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

{"sheet":"INGRESO DE DATOS","index":0,"n_rows":31,"n_cols":13,"rows_kept":31,"cut":false,"hidden":false,"merged":[[12,9,13,11],[10,0,10,7],[28,1,28,2],[16,1,16,2],[28,3,28,5],[14,3,14,7],[16,5,16,6],[14,1,14,2],[18,1,18,2],[18,5,18,6],[24,1,24,2],[20,5,24,5]]}
[]
[null,null,null,null,null,null,null," "," "]
[]
[]
[]
[null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[]
["Cotización de Seguro Médico - Bupa Global Health Plans"]
[]
["1. INGRESE LOS DATOS DEL PROPUESTO ASEGURADO :",null,null,null,null,null,null,null,null,"Diligenciar, solo si aplica otros dependientes, incluir edad.\nEdad máxima para otros dependientes hasta 24 años."]
[]
[null,"Nombre del asegurado titular :",null,"JUAN VIDAL",null,null,null,null,null,"Otros dependientes:","ID","Edad"]
[null,null,null,null,null,null,null,null,null,null,1,1,{"$f":"IF(ISBLANK(L16),TRUE,AND(L16 >= 18,L16 <= 45,E25))","v":false}]
[null,"Número de adultos en la póliza : ",null,2,null,"Número de hijos en la póliza :",null,0,null,null,2,5,{"$f":"IF(ISBLANK(L17),TRUE,AND(L17 >= 18,L17 <= 45,E26))","v":false}]
[null,null,null,null,null,null,null,null,null,null,3,8,false]
[null," Edad del asegurado titular :",null,18,{"$f":"AND(D19 >= 18,D19 <= 45,E25)","v":false},"Edad del (de la) cónyuge :",null,18,{"$f":"IF(D17>1,AND(H19 >= 18,H19 <= 45,E25),TRUE)","v":false},null,4,null,true]
[null,null,null,null,null,null,null,null,null,null,5,null,true]
[null,null,"Aplica descuento especial del 10%:",null,false,"*Descuento especial aplica para todos los productos globales a excepción de Select PE.\n\n*Descuento por pago fraccionado aplica para todos los productos globales."]
[]
[null,null,"Aplica descuento por pago fraccionado:",null,false]
[]
[null,null,null,null,false]
[null,null,null,{"$f":"1-(IF(E21,0.1,0)+IF(AND(E19,I19,M16,M17,M18,M19,M20),0.1,0))","v":1},{"$f":"1-IF(E21,0.1,0)","v":1}]
["2. INGRESE EL NOMBRE DE LA AGENCIA ASESORA :"]
[]
[null,"Agencia / Agente :",null,"Nombre del Agente"]
[]
["3. ESCOJA EL PRODUCTO PARA VISUALIZAR LA COTIZACION RESPECTIVA :"]

{"sheet":"Global Major Medical Health Pla","index":1,"n_rows":77,"n_cols":15,"rows_kept":77,"cut":false,"hidden":false,"merged":[[74,1,74,8],[75,10,75,11],[76,10,76,11],[68,10,68,11],[69,10,69,11],[71,10,71,11],[72,10,72,11],[73,10,73,11],[74,10,74,11],[63,10,63,11],[64,10,64,11],[66,10,66,13],[67,10,67,11],[73,1,73,8],[68,1,68,8],[69,1,69,8],[70,1,70,8],[71,1,71,8],[72,1,72,8],[57,10,57,11],[59,10,59,11],[60,10,60,11],[61,10,61,11],[62,10,62,11],[28,10,28,11],[43,0,44,0],[43,6,44,6],[22,0,22,6],[32,3,32,4],[34,3,34,4],[36,2,36,3],[36,4,36,5],[28,2,28,8],[30,2,30,8],[29,10,29,11],[30,10,30,11],[32,10,32,13],[33,10,33,11],[34,10,34,11],[35,10,35,11],[37,10,37,11],[38,10,38,11],[39,10,39,11],[40,10,40,11],[42,10,42,13],[36,10,36,11],[46,10,46,11],[58,10,58,11],[70,10,70,11],[43,10,43,11],[44,10,44,11],[45,10,45,11],[47,10,47,11],[48,10,48,11],[49,10,49,11],[50,10,50,11],[51,10,51,11],[52,10,52,11],[54,10,54,13],[55,10,55,11],[56,10,56,11]]}
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null," ",false]
[null,"Nombre del asegurado titular :",{"$f":"+'INGRESO DE DATOS'!$D$15","v":"JUAN VIDAL"},null,null,null,null,null,null,null,"Deducibles",null,"PLAN 1","PLAN 2"]
[null,null,null,null,null,null,null,null,null,null,"Dentro del país de residencia",null,10000,20000]
[null,"Agencia / Agente :",{"$f":"+'INGRESO DE DATOS'!$D$29","v":"Nombre del Agente"},null,null,null,null,null,null,null,"Fuera del país de residencia",null,10000,20000]
[]
[null,null,null,"Número de adultos en la póliza : ",null,{"$f":"+'INGRESO DE DATOS'!$D$17","v":2},null," Edad del asegurado titular :",{"$f":"+'INGRESO DE DATOS'!$D$19","v":18},null,"TARIFAS ANUALES "]
[null,null,null,null,null,null,null,null,null,null,"Prima del asegurado titular :",null,{"$f":"VLOOKUP($I$33,Tablas!$A$905:$G$971,3,TRUE)*'INGRESO DE DATOS'!$D$26+(Tablas!$Q$2)","v":34562.5},{"$f":"VLOOKUP($I$33,Tablas!$A$905:$G$971,4,TRUE)*'INGRESO DE DATOS'!$D$26+(Tablas!$Q$2)","v":25400}]
[null,null,null,"Número de hijos en la póliza :",null,{"$f":"+'INGRESO DE DATOS'!$H$17","v":0},null,"Edad del (de la) cónyuge :",{"$f":"+'INGRESO DE DATOS'!$H$19","v":18},null,"Prima del (de la) cónyuge:",null,{"$f":"(IF($F$33=1,0,(VLOOKUP($I$35,Tablas!$A$905:$G$971,3,TRUE))))*'INGRESO DE DATOS'!$D$26+(IF($F$33=1,0,(Tablas!$Q$2)))","v":34562.5},{"$f":"(IF($F$33=1,0,(VLOOKUP($I$35,Tablas!$A$905:$G$971,4,TRUE))))*'INGRESO DE DATOS'!$D$26+(IF($F$33=1,0,(Tablas!$Q$2)))","v":25400}]
[null,null,null,null,null,null,null,null,null,null,"Prima del (de los) Hijo (s) :",null,{"$f":"(IF($F$35=0,0,(VLOOKUP($F$35,Tablas!$A$972:$G$974,3,TRUE))))*'INGRESO DE DATOS'!$D$26","v":0},{"$f":"(IF($F$35=0,0,(VLOOKUP($F$35,Tablas!$A$972:$G$974,4,TRUE))))*'INGRESO DE DATOS'!$D$26","v":0}]
[null,null,"FECHA DE COTIZACION :",null,{"$f":"NOW()","v":"2024-03-11T10:41:48.230"},null,null,null,null,null,"Total otros dependientes",null,{"$f":"Tablas!Q911*'INGRESO DE DATOS'!$D$26","v":101812.5},{"$f":"Tablas!R911*'INGRESO DE DATOS'!$D$26","v":74325}]
[null,null,null,null,null,null,null,null,null,null,"TOTAL PRIMA NETA :",null,{"$f":"SUM(M34:M37)","v":170937.5},{"$f":"SUM(N34:N37)","v":125125}]
[null,null,null,null,null,null,null,null,null,null,"Costo administrativo anual :",null,937.5,937.5]
[null,null,null,null,null,null,null,null,null,null,"IVA (16%) :",null,{"$f":"+M38*16%","v":27350},{"$f":"+N38*16%","v":20020}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$D$26=0.8,\"Costo total, (-20% de descuento)\",IF('INGRESO DE DATOS'!$D$26=0.9,\"Costo total, (-10% de descuento)\",\"Gran total anual\"))","v":"Gran total anual"},null,{"$f":"SUM(M38:M40) + M39*0.16","v":199375},{"$f":"SUM(N38:N40) + N39*0.16","v":146232.5}]
[]
[null,null,null,null,null,null,null,null,null,null,"TARIFAS SEMESTRALES "]
[null,null,null,null,null,null,null,null,null,null,"Prima del asegurado titular :",null,{"$f":"M34*(1+Tablas!$K$4)","v":36117.8125},{"$f":"N34*(1+Tablas!$K$4)","v":26543}]
[null,null,null,null,null,null,null,null,null,null,"Prima del (de la) cónyuge:",null,{"$f":"M35*(1+Tablas!$K$4)","v":36117.8125},{"$f":"N35*(1+Tablas!$K$4)","v":26543}]
[null,null,null,null,null,null,null,null,null,null,"Prima del (de los) Hijo (s) :",null,{"$f":"M36*(1+Tablas!$K$4)","v":0},{"$f":"N36*(1+Tablas!$K$4)","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K37","v":"Total otros dependientes"},null,{"$f":"M37*(1+Tablas!$K$4)","v":106394.0625},{"$f":"N37*(1+Tablas!$K$4)","v":77669.625}]
[null,null,null,null,null,null,null,null,null,null,"TOTAL PRIMA NETA :",null,{"$f":"SUM(M44:M47)","v":178629.6875},{"$f":"SUM(N44:N47)","v":130755.625}]
[null,null,null,null,null,null,null,null,null,null,"Costo administrativo anual :",null,937.5,937.5]
[null,null,null,null,null,null,null,null,null,null,"IVA (16%) :",null,{"$f":"SUM(M48:M49)*16%","v":28730.75},{"$f":"SUM(N48:N49)*16%","v":21070.9}]
[null,null,null,null,null,null,null,null,null,null,"TOTAL  primera cuota :",null,{"$f":"((M48/2)+M49)*1.16","v":104692.71875},{"$f":"((N48/2)+N49)*1.16","v":76925.762499999997}]
[null,null,null,null,null,null,null,null,null,null,"Valor segunda cuota :",null,{"$f":"M48/2*1.16","v":103605.21875},{"$f":"N48/2*1.16","v":75838.262499999997}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K41","v":"Gran total anual"},null,{"$f":"M51+M52","v":208297.9375},{"$f":"N51+N52","v":152764.02499999999}]
[]
[null,null,null,null,null,null,null,null,null,null,"TARIFAS TRIMESTRALES "]
[null,null,null,null,null,null,null,null,null,null,"Prima del asegurado titular :",null,{"$f":"M34*(1+Tablas!$K$3)","v":37154.6875},{"$f":"N34*(1+Tablas!$K$3)","v":27305}]
[null,null,null,null,null,null,null,null,null,null,"Prima del (de la) cónyuge:",null,{"$f":"M35*(1+Tablas!$K$3)","v":37154.6875},{"$f":"N35*(1+Tablas!$K$3)","v":27305}]
[null,null,null,null,null,null,null,null,null,null,"Prima del (de los) Hijo (s) :",null,{"$f":"M36*(1+Tablas!$K$3)","v":0},{"$f":"N36*(1+Tablas!$K$3)","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K47","v":"Total otros dependientes"},null,{"$f":"M37*(1+Tablas!$K$3)","v":109448.4375},{"$f":"N37*(1+Tablas!$K$3)","v":79899.375}]
[null,null,null,null,null,null,null,null,null,null,"TOTAL PRIMA NETA :",null,{"$f":"SUM(M56:M59)","v":183757.8125},{"$f":"SUM(N56:N59)","v":134509.375}]
[null,null,null,null,null,null,null,null,null,null,"Costo administrativo anual :",null,937.5,937.5]
[null,null,null,null,null,null,null,null,null,null,"IVA (16%) :",null,{"$f":"SUM(M60:M61)*16%","v":29551.25},{"$f":"SUM(N60:N61)*16%","v":21671.5}]
[null,null,null,null,null,null,null,null,null,null,"TOTAL  primera  cuota :",null,{"$f":"((M60/4)+M61)*1.16","v":54377.265624999993},{"$f":"((N60/4)+N61)*1.16","v":40095.21875}]
[null,null,null,null,null,null,null,null,null,null,"Valor cuota trimestral 2 a 4:",null,{"$f":"M60/4*1.16","v":53289.765624999993},{"$f":"N60/4*1.16","v":39007.71875}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K53","v":"Gran total anual"},null,{"$f":"M63+(M64*3)","v":214246.56249999997},{"$f":"N63+(N64*3)","v":157118.375}]
[]
[null,null,null,null,null,null,null,null,null,null,"TARIFAS MENSUALES "]
[null,null,null,null,null,null,null,null,null,null,"Prima del asegurado titular :",null,{"$f":"M34*(1+Tablas!$K$2)","v":37673.125},{"$f":"N34*(1+Tablas!$K$2)","v":27686.000000000004}]
[null,"Tarifas validas a partir del 1 de marzo al 31 de diciembre del 2024.",null,null,null,null,null,null,null,null,"Prima del (de la) cónyuge:",null,{"$f":"M35*(1+Tablas!$K$2)","v":37673.125},{"$f":"N35*(1+Tablas!$K$2)","v":27686.000000000004}]
[null,"Promociones válidas al 31 de diciembre de 2024.",null,null,null,null,null,null,null,null,"Prima del (de los) Hijo (s) :",null,{"$f":"M36*(1+Tablas!$K$2)","v":0},{"$f":"N36*(1+Tablas!$K$2)","v":0}]
[null,"El 10% de descuento en productos Globales sobre prima neta será aplicable durante toda la vida de la póliza, siempre y cuando el asegurado no haga cambios en el plan y deducibles contratados.",null,null,null,null,null,null,null,null,{"$f":"K59","v":"Total otros dependientes"},null,{"$f":"M37*(1+Tablas!$K$2)","v":110975.62500000001},{"$f":"N37*(1+Tablas!$K$2)","v":81014.25}]
[null,"6 meses sin intereses sin cargo al agente para modalidad de pago anual durante el primer año póliza con tarjetas de crédito participantes: Afirme, Azteca, Bajío, Banjercito, Banorte, Banregio, BBVA, Citibanamex, Famsa, HSBC, Inbursa, Invex, IXE, Liverpool, Mifel, Multiva, Santander, Scotiabank, Sociedad de Facilidades Multirotativas y American Express. Promoción válida sólo para tarjetas emitidas en la República Mexicana.",null,null,null,null,null,null,null,null,"TOTAL PRIMA NETA :",null,{"$f":"SUM(M68:M71)","v":186321.875},{"$f":"SUM(N68:N71)","v":136386.25}]
[null,"En caso de que el asegurado elija la promoción “Sin costo por pago fraccionado” no podrá optar por la promoción a meses sin intereses.",null,null,null,null,null,null,null,null,"Costo administrativo anual :",null,937.5,937.5]
[null,"Las pólizas contratadas cuentan con limitaciones y exclusiones las cuáles pueden ser consultadas en www.bupasalud.com.mx Para más información, llámanos al 55 5202-1701 ext 4 o envíanos un correo a: ventasdirectas@bupa.com.mx",null,null,null,null,null,null,null,null,"IVA (16%) :",null,{"$f":"SUM(M72:M73)*16%","v":29961.5},{"$f":"SUM(N72:N73)*16%","v":21971.8}]
[null,"La presente cotización es de carácter informativo, no constituye una solicitud de seguro y/o el monto de la prima definitiva y/o las condiciones de la misma y/o una oferta de aseguramiento en términos del artículo 5to de la Ley Sobre el Contrato de Seguro. La emisión de la póliza asícomo posibles cambios en la tarifa están sujetos a valoración del riesgo de acuerdo con las políticas de Suscripción de Bupa México y es susceptible de modificaciones, por lo que Bupa podrá aceptar o negar el aseguramiento del riesgo propuesto.",null,null,null,null,null,null,null,null,"TOTAL  primera cuota :",null,{"$f":"((M72/12)+M73)*1.16","v":19098.614583333328},{"$f":"((N72/12)+N73)*1.16","v":14271.504166666666}]
[null,null,null,null,null,null,null,null,null,null,"Valor cuota mensual 2 a 12 :",null,{"$f":"M72/12*1.16","v":18011.114583333332},{"$f":"N72/12*1.16","v":13184.004166666666}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K65","v":"Gran total anual"},null,{"$f":"M75+(M76*11)","v":217220.875},{"$f":"N75+(N76*11)","v":159295.54999999999}]

{"sheet":"Global Select Health Plan","index":2,"n_rows":81,"n_cols":17,"rows_kept":81,"cut":false,"hidden":false,"merged":[[74,10,74,11],[73,10,73,11],[75,10,75,11],[80,10,80,11],[76,10,76,11],[77,10,77,11],[78,10,78,11],[79,10,79,11],[22,0,22,1],[44,10,44,11],[28,0,28,1],[32,10,32,11],[38,10,38,11],[32,2,32,8],[34,2,34,8],[33,10,33,11],[34,10,34,11],[37,10,37,11],[39,10,39,11],[36,10,36,16],[41,10,41,11],[42,10,42,11],[40,10,40,11],[41,1,41,2],[47,0,48,0],[47,1,48,1],[56,10,56,11],[54,10,54,11],[55,10,55,11],[48,10,48,11],[49,10,49,11],[51,10,51,11],[52,10,52,11],[53,10,53,11],[50,10,50,11],[61,10,61,11],[63,10,63,11],[64,10,64,11],[59,10,59,11],[60,10,60,11],[62,10,62,11],[41,3,41,4],[46,10,46,16],[58,10,58,16],[43,10,43,11],[47,10,47,11],[77,1,77,8],[78,1,78,8],[72,1,72,8],[73,1,73,8],[74,1,74,8],[75,1,75,8],[76,1,76,8],[66,10,66,11],[65,10,65,11],[67,10,67,11],[71,10,71,11],[72,10,72,11],[68,10,68,11],[70,10,70,16]]}
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null," ",false]
[null,"Nombre del asegurado titular :",{"$f":"+'INGRESO DE DATOS'!$D$15","v":"JUAN VIDAL"},null,null,null,null,null,null,null,"Deducibles",null,"PLAN A","PLAN 1","PLAN 2","PLAN 3","PLAN 4"]
[null,null,null,null,null,null,null,null,null,null,"Dentro del país de residencia",null,2000,3500,5000,10000,20000]
[null,"Agencia / Agente :",{"$f":"+'INGRESO DE DATOS'!$D$29","v":"Nombre del Agente"},null,null,null,null,null,null,null,"Fuera del país de residencia",null,2000,3500,5000,10000,20000]
[]
[null,null,null,null,null,null,null,null,null,null,"TARIFAS ANUALES "]
[null,"Número de adultos en la póliza : ",{"$f":"+'INGRESO DE DATOS'!$D$17","v":2},null,null," Edad del asegurado titular :",{"$f":"+'INGRESO DE DATOS'!$D$19","v":18},{"$f":"VLOOKUP($C$38,Tablas!A1503:B1504,2,0)","v":625},null,null,"Prima del asegurado titular :",null,{"$f":"(VLOOKUP($G$38,Tablas!$A$305:$G$371,3,TRUE))*'INGRESO DE DATOS'!$D$26+(Tablas!$Q$2)","v":51300},{"$f":"(VLOOKUP($G$38,Tablas!$A$305:$G$371,4,TRUE))*'INGRESO DE DATOS'!$D$26+(Tablas!$Q$2)","v":43425},{"$f":"(VLOOKUP($G$38,Tablas!$A$305:$G$371,5,TRUE))*'INGRESO DE DATOS'!$D$26+(Tablas!$Q$2)","v":38462.5},{"$f":"(VLOOKUP($G$38,Tablas!$A$305:$G$371,6,TRUE))*'INGRESO DE DATOS'!$D$26+(Tablas!$Q$2)","v":25862.5},{"$f":"(VLOOKUP($G$38,Tablas!$A$305:$G$371,7,TRUE))*'INGRESO DE DATOS'!$D$26+(Tablas!$Q$2)","v":20500}]
[null,null,null,null,null,null,null,null,null,null,"Prima del (de la) cónyuge:",null,{"$f":"(IF($C$38=1,0,(VLOOKUP($G$40,Tablas!$A$305:$G$371,3,TRUE))))*'INGRESO DE DATOS'!$D$26+(IF($C$38=1,0,(Tablas!$Q$2)))","v":51300},{"$f":"(IF($C$38=1,0,(VLOOKUP($G$40,Tablas!$A$305:$G$371,4,TRUE))))*'INGRESO DE DATOS'!$D$26+(IF($C$38=1,0,(Tablas!$Q$2)))","v":43425},{"$f":"(IF($C$38=1,0,(VLOOKUP($G$40,Tablas!$A$305:$G$371,5,TRUE))))*'INGRESO DE DATOS'!$D$26+(IF($C$38=1,0,(Tablas!$Q$2)))","v":38462.5},{"$f":"(IF($C$38=1,0,(VLOOKUP($G$40,Tablas!$A$305:$G$371,6,TRUE))))*'INGRESO DE DATOS'!$D$26+(IF($C$38=1,0,(Tablas!$Q$2)))","v":25862.5},{"$f":"(IF($C$38=1,0,(VLOOKUP($G$40,Tablas!$A$305:$G$371,7,TRUE))))*'INGRESO DE DATOS'!$D$26+(IF($C$38=1,0,(Tablas!$Q$2)))","v":20500}]
[null,"Número de hijos en la póliza :",{"$f":"+'INGRESO DE DATOS'!$H$17","v":0},null,null,"Edad del (de la) cónyuge :",{"$f":"+'INGRESO DE DATOS'!$H$19","v":18},null,null,null,"Prima del (de los) Hijo (s) :",null,{"$f":"(IF($C$40=0,0,(VLOOKUP($C$40,Tablas!$A$372:$G$374,3,TRUE))))*'INGRESO DE DATOS'!$D$26","v":0},{"$f":"(IF($C$40=0,0,(VLOOKUP($C$40,Tablas!$A$372:$G$374,4,TRUE))))*'INGRESO DE DATOS'!$D$26","v":0},{"$f":"(IF($C$40=0,0,(VLOOKUP($C$40,Tablas!$A$372:$G$374,5,TRUE))))*'INGRESO DE DATOS'!$D$26","v":0},{"$f":"(IF($C$40=0,0,(VLOOKUP($C$40,Tablas!$A$372:$G$374,6,TRUE))))*'INGRESO DE DATOS'!$D$26","v":0},{"$f":"(IF($C$40=0,0,(VLOOKUP($C$40,Tablas!$A$372:$G$374,7,TRUE))))*'INGRESO DE DATOS'!$D$26","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Total otros dependientes",null,{"$f":"Tablas!Q306 * 'INGRESO DE DATOS'!$D$26","v":50675},{"$f":"Tablas!R306 * 'INGRESO DE DATOS'!$D$26","v":42800},{"$f":"Tablas!S306 * 'INGRESO DE DATOS'!$D$26","v":37837.5},{"$f":"Tablas!T306 * 'INGRESO DE DATOS'!$D$26","v":25237.5},{"$f":"Tablas!U306 * 'INGRESO DE DATOS'!$D$26","v":19875}]
[null,"FECHA DE COTIZACION :",null,{"$f":"NOW()","v":"2024-03-11T10:41:48.210"},null,null,null,null,null,null,"TOTAL PRIMA NETA :",null,{"$f":"SUM(M38:M41)","v":153275},{"$f":"SUM(N38:N41)","v":129650},114762.5,76962.5,60875]
[null,null,null," "," "," ",null,null,null,null,"Costo administrativo anual :",null,937.5,937.5,937.5,937.5,937.5]
[null,null,null,null,null,null,null,null,null,null,"IVA (16%) :",null,{"$f":"SUM(M42:M43)*16%","v":24674},{"$f":"SUM(N42:N43)*16%","v":20894},18512,12464,9890]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$D$26=0.8,\"Costo total, (-20% de descuento)\",IF('INGRESO DE DATOS'!$D$26=0.9,\"Costo total, (-10% de descuento)\",\"Gran total anual\"))","v":"Gran total anual"},null,{"$f":"SUM(M42:M44)","v":178886.5},{"$f":"SUM(N42:N44)","v":151481.5},134212,90364,71702.5]
[]
[null,null,null,null,null,null,null,null,null,null,"TARIFAS SEMESTRALES"]
[null,null,null,null,null,null,null,null,null,null,"Prima del asegurado titular :",null,{"$f":"M38*(1+Tablas!$K$4)","v":53608.499999999993},{"$f":"N38*(1+Tablas!$K$4)","v":45379.125},{"$f":"O38*(1+Tablas!$K$4)","v":40193.3125},{"$f":"P38*(1+Tablas!$K$4)","v":27026.312499999996},{"$f":"Q38*(1+Tablas!$K$4)","v":21422.5}]
[null,null,null,null,null,null,null,null,null,null,"Prima del (de la) cónyuge:",null,{"$f":"M39*(1+Tablas!$K$4)","v":53608.499999999993},{"$f":"N39*(1+Tablas!$K$4)","v":45379.125},{"$f":"O39*(1+Tablas!$K$4)","v":40193.3125},{"$f":"P39*(1+Tablas!$K$4)","v":27026.312499999996},{"$f":"Q39*(1+Tablas!$K$4)","v":21422.5}]
[null,null,null,null,null,null,null,null,null,null,"Prima del (de los) Hijo (s) :",null,{"$f":"M40*(1+Tablas!$K$4)","v":0},{"$f":"N40*(1+Tablas!$K$4)","v":0},{"$f":"O40*(1+Tablas!$K$4)","v":0},{"$f":"P40*(1+Tablas!$K$4)","v":0},{"$f":"Q40*(1+Tablas!$K$4)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Total otros dependientes",null,{"$f":"M41*(1+Tablas!$K$4)","v":52955.375},{"$f":"N41*(1+Tablas!$K$4)","v":44726},{"$f":"O41*(1+Tablas!$K$4)","v":39540.1875},{"$f":"P41*(1+Tablas!$K$4)","v":26373.1875},{"$f":"Q41*(1+Tablas!$K$4)","v":20769.375}]
[null,null,null,null,null,null,null,null,null,null,"TOTAL PRIMA NETA :",null,{"$f":"SUM(M48:M51)","v":160172.375},{"$f":"SUM(N48:N51)","v":135484.25},119926.8125,80425.8125,{"$f":"SUM(Q48:Q51)","v":63614.375}]
[null,null,null,null,null,null,null,null,null,null,"Costo administrativo anual :",null,937.5,937.5,937.5,937.5,937.5]
[null,null,null,null,null,null,null,null,null,null,"IVA (16%) :",null,{"$f":"SUM(M52:M53)*16%","v":25777.58},{"$f":"SUM(N52:N53)*16%","v":21827.48},19338.29,{"$f":"SUM(P52:P53)*16%","v":13018.130000000001},10328.300000000001]
[null,null,null,null,null,null,null,null,null,null,"TOTAL  primera cuota :",null,{"$f":"((M52/2)+M53)*1.16","v":93987.477499999994},{"$f":"((N52/2)+N53)*1.16","v":79668.364999999991},70645.05124999999,47734.471249999995,37983.837499999994]
[null,null,null,null,null,null,null,null,null,null,"Valor segunda cuota :",null,{"$f":"M52/2*1.16","v":92899.977499999994},{"$f":"N52/2*1.16","v":78580.864999999991},69557.55124999999,46646.971249999995,36896.337499999994]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K45","v":"Gran total anual"},null,{"$f":"+M55+M56","v":186887.45499999999},{"$f":"+N55+N56","v":158249.22999999998},140202.60249999998,{"$f":"+P55+P56","v":94381.44249999999},74880.174999999988]
[]
[null,null,null,null,null,null,null,null,null,null,"TARIFAS TRIMESTRALES"]
[null,null,null,null,null,null,null,null,null,null,"Prima del asegurado titular :",null,{"$f":"M38*(1+Tablas!$K$3)","v":55147.5},{"$f":"N38*(1+Tablas!$K$3)","v":46681.875},{"$f":"O38*(1+Tablas!$K$3)","v":41347.1875},{"$f":"P38*(1+Tablas!$K$3)","v":27802.1875},{"$f":"Q38*(1+Tablas!$K$3)","v":22037.5}]
[null,null,null,null,null,null,null,null,null,null,"Prima del (de la) cónyuge:",null,{"$f":"M39*(1+Tablas!$K$3)","v":55147.5},{"$f":"N39*(1+Tablas!$K$3)","v":46681.875},{"$f":"O39*(1+Tablas!$K$3)","v":41347.1875},{"$f":"P39*(1+Tablas!$K$3)","v":27802.1875},{"$f":"Q39*(1+Tablas!$K$3)","v":22037.5}]
[null,null,null,null,null,null,null,null,null,null,"Prima del (de los) Hijo (s) :",null,{"$f":"M40*(1+Tablas!$K$3)","v":0},{"$f":"N40*(1+Tablas!$K$3)","v":0},{"$f":"O40*(1+Tablas!$K$3)","v":0},{"$f":"P40*(1+Tablas!$K$3)","v":0},{"$f":"Q40*(1+Tablas!$K$3)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Total otros dependientes",null,{"$f":"M41*(1+Tablas!$K$3)","v":54475.625},{"$f":"N41*(1+Tablas!$K$3)","v":46010},{"$f":"O41*(1+Tablas!$K$3)","v":40675.3125},{"$f":"P41*(1+Tablas!$K$3)","v":27130.3125},{"$f":"Q41*(1+Tablas!$K$3)","v":21365.625}]
[null,null,null,null,null,null,null,null,null,null,"TOTAL PRIMA NETA :",null,{"$f":"SUM(M60:M63)","v":164770.625},{"$f":"SUM(N60:N63)","v":139373.75},123369.6875,82734.6875,{"$f":"SUM(Q60:Q63)","v":65440.625}]
[null,null,null,null,null,null,null,null,null,null,"Costo administrativo anual :",null,937.5,937.5,937.5,937.5,937.5]
[null,null,null,null,null,null,null,null,null,null,"IVA (16%) :",null,{"$f":"SUM(M64:M65)*16%","v":26513.3},{"$f":"SUM(N64:N65)*16%","v":22449.8},{"$f":"SUM(O64:O65)*16%","v":19889.150000000001},{"$f":"SUM(P64:P65)*16%","v":13387.550000000001},10620.5]
[null,null,null,null,null,null,null,null,null,null,"TOTAL  primera  cuota :",null,{"$f":"((M64/4)+M65)*1.16","v":48870.981249999997},{"$f":"((N64/4)+N65)*1.16","v":41505.887499999997},{"$f":"((O64/4)+O65)*1.16","v":36864.709374999999},25080.559374999997,20065.28125]
[null,null,null,null,null,null,null,null,null,null,"Valor cuota trimestral 2 a 4:",null,{"$f":"M64/4*1.16","v":47783.481249999997},{"$f":"N64/4*1.16","v":40418.387499999997},35777.209374999999,23993.059374999997,18977.78125]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K57","v":"Gran total anual"},null,{"$f":"M67+(M68*3)","v":192221.42499999999},{"$f":"N67+(N68*3)","v":162761.04999999999},{"$f":"O67+(O68*3)","v":144196.33749999999},{"$f":"P67+(P68*3)","v":97059.737499999988},76998.625]
[]
[null,null,null,null,null,null,null,null,null,null,"TARIFAS MENSUALES "]
[null,null,null,null,null,null,null,null,null,null,"Prima del asegurado titular :",null,{"$f":"M38*(1+Tablas!$K$2)","v":55917.000000000007},{"$f":"N38*(1+Tablas!$K$2)","v":47333.25},{"$f":"O38*(1+Tablas!$K$2)","v":41924.125},{"$f":"P38*(1+Tablas!$K$2)","v":28190.125000000004},{"$f":"Q38*(1+Tablas!$K$2)","v":22345}]
[null,"Tarifas validas a partir del 1 de marzo al 31 de diciembre del 2024.",null,null,null,null,null,null,null,null,"Prima del (de la) cónyuge:",null,{"$f":"M39*(1+Tablas!$K$2)","v":55917.000000000007},{"$f":"N39*(1+Tablas!$K$2)","v":47333.25},{"$f":"O39*(1+Tablas!$K$2)","v":41924.125},{"$f":"P39*(1+Tablas!$K$2)","v":28190.125000000004},{"$f":"Q39*(1+Tablas!$K$2)","v":22345}]
[null,"Promociones válidas al 31 de diciembre de 2024.",null,null,null,null,null,null,null,null,"Prima del (de los) Hijo (s) :",null,{"$f":"M40*(1+Tablas!$K$2)","v":0},{"$f":"N40*(1+Tablas!$K$2)","v":0},{"$f":"O40*(1+Tablas!$K$2)","v":0},{"$f":"P40*(1+Tablas!$K$2)","v":0},{"$f":"Q40*(1+Tablas!$K$2)","v":0}]
[null,"El 10% de descuento en productos Globales sobre prima neta será aplicable durante toda la vida de la póliza, siempre y cuando el asegurado no haga cambios en el plan y deducibles contratados.",null,null,null,null,null,null,null,null,"Total otros dependientes",null,{"$f":"M41*(1+Tablas!$K$2)","v":55235.750000000007},{"$f":"N41*(1+Tablas!$K$2)","v":46652},{"$f":"O41*(1+Tablas!$K$2)","v":41242.875},{"$f":"P41*(1+Tablas!$K$2)","v":27508.875000000004},{"$f":"Q41*(1+Tablas!$K$2)","v":21663.75}]
[null,"6 meses sin intereses sin cargo al agente para modalidad de pago anual durante el primer año póliza con tarjetas de crédito participantes: Afirme, Azteca, Bajío, Banjercito, Banorte, Banregio, BBVA, Citibanamex, Famsa, HSBC, Inbursa, Invex, IXE, Liverpool, Mifel, Multiva, Santander, Scotiabank, Sociedad de Facilidades Multirotativas y American Express. Promoción válida sólo para tarjetas emitidas en la República Mexicana.",null,null,null,null,null,null,null,null,"TOTAL PRIMA NETA :",null,{"$f":"SUM(M72:M75)","v":167069.75000000003},{"$f":"SUM(N72:N75)","v":141318.5},125091.125,83889.125000000015,{"$f":"SUM(Q72:Q75)","v":66353.75}]
[null,"En caso de que el asegurado elija la promoción “Sin costo por pago fraccionado” no podrá optar por la promoción a meses sin intereses.",null,null,null,null,null,null,null,null,"Costo administrativo anual :",null,937.5,937.5,937.5,937.5,937.5]
[null,"Las pólizas contratadas cuentan con limitaciones y exclusiones las cuáles pueden ser consultadas en www.bupasalud.com.mx Para más información, llámanos al 55 5202-1701 ext 4 o envíanos un correo a: ventasdirectas@bupa.com.mx",null,null,null,null,null,null,null,null,"IVA (16%) :",null,{"$f":"SUM(M76:M77)*16%","v":26881.160000000003},{"$f":"SUM(N76:N77)*16%","v":22760.959999999999},20164.580000000002,{"$f":"SUM(P76:P77)*16%","v":13572.260000000002},10766.6]
[null,"La presente cotización es de carácter informativo, no constituye una solicitud de seguro y/o el monto de la prima definitiva y/o las condiciones de la misma y/o una oferta de aseguramiento en términos del artículo 5to de la Ley Sobre el Contrato de Seguro. La emisión de la póliza asícomo posibles cambios en la tarifa están sujetos a valoración del riesgo de acuerdo con las políticas de Suscripción de Bupa México y es susceptible de modificaciones, por lo que Bupa podrá aceptar o negar el aseguramiento del riesgo propuesto.",null,null,null,null,null,null,null,null,"TOTAL  primera cuota :",null,{"$f":"((M76/12)+M77)*1.16","v":17237.575833333336},{"$f":"((N76/12)+N77)*1.16","v":14748.288333333332},13179.642083333332,9196.7820833333335,7501.6958333333332]
[null,null,null,null,null,null,null,null,null,null,"Valor cuota mensual 2 a 12 :",null,{"$f":"M76/12*1.16","v":16150.075833333336},{"$f":"N76/12*1.16","v":13660.788333333332},12092.142083333332,8109.2820833333344,6414.1958333333332]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K69","v":"Gran total anual"},null,{"$f":"M79+(M80*11)","v":194888.41000000003},{"$f":"N79+(N80*11)","v":165016.95999999999},{"$f":"O79+(O80*11)","v":146193.20499999999},{"$f":"P79+(P80*11)","v":98398.885000000024},78057.849999999991]

{"sheet":"Global Premier Health Plan","index":3,"n_rows":84,"n_cols":17,"rows_kept":84,"cut":false,"hidden":false,"merged":[[82,1,83,8],[79,11,79,12],[80,11,80,12],[81,11,81,12],[82,11,82,12],[81,1,81,8],[79,1,79,8],[80,1,80,8],[50,0,51,0],[25,0,25,1],[71,11,71,12],[83,11,83,12],[49,11,49,16],[61,11,61,16],[54,11,54,12],[55,11,55,12],[56,11,56,12],[57,11,57,12],[58,11,58,12],[62,11,62,12],[63,11,63,12],[64,11,64,12],[66,11,66,12],[67,11,67,12],[35,11,35,12],[39,11,39,16],[35,2,35,8],[37,2,37,8],[36,11,36,12],[37,11,37,12],[40,11,40,12],[41,11,41,12],[42,11,42,12],[44,11,44,12],[45,11,45,12],[43,1,43,2],[43,3,43,4],[46,11,46,12],[50,1,51,1],[68,11,68,12],[50,11,50,12],[51,11,51,12],[52,11,52,12],[47,11,47,12],[53,11,53,12],[43,11,43,12],[69,11,69,12],[70,11,70,12],[59,11,59,12],[65,11,65,12],[74,11,74,12],[73,11,73,16],[76,1,76,8],[77,1,77,8],[78,1,78,8],[75,11,75,12],[76,11,76,12],[78,11,78,12],[77,11,77,12]]}
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Nombre del asegurado titular :",{"$f":"+'INGRESO DE DATOS'!$D$15","v":"JUAN VIDAL"},null,null,null,null,null,null,null,null,"Deducibles",null,"PLAN A","PLAN 1","PLAN 2","PLAN 3"]
[null,null,null,null,null,null,null,null,null,null,null,"Dentro del país de residencia",null,1000,2000,5000,10000]
[null,"Agencia / Agente :",{"$f":"+'INGRESO DE DATOS'!$D$29","v":"Nombre del Agente"},null,null,null,null,null,null,null,null,"Fuera del país de residencia",null,1000,2000,5000,10000]
[]
[null,null,"Número de adultos en la póliza : ",{"$f":"+'INGRESO DE DATOS'!$D$17","v":2},null," Edad del asegurado titular :",{"$f":"+'INGRESO DE DATOS'!$D$19","v":18},null,{"$f":"VLOOKUP($D$40,Tablas!A1503:B1504,2,0)","v":625},null,null,"TARIFAS ANUALES"]
[null,null,null,null,null,null,null,null,null,null,null,"Prima del asegurado titular :",null,{"$f":"(VLOOKUP($G$40,Tablas!$A$155:$G$221,3,TRUE))*'INGRESO DE DATOS'!$D$26+(Tablas!$Q$2)","v":110650},{"$f":"(VLOOKUP($G$40,Tablas!$A$155:$G$221,4,TRUE))*'INGRESO DE DATOS'!$D$26+(Tablas!$Q$2)","v":80062.5},{"$f":"(VLOOKUP($G$40,Tablas!$A$155:$G$221,5,TRUE))*'INGRESO DE DATOS'!$D$26+(Tablas!$Q$2)","v":56025},{"$f":"(VLOOKUP($G$40,Tablas!$A$155:$G$221,6,TRUE))*'INGRESO DE DATOS'!$D$26+(Tablas!$Q$2)","v":42437.5}]
[null,null,"Número de hijos en la póliza :",{"$f":"+'INGRESO DE DATOS'!$H$17","v":0},null,"Edad del (de la) cónyuge :",{"$f":"+'INGRESO DE DATOS'!$H$19","v":18},null,null,null,null,"Prima del (de la) cónyuge:",null,{"$f":"(IF($D$40=1,0,(VLOOKUP($G$42,Tablas!$A$155:$G$221,3,TRUE))))*'INGRESO DE DATOS'!$D$26+(IF($D$40=1,0,(Tablas!$Q$2)))","v":110650},{"$f":"(IF($D$40=1,0,(VLOOKUP($G$42,Tablas!$A$155:$G$221,4,TRUE))))*'INGRESO DE DATOS'!$D$26+(IF($D$40=1,0,(Tablas!$Q$2)))","v":80062.5},{"$f":"(IF($D$40=1,0,(VLOOKUP($G$42,Tablas!$A$155:$G$221,5,TRUE))))*'INGRESO DE DATOS'!$D$26+(IF($D$40=1,0,(Tablas!$Q$2)))","v":56025},{"$f":"(IF($D$40=1,0,(VLOOKUP($G$42,Tablas!$A$155:$G$221,6,TRUE))))*'INGRESO DE DATOS'!$D$26+(IF($D$40=1,0,(Tablas!$Q$2)))","v":42437.5}]
[null,null,null,null," "," "," ",null,null,null,null,"Prima del (de los) Hijo (s) :",null,{"$f":"(IF($D$42=0,0,(VLOOKUP($D$42,Tablas!$A$222:$G$224,3,TRUE))))*'INGRESO DE DATOS'!$D$26","v":0},{"$f":"(IF($D$42=0,0,(VLOOKUP($D$42,Tablas!$A$222:$G$224,4,TRUE))))*'INGRESO DE DATOS'!$D$26","v":0},{"$f":"(IF($D$42=0,0,(VLOOKUP($D$42,Tablas!$A$222:$G$224,5,TRUE))))*'INGRESO DE DATOS'!$D$26","v":0},{"$f":"(IF($D$42=0,0,(VLOOKUP($D$42,Tablas!$A$222:$G$224,6,TRUE))))*'INGRESO DE DATOS'!$D$26","v":0}]
[null,"FECHA DE COTIZACION :",null,{"$f":"NOW()","v":"2024-03-11T10:41:48.210"},null,null,null,null,null,null,null,"Total otros dependientes",null,{"$f":"Tablas!Q156*'INGRESO DE DATOS'!$D$26","v":110025},{"$f":"Tablas!R156*'INGRESO DE DATOS'!$D$26","v":79437.5},{"$f":"Tablas!S156*'INGRESO DE DATOS'!$D$26","v":55400},{"$f":"Tablas!T156*'INGRESO DE DATOS'!$D$26","v":41812.5}]
[null,null,null,null,null,null,null,null,null,null,null,"TOTAL PRIMA NETA :",null,{"$f":"SUM(N41:N44)","v":331325},{"$f":"SUM(O41:O44)","v":239562.5},167450,126687.5]
[null,null,null,null,null,null,null,null,null,null,null,"Costo administrativo anual :",null,937.5,937.5,937.5,937.5]
[null,null,null,null,null,null,null,null,null,null,null,"IVA (16%) :",null,{"$f":"SUM(N45:N46)*16%","v":53162},{"$f":"SUM(O45:O46)*16%","v":38480},{"$f":"SUM(P45:P46)*16%","v":26942},20420]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$D$26=0.8,\"Costo total, (-20% de descuento)\",IF('INGRESO DE DATOS'!$D$26=0.9,\"Costo total, (-10% de descuento)\",\"Gran total anual\"))","v":"Gran total anual"},null,{"$f":"SUM(N45:N47)","v":385424.5},{"$f":"SUM(O45:O47)","v":278980},{"$f":"SUM(P45:P47)","v":195329.5},148045]
[]
[null,null,null,null,null,null,null,null,null,null,null,"TARIFAS SEMESTRALES"]
[null,null,null,null,null,null,null,null,null,null,null,"Prima del asegurado titular :",null,{"$f":"N41*(1+Tablas!$K$4)","v":115629.24999999999},{"$f":"O41*(1+Tablas!$K$4)","v":83665.3125},{"$f":"P41*(1+Tablas!$K$4)","v":58546.124999999993},{"$f":"Q41*(1+Tablas!$K$4)","v":44347.1875}]
[null,null,null,null,null,null,null,null,null,null,null,"Prima del (de la) cónyuge:",null,{"$f":"N42*(1+Tablas!$K$4)","v":115629.24999999999},{"$f":"O42*(1+Tablas!$K$4)","v":83665.3125},{"$f":"P42*(1+Tablas!$K$4)","v":58546.124999999993},{"$f":"Q42*(1+Tablas!$K$4)","v":44347.1875}]
[null,null,null,null,null,null,null,null,null,null,null,"Prima del (de los) Hijo (s) :",null,{"$f":"N43*(1+Tablas!$K$4)","v":0},{"$f":"O43*(1+Tablas!$K$4)","v":0},{"$f":"P43*(1+Tablas!$K$4)","v":0},{"$f":"Q43*(1+Tablas!$K$4)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Total otros dependientes",null,{"$f":"N44*(1+Tablas!$K$4)","v":114976.12499999999},{"$f":"O44*(1+Tablas!$K$4)","v":83012.1875},{"$f":"P44*(1+Tablas!$K$4)","v":57892.999999999993},{"$f":"Q44*(1+Tablas!$K$4)","v":43694.0625}]
[null,null,null,null,null,null,null,null,null,null,null,"TOTAL PRIMA NETA :",null,{"$f":"SUM(N51:N54)","v":346234.62499999994},{"$f":"SUM(O51:O54)","v":250342.8125},174985.24999999997,132388.4375]
[null,null,null,null,null,null,null,null,null,null,null,"Costo administrativo anual :",null,937.5,937.5,937.5,937.5]
[null,null,null,null,null,null,null,null,null,null,null,"IVA (16%) :",null,{"$f":"SUM(N55:N56)*16%","v":55547.539999999994},{"$f":"SUM(O55:O56)*16%","v":40204.85},28147.639999999996,21332.15]
[null,null,null,null,null,null,null,null,null,null,null,"TOTAL  primera cuota :",null,{"$f":"((N55/2)+N56)*1.16","v":201903.58249999996},{"$f":"((O55/2)+O56)*1.16","v":146286.33124999999},{"$f":"((P55/2)+P56)*1.16","v":102578.94499999998},77872.793749999997]
[null,null,null,null,null,null,null,null,null,null,null,"Valor segunda cuota :",null,{"$f":"N55/2*1.16","v":200816.08249999996},{"$f":"O55/2*1.16","v":145198.83124999999},{"$f":"P55/2*1.16","v":101491.44499999998},76785.293749999997]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L48","v":"Gran total anual"},null,{"$f":"N58+N59","v":402719.66499999992},{"$f":"O58+O59","v":291485.16249999998},{"$f":"P58+P59","v":204070.38999999996},{"$f":"Q58+Q59","v":154658.08749999999}]
[]
[null,null,null,null,null,null,null,null,null,null,null,"TARIFAS TRIMESTRALES "]
[null,null,null,null,null,null,null,null,null,null,null,"Prima del asegurado titular :",null,{"$f":"N41*(1+Tablas!$K$3)","v":118948.75},{"$f":"O41*(1+Tablas!$K$3)","v":86067.1875},{"$f":"P41*(1+Tablas!$K$3)","v":60226.875},{"$f":"Q41*(1+Tablas!$K$3)","v":45620.3125}]
[null,null,null,null,null,null,null,null,null,null,null,"Prima del (de la) cónyuge:",null,{"$f":"N42*(1+Tablas!$K$3)","v":118948.75},{"$f":"O42*(1+Tablas!$K$3)","v":86067.1875},{"$f":"P42*(1+Tablas!$K$3)","v":60226.875},{"$f":"Q42*(1+Tablas!$K$3)","v":45620.3125}]
[null,null,null,null,null,null,null,null,null,null,null,"Prima del (de los) Hijo (s) :",null,{"$f":"N43*(1+Tablas!$K$3)","v":0},{"$f":"O43*(1+Tablas!$K$3)","v":0},{"$f":"P43*(1+Tablas!$K$3)","v":0},{"$f":"Q43*(1+Tablas!$K$3)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Total otros dependientes",null,{"$f":"N44*(1+Tablas!$K$3)","v":118276.875},{"$f":"O44*(1+Tablas!$K$3)","v":85395.3125},{"$f":"P44*(1+Tablas!$K$3)","v":59555},{"$f":"Q44*(1+Tablas!$K$3)","v":44948.4375}]
[null,null,null,null,null,null,null,null,null,null,null,"TOTAL PRIMA NETA :",null,{"$f":"SUM(N63:N66)","v":356174.375},{"$f":"SUM(O63:O66)","v":257529.6875},180008.75,136189.0625]
[null,null,null,null,null,null,null,null,null,null,null,"Costo administrativo anual :",null,937.5,937.5,937.5,937.5]
[null,null,null,null,null,null,null,null,null,null,null,"IVA (16%) :",null,{"$f":"SUM(N67:N68)*16%","v":57137.9},{"$f":"SUM(O67:O68)*16%","v":41354.75},28951.4,21940.25]
[null,null,null,null,null,null,null,null,null,null,null,"TOTAL  primera  cuota :",null,{"$f":"((N67/4)+N68)*1.16","v":104378.06874999999},{"$f":"((O67/4)+O68)*1.16","v":75771.109375},53290.037499999999,40582.328125]
[null,null,null,null,null,null,null,null,null,null,null,"Valor cuota trimestral 2 a 4:",null,{"$f":"N67/4*1.16","v":103290.56874999999},{"$f":"O67/4*1.16","v":74683.609375},52202.537499999999,39494.828125]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L60","v":"Gran total anual"},null,{"$f":"N70+(N71*3)","v":414249.77499999997},{"$f":"O70+(O71*3)","v":299821.9375},{"$f":"P70+(P71*3)","v":209897.65},{"$f":"Q70+(Q71*3)","v":159066.8125}]
[]
[null,null,null,null,null,null,null,null,null,null,null,"TARIFAS MENSUALES"]
[null,null,null,null,null,null,null,null,null,null,null,"Prima del asegurado titular :",null,{"$f":"N41*(1+Tablas!$K$2)","v":120608.50000000001},{"$f":"O41*(1+Tablas!$K$2)","v":87268.125},{"$f":"P41*(1+Tablas!$K$2)","v":61067.250000000007},{"$f":"Q41*(1+Tablas!$K$2)","v":46256.875}]
[null,null,null,null,null,null,null,null,null,null,null,"Prima del (de la) cónyuge:",null,{"$f":"N42*(1+Tablas!$K$2)","v":120608.50000000001},{"$f":"O42*(1+Tablas!$K$2)","v":87268.125},{"$f":"P42*(1+Tablas!$K$2)","v":61067.250000000007},{"$f":"Q42*(1+Tablas!$K$2)","v":46256.875}]
[null,"Tarifas validas a partir del 1 de marzo al 31 de diciembre del 2024.",null,null,null,null,null,null,null,null,null,"Prima del (de los) Hijo (s) :",null,{"$f":"N43*(1+Tablas!$K$2)","v":0},{"$f":"O43*(1+Tablas!$K$2)","v":0},{"$f":"P43*(1+Tablas!$K$2)","v":0},{"$f":"Q43*(1+Tablas!$K$2)","v":0}]
[null,"Promociones válidas al 31 de diciembre de 2024.",null,null,null,null,null,null,null,null,null,"Total otros dependientes",null,{"$f":"N44*(1+Tablas!$K$2)","v":119927.25000000001},{"$f":"O44*(1+Tablas!$K$2)","v":86586.875},{"$f":"P44*(1+Tablas!$K$2)","v":60386.000000000007},{"$f":"Q44*(1+Tablas!$K$2)","v":45575.625}]
[null,"El 10% de descuento en productos Globales sobre prima neta será aplicable durante toda la vida de la póliza, siempre y cuando el asegurado no haga cambios en el plan y deducibles contratados.",null,null,null,null,null,null,null,null,null,"TOTAL PRIMA NETA :",null,{"$f":"SUM(N75:N78)","v":361144.25000000006},{"$f":"SUM(O75:O78)","v":261123.125},182520.50000000003,{"$f":"SUM(Q75:Q78)","v":138089.375}]
[null,"6 meses sin intereses sin cargo al agente para modalidad de pago anual durante el primer año póliza con tarjetas de crédito participantes: Afirme, Azteca, Bajío, Banjercito, Banorte, Banregio, BBVA, Citibanamex, Famsa, HSBC, Inbursa, Invex, IXE, Liverpool, Mifel, Multiva, Santander, Scotiabank, Sociedad de Facilidades Multirotativas y American Express. Promoción válida sólo para tarjetas emitidas en la República Mexicana.",null,null,null,null,null,null,null,null,null,"Costo administrativo anual :",null,937.5,937.5,937.5,937.5]
[null,"En caso de que el asegurado elija la promoción “Sin costo por pago fraccionado” no podrá optar por la promoción a meses sin intereses.",null,null,null,null,null,null,null,null,null,"IVA (16%) :",null,{"$f":"SUM(N79:N80)*16%","v":57933.080000000009},{"$f":"SUM(O79:O80)*16%","v":41929.700000000004},29353.280000000006,22244.3]
[null,"Las pólizas contratadas cuentan con limitaciones y exclusiones las cuáles pueden ser consultadas en www.bupasalud.com.mx Para más información, llámanos al 55 5202-1701 ext 4 o envíanos un correo a: ventasdirectas@bupa.com.mx",null,null,null,null,null,null,null,null,null,"TOTAL  primera cuota :",null,{"$f":"((N79/12)+N80)*1.16","v":35998.11083333334},{"$f":"((O79/12)+O80)*1.16","v":26329.402083333334},18731.148333333334,14436.139583333332]
[null,"La presente cotización es de carácter informativo, no constituye una solicitud de seguro y/o el monto de la prima definitiva y/o las condiciones de la misma y/o una oferta de aseguramiento en términos del artículo 5to de la Ley Sobre el Contrato de Seguro. La emisión de la póliza asícomo posibles cambios en la tarifa están sujetos a valoración del riesgo de acuerdo con las políticas de Suscripción de Bupa México y es susceptible de modificaciones, por lo que Bupa podrá aceptar o negar el aseguramiento del riesgo propuesto.",null,null,null,null,null,null,null,null,null,"Valor cuota mensual 2 a 12 :",null,{"$f":"N79/12*1.16","v":34910.61083333334},{"$f":"O79/12*1.16","v":25241.902083333334},17643.648333333334,13348.639583333332]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L72","v":"Gran total anual"},null,{"$f":"N82+(N83*11)","v":420014.83000000007},{"$f":"O82+(O83*11)","v":303990.32500000001},{"$f":"P82+(P83*11)","v":212811.28000000003},{"$f":"Q82+(Q83*11)","v":161271.17499999999}]

{"sheet":"Global Select PE Health Plan","index":4,"n_rows":81,"n_cols":17,"rows_kept":81,"cut":false,"hidden":false,"merged":[[34,2,34,8],[34,10,34,11],[22,0,22,1],[28,0,28,1],[32,2,32,8],[32,10,32,11],[33,10,33,11],[47,0,48,0],[47,1,48,1],[48,10,48,11],[49,10,49,11],[36,10,36,16],[37,10,37,11],[38,10,38,11],[39,10,39,11],[41,10,41,11],[42,10,42,11],[43,10,43,11],[44,10,44,11],[46,10,46,16],[47,10,47,11],[40,10,40,11],[41,1,41,2],[41,3,41,4],[79,10,79,11],[80,10,80,11],[72,10,72,11],[73,10,73,11],[75,10,75,11],[76,10,76,11],[77,10,77,11],[78,10,78,11],[71,10,71,11],[58,10,58,16],[59,10,59,11],[68,1,68,8],[78,1,78,8],[53,10,53,11],[80,1,81,8],[74,1,74,8],[66,10,66,11],[67,10,67,11],[74,10,74,11],[62,10,62,11],[70,10,70,16],[64,10,64,11],[70,1,70,7],[71,1,71,7],[72,1,72,7],[73,1,73,7],[50,10,50,11],[52,10,52,11],[63,10,63,11],[69,1,69,8],[79,1,79,8],[60,10,60,11],[61,10,61,11],[56,10,56,11],[51,10,51,11],[54,10,54,11],[55,10,55,11],[65,10,65,11],[75,1,75,8],[76,1,76,8],[77,1,77,8],[68,10,68,11]]}
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null," ",false]
[null,"Nombre del asegurado titular :",{"$f":"+'INGRESO DE DATOS'!$D$15","v":"JUAN VIDAL"},null,null,null,null,null,null,null,"Deducibles",null,"PLAN A","PLAN 1","PLAN 2","PLAN 3","PLAN 4"]
[null,null,null,null,null,null,null,null,null,null,"Dentro del país de residencia",null,2000,3500,5000,10000,20000]
[null,"Agencia / Agente :",{"$f":"+'INGRESO DE DATOS'!$D$29","v":"Nombre del Agente"},null,null,null,null,null,null,null,"Fuera del país de residencia",null,2000,3500,5000,10000,20000]
[]
[null,null,null,null,null,null,null,null,null,null,"TARIFAS ANUALES "]
[null,"Número de adultos en la póliza : ",{"$f":"+'INGRESO DE DATOS'!$D$17","v":2},null,null," Edad del asegurado titular :",{"$f":"+'INGRESO DE DATOS'!$D$19","v":18},{"$f":"VLOOKUP($C$38,Tablas!A1503:B1504,2,0)","v":625},null,null,"Prima del asegurado titular :",null,{"$f":"(VLOOKUP($G$38,Tablas!$A$1512:$G$1578,3,TRUE))+(Tablas!$Q$2)","v":41162.5},{"$f":"(VLOOKUP($G$38,Tablas!$A$1512:$G$1578,4,TRUE))+(Tablas!$Q$2)","v":34875},{"$f":"(VLOOKUP($G$38,Tablas!$A$1512:$G$1578,5,TRUE))+(Tablas!$Q$2)","v":30887.5},{"$f":"(VLOOKUP($G$38,Tablas!$A$1512:$G$1578,6,TRUE))+(Tablas!$Q$2)","v":20812.5},{"$f":"(VLOOKUP($G$38,Tablas!$A$1512:$G$1578,7,TRUE))+(Tablas!$Q$2)","v":16525}]
[null,null,null,null,null,null,null,null,null,null,"Prima del (de la) cónyuge:",null,{"$f":"(IF($C$38=1,0,(VLOOKUP($G$40,Tablas!$A$1512:$G$1578,3,TRUE))))+(IF($C$38=1,0,(Tablas!$Q$2)))","v":41162.5},{"$f":"(IF($C$38=1,0,(VLOOKUP($G$40,Tablas!$A$1512:$G$1578,4,TRUE))))+(IF($C$38=1,0,(Tablas!$Q$2)))","v":34875},{"$f":"(IF($C$38=1,0,(VLOOKUP($G$40,Tablas!$A$1512:$G$1578,5,TRUE))))+(IF($C$38=1,0,(Tablas!$Q$2)))","v":30887.5},{"$f":"(IF($C$38=1,0,(VLOOKUP($G$40,Tablas!$A$1512:$G$1578,6,TRUE))))+(IF($C$38=1,0,(Tablas!$Q$2)))","v":20812.5},{"$f":"(IF($C$38=1,0,(VLOOKUP($G$40,Tablas!$A$1512:$G$1578,7,TRUE))))+(IF($C$38=1,0,(Tablas!$Q$2)))","v":16525}]
[null,"Número de hijos en la póliza :",{"$f":"+'INGRESO DE DATOS'!$H$17","v":0},null,null,"Edad del (de la) cónyuge :",{"$f":"+'INGRESO DE DATOS'!$H$19","v":18},null,null,null,"Prima del (de los) Hijo (s) :",null,{"$f":"(IF($C$40=0,0,(VLOOKUP($C$40,Tablas!$A$1579:$G$1581,3,TRUE))))","v":0},{"$f":"(IF($C$40=0,0,(VLOOKUP($C$40,Tablas!$A$1579:$G$1581,4,TRUE))))","v":0},{"$f":"(IF($C$40=0,0,(VLOOKUP($C$40,Tablas!$A$1579:$G$1581,5,TRUE))))","v":0},{"$f":"(IF($C$40=0,0,(VLOOKUP($C$40,Tablas!$A$1579:$G$1581,6,TRUE))))","v":0},{"$f":"(IF($C$40=0,0,(VLOOKUP($C$40,Tablas!$A$1579:$G$1581,7,TRUE))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Total otros dependientes",null,{"$f":"Tablas!Q1513","v":40537.5},{"$f":"Tablas!R1513","v":34250},{"$f":"Tablas!S1513","v":30262.5},{"$f":"Tablas!T1513","v":20187.5},{"$f":"Tablas!U1513","v":15900}]
[null,"FECHA DE COTIZACION :",null,{"$f":"NOW()","v":"2024-03-11T10:41:48.210"},null,null,null,null,null,null,"TOTAL PRIMA NETA :",null,{"$f":"SUM(M38:M41)","v":122862.5},{"$f":"SUM(N38:N41)","v":104000},92037.5,61812.5,48950]
[null,null,null," "," "," ",null,null,null,null,"Costo administrativo anual :",null,937.5,937.5,937.5,937.5,937.5]
[null,null,null,null,null,null,null,null,null,null,"IVA (16%) :",null,{"$f":"SUM(M42:M43)*16%","v":19808},{"$f":"SUM(N42:N43)*16%","v":16790},14876,{"$f":"SUM(P42:P43)*16%","v":10040},7982]
[null,null,null,null,null,null,null,null,null,null,"Gran total anual",null,{"$f":"SUM(M42:M44)","v":143608},{"$f":"SUM(N42:N44)","v":121727.5},107851,72790,57869.5]
[]
[null,null,null,null,null,null,null,null,null,null,"TARIFAS SEMESTRALES"]
[null,null,null,null,null,null,null,null,null,null,"Prima del asegurado titular :",null,{"$f":"M38*(1+Tablas!$K$4)","v":43014.8125},{"$f":"N38*(1+Tablas!$K$4)","v":36444.375},{"$f":"O38*(1+Tablas!$K$4)","v":32277.437499999996},{"$f":"P38*(1+Tablas!$K$4)","v":21749.0625},{"$f":"Q38*(1+Tablas!$K$4)","v":17268.625}]
[null,null,null,null,null,null,null,null,null,null,"Prima del (de la) cónyuge:",null,{"$f":"M39*(1+Tablas!$K$4)","v":43014.8125},{"$f":"N39*(1+Tablas!$K$4)","v":36444.375},{"$f":"O39*(1+Tablas!$K$4)","v":32277.437499999996},{"$f":"P39*(1+Tablas!$K$4)","v":21749.0625},{"$f":"Q39*(1+Tablas!$K$4)","v":17268.625}]
[null,null,null,null,null,null,null,null,null,null,"Prima del (de los) Hijo (s) :",null,{"$f":"M40*(1+Tablas!$K$4)","v":0},{"$f":"N40*(1+Tablas!$K$4)","v":0},{"$f":"O40*(1+Tablas!$K$4)","v":0},{"$f":"P40*(1+Tablas!$K$4)","v":0},{"$f":"Q40*(1+Tablas!$K$4)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Total otros dependientes",null,{"$f":"M41*(1+Tablas!$K$4)","v":42361.6875},{"$f":"N41*(1+Tablas!$K$4)","v":35791.25},{"$f":"O41*(1+Tablas!$K$4)","v":31624.312499999996},{"$f":"P41*(1+Tablas!$K$4)","v":21095.9375},{"$f":"Q41*(1+Tablas!$K$4)","v":16615.5}]
[null,null,null,null,null,null,null,null,null,null,"TOTAL PRIMA NETA :",null,{"$f":"SUM(M48:M51)","v":128391.3125},{"$f":"SUM(N48:N51)","v":108680},96179.187499999985,64594.0625,51152.75]
[null,null,null,null,null,null,null,null,null,null,"Costo administrativo anual :",null,937.5,937.5,937.5,937.5,937.5]
[null,null,null,null,null,null,null,null,null,null,"IVA (16%) :",null,{"$f":"SUM(M52:M53)*16%","v":20692.61},{"$f":"SUM(N52:N53)*16%","v":17538.8},15538.669999999998,{"$f":"SUM(P52:P53)*16%","v":10485.050000000001},8334.44]
[null,null,null,null,null,null,null,null,null,null,"TOTAL  primera cuota :",null,{"$f":"((M52/2)+M53)*1.16","v":75554.461249999993},{"$f":"((N52/2)+N53)*1.16","v":64121.899999999994},56871.428749999985,38552.056249999994,30756.094999999998]
[null,null,null,null,null,null,null,null,null,null,"Valor segunda cuota :",null,{"$f":"M52/2*1.16","v":74466.961249999993},{"$f":"N52/2*1.16","v":63034.399999999994},55783.928749999985,37464.556249999994,29668.594999999998]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K45","v":"Gran total anual"},null,{"$f":"+M55+M56","v":150021.42249999999},{"$f":"+N55+N56","v":127156.29999999999},112655.35749999997,76016.612499999988,60424.689999999995]
[]
[null,null,null,null,null,null,null,null,null,null,"TARIFAS TRIMESTRALES"]
[null,null,null,null,null,null,null,null,null,null,"Prima del asegurado titular :",null,{"$f":"M38*(1+Tablas!$K$3)","v":44249.6875},{"$f":"N38*(1+Tablas!$K$3)","v":37490.625},{"$f":"O38*(1+Tablas!$K$3)","v":33204.0625},{"$f":"P38*(1+Tablas!$K$3)","v":22373.4375},{"$f":"Q38*(1+Tablas!$K$3)","v":17764.375}]
[null,null,null,null,null,null,null,null,null,null,"Prima del (de la) cónyuge:",null,{"$f":"M39*(1+Tablas!$K$3)","v":44249.6875},{"$f":"N39*(1+Tablas!$K$3)","v":37490.625},{"$f":"O39*(1+Tablas!$K$3)","v":33204.0625},{"$f":"P39*(1+Tablas!$K$3)","v":22373.4375},{"$f":"Q39*(1+Tablas!$K$3)","v":17764.375}]
[null,null,null,null,null,null,null,null,null,null,"Prima del (de los) Hijo (s) :",null,{"$f":"M40*(1+Tablas!$K$3)","v":0},{"$f":"N40*(1+Tablas!$K$3)","v":0},{"$f":"O40*(1+Tablas!$K$3)","v":0},{"$f":"P40*(1+Tablas!$K$3)","v":0},{"$f":"Q40*(1+Tablas!$K$3)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Total otros dependientes",null,{"$f":"M41*(1+Tablas!$K$3)","v":43577.8125},{"$f":"N41*(1+Tablas!$K$3)","v":36818.75},{"$f":"O41*(1+Tablas!$K$3)","v":32532.1875},{"$f":"P41*(1+Tablas!$K$3)","v":21701.5625},{"$f":"Q41*(1+Tablas!$K$3)","v":17092.5}]
[null,null,null,null,null,null,null,null,null,null,"TOTAL PRIMA NETA :",null,{"$f":"SUM(M60:M63)","v":132077.1875},{"$f":"SUM(N60:N63)","v":111800},98940.3125,66448.4375,52621.25]
[null,null,null,null,null,null,null,null,null,null,"Costo administrativo anual :",null,937.5,937.5,937.5,937.5,937.5]
[null,null,null,null,null,null,null,null,null,null,"IVA (16%) :",null,{"$f":"SUM(M64:M65)*16%","v":21282.350000000002},{"$f":"SUM(N64:N65)*16%","v":18038},15980.45,{"$f":"SUM(P64:P65)*16%","v":10781.75},8569.4]
[null,null,null,null,null,null,null,null,null,null,"TOTAL  primera  cuota :",null,{"$f":"((M64/4)+M65)*1.16","v":39389.884374999994},{"$f":"((N64/4)+N65)*1.16","v":33509.5},29780.190624999999,20357.546875,16347.662499999999]
[null,null,null,null,null,null,null,null,null,null,"Valor cuota trimestral 2 a 4:",null,{"$f":"M64/4*1.16","v":38302.384374999994},{"$f":"N64/4*1.16","v":32421.999999999996},28692.690624999999,19270.046875,15260.162499999999]
[null,"Este plan cuenta con los siguientes periodos de espera adicionales:",null,null,null,null,null,null,null,null,{"$f":"K57","v":"Gran total anual"},null,{"$f":"M67+(M68*3)","v":154297.03749999998},{"$f":"N67+(N68*3)","v":130775.49999999999},{"$f":"O67+(O68*3)","v":115858.2625},{"$f":"P67+(P68*3)","v":78167.6875},62128.149999999994]
[null,"PERÍODOS DE ESPERA"]
[null,"Padecimientos de rodilla, ácido-pépticos, columna vertebral, nariz, senos paranasales, amígdalas, adenoides, hemorroides, hernias, tumoraciones mamarias (benignas y/o malignas), padecimientos anorrectales, prostáticos, ginecológicos, várices, insuficiencia del piso perineal, padecimientos de la vesícula y vías biliares, enfermedades articulares de las falanges de los pies, cataratas, litiasis renal y en vías urinarias.",null,null,null,null,null,null,"6 meses",null,"TARIFAS MENSUALES "]
[null,"Tratamiento contra el Cáncer.",null,null,null,null,null,null,"6 meses",null,"Prima del asegurado titular :",null,{"$f":"M38*(1+Tablas!$K$2)","v":44867.125},{"$f":"N38*(1+Tablas!$K$2)","v":38013.75},{"$f":"O38*(1+Tablas!$K$2)","v":33667.375},{"$f":"P38*(1+Tablas!$K$2)","v":22685.625},{"$f":"Q38*(1+Tablas!$K$2)","v":18012.25}]
[null,"Examen dental preventivo.",null,null,null,null,null,null,"10 meses",null,"Prima del (de la) cónyuge:",null,{"$f":"M39*(1+Tablas!$K$2)","v":44867.125},{"$f":"N39*(1+Tablas!$K$2)","v":38013.75},{"$f":"O39*(1+Tablas!$K$2)","v":33667.375},{"$f":"P39*(1+Tablas!$K$2)","v":22685.625},{"$f":"Q39*(1+Tablas!$K$2)","v":18012.25}]
[null,"Trasplantes.",null,null,null,null,null,null,"6 meses",null,"Prima del (de los) Hijo (s) :",null,{"$f":"M40*(1+Tablas!$K$2)","v":0},{"$f":"N40*(1+Tablas!$K$2)","v":0},{"$f":"O40*(1+Tablas!$K$2)","v":0},{"$f":"P40*(1+Tablas!$K$2)","v":0},{"$f":"Q40*(1+Tablas!$K$2)","v":0}]
[null,"Tarifas validas a partir del 1 de marzo al 31 de diciembre del 2024.",null,null,null,null,null,null,null,null,"Total otros dependientes",null,{"$f":"M41*(1+Tablas!$K$2)","v":44185.875},{"$f":"N41*(1+Tablas!$K$2)","v":37332.5},{"$f":"O41*(1+Tablas!$K$2)","v":32986.125},{"$f":"P41*(1+Tablas!$K$2)","v":22004.375},{"$f":"Q41*(1+Tablas!$K$2)","v":17331}]
[null,"Promociones válidas al 31 de diciembre de 2024.",null,null,null,null,null,null,null,null,"TOTAL PRIMA NETA :",null,{"$f":"SUM(M72:M75)","v":133920.125},{"$f":"SUM(N72:N75)","v":113360},100320.875,67375.625,{"$f":"SUM(Q72:Q75)","v":53355.5}]
[null,"El 10% de descuento en productos Globales sobre prima neta será aplicable durante toda la vida de la póliza, siempre y cuando el asegurado no haga cambios en el plan y deducibles contratados.",null,null,null,null,null,null,null,null,"Costo administrativo anual :",null,937.5,937.5,937.5,937.5,937.5]
[null,"6 meses sin intereses sin cargo al agente para modalidad de pago anual durante el primer año póliza con tarjetas de crédito participantes: Afirme, Azteca, Bajío, Banjercito, Banorte, Banregio, BBVA, Citibanamex, Famsa, HSBC, Inbursa, Invex, IXE, Liverpool, Mifel, Multiva, Santander, Scotiabank, Sociedad de Facilidades Multirotativas y American Express. Promoción válida sólo para tarjetas emitidas en la República Mexicana.",null,null,null,null,null,null,null,null,"IVA (16%) :",null,{"$f":"SUM(M76:M77)*16%","v":21577.22},{"$f":"SUM(N76:N77)*16%","v":18287.600000000002},{"$f":"SUM(O76:O77)*16%","v":16201.34},{"$f":"SUM(P76:P77)*16%","v":10930.1},{"$f":"SUM(Q76:Q77)*16%","v":8686.880000000001}]
[null,"En caso de que el asegurado elija la promoción “Sin costo por pago fraccionado” no podrá optar por la promoción a meses sin intereses.",null,null,null,null,null,null,null,null,"TOTAL  primera cuota :",null,{"$f":"((M76/12)+M77)*1.16","v":14033.112083333332},{"$f":"((N76/12)+N77)*1.16","v":12045.633333333331},{"$f":"((O76/12)+O77)*1.16","v":10785.184583333332},{"$f":"((P76/12)+P77)*1.16","v":7600.4770833333332},{"$f":"((Q76/12)+Q77)*1.16","v":6245.1983333333328}]
[null,"Las pólizas contratadas cuentan con limitaciones y exclusiones las cuáles pueden ser consultadas en www.bupasalud.com.mx Para más información, llámanos al 55 5202-1701 ext 4 o envíanos un correo a: ventasdirectas@bupa.com.mx",null,null,null,null,null,null,null,null,"Valor cuota mensual 2 a 12 :",null,{"$f":"M76/12*1.16","v":12945.612083333332},{"$f":"N76/12*1.16","v":10958.133333333331},{"$f":"O76/12*1.16","v":9697.6845833333318},{"$f":"P76/12*1.16","v":6512.9770833333332},{"$f":"Q76/12*1.16","v":5157.6983333333337}]
[null,"La presente cotización es de carácter informativo, no constituye una solicitud de seguro y/o el monto de la prima definitiva y/o las condiciones de la misma y/o una oferta de aseguramiento en términos del artículo 5to de la Ley Sobre el Contrato de Seguro. La emisión de la póliza asícomo posibles cambios en la tarifa están sujetos a valoración del riesgo de acuerdo con las políticas de Suscripción de Bupa México y es susceptible de modificaciones, por lo que Bupa podrá aceptar o negar el aseguramiento del riesgo propuesto.",null,null,null,null,null,null,null,null,{"$f":"K69","v":"Gran total anual"},null,{"$f":"M79+(M80*11)","v":156434.845},{"$f":"N79+(N80*11)","v":132585.09999999998},{"$f":"O79+(O80*11)","v":117459.71499999998},{"$f":"P79+(P80*11)","v":79243.224999999991},62979.880000000005]

{"sheet":"Global Elite Health Plan","index":5,"n_rows":74,"n_cols":57,"rows_kept":74,"cut":false,"hidden":false,"merged":[[54,10,54,11],[53,10,53,11],[43,10,43,11],[33,10,33,11],[32,10,32,11],[34,10,34,11],[35,10,35,11],[51,10,51,16],[44,10,44,11],[48,10,48,11],[42,10,42,11],[49,10,49,11],[31,4,31,5],[31,1,31,2],[29,1,29,2],[30,10,30,11],[31,10,31,11],[25,2,25,8],[27,2,27,8],[29,10,29,16],[27,10,27,11],[26,10,26,11],[25,10,25,11],[29,4,29,5],[72,10,72,11],[73,10,73,11],[52,10,52,11],[56,10,56,11],[57,10,57,11],[58,10,58,11],[65,10,65,11],[66,10,66,11],[68,10,68,11],[67,10,67,11],[69,10,69,11],[70,10,70,11],[71,10,71,11],[55,10,55,11],[60,10,60,11],[61,10,61,11],[71,1,72,8],[65,1,65,8],[66,1,66,8],[67,1,67,8],[68,1,68,8],[69,1,69,8],[33,1,33,2],[33,3,33,4],[70,1,70,8],[45,10,45,11],[46,10,46,11],[47,10,47,11],[59,10,59,11],[40,2,41,2],[37,10,37,11],[36,10,36,11],[39,10,39,16],[40,1,41,1],[40,10,40,11],[41,10,41,11],[64,10,64,11],[63,10,63,16]]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Nombre del asegurado titular :",{"$f":"+'INGRESO DE DATOS'!$D$15","v":"JUAN VIDAL"},null,null,null,null,null,null,null,"Deducibles",null,"PLAN 1","PLAN 2","PLAN 3","PLAN 4","PLAN 5"]
[null,null,null,null,null,null,null,null,null,null,"Dentro del país de residencia",null,1000,2000,3500,5000,10000]
[null,"Agencia / Agente :",{"$f":"+'INGRESO DE DATOS'!$D$29","v":"Nombre del Agente"},null,null,null,null,null,null,null,"Fuera del país de residencia",null,1000,2000,3500,5000,10000]
[]
[null,"Número de adultos en la póliza : ",null,{"$f":"+'INGRESO DE DATOS'!$D$17","v":2}," Edad del asegurado titular :",null,{"$f":"+'INGRESO DE DATOS'!$D$19","v":18},null,{"$f":"VLOOKUP($D$30,Tablas!A1503:B1504,2,0)","v":625},null,"TARIFAS ANUALES"]
[null,null,null,null,null,null,null,null,null,null,"Prima del asegurado titular :",null,{"$f":"(VLOOKUP($G$30,Tablas!$A$6:$G$72,3,TRUE))*'INGRESO DE DATOS'!$D$26+(Tablas!$Q$2)","v":170150},{"$f":"(VLOOKUP($G$30,Tablas!$A$6:$G$72,4,TRUE))*'INGRESO DE DATOS'!$D$26+(Tablas!$Q$2)","v":121575},{"$f":"(VLOOKUP($G$30,Tablas!$A$6:$G$72,5,TRUE))*'INGRESO DE DATOS'!$D$26+(Tablas!$Q$2)","v":96612.5},{"$f":"(VLOOKUP($G$30,Tablas!$A$6:$G$72,6,TRUE))*'INGRESO DE DATOS'!$D$26+(Tablas!$Q$2)","v":83400},{"$f":"(VLOOKUP($G$30,Tablas!$A$6:$G$72,7,TRUE))*'INGRESO DE DATOS'!$D$26+(Tablas!$Q$2)","v":62787.5}]
[null,"Número de hijos en la póliza :",null,{"$f":"+'INGRESO DE DATOS'!$H$17","v":0},"Edad del (de la) cónyuge :",null,{"$f":"+'INGRESO DE DATOS'!$H$19","v":18},null,null,null,"Prima del (de la) cónyuge:",null,{"$f":"(IF($D$30=1,0,(VLOOKUP($G$32,Tablas!$A$6:$G$72,3,TRUE))))*'INGRESO DE DATOS'!$D$26+(IF($D$30=1,0,(Tablas!$Q$2)))","v":170150},{"$f":"(IF($D$30=1,0,(VLOOKUP($G$32,Tablas!$A$6:$G$72,4,TRUE))))*'INGRESO DE DATOS'!$D$26+(IF($D$30=1,0,(Tablas!$Q$2)))","v":121575},{"$f":"(IF($D$30=1,0,(VLOOKUP($G$32,Tablas!$A$6:$G$72,5,TRUE))))*'INGRESO DE DATOS'!$D$26+(IF($D$30=1,0,(Tablas!$Q$2)))","v":96612.5},{"$f":"(IF($D$30=1,0,(VLOOKUP($G$32,Tablas!$A$6:$G$72,6,TRUE))))*'INGRESO DE DATOS'!$D$26+(IF($D$30=1,0,(Tablas!$Q$2)))","v":83400},{"$f":"(IF($D$30=1,0,(VLOOKUP($G$32,Tablas!$A$6:$G$72,7,TRUE))))*'INGRESO DE DATOS'!$D$26+(IF($D$30=1,0,(Tablas!$Q$2)))","v":62787.5}]
[null,null,null,null,null," "," ",null,null,null,"Prima del (de los) Hijo(s) :",null,{"$f":"IF($D$32=0,0,(VLOOKUP($D$32,Tablas!$A$73:$G$75,3,TRUE)))*'INGRESO DE DATOS'!$D$26","v":0},{"$f":"IF($D$32=0,0,(VLOOKUP($D$32,Tablas!$A$73:$G$75,4,TRUE)))*'INGRESO DE DATOS'!$D$26","v":0},{"$f":"IF($D$32=0,0,(VLOOKUP($D$32,Tablas!$A$73:$G$75,5,TRUE)))*'INGRESO DE DATOS'!$D$26","v":0},{"$f":"IF($D$32=0,0,(VLOOKUP($D$32,Tablas!$A$73:$G$75,6,TRUE)))*'INGRESO DE DATOS'!$D$26","v":0},{"$f":"IF($D$32=0,0,(VLOOKUP($D$32,Tablas!$A$73:$G$75,7,TRUE)))*'INGRESO DE DATOS'!$D$26","v":0}]
[null,"FECHA DE COTIZACION :",null,{"$f":"NOW()","v":"2024-03-11T10:41:48.210"},null,false,null,null,null,null,"Total otros dependientes",null,{"$f":"Tablas!Q7*'INGRESO DE DATOS'!$D$26","v":169525},{"$f":"Tablas!R7*'INGRESO DE DATOS'!$D$26","v":120950},{"$f":"Tablas!S7*'INGRESO DE DATOS'!$D$26","v":95987.5},{"$f":"Tablas!T7*'INGRESO DE DATOS'!$D$26","v":82775},{"$f":"Tablas!U7*'INGRESO DE DATOS'!$D$26","v":62162.5}]
[null,null,null,null,null,null,null,null,null,null,"TOTAL PRIMA NETA :",null,{"$f":"SUM(M31:M34)","v":509825},{"$f":"SUM(N31:N34)","v":364100},289212.5,249575,187737.5]
[null,null,null,null,null,null,null,null,null,null,"Costo administrativo anual :",null,937.5,937.5,937.5,937.5,937.5]
[null,null,null,null,null,null,null,null,null,null,"IVA (16%) :",null,{"$f":"SUM(M35:M36)*16%","v":81722},{"$f":"SUM(N35:N36)*16%","v":58406},{"$f":"SUM(O35:O36)*16%","v":46424},40082,30188]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$D$26=0.8,\"Costo total, (-20% de descuento)\",IF('INGRESO DE DATOS'!$D$26=0.9,\"Costo total, (-10% de descuento)\",\"Gran total anual\"))","v":"Gran total anual"},null,{"$f":"SUM(M35:M37)","v":592484.5},{"$f":"SUM(N35:N37)","v":423443.5},{"$f":"SUM(O35:O37)","v":336574},290594.5,218863]
[]
[null,null,null,null,null,null,null,null,null,null,"TARIFAS SEMESTRALES"]
[null,null,null,null,null,null,null,null,null,null,"Prima del asegurado titular :",null,{"$f":"M31*(1+Tablas!$K$4)","v":177806.75},{"$f":"N31*(1+Tablas!$K$4)","v":127045.87499999999},{"$f":"O31*(1+Tablas!$K$4)","v":100960.0625},{"$f":"P31*(1+Tablas!$K$4)","v":87153},{"$f":"Q31*(1+Tablas!$K$4)","v":65612.9375}]
[null,null,null,null,null,null,null,null,null,null,"Prima del (de la) cónyuge:",null,{"$f":"M32*(1+Tablas!$K$4)","v":177806.75},{"$f":"N32*(1+Tablas!$K$4)","v":127045.87499999999},{"$f":"O32*(1+Tablas!$K$4)","v":100960.0625},{"$f":"P32*(1+Tablas!$K$4)","v":87153},{"$f":"Q32*(1+Tablas!$K$4)","v":65612.9375}]
[null,null,null,null,null,null,null,null,null,null,"Prima del (de los) Hijo (s) :",null,{"$f":"M33*(1+Tablas!$K$4)","v":0},{"$f":"N33*(1+Tablas!$K$4)","v":0},{"$f":"O33*(1+Tablas!$K$4)","v":0},{"$f":"P33*(1+Tablas!$K$4)","v":0},{"$f":"Q33*(1+Tablas!$K$4)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Total otros dependientes",null,{"$f":"M34*(1+Tablas!$K$4)","v":177153.625},{"$f":"N34*(1+Tablas!$K$4)","v":126392.74999999999},{"$f":"O34*(1+Tablas!$K$4)","v":100306.9375},{"$f":"P34*(1+Tablas!$K$4)","v":86499.875},{"$f":"Q34*(1+Tablas!$K$4)","v":64959.812499999993}]
[null,null,null,null,null,null,null,null,null,null,"TOTAL PRIMA NETA :",null,{"$f":"SUM(M41:M44)","v":532767.125},{"$f":"SUM(N41:N44)","v":380484.49999999994},302227.0625,260805.875,{"$f":"SUM(Q41:Q44)","v":196185.6875}]
[null,null,null,null,null,null,null,null,null,null,"Costo administrativo anual :",null,937.5,937.5,937.5,937.5,937.5]
[null,null,null,null,null,null,null,null,null,null,"IVA (16%) :",null,{"$f":"SUM(M45:M46)*16%","v":85392.74},{"$f":"SUM(N45:N46)*16%","v":61027.51999999999},48506.33,41878.94,31539.71]
[null,null,null,null,null,null,null,null,null,null,"TOTAL  primera  cuota :",null,{"$f":"((M45/2)+M46)*1.16","v":310092.4325},{"$f":"((N45/2)+N46)*1.16","v":221768.50999999995},176379.19624999998,152354.9075,114875.19875]
[null,null,null,null,null,null,null,null,null,null,"Valor segunda cuota :",null,{"$f":"M45/2*1.16","v":309004.9325},{"$f":"N45/2*1.16","v":220681.00999999995},175291.69624999998,151267.4075,113787.69875]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K38","v":"Gran total anual"},null,{"$f":"M48+M49","v":619097.36499999999},{"$f":"N48+N49","v":442449.5199999999},351670.89249999996,{"$f":"P48+P49","v":303622.315},228662.89749999999]
[]
[null,null,null,null,null,null,null,null,null,null,"TARIFAS TRIMESTRALES"]
[null,null,null,null,null,null,null,null,null,null,"Prima del asegurado titular :",null,{"$f":"M31*(1+Tablas!$K$3)","v":182911.25},{"$f":"N31*(1+Tablas!$K$3)","v":130693.125},{"$f":"O31*(1+Tablas!$K$3)","v":103858.4375},{"$f":"P31*(1+Tablas!$K$3)","v":89655},{"$f":"Q31*(1+Tablas!$K$3)","v":67496.5625}]
[null,null,null,null,null,null,null,null,null,null,"Prima del (de la) cónyuge:",null,{"$f":"M32*(1+Tablas!$K$3)","v":182911.25},{"$f":"N32*(1+Tablas!$K$3)","v":130693.125},{"$f":"O32*(1+Tablas!$K$3)","v":103858.4375},{"$f":"P32*(1+Tablas!$K$3)","v":89655},{"$f":"Q32*(1+Tablas!$K$3)","v":67496.5625}]
[null,null,null,null,null,null,null,null,null,null,"Prima del (de los) Hijo (s) :",null,{"$f":"M33*(1+Tablas!$K$3)","v":0},{"$f":"N33*(1+Tablas!$K$3)","v":0},{"$f":"O33*(1+Tablas!$K$3)","v":0},{"$f":"P33*(1+Tablas!$K$3)","v":0},{"$f":"Q33*(1+Tablas!$K$3)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Total otros dependientes",null,{"$f":"M34*(1+Tablas!$K$3)","v":182239.375},{"$f":"N34*(1+Tablas!$K$3)","v":130021.25},{"$f":"O34*(1+Tablas!$K$3)","v":103186.5625},{"$f":"P34*(1+Tablas!$K$3)","v":88983.125},{"$f":"Q34*(1+Tablas!$K$3)","v":66824.6875}]
[null,null,null,null,null,null,null,null,null,null,"TOTAL PRIMA NETA :",null,{"$f":"SUM(M53:M56)","v":548061.875},{"$f":"SUM(N53:N56)","v":391407.5},310903.4375,268293.125,201817.8125]
[null,null,null,null,null,null,null,null,null,null,"Costo administrativo anual :",null,937.5,937.5,937.5,937.5,937.5]
[null,null,null,null,null,null,null,null,null,null,"IVA (16%) :",null,{"$f":"SUM(M57:M58)*16%","v":87839.900000000009},{"$f":"SUM(N57:N58)*16%","v":62775.200000000004},49894.55,43076.9,32440.850000000002]
[null,null,null,null,null,null,null,null,null,null,"TOTAL  primera  cuota :",null,{"$f":"((M57/4)+M58)*1.16","v":160025.44374999998},{"$f":"((N57/4)+N58)*1.16","v":114595.67499999999},91249.496874999997,78892.506249999991,59614.665624999994]
[null,null,null,null,null,null,null,null,null,null,"Valor cuota trimestral 2 a 4:",null,{"$f":"M57/4*1.16","v":158937.94374999998},{"$f":"N57/4*1.16","v":113508.17499999999},90161.996874999997,77805.006249999991,58527.165624999994]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K50","v":"Gran total anual"},null,{"$f":"M60+(M61*3)","v":636839.27499999991},{"$f":"N60+(N61*3)","v":455120.19999999995},361735.48749999999,312307.52499999997,235196.16249999998]
[]
[null,null,null,null,null,null,null,null,null,null,"TARIFAS MENSUALES"]
[null,null,null,null,null,null,null,null,null,null,"Prima del asegurado titular :",null,{"$f":"M31*(1+Tablas!$K$2)","v":185463.5},{"$f":"N31*(1+Tablas!$K$2)","v":132516.75},{"$f":"O31*(1+Tablas!$K$2)","v":105307.62500000001},{"$f":"P31*(1+Tablas!$K$2)","v":90906},{"$f":"Q31*(1+Tablas!$K$2)","v":68438.375}]
[null,"Tarifas validas a partir del 1 de marzo al 31 de diciembre del 2024.",null,null,null,null,null,null,null,null,"Prima del (de la) cónyuge:",null,{"$f":"M32*(1+Tablas!$K$2)","v":185463.5},{"$f":"N32*(1+Tablas!$K$2)","v":132516.75},{"$f":"O32*(1+Tablas!$K$2)","v":105307.62500000001},{"$f":"P32*(1+Tablas!$K$2)","v":90906},{"$f":"Q32*(1+Tablas!$K$2)","v":68438.375}]
[null,"Promociones válidas al 31 de diciembre de 2024.",null,null,null,null,null,null,null,null,"Prima del (de los) Hijo (s) :",null,{"$f":"M33*(1+Tablas!$K$2)","v":0},{"$f":"N33*(1+Tablas!$K$2)","v":0},{"$f":"O33*(1+Tablas!$K$2)","v":0},{"$f":"P33*(1+Tablas!$K$2)","v":0},{"$f":"Q33*(1+Tablas!$K$2)","v":0}]
[null,"El 10% de descuento en productos Globales sobre prima neta será aplicable durante toda la vida de la póliza, siempre y cuando el asegurado no haga cambios en el plan y deducibles contratados.",null,null,null,null,null,null,null,null,"Total otros dependientes",null,{"$f":"M34*(1+Tablas!$K$2)","v":184782.25},{"$f":"N34*(1+Tablas!$K$2)","v":131835.5},{"$f":"O34*(1+Tablas!$K$2)","v":104626.37500000001},{"$f":"P34*(1+Tablas!$K$2)","v":90224.75},{"$f":"Q34*(1+Tablas!$K$2)","v":67757.125}]
[null,"6 meses sin intereses sin cargo al agente para modalidad de pago anual durante el primer año póliza con tarjetas de crédito participantes: Afirme, Azteca, Bajío, Banjercito, Banorte, Banregio, BBVA, Citibanamex, Famsa, HSBC, Inbursa, Invex, IXE, Liverpool, Mifel, Multiva, Santander, Scotiabank, Sociedad de Facilidades Multirotativas y American Express. Promoción válida sólo para tarjetas emitidas en la República Mexicana.",null,null,null,null,null,null,null,null,"TOTAL PRIMA NETA :",null,{"$f":"SUM(M65:M68)","v":555709.25},{"$f":"SUM(N65:N68)","v":396869},315241.62500000006,272036.75,{"$f":"SUM(Q65:Q68)","v":204633.875}]
[null,"En caso de que el asegurado elija la promoción “Sin costo por pago fraccionado” no podrá optar por la promoción a meses sin intereses.",null,null,null,null,null,null,null,null,"Costo administrativo anual :",null,937.5,937.5,937.5,937.5,937.5]
[null,"Las pólizas contratadas cuentan con limitaciones y exclusiones las cuáles pueden ser consultadas en www.bupasalud.com.mx Para más información, llámanos al 55 5202-1701 ext 4 o envíanos un correo a: ventasdirectas@bupa.com.mx",null,null,null,null,null,null,null,null,"IVA (16%) :",null,{"$f":"SUM(M69:M70)*16%","v":89063.48},{"$f":"SUM(N69:N70)*16%","v":63649.04},50588.660000000011,43675.88,32891.42]
[null,"La presente cotización es de carácter informativo, no constituye una solicitud de seguro y/o el monto de la prima definitiva y/o las condiciones de la misma y/o una oferta de aseguramiento en términos del artículo 5to de la Ley Sobre el Contrato de Seguro. La emisión de la póliza asícomo posibles cambios en la tarifa están sujetos a valoración del riesgo de acuerdo con las políticas de Suscripción de Bupa México y es susceptible de modificaciones, por lo que Bupa podrá aceptar o negar el aseguramiento del riesgo propuesto.",null,null,null,null,null,null,null,null,"TOTAL  primera  cuota :",null,{"$f":"((M69/12)+M70)*1.16","v":54806.060833333329},{"$f":"((N69/12)+N70)*1.16","v":39451.503333333327},31560.857083333336,27384.385833333334,20868.774583333332]
[null,null,null,null,null,null,null,null,null,null,"Valor cuota mensual 2 a 12 :",null,{"$f":"M69/12*1.16","v":53718.560833333329},{"$f":"N69/12*1.16","v":38364.003333333327},30473.357083333336,26296.885833333334,19781.274583333332]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K62","v":"Gran total anual"},null,{"$f":"M72+(M73*11)","v":645710.22999999986},{"$f":"N72+(N73*11)","v":461455.53999999992},{"$f":"O72+(O73*11)","v":366767.78500000003},{"$f":"P72+(P73*11)","v":316650.13},{"$f":"Q72+(Q73*11)","v":238462.79499999998}]

{"sheet":"Global Ultimate Health Plan","index":6,"n_rows":68,"n_cols":16,"rows_kept":68,"cut":false,"hidden":false,"merged":[[66,11,66,12],[23,4,23,5],[25,4,25,5],[19,2,19,8],[21,2,21,8],[23,1,23,2],[25,1,25,2],[25,11,25,12],[26,11,26,12],[19,11,19,12],[20,11,20,12],[21,11,21,12],[24,11,24,12],[23,11,23,15],[28,11,28,12],[29,11,29,12],[31,11,31,12],[34,11,34,12],[35,11,35,12],[36,11,36,12],[46,11,46,12],[33,11,33,15],[37,11,37,12],[27,1,27,2],[27,3,27,4],[47,11,47,12],[48,11,48,12],[50,11,50,12],[35,6,36,6],[35,7,36,7],[30,11,30,12],[45,11,45,15],[38,11,38,12],[39,11,39,12],[40,11,40,12],[41,11,41,12],[42,11,42,12],[43,11,43,12],[49,11,49,12],[64,1,64,9],[65,1,66,9],[59,1,59,9],[60,1,60,9],[61,1,61,9],[62,1,62,9],[63,1,63,9],[27,11,27,12],[67,11,67,12],[53,11,53,12],[54,11,54,12],[55,11,55,12],[58,11,58,12],[59,11,59,12],[57,11,57,15],[60,11,60,12],[62,11,62,12],[63,11,63,12],[64,11,64,12],[65,11,65,12],[61,11,61,12],[51,11,51,12],[52,11,52,12]]}
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null," ",false]
[null,"Nombre del asegurado titular :",{"$f":"+'INGRESO DE DATOS'!$D$15","v":"JUAN VIDAL"},null,null,null,null,null,null,null,null,"Deducibles",null,"PLAN 1","PLAN 2","PLAN 3"]
[null,null,null,null,null,null,null,null,null,null,null,"Dentro del país de residencia",null,0,1000,2000]
[null,"Agencia / Agente :",{"$f":"+'INGRESO DE DATOS'!$D$29","v":"Nombre del Agente"},null,null,null,null,null,null,null,null,"Fuera del país de residencia",null,0,1000,2000]
[]
[null,"Número de adultos en la póliza : ",null,{"$f":"+'INGRESO DE DATOS'!$D$17","v":2}," Edad del asegurado titular :",null,{"$f":"+'INGRESO DE DATOS'!$D$19","v":18},{"$f":"VLOOKUP($D$24,Tablas!A1503:B1504,2,0)","v":625},null,null,null,"TARIFAS ANUALES"]
[null,null,null,null,null,null,null,null,null,null,null,"Prima del asegurado titular :",null,{"$f":"(VLOOKUP($G$24,Tablas!$A$1205:$G$1271,3,TRUE))*'INGRESO DE DATOS'!$D$26+(Tablas!$Q$2)","v":389725},{"$f":"(VLOOKUP($G$24,Tablas!$A$1205:$G$1271,4,TRUE))*'INGRESO DE DATOS'!$D$26+(Tablas!$Q$2)","v":248450},{"$f":"(VLOOKUP($G$24,Tablas!$A$1205:$G$1271,5,TRUE))*'INGRESO DE DATOS'!$D$26+(Tablas!$Q$2)","v":178675}]
[null,"Número de hijos en la póliza :",null,{"$f":"+'INGRESO DE DATOS'!$H$17","v":0},"Edad del (de la) cónyuge :",null,{"$f":"+'INGRESO DE DATOS'!$H$19","v":18},null,null,null,null,"Prima del (de la) cónyuge:",null,{"$f":"(IF($D$24=1,0,(VLOOKUP($G$26,Tablas!$A$1205:$G$1271,3,TRUE))))*'INGRESO DE DATOS'!$D$26+(IF($D$24=1,0,(Tablas!$Q$2)))","v":389725},{"$f":"(IF($D$24=1,0,(VLOOKUP($G$26,Tablas!$A$1205:$G$1271,4,TRUE))))*'INGRESO DE DATOS'!$D$26+(IF($D$24=1,0,(Tablas!$Q$2)))","v":248450},{"$f":"(IF($D$24=1,0,(VLOOKUP($G$26,Tablas!$A$1205:$G$1271,5,TRUE))))*'INGRESO DE DATOS'!$D$26+(IF($D$24=1,0,(Tablas!$Q$2)))","v":178675}]
[null,null,null,null,null,null,null,null,null,null,null,"Prima del (de los) Hijo (s) :",null,{"$f":"IF($D$26=0,0,(VLOOKUP($D$26,Tablas!$A$1272:$G$1274,3,TRUE)))*'INGRESO DE DATOS'!$D$26","v":0},{"$f":"IF($D$26=0,0,(VLOOKUP($D$26,Tablas!$A$1272:$G$1274,4,TRUE)))*'INGRESO DE DATOS'!$D$26","v":0},{"$f":"IF($D$26=0,0,(VLOOKUP($D$26,Tablas!$A$1272:$G$1274,5,TRUE)))*'INGRESO DE DATOS'!$D$26","v":0}]
[null,"FECHA DE COTIZACION :",null,{"$f":"NOW()","v":"2024-03-11T10:41:48.210"},null,null,null,null,null,null,null,"Total otros dependientes",null,{"$f":"Tablas!Q1206*'INGRESO DE DATOS'!$D$26","v":389100},{"$f":"Tablas!R1206*'INGRESO DE DATOS'!$D$26","v":247825},{"$f":"Tablas!S1206*'INGRESO DE DATOS'!$D$26","v":178050}]
[null,null,null,null,null,null,null,null,null,null,null,"TOTAL PRIMA NETA :",null,{"$f":"SUM(N25:N28)","v":1168550},{"$f":"SUM(O25:O28)","v":744725},535400]
[null,null,null,null,null,null,null,null,null,null,null,"Costo administrativo anual :",null,937.5,937.5,937.5]
[null,null,null,null,null,null,null,null,null,null,null,"IVA (16%) :",null,{"$f":"+N29*16%","v":186968},{"$f":"+O29*16%","v":119156},{"$f":"+P29*16%","v":85664}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$D$26=0.8,\"Costo total, (-20% de descuento)\",IF('INGRESO DE DATOS'!$D$26=0.9,\"Costo total, (-10% de descuento)\",\"Gran total anual\"))","v":"Gran total anual"},null,{"$f":"SUM(N29:N31) + N30*0.16","v":1356605.5},{"$f":"SUM(O29:O31) + O30*0.16","v":864968.5},622151.5]
[]
[null,null,null,null,null,null,null,null,null,null,null,"TARIFAS SEMESTRALES"]
[null,null,null,null,null,null,null,null,null,null,null,"Prima del asegurado titular :",null,{"$f":"N25*(1+Tablas!$K$4)","v":407262.625},{"$f":"O25*(1+Tablas!$K$4)","v":259630.24999999997},{"$f":"P25*(1+Tablas!$K$4)","v":186715.375}]
[null,null,null,null,null,null,null,null,null,null,null,"Prima del (de la) cónyuge:",null,{"$f":"N26*(1+Tablas!$K$4)","v":407262.625},{"$f":"O26*(1+Tablas!$K$4)","v":259630.24999999997},{"$f":"P26*(1+Tablas!$K$4)","v":186715.375}]
[null,null,null,null,null,null,null,null,null,null,null,"Prima del (de los) Hijo (s) :",null,{"$f":"N27*(1+Tablas!$K$4)","v":0},{"$f":"O27*(1+Tablas!$K$4)","v":0},{"$f":"P27*(1+Tablas!$K$4)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Total otros dependientes",null,{"$f":"N28*(1+Tablas!$K$4)","v":406609.5},{"$f":"O28*(1+Tablas!$K$4)","v":258977.12499999997},{"$f":"P28*(1+Tablas!$K$4)","v":186062.25}]
[null,null,null,null,null,null,null,null,null,null,null,"TOTAL PRIMA NETA :",null,{"$f":"SUM(N35:N38)","v":1221134.75},{"$f":"SUM(O35:O38)","v":778237.62499999988},559493]
[null,null,null,null,null,null,null,null,null,null,null,"Costo administrativo anual :",null,937.5,937.5,937.5]
[null,null,null,null,null,null,null,null,null,null,null,"IVA (16%) :",null,{"$f":"SUM(N39:N40)*16%","v":195531.56},{"$f":"SUM(O39:O40)*16%","v":124668.01999999999},89668.88]
[null,null,null,null,null,null,null,null,null,null,null,"TOTAL  primera  cuota :",null,{"$f":"((N39/2)+N40)*1.16","v":709345.65499999991},{"$f":"((O39/2)+O40)*1.16","v":452465.32249999989},325593.44]
[null,null,null,null,null,null,null,null,null,null,null,"Valor segunda cuota :",null,{"$f":"N39/2*1.16","v":708258.15499999991},{"$f":"O39/2*1.16","v":451377.82249999989},324505.94]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L32","v":"Gran total anual"},null,{"$f":"N42+N43","v":1417603.8099999998},{"$f":"O42+O43","v":903843.14499999979},650099.38]
[]
[null,null,null,null,null,null,null,null,null,null,null,"TARIFAS TRIMESTRALES"]
[null,null,null,null,null,null,null,null,null,null,null,"Prima del asegurado titular :",null,{"$f":"N25*(1+Tablas!$K$3)","v":418954.375},{"$f":"O25*(1+Tablas!$K$3)","v":267083.75},{"$f":"P25*(1+Tablas!$K$3)","v":192075.625}]
[null,null,null,null,null,null,null,null,null,null,null,"Prima del (de la) cónyuge:",null,{"$f":"N26*(1+Tablas!$K$3)","v":418954.375},{"$f":"O26*(1+Tablas!$K$3)","v":267083.75},{"$f":"P26*(1+Tablas!$K$3)","v":192075.625}]
[null,null,null,null,null,null,null,null,null,null,null,"Prima del (de los) Hijo (s) :",null,{"$f":"N27*(1+Tablas!$K$3)","v":0},{"$f":"O27*(1+Tablas!$K$3)","v":0},{"$f":"P27*(1+Tablas!$K$3)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Total otros dependientes",null,{"$f":"N28*(1+Tablas!$K$3)","v":418282.5},{"$f":"O28*(1+Tablas!$K$3)","v":266411.875},{"$f":"P28*(1+Tablas!$K$3)","v":191403.75}]
[null,null,null,null,null,null,null,null,null,null,null,"TOTAL PRIMA NETA :",null,{"$f":"SUM(N47:N50)","v":1256191.25},{"$f":"SUM(O47:O50)","v":800579.375},575555]
[null,null,null,null,null,null,null,null,null,null,null,"Costo administrativo anual :",null,937.5,937.5,937.5]
[null,null,null,null,null,null,null,null,null,null,null,"IVA (16%) :",null,{"$f":"+N51*16%","v":200990.6},{"$f":"+O51*16%","v":128092.7},{"$f":"+P51*16%","v":92088.8}]
[null,null,null,null,null,null,null,null,null,null,null,"TOTAL  primera  cuota :",null,{"$f":"((N51/4)+N52)*1.16","v":365382.96249999997},{"$f":"((O51/4)+O52)*1.16","v":233255.51874999999},167998.44999999998]
[null,null,null,null,null,null,null,null,null,null,null,"Valor cuota trimestral 2 a 4:",null,{"$f":"N51/4*1.16","v":364295.46249999997},{"$f":"O51/4*1.16","v":232168.01874999999},166910.94999999998]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L44","v":"Gran total anual"},null,{"$f":"N54+(N55*3)","v":1458269.3499999999},{"$f":"O54+(O55*3)","v":929759.57499999995},668731.29999999993]
[]
[null,null,null,null,null,null,null,null,null,null,null,"TARIFAS MENSUALES"]
[null,null,null,null,null,null,null,null,null,null,null,"Prima del asegurado titular :",null,{"$f":"N25*(1+Tablas!$K$2)","v":424800.25000000006},{"$f":"O25*(1+Tablas!$K$2)","v":270810.5},{"$f":"P25*(1+Tablas!$K$2)","v":194755.75}]
[null,"Tarifas validas a partir del 1 de marzo al 31 de diciembre del 2024.",null,null,null,null,null,null,null,null,null,"Prima del (de la) cónyuge:",null,{"$f":"N26*(1+Tablas!$K$2)","v":424800.25000000006},{"$f":"O26*(1+Tablas!$K$2)","v":270810.5},{"$f":"P26*(1+Tablas!$K$2)","v":194755.75}]
[null,"Promociones válidas al 31 de diciembre de 2024.",null,null,null,null,null,null,null,null,null,"Prima del (de los) Hijo (s) :",null,{"$f":"N27*(1+Tablas!$K$2)","v":0},{"$f":"O27*(1+Tablas!$K$2)","v":0},{"$f":"P27*(1+Tablas!$K$2)","v":0}]
[null,"El 10% de descuento en productos Globales sobre prima neta será aplicable durante toda la vida de la póliza, siempre y cuando el asegurado no haga cambios en el plan y deducibles contratados.",null,null,null,null,null,null,null,null,null,"Total otros dependientes",null,{"$f":"N28*(1+Tablas!$K$2)","v":424119.00000000006},{"$f":"O28*(1+Tablas!$K$2)","v":270129.25},{"$f":"P28*(1+Tablas!$K$2)","v":194074.5}]
[null,"6 meses sin intereses sin cargo al agente para modalidad de pago anual durante el primer año póliza con tarjetas de crédito participantes: Afirme, Azteca, Bajío, Banjercito, Banorte, Banregio, BBVA, Citibanamex, Famsa, HSBC, Inbursa, Invex, IXE, Liverpool, Mifel, Multiva, Santander, Scotiabank, Sociedad de Facilidades Multirotativas y American Express. Promoción válida sólo para tarjetas emitidas en la República Mexicana.",null,null,null,null,null,null,null,null,null,"TOTAL PRIMA NETA :",null,{"$f":"SUM(N59:N62)","v":1273719.5000000002},{"$f":"SUM(O59:O62)","v":811750.25},583586]
[null,"En caso de que el asegurado elija la promoción “Sin costo por pago fraccionado” no podrá optar por la promoción a meses sin intereses.",null,null,null,null,null,null,null,null,null,"Costo administrativo anual :",null,937.5,937.5,937.5]
[null,"Las pólizas contratadas cuentan con limitaciones y exclusiones las cuáles pueden ser consultadas en www.bupasalud.com.mx Para más información, llámanos al 55 5202-1701 ext 4 o envíanos un correo a: ventasdirectas@bupa.com.mx",null,null,null,null,null,null,null,null,null,"IVA (16%) :",null,{"$f":"+N63*16%","v":203795.12000000005},{"$f":"+O63*16%","v":129880.04000000001},{"$f":"+P63*16%","v":93373.759999999995}]
[null,"La presente cotización es de carácter informativo, no constituye una solicitud de seguro y/o el monto de la prima definitiva y/o las condiciones de la misma y/o una oferta de aseguramiento en términos del artículo 5to de la Ley Sobre el Contrato de Seguro. La emisión de la póliza asícomo posibles cambios en la tarifa están sujetos a valoración del riesgo de acuerdo con las políticas de Suscripción de Bupa México y es susceptible de modificaciones, por lo que Bupa podrá aceptar o negar el aseguramiento del riesgo propuesto.",null,null,null,null,null,null,null,null,null,"TOTAL  primera  cuota :",null,{"$f":"((N63/12)+N64)*1.16","v":124213.71833333335},{"$f":"((O63/12)+O64)*1.16","v":79556.690833333327},{"$f":"((P63/12)+P64)*1.16","v":57500.813333333324}]
[null,null,null,null,null,null,null,null,null,null,null,"Valor cuota mensual 2 a 12 :",null,{"$f":"N63/12*1.16","v":123126.21833333335},{"$f":"O63/12*1.16","v":78469.190833333327},56413.313333333324]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L56","v":"Gran total anual"},null,{"$f":"N66+(N67*11)","v":1478602.12},{"$f":"O66+(O67*11)","v":942717.78999999992},{"$f":"P66+(P67*11)","v":678047.25999999989}]

{"sheet":"Resumen tarifas","index":7,"n_rows":126,"n_cols":7,"rows_kept":126,"cut":false,"hidden":false,"merged":[[125,0,128,6],[43,0,43,1],[39,0,39,1],[40,0,40,1],[41,0,41,1],[119,0,119,1],[115,0,115,1],[116,0,116,1],[116,2,116,3],[117,0,117,1],[118,0,118,1],[118,2,118,3],[112,0,112,1],[112,2,112,3],[100,0,100,6],[113,0,113,1],[77,0,77,1],[81,0,81,1],[78,0,78,1],[114,0,114,1],[106,0,106,6],[101,0,101,5],[102,0,102,5],[103,0,103,5],[104,0,104,5],[114,2,114,3],[109,0,109,1],[79,0,79,1],[80,0,80,1],[82,0,82,1],[83,0,83,1],[95,0,95,1],[96,0,96,1],[96,2,96,6],[97,0,97,1],[91,0,91,1],[92,0,92,1],[92,2,92,6],[93,0,93,1],[94,0,94,1],[94,2,94,6],[78,2,78,6],[80,2,80,6],[82,2,82,6],[87,0,87,1],[90,0,90,1],[90,2,90,6],[86,0,86,2],[59,0,59,1],[67,0,67,1],[49,2,49,6],[51,2,51,6],[53,2,53,6],[55,2,55,6],[62,2,62,5],[62,0,62,1],[63,0,63,1],[66,0,66,1],[76,2,76,6],[68,0,68,1],[64,0,64,1],[65,0,65,1],[72,0,72,2],[16,0,16,6],[18,0,18,1],[22,4,22,5],[25,4,25,5],[45,0,45,1],[18,2,18,6],[20,2,20,6],[20,0,20,1],[22,0,22,1],[25,0,25,1],[32,0,32,1],[33,0,33,1],[36,0,36,1],[37,0,37,1],[38,0,38,1],[42,0,42,1],[123,0,123,6],[46,0,46,1],[55,0,55,1],[56,0,56,1],[49,0,49,1],[50,0,50,1],[51,0,51,1],[52,0,52,1],[53,0,53,1],[54,0,54,1],[69,0,69,1],[73,0,73,1],[76,0,76,1],[64,2,64,5],[66,2,66,5],[68,2,68,5]]}
[" "]
[null,null,null,null," "," "]
[]
[]
[]
[null,null,null,null," "," "," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Cotización de Seguro Médico - Bupa Global Health Plans"]
[]
["Nombre del asegurado titular :",null,{"$f":"+'INGRESO DE DATOS'!$D$15","v":"JUAN VIDAL"}]
[]
["Agencia / Agente :",null,{"$f":"+'INGRESO DE DATOS'!$D$29","v":"Nombre del Agente"}]
[]
["Número de adultos en la póliza : ",null,{"$f":"'INGRESO DE DATOS'!D17","v":2},null," Edad del asegurado titular :",null,{"$f":"'INGRESO DE DATOS'!D19","v":18}]
[]
[]
["Número de hijos en la póliza :",null,{"$f":"'INGRESO DE DATOS'!H17","v":0},null,"Edad del (de la) cónyuge :",null,{"$f":"'INGRESO DE DATOS'!H19","v":18}]
[]
[]
[null,null,null,"FECHA DE COTIZACION :",{"$f":"NOW()","v":"2024-03-11T10:41:48.230"}]
[]
[]
[]
["Global Ultimate Health Plan"]
["Deducibles",null,"PLAN 1","PLAN 2","PLAN 3"]
["Dentro del país de residencia",null,0,1000,2000]
["Fuera del país de residencia",null,0,1000,2000]
[null,null,"Tarifas Anuales"]
[null,null,{"$f":"+'Global Ultimate Health Plan'!N32","v":1356605.5},{"$f":"+'Global Ultimate Health Plan'!O32","v":864968.5},{"$f":"+'Global Ultimate Health Plan'!P32","v":622151.5}]
[null,null,"Tarifas Semestrales"]
[null,null,{"$f":"+'Global Ultimate Health Plan'!N44","v":1417603.8099999998},{"$f":"+'Global Ultimate Health Plan'!O44","v":903843.14499999979},{"$f":"+'Global Ultimate Health Plan'!P44","v":650099.38}]
[null,null,"Tarifas Trimestrales"]
[null,null,{"$f":"+'Global Ultimate Health Plan'!N56","v":1458269.3499999999},{"$f":"+'Global Ultimate Health Plan'!O56","v":929759.57499999995},{"$f":"+'Global Ultimate Health Plan'!P56","v":668731.29999999993}]
[null,null,"Tarifas Mensuales"]
[null,null,{"$f":"+'Global Ultimate Health Plan'!N68","v":1478602.12},{"$f":"+'Global Ultimate Health Plan'!O68","v":942717.78999999992},{"$f":"+'Global Ultimate Health Plan'!P68","v":678047.25999999989}]
[]
["Global Elite Health Plan"]
["Deducibles",null,"PLAN 1","PLAN 2","PLAN 3","PLAN 4","PLAN 5"]
["Dentro del país de residencia",null,1000,2000,3500,5000,10000]
["Fuera del país de residencia",null,1000,2000,3500,5000,10000]
[null,null,"Tarifas Anuales"]
[null,null,{"$f":"+'Global Elite Health Plan'!M38","v":592484.5},{"$f":"+'Global Elite Health Plan'!N38","v":423443.5},{"$f":"+'Global Elite Health Plan'!O38","v":336574},{"$f":"+'Global Elite Health Plan'!P38","v":290594.5},{"$f":"+'Global Elite Health Plan'!Q38","v":218863}]
[null,null,"Tarifas Semestrales"]
[null,null,{"$f":"+'Global Elite Health Plan'!M50","v":619097.36499999999},{"$f":"+'Global Elite Health Plan'!N50","v":442449.5199999999},{"$f":"+'Global Elite Health Plan'!O50","v":351670.89249999996},{"$f":"+'Global Elite Health Plan'!P50","v":303622.315},{"$f":"+'Global Elite Health Plan'!Q50","v":228662.89749999999}]
[null,null,"Tarifas Trimestrales"]
[null,null,{"$f":"+'Global Elite Health Plan'!M62","v":636839.27499999991},{"$f":"+'Global Elite Health Plan'!N62","v":455120.19999999995},{"$f":"+'Global Elite Health Plan'!O62","v":361735.48749999999},{"$f":"+'Global Elite Health Plan'!P62","v":312307.52499999997},{"$f":"+'Global Elite Health Plan'!Q62","v":235196.16249999998}]
[null,null,"Tarifas Mensuales"]
[null,null,{"$f":"+'Global Elite Health Plan'!M74","v":645710.22999999986},{"$f":"+'Global Elite Health Plan'!N74","v":461455.53999999992},{"$f":"+'Global Elite Health Plan'!O74","v":366767.78500000003},{"$f":"+'Global Elite Health Plan'!P74","v":316650.13},{"$f":"+'Global Elite Health Plan'!Q74","v":238462.79499999998}]
[]
["Global Premier Health Plan"]
["Deducibles",null,"PLAN 1","PLAN 2","PLAN 3","PLAN 4"]
["Dentro del país de residencia",null,1000,2000,5000,10000]
["Fuera del país de residencia",null,1000,2000,5000,10000]
[null,null,"Tarifas Anuales"]
[null,null,{"$f":"+'Global Premier Health Plan'!N48","v":385424.5},{"$f":"+'Global Premier Health Plan'!O48","v":278980},{"$f":"+'Global Premier Health Plan'!P48","v":195329.5},{"$f":"+'Global Premier Health Plan'!Q48","v":148045}]
[null,null,"Tarifas Semestrales"]
[null,null,{"$f":"+'Global Premier Health Plan'!N60","v":402719.66499999992},{"$f":"+'Global Premier Health Plan'!O60","v":291485.16249999998},{"$f":"+'Global Premier Health Plan'!P60","v":204070.38999999996},{"$f":"+'Global Premier Health Plan'!Q60","v":154658.08749999999}]
[null,null,"Tarifas Trimestrales"]
[null,null,{"$f":"+'Global Premier Health Plan'!N72","v":414249.77499999997},{"$f":"+'Global Premier Health Plan'!O72","v":299821.9375},{"$f":"+'Global Premier Health Plan'!P72","v":209897.65},{"$f":"+'Global Premier Health Plan'!Q72","v":159066.8125}]
[null,null,"Tarifas Mensuales"]
[null,null,{"$f":"+'Global Premier Health Plan'!N84","v":420014.83000000007},{"$f":"+'Global Premier Health Plan'!O84","v":303990.32500000001},{"$f":"+'Global Premier Health Plan'!P84","v":212811.28000000003},{"$f":"+'Global Premier Health Plan'!Q84","v":161271.17499999999}]
[]
["Global Select Health Plan"]
["ESTE PRODUCTO NO CUENTA CON COBERTURA DE MATERNIDAD"]
["Deducibles",null,"PLAN A","PLAN 1","PLAN 2","PLAN 3","PLAN 4"]
["Dentro del país de residencia",null,2000,3500,5000,10000,20000]
["Fuera del país de residencia",null,2000,3500,5000,10000,20000]
[null,null,"Tarifas Anuales"]
[null,null,{"$f":"+'Global Select Health Plan'!M45","v":178886.5},{"$f":"+'Global Select Health Plan'!N45","v":151481.5},{"$f":"+'Global Select Health Plan'!O45","v":134212},{"$f":"+'Global Select Health Plan'!P45","v":90364},{"$f":"+'Global Select Health Plan'!Q45","v":71702.5}]
[null,null,"Tarifas Semestrales"]
[null,null,{"$f":"+'Global Select Health Plan'!M57","v":186887.45499999999},{"$f":"+'Global Select Health Plan'!N57","v":158249.22999999998},{"$f":"+'Global Select Health Plan'!O57","v":140202.60249999998},{"$f":"+'Global Select Health Plan'!P57","v":94381.44249999999},{"$f":"+'Global Select Health Plan'!Q57","v":74880.174999999988}]
[null,null,"Tarifas Trimestrales"]
[null,null,{"$f":"+'Global Select Health Plan'!M69","v":192221.42499999999},{"$f":"+'Global Select Health Plan'!N69","v":162761.04999999999},{"$f":"+'Global Select Health Plan'!O69","v":144196.33749999999},{"$f":"+'Global Select Health Plan'!P69","v":97059.737499999988},{"$f":"+'Global Select Health Plan'!Q69","v":76998.625}]
[null,null,"Tarifas Mensuales"]
[null,null,{"$f":"+'Global Select Health Plan'!M81","v":194888.41000000003},{"$f":"+'Global Select Health Plan'!N81","v":165016.95999999999},{"$f":"+'Global Select Health Plan'!O81","v":146193.20499999999},{"$f":"+'Global Select Health Plan'!P81","v":98398.885000000024},{"$f":"+'Global Select Health Plan'!Q81","v":78057.849999999991}]
[]
["Global Select PE Health Plan"]
["ESTE PRODUCTO NO CUENTA CON COBERTURA DE MATERNIDAD, NO APLICA DESCUENTO ESPECIAL"]
["Deducibles",null,"PLAN A","PLAN 1","PLAN 2","PLAN 3","PLAN 4"]
["Dentro del país de residencia",null,2000,3500,5000,10000,20000]
["Fuera del país de residencia",null,2000,3500,5000,10000,20000]
[null,null,"Tarifas Anuales"]
[null,null,{"$f":"+'Global Select PE Health Plan'!M45","v":143608},{"$f":"+'Global Select PE Health Plan'!N45","v":121727.5},{"$f":"+'Global Select PE Health Plan'!O45","v":107851},{"$f":"+'Global Select PE Health Plan'!P45","v":72790},{"$f":"+'Global Select PE Health Plan'!Q45","v":57869.5}]
[null,null,"Tarifas Semestrales"]
[null,null,{"$f":"+'Global Select PE Health Plan'!M57","v":150021.42249999999},{"$f":"+'Global Select PE Health Plan'!N57","v":127156.29999999999},{"$f":"+'Global Select PE Health Plan'!O57","v":112655.35749999997},{"$f":"+'Global Select PE Health Plan'!P57","v":76016.612499999988},{"$f":"+'Global Select PE Health Plan'!Q57","v":60424.689999999995}]
[null,null,"Tarifas Trimestrales"]
[null,null,{"$f":"+'Global Select PE Health Plan'!M69","v":154297.03749999998},{"$f":"+'Global Select PE Health Plan'!N69","v":130775.49999999999},{"$f":"+'Global Select PE Health Plan'!O69","v":115858.2625},{"$f":"+'Global Select PE Health Plan'!P69","v":78167.6875},{"$f":"+'Global Select PE Health Plan'!Q69","v":62128.149999999994}]
[null,null,"Tarifas Mensuales"]
[null,null,{"$f":"+'Global Select PE Health Plan'!M81","v":156434.845},{"$f":"+'Global Select PE Health Plan'!N81","v":132585.09999999998},{"$f":"+'Global Select PE Health Plan'!O81","v":117459.71499999998},{"$f":"+'Global Select PE Health Plan'!P81","v":79243.224999999991},{"$f":"+'Global Select PE Health Plan'!Q81","v":62979.880000000005}]
[]
["Este plan cuenta con los siguientes periodos de espera adicionales:"]
["PERÍODOS DE ESPERA"]
["Padecimientos de rodilla, ácido-pépticos, columna vertebral, nariz, senos paranasales, amígdalas, adenoides, hemorroides, hernias, tumoraciones mamarias (benignas y/o malignas), padecimientos anorrectales, prostáticos, ginecológicos, várices, insuficiencia del piso perineal, padecimientos de la vesícula y vías biliares, enfermedades articulares de las falanges de los pies, cataratas, litiasis renal y en vías urinarias.",null,null,null,null,null,"6 meses"]
["Tratamiento contra el Cáncer.",null,null,null,null,null,"6 meses"]
["Examen dental preventivo.",null,null,null,null,null,"10 meses"]
["Trasplantes.",null,null,null,null,null,"6 meses"]
[]
["Cobertura de preexistencias. Quedarán cubiertas las preexistencias declaradas al momento de la solicitud con un período de espera de 2 años, independientemente de la aplicación de alguna extra prima o sobre deducible derivado de la suscripción. No aplica reconocimiento de antigüedad para reducir o eliminar los períodos de espera mencionados en este endoso."]
[]
["Global Major Medical Health Plan"]
["Deducibles",null,"PLAN 1","PLAN 2"]
["Dentro del país de residencia",null,10000,20000]
["Fuera del país de residencia",null,10000,20000]
[null,null,"Tarifas Anuales"]
[null,null,{"$f":"'Global Major Medical Health Pla'!M41","v":199375},{"$f":"'Global Major Medical Health Pla'!N41","v":146232.5}]
[null,null,"Tarifas Semestrales"]
[null,null,{"$f":"'Global Major Medical Health Pla'!M53","v":208297.9375},{"$f":"'Global Major Medical Health Pla'!N53","v":152764.02499999999}]
[null,null,"Tarifas Trimestrales"]
[null,null,{"$f":"'Global Major Medical Health Pla'!M65","v":214246.56249999997},{"$f":"'Global Major Medical Health Pla'!N65","v":157118.375}]
[null,null,"Tarifas Mensuales"]
[null,null,{"$f":"'Global Major Medical Health Pla'!M77","v":217220.875},{"$f":"'Global Major Medical Health Pla'!N77","v":159295.54999999999}]
[]
["$937.5 de costo administrativo anual aplica a la primera cuota"]
[]
["Tarifas validas a partir del 1 de marzo al 31 de diciembre del 2024."]
[]
["La presente cotización es de carácter informativo y no constituye el monto de la prima definitiva ni las condiciones de la misma. La emisión de la póliza está sujeta a valoración del riesgo y/o cambio en la tarifa por parte del área de Suscripción de Bupa y puede tener modificaciones por lo que no expresa compromiso legal para la cobertura del seguro. Este cotizador es válido del del 1 de Marzo del 2023 al 31 de Diciembre del 2024."]

{"sheet":"Tablas","index":8,"n_rows":1581,"n_cols":23,"rows_kept":1581,"cut":false,"hidden":true,"merged":[[1507,0,1507,6],[1508,0,1508,6],[1509,0,1509,1],[1509,2,1509,6],[1438,28,1438,29],[1439,28,1439,29],[1440,28,1440,29],[2,20,2,23],[151,20,151,23],[301,20,301,23],[901,20,901,23],[1201,20,1201,23],[4,8,4,12],[1424,0,1424,6],[1425,0,1425,6],[1426,0,1426,1],[1426,2,1426,6],[1276,0,1276,1],[1276,2,1276,6],[1349,0,1349,6],[1350,0,1350,6],[1351,0,1351,1],[1351,2,1351,6],[1200,0,1200,6],[1201,0,1201,6],[1202,0,1202,1],[1202,2,1202,6],[1275,0,1275,6],[976,2,976,6],[1049,0,1049,6],[1050,0,1050,6],[1051,0,1051,1],[1051,2,1051,6],[1,0,1,6],[2,0,2,6],[77,0,77,1],[77,2,77,6],[76,0,76,6],[3,0,3,1],[3,2,3,6],[376,0,376,1],[376,2,376,6],[150,0,150,6],[151,0,151,6],[152,0,152,1],[152,2,152,6],[225,0,225,6],[226,0,226,1],[375,0,375,6],[226,2,226,6],[300,0,300,6],[301,0,301,6],[302,0,302,1],[302,2,302,6],[526,0,526,6],[450,0,450,6],[451,0,451,6],[452,0,452,1],[452,2,452,6],[525,0,525,6],[527,0,527,1],[527,2,527,6],[600,0,600,6],[601,0,601,6],[602,0,602,1],[602,2,602,6],[751,0,751,6],[675,0,675,6],[676,0,676,6],[677,0,677,1],[677,2,677,6],[750,0,750,6],[1124,0,1124,6],[1125,0,1125,6],[1126,0,1126,1],[1126,2,1126,6],[752,0,752,1],[752,2,752,6],[825,0,825,6],[826,0,826,6],[827,0,827,1],[827,2,827,6],[900,0,900,6],[901,0,901,6],[902,0,902,1],[902,2,902,6],[975,0,975,6],[976,0,976,1]]}
[]
["BUPA GLOBAL ELITE",null,null,null,null,null,null,null,"FACTOR MENSUAL:",null,{"$f":"IF('INGRESO DE DATOS'!E23,0,0.09)","v":0.09},null,"% Anteriores",9.2499999999999999E-2,null,"Usamed",625]
["TARIFAS ANUALES",null,null,null,null,null,null,null,"FACTOR TRIMESTRAL:",null,{"$f":"IF('INGRESO DE DATOS'!E23,0,0.075)","v":7.4999999999999997E-2},null,null,0.26874999999999999,null,null,null,null,null,null,1000]
["EDAD",null,null,null,null,null,null,null,"FACTOR SEMIANUAL:",null,{"$f":"IF('INGRESO DE DATOS'!E23,0,0.045)","v":4.4999999999999998E-2},null,null,0.52249999999999996,null,null,null,null,null,null,2,0,4.4999999999999998E-2]
[" "," ",1000,2000,3500,5000,10000,null,"THIS COLUMN IS FOR THE 5% DISCOUNT ",null,null,null,null,null,"Otros dependientes panel"]
[18,null,169525,120950,95987.5,82775,62162.5,null,96337.5,69712.5,54087.5,47025,36650,null,"Edad otros dependientes","ID",1000,2000,3500,5000,10000]
[19,null,175225,125012.5,99212.5,85562.5,64250,null,100062.5,72400,56187.5,48812.5,38075,null,{"$f":"'INGRESO DE DATOS'!$L$16","v":1},1,{"$f":"IF(O7>0,(IF(O7>18,VLOOKUP(O7,$A$6:$G$72,3,FALSE),Tablas!$C$6)),0)","v":169525},{"$f":"IF(O7>0,(IF(O7>18,VLOOKUP(O7,$A$6:$G$72,4,FALSE),Tablas!$D$6)),0)","v":120950},{"$f":"IF(O7>0,(IF(O7>18,VLOOKUP(O7,$A$6:$G$72,5,FALSE),Tablas!$E$6)),0)","v":95987.5},{"$f":"IF(O7>0,(IF(O7>18,VLOOKUP(O7,$A$6:$G$72,6,FALSE),Tablas!$F$6)),0)","v":82775},{"$f":"IF(O7>0,(IF(O7>18,VLOOKUP(O7,$A$6:$G$72,7,FALSE),Tablas!$G$6)),0)","v":62162.5}]
[20,null,181125,129225,102550,88437.5,66412.5,null,104037.5,75275,58425,50775,39575,null,{"$f":"'INGRESO DE DATOS'!$L$17","v":5},2,{"$f":"IF(O8>0,(IF(O8>18,VLOOKUP(O8,$A$6:$G$72,3,FALSE),Tablas!$C$6)),0)","v":169525},{"$f":"IF(O8>0,(IF(O8>18,VLOOKUP(O8,$A$6:$G$72,4,FALSE),Tablas!$D$6)),0)","v":120950},{"$f":"IF(O8>0,(IF(O8>18,VLOOKUP(O8,$A$6:$G$72,5,FALSE),Tablas!$E$6)),0)","v":95987.5},{"$f":"IF(O8>0,(IF(O8>18,VLOOKUP(O8,$A$6:$G$72,6,FALSE),Tablas!$F$6)),0)","v":82775},{"$f":"IF(O8>0,(IF(O8>18,VLOOKUP(O8,$A$6:$G$72,7,FALSE),Tablas!$G$6)),0)","v":62162.5}]
[21,null,187212.5,133562.5,106000,91412.5,68650,null,107950,78100,60550,52612.5,41012.5,null,{"$f":"'INGRESO DE DATOS'!$L$18","v":8},3,{"$f":"IF(O9>0,(IF(O9>18,VLOOKUP(O9,$A$6:$G$72,3,FALSE),Tablas!$C$6)),0)","v":169525},{"$f":"IF(O9>0,(IF(O9>18,VLOOKUP(O9,$A$6:$G$72,4,FALSE),Tablas!$D$6)),0)","v":120950},{"$f":"IF(O9>0,(IF(O9>18,VLOOKUP(O9,$A$6:$G$72,5,FALSE),Tablas!$E$6)),0)","v":95987.5},{"$f":"IF(O9>0,(IF(O9>18,VLOOKUP(O9,$A$6:$G$72,6,FALSE),Tablas!$F$6)),0)","v":82775},{"$f":"IF(O9>0,(IF(O9>18,VLOOKUP(O9,$A$6:$G$72,7,FALSE),Tablas!$G$6)),0)","v":62162.5}]
[22,null,193512.5,138062.5,109562.5,94487.5,70962.5,null,111662.5,80750,62612.5,54412.5,42400,null,{"$f":"'INGRESO DE DATOS'!$L$19","v":0},4,{"$f":"IF(O10>0,(IF(O10>18,VLOOKUP(O10,$A$6:$G$72,3,FALSE),Tablas!$C$6)),0)","v":0},{"$f":"IF(O10>0,(IF(O10>18,VLOOKUP(O10,$A$6:$G$72,4,FALSE),Tablas!$D$6)),0)","v":0},{"$f":"IF(O10>0,(IF(O10>18,VLOOKUP(O10,$A$6:$G$72,5,FALSE),Tablas!$E$6)),0)","v":0},{"$f":"IF(O10>0,(IF(O10>18,VLOOKUP(O10,$A$6:$G$72,6,FALSE),Tablas!$F$6)),0)","v":0},{"$f":"IF(O10>0,(IF(O10>18,VLOOKUP(O10,$A$6:$G$72,7,FALSE),Tablas!$G$6)),0)","v":0}]
[23,null,200025,142712.5,113250,97675,73350,null,115587.5,83612.5,64825,56312.5,43875,null,{"$f":"'INGRESO DE DATOS'!$L$20","v":0},5,{"$f":"IF(O11>0,(IF(O11>18,VLOOKUP(O11,$A$6:$G$72,3,FALSE),Tablas!$C$6)),0)","v":0},{"$f":"IF(O11>0,(IF(O11>18,VLOOKUP(O11,$A$6:$G$72,4,FALSE),Tablas!$D$6)),0)","v":0},{"$f":"IF(O11>0,(IF(O11>18,VLOOKUP(O11,$A$6:$G$72,5,FALSE),Tablas!$E$6)),0)","v":0},{"$f":"IF(O11>0,(IF(O11>18,VLOOKUP(O11,$A$6:$G$72,6,FALSE),Tablas!$F$6)),0)","v":0},{"$f":"IF(O11>0,(IF(O11>18,VLOOKUP(O11,$A$6:$G$72,7,FALSE),Tablas!$G$6)),0)","v":0}]
[24,null,206750,147512.5,117062.5,100962.5,75812.5,null,119475,86375,66975,58187.5,45312.5,null,null,"Total",{"$f":"SUM(Q7:Q11)","v":508575},{"$f":"SUM(R7:R11)","v":362850},{"$f":"SUM(S7:S11)","v":287962.5},248325,186487.5]
[25,null,213712.5,152475,121000,104350,78375,null,123187.5,89037.5,69025,59975,46700]
[26,null,220900,157600,125075,107862.5,81000,null,127100,91887.5,71225,61875,48187.5]
[27,null,228337.5,162912.5,129287.5,111500,83725,null,131000,94687.5,73400,63762.5,49650]
[28,null,236025,168387.5,133637.5,115250,86550,null,135000,97525,75625,65675,51137.5]
[29,null,243962.5,174050,138125,119125,89462.5,null,140075,101187.5,78437.5,68125,53025]
[30,null,252175,179912.5,142775,123137.5,92475,null,145362.5,105012.5,81337.5,70662.5,55000]
[31,null,260650,185962.5,147587.5,127275,95587.5,null,150587.5,108800,84300,73200,56975]
[32,null,269425,192225,152550,131562.5,98800,null,155975,112637.5,87262.5,75800,58975]
[33,null,278487.5,198687.5,157687.5,135987.5,102125,null,159162.5,114950,89037.5,77312.5,60150]
[34,null,289312.5,206412.5,163812.5,141275,106087.5,null,162550,117387.5,90900,78950,61412.5]
[35,null,294062.5,209800,166500,143587.5,107837.5,null,165900,119800,92787.5,80575,62675]
[36,null,298887.5,213237.5,169225,145950,109600,null,169262.5,122237.5,94650,82175,63937.5]
[37,null,303787.5,216737.5,172000,148337.5,111400,null,172612.5,124637.5,96512.5,83787.5,65187.5]
[38,null,308775,220300,174825,150775,113225,null,175550,126737.5,98112.5,85187.5,66262.5]
[39,null,313837.5,223912.5,177700,153250,115087.5,null,178275,128737.5,99675,86550,67312.5]
[40,null,318987.5,227587.5,180612.5,155762.5,116975,null,181162.5,130812.5,101300,87937.5,68387.5]
[41,null,324225,231325,183575,158325,118900,null,184012.5,132825,102850,89287.5,69425]
[42,null,329550,235112.5,186587.5,160912.5,120850,null,186887.5,134937.5,104475,90687.5,70537.5]
[43,null,334950,238975,189650,163562.5,122825,null,190275,137350,106350,92325,71812.5]
[44,null,340450,242900,192762.5,166237.5,124850,null,193787.5,139900,108287.5,94000,73100]
[45,null,346037.5,246887.5,195925,168975,126887.5,null,197187.5,142337.5,110200,95662.5,74375]
[46,null,351712.5,250937.5,199137.5,171750,128975,null,200650,144837.5,112087.5,97312.5,75662.5]
[47,null,357487.5,255050,202412.5,174562.5,131087.5,null,204037.5,147250,113987.5,98950,76925]
[48,null,363362.5,259237.5,205737.5,177425,133237.5,null,208800,150700,117137.5,101687.5,79050]
[49,null,371512.5,265050,210350,181412.5,136237.5,null,213575,154125,120275,104412.5,81150]
[50,null,385325,274900,218162.5,188150,141300,null,219462.5,158362.5,123562.5,107262.5,83362.5]
[51,null,399637.5,285125,226275,195150,146550,null,225062.5,162362.5,126725,110000,85512.5]
[52,null,414500,295725,234687.5,202400,152000,null,230700,166450,129912.5,112737.5,87637.5]
[53,null,429900,306712.5,243412.5,209925,157650,null,241150,173987.5,135712.5,117787.5,91562.5]
[54,null,445875,318112.5,252462.5,217725,163500,null,251462.5,181412.5,141487.5,122800,95450]
[55,null,462450,329937.5,261837.5,225812.5,169587.5,null,261975,188975,147387.5,127937.5,99387.5]
[56,null,479575,342150,271537.5,234175,175862.5,null,272400,196487.5,153250,132987.5,103350]
[57,null,505925,360950,286450,247037.5,185525,null,282900,204050,159125,138087.5,107287.5]
[58,null,533712.5,380775,302187.5,260612.5,195712.5,null,300812.5,216937.5,169162.5,146800,114025]
[59,null,563037.5,401700,318800,274937.5,206462.5,null,318700,229837.5,179175,155487.5,120775]
[60,null,593975,423775,336312.5,290037.5,217812.5,null,336762.5,242825,189312.5,164275,127575]
[61,null,626612.5,447062.5,354787.5,305975,229775,null,354600,255637.5,199287.5,172912.5,134287.5]
[62,null,661037.5,471625,374275,322787.5,242400,null,372650,268662.5,209425,181700,141125]
[63,null,697362.5,497537.5,394850,340525,255725,null,400437.5,288662.5,225025,195225,151587.5]
[64,null,735675,524862.5,416537.5,359225,269775,null,428237.5,308712.5,240625,208750,162087.5]
[65,null,776100,553700,439425,378962.5,284600,null,456125,328750,256200,222287.5,172587.5]
[66,null,818737.5,584125,463575,399787.5,300225,null,483887.5,348750,271800,235787.5,183050]
[67,null,863725,616225,489037.5,421750,316725,null,511837.5,368875,287450,249350,193575]
[68,null,911175,650075,515912.5,444925,334125,null,550312.5,396600,309000,268025,208062.5]
[69,null,961237.5,685800,544250,469375,352487.5,null,588925,424387.5,330650,286812.5,222612.5]
[70,null,1014050,723475,574162.5,495162.5,371850,null,627587.5,452237.5,352325,305587.5,237212.5]
[71,null,1069775,763225,605700,522375,392287.5,null,666325,480100,374050,324437.5,251800]
[72,null,1128550,805162.5,638987.5,551075,413837.5,null,704950,507912.5,395700,343200,266362.5]
[73,null,1190550,849400,674087.5,581350,436575,null,750825,540950,421375,365475,283625]
[74,null,1255962.5,896075,711125,613287.5,460562.5,null,796675,573987.5,447100,387787.5,300937.5]
[75,null,1324975,945300,750200,646987.5,485875,null,842500,606987.5,472775,410050,318200]
[76,null,1397775,997237.5,791425,682537.5,512562.5,null,888400,640000,498512.5,432375,335525]
[77,null,1474575,1052037.5,834900,720037.5,540725,null,934237.5,673000,524187.5,454612.5,352762.5]
[78,null,1555587.5,1109837.5,880775,759600,570437.5,null,981025,706700,550400,477362.5,370412.5]
[79,null,1641062.5,1170812.5,929175,801325,601775,null,1028037.5,740525,576737.5,500200,388125]
[80,null,1731225,1235137.5,980225,845362.5,634837.5,null,1075075,774425,603150,523112.5,405862.5]
[81,null,1826350,1303000,1034075,891800,669725,null,1121900,808125,629387.5,545875,423537.5]
[82,null,1926687.5,1374600,1090900,940800,706512.5,null,1168887.5,841962.5,655737.5,568712.5,441237.5]
[83,null,2032550,1450125,1150837.5,992500,745337.5,null,1215912.5,875825,682100,591550,458975]
[84,"o más",2144225,1529800,1214062.5,1047025,786287.5,null,1262825,909600,708350,614325,476637.5]
[1,"Hijo",72775,51925,41212.5,35537.5,26687.5,null,39537.5,28475,23362.5,20237.5,15700]
[2,"Hijos",114675,81812.5,64925,56000,42050,null,62287.5,44862.5,36750,31875,24712.5]
[3,"Hijos o más",167312.5,119375,94737.5,81700,61350,null,90862.5,65412.5,53612.5,46487.5,36062.5]
[]
["BUPA GLOBAL ELITE - MENSUALES"]
["EDAD"]
[" "," ",1000,2000,3500]
[18,null,{"$f":"C6*$K$2","v":15257.25},{"$f":"D6*$K$2","v":10885.5},8638.875,7449.75,5594.625]
[19,null,{"$f":"C7*$K$2","v":15770.25},11251.125,8929.125,7700.625,5782.5]
[20,null,{"$f":"C8*$K$2","v":16301.25},11630.25,9229.5,7959.375,5977.125]
[21,null,{"$f":"C9*$K$2","v":16849.125},12020.625,9540,8227.125,6178.5]
[22,null,{"$f":"C10*$K$2","v":17416.125},12425.625,9860.625,8503.875,6386.625]
[23,null,{"$f":"C11*$K$2","v":18002.25},12844.125,10192.5,8790.75,6601.5]
[24,null,{"$f":"C12*$K$2","v":18607.5},13276.125,10535.625,9086.625,6823.125]
[25,null,{"$f":"C13*$K$2","v":19234.125},13722.75,10890,9391.5,7053.75]
[26,null,{"$f":"C14*$K$2","v":19881},14184,11256.75,9707.625,7290]
[27,null,{"$f":"C15*$K$2","v":20550.375},14662.125,11635.875,10035,7535.25]
[28,null,{"$f":"C16*$K$2","v":21242.25},15154.875,12027.375,10372.5,7789.5]
[29,null,{"$f":"C17*$K$2","v":21956.625},15664.5,12431.25,10721.25,8051.625]
[30,null,{"$f":"C18*$K$2","v":22695.75},16192.125,12849.75,11082.375,8322.75]
[31,null,{"$f":"C19*$K$2","v":23458.5},16736.625,13282.875,11454.75,8602.875]
[32,null,{"$f":"C20*$K$2","v":24248.25},17300.25,13729.5,11840.625,8892]
[33,null,{"$f":"C21*$K$2","v":25063.875},17881.875,14191.875,12238.875,9191.25]
[34,null,{"$f":"C22*$K$2","v":26038.125},18577.125,14743.125,12714.75,9547.875]
[35,null,{"$f":"C23*$K$2","v":26465.625},18882,14985,12922.875,9705.375]
[36,null,{"$f":"C24*$K$2","v":26899.875},19191.375,15230.25,13135.5,9864]
[37,null,{"$f":"C25*$K$2","v":27340.875},19506.375,15480,13350.375,10026]
[38,null,{"$f":"C26*$K$2","v":27789.75},19827,15734.25,13569.75,10190.25]
[39,null,{"$f":"C27*$K$2","v":28245.375},20152.125,15993,13792.5,10357.875]
[40,null,{"$f":"C28*$K$2","v":28708.875},20482.875,16255.125,14018.625,10527.75]
[41,null,{"$f":"C29*$K$2","v":29180.25},20819.25,16521.75,14249.25,10701]
[42,null,{"$f":"C30*$K$2","v":29659.5},21160.125,16792.875,14482.125,10876.5]
[43,null,{"$f":"C31*$K$2","v":30145.5},21507.75,17068.5,14720.625,11054.25]
[44,null,{"$f":"C32*$K$2","v":30640.5},21861,17348.625,14961.375,11236.5]
[45,null,{"$f":"C33*$K$2","v":31143.375},22219.875,17633.25,15207.75,11419.875]
[46,null,{"$f":"C34*$K$2","v":31654.125},22584.375,17922.375,15457.5,11607.75]
[47,null,{"$f":"C35*$K$2","v":32173.875},22954.5,18217.125,15710.625,11797.875]
[48,null,{"$f":"C36*$K$2","v":32702.625},23331.375,18516.375,15968.25,11991.375]
[49,null,{"$f":"C37*$K$2","v":33436.125},23854.5,18931.5,16327.125,12261.375]
[50,null,{"$f":"C38*$K$2","v":34679.25},24741,19634.625,16933.5,12717]
[51,null,{"$f":"C39*$K$2","v":35967.375},25661.25,20364.75,17563.5,13189.5]
[52,null,{"$f":"C40*$K$2","v":37305},26615.25,21121.875,18216,13680]
[53,null,{"$f":"C41*$K$2","v":38691},27604.125,21907.125,18893.25,14188.5]
[54,null,{"$f":"C42*$K$2","v":40128.75},28630.125,22721.625,19595.25,14715]
[55,null,{"$f":"C43*$K$2","v":41620.5},29694.375,23565.375,20323.125,15262.875]
[56,null,{"$f":"C44*$K$2","v":43161.75},30793.5,24438.375,21075.75,15827.625]
[57,null,{"$f":"C45*$K$2","v":45533.25},32485.5,25780.5,22233.375,16697.25]
[58,null,{"$f":"C46*$K$2","v":48034.125},34269.75,27196.875,23455.125,17614.125]
[59,null,{"$f":"C47*$K$2","v":50673.375},36153,28692,24744.375,18581.625]
[60,null,{"$f":"C48*$K$2","v":53457.75},38139.75,30268.125,26103.375,19603.125]
[61,null,{"$f":"C49*$K$2","v":56395.125},40235.625,31930.875,27537.75,20679.75]
[62,null,{"$f":"C50*$K$2","v":59493.375},42446.25,33684.75,29050.875,21816]
[63,null,{"$f":"C51*$K$2","v":62762.625},44778.375,35536.5,30647.25,23015.25]
[64,null,{"$f":"C52*$K$2","v":66210.75},47237.625,37488.375,32330.25,24279.75]
[65,null,{"$f":"C53*$K$2","v":69849},49833,39548.25,34106.625,25614]
[66,null,{"$f":"C54*$K$2","v":73686.375},52571.25,41721.75,35980.875,27020.25]
[67,null,{"$f":"C55*$K$2","v":77735.25},55460.25,44013.375,37957.5,28505.25]
[68,null,{"$f":"C56*$K$2","v":82005.75},58506.75,46432.125,40043.25,30071.25]
[69,null,{"$f":"C57*$K$2","v":86511.375},61722,48982.5,42243.75,31723.875]
[70,null,{"$f":"C58*$K$2","v":91264.5},65112.75,51674.625,44564.625,33466.5]
[71,null,{"$f":"C59*$K$2","v":96279.75},68690.25,54513,47013.75,35305.875]
[72,null,{"$f":"C60*$K$2","v":101569.5},72464.625,57508.875,49596.75,37245.375]
[73,null,{"$f":"C61*$K$2","v":107149.5},76446,60667.875,52321.5,39291.75]
[74,null,{"$f":"C62*$K$2","v":113036.625},80646.75,64001.25,55195.875,41450.625]
[75,null,{"$f":"C63*$K$2","v":119247.75},85077,67518,58228.875,43728.75]
[76,null,{"$f":"C64*$K$2","v":125799.75},89751.375,71228.25,61428.375,46130.625]
[77,null,{"$f":"C65*$K$2","v":132711.75},94683.375,75141,64803.375,48665.25]
[78,null,{"$f":"C66*$K$2","v":140002.875},99885.375,79269.75,68364,51339.375]
[79,null,{"$f":"C67*$K$2","v":147695.625},105373.125,83625.75,72119.25,54159.75]
[80,null,{"$f":"C68*$K$2","v":155810.25},111162.375,88220.25,76082.625,57135.375]
[81,null,{"$f":"C69*$K$2","v":164371.5},117270,93066.75,80262,60275.25]
[82,null,{"$f":"C70*$K$2","v":173401.875},123714,98181,84672,63586.125]
[83,null,{"$f":"C71*$K$2","v":182929.5},130511.25,103575.375,89325,67080.375]
[84,"o más",{"$f":"C72*$K$2","v":192980.25},137682,109265.625,94232.25,70765.875]
[1,"Hijo",{"$f":"C73*$K$2","v":6549.75},4673.25,3709.125,3198.375,2401.875]
[2,"Hijos",{"$f":"C74*$K$2","v":10320.75},7363.125,5843.25,5040,3784.5]
[3,"Hijos o más",{"$f":"C75*$K$2","v":15058.125},10743.75,8526.375,7353,5521.5]
[]
["BUPA GLOBAL PREMIER"]
["TARIFAS ANUALES"]
["EDAD"]
[" "," ",1000,2000,5000,10000,null,null,null,null,null,null,null,null,"Otros dependientes panel"]
[18,null,110025,79437.5,55400,41812.5,null,null,62975,45637.5,32862.5,24662.5,null,59826.25,"Edad otros dependientes","ID",1000,2000,5000,10000]
[19,null,113725,82100,57262.5,43212.5,null,null,65312.5,47312.5,34050,25562.5,null,62046.875,{"$f":"'INGRESO DE DATOS'!$L$16","v":1},1,{"$f":"IF(O156>0,(IF(O156>18,VLOOKUP(O156,$A$155:$G$221,3,FALSE),Tablas!$C$155)),0)","v":110025},{"$f":"IF(O156>0,(IF(O156>18,VLOOKUP(O156,$A$155:$G$221,4,FALSE),Tablas!$D$155)),0)","v":79437.5},{"$f":"IF(O156>0,(IF(O156>18,VLOOKUP(O156,$A$155:$G$221,5,FALSE),Tablas!$E$155)),0)","v":55400},{"$f":"IF(O156>0,(IF(O156>18,VLOOKUP(O156,$A$155:$G$221,6,FALSE),Tablas!$F$155)),0)","v":41812.5}]
[20,null,117550,84875,59187.5,44662.5,null,null,67862.5,49150,35350,26525,null,64469.375,{"$f":"'INGRESO DE DATOS'!$L$17","v":5},2,{"$f":"IF(O157>0,(IF(O157>18,VLOOKUP(O157,$A$155:$G$221,3,FALSE),Tablas!$C$155)),0)","v":110025},{"$f":"IF(O157>0,(IF(O157>18,VLOOKUP(O157,$A$155:$G$221,4,FALSE),Tablas!$D$155)),0)","v":79437.5},{"$f":"IF(O157>0,(IF(O157>18,VLOOKUP(O157,$A$155:$G$221,5,FALSE),Tablas!$E$155)),0)","v":55400},{"$f":"IF(O157>0,(IF(O157>18,VLOOKUP(O157,$A$155:$G$221,6,FALSE),Tablas!$F$155)),0)","v":41812.5}]
[21,null,121500,87725,61175,46175,null,null,70437.5,51012.5,36675,27500,null,66915.625,{"$f":"'INGRESO DE DATOS'!$L$18","v":8},3,{"$f":"IF(O158>0,(IF(O158>18,VLOOKUP(O158,$A$155:$G$221,3,FALSE),Tablas!$C$155)),0)","v":110025},{"$f":"IF(O158>0,(IF(O158>18,VLOOKUP(O158,$A$155:$G$221,4,FALSE),Tablas!$D$155)),0)","v":79437.5},{"$f":"IF(O158>0,(IF(O158>18,VLOOKUP(O158,$A$155:$G$221,5,FALSE),Tablas!$E$155)),0)","v":55400},{"$f":"IF(O158>0,(IF(O158>18,VLOOKUP(O158,$A$155:$G$221,6,FALSE),Tablas!$F$155)),0)","v":41812.5}]
[22,null,125587.5,90675,63237.5,47725,null,null,72825,52712.5,37887.5,28412.5,null,69183.75,{"$f":"'INGRESO DE DATOS'!$L$19","v":0},4,{"$f":"IF(O159>0,(IF(O159>18,VLOOKUP(O159,$A$155:$G$221,3,FALSE),Tablas!$C$155)),0)","v":0},{"$f":"IF(O159>0,(IF(O159>18,VLOOKUP(O159,$A$155:$G$221,4,FALSE),Tablas!$D$155)),0)","v":0},{"$f":"IF(O159>0,(IF(O159>18,VLOOKUP(O159,$A$155:$G$221,5,FALSE),Tablas!$E$155)),0)","v":0},{"$f":"IF(O159>0,(IF(O159>18,VLOOKUP(O159,$A$155:$G$221,6,FALSE),Tablas!$F$155)),0)","v":0}]
[23,null,129812.5,93725,65362.5,49325,null,null,75412.5,54575,39225,29387.5,null,71641.875,{"$f":"'INGRESO DE DATOS'!$L$20","v":0},5,{"$f":"IF(O160>0,(IF(O160>18,VLOOKUP(O160,$A$155:$G$221,3,FALSE),Tablas!$C$155)),0)","v":0},{"$f":"IF(O160>0,(IF(O160>18,VLOOKUP(O160,$A$155:$G$221,4,FALSE),Tablas!$D$155)),0)","v":0},{"$f":"IF(O160>0,(IF(O160>18,VLOOKUP(O160,$A$155:$G$221,5,FALSE),Tablas!$E$155)),0)","v":0},{"$f":"IF(O160>0,(IF(O160>18,VLOOKUP(O160,$A$155:$G$221,6,FALSE),Tablas!$F$155)),0)","v":0}]
[24,null,134187.5,96875,67562.5,50987.5,null,null,77900,56375,40512.5,30350,null,74005,null,"Total",{"$f":"SUM(Q156:Q160)","v":330075},{"$f":"SUM(R156:R160)","v":238312.5},{"$f":"SUM(S156:S160)","v":166200},{"$f":"SUM(T156:T160)","v":125437.5}]
[25,null,138700,100137.5,69837.5,52700,null,null,79475,57512.5,41300,30937.5,null,75501.25]
[26,null,143362.5,103512.5,72187.5,54475,null,null,82000,59312.5,42612.5,31912.5,null,77900]
[27,null,148187.5,107000,74612.5,56312.5,null,null,84537.5,61150,43912.5,32887.5,null,80310.625]
[28,null,153175,110600,77125,58212.5,null,null,87000,62912.5,45175,33825,null,82650]
[29,null,158325,114312.5,79725,60162.5,null,null,90287.5,65287.5,46825,35037.5,null,85773.125]
[30,null,163662.5,118162.5,82400,62187.5,null,null,93675,67725,48587.5,36375,null,88991.25]
[31,null,169162.5,122137.5,85175,64287.5,null,null,97062.5,70162.5,50337.5,37662.5,null,92209.375]
[32,null,174862.5,126250,88037.5,66450,null,null,100450,72587.5,52075,38937.5,null,95427.5]
[33,null,180737.5,130500,91000,68687.5,null,null,102612.5,74137.5,53162.5,39750,null,97481.875]
[34,null,186825,134887.5,94062.5,70987.5,null,null,104725,75662.5,54262.5,40587.5,null,99488.75]
[35,null,190850,137787.5,96087.5,72525,null,null,106862.5,77200,55325,41375,null,101519.375]
[36,null,193975,140050,97662.5,73712.5,null,null,109037.5,78775,56450,42212.5,null,103585.625]
[37,null,197162.5,142350,99275,74925,null,null,111112.5,80262.5,57537.5,43025,null,105556.875]
[38,null,200400,144687.5,100900,76150,null,null,113025,81625,58487.5,43712.5,null,107373.75]
[39,null,203687.5,147062.5,102550,77400,null,null,115962.5,83750,60000,44850,null,110164.375]
[40,null,207025,149475,104237.5,78675,null,null,117850,85100,61000,45587.5,null,111957.5]
[41,null,210425,151925,105950,79962.5,null,null,119675,86450,61937.5,46275,null,113691.25]
[42,null,213875,154425,107687.5,81275,null,null,121562.5,87787.5,62875,47000,null,115484.375]
[43,null,217387.5,156950,109450,82612.5,null,null,123750,89350,64025,47837.5,null,117562.5]
[44,null,220950,159525,111250,83962.5,null,null,126050,90987.5,65175,48687.5,null,119747.5]
[45,null,224575,162150,113075,85337.5,null,null,128200,92550,66275,49512.5,null,121790]
[46,null,228262.5,164812.5,114937.5,86737.5,null,null,130512.5,94212.5,67437.5,50387.5,null,123986.875]
[47,null,232012.5,167512.5,116812.5,88162.5,null,null,132662.5,95762.5,68550,51225,null,126029.375]
[48,null,235812.5,170262.5,118737.5,89612.5,null,null,135825,98025,71137.5,53150,null,129033.75]
[49,null,241112.5,174075,121400,91625,null,null,139550,100725,73100,54587.5,null,132572.5]
[50,null,250075,180550,125912.5,95025,null,null,143337.5,103450,75050,56037.5,null,136170.625]
[51,null,259362.5,187262.5,130587.5,98562.5,null,null,147037.5,106100,76975,57462.5,null,139685.625]
[52,null,269012.5,194225,135450,102225,null,null,152187.5,109800,79650,59450,null,144578.125]
[53,null,279000,201437.5,140475,106025,null,null,160762.5,115975,84112.5,62787.5,null,152724.375]
[54,null,289375,208925,145700,109962.5,null,null,170950,123312.5,89387.5,66725,null,162402.5]
[55,null,300137.5,216700,151112.5,114050,null,null,179862.5,129725,94025,70162.5,null,170869.375]
[56,null,311237.5,224712.5,156712.5,118275,null,null,187037.5,134900,97750,72925,null,177685.625]
[57,null,328337.5,237062.5,165325,124775,null,null,196137.5,141425,102500,76450,null,186330.625]
[58,null,348037.5,251287.5,175237.5,132250,null,null,210462.5,151737.5,109950,82012.5,null,199939.375]
[59,null,368925,266362.5,185750,140187.5,null,null,225137.5,162312.5,117562.5,87675,null,213880.625]
[60,null,392900,283675,197825,149300,null,null,240162.5,173087.5,125362.5,93487.5,null,228154.375]
[61,null,418450,302112.5,210687.5,159012.5,null,null,255300,183987.5,133225,99337.5,null,242535]
[62,null,445650,321750,224375,169350,null,null,270812.5,195150,141287.5,105325,null,257271.875]
[63,null,474612.5,342675,238962.5,180350,null,null,293600,211550,153150,114125,null,278920]
[64,null,505462.5,364937.5,254500,192075,null,null,319750,230337.5,166725,124237.5,null,303762.5]
[65,null,538312.5,388662.5,271037.5,204562.5,null,null,340462.5,245250,177475,132237.5,null,323439.375]
[66,null,573312.5,413925,288662.5,217850,null,null,361200,260175,188262.5,140262.5,null,343140]
[67,null,610575,440825,307425,232012.5,null,null,382100,275212.5,199137.5,148350,null,362995]
[68,null,650262.5,469487.5,327400,247100,null,null,410675,295762.5,213962.5,159362.5,null,390141.25]
[69,null,692525,500000,348687.5,263162.5,null,null,439575,316537.5,229012.5,170550,null,417596.25]
[70,null,734075,530000,369600,278950,null,null,468387.5,337312.5,243975,181687.5,null,444968.125]
[71,null,778125,561800,391787.5,295687.5,null,null,497237.5,358025,258962.5,192837.5,null,472375.625]
[72,null,824812.5,595512.5,415287.5,313425,null,null,526062.5,378800,273925,203975,null,499759.375]
[73,null,874300,631237.5,440200,332225,null,null,560262.5,403400,291662.5,217187.5,null,532249.375]
[74,null,926762.5,669112.5,466612.5,352162.5,null,null,594437.5,427962.5,309425,230387.5,null,564715.625]
[75,null,982362.5,709262.5,494612.5,373300,null,null,628612.5,452562.5,327187.5,243600,null,597181.875]
[76,null,1041300,751812.5,524287.5,395687.5,null,null,662800,477175,344975,256837.5,null,629660]
[77,null,1103787.5,796925,555750,419437.5,null,null,697012.5,501762.5,362725,270025,null,662161.875]
[78,null,1170012.5,844737.5,589100,444600,null,null,731912.5,526862.5,380900,283537.5,null,695316.875]
[79,null,1240212.5,895425,624437.5,471275,null,null,766950,552075,399100,297087.5,null,728602.5]
[80,null,1314625,949150,661912.5,499550,null,null,802100,577362.5,417362.5,310675,null,761995]
[81,null,1393500,1006100,701625,529525,null,null,836925,602425,435450,324125,null,795078.75]
[82,null,1477112.5,1066475,743712.5,561300,null,null,872037.5,627700,453675,337687.5,null,828435.625]
[83,null,1565737.5,1130462.5,788337.5,594975,null,null,907112.5,652912.5,471912.5,351262.5,null,861756.875]
[84,"o más",1659675,1198287.5,835637.5,630675,null,null,941937.5,677987.5,490025,364725,null,894840.625]
[1,"Hijo",52237.5,37725,26300,19850,null,null,28500,20487.5,14837.5,11025,null,27075]
[2,"Hijos",82312.5,59437.5,41450,31275,null,null,44962.5,32325,23375,17387.5,null,42714.375]
[3,"Hijos o más",120100,86712.5,60475,45637.5,null,null,65525,47150,34050,25350,null,62248.75]
[]
["BUPA GLOBAL PREMIER - MENSUALES"]
["EDAD"]
[" "," ",1000,2000,5000]
[18,null,{"$f":"C155*$K$2","v":9902.25},{"$f":"D155*$K$2","v":7149.375},4986,3763.125,0]
[19,null,{"$f":"C156*$K$2","v":10235.25},7389,5153.625,3889.125,0]
[20,null,{"$f":"C157*$K$2","v":10579.5},7638.75,5326.875,4019.625,0]
[21,null,{"$f":"C158*$K$2","v":10935},7895.25,5505.75,4155.75,0]
[22,null,{"$f":"C159*$K$2","v":11302.875},8160.75,5691.375,4295.25,0]
[23,null,{"$f":"C160*$K$2","v":11683.125},8435.25,5882.625,4439.25,0]
[24,null,{"$f":"C161*$K$2","v":12076.875},8718.75,6080.625,4588.875,0]
[25,null,{"$f":"C162*$K$2","v":12483},9012.375,6285.375,4743,0]
[26,null,{"$f":"C163*$K$2","v":12902.625},9316.125,6496.875,4902.75,0]
[27,null,{"$f":"C164*$K$2","v":13336.875},9630,6715.125,5068.125,0]
[28,null,{"$f":"C165*$K$2","v":13785.75},9954,6941.25,5239.125,0]
[29,null,{"$f":"C166*$K$2","v":14249.25},10288.125,7175.25,5414.625,0]
[30,null,{"$f":"C167*$K$2","v":14729.625},10634.625,7416,5596.875,0]
[31,null,{"$f":"C168*$K$2","v":15224.625},10992.375,7665.75,5785.875,0]
[32,null,{"$f":"C169*$K$2","v":15737.625},11362.5,7923.375,5980.5,0]
[33,null,{"$f":"C170*$K$2","v":16266.375},11745,8190,6181.875,0]
[34,null,{"$f":"C171*$K$2","v":16814.25},12139.875,8465.625,6388.875,0]
[35,null,{"$f":"C172*$K$2","v":17176.5},12400.875,8647.875,6527.25,0]
[36,null,{"$f":"C173*$K$2","v":17457.75},12604.5,8789.625,6634.125,0]
[37,null,{"$f":"C174*$K$2","v":17744.625},12811.5,8934.75,6743.25,0]
[38,null,{"$f":"C175*$K$2","v":18036},13021.875,9081,6853.5,0]
[39,null,{"$f":"C176*$K$2","v":18331.875},13235.625,9229.5,6966,0]
[40,null,{"$f":"C177*$K$2","v":18632.25},13452.75,9381.375,7080.75,0]
[41,null,{"$f":"C178*$K$2","v":18938.25},13673.25,9535.5,7196.625,0]
[42,null,{"$f":"C179*$K$2","v":19248.75},13898.25,9691.875,7314.75,0]
[43,null,{"$f":"C180*$K$2","v":19564.875},14125.5,9850.5,7435.125,0]
[44,null,{"$f":"C181*$K$2","v":19885.5},14357.25,10012.5,7556.625,0]
[45,null,{"$f":"C182*$K$2","v":20211.75},14593.5,10176.75,7680.375,0]
[46,null,{"$f":"C183*$K$2","v":20543.625},14833.125,10344.375,7806.375,0]
[47,null,{"$f":"C184*$K$2","v":20881.125},15076.125,10513.125,7934.625,0]
[48,null,{"$f":"C185*$K$2","v":21223.125},15323.625,10686.375,8065.125,0]
[49,null,{"$f":"C186*$K$2","v":21700.125},15666.75,10926,8246.25,0]
[50,null,{"$f":"C187*$K$2","v":22506.75},16249.5,11332.125,8552.25,0]
[51,null,{"$f":"C188*$K$2","v":23342.625},16853.625,11752.875,8870.625,0]
[52,null,{"$f":"C189*$K$2","v":24211.125},17480.25,12190.5,9200.25,0]
[53,null,{"$f":"C190*$K$2","v":25110},18129.375,12642.75,9542.25,0]
[54,null,{"$f":"C191*$K$2","v":26043.75},18803.25,13113,9896.625,0]
[55,null,{"$f":"C192*$K$2","v":27012.375},19503,13600.125,10264.5,0]
[56,null,{"$f":"C193*$K$2","v":28011.375},20224.125,14104.125,10644.75,0]
[57,null,{"$f":"C194*$K$2","v":29550.375},21335.625,14879.25,11229.75,0]
[58,null,{"$f":"C195*$K$2","v":31323.375},22615.875,15771.375,11902.5,0]
[59,null,{"$f":"C196*$K$2","v":33203.25},23972.625,16717.5,12616.875,0]
[60,null,{"$f":"C197*$K$2","v":35361},25530.75,17804.25,13437,0]
[61,null,{"$f":"C198*$K$2","v":37660.5},27190.125,18961.875,14311.125,0]
[62,null,{"$f":"C199*$K$2","v":40108.5},28957.5,20193.75,15241.5,0]
[63,null,{"$f":"C200*$K$2","v":42715.125},30840.75,21506.625,16231.5,0]
[64,null,{"$f":"C201*$K$2","v":45491.625},32844.375,22905,17286.75,0]
[65,null,{"$f":"C202*$K$2","v":48448.125},34979.625,24393.375,18410.625,0]
[66,null,{"$f":"C203*$K$2","v":51598.125},37253.25,25979.625,19606.5,0]
[67,null,{"$f":"C204*$K$2","v":54951.75},39674.25,27668.25,20881.125,0]
[68,null,{"$f":"C205*$K$2","v":58523.625},42253.875,29466,22239,0]
[69,null,{"$f":"C206*$K$2","v":62327.25},45000,31381.875,23684.625,0]
[70,null,{"$f":"C207*$K$2","v":66066.75},47700,33264,25105.5,0]
[71,null,{"$f":"C208*$K$2","v":70031.25},50562,35260.875,26611.875,0]
[72,null,{"$f":"C209*$K$2","v":74233.125},53596.125,37375.875,28208.25,0]
[73,null,{"$f":"C210*$K$2","v":78687},56811.375,39618,29900.25,0]
[74,null,{"$f":"C211*$K$2","v":83408.625},60220.125,41995.125,31694.625,0]
[75,null,{"$f":"C212*$K$2","v":88412.625},63833.625,44515.125,33597,0]
[76,null,{"$f":"C213*$K$2","v":93717},67663.125,47185.875,35611.875,0]
[77,null,{"$f":"C214*$K$2","v":99340.875},71723.25,50017.5,37749.375,0]
[78,null,{"$f":"C215*$K$2","v":105301.125},76026.375,53019,40014,0]
[79,null,{"$f":"C216*$K$2","v":111619.125},80588.25,56199.375,42414.75,0]
[80,null,{"$f":"C217*$K$2","v":118316.25},85423.5,59572.125,44959.5,0]
[81,null,{"$f":"C218*$K$2","v":125415},90549,63146.25,47657.25,0]
[82,null,{"$f":"C219*$K$2","v":132940.125},95982.75,66934.125,50517,0]
[83,null,{"$f":"C220*$K$2","v":140916.375},101741.625,70950.375,53547.75,0]
[84,"o más",{"$f":"C221*$K$2","v":149370.75},107845.875,75207.375,56760.75,0]
[1,"Hijo",{"$f":"C222*$K$2","v":4701.375},3395.25,2367,1786.5,0]
[2,"Hijos",{"$f":"C223*$K$2","v":7408.125},5349.375,3730.5,2814.75,0]
[3,"Hijos o más",{"$f":"C224*$K$2","v":10809},7804.125,5442.75,4107.375,0]
[]
[]
["BUPA GLOBAL SELECT"]
["TARIFAS ANUALES"]
["EDAD"]
[" "," ",2000,3500,5000,10000,20000,null,null,null,null,null,null,null,"Otros dependientes panel"]
[18,null,50675,42800,37837.5,25237.5,19875,null,30237.5,25375,22537.5,null,28725.625,24106.25,"Edad otros dependientes","ID",2000,3500,5000,10000,20000]
[19,null,52425,44287.5,39137.5,26112.5,20562.5,null,31525,26437.5,23487.5,null,29948.75,25115.625,{"$f":"'INGRESO DE DATOS'!$L$16","v":1},1,{"$f":"IF(O306>0,(IF(O306>18,VLOOKUP(O306,$A$305:$G$371,3,FALSE),Tablas!$C$305)),0)","v":50675},{"$f":"IF(O306>0,(IF(O306>18,VLOOKUP(O306,$A$305:$G$371,4,FALSE),Tablas!$D$305)),0)","v":42800},{"$f":"IF(O306>0,(IF(O306>18,VLOOKUP(O306,$A$305:$G$371,5,FALSE),Tablas!$E$305)),0)","v":37837.5},{"$f":"IF(O306>0,(IF(O306>18,VLOOKUP(O306,$A$305:$G$371,6,FALSE),Tablas!$F$305)),0)","v":25237.5},{"$f":"IF(O306>0,(IF(O306>18,VLOOKUP(O306,$A$305:$G$371,7,FALSE),Tablas!$G$305)),0)","v":19875}]
[20,null,54225,45812.5,40487.5,27012.5,21275,null,32937.5,27637.5,24500,null,31290.625,26255.625,{"$f":"'INGRESO DE DATOS'!$L$17","v":5},2,{"$f":"IF(O307>0,(IF(O307>18,VLOOKUP(O307,$A$305:$G$371,3,FALSE),Tablas!$C$305)),0)","v":50675},{"$f":"IF(O307>0,(IF(O307>18,VLOOKUP(O307,$A$305:$G$371,4,FALSE),Tablas!$D$305)),0)","v":42800},{"$f":"IF(O307>0,(IF(O307>18,VLOOKUP(O307,$A$305:$G$371,5,FALSE),Tablas!$E$305)),0)","v":37837.5},{"$f":"IF(O307>0,(IF(O307>18,VLOOKUP(O307,$A$305:$G$371,6,FALSE),Tablas!$F$305)),0)","v":25237.5},{"$f":"IF(O307>0,(IF(O307>18,VLOOKUP(O307,$A$305:$G$371,7,FALSE),Tablas!$G$305)),0)","v":19875}]
[21,null,56100,47400,41887.5,27937.5,22012.5,null,34350,28812.5,25550,null,32632.5,27371.875,{"$f":"'INGRESO DE DATOS'!$L$18","v":8},3,{"$f":"IF(O308>0,(IF(O308>18,VLOOKUP(O308,$A$305:$G$371,3,FALSE),Tablas!$C$305)),0)","v":50675},{"$f":"IF(O308>0,(IF(O308>18,VLOOKUP(O308,$A$305:$G$371,4,FALSE),Tablas!$D$305)),0)","v":42800},{"$f":"IF(O308>0,(IF(O308>18,VLOOKUP(O308,$A$305:$G$371,5,FALSE),Tablas!$E$305)),0)","v":37837.5},{"$f":"IF(O308>0,(IF(O308>18,VLOOKUP(O308,$A$305:$G$371,6,FALSE),Tablas!$F$305)),0)","v":25237.5},{"$f":"IF(O308>0,(IF(O308>18,VLOOKUP(O308,$A$305:$G$371,7,FALSE),Tablas!$G$305)),0)","v":19875}]
[22,null,58037.5,49025,43337.5,28900,22775,null,35675,29925,26537.5,null,33891.25,28428.75,{"$f":"'INGRESO DE DATOS'!$L$19","v":0},4,{"$f":"IF(O309>0,(IF(O309>18,VLOOKUP(O309,$A$305:$G$371,3,FALSE),Tablas!$C$305)),0)","v":0},{"$f":"IF(O309>0,(IF(O309>18,VLOOKUP(O309,$A$305:$G$371,4,FALSE),Tablas!$D$305)),0)","v":0},{"$f":"IF(O309>0,(IF(O309>18,VLOOKUP(O309,$A$305:$G$371,5,FALSE),Tablas!$E$305)),0)","v":0},{"$f":"IF(O309>0,(IF(O309>18,VLOOKUP(O309,$A$305:$G$371,6,FALSE),Tablas!$F$305)),0)","v":0},{"$f":"IF(O309>0,(IF(O309>18,VLOOKUP(O309,$A$305:$G$371,7,FALSE),Tablas!$G$305)),0)","v":0}]
[23,null,60037.5,50725,44825,29900,23550,null,37187.5,31175,27612.5,null,35328.125,29616.25,{"$f":"'INGRESO DE DATOS'!$L$20","v":0},5,{"$f":"IF(O310>0,(IF(O310>18,VLOOKUP(O310,$A$305:$G$371,3,FALSE),Tablas!$C$305)),0)","v":0},{"$f":"IF(O310>0,(IF(O310>18,VLOOKUP(O310,$A$305:$G$371,4,FALSE),Tablas!$D$305)),0)","v":0},{"$f":"IF(O310>0,(IF(O310>18,VLOOKUP(O310,$A$305:$G$371,5,FALSE),Tablas!$E$305)),0)","v":0},{"$f":"IF(O310>0,(IF(O310>18,VLOOKUP(O310,$A$305:$G$371,6,FALSE),Tablas!$F$305)),0)","v":0},{"$f":"IF(O310>0,(IF(O310>18,VLOOKUP(O310,$A$305:$G$371,7,FALSE),Tablas!$G$305)),0)","v":0}]
[24,null,62112.5,52475,46375,30937.5,24375,null,38600,32362.5,28662.5,null,36670,30744.375,null,"Total",{"$f":"SUM(Q306:Q310)","v":152025},{"$f":"SUM(R306:R310)","v":128400},{"$f":"SUM(S306:S310)","v":113512.5},{"$f":"SUM(T306:T310)","v":75712.5},{"$f":"SUM(U306:U310)","v":59625}]
[25,null,64250,54287.5,47975,32000,25212.5,null,39575,33187.5,29400,null,37596.25,31528.125]
[26,null,66475,56162.5,49637.5,33112.5,26087.5,null,41087.5,34400,30462.5,null,39033.125,32680]
[27,null,68775,58100,51350,34250,26987.5,null,42550,35637.5,31562.5,null,40422.5,33855.625]
[28,null,71137.5,60100,53125,35437.5,27912.5,null,44062.5,36912.5,32637.5,null,41859.375,35066.875]
[29,null,74250,62737.5,55450,36987.5,29137.5,null,45912.5,38437.5,34062.5,null,43616.875,36515.625]
[30,null,76825,64900,57362.5,38262.5,30137.5,null,47900,40125,35525,null,45505,38118.75]
[31,null,79475,67137.5,59337.5,39587.5,31187.5,null,49912.5,41775,36975,null,47416.875,39686.25]
[32,null,82212.5,69462.5,61387.5,40950,32262.5,null,51887.5,43425,38437.5,null,49293.125,41253.75]
[33,null,85050,71862.5,63500,42362.5,33375,null,53262.5,44587.5,39462.5,null,50599.375,42358.125]
[34,null,87987.5,74337.5,65700,43825,34525,null,54725,45812.5,40475,null,51988.75,43521.875]
[35,null,91025,76900,67962.5,45337.5,35712.5,null,56100,46937.5,41537.5,null,53295,44590.625]
[36,null,94162.5,79562.5,70312.5,46900,36950,null,57525,48150,42550,null,54648.75,45742.5]
[37,null,96562.5,81575,72100,48100,37887.5,null,58950,49312.5,43612.5,null,56002.5,46846.875]
[38,null,101487.5,85737.5,75775,50550,39825,null,60300,50450,44587.5,null,57285,47927.5]
[39,null,103712.5,87612.5,77437.5,51650,40687.5,null,62175,52000,45975,null,59066.25,49400]
[40,null,105975,89537.5,79125,52787.5,41587.5,null,63862.5,53412.5,47225,null,60669.375,50741.875]
[41,null,108300,91487.5,80862.5,53937.5,42487.5,null,65550,54812.5,48450,null,62272.5,52071.875]
[42,null,110662.5,93500,82625,55125,43425,null,67237.5,56237.5,49737.5,null,63875.625,53425.625]
[43,null,113087.5,95537.5,84437.5,56325,44375,null,69175,57850,51125,null,65716.25,54957.5]
[44,null,115562.5,97625,86287.5,57562.5,45337.5,null,71187.5,59525,52587.5,null,67628.125,56548.75]
[45,null,118087.5,99762.5,88175,58812.5,46337.5,null,73150,61125,54037.5,null,69492.5,58068.75]
[46,null,121750,102862.5,90900,60637.5,47775,null,75212.5,62862.5,55537.5,null,71451.875,59719.375]
[47,null,123575,104400,92262.5,61550,48487.5,null,77175,64525,57025,null,73316.25,61298.75]
[48,null,129000,108987.5,96325,64250,50612.5,null,80937.5,67650,59750,null,76890.625,64267.5]
[49,null,134675,113775,100550,67075,52837.5,null,83575,69837.5,61687.5,null,79396.25,66345.625]
[50,null,138125,116687.5,103125,68787.5,54200,null,85812.5,71725,63362.5,null,81521.875,68138.75]
[51,null,144187.5,121825,107662.5,71812.5,56575,null,88000,73525,64975,null,83600,69848.75]
[52,null,150525,127175,112400,74975,59062.5,null,91050,76050,67212.5,null,86497.5,72247.5]
[53,null,157137.5,132762.5,117337.5,78275,61662.5,null,96187.5,80350,70950,null,91378.125,76332.5]
[54,null,164050,138600,122487.5,81712.5,64362.5,null,102237.5,85387.5,75425,null,97125.625,81118.125]
[55,null,171250,144687.5,127875,85300,67200,null,107587.5,89850,79300,null,102208.125,85357.5]
[56,null,181525,153362.5,135537.5,90412.5,71225,null,111825,93375,82462.5,null,106233.75,88706.25]
[57,null,192425,162562.5,143675,95837.5,75500,null,117212.5,97875,86425,null,111351.875,92981.25]
[58,null,203962.5,172325,152300,101587.5,80037.5,null,125762.5,104987.5,92700,null,119474.375,99738.125]
[59,null,216200,182662.5,161437.5,107687.5,84837.5,null,134512.5,112287.5,99087.5,null,127786.875,106673.125]
[60,null,229175,193625,171125,114150,89925,null,144150,120312.5,106187.5,null,136942.5,114296.875]
[61,null,244075,206200,182250,121575,95775,null,153962.5,128500,113400,null,146264.375,122075]
[62,null,259937.5,219612.5,194087.5,129475,102000,null,164087.5,136937.5,120812.5,null,155883.125,130090.625]
[63,null,276837.5,233887.5,206700,137887.5,108625,null,178725,149125,131600,null,169788.75,141668.75]
[64,null,294825,249087.5,220137.5,146850,115687.5,null,195537.5,163150,143937.5,null,185760.625,154992.5]
[65,null,314000,265275,234450,156400,123200,null,209225,174562.5,153987.5,null,198763.75,165834.375]
[66,null,334400,282525,249687.5,166562.5,131212.5,null,222987.5,186012.5,164087.5,null,211838.125,176711.875]
[67,null,356137.5,300887.5,265925,177387.5,139737.5,null,237000,197687.5,174375,null,225150,187803.125]
[68,null,379287.5,320437.5,283200,188925,148825,null,255912.5,213450,188262.5,null,243116.875,202777.5]
[69,null,403937.5,341275,301612.5,201200,158500,null,275200,229512.5,202450,null,261440,218036.875]
[70,null,430200,363450,321212.5,214275,168800,null,294587.5,245650,216675,null,279858.125,233367.5]
[71,null,458162.5,387075,342100,228200,179775,null,314162.5,262012.5,231037.5,null,298454.375,248911.875]
[72,null,487937.5,412237.5,364337.5,243037.5,191462.5,null,333912.5,278450,245587.5,null,317216.875,264527.5]
[73,null,519662.5,439037.5,388012.5,258837.5,203900,null,357225,297900,262700,null,339363.75,283005]
[74,null,553437.5,467575,413237.5,275662.5,217162.5,null,380750,317475,279975,null,361712.5,301601.25]
[75,null,589412.5,497962.5,440100,293575,231275,null,404500,337300,297425,null,384275,320435]
[76,null,627725,530325,468700,312662.5,246300,null,428475,357225,315012.5,null,407051.25,339363.75]
[77,null,668525,564800,499162.5,332987.5,262312.5,null,452625,377387.5,332737.5,null,429993.75,358518.125]
[78,null,711975,601512.5,531612.5,354625,279362.5,null,477450,398062.5,351000,null,453577.5,378159.375]
[79,null,758262.5,640612.5,566175,377675,297525,null,502562.5,419012.5,369437.5,null,477434.375,398061.875]
[80,null,807550,682250,602975,402225,316862.5,null,527962.5,440150,388062.5,null,501564.375,418142.5]
[81,null,860037.5,726600,642162.5,428375,337462.5,null,553325,461275,406725,null,525658.75,438211.25]
[82,null,915937.5,773825,683900,456212.5,359400,null,579100,482787.5,425650,null,550145,458648.125]
[83,null,975475,824125,728362.5,485875,382750,null,605112.5,504462.5,444775,null,574856.875,479239.375]
[84,"o más",1038875,877687.5,775700,517450,407637.5,null,631100,526100,463837.5,null,599545,499795]
[1,"Hijo",23625,19962.5,17637.5,11762.5,9262.5,null,13712.5,11450,10075,null,13026.875,10877.5]
[2,"Hijos",37225,31450,27787.5,18537.5,14600,null,21650,18050,15900,null,20567.5,17147.5]
[3,"Hijos o más",54300,45875,40550,27050,21312.5,null,31712.5,26425,23287.5,null,30126.875,25103.75]
[]
["BUPA GLOBAL SELECT - MENSUALES"]
["EDAD"]
[" "," ",2000,3500,5000]
[18,null,{"$f":"C305*$K$2","v":4560.75},{"$f":"D305*$K$2","v":3852},3405.375,2271.375,1788.75]
[19,null,{"$f":"C306*$K$2","v":4718.25},3985.875,3522.375,2350.125,1850.625]
[20,null,{"$f":"C307*$K$2","v":4880.25},4123.125,3643.875,2431.125,1914.75]
[21,null,{"$f":"C308*$K$2","v":5049},4266,3769.875,2514.375,1981.125]
[22,null,{"$f":"C309*$K$2","v":5223.375},4412.25,3900.375,2601,2049.75]
[23,null,{"$f":"C310*$K$2","v":5403.375},4565.25,4034.25,2691,2119.5]
[24,null,{"$f":"C311*$K$2","v":5590.125},4722.75,4173.75,2784.375,2193.75]
[25,null,{"$f":"C312*$K$2","v":5782.5},4885.875,4317.75,2880,2269.125]
[26,null,{"$f":"C313*$K$2","v":5982.75},5054.625,4467.375,2980.125,2347.875]
[27,null,{"$f":"C314*$K$2","v":6189.75},5229,4621.5,3082.5,2428.875]
[28,null,{"$f":"C315*$K$2","v":6402.375},5409,4781.25,3189.375,2512.125]
[29,null,{"$f":"C316*$K$2","v":6682.5},5646.375,4990.5,3328.875,2622.375]
[30,null,{"$f":"C317*$K$2","v":6914.25},5841,5162.625,3443.625,2712.375]
[31,null,{"$f":"C318*$K$2","v":7152.75},6042.375,5340.375,3562.875,2806.875]
[32,null,{"$f":"C319*$K$2","v":7399.125},6251.625,5524.875,3685.5,2903.625]
[33,null,{"$f":"C320*$K$2","v":7654.5},6467.625,5715,3812.625,3003.75]
[34,null,{"$f":"C321*$K$2","v":7918.875},6690.375,5913,3944.25,3107.25]
[35,null,{"$f":"C322*$K$2","v":8192.25},6921,6116.625,4080.375,3214.125]
[36,null,{"$f":"C323*$K$2","v":8474.625},7160.625,6328.125,4221,3325.5]
[37,null,{"$f":"C324*$K$2","v":8690.625},7341.75,6489,4329,3409.875]
[38,null,{"$f":"C325*$K$2","v":9133.875},7716.375,6819.75,4549.5,3584.25]
[39,null,{"$f":"C326*$K$2","v":9334.125},7885.125,6969.375,4648.5,3661.875]
[40,null,{"$f":"C327*$K$2","v":9537.75},8058.375,7121.25,4750.875,3742.875]
[41,null,{"$f":"C328*$K$2","v":9747},8233.875,7277.625,4854.375,3823.875]
[42,null,{"$f":"C329*$K$2","v":9959.625},8415,7436.25,4961.25,3908.25]
[43,null,{"$f":"C330*$K$2","v":10177.875},8598.375,7599.375,5069.25,3993.75]
[44,null,{"$f":"C331*$K$2","v":10400.625},8786.25,7765.875,5180.625,4080.375]
[45,null,{"$f":"C332*$K$2","v":10627.875},8978.625,7935.75,5293.125,4170.375]
[46,null,{"$f":"C333*$K$2","v":10957.5},9257.625,8181,5457.375,4299.75]
[47,null,{"$f":"C334*$K$2","v":11121.75},9396,8303.625,5539.5,4363.875]
[48,null,{"$f":"C335*$K$2","v":11610},9808.875,8669.25,5782.5,4555.125]
[49,null,{"$f":"C336*$K$2","v":12120.75},10239.75,9049.5,6036.75,4755.375]
[50,null,{"$f":"C337*$K$2","v":12431.25},10501.875,9281.25,6190.875,4878]
[51,null,{"$f":"C338*$K$2","v":12976.875},10964.25,9689.625,6463.125,5091.75]
[52,null,{"$f":"C339*$K$2","v":13547.25},11445.75,10116,6747.75,5315.625]
[53,null,{"$f":"C340*$K$2","v":14142.375},11948.625,10560.375,7044.75,5549.625]
[54,null,{"$f":"C341*$K$2","v":14764.5},12474,11023.875,7354.125,5792.625]
[55,null,{"$f":"C342*$K$2","v":15412.5},13021.875,11508.75,7677,6048]
[56,null,{"$f":"C343*$K$2","v":16337.25},13802.625,12198.375,8137.125,6410.25]
[57,null,{"$f":"C344*$K$2","v":17318.25},14630.625,12930.75,8625.375,6795]
[58,null,{"$f":"C345*$K$2","v":18356.625},15509.25,13707,9142.875,7203.375]
[59,null,{"$f":"C346*$K$2","v":19458},16439.625,14529.375,9691.875,7635.375]
[60,null,{"$f":"C347*$K$2","v":20625.75},17426.25,15401.25,10273.5,8093.25]
[61,null,{"$f":"C348*$K$2","v":21966.75},18558,16402.5,10941.75,8619.75]
[62,null,{"$f":"C349*$K$2","v":23394.375},19765.125,17467.875,11652.75,9180]
[63,null,{"$f":"C350*$K$2","v":24915.375},21049.875,18603,12409.875,9776.25]
[64,null,{"$f":"C351*$K$2","v":26534.25},22417.875,19812.375,13216.5,10411.875]
[65,null,{"$f":"C352*$K$2","v":28260},23874.75,21100.5,14076,11088]
[66,null,{"$f":"C353*$K$2","v":30096},25427.25,22471.875,14990.625,11809.125]
[67,null,{"$f":"C354*$K$2","v":32052.375},27079.875,23933.25,15964.875,12576.375]
[68,null,{"$f":"C355*$K$2","v":34135.875},28839.375,25488,17003.25,13394.25]
[69,null,{"$f":"C356*$K$2","v":36354.375},30714.75,27145.125,18108,14265]
[70,null,{"$f":"C357*$K$2","v":38718},32710.5,28909.125,19284.75,15192]
[71,null,{"$f":"C358*$K$2","v":41234.625},34836.75,30789,20538,16179.75]
[72,null,{"$f":"C359*$K$2","v":43914.375},37101.375,32790.375,21873.375,17231.625]
[73,null,{"$f":"C360*$K$2","v":46769.625},39513.375,34921.125,23295.375,18351]
[74,null,{"$f":"C361*$K$2","v":49809.375},42081.75,37191.375,24809.625,19544.625]
[75,null,{"$f":"C362*$K$2","v":53047.125},44816.625,39609,26421.75,20814.75]
[76,null,{"$f":"C363*$K$2","v":56495.25},47729.25,42183,28139.625,22167]
[77,null,{"$f":"C364*$K$2","v":60167.25},50832,44924.625,29968.875,23608.125]
[78,null,{"$f":"C365*$K$2","v":64077.75},54136.125,47845.125,31916.25,25142.625]
[79,null,{"$f":"C366*$K$2","v":68243.625},57655.125,50955.75,33990.75,26777.25]
[80,null,{"$f":"C367*$K$2","v":72679.5},61402.5,54267.75,36200.25,28517.625]
[81,null,{"$f":"C368*$K$2","v":77403.375},65394,57794.625,38553.75,30371.625]
[82,null,{"$f":"C369*$K$2","v":82434.375},69644.25,61551,41059.125,32346]
[83,null,{"$f":"C370*$K$2","v":87792.75},74171.25,65552.625,43728.75,34447.5]
[84,"o más",{"$f":"C371*$K$2","v":93498.75},78991.875,69813,46570.5,36687.375]
[1,"Hijo",{"$f":"C372*$K$2","v":2126.25},1796.625,1587.375,1058.625,833.625]
[2,"Hijos",{"$f":"C373*$K$2","v":3350.25},2830.5,2500.875,1668.375,1314]
[3,"Hijos o más",{"$f":"C374*$K$2","v":4887},4128.75,3649.5,2434.5,1918.125]
[]
[]
["BUPA GLOBAL ELITE"]
["TARIFAS SEMESTRALES"]
["EDAD"]
[" "," ",1000,2000,5000]
[18,null,{"$f":"C6*$K$4","v":7628.625},{"$f":"D6*$K$4","v":5442.75},4319.4375,3724.875,2797.3125]
[19,null,{"$f":"C7*$K$4","v":7885.125},5625.5625,4464.5625,3850.3125,2891.25]
[20,null,{"$f":"C8*$K$4","v":8150.625},5815.125,4614.75,3979.6875,2988.5625]
[21,null,{"$f":"C9*$K$4","v":8424.5625},6010.3125,4770,4113.5625,3089.25]
[22,null,{"$f":"C10*$K$4","v":8708.0625},6212.8125,4930.3125,4251.9375,3193.3125]
[23,null,{"$f":"C11*$K$4","v":9001.125},6422.0625,5096.25,4395.375,3300.75]
[24,null,{"$f":"C12*$K$4","v":9303.75},6638.0625,5267.8125,4543.3125,3411.5625]
[25,null,{"$f":"C13*$K$4","v":9617.0625},6861.375,5445,4695.75,3526.875]
[26,null,{"$f":"C14*$K$4","v":9940.5},7092,5628.375,4853.8125,3645]
[27,null,{"$f":"C15*$K$4","v":10275.1875},7331.0625,5817.9375,5017.5,3767.625]
[28,null,{"$f":"C16*$K$4","v":10621.125},7577.4375,6013.6875,5186.25,3894.75]
[29,null,{"$f":"C17*$K$4","v":10978.3125},7832.25,6215.625,5360.625,4025.8125]
[30,null,{"$f":"C18*$K$4","v":11347.875},8096.0625,6424.875,5541.1875,4161.375]
[31,null,{"$f":"C19*$K$4","v":11729.25},8368.3125,6641.4375,5727.375,4301.4375]
[32,null,{"$f":"C20*$K$4","v":12124.125},8650.125,6864.75,5920.3125,4446]
[33,null,{"$f":"C21*$K$4","v":12531.9375},8940.9375,7095.9375,6119.4375,4595.625]
[34,null,{"$f":"C22*$K$4","v":13019.0625},9288.5625,7371.5625,6357.375,4773.9375]
[35,null,{"$f":"C23*$K$4","v":13232.8125},9441,7492.5,6461.4375,4852.6875]
[36,null,{"$f":"C24*$K$4","v":13449.9375},9595.6875,7615.125,6567.75,4932]
[37,null,{"$f":"C25*$K$4","v":13670.4375},9753.1875,7740,6675.1875,5013]
[38,null,{"$f":"C26*$K$4","v":13894.875},9913.5,7867.125,6784.875,5095.125]
[39,null,{"$f":"C27*$K$4","v":14122.6875},10076.0625,7996.5,6896.25,5178.9375]
[40,null,{"$f":"C28*$K$4","v":14354.4375},10241.4375,8127.5625,7009.3125,5263.875]
[41,null,{"$f":"C29*$K$4","v":14590.125},10409.625,8260.875,7124.625,5350.5]
[42,null,{"$f":"C30*$K$4","v":14829.75},10580.0625,8396.4375,7241.0625,5438.25]
[43,null,{"$f":"C31*$K$4","v":15072.75},10753.875,8534.25,7360.3125,5527.125]
[44,null,{"$f":"C32*$K$4","v":15320.25},10930.5,8674.3125,7480.6875,5618.25]
[45,null,{"$f":"C33*$K$4","v":15571.6875},11109.9375,8816.625,7603.875,5709.9375]
[46,null,{"$f":"C34*$K$4","v":15827.0625},11292.1875,8961.1875,7728.75,5803.875]
[47,null,{"$f":"C35*$K$4","v":16086.9375},11477.25,9108.5625,7855.3125,5898.9375]
[48,null,{"$f":"C36*$K$4","v":16351.3125},11665.6875,9258.1875,7984.125,5995.6875]
[49,null,{"$f":"C37*$K$4","v":16718.0625},11927.25,9465.75,8163.5625,6130.6875]
[50,null,{"$f":"C38*$K$4","v":17339.625},12370.5,9817.3125,8466.75,6358.5]
[51,null,{"$f":"C39*$K$4","v":17983.6875},12830.625,10182.375,8781.75,6594.75]
[52,null,{"$f":"C40*$K$4","v":18652.5},13307.625,10560.9375,9108,6840]
[53,null,{"$f":"C41*$K$4","v":19345.5},13802.0625,10953.5625,9446.625,7094.25]
[54,null,{"$f":"C42*$K$4","v":20064.375},14315.0625,11360.8125,9797.625,7357.5]
[55,null,{"$f":"C43*$K$4","v":20810.25},14847.1875,11782.6875,10161.5625,7631.4375]
[56,null,{"$f":"C44*$K$4","v":21580.875},15396.75,12219.1875,10537.875,7913.8125]
[57,null,{"$f":"C45*$K$4","v":22766.625},16242.75,12890.25,11116.6875,8348.625]
[58,null,{"$f":"C46*$K$4","v":24017.0625},17134.875,13598.4375,11727.5625,8807.0625]
[59,null,{"$f":"C47*$K$4","v":25336.6875},18076.5,14346,12372.1875,9290.8125]
[60,null,{"$f":"C48*$K$4","v":26728.875},19069.875,15134.0625,13051.6875,9801.5625]
[61,null,{"$f":"C49*$K$4","v":28197.5625},20117.8125,15965.4375,13768.875,10339.875]
[62,null,{"$f":"C50*$K$4","v":29746.6875},21223.125,16842.375,14525.4375,10908]
[63,null,{"$f":"C51*$K$4","v":31381.3125},22389.1875,17768.25,15323.625,11507.625]
[64,null,{"$f":"C52*$K$4","v":33105.375},23618.8125,18744.1875,16165.125,12139.875]
[65,null,{"$f":"C53*$K$4","v":34924.5},24916.5,19774.125,17053.3125,12807]
[66,null,{"$f":"C54*$K$4","v":36843.1875},26285.625,20860.875,17990.4375,13510.125]
[67,null,{"$f":"C55*$K$4","v":38867.625},27730.125,22006.6875,18978.75,14252.625]
[68,null,{"$f":"C56*$K$4","v":41002.875},29253.375,23216.0625,20021.625,15035.625]
[69,null,{"$f":"C57*$K$4","v":43255.6875},30861,24491.25,21121.875,15861.9375]
[70,null,{"$f":"C58*$K$4","v":45632.25},32556.375,25837.3125,22282.3125,16733.25]
[71,null,{"$f":"C59*$K$4","v":48139.875},34345.125,27256.5,23506.875,17652.9375]
[72,null,{"$f":"C60*$K$4","v":50784.75},36232.3125,28754.4375,24798.375,18622.6875]
[73,null,{"$f":"C61*$K$4","v":53574.75},38223,30333.9375,26160.75,19645.875]
[74,null,{"$f":"C62*$K$4","v":56518.3125},40323.375,32000.625,27597.9375,20725.3125]
[75,null,{"$f":"C63*$K$4","v":59623.875},42538.5,33759,29114.4375,21864.375]
[76,null,{"$f":"C64*$K$4","v":62899.875},44875.6875,35614.125,30714.1875,23065.3125]
[77,null,{"$f":"C65*$K$4","v":66355.875},47341.6875,37570.5,32401.6875,24332.625]
[78,null,{"$f":"C66*$K$4","v":70001.4375},49942.6875,39634.875,34182,25669.6875]
[79,null,{"$f":"C67*$K$4","v":73847.8125},52686.5625,41812.875,36059.625,27079.875]
[80,null,{"$f":"C68*$K$4","v":77905.125},55581.1875,44110.125,38041.3125,28567.6875]
[81,null,{"$f":"C69*$K$4","v":82185.75},58635,46533.375,40131,30137.625]
[82,null,{"$f":"C70*$K$4","v":86700.9375},61857,49090.5,42336,31793.0625]
[83,null,{"$f":"C71*$K$4","v":91464.75},65255.625,51787.6875,44662.5,33540.1875]
[84,"o más",{"$f":"C72*$K$4","v":96490.125},68841,54632.8125,47116.125,35382.9375]
[1,"Hijo",{"$f":"C73*$K$4","v":3274.875},2336.625,1854.5625,1599.1875,1200.9375]
[2,"Hijos",{"$f":"C74*$K$4","v":5160.375},3681.5625,2921.625,2520,1892.25]
[3,"Hijos o más",{"$f":"C75*$K$4","v":7529.0625},5371.875,4263.1875,3676.5,2760.75]
[]
["BUPA GLOBAL PREMIER"]
["TARIFAS SEMESTRALES"]
["EDAD"]
[" "," ",2000,5000]
[18,null,{"$f":"C155*$K$4","v":4951.125},{"$f":"D155*$K$4","v":3574.6875},2493,1881.5625,0]
[19,null,{"$f":"C156*$K$4","v":5117.625},3694.5,2576.8125,1944.5625,0]
[20,null,{"$f":"C157*$K$4","v":5289.75},3819.375,2663.4375,2009.8125,0]
[21,null,{"$f":"C158*$K$4","v":5467.5},3947.625,2752.875,2077.875,0]
[22,null,{"$f":"C159*$K$4","v":5651.4375},4080.375,2845.6875,2147.625,0]
[23,null,{"$f":"C160*$K$4","v":5841.5625},4217.625,2941.3125,2219.625,0]
[24,null,{"$f":"C161*$K$4","v":6038.4375},4359.375,3040.3125,2294.4375,0]
[25,null,{"$f":"C162*$K$4","v":6241.5},4506.1875,3142.6875,2371.5,0]
[26,null,{"$f":"C163*$K$4","v":6451.3125},4658.0625,3248.4375,2451.375,0]
[27,null,{"$f":"C164*$K$4","v":6668.4375},4815,3357.5625,2534.0625,0]
[28,null,{"$f":"C165*$K$4","v":6892.875},4977,3470.625,2619.5625,0]
[29,null,{"$f":"C166*$K$4","v":7124.625},5144.0625,3587.625,2707.3125,0]
[30,null,{"$f":"C167*$K$4","v":7364.8125},5317.3125,3708,2798.4375,0]
[31,null,{"$f":"C168*$K$4","v":7612.3125},5496.1875,3832.875,2892.9375,0]
[32,null,{"$f":"C169*$K$4","v":7868.8125},5681.25,3961.6875,2990.25,0]
[33,null,{"$f":"C170*$K$4","v":8133.1875},5872.5,4095,3090.9375,0]
[34,null,{"$f":"C171*$K$4","v":8407.125},6069.9375,4232.8125,3194.4375,0]
[35,null,{"$f":"C172*$K$4","v":8588.25},6200.4375,4323.9375,3263.625,0]
[36,null,{"$f":"C173*$K$4","v":8728.875},6302.25,4394.8125,3317.0625,0]
[37,null,{"$f":"C174*$K$4","v":8872.3125},6405.75,4467.375,3371.625,0]
[38,null,{"$f":"C175*$K$4","v":9018},6510.9375,4540.5,3426.75,0]
[39,null,{"$f":"C176*$K$4","v":9165.9375},6617.8125,4614.75,3483,0]
[40,null,{"$f":"C177*$K$4","v":9316.125},6726.375,4690.6875,3540.375,0]
[41,null,{"$f":"C178*$K$4","v":9469.125},6836.625,4767.75,3598.3125,0]
[42,null,{"$f":"C179*$K$4","v":9624.375},6949.125,4845.9375,3657.375,0]
[43,null,{"$f":"C180*$K$4","v":9782.4375},7062.75,4925.25,3717.5625,0]
[44,null,{"$f":"C181*$K$4","v":9942.75},7178.625,5006.25,3778.3125,0]
[45,null,{"$f":"C182*$K$4","v":10105.875},7296.75,5088.375,3840.1875,0]
[46,null,{"$f":"C183*$K$4","v":10271.8125},7416.5625,5172.1875,3903.1875,0]
[47,null,{"$f":"C184*$K$4","v":10440.5625},7538.0625,5256.5625,3967.3125,0]
[48,null,{"$f":"C185*$K$4","v":10611.5625},7661.8125,5343.1875,4032.5625,0]
[49,null,{"$f":"C186*$K$4","v":10850.0625},7833.375,5463,4123.125,0]
[50,null,{"$f":"C187*$K$4","v":11253.375},8124.75,5666.0625,4276.125,0]
[51,null,{"$f":"C188*$K$4","v":11671.3125},8426.8125,5876.4375,4435.3125,0]
[52,null,{"$f":"C189*$K$4","v":12105.5625},8740.125,6095.25,4600.125,0]
[53,null,{"$f":"C190*$K$4","v":12555},9064.6875,6321.375,4771.125,0]
[54,null,{"$f":"C191*$K$4","v":13021.875},9401.625,6556.5,4948.3125,0]
[55,null,{"$f":"C192*$K$4","v":13506.1875},9751.5,6800.0625,5132.25,0]
[56,null,{"$f":"C193*$K$4","v":14005.6875},10112.0625,7052.0625,5322.375,0]
[57,null,{"$f":"C194*$K$4","v":14775.1875},10667.8125,7439.625,5614.875,0]
[58,null,{"$f":"C195*$K$4","v":15661.6875},11307.9375,7885.6875,5951.25,0]
[59,null,{"$f":"C196*$K$4","v":16601.625},11986.3125,8358.75,6308.4375,0]
[60,null,{"$f":"C197*$K$4","v":17680.5},12765.375,8902.125,6718.5,0]
[61,null,{"$f":"C198*$K$4","v":18830.25},13595.0625,9480.9375,7155.5625,0]
[62,null,{"$f":"C199*$K$4","v":20054.25},14478.75,10096.875,7620.75,0]
[63,null,{"$f":"C200*$K$4","v":21357.5625},15420.375,10753.3125,8115.75,0]
[64,null,{"$f":"C201*$K$4","v":22745.8125},16422.1875,11452.5,8643.375,0]
[65,null,{"$f":"C202*$K$4","v":24224.0625},17489.8125,12196.6875,9205.3125,0]
[66,null,{"$f":"C203*$K$4","v":25799.0625},18626.625,12989.8125,9803.25,0]
[67,null,{"$f":"C204*$K$4","v":27475.875},19837.125,13834.125,10440.5625,0]
[68,null,{"$f":"C205*$K$4","v":29261.8125},21126.9375,14733,11119.5,0]
[69,null,{"$f":"C206*$K$4","v":31163.625},22500,15690.9375,11842.3125,0]
[70,null,{"$f":"C207*$K$4","v":33033.375},23850,16632,12552.75,0]
[71,null,{"$f":"C208*$K$4","v":35015.625},25281,17630.4375,13305.9375,0]
[72,null,{"$f":"C209*$K$4","v":37116.5625},26798.0625,18687.9375,14104.125,0]
[73,null,{"$f":"C210*$K$4","v":39343.5},28405.6875,19809,14950.125,0]
[74,null,{"$f":"C211*$K$4","v":41704.3125},30110.0625,20997.5625,15847.3125,0]
[75,null,{"$f":"C212*$K$4","v":44206.3125},31916.8125,22257.5625,16798.5,0]
[76,null,{"$f":"C213*$K$4","v":46858.5},33831.5625,23592.9375,17805.9375,0]
[77,null,{"$f":"C214*$K$4","v":49670.4375},35861.625,25008.75,18874.6875,0]
[78,null,{"$f":"C215*$K$4","v":52650.5625},38013.1875,26509.5,20007,0]
[79,null,{"$f":"C216*$K$4","v":55809.5625},40294.125,28099.6875,21207.375,0]
[80,null,{"$f":"C217*$K$4","v":59158.125},42711.75,29786.0625,22479.75,0]
[81,null,{"$f":"C218*$K$4","v":62707.5},45274.5,31573.125,23828.625,0]
[82,null,{"$f":"C219*$K$4","v":66470.0625},47991.375,33467.0625,25258.5,0]
[83,null,{"$f":"C220*$K$4","v":70458.1875},50870.8125,35475.1875,26773.875,0]
[84,"o más",{"$f":"C221*$K$4","v":74685.375},53922.9375,37603.6875,28380.375,0]
[1,"Hijo",{"$f":"C222*$K$4","v":2350.6875},1697.625,1183.5,893.25,0]
[2,"Hijos",{"$f":"C223*$K$4","v":3704.0625},2674.6875,1865.25,1407.375,0]
[3,"Hijos o más",{"$f":"C224*$K$4","v":5404.5},3902.0625,2721.375,2053.6875,0]
[]
["BUPA GLOBAL SELECT"]
["TARIFAS SEMESTRALES"]
["EDAD"]
[" "," ",3500,5000]
[18,null,{"$f":"C305*$K$4","v":2280.375},{"$f":"D305*$K$4","v":1926},1702.6875,1135.6875,894.375]
[19,null,{"$f":"C306*$K$4","v":2359.125},1992.9375,1761.1875,1175.0625,925.3125]
[20,null,{"$f":"C307*$K$4","v":2440.125},2061.5625,1821.9375,1215.5625,957.375]
[21,null,{"$f":"C308*$K$4","v":2524.5},2133,1884.9375,1257.1875,990.5625]
[22,null,{"$f":"C309*$K$4","v":2611.6875},2206.125,1950.1875,1300.5,1024.875]
[23,null,{"$f":"C310*$K$4","v":2701.6875},2282.625,2017.125,1345.5,1059.75]
[24,null,{"$f":"C311*$K$4","v":2795.0625},2361.375,2086.875,1392.1875,1096.875]
[25,null,{"$f":"C312*$K$4","v":2891.25},2442.9375,2158.875,1440,1134.5625]
[26,null,{"$f":"C313*$K$4","v":2991.375},2527.3125,2233.6875,1490.0625,1173.9375]
[27,null,{"$f":"C314*$K$4","v":3094.875},2614.5,2310.75,1541.25,1214.4375]
[28,null,{"$f":"C315*$K$4","v":3201.1875},2704.5,2390.625,1594.6875,1256.0625]
[29,null,{"$f":"C316*$K$4","v":3341.25},2823.1875,2495.25,1664.4375,1311.1875]
[30,null,{"$f":"C317*$K$4","v":3457.125},2920.5,2581.3125,1721.8125,1356.1875]
[31,null,{"$f":"C318*$K$4","v":3576.375},3021.1875,2670.1875,1781.4375,1403.4375]
[32,null,{"$f":"C319*$K$4","v":3699.5625},3125.8125,2762.4375,1842.75,1451.8125]
[33,null,{"$f":"C320*$K$4","v":3827.25},3233.8125,2857.5,1906.3125,1501.875]
[34,null,{"$f":"C321*$K$4","v":3959.4375},3345.1875,2956.5,1972.125,1553.625]
[35,null,{"$f":"C322*$K$4","v":4096.125},3460.5,3058.3125,2040.1875,1607.0625]
[36,null,{"$f":"C323*$K$4","v":4237.3125},3580.3125,3164.0625,2110.5,1662.75]
[37,null,{"$f":"C324*$K$4","v":4345.3125},3670.875,3244.5,2164.5,1704.9375]
[38,null,{"$f":"C325*$K$4","v":4566.9375},3858.1875,3409.875,2274.75,1792.125]
[39,null,{"$f":"C326*$K$4","v":4667.0625},3942.5625,3484.6875,2324.25,1830.9375]
[40,null,{"$f":"C327*$K$4","v":4768.875},4029.1875,3560.625,2375.4375,1871.4375]
[41,null,{"$f":"C328*$K$4","v":4873.5},4116.9375,3638.8125,2427.1875,1911.9375]
[42,null,{"$f":"C329*$K$4","v":4979.8125},4207.5,3718.125,2480.625,1954.125]
[43,null,{"$f":"C330*$K$4","v":5088.9375},4299.1875,3799.6875,2534.625,1996.875]
[44,null,{"$f":"C331*$K$4","v":5200.3125},4393.125,3882.9375,2590.3125,2040.1875]
[45,null,{"$f":"C332*$K$4","v":5313.9375},4489.3125,3967.875,2646.5625,2085.1875]
[46,null,{"$f":"C333*$K$4","v":5478.75},4628.8125,4090.5,2728.6875,2149.875]
[47,null,{"$f":"C334*$K$4","v":5560.875},4698,4151.8125,2769.75,2181.9375]
[48,null,{"$f":"C335*$K$4","v":5805},4904.4375,4334.625,2891.25,2277.5625]
[49,null,{"$f":"C336*$K$4","v":6060.375},5119.875,4524.75,3018.375,2377.6875]
[50,null,{"$f":"C337*$K$4","v":6215.625},5250.9375,4640.625,3095.4375,2439]
[51,null,{"$f":"C338*$K$4","v":6488.4375},5482.125,4844.8125,3231.5625,2545.875]
[52,null,{"$f":"C339*$K$4","v":6773.625},5722.875,5058,3373.875,2657.8125]
[53,null,{"$f":"C340*$K$4","v":7071.1875},5974.3125,5280.1875,3522.375,2774.8125]
[54,null,{"$f":"C341*$K$4","v":7382.25},6237,5511.9375,3677.0625,2896.3125]
[55,null,{"$f":"C342*$K$4","v":7706.25},6510.9375,5754.375,3838.5,3024]
[56,null,{"$f":"C343*$K$4","v":8168.625},6901.3125,6099.1875,4068.5625,3205.125]
[57,null,{"$f":"C344*$K$4","v":8659.125},7315.3125,6465.375,4312.6875,3397.5]
[58,null,{"$f":"C345*$K$4","v":9178.3125},7754.625,6853.5,4571.4375,3601.6875]
[59,null,{"$f":"C346*$K$4","v":9729},8219.8125,7264.6875,4845.9375,3817.6875]
[60,null,{"$f":"C347*$K$4","v":10312.875},8713.125,7700.625,5136.75,4046.625]
[61,null,{"$f":"C348*$K$4","v":10983.375},9279,8201.25,5470.875,4309.875]
[62,null,{"$f":"C349*$K$4","v":11697.1875},9882.5625,8733.9375,5826.375,4590]
[63,null,{"$f":"C350*$K$4","v":12457.6875},10524.9375,9301.5,6204.9375,4888.125]
[64,null,{"$f":"C351*$K$4","v":13267.125},11208.9375,9906.1875,6608.25,5205.9375]
[65,null,{"$f":"C352*$K$4","v":14130},11937.375,10550.25,7038,5544]
[66,null,{"$f":"C353*$K$4","v":15048},12713.625,11235.9375,7495.3125,5904.5625]
[67,null,{"$f":"C354*$K$4","v":16026.1875},13539.9375,11966.625,7982.4375,6288.1875]
[68,null,{"$f":"C355*$K$4","v":17067.9375},14419.6875,12744,8501.625,6697.125]
[69,null,{"$f":"C356*$K$4","v":18177.1875},15357.375,13572.5625,9054,7132.5]
[70,null,{"$f":"C357*$K$4","v":19359},16355.25,14454.5625,9642.375,7596]
[71,null,{"$f":"C358*$K$4","v":20617.3125},17418.375,15394.5,10269,8089.875]
[72,null,{"$f":"C359*$K$4","v":21957.1875},18550.6875,16395.1875,10936.6875,8615.8125]
[73,null,{"$f":"C360*$K$4","v":23384.8125},19756.6875,17460.5625,11647.6875,9175.5]
[74,null,{"$f":"C361*$K$4","v":24904.6875},21040.875,18595.6875,12404.8125,9772.3125]
[75,null,{"$f":"C362*$K$4","v":26523.5625},22408.3125,19804.5,13210.875,10407.375]
[76,null,{"$f":"C363*$K$4","v":28247.625},23864.625,21091.5,14069.8125,11083.5]
[77,null,{"$f":"C364*$K$4","v":30083.625},25416,22462.3125,14984.4375,11804.0625]
[78,null,{"$f":"C365*$K$4","v":32038.875},27068.0625,23922.5625,15958.125,12571.3125]
[79,null,{"$f":"C366*$K$4","v":34121.8125},28827.5625,25477.875,16995.375,13388.625]
[80,null,{"$f":"C367*$K$4","v":36339.75},30701.25,27133.875,18100.125,14258.8125]
[81,null,{"$f":"C368*$K$4","v":38701.6875},32697,28897.3125,19276.875,15185.8125]
[82,null,{"$f":"C369*$K$4","v":41217.1875},34822.125,30775.5,20529.5625,16173]
[83,null,{"$f":"C370*$K$4","v":43896.375},37085.625,32776.3125,21864.375,17223.75]
[84,"o más",{"$f":"C371*$K$4","v":46749.375},39495.9375,34906.5,23285.25,18343.6875]
[1,"Hijo",{"$f":"C372*$K$4","v":1063.125},898.3125,793.6875,529.3125,416.8125]
[2,"Hijos",{"$f":"C373*$K$4","v":1675.125},1415.25,1250.4375,834.1875,657]
[3,"Hijos o más",{"$f":"C374*$K$4","v":2443.5},2064.375,1824.75,1217.25,959.0625]
[]
["BUPA GLOBAL ELITE"]
["TARIFAS TRIMESTRALES"]
["EDAD"]
[" "," ",1000,2000,3500]
[18,null,{"$f":"C6*$K$3","v":12714.375},{"$f":"D6*$K$3","v":9071.25},7199.0625,6208.125,4662.1875]
[19,null,{"$f":"C7*$K$3","v":13141.875},9375.9375,7440.9375,6417.1875,4818.75]
[20,null,{"$f":"C8*$K$3","v":13584.375},9691.875,7691.25,6632.8125,4980.9375]
[21,null,{"$f":"C9*$K$3","v":14040.9375},10017.1875,7950,6855.9375,5148.75]
[22,null,{"$f":"C10*$K$3","v":14513.4375},10354.6875,8217.1875,7086.5625,5322.1875]
[23,null,{"$f":"C11*$K$3","v":15001.875},10703.4375,8493.75,7325.625,5501.25]
[24,null,{"$f":"C12*$K$3","v":15506.25},11063.4375,8779.6875,7572.1875,5685.9375]
[25,null,{"$f":"C13*$K$3","v":16028.4375},11435.625,9075,7826.25,5878.125]
[26,null,{"$f":"C14*$K$3","v":16567.5},11820,9380.625,8089.6875,6075]
[27,null,{"$f":"C15*$K$3","v":17125.3125},12218.4375,9696.5625,8362.5,6279.375]
[28,null,{"$f":"C16*$K$3","v":17701.875},12629.0625,10022.8125,8643.75,6491.25]
[29,null,{"$f":"C17*$K$3","v":18297.1875},13053.75,10359.375,8934.375,6709.6875]
[30,null,{"$f":"C18*$K$3","v":18913.125},13493.4375,10708.125,9235.3125,6935.625]
[31,null,{"$f":"C19*$K$3","v":19548.75},13947.1875,11069.0625,9545.625,7169.0625]
[32,null,{"$f":"C20*$K$3","v":20206.875},14416.875,11441.25,9867.1875,7410]
[33,null,{"$f":"C21*$K$3","v":20886.5625},14901.5625,11826.5625,10199.0625,7659.375]
[34,null,{"$f":"C22*$K$3","v":21698.4375},15480.9375,12285.9375,10595.625,7956.5625]
[35,null,{"$f":"C23*$K$3","v":22054.6875},15735,12487.5,10769.0625,8087.8125]
[36,null,{"$f":"C24*$K$3","v":22416.5625},15992.8125,12691.875,10946.25,8220]
[37,null,{"$f":"C25*$K$3","v":22784.0625},16255.3125,12900,11125.3125,8355]
[38,null,{"$f":"C26*$K$3","v":23158.125},16522.5,13111.875,11308.125,8491.875]
[39,null,{"$f":"C27*$K$3","v":23537.8125},16793.4375,13327.5,11493.75,8631.5625]
[40,null,{"$f":"C28*$K$3","v":23924.0625},17069.0625,13545.9375,11682.1875,8773.125]
[41,null,{"$f":"C29*$K$3","v":24316.875},17349.375,13768.125,11874.375,8917.5]
[42,null,{"$f":"C30*$K$3","v":24716.25},17633.4375,13994.0625,12068.4375,9063.75]
[43,null,{"$f":"C31*$K$3","v":25121.25},17923.125,14223.75,12267.1875,9211.875]
[44,null,{"$f":"C32*$K$3","v":25533.75},18217.5,14457.1875,12467.8125,9363.75]
[45,null,{"$f":"C33*$K$3","v":25952.8125},18516.5625,14694.375,12673.125,9516.5625]
[46,null,{"$f":"C34*$K$3","v":26378.4375},18820.3125,14935.3125,12881.25,9673.125]
[47,null,{"$f":"C35*$K$3","v":26811.5625},19128.75,15180.9375,13092.1875,9831.5625]
[48,null,{"$f":"C36*$K$3","v":27252.1875},19442.8125,15430.3125,13306.875,9992.8125]
[49,null,{"$f":"C37*$K$3","v":27863.4375},19878.75,15776.25,13605.9375,10217.8125]
[50,null,{"$f":"C38*$K$3","v":28899.375},20617.5,16362.1875,14111.25,10597.5]
[51,null,{"$f":"C39*$K$3","v":29972.8125},21384.375,16970.625,14636.25,10991.25]
[52,null,{"$f":"C40*$K$3","v":31087.5},22179.375,17601.5625,15180,11400]
[53,null,{"$f":"C41*$K$3","v":32242.5},23003.4375,18255.9375,15744.375,11823.75]
[54,null,{"$f":"C42*$K$3","v":33440.625},23858.4375,18934.6875,16329.375,12262.5]
[55,null,{"$f":"C43*$K$3","v":34683.75},24745.3125,19637.8125,16935.9375,12719.0625]
[56,null,{"$f":"C44*$K$3","v":35968.125},25661.25,20365.3125,17563.125,13189.6875]
[57,null,{"$f":"C45*$K$3","v":37944.375},27071.25,21483.75,18527.8125,13914.375]
[58,null,{"$f":"C46*$K$3","v":40028.4375},28558.125,22664.0625,19545.9375,14678.4375]
[59,null,{"$f":"C47*$K$3","v":42227.8125},30127.5,23910,20620.3125,15484.6875]
[60,null,{"$f":"C48*$K$3","v":44548.125},31783.125,25223.4375,21752.8125,16335.9375]
[61,null,{"$f":"C49*$K$3","v":46995.9375},33529.6875,26609.0625,22948.125,17233.125]
[62,null,{"$f":"C50*$K$3","v":49577.8125},35371.875,28070.625,24209.0625,18180]
[63,null,{"$f":"C51*$K$3","v":52302.1875},37315.3125,29613.75,25539.375,19179.375]
[64,null,{"$f":"C52*$K$3","v":55175.625},39364.6875,31240.3125,26941.875,20233.125]
[65,null,{"$f":"C53*$K$3","v":58207.5},41527.5,32956.875,28422.1875,21345]
[66,null,{"$f":"C54*$K$3","v":61405.3125},43809.375,34768.125,29984.0625,22516.875]
[67,null,{"$f":"C55*$K$3","v":64779.375},46216.875,36677.8125,31631.25,23754.375]
[68,null,{"$f":"C56*$K$3","v":68338.125},48755.625,38693.4375,33369.375,25059.375]
[69,null,{"$f":"C57*$K$3","v":72092.8125},51435,40818.75,35203.125,26436.5625]
[70,null,{"$f":"C58*$K$3","v":76053.75},54260.625,43062.1875,37137.1875,27888.75]
[71,null,{"$f":"C59*$K$3","v":80233.125},57241.875,45427.5,39178.125,29421.5625]
[72,null,{"$f":"C60*$K$3","v":84641.25},60387.1875,47924.0625,41330.625,31037.8125]
[73,null,{"$f":"C61*$K$3","v":89291.25},63705,50556.5625,43601.25,32743.125]
[74,null,{"$f":"C62*$K$3","v":94197.1875},67205.625,53334.375,45996.5625,34542.1875]
[75,null,{"$f":"C63*$K$3","v":99373.125},70897.5,56265,48524.0625,36440.625]
[76,null,{"$f":"C64*$K$3","v":104833.125},74792.8125,59356.875,51190.3125,38442.1875]
[77,null,{"$f":"C65*$K$3","v":110593.125},78902.8125,62617.5,54002.8125,40554.375]
[78,null,{"$f":"C66*$K$3","v":116669.0625},83237.8125,66058.125,56970,42782.8125]
[79,null,{"$f":"C67*$K$3","v":123079.6875},87810.9375,69688.125,60099.375,45133.125]
[80,null,{"$f":"C68*$K$3","v":129841.875},92635.3125,73516.875,63402.1875,47612.8125]
[81,null,{"$f":"C69*$K$3","v":136976.25},97725,77555.625,66885,50229.375]
[82,null,{"$f":"C70*$K$3","v":144501.5625},103095,81817.5,70560,52988.4375]
[83,null,{"$f":"C71*$K$3","v":152441.25},108759.375,86312.8125,74437.5,55900.3125]
[84,"o más",{"$f":"C72*$K$3","v":160816.875},114735,91054.6875,78526.875,58971.5625]
[1,"Hijo",{"$f":"C73*$K$3","v":5458.125},3894.375,3090.9375,2665.3125,2001.5625]
[2,"Hijos",{"$f":"C74*$K$3","v":8600.625},6135.9375,4869.375,4200,3153.75]
[3,"Hijos o más",{"$f":"C75*$K$3","v":12548.4375},8953.125,7105.3125,6127.5,4601.25]
[]
["BUPA GLOBAL PREMIER"]
["TARIFAS TRIMESTRALES"]
["EDAD"]
[" "," ",2000,5000]
[18,null,{"$f":"C155*$K$3","v":8251.875},{"$f":"D155*$K$3","v":5957.8125},4155,3135.9375,0]
[19,null,{"$f":"C156*$K$3","v":8529.375},6157.5,4294.6875,3240.9375,0]
[20,null,{"$f":"C157*$K$3","v":8816.25},6365.625,4439.0625,3349.6875,0]
[21,null,{"$f":"C158*$K$3","v":9112.5},6579.375,4588.125,3463.125,0]
[22,null,{"$f":"C159*$K$3","v":9419.0625},6800.625,4742.8125,3579.375,0]
[23,null,{"$f":"C160*$K$3","v":9735.9375},7029.375,4902.1875,3699.375,0]
[24,null,{"$f":"C161*$K$3","v":10064.0625},7265.625,5067.1875,3824.0625,0]
[25,null,{"$f":"C162*$K$3","v":10402.5},7510.3125,5237.8125,3952.5,0]
[26,null,{"$f":"C163*$K$3","v":10752.1875},7763.4375,5414.0625,4085.625,0]
[27,null,{"$f":"C164*$K$3","v":11114.0625},8025,5595.9375,4223.4375,0]
[28,null,{"$f":"C165*$K$3","v":11488.125},8295,5784.375,4365.9375,0]
[29,null,{"$f":"C166*$K$3","v":11874.375},8573.4375,5979.375,4512.1875,0]
[30,null,{"$f":"C167*$K$3","v":12274.6875},8862.1875,6180,4664.0625,0]
[31,null,{"$f":"C168*$K$3","v":12687.1875},9160.3125,6388.125,4821.5625,0]
[32,null,{"$f":"C169*$K$3","v":13114.6875},9468.75,6602.8125,4983.75,0]
[33,null,{"$f":"C170*$K$3","v":13555.3125},9787.5,6825,5151.5625,0]
[34,null,{"$f":"C171*$K$3","v":14011.875},10116.5625,7054.6875,5324.0625,0]
[35,null,{"$f":"C172*$K$3","v":14313.75},10334.0625,7206.5625,5439.375,0]
[36,null,{"$f":"C173*$K$3","v":14548.125},10503.75,7324.6875,5528.4375,0]
[37,null,{"$f":"C174*$K$3","v":14787.1875},10676.25,7445.625,5619.375,0]
[38,null,{"$f":"C175*$K$3","v":15030},10851.5625,7567.5,5711.25,0]
[39,null,{"$f":"C176*$K$3","v":15276.5625},11029.6875,7691.25,5805,0]
[40,null,{"$f":"C177*$K$3","v":15526.875},11210.625,7817.8125,5900.625,0]
[41,null,{"$f":"C178*$K$3","v":15781.875},11394.375,7946.25,5997.1875,0]
[42,null,{"$f":"C179*$K$3","v":16040.625},11581.875,8076.5625,6095.625,0]
[43,null,{"$f":"C180*$K$3","v":16304.0625},11771.25,8208.75,6195.9375,0]
[44,null,{"$f":"C181*$K$3","v":16571.25},11964.375,8343.75,6297.1875,0]
[45,null,{"$f":"C182*$K$3","v":16843.125},12161.25,8480.625,6400.3125,0]
[46,null,{"$f":"C183*$K$3","v":17119.6875},12360.9375,8620.3125,6505.3125,0]
[47,null,{"$f":"C184*$K$3","v":17400.9375},12563.4375,8760.9375,6612.1875,0]
[48,null,{"$f":"C185*$K$3","v":17685.9375},12769.6875,8905.3125,6720.9375,0]
[49,null,{"$f":"C186*$K$3","v":18083.4375},13055.625,9105,6871.875,0]
[50,null,{"$f":"C187*$K$3","v":18755.625},13541.25,9443.4375,7126.875,0]
[51,null,{"$f":"C188*$K$3","v":19452.1875},14044.6875,9794.0625,7392.1875,0]
[52,null,{"$f":"C189*$K$3","v":20175.9375},14566.875,10158.75,7666.875,0]
[53,null,{"$f":"C190*$K$3","v":20925},15107.8125,10535.625,7951.875,0]
[54,null,{"$f":"C191*$K$3","v":21703.125},15669.375,10927.5,8247.1875,0]
[55,null,{"$f":"C192*$K$3","v":22510.3125},16252.5,11333.4375,8553.75,0]
[56,null,{"$f":"C193*$K$3","v":23342.8125},16853.4375,11753.4375,8870.625,0]
[57,null,{"$f":"C194*$K$3","v":24625.3125},17779.6875,12399.375,9358.125,0]
[58,null,{"$f":"C195*$K$3","v":26102.8125},18846.5625,13142.8125,9918.75,0]
[59,null,{"$f":"C196*$K$3","v":27669.375},19977.1875,13931.25,10514.0625,0]
[60,null,{"$f":"C197*$K$3","v":29467.5},21275.625,14836.875,11197.5,0]
[61,null,{"$f":"C198*$K$3","v":31383.75},22658.4375,15801.5625,11925.9375,0]
[62,null,{"$f":"C199*$K$3","v":33423.75},24131.25,16828.125,12701.25,0]
[63,null,{"$f":"C200*$K$3","v":35595.9375},25700.625,17922.1875,13526.25,0]
[64,null,{"$f":"C201*$K$3","v":37909.6875},27370.3125,19087.5,14405.625,0]
[65,null,{"$f":"C202*$K$3","v":40373.4375},29149.6875,20327.8125,15342.1875,0]
[66,null,{"$f":"C203*$K$3","v":42998.4375},31044.375,21649.6875,16338.75,0]
[67,null,{"$f":"C204*$K$3","v":45793.125},33061.875,23056.875,17400.9375,0]
[68,null,{"$f":"C205*$K$3","v":48769.6875},35211.5625,24555,18532.5,0]
[69,null,{"$f":"C206*$K$3","v":51939.375},37500,26151.5625,19737.1875,0]
[70,null,{"$f":"C207*$K$3","v":55055.625},39750,27720,20921.25,0]
[71,null,{"$f":"C208*$K$3","v":58359.375},42135,29384.0625,22176.5625,0]
[72,null,{"$f":"C209*$K$3","v":61860.9375},44663.4375,31146.5625,23506.875,0]
[73,null,{"$f":"C210*$K$3","v":65572.5},47342.8125,33015,24916.875,0]
[74,null,{"$f":"C211*$K$3","v":69507.1875},50183.4375,34995.9375,26412.1875,0]
[75,null,{"$f":"C212*$K$3","v":73677.1875},53194.6875,37095.9375,27997.5,0]
[76,null,{"$f":"C213*$K$3","v":78097.5},56385.9375,39321.5625,29676.5625,0]
[77,null,{"$f":"C214*$K$3","v":82784.0625},59769.375,41681.25,31457.8125,0]
[78,null,{"$f":"C215*$K$3","v":87750.9375},63355.3125,44182.5,33345,0]
[79,null,{"$f":"C216*$K$3","v":93015.9375},67156.875,46832.8125,35345.625,0]
[80,null,{"$f":"C217*$K$3","v":98596.875},71186.25,49643.4375,37466.25,0]
[81,null,{"$f":"C218*$K$3","v":104512.5},75457.5,52621.875,39714.375,0]
[82,null,{"$f":"C219*$K$3","v":110783.4375},79985.625,55778.4375,42097.5,0]
[83,null,{"$f":"C220*$K$3","v":117430.3125},84784.6875,59125.3125,44623.125,0]
[84,"o más",{"$f":"C221*$K$3","v":124475.625},89871.5625,62672.8125,47300.625,0]
[1,"Hijo",{"$f":"C222*$K$3","v":3917.8125},2829.375,1972.5,1488.75,0]
[2,"Hijos",{"$f":"C223*$K$3","v":6173.4375},4457.8125,3108.75,2345.625,0]
[3,"Hijos o más",{"$f":"C224*$K$3","v":9007.5},6503.4375,4535.625,3422.8125,0]
[]
["BUPA GLOBAL SELECT"]
["TARIFAS TRIMESTRALES"]
["EDAD"]
[" "," ",3500,5000]
[18,null,{"$f":"C305*$K$3","v":3800.625},{"$f":"D305*$K$3","v":3210},2837.8125,1892.8125,1490.625]
[19,null,{"$f":"C306*$K$3","v":3931.875},3321.5625,2935.3125,1958.4375,1542.1875]
[20,null,{"$f":"C307*$K$3","v":4066.875},3435.9375,3036.5625,2025.9375,1595.625]
[21,null,{"$f":"C308*$K$3","v":4207.5},3555,3141.5625,2095.3125,1650.9375]
[22,null,{"$f":"C309*$K$3","v":4352.8125},3676.875,3250.3125,2167.5,1708.125]
[23,null,{"$f":"C310*$K$3","v":4502.8125},3804.375,3361.875,2242.5,1766.25]
[24,null,{"$f":"C311*$K$3","v":4658.4375},3935.625,3478.125,2320.3125,1828.125]
[25,null,{"$f":"C312*$K$3","v":4818.75},4071.5625,3598.125,2400,1890.9375]
[26,null,{"$f":"C313*$K$3","v":4985.625},4212.1875,3722.8125,2483.4375,1956.5625]
[27,null,{"$f":"C314*$K$3","v":5158.125},4357.5,3851.25,2568.75,2024.0625]
[28,null,{"$f":"C315*$K$3","v":5335.3125},4507.5,3984.375,2657.8125,2093.4375]
[29,null,{"$f":"C316*$K$3","v":5568.75},4705.3125,4158.75,2774.0625,2185.3125]
[30,null,{"$f":"C317*$K$3","v":5761.875},4867.5,4302.1875,2869.6875,2260.3125]
[31,null,{"$f":"C318*$K$3","v":5960.625},5035.3125,4450.3125,2969.0625,2339.0625]
[32,null,{"$f":"C319*$K$3","v":6165.9375},5209.6875,4604.0625,3071.25,2419.6875]
[33,null,{"$f":"C320*$K$3","v":6378.75},5389.6875,4762.5,3177.1875,2503.125]
[34,null,{"$f":"C321*$K$3","v":6599.0625},5575.3125,4927.5,3286.875,2589.375]
[35,null,{"$f":"C322*$K$3","v":6826.875},5767.5,5097.1875,3400.3125,2678.4375]
[36,null,{"$f":"C323*$K$3","v":7062.1875},5967.1875,5273.4375,3517.5,2771.25]
[37,null,{"$f":"C324*$K$3","v":7242.1875},6118.125,5407.5,3607.5,2841.5625]
[38,null,{"$f":"C325*$K$3","v":7611.5625},6430.3125,5683.125,3791.25,2986.875]
[39,null,{"$f":"C326*$K$3","v":7778.4375},6570.9375,5807.8125,3873.75,3051.5625]
[40,null,{"$f":"C327*$K$3","v":7948.125},6715.3125,5934.375,3959.0625,3119.0625]
[41,null,{"$f":"C328*$K$3","v":8122.5},6861.5625,6064.6875,4045.3125,3186.5625]
[42,null,{"$f":"C329*$K$3","v":8299.6875},7012.5,6196.875,4134.375,3256.875]
[43,null,{"$f":"C330*$K$3","v":8481.5625},7165.3125,6332.8125,4224.375,3328.125]
[44,null,{"$f":"C331*$K$3","v":8667.1875},7321.875,6471.5625,4317.1875,3400.3125]
[45,null,{"$f":"C332*$K$3","v":8856.5625},7482.1875,6613.125,4410.9375,3475.3125]
[46,null,{"$f":"C333*$K$3","v":9131.25},7714.6875,6817.5,4547.8125,3583.125]
[47,null,{"$f":"C334*$K$3","v":9268.125},7830,6919.6875,4616.25,3636.5625]
[48,null,{"$f":"C335*$K$3","v":9675},8174.0625,7224.375,4818.75,3795.9375]
[49,null,{"$f":"C336*$K$3","v":10100.625},8533.125,7541.25,5030.625,3962.8125]
[50,null,{"$f":"C337*$K$3","v":10359.375},8751.5625,7734.375,5159.0625,4065]
[51,null,{"$f":"C338*$K$3","v":10814.0625},9136.875,8074.6875,5385.9375,4243.125]
[52,null,{"$f":"C339*$K$3","v":11289.375},9538.125,8430,5623.125,4429.6875]
[53,null,{"$f":"C340*$K$3","v":11785.3125},9957.1875,8800.3125,5870.625,4624.6875]
[54,null,{"$f":"C341*$K$3","v":12303.75},10395,9186.5625,6128.4375,4827.1875]
[55,null,{"$f":"C342*$K$3","v":12843.75},10851.5625,9590.625,6397.5,5040]
[56,null,{"$f":"C343*$K$3","v":13614.375},11502.1875,10165.3125,6780.9375,5341.875]
[57,null,{"$f":"C344*$K$3","v":14431.875},12192.1875,10775.625,7187.8125,5662.5]
[58,null,{"$f":"C345*$K$3","v":15297.1875},12924.375,11422.5,7619.0625,6002.8125]
[59,null,{"$f":"C346*$K$3","v":16215},13699.6875,12107.8125,8076.5625,6362.8125]
[60,null,{"$f":"C347*$K$3","v":17188.125},14521.875,12834.375,8561.25,6744.375]
[61,null,{"$f":"C348*$K$3","v":18305.625},15465,13668.75,9118.125,7183.125]
[62,null,{"$f":"C349*$K$3","v":19495.3125},16470.9375,14556.5625,9710.625,7650]
[63,null,{"$f":"C350*$K$3","v":20762.8125},17541.5625,15502.5,10341.5625,8146.875]
[64,null,{"$f":"C351*$K$3","v":22111.875},18681.5625,16510.3125,11013.75,8676.5625]
[65,null,{"$f":"C352*$K$3","v":23550},19895.625,17583.75,11730,9240]
[66,null,{"$f":"C353*$K$3","v":25080},21189.375,18726.5625,12492.1875,9840.9375]
[67,null,{"$f":"C354*$K$3","v":26710.3125},22566.5625,19944.375,13304.0625,10480.3125]
[68,null,{"$f":"C355*$K$3","v":28446.5625},24032.8125,21240,14169.375,11161.875]
[69,null,{"$f":"C356*$K$3","v":30295.3125},25595.625,22620.9375,15090,11887.5]
[70,null,{"$f":"C357*$K$3","v":32265},27258.75,24090.9375,16070.625,12660]
[71,null,{"$f":"C358*$K$3","v":34362.1875},29030.625,25657.5,17115,13483.125]
[72,null,{"$f":"C359*$K$3","v":36595.3125},30917.8125,27325.3125,18227.8125,14359.6875]
[73,null,{"$f":"C360*$K$3","v":38974.6875},32927.8125,29100.9375,19412.8125,15292.5]
[74,null,{"$f":"C361*$K$3","v":41507.8125},35068.125,30992.8125,20674.6875,16287.1875]
[75,null,{"$f":"C362*$K$3","v":44205.9375},37347.1875,33007.5,22018.125,17345.625]
[76,null,{"$f":"C363*$K$3","v":47079.375},39774.375,35152.5,23449.6875,18472.5]
[77,null,{"$f":"C364*$K$3","v":50139.375},42360,37437.1875,24974.0625,19673.4375]
[78,null,{"$f":"C365*$K$3","v":53398.125},45113.4375,39870.9375,26596.875,20952.1875]
[79,null,{"$f":"C366*$K$3","v":56869.6875},48045.9375,42463.125,28325.625,22314.375]
[80,null,{"$f":"C367*$K$3","v":60566.25},51168.75,45223.125,30166.875,23764.6875]
[81,null,{"$f":"C368*$K$3","v":64502.8125},54495,48162.1875,32128.125,25309.6875]
[82,null,{"$f":"C369*$K$3","v":68695.3125},58036.875,51292.5,34215.9375,26955]
[83,null,{"$f":"C370*$K$3","v":73160.625},61809.375,54627.1875,36440.625,28706.25]
[84,"o más",{"$f":"C371*$K$3","v":77915.625},65826.5625,58177.5,38808.75,30572.8125]
[1,"Hijo",{"$f":"C372*$K$3","v":1771.875},1497.1875,1322.8125,882.1875,694.6875]
[2,"Hijos",{"$f":"C373*$K$3","v":2791.875},2358.75,2084.0625,1390.3125,1095]
[3,"Hijos o más",{"$f":"C374*$K$3","v":4072.5},3440.625,3041.25,2028.75,1598.4375]
[]
["BUPA GLOBAL MAJOR MEDICAL"]
["TARIFAS ANUALES"]
["EDAD"]
[" "," ",10000,20000,null,null,null,null,null,null,null,null,null,null,"Otros dependientes panel"]
[18,null,33937.5,24775,null,null,null,null,20012.5,14625,null,19011.875,13893.75,null,"Edad otros dependientes","ID",10000,20000]
[19,null,34225,24987.5,null,null,null,null,20875,15225,null,19831.25,14463.75,null,{"$f":"'INGRESO DE DATOS'!$L$16","v":1},1,{"$f":"IF(O906>0,(IF(O906>18,VLOOKUP(O906,$A$905:$G$971,3,FALSE),Tablas!$C$905)),0)","v":33937.5},{"$f":"IF(O906>0,(IF(O906>18,VLOOKUP(O906,$A$905:$G$971,4,FALSE),Tablas!$D$905)),0)","v":24775}]
[20,null,35450,25887.5,null,null,null,null,21775,15900,null,20686.25,15105,null,{"$f":"'INGRESO DE DATOS'!$L$17","v":5},2,{"$f":"IF(O907>0,(IF(O907>18,VLOOKUP(O907,$A$905:$G$971,3,FALSE),Tablas!$C$905)),0)","v":33937.5},{"$f":"IF(O907>0,(IF(O907>18,VLOOKUP(O907,$A$905:$G$971,4,FALSE),Tablas!$D$905)),0)","v":24775}]
[21,null,36725,26812.5,null,null,null,null,22700,16562.5,null,21565,15734.375,null,{"$f":"'INGRESO DE DATOS'!$L$18","v":8},3,{"$f":"IF(O908>0,(IF(O908>18,VLOOKUP(O908,$A$905:$G$971,3,FALSE),Tablas!$C$905)),0)","v":33937.5},{"$f":"IF(O908>0,(IF(O908>18,VLOOKUP(O908,$A$905:$G$971,4,FALSE),Tablas!$D$905)),0)","v":24775}]
[22,null,38050,27775,null,null,null,null,23600,17225,null,22420,16363.75,null,{"$f":"'INGRESO DE DATOS'!$L$19","v":0},4,{"$f":"IF(O909>0,(IF(O909>18,VLOOKUP(O909,$A$905:$G$971,3,FALSE),Tablas!$C$905)),0)","v":0},{"$f":"IF(O909>0,(IF(O909>18,VLOOKUP(O909,$A$905:$G$971,4,FALSE),Tablas!$D$905)),0)","v":0}]
[23,null,39425,28775,null,null,null,null,24550,17912.5,null,23322.5,17016.875,null,{"$f":"'INGRESO DE DATOS'!$L$20","v":0},5,{"$f":"IF(O910>0,(IF(O910>18,VLOOKUP(O910,$A$905:$G$971,3,FALSE),Tablas!$C$905)),0)","v":0},{"$f":"IF(O910>0,(IF(O910>18,VLOOKUP(O910,$A$905:$G$971,4,FALSE),Tablas!$D$905)),0)","v":0}]
[24,null,40837.5,29812.5,null,null,null,null,25475,18600,null,24201.25,17670,null,null,"Total",{"$f":"SUM(Q906:Q910)","v":101812.5},{"$f":"SUM(R906:R910)","v":74325}]
[25,null,42312.5,30887.5,null,null,null,null,26137.5,19087.5,null,24830.625,18133.125]
[26,null,43837.5,32000,null,null,null,null,27075,19750,null,25721.25,18762.5]
[27,null,45412.5,33150,null,null,null,null,28050,20487.5,null,26647.5,19463.125]
[28,null,47050,34350,null,null,null,null,29037.5,21175,null,27585.625,20116.25]
[29,null,48750,35587.5,null,null,null,null,30262.5,22100,null,28749.375,20995]
[30,null,50500,36862.5,null,null,null,null,31550,23037.5,null,29972.5,21885.625]
[31,null,52325,38187.5,null,null,null,null,32862.5,23987.5,null,31219.375,22788.125]
[32,null,54200,39575,null,null,null,null,34200,24962.5,null,32490,23714.375]
[33,null,56150,41000,null,null,null,null,35050,25587.5,null,33297.5,24308.125]
[34,null,58175,42475,null,null,null,null,35962.5,26262.5,null,34164.375,24949.375]
[35,null,60275,44000,null,null,null,null,36937.5,26950,null,35090.625,25602.5]
[36,null,61550,44937.5,null,null,null,null,37850,27600,null,35957.5,26220]
[37,null,63087.5,46050,null,null,null,null,38762.5,28300,null,36824.375,26885]
[38,null,64662.5,47200,null,null,null,null,39637.5,28937.5,null,37655.625,27490.625]
[39,null,66275,48375,null,null,null,null,40862.5,29837.5,null,38819.375,28345.625]
[40,null,67925,49587.5,null,null,null,null,41975,30650,null,39876.25,29117.5]
[41,null,69612.5,50812.5,null,null,null,null,43087.5,31475,null,40933.125,29901.25]
[42,null,71350,52087.5,null,null,null,null,44200,32287.5,null,41990,30673.125]
[43,null,73125,53375,null,null,null,null,45450,33175,null,43177.5,31516.25]
[44,null,74950,54712.5,null,null,null,null,46750,34137.5,null,44412.5,32430.625]
[45,null,76812.5,56075,null,null,null,null,48025,35050,null,45623.75,33297.5]
[46,null,78725,57475,null,null,null,null,49375,36025,null,46906.25,34223.75]
[47,null,83087.5,60650,null,null,null,null,50700,36987.5,null,48165,35138.125]
[48,null,86237.5,62950,null,null,null,null,53125,38800,null,50468.75,36860]
[49,null,89500,65337.5,null,null,null,null,54837.5,40000,null,52095.625,38000]
[50,null,92887.5,67812.5,null,null,null,null,56325,41150,null,53508.75,39092.5]
[51,null,96412.5,70375,null,null,null,null,57750,42175,null,54862.5,40066.25]
[52,null,100062.5,73037.5,null,null,null,null,59725,43600,null,56738.75,41420]
[53,null,103850,75812.5,null,null,null,null,63075,46050,null,59921.25,43747.5]
[54,null,107775,78675,null,null,null,null,67062.5,48950,null,63709.375,46502.5]
[55,null,111862.5,81662.5,null,null,null,null,70487.5,51462.5,null,66963.125,48889.375]
[56,null,118575,86562.5,null,null,null,null,73300,53487.5,null,69635,50813.125]
[57,null,125687.5,91750,null,null,null,null,76837.5,56100,null,72995.625,53295]
[58,null,133225,97250,null,null,null,null,82387.5,60175,null,78268.125,57166.25]
[59,null,141225,103087.5,null,null,null,null,88100,64300,null,83695,61085]
[60,null,149700,109275,null,null,null,null,94387.5,68900,null,89668.125,65455]
[61,null,158675,115837.5,null,null,null,null,100825,73587.5,null,95783.75,69908.125]
[62,null,168200,122787.5,null,null,null,null,107400,78412.5,null,102030,74491.875]
[63,null,178287.5,130150,null,null,null,null,116962.5,85400,null,111114.375,81130]
[64,null,188987.5,137962.5,null,null,null,null,127962.5,93412.5,null,121564.375,88741.875]
[65,null,200325,146237.5,null,null,null,null,136887.5,99925,null,130043.125,94928.75]
[66,null,213350,155737.5,null,null,null,null,145862.5,106487.5,null,138569.375,101163.125]
[67,null,227212.5,165862.5,null,null,null,null,155000,113162.5,null,147250,107504.375]
[68,null,241987.5,176650,null,null,null,null,167350,122187.5,null,158982.5,116078.125]
[69,null,257712.5,188125,null,null,null,null,179950,131350,null,170952.5,124782.5]
[70,null,274462.5,200350,null,null,null,null,192612.5,140587.5,null,182981.875,133558.125]
[71,null,292300,213375,null,null,null,null,205375,149925,null,195106.25,142428.75]
[72,null,311300,227250,null,null,null,null,218262.5,159337.5,null,207349.375,151370.625]
[73,null,331537.5,242012.5,null,null,null,null,233512.5,170487.5,null,221836.875,161963.125]
[74,null,353087.5,257750,null,null,null,null,248875,181675,null,236431.25,172591.25]
[75,null,376037.5,274500,null,null,null,null,264387.5,193000,null,251168.125,183350]
[76,null,400475,292350,null,null,null,null,280025,204425,null,266023.75,194203.75]
[77,null,426512.5,311350,null,null,null,null,295762.5,215937.5,null,280974.375,205140.625]
[78,null,454237.5,331587.5,null,null,null,null,312000,227775,null,296400,216386.25]
[79,null,483762.5,353137.5,null,null,null,null,328375,239750,null,311956.25,227762.5]
[80,null,515200,376087.5,null,null,null,null,344962.5,251825,null,327714.375,239233.75]
[81,null,548687.5,400537.5,null,null,null,null,361537.5,263925,null,343460.625,250728.75]
[82,null,584350,426575,null,null,null,null,378362.5,276225,null,359444.375,262413.75]
[83,null,622337.5,454300,null,null,null,null,395387.5,288625,null,375618.125,274193.75]
[84,"o más",662787.5,483825,null,null,null,null,412337.5,301012.5,null,391720.625,285961.875]
[1,"Hijo",15162.5,11075,null,null,null,null,8962.5,6550,null,8514.375,6222.5]
[2,"Hijos",23900,17450,null,null,null,null,14137.5,10325,null,13430.625,9808.75]
[3,"Hijos o más",34862.5,25450,null,null,null,null,20700,15112.5,null,19665,14356.875]
[]
["BUPA GLOBAL MAJOR MEDICAL - MENSUALES"]
["EDAD"]
[" "," ",10000,20000]
[18,null,{"$f":"C905*$K$2","v":3054.375},{"$f":"D905*$K$2","v":2229.75},0,0,0]
[19,null,{"$f":"C906*$K$2","v":3080.25},2248.875,0,0,0]
[20,null,{"$f":"C907*$K$2","v":3190.5},2329.875,0,0,0]
[21,null,{"$f":"C908*$K$2","v":3305.25},2413.125,0,0,0]
[22,null,{"$f":"C909*$K$2","v":3424.5},2499.75,0,0,0]
[23,null,{"$f":"C910*$K$2","v":3548.25},2589.75,0,0,0]
[24,null,{"$f":"C911*$K$2","v":3675.375},2683.125,0,0,0]
[25,null,{"$f":"C912*$K$2","v":3808.125},2779.875,0,0,0]
[26,null,{"$f":"C913*$K$2","v":3945.375},2880,0,0,0]
[27,null,{"$f":"C914*$K$2","v":4087.125},2983.5,0,0,0]
[28,null,{"$f":"C915*$K$2","v":4234.5},3091.5,0,0,0]
[29,null,{"$f":"C916*$K$2","v":4387.5},3202.875,0,0,0]
[30,null,{"$f":"C917*$K$2","v":4545},3317.625,0,0,0]
[31,null,{"$f":"C918*$K$2","v":4709.25},3436.875,0,0,0]
[32,null,{"$f":"C919*$K$2","v":4878},3561.75,0,0,0]
[33,null,{"$f":"C920*$K$2","v":5053.5},3690,0,0,0]
[34,null,{"$f":"C921*$K$2","v":5235.75},3822.75,0,0,0]
[35,null,{"$f":"C922*$K$2","v":5424.75},3960,0,0,0]
[36,null,{"$f":"C923*$K$2","v":5539.5},4044.375,0,0,0]
[37,null,{"$f":"C924*$K$2","v":5677.875},4144.5,0,0,0]
[38,null,{"$f":"C925*$K$2","v":5819.625},4248,0,0,0]
[39,null,{"$f":"C926*$K$2","v":5964.75},4353.75,0,0,0]
[40,null,{"$f":"C927*$K$2","v":6113.25},4462.875,0,0,0]
[41,null,{"$f":"C928*$K$2","v":6265.125},4573.125,0,0,0]
[42,null,{"$f":"C929*$K$2","v":6421.5},4687.875,0,0,0]
[43,null,{"$f":"C930*$K$2","v":6581.25},4803.75,0,0,0]
[44,null,{"$f":"C931*$K$2","v":6745.5},4924.125,0,0,0]
[45,null,{"$f":"C932*$K$2","v":6913.125},5046.75,0,0,0]
[46,null,{"$f":"C933*$K$2","v":7085.25},5172.75,0,0,0]
[47,null,{"$f":"C934*$K$2","v":7477.875},5458.5,0,0,0]
[48,null,{"$f":"C935*$K$2","v":7761.375},5665.5,0,0,0]
[49,null,{"$f":"C936*$K$2","v":8055},5880.375,0,0,0]
[50,null,{"$f":"C937*$K$2","v":8359.875},6103.125,0,0,0]
[51,null,{"$f":"C938*$K$2","v":8677.125},6333.75,0,0,0]
[52,null,{"$f":"C939*$K$2","v":9005.625},6573.375,0,0,0]
[53,null,{"$f":"C940*$K$2","v":9346.5},6823.125,0,0,0]
[54,null,{"$f":"C941*$K$2","v":9699.75},7080.75,0,0,0]
[55,null,{"$f":"C942*$K$2","v":10067.625},7349.625,0,0,0]
[56,null,{"$f":"C943*$K$2","v":10671.75},7790.625,0,0,0]
[57,null,{"$f":"C944*$K$2","v":11311.875},8257.5,0,0,0]
[58,null,{"$f":"C945*$K$2","v":11990.25},8752.5,0,0,0]
[59,null,{"$f":"C946*$K$2","v":12710.25},9277.875,0,0,0]
[60,null,{"$f":"C947*$K$2","v":13473},9834.75,0,0,0]
[61,null,{"$f":"C948*$K$2","v":14280.75},10425.375,0,0,0]
[62,null,{"$f":"C949*$K$2","v":15138},11050.875,0,0,0]
[63,null,{"$f":"C950*$K$2","v":16045.875},11713.5,0,0,0]
[64,null,{"$f":"C951*$K$2","v":17008.875},12416.625,0,0,0]
[65,null,{"$f":"C952*$K$2","v":18029.25},13161.375,0,0,0]
[66,null,{"$f":"C953*$K$2","v":19201.5},14016.375,0,0,0]
[67,null,{"$f":"C954*$K$2","v":20449.125},14927.625,0,0,0]
[68,null,{"$f":"C955*$K$2","v":21778.875},15898.5,0,0,0]
[69,null,{"$f":"C956*$K$2","v":23194.125},16931.25,0,0,0]
[70,null,{"$f":"C957*$K$2","v":24701.625},18031.5,0,0,0]
[71,null,{"$f":"C958*$K$2","v":26307},19203.75,0,0,0]
[72,null,{"$f":"C959*$K$2","v":28017},20452.5,0,0,0]
[73,null,{"$f":"C960*$K$2","v":29838.375},21781.125,0,0,0]
[74,null,{"$f":"C961*$K$2","v":31777.875},23197.5,0,0,0]
[75,null,{"$f":"C962*$K$2","v":33843.375},24705,0,0,0]
[76,null,{"$f":"C963*$K$2","v":36042.75},26311.5,0,0,0]
[77,null,{"$f":"C964*$K$2","v":38386.125},28021.5,0,0,0]
[78,null,{"$f":"C965*$K$2","v":40881.375},29842.875,0,0,0]
[79,null,{"$f":"C966*$K$2","v":43538.625},31782.375,0,0,0]
[80,null,{"$f":"C967*$K$2","v":46368},33847.875,0,0,0]
[81,null,{"$f":"C968*$K$2","v":49381.875},36048.375,0,0,0]
[82,null,{"$f":"C969*$K$2","v":52591.5},38391.75,0,0,0]
[83,null,{"$f":"C970*$K$2","v":56010.375},40887,0,0,0]
[84,"o más",{"$f":"C971*$K$2","v":59650.875},43544.25,0,0,0]
[1,"Hijo",{"$f":"C972*$K$2","v":1364.625},996.75,0,0,0]
[2,"Hijos",{"$f":"C973*$K$2","v":2151},1570.5,0,0,0]
[3,"Hijos o más",{"$f":"C974*$K$2","v":3137.625},2290.5,0,0,0]
[]
["BUPA GLOBAL MAJOR MEDICAL"]
["TARIFAS TRIMESTRALES"]
["EDAD"]
[" "," ",10000,20000]
[18,null,{"$f":"C905*$K$3","v":2545.3125},{"$f":"D905*$K$3","v":1858.125}]
[19,null,{"$f":"C906*$K$3","v":2566.875},1874.0625]
[20,null,{"$f":"C907*$K$3","v":2658.75},1941.5625]
[21,null,{"$f":"C908*$K$3","v":2754.375},2010.9375]
[22,null,{"$f":"C909*$K$3","v":2853.75},2083.125]
[23,null,{"$f":"C910*$K$3","v":2956.875},2158.125]
[24,null,{"$f":"C911*$K$3","v":3062.8125},2235.9375]
[25,null,{"$f":"C912*$K$3","v":3173.4375},2316.5625]
[26,null,{"$f":"C913*$K$3","v":3287.8125},2400]
[27,null,{"$f":"C914*$K$3","v":3405.9375},2486.25]
[28,null,{"$f":"C915*$K$3","v":3528.75},2576.25]
[29,null,{"$f":"C916*$K$3","v":3656.25},2669.0625]
[30,null,{"$f":"C917*$K$3","v":3787.5},2764.6875]
[31,null,{"$f":"C918*$K$3","v":3924.375},2864.0625]
[32,null,{"$f":"C919*$K$3","v":4065},2968.125]
[33,null,{"$f":"C920*$K$3","v":4211.25},3075]
[34,null,{"$f":"C921*$K$3","v":4363.125},3185.625]
[35,null,{"$f":"C922*$K$3","v":4520.625},3300]
[36,null,{"$f":"C923*$K$3","v":4616.25},3370.3125]
[37,null,{"$f":"C924*$K$3","v":4731.5625},3453.75]
[38,null,{"$f":"C925*$K$3","v":4849.6875},3540]
[39,null,{"$f":"C926*$K$3","v":4970.625},3628.125]
[40,null,{"$f":"C927*$K$3","v":5094.375},3719.0625]
[41,null,{"$f":"C928*$K$3","v":5220.9375},3810.9375]
[42,null,{"$f":"C929*$K$3","v":5351.25},3906.5625]
[43,null,{"$f":"C930*$K$3","v":5484.375},4003.125]
[44,null,{"$f":"C931*$K$3","v":5621.25},4103.4375]
[45,null,{"$f":"C932*$K$3","v":5760.9375},4205.625]
[46,null,{"$f":"C933*$K$3","v":5904.375},4310.625]
[47,null,{"$f":"C934*$K$3","v":6231.5625},4548.75]
[48,null,{"$f":"C935*$K$3","v":6467.8125},4721.25]
[49,null,{"$f":"C936*$K$3","v":6712.5},4900.3125]
[50,null,{"$f":"C937*$K$3","v":6966.5625},5085.9375]
[51,null,{"$f":"C938*$K$3","v":7230.9375},5278.125]
[52,null,{"$f":"C939*$K$3","v":7504.6875},5477.8125]
[53,null,{"$f":"C940*$K$3","v":7788.75},5685.9375]
[54,null,{"$f":"C941*$K$3","v":8083.125},5900.625]
[55,null,{"$f":"C942*$K$3","v":8389.6875},6124.6875]
[56,null,{"$f":"C943*$K$3","v":8893.125},6492.1875]
[57,null,{"$f":"C944*$K$3","v":9426.5625},6881.25]
[58,null,{"$f":"C945*$K$3","v":9991.875},7293.75]
[59,null,{"$f":"C946*$K$3","v":10591.875},7731.5625]
[60,null,{"$f":"C947*$K$3","v":11227.5},8195.625]
[61,null,{"$f":"C948*$K$3","v":11900.625},8687.8125]
[62,null,{"$f":"C949*$K$3","v":12615},9209.0625]
[63,null,{"$f":"C950*$K$3","v":13371.5625},9761.25]
[64,null,{"$f":"C951*$K$3","v":14174.0625},10347.1875]
[65,null,{"$f":"C952*$K$3","v":15024.375},10967.8125]
[66,null,{"$f":"C953*$K$3","v":16001.25},11680.3125]
[67,null,{"$f":"C954*$K$3","v":17040.9375},12439.6875]
[68,null,{"$f":"C955*$K$3","v":18149.0625},13248.75]
[69,null,{"$f":"C956*$K$3","v":19328.4375},14109.375]
[70,null,{"$f":"C957*$K$3","v":20584.6875},15026.25]
[71,null,{"$f":"C958*$K$3","v":21922.5},16003.125]
[72,null,{"$f":"C959*$K$3","v":23347.5},17043.75]
[73,null,{"$f":"C960*$K$3","v":24865.3125},18150.9375]
[74,null,{"$f":"C961*$K$3","v":26481.5625},19331.25]
[75,null,{"$f":"C962*$K$3","v":28202.8125},20587.5]
[76,null,{"$f":"C963*$K$3","v":30035.625},21926.25]
[77,null,{"$f":"C964*$K$3","v":31988.4375},23351.25]
[78,null,{"$f":"C965*$K$3","v":34067.8125},24869.0625]
[79,null,{"$f":"C966*$K$3","v":36282.1875},26485.3125]
[80,null,{"$f":"C967*$K$3","v":38640},28206.5625]
[81,null,{"$f":"C968*$K$3","v":41151.5625},30040.3125]
[82,null,{"$f":"C969*$K$3","v":43826.25},31993.125]
[83,null,{"$f":"C970*$K$3","v":46675.3125},34072.5]
[84,"o más",{"$f":"C971*$K$3","v":49709.0625},36286.875]
[1,"Hijo",{"$f":"C972*$K$3","v":1137.1875},830.625]
[2,"Hijos",{"$f":"C973*$K$3","v":1792.5},1308.75]
[3,"Hijos o más",{"$f":"C974*$K$3","v":2614.6875},1908.75]
[]
["BUPA GLOBAL MAJOR MEDICAL"]
["TARIFAS SEMESTRALES"]
["EDAD"]
[" "," ",10000,20000]
[18,null,{"$f":"C905*$K$4","v":1527.1875},{"$f":"D905*$K$4","v":1114.875}]
[19,null,{"$f":"C906*$K$4","v":1540.125},1124.4375]
[20,null,{"$f":"C907*$K$4","v":1595.25},1164.9375]
[21,null,{"$f":"C908*$K$4","v":1652.625},1206.5625]
[22,null,{"$f":"C909*$K$4","v":1712.25},1249.875]
[23,null,{"$f":"C910*$K$4","v":1774.125},1294.875]
[24,null,{"$f":"C911*$K$4","v":1837.6875},1341.5625]
[25,null,{"$f":"C912*$K$4","v":1904.0625},1389.9375]
[26,null,{"$f":"C913*$K$4","v":1972.6875},1440]
[27,null,{"$f":"C914*$K$4","v":2043.5625},1491.75]
[28,null,{"$f":"C915*$K$4","v":2117.25},1545.75]
[29,null,{"$f":"C916*$K$4","v":2193.75},1601.4375]
[30,null,{"$f":"C917*$K$4","v":2272.5},1658.8125]
[31,null,{"$f":"C918*$K$4","v":2354.625},1718.4375]
[32,null,{"$f":"C919*$K$4","v":2439},1780.875]
[33,null,{"$f":"C920*$K$4","v":2526.75},1845]
[34,null,{"$f":"C921*$K$4","v":2617.875},1911.375]
[35,null,{"$f":"C922*$K$4","v":2712.375},1980]
[36,null,{"$f":"C923*$K$4","v":2769.75},2022.1875]
[37,null,{"$f":"C924*$K$4","v":2838.9375},2072.25]
[38,null,{"$f":"C925*$K$4","v":2909.8125},2124]
[39,null,{"$f":"C926*$K$4","v":2982.375},2176.875]
[40,null,{"$f":"C927*$K$4","v":3056.625},2231.4375]
[41,null,{"$f":"C928*$K$4","v":3132.5625},2286.5625]
[42,null,{"$f":"C929*$K$4","v":3210.75},2343.9375]
[43,null,{"$f":"C930*$K$4","v":3290.625},2401.875]
[44,null,{"$f":"C931*$K$4","v":3372.75},2462.0625]
[45,null,{"$f":"C932*$K$4","v":3456.5625},2523.375]
[46,null,{"$f":"C933*$K$4","v":3542.625},2586.375]
[47,null,{"$f":"C934*$K$4","v":3738.9375},2729.25]
[48,null,{"$f":"C935*$K$4","v":3880.6875},2832.75]
[49,null,{"$f":"C936*$K$4","v":4027.5},2940.1875]
[50,null,{"$f":"C937*$K$4","v":4179.9375},3051.5625]
[51,null,{"$f":"C938*$K$4","v":4338.5625},3166.875]
[52,null,{"$f":"C939*$K$4","v":4502.8125},3286.6875]
[53,null,{"$f":"C940*$K$4","v":4673.25},3411.5625]
[54,null,{"$f":"C941*$K$4","v":4849.875},3540.375]
[55,null,{"$f":"C942*$K$4","v":5033.8125},3674.8125]
[56,null,{"$f":"C943*$K$4","v":5335.875},3895.3125]
[57,null,{"$f":"C944*$K$4","v":5655.9375},4128.75]
[58,null,{"$f":"C945*$K$4","v":5995.125},4376.25]
[59,null,{"$f":"C946*$K$4","v":6355.125},4638.9375]
[60,null,{"$f":"C947*$K$4","v":6736.5},4917.375]
[61,null,{"$f":"C948*$K$4","v":7140.375},5212.6875]
[62,null,{"$f":"C949*$K$4","v":7569},5525.4375]
[63,null,{"$f":"C950*$K$4","v":8022.9375},5856.75]
[64,null,{"$f":"C951*$K$4","v":8504.4375},6208.3125]
[65,null,{"$f":"C952*$K$4","v":9014.625},6580.6875]
[66,null,{"$f":"C953*$K$4","v":9600.75},7008.1875]
[67,null,{"$f":"C954*$K$4","v":10224.5625},7463.8125]
[68,null,{"$f":"C955*$K$4","v":10889.4375},7949.25]
[69,null,{"$f":"C956*$K$4","v":11597.0625},8465.625]
[70,null,{"$f":"C957*$K$4","v":12350.8125},9015.75]
[71,null,{"$f":"C958*$K$4","v":13153.5},9601.875]
[72,null,{"$f":"C959*$K$4","v":14008.5},10226.25]
[73,null,{"$f":"C960*$K$4","v":14919.1875},10890.5625]
[74,null,{"$f":"C961*$K$4","v":15888.9375},11598.75]
[75,null,{"$f":"C962*$K$4","v":16921.6875},12352.5]
[76,null,{"$f":"C963*$K$4","v":18021.375},13155.75]
[77,null,{"$f":"C964*$K$4","v":19193.0625},14010.75]
[78,null,{"$f":"C965*$K$4","v":20440.6875},14921.4375]
[79,null,{"$f":"C966*$K$4","v":21769.3125},15891.1875]
[80,null,{"$f":"C967*$K$4","v":23184},16923.9375]
[81,null,{"$f":"C968*$K$4","v":24690.9375},18024.1875]
[82,null,{"$f":"C969*$K$4","v":26295.75},19195.875]
[83,null,{"$f":"C970*$K$4","v":28005.1875},20443.5]
[84,"o más",{"$f":"C971*$K$4","v":29825.4375},21772.125]
[1,"Hijo",{"$f":"C972*$K$4","v":682.3125},498.375]
[2,"Hijos",{"$f":"C973*$K$4","v":1075.5},785.25]
[3,"Hijos o más",{"$f":"C974*$K$4","v":1568.8125},1145.25]
[]
[]
["BUPA GLOBAL ULTIMATE"]
["TARIFAS ANUALES"]
["EDAD"]
[" "," ",0,1000,2000,null,null,null,null,null,null,null,null,null,"Otros dependientes panel"]
[18,null,389100,247825,178050,null,null,null,234300,153137.5,110237.5,null,222585,145480.625,"Edad otros dependientes","ID",0,1000,2000]
[19,null,402187.5,256175,184050,null,null,null,243425,159062.5,114500,null,231253.75,151109.375,{"$f":"'INGRESO DE DATOS'!$L$16","v":1},1,{"$f":"IF(O1206>0,(IF(O1206>18,VLOOKUP(O1206,$A$1205:$G$1271,3,FALSE),Tablas!$C$1205)),0)","v":389100},{"$f":"IF(O1206>0,(IF(O1206>18,VLOOKUP(O1206,$A$1205:$G$1271,4,FALSE),Tablas!$D$1205)),0)","v":247825},{"$f":"IF(O1206>0,(IF(O1206>18,VLOOKUP(O1206,$A$1205:$G$1271,5,FALSE),Tablas!$E$1205)),0)","v":178050}]
[20,null,415725,264787.5,190237.5,null,null,null,253225,165462.5,119100,null,240563.75,157189.375,{"$f":"'INGRESO DE DATOS'!$L$17","v":5},2,{"$f":"IF(O1207>0,(IF(O1207>18,VLOOKUP(O1207,$A$1205:$G$1271,3,FALSE),Tablas!$C$1205)),0)","v":389100},{"$f":"IF(O1207>0,(IF(O1207>18,VLOOKUP(O1207,$A$1205:$G$1271,4,FALSE),Tablas!$D$1205)),0)","v":247825},{"$f":"IF(O1207>0,(IF(O1207>18,VLOOKUP(O1207,$A$1205:$G$1271,5,FALSE),Tablas!$E$1205)),0)","v":178050}]
[21,null,429712.5,273700,196637.5,null,null,null,262750,171650,123550,null,249612.5,163067.5,{"$f":"'INGRESO DE DATOS'!$L$18","v":8},3,{"$f":"IF(O1208>0,(IF(O1208>18,VLOOKUP(O1208,$A$1205:$G$1271,3,FALSE),Tablas!$C$1205)),0)","v":389100},{"$f":"IF(O1208>0,(IF(O1208>18,VLOOKUP(O1208,$A$1205:$G$1271,4,FALSE),Tablas!$D$1205)),0)","v":247825},{"$f":"IF(O1208>0,(IF(O1208>18,VLOOKUP(O1208,$A$1205:$G$1271,5,FALSE),Tablas!$E$1205)),0)","v":178050}]
[22,null,444162.5,282912.5,203262.5,null,null,null,271900,177650,127812.5,null,258305,168767.5,{"$f":"'INGRESO DE DATOS'!$L$19","v":0},4,{"$f":"IF(O1209>0,(IF(O1209>18,VLOOKUP(O1209,$A$1205:$G$1271,3,FALSE),Tablas!$C$1205)),0)","v":0},{"$f":"IF(O1209>0,(IF(O1209>18,VLOOKUP(O1209,$A$1205:$G$1271,4,FALSE),Tablas!$D$1205)),0)","v":0},{"$f":"IF(O1209>0,(IF(O1209>18,VLOOKUP(O1209,$A$1205:$G$1271,5,FALSE),Tablas!$E$1205)),0)","v":0}]
[23,null,459112.5,292425,210100,null,null,null,281537.5,183900,132350,null,267460.625,174705,{"$f":"'INGRESO DE DATOS'!$L$20","v":0},5,{"$f":"IF(O1210>0,(IF(O1210>18,VLOOKUP(O1210,$A$1205:$G$1271,3,FALSE),Tablas!$C$1205)),0)","v":0},{"$f":"IF(O1210>0,(IF(O1210>18,VLOOKUP(O1210,$A$1205:$G$1271,4,FALSE),Tablas!$D$1205)),0)","v":0},{"$f":"IF(O1210>0,(IF(O1210>18,VLOOKUP(O1210,$A$1205:$G$1271,5,FALSE),Tablas!$E$1205)),0)","v":0}]
[24,null,474562.5,302262.5,217162.5,null,null,null,291075,190100,136775,null,276521.25,180595,null,"Total",{"$f":"SUM(Q1206:Q1210)","v":1167300},{"$f":"SUM(R1206:R1210)","v":743475},{"$f":"SUM(S1206:S1210)","v":534150}]
[25,null,490525,312437.5,224475,null,null,null,300162.5,196050,141050,null,285154.375,186247.5]
[26,null,507037.5,322950,232025,null,null,null,309762.5,202300,145525,null,294274.375,192185]
[27,null,524100,333825,239837.5,null,null,null,319337.5,208550,150012.5,null,303370.625,198122.5]
[28,null,541725,345050,247900,null,null,null,329100,214900,154562.5,null,312645,204155]
[29,null,559962.5,356662.5,256250,null,null,null,341612.5,223050,160425,null,324531.875,211897.5]
[30,null,578800,368662.5,264875,null,null,null,354525,231462.5,166487.5,null,336798.75,219889.375]
[31,null,598275,381062.5,273775,null,null,null,367387.5,239862.5,172500,null,349018.125,227869.375]
[32,null,618412.5,393887.5,282987.5,null,null,null,380562.5,248437.5,178650,null,361534.375,236015.625]
[33,null,639212.5,407150,292512.5,null,null,null,388412.5,253562.5,182350,null,368991.875,240884.375]
[34,null,664050,422962.5,303875,null,null,null,396700,258987.5,186250,null,376865,246038.125]
[35,null,674950,429900,308862.5,null,null,null,404937.5,264350,190062.5,null,384690.625,251132.5]
[36,null,686025,436962.5,313937.5,null,null,null,413162.5,269700,193887.5,null,392504.375,256215]
[37,null,697287.5,444125,319087.5,null,null,null,421375,275050,197762.5,null,400306.25,261297.5]
[38,null,708725,451412.5,324325,null,null,null,428550,279712.5,201125,null,407122.5,265726.875]
[39,null,720350,458825,329650,null,null,null,435275,284125,204262.5,null,413511.25,269918.75]
[40,null,732175,466350,335050,null,null,null,442387.5,288762.5,207612.5,null,420268.125,274324.375]
[41,null,744187.5,474012.5,340550,null,null,null,449325,293287.5,210800,null,426858.75,278623.125]
[42,null,756400,481787.5,346137.5,null,null,null,456437.5,297912.5,214162.5,null,433615.625,283016.875]
[43,null,768812.5,489687.5,351825,null,null,null,464737.5,303312.5,218037.5,null,441500.625,288146.875]
[44,null,781437.5,497725,357600,null,null,null,473312.5,308912.5,222075,null,449646.875,293466.875]
[45,null,794250,505900,363462.5,null,null,null,481612.5,314300,225925,null,457531.875,298585]
[46,null,807287.5,514200,369425,null,null,null,490125,319875,229925,null,465618.75,303881.25]
[47,null,820537.5,522637.5,375487.5,null,null,null,498425,325287.5,233812.5,null,473503.75,309023.125]
[48,null,834000,531212.5,381650,null,null,null,510112.5,332900,239275,null,484606.875,316255]
[49,null,852712.5,543137.5,390212.5,null,null,null,521812.5,340500,244737.5,null,495721.875,323475]
[50,null,884412.5,563325,404725,null,null,null,536275,349937.5,251512.5,null,509461.25,332440.625]
[51,null,917287.5,584262.5,419762.5,null,null,null,550012.5,358887.5,257937.5,null,522511.875,340943.125]
[52,null,951375,605975,435362.5,null,null,null,563850,367900,264400,null,535657.5,349505]
[53,null,986737.5,628500,451550,null,null,null,589525,384637.5,276425,null,560048.75,365405.625]
[54,null,1023412.5,651862.5,468337.5,null,null,null,614750,401087.5,288225,null,584012.5,381033.125]
[55,null,1061462.5,676087.5,485737.5,null,null,null,640575,417887.5,300300,null,608546.25,396993.125]
[56,null,1100750,701112.5,503725,null,null,null,666150,434600,312262.5,null,632842.5,412870]
[57,null,1161287.5,739675,531425,null,null,null,691887.5,451350,324300,null,657293.125,428782.5]
[58,null,1225162.5,780350,560650,null,null,null,735800,479987.5,344850,null,699010,455988.125]
[59,null,1292537.5,823275,591487.5,null,null,null,779675,508600,365425,null,740691.25,483170]
[60,null,1363637.5,868550,624025,null,null,null,823975,537462.5,386137.5,null,782776.25,510589.375]
[61,null,1438637.5,916325,658337.5,null,null,null,867725,565975,406575,null,824338.75,537676.25]
[62,null,1517762.5,966725,694550,null,null,null,911975,594812.5,427275,null,866376.25,565071.875]
[63,null,1601237.5,1019900,732750,null,null,null,980187.5,639300,459200,null,931178.125,607335]
[64,null,1689300,1075987.5,773050,null,null,null,1048337.5,683700,491087.5,null,995920.625,649515]
[65,null,1782212.5,1135162.5,815575,null,null,null,1116687.5,728250,523062.5,null,1060853.125,691837.5]
[66,null,1898062.5,1208950,868575,null,null,null,1184850,772662.5,554950,null,1125607.5,734029.375]
[67,null,2021437.5,1287537.5,925037.5,null,null,null,1253375,817350,587000,null,1190706.25,776482.5]
[68,null,2152825,1371225,985162.5,null,null,null,1347737.5,878837.5,631162.5,null,1280350.625,834895.625]
[69,null,2292762.5,1460350,1049200,null,null,null,1442462.5,940600,675475,null,1370339.375,893570]
[70,null,2441787.5,1555275,1117400,null,null,null,1537262.5,1002400,719825,null,1460399.375,952280]
[71,null,2600500,1656375,1190037.5,null,null,null,1632262.5,1064337.5,764287.5,null,1550649.375,1011120.625]
[72,null,2769537.5,1764037.5,1267387.5,null,null,null,1727025,1126062.5,808612.5,null,1640673.75,1069759.375]
[73,null,2949562.5,1878700,1349762.5,null,null,null,1839500,1199387.5,861250,null,1747525,1139418.125]
[74,null,3141275,2000812.5,1437500,null,null,null,1951975,1272725,913862.5,null,1854376.25,1209088.75]
[75,null,3345462.5,2130862.5,1530937.5,null,null,null,2064362.5,1345962.5,966412.5,null,1961144.375,1278664.375]
[76,null,3512737.5,2237412.5,1607487.5,null,null,null,2176925,1419325,1019075,null,2068078.75,1348358.75]
[77,null,3688375,2349275,1687862.5,null,null,null,2289350,1492612.5,1071700,null,2174882.5,1417981.875]
[78,null,3872787.5,2466737.5,1772250,null,null,null,2404125,1567412.5,1125387.5,null,2283918.75,1489041.875]
[79,null,4066425,2590075,1860862.5,null,null,null,2519400,1642550,1179312.5,null,2393430,1560422.5]
[80,null,4269750,2719587.5,1953900,null,null,null,2634800,1717775,1233325,null,2503060,1631886.25]
[81,null,4483237.5,2855562.5,2051600,null,null,null,2749637.5,1792625,1287062.5,null,2612155.625,1702993.75]
[82,null,4707400,2998337.5,2154175,null,null,null,2864925,1867750,1341000,null,2721678.75,1774362.5]
[83,null,4942775,3148262.5,2261887.5,null,null,null,2980262.5,1942937.5,1394937.5,null,2831249.375,1845790.625]
[84,"o más",5189912.5,3305675,2374987.5,null,null,null,3095237.5,2017862.5,1448737.5,null,2940475.625,1916969.375]
[1,"Hijo",167050,106400,76450,null,null,null,96987.5,63212.5,45375,null,92138.125,60051.875]
[2,"Hijos",263200,167650,120450,null,null,null,152775,99575,71462.5,null,145136.25,94596.25]
[3,"Hijos o más",384025,244600,175737.5,null,null,null,222850,145237.5,104250,null,211707.5,137975.625]
[]
["BUPA GLOBAL ULTIMATE - MENSUALES"]
["EDAD"]
[" "," ",0,1000,2000]
[18,null,{"$f":"C1205*$K$2","v":35019},{"$f":"D1205*$K$2","v":22304.25},16024.5,0,0]
[19,null,{"$f":"C1206*$K$2","v":36196.875},23055.75,16564.5,0,0]
[20,null,{"$f":"C1207*$K$2","v":37415.25},23830.875,17121.375,0,0]
[21,null,{"$f":"C1208*$K$2","v":38674.125},24633,17697.375,0,0]
[22,null,{"$f":"C1209*$K$2","v":39974.625},25462.125,18293.625,0,0]
[23,null,{"$f":"C1210*$K$2","v":41320.125},26318.25,18909,0,0]
[24,null,{"$f":"C1211*$K$2","v":42710.625},27203.625,19544.625,0,0]
[25,null,{"$f":"C1212*$K$2","v":44147.25},28119.375,20202.75,0,0]
[26,null,{"$f":"C1213*$K$2","v":45633.375},29065.5,20882.25,0,0]
[27,null,{"$f":"C1214*$K$2","v":47169},30044.25,21585.375,0,0]
[28,null,{"$f":"C1215*$K$2","v":48755.25},31054.5,22311,0,0]
[29,null,{"$f":"C1216*$K$2","v":50396.625},32099.625,23062.5,0,0]
[30,null,{"$f":"C1217*$K$2","v":52092},33179.625,23838.75,0,0]
[31,null,{"$f":"C1218*$K$2","v":53844.75},34295.625,24639.75,0,0]
[32,null,{"$f":"C1219*$K$2","v":55657.125},35449.875,25468.875,0,0]
[33,null,{"$f":"C1220*$K$2","v":57529.125},36643.5,26326.125,0,0]
[34,null,{"$f":"C1221*$K$2","v":59764.5},38066.625,27348.75,0,0]
[35,null,{"$f":"C1222*$K$2","v":60745.5},38691,27797.625,0,0]
[36,null,{"$f":"C1223*$K$2","v":61742.25},39326.625,28254.375,0,0]
[37,null,{"$f":"C1224*$K$2","v":62755.875},39971.25,28717.875,0,0]
[38,null,{"$f":"C1225*$K$2","v":63785.25},40627.125,29189.25,0,0]
[39,null,{"$f":"C1226*$K$2","v":64831.5},41294.25,29668.5,0,0]
[40,null,{"$f":"C1227*$K$2","v":65895.75},41971.5,30154.5,0,0]
[41,null,{"$f":"C1228*$K$2","v":66976.875},42661.125,30649.5,0,0]
[42,null,{"$f":"C1229*$K$2","v":68076},43360.875,31152.375,0,0]
[43,null,{"$f":"C1230*$K$2","v":69193.125},44071.875,31664.25,0,0]
[44,null,{"$f":"C1231*$K$2","v":70329.375},44795.25,32184,0,0]
[45,null,{"$f":"C1232*$K$2","v":71482.5},45531,32711.625,0,0]
[46,null,{"$f":"C1233*$K$2","v":72655.875},46278,33248.25,0,0]
[47,null,{"$f":"C1234*$K$2","v":73848.375},47037.375,33793.875,0,0]
[48,null,{"$f":"C1235*$K$2","v":75060},47809.125,34348.5,0,0]
[49,null,{"$f":"C1236*$K$2","v":76744.125},48882.375,35119.125,0,0]
[50,null,{"$f":"C1237*$K$2","v":79597.125},50699.25,36425.25,0,0]
[51,null,{"$f":"C1238*$K$2","v":82555.875},52583.625,37778.625,0,0]
[52,null,{"$f":"C1239*$K$2","v":85623.75},54537.75,39182.625,0,0]
[53,null,{"$f":"C1240*$K$2","v":88806.375},56565,40639.5,0,0]
[54,null,{"$f":"C1241*$K$2","v":92107.125},58667.625,42150.375,0,0]
[55,null,{"$f":"C1242*$K$2","v":95531.625},60847.875,43716.375,0,0]
[56,null,{"$f":"C1243*$K$2","v":99067.5},63100.125,45335.25,0,0]
[57,null,{"$f":"C1244*$K$2","v":104515.875},66570.75,47828.25,0,0]
[58,null,{"$f":"C1245*$K$2","v":110264.625},70231.5,50458.5,0,0]
[59,null,{"$f":"C1246*$K$2","v":116328.375},74094.75,53233.875,0,0]
[60,null,{"$f":"C1247*$K$2","v":122727.375},78169.5,56162.25,0,0]
[61,null,{"$f":"C1248*$K$2","v":129477.375},82469.25,59250.375,0,0]
[62,null,{"$f":"C1249*$K$2","v":136598.625},87005.25,62509.5,0,0]
[63,null,{"$f":"C1250*$K$2","v":144111.375},91791,65947.5,0,0]
[64,null,{"$f":"C1251*$K$2","v":152037},96838.875,69574.5,0,0]
[65,null,{"$f":"C1252*$K$2","v":160399.125},102164.625,73401.75,0,0]
[66,null,{"$f":"C1253*$K$2","v":170825.625},108805.5,78171.75,0,0]
[67,null,{"$f":"C1254*$K$2","v":181929.375},115878.375,83253.375,0,0]
[68,null,{"$f":"C1255*$K$2","v":193754.25},123410.25,88664.625,0,0]
[69,null,{"$f":"C1256*$K$2","v":206348.625},131431.5,94428,0,0]
[70,null,{"$f":"C1257*$K$2","v":219760.875},139974.75,100566,0,0]
[71,null,{"$f":"C1258*$K$2","v":234045},149073.75,107103.375,0,0]
[72,null,{"$f":"C1259*$K$2","v":249258.375},158763.375,114064.875,0,0]
[73,null,{"$f":"C1260*$K$2","v":265460.625},169083,121478.625,0,0]
[74,null,{"$f":"C1261*$K$2","v":282714.75},180073.125,129375,0,0]
[75,null,{"$f":"C1262*$K$2","v":301091.625},191777.625,137784.375,0,0]
[76,null,{"$f":"C1263*$K$2","v":316146.375},201367.125,144673.875,0,0]
[77,null,{"$f":"C1264*$K$2","v":331953.75},211434.75,151907.625,0,0]
[78,null,{"$f":"C1265*$K$2","v":348550.875},222006.375,159502.5,0,0]
[79,null,{"$f":"C1266*$K$2","v":365978.25},233106.75,167477.625,0,0]
[80,null,{"$f":"C1267*$K$2","v":384277.5},244762.875,175851]
[81,null,{"$f":"C1268*$K$2","v":403491.375},257000.625,184644]
[82,null,{"$f":"C1269*$K$2","v":423666},269850.375,193875.75]
[83,null,{"$f":"C1270*$K$2","v":444849.75},283343.625,203569.875]
[84,"o más",{"$f":"C1271*$K$2","v":467092.125},297510.75,213748.875,0,0]
[1,"Hijo",{"$f":"C1272*$K$2","v":15034.5},9576,6880.5,0,0]
[2,"Hijos",{"$f":"C1273*$K$2","v":23688},15088.5,10840.5,0,0]
[3,"Hijos o más",{"$f":"C1274*$K$2","v":34562.25},22014,15816.375,0,0]
[]
["BUPA GLOBAL ULTIMATE"]
["TARIFAS TRIMESTRALES"]
["EDAD"]
[" "," ",10000,20000]
[18,null,{"$f":"C1205*$K$3","v":29182.5},{"$f":"D1205*$K$3","v":18586.875},13353.75,null,0]
[19,null,{"$f":"C1206*$K$3","v":30164.0625},19213.125,13803.75,null,0]
[20,null,{"$f":"C1207*$K$3","v":31179.375},19859.0625,14267.8125,null,0]
[21,null,{"$f":"C1208*$K$3","v":32228.4375},20527.5,14747.8125,null,0]
[22,null,{"$f":"C1209*$K$3","v":33312.1875},21218.4375,15244.6875,null,0]
[23,null,{"$f":"C1210*$K$3","v":34433.4375},21931.875,15757.5,null,0]
[24,null,{"$f":"C1211*$K$3","v":35592.1875},22669.6875,16287.1875,null,0]
[25,null,{"$f":"C1212*$K$3","v":36789.375},23432.8125,16835.625,null,0]
[26,null,{"$f":"C1213*$K$3","v":38027.8125},24221.25,17401.875,null,0]
[27,null,{"$f":"C1214*$K$3","v":39307.5},25036.875,17987.8125,null,0]
[28,null,{"$f":"C1215*$K$3","v":40629.375},25878.75,18592.5,null,0]
[29,null,{"$f":"C1216*$K$3","v":41997.1875},26749.6875,19218.75,null,0]
[30,null,{"$f":"C1217*$K$3","v":43410},27649.6875,19865.625,null,0]
[31,null,{"$f":"C1218*$K$3","v":44870.625},28579.6875,20533.125,null,0]
[32,null,{"$f":"C1219*$K$3","v":46380.9375},29541.5625,21224.0625,null,0]
[33,null,{"$f":"C1220*$K$3","v":47940.9375},30536.25,21938.4375,null,0]
[34,null,{"$f":"C1221*$K$3","v":49803.75},31722.1875,22790.625,null,0]
[35,null,{"$f":"C1222*$K$3","v":50621.25},32242.5,23164.6875,null,0]
[36,null,{"$f":"C1223*$K$3","v":51451.875},32772.1875,23545.3125,null,0]
[37,null,{"$f":"C1224*$K$3","v":52296.5625},33309.375,23931.5625,null,0]
[38,null,{"$f":"C1225*$K$3","v":53154.375},33855.9375,24324.375,null,0]
[39,null,{"$f":"C1226*$K$3","v":54026.25},34411.875,24723.75,null,0]
[40,null,{"$f":"C1227*$K$3","v":54913.125},34976.25,25128.75,null,0]
[41,null,{"$f":"C1228*$K$3","v":55814.0625},35550.9375,25541.25,null,0]
[42,null,{"$f":"C1229*$K$3","v":56730},36134.0625,25960.3125,null,0]
[43,null,{"$f":"C1230*$K$3","v":57660.9375},36726.5625,26386.875,null,0]
[44,null,{"$f":"C1231*$K$3","v":58607.8125},37329.375,26820,null,0]
[45,null,{"$f":"C1232*$K$3","v":59568.75},37942.5,27259.6875,null,0]
[46,null,{"$f":"C1233*$K$3","v":60546.5625},38565,27706.875,null,0]
[47,null,{"$f":"C1234*$K$3","v":61540.3125},39197.8125,28161.5625,null,0]
[48,null,{"$f":"C1235*$K$3","v":62550},39840.9375,28623.75,null,0]
[49,null,{"$f":"C1236*$K$3","v":63953.4375},40735.3125,29265.9375,null,0]
[50,null,{"$f":"C1237*$K$3","v":66330.9375},42249.375,30354.375,null,0]
[51,null,{"$f":"C1238*$K$3","v":68796.5625},43819.6875,31482.1875,null,0]
[52,null,{"$f":"C1239*$K$3","v":71353.125},45448.125,32652.1875,null,0]
[53,null,{"$f":"C1240*$K$3","v":74005.3125},47137.5,33866.25,null,0]
[54,null,{"$f":"C1241*$K$3","v":76755.9375},48889.6875,35125.3125,null,0]
[55,null,{"$f":"C1242*$K$3","v":79609.6875},50706.5625,36430.3125,null,0]
[56,null,{"$f":"C1243*$K$3","v":82556.25},52583.4375,37779.375,null,0]
[57,null,{"$f":"C1244*$K$3","v":87096.5625},55475.625,39856.875,null,0]
[58,null,{"$f":"C1245*$K$3","v":91887.1875},58526.25,42048.75,null,0]
[59,null,{"$f":"C1246*$K$3","v":96940.3125},61745.625,44361.5625,null,0]
[60,null,{"$f":"C1247*$K$3","v":102272.8125},65141.25,46801.875,null,0]
[61,null,{"$f":"C1248*$K$3","v":107897.8125},68724.375,49375.3125,null,0]
[62,null,{"$f":"C1249*$K$3","v":113832.1875},72504.375,52091.25,null,0]
[63,null,{"$f":"C1250*$K$3","v":120092.8125},76492.5,54956.25,null,0]
[64,null,{"$f":"C1251*$K$3","v":126697.5},80699.0625,57978.75,null,0]
[65,null,{"$f":"C1252*$K$3","v":133665.9375},85137.1875,61168.125,null,0]
[66,null,{"$f":"C1253*$K$3","v":142354.6875},90671.25,65143.125,null,0]
[67,null,{"$f":"C1254*$K$3","v":151607.8125},96565.3125,69377.8125,null,0]
[68,null,{"$f":"C1255*$K$3","v":161461.875},102841.875,73887.1875,null,0]
[69,null,{"$f":"C1256*$K$3","v":171957.1875},109526.25,78690,null,0]
[70,null,{"$f":"C1257*$K$3","v":183134.0625},116645.625,83805,null,0]
[71,null,{"$f":"C1258*$K$3","v":195037.5},124228.125,89252.8125,null,0]
[72,null,{"$f":"C1259*$K$3","v":207715.3125},132302.8125,95054.0625,null,0]
[73,null,{"$f":"C1260*$K$3","v":221217.1875},140902.5,101232.1875,null,0]
[74,null,{"$f":"C1261*$K$3","v":235595.625},150060.9375,107812.5,null,0]
[75,null,{"$f":"C1262*$K$3","v":250909.6875},159814.6875,114820.3125,null,0]
[76,null,{"$f":"C1263*$K$3","v":263455.3125},167805.9375,120561.5625,null,0]
[77,null,{"$f":"C1264*$K$3","v":276628.125},176195.625,126589.6875,null,0]
[78,null,{"$f":"C1265*$K$3","v":290459.0625},185005.3125,132918.75,null,0]
[79,null,{"$f":"C1266*$K$3","v":304981.875},194255.625,139564.6875,null,0]
[80,null,{"$f":"C1267*$K$3","v":320231.25},203969.0625,146542.5,null,0]
[81,null,{"$f":"C1268*$K$3","v":336242.8125},214167.1875,153870,null,0]
[82,null,{"$f":"C1269*$K$3","v":353055},224875.3125,161563.125,null,0]
[83,null,{"$f":"C1270*$K$3","v":370708.125},236119.6875,169641.5625,null,0]
[84,"o más",{"$f":"C1271*$K$3","v":389243.4375},{"$f":"D1271*$K$3","v":247925.625},178124.0625,null,0]
[1,"Hijo",{"$f":"C1272*$K$3","v":12528.75},7980,5733.75,null,0]
[2,"Hijos",{"$f":"C1273*$K$3","v":19740},12573.75,9033.75,null,0]
[3,"Hijos o más",{"$f":"C1274*$K$3","v":28801.875},18345,13180.3125,null,0]
[]
["BUPA GLOBAL ULTIMATE"]
["TARIFAS SEMESTRALES"]
["EDAD"]
[" "," ",10000,20000]
[18,null,{"$f":"C1205*$K$4","v":17509.5},{"$f":"D1205*$K$4","v":11152.125},8012.25]
[19,null,{"$f":"C1206*$K$4","v":18098.4375},11527.875,8282.25]
[20,null,{"$f":"C1207*$K$4","v":18707.625},11915.4375,8560.6875]
[21,null,{"$f":"C1208*$K$4","v":19337.0625},12316.5,8848.6875]
[22,null,{"$f":"C1209*$K$4","v":19987.3125},12731.0625,9146.8125]
[23,null,{"$f":"C1210*$K$4","v":20660.0625},13159.125,9454.5]
[24,null,{"$f":"C1211*$K$4","v":21355.3125},13601.8125,9772.3125]
[25,null,{"$f":"C1212*$K$4","v":22073.625},14059.6875,10101.375]
[26,null,{"$f":"C1213*$K$4","v":22816.6875},14532.75,10441.125]
[27,null,{"$f":"C1214*$K$4","v":23584.5},15022.125,10792.6875]
[28,null,{"$f":"C1215*$K$4","v":24377.625},15527.25,11155.5]
[29,null,{"$f":"C1216*$K$4","v":25198.3125},16049.8125,11531.25]
[30,null,{"$f":"C1217*$K$4","v":26046},16589.8125,11919.375]
[31,null,{"$f":"C1218*$K$4","v":26922.375},17147.8125,12319.875]
[32,null,{"$f":"C1219*$K$4","v":27828.5625},17724.9375,12734.4375]
[33,null,{"$f":"C1220*$K$4","v":28764.5625},18321.75,13163.0625]
[34,null,{"$f":"C1221*$K$4","v":29882.25},19033.3125,13674.375]
[35,null,{"$f":"C1222*$K$4","v":30372.75},19345.5,13898.8125]
[36,null,{"$f":"C1223*$K$4","v":30871.125},19663.3125,14127.1875]
[37,null,{"$f":"C1224*$K$4","v":31377.9375},19985.625,14358.9375]
[38,null,{"$f":"C1225*$K$4","v":31892.625},20313.5625,14594.625]
[39,null,{"$f":"C1226*$K$4","v":32415.75},20647.125,14834.25]
[40,null,{"$f":"C1227*$K$4","v":32947.875},20985.75,15077.25]
[41,null,{"$f":"C1228*$K$4","v":33488.4375},21330.5625,15324.75]
[42,null,{"$f":"C1229*$K$4","v":34038},21680.4375,15576.1875]
[43,null,{"$f":"C1230*$K$4","v":34596.5625},22035.9375,15832.125]
[44,null,{"$f":"C1231*$K$4","v":35164.6875},22397.625,16092]
[45,null,{"$f":"C1232*$K$4","v":35741.25},22765.5,16355.8125]
[46,null,{"$f":"C1233*$K$4","v":36327.9375},23139,16624.125]
[47,null,{"$f":"C1234*$K$4","v":36924.1875},23518.6875,16896.9375]
[48,null,{"$f":"C1235*$K$4","v":37530},23904.5625,17174.25]
[49,null,{"$f":"C1236*$K$4","v":38372.0625},24441.1875,17559.5625]
[50,null,{"$f":"C1237*$K$4","v":39798.5625},25349.625,18212.625]
[51,null,{"$f":"C1238*$K$4","v":41277.9375},26291.8125,18889.3125]
[52,null,{"$f":"C1239*$K$4","v":42811.875},27268.875,19591.3125]
[53,null,{"$f":"C1240*$K$4","v":44403.1875},28282.5,20319.75]
[54,null,{"$f":"C1241*$K$4","v":46053.5625},29333.8125,21075.1875]
[55,null,{"$f":"C1242*$K$4","v":47765.8125},30423.9375,21858.1875]
[56,null,{"$f":"C1243*$K$4","v":49533.75},31550.0625,22667.625]
[57,null,{"$f":"C1244*$K$4","v":52257.9375},33285.375,23914.125]
[58,null,{"$f":"C1245*$K$4","v":55132.3125},35115.75,25229.25]
[59,null,{"$f":"C1246*$K$4","v":58164.1875},37047.375,26616.9375]
[60,null,{"$f":"C1247*$K$4","v":61363.6875},39084.75,28081.125]
[61,null,{"$f":"C1248*$K$4","v":64738.6875},41234.625,29625.1875]
[62,null,{"$f":"C1249*$K$4","v":68299.3125},43502.625,31254.75]
[63,null,{"$f":"C1250*$K$4","v":72055.6875},45895.5,32973.75]
[64,null,{"$f":"C1251*$K$4","v":76018.5},48419.4375,34787.25]
[65,null,{"$f":"C1252*$K$4","v":80199.5625},51082.3125,36700.875]
[66,null,{"$f":"C1253*$K$4","v":85412.8125},54402.75,39085.875]
[67,null,{"$f":"C1254*$K$4","v":90964.6875},57939.1875,41626.6875]
[68,null,{"$f":"C1255*$K$4","v":96877.125},61705.125,44332.3125]
[69,null,{"$f":"C1256*$K$4","v":103174.3125},65715.75,47214]
[70,null,{"$f":"C1257*$K$4","v":109880.4375},69987.375,50283]
[71,null,{"$f":"C1258*$K$4","v":117022.5},74536.875,53551.6875]
[72,null,{"$f":"C1259*$K$4","v":124629.1875},79381.6875,57032.4375]
[73,null,{"$f":"C1260*$K$4","v":132730.3125},84541.5,60739.3125]
[74,null,{"$f":"C1261*$K$4","v":141357.375},90036.5625,64687.5]
[75,null,{"$f":"C1262*$K$4","v":150545.8125},95888.8125,68892.1875]
[76,null,{"$f":"C1263*$K$4","v":158073.1875},100683.5625,72336.9375]
[77,null,{"$f":"C1264*$K$4","v":165976.875},105717.375,75953.8125]
[78,null,{"$f":"C1265*$K$4","v":174275.4375},111003.1875,79751.25]
[79,null,{"$f":"C1266*$K$4","v":182989.125},116553.375,83738.8125]
[80,null,{"$f":"C1267*$K$4","v":192138.75},122381.4375,87925.5]
[81,null,{"$f":"C1268*$K$4","v":201745.6875},128500.3125,92322]
[82,null,{"$f":"C1269*$K$4","v":211833},134925.1875,96937.875]
[83,null,{"$f":"C1270*$K$4","v":222424.875},141671.8125,101784.9375]
[84,"o más",{"$f":"C1271*$K$4","v":233546.0625},148755.375,106874.4375]
[1,"Hijo",{"$f":"C1272*$K$4","v":7517.25},4788,3440.25]
[2,"Hijos",{"$f":"C1273*$K$4","v":11844},7544.25,5420.25]
[3,"Hijos o más",{"$f":"C1274*$K$4","v":17281.125},11007,7908.1875]
[]
[]
[]
["USAMED"]
[2,625]
[1,0]
[]
[]
[]
["BUPA GLOBAL SELECT PE"]
["TARIFAS ANUALES"]
["EDAD"]
[" "," ",2000,3500,5000,10000,20000,null,null,null,null,null,null,null,"Otros dependientes panel"]
[18,null,40537.5,34250,30262.5,20187.5,15900,null,null,null,null,null,null,null,"Edad otros dependientes","ID",2000,3500,5000,10000,20000]
[19,null,41937.5,35425,31312.5,20887.5,16450,null,null,null,null,null,null,null,{"$f":"'INGRESO DE DATOS'!$L$16","v":1},1,{"$f":"IF(O1513>0,(IF(O1513>18,VLOOKUP(O1513,$A$1512:$G$1578,3,FALSE),Tablas!$C$1512)),0)","v":40537.5},{"$f":"IF(O1513>0,(IF(O1513>18,VLOOKUP(O1513,$A$1512:$G$1578,4,FALSE),Tablas!$D$1512)),0)","v":34250},{"$f":"IF(O1513>0,(IF(O1513>18,VLOOKUP(O1513,$A$1512:$G$1578,5,FALSE),Tablas!$E$1512)),0)","v":30262.5},{"$f":"IF(O1513>0,(IF(O1513>18,VLOOKUP(O1513,$A$1512:$G$1578,6,FALSE),Tablas!$F$1512)),0)","v":20187.5},{"$f":"IF(O1513>0,(IF(O1513>18,VLOOKUP(O1513,$A$1512:$G$1578,7,FALSE),Tablas!$G$1512)),0)","v":15900}]
[20,null,43375,36650,32387.5,21612.5,17025,null,null,null,null,null,null,null,{"$f":"'INGRESO DE DATOS'!$L$17","v":5},2,{"$f":"IF(O1514>0,(IF(O1514>18,VLOOKUP(O1514,$A$1512:$G$1578,3,FALSE),Tablas!$C$1512)),0)","v":40537.5},{"$f":"IF(O1514>0,(IF(O1514>18,VLOOKUP(O1514,$A$1512:$G$1578,4,FALSE),Tablas!$D$1512)),0)","v":34250},{"$f":"IF(O1514>0,(IF(O1514>18,VLOOKUP(O1514,$A$1512:$G$1578,5,FALSE),Tablas!$E$1512)),0)","v":30262.5},{"$f":"IF(O1514>0,(IF(O1514>18,VLOOKUP(O1514,$A$1512:$G$1578,6,FALSE),Tablas!$F$1512)),0)","v":20187.5},{"$f":"IF(O1514>0,(IF(O1514>18,VLOOKUP(O1514,$A$1512:$G$1578,7,FALSE),Tablas!$G$1512)),0)","v":15900}]
[21,null,44875,37912.5,33512.5,22350,17612.5,null,null,null,null,null,null,null,{"$f":"'INGRESO DE DATOS'!$L$18","v":8},3,{"$f":"IF(O1515>0,(IF(O1515>18,VLOOKUP(O1515,$A$1512:$G$1578,3,FALSE),Tablas!$C$1512)),0)","v":40537.5},{"$f":"IF(O1515>0,(IF(O1515>18,VLOOKUP(O1515,$A$1512:$G$1578,4,FALSE),Tablas!$D$1512)),0)","v":34250},{"$f":"IF(O1515>0,(IF(O1515>18,VLOOKUP(O1515,$A$1512:$G$1578,5,FALSE),Tablas!$E$1512)),0)","v":30262.5},{"$f":"IF(O1515>0,(IF(O1515>18,VLOOKUP(O1515,$A$1512:$G$1578,6,FALSE),Tablas!$F$1512)),0)","v":20187.5},{"$f":"IF(O1515>0,(IF(O1515>18,VLOOKUP(O1515,$A$1512:$G$1578,7,FALSE),Tablas!$G$1512)),0)","v":15900}]
[22,null,46425,39225,34662.5,23125,18212.5,null,null,null,null,null,null,null,{"$f":"'INGRESO DE DATOS'!$L$19","v":0},4,{"$f":"IF(O1516>0,(IF(O1516>18,VLOOKUP(O1516,$A$1512:$G$1578,3,FALSE),Tablas!$C$1512)),0)","v":0},{"$f":"IF(O1516>0,(IF(O1516>18,VLOOKUP(O1516,$A$1512:$G$1578,4,FALSE),Tablas!$D$1512)),0)","v":0},{"$f":"IF(O1516>0,(IF(O1516>18,VLOOKUP(O1516,$A$1512:$G$1578,5,FALSE),Tablas!$E$1512)),0)","v":0},{"$f":"IF(O1516>0,(IF(O1516>18,VLOOKUP(O1516,$A$1512:$G$1578,6,FALSE),Tablas!$F$1512)),0)","v":0},{"$f":"IF(O1516>0,(IF(O1516>18,VLOOKUP(O1516,$A$1512:$G$1578,7,FALSE),Tablas!$G$1512)),0)","v":0}]
[23,null,48025,40575,35862.5,23925,18850,null,null,null,null,null,null,null,{"$f":"'INGRESO DE DATOS'!$L$20","v":0},5,{"$f":"IF(O1517>0,(IF(O1517>18,VLOOKUP(O1517,$A$1512:$G$1578,3,FALSE),Tablas!$C$1512)),0)","v":0},{"$f":"IF(O1517>0,(IF(O1517>18,VLOOKUP(O1517,$A$1512:$G$1578,4,FALSE),Tablas!$D$1512)),0)","v":0},{"$f":"IF(O1517>0,(IF(O1517>18,VLOOKUP(O1517,$A$1512:$G$1578,5,FALSE),Tablas!$E$1512)),0)","v":0},{"$f":"IF(O1517>0,(IF(O1517>18,VLOOKUP(O1517,$A$1512:$G$1578,6,FALSE),Tablas!$F$1512)),0)","v":0},{"$f":"IF(O1517>0,(IF(O1517>18,VLOOKUP(O1517,$A$1512:$G$1578,7,FALSE),Tablas!$G$1512)),0)","v":0}]
[24,null,49687.5,41975,37100,24750,19500,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(Q1513:Q1517)","v":121612.5},{"$f":"SUM(R1513:R1517)","v":102750},{"$f":"SUM(S1513:S1517)","v":90787.5},{"$f":"SUM(T1513:T1517)","v":60562.5},{"$f":"SUM(U1513:U1517)","v":47700}]
[25,null,51400,43425,38387.5,25600,20175]
[26,null,53175,44925,39712.5,26487.5,20862.5]
[27,null,55012.5,46475,41075,27400,21587.5]
[28,null,56912.5,48087.5,42500,28350,22325]
[29,null,59400,50187.5,44362.5,29587.5,23312.5]
[30,null,61450,51925,45887.5,30612.5,24112.5]
[31,null,63575,53712.5,47475,31662.5,24950]
[32,null,65775,55562.5,49112.5,32762.5,25812.5]
[33,null,68037.5,57487.5,50800,33887.5,26700]
[34,null,70387.5,59475,52562.5,35062.5,27625]
[35,null,72825,61525,54375,36275,28575]
[36,null,75337.5,63650,56250,37525,29562.5]
[37,null,77250,65262.5,57675,38475,30312.5]
[38,null,81187.5,68587.5,60625,40437.5,31862.5]
[39,null,82962.5,70100,61950,41325,32550]
[40,null,84787.5,71625,63300,42225,33262.5]
[41,null,86637.5,73200,64687.5,43150,33987.5]
[42,null,88525,74800,66100,44100,34737.5]
[43,null,90462.5,76425,67550,45062.5,35500]
[44,null,92450,78100,69025,46050,36275]
[45,null,94475,79812.5,70537.5,47050,37062.5]
[46,null,97400,82287.5,72725,48512.5,38212.5]
[47,null,98862.5,83512.5,73812.5,49237.5,38787.5]
[48,null,103200,87187.5,77062.5,51400,40487.5]
[49,null,107737.5,91025,80437.5,53662.5,42275]
[50,null,110500,93350,82500,55037.5,43350]
[51,null,115350,97450,86125,57450,45262.5]
[52,null,120425,101737.5,89912.5,59975,47250]
[53,null,125712.5,106212.5,93862.5,62612.5,49325]
[54,null,131237.5,110875,97987.5,65362.5,51487.5]
[55,null,137000,115750,102300,68237.5,53762.5]
[56,null,145225,122687.5,108437.5,72337.5,56987.5]
[57,null,153937.5,130050,114937.5,76675,60400]
[58,null,163175,137862.5,121837.5,81275,64025]
[59,null,172962.5,146125,129150,86150,67862.5]
[60,null,183337.5,154900,136900,91325,71937.5]
[61,null,195262.5,164962.5,145800,97250,76612.5]
[62,null,207950,175687.5,155275,103575,81600]
[63,null,221475,187112.5,165362.5,110312.5,86900]
[64,null,235862.5,199275,176112.5,117475,92550]
[65,null,251200,212225,187562.5,125112.5,98562.5]
[66,null,267525,226012.5,199750,133250,104975]
[67,null,284912.5,240712.5,212737.5,141912.5,111800]
[68,null,303425,256350,226562.5,151137.5,119062.5]
[69,null,323150,273012.5,241287.5,160962.5,126800]
[70,null,344162.5,290762.5,256975,171425,135037.5]
[71,null,366525,309662.5,273675,182562.5,143812.5]
[72,null,390350,329787.5,291462.5,194425,153162.5]
[73,null,415725,351225,310412.5,207062.5,163125]
[74,null,442750,374050,330587.5,220525,173725]
[75,null,471525,398375,352075,234862.5,185012.5]
[76,null,502175,424262.5,374962.5,250125,197050]
[77,null,534825,451837.5,399337.5,266387.5,209850]
[78,null,569587.5,481212.5,425287.5,283700,223487.5]
[79,null,606600,512487.5,452937.5,302137.5,238025]
[80,null,646037.5,545800,482375,321787.5,253487.5]
[81,null,688025,581275,513725,342700,269962.5]
[82,null,732750,619062.5,547125,364975,287512.5]
[83,null,780375,659300,582687.5,388700,306200]
[84,"o más",831100,702150,620562.5,413962.5,326112.5]
[1,"Hijo",18900,15962.5,14112.5,9412.5,7412.5]
[2,"Hijos",29775,25162.5,22237.5,14837.5,11687.5]
[3,"Hijos o más",43450,36700,32437.5,21637.5,17050]