{"text_format":"1","workbook":"xlsx","n_sheets":10,"sheets":["INGRESO DE DATOS","Choice Global Health Plan","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":25,"macros":1,"external_links":0,"defined_names":7,"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":33,"n_cols":13,"rows_kept":33,"cut":false,"hidden":false,"merged":[[12,9,13,11],[10,0,10,7],[30,1,30,2],[16,1,16,2],[30,3,30,5],[14,3,14,7],[16,5,16,6],[14,1,14,2],[18,1,18,2],[18,5,18,6],[24,0,24,2],[26,0,26,2],[20,5,27,5]]}
[]
[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,null,{"$f":"IF(ISBLANK(L16),TRUE,AND(L16 >= 5,L16 <= 50))","v":true}]
[null,"Número de adultos en la póliza : ",null,2,null,"Número de hijos en la póliza :",null,0,null,null,2,null,{"$f":"IF(ISBLANK(L17),TRUE,AND(L17 >= 5,L17 <= 50))","v":true}]
[null,null,null,null,null,null,null,null,null,null,3,null,{"$f":"IF(ISBLANK(L18),TRUE,AND(L18 >= 5,L18 <= 50))","v":true}]
[null," Edad del asegurado titular :",null,30,{"$f":"AND(D19 >= 5,D19 <= 50)","v":true},"Edad del (de la) cónyuge :",null,30,{"$f":"IF(D17>1,AND(H19 >= 5,H19 <= 50),TRUE)","v":true},null,4,null,{"$f":"IF(ISBLANK(L19),TRUE,AND(L19 >= 5,L19 <= 50))","v":true}]
[null,null,null,null,null,null,null,null,null,null,5,null,{"$f":"IF(ISBLANK(L20),TRUE,AND(L20 >= 5,L20 <= 50))","v":true}]
[null,null,"Aplica descuento especial del 10%:",null,true,"*Descuento especial aplica para todos los productos globales a excepción de Select PE.\n\n*Descuento por pago fraccionado semestral aplica para todos los productos globales.\n\n*Descuento especial 5%, válido solo para asegurados titular y cónyuge entre 5 a 50 años (Si alguno de los integrantes no cumple la condición, no aplica descuento adicional)\n\n*Descuento especial 10% para el producto Choice Global, será aplicado a todos los integrantes de la póliza, si titular y cónyuge tienen edades entre 18 a 65 años (Si alguno de los integrantes, titular o conyuge, no cumple la condición, no aplica descuento)"]
[]
[null,null,"Aplica descuento especial del 5%:",null,true]
[]
["Descuento por pago fraccionado semestral:",null,null,null,true]
[null,"Descuento Choice",{"$f":"IF(D17=2,IF(AND(D19>=18,D19<=65,H19>=18,H19<=65),E26,1),IF(AND(D19>=18,D19<=65),E26,1))","v":0},{"$f":"1-(IF(E21,0.1,0)+IF(AND(E23,E19,I19,M16,M17,M18,M19,M20),0.05,0))","v":0.85}]
["Descuento por pago fraccionado trimestral:",null,null,null,true]
[]
["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":"Choice Global Health Plan","index":1,"n_rows":68,"n_cols":16,"rows_kept":68,"cut":false,"hidden":false,"merged":[[23,7,23,8],[25,7,25,8],[59,1,59,9],[59,11,59,12],[60,1,60,9],[60,11,60,12],[34,11,34,12],[58,11,58,12],[46,11,46,12],[47,11,47,12],[48,11,48,12],[49,11,49,12],[50,11,50,12],[51,11,51,12],[52,11,52,12],[53,11,53,12],[61,1,61,9],[61,11,61,12],[66,11,66,12],[67,11,67,12],[63,1,63,9],[62,11,62,12],[63,11,63,12],[64,11,64,12],[65,11,65,12],[54,11,54,12],[55,11,55,12],[57,11,57,15],[45,11,45,15],[35,11,35,12],[36,11,36,12],[37,11,37,12],[38,11,38,12],[39,11,39,12],[40,11,40,12],[41,11,41,12],[42,11,42,12],[43,11,43,12],[26,11,26,12],[33,2,33,8],[28,11,28,12],[29,11,29,12],[30,11,30,12],[31,11,31,12],[31,2,31,8],[32,2,32,8],[33,11,33,15],[23,4,23,5],[23,11,23,15],[29,2,29,8],[30,2,30,8],[19,2,19,8],[19,11,19,12],[20,11,20,12],[21,2,21,8],[21,11,21,12],[27,1,27,2],[27,3,27,4],[27,11,27,12],[24,11,24,12],[25,1,25,2],[25,4,25,5],[25,11,25,12],[46,2,50,8],[17,2,17,8],[65,1,67,9],[64,1,64,9],[62,1,62,9],[40,2,40,8],[41,2,41,8],[42,2,42,8],[43,2,43,8],[44,2,44,8],[35,2,35,8],[36,2,36,8],[37,2,37,8],[38,2,38,8],[39,2,39,8],[23,1,23,2]]}
[]
[]
[]
[]
[]
[]
[]
[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,"Región:","Zona 1"]
[null,null,null,null,null,null,null,null,null,null,null,null," ",false]
[null,"Nombre del asegurado titular :",{"$f":"+'INGRESO DE DATOS'!$D$15","v":"JUAN VIDAL"},null,null,null,null,null,null,null,null,"Deducibles",null,"PLAN 1","PLAN 2","PLAN 3"]
[null,null,null,null,null,null,null,null,null,null,null,"Dentro del país de residencia",null,5000,10000,20000]
[null,"Agencia / Agente :",{"$f":"+'INGRESO DE DATOS'!$D$31","v":"Nombre del Agente"},null,null,null,null,null,null,null,null,"Fuera del país de residencia",null,5000,10000,20000]
[]
[null,"Número de adultos en la póliza : ",null,{"$f":"+'INGRESO DE DATOS'!$D$17","v":2}," Edad del asegurado titular :",null,{"$f":"'INGRESO DE DATOS'!D19","v":30},{"$f":"IF(G24>65,\"Edad máxima de cotización 65 años\",\"\")","v":""},null,null,null,"TARIFAS ANUALES"]
[null,null,null,null,null,null,null,null,null,null,null,"Prima del asegurado titular :",null,{"$f":"((VLOOKUP($G$24,Tablas!$A$1588:$E$1654,3,TRUE))*'INGRESO DE DATOS'!$D$26+(Tablas!$Q$2))*$K$33","v":37026.25},{"$f":"((VLOOKUP($G$24,Tablas!$A$1588:$E$1654,4,TRUE))*'INGRESO DE DATOS'!$D$26+(Tablas!$Q$2))*$K$33","v":26358.75},{"$f":"((VLOOKUP($G$24,Tablas!$A$1588:$E$1654,5,TRUE))*'INGRESO DE DATOS'!$D$26+(Tablas!$Q$2))*$K$33","v":21641.25}]
[null,"Número de hijos en la póliza :",null,{"$f":"+'INGRESO DE DATOS'!$H$17","v":0},"Edad del (de la) cónyuge :",null,{"$f":"'INGRESO DE DATOS'!H19","v":30},{"$f":"IF(G26>65,\"Edad máxima de cotización 65 años\",\"\")","v":""},null,null,null,"Prima del (de la) cónyuge:",null,{"$f":"((IF($D$24=1,0,(VLOOKUP($G$26,Tablas!$A$1588:$E$1654,3,TRUE))))*'INGRESO DE DATOS'!$D$26+(IF($D$24=1,0,(Tablas!$Q$2))))*$K$33","v":37026.25},{"$f":"((IF($D$24=1,0,(VLOOKUP($G$26,Tablas!$A$1588:$E$1654,4,TRUE))))*'INGRESO DE DATOS'!$D$26+(IF($D$24=1,0,(Tablas!$Q$2))))*$K$33","v":26358.75},{"$f":"((IF($D$24=1,0,(VLOOKUP($G$26,Tablas!$A$1588:$E$1654,5,TRUE))))*'INGRESO DE DATOS'!$D$26+(IF($D$24=1,0,(Tablas!$Q$2))))*$K$33","v":21641.25}]
[null,null,null,null,null,null,null,null,null,null,null,"Prima del (de los) Hijo (s) :",null,{"$f":"IF($D$26=0,0,(VLOOKUP($D$26,Tablas!$A$1655:$E$1657,3,TRUE)))*'INGRESO DE DATOS'!$D$26","v":0},{"$f":"IF($D$26=0,0,(VLOOKUP($D$26,Tablas!$A$1655:$E$1657,4,TRUE)))*'INGRESO DE DATOS'!$D$26","v":0},{"$f":"IF($D$26=0,0,(VLOOKUP($D$26,Tablas!$A$1655:$E$1657,5,TRUE)))*'INGRESO DE DATOS'!$D$26","v":0}]
[null,"FECHA DE COTIZACION :",null,{"$f":"NOW()","v":"2025-06-25T13:21:39.390"},null,null,null,null,null,null,null,"Total otros dependientes",null,{"$f":"Tablas!Q1594*'INGRESO DE DATOS'!$D$26","v":0},{"$f":"Tablas!R1594*'INGRESO DE DATOS'!$D$26","v":0},{"$f":"Tablas!S1594*'INGRESO DE DATOS'!$D$26","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"TOTAL PRIMA NETA :",null,{"$f":"SUM(N25:N28)","v":74052.5},{"$f":"SUM(O25:O28)","v":52717.5},43282.5]
[null,null,"Beneficios Generales",null,null,null,null,null,null,null,null,"Costo administrativo anual :",null,{"$f":"937.5*$K$33","v":937.5},{"$f":"937.5*$K$33","v":937.5},937.5]
[null,null,"Edad de aceptación hasta los 65 años​",null,null,null,null,null,null,null,{"$f":"IF(G24>65,0,1)","v":1},"IVA (16%) :",null,{"$f":"+N29*16%","v":11848.4},{"$f":"+O29*16%","v":8434.7999999999993},{"$f":"+P29*16%","v":6925.2}]
[null,null,"Un deducible por persona, hasta dos deducibles por póliza por año póliza​",null,null,null,null,null,null,null,{"$f":"IF(G26>65,0,1)","v":1},{"$f":"IF('INGRESO DE DATOS'!$D$26=0.95,\"Costo total, (-5% de descuento)\",IF('INGRESO DE DATOS'!$D$26=0.85,\"Costo total, (-15% de descuento)\",IF('INGRESO DE DATOS'!$D$26=0.9,\"Costo total, (-10% de descuento)\",\"Gran total anual\")))","v":"Costo total, (-15% de descuento)"},null,{"$f":"SUM(N29:N31) + N30*0.16","v":86988.4},{"$f":"SUM(O29:O31) + O30*0.16","v":62239.8},51295.199999999997]
[null,null,"Periodo de espera general: 60 días​",null,null,null,null,null,null,null,{"$f":"IF(OR(K31=0,K32=0),0,1)","v":1}]
[null,null,"Disponible para contratación en zonas regionales ​",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$4)","v":37026.25},{"$f":"O25*(1+Tablas!$K$4)","v":26358.75},{"$f":"P25*(1+Tablas!$K$4)","v":21641.25}]
[null,null,"Beneficios Médicos Destacados",null,null,null,null,null,null,null,null,"Prima del (de la) cónyuge:",null,{"$f":"N26*(1+Tablas!$K$4)","v":37026.25},{"$f":"O26*(1+Tablas!$K$4)","v":26358.75},{"$f":"P26*(1+Tablas!$K$4)","v":21641.25}]
[null,null,"Maternidad: parto normal y cesárea. ​",null,null,null,null,null,null,null,null,"Prima del (de los) Hijo (s) :",null,{"$f":"N27*(1+Tablas!$K$4)","v":0},{"$f":"O27*(1+Tablas!$K$4)","v":0},{"$f":"P27*(1+Tablas!$K$4)","v":0}]
[null,null,"Complicaciones de maternidad y parto ​",null,null,null,null,null,null,null,null,"Total otros dependientes",null,{"$f":"N28*(1+Tablas!$K$4)","v":0},{"$f":"O28*(1+Tablas!$K$4)","v":0},{"$f":"P28*(1+Tablas!$K$4)","v":0}]
[null,null,"Tratamiento pre y post natal​",null,null,null,null,null,null,null,null,"TOTAL PRIMA NETA :",null,{"$f":"SUM(N35:N38)","v":74052.5},{"$f":"SUM(O35:O38)","v":52717.5},43282.5]
[null,null,"Trasplante de órganos ​",null,null,null,null,null,null,null,null,"Costo administrativo anual :",null,{"$f":"N30","v":937.5},{"$f":"O30","v":937.5},937.5]
[null,null,"Tratamiento contra el cáncer ​",null,null,null,null,null,null,null,null,"IVA (16%) :",null,{"$f":"SUM(N39:N40)*16%","v":11998.4},{"$f":"SUM(O39:O40)*16%","v":8584.7999999999993},7075.2]
[null,null,"Síndrome de inmunodeficiencia adquirida (SIDA)​",null,null,null,null,null,null,null,null,"TOTAL  primera  cuota :",null,{"$f":"((N39/2)+N40)*1.16","v":44037.95},{"$f":"((O39/2)+O40)*1.16","v":31663.649999999998},26191.35]
[null,null,"Actividades y/o deportes peligrosos amateur​",null,null,null,null,null,null,null,null,"Valor segunda cuota :",null,{"$f":"N39/2*1.16","v":42950.45},{"$f":"O39/2*1.16","v":30576.149999999998},25103.85]
[null,null,"Tratamiento dental relacionado con un accidente cubierto",null,null,null,null,null,null,null,null,{"$f":"L32","v":"Costo total, (-15% de descuento)"},null,{"$f":"N42+N43","v":86988.4},{"$f":"O42+O43","v":62239.799999999996},51295.199999999997]
[null,null,"Bupa en Casa"]
[null,null,null,null,null,null,null,null,null,null,null,"TARIFAS TRIMESTRALES"]
[null,null,{"$f":"IF(C18=\"Zona 1\",\"Estados disponibles Zona 1: \nSonora, Baja California Sur, Jalisco, Chihuahua, Coahuila, Tamaulipas, Hidalgo, Sinaloa, Guanajuato, Durango, Nayarit, Colima, Querétaro, Quintana Roo y Yucatán\",\"Estados disponibles Zona 2: \nVeracruz, Chiapas, Tabasco, Campeche, Oaxaca, Michoacán, Zacatecas, Aguasccalientes y San Luis Potosí\")","v":"Estados disponibles Zona 1: \nSonora, Baja California Sur, Jalisco, Chihuahua, Coahuila, Tamaulipas, Hidalgo, Sinaloa, Guanajuato, Durango, Nayarit, Colima, Querétaro, Quintana Roo y Yucatán"},null,null,null,null,null,null,null,null,"Prima del asegurado titular :",null,{"$f":"N25*(1+Tablas!$K$3)","v":37026.25},{"$f":"O25*(1+Tablas!$K$3)","v":26358.75},{"$f":"P25*(1+Tablas!$K$3)","v":21641.25}]
[null,null,null,null,null,null,null,null,null,null,null,"Prima del (de la) cónyuge:",null,{"$f":"N26*(1+Tablas!$K$3)","v":37026.25},{"$f":"O26*(1+Tablas!$K$3)","v":26358.75},{"$f":"P26*(1+Tablas!$K$3)","v":21641.25}]
[null,null,null,null,null,null,null,null,null,null,null,"Prima del (de los) Hijo (s) :",null,{"$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$3)","v":0},{"$f":"O28*(1+Tablas!$K$3)","v":0},{"$f":"P28*(1+Tablas!$K$3)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"TOTAL PRIMA NETA :",null,{"$f":"SUM(N47:N50)","v":74052.5},{"$f":"SUM(O47:O50)","v":52717.5},43282.5]
[null,null,null,null,null,null,null,null,null,null,null,"Costo administrativo anual :",null,{"$f":"N30","v":937.5},{"$f":"O30","v":937.5},937.5]
[null,null,null,null,null,null,null,null,null,null,null,"IVA (16%) :",null,{"$f":"+N51*16%","v":11848.4},{"$f":"+O51*16%","v":8434.7999999999993},{"$f":"+P51*16%","v":6925.2}]
[null,null,null,null,null,null,null,null,null,null,null,"TOTAL  primera  cuota :",null,{"$f":"((N51/4)+N52)*1.16","v":22562.724999999999},{"$f":"((O51/4)+O52)*1.16","v":16375.574999999999},13639.424999999999]
[null,null,null,null,null,null,null,null,null,null,null,"Valor cuota trimestral 2 a 4:",null,{"$f":"N51/4*1.16","v":21475.224999999999},{"$f":"O51/4*1.16","v":15288.074999999999},12551.924999999999]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L44","v":"Costo total, (-15% de descuento)"},null,{"$f":"N54+(N55*3)","v":86988.4},{"$f":"O54+(O55*3)","v":62239.799999999996},51295.199999999997]
[]
[null,null,null,null,null,null,null,null,null,null,null,"TARIFAS MENSUALES"]
[null,null,null,null,null,null,null,null,null,null,null,"Prima del asegurado titular :",null,{"$f":"N25*(1+Tablas!$K$2)","v":40358.612500000003},{"$f":"O25*(1+Tablas!$K$2)","v":28731.037500000002},{"$f":"P25*(1+Tablas!$K$2)","v":23588.962500000001}]
[null,"Tarifas validas a partir del 1 de marzo al 31 de diciembre del 2025",null,null,null,null,null,null,null,null,null,"Prima del (de la) cónyuge:",null,{"$f":"N26*(1+Tablas!$K$2)","v":40358.612500000003},{"$f":"O26*(1+Tablas!$K$2)","v":28731.037500000002},{"$f":"P26*(1+Tablas!$K$2)","v":23588.962500000001}]
[null,"Promociones válidas al 31 de diciembre de 2025",null,null,null,null,null,null,null,null,null,"Prima del (de los) Hijo (s) :",null,{"$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$2)","v":0},{"$f":"O28*(1+Tablas!$K$2)","v":0},{"$f":"P28*(1+Tablas!$K$2)","v":0}]
[null,"Aplica 3 MSI (no aplica para tarjetas BBVA y Banamex) . Valido para Global Choice Health Plan",null,null,null,null,null,null,null,null,null,"TOTAL PRIMA NETA :",null,{"$f":"SUM(N59:N62)","v":80717.225000000006},{"$f":"SUM(O59:O62)","v":57462.075000000004},47177.925000000003]
[null,"En caso de que el asegurado elija la promoción “Sin costo por pago fraccionado” no podrá optar por la promoción a meses sin intereses.",null,null,null,null,null,null,null,null,null,"Costo administrativo anual :",null,{"$f":"N30","v":937.5},{"$f":"O30","v":937.5},937.5]
[null,"Las pólizas contratadas cuentan con limitaciones y exclusiones las cuáles pueden ser consultadas en www.bupasalud.com.mx Para más información, llámanos al 55 5202-1701 ext 4 o envíanos un correo a: ventasdirectas@bupa.com.mx",null,null,null,null,null,null,null,null,null,"IVA (16%) :",null,{"$f":"+N63*16%","v":12914.756000000001},{"$f":"+O63*16%","v":9193.9320000000007},{"$f":"+P63*16%","v":7548.4680000000008}]
[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,{"$f":"((N63/12)+N64)*1.16","v":8890.1650833333333},{"$f":"((O63/12)+O64)*1.16","v":6642.1672499999995},{"$f":"((P63/12)+P64)*1.16","v":5648.0327499999994}]
[null,null,null,null,null,null,null,null,null,null,null,"Valor cuota mensual 2 a 12 :",null,{"$f":"N63/12*1.16","v":7802.6650833333333},{"$f":"O63/12*1.16","v":5554.6672500000004},4560.5327499999994]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L56","v":"Costo total, (-15% de descuento)"},null,{"$f":"N66+(N67*11)","v":94719.481},{"$f":"O66+(O67*11)","v":67743.507000000012},{"$f":"P66+(P67*11)","v":55813.892999999989}]

{"sheet":"Global Major Medical Health Pla","index":2,"n_rows":77,"n_cols":15,"rows_kept":77,"cut":false,"hidden":false,"merged":[[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],[37,10,37,11],[38,10,38,11],[39,10,39,11],[40,10,40,11],[42,10,42,13],[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],[57,10,57,11],[59,10,59,11],[60,10,60,11],[61,10,61,11],[62,10,62,11],[73,1,74,8],[63,10,63,11],[64,10,64,11],[66,10,66,13],[67,10,67,11],[72,1,72,8],[68,1,68,8],[69,1,69,8],[70,1,70,8],[71,1,71,8],[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]]}
[]
[]
[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$31","v":"Nombre del Agente"},null,null,null,null,null,null,null,"Fuera del país de residencia",null,10000,20000]
[]
[null,null,null,"Número de adultos en la póliza : ",null,{"$f":"+'INGRESO DE DATOS'!$D$17","v":2},null," Edad del asegurado titular :",{"$f":"+'INGRESO DE DATOS'!$D$19","v":30},null,"TARIFAS ANUALES "]
[null,null,null,null,null,null,null,null,null,null,"Prima del asegurado titular :",null,{"$f":"VLOOKUP($I$33,Tablas!$A$905:$G$971,3,TRUE)*'INGRESO DE DATOS'!$D$26+(Tablas!$Q$2)","v":47842.5},{"$f":"VLOOKUP($I$33,Tablas!$A$905:$G$971,4,TRUE)*'INGRESO DE DATOS'!$D$26+(Tablas!$Q$2)","v":35092.5}]
[null,null,null,"Número de hijos en la póliza :",null,{"$f":"+'INGRESO DE DATOS'!$H$17","v":0},null,"Edad del (de la) cónyuge :",{"$f":"+'INGRESO DE DATOS'!$H$19","v":30},null,"Prima del (de la) cónyuge:",null,{"$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$2)))","v":47842.5},{"$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$2)))","v":35092.5}]
[null,null,null,null,null,null,null,null,null,null,"Prima del (de los) Hijo (s) :",null,{"$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":"2025-06-25T13:21:39.390"},null,null,null,null,null,"Total otros dependientes",null,{"$f":"Tablas!Q911*'INGRESO DE DATOS'!$D$26","v":0},{"$f":"Tablas!R911*'INGRESO DE DATOS'!$D$26","v":0}]
[null,null,null,null,null,null,null,null,null,null,"TOTAL PRIMA NETA :",null,{"$f":"SUM(M34:M37)","v":95685},{"$f":"SUM(N34:N37)","v":70185}]
[null,null,null,null,null,null,null,null,null,null,"Costo administrativo anual :",null,937.5,937.5]
[null,null,null,null,null,null,null,null,null,null,"IVA (16%) :",null,{"$f":"+M38*16%","v":15309.6},{"$f":"+N38*16%","v":11229.6}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$D$26=0.95,\"Costo total, (-5% de descuento)\",IF('INGRESO DE DATOS'!$D$26=0.85,\"Costo total, (-15% de descuento)\",IF('INGRESO DE DATOS'!$D$26=0.9,\"Costo total, (-10% de descuento)\",\"Gran total anual\")))","v":"Costo total, (-15% de descuento)"},null,{"$f":"SUM(M38:M40) + M39*0.16","v":112082.1},{"$f":"SUM(N38:N40) + N39*0.16","v":82502.100000000006}]
[]
[null,null,null,null,null,null,null,null,null,null,"TARIFAS SEMESTRALES "]
[null,null,null,null,null,null,null,null,null,null,"Prima del asegurado titular :",null,{"$f":"M34*(1+Tablas!$K$4)","v":47842.5},{"$f":"N34*(1+Tablas!$K$4)","v":35092.5}]
[null,null,null,null,null,null,null,null,null,null,"Prima del (de la) cónyuge:",null,{"$f":"M35*(1+Tablas!$K$4)","v":47842.5},{"$f":"N35*(1+Tablas!$K$4)","v":35092.5}]
[null,null,null,null,null,null,null,null,null,null,"Prima del (de los) Hijo (s) :",null,{"$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$4)","v":0},{"$f":"N37*(1+Tablas!$K$4)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"TOTAL PRIMA NETA :",null,{"$f":"SUM(M44:M47)","v":95685},{"$f":"SUM(N44:N47)","v":70185}]
[null,null,null,null,null,null,null,null,null,null,"Costo administrativo anual :",null,937.5,937.5]
[null,null,null,null,null,null,null,null,null,null,"IVA (16%) :",null,{"$f":"SUM(M48:M49)*16%","v":15459.6},{"$f":"SUM(N48:N49)*16%","v":11379.6}]
[null,null,null,null,null,null,null,null,null,null,"TOTAL  primera cuota :",null,{"$f":"((M48/2)+M49)*1.16","v":56584.799999999996},{"$f":"((N48/2)+N49)*1.16","v":41794.799999999996}]
[null,null,null,null,null,null,null,null,null,null,"Valor segunda cuota :",null,{"$f":"M48/2*1.16","v":55497.299999999996},{"$f":"N48/2*1.16","v":40707.299999999996}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K41","v":"Costo total, (-15% de descuento)"},null,{"$f":"M51+M52","v":112082.09999999999},{"$f":"N51+N52","v":82502.099999999991}]
[]
[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$3)","v":47842.5},{"$f":"N34*(1+Tablas!$K$3)","v":35092.5}]
[null,null,null,null,null,null,null,null,null,null,"Prima del (de la) cónyuge:",null,{"$f":"M35*(1+Tablas!$K$3)","v":47842.5},{"$f":"N35*(1+Tablas!$K$3)","v":35092.5}]
[null,null,null,null,null,null,null,null,null,null,"Prima del (de los) Hijo (s) :",null,{"$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$3)","v":0},{"$f":"N37*(1+Tablas!$K$3)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"TOTAL PRIMA NETA :",null,{"$f":"SUM(M56:M59)","v":95685},{"$f":"SUM(N56:N59)","v":70185}]
[null,null,null,null,null,null,null,null,null,null,"Costo administrativo anual :",null,937.5,937.5]
[null,null,null,null,null,null,null,null,null,null,"IVA (16%) :",null,{"$f":"SUM(M60:M61)*16%","v":15459.6},{"$f":"SUM(N60:N61)*16%","v":11379.6}]
[null,null,null,null,null,null,null,null,null,null,"TOTAL  primera  cuota :",null,{"$f":"((M60/4)+M61)*1.16","v":28836.149999999998},{"$f":"((N60/4)+N61)*1.16","v":21441.149999999998}]
[null,null,null,null,null,null,null,null,null,null,"Valor cuota trimestral 2 a 4:",null,{"$f":"M60/4*1.16","v":27748.649999999998},{"$f":"N60/4*1.16","v":20353.649999999998}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K53","v":"Costo total, (-15% de descuento)"},null,{"$f":"M63+(M64*3)","v":112082.09999999999},{"$f":"N63+(N64*3)","v":82502.099999999991}]
[]
[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$2)","v":52148.325000000004},{"$f":"N34*(1+Tablas!$K$2)","v":38250.825000000004}]
[null,"Tarifas validas a partir del 1 de marzo al 31 de diciembre del 2025",null,null,null,null,null,null,null,null,"Prima del (de la) cónyuge:",null,{"$f":"M35*(1+Tablas!$K$2)","v":52148.325000000004},{"$f":"N35*(1+Tablas!$K$2)","v":38250.825000000004}]
[null,"Promociones válidas al 31 de diciembre de 2025",null,null,null,null,null,null,null,null,"Prima del (de los) Hijo (s) :",null,{"$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$2)","v":0},{"$f":"N37*(1+Tablas!$K$2)","v":0}]
[null,"En caso de que el asegurado elija la promoción “Sin costo por pago fraccionado” no podrá optar por la promoción a meses sin intereses.",null,null,null,null,null,null,null,null,"TOTAL PRIMA NETA :",null,{"$f":"SUM(M68:M71)","v":104296.65000000001},{"$f":"SUM(N68:N71)","v":76501.650000000009}]
[null,"Las pólizas contratadas cuentan con limitaciones y exclusiones las cuáles pueden ser consultadas en www.bupasalud.com.mx Para más información, llámanos al 55 5202-1701 ext 4 o envíanos un correo a: ventasdirectas@bupa.com.mx",null,null,null,null,null,null,null,null,"Costo administrativo anual :",null,937.5,937.5]
[null,"La presente cotización es de carácter informativo, no constituye una solicitud de seguro y/o el monto de la prima definitiva y/o las condiciones de la misma y/o una oferta de aseguramiento en términos del artículo 5to de la Ley Sobre el Contrato de Seguro. La emisión de la póliza asícomo posibles cambios en la tarifa están sujetos a valoración del riesgo de acuerdo con las políticas de Suscripción de Bupa México y es susceptible de modificaciones, por lo que Bupa podrá aceptar o negar el aseguramiento del riesgo propuesto.",null,null,null,null,null,null,null,null,"IVA (16%) :",null,{"$f":"SUM(M72:M73)*16%","v":16837.464},{"$f":"SUM(N72:N73)*16%","v":12390.264000000001}]
[null,null,null,null,null,null,null,null,null,null,"TOTAL  primera cuota :",null,{"$f":"((M72/12)+M73)*1.16","v":11169.5095},{"$f":"((N72/12)+N73)*1.16","v":8482.6594999999998}]
[null,null,null,null,null,null,null,null,null,null,"Valor cuota mensual 2 a 12 :",null,{"$f":"M72/12*1.16","v":10082.0095},{"$f":"N72/12*1.16","v":7395.1595000000007}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K65","v":"Costo total, (-15% de descuento)"},null,{"$f":"M75+(M76*11)","v":122071.614},{"$f":"N75+(N76*11)","v":89829.414000000004}]

{"sheet":"Global Select Health Plan","index":3,"n_rows":81,"n_cols":17,"rows_kept":81,"cut":false,"hidden":false,"merged":[[77,1,78,8],[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],[76,1,76,8],[72,1,72,8],[73,1,73,8],[74,1,74,8],[75,1,75,8],[74,10,74,11],[73,10,73,11],[75,10,75,11],[41,3,41,4],[46,10,46,16],[58,10,58,16],[43,10,43,11],[47,10,47,11],[61,10,61,11],[63,10,63,11],[64,10,64,11],[59,10,59,11],[60,10,60,11],[62,10,62,11],[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],[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],[80,10,80,11],[76,10,76,11],[77,10,77,11],[78,10,78,11],[79,10,79,11]]}
[]
[]
[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$31","v":"Nombre del Agente"},null,null,null,null,null,null,null,"Fuera del país de residencia",null,2000,3500,5000,10000,20000]
[]
[null,null,null,null,null,null,null,null,null,null,"TARIFAS ANUALES "]
[null,"Número de adultos en la póliza : ",{"$f":"+'INGRESO DE DATOS'!$D$17","v":2},null,null," Edad del asegurado titular :",{"$f":"+'INGRESO DE DATOS'!$D$19","v":30},{"$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$2)","v":72450},{"$f":"(VLOOKUP($G$38,Tablas!$A$305:$G$371,4,TRUE))*'INGRESO DE DATOS'!$D$26+(Tablas!$Q$2)","v":61304.375},{"$f":"(VLOOKUP($G$38,Tablas!$A$305:$G$371,5,TRUE))*'INGRESO DE DATOS'!$D$26+(Tablas!$Q$2)","v":54260},{"$f":"(VLOOKUP($G$38,Tablas!$A$305:$G$371,6,TRUE))*'INGRESO DE DATOS'!$D$26+(Tablas!$Q$2)","v":36399.375},{"$f":"(VLOOKUP($G$38,Tablas!$A$305:$G$371,7,TRUE))*'INGRESO DE DATOS'!$D$26+(Tablas!$Q$2)","v":28802.5}]
[null,null,null,null,null,null,null,null,null,null,"Prima del (de la) cónyuge:",null,{"$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$2)))","v":72450},{"$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$2)))","v":61304.375},{"$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$2)))","v":54260},{"$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$2)))","v":36399.375},{"$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$2)))","v":28802.5}]
[null,"Número de hijos en la póliza :",{"$f":"+'INGRESO DE DATOS'!$H$17","v":0},null,null,"Edad del (de la) cónyuge :",{"$f":"+'INGRESO DE DATOS'!$H$19","v":30},null,null,null,"Prima del (de los) Hijo (s) :",null,{"$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$26","v":0},{"$f":"Tablas!R306 * 'INGRESO DE DATOS'!$D$26","v":0},{"$f":"Tablas!S306 * 'INGRESO DE DATOS'!$D$26","v":0},{"$f":"Tablas!T306 * 'INGRESO DE DATOS'!$D$26","v":0},{"$f":"Tablas!U306 * 'INGRESO DE DATOS'!$D$26","v":0}]
[null,"FECHA DE COTIZACION :",null,{"$f":"NOW()","v":"2025-06-25T13:21:39.390"},null,null,null,null,null,null,"TOTAL PRIMA NETA :",null,{"$f":"SUM(M38:M41)","v":144900},{"$f":"SUM(N38:N41)","v":122608.75},108520,72798.75,57605]
[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,{"$f":"SUM(M42:M43)*16%","v":23334},{"$f":"SUM(N42:N43)*16%","v":19767.400000000001},17513.2,11797.800000000001,9366.8000000000011]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$D$26=0.95,\"Costo total, (-5% de descuento)\",IF('INGRESO DE DATOS'!$D$26=0.85,\"Costo total, (-15% de descuento)\",IF('INGRESO DE DATOS'!$D$26=0.9,\"Costo total, (-10% de descuento)\",\"Gran total anual\")))","v":"Costo total, (-15% de descuento)"},null,{"$f":"SUM(M42:M44)","v":169171.5},{"$f":"SUM(N42:N44)","v":143313.65},126970.7,85534.05,67909.3]
[]
[null,null,null,null,null,null,null,null,null,null,"TARIFAS SEMESTRALES"]
[null,null,null,null,null,null,null,null,null,null,"Prima del asegurado titular :",null,{"$f":"M38*(1+Tablas!$K$4)","v":72450},{"$f":"N38*(1+Tablas!$K$4)","v":61304.375},{"$f":"O38*(1+Tablas!$K$4)","v":54260},{"$f":"P38*(1+Tablas!$K$4)","v":36399.375},{"$f":"Q38*(1+Tablas!$K$4)","v":28802.5}]
[null,null,null,null,null,null,null,null,null,null,"Prima del (de la) cónyuge:",null,{"$f":"M39*(1+Tablas!$K$4)","v":72450},{"$f":"N39*(1+Tablas!$K$4)","v":61304.375},{"$f":"O39*(1+Tablas!$K$4)","v":54260},{"$f":"P39*(1+Tablas!$K$4)","v":36399.375},{"$f":"Q39*(1+Tablas!$K$4)","v":28802.5}]
[null,null,null,null,null,null,null,null,null,null,"Prima del (de los) Hijo (s) :",null,{"$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$4)","v":0},{"$f":"N41*(1+Tablas!$K$4)","v":0},{"$f":"O41*(1+Tablas!$K$4)","v":0},{"$f":"P41*(1+Tablas!$K$4)","v":0},{"$f":"Q41*(1+Tablas!$K$4)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"TOTAL PRIMA NETA :",null,{"$f":"SUM(M48:M51)","v":144900},{"$f":"SUM(N48:N51)","v":122608.75},108520,72798.75,{"$f":"SUM(Q48:Q51)","v":57605}]
[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,{"$f":"SUM(M52:M53)*16%","v":23334},{"$f":"SUM(N52:N53)*16%","v":19767.400000000001},17513.2,{"$f":"SUM(P52:P53)*16%","v":11797.800000000001},9366.8000000000011]
[null,null,null,null,null,null,null,null,null,null,"TOTAL  primera cuota :",null,{"$f":"((M52/2)+M53)*1.16","v":85129.5},{"$f":"((N52/2)+N53)*1.16","v":72200.574999999997},64029.1,43310.774999999994,34498.399999999994]
[null,null,null,null,null,null,null,null,null,null,"Valor segunda cuota :",null,{"$f":"M52/2*1.16","v":84042},{"$f":"N52/2*1.16","v":71113.074999999997},62941.599999999999,42223.274999999994,33410.899999999994]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K45","v":"Costo total, (-15% de descuento)"},null,{"$f":"+M55+M56","v":169171.5},{"$f":"+N55+N56","v":143313.65},126970.7,{"$f":"+P55+P56","v":85534.049999999988},67909.299999999988]
[]
[null,null,null,null,null,null,null,null,null,null,"TARIFAS TRIMESTRALES"]
[null,null,null,null,null,null,null,null,null,null,"Prima del asegurado titular :",null,{"$f":"M38*(1+Tablas!$K$3)","v":72450},{"$f":"N38*(1+Tablas!$K$3)","v":61304.375},{"$f":"O38*(1+Tablas!$K$3)","v":54260},{"$f":"P38*(1+Tablas!$K$3)","v":36399.375},{"$f":"Q38*(1+Tablas!$K$3)","v":28802.5}]
[null,null,null,null,null,null,null,null,null,null,"Prima del (de la) cónyuge:",null,{"$f":"M39*(1+Tablas!$K$3)","v":72450},{"$f":"N39*(1+Tablas!$K$3)","v":61304.375},{"$f":"O39*(1+Tablas!$K$3)","v":54260},{"$f":"P39*(1+Tablas!$K$3)","v":36399.375},{"$f":"Q39*(1+Tablas!$K$3)","v":28802.5}]
[null,null,null,null,null,null,null,null,null,null,"Prima del (de los) Hijo (s) :",null,{"$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$3)","v":0},{"$f":"N41*(1+Tablas!$K$3)","v":0},{"$f":"O41*(1+Tablas!$K$3)","v":0},{"$f":"P41*(1+Tablas!$K$3)","v":0},{"$f":"Q41*(1+Tablas!$K$3)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"TOTAL PRIMA NETA :",null,{"$f":"SUM(M60:M63)","v":144900},{"$f":"SUM(N60:N63)","v":122608.75},108520,72798.75,{"$f":"SUM(Q60:Q63)","v":57605}]
[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,{"$f":"SUM(M64:M65)*16%","v":23334},{"$f":"SUM(N64:N65)*16%","v":19767.400000000001},{"$f":"SUM(O64:O65)*16%","v":17513.2},{"$f":"SUM(P64:P65)*16%","v":11797.800000000001},9366.8000000000011]
[null,null,null,null,null,null,null,null,null,null,"TOTAL  primera  cuota :",null,{"$f":"((M64/4)+M65)*1.16","v":43108.5},{"$f":"((N64/4)+N65)*1.16","v":36644.037499999999},{"$f":"((O64/4)+O65)*1.16","v":32558.3},22199.137499999997,17792.949999999997]
[null,null,null,null,null,null,null,null,null,null,"Valor cuota trimestral 2 a 4:",null,{"$f":"M64/4*1.16","v":42021},{"$f":"N64/4*1.16","v":35556.537499999999},31470.799999999999,21111.637499999997,16705.449999999997]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K57","v":"Costo total, (-15% de descuento)"},null,{"$f":"M67+(M68*3)","v":169171.5},{"$f":"N67+(N68*3)","v":143313.65},{"$f":"O67+(O68*3)","v":126970.7},{"$f":"P67+(P68*3)","v":85534.049999999988},67909.299999999988]
[]
[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$2)","v":78970.5},{"$f":"N38*(1+Tablas!$K$2)","v":66821.768750000003},{"$f":"O38*(1+Tablas!$K$2)","v":59143.4},{"$f":"P38*(1+Tablas!$K$2)","v":39675.318750000006},{"$f":"Q38*(1+Tablas!$K$2)","v":31394.725000000002}]
[null,"Tarifas validas a partir del 1 de marzo al 31 de diciembre del 2025",null,null,null,null,null,null,null,null,"Prima del (de la) cónyuge:",null,{"$f":"M39*(1+Tablas!$K$2)","v":78970.5},{"$f":"N39*(1+Tablas!$K$2)","v":66821.768750000003},{"$f":"O39*(1+Tablas!$K$2)","v":59143.4},{"$f":"P39*(1+Tablas!$K$2)","v":39675.318750000006},{"$f":"Q39*(1+Tablas!$K$2)","v":31394.725000000002}]
[null,"Promociones válidas al 31 de diciembre de 2025",null,null,null,null,null,null,null,null,"Prima del (de los) Hijo (s) :",null,{"$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$2)","v":0},{"$f":"N41*(1+Tablas!$K$2)","v":0},{"$f":"O41*(1+Tablas!$K$2)","v":0},{"$f":"P41*(1+Tablas!$K$2)","v":0},{"$f":"Q41*(1+Tablas!$K$2)","v":0}]
[null,"En caso de que el asegurado elija la promoción “Sin costo por pago fraccionado” no podrá optar por la promoción a meses sin intereses.",null,null,null,null,null,null,null,null,"TOTAL PRIMA NETA :",null,{"$f":"SUM(M72:M75)","v":157941},{"$f":"SUM(N72:N75)","v":133643.53750000001},118286.8,79350.637500000012,{"$f":"SUM(Q72:Q75)","v":62789.450000000004}]
[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,"Costo administrativo anual :",null,937.5,937.5,937.5,937.5,937.5]
[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,"IVA (16%) :",null,{"$f":"SUM(M76:M77)*16%","v":25420.560000000001},{"$f":"SUM(N76:N77)*16%","v":21532.966},19075.888000000003,{"$f":"SUM(P76:P77)*16%","v":12846.102000000003},10196.312000000002]
[null,null,null,null,null,null,null,null,null,null,"TOTAL  primera cuota :",null,{"$f":"((M76/12)+M77)*1.16","v":16355.13},{"$f":"((N76/12)+N77)*1.16","v":14006.375291666665},12521.890666666666,8758.0616250000003,7157.1468333333332]
[null,null,null,null,null,null,null,null,null,null,"Valor cuota mensual 2 a 12 :",null,{"$f":"M76/12*1.16","v":15267.63},{"$f":"N76/12*1.16","v":12918.875291666665},11434.390666666666,7670.5616250000012,6069.6468333333341]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K69","v":"Costo total, (-15% de descuento)"},null,{"$f":"M79+(M80*11)","v":184299.06},{"$f":"N79+(N80*11)","v":156114.00349999996},{"$f":"O79+(O80*11)","v":138300.18799999999},{"$f":"P79+(P80*11)","v":93134.239500000011},73923.262000000002]

{"sheet":"Global Premier Health Plan","index":4,"n_rows":84,"n_cols":17,"rows_kept":84,"cut":false,"hidden":false,"merged":[[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],[69,11,69,12],[70,11,70,12],[59,11,59,12],[65,11,65,12],[74,11,74,12],[73,11,73,16],[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],[40,11,40,12],[41,11,41,12],[42,11,42,12],[44,11,44,12],[45,11,45,12],[35,11,35,12],[39,11,39,16],[35,2,35,8],[37,2,37,8],[36,11,36,12],[37,11,37,12],[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],[79,11,79,12],[80,11,80,12],[81,11,81,12],[82,11,82,12],[80,1,80,8],[79,1,79,8],[81,1,82,8]]}
[]
[]
[]
[]
[]
[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$31","v":"Nombre del Agente"},null,null,null,null,null,null,null,null,"Fuera del país de residencia",null,1000,2000,5000,10000]
[]
[null,null,"Número de adultos en la póliza : ",{"$f":"+'INGRESO DE DATOS'!$D$17","v":2},null," Edad del asegurado titular :",{"$f":"+'INGRESO DE DATOS'!$D$19","v":30},null,{"$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$2)","v":153646.25},{"$f":"(VLOOKUP($G$40,Tablas!$A$155:$G$221,4,TRUE))*'INGRESO DE DATOS'!$D$26+(Tablas!$Q$2)","v":111103.75},{"$f":"(VLOOKUP($G$40,Tablas!$A$155:$G$221,5,TRUE))*'INGRESO DE DATOS'!$D$26+(Tablas!$Q$2)","v":77666.875},{"$f":"(VLOOKUP($G$40,Tablas!$A$155:$G$221,6,TRUE))*'INGRESO DE DATOS'!$D$26+(Tablas!$Q$2)","v":58775.625}]
[null,null,"Número de hijos en la póliza :",{"$f":"+'INGRESO DE DATOS'!$H$17","v":0},null,"Edad del (de la) cónyuge :",{"$f":"+'INGRESO DE DATOS'!$H$19","v":30},null,null,null,null,"Prima del (de la) cónyuge:",null,{"$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$2)))","v":153646.25},{"$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$2)))","v":111103.75},{"$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$2)))","v":77666.875},{"$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$2)))","v":58775.625}]
[null,null,null,null," "," "," ",null,null,null,null,"Prima del (de los) Hijo (s) :",null,{"$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":"2025-06-25T13:21:39.390"},null,null,null,null,null,null,null,"Total otros dependientes",null,{"$f":"Tablas!Q156*'INGRESO DE DATOS'!$D$26","v":0},{"$f":"Tablas!R156*'INGRESO DE DATOS'!$D$26","v":0},{"$f":"Tablas!S156*'INGRESO DE DATOS'!$D$26","v":0},{"$f":"Tablas!T156*'INGRESO DE DATOS'!$D$26","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"TOTAL PRIMA NETA :",null,{"$f":"SUM(N41:N44)","v":307292.5},{"$f":"SUM(O41:O44)","v":222207.5},155333.75,117551.25]
[null,null,null,null,null,null,null,null,null,null,null,"Costo administrativo anual :",null,937.5,937.5,937.5,937.5]
[null,null,null,null,null,null,null,null,null,null,null,"IVA (16%) :",null,{"$f":"SUM(N45:N46)*16%","v":49316.800000000003},{"$f":"SUM(O45:O46)*16%","v":35703.200000000004},{"$f":"SUM(P45:P46)*16%","v":25003.4},18958.2]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$D$26=0.95,\"Costo total, (-5% de descuento)\",IF('INGRESO DE DATOS'!$D$26=0.85,\"Costo total, (-15% de descuento)\",IF('INGRESO DE DATOS'!$D$26=0.9,\"Costo total, (-10% de descuento)\",\"Gran total anual\")))","v":"Costo total, (-15% de descuento)"},null,{"$f":"SUM(N45:N47)","v":357546.8},{"$f":"SUM(O45:O47)","v":258848.2},{"$f":"SUM(P45:P47)","v":181274.65},137446.95000000001]
[]
[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$4)","v":153646.25},{"$f":"O41*(1+Tablas!$K$4)","v":111103.75},{"$f":"P41*(1+Tablas!$K$4)","v":77666.875},{"$f":"Q41*(1+Tablas!$K$4)","v":58775.625}]
[null,null,null,null,null,null,null,null,null,null,null,"Prima del (de la) cónyuge:",null,{"$f":"N42*(1+Tablas!$K$4)","v":153646.25},{"$f":"O42*(1+Tablas!$K$4)","v":111103.75},{"$f":"P42*(1+Tablas!$K$4)","v":77666.875},{"$f":"Q42*(1+Tablas!$K$4)","v":58775.625}]
[null,null,null,null,null,null,null,null,null,null,null,"Prima del (de los) Hijo (s) :",null,{"$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$4)","v":0},{"$f":"O44*(1+Tablas!$K$4)","v":0},{"$f":"P44*(1+Tablas!$K$4)","v":0},{"$f":"Q44*(1+Tablas!$K$4)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"TOTAL PRIMA NETA :",null,{"$f":"SUM(N51:N54)","v":307292.5},{"$f":"SUM(O51:O54)","v":222207.5},155333.75,117551.25]
[null,null,null,null,null,null,null,null,null,null,null,"Costo administrativo anual :",null,937.5,937.5,937.5,937.5]
[null,null,null,null,null,null,null,null,null,null,null,"IVA (16%) :",null,{"$f":"SUM(N55:N56)*16%","v":49316.800000000003},{"$f":"SUM(O55:O56)*16%","v":35703.200000000004},25003.4,18958.2]
[null,null,null,null,null,null,null,null,null,null,null,"TOTAL  primera cuota :",null,{"$f":"((N55/2)+N56)*1.16","v":179317.15},{"$f":"((O55/2)+O56)*1.16","v":129967.84999999999},{"$f":"((P55/2)+P56)*1.16","v":91181.074999999997},69267.224999999991]
[null,null,null,null,null,null,null,null,null,null,null,"Valor segunda cuota :",null,{"$f":"N55/2*1.16","v":178229.65},{"$f":"O55/2*1.16","v":128880.34999999999},{"$f":"P55/2*1.16","v":90093.574999999997},68179.724999999991]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L48","v":"Costo total, (-15% de descuento)"},null,{"$f":"N58+N59","v":357546.8},{"$f":"O58+O59","v":258848.19999999998},{"$f":"P58+P59","v":181274.65},{"$f":"Q58+Q59","v":137446.94999999998}]
[]
[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$3)","v":153646.25},{"$f":"O41*(1+Tablas!$K$3)","v":111103.75},{"$f":"P41*(1+Tablas!$K$3)","v":77666.875},{"$f":"Q41*(1+Tablas!$K$3)","v":58775.625}]
[null,null,null,null,null,null,null,null,null,null,null,"Prima del (de la) cónyuge:",null,{"$f":"N42*(1+Tablas!$K$3)","v":153646.25},{"$f":"O42*(1+Tablas!$K$3)","v":111103.75},{"$f":"P42*(1+Tablas!$K$3)","v":77666.875},{"$f":"Q42*(1+Tablas!$K$3)","v":58775.625}]
[null,null,null,null,null,null,null,null,null,null,null,"Prima del (de los) Hijo (s) :",null,{"$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$3)","v":0},{"$f":"O44*(1+Tablas!$K$3)","v":0},{"$f":"P44*(1+Tablas!$K$3)","v":0},{"$f":"Q44*(1+Tablas!$K$3)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"TOTAL PRIMA NETA :",null,{"$f":"SUM(N63:N66)","v":307292.5},{"$f":"SUM(O63:O66)","v":222207.5},155333.75,117551.25]
[null,null,null,null,null,null,null,null,null,null,null,"Costo administrativo anual :",null,937.5,937.5,937.5,937.5]
[null,null,null,null,null,null,null,null,null,null,null,"IVA (16%) :",null,{"$f":"SUM(N67:N68)*16%","v":49316.800000000003},{"$f":"SUM(O67:O68)*16%","v":35703.200000000004},25003.4,18958.2]
[null,null,null,null,null,null,null,null,null,null,null,"TOTAL  primera  cuota :",null,{"$f":"((N67/4)+N68)*1.16","v":90202.324999999997},{"$f":"((O67/4)+O68)*1.16","v":65527.674999999996},46134.287499999999,35177.362499999996]
[null,null,null,null,null,null,null,null,null,null,null,"Valor cuota trimestral 2 a 4:",null,{"$f":"N67/4*1.16","v":89114.824999999997},{"$f":"O67/4*1.16","v":64440.174999999996},45046.787499999999,34089.862499999996]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L60","v":"Costo total, (-15% de descuento)"},null,{"$f":"N70+(N71*3)","v":357546.8},{"$f":"O70+(O71*3)","v":258848.19999999998},{"$f":"P70+(P71*3)","v":181274.65},{"$f":"Q70+(Q71*3)","v":137446.94999999998}]
[]
[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$2)","v":167474.41250000001},{"$f":"O41*(1+Tablas!$K$2)","v":121103.08750000001},{"$f":"P41*(1+Tablas!$K$2)","v":84656.893750000003},{"$f":"Q41*(1+Tablas!$K$2)","v":64065.431250000001}]
[null,null,null,null,null,null,null,null,null,null,null,"Prima del (de la) cónyuge:",null,{"$f":"N42*(1+Tablas!$K$2)","v":167474.41250000001},{"$f":"O42*(1+Tablas!$K$2)","v":121103.08750000001},{"$f":"P42*(1+Tablas!$K$2)","v":84656.893750000003},{"$f":"Q42*(1+Tablas!$K$2)","v":64065.431250000001}]
[null,"Tarifas validas a partir del 1 de marzo al 31 de diciembre del 2025",null,null,null,null,null,null,null,null,null,"Prima del (de los) Hijo (s) :",null,{"$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$2)","v":0}]
[null,"Promociones válidas al 31 de diciembre de 2025",null,null,null,null,null,null,null,null,null,"Total otros dependientes",null,{"$f":"N44*(1+Tablas!$K$2)","v":0},{"$f":"O44*(1+Tablas!$K$2)","v":0},{"$f":"P44*(1+Tablas!$K$2)","v":0},{"$f":"Q44*(1+Tablas!$K$2)","v":0}]
[null,"El 10% de descuento en productos Globales sobre prima neta será aplicable durante toda la vida de la póliza, siempre y cuando el asegurado no haga cambios en el plan y deducibles contratados.",null,null,null,null,null,null,null,null,null,"TOTAL PRIMA NETA :",null,{"$f":"SUM(N75:N78)","v":334948.82500000001},{"$f":"SUM(O75:O78)","v":242206.17500000002},169313.78750000001,{"$f":"SUM(Q75:Q78)","v":128130.8625}]
[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,937.5,937.5,937.5,937.5]
[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,{"$f":"SUM(N79:N80)*16%","v":53741.812000000005},{"$f":"SUM(O79:O80)*16%","v":38902.988000000005},27240.206000000002,20650.938000000002]
[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,{"$f":"((N79/12)+N80)*1.16","v":33465.886416666668},{"$f":"((O79/12)+O80)*1.16","v":24500.763583333333},17454.499458333332,13473.483374999998]
[null,null,null,null,null,null,null,null,null,null,null,"Valor cuota mensual 2 a 12 :",null,{"$f":"N79/12*1.16","v":32378.386416666664},{"$f":"O79/12*1.16","v":23413.263583333333},16366.999458333332,12385.983374999998]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L72","v":"Costo total, (-15% de descuento)"},null,{"$f":"N82+(N83*11)","v":389628.13699999999},{"$f":"O82+(O83*11)","v":282046.663},{"$f":"P82+(P83*11)","v":197491.49349999998},{"$f":"Q82+(Q83*11)","v":149719.30049999998}]

{"sheet":"Global Select PE Health Plan","index":5,"n_rows":81,"n_cols":17,"rows_kept":81,"cut":false,"hidden":false,"merged":[[50,10,50,11],[52,10,52,11],[63,10,63,11],[69,1,69,8],[78,1,78,8],[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],[68,10,68,11],[64,10,64,11],[73,1,73,7],[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],[74,10,74,11],[79,1,80,8],[41,3,41,4],[79,10,79,11],[71,10,71,11],[58,10,58,16],[59,10,59,11],[68,1,68,8],[77,1,77,8],[53,10,53,11],[74,1,74,8],[66,10,66,11],[67,10,67,11],[62,10,62,11],[70,10,70,16],[70,1,70,7],[71,1,71,7],[72,1,72,7],[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]]}
[]
[]
[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$31","v":"Nombre del Agente"},null,null,null,null,null,null,null,"Fuera del país de residencia",null,2000,3500,5000,10000,20000]
[]
[null,null,null,null,null,null,null,null,null,null,"TARIFAS ANUALES "]
[null,"Número de adultos en la póliza : ",{"$f":"+'INGRESO DE DATOS'!$D$17","v":2},null,null," Edad del asegurado titular :",{"$f":"+'INGRESO DE DATOS'!$D$19","v":30},{"$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$2)","v":68225},{"$f":"(VLOOKUP($G$38,Tablas!$A$1512:$G$1578,4,TRUE))+(Tablas!$Q$2)","v":57737.5},{"$f":"(VLOOKUP($G$38,Tablas!$A$1512:$G$1578,5,TRUE))+(Tablas!$Q$2)","v":51100},{"$f":"(VLOOKUP($G$38,Tablas!$A$1512:$G$1578,6,TRUE))+(Tablas!$Q$2)","v":34300},{"$f":"(VLOOKUP($G$38,Tablas!$A$1512:$G$1578,7,TRUE))+(Tablas!$Q$2)","v":27150}]
[null,null,null,null,null,null,null,null,null,null,"Prima del (de la) cónyuge:",null,{"$f":"(IF($C$38=1,0,(VLOOKUP($G$40,Tablas!$A$1512:$G$1578,3,TRUE))))+(IF($C$38=1,0,(Tablas!$Q$2)))","v":68225},{"$f":"(IF($C$38=1,0,(VLOOKUP($G$40,Tablas!$A$1512:$G$1578,4,TRUE))))+(IF($C$38=1,0,(Tablas!$Q$2)))","v":57737.5},{"$f":"(IF($C$38=1,0,(VLOOKUP($G$40,Tablas!$A$1512:$G$1578,5,TRUE))))+(IF($C$38=1,0,(Tablas!$Q$2)))","v":51100},{"$f":"(IF($C$38=1,0,(VLOOKUP($G$40,Tablas!$A$1512:$G$1578,6,TRUE))))+(IF($C$38=1,0,(Tablas!$Q$2)))","v":34300},{"$f":"(IF($C$38=1,0,(VLOOKUP($G$40,Tablas!$A$1512:$G$1578,7,TRUE))))+(IF($C$38=1,0,(Tablas!$Q$2)))","v":27150}]
[null,"Número de hijos en la póliza :",{"$f":"+'INGRESO DE DATOS'!$H$17","v":0},null,null,"Edad del (de la) cónyuge :",{"$f":"+'INGRESO DE DATOS'!$H$19","v":30},null,null,null,"Prima del (de los) Hijo (s) :",null,{"$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":0},{"$f":"Tablas!R1513","v":0},{"$f":"Tablas!S1513","v":0},{"$f":"Tablas!T1513","v":0},{"$f":"Tablas!U1513","v":0}]
[null,"FECHA DE COTIZACION :",null,{"$f":"NOW()","v":"2025-06-25T13:21:39.390"},null,null,null,null,null,null,"TOTAL PRIMA NETA :",null,{"$f":"SUM(M38:M41)","v":136450},{"$f":"SUM(N38:N41)","v":115475},102200,68600,54300]
[null,null,null," "," "," ",null,null,null,null,"Costo administrativo anual :",null,937.5,937.5,937.5,937.5,937.5]
[null,null,null,null,null,null,null,null,null,null,"IVA (16%) :",null,{"$f":"SUM(M42:M43)*16%","v":21982},{"$f":"SUM(N42:N43)*16%","v":18626},16502,{"$f":"SUM(P42:P43)*16%","v":11126},8838]
[null,null,null,null,null,null,null,null,null,null,"Gran total anual",null,{"$f":"SUM(M42:M44)","v":159369.5},{"$f":"SUM(N42:N44)","v":135038.5},119639.5,80663.5,64075.5]
[]
[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$4)","v":68225},{"$f":"N38*(1+Tablas!$K$4)","v":57737.5},{"$f":"O38*(1+Tablas!$K$4)","v":51100},{"$f":"P38*(1+Tablas!$K$4)","v":34300},{"$f":"Q38*(1+Tablas!$K$4)","v":27150}]
[null,null,null,null,null,null,null,null,null,null,"Prima del (de la) cónyuge:",null,{"$f":"M39*(1+Tablas!$K$4)","v":68225},{"$f":"N39*(1+Tablas!$K$4)","v":57737.5},{"$f":"O39*(1+Tablas!$K$4)","v":51100},{"$f":"P39*(1+Tablas!$K$4)","v":34300},{"$f":"Q39*(1+Tablas!$K$4)","v":27150}]
[null,null,null,null,null,null,null,null,null,null,"Prima del (de los) Hijo (s) :",null,{"$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$4)","v":0},{"$f":"N41*(1+Tablas!$K$4)","v":0},{"$f":"O41*(1+Tablas!$K$4)","v":0},{"$f":"P41*(1+Tablas!$K$4)","v":0},{"$f":"Q41*(1+Tablas!$K$4)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"TOTAL PRIMA NETA :",null,{"$f":"SUM(M48:M51)","v":136450},{"$f":"SUM(N48:N51)","v":115475},102200,68600,54300]
[null,null,null,null,null,null,null,null,null,null,"Costo administrativo anual :",null,937.5,937.5,937.5,937.5,937.5]
[null,null,null,null,null,null,null,null,null,null,"IVA (16%) :",null,{"$f":"SUM(M52:M53)*16%","v":21982},{"$f":"SUM(N52:N53)*16%","v":18626},16502,{"$f":"SUM(P52:P53)*16%","v":11126},8838]
[null,null,null,null,null,null,null,null,null,null,"TOTAL  primera cuota :",null,{"$f":"((M52/2)+M53)*1.16","v":80228.5},{"$f":"((N52/2)+N53)*1.16","v":68063},60363.499999999993,40875.5,32581.499999999996]
[null,null,null,null,null,null,null,null,null,null,"Valor segunda cuota :",null,{"$f":"M52/2*1.16","v":79141},{"$f":"N52/2*1.16","v":66975.5},59275.999999999993,39788,31493.999999999996]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K45","v":"Gran total anual"},null,{"$f":"+M55+M56","v":159369.5},{"$f":"+N55+N56","v":135038.5},119639.49999999999,80663.5,64075.499999999993]
[]
[null,null,null,null,null,null,null,null,null,null,"TARIFAS TRIMESTRALES"]
[null,null,null,null,null,null,null,null,null,null,"Prima del asegurado titular :",null,{"$f":"M38*(1+Tablas!$K$3)","v":68225},{"$f":"N38*(1+Tablas!$K$3)","v":57737.5},{"$f":"O38*(1+Tablas!$K$3)","v":51100},{"$f":"P38*(1+Tablas!$K$3)","v":34300},{"$f":"Q38*(1+Tablas!$K$3)","v":27150}]
[null,null,null,null,null,null,null,null,null,null,"Prima del (de la) cónyuge:",null,{"$f":"M39*(1+Tablas!$K$3)","v":68225},{"$f":"N39*(1+Tablas!$K$3)","v":57737.5},{"$f":"O39*(1+Tablas!$K$3)","v":51100},{"$f":"P39*(1+Tablas!$K$3)","v":34300},{"$f":"Q39*(1+Tablas!$K$3)","v":27150}]
[null,null,null,null,null,null,null,null,null,null,"Prima del (de los) Hijo (s) :",null,{"$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$3)","v":0},{"$f":"N41*(1+Tablas!$K$3)","v":0},{"$f":"O41*(1+Tablas!$K$3)","v":0},{"$f":"P41*(1+Tablas!$K$3)","v":0},{"$f":"Q41*(1+Tablas!$K$3)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"TOTAL PRIMA NETA :",null,{"$f":"SUM(M60:M63)","v":136450},{"$f":"SUM(N60:N63)","v":115475},102200,68600,54300]
[null,null,null,null,null,null,null,null,null,null,"Costo administrativo anual :",null,937.5,937.5,937.5,937.5,937.5]
[null,null,null,null,null,null,null,null,null,null,"IVA (16%) :",null,{"$f":"SUM(M64:M65)*16%","v":21982},{"$f":"SUM(N64:N65)*16%","v":18626},16502,{"$f":"SUM(P64:P65)*16%","v":11126},8838]
[null,null,null,null,null,null,null,null,null,null,"TOTAL  primera  cuota :",null,{"$f":"((M64/4)+M65)*1.16","v":40658},{"$f":"((N64/4)+N65)*1.16","v":34575.25},30725.499999999996,20981.5,16834.5]
[null,null,null,null,null,null,null,null,null,null,"Valor cuota trimestral 2 a 4:",null,{"$f":"M64/4*1.16","v":39570.5},{"$f":"N64/4*1.16","v":33487.75},29637.999999999996,19894,15746.999999999998]
[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":159369.5},{"$f":"N67+(N68*3)","v":135038.5},{"$f":"O67+(O68*3)","v":119639.49999999999},{"$f":"P67+(P68*3)","v":80663.5},64075.499999999993]
[null,"PERÍODOS DE ESPERA"]
[null,"Padecimientos de rodilla, ácido-pépticos, columna vertebral, nariz, senos paranasales, amígdalas, adenoides, hemorroides, hernias, tumoraciones mamarias (benignas y/o malignas), padecimientos anorrectales, prostáticos, ginecológicos, várices, insuficiencia del piso perineal, padecimientos de la vesícula y vías biliares, enfermedades articulares de las falanges de los pies, cataratas, litiasis renal y en vías urinarias.",null,null,null,null,null,null,"6 meses",null,"TARIFAS MENSUALES "]
[null,"Tratamiento contra el Cáncer.",null,null,null,null,null,null,"6 meses",null,"Prima del asegurado titular :",null,{"$f":"M38*(1+Tablas!$K$2)","v":74365.25},{"$f":"N38*(1+Tablas!$K$2)","v":62933.875000000007},{"$f":"O38*(1+Tablas!$K$2)","v":55699.000000000007},{"$f":"P38*(1+Tablas!$K$2)","v":37387},{"$f":"Q38*(1+Tablas!$K$2)","v":29593.500000000004}]
[null,"Examen dental preventivo.",null,null,null,null,null,null,"10 meses",null,"Prima del (de la) cónyuge:",null,{"$f":"M39*(1+Tablas!$K$2)","v":74365.25},{"$f":"N39*(1+Tablas!$K$2)","v":62933.875000000007},{"$f":"O39*(1+Tablas!$K$2)","v":55699.000000000007},{"$f":"P39*(1+Tablas!$K$2)","v":37387},{"$f":"Q39*(1+Tablas!$K$2)","v":29593.500000000004}]
[null,"Trasplantes.",null,null,null,null,null,null,"6 meses",null,"Prima del (de los) Hijo (s) :",null,{"$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$2)","v":0}]
[null,"Tarifas validas a partir del 1 de marzo al 31 de diciembre del 2025",null,null,null,null,null,null,null,null,"Total otros dependientes",null,{"$f":"M41*(1+Tablas!$K$2)","v":0},{"$f":"N41*(1+Tablas!$K$2)","v":0},{"$f":"O41*(1+Tablas!$K$2)","v":0},{"$f":"P41*(1+Tablas!$K$2)","v":0},{"$f":"Q41*(1+Tablas!$K$2)","v":0}]
[null,"Promociones válidas al 31 de diciembre de 2025",null,null,null,null,null,null,null,null,"TOTAL PRIMA NETA :",null,{"$f":"SUM(M72:M75)","v":148730.5},{"$f":"SUM(N72:N75)","v":125867.75000000001},111398.00000000001,74774,{"$f":"SUM(Q72:Q75)","v":59187.000000000007}]
[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,"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,"IVA (16%) :",null,{"$f":"SUM(M76:M77)*16%","v":23946.880000000001},{"$f":"SUM(N76:N77)*16%","v":20288.840000000004},{"$f":"SUM(O76:O77)*16%","v":17973.680000000004},{"$f":"SUM(P76:P77)*16%","v":12113.84},{"$f":"SUM(Q76:Q77)*16%","v":9619.9200000000019}]
[null,"Las pólizas contratadas cuentan con limitaciones y exclusiones las cuáles pueden ser consultadas en www.bupasalud.com.mx Para más información, llámanos al 55 5202-1701 ext 4 o envíanos un correo a: ventasdirectas@bupa.com.mx",null,null,null,null,null,null,null,null,"TOTAL  primera cuota :",null,{"$f":"((M76/12)+M77)*1.16","v":15464.781666666666},{"$f":"((N76/12)+N77)*1.16","v":13254.715833333334},{"$f":"((O76/12)+O77)*1.16","v":11855.973333333333},{"$f":"((P76/12)+P77)*1.16","v":8315.6533333333336},{"$f":"((Q76/12)+Q77)*1.16","v":6808.9100000000008}]
[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,"Valor cuota mensual 2 a 12 :",null,{"$f":"M76/12*1.16","v":14377.281666666666},{"$f":"N76/12*1.16","v":12167.215833333334},{"$f":"O76/12*1.16","v":10768.473333333333},{"$f":"P76/12*1.16","v":7228.1533333333327},{"$f":"Q76/12*1.16","v":5721.4100000000008}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K69","v":"Gran total anual"},null,{"$f":"M79+(M80*11)","v":173614.88},{"$f":"N79+(N80*11)","v":147094.09},{"$f":"O79+(O80*11)","v":130309.18},{"$f":"P79+(P80*11)","v":87825.34},69744.420000000013]

{"sheet":"Global Elite Health Plan","index":6,"n_rows":74,"n_cols":57,"rows_kept":74,"cut":false,"hidden":false,"merged":[[33,1,33,2],[33,3,33,4],[69,1,69,8],[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],[65,1,65,8],[66,1,66,8],[67,1,67,8],[68,1,68,8],[70,1,71,8],[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],[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],[31,4,31,5],[31,1,31,2],[29,1,29,2],[30,10,30,11],[31,10,31,11],[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]]}
[]
[]
[]
[]
[]
[]
[]
[]
[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$31","v":"Nombre del Agente"},null,null,null,null,null,null,null,"Fuera del país de residencia",null,1000,2000,3500,5000,10000]
[]
[null,"Número de adultos en la póliza : ",null,{"$f":"+'INGRESO DE DATOS'!$D$17","v":2}," Edad del asegurado titular :",null,{"$f":"+'INGRESO DE DATOS'!$D$19","v":30},null,{"$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$2)","v":236404.375},{"$f":"(VLOOKUP($G$30,Tablas!$A$6:$G$72,4,TRUE))*'INGRESO DE DATOS'!$D$26+(Tablas!$Q$2)","v":168840},{"$f":"(VLOOKUP($G$30,Tablas!$A$6:$G$72,5,TRUE))*'INGRESO DE DATOS'!$D$26+(Tablas!$Q$2)","v":134128.125},{"$f":"(VLOOKUP($G$30,Tablas!$A$6:$G$72,6,TRUE))*'INGRESO DE DATOS'!$D$26+(Tablas!$Q$2)","v":115757.5},{"$f":"(VLOOKUP($G$30,Tablas!$A$6:$G$72,7,TRUE))*'INGRESO DE DATOS'!$D$26+(Tablas!$Q$2)","v":87080.625}]
[null,"Número de hijos en la póliza :",null,{"$f":"+'INGRESO DE DATOS'!$H$17","v":0},"Edad del (de la) cónyuge :",null,{"$f":"+'INGRESO DE DATOS'!$H$19","v":30},null,null,null,"Prima del (de la) cónyuge:",null,{"$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$2)))","v":236404.375},{"$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$2)))","v":168840},{"$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$2)))","v":134128.125},{"$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$2)))","v":115757.5},{"$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$2)))","v":87080.625}]
[null,null,null,null,null," "," ",null,null,null,"Prima del (de los) Hijo(s) :",null,{"$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":"2025-06-25T13:21:39.390"},null,false,null,null,null,null,"Total otros dependientes",null,{"$f":"Tablas!Q7*'INGRESO DE DATOS'!$D$26","v":0},{"$f":"Tablas!R7*'INGRESO DE DATOS'!$D$26","v":0},{"$f":"Tablas!S7*'INGRESO DE DATOS'!$D$26","v":0},{"$f":"Tablas!T7*'INGRESO DE DATOS'!$D$26","v":0},{"$f":"Tablas!U7*'INGRESO DE DATOS'!$D$26","v":0}]
[null,null,null,null,null,null,null,null,null,null,"TOTAL PRIMA NETA :",null,{"$f":"SUM(M31:M34)","v":472808.75},{"$f":"SUM(N31:N34)","v":337680},268256.25,231515,174161.25]
[null,null,null,null,null,null,null,null,null,null,"Costo administrativo anual :",null,937.5,937.5,937.5,937.5,937.5]
[null,null,null,null,null,null,null,null,null,null,"IVA (16%) :",null,{"$f":"SUM(M35:M36)*16%","v":75799.400000000009},{"$f":"SUM(N35:N36)*16%","v":54178.8},{"$f":"SUM(O35:O36)*16%","v":43071},37192.400000000001,28015.8]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$D$26=0.95,\"Costo total, (-5% de descuento)\",IF('INGRESO DE DATOS'!$D$26=0.85,\"Costo total, (-15% de descuento)\",IF('INGRESO DE DATOS'!$D$26=0.9,\"Costo total, (-10% de descuento)\",\"Gran total anual\")))","v":"Costo total, (-15% de descuento)"},null,{"$f":"SUM(M35:M37)","v":549545.65},{"$f":"SUM(N35:N37)","v":392796.3},{"$f":"SUM(O35:O37)","v":312264.75},269644.90000000002,203114.55]
[]
[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$4)","v":236404.375},{"$f":"N31*(1+Tablas!$K$4)","v":168840},{"$f":"O31*(1+Tablas!$K$4)","v":134128.125},{"$f":"P31*(1+Tablas!$K$4)","v":115757.5},{"$f":"Q31*(1+Tablas!$K$4)","v":87080.625}]
[null,null,null,null,null,null,null,null,null,null,"Prima del (de la) cónyuge:",null,{"$f":"M32*(1+Tablas!$K$4)","v":236404.375},{"$f":"N32*(1+Tablas!$K$4)","v":168840},{"$f":"O32*(1+Tablas!$K$4)","v":134128.125},{"$f":"P32*(1+Tablas!$K$4)","v":115757.5},{"$f":"Q32*(1+Tablas!$K$4)","v":87080.625}]
[null,null,null,null,null,null,null,null,null,null,"Prima del (de los) Hijo (s) :",null,{"$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$4)","v":0},{"$f":"N34*(1+Tablas!$K$4)","v":0},{"$f":"O34*(1+Tablas!$K$4)","v":0},{"$f":"P34*(1+Tablas!$K$4)","v":0},{"$f":"Q34*(1+Tablas!$K$4)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"TOTAL PRIMA NETA :",null,{"$f":"SUM(M41:M44)","v":472808.75},{"$f":"SUM(N41:N44)","v":337680},268256.25,231515,{"$f":"SUM(Q41:Q44)","v":174161.25}]
[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,{"$f":"SUM(M45:M46)*16%","v":75799.400000000009},{"$f":"SUM(N45:N46)*16%","v":54178.8},43071,37192.400000000001,28015.8]
[null,null,null,null,null,null,null,null,null,null,"TOTAL  primera  cuota :",null,{"$f":"((M45/2)+M46)*1.16","v":275316.57499999995},{"$f":"((N45/2)+N46)*1.16","v":196941.9},156676.125,135366.19999999998,102101.02499999999]
[null,null,null,null,null,null,null,null,null,null,"Valor segunda cuota :",null,{"$f":"M45/2*1.16","v":274229.07499999995},{"$f":"N45/2*1.16","v":195854.4},155588.625,134278.69999999998,101013.52499999999]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K38","v":"Costo total, (-15% de descuento)"},null,{"$f":"M48+M49","v":549545.64999999991},{"$f":"N48+N49","v":392796.3},312264.75,{"$f":"P48+P49","v":269644.89999999997},203114.55]
[]
[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$3)","v":236404.375},{"$f":"N31*(1+Tablas!$K$3)","v":168840},{"$f":"O31*(1+Tablas!$K$3)","v":134128.125},{"$f":"P31*(1+Tablas!$K$3)","v":115757.5},{"$f":"Q31*(1+Tablas!$K$3)","v":87080.625}]
[null,null,null,null,null,null,null,null,null,null,"Prima del (de la) cónyuge:",null,{"$f":"M32*(1+Tablas!$K$3)","v":236404.375},{"$f":"N32*(1+Tablas!$K$3)","v":168840},{"$f":"O32*(1+Tablas!$K$3)","v":134128.125},{"$f":"P32*(1+Tablas!$K$3)","v":115757.5},{"$f":"Q32*(1+Tablas!$K$3)","v":87080.625}]
[null,null,null,null,null,null,null,null,null,null,"Prima del (de los) Hijo (s) :",null,{"$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$3)","v":0},{"$f":"N34*(1+Tablas!$K$3)","v":0},{"$f":"O34*(1+Tablas!$K$3)","v":0},{"$f":"P34*(1+Tablas!$K$3)","v":0},{"$f":"Q34*(1+Tablas!$K$3)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"TOTAL PRIMA NETA :",null,{"$f":"SUM(M53:M56)","v":472808.75},{"$f":"SUM(N53:N56)","v":337680},268256.25,231515,174161.25]
[null,null,null,null,null,null,null,null,null,null,"Costo administrativo anual :",null,937.5,937.5,937.5,937.5,937.5]
[null,null,null,null,null,null,null,null,null,null,"IVA (16%) :",null,{"$f":"SUM(M57:M58)*16%","v":75799.400000000009},{"$f":"SUM(N57:N58)*16%","v":54178.8},43071,37192.400000000001,28015.8]
[null,null,null,null,null,null,null,null,null,null,"TOTAL  primera  cuota :",null,{"$f":"((M57/4)+M58)*1.16","v":138202.03749999998},{"$f":"((N57/4)+N58)*1.16","v":99014.7},78881.8125,68226.849999999991,51594.262499999997]
[null,null,null,null,null,null,null,null,null,null,"Valor cuota trimestral 2 a 4:",null,{"$f":"M57/4*1.16","v":137114.53749999998},{"$f":"N57/4*1.16","v":97927.2},77794.3125,67139.349999999991,50506.762499999997]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K50","v":"Costo total, (-15% de descuento)"},null,{"$f":"M60+(M61*3)","v":549545.64999999991},{"$f":"N60+(N61*3)","v":392796.3},312264.75,269644.89999999997,203114.55]
[]
[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$2)","v":257680.76875000002},{"$f":"N31*(1+Tablas!$K$2)","v":184035.6},{"$f":"O31*(1+Tablas!$K$2)","v":146199.65625},{"$f":"P31*(1+Tablas!$K$2)","v":126175.675},{"$f":"Q31*(1+Tablas!$K$2)","v":94917.881250000006}]
[null,"Tarifas validas a partir del 1 de marzo al 31 de diciembre del 2025",null,null,null,null,null,null,null,null,"Prima del (de la) cónyuge:",null,{"$f":"M32*(1+Tablas!$K$2)","v":257680.76875000002},{"$f":"N32*(1+Tablas!$K$2)","v":184035.6},{"$f":"O32*(1+Tablas!$K$2)","v":146199.65625},{"$f":"P32*(1+Tablas!$K$2)","v":126175.675},{"$f":"Q32*(1+Tablas!$K$2)","v":94917.881250000006}]
[null,"Promociones válidas al 31 de diciembre de 2025",null,null,null,null,null,null,null,null,"Prima del (de los) Hijo (s) :",null,{"$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$2)","v":0},{"$f":"N34*(1+Tablas!$K$2)","v":0},{"$f":"O34*(1+Tablas!$K$2)","v":0},{"$f":"P34*(1+Tablas!$K$2)","v":0},{"$f":"Q34*(1+Tablas!$K$2)","v":0}]
[null,"En caso de que el asegurado elija la promoción “Sin costo por pago fraccionado” no podrá optar por la promoción a meses sin intereses.",null,null,null,null,null,null,null,null,"TOTAL PRIMA NETA :",null,{"$f":"SUM(M65:M68)","v":515361.53750000003},{"$f":"SUM(N65:N68)","v":368071.2},292399.3125,252351.35,{"$f":"SUM(Q65:Q68)","v":189835.76250000001}]
[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,"Costo administrativo anual :",null,937.5,937.5,937.5,937.5,937.5]
[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,"IVA (16%) :",null,{"$f":"SUM(M69:M70)*16%","v":82607.846000000005},{"$f":"SUM(N69:N70)*16%","v":59041.392},46933.89,40526.216,30523.722000000002]
[null,null,null,null,null,null,null,null,null,null,"TOTAL  primera  cuota :",null,{"$f":"((M69/12)+M70)*1.16","v":50905.781958333333},{"$f":"((N69/12)+N70)*1.16","v":36667.716},29352.766874999998,25481.463833333331,19438.290374999997]
[null,null,null,null,null,null,null,null,null,null,"Valor cuota mensual 2 a 12 :",null,{"$f":"M69/12*1.16","v":49818.281958333333},{"$f":"N69/12*1.16","v":35580.216},28265.266874999998,24393.963833333331,18350.790375]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K62","v":"Costo total, (-15% de descuento)"},null,{"$f":"M72+(M73*11)","v":598906.8835},{"$f":"N72+(N73*11)","v":428050.092},{"$f":"O72+(O73*11)","v":340270.70249999996},{"$f":"P72+(P73*11)","v":293815.06599999999},{"$f":"Q72+(Q73*11)","v":221296.98450000002}]

{"sheet":"Global Ultimate Health Plan","index":7,"n_rows":68,"n_cols":16,"rows_kept":68,"cut":false,"hidden":false,"merged":[[51,11,51,12],[52,11,52,12],[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],[63,1,63,9],[59,1,59,9],[60,1,60,9],[61,1,61,9],[62,1,62,9],[47,11,47,12],[48,11,48,12],[50,11,50,12],[35,6,36,6],[35,7,36,7],[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],[46,11,46,12],[33,11,33,15],[37,11,37,12],[27,1,27,2],[27,3,27,4],[30,11,30,12],[27,11,27,12],[29,11,29,12],[31,11,31,12],[34,11,34,12],[35,11,35,12],[36,11,36,12],[64,1,65,9],[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]]}
[]
[]
[]
[]
[]
[]
[]
[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$31","v":"Nombre del Agente"},null,null,null,null,null,null,null,null,"Fuera del país de residencia",null,0,1000,2000]
[]
[null,"Número de adultos en la póliza : ",null,{"$f":"+'INGRESO DE DATOS'!$D$17","v":2}," Edad del asegurado titular :",null,{"$f":"+'INGRESO DE DATOS'!$D$19","v":30},{"$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$2)","v":541798.75},{"$f":"(VLOOKUP($G$24,Tablas!$A$1205:$G$1271,4,TRUE))*'INGRESO DE DATOS'!$D$26+(Tablas!$Q$2)","v":345321.25},{"$f":"(VLOOKUP($G$24,Tablas!$A$1205:$G$1271,5,TRUE))*'INGRESO DE DATOS'!$D$26+(Tablas!$Q$2)","v":248272.5}]
[null,"Número de hijos en la póliza :",null,{"$f":"+'INGRESO DE DATOS'!$H$17","v":0},"Edad del (de la) cónyuge :",null,{"$f":"+'INGRESO DE DATOS'!$H$19","v":30},null,null,null,null,"Prima del (de la) cónyuge:",null,{"$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$2)))","v":541798.75},{"$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$2)))","v":345321.25},{"$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$2)))","v":248272.5}]
[null,null,null,null,null,null,null,null,null,null,null,"Prima del (de los) Hijo (s) :",null,{"$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":"2025-06-25T13:21:39.390"},null,null,null,null,null,null,null,"Total otros dependientes",null,{"$f":"Tablas!Q1206*'INGRESO DE DATOS'!$D$26","v":0},{"$f":"Tablas!R1206*'INGRESO DE DATOS'!$D$26","v":0},{"$f":"Tablas!S1206*'INGRESO DE DATOS'!$D$26","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"TOTAL PRIMA NETA :",null,{"$f":"SUM(N25:N28)","v":1083597.5},{"$f":"SUM(O25:O28)","v":690642.5},496545]
[null,null,null,null,null,null,null,null,null,null,null,"Costo administrativo anual :",null,937.5,937.5,937.5]
[null,null,null,null,null,null,null,null,null,null,null,"IVA (16%) :",null,{"$f":"+N29*16%","v":173375.6},{"$f":"+O29*16%","v":110502.8},{"$f":"+P29*16%","v":79447.199999999997}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$D$26=0.95,\"Costo total, (-5% de descuento)\",IF('INGRESO DE DATOS'!$D$26=0.85,\"Costo total, (-15% de descuento)\",IF('INGRESO DE DATOS'!$D$26=0.9,\"Costo total, (-10% de descuento)\",\"Gran total anual\")))","v":"Costo total, (-15% de descuento)"},null,{"$f":"SUM(N29:N31) + N30*0.16","v":1258060.6000000001},{"$f":"SUM(O29:O31) + O30*0.16","v":802232.8},577079.69999999995]
[]
[null,null,null,null,null,null,null,null,null,null,null,"TARIFAS SEMESTRALES"]
[null,null,null,null,null,null,null,null,null,null,null,"Prima del asegurado titular :",null,{"$f":"N25*(1+Tablas!$K$4)","v":541798.75},{"$f":"O25*(1+Tablas!$K$4)","v":345321.25},{"$f":"P25*(1+Tablas!$K$4)","v":248272.5}]
[null,null,null,null,null,null,null,null,null,null,null,"Prima del (de la) cónyuge:",null,{"$f":"N26*(1+Tablas!$K$4)","v":541798.75},{"$f":"O26*(1+Tablas!$K$4)","v":345321.25},{"$f":"P26*(1+Tablas!$K$4)","v":248272.5}]
[null,null,null,null,null,null,null,null,null,null,null,"Prima del (de los) Hijo (s) :",null,{"$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$4)","v":0},{"$f":"O28*(1+Tablas!$K$4)","v":0},{"$f":"P28*(1+Tablas!$K$4)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"TOTAL PRIMA NETA :",null,{"$f":"SUM(N35:N38)","v":1083597.5},{"$f":"SUM(O35:O38)","v":690642.5},496545]
[null,null,null,null,null,null,null,null,null,null,null,"Costo administrativo anual :",null,937.5,937.5,937.5]
[null,null,null,null,null,null,null,null,null,null,null,"IVA (16%) :",null,{"$f":"SUM(N39:N40)*16%","v":173525.6},{"$f":"SUM(O39:O40)*16%","v":110652.8},79597.2]
[null,null,null,null,null,null,null,null,null,null,null,"TOTAL  primera  cuota :",null,{"$f":"((N39/2)+N40)*1.16","v":629574.04999999993},{"$f":"((O39/2)+O40)*1.16","v":401660.14999999997},289083.59999999998]
[null,null,null,null,null,null,null,null,null,null,null,"Valor segunda cuota :",null,{"$f":"N39/2*1.16","v":628486.54999999993},{"$f":"O39/2*1.16","v":400572.64999999997},287996.09999999998]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L32","v":"Costo total, (-15% de descuento)"},null,{"$f":"N42+N43","v":1258060.5999999999},{"$f":"O42+O43","v":802232.79999999993},577079.69999999995]
[]
[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$3)","v":541798.75},{"$f":"O25*(1+Tablas!$K$3)","v":345321.25},{"$f":"P25*(1+Tablas!$K$3)","v":248272.5}]
[null,null,null,null,null,null,null,null,null,null,null,"Prima del (de la) cónyuge:",null,{"$f":"N26*(1+Tablas!$K$3)","v":541798.75},{"$f":"O26*(1+Tablas!$K$3)","v":345321.25},{"$f":"P26*(1+Tablas!$K$3)","v":248272.5}]
[null,null,null,null,null,null,null,null,null,null,null,"Prima del (de los) Hijo (s) :",null,{"$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$3)","v":0},{"$f":"O28*(1+Tablas!$K$3)","v":0},{"$f":"P28*(1+Tablas!$K$3)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"TOTAL PRIMA NETA :",null,{"$f":"SUM(N47:N50)","v":1083597.5},{"$f":"SUM(O47:O50)","v":690642.5},496545]
[null,null,null,null,null,null,null,null,null,null,null,"Costo administrativo anual :",null,937.5,937.5,937.5]
[null,null,null,null,null,null,null,null,null,null,null,"IVA (16%) :",null,{"$f":"+N51*16%","v":173375.6},{"$f":"+O51*16%","v":110502.8},{"$f":"+P51*16%","v":79447.199999999997}]
[null,null,null,null,null,null,null,null,null,null,null,"TOTAL  primera  cuota :",null,{"$f":"((N51/4)+N52)*1.16","v":315330.77499999997},{"$f":"((O51/4)+O52)*1.16","v":201373.82499999998},145085.54999999999]
[null,null,null,null,null,null,null,null,null,null,null,"Valor cuota trimestral 2 a 4:",null,{"$f":"N51/4*1.16","v":314243.27499999997},{"$f":"O51/4*1.16","v":200286.32499999998},143998.04999999999]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L44","v":"Costo total, (-15% de descuento)"},null,{"$f":"N54+(N55*3)","v":1258060.5999999999},{"$f":"O54+(O55*3)","v":802232.79999999993},577079.69999999995]
[]
[null,null,null,null,null,null,null,null,null,null,null,"TARIFAS MENSUALES"]
[null,null,null,null,null,null,null,null,null,null,null,"Prima del asegurado titular :",null,{"$f":"N25*(1+Tablas!$K$2)","v":590560.63750000007},{"$f":"O25*(1+Tablas!$K$2)","v":376400.16250000003},{"$f":"P25*(1+Tablas!$K$2)","v":270617.02500000002}]
[null,"Tarifas validas a partir del 1 de marzo al 31 de diciembre del 2025",null,null,null,null,null,null,null,null,null,"Prima del (de la) cónyuge:",null,{"$f":"N26*(1+Tablas!$K$2)","v":590560.63750000007},{"$f":"O26*(1+Tablas!$K$2)","v":376400.16250000003},{"$f":"P26*(1+Tablas!$K$2)","v":270617.02500000002}]
[null,"Promociones válidas al 31 de diciembre de 2025",null,null,null,null,null,null,null,null,null,"Prima del (de los) Hijo (s) :",null,{"$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$2)","v":0},{"$f":"O28*(1+Tablas!$K$2)","v":0},{"$f":"P28*(1+Tablas!$K$2)","v":0}]
[null,"En caso de que el asegurado elija la promoción “Sin costo por pago fraccionado” no podrá optar por la promoción a meses sin intereses.",null,null,null,null,null,null,null,null,null,"TOTAL PRIMA NETA :",null,{"$f":"SUM(N59:N62)","v":1181121.2750000001},{"$f":"SUM(O59:O62)","v":752800.32500000007},541234.05000000005]
[null,"Las pólizas contratadas cuentan con limitaciones y exclusiones las cuáles pueden ser consultadas en www.bupasalud.com.mx Para más información, llámanos al 55 5202-1701 ext 4 o envíanos un correo a: ventasdirectas@bupa.com.mx",null,null,null,null,null,null,null,null,null,"Costo administrativo anual :",null,937.5,937.5,937.5]
[null,"La presente cotización es de carácter informativo, no constituye una solicitud de seguro y/o el monto de la prima definitiva y/o las condiciones de la misma y/o una oferta de aseguramiento en términos del artículo 5to de la Ley Sobre el Contrato de Seguro. La emisión de la póliza asícomo posibles cambios en la tarifa están sujetos a valoración del riesgo de acuerdo con las políticas de Suscripción de Bupa México y es susceptible de modificaciones, por lo que Bupa podrá aceptar o negar el aseguramiento del riesgo propuesto.",null,null,null,null,null,null,null,null,null,"IVA (16%) :",null,{"$f":"+N63*16%","v":188979.40400000004},{"$f":"+O63*16%","v":120448.05200000001},{"$f":"+P63*16%","v":86597.448000000004}]
[null,null,null,null,null,null,null,null,null,null,null,"TOTAL  primera  cuota :",null,{"$f":"((N63/12)+N64)*1.16","v":115262.55658333334},{"$f":"((O63/12)+O64)*1.16","v":73858.198083333336},{"$f":"((P63/12)+P64)*1.16","v":53406.791499999999}]
[null,null,null,null,null,null,null,null,null,null,null,"Valor cuota mensual 2 a 12 :",null,{"$f":"N63/12*1.16","v":114175.05658333334},{"$f":"O63/12*1.16","v":72770.698083333336},52319.291499999999]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L56","v":"Costo total, (-15% de descuento)"},null,{"$f":"N66+(N67*11)","v":1371188.179},{"$f":"O66+(O67*11)","v":874335.87699999998},{"$f":"P66+(P67*11)","v":628918.99800000002}]

{"sheet":"Resumen tarifas","index":8,"n_rows":139,"n_cols":8,"rows_kept":139,"cut":false,"hidden":false,"merged":[[125,2,125,4],[127,2,127,4],[129,2,129,4],[131,2,131,4],[122,0,122,1],[36,2,36,4],[38,2,38,4],[40,2,40,4],[42,2,42,4],[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],[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],[96,0,96,1],[136,0,136,6],[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],[76,2,76,6],[68,0,68,1],[64,0,64,1],[65,0,65,1],[72,0,72,2],[59,0,59,1],[67,0,67,1],[49,2,49,6],[77,0,77,1],[81,0,81,1],[78,0,78,1],[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],[79,0,79,1],[80,0,80,1],[82,0,82,1],[83,0,83,1],[95,0,95,1],[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],[138,0,141,6],[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],[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]]}
[" "]
[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$31","v":"Nombre del Agente"}]
[]
["Número de adultos en la póliza : ",null,{"$f":"'INGRESO DE DATOS'!D17","v":2},null," Edad del asegurado titular :",null,{"$f":"'INGRESO DE DATOS'!D19","v":30}]
[]
[]
["Número de hijos en la póliza :",null,{"$f":"'INGRESO DE DATOS'!H17","v":0},null,"Edad del (de la) cónyuge :",null,{"$f":"'INGRESO DE DATOS'!H19","v":30}]
[]
[null,null,null,null,null,null,null,"B"]
[null,null,null,"FECHA DE COTIZACION :",{"$f":"NOW()","v":"2025-06-25T13:21:39.390"}]
[]
[]
[]
["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,{"$f":"+'Global Ultimate Health Plan'!N32","v":1258060.6000000001},{"$f":"+'Global Ultimate Health Plan'!O32","v":802232.8},{"$f":"+'Global Ultimate Health Plan'!P32","v":577079.69999999995}]
[null,null,"Tarifas Semestrales"]
[null,null,{"$f":"+'Global Ultimate Health Plan'!N44","v":1258060.5999999999},{"$f":"+'Global Ultimate Health Plan'!O44","v":802232.79999999993},{"$f":"+'Global Ultimate Health Plan'!P44","v":577079.69999999995}]
[null,null,"Tarifas Trimestrales"]
[null,null,{"$f":"+'Global Ultimate Health Plan'!N56","v":1258060.5999999999},{"$f":"+'Global Ultimate Health Plan'!O56","v":802232.79999999993},{"$f":"+'Global Ultimate Health Plan'!P56","v":577079.69999999995}]
[null,null,"Tarifas Mensuales"]
[null,null,{"$f":"+'Global Ultimate Health Plan'!N68","v":1371188.179},{"$f":"+'Global Ultimate Health Plan'!O68","v":874335.87699999998},{"$f":"+'Global Ultimate Health Plan'!P68","v":628918.99800000002}]
[]
["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,{"$f":"+'Global Elite Health Plan'!M38","v":549545.65},{"$f":"+'Global Elite Health Plan'!N38","v":392796.3},{"$f":"+'Global Elite Health Plan'!O38","v":312264.75},{"$f":"+'Global Elite Health Plan'!P38","v":269644.90000000002},{"$f":"+'Global Elite Health Plan'!Q38","v":203114.55}]
[null,null,"Tarifas Semestrales"]
[null,null,{"$f":"+'Global Elite Health Plan'!M50","v":549545.64999999991},{"$f":"+'Global Elite Health Plan'!N50","v":392796.3},{"$f":"+'Global Elite Health Plan'!O50","v":312264.75},{"$f":"+'Global Elite Health Plan'!P50","v":269644.89999999997},{"$f":"+'Global Elite Health Plan'!Q50","v":203114.55}]
[null,null,"Tarifas Trimestrales"]
[null,null,{"$f":"+'Global Elite Health Plan'!M62","v":549545.64999999991},{"$f":"+'Global Elite Health Plan'!N62","v":392796.3},{"$f":"+'Global Elite Health Plan'!O62","v":312264.75},{"$f":"+'Global Elite Health Plan'!P62","v":269644.89999999997},{"$f":"+'Global Elite Health Plan'!Q62","v":203114.55}]
[null,null,"Tarifas Mensuales"]
[null,null,{"$f":"+'Global Elite Health Plan'!M74","v":598906.8835},{"$f":"+'Global Elite Health Plan'!N74","v":428050.092},{"$f":"+'Global Elite Health Plan'!O74","v":340270.70249999996},{"$f":"+'Global Elite Health Plan'!P74","v":293815.06599999999},{"$f":"+'Global Elite Health Plan'!Q74","v":221296.98450000002}]
[]
["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,{"$f":"+'Global Premier Health Plan'!N48","v":357546.8},{"$f":"+'Global Premier Health Plan'!O48","v":258848.2},{"$f":"+'Global Premier Health Plan'!P48","v":181274.65},{"$f":"+'Global Premier Health Plan'!Q48","v":137446.95000000001}]
[null,null,"Tarifas Semestrales"]
[null,null,{"$f":"+'Global Premier Health Plan'!N60","v":357546.8},{"$f":"+'Global Premier Health Plan'!O60","v":258848.19999999998},{"$f":"+'Global Premier Health Plan'!P60","v":181274.65},{"$f":"+'Global Premier Health Plan'!Q60","v":137446.94999999998}]
[null,null,"Tarifas Trimestrales"]
[null,null,{"$f":"+'Global Premier Health Plan'!N72","v":357546.8},{"$f":"+'Global Premier Health Plan'!O72","v":258848.19999999998},{"$f":"+'Global Premier Health Plan'!P72","v":181274.65},{"$f":"+'Global Premier Health Plan'!Q72","v":137446.94999999998}]
[null,null,"Tarifas Mensuales"]
[null,null,{"$f":"+'Global Premier Health Plan'!N84","v":389628.13699999999},{"$f":"+'Global Premier Health Plan'!O84","v":282046.663},{"$f":"+'Global Premier Health Plan'!P84","v":197491.49349999998},{"$f":"+'Global Premier Health Plan'!Q84","v":149719.30049999998}]
[]
["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,{"$f":"+'Global Select Health Plan'!M45","v":169171.5},{"$f":"+'Global Select Health Plan'!N45","v":143313.65},{"$f":"+'Global Select Health Plan'!O45","v":126970.7},{"$f":"+'Global Select Health Plan'!P45","v":85534.05},{"$f":"+'Global Select Health Plan'!Q45","v":67909.3}]
[null,null,"Tarifas Semestrales"]
[null,null,{"$f":"+'Global Select Health Plan'!M57","v":169171.5},{"$f":"+'Global Select Health Plan'!N57","v":143313.65},{"$f":"+'Global Select Health Plan'!O57","v":126970.7},{"$f":"+'Global Select Health Plan'!P57","v":85534.049999999988},{"$f":"+'Global Select Health Plan'!Q57","v":67909.299999999988}]
[null,null,"Tarifas Trimestrales"]
[null,null,{"$f":"+'Global Select Health Plan'!M69","v":169171.5},{"$f":"+'Global Select Health Plan'!N69","v":143313.65},{"$f":"+'Global Select Health Plan'!O69","v":126970.7},{"$f":"+'Global Select Health Plan'!P69","v":85534.049999999988},{"$f":"+'Global Select Health Plan'!Q69","v":67909.299999999988}]
[null,null,"Tarifas Mensuales"]
[null,null,{"$f":"+'Global Select Health Plan'!M81","v":184299.06},{"$f":"+'Global Select Health Plan'!N81","v":156114.00349999996},{"$f":"+'Global Select Health Plan'!O81","v":138300.18799999999},{"$f":"+'Global Select Health Plan'!P81","v":93134.239500000011},{"$f":"+'Global Select Health Plan'!Q81","v":73923.262000000002}]
[]
["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,{"$f":"+'Global Select PE Health Plan'!M45","v":159369.5},{"$f":"+'Global Select PE Health Plan'!N45","v":135038.5},{"$f":"+'Global Select PE Health Plan'!O45","v":119639.5},{"$f":"+'Global Select PE Health Plan'!P45","v":80663.5},{"$f":"+'Global Select PE Health Plan'!Q45","v":64075.5}]
[null,null,"Tarifas Semestrales"]
[null,null,{"$f":"+'Global Select PE Health Plan'!M57","v":159369.5},{"$f":"+'Global Select PE Health Plan'!N57","v":135038.5},{"$f":"+'Global Select PE Health Plan'!O57","v":119639.49999999999},{"$f":"+'Global Select PE Health Plan'!P57","v":80663.5},{"$f":"+'Global Select PE Health Plan'!Q57","v":64075.499999999993}]
[null,null,"Tarifas Trimestrales"]
[null,null,{"$f":"+'Global Select PE Health Plan'!M69","v":159369.5},{"$f":"+'Global Select PE Health Plan'!N69","v":135038.5},{"$f":"+'Global Select PE Health Plan'!O69","v":119639.49999999999},{"$f":"+'Global Select PE Health Plan'!P69","v":80663.5},{"$f":"+'Global Select PE Health Plan'!Q69","v":64075.499999999993}]
[null,null,"Tarifas Mensuales"]
[null,null,{"$f":"+'Global Select PE Health Plan'!M81","v":173614.88},{"$f":"+'Global Select PE Health Plan'!N81","v":147094.09},{"$f":"+'Global Select PE Health Plan'!O81","v":130309.18},{"$f":"+'Global Select PE Health Plan'!P81","v":87825.34},{"$f":"+'Global Select PE Health Plan'!Q81","v":69744.420000000013}]
[]
["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,{"$f":"'Global Major Medical Health Pla'!M41","v":112082.1},{"$f":"'Global Major Medical Health Pla'!N41","v":82502.100000000006}]
[null,null,"Tarifas Semestrales"]
[null,null,{"$f":"'Global Major Medical Health Pla'!M53","v":112082.09999999999},{"$f":"'Global Major Medical Health Pla'!N53","v":82502.099999999991}]
[null,null,"Tarifas Trimestrales"]
[null,null,{"$f":"'Global Major Medical Health Pla'!M65","v":112082.09999999999},{"$f":"'Global Major Medical Health Pla'!N65","v":82502.099999999991}]
[null,null,"Tarifas Mensuales"]
[null,null,{"$f":"'Global Major Medical Health Pla'!M77","v":122071.614},{"$f":"'Global Major Medical Health Pla'!N77","v":89829.414000000004}]
[]
["Choice Global Health Plan"]
["Deducibles",null,"PLAN A","PLAN 1","PLAN 2"]
["Dentro del país de residencia",null,5000,10000,20000]
["Fuera del país de residencia",null,5000,10000,20000]
[null,null,"Tarifas Anuales"]
[null,null,{"$f":"'Choice Global Health Plan'!N32","v":86988.4},{"$f":"'Choice Global Health Plan'!O32","v":62239.8},{"$f":"'Choice Global Health Plan'!P32","v":51295.199999999997}]
[null,null,"Tarifas Semestrales"]
[null,null,{"$f":"'Choice Global Health Plan'!N44","v":86988.4},{"$f":"'Choice Global Health Plan'!O44","v":62239.799999999996},{"$f":"'Choice Global Health Plan'!P44","v":51295.199999999997}]
[null,null,"Tarifas Trimestrales"]
[null,null,{"$f":"'Choice Global Health Plan'!N56","v":86988.4},{"$f":"'Choice Global Health Plan'!O56","v":62239.799999999996},{"$f":"'Choice Global Health Plan'!P56","v":51295.199999999997}]
[null,null,"Tarifas Mensuales"]
[null,null,{"$f":"'Choice Global Health Plan'!N68","v":94719.481},{"$f":"'Choice Global Health Plan'!O68","v":67743.507000000012},{"$f":"'Choice Global Health Plan'!P68","v":55813.892999999989}]
[]
["$937.5 de costo administrativo anual aplica a la primera cuota"]
[]
["Tarifas validas a partir del 1 de marzo al 31 de diciembre del 2025"]
[]
["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 2025"]

{"sheet":"Tablas","index":9,"n_rows":1657,"n_cols":37,"rows_kept":1657,"cut":false,"hidden":true,"merged":[[1583,25,1583,31],[1584,25,1584,31],[1585,25,1585,26],[1585,27,1585,31],[1583,32,1583,37],[1584,32,1584,37],[1585,32,1585,33],[1585,34,1585,37],[1583,0,1583,6],[1584,0,1584,6],[1584,20,1584,23],[1585,0,1585,1],[1585,2,1585,6],[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],[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],[976,2,976,6],[1049,0,1049,6],[526,0,526,6],[450,0,450,6],[451,0,451,6],[452,0,452,1],[452,2,452,6],[525,0,525,6],[376,0,376,1],[376,2,376,6],[150,0,150,6],[151,0,151,6],[152,0,152,1],[152,2,152,6],[225,0,225,6],[226,0,226,1],[375,0,375,6],[1508,0,1508,6],[1509,0,1509,1],[1509,2,1509,6],[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],[226,2,226,6],[300,0,300,6],[301,0,301,6],[302,0,302,1],[302,2,302,6],[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],[1507,0,1507,6],[751,0,751,6],[675,0,675,6],[676,0,676,6],[677,0,677,1],[677,2,677,6],[750,0,750,6],[527,0,527,1],[527,2,527,6],[600,0,600,6],[601,0,601,6],[602,0,602,1],[602,2,602,6],[1124,0,1124,6],[1125,0,1125,6],[1126,0,1126,1]]}
[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,"Regiones"]
["BUPA GLOBAL ELITE",null,null,null,null,null,null,null,"FACTOR MENSUAL:",null,{"$f":"IF('INGRESO DE DATOS'!E25,0.09,0.09)","v":0.09},null,"% Anteriores",9.2499999999999999E-2,null,"Usamed",625,null,null,null,null,null,null,null,null,null,null,"Zona 1: Sonora, Baja California Sur, Jalisco, Chihuahua, Coahulia, Tama"]
["TARIFAS ANUALES",null,null,null,null,null,null,null,"FACTOR TRIMESTRAL:",null,{"$f":"IF('INGRESO DE DATOS'!E27,0,0.075)","v":0},null,null,0.26874999999999999]
["EDAD",null,null,null,null,null,null,null,"FACTOR SEMIANUAL:",null,{"$f":"IF('INGRESO DE DATOS'!E25,0,0.045)","v":0},null,null,0.52249999999999996]
[" "," ",1000,2000,3500,5000,10000,null,null,null,null,null,null,null,"Otros dependientes panel"]
[18,null,186475,133037.5,105575,91050,68375,null,null,null,null,null,null,null,"Edad otros dependientes","ID",1000,2000,3500,5000,10000]
[19,null,192750,137512.5,109137.5,94112.5,70675,null,null,null,null,null,null,null,{"$f":"'INGRESO DE DATOS'!$L$16","v":0},1,{"$f":"IF(O7>0,(IF(O7>18,VLOOKUP(O7,$A$6:$G$72,3,FALSE),Tablas!$C$6)),0)","v":0},{"$f":"IF(O7>0,(IF(O7>18,VLOOKUP(O7,$A$6:$G$72,4,FALSE),Tablas!$D$6)),0)","v":0},{"$f":"IF(O7>0,(IF(O7>18,VLOOKUP(O7,$A$6:$G$72,5,FALSE),Tablas!$E$6)),0)","v":0},{"$f":"IF(O7>0,(IF(O7>18,VLOOKUP(O7,$A$6:$G$72,6,FALSE),Tablas!$F$6)),0)","v":0},{"$f":"IF(O7>0,(IF(O7>18,VLOOKUP(O7,$A$6:$G$72,7,FALSE),Tablas!$G$6)),0)","v":0}]
[20,null,199237.5,142137.5,112800,97287.5,73062.5,null,null,null,null,null,null,null,{"$f":"'INGRESO DE DATOS'!$L$17","v":0},2,{"$f":"IF(O8>0,(IF(O8>18,VLOOKUP(O8,$A$6:$G$72,3,FALSE),Tablas!$C$6)),0)","v":0},{"$f":"IF(O8>0,(IF(O8>18,VLOOKUP(O8,$A$6:$G$72,4,FALSE),Tablas!$D$6)),0)","v":0},{"$f":"IF(O8>0,(IF(O8>18,VLOOKUP(O8,$A$6:$G$72,5,FALSE),Tablas!$E$6)),0)","v":0},{"$f":"IF(O8>0,(IF(O8>18,VLOOKUP(O8,$A$6:$G$72,6,FALSE),Tablas!$F$6)),0)","v":0},{"$f":"IF(O8>0,(IF(O8>18,VLOOKUP(O8,$A$6:$G$72,7,FALSE),Tablas!$G$6)),0)","v":0}]
[21,null,205937.5,146925,116600,100562.5,75512.5,null,null,null,null,null,null,null,{"$f":"'INGRESO DE DATOS'!$L$18","v":0},3,{"$f":"IF(O9>0,(IF(O9>18,VLOOKUP(O9,$A$6:$G$72,3,FALSE),Tablas!$C$6)),0)","v":0},{"$f":"IF(O9>0,(IF(O9>18,VLOOKUP(O9,$A$6:$G$72,4,FALSE),Tablas!$D$6)),0)","v":0},{"$f":"IF(O9>0,(IF(O9>18,VLOOKUP(O9,$A$6:$G$72,5,FALSE),Tablas!$E$6)),0)","v":0},{"$f":"IF(O9>0,(IF(O9>18,VLOOKUP(O9,$A$6:$G$72,6,FALSE),Tablas!$F$6)),0)","v":0},{"$f":"IF(O9>0,(IF(O9>18,VLOOKUP(O9,$A$6:$G$72,7,FALSE),Tablas!$G$6)),0)","v":0}]
[22,null,212862.5,151875,120525,103937.5,78062.5,null,null,null,null,null,null,null,{"$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$6)),0)","v":0}]
[23,null,220025,156975,124575,107437.5,80687.5,null,null,null,null,null,null,null,{"$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$6)),0)","v":0}]
[24,null,227437.5,162262.5,128775,111050,83400,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(Q7:Q11)","v":0},{"$f":"SUM(R7:R11)","v":0},{"$f":"SUM(S7:S11)","v":0},0,0]
[25,null,235087.5,167725,133100,114787.5,86200]
[26,null,243000,173362.5,137587.5,118650,89100]
[27,null,251175,179200,142212.5,122650,92100]
[28,null,259625,185225,147000,126775,95200]
[29,null,268362.5,191462.5,151950,131037.5,98412.5]
[30,null,277387.5,197900,157062.5,135450,101712.5]
[31,null,286725,204562.5,162337.5,140000,105137.5]
[32,null,296375,211450,167800,144712.5,108675]
[33,null,306337.5,218562.5,173450,149587.5,112337.5]
[34,null,318237.5,227050,180187.5,155400,116700]
[35,null,323462.5,230775,183150,157950,118612.5]
[36,null,328775,234562.5,186150,160537.5,120562.5]
[37,null,334175,238412.5,189212.5,163175,122537.5]
[38,null,339650,242325,192312.5,165850,124550]
[39,null,345225,246300,195462.5,168575,126600]
[40,null,350887.5,250350,198675,171337.5,128675]
[41,null,356650,254450,201937.5,174150,130787.5]
[42,null,362500,258625,205250,177012.5,132925]
[43,null,368450,262875,208612.5,179912.5,135112.5]
[44,null,374500,267187.5,212037.5,182862.5,137325]
[45,null,380650,271575,215525,185862.5,139587.5]
[46,null,386887.5,276025,219062.5,188912.5,141875]
[47,null,393237.5,280550,222650,192012.5,144200]
[48,null,399687.5,285162.5,226300,195175,146562.5]
[49,null,408662.5,291562.5,231387.5,199550,149850]
[50,null,423850,302400,239987.5,206962.5,155425]
[51,null,439600,313637.5,248900,214662.5,161200]
[52,null,455950,325287.5,258150,222637.5,167200]
[53,null,472887.5,337387.5,267750,230912.5,173412.5]
[54,null,490462.5,349925,277700,239500,179850]
[55,null,508700,362925,288025,248400,186537.5]
[56,null,527525,376362.5,298687.5,257587.5,193450]
[57,null,556512.5,397050,315100,271750,204075]
[58,null,587087.5,418862.5,332412.5,286675,215287.5]
[59,null,619350,441875,350675,302425,227112.5]
[60,null,653375,466150,369937.5,319037.5,239587.5]
[61,null,689275,491762.5,390262.5,336575,252762.5]
[62,null,727150,518787.5,411712.5,355062.5,266650]
[63,null,767100,547287.5,434325,374575,281300]
[64,null,809250,577350,458200,395150,296750]
[65,null,853712.5,609075,483375,416862.5,313050]
[66,null,900612.5,642537.5,509925,439762.5,330250]
[67,null,950100,677850,537950,463925,348400]
[68,null,1002300,715087.5,567500,489425,367537.5]
[69,null,1057362.5,754375,598687.5,516312.5,387737.5]
[70,null,1115462.5,795825,631575,544675,409037.5]
[71,null,1176750,839550,666275,574600,431512.5]
[72,null,1241400,885675,702887.5,606175,455225]
[73,null,1309612.5,934337.5,741500,639487.5,480237.5]
[74,null,1381562.5,985675,782237.5,674612.5,506625]
[75,null,1457475,1039837.5,825225,711687.5,534450]
[76,null,1537550,1096962.5,870562.5,750787.5,563825]
[77,null,1622025,1157237.5,918400,792037.5,594800]
[78,null,1711150,1220812.5,968850,835550,627475]
[79,null,1805162.5,1287887.5,1022087.5,881462.5,661950]
[80,null,1904350,1358650,1078250,929900,698325]
[81,null,2008987.5,1433300,1137487.5,980987.5,736687.5]
[82,null,2119362.5,1512050,1199987.5,1034887.5,777175]
[83,null,2235812.5,1595137.5,1265912.5,1091750,819875]
[84,"o más",2358650,1682775,1335475,1151725,864912.5]
[1,"Hijo",80062.5,57112.5,45325,39087.5,29362.5]
[2,"Hijos",126137.5,90000,71425,61587.5,46250]
[3,"Hijos o más",184050,131300,104200,89875,67487.5]
[]
["BUPA GLOBAL ELITE - MENSUALES"]
["EDAD"]
[" "," ",1000,2000,3500]
[18,null,{"$f":"C6*$K$2","v":16782.75},{"$f":"D6*$K$2","v":11973.375},9501.75,8194.5,6153.75]
[19,null,{"$f":"C7*$K$2","v":17347.5},12376.125,9822.375,8470.125,6360.75]
[20,null,{"$f":"C8*$K$2","v":17931.375},12792.375,10152,8755.875,6575.625]
[21,null,{"$f":"C9*$K$2","v":18534.375},13223.25,10494,9050.625,6796.125]
[22,null,{"$f":"C10*$K$2","v":19157.625},13668.75,10847.25,9354.375,7025.625]
[23,null,{"$f":"C11*$K$2","v":19802.25},14127.75,11211.75,9669.375,7261.875]
[24,null,{"$f":"C12*$K$2","v":20469.375},14603.625,11589.75,9994.5,7506]
[25,null,{"$f":"C13*$K$2","v":21157.875},15095.25,11979,10330.875,7758]
[26,null,{"$f":"C14*$K$2","v":21870},15602.625,12382.875,10678.5,8019]
[27,null,{"$f":"C15*$K$2","v":22605.75},16128,12799.125,11038.5,8289]
[28,null,{"$f":"C16*$K$2","v":23366.25},16670.25,13230,11409.75,8568]
[29,null,{"$f":"C17*$K$2","v":24152.625},17231.625,13675.5,11793.375,8857.125]
[30,null,{"$f":"C18*$K$2","v":24964.875},17811,14135.625,12190.5,9154.125]
[31,null,{"$f":"C19*$K$2","v":25805.25},18410.625,14610.375,12600,9462.375]
[32,null,{"$f":"C20*$K$2","v":26673.75},19030.5,15102,13024.125,9780.75]
[33,null,{"$f":"C21*$K$2","v":27570.375},19670.625,15610.5,13462.875,10110.375]
[34,null,{"$f":"C22*$K$2","v":28641.375},20434.5,16216.875,13986,10503]
[35,null,{"$f":"C23*$K$2","v":29111.625},20769.75,16483.5,14215.5,10675.125]
[36,null,{"$f":"C24*$K$2","v":29589.75},21110.625,16753.5,14448.375,10850.625]
[37,null,{"$f":"C25*$K$2","v":30075.75},21457.125,17029.125,14685.75,11028.375]
[38,null,{"$f":"C26*$K$2","v":30568.5},21809.25,17308.125,14926.5,11209.5]
[39,null,{"$f":"C27*$K$2","v":31070.25},22167,17591.625,15171.75,11394]
[40,null,{"$f":"C28*$K$2","v":31579.875},22531.5,17880.75,15420.375,11580.75]
[41,null,{"$f":"C29*$K$2","v":32098.5},22900.5,18174.375,15673.5,11770.875]
[42,null,{"$f":"C30*$K$2","v":32625},23276.25,18472.5,15931.125,11963.25]
[43,null,{"$f":"C31*$K$2","v":33160.5},23658.75,18775.125,16192.125,12160.125]
[44,null,{"$f":"C32*$K$2","v":33705},24046.875,19083.375,16457.625,12359.25]
[45,null,{"$f":"C33*$K$2","v":34258.5},24441.75,19397.25,16727.625,12562.875]
[46,null,{"$f":"C34*$K$2","v":34819.875},24842.25,19715.625,17002.125,12768.75]
[47,null,{"$f":"C35*$K$2","v":35391.375},25249.5,20038.5,17281.125,12978]
[48,null,{"$f":"C36*$K$2","v":35971.875},25664.625,20367,17565.75,13190.625]
[49,null,{"$f":"C37*$K$2","v":36779.625},26240.625,20824.875,17959.5,13486.5]
[50,null,{"$f":"C38*$K$2","v":38146.5},27216,21598.875,18626.625,13988.25]
[51,null,{"$f":"C39*$K$2","v":39564},28227.375,22401,19319.625,14508]
[52,null,{"$f":"C40*$K$2","v":41035.5},29275.875,23233.5,20037.375,15048]
[53,null,{"$f":"C41*$K$2","v":42559.875},30364.875,24097.5,20782.125,15607.125]
[54,null,{"$f":"C42*$K$2","v":44141.625},31493.25,24993,21555,16186.5]
[55,null,{"$f":"C43*$K$2","v":45783},32663.25,25922.25,22356,16788.375]
[56,null,{"$f":"C44*$K$2","v":47477.25},33872.625,26881.875,23182.875,17410.5]
[57,null,{"$f":"C45*$K$2","v":50086.125},35734.5,28359,24457.5,18366.75]
[58,null,{"$f":"C46*$K$2","v":52837.875},37697.625,29917.125,25800.75,19375.875]
[59,null,{"$f":"C47*$K$2","v":55741.5},39768.75,31560.75,27218.25,20440.125]
[60,null,{"$f":"C48*$K$2","v":58803.75},41953.5,33294.375,28713.375,21562.875]
[61,null,{"$f":"C49*$K$2","v":62034.75},44258.625,35123.625,30291.75,22748.625]
[62,null,{"$f":"C50*$K$2","v":65443.5},46690.875,37054.125,31955.625,23998.5]
[63,null,{"$f":"C51*$K$2","v":69039},49255.875,39089.25,33711.75,25317]
[64,null,{"$f":"C52*$K$2","v":72832.5},51961.5,41238,35563.5,26707.5]
[65,null,{"$f":"C53*$K$2","v":76834.125},54816.75,43503.75,37517.625,28174.5]
[66,null,{"$f":"C54*$K$2","v":81055.125},57828.375,45893.25,39578.625,29722.5]
[67,null,{"$f":"C55*$K$2","v":85509},61006.5,48415.5,41753.25,31356]
[68,null,{"$f":"C56*$K$2","v":90207},64357.875,51075,44048.25,33078.375]
[69,null,{"$f":"C57*$K$2","v":95162.625},67893.75,53881.875,46468.125,34896.375]
[70,null,{"$f":"C58*$K$2","v":100391.625},71624.25,56841.75,49020.75,36813.375]
[71,null,{"$f":"C59*$K$2","v":105907.5},75559.5,59964.75,51714,38836.125]
[72,null,{"$f":"C60*$K$2","v":111726},79710.75,63259.875,54555.75,40970.25]
[73,null,{"$f":"C61*$K$2","v":117865.125},84090.375,66735,57553.875,43221.375]
[74,null,{"$f":"C62*$K$2","v":124340.625},88710.75,70401.375,60715.125,45596.25]
[75,null,{"$f":"C63*$K$2","v":131172.75},93585.375,74270.25,64051.875,48100.5]
[76,null,{"$f":"C64*$K$2","v":138379.5},98726.625,78350.625,67570.875,50744.25]
[77,null,{"$f":"C65*$K$2","v":145982.25},104151.375,82656,71283.375,53532]
[78,null,{"$f":"C66*$K$2","v":154003.5},109873.125,87196.5,75199.5,56472.75]
[79,null,{"$f":"C67*$K$2","v":162464.625},115909.875,91987.875,79331.625,59575.5]
[80,null,{"$f":"C68*$K$2","v":171391.5},122278.5,97042.5,83691,62849.25]
[81,null,{"$f":"C69*$K$2","v":180808.875},128997,102373.875,88288.875,66301.875]
[82,null,{"$f":"C70*$K$2","v":190742.625},136084.5,107998.875,93139.875,69945.75]
[83,null,{"$f":"C71*$K$2","v":201223.125},143562.375,113932.125,98257.5,73788.75]
[84,"o más",{"$f":"C72*$K$2","v":212278.5},151449.75,120192.75,103655.25,77842.125]
[1,"Hijo",{"$f":"C73*$K$2","v":7205.625},5140.125,4079.25,3517.875,2642.625]
[2,"Hijos",{"$f":"C74*$K$2","v":11352.375},8100,6428.25,5542.875,4162.5]
[3,"Hijos o más",{"$f":"C75*$K$2","v":16564.5},11817,9378,8088.75,6073.875]
[]
["BUPA GLOBAL PREMIER"]
["TARIFAS ANUALES"]
["EDAD"]
[" "," ",1000,2000,5000,10000,null,null,null,null,null,null,null,null,"Otros dependientes panel"]
[18,null,121025,87375,60937.5,45987.5,null,null,null,null,null,null,null,null,"Edad otros dependientes","ID",1000,2000,5000,10000]
[19,null,125087.5,90312.5,62987.5,47537.5,null,null,null,null,null,null,null,null,{"$f":"'INGRESO DE DATOS'!$L$16","v":0},1,{"$f":"IF(O156>0,(IF(O156>18,VLOOKUP(O156,$A$155:$G$221,3,FALSE),Tablas!$C$155)),0)","v":0},{"$f":"IF(O156>0,(IF(O156>18,VLOOKUP(O156,$A$155:$G$221,4,FALSE),Tablas!$D$155)),0)","v":0},{"$f":"IF(O156>0,(IF(O156>18,VLOOKUP(O156,$A$155:$G$221,5,FALSE),Tablas!$E$155)),0)","v":0},{"$f":"IF(O156>0,(IF(O156>18,VLOOKUP(O156,$A$155:$G$221,6,FALSE),Tablas!$F$155)),0)","v":0}]
[20,null,129300,93350,65100,49137.5,null,null,null,null,null,null,null,null,{"$f":"'INGRESO DE DATOS'!$L$17","v":0},2,{"$f":"IF(O157>0,(IF(O157>18,VLOOKUP(O157,$A$155:$G$221,3,FALSE),Tablas!$C$155)),0)","v":0},{"$f":"IF(O157>0,(IF(O157>18,VLOOKUP(O157,$A$155:$G$221,4,FALSE),Tablas!$D$155)),0)","v":0},{"$f":"IF(O157>0,(IF(O157>18,VLOOKUP(O157,$A$155:$G$221,5,FALSE),Tablas!$E$155)),0)","v":0},{"$f":"IF(O157>0,(IF(O157>18,VLOOKUP(O157,$A$155:$G$221,6,FALSE),Tablas!$F$155)),0)","v":0}]
[21,null,133650,96500,67300,50787.5,null,null,null,null,null,null,null,null,{"$f":"'INGRESO DE DATOS'!$L$18","v":0},3,{"$f":"IF(O158>0,(IF(O158>18,VLOOKUP(O158,$A$155:$G$221,3,FALSE),Tablas!$C$155)),0)","v":0},{"$f":"IF(O158>0,(IF(O158>18,VLOOKUP(O158,$A$155:$G$221,4,FALSE),Tablas!$D$155)),0)","v":0},{"$f":"IF(O158>0,(IF(O158>18,VLOOKUP(O158,$A$155:$G$221,5,FALSE),Tablas!$E$155)),0)","v":0},{"$f":"IF(O158>0,(IF(O158>18,VLOOKUP(O158,$A$155:$G$221,6,FALSE),Tablas!$F$155)),0)","v":0}]
[22,null,138150,99750,69562.5,52500,null,null,null,null,null,null,null,null,{"$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$155)),0)","v":0}]
[23,null,142800,103100,71900,54262.5,null,null,null,null,null,null,null,null,{"$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$155)),0)","v":0}]
[24,null,147600,106575,74312.5,56087.5,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(Q156:Q160)","v":0},{"$f":"SUM(R156:R160)","v":0},{"$f":"SUM(S156:S160)","v":0},{"$f":"SUM(T156:T160)","v":0}]
[25,null,152575,110150,76825,57975]
[26,null,157700,113862.5,79400,59925]
[27,null,163012.5,117687.5,82075,61937.5]
[28,null,168500,121650,84837.5,64025]
[29,null,174162.5,125750,87687.5,66187.5]
[30,null,180025,129975,90637.5,68412.5]
[31,null,186087.5,134350,93687.5,70712.5]
[32,null,192350,138875,96850,73087.5]
[33,null,198812.5,143550,100100,75550]
[34,null,205500,148375,103475,78087.5]
[35,null,209925,151575,105700,79775]
[36,null,213375,154050,107437.5,81087.5]
[37,null,216875,156587.5,109200,82412.5]
[38,null,220437.5,159150,110987.5,83762.5]
[39,null,224050,161762.5,112812.5,85137.5]
[40,null,227725,164425,114662.5,86537.5]
[41,null,231462.5,167125,116537.5,87962.5]
[42,null,235262.5,169862.5,118450,89400]
[43,null,239125,172650,120400,90862.5]
[44,null,243050,175487.5,122375,92362.5]
[45,null,247037.5,178362.5,124387.5,93875]
[46,null,251087.5,181287.5,126425,95412.5]
[47,null,255212.5,184262.5,128500,96975]
[48,null,259400,187287.5,130612.5,98575]
[49,null,265225,191487.5,133537.5,100787.5]
[50,null,275075,198612.5,138500,104525]
[51,null,285300,205987.5,143650,108412.5]
[52,null,295912.5,213650,148987.5,112450]
[53,null,306912.5,221587.5,154525,116625]
[54,null,318312.5,229825,160275,120962.5]
[55,null,330150,238362.5,166225,125450]
[56,null,342362.5,247187.5,172375,130100]
[57,null,361175,260775,181850,137250]
[58,null,382850,276412.5,192762.5,145487.5]
[59,null,405825,293000,204325,154212.5]
[60,null,432200,312050,217612.5,164237.5]
[61,null,460287.5,332325,231750,174912.5]
[62,null,490212.5,353925,246825,186275]
[63,null,522075,376937.5,262862.5,198387.5]
[64,null,556012.5,401437.5,279950,211275]
[65,null,592150,427525,298150,225012.5]
[66,null,630637.5,455325,317525,239637.5]
[67,null,671625,484912.5,338162.5,255212.5]
[68,null,715287.5,516437.5,360150,271812.5]
[69,null,761775,550000,383550,289475]
[70,null,807487.5,583000,406562.5,306837.5]
[71,null,855937.5,617987.5,430962.5,325250]
[72,null,907287.5,655062.5,456812.5,344762.5]
[73,null,961725,694362.5,484225,365450]
[74,null,1019437.5,736025,513275,387387.5]
[75,null,1080600,780187.5,544075,410625]
[76,null,1145437.5,827000,576725,435262.5]
[77,null,1214162.5,876625,611325,461375]
[78,null,1287012.5,929212.5,648000,489062.5]
[79,null,1364225,984975,686887.5,518400]
[80,null,1446087.5,1044075,728100,549512.5]
[81,null,1532850,1106712.5,771787.5,582475]
[82,null,1624825,1173112.5,818087.5,617425]
[83,null,1722312.5,1243500,867175,654475]
[84,"o más",1825650,1318112.5,919200,693750]
[1,"Hijo",57462.5,41487.5,28937.5,21837.5]
[2,"Hijos",90550,65375,45587.5,34412.5]
[3,"Hijos o más",132112.5,95387.5,66525,50200]
[]
["BUPA GLOBAL PREMIER - MENSUALES"]
["EDAD"]
[" "," ",1000,2000,5000]
[18,null,{"$f":"C155*$K$2","v":10892.25},{"$f":"D155*$K$2","v":7863.75},5484.375,4138.875,0]
[19,null,{"$f":"C156*$K$2","v":11257.875},8128.125,5668.875,4278.375,0]
[20,null,{"$f":"C157*$K$2","v":11637},8401.5,5859,4422.375,0]
[21,null,{"$f":"C158*$K$2","v":12028.5},8685,6057,4570.875,0]
[22,null,{"$f":"C159*$K$2","v":12433.5},8977.5,6260.625,4725,0]
[23,null,{"$f":"C160*$K$2","v":12852},9279,6471,4883.625,0]
[24,null,{"$f":"C161*$K$2","v":13284},9591.75,6688.125,5047.875,0]
[25,null,{"$f":"C162*$K$2","v":13731.75},9913.5,6914.25,5217.75,0]
[26,null,{"$f":"C163*$K$2","v":14193},10247.625,7146,5393.25,0]
[27,null,{"$f":"C164*$K$2","v":14671.125},10591.875,7386.75,5574.375,0]
[28,null,{"$f":"C165*$K$2","v":15165},10948.5,7635.375,5762.25,0]
[29,null,{"$f":"C166*$K$2","v":15674.625},11317.5,7891.875,5956.875,0]
[30,null,{"$f":"C167*$K$2","v":16202.25},11697.75,8157.375,6157.125,0]
[31,null,{"$f":"C168*$K$2","v":16747.875},12091.5,8431.875,6364.125,0]
[32,null,{"$f":"C169*$K$2","v":17311.5},12498.75,8716.5,6577.875,0]
[33,null,{"$f":"C170*$K$2","v":17893.125},12919.5,9009,6799.5,0]
[34,null,{"$f":"C171*$K$2","v":18495},13353.75,9312.75,7027.875,0]
[35,null,{"$f":"C172*$K$2","v":18893.25},13641.75,9513,7179.75,0]
[36,null,{"$f":"C173*$K$2","v":19203.75},13864.5,9669.375,7297.875,0]
[37,null,{"$f":"C174*$K$2","v":19518.75},14092.875,9828,7417.125,0]
[38,null,{"$f":"C175*$K$2","v":19839.375},14323.5,9988.875,7538.625,0]
[39,null,{"$f":"C176*$K$2","v":20164.5},14558.625,10153.125,7662.375,0]
[40,null,{"$f":"C177*$K$2","v":20495.25},14798.25,10319.625,7788.375,0]
[41,null,{"$f":"C178*$K$2","v":20831.625},15041.25,10488.375,7916.625,0]
[42,null,{"$f":"C179*$K$2","v":21173.625},15287.625,10660.5,8046,0]
[43,null,{"$f":"C180*$K$2","v":21521.25},15538.5,10836,8177.625,0]
[44,null,{"$f":"C181*$K$2","v":21874.5},15793.875,11013.75,8312.625,0]
[45,null,{"$f":"C182*$K$2","v":22233.375},16052.625,11194.875,8448.75,0]
[46,null,{"$f":"C183*$K$2","v":22597.875},16315.875,11378.25,8587.125,0]
[47,null,{"$f":"C184*$K$2","v":22969.125},16583.625,11565,8727.75,0]
[48,null,{"$f":"C185*$K$2","v":23346},16855.875,11755.125,8871.75,0]
[49,null,{"$f":"C186*$K$2","v":23870.25},17233.875,12018.375,9070.875,0]
[50,null,{"$f":"C187*$K$2","v":24756.75},17875.125,12465,9407.25,0]
[51,null,{"$f":"C188*$K$2","v":25677},18538.875,12928.5,9757.125,0]
[52,null,{"$f":"C189*$K$2","v":26632.125},19228.5,13408.875,10120.5,0]
[53,null,{"$f":"C190*$K$2","v":27622.125},19942.875,13907.25,10496.25,0]
[54,null,{"$f":"C191*$K$2","v":28648.125},20684.25,14424.75,10886.625,0]
[55,null,{"$f":"C192*$K$2","v":29713.5},21452.625,14960.25,11290.5,0]
[56,null,{"$f":"C193*$K$2","v":30812.625},22246.875,15513.75,11709,0]
[57,null,{"$f":"C194*$K$2","v":32505.75},23469.75,16366.5,12352.5,0]
[58,null,{"$f":"C195*$K$2","v":34456.5},24877.125,17348.625,13093.875,0]
[59,null,{"$f":"C196*$K$2","v":36524.25},26370,18389.25,13879.125,0]
[60,null,{"$f":"C197*$K$2","v":38898},28084.5,19585.125,14781.375,0]
[61,null,{"$f":"C198*$K$2","v":41425.875},29909.25,20857.5,15742.125,0]
[62,null,{"$f":"C199*$K$2","v":44119.125},31853.25,22214.25,16764.75,0]
[63,null,{"$f":"C200*$K$2","v":46986.75},33924.375,23657.625,17854.875,0]
[64,null,{"$f":"C201*$K$2","v":50041.125},36129.375,25195.5,19014.75,0]
[65,null,{"$f":"C202*$K$2","v":53293.5},38477.25,26833.5,20251.125,0]
[66,null,{"$f":"C203*$K$2","v":56757.375},40979.25,28577.25,21567.375,0]
[67,null,{"$f":"C204*$K$2","v":60446.25},43642.125,30434.625,22969.125,0]
[68,null,{"$f":"C205*$K$2","v":64375.875},46479.375,32413.5,24463.125,0]
[69,null,{"$f":"C206*$K$2","v":68559.75},49500,34519.5,26052.75,0]
[70,null,{"$f":"C207*$K$2","v":72673.875},52470,36590.625,27615.375,0]
[71,null,{"$f":"C208*$K$2","v":77034.375},55618.875,38786.625,29272.5,0]
[72,null,{"$f":"C209*$K$2","v":81655.875},58955.625,41113.125,31028.625,0]
[73,null,{"$f":"C210*$K$2","v":86555.25},62492.625,43580.25,32890.5,0]
[74,null,{"$f":"C211*$K$2","v":91749.375},66242.25,46194.75,34864.875,0]
[75,null,{"$f":"C212*$K$2","v":97254},70216.875,48966.75,36956.25,0]
[76,null,{"$f":"C213*$K$2","v":103089.375},74430,51905.25,39173.625,0]
[77,null,{"$f":"C214*$K$2","v":109274.625},78896.25,55019.25,41523.75,0]
[78,null,{"$f":"C215*$K$2","v":115831.125},83629.125,58320,44015.625,0]
[79,null,{"$f":"C216*$K$2","v":122780.25},88647.75,61819.875,46656,0]
[80,null,{"$f":"C217*$K$2","v":130147.875},93966.75,65529,49456.125,0]
[81,null,{"$f":"C218*$K$2","v":137956.5},99604.125,69460.875,52422.75,0]
[82,null,{"$f":"C219*$K$2","v":146234.25},105580.125,73627.875,55568.25,0]
[83,null,{"$f":"C220*$K$2","v":155008.125},111915,78045.75,58902.75,0]
[84,"o más",{"$f":"C221*$K$2","v":164308.5},118630.125,82728,62437.5,0]
[1,"Hijo",{"$f":"C222*$K$2","v":5171.625},3733.875,2604.375,1965.375,0]
[2,"Hijos",{"$f":"C223*$K$2","v":8149.5},5883.75,4102.875,3097.125,0]
[3,"Hijos o más",{"$f":"C224*$K$2","v":11890.125},8584.875,5987.25,4518,0]
[]
[]
["BUPA GLOBAL SELECT"]
["TARIFAS ANUALES"]
["EDAD"]
[" "," ",2000,3500,5000,10000,20000,null,null,null,null,null,null,null,"Otros dependientes panel"]
[18,null,55737.5,47087.5,41612.5,27762.5,21875,null,null,null,null,null,null,null,"Edad otros dependientes","ID",2000,3500,5000,10000,20000]
[19,null,57662.5,48712.5,43050,28725,22625,null,null,null,null,null,null,null,{"$f":"'INGRESO DE DATOS'!$L$16","v":0},1,{"$f":"IF(O306>0,(IF(O306>18,VLOOKUP(O306,$A$305:$G$371,3,FALSE),Tablas!$C$305)),0)","v":0},{"$f":"IF(O306>0,(IF(O306>18,VLOOKUP(O306,$A$305:$G$371,4,FALSE),Tablas!$D$305)),0)","v":0},{"$f":"IF(O306>0,(IF(O306>18,VLOOKUP(O306,$A$305:$G$371,5,FALSE),Tablas!$E$305)),0)","v":0},{"$f":"IF(O306>0,(IF(O306>18,VLOOKUP(O306,$A$305:$G$371,6,FALSE),Tablas!$F$305)),0)","v":0},{"$f":"IF(O306>0,(IF(O306>18,VLOOKUP(O306,$A$305:$G$371,7,FALSE),Tablas!$G$305)),0)","v":0}]
[20,null,59650,50400,44537.5,29712.5,23400,null,null,null,null,null,null,null,{"$f":"'INGRESO DE DATOS'!$L$17","v":0},2,{"$f":"IF(O307>0,(IF(O307>18,VLOOKUP(O307,$A$305:$G$371,3,FALSE),Tablas!$C$305)),0)","v":0},{"$f":"IF(O307>0,(IF(O307>18,VLOOKUP(O307,$A$305:$G$371,4,FALSE),Tablas!$D$305)),0)","v":0},{"$f":"IF(O307>0,(IF(O307>18,VLOOKUP(O307,$A$305:$G$371,5,FALSE),Tablas!$E$305)),0)","v":0},{"$f":"IF(O307>0,(IF(O307>18,VLOOKUP(O307,$A$305:$G$371,6,FALSE),Tablas!$F$305)),0)","v":0},{"$f":"IF(O307>0,(IF(O307>18,VLOOKUP(O307,$A$305:$G$371,7,FALSE),Tablas!$G$305)),0)","v":0}]
[21,null,61712.5,52137.5,46075,30737.5,24212.5,null,null,null,null,null,null,null,{"$f":"'INGRESO DE DATOS'!$L$18","v":0},3,{"$f":"IF(O308>0,(IF(O308>18,VLOOKUP(O308,$A$305:$G$371,3,FALSE),Tablas!$C$305)),0)","v":0},{"$f":"IF(O308>0,(IF(O308>18,VLOOKUP(O308,$A$305:$G$371,4,FALSE),Tablas!$D$305)),0)","v":0},{"$f":"IF(O308>0,(IF(O308>18,VLOOKUP(O308,$A$305:$G$371,5,FALSE),Tablas!$E$305)),0)","v":0},{"$f":"IF(O308>0,(IF(O308>18,VLOOKUP(O308,$A$305:$G$371,6,FALSE),Tablas!$F$305)),0)","v":0},{"$f":"IF(O308>0,(IF(O308>18,VLOOKUP(O308,$A$305:$G$371,7,FALSE),Tablas!$G$305)),0)","v":0}]
[22,null,63837.5,53937.5,47662.5,31800,25050,null,null,null,null,null,null,null,{"$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$305)),0)","v":0}]
[23,null,66037.5,55800,49312.5,32900,25912.5,null,null,null,null,null,null,null,{"$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$305)),0)","v":0}]
[24,null,68325,57725,51012.5,34025,26812.5,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(Q306:Q310)","v":0},{"$f":"SUM(R306:R310)","v":0},{"$f":"SUM(S306:S310)","v":0},{"$f":"SUM(T306:T310)","v":0},{"$f":"SUM(U306:U310)","v":0}]
[25,null,70687.5,59712.5,52775,35200,27737.5]
[26,null,73125,61775,54600,36425,28687.5]
[27,null,75650,63912.5,56487.5,37675,29675]
[28,null,78262.5,66112.5,58437.5,38975,30700]
[29,null,81687.5,69012.5,60987.5,40687.5,32050]
[30,null,84500,71387.5,63100,42087.5,33150]
[31,null,87412.5,73850,65275,43537.5,34300]
[32,null,90437.5,76400,67525,45050,35487.5]
[33,null,93562.5,79050,69850,46600,36712.5]
[34,null,96787.5,81775,72275,48212.5,37975]
[35,null,100125,84600,74762.5,49875,39287.5]
[36,null,103587.5,87512.5,77337.5,51587.5,40637.5]
[37,null,106212.5,89737.5,79312.5,52900,41675]
[38,null,111637.5,94312.5,83350,55600,43800]
[39,null,114075,96375,85175,56825,44762.5]
[40,null,116575,98487.5,87037.5,58062.5,45737.5]
[41,null,119125,100637.5,88950,59337.5,46737.5]
[42,null,121725,102837.5,90887.5,60637.5,47762.5]
[43,null,124387.5,105087.5,92875,61962.5,48812.5]
[44,null,127112.5,107400,94912.5,63312.5,49875]
[45,null,129900,109737.5,96987.5,64700,50962.5]
[46,null,133925,113150,100000,66700,52550]
[47,null,135925,114837.5,101487.5,67700,53337.5]
[48,null,141900,119887.5,105950,70675,55675]
[49,null,148137.5,125150,110612.5,73787.5,58125]
[50,null,151937.5,128362.5,113450,75675,59612.5]
[51,null,158612.5,134000,118425,79000,62237.5]
[52,null,165575,139887.5,123637.5,82475,64962.5]
[53,null,172850,146037.5,129062.5,86100,67825]
[54,null,180450,152450,134737.5,89875,70800]
[55,null,188387.5,159150,140662.5,93825,73912.5]
[56,null,199687.5,168700,149100,99462.5,78350]
[57,null,211662.5,178825,158050,105425,83050]
[58,null,224362.5,189550,167525,111750,88037.5]
[59,null,237825,200925,177575,118462.5,93312.5]
[60,null,252100,212987.5,188237.5,125562.5,98912.5]
[61,null,268487.5,226825,200462.5,133725,105350]
[62,null,285937.5,241575,213500,142425,112187.5]
[63,null,304525,257275,227375,151675,119487.5]
[64,null,324312.5,274000,242150,161537.5,127250]
[65,null,345387.5,291800,257900,172037.5,135525]
[66,null,367850,310775,274662.5,183212.5,144337.5]
[67,null,391750,330975,292512.5,195125,153712.5]
[68,null,417212.5,352487.5,311525,207812.5,163712.5]
[69,null,444337.5,375400,331775,221325,174350]
[70,null,473225,399800,353337.5,235700,185675]
[71,null,503975,425787.5,376312.5,251025,197750]
[72,null,536737.5,453462.5,400762.5,267337.5,210600]
[73,null,571625,482937.5,426812.5,284725,224287.5]
[74,null,608775,514325,454562.5,303225,238875]
[75,null,648350,547762.5,484100,322937.5,254400]
[76,null,690500,583362.5,515575,343925,270937.5]
[77,null,735375,621275,549087.5,366275,288550]
[78,null,783175,661662.5,584775,390087.5,307300]
[79,null,834087.5,704675,622787.5,415450,327275]
[80,null,888300,750475,663262.5,442450,348550]
[81,null,946037.5,799250,706375,471212.5,371200]
[82,null,1007525,851200,752300,501837.5,395337.5]
[83,null,1073025,906537.5,801200,534462.5,421025]
[84,"o más",1142762.5,965462.5,853275,569200,448400]
[1,"Hijo",25987.5,21950,19400,12937.5,10200]
[2,"Hijos",40937.5,34587.5,30575,20400,16062.5]
[3,"Hijos o más",59737.5,50462.5,44600,29750,23437.5]
[]
["BUPA GLOBAL SELECT - MENSUALES"]
["EDAD"]
[" "," ",2000,3500,5000]
[18,null,{"$f":"C305*$K$2","v":5016.375},{"$f":"D305*$K$2","v":4237.875},3745.125,2498.625,1968.75]
[19,null,{"$f":"C306*$K$2","v":5189.625},4384.125,3874.5,2585.25,2036.25]
[20,null,{"$f":"C307*$K$2","v":5368.5},4536,4008.375,2674.125,2106]
[21,null,{"$f":"C308*$K$2","v":5554.125},4692.375,4146.75,2766.375,2179.125]
[22,null,{"$f":"C309*$K$2","v":5745.375},4854.375,4289.625,2862,2254.5]
[23,null,{"$f":"C310*$K$2","v":5943.375},5022,4438.125,2961,2332.125]
[24,null,{"$f":"C311*$K$2","v":6149.25},5195.25,4591.125,3062.25,2413.125]
[25,null,{"$f":"C312*$K$2","v":6361.875},5374.125,4749.75,3168,2496.375]
[26,null,{"$f":"C313*$K$2","v":6581.25},5559.75,4914,3278.25,2581.875]
[27,null,{"$f":"C314*$K$2","v":6808.5},5752.125,5083.875,3390.75,2670.75]
[28,null,{"$f":"C315*$K$2","v":7043.625},5950.125,5259.375,3507.75,2763]
[29,null,{"$f":"C316*$K$2","v":7351.875},6211.125,5488.875,3661.875,2884.5]
[30,null,{"$f":"C317*$K$2","v":7605},6424.875,5679,3787.875,2983.5]
[31,null,{"$f":"C318*$K$2","v":7867.125},6646.5,5874.75,3918.375,3087]
[32,null,{"$f":"C319*$K$2","v":8139.375},6876,6077.25,4054.5,3193.875]
[33,null,{"$f":"C320*$K$2","v":8420.625},7114.5,6286.5,4194,3304.125]
[34,null,{"$f":"C321*$K$2","v":8710.875},7359.75,6504.75,4339.125,3417.75]
[35,null,{"$f":"C322*$K$2","v":9011.25},7614,6728.625,4488.75,3535.875]
[36,null,{"$f":"C323*$K$2","v":9322.875},7876.125,6960.375,4642.875,3657.375]
[37,null,{"$f":"C324*$K$2","v":9559.125},8076.375,7138.125,4761,3750.75]
[38,null,{"$f":"C325*$K$2","v":10047.375},8488.125,7501.5,5004,3942]
[39,null,{"$f":"C326*$K$2","v":10266.75},8673.75,7665.75,5114.25,4028.625]
[40,null,{"$f":"C327*$K$2","v":10491.75},8863.875,7833.375,5225.625,4116.375]
[41,null,{"$f":"C328*$K$2","v":10721.25},9057.375,8005.5,5340.375,4206.375]
[42,null,{"$f":"C329*$K$2","v":10955.25},9255.375,8179.875,5457.375,4298.625]
[43,null,{"$f":"C330*$K$2","v":11194.875},9457.875,8358.75,5576.625,4393.125]
[44,null,{"$f":"C331*$K$2","v":11440.125},9666,8542.125,5698.125,4488.75]
[45,null,{"$f":"C332*$K$2","v":11691},9876.375,8728.875,5823,4586.625]
[46,null,{"$f":"C333*$K$2","v":12053.25},10183.5,9000,6003,4729.5]
[47,null,{"$f":"C334*$K$2","v":12233.25},10335.375,9133.875,6093,4800.375]
[48,null,{"$f":"C335*$K$2","v":12771},10789.875,9535.5,6360.75,5010.75]
[49,null,{"$f":"C336*$K$2","v":13332.375},11263.5,9955.125,6640.875,5231.25]
[50,null,{"$f":"C337*$K$2","v":13674.375},11552.625,10210.5,6810.75,5365.125]
[51,null,{"$f":"C338*$K$2","v":14275.125},12060,10658.25,7110,5601.375]
[52,null,{"$f":"C339*$K$2","v":14901.75},12589.875,11127.375,7422.75,5846.625]
[53,null,{"$f":"C340*$K$2","v":15556.5},13143.375,11615.625,7749,6104.25]
[54,null,{"$f":"C341*$K$2","v":16240.5},13720.5,12126.375,8088.75,6372]
[55,null,{"$f":"C342*$K$2","v":16954.875},14323.5,12659.625,8444.25,6652.125]
[56,null,{"$f":"C343*$K$2","v":17971.875},15183,13419,8951.625,7051.5]
[57,null,{"$f":"C344*$K$2","v":19049.625},16094.25,14224.5,9488.25,7474.5]
[58,null,{"$f":"C345*$K$2","v":20192.625},17059.5,15077.25,10057.5,7923.375]
[59,null,{"$f":"C346*$K$2","v":21404.25},18083.25,15981.75,10661.625,8398.125]
[60,null,{"$f":"C347*$K$2","v":22689},19168.875,16941.375,11300.625,8902.125]
[61,null,{"$f":"C348*$K$2","v":24163.875},20414.25,18041.625,12035.25,9481.5]
[62,null,{"$f":"C349*$K$2","v":25734.375},21741.75,19215,12818.25,10096.875]
[63,null,{"$f":"C350*$K$2","v":27407.25},23154.75,20463.75,13650.75,10753.875]
[64,null,{"$f":"C351*$K$2","v":29188.125},24660,21793.5,14538.375,11452.5]
[65,null,{"$f":"C352*$K$2","v":31084.875},26262,23211,15483.375,12197.25]
[66,null,{"$f":"C353*$K$2","v":33106.5},27969.75,24719.625,16489.125,12990.375]
[67,null,{"$f":"C354*$K$2","v":35257.5},29787.75,26326.125,17561.25,13834.125]
[68,null,{"$f":"C355*$K$2","v":37549.125},31723.875,28037.25,18703.125,14734.125]
[69,null,{"$f":"C356*$K$2","v":39990.375},33786,29859.75,19919.25,15691.5]
[70,null,{"$f":"C357*$K$2","v":42590.25},35982,31800.375,21213,16710.75]
[71,null,{"$f":"C358*$K$2","v":45357.75},38320.875,33868.125,22592.25,17797.5]
[72,null,{"$f":"C359*$K$2","v":48306.375},40811.625,36068.625,24060.375,18954]
[73,null,{"$f":"C360*$K$2","v":51446.25},43464.375,38413.125,25625.25,20185.875]
[74,null,{"$f":"C361*$K$2","v":54789.75},46289.25,40910.625,27290.25,21498.75]
[75,null,{"$f":"C362*$K$2","v":58351.5},49298.625,43569,29064.375,22896]
[76,null,{"$f":"C363*$K$2","v":62145},52502.625,46401.75,30953.25,24384.375]
[77,null,{"$f":"C364*$K$2","v":66183.75},55914.75,49417.875,32964.75,25969.5]
[78,null,{"$f":"C365*$K$2","v":70485.75},59549.625,52629.75,35107.875,27657]
[79,null,{"$f":"C366*$K$2","v":75067.875},63420.75,56050.875,37390.5,29454.75]
[80,null,{"$f":"C367*$K$2","v":79947},67542.75,59693.625,39820.5,31369.5]
[81,null,{"$f":"C368*$K$2","v":85143.375},71932.5,63573.75,42409.125,33408]
[82,null,{"$f":"C369*$K$2","v":90677.25},76608,67707,45165.375,35580.375]
[83,null,{"$f":"C370*$K$2","v":96572.25},81588.375,72108,48101.625,37892.25]
[84,"o más",{"$f":"C371*$K$2","v":102848.625},86891.625,76794.75,51228,40356]
[1,"Hijo",{"$f":"C372*$K$2","v":2338.875},1975.5,1746,1164.375,918]
[2,"Hijos",{"$f":"C373*$K$2","v":3684.375},3112.875,2751.75,1836,1445.625]
[3,"Hijos o más",{"$f":"C374*$K$2","v":5376.375},4541.625,4014,2677.5,2109.375]
[]
[]
["BUPA GLOBAL ELITE"]
["TARIFAS SEMESTRALES"]
["EDAD"]
[" "," ",1000,2000,5000]
[18,null,{"$f":"C6*$K$4","v":0},{"$f":"D6*$K$4","v":0},0,0,0]
[19,null,{"$f":"C7*$K$4","v":0},0,0,0,0]
[20,null,{"$f":"C8*$K$4","v":0},0,0,0,0]
[21,null,{"$f":"C9*$K$4","v":0},0,0,0,0]
[22,null,{"$f":"C10*$K$4","v":0},0,0,0,0]
[23,null,{"$f":"C11*$K$4","v":0},0,0,0,0]
[24,null,{"$f":"C12*$K$4","v":0},0,0,0,0]
[25,null,{"$f":"C13*$K$4","v":0},0,0,0,0]
[26,null,{"$f":"C14*$K$4","v":0},0,0,0,0]
[27,null,{"$f":"C15*$K$4","v":0},0,0,0,0]
[28,null,{"$f":"C16*$K$4","v":0},0,0,0,0]
[29,null,{"$f":"C17*$K$4","v":0},0,0,0,0]
[30,null,{"$f":"C18*$K$4","v":0},0,0,0,0]
[31,null,{"$f":"C19*$K$4","v":0},0,0,0,0]
[32,null,{"$f":"C20*$K$4","v":0},0,0,0,0]
[33,null,{"$f":"C21*$K$4","v":0},0,0,0,0]
[34,null,{"$f":"C22*$K$4","v":0},0,0,0,0]
[35,null,{"$f":"C23*$K$4","v":0},0,0,0,0]
[36,null,{"$f":"C24*$K$4","v":0},0,0,0,0]
[37,null,{"$f":"C25*$K$4","v":0},0,0,0,0]
[38,null,{"$f":"C26*$K$4","v":0},0,0,0,0]
[39,null,{"$f":"C27*$K$4","v":0},0,0,0,0]
[40,null,{"$f":"C28*$K$4","v":0},0,0,0,0]
[41,null,{"$f":"C29*$K$4","v":0},0,0,0,0]
[42,null,{"$f":"C30*$K$4","v":0},0,0,0,0]
[43,null,{"$f":"C31*$K$4","v":0},0,0,0,0]
[44,null,{"$f":"C32*$K$4","v":0},0,0,0,0]
[45,null,{"$f":"C33*$K$4","v":0},0,0,0,0]
[46,null,{"$f":"C34*$K$4","v":0},0,0,0,0]
[47,null,{"$f":"C35*$K$4","v":0},0,0,0,0]
[48,null,{"$f":"C36*$K$4","v":0},0,0,0,0]
[49,null,{"$f":"C37*$K$4","v":0},0,0,0,0]
[50,null,{"$f":"C38*$K$4","v":0},0,0,0,0]
[51,null,{"$f":"C39*$K$4","v":0},0,0,0,0]
[52,null,{"$f":"C40*$K$4","v":0},0,0,0,0]
[53,null,{"$f":"C41*$K$4","v":0},0,0,0,0]
[54,null,{"$f":"C42*$K$4","v":0},0,0,0,0]
[55,null,{"$f":"C43*$K$4","v":0},0,0,0,0]
[56,null,{"$f":"C44*$K$4","v":0},0,0,0,0]
[57,null,{"$f":"C45*$K$4","v":0},0,0,0,0]
[58,null,{"$f":"C46*$K$4","v":0},0,0,0,0]
[59,null,{"$f":"C47*$K$4","v":0},0,0,0,0]
[60,null,{"$f":"C48*$K$4","v":0},0,0,0,0]
[61,null,{"$f":"C49*$K$4","v":0},0,0,0,0]
[62,null,{"$f":"C50*$K$4","v":0},0,0,0,0]
[63,null,{"$f":"C51*$K$4","v":0},0,0,0,0]
[64,null,{"$f":"C52*$K$4","v":0},0,0,0,0]
[65,null,{"$f":"C53*$K$4","v":0},0,0,0,0]
[66,null,{"$f":"C54*$K$4","v":0},0,0,0,0]
[67,null,{"$f":"C55*$K$4","v":0},0,0,0,0]
[68,null,{"$f":"C56*$K$4","v":0},0,0,0,0]
[69,null,{"$f":"C57*$K$4","v":0},0,0,0,0]
[70,null,{"$f":"C58*$K$4","v":0},0,0,0,0]
[71,null,{"$f":"C59*$K$4","v":0},0,0,0,0]
[72,null,{"$f":"C60*$K$4","v":0},0,0,0,0]
[73,null,{"$f":"C61*$K$4","v":0},0,0,0,0]
[74,null,{"$f":"C62*$K$4","v":0},0,0,0,0]
[75,null,{"$f":"C63*$K$4","v":0},0,0,0,0]
[76,null,{"$f":"C64*$K$4","v":0},0,0,0,0]
[77,null,{"$f":"C65*$K$4","v":0},0,0,0,0]
[78,null,{"$f":"C66*$K$4","v":0},0,0,0,0]
[79,null,{"$f":"C67*$K$4","v":0},0,0,0,0]
[80,null,{"$f":"C68*$K$4","v":0},0,0,0,0]
[81,null,{"$f":"C69*$K$4","v":0},0,0,0,0]
[82,null,{"$f":"C70*$K$4","v":0},0,0,0,0]
[83,null,{"$f":"C71*$K$4","v":0},0,0,0,0]
[84,"o más",{"$f":"C72*$K$4","v":0},0,0,0,0]
[1,"Hijo",{"$f":"C73*$K$4","v":0},0,0,0,0]
[2,"Hijos",{"$f":"C74*$K$4","v":0},0,0,0,0]
[3,"Hijos o más",{"$f":"C75*$K$4","v":0},0,0,0,0]
[]
["BUPA GLOBAL PREMIER"]
["TARIFAS SEMESTRALES"]
["EDAD"]
[" "," ",2000,5000]
[18,null,{"$f":"C155*$K$4","v":0},{"$f":"D155*$K$4","v":0},0,0,0]
[19,null,{"$f":"C156*$K$4","v":0},0,0,0,0]
[20,null,{"$f":"C157*$K$4","v":0},0,0,0,0]
[21,null,{"$f":"C158*$K$4","v":0},0,0,0,0]
[22,null,{"$f":"C159*$K$4","v":0},0,0,0,0]
[23,null,{"$f":"C160*$K$4","v":0},0,0,0,0]
[24,null,{"$f":"C161*$K$4","v":0},0,0,0,0]
[25,null,{"$f":"C162*$K$4","v":0},0,0,0,0]
[26,null,{"$f":"C163*$K$4","v":0},0,0,0,0]
[27,null,{"$f":"C164*$K$4","v":0},0,0,0,0]
[28,null,{"$f":"C165*$K$4","v":0},0,0,0,0]
[29,null,{"$f":"C166*$K$4","v":0},0,0,0,0]
[30,null,{"$f":"C167*$K$4","v":0},0,0,0,0]
[31,null,{"$f":"C168*$K$4","v":0},0,0,0,0]
[32,null,{"$f":"C169*$K$4","v":0},0,0,0,0]
[33,null,{"$f":"C170*$K$4","v":0},0,0,0,0]
[34,null,{"$f":"C171*$K$4","v":0},0,0,0,0]
[35,null,{"$f":"C172*$K$4","v":0},0,0,0,0]
[36,null,{"$f":"C173*$K$4","v":0},0,0,0,0]
[37,null,{"$f":"C174*$K$4","v":0},0,0,0,0]
[38,null,{"$f":"C175*$K$4","v":0},0,0,0,0]
[39,null,{"$f":"C176*$K$4","v":0},0,0,0,0]
[40,null,{"$f":"C177*$K$4","v":0},0,0,0,0]
[41,null,{"$f":"C178*$K$4","v":0},0,0,0,0]
[42,null,{"$f":"C179*$K$4","v":0},0,0,0,0]
[43,null,{"$f":"C180*$K$4","v":0},0,0,0,0]
[44,null,{"$f":"C181*$K$4","v":0},0,0,0,0]
[45,null,{"$f":"C182*$K$4","v":0},0,0,0,0]
[46,null,{"$f":"C183*$K$4","v":0},0,0,0,0]
[47,null,{"$f":"C184*$K$4","v":0},0,0,0,0]
[48,null,{"$f":"C185*$K$4","v":0},0,0,0,0]
[49,null,{"$f":"C186*$K$4","v":0},0,0,0,0]
[50,null,{"$f":"C187*$K$4","v":0},0,0,0,0]
[51,null,{"$f":"C188*$K$4","v":0},0,0,0,0]
[52,null,{"$f":"C189*$K$4","v":0},0,0,0,0]
[53,null,{"$f":"C190*$K$4","v":0},0,0,0,0]
[54,null,{"$f":"C191*$K$4","v":0},0,0,0,0]
[55,null,{"$f":"C192*$K$4","v":0},0,0,0,0]
[56,null,{"$f":"C193*$K$4","v":0},0,0,0,0]
[57,null,{"$f":"C194*$K$4","v":0},0,0,0,0]
[58,null,{"$f":"C195*$K$4","v":0},0,0,0,0]
[59,null,{"$f":"C196*$K$4","v":0},0,0,0,0]
[60,null,{"$f":"C197*$K$4","v":0},0,0,0,0]
[61,null,{"$f":"C198*$K$4","v":0},0,0,0,0]
[62,null,{"$f":"C199*$K$4","v":0},0,0,0,0]
[63,null,{"$f":"C200*$K$4","v":0},0,0,0,0]
[64,null,{"$f":"C201*$K$4","v":0},0,0,0,0]
[65,null,{"$f":"C202*$K$4","v":0},0,0,0,0]
[66,null,{"$f":"C203*$K$4","v":0},0,0,0,0]
[67,null,{"$f":"C204*$K$4","v":0},0,0,0,0]
[68,null,{"$f":"C205*$K$4","v":0},0,0,0,0]
[69,null,{"$f":"C206*$K$4","v":0},0,0,0,0]
[70,null,{"$f":"C207*$K$4","v":0},0,0,0,0]
[71,null,{"$f":"C208*$K$4","v":0},0,0,0,0]
[72,null,{"$f":"C209*$K$4","v":0},0,0,0,0]
[73,null,{"$f":"C210*$K$4","v":0},0,0,0,0]
[74,null,{"$f":"C211*$K$4","v":0},0,0,0,0]
[75,null,{"$f":"C212*$K$4","v":0},0,0,0,0]
[76,null,{"$f":"C213*$K$4","v":0},0,0,0,0]
[77,null,{"$f":"C214*$K$4","v":0},0,0,0,0]
[78,null,{"$f":"C215*$K$4","v":0},0,0,0,0]
[79,null,{"$f":"C216*$K$4","v":0},0,0,0,0]
[80,null,{"$f":"C217*$K$4","v":0},0,0,0,0]
[81,null,{"$f":"C218*$K$4","v":0},0,0,0,0]
[82,null,{"$f":"C219*$K$4","v":0},0,0,0,0]
[83,null,{"$f":"C220*$K$4","v":0},0,0,0,0]
[84,"o más",{"$f":"C221*$K$4","v":0},0,0,0,0]
[1,"Hijo",{"$f":"C222*$K$4","v":0},0,0,0,0]
[2,"Hijos",{"$f":"C223*$K$4","v":0},0,0,0,0]
[3,"Hijos o más",{"$f":"C224*$K$4","v":0},0,0,0,0]
[]
["BUPA GLOBAL SELECT"]
["TARIFAS SEMESTRALES"]
["EDAD"]
[" "," ",3500,5000]
[18,null,{"$f":"C305*$K$4","v":0},{"$f":"D305*$K$4","v":0},0,0,0]
[19,null,{"$f":"C306*$K$4","v":0},0,0,0,0]
[20,null,{"$f":"C307*$K$4","v":0},0,0,0,0]
[21,null,{"$f":"C308*$K$4","v":0},0,0,0,0]
[22,null,{"$f":"C309*$K$4","v":0},0,0,0,0]
[23,null,{"$f":"C310*$K$4","v":0},0,0,0,0]
[24,null,{"$f":"C311*$K$4","v":0},0,0,0,0]
[25,null,{"$f":"C312*$K$4","v":0},0,0,0,0]
[26,null,{"$f":"C313*$K$4","v":0},0,0,0,0]
[27,null,{"$f":"C314*$K$4","v":0},0,0,0,0]
[28,null,{"$f":"C315*$K$4","v":0},0,0,0,0]
[29,null,{"$f":"C316*$K$4","v":0},0,0,0,0]
[30,null,{"$f":"C317*$K$4","v":0},0,0,0,0]
[31,null,{"$f":"C318*$K$4","v":0},0,0,0,0]
[32,null,{"$f":"C319*$K$4","v":0},0,0,0,0]
[33,null,{"$f":"C320*$K$4","v":0},0,0,0,0]
[34,null,{"$f":"C321*$K$4","v":0},0,0,0,0]
[35,null,{"$f":"C322*$K$4","v":0},0,0,0,0]
[36,null,{"$f":"C323*$K$4","v":0},0,0,0,0]
[37,null,{"$f":"C324*$K$4","v":0},0,0,0,0]
[38,null,{"$f":"C325*$K$4","v":0},0,0,0,0]
[39,null,{"$f":"C326*$K$4","v":0},0,0,0,0]
[40,null,{"$f":"C327*$K$4","v":0},0,0,0,0]
[41,null,{"$f":"C328*$K$4","v":0},0,0,0,0]
[42,null,{"$f":"C329*$K$4","v":0},0,0,0,0]
[43,null,{"$f":"C330*$K$4","v":0},0,0,0,0]
[44,null,{"$f":"C331*$K$4","v":0},0,0,0,0]
[45,null,{"$f":"C332*$K$4","v":0},0,0,0,0]
[46,null,{"$f":"C333*$K$4","v":0},0,0,0,0]
[47,null,{"$f":"C334*$K$4","v":0},0,0,0,0]
[48,null,{"$f":"C335*$K$4","v":0},0,0,0,0]
[49,null,{"$f":"C336*$K$4","v":0},0,0,0,0]
[50,null,{"$f":"C337*$K$4","v":0},0,0,0,0]
[51,null,{"$f":"C338*$K$4","v":0},0,0,0,0]
[52,null,{"$f":"C339*$K$4","v":0},0,0,0,0]
[53,null,{"$f":"C340*$K$4","v":0},0,0,0,0]
[54,null,{"$f":"C341*$K$4","v":0},0,0,0,0]
[55,null,{"$f":"C342*$K$4","v":0},0,0,0,0]
[56,null,{"$f":"C343*$K$4","v":0},0,0,0,0]
[57,null,{"$f":"C344*$K$4","v":0},0,0,0,0]
[58,null,{"$f":"C345*$K$4","v":0},0,0,0,0]
[59,null,{"$f":"C346*$K$4","v":0},0,0,0,0]
[60,null,{"$f":"C347*$K$4","v":0},0,0,0,0]
[61,null,{"$f":"C348*$K$4","v":0},0,0,0,0]
[62,null,{"$f":"C349*$K$4","v":0},0,0,0,0]
[63,null,{"$f":"C350*$K$4","v":0},0,0,0,0]
[64,null,{"$f":"C351*$K$4","v":0},0,0,0,0]
[65,null,{"$f":"C352*$K$4","v":0},0,0,0,0]
[66,null,{"$f":"C353*$K$4","v":0},0,0,0,0]
[67,null,{"$f":"C354*$K$4","v":0},0,0,0,0]
[68,null,{"$f":"C355*$K$4","v":0},0,0,0,0]
[69,null,{"$f":"C356*$K$4","v":0},0,0,0,0]
[70,null,{"$f":"C357*$K$4","v":0},0,0,0,0]
[71,null,{"$f":"C358*$K$4","v":0},0,0,0,0]
[72,null,{"$f":"C359*$K$4","v":0},0,0,0,0]
[73,null,{"$f":"C360*$K$4","v":0},0,0,0,0]
[74,null,{"$f":"C361*$K$4","v":0},0,0,0,0]
[75,null,{"$f":"C362*$K$4","v":0},0,0,0,0]
[76,null,{"$f":"C363*$K$4","v":0},0,0,0,0]
[77,null,{"$f":"C364*$K$4","v":0},0,0,0,0]
[78,null,{"$f":"C365*$K$4","v":0},0,0,0,0]
[79,null,{"$f":"C366*$K$4","v":0},0,0,0,0]
[80,null,{"$f":"C367*$K$4","v":0},0,0,0,0]
[81,null,{"$f":"C368*$K$4","v":0},0,0,0,0]
[82,null,{"$f":"C369*$K$4","v":0},0,0,0,0]
[83,null,{"$f":"C370*$K$4","v":0},0,0,0,0]
[84,"o más",{"$f":"C371*$K$4","v":0},0,0,0,0]
[1,"Hijo",{"$f":"C372*$K$4","v":0},0,0,0,0]
[2,"Hijos",{"$f":"C373*$K$4","v":0},0,0,0,0]
[3,"Hijos o más",{"$f":"C374*$K$4","v":0},0,0,0,0]
[]
["BUPA GLOBAL ELITE"]
["TARIFAS TRIMESTRALES"]
["EDAD"]
[" "," ",1000,2000,3500]
[18,null,{"$f":"C6*$K$3","v":0},{"$f":"D6*$K$3","v":0},0,0,0]
[19,null,{"$f":"C7*$K$3","v":0},0,0,0,0]
[20,null,{"$f":"C8*$K$3","v":0},0,0,0,0]
[21,null,{"$f":"C9*$K$3","v":0},0,0,0,0]
[22,null,{"$f":"C10*$K$3","v":0},0,0,0,0]
[23,null,{"$f":"C11*$K$3","v":0},0,0,0,0]
[24,null,{"$f":"C12*$K$3","v":0},0,0,0,0]
[25,null,{"$f":"C13*$K$3","v":0},0,0,0,0]
[26,null,{"$f":"C14*$K$3","v":0},0,0,0,0]
[27,null,{"$f":"C15*$K$3","v":0},0,0,0,0]
[28,null,{"$f":"C16*$K$3","v":0},0,0,0,0]
[29,null,{"$f":"C17*$K$3","v":0},0,0,0,0]
[30,null,{"$f":"C18*$K$3","v":0},0,0,0,0]
[31,null,{"$f":"C19*$K$3","v":0},0,0,0,0]
[32,null,{"$f":"C20*$K$3","v":0},0,0,0,0]
[33,null,{"$f":"C21*$K$3","v":0},0,0,0,0]
[34,null,{"$f":"C22*$K$3","v":0},0,0,0,0]
[35,null,{"$f":"C23*$K$3","v":0},0,0,0,0]
[36,null,{"$f":"C24*$K$3","v":0},0,0,0,0]
[37,null,{"$f":"C25*$K$3","v":0},0,0,0,0]
[38,null,{"$f":"C26*$K$3","v":0},0,0,0,0]
[39,null,{"$f":"C27*$K$3","v":0},0,0,0,0]
[40,null,{"$f":"C28*$K$3","v":0},0,0,0,0]
[41,null,{"$f":"C29*$K$3","v":0},0,0,0,0]
[42,null,{"$f":"C30*$K$3","v":0},0,0,0,0]
[43,null,{"$f":"C31*$K$3","v":0},0,0,0,0]
[44,null,{"$f":"C32*$K$3","v":0},0,0,0,0]
[45,null,{"$f":"C33*$K$3","v":0},0,0,0,0]
[46,null,{"$f":"C34*$K$3","v":0},0,0,0,0]
[47,null,{"$f":"C35*$K$3","v":0},0,0,0,0]
[48,null,{"$f":"C36*$K$3","v":0},0,0,0,0]
[49,null,{"$f":"C37*$K$3","v":0},0,0,0,0]
[50,null,{"$f":"C38*$K$3","v":0},0,0,0,0]
[51,null,{"$f":"C39*$K$3","v":0},0,0,0,0]
[52,null,{"$f":"C40*$K$3","v":0},0,0,0,0]
[53,null,{"$f":"C41*$K$3","v":0},0,0,0,0]
[54,null,{"$f":"C42*$K$3","v":0},0,0,0,0]
[55,null,{"$f":"C43*$K$3","v":0},0,0,0,0]
[56,null,{"$f":"C44*$K$3","v":0},0,0,0,0]
[57,null,{"$f":"C45*$K$3","v":0},0,0,0,0]
[58,null,{"$f":"C46*$K$3","v":0},0,0,0,0]
[59,null,{"$f":"C47*$K$3","v":0},0,0,0,0]
[60,null,{"$f":"C48*$K$3","v":0},0,0,0,0]
[61,null,{"$f":"C49*$K$3","v":0},0,0,0,0]
[62,null,{"$f":"C50*$K$3","v":0},0,0,0,0]
[63,null,{"$f":"C51*$K$3","v":0},0,0,0,0]
[64,null,{"$f":"C52*$K$3","v":0},0,0,0,0]
[65,null,{"$f":"C53*$K$3","v":0},0,0,0,0]
[66,null,{"$f":"C54*$K$3","v":0},0,0,0,0]
[67,null,{"$f":"C55*$K$3","v":0},0,0,0,0]
[68,null,{"$f":"C56*$K$3","v":0},0,0,0,0]
[69,null,{"$f":"C57*$K$3","v":0},0,0,0,0]
[70,null,{"$f":"C58*$K$3","v":0},0,0,0,0]
[71,null,{"$f":"C59*$K$3","v":0},0,0,0,0]
[72,null,{"$f":"C60*$K$3","v":0},0,0,0,0]
[73,null,{"$f":"C61*$K$3","v":0},0,0,0,0]
[74,null,{"$f":"C62*$K$3","v":0},0,0,0,0]
[75,null,{"$f":"C63*$K$3","v":0},0,0,0,0]
[76,null,{"$f":"C64*$K$3","v":0},0,0,0,0]
[77,null,{"$f":"C65*$K$3","v":0},0,0,0,0]
[78,null,{"$f":"C66*$K$3","v":0},0,0,0,0]
[79,null,{"$f":"C67*$K$3","v":0},0,0,0,0]
[80,null,{"$f":"C68*$K$3","v":0},0,0,0,0]
[81,null,{"$f":"C69*$K$3","v":0},0,0,0,0]
[82,null,{"$f":"C70*$K$3","v":0},0,0,0,0]
[83,null,{"$f":"C71*$K$3","v":0},0,0,0,0]
[84,"o más",{"$f":"C72*$K$3","v":0},0,0,0,0]
[1,"Hijo",{"$f":"C73*$K$3","v":0},0,0,0,0]
[2,"Hijos",{"$f":"C74*$K$3","v":0},0,0,0,0]
[3,"Hijos o más",{"$f":"C75*$K$3","v":0},0,0,0,0]
[]
["BUPA GLOBAL PREMIER"]
["TARIFAS TRIMESTRALES"]
["EDAD"]
[" "," ",2000,5000]
[18,null,{"$f":"C155*$K$3","v":0},{"$f":"D155*$K$3","v":0},0,0,0]
[19,null,{"$f":"C156*$K$3","v":0},0,0,0,0]
[20,null,{"$f":"C157*$K$3","v":0},0,0,0,0]
[21,null,{"$f":"C158*$K$3","v":0},0,0,0,0]
[22,null,{"$f":"C159*$K$3","v":0},0,0,0,0]
[23,null,{"$f":"C160*$K$3","v":0},0,0,0,0]
[24,null,{"$f":"C161*$K$3","v":0},0,0,0,0]
[25,null,{"$f":"C162*$K$3","v":0},0,0,0,0]
[26,null,{"$f":"C163*$K$3","v":0},0,0,0,0]
[27,null,{"$f":"C164*$K$3","v":0},0,0,0,0]
[28,null,{"$f":"C165*$K$3","v":0},0,0,0,0]
[29,null,{"$f":"C166*$K$3","v":0},0,0,0,0]
[30,null,{"$f":"C167*$K$3","v":0},0,0,0,0]
[31,null,{"$f":"C168*$K$3","v":0},0,0,0,0]
[32,null,{"$f":"C169*$K$3","v":0},0,0,0,0]
[33,null,{"$f":"C170*$K$3","v":0},0,0,0,0]
[34,null,{"$f":"C171*$K$3","v":0},0,0,0,0]
[35,null,{"$f":"C172*$K$3","v":0},0,0,0,0]
[36,null,{"$f":"C173*$K$3","v":0},0,0,0,0]
[37,null,{"$f":"C174*$K$3","v":0},0,0,0,0]
[38,null,{"$f":"C175*$K$3","v":0},0,0,0,0]
[39,null,{"$f":"C176*$K$3","v":0},0,0,0,0]
[40,null,{"$f":"C177*$K$3","v":0},0,0,0,0]
[41,null,{"$f":"C178*$K$3","v":0},0,0,0,0]
[42,null,{"$f":"C179*$K$3","v":0},0,0,0,0]
[43,null,{"$f":"C180*$K$3","v":0},0,0,0,0]
[44,null,{"$f":"C181*$K$3","v":0},0,0,0,0]
[45,null,{"$f":"C182*$K$3","v":0},0,0,0,0]
[46,null,{"$f":"C183*$K$3","v":0},0,0,0,0]
[47,null,{"$f":"C184*$K$3","v":0},0,0,0,0]
[48,null,{"$f":"C185*$K$3","v":0},0,0,0,0]
[49,null,{"$f":"C186*$K$3","v":0},0,0,0,0]
[50,null,{"$f":"C187*$K$3","v":0},0,0,0,0]
[51,null,{"$f":"C188*$K$3","v":0},0,0,0,0]
[52,null,{"$f":"C189*$K$3","v":0},0,0,0,0]
[53,null,{"$f":"C190*$K$3","v":0},0,0,0,0]
[54,null,{"$f":"C191*$K$3","v":0},0,0,0,0]
[55,null,{"$f":"C192*$K$3","v":0},0,0,0,0]
[56,null,{"$f":"C193*$K$3","v":0},0,0,0,0]
[57,null,{"$f":"C194*$K$3","v":0},0,0,0,0]
[58,null,{"$f":"C195*$K$3","v":0},0,0,0,0]
[59,null,{"$f":"C196*$K$3","v":0},0,0,0,0]
[60,null,{"$f":"C197*$K$3","v":0},0,0,0,0]
[61,null,{"$f":"C198*$K$3","v":0},0,0,0,0]
[62,null,{"$f":"C199*$K$3","v":0},0,0,0,0]
[63,null,{"$f":"C200*$K$3","v":0},0,0,0,0]
[64,null,{"$f":"C201*$K$3","v":0},0,0,0,0]
[65,null,{"$f":"C202*$K$3","v":0},0,0,0,0]
[66,null,{"$f":"C203*$K$3","v":0},0,0,0,0]
[67,null,{"$f":"C204*$K$3","v":0},0,0,0,0]
[68,null,{"$f":"C205*$K$3","v":0},0,0,0,0]
[69,null,{"$f":"C206*$K$3","v":0},0,0,0,0]
[70,null,{"$f":"C207*$K$3","v":0},0,0,0,0]
[71,null,{"$f":"C208*$K$3","v":0},0,0,0,0]
[72,null,{"$f":"C209*$K$3","v":0},0,0,0,0]
[73,null,{"$f":"C210*$K$3","v":0},0,0,0,0]
[74,null,{"$f":"C211*$K$3","v":0},0,0,0,0]
[75,null,{"$f":"C212*$K$3","v":0},0,0,0,0]
[76,null,{"$f":"C213*$K$3","v":0},0,0,0,0]
[77,null,{"$f":"C214*$K$3","v":0},0,0,0,0]
[78,null,{"$f":"C215*$K$3","v":0},0,0,0,0]
[79,null,{"$f":"C216*$K$3","v":0},0,0,0,0]
[80,null,{"$f":"C217*$K$3","v":0},0,0,0,0]
[81,null,{"$f":"C218*$K$3","v":0},0,0,0,0]
[82,null,{"$f":"C219*$K$3","v":0},0,0,0,0]
[83,null,{"$f":"C220*$K$3","v":0},0,0,0,0]
[84,"o más",{"$f":"C221*$K$3","v":0},0,0,0,0]
[1,"Hijo",{"$f":"C222*$K$3","v":0},0,0,0,0]
[2,"Hijos",{"$f":"C223*$K$3","v":0},0,0,0,0]
[3,"Hijos o más",{"$f":"C224*$K$3","v":0},0,0,0,0]
[]
["BUPA GLOBAL SELECT"]
["TARIFAS TRIMESTRALES"]
["EDAD"]
[" "," ",3500,5000]
[18,null,{"$f":"C305*$K$3","v":0},{"$f":"D305*$K$3","v":0},0,0,0]
[19,null,{"$f":"C306*$K$3","v":0},0,0,0,0]
[20,null,{"$f":"C307*$K$3","v":0},0,0,0,0]
[21,null,{"$f":"C308*$K$3","v":0},0,0,0,0]
[22,null,{"$f":"C309*$K$3","v":0},0,0,0,0]
[23,null,{"$f":"C310*$K$3","v":0},0,0,0,0]
[24,null,{"$f":"C311*$K$3","v":0},0,0,0,0]
[25,null,{"$f":"C312*$K$3","v":0},0,0,0,0]
[26,null,{"$f":"C313*$K$3","v":0},0,0,0,0]
[27,null,{"$f":"C314*$K$3","v":0},0,0,0,0]
[28,null,{"$f":"C315*$K$3","v":0},0,0,0,0]
[29,null,{"$f":"C316*$K$3","v":0},0,0,0,0]
[30,null,{"$f":"C317*$K$3","v":0},0,0,0,0]
[31,null,{"$f":"C318*$K$3","v":0},0,0,0,0]
[32,null,{"$f":"C319*$K$3","v":0},0,0,0,0]
[33,null,{"$f":"C320*$K$3","v":0},0,0,0,0]
[34,null,{"$f":"C321*$K$3","v":0},0,0,0,0]
[35,null,{"$f":"C322*$K$3","v":0},0,0,0,0]
[36,null,{"$f":"C323*$K$3","v":0},0,0,0,0]
[37,null,{"$f":"C324*$K$3","v":0},0,0,0,0]
[38,null,{"$f":"C325*$K$3","v":0},0,0,0,0]
[39,null,{"$f":"C326*$K$3","v":0},0,0,0,0]
[40,null,{"$f":"C327*$K$3","v":0},0,0,0,0]
[41,null,{"$f":"C328*$K$3","v":0},0,0,0,0]
[42,null,{"$f":"C329*$K$3","v":0},0,0,0,0]
[43,null,{"$f":"C330*$K$3","v":0},0,0,0,0]
[44,null,{"$f":"C331*$K$3","v":0},0,0,0,0]
[45,null,{"$f":"C332*$K$3","v":0},0,0,0,0]
[46,null,{"$f":"C333*$K$3","v":0},0,0,0,0]
[47,null,{"$f":"C334*$K$3","v":0},0,0,0,0]
[48,null,{"$f":"C335*$K$3","v":0},0,0,0,0]
[49,null,{"$f":"C336*$K$3","v":0},0,0,0,0]
[50,null,{"$f":"C337*$K$3","v":0},0,0,0,0]
[51,null,{"$f":"C338*$K$3","v":0},0,0,0,0]
[52,null,{"$f":"C339*$K$3","v":0},0,0,0,0]
[53,null,{"$f":"C340*$K$3","v":0},0,0,0,0]
[54,null,{"$f":"C341*$K$3","v":0},0,0,0,0]
[55,null,{"$f":"C342*$K$3","v":0},0,0,0,0]
[56,null,{"$f":"C343*$K$3","v":0},0,0,0,0]
[57,null,{"$f":"C344*$K$3","v":0},0,0,0,0]
[58,null,{"$f":"C345*$K$3","v":0},0,0,0,0]
[59,null,{"$f":"C346*$K$3","v":0},0,0,0,0]
[60,null,{"$f":"C347*$K$3","v":0},0,0,0,0]
[61,null,{"$f":"C348*$K$3","v":0},0,0,0,0]
[62,null,{"$f":"C349*$K$3","v":0},0,0,0,0]
[63,null,{"$f":"C350*$K$3","v":0},0,0,0,0]
[64,null,{"$f":"C351*$K$3","v":0},0,0,0,0]
[65,null,{"$f":"C352*$K$3","v":0},0,0,0,0]
[66,null,{"$f":"C353*$K$3","v":0},0,0,0,0]
[67,null,{"$f":"C354*$K$3","v":0},0,0,0,0]
[68,null,{"$f":"C355*$K$3","v":0},0,0,0,0]
[69,null,{"$f":"C356*$K$3","v":0},0,0,0,0]
[70,null,{"$f":"C357*$K$3","v":0},0,0,0,0]
[71,null,{"$f":"C358*$K$3","v":0},0,0,0,0]
[72,null,{"$f":"C359*$K$3","v":0},0,0,0,0]
[73,null,{"$f":"C360*$K$3","v":0},0,0,0,0]
[74,null,{"$f":"C361*$K$3","v":0},0,0,0,0]
[75,null,{"$f":"C362*$K$3","v":0},0,0,0,0]
[76,null,{"$f":"C363*$K$3","v":0},0,0,0,0]
[77,null,{"$f":"C364*$K$3","v":0},0,0,0,0]
[78,null,{"$f":"C365*$K$3","v":0},0,0,0,0]
[79,null,{"$f":"C366*$K$3","v":0},0,0,0,0]
[80,null,{"$f":"C367*$K$3","v":0},0,0,0,0]
[81,null,{"$f":"C368*$K$3","v":0},0,0,0,0]
[82,null,{"$f":"C369*$K$3","v":0},0,0,0,0]
[83,null,{"$f":"C370*$K$3","v":0},0,0,0,0]
[84,"o más",{"$f":"C371*$K$3","v":0},0,0,0,0]
[1,"Hijo",{"$f":"C372*$K$3","v":0},0,0,0,0]
[2,"Hijos",{"$f":"C373*$K$3","v":0},0,0,0,0]
[3,"Hijos o más",{"$f":"C374*$K$3","v":0},0,0,0,0]
[]
["BUPA GLOBAL MAJOR MEDICAL"]
["TARIFAS ANUALES"]
["EDAD"]
[" "," ",10000,20000,null,null,null,null,null,null,null,null,null,null,"Otros dependientes panel"]
[18,null,37325,27250,null,null,null,null,null,null,null,null,null,null,"Edad otros dependientes","ID",10000,20000]
[19,null,37650,27475,null,null,null,null,null,null,null,null,null,null,{"$f":"'INGRESO DE DATOS'!$L$16","v":0},1,{"$f":"IF(O906>0,(IF(O906>18,VLOOKUP(O906,$A$905:$G$971,3,FALSE),Tablas!$C$905)),0)","v":0},{"$f":"IF(O906>0,(IF(O906>18,VLOOKUP(O906,$A$905:$G$971,4,FALSE),Tablas!$D$905)),0)","v":0}]
[20,null,39000,28475,null,null,null,null,null,null,null,null,null,null,{"$f":"'INGRESO DE DATOS'!$L$17","v":0},2,{"$f":"IF(O907>0,(IF(O907>18,VLOOKUP(O907,$A$905:$G$971,3,FALSE),Tablas!$C$905)),0)","v":0},{"$f":"IF(O907>0,(IF(O907>18,VLOOKUP(O907,$A$905:$G$971,4,FALSE),Tablas!$D$905)),0)","v":0}]
[21,null,40400,29500,null,null,null,null,null,null,null,null,null,null,{"$f":"'INGRESO DE DATOS'!$L$18","v":0},3,{"$f":"IF(O908>0,(IF(O908>18,VLOOKUP(O908,$A$905:$G$971,3,FALSE),Tablas!$C$905)),0)","v":0},{"$f":"IF(O908>0,(IF(O908>18,VLOOKUP(O908,$A$905:$G$971,4,FALSE),Tablas!$D$905)),0)","v":0}]
[22,null,41862.5,30562.5,null,null,null,null,null,null,null,null,null,null,{"$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$905)),0)","v":0}]
[23,null,43362.5,31662.5,null,null,null,null,null,null,null,null,null,null,{"$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$905)),0)","v":0}]
[24,null,44925,32800,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(Q906:Q910)","v":0},{"$f":"SUM(R906:R910)","v":0}]
[25,null,46550,33975]
[26,null,48225,35200]
[27,null,49962.5,36475]
[28,null,51762.5,37787.5]
[29,null,53625,39150]
[30,null,55550,40550]
[31,null,57550,42012.5]
[32,null,59625,43525]
[33,null,61775,45087.5]
[34,null,64000,46712.5]
[35,null,66300,48400]
[36,null,67712.5,49425]
[37,null,69400,50662.5]
[38,null,71125,51925]
[39,null,72900,53212.5]
[40,null,74712.5,54537.5]
[41,null,76575,55900]
[42,null,78487.5,57287.5]
[43,null,80437.5,58725]
[44,null,82437.5,60187.5]
[45,null,84500,61675]
[46,null,86600,63212.5]
[47,null,91400,66725]
[48,null,94862.5,69250]
[49,null,98450,71875]
[50,null,102175,74587.5]
[51,null,106050,77412.5]
[52,null,110062.5,80350]
[53,null,114237.5,83387.5]
[54,null,118562.5,86550]
[55,null,123050,89825]
[56,null,130425,95212.5]
[57,null,138250,100925]
[58,null,146550,106975]
[59,null,155337.5,113400]
[60,null,164662.5,120200]
[61,null,174550,127412.5]
[62,null,185012.5,135062.5]
[63,null,196112.5,143162.5]
[64,null,207887.5,151750]
[65,null,220362.5,160862.5]
[66,null,234675,171312.5]
[67,null,249937.5,182450]
[68,null,266175,194312.5]
[69,null,283487.5,206937.5]
[70,null,301912.5,220387.5]
[71,null,321537.5,234712.5]
[72,null,342437.5,249975]
[73,null,364687.5,266225]
[74,null,388400,283525]
[75,null,413637.5,301950]
[76,null,440525,321575]
[77,null,469162.5,342487.5]
[78,null,499662.5,364750]
[79,null,532137.5,388450]
[80,null,566725,413700]
[81,null,603562.5,440587.5]
[82,null,642787.5,469225]
[83,null,684575,499725]
[84,"o más",729075,532212.5]
[1,"Hijo",16687.5,12175]
[2,"Hijos",26287.5,19187.5]
[3,"Hijos o más",38350,28000]
[]
["BUPA GLOBAL MAJOR MEDICAL - MENSUALES"]
["EDAD"]
[" "," ",10000,20000]
[18,null,{"$f":"C905*$K$2","v":3359.25},{"$f":"D905*$K$2","v":2452.5},0,0,0]
[19,null,{"$f":"C906*$K$2","v":3388.5},2472.75,0,0,0]
[20,null,{"$f":"C907*$K$2","v":3510},2562.75,0,0,0]
[21,null,{"$f":"C908*$K$2","v":3636},2655,0,0,0]
[22,null,{"$f":"C909*$K$2","v":3767.625},2750.625,0,0,0]
[23,null,{"$f":"C910*$K$2","v":3902.625},2849.625,0,0,0]
[24,null,{"$f":"C911*$K$2","v":4043.25},2952,0,0,0]
[25,null,{"$f":"C912*$K$2","v":4189.5},3057.75,0,0,0]
[26,null,{"$f":"C913*$K$2","v":4340.25},3168,0,0,0]
[27,null,{"$f":"C914*$K$2","v":4496.625},3282.75,0,0,0]
[28,null,{"$f":"C915*$K$2","v":4658.625},3400.875,0,0,0]
[29,null,{"$f":"C916*$K$2","v":4826.25},3523.5,0,0,0]
[30,null,{"$f":"C917*$K$2","v":4999.5},3649.5,0,0,0]
[31,null,{"$f":"C918*$K$2","v":5179.5},3781.125,0,0,0]
[32,null,{"$f":"C919*$K$2","v":5366.25},3917.25,0,0,0]
[33,null,{"$f":"C920*$K$2","v":5559.75},4057.875,0,0,0]
[34,null,{"$f":"C921*$K$2","v":5760},4204.125,0,0,0]
[35,null,{"$f":"C922*$K$2","v":5967},4356,0,0,0]
[36,null,{"$f":"C923*$K$2","v":6094.125},4448.25,0,0,0]
[37,null,{"$f":"C924*$K$2","v":6246},4559.625,0,0,0]
[38,null,{"$f":"C925*$K$2","v":6401.25},4673.25,0,0,0]
[39,null,{"$f":"C926*$K$2","v":6561},4789.125,0,0,0]
[40,null,{"$f":"C927*$K$2","v":6724.125},4908.375,0,0,0]
[41,null,{"$f":"C928*$K$2","v":6891.75},5031,0,0,0]
[42,null,{"$f":"C929*$K$2","v":7063.875},5155.875,0,0,0]
[43,null,{"$f":"C930*$K$2","v":7239.375},5285.25,0,0,0]
[44,null,{"$f":"C931*$K$2","v":7419.375},5416.875,0,0,0]
[45,null,{"$f":"C932*$K$2","v":7605},5550.75,0,0,0]
[46,null,{"$f":"C933*$K$2","v":7794},5689.125,0,0,0]
[47,null,{"$f":"C934*$K$2","v":8226},6005.25,0,0,0]
[48,null,{"$f":"C935*$K$2","v":8537.625},6232.5,0,0,0]
[49,null,{"$f":"C936*$K$2","v":8860.5},6468.75,0,0,0]
[50,null,{"$f":"C937*$K$2","v":9195.75},6712.875,0,0,0]
[51,null,{"$f":"C938*$K$2","v":9544.5},6967.125,0,0,0]
[52,null,{"$f":"C939*$K$2","v":9905.625},7231.5,0,0,0]
[53,null,{"$f":"C940*$K$2","v":10281.375},7504.875,0,0,0]
[54,null,{"$f":"C941*$K$2","v":10670.625},7789.5,0,0,0]
[55,null,{"$f":"C942*$K$2","v":11074.5},8084.25,0,0,0]
[56,null,{"$f":"C943*$K$2","v":11738.25},8569.125,0,0,0]
[57,null,{"$f":"C944*$K$2","v":12442.5},9083.25,0,0,0]
[58,null,{"$f":"C945*$K$2","v":13189.5},9627.75,0,0,0]
[59,null,{"$f":"C946*$K$2","v":13980.375},10206,0,0,0]
[60,null,{"$f":"C947*$K$2","v":14819.625},10818,0,0,0]
[61,null,{"$f":"C948*$K$2","v":15709.5},11467.125,0,0,0]
[62,null,{"$f":"C949*$K$2","v":16651.125},12155.625,0,0,0]
[63,null,{"$f":"C950*$K$2","v":17650.125},12884.625,0,0,0]
[64,null,{"$f":"C951*$K$2","v":18709.875},13657.5,0,0,0]
[65,null,{"$f":"C952*$K$2","v":19832.625},14477.625,0,0,0]
[66,null,{"$f":"C953*$K$2","v":21120.75},15418.125,0,0,0]
[67,null,{"$f":"C954*$K$2","v":22494.375},16420.5,0,0,0]
[68,null,{"$f":"C955*$K$2","v":23955.75},17488.125,0,0,0]
[69,null,{"$f":"C956*$K$2","v":25513.875},18624.375,0,0,0]
[70,null,{"$f":"C957*$K$2","v":27172.125},19834.875,0,0,0]
[71,null,{"$f":"C958*$K$2","v":28938.375},21124.125,0,0,0]
[72,null,{"$f":"C959*$K$2","v":30819.375},22497.75,0,0,0]
[73,null,{"$f":"C960*$K$2","v":32821.875},23960.25,0,0,0]
[74,null,{"$f":"C961*$K$2","v":34956},25517.25,0,0,0]
[75,null,{"$f":"C962*$K$2","v":37227.375},27175.5,0,0,0]
[76,null,{"$f":"C963*$K$2","v":39647.25},28941.75,0,0,0]
[77,null,{"$f":"C964*$K$2","v":42224.625},30823.875,0,0,0]
[78,null,{"$f":"C965*$K$2","v":44969.625},32827.5,0,0,0]
[79,null,{"$f":"C966*$K$2","v":47892.375},34960.5,0,0,0]
[80,null,{"$f":"C967*$K$2","v":51005.25},37233,0,0,0]
[81,null,{"$f":"C968*$K$2","v":54320.625},39652.875,0,0,0]
[82,null,{"$f":"C969*$K$2","v":57850.875},42230.25,0,0,0]
[83,null,{"$f":"C970*$K$2","v":61611.75},44975.25,0,0,0]
[84,"o más",{"$f":"C971*$K$2","v":65616.75},47899.125,0,0,0]
[1,"Hijo",{"$f":"C972*$K$2","v":1501.875},1095.75,0,0,0]
[2,"Hijos",{"$f":"C973*$K$2","v":2365.875},1726.875,0,0,0]
[3,"Hijos o más",{"$f":"C974*$K$2","v":3451.5},2520,0,0,0]
[]
["BUPA GLOBAL MAJOR MEDICAL"]
["TARIFAS TRIMESTRALES"]
["EDAD"]
[" "," ",10000,20000]
[18,null,{"$f":"C905*$K$3","v":0},{"$f":"D905*$K$3","v":0}]
[19,null,{"$f":"C906*$K$3","v":0},0]
[20,null,{"$f":"C907*$K$3","v":0},0]
[21,null,{"$f":"C908*$K$3","v":0},0]
[22,null,{"$f":"C909*$K$3","v":0},0]
[23,null,{"$f":"C910*$K$3","v":0},0]
[24,null,{"$f":"C911*$K$3","v":0},0]
[25,null,{"$f":"C912*$K$3","v":0},0]
[26,null,{"$f":"C913*$K$3","v":0},0]
[27,null,{"$f":"C914*$K$3","v":0},0]
[28,null,{"$f":"C915*$K$3","v":0},0]
[29,null,{"$f":"C916*$K$3","v":0},0]
[30,null,{"$f":"C917*$K$3","v":0},0]
[31,null,{"$f":"C918*$K$3","v":0},0]
[32,null,{"$f":"C919*$K$3","v":0},0]
[33,null,{"$f":"C920*$K$3","v":0},0]
[34,null,{"$f":"C921*$K$3","v":0},0]
[35,null,{"$f":"C922*$K$3","v":0},0]
[36,null,{"$f":"C923*$K$3","v":0},0]
[37,null,{"$f":"C924*$K$3","v":0},0]
[38,null,{"$f":"C925*$K$3","v":0},0]
[39,null,{"$f":"C926*$K$3","v":0},0]
[40,null,{"$f":"C927*$K$3","v":0},0]
[41,null,{"$f":"C928*$K$3","v":0},0]
[42,null,{"$f":"C929*$K$3","v":0},0]
[43,null,{"$f":"C930*$K$3","v":0},0]
[44,null,{"$f":"C931*$K$3","v":0},0]
[45,null,{"$f":"C932*$K$3","v":0},0]
[46,null,{"$f":"C933*$K$3","v":0},0]
[47,null,{"$f":"C934*$K$3","v":0},0]
[48,null,{"$f":"C935*$K$3","v":0},0]
[49,null,{"$f":"C936*$K$3","v":0},0]
[50,null,{"$f":"C937*$K$3","v":0},0]
[51,null,{"$f":"C938*$K$3","v":0},0]
[52,null,{"$f":"C939*$K$3","v":0},0]
[53,null,{"$f":"C940*$K$3","v":0},0]
[54,null,{"$f":"C941*$K$3","v":0},0]
[55,null,{"$f":"C942*$K$3","v":0},0]
[56,null,{"$f":"C943*$K$3","v":0},0]
[57,null,{"$f":"C944*$K$3","v":0},0]
[58,null,{"$f":"C945*$K$3","v":0},0]
[59,null,{"$f":"C946*$K$3","v":0},0]
[60,null,{"$f":"C947*$K$3","v":0},0]
[61,null,{"$f":"C948*$K$3","v":0},0]
[62,null,{"$f":"C949*$K$3","v":0},0]
[63,null,{"$f":"C950*$K$3","v":0},0]
[64,null,{"$f":"C951*$K$3","v":0},0]
[65,null,{"$f":"C952*$K$3","v":0},0]
[66,null,{"$f":"C953*$K$3","v":0},0]
[67,null,{"$f":"C954*$K$3","v":0},0]
[68,null,{"$f":"C955*$K$3","v":0},0]
[69,null,{"$f":"C956*$K$3","v":0},0]
[70,null,{"$f":"C957*$K$3","v":0},0]
[71,null,{"$f":"C958*$K$3","v":0},0]
[72,null,{"$f":"C959*$K$3","v":0},0]
[73,null,{"$f":"C960*$K$3","v":0},0]
[74,null,{"$f":"C961*$K$3","v":0},0]
[75,null,{"$f":"C962*$K$3","v":0},0]
[76,null,{"$f":"C963*$K$3","v":0},0]
[77,null,{"$f":"C964*$K$3","v":0},0]
[78,null,{"$f":"C965*$K$3","v":0},0]
[79,null,{"$f":"C966*$K$3","v":0},0]
[80,null,{"$f":"C967*$K$3","v":0},0]
[81,null,{"$f":"C968*$K$3","v":0},0]
[82,null,{"$f":"C969*$K$3","v":0},0]
[83,null,{"$f":"C970*$K$3","v":0},0]
[84,"o más",{"$f":"C971*$K$3","v":0},0]
[1,"Hijo",{"$f":"C972*$K$3","v":0},0]
[2,"Hijos",{"$f":"C973*$K$3","v":0},0]
[3,"Hijos o más",{"$f":"C974*$K$3","v":0},0]
[]
["BUPA GLOBAL MAJOR MEDICAL"]
["TARIFAS SEMESTRALES"]
["EDAD"]
[" "," ",10000,20000]
[18,null,{"$f":"C905*$K$4","v":0},{"$f":"D905*$K$4","v":0}]
[19,null,{"$f":"C906*$K$4","v":0},0]
[20,null,{"$f":"C907*$K$4","v":0},0]
[21,null,{"$f":"C908*$K$4","v":0},0]
[22,null,{"$f":"C909*$K$4","v":0},0]
[23,null,{"$f":"C910*$K$4","v":0},0]
[24,null,{"$f":"C911*$K$4","v":0},0]
[25,null,{"$f":"C912*$K$4","v":0},0]
[26,null,{"$f":"C913*$K$4","v":0},0]
[27,null,{"$f":"C914*$K$4","v":0},0]
[28,null,{"$f":"C915*$K$4","v":0},0]
[29,null,{"$f":"C916*$K$4","v":0},0]
[30,null,{"$f":"C917*$K$4","v":0},0]
[31,null,{"$f":"C918*$K$4","v":0},0]
[32,null,{"$f":"C919*$K$4","v":0},0]
[33,null,{"$f":"C920*$K$4","v":0},0]
[34,null,{"$f":"C921*$K$4","v":0},0]
[35,null,{"$f":"C922*$K$4","v":0},0]
[36,null,{"$f":"C923*$K$4","v":0},0]
[37,null,{"$f":"C924*$K$4","v":0},0]
[38,null,{"$f":"C925*$K$4","v":0},0]
[39,null,{"$f":"C926*$K$4","v":0},0]
[40,null,{"$f":"C927*$K$4","v":0},0]
[41,null,{"$f":"C928*$K$4","v":0},0]
[42,null,{"$f":"C929*$K$4","v":0},0]
[43,null,{"$f":"C930*$K$4","v":0},0]
[44,null,{"$f":"C931*$K$4","v":0},0]
[45,null,{"$f":"C932*$K$4","v":0},0]
[46,null,{"$f":"C933*$K$4","v":0},0]
[47,null,{"$f":"C934*$K$4","v":0},0]
[48,null,{"$f":"C935*$K$4","v":0},0]
[49,null,{"$f":"C936*$K$4","v":0},0]
[50,null,{"$f":"C937*$K$4","v":0},0]
[51,null,{"$f":"C938*$K$4","v":0},0]
[52,null,{"$f":"C939*$K$4","v":0},0]
[53,null,{"$f":"C940*$K$4","v":0},0]
[54,null,{"$f":"C941*$K$4","v":0},0]
[55,null,{"$f":"C942*$K$4","v":0},0]
[56,null,{"$f":"C943*$K$4","v":0},0]
[57,null,{"$f":"C944*$K$4","v":0},0]
[58,null,{"$f":"C945*$K$4","v":0},0]
[59,null,{"$f":"C946*$K$4","v":0},0]
[60,null,{"$f":"C947*$K$4","v":0},0]
[61,null,{"$f":"C948*$K$4","v":0},0]
[62,null,{"$f":"C949*$K$4","v":0},0]
[63,null,{"$f":"C950*$K$4","v":0},0]
[64,null,{"$f":"C951*$K$4","v":0},0]
[65,null,{"$f":"C952*$K$4","v":0},0]
[66,null,{"$f":"C953*$K$4","v":0},0]
[67,null,{"$f":"C954*$K$4","v":0},0]
[68,null,{"$f":"C955*$K$4","v":0},0]
[69,null,{"$f":"C956*$K$4","v":0},0]
[70,null,{"$f":"C957*$K$4","v":0},0]
[71,null,{"$f":"C958*$K$4","v":0},0]
[72,null,{"$f":"C959*$K$4","v":0},0]
[73,null,{"$f":"C960*$K$4","v":0},0]
[74,null,{"$f":"C961*$K$4","v":0},0]
[75,null,{"$f":"C962*$K$4","v":0},0]
[76,null,{"$f":"C963*$K$4","v":0},0]
[77,null,{"$f":"C964*$K$4","v":0},0]
[78,null,{"$f":"C965*$K$4","v":0},0]
[79,null,{"$f":"C966*$K$4","v":0},0]
[80,null,{"$f":"C967*$K$4","v":0},0]
[81,null,{"$f":"C968*$K$4","v":0},0]
[82,null,{"$f":"C969*$K$4","v":0},0]
[83,null,{"$f":"C970*$K$4","v":0},0]
[84,"o más",{"$f":"C971*$K$4","v":0},0]
[1,"Hijo",{"$f":"C972*$K$4","v":0},0]
[2,"Hijos",{"$f":"C973*$K$4","v":0},0]
[3,"Hijos o más",{"$f":"C974*$K$4","v":0},0]
[]
[]
["BUPA GLOBAL ULTIMATE"]
["TARIFAS ANUALES"]
["EDAD"]
[" "," ",0,1000,2000,null,null,null,null,null,null,null,null,null,"Otros dependientes panel"]
[18,null,428000,272612.5,195862.5,null,null,null,null,null,null,null,null,null,"Edad otros dependientes","ID",0,1000,2000]
[19,null,442400,281787.5,202450,null,null,null,null,null,null,null,null,null,{"$f":"'INGRESO DE DATOS'!$L$16","v":0},1,{"$f":"IF(O1206>0,(IF(O1206>18,VLOOKUP(O1206,$A$1205:$G$1271,3,FALSE),Tablas!$C$1205)),0)","v":0},{"$f":"IF(O1206>0,(IF(O1206>18,VLOOKUP(O1206,$A$1205:$G$1271,4,FALSE),Tablas!$D$1205)),0)","v":0},{"$f":"IF(O1206>0,(IF(O1206>18,VLOOKUP(O1206,$A$1205:$G$1271,5,FALSE),Tablas!$E$1205)),0)","v":0}]
[20,null,457287.5,291275,209262.5,null,null,null,null,null,null,null,null,null,{"$f":"'INGRESO DE DATOS'!$L$17","v":0},2,{"$f":"IF(O1207>0,(IF(O1207>18,VLOOKUP(O1207,$A$1205:$G$1271,3,FALSE),Tablas!$C$1205)),0)","v":0},{"$f":"IF(O1207>0,(IF(O1207>18,VLOOKUP(O1207,$A$1205:$G$1271,4,FALSE),Tablas!$D$1205)),0)","v":0},{"$f":"IF(O1207>0,(IF(O1207>18,VLOOKUP(O1207,$A$1205:$G$1271,5,FALSE),Tablas!$E$1205)),0)","v":0}]
[21,null,472675,301075,216300,null,null,null,null,null,null,null,null,null,{"$f":"'INGRESO DE DATOS'!$L$18","v":0},3,{"$f":"IF(O1208>0,(IF(O1208>18,VLOOKUP(O1208,$A$1205:$G$1271,3,FALSE),Tablas!$C$1205)),0)","v":0},{"$f":"IF(O1208>0,(IF(O1208>18,VLOOKUP(O1208,$A$1205:$G$1271,4,FALSE),Tablas!$D$1205)),0)","v":0},{"$f":"IF(O1208>0,(IF(O1208>18,VLOOKUP(O1208,$A$1205:$G$1271,5,FALSE),Tablas!$E$1205)),0)","v":0}]
[22,null,488587.5,311200,223587.5,null,null,null,null,null,null,null,null,null,{"$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$1205)),0)","v":0}]
[23,null,505025,321675,231112.5,null,null,null,null,null,null,null,null,null,{"$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$1205)),0)","v":0}]
[24,null,522012.5,332500,238887.5,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(Q1206:Q1210)","v":0},{"$f":"SUM(R1206:R1210)","v":0},{"$f":"SUM(S1206:S1210)","v":0}]
[25,null,539587.5,343687.5,246925]
[26,null,557737.5,355250,255225]
[27,null,576500,367200,263825]
[28,null,595900,379562.5,272700]
[29,null,615950,392325,281875]
[30,null,636675,405525,291350]
[31,null,658100,419175,301162.5]
[32,null,680250,433275,311287.5]
[33,null,703137.5,447862.5,321762.5]
[34,null,730450,465262.5,334262.5]
[35,null,742437.5,472887.5,339750]
[36,null,754625,480650,345325]
[37,null,767012.5,488537.5,351000]
[38,null,779600,496562.5,356750]
[39,null,792387.5,504712.5,362612.5]
[40,null,805400,512987.5,368562.5]
[41,null,818612.5,521412.5,374612.5]
[42,null,832037.5,529962.5,380750]
[43,null,845700,538662.5,387000]
[44,null,859575,547500,393350]
[45,null,873687.5,556487.5,399812.5]
[46,null,888025,565612.5,406375]
[47,null,902587.5,574900,413037.5]
[48,null,917400,584337.5,419812.5]
[49,null,937987.5,597450,429237.5]
[50,null,972850,619650,445187.5]
[51,null,1009012.5,642687.5,461737.5]
[52,null,1046512.5,666575,478900]
[53,null,1085412.5,691350,496700]
[54,null,1125762.5,717050,515162.5]
[55,null,1167600,743700,534312.5]
[56,null,1210825,771225,554087.5]
[57,null,1277412.5,813637.5,584562.5]
[58,null,1347675,858387.5,616712.5]
[59,null,1421800,905600,650637.5]
[60,null,1500000,955412.5,686425]
[61,null,1582500,1007962.5,724175]
[62,null,1669537.5,1063400,764000]
[63,null,1761362.5,1121887.5,806025]
[64,null,1858237.5,1183587.5,850350]
[65,null,1960437.5,1248687.5,897125]
[66,null,2087862.5,1329850,955437.5]
[67,null,2223575,1416287.5,1017537.5]
[68,null,2368112.5,1508350,1083687.5]
[69,null,2522037.5,1606387.5,1154125]
[70,null,2685962.5,1710812.5,1229137.5]
[71,null,2860550,1822012.5,1309037.5]
[72,null,3046487.5,1940437.5,1394125]
[73,null,3244512.5,2066562.5,1484737.5]
[74,null,3455412.5,2200900,1581250]
[75,null,3680012.5,2343950,1684025]
[76,null,3864012.5,2461150,1768225]
[77,null,4057212.5,2584212.5,1856637.5]
[78,null,4260075,2713412.5,1949475]
[79,null,4473075,2849087.5,2046950]
[80,null,4696725,2991537.5,2149300]
[81,null,4931562.5,3141125,2256762.5]
[82,null,5178137.5,3298175,2369600]
[83,null,5437050,3463087.5,2488075]
[84,"o más",5708900,3636237.5,2612487.5]
[1,"Hijo",183750,117037.5,84087.5]
[2,"Hijos",289525,184412.5,132487.5]
[3,"Hijos o más",422437.5,269062.5,193312.5]
[]
["BUPA GLOBAL ULTIMATE - MENSUALES"]
["EDAD"]
[" "," ",0,1000,2000]
[18,null,{"$f":"C1205*$K$2","v":38520},{"$f":"D1205*$K$2","v":24535.125},17627.625,0,0]
[19,null,{"$f":"C1206*$K$2","v":39816},25360.875,18220.5,0,0]
[20,null,{"$f":"C1207*$K$2","v":41155.875},26214.75,18833.625,0,0]
[21,null,{"$f":"C1208*$K$2","v":42540.75},27096.75,19467,0,0]
[22,null,{"$f":"C1209*$K$2","v":43972.875},28008,20122.875,0,0]
[23,null,{"$f":"C1210*$K$2","v":45452.25},28950.75,20800.125,0,0]
[24,null,{"$f":"C1211*$K$2","v":46981.125},29925,21499.875,0,0]
[25,null,{"$f":"C1212*$K$2","v":48562.875},30931.875,22223.25,0,0]
[26,null,{"$f":"C1213*$K$2","v":50196.375},31972.5,22970.25,0,0]
[27,null,{"$f":"C1214*$K$2","v":51885},33048,23744.25,0,0]
[28,null,{"$f":"C1215*$K$2","v":53631},34160.625,24543,0,0]
[29,null,{"$f":"C1216*$K$2","v":55435.5},35309.25,25368.75,0,0]
[30,null,{"$f":"C1217*$K$2","v":57300.75},36497.25,26221.5,0,0]
[31,null,{"$f":"C1218*$K$2","v":59229},37725.75,27104.625,0,0]
[32,null,{"$f":"C1219*$K$2","v":61222.5},38994.75,28015.875,0,0]
[33,null,{"$f":"C1220*$K$2","v":63282.375},40307.625,28958.625,0,0]
[34,null,{"$f":"C1221*$K$2","v":65740.5},41873.625,30083.625,0,0]
[35,null,{"$f":"C1222*$K$2","v":66819.375},42559.875,30577.5,0,0]
[36,null,{"$f":"C1223*$K$2","v":67916.25},43258.5,31079.25,0,0]
[37,null,{"$f":"C1224*$K$2","v":69031.125},43968.375,31590,0,0]
[38,null,{"$f":"C1225*$K$2","v":70164},44690.625,32107.5,0,0]
[39,null,{"$f":"C1226*$K$2","v":71314.875},45424.125,32635.125,0,0]
[40,null,{"$f":"C1227*$K$2","v":72486},46168.875,33170.625,0,0]
[41,null,{"$f":"C1228*$K$2","v":73675.125},46927.125,33715.125,0,0]
[42,null,{"$f":"C1229*$K$2","v":74883.375},47696.625,34267.5,0,0]
[43,null,{"$f":"C1230*$K$2","v":76113},48479.625,34830,0,0]
[44,null,{"$f":"C1231*$K$2","v":77361.75},49275,35401.5,0,0]
[45,null,{"$f":"C1232*$K$2","v":78631.875},50083.875,35983.125,0,0]
[46,null,{"$f":"C1233*$K$2","v":79922.25},50905.125,36573.75,0,0]
[47,null,{"$f":"C1234*$K$2","v":81232.875},51741,37173.375,0,0]
[48,null,{"$f":"C1235*$K$2","v":82566},52590.375,37783.125,0,0]
[49,null,{"$f":"C1236*$K$2","v":84418.875},53770.5,38631.375,0,0]
[50,null,{"$f":"C1237*$K$2","v":87556.5},55768.5,40066.875,0,0]
[51,null,{"$f":"C1238*$K$2","v":90811.125},57841.875,41556.375,0,0]
[52,null,{"$f":"C1239*$K$2","v":94186.125},59991.75,43101,0,0]
[53,null,{"$f":"C1240*$K$2","v":97687.125},62221.5,44703,0,0]
[54,null,{"$f":"C1241*$K$2","v":101318.625},64534.5,46364.625,0,0]
[55,null,{"$f":"C1242*$K$2","v":105084},66933,48088.125,0,0]
[56,null,{"$f":"C1243*$K$2","v":108974.25},69410.25,49867.875,0,0]
[57,null,{"$f":"C1244*$K$2","v":114967.125},73227.375,52610.625,0,0]
[58,null,{"$f":"C1245*$K$2","v":121290.75},77254.875,55504.125,0,0]
[59,null,{"$f":"C1246*$K$2","v":127962},81504,58557.375,0,0]
[60,null,{"$f":"C1247*$K$2","v":135000},85987.125,61778.25,0,0]
[61,null,{"$f":"C1248*$K$2","v":142425},90716.625,65175.75,0,0]
[62,null,{"$f":"C1249*$K$2","v":150258.375},95706,68760,0,0]
[63,null,{"$f":"C1250*$K$2","v":158522.625},100969.875,72542.25,0,0]
[64,null,{"$f":"C1251*$K$2","v":167241.375},106522.875,76531.5,0,0]
[65,null,{"$f":"C1252*$K$2","v":176439.375},112381.875,80741.25,0,0]
[66,null,{"$f":"C1253*$K$2","v":187907.625},119686.5,85989.375,0,0]
[67,null,{"$f":"C1254*$K$2","v":200121.75},127465.875,91578.375,0,0]
[68,null,{"$f":"C1255*$K$2","v":213130.125},135751.5,97531.875,0,0]
[69,null,{"$f":"C1256*$K$2","v":226983.375},144574.875,103871.25,0,0]
[70,null,{"$f":"C1257*$K$2","v":241736.625},153973.125,110622.375,0,0]
[71,null,{"$f":"C1258*$K$2","v":257449.5},163981.125,117813.375,0,0]
[72,null,{"$f":"C1259*$K$2","v":274183.875},174639.375,125471.25,0,0]
[73,null,{"$f":"C1260*$K$2","v":292006.125},185990.625,133626.375,0,0]
[74,null,{"$f":"C1261*$K$2","v":310987.125},198081,142312.5,0,0]
[75,null,{"$f":"C1262*$K$2","v":331201.125},210955.5,151562.25,0,0]
[76,null,{"$f":"C1263*$K$2","v":347761.125},221503.5,159140.25,0,0]
[77,null,{"$f":"C1264*$K$2","v":365149.125},232579.125,167097.375,0,0]
[78,null,{"$f":"C1265*$K$2","v":383406.75},244207.125,175452.75,0,0]
[79,null,{"$f":"C1266*$K$2","v":402576.75},256417.875,184225.5,0,0]
[80,null,{"$f":"C1267*$K$2","v":422705.25},269238.375,193437]
[81,null,{"$f":"C1268*$K$2","v":443840.625},282701.25,203108.625]
[82,null,{"$f":"C1269*$K$2","v":466032.375},296835.75,213264]
[83,null,{"$f":"C1270*$K$2","v":489334.5},311677.875,223926.75]
[84,"o más",{"$f":"C1271*$K$2","v":513801},327261.375,235123.875,0,0]
[1,"Hijo",{"$f":"C1272*$K$2","v":16537.5},10533.375,7567.875,0,0]
[2,"Hijos",{"$f":"C1273*$K$2","v":26057.25},16597.125,11923.875,0,0]
[3,"Hijos o más",{"$f":"C1274*$K$2","v":38019.375},24215.625,17398.125,0,0]
[]
["BUPA GLOBAL ULTIMATE"]
["TARIFAS TRIMESTRALES"]
["EDAD"]
[" "," ",10000,20000]
[18,null,{"$f":"C1205*$K$3","v":0},{"$f":"D1205*$K$3","v":0},0,null,0]
[19,null,{"$f":"C1206*$K$3","v":0},0,0,null,0]
[20,null,{"$f":"C1207*$K$3","v":0},0,0,null,0]
[21,null,{"$f":"C1208*$K$3","v":0},0,0,null,0]
[22,null,{"$f":"C1209*$K$3","v":0},0,0,null,0]
[23,null,{"$f":"C1210*$K$3","v":0},0,0,null,0]
[24,null,{"$f":"C1211*$K$3","v":0},0,0,null,0]
[25,null,{"$f":"C1212*$K$3","v":0},0,0,null,0]
[26,null,{"$f":"C1213*$K$3","v":0},0,0,null,0]
[27,null,{"$f":"C1214*$K$3","v":0},0,0,null,0]
[28,null,{"$f":"C1215*$K$3","v":0},0,0,null,0]
[29,null,{"$f":"C1216*$K$3","v":0},0,0,null,0]
[30,null,{"$f":"C1217*$K$3","v":0},0,0,null,0]
[31,null,{"$f":"C1218*$K$3","v":0},0,0,null,0]
[32,null,{"$f":"C1219*$K$3","v":0},0,0,null,0]
[33,null,{"$f":"C1220*$K$3","v":0},0,0,null,0]
[34,null,{"$f":"C1221*$K$3","v":0},0,0,null,0]
[35,null,{"$f":"C1222*$K$3","v":0},0,0,null,0]
[36,null,{"$f":"C1223*$K$3","v":0},0,0,null,0]
[37,null,{"$f":"C1224*$K$3","v":0},0,0,null,0]
[38,null,{"$f":"C1225*$K$3","v":0},0,0,null,0]
[39,null,{"$f":"C1226*$K$3","v":0},0,0,null,0]
[40,null,{"$f":"C1227*$K$3","v":0},0,0,null,0]
[41,null,{"$f":"C1228*$K$3","v":0},0,0,null,0]
[42,null,{"$f":"C1229*$K$3","v":0},0,0,null,0]
[43,null,{"$f":"C1230*$K$3","v":0},0,0,null,0]
[44,null,{"$f":"C1231*$K$3","v":0},0,0,null,0]
[45,null,{"$f":"C1232*$K$3","v":0},0,0,null,0]
[46,null,{"$f":"C1233*$K$3","v":0},0,0,null,0]
[47,null,{"$f":"C1234*$K$3","v":0},0,0,null,0]
[48,null,{"$f":"C1235*$K$3","v":0},0,0,null,0]
[49,null,{"$f":"C1236*$K$3","v":0},0,0,null,0]
[50,null,{"$f":"C1237*$K$3","v":0},0,0,null,0]
[51,null,{"$f":"C1238*$K$3","v":0},0,0,null,0]
[52,null,{"$f":"C1239*$K$3","v":0},0,0,null,0]
[53,null,{"$f":"C1240*$K$3","v":0},0,0,null,0]
[54,null,{"$f":"C1241*$K$3","v":0},0,0,null,0]
[55,null,{"$f":"C1242*$K$3","v":0},0,0,null,0]
[56,null,{"$f":"C1243*$K$3","v":0},0,0,null,0]
[57,null,{"$f":"C1244*$K$3","v":0},0,0,null,0]
[58,null,{"$f":"C1245*$K$3","v":0},0,0,null,0]
[59,null,{"$f":"C1246*$K$3","v":0},0,0,null,0]
[60,null,{"$f":"C1247*$K$3","v":0},0,0,null,0]
[61,null,{"$f":"C1248*$K$3","v":0},0,0,null,0]
[62,null,{"$f":"C1249*$K$3","v":0},0,0,null,0]
[63,null,{"$f":"C1250*$K$3","v":0},0,0,null,0]
[64,null,{"$f":"C1251*$K$3","v":0},0,0,null,0]
[65,null,{"$f":"C1252*$K$3","v":0},0,0,null,0]
[66,null,{"$f":"C1253*$K$3","v":0},0,0,null,0]
[67,null,{"$f":"C1254*$K$3","v":0},0,0,null,0]
[68,null,{"$f":"C1255*$K$3","v":0},0,0,null,0]
[69,null,{"$f":"C1256*$K$3","v":0},0,0,null,0]
[70,null,{"$f":"C1257*$K$3","v":0},0,0,null,0]
[71,null,{"$f":"C1258*$K$3","v":0},0,0,null,0]
[72,null,{"$f":"C1259*$K$3","v":0},0,0,null,0]
[73,null,{"$f":"C1260*$K$3","v":0},0,0,null,0]
[74,null,{"$f":"C1261*$K$3","v":0},0,0,null,0]
[75,null,{"$f":"C1262*$K$3","v":0},0,0,null,0]
[76,null,{"$f":"C1263*$K$3","v":0},0,0,null,0]
[77,null,{"$f":"C1264*$K$3","v":0},0,0,null,0]
[78,null,{"$f":"C1265*$K$3","v":0},0,0,null,0]
[79,null,{"$f":"C1266*$K$3","v":0},0,0,null,0]
[80,null,{"$f":"C1267*$K$3","v":0},0,0,null,0]
[81,null,{"$f":"C1268*$K$3","v":0},0,0,null,0]
[82,null,{"$f":"C1269*$K$3","v":0},0,0,null,0]
[83,null,{"$f":"C1270*$K$3","v":0},0,0,null,0]
[84,"o más",{"$f":"C1271*$K$3","v":0},{"$f":"D1271*$K$3","v":0},0,null,0]
[1,"Hijo",{"$f":"C1272*$K$3","v":0},0,0,null,0]
[2,"Hijos",{"$f":"C1273*$K$3","v":0},0,0,null,0]
[3,"Hijos o más",{"$f":"C1274*$K$3","v":0},0,0,null,0]
[]
["BUPA GLOBAL ULTIMATE"]
["TARIFAS SEMESTRALES"]
["EDAD"]
[" "," ",10000,20000]
[18,null,{"$f":"C1205*$K$4","v":0},{"$f":"D1205*$K$4","v":0},0]
[19,null,{"$f":"C1206*$K$4","v":0},0,0]
[20,null,{"$f":"C1207*$K$4","v":0},0,0]
[21,null,{"$f":"C1208*$K$4","v":0},0,0]
[22,null,{"$f":"C1209*$K$4","v":0},0,0]
[23,null,{"$f":"C1210*$K$4","v":0},0,0]
[24,null,{"$f":"C1211*$K$4","v":0},0,0]
[25,null,{"$f":"C1212*$K$4","v":0},0,0]
[26,null,{"$f":"C1213*$K$4","v":0},0,0]
[27,null,{"$f":"C1214*$K$4","v":0},0,0]
[28,null,{"$f":"C1215*$K$4","v":0},0,0]
[29,null,{"$f":"C1216*$K$4","v":0},0,0]
[30,null,{"$f":"C1217*$K$4","v":0},0,0]
[31,null,{"$f":"C1218*$K$4","v":0},0,0]
[32,null,{"$f":"C1219*$K$4","v":0},0,0]
[33,null,{"$f":"C1220*$K$4","v":0},0,0]
[34,null,{"$f":"C1221*$K$4","v":0},0,0]
[35,null,{"$f":"C1222*$K$4","v":0},0,0]
[36,null,{"$f":"C1223*$K$4","v":0},0,0]
[37,null,{"$f":"C1224*$K$4","v":0},0,0]
[38,null,{"$f":"C1225*$K$4","v":0},0,0]
[39,null,{"$f":"C1226*$K$4","v":0},0,0]
[40,null,{"$f":"C1227*$K$4","v":0},0,0]
[41,null,{"$f":"C1228*$K$4","v":0},0,0]
[42,null,{"$f":"C1229*$K$4","v":0},0,0]
[43,null,{"$f":"C1230*$K$4","v":0},0,0]
[44,null,{"$f":"C1231*$K$4","v":0},0,0]
[45,null,{"$f":"C1232*$K$4","v":0},0,0]
[46,null,{"$f":"C1233*$K$4","v":0},0,0]
[47,null,{"$f":"C1234*$K$4","v":0},0,0]
[48,null,{"$f":"C1235*$K$4","v":0},0,0]
[49,null,{"$f":"C1236*$K$4","v":0},0,0]
[50,null,{"$f":"C1237*$K$4","v":0},0,0]
[51,null,{"$f":"C1238*$K$4","v":0},0,0]
[52,null,{"$f":"C1239*$K$4","v":0},0,0]
[53,null,{"$f":"C1240*$K$4","v":0},0,0]
[54,null,{"$f":"C1241*$K$4","v":0},0,0]
[55,null,{"$f":"C1242*$K$4","v":0},0,0]
[56,null,{"$f":"C1243*$K$4","v":0},0,0]
[57,null,{"$f":"C1244*$K$4","v":0},0,0]
[58,null,{"$f":"C1245*$K$4","v":0},0,0]
[59,null,{"$f":"C1246*$K$4","v":0},0,0]
[60,null,{"$f":"C1247*$K$4","v":0},0,0]
[61,null,{"$f":"C1248*$K$4","v":0},0,0]
[62,null,{"$f":"C1249*$K$4","v":0},0,0]
[63,null,{"$f":"C1250*$K$4","v":0},0,0]
[64,null,{"$f":"C1251*$K$4","v":0},0,0]
[65,null,{"$f":"C1252*$K$4","v":0},0,0]
[66,null,{"$f":"C1253*$K$4","v":0},0,0]
[67,null,{"$f":"C1254*$K$4","v":0},0,0]
[68,null,{"$f":"C1255*$K$4","v":0},0,0]
[69,null,{"$f":"C1256*$K$4","v":0},0,0]
[70,null,{"$f":"C1257*$K$4","v":0},0,0]
[71,null,{"$f":"C1258*$K$4","v":0},0,0]
[72,null,{"$f":"C1259*$K$4","v":0},0,0]
[73,null,{"$f":"C1260*$K$4","v":0},0,0]
[74,null,{"$f":"C1261*$K$4","v":0},0,0]
[75,null,{"$f":"C1262*$K$4","v":0},0,0]
[76,null,{"$f":"C1263*$K$4","v":0},0,0]
[77,null,{"$f":"C1264*$K$4","v":0},0,0]
[78,null,{"$f":"C1265*$K$4","v":0},0,0]
[79,null,{"$f":"C1266*$K$4","v":0},0,0]
[80,null,{"$f":"C1267*$K$4","v":0},0,0]
[81,null,{"$f":"C1268*$K$4","v":0},0,0]
[82,null,{"$f":"C1269*$K$4","v":0},0,0]
[83,null,{"$f":"C1270*$K$4","v":0},0,0]
[84,"o más",{"$f":"C1271*$K$4","v":0},0,0]
[1,"Hijo",{"$f":"C1272*$K$4","v":0},0,0]
[2,"Hijos",{"$f":"C1273*$K$4","v":0},0,0]
[3,"Hijos o más",{"$f":"C1274*$K$4","v":0},0,0]
[]
[]
[]
["USAMED"]
[2,625]
[1,0]
[]
[]
[]
["BUPA GLOBAL SELECT PE"]
["TARIFAS ANUALES"]
["EDAD"]
[" "," ",2000,3500,5000,10000,20000,null,null,null,null,null,null,null,"Otros dependientes panel"]
[18,null,44587.5,37675,33287.5,22212.5,17500,null,null,null,null,null,null,null,"Edad otros dependientes","ID",2000,3500,5000,10000,20000]
[19,null,46125,38975,34437.5,22975,18100,null,null,null,null,null,null,null,{"$f":"'INGRESO DE DATOS'!$L$16","v":0},1,{"$f":"IF(O1513>0,(IF(O1513>18,VLOOKUP(O1513,$A$1512:$G$1578,3,FALSE),Tablas!$C$1512)),0)","v":0},{"$f":"IF(O1513>0,(IF(O1513>18,VLOOKUP(O1513,$A$1512:$G$1578,4,FALSE),Tablas!$D$1512)),0)","v":0},{"$f":"IF(O1513>0,(IF(O1513>18,VLOOKUP(O1513,$A$1512:$G$1578,5,FALSE),Tablas!$E$1512)),0)","v":0},{"$f":"IF(O1513>0,(IF(O1513>18,VLOOKUP(O1513,$A$1512:$G$1578,6,FALSE),Tablas!$F$1512)),0)","v":0},{"$f":"IF(O1513>0,(IF(O1513>18,VLOOKUP(O1513,$A$1512:$G$1578,7,FALSE),Tablas!$G$1512)),0)","v":0}]
[20,null,47725,40312.5,35625,23762.5,18725,null,null,null,null,null,null,null,{"$f":"'INGRESO DE DATOS'!$L$17","v":0},2,{"$f":"IF(O1514>0,(IF(O1514>18,VLOOKUP(O1514,$A$1512:$G$1578,3,FALSE),Tablas!$C$1512)),0)","v":0},{"$f":"IF(O1514>0,(IF(O1514>18,VLOOKUP(O1514,$A$1512:$G$1578,4,FALSE),Tablas!$D$1512)),0)","v":0},{"$f":"IF(O1514>0,(IF(O1514>18,VLOOKUP(O1514,$A$1512:$G$1578,5,FALSE),Tablas!$E$1512)),0)","v":0},{"$f":"IF(O1514>0,(IF(O1514>18,VLOOKUP(O1514,$A$1512:$G$1578,6,FALSE),Tablas!$F$1512)),0)","v":0},{"$f":"IF(O1514>0,(IF(O1514>18,VLOOKUP(O1514,$A$1512:$G$1578,7,FALSE),Tablas!$G$1512)),0)","v":0}]
[21,null,49362.5,41700,36862.5,24587.5,19375,null,null,null,null,null,null,null,{"$f":"'INGRESO DE DATOS'!$L$18","v":0},3,{"$f":"IF(O1515>0,(IF(O1515>18,VLOOKUP(O1515,$A$1512:$G$1578,3,FALSE),Tablas!$C$1512)),0)","v":0},{"$f":"IF(O1515>0,(IF(O1515>18,VLOOKUP(O1515,$A$1512:$G$1578,4,FALSE),Tablas!$D$1512)),0)","v":0},{"$f":"IF(O1515>0,(IF(O1515>18,VLOOKUP(O1515,$A$1512:$G$1578,5,FALSE),Tablas!$E$1512)),0)","v":0},{"$f":"IF(O1515>0,(IF(O1515>18,VLOOKUP(O1515,$A$1512:$G$1578,6,FALSE),Tablas!$F$1512)),0)","v":0},{"$f":"IF(O1515>0,(IF(O1515>18,VLOOKUP(O1515,$A$1512:$G$1578,7,FALSE),Tablas!$G$1512)),0)","v":0}]
[22,null,51075,43150,38137.5,25437.5,20037.5,null,null,null,null,null,null,null,{"$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$1512)),0)","v":0}]
[23,null,52837.5,44637.5,39450,26312.5,20725,null,null,null,null,null,null,null,{"$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$1512)),0)","v":0}]
[24,null,54662.5,46175,40812.5,27225,21450,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(Q1513:Q1517)","v":0},{"$f":"SUM(R1513:R1517)","v":0},{"$f":"SUM(S1513:S1517)","v":0},{"$f":"SUM(T1513:T1517)","v":0},{"$f":"SUM(U1513:U1517)","v":0}]
[25,null,56550,47775,42225,28162.5,22187.5]
[26,null,58500,49425,43675,29137.5,22950]
[27,null,60512.5,51125,45187.5,30137.5,23750]
[28,null,62600,52887.5,46750,31187.5,24562.5]
[29,null,65350,55212.5,48787.5,32550,25637.5]
[30,null,67600,57112.5,50475,33675,26525]
[31,null,69937.5,59087.5,52212.5,34837.5,27437.5]
[32,null,72350,61125,54025,36037.5,28387.5]
[33,null,74850,63237.5,55887.5,37275,29362.5]
[34,null,77425,65412.5,57812.5,38562.5,30375]
[35,null,80100,67675,59812.5,39900,31425]
[36,null,82862.5,70012.5,61875,41275,32512.5]
[37,null,84975,71787.5,63450,42325,33337.5]
[38,null,89312.5,75450,66687.5,44487.5,35037.5]
[39,null,91262.5,77100,68150,45462.5,35812.5]
[40,null,93262.5,78787.5,69637.5,46450,36587.5]
[41,null,95300,80512.5,71162.5,47462.5,37387.5]
[42,null,97387.5,82275,72712.5,48500,38212.5]
[43,null,99512.5,84075,74300,49562.5,39050]
[44,null,101687.5,85912.5,75925,50650,39900]
[45,null,103912.5,87800,77587.5,51762.5,40775]
[46,null,107137.5,90512.5,80000,53362.5,42037.5]
[47,null,108737.5,91875,81200,54162.5,42662.5]
[48,null,113525,95912.5,84762.5,56537.5,44537.5]
[49,null,118512.5,100125,88487.5,59025,46500]
[50,null,121550,102687.5,90750,60537.5,47687.5]
[51,null,126887.5,107200,94737.5,63200,49787.5]
[52,null,132462.5,111912.5,98900,65975,51975]
[53,null,138287.5,116825,103250,68875,54262.5]
[54,null,144362.5,121962.5,107787.5,71900,56637.5]
[55,null,150700,127325,112525,75062.5,59137.5]
[56,null,159750,134962.5,119275,79562.5,62675]
[57,null,169337.5,143062.5,126437.5,84337.5,66437.5]
[58,null,179487.5,151637.5,134025,89400,70425]
[59,null,190262.5,160737.5,142062.5,94762.5,74650]
[60,null,201675,170387.5,150587.5,100450,79137.5]
[61,null,214787.5,181462.5,160375,106987.5,84275]
[62,null,228750,193250,170800,113937.5,89750]
[63,null,243612.5,205812.5,181900,121337.5,95587.5]
[64,null,259450,219200,193725,129225,101800]
[65,null,276312.5,233450,206312.5,137625,108425]
[66,null,294275,248612.5,219725,146575,115462.5]
[67,null,313400,264775,234012.5,156100,122975]
[68,null,333775,281987.5,249225,166250,130962.5]
[69,null,355475,300312.5,265425,177050,139475]
[70,null,378575,319837.5,282675,188562.5,148550]
[71,null,403187.5,340625,301050,200825,158200]
[72,null,429387.5,362775,320612.5,213875,168487.5]
[73,null,457300,386350,341450,227775,179437.5]
[74,null,487025,411462.5,363650,242575,191100]
[75,null,518675,438200,387287.5,258350,203525]
[76,null,552400,466687.5,412462.5,275137.5,216750]
[77,null,588300,497025,439262.5,293025,230837.5]
[78,null,626537.5,529325,467825,312075,245837.5]
[79,null,667262.5,563737.5,498225,332362.5,261825]
[80,null,710637.5,600375,530612.5,353962.5,278837.5]
[81,null,756825,639400,565100,376962.5,296962.5]
[82,null,806025,680962.5,601837.5,401475,316262.5]
[83,null,858412.5,725225,640950,427562.5,336825]
[84,"o más",914212.5,772362.5,682612.5,455362.5,358712.5]
[1,"Hijo",25987.5,21950,19400,12937.5,10200]
[2,"Hijos",40937.5,34587.5,30575,20400,16062.5]
[3,"Hijos o más",59737.5,50462.5,44600,29750,23437.5]
[]
[]
["BUPA CHOICE GLOBAL HEALTH PLAN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BUPA CHOICE GLOBAL HEALTH PLAN REGION 1",null,null,null,null,null,null,"BUPA CHOICE GLOBAL HEALTH PLAN REGION 2"]
["TARIFAS ANUALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TARIFAS ANUALES",null,null,null,null,null,null,"TARIFAS ANUALES"]
["EDAD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EDAD",null,null,null,null,null,null,"EDAD"]
[" "," ",5000,10000,20000,null,null,null,null,null,null,null,null,null,"Otros dependientes panel",null,null,null,null,null,null,null,null,null,null," "," ",5000,10000,20000,null,null," "," ",5000,10000,20000]
[18,null,{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AB1588,Tablas!AI1588)","v":30037.5},{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AC1588,Tablas!AJ1588)","v":21237.5},{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AD1588,Tablas!AK1588)","v":17337.5},null,null,null,null,null,null,null,null,null,"Edad otros dependientes","ID",5000,10000,20000,null,null,null,null,null,null,18,null,30037.5,21237.5,17337.5,null,null,18,null,28362.5,20050,16375]
[19,null,{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AB1589,Tablas!AI1589)","v":30937.5},{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AC1589,Tablas!AJ1589)","v":21875},{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AD1589,Tablas!AK1589)","v":17862.5},null,null,null,null,null,null,null,null,null,{"$f":"'INGRESO DE DATOS'!$L$16","v":0},1,{"$f":"IF(O1589>0,(IF(O1589>18,VLOOKUP(O1589,$A$1588:$E$1654,3,FALSE),$C$1588)),0)","v":0},{"$f":"IF(O1589>0,(IF(O1589>18,VLOOKUP(O1589,$A$1588:$E$1654,4,FALSE),$D$1588)),0)","v":0},{"$f":"IF(O1589>0,(IF(O1589>18,VLOOKUP(O1589,$A$1588:$E$1654,5,FALSE),$E$1588)),0)","v":0},null,null,null,null,null,null,19,null,30937.5,21875,17862.5,null,null,19,null,29212.5,20650,16875]
[20,null,{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AB1590,Tablas!AI1590)","v":31862.5},{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AC1590,Tablas!AJ1590)","v":22525},{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AD1590,Tablas!AK1590)","v":18400},null,null,null,null,null,null,null,null,null,{"$f":"'INGRESO DE DATOS'!$L$17","v":0},2,{"$f":"IF(O1590>0,(IF(O1590>18,VLOOKUP(O1590,$A$1588:$E$1654,3,FALSE),$C$1588)),0)","v":0},{"$f":"IF(O1590>0,(IF(O1590>18,VLOOKUP(O1590,$A$1588:$E$1654,4,FALSE),$D$1588)),0)","v":0},{"$f":"IF(O1590>0,(IF(O1590>18,VLOOKUP(O1590,$A$1588:$E$1654,5,FALSE),$E$1588)),0)","v":0},null,null,null,null,null,null,20,null,31862.5,22525,18400,null,null,20,null,30100,21275,17375]
[21,null,{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AB1591,Tablas!AI1591)","v":32825},{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AC1591,Tablas!AJ1591)","v":23200},{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AD1591,Tablas!AK1591)","v":18950},null,null,null,null,null,null,null,null,null,{"$f":"'INGRESO DE DATOS'!$L$18","v":0},3,0,0,{"$f":"IF(O1591>0,(IF(O1591>18,VLOOKUP(O1591,$A$1588:$E$1654,5,FALSE),$E$1588)),0)","v":0},null,null,null,null,null,null,21,null,32825,23200,18950,null,null,21,null,31000,21912.5,17900]
[22,null,{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AB1592,Tablas!AI1592)","v":33812.5},{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AC1592,Tablas!AJ1592)","v":23900},{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AD1592,Tablas!AK1592)","v":19525},null,null,null,null,null,null,null,null,null,{"$f":"'INGRESO DE DATOS'!$L$19","v":0},4,0,0,{"$f":"IF(O1592>0,(IF(O1592>18,VLOOKUP(O1592,$A$1588:$E$1654,5,FALSE),$E$1588)),0)","v":0},null,null,null,null,null,null,22,null,33812.5,23900,19525,null,null,22,null,31925,22575,18437.5]
[23,null,{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AB1593,Tablas!AI1593)","v":34825},{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AC1593,Tablas!AJ1593)","v":24612.5},{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AD1593,Tablas!AK1593)","v":20100},null,null,null,null,null,null,null,null,null,{"$f":"'INGRESO DE DATOS'!$L$20","v":0},5,0,0,0,null,null,null,null,null,null,23,null,34825,24612.5,20100,null,null,23,null,32887.5,23250,18987.5]
[24,null,{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AB1594,Tablas!AI1594)","v":35862.5},{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AC1594,Tablas!AJ1594)","v":25350},{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AD1594,Tablas!AK1594)","v":20712.5},null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(Q1589:Q1593)","v":0},{"$f":"SUM(R1589:R1593)","v":0},0,null,null,null,null,null,null,24,null,35862.5,25350,20712.5,null,null,24,null,33875,23937.5,19562.5]
[25,null,{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AB1595,Tablas!AI1595)","v":36937.5},{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AC1595,Tablas!AJ1595)","v":26112.5},{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AD1595,Tablas!AK1595)","v":21325},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,null,36937.5,26112.5,21325,null,null,25,null,34887.5,24662.5,20137.5]
[26,null,{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AB1596,Tablas!AI1596)","v":38050},{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AC1596,Tablas!AJ1596)","v":26900},{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AD1596,Tablas!AK1596)","v":21975},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,null,38050,26900,21975,null,null,26,null,35937.5,25400,20750]
[27,null,{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AB1597,Tablas!AI1597)","v":39187.5},{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AC1597,Tablas!AJ1597)","v":27700},{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AD1597,Tablas!AK1597)","v":22625},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,null,39187.5,27700,22625,null,null,27,null,37012.5,26162.5,21375]
[28,null,{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AB1598,Tablas!AI1598)","v":40362.5},{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AC1598,Tablas!AJ1598)","v":28537.5},{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AD1598,Tablas!AK1598)","v":23312.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,null,40362.5,28537.5,23312.5,null,null,28,null,38125,26950,22012.5]
[29,null,{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AB1599,Tablas!AI1599)","v":41575},{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AC1599,Tablas!AJ1599)","v":29387.5},{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AD1599,Tablas!AK1599)","v":24012.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,null,41575,29387.5,24012.5,null,null,29,null,39262.5,27762.5,22675]
[30,null,{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AB1600,Tablas!AI1600)","v":42825},{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AC1600,Tablas!AJ1600)","v":30275},{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AD1600,Tablas!AK1600)","v":24725},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,null,42825,30275,24725,null,null,30,null,40450,28587.5,23350]
[31,null,{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AB1601,Tablas!AI1601)","v":44112.5},{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AC1601,Tablas!AJ1601)","v":31187.5},{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AD1601,Tablas!AK1601)","v":25462.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,null,44112.5,31187.5,25462.5,null,null,31,null,41662.5,29450,24050]
[32,null,{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AB1602,Tablas!AI1602)","v":45437.5},{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AC1602,Tablas!AJ1602)","v":32112.5},{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AD1602,Tablas!AK1602)","v":26237.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,null,45437.5,32112.5,26237.5,null,null,32,null,42912.5,30325,24775]
[33,null,{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AB1603,Tablas!AI1603)","v":46800},{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AC1603,Tablas!AJ1603)","v":33075},{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AD1603,Tablas!AK1603)","v":27025},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,null,46800,33075,27025,null,null,33,null,44200,31237.5,25512.5]
[34,null,{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AB1604,Tablas!AI1604)","v":48200},{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AC1604,Tablas!AJ1604)","v":34075},{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AD1604,Tablas!AK1604)","v":27825},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,null,48200,34075,27825,null,null,34,null,45525,32175,26287.5]
[35,null,{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AB1605,Tablas!AI1605)","v":49650},{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AC1605,Tablas!AJ1605)","v":35100},{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AD1605,Tablas!AK1605)","v":28662.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,null,49650,35100,28662.5,null,null,35,null,46887.5,33137.5,27075]
[36,null,{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AB1606,Tablas!AI1606)","v":51137.5},{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AC1606,Tablas!AJ1606)","v":36150},{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AD1606,Tablas!AK1606)","v":29525},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,null,51137.5,36150,29525,null,null,36,null,48287.5,34137.5,27887.5]
[37,null,{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AB1607,Tablas!AI1607)","v":52675},{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AC1607,Tablas!AJ1607)","v":37237.5},{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AD1607,Tablas!AK1607)","v":30412.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,null,52675,37237.5,30412.5,null,null,37,null,49737.5,35162.5,28725]
[38,null,{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AB1608,Tablas!AI1608)","v":54250},{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AC1608,Tablas!AJ1608)","v":38350},{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AD1608,Tablas!AK1608)","v":31325},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,null,54250,38350,31325,null,null,38,null,51237.5,36212.5,29575]
[39,null,{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AB1609,Tablas!AI1609)","v":55875},{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AC1609,Tablas!AJ1609)","v":39500},{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AD1609,Tablas!AK1609)","v":32262.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,null,55875,39500,32262.5,null,null,39,null,52775,37300,30462.5]
[40,null,{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AB1610,Tablas!AI1610)","v":57550},{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AC1610,Tablas!AJ1610)","v":40687.5},{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AD1610,Tablas!AK1610)","v":33225},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,null,57550,40687.5,33225,null,null,40,null,54350,38425,31387.5]
[41,null,{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AB1611,Tablas!AI1611)","v":59287.5},{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AC1611,Tablas!AJ1611)","v":41900},{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AD1611,Tablas!AK1611)","v":34225},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,null,59287.5,41900,34225,null,null,41,null,55987.5,39575,32325]
[42,null,{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AB1612,Tablas!AI1612)","v":61062.5},{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AC1612,Tablas!AJ1612)","v":43162.5},{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AD1612,Tablas!AK1612)","v":35250},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,null,61062.5,43162.5,35250,null,null,42,null,57662.5,40762.5,33300]
[43,null,{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AB1613,Tablas!AI1613)","v":62887.5},{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AC1613,Tablas!AJ1613)","v":44462.5},{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AD1613,Tablas!AK1613)","v":36312.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43,null,62887.5,44462.5,36312.5,null,null,43,null,59400,41987.5,34287.5]
[44,null,{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AB1614,Tablas!AI1614)","v":64775},{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AC1614,Tablas!AJ1614)","v":45787.5},{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AD1614,Tablas!AK1614)","v":37400},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44,null,64775,45787.5,37400,null,null,44,null,61175,43250,35325]
[45,null,{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AB1615,Tablas!AI1615)","v":66725},{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AC1615,Tablas!AJ1615)","v":47162.5},{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AD1615,Tablas!AK1615)","v":38525},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,null,66725,47162.5,38525,null,null,45,null,63012.5,44537.5,36375]
[46,null,{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AB1616,Tablas!AI1616)","v":68725},{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AC1616,Tablas!AJ1616)","v":48575},{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AD1616,Tablas!AK1616)","v":39675},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46,null,68725,48575,39675,null,null,46,null,64900,45875,37475]
[47,null,{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AB1617,Tablas!AI1617)","v":70787.5},{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AC1617,Tablas!AJ1617)","v":50037.5},{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AD1617,Tablas!AK1617)","v":40875},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47,null,70787.5,50037.5,40875,null,null,47,null,66850,47250,38600]
[48,null,{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AB1618,Tablas!AI1618)","v":72912.5},{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AC1618,Tablas!AJ1618)","v":51537.5},{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AD1618,Tablas!AK1618)","v":42100},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48,null,72912.5,51537.5,42100,null,null,48,null,68850,48675,39750]
[49,null,{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AB1619,Tablas!AI1619)","v":75100},{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AC1619,Tablas!AJ1619)","v":53087.5},{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AD1619,Tablas!AK1619)","v":43362.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49,null,75100,53087.5,43362.5,null,null,49,null,70925,50137.5,40950]
[50,null,{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AB1620,Tablas!AI1620)","v":77350},{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AC1620,Tablas!AJ1620)","v":54675},{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AD1620,Tablas!AK1620)","v":44662.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,null,77350,54675,44662.5,null,null,50,null,73050,51637.5,42175]
[51,null,{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AB1621,Tablas!AI1621)","v":81600},{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AC1621,Tablas!AJ1621)","v":57687.5},{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AD1621,Tablas!AK1621)","v":47112.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51,null,81600,57687.5,47112.5,null,null,51,null,77062.5,54475,44500]
[52,null,{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AB1622,Tablas!AI1622)","v":86087.5},{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AC1622,Tablas!AJ1622)","v":60862.5},{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AD1622,Tablas!AK1622)","v":49712.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52,null,86087.5,60862.5,49712.5,null,null,52,null,81300,57475,46937.5]
[53,null,{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AB1623,Tablas!AI1623)","v":90825},{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AC1623,Tablas!AJ1623)","v":64200},{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AD1623,Tablas!AK1623)","v":52437.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53,null,90825,64200,52437.5,null,null,53,null,85775,60637.5,49525]
[54,null,{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AB1624,Tablas!AI1624)","v":95825},{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AC1624,Tablas!AJ1624)","v":67737.5},{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AD1624,Tablas!AK1624)","v":55325},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,54,null,95825,67737.5,55325,null,null,54,null,90500,63962.5,52250]
[55,null,{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AB1625,Tablas!AI1625)","v":101575},{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AC1625,Tablas!AJ1625)","v":71800},{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AD1625,Tablas!AK1625)","v":58650},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55,null,101575,71800,58650,null,null,55,null,95925,67800,55387.5]
[56,null,{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AB1626,Tablas!AI1626)","v":107662.5},{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AC1626,Tablas!AJ1626)","v":76112.5},{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AD1626,Tablas!AK1626)","v":62162.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,56,null,107662.5,76112.5,62162.5,null,null,56,null,101675,71875,58700]
[57,null,{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AB1627,Tablas!AI1627)","v":114125},{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AC1627,Tablas!AJ1627)","v":80675},{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AD1627,Tablas!AK1627)","v":65887.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57,null,114125,80675,65887.5,null,null,57,null,107775,76187.5,62225]
[58,null,{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AB1628,Tablas!AI1628)","v":120975},{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AC1628,Tablas!AJ1628)","v":85512.5},{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AD1628,Tablas!AK1628)","v":69850},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58,null,120975,85512.5,69850,null,null,58,null,114250,80762.5,65962.5]
[59,null,{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AB1629,Tablas!AI1629)","v":128237.5},{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AC1629,Tablas!AJ1629)","v":90650},{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AD1629,Tablas!AK1629)","v":74037.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,59,null,128237.5,90650,74037.5,null,null,59,null,121100,85600,69925]
[60,null,{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AB1630,Tablas!AI1630)","v":135925},{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AC1630,Tablas!AJ1630)","v":96087.5},{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AD1630,Tablas!AK1630)","v":78475},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60,null,135925,96087.5,78475,null,null,60,null,128362.5,90737.5,74112.5]
[61,null,{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AB1631,Tablas!AI1631)","v":144087.5},{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AC1631,Tablas!AJ1631)","v":101850},{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AD1631,Tablas!AK1631)","v":83187.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,61,null,144087.5,101850,83187.5,null,null,61,null,136075,96187.5,78562.5]
[62,null,{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AB1632,Tablas!AI1632)","v":152725},{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AC1632,Tablas!AJ1632)","v":107962.5},{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AD1632,Tablas!AK1632)","v":88175},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,62,null,152725,107962.5,88175,null,null,62,null,144237.5,101950,83275]
[63,null,{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AB1633,Tablas!AI1633)","v":161887.5},{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AC1633,Tablas!AJ1633)","v":114437.5},{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AD1633,Tablas!AK1633)","v":93475},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,63,null,161887.5,114437.5,93475,null,null,63,null,152887.5,108075,88275]
[64,null,{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AB1634,Tablas!AI1634)","v":171600},{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AC1634,Tablas!AJ1634)","v":121300},{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AD1634,Tablas!AK1634)","v":99075},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64,null,171600,121300,99075,null,null,64,null,162062.5,114562.5,93562.5]
[65,null,{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AB1635,Tablas!AI1635)","v":181900},{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AC1635,Tablas!AJ1635)","v":128587.5},{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AD1635,Tablas!AK1635)","v":105025},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,65,null,181900,128587.5,105025,null,null,65,null,171787.5,121425,99187.5]
[66,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,66,null,192812.5,136300,111325,null,null,66,null,182087.5,128712.5,105137.5]
[67,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,67,null,204387.5,144475,118000,null,null,67,null,193012.5,136437.5,111437.5]
[68,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,68,null,216650,153137.5,125087.5,null,null,68,null,204600,144625,118125]
[69,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,69,null,229650,162325,132587.5,null,null,69,null,216875,153300,125212.5]
[70,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,70,null,243425,172075,140550,null,null,70,null,229887.5,162500,132725]
[71,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,71,null,258025,182400,148975,null,null,71,null,243675,172250,140687.5]
[72,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,72,null,273512.5,193337.5,157912.5,null,null,72,null,258300,182587.5,149137.5]
[73,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,73,null,289925,204937.5,167387.5,null,null,73,null,273800,193537.5,158087.5]
[74,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,74,null,307312.5,217237.5,177437.5,null,null,74,null,290225,205150,167562.5]
[75,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,75,null,325762.5,230275,188075,null,null,75,null,307637.5,217462.5,177625]
[76,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,76,null,345300,244087.5,199362.5,null,null,76,null,326100,230512.5,188275]
[77,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,77,null,366025,258725,211325,null,null,77,null,345662.5,244337.5,199575]
[78,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,78,null,387987.5,274250,224012.5,null,null,78,null,366400,259000,211550]
[79,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,79,null,411262.5,290712.5,237450,null,null,79,null,388387.5,274537.5,224237.5]
[80,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,80,null,435937.5,308150,251700,null,null,80,null,411687.5,291012.5,237700]
[81,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,81,null,462087.5,326637.5,266800,null,null,81,null,436400,308475,251962.5]
[82,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,82,null,489825,346237.5,282800,null,null,82,null,462575,326987.5,267075]
[83,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,83,null,519212.5,367012.5,299775,null,null,83,null,490337.5,346600,283100]
[84,"o más",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,84,"o más",550362.5,389037.5,317762.5,null,null,84,"o más",519750,367400,300087.5]
[1,"Hijo",{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AB1655,Tablas!AI1655)","v":17725},{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AC1655,Tablas!AJ1655)","v":12525},{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AD1655,Tablas!AK1655)","v":10237.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"Hijo",17725,12525,10237.5,null,null,1,"Hijo",16737.5,11825,9662.5]
[2,"Hijos",{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AB1656,Tablas!AI1656)","v":27925},{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AC1656,Tablas!AJ1656)","v":19737.5},{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AD1656,Tablas!AK1656)","v":16125},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,"Hijos",27925,19737.5,16125,null,null,2,"Hijos",26375,18637.5,15225]
[3,"Hijos o más",{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AB1657,Tablas!AI1657)","v":40737.5},{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AC1657,Tablas!AJ1657)","v":28800},{"$f":"IF('Choice Global Health Plan'!$C$18=\"Zona 1\",Tablas!AD1657,Tablas!AK1657)","v":23525},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"Hijos o más",40737.5,28800,23525,null,null,3,"Hijos o más",38475,27200,22212.5]