999,14972.75]
[73,null,27899.55,22896.45,21692,16135.55,null,null,32823,26937,25520,18983,null,27899.55,22896.45,21692,16135.55]
[74,null,29946.35,24589.649999999998,23319.75,17346.8,null,null,35231,28929,27435,20408,null,29946.35,24589.649999999998,23319.75,17346.8]
[75,null,32073.899999999998,26353.399999999998,25014.649999999998,18607.349999999999,null,null,37734,31004,29429,21891,null,32073.899999999998,26353.399999999998,25014.649999999998,18607.349999999999]
[76,null,32073.899999999998,26353.399999999998,25014.649999999998,18607.349999999999,null,null,37734,31004,29429,21891,null,32073.899999999998,26353.399999999998,25014.649999999998,18607.349999999999]
[77,null,32073.899999999998,26353.399999999998,25014.649999999998,18607.349999999999,null,null,37734,31004,29429,21891,null,32073.899999999998,26353.399999999998,25014.649999999998,18607.349999999999]
[78,null,32073.899999999998,26353.399999999998,25014.649999999998,18607.349999999999,null,null,37734,31004,29429,21891,null,32073.899999999998,26353.399999999998,25014.649999999998,18607.349999999999]
[79,null,32073.899999999998,26353.399999999998,25014.649999999998,18607.349999999999,null,null,37734,31004,29429,21891,null,32073.899999999998,26353.399999999998,25014.649999999998,18607.349999999999]
[80,null,32073.899999999998,26353.399999999998,25014.649999999998,18607.349999999999,null,null,37734,31004,29429,21891,null,32073.899999999998,26353.399999999998,25014.649999999998,18607.349999999999]
[81,null,32073.899999999998,26353.399999999998,25014.649999999998,18607.349999999999,null,null,37734,31004,29429,21891,null,32073.899999999998,26353.399999999998,25014.649999999998,18607.349999999999]
[82,null,32073.899999999998,26353.399999999998,25014.649999999998,18607.349999999999,null,null,37734,31004,29429,21891,null,32073.899999999998,26353.399999999998,25014.649999999998,18607.349999999999]
[83,null,{"$f":"N220","v":32073.899999999998},{"$f":"O220","v":26353.399999999998},{"$f":"P220","v":25014.649999999998},{"$f":"Q220","v":18607.349999999999},null,null,37734,31004,29429,21891,null,{"$f":"I220*0.85","v":32073.899999999998},26353.399999999998,25014.649999999998,18607.349999999999]
[84,"o más",32073.899999999998,26353.399999999998,25014.649999999998,18607.349999999999,null,null,37734,31004,29429,21891,null,32073.899999999998,26353.399999999998,25014.649999999998,18607.349999999999]
[1,"Hijo",1644.75,1395.7,1211.25,900.15,null,null,1935,1642,1425,1059,null,1644.75,1395.7,1211.25,900.15]
[2,"Hijos",2795.65,2371.5,2057,1530,null,null,3289,2790,2420,1800,null,2795.65,2371.5,2057,1530]
[3,"Hijos o más",3944.85,3349.85,2904.45,2159.85,null,null,4641,3941,3417,2541,null,3944.85,3349.85,2904.45,2159.85]
[]
["BUPA GLOBAL PREMIER - MENSUALES"]
["EDAD"]
[" "," ",2000,3500,5000]
[18,null,{"$f":"C155*$K$2","v":340.89533333333333},{"$f":"D155*$K$2","v":289.40800000000002},251.01066666666668,186.67133333333334,0]
[19,null,{"$f":"C156*$K$2","v":345.17933333333332},292.50200000000001,253.39066666666668,188.57533333333333,0]
[20,null,{"$f":"C157*$K$2","v":349.46333333333337},295.67533333333336,255.92933333333335,190.4,0]
[21,null,{"$f":"C158*$K$2","v":353.82666666666671},299.00733333333335,258.54733333333337,192.38333333333335,0]
[22,null,{"$f":"C159*$K$2","v":358.34866666666665},302.41866666666664,261.24466666666666,194.28733333333335,0]
[23,null,{"$f":"C160*$K$2","v":363.10866666666669},306.06799999999998,264.18,196.50866666666667,0]
[24,null,{"$f":"C161*$K$2","v":368.10666666666668},309.95533333333333,267.11533333333335,198.73000000000002,0]
[25,null,{"$f":"C162*$K$2","v":373.10466666666667},313.60466666666667,270.13,200.95133333333331,0]
[26,null,{"$f":"C163*$K$2","v":380.48266666666666},319.23733333333337,274.57266666666669,204.28333333333333,0]
[27,null,{"$f":"C164*$K$2","v":388.09866666666665},325.108,279.41199999999998,207.85333333333335,0]
[28,null,{"$f":"C165*$K$2","v":396.03199999999998},331.29599999999999,284.25133333333332,211.50266666666667,0]
[29,null,{"$f":"C166*$K$2","v":404.28266666666661},337.48400000000004,289.40800000000002,215.31066666666669,0]
[30,null,{"$f":"C167*$K$2","v":412.85066666666665},344.14799999999997,294.88200000000001,219.35666666666668,0]
[31,null,{"$f":"C168*$K$2","v":421.65666666666669},351.12933333333336,300.2766666666667,223.40266666666668,0]
[32,null,{"$f":"C169*$K$2","v":430.85933333333332},358.1106666666667,306.14733333333334,227.76599999999999,0]
[33,null,{"$f":"C170*$K$2","v":440.22066666666666},365.56799999999998,312.17666666666668,232.20866666666666,0]
[34,null,{"$f":"C171*$K$2","v":450.05800000000005},373.26333333333338,318.52333333333337,236.96866666666665,0]
[35,null,{"$f":"C172*$K$2","v":460.13333333333338},381.11733333333336,324.94933333333336,241.72866666666667,0]
[36,null,{"$f":"C173*$K$2","v":470.44666666666672},389.28866666666664,331.53400000000005,246.56799999999998,0]
[37,null,{"$f":"C174*$K$2","v":481.07733333333334},397.69800000000004,339.07066666666668,252.28,0]
[38,null,{"$f":"C175*$K$2","v":491.94599999999997},406.34533333333331,347.71800000000002,258.62666666666667,0]
[39,null,{"$f":"C176*$K$2","v":503.37},415.3893333333333,356.60333333333335,265.29066666666671,0]
[40,null,{"$f":"C177*$K$2","v":514.79399999999998},424.51266666666663,365.64733333333334,272.11333333333334,0]
[41,null,{"$f":"C178*$K$2","v":526.69399999999996},433.87399999999997,375.08799999999997,279.09466666666663,0]
[42,null,{"$f":"C179*$K$2","v":538.9906666666667},443.63200000000001,384.6873333333333,286.23466666666667,0]
[43,null,{"$f":"C180*$K$2","v":551.28733333333332},453.54866666666669,394.44533333333334,293.45400000000001,0]
[44,null,{"$f":"C181*$K$2","v":564.1393333333333},463.70333333333338,404.52066666666667,300.91133333333335,0]
[45,null,{"$f":"C182*$K$2","v":577.30866666666668},474.17533333333336,414.834,308.68599999999998,0]
[46,null,{"$f":"C183*$K$2","v":590.63666666666666},484.88533333333334,425.54399999999998,316.46066666666667,0]
[47,null,{"$f":"C184*$K$2","v":604.44066666666663},495.83333333333337,436.33333333333337,324.55266666666665,0]
[48,null,{"$f":"C185*$K$2","v":618.32399999999996},507.01933333333329,447.44,332.80333333333334,0]
[49,null,{"$f":"C186*$K$2","v":632.60400000000004},518.44333333333338,458.70533333333333,341.13333333333333,0]
[50,null,{"$f":"C187*$K$2","v":647.20133333333342},530.26400000000001,470.12933333333331,349.78066666666672,0]
[51,null,{"$f":"C188*$K$2","v":662.11599999999999},542.24333333333334,481.87066666666664,358.50733333333335,0]
[52,null,{"$f":"C189*$K$2","v":677.34800000000007},554.46066666666661,494.00866666666667,367.47199999999998,0]
[53,null,{"$f":"C190*$K$2","v":692.8180000000001},567.07466666666676,506.30533333333335,376.59533333333331,0]
[54,null,{"$f":"C191*$K$2","v":708.52599999999995},579.76800000000003,518.76066666666668,385.8773333333333,0]
[55,null,{"$f":"C192*$K$2","v":724.71},592.69933333333336,531.5333333333333,395.39733333333334,0]
[56,null,{"$f":"C193*$K$2","v":741.13200000000006},606.02733333333333,544.54399999999998,405.15533333333332,0]
[57,null,{"$f":"C194*$K$2","v":757.71266666666668},619.43466666666666,557.63400000000001,414.75466666666671,0]
[58,null,{"$f":"C195*$K$2","v":774.76933333333341},633.23866666666663,571.04133333333334,424.83000000000004,0]
[59,null,{"$f":"C196*$K$2","v":792.22266666666678},647.28066666666666,584.92466666666667,435.06399999999996,0]
[60,null,{"$f":"C197*$K$2","v":809.83466666666664},661.4813333333334,598.80799999999999,445.3773333333333,0]
[61,null,{"$f":"C198*$K$2","v":902.41666666666674},736.84800000000007,672.11199999999997,500.03800000000007,0]
[62,null,{"$f":"C199*$K$2","v":1002.694},818.32333333333338,751.68333333333339,559.06200000000001,0]
[63,null,{"$f":"C200*$K$2","v":1110.4286666666667},906.30399999999997,837.12533333333329,622.6873333333333,0]
[64,null,{"$f":"C201*$K$2","v":1225.7793333333334},1000.7106666666667,928.67600000000004,690.7553333333334,0]
[65,null,{"$f":"C202*$K$2","v":1348.6666666666667},1101.3846666666666,1026.2560000000001,763.34533333333331,0]
[66,null,{"$f":"C203*$K$2","v":1479.0906666666667},1208.6433333333334,1129.9446666666668,840.45733333333328,0]
[67,null,{"$f":"C204*$K$2","v":1617.0513333333333},1322.0900000000001,1239.6626666666668,922.0913333333333,0]
[68,null,{"$f":"C205*$K$2","v":1762.7073333333333},1441.9626666666668,1355.172,1008.0886666666667,0]
[69,null,{"$f":"C206*$K$2","v":1915.7413333333334},1568.0233333333333,1477.028,1098.6873333333333,0]
[70,null,{"$f":"C207*$K$2","v":2076.4706666666666},1700.9066666666668,1604.9926666666665,1193.808,0]
[71,null,{"$f":"C208*$K$2","v":2244.8159999999998},1839.74,1738.6693333333333,1293.3713333333333,0]
[72,null,{"$f":"C209*$K$2","v":2420.6979999999999},1985.1580000000001,1878.6926666666666,1397.4566666666667,0]
[73,null,{"$f":"C210*$K$2","v":2603.9580000000001},2137.002,2024.5866666666668,1505.9846666666667,0]
[74,null,{"$f":"C211*$K$2","v":2794.9926666666665},2295.0340000000001,2176.5100000000002,1619.0346666666667,0]
[75,null,{"$f":"C212*$K$2","v":2993.5639999999999},2459.6506666666664,2334.7006666666666,1736.6859999999999,0]
[76,null,{"$f":"C213*$K$2","v":2993.5639999999999},2459.6506666666664,2334.7006666666666,1736.6859999999999,0]
[77,null,{"$f":"C214*$K$2","v":2993.5639999999999},2459.6506666666664,2334.7006666666666,1736.6859999999999,0]
[78,null,{"$f":"C215*$K$2","v":2993.5639999999999},2459.6506666666664,2334.7006666666666,1736.6859999999999,0]
[79,null,{"$f":"C216*$K$2","v":2993.5639999999999},2459.6506666666664,2334.7006666666666,1736.6859999999999,0]
[80,null,{"$f":"C217*$K$2","v":2993.5639999999999},2459.6506666666664,2334.7006666666666,1736.6859999999999]
[81,null,{"$f":"C218*$K$2","v":2993.5639999999999},2459.6506666666664,2334.7006666666666,1736.6859999999999]
[82,null,{"$f":"C219*$K$2","v":2993.5639999999999},2459.6506666666664,2334.7006666666666,1736.6859999999999]
[83,null,{"$f":"C220*$K$2","v":2993.5639999999999},2459.6506666666664,2334.7006666666666,1736.6859999999999]
[84,"o más",{"$f":"C221*$K$2","v":2993.5639999999999},2459.6506666666664,2334.7006666666666,1736.6859999999999,0]
[1,"Hijo",{"$f":"C222*$K$2","v":153.51000000000002},130.26533333333333,113.05000000000001,84.013999999999996,0]
[2,"Hijos",{"$f":"C223*$K$2","v":260.92733333333337},221.34,191.98666666666668,142.80000000000001,0]
[3,"Hijos o más",{"$f":"C224*$K$2","v":368.18600000000004},312.65266666666668,271.08199999999999,201.58600000000001,0]
[]
[]
["BUPA GLOBAL SELECT"]
["TARIFAS ANUALES"]
["EDAD"]
[" "," ",2000,3500,5000,10000]
[18,null,{"$f":"N305","v":2454.7999999999997},{"$f":"O305","v":2092.6999999999998},1896.35,1411,null,null,2888,2462,2231,1660,null,{"$f":"I305*0.85","v":2454.7999999999997},{"$f":"J305*0.85","v":2092.6999999999998},1896.35,1411]
[19,null,{"$f":"N306","v":2488.7999999999997},{"$f":"O306","v":2117.35},{"$f":"P306","v":1917.6},{"$f":"Q306","v":1426.3},null,null,2928,2491,2256,1678,null,{"$f":"I306*0.85","v":2488.7999999999997},2117.35,1917.6,1426.3]
[20,null,2526.1999999999998,2144.5499999999997,1940.55,1443.3,null,null,2972,2523,2283,1698,null,2526.1999999999998,2144.5499999999997,1940.55,1443.3]
[21,null,2562.75,2171.75,1962.6499999999999,1460.3,null,null,3015,2555,2309,1718,null,2562.75,2171.75,1962.6499999999999,1460.3]
[22,null,2601,2202.35,1987.3,1478.1499999999999,null,null,3060,2591,2338,1739,null,2601,2202.35,1987.3,1478.1499999999999]
[23,null,2640.95,2231.25,2011.95,1496.85,null,null,3107,2625,2367,1761,null,2640.95,2231.25,2011.95,1496.85]
[24,null,2680.0499999999997,2263.5499999999997,2038.3,1515.55,null,null,3153,2663,2398,1783,null,2680.0499999999997,2263.5499999999997,2038.3,1515.55]
[25,null,2724.25,2295,2065.5,1535.95,null,null,3205,2700,2430,1807,null,2724.25,2295,2065.5,1535.95]
[26,null,2785.45,2341.75,2105.4499999999998,1566.55,null,null,3277,2755,2477,1843,null,2785.45,2341.75,2105.4499999999998,1566.55]
[27,null,2849.2,2392.75,2145.4,1597.1499999999999,null,null,3352,2815,2524,1879,null,2849.2,2392.75,2145.4,1597.1499999999999]
[28,null,2915.5,2442.9,2188.75,1629.45,null,null,3430,2874,2575,1917,null,2915.5,2442.9,2188.75,1629.45]
[29,null,2985.2,2498.15,2233.7999999999997,1661.75,null,null,3512,2939,2628,1955,null,2985.2,2498.15,2233.7999999999997,1661.75]
[30,null,3056.6,2552.5499999999997,2281.4,1698.3,null,null,3596,3003,2684,1998,null,3056.6,2552.5499999999997,2281.4,1698.3]
[31,null,3131.4,2611.1999999999998,2331.5499999999997,1734,null,null,3684,3072,2743,2040,null,3131.4,2611.1999999999998,2331.5499999999997,1734]
[32,null,3208.75,2671.5499999999997,2381.6999999999998,1771.3999999999999,null,null,3775,3143,2802,2084,null,3208.75,2671.5499999999997,2381.6999999999998,1771.3999999999999]
[33,null,3286.95,2734.45,2436.1,1812.2,null,null,3867,3217,2866,2132,null,3286.95,2734.45,2436.1,1812.2]
[34,null,3370.25,2798.2,2489.65,1852.1499999999999,null,null,3965,3292,2929,2179,null,3370.25,2798.2,2489.65,1852.1499999999999]
[35,null,3453.5499999999997,2865.35,2549.15,1896.35,null,null,4063,3371,2999,2231,null,3453.5499999999997,2865.35,2549.15,1896.35]
[36,null,3541.1,2934.2,2606.9499999999998,1939.7,null,null,4166,3452,3067,2282,null,3541.1,2934.2,2606.9499999999998,1939.7]
[37,null,3632.0499999999997,3006.45,2669,1986.45,null,null,4273,3537,3140,2337,null,3632.0499999999997,3006.45,2669,1986.45]
[38,null,3723.85,3079.5499999999997,2731.0499999999997,2032.35,null,null,4381,3623,3213,2391,null,3723.85,3079.5499999999997,2731.0499999999997,2032.35]
[39,null,3819.0499999999997,3153.5,2797.35,2080.7999999999997,null,null,4493,3710,3291,2448,null,3819.0499999999997,3153.5,2797.35,2080.7999999999997]
[40,null,3916.7999999999997,3232.5499999999997,2862.7999999999997,2130.1,null,null,4608,3803,3368,2506,null,3916.7999999999997,3232.5499999999997,2862.7999999999997,2130.1]
[41,null,4017.95,3312.45,2933.35,2181.9499999999998,null,null,4727,3897,3451,2567,null,4017.95,3312.45,2933.35,2181.9499999999998]
[42,null,4120.8,3394.9,3003.0499999999997,2233.7999999999997,null,null,4848,3994,3533,2628,null,4120.8,3394.9,3003.0499999999997,2233.7999999999997]
[43,null,4225.3499999999995,3478.2,3076.15,2288.1999999999998,null,null,4971,4092,3619,2692,null,4225.3499999999995,3478.2,3076.15,2288.1999999999998]
[44,null,4333.3,3565.75,3150.95,2344.2999999999997,null,null,5098,4195,3707,2758,null,4333.3,3565.75,3150.95,2344.2999999999997]
[45,null,4443.8,3654.15,3227.45,2400.4,null,null,5228,4299,3797,2824,null,4443.8,3654.15,3227.45,2400.4]
[46,null,4558.55,3744.25,3307.35,2459.9,null,null,5363,4405,3891,2894,null,4558.55,3744.25,3307.35,2459.9]
[47,null,4673.3,3836.9,3388.1,2520.25,null,null,5498,4514,3986,2965,null,4673.3,3836.9,3388.1,2520.25]
[48,null,4793.1499999999996,3932.95,3471.4,2581.4499999999998,null,null,5639,4627,4084,3037,null,4793.1499999999996,3932.95,3471.4,2581.4499999999998]
[49,null,4913.8499999999995,4030.7,3553.85,2644.35,null,null,5781,4742,4181,3111,null,4913.8499999999995,4030.7,3553.85,2644.35]
[50,null,5035.3999999999996,4131,3641.4,2708.95,null,null,5924,4860,4284,3187,null,5035.3999999999996,4131,3641.4,2708.95]
[51,null,5162.05,4231.3,3730.65,2775.25,null,null,6073,4978,4389,3265,null,5162.05,4231.3,3730.65,2775.25]
[52,null,5291.25,4335,3821.6,2842.4,null,null,6225,5100,4496,3344,null,5291.25,4335,3821.6,2842.4]
[53,null,5423,4442.0999999999995,3913.4,2911.25,null,null,6380,5226,4604,3425,null,5423,4442.0999999999995,3913.4,2911.25]
[54,null,5554.75,4549.2,4007.75,2981.7999999999997,null,null,6535,5352,4715,3508,null,5554.75,4549.2,4007.75,2981.7999999999997]
[55,null,5694.15,4660.55,4105.5,3054.0499999999997,null,null,6699,5483,4830,3593,null,5694.15,4660.55,4105.5,3054.0499999999997]
[56,null,5832.7,4771.8999999999996,4203.25,3127.15,null,null,6862,5614,4945,3679,null,5832.7,4771.8999999999996,4203.25,3127.15]
[57,null,5972.95,4888.3499999999995,4304.3999999999996,3202.7999999999997,null,null,7027,5751,5064,3768,null,5972.95,4888.3499999999995,4304.3999999999996,3202.7999999999997]
[58,null,6117.45,5005.6499999999996,4405.55,3277.6,null,null,7197,5889,5183,3856,null,6117.45,5005.6499999999996,4405.55,3277.6]
[59,null,6266.2,5125.5,4510.0999999999995,3354.95,null,null,7372,6030,5306,3947,null,6266.2,5125.5,4510.0999999999995,3354.95]
[60,null,6414.95,5245.3499999999995,4616.3499999999995,3434,null,null,7547,6171,5431,4040,null,6414.95,5245.3499999999995,4616.3499999999995,3434]
[61,null,7200.3499999999995,5886.25,5177.3499999999995,3851.35,null,null,8471,6925,6091,4531,null,7200.3499999999995,5886.25,5177.3499999999995,3851.35]
[62,null,8052.9,6579.8499999999995,5788.5,4306.0999999999995,null,null,9474,7741,6810,5066,null,8052.9,6579.8499999999995,5788.5,4306.0999999999995]
[63,null,8968.35,7330.4,6446.4,4795.7,null,null,10551,8624,7584,5642,null,8968.35,7330.4,6446.4,4795.7]
[64,null,9949.25,8132.8,7155.3,5322.7,null,null,11705,9568,8418,6262,null,9949.25,8132.8,7155.3,5322.7]
[65,null,10994.75,8990.4499999999989,7911.8,5885.4,null,null,12935,10577,9308,6924,null,10994.75,8990.4499999999989,7911.8,5885.4]
[66,null,12104.85,9903.35,8718.4499999999989,6485.5,null,null,14241,11651,10257,7630,null,12104.85,9903.35,8718.4499999999989,6485.5]
[67,null,13281.25,10870.65,9575.25,7123,null,null,15625,12789,11265,8380,null,13281.25,10870.65,9575.25,7123]
[68,null,14518.85,11894.9,10479.65,7796.2,null,null,17081,13994,12329,9172,null,14518.85,11894.9,10479.65,7796.2]
[69,null,15824.449999999999,12971,11434.199999999999,8505.9499999999989,null,null,18617,15260,13452,10007,null,15824.449999999999,12971,11434.199999999999,8505.9499999999989]
[70,null,17193.8,14102.35,12437.199999999999,9252.25,null,null,20228,16591,14632,10885,null,17193.8,14102.35,12437.199999999999,9252.25]
[71,null,18627.75,15288.1,13489.5,10034.25,null,null,21915,17986,15870,11805,null,18627.75,15288.1,13489.5,10034.25]
[72,null,20128,16528.25,14591.1,10853.65,null,null,23680,19445,17166,12769,null,20128,16528.25,14591.1,10853.65]
[73,null,21690.3,17823.649999999998,15741.15,11707.9,null,null,25518,20969,18519,13774,null,21690.3,17823.649999999998,15741.15,11707.9]
[74,null,23318.899999999998,19172.599999999999,16942.2,12602.1,null,null,27434,22556,19932,14826,null,23318.899999999998,19172.599999999999,16942.2,12602.1]
[75,null,25013.8,20578.5,18190,13531.15,null,null,29428,24210,21400,15919,null,25013.8,20578.5,18190,13531.15]
[76,null,25013.8,20578.5,18190,13531.15,null,null,29428,24210,21400,15919,null,25013.8,20578.5,18190,13531.15]
[77,null,25013.8,20578.5,18190,13531.15,null,null,29428,24210,21400,15919,null,25013.8,20578.5,18190,13531.15]
[78,null,25013.8,20578.5,18190,13531.15,null,null,29428,24210,21400,15919,null,25013.8,20578.5,18190,13531.15]
[79,null,25013.8,20578.5,18190,13531.15,null,null,29428,24210,21400,15919,null,25013.8,20578.5,18190,13531.15]
[80,null,25013.8,20578.5,18190,13531.15,null,null,29428,24210,21400,15919,null,25013.8,20578.5,18190,13531.15]
[81,null,25013.8,20578.5,18190,13531.15,null,null,29428,24210,21400,15919,null,25013.8,20578.5,18190,13531.15]
[82,null,25013.8,20578.5,18190,13531.15,null,null,29428,24210,21400,15919,null,25013.8,20578.5,18190,13531.15]
[83,null,{"$f":"N370","v":25013.8},{"$f":"O370","v":20578.5},{"$f":"P370","v":18190},{"$f":"Q370","v":13531.15},null,null,29428,24210,21400,15919,null,{"$f":"I370*0.85","v":25013.8},20578.5,18190,13531.15]
[84,"o más",25013.8,20578.5,18190,13531.15,null,null,29428,24210,21400,15919,null,25013.8,20578.5,18190,13531.15]
[1,"Hijo",1235.05,1054,956.25,711.44999999999993,null,null,1453,1240,1125,837,null,1235.05,1054,956.25,711.44999999999993]
[2,"Hijos",2100.35,1790.95,1621.8,1207,null,null,2471,2107,1908,1420,null,2100.35,1790.95,1621.8,1207]
[3,"Hijos o más",2965.65,2527.0499999999997,2290.75,1704.25,null,null,3489,2973,2695,2005,null,2965.65,2527.0499999999997,2290.75,1704.25]
[]
["BUPA GLOBAL SELECT - MENSUALES"]
["EDAD"]
[" "," ",2000,3500,5000]
[18,null,{"$f":"C305*$K$2","v":229.11466666666666},{"$f":"D305*$K$2","v":195.31866666666667},176.99266666666668,131.69333333333333,0]
[19,null,{"$f":"C306*$K$2","v":232.28799999999998},197.61933333333334,178.976,133.12133333333333,0]
[20,null,{"$f":"C307*$K$2","v":235.77866666666665},200.15799999999999,181.11799999999999,134.708,0]
[21,null,{"$f":"C308*$K$2","v":239.19},202.69666666666669,183.18066666666667,136.29466666666667,0]
[22,null,{"$f":"C309*$K$2","v":242.76000000000002},205.55266666666668,185.48133333333334,137.96066666666667,0]
[23,null,{"$f":"C310*$K$2","v":246.48866666666666},208.25,187.78200000000001,139.70599999999999,0]
[24,null,{"$f":"C311*$K$2","v":250.13799999999998},211.26466666666664,190.24133333333333,141.45133333333334,0]
[25,null,{"$f":"C312*$K$2","v":254.26333333333335},214.20000000000002,192.78,143.35533333333333,0]
[26,null,{"$f":"C313*$K$2","v":259.97533333333331},218.56333333333333,196.50866666666667,146.21133333333333,0]
[27,null,{"$f":"C314*$K$2","v":265.92533333333336},223.32333333333335,200.23733333333334,149.06733333333332,0]
[28,null,{"$f":"C315*$K$2","v":272.11333333333334},228.00400000000002,204.28333333333333,152.08200000000002,0]
[29,null,{"$f":"C316*$K$2","v":278.61866666666668},233.16066666666669,208.48799999999997,155.09666666666666,0]
[30,null,{"$f":"C317*$K$2","v":285.28266666666667},238.238,212.9306666666667,158.50800000000001,0]
[31,null,{"$f":"C318*$K$2","v":292.26400000000001},243.71199999999999,217.61133333333331,161.84,0]
[32,null,{"$f":"C319*$K$2","v":299.48333333333335},249.34466666666665,222.292,165.33066666666667,0]
[33,null,{"$f":"C320*$K$2","v":306.78199999999998},255.21533333333332,227.36933333333334,169.13866666666667,0]
[34,null,{"$f":"C321*$K$2","v":314.55666666666667},261.16533333333331,232.36733333333336,172.86733333333333,0]
[35,null,{"$f":"C322*$K$2","v":322.3313333333333},267.43266666666665,237.92066666666668,176.99266666666668,0]
[36,null,{"$f":"C323*$K$2","v":330.5026666666667},273.85866666666664,243.31533333333331,181.03866666666667,0]
[37,null,{"$f":"C324*$K$2","v":338.99133333333333},280.60199999999998,249.10666666666668,185.40200000000002,0]
[38,null,{"$f":"C325*$K$2","v":347.55933333333331},287.42466666666667,254.898,189.68600000000001,0]
[39,null,{"$f":"C326*$K$2","v":356.44466666666665},294.32666666666665,261.08600000000001,194.20799999999997,0]
[40,null,{"$f":"C327*$K$2","v":365.56799999999998},301.70466666666664,267.19466666666665,198.80933333333334,0]
[41,null,{"$f":"C328*$K$2","v":375.00866666666667},309.16199999999998,273.77933333333334,203.64866666666666,0]
[42,null,{"$f":"C329*$K$2","v":384.60800000000006},316.85733333333337,280.28466666666668,208.48799999999997,0]
[43,null,{"$f":"C330*$K$2","v":394.36599999999999},324.63200000000001,287.10733333333337,213.56533333333331,0]
[44,null,{"$f":"C331*$K$2","v":404.44133333333338},332.80333333333334,294.08866666666665,218.8013333333333,0]
[45,null,{"$f":"C332*$K$2","v":414.75466666666671},341.05400000000003,301.22866666666664,224.03733333333335,0]
[46,null,{"$f":"C333*$K$2","v":425.46466666666669},349.46333333333337,308.68599999999998,229.59066666666669,0]
[47,null,{"$f":"C334*$K$2","v":436.17466666666672},358.1106666666667,316.22266666666667,235.22333333333336,0]
[48,null,{"$f":"C335*$K$2","v":447.36066666666665},367.07533333333333,323.99733333333336,240.93533333333332,0]
[49,null,{"$f":"C336*$K$2","v":458.62599999999998},376.19866666666667,331.6926666666667,246.80600000000001,0]
[50,null,{"$f":"C337*$K$2","v":469.97066666666666},385.56,339.86400000000003,252.83533333333332,0]
[51,null,{"$f":"C338*$K$2","v":481.7913333333334},394.92133333333339,348.19400000000002,259.02333333333337,0]
[52,null,{"$f":"C339*$K$2","v":493.85},404.6,356.68266666666665,265.29066666666671,0]
[53,null,{"$f":"C340*$K$2","v":506.1466666666667},414.59599999999995,365.25066666666669,271.7166666666667,0]
[54,null,{"$f":"C341*$K$2","v":518.44333333333338},424.59199999999998,374.05666666666667,278.30133333333333,0]
[55,null,{"$f":"C342*$K$2","v":531.45399999999995},434.98466666666673,383.18,285.04466666666667,0]
[56,null,{"$f":"C343*$K$2","v":544.38533333333339},445.3773333333333,392.30333333333334,291.86733333333336,0]
[57,null,{"$f":"C344*$K$2","v":557.47533333333331},456.24599999999998,401.74399999999997,298.928,0]
[58,null,{"$f":"C345*$K$2","v":570.96199999999999},467.19399999999996,411.18466666666671,305.90933333333334,0]
[59,null,{"$f":"C346*$K$2","v":584.84533333333331},478.38,420.94266666666664,313.12866666666667,0]
[60,null,{"$f":"C347*$K$2","v":598.72866666666664},489.56599999999997,430.85933333333332,320.50666666666666,0]
[61,null,{"$f":"C348*$K$2","v":672.03266666666661},549.38333333333333,483.21933333333328,359.45933333333335,0]
[62,null,{"$f":"C349*$K$2","v":751.60400000000004},614.11933333333332,540.26,401.90266666666662,0]
[63,null,{"$f":"C350*$K$2","v":837.04600000000005},684.17066666666665,601.66399999999999,447.59866666666665,0]
[64,null,{"$f":"C351*$K$2","v":928.59666666666669},759.06133333333344,667.82800000000009,496.78533333333331,0]
[65,null,{"$f":"C352*$K$2","v":1026.1766666666667},839.10866666666664,738.43466666666677,549.30399999999997,0]
[66,null,{"$f":"C353*$K$2","v":1129.7860000000001},924.3126666666667,813.72199999999998,605.31333333333339,0]
[67,null,{"$f":"C354*$K$2","v":1239.5833333333335},1014.5940000000001,893.69,664.81333333333339,0]
[68,null,{"$f":"C355*$K$2","v":1355.0926666666667},1110.1906666666666,978.10066666666671,727.64533333333338,0]
[69,null,{"$f":"C356*$K$2","v":1476.9486666666667},1210.6266666666668,1067.192,793.88866666666661,0]
[70,null,{"$f":"C357*$K$2","v":1604.7546666666667},1316.2193333333335,1160.8053333333332,863.54333333333341,0]
[71,null,{"$f":"C358*$K$2","v":1738.5900000000001},1426.8893333333335,1259.02,936.53000000000009,0]
[72,null,{"$f":"C359*$K$2","v":1878.6133333333335},1542.6366666666668,1361.836,1013.0073333333333,0]
[73,null,{"$f":"C360*$K$2","v":2024.4280000000001},1663.5406666666665,1469.174,1092.7373333333333,0]
[74,null,{"$f":"C361*$K$2","v":2176.4306666666666},1789.4426666666666,1581.2720000000002,1176.1960000000001,0]
[75,null,{"$f":"C362*$K$2","v":2334.6213333333335},1920.66,1697.7333333333333,1262.9073333333333,0]
[76,null,{"$f":"C363*$K$2","v":2334.6213333333335},1920.66,1697.7333333333333,1262.9073333333333,0]
[77,null,{"$f":"C364*$K$2","v":2334.6213333333335},1920.66,1697.7333333333333,1262.9073333333333,0]
[78,null,{"$f":"C365*$K$2","v":2334.6213333333335},1920.66,1697.7333333333333,1262.9073333333333,0]
[79,null,{"$f":"C366*$K$2","v":2334.6213333333335},1920.66,1697.7333333333333,1262.9073333333333,0]
[80,null,{"$f":"C367*$K$2","v":2334.6213333333335},1920.66,1697.7333333333333,1262.9073333333333]
[81,null,{"$f":"C368*$K$2","v":2334.6213333333335},1920.66,1697.7333333333333,1262.9073333333333]
[82,null,{"$f":"C369*$K$2","v":2334.6213333333335},1920.66,1697.7333333333333,1262.9073333333333]
[83,null,{"$f":"C370*$K$2","v":2334.6213333333335},1920.66,1697.7333333333333,1262.9073333333333]
[84,"o más",{"$f":"C371*$K$2","v":2334.6213333333335},1920.66,1697.7333333333333,1262.9073333333333,0]
[1,"Hijo",{"$f":"C372*$K$2","v":115.27133333333333},98.373333333333335,89.25,66.402000000000001]
[2,"Hijos",{"$f":"C373*$K$2","v":196.03266666666667},167.15533333333335,151.36799999999999,112.65333333333334]
[3,"Hijos o más",{"$f":"C374*$K$2","v":276.79400000000004},235.85799999999998,213.80333333333334,159.06333333333333]
[]
[]
["BUPA GLOBAL ELITE"]
["TARIFAS SEMESTRALES"]
["EDAD"]
[" "," ",1000,2000,3500]
[18,null,{"$f":"C6*$K$4","v":3341.8090000000002},{"$f":"D6*$K$4","v":2393.5065000000004},2026.7995000000001,1757.4005,1363.213]
[19,null,{"$f":"C7*$K$4","v":3385.9580000000001},2422.3384999999998,2047.973,1776.3215,1377.6289999999999]
[20,null,{"$f":"C8*$K$4","v":3431.0079999999998},2452.9725000000003,2070.9485,1795.693,1392.4955]
[21,null,{"$f":"C9*$K$4","v":3477.4095000000002},2484.0569999999998,2094.3745000000004,1815.9655,1408.2629999999999]
[22,null,{"$f":"C10*$K$4","v":3525.6129999999998},2516.4929999999999,2118.2510000000002,1836.6885,1424.0305000000001]
[23,null,{"$f":"C11*$K$4","v":3576.5194999999999},2548.9290000000001,2143.9295000000002,1859.2135000000001,1442.0505000000001]
[24,null,{"$f":"C12*$K$4","v":3626.9755},2583.6175000000003,2169.6080000000002,1881.288,1459.1695000000002]
[25,null,{"$f":"C13*$K$4","v":3679.6840000000002},2619.6575000000003,2196.1875,1904.7139999999999,1477.1895000000002]
[26,null,{"$f":"C14*$K$4","v":3755.3679999999999},2671.0144999999998,2235.3809999999999,1938.9520000000002,1503.3185000000001]
[27,null,{"$f":"C15*$K$4","v":3834.2055},2724.6240000000003,2276.8269999999998,1973.6405,1531.2495000000001]
[28,null,{"$f":"C16*$K$4","v":3915.2954999999997},2779.585,2319.1740000000004,2011.0320000000002,1559.1804999999999]
[29,null,{"$f":"C17*$K$4","v":4000.44},2837.2490000000003,2363.7735000000002,2049.7750000000001,1589.8145000000002]
[30,null,{"$f":"C18*$K$4","v":4087.837},2898.0665000000004,2410.6254999999996,2090.3200000000002,1621.3495]
[31,null,{"$f":"C19*$K$4","v":4178.3874999999998},2959.7850000000003,2459.2795000000001,2132.2165,1654.2359999999999]
[32,null,{"$f":"C20*$K$4","v":4271.1904999999997},3024.2065000000002,2508.384,2175.0140000000001,1686.2214999999999]
[33,null,{"$f":"C21*$K$4","v":4367.1469999999999},3090.4300000000003,2560.6419999999998,2220.0640000000003,1722.2614999999998]
[34,null,{"$f":"C22*$K$4","v":4466.2569999999996},3158.9059999999999,2613.8009999999999,2266.4654999999998,1757.4005]
[35,null,{"$f":"C23*$K$4","v":4567.1689999999999},3229.1840000000002,2669.663,2315.1194999999998,1795.693]
[36,null,{"$f":"C24*$K$4","v":4671.6850000000004},3301.7145,2726.4259999999999,2363.7735000000002,1833.5350000000001]
[37,null,{"$f":"C25*$K$4","v":4779.3545000000004},3377.3985000000002,2784.991,2415.5810000000001,1873.1789999999999]
[38,null,{"$f":"C26*$K$4","v":4889.2764999999999},3453.5329999999999,2845.8085000000001,2468.2894999999999,1914.1745000000001]
[39,null,{"$f":"C27*$K$4","v":5002.8025000000007},3533.2715000000003,2908.4279999999999,2521.8990000000003,1955.6205]
[40,null,{"$f":"C28*$K$4","v":5118.5810000000001},3614.3615000000004,2972.3990000000003,2577.3105,1999.319]
[41,null,{"$f":"C29*$K$4","v":5237.5130000000008},3697.7040000000002,3038.6224999999999,2634.9744999999998,2043.9185]
[42,null,{"$f":"C30*$K$4","v":5358.6975000000002},3782.8485000000001,3106.6479999999997,2693.5394999999999,2089.4189999999999]
[43,null,{"$f":"C31*$K$4","v":5482.585},3871.1465000000003,3176.4755,2754.357,2136.2710000000002]
[44,null,{"$f":"C32*$K$4","v":5610.0765000000001},3959.895,3247.2040000000002,2816.0754999999999,2184.4744999999998]
[45,null,{"$f":"C33*$K$4","v":5740.2709999999997},4052.2475000000004,3321.0860000000002,2879.1454999999996,2233.1284999999998]
[46,null,{"$f":"C34*$K$4","v":5873.1684999999998},4145.9515000000001,3396.3195000000001,2945.3690000000001,2283.5844999999999]
[47,null,{"$f":"C35*$K$4","v":6008.7690000000002},4242.8090000000002,3472.4540000000002,3010.6915000000004,2335.3919999999998]
[48,null,{"$f":"C36*$K$4","v":6147.5230000000001},4340.1170000000002,3550.8409999999999,3078.7170000000001,2387.65]
[49,null,{"$f":"C37*$K$4","v":6289.4305000000004},4441.0289999999995,3631.4805000000001,3148.9950000000003,2441.71]
[50,null,{"$f":"C38*$K$4","v":6433.14},4542.8419999999996,3713.922,3220.6244999999999,2497.5720000000001]
[51,null,{"$f":"C39*$K$4","v":6580.4534999999996},4647.3580000000002,3798.616,3293.6054999999997,2553.8845000000001]
[52,null,{"$f":"C40*$K$4","v":6730.0195000000003},4754.1265000000003,3882.8595,3366.5865000000003,2611.5484999999999]
[53,null,{"$f":"C41*$K$4","v":6883.1895000000004},4864.0484999999999,3971.1575000000003,3443.1715000000004,2670.5640000000003]
[54,null,{"$f":"C42*$K$4","v":7039.0625},4974.8715000000002,4059.9059999999999,3520.2069999999999,2730.4804999999997]
[55,null,{"$f":"C43*$K$4","v":7197.6385},5087.4965000000002,4151.3575000000001,3599.4950000000003,2791.7485000000001]
[56,null,{"$f":"C44*$K$4","v":7358.0164999999997},5202.3739999999998,4244.1605,3680.1345000000001,2854.3679999999999]
[57,null,{"$f":"C45*$K$4","v":7522.8995000000004},5319.5039999999999,4338.7654999999995,3761.6750000000002,2917.4379999999996]
[58,null,{"$f":"C46*$K$4","v":7690.0350000000008},5438.8864999999996,4435.1725000000006,3845.4679999999998,2982.31]
[59,null,{"$f":"C47*$K$4","v":7859.4230000000007},5560.5214999999998,4532.9309999999996,3930.6125000000002,3048.0830000000001]
[60,null,{"$f":"C48*$K$4","v":8031.9645},5684.4089999999997,4633.3924999999999,4017.1085000000003,3115.6579999999999]
[61,null,{"$f":"C49*$K$4","v":8938.8210000000017},6334.4805000000006,5160.027,4474.366,3470.652]
[62,null,{"$f":"C50*$K$4","v":9915.9555},7038.6120000000001,5732.1620000000003,4970.3665000000001,3854.4780000000001]
[63,null,{"$f":"C51*$K$4","v":10964.719499999999},7794.5509999999995,6347.9955000000009,5504.2089999999998,4268.9380000000001]
[64,null,{"$f":"C52*$K$4","v":12084.212},8604.5500000000011,7008.4285,6077.2449999999999,4713.5815000000002]
[65,null,{"$f":"C53*$K$4","v":13274.432999999999},9467.2574999999997,7713.9115000000002,6688.5734999999995,5187.5075000000006]
[66,null,{"$f":"C54*$K$4","v":14536.283500000001},10382.673500000001,8464.4444999999996,7339.9965000000002,5692.518]
[67,null,{"$f":"C55*$K$4","v":15869.313},11351.248500000002,9259.1265000000003,8028.8109999999997,6226.8109999999997]
[68,null,{"$f":"C56*$K$4","v":17273.521499999999},12373.432999999999,10097.9575,8755.9179999999997,6790.8370000000004]
[69,null,{"$f":"C57*$K$4","v":18748.008000000002},13448.326000000001,10982.7395,9523.1194999999989,7385.4970000000003]
[70,null,{"$f":"C58*$K$4","v":20294.574500000002},14576.828500000001,11911.6705,10328.613500000001,8010.7910000000002]
[71,null,{"$f":"C59*$K$4","v":21912.32},15758.039499999999,12885.201000000001,11172.8505,8665.3675000000003]
[72,null,{"$f":"C60*$K$4","v":23600.343499999999},16993.3105,13903.331000000002,12055.380000000001,9349.6769999999997]
[73,null,{"$f":"C61*$K$4","v":25359.545999999998},18280.388999999999,14965.61,12976.6525,10064.17]
[74,null,{"$f":"C62*$K$4","v":27190.378000000001},19621.077000000001,16073.389499999999,13937.569,10809.296999999999]
[75,null,{"$f":"C63*$K$4","v":29091.9385},21015.374500000002,17225.768500000002,14936.327500000001,11583.7065]
[76,null,{"$f":"C64*$K$4","v":29091.9385},21015.374500000002,17225.768500000002,14936.327500000001,11583.7065]
[77,null,{"$f":"C65*$K$4","v":29091.9385},21015.374500000002,17225.768500000002,14936.327500000001,11583.7065]
[78,null,{"$f":"C66*$K$4","v":29091.9385},21015.374500000002,17225.768500000002,14936.327500000001,11583.7065]
[79,null,{"$f":"C67*$K$4","v":29091.9385},21015.374500000002,17225.768500000002,14936.327500000001,11583.7065]
[80,null,{"$f":"C68*$K$4","v":29091.9385},21015.374500000002,17225.768500000002,14936.327500000001,11583.7065]
[81,null,{"$f":"C69*$K$4","v":29091.9385},21015.374500000002,17225.768500000002,14936.327500000001,11583.7065]
[82,null,{"$f":"C70*$K$4","v":29091.9385},21015.374500000002,17225.768500000002,14936.327500000001,11583.7065]
[83,null,{"$f":"C71*$K$4","v":29091.9385},21015.374500000002,17225.768500000002,14936.327500000001,11583.7065]
[84,"o más",{"$f":"C72*$K$4","v":29091.9385},21015.374500000002,17225.768500000002,14936.327500000001,11583.7065]
[1,"Hijo",{"$f":"C73*$K$4","v":1504.2195000000002},1077.1455000000001,912.26250000000005,791.07799999999997,614.03150000000005]
[2,"Hijos",{"$f":"C74*$K$4","v":2556.5875000000001},1831.2825,1550.6210000000001,1344.2920000000001,1043.3579999999999]
[3,"Hijos o más",{"$f":"C75*$K$4","v":3608.9555},2584.9690000000001,2189.4300000000003,1897.9565,1472.2339999999999]
[]
["BUPA GLOBAL PREMIER"]
["TARIFAS SEMESTRALES"]
["EDAD"]
[" "," ",2000,3500,5000]
[18,null,{"$f":"C155*$K$4","v":1935.7985000000001},{"$f":"D155*$K$4","v":1643.424},1425.3820000000001,1060.0264999999999,0]
[19,null,{"$f":"C156*$K$4","v":1960.1255000000001},1660.9935,1438.8970000000002,1070.8385000000001,0]
[20,null,{"$f":"C157*$K$4","v":1984.4525000000001},1679.0135,1453.3130000000001,1081.2,0]
[21,null,{"$f":"C158*$K$4","v":2009.23},1697.9345000000001,1468.1795000000002,1092.4625000000001,0]
[22,null,{"$f":"C159*$K$4","v":2034.9085},1717.306,1483.4965,1103.2745000000002,0]
[23,null,{"$f":"C160*$K$4","v":2061.9385000000002},1738.029,1500.165,1115.8885,0]
[24,null,{"$f":"C161*$K$4","v":2090.3200000000002},1760.1034999999999,1516.8335,1128.5025000000001,0]
[25,null,{"$f":"C162*$K$4","v":2118.7015000000001},1780.8264999999999,1533.9525000000001,1141.1164999999999,0]
[26,null,{"$f":"C163*$K$4","v":2160.598},1812.8120000000001,1559.1804999999999,1160.0375000000001,0]
[27,null,{"$f":"C164*$K$4","v":2203.846},1846.1489999999999,1586.6610000000001,1180.3100000000002,0]
[28,null,{"$f":"C165*$K$4","v":2248.8960000000002},1881.288,1614.1415,1201.0329999999999,0]
[29,null,{"$f":"C166*$K$4","v":2295.748},1916.4270000000001,1643.424,1222.6570000000002,0]
[30,null,{"$f":"C167*$K$4","v":2344.402},1954.269,1674.5084999999999,1245.6325000000002,0]
[31,null,{"$f":"C168*$K$4","v":2394.4075000000003},1993.913,1705.1425000000002,1268.6079999999999,0]
[32,null,{"$f":"C169*$K$4","v":2446.6654999999996},2033.5570000000002,1738.4795000000001,1293.3855000000001,0]
[33,null,{"$f":"C170*$K$4","v":2499.8244999999997},2075.904,1772.7175000000002,1318.6134999999999,0]
[34,null,{"$f":"C171*$K$4","v":2555.6865000000003},2119.6025,1808.7575000000002,1345.6434999999999,0]
[35,null,{"$f":"C172*$K$4","v":2612.9},2164.2020000000002,1845.248,1372.6734999999999,0]
[36,null,{"$f":"C173*$K$4","v":2671.4650000000001},2210.6035000000002,1882.6395000000002,1400.154,0]
[37,null,{"$f":"C174*$K$4","v":2731.8319999999999},2258.3565000000003,1925.4370000000001,1432.5900000000001,0]
[38,null,{"$f":"C175*$K$4","v":2793.5504999999998},2307.4610000000002,1974.5415,1468.63,0]
[39,null,{"$f":"C176*$K$4","v":2858.4225000000001},2358.8179999999998,2024.9975000000002,1506.4720000000002,0]
[40,null,{"$f":"C177*$K$4","v":2923.2945},2410.6254999999996,2076.3545000000004,1545.2150000000001,0]
[41,null,{"$f":"C178*$K$4","v":2990.8694999999998},2463.7844999999998,2129.9639999999999,1584.8589999999999,0]
[42,null,{"$f":"C179*$K$4","v":3060.6970000000001},2519.1959999999999,2184.4744999999998,1625.404,0]
[43,null,{"$f":"C180*$K$4","v":3130.5245},2575.5084999999999,2239.886,1666.3995000000002,0]
[44,null,{"$f":"C181*$K$4","v":3203.5054999999998},2633.1725000000001,2297.0994999999998,1708.7465,0]
[45,null,{"$f":"C182*$K$4","v":3278.2885000000001},2692.6385,2355.6644999999999,1752.8955000000001,0]
[46,null,{"$f":"C183*$K$4","v":3353.9725000000003},2753.4560000000001,2416.482,1797.0445000000002,0]
[47,null,{"$f":"C184*$K$4","v":3432.3595},2815.625,2477.75,1842.9955,0]
[48,null,{"$f":"C185*$K$4","v":3511.1970000000001},2879.1454999999996,2540.8200000000002,1889.8475000000001,0]
[49,null,{"$f":"C186*$K$4","v":3592.2869999999998},2944.0174999999999,2604.7910000000002,1937.15,0]
[50,null,{"$f":"C187*$K$4","v":3675.1790000000001},3011.1419999999998,2669.663,1986.2545000000002,0]
[51,null,{"$f":"C188*$K$4","v":3759.873},3079.1675,2736.337,2035.8095000000001,0]
[52,null,{"$f":"C189*$K$4","v":3846.3690000000001},3148.5445,2805.2635,2086.7159999999999,0]
[53,null,{"$f":"C190*$K$4","v":3934.2165000000005},3220.1740000000004,2875.0909999999999,2138.5234999999998,0]
[54,null,{"$f":"C191*$K$4","v":4023.4155000000001},3292.2540000000004,2945.8195000000001,2191.232,0]
[55,null,{"$f":"C192*$K$4","v":4115.3175000000001},3365.6855,3018.3500000000004,2245.2919999999999,0]
[56,null,{"$f":"C193*$K$4","v":4208.5709999999999},3441.3694999999998,3092.232,2300.7035000000001,0]
[57,null,{"$f":"C194*$K$4","v":4302.7254999999996},3517.5040000000004,3166.5645,2355.2140000000004,0]
[58,null,{"$f":"C195*$K$4","v":4399.5830000000005},3595.8910000000001,3242.6990000000001,2412.4275000000002,0]
[59,null,{"$f":"C196*$K$4","v":4498.6930000000002},3675.6295,3321.5365000000002,2470.5419999999999,0]
[60,null,{"$f":"C197*$K$4","v":4598.7039999999997},3756.2690000000002,3400.3740000000003,2529.107,0]
[61,null,{"$f":"C198*$K$4","v":5124.4375},4184.2440000000006,3816.636,2839.5015000000003,0]
[62,null,{"$f":"C199*$K$4","v":5693.8694999999998},4646.9075000000003,4268.4875000000002,3174.6734999999999,0]
[63,null,{"$f":"C200*$K$4","v":6305.6484999999993},5146.5119999999997,4753.6759999999995,3535.9744999999998,0]
[64,null,{"$f":"C201*$K$4","v":6960.6755000000003},5682.607,5273.5530000000008,3922.5035000000003,0]
[65,null,{"$f":"C202*$K$4","v":7658.5},6254.2915000000003,5827.6680000000006,4334.7110000000002,0]
[66,null,{"$f":"C203*$K$4","v":8399.1219999999994},6863.3675000000003,6416.4714999999997,4772.5969999999998,0]
[67,null,{"$f":"C204*$K$4","v":9182.5414999999994},7507.5825000000004,7039.5130000000008,5236.1615000000002,0]
[68,null,{"$f":"C205*$K$4","v":10009.6595},8188.2880000000005,7695.4409999999998,5724.5034999999998,0]
[69,null,{"$f":"C206*$K$4","v":10878.674000000001},8904.1324999999997,8387.4089999999997,6238.9745000000003,0]
[70,null,{"$f":"C207*$K$4","v":11791.386999999999},9658.7200000000012,9114.0654999999988,6779.1239999999998,0]
[71,null,{"$f":"C208*$K$4","v":12747.348},10447.095000000001,9873.1579999999994,7344.5015000000003,0]
[72,null,{"$f":"C209*$K$4","v":13746.1065},11272.861500000001,10668.290499999999,7935.5575000000008,0]
[73,null,{"$f":"C210*$K$4","v":14786.761500000001},12135.1185,11496.76,8551.8415000000005,0]
[74,null,{"$f":"C211*$K$4","v":15871.565500000001},13032.514499999999,12359.467500000001,9193.8040000000001,0]
[75,null,{"$f":"C212*$K$4","v":16999.167000000001},13967.302,13257.764499999999,9861.8955000000005,0]
[76,null,{"$f":"C213*$K$4","v":16999.167000000001},13967.302,13257.764499999999,9861.8955000000005,0]
[77,null,{"$f":"C214*$K$4","v":16999.167000000001},13967.302,13257.764499999999,9861.8955000000005,0]
[78,null,{"$f":"C215*$K$4","v":16999.167000000001},13967.302,13257.764499999999,9861.8955000000005,0]
[79,null,{"$f":"C216*$K$4","v":16999.167000000001},13967.302,13257.764499999999,9861.8955000000005,0]
[80,null,{"$f":"C217*$K$4","v":16999.167000000001},13967.302,13257.764499999999,9861.8955000000005,0]
[81,null,{"$f":"C218*$K$4","v":16999.167000000001},13967.302,13257.764499999999,9861.8955000000005,0]
[82,null,{"$f":"C219*$K$4","v":16999.167000000001},13967.302,13257.764499999999,9861.8955000000005,0]
[83,null,{"$f":"C220*$K$4","v":16999.167000000001},13967.302,13257.764499999999,9861.8955000000005,0]
[84,"o más",{"$f":"C221*$K$4","v":16999.167000000001},13967.302,13257.764499999999,9861.8955000000005,0]
[1,"Hijo",{"$f":"C222*$K$4","v":871.71750000000009},739.72100000000012,641.96249999999998,477.0795,0]
[2,"Hijos",{"$f":"C223*$K$4","v":1481.6945000000001},1256.895,1090.21,810.90000000000009,0]
[3,"Hijos o más",{"$f":"C224*$K$4","v":2090.7705000000001},1775.4204999999999,1539.3585,1144.7204999999999,0]
[]
["BUPA GLOBAL SELECT"]
["TARIFAS SEMESTRALES"]
["EDAD"]
[" "," ",2000,3500,5000]
[18,null,{"$f":"C305*$K$4","v":1301.0439999999999},{"$f":"D305*$K$4","v":1109.1309999999999},1005.0655,747.83,0]
[19,null,{"$f":"C306*$K$4","v":1319.0639999999999},1122.1955,1016.328,755.93899999999996,0]
[20,null,{"$f":"C307*$K$4","v":1338.886},1136.6115,1028.4915000000001,764.94900000000007,0]
[21,null,{"$f":"C308*$K$4","v":1358.2575000000002},1151.0275000000001,1040.2045000000001,773.95900000000006,0]
[22,null,{"$f":"C309*$K$4","v":1378.53},1167.2455,1053.269,783.41949999999997,0]
[23,null,{"$f":"C310*$K$4","v":1399.7035000000001},1182.5625,1066.3335000000002,793.33050000000003,0]
[24,null,{"$f":"C311*$K$4","v":1420.4265},1199.6814999999999,1080.299,803.24149999999997,0]
[25,null,{"$f":"C312*$K$4","v":1443.8525},1216.3500000000001,1094.7150000000001,814.0535000000001,0]
[26,null,{"$f":"C313*$K$4","v":1476.2884999999999},1241.1275000000001,1115.8885,830.27150000000006,0]
[27,null,{"$f":"C314*$K$4","v":1510.076},1268.1575,1137.0620000000001,846.48950000000002,0]
[28,null,{"$f":"C315*$K$4","v":1545.2150000000001},1294.7370000000001,1160.0375000000001,863.60850000000005,0]
[29,null,{"$f":"C316*$K$4","v":1582.1559999999999},1324.0195000000001,1183.914,880.72750000000008,0]
[30,null,{"$f":"C317*$K$4","v":1619.998},1352.8515,1209.1420000000001,900.09900000000005,0]
[31,null,{"$f":"C318*$K$4","v":1659.6420000000001},1383.9359999999999,1235.7214999999999,919.0200000000001,0]
[32,null,{"$f":"C319*$K$4","v":1700.6375},1415.9214999999999,1262.3009999999999,938.84199999999998,0]
[33,null,{"$f":"C320*$K$4","v":1742.0835},1449.2584999999999,1291.133,960.46600000000012,0]
[34,null,{"$f":"C321*$K$4","v":1786.2325000000001},1483.046,1319.5145000000002,981.6395,0]
[35,null,{"$f":"C322*$K$4","v":1830.3815},1518.6355000000001,1351.0495000000001,1005.0655,0]
[36,null,{"$f":"C323*$K$4","v":1876.7830000000001},1555.126,1381.6834999999999,1028.0410000000002,0]
[37,null,{"$f":"C324*$K$4","v":1924.9865},1593.4185,1414.5700000000002,1052.8185000000001,0]
[38,null,{"$f":"C325*$K$4","v":1973.6405},1632.1614999999999,1447.4565,1077.1455000000001,0]
[39,null,{"$f":"C326*$K$4","v":2024.0964999999999},1671.355,1482.5955000000001,1102.8239999999998,0]
[40,null,{"$f":"C327*$K$4","v":2075.904},1713.2514999999999,1517.2839999999999,1128.953,0]
[41,null,{"$f":"C328*$K$4","v":2129.5135},1755.5985000000001,1554.6755000000001,1156.4334999999999,0]
[42,null,{"$f":"C329*$K$4","v":2184.0240000000003},1799.297,1591.6164999999999,1183.914,0]
[43,null,{"$f":"C330*$K$4","v":2239.4355},1843.4459999999999,1630.3595,1212.7459999999999,0]
[44,null,{"$f":"C331*$K$4","v":2296.6490000000003},1889.8475000000001,1670.0035,1242.4789999999998,0]
[45,null,{"$f":"C332*$K$4","v":2355.2140000000004},1936.6995000000002,1710.5484999999999,1272.2120000000002,0]
[46,null,{"$f":"C333*$K$4","v":2416.0315000000001},1984.4525000000001,1752.8955000000001,1303.7470000000001,0]
[47,null,{"$f":"C334*$K$4","v":2476.8490000000002},2033.5570000000002,1795.693,1335.7325000000001,0]
[48,null,{"$f":"C335*$K$4","v":2540.3694999999998},2084.4634999999998,1839.8420000000001,1368.1685,0]
[49,null,{"$f":"C336*$K$4","v":2604.3404999999998},2136.2710000000002,1883.5405000000001,1401.5055,0]
[50,null,{"$f":"C337*$K$4","v":2668.7619999999997},2189.4300000000003,1929.9420000000002,1435.7435,0]
[51,null,{"$f":"C338*$K$4","v":2735.8865000000001},2242.5890000000004,1977.2445000000002,1470.8825000000002,0]
[52,null,{"$f":"C339*$K$4","v":2804.3625000000002},2297.5500000000002,2025.4480000000001,1506.4720000000002,0]
[53,null,{"$f":"C340*$K$4","v":2874.19},2354.3129999999996,2074.1020000000003,1542.9625000000001,0]
[54,null,{"$f":"C341*$K$4","v":2944.0174999999999},2411.076,2124.1075000000001,1580.354,0]
[55,null,{"$f":"C342*$K$4","v":3017.8995},2470.0915,2175.915,1618.6464999999998,0]
[56,null,{"$f":"C343*$K$4","v":3091.3310000000001},2529.107,2227.7225000000003,1657.3895000000002,0]
[57,null,{"$f":"C344*$K$4","v":3165.6635000000001},2590.8254999999999,2281.3319999999999,1697.4839999999999,0]
[58,null,{"$f":"C345*$K$4","v":3242.2485000000001},2652.9944999999998,2334.9415000000004,1737.1279999999999,0]
[59,null,{"$f":"C346*$K$4","v":3321.0860000000002},2716.5150000000003,2390.3529999999996,1778.1234999999999,0]
[60,null,{"$f":"C347*$K$4","v":3399.9234999999999},2780.0355,2446.6654999999996,1820.02,0]
[61,null,{"$f":"C348*$K$4","v":3816.1855},3119.7125000000001,2743.9955,2041.2155,0]
[62,null,{"$f":"C349*$K$4","v":4268.0370000000003},3487.3204999999998,3067.9050000000002,2282.2329999999997,0]
[63,null,{"$f":"C350*$K$4","v":4753.2255000000005},3885.1120000000001,3416.5920000000001,2541.721,0]
[64,null,{"$f":"C351*$K$4","v":5273.1025},4310.384,3792.3090000000002,2821.0309999999999,0]
[65,null,{"$f":"C352*$K$4","v":5827.2175000000007},4764.9384999999993,4193.2539999999999,3119.2620000000002,0]
[66,null,{"$f":"C353*$K$4","v":6415.5705000000007},5248.7755000000006,4620.7784999999994,3437.3150000000001,0]
[67,null,{"$f":"C354*$K$4","v":7039.0625},5761.4445000000005,5074.8825000000006,3775.19,0]
[68,null,{"$f":"C355*$K$4","v":7694.9905000000008},6304.2970000000005,5554.2145,4131.9859999999999,0]
[69,null,{"$f":"C356*$K$4","v":8386.9585000000006},6874.63,6060.1259999999993,4508.1534999999994,0]
[70,null,{"$f":"C357*$K$4","v":9112.7139999999999},7474.2455000000009,6591.7159999999994,4903.6925000000001,0]
[71,null,{"$f":"C358*$K$4","v":9872.7075000000004},8102.6930000000002,7149.4350000000004,5318.1525000000001,0]
[72,null,{"$f":"C359*$K$4","v":10667.84},8759.9724999999999,7733.2830000000004,5752.4345000000003,0]
[73,null,{"$f":"C360*$K$4","v":11495.859},9446.5344999999998,8342.8094999999994,6205.1869999999999,0]
[74,null,{"$f":"C361*$K$4","v":12359.017},10161.477999999999,8979.366,6679.1130000000003,0]
[75,null,{"$f":"C362*$K$4","v":13257.314},10906.605000000001,9640.7000000000007,7171.5095000000001,0]
[76,null,{"$f":"C363*$K$4","v":13257.314},10906.605000000001,9640.7000000000007,7171.5095000000001,0]
[77,null,{"$f":"C364*$K$4","v":13257.314},10906.605000000001,9640.7000000000007,7171.5095000000001,0]
[78,null,{"$f":"C365*$K$4","v":13257.314},10906.605000000001,9640.7000000000007,7171.5095000000001,0]
[79,null,{"$f":"C366*$K$4","v":13257.314},10906.605000000001,9640.7000000000007,7171.5095000000001,0]
[80,null,{"$f":"C367*$K$4","v":13257.314},10906.605000000001,9640.7000000000007,7171.5095000000001,0]
[81,null,{"$f":"C368*$K$4","v":13257.314},10906.605000000001,9640.7000000000007,7171.5095000000001,0]
[82,null,{"$f":"C369*$K$4","v":13257.314},10906.605000000001,9640.7000000000007,7171.5095000000001,0]
[83,null,{"$f":"C370*$K$4","v":13257.314},10906.605000000001,9640.7000000000007,7171.5095000000001,0]
[84,"o más",{"$f":"C371*$K$4","v":13257.314},10906.605000000001,9640.7000000000007,7171.5095000000001,0]
[1,"Hijo",{"$f":"C372*$K$4","v":654.57650000000001},558.62,506.8125,377.06849999999997,0]
[2,"Hijos",{"$f":"C373*$K$4","v":1113.1855},949.20350000000008,859.55399999999997,639.71,0]
[3,"Hijos o más",{"$f":"C374*$K$4","v":1571.7945000000002},1339.3364999999999,1214.0975000000001,903.25250000000005,0]
[]
["BUPA GLOBAL ELITE"]
["TARIFAS TRIMESTRALES"]
["EDAD"]
[" "," ",1000,2000,3500]
[18,null,{"$f":"C6*$K$3","v":1733.9575000000002},{"$f":"D6*$K$3","v":1241.9137500000002},1051.6412500000001,911.8587500000001,707.32749999999999]
[19,null,{"$f":"C7*$K$3","v":1756.865},1256.87375,1062.6275000000001,921.67624999999998,714.8075]
[20,null,{"$f":"C8*$K$3","v":1780.24},1272.7687500000002,1074.5487499999999,931.72750000000008,722.52125000000001]
[21,null,{"$f":"C9*$K$3","v":1804.3162500000001},1288.8975,1086.7037500000001,942.24625000000003,730.70249999999999]
[22,null,{"$f":"C10*$K$3","v":1829.3275000000001},1305.7275,1099.0925,952.99874999999997,738.88375000000008]
[23,null,{"$f":"C11*$K$3","v":1855.74125},1322.5575000000001,1112.4162500000002,964.68624999999997,748.23374999999999]
[24,null,{"$f":"C12*$K$3","v":1881.9212500000001},1340.5562500000001,1125.74,976.1400000000001,757.11625000000004]
[25,null,{"$f":"C13*$K$3","v":1909.2700000000002},1359.2562500000001,1139.53125,988.29499999999996,766.46625000000006]
[26,null,{"$f":"C14*$K$3","v":1948.54},1385.9037499999999,1159.8675000000001,1006.0600000000001,780.02375000000006]
[27,null,{"$f":"C15*$K$3","v":1989.44625},1413.7200000000003,1181.3724999999999,1024.0587500000001,794.51625000000013]
[28,null,{"$f":"C16*$K$3","v":2031.52125},1442.2375000000002,1203.3450000000003,1043.46,809.00875000000008]
[29,null,{"$f":"C17*$K$3","v":2075.7000000000003},1472.1575000000003,1226.4862500000002,1063.5625,824.90375000000006]
[30,null,{"$f":"C18*$K$3","v":2121.0475000000001},1503.7137500000001,1250.7962499999999,1084.6000000000001,841.26625000000013]
[31,null,{"$f":"C19*$K$3","v":2168.03125},1535.7375000000002,1276.04125,1106.3387500000001,858.33]
[32,null,{"$f":"C20*$K$3","v":2216.1837500000001},1569.1637500000002,1301.5200000000002,1128.5450000000001,874.92624999999998]
[33,null,{"$f":"C21*$K$3","v":2265.9725000000003},1603.5250000000001,1328.635,1151.92,893.62625000000003]
[34,null,{"$f":"C22*$K$3","v":2317.3975},1639.0550000000001,1356.2175,1175.9962499999999,911.8587500000001]
[35,null,{"$f":"C23*$K$3","v":2369.7575000000002},1675.5200000000002,1385.2024999999999,1201.24125,931.72750000000008]
[36,null,{"$f":"C24*$K$3","v":2423.9875000000002},1713.1537499999999,1414.655,1226.4862500000002,951.36250000000007]
[37,null,{"$f":"C25*$K$3","v":2479.8537500000002},1752.4237500000002,1445.0425,1253.3675000000001,971.9325]
[38,null,{"$f":"C26*$K$3","v":2536.8887500000001},1791.9275,1476.5987500000001,1280.7162499999999,993.20375000000013]
[39,null,{"$f":"C27*$K$3","v":2595.7937500000003},1833.3012500000002,1509.09,1308.5325000000003,1014.70875]
[40,null,{"$f":"C28*$K$3","v":2655.8674999999998},1875.3762500000003,1542.2825000000003,1337.2837500000001,1037.3824999999999]
[41,null,{"$f":"C29*$K$3","v":2717.5775000000003},1918.6200000000001,1576.6437500000002,1367.2037499999999,1060.5237500000001]
[42,null,{"$f":"C30*$K$3","v":2780.4562500000002},1962.7987500000002,1611.94,1397.5912499999999,1084.1324999999999]
[43,null,{"$f":"C31*$K$3","v":2844.7375000000002},2008.6137500000002,1648.1712499999999,1429.1475,1108.4425000000001]
[44,null,{"$f":"C32*$K$3","v":2910.8887500000001},2054.6625000000004,1684.8700000000001,1461.1712499999999,1133.4537499999999]
[45,null,{"$f":"C33*$K$3","v":2978.4425000000001},2102.5812500000002,1723.2050000000002,1493.89625,1158.69875]
[46,null,{"$f":"C34*$K$3","v":3047.3987499999998},2151.2012500000001,1762.24125,1528.2575000000002,1184.8787500000001]
[47,null,{"$f":"C35*$K$3","v":3117.7575000000002},2201.4575000000004,1801.7450000000001,1562.1512500000001,1211.76]
[48,null,{"$f":"C36*$K$3","v":3189.7525000000005},2251.9475000000002,1842.4175,1597.4475,1238.875]
[49,null,{"$f":"C37*$K$3","v":3263.3837500000004},2304.3074999999999,1884.25875,1633.9125000000001,1266.9250000000002]
[50,null,{"$f":"C38*$K$3","v":3337.9500000000003},2357.1350000000002,1927.0350000000001,1671.0787500000001,1295.9100000000001]
[51,null,{"$f":"C39*$K$3","v":3414.38625},2411.3650000000002,1970.98,1708.94625,1325.1287500000001]
[52,null,{"$f":"C40*$K$3","v":3491.99125},2466.7637500000001,2014.6912500000001,1746.8137500000003,1355.0487500000002]
[53,null,{"$f":"C41*$K$3","v":3571.4662500000004},2523.7987499999999,2060.5062500000004,1786.5512500000002,1385.67]
[54,null,{"$f":"C42*$K$3","v":3652.3437500000005},2581.30125,2106.5550000000003,1826.5225,1416.75875]
[55,null,{"$f":"C43*$K$3","v":3734.6237500000002},2639.73875,2154.0062500000004,1867.6625000000001,1448.5487500000002]
[56,null,{"$f":"C44*$K$3","v":3817.8387499999999},2699.3449999999998,2202.1587500000001,1909.5037500000001,1481.04]
[57,null,{"$f":"C45*$K$3","v":3903.3912500000001},2760.12,2251.2462500000001,1951.8125000000002,1513.7649999999999]
[58,null,{"$f":"C46*$K$3","v":3990.1125000000002},2822.0637500000003,2301.2687500000002,1995.29,1547.4250000000002]
[59,null,{"$f":"C47*$K$3","v":4078.0025000000005},2885.17625,2351.9924999999998,2039.4687500000002,1581.5525]
[60,null,{"$f":"C48*$K$3","v":4167.5287500000004},2949.4575,2404.1187500000001,2084.3487500000001,1616.615]
[61,null,{"$f":"C49*$K$3","v":4638.067500000001},3286.7587500000004,2677.3724999999999,2321.605,1800.81]
[62,null,{"$f":"C50*$K$3","v":5145.07125},3652.11,2974.2350000000001,2578.9637499999999,1999.9649999999999]
[63,null,{"$f":"C51*$K$3","v":5689.24125},4044.3425000000002,3293.7712500000002,2855.9575,2215.0149999999999]
[64,null,{"$f":"C52*$K$3","v":6270.11},4464.625,3636.44875,3153.2875000000004,2445.7262500000002]
[65,null,{"$f":"C53*$K$3","v":6887.6774999999998},4912.2562500000004,4002.5012500000003,3470.4862499999999,2691.6312500000004]
[66,null,{"$f":"C54*$K$3","v":7542.411250000001},5387.2362500000008,4391.92875,3808.48875,2953.6650000000004]
[67,null,{"$f":"C55*$K$3","v":8234.0774999999994},5889.7987500000008,4804.2637500000001,4165.8924999999999,3230.8924999999999]
[68,null,{"$f":"C56*$K$3","v":8962.6762500000004},6420.1774999999998,5239.5062500000004,4543.165,3523.5475000000001]
[69,null,{"$f":"C57*$K$3","v":9727.74},6977.9050000000007,5698.5912499999995,4941.24125,3832.0975000000003]
[70,null,{"$f":"C58*$K$3","v":10530.203750000001},7563.4487500000005,6180.5837499999998,5359.1862500000007,4156.5425000000005]
[71,null,{"$f":"C59*$K$3","v":11369.6},8176.3412500000004,6685.7175000000007,5797.2337500000003,4496.1812500000005]
[72,null,{"$f":"C60*$K$3","v":12245.46125},8817.2837500000005,7213.9925000000012,6255.1500000000005,4851.2474999999995]
[73,null,{"$f":"C61*$K$3","v":13158.255000000001},9485.1075000000001,7765.1750000000002,6733.1687500000007,5221.9750000000004]
[74,null,{"$f":"C62*$K$3","v":14108.215},10180.747500000001,8339.9662499999995,7231.7575000000006,5608.5974999999999]
[75,null,{"$f":"C63*$K$3","v":15094.873750000001},10904.203750000001,8937.8987500000003,7749.9812500000007,6010.4137500000006]
[76,null,{"$f":"C64*$K$3","v":15094.873750000001},10904.203750000001,8937.8987500000003,7749.9812500000007,6010.4137500000006]
[77,null,{"$f":"C65*$K$3","v":15094.873750000001},10904.203750000001,8937.8987500000003,7749.9812500000007,6010.4137500000006]
[78,null,{"$f":"C66*$K$3","v":15094.873750000001},10904.203750000001,8937.8987500000003,7749.9812500000007,6010.4137500000006]
[79,null,{"$f":"C67*$K$3","v":15094.873750000001},10904.203750000001,8937.8987500000003,7749.9812500000007,6010.4137500000006]
[80,null,{"$f":"C68*$K$3","v":15094.873750000001},10904.203750000001,8937.8987500000003,7749.9812500000007,6010.4137500000006]
[81,null,{"$f":"C69*$K$3","v":15094.873750000001},10904.203750000001,8937.8987500000003,7749.9812500000007,6010.4137500000006]
[82,null,{"$f":"C70*$K$3","v":15094.873750000001},10904.203750000001,8937.8987500000003,7749.9812500000007,6010.4137500000006]
[83,null,{"$f":"C71*$K$3","v":15094.873750000001},10904.203750000001,8937.8987500000003,7749.9812500000007,6010.4137500000006]
[84,"o más",{"$f":"C72*$K$3","v":15094.873750000001},10904.203750000001,8937.8987500000003,7749.9812500000007,6010.4137500000006]
[1,"Hijo",{"$f":"C73*$K$3","v":780.49125000000004},558.89625000000001,473.34375000000006,410.46500000000003,318.60124999999999]
[2,"Hijos",{"$f":"C74*$K$3","v":1326.53125},950.19375000000002,804.5675,697.5100000000001,541.36500000000001]
[3,"Hijos o más",{"$f":"C75*$K$3","v":1872.57125},1341.2575000000002,1136.0250000000001,984.78875000000005,763.89499999999998]
[]
["BUPA GLOBAL PREMIER"]
["TARIFAS TRIMESTRALES"]
["EDAD"]
[" "," ",2000,3500,5000]
[18,null,{"$f":"C155*$K$3","v":1004.42375},{"$f":"D155*$K$3","v":852.72},739.58500000000004,550.01375000000007,0]
[19,null,{"$f":"C156*$K$3","v":1017.0462500000001},861.83625000000006,746.59750000000008,555.62375000000009,0]
[20,null,{"$f":"C157*$K$3","v":1029.66875},871.18624999999997,754.07749999999999,561,0]
[21,null,{"$f":"C158*$K$3","v":1042.5250000000001},881.00375000000008,761.7912500000001,566.84375,0]
[22,null,{"$f":"C159*$K$3","v":1055.8487500000001},891.05500000000006,769.73874999999998,572.45375000000013,0]
[23,null,{"$f":"C160*$K$3","v":1069.87375},901.8075,778.38750000000005,578.99874999999997,0]
[24,null,{"$f":"C161*$K$3","v":1084.6000000000001},913.26125000000002,787.03625,585.54375000000005,0]
[25,null,{"$f":"C162*$K$3","v":1099.3262500000001},924.01374999999996,795.91875000000005,592.08875,0]
[26,null,{"$f":"C163*$K$3","v":1121.0650000000001},940.61000000000013,809.00875000000008,601.90625,0]
[27,null,{"$f":"C164*$K$3","v":1143.5050000000001},957.90750000000003,823.26750000000004,612.42500000000007,0]
[28,null,{"$f":"C165*$K$3","v":1166.8800000000001},976.1400000000001,837.52625,623.17750000000001,0]
[29,null,{"$f":"C166*$K$3","v":1191.19},994.37250000000006,852.72,634.39750000000004,0]
[30,null,{"$f":"C167*$K$3","v":1216.4349999999999},1014.0075000000001,868.84875,646.31875000000002,0]
[31,null,{"$f":"C168*$K$3","v":1242.3812500000001},1034.5775000000001,884.74375000000009,658.24,0]
[32,null,{"$f":"C169*$K$3","v":1269.4962499999999},1055.1475,902.0412500000001,671.09625000000005,0]
[33,null,{"$f":"C170*$K$3","v":1297.0787499999999},1077.1200000000001,919.80625000000009,684.18624999999997,0]
[34,null,{"$f":"C171*$K$3","v":1326.0637500000003},1099.79375,938.50625000000002,698.21124999999995,0]
[35,null,{"$f":"C172*$K$3","v":1355.75},1122.9350000000002,957.44,712.23625000000004,0]
[36,null,{"$f":"C173*$K$3","v":1386.1375},1147.01125,976.84125000000006,726.495,0]
[37,null,{"$f":"C174*$K$3","v":1417.46},1171.7887500000002,999.04750000000013,743.32500000000005,0]
[38,null,{"$f":"C175*$K$3","v":1449.4837499999999},1197.2675000000002,1024.5262500000001,762.02500000000009,0]
[39,null,{"$f":"C176*$K$3","v":1483.1437500000002},1223.915,1050.7062500000002,781.66000000000008,0]
[40,null,{"$f":"C177*$K$3","v":1516.80375},1250.7962499999999,1077.3537500000002,801.76250000000005,0]
[41,null,{"$f":"C178*$K$3","v":1551.86625},1278.3787500000001,1105.17,822.33249999999998,0]
[42,null,{"$f":"C179*$K$3","v":1588.0975000000001},1307.1300000000001,1133.4537499999999,843.37,0]
[43,null,{"$f":"C180*$K$3","v":1624.3287500000001},1336.3487500000001,1162.2050000000002,864.64125000000013,0]
[44,null,{"$f":"C181*$K$3","v":1662.19625},1366.2687500000002,1191.8912499999999,886.61374999999998,0]
[45,null,{"$f":"C182*$K$3","v":1700.9987500000002},1397.12375,1222.2787499999999,909.52125000000001,0]
[46,null,{"$f":"C183*$K$3","v":1740.2687500000002},1428.68,1253.835,932.42875000000015,0]
[47,null,{"$f":"C184*$K$3","v":1780.9412500000001},1460.9375000000002,1285.625,956.27125000000001,0]
[48,null,{"$f":"C185*$K$3","v":1821.8475000000001},1493.89625,1318.3500000000001,980.58125000000007,0]
[49,null,{"$f":"C186*$K$3","v":1863.9225000000001},1527.5562500000001,1351.5425,1005.1250000000001,0]
[50,null,{"$f":"C187*$K$3","v":1906.9325000000001},1562.385,1385.2024999999999,1030.6037500000002,0]
[51,null,{"$f":"C188*$K$3","v":1950.8775000000001},1597.6812500000001,1419.7975000000001,1056.3162500000001,0]
[52,null,{"$f":"C189*$K$3","v":1995.7575000000002},1633.67875,1455.56125,1082.73,0]
[53,null,{"$f":"C190*$K$3","v":2041.3387500000001},1670.8450000000003,1491.7925,1109.6112499999999,0]
[54,null,{"$f":"C191*$K$3","v":2087.6212500000001},1708.2450000000001,1528.49125,1136.96,0]
[55,null,{"$f":"C192*$K$3","v":2135.3062500000001},1746.3462500000001,1566.1250000000002,1165.01,0]
[56,null,{"$f":"C193*$K$3","v":2183.6925000000001},1785.61625,1604.46,1193.76125,0]
[57,null,{"$f":"C194*$K$3","v":2232.5462499999999},1825.1200000000001,1643.0287499999999,1222.0450000000001,0]
[58,null,{"$f":"C195*$K$3","v":2282.8025000000002},1865.7925,1682.5325000000003,1251.73125,0]
[59,null,{"$f":"C196*$K$3","v":2334.2275000000004},1907.16625,1723.4387500000003,1281.885,0]
[60,null,{"$f":"C197*$K$3","v":2386.12},1949.0075000000002,1764.3450000000003,1312.2725,0]
[61,null,{"$f":"C198*$K$3","v":2658.90625},2171.0700000000002,1980.3300000000002,1473.3262500000001,0]
[62,null,{"$f":"C199*$K$3","v":2954.36625},2411.1312500000004,2214.78125,1647.2362500000002,0]
[63,null,{"$f":"C200*$K$3","v":3271.7987499999999},2670.36,2466.5299999999997,1834.7037500000001,0]
[64,null,{"$f":"C201*$K$3","v":3611.6712500000003},2948.5225,2736.2775000000001,2035.26125,0]
[65,null,{"$f":"C202*$K$3","v":3973.7500000000005},3245.1512499999999,3023.7900000000004,2249.1424999999999,0]
[66,null,{"$f":"C203*$K$3","v":4358.0349999999999},3561.1812500000001,3329.30125,2476.3475000000003,0]
[67,null,{"$f":"C204*$K$3","v":4764.5262499999999},3895.4437500000004,3652.5775000000003,2716.8762499999998,0]
[68,null,{"$f":"C205*$K$3","v":5193.6912499999999},4248.6400000000003,3992.9175,2970.26125,0]
[69,null,{"$f":"C206*$K$3","v":5644.5950000000003},4620.0687500000004,4351.9575000000004,3237.2037500000001,0]
[70,null,{"$f":"C207*$K$3","v":6118.1724999999997},5011.6000000000004,4728.9962500000001,3517.4700000000003,0]
[71,null,{"$f":"C208*$K$3","v":6614.1900000000005},5420.6625000000004,5122.8649999999998,3810.8262500000001,0]
[72,null,{"$f":"C209*$K$3","v":7132.4137500000006},5849.1262500000003,5535.4337500000001,4117.5062500000004,0]
[73,null,{"$f":"C210*$K$3","v":7672.3762500000003},6296.5237500000003,5965.3,4437.2762499999999,0]
[74,null,{"$f":"C211*$K$3","v":8235.2462500000001},6762.1537500000004,6412.9312500000005,4770.37,0]
[75,null,{"$f":"C212*$K$3","v":8820.3225000000002},7247.1850000000004,6879.0287500000004,5117.0212499999998,0]
[76,null,{"$f":"C213*$K$3","v":8820.3225000000002},7247.1850000000004,6879.0287500000004,5117.0212499999998,0]
[77,null,{"$f":"C214*$K$3","v":8820.3225000000002},7247.1850000000004,6879.0287500000004,5117.0212499999998,0]
[78,null,{"$f":"C215*$K$3","v":8820.3225000000002},7247.1850000000004,6879.0287500000004,5117.0212499999998,0]
[79,null,{"$f":"C216*$K$3","v":8820.3225000000002},7247.1850000000004,6879.0287500000004,5117.0212499999998,0]
[80,null,{"$f":"C217*$K$3","v":8820.3225000000002},7247.1850000000004,6879.0287500000004,5117.0212499999998,0]
[81,null,{"$f":"C218*$K$3","v":8820.3225000000002},7247.1850000000004,6879.0287500000004,5117.0212499999998,0]
[82,null,{"$f":"C219*$K$3","v":8820.3225000000002},7247.1850000000004,6879.0287500000004,5117.0212499999998,0]
[83,null,{"$f":"C220*$K$3","v":8820.3225000000002},7247.1850000000004,6879.0287500000004,5117.0212499999998,0]
[84,"o más",{"$f":"C221*$K$3","v":8820.3225000000002},7247.1850000000004,6879.0287500000004,5117.0212499999998,0]
[1,"Hijo",{"$f":"C222*$K$3","v":452.30625000000003},383.81750000000005,333.09375,247.54125000000002,0]
[2,"Hijos",{"$f":"C223*$K$3","v":768.80375000000004},652.16250000000002,565.67500000000007,420.75000000000006,0]
[3,"Hijos o más",{"$f":"C224*$K$3","v":1084.83375},921.20875000000001,798.72375,593.95875000000001,0]
[]
["BUPA GLOBAL SELECT"]
["TARIFAS TRIMESTRALES"]
["EDAD"]
[" "," ",2000,3500,5000]
[18,null,{"$f":"C305*$K$3","v":675.06999999999994},{"$f":"D305*$K$3","v":575.49249999999995},521.49625000000003,388.02500000000003,0]
[19,null,{"$f":"C306*$K$3","v":684.42},582.27125000000001,527.34,392.23250000000002,0]
[20,null,{"$f":"C307*$K$3","v":694.70500000000004},589.75125000000003,533.65125,396.90750000000003,0]
[21,null,{"$f":"C308*$K$3","v":704.75625000000002},597.23125000000005,539.72874999999999,401.58250000000004,0]
[22,null,{"$f":"C309*$K$3","v":715.27500000000009},605.64625000000001,546.50750000000005,406.49124999999998,0]
[23,null,{"$f":"C310*$K$3","v":726.26125000000002},613.59375,553.28625000000011,411.63375000000002,0]
[24,null,{"$f":"C311*$K$3","v":737.01374999999996},622.47624999999994,560.53250000000003,416.77625,0]
[25,null,{"$f":"C312*$K$3","v":749.16875000000005},631.125,568.01250000000005,422.38625000000002,0]
[26,null,{"$f":"C313*$K$3","v":765.99874999999997},643.98125000000005,578.99874999999997,430.80125000000004,0]
[27,null,{"$f":"C314*$K$3","v":783.53},658.00625000000002,589.98500000000013,439.21625,0]
[28,null,{"$f":"C315*$K$3","v":801.76250000000005},671.79750000000013,601.90625,448.09875000000005,0]
[29,null,{"$f":"C316*$K$3","v":820.93000000000006},686.99125000000004,614.29499999999996,456.98125000000005,0]
[30,null,{"$f":"C317*$K$3","v":840.56500000000005},701.95124999999996,627.3850000000001,467.03250000000003,0]
[31,null,{"$f":"C318*$K$3","v":861.1350000000001},718.08,641.17624999999998,476.85,0]
[32,null,{"$f":"C319*$K$3","v":882.40625000000011},734.67624999999998,654.96749999999997,487.13499999999999,0]
[33,null,{"$f":"C320*$K$3","v":903.91125},751.97375,669.92750000000001,498.35500000000008,0]
[34,null,{"$f":"C321*$K$3","v":926.81875000000002},769.505,684.65375000000006,509.34125,0]
[35,null,{"$f":"C322*$K$3","v":949.72625000000005},787.97125000000005,701.01625000000013,521.49625000000003,0]
[36,null,{"$f":"C323*$K$3","v":973.80250000000001},806.90499999999997,716.91125,533.41750000000002,0]
[37,null,{"$f":"C324*$K$3","v":998.81375000000003},826.77375000000006,733.97500000000002,546.27375000000006,0]
[38,null,{"$f":"C325*$K$3","v":1024.0587500000001},846.87625000000003,751.03874999999994,558.89625000000001,0]
[39,null,{"$f":"C326*$K$3","v":1050.23875},867.21250000000009,769.27125000000001,572.22,0]
[40,null,{"$f":"C327*$K$3","v":1077.1200000000001},888.95124999999996,787.27,585.77750000000003,0]
[41,null,{"$f":"C328*$K$3","v":1104.93625},910.92375000000004,806.67124999999999,600.03625,0]
[42,null,{"$f":"C329*$K$3","v":1133.2200000000003},933.59750000000008,825.83875,614.29499999999996,0]
[43,null,{"$f":"C330*$K$3","v":1161.9712500000001},956.505,845.94125000000008,629.255,0]
[44,null,{"$f":"C331*$K$3","v":1191.6575000000003},980.58125000000007,866.51125000000002,644.6825,0]
[45,null,{"$f":"C332*$K$3","v":1222.0450000000001},1004.8912500000001,887.54875000000004,660.11000000000013,0]
[46,null,{"$f":"C333*$K$3","v":1253.6012500000002},1029.66875,909.52125000000001,676.47250000000008,0]
[47,null,{"$f":"C334*$K$3","v":1285.1575000000003},1055.1475,931.72750000000008,693.06875000000002,0]
[48,null,{"$f":"C335*$K$3","v":1318.11625},1081.56125,954.6350000000001,709.89875000000006,0]
[49,null,{"$f":"C336*$K$3","v":1351.3087499999999},1108.4425000000001,977.30875000000003,727.19625000000008,0]
[50,null,{"$f":"C337*$K$3","v":1384.7349999999999},1136.0250000000001,1001.3850000000001,744.96125000000006,0]
[51,null,{"$f":"C338*$K$3","v":1419.5637500000003},1163.6075000000001,1025.92875,763.19375000000002,0]
[52,null,{"$f":"C339*$K$3","v":1455.0937500000002},1192.125,1050.94,781.66000000000008,0]
[53,null,{"$f":"C340*$K$3","v":1491.325},1221.5774999999999,1076.1850000000002,800.59375000000011,0]
[54,null,{"$f":"C341*$K$3","v":1527.5562500000001},1251.03,1102.1312500000001,819.995,0]
[55,null,{"$f":"C342*$K$3","v":1565.8912500000001},1281.6512500000001,1129.0125,839.86374999999998,0]
[56,null,{"$f":"C343*$K$3","v":1603.9925000000001},1312.2725,1155.8937500000002,859.96625000000006,0]
[57,null,{"$f":"C344*$K$3","v":1642.56125},1344.2962499999999,1183.71,880.77,0]
[58,null,{"$f":"C345*$K$3","v":1682.2987500000002},1376.55375,1211.5262500000001,901.34,0]
[59,null,{"$f":"C346*$K$3","v":1723.2050000000002},1409.5125,1240.2774999999999,922.61125000000004,0]
[60,null,{"$f":"C347*$K$3","v":1764.1112500000002},1442.4712500000001,1269.4962499999999,944.35,0]
[61,null,{"$f":"C348*$K$3","v":1980.0962500000001},1618.7187500000002,1423.77125,1059.1212500000001,0]
[62,null,{"$f":"C349*$K$3","v":2214.5475000000001},1809.45875,1591.8375000000001,1184.1775,0]
[63,null,{"$f":"C350*$K$3","v":2466.2962500000003},2015.8600000000001,1772.76,1318.8175000000001,0]
[64,null,{"$f":"C351*$K$3","v":2736.0437500000003},2236.5200000000004,1967.7075000000002,1463.7425000000001,0]
[65,null,{"$f":"C352*$K$3","v":3023.5562500000001},2472.3737499999997,2175.7450000000003,1618.4850000000001,0]
[66,null,{"$f":"C353*$K$3","v":3328.8337500000002},2723.4212500000003,2397.57375,1783.5125,0]
[67,null,{"$f":"C354*$K$3","v":3652.3437500000005},2989.42875,2633.1937500000004,1958.825,0]
[68,null,{"$f":"C355*$K$3","v":3992.6837500000006},3271.0975000000003,2881.9037499999999,2143.9549999999999,0]
[69,null,{"$f":"C356*$K$3","v":4351.7237500000001},3567.0250000000001,3144.4049999999997,2339.13625,0]
[70,null,{"$f":"C357*$K$3","v":4728.2950000000001},3878.1462500000002,3420.23,2544.3687500000001,0]
[71,null,{"$f":"C358*$K$3","v":5122.6312500000004},4204.2275000000009,3709.6125000000002,2759.4187500000003,0]
[72,null,{"$f":"C359*$K$3","v":5535.2000000000007},4545.2687500000002,4012.5525000000002,2984.7537500000003,0]
[73,null,{"$f":"C360*$K$3","v":5964.8325000000004},4901.5037499999999,4328.8162499999999,3219.6725000000001,0]
[74,null,{"$f":"C361*$K$3","v":6412.6975000000002},5272.4650000000001,4659.1050000000005,3465.5775000000003,0]
[75,null,{"$f":"C362*$K$3","v":6878.7950000000001},5659.0875000000005,5002.25,3721.0662500000003,0]
[76,null,{"$f":"C363*$K$3","v":6878.7950000000001},5659.0875000000005,5002.25,3721.0662500000003,0]
[77,null,{"$f":"C364*$K$3","v":6878.7950000000001},5659.0875000000005,5002.25,3721.0662500000003,0]
[78,null,{"$f":"C365*$K$3","v":6878.7950000000001},5659.0875000000005,5002.25,3721.0662500000003,0]
[79,null,{"$f":"C366*$K$3","v":6878.7950000000001},5659.0875000000005,5002.25,3721.0662500000003,0]
[80,null,{"$f":"C367*$K$3","v":6878.7950000000001},5659.0875000000005,5002.25,3721.0662500000003,0]
[81,null,{"$f":"C368*$K$3","v":6878.7950000000001},5659.0875000000005,5002.25,3721.0662500000003,0]
[82,null,{"$f":"C369*$K$3","v":6878.7950000000001},5659.0875000000005,5002.25,3721.0662500000003,0]
[83,null,{"$f":"C370*$K$3","v":6878.7950000000001},5659.0875000000005,5002.25,3721.0662500000003,0]
[84,"o más",{"$f":"C371*$K$3","v":6878.7950000000001},5659.0875000000005,5002.25,3721.0662500000003,0]
[1,"Hijo",{"$f":"C372*$K$3","v":339.63875000000002},289.85000000000002,262.96875,195.64875000000001,0]
[2,"Hijos",{"$f":"C373*$K$3","v":577.59625000000005},492.51125000000008,445.995,331.92500000000001,0]
[3,"Hijos o más",{"$f":"C374*$K$3","v":815.55375000000004},694.93875000000003,629.95625000000007,468.66875000000005,0]
[]
["BUPA GLOBAL ULTIMATE"]
["TARIFAS ANUALES"]
["EDAD"]
[" "," ",0,1000,2000]
[18,null,{"$f":"M905","v":11979.9},{"$f":"N905","v":7729.9},6477.8499999999995,null,null,null,14094,9094,7621,null,{"$f":"I905*0.85","v":11979.9},{"$f":"J905*0.85","v":7729.9},6477.8499999999995]
[19,null,{"$f":"M906","v":12138},{"$f":"N906","v":7831.9},{"$f":"O906","v":6554.3499999999995},null,null,null,14280,9214,7711,null,{"$f":"I906*0.85","v":12138},7831.9,6554.3499999999995]
[20,null,12300.35,7935.5999999999995,6636.8,null,null,null,14471,9336,7808,null,12300.35,7935.5999999999995,6636.8]
[21,null,12467.8,8044.4,6721.8,null,null,null,14668,9464,7908,null,12467.8,8044.4,6721.8]
[22,null,12640.35,8155.75,6808.5,null,null,null,14871,9595,8010,null,12640.35,8155.75,6808.5]
[23,null,12818.85,8269.65,6898.5999999999995,null,null,null,15081,9729,8116,null,12818.85,8269.65,6898.5999999999995]
[24,null,13001.6,8388.65,6992.95,null,null,null,15296,9869,8227,null,13001.6,8388.65,6992.95]
[25,null,13190.3,8510.1999999999989,7087.3,null,null,null,15518,10012,8338,null,13190.3,8510.1999999999989,7087.3]
[26,null,13462.3,8687,7226.7,null,null,null,15838,10220,8502,null,13462.3,8687,7226.7]
[27,null,13746.199999999999,8868.9,7372.05,null,null,null,16172,10434,8673,null,13746.199999999999,8868.9,7372.05]
[28,null,14039.449999999999,9059.2999999999993,7522.5,null,null,null,16517,10658,8850,null,14039.449999999999,9059.2999999999993,7522.5]
[29,null,14342.9,9253.1,7679.75,null,null,null,16874,10886,9035,null,14342.9,9253.1,7679.75]
[30,null,14654.85,9454.5499999999993,7842.95,null,null,null,17241,11123,9227,null,14654.85,9454.5499999999993,7842.95]
[31,null,14978.699999999999,9663.65,8009.55,null,null,null,17622,11369,9423,null,14978.699999999999,9663.65,8009.55]
[32,null,15312.75,9878.6999999999989,8183.8,null,null,null,18015,11622,9628,null,15312.75,9878.6999999999989,8183.8]
[33,null,15657.85,10100.549999999999,8362.2999999999993,null,null,null,18421,11883,9838,null,15657.85,10100.549999999999,8362.2999999999993]
[34,null,16010.6,10330.049999999999,8549.2999999999993,null,null,null,18836,12153,10058,null,16010.6,10330.049999999999,8549.2999999999993]
[35,null,16376.1,10564.65,8739.6999999999989,null,null,null,19266,12429,10282,null,16376.1,10564.65,8739.6999999999989]
[36,null,16749.25,10806.05,8936.9,null,null,null,19705,12713,10514,null,16749.25,10806.05,8936.9]
[37,null,17133.45,11055.1,9139.1999999999989,null,null,null,20157,13006,10752,null,17133.45,11055.1,9139.1999999999989]
[38,null,17528.7,11310.1,9346.6,null,null,null,20622,13306,10996,null,17528.7,11310.1,9346.6]
[39,null,17934.149999999998,11571.05,9560.7999999999993,null,null,null,21099,13613,11248,null,17934.149999999998,11571.05,9560.7999999999993]
[40,null,18349.8,11839.65,9780.9499999999989,null,null,null,21588,13929,11507,null,18349.8,11839.65,9780.9499999999989]
[41,null,18776.5,12113.35,10007.049999999999,null,null,null,22090,14251,11773,null,18776.5,12113.35,10007.049999999999]
[42,null,19210.849999999999,12395.55,10236.549999999999,null,null,null,22601,14583,12043,null,19210.849999999999,12395.55,10236.549999999999]
[43,null,19656.25,12682,10475.4,null,null,null,23125,14920,12324,null,19656.25,12682,10475.4]
[44,null,20113.55,12976.949999999999,10717.65,null,null,null,23663,15267,12609,null,20113.55,12976.949999999999,10717.65]
[45,null,20579.349999999999,13277,10966.699999999999,null,null,null,24211,15620,12902,null,20579.349999999999,13277,10966.699999999999]
[46,null,21055.35,13584.699999999999,11220,null,null,null,24771,15982,13200,null,21055.35,13584.699999999999,11220]
[47,null,21541.55,13898.35,11480.1,null,null,null,25343,16351,13506,null,21541.55,13898.35,11480.1]
[48,null,22038.799999999999,14218.8,11746.15,null,null,null,25928,16728,13819,null,22038.799999999999,14218.8,11746.15]
[49,null,22546.25,14545.199999999999,12017.3,null,null,null,26525,17112,14138,null,22546.25,14545.199999999999,12017.3]
[50,null,23063.899999999998,14879.25,12296.1,null,null,null,27134,17505,14466,null,23063.899999999998,14879.25,12296.1]
[51,null,23590.899999999998,15219.25,12578.3,null,null,null,27754,17905,14798,null,23590.899999999998,15219.25,12578.3]
[52,null,24128.1,15566.9,12866.449999999999,null,null,null,28386,18314,15137,null,24128.1,15566.9,12866.449999999999]
[53,null,24677.200000000001,15920.5,13161.4,null,null,null,29032,18730,15484,null,24677.200000000001,15920.5,13161.4]
[54,null,25234.799999999999,16281.75,13461.449999999999,null,null,null,29688,19155,15837,null,25234.799999999999,16281.75,13461.449999999999]
[55,null,25803.45,16647.25,13768.3,null,null,null,30357,19585,16198,null,25803.45,16647.25,13768.3]
[56,null,26381.45,17020.399999999998,14079.4,null,null,null,31037,20024,16564,null,26381.45,17020.399999999998,14079.4]
[57,null,26971.35,17400.349999999999,14396.449999999999,null,null,null,31731,20471,16937,null,26971.35,17400.349999999999,14396.449999999999]
[58,null,27568.899999999998,17787.099999999999,14719.449999999999,null,null,null,32434,20926,17317,null,27568.899999999998,17787.099999999999,14719.449999999999]
[59,null,28178.35,18178.95,15050.1,null,null,null,33151,21387,17706,null,28178.35,18178.95,15050.1]
[60,null,28797.149999999998,18579.3,15383.3,null,null,null,33879,21858,18098,null,28797.149999999998,18579.3,15383.3]
[61,null,32047.55,20674.55,17143.649999999998,null,null,null,37703,24323,20169,null,32047.55,20674.55,17143.649999999998]
[62,null,35549.549999999996,22936.399999999998,19047.649999999998,null,null,null,41823,26984,22409,null,35549.549999999996,22936.399999999998,19047.649999999998]
[63,null,39309.1,25360.6,21094.45,null,null,null,46246,29836,24817,null,39309.1,25360.6,21094.45]
[64,null,43322.799999999996,27951.399999999998,23285.75,null,null,null,50968,32884,27395,null,43322.799999999996,27951.399999999998,23285.75]
[65,null,47593.2,30703.7,25620.7,null,null,null,55992,36122,30142,null,47593.2,30703.7,25620.7]
[66,null,52116.9,33624.299999999996,28099.3,null,null,null,61314,39558,33058,null,52116.9,33624.299999999996,28099.3]
[67,null,56894.75,36707.25,30720.7,null,null,null,66935,43185,36142,null,56894.75,36707.25,30720.7]
[68,null,61928.45,39954.25,33486.6,null,null,null,72857,47005,39396,null,61928.45,39954.25,33486.6]
[69,null,67216.3,43365.299999999996,36396.15,null,null,null,79078,51018,42819,null,67216.3,43365.299999999996,36396.15]
[70,null,72760,46941.25,39450.199999999997,null,null,null,85600,55225,46412,null,72760,46941.25,39450.199999999997]
[71,null,78558.7,50683.799999999996,42646.2,null,null,null,92422,59628,50172,null,78558.7,50683.799999999996,42646.2]
[72,null,84612.4,54589.549999999996,45986.7,null,null,null,99544,64223,54102,null,84612.4,54589.549999999996,45986.7]
[73,null,90919.4,58659.35,49472.549999999996,null,null,null,106964,69011,58203,null,90919.4,58659.35,49472.549999999996]
[74,null,97483.099999999991,62893.2,53100.35,null,null,null,114686,73992,62471,null,97483.099999999991,62893.2,53100.35]
[75,null,104300.95,67291.95,56871.799999999996,null,null,null,122707,79167,66908,null,104300.95,67291.95,56871.799999999996]
[76,null,104300.95,67291.95,56871.799999999996,null,null,null,122707,79167,66908,null,104300.95,67291.95,56871.799999999996]
[77,null,104300.95,67291.95,56871.799999999996,null,null,null,122707,79167,66908,null,104300.95,67291.95,56871.799999999996]
[78,null,104300.95,67291.95,56871.799999999996,null,null,null,122707,79167,66908,null,104300.95,67291.95,56871.799999999996]
[79,null,104300.95,67291.95,56871.799999999996,null,null,null,122707,79167,66908,null,104300.95,67291.95,56871.799999999996]
[80,null,104300.95,67291.95,56871.799999999996,null,null,null,122707,79167,66908,null,104300.95,67291.95,56871.799999999996]
[81,null,104300.95,67291.95,56871.799999999996,null,null,null,122707,79167,66908,null,104300.95,67291.95,56871.799999999996]
[82,null,104300.95,67291.95,56871.799999999996,null,null,null,122707,79167,66908,null,104300.95,67291.95,56871.799999999996]
[83,null,{"$f":"M970","v":104300.95},{"$f":"N970","v":67291.95},{"$f":"O970","v":56871.799999999996},null,null,null,122707,79167,66908,null,{"$f":"I970*0.85","v":104300.95},67291.95,56871.799999999996]
[84,"o más",104300.95,67291.95,56871.799999999996,null,null,null,122707,79167,66908,null,104300.95,67291.95,56871.799999999996]
[1,"Hijo",5390.7,3479.0499999999997,2915.5,null,null,null,6342,4093,3430,null,5390.7,3479.0499999999997,2915.5]
[2,"Hijos",9166.4,5913.45,4954.6499999999996,null,null,null,10784,6957,5829,null,9166.4,5913.45,4954.6499999999996]
[3,"Hijos o más",12937.85,8348.6999999999989,6995.5,null,null,null,15221,9822,8230,null,12937.85,8348.6999999999989,6995.5]
[]
["BUPA GLOBAL ULTIMATE - MENSUALES"]
["EDAD"]
[" "," ",0,1000,2000]
[18,null,{"$f":"C905*$K$2","v":1118.124},{"$f":"D905*$K$2","v":721.45733333333328},604.59933333333333,0,0]
[19,null,{"$f":"C906*$K$2","v":1132.8800000000001},730.97733333333338,611.73933333333332,0,0]
[20,null,{"$f":"C907*$K$2","v":1148.0326666666667},740.65599999999995,619.43466666666666,0,0]
[21,null,{"$f":"C908*$K$2","v":1163.6613333333332},750.81066666666663,627.36800000000005,0,0]
[22,null,{"$f":"C909*$K$2","v":1179.7660000000001},761.20333333333338,635.46,0,0]
[23,null,{"$f":"C910*$K$2","v":1196.4260000000002},771.83399999999995,643.86933333333332,0,0]
[24,null,{"$f":"C911*$K$2","v":1213.4826666666668},782.94066666666663,652.67533333333336,0,0]
[25,null,{"$f":"C912*$K$2","v":1231.0946666666666},794.28533333333326,661.4813333333334,0,0]
[26,null,{"$f":"C913*$K$2","v":1256.4813333333334},810.78666666666675,674.49199999999996,0,0]
[27,null,{"$f":"C914*$K$2","v":1282.9786666666666},827.76400000000001,688.05799999999999,0,0]
[28,null,{"$f":"C915*$K$2","v":1310.3486666666665},845.53466666666668,702.1,0,0]
[29,null,{"$f":"C916*$K$2","v":1338.6706666666666},863.62266666666676,716.77666666666676,0,0]
[30,null,{"$f":"C917*$K$2","v":1367.7860000000001},882.42466666666667,732.00866666666673,0,0]
[31,null,{"$f":"C918*$K$2","v":1398.0119999999999},901.94066666666663,747.55800000000011,0,0]
[32,null,{"$f":"C919*$K$2","v":1429.19},922.01199999999994,763.82133333333343,0,0]
[33,null,{"$f":"C920*$K$2","v":1461.3993333333335},942.71799999999996,780.48133333333328,0,0]
[34,null,{"$f":"C921*$K$2","v":1494.3226666666667},964.13799999999992,797.93466666666666,0,0]
[35,null,{"$f":"C922*$K$2","v":1528.4360000000001},986.03399999999999,815.70533333333321,0,0]
[36,null,{"$f":"C923*$K$2","v":1563.2633333333333},1008.5646666666667,834.1106666666667,0,0]
[37,null,{"$f":"C924*$K$2","v":1599.1220000000001},1031.8093333333334,852.99199999999996,0,0]
[38,null,{"$f":"C925*$K$2","v":1636.0120000000002},1055.6093333333333,872.34933333333345,0,0]
[39,null,{"$f":"C926*$K$2","v":1673.8539999999998},1079.9646666666667,892.3413333333333,0,0]
[40,null,{"$f":"C927*$K$2","v":1712.6479999999999},1105.0340000000001,912.88866666666661,0,0]
[41,null,{"$f":"C928*$K$2","v":1752.4733333333334},1130.5793333333334,933.99133333333327,0,0]
[42,null,{"$f":"C929*$K$2","v":1793.0126666666665},1156.9179999999999,955.41133333333335,0,0]
[43,null,{"$f":"C930*$K$2","v":1834.5833333333335},1183.6533333333334,977.70400000000006,0,0]
[44,null,{"$f":"C931*$K$2","v":1877.2646666666667},1211.182,1000.314,0,0]
[45,null,{"$f":"C932*$K$2","v":1920.7393333333332},1239.1866666666667,1023.5586666666666,0,0]
[46,null,{"$f":"C933*$K$2","v":1965.1659999999999},1267.9053333333334,1047.2,0,0]
[47,null,{"$f":"C934*$K$2","v":2010.5446666666667},1297.1793333333335,1071.4760000000001,0,0]
[48,null,{"$f":"C935*$K$2","v":2056.9546666666665},1327.088,1096.3073333333334,0,0]
[49,null,{"$f":"C936*$K$2","v":2104.3166666666666},1357.5519999999999,1121.6146666666666,0,0]
[50,null,{"$f":"C937*$K$2","v":2152.6306666666665},1388.73,1147.6360000000002,0,0]
[51,null,{"$f":"C938*$K$2","v":2201.8173333333334},1420.4633333333334,1173.9746666666667,0,0]
[52,null,{"$f":"C939*$K$2","v":2251.9560000000001},1452.9106666666667,1200.8686666666665,0,0]
[53,null,{"$f":"C940*$K$2","v":2303.2053333333333},1485.9133333333334,1228.3973333333333,0,0]
[54,null,{"$f":"C941*$K$2","v":2355.248},1519.63,1256.402,0,0]
[55,null,{"$f":"C942*$K$2","v":2408.3220000000001},1553.7433333333333,1285.0413333333333,0,0]
[56,null,{"$f":"C943*$K$2","v":2462.2686666666668},1588.5706666666665,1314.0773333333334,0,0]
[57,null,{"$f":"C944*$K$2","v":2517.326},1624.0326666666665,1343.6686666666667,0,0]
[58,null,{"$f":"C945*$K$2","v":2573.0973333333332},1660.1293333333333,1373.8153333333332,0,0]
[59,null,{"$f":"C946*$K$2","v":2629.9793333333332},1696.7020000000002,1404.6760000000002,0,0]
[60,null,{"$f":"C947*$K$2","v":2687.7339999999999},1734.068,1435.7746666666667,0,0]
[61,null,{"$f":"C948*$K$2","v":2991.1046666666666},1929.6246666666666,1600.0739999999998,0,0]
[62,null,{"$f":"C949*$K$2","v":3317.9579999999996},2140.7306666666664,1777.7806666666665,0,0]
[63,null,{"$f":"C950*$K$2","v":3668.8493333333336},2366.9893333333334,1968.8153333333335,0,0]
[64,null,{"$f":"C951*$K$2","v":4043.4613333333332},2608.7973333333334,2173.3366666666666,0,0]
[65,null,{"$f":"C952*$K$2","v":4442.0320000000002},2865.6786666666667,2391.2653333333337,0,0]
[66,null,{"$f":"C953*$K$2","v":4864.2440000000006},3138.2679999999996,2622.6013333333335,0,0]
[67,null,{"$f":"C954*$K$2","v":5310.1766666666672},3426.01,2867.2653333333337,0,0]
[68,null,{"$f":"C955*$K$2","v":5779.9886666666671},3729.0633333333335,3125.4160000000002,0,0]
[69,null,{"$f":"C956*$K$2","v":6273.521333333334},4047.4279999999999,3396.9740000000002,0,0]
[70,null,{"$f":"C957*$K$2","v":6790.9333333333334},4381.1833333333334,3682.0186666666664,0,0]
[71,null,{"$f":"C958*$K$2","v":7332.1453333333338},4730.4879999999994,3980.3119999999999,0,0]
[72,null,{"$f":"C959*$K$2","v":7897.1573333333336},5095.0246666666662,4292.0919999999996,0,0]
[73,null,{"$f":"C960*$K$2","v":8485.8106666666663},5474.8726666666671,4617.4380000000001,0,0]
[74,null,{"$f":"C961*$K$2","v":9098.4226666666655},5870.0320000000002,4956.032666666667,0,0]
[75,null,{"$f":"C962*$K$2","v":9734.7553333333326},6280.5820000000003,5308.0346666666665,0,0]
[76,null,{"$f":"C963*$K$2","v":9734.7553333333326},6280.5820000000003,5308.0346666666665,0,0]
[77,null,{"$f":"C964*$K$2","v":9734.7553333333326},6280.5820000000003,5308.0346666666665,0,0]
[78,null,{"$f":"C965*$K$2","v":9734.7553333333326},6280.5820000000003,5308.0346666666665,0,0]
[79,null,{"$f":"C966*$K$2","v":9734.7553333333326},6280.5820000000003,5308.0346666666665,0,0]
[80,null,{"$f":"C967*$K$2","v":9734.7553333333326},6280.5820000000003,5308.0346666666665]
[81,null,{"$f":"C968*$K$2","v":9734.7553333333326},6280.5820000000003,5308.0346666666665]
[82,null,{"$f":"C969*$K$2","v":9734.7553333333326},6280.5820000000003,5308.0346666666665]
[83,null,{"$f":"C970*$K$2","v":9734.7553333333326},6280.5820000000003,5308.0346666666665]
[84,"o más",{"$f":"C971*$K$2","v":9734.7553333333326},6280.5820000000003,5308.0346666666665,0,0]
[1,"Hijo",{"$f":"C972*$K$2","v":503.13200000000001},324.7113333333333,272.11333333333334,0,0]
[2,"Hijos",{"$f":"C973*$K$2","v":855.53066666666666},551.92200000000003,462.43399999999997,0,0]
[3,"Hijos o más",{"$f":"C974*$K$2","v":1207.5326666666667},779.21199999999999,652.91333333333341,0,0]
[]
["BUPA GLOBAL ULTIMATE"]
["TARIFAS TRIMESTRALES"]
["EDAD"]
[" "," ",0,1000,2000]
[18,null,{"$f":"C905*$K$3","v":3294.4725000000003},{"$f":"D905*$K$3","v":2125.7224999999999},1781.4087500000001,{"$f":"F905*$K$4","v":0},0]
[19,null,{"$f":"C906*$K$3","v":3337.9500000000003},2153.7725,1802.44625,{"$f":"F906*$K$4","v":0},0]
[20,null,{"$f":"C907*$K$3","v":3382.5962500000005},2182.29,1825.1200000000001,{"$f":"F907*$K$4","v":0},0]
[21,null,{"$f":"C908*$K$3","v":3428.645},2212.21,1848.4950000000001,{"$f":"F908*$K$4","v":0},0]
[22,null,{"$f":"C909*$K$3","v":3476.0962500000005},2242.8312500000002,1872.3375000000001,{"$f":"F909*$K$4","v":0},0]
[23,null,{"$f":"C910*$K$3","v":3525.1837500000006},2274.1537499999999,1897.115,{"$f":"F910*$K$4","v":0},0]
[24,null,{"$f":"C911*$K$3","v":3575.4400000000005},2306.8787500000003,1923.0612500000002,{"$f":"F911*$K$4","v":0},0]
[25,null,{"$f":"C912*$K$3","v":3627.3325},2340.3049999999998,1949.0075000000002,{"$f":"F912*$K$4","v":0},0]
[26,null,{"$f":"C913*$K$3","v":3702.1325000000002},2388.9250000000002,1987.3425000000002,{"$f":"F913*$K$4","v":0},0]
[27,null,{"$f":"C914*$K$3","v":3780.2049999999999},2438.9475000000002,2027.3137500000003,{"$f":"F914*$K$4","v":0},0]
[28,null,{"$f":"C915*$K$3","v":3860.8487500000001},2491.3074999999999,2068.6875,{"$f":"F915*$K$4","v":0},0]
[29,null,{"$f":"C916*$K$3","v":3944.2975000000001},2544.6025000000004,2111.9312500000001,{"$f":"F916*$K$4","v":0},0]
[30,null,{"$f":"C917*$K$3","v":4030.0837500000002},2600.0012499999998,2156.8112500000002,{"$f":"F917*$K$4","v":0},0]
[31,null,{"$f":"C918*$K$3","v":4119.1424999999999},2657.5037500000003,2202.6262500000003,{"$f":"F918*$K$4","v":0},0]
[32,null,{"$f":"C919*$K$3","v":4211.0062500000004},2716.6424999999999,2250.5450000000001,{"$f":"F919*$K$4","v":0},0]
[33,null,{"$f":"C920*$K$3","v":4305.9087500000005},2777.6512499999999,2299.6325000000002,{"$f":"F920*$K$4","v":0},0]
[34,null,{"$f":"C921*$K$3","v":4402.9150000000009},2840.7637500000001,2351.0574999999999,{"$f":"F921*$K$4","v":0},0]
[35,null,{"$f":"C922*$K$3","v":4503.4275000000007},2905.2787499999999,2403.4175,{"$f":"F922*$K$4","v":0},0]
[36,null,{"$f":"C923*$K$3","v":4606.0437500000007},2971.6637500000002,2457.6475,{"$f":"F923*$K$4","v":0},0]
[37,null,{"$f":"C924*$K$3","v":4711.6987500000005},3040.1525000000001,2513.2799999999997,{"$f":"F924*$K$4","v":0},0]
[38,null,{"$f":"C925*$K$3","v":4820.3925000000008},3110.2775000000001,2570.3150000000005,{"$f":"F925*$K$4","v":0},0]
[39,null,{"$f":"C926*$K$3","v":4931.8912499999997},3182.0387500000002,2629.22,{"$f":"F926*$K$4","v":0},0]
[40,null,{"$f":"C927*$K$3","v":5046.1950000000006},3255.9037499999999,2689.76125,{"$f":"F927*$K$4","v":0},0]
[41,null,{"$f":"C928*$K$3","v":5163.5375000000004},3331.1712500000003,2751.9387499999998,{"$f":"F928*$K$4","v":0},0]
[42,null,{"$f":"C929*$K$3","v":5282.9837500000003},3408.7762499999999,2815.05125,{"$f":"F929*$K$4","v":0},0]
[43,null,{"$f":"C930*$K$3","v":5405.46875},3487.55,2880.7350000000001,{"$f":"F930*$K$4","v":0},0]
[44,null,{"$f":"C931*$K$3","v":5531.2262500000006},3568.6612500000001,2947.3537500000002,{"$f":"F931*$K$4","v":0},0]
[45,null,{"$f":"C932*$K$3","v":5659.32125},3651.1750000000002,3015.8424999999997,{"$f":"F932*$K$4","v":0},0]
[46,null,{"$f":"C933*$K$3","v":5790.2212500000005},3735.7925,3085.5000000000005,{"$f":"F933*$K$4","v":0},0]
[47,null,{"$f":"C934*$K$3","v":5923.9262500000004},3822.0462500000003,3157.0275000000001,{"$f":"F934*$K$4","v":0},0]
[48,null,{"$f":"C935*$K$3","v":6060.67},3910.17,3230.1912500000003,{"$f":"F935*$K$4","v":0},0]
[49,null,{"$f":"C936*$K$3","v":6200.2187500000009},3999.93,3304.7575000000002,{"$f":"F936*$K$4","v":0},0]
[50,null,{"$f":"C937*$K$3","v":6342.5725000000002},4091.7937500000003,3381.4275000000002,{"$f":"F937*$K$4","v":0},0]
[51,null,{"$f":"C938*$K$3","v":6487.4974999999995},4185.2937500000007,3459.0325000000003,{"$f":"F938*$K$4","v":0},0]
[52,null,{"$f":"C939*$K$3","v":6635.2275},4280.8975,3538.2737499999998,{"$f":"F939*$K$4","v":0},0]
[53,null,{"$f":"C940*$K$3","v":6786.2300000000005},4378.1375000000007,3619.3850000000002,{"$f":"F940*$K$4","v":0},0]
[54,null,{"$f":"C941*$K$3","v":6939.5700000000006},4477.4812500000007,3701.8987499999998,{"$f":"F941*$K$4","v":0},0]
[55,null,{"$f":"C942*$K$3","v":7095.9487500000005},4577.9937500000005,3786.2825000000003,{"$f":"F942*$K$4","v":0},0]
[56,null,{"$f":"C943*$K$3","v":7254.8987500000012},4680.6099999999997,3871.835,{"$f":"F943*$K$4","v":0},0]
[57,null,{"$f":"C944*$K$3","v":7417.1212500000001},4785.0962499999996,3959.0237499999998,{"$f":"F944*$K$4","v":0},0]
[58,null,{"$f":"C945*$K$3","v":7581.4475000000002},4891.4525000000003,4047.8487500000001,{"$f":"F945*$K$4","v":0},0]
[59,null,{"$f":"C946*$K$3","v":7749.0462500000003},4999.2112500000003,4138.7775000000001,{"$f":"F946*$K$4","v":0},0]
[60,null,{"$f":"C947*$K$3","v":7919.2162500000004},5109.3074999999999,4230.4075000000003,{"$f":"F947*$K$4","v":0},0]
[61,null,{"$f":"C948*$K$3","v":8813.0762500000001},5685.5012500000003,4714.5037499999999,{"$f":"F948*$K$4","v":0},0]
[62,null,{"$f":"C949*$K$3","v":9776.1262499999993},6307.51,5238.1037500000002,{"$f":"F949*$K$4","v":0},0]
[63,null,{"$f":"C950*$K$3","v":10810.002500000001},6974.165,5800.973750000001,{"$f":"F950*$K$4","v":0},0]
[64,null,{"$f":"C951*$K$3","v":11913.77},7686.6350000000002,6403.5812500000002,{"$f":"F951*$K$4","v":0},0]
[65,null,{"$f":"C952*$K$3","v":13088.130000000001},8443.5175000000017,7045.692500000001,{"$f":"F952*$K$4","v":0},0]
[66,null,{"$f":"C953*$K$3","v":14332.147500000001},9246.682499999999,7727.3075000000008,{"$f":"F953*$K$4","v":0},0]
[67,null,{"$f":"C954*$K$3","v":15646.056250000001},10094.493750000001,8448.192500000001,{"$f":"F954*$K$4","v":0},0]
[68,null,{"$f":"C955*$K$3","v":17030.32375},10987.418750000001,9208.8150000000005,{"$f":"F955*$K$4","v":0},0]
[69,null,{"$f":"C956*$K$3","v":18484.482500000002},11925.4575,10008.941250000002,{"$f":"F956*$K$4","v":0},0]
[70,null,{"$f":"C957*$K$3","v":20009},12908.843750000002,10848.805,{"$f":"F957*$K$4","v":0},0]
[71,null,{"$f":"C958*$K$3","v":21603.642500000002},13938.045,11727.705,{"$f":"F958*$K$4","v":0},0]
[72,null,{"$f":"C959*$K$3","v":23268.41},15012.126249999999,12646.342500000001,{"$f":"F959*$K$4","v":0},0]
[73,null,{"$f":"C960*$K$3","v":25002.834999999999},16131.321250000001,13604.95125,{"$f":"F960*$K$4","v":0},0]
[74,null,{"$f":"C961*$K$3","v":26807.852500000001},17295.63,14602.596250000001,{"$f":"F961*$K$4","v":0},0]
[75,null,{"$f":"C962*$K$3","v":28682.761250000003},18505.286250000001,15639.745000000001,{"$f":"F962*$K$4","v":0},0]
[76,null,{"$f":"C963*$K$3","v":28682.761250000003},18505.286250000001,15639.745000000001,{"$f":"F963*$K$4","v":0},0]
[77,null,{"$f":"C964*$K$3","v":28682.761250000003},18505.286250000001,15639.745000000001,{"$f":"F964*$K$4","v":0},0]
[78,null,{"$f":"C965*$K$3","v":28682.761250000003},18505.286250000001,15639.745000000001,{"$f":"F965*$K$4","v":0},0]
[79,null,{"$f":"C966*$K$3","v":28682.761250000003},18505.286250000001,15639.745000000001,{"$f":"F966*$K$4","v":0},0]
[80,null,{"$f":"C967*$K$3","v":28682.761250000003},18505.286250000001,15639.745000000001,{"$f":"F967*$K$4","v":0},0]
[81,null,{"$f":"C968*$K$3","v":28682.761250000003},18505.286250000001,15639.745000000001,{"$f":"F968*$K$4","v":0},0]
[82,null,{"$f":"C969*$K$3","v":28682.761250000003},18505.286250000001,15639.745000000001,{"$f":"F969*$K$4","v":0},0]
[83,null,{"$f":"C970*$K$3","v":28682.761250000003},18505.286250000001,15639.745000000001,{"$f":"F970*$K$4","v":0},0]
[84,"o más",{"$f":"C971*$K$3","v":28682.761250000003},18505.286250000001,15639.745000000001,{"$f":"F971*$K$4","v":0},0]
[1,"Hijo",{"$f":"C972*$K$3","v":1482.4425000000001},956.73874999999998,801.76250000000005,{"$f":"F972*$K$4","v":0},0]
[2,"Hijos",{"$f":"C973*$K$3","v":2520.7600000000002},1626.19875,1362.5287499999999,{"$f":"F973*$K$4","v":0},0]
[3,"Hijos o más",{"$f":"C974*$K$3","v":3557.9087500000005},2295.8924999999999,1923.7625,{"$f":"F974*$K$4","v":0},0]
[]
["BUPA GLOBAL MM"]
["TARIFAS ANUALES"]
["EDAD"]
[" "," ",10000,20000]
[18,null,{"$f":"L1129","v":1406.75},{"$f":"M1129","v":1105},null,null,null,null,1655,1300,null,{"$f":"I1129*0.85","v":1406.75},{"$f":"J1129*0.85","v":1105}]
[19,null,{"$f":"L1130","v":1423.75},{"$f":"M1130","v":1114.3499999999999},null,null,null,null,1675,1311,null,{"$f":"I1130*0.85","v":1423.75},1114.3499999999999]
[20,null,1444.1499999999999,1125.3999999999999,null,null,null,null,1699,1324,null,1444.1499999999999,1125.3999999999999]
[21,null,1462,1138.1499999999999,null,null,null,null,1720,1339,null,1462,1138.1499999999999]
[22,null,1481.55,1150.8999999999999,null,null,null,null,1743,1354,null,1481.55,1150.8999999999999]
[23,null,1503.6499999999999,1163.6499999999999,null,null,null,null,1769,1369,null,1503.6499999999999,1163.6499999999999]
[24,null,1523.2,1178.95,null,null,null,null,1792,1387,null,1523.2,1178.95]
[25,null,1543.6,1193.3999999999999,null,null,null,null,1816,1404,null,1543.6,1193.3999999999999]
[26,null,1576.75,1213.8,null,null,null,null,1855,1428,null,1576.75,1213.8]
[27,null,1608.2,1235.05,null,null,null,null,1892,1453,null,1608.2,1235.05]
[28,null,1643.05,1258.8499999999999,null,null,null,null,1933,1481,null,1643.05,1258.8499999999999]
[29,null,1677.05,1283.5,null,null,null,null,1973,1510,null,1677.05,1283.5]
[30,null,1714.45,1309,null,null,null,null,2017,1540,null,1714.45,1309]
[31,null,1751.85,1334.5,null,null,null,null,2061,1570,null,1751.85,1334.5]
[32,null,1789.25,1362.55,null,null,null,null,2105,1603,null,1789.25,1362.55]
[33,null,1829.2,1392.3,null,null,null,null,2152,1638,null,1829.2,1392.3]
[34,null,1870,1421.2,null,null,null,null,2200,1672,null,1870,1421.2]
[35,null,1914.2,1453.5,null,null,null,null,2252,1710,null,1914.2,1453.5]
[36,null,1956.7,1484.95,null,null,null,null,2302,1747,null,1956.7,1484.95]
[37,null,2000.8999999999999,1518.1,null,null,null,null,2354,1786,null,2000.8999999999999,1518.1]
[38,null,2047.6499999999999,1552.95,null,null,null,null,2409,1827,null,2047.6499999999999,1552.95]
[39,null,2094.4,1587.8,null,null,null,null,2464,1868,null,2094.4,1587.8]
[40,null,2142.85,1623.5,null,null,null,null,2521,1910,null,2142.85,1623.5]
[41,null,2192.15,1660.8999999999999,null,null,null,null,2579,1954,null,2192.15,1660.8999999999999]
[42,null,2243.15,1700.85,null,null,null,null,2639,2001,null,2243.15,1700.85]
[43,null,2295.85,1740.8,null,null,null,null,2701,2048,null,2295.85,1740.8]
[44,null,2350.25,1780.75,null,null,null,null,2765,2095,null,2350.25,1780.75]
[45,null,2404.65,1823.25,null,null,null,null,2829,2145,null,2404.65,1823.25]
[46,null,2459.9,1866.6,null,null,null,null,2894,2196,null,2459.9,1866.6]
[47,null,2516.85,1909.95,null,null,null,null,2961,2247,null,2516.85,1909.95]
[48,null,2576.35,1956.7,null,null,null,null,3031,2302,null,2576.35,1956.7]
[49,null,2635.85,2002.6,null,null,null,null,3101,2356,null,2635.85,2002.6]
[50,null,2697.0499999999997,2050.1999999999998,null,null,null,null,3173,2412,null,2697.0499999999997,2050.1999999999998]
[51,null,2759.1,2096.9499999999998,null,null,null,null,3246,2467,null,2759.1,2096.9499999999998]
[52,null,2822,2147.1,null,null,null,null,3320,2526,null,2822,2147.1]
[53,null,2887.45,2198.9499999999998,null,null,null,null,3397,2587,null,2887.45,2198.9499999999998]
[54,null,2952.9,2250.7999999999997,null,null,null,null,3474,2648,null,2952.9,2250.7999999999997]
[55,null,3018.35,2304.35,null,null,null,null,3551,2711,null,3018.35,2304.35]
[56,null,3088.0499999999997,2358.75,null,null,null,null,3633,2775,null,3088.0499999999997,2358.75]
[57,null,3158.6,2414,null,null,null,null,3716,2840,null,3158.6,2414]
[58,null,3227.45,2469.25,null,null,null,null,3797,2905,null,3227.45,2469.25]
[59,null,3299.7,2527.0499999999997,null,null,null,null,3882,2973,null,3299.7,2527.0499999999997]
[60,null,3374.5,2585.6999999999998,null,null,null,null,3970,3042,null,3374.5,2585.6999999999998]
[61,null,3758.7,2894.25,null,null,null,null,4422,3405,null,3758.7,2894.25]
[62,null,4174.3499999999995,3232.5499999999997,null,null,null,null,4911,3803,null,4174.3499999999995,3232.5499999999997]
[63,null,4620.5999999999995,3596.35,null,null,null,null,5436,4231,null,4620.5999999999995,3596.35]
[64,null,5098.3,3988.2,null,null,null,null,5998,4692,null,5098.3,3988.2]
[65,null,5606.5999999999995,4408.0999999999995,null,null,null,null,6596,5186,null,5606.5999999999995,4408.0999999999995]
[66,null,6146.3499999999995,4856.8999999999996,null,null,null,null,7231,5714,null,6146.3499999999995,4856.8999999999996]
[67,null,6718.4,5332.05,null,null,null,null,7904,6273,null,6718.4,5332.05]
[68,null,7318.5,5834.4,null,null,null,null,8610,6864,null,7318.5,5834.4]
[69,null,7950.05,6363.0999999999995,null,null,null,null,9353,7486,null,7950.05,6363.0999999999995]
[70,null,8613.9,6922.4,null,null,null,null,10134,8144,null,8613.9,6922.4]
[71,null,9307.5,7507.2,null,null,null,null,10950,8832,null,9307.5,7507.2]
[72,null,10033.4,8119.2,null,null,null,null,11804,9552,null,10033.4,8119.2]
[73,null,10788.199999999999,8761.7999999999993,null,null,null,null,12692,10308,null,10788.199999999999,8761.7999999999993]
[74,null,11575.3,9428.1999999999989,null,null,null,null,13618,11092,null,11575.3,9428.1999999999989]
[75,null,12392.15,10125.199999999999,null,null,null,null,14579,11912,null,12392.15,10125.199999999999]
[76,null,12392.15,10125.199999999999,null,null,null,null,14579,11912,null,12392.15,10125.199999999999]
[77,null,12392.15,10125.199999999999,null,null,null,null,14579,11912,null,12392.15,10125.199999999999]
[78,null,12392.15,10125.199999999999,null,null,null,null,14579,11912,null,12392.15,10125.199999999999]
[79,null,12392.15,10125.199999999999,null,null,null,null,14579,11912,null,12392.15,10125.199999999999]
[80,null,12392.15,10125.199999999999,null,null,null,null,14579,11912,null,12392.15,10125.199999999999]
[81,null,12392.15,10125.199999999999,null,null,null,null,14579,11912,null,12392.15,10125.199999999999]
[82,null,12392.15,10125.199999999999,null,null,null,null,14579,11912,null,12392.15,10125.199999999999]
[83,null,{"$f":"L1194","v":12392.15},{"$f":"M1194","v":10125.199999999999},null,null,null,null,14579,11912,null,{"$f":"I1194*0.85","v":12392.15},10125.199999999999]
[84,"o más",12392.15,10125.199999999999,null,null,null,null,14579,11912,null,12392.15,10125.199999999999]
[1,"Hijo",634.1,498.09999999999997,null,null,null,null,746,586,null,634.1,498.09999999999997]
[2,"Hijos",1076.95,845.75,null,null,null,null,1267,995,null,1076.95,845.75]
[3,"Hijos o más",1518.95,1193.3999999999999,null,null,null,null,1787,1404,null,1518.95,1193.3999999999999]
[]
["BUPA GLOBAL MM - MENSUALES"]
["EDAD"]
[" "," ",10000,20000]
[18,null,{"$f":"C1129*$K$2","v":131.29666666666668},{"$f":"D1129*$K$2","v":103.13333333333334},0,0,0]
[19,null,{"$f":"C1130*$K$2","v":132.88333333333333},104.006,0,0,0]
[20,null,{"$f":"C1131*$K$2","v":134.78733333333332},105.03733333333332,0,0,0]
[21,null,{"$f":"C1132*$K$2","v":136.45333333333335},106.22733333333332,0,0,0]
[22,null,{"$f":"C1133*$K$2","v":138.27799999999999},107.41733333333333,0,0,0]
[23,null,{"$f":"C1134*$K$2","v":140.34066666666666},108.60733333333333,0,0,0]
[24,null,{"$f":"C1135*$K$2","v":142.16533333333334},110.03533333333334,0,0,0]
[25,null,{"$f":"C1136*$K$2","v":144.06933333333333},111.38399999999999,0,0,0]
[26,null,{"$f":"C1137*$K$2","v":147.16333333333333},113.288,0,0,0]
[27,null,{"$f":"C1138*$K$2","v":150.09866666666667},115.27133333333333,0,0,0]
[28,null,{"$f":"C1139*$K$2","v":153.35133333333334},117.49266666666666,0,0,0]
[29,null,{"$f":"C1140*$K$2","v":156.52466666666666},119.79333333333334,0,0,0]
[30,null,{"$f":"C1141*$K$2","v":160.01533333333333},122.17333333333333,0,0,0]
[31,null,{"$f":"C1142*$K$2","v":163.506},124.55333333333334,0,0,0]
[32,null,{"$f":"C1143*$K$2","v":166.99666666666667},127.17133333333334,0,0,0]
[33,null,{"$f":"C1144*$K$2","v":170.72533333333334},129.94800000000001,0,0,0]
[34,null,{"$f":"C1145*$K$2","v":174.53333333333333},132.64533333333335,0,0,0]
[35,null,{"$f":"C1146*$K$2","v":178.65866666666668},135.66,0,0,0]
[36,null,{"$f":"C1147*$K$2","v":182.62533333333334},138.59533333333334,0,0,0]
[37,null,{"$f":"C1148*$K$2","v":186.75066666666666},141.68933333333334,0,0,0]
[38,null,{"$f":"C1149*$K$2","v":191.114},144.94200000000001,0,0,0]
[39,null,{"$f":"C1150*$K$2","v":195.47733333333335},148.19466666666668,0,0,0]
[40,null,{"$f":"C1151*$K$2","v":199.99933333333334},151.52666666666667,0,0,0]
[41,null,{"$f":"C1152*$K$2","v":204.60066666666668},155.01733333333334,0,0,0]
[42,null,{"$f":"C1153*$K$2","v":209.36066666666667},158.74600000000001,0,0,0]
[43,null,{"$f":"C1154*$K$2","v":214.27933333333334},162.47466666666668,0,0,0]
[44,null,{"$f":"C1155*$K$2","v":219.35666666666668},166.20333333333335,0,0,0]
[45,null,{"$f":"C1156*$K$2","v":224.43400000000003},170.17000000000002,0,0,0]
[46,null,{"$f":"C1157*$K$2","v":229.59066666666669},174.21600000000001,0,0,0]
[47,null,{"$f":"C1158*$K$2","v":234.90600000000001},178.262,0,0,0]
[48,null,{"$f":"C1159*$K$2","v":240.45933333333335},182.62533333333334,0,0,0]
[49,null,{"$f":"C1160*$K$2","v":246.01266666666666},186.90933333333334,0,0,0]
[50,null,{"$f":"C1161*$K$2","v":251.72466666666665},191.352,0,0,0]
[51,null,{"$f":"C1162*$K$2","v":257.51600000000002},195.71533333333332,0,0,0]
[52,null,{"$f":"C1163*$K$2","v":263.38666666666666},200.39599999999999,0,0,0]
[53,null,{"$f":"C1164*$K$2","v":269.49533333333335},205.23533333333333,0,0,0]
[54,null,{"$f":"C1165*$K$2","v":275.60400000000004},210.07466666666664,0,0,0]
[55,null,{"$f":"C1166*$K$2","v":281.71266666666668},215.07266666666666,0,0,0]
[56,null,{"$f":"C1167*$K$2","v":288.21799999999996},220.15,0,0,0]
[57,null,{"$f":"C1168*$K$2","v":294.80266666666665},225.30666666666667,0,0,0]
[58,null,{"$f":"C1169*$K$2","v":301.22866666666664},230.46333333333334,0,0,0]
[59,null,{"$f":"C1170*$K$2","v":307.97199999999998},235.85799999999998,0,0,0]
[60,null,{"$f":"C1171*$K$2","v":314.95333333333338},241.33199999999999,0,0,0]
[61,null,{"$f":"C1172*$K$2","v":350.81200000000001},270.13,0,0,0]
[62,null,{"$f":"C1173*$K$2","v":389.60599999999999},301.70466666666664,0,0,0]
[63,null,{"$f":"C1174*$K$2","v":431.25599999999997},335.65933333333334,0,0,0]
[64,null,{"$f":"C1175*$K$2","v":475.84133333333335},372.23200000000003,0,0,0]
[65,null,{"$f":"C1176*$K$2","v":523.28266666666661},411.42266666666666,0,0,0]
[66,null,{"$f":"C1177*$K$2","v":573.65933333333328},453.31066666666663,0,0,0]
[67,null,{"$f":"C1178*$K$2","v":627.05066666666664},497.65800000000002,0,0,0]
[68,null,{"$f":"C1179*$K$2","v":683.06000000000006},544.54399999999998,0,0,0]
[69,null,{"$f":"C1180*$K$2","v":742.00466666666671},593.8893333333333,0,0,0]
[70,null,{"$f":"C1181*$K$2","v":803.96400000000006},646.09066666666661,0,0,0]
[71,null,{"$f":"C1182*$K$2","v":868.7},700.67200000000003,0,0,0]
[72,null,{"$f":"C1183*$K$2","v":936.45066666666662},757.79200000000003,0,0,0]
[73,null,{"$f":"C1184*$K$2","v":1006.8986666666666},817.76799999999992,0,0,0]
[74,null,{"$f":"C1185*$K$2","v":1080.3613333333333},879.96533333333332,0,0,0]
[75,null,{"$f":"C1186*$K$2","v":1156.6006666666667},945.0186666666666,0,0,0]
[76,null,{"$f":"C1187*$K$2","v":1156.6006666666667},945.0186666666666,0,0,0]
[77,null,{"$f":"C1188*$K$2","v":1156.6006666666667},945.0186666666666,0,0,0]
[78,null,{"$f":"C1189*$K$2","v":1156.6006666666667},945.0186666666666,0,0,0]
[79,null,{"$f":"C1190*$K$2","v":1156.6006666666667},945.0186666666666,0,0,0]
[80,null,{"$f":"C1191*$K$2","v":1156.6006666666667},945.0186666666666,0]
[81,null,{"$f":"C1192*$K$2","v":1156.6006666666667},945.0186666666666,0]
[82,null,{"$f":"C1193*$K$2","v":1156.6006666666667},945.0186666666666,0]
[83,null,{"$f":"C1194*$K$2","v":1156.6006666666667},945.0186666666666,0]
[84,"o más",{"$f":"C1195*$K$2","v":1156.6006666666667},945.0186666666666,0,0,0]
[1,"Hijo",{"$f":"C1196*$K$2","v":59.18266666666667},46.489333333333335,0,0,0]
[2,"Hijos",{"$f":"C1197*$K$2","v":100.51533333333334},78.936666666666667,0,0,0]
[3,"Hijos o más",{"$f":"C1198*$K$2","v":141.76866666666669},111.38399999999999,0,0,0]
[]
["BUPA GLOBAL MM"]
["TARIFAS TRIMESTRALES"]
["EDAD"]
[" "," ",10000,20000]
[18,null,{"$f":"C1129*$K$3","v":386.85625000000005},{"$f":"D1129*$K$3","v":303.875},{"$f":"E1129*K$3","v":0},{"$f":"F1129*K$3","v":0},0]
[19,null,{"$f":"C1130*$K$3","v":391.53125000000006},306.44625000000002,{"$f":"E1130*K$3","v":0},{"$f":"F1130*K$3","v":0},0]
[20,null,{"$f":"C1131*$K$3","v":397.14125000000001},309.48500000000001,0,0,0]
[21,null,{"$f":"C1132*$K$3","v":402.05},312.99124999999998,0,0,0]
[22,null,{"$f":"C1133*$K$3","v":407.42625000000004},316.4975,0,0,0]
[23,null,{"$f":"C1134*$K$3","v":413.50374999999997},320.00374999999997,0,0,0]
[24,null,{"$f":"C1135*$K$3","v":418.88000000000005},324.21125000000006,0,0,0]
[25,null,{"$f":"C1136*$K$3","v":424.49},328.185,0,0,0]
[26,null,{"$f":"C1137*$K$3","v":433.60625000000005},333.79500000000002,0,0,0]
[27,null,{"$f":"C1138*$K$3","v":442.25500000000005},339.63875000000002,0,0,0]
[28,null,{"$f":"C1139*$K$3","v":451.83875},346.18374999999997,0,0,0]
[29,null,{"$f":"C1140*$K$3","v":461.18875000000003},352.96250000000003,0,0,0]
[30,null,{"$f":"C1141*$K$3","v":471.47375000000005},359.97500000000002,0,0,0]
[31,null,{"$f":"C1142*$K$3","v":481.75875000000002},366.98750000000001,0,0,0]
[32,null,{"$f":"C1143*$K$3","v":492.04375000000005},374.70125000000002,0,0,0]
[33,null,{"$f":"C1144*$K$3","v":503.03000000000003},382.88249999999999,0,0,0]
[34,null,{"$f":"C1145*$K$3","v":514.25},390.83000000000004,0,0,0]
[35,null,{"$f":"C1146*$K$3","v":526.40500000000009},399.71250000000003,0,0,0]
[36,null,{"$f":"C1147*$K$3","v":538.09250000000009},408.36125000000004,0,0,0]
[37,null,{"$f":"C1148*$K$3","v":550.24750000000006},417.47750000000002,0,0,0]
[38,null,{"$f":"C1149*$K$3","v":563.10374999999999},427.06125000000003,0,0,0]
[39,null,{"$f":"C1150*$K$3","v":575.96},436.64500000000004,0,0,0]
[40,null,{"$f":"C1151*$K$3","v":589.28375000000005},446.46250000000003,0,0,0]
[41,null,{"$f":"C1152*$K$3","v":602.84125000000006},456.7475,0,0,0]
[42,null,{"$f":"C1153*$K$3","v":616.86625000000004},467.73374999999999,0,0,0]
[43,null,{"$f":"C1154*$K$3","v":631.35874999999999},478.72,0,0,0]
[44,null,{"$f":"C1155*$K$3","v":646.31875000000002},489.70625000000001,0,0,0]
[45,null,{"$f":"C1156*$K$3","v":661.27875000000006},501.39375000000007,0,0,0]
[46,null,{"$f":"C1157*$K$3","v":676.47250000000008},513.31500000000005,0,0,0]
[47,null,{"$f":"C1158*$K$3","v":692.13375000000008},525.23625000000004,0,0,0]
[48,null,{"$f":"C1159*$K$3","v":708.49625000000003},538.09250000000009,0,0,0]
[49,null,{"$f":"C1160*$K$3","v":724.85874999999999},550.71500000000003,0,0,0]
[50,null,{"$f":"C1161*$K$3","v":741.68875000000003},563.80499999999995,0,0,0]
[51,null,{"$f":"C1162*$K$3","v":758.75250000000005},576.66125,0,0,0]
[52,null,{"$f":"C1163*$K$3","v":776.05000000000007},590.45249999999999,0,0,0]
[53,null,{"$f":"C1164*$K$3","v":794.04875000000004},604.71124999999995,0,0,0]
[54,null,{"$f":"C1165*$K$3","v":812.04750000000013},618.97,0,0,0]
[55,null,{"$f":"C1166*$K$3","v":830.04624999999999},633.69625000000008,0,0,0]
[56,null,{"$f":"C1167*$K$3","v":849.21375},648.65625,0,0,0]
[57,null,{"$f":"C1168*$K$3","v":868.61500000000001},663.85,0,0,0]
[58,null,{"$f":"C1169*$K$3","v":887.54875000000004},679.04375000000005,0,0,0]
[59,null,{"$f":"C1170*$K$3","v":907.41750000000002},694.93875000000003,0,0,0]
[60,null,{"$f":"C1171*$K$3","v":927.98750000000007},711.0675,0,0,0]
[61,null,{"$f":"C1172*$K$3","v":1033.6424999999999},795.91875000000005,0,0,0]
[62,null,{"$f":"C1173*$K$3","v":1147.94625},888.95124999999996,0,0,0]
[63,null,{"$f":"C1174*$K$3","v":1270.665},988.99625000000003,0,0,0]
[64,null,{"$f":"C1175*$K$3","v":1402.0325000000003},1096.7550000000001,0,0,0]
[65,null,{"$f":"C1176*$K$3","v":1541.8150000000001},1212.2275,0,0,0]
[66,null,{"$f":"C1177*$K$3","v":1690.2462499999999},1335.6475,0,0,0]
[67,null,{"$f":"C1178*$K$3","v":1847.56},1466.3137500000003,0,0,0]
[68,null,{"$f":"C1179*$K$3","v":2012.5875000000001},1604.46,0,0,0]
[69,null,{"$f":"C1180*$K$3","v":2186.2637500000001},1749.8525,0,0,0]
[70,null,{"$f":"C1181*$K$3","v":2368.8225000000002},1903.66,0,0,0]
[71,null,{"$f":"C1182*$K$3","v":2559.5625},2064.48,0,0,0]
[72,null,{"$f":"C1183*$K$3","v":2759.1849999999999},2232.7800000000002,0,0,0]
[73,null,{"$f":"C1184*$K$3","v":2966.7550000000001},2409.4949999999999,0,0,0]
[74,null,{"$f":"C1185*$K$3","v":3183.2075},2592.7550000000001,0,0,0]
[75,null,{"$f":"C1186*$K$3","v":3407.8412500000004},2784.43,0,0,0]
[76,null,{"$f":"C1187*$K$3","v":3407.8412500000004},2784.43,0,0,0]
[77,null,{"$f":"C1188*$K$3","v":3407.8412500000004},2784.43,0,0,0]
[78,null,{"$f":"C1189*$K$3","v":3407.8412500000004},2784.43,0,0,0]
[79,null,{"$f":"C1190*$K$3","v":3407.8412500000004},2784.43,0,0,0]
[80,null,{"$f":"C1191*$K$3","v":3407.8412500000004},2784.43,0,0,0]
[81,null,{"$f":"C1192*$K$3","v":3407.8412500000004},2784.43,0,0,0]
[82,null,{"$f":"C1193*$K$3","v":3407.8412500000004},2784.43,0,0,0]
[83,null,{"$f":"C1194*$K$3","v":3407.8412500000004},2784.43,{"$f":"E1194*K$3","v":0},{"$f":"F1194*K$3","v":0},0]
[84,"o más",{"$f":"C1195*$K$3","v":3407.8412500000004},2784.43,0,0,0]
[1,"Hijo",{"$f":"C1196*$K$3","v":174.37750000000003},136.97749999999999,0,0,0]
[2,"Hijos",{"$f":"C1197*$K$3","v":296.16125000000005},232.58125000000001,0,0,0]
[3,"Hijos o más",{"$f":"C1198*$K$3","v":417.71125000000006},328.185,0,0,0]
[]
["BUPA GLOBAL MM"]
["TARIFAS SEMESTRAL"]
["EDAD"]
[" "," ",10000,20000]
[18,null,{"$f":"C1129*$K$4","v":745.57749999999999},{"$f":"D1129*$K$4","v":585.65},0,0,0]
[19,null,{"$f":"C1130*$K$4","v":754.58750000000009},590.60550000000001,0,0,0]
[20,null,{"$f":"C1131*$K$4","v":765.39949999999999},596.46199999999999,0,0,0]
[21,null,{"$f":"C1132*$K$4","v":774.86},603.21949999999993,0,0,0]
[22,null,{"$f":"C1133*$K$4","v":785.22149999999999},609.97699999999998,0,0,0]
[23,null,{"$f":"C1134*$K$4","v":796.93449999999996},616.73449999999991,0,0,0]
[24,null,{"$f":"C1135*$K$4","v":807.29600000000005},624.84350000000006,0,0,0]
[25,null,{"$f":"C1136*$K$4","v":818.10799999999995},632.50199999999995,0,0,0]
[26,null,{"$f":"C1137*$K$4","v":835.67750000000001},643.31399999999996,0,0,0]
[27,null,{"$f":"C1138*$K$4","v":852.34600000000012},654.57650000000001,0,0,0]
[28,null,{"$f":"C1139*$K$4","v":870.81650000000002},667.19049999999993,0,0,0]
[29,null,{"$f":"C1140*$K$4","v":888.8365},680.255,0,0,0]
[30,null,{"$f":"C1141*$K$4","v":908.65850000000012},693.77,0,0,0]
[31,null,{"$f":"C1142*$K$4","v":928.48050000000001},707.28500000000008,0,0,0]
[32,null,{"$f":"C1143*$K$4","v":948.30250000000001},722.15150000000006,0,0,0]
[33,null,{"$f":"C1144*$K$4","v":969.47600000000011},737.91899999999998,0,0,0]
[34,null,{"$f":"C1145*$K$4","v":991.1},753.2360000000001,0,0,0]
[35,null,{"$f":"C1146*$K$4","v":1014.5260000000001},770.35500000000002,0,0,0]
[36,null,{"$f":"C1147*$K$4","v":1037.0510000000002},787.02350000000001,0,0,0]
[37,null,{"$f":"C1148*$K$4","v":1060.4770000000001},804.59299999999996,0,0,0]
[38,null,{"$f":"C1149*$K$4","v":1085.2545},823.06350000000009,0,0,0]
[39,null,{"$f":"C1150*$K$4","v":1110.0320000000002},841.53399999999999,0,0,0]
[40,null,{"$f":"C1151*$K$4","v":1135.7104999999999},860.45500000000004,0,0,0]
[41,null,{"$f":"C1152*$K$4","v":1161.8395},880.27699999999993,0,0,0]
[42,null,{"$f":"C1153*$K$4","v":1188.8695},901.45050000000003,0,0,0]
[43,null,{"$f":"C1154*$K$4","v":1216.8005000000001},922.62400000000002,0,0,0]
[44,null,{"$f":"C1155*$K$4","v":1245.6325000000002},943.79750000000001,0,0,0]
[45,null,{"$f":"C1156*$K$4","v":1274.4645},966.3225000000001,0,0,0]
[46,null,{"$f":"C1157*$K$4","v":1303.7470000000001},989.298,0,0,0]
[47,null,{"$f":"C1158*$K$4","v":1333.9304999999999},1012.2735000000001,0,0,0]
[48,null,{"$f":"C1159*$K$4","v":1365.4655},1037.0510000000002,0,0,0]
[49,null,{"$f":"C1160*$K$4","v":1397.0005000000001},1061.3779999999999,0,0,0]
[50,null,{"$f":"C1161*$K$4","v":1429.4365},1086.606,0,0,0]
[51,null,{"$f":"C1162*$K$4","v":1462.3230000000001},1111.3834999999999,0,0,0]
[52,null,{"$f":"C1163*$K$4","v":1495.66},1137.963,0,0,0]
[53,null,{"$f":"C1164*$K$4","v":1530.3485000000001},1165.4434999999999,0,0,0]
[54,null,{"$f":"C1165*$K$4","v":1565.037},1192.924,0,0,0]
[55,null,{"$f":"C1166*$K$4","v":1599.7255},1221.3054999999999,0,0,0]
[56,null,{"$f":"C1167*$K$4","v":1636.6665},1250.1375,0,0,0]
[57,null,{"$f":"C1168*$K$4","v":1674.058},1279.42,0,0,0]
[58,null,{"$f":"C1169*$K$4","v":1710.5484999999999},1308.7025000000001,0,0,0]
[59,null,{"$f":"C1170*$K$4","v":1748.8409999999999},1339.3364999999999,0,0,0]
[60,null,{"$f":"C1171*$K$4","v":1788.4850000000001},1370.421,0,0,0]
[61,null,{"$f":"C1172*$K$4","v":1992.1110000000001},1533.9525000000001,0,0,0]
[62,null,{"$f":"C1173*$K$4","v":2212.4054999999998},1713.2514999999999,0,0,0]
[63,null,{"$f":"C1174*$K$4","v":2448.9179999999997},1906.0655000000002,0,0,0]
[64,null,{"$f":"C1175*$K$4","v":2702.0990000000002},2113.7460000000001,0,0,0]
[65,null,{"$f":"C1176*$K$4","v":2971.498},2336.2929999999997,0,0,0]
[66,null,{"$f":"C1177*$K$4","v":3257.5654999999997},2574.1570000000002,0,0,0]
[67,null,{"$f":"C1178*$K$4","v":3560.752},2825.9865000000004,0,0,0]
[68,null,{"$f":"C1179*$K$4","v":3878.8050000000003},3092.232,0,0,0]
[69,null,{"$f":"C1180*$K$4","v":4213.5264999999999},3372.4429999999998,0,0,0]
[70,null,{"$f":"C1181*$K$4","v":4565.3670000000002},3668.8719999999998,0,0,0]
[71,null,{"$f":"C1182*$K$4","v":4932.9750000000004},3978.8160000000003,0,0,0]
[72,null,{"$f":"C1183*$K$4","v":5317.7020000000002},4303.1760000000004,0,0,0]
[73,null,{"$f":"C1184*$K$4","v":5717.7460000000001},4643.7539999999999,0,0,0]
[74,null,{"$f":"C1185*$K$4","v":6134.9089999999997},4996.9459999999999,0,0,0]
[75,null,{"$f":"C1186*$K$4","v":6567.8395},5366.3559999999998,0,0,0]
[76,null,{"$f":"C1187*$K$4","v":6567.8395},5366.3559999999998,0,0,0]
[77,null,{"$f":"C1188*$K$4","v":6567.8395},5366.3559999999998,0,0,0]
[78,null,{"$f":"C1189*$K$4","v":6567.8395},5366.3559999999998,0,0,0]
[79,null,{"$f":"C1190*$K$4","v":6567.8395},5366.3559999999998,0,0,0]
[80,null,{"$f":"C1191*$K$4","v":6567.8395},5366.3559999999998,0,0,0]
[81,null,{"$f":"C1192*$K$4","v":6567.8395},5366.3559999999998,0,0,0]
[82,null,{"$f":"C1193*$K$4","v":6567.8395},5366.3559999999998,0,0,0]
[83,null,{"$f":"C1194*$K$4","v":6567.8395},5366.3559999999998,0,0,0]
[84,"o más",{"$f":"C1195*$K$4","v":6567.8395},5366.3559999999998,0,0,0]
[1,"Hijo",{"$f":"C1196*$K$4","v":336.07300000000004},263.99299999999999,0,0,0]
[2,"Hijos",{"$f":"C1197*$K$4","v":570.7835},448.2475,0,0,0]
[3,"Hijos o más",{"$f":"C1198*$K$4","v":805.04350000000011},632.50199999999995,0,0,0]
[]
["BUPA GLOBAL ULTIMATE"]
["TARIFAS SEMESTRALES"]
["EDAD"]
[" "," ",0,1000,2000]
[18,null,{"$f":"C905*$K$4","v":6349.3469999999998},{"$f":"D905*$K$4","v":4096.8469999999998},3433.2604999999999,0,0]
[19,null,{"$f":"C906*$K$4","v":6433.14},4150.9070000000002,3473.8054999999999,0,0]
[20,null,{"$f":"C907*$K$4","v":6519.1855000000005},4205.8679999999995,3517.5040000000004,0,0]
[21,null,{"$f":"C908*$K$4","v":6607.9340000000002},4263.5320000000002,3562.5540000000001,0,0]
[22,null,{"$f":"C909*$K$4","v":6699.3855000000003},4322.5475000000006,3608.5050000000001,0,0]
[23,null,{"$f":"C910*$K$4","v":6793.9905000000008},4382.9144999999999,3656.2579999999998,0,0]
[24,null,{"$f":"C911*$K$4","v":6890.8480000000009},4445.9845000000005,3706.2635,0,0]
[25,null,{"$f":"C912*$K$4","v":6990.8590000000004},4510.4059999999999,3756.2690000000002,0,0]
[26,null,{"$f":"C913*$K$4","v":7135.0190000000002},4604.1100000000006,3830.1510000000003,0,0]
[27,null,{"$f":"C914*$K$4","v":7285.4859999999999},4700.5169999999998,3907.1865000000003,0,0]
[28,null,{"$f":"C915*$K$4","v":7440.9084999999995},4801.4290000000001,3986.9250000000002,0,0]
[29,null,{"$f":"C916*$K$4","v":7601.7370000000001},4904.143,4070.2675000000004,0,0]
[30,null,{"$f":"C917*$K$4","v":7767.0705000000007},5010.9115000000002,4156.7635,0,0]
[31,null,{"$f":"C918*$K$4","v":7938.7110000000002},5121.7345000000005,4245.0615000000007,0,0]
[32,null,{"$f":"C919*$K$4","v":8115.7575000000006},5235.7109999999993,4337.4140000000007,0,0]
[33,null,{"$f":"C920*$K$4","v":8298.6605},5353.2915000000003,4432.0190000000002,0,0]
[34,null,{"$f":"C921*$K$4","v":8485.6180000000004},5474.9264999999996,4531.1289999999999,0,0]
[35,null,{"$f":"C922*$K$4","v":8679.3330000000005},5599.2645000000002,4632.0409999999993,0,0]
[36,null,{"$f":"C923*$K$4","v":8877.1025000000009},5727.2065000000002,4736.5569999999998,0,0]
[37,null,{"$f":"C924*$K$4","v":9080.7285000000011},5859.2030000000004,4843.7759999999998,0,0]
[38,null,{"$f":"C925*$K$4","v":9290.2110000000011},5994.3530000000001,4953.6980000000003,0,0]
[39,null,{"$f":"C926*$K$4","v":9505.0994999999984},6132.6565000000001,5067.2240000000002,0,0]
[40,null,{"$f":"C927*$K$4","v":9725.3940000000002},6275.0145000000002,5183.9034999999994,0,0]
[41,null,{"$f":"C928*$K$4","v":9951.5450000000001},6420.0755000000008,5303.7365,0,0]
[42,null,{"$f":"C929*$K$4","v":10181.7505},6569.6414999999997,5425.3715000000002,0,0]
[43,null,{"$f":"C930*$K$4","v":10417.8125},6721.46,5551.9620000000004,0,0]
[44,null,{"$f":"C931*$K$4","v":10660.181500000001},6877.7834999999995,5680.3545000000004,0,0]
[45,null,{"$f":"C932*$K$4","v":10907.0555},7036.81,5812.3509999999997,0,0]
[46,null,{"$f":"C933*$K$4","v":11159.335499999999},7199.8909999999996,5946.6,0,0]
[47,null,{"$f":"C934*$K$4","v":11417.021500000001},7366.125500000001,6084.4530000000004,0,0]
[48,null,{"$f":"C935*$K$4","v":11680.564},7535.9639999999999,6225.4594999999999,0,0]
[49,null,{"$f":"C936*$K$4","v":11949.512500000001},7708.9560000000001,6369.1689999999999,0,0]
[50,null,{"$f":"C937*$K$4","v":12223.867},7886.0025000000005,6516.9330000000009,0,0]
[51,null,{"$f":"C938*$K$4","v":12503.177},8066.2025000000003,6666.4989999999998,0,0]
[52,null,{"$f":"C939*$K$4","v":12787.893},8250.4570000000003,6819.2184999999999,0,0]
[53,null,{"$f":"C940*$K$4","v":13078.916000000001},8437.8649999999998,6975.5420000000004,0,0]
[54,null,{"$f":"C941*$K$4","v":13374.444},8629.3275000000012,7134.5684999999994,0,0]
[55,null,{"$f":"C942*$K$4","v":13675.828500000001},8823.0424999999996,7297.1989999999996,0,0]
[56,null,{"$f":"C943*$K$4","v":13982.168500000002},9020.8119999999999,7462.0820000000003,0,0]
[57,null,{"$f":"C944*$K$4","v":14294.815500000001},9222.1854999999996,7630.1184999999996,0,0]
[58,null,{"$f":"C945*$K$4","v":14611.517},9427.1630000000005,7801.3085000000001,0,0]
[59,null,{"$f":"C946*$K$4","v":14934.5255},9634.8435000000009,7976.5530000000008,0,0]
[60,null,{"$f":"C947*$K$4","v":15262.4895},9847.0290000000005,8153.1490000000003,0,0]
[61,null,{"$f":"C948*$K$4","v":16985.201499999999},10957.511500000001,9086.1345000000001,0,0]
[62,null,{"$f":"C949*$K$4","v":18841.261499999997},12156.291999999999,10095.254499999999,0,0]
[63,null,{"$f":"C950*$K$4","v":20833.823},13441.118,11180.058500000001,0,0]
[64,null,{"$f":"C951*$K$4","v":22961.083999999999},14814.242,12341.4475,0,0]
[65,null,{"$f":"C952*$K$4","v":25224.396000000001},16272.961000000001,13578.971000000001,0,0]
[66,null,{"$f":"C953*$K$4","v":27621.957000000002},17820.878999999997,14892.629000000001,0,0]
[67,null,{"$f":"C954*$K$4","v":30154.217500000002},19454.842500000002,16281.971000000001,0,0]
[68,null,{"$f":"C955*$K$4","v":32822.078500000003},21175.752500000002,17747.898000000001,0,0]
[69,null,{"$f":"C956*$K$4","v":35624.639000000003},22983.609,19289.959500000001,0,0]
[70,null,{"$f":"C957*$K$4","v":38562.800000000003},24878.862500000003,20908.606,0,0]
[71,null,{"$f":"C958*$K$4","v":41636.110999999997},26862.414000000001,22602.486000000001,0,0]
[72,null,{"$f":"C959*$K$4","v":44844.572},28932.461499999998,24372.951000000001,0,0]
[73,null,{"$f":"C960*$K$4","v":48187.281999999999},31089.4555,26220.451499999999,0,0]
[74,null,{"$f":"C961*$K$4","v":51666.042999999998},33333.396000000001,28143.1855,0,0]
[75,null,{"$f":"C962*$K$4","v":55279.503499999999},35664.733500000002,30142.054,0,0]
[76,null,{"$f":"C963*$K$4","v":55279.503499999999},35664.733500000002,30142.054,0,0]
[77,null,{"$f":"C964*$K$4","v":55279.503499999999},35664.733500000002,30142.054,0,0]
[78,null,{"$f":"C965*$K$4","v":55279.503499999999},35664.733500000002,30142.054,0,0]
[79,null,{"$f":"C966*$K$4","v":55279.503499999999},35664.733500000002,30142.054,0,0]
[80,null,{"$f":"C967*$K$4","v":55279.503499999999},35664.733500000002,30142.054,0,0]
[81,null,{"$f":"C968*$K$4","v":55279.503499999999},35664.733500000002,30142.054,0,0]
[82,null,{"$f":"C969*$K$4","v":55279.503499999999},35664.733500000002,30142.054,0,0]
[83,null,{"$f":"C970*$K$4","v":55279.503499999999},35664.733500000002,30142.054,0,0]
[84,"o más",{"$f":"C971*$K$4","v":55279.503499999999},35664.733500000002,30142.054,0,0]
[1,"Hijo",{"$f":"C972*$K$4","v":2857.0709999999999},1843.8965000000001,1545.2150000000001,0,0]
[2,"Hijos",{"$f":"C973*$K$4","v":4858.192},3134.1285000000003,2625.9645,0,0]
[3,"Hijos o más",{"$f":"C974*$K$4","v":6857.0605000000005},4424.8109999999997,3707.6150000000002,0,0]