{"text_format":"1","workbook":"xlsx","n_sheets":8,"sheets":["INGRESO DE DATOS","Global Ultimate","Global Elite","Global Premier","Global Select","Global Major Medical","Resumen Tarifas","Tablas"],"not_rendered":{"charts":0,"images":18,"macros":1,"external_links":0,"defined_names":6,"comments":1,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"INGRESO DE DATOS","index":0,"n_rows":49,"n_cols":25,"rows_kept":49,"cut":false,"hidden":false,"merged":[[55,3,55,4],[55,6,55,7],[10,0,10,12],[44,0,44,1],[36,0,36,1],[38,0,38,1],[40,0,40,1],[42,0,42,1],[14,10,14,12],[38,4,40,5],[41,4,41,5],[38,7,40,9],[41,7,41,9],[48,0,48,2],[21,20,21,24],[43,11,46,12],[10,14,10,16],[36,2,36,12],[21,14,21,18],[36,14,36,18],[44,14,44,18],[10,18,17,18],[41,14,41,16]]}
[]
[null,null,null,null,null,null,null," "," ",null,null,null,null,null,"24 years",false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Coaseguro (Panamá)",false]
[]
[]
[null,null,null,null,null,null,null," "," "]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Descuento 24 años (por edad)",null,null,null,"Type","Nuevo Negocio"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"age","Discount (%)","Parameter",null,null,"Renovación"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,35,{"$f":"1-P13/100","v":0.65}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,30,{"$f":"1-P14/100","v":0.7}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,25,0.75]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,20,0.8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,15,0.85]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,6,0.94]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All ages",0,1,null,"Type selected",1]
[]
[null,null,null,null,null,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEW BUSINESS DISCOUNT (ENTRADA MANUAL)",null,null,null,null,null,"PÓLIZAS 2020 (ENTRADA MANUAL)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ultimate","Elite","Premier","Select","Major Medical",null,"Ultimate","Elite","Premier","Select","Major Medical"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,15,15,15,15,null,15,15,15,15,15]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Descuento de 24 años:",{"$f":"IF(P2,_xlfn.SWITCH(C43,O13,Q13,O14,Q14,O15,Q15,O16,Q16,O17,Q17,O18,Q18,Q19),Q19)","v":1}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Descuento por variante de coaseguro",{"$f":"IF(P3=TRUE,0.25,1)","v":1}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Descuento si es nuevo negocio:"]
[]
["Nombre del Asegurado Titular:",null,"John Doe",null,null,null,null,null,null,null,null,null,null,null,"NEW BUSINESS DISCOUNT (MULTIPLICATION FACTOR)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ultimate","Elite","Premier","Select","Major Medical"]
["Número de adultos en la póliza:",null,2,null,"Número de dependientes\nmenores de 16 años:",null,null,"Número de dependientes\nmenores de 10 años:",null,null,null,null,null,null,{"$f":"IF($T$19=1,(O24/100),IF($T$19=3,(U24/100),0))","v":0},{"$f":"IF($T$19=1,(P24/100),IF($T$19=3,(V24/100),0))","v":0.15},0.15,0.15,0.15]
[]
["Número total de dependientes en la póliza:",null,2]
[null,null,null,null,1,null,null,1,null,null,null,null,null,null,"Descuento combinado 24 años y Nuevo Negocio"]
["Edad del Asegurado Titular:",null,32]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$19=1,\"Para nuevos negocios emitidos a partir del 1 de enero de  2024, y renovaciones de pólizas emitidas después del 15 de Abril de 2018\",IF($T$19=2,\"Para renovaciones de pólizas emitidas antes del 15 de Abril de 2018\",\"Para renovaciones de pólizas emitidas en el 2020\"))","v":"Para nuevos negocios emitidos a partir del 1 de enero de  2024, y renovaciones de pólizas emitidas después del 15 de Abril de 2018"}]
["Edad del/la cónyuge:",null," ",null,null,null,null,null,null,null,null,null,null,null,"NEW BUSINESS DISCOUNT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ultimate","Elite","Premier","Select","Major Medical"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1-O39)*$P$30","v":1},{"$f":"(1-P39)*$P$30","v":0.85},{"$f":"(1-Q39)*$P$30","v":0.85},0.85,0.85]
[]
["Tarifas en US$ | Validas: 1 de enero de 2024"]

{"sheet":"Global Ultimate","index":1,"n_rows":80,"n_cols":43,"rows_kept":80,"cut":false,"hidden":false,"merged":[[0,7,0,20],[0,22,0,35],[0,37,0,50],[30,0,30,1],[22,1,22,2],[26,0,26,1],[27,0,27,1],[29,0,29,3],[4,0,10,3],[12,1,12,3],[16,2,16,3],[43,0,43,1],[31,0,31,1],[32,0,32,1],[33,0,33,1],[34,0,34,1],[35,0,35,1],[36,0,36,1],[37,0,37,1],[38,0,38,1],[41,0,41,1],[42,0,42,1],[40,0,40,3],[56,0,56,1],[44,0,44,1],[45,0,45,1],[46,0,46,1],[47,0,47,1],[48,0,48,1],[49,0,49,1],[50,0,50,1],[51,0,51,1],[54,0,54,1],[55,0,55,1],[53,0,53,3],[70,0,70,1],[57,0,57,1],[58,0,58,1],[59,0,59,1],[60,0,60,1],[61,0,61,1],[62,0,62,1],[63,0,63,1],[67,0,67,1],[68,0,68,1],[69,0,69,1],[66,0,66,3],[79,0,82,3],[77,0,77,1],[71,0,71,1],[72,0,72,1],[73,0,73,1],[74,0,74,1],[75,0,75,1],[76,0,76,1]]}
[null,null,false,null,null,null,null,"RESUMEN DE BENEFICIOS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RESUMEN DE BENEFICIOS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RESUMEN DE BENEFICIOS"]
[]
[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," "," "," "]
[]
["Cotización de Seguro Médico Internacional\nGlobal Ultimate\nHealth Plan\nTarifas en US$ | Validas: 1 de enero de 2024"]
[]
[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",{"$f":"+'INGRESO DE DATOS'!$C$37","v":"John Doe"}]
[]
["Número de adultos en la póliza",{"$f":"+'INGRESO DE DATOS'!$C$41","v":2}]
[]
["Número de Dependientes en la póliza",{"$f":"+'INGRESO DE DATOS'!$C$39","v":2},{"$f":"IF('INGRESO DE DATOS'!$P$2=TRUE, \"Cotización para dependiente de 24 años\",\"\")","v":""}]
[]
["Número de Dependientes menores de 16 años",{"$f":"+'INGRESO DE DATOS'!$E$42","v":1},null,null,null,null,null,null," "," ",null,null,null,null,null,null,null,null,null,null,null,null,null," "," ",null,null,null,null,null,null,null,null,null,null,null,null,null," "," "]
[]
["Edad del Asegurado Titular",{"$f":"+'INGRESO DE DATOS'!$C$43","v":32},"Edad del/la conyuge",{"$f":"+'INGRESO DE DATOS'!$C$45","v":" "},null,null,null," ",false,null," ",null,null,null,null,null,null,null,null,null,null,null," ",null,null," ",null,null,null,null,null,null,null,null,null,null,null," ",null,null," "]
[]
["Fecha de la cotización",{"$f":"NOW()","v":"2024-01-09T15:08:58.210"}]
[]
[]
["DEDUCIBLES",null,"PLAN 1","PLAN 2","PLAN 3"]
["En el país de residencia",null,"$0",1000,2000]
["Fuera del país de residencia",null,"$0",1000,2000]
[]
["TARIFAS ANUALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$21,Tablas!$A$912:$G$978,3,TRUE)","v":35387.727200000001},{"$f":"VLOOKUP($B$21,Tablas!$A$912:$G$978,4,TRUE)","v":22836.279200000001},{"$f":"VLOOKUP($B$21,Tablas!$A$912:$G$978,5,TRUE)","v":0}]
["Prima para conyuge",null,{"$f":"IF($B$17=1,0,(VLOOKUP($D$21,Tablas!$A$912:$G$978,3,TRUE)))","v":{"$error":"#N/A"}},{"$f":"IF($B$17=1,0,(VLOOKUP($D$21,Tablas!$A$912:$G$978,4,TRUE)))","v":{"$error":"#N/A"}},{"$f":"IF($B$17=1,0,(VLOOKUP($D$21,Tablas!$A$912:$G$978,5,TRUE)))","v":{"$error":"#N/A"}}]
["Prima para hijo (s)",null,{"$f":"IF($B$17=1,\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!$A$979:$G$981,3,TRUE)),\n(IF($B$15>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$979:$G$981,3,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$979:$G$981,3,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$979:$G$981,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$979:$G$981,3,TRUE)))))))),\n(IF($B$15=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$979:$G$981,3,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$979:$G$981,3,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$979:$G$981,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$979:$G$981,3,TRUE)))))))),\n(IF($B$15=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$979:$G$981,3,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$979:$G$981,3,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$979:$G$981,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$979:$G$981,3,TRUE)))))))),\n\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$979:$G$981,3,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$979:$G$981,3,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$979:$G$981,3,TRUE)),0)))),0)))))))))))))),\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!$A$979:$G$981,3,TRUE)),\n(IF($B$15=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$979:$G$981,3,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$979:$G$981,3,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$979:$G$981,3,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$979:$G$981,3,TRUE)),\n0)))))))))),\n(IF($B$15=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$979:$G$981,3,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$979:$G$981,3,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$979:$G$981,3,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$979:$G$981,3,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$979:$G$981,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$979:$G$981,3,TRUE)))))))))))),\n(IF($B$15=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$979:$G$981,3,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$979:$G$981,3,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$979:$G$981,3,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$979:$G$981,3,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$979:$G$981,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$979:$G$981,3,TRUE)))))))))))),\n(IF($B$15>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$979:$G$981,3,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$979:$G$981,3,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$979:$G$981,3,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$979:$G$981,3,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$979:$G$981,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$979:$G$981,3,TRUE)))))))))))),\n\n(IF($B$15=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$979:$G$981,3,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$979:$G$981,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$979:$G$981,3,TRUE)))))))),\n\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$979:$G$981,3,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$979:$G$981,3,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$979:$G$981,3,TRUE)),0)))),0)))))))))))))))))))","v":12442.254999999999},{"$f":"IF($B$17=1,\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!$A$979:$G$981,4,TRUE)),\n(IF($B$15>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$979:$G$981,4,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$979:$G$981,4,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$979:$G$981,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$979:$G$981,4,TRUE)))))))),\n(IF($B$15=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$979:$G$981,4,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$979:$G$981,4,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$979:$G$981,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$979:$G$981,4,TRUE)))))))),\n(IF($B$15=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$979:$G$981,4,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$979:$G$981,4,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$979:$G$981,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$979:$G$981,4,TRUE)))))))),\n\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$979:$G$981,4,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$979:$G$981,4,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$979:$G$981,4,TRUE)),0)))),0)))))))))))))),\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!$A$979:$G$981,4,TRUE)),\n(IF($B$15=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$979:$G$981,4,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$979:$G$981,4,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$979:$G$981,4,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$979:$G$981,4,TRUE)),\n0)))))))))),\n(IF($B$15=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$979:$G$981,4,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$979:$G$981,4,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$979:$G$981,4,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$979:$G$981,4,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$979:$G$981,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$979:$G$981,4,TRUE)))))))))))),\n(IF($B$15=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$979:$G$981,4,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$979:$G$981,4,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$979:$G$981,4,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$979:$G$981,4,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$979:$G$981,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$979:$G$981,4,TRUE)))))))))))),\n(IF($B$15>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$979:$G$981,4,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$979:$G$981,4,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$979:$G$981,4,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$979:$G$981,4,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$979:$G$981,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$979:$G$981,4,TRUE)))))))))))),\n\n(IF($B$15=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$979:$G$981,4,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$979:$G$981,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$979:$G$981,4,TRUE)))))))),\n\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$979:$G$981,4,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$979:$G$981,4,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$979:$G$981,4,TRUE)),0)))),0)))))))))))))))))))","v":8030.8577999999998},{"$f":"IF($B$17=1,\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!$A$979:$G$981,5,TRUE)),\n(IF($B$15>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$979:$G$981,5,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$979:$G$981,5,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$979:$G$981,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$979:$G$981,5,TRUE)))))))),\n(IF($B$15=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$979:$G$981,5,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$979:$G$981,5,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$979:$G$981,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$979:$G$981,5,TRUE)))))))),\n(IF($B$15=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$979:$G$981,5,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$979:$G$981,5,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$979:$G$981,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$979:$G$981,5,TRUE)))))))),\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$979:$G$981,5,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$979:$G$981,5,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$979:$G$981,5,TRUE)),0)))),0)))))))))))))),\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!$A$979:$G$981,5,TRUE)),\n(IF($B$15=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$979:$G$981,5,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$979:$G$981,5,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$979:$G$981,5,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$979:$G$981,5,TRUE)),\n0)))))))))),\n(IF($B$15=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$979:$G$981,5,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$979:$G$981,5,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$979:$G$981,5,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$979:$G$981,5,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$979:$G$981,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$979:$G$981,5,TRUE)))))))))))),\n(IF($B$15=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$979:$G$981,5,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$979:$G$981,5,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$979:$G$981,5,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$979:$G$981,5,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$979:$G$981,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$979:$G$981,5,TRUE)))))))))))),\n(IF($B$15>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$979:$G$981,5,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$979:$G$981,5,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$979:$G$981,5,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$979:$G$981,5,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$979:$G$981,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$979:$G$981,5,TRUE)))))))))))),\n\n(IF($B$15=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$979:$G$981,5,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$979:$G$981,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$979:$G$981,5,TRUE)))))))),\n\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$979:$G$981,5,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$979:$G$981,5,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$979:$G$981,5,TRUE)),0)))),0)))))))))))))))))))","v":0}]
["Total de Prima neta",null,{"$f":"SUM(C31:C33)","v":{"$error":"#N/A"}},{"$f":"SUM(D31:D33)","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
["Tarifa administrativa anual",null,{"$f":"Tablas!$Y$2","v":86},{"$f":"Tablas!$Y$2","v":86},{"$f":"75*Tablas!$X$2","v":86.204999999999998}]
["VAT (5%)"]
["ITBMS (7%)"]
["TOTAL ANUAL",null,{"$f":"SUM(C34:C37)","v":{"$error":"#N/A"}},{"$f":"SUM(D34:D37)","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
["Ahorros en tarifas de prima para Dependientes",null,{"$f":"IF($B$17=1,IF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$979:$G$981,3,TRUE)),(VLOOKUP(2,Tablas!$A$979:$G$981,3,TRUE))))),\nIF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$979:$G$981,3,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$979:$G$981,3,TRUE)), (VLOOKUP(3,Tablas!$A$979:$G$981,3,TRUE)))))))","v":12442.254999999999},{"$f":"IF($B$17=1,IF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$979:$G$981,4,TRUE)),(VLOOKUP(2,Tablas!$A$979:$G$981,4,TRUE))))),\nIF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$979:$G$981,4,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$979:$G$981,4,TRUE)), (VLOOKUP(3,Tablas!$A$979:$G$981,4,TRUE)))))))","v":8030.8577999999998},{"$f":"IF($B$17=1,IF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$979:$G$981,5,TRUE)),(VLOOKUP(2,Tablas!$A$979:$G$981,5,TRUE))))),\nIF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$979:$G$981,5,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$979:$G$981,5,TRUE)), (VLOOKUP(3,Tablas!$A$979:$G$981,5,TRUE)))))))","v":0}]
[]
["TARIFAS SEMIANUALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$21,Tablas!$A$1439:$G$1505,3,TRUE)","v":18755.495416000002},{"$f":"VLOOKUP($B$21,Tablas!$A$1439:$G$1505,4,TRUE)","v":12103.227976000002},{"$f":"VLOOKUP($B$21,Tablas!$A$1439:$G$1505,5,TRUE)","v":0}]
["Prima para conyuge",null,{"$f":"IF($B$17=1,0,(VLOOKUP($D$21,Tablas!$A$1439:$G$1505,3,TRUE)))","v":{"$error":"#N/A"}},{"$f":"IF($B$17=1,0,(VLOOKUP($D$21,Tablas!$A$1439:$G$1505,4,TRUE)))","v":{"$error":"#N/A"}},{"$f":"IF($B$17=1,0,(VLOOKUP($D$21,Tablas!$A$1439:$G$1505,5,TRUE)))","v":{"$error":"#N/A"}}]
["Prima para hijo (s)",null,{"$f":"IF($B$17=1,\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!$A$1506:$G$1508,3,TRUE)),\n(IF($B$15>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$1506:$G$1508,3,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$1506:$G$1508,3,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$1506:$G$1508,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1506:$G$1508,3,TRUE)))))))),\n(IF($B$15=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$1506:$G$1508,3,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$1506:$G$1508,3,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$1506:$G$1508,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1506:$G$1508,3,TRUE)))))))),\n(IF($B$15=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$1506:$G$1508,3,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$1506:$G$1508,3,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$1506:$G$1508,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1506:$G$1508,3,TRUE)))))))),\n\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$1506:$G$1508,3,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$1506:$G$1508,3,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$1506:$G$1508,3,TRUE)),0)))),0)))))))))))))),\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!$A$1506:$G$1508,3,TRUE)),\n(IF($B$15=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$1506:$G$1508,3,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$1506:$G$1508,3,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$1506:$G$1508,3,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$1506:$G$1508,3,TRUE)),\n0)))))))))),\n(IF($B$15=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$1506:$G$1508,3,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$1506:$G$1508,3,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$1506:$G$1508,3,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$1506:$G$1508,3,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$1506:$G$1508,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1506:$G$1508,3,TRUE)))))))))))),\n(IF($B$15=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$1506:$G$1508,3,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$1506:$G$1508,3,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$1506:$G$1508,3,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$1506:$G$1508,3,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$1506:$G$1508,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1506:$G$1508,3,TRUE)))))))))))),\n(IF($B$15>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$1506:$G$1508,3,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$1506:$G$1508,3,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$1506:$G$1508,3,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$1506:$G$1508,3,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$1506:$G$1508,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1506:$G$1508,3,TRUE)))))))))))),\n\n(IF($B$15=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$1506:$G$1508,3,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$1506:$G$1508,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1506:$G$1508,3,TRUE)))))))),\n\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$1506:$G$1508,3,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$1506:$G$1508,3,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$1506:$G$1508,3,TRUE)),0)))),0)))))))))))))))))))","v":6594.3951500000003},{"$f":"IF($B$17=1,\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!$A$1506:$G$1508,4,TRUE)),\n(IF($B$15>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$1506:$G$1508,4,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$1506:$G$1508,4,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$1506:$G$1508,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1506:$G$1508,4,TRUE)))))))),\n(IF($B$15=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$1506:$G$1508,4,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$1506:$G$1508,4,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$1506:$G$1508,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1506:$G$1508,4,TRUE)))))))),\n(IF($B$15=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$1506:$G$1508,4,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$1506:$G$1508,4,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$1506:$G$1508,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1506:$G$1508,4,TRUE)))))))),\n\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$1506:$G$1508,4,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$1506:$G$1508,4,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$1506:$G$1508,4,TRUE)),0)))),0)))))))))))))),\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!$A$1506:$G$1508,4,TRUE)),\n(IF($B$15=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$1506:$G$1508,4,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$1506:$G$1508,4,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$1506:$G$1508,4,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$1506:$G$1508,4,TRUE)),\n0)))))))))),\n(IF($B$15=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$1506:$G$1508,4,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$1506:$G$1508,4,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$1506:$G$1508,4,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$1506:$G$1508,4,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$1506:$G$1508,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1506:$G$1508,4,TRUE)))))))))))),\n(IF($B$15=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$1506:$G$1508,4,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$1506:$G$1508,4,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$1506:$G$1508,4,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$1506:$G$1508,4,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$1506:$G$1508,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1506:$G$1508,4,TRUE)))))))))))),\n(IF($B$15>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$1506:$G$1508,4,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$1506:$G$1508,4,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$1506:$G$1508,4,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$1506:$G$1508,4,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$1506:$G$1508,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1506:$G$1508,4,TRUE)))))))))))),\n\n(IF($B$15=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$1506:$G$1508,4,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$1506:$G$1508,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1506:$G$1508,4,TRUE)))))))),\n\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$1506:$G$1508,4,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$1506:$G$1508,4,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$1506:$G$1508,4,TRUE)),0)))),0)))))))))))))))))))","v":4256.3546340000003},{"$f":"IF($B$17=1,\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!$A$1506:$G$1508,5,TRUE)),\n(IF($B$15>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$1506:$G$1508,5,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$1506:$G$1508,5,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$1506:$G$1508,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1506:$G$1508,5,TRUE)))))))),\n(IF($B$15=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$1506:$G$1508,5,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$1506:$G$1508,5,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$1506:$G$1508,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1506:$G$1508,5,TRUE)))))))),\n(IF($B$15=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$1506:$G$1508,5,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$1506:$G$1508,5,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$1506:$G$1508,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1506:$G$1508,5,TRUE)))))))),\n\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$1506:$G$1508,5,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$1506:$G$1508,5,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$1506:$G$1508,5,TRUE)),0)))),0)))))))))))))),\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!$A$1506:$G$1508,5,TRUE)),\n(IF($B$15=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$1506:$G$1508,5,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$1506:$G$1508,5,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$1506:$G$1508,5,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$1506:$G$1508,5,TRUE)),\n0)))))))))),\n(IF($B$15=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$1506:$G$1508,5,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$1506:$G$1508,5,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$1506:$G$1508,5,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$1506:$G$1508,5,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$1506:$G$1508,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1506:$G$1508,5,TRUE)))))))))))),\n(IF($B$15=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$1506:$G$1508,5,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$1506:$G$1508,5,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$1506:$G$1508,5,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$1506:$G$1508,5,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$1506:$G$1508,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1506:$G$1508,5,TRUE)))))))))))),\n(IF($B$15>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$1506:$G$1508,5,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$1506:$G$1508,5,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$1506:$G$1508,5,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$1506:$G$1508,5,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$1506:$G$1508,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1506:$G$1508,5,TRUE)))))))))))),\n\n(IF($B$15=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$1506:$G$1508,5,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$1506:$G$1508,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1506:$G$1508,5,TRUE)))))))),\n\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$1506:$G$1508,5,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$1506:$G$1508,5,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$1506:$G$1508,5,TRUE)),0)))),0)))))))))))))))))))","v":0}]
["Total de Prima neta",null,{"$f":"SUM(C42:C44)","v":{"$error":"#N/A"}},{"$f":"SUM(D42:D44)","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
["Tarifa administrativa anual",null,{"$f":"Tablas!$Y$2","v":86},{"$f":"Tablas!$Y$2","v":86},{"$f":"75*Tablas!$X$2","v":86.204999999999998}]
["VAT (5%)"]
["ITBMS (7%)"]
["TOTAL de primera cuota",null,{"$f":"SUM(C45:C48)","v":{"$error":"#N/A"}},{"$f":"SUM(D45:D48)","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
["Costo de segunda cuota",null,{"$f":"C49-C46","v":{"$error":"#N/A"}},{"$f":"D49-D46","v":{"$error":"#N/A"}},{"$f":"(E45 + E47)+((E31+E32+E33)*0.06*0.07)/2","v":{"$error":"#N/A"}}]
["TOTAL ANUAL",null,{"$f":"C49+C50","v":{"$error":"#N/A"}},{"$f":"D49+D50","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
["Ahorros en tarifas de prima para Dependientes",null,{"$f":"IF($B$17=1,IF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$1506:$G$1508,3,TRUE)),(VLOOKUP(2,Tablas!$A$1506:$G$1508,3,TRUE))))),\nIF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$1506:$G$1508,3,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$1506:$G$1508,3,TRUE)), (VLOOKUP(3,Tablas!$A$1506:$G$1508,3,TRUE)))))))","v":6594.3951500000003},{"$f":"IF($B$17=1,IF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$1506:$G$1508,4,TRUE)),(VLOOKUP(2,Tablas!$A$1506:$G$1508,4,TRUE))))),\nIF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$1506:$G$1508,4,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$1506:$G$1508,4,TRUE)), (VLOOKUP(3,Tablas!$A$1506:$G$1508,4,TRUE)))))))","v":4256.3546340000003},{"$f":"IF($B$17=1,IF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$1506:$G$1508,5,TRUE)),(VLOOKUP(2,Tablas!$A$1506:$G$1508,5,TRUE))))),\nIF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$1506:$G$1508,5,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$1506:$G$1508,5,TRUE)), (VLOOKUP(3,Tablas!$A$1506:$G$1508,5,TRUE)))))))","v":0}]
[]
["TARIFAS TRIMESTRALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$21,Tablas!$A$1061:$G$1127,3,TRUE)","v":9731.6249800000005},{"$f":"VLOOKUP($B$21,Tablas!$A$1061:$G$1127,4,TRUE)","v":6279.9767800000009},{"$f":"VLOOKUP($B$21,Tablas!$A$1061:$G$1127,5,TRUE)","v":0}]
["Prima para conyuge",null,{"$f":"IF($B$17=1,0,(VLOOKUP($D$21,Tablas!$A$1061:$G$1127,3,TRUE)))","v":{"$error":"#N/A"}},{"$f":"IF($B$17=1,0,(VLOOKUP($D$21,Tablas!$A$1061:$G$1127,4,TRUE)))","v":{"$error":"#N/A"}},{"$f":"IF($B$17=1,0,(VLOOKUP($D$21,Tablas!$A$1061:$G$1127,5,TRUE)))","v":{"$error":"#N/A"}}]
["Prima para hijo (s)",null,{"$f":"IF($B$17=1,\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!$A$1128:$G$1130,3,TRUE)),\n(IF($B$15>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$1128:$G$1130,3,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$1128:$G$1130,3,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$1128:$G$1130,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1128:$G$1130,3,TRUE)))))))),\n(IF($B$15=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$1128:$G$1130,3,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$1128:$G$1130,3,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$1128:$G$1130,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1128:$G$1130,3,TRUE)))))))),\n(IF($B$15=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$1128:$G$1130,3,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$1128:$G$1130,3,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$1128:$G$1130,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1128:$G$1130,3,TRUE)))))))),\n\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$1128:$G$1130,3,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$1128:$G$1130,3,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$1128:$G$1130,3,TRUE)),0)))),0)))))))))))))),\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!$A$1128:$G$1130,3,TRUE)),\n(IF($B$15=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$1128:$G$1130,3,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$1128:$G$1130,3,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$1128:$G$1130,3,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$1128:$G$1130,3,TRUE)),\n0)))))))))),\n(IF($B$15=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$1128:$G$1130,3,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$1128:$G$1130,3,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$1128:$G$1130,3,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$1128:$G$1130,3,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$1128:$G$1130,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1128:$G$1130,3,TRUE)))))))))))),\n(IF($B$15=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$1128:$G$1130,3,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$1128:$G$1130,3,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$1128:$G$1130,3,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$1128:$G$1130,3,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$1128:$G$1130,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1128:$G$1130,3,TRUE)))))))))))),\n(IF($B$15>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$1128:$G$1130,3,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$1128:$G$1130,3,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$1128:$G$1130,3,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$1128:$G$1130,3,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$1128:$G$1130,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1128:$G$1130,3,TRUE)))))))))))),\n\n(IF($B$15=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$1128:$G$1130,3,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$1128:$G$1130,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1128:$G$1130,3,TRUE)))))))),\n\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$1128:$G$1130,3,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$1128:$G$1130,3,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$1128:$G$1130,3,TRUE)),0)))),0)))))))))))))))))))","v":3421.6201249999999},{"$f":"IF($B$17=1,\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!$A$1128:$G$1130,4,TRUE)),\n(IF($B$15>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$1128:$G$1130,4,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$1128:$G$1130,4,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$1128:$G$1130,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1128:$G$1130,4,TRUE)))))))),\n(IF($B$15=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$1128:$G$1130,4,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$1128:$G$1130,4,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$1128:$G$1130,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1128:$G$1130,4,TRUE)))))))),\n(IF($B$15=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$1128:$G$1130,4,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$1128:$G$1130,4,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$1128:$G$1130,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1128:$G$1130,4,TRUE)))))))),\n\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$1128:$G$1130,4,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$1128:$G$1130,4,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$1128:$G$1130,4,TRUE)),0)))),0)))))))))))))),\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!$A$1128:$G$1130,4,TRUE)),\n(IF($B$15=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$1128:$G$1130,4,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$1128:$G$1130,4,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$1128:$G$1130,4,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$1128:$G$1130,4,TRUE)),\n0)))))))))),\n(IF($B$15=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$1128:$G$1130,4,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$1128:$G$1130,4,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$1128:$G$1130,4,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$1128:$G$1130,4,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$1128:$G$1130,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1128:$G$1130,4,TRUE)))))))))))),\n(IF($B$15=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$1128:$G$1130,4,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$1128:$G$1130,4,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$1128:$G$1130,4,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$1128:$G$1130,4,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$1128:$G$1130,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1128:$G$1130,4,TRUE)))))))))))),\n(IF($B$15>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$1128:$G$1130,4,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$1128:$G$1130,4,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$1128:$G$1130,4,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$1128:$G$1130,4,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$1128:$G$1130,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1128:$G$1130,4,TRUE)))))))))))),\n\n(IF($B$15=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$1128:$G$1130,4,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$1128:$G$1130,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1128:$G$1130,4,TRUE)))))))),\n\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$1128:$G$1130,4,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$1128:$G$1130,4,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$1128:$G$1130,4,TRUE)),0)))),0)))))))))))))))))))","v":2208.4858950000003},{"$f":"IF($B$17=1,\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!$A$1128:$G$1130,5,TRUE)),\n(IF($B$15>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$1128:$G$1130,5,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$1128:$G$1130,5,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$1128:$G$1130,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1128:$G$1130,5,TRUE)))))))),\n(IF($B$15=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$1128:$G$1130,5,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$1128:$G$1130,5,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$1128:$G$1130,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1128:$G$1130,5,TRUE)))))))),\n(IF($B$15=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$1128:$G$1130,5,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$1128:$G$1130,5,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$1128:$G$1130,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1128:$G$1130,5,TRUE)))))))),\n\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$1128:$G$1130,5,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$1128:$G$1130,5,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$1128:$G$1130,5,TRUE)),0)))),0)))))))))))))),\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!$A$1128:$G$1130,5,TRUE)),\n(IF($B$15=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$1128:$G$1130,5,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$1128:$G$1130,5,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$1128:$G$1130,5,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$1128:$G$1130,5,TRUE)),\n0)))))))))),\n(IF($B$15=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$1128:$G$1130,5,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$1128:$G$1130,5,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$1128:$G$1130,5,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$1128:$G$1130,5,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$1128:$G$1130,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1128:$G$1130,5,TRUE)))))))))))),\n(IF($B$15=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$1128:$G$1130,5,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$1128:$G$1130,5,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$1128:$G$1130,5,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$1128:$G$1130,5,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$1128:$G$1130,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1128:$G$1130,5,TRUE)))))))))))),\n(IF($B$15>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$1128:$G$1130,5,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$1128:$G$1130,5,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$1128:$G$1130,5,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$1128:$G$1130,5,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$1128:$G$1130,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1128:$G$1130,5,TRUE)))))))))))),\n\n(IF($B$15=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$1128:$G$1130,5,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$1128:$G$1130,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1128:$G$1130,5,TRUE)))))))),\n\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$1128:$G$1130,5,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$1128:$G$1130,5,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$1128:$G$1130,5,TRUE)),0)))),0)))))))))))))))))))","v":0}]
["Total de Prima neta",null,{"$f":"SUM(C55:C57)","v":{"$error":"#N/A"}},{"$f":"SUM(D55:D57)","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
["Tarifa administrativa anual",null,{"$f":"Tablas!$Y$2","v":86},{"$f":"Tablas!$Y$2","v":86},{"$f":"75*Tablas!$X$2","v":86.204999999999998}]
["VAT (5%)"]
["ITBMS (7%)"]
["TOTAL de primera cuota",null,{"$f":"SUM(C58:C61)","v":{"$error":"#N/A"}},{"$f":"SUM(D58:D61)","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
["Costo de tarifa trimestral 2 a 4",null,{"$f":"C62-C59","v":{"$error":"#N/A"}},{"$f":"D62-D59","v":{"$error":"#N/A"}},{"$f":"(E58 + E60)+((E31+E32+E33)*0.1*0.07)/4","v":{"$error":"#N/A"}}]
["TOTAL ANUAL",null,{"$f":"C62+(C63*3)","v":{"$error":"#N/A"}},{"$f":"D62+(D63*3)","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
["Ahorros en tarifas de prima para Dependientes",null,{"$f":"IF($B$17=1,IF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$1128:$G$1130,3,TRUE)),(VLOOKUP(2,Tablas!$A$1128:$G$1130,3,TRUE))))),\nIF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$1128:$G$1130,3,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$1128:$G$1130,3,TRUE)), (VLOOKUP(3,Tablas!$A$1128:$G$1130,3,TRUE)))))))","v":3421.6201249999999},{"$f":"IF($B$17=1,IF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$1128:$G$1130,4,TRUE)),(VLOOKUP(2,Tablas!$A$1128:$G$1130,4,TRUE))))),\nIF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$1128:$G$1130,4,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$1128:$G$1130,4,TRUE)), (VLOOKUP(3,Tablas!$A$1128:$G$1130,4,TRUE)))))))","v":2208.4858950000003},{"$f":"IF($B$17=1,IF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$1128:$G$1130,5,TRUE)),(VLOOKUP(2,Tablas!$A$1128:$G$1130,5,TRUE))))),\nIF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$1128:$G$1130,5,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$1128:$G$1130,5,TRUE)), (VLOOKUP(3,Tablas!$A$1128:$G$1130,5,TRUE)))))))","v":0}]
[]
["TARIFAS MENSUALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$21,Tablas!$A$986:$G$1052,3,TRUE)","v":3302.8545386666669},{"$f":"VLOOKUP($B$21,Tablas!$A$986:$G$1052,4,TRUE)","v":2131.3860586666669},{"$f":"VLOOKUP($B$21,Tablas!$A$986:$G$1052,5,TRUE)","v":0}]
["Prima para conyuge",null,{"$f":"IF($B$17=1,0,(VLOOKUP($D$21,Tablas!$A$986:$G$1052,3,TRUE)))","v":{"$error":"#N/A"}},{"$f":"IF($B$17=1,0,(VLOOKUP($D$21,Tablas!$A$986:$G$1052,4,TRUE)))","v":{"$error":"#N/A"}},{"$f":"IF($B$17=1,0,(VLOOKUP($D$21,Tablas!$A$986:$G$1052,5,TRUE)))","v":{"$error":"#N/A"}}]
["Prima para hijo (s)",null,{"$f":"IF($B$17=1,\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!$A$1053:$G$1055,3,TRUE)),\n(IF($B$15>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$1053:$G$1055,3,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$1053:$G$1055,3,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$1053:$G$1055,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1053:$G$1055,3,TRUE)))))))),\n(IF($B$15=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$1053:$G$1055,3,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$1053:$G$1055,3,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$1053:$G$1055,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1053:$G$1055,3,TRUE)))))))),\n(IF($B$15=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$1053:$G$1055,3,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$1053:$G$1055,3,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$1053:$G$1055,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1053:$G$1055,3,TRUE)))))))),\n\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$1053:$G$1055,3,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$1053:$G$1055,3,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$1053:$G$1055,3,TRUE)),0)))),0)))))))))))))),\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!$A$1053:$G$1055,3,TRUE)),\n(IF($B$15=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$1053:$G$1055,3,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$1053:$G$1055,3,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$1053:$G$1055,3,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$1053:$G$1055,3,TRUE)),\n0)))))))))),\n(IF($B$15=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$1053:$G$1055,3,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$1053:$G$1055,3,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$1053:$G$1055,3,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$1053:$G$1055,3,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$1053:$G$1055,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1053:$G$1055,3,TRUE)))))))))))),\n(IF($B$15=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$1053:$G$1055,3,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$1053:$G$1055,3,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$1053:$G$1055,3,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$1053:$G$1055,3,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$1053:$G$1055,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1053:$G$1055,3,TRUE)))))))))))),\n(IF($B$15>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$1053:$G$1055,3,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$1053:$G$1055,3,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$1053:$G$1055,3,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$1053:$G$1055,3,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$1053:$G$1055,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1053:$G$1055,3,TRUE)))))))))))),\n\n(IF($B$15=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$1053:$G$1055,3,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$1053:$G$1055,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$1053:$G$1055,3,TRUE)))))))),\n\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$1053:$G$1055,3,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$1053:$G$1055,3,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$1053:$G$1055,3,TRUE)),0)))),0)))))))))))))))))))","v":1161.2771333333333},{"$f":"IF($B$17=1,\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!$A$1053:$G$1055,4,TRUE)),\n(IF($B$15>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$1053:$G$1055,4,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$1053:$G$1055,4,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$1053:$G$1055,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1053:$G$1055,4,TRUE)))))))),\n(IF($B$15=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$1053:$G$1055,4,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$1053:$G$1055,4,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$1053:$G$1055,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1053:$G$1055,4,TRUE)))))))),\n(IF($B$15=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$1053:$G$1055,4,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$1053:$G$1055,4,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$1053:$G$1055,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1053:$G$1055,4,TRUE)))))))),\n\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$1053:$G$1055,4,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$1053:$G$1055,4,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$1053:$G$1055,4,TRUE)),0)))),0)))))))))))))),\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!$A$1053:$G$1055,4,TRUE)),\n(IF($B$15=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$1053:$G$1055,4,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$1053:$G$1055,4,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$1053:$G$1055,4,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$1053:$G$1055,4,TRUE)),\n0)))))))))),\n(IF($B$15=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$1053:$G$1055,4,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$1053:$G$1055,4,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$1053:$G$1055,4,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$1053:$G$1055,4,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$1053:$G$1055,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1053:$G$1055,4,TRUE)))))))))))),\n(IF($B$15=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$1053:$G$1055,4,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$1053:$G$1055,4,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$1053:$G$1055,4,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$1053:$G$1055,4,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$1053:$G$1055,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1053:$G$1055,4,TRUE)))))))))))),\n(IF($B$15>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$1053:$G$1055,4,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$1053:$G$1055,4,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$1053:$G$1055,4,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$1053:$G$1055,4,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$1053:$G$1055,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1053:$G$1055,4,TRUE)))))))))))),\n\n(IF($B$15=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$1053:$G$1055,4,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$1053:$G$1055,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$1053:$G$1055,4,TRUE)))))))),\n\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$1053:$G$1055,4,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$1053:$G$1055,4,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$1053:$G$1055,4,TRUE)),0)))),0)))))))))))))))))))","v":749.54672800000003},{"$f":"IF($B$17=1,\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!$A$1053:$G$1055,5,TRUE)),\n(IF($B$15>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$1053:$G$1055,5,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$1053:$G$1055,5,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$1053:$G$1055,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1053:$G$1055,5,TRUE)))))))),\n(IF($B$15=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$1053:$G$1055,5,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$1053:$G$1055,5,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$1053:$G$1055,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1053:$G$1055,5,TRUE)))))))),\n(IF($B$15=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$1053:$G$1055,5,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$1053:$G$1055,5,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$1053:$G$1055,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1053:$G$1055,5,TRUE)))))))),\n\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$1053:$G$1055,5,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$1053:$G$1055,5,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$1053:$G$1055,5,TRUE)),0)))),0)))))))))))))),\n(IF($B$15=0, 0,\n (IF($B$19>$B$15, (VLOOKUP($B$15,Tablas!$A$1053:$G$1055,5,TRUE)),\n(IF($B$15=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$1053:$G$1055,5,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$1053:$G$1055,5,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$1053:$G$1055,5,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$1053:$G$1055,5,TRUE)),\n0)))))))))),\n(IF($B$15=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$1053:$G$1055,5,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$1053:$G$1055,5,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$1053:$G$1055,5,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$1053:$G$1055,5,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$1053:$G$1055,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1053:$G$1055,5,TRUE)))))))))))),\n(IF($B$15=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$1053:$G$1055,5,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$1053:$G$1055,5,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$1053:$G$1055,5,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$1053:$G$1055,5,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$1053:$G$1055,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1053:$G$1055,5,TRUE)))))))))))),\n(IF($B$15>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$1053:$G$1055,5,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$1053:$G$1055,5,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$1053:$G$1055,5,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$1053:$G$1055,5,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$1053:$G$1055,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1053:$G$1055,5,TRUE)))))))))))),\n\n(IF($B$15=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$1053:$G$1055,5,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$1053:$G$1055,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$1053:$G$1055,5,TRUE)))))))),\n\n(IF($B$15=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$1053:$G$1055,5,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$1053:$G$1055,5,TRUE)),\n         0)))))),\n(IF($B$15=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$1053:$G$1055,5,TRUE)),0)))),0)))))))))))))))))))","v":0}]
["Total de Prima neta",null,{"$f":"SUM(C68:C70)","v":{"$error":"#N/A"}},{"$f":"SUM(D68:D70)","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
["Tarifa administrativa anual",null,{"$f":"Tablas!$Y$2","v":86},{"$f":"Tablas!$Y$2","v":86},{"$f":"75*Tablas!$X$2","v":86.204999999999998}]
["VAT (5%)"]
["ITBMS (7%)"]
["TOTAL de primera cuota",null,{"$f":"SUM(C71:C74)","v":{"$error":"#N/A"}},{"$f":"SUM(D71:D74)","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
["Costo de Tarifa mensual de 2 a 12",null,{"$f":"C75-C72","v":{"$error":"#N/A"}},{"$f":"D75-D72","v":{"$error":"#N/A"}},{"$f":"(E71 + E73)+((E31+E32+E33)*0.12*0.07)/12","v":{"$error":"#N/A"}}]
["TOTAL ANUAL",null,{"$f":"C75+(C76*11)","v":{"$error":"#N/A"}},{"$f":"D75+(D76*11)","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
["Ahorros en tarifas de prima para Dependientes",null,{"$f":"IF($B$17=1,IF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$1053:$G$1055,3,TRUE)),(VLOOKUP(2,Tablas!$A$1053:$G$1055,3,TRUE))))),\nIF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$1053:$G$1055,3,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$1053:$G$1055,3,TRUE)), (VLOOKUP(3,Tablas!$A$1053:$G$1055,3,TRUE)))))))","v":1161.2771333333333},{"$f":"IF($B$17=1,IF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$1053:$G$1055,4,TRUE)),(VLOOKUP(2,Tablas!$A$1053:$G$1055,4,TRUE))))),\nIF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$1053:$G$1055,4,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$1053:$G$1055,4,TRUE)), (VLOOKUP(3,Tablas!$A$1053:$G$1055,4,TRUE)))))))","v":749.54672800000003},{"$f":"IF($B$17=1,IF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$1053:$G$1055,5,TRUE)),(VLOOKUP(2,Tablas!$A$1053:$G$1055,5,TRUE))))),\nIF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$1053:$G$1055,5,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$1053:$G$1055,5,TRUE)), (VLOOKUP(3,Tablas!$A$1053:$G$1055,5,TRUE)))))))","v":0}]
[]
["Este presupuesto solamente tiene carácter informativo y en ningún momento expresa compromiso legal para suministrarle cobertura de seguro. La emisión de una póliza de seguro Bupa está sujeta a todas las evaluaciones de riesgo por parte de Bupa y a la recepción de todos los pagos de prima requeridos."]

{"sheet":"Global Elite","index":2,"n_rows":85,"n_cols":46,"rows_kept":85,"cut":false,"hidden":false,"merged":[[0,10,0,23],[0,40,0,53],[0,25,0,38],[78,0,78,1],[79,0,79,1],[60,0,60,1],[24,0,24,1],[59,0,59,1],[63,0,63,1],[64,0,64,1],[71,0,71,1],[72,0,72,1],[73,0,73,1],[56,0,56,6],[68,0,68,1],[67,0,67,1],[80,0,80,1],[81,0,81,1],[82,0,82,1],[84,0,88,6],[74,0,74,1],[75,0,75,1],[76,0,76,1],[77,0,77,1],[66,0,66,1],[65,0,65,1],[70,0,70,6],[62,0,62,1],[61,0,61,1],[58,0,58,1],[50,0,50,1],[40,0,40,1],[54,0,54,1],[53,0,53,1],[52,0,52,1],[51,0,51,1],[46,0,46,1],[47,0,47,1],[48,0,48,1],[49,0,49,1],[39,0,39,1],[45,0,45,1],[57,0,57,1],[35,0,35,1],[36,0,36,1],[42,0,42,6],[43,0,43,1],[44,0,44,1],[37,0,37,1],[38,0,38,1],[34,0,34,1],[4,0,10,6],[12,1,12,6],[20,4,20,5],[22,1,22,3],[27,0,27,1],[28,0,28,1],[30,0,30,6],[31,0,31,1],[32,0,32,1],[33,0,33,1],[16,2,16,3]]}
[null,null,null,null,null,null,null,null,null,null,"RESUMEN DE BENEFICIOS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RESUMEN DE BENEFICIOS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RESUMEN DE BENEFICIOS"]
[]
[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," "," "," "]
[]
["Cotización de Seguro Médico Internacional\nGlobal Elite Health Plan\nTarifas en US$ | Validas: 1 de enero de 2024"]
[]
[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",{"$f":"+'INGRESO DE DATOS'!$C$37","v":"John Doe"}]
[]
["Número de adultos en la póliza",{"$f":"+'INGRESO DE DATOS'!$C$39","v":2}]
[]
["Número de Dependientes en la póliza",{"$f":"+'INGRESO DE DATOS'!$C$41","v":2},{"$f":"IF('INGRESO DE DATOS'!$P$2=TRUE, \"Cotización para dependiente de 24 años\",\"\")","v":""}]
[]
["Número de Dependientes menores de 10 años",{"$f":"+'INGRESO DE DATOS'!$H$42","v":1},null,null,null,null,null,null,null,null,null," "," ",null,null,null,null,null,null,null,null,null,null,null,null,null," "," ",null,null,null,null,null,null,null,null,null,null,null,null,null," "," "]
[]
["Edad del Asegurado Titular",{"$f":"+'INGRESO DE DATOS'!$C$43","v":32},null,null,"Edad del/la conyuge",null,{"$f":"+'INGRESO DE DATOS'!$C$45","v":" "},null,null,null," ",false,null," ",null,null,null,null,null,null,null,null,null,null,null," ",false,null," ",null,null,null,null,null,null,null,null,null,null,null," ",false,null," "]
[]
["Fecha de la cotización",{"$f":"NOW()","v":"2024-01-09T15:08:58.210"}]
[]
[{"$f":"IF('INGRESO DE DATOS'!P3=TRUE,\"Variante con coaseguro fuera del país de residencia: SI\",\"Variante con coaseguro fuera del país de residencia: NO\")","v":"Variante con coaseguro fuera del país de residencia: NO"}]
[]
["DEDUCIBlES",null,"PLAN 1","PLAN 2","PLAN 3","PLAN 4","PLAN 5"]
["En el país de residencia",null,250,2000,3500,5000,10000]
["Fuera del país de residencia",null,5000,2000,3500,5000,10000]
[]
["TARIFAS ANUALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$21,Tablas!$A$6:$G$72,3,TRUE)","v":12881.613149999999},{"$f":"VLOOKUP($B$21,Tablas!$A$6:$G$72,4,TRUE)","v":11291.073429999999},{"$f":"VLOOKUP($B$21,Tablas!$A$6:$G$72,5,TRUE)","v":9253.0722900000001},{"$f":"VLOOKUP($B$21,Tablas!$A$6:$G$72,6,TRUE)","v":8022.0648899999997},{"$f":"VLOOKUP($B$21,Tablas!$A$6:$G$72,7,TRUE)","v":6111.0724499999997}]
["Prima para conyuge",null,{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$6:$G$72,3,TRUE)))","v":{"$error":"#N/A"}},{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$6:$G$72,4,TRUE)))","v":{"$error":"#N/A"}},{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$6:$G$72,5,TRUE)))","v":{"$error":"#N/A"}},{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$6:$G$72,6,TRUE)))","v":{"$error":"#N/A"}},{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$6:$G$72,7,TRUE)))","v":{"$error":"#N/A"}}]
["Prima para hijo (s)",null,{"$f":"IF($B$15=1,\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$73:$G$75,3,TRUE)),\n(IF($B$17>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))),\n(IF($B$17=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))),\n(IF($B$17=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),0)))),0)))))))))))))),\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$73:$G$75,3,TRUE)),\n(IF($B$17=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n0)))))))))),\n(IF($B$17=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))))))),\n(IF($B$17=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))))))),\n(IF($B$17>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))))))),\n\n(IF($B$17=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),0)))),0)))))))))))))))))))","v":4584.0370800000001},{"$f":"IF($B$15=1,\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$73:$G$75,4,TRUE)),\n(IF($B$17>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)))))))),\n(IF($B$17=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)))))))),\n(IF($B$17=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),0)))),0)))))))))))))),\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$73:$G$75,4,TRUE)),\n(IF($B$17=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n0)))))))))),\n(IF($B$17=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)))))))))))),\n(IF($B$17=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)))))))))))),\n(IF($B$17>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)))))))))))),\n\n(IF($B$17=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),0)))),0)))))))))))))))))))","v":4018.3598699999998},{"$f":"IF($B$15=1,\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$73:$G$75,5,TRUE)),\n(IF($B$17>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)))))))),\n(IF($B$17=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)))))))),\n(IF($B$17=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)))))))),\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),0)))),0)))))))))))))),\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$73:$G$75,5,TRUE)),\n(IF($B$17=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n0)))))))))),\n(IF($B$17=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)))))))))))),\n(IF($B$17=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)))))))))))),\n(IF($B$17>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)))))))))))),\n\n(IF($B$17=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),0)))),0)))))))))))))))))))","v":3359.86861},{"$f":"IF($B$15=1,\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$73:$G$75,6,TRUE)),\n(IF($B$17>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)))))))),\n(IF($B$17=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)))))))),\n(IF($B$17=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)))))))),\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),0)))),0)))))))))))))),\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$73:$G$75,6,TRUE)),\n(IF($B$17=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n0)))))))))),\n(IF($B$17=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)))))))))))),\n(IF($B$17=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)))))))))))),\n(IF($B$17>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)))))))))))),\n\n(IF($B$17=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),0)))),0)))))))))))))))))))","v":2914.3611699999997},{"$f":"IF($B$15=1,\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$73:$G$75,7,TRUE)),\n(IF($B$17>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))),\n(IF($B$17=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))),\n(IF($B$17=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))),\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),0)))),0)))))))))))))),\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$73:$G$75,7,TRUE)),\n(IF($B$17=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n0)))))))))),\n(IF($B$17=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))))))),\n(IF($B$17=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))))))),\n(IF($B$17>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))))))),\n\n(IF($B$17=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),0)))),0)))))))))))))))))))","v":2220.6982699999999}]
["Total de Prima neta",null,{"$f":"SUM(C32:C34)","v":{"$error":"#N/A"}},{"$f":"SUM(D32:D34)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["Ajuste por la variante con coaseguro fuera\n del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$P$3,C35*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,D35*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,E35*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,F35*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,G35*-15%,0)","v":0}]
["Tarifa administrativa annual",null,{"$f":"Tablas!$Y$2","v":86},{"$f":"Tablas!$Y$2","v":86},{"$f":"Tablas!$Y$2","v":86},{"$f":"Tablas!$Y$2","v":86},{"$f":"Tablas!$Y$2","v":86}]
["VAT (5%) :"]
["ITBMS (7%)"]
["TOTAL ANUAL",null,{"$f":"SUM(C35:C39)","v":{"$error":"#N/A"}},{"$f":"SUM(D35:D39)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"SUM(F35:F39)","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
["Ahorros en tarifas de prima para Dependientes",null,{"$f":"IF($B$15=1,IF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),(VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE))))),\nIF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,3,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$73:$G$75,3,TRUE)), (VLOOKUP(3,Tablas!$A$73:$G$75,3,TRUE)))))))","v":4584.0370800000001},{"$f":"IF($B$15=1,IF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),(VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE))))),\nIF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,4,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$73:$G$75,4,TRUE)), (VLOOKUP(3,Tablas!$A$73:$G$75,4,TRUE)))))))","v":4018.3598699999998},{"$f":"IF($B$15=1,IF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),(VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE))))),\nIF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,5,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$73:$G$75,5,TRUE)), (VLOOKUP(3,Tablas!$A$73:$G$75,5,TRUE)))))))","v":3359.86861},{"$f":"IF($B$15=1,IF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),(VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE))))),\nIF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,6,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$73:$G$75,6,TRUE)), (VLOOKUP(3,Tablas!$A$73:$G$75,6,TRUE)))))))","v":2914.3611699999997},{"$f":"IF($B$15=1,IF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),(VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE))))),\nIF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$73:$G$75,7,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$73:$G$75,7,TRUE)), (VLOOKUP(3,Tablas!$A$73:$G$75,7,TRUE)))))))","v":2220.6982699999999}]
[]
["TARIFAS SEMIANUALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$21,Tablas!$A$458:$G$524,3,TRUE)","v":6827.2549694999998},{"$f":"VLOOKUP($B$21,Tablas!$A$458:$G$524,4,TRUE)","v":5984.2689178999999},{"$f":"VLOOKUP($B$21,Tablas!$A$458:$G$524,5,TRUE)","v":4904.1283137},{"$f":"VLOOKUP($B$21,Tablas!$A$458:$G$524,6,TRUE)","v":4251.6943916999999},{"$f":"VLOOKUP($B$21,Tablas!$A$458:$G$524,7,TRUE)","v":3238.8683984999998}]
["Prima para conyuge",null,{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$458:$G$524,3,TRUE)))","v":{"$error":"#N/A"}},{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$458:$G$524,4,TRUE)))","v":{"$error":"#N/A"}},{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$458:$G$524,5,TRUE)))","v":{"$error":"#N/A"}},{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$458:$G$524,6,TRUE)))","v":{"$error":"#N/A"}},{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$458:$G$524,7,TRUE)))","v":{"$error":"#N/A"}}]
["Prima para hijo (s)",null,{"$f":"IF($B$15=1,\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$525:$G$527,3,TRUE)),\n(IF($B$17>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$525:$G$527,3,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$525:$G$527,3,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$525:$G$527,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$G$527,3,TRUE)))))))),\n(IF($B$17=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$525:$G$527,3,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$525:$G$527,3,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$G$527,3,TRUE)))))))),\n(IF($B$17=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$525:$G$527,3,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,3,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$G$527,3,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,3,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,3,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,3,TRUE)),0)))),0)))))))))))))),\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$525:$G$527,3,TRUE)),\n(IF($B$17=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$525:$G$527,3,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,3,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$525:$G$527,3,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$525:$G$527,3,TRUE)),\n0)))))))))),\n(IF($B$17=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$525:$G$527,3,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$525:$G$527,3,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,3,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$525:$G$527,3,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$525:$G$527,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$G$527,3,TRUE)))))))))))),\n(IF($B$17=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$525:$G$527,3,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$525:$G$527,3,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,3,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$525:$G$527,3,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$525:$G$527,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$G$527,3,TRUE)))))))))))),\n(IF($B$17>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$525:$G$527,3,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$525:$G$527,3,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$525:$G$527,3,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$525:$G$527,3,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$525:$G$527,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$G$527,3,TRUE)))))))))))),\n\n(IF($B$17=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,3,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$G$527,3,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,3,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,3,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,3,TRUE)),0)))),0)))))))))))))))))))","v":2429.5396524000003},{"$f":"IF($B$15=1,\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$525:$G$527,4,TRUE)),\n(IF($B$17>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$525:$G$527,4,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$525:$G$527,4,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$525:$G$527,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$G$527,4,TRUE)))))))),\n(IF($B$17=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$525:$G$527,4,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$525:$G$527,4,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$G$527,4,TRUE)))))))),\n(IF($B$17=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$525:$G$527,4,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,4,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$G$527,4,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,4,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,4,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,4,TRUE)),0)))),0)))))))))))))),\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$525:$G$527,4,TRUE)),\n(IF($B$17=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$525:$G$527,4,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,4,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$525:$G$527,4,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$525:$G$527,4,TRUE)),\n0)))))))))),\n(IF($B$17=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$525:$G$527,4,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$525:$G$527,4,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,4,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$525:$G$527,4,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$525:$G$527,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$G$527,4,TRUE)))))))))))),\n(IF($B$17=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$525:$G$527,4,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$525:$G$527,4,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,4,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$525:$G$527,4,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$525:$G$527,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$G$527,4,TRUE)))))))))))),\n(IF($B$17>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$525:$G$527,4,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$525:$G$527,4,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$525:$G$527,4,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$525:$G$527,4,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$525:$G$527,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$G$527,4,TRUE)))))))))))),\n\n(IF($B$17=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,4,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$G$527,4,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,4,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,4,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,4,TRUE)),0)))),0)))))))))))))))))))","v":2129.7307311},{"$f":"IF($B$15=1,\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$525:$G$527,5,TRUE)),\n(IF($B$17>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$525:$G$527,5,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$525:$G$527,5,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$525:$G$527,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$G$527,5,TRUE)))))))),\n(IF($B$17=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$525:$G$527,5,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$525:$G$527,5,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$G$527,5,TRUE)))))))),\n(IF($B$17=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$525:$G$527,5,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,5,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$G$527,5,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,5,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,5,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,5,TRUE)),0)))),0)))))))))))))),\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$525:$G$527,5,TRUE)),\n(IF($B$17=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$525:$G$527,5,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,5,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$525:$G$527,5,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$525:$G$527,5,TRUE)),\n0)))))))))),\n(IF($B$17=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$525:$G$527,5,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$525:$G$527,5,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,5,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$525:$G$527,5,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$525:$G$527,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$G$527,5,TRUE)))))))))))),\n(IF($B$17=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$525:$G$527,5,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$525:$G$527,5,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,5,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$525:$G$527,5,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$525:$G$527,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$G$527,5,TRUE)))))))))))),\n(IF($B$17>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$525:$G$527,5,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$525:$G$527,5,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$525:$G$527,5,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$525:$G$527,5,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$525:$G$527,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$G$527,5,TRUE)))))))))))),\n\n(IF($B$17=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,5,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$G$527,5,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,5,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,5,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,5,TRUE)),0)))),0)))))))))))))))))))","v":1780.7303633000001},{"$f":"IF($B$15=1,\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$525:$G$527,6,TRUE)),\n(IF($B$17>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$525:$G$527,6,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$525:$G$527,6,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$525:$G$527,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$G$527,7,TRUE)))))))),\n(IF($B$17=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$525:$G$527,6,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$525:$G$527,6,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$G$527,6,TRUE)))))))),\n(IF($B$17=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$525:$G$527,6,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,6,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$G$527,6,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,6,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,6,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,6,TRUE)),0)))),0)))))))))))))),\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$525:$G$527,6,TRUE)),\n(IF($B$17=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$525:$G$527,6,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,6,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$525:$G$527,6,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$525:$G$527,6,TRUE)),\n0)))))))))),\n(IF($B$17=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$525:$G$527,6,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$525:$G$527,6,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,6,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$525:$G$527,6,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$525:$G$527,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$G$527,7,TRUE)))))))))))),\n(IF($B$17=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$525:$G$527,6,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$525:$G$527,6,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,6,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$525:$G$527,6,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$525:$G$527,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$G$527,7,TRUE)))))))))))),\n(IF($B$17>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$525:$G$527,6,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$525:$G$527,6,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$525:$G$527,6,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$525:$G$527,6,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$525:$G$527,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$G$527,6,TRUE)))))))))))),\n\n(IF($B$17=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,6,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$G$527,7,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,6,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,6,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,6,TRUE)),0)))),0)))))))))))))))))))","v":1544.6114200999998},{"$f":"IF($B$15=1,\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$525:$G$527,7,TRUE)),\n(IF($B$17>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$525:$G$527,7,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$525:$G$527,7,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$525:$G$527,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$G$527,7,TRUE)))))))),\n(IF($B$17=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$525:$G$527,7,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$525:$G$527,7,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$G$527,7,TRUE)))))))),\n(IF($B$17=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$525:$G$527,7,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,7,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$G$527,7,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,7,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,7,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,7,TRUE)),0)))),0)))))))))))))),\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$525:$G$527,7,TRUE)),\n(IF($B$17=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$525:$G$527,7,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,7,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$525:$G$527,7,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$525:$G$527,7,TRUE)),\n0)))))))))),\n(IF($B$17=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$525:$G$527,7,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$525:$G$527,7,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,7,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$525:$G$527,7,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$525:$G$527,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$G$527,7,TRUE)))))))))))),\n(IF($B$17=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$525:$G$527,7,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$525:$G$527,7,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,7,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$525:$G$527,7,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$525:$G$527,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$G$527,7,TRUE)))))))))))),\n(IF($B$17>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$525:$G$527,7,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$525:$G$527,7,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$525:$G$527,7,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$525:$G$527,7,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$525:$G$527,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$G$527,7,TRUE)))))))))))),\n\n(IF($B$17=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,7,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$525:$G$527,7,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,7,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$525:$G$527,7,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,7,TRUE)),0)))),0)))))))))))))))))))","v":1176.9700831}]
["Total de Prima neta",null,{"$f":"SUM(C44:C46)","v":{"$error":"#N/A"}},{"$f":"SUM(D44:D46)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["Ajuste por la variante con coaseguro fuera\n del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$P$3,C47*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,D47*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,E47*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,F47*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,G47*-15%,0)","v":0}]
["Tarifa administrativa anual",null,{"$f":"Tablas!$Y$2","v":86},{"$f":"Tablas!$Y$2","v":86},{"$f":"Tablas!$Y$2","v":86},{"$f":"Tablas!$Y$2","v":86},{"$f":"Tablas!$Y$2","v":86}]
["VAT (5%) :"]
["ITBMS (7%)"]
["TOTAL de primera cuota",null,{"$f":"SUM(C47:C51)","v":{"$error":"#N/A"}},{"$f":"SUM(D47:D51)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["Costo de segunda cuota",null,{"$f":"C52-C49","v":{"$error":"#N/A"}},{"$f":"D52-D49","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["TOTAL ANUAL",null,{"$f":"C52+C53","v":{"$error":"#N/A"}},{"$f":"D52+D53","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"F52+F53","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
["Ahorros en tarifas de prima para Dependientes",null,{"$f":"IF($B$15=1,IF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,3,TRUE)),(VLOOKUP(2,Tablas!$A$525:$G$527,3,TRUE))))),\nIF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,3,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$525:$G$527,3,TRUE)), (VLOOKUP(3,Tablas!$A$525:$G$527,3,TRUE)))))))","v":2429.5396524000003},{"$f":"IF($B$15=1,IF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,4,TRUE)),(VLOOKUP(2,Tablas!$A$525:$G$527,4,TRUE))))),\nIF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,4,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$525:$G$527,4,TRUE)), (VLOOKUP(3,Tablas!$A$525:$G$527,4,TRUE)))))))","v":2129.7307311},{"$f":"IF($B$15=1,IF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,5,TRUE)),(VLOOKUP(2,Tablas!$A$525:$G$527,5,TRUE))))),\nIF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,5,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$525:$G$527,5,TRUE)), (VLOOKUP(3,Tablas!$A$525:$G$527,5,TRUE)))))))","v":1780.7303633000001},{"$f":"IF($B$15=1,IF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,7,TRUE)),(VLOOKUP(2,Tablas!$A$525:$G$527,7,TRUE))))),\nIF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,7,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$525:$G$527,7,TRUE)), (VLOOKUP(3,Tablas!$A$525:$G$527,7,TRUE)))))))","v":1176.9700831},{"$f":"IF($B$15=1,IF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,7,TRUE)),(VLOOKUP(2,Tablas!$A$525:$G$527,7,TRUE))))),\nIF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$525:$G$527,7,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$525:$G$527,7,TRUE)), (VLOOKUP(3,Tablas!$A$525:$G$527,7,TRUE)))))))","v":1176.9700831}]
[]
["TARIFAS TRIMESTRALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$21,Tablas!$A$685:$G$751,3,TRUE)","v":3542.4436162500001},{"$f":"VLOOKUP($B$21,Tablas!$A$685:$G$751,4,TRUE)","v":3105.04519325},{"$f":"VLOOKUP($B$21,Tablas!$A$685:$G$751,5,TRUE)","v":2544.59487975},{"$f":"VLOOKUP($B$21,Tablas!$A$685:$G$751,6,TRUE)","v":2206.0678447499999},{"$f":"VLOOKUP($B$21,Tablas!$A$685:$G$751,7,TRUE)","v":1680.54492375}]
["Prima para conyuge",null,{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$685:$G$751,3,TRUE)))","v":{"$error":"#N/A"}},{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$685:$G$751,4,TRUE)))","v":{"$error":"#N/A"}},{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$685:$G$751,5,TRUE)))","v":{"$error":"#N/A"}},{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$685:$G$751,6,TRUE)))","v":{"$error":"#N/A"}},{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$685:$G$751,7,TRUE)))","v":{"$error":"#N/A"}}]
["Prima para hijo (s)",null,{"$f":"IF($B$15=1,\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$752:$G$754,3,TRUE)),\n(IF($B$17>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$752:$G$754,3,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$752:$G$754,3,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$752:$G$754,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$G$754,3,TRUE)))))))),\n(IF($B$17=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$752:$G$754,3,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$752:$G$754,3,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$G$754,3,TRUE)))))))),\n(IF($B$17=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$752:$G$754,3,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,3,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$G$754,3,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,3,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,3,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,3,TRUE)),0)))),0)))))))))))))),\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$752:$G$754,3,TRUE)),\n(IF($B$17=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$752:$G$754,3,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,3,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$752:$G$754,3,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$752:$G$754,3,TRUE)),\n0)))))))))),\n(IF($B$17=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$752:$G$754,3,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$752:$G$754,3,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,3,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$752:$G$754,3,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$752:$G$754,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$G$754,3,TRUE)))))))))))),\n(IF($B$17=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$752:$G$754,3,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$752:$G$754,3,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,3,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$752:$G$754,3,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$752:$G$754,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$G$754,3,TRUE)))))))))))),\n(IF($B$17>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$752:$G$754,3,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$752:$G$754,3,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$752:$G$754,3,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$752:$G$754,3,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$752:$G$754,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$G$754,3,TRUE)))))))))))),\n\n(IF($B$17=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,3,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$G$754,3,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,3,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,3,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,3,TRUE)),0)))),0)))))))))))))))))))","v":1260.6101970000002},{"$f":"IF($B$15=1,\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$752:$G$754,4,TRUE)),\n(IF($B$17>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$752:$G$754,4,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$752:$G$754,4,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$752:$G$754,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$G$754,4,TRUE)))))))),\n(IF($B$17=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$752:$G$754,4,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$752:$G$754,4,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$G$754,4,TRUE)))))))),\n(IF($B$17=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$752:$G$754,4,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,4,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$G$754,4,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,4,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,4,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,4,TRUE)),0)))),0)))))))))))))),\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$752:$G$754,4,TRUE)),\n(IF($B$17=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$752:$G$754,4,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,4,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$752:$G$754,4,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$752:$G$754,4,TRUE)),\n0)))))))))),\n(IF($B$17=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$752:$G$754,4,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$752:$G$754,4,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,4,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$752:$G$754,4,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$752:$G$754,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$G$754,4,TRUE)))))))))))),\n(IF($B$17=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$752:$G$754,4,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$752:$G$754,4,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,4,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$752:$G$754,4,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$752:$G$754,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$G$754,4,TRUE)))))))))))),\n(IF($B$17>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$752:$G$754,4,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$752:$G$754,4,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$752:$G$754,4,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$752:$G$754,4,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$752:$G$754,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$G$754,4,TRUE)))))))))))),\n\n(IF($B$17=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,4,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$G$754,4,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,4,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,4,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,4,TRUE)),0)))),0)))))))))))))))))))","v":1105.0489642499999},{"$f":"IF($B$15=1,\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$752:$G$754,5,TRUE)),\n(IF($B$17>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$752:$G$754,5,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$752:$G$754,5,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$752:$G$754,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$G$754,5,TRUE)))))))),\n(IF($B$17=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$752:$G$754,5,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$752:$G$754,5,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$G$754,5,TRUE)))))))),\n(IF($B$17=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$752:$G$754,5,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,5,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$G$754,5,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,5,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,5,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,5,TRUE)),0)))),0)))))))))))))),\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$752:$G$754,5,TRUE)),\n(IF($B$17=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$752:$G$754,5,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,5,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$752:$G$754,5,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$752:$G$754,5,TRUE)),\n0)))))))))),\n(IF($B$17=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$752:$G$754,5,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$752:$G$754,5,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,5,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$752:$G$754,5,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$752:$G$754,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$G$754,5,TRUE)))))))))))),\n(IF($B$17=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$752:$G$754,5,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$752:$G$754,5,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,5,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$752:$G$754,5,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$752:$G$754,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$G$754,5,TRUE)))))))))))),\n(IF($B$17>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$752:$G$754,5,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$752:$G$754,5,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$752:$G$754,5,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$752:$G$754,5,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$752:$G$754,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$G$754,5,TRUE)))))))))))),\n\n(IF($B$17=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,5,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$G$754,5,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,5,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,5,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,5,TRUE)),0)))),0)))))))))))))))))))","v":923.96386775000008},{"$f":"IF($B$15=1,\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$752:$G$754,6,TRUE)),\n(IF($B$17>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$752:$G$754,6,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$752:$G$754,6,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$752:$G$754,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$G$754,6,TRUE)))))))),\n(IF($B$17=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$752:$G$754,6,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$752:$G$754,6,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$G$754,6,TRUE)))))))),\n(IF($B$17=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$752:$G$754,6,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,6,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$G$754,6,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,6,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,6,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,6,TRUE)),0)))),0)))))))))))))),\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$752:$G$754,6,TRUE)),\n(IF($B$17=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$752:$G$754,6,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,6,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$752:$G$754,6,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$752:$G$754,6,TRUE)),\n0)))))))))),\n(IF($B$17=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$752:$G$754,6,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$752:$G$754,6,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,6,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$752:$G$754,6,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$752:$G$754,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$G$754,6,TRUE)))))))))))),\n(IF($B$17=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$752:$G$754,6,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$752:$G$754,6,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,6,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$752:$G$754,6,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$752:$G$754,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$G$754,6,TRUE)))))))))))),\n(IF($B$17>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$752:$G$754,6,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$752:$G$754,6,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$752:$G$754,6,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$752:$G$754,6,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$752:$G$754,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$G$754,6,TRUE)))))))))))),\n\n(IF($B$17=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,6,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$G$754,6,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,6,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,6,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,6,TRUE)),0)))),0)))))))))))))))))))","v":801.44932174999997},{"$f":"IF($B$15=1,\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$752:$G$754,7,TRUE)),\n(IF($B$17>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$752:$G$754,7,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$752:$G$754,7,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$752:$G$754,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$G$754,7,TRUE)))))))),\n(IF($B$17=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$752:$G$754,7,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$752:$G$754,7,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$G$754,7,TRUE)))))))),\n(IF($B$17=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$752:$G$754,7,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,7,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$G$754,7,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,7,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,7,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,7,TRUE)),0)))),0)))))))))))))),\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$752:$G$754,7,TRUE)),\n(IF($B$17=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$752:$G$754,7,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,7,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$752:$G$754,7,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$752:$G$754,7,TRUE)),\n0)))))))))),\n(IF($B$17=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$752:$G$754,7,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$752:$G$754,7,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,7,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$752:$G$754,7,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$752:$G$754,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$G$754,7,TRUE)))))))))))),\n(IF($B$17=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$752:$G$754,7,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$752:$G$754,7,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,7,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$752:$G$754,7,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$752:$G$754,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$G$754,7,TRUE)))))))))))),\n(IF($B$17>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$752:$G$754,7,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$752:$G$754,7,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$752:$G$754,7,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$752:$G$754,7,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$752:$G$754,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$G$754,7,TRUE)))))))))))),\n\n(IF($B$17=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,7,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$752:$G$754,7,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,7,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$752:$G$754,7,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,7,TRUE)),0)))),0)))))))))))))))))))","v":610.69202425000003}]
["Total de Prima neta",null,{"$f":"SUM(C58:C60)","v":{"$error":"#N/A"}},{"$f":"SUM(D58:D60)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["Ajuste por la variante con coaseguro\n fuera del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$P$3,C61*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,D61*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,E61*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,F61*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,G61*-15%,0)","v":0}]
["Tarifa administrativa anual",null,{"$f":"Tablas!$Y$2","v":86},{"$f":"Tablas!$Y$2","v":86},{"$f":"Tablas!$Y$2","v":86},{"$f":"Tablas!$Y$2","v":86},{"$f":"Tablas!$Y$2","v":86}]
["VAT (5%) :"]
["ITBMS (7%)"]
["TOTAL de primera cuota",null,{"$f":"SUM(C61:C65)","v":{"$error":"#N/A"}},{"$f":"SUM(D61:D65)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["Costo de tarifa trimestral 2 a 4",null,{"$f":"C66-C63","v":{"$error":"#N/A"}},{"$f":"D66-D63","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["TOTAL ANUAL",null,{"$f":"C66+(C67*3)","v":{"$error":"#N/A"}},{"$f":"D66+(D67*3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"F66+(F67*3)","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
["Ahorros en tarifas de prima para Dependientes",null,{"$f":"IF($B$15=1,IF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,3,TRUE)),(VLOOKUP(2,Tablas!$A$752:$G$754,3,TRUE))))),\nIF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,3,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$752:$G$754,3,TRUE)), (VLOOKUP(3,Tablas!$A$752:$G$754,3,TRUE)))))))","v":1260.6101970000002},{"$f":"IF($B$15=1,IF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,4,TRUE)),(VLOOKUP(2,Tablas!$A$752:$G$754,4,TRUE))))),\nIF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,4,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$752:$G$754,4,TRUE)), (VLOOKUP(3,Tablas!$A$752:$G$754,4,TRUE)))))))","v":1105.0489642499999},{"$f":"IF($B$15=1,IF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,5,TRUE)),(VLOOKUP(2,Tablas!$A$752:$G$754,5,TRUE))))),\nIF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,5,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$752:$G$754,5,TRUE)), (VLOOKUP(3,Tablas!$A$752:$G$754,5,TRUE)))))))","v":923.96386775000008},{"$f":"IF($B$15=1,IF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,6,TRUE)),(VLOOKUP(2,Tablas!$A$752:$G$754,6,TRUE))))),\nIF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,6,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$752:$G$754,6,TRUE)), (VLOOKUP(3,Tablas!$A$752:$G$754,6,TRUE)))))))","v":801.44932174999997},{"$f":"IF($B$15=1,IF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,7,TRUE)),(VLOOKUP(2,Tablas!$A$752:$G$754,7,TRUE))))),\nIF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$752:$G$754,7,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$752:$G$754,7,TRUE)), (VLOOKUP(3,Tablas!$A$752:$G$754,7,TRUE)))))))","v":610.69202425000003}]
[]
["TARIFAS MENSUALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$21,Tablas!$A$80:$G$146,3,TRUE)","v":1202.2838939999999},{"$f":"VLOOKUP($B$21,Tablas!$A$80:$G$146,4,TRUE)","v":1053.8335201333332},{"$f":"VLOOKUP($B$21,Tablas!$A$80:$G$146,5,TRUE)","v":863.62008040000001},{"$f":"VLOOKUP($B$21,Tablas!$A$80:$G$146,6,TRUE)","v":748.72605639999995},{"$f":"VLOOKUP($B$21,Tablas!$A$80:$G$146,7,TRUE)","v":570.36676199999999}]
["Prima para conyuge",null,{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$80:$G$146,3,TRUE)))","v":{"$error":"#N/A"}},{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$80:$G$146,4,TRUE)))","v":{"$error":"#N/A"}},{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$80:$G$146,5,TRUE)))","v":{"$error":"#N/A"}},{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$80:$G$146,6,TRUE)))","v":{"$error":"#N/A"}},{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$80:$G$146,7,TRUE)))","v":{"$error":"#N/A"}}]
["Prima para hijo (s)",null,{"$f":"IF($B$15=1,\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$147:$G$149,3,TRUE)),\n(IF($B$17>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)))))))),\n(IF($B$17=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)))))))),\n(IF($B$17=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,3,TRUE)),0)))),0)))))))))))))),\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$147:$G$149,3,TRUE)),\n(IF($B$17=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n0)))))))))),\n(IF($B$17=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)))))))))))),\n(IF($B$17=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)))))))))))),\n(IF($B$17>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)))))))))))),\n\n(IF($B$17=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,3,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,3,TRUE)),0)))),0)))))))))))))))))))","v":427.8434608},{"$f":"IF($B$15=1,\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$147:$G$149,4,TRUE)),\n(IF($B$17>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)))))))),\n(IF($B$17=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)))))))),\n(IF($B$17=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,4,TRUE)),0)))),0)))))))))))))),\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$147:$G$149,4,TRUE)),\n(IF($B$17=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n0)))))))))),\n(IF($B$17=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)))))))))))),\n(IF($B$17=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)))))))))))),\n(IF($B$17>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)))))))))))),\n\n(IF($B$17=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,4,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,4,TRUE)),0)))),0)))))))))))))))))))","v":375.04692119999999},{"$f":"IF($B$15=1,\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$147:$G$149,5,TRUE)),\n(IF($B$17>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)))))))),\n(IF($B$17=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)))))))),\n(IF($B$17=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,5,TRUE)),0)))),0)))))))))))))),\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$147:$G$149,5,TRUE)),\n(IF($B$17=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n0)))))))))),\n(IF($B$17=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)))))))))))),\n(IF($B$17=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)))))))))))),\n(IF($B$17>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)))))))))))),\n\n(IF($B$17=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,5,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,5,TRUE)),0)))),0)))))))))))))))))))","v":313.58773693333336},{"$f":"IF($B$15=1,\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$147:$G$149,6,TRUE)),\n(IF($B$17>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)))))))),\n(IF($B$17=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)))))))),\n(IF($B$17=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),0)))),0)))))))))))))),\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$147:$G$149,6,TRUE)),\n(IF($B$17=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n0)))))))))),\n(IF($B$17=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)))))))))))),\n(IF($B$17=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)))))))))))),\n(IF($B$17>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)))))))))))),\n\n(IF($B$17=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),0)))),0)))))))))))))))))))","v":272.00704253333333},{"$f":"IF($B$15=1,\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$147:$G$149,7,TRUE)),\n(IF($B$17>4,(IF($B$19=0, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n(IF($B$19=1, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n(IF($B$19=2, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)))))))),\n(IF($B$17=4,(IF(4-$B$19=0,(VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(4-$B$19=1,(VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)))))))),\n(IF($B$17=3,(IF(3-$B$19=0,(VLOOKUP(1,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,7,TRUE)),0)))),0)))))))))))))),\n(IF($B$17=0, 0,\n (IF($B$19>$B$17, (VLOOKUP($B$17,Tablas!$A$147:$G$149,7,TRUE)),\n(IF($B$17=4,(IF(4-$B$19=0, 0,\n(IF(4-$B$19=1, (VLOOKUP(1,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(4-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(4-$B$19=3, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(4-$B$19=4, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n0)))))))))),\n(IF($B$17=5,(IF(5-$B$19=0, (VLOOKUP(1,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(5-$B$19=1, (VLOOKUP(1,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(5-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(5-$B$19=3, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(5-$B$19=4, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)))))))))))),\n(IF($B$17=6,(IF(6-$B$19=0, (VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(6-$B$19=1, (VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(6-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(6-$B$19=3, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(6-$B$19=4, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)))))))))))),\n(IF($B$17>6,(IF(7-$B$19=0, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(7-$B$19=1, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(7-$B$19=2, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(7-$B$19=3, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(7-$B$19=4, (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)))))))))))),\n\n(IF($B$17=3,(IF(3-$B$19=0,0,\n(IF(3-$B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(3-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE)),\n(VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)))))))),\n\n(IF($B$17=2,(IF(2-$B$19=0, 0,\n(IF(2-$B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,7,TRUE)),\n(IF(2-$B$19=2, (VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE)),\n         0)))))),\n(IF($B$17=1,(IF(1-$B$19=0, 0,\n(IF(1-$B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,7,TRUE)),0)))),0)))))))))))))))))))","v":207.26517186666666}]
["Total de Prima neta",null,{"$f":"SUM(C72:C74)","v":{"$error":"#N/A"}},{"$f":"SUM(D72:D74)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["Ajuste por la variante con coaseguro fuera\n del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$P$3,C75*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,D75*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,E75*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,F75*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,G75*-15%,0)","v":0}]
["Tarifa administrativa anual",null,{"$f":"Tablas!$Y$2","v":86},{"$f":"Tablas!$Y$2","v":86},{"$f":"Tablas!$Y$2","v":86},{"$f":"Tablas!$Y$2","v":86},{"$f":"Tablas!$Y$2","v":86}]
["VAT (5%) :"]
["ITBMS (7%)"]
["TOTAL de primera cuota",null,{"$f":"SUM(C75:C79)","v":{"$error":"#N/A"}},{"$f":"SUM(D75:D79)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["Costo de Tarifa mensual de 2 a 12",null,{"$f":"C80-C77","v":{"$error":"#N/A"}},{"$f":"D80-D77","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["TOTAL ANUAL",null,{"$f":"C80+(C81*11)","v":{"$error":"#N/A"}},{"$f":"D80+(D81*11)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"F80+(F81*11)","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
["Ahorros en tarifas de prima para Dependientes",null,{"$f":"IF($B$15=1,IF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,3,TRUE)),(VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE))))),\nIF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,3,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$147:$G$149,3,TRUE)), (VLOOKUP(3,Tablas!$A$147:$G$149,3,TRUE)))))))","v":427.8434608},{"$f":"IF($B$15=1,IF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,4,TRUE)),(VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE))))),\nIF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,4,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$147:$G$149,4,TRUE)), (VLOOKUP(3,Tablas!$A$147:$G$149,4,TRUE)))))))","v":375.04692119999999},{"$f":"IF($B$15=1,IF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,5,TRUE)),(VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE))))),\nIF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,5,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$147:$G$149,5,TRUE)), (VLOOKUP(3,Tablas!$A$147:$G$149,5,TRUE)))))))","v":313.58773693333336},{"$f":"IF($B$15=1,IF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),(VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE))))),\nIF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,6,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$147:$G$149,6,TRUE)), (VLOOKUP(3,Tablas!$A$147:$G$149,6,TRUE)))))))","v":272.00704253333333},{"$f":"IF($B$15=1,IF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,7,TRUE)),(VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE))))),\nIF($B$17=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$147:$G$149,7,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$147:$G$149,7,TRUE)), (VLOOKUP(3,Tablas!$A$147:$G$149,7,TRUE)))))))","v":207.26517186666666}]
[]
["Este presupuesto solamente tiene carácter informativo y en ningún momento expresa compromiso legal para suministrarle cobertura de seguro.\nLa emisión de una póliza de seguro Bupa está sujeta a todas las evaluaciones de riesgo por parte de Bupa y a la recepción de todos los pagos \nde prima requeridos."]

{"sheet":"Global Premier","index":3,"n_rows":79,"n_cols":44,"rows_kept":79,"cut":false,"hidden":false,"merged":[[0,8,0,21],[0,23,0,36],[0,38,0,51],[73,0,73,1],[22,0,22,2],[39,0,39,5],[40,0,40,1],[41,0,41,1],[42,0,42,1],[45,0,45,1],[30,0,30,1],[31,0,31,1],[34,0,34,1],[35,0,35,1],[36,0,36,1],[0,0,3,5],[78,0,81,5],[65,0,65,5],[66,0,66,1],[67,0,67,1],[68,0,68,1],[72,0,72,1],[4,0,10,5],[12,1,12,5],[18,3,18,4],[69,0,69,1],[71,0,71,1],[44,0,44,1],[57,0,57,1],[70,0,70,1],[56,0,56,1],[58,0,58,1],[46,0,46,1],[47,0,47,1],[52,0,52,5],[53,0,53,1],[54,0,54,1],[55,0,55,1],[16,2,16,3],[59,0,59,1],[60,0,60,1],[33,0,33,1],[20,1,20,2],[25,0,25,1],[26,0,26,1],[28,0,28,5],[29,0,29,1]]}
[" ",null,null,null,null,null,null,null,"RESUMEN DE BENEFICIOS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RESUMEN DE BENEFICIOS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RESUMEN DE BENEFICIOS"]
[]
[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," "," "," "]
[]
["Cotización de Seguro Médico Internacional\nGlobal Premier Health Plan\nTarifas en US$ | Validas: 1 de enero de 2024"]
[]
[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",{"$f":"+'INGRESO DE DATOS'!$C$37","v":"John Doe"}]
[]
["Número de adultos en la póliza",{"$f":"+'INGRESO DE DATOS'!$C$39","v":2}]
[]
["Número de Dependientes en la póliza",{"$f":"+'INGRESO DE DATOS'!$C$41","v":2},{"$f":"IF('INGRESO DE DATOS'!$P$2=TRUE, \"Cotización para dependiente de 24 años\",\"\")","v":""}]
[]
["Edad del Asegurado Titular",{"$f":"+'INGRESO DE DATOS'!$C$43","v":32},null,"Edad del/la conyuge",null,{"$f":"+'INGRESO DE DATOS'!$C$45","v":" "},null,null,null," "," ",null,null,null,null,null,null,null,null,null,null,null,null,null," "," ",null,null,null,null,null,null,null,null,null,null,null,null,null," "," "]
[]
["Fecha de la cotización",{"$f":"NOW()","v":"2024-01-09T15:08:58.210"},null,null,null,null,null,null," ",false,null," ",null,null,null,null,null,null,null,null,null,null,null," ",false,null," ",null,null,null,null,null,null,null,null,null,null,null," ",false,null," "]
[]
[{"$f":"IF('INGRESO DE DATOS'!P3=TRUE,\"Variante con coaseguro fuera del país de residencia: SI\",\"Variante con coaseguro fuera del país de residencia: NO\")","v":"Variante con coaseguro fuera del país de residencia: NO"}]
[null,null," ",null,null," "]
["Deducibles",null,"PLAN 1","PLAN 2","PLAN 3","PLAN 4"]
["En el país de residencia",null,250,2000,5000,10000]
["Fuera del país de residencia",null,5000,2000,5000,10000]
[]
["TARIFAS ANUALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$19,Tablas!$A$156:$G$222,3,TRUE)","v":8469.5263099999993},{"$f":"VLOOKUP($B$19,Tablas!$A$156:$G$222,4,TRUE)","v":7685.9803299999994},{"$f":"VLOOKUP($B$19,Tablas!$A$156:$G$222,5,TRUE)","v":5645.0482199999997},{"$f":"VLOOKUP($B$19,Tablas!$A$156:$G$222,6,TRUE)","v":4123.8747899999998}]
["Prima para conyuge",null,{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$156:$G$222,3,TRUE)))","v":{"$error":"#N/A"}},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$156:$G$222,4,TRUE)))","v":{"$error":"#N/A"}},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$156:$G$222,5,TRUE)))","v":{"$error":"#N/A"}},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$156:$G$222,6,TRUE)))","v":{"$error":"#N/A"}}]
["Prima para hijo (s)",null,{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$223:$G$225,3,TRUE)))","v":5120.4045899999992},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$223:$G$225,4,TRUE)))","v":4647.5414299999993},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$223:$G$225,5,TRUE)))","v":3536.7037999999998},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$223:$G$225,6,TRUE)))","v":2585.1155399999998}]
["Total de Prima neta",null,{"$f":"SUM(C30:C32)","v":{"$error":"#N/A"}},{"$f":"SUM(D30:D32)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
["Ajuste por la variante con coaseguro fuera\n del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$P$3,C33*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,D33*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,E33*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,F33*-15%,0)","v":0}]
["Tarifa administrativa anual",null,{"$f":"Tablas!$Y$2","v":86},{"$f":"Tablas!$Y$2","v":86},{"$f":"Tablas!$Y$2","v":86},{"$f":"Tablas!$Y$2","v":86}]
["VAT (5%) :"]
["ITBMS (7%)"]
["TOTAL ANUAL",null,{"$f":"SUM(C33:C37)","v":{"$error":"#N/A"}},{"$f":"SUM(D33:D37)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"SUM(F33:F37)","v":{"$error":"#N/A"}}]
[]
["TARIFAS SEMESTRALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$19,Tablas!$A$533:$G$599,3,TRUE)","v":4488.8489442999999},{"$f":"VLOOKUP($B$19,Tablas!$A$533:$G$599,4,TRUE)","v":4073.5695748999997},{"$f":"VLOOKUP($B$19,Tablas!$A$533:$G$599,5,TRUE)","v":2991.8755566},{"$f":"VLOOKUP($B$19,Tablas!$A$533:$G$599,6,TRUE)","v":2185.6536387000001}]
["Prima para conyuge",null,{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$533:$G$599,3,TRUE)))","v":{"$error":"#N/A"}},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$533:$G$599,4,TRUE)))","v":{"$error":"#N/A"}},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$533:$G$599,5,TRUE)))","v":{"$error":"#N/A"}},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$533:$G$599,6,TRUE)))","v":{"$error":"#N/A"}}]
["Prima para hijo (s)",null,{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$600:$G$602,3,TRUE)))","v":2713.8144326999995},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$600:$G$602,4,TRUE)))","v":2463.1969578999997},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$600:$G$602,5,TRUE)))","v":1874.4530139999999},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$600:$G$602,6,TRUE)))","v":1370.1112361999999}]
["Total de Prima neta",null,{"$f":"SUM(C41:C43)","v":{"$error":"#N/A"}},{"$f":"SUM(D41:D43)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
["Ajuste por la variante con coaseguro fuera\n del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$P$3,C44*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,D44*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,E44*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,F44*-15%,0)","v":0}]
["Tarifa administrativa anual",null,{"$f":"Tablas!$Y$2","v":86},{"$f":"Tablas!$Y$2","v":86},{"$f":"Tablas!$Y$2","v":86},{"$f":"Tablas!$Y$2","v":86}]
["VAT (5%) :"]
["ITBMS (7%)"]
["TOTAL de primera cuota",null,{"$f":"SUM(C44:C48)","v":{"$error":"#N/A"}},{"$f":"SUM(D44:D48)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
["Costo de segunda cuota",null,{"$f":"C49-C46","v":{"$error":"#N/A"}},{"$f":"D49-D46","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
["TOTAL ANUAL",null,{"$f":"C49+C50","v":{"$error":"#N/A"}},{"$f":"D49+D50","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"F49+F50","v":{"$error":"#N/A"}}]
[]
["TARIFAS TRIMESTRALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$19,Tablas!$A$760:$G$826,3,TRUE)","v":2329.1197352499998},{"$f":"VLOOKUP($B$19,Tablas!$A$760:$G$826,4,TRUE)","v":2113.6445907500001},{"$f":"VLOOKUP($B$19,Tablas!$A$760:$G$826,5,TRUE)","v":1552.3882605000001},{"$f":"VLOOKUP($B$19,Tablas!$A$760:$G$826,6,TRUE)","v":1134.06556725}]
["Prima para conyuge",null,{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$760:$G$826,3,TRUE)))","v":{"$error":"#N/A"}},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$760:$G$826,4,TRUE)))","v":{"$error":"#N/A"}},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$760:$G$826,5,TRUE)))","v":{"$error":"#N/A"}},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$760:$G$826,6,TRUE)))","v":{"$error":"#N/A"}}]
["Prima para hijo (s)",null,{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$827:$G$829,3,TRUE)))","v":1408.11126225},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$827:$G$829,4,TRUE)))","v":1278.0738932499999},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$827:$G$829,5,TRUE)))","v":972.59354500000006},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$827:$G$829,6,TRUE)))","v":710.90677349999999}]
["Total de Prima neta",null,{"$f":"SUM(C54:C56)","v":{"$error":"#N/A"}},{"$f":"SUM(D54:D56)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
["Ajuste por la variante con coaseguro fuera\n del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$P$3,C57*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,D57*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,E57*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,F57*-15%,0)","v":0}]
["Tarifa administrativa anual",null,{"$f":"Tablas!$Y$2","v":86},{"$f":"Tablas!$Y$2","v":86},{"$f":"Tablas!$Y$2","v":86},{"$f":"Tablas!$Y$2","v":86}]
["VAT (5%) :"]
["ITBMS (7%)"]
["TOTAL de primera cuota",null,{"$f":"SUM(C57:C61)","v":{"$error":"#N/A"}},{"$f":"SUM(D57:D61)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
["Costo de tarifa trimestral 2 a 4",null,{"$f":"C62-C59","v":{"$error":"#N/A"}},{"$f":"D62-D59","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
["TOTAL ANUAL",null,{"$f":"C62+(C63*3)","v":{"$error":"#N/A"}},{"$f":"D62+(D63*3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"F62+(F63*3)","v":{"$error":"#N/A"}}]
[]
["TARIFAS MENSUALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$19,Tablas!$A$230:$G$296,3,TRUE)","v":790.48912226666664},{"$f":"VLOOKUP($B$19,Tablas!$A$230:$G$296,4,TRUE)","v":717.35816413333328},{"$f":"VLOOKUP($B$19,Tablas!$A$230:$G$296,5,TRUE)","v":526.87116719999995},{"$f":"VLOOKUP($B$19,Tablas!$A$230:$G$296,6,TRUE)","v":384.89498040000001}]
["Prima para conyuge",null,{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$230:$G$296,3,TRUE)))","v":{"$error":"#N/A"}},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$230:$G$296,4,TRUE)))","v":{"$error":"#N/A"}},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$230:$G$296,5,TRUE)))","v":{"$error":"#N/A"}},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$230:$G$296,6,TRUE)))","v":{"$error":"#N/A"}}]
["Prima para hijo (s)",null,{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$297:$G$299,3,TRUE)))","v":477.90442839999997},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$297:$G$299,4,TRUE)))","v":433.77053346666662},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$297:$G$299,5,TRUE)))","v":330.09235466666667},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$297:$G$299,6,TRUE)))","v":241.27745039999999}]
["Total de Prima neta",null,{"$f":"SUM(C67:C69)","v":{"$error":"#N/A"}},{"$f":"SUM(D67:D69)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
["Ajuste por la variante con coaseguro fuera\n del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$P$3,C70*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,D70*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,E70*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,F70*-15%,0)","v":0}]
["Tarifa administrativa anual",null,{"$f":"Tablas!$Y$2","v":86},{"$f":"Tablas!$Y$2","v":86},{"$f":"Tablas!$Y$2","v":86},{"$f":"Tablas!$Y$2","v":86}]
["VAT (5%) :"]
["ITBMS (7%)"]
["TOTAL de primera cuota",null,{"$f":"SUM(C70:C74)","v":{"$error":"#N/A"}},{"$f":"SUM(D70:D74)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
["Costo de Tarifa mensual de 2 a 12",null,{"$f":"C75-C72","v":{"$error":"#N/A"}},{"$f":"D75-D72","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
["TOTAL ANUAL",null,{"$f":"C75+(C76*11)","v":{"$error":"#N/A"}},{"$f":"D75+(D76*11)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"F75+(F76*11)","v":{"$error":"#N/A"}}]
[]
["Este presupuesto solamente tiene carácter informativo y en ningún momento expresa compromiso legal para suministrarle cobertura de seguro. La emisión de una póliza de seguro Bupa está sujeta a todas las evaluaciones\nde riesgo por parte de Bupa y a la recepción de todos los pagos de prima requeridos."]

{"sheet":"Global Select","index":4,"n_rows":79,"n_cols":44,"rows_kept":79,"cut":false,"hidden":false,"merged":[[0,8,0,21],[0,23,0,36],[0,38,0,51],[78,0,81,5],[40,0,40,1],[41,0,41,1],[42,0,42,1],[45,0,45,1],[46,0,46,1],[58,0,58,1],[69,0,69,1],[71,0,71,1],[59,0,59,1],[60,0,60,1],[65,0,65,5],[66,0,66,1],[4,0,10,5],[20,1,20,2],[12,1,12,5],[18,3,18,4],[56,0,56,1],[34,0,34,1],[35,0,35,1],[36,0,36,1],[37,0,37,1],[39,0,39,5],[22,0,22,2],[25,0,25,1],[26,0,26,1],[28,0,28,5],[29,0,29,1],[16,2,16,3],[74,0,74,1],[75,0,75,1],[33,0,33,1],[30,0,30,1],[31,0,31,1],[67,0,67,1],[68,0,68,1],[72,0,72,1],[76,0,76,1],[44,0,44,1],[57,0,57,1],[70,0,70,1],[47,0,47,1],[48,0,48,1],[49,0,49,1],[50,0,50,1],[52,0,52,5],[53,0,53,1],[54,0,54,1],[55,0,55,1],[61,0,61,1],[62,0,62,1],[63,0,63,1],[73,0,73,1]]}
[" ",null,null,null,null,null,null,null,"RESUMEN DE BENEFICIOS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RESUMEN DE BENEFICIOS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RESUMEN DE BENEFICIOS"]
[]
[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," "," "," "]
[]
["Cotización de Seguro Médico Internacional\nGlobal Select Health Plan\nTarifas en US$ | Validas: 1 de enero de 2024"]
[]
[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",{"$f":"+'INGRESO DE DATOS'!$C$37","v":"John Doe"}]
[]
["Número de adultos en la póliza",{"$f":"+'INGRESO DE DATOS'!$C$39","v":2}]
[]
["Número de Dependientes en la póliza",{"$f":"+'INGRESO DE DATOS'!$C$41","v":2},{"$f":"IF('INGRESO DE DATOS'!$P$2=TRUE, \"Cotización para dependiente de 24 años\",\"\")","v":""}]
[]
["Edad del Asegurado Titular",{"$f":"+'INGRESO DE DATOS'!$C$43","v":32},null,"Edad del/la conyuge",null,{"$f":"+'INGRESO DE DATOS'!$C$45","v":" "},null,null,null," "," ",null,null,null,null,null,null,null,null,null,null,null,null,null," "," ",null,null,null,null,null,null,null,null,null,null,null,null,null," "," "]
[]
["Fecha de la cotización",{"$f":"NOW()","v":"2024-01-09T15:08:58.210"},null,null,null,null,null,null," ",false,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," "]
[]
[{"$f":"IF('INGRESO DE DATOS'!P3=TRUE,\"Variante con coaseguro fuera del país de residencia: SI\",\"Variante con coaseguro fuera del país de residencia: NO\")","v":"Variante con coaseguro fuera del país de residencia: NO"}]
[]
["DEDUCIBLES",null,"PLAN 1","PLAN 2","PLAN 3","PLAN 4"]
["En el país de residencia",null,250,2000,5000,10000]
["Fuera del país de residencia",null,5000,2000,5000,10000]
[]
["TARIFAS ANUALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$19,Tablas!$A$307:$G$373,3,TRUE)","v":5497.5227299999997},{"$f":"VLOOKUP($B$19,Tablas!$A$307:$G$373,4,TRUE)","v":5272.8150299999998},{"$f":"VLOOKUP($B$19,Tablas!$A$307:$G$373,5,TRUE)","v":3885.4892299999997},{"$f":"VLOOKUP($B$19,Tablas!$A$307:$G$373,6,TRUE)","v":2836.2019699999996}]
["Prima para conyuge",null,{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$307:$G$373,3,TRUE)))","v":{"$error":"#N/A"}},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$307:$G$373,4,TRUE)))","v":{"$error":"#N/A"}},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$307:$G$373,5,TRUE)))","v":{"$error":"#N/A"}},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$307:$G$373,6,TRUE)))","v":{"$error":"#N/A"}}]
["Prima para hijo (s)",null,{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$374:$G$376,3,TRUE)))","v":3579.6913600000003},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$374:$G$376,4,TRUE)))","v":3435.0968399999997},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$374:$G$376,5,TRUE)))","v":2631.0340699999997},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$374:$G$376,6,TRUE)))","v":1921.7393300000001}]
["Total de Prima neta",null,{"$f":"SUM(C30:C32)","v":{"$error":"#N/A"}},{"$f":"SUM(D30:D32)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
["Ajuste por la variante con coaseguro fuera\n del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$P$3,C33*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,D33*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,E33*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,F33*-15%,0)","v":0}]
["Tarifa administrativa anual",null,{"$f":"Tablas!$Y$2","v":86},{"$f":"Tablas!$Y$2","v":86},{"$f":"Tablas!$Y$2","v":86},{"$f":"Tablas!$Y$2","v":86}]
["VAT (5%) :"]
["ITBMS (7%)"]
["TOTAL ANUAL",null,{"$f":"SUM(C33:C37)","v":{"$error":"#N/A"}},{"$f":"SUM(D33:D37)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"SUM(F33:F37)","v":{"$error":"#N/A"}}]
[]
["TARIFAS SEMESTRALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$19,Tablas!$A$608:$G$674,3,TRUE)","v":2913.6870469},{"$f":"VLOOKUP($B$19,Tablas!$A$608:$G$674,4,TRUE)","v":2794.5919659000001},{"$f":"VLOOKUP($B$19,Tablas!$A$608:$G$674,5,TRUE)","v":2059.3092919000001},{"$f":"VLOOKUP($B$19,Tablas!$A$608:$G$674,6,TRUE)","v":1503.1870440999999}]
["Prima para conyuge",null,{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$608:$G$674,3,TRUE)))","v":{"$error":"#N/A"}},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$608:$G$674,4,TRUE)))","v":{"$error":"#N/A"}},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$608:$G$674,5,TRUE)))","v":{"$error":"#N/A"}},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$608:$G$674,6,TRUE)))","v":{"$error":"#N/A"}}]
["Prima para hijo (s)",null,{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$675:$G$677,3,TRUE)))","v":1897.2364208000001},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$675:$G$677,4,TRUE)))","v":1820.6013252},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$675:$G$677,5,TRUE)))","v":1394.4480570999999},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$675:$G$677,6,TRUE)))","v":1018.5218449000001}]
["Total de Prima neta",null,{"$f":"SUM(C41:C43)","v":{"$error":"#N/A"}},{"$f":"SUM(D41:D43)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
["Ajuste por la variante con coaseguro fuera\n del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$P$3,C44*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,D44*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,E44*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,F44*-15%,0)","v":0}]
["Tarifa administrativa anual",null,{"$f":"Tablas!$Y$2","v":86},{"$f":"Tablas!$Y$2","v":86},{"$f":"Tablas!$Y$2","v":86},{"$f":"Tablas!$Y$2","v":86}]
["VAT (5%) :"]
["ITBMS (7%)"]
["TOTAL de primera cuota",null,{"$f":"SUM(C44:C48)","v":{"$error":"#N/A"}},{"$f":"SUM(D44:D48)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
["Costo de segunda cuota",null,{"$f":"C49-C46","v":{"$error":"#N/A"}},{"$f":"D49-D46","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
["TOTAL ANUAL",null,{"$f":"C49+C50","v":{"$error":"#N/A"}},{"$f":"D49+D50","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"F49+F50","v":{"$error":"#N/A"}}]
[]
["TARIFAS TRIMESTRALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$19,Tablas!$A$835:$G$901,3,TRUE)","v":1511.8187507499999},{"$f":"VLOOKUP($B$19,Tablas!$A$835:$G$901,4,TRUE)","v":1450.02413325},{"$f":"VLOOKUP($B$19,Tablas!$A$835:$G$901,5,TRUE)","v":1068.5095382500001},{"$f":"VLOOKUP($B$19,Tablas!$A$835:$G$901,6,TRUE)","v":779.95554174999995}]
["Prima para conyuge",null,{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$835:$G$901,3,TRUE)))","v":{"$error":"#N/A"}},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$835:$G$901,4,TRUE)))","v":{"$error":"#N/A"}},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$835:$G$901,5,TRUE)))","v":{"$error":"#N/A"}},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$835:$G$901,6,TRUE)))","v":{"$error":"#N/A"}}]
["Prima para hijo (s)",null,{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$902:$G$904,3,TRUE)))","v":984.41512400000011},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$902:$G$904,4,TRUE)))","v":944.65163099999995},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$902:$G$904,5,TRUE)))","v":723.53436924999994},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$902:$G$904,6,TRUE)))","v":528.47831575000009}]
["Total de Prima neta",null,{"$f":"SUM(C54:C56)","v":{"$error":"#N/A"}},{"$f":"SUM(D54:D56)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
["Ajuste por la variante con coaseguro fuera\n del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$P$3,C57*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,D57*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,E57*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,F57*-15%,0)","v":0}]
["Tarifa administrativa anual",null,{"$f":"Tablas!$Y$2","v":86},{"$f":"Tablas!$Y$2","v":86},{"$f":"Tablas!$Y$2","v":86},{"$f":"Tablas!$Y$2","v":86}]
["VAT (5%) :"]
["ITBMS (7%)"]
["TOTAL de primera cuota",null,{"$f":"SUM(C57:C61)","v":{"$error":"#N/A"}},{"$f":"SUM(D57:D61)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
["Costo de tarifa trimestral 2 a 4",null,{"$f":"C62-C59","v":{"$error":"#N/A"}},{"$f":"D62-D59","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
["TOTAL ANUAL",null,{"$f":"C62+(C63*3)","v":{"$error":"#N/A"}},{"$f":"D62+(D63*3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"F62+(F63*3)","v":{"$error":"#N/A"}}]
[]
["TARIFAS MENSUALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$19,Tablas!$A$381:$G$447,3,TRUE)","v":513.10212146666663},{"$f":"VLOOKUP($B$19,Tablas!$A$381:$G$447,4,TRUE)","v":492.12940279999998},{"$f":"VLOOKUP($B$19,Tablas!$A$381:$G$447,5,TRUE)","v":362.64566146666664},{"$f":"VLOOKUP($B$19,Tablas!$A$381:$G$447,6,TRUE)","v":264.71218386666663}]
["Prima para conyuge",null,{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$381:$G$447,3,TRUE)))","v":{"$error":"#N/A"}},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$381:$G$447,4,TRUE)))","v":{"$error":"#N/A"}},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$381:$G$447,5,TRUE)))","v":{"$error":"#N/A"}},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$381:$G$447,6,TRUE)))","v":{"$error":"#N/A"}}]
["Prima para hijo (s)",null,{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$448:$G$450,3,TRUE)))","v":334.10452693333337},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$448:$G$450,4,TRUE)))","v":320.60903839999997},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$448:$G$450,5,TRUE)))","v":245.56317986666664},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$448:$G$450,6,TRUE)))","v":179.36233746666667}]
["Total de Prima neta",null,{"$f":"SUM(C67:C69)","v":{"$error":"#N/A"}},{"$f":"SUM(D67:D69)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
["Ajuste por la variante con coaseguro fuera\n del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$P$3,C70*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,D70*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,E70*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,F70*-15%,0)","v":0}]
["Tarifa administrativa anual",null,{"$f":"Tablas!$Y$2","v":86},{"$f":"Tablas!$Y$2","v":86},{"$f":"Tablas!$Y$2","v":86},{"$f":"Tablas!$Y$2","v":86}]
["VAT (5%) :"]
["ITBMS (7%)"]
["TOTAL de primera cuota",null,{"$f":"SUM(C70:C74)","v":{"$error":"#N/A"}},{"$f":"SUM(D70:D74)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
["Costo de Tarifa mensual de 2 a 12",null,{"$f":"C75-C72","v":{"$error":"#N/A"}},{"$f":"D75-D72","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
["TOTAL ANUAL",null,{"$f":"C75+(C76*11)","v":{"$error":"#N/A"}},{"$f":"D75+(D76*11)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"F75+(F76*11)","v":{"$error":"#N/A"}}]
[]
["Este presupuesto solamente tiene carácter informativo y en ningún momento expresa compromiso legal para suministrarle cobertura de seguro. La emisión de una póliza de seguro Bupa está sujeta a todas las evaluaciones de riesgo por parte de Bupa y a la recepción de todos los pagos de prima requeridos."]

{"sheet":"Global Major Medical","index":5,"n_rows":73,"n_cols":27,"rows_kept":73,"cut":false,"hidden":false,"merged":[[0,6,0,19],[0,21,0,34],[49,0,49,1],[72,0,77,3],[68,0,68,1],[69,0,69,1],[70,0,70,1],[61,0,61,1],[62,0,62,1],[63,0,63,1],[66,0,66,1],[67,0,67,1],[50,0,50,1],[51,0,51,1],[54,0,54,1],[55,0,55,1],[60,0,60,3],[32,0,32,1],[42,0,42,1],[43,0,43,1],[44,0,44,1],[48,0,48,3],[45,0,45,1],[46,0,46,1],[0,0,3,3],[4,0,10,3],[12,1,12,3],[23,0,23,1],[24,0,24,1],[20,1,20,2],[16,2,16,3],[26,0,26,3],[52,0,52,1],[53,0,53,1],[64,0,64,1],[65,0,65,1],[33,0,33,1],[34,0,34,1],[36,0,36,3],[37,0,37,1],[38,0,38,1],[39,0,39,1],[41,0,41,1],[27,0,27,1],[28,0,28,1],[29,0,29,1],[31,0,31,1]]}
[" ",null,null,null,null,null,"RESUMEN DE BENEFICIOS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RESUMEN DE BENEFICIOS"]
[]
[null,null,null,null," ",null,null,null,null," "," "," ",null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[]
[" Cotización de Seguro Médico Internacional\nGlobal Major Medical\nHealth Plan\nTarifas en US$ | Validas: 1 de enero de 2024"]
[]
[null,null,null,null," ",null,null,null,null," "," "," ",null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[]
[]
["Nombre del Asegurado Titular",{"$f":"+'INGRESO DE DATOS'!$C$37","v":"John Doe"}]
[]
["Número de adultos en la póliza",{"$f":"+'INGRESO DE DATOS'!$C$39","v":2}]
[]
["Número de Dependientes en la póliza",{"$f":"+'INGRESO DE DATOS'!$C$41","v":2},{"$f":"IF('INGRESO DE DATOS'!$P$2=TRUE, \"Cotización para dependiente de 24 años\",\"\")","v":""}]
[]
["Edad del Asegurado Titular",{"$f":"+'INGRESO DE DATOS'!$C$43","v":32},"Edad del/la conyuge",{"$f":"+'INGRESO DE DATOS'!$C$45","v":" "},null,null,null," "," ",null,null,null,null,null,null,null,null,null,null,null,null,null," "," "]
[]
["Fecha de la cotización",{"$f":"NOW()","v":"2024-01-09T15:08:58.210"},null,null,null,null," ",false,null," ",null,null,null,null,null,null,null,null,null,null,null," ",false,null," "]
[]
["DEDUCIBLeS",null,"PLAN 1","PLAN 2"]
["En el país de residencia",null,10000,20000]
["Fuera del país de residencia",null,10000,20000]
[]
["TARIFAS ANUALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$19,Tablas!$A$1138:$G$1204,3,TRUE)","v":3492.7392500000001},{"$f":"VLOOKUP($B$19,Tablas!$A$1138:$G$1204,4,TRUE)","v":2664.25173}]
["Prima para conyuge",null,{"$f":"IF($B$15=1,0,(VLOOKUP($D$19,Tablas!$A$1138:$G$1204,3,TRUE)))","v":{"$error":"#N/A"}},{"$f":"IF($B$15=1,0,(VLOOKUP($D$19,Tablas!$A$1138:$G$1204,4,TRUE)))","v":{"$error":"#N/A"}}]
["Prima para hijo (s)",null,{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$1205:$G$1207,3,TRUE)))","v":2100.5284999999999},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$1205:$G$1207,4,TRUE)))","v":1651.1131}]
["Total de Prima neta",null,{"$f":"SUM(C28:C30)","v":{"$error":"#N/A"}},{"$f":"SUM(D28:D30)","v":{"$error":"#N/A"}}]
["Tarifa administrativa anual",null,{"$f":"Tablas!$Y$2","v":86},{"$f":"Tablas!$Y$2","v":86}]
["VAT (5%) :"]
["ITBMS (7%)"]
["TOTAL ANUAL",null,{"$f":"SUM(C31:C34)","v":{"$error":"#N/A"}},{"$f":"SUM(D31:D34)","v":{"$error":"#N/A"}}]
[]
["TARIFAS SEMESTRALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$19,Tablas!$A$1362:$G$1428,3,TRUE)","v":1851.1518025},{"$f":"VLOOKUP($B$19,Tablas!$A$1362:$G$1428,4,TRUE)","v":1412.0534169}]
["Prima para conyuge",null,{"$f":"IF($B$15=1,0,(VLOOKUP($D$19,Tablas!$A$1362:$G$1428,3,TRUE)))","v":{"$error":"#N/A"}},{"$f":"IF($B$15=1,0,(VLOOKUP($D$19,Tablas!$A$1362:$G$1428,4,TRUE)))","v":{"$error":"#N/A"}}]
["Prima para hijo (s)",null,{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$1429:$G$1431,3,TRUE)))","v":1113.280105},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$1429:$G$1431,4,TRUE)))","v":875.08994300000006}]
["Total de Prima neta",null,{"$f":"SUM(C38:C40)","v":{"$error":"#N/A"}},{"$f":"SUM(D38:D40)","v":{"$error":"#N/A"}}]
["Tarifa administrativa anual",null,{"$f":"Tablas!$Y$2","v":86},{"$f":"Tablas!$Y$2","v":86}]
["VAT (5%) :"]
["ITBMS (7%)"]
["TOTAL de primera cuota",null,{"$f":"SUM(C41:C44)","v":{"$error":"#N/A"}},{"$f":"SUM(D41:D44)","v":{"$error":"#N/A"}}]
["Costo de segunda cuota",null,{"$f":"C45-C42","v":{"$error":"#N/A"}},{"$f":"D45-D42","v":{"$error":"#N/A"}}]
["TOTAL ANUAL",null,{"$f":"C45+C46","v":{"$error":"#N/A"}},{"$f":"D45+D46","v":{"$error":"#N/A"}}]
[]
["TARIFAS TRIMESTRALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$19,Tablas!$A$1287:$G$1353,3,TRUE)","v":960.50329375000013},{"$f":"VLOOKUP($B$19,Tablas!$A$1287:$G$1353,4,TRUE)","v":732.66922575000001}]
["Prima para conyuge",null,{"$f":"IF($B$15=1,0,(VLOOKUP($D$19,Tablas!$A$1287:$G$1353,3,TRUE)))","v":{"$error":"#N/A"}},{"$f":"IF($B$15=1,0,(VLOOKUP($D$19,Tablas!$A$1287:$G$1353,4,TRUE)))","v":{"$error":"#N/A"}}]
["Prima para hijo (s)",null,{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$1354:$G$1356,3,TRUE)))","v":577.64533749999998},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$1354:$G$1356,4,TRUE)))","v":454.05610250000007}]
["Total de Prima neta",null,{"$f":"SUM(C50:C52)","v":{"$error":"#N/A"}},{"$f":"SUM(D50:D52)","v":{"$error":"#N/A"}}]
["Tarifa administrativa anual",null,{"$f":"Tablas!$Y$2","v":86},{"$f":"Tablas!$Y$2","v":86}]
["VAT (5%) :"]
["ITBMS (7%)"]
["TOTAL de primera cuota",null,{"$f":"SUM(C53:C56)","v":{"$error":"#N/A"}},{"$f":"SUM(D53:D56)","v":{"$error":"#N/A"}}]
["Costo de tarifa trimestral 2 a 4",null,{"$f":"C57-C54","v":{"$error":"#N/A"}},{"$f":"D57-D54","v":{"$error":"#N/A"}}]
["TOTAL ANUAL",null,{"$f":"C57+(C58*3)","v":{"$error":"#N/A"}},{"$f":"D57+(D58*3)","v":{"$error":"#N/A"}}]
[]
["TARIFAS MENSUALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$19,Tablas!$A$1212:$G$1278,3,TRUE)","v":325.98899666666671},{"$f":"VLOOKUP($B$19,Tablas!$A$1212:$G$1278,4,TRUE)","v":248.6634948}]
["Prima para conyuge",null,{"$f":"IF($B$15=1,0,(VLOOKUP($D$19,Tablas!$A$1212:$G$1278,3,TRUE)))","v":{"$error":"#N/A"}},{"$f":"IF($B$15=1,0,(VLOOKUP($D$19,Tablas!$A$1212:$G$1278,4,TRUE)))","v":{"$error":"#N/A"}}]
["Prima para hijo (s)",null,{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$1279:$G$1281,3,TRUE)))","v":196.04932666666667},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$1279:$G$1281,4,TRUE)))","v":154.10388933333334}]
["Total de Prima neta",null,{"$f":"SUM(C62:C64)","v":{"$error":"#N/A"}},{"$f":"SUM(D62:D64)","v":{"$error":"#N/A"}}]
["Tarifa administrativa anual",null,{"$f":"Tablas!$Y$2","v":86},{"$f":"Tablas!$Y$2","v":86}]
["VAT (5%) :"]
["ITBMS (7%)"]
["TOTAL de primera cuota",null,{"$f":"SUM(C65:C68)","v":{"$error":"#N/A"}},{"$f":"SUM(D65:D68)","v":{"$error":"#N/A"}}]
["Costo de Tarifa mensual de 2 a 12",null,{"$f":"C69-C66","v":{"$error":"#N/A"}},{"$f":"D69-D66","v":{"$error":"#N/A"}}]
["TOTAL ANUAL",null,{"$f":"C69+(C70*11)","v":{"$error":"#N/A"}},{"$f":"D69+(D70*11)","v":{"$error":"#N/A"}}]
[]
["Este presupuesto solamente tiene carácter informativo y en ningún momento expresa compromiso legal para suministrarle cobertura de seguro. La emisión de una póliza de seguro Bupa está sujeta a todas las evaluaciones de riesgo por parte de Bupa y a la recepción de todos los pagos de prima requeridos."]

{"sheet":"Resumen Tarifas","index":6,"n_rows":90,"n_cols":6,"rows_kept":90,"cut":false,"hidden":false,"merged":[[22,0,22,2],[89,0,96,5],[0,0,3,5],[4,0,10,5],[20,1,20,2],[12,1,12,5],[40,0,47,0],[54,0,61,0],[67,0,74,0],[80,0,87,0],[50,5,61,5],[22,4,34,5],[63,5,74,5],[76,3,87,5],[71,1,71,4],[73,1,73,4],[46,1,46,5],[50,0,50,4],[40,1,40,5],[42,1,42,5],[26,1,26,2],[28,1,28,2],[30,1,30,2],[32,1,32,2],[16,2,16,3],[86,1,86,2],[36,0,36,5],[76,0,76,2],[82,1,82,2],[84,1,84,2],[54,1,54,4],[56,1,56,4],[58,1,58,4],[60,1,60,4],[63,0,63,4],[67,1,67,4],[69,1,69,4],[80,1,80,2],[26,0,33,0],[44,1,44,5]]}
[" "]
[]
[]
[]
["Cotización de Seguro Médico Internacional\nGlobal Major Health Plans\nResumen de Tarifas\nTarifas en US$ | Validas: 1 de enero de 2024"]
[]
[]
[]
[]
[]
[]
[]
["Nombre del Asegurado Titular",{"$f":"+'INGRESO DE DATOS'!$C$37","v":"John Doe"}]
[]
["Número de adultos en la póliza",{"$f":"+'INGRESO DE DATOS'!$C$39","v":2}]
[]
["Número de Dependientes en la póliza",{"$f":"+'INGRESO DE DATOS'!$C$41","v":2},{"$f":"IF('INGRESO DE DATOS'!$P$2=TRUE, \"Cotización para dependiente de 24 años\",\"\")","v":""}]
[]
["Edad del Asegurado Titular",{"$f":"+'INGRESO DE DATOS'!$C$43","v":32},null,null,"Edad del/la conyuge",{"$f":"+'INGRESO DE DATOS'!$C$45","v":" "}]
[]
["Fecha de la cotización",{"$f":"NOW()","v":"2024-01-09T15:08:58.210"}]
[]
["GLOBAL ULTIMATE HEALTH PLAN"]
["DEDUCIBLES","PLAN 1","PLAN 2"]
["En el país de residencia","$0",1000]
["Fuera del país de residencia","$0",1000]
[null,"TARIFAS ANUALES"]
[null,{"$f":"'Global Ultimate'!C38","v":{"$error":"#N/A"}},{"$f":"'Global Ultimate'!D38","v":{"$error":"#N/A"}}]
[null,"TARIFAS SEMESTRALES"]
[null,{"$f":"'Global Ultimate'!C50","v":{"$error":"#N/A"}},{"$f":"'Global Ultimate'!D50","v":{"$error":"#N/A"}}]
[null,"TARIFAS TRIMESTRALES"]
[null,{"$f":"'Global Ultimate'!C63","v":{"$error":"#N/A"}},{"$f":"'Global Ultimate'!D63","v":{"$error":"#N/A"}}]
[null,"TARIFAS MENSUALES"]
[null,{"$f":"'Global Ultimate'!C76","v":{"$error":"#N/A"}},{"$f":"'Global Ultimate'!D76","v":{"$error":"#N/A"}}]
["Ahorros en tarifas de prima   \n para Dependientes*",{"$f":"'Global Ultimate'!C39","v":12442.254999999999},{"$f":"'Global Ultimate'!D39","v":8030.8577999999998}]
[]
["GLOBAL ELITE HEALTH PLAN"]
["DEDUCIBLES","PLAN 1","PLAN 2","PLAN 3","PLAN 4","PLAN 5"]
["En el país de residencia",250,2000,3500,5000,10000]
["Fuera del país de residencia",5000,2000,3500,5000,10000]
[null,"TARIFAS ANUALES"]
[null,{"$f":"+'Global Elite'!C40","v":{"$error":"#N/A"}},{"$f":"+'Global Elite'!D40","v":{"$error":"#N/A"}},{"$f":"+'Global Elite'!E40","v":{"$error":"#N/A"}},{"$f":"+'Global Elite'!F40","v":{"$error":"#N/A"}},{"$f":"+'Global Elite'!G40","v":{"$error":"#N/A"}}]
[null,"TARIFAS SEMESTRALES"]
[null,{"$f":"+'Global Elite'!C53","v":{"$error":"#N/A"}},{"$f":"+'Global Elite'!D53","v":{"$error":"#N/A"}},{"$f":"+'Global Elite'!E53","v":{"$error":"#N/A"}},{"$f":"+'Global Elite'!F53","v":{"$error":"#N/A"}},{"$f":"+'Global Elite'!G53","v":{"$error":"#N/A"}}]
[null,"TARIFAS TRIMESTRALES"]
[null,{"$f":"+'Global Elite'!C67","v":{"$error":"#N/A"}},{"$f":"+'Global Elite'!D67","v":{"$error":"#N/A"}},{"$f":"+'Global Elite'!E67","v":{"$error":"#N/A"}},{"$f":"+'Global Elite'!F67","v":{"$error":"#N/A"}},{"$f":"+'Global Elite'!G67","v":{"$error":"#N/A"}}]
[null,"TARIFAS MENSUALES"]
[null,{"$f":"+'Global Elite'!C81","v":{"$error":"#N/A"}},{"$f":"+'Global Elite'!D81","v":{"$error":"#N/A"}},{"$f":"+'Global Elite'!E81","v":{"$error":"#N/A"}},{"$f":"+'Global Elite'!F81","v":{"$error":"#N/A"}},{"$f":"+'Global Elite'!G81","v":{"$error":"#N/A"}}]
["Ahorros en tarifas de prima \n para Dependientes*",{"$f":"+'Global Elite'!C41","v":4584.0370800000001},{"$f":"+'Global Elite'!D41","v":4018.3598699999998},{"$f":"+'Global Elite'!E41","v":3359.86861},{"$f":"+'Global Elite'!F41","v":2914.3611699999997},{"$f":"+'Global Elite'!G41","v":2220.6982699999999}]
[]
["GLOBAL PREMIER HEALTH PLAN"]
["DEDUCIBLES","PLAN 1","PLAN 2","PLAN 3","PLAN 4"]
["En el país de residencia",250,2000,5000,10000]
["Fuera del país de residencia",5000,2000,5000,10000]
[null,"TARIFAS ANUALES"]
[null,{"$f":"+'Global Premier'!C38","v":{"$error":"#N/A"}},{"$f":"+'Global Premier'!D38","v":{"$error":"#N/A"}},{"$f":"+'Global Premier'!E38","v":{"$error":"#N/A"}},{"$f":"+'Global Premier'!F38","v":{"$error":"#N/A"}}]
[null,"TARIFAS SEMESTRALES"]
[null,{"$f":"+'Global Premier'!C50","v":{"$error":"#N/A"}},{"$f":"+'Global Premier'!D50","v":{"$error":"#N/A"}},{"$f":"+'Global Premier'!E50","v":{"$error":"#N/A"}},{"$f":"+'Global Premier'!F50","v":{"$error":"#N/A"}}]
[null,"TARIFAS TRIMESTRALES"]
[null,{"$f":"+'Global Premier'!C63","v":{"$error":"#N/A"}},{"$f":"+'Global Premier'!D63","v":{"$error":"#N/A"}},{"$f":"+'Global Premier'!E63","v":{"$error":"#N/A"}},{"$f":"+'Global Premier'!F63","v":{"$error":"#N/A"}}]
[null,"TARIFAS MENSUALES"]
[null,{"$f":"+'Global Premier'!C76","v":{"$error":"#N/A"}},{"$f":"+'Global Premier'!D76","v":{"$error":"#N/A"}},{"$f":"+'Global Premier'!E76","v":{"$error":"#N/A"}},{"$f":"+'Global Premier'!F76","v":{"$error":"#N/A"}}]
[]
["GLOBAL SELECT HEALTH PLAN"]
["DEDUCIBLES","PLAN 1","PLAN 2","PLAN 3","PLAN 4"]
[" En el país de residencia ",250,2000,5000,10000]
[" Fuera del país de residencia ",5000,2000,5000,10000]
[null,"TARIFAS ANUALES"]
[null,{"$f":"+'Global Select'!C38","v":{"$error":"#N/A"}},{"$f":"+'Global Select'!D38","v":{"$error":"#N/A"}},{"$f":"+'Global Select'!E38","v":{"$error":"#N/A"}},{"$f":"+'Global Select'!F38","v":{"$error":"#N/A"}}]
[null,"TARIFAS SEMESTRALES"]
[null,{"$f":"+'Global Select'!C50","v":{"$error":"#N/A"}},{"$f":"+'Global Select'!D50","v":{"$error":"#N/A"}},{"$f":"+'Global Select'!E50","v":{"$error":"#N/A"}},{"$f":"+'Global Select'!F50","v":{"$error":"#N/A"}}]
[null,"TARIFAS TRIMESTRALES"]
[null,{"$f":"+'Global Select'!C63","v":{"$error":"#N/A"}},{"$f":"+'Global Select'!D63","v":{"$error":"#N/A"}},{"$f":"+'Global Select'!E63","v":{"$error":"#N/A"}},{"$f":"+'Global Select'!F63","v":{"$error":"#N/A"}}]
[null,"TARIFAS MENSUALES"]
[null,{"$f":"+'Global Select'!C76","v":{"$error":"#N/A"}},{"$f":"+'Global Select'!D76","v":{"$error":"#N/A"}},{"$f":"+'Global Select'!E76","v":{"$error":"#N/A"}},{"$f":"+'Global Select'!F76","v":{"$error":"#N/A"}}]
[]
["GLOBAL MAJOR MEDICAL HEALTH PLAN"]
["DEDUCIBLES","PLAN 1","PLAN 2"]
[" En el país de residencia ",10000,20000]
[" Fuera del país de residencia ",10000,20000]
[null,"TARIFAS ANUALES"]
[null,{"$f":"'Global Major Medical'!C35","v":{"$error":"#N/A"}},{"$f":"'Global Major Medical'!D35","v":{"$error":"#N/A"}}]
[null,"TARIFAS SEMESTRALES"]
[null,{"$f":"'Global Major Medical'!C46","v":{"$error":"#N/A"}},{"$f":"'Global Major Medical'!D46","v":{"$error":"#N/A"}}]
[null,"TARIFAS TRIMESTRALES"]
[null,{"$f":"'Global Major Medical'!C58","v":{"$error":"#N/A"}},{"$f":"'Global Major Medical'!D58","v":{"$error":"#N/A"}}]
[null,"TARIFAS MENSUALES"]
[null,{"$f":"'Global Major Medical'!C70","v":{"$error":"#N/A"}},{"$f":"'Global Major Medical'!D70","v":{"$error":"#N/A"}}]
[]
["Este presupuesto solamente tiene carácter informativo y en ningún momento expresa compromiso legal para suministrarle cobertura de seguro. La emisión de una póliza de seguro Bupa está sujeta a todas las evaluaciones de riesgo por parte de Bupa y a la recepción de todos los pagos de prima requeridos.\n\nUna tarifa administrativa de US$75 se cargará automáticamente al primer pago.\n\n*Basado en un modo de pago anual"]

{"sheet":"Tablas","index":7,"n_rows":1508,"n_cols":25,"rows_kept":1508,"cut":false,"hidden":true,"merged":[[1435,0,1435,6],[1437,0,1437,1],[1436,2,1436,6],[1357,0,1357,6],[1358,0,1358,6],[1360,0,1360,1],[1359,2,1359,6],[1434,0,1434,6],[1210,0,1210,1],[1209,2,1209,6],[1282,0,1282,6],[1283,0,1283,6],[1285,0,1285,1],[1284,2,1284,6],[1133,0,1133,6],[1134,0,1134,6],[1136,0,1136,1],[1135,2,1135,6],[1208,0,1208,6],[984,0,984,1],[983,2,983,6],[1056,0,1056,6],[1057,0,1057,6],[1059,0,1059,1],[1058,2,1058,6],[907,0,907,6],[908,0,908,6],[910,0,910,1],[909,2,909,6],[982,0,982,6],[1,0,1,6],[2,0,2,6],[78,0,78,1],[77,2,77,6],[76,0,76,6],[4,0,4,1],[3,2,3,6],[153,2,153,6],[226,0,226,6],[228,0,228,1],[377,0,377,6],[227,2,227,6],[302,0,302,6],[303,0,303,6],[305,0,305,1],[304,2,304,6],[833,0,833,1],[832,2,832,6],[756,0,756,6],[680,0,680,6],[681,0,681,6],[683,0,683,1],[682,2,682,6],[755,0,755,6],[831,0,831,6],[531,0,531,1],[530,2,530,6],[603,0,603,6],[604,0,604,6],[605,0,605,1],[605,2,605,6],[1,20,1,22],[63,7,65,7],[758,0,758,1],[757,2,757,6],[830,0,830,6],[529,0,529,6],[453,0,453,6],[454,0,454,6],[456,0,456,1],[455,2,455,6],[528,0,528,6],[379,0,379,1],[378,2,378,6],[151,0,151,6],[152,0,152,6],[154,0,154,1],[4,8,4,12],[4,14,4,18],[2,12,2,13],[3,12,3,13],[1,8,1,9],[1136,8,1136,9],[1136,11,1136,12],[154,8,154,11],[154,13,154,16],[305,8,305,11],[305,13,305,16],[910,8,910,10],[910,12,910,14]]}
[]
["BUPA GLOBAL ELITE",null,null,null,null,null,null,null,"FACTOR MENSUAL:",null,9.3333333333333338E-2,null,"Descuento de 24 años",{"$f":"'INGRESO DE DATOS'!P30","v":1},"Ultimate","Elite","Premier","Select","Major Medical",null,"Impuesto (14.94%)",null,null,{"$f":"14.94/100+1","v":1.1494},{"$f":"ROUND(X2*75,0)","v":86}]
["TARIFAS ANUALES",null,null,null,null,null,null,null,"FACTOR TRIMESTRAL:",null,0.27500000000000002,null,"Descuento de producto (%)",null,{"$f":"'INGRESO DE DATOS'!O39","v":0},{"$f":"'INGRESO DE DATOS'!P39","v":0.15},{"$f":"'INGRESO DE DATOS'!Q39","v":0.15},{"$f":"'INGRESO DE DATOS'!R39","v":0.15},{"$f":"'INGRESO DE DATOS'!S39","v":0.15}]
[null,null,null,null,null,null,null,null,"FACTOR SEMIANUAL:",null,0.53,null,"Factor para el descuento combinado",null,{"$f":"'INGRESO DE DATOS'!O47","v":1},{"$f":"'INGRESO DE DATOS'!P47","v":0.85},{"$f":"'INGRESO DE DATOS'!Q47","v":0.85},{"$f":"'INGRESO DE DATOS'!R47","v":0.85},{"$f":"'INGRESO DE DATOS'!S47","v":0.85}]
["EDAD",null,1000,2000,3500,5000,10000,null,"TARIFAS BASE",null,null,null,null,null,"TARIFAS BASE CON DESCUENTO"]
[18,null,{"$f":"O6*$X$2","v":10842.63502},{"$f":"P6*$X$2","v":9502.204740000001},7893.1022099999991,6847.7229099999995,5215.1726200000003,null,11098,9726,8079,7009,5338,null,{"$f":"I6*$P$4","v":9433.2999999999993},{"$f":"J6*$P$4","v":8267.1},6867.15,5957.65,4537.3]
[19,null,{"$f":"O7*$X$2","v":10842.63502},{"$f":"P7*$X$2","v":9502.204740000001},{"$f":"Q7*$X$2","v":7893.1022099999991},{"$f":"R7*$X$2","v":6847.7229099999995},{"$f":"S7*$X$2","v":5215.1726200000003},null,11098,9726,8079,7009,5338,null,{"$f":"I7*$P$4","v":9433.2999999999993},{"$f":"J7*$P$4","v":8267.1},{"$f":"K7*$P$4","v":6867.15},{"$f":"L7*$P$4","v":5957.65},{"$f":"M7*$P$4","v":4537.3}]
[20,null,10842.63502,9502.204740000001,7893.1022099999991,6847.7229099999995,5215.1726200000003,null,11098,9726,8079,7009,5338,null,9433.2999999999993,8267.1,6867.15,5957.65,4537.3]
[21,null,10842.63502,9502.204740000001,7893.1022099999991,6847.7229099999995,5215.1726200000003,null,11098,9726,8079,7009,5338,null,9433.2999999999993,8267.1,6867.15,5957.65,4537.3]
[22,null,10842.63502,9502.204740000001,7893.1022099999991,6847.7229099999995,5215.1726200000003,null,11098,9726,8079,7009,5338,null,9433.2999999999993,8267.1,6867.15,5957.65,4537.3]
[23,null,10842.63502,9502.204740000001,7893.1022099999991,6847.7229099999995,5215.1726200000003,null,11098,9726,8079,7009,5338,null,9433.2999999999993,8267.1,6867.15,5957.65,4537.3]
[24,null,10842.63502,9502.204740000001,7893.1022099999991,6847.7229099999995,5215.1726200000003,null,11098,9726,8079,7009,5338,null,9433.2999999999993,8267.1,6867.15,5957.65,4537.3]
[25,null,11584.170429999998,10152.880079999999,8382.5741999999991,7268.8055999999997,5539.5333000000001,null,11857,10392,8580,7440,5670,null,10078.449999999999,8833.1999999999989,7293,6324,4819.5]
[26,null,11584.170429999998,10152.880079999999,8382.5741999999991,7268.8055999999997,5539.5333000000001,null,11857,10392,8580,7440,5670,null,10078.449999999999,8833.1999999999989,7293,6324,4819.5]
[27,null,11584.170429999998,10152.880079999999,8382.5741999999991,7268.8055999999997,5539.5333000000001,null,11857,10392,8580,7440,5670,null,10078.449999999999,8833.1999999999989,7293,6324,4819.5]
[28,null,11584.170429999998,10152.880079999999,8382.5741999999991,7268.8055999999997,5539.5333000000001,null,11857,10392,8580,7440,5670,null,10078.449999999999,8833.1999999999989,7293,6324,4819.5]
[29,null,11584.170429999998,10152.880079999999,8382.5741999999991,7268.8055999999997,5539.5333000000001,null,11857,10392,8580,7440,5670,null,10078.449999999999,8833.1999999999989,7293,6324,4819.5]
[30,null,12881.613149999999,11291.073429999999,9253.0722900000001,8022.0648899999997,6111.0724499999997,null,13185,11557,9471,8211,6255,null,11207.25,9823.4499999999989,8050.3499999999995,6979.3499999999995,5316.75]
[31,null,12881.613149999999,11291.073429999999,9253.0722900000001,8022.0648899999997,6111.0724499999997,null,13185,11557,9471,8211,6255,null,11207.25,9823.4499999999989,8050.3499999999995,6979.3499999999995,5316.75]
[32,null,12881.613149999999,11291.073429999999,9253.0722900000001,8022.0648899999997,6111.0724499999997,null,13185,11557,9471,8211,6255,null,11207.25,9823.4499999999989,8050.3499999999995,6979.3499999999995,5316.75]
[33,null,12881.613149999999,11291.073429999999,9253.0722900000001,8022.0648899999997,6111.0724499999997,null,13185,11557,9471,8211,6255,null,11207.25,9823.4499999999989,8050.3499999999995,6979.3499999999995,5316.75]
[34,null,12881.613149999999,11291.073429999999,9253.0722900000001,8022.0648899999997,6111.0724499999997,null,13185,11557,9471,8211,6255,null,11207.25,9823.4499999999989,8050.3499999999995,6979.3499999999995,5316.75]
[35,null,14379.338819999999,12601.217019999998,10267.187909999999,8905.2638499999994,6782.26458,null,14718,12898,10509,9115,6942,null,12510.3,10963.3,8932.65,7747.75,5900.7]
[36,null,14379.338819999999,12601.217019999998,10267.187909999999,8905.2638499999994,6782.26458,null,14718,12898,10509,9115,6942,null,12510.3,10963.3,8932.65,7747.75,5900.7]
[37,null,14379.338819999999,12601.217019999998,10267.187909999999,8905.2638499999994,6782.26458,null,14718,12898,10509,9115,6942,null,12510.3,10963.3,8932.65,7747.75,5900.7]
[38,null,14379.338819999999,12601.217019999998,10267.187909999999,8905.2638499999994,6782.26458,null,14718,12898,10509,9115,6942,null,12510.3,10963.3,8932.65,7747.75,5900.7]
[39,null,14379.338819999999,12601.217019999998,10267.187909999999,8905.2638499999994,6782.26458,null,14718,12898,10509,9115,6942,null,12510.3,10963.3,8932.65,7747.75,5900.7]
[40,null,16642.04766,14585.483709999999,11830.37191,10258.395,7816.8969899999993,null,17034,14929,12109,10500,8001,null,14478.9,12689.65,10292.65,8925,6800.8499999999995]
[41,null,16642.04766,14585.483709999999,11830.37191,10258.395,7816.8969899999993,null,17034,14929,12109,10500,8001,null,14478.9,12689.65,10292.65,8925,6800.8499999999995]
[42,null,16642.04766,14585.483709999999,11830.37191,10258.395,7816.8969899999993,null,17034,14929,12109,10500,8001,null,14478.9,12689.65,10292.65,8925,6800.8499999999995]
[43,null,16642.04766,14585.483709999999,11830.37191,10258.395,7816.8969899999993,null,17034,14929,12109,10500,8001,null,14478.9,12689.65,10292.65,8925,6800.8499999999995]
[44,null,16642.04766,14585.483709999999,11830.37191,10258.395,7816.8969899999993,null,17034,14929,12109,10500,8001,null,14478.9,12689.65,10292.65,8925,6800.8499999999995]
[45,null,18626.314350000001,16324.525909999998,13200.11189,11445.43785,8717.6817699999992,null,19065,16709,13511,11715,8923,null,16205.25,14202.65,11484.35,9957.75,7584.55]
[46,null,18626.314350000001,16324.525909999998,13200.11189,11445.43785,8717.6817699999992,null,19065,16709,13511,11715,8923,null,16205.25,14202.65,11484.35,9957.75,7584.55]
[47,null,18626.314350000001,16324.525909999998,13200.11189,11445.43785,8717.6817699999992,null,19065,16709,13511,11715,8923,null,16205.25,14202.65,11484.35,9957.75,7584.55]
[48,null,18626.314350000001,16324.525909999998,13200.11189,11445.43785,8717.6817699999992,null,19065,16709,13511,11715,8923,null,16205.25,14202.65,11484.35,9957.75,7584.55]
[49,null,18626.314350000001,16324.525909999998,13200.11189,11445.43785,8717.6817699999992,null,19065,16709,13511,11715,8923,null,16205.25,14202.65,11484.35,9957.75,7584.55]
[50,null,21526.020669999998,18868.60787,15220.527209999998,13200.11189,10054.204090000001,null,22033,19313,15579,13511,10291,null,18728.05,16416.05,13242.15,11484.35,8747.35]
[51,null,21526.020669999998,18868.60787,15220.527209999998,13200.11189,10054.204090000001,null,22033,19313,15579,13511,10291,null,18728.05,16416.05,13242.15,11484.35,8747.35]
[52,null,21526.020669999998,18868.60787,15220.527209999998,13200.11189,10054.204090000001,null,22033,19313,15579,13511,10291,null,18728.05,16416.05,13242.15,11484.35,8747.35]
[53,null,21526.020669999998,18868.60787,15220.527209999998,13200.11189,10054.204090000001,null,22033,19313,15579,13511,10291,null,18728.05,16416.05,13242.15,11484.35,8747.35]
[54,null,21526.020669999998,18868.60787,15220.527209999998,13200.11189,10054.204090000001,null,22033,19313,15579,13511,10291,null,18728.05,16416.05,13242.15,11484.35,8747.35]
[55,null,24065.217680000002,21094.191089999997,16992.787069999998,14736.917159999999,11224.63811,null,24632,21591,17393,15084,11489,null,20937.2,18352.349999999999,14784.05,12821.4,9765.65]
[56,null,24065.217680000002,21094.191089999997,16992.787069999998,14736.917159999999,11224.63811,null,24632,21591,17393,15084,11489,null,20937.2,18352.349999999999,14784.05,12821.4,9765.65]
[57,null,24065.217680000002,21094.191089999997,16992.787069999998,14736.917159999999,11224.63811,null,24632,21591,17393,15084,11489,null,20937.2,18352.349999999999,14784.05,12821.4,9765.65]
[58,null,24065.217680000002,21094.191089999997,16992.787069999998,14736.917159999999,11224.63811,null,24632,21591,17393,15084,11489,null,20937.2,18352.349999999999,14784.05,12821.4,9765.65]
[59,null,24065.217680000002,21094.191089999997,16992.787069999998,14736.917159999999,11224.63811,null,24632,21591,17393,15084,11489,null,20937.2,18352.349999999999,14784.05,12821.4,9765.65]
[60,null,25755.410380000001,22577.261909999997,18172.013999999999,15756.894719999998,12001.345159999999,null,26362,23109,18600,16128,12284,null,22407.7,19642.649999999998,15810,13708.8,10441.4]
[61,null,29148.496650000001,25551.21947,20556.846589999997,17827.13653,13578.207019999998,null,29835,26153,21041,18247,13898,null,25359.75,22230.05,17884.849999999999,15509.949999999999,11813.3]
[62,null,32384.287530000001,28384.490469999997,22832.256300000001,19795.771380000002,15076.909679999999,null,33147,29053,23370,20262,15432,null,28174.95,24695.05,19864.5,17222.7,13117.199999999999]
[63,null,35857.486980000001,31433.676259999997,25283.524209999996,21922.678609999995,16698.713079999998,null,36702,32174,25879,22439,17092,null,31196.7,27347.899999999998,21997.149999999998,19073.149999999998,14528.199999999999]
[64,null,39581.772859999997,34692.914899999996,27910.650319999997,24201.019289999997,18432.870329999998,null,40514,35510,28568,24771,18867,null,34436.9,30183.5,24282.799999999999,21055.35,16036.949999999999]
[65,null,43546.398279999994,38171.976289999999,30716.565599999998,26636.655359999997,20290.12832,null,44572,39071,31440,27264,20768,null,37886.199999999997,33210.35,26724,23174.399999999998,17652.8]
[66,null,47757.225179999994,41862.067519999997,33701.270049999999,29222.747889999999,22261.69414,null,48882,42848,34495,29911,22786,null,41549.699999999997,36420.799999999996,29320.75,25424.35,19368.099999999999]
[67,null,52211.322589999996,45764.165579999993,36865.740659999996,31966.135809999996,24348.54478,null,53441,46842,37734,32719,24922,null,45424.85,39815.699999999997,32073.899999999998,27811.149999999998,21183.7]
[68,null,56907.71351999999,49881.201439999997,40205.092479999999,34863.888149999999,26556.54218,null,58248,51056,41152,35685,27182,null,49510.799999999996,43397.599999999999,34979.199999999997,30332.25,23104.7]
[69,null,61852.259910000001,54214.152089999996,43725.187449999998,37916.981899999999,28879.824399999998,null,63309,55491,44755,38810,29560,null,53812.65,47167.35,38041.75,32988.5,25126]
[70,null,67037.145839999997,58760.086560000003,47419.18664,41119.555119999997,31320.345419999998,null,68616,60144,48536,42088,32058,null,58323.6,51122.400000000001,41255.599999999999,35774.799999999996,27249.3]
[71,null,72467.256259999995,63519.004849999998,51295.882960000003,44480.400719999991,33879.08223,null,74174,65015,52504,45528,34677,null,63047.9,55262.75,44628.4,38698.799999999996,29475.45]
[72,null,78141.61417999999,68495.79191,55346.483500000002,47990.725789999997,36554.080849999998,null,79982,70109,56650,49121,37415,null,67984.7,59592.65,48152.5,41752.85,31802.75]
[73,null,84061.196589999992,73681.654829999999,59579.781169999995,51660.300229999993,39348.272250000002,null,86041,75417,60983,52877,40275,null,73134.849999999991,64104.45,51835.549999999996,44945.45,34233.75]
[74,null,90225.026499999993,79081.478559999989,63985.029079999993,55483.2621,42260.67944,null,92350,80944,65492,56790,43256,null,78497.5,68802.399999999994,55668.2,48271.5,36767.599999999999]
[75,null,96631.14993,84698.194069999998,68569.066160000002,59457.657419999996,45287.394460000003,null,98907,86693,70184,60858,46354,null,84070.95,73689.05,59656.4,51729.299999999996,39400.9]
[76,null,96631.14993,84698.194069999998,68569.066160000002,59457.657419999996,45287.394460000003,null,98907,86693,70184,60858,46354,null,84070.95,73689.05,59656.4,51729.299999999996,39400.9]
[77,null,96631.14993,84698.194069999998,68569.066160000002,59457.657419999996,45287.394460000003,null,98907,86693,70184,60858,46354,null,84070.95,73689.05,59656.4,51729.299999999996,39400.9]
[78,null,96631.14993,84698.194069999998,68569.066160000002,59457.657419999996,45287.394460000003,null,98907,86693,70184,60858,46354,null,84070.95,73689.05,59656.4,51729.299999999996,39400.9]
[79,null,96631.14993,84698.194069999998,68569.066160000002,59457.657419999996,45287.394460000003,null,98907,86693,70184,60858,46354,null,84070.95,73689.05,59656.4,51729.299999999996,39400.9]
[80,null,96631.14993,84698.194069999998,68569.066160000002,59457.657419999996,45287.394460000003,null,98907,86693,70184,60858,46354,null,84070.95,73689.05,59656.4,51729.299999999996,39400.9]
[81,null,96631.14993,84698.194069999998,68569.066160000002,59457.657419999996,45287.394460000003,null,98907,86693,70184,60858,46354,null,84070.95,73689.05,59656.4,51729.299999999996,39400.9]
[82,null,96631.14993,84698.194069999998,68569.066160000002,59457.657419999996,45287.394460000003,null,98907,86693,70184,60858,46354,null,84070.95,73689.05,59656.4,51729.299999999996,39400.9]
[83,null,{"$f":"O71*$X$2","v":96631.14993},{"$f":"P71*$X$2","v":84698.194069999998},{"$f":"Q71*$X$2","v":68569.066160000002},{"$f":"R71*$X$2","v":59457.657419999996},{"$f":"S71*$X$2","v":45287.394460000003},null,98907,86693,70184,60858,46354,null,{"$f":"I71*$P$4","v":84070.95},{"$f":"J71*$P$4","v":73689.05},{"$f":"K71*$P$4","v":59656.4},{"$f":"L71*$P$4","v":51729.299999999996},{"$f":"M71*$P$4","v":39400.9}]
[84,"o más",96631.14993,84698.194069999998,68569.066160000002,59457.657419999996,45287.394460000003,null,98907,86693,70184,60858,46354,null,84070.95,73689.05,59656.4,51729.299999999996,39400.9]
[1,"Hijo",4584.0370800000001,4018.3598699999998,3359.86861,2914.3611699999997,2220.6982699999999,null,4692,4113,3439,2983,2273,null,3988.2,3496.0499999999997,2923.15,2535.5499999999997,1932.05]
[2,"Hijos",7788.5642799999996,6828.183109999999,5710.5065500000001,4953.3392999999996,3774.1123699999998,null,7972,6989,5845,5070,3863,null,6776.2,5940.65,4968.25,4309.5,3283.5499999999997]
[3,"Hijos o más",10996.02245,9638.0063499999997,8061.1444899999988,6990.3634499999998,5326.5494799999997,null,11255,9865,8251,7155,5452,null,9566.75,8385.25,7013.3499999999995,6081.75,4634.2]
[]
["BUPA GLOBAL ELITE - MENSUALES"]
[]
["EDAD",null,1000,2000,3500]
[18,null,{"$f":"C6*$K$2","v":1011.9792685333333},{"$f":"D6*$K$2","v":886.87244240000018},736.68953959999999,639.12080493333326,486.74944453333336]
[19,null,{"$f":"C7*$K$2","v":1011.9792685333333},886.87244240000018,736.68953959999999,639.12080493333326,486.74944453333336]
[20,null,{"$f":"C8*$K$2","v":1011.9792685333333},886.87244240000018,736.68953959999999,639.12080493333326,486.74944453333336]
[21,null,{"$f":"C9*$K$2","v":1011.9792685333333},886.87244240000018,736.68953959999999,639.12080493333326,486.74944453333336]
[22,null,{"$f":"C10*$K$2","v":1011.9792685333333},886.87244240000018,736.68953959999999,639.12080493333326,486.74944453333336]
[23,null,{"$f":"C11*$K$2","v":1011.9792685333333},886.87244240000018,736.68953959999999,639.12080493333326,486.74944453333336]
[24,null,{"$f":"C12*$K$2","v":1011.9792685333333},886.87244240000018,736.68953959999999,639.12080493333326,486.74944453333336]
[25,null,{"$f":"C13*$K$2","v":1081.1892401333332},947.60214079999992,782.37359199999992,678.42185600000005,517.02310799999998]
[26,null,{"$f":"C14*$K$2","v":1081.1892401333332},947.60214079999992,782.37359199999992,678.42185600000005,517.02310799999998]
[27,null,{"$f":"C15*$K$2","v":1081.1892401333332},947.60214079999992,782.37359199999992,678.42185600000005,517.02310799999998]
[28,null,{"$f":"C16*$K$2","v":1081.1892401333332},947.60214079999992,782.37359199999992,678.42185600000005,517.02310799999998]
[29,null,{"$f":"C17*$K$2","v":1081.1892401333332},947.60214079999992,782.37359199999992,678.42185600000005,517.02310799999998]
[30,null,{"$f":"C18*$K$2","v":1202.2838939999999},1053.8335201333332,863.62008040000001,748.72605639999995,570.36676199999999]
[31,null,{"$f":"C19*$K$2","v":1202.2838939999999},1053.8335201333332,863.62008040000001,748.72605639999995,570.36676199999999]
[32,null,{"$f":"C20*$K$2","v":1202.2838939999999},1053.8335201333332,863.62008040000001,748.72605639999995,570.36676199999999]
[33,null,{"$f":"C21*$K$2","v":1202.2838939999999},1053.8335201333332,863.62008040000001,748.72605639999995,570.36676199999999]
[34,null,{"$f":"C22*$K$2","v":1202.2838939999999},1053.8335201333332,863.62008040000001,748.72605639999995,570.36676199999999]
[35,null,{"$f":"C23*$K$2","v":1342.0716232},1176.1135885333333,958.27087159999996,831.15795933333334,633.01136080000003]
[36,null,{"$f":"C24*$K$2","v":1342.0716232},1176.1135885333333,958.27087159999996,831.15795933333334,633.01136080000003]
[37,null,{"$f":"C25*$K$2","v":1342.0716232},1176.1135885333333,958.27087159999996,831.15795933333334,633.01136080000003]
[38,null,{"$f":"C26*$K$2","v":1342.0716232},1176.1135885333333,958.27087159999996,831.15795933333334,633.01136080000003]
[39,null,{"$f":"C27*$K$2","v":1342.0716232},1176.1135885333333,958.27087159999996,831.15795933333334,633.01136080000003]
[40,null,{"$f":"C28*$K$2","v":1553.2577816},1361.3118129333332,1104.1680449333335,957.45020000000011,729.57705239999996]
[41,null,{"$f":"C29*$K$2","v":1553.2577816},1361.3118129333332,1104.1680449333335,957.45020000000011,729.57705239999996]
[42,null,{"$f":"C30*$K$2","v":1553.2577816},1361.3118129333332,1104.1680449333335,957.45020000000011,729.57705239999996]
[43,null,{"$f":"C31*$K$2","v":1553.2577816},1361.3118129333332,1104.1680449333335,957.45020000000011,729.57705239999996]
[44,null,{"$f":"C32*$K$2","v":1553.2577816},1361.3118129333332,1104.1680449333335,957.45020000000011,729.57705239999996]
[45,null,{"$f":"C33*$K$2","v":1738.4560060000001},1523.6224182666665,1232.0104430666668,1068.2408660000001,813.65029853333328]
[46,null,{"$f":"C34*$K$2","v":1738.4560060000001},1523.6224182666665,1232.0104430666668,1068.2408660000001,813.65029853333328]
[47,null,{"$f":"C35*$K$2","v":1738.4560060000001},1523.6224182666665,1232.0104430666668,1068.2408660000001,813.65029853333328]
[48,null,{"$f":"C36*$K$2","v":1738.4560060000001},1523.6224182666665,1232.0104430666668,1068.2408660000001,813.65029853333328]
[49,null,{"$f":"C37*$K$2","v":1738.4560060000001},1523.6224182666665,1232.0104430666668,1068.2408660000001,813.65029853333328]
[50,null,{"$f":"C38*$K$2","v":2009.0952625333332},1761.0700678666667,1420.5825396,1232.0104430666668,938.39238173333342]
[51,null,{"$f":"C39*$K$2","v":2009.0952625333332},1761.0700678666667,1420.5825396,1232.0104430666668,938.39238173333342]
[52,null,{"$f":"C40*$K$2","v":2009.0952625333332},1761.0700678666667,1420.5825396,1232.0104430666668,938.39238173333342]
[53,null,{"$f":"C41*$K$2","v":2009.0952625333332},1761.0700678666667,1420.5825396,1232.0104430666668,938.39238173333342]
[54,null,{"$f":"C42*$K$2","v":2009.0952625333332},1761.0700678666667,1420.5825396,1232.0104430666668,938.39238173333342]
[55,null,{"$f":"C43*$K$2","v":2246.0869834666669},1968.7911683999998,1585.9934598666666,1375.4456015999999,1047.6328902666667]
[56,null,{"$f":"C44*$K$2","v":2246.0869834666669},1968.7911683999998,1585.9934598666666,1375.4456015999999,1047.6328902666667]
[57,null,{"$f":"C45*$K$2","v":2246.0869834666669},1968.7911683999998,1585.9934598666666,1375.4456015999999,1047.6328902666667]
[58,null,{"$f":"C46*$K$2","v":2246.0869834666669},1968.7911683999998,1585.9934598666666,1375.4456015999999,1047.6328902666667]
[59,null,{"$f":"C47*$K$2","v":2246.0869834666669},1968.7911683999998,1585.9934598666666,1375.4456015999999,1047.6328902666667]
[60,null,{"$f":"C48*$K$2","v":2403.8383021333334},2107.2111115999996,1696.0546400000001,1470.6435071999999,1120.1255482666666]
[61,null,{"$f":"C49*$K$2","v":2720.5263540000001},2384.7804838666666,1918.6390150666666,1663.8660761333333,1267.2993218666666]
[62,null,{"$f":"C50*$K$2","v":3022.5335028000004},2649.2191105333332,2131.0105880000001,1847.6053288000003,1407.1782367999999]
[63,null,{"$f":"C51*$K$2","v":3346.6987848000003},2933.8097842666666,2359.795592933333,2046.1166702666662,1558.5465541333333]
[64,null,{"$f":"C52*$K$2","v":3694.2988002666666},3238.0053906666662,2604.9940298666666,2258.7618003999996,1720.4012307999999]
[65,null,{"$f":"C53*$K$2","v":4064.3305061333331},3562.7177870666669,2866.8794560000001,2486.0878335999996,1893.7453098666667]
[66,null,{"$f":"C54*$K$2","v":4457.3410168},3907.1263018666664,3145.4518713333332,2727.4564697333335,2077.7581197333334]
[67,null,{"$f":"C55*$K$2","v":4873.0567750666669},4271.3221207999995,3440.8024615999998,2983.5060089333333,2272.5308461333334]
[68,null,{"$f":"C56*$K$2","v":5311.3865951999996},4655.5788010666665,3752.4752981333336,3253.9628940000002,2478.6106034666668]
[69,null,{"$f":"C57*$K$2","v":5772.8775916000004},5059.9875284,4081.0174953333335,3538.9183106666669,2695.4502773333334]
[70,null,{"$f":"C58*$K$2","v":6256.8002784},5484.2747456000006,4425.7907530666671,3837.8251445333331,2923.2322392000001]
[71,null,{"$f":"C59*$K$2","v":6763.6105842666666},5928.4404526666667,4787.6157429333334,4151.5040671999996,3162.0476748000001]
[72,null,{"$f":"C60*$K$2","v":7293.2173234666661},6392.9405782666672,5165.6717933333339,4479.1344070666664,3411.7142126666668]
[73,null,{"$f":"C61*$K$2","v":7845.7116817333326},6876.9544507999999,5560.7795758666662,4821.6280214666667,3672.5054100000002]
[74,null,{"$f":"C62*$K$2","v":8421.0024733333339},7380.9379989333329,5971.9360474666664,5178.4377960000002,3944.3300810666669]
[75,null,{"$f":"C63*$K$2","v":9018.9073268000011},7905.1647798666672,6399.7795082666671,5549.3813591999997,4226.8234829333342]
[76,null,{"$f":"C64*$K$2","v":9018.9073268000011},7905.1647798666672,6399.7795082666671,5549.3813591999997,4226.8234829333342]
[77,null,{"$f":"C65*$K$2","v":9018.9073268000011},7905.1647798666672,6399.7795082666671,5549.3813591999997,4226.8234829333342]
[78,null,{"$f":"C66*$K$2","v":9018.9073268000011},7905.1647798666672,6399.7795082666671,5549.3813591999997,4226.8234829333342]
[79,null,{"$f":"C67*$K$2","v":9018.9073268000011},7905.1647798666672,6399.7795082666671,5549.3813591999997,4226.8234829333342]
[80,null,{"$f":"C68*$K$2","v":9018.9073268000011},7905.1647798666672,6399.7795082666671,5549.3813591999997,4226.8234829333342]
[81,null,{"$f":"C69*$K$2","v":9018.9073268000011},7905.1647798666672,6399.7795082666671,5549.3813591999997,4226.8234829333342]
[82,null,{"$f":"C70*$K$2","v":9018.9073268000011},7905.1647798666672,6399.7795082666671,5549.3813591999997,4226.8234829333342]
[83,null,{"$f":"C71*$K$2","v":9018.9073268000011},7905.1647798666672,6399.7795082666671,5549.3813591999997,4226.8234829333342]
[84,"o más",{"$f":"C72*$K$2","v":9018.9073268000011},7905.1647798666672,6399.7795082666671,5549.3813591999997,4226.8234829333342]
[1,"Hijo",{"$f":"C73*$K$2","v":427.8434608},375.04692119999999,313.58773693333336,272.00704253333333,207.26517186666666]
[2,"Hijos",{"$f":"C74*$K$2","v":726.93266613333333},637.2970902666666,532.9806113333334,462.311668,352.25048786666667]
[3,"Hijos o más",{"$f":"C75*$K$2","v":1026.2954286666668},899.54725933333339,752.37348573333327,652.43392200000005,497.14461813333332]
[]
[]
["BUPA GLOBAL PREMIER"]
["TARIFAS ANUALES"]
[]
["EDAD",null,2000,3500,5000,10000,null,null,"TARIFAS BASE",null,null,null,null,"TARIFAS BASE COND ESCUENTO"]
[18,null,{"$f":"N156*$X$2","v":7127.1420499999995},{"$f":"O156*$X$2","v":6464.7428299999992},4863.45622,3553.3126299999999,null,null,7295,6617,4978,3637,null,{"$f":"I156*$Q$4","v":6200.75},{"$f":"J156*$Q$4","v":5624.45},4231.3,3091.45]
[19,null,{"$f":"N157*$X$2","v":7127.1420499999995},{"$f":"O157*$X$2","v":6464.7428299999992},{"$f":"P157*$X$2","v":4863.45622},{"$f":"Q157*$X$2","v":3553.3126299999999},null,null,7295,6617,4978,3637,null,{"$f":"I157*$Q$4","v":6200.75},{"$f":"J157*$Q$4","v":5624.45},{"$f":"K157*$Q$4","v":4231.3},{"$f":"L157*$Q$4","v":3091.45}]
[20,null,7127.1420499999995,6464.7428299999992,4863.45622,3553.3126299999999,null,null,7295,6617,4978,3637,null,6200.75,5624.45,4231.3,3091.45]
[21,null,7127.1420499999995,6464.7428299999992,4863.45622,3553.3126299999999,null,null,7295,6617,4978,3637,null,6200.75,5624.45,4231.3,3091.45]
[22,null,7127.1420499999995,6464.7428299999992,4863.45622,3553.3126299999999,null,null,7295,6617,4978,3637,null,6200.75,5624.45,4231.3,3091.45]
[23,null,7127.1420499999995,6464.7428299999992,4863.45622,3553.3126299999999,null,null,7295,6617,4978,3637,null,6200.75,5624.45,4231.3,3091.45]
[24,null,7127.1420499999995,6464.7428299999992,4863.45622,3553.3126299999999,null,null,7295,6617,4978,3637,null,6200.75,5624.45,4231.3,3091.45]
[25,null,7617.5910299999996,6908.2962899999993,5141.8983699999999,3757.5035399999997,null,null,7797,7071,5263,3846,null,6627.45,6010.3499999999995,4473.55,3269.1]
[26,null,7617.5910299999996,6908.2962899999993,5141.8983699999999,3757.5035399999997,null,null,7797,7071,5263,3846,null,6627.45,6010.3499999999995,4473.55,3269.1]
[27,null,7617.5910299999996,6908.2962899999993,5141.8983699999999,3757.5035399999997,null,null,7797,7071,5263,3846,null,6627.45,6010.3499999999995,4473.55,3269.1]
[28,null,7617.5910299999996,6908.2962899999993,5141.8983699999999,3757.5035399999997,null,null,7797,7071,5263,3846,null,6627.45,6010.3499999999995,4473.55,3269.1]
[29,null,7617.5910299999996,6908.2962899999993,5141.8983699999999,3757.5035399999997,null,null,7797,7071,5263,3846,null,6627.45,6010.3499999999995,4473.55,3269.1]
[30,null,8469.5263099999993,7685.9803299999994,5645.0482199999997,4123.8747899999998,null,null,8669,7867,5778,4221,null,7368.65,6686.95,4911.3,3587.85]
[31,null,8469.5263099999993,7685.9803299999994,5645.0482199999997,4123.8747899999998,null,null,8669,7867,5778,4221,null,7368.65,6686.95,4911.3,3587.85]
[32,null,8469.5263099999993,7685.9803299999994,5645.0482199999997,4123.8747899999998,null,null,8669,7867,5778,4221,null,7368.65,6686.95,4911.3,3587.85]
[33,null,8469.5263099999993,7685.9803299999994,5645.0482199999997,4123.8747899999998,null,null,8669,7867,5778,4221,null,7368.65,6686.95,4911.3,3587.85]
[34,null,8469.5263099999993,7685.9803299999994,5645.0482199999997,4123.8747899999998,null,null,8669,7867,5778,4221,null,7368.65,6686.95,4911.3,3587.85]
[35,null,9450.4242699999995,8577.9722000000002,6240.0351299999993,4558.6353399999998,null,null,9673,8780,6387,4666,null,8222.0499999999993,7463,5428.95,3966.1]
[36,null,9450.4242699999995,8577.9722000000002,6240.0351299999993,4558.6353399999998,null,null,9673,8780,6387,4666,null,8222.0499999999993,7463,5428.95,3966.1]
[37,null,9450.4242699999995,8577.9722000000002,6240.0351299999993,4558.6353399999998,null,null,9673,8780,6387,4666,null,8222.0499999999993,7463,5428.95,3966.1]
[38,null,9450.4242699999995,8577.9722000000002,6240.0351299999993,4558.6353399999998,null,null,9673,8780,6387,4666,null,8222.0499999999993,7463,5428.95,3966.1]
[39,null,9450.4242699999995,8577.9722000000002,6240.0351299999993,4558.6353399999998,null,null,9673,8780,6387,4666,null,8222.0499999999993,7463,5428.95,3966.1]
[40,null,10938.38004,9927.1953900000008,7165.2446599999994,5236.6664000000001,null,null,11196,10161,7334,5360,null,9516.6,8636.85,6233.9,4556]
[41,null,10938.38004,9927.1953900000008,7165.2446599999994,5236.6664000000001,null,null,11196,10161,7334,5360,null,9516.6,8636.85,6233.9,4556]
[42,null,10938.38004,9927.1953900000008,7165.2446599999994,5236.6664000000001,null,null,11196,10161,7334,5360,null,9516.6,8636.85,6233.9,4556]
[43,null,10938.38004,9927.1953900000008,7165.2446599999994,5236.6664000000001,null,null,11196,10161,7334,5360,null,9516.6,8636.85,6233.9,4556]
[44,null,10938.38004,9927.1953900000008,7165.2446599999994,5236.6664000000001,null,null,11196,10161,7334,5360,null,9516.6,8636.85,6233.9,4556]
[45,null,12240.707709999999,11109.353290000001,7974.1923799999995,5824.8143799999998,null,null,12529,11371,8162,5962,null,10649.65,9665.35,6937.7,5067.7]
[46,null,12240.707709999999,11109.353290000001,7974.1923799999995,5824.8143799999998,null,null,12529,11371,8162,5962,null,10649.65,9665.35,6937.7,5067.7]
[47,null,12240.707709999999,11109.353290000001,7974.1923799999995,5824.8143799999998,null,null,12529,11371,8162,5962,null,10649.65,9665.35,6937.7,5067.7]
[48,null,12240.707709999999,11109.353290000001,7974.1923799999995,5824.8143799999998,null,null,12529,11371,8162,5962,null,10649.65,9665.35,6937.7,5067.7]
[49,null,12240.707709999999,11109.353290000001,7974.1923799999995,5824.8143799999998,null,null,12529,11371,8162,5962,null,10649.65,9665.35,6937.7,5067.7]
[50,null,14151.700150000001,12841.556559999999,9182.7290099999991,6710.9443099999999,null,null,14485,13144,9399,6869,null,12312.25,11172.4,7989.15,5838.65]
[51,null,14151.700150000001,12841.556559999999,9182.7290099999991,6710.9443099999999,null,null,14485,13144,9399,6869,null,12312.25,11172.4,7989.15,5838.65]
[52,null,14151.700150000001,12841.556559999999,9182.7290099999991,6710.9443099999999,null,null,14485,13144,9399,6869,null,12312.25,11172.4,7989.15,5838.65]
[53,null,14151.700150000001,12841.556559999999,9182.7290099999991,6710.9443099999999,null,null,14485,13144,9399,6869,null,12312.25,11172.4,7989.15,5838.65]
[54,null,14151.700150000001,12841.556559999999,9182.7290099999991,6710.9443099999999,null,null,14485,13144,9399,6869,null,12312.25,11172.4,7989.15,5838.65]
[55,null,15817.4681,14356.868049999999,10237.878209999999,7481.7894200000001,null,null,16190,14695,10479,7658,null,13761.5,12490.75,8907.15,6509.3]
[56,null,15817.4681,14356.868049999999,10237.878209999999,7481.7894200000001,null,null,16190,14695,10479,7658,null,13761.5,12490.75,8907.15,6509.3]
[57,null,15817.4681,14356.868049999999,10237.878209999999,7481.7894200000001,null,null,16190,14695,10479,7658,null,13761.5,12490.75,8907.15,6509.3]
[58,null,15817.4681,14356.868049999999,10237.878209999999,7481.7894200000001,null,null,16190,14695,10479,7658,null,13761.5,12490.75,8907.15,6509.3]
[59,null,15817.4681,14356.868049999999,10237.878209999999,7481.7894200000001,null,null,16190,14695,10479,7658,null,13761.5,12490.75,8907.15,6509.3]
[60,null,16930.259709999998,15361.213769999998,10944.241979999999,7994.7091700000001,null,null,17329,15723,11202,8183,null,14729.65,13364.55,9521.6999999999989,6955.55]
[61,null,19157.796909999997,17384.56006,12369.670389999999,9039.1114799999996,null,null,19609,17794,12661,9252,null,16667.649999999998,15124.9,10761.85,7864.2]
[62,null,21281.77317,19316.069289999999,13739.41037,10038.572249999999,null,null,21783,19771,14063,10275,null,18515.55,16805.349999999999,11953.55,8733.75]
[63,null,23568.906759999998,21388.265080000001,15212.711289999999,11114.238240000001,null,null,24124,21892,15571,11376,null,20505.399999999998,18608.2,13235.35,9669.6]
[64,null,26014.312730000001,23609.940339999997,16798.36606,12271.971390000001,null,null,26627,24166,17194,12561,null,22632.95,20541.099999999999,14614.9,10676.85]
[65,null,28620.922050000001,25975.233130000001,18492.46672,13510.79471,null,null,29295,26587,18928,13829,null,24900.75,22598.95,16088.8,11754.65]
[66,null,31388.734719999997,28482.189469999998,20295.990259999999,14827.777229999998,null,null,32128,29153,20774,15177,null,27308.799999999999,24780.05,17657.899999999998,12900.449999999999]
[67,null,34315.796759999997,31141.556249999998,22209.913669999998,16228.78089,null,null,35124,31875,22733,16611,null,29855.399999999998,27093.75,19323.05,14119.35]
[68,null,37401.131179999997,33942.586580000003,24233.259959999996,17704.035790000002,null,null,38282,34742,24804,18121,null,32539.7,29530.7,21083.399999999998,15402.85]
[69,null,40651.576910000003,36893.096380000003,26366.029129999999,19263.311829999999,null,null,41609,37762,26987,19717,null,35367.65,32097.7,22938.95,16759.45]
[70,null,44060.295019999998,39987.223709999998,28605.290209999996,20899.770080000002,null,null,45098,40929,29279,21392,null,38333.299999999996,34789.65,24887.149999999998,18183.2]
[71,null,47630.216479999995,43223.014589999999,30959.836109999997,22618.295489999997,null,null,48752,44241,31689,23151,null,41439.199999999997,37604.85,26935.649999999998,19678.349999999999]
[72,null,51357.433329999993,46608.284939999998,33418.91994,24416.934079999999,null,null,52567,47706,34206,24992,null,44681.95,40550.1,29075.1,21243.200000000001]
[73,null,55246.830519999996,50138.149810000003,35989.38063,26292.75488,null,null,56548,51319,36837,26912,null,48065.799999999996,43621.15,31311.45,22875.200000000001]
[74,null,59297.431060000003,53812.609199999999,38672.195169999992,28252.596819999999,null,null,60694,55080,39583,28918,null,51589.9,46818,33645.549999999996,24580.3]
[75,null,63507.280969999993,57635.571069999991,41462.478609999998,30291.574949999998,null,null,65003,58993,42439,31005,null,55252.549999999996,50144.049999999996,36073.15,26354.25]
[76,null,63507.280969999993,57635.571069999991,41462.478609999998,30291.574949999998,null,null,65003,58993,42439,31005,null,55252.549999999996,50144.049999999996,36073.15,26354.25]
[77,null,63507.280969999993,57635.571069999991,41462.478609999998,30291.574949999998,null,null,65003,58993,42439,31005,null,55252.549999999996,50144.049999999996,36073.15,26354.25]
[78,null,63507.280969999993,57635.571069999991,41462.478609999998,30291.574949999998,null,null,65003,58993,42439,31005,null,55252.549999999996,50144.049999999996,36073.15,26354.25]
[79,null,63507.280969999993,57635.571069999991,41462.478609999998,30291.574949999998,null,null,65003,58993,42439,31005,null,55252.549999999996,50144.049999999996,36073.15,26354.25]
[80,null,63507.280969999993,57635.571069999991,41462.478609999998,30291.574949999998,null,null,65003,58993,42439,31005,null,55252.549999999996,50144.049999999996,36073.15,26354.25]
[81,null,63507.280969999993,57635.571069999991,41462.478609999998,30291.574949999998,null,null,65003,58993,42439,31005,null,55252.549999999996,50144.049999999996,36073.15,26354.25]
[82,null,63507.280969999993,57635.571069999991,41462.478609999998,30291.574949999998,null,null,65003,58993,42439,31005,null,55252.549999999996,50144.049999999996,36073.15,26354.25]
[83,null,{"$f":"N221*$X$2","v":63507.280969999993},{"$f":"O221*$X$2","v":57635.571069999991},{"$f":"P221*$X$2","v":41462.478609999998},{"$f":"Q221*$X$2","v":30291.574949999998},null,null,65003,58993,42439,31005,null,{"$f":"I221*$Q$4","v":55252.549999999996},{"$f":"J221*$Q$4","v":50144.049999999996},{"$f":"K221*$Q$4","v":36073.15},{"$f":"L221*$Q$4","v":26354.25}]
[84,"o más",63507.280969999993,57635.571069999991,41462.478609999998,30291.574949999998,null,null,65003,58993,42439,31005,null,55252.549999999996,50144.049999999996,36073.15,26354.25]
[1,"Hijo",3012.0601699999997,2732.6410299999998,2082.9426800000001,1521.1734300000001,null,null,3083,2797,2132,1557,null,2620.5499999999997,2377.4499999999998,1812.2,1323.45]
[2,"Hijos",5120.4045899999992,4647.5414299999993,3536.7037999999998,2585.1155399999998,null,null,5241,4757,3620,2646,null,4454.8499999999995,4043.45,3077,2249.1]
[3,"Hijos o más",7225.8180399999992,6558.5338700000002,4993.3958899999989,3648.0806600000001,null,null,7396,6713,5111,3734,null,6286.5999999999995,5706.05,4344.3499999999995,3173.9]
[]
["BUPA GLOBAL PREMIER - MENSUALES"]
[]
["EDAD",null,2000,3500,5000]
[18,null,{"$f":"C156*$K$2","v":665.19992466666667},{"$f":"D156*$K$2","v":603.3759974666666},453.92258053333336,331.64251213333335,0]
[19,null,{"$f":"C157*$K$2","v":665.19992466666667},603.3759974666666,453.92258053333336,331.64251213333335,0]
[20,null,{"$f":"C158*$K$2","v":665.19992466666667},603.3759974666666,453.92258053333336,331.64251213333335,0]
[21,null,{"$f":"C159*$K$2","v":665.19992466666667},603.3759974666666,453.92258053333336,331.64251213333335,0]
[22,null,{"$f":"C160*$K$2","v":665.19992466666667},603.3759974666666,453.92258053333336,331.64251213333335,0]
[23,null,{"$f":"C161*$K$2","v":665.19992466666667},603.3759974666666,453.92258053333336,331.64251213333335,0]
[24,null,{"$f":"C162*$K$2","v":665.19992466666667},603.3759974666666,453.92258053333336,331.64251213333335,0]
[25,null,{"$f":"C163*$K$2","v":710.97516280000002},644.77432039999997,479.91051453333336,350.70033039999998,0]
[26,null,{"$f":"C164*$K$2","v":710.97516280000002},644.77432039999997,479.91051453333336,350.70033039999998,0]
[27,null,{"$f":"C165*$K$2","v":710.97516280000002},644.77432039999997,479.91051453333336,350.70033039999998,0]
[28,null,{"$f":"C166*$K$2","v":710.97516280000002},644.77432039999997,479.91051453333336,350.70033039999998,0]
[29,null,{"$f":"C167*$K$2","v":710.97516280000002},644.77432039999997,479.91051453333336,350.70033039999998,0]
[30,null,{"$f":"C168*$K$2","v":790.48912226666664},717.35816413333328,526.87116719999995,384.89498040000001,0]
[31,null,{"$f":"C169*$K$2","v":790.48912226666664},717.35816413333328,526.87116719999995,384.89498040000001,0]
[32,null,{"$f":"C170*$K$2","v":790.48912226666664},717.35816413333328,526.87116719999995,384.89498040000001,0]
[33,null,{"$f":"C171*$K$2","v":790.48912226666664},717.35816413333328,526.87116719999995,384.89498040000001,0]
[34,null,{"$f":"C172*$K$2","v":790.48912226666664},717.35816413333328,526.87116719999995,384.89498040000001,0]
[35,null,{"$f":"C173*$K$2","v":882.03959853333333},800.61073866666675,582.40327879999995,425.47263173333334,0]
[36,null,{"$f":"C174*$K$2","v":882.03959853333333},800.61073866666675,582.40327879999995,425.47263173333334,0]
[37,null,{"$f":"C175*$K$2","v":882.03959853333333},800.61073866666675,582.40327879999995,425.47263173333334,0]
[38,null,{"$f":"C176*$K$2","v":882.03959853333333},800.61073866666675,582.40327879999995,425.47263173333334,0]
[39,null,{"$f":"C177*$K$2","v":882.03959853333333},800.61073866666675,582.40327879999995,425.47263173333334,0]
[40,null,{"$f":"C178*$K$2","v":1020.9154704},926.53823640000007,668.75616826666669,488.75553066666669,0]
[41,null,{"$f":"C179*$K$2","v":1020.9154704},926.53823640000007,668.75616826666669,488.75553066666669,0]
[42,null,{"$f":"C180*$K$2","v":1020.9154704},926.53823640000007,668.75616826666669,488.75553066666669,0]
[43,null,{"$f":"C181*$K$2","v":1020.9154704},926.53823640000007,668.75616826666669,488.75553066666669,0]
[44,null,{"$f":"C182*$K$2","v":1020.9154704},926.53823640000007,668.75616826666669,488.75553066666669,0]
[45,null,{"$f":"C183*$K$2","v":1142.4660529333332},1036.8729737333335,744.25795546666666,543.64934213333333,0]
[46,null,{"$f":"C184*$K$2","v":1142.4660529333332},1036.8729737333335,744.25795546666666,543.64934213333333,0]
[47,null,{"$f":"C185*$K$2","v":1142.4660529333332},1036.8729737333335,744.25795546666666,543.64934213333333,0]
[48,null,{"$f":"C186*$K$2","v":1142.4660529333332},1036.8729737333335,744.25795546666666,543.64934213333333,0]
[49,null,{"$f":"C187*$K$2","v":1142.4660529333332},1036.8729737333335,744.25795546666666,543.64934213333333,0]
[50,null,{"$f":"C188*$K$2","v":1320.8253473333334},1198.5452789333333,857.05470759999992,626.35480226666664,0]
[51,null,{"$f":"C189*$K$2","v":1320.8253473333334},1198.5452789333333,857.05470759999992,626.35480226666664,0]
[52,null,{"$f":"C190*$K$2","v":1320.8253473333334},1198.5452789333333,857.05470759999992,626.35480226666664,0]
[53,null,{"$f":"C191*$K$2","v":1320.8253473333334},1198.5452789333333,857.05470759999992,626.35480226666664,0]
[54,null,{"$f":"C192*$K$2","v":1320.8253473333334},1198.5452789333333,857.05470759999992,626.35480226666664,0]
[55,null,{"$f":"C193*$K$2","v":1476.2970226666666},1339.9743513333333,955.53529959999992,698.3003458666667,0]
[56,null,{"$f":"C194*$K$2","v":1476.2970226666666},1339.9743513333333,955.53529959999992,698.3003458666667,0]
[57,null,{"$f":"C195*$K$2","v":1476.2970226666666},1339.9743513333333,955.53529959999992,698.3003458666667,0]
[58,null,{"$f":"C196*$K$2","v":1476.2970226666666},1339.9743513333333,955.53529959999992,698.3003458666667,0]
[59,null,{"$f":"C197*$K$2","v":1476.2970226666666},1339.9743513333333,955.53529959999992,698.3003458666667,0]
[60,null,{"$f":"C198*$K$2","v":1580.1575729333333},1433.7132852,1021.4625847999999,746.17285586666674,0]
[61,null,{"$f":"C199*$K$2","v":1788.0610449333331},1622.5589389333334,1154.5025697333333,843.65040480000005,0]
[62,null,{"$f":"C200*$K$2","v":1986.2988292000002},1802.8331337333334,1282.3449678666666,936.93340999999998,0]
[63,null,{"$f":"C201*$K$2","v":2199.7646309333331},1996.2380741333336,1419.8530537333334,1037.3289024000001,0]
[64,null,{"$f":"C202*$K$2","v":2428.0025214666671},2203.5944317333333,1567.8474989333333,1145.3839964000001,0]
[65,null,{"$f":"C203*$K$2","v":2671.2860580000001},2424.3550921333335,1725.9635605333335,1261.0075062666667,0]
[66,null,{"$f":"C204*$K$2","v":2929.6152405333332},2658.3376838666663,1894.2924242666666,1383.9258748,0]
[67,null,{"$f":"C205*$K$2","v":3202.8076975999998},2906.5452500000001,2072.9252758666667,1514.6862164000001,0]
[68,null,{"$f":"C206*$K$2","v":3490.7722434666666},3167.9747474666669,2261.7709295999998,1652.3766737333335,0]
[69,null,{"$f":"C207*$K$2","v":3794.1471782666672},3443.3556621333337,2460.8293854666667,1797.9091041333334,0]
[70,null,{"$f":"C208*$K$2","v":4112.2942018666663},3732.1408796000001,2669.8270862666664,1950.645207466667,0]
[71,null,{"$f":"C209*$K$2","v":4445.4868714666663},4034.1480283999999,2889.5847036,2111.0409123999998,0]
[72,null,{"$f":"C210*$K$2","v":4793.3604441333327},4350.1065944000002,3119.0991944000002,2278.9138474666665,0]
[73,null,{"$f":"C211*$K$2","v":5156.3708485333336},4679.5606489333341,3359.0088588000003,2453.9904554666668,0]
[74,null,{"$f":"C212*$K$2","v":5534.4268989333341},5022.5101919999997,3609.4048825333325,2636.9090365333332,0]
[75,null,{"$f":"C213*$K$2","v":5927.3462238666662},5379.3199665333332,3869.8313369333332,2827.2136620000001,0]
[76,null,{"$f":"C214*$K$2","v":5927.3462238666662},5379.3199665333332,3869.8313369333332,2827.2136620000001,0]
[77,null,{"$f":"C215*$K$2","v":5927.3462238666662},5379.3199665333332,3869.8313369333332,2827.2136620000001,0]
[78,null,{"$f":"C216*$K$2","v":5927.3462238666662},5379.3199665333332,3869.8313369333332,2827.2136620000001,0]
[79,null,{"$f":"C217*$K$2","v":5927.3462238666662},5379.3199665333332,3869.8313369333332,2827.2136620000001,0]
[80,null,{"$f":"C218*$K$2","v":5927.3462238666662},5379.3199665333332,3869.8313369333332,2827.2136620000001]
[81,null,{"$f":"C219*$K$2","v":5927.3462238666662},5379.3199665333332,3869.8313369333332,2827.2136620000001]
[82,null,{"$f":"C220*$K$2","v":5927.3462238666662},5379.3199665333332,3869.8313369333332,2827.2136620000001]
[83,null,{"$f":"C221*$K$2","v":5927.3462238666662},5379.3199665333332,3869.8313369333332,2827.2136620000001]
[84,"o más",{"$f":"C222*$K$2","v":5927.3462238666662},5379.3199665333332,3869.8313369333332,2827.2136620000001,0]
[1,"Hijo",{"$f":"C223*$K$2","v":281.12561586666664},255.04649613333333,194.40798346666668,141.97618680000002,0]
[2,"Hijos",{"$f":"C224*$K$2","v":477.90442839999997},433.77053346666662,330.09235466666667,241.27745039999999,0]
[3,"Hijos o más",{"$f":"C225*$K$2","v":674.40968373333328},612.12982786666669,466.05028306666657,340.48752826666669,0]
[]
[]
[]
["BUPA GLOBAL SELECT"]
["TARIFAS ANUALES"]
[]
["EDAD",null,2000,3500,5000,10000,null,null,"TARIFAS BASE",null,null,null,null,"TARIFAS BASE CON DESCUENTO"]
[18,null,{"$f":"N307*$X$2","v":4516.6247699999994},{"$f":"O307*$X$2","v":4332.9506499999998},3272.9164999999998,2390.6945299999998,null,null,4623,4435,3350,2447,null,{"$f":"I307*$R$4","v":3929.5499999999997},{"$f":"J307*$R$4","v":3769.75},2847.5,2079.9499999999998]
[19,null,{"$f":"N308*$X$2","v":4516.6247699999994},{"$f":"O308*$X$2","v":4332.9506499999998},{"$f":"P308*$X$2","v":3272.9164999999998},{"$f":"Q308*$X$2","v":2390.6945299999998},null,null,4623,4435,3350,2447,null,{"$f":"I308*$R$4","v":3929.5499999999997},{"$f":"J308*$R$4","v":3769.75},{"$f":"K308*$R$4","v":2847.5},{"$f":"L308*$R$4","v":2079.9499999999998}]
[20,null,4516.6247699999994,4332.9506499999998,3272.9164999999998,2390.6945299999998,null,null,4623,4435,3350,2447,null,3929.5499999999997,3769.75,2847.5,2079.9499999999998]
[21,null,4516.6247699999994,4332.9506499999998,3272.9164999999998,2390.6945299999998,null,null,4623,4435,3350,2447,null,3929.5499999999997,3769.75,2847.5,2079.9499999999998]
[22,null,4516.6247699999994,4332.9506499999998,3272.9164999999998,2390.6945299999998,null,null,4623,4435,3350,2447,null,3929.5499999999997,3769.75,2847.5,2079.9499999999998]
[23,null,4516.6247699999994,4332.9506499999998,3272.9164999999998,2390.6945299999998,null,null,4623,4435,3350,2447,null,3929.5499999999997,3769.75,2847.5,2079.9499999999998]
[24,null,4516.6247699999994,4332.9506499999998,3272.9164999999998,2390.6945299999998,null,null,4623,4435,3350,2447,null,3929.5499999999997,3769.75,2847.5,2079.9499999999998]
[25,null,4873.2261200000003,4675.8741399999999,3493.7162399999997,2552.8748699999996,null,null,4988,4786,3576,2613,null,4239.8,4068.1,3039.6,2221.0499999999997]
[26,null,4873.2261200000003,4675.8741399999999,3493.7162399999997,2552.8748699999996,null,null,4988,4786,3576,2613,null,4239.8,4068.1,3039.6,2221.0499999999997]
[27,null,4873.2261200000003,4675.8741399999999,3493.7162399999997,2552.8748699999996,null,null,4988,4786,3576,2613,null,4239.8,4068.1,3039.6,2221.0499999999997]
[28,null,4873.2261200000003,4675.8741399999999,3493.7162399999997,2552.8748699999996,null,null,4988,4786,3576,2613,null,4239.8,4068.1,3039.6,2221.0499999999997]
[29,null,4873.2261200000003,4675.8741399999999,3493.7162399999997,2552.8748699999996,null,null,4988,4786,3576,2613,null,4239.8,4068.1,3039.6,2221.0499999999997]
[30,null,5497.5227299999997,5272.8150299999998,3885.4892299999997,2836.2019699999996,null,null,5627,5397,3977,2903,null,4782.95,4587.45,3380.45,2467.5499999999997]
[31,null,5497.5227299999997,5272.8150299999998,3885.4892299999997,2836.2019699999996,null,null,5627,5397,3977,2903,null,4782.95,4587.45,3380.45,2467.5499999999997]
[32,null,5497.5227299999997,5272.8150299999998,3885.4892299999997,2836.2019699999996,null,null,5627,5397,3977,2903,null,4782.95,4587.45,3380.45,2467.5499999999997]
[33,null,5497.5227299999997,5272.8150299999998,3885.4892299999997,2836.2019699999996,null,null,5627,5397,3977,2903,null,4782.95,4587.45,3380.45,2467.5499999999997]
[34,null,5497.5227299999997,5272.8150299999998,3885.4892299999997,2836.2019699999996,null,null,5627,5397,3977,2903,null,4782.95,4587.45,3380.45,2467.5499999999997]
[35,null,6220.4953299999997,5967.4549200000001,4349.5594799999999,3177.1714799999995,null,null,6367,6108,4452,3252,null,5411.95,5191.8,3784.2,2764.2]
[36,null,6220.4953299999997,5967.4549200000001,4349.5594799999999,3177.1714799999995,null,null,6367,6108,4452,3252,null,5411.95,5191.8,3784.2,2764.2]
[37,null,6220.4953299999997,5967.4549200000001,4349.5594799999999,3177.1714799999995,null,null,6367,6108,4452,3252,null,5411.95,5191.8,3784.2,2764.2]
[38,null,6220.4953299999997,5967.4549200000001,4349.5594799999999,3177.1714799999995,null,null,6367,6108,4452,3252,null,5411.95,5191.8,3784.2,2764.2]
[39,null,6220.4953299999997,5967.4549200000001,4349.5594799999999,3177.1714799999995,null,null,6367,6108,4452,3252,null,5411.95,5191.8,3784.2,2764.2]
[40,null,7290.2993799999995,6995.2483999999995,5053.9692700000005,3691.0682199999997,null,null,7462,7160,5173,3778,null,6342.7,6086,4397.05,3211.2999999999997]
[41,null,7290.2993799999995,6995.2483999999995,5053.9692700000005,3691.0682199999997,null,null,7462,7160,5173,3778,null,6342.7,6086,4397.05,3211.2999999999997]
[42,null,7290.2993799999995,6995.2483999999995,5053.9692700000005,3691.0682199999997,null,null,7462,7160,5173,3778,null,6342.7,6086,4397.05,3211.2999999999997]
[43,null,7290.2993799999995,6995.2483999999995,5053.9692700000005,3691.0682199999997,null,null,7462,7160,5173,3778,null,6342.7,6086,4397.05,3211.2999999999997]
[44,null,7290.2993799999995,6995.2483999999995,5053.9692700000005,3691.0682199999997,null,null,7462,7160,5173,3778,null,6342.7,6086,4397.05,3211.2999999999997]
[45,null,8251.6575399999983,7915.5729799999999,5689.0127700000003,4156.11546,null,null,8446,8102,5823,4254,null,7179.0999999999995,6886.7,4949.55,3615.9]
[46,null,8251.6575399999983,7915.5729799999999,5689.0127700000003,4156.11546,null,null,8446,8102,5823,4254,null,7179.0999999999995,6886.7,4949.55,3615.9]
[47,null,8251.6575399999983,7915.5729799999999,5689.0127700000003,4156.11546,null,null,8446,8102,5823,4254,null,7179.0999999999995,6886.7,4949.55,3615.9]
[48,null,8251.6575399999983,7915.5729799999999,5689.0127700000003,4156.11546,null,null,8446,8102,5823,4254,null,7179.0999999999995,6886.7,4949.55,3615.9]
[49,null,8251.6575399999983,7915.5729799999999,5689.0127700000003,4156.11546,null,null,8446,8102,5823,4254,null,7179.0999999999995,6886.7,4949.55,3615.9]
[50,null,9635.0753799999984,9242.3253999999997,6616.1762799999997,4833.1695300000001,null,null,9862,9460,6772,4947,null,8382.6999999999989,8041,5756.2,4204.95]
[51,null,9635.0753799999984,9242.3253999999997,6616.1762799999997,4833.1695300000001,null,null,9862,9460,6772,4947,null,8382.6999999999989,8041,5756.2,4204.95]
[52,null,9635.0753799999984,9242.3253999999997,6616.1762799999997,4833.1695300000001,null,null,9862,9460,6772,4947,null,8382.6999999999989,8041,5756.2,4204.95]
[53,null,9635.0753799999984,9242.3253999999997,6616.1762799999997,4833.1695300000001,null,null,9862,9460,6772,4947,null,8382.6999999999989,8041,5756.2,4204.95]
[54,null,9635.0753799999984,9242.3253999999997,6616.1762799999997,4833.1695300000001,null,null,9862,9460,6772,4947,null,8382.6999999999989,8041,5756.2,4204.95]
[55,null,10868.036759999999,10426.437279999998,7443.6868099999992,5436.9493499999999,null,null,11124,10672,7619,5565,null,9455.4,9071.1999999999989,6476.15,4730.25]
[56,null,10868.036759999999,10426.437279999998,7443.6868099999992,5436.9493499999999,null,null,11124,10672,7619,5565,null,9455.4,9071.1999999999989,6476.15,4730.25]
[57,null,10868.036759999999,10426.437279999998,7443.6868099999992,5436.9493499999999,null,null,11124,10672,7619,5565,null,9455.4,9071.1999999999989,6476.15,4730.25]
[58,null,10868.036759999999,10426.437279999998,7443.6868099999992,5436.9493499999999,null,null,11124,10672,7619,5565,null,9455.4,9071.1999999999989,6476.15,4730.25]
[59,null,10868.036759999999,10426.437279999998,7443.6868099999992,5436.9493499999999,null,null,11124,10672,7619,5565,null,9455.4,9071.1999999999989,6476.15,4730.25]
[60,null,11686.754379999998,11212.914229999998,8000.5711099999999,5840.4462199999998,null,null,11962,11477,8189,5978,null,10167.699999999999,9755.4499999999989,6960.65,5081.3]
[61,null,13324.189619999999,12782.937159999999,9110.4317499999997,6654.2788899999996,null,null,13638,13084,9325,6811,null,11592.3,11121.4,7926.25,5789.3499999999995]
[62,null,14896.166529999999,14292.386709999999,10185.12075,7434.8939,null,null,15247,14629,10425,7610,null,12959.949999999999,12434.65,8861.25,6468.5]
[63,null,16590.267189999999,15918.098069999998,11342.8539,8282.9212200000002,null,null,16981,16293,11610,8478,null,14433.85,13849.05,9868.5,7206.3]
[64,null,18400.629659999999,17658.117259999999,12586.562169999999,9191.5219199999992,null,null,18834,18074,12883,9408,null,16008.9,15362.9,10950.55,7996.8]
[65,null,20335.069859999996,19512.44428,13920.153519999998,10166.557940000001,null,null,20814,19972,14248,10406,null,17691.899999999998,16976.2,12110.8,8845.1]
[66,null,22387.725849999999,21481.079130000002,15337.766009999999,11200.21336,null,null,22915,21987,15699,11464,null,19477.75,18688.95,13344.15,9744.4]
[67,null,24560.551609999999,23564.021809999998,16840.376629999999,12299.32711,null,null,25139,24119,17237,12589,null,21368.149999999998,20501.149999999998,14651.449999999999,10700.65]
[68,null,26853.547139999999,25763.226299999998,18428.962369999997,13458.037249999999,null,null,27486,26370,18863,13775,null,23363.1,22414.5,16033.55,11708.75]
[69,null,29262.804479999999,28077.715609999996,20107.431189999999,14684.1597,null,null,29952,28739,20581,15030,null,25459.200000000001,24428.149999999998,17493.849999999999,12775.5]
[70,null,31795.162559999997,30506.512749999998,21869.921149999998,15968.90155,null,null,32544,31225,22385,16345,null,27662.399999999998,26541.25,19027.25,13893.25]
[71,null,34444.759439999994,33047.663739999996,23723.27118,17322.0327,null,null,35256,33826,24282,17730,null,29967.599999999999,28752.1,20639.7,15070.5]
[72,null,37216.480069999998,35708.007509999996,25655.757399999999,18735.737229999999,null,null,38093,36549,26260,19177,null,32379.05,31066.649999999998,22321,16300.449999999999]
[73,null,40105.4395,38479.728139999999,27678.126700000001,20210.992129999999,null,null,41050,39386,28330,20687,null,34892.5,33478.1,24080.5,17583.95]
[74,null,43114.568699999996,41369.664559999997,29784.517139999996,21750.728369999997,null,null,44130,42344,30486,22263,null,37510.5,35992.400000000001,25913.1,18923.55]
[75,null,46243.867669999992,44371.954829999995,31981.767649999998,23354.945950000001,null,null,47333,45417,32735,23905,null,40233.049999999996,38604.449999999997,27824.75,20319.25]
[76,null,46243.867669999992,44371.954829999995,31981.767649999998,23354.945950000001,null,null,47333,45417,32735,23905,null,40233.049999999996,38604.449999999997,27824.75,20319.25]
[77,null,46243.867669999992,44371.954829999995,31981.767649999998,23354.945950000001,null,null,47333,45417,32735,23905,null,40233.049999999996,38604.449999999997,27824.75,20319.25]
[78,null,46243.867669999992,44371.954829999995,31981.767649999998,23354.945950000001,null,null,47333,45417,32735,23905,null,40233.049999999996,38604.449999999997,27824.75,20319.25]
[79,null,46243.867669999992,44371.954829999995,31981.767649999998,23354.945950000001,null,null,47333,45417,32735,23905,null,40233.049999999996,38604.449999999997,27824.75,20319.25]
[80,null,46243.867669999992,44371.954829999995,31981.767649999998,23354.945950000001,null,null,47333,45417,32735,23905,null,40233.049999999996,38604.449999999997,27824.75,20319.25]
[81,null,46243.867669999992,44371.954829999995,31981.767649999998,23354.945950000001,null,null,47333,45417,32735,23905,null,40233.049999999996,38604.449999999997,27824.75,20319.25]
[82,null,46243.867669999992,44371.954829999995,31981.767649999998,23354.945950000001,null,null,47333,45417,32735,23905,null,40233.049999999996,38604.449999999997,27824.75,20319.25]
[83,null,{"$f":"N372*$X$2","v":46243.867669999992},{"$f":"O372*$X$2","v":44371.954829999995},{"$f":"P372*$X$2","v":31981.767649999998},{"$f":"Q372*$X$2","v":23354.945950000001},null,null,47333,45417,32735,23905,null,{"$f":"I372*$R$4","v":40233.049999999996},{"$f":"J372*$R$4","v":38604.449999999997},{"$f":"K372*$R$4","v":27824.75},{"$f":"L372*$R$4","v":20319.25}]
[84,"o más",46243.867669999992,44371.954829999995,31981.767649999998,23354.945950000001,null,null,47333,45417,32735,23905,null,40233.049999999996,38604.449999999997,27824.75,20319.25]
[1,"Hijo",2108.3444199999999,2023.34629,1549.50614,1133.3083999999999,null,null,2158,2071,1586,1160,null,1834.3,1760.35,1348.1,986]
[2,"Hijos",3579.6913600000003,3435.0968399999997,2631.0340699999997,1921.7393300000001,null,null,3664,3516,2693,1967,null,3114.4,2988.6,2289.0499999999997,1671.95]
[3,"Hijos o más",5054.9462599999997,4847.82438,3712.5619999999999,2712.1242399999996,null,null,5174,4962,3800,2776,null,4397.8999999999996,4217.7,3230,2359.6]
[]
["BUPA GLOBAL SELECT - MENSUALES"]
[]
["EDAD",null,2000,3500,5000]
[18,null,{"$f":"C307*$K$2","v":421.55164519999994},{"$f":"D307*$K$2","v":404.40872733333333},305.47220666666664,223.13148946666666,0]
[19,null,{"$f":"C308*$K$2","v":421.55164519999994},404.40872733333333,305.47220666666664,223.13148946666666,0]
[20,null,{"$f":"C309*$K$2","v":421.55164519999994},404.40872733333333,305.47220666666664,223.13148946666666,0]
[21,null,{"$f":"C310*$K$2","v":421.55164519999994},404.40872733333333,305.47220666666664,223.13148946666666,0]
[22,null,{"$f":"C311*$K$2","v":421.55164519999994},404.40872733333333,305.47220666666664,223.13148946666666,0]
[23,null,{"$f":"C312*$K$2","v":421.55164519999994},404.40872733333333,305.47220666666664,223.13148946666666,0]
[24,null,{"$f":"C313*$K$2","v":421.55164519999994},404.40872733333333,305.47220666666664,223.13148946666666,0]
[25,null,{"$f":"C314*$K$2","v":454.83443786666669},436.41491973333336,326.08018240000001,238.26832119999997,0]
[26,null,{"$f":"C315*$K$2","v":454.83443786666669},436.41491973333336,326.08018240000001,238.26832119999997,0]
[27,null,{"$f":"C316*$K$2","v":454.83443786666669},436.41491973333336,326.08018240000001,238.26832119999997,0]
[28,null,{"$f":"C317*$K$2","v":454.83443786666669},436.41491973333336,326.08018240000001,238.26832119999997,0]
[29,null,{"$f":"C318*$K$2","v":454.83443786666669},436.41491973333336,326.08018240000001,238.26832119999997,0]
[30,null,{"$f":"C319*$K$2","v":513.10212146666663},492.12940279999998,362.64566146666664,264.71218386666663,0]
[31,null,{"$f":"C320*$K$2","v":513.10212146666663},492.12940279999998,362.64566146666664,264.71218386666663,0]
[32,null,{"$f":"C321*$K$2","v":513.10212146666663},492.12940279999998,362.64566146666664,264.71218386666663,0]
[33,null,{"$f":"C322*$K$2","v":513.10212146666663},492.12940279999998,362.64566146666664,264.71218386666663,0]
[34,null,{"$f":"C323*$K$2","v":513.10212146666663},492.12940279999998,362.64566146666664,264.71218386666663,0]
[35,null,{"$f":"C324*$K$2","v":580.57956413333329},556.96245920000001,405.95888480000002,296.53600479999994,0]
[36,null,{"$f":"C325*$K$2","v":580.57956413333329},556.96245920000001,405.95888480000002,296.53600479999994,0]
[37,null,{"$f":"C326*$K$2","v":580.57956413333329},556.96245920000001,405.95888480000002,296.53600479999994,0]
[38,null,{"$f":"C327*$K$2","v":580.57956413333329},556.96245920000001,405.95888480000002,296.53600479999994,0]
[39,null,{"$f":"C328*$K$2","v":580.57956413333329},556.96245920000001,405.95888480000002,296.53600479999994,0]
[40,null,{"$f":"C329*$K$2","v":680.42794213333332},652.88985066666669,471.70379853333338,344.49970053333334,0]
[41,null,{"$f":"C330*$K$2","v":680.42794213333332},652.88985066666669,471.70379853333338,344.49970053333334,0]
[42,null,{"$f":"C331*$K$2","v":680.42794213333332},652.88985066666669,471.70379853333338,344.49970053333334,0]
[43,null,{"$f":"C332*$K$2","v":680.42794213333332},652.88985066666669,471.70379853333338,344.49970053333334,0]
[44,null,{"$f":"C333*$K$2","v":680.42794213333332},652.88985066666669,471.70379853333338,344.49970053333334,0]
[45,null,{"$f":"C334*$K$2","v":770.15470373333324},738.78681146666668,530.97452520000002,387.90410960000003,0]
[46,null,{"$f":"C335*$K$2","v":770.15470373333324},738.78681146666668,530.97452520000002,387.90410960000003,0]
[47,null,{"$f":"C336*$K$2","v":770.15470373333324},738.78681146666668,530.97452520000002,387.90410960000003,0]
[48,null,{"$f":"C337*$K$2","v":770.15470373333324},738.78681146666668,530.97452520000002,387.90410960000003,0]
[49,null,{"$f":"C338*$K$2","v":770.15470373333324},738.78681146666668,530.97452520000002,387.90410960000003,0]
[50,null,{"$f":"C339*$K$2","v":899.27370213333325},862.61703733333331,617.50978613333336,451.09582280000001,0]
[51,null,{"$f":"C340*$K$2","v":899.27370213333325},862.61703733333331,617.50978613333336,451.09582280000001,0]
[52,null,{"$f":"C341*$K$2","v":899.27370213333325},862.61703733333331,617.50978613333336,451.09582280000001,0]
[53,null,{"$f":"C342*$K$2","v":899.27370213333325},862.61703733333331,617.50978613333336,451.09582280000001,0]
[54,null,{"$f":"C343*$K$2","v":899.27370213333325},862.61703733333331,617.50978613333336,451.09582280000001,0]
[55,null,{"$f":"C344*$K$2","v":1014.3500975999999},973.13414613333316,694.74410226666657,507.44860599999998,0]
[56,null,{"$f":"C345*$K$2","v":1014.3500975999999},973.13414613333316,694.74410226666657,507.44860599999998,0]
[57,null,{"$f":"C346*$K$2","v":1014.3500975999999},973.13414613333316,694.74410226666657,507.44860599999998,0]
[58,null,{"$f":"C347*$K$2","v":1014.3500975999999},973.13414613333316,694.74410226666657,507.44860599999998,0]
[59,null,{"$f":"C348*$K$2","v":1014.3500975999999},973.13414613333316,694.74410226666657,507.44860599999998,0]
[60,null,{"$f":"C349*$K$2","v":1090.7637421333332},1046.5386614666666,746.71997026666668,545.10831386666666,0]
[61,null,{"$f":"C350*$K$2","v":1243.5910312000001},1193.0741349333334,850.30696333333333,621.06602973333338,0]
[62,null,{"$f":"C351*$K$2","v":1390.3088761333333},1333.9560929333334,950.6112700000001,693.92343066666672,0]
[63,null,{"$f":"C352*$K$2","v":1548.4249377333333},1485.6891532,1058.6663640000002,773.07264720000001,0]
[64,null,{"$f":"C353*$K$2","v":1717.3921015999999},1648.0909442666666,1174.7458025333333,857.8753792,0]
[65,null,{"$f":"C354*$K$2","v":1897.9398535999997},1821.1614661333333,1299.2143285333332,948.87874106666675,0]
[66,null,{"$f":"C355*$K$2","v":2089.5210793333335},2004.9007188000003,1431.5248276,1045.3532469333334,0]
[67,null,{"$f":"C356*$K$2","v":2292.3181502666666},2199.3087022666668,1571.7684854666666,1147.9371969333333,0]
[68,null,{"$f":"C357*$K$2","v":2506.3310664000001},2404.5677879999998,1720.0364878666664,1256.0834766666667,0]
[69,null,{"$f":"C358*$K$2","v":2731.1950848000001},2620.5867902666664,1876.6935777333333,1370.5215720000001,0]
[70,null,{"$f":"C359*$K$2","v":2967.5485055999998},2847.2745233333335,2041.1926406666666,1490.4308113333334,0]
[71,null,{"$f":"C360*$K$2","v":3214.8442143999996},3084.4486157333331,2214.1719768000003,1616.7230520000001,0]
[72,null,{"$f":"C361*$K$2","v":3473.5381398666668},3332.7473676,2394.5373573333331,1748.6688081333334,0]
[73,null,{"$f":"C362*$K$2","v":3743.1743533333333},3591.4412930666667,2583.2918253333337,1886.3592654666666,0]
[74,null,{"$f":"C363*$K$2","v":4024.0264119999997},3861.1686922666668,2779.8882663999998,2030.0679811999998,0]
[75,null,{"$f":"C364*$K$2","v":4316.094315866666},4141.3824507999998,2984.9649806666666,2179.7949553333337,0]
[76,null,{"$f":"C365*$K$2","v":4316.094315866666},4141.3824507999998,2984.9649806666666,2179.7949553333337,0]
[77,null,{"$f":"C366*$K$2","v":4316.094315866666},4141.3824507999998,2984.9649806666666,2179.7949553333337,0]
[78,null,{"$f":"C367*$K$2","v":4316.094315866666},4141.3824507999998,2984.9649806666666,2179.7949553333337,0]
[79,null,{"$f":"C368*$K$2","v":4316.094315866666},4141.3824507999998,2984.9649806666666,2179.7949553333337,0]
[80,null,{"$f":"C369*$K$2","v":4316.094315866666},4141.3824507999998,2984.9649806666666,2179.7949553333337]
[81,null,{"$f":"C370*$K$2","v":4316.094315866666},4141.3824507999998,2984.9649806666666,2179.7949553333337]
[82,null,{"$f":"C371*$K$2","v":4316.094315866666},4141.3824507999998,2984.9649806666666,2179.7949553333337]
[83,null,{"$f":"C372*$K$2","v":4316.094315866666},4141.3824507999998,2984.9649806666666,2179.7949553333337]
[84,"o más",{"$f":"C373*$K$2","v":4316.094315866666},4141.3824507999998,2984.9649806666666,2179.7949553333337,0]
[1,"Hijo",{"$f":"C374*$K$2","v":196.77881253333334},188.84565373333334,144.62057306666668,105.77545066666666]
[2,"Hijos",{"$f":"C375*$K$2","v":334.10452693333337},320.60903839999997,245.56317986666664,179.36233746666667]
[3,"Hijos o más",{"$f":"C376*$K$2","v":471.79498426666669},452.46360880000003,346.50578666666667,253.13159573333331]
[]
[]
[]
["BUPA GLOBAL ELITE"]
["TARIFAS SEMESTRALES"]
[]
["EDAD",null,1000,2000,3500]
[18,null,{"$f":"C6*$K$4","v":5746.5965606},{"$f":"D6*$K$4","v":5036.1685122000008},4183.3441712999993,3629.2931423,2764.0414886000003]
[19,null,{"$f":"C7*$K$4","v":5746.5965606},5036.1685122000008,4183.3441712999993,3629.2931423,2764.0414886000003]
[20,null,{"$f":"C8*$K$4","v":5746.5965606},5036.1685122000008,4183.3441712999993,3629.2931423,2764.0414886000003]
[21,null,{"$f":"C9*$K$4","v":5746.5965606},5036.1685122000008,4183.3441712999993,3629.2931423,2764.0414886000003]
[22,null,{"$f":"C10*$K$4","v":5746.5965606},5036.1685122000008,4183.3441712999993,3629.2931423,2764.0414886000003]
[23,null,{"$f":"C11*$K$4","v":5746.5965606},5036.1685122000008,4183.3441712999993,3629.2931423,2764.0414886000003]
[24,null,{"$f":"C12*$K$4","v":5746.5965606},5036.1685122000008,4183.3441712999993,3629.2931423,2764.0414886000003]
[25,null,{"$f":"C13*$K$4","v":6139.610327899999},5381.0264423999997,4442.7643259999995,3852.4669680000002,2935.9526490000003]
[26,null,{"$f":"C14*$K$4","v":6139.610327899999},5381.0264423999997,4442.7643259999995,3852.4669680000002,2935.9526490000003]
[27,null,{"$f":"C15*$K$4","v":6139.610327899999},5381.0264423999997,4442.7643259999995,3852.4669680000002,2935.9526490000003]
[28,null,{"$f":"C16*$K$4","v":6139.610327899999},5381.0264423999997,4442.7643259999995,3852.4669680000002,2935.9526490000003]
[29,null,{"$f":"C17*$K$4","v":6139.610327899999},5381.0264423999997,4442.7643259999995,3852.4669680000002,2935.9526490000003]
[30,null,{"$f":"C18*$K$4","v":6827.2549694999998},5984.2689178999999,4904.1283137,4251.6943916999999,3238.8683984999998]
[31,null,{"$f":"C19*$K$4","v":6827.2549694999998},5984.2689178999999,4904.1283137,4251.6943916999999,3238.8683984999998]
[32,null,{"$f":"C20*$K$4","v":6827.2549694999998},5984.2689178999999,4904.1283137,4251.6943916999999,3238.8683984999998]
[33,null,{"$f":"C21*$K$4","v":6827.2549694999998},5984.2689178999999,4904.1283137,4251.6943916999999,3238.8683984999998]
[34,null,{"$f":"C22*$K$4","v":6827.2549694999998},5984.2689178999999,4904.1283137,4251.6943916999999,3238.8683984999998]
[35,null,{"$f":"C23*$K$4","v":7621.0495745999997},6678.645020599999,5441.6095922999993,4719.7898404999996,3594.6002274000002]
[36,null,{"$f":"C24*$K$4","v":7621.0495745999997},6678.645020599999,5441.6095922999993,4719.7898404999996,3594.6002274000002]
[37,null,{"$f":"C25*$K$4","v":7621.0495745999997},6678.645020599999,5441.6095922999993,4719.7898404999996,3594.6002274000002]
[38,null,{"$f":"C26*$K$4","v":7621.0495745999997},6678.645020599999,5441.6095922999993,4719.7898404999996,3594.6002274000002]
[39,null,{"$f":"C27*$K$4","v":7621.0495745999997},6678.645020599999,5441.6095922999993,4719.7898404999996,3594.6002274000002]
[40,null,{"$f":"C28*$K$4","v":8820.2852598000009},7730.3063662999994,6270.0971122999999,5436.9493500000008,4142.9554047000001]
[41,null,{"$f":"C29*$K$4","v":8820.2852598000009},7730.3063662999994,6270.0971122999999,5436.9493500000008,4142.9554047000001]
[42,null,{"$f":"C30*$K$4","v":8820.2852598000009},7730.3063662999994,6270.0971122999999,5436.9493500000008,4142.9554047000001]
[43,null,{"$f":"C31*$K$4","v":8820.2852598000009},7730.3063662999994,6270.0971122999999,5436.9493500000008,4142.9554047000001]
[44,null,{"$f":"C32*$K$4","v":8820.2852598000009},7730.3063662999994,6270.0971122999999,5436.9493500000008,4142.9554047000001]
[45,null,{"$f":"C33*$K$4","v":9871.9466055000012},8651.9987323000005,6996.0593017000001,6066.0820605000008,4620.3713380999998]
[46,null,{"$f":"C34*$K$4","v":9871.9466055000012},8651.9987323000005,6996.0593017000001,6066.0820605000008,4620.3713380999998]
[47,null,{"$f":"C35*$K$4","v":9871.9466055000012},8651.9987323000005,6996.0593017000001,6066.0820605000008,4620.3713380999998]
[48,null,{"$f":"C36*$K$4","v":9871.9466055000012},8651.9987323000005,6996.0593017000001,6066.0820605000008,4620.3713380999998]
[49,null,{"$f":"C37*$K$4","v":9871.9466055000012},8651.9987323000005,6996.0593017000001,6066.0820605000008,4620.3713380999998]
[50,null,{"$f":"C38*$K$4","v":11408.790955099999},10000.3621711,8066.8794212999992,6996.0593017000001,5328.728167700001]
[51,null,{"$f":"C39*$K$4","v":11408.790955099999},10000.3621711,8066.8794212999992,6996.0593017000001,5328.728167700001]
[52,null,{"$f":"C40*$K$4","v":11408.790955099999},10000.3621711,8066.8794212999992,6996.0593017000001,5328.728167700001]
[53,null,{"$f":"C41*$K$4","v":11408.790955099999},10000.3621711,8066.8794212999992,6996.0593017000001,5328.728167700001]
[54,null,{"$f":"C42*$K$4","v":11408.790955099999},10000.3621711,8066.8794212999992,6996.0593017000001,5328.728167700001]
[55,null,{"$f":"C43*$K$4","v":12754.565370400001},11179.921277699999,9006.1771470999993,7810.5660947999995,5949.0581983000002]
[56,null,{"$f":"C44*$K$4","v":12754.565370400001},11179.921277699999,9006.1771470999993,7810.5660947999995,5949.0581983000002]
[57,null,{"$f":"C45*$K$4","v":12754.565370400001},11179.921277699999,9006.1771470999993,7810.5660947999995,5949.0581983000002]
[58,null,{"$f":"C46*$K$4","v":12754.565370400001},11179.921277699999,9006.1771470999993,7810.5660947999995,5949.0581983000002]
[59,null,{"$f":"C47*$K$4","v":12754.565370400001},11179.921277699999,9006.1771470999993,7810.5660947999995,5949.0581983000002]
[60,null,{"$f":"C48*$K$4","v":13650.367501400002},11965.948812299999,9631.1674199999998,8351.1542016000003,6360.7129347999999]
[61,null,{"$f":"C49*$K$4","v":15448.703224500001},13542.1463191,10895.128692699998,9448.382360900001,7196.4497205999996]
[62,null,{"$f":"C50*$K$4","v":17163.672390900003},15043.779949099999,12101.095839000001,10491.758831400002,7990.7621303999995]
[63,null,{"$f":"C51*$K$4","v":19004.468099400001},16659.8484178,13400.267831299998,11619.019663299998,8850.3179323999993]
[64,null,{"$f":"C52*$K$4","v":20978.3396158},18387.244897,14792.644669599998,12826.540223699998,9769.4212748999998]
[65,null,{"$f":"C53*$K$4","v":23079.591088399997},20231.1474337,16279.779768,14117.427340799999,10753.7680096]
[66,null,{"$f":"C54*$K$4","v":25311.329345399998},22186.895785599998,17861.673126500002,15488.0563817,11798.697894200001]
[67,null,{"$f":"C55*$K$4","v":27672.0009727},24255.007757399999,19538.8425498,16942.051979299998,12904.728733400001]
[68,null,{"$f":"C56*$K$4","v":30161.088165599995},26437.036763200002,21308.699014400001,18477.8607195,14074.9673554]
[69,null,{"$f":"C57*$K$4","v":32781.697752300002},28733.5006077,23174.3493485,20096.000407,15306.306932]
[70,null,{"$f":"C58*$K$4","v":35529.687295199998},31142.845876800002,25132.168919200001,21793.364213599998,16599.783072599999]
[71,null,{"$f":"C59*$K$4","v":38407.645817799996},33665.0725705,27186.817968800002,23574.612381599996,17955.9135819]
[72,null,{"$f":"C60*$K$4","v":41415.055515399996},36302.769712300003,29333.636255000001,25435.084668700001,19373.662850500001]
[73,null,{"$f":"C61*$K$4","v":44552.434192699999},39051.2770599,31577.2840201,27379.959121899999,20854.584292500003]
[74,null,{"$f":"C62*$K$4","v":47819.264044999996},41913.183636799993,33912.065412399999,29406.128913,22398.1601032]
[75,null,{"$f":"C63*$K$4","v":51214.509462900001},44890.042857100001,36341.605064800002,31512.558432599999,24002.319063800001]
[76,null,{"$f":"C64*$K$4","v":51214.509462900001},44890.042857100001,36341.605064800002,31512.558432599999,24002.319063800001]
[77,null,{"$f":"C65*$K$4","v":51214.509462900001},44890.042857100001,36341.605064800002,31512.558432599999,24002.319063800001]
[78,null,{"$f":"C66*$K$4","v":51214.509462900001},44890.042857100001,36341.605064800002,31512.558432599999,24002.319063800001]
[79,null,{"$f":"C67*$K$4","v":51214.509462900001},44890.042857100001,36341.605064800002,31512.558432599999,24002.319063800001]
[80,null,{"$f":"C68*$K$4","v":51214.509462900001},44890.042857100001,36341.605064800002,31512.558432599999,24002.319063800001]
[81,null,{"$f":"C69*$K$4","v":51214.509462900001},44890.042857100001,36341.605064800002,31512.558432599999,24002.319063800001]
[82,null,{"$f":"C70*$K$4","v":51214.509462900001},44890.042857100001,36341.605064800002,31512.558432599999,24002.319063800001]
[83,null,{"$f":"C71*$K$4","v":51214.509462900001},44890.042857100001,36341.605064800002,31512.558432599999,24002.319063800001]
[84,"o más",{"$f":"C72*$K$4","v":51214.509462900001},44890.042857100001,36341.605064800002,31512.558432599999,24002.319063800001]
[1,"Hijo",{"$f":"C73*$K$4","v":2429.5396524000003},2129.7307311,1780.7303633000001,1544.6114200999998,1176.9700831]
[2,"Hijos",{"$f":"C74*$K$4","v":4127.9390684},3618.9370482999998,3026.5684715000002,2625.2698289999998,2000.2795561]
[3,"Hijos o más",{"$f":"C75*$K$4","v":5827.8918985000009},5108.1433655000001,4272.4065796999994,3704.8926285000002,2823.0712244000001]
[]
["BUPA GLOBAL PREMIER"]
["TARIFAS SEMESTRALES"]
[]
["EDAD",null,2000,3500,5000]
[18,null,{"$f":"C156*$K$4","v":3777.3852864999999},{"$f":"D156*$K$4","v":3426.3136998999998},2577.6317966000001,1883.2556939000001,0]
[19,null,{"$f":"C157*$K$4","v":3777.3852864999999},3426.3136998999998,2577.6317966000001,1883.2556939000001,0]
[20,null,{"$f":"C158*$K$4","v":3777.3852864999999},3426.3136998999998,2577.6317966000001,1883.2556939000001,0]
[21,null,{"$f":"C159*$K$4","v":3777.3852864999999},3426.3136998999998,2577.6317966000001,1883.2556939000001,0]
[22,null,{"$f":"C160*$K$4","v":3777.3852864999999},3426.3136998999998,2577.6317966000001,1883.2556939000001,0]
[23,null,{"$f":"C161*$K$4","v":3777.3852864999999},3426.3136998999998,2577.6317966000001,1883.2556939000001,0]
[24,null,{"$f":"C162*$K$4","v":3777.3852864999999},3426.3136998999998,2577.6317966000001,1883.2556939000001,0]
[25,null,{"$f":"C163*$K$4","v":4037.3232459000001},3661.3970336999996,2725.2061361000001,1991.4768761999999,0]
[26,null,{"$f":"C164*$K$4","v":4037.3232459000001},3661.3970336999996,2725.2061361000001,1991.4768761999999,0]
[27,null,{"$f":"C165*$K$4","v":4037.3232459000001},3661.3970336999996,2725.2061361000001,1991.4768761999999,0]
[28,null,{"$f":"C166*$K$4","v":4037.3232459000001},3661.3970336999996,2725.2061361000001,1991.4768761999999,0]
[29,null,{"$f":"C167*$K$4","v":4037.3232459000001},3661.3970336999996,2725.2061361000001,1991.4768761999999,0]
[30,null,{"$f":"C168*$K$4","v":4488.8489442999999},4073.5695748999997,2991.8755566,2185.6536387000001,0]
[31,null,{"$f":"C169*$K$4","v":4488.8489442999999},4073.5695748999997,2991.8755566,2185.6536387000001,0]
[32,null,{"$f":"C170*$K$4","v":4488.8489442999999},4073.5695748999997,2991.8755566,2185.6536387000001,0]
[33,null,{"$f":"C171*$K$4","v":4488.8489442999999},4073.5695748999997,2991.8755566,2185.6536387000001,0]
[34,null,{"$f":"C172*$K$4","v":4488.8489442999999},4073.5695748999997,2991.8755566,2185.6536387000001,0]
[35,null,{"$f":"C173*$K$4","v":5008.7248631000002},4546.3252660000007,3307.2186188999999,2416.0767301999999,0]
[36,null,{"$f":"C174*$K$4","v":5008.7248631000002},4546.3252660000007,3307.2186188999999,2416.0767301999999,0]
[37,null,{"$f":"C175*$K$4","v":5008.7248631000002},4546.3252660000007,3307.2186188999999,2416.0767301999999,0]
[38,null,{"$f":"C176*$K$4","v":5008.7248631000002},4546.3252660000007,3307.2186188999999,2416.0767301999999,0]
[39,null,{"$f":"C177*$K$4","v":5008.7248631000002},4546.3252660000007,3307.2186188999999,2416.0767301999999,0]
[40,null,{"$f":"C178*$K$4","v":5797.3414212000007},5261.4135567000003,3797.5796697999999,2775.433192,0]
[41,null,{"$f":"C179*$K$4","v":5797.3414212000007},5261.4135567000003,3797.5796697999999,2775.433192,0]
[42,null,{"$f":"C180*$K$4","v":5797.3414212000007},5261.4135567000003,3797.5796697999999,2775.433192,0]
[43,null,{"$f":"C181*$K$4","v":5797.3414212000007},5261.4135567000003,3797.5796697999999,2775.433192,0]
[44,null,{"$f":"C182*$K$4","v":5797.3414212000007},5261.4135567000003,3797.5796697999999,2775.433192,0]
[45,null,{"$f":"C183*$K$4","v":6487.5750862999994},5887.9572437000006,4226.3219614,3087.1516213999998,0]
[46,null,{"$f":"C184*$K$4","v":6487.5750862999994},5887.9572437000006,4226.3219614,3087.1516213999998,0]
[47,null,{"$f":"C185*$K$4","v":6487.5750862999994},5887.9572437000006,4226.3219614,3087.1516213999998,0]
[48,null,{"$f":"C186*$K$4","v":6487.5750862999994},5887.9572437000006,4226.3219614,3087.1516213999998,0]
[49,null,{"$f":"C187*$K$4","v":6487.5750862999994},5887.9572437000006,4226.3219614,3087.1516213999998,0]
[50,null,{"$f":"C188*$K$4","v":7500.4010795000004},6806.0249767999994,4866.8463752999996,3556.8004842999999,0]
[51,null,{"$f":"C189*$K$4","v":7500.4010795000004},6806.0249767999994,4866.8463752999996,3556.8004842999999,0]
[52,null,{"$f":"C190*$K$4","v":7500.4010795000004},6806.0249767999994,4866.8463752999996,3556.8004842999999,0]
[53,null,{"$f":"C191*$K$4","v":7500.4010795000004},6806.0249767999994,4866.8463752999996,3556.8004842999999,0]
[54,null,{"$f":"C192*$K$4","v":7500.4010795000004},6806.0249767999994,4866.8463752999996,3556.8004842999999,0]
[55,null,{"$f":"C193*$K$4","v":8383.2580930000004},7609.1400665000001,5426.0754512999993,3965.3483926000004,0]
[56,null,{"$f":"C194*$K$4","v":8383.2580930000004},7609.1400665000001,5426.0754512999993,3965.3483926000004,0]
[57,null,{"$f":"C195*$K$4","v":8383.2580930000004},7609.1400665000001,5426.0754512999993,3965.3483926000004,0]
[58,null,{"$f":"C196*$K$4","v":8383.2580930000004},7609.1400665000001,5426.0754512999993,3965.3483926000004,0]
[59,null,{"$f":"C197*$K$4","v":8383.2580930000004},7609.1400665000001,5426.0754512999993,3965.3483926000004,0]
[60,null,{"$f":"C198*$K$4","v":8973.0376462999993},8141.4432981,5800.4482493999994,4237.1958601000006,0]
[61,null,{"$f":"C199*$K$4","v":10153.632362299999},9213.8168318000007,6555.9253067,4790.7290843999999,0]
[62,null,{"$f":"C200*$K$4","v":11279.339780100001},10237.516723700001,7281.8874961000001,5320.4432925000001,0]
[63,null,{"$f":"C201*$K$4","v":12491.5205828},11335.780492400001,8062.7369836999997,5890.5462672000003,0]
[64,null,{"$f":"C202*$K$4","v":13787.585746900002},12513.268380199999,8903.1340118000007,6504.1448367000003,0]
[65,null,{"$f":"C203*$K$4","v":15169.088686500001},13766.873558900001,9801.0073616000009,7160.7211963,0]
[66,null,{"$f":"C204*$K$4","v":16636.029401600001},15095.5604191,10756.8748378,7858.7219318999996,0]
[67,null,{"$f":"C205*$K$4","v":18187.372282799999},16505.0248125,11771.254245099999,8601.2538717000007,0]
[68,null,{"$f":"C206*$K$4","v":19822.599525400001},17989.570887400001,12843.627778799999,9383.138968700001,0]
[69,null,{"$f":"C207*$K$4","v":21545.335762300001},19553.341081400002,13973.995438899999,10209.5552699,0]
[70,null,{"$f":"C208*$K$4","v":23351.956360600001},21193.2285663,15160.803811299998,11076.878142400001,0]
[71,null,{"$f":"C209*$K$4","v":25244.0147344},22908.197732700002,16408.713138299998,11987.696609699999,0]
[72,null,{"$f":"C210*$K$4","v":27219.439664899997},24702.3910182,17712.027568199999,12940.975062400001,0]
[73,null,{"$f":"C211*$K$4","v":29280.820175599998},26573.219399300004,19074.3717339,13935.160086400001,0]
[74,null,{"$f":"C212*$K$4","v":31427.638461800005},28520.682876000003,20496.263440099996,14973.8763146,0]
[75,null,{"$f":"C213*$K$4","v":33658.858914099997},30546.852667099996,21975.113663299999,16054.534723500001,0]
[76,null,{"$f":"C214*$K$4","v":33658.858914099997},30546.852667099996,21975.113663299999,16054.534723500001,0]
[77,null,{"$f":"C215*$K$4","v":33658.858914099997},30546.852667099996,21975.113663299999,16054.534723500001,0]
[78,null,{"$f":"C216*$K$4","v":33658.858914099997},30546.852667099996,21975.113663299999,16054.534723500001,0]
[79,null,{"$f":"C217*$K$4","v":33658.858914099997},30546.852667099996,21975.113663299999,16054.534723500001,0]
[80,null,{"$f":"C218*$K$4","v":33658.858914099997},30546.852667099996,21975.113663299999,16054.534723500001,0]
[81,null,{"$f":"C219*$K$4","v":33658.858914099997},30546.852667099996,21975.113663299999,16054.534723500001,0]
[82,null,{"$f":"C220*$K$4","v":33658.858914099997},30546.852667099996,21975.113663299999,16054.534723500001,0]
[83,null,{"$f":"C221*$K$4","v":33658.858914099997},30546.852667099996,21975.113663299999,16054.534723500001,0]
[84,"o más",{"$f":"C222*$K$4","v":33658.858914099997},30546.852667099996,21975.113663299999,16054.534723500001,0]
[1,"Hijo",{"$f":"C223*$K$4","v":1596.3918901},1448.2997459000001,1103.9596204000002,806.22191790000011,0]
[2,"Hijos",{"$f":"C224*$K$4","v":2713.8144326999995},2463.1969578999997,1874.4530139999999,1370.1112361999999,0]
[3,"Hijos o más",{"$f":"C225*$K$4","v":3829.6835612},3476.0229511000002,2646.4998216999998,1933.4827498000002,0]
[]
["BUPA GLOBAL SELECT"]
["TARIFAS SEMESTRALES"]
["EDAD"]
[" "," ",2000,3500,5000]
[18,null,{"$f":"C307*$K$4","v":2393.8111280999997},{"$f":"D307*$K$4","v":2296.4638445000001},1734.645745,1267.0681009,0]
[19,null,{"$f":"C308*$K$4","v":2393.8111280999997},2296.4638445000001,1734.645745,1267.0681009,0]
[20,null,{"$f":"C309*$K$4","v":2393.8111280999997},2296.4638445000001,1734.645745,1267.0681009,0]
[21,null,{"$f":"C310*$K$4","v":2393.8111280999997},2296.4638445000001,1734.645745,1267.0681009,0]
[22,null,{"$f":"C311*$K$4","v":2393.8111280999997},2296.4638445000001,1734.645745,1267.0681009,0]
[23,null,{"$f":"C312*$K$4","v":2393.8111280999997},2296.4638445000001,1734.645745,1267.0681009,0]
[24,null,{"$f":"C313*$K$4","v":2393.8111280999997},2296.4638445000001,1734.645745,1267.0681009,0]
[25,null,{"$f":"C314*$K$4","v":2582.8098436000005},2478.2132942000003,1851.6696072,1353.0236811,0]
[26,null,{"$f":"C315*$K$4","v":2582.8098436000005},2478.2132942000003,1851.6696072,1353.0236811,0]
[27,null,{"$f":"C316*$K$4","v":2582.8098436000005},2478.2132942000003,1851.6696072,1353.0236811,0]
[28,null,{"$f":"C317*$K$4","v":2582.8098436000005},2478.2132942000003,1851.6696072,1353.0236811,0]
[29,null,{"$f":"C318*$K$4","v":2582.8098436000005},2478.2132942000003,1851.6696072,1353.0236811,0]
[30,null,{"$f":"C319*$K$4","v":2913.6870469},2794.5919659000001,2059.3092919000001,1503.1870440999999,0]
[31,null,{"$f":"C320*$K$4","v":2913.6870469},2794.5919659000001,2059.3092919000001,1503.1870440999999,0]
[32,null,{"$f":"C321*$K$4","v":2913.6870469},2794.5919659000001,2059.3092919000001,1503.1870440999999,0]
[33,null,{"$f":"C322*$K$4","v":2913.6870469},2794.5919659000001,2059.3092919000001,1503.1870440999999,0]
[34,null,{"$f":"C323*$K$4","v":2913.6870469},2794.5919659000001,2059.3092919000001,1503.1870440999999,0]
[35,null,{"$f":"C324*$K$4","v":3296.8625249000002},3162.7511076000001,2305.2665244,1683.9008843999998,0]
[36,null,{"$f":"C325*$K$4","v":3296.8625249000002},3162.7511076000001,2305.2665244,1683.9008843999998,0]
[37,null,{"$f":"C326*$K$4","v":3296.8625249000002},3162.7511076000001,2305.2665244,1683.9008843999998,0]
[38,null,{"$f":"C327*$K$4","v":3296.8625249000002},3162.7511076000001,2305.2665244,1683.9008843999998,0]
[39,null,{"$f":"C328*$K$4","v":3296.8625249000002},3162.7511076000001,2305.2665244,1683.9008843999998,0]
[40,null,{"$f":"C329*$K$4","v":3863.8586713999998},3707.4816519999999,2678.6037131000003,1956.2661565999999,0]
[41,null,{"$f":"C330*$K$4","v":3863.8586713999998},3707.4816519999999,2678.6037131000003,1956.2661565999999,0]
[42,null,{"$f":"C331*$K$4","v":3863.8586713999998},3707.4816519999999,2678.6037131000003,1956.2661565999999,0]
[43,null,{"$f":"C332*$K$4","v":3863.8586713999998},3707.4816519999999,2678.6037131000003,1956.2661565999999,0]
[44,null,{"$f":"C333*$K$4","v":3863.8586713999998},3707.4816519999999,2678.6037131000003,1956.2661565999999,0]
[45,null,{"$f":"C334*$K$4","v":4373.3784961999991},4195.2536793999998,3015.1767681000001,2202.7411938,0]
[46,null,{"$f":"C335*$K$4","v":4373.3784961999991},4195.2536793999998,3015.1767681000001,2202.7411938,0]
[47,null,{"$f":"C336*$K$4","v":4373.3784961999991},4195.2536793999998,3015.1767681000001,2202.7411938,0]
[48,null,{"$f":"C337*$K$4","v":4373.3784961999991},4195.2536793999998,3015.1767681000001,2202.7411938,0]
[49,null,{"$f":"C338*$K$4","v":4373.3784961999991},4195.2536793999998,3015.1767681000001,2202.7411938,0]
[50,null,{"$f":"C339*$K$4","v":5106.5899513999993},4898.4324619999998,3506.5734284,2561.5798509000001,0]
[51,null,{"$f":"C340*$K$4","v":5106.5899513999993},4898.4324619999998,3506.5734284,2561.5798509000001,0]
[52,null,{"$f":"C341*$K$4","v":5106.5899513999993},4898.4324619999998,3506.5734284,2561.5798509000001,0]
[53,null,{"$f":"C342*$K$4","v":5106.5899513999993},4898.4324619999998,3506.5734284,2561.5798509000001,0]
[54,null,{"$f":"C343*$K$4","v":5106.5899513999993},4898.4324619999998,3506.5734284,2561.5798509000001,0]
[55,null,{"$f":"C344*$K$4","v":5760.0594827999994},5526.0117583999991,3945.1540092999999,2881.5831555,0]
[56,null,{"$f":"C345*$K$4","v":5760.0594827999994},5526.0117583999991,3945.1540092999999,2881.5831555,0]
[57,null,{"$f":"C346*$K$4","v":5760.0594827999994},5526.0117583999991,3945.1540092999999,2881.5831555,0]
[58,null,{"$f":"C347*$K$4","v":5760.0594827999994},5526.0117583999991,3945.1540092999999,2881.5831555,0]
[59,null,{"$f":"C348*$K$4","v":5760.0594827999994},5526.0117583999991,3945.1540092999999,2881.5831555,0]
[60,null,{"$f":"C349*$K$4","v":6193.9798213999993},5942.8445418999991,4240.3026883000002,3095.4364966000003,0]
[61,null,{"$f":"C350*$K$4","v":7061.8204986000001},6774.9566948000002,4828.5288275000003,3526.7678117,0]
[62,null,{"$f":"C351*$K$4","v":7894.9682608999992},7574.9649562999994,5398.1139975000006,3940.4937670000004,0]
[63,null,{"$f":"C352*$K$4","v":8792.8416106999994},8436.591977099999,6011.7125670000005,4389.9482465999999,0]
[64,null,{"$f":"C353*$K$4","v":9752.333719799999},9358.8021477999991,6670.8779500999999,4871.5066176,0]
[65,null,{"$f":"C354*$K$4","v":10777.587025799998},10341.595468400001,7377.6813655999995,5388.2757082000007,0]
[66,null,{"$f":"C355*$K$4","v":11865.494700499999},11384.971938900002,8129.0159853000005,5936.1130807999998,0]
[67,null,{"$f":"C356*$K$4","v":13017.0923533},12488.931559299999,8925.3996138999992,6518.6433683000005,0]
[68,null,{"$f":"C357*$K$4","v":14232.379984200001},13654.509939,9767.3500560999983,7132.7597425000004,0]
[69,null,{"$f":"C358*$K$4","v":15509.286374400001},14881.189273299999,10656.938530699999,7782.6046410000008,0]
[70,null,{"$f":"C359*$K$4","v":16851.436156799999},16168.451757499999,11591.058209499999,8463.5178215000014,0]
[71,null,{"$f":"C360*$K$4","v":18255.722503199999},17515.261782199999,12573.3337254,9180.6773310000008,0]
[72,null,{"$f":"C361*$K$4","v":19724.7344371},18925.243980299998,13597.551422,9929.9407319000002,0]
[73,null,{"$f":"C362*$K$4","v":21255.882935000001},20394.255914199999,14669.407151000001,10711.8258289,0]
[74,null,{"$f":"C363*$K$4","v":22850.721410999999},21925.922216800001,15785.794084199999,11527.886036099999,0]
[75,null,{"$f":"C364*$K$4","v":24509.249865099999},23517.1360599,16950.336854500001,12378.121353500001,0]
[76,null,{"$f":"C365*$K$4","v":24509.249865099999},23517.1360599,16950.336854500001,12378.121353500001,0]
[77,null,{"$f":"C366*$K$4","v":24509.249865099999},23517.1360599,16950.336854500001,12378.121353500001,0]
[78,null,{"$f":"C367*$K$4","v":24509.249865099999},23517.1360599,16950.336854500001,12378.121353500001,0]
[79,null,{"$f":"C368*$K$4","v":24509.249865099999},23517.1360599,16950.336854500001,12378.121353500001,0]
[80,null,{"$f":"C369*$K$4","v":24509.249865099999},23517.1360599,16950.336854500001,12378.121353500001,0]
[81,null,{"$f":"C370*$K$4","v":24509.249865099999},23517.1360599,16950.336854500001,12378.121353500001,0]
[82,null,{"$f":"C371*$K$4","v":24509.249865099999},23517.1360599,16950.336854500001,12378.121353500001,0]
[83,null,{"$f":"C372*$K$4","v":24509.249865099999},23517.1360599,16950.336854500001,12378.121353500001,0]
[84,"o más",{"$f":"C373*$K$4","v":24509.249865099999},23517.1360599,16950.336854500001,12378.121353500001,0]
[1,"Hijo",{"$f":"C374*$K$4","v":1117.4225426},1072.3735337000001,821.23825420000003,600.65345200000002,0]
[2,"Hijos",{"$f":"C375*$K$4","v":1897.2364208000001},1820.6013252,1394.4480570999999,1018.5218449000001,0]
[3,"Hijos o más",{"$f":"C376*$K$4","v":2679.1215177999998},2569.3469214000002,1967.65786,1437.4258471999999,0]
[]
[]
[]
["BUPA GLOBAL ELITE"]
["TARIFAS TRIMESTRALES"]
[]
["EDAD",null,1000,2000,3500]
[18,null,{"$f":"C6*$K$3","v":2981.7246305000003},{"$f":"D6*$K$3","v":2613.1063035000006},2170.6031077499997,1883.1238002499999,1434.1724705000001]
[19,null,{"$f":"C7*$K$3","v":2981.7246305000003},2613.1063035000006,2170.6031077499997,1883.1238002499999,1434.1724705000001]
[20,null,{"$f":"C8*$K$3","v":2981.7246305000003},2613.1063035000006,2170.6031077499997,1883.1238002499999,1434.1724705000001]
[21,null,{"$f":"C9*$K$3","v":2981.7246305000003},2613.1063035000006,2170.6031077499997,1883.1238002499999,1434.1724705000001]
[22,null,{"$f":"C10*$K$3","v":2981.7246305000003},2613.1063035000006,2170.6031077499997,1883.1238002499999,1434.1724705000001]
[23,null,{"$f":"C11*$K$3","v":2981.7246305000003},2613.1063035000006,2170.6031077499997,1883.1238002499999,1434.1724705000001]
[24,null,{"$f":"C12*$K$3","v":2981.7246305000003},2613.1063035000006,2170.6031077499997,1883.1238002499999,1434.1724705000001]
[25,null,{"$f":"C13*$K$3","v":3185.6468682499999},2792.0420220000001,2305.2079049999998,1998.92154,1523.3716575000001]
[26,null,{"$f":"C14*$K$3","v":3185.6468682499999},2792.0420220000001,2305.2079049999998,1998.92154,1523.3716575000001]
[27,null,{"$f":"C15*$K$3","v":3185.6468682499999},2792.0420220000001,2305.2079049999998,1998.92154,1523.3716575000001]
[28,null,{"$f":"C16*$K$3","v":3185.6468682499999},2792.0420220000001,2305.2079049999998,1998.92154,1523.3716575000001]
[29,null,{"$f":"C17*$K$3","v":3185.6468682499999},2792.0420220000001,2305.2079049999998,1998.92154,1523.3716575000001]
[30,null,{"$f":"C18*$K$3","v":3542.4436162500001},3105.04519325,2544.59487975,2206.0678447499999,1680.54492375]
[31,null,{"$f":"C19*$K$3","v":3542.4436162500001},3105.04519325,2544.59487975,2206.0678447499999,1680.54492375]
[32,null,{"$f":"C20*$K$3","v":3542.4436162500001},3105.04519325,2544.59487975,2206.0678447499999,1680.54492375]
[33,null,{"$f":"C21*$K$3","v":3542.4436162500001},3105.04519325,2544.59487975,2206.0678447499999,1680.54492375]
[34,null,{"$f":"C22*$K$3","v":3542.4436162500001},3105.04519325,2544.59487975,2206.0678447499999,1680.54492375]
[35,null,{"$f":"C23*$K$3","v":3954.3181755000001},3465.3346804999996,2823.47667525,2448.9475587500001,1865.1227595000003]
[36,null,{"$f":"C24*$K$3","v":3954.3181755000001},3465.3346804999996,2823.47667525,2448.9475587500001,1865.1227595000003]
[37,null,{"$f":"C25*$K$3","v":3954.3181755000001},3465.3346804999996,2823.47667525,2448.9475587500001,1865.1227595000003]
[38,null,{"$f":"C26*$K$3","v":3954.3181755000001},3465.3346804999996,2823.47667525,2448.9475587500001,1865.1227595000003]
[39,null,{"$f":"C27*$K$3","v":3954.3181755000001},3465.3346804999996,2823.47667525,2448.9475587500001,1865.1227595000003]
[40,null,{"$f":"C28*$K$3","v":4576.5631065000007},4011.0080202499998,3253.3522752500003,2821.0586250000006,2149.6466722499999]
[41,null,{"$f":"C29*$K$3","v":4576.5631065000007},4011.0080202499998,3253.3522752500003,2821.0586250000006,2149.6466722499999]
[42,null,{"$f":"C30*$K$3","v":4576.5631065000007},4011.0080202499998,3253.3522752500003,2821.0586250000006,2149.6466722499999]
[43,null,{"$f":"C31*$K$3","v":4576.5631065000007},4011.0080202499998,3253.3522752500003,2821.0586250000006,2149.6466722499999]
[44,null,{"$f":"C32*$K$3","v":4576.5631065000007},4011.0080202499998,3253.3522752500003,2821.0586250000006,2149.6466722499999]
[45,null,{"$f":"C33*$K$3","v":5122.2364462500009},4489.2446252500004,3630.0307697500002,3147.4954087500005,2397.3624867499998]
[46,null,{"$f":"C34*$K$3","v":5122.2364462500009},4489.2446252500004,3630.0307697500002,3147.4954087500005,2397.3624867499998]
[47,null,{"$f":"C35*$K$3","v":5122.2364462500009},4489.2446252500004,3630.0307697500002,3147.4954087500005,2397.3624867499998]
[48,null,{"$f":"C36*$K$3","v":5122.2364462500009},4489.2446252500004,3630.0307697500002,3147.4954087500005,2397.3624867499998]
[49,null,{"$f":"C37*$K$3","v":5122.2364462500009},4489.2446252500004,3630.0307697500002,3147.4954087500005,2397.3624867499998]
[50,null,{"$f":"C38*$K$3","v":5919.6556842500004},5188.8671642500003,4185.6449827500001,3630.0307697500002,2764.9061247500003]
[51,null,{"$f":"C39*$K$3","v":5919.6556842500004},5188.8671642500003,4185.6449827500001,3630.0307697500002,2764.9061247500003]
[52,null,{"$f":"C40*$K$3","v":5919.6556842500004},5188.8671642500003,4185.6449827500001,3630.0307697500002,2764.9061247500003]
[53,null,{"$f":"C41*$K$3","v":5919.6556842500004},5188.8671642500003,4185.6449827500001,3630.0307697500002,2764.9061247500003]
[54,null,{"$f":"C42*$K$3","v":5919.6556842500004},5188.8671642500003,4185.6449827500001,3630.0307697500002,2764.9061247500003]
[55,null,{"$f":"C43*$K$3","v":6617.934862000001},5800.9025497499997,4673.0164442499999,4052.6522190000001,3086.7754802500003]
[56,null,{"$f":"C44*$K$3","v":6617.934862000001},5800.9025497499997,4673.0164442499999,4052.6522190000001,3086.7754802500003]
[57,null,{"$f":"C45*$K$3","v":6617.934862000001},5800.9025497499997,4673.0164442499999,4052.6522190000001,3086.7754802500003]
[58,null,{"$f":"C46*$K$3","v":6617.934862000001},5800.9025497499997,4673.0164442499999,4052.6522190000001,3086.7754802500003]
[59,null,{"$f":"C47*$K$3","v":6617.934862000001},5800.9025497499997,4673.0164442499999,4052.6522190000001,3086.7754802500003]
[60,null,{"$f":"C48*$K$3","v":7082.737854500001},6208.7470252499998,4997.3038500000002,4333.1460479999996,3300.3699189999998]
[61,null,{"$f":"C49*$K$3","v":8015.8365787500006},7026.5853542500008,5653.1328122499999,4902.4625457500006,3734.0069304999997]
[62,null,{"$f":"C50*$K$3","v":8905.6790707500004},7805.7348792499997,6278.8704825000004,5443.8371295000006,4146.1501619999999]
[63,null,{"$f":"C51*$K$3","v":9860.8089195000011},8644.2609714999999,6952.9691577499998,6028.7366177499989,4592.1460969999998]
[64,null,{"$f":"C52*$K$3","v":10884.987536500001},9540.5515974999998,7675.4288379999998,6655.2803047499992,5069.0393407499996]
[65,null,{"$f":"C53*$K$3","v":11975.259527},10497.29347975,8447.0555399999994,7325.0802239999994,5579.785288]
[66,null,{"$f":"C54*$K$3","v":13133.236924499999},11512.068568000001,9267.8492637500003,8036.2556697500004,6121.9658885000008]
[67,null,{"$f":"C55*$K$3","v":14358.11371225},12585.145534499999,10138.078681499999,8790.6873477499994,6695.8498145000003]
[68,null,{"$f":"C56*$K$3","v":15649.621217999998},13717.330396000001,11056.400432,9587.5692412500011,7303.0490995000009]
[69,null,{"$f":"C57*$K$3","v":17009.371475250002},14908.891824750001,12024.42654875,10427.1700225,7941.9517100000003]
[70,null,{"$f":"C58*$K$3","v":18435.215106},16159.023804000002,13040.276326000001,11307.877657999999,8613.0949904999998]
[71,null,{"$f":"C59*$K$3","v":19928.495471499999},17467.726333750001,14106.367814000001,12232.110197999998,9316.7476132500015]
[72,null,{"$f":"C60*$K$3","v":21488.943899499998},18836.342775250003,15220.282962500001,13197.449592250001,10052.37223375]
[73,null,{"$f":"C61*$K$3","v":23116.829062249999},20262.455078250001,16384.439821749998,14206.58256325,10820.774868750001]
[74,null,{"$f":"C62*$K$3","v":24811.882287500001},21747.406604,17595.882997000001,15257.897077500002,11621.686846000001]
[75,null,{"$f":"C63*$K$3","v":26573.566230750002},23292.00336925,18856.493194000002,16350.8557905,12454.033476500003]
[76,null,{"$f":"C64*$K$3","v":26573.566230750002},23292.00336925,18856.493194000002,16350.8557905,12454.033476500003]
[77,null,{"$f":"C65*$K$3","v":26573.566230750002},23292.00336925,18856.493194000002,16350.8557905,12454.033476500003]
[78,null,{"$f":"C66*$K$3","v":26573.566230750002},23292.00336925,18856.493194000002,16350.8557905,12454.033476500003]
[79,null,{"$f":"C67*$K$3","v":26573.566230750002},23292.00336925,18856.493194000002,16350.8557905,12454.033476500003]
[80,null,{"$f":"C68*$K$3","v":26573.566230750002},23292.00336925,18856.493194000002,16350.8557905,12454.033476500003]
[81,null,{"$f":"C69*$K$3","v":26573.566230750002},23292.00336925,18856.493194000002,16350.8557905,12454.033476500003]
[82,null,{"$f":"C70*$K$3","v":26573.566230750002},23292.00336925,18856.493194000002,16350.8557905,12454.033476500003]
[83,null,{"$f":"C71*$K$3","v":26573.566230750002},23292.00336925,18856.493194000002,16350.8557905,12454.033476500003]
[84,"o más",{"$f":"C72*$K$3","v":26573.566230750002},23292.00336925,18856.493194000002,16350.8557905,12454.033476500003]
[1,"Hijo",{"$f":"C73*$K$3","v":1260.6101970000002},1105.0489642499999,923.96386775000008,801.44932174999997,610.69202425000003]
[2,"Hijos",{"$f":"C74*$K$3","v":2141.8551769999999},1877.75035525,1570.3893012500002,1362.1683075000001,1037.88090175]
[3,"Hijos o más",{"$f":"C75*$K$3","v":3023.9061737500006},2650.4517462500003,2216.8147347499998,1922.3499487500001,1464.801107]
[]
["BUPA GLOBAL PREMIER"]
["TARIFAS TRIMESTRALES"]
[]
["EDAD",null,2000,3500,5000]
[18,null,{"$f":"C156*$K$3","v":1959.9640637499999},{"$f":"D156*$K$3","v":1777.8042782499999},1337.4504605000002,977.1609732500001,0]
[19,null,{"$f":"C157*$K$3","v":1959.9640637499999},1777.8042782499999,1337.4504605000002,977.1609732500001,0]
[20,null,{"$f":"C158*$K$3","v":1959.9640637499999},1777.8042782499999,1337.4504605000002,977.1609732500001,0]
[21,null,{"$f":"C159*$K$3","v":1959.9640637499999},1777.8042782499999,1337.4504605000002,977.1609732500001,0]
[22,null,{"$f":"C160*$K$3","v":1959.9640637499999},1777.8042782499999,1337.4504605000002,977.1609732500001,0]
[23,null,{"$f":"C161*$K$3","v":1959.9640637499999},1777.8042782499999,1337.4504605000002,977.1609732500001,0]
[24,null,{"$f":"C162*$K$3","v":1959.9640637499999},1777.8042782499999,1337.4504605000002,977.1609732500001,0]
[25,null,{"$f":"C163*$K$3","v":2094.83753325},1899.78147975,1414.0220517500002,1033.3134735000001,0]
[26,null,{"$f":"C164*$K$3","v":2094.83753325},1899.78147975,1414.0220517500002,1033.3134735000001,0]
[27,null,{"$f":"C165*$K$3","v":2094.83753325},1899.78147975,1414.0220517500002,1033.3134735000001,0]
[28,null,{"$f":"C166*$K$3","v":2094.83753325},1899.78147975,1414.0220517500002,1033.3134735000001,0]
[29,null,{"$f":"C167*$K$3","v":2094.83753325},1899.78147975,1414.0220517500002,1033.3134735000001,0]
[30,null,{"$f":"C168*$K$3","v":2329.1197352499998},2113.6445907500001,1552.3882605000001,1134.06556725,0]
[31,null,{"$f":"C169*$K$3","v":2329.1197352499998},2113.6445907500001,1552.3882605000001,1134.06556725,0]
[32,null,{"$f":"C170*$K$3","v":2329.1197352499998},2113.6445907500001,1552.3882605000001,1134.06556725,0]
[33,null,{"$f":"C171*$K$3","v":2329.1197352499998},2113.6445907500001,1552.3882605000001,1134.06556725,0]
[34,null,{"$f":"C172*$K$3","v":2329.1197352499998},2113.6445907500001,1552.3882605000001,1134.06556725,0]
[35,null,{"$f":"C173*$K$3","v":2598.86667425},2358.9423550000001,1716.00966075,1253.6247185,0]
[36,null,{"$f":"C174*$K$3","v":2598.86667425},2358.9423550000001,1716.00966075,1253.6247185,0]
[37,null,{"$f":"C175*$K$3","v":2598.86667425},2358.9423550000001,1716.00966075,1253.6247185,0]
[38,null,{"$f":"C176*$K$3","v":2598.86667425},2358.9423550000001,1716.00966075,1253.6247185,0]
[39,null,{"$f":"C177*$K$3","v":2598.86667425},2358.9423550000001,1716.00966075,1253.6247185,0]
[40,null,{"$f":"C178*$K$3","v":3008.0545110000003},2729.9787322500006,1970.4422815,1440.0832600000001,0]
[41,null,{"$f":"C179*$K$3","v":3008.0545110000003},2729.9787322500006,1970.4422815,1440.0832600000001,0]
[42,null,{"$f":"C180*$K$3","v":3008.0545110000003},2729.9787322500006,1970.4422815,1440.0832600000001,0]
[43,null,{"$f":"C181*$K$3","v":3008.0545110000003},2729.9787322500006,1970.4422815,1440.0832600000001,0]
[44,null,{"$f":"C182*$K$3","v":3008.0545110000003},2729.9787322500006,1970.4422815,1440.0832600000001,0]
[45,null,{"$f":"C183*$K$3","v":3366.1946202499998},3055.0721547500007,2192.9029045000002,1601.8239545000001,0]
[46,null,{"$f":"C184*$K$3","v":3366.1946202499998},3055.0721547500007,2192.9029045000002,1601.8239545000001,0]
[47,null,{"$f":"C185*$K$3","v":3366.1946202499998},3055.0721547500007,2192.9029045000002,1601.8239545000001,0]
[48,null,{"$f":"C186*$K$3","v":3366.1946202499998},3055.0721547500007,2192.9029045000002,1601.8239545000001,0]
[49,null,{"$f":"C187*$K$3","v":3366.1946202499998},3055.0721547500007,2192.9029045000002,1601.8239545000001,0]
[50,null,{"$f":"C188*$K$3","v":3891.7175412500005},3531.428054,2525.2504777499998,1845.5096852500001,0]
[51,null,{"$f":"C189*$K$3","v":3891.7175412500005},3531.428054,2525.2504777499998,1845.5096852500001,0]
[52,null,{"$f":"C190*$K$3","v":3891.7175412500005},3531.428054,2525.2504777499998,1845.5096852500001,0]
[53,null,{"$f":"C191*$K$3","v":3891.7175412500005},3531.428054,2525.2504777499998,1845.5096852500001,0]
[54,null,{"$f":"C192*$K$3","v":3891.7175412500005},3531.428054,2525.2504777499998,1845.5096852500001,0]
[55,null,{"$f":"C193*$K$3","v":4349.8037275000006},3948.1387137500001,2815.4165077499997,2057.4920905000004,0]
[56,null,{"$f":"C194*$K$3","v":4349.8037275000006},3948.1387137500001,2815.4165077499997,2057.4920905000004,0]
[57,null,{"$f":"C195*$K$3","v":4349.8037275000006},3948.1387137500001,2815.4165077499997,2057.4920905000004,0]
[58,null,{"$f":"C196*$K$3","v":4349.8037275000006},3948.1387137500001,2815.4165077499997,2057.4920905000004,0]
[59,null,{"$f":"C197*$K$3","v":4349.8037275000006},3948.1387137500001,2815.4165077499997,2057.4920905000004,0]
[60,null,{"$f":"C198*$K$3","v":4655.8214202500003},4224.3337867499995,3009.6665444999999,2198.5450217500002,0]
[61,null,{"$f":"C199*$K$3","v":5268.3941502499993},4780.7540165,3401.6593572500001,2485.7556570000002,0]
[62,null,{"$f":"C200*$K$3","v":5852.4876217500005},5311.9190547500002,3778.33785175,2760.6073687500002,0]
[63,null,{"$f":"C201*$K$3","v":6481.4493590000002},5881.7728970000007,4183.49560475,3056.4155160000005,0]
[64,null,{"$f":"C202*$K$3","v":7153.9360007500009},6492.7335935000001,4619.5506665000003,3374.7921322500006,0]
[65,null,{"$f":"C203*$K$3","v":7870.7535637500005},7143.1891107500005,5085.4283480000004,3715.4685452500003,0]
[66,null,{"$f":"C204*$K$3","v":8631.9020479999999},7832.6021042499997,5581.3973214999996,4077.6387382499997,0]
[67,null,{"$f":"C205*$K$3","v":9436.8441089999997},8563.9279687500002,6107.7262592500001,4462.91474475,0]
[68,null,{"$f":"C206*$K$3","v":10285.311074499999},9334.2113095000022,6664.1464889999997,4868.6098422500008,0]
[69,null,{"$f":"C207*$K$3","v":11179.183650250001},10145.601504500002,7250.6580107500004,5297.4107532500002,0]
[70,null,{"$f":"C208*$K$3","v":12116.581130500001},10996.48652025,7866.4548077499994,5747.4367720000009,0]
[71,null,{"$f":"C209*$K$3","v":13098.309531999999},11886.32901225,8513.95493025,6220.0312597499997,0]
[72,null,{"$f":"C210*$K$3","v":14123.29416575},12817.2783585,9190.2029835000012,6714.6568720000005,0]
[73,null,{"$f":"C211*$K$3","v":15192.878393000001},13787.991197750001,9897.0796732500003,7230.5075920000008,0]
[74,null,{"$f":"C212*$K$3","v":16306.793541500003},14798.467530000002,10634.853671749999,7769.4641255000006,0]
[75,null,{"$f":"C213*$K$3","v":17464.502266749998},15849.78204425,11402.18161775,8330.1831112500004,0]
[76,null,{"$f":"C214*$K$3","v":17464.502266749998},15849.78204425,11402.18161775,8330.1831112500004,0]
[77,null,{"$f":"C215*$K$3","v":17464.502266749998},15849.78204425,11402.18161775,8330.1831112500004,0]
[78,null,{"$f":"C216*$K$3","v":17464.502266749998},15849.78204425,11402.18161775,8330.1831112500004,0]
[79,null,{"$f":"C217*$K$3","v":17464.502266749998},15849.78204425,11402.18161775,8330.1831112500004,0]
[80,null,{"$f":"C218*$K$3","v":17464.502266749998},15849.78204425,11402.18161775,8330.1831112500004,0]
[81,null,{"$f":"C219*$K$3","v":17464.502266749998},15849.78204425,11402.18161775,8330.1831112500004,0]
[82,null,{"$f":"C220*$K$3","v":17464.502266749998},15849.78204425,11402.18161775,8330.1831112500004,0]
[83,null,{"$f":"C221*$K$3","v":17464.502266749998},15849.78204425,11402.18161775,8330.1831112500004,0]
[84,"o más",{"$f":"C222*$K$3","v":17464.502266749998},15849.78204425,11402.18161775,8330.1831112500004,0]
[1,"Hijo",{"$f":"C223*$K$3","v":828.31654675000004},751.47628325000005,572.80923700000005,418.32269325000004,0]
[2,"Hijos",{"$f":"C224*$K$3","v":1408.11126225},1278.0738932499999,972.59354500000006,710.90677349999999,0]
[3,"Hijos o más",{"$f":"C225*$K$3","v":1987.0999609999999},1803.5968142500003,1373.1838697499998,1003.2221815000001,0]
[]
["BUPA GLOBAL SELECT"]
["TARIFAS TRIMESTRALES"]
[]
["EDAD",null,2000,3500,5000]
[18,null,{"$f":"C307*$K$3","v":1242.0718117500001},{"$f":"D307*$K$3","v":1191.56142875},900.05203749999998,657.44099574999996,0]
[19,null,{"$f":"C308*$K$3","v":1242.0718117500001},1191.56142875,900.05203749999998,657.44099574999996,0]
[20,null,{"$f":"C309*$K$3","v":1242.0718117500001},1191.56142875,900.05203749999998,657.44099574999996,0]
[21,null,{"$f":"C310*$K$3","v":1242.0718117500001},1191.56142875,900.05203749999998,657.44099574999996,0]
[22,null,{"$f":"C311*$K$3","v":1242.0718117500001},1191.56142875,900.05203749999998,657.44099574999996,0]
[23,null,{"$f":"C312*$K$3","v":1242.0718117500001},1191.56142875,900.05203749999998,657.44099574999996,0]
[24,null,{"$f":"C313*$K$3","v":1242.0718117500001},1191.56142875,900.05203749999998,657.44099574999996,0]
[25,null,{"$f":"C314*$K$3","v":1340.1371830000003},1285.8653885000001,960.77196600000002,702.04058924999993,0]
[26,null,{"$f":"C315*$K$3","v":1340.1371830000003},1285.8653885000001,960.77196600000002,702.04058924999993,0]
[27,null,{"$f":"C316*$K$3","v":1340.1371830000003},1285.8653885000001,960.77196600000002,702.04058924999993,0]
[28,null,{"$f":"C317*$K$3","v":1340.1371830000003},1285.8653885000001,960.77196600000002,702.04058924999993,0]
[29,null,{"$f":"C318*$K$3","v":1340.1371830000003},1285.8653885000001,960.77196600000002,702.04058924999993,0]
[30,null,{"$f":"C319*$K$3","v":1511.8187507499999},1450.02413325,1068.5095382500001,779.95554174999995,0]
[31,null,{"$f":"C320*$K$3","v":1511.8187507499999},1450.02413325,1068.5095382500001,779.95554174999995,0]
[32,null,{"$f":"C321*$K$3","v":1511.8187507499999},1450.02413325,1068.5095382500001,779.95554174999995,0]
[33,null,{"$f":"C322*$K$3","v":1511.8187507499999},1450.02413325,1068.5095382500001,779.95554174999995,0]
[34,null,{"$f":"C323*$K$3","v":1511.8187507499999},1450.02413325,1068.5095382500001,779.95554174999995,0]
[35,null,{"$f":"C324*$K$3","v":1710.63621575},1641.0501030000003,1196.1288570000002,873.72215699999992,0]
[36,null,{"$f":"C325*$K$3","v":1710.63621575},1641.0501030000003,1196.1288570000002,873.72215699999992,0]
[37,null,{"$f":"C326*$K$3","v":1710.63621575},1641.0501030000003,1196.1288570000002,873.72215699999992,0]
[38,null,{"$f":"C327*$K$3","v":1710.63621575},1641.0501030000003,1196.1288570000002,873.72215699999992,0]
[39,null,{"$f":"C328*$K$3","v":1710.63621575},1641.0501030000003,1196.1288570000002,873.72215699999992,0]
[40,null,{"$f":"C329*$K$3","v":2004.8323295},1923.6933100000001,1389.8415492500003,1015.0437605,0]
[41,null,{"$f":"C330*$K$3","v":2004.8323295},1923.6933100000001,1389.8415492500003,1015.0437605,0]
[42,null,{"$f":"C331*$K$3","v":2004.8323295},1923.6933100000001,1389.8415492500003,1015.0437605,0]
[43,null,{"$f":"C332*$K$3","v":2004.8323295},1923.6933100000001,1389.8415492500003,1015.0437605,0]
[44,null,{"$f":"C333*$K$3","v":2004.8323295},1923.6933100000001,1389.8415492500003,1015.0437605,0]
[45,null,{"$f":"C334*$K$3","v":2269.2058235},2176.7825695000001,1564.4785117500003,1142.9317515,0]
[46,null,{"$f":"C335*$K$3","v":2269.2058235},2176.7825695000001,1564.4785117500003,1142.9317515,0]
[47,null,{"$f":"C336*$K$3","v":2269.2058235},2176.7825695000001,1564.4785117500003,1142.9317515,0]
[48,null,{"$f":"C337*$K$3","v":2269.2058235},2176.7825695000001,1564.4785117500003,1142.9317515,0]
[49,null,{"$f":"C338*$K$3","v":2269.2058235},2176.7825695000001,1564.4785117500003,1142.9317515,0]
[50,null,{"$f":"C339*$K$3","v":2649.6457294999996},2541.6394850000001,1819.4484770000001,1329.1216207500001,0]
[51,null,{"$f":"C340*$K$3","v":2649.6457294999996},2541.6394850000001,1819.4484770000001,1329.1216207500001,0]
[52,null,{"$f":"C341*$K$3","v":2649.6457294999996},2541.6394850000001,1819.4484770000001,1329.1216207500001,0]
[53,null,{"$f":"C342*$K$3","v":2649.6457294999996},2541.6394850000001,1819.4484770000001,1329.1216207500001,0]
[54,null,{"$f":"C343*$K$3","v":2649.6457294999996},2541.6394850000001,1819.4484770000001,1329.1216207500001,0]
[55,null,{"$f":"C344*$K$3","v":2988.7101090000001},2867.2702519999998,2047.01387275,1495.1610712500001,0]
[56,null,{"$f":"C345*$K$3","v":2988.7101090000001},2867.2702519999998,2047.01387275,1495.1610712500001,0]
[57,null,{"$f":"C346*$K$3","v":2988.7101090000001},2867.2702519999998,2047.01387275,1495.1610712500001,0]
[58,null,{"$f":"C347*$K$3","v":2988.7101090000001},2867.2702519999998,2047.01387275,1495.1610712500001,0]
[59,null,{"$f":"C348*$K$3","v":2988.7101090000001},2867.2702519999998,2047.01387275,1495.1610712500001,0]
[60,null,{"$f":"C349*$K$3","v":3213.8574544999997},3083.5514132499998,2200.1570552500002,1606.1227105,0]
[61,null,{"$f":"C350*$K$3","v":3664.1521455000002},3515.3077190000004,2505.3687312500001,1829.92669475,0]
[62,null,{"$f":"C351*$K$3","v":4096.4457957499999},3930.40634525,2800.9082062500001,2044.5958225000002,0]
[63,null,{"$f":"C352*$K$3","v":4562.32347725},4377.4769692499995,3119.2848225000002,2277.8033355000002,0]
[64,null,{"$f":"C353*$K$3","v":5060.1731565},4855.9822464999997,3461.3045967500002,2527.6685280000002,0]
[65,null,{"$f":"C354*$K$3","v":5592.1442114999991},5365.9221770000004,3828.0422179999996,2795.8034335000002,0]
[66,null,{"$f":"C355*$K$3","v":6156.6246087500003},5907.2967607500013,4217.8856527500002,3080.0586740000003,0]
[67,null,{"$f":"C356*$K$3","v":6754.1516927499997},6480.1059977499999,4631.1035732500004,3382.3149552500004,0]
[68,null,{"$f":"C357*$K$3","v":7384.7254634999999},7084.8872325000002,5067.9646517499996,3700.9602437500002,0]
[69,null,{"$f":"C358*$K$3","v":8047.2712320000001},7721.3717927499993,5529.5435772500005,4038.1439175000005,0]
[70,null,{"$f":"C359*$K$3","v":8743.6697039999999},8389.2910062499996,6014.2283162499998,4391.4479262500008,0]
[71,null,{"$f":"C360*$K$3","v":9472.3088459999999},9088.1075285000006,6523.8995745000002,4763.5589925000004,0]
[72,null,{"$f":"C361*$K$3","v":10234.53201925},9819.7020652499996,7055.3332850000006,5152.32773825,0]
[73,null,{"$f":"C362*$K$3","v":11028.995862500002},10581.9252385,7611.4848425000009,5558.02283575,0]
[74,null,{"$f":"C363*$K$3","v":11856.506392499999},11376.657754,8190.7422134999997,5981.4503017500001,0]
[75,null,{"$f":"C364*$K$3","v":12717.063609249999},12202.28757825,8794.9861037499995,6422.6101362500012,0]
[76,null,{"$f":"C365*$K$3","v":12717.063609249999},12202.28757825,8794.9861037499995,6422.6101362500012,0]
[77,null,{"$f":"C366*$K$3","v":12717.063609249999},12202.28757825,8794.9861037499995,6422.6101362500012,0]
[78,null,{"$f":"C367*$K$3","v":12717.063609249999},12202.28757825,8794.9861037499995,6422.6101362500012,0]
[79,null,{"$f":"C368*$K$3","v":12717.063609249999},12202.28757825,8794.9861037499995,6422.6101362500012,0]
[80,null,{"$f":"C369*$K$3","v":12717.063609249999},12202.28757825,8794.9861037499995,6422.6101362500012,0]
[81,null,{"$f":"C370*$K$3","v":12717.063609249999},12202.28757825,8794.9861037499995,6422.6101362500012,0]
[82,null,{"$f":"C371*$K$3","v":12717.063609249999},12202.28757825,8794.9861037499995,6422.6101362500012,0]
[83,null,{"$f":"C372*$K$3","v":12717.063609249999},12202.28757825,8794.9861037499995,6422.6101362500012,0]
[84,"o más",{"$f":"C373*$K$3","v":12717.063609249999},12202.28757825,8794.9861037499995,6422.6101362500012,0]
[1,"Hijo",{"$f":"C374*$K$3","v":579.79471550000005},556.42022974999998,426.11418850000001,311.65980999999999,0]
[2,"Hijos",{"$f":"C375*$K$3","v":984.41512400000011},944.65163099999995,723.53436924999994,528.47831575000009,0]
[3,"Hijos o más",{"$f":"C376*$K$3","v":1390.1102215000001},1333.1517045000001,1020.95455,745.83416599999998,0]
[]
[]
[]
["BUPA GLOBAL ULTIMATE"]
["TARIFAS ANUALES"]
[]
["EDAD",null,0,1000,2000,null,null,null,"TARIFA BASE",null,null,null,"TARIFAS BASE CON DESCUENTO"]
[18,null,{"$f":"M912*$X$2","v":29579.809000000001},{"$f":"N912*$X$2","v":19084.637599999998},0,null,null,null,25735,16604,null,null,{"$f":"I912*$O$4","v":25735},{"$f":"J912*$O$4","v":16604},0]
[19,null,{"$f":"M913*$X$2","v":29579.809000000001},{"$f":"N913*$X$2","v":19084.637599999998},{"$f":"O913*$X$2","v":0},null,null,null,25735,16604,null,null,{"$f":"I913*$O$4","v":25735},{"$f":"J913*$O$4","v":16604},{"$f":"K913*$O$4","v":0}]
[20,null,29579.809000000001,19084.637599999998,0,null,null,null,25735,16604,null,null,25735,16604,0]
[21,null,29579.809000000001,19084.637599999998,0,null,null,null,25735,16604,null,null,25735,16604,0]
[22,null,29579.809000000001,19084.637599999998,0,null,null,null,25735,16604,null,null,25735,16604,0]
[23,null,29579.809000000001,19084.637599999998,0,null,null,null,25735,16604,null,null,25735,16604,0]
[24,null,29579.809000000001,19084.637599999998,0,null,null,null,25735,16604,null,null,25735,16604,0]
[25,null,31710.796599999998,20459.32,0,null,null,null,27589,17800,null,null,27589,17800,0]
[26,null,31710.796599999998,20459.32,0,null,null,null,27589,17800,null,null,27589,17800,0]
[27,null,31710.796599999998,20459.32,0,null,null,null,27589,17800,null,null,27589,17800,0]
[28,null,31710.796599999998,20459.32,0,null,null,null,27589,17800,null,null,27589,17800,0]
[29,null,31710.796599999998,20459.32,0,null,null,null,27589,17800,null,null,27589,17800,0]
[30,null,35387.727200000001,22836.279200000001,0,null,null,null,30788,19868,null,null,30788,19868,0]
[31,null,35387.727200000001,22836.279200000001,0,null,null,null,30788,19868,null,null,30788,19868,0]
[32,null,35387.727200000001,22836.279200000001,0,null,null,null,30788,19868,null,null,30788,19868,0]
[33,null,35387.727200000001,22836.279200000001,0,null,null,null,30788,19868,null,null,30788,19868,0]
[34,null,35387.727200000001,22836.279200000001,0,null,null,null,30788,19868,null,null,30788,19868,0]
[35,null,39583.037199999999,25539.667999999998,0,null,null,null,34438,22220,null,null,34438,22220,0]
[36,null,39583.037199999999,25539.667999999998,0,null,null,null,34438,22220,null,null,34438,22220,0]
[37,null,39583.037199999999,25539.667999999998,0,null,null,null,34438,22220,null,null,34438,22220,0]
[38,null,39583.037199999999,25539.667999999998,0,null,null,null,34438,22220,null,null,34438,22220,0]
[39,null,39583.037199999999,25539.667999999998,0,null,null,null,34438,22220,null,null,34438,22220,0]
[40,null,45848.416599999997,29584.406599999998,0,null,null,null,39889,25739,null,null,39889,25739,0]
[41,null,45848.416599999997,29584.406599999998,0,null,null,null,39889,25739,null,null,39889,25739,0]
[42,null,45848.416599999997,29584.406599999998,0,null,null,null,39889,25739,null,null,39889,25739,0]
[43,null,45848.416599999997,29584.406599999998,0,null,null,null,39889,25739,null,null,39889,25739,0]
[44,null,45848.416599999997,29584.406599999998,0,null,null,null,39889,25739,null,null,39889,25739,0]
[45,null,51312.664199999999,33107.317600000002,0,null,null,null,44643,28804,null,null,44643,28804,0]
[46,null,51312.664199999999,33107.317600000002,0,null,null,null,44643,28804,null,null,44643,28804,0]
[47,null,51312.664199999999,33107.317600000002,0,null,null,null,44643,28804,null,null,44643,28804,0]
[48,null,51312.664199999999,33107.317600000002,0,null,null,null,44643,28804,null,null,44643,28804,0]
[49,null,51312.664199999999,33107.317600000002,0,null,null,null,44643,28804,null,null,44643,28804,0]
[50,null,59274.557999999997,38242.836799999997,0,null,null,null,51570,33272,null,null,51570,33272,0]
[51,null,59274.557999999997,38242.836799999997,0,null,null,null,51570,33272,null,null,51570,33272,0]
[52,null,59274.557999999997,38242.836799999997,0,null,null,null,51570,33272,null,null,51570,33272,0]
[53,null,59274.557999999997,38242.836799999997,0,null,null,null,51570,33272,null,null,51570,33272,0]
[54,null,59274.557999999997,38242.836799999997,0,null,null,null,51570,33272,null,null,51570,33272,0]
[55,null,66195.095400000006,42712.8534,0,null,null,null,57591,37161,null,null,57591,37161,0]
[56,null,66195.095400000006,42712.8534,0,null,null,null,57591,37161,null,null,57591,37161,0]
[57,null,66195.095400000006,42712.8534,0,null,null,null,57591,37161,null,null,57591,37161,0]
[58,null,66195.095400000006,42712.8534,0,null,null,null,57591,37161,null,null,57591,37161,0]
[59,null,66195.095400000006,42712.8534,0,null,null,null,57591,37161,null,null,57591,37161,0]
[60,null,70790.396599999993,45676.006600000001,0,null,null,null,61589,39739,null,null,61589,39739,0]
[61,null,79997.090599999996,51614.956399999995,0,null,null,null,69599,44906,null,null,69599,44906,0]
[62,null,88734.829400000002,57253.912799999998,0,null,null,null,77201,49812,null,null,77201,49812,0]
[63,null,98111.634600000005,63302.0556,0,null,null,null,85359,55074,null,null,85359,55074,0]
[64,null,108124.058,69757.085999999996,0,null,null,null,94070,60690,null,null,94070,60690,0]
[65,null,118770.95019999999,76630.497999999992,0,null,null,null,103333,66670,null,null,103333,66670,0]
[66,null,130052.3112,83902.751799999998,0,null,null,null,113148,72997,null,null,113148,72997,0]
[67,null,141970.43979999999,91597.984799999991,0,null,null,null,123517,79692,null,null,123517,79692,0]
[68,null,154520.7384,99694.358399999997,0,null,null,null,134436,86736,null,null,134436,86736,0]
[69,null,167707.8046,108202.2172,0,null,null,null,145909,94138,null,null,145909,94138,0]
[70,null,181532.78779999999,117122.71059999999,0,null,null,null,157937,101899,null,null,157937,101899,0]
[71,null,195994.5386,126451.24099999999,0,null,null,null,170519,110015,null,null,170519,110015,0]
[72,null,211088.45939999999,136187.80840000001,0,null,null,null,183651,118486,null,null,183651,118486,0]
[73,null,226824.89480000001,146338.15979999999,0,null,null,null,197342,127317,null,null,197342,127317,0]
[74,null,243183.1556,156893.1,0,null,null,null,211574,136500,null,null,211574,136500,0]
[75,null,260186.2298,167868.7206,0,null,null,null,226367,146049,null,null,226367,146049,0]
[76,null,260186.2298,167868.7206,0,null,null,null,226367,146049,null,null,226367,146049,0]
[77,null,260186.2298,167868.7206,0,null,null,null,226367,146049,null,null,226367,146049,0]
[78,null,260186.2298,167868.7206,0,null,null,null,226367,146049,null,null,226367,146049,0]
[79,null,260186.2298,167868.7206,0,null,null,null,226367,146049,null,null,226367,146049,0]
[80,null,260186.2298,167868.7206,0,null,null,null,226367,146049,null,null,226367,146049,0]
[81,null,260186.2298,167868.7206,0,null,null,null,226367,146049,null,null,226367,146049,0]
[82,null,260186.2298,167868.7206,0,null,null,null,226367,146049,null,null,226367,146049,0]
[83,null,{"$f":"M977*$X$2","v":260186.2298},{"$f":"N977*$X$2","v":167868.7206},{"$f":"O977*$X$2","v":0},null,null,null,226367,146049,null,null,{"$f":"I977*$O$4","v":226367},{"$f":"J977*$O$4","v":146049},{"$f":"K977*$O$4","v":0}]
[84,"o más",260186.2298,167868.7206,0,null,null,null,226367,146049,null,null,226367,146049,0]
[1,"Hijo",12442.254999999999,8030.8577999999998,0,null,null,null,10825,6987,null,null,10825,6987,0]
[2,"Hijos",21150.109400000001,13647.9756,0,null,null,null,18401,11874,null,null,18401,11874,0]
[3,"Hijos o más",29854.515599999999,19267.392199999998,0,null,null,null,25974,16763,null,null,25974,16763,0]
[]
["BUPA GLOBAL ULTIMATE - MENSUALES"]
[]
["EDAD",null,0,1000,2000]
[18,null,{"$f":"C912*$K$2","v":2760.7821733333335},{"$f":"D912*$K$2","v":1781.2328426666666},0,0,0]
[19,null,{"$f":"C913*$K$2","v":2760.7821733333335},1781.2328426666666,0,0,0]
[20,null,{"$f":"C914*$K$2","v":2760.7821733333335},1781.2328426666666,0,0,0]
[21,null,{"$f":"C915*$K$2","v":2760.7821733333335},1781.2328426666666,0,0,0]
[22,null,{"$f":"C916*$K$2","v":2760.7821733333335},1781.2328426666666,0,0,0]
[23,null,{"$f":"C917*$K$2","v":2760.7821733333335},1781.2328426666666,0,0,0]
[24,null,{"$f":"C918*$K$2","v":2760.7821733333335},1781.2328426666666,0,0,0]
[25,null,{"$f":"C919*$K$2","v":2959.6743493333333},1909.5365333333334,0,0,0]
[26,null,{"$f":"C920*$K$2","v":2959.6743493333333},1909.5365333333334,0,0,0]
[27,null,{"$f":"C921*$K$2","v":2959.6743493333333},1909.5365333333334,0,0,0]
[28,null,{"$f":"C922*$K$2","v":2959.6743493333333},1909.5365333333334,0,0,0]
[29,null,{"$f":"C923*$K$2","v":2959.6743493333333},1909.5365333333334,0,0,0]
[30,null,{"$f":"C924*$K$2","v":3302.8545386666669},2131.3860586666669,0,0,0]
[31,null,{"$f":"C925*$K$2","v":3302.8545386666669},2131.3860586666669,0,0,0]
[32,null,{"$f":"C926*$K$2","v":3302.8545386666669},2131.3860586666669,0,0,0]
[33,null,{"$f":"C927*$K$2","v":3302.8545386666669},2131.3860586666669,0,0,0]
[34,null,{"$f":"C928*$K$2","v":3302.8545386666669},2131.3860586666669,0,0,0]
[35,null,{"$f":"C929*$K$2","v":3694.4168053333333},2383.7023466666665,0,0,0]
[36,null,{"$f":"C930*$K$2","v":3694.4168053333333},2383.7023466666665,0,0,0]
[37,null,{"$f":"C931*$K$2","v":3694.4168053333333},2383.7023466666665,0,0,0]
[38,null,{"$f":"C932*$K$2","v":3694.4168053333333},2383.7023466666665,0,0,0]
[39,null,{"$f":"C933*$K$2","v":3694.4168053333333},2383.7023466666665,0,0,0]
[40,null,{"$f":"C934*$K$2","v":4279.1855493333333},2761.2112826666666,0,0,0]
[41,null,{"$f":"C935*$K$2","v":4279.1855493333333},2761.2112826666666,0,0,0]
[42,null,{"$f":"C936*$K$2","v":4279.1855493333333},2761.2112826666666,0,0,0]
[43,null,{"$f":"C937*$K$2","v":4279.1855493333333},2761.2112826666666,0,0,0]
[44,null,{"$f":"C938*$K$2","v":4279.1855493333333},2761.2112826666666,0,0,0]
[45,null,{"$f":"C939*$K$2","v":4789.1819919999998},3090.0163093333335,0,0,0]
[46,null,{"$f":"C940*$K$2","v":4789.1819919999998},3090.0163093333335,0,0,0]
[47,null,{"$f":"C941*$K$2","v":4789.1819919999998},3090.0163093333335,0,0,0]
[48,null,{"$f":"C942*$K$2","v":4789.1819919999998},3090.0163093333335,0,0,0]
[49,null,{"$f":"C943*$K$2","v":4789.1819919999998},3090.0163093333335,0,0,0]
[50,null,{"$f":"C944*$K$2","v":5532.2920800000002},3569.3314346666666,0,0,0]
[51,null,{"$f":"C945*$K$2","v":5532.2920800000002},3569.3314346666666,0,0,0]
[52,null,{"$f":"C946*$K$2","v":5532.2920800000002},3569.3314346666666,0,0,0]
[53,null,{"$f":"C947*$K$2","v":5532.2920800000002},3569.3314346666666,0,0,0]
[54,null,{"$f":"C948*$K$2","v":5532.2920800000002},3569.3314346666666,0,0,0]
[55,null,{"$f":"C949*$K$2","v":6178.208904000001},3986.5329840000004,0,0,0]
[56,null,{"$f":"C950*$K$2","v":6178.208904000001},3986.5329840000004,0,0,0]
[57,null,{"$f":"C951*$K$2","v":6178.208904000001},3986.5329840000004,0,0,0]
[58,null,{"$f":"C952*$K$2","v":6178.208904000001},3986.5329840000004,0,0,0]
[59,null,{"$f":"C953*$K$2","v":6178.208904000001},3986.5329840000004,0,0,0]
[60,null,{"$f":"C954*$K$2","v":6607.1036826666659},4263.0939493333335,0,0,0]
[61,null,{"$f":"C955*$K$2","v":7466.3951226666668},4817.3959306666666,0,0,0]
[62,null,{"$f":"C956*$K$2","v":8281.9174106666669},5343.6985279999999,0,0,0]
[63,null,{"$f":"C957*$K$2","v":9157.0858960000005},5908.1918560000004,0,0,0]
[64,null,{"$f":"C958*$K$2","v":10091.578746666668},6510.6613600000001,0,0,0]
[65,null,{"$f":"C959*$K$2","v":11085.288685333333},7152.1798133333332,0,0,0]
[66,null,{"$f":"C960*$K$2","v":12138.215712000001},7830.9235013333337,0,0,0]
[67,null,{"$f":"C961*$K$2","v":13250.574381333334},8549.1452479999989,0,0,0]
[68,null,{"$f":"C962*$K$2","v":14421.935584000001},9304.8067840000003,0,0,0]
[69,null,{"$f":"C963*$K$2","v":15652.728429333334},10098.873605333334,0,0,0]
[70,null,{"$f":"C964*$K$2","v":16943.060194666668},10931.452989333333,0,0,0]
[71,null,{"$f":"C965*$K$2","v":18292.823602666667},11802.115826666666,0,0,0]
[72,null,{"$f":"C966*$K$2","v":19701.589543999999},12710.862117333334,0,0,0]
[73,null,{"$f":"C967*$K$2","v":21170.32351466667},13658.228247999999,0,0,0]
[74,null,{"$f":"C968*$K$2","v":22697.094522666666},14643.356000000002,0,0,0]
[75,null,{"$f":"C969*$K$2","v":24284.048114666668},15667.747256000001,0,0,0]
[76,null,{"$f":"C970*$K$2","v":24284.048114666668},15667.747256000001,0,0,0]
[77,null,{"$f":"C971*$K$2","v":24284.048114666668},15667.747256000001,0,0,0]
[78,null,{"$f":"C972*$K$2","v":24284.048114666668},15667.747256000001,0,0,0]
[79,null,{"$f":"C973*$K$2","v":24284.048114666668},15667.747256000001,0,0,0]
[80,null,{"$f":"C974*$K$2","v":24284.048114666668},15667.747256000001,0]
[81,null,{"$f":"C975*$K$2","v":24284.048114666668},15667.747256000001,0]
[82,null,{"$f":"C976*$K$2","v":24284.048114666668},15667.747256000001,0]
[83,null,{"$f":"C977*$K$2","v":24284.048114666668},15667.747256000001,0]
[84,"o más",{"$f":"C978*$K$2","v":24284.048114666668},15667.747256000001,0,0,0]
[1,"Hijo",{"$f":"C979*$K$2","v":1161.2771333333333},749.54672800000003,0,0,0]
[2,"Hijos",{"$f":"C980*$K$2","v":1974.0102106666668},1273.811056,0,0,0]
[3,"Hijos o más",{"$f":"C981*$K$2","v":2786.421456},1798.2899386666666,0,0,0]
[]
["BUPA GLOBAL ULTIMATE"]
["TARIFAS TRIMESTRALES"]
[]
["EDAD",null,0,1000,2000]
[18,null,{"$f":"C912*$K$3","v":8134.4474750000008},{"$f":"D912*$K$3","v":5248.2753400000001},0,{"$f":"F912*$K$4","v":0},0]
[19,null,{"$f":"C913*$K$3","v":8134.4474750000008},5248.2753400000001,0,{"$f":"F913*$K$4","v":0},0]
[20,null,{"$f":"C914*$K$3","v":8134.4474750000008},5248.2753400000001,0,{"$f":"F914*$K$4","v":0},0]
[21,null,{"$f":"C915*$K$3","v":8134.4474750000008},5248.2753400000001,0,{"$f":"F915*$K$4","v":0},0]
[22,null,{"$f":"C916*$K$3","v":8134.4474750000008},5248.2753400000001,0,{"$f":"F916*$K$4","v":0},0]
[23,null,{"$f":"C917*$K$3","v":8134.4474750000008},5248.2753400000001,0,{"$f":"F917*$K$4","v":0},0]
[24,null,{"$f":"C918*$K$3","v":8134.4474750000008},5248.2753400000001,0,{"$f":"F918*$K$4","v":0},0]
[25,null,{"$f":"C919*$K$3","v":8720.4690649999993},5626.3130000000001,0,{"$f":"F919*$K$4","v":0},0]
[26,null,{"$f":"C920*$K$3","v":8720.4690649999993},5626.3130000000001,0,{"$f":"F920*$K$4","v":0},0]
[27,null,{"$f":"C921*$K$3","v":8720.4690649999993},5626.3130000000001,0,{"$f":"F921*$K$4","v":0},0]
[28,null,{"$f":"C922*$K$3","v":8720.4690649999993},5626.3130000000001,0,{"$f":"F922*$K$4","v":0},0]
[29,null,{"$f":"C923*$K$3","v":8720.4690649999993},5626.3130000000001,0,{"$f":"F923*$K$4","v":0},0]
[30,null,{"$f":"C924*$K$3","v":9731.6249800000005},6279.9767800000009,0,{"$f":"F924*$K$4","v":0},0]
[31,null,{"$f":"C925*$K$3","v":9731.6249800000005},6279.9767800000009,0,{"$f":"F925*$K$4","v":0},0]
[32,null,{"$f":"C926*$K$3","v":9731.6249800000005},6279.9767800000009,0,{"$f":"F926*$K$4","v":0},0]
[33,null,{"$f":"C927*$K$3","v":9731.6249800000005},6279.9767800000009,0,{"$f":"F927*$K$4","v":0},0]
[34,null,{"$f":"C928*$K$3","v":9731.6249800000005},6279.9767800000009,0,{"$f":"F928*$K$4","v":0},0]
[35,null,{"$f":"C929*$K$3","v":10885.335230000001},7023.4087,0,{"$f":"F929*$K$4","v":0},0]
[36,null,{"$f":"C930*$K$3","v":10885.335230000001},7023.4087,0,{"$f":"F930*$K$4","v":0},0]
[37,null,{"$f":"C931*$K$3","v":10885.335230000001},7023.4087,0,{"$f":"F931*$K$4","v":0},0]
[38,null,{"$f":"C932*$K$3","v":10885.335230000001},7023.4087,0,{"$f":"F932*$K$4","v":0},0]
[39,null,{"$f":"C933*$K$3","v":10885.335230000001},7023.4087,0,{"$f":"F933*$K$4","v":0},0]
[40,null,{"$f":"C934*$K$3","v":12608.314565000001},8135.7118150000006,0,{"$f":"F934*$K$4","v":0},0]
[41,null,{"$f":"C935*$K$3","v":12608.314565000001},8135.7118150000006,0,{"$f":"F935*$K$4","v":0},0]
[42,null,{"$f":"C936*$K$3","v":12608.314565000001},8135.7118150000006,0,{"$f":"F936*$K$4","v":0},0]
[43,null,{"$f":"C937*$K$3","v":12608.314565000001},8135.7118150000006,0,{"$f":"F937*$K$4","v":0},0]
[44,null,{"$f":"C938*$K$3","v":12608.314565000001},8135.7118150000006,0,{"$f":"F938*$K$4","v":0},0]
[45,null,{"$f":"C939*$K$3","v":14110.982655000002},9104.5123400000011,0,{"$f":"F939*$K$4","v":0},0]
[46,null,{"$f":"C940*$K$3","v":14110.982655000002},9104.5123400000011,0,{"$f":"F940*$K$4","v":0},0]
[47,null,{"$f":"C941*$K$3","v":14110.982655000002},9104.5123400000011,0,{"$f":"F941*$K$4","v":0},0]
[48,null,{"$f":"C942*$K$3","v":14110.982655000002},9104.5123400000011,0,{"$f":"F942*$K$4","v":0},0]
[49,null,{"$f":"C943*$K$3","v":14110.982655000002},9104.5123400000011,0,{"$f":"F943*$K$4","v":0},0]
[50,null,{"$f":"C944*$K$3","v":16300.50345},10516.780119999999,0,{"$f":"F944*$K$4","v":0},0]
[51,null,{"$f":"C945*$K$3","v":16300.50345},10516.780119999999,0,{"$f":"F945*$K$4","v":0},0]
[52,null,{"$f":"C946*$K$3","v":16300.50345},10516.780119999999,0,{"$f":"F946*$K$4","v":0},0]
[53,null,{"$f":"C947*$K$3","v":16300.50345},10516.780119999999,0,{"$f":"F947*$K$4","v":0},0]
[54,null,{"$f":"C948*$K$3","v":16300.50345},10516.780119999999,0,{"$f":"F948*$K$4","v":0},0]
[55,null,{"$f":"C949*$K$3","v":18203.651235000005},11746.034685000001,0,{"$f":"F949*$K$4","v":0},0]
[56,null,{"$f":"C950*$K$3","v":18203.651235000005},11746.034685000001,0,{"$f":"F950*$K$4","v":0},0]
[57,null,{"$f":"C951*$K$3","v":18203.651235000005},11746.034685000001,0,{"$f":"F951*$K$4","v":0},0]
[58,null,{"$f":"C952*$K$3","v":18203.651235000005},11746.034685000001,0,{"$f":"F952*$K$4","v":0},0]
[59,null,{"$f":"C953*$K$3","v":18203.651235000005},11746.034685000001,0,{"$f":"F953*$K$4","v":0},0]
[60,null,{"$f":"C954*$K$3","v":19467.359065000001},12560.901815000001,0,{"$f":"F954*$K$4","v":0},0]
[61,null,{"$f":"C955*$K$3","v":21999.199915000001},14194.113009999999,0,{"$f":"F955*$K$4","v":0},0]
[62,null,{"$f":"C956*$K$3","v":24402.078085000001},15744.82602,0,{"$f":"F956*$K$4","v":0},0]
[63,null,{"$f":"C957*$K$3","v":26980.699515000004},17408.065290000002,0,{"$f":"F957*$K$4","v":0},0]
[64,null,{"$f":"C958*$K$3","v":29734.115950000003},19183.198650000002,0,{"$f":"F958*$K$4","v":0},0]
[65,null,{"$f":"C959*$K$3","v":32662.011305},21073.38695,0,{"$f":"F959*$K$4","v":0},0]
[66,null,{"$f":"C960*$K$3","v":35764.385580000002},23073.256745000002,0,{"$f":"F960*$K$4","v":0},0]
[67,null,{"$f":"C961*$K$3","v":39041.870945000002},25189.445820000001,0,{"$f":"F961*$K$4","v":0},0]
[68,null,{"$f":"C962*$K$3","v":42493.203060000007},27415.948560000001,0,{"$f":"F962*$K$4","v":0},0]
[69,null,{"$f":"C963*$K$3","v":46119.646265000003},29755.609730000004,0,{"$f":"F963*$K$4","v":0},0]
[70,null,{"$f":"C964*$K$3","v":49921.516645000003},32208.745415000001,0,{"$f":"F964*$K$4","v":0},0]
[71,null,{"$f":"C965*$K$3","v":53898.498115000002},34774.091274999999,0,{"$f":"F965*$K$4","v":0},0]
[72,null,{"$f":"C966*$K$3","v":58049.326335000005},37451.647310000008,0,{"$f":"F966*$K$4","v":0},0]
[73,null,{"$f":"C967*$K$3","v":62376.846070000007},40242.993945000002,0,{"$f":"F967*$K$4","v":0},0]
[74,null,{"$f":"C968*$K$3","v":66875.367790000004},43145.602500000008,0,{"$f":"F968*$K$4","v":0},0]
[75,null,{"$f":"C969*$K$3","v":71551.213195000004},46163.898165000006,0,{"$f":"F969*$K$4","v":0},0]
[76,null,{"$f":"C970*$K$3","v":71551.213195000004},46163.898165000006,0,{"$f":"F970*$K$4","v":0},0]
[77,null,{"$f":"C971*$K$3","v":71551.213195000004},46163.898165000006,0,{"$f":"F971*$K$4","v":0},0]
[78,null,{"$f":"C972*$K$3","v":71551.213195000004},46163.898165000006,0,{"$f":"F972*$K$4","v":0},0]
[79,null,{"$f":"C973*$K$3","v":71551.213195000004},46163.898165000006,0,{"$f":"F973*$K$4","v":0},0]
[80,null,{"$f":"C974*$K$3","v":71551.213195000004},46163.898165000006,0,{"$f":"F974*$K$4","v":0},0]
[81,null,{"$f":"C975*$K$3","v":71551.213195000004},46163.898165000006,0,{"$f":"F975*$K$4","v":0},0]
[82,null,{"$f":"C976*$K$3","v":71551.213195000004},46163.898165000006,0,{"$f":"F976*$K$4","v":0},0]
[83,null,{"$f":"C977*$K$3","v":71551.213195000004},46163.898165000006,0,{"$f":"F977*$K$4","v":0},0]
[84,"o más",{"$f":"C978*$K$3","v":71551.213195000004},46163.898165000006,0,{"$f":"F978*$K$4","v":0},0]
[1,"Hijo",{"$f":"C979*$K$3","v":3421.6201249999999},2208.4858950000003,0,{"$f":"F979*$K$4","v":0},0]
[2,"Hijos",{"$f":"C980*$K$3","v":5816.2800850000012},3753.1932900000002,0,{"$f":"F980*$K$4","v":0},0]
[3,"Hijos o más",{"$f":"C981*$K$3","v":8209.99179},5298.5328550000004,0,{"$f":"F981*$K$4","v":0},0]
[]
[]
[]
["BUPA GLOBAL MM"]
["TARIFAS ANUALES"]
[]
["EDAD",null,10000,20000,null,null,null,null,"TARIFAS BASE",null,null,"TARIFAS CON DESCUENTO"]
[18,null,{"$f":"L1138*$X$2","v":2930.97},{"$f":"M1138*$X$2","v":2271.5017499999999},null,null,null,null,3000,2325,null,{"$f":"I1138*$S$4","v":2550},{"$f":"J1138*$S$4","v":1976.25}]
[19,null,{"$f":"L1139*$X$2","v":2930.97},{"$f":"M1139*$X$2","v":2271.5017499999999},null,null,null,null,3000,2325,null,{"$f":"I1139*$S$4","v":2550},{"$f":"J1139*$S$4","v":1976.25}]
[20,null,2930.97,2271.5017499999999,null,null,null,null,3000,2325,null,2550,1976.25]
[21,null,2930.97,2271.5017499999999,null,null,null,null,3000,2325,null,2550,1976.25]
[22,null,2930.97,2271.5017499999999,null,null,null,null,3000,2325,null,2550,1976.25]
[23,null,2930.97,2271.5017499999999,null,null,null,null,3000,2325,null,2550,1976.25]
[24,null,2930.97,2271.5017499999999,null,null,null,null,3000,2325,null,2550,1976.25]
[25,null,3135.1609100000001,2411.2113199999994,null,null,null,null,3209,2468,null,2727.65,2097.7999999999997]
[26,null,3135.1609100000001,2411.2113199999994,null,null,null,null,3209,2468,null,2727.65,2097.7999999999997]
[27,null,3135.1609100000001,2411.2113199999994,null,null,null,null,3209,2468,null,2727.65,2097.7999999999997]
[28,null,3135.1609100000001,2411.2113199999994,null,null,null,null,3209,2468,null,2727.65,2097.7999999999997]
[29,null,3135.1609100000001,2411.2113199999994,null,null,null,null,3209,2468,null,2727.65,2097.7999999999997]
[30,null,3492.7392500000001,2664.25173,null,null,null,null,3575,2727,null,3038.75,2317.9499999999998]
[31,null,3492.7392500000001,2664.25173,null,null,null,null,3575,2727,null,3038.75,2317.9499999999998]
[32,null,3492.7392500000001,2664.25173,null,null,null,null,3575,2727,null,3038.75,2317.9499999999998]
[33,null,3492.7392500000001,2664.25173,null,null,null,null,3575,2727,null,3038.75,2317.9499999999998]
[34,null,3492.7392500000001,2664.25173,null,null,null,null,3575,2727,null,3038.75,2317.9499999999998]
[35,null,3906.0060199999998,2967.1186299999999,null,null,null,null,3998,3037,null,3398.2999999999997,2581.4499999999998]
[36,null,3906.0060199999998,2967.1186299999999,null,null,null,null,3998,3037,null,3398.2999999999997,2581.4499999999998]
[37,null,3906.0060199999998,2967.1186299999999,null,null,null,null,3998,3037,null,3398.2999999999997,2581.4499999999998]
[38,null,3906.0060199999998,2967.1186299999999,null,null,null,null,3998,3037,null,3398.2999999999997,2581.4499999999998]
[39,null,3906.0060199999998,2967.1186299999999,null,null,null,null,3998,3037,null,3398.2999999999997,2581.4499999999998]
[40,null,4521.50972,3431.1888799999997,null,null,null,null,4628,3512,null,3933.7999999999997,2985.2]
[41,null,4521.50972,3431.1888799999997,null,null,null,null,4628,3512,null,3933.7999999999997,2985.2]
[42,null,4521.50972,3431.1888799999997,null,null,null,null,4628,3512,null,3933.7999999999997,2985.2]
[43,null,4521.50972,3431.1888799999997,null,null,null,null,4628,3512,null,3933.7999999999997,2985.2]
[44,null,4521.50972,3431.1888799999997,null,null,null,null,4628,3512,null,3933.7999999999997,2985.2]
[45,null,5062.7621799999997,3848.3636099999999,null,null,null,null,5182,3939,null,4404.7,3348.15]
[46,null,5062.7621799999997,3848.3636099999999,null,null,null,null,5182,3939,null,4404.7,3348.15]
[47,null,5062.7621799999997,3848.3636099999999,null,null,null,null,5182,3939,null,4404.7,3348.15]
[48,null,5062.7621799999997,3848.3636099999999,null,null,null,null,5182,3939,null,4404.7,3348.15]
[49,null,5062.7621799999997,3848.3636099999999,null,null,null,null,5182,3939,null,4404.7,3348.15]
[50,null,5853.1470899999995,4457.0283799999997,null,null,null,null,5991,4562,null,5092.3499999999995,3877.7]
[51,null,5853.1470899999995,4457.0283799999997,null,null,null,null,5991,4562,null,5092.3499999999995,3877.7]
[52,null,5853.1470899999995,4457.0283799999997,null,null,null,null,5991,4562,null,5092.3499999999995,3877.7]
[53,null,5853.1470899999995,4457.0283799999997,null,null,null,null,5991,4562,null,5092.3499999999995,3877.7]
[54,null,5853.1470899999995,4457.0283799999997,null,null,null,null,5991,4562,null,5092.3499999999995,3877.7]
[55,null,6541.9250399999992,5004.1427800000001,null,null,null,null,6696,5122,null,5691.5999999999995,4353.7]
[56,null,6541.9250399999992,5004.1427800000001,null,null,null,null,6696,5122,null,5691.5999999999995,4353.7]
[57,null,6541.9250399999992,5004.1427800000001,null,null,null,null,6696,5122,null,5691.5999999999995,4353.7]
[58,null,6541.9250399999992,5004.1427800000001,null,null,null,null,6696,5122,null,5691.5999999999995,4353.7]
[59,null,6541.9250399999992,5004.1427800000001,null,null,null,null,6696,5122,null,5691.5999999999995,4353.7]
[60,null,6998.1793699999998,5366.6060699999998,null,null,null,null,7163,5493,null,6088.55,4669.05]
[61,null,7916.54997,6104.2335199999998,null,null,null,null,8103,6248,null,6887.55,5310.8]
[62,null,8792.91,6814.5052500000002,null,null,null,null,9000,6975,null,7650,5928.75]
[63,null,9731.7973899999997,7579.4884199999997,null,null,null,null,9961,7758,null,8466.85,6594.3]
[64,null,10737.1201,8406.02196,null,null,null,null,10990,8604,null,9341.5,7313.4]
[65,null,11805.94716,9288.2439299999987,null,null,null,null,12084,9507,null,10271.4,8080.95]
[66,null,12942.186529999999,10232.016269999998,null,null,null,null,13247,10473,null,11259.949999999999,8902.0499999999993]
[67,null,14141.930249999999,11229.52306,null,null,null,null,14475,11494,null,12303.75,9769.9]
[68,null,15407.132299999999,12289.557209999999,null,null,null,null,15770,12579,null,13404.5,10692.15]
[69,null,16735.8387,13403.325809999998,null,null,null,null,17130,13719,null,14560.5,11661.15]
[70,null,18127.072459999999,14575.713809999999,null,null,null,null,18554,14919,null,15770.9,12681.15]
[71,null,19592.557459999996,15807.698199999999,null,null,null,null,20054,16180,null,17045.899999999998,13753]
[72,null,21117.638849999999,17100.255969999998,null,null,null,null,21615,17503,null,18372.75,14877.55]
[73,null,22708.17857,18447.525179999997,null,null,null,null,23243,18882,null,19756.55,16049.699999999999]
[74,null,24361.245650000001,19853.413789999999,null,null,null,null,24935,20321,null,21194.75,17272.849999999999]
[75,null,26082.70203,21319.875780000002,null,null,null,null,26697,21822,null,22692.45,18548.7]
[76,null,26082.70203,21319.875780000002,null,null,null,null,26697,21822,null,22692.45,18548.7]
[77,null,26082.70203,21319.875780000002,null,null,null,null,26697,21822,null,22692.45,18548.7]
[78,null,26082.70203,21319.875780000002,null,null,null,null,26697,21822,null,22692.45,18548.7]
[79,null,26082.70203,21319.875780000002,null,null,null,null,26697,21822,null,22692.45,18548.7]
[80,null,26082.70203,21319.875780000002,null,null,null,null,26697,21822,null,22692.45,18548.7]
[81,null,26082.70203,21319.875780000002,null,null,null,null,26697,21822,null,22692.45,18548.7]
[82,null,26082.70203,21319.875780000002,null,null,null,null,26697,21822,null,22692.45,18548.7]
[83,null,{"$f":"L1203*$X$2","v":26082.70203},{"$f":"M1203*$X$2","v":21319.875780000002},null,null,null,null,26697,21822,null,{"$f":"I1203*$S$4","v":22692.45},{"$f":"J1203*$S$4","v":18548.7}]
[84,"o más",26082.70203,21319.875780000002,null,null,null,null,26697,21822,null,22692.45,18548.7]
[1,"Hijo",1237.8463300000001,972.10505000000001,null,null,null,null,1267,995,null,1076.95,845.75]
[2,"Hijos",2100.5284999999999,1651.1131,null,null,null,null,2150,1690,null,1827.5,1436.5]
[3,"Hijos o más",2967.1186299999999,2327.1901800000001,null,null,null,null,3037,2382,null,2581.4499999999998,2024.7]
[]
["BUPA GLOBAL MM - MENSUALES"]
[]
["EDAD",null,10000,20000]
[18,null,{"$f":"C1138*$K$2","v":273.55719999999997},{"$f":"D1138*$K$2","v":212.00683000000001},0,0,0]
[19,null,{"$f":"C1139*$K$2","v":273.55719999999997},212.00683000000001,0,0,0]
[20,null,{"$f":"C1140*$K$2","v":273.55719999999997},212.00683000000001,0,0,0]
[21,null,{"$f":"C1141*$K$2","v":273.55719999999997},212.00683000000001,0,0,0]
[22,null,{"$f":"C1142*$K$2","v":273.55719999999997},212.00683000000001,0,0,0]
[23,null,{"$f":"C1143*$K$2","v":273.55719999999997},212.00683000000001,0,0,0]
[24,null,{"$f":"C1144*$K$2","v":273.55719999999997},212.00683000000001,0,0,0]
[25,null,{"$f":"C1145*$K$2","v":292.61501826666671},225.04638986666663,0,0,0]
[26,null,{"$f":"C1146*$K$2","v":292.61501826666671},225.04638986666663,0,0,0]
[27,null,{"$f":"C1147*$K$2","v":292.61501826666671},225.04638986666663,0,0,0]
[28,null,{"$f":"C1148*$K$2","v":292.61501826666671},225.04638986666663,0,0,0]
[29,null,{"$f":"C1149*$K$2","v":292.61501826666671},225.04638986666663,0,0,0]
[30,null,{"$f":"C1150*$K$2","v":325.98899666666671},248.6634948,0,0,0]
[31,null,{"$f":"C1151*$K$2","v":325.98899666666671},248.6634948,0,0,0]
[32,null,{"$f":"C1152*$K$2","v":325.98899666666671},248.6634948,0,0,0]
[33,null,{"$f":"C1153*$K$2","v":325.98899666666671},248.6634948,0,0,0]
[34,null,{"$f":"C1154*$K$2","v":325.98899666666671},248.6634948,0,0,0]
[35,null,{"$f":"C1155*$K$2","v":364.56056186666666},276.93107213333332,0,0,0]
[36,null,{"$f":"C1156*$K$2","v":364.56056186666666},276.93107213333332,0,0,0]
[37,null,{"$f":"C1157*$K$2","v":364.56056186666666},276.93107213333332,0,0,0]
[38,null,{"$f":"C1158*$K$2","v":364.56056186666666},276.93107213333332,0,0,0]
[39,null,{"$f":"C1159*$K$2","v":364.56056186666666},276.93107213333332,0,0,0]
[40,null,{"$f":"C1160*$K$2","v":422.00757386666669},320.24429546666664,0,0,0]
[41,null,{"$f":"C1161*$K$2","v":422.00757386666669},320.24429546666664,0,0,0]
[42,null,{"$f":"C1162*$K$2","v":422.00757386666669},320.24429546666664,0,0,0]
[43,null,{"$f":"C1163*$K$2","v":422.00757386666669},320.24429546666664,0,0,0]
[44,null,{"$f":"C1164*$K$2","v":422.00757386666669},320.24429546666664,0,0,0]
[45,null,{"$f":"C1165*$K$2","v":472.52447013333335},359.18060359999998,0,0,0]
[46,null,{"$f":"C1166*$K$2","v":472.52447013333335},359.18060359999998,0,0,0]
[47,null,{"$f":"C1167*$K$2","v":472.52447013333335},359.18060359999998,0,0,0]
[48,null,{"$f":"C1168*$K$2","v":472.52447013333335},359.18060359999998,0,0,0]
[49,null,{"$f":"C1169*$K$2","v":472.52447013333335},359.18060359999998,0,0,0]
[50,null,{"$f":"C1170*$K$2","v":546.29372839999996},415.98931546666665,0,0,0]
[51,null,{"$f":"C1171*$K$2","v":546.29372839999996},415.98931546666665,0,0,0]
[52,null,{"$f":"C1172*$K$2","v":546.29372839999996},415.98931546666665,0,0,0]
[53,null,{"$f":"C1173*$K$2","v":546.29372839999996},415.98931546666665,0,0,0]
[54,null,{"$f":"C1174*$K$2","v":546.29372839999996},415.98931546666665,0,0,0]
[55,null,{"$f":"C1175*$K$2","v":610.57967039999994},467.05332613333337,0,0,0]
[56,null,{"$f":"C1176*$K$2","v":610.57967039999994},467.05332613333337,0,0,0]
[57,null,{"$f":"C1177*$K$2","v":610.57967039999994},467.05332613333337,0,0,0]
[58,null,{"$f":"C1178*$K$2","v":610.57967039999994},467.05332613333337,0,0,0]
[59,null,{"$f":"C1179*$K$2","v":610.57967039999994},467.05332613333337,0,0,0]
[60,null,{"$f":"C1180*$K$2","v":653.16340786666672},500.88323320000001,0,0,0]
[61,null,{"$f":"C1181*$K$2","v":738.87799719999998},569.72846186666663,0,0,0]
[62,null,{"$f":"C1182*$K$2","v":820.67160000000001},636.02049,0,0,0]
[63,null,{"$f":"C1183*$K$2","v":908.30108973333336},707.4189192,0,0,0]
[64,null,{"$f":"C1184*$K$2","v":1002.1312093333333},784.56204960000002,0,0,0]
[65,null,{"$f":"C1185*$K$2","v":1101.8884016},866.90276679999988,0,0,0]
[66,null,{"$f":"C1186*$K$2","v":1207.9374094666666},954.98818519999986,0,0,0]
[67,null,{"$f":"C1187*$K$2","v":1319.9134899999999},1048.0888189333334,0,0,0]
[68,null,{"$f":"C1188*$K$2","v":1437.9990146666667},1147.0253396000001,0,0,0]
[69,null,{"$f":"C1189*$K$2","v":1562.011612},1250.9770755999998,0,0,0]
[70,null,{"$f":"C1190*$K$2","v":1691.8600962666667},1360.3999555999999,0,0,0]
[71,null,{"$f":"C1191*$K$2","v":1828.6386962666663},1475.3851653333334,0,0,0]
[72,null,{"$f":"C1192*$K$2","v":1970.9796260000001},1596.0238905333333,0,0,0]
[73,null,{"$f":"C1193*$K$2","v":2119.4299998666665},1721.7690167999997,0,0,0]
[74,null,{"$f":"C1194*$K$2","v":2273.716260666667},1852.9852870666666,0,0,0]
[75,null,{"$f":"C1195*$K$2","v":2434.3855228000002},1989.8550728000002,0,0,0]
[76,null,{"$f":"C1196*$K$2","v":2434.3855228000002},1989.8550728000002,0,0,0]
[77,null,{"$f":"C1197*$K$2","v":2434.3855228000002},1989.8550728000002,0,0,0]
[78,null,{"$f":"C1198*$K$2","v":2434.3855228000002},1989.8550728000002,0,0,0]
[79,null,{"$f":"C1199*$K$2","v":2434.3855228000002},1989.8550728000002,0,0,0]
[80,null,{"$f":"C1200*$K$2","v":2434.3855228000002},1989.8550728000002,0]
[81,null,{"$f":"C1201*$K$2","v":2434.3855228000002},1989.8550728000002,0]
[82,null,{"$f":"C1202*$K$2","v":2434.3855228000002},1989.8550728000002,0]
[83,null,{"$f":"C1203*$K$2","v":2434.3855228000002},1989.8550728000002,0]
[84,"o más",{"$f":"C1204*$K$2","v":2434.3855228000002},1989.8550728000002,0,0,0]
[1,"Hijo",{"$f":"C1205*$K$2","v":115.53232413333335},90.729804666666666,0,0,0]
[2,"Hijos",{"$f":"C1206*$K$2","v":196.04932666666667},154.10388933333334,0,0,0]
[3,"Hijos o más",{"$f":"C1207*$K$2","v":276.93107213333332},217.20441680000002,0,0,0]
[]
["BUPA GLOBAL MM"]
["TARIFAS TRIMESTRALES"]
[]
["EDAD",null,10000,20000]
[18,null,{"$f":"C1138*$K$3","v":806.01675},{"$f":"D1138*$K$3","v":624.66298125000003},{"$f":"E1138*K$3","v":0},{"$f":"F1138*K$3","v":0},0]
[19,null,{"$f":"C1139*$K$3","v":806.01675},624.66298125000003,{"$f":"E1139*K$3","v":0},{"$f":"F1139*K$3","v":0},0]
[20,null,{"$f":"C1140*$K$3","v":806.01675},624.66298125000003,0,0,0]
[21,null,{"$f":"C1141*$K$3","v":806.01675},624.66298125000003,0,0,0]
[22,null,{"$f":"C1142*$K$3","v":806.01675},624.66298125000003,0,0,0]
[23,null,{"$f":"C1143*$K$3","v":806.01675},624.66298125000003,0,0,0]
[24,null,{"$f":"C1144*$K$3","v":806.01675},624.66298125000003,0,0,0]
[25,null,{"$f":"C1145*$K$3","v":862.16925025000012},663.08311299999991,0,0,0]
[26,null,{"$f":"C1146*$K$3","v":862.16925025000012},663.08311299999991,0,0,0]
[27,null,{"$f":"C1147*$K$3","v":862.16925025000012},663.08311299999991,0,0,0]
[28,null,{"$f":"C1148*$K$3","v":862.16925025000012},663.08311299999991,0,0,0]
[29,null,{"$f":"C1149*$K$3","v":862.16925025000012},663.08311299999991,0,0,0]
[30,null,{"$f":"C1150*$K$3","v":960.50329375000013},732.66922575000001,0,0,0]
[31,null,{"$f":"C1151*$K$3","v":960.50329375000013},732.66922575000001,0,0,0]
[32,null,{"$f":"C1152*$K$3","v":960.50329375000013},732.66922575000001,0,0,0]
[33,null,{"$f":"C1153*$K$3","v":960.50329375000013},732.66922575000001,0,0,0]
[34,null,{"$f":"C1154*$K$3","v":960.50329375000013},732.66922575000001,0,0,0]
[35,null,{"$f":"C1155*$K$3","v":1074.1516555000001},815.9576232500001,0,0,0]
[36,null,{"$f":"C1156*$K$3","v":1074.1516555000001},815.9576232500001,0,0,0]
[37,null,{"$f":"C1157*$K$3","v":1074.1516555000001},815.9576232500001,0,0,0]
[38,null,{"$f":"C1158*$K$3","v":1074.1516555000001},815.9576232500001,0,0,0]
[39,null,{"$f":"C1159*$K$3","v":1074.1516555000001},815.9576232500001,0,0,0]
[40,null,{"$f":"C1160*$K$3","v":1243.4151730000001},943.57694200000003,0,0,0]
[41,null,{"$f":"C1161*$K$3","v":1243.4151730000001},943.57694200000003,0,0,0]
[42,null,{"$f":"C1162*$K$3","v":1243.4151730000001},943.57694200000003,0,0,0]
[43,null,{"$f":"C1163*$K$3","v":1243.4151730000001},943.57694200000003,0,0,0]
[44,null,{"$f":"C1164*$K$3","v":1243.4151730000001},943.57694200000003,0,0,0]
[45,null,{"$f":"C1165*$K$3","v":1392.2595994999999},1058.29999275,0,0,0]
[46,null,{"$f":"C1166*$K$3","v":1392.2595994999999},1058.29999275,0,0,0]
[47,null,{"$f":"C1167*$K$3","v":1392.2595994999999},1058.29999275,0,0,0]
[48,null,{"$f":"C1168*$K$3","v":1392.2595994999999},1058.29999275,0,0,0]
[49,null,{"$f":"C1169*$K$3","v":1392.2595994999999},1058.29999275,0,0,0]
[50,null,{"$f":"C1170*$K$3","v":1609.6154497499999},1225.6828045,0,0,0]
[51,null,{"$f":"C1171*$K$3","v":1609.6154497499999},1225.6828045,0,0,0]
[52,null,{"$f":"C1172*$K$3","v":1609.6154497499999},1225.6828045,0,0,0]
[53,null,{"$f":"C1173*$K$3","v":1609.6154497499999},1225.6828045,0,0,0]
[54,null,{"$f":"C1174*$K$3","v":1609.6154497499999},1225.6828045,0,0,0]
[55,null,{"$f":"C1175*$K$3","v":1799.0293859999999},1376.1392645000001,0,0,0]
[56,null,{"$f":"C1176*$K$3","v":1799.0293859999999},1376.1392645000001,0,0,0]
[57,null,{"$f":"C1177*$K$3","v":1799.0293859999999},1376.1392645000001,0,0,0]
[58,null,{"$f":"C1178*$K$3","v":1799.0293859999999},1376.1392645000001,0,0,0]
[59,null,{"$f":"C1179*$K$3","v":1799.0293859999999},1376.1392645000001,0,0,0]
[60,null,{"$f":"C1180*$K$3","v":1924.4993267500001},1475.8166692500001,0,0,0]
[61,null,{"$f":"C1181*$K$3","v":2177.0512417500004},1678.6642180000001,0,0,0]
[62,null,{"$f":"C1182*$K$3","v":2418.0502500000002},1873.9889437500001,0,0,0]
[63,null,{"$f":"C1183*$K$3","v":2676.2442822500002},2084.3593154999999,0,0,0]
[64,null,{"$f":"C1184*$K$3","v":2952.7080275000003},2311.6560390000004,0,0,0]
[65,null,{"$f":"C1185*$K$3","v":3246.6354690000003},2554.2670807499999,0,0,0]
[66,null,{"$f":"C1186*$K$3","v":3559.1012957500002},2813.8044742499997,0,0,0]
[67,null,{"$f":"C1187*$K$3","v":3889.03081875},3088.1188415000001,0,0,0]
[68,null,{"$f":"C1188*$K$3","v":4236.9613825000006},3379.6282327499998,0,0,0]
[69,null,{"$f":"C1189*$K$3","v":4602.3556425000006},3685.9145977499998,0,0,0]
[70,null,{"$f":"C1190*$K$3","v":4984.9449265000003},4008.3212977500002,0,0,0]
[71,null,{"$f":"C1191*$K$3","v":5387.9533014999997},4347.1170050000001,0,0,0]
[72,null,{"$f":"C1192*$K$3","v":5807.3506837499999},4702.5703917499995,0,0,0]
[73,null,{"$f":"C1193*$K$3","v":6244.7491067500005},5073.0694244999995,0,0,0]
[74,null,{"$f":"C1194*$K$3","v":6699.3425537500007},5459.68879225,0,0,0]
[75,null,{"$f":"C1195*$K$3","v":7172.743058250001},5862.9658395000015,0,0,0]
[76,null,{"$f":"C1196*$K$3","v":7172.743058250001},5862.9658395000015,0,0,0]
[77,null,{"$f":"C1197*$K$3","v":7172.743058250001},5862.9658395000015,0,0,0]
[78,null,{"$f":"C1198*$K$3","v":7172.743058250001},5862.9658395000015,0,0,0]
[79,null,{"$f":"C1199*$K$3","v":7172.743058250001},5862.9658395000015,0,0,0]
[80,null,{"$f":"C1200*$K$3","v":7172.743058250001},5862.9658395000015,0,0,0]
[81,null,{"$f":"C1201*$K$3","v":7172.743058250001},5862.9658395000015,0,0,0]
[82,null,{"$f":"C1202*$K$3","v":7172.743058250001},5862.9658395000015,0,0,0]
[83,null,{"$f":"C1203*$K$3","v":7172.743058250001},5862.9658395000015,{"$f":"E1203*K$3","v":0},{"$f":"F1203*K$3","v":0},0]
[84,"o más",{"$f":"C1204*$K$3","v":7172.743058250001},5862.9658395000015,0,0,0]
[1,"Hijo",{"$f":"C1205*$K$3","v":340.40774075000007},267.32888875000003,0,0,0]
[2,"Hijos",{"$f":"C1206*$K$3","v":577.64533749999998},454.05610250000007,0,0,0]
[3,"Hijos o más",{"$f":"C1207*$K$3","v":815.9576232500001},639.97729950000007,0,0,0]
[]
["BUPA GLOBAL MM"]
["TARIFAS SEMESTRAL"]
[]
["EDAD",null,10000,20000]
[18,null,{"$f":"C1138*$K$4","v":1553.4141},{"$f":"D1138*$K$4","v":1203.8959275},0,0,0]
[19,null,{"$f":"C1139*$K$4","v":1553.4141},1203.8959275,0,0,0]
[20,null,{"$f":"C1140*$K$4","v":1553.4141},1203.8959275,0,0,0]
[21,null,{"$f":"C1141*$K$4","v":1553.4141},1203.8959275,0,0,0]
[22,null,{"$f":"C1142*$K$4","v":1553.4141},1203.8959275,0,0,0]
[23,null,{"$f":"C1143*$K$4","v":1553.4141},1203.8959275,0,0,0]
[24,null,{"$f":"C1144*$K$4","v":1553.4141},1203.8959275,0,0,0]
[25,null,{"$f":"C1145*$K$4","v":1661.6352823000002},1277.9419995999997,0,0,0]
[26,null,{"$f":"C1146*$K$4","v":1661.6352823000002},1277.9419995999997,0,0,0]
[27,null,{"$f":"C1147*$K$4","v":1661.6352823000002},1277.9419995999997,0,0,0]
[28,null,{"$f":"C1148*$K$4","v":1661.6352823000002},1277.9419995999997,0,0,0]
[29,null,{"$f":"C1149*$K$4","v":1661.6352823000002},1277.9419995999997,0,0,0]
[30,null,{"$f":"C1150*$K$4","v":1851.1518025},1412.0534169,0,0,0]
[31,null,{"$f":"C1151*$K$4","v":1851.1518025},1412.0534169,0,0,0]
[32,null,{"$f":"C1152*$K$4","v":1851.1518025},1412.0534169,0,0,0]
[33,null,{"$f":"C1153*$K$4","v":1851.1518025},1412.0534169,0,0,0]
[34,null,{"$f":"C1154*$K$4","v":1851.1518025},1412.0534169,0,0,0]
[35,null,{"$f":"C1155*$K$4","v":2070.1831906000002},1572.5728739000001,0,0,0]
[36,null,{"$f":"C1156*$K$4","v":2070.1831906000002},1572.5728739000001,0,0,0]
[37,null,{"$f":"C1157*$K$4","v":2070.1831906000002},1572.5728739000001,0,0,0]
[38,null,{"$f":"C1158*$K$4","v":2070.1831906000002},1572.5728739000001,0,0,0]
[39,null,{"$f":"C1159*$K$4","v":2070.1831906000002},1572.5728739000001,0,0,0]
[40,null,{"$f":"C1160*$K$4","v":2396.4001516000003},1818.5301064,0,0,0]
[41,null,{"$f":"C1161*$K$4","v":2396.4001516000003},1818.5301064,0,0,0]
[42,null,{"$f":"C1162*$K$4","v":2396.4001516000003},1818.5301064,0,0,0]
[43,null,{"$f":"C1163*$K$4","v":2396.4001516000003},1818.5301064,0,0,0]
[44,null,{"$f":"C1164*$K$4","v":2396.4001516000003},1818.5301064,0,0,0]
[45,null,{"$f":"C1165*$K$4","v":2683.2639553999998},2039.6327133,0,0,0]
[46,null,{"$f":"C1166*$K$4","v":2683.2639553999998},2039.6327133,0,0,0]
[47,null,{"$f":"C1167*$K$4","v":2683.2639553999998},2039.6327133,0,0,0]
[48,null,{"$f":"C1168*$K$4","v":2683.2639553999998},2039.6327133,0,0,0]
[49,null,{"$f":"C1169*$K$4","v":2683.2639553999998},2039.6327133,0,0,0]
[50,null,{"$f":"C1170*$K$4","v":3102.1679577},2362.2250414,0,0,0]
[51,null,{"$f":"C1171*$K$4","v":3102.1679577},2362.2250414,0,0,0]
[52,null,{"$f":"C1172*$K$4","v":3102.1679577},2362.2250414,0,0,0]
[53,null,{"$f":"C1173*$K$4","v":3102.1679577},2362.2250414,0,0,0]
[54,null,{"$f":"C1174*$K$4","v":3102.1679577},2362.2250414,0,0,0]
[55,null,{"$f":"C1175*$K$4","v":3467.2202711999998},2652.1956734,0,0,0]
[56,null,{"$f":"C1176*$K$4","v":3467.2202711999998},2652.1956734,0,0,0]
[57,null,{"$f":"C1177*$K$4","v":3467.2202711999998},2652.1956734,0,0,0]
[58,null,{"$f":"C1178*$K$4","v":3467.2202711999998},2652.1956734,0,0,0]
[59,null,{"$f":"C1179*$K$4","v":3467.2202711999998},2652.1956734,0,0,0]
[60,null,{"$f":"C1180*$K$4","v":3709.0350661000002},2844.3012171,0,0,0]
[61,null,{"$f":"C1181*$K$4","v":4195.7714841000006},3235.2437656000002,0,0,0]
[62,null,{"$f":"C1182*$K$4","v":4660.2422999999999},3611.6877825000001,0,0,0]
[63,null,{"$f":"C1183*$K$4","v":5157.8526167},4017.1288626,0,0,0]
[64,null,{"$f":"C1184*$K$4","v":5690.6736530000007},4455.1916388,0,0,0]
[65,null,{"$f":"C1185*$K$4","v":6257.1519948000005},4922.7692828999998,0,0,0]
[66,null,{"$f":"C1186*$K$4","v":6859.3588608999999},5422.9686230999996,0,0,0]
[67,null,{"$f":"C1187*$K$4","v":7495.2230325},5951.6472217999999,0,0,0]
[68,null,{"$f":"C1188*$K$4","v":8165.780119},6513.4653213000001,0,0,0]
[69,null,{"$f":"C1189*$K$4","v":8869.9945110000008},7103.7626792999999,0,0,0]
[70,null,{"$f":"C1190*$K$4","v":9607.3484038000006},7725.1283192999999,0,0,0]
[71,null,{"$f":"C1191*$K$4","v":10384.055453799998},8378.0800459999991,0,0,0]
[72,null,{"$f":"C1192*$K$4","v":11192.3485905},9063.1356641000002,0,0,0]
[73,null,{"$f":"C1193*$K$4","v":12035.334642100001},9777.1883453999981,0,0,0]
[74,null,{"$f":"C1194*$K$4","v":12911.460194500001},10522.3093087,0,0,0]
[75,null,{"$f":"C1195*$K$4","v":13823.832075900002},11299.534163400001,0,0,0]
[76,null,{"$f":"C1196*$K$4","v":13823.832075900002},11299.534163400001,0,0,0]
[77,null,{"$f":"C1197*$K$4","v":13823.832075900002},11299.534163400001,0,0,0]
[78,null,{"$f":"C1198*$K$4","v":13823.832075900002},11299.534163400001,0,0,0]
[79,null,{"$f":"C1199*$K$4","v":13823.832075900002},11299.534163400001,0,0,0]
[80,null,{"$f":"C1200*$K$4","v":13823.832075900002},11299.534163400001,0,0,0]
[81,null,{"$f":"C1201*$K$4","v":13823.832075900002},11299.534163400001,0,0,0]
[82,null,{"$f":"C1202*$K$4","v":13823.832075900002},11299.534163400001,0,0,0]
[83,null,{"$f":"C1203*$K$4","v":13823.832075900002},11299.534163400001,0,0,0]
[84,"o más",{"$f":"C1204*$K$4","v":13823.832075900002},11299.534163400001,0,0,0]
[1,"Hijo",{"$f":"C1205*$K$4","v":656.0585549000001},515.21567649999997,0,0,0]
[2,"Hijos",{"$f":"C1206*$K$4","v":1113.280105},875.08994300000006,0,0,0]
[3,"Hijos o más",{"$f":"C1207*$K$4","v":1572.5728739000001},1233.4107954000001,0,0,0]
[]
[]
[]
["BUPA GLOBAL ULTIMATE"]
["TARIFAS SEMESTRALES"]
[]
["EDAD",null,0,1000,2000]
[18,null,{"$f":"C912*$K$4","v":15677.298770000001},{"$f":"D912*$K$4","v":10114.857927999999},0,0,0]
[19,null,{"$f":"C913*$K$4","v":15677.298770000001},10114.857927999999,0,0,0]
[20,null,{"$f":"C914*$K$4","v":15677.298770000001},10114.857927999999,0,0,0]
[21,null,{"$f":"C915*$K$4","v":15677.298770000001},10114.857927999999,0,0,0]
[22,null,{"$f":"C916*$K$4","v":15677.298770000001},10114.857927999999,0,0,0]
[23,null,{"$f":"C917*$K$4","v":15677.298770000001},10114.857927999999,0,0,0]
[24,null,{"$f":"C918*$K$4","v":15677.298770000001},10114.857927999999,0,0,0]
[25,null,{"$f":"C919*$K$4","v":16806.722197999999},10843.4396,0,0,0]
[26,null,{"$f":"C920*$K$4","v":16806.722197999999},10843.4396,0,0,0]
[27,null,{"$f":"C921*$K$4","v":16806.722197999999},10843.4396,0,0,0]
[28,null,{"$f":"C922*$K$4","v":16806.722197999999},10843.4396,0,0,0]
[29,null,{"$f":"C923*$K$4","v":16806.722197999999},10843.4396,0,0,0]
[30,null,{"$f":"C924*$K$4","v":18755.495416000002},12103.227976000002,0,0,0]
[31,null,{"$f":"C925*$K$4","v":18755.495416000002},12103.227976000002,0,0,0]
[32,null,{"$f":"C926*$K$4","v":18755.495416000002},12103.227976000002,0,0,0]
[33,null,{"$f":"C927*$K$4","v":18755.495416000002},12103.227976000002,0,0,0]
[34,null,{"$f":"C928*$K$4","v":18755.495416000002},12103.227976000002,0,0,0]
[35,null,{"$f":"C929*$K$4","v":20979.009716},13536.02404,0,0,0]
[36,null,{"$f":"C930*$K$4","v":20979.009716},13536.02404,0,0,0]
[37,null,{"$f":"C931*$K$4","v":20979.009716},13536.02404,0,0,0]
[38,null,{"$f":"C932*$K$4","v":20979.009716},13536.02404,0,0,0]
[39,null,{"$f":"C933*$K$4","v":20979.009716},13536.02404,0,0,0]
[40,null,{"$f":"C934*$K$4","v":24299.660798000001},15679.735498,0,0,0]
[41,null,{"$f":"C935*$K$4","v":24299.660798000001},15679.735498,0,0,0]
[42,null,{"$f":"C936*$K$4","v":24299.660798000001},15679.735498,0,0,0]
[43,null,{"$f":"C937*$K$4","v":24299.660798000001},15679.735498,0,0,0]
[44,null,{"$f":"C938*$K$4","v":24299.660798000001},15679.735498,0,0,0]
[45,null,{"$f":"C939*$K$4","v":27195.712026000001},17546.878328000003,0,0,0]
[46,null,{"$f":"C940*$K$4","v":27195.712026000001},17546.878328000003,0,0,0]
[47,null,{"$f":"C941*$K$4","v":27195.712026000001},17546.878328000003,0,0,0]
[48,null,{"$f":"C942*$K$4","v":27195.712026000001},17546.878328000003,0,0,0]
[49,null,{"$f":"C943*$K$4","v":27195.712026000001},17546.878328000003,0,0,0]
[50,null,{"$f":"C944*$K$4","v":31415.515739999999},20268.703504000001,0,0,0]
[51,null,{"$f":"C945*$K$4","v":31415.515739999999},20268.703504000001,0,0,0]
[52,null,{"$f":"C946*$K$4","v":31415.515739999999},20268.703504000001,0,0,0]
[53,null,{"$f":"C947*$K$4","v":31415.515739999999},20268.703504000001,0,0,0]
[54,null,{"$f":"C948*$K$4","v":31415.515739999999},20268.703504000001,0,0,0]
[55,null,{"$f":"C949*$K$4","v":35083.400562000003},22637.812302000002,0,0,0]
[56,null,{"$f":"C950*$K$4","v":35083.400562000003},22637.812302000002,0,0,0]
[57,null,{"$f":"C951*$K$4","v":35083.400562000003},22637.812302000002,0,0,0]
[58,null,{"$f":"C952*$K$4","v":35083.400562000003},22637.812302000002,0,0,0]
[59,null,{"$f":"C953*$K$4","v":35083.400562000003},22637.812302000002,0,0,0]
[60,null,{"$f":"C954*$K$4","v":37518.910197999998},24208.283498000001,0,0,0]
[61,null,{"$f":"C955*$K$4","v":42398.458017999998},27355.926891999999,0,0,0]
[62,null,{"$f":"C956*$K$4","v":47029.459582000003},30344.573784,0,0,0]
[63,null,{"$f":"C957*$K$4","v":51999.166338000003},33550.089467999998,0,0,0]
[64,null,{"$f":"C958*$K$4","v":57305.750740000003},36971.255579999997,0,0,0]
[65,null,{"$f":"C959*$K$4","v":62948.603605999997},40614.163939999999,0,0,0]
[66,null,{"$f":"C960*$K$4","v":68927.724935999999},44468.458454,0,0,0]
[67,null,{"$f":"C961*$K$4","v":75244.333094000001},48546.931943999996,0,0,0]
[68,null,{"$f":"C962*$K$4","v":81895.991352000012},52838.009952,0,0,0]
[69,null,{"$f":"C963*$K$4","v":88885.136438000001},57347.175116000006,0,0,0]
[70,null,{"$f":"C964*$K$4","v":96212.377533999999},62075.036617999998,0,0,0]
[71,null,{"$f":"C965*$K$4","v":103877.10545800001},67019.157730000006,0,0,0]
[72,null,{"$f":"C966*$K$4","v":111876.883482},72179.538452000008,0,0,0]
[73,null,{"$f":"C967*$K$4","v":120217.19424400001},77559.224694000004,0,0,0]
[74,null,{"$f":"C968*$K$4","v":128887.072468},83153.343000000008,0,0,0]
[75,null,{"$f":"C969*$K$4","v":137898.70179399999},88970.421918000007,0,0,0]
[76,null,{"$f":"C970*$K$4","v":137898.70179399999},88970.421918000007,0,0,0]
[77,null,{"$f":"C971*$K$4","v":137898.70179399999},88970.421918000007,0,0,0]
[78,null,{"$f":"C972*$K$4","v":137898.70179399999},88970.421918000007,0,0,0]
[79,null,{"$f":"C973*$K$4","v":137898.70179399999},88970.421918000007,0,0,0]
[80,null,{"$f":"C974*$K$4","v":137898.70179399999},88970.421918000007,0,0,0]
[81,null,{"$f":"C975*$K$4","v":137898.70179399999},88970.421918000007,0,0,0]
[82,null,{"$f":"C976*$K$4","v":137898.70179399999},88970.421918000007,0,0,0]
[83,null,{"$f":"C977*$K$4","v":137898.70179399999},88970.421918000007,0,0,0]
[84,"o más",{"$f":"C978*$K$4","v":137898.70179399999},88970.421918000007,0,0,0]
[1,"Hijo",{"$f":"C979*$K$4","v":6594.3951500000003},4256.3546340000003,0,0,0]
[2,"Hijos",{"$f":"C980*$K$4","v":11209.557982000002},7233.427068,0,0,0]
[3,"Hijos o más",{"$f":"C981*$K$4","v":15822.893268},10211.717865999999,0,0,0]