{"text_format":"1","workbook":"xlsx","n_sheets":8,"sheets":["INGRESO DE DATOS","Bupa Global Ultimate","Bupa Global Elite","Bupa Global Premier","Bupa Global Select","Bupa Global Major Medical","Resumen Tarifas","Tablas"],"not_rendered":{"charts":0,"images":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":47,"n_cols":20,"rows_kept":47,"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],[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",2]
[]
[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,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,0,0,0,0,0]
[]
[]
[]
[]
[]
[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$19=1,(O24/100),0)","v":0},{"$f":"IF($T$19=1,(P24/100),0)","v":0},{"$f":"IF($T$19=1,(Q24/100),0)","v":0},{"$f":"IF($T$19=1,(R24/100),0)","v":0},{"$f":"IF($T$19=1,(S24/100),0)","v":0}]
[]
["Número total de dependientes en la póliza:",null,2]
[null,null,null,null,1,null,null,1,null,null,null,null,null,null,"Descuento combinado 24 años y Nuevo Negocio"]
["Edad del Asegurado Titular:",null,32]
[]
["Edad del/la cónyuge:",null,46,null,null,null,null,null,null,null,null,null,null,null,"NEW BUSINESS DISCOUNT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ultimate","Elite","Premier","Select","Major Medical"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1-O39)*$P$30","v":1},{"$f":"(1-P39)*$P$30","v":1},{"$f":"(1-Q39)*$P$30","v":1},1,1]

{"sheet":"Bupa Global Ultimate","index":1,"n_rows":80,"n_cols":22,"rows_kept":80,"cut":false,"hidden":false,"merged":[[30,0,30,1],[4,0,10,4],[12,1,12,4],[22,1,22,2],[23,0,23,4],[26,0,26,1],[27,0,27,1],[29,0,29,4],[16,2,16,3],[55,0,55,1],[61,0,61,1],[62,0,62,1],[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],[40,0,40,4],[41,0,41,1],[42,0,42,1],[67,0,67,1],[0,7,0,12],[0,14,0,19],[68,0,68,1],[69,0,69,1],[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],[53,0,53,4],[54,0,54,1],[0,21,0,26],[77,0,77,1],[79,0,82,4],[71,0,71,1],[72,0,72,1],[73,0,73,1],[74,0,74,1],[75,0,75,1],[76,0,76,1],[70,0,70,1],[57,0,57,1],[58,0,58,1],[59,0,59,1],[60,0,60,1],[63,0,63,1],[66,0,66,4]]}
[null,null,false,null,null,null,null,"RESUMEN DE BENEFICIOS",null,null,null,null,null,null,"RESUMEN DE BENEFICIOS",null,null,null,null,null,null,"RESUMEN DE BENEFICIOS"]
[]
[]
[]
["Cotización de Seguro Médico Internacional\nBupa Global Ultimate Health Plan\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$41","v":2}]
[]
["Número de Dependientes en la póliza",{"$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$42","v":1}]
[]
["Edad del Asegurado Titular",{"$f":"+'INGRESO DE DATOS'!$C$43","v":32},"Edad del/la conyuge",{"$f":"+'INGRESO DE DATOS'!$C$45","v":46}]
[]
["Fecha de la cotización",{"$f":"NOW()","v":"2024-01-09T15:15:16.520"}]
[]
[]
["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$978,3,TRUE)","v":28872},{"$f":"VLOOKUP($B$21,Tablas!$A$912:$G$978,4,TRUE)","v":18629},{"$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$978,3,TRUE)))","v":40528},{"$f":"IF($B$17=1,0,(VLOOKUP($D$21,Tablas!$A$912:$G$978,4,TRUE)))","v":26149},{"$f":"IF($B$17=1,0,(VLOOKUP($D$21,Tablas!$A$912:$G$978,5,TRUE)))","v":0}]
["Prima para hijo (s)",null,{"$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$981,3,TRUE)),0)))),0)))))))))))))))))))","v":10149},{"$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$981,4,TRUE)),0)))),0)))))))))))))))))))","v":6547},{"$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":79549},{"$f":"SUM(D31:D33)","v":51325},0]
["Tarifa administrativa anual",null,75,75,75]
["VAT (5%)",null,null,null,{"$f":"+E34*5%","v":0}]
["ITBMS (7%)",null,null,null,{"$f":"+E35*7%","v":5.2500000000000009}]
["TOTAL ANUAL",null,{"$f":"SUM(C34:C37)","v":79624},{"$f":"SUM(D34:D37)","v":51400},80.25]
["Ahorros en tarifas de prima para Dependientes",null,{"$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$981,3,TRUE)))))))","v":10149},{"$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$981,4,TRUE)))))))","v":6547},{"$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$1505,3,TRUE)","v":15302.160000000002},{"$f":"VLOOKUP($B$21,Tablas!$A$1439:$G$1505,4,TRUE)","v":9873.3700000000008},{"$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$1505,3,TRUE)))","v":21479.84},{"$f":"IF($B$17=1,0,(VLOOKUP($D$21,Tablas!$A$1439:$G$1505,4,TRUE)))","v":13858.970000000001},{"$f":"IF($B$17=1,0,(VLOOKUP($D$21,Tablas!$A$1439:$G$1505,5,TRUE)))","v":0}]
["Prima para hijo (s)",null,{"$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$1508,3,TRUE)),0)))),0)))))))))))))))))))","v":5378.97},{"$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$1508,4,TRUE)),0)))),0)))))))))))))))))))","v":3469.9100000000003},{"$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":42160.97},{"$f":"SUM(D42:D44)","v":27202.250000000004},0]
["Tarifa administrativa anual",null,75,75,75]
["VAT (5%)"]
["ITBMS (7%)"]
["TOTAL de primera cuota",null,{"$f":"SUM(C45:C48)","v":42235.97},{"$f":"SUM(D45:D48)","v":27277.250000000004},75]
["Costo de segunda cuota",null,{"$f":"C49-C46","v":42160.97},{"$f":"D49-D46","v":27202.250000000004},0]
["TOTAL ANUAL",null,{"$f":"C49+C50","v":84396.94},{"$f":"D49+D50","v":54479.500000000007},75]
["Ahorros en tarifas de prima para Dependientes",null,{"$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$1508,3,TRUE)))))))","v":5378.97},{"$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$1508,4,TRUE)))))))","v":3469.9100000000003},{"$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$1127,3,TRUE)","v":7939.8000000000011},{"$f":"VLOOKUP($B$21,Tablas!$A$1061:$G$1127,4,TRUE)","v":5122.9750000000004},{"$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$1127,3,TRUE)))","v":11145.2},{"$f":"IF($B$17=1,0,(VLOOKUP($D$21,Tablas!$A$1061:$G$1127,4,TRUE)))","v":7190.9750000000004},{"$f":"IF($B$17=1,0,(VLOOKUP($D$21,Tablas!$A$1061:$G$1127,5,TRUE)))","v":0}]
["Prima para hijo (s)",null,{"$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$1130,3,TRUE)),0)))),0)))))))))))))))))))","v":2790.9750000000004},{"$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$1130,4,TRUE)),0)))),0)))))))))))))))))))","v":1800.4250000000002},{"$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":21875.974999999999},{"$f":"SUM(D55:D57)","v":14114.375},0]
["Tarifa administrativa anual",null,75,75,75]
["VAT (5%)"]
["ITBMS (7%)"]
["TOTAL de primera cuota",null,{"$f":"SUM(C58:C61)","v":21950.974999999999},{"$f":"SUM(D58:D61)","v":14189.375},75]
["Costo de tarifa trimestral 2 a 4",null,{"$f":"C62-C59","v":21875.974999999999},{"$f":"D62-D59","v":14114.375},0]
["TOTAL ANUAL",null,{"$f":"C62+(C63*3)","v":87578.9},{"$f":"D62+(D63*3)","v":56532.5},75]
["Ahorros en tarifas de prima para Dependientes",null,{"$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$1130,3,TRUE)))))))","v":2790.9750000000004},{"$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$1130,4,TRUE)))))))","v":1800.4250000000002},{"$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$1052,3,TRUE)","v":2694.7200000000003},{"$f":"VLOOKUP($B$21,Tablas!$A$986:$G$1052,4,TRUE)","v":1738.7066666666667},{"$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$1052,3,TRUE)))","v":3782.6133333333337},{"$f":"IF($B$17=1,0,(VLOOKUP($D$21,Tablas!$A$986:$G$1052,4,TRUE)))","v":2440.5733333333333},{"$f":"IF($B$17=1,0,(VLOOKUP($D$21,Tablas!$A$986:$G$1052,5,TRUE)))","v":0}]
["Prima para hijo (s)",null,{"$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$1055,3,TRUE)),0)))),0)))))))))))))))))))","v":947.24},{"$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$1055,4,TRUE)),0)))),0)))))))))))))))))))","v":611.0533333333334},{"$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":7424.5733333333337},{"$f":"SUM(D68:D70)","v":4790.333333333333},0]
["Tarifa administrativa anual",null,75,75,75]
["VAT (5%)"]
["ITBMS (7%)"]
["TOTAL de primera cuota",null,{"$f":"SUM(C71:C74)","v":7499.5733333333337},{"$f":"SUM(D71:D74)","v":4865.333333333333},75]
["Costo de Tarifa mensual de 2 a 12",null,{"$f":"C75-C72","v":7424.5733333333337},{"$f":"D75-D72","v":4790.333333333333},{"$f":"E75-E72","v":0}]
["TOTAL ANUAL",null,{"$f":"C75+(C76*11)","v":89169.88},{"$f":"D75+(D76*11)","v":57559},75]
["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$1055,3,TRUE)))))))","v":947.24},{"$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$1055,4,TRUE)))))))","v":611.0533333333334},{"$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\npara 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":"Bupa Global Elite","index":2,"n_rows":85,"n_cols":24,"rows_kept":85,"cut":false,"hidden":false,"merged":[[78,0,78,1],[79,0,79,1],[80,0,80,1],[81,0,81,1],[82,0,82,1],[84,0,88,6],[74,0,74,1],[60,0,60,1],[24,0,24,1],[75,0,75,1],[76,0,76,1],[77,0,77,1],[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],[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],[0,9,0,14],[0,16,0,21],[0,23,0,28],[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,"RESUMEN DE BENEFICIOS",null,null,null,null,null,null,"RESUMEN DE BENEFICIOS",null,null,null,null,null,null,"RESUMEN DE BENEFICIOS"]
[]
[]
[]
["Cotización de Seguro Médico Internacional\nBupa Global Elite Health Plan\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$2=TRUE, \"Cotización para dependiente de 24 años\",\"\")","v":""}]
[]
["Número de Dependientes menores de 10 años",{"$f":"+'INGRESO DE DATOS'!$H$42","v":1}]
[]
["Edad del Asegurado Titular",{"$f":"+'INGRESO DE DATOS'!$C$43","v":32},null,null,"Edad del/la conyuge",null,{"$f":"+'INGRESO DE DATOS'!$C$45","v":46}]
[]
["Fecha de la cotización",{"$f":"NOW()","v":"2024-01-09T15:15:16.520"}]
[]
[{"$f":"IF('INGRESO DE DATOS'!P3=TRUE,\"Variante con coaseguro fuera del país de residencia: SI\",\"Variante con coaseguro fuera del país de residencia: NO\")","v":"Variante con coaseguro fuera del país de residencia: NO"}]
[]
["DEDUCIBlES",null,"PLAN 1","PLAN 2","PLAN 3","PLAN 4","PLAN 5"]
["En el país de residencia",null,250,2000,3500,5000,10000]
["Fuera del país de residencia",null,5000,2000,3500,5000,10000]
[]
["TARIFAS ANUALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$21,Tablas!$A$6:$G$72,3,TRUE)","v":12285},{"$f":"VLOOKUP($B$21,Tablas!$A$6:$G$72,4,TRUE)","v":10768},{"$f":"VLOOKUP($B$21,Tablas!$A$6:$G$72,5,TRUE)","v":8933},{"$f":"VLOOKUP($B$21,Tablas!$A$6:$G$72,6,TRUE)","v":7745},{"$f":"VLOOKUP($B$21,Tablas!$A$6:$G$72,7,TRUE)","v":6008}]
["Prima para conyuge",null,{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$6:$G$72,3,TRUE)))","v":17193},{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$6:$G$72,4,TRUE)))","v":15072},{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$6:$G$72,5,TRUE)))","v":12341},{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$6:$G$72,6,TRUE)))","v":10701},{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$6:$G$72,7,TRUE)))","v":8300}]
["Prima para hijo (s)",null,{"$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$75,3,TRUE)),0)))),0)))))))))))))))))))","v":4366},{"$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$75,4,TRUE)),0)))),0)))))))))))))))))))","v":3828},{"$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$75,5,TRUE)),0)))),0)))))))))))))))))))","v":3242},{"$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$75,6,TRUE)),0)))),0)))))))))))))))))))","v":2813},{"$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$75,7,TRUE)),0)))),0)))))))))))))))))))","v":2183}]
["Total de Prima neta",null,{"$f":"SUM(C32:C34)","v":33844},{"$f":"SUM(D32:D34)","v":29668},24516,21259,16491]
["Ajuste por la variante con coaseguro fuera\n del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$P$3,C35*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,D35*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,E35*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,F35*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,G35*-25%,0)","v":0}]
["Tarifa administrativa annual",null,75,75,75,75,75]
["VAT (5%) :"]
["ITBMS (7%)"]
["TOTAL ANUAL",null,{"$f":"SUM(C35:C39)","v":33919},{"$f":"SUM(D35:D39)","v":29743},24591,{"$f":"SUM(F35:F39)","v":21334},16566]
["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$75,3,TRUE)))))))","v":4366},{"$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$75,4,TRUE)))))))","v":3828},{"$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$75,5,TRUE)))))))","v":3242},{"$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$75,6,TRUE)))))))","v":2813},{"$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$75,7,TRUE)))))))","v":2183}]
[]
["TARIFAS SEMIANUALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$21,Tablas!$A$458:$G$524,3,TRUE)","v":6511.05},{"$f":"VLOOKUP($B$21,Tablas!$A$458:$G$524,4,TRUE)","v":5707.04},{"$f":"VLOOKUP($B$21,Tablas!$A$458:$G$524,5,TRUE)","v":4734.4900000000007},{"$f":"VLOOKUP($B$21,Tablas!$A$458:$G$524,6,TRUE)","v":4104.8500000000004},{"$f":"VLOOKUP($B$21,Tablas!$A$458:$G$524,7,TRUE)","v":3184.2400000000002}]
["Prima para conyuge",null,{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$458:$G$524,3,TRUE)))","v":9112.2900000000009},{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$458:$G$524,4,TRUE)))","v":7988.1600000000008},{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$458:$G$524,5,TRUE)))","v":6540.7300000000005},{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$458:$G$524,6,TRUE)))","v":5671.5300000000007},{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$458:$G$524,7,TRUE)))","v":4399}]
["Prima para hijo (s)",null,{"$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$527,3,TRUE)),0)))),0)))))))))))))))))))","v":2313.98},{"$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$527,4,TRUE)),0)))),0)))))))))))))))))))","v":2028.8400000000001},{"$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$527,5,TRUE)),0)))),0)))))))))))))))))))","v":1718.26},{"$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$527,6,TRUE)),0)))),0)))))))))))))))))))","v":1490.89},{"$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$527,7,TRUE)),0)))),0)))))))))))))))))))","v":1156.99}]
["Total de Prima neta",null,{"$f":"SUM(C44:C46)","v":17937.32},{"$f":"SUM(D44:D46)","v":15724.04},12993.480000000001,11267.27,8740.23]
["Ajuste por la variante con coaseguro fuera\n del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$P$3,C47*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,D47*25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,E47*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,F47*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,G47*-25%,0)","v":0}]
["Tarifa administrativa anual",null,75,75,75,75,75]
["VAT (5%) :"]
["ITBMS (7%)"]
["TOTAL de primera cuota",null,{"$f":"SUM(C47:C51)","v":18012.32},{"$f":"SUM(D47:D51)","v":15799.04},13068.480000000001,11342.27,8815.23]
["Costo de segunda cuota",null,{"$f":"C52-C49","v":17937.32},{"$f":"D52-D49","v":15724.04},12993.480000000001,11267.27,8740.23]
["TOTAL ANUAL",null,{"$f":"C52+C53","v":35949.64},{"$f":"D52+D53","v":31523.08},26061.960000000003,{"$f":"F52+F53","v":22609.54},17555.46]
["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$527,3,TRUE)))))))","v":2313.98},{"$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$527,4,TRUE)))))))","v":2028.8400000000001},{"$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$527,5,TRUE)))))))","v":1718.26},{"$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$527,7,TRUE)))))))","v":1156.99},{"$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$527,7,TRUE)))))))","v":1156.99}]
[]
["TARIFAS TRIMESTRALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$21,Tablas!$A$685:$G$751,3,TRUE)","v":3378.3750000000005},{"$f":"VLOOKUP($B$21,Tablas!$A$685:$G$751,4,TRUE)","v":2961.2000000000003},{"$f":"VLOOKUP($B$21,Tablas!$A$685:$G$751,5,TRUE)","v":2456.5750000000003},{"$f":"VLOOKUP($B$21,Tablas!$A$685:$G$751,6,TRUE)","v":2129.875},{"$f":"VLOOKUP($B$21,Tablas!$A$685:$G$751,7,TRUE)","v":1652.2}]
["Prima para conyuge",null,{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$685:$G$751,3,TRUE)))","v":4728.0750000000007},{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$685:$G$751,4,TRUE)))","v":4144.8},{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$685:$G$751,5,TRUE)))","v":3393.7750000000001},{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$685:$G$751,6,TRUE)))","v":2942.7750000000001},{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$685:$G$751,7,TRUE)))","v":2282.5}]
["Prima para hijo (s)",null,{"$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$754,3,TRUE)),0)))),0)))))))))))))))))))","v":1200.6500000000001},{"$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$754,4,TRUE)),0)))),0)))))))))))))))))))","v":1052.7},{"$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$754,5,TRUE)),0)))),0)))))))))))))))))))","v":891.55000000000007},{"$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$754,6,TRUE)),0)))),0)))))))))))))))))))","v":773.57500000000005},{"$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$754,7,TRUE)),0)))),0)))))))))))))))))))","v":600.32500000000005}]
["Total de Prima neta",null,{"$f":"SUM(C58:C60)","v":9307.1},{"$f":"SUM(D58:D60)","v":8158.7},6741.9000000000005,5846.2249999999995,4535.0249999999996]
["Ajuste por la variante con coaseguro\n fuera del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$P$3,C61*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,D61*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,E61*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,F61*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,G61*-25%,0)","v":0}]
["Tarifa administrativa anual",null,75,75,75,75,75]
["VAT (5%) :"]
["ITBMS (7%)"]
["TOTAL de primera cuota",null,{"$f":"SUM(C61:C65)","v":9382.1},{"$f":"SUM(D61:D65)","v":8233.7000000000007},6816.9000000000005,5921.2249999999995,4610.0249999999996]
["Costo de tarifa trimestral 2 a 4",null,{"$f":"C66-C63","v":9307.1},{"$f":"D66-D63","v":8158.7000000000007},6741.9000000000005,5846.2249999999995,4535.0249999999996]
["TOTAL ANUAL",null,{"$f":"C66+(C67*3)","v":37303.4},{"$f":"D66+(D67*3)","v":32709.800000000003},27042.600000000002,{"$f":"F66+(F67*3)","v":23459.899999999998},18215.099999999999]
["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$754,3,TRUE)))))))","v":1200.6500000000001},{"$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$754,4,TRUE)))))))","v":1052.7},{"$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$754,5,TRUE)))))))","v":891.55000000000007},{"$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$754,6,TRUE)))))))","v":773.57500000000005},{"$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$754,7,TRUE)))))))","v":600.32500000000005}]
[]
["TARIFAS MENSUALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$21,Tablas!$A$80:$G$146,3,TRUE)","v":1146.6000000000001},{"$f":"VLOOKUP($B$21,Tablas!$A$80:$G$146,4,TRUE)","v":1005.0133333333334},{"$f":"VLOOKUP($B$21,Tablas!$A$80:$G$146,5,TRUE)","v":833.74666666666667},{"$f":"VLOOKUP($B$21,Tablas!$A$80:$G$146,6,TRUE)","v":722.86666666666667},{"$f":"VLOOKUP($B$21,Tablas!$A$80:$G$146,7,TRUE)","v":560.74666666666667}]
["Prima para conyuge",null,{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$80:$G$146,3,TRUE)))","v":1604.68},{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$80:$G$146,4,TRUE)))","v":1406.72},{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$80:$G$146,5,TRUE)))","v":1151.8266666666668},{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$80:$G$146,6,TRUE)))","v":998.76},{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$80:$G$146,7,TRUE)))","v":774.66666666666674}]
["Prima para hijo (s)",null,{"$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$149,3,TRUE)),0)))),0)))))))))))))))))))","v":407.49333333333334},{"$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$149,4,TRUE)),0)))),0)))))))))))))))))))","v":357.28000000000003},{"$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$149,5,TRUE)),0)))),0)))))))))))))))))))","v":302.5866666666667},{"$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$149,6,TRUE)),0)))),0)))))))))))))))))))","v":262.54666666666668},{"$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$149,7,TRUE)),0)))),0)))))))))))))))))))","v":203.74666666666667}]
["Total de Prima neta",null,{"$f":"SUM(C72:C74)","v":3158.7733333333335},{"$f":"SUM(D72:D74)","v":2769.0133333333338},2288.1600000000003,1984.1733333333332,1539.16]
["Ajuste por la variante con coaseguro fuera\n del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$P$3,C75*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,D75*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,E75*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,F75*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,G75*-25%,0)","v":0}]
["Tarifa administrativa anual",null,75,75,75,75,75]
["VAT (5%) :"]
["ITBMS (7%)"]
["TOTAL de primera cuota",null,{"$f":"SUM(C75:C79)","v":3233.7733333333335},{"$f":"SUM(D75:D79)","v":2844.0133333333338},2363.1600000000003,2059.1733333333332,1614.16]
["Costo de Tarifa mensual de 2 a 12",null,{"$f":"C80-C77","v":3158.7733333333335},{"$f":"D80-D77","v":2769.0133333333338},2288.1600000000003,1984.1733333333332,1539.16]
["TOTAL ANUAL",null,{"$f":"C80+(C81*11)","v":37980.28},{"$f":"D80+(D81*11)","v":33303.160000000003},27532.920000000002,{"$f":"F80+(F81*11)","v":23885.079999999998},18544.920000000002]
["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$149,3,TRUE)))))))","v":407.49333333333334},{"$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$149,4,TRUE)))))))","v":357.28000000000003},{"$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$149,5,TRUE)))))))","v":302.5866666666667},{"$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$149,6,TRUE)))))))","v":262.54666666666668},{"$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":203.74666666666667}]
[]
["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":"Bupa Global Premier","index":3,"n_rows":79,"n_cols":23,"rows_kept":79,"cut":false,"hidden":false,"merged":[[73,0,73,1],[22,0,22,2],[78,0,81,5],[65,0,65,5],[66,0,66,1],[67,0,67,1],[68,0,68,1],[72,0,72,1],[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],[4,0,10,5],[12,1,12,5],[18,3,18,4],[16,2,16,3],[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],[59,0,59,1],[60,0,60,1],[0,8,0,13],[0,15,0,20],[0,22,0,27],[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,"RESUMEN DE BENEFICIOS",null,null,null,null,null,null,"RESUMEN DE BENEFICIOS"]
[]
[]
[]
["Cotización de Seguro Médico Internacional\nBupa Global Premier Health Plan\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$43","v":32},null,"Edad del/la conyuge",null,{"$f":"+'INGRESO DE DATOS'!$C$45","v":46}]
[]
["Fecha de la cotización",{"$f":"NOW()","v":"2024-01-09T15:15:16.520"}]
[]
[{"$f":"IF('INGRESO DE DATOS'!P3=TRUE,\"Variante con coaseguro fuera del país de residencia: SI\",\"Variante con coaseguro fuera del país de residencia: NO\")","v":"Variante con coaseguro fuera del país de residencia: NO"}]
[null,null," ",null,null," "]
["Deducibles",null,"PLAN 1","PLAN 2","PLAN 3","PLAN 4"]
["En el país de residencia",null,250,2000,5000,10000]
["Fuera del país de residencia",null,5000,2000,5000,10000]
[]
["TARIFAS ANUALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$19,Tablas!$A$156:$G$222,3,TRUE)","v":8031},{"$f":"VLOOKUP($B$19,Tablas!$A$156:$G$222,4,TRUE)","v":7286},{"$f":"VLOOKUP($B$19,Tablas!$A$156:$G$222,5,TRUE)","v":5401},{"$f":"VLOOKUP($B$19,Tablas!$A$156:$G$222,6,TRUE)","v":4019}]
["Prima para conyuge",null,{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$156:$G$222,3,TRUE)))","v":11241},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$156:$G$222,4,TRUE)))","v":10203},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$156:$G$222,5,TRUE)))","v":7387},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$156:$G$222,6,TRUE)))","v":5495}]
["Prima para hijo (s)",null,{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$223:$G$225,3,TRUE)))","v":4853},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$223:$G$225,4,TRUE)))","v":4403},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$223:$G$225,5,TRUE)))","v":3380},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$223:$G$225,6,TRUE)))","v":2516}]
["Total de Prima neta",null,{"$f":"SUM(C30:C32)","v":24125},{"$f":"SUM(D30:D32)","v":21892},16168,12030]
["Ajuste por la variante con coaseguro fuera\n del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$P$3,C33*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,D33*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,E33*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,F33*-25%,0)","v":0}]
["Tarifa administrativa anual",null,75,75,75,75]
["VAT (5%) :"]
["ITBMS (7%)"]
["TOTAL ANUAL",null,{"$f":"SUM(C33:C37)","v":24200},{"$f":"SUM(D33:D37)","v":21967},16243,{"$f":"SUM(F33:F37)","v":12105}]
[]
["TARIFAS SEMESTRALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$19,Tablas!$A$533:$G$599,3,TRUE)","v":4256.43},{"$f":"VLOOKUP($B$19,Tablas!$A$533:$G$599,4,TRUE)","v":3861.5800000000004},{"$f":"VLOOKUP($B$19,Tablas!$A$533:$G$599,5,TRUE)","v":2862.53},{"$f":"VLOOKUP($B$19,Tablas!$A$533:$G$599,6,TRUE)","v":2130.0700000000002}]
["Prima para conyuge",null,{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$533:$G$599,3,TRUE)))","v":5957.7300000000005},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$533:$G$599,4,TRUE)))","v":5407.59},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$533:$G$599,5,TRUE)))","v":3915.11},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$533:$G$599,6,TRUE)))","v":2912.3500000000004}]
["Prima para hijo (s)",null,{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$600:$G$602,3,TRUE)))","v":2572.09},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$600:$G$602,4,TRUE)))","v":2333.59},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$600:$G$602,5,TRUE)))","v":1791.4},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$600:$G$602,6,TRUE)))","v":1333.48}]
["Total de Prima neta",null,{"$f":"SUM(C41:C43)","v":12786.25},{"$f":"SUM(D41:D43)","v":11602.76},8569.0400000000009,6375.9]
["Ajuste por la variante con coaseguro fuera\n del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$P$3,C44*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,D44*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,E44*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,F44*-25%,0)","v":0}]
["Tarifa administrativa anual",null,75,75,75,75]
["VAT (5%) :"]
["ITBMS (7%)"]
["TOTAL de primera cuota",null,{"$f":"SUM(C44:C48)","v":12861.25},{"$f":"SUM(D44:D48)","v":11677.76},8644.0400000000009,6450.9]
["Costo de segunda cuota",null,{"$f":"C49-C46","v":12786.25},{"$f":"D49-D46","v":11602.76},8569.0400000000009,6375.9]
["TOTAL ANUAL",null,{"$f":"C49+C50","v":25647.5},{"$f":"D49+D50","v":23280.52},17213.080000000002,{"$f":"F49+F50","v":12826.8}]
[]
["TARIFAS TRIMESTRALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$19,Tablas!$A$760:$G$826,3,TRUE)","v":2208.5250000000001},{"$f":"VLOOKUP($B$19,Tablas!$A$760:$G$826,4,TRUE)","v":2003.65},{"$f":"VLOOKUP($B$19,Tablas!$A$760:$G$826,5,TRUE)","v":1485.2750000000001},{"$f":"VLOOKUP($B$19,Tablas!$A$760:$G$826,6,TRUE)","v":1105.2250000000001}]
["Prima para conyuge",null,{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$760:$G$826,3,TRUE)))","v":3091.2750000000001},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$760:$G$826,4,TRUE)))","v":2805.8250000000003},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$760:$G$826,5,TRUE)))","v":2031.4250000000002},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$760:$G$826,6,TRUE)))","v":1511.1250000000002}]
["Prima para hijo (s)",null,{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$827:$G$829,3,TRUE)))","v":1334.575},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$827:$G$829,4,TRUE)))","v":1210.825},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$827:$G$829,5,TRUE)))","v":929.50000000000011},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$827:$G$829,6,TRUE)))","v":691.90000000000009}]
["Total de Prima neta",null,{"$f":"SUM(C54:C56)","v":6634.375},{"$f":"SUM(D54:D56)","v":6020.3},4446.2000000000007,3308.2500000000005]
["Ajuste por la variante con coaseguro fuera\n del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$P$3,C57*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,D57*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,E57*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,F57*-25%,0)","v":0}]
["Tarifa administrativa anual",null,75,75,75,75]
["VAT (5%) :"]
["ITBMS (7%)"]
["TOTAL de primera cuota",null,{"$f":"SUM(C57:C61)","v":6709.375},{"$f":"SUM(D57:D61)","v":6095.3},4521.2000000000007,3383.2500000000005]
["Costo de tarifa trimestral 2 a 4",null,{"$f":"C62-C59","v":6634.375},{"$f":"D62-D59","v":6020.3},4446.2000000000007,3308.2500000000005]
["TOTAL ANUAL",null,{"$f":"C62+(C63*3)","v":26612.5},{"$f":"D62+(D63*3)","v":24156.2},17859.800000000003,{"$f":"F62+(F63*3)","v":13308.000000000002}]
[]
["TARIFAS MENSUALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$19,Tablas!$A$230:$G$296,3,TRUE)","v":749.56000000000006},{"$f":"VLOOKUP($B$19,Tablas!$A$230:$G$296,4,TRUE)","v":680.02666666666664},{"$f":"VLOOKUP($B$19,Tablas!$A$230:$G$296,5,TRUE)","v":504.09333333333336},{"$f":"VLOOKUP($B$19,Tablas!$A$230:$G$296,6,TRUE)","v":375.10666666666668}]
["Prima para conyuge",null,{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$230:$G$296,3,TRUE)))","v":1049.1600000000001},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$230:$G$296,4,TRUE)))","v":952.28000000000009},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$230:$G$296,5,TRUE)))","v":689.45333333333338},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$230:$G$296,6,TRUE)))","v":512.86666666666667}]
["Prima para hijo (s)",null,{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$297:$G$299,3,TRUE)))","v":452.94666666666672},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$297:$G$299,4,TRUE)))","v":410.94666666666666},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$297:$G$299,5,TRUE)))","v":315.4666666666667},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$297:$G$299,6,TRUE)))","v":234.82666666666668}]
["Total de Prima neta",null,{"$f":"SUM(C67:C69)","v":2251.666666666667},{"$f":"SUM(D67:D69)","v":2043.2533333333336},1509.0133333333333,1122.8]
["Ajuste por la variante con coaseguro fuera\n del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$P$3,C70*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,D70*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,E70*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,F70*-25%,0)","v":0}]
["Tarifa administrativa anual",null,75,75,75,75]
["VAT (5%) :"]
["ITBMS (7%)"]
["TOTAL de primera cuota",null,{"$f":"SUM(C70:C74)","v":2326.666666666667},{"$f":"SUM(D70:D74)","v":2118.2533333333336},1584.0133333333333,1197.8]
["Costo de Tarifa mensual de 2 a 12",null,{"$f":"C75-C72","v":2251.666666666667},{"$f":"D75-D72","v":2043.2533333333336},1509.0133333333333,1122.8]
["TOTAL ANUAL",null,{"$f":"C75+(C76*11)","v":27095.000000000004},{"$f":"D75+(D76*11)","v":24594.040000000005},18183.16,{"$f":"F75+(F76*11)","v":13548.599999999999}]
[]
["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":"Bupa Global Select","index":4,"n_rows":79,"n_cols":22,"rows_kept":79,"cut":false,"hidden":false,"merged":[[16,2,16,3],[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],[67,0,67,1],[68,0,68,1],[74,0,74,1],[75,0,75,1],[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],[56,0,56,1],[63,0,63,1],[31,0,31,1],[73,0,73,1],[34,0,34,1],[35,0,35,1],[36,0,36,1],[37,0,37,1],[39,0,39,5],[72,0,72,1],[0,7,0,12],[0,14,0,19],[0,21,0,26],[61,0,61,1],[62,0,62,1],[4,0,10,5],[20,1,20,2],[12,1,12,5],[18,3,18,4],[22,0,22,2],[25,0,25,1],[26,0,26,1],[28,0,28,5],[29,0,29,1],[33,0,33,1],[30,0,30,1]]}
[" ",null,null,null,null,null,null,"RESUMEN DE BENEFICIOS",null,null,null,null,null,null,"RESUMEN DE BENEFICIOS",null,null,null,null,null,null,"RESUMEN DE BENEFICIOS"]
[]
[]
[]
["Cotización de Seguro Médico Internacional\nBupa Global Select Health Plan\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$43","v":32},null,"Edad del/la conyuge",null,{"$f":"+'INGRESO DE DATOS'!$C$45","v":46}]
[]
["Fecha de la cotización",{"$f":"NOW()","v":"2024-01-09T15:15:16.520"}]
[]
[{"$f":"IF('INGRESO DE DATOS'!P3=TRUE,\"Variante con coaseguro fuera del país de residencia: SI\",\"Variante con coaseguro fuera del país de residencia: NO\")","v":"Variante con coaseguro fuera del país de residencia: NO"}]
[]
["DEDUCIBLES",null,"PLAN 1","PLAN 2","PLAN 3","PLAN 4"]
["En el país de residencia",null,250,2000,5000,10000]
["Fuera del país de residencia",null,5000,2000,5000,10000]
[]
["TARIFAS ANUALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$19,Tablas!$A$307:$G$373,3,TRUE)","v":5599},{"$f":"VLOOKUP($B$19,Tablas!$A$307:$G$373,4,TRUE)","v":5373},{"$f":"VLOOKUP($B$19,Tablas!$A$307:$G$373,5,TRUE)","v":3992},{"$f":"VLOOKUP($B$19,Tablas!$A$307:$G$373,6,TRUE)","v":2971}]
["Prima para conyuge",null,{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$307:$G$373,3,TRUE)))","v":8138},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$307:$G$373,4,TRUE)))","v":7809},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$307:$G$373,5,TRUE)))","v":5663},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$307:$G$373,6,TRUE)))","v":4215}]
["Prima para hijo (s)",null,{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$374:$G$376,3,TRUE)))","v":3654},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$374:$G$376,4,TRUE)))","v":3506},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$374:$G$376,5,TRUE)))","v":2712},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$374:$G$376,6,TRUE)))","v":2019}]
["Total de Prima neta",null,{"$f":"SUM(C30:C32)","v":17391},{"$f":"SUM(D30:D32)","v":16688},12367,9205]
["Ajuste por la variante con coaseguro fuera\n del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$P$3,C33*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,D33*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,E33*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,F33*-25%,0)","v":0}]
["Tarifa administrativa anual",null,75,75,75,75]
["VAT (5%) :"]
["ITBMS (7%)"]
["TOTAL ANUAL",null,{"$f":"SUM(C33:C37)","v":17466},{"$f":"SUM(D33:D37)","v":16763},12442,{"$f":"SUM(F33:F37)","v":9280}]
[]
["TARIFAS SEMESTRALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$19,Tablas!$A$608:$G$674,3,TRUE)","v":2967.4700000000003},{"$f":"VLOOKUP($B$19,Tablas!$A$608:$G$674,4,TRUE)","v":2847.69},{"$f":"VLOOKUP($B$19,Tablas!$A$608:$G$674,5,TRUE)","v":2115.7600000000002},{"$f":"VLOOKUP($B$19,Tablas!$A$608:$G$674,6,TRUE)","v":1574.63}]
["Prima para conyuge",null,{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$608:$G$674,3,TRUE)))","v":4313.1400000000003},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$608:$G$674,4,TRUE)))","v":4138.7700000000004},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$608:$G$674,5,TRUE)))","v":3001.3900000000003},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$608:$G$674,6,TRUE)))","v":2233.9500000000003}]
["Prima para hijo (s)",null,{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$675:$G$677,3,TRUE)))","v":1936.6200000000001},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$675:$G$677,4,TRUE)))","v":1858.18},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$675:$G$677,5,TRUE)))","v":1437.3600000000001},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$675:$G$677,6,TRUE)))","v":1070.0700000000002}]
["Total de Prima neta",null,{"$f":"SUM(C41:C43)","v":9217.2300000000014},{"$f":"SUM(D41:D43)","v":8844.6400000000012},6554.51,4878.6500000000005]
["Ajuste por la variante con coaseguro fuera\n del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$P$3,C44*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,D44*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,E44*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,F44*-25%,0)","v":0}]
["Tarifa administrativa anual",null,75,75,75,75]
["VAT (5%) :"]
["ITBMS (7%)"]
["TOTAL de primera cuota",null,{"$f":"SUM(C44:C48)","v":9292.2300000000014},{"$f":"SUM(D44:D48)","v":8919.6400000000012},6629.51,4953.6500000000005]
["Costo de segunda cuota",null,{"$f":"C49-C46","v":9217.2300000000014},{"$f":"D49-D46","v":8844.6400000000012},6554.51,4878.6500000000005]
["TOTAL ANUAL",null,{"$f":"C49+C50","v":18509.460000000003},{"$f":"D49+D50","v":17764.280000000002},13184.02,{"$f":"F49+F50","v":9832.3000000000011}]
[]
["TARIFAS TRIMESTRALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$19,Tablas!$A$835:$G$901,3,TRUE)","v":1539.7250000000001},{"$f":"VLOOKUP($B$19,Tablas!$A$835:$G$901,4,TRUE)","v":1477.575},{"$f":"VLOOKUP($B$19,Tablas!$A$835:$G$901,5,TRUE)","v":1097.8000000000002},{"$f":"VLOOKUP($B$19,Tablas!$A$835:$G$901,6,TRUE)","v":817.02500000000009}]
["Prima para conyuge",null,{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$835:$G$901,3,TRUE)))","v":2237.9500000000003},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$835:$G$901,4,TRUE)))","v":2147.4750000000004},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$835:$G$901,5,TRUE)))","v":1557.325},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$835:$G$901,6,TRUE)))","v":1159.125}]
["Prima para hijo (s)",null,{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$902:$G$904,3,TRUE)))","v":1004.8500000000001},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$902:$G$904,4,TRUE)))","v":964.15000000000009},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$902:$G$904,5,TRUE)))","v":745.80000000000007},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$902:$G$904,6,TRUE)))","v":555.22500000000002}]
["Total de Prima neta",null,{"$f":"SUM(C54:C56)","v":4782.5250000000005},{"$f":"SUM(D54:D56)","v":4589.2000000000007},3400.9250000000002,2531.375]
["Ajuste por la variante con coaseguro fuera\n del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$P$3,C57*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,D57*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,E57*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,F57*-25%,0)","v":0}]
["Tarifa administrativa anual",null,75,75,75,75]
["VAT (5%) :"]
["ITBMS (7%)"]
["TOTAL de primera cuota",null,{"$f":"SUM(C57:C61)","v":4857.5250000000005},{"$f":"SUM(D57:D61)","v":4664.2000000000007},3475.9250000000002,2606.375]
["Costo de tarifa trimestral 2 a 4",null,{"$f":"C62-C59","v":4782.5250000000005},{"$f":"D62-D59","v":4589.2000000000007},3400.9250000000002,2531.375]
["TOTAL ANUAL",null,{"$f":"C62+(C63*3)","v":19205.100000000002},{"$f":"D62+(D63*3)","v":18431.800000000003},13678.7,{"$f":"F62+(F63*3)","v":10200.5}]
[]
["TARIFAS MENSUALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$19,Tablas!$A$381:$G$447,3,TRUE)","v":522.57333333333338},{"$f":"VLOOKUP($B$19,Tablas!$A$381:$G$447,4,TRUE)","v":501.48},{"$f":"VLOOKUP($B$19,Tablas!$A$381:$G$447,5,TRUE)","v":372.5866666666667},{"$f":"VLOOKUP($B$19,Tablas!$A$381:$G$447,6,TRUE)","v":277.29333333333335}]
["Prima para conyuge",null,{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$381:$G$447,3,TRUE)))","v":759.54666666666674},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$381:$G$447,4,TRUE)))","v":728.84},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$381:$G$447,5,TRUE)))","v":528.54666666666674},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$381:$G$447,6,TRUE)))","v":393.40000000000003}]
["Prima para hijo (s)",null,{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$448:$G$450,3,TRUE)))","v":341.04},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$448:$G$450,4,TRUE)))","v":327.22666666666669},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$448:$G$450,5,TRUE)))","v":253.12},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$448:$G$450,6,TRUE)))","v":188.44}]
["Total de Prima neta",null,{"$f":"SUM(C67:C69)","v":1623.16},{"$f":"SUM(D67:D69)","v":1557.5466666666669},1154.2533333333336,859.13333333333344]
["Ajuste por la variante con coaseguro fuera\n del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$P$3,C70*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,D70*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,E70*-25%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,F70*-25%,0)","v":0}]
["Tarifa administrativa anual",null,75,75,75,75]
["VAT (5%) :"]
["ITBMS (7%)"]
["TOTAL de primera cuota",null,{"$f":"SUM(C70:C74)","v":1698.16},{"$f":"SUM(D70:D74)","v":1632.5466666666669},1229.2533333333336,934.13333333333344]
["Costo de Tarifa mensual de 2 a 12",null,{"$f":"C75-C72","v":1623.16},{"$f":"D75-D72","v":1557.5466666666669},1154.2533333333336,859.13333333333344]
["TOTAL ANUAL",null,{"$f":"C75+(C76*11)","v":19552.920000000002},{"$f":"D75+(D76*11)","v":18765.560000000001},13926.040000000003,{"$f":"F75+(F76*11)","v":10384.6}]
[]
["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":"Bupa Global Major Medical","index":5,"n_rows":73,"n_cols":14,"rows_kept":73,"cut":false,"hidden":false,"merged":[[16,2,16,3],[72,0,77,4],[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],[64,0,64,1],[65,0,65,1],[55,0,55,1],[32,0,32,1],[42,0,42,1],[43,0,43,1],[20,1,20,2],[49,0,49,1],[50,0,50,1],[51,0,51,1],[54,0,54,1],[44,0,44,1],[48,0,48,4],[45,0,45,1],[46,0,46,1],[33,0,33,1],[34,0,34,1],[36,0,36,4],[37,0,37,1],[38,0,38,1],[39,0,39,1],[41,0,41,1],[18,2,18,3],[60,0,60,4],[0,6,0,11],[0,13,0,18],[26,0,26,4],[52,0,52,1],[53,0,53,1],[27,0,27,1],[28,0,28,1],[29,0,29,1],[31,0,31,1],[0,0,3,4],[4,0,10,4],[12,1,12,4],[23,0,23,1],[24,0,24,1]]}
[" ",null,null,null,null,null,"RESUMEN DE BENEFICIOS",null,null,null,null,null,null,"RESUMEN DE BENEFICIOS"]
[]
[null,null,null,null,null," "]
[]
[" Cotización de Seguro Médico Internacional\nBupa Global Major Medical Health Plan\nTarifas en US$ | Validas: 1 de enero de 2024"]
[]
[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$43","v":32},"Edad del/la conyuge",null,{"$f":"+'INGRESO DE DATOS'!$C$45","v":46}]
[]
["Fecha de la cotización",{"$f":"NOW()","v":"2024-01-09T15:15:16.520"}]
[]
["DEDUCIBLES",null,"PLAN 1","PLAN 2","PLAN 3"]
["En el país de residencia",null,7500,10000,20000]
["Fuera del país de residencia",null,7500,10000,20000]
[]
["TARIFAS ANUALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$19,Tablas!$A$1138:$G$1204,3,TRUE)","v":3881},{"$f":"VLOOKUP($B$19,Tablas!$A$1138:$G$1204,4,TRUE)","v":3350},{"$f":"VLOOKUP($B$19,Tablas!$A$1138:$G$1204,5,TRUE)","v":2550}]
["Prima para conyuge",null,{"$f":"IF($B$15=1,0,(VLOOKUP($E$19,Tablas!$A$1138:$G$1204,3,TRUE)))","v":5358},{"$f":"IF($B$15=1,0,(VLOOKUP($E$19,Tablas!$A$1138:$G$1204,4,TRUE)))","v":4702},{"$f":"IF($B$15=1,0,(VLOOKUP($E$19,Tablas!$A$1138:$G$1204,5,TRUE)))","v":3567}]
["Prima para hijo (s)",null,{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$1205:$G$1207,3,TRUE)))","v":2390},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$1205:$G$1207,4,TRUE)))","v":2013},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$1205:$G$1207,5,TRUE)))","v":1578}]
["Total de Prima neta",null,{"$f":"SUM(C28:C30)","v":11629},{"$f":"SUM(D28:D30)","v":10065},{"$f":"SUM(E28:E30)","v":7695}]
["Tarifa administrativa anual",null,75,75,75]
["VAT (5%) :"]
["ITBMS (7%)"]
["TOTAL ANUAL",null,{"$f":"SUM(C31:C34)","v":11704},{"$f":"SUM(D31:D34)","v":10140},7770]
[]
["TARIFAS SEMESTRALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$19,Tablas!$A$1362:$G$1428,3,TRUE)","v":2056.9300000000003},{"$f":"VLOOKUP($B$19,Tablas!$A$1362:$G$1428,5,TRUE)","v":1351.5},{"$f":"VLOOKUP($B$19,Tablas!$A$1362:$G$1428,5,TRUE)","v":1351.5}]
["Prima para conyuge",null,{"$f":"IF($B$15=1,0,(VLOOKUP($E$19,Tablas!$A$1362:$G$1428,3,TRUE)))","v":2839.7400000000002},{"$f":"IF($B$15=1,0,(VLOOKUP($E$19,Tablas!$A$1362:$G$1428,5,TRUE)))","v":1890.51},{"$f":"IF($B$15=1,0,(VLOOKUP($E$19,Tablas!$A$1362:$G$1428,5,TRUE)))","v":1890.51}]
["Prima para hijo (s)",null,{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$1429:$G$1431,3,TRUE)))","v":1266.7},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$1429:$G$1431,5,TRUE)))","v":836.34},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$1429:$G$1431,5,TRUE)))","v":836.34}]
["Total de Prima neta",null,{"$f":"SUM(C38:C40)","v":6163.37},{"$f":"SUM(D38:D40)","v":4078.3500000000004},{"$f":"SUM(E38:E40)","v":4078.3500000000004}]
["Tarifa administrativa anual",null,75,75,75]
["VAT (5%) :"]
["ITBMS (7%)"]
["TOTAL de primera cuota",null,{"$f":"SUM(C41:C44)","v":6238.37},{"$f":"SUM(D41:D44)","v":4153.3500000000004},{"$f":"SUM(E41:E44)","v":4153.3500000000004}]
["Costo de segunda cuota",null,{"$f":"C45-C42","v":6163.37},{"$f":"D45-D42","v":4078.3500000000004},{"$f":"E45-E42","v":4078.3500000000004}]
["TOTAL ANUAL",null,{"$f":"C45+C46","v":12401.74},{"$f":"D45+D46","v":8231.7000000000007},8231.7000000000007]
[]
["TARIFAS TRIMESTRALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$19,Tablas!$A$1287:$G$1353,3,TRUE)","v":1067.2750000000001},{"$f":"VLOOKUP($B$19,Tablas!$A$1287:$G$1353,5,TRUE)","v":701.25},{"$f":"VLOOKUP($B$19,Tablas!$A$1287:$G$1353,5,TRUE)","v":701.25}]
["Prima para conyuge",null,{"$f":"IF($B$15=1,0,(VLOOKUP($E$19,Tablas!$A$1287:$G$1353,3,TRUE)))","v":1473.45},{"$f":"IF($B$15=1,0,(VLOOKUP($E$19,Tablas!$A$1287:$G$1353,5,TRUE)))","v":980.92500000000007},{"$f":"IF($B$15=1,0,(VLOOKUP($E$19,Tablas!$A$1287:$G$1353,5,TRUE)))","v":980.92500000000007}]
["Prima para hijo (s)",null,{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$1354:$G$1356,3,TRUE)))","v":657.25},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$1354:$G$1356,5,TRUE)))","v":433.95000000000005},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$1354:$G$1356,5,TRUE)))","v":433.95000000000005}]
["Total de Prima neta",null,{"$f":"SUM(C50:C52)","v":3197.9750000000004},{"$f":"SUM(D50:D52)","v":2116.125},{"$f":"SUM(E50:E52)","v":2116.125}]
["Tarifa administrativa anual",null,75,75,75]
["VAT (5%) :"]
["ITBMS (7%)"]
["TOTAL de primera cuota",null,{"$f":"SUM(C53:C56)","v":3272.9750000000004},{"$f":"SUM(D53:D56)","v":2191.125},2191.125]
["Costo de tarifa trimestral 2 a 4",null,{"$f":"C57-C54","v":3197.9750000000004},{"$f":"D57-D54","v":2116.125},{"$f":"E57-E54","v":2116.125}]
["TOTAL ANUAL",null,{"$f":"C57+(C58*3)","v":12866.900000000001},{"$f":"D57+(D58*3)","v":8539.5},8539.5]
[]
["TARIFAS MENSUALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$19,Tablas!$A$1212:$G$1278,3,TRUE)","v":362.22666666666669},{"$f":"VLOOKUP($B$19,Tablas!$A$1212:$G$1278,4,TRUE)","v":312.66666666666669},{"$f":"VLOOKUP($B$19,Tablas!$A$1212:$G$1278,5,TRUE)","v":238}]
["Prima para conyuge",null,{"$f":"IF($B$15=1,0,(VLOOKUP($E$19,Tablas!$A$1212:$G$1278,3,TRUE)))","v":500.08000000000004},{"$f":"IF($B$15=1,0,(VLOOKUP($E$19,Tablas!$A$1212:$G$1278,4,TRUE)))","v":438.85333333333335},{"$f":"IF($B$15=1,0,(VLOOKUP($E$19,Tablas!$A$1212:$G$1278,5,TRUE)))","v":332.92}]
["Prima para hijo (s)",null,{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$1279:$G$1281,3,TRUE)))","v":223.06666666666666},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$1279:$G$1281,4,TRUE)))","v":187.88},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$1279:$G$1281,5,TRUE)))","v":147.28}]
["Total de Prima neta",null,{"$f":"SUM(C62:C64)","v":1085.3733333333334},{"$f":"SUM(D62:D64)","v":939.4},{"$f":"SUM(E62:E64)","v":718.2}]
["Tarifa administrativa anual",null,75,75,75]
["VAT (5%) :"]
["ITBMS (7%)"]
["TOTAL de primera cuota",null,{"$f":"SUM(C65:C68)","v":1160.3733333333334},{"$f":"SUM(D65:D68)","v":1014.4},793.2]
["Costo de Tarifa mensual de 2 a 12",null,{"$f":"C69-C66","v":1085.3733333333334},{"$f":"D69-D66","v":939.4},{"$f":"E69-E66","v":718.2}]
["TOTAL ANUAL",null,{"$f":"C69+(C70*11)","v":13099.480000000001},{"$f":"D69+(D70*11)","v":11347.8},8693.4000000000015]
[]
["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":[[16,2,16,3],[86,1,86,3],[84,1,84,3],[82,1,82,3],[80,1,80,3],[76,0,76,3],[44,1,44,5],[46,1,46,5],[50,0,50,4],[40,1,40,5],[42,1,42,5],[36,0,36,5],[26,1,26,3],[28,1,28,3],[30,1,30,3],[32,1,32,3],[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],[71,1,71,4],[73,1,73,4],[22,0,22,3],[26,0,33,0],[67,1,67,4],[69,1,69,4],[54,1,54,4],[56,1,56,4],[58,1,58,4],[60,1,60,4],[63,0,63,4]]}
[" "]
[]
[]
[]
["Cotización de Seguro Médico Internacional\nBupa Global 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$45","v":46}]
[]
["Fecha de la cotización",{"$f":"NOW()","v":"2024-01-09T15:15:16.520"}]
[]
["BUPA GLOBAL ULTIMATE HEALTH PLAN"]
["DEDUCIBLES","PLAN 1","PLAN 2","PLAN 3"]
["En el país de residencia","$0",1000,2000]
["Fuera del país de residencia","$0",1000,2000]
[null,"TARIFAS ANUALES"]
[null,{"$f":"'Bupa Global Ultimate'!C38","v":79624},{"$f":"'Bupa Global Ultimate'!D38","v":51400},{"$f":"'Bupa Global Ultimate'!E38","v":80.25}]
[null,"TARIFAS SEMESTRALES"]
[null,{"$f":"'Bupa Global Ultimate'!C50","v":42160.97},{"$f":"'Bupa Global Ultimate'!D50","v":27202.250000000004},{"$f":"'Bupa Global Ultimate'!E50","v":0}]
[null,"TARIFAS TRIMESTRALES"]
[null,{"$f":"'Bupa Global Ultimate'!C63","v":21875.974999999999},{"$f":"'Bupa Global Ultimate'!D63","v":14114.375},{"$f":"'Bupa Global Ultimate'!E63","v":0}]
[null,"TARIFAS MENSUALES"]
[null,{"$f":"'Bupa Global Ultimate'!C76","v":7424.5733333333337},{"$f":"'Bupa Global Ultimate'!D76","v":4790.333333333333},{"$f":"'Bupa Global Ultimate'!E76","v":0}]
["Ahorros en tarifas de prima   \n para Dependientes*",{"$f":"'Bupa Global Ultimate'!C39","v":10149},{"$f":"'Bupa Global Ultimate'!D39","v":6547},{"$f":"'Bupa Global Ultimate'!E39","v":0}]
[]
["BUPA GLOBAL ELITE HEALTH PLAN"]
["DEDUCIBLES","PLAN 1","PLAN 2","PLAN 3","PLAN 4","PLAN 5"]
["En el país de residencia",1000,2000,3500,5000,10000]
["Fuera del país de residencia",1000,2000,3500,5000,10000]
[{"$f":"IF('INGRESO DE DATOS'!P3=TRUE,\"Variante con coaseguro fuera del país de residencia: SI\",\"Variante con coaseguro fuera del país de residencia: NO\")","v":"Variante con coaseguro fuera del país de residencia: NO"},"TARIFAS ANUALES"]
[null,{"$f":"+'Bupa Global Elite'!C40","v":33919},{"$f":"+'Bupa Global Elite'!D40","v":29743},{"$f":"+'Bupa Global Elite'!E40","v":24591},{"$f":"+'Bupa Global Elite'!F40","v":21334},{"$f":"+'Bupa Global Elite'!G40","v":16566}]
[null,"TARIFAS SEMESTRALES"]
[null,{"$f":"+'Bupa Global Elite'!C53","v":17937.32},{"$f":"+'Bupa Global Elite'!D53","v":15724.04},{"$f":"+'Bupa Global Elite'!E53","v":12993.480000000001},{"$f":"+'Bupa Global Elite'!F53","v":11267.27},{"$f":"+'Bupa Global Elite'!G53","v":8740.23}]
[null,"TARIFAS TRIMESTRALES"]
[null,{"$f":"+'Bupa Global Elite'!C67","v":9307.1},{"$f":"+'Bupa Global Elite'!D67","v":8158.7000000000007},{"$f":"+'Bupa Global Elite'!E67","v":6741.9000000000005},{"$f":"+'Bupa Global Elite'!F67","v":5846.2249999999995},{"$f":"+'Bupa Global Elite'!G67","v":4535.0249999999996}]
[null,"TARIFAS MENSUALES"]
[null,{"$f":"+'Bupa Global Elite'!C81","v":3158.7733333333335},{"$f":"+'Bupa Global Elite'!D81","v":2769.0133333333338},{"$f":"+'Bupa Global Elite'!E81","v":2288.1600000000003},{"$f":"+'Bupa Global Elite'!F81","v":1984.1733333333332},{"$f":"+'Bupa Global Elite'!G81","v":1539.16}]
["Ahorros en tarifas de prima \n para Dependientes*",{"$f":"+'Bupa Global Elite'!C41","v":4366},{"$f":"+'Bupa Global Elite'!D41","v":3828},{"$f":"+'Bupa Global Elite'!E41","v":3242},{"$f":"+'Bupa Global Elite'!F41","v":2813},{"$f":"+'Bupa Global Elite'!G41","v":2183}]
[]
["BUPA GLOBAL PREMIER HEALTH PLAN"]
["DEDUCIBLES","PLAN 1","PLAN 2","PLAN 3","PLAN 4"]
["En el país de residencia",2000,3500,5000,10000]
["Fuera del país de residencia",2000,3500,5000,10000]
[{"$f":"IF('INGRESO DE DATOS'!P3=TRUE,\"Variante con coaseguro fuera del país de residencia: SI\",\"Variante con coaseguro fuera del país de residencia: NO\")","v":"Variante con coaseguro fuera del país de residencia: NO"},"TARIFAS ANUALES"]
[null,{"$f":"+'Bupa Global Premier'!C38","v":24200},{"$f":"+'Bupa Global Premier'!D38","v":21967},{"$f":"+'Bupa Global Premier'!E38","v":16243},{"$f":"+'Bupa Global Premier'!F38","v":12105}]
[null,"TARIFAS SEMESTRALES"]
[null,{"$f":"+'Bupa Global Premier'!C50","v":12786.25},{"$f":"+'Bupa Global Premier'!D50","v":11602.76},{"$f":"+'Bupa Global Premier'!E50","v":8569.0400000000009},{"$f":"+'Bupa Global Premier'!F50","v":6375.9}]
[null,"TARIFAS TRIMESTRALES"]
[null,{"$f":"+'Bupa Global Premier'!C63","v":6634.375},{"$f":"+'Bupa Global Premier'!D63","v":6020.3},{"$f":"+'Bupa Global Premier'!E63","v":4446.2000000000007},{"$f":"+'Bupa Global Premier'!F63","v":3308.2500000000005}]
[null,"TARIFAS MENSUALES"]
[null,{"$f":"+'Bupa Global Premier'!C76","v":2251.666666666667},{"$f":"+'Bupa Global Premier'!D76","v":2043.2533333333336},{"$f":"+'Bupa Global Premier'!E76","v":1509.0133333333333},{"$f":"+'Bupa Global Premier'!F76","v":1122.8}]
[]
["BUPA GLOBAL SELECT HEALTH PLAN"]
["DEDUCIBLES","PLAN 1","PLAN 2","PLAN 3","PLAN 4"]
[" En el país de residencia ",2000,3500,5000,10000]
[" Fuera del país de residencia ",2000,3500,5000,10000]
[{"$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"},"TARIFAS ANUALES"]
[null,{"$f":"+'Bupa Global Select'!C38","v":17466},{"$f":"+'Bupa Global Select'!D38","v":16763},{"$f":"+'Bupa Global Select'!E38","v":12442},{"$f":"+'Bupa Global Select'!F38","v":9280}]
[null,"TARIFAS SEMESTRALES"]
[null,{"$f":"+'Bupa Global Select'!C50","v":9217.2300000000014},{"$f":"+'Bupa Global Select'!D50","v":8844.6400000000012},{"$f":"+'Bupa Global Select'!E50","v":6554.51},{"$f":"+'Bupa Global Select'!F50","v":4878.6500000000005}]
[null,"TARIFAS TRIMESTRALES"]
[null,{"$f":"+'Bupa Global Select'!C63","v":4782.5250000000005},{"$f":"+'Bupa Global Select'!D63","v":4589.2000000000007},{"$f":"+'Bupa Global Select'!E63","v":3400.9250000000002},{"$f":"+'Bupa Global Select'!F63","v":2531.375}]
[null,"TARIFAS MENSUALES"]
[null,{"$f":"+'Bupa Global Select'!C76","v":1623.16},{"$f":"+'Bupa Global Select'!D76","v":1557.5466666666669},{"$f":"+'Bupa Global Select'!E76","v":1154.2533333333336},{"$f":"+'Bupa Global Select'!F76","v":859.13333333333344}]
[]
["BUPA GLOBAL MAJOR MEDICAL HEALTH PLAN"]
["DEDUCIBLES","PLAN 1","PLAN 2","PLAN 3"]
[" En el país de residencia ",7500,10000,20000]
[" Fuera del país de residencia ",10000,20000,20000]
[null,"TARIFAS ANUALES"]
[null,{"$f":"'Bupa Global Major Medical'!C35","v":11704},{"$f":"'Bupa Global Major Medical'!D35","v":10140},{"$f":"'Bupa Global Major Medical'!E35","v":7770}]
[null,"TARIFAS SEMESTRALES"]
[null,{"$f":"'Bupa Global Major Medical'!C46","v":6163.37},{"$f":"'Bupa Global Major Medical'!D46","v":4078.3500000000004},{"$f":"'Bupa Global Major Medical'!E46","v":4078.3500000000004}]
[null,"TARIFAS TRIMESTRALES"]
[null,{"$f":"'Bupa Global Major Medical'!C58","v":3197.9750000000004},{"$f":"'Bupa Global Major Medical'!D58","v":2116.125},{"$f":"'Bupa Global Major Medical'!E58","v":2116.125}]
[null,"TARIFAS MENSUALES"]
[null,{"$f":"'Bupa Global Major Medical'!C70","v":1085.3733333333334},{"$f":"'Bupa Global Major Medical'!D70","v":939.4},{"$f":"'Bupa Global Major Medical'!E70","v":718.2}]
[]
["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":19,"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],[1136,13,1136,15],[1136,8,1136,10],[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",{"$f":"'INGRESO DE DATOS'!P30","v":1},"Ultimate","Elite","Premier","Select","Major Medical"]
["TARIFAS ANUALES",null,null,null,null,null,null,null,"FACTOR TRIMESTRAL:",null,0.27500000000000002,null,"Descuento de producto (%)",null,{"$f":"'INGRESO DE DATOS'!O39","v":0},{"$f":"'INGRESO DE DATOS'!P39","v":0},{"$f":"'INGRESO DE DATOS'!Q39","v":0},{"$f":"'INGRESO DE DATOS'!R39","v":0},{"$f":"'INGRESO DE DATOS'!S39","v":0}]
[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":1},{"$f":"'INGRESO DE DATOS'!Q47","v":1},{"$f":"'INGRESO DE DATOS'!R47","v":1},{"$f":"'INGRESO DE DATOS'!S47","v":1}]
["EDAD",null,1000,2000,3500,5000,10000,null,"TARIFAS BASE",null,null,null,null,null,"TARIFAS BASE CON DESCUENTO"]
[18,null,{"$f":"O6","v":10334},{"$f":"P6","v":9056},7617,6606,5124,null,10334,9056,7617,6606,5124,null,{"$f":"I6*$P$4","v":10334},{"$f":"J6*$P$4","v":9056},7617,6606,5124]
[19,null,{"$f":"O7","v":10334},{"$f":"P7","v":9056},{"$f":"Q7","v":7617},{"$f":"R7","v":6606},{"$f":"S7","v":5124},null,10334,9056,7617,6606,5124,null,{"$f":"I7*$P$4","v":10334},{"$f":"J7*$P$4","v":9056},{"$f":"K7*$P$4","v":7617},{"$f":"L7*$P$4","v":6606},{"$f":"M7*$P$4","v":5124}]
[20,null,10334,9056,7617,6606,5124,null,10334,9056,7617,6606,5124,null,10334,9056,7617,6606,5124]
[21,null,10334,9056,7617,6606,5124,null,10334,9056,7617,6606,5124,null,10334,9056,7617,6606,5124]
[22,null,10334,9056,7617,6606,5124,null,10334,9056,7617,6606,5124,null,10334,9056,7617,6606,5124]
[23,null,10334,9056,7617,6606,5124,null,10334,9056,7617,6606,5124,null,10334,9056,7617,6606,5124]
[24,null,10334,9056,7617,6606,5124,null,10334,9056,7617,6606,5124,null,10334,9056,7617,6606,5124]
[25,null,11044,9680,8093,7018,5443,null,11044,9680,8093,7018,5443,null,11044,9680,8093,7018,5443]
[26,null,11044,9680,8093,7018,5443,null,11044,9680,8093,7018,5443,null,11044,9680,8093,7018,5443]
[27,null,11044,9680,8093,7018,5443,null,11044,9680,8093,7018,5443,null,11044,9680,8093,7018,5443]
[28,null,11044,9680,8093,7018,5443,null,11044,9680,8093,7018,5443,null,11044,9680,8093,7018,5443]
[29,null,11044,9680,8093,7018,5443,null,11044,9680,8093,7018,5443,null,11044,9680,8093,7018,5443]
[30,null,12285,10768,8933,7745,6008,null,12285,10768,8933,7745,6008,null,12285,10768,8933,7745,6008]
[31,null,12285,10768,8933,7745,6008,null,12285,10768,8933,7745,6008,null,12285,10768,8933,7745,6008]
[32,null,12285,10768,8933,7745,6008,null,12285,10768,8933,7745,6008,null,12285,10768,8933,7745,6008]
[33,null,12285,10768,8933,7745,6008,null,12285,10768,8933,7745,6008,null,12285,10768,8933,7745,6008]
[34,null,12285,10768,8933,7745,6008,null,12285,10768,8933,7745,6008,null,12285,10768,8933,7745,6008]
[35,null,13714,12020,9916,8597,6668,null,13714,12020,9916,8597,6668,null,13714,12020,9916,8597,6668]
[36,null,13714,12020,9916,8597,6668,null,13714,12020,9916,8597,6668,null,13714,12020,9916,8597,6668]
[37,null,13714,12020,9916,8597,6668,null,13714,12020,9916,8597,6668,null,13714,12020,9916,8597,6668]
[38,null,13714,12020,9916,8597,6668,null,13714,12020,9916,8597,6668,null,13714,12020,9916,8597,6668]
[39,null,13714,12020,9916,8597,6668,null,13714,12020,9916,8597,6668,null,13714,12020,9916,8597,6668]
[40,null,15366,13466,11059,9589,7438,null,15366,13466,11059,9589,7438,null,15366,13466,11059,9589,7438]
[41,null,15366,13466,11059,9589,7438,null,15366,13466,11059,9589,7438,null,15366,13466,11059,9589,7438]
[42,null,15366,13466,11059,9589,7438,null,15366,13466,11059,9589,7438,null,15366,13466,11059,9589,7438]
[43,null,15366,13466,11059,9589,7438,null,15366,13466,11059,9589,7438,null,15366,13466,11059,9589,7438]
[44,null,15366,13466,11059,9589,7438,null,15366,13466,11059,9589,7438,null,15366,13466,11059,9589,7438]
[45,null,17193,15072,12341,10701,8300,null,17193,15072,12341,10701,8300,null,17193,15072,12341,10701,8300]
[46,null,17193,15072,12341,10701,8300,null,17193,15072,12341,10701,8300,null,17193,15072,12341,10701,8300]
[47,null,17193,15072,12341,10701,8300,null,17193,15072,12341,10701,8300,null,17193,15072,12341,10701,8300]
[48,null,17193,15072,12341,10701,8300,null,17193,15072,12341,10701,8300,null,17193,15072,12341,10701,8300]
[49,null,17193,15072,12341,10701,8300,null,17193,15072,12341,10701,8300,null,17193,15072,12341,10701,8300]
[50,null,19258,16881,13787,11955,9273,null,19258,16881,13787,11955,9273,null,19258,16881,13787,11955,9273]
[51,null,19258,16881,13787,11955,9273,null,19258,16881,13787,11955,9273,null,19258,16881,13787,11955,9273]
[52,null,19258,16881,13787,11955,9273,null,19258,16881,13787,11955,9273,null,19258,16881,13787,11955,9273]
[53,null,19258,16881,13787,11955,9273,null,19258,16881,13787,11955,9273,null,19258,16881,13787,11955,9273]
[54,null,19258,16881,13787,11955,9273,null,19258,16881,13787,11955,9273,null,19258,16881,13787,11955,9273]
[55,null,21532,18874,15393,13349,10354,null,21532,18874,15393,13349,10354,null,21532,18874,15393,13349,10354]
[56,null,21532,18874,15393,13349,10354,null,21532,18874,15393,13349,10354,null,21532,18874,15393,13349,10354]
[57,null,21532,18874,15393,13349,10354,null,21532,18874,15393,13349,10354,null,21532,18874,15393,13349,10354]
[58,null,21532,18874,15393,13349,10354,null,21532,18874,15393,13349,10354,null,21532,18874,15393,13349,10354]
[59,null,21532,18874,15393,13349,10354,null,21532,18874,15393,13349,10354,null,21532,18874,15393,13349,10354]
[60,null,23045,20199,16462,14277,11073,null,23045,20199,16462,14277,11073,null,23045,20199,16462,14277,11073]
[61,null,25681,22511,18334,15898,12331,null,25681,22511,18334,15898,12331,null,25681,22511,18334,15898,12331]
[62,null,28532,25011,20365,17658,13695,null,28532,25011,20365,17658,13695,null,28532,25011,20365,17658,13695]
[63,null,31600,27699,22553,19555,15169,null,31600,27699,22553,19555,15169,null,31600,27699,22553,19555,15169]
[64,null,34885,30574,24899,21591,16746,null,34885,30574,24899,21591,16746,null,34885,30574,24899,21591,16746]
[65,null,38381,33640,27405,23763,18430,null,38381,33640,27405,23763,18430,null,38381,33640,27405,23763,18430]
[66,null,42093,36894,30073,26076,20222,null,42093,36894,30073,26076,20222,null,42093,36894,30073,26076,20222]
[67,null,46021,40337,32896,28524,22122,null,46021,40337,32896,28524,22122,null,46021,40337,32896,28524,22122]
[68,null,50162,43967,35877,31109,24126,null,50162,43967,35877,31109,24126,null,50162,43967,35877,31109,24126]
[69,null,54522,47789,39018,33835,26239,null,54522,47789,39018,33835,26239,null,54522,47789,39018,33835,26239]
[70,null,59092,51795,42316,36692,28458,null,59092,51795,42316,36692,28458,null,59092,51795,42316,36692,28458]
[71,null,63884,55994,45774,39693,30781,null,63884,55994,45774,39693,30781,null,63884,55994,45774,39693,30781]
[72,null,68883,60379,49394,42829,33216,null,68883,60379,49394,42829,33216,null,68883,60379,49394,42829,33216]
[73,null,74104,64955,53165,46099,35753,null,74104,64955,53165,46099,35753,null,74104,64955,53165,46099,35753]
[74,null,79539,69718,57100,49511,38398,null,79539,69718,57100,49511,38398,null,79539,69718,57100,49511,38398]
[75,null,85187,74669,61193,53060,41151,null,85187,74669,61193,53060,41151,null,85187,74669,61193,53060,41151]
[76,null,85187,74669,61193,53060,41151,null,85187,74669,61193,53060,41151,null,85187,74669,61193,53060,41151]
[77,null,85187,74669,61193,53060,41151,null,85187,74669,61193,53060,41151,null,85187,74669,61193,53060,41151]
[78,null,85187,74669,61193,53060,41151,null,85187,74669,61193,53060,41151,null,85187,74669,61193,53060,41151]
[79,null,85187,74669,61193,53060,41151,null,85187,74669,61193,53060,41151,null,85187,74669,61193,53060,41151]
[80,null,85187,74669,61193,53060,41151,null,85187,74669,61193,53060,41151,null,85187,74669,61193,53060,41151]
[81,null,85187,74669,61193,53060,41151,null,85187,74669,61193,53060,41151,null,85187,74669,61193,53060,41151]
[82,null,85187,74669,61193,53060,41151,null,85187,74669,61193,53060,41151,null,85187,74669,61193,53060,41151]
[83,null,{"$f":"O71","v":85187},{"$f":"P71","v":74669},{"$f":"Q71","v":61193},{"$f":"R71","v":53060},{"$f":"S71","v":41151},null,85187,74669,61193,53060,41151,null,{"$f":"I71*$P$4","v":85187},{"$f":"J71*$P$4","v":74669},{"$f":"K71*$P$4","v":61193},{"$f":"L71*$P$4","v":53060},{"$f":"M71*$P$4","v":41151}]
[84,"o más",85187,74669,61193,53060,41151,null,85187,74669,61193,53060,41151,null,85187,74669,61193,53060,41151]
[1,"Hijo",4366,3828,3242,2813,2183,null,4366,3828,3242,2813,2183,null,4366,3828,3242,2813,2183]
[2,"Hijos",7424,6507,5511,4779,3708,null,7424,6507,5511,4779,3708,null,7424,6507,5511,4779,3708]
[3,"Hijos o más",10477,9184,7780,6746,5231,null,10477,9184,7780,6746,5231,null,10477,9184,7780,6746,5231]
[]
["BUPA GLOBAL ELITE - MENSUALES"]
[]
["EDAD",null,1000,2000,3500]
[18,null,{"$f":"C6*$K$2","v":964.50666666666666},{"$f":"D6*$K$2","v":845.22666666666669},710.92000000000007,616.56000000000006,478.24]
[19,null,{"$f":"C7*$K$2","v":964.50666666666666},845.22666666666669,710.92000000000007,616.56000000000006,478.24]
[20,null,{"$f":"C8*$K$2","v":964.50666666666666},845.22666666666669,710.92000000000007,616.56000000000006,478.24]
[21,null,{"$f":"C9*$K$2","v":964.50666666666666},845.22666666666669,710.92000000000007,616.56000000000006,478.24]
[22,null,{"$f":"C10*$K$2","v":964.50666666666666},845.22666666666669,710.92000000000007,616.56000000000006,478.24]
[23,null,{"$f":"C11*$K$2","v":964.50666666666666},845.22666666666669,710.92000000000007,616.56000000000006,478.24]
[24,null,{"$f":"C12*$K$2","v":964.50666666666666},845.22666666666669,710.92000000000007,616.56000000000006,478.24]
[25,null,{"$f":"C13*$K$2","v":1030.7733333333333},903.4666666666667,755.34666666666669,655.01333333333332,508.01333333333338]
[26,null,{"$f":"C14*$K$2","v":1030.7733333333333},903.4666666666667,755.34666666666669,655.01333333333332,508.01333333333338]
[27,null,{"$f":"C15*$K$2","v":1030.7733333333333},903.4666666666667,755.34666666666669,655.01333333333332,508.01333333333338]
[28,null,{"$f":"C16*$K$2","v":1030.7733333333333},903.4666666666667,755.34666666666669,655.01333333333332,508.01333333333338]
[29,null,{"$f":"C17*$K$2","v":1030.7733333333333},903.4666666666667,755.34666666666669,655.01333333333332,508.01333333333338]
[30,null,{"$f":"C18*$K$2","v":1146.6000000000001},1005.0133333333334,833.74666666666667,722.86666666666667,560.74666666666667]
[31,null,{"$f":"C19*$K$2","v":1146.6000000000001},1005.0133333333334,833.74666666666667,722.86666666666667,560.74666666666667]
[32,null,{"$f":"C20*$K$2","v":1146.6000000000001},1005.0133333333334,833.74666666666667,722.86666666666667,560.74666666666667]
[33,null,{"$f":"C21*$K$2","v":1146.6000000000001},1005.0133333333334,833.74666666666667,722.86666666666667,560.74666666666667]
[34,null,{"$f":"C22*$K$2","v":1146.6000000000001},1005.0133333333334,833.74666666666667,722.86666666666667,560.74666666666667]
[35,null,{"$f":"C23*$K$2","v":1279.9733333333334},1121.8666666666668,925.49333333333334,802.38666666666666,622.34666666666669]
[36,null,{"$f":"C24*$K$2","v":1279.9733333333334},1121.8666666666668,925.49333333333334,802.38666666666666,622.34666666666669]
[37,null,{"$f":"C25*$K$2","v":1279.9733333333334},1121.8666666666668,925.49333333333334,802.38666666666666,622.34666666666669]
[38,null,{"$f":"C26*$K$2","v":1279.9733333333334},1121.8666666666668,925.49333333333334,802.38666666666666,622.34666666666669]
[39,null,{"$f":"C27*$K$2","v":1279.9733333333334},1121.8666666666668,925.49333333333334,802.38666666666666,622.34666666666669]
[40,null,{"$f":"C28*$K$2","v":1434.16},1256.8266666666668,1032.1733333333334,894.97333333333336,694.21333333333337]
[41,null,{"$f":"C29*$K$2","v":1434.16},1256.8266666666668,1032.1733333333334,894.97333333333336,694.21333333333337]
[42,null,{"$f":"C30*$K$2","v":1434.16},1256.8266666666668,1032.1733333333334,894.97333333333336,694.21333333333337]
[43,null,{"$f":"C31*$K$2","v":1434.16},1256.8266666666668,1032.1733333333334,894.97333333333336,694.21333333333337]
[44,null,{"$f":"C32*$K$2","v":1434.16},1256.8266666666668,1032.1733333333334,894.97333333333336,694.21333333333337]
[45,null,{"$f":"C33*$K$2","v":1604.68},1406.72,1151.8266666666668,998.76,774.66666666666674]
[46,null,{"$f":"C34*$K$2","v":1604.68},1406.72,1151.8266666666668,998.76,774.66666666666674]
[47,null,{"$f":"C35*$K$2","v":1604.68},1406.72,1151.8266666666668,998.76,774.66666666666674]
[48,null,{"$f":"C36*$K$2","v":1604.68},1406.72,1151.8266666666668,998.76,774.66666666666674]
[49,null,{"$f":"C37*$K$2","v":1604.68},1406.72,1151.8266666666668,998.76,774.66666666666674]
[50,null,{"$f":"C38*$K$2","v":1797.4133333333334},1575.5600000000002,1286.7866666666666,1115.8,865.48]
[51,null,{"$f":"C39*$K$2","v":1797.4133333333334},1575.5600000000002,1286.7866666666666,1115.8,865.48]
[52,null,{"$f":"C40*$K$2","v":1797.4133333333334},1575.5600000000002,1286.7866666666666,1115.8,865.48]
[53,null,{"$f":"C41*$K$2","v":1797.4133333333334},1575.5600000000002,1286.7866666666666,1115.8,865.48]
[54,null,{"$f":"C42*$K$2","v":1797.4133333333334},1575.5600000000002,1286.7866666666666,1115.8,865.48]
[55,null,{"$f":"C43*$K$2","v":2009.6533333333334},1761.5733333333335,1436.68,1245.9066666666668,966.37333333333333]
[56,null,{"$f":"C44*$K$2","v":2009.6533333333334},1761.5733333333335,1436.68,1245.9066666666668,966.37333333333333]
[57,null,{"$f":"C45*$K$2","v":2009.6533333333334},1761.5733333333335,1436.68,1245.9066666666668,966.37333333333333]
[58,null,{"$f":"C46*$K$2","v":2009.6533333333334},1761.5733333333335,1436.68,1245.9066666666668,966.37333333333333]
[59,null,{"$f":"C47*$K$2","v":2009.6533333333334},1761.5733333333335,1436.68,1245.9066666666668,966.37333333333333]
[60,null,{"$f":"C48*$K$2","v":2150.8666666666668},1885.24,1536.4533333333334,1332.52,1033.48]
[61,null,{"$f":"C49*$K$2","v":2396.8933333333334},2101.0266666666666,1711.1733333333334,1483.8133333333335,1150.8933333333334]
[62,null,{"$f":"C50*$K$2","v":2662.9866666666667},2334.36,1900.7333333333333,1648.0800000000002,1278.2]
[63,null,{"$f":"C51*$K$2","v":2949.3333333333335},2585.2400000000002,2104.9466666666667,1825.1333333333334,1415.7733333333333]
[64,null,{"$f":"C52*$K$2","v":3255.9333333333334},2853.5733333333333,2323.9066666666668,2015.16,1562.96]
[65,null,{"$f":"C53*$K$2","v":3582.2266666666669},3139.7333333333336,2557.8000000000002,2217.88,1720.1333333333334]
[66,null,{"$f":"C54*$K$2","v":3928.6800000000003},3443.44,2806.8133333333335,2433.7600000000002,1887.3866666666668]
[67,null,{"$f":"C55*$K$2","v":4295.293333333334},3764.7866666666669,3070.2933333333335,2662.2400000000002,2064.7200000000003]
[68,null,{"$f":"C56*$K$2","v":4681.7866666666669},4103.586666666667,3348.52,2903.5066666666667,2251.7600000000002]
[69,null,{"$f":"C57*$K$2","v":5088.72},4460.3066666666673,3641.6800000000003,3157.9333333333334,2448.9733333333334]
[70,null,{"$f":"C58*$K$2","v":5515.253333333334},4834.2,3949.4933333333333,3424.586666666667,2656.08]
[71,null,{"$f":"C59*$K$2","v":5962.5066666666671},5226.1066666666666,4272.24,3704.6800000000003,2872.8933333333334]
[72,null,{"$f":"C60*$K$2","v":6429.08},5635.3733333333339,4610.1066666666666,3997.3733333333334,3100.1600000000003]
[73,null,{"$f":"C61*$K$2","v":6916.3733333333339},6062.4666666666672,4962.0666666666666,4302.5733333333337,3336.9466666666667]
[74,null,{"$f":"C62*$K$2","v":7423.64},6507.0133333333333,5329.3333333333339,4621.0266666666666,3583.8133333333335]
[75,null,{"$f":"C63*$K$2","v":7950.7866666666669},6969.1066666666666,5711.3466666666673,4952.2666666666673,3840.76]
[76,null,{"$f":"C64*$K$2","v":7950.7866666666669},6969.1066666666666,5711.3466666666673,4952.2666666666673,3840.76]
[77,null,{"$f":"C65*$K$2","v":7950.7866666666669},6969.1066666666666,5711.3466666666673,4952.2666666666673,3840.76]
[78,null,{"$f":"C66*$K$2","v":7950.7866666666669},6969.1066666666666,5711.3466666666673,4952.2666666666673,3840.76]
[79,null,{"$f":"C67*$K$2","v":7950.7866666666669},6969.1066666666666,5711.3466666666673,4952.2666666666673,3840.76]
[80,null,{"$f":"C68*$K$2","v":7950.7866666666669},6969.1066666666666,5711.3466666666673,4952.2666666666673,3840.76]
[81,null,{"$f":"C69*$K$2","v":7950.7866666666669},6969.1066666666666,5711.3466666666673,4952.2666666666673,3840.76]
[82,null,{"$f":"C70*$K$2","v":7950.7866666666669},6969.1066666666666,5711.3466666666673,4952.2666666666673,3840.76]
[83,null,{"$f":"C71*$K$2","v":7950.7866666666669},6969.1066666666666,5711.3466666666673,4952.2666666666673,3840.76]
[84,"o más",{"$f":"C72*$K$2","v":7950.7866666666669},6969.1066666666666,5711.3466666666673,4952.2666666666673,3840.76]
[1,"Hijo",{"$f":"C73*$K$2","v":407.49333333333334},357.28000000000003,302.5866666666667,262.54666666666668,203.74666666666667]
[2,"Hijos",{"$f":"C74*$K$2","v":692.90666666666675},607.32000000000005,514.36,446.04,346.08000000000004]
[3,"Hijos o más",{"$f":"C75*$K$2","v":977.85333333333335},857.1733333333334,726.13333333333333,629.62666666666667,488.22666666666669]
[]
[]
["BUPA GLOBAL PREMIER"]
["TARIFAS ANUALES"]
[]
["EDAD",null,2000,3500,5000,10000,null,null,"TARIFAS BASE",null,null,null,null,"TARIFAS BASE COND ESCUENTO"]
[18,null,{"$f":"N156","v":6756},{"$f":"O156","v":6130},4651,3460,null,null,6756,6130,4651,3460,null,{"$f":"I156*$Q$4","v":6756},{"$f":"J156*$Q$4","v":6130},4651,3460]
[19,null,{"$f":"N157","v":6756},{"$f":"O157","v":6130},{"$f":"P157","v":4651},{"$f":"Q157","v":3460},null,null,6756,6130,4651,3460,null,{"$f":"I157*$Q$4","v":6756},{"$f":"J157*$Q$4","v":6130},{"$f":"K157*$Q$4","v":4651},{"$f":"L157*$Q$4","v":3460}]
[20,null,6756,6130,4651,3460,null,null,6756,6130,4651,3460,null,6756,6130,4651,3460]
[21,null,6756,6130,4651,3460,null,null,6756,6130,4651,3460,null,6756,6130,4651,3460]
[22,null,6756,6130,4651,3460,null,null,6756,6130,4651,3460,null,6756,6130,4651,3460]
[23,null,6756,6130,4651,3460,null,null,6756,6130,4651,3460,null,6756,6130,4651,3460]
[24,null,6756,6130,4651,3460,null,null,6756,6130,4651,3460,null,6756,6130,4651,3460]
[25,null,7218,6551,4919,3661,null,null,7218,6551,4919,3661,null,7218,6551,4919,3661]
[26,null,7218,6551,4919,3661,null,null,7218,6551,4919,3661,null,7218,6551,4919,3661]
[27,null,7218,6551,4919,3661,null,null,7218,6551,4919,3661,null,7218,6551,4919,3661]
[28,null,7218,6551,4919,3661,null,null,7218,6551,4919,3661,null,7218,6551,4919,3661]
[29,null,7218,6551,4919,3661,null,null,7218,6551,4919,3661,null,7218,6551,4919,3661]
[30,null,8031,7286,5401,4019,null,null,8031,7286,5401,4019,null,8031,7286,5401,4019]
[31,null,8031,7286,5401,4019,null,null,8031,7286,5401,4019,null,8031,7286,5401,4019]
[32,null,8031,7286,5401,4019,null,null,8031,7286,5401,4019,null,8031,7286,5401,4019]
[33,null,8031,7286,5401,4019,null,null,8031,7286,5401,4019,null,8031,7286,5401,4019]
[34,null,8031,7286,5401,4019,null,null,8031,7286,5401,4019,null,8031,7286,5401,4019]
[35,null,8962,8136,5969,4439,null,null,8962,8136,5969,4439,null,8962,8136,5969,4439]
[36,null,8962,8136,5969,4439,null,null,8962,8136,5969,4439,null,8962,8136,5969,4439]
[37,null,8962,8136,5969,4439,null,null,8962,8136,5969,4439,null,8962,8136,5969,4439]
[38,null,8962,8136,5969,4439,null,null,8962,8136,5969,4439,null,8962,8136,5969,4439]
[39,null,8962,8136,5969,4439,null,null,8962,8136,5969,4439,null,8962,8136,5969,4439]
[40,null,10043,9115,6636,4937,null,null,10043,9115,6636,4937,null,10043,9115,6636,4937]
[41,null,10043,9115,6636,4937,null,null,10043,9115,6636,4937,null,10043,9115,6636,4937]
[42,null,10043,9115,6636,4937,null,null,10043,9115,6636,4937,null,10043,9115,6636,4937]
[43,null,10043,9115,6636,4937,null,null,10043,9115,6636,4937,null,10043,9115,6636,4937]
[44,null,10043,9115,6636,4937,null,null,10043,9115,6636,4937,null,10043,9115,6636,4937]
[45,null,11241,10203,7387,5495,null,null,11241,10203,7387,5495,null,11241,10203,7387,5495]
[46,null,11241,10203,7387,5495,null,null,11241,10203,7387,5495,null,11241,10203,7387,5495]
[47,null,11241,10203,7387,5495,null,null,11241,10203,7387,5495,null,11241,10203,7387,5495]
[48,null,11241,10203,7387,5495,null,null,11241,10203,7387,5495,null,11241,10203,7387,5495]
[49,null,11241,10203,7387,5495,null,null,11241,10203,7387,5495,null,11241,10203,7387,5495]
[50,null,12590,11425,8239,6130,null,null,12590,11425,8239,6130,null,12590,11425,8239,6130]
[51,null,12590,11425,8239,6130,null,null,12590,11425,8239,6130,null,12590,11425,8239,6130]
[52,null,12590,11425,8239,6130,null,null,12590,11425,8239,6130,null,12590,11425,8239,6130]
[53,null,12590,11425,8239,6130,null,null,12590,11425,8239,6130,null,12590,11425,8239,6130]
[54,null,12590,11425,8239,6130,null,null,12590,11425,8239,6130,null,12590,11425,8239,6130]
[55,null,14075,12775,9188,6836,null,null,14075,12775,9188,6836,null,14075,12775,9188,6836]
[56,null,14075,12775,9188,6836,null,null,14075,12775,9188,6836,null,14075,12775,9188,6836]
[57,null,14075,12775,9188,6836,null,null,14075,12775,9188,6836,null,14075,12775,9188,6836]
[58,null,14075,12775,9188,6836,null,null,14075,12775,9188,6836,null,14075,12775,9188,6836]
[59,null,14075,12775,9188,6836,null,null,14075,12775,9188,6836,null,14075,12775,9188,6836]
[60,null,15065,13669,9823,7306,null,null,15065,13669,9823,7306,null,15065,13669,9823,7306]
[61,null,16788,15235,10930,8132,null,null,16788,15235,10930,8132,null,16788,15235,10930,8132]
[62,null,18648,16926,12138,9030,null,null,18648,16926,12138,9030,null,18648,16926,12138,9030]
[63,null,20654,18744,13445,10001,null,null,20654,18744,13445,10001,null,20654,18744,13445,10001]
[64,null,22800,20690,14847,11045,null,null,22800,20690,14847,11045,null,22800,20690,14847,11045]
[65,null,25085,22762,16344,12158,null,null,25085,22762,16344,12158,null,25085,22762,16344,12158]
[66,null,27514,24967,17940,13347,null,null,27514,24967,17940,13347,null,27514,24967,17940,13347]
[67,null,30080,27297,19631,14605,null,null,30080,27297,19631,14605,null,30080,27297,19631,14605]
[68,null,32786,29757,21422,15935,null,null,32786,29757,21422,15935,null,32786,29757,21422,15935]
[69,null,35636,32340,23305,17337,null,null,35636,32340,23305,17337,null,35636,32340,23305,17337]
[70,null,38622,35052,25288,18813,null,null,38622,35052,25288,18813,null,38622,35052,25288,18813]
[71,null,41755,37895,27366,20358,null,null,41755,37895,27366,20358,null,41755,37895,27366,20358]
[72,null,45025,40859,29543,21976,null,null,45025,40859,29543,21976,null,45025,40859,29543,21976]
[73,null,48435,43956,31816,23666,null,null,48435,43956,31816,23666,null,48435,43956,31816,23666]
[74,null,51987,47178,34188,25430,null,null,51987,47178,34188,25430,null,51987,47178,34188,25430]
[75,null,55681,50531,36656,27266,null,null,55681,50531,36656,27266,null,55681,50531,36656,27266]
[76,null,55681,50531,36656,27266,null,null,55681,50531,36656,27266,null,55681,50531,36656,27266]
[77,null,55681,50531,36656,27266,null,null,55681,50531,36656,27266,null,55681,50531,36656,27266]
[78,null,55681,50531,36656,27266,null,null,55681,50531,36656,27266,null,55681,50531,36656,27266]
[79,null,55681,50531,36656,27266,null,null,55681,50531,36656,27266,null,55681,50531,36656,27266]
[80,null,55681,50531,36656,27266,null,null,55681,50531,36656,27266,null,55681,50531,36656,27266]
[81,null,55681,50531,36656,27266,null,null,55681,50531,36656,27266,null,55681,50531,36656,27266]
[82,null,55681,50531,36656,27266,null,null,55681,50531,36656,27266,null,55681,50531,36656,27266]
[83,null,{"$f":"N221","v":55681},{"$f":"O221","v":50531},{"$f":"P221","v":36656},{"$f":"Q221","v":27266},null,null,55681,50531,36656,27266,null,{"$f":"I221*$Q$4","v":55681},{"$f":"J221*$Q$4","v":50531},{"$f":"K221*$Q$4","v":36656},{"$f":"L221*$Q$4","v":27266}]
[84,"o más",55681,50531,36656,27266,null,null,55681,50531,36656,27266,null,55681,50531,36656,27266]
[1,"Hijo",2856,2591,1990,1482,null,null,2856,2591,1990,1482,null,2856,2591,1990,1482]
[2,"Hijos",4853,4403,3380,2516,null,null,4853,4403,3380,2516,null,4853,4403,3380,2516]
[3,"Hijos o más",6849,6216,4773,3552,null,null,6849,6216,4773,3552,null,6849,6216,4773,3552]
[]
["BUPA GLOBAL PREMIER - MENSUALES"]
[]
["EDAD",null,2000,3500,5000]
[18,null,{"$f":"C156*$K$2","v":630.56000000000006},{"$f":"D156*$K$2","v":572.13333333333333},434.09333333333336,322.93333333333334,0]
[19,null,{"$f":"C157*$K$2","v":630.56000000000006},572.13333333333333,434.09333333333336,322.93333333333334,0]
[20,null,{"$f":"C158*$K$2","v":630.56000000000006},572.13333333333333,434.09333333333336,322.93333333333334,0]
[21,null,{"$f":"C159*$K$2","v":630.56000000000006},572.13333333333333,434.09333333333336,322.93333333333334,0]
[22,null,{"$f":"C160*$K$2","v":630.56000000000006},572.13333333333333,434.09333333333336,322.93333333333334,0]
[23,null,{"$f":"C161*$K$2","v":630.56000000000006},572.13333333333333,434.09333333333336,322.93333333333334,0]
[24,null,{"$f":"C162*$K$2","v":630.56000000000006},572.13333333333333,434.09333333333336,322.93333333333334,0]
[25,null,{"$f":"C163*$K$2","v":673.68000000000006},611.42666666666673,459.10666666666668,341.69333333333333,0]
[26,null,{"$f":"C164*$K$2","v":673.68000000000006},611.42666666666673,459.10666666666668,341.69333333333333,0]
[27,null,{"$f":"C165*$K$2","v":673.68000000000006},611.42666666666673,459.10666666666668,341.69333333333333,0]
[28,null,{"$f":"C166*$K$2","v":673.68000000000006},611.42666666666673,459.10666666666668,341.69333333333333,0]
[29,null,{"$f":"C167*$K$2","v":673.68000000000006},611.42666666666673,459.10666666666668,341.69333333333333,0]
[30,null,{"$f":"C168*$K$2","v":749.56000000000006},680.02666666666664,504.09333333333336,375.10666666666668,0]
[31,null,{"$f":"C169*$K$2","v":749.56000000000006},680.02666666666664,504.09333333333336,375.10666666666668,0]
[32,null,{"$f":"C170*$K$2","v":749.56000000000006},680.02666666666664,504.09333333333336,375.10666666666668,0]
[33,null,{"$f":"C171*$K$2","v":749.56000000000006},680.02666666666664,504.09333333333336,375.10666666666668,0]
[34,null,{"$f":"C172*$K$2","v":749.56000000000006},680.02666666666664,504.09333333333336,375.10666666666668,0]
[35,null,{"$f":"C173*$K$2","v":836.45333333333338},759.36,557.10666666666668,414.30666666666667,0]
[36,null,{"$f":"C174*$K$2","v":836.45333333333338},759.36,557.10666666666668,414.30666666666667,0]
[37,null,{"$f":"C175*$K$2","v":836.45333333333338},759.36,557.10666666666668,414.30666666666667,0]
[38,null,{"$f":"C176*$K$2","v":836.45333333333338},759.36,557.10666666666668,414.30666666666667,0]
[39,null,{"$f":"C177*$K$2","v":836.45333333333338},759.36,557.10666666666668,414.30666666666667,0]
[40,null,{"$f":"C178*$K$2","v":937.34666666666669},850.73333333333335,619.36,460.78666666666669,0]
[41,null,{"$f":"C179*$K$2","v":937.34666666666669},850.73333333333335,619.36,460.78666666666669,0]
[42,null,{"$f":"C180*$K$2","v":937.34666666666669},850.73333333333335,619.36,460.78666666666669,0]
[43,null,{"$f":"C181*$K$2","v":937.34666666666669},850.73333333333335,619.36,460.78666666666669,0]
[44,null,{"$f":"C182*$K$2","v":937.34666666666669},850.73333333333335,619.36,460.78666666666669,0]
[45,null,{"$f":"C183*$K$2","v":1049.1600000000001},952.28000000000009,689.45333333333338,512.86666666666667,0]
[46,null,{"$f":"C184*$K$2","v":1049.1600000000001},952.28000000000009,689.45333333333338,512.86666666666667,0]
[47,null,{"$f":"C185*$K$2","v":1049.1600000000001},952.28000000000009,689.45333333333338,512.86666666666667,0]
[48,null,{"$f":"C186*$K$2","v":1049.1600000000001},952.28000000000009,689.45333333333338,512.86666666666667,0]
[49,null,{"$f":"C187*$K$2","v":1049.1600000000001},952.28000000000009,689.45333333333338,512.86666666666667,0]
[50,null,{"$f":"C188*$K$2","v":1175.0666666666668},1066.3333333333335,768.97333333333336,572.13333333333333,0]
[51,null,{"$f":"C189*$K$2","v":1175.0666666666668},1066.3333333333335,768.97333333333336,572.13333333333333,0]
[52,null,{"$f":"C190*$K$2","v":1175.0666666666668},1066.3333333333335,768.97333333333336,572.13333333333333,0]
[53,null,{"$f":"C191*$K$2","v":1175.0666666666668},1066.3333333333335,768.97333333333336,572.13333333333333,0]
[54,null,{"$f":"C192*$K$2","v":1175.0666666666668},1066.3333333333335,768.97333333333336,572.13333333333333,0]
[55,null,{"$f":"C193*$K$2","v":1313.6666666666667},1192.3333333333335,857.54666666666674,638.02666666666664,0]
[56,null,{"$f":"C194*$K$2","v":1313.6666666666667},1192.3333333333335,857.54666666666674,638.02666666666664,0]
[57,null,{"$f":"C195*$K$2","v":1313.6666666666667},1192.3333333333335,857.54666666666674,638.02666666666664,0]
[58,null,{"$f":"C196*$K$2","v":1313.6666666666667},1192.3333333333335,857.54666666666674,638.02666666666664,0]
[59,null,{"$f":"C197*$K$2","v":1313.6666666666667},1192.3333333333335,857.54666666666674,638.02666666666664,0]
[60,null,{"$f":"C198*$K$2","v":1406.0666666666668},1275.7733333333333,916.81333333333339,681.89333333333332,0]
[61,null,{"$f":"C199*$K$2","v":1566.88},1421.9333333333334,1020.1333333333333,758.98666666666668,0]
[62,null,{"$f":"C200*$K$2","v":1740.48},1579.76,1132.8800000000001,842.80000000000007,0]
[63,null,{"$f":"C201*$K$2","v":1927.7066666666667},1749.44,1254.8666666666668,933.42666666666673,0]
[64,null,{"$f":"C202*$K$2","v":2128},1931.0666666666668,1385.72,1030.8666666666668,0]
[65,null,{"$f":"C203*$K$2","v":2341.2666666666669},2124.4533333333334,1525.44,1134.7466666666667,0]
[66,null,{"$f":"C204*$K$2","v":2567.9733333333334},2330.2533333333336,1674.4,1245.72,0]
[67,null,{"$f":"C205*$K$2","v":2807.4666666666667},2547.7200000000003,1832.2266666666667,1363.1333333333334,0]
[68,null,{"$f":"C206*$K$2","v":3060.0266666666666},2777.32,1999.3866666666668,1487.2666666666667,0]
[69,null,{"$f":"C207*$K$2","v":3326.0266666666666},3018.4,2175.1333333333332,1618.1200000000001,0]
[70,null,{"$f":"C208*$K$2","v":3604.7200000000003},3271.52,2360.2133333333336,1755.88,0]
[71,null,{"$f":"C209*$K$2","v":3897.1333333333337},3536.8666666666668,2554.1600000000003,1900.0800000000002,0]
[72,null,{"$f":"C210*$K$2","v":4202.3333333333339},3813.5066666666667,2757.3466666666668,2051.0933333333332,0]
[73,null,{"$f":"C211*$K$2","v":4520.6000000000004},4102.5600000000004,2969.4933333333333,2208.8266666666668,0]
[74,null,{"$f":"C212*$K$2","v":4852.12},4403.2800000000007,3190.88,2373.4666666666667,0]
[75,null,{"$f":"C213*$K$2","v":5196.8933333333334},4716.2266666666665,3421.2266666666669,2544.8266666666668,0]
[76,null,{"$f":"C214*$K$2","v":5196.8933333333334},4716.2266666666665,3421.2266666666669,2544.8266666666668,0]
[77,null,{"$f":"C215*$K$2","v":5196.8933333333334},4716.2266666666665,3421.2266666666669,2544.8266666666668,0]
[78,null,{"$f":"C216*$K$2","v":5196.8933333333334},4716.2266666666665,3421.2266666666669,2544.8266666666668,0]
[79,null,{"$f":"C217*$K$2","v":5196.8933333333334},4716.2266666666665,3421.2266666666669,2544.8266666666668,0]
[80,null,{"$f":"C218*$K$2","v":5196.8933333333334},4716.2266666666665,3421.2266666666669,2544.8266666666668]
[81,null,{"$f":"C219*$K$2","v":5196.8933333333334},4716.2266666666665,3421.2266666666669,2544.8266666666668]
[82,null,{"$f":"C220*$K$2","v":5196.8933333333334},4716.2266666666665,3421.2266666666669,2544.8266666666668]
[83,null,{"$f":"C221*$K$2","v":5196.8933333333334},4716.2266666666665,3421.2266666666669,2544.8266666666668]
[84,"o más",{"$f":"C222*$K$2","v":5196.8933333333334},4716.2266666666665,3421.2266666666669,2544.8266666666668,0]
[1,"Hijo",{"$f":"C223*$K$2","v":266.56},241.82666666666668,185.73333333333335,138.32,0]
[2,"Hijos",{"$f":"C224*$K$2","v":452.94666666666672},410.94666666666666,315.4666666666667,234.82666666666668,0]
[3,"Hijos o más",{"$f":"C225*$K$2","v":639.24},580.16000000000008,445.48,331.52000000000004,0]
[]
[]
[]
["BUPA GLOBAL SELECT"]
["TARIFAS ANUALES"]
[]
["EDAD",null,2000,3500,5000,10000,null,null,"TARIFAS BASE",null,null,null,null,"TARIFAS BASE CON DESCUENTO"]
[18,null,{"$f":"N307","v":4599},{"$f":"O307","v":4412},3365,2503,null,null,4599,4412,3365,2503,null,{"$f":"I307*$R$4","v":4599},{"$f":"J307*$R$4","v":4412},3365,2503]
[19,null,{"$f":"N308","v":4599},{"$f":"O308","v":4412},{"$f":"P308","v":3365},{"$f":"Q308","v":2503},null,null,4599,4412,3365,2503,null,{"$f":"I308*$R$4","v":4599},{"$f":"J308*$R$4","v":4412},{"$f":"K308*$R$4","v":3365},{"$f":"L308*$R$4","v":2503}]
[20,null,4599,4412,3365,2503,null,null,4599,4412,3365,2503,null,4599,4412,3365,2503]
[21,null,4599,4412,3365,2503,null,null,4599,4412,3365,2503,null,4599,4412,3365,2503]
[22,null,4599,4412,3365,2503,null,null,4599,4412,3365,2503,null,4599,4412,3365,2503]
[23,null,4599,4412,3365,2503,null,null,4599,4412,3365,2503,null,4599,4412,3365,2503]
[24,null,4599,4412,3365,2503,null,null,4599,4412,3365,2503,null,4599,4412,3365,2503]
[25,null,4960,4760,3591,2671,null,null,4960,4760,3591,2671,null,4960,4760,3591,2671]
[26,null,4960,4760,3591,2671,null,null,4960,4760,3591,2671,null,4960,4760,3591,2671]
[27,null,4960,4760,3591,2671,null,null,4960,4760,3591,2671,null,4960,4760,3591,2671]
[28,null,4960,4760,3591,2671,null,null,4960,4760,3591,2671,null,4960,4760,3591,2671]
[29,null,4960,4760,3591,2671,null,null,4960,4760,3591,2671,null,4960,4760,3591,2671]
[30,null,5599,5373,3992,2971,null,null,5599,5373,3992,2971,null,5599,5373,3992,2971]
[31,null,5599,5373,3992,2971,null,null,5599,5373,3992,2971,null,5599,5373,3992,2971]
[32,null,5599,5373,3992,2971,null,null,5599,5373,3992,2971,null,5599,5373,3992,2971]
[33,null,5599,5373,3992,2971,null,null,5599,5373,3992,2971,null,5599,5373,3992,2971]
[34,null,5599,5373,3992,2971,null,null,5599,5373,3992,2971,null,5599,5373,3992,2971]
[35,null,6338,6082,4471,3325,null,null,6338,6082,4471,3325,null,6338,6082,4471,3325]
[36,null,6338,6082,4471,3325,null,null,6338,6082,4471,3325,null,6338,6082,4471,3325]
[37,null,6338,6082,4471,3325,null,null,6338,6082,4471,3325,null,6338,6082,4471,3325]
[38,null,6338,6082,4471,3325,null,null,6338,6082,4471,3325,null,6338,6082,4471,3325]
[39,null,6338,6082,4471,3325,null,null,6338,6082,4471,3325,null,6338,6082,4471,3325]
[40,null,7190,6898,5029,3743,null,null,7190,6898,5029,3743,null,7190,6898,5029,3743]
[41,null,7190,6898,5029,3743,null,null,7190,6898,5029,3743,null,7190,6898,5029,3743]
[42,null,7190,6898,5029,3743,null,null,7190,6898,5029,3743,null,7190,6898,5029,3743]
[43,null,7190,6898,5029,3743,null,null,7190,6898,5029,3743,null,7190,6898,5029,3743]
[44,null,7190,6898,5029,3743,null,null,7190,6898,5029,3743,null,7190,6898,5029,3743]
[45,null,8138,7809,5663,4215,null,null,8138,7809,5663,4215,null,8138,7809,5663,4215]
[46,null,8138,7809,5663,4215,null,null,8138,7809,5663,4215,null,8138,7809,5663,4215]
[47,null,8138,7809,5663,4215,null,null,8138,7809,5663,4215,null,8138,7809,5663,4215]
[48,null,8138,7809,5663,4215,null,null,8138,7809,5663,4215,null,8138,7809,5663,4215]
[49,null,8138,7809,5663,4215,null,null,8138,7809,5663,4215,null,8138,7809,5663,4215]
[50,null,9207,8835,6381,4750,null,null,9207,8835,6381,4750,null,9207,8835,6381,4750]
[51,null,9207,8835,6381,4750,null,null,9207,8835,6381,4750,null,9207,8835,6381,4750]
[52,null,9207,8835,6381,4750,null,null,9207,8835,6381,4750,null,9207,8835,6381,4750]
[53,null,9207,8835,6381,4750,null,null,9207,8835,6381,4750,null,9207,8835,6381,4750]
[54,null,9207,8835,6381,4750,null,null,9207,8835,6381,4750,null,9207,8835,6381,4750]
[55,null,10385,9966,7180,5341,null,null,10385,9966,7180,5341,null,10385,9966,7180,5341]
[56,null,10385,9966,7180,5341,null,null,10385,9966,7180,5341,null,10385,9966,7180,5341]
[57,null,10385,9966,7180,5341,null,null,10385,9966,7180,5341,null,10385,9966,7180,5341]
[58,null,10385,9966,7180,5341,null,null,10385,9966,7180,5341,null,10385,9966,7180,5341]
[59,null,10385,9966,7180,5341,null,null,10385,9966,7180,5341,null,10385,9966,7180,5341]
[60,null,11172,10720,7717,5740,null,null,11172,10720,7717,5740,null,11172,10720,7717,5740]
[61,null,12541,12032,8652,6435,null,null,12541,12032,8652,6435,null,12541,12032,8652,6435]
[62,null,14024,13458,9671,7194,null,null,14024,13458,9671,7194,null,14024,13458,9671,7194]
[63,null,15619,14985,10771,8015,null,null,15619,14985,10771,8015,null,15619,14985,10771,8015]
[64,null,17325,16625,11957,8895,null,null,17325,16625,11957,8895,null,17325,16625,11957,8895]
[65,null,19147,18368,13220,9836,null,null,19147,18368,13220,9836,null,19147,18368,13220,9836]
[66,null,21080,20223,14569,10838,null,null,21080,20223,14569,10838,null,21080,20223,14569,10838]
[67,null,23126,22186,15998,11900,null,null,23126,22186,15998,11900,null,23126,22186,15998,11900]
[68,null,25282,24259,17509,13025,null,null,25282,24259,17509,13025,null,25282,24259,17509,13025]
[69,null,27557,26439,19102,14211,null,null,27557,26439,19102,14211,null,27557,26439,19102,14211]
[70,null,29942,28727,20780,15456,null,null,29942,28727,20780,15456,null,29942,28727,20780,15456]
[71,null,32436,31124,22535,16761,null,null,32436,31124,22535,16761,null,32436,31124,22535,16761]
[72,null,35046,33626,24376,18131,null,null,35046,33626,24376,18131,null,35046,33626,24376,18131]
[73,null,37770,36238,26296,19561,null,null,37770,36238,26296,19561,null,37770,36238,26296,19561]
[74,null,40606,38960,28302,21052,null,null,40606,38960,28302,21052,null,40606,38960,28302,21052]
[75,null,43556,41789,30386,22603,null,null,43556,41789,30386,22603,null,43556,41789,30386,22603]
[76,null,43556,41789,30386,22603,null,null,43556,41789,30386,22603,null,43556,41789,30386,22603]
[77,null,43556,41789,30386,22603,null,null,43556,41789,30386,22603,null,43556,41789,30386,22603]
[78,null,43556,41789,30386,22603,null,null,43556,41789,30386,22603,null,43556,41789,30386,22603]
[79,null,43556,41789,30386,22603,null,null,43556,41789,30386,22603,null,43556,41789,30386,22603]
[80,null,43556,41789,30386,22603,null,null,43556,41789,30386,22603,null,43556,41789,30386,22603]
[81,null,43556,41789,30386,22603,null,null,43556,41789,30386,22603,null,43556,41789,30386,22603]
[82,null,43556,41789,30386,22603,null,null,43556,41789,30386,22603,null,43556,41789,30386,22603]
[83,null,{"$f":"N372","v":43556},{"$f":"O372","v":41789},{"$f":"P372","v":30386},{"$f":"Q372","v":22603},null,null,43556,41789,30386,22603,null,{"$f":"I372*$R$4","v":43556},{"$f":"J372*$R$4","v":41789},{"$f":"K372*$R$4","v":30386},{"$f":"L372*$R$4","v":22603}]
[84,"o más",43556,41789,30386,22603,null,null,43556,41789,30386,22603,null,43556,41789,30386,22603]
[1,"Hijo",2150,2066,1597,1190,null,null,2150,2066,1597,1190,null,2150,2066,1597,1190]
[2,"Hijos",3654,3506,2712,2019,null,null,3654,3506,2712,2019,null,3654,3506,2712,2019]
[3,"Hijos o más",5157,4951,3825,2846,null,null,5157,4951,3825,2846,null,5157,4951,3825,2846]
[]
["BUPA GLOBAL SELECT - MENSUALES"]
[]
["EDAD",null,2000,3500,5000]
[18,null,{"$f":"C307*$K$2","v":429.24},{"$f":"D307*$K$2","v":411.78666666666669},314.06666666666666,233.61333333333334,0]
[19,null,{"$f":"C308*$K$2","v":429.24},411.78666666666669,314.06666666666666,233.61333333333334,0]
[20,null,{"$f":"C309*$K$2","v":429.24},411.78666666666669,314.06666666666666,233.61333333333334,0]
[21,null,{"$f":"C310*$K$2","v":429.24},411.78666666666669,314.06666666666666,233.61333333333334,0]
[22,null,{"$f":"C311*$K$2","v":429.24},411.78666666666669,314.06666666666666,233.61333333333334,0]
[23,null,{"$f":"C312*$K$2","v":429.24},411.78666666666669,314.06666666666666,233.61333333333334,0]
[24,null,{"$f":"C313*$K$2","v":429.24},411.78666666666669,314.06666666666666,233.61333333333334,0]
[25,null,{"$f":"C314*$K$2","v":462.93333333333334},444.26666666666671,335.16,249.29333333333335,0]
[26,null,{"$f":"C315*$K$2","v":462.93333333333334},444.26666666666671,335.16,249.29333333333335,0]
[27,null,{"$f":"C316*$K$2","v":462.93333333333334},444.26666666666671,335.16,249.29333333333335,0]
[28,null,{"$f":"C317*$K$2","v":462.93333333333334},444.26666666666671,335.16,249.29333333333335,0]
[29,null,{"$f":"C318*$K$2","v":462.93333333333334},444.26666666666671,335.16,249.29333333333335,0]
[30,null,{"$f":"C319*$K$2","v":522.57333333333338},501.48,372.5866666666667,277.29333333333335,0]
[31,null,{"$f":"C320*$K$2","v":522.57333333333338},501.48,372.5866666666667,277.29333333333335,0]
[32,null,{"$f":"C321*$K$2","v":522.57333333333338},501.48,372.5866666666667,277.29333333333335,0]
[33,null,{"$f":"C322*$K$2","v":522.57333333333338},501.48,372.5866666666667,277.29333333333335,0]
[34,null,{"$f":"C323*$K$2","v":522.57333333333338},501.48,372.5866666666667,277.29333333333335,0]
[35,null,{"$f":"C324*$K$2","v":591.54666666666674},567.65333333333331,417.29333333333335,310.33333333333337,0]
[36,null,{"$f":"C325*$K$2","v":591.54666666666674},567.65333333333331,417.29333333333335,310.33333333333337,0]
[37,null,{"$f":"C326*$K$2","v":591.54666666666674},567.65333333333331,417.29333333333335,310.33333333333337,0]
[38,null,{"$f":"C327*$K$2","v":591.54666666666674},567.65333333333331,417.29333333333335,310.33333333333337,0]
[39,null,{"$f":"C328*$K$2","v":591.54666666666674},567.65333333333331,417.29333333333335,310.33333333333337,0]
[40,null,{"$f":"C329*$K$2","v":671.06666666666672},643.81333333333339,469.37333333333333,349.34666666666669,0]
[41,null,{"$f":"C330*$K$2","v":671.06666666666672},643.81333333333339,469.37333333333333,349.34666666666669,0]
[42,null,{"$f":"C331*$K$2","v":671.06666666666672},643.81333333333339,469.37333333333333,349.34666666666669,0]
[43,null,{"$f":"C332*$K$2","v":671.06666666666672},643.81333333333339,469.37333333333333,349.34666666666669,0]
[44,null,{"$f":"C333*$K$2","v":671.06666666666672},643.81333333333339,469.37333333333333,349.34666666666669,0]
[45,null,{"$f":"C334*$K$2","v":759.54666666666674},728.84,528.54666666666674,393.40000000000003,0]
[46,null,{"$f":"C335*$K$2","v":759.54666666666674},728.84,528.54666666666674,393.40000000000003,0]
[47,null,{"$f":"C336*$K$2","v":759.54666666666674},728.84,528.54666666666674,393.40000000000003,0]
[48,null,{"$f":"C337*$K$2","v":759.54666666666674},728.84,528.54666666666674,393.40000000000003,0]
[49,null,{"$f":"C338*$K$2","v":759.54666666666674},728.84,528.54666666666674,393.40000000000003,0]
[50,null,{"$f":"C339*$K$2","v":859.32},824.6,595.56000000000006,443.33333333333337,0]
[51,null,{"$f":"C340*$K$2","v":859.32},824.6,595.56000000000006,443.33333333333337,0]
[52,null,{"$f":"C341*$K$2","v":859.32},824.6,595.56000000000006,443.33333333333337,0]
[53,null,{"$f":"C342*$K$2","v":859.32},824.6,595.56000000000006,443.33333333333337,0]
[54,null,{"$f":"C343*$K$2","v":859.32},824.6,595.56000000000006,443.33333333333337,0]
[55,null,{"$f":"C344*$K$2","v":969.26666666666677},930.16000000000008,670.13333333333333,498.49333333333334,0]
[56,null,{"$f":"C345*$K$2","v":969.26666666666677},930.16000000000008,670.13333333333333,498.49333333333334,0]
[57,null,{"$f":"C346*$K$2","v":969.26666666666677},930.16000000000008,670.13333333333333,498.49333333333334,0]
[58,null,{"$f":"C347*$K$2","v":969.26666666666677},930.16000000000008,670.13333333333333,498.49333333333334,0]
[59,null,{"$f":"C348*$K$2","v":969.26666666666677},930.16000000000008,670.13333333333333,498.49333333333334,0]
[60,null,{"$f":"C349*$K$2","v":1042.72},1000.5333333333334,720.25333333333333,535.73333333333335,0]
[61,null,{"$f":"C350*$K$2","v":1170.4933333333333},1122.9866666666667,807.52,600.6,0]
[62,null,{"$f":"C351*$K$2","v":1308.9066666666668},1256.0800000000002,902.62666666666667,671.44,0]
[63,null,{"$f":"C352*$K$2","v":1457.7733333333333},1398.6000000000001,1005.2933333333334,748.06666666666672,0]
[64,null,{"$f":"C353*$K$2","v":1617},1551.6666666666667,1115.9866666666667,830.2,0]
[65,null,{"$f":"C354*$K$2","v":1787.0533333333335},1714.3466666666668,1233.8666666666668,918.02666666666676,0]
[66,null,{"$f":"C355*$K$2","v":1967.4666666666667},1887.48,1359.7733333333333,1011.5466666666667,0]
[67,null,{"$f":"C356*$K$2","v":2158.4266666666667},2070.6933333333336,1493.1466666666668,1110.6666666666667,0]
[68,null,{"$f":"C357*$K$2","v":2359.6533333333336},2264.1733333333336,1634.1733333333334,1215.6666666666667,0]
[69,null,{"$f":"C358*$K$2","v":2571.9866666666667},2467.6400000000003,1782.8533333333335,1326.3600000000001,0]
[70,null,{"$f":"C359*$K$2","v":2794.5866666666666},2681.186666666667,1939.4666666666667,1442.5600000000002,0]
[71,null,{"$f":"C360*$K$2","v":3027.36},2904.9066666666668,2103.2666666666669,1564.3600000000001,0]
[72,null,{"$f":"C361*$K$2","v":3270.96},3138.4266666666667,2275.0933333333332,1692.2266666666667,0]
[73,null,{"$f":"C362*$K$2","v":3525.2000000000003},3382.2133333333336,2454.2933333333335,1825.6933333333334,0]
[74,null,{"$f":"C363*$K$2","v":3789.8933333333334},3636.2666666666669,2641.52,1964.8533333333335,0]
[75,null,{"$f":"C364*$K$2","v":4065.2266666666669},3900.3066666666668,2836.0266666666666,2109.6133333333332,0]
[76,null,{"$f":"C365*$K$2","v":4065.2266666666669},3900.3066666666668,2836.0266666666666,2109.6133333333332,0]
[77,null,{"$f":"C366*$K$2","v":4065.2266666666669},3900.3066666666668,2836.0266666666666,2109.6133333333332,0]
[78,null,{"$f":"C367*$K$2","v":4065.2266666666669},3900.3066666666668,2836.0266666666666,2109.6133333333332,0]
[79,null,{"$f":"C368*$K$2","v":4065.2266666666669},3900.3066666666668,2836.0266666666666,2109.6133333333332,0]
[80,null,{"$f":"C369*$K$2","v":4065.2266666666669},3900.3066666666668,2836.0266666666666,2109.6133333333332]
[81,null,{"$f":"C370*$K$2","v":4065.2266666666669},3900.3066666666668,2836.0266666666666,2109.6133333333332]
[82,null,{"$f":"C371*$K$2","v":4065.2266666666669},3900.3066666666668,2836.0266666666666,2109.6133333333332]
[83,null,{"$f":"C372*$K$2","v":4065.2266666666669},3900.3066666666668,2836.0266666666666,2109.6133333333332]
[84,"o más",{"$f":"C373*$K$2","v":4065.2266666666669},3900.3066666666668,2836.0266666666666,2109.6133333333332,0]
[1,"Hijo",{"$f":"C374*$K$2","v":200.66666666666669},192.82666666666668,149.05333333333334,111.06666666666668]
[2,"Hijos",{"$f":"C375*$K$2","v":341.04},327.22666666666669,253.12,188.44]
[3,"Hijos o más",{"$f":"C376*$K$2","v":481.32000000000005},462.09333333333336,357,265.62666666666667]
[]
[]
[]
["BUPA GLOBAL ELITE"]
["TARIFAS SEMESTRALES"]
[]
["EDAD",null,1000,2000,3500]
[18,null,{"$f":"C6*$K$4","v":5477.02},{"$f":"D6*$K$4","v":4799.68},4037.01,3501.1800000000003,2715.7200000000003]
[19,null,{"$f":"C7*$K$4","v":5477.02},4799.68,4037.01,3501.1800000000003,2715.7200000000003]
[20,null,{"$f":"C8*$K$4","v":5477.02},4799.68,4037.01,3501.1800000000003,2715.7200000000003]
[21,null,{"$f":"C9*$K$4","v":5477.02},4799.68,4037.01,3501.1800000000003,2715.7200000000003]
[22,null,{"$f":"C10*$K$4","v":5477.02},4799.68,4037.01,3501.1800000000003,2715.7200000000003]
[23,null,{"$f":"C11*$K$4","v":5477.02},4799.68,4037.01,3501.1800000000003,2715.7200000000003]
[24,null,{"$f":"C12*$K$4","v":5477.02},4799.68,4037.01,3501.1800000000003,2715.7200000000003]
[25,null,{"$f":"C13*$K$4","v":5853.3200000000006},5130.4000000000005,4289.29,3719.54,2884.79]
[26,null,{"$f":"C14*$K$4","v":5853.3200000000006},5130.4000000000005,4289.29,3719.54,2884.79]
[27,null,{"$f":"C15*$K$4","v":5853.3200000000006},5130.4000000000005,4289.29,3719.54,2884.79]
[28,null,{"$f":"C16*$K$4","v":5853.3200000000006},5130.4000000000005,4289.29,3719.54,2884.79]
[29,null,{"$f":"C17*$K$4","v":5853.3200000000006},5130.4000000000005,4289.29,3719.54,2884.79]
[30,null,{"$f":"C18*$K$4","v":6511.05},5707.04,4734.4900000000007,4104.8500000000004,3184.2400000000002]
[31,null,{"$f":"C19*$K$4","v":6511.05},5707.04,4734.4900000000007,4104.8500000000004,3184.2400000000002]
[32,null,{"$f":"C20*$K$4","v":6511.05},5707.04,4734.4900000000007,4104.8500000000004,3184.2400000000002]
[33,null,{"$f":"C21*$K$4","v":6511.05},5707.04,4734.4900000000007,4104.8500000000004,3184.2400000000002]
[34,null,{"$f":"C22*$K$4","v":6511.05},5707.04,4734.4900000000007,4104.8500000000004,3184.2400000000002]
[35,null,{"$f":"C23*$K$4","v":7268.42},6370.6,5255.4800000000005,4556.41,3534.04]
[36,null,{"$f":"C24*$K$4","v":7268.42},6370.6,5255.4800000000005,4556.41,3534.04]
[37,null,{"$f":"C25*$K$4","v":7268.42},6370.6,5255.4800000000005,4556.41,3534.04]
[38,null,{"$f":"C26*$K$4","v":7268.42},6370.6,5255.4800000000005,4556.41,3534.04]
[39,null,{"$f":"C27*$K$4","v":7268.42},6370.6,5255.4800000000005,4556.41,3534.04]
[40,null,{"$f":"C28*$K$4","v":8143.9800000000005},7136.9800000000005,5861.27,5082.17,3942.1400000000003]
[41,null,{"$f":"C29*$K$4","v":8143.9800000000005},7136.9800000000005,5861.27,5082.17,3942.1400000000003]
[42,null,{"$f":"C30*$K$4","v":8143.9800000000005},7136.9800000000005,5861.27,5082.17,3942.1400000000003]
[43,null,{"$f":"C31*$K$4","v":8143.9800000000005},7136.9800000000005,5861.27,5082.17,3942.1400000000003]
[44,null,{"$f":"C32*$K$4","v":8143.9800000000005},7136.9800000000005,5861.27,5082.17,3942.1400000000003]
[45,null,{"$f":"C33*$K$4","v":9112.2900000000009},7988.1600000000008,6540.7300000000005,5671.5300000000007,4399]
[46,null,{"$f":"C34*$K$4","v":9112.2900000000009},7988.1600000000008,6540.7300000000005,5671.5300000000007,4399]
[47,null,{"$f":"C35*$K$4","v":9112.2900000000009},7988.1600000000008,6540.7300000000005,5671.5300000000007,4399]
[48,null,{"$f":"C36*$K$4","v":9112.2900000000009},7988.1600000000008,6540.7300000000005,5671.5300000000007,4399]
[49,null,{"$f":"C37*$K$4","v":9112.2900000000009},7988.1600000000008,6540.7300000000005,5671.5300000000007,4399]
[50,null,{"$f":"C38*$K$4","v":10206.74},8946.93,7307.1100000000006,6336.1500000000005,4914.6900000000005]
[51,null,{"$f":"C39*$K$4","v":10206.74},8946.93,7307.1100000000006,6336.1500000000005,4914.6900000000005]
[52,null,{"$f":"C40*$K$4","v":10206.74},8946.93,7307.1100000000006,6336.1500000000005,4914.6900000000005]
[53,null,{"$f":"C41*$K$4","v":10206.74},8946.93,7307.1100000000006,6336.1500000000005,4914.6900000000005]
[54,null,{"$f":"C42*$K$4","v":10206.74},8946.93,7307.1100000000006,6336.1500000000005,4914.6900000000005]
[55,null,{"$f":"C43*$K$4","v":11411.960000000001},10003.220000000001,8158.29,7074.97,5487.62]
[56,null,{"$f":"C44*$K$4","v":11411.960000000001},10003.220000000001,8158.29,7074.97,5487.62]
[57,null,{"$f":"C45*$K$4","v":11411.960000000001},10003.220000000001,8158.29,7074.97,5487.62]
[58,null,{"$f":"C46*$K$4","v":11411.960000000001},10003.220000000001,8158.29,7074.97,5487.62]
[59,null,{"$f":"C47*$K$4","v":11411.960000000001},10003.220000000001,8158.29,7074.97,5487.62]
[60,null,{"$f":"C48*$K$4","v":12213.85},10705.470000000001,8724.86,7566.81,5868.6900000000005]
[61,null,{"$f":"C49*$K$4","v":13610.93},11930.83,9717.02,8425.94,6535.43]
[62,null,{"$f":"C50*$K$4","v":15121.960000000001},13255.83,10793.45,9358.74,7258.35]
[63,null,{"$f":"C51*$K$4","v":16748},14680.470000000001,11953.09,10364.15,8039.5700000000006]
[64,null,{"$f":"C52*$K$4","v":18489.05},16204.220000000001,13196.470000000001,11443.230000000001,8875.380000000001]
[65,null,{"$f":"C53*$K$4","v":20341.93},17829.2,14524.650000000001,12594.390000000001,9767.9]
[66,null,{"$f":"C54*$K$4","v":22309.29},19553.82,15938.69,13820.28,10717.66]
[67,null,{"$f":"C55*$K$4","v":24391.13},21378.61,17434.88,15117.720000000001,11724.66]
[68,null,{"$f":"C56*$K$4","v":26585.86},23302.510000000002,19014.810000000001,16487.77,12786.78]
[69,null,{"$f":"C57*$K$4","v":28896.66},25328.170000000002,20679.54,17932.55,13906.67]
[70,null,{"$f":"C58*$K$4","v":31318.760000000002},27451.350000000002,22427.48,19446.760000000002,15082.740000000002]
[71,null,{"$f":"C59*$K$4","v":33858.520000000004},29676.82,24260.22,21037.29,16313.93]
[72,null,{"$f":"C60*$K$4","v":36507.990000000005},32000.870000000003,26178.82,22699.370000000003,17604.48]
[73,null,{"$f":"C61*$K$4","v":39275.120000000003},34426.15,28177.45,24432.47,18949.09]
[74,null,{"$f":"C62*$K$4","v":42155.670000000006},36950.54,30263,26240.83,20350.940000000002]
[75,null,{"$f":"C63*$K$4","v":45149.11},39574.57,32432.29,28121.800000000003,21810.030000000002]
[76,null,{"$f":"C64*$K$4","v":45149.11},39574.57,32432.29,28121.800000000003,21810.030000000002]
[77,null,{"$f":"C65*$K$4","v":45149.11},39574.57,32432.29,28121.800000000003,21810.030000000002]
[78,null,{"$f":"C66*$K$4","v":45149.11},39574.57,32432.29,28121.800000000003,21810.030000000002]
[79,null,{"$f":"C67*$K$4","v":45149.11},39574.57,32432.29,28121.800000000003,21810.030000000002]
[80,null,{"$f":"C68*$K$4","v":45149.11},39574.57,32432.29,28121.800000000003,21810.030000000002]
[81,null,{"$f":"C69*$K$4","v":45149.11},39574.57,32432.29,28121.800000000003,21810.030000000002]
[82,null,{"$f":"C70*$K$4","v":45149.11},39574.57,32432.29,28121.800000000003,21810.030000000002]
[83,null,{"$f":"C71*$K$4","v":45149.11},39574.57,32432.29,28121.800000000003,21810.030000000002]
[84,"o más",{"$f":"C72*$K$4","v":45149.11},39574.57,32432.29,28121.800000000003,21810.030000000002]
[1,"Hijo",{"$f":"C73*$K$4","v":2313.98},2028.8400000000001,1718.26,1490.89,1156.99]
[2,"Hijos",{"$f":"C74*$K$4","v":3934.7200000000003},3448.71,2920.83,2532.8700000000003,1965.24]
[3,"Hijos o más",{"$f":"C75*$K$4","v":5552.81},4867.5200000000004,4123.4000000000005,3575.38,2772.4300000000003]
[]
["BUPA GLOBAL PREMIER"]
["TARIFAS SEMESTRALES"]
[]
["EDAD",null,2000,3500,5000]
[18,null,{"$f":"C156*$K$4","v":3580.6800000000003},{"$f":"D156*$K$4","v":3248.9},2465.0300000000002,1833.8000000000002,0]
[19,null,{"$f":"C157*$K$4","v":3580.6800000000003},3248.9,2465.0300000000002,1833.8000000000002,0]
[20,null,{"$f":"C158*$K$4","v":3580.6800000000003},3248.9,2465.0300000000002,1833.8000000000002,0]
[21,null,{"$f":"C159*$K$4","v":3580.6800000000003},3248.9,2465.0300000000002,1833.8000000000002,0]
[22,null,{"$f":"C160*$K$4","v":3580.6800000000003},3248.9,2465.0300000000002,1833.8000000000002,0]
[23,null,{"$f":"C161*$K$4","v":3580.6800000000003},3248.9,2465.0300000000002,1833.8000000000002,0]
[24,null,{"$f":"C162*$K$4","v":3580.6800000000003},3248.9,2465.0300000000002,1833.8000000000002,0]
[25,null,{"$f":"C163*$K$4","v":3825.5400000000004},3472.03,2607.0700000000002,1940.3300000000002,0]
[26,null,{"$f":"C164*$K$4","v":3825.5400000000004},3472.03,2607.0700000000002,1940.3300000000002,0]
[27,null,{"$f":"C165*$K$4","v":3825.5400000000004},3472.03,2607.0700000000002,1940.3300000000002,0]
[28,null,{"$f":"C166*$K$4","v":3825.5400000000004},3472.03,2607.0700000000002,1940.3300000000002,0]
[29,null,{"$f":"C167*$K$4","v":3825.5400000000004},3472.03,2607.0700000000002,1940.3300000000002,0]
[30,null,{"$f":"C168*$K$4","v":4256.43},3861.5800000000004,2862.53,2130.0700000000002,0]
[31,null,{"$f":"C169*$K$4","v":4256.43},3861.5800000000004,2862.53,2130.0700000000002,0]
[32,null,{"$f":"C170*$K$4","v":4256.43},3861.5800000000004,2862.53,2130.0700000000002,0]
[33,null,{"$f":"C171*$K$4","v":4256.43},3861.5800000000004,2862.53,2130.0700000000002,0]
[34,null,{"$f":"C172*$K$4","v":4256.43},3861.5800000000004,2862.53,2130.0700000000002,0]
[35,null,{"$f":"C173*$K$4","v":4749.8600000000006},4312.08,3163.57,2352.67,0]
[36,null,{"$f":"C174*$K$4","v":4749.8600000000006},4312.08,3163.57,2352.67,0]
[37,null,{"$f":"C175*$K$4","v":4749.8600000000006},4312.08,3163.57,2352.67,0]
[38,null,{"$f":"C176*$K$4","v":4749.8600000000006},4312.08,3163.57,2352.67,0]
[39,null,{"$f":"C177*$K$4","v":4749.8600000000006},4312.08,3163.57,2352.67,0]
[40,null,{"$f":"C178*$K$4","v":5322.79},4830.95,3517.0800000000004,2616.61,0]
[41,null,{"$f":"C179*$K$4","v":5322.79},4830.95,3517.0800000000004,2616.61,0]
[42,null,{"$f":"C180*$K$4","v":5322.79},4830.95,3517.0800000000004,2616.61,0]
[43,null,{"$f":"C181*$K$4","v":5322.79},4830.95,3517.0800000000004,2616.61,0]
[44,null,{"$f":"C182*$K$4","v":5322.79},4830.95,3517.0800000000004,2616.61,0]
[45,null,{"$f":"C183*$K$4","v":5957.7300000000005},5407.59,3915.11,2912.3500000000004,0]
[46,null,{"$f":"C184*$K$4","v":5957.7300000000005},5407.59,3915.11,2912.3500000000004,0]
[47,null,{"$f":"C185*$K$4","v":5957.7300000000005},5407.59,3915.11,2912.3500000000004,0]
[48,null,{"$f":"C186*$K$4","v":5957.7300000000005},5407.59,3915.11,2912.3500000000004,0]
[49,null,{"$f":"C187*$K$4","v":5957.7300000000005},5407.59,3915.11,2912.3500000000004,0]
[50,null,{"$f":"C188*$K$4","v":6672.7000000000007},6055.25,4366.67,3248.9,0]
[51,null,{"$f":"C189*$K$4","v":6672.7000000000007},6055.25,4366.67,3248.9,0]
[52,null,{"$f":"C190*$K$4","v":6672.7000000000007},6055.25,4366.67,3248.9,0]
[53,null,{"$f":"C191*$K$4","v":6672.7000000000007},6055.25,4366.67,3248.9,0]
[54,null,{"$f":"C192*$K$4","v":6672.7000000000007},6055.25,4366.67,3248.9,0]
[55,null,{"$f":"C193*$K$4","v":7459.75},6770.75,4869.6400000000003,3623.0800000000004,0]
[56,null,{"$f":"C194*$K$4","v":7459.75},6770.75,4869.6400000000003,3623.0800000000004,0]
[57,null,{"$f":"C195*$K$4","v":7459.75},6770.75,4869.6400000000003,3623.0800000000004,0]
[58,null,{"$f":"C196*$K$4","v":7459.75},6770.75,4869.6400000000003,3623.0800000000004,0]
[59,null,{"$f":"C197*$K$4","v":7459.75},6770.75,4869.6400000000003,3623.0800000000004,0]
[60,null,{"$f":"C198*$K$4","v":7984.4500000000007},7244.5700000000006,5206.1900000000005,3872.1800000000003,0]
[61,null,{"$f":"C199*$K$4","v":8897.6400000000012},8074.55,5792.9000000000005,4309.96,0]
[62,null,{"$f":"C200*$K$4","v":9883.44},8970.7800000000007,6433.14,4785.9000000000005,0]
[63,null,{"$f":"C201*$K$4","v":10946.62},9934.32,7125.85,5300.5300000000007,0]
[64,null,{"$f":"C202*$K$4","v":12084},10965.7,7868.9100000000008,5853.85,0]
[65,null,{"$f":"C203*$K$4","v":13295.050000000001},12063.86,8662.32,6443.7400000000007,0]
[66,null,{"$f":"C204*$K$4","v":14582.42},13232.51,9508.2000000000007,7073.9100000000008,0]
[67,null,{"$f":"C205*$K$4","v":15942.400000000001},14467.41,10404.43,7740.6500000000005,0]
[68,null,{"$f":"C206*$K$4","v":17376.580000000002},15771.210000000001,11353.66,8445.5500000000011,0]
[69,null,{"$f":"C207*$K$4","v":18887.080000000002},17140.2,12351.650000000001,9188.61,0]
[70,null,{"$f":"C208*$K$4","v":20469.66},18577.560000000001,13402.640000000001,9970.8900000000012,0]
[71,null,{"$f":"C209*$K$4","v":22130.15},20084.350000000002,14503.980000000001,10789.74,0]
[72,null,{"$f":"C210*$K$4","v":23863.25},21655.27,15657.79,11647.28,0]
[73,null,{"$f":"C211*$K$4","v":25670.550000000003},23296.68,16862.48,12542.980000000001,0]
[74,null,{"$f":"C212*$K$4","v":27553.11},25004.34,18119.64,13477.900000000001,0]
[75,null,{"$f":"C213*$K$4","v":29510.93},26781.43,19427.68,14450.980000000001,0]
[76,null,{"$f":"C214*$K$4","v":29510.93},26781.43,19427.68,14450.980000000001,0]
[77,null,{"$f":"C215*$K$4","v":29510.93},26781.43,19427.68,14450.980000000001,0]
[78,null,{"$f":"C216*$K$4","v":29510.93},26781.43,19427.68,14450.980000000001,0]
[79,null,{"$f":"C217*$K$4","v":29510.93},26781.43,19427.68,14450.980000000001,0]
[80,null,{"$f":"C218*$K$4","v":29510.93},26781.43,19427.68,14450.980000000001,0]
[81,null,{"$f":"C219*$K$4","v":29510.93},26781.43,19427.68,14450.980000000001,0]
[82,null,{"$f":"C220*$K$4","v":29510.93},26781.43,19427.68,14450.980000000001,0]
[83,null,{"$f":"C221*$K$4","v":29510.93},26781.43,19427.68,14450.980000000001,0]
[84,"o más",{"$f":"C222*$K$4","v":29510.93},26781.43,19427.68,14450.980000000001,0]
[1,"Hijo",{"$f":"C223*$K$4","v":1513.68},1373.23,1054.7,785.46,0]
[2,"Hijos",{"$f":"C224*$K$4","v":2572.09},2333.59,1791.4,1333.48,0]
[3,"Hijos o más",{"$f":"C225*$K$4","v":3629.9700000000003},3294.48,2529.69,1882.5600000000002,0]
[]
["BUPA GLOBAL SELECT"]
["TARIFAS SEMESTRALES"]
["EDAD"]
[" "," ",2000,3500,5000]
[18,null,{"$f":"C307*$K$4","v":2437.4700000000003},{"$f":"D307*$K$4","v":2338.36},1783.45,1326.5900000000001,0]
[19,null,{"$f":"C308*$K$4","v":2437.4700000000003},2338.36,1783.45,1326.5900000000001,0]
[20,null,{"$f":"C309*$K$4","v":2437.4700000000003},2338.36,1783.45,1326.5900000000001,0]
[21,null,{"$f":"C310*$K$4","v":2437.4700000000003},2338.36,1783.45,1326.5900000000001,0]
[22,null,{"$f":"C311*$K$4","v":2437.4700000000003},2338.36,1783.45,1326.5900000000001,0]
[23,null,{"$f":"C312*$K$4","v":2437.4700000000003},2338.36,1783.45,1326.5900000000001,0]
[24,null,{"$f":"C313*$K$4","v":2437.4700000000003},2338.36,1783.45,1326.5900000000001,0]
[25,null,{"$f":"C314*$K$4","v":2628.8},2522.8000000000002,1903.23,1415.63,0]
[26,null,{"$f":"C315*$K$4","v":2628.8},2522.8000000000002,1903.23,1415.63,0]
[27,null,{"$f":"C316*$K$4","v":2628.8},2522.8000000000002,1903.23,1415.63,0]
[28,null,{"$f":"C317*$K$4","v":2628.8},2522.8000000000002,1903.23,1415.63,0]
[29,null,{"$f":"C318*$K$4","v":2628.8},2522.8000000000002,1903.23,1415.63,0]
[30,null,{"$f":"C319*$K$4","v":2967.4700000000003},2847.69,2115.7600000000002,1574.63,0]
[31,null,{"$f":"C320*$K$4","v":2967.4700000000003},2847.69,2115.7600000000002,1574.63,0]
[32,null,{"$f":"C321*$K$4","v":2967.4700000000003},2847.69,2115.7600000000002,1574.63,0]
[33,null,{"$f":"C322*$K$4","v":2967.4700000000003},2847.69,2115.7600000000002,1574.63,0]
[34,null,{"$f":"C323*$K$4","v":2967.4700000000003},2847.69,2115.7600000000002,1574.63,0]
[35,null,{"$f":"C324*$K$4","v":3359.1400000000003},3223.46,2369.63,1762.25,0]
[36,null,{"$f":"C325*$K$4","v":3359.1400000000003},3223.46,2369.63,1762.25,0]
[37,null,{"$f":"C326*$K$4","v":3359.1400000000003},3223.46,2369.63,1762.25,0]
[38,null,{"$f":"C327*$K$4","v":3359.1400000000003},3223.46,2369.63,1762.25,0]
[39,null,{"$f":"C328*$K$4","v":3359.1400000000003},3223.46,2369.63,1762.25,0]
[40,null,{"$f":"C329*$K$4","v":3810.7000000000003},3655.94,2665.3700000000003,1983.7900000000002,0]
[41,null,{"$f":"C330*$K$4","v":3810.7000000000003},3655.94,2665.3700000000003,1983.7900000000002,0]
[42,null,{"$f":"C331*$K$4","v":3810.7000000000003},3655.94,2665.3700000000003,1983.7900000000002,0]
[43,null,{"$f":"C332*$K$4","v":3810.7000000000003},3655.94,2665.3700000000003,1983.7900000000002,0]
[44,null,{"$f":"C333*$K$4","v":3810.7000000000003},3655.94,2665.3700000000003,1983.7900000000002,0]
[45,null,{"$f":"C334*$K$4","v":4313.1400000000003},4138.7700000000004,3001.3900000000003,2233.9500000000003,0]
[46,null,{"$f":"C335*$K$4","v":4313.1400000000003},4138.7700000000004,3001.3900000000003,2233.9500000000003,0]
[47,null,{"$f":"C336*$K$4","v":4313.1400000000003},4138.7700000000004,3001.3900000000003,2233.9500000000003,0]
[48,null,{"$f":"C337*$K$4","v":4313.1400000000003},4138.7700000000004,3001.3900000000003,2233.9500000000003,0]
[49,null,{"$f":"C338*$K$4","v":4313.1400000000003},4138.7700000000004,3001.3900000000003,2233.9500000000003,0]
[50,null,{"$f":"C339*$K$4","v":4879.71},4682.55,3381.9300000000003,2517.5,0]
[51,null,{"$f":"C340*$K$4","v":4879.71},4682.55,3381.9300000000003,2517.5,0]
[52,null,{"$f":"C341*$K$4","v":4879.71},4682.55,3381.9300000000003,2517.5,0]
[53,null,{"$f":"C342*$K$4","v":4879.71},4682.55,3381.9300000000003,2517.5,0]
[54,null,{"$f":"C343*$K$4","v":4879.71},4682.55,3381.9300000000003,2517.5,0]
[55,null,{"$f":"C344*$K$4","v":5504.05},5281.9800000000005,3805.4,2830.73,0]
[56,null,{"$f":"C345*$K$4","v":5504.05},5281.9800000000005,3805.4,2830.73,0]
[57,null,{"$f":"C346*$K$4","v":5504.05},5281.9800000000005,3805.4,2830.73,0]
[58,null,{"$f":"C347*$K$4","v":5504.05},5281.9800000000005,3805.4,2830.73,0]
[59,null,{"$f":"C348*$K$4","v":5504.05},5281.9800000000005,3805.4,2830.73,0]
[60,null,{"$f":"C349*$K$4","v":5921.16},5681.6,4090.01,3042.2000000000003,0]
[61,null,{"$f":"C350*$K$4","v":6646.7300000000005},6376.96,4585.5600000000004,3410.55,0]
[62,null,{"$f":"C351*$K$4","v":7432.72},7132.7400000000007,5125.63,3812.82,0]
[63,null,{"$f":"C352*$K$4","v":8278.07},7942.05,5708.63,4247.95,0]
[64,null,{"$f":"C353*$K$4","v":9182.25},8811.25,6337.21,4714.3500000000004,0]
[65,null,{"$f":"C354*$K$4","v":10147.91},9735.0400000000009,7006.6,5213.08,0]
[66,null,{"$f":"C355*$K$4","v":11172.400000000001},10718.19,7721.5700000000006,5744.14,0]
[67,null,{"$f":"C356*$K$4","v":12256.78},11758.58,8478.94,6307,0]
[68,null,{"$f":"C357*$K$4","v":13399.460000000001},12857.27,9279.77,6903.25,0]
[69,null,{"$f":"C358*$K$4","v":14605.210000000001},14012.67,10124.060000000001,7531.83,0]
[70,null,{"$f":"C359*$K$4","v":15869.26},15225.310000000001,11013.400000000001,8191.68,0]
[71,null,{"$f":"C360*$K$4","v":17191.080000000002},16495.72,11943.550000000001,8883.33,0]
[72,null,{"$f":"C361*$K$4","v":18574.38},17821.780000000002,12919.28,9609.43,0]
[73,null,{"$f":"C362*$K$4","v":20018.100000000002},19206.14,13936.880000000001,10367.33,0]
[74,null,{"$f":"C363*$K$4","v":21521.18},20648.8,15000.060000000001,11157.560000000001,0]
[75,null,{"$f":"C364*$K$4","v":23084.68},22148.170000000002,16104.58,11979.59,0]
[76,null,{"$f":"C365*$K$4","v":23084.68},22148.170000000002,16104.58,11979.59,0]
[77,null,{"$f":"C366*$K$4","v":23084.68},22148.170000000002,16104.58,11979.59,0]
[78,null,{"$f":"C367*$K$4","v":23084.68},22148.170000000002,16104.58,11979.59,0]
[79,null,{"$f":"C368*$K$4","v":23084.68},22148.170000000002,16104.58,11979.59,0]
[80,null,{"$f":"C369*$K$4","v":23084.68},22148.170000000002,16104.58,11979.59,0]
[81,null,{"$f":"C370*$K$4","v":23084.68},22148.170000000002,16104.58,11979.59,0]
[82,null,{"$f":"C371*$K$4","v":23084.68},22148.170000000002,16104.58,11979.59,0]
[83,null,{"$f":"C372*$K$4","v":23084.68},22148.170000000002,16104.58,11979.59,0]
[84,"o más",{"$f":"C373*$K$4","v":23084.68},22148.170000000002,16104.58,11979.59,0]
[1,"Hijo",{"$f":"C374*$K$4","v":1139.5},1094.98,846.41000000000008,630.70000000000005,0]
[2,"Hijos",{"$f":"C375*$K$4","v":1936.6200000000001},1858.18,1437.3600000000001,1070.0700000000002,0]
[3,"Hijos o más",{"$f":"C376*$K$4","v":2733.21},2624.03,2027.25,1508.38,0]
[]
[]
[]
["BUPA GLOBAL ELITE"]
["TARIFAS TRIMESTRALES"]
[]
["EDAD",null,1000,2000,3500]
[18,null,{"$f":"C6*$K$3","v":2841.8500000000004},{"$f":"D6*$K$3","v":2490.4},2094.6750000000002,1816.65,1409.1000000000001]
[19,null,{"$f":"C7*$K$3","v":2841.8500000000004},2490.4,2094.6750000000002,1816.65,1409.1000000000001]
[20,null,{"$f":"C8*$K$3","v":2841.8500000000004},2490.4,2094.6750000000002,1816.65,1409.1000000000001]
[21,null,{"$f":"C9*$K$3","v":2841.8500000000004},2490.4,2094.6750000000002,1816.65,1409.1000000000001]
[22,null,{"$f":"C10*$K$3","v":2841.8500000000004},2490.4,2094.6750000000002,1816.65,1409.1000000000001]
[23,null,{"$f":"C11*$K$3","v":2841.8500000000004},2490.4,2094.6750000000002,1816.65,1409.1000000000001]
[24,null,{"$f":"C12*$K$3","v":2841.8500000000004},2490.4,2094.6750000000002,1816.65,1409.1000000000001]
[25,null,{"$f":"C13*$K$3","v":3037.1000000000004},2662,2225.5750000000003,1929.95,1496.825]
[26,null,{"$f":"C14*$K$3","v":3037.1000000000004},2662,2225.5750000000003,1929.95,1496.825]
[27,null,{"$f":"C15*$K$3","v":3037.1000000000004},2662,2225.5750000000003,1929.95,1496.825]
[28,null,{"$f":"C16*$K$3","v":3037.1000000000004},2662,2225.5750000000003,1929.95,1496.825]
[29,null,{"$f":"C17*$K$3","v":3037.1000000000004},2662,2225.5750000000003,1929.95,1496.825]
[30,null,{"$f":"C18*$K$3","v":3378.3750000000005},2961.2000000000003,2456.5750000000003,2129.875,1652.2]
[31,null,{"$f":"C19*$K$3","v":3378.3750000000005},2961.2000000000003,2456.5750000000003,2129.875,1652.2]
[32,null,{"$f":"C20*$K$3","v":3378.3750000000005},2961.2000000000003,2456.5750000000003,2129.875,1652.2]
[33,null,{"$f":"C21*$K$3","v":3378.3750000000005},2961.2000000000003,2456.5750000000003,2129.875,1652.2]
[34,null,{"$f":"C22*$K$3","v":3378.3750000000005},2961.2000000000003,2456.5750000000003,2129.875,1652.2]
[35,null,{"$f":"C23*$K$3","v":3771.3500000000004},3305.5000000000005,2726.9,2364.1750000000002,1833.7]
[36,null,{"$f":"C24*$K$3","v":3771.3500000000004},3305.5000000000005,2726.9,2364.1750000000002,1833.7]
[37,null,{"$f":"C25*$K$3","v":3771.3500000000004},3305.5000000000005,2726.9,2364.1750000000002,1833.7]
[38,null,{"$f":"C26*$K$3","v":3771.3500000000004},3305.5000000000005,2726.9,2364.1750000000002,1833.7]
[39,null,{"$f":"C27*$K$3","v":3771.3500000000004},3305.5000000000005,2726.9,2364.1750000000002,1833.7]
[40,null,{"$f":"C28*$K$3","v":4225.6500000000005},3703.15,3041.2250000000004,2636.9750000000004,2045.4500000000003]
[41,null,{"$f":"C29*$K$3","v":4225.6500000000005},3703.15,3041.2250000000004,2636.9750000000004,2045.4500000000003]
[42,null,{"$f":"C30*$K$3","v":4225.6500000000005},3703.15,3041.2250000000004,2636.9750000000004,2045.4500000000003]
[43,null,{"$f":"C31*$K$3","v":4225.6500000000005},3703.15,3041.2250000000004,2636.9750000000004,2045.4500000000003]
[44,null,{"$f":"C32*$K$3","v":4225.6500000000005},3703.15,3041.2250000000004,2636.9750000000004,2045.4500000000003]
[45,null,{"$f":"C33*$K$3","v":4728.0750000000007},4144.8,3393.7750000000001,2942.7750000000001,2282.5]
[46,null,{"$f":"C34*$K$3","v":4728.0750000000007},4144.8,3393.7750000000001,2942.7750000000001,2282.5]
[47,null,{"$f":"C35*$K$3","v":4728.0750000000007},4144.8,3393.7750000000001,2942.7750000000001,2282.5]
[48,null,{"$f":"C36*$K$3","v":4728.0750000000007},4144.8,3393.7750000000001,2942.7750000000001,2282.5]
[49,null,{"$f":"C37*$K$3","v":4728.0750000000007},4144.8,3393.7750000000001,2942.7750000000001,2282.5]
[50,null,{"$f":"C38*$K$3","v":5295.9500000000007},4642.2750000000005,3791.4250000000002,3287.6250000000005,2550.0750000000003]
[51,null,{"$f":"C39*$K$3","v":5295.9500000000007},4642.2750000000005,3791.4250000000002,3287.6250000000005,2550.0750000000003]
[52,null,{"$f":"C40*$K$3","v":5295.9500000000007},4642.2750000000005,3791.4250000000002,3287.6250000000005,2550.0750000000003]
[53,null,{"$f":"C41*$K$3","v":5295.9500000000007},4642.2750000000005,3791.4250000000002,3287.6250000000005,2550.0750000000003]
[54,null,{"$f":"C42*$K$3","v":5295.9500000000007},4642.2750000000005,3791.4250000000002,3287.6250000000005,2550.0750000000003]
[55,null,{"$f":"C43*$K$3","v":5921.3},5190.3500000000004,4233.0750000000007,3670.9750000000004,2847.3500000000004]
[56,null,{"$f":"C44*$K$3","v":5921.3},5190.3500000000004,4233.0750000000007,3670.9750000000004,2847.3500000000004]
[57,null,{"$f":"C45*$K$3","v":5921.3},5190.3500000000004,4233.0750000000007,3670.9750000000004,2847.3500000000004]
[58,null,{"$f":"C46*$K$3","v":5921.3},5190.3500000000004,4233.0750000000007,3670.9750000000004,2847.3500000000004]
[59,null,{"$f":"C47*$K$3","v":5921.3},5190.3500000000004,4233.0750000000007,3670.9750000000004,2847.3500000000004]
[60,null,{"$f":"C48*$K$3","v":6337.3750000000009},5554.7250000000004,4527.05,3926.1750000000002,3045.0750000000003]
[61,null,{"$f":"C49*$K$3","v":7062.2750000000005},6190.5250000000005,5041.8500000000004,4371.9500000000007,3391.0250000000001]
[62,null,{"$f":"C50*$K$3","v":7846.3},6878.0250000000005,5600.375,4855.9500000000007,3766.1250000000005]
[63,null,{"$f":"C51*$K$3","v":8690},7617.2250000000004,6202.0750000000007,5377.625,4171.4750000000004]
[64,null,{"$f":"C52*$K$3","v":9593.375},8407.85,6847.2250000000004,5937.5250000000005,4605.1500000000005]
[65,null,{"$f":"C53*$K$3","v":10554.775000000001},9251,7536.3750000000009,6534.8250000000007,5068.25]
[66,null,{"$f":"C54*$K$3","v":11575.575000000001},10145.85,8270.0750000000007,7170.9000000000005,5561.05]
[67,null,{"$f":"C55*$K$3","v":12655.775000000001},11092.675000000001,9046.4000000000015,7844.1,6083.55]
[68,null,{"$f":"C56*$K$3","v":13794.550000000001},12090.925000000001,9866.1750000000011,8554.9750000000004,6634.6500000000005]
[69,null,{"$f":"C57*$K$3","v":14993.550000000001},13141.975,10729.95,9304.625,7215.7250000000004]
[70,null,{"$f":"C58*$K$3","v":16250.300000000001},14243.625000000002,11636.900000000001,10090.300000000001,7825.9500000000007]
[71,null,{"$f":"C59*$K$3","v":17568.100000000002},15398.35,12587.85,10915.575000000001,8464.7750000000015]
[72,null,{"$f":"C60*$K$3","v":18942.825000000001},16604.225000000002,13583.35,11777.975,9134.4000000000015]
[73,null,{"$f":"C61*$K$3","v":20378.600000000002},17862.625,14620.375000000002,12677.225,9832.0750000000007]
[74,null,{"$f":"C62*$K$3","v":21873.225000000002},19172.45,15702.500000000002,13615.525000000001,10559.45]
[75,null,{"$f":"C63*$K$3","v":23426.425000000003},20533.975000000002,16828.075000000001,14591.500000000002,11316.525000000001]
[76,null,{"$f":"C64*$K$3","v":23426.425000000003},20533.975000000002,16828.075000000001,14591.500000000002,11316.525000000001]
[77,null,{"$f":"C65*$K$3","v":23426.425000000003},20533.975000000002,16828.075000000001,14591.500000000002,11316.525000000001]
[78,null,{"$f":"C66*$K$3","v":23426.425000000003},20533.975000000002,16828.075000000001,14591.500000000002,11316.525000000001]
[79,null,{"$f":"C67*$K$3","v":23426.425000000003},20533.975000000002,16828.075000000001,14591.500000000002,11316.525000000001]
[80,null,{"$f":"C68*$K$3","v":23426.425000000003},20533.975000000002,16828.075000000001,14591.500000000002,11316.525000000001]
[81,null,{"$f":"C69*$K$3","v":23426.425000000003},20533.975000000002,16828.075000000001,14591.500000000002,11316.525000000001]
[82,null,{"$f":"C70*$K$3","v":23426.425000000003},20533.975000000002,16828.075000000001,14591.500000000002,11316.525000000001]
[83,null,{"$f":"C71*$K$3","v":23426.425000000003},20533.975000000002,16828.075000000001,14591.500000000002,11316.525000000001]
[84,"o más",{"$f":"C72*$K$3","v":23426.425000000003},20533.975000000002,16828.075000000001,14591.500000000002,11316.525000000001]
[1,"Hijo",{"$f":"C73*$K$3","v":1200.6500000000001},1052.7,891.55000000000007,773.57500000000005,600.32500000000005]
[2,"Hijos",{"$f":"C74*$K$3","v":2041.6000000000001},1789.4250000000002,1515.5250000000001,1314.2250000000001,1019.7]
[3,"Hijos o más",{"$f":"C75*$K$3","v":2881.1750000000002},2525.6000000000004,2139.5,1855.15,1438.5250000000001]
[]
["BUPA GLOBAL PREMIER"]
["TARIFAS TRIMESTRALES"]
[]
["EDAD",null,2000,3500,5000]
[18,null,{"$f":"C156*$K$3","v":1857.9},{"$f":"D156*$K$3","v":1685.7500000000002},1279.0250000000001,951.50000000000011,0]
[19,null,{"$f":"C157*$K$3","v":1857.9},1685.7500000000002,1279.0250000000001,951.50000000000011,0]
[20,null,{"$f":"C158*$K$3","v":1857.9},1685.7500000000002,1279.0250000000001,951.50000000000011,0]
[21,null,{"$f":"C159*$K$3","v":1857.9},1685.7500000000002,1279.0250000000001,951.50000000000011,0]
[22,null,{"$f":"C160*$K$3","v":1857.9},1685.7500000000002,1279.0250000000001,951.50000000000011,0]
[23,null,{"$f":"C161*$K$3","v":1857.9},1685.7500000000002,1279.0250000000001,951.50000000000011,0]
[24,null,{"$f":"C162*$K$3","v":1857.9},1685.7500000000002,1279.0250000000001,951.50000000000011,0]
[25,null,{"$f":"C163*$K$3","v":1984.9500000000003},1801.5250000000001,1352.7250000000001,1006.7750000000001,0]
[26,null,{"$f":"C164*$K$3","v":1984.9500000000003},1801.5250000000001,1352.7250000000001,1006.7750000000001,0]
[27,null,{"$f":"C165*$K$3","v":1984.9500000000003},1801.5250000000001,1352.7250000000001,1006.7750000000001,0]
[28,null,{"$f":"C166*$K$3","v":1984.9500000000003},1801.5250000000001,1352.7250000000001,1006.7750000000001,0]
[29,null,{"$f":"C167*$K$3","v":1984.9500000000003},1801.5250000000001,1352.7250000000001,1006.7750000000001,0]
[30,null,{"$f":"C168*$K$3","v":2208.5250000000001},2003.65,1485.2750000000001,1105.2250000000001,0]
[31,null,{"$f":"C169*$K$3","v":2208.5250000000001},2003.65,1485.2750000000001,1105.2250000000001,0]
[32,null,{"$f":"C170*$K$3","v":2208.5250000000001},2003.65,1485.2750000000001,1105.2250000000001,0]
[33,null,{"$f":"C171*$K$3","v":2208.5250000000001},2003.65,1485.2750000000001,1105.2250000000001,0]
[34,null,{"$f":"C172*$K$3","v":2208.5250000000001},2003.65,1485.2750000000001,1105.2250000000001,0]
[35,null,{"$f":"C173*$K$3","v":2464.5500000000002},2237.4,1641.4750000000001,1220.7250000000001,0]
[36,null,{"$f":"C174*$K$3","v":2464.5500000000002},2237.4,1641.4750000000001,1220.7250000000001,0]
[37,null,{"$f":"C175*$K$3","v":2464.5500000000002},2237.4,1641.4750000000001,1220.7250000000001,0]
[38,null,{"$f":"C176*$K$3","v":2464.5500000000002},2237.4,1641.4750000000001,1220.7250000000001,0]
[39,null,{"$f":"C177*$K$3","v":2464.5500000000002},2237.4,1641.4750000000001,1220.7250000000001,0]
[40,null,{"$f":"C178*$K$3","v":2761.8250000000003},2506.625,1824.9,1357.6750000000002,0]
[41,null,{"$f":"C179*$K$3","v":2761.8250000000003},2506.625,1824.9,1357.6750000000002,0]
[42,null,{"$f":"C180*$K$3","v":2761.8250000000003},2506.625,1824.9,1357.6750000000002,0]
[43,null,{"$f":"C181*$K$3","v":2761.8250000000003},2506.625,1824.9,1357.6750000000002,0]
[44,null,{"$f":"C182*$K$3","v":2761.8250000000003},2506.625,1824.9,1357.6750000000002,0]
[45,null,{"$f":"C183*$K$3","v":3091.2750000000001},2805.8250000000003,2031.4250000000002,1511.1250000000002,0]
[46,null,{"$f":"C184*$K$3","v":3091.2750000000001},2805.8250000000003,2031.4250000000002,1511.1250000000002,0]
[47,null,{"$f":"C185*$K$3","v":3091.2750000000001},2805.8250000000003,2031.4250000000002,1511.1250000000002,0]
[48,null,{"$f":"C186*$K$3","v":3091.2750000000001},2805.8250000000003,2031.4250000000002,1511.1250000000002,0]
[49,null,{"$f":"C187*$K$3","v":3091.2750000000001},2805.8250000000003,2031.4250000000002,1511.1250000000002,0]
[50,null,{"$f":"C188*$K$3","v":3462.2500000000005},3141.8750000000005,2265.7250000000004,1685.7500000000002,0]
[51,null,{"$f":"C189*$K$3","v":3462.2500000000005},3141.8750000000005,2265.7250000000004,1685.7500000000002,0]
[52,null,{"$f":"C190*$K$3","v":3462.2500000000005},3141.8750000000005,2265.7250000000004,1685.7500000000002,0]
[53,null,{"$f":"C191*$K$3","v":3462.2500000000005},3141.8750000000005,2265.7250000000004,1685.7500000000002,0]
[54,null,{"$f":"C192*$K$3","v":3462.2500000000005},3141.8750000000005,2265.7250000000004,1685.7500000000002,0]
[55,null,{"$f":"C193*$K$3","v":3870.6250000000005},3513.1250000000005,2526.7000000000003,1879.9,0]
[56,null,{"$f":"C194*$K$3","v":3870.6250000000005},3513.1250000000005,2526.7000000000003,1879.9,0]
[57,null,{"$f":"C195*$K$3","v":3870.6250000000005},3513.1250000000005,2526.7000000000003,1879.9,0]
[58,null,{"$f":"C196*$K$3","v":3870.6250000000005},3513.1250000000005,2526.7000000000003,1879.9,0]
[59,null,{"$f":"C197*$K$3","v":3870.6250000000005},3513.1250000000005,2526.7000000000003,1879.9,0]
[60,null,{"$f":"C198*$K$3","v":4142.875},3758.9750000000004,2701.3250000000003,2009.15,0]
[61,null,{"$f":"C199*$K$3","v":4616.7000000000007},4189.625,3005.7500000000005,2236.3000000000002,0]
[62,null,{"$f":"C200*$K$3","v":5128.2000000000007},4654.6500000000005,3337.9500000000003,2483.25,0]
[63,null,{"$f":"C201*$K$3","v":5679.85},5154.6000000000004,3697.3750000000005,2750.2750000000001,0]
[64,null,{"$f":"C202*$K$3","v":6270.0000000000009},5689.7500000000009,4082.9250000000002,3037.3750000000005,0]
[65,null,{"$f":"C203*$K$3","v":6898.3750000000009},6259.55,4494.6000000000004,3343.4500000000003,0]
[66,null,{"$f":"C204*$K$3","v":7566.35},6865.9250000000002,4933.5,3670.4250000000002,0]
[67,null,{"$f":"C205*$K$3","v":8272},7506.6750000000002,5398.5250000000005,4016.3750000000005,0]
[68,null,{"$f":"C206*$K$3","v":9016.1500000000015},8183.1750000000011,5891.05,4382.125,0]
[69,null,{"$f":"C207*$K$3","v":9799.9000000000015},8893.5,6408.8750000000009,4767.6750000000002,0]
[70,null,{"$f":"C208*$K$3","v":10621.050000000001},9639.3000000000011,6954.2000000000007,5173.5750000000007,0]
[71,null,{"$f":"C209*$K$3","v":11482.625000000002},10421.125,7525.6500000000005,5598.4500000000007,0]
[72,null,{"$f":"C210*$K$3","v":12381.875000000002},11236.225,8124.3250000000007,6043.4000000000005,0]
[73,null,{"$f":"C211*$K$3","v":13319.625000000002},12087.900000000001,8749.4000000000015,6508.1500000000005,0]
[74,null,{"$f":"C212*$K$3","v":14296.425000000001},12973.95,9401.7000000000007,6993.2500000000009,0]
[75,null,{"$f":"C213*$K$3","v":15312.275000000001},13896.025000000001,10080.400000000001,7498.1500000000005,0]
[76,null,{"$f":"C214*$K$3","v":15312.275000000001},13896.025000000001,10080.400000000001,7498.1500000000005,0]
[77,null,{"$f":"C215*$K$3","v":15312.275000000001},13896.025000000001,10080.400000000001,7498.1500000000005,0]
[78,null,{"$f":"C216*$K$3","v":15312.275000000001},13896.025000000001,10080.400000000001,7498.1500000000005,0]
[79,null,{"$f":"C217*$K$3","v":15312.275000000001},13896.025000000001,10080.400000000001,7498.1500000000005,0]
[80,null,{"$f":"C218*$K$3","v":15312.275000000001},13896.025000000001,10080.400000000001,7498.1500000000005,0]
[81,null,{"$f":"C219*$K$3","v":15312.275000000001},13896.025000000001,10080.400000000001,7498.1500000000005,0]
[82,null,{"$f":"C220*$K$3","v":15312.275000000001},13896.025000000001,10080.400000000001,7498.1500000000005,0]
[83,null,{"$f":"C221*$K$3","v":15312.275000000001},13896.025000000001,10080.400000000001,7498.1500000000005,0]
[84,"o más",{"$f":"C222*$K$3","v":15312.275000000001},13896.025000000001,10080.400000000001,7498.1500000000005,0]
[1,"Hijo",{"$f":"C223*$K$3","v":785.40000000000009},712.52500000000009,547.25,407.55,0]
[2,"Hijos",{"$f":"C224*$K$3","v":1334.575},1210.825,929.50000000000011,691.90000000000009,0]
[3,"Hijos o más",{"$f":"C225*$K$3","v":1883.4750000000001},1709.4,1312.575,976.80000000000007,0]
[]
["BUPA GLOBAL SELECT"]
["TARIFAS TRIMESTRALES"]
[]
["EDAD",null,2000,3500,5000]
[18,null,{"$f":"C307*$K$3","v":1264.7250000000001},{"$f":"D307*$K$3","v":1213.3000000000002},925.37500000000011,688.32500000000005,0]
[19,null,{"$f":"C308*$K$3","v":1264.7250000000001},1213.3000000000002,925.37500000000011,688.32500000000005,0]
[20,null,{"$f":"C309*$K$3","v":1264.7250000000001},1213.3000000000002,925.37500000000011,688.32500000000005,0]
[21,null,{"$f":"C310*$K$3","v":1264.7250000000001},1213.3000000000002,925.37500000000011,688.32500000000005,0]
[22,null,{"$f":"C311*$K$3","v":1264.7250000000001},1213.3000000000002,925.37500000000011,688.32500000000005,0]
[23,null,{"$f":"C312*$K$3","v":1264.7250000000001},1213.3000000000002,925.37500000000011,688.32500000000005,0]
[24,null,{"$f":"C313*$K$3","v":1264.7250000000001},1213.3000000000002,925.37500000000011,688.32500000000005,0]
[25,null,{"$f":"C314*$K$3","v":1364},1309,987.52500000000009,734.52500000000009,0]
[26,null,{"$f":"C315*$K$3","v":1364},1309,987.52500000000009,734.52500000000009,0]
[27,null,{"$f":"C316*$K$3","v":1364},1309,987.52500000000009,734.52500000000009,0]
[28,null,{"$f":"C317*$K$3","v":1364},1309,987.52500000000009,734.52500000000009,0]
[29,null,{"$f":"C318*$K$3","v":1364},1309,987.52500000000009,734.52500000000009,0]
[30,null,{"$f":"C319*$K$3","v":1539.7250000000001},1477.575,1097.8000000000002,817.02500000000009,0]
[31,null,{"$f":"C320*$K$3","v":1539.7250000000001},1477.575,1097.8000000000002,817.02500000000009,0]
[32,null,{"$f":"C321*$K$3","v":1539.7250000000001},1477.575,1097.8000000000002,817.02500000000009,0]
[33,null,{"$f":"C322*$K$3","v":1539.7250000000001},1477.575,1097.8000000000002,817.02500000000009,0]
[34,null,{"$f":"C323*$K$3","v":1539.7250000000001},1477.575,1097.8000000000002,817.02500000000009,0]
[35,null,{"$f":"C324*$K$3","v":1742.95},1672.5500000000002,1229.5250000000001,914.37500000000011,0]
[36,null,{"$f":"C325*$K$3","v":1742.95},1672.5500000000002,1229.5250000000001,914.37500000000011,0]
[37,null,{"$f":"C326*$K$3","v":1742.95},1672.5500000000002,1229.5250000000001,914.37500000000011,0]
[38,null,{"$f":"C327*$K$3","v":1742.95},1672.5500000000002,1229.5250000000001,914.37500000000011,0]
[39,null,{"$f":"C328*$K$3","v":1742.95},1672.5500000000002,1229.5250000000001,914.37500000000011,0]
[40,null,{"$f":"C329*$K$3","v":1977.2500000000002},1896.95,1382.9750000000001,1029.325,0]
[41,null,{"$f":"C330*$K$3","v":1977.2500000000002},1896.95,1382.9750000000001,1029.325,0]
[42,null,{"$f":"C331*$K$3","v":1977.2500000000002},1896.95,1382.9750000000001,1029.325,0]
[43,null,{"$f":"C332*$K$3","v":1977.2500000000002},1896.95,1382.9750000000001,1029.325,0]
[44,null,{"$f":"C333*$K$3","v":1977.2500000000002},1896.95,1382.9750000000001,1029.325,0]
[45,null,{"$f":"C334*$K$3","v":2237.9500000000003},2147.4750000000004,1557.325,1159.125,0]
[46,null,{"$f":"C335*$K$3","v":2237.9500000000003},2147.4750000000004,1557.325,1159.125,0]
[47,null,{"$f":"C336*$K$3","v":2237.9500000000003},2147.4750000000004,1557.325,1159.125,0]
[48,null,{"$f":"C337*$K$3","v":2237.9500000000003},2147.4750000000004,1557.325,1159.125,0]
[49,null,{"$f":"C338*$K$3","v":2237.9500000000003},2147.4750000000004,1557.325,1159.125,0]
[50,null,{"$f":"C339*$K$3","v":2531.9250000000002},2429.625,1754.7750000000001,1306.25,0]
[51,null,{"$f":"C340*$K$3","v":2531.9250000000002},2429.625,1754.7750000000001,1306.25,0]
[52,null,{"$f":"C341*$K$3","v":2531.9250000000002},2429.625,1754.7750000000001,1306.25,0]
[53,null,{"$f":"C342*$K$3","v":2531.9250000000002},2429.625,1754.7750000000001,1306.25,0]
[54,null,{"$f":"C343*$K$3","v":2531.9250000000002},2429.625,1754.7750000000001,1306.25,0]
[55,null,{"$f":"C344*$K$3","v":2855.8750000000005},2740.65,1974.5000000000002,1468.7750000000001,0]
[56,null,{"$f":"C345*$K$3","v":2855.8750000000005},2740.65,1974.5000000000002,1468.7750000000001,0]
[57,null,{"$f":"C346*$K$3","v":2855.8750000000005},2740.65,1974.5000000000002,1468.7750000000001,0]
[58,null,{"$f":"C347*$K$3","v":2855.8750000000005},2740.65,1974.5000000000002,1468.7750000000001,0]
[59,null,{"$f":"C348*$K$3","v":2855.8750000000005},2740.65,1974.5000000000002,1468.7750000000001,0]
[60,null,{"$f":"C349*$K$3","v":3072.3},2948.0000000000005,2122.1750000000002,1578.5000000000002,0]
[61,null,{"$f":"C350*$K$3","v":3448.7750000000001},3308.8,2379.3000000000002,1769.6250000000002,0]
[62,null,{"$f":"C351*$K$3","v":3856.6000000000004},3700.9500000000003,2659.5250000000001,1978.3500000000001,0]
[63,null,{"$f":"C352*$K$3","v":4295.2250000000004},4120.875,2962.0250000000001,2204.125,0]
[64,null,{"$f":"C353*$K$3","v":4764.375},4571.875,3288.1750000000002,2446.125,0]
[65,null,{"$f":"C354*$K$3","v":5265.4250000000002},5051.2000000000007,3635.5000000000005,2704.9,0]
[66,null,{"$f":"C355*$K$3","v":5797.0000000000009},5561.3250000000007,4006.4750000000004,2980.4500000000003,0]
[67,null,{"$f":"C356*$K$3","v":6359.6500000000005},6101.1500000000005,4399.4500000000007,3272.5000000000005,0]
[68,null,{"$f":"C357*$K$3","v":6952.55},6671.2250000000004,4814.9750000000004,3581.8750000000005,0]
[69,null,{"$f":"C358*$K$3","v":7578.1750000000002},7270.7250000000004,5253.05,3908.0250000000001,0]
[70,null,{"$f":"C359*$K$3","v":8234.0500000000011},7899.9250000000011,5714.5000000000009,4250.4000000000005,0]
[71,null,{"$f":"C360*$K$3","v":8919.9000000000015},8559.1,6197.1250000000009,4609.2750000000005,0]
[72,null,{"$f":"C361*$K$3","v":9637.6500000000015},9247.1500000000015,6703.4000000000005,4986.0250000000005,0]
[73,null,{"$f":"C362*$K$3","v":10386.75},9965.4500000000007,7231.4000000000005,5379.2750000000005,0]
[74,null,{"$f":"C363*$K$3","v":11166.650000000001},10714,7783.05,5789.3,0]
[75,null,{"$f":"C364*$K$3","v":11977.900000000001},11491.975,8356.1500000000015,6215.8250000000007,0]
[76,null,{"$f":"C365*$K$3","v":11977.900000000001},11491.975,8356.1500000000015,6215.8250000000007,0]
[77,null,{"$f":"C366*$K$3","v":11977.900000000001},11491.975,8356.1500000000015,6215.8250000000007,0]
[78,null,{"$f":"C367*$K$3","v":11977.900000000001},11491.975,8356.1500000000015,6215.8250000000007,0]
[79,null,{"$f":"C368*$K$3","v":11977.900000000001},11491.975,8356.1500000000015,6215.8250000000007,0]
[80,null,{"$f":"C369*$K$3","v":11977.900000000001},11491.975,8356.1500000000015,6215.8250000000007,0]
[81,null,{"$f":"C370*$K$3","v":11977.900000000001},11491.975,8356.1500000000015,6215.8250000000007,0]
[82,null,{"$f":"C371*$K$3","v":11977.900000000001},11491.975,8356.1500000000015,6215.8250000000007,0]
[83,null,{"$f":"C372*$K$3","v":11977.900000000001},11491.975,8356.1500000000015,6215.8250000000007,0]
[84,"o más",{"$f":"C373*$K$3","v":11977.900000000001},11491.975,8356.1500000000015,6215.8250000000007,0]
[1,"Hijo",{"$f":"C374*$K$3","v":591.25},568.15000000000009,439.17500000000001,327.25,0]
[2,"Hijos",{"$f":"C375*$K$3","v":1004.8500000000001},964.15000000000009,745.80000000000007,555.22500000000002,0]
[3,"Hijos o más",{"$f":"C376*$K$3","v":1418.1750000000002},1361.5250000000001,1051.875,782.65000000000009,0]
[]
[]
[]
["BUPA GLOBAL ULTIMATE"]
["TARIFAS ANUALES"]
[]
["EDAD",null,0,1000,2000,null,null,null,"TARIFA BASE",null,null,null,"TARIFAS BASE CON DESCUENTO"]
[18,null,{"$f":"M912","v":24123},{"$f":"N912","v":15565},0,null,null,null,24123,15565,null,null,{"$f":"I912*$O$4","v":24123},{"$f":"J912*$O$4","v":15565},0]
[19,null,{"$f":"M913","v":24123},{"$f":"N913","v":15565},{"$f":"O913","v":0},null,null,null,24123,15565,null,null,{"$f":"I913*$O$4","v":24123},{"$f":"J913*$O$4","v":15565},{"$f":"K913*$O$4","v":0}]
[20,null,24123,15565,0,null,null,null,24123,15565,null,null,24123,15565,0]
[21,null,24123,15565,0,null,null,null,24123,15565,null,null,24123,15565,0]
[22,null,24123,15565,0,null,null,null,24123,15565,null,null,24123,15565,0]
[23,null,24123,15565,0,null,null,null,24123,15565,null,null,24123,15565,0]
[24,null,24123,15565,0,null,null,null,24123,15565,null,null,24123,15565,0]
[25,null,25866,16689,0,null,null,null,25866,16689,null,null,25866,16689,0]
[26,null,25866,16689,0,null,null,null,25866,16689,null,null,25866,16689,0]
[27,null,25866,16689,0,null,null,null,25866,16689,null,null,25866,16689,0]
[28,null,25866,16689,0,null,null,null,25866,16689,null,null,25866,16689,0]
[29,null,25866,16689,0,null,null,null,25866,16689,null,null,25866,16689,0]
[30,null,28872,18629,0,null,null,null,28872,18629,null,null,28872,18629,0]
[31,null,28872,18629,0,null,null,null,28872,18629,null,null,28872,18629,0]
[32,null,28872,18629,0,null,null,null,28872,18629,null,null,28872,18629,0]
[33,null,28872,18629,0,null,null,null,28872,18629,null,null,28872,18629,0]
[34,null,28872,18629,0,null,null,null,28872,18629,null,null,28872,18629,0]
[35,null,32296,20837,0,null,null,null,32296,20837,null,null,32296,20837,0]
[36,null,32296,20837,0,null,null,null,32296,20837,null,null,32296,20837,0]
[37,null,32296,20837,0,null,null,null,32296,20837,null,null,32296,20837,0]
[38,null,32296,20837,0,null,null,null,32296,20837,null,null,32296,20837,0]
[39,null,32296,20837,0,null,null,null,32296,20837,null,null,32296,20837,0]
[40,null,36208,23360,0,null,null,null,36208,23360,null,null,36208,23360,0]
[41,null,36208,23360,0,null,null,null,36208,23360,null,null,36208,23360,0]
[42,null,36208,23360,0,null,null,null,36208,23360,null,null,36208,23360,0]
[43,null,36208,23360,0,null,null,null,36208,23360,null,null,36208,23360,0]
[44,null,36208,23360,0,null,null,null,36208,23360,null,null,36208,23360,0]
[45,null,40528,26149,0,null,null,null,40528,26149,null,null,40528,26149,0]
[46,null,40528,26149,0,null,null,null,40528,26149,null,null,40528,26149,0]
[47,null,40528,26149,0,null,null,null,40528,26149,null,null,40528,26149,0]
[48,null,40528,26149,0,null,null,null,40528,26149,null,null,40528,26149,0]
[49,null,40528,26149,0,null,null,null,40528,26149,null,null,40528,26149,0]
[50,null,45358,29266,0,null,null,null,45358,29266,null,null,45358,29266,0]
[51,null,45358,29266,0,null,null,null,45358,29266,null,null,45358,29266,0]
[52,null,45358,29266,0,null,null,null,45358,29266,null,null,45358,29266,0]
[53,null,45358,29266,0,null,null,null,45358,29266,null,null,45358,29266,0]
[54,null,45358,29266,0,null,null,null,45358,29266,null,null,45358,29266,0]
[55,null,50664,32685,0,null,null,null,50664,32685,null,null,50664,32685,0]
[56,null,50664,32685,0,null,null,null,50664,32685,null,null,50664,32685,0]
[57,null,50664,32685,0,null,null,null,50664,32685,null,null,50664,32685,0]
[58,null,50664,32685,0,null,null,null,50664,32685,null,null,50664,32685,0]
[59,null,50664,32685,0,null,null,null,50664,32685,null,null,50664,32685,0]
[60,null,54178,34955,0,null,null,null,54178,34955,null,null,54178,34955,0]
[61,null,60293,38899,0,null,null,null,60293,38899,null,null,60293,38899,0]
[62,null,66881,43151,0,null,null,null,66881,43151,null,null,66881,43151,0]
[63,null,73954,47714,0,null,null,null,73954,47714,null,null,73954,47714,0]
[64,null,81503,52583,0,null,null,null,81503,52583,null,null,81503,52583,0]
[65,null,89534,57766,0,null,null,null,89534,57766,null,null,89534,57766,0]
[66,null,98046,63255,0,null,null,null,98046,63255,null,null,98046,63255,0]
[67,null,107032,69055,0,null,null,null,107032,69055,null,null,107032,69055,0]
[68,null,116499,75162,0,null,null,null,116499,75162,null,null,116499,75162,0]
[69,null,126450,81584,0,null,null,null,126450,81584,null,null,126450,81584,0]
[70,null,136873,88307,0,null,null,null,136873,88307,null,null,136873,88307,0]
[71,null,147784,95344,0,null,null,null,147784,95344,null,null,147784,95344,0]
[72,null,159169,102691,0,null,null,null,159169,102691,null,null,159169,102691,0]
[73,null,171034,110348,0,null,null,null,171034,110348,null,null,171034,110348,0]
[74,null,183378,118311,0,null,null,null,183378,118311,null,null,183378,118311,0]
[75,null,196205,126586,0,null,null,null,196205,126586,null,null,196205,126586,0]
[76,null,196205,126586,0,null,null,null,196205,126586,null,null,196205,126586,0]
[77,null,196205,126586,0,null,null,null,196205,126586,null,null,196205,126586,0]
[78,null,196205,126586,0,null,null,null,196205,126586,null,null,196205,126586,0]
[79,null,196205,126586,0,null,null,null,196205,126586,null,null,196205,126586,0]
[80,null,196205,126586,0,null,null,null,196205,126586,null,null,196205,126586,0]
[81,null,196205,126586,0,null,null,null,196205,126586,null,null,196205,126586,0]
[82,null,196205,126586,0,null,null,null,196205,126586,null,null,196205,126586,0]
[83,null,{"$f":"M977","v":196205},{"$f":"N977","v":126586},{"$f":"O977","v":0},null,null,null,196205,126586,null,null,{"$f":"I977*$O$4","v":196205},{"$f":"J977*$O$4","v":126586},{"$f":"K977*$O$4","v":0}]
[84,"o más",196205,126586,0,null,null,null,196205,126586,null,null,196205,126586,0]
[1,"Hijo",10149,6547,0,null,null,null,10149,6547,null,null,10149,6547,0]
[2,"Hijos",17246,11128,0,null,null,null,17246,11128,null,null,17246,11128,0]
[3,"Hijos o más",24347,15709,0,null,null,null,24347,15709,null,null,24347,15709,0]
[]
["BUPA GLOBAL ULTIMATE - MENSUALES"]
[]
["EDAD",null,0,1000,2000]
[18,null,{"$f":"C912*$K$2","v":2251.48},{"$f":"D912*$K$2","v":1452.7333333333333},0,0,0]
[19,null,{"$f":"C913*$K$2","v":2251.48},1452.7333333333333,0,0,0]
[20,null,{"$f":"C914*$K$2","v":2251.48},1452.7333333333333,0,0,0]
[21,null,{"$f":"C915*$K$2","v":2251.48},1452.7333333333333,0,0,0]
[22,null,{"$f":"C916*$K$2","v":2251.48},1452.7333333333333,0,0,0]
[23,null,{"$f":"C917*$K$2","v":2251.48},1452.7333333333333,0,0,0]
[24,null,{"$f":"C918*$K$2","v":2251.48},1452.7333333333333,0,0,0]
[25,null,{"$f":"C919*$K$2","v":2414.1600000000003},1557.64,0,0,0]
[26,null,{"$f":"C920*$K$2","v":2414.1600000000003},1557.64,0,0,0]
[27,null,{"$f":"C921*$K$2","v":2414.1600000000003},1557.64,0,0,0]
[28,null,{"$f":"C922*$K$2","v":2414.1600000000003},1557.64,0,0,0]
[29,null,{"$f":"C923*$K$2","v":2414.1600000000003},1557.64,0,0,0]
[30,null,{"$f":"C924*$K$2","v":2694.7200000000003},1738.7066666666667,0,0,0]
[31,null,{"$f":"C925*$K$2","v":2694.7200000000003},1738.7066666666667,0,0,0]
[32,null,{"$f":"C926*$K$2","v":2694.7200000000003},1738.7066666666667,0,0,0]
[33,null,{"$f":"C927*$K$2","v":2694.7200000000003},1738.7066666666667,0,0,0]
[34,null,{"$f":"C928*$K$2","v":2694.7200000000003},1738.7066666666667,0,0,0]
[35,null,{"$f":"C929*$K$2","v":3014.2933333333335},1944.7866666666669,0,0,0]
[36,null,{"$f":"C930*$K$2","v":3014.2933333333335},1944.7866666666669,0,0,0]
[37,null,{"$f":"C931*$K$2","v":3014.2933333333335},1944.7866666666669,0,0,0]
[38,null,{"$f":"C932*$K$2","v":3014.2933333333335},1944.7866666666669,0,0,0]
[39,null,{"$f":"C933*$K$2","v":3014.2933333333335},1944.7866666666669,0,0,0]
[40,null,{"$f":"C934*$K$2","v":3379.4133333333334},2180.2666666666669,0,0,0]
[41,null,{"$f":"C935*$K$2","v":3379.4133333333334},2180.2666666666669,0,0,0]
[42,null,{"$f":"C936*$K$2","v":3379.4133333333334},2180.2666666666669,0,0,0]
[43,null,{"$f":"C937*$K$2","v":3379.4133333333334},2180.2666666666669,0,0,0]
[44,null,{"$f":"C938*$K$2","v":3379.4133333333334},2180.2666666666669,0,0,0]
[45,null,{"$f":"C939*$K$2","v":3782.6133333333337},2440.5733333333333,0,0,0]
[46,null,{"$f":"C940*$K$2","v":3782.6133333333337},2440.5733333333333,0,0,0]
[47,null,{"$f":"C941*$K$2","v":3782.6133333333337},2440.5733333333333,0,0,0]
[48,null,{"$f":"C942*$K$2","v":3782.6133333333337},2440.5733333333333,0,0,0]
[49,null,{"$f":"C943*$K$2","v":3782.6133333333337},2440.5733333333333,0,0,0]
[50,null,{"$f":"C944*$K$2","v":4233.4133333333339},2731.4933333333333,0,0,0]
[51,null,{"$f":"C945*$K$2","v":4233.4133333333339},2731.4933333333333,0,0,0]
[52,null,{"$f":"C946*$K$2","v":4233.4133333333339},2731.4933333333333,0,0,0]
[53,null,{"$f":"C947*$K$2","v":4233.4133333333339},2731.4933333333333,0,0,0]
[54,null,{"$f":"C948*$K$2","v":4233.4133333333339},2731.4933333333333,0,0,0]
[55,null,{"$f":"C949*$K$2","v":4728.6400000000003},3050.6000000000004,0,0,0]
[56,null,{"$f":"C950*$K$2","v":4728.6400000000003},3050.6000000000004,0,0,0]
[57,null,{"$f":"C951*$K$2","v":4728.6400000000003},3050.6000000000004,0,0,0]
[58,null,{"$f":"C952*$K$2","v":4728.6400000000003},3050.6000000000004,0,0,0]
[59,null,{"$f":"C953*$K$2","v":4728.6400000000003},3050.6000000000004,0,0,0]
[60,null,{"$f":"C954*$K$2","v":5056.6133333333337},3262.4666666666667,0,0,0]
[61,null,{"$f":"C955*$K$2","v":5627.3466666666673},3630.5733333333337,0,0,0]
[62,null,{"$f":"C956*$K$2","v":6242.2266666666674},4027.4266666666667,0,0,0]
[63,null,{"$f":"C957*$K$2","v":6902.3733333333339},4453.3066666666673,0,0,0]
[64,null,{"$f":"C958*$K$2","v":7606.9466666666667},4907.7466666666669,0,0,0]
[65,null,{"$f":"C959*$K$2","v":8356.5066666666662},5391.4933333333338,0,0,0]
[66,null,{"$f":"C960*$K$2","v":9150.9600000000009},5903.8,0,0,0]
[67,null,{"$f":"C961*$K$2","v":9989.6533333333336},6445.1333333333332,0,0,0]
[68,null,{"$f":"C962*$K$2","v":10873.24},7015.12,0,0,0]
[69,null,{"$f":"C963*$K$2","v":11802},7614.5066666666671,0,0,0]
[70,null,{"$f":"C964*$K$2","v":12774.813333333334},8241.9866666666676,0,0,0]
[71,null,{"$f":"C965*$K$2","v":13793.173333333334},8898.7733333333344,0,0,0]
[72,null,{"$f":"C966*$K$2","v":14855.773333333334},9584.4933333333338,0,0,0]
[73,null,{"$f":"C967*$K$2","v":15963.173333333334},10299.146666666667,0,0,0]
[74,null,{"$f":"C968*$K$2","v":17115.280000000002},11042.36,0,0,0]
[75,null,{"$f":"C969*$K$2","v":18312.466666666667},11814.693333333335,0,0,0]
[76,null,{"$f":"C970*$K$2","v":18312.466666666667},11814.693333333335,0,0,0]
[77,null,{"$f":"C971*$K$2","v":18312.466666666667},11814.693333333335,0,0,0]
[78,null,{"$f":"C972*$K$2","v":18312.466666666667},11814.693333333335,0,0,0]
[79,null,{"$f":"C973*$K$2","v":18312.466666666667},11814.693333333335,0,0,0]
[80,null,{"$f":"C974*$K$2","v":18312.466666666667},11814.693333333335,0]
[81,null,{"$f":"C975*$K$2","v":18312.466666666667},11814.693333333335,0]
[82,null,{"$f":"C976*$K$2","v":18312.466666666667},11814.693333333335,0]
[83,null,{"$f":"C977*$K$2","v":18312.466666666667},11814.693333333335,0]
[84,"o más",{"$f":"C978*$K$2","v":18312.466666666667},11814.693333333335,0,0,0]
[1,"Hijo",{"$f":"C979*$K$2","v":947.24},611.0533333333334,0,0,0]
[2,"Hijos",{"$f":"C980*$K$2","v":1609.6266666666668},1038.6133333333335,0,0,0]
[3,"Hijos o más",{"$f":"C981*$K$2","v":2272.3866666666668},1466.1733333333334,0,0,0]
[]
["BUPA GLOBAL ULTIMATE"]
["TARIFAS TRIMESTRALES"]
[]
["EDAD",null,0,1000,2000]
[18,null,{"$f":"C912*$K$3","v":6633.8250000000007},{"$f":"D912*$K$3","v":4280.375},0,{"$f":"F912*$K$4","v":0},0]
[19,null,{"$f":"C913*$K$3","v":6633.8250000000007},4280.375,0,{"$f":"F913*$K$4","v":0},0]
[20,null,{"$f":"C914*$K$3","v":6633.8250000000007},4280.375,0,{"$f":"F914*$K$4","v":0},0]
[21,null,{"$f":"C915*$K$3","v":6633.8250000000007},4280.375,0,{"$f":"F915*$K$4","v":0},0]
[22,null,{"$f":"C916*$K$3","v":6633.8250000000007},4280.375,0,{"$f":"F916*$K$4","v":0},0]
[23,null,{"$f":"C917*$K$3","v":6633.8250000000007},4280.375,0,{"$f":"F917*$K$4","v":0},0]
[24,null,{"$f":"C918*$K$3","v":6633.8250000000007},4280.375,0,{"$f":"F918*$K$4","v":0},0]
[25,null,{"$f":"C919*$K$3","v":7113.1500000000005},4589.4750000000004,0,{"$f":"F919*$K$4","v":0},0]
[26,null,{"$f":"C920*$K$3","v":7113.1500000000005},4589.4750000000004,0,{"$f":"F920*$K$4","v":0},0]
[27,null,{"$f":"C921*$K$3","v":7113.1500000000005},4589.4750000000004,0,{"$f":"F921*$K$4","v":0},0]
[28,null,{"$f":"C922*$K$3","v":7113.1500000000005},4589.4750000000004,0,{"$f":"F922*$K$4","v":0},0]
[29,null,{"$f":"C923*$K$3","v":7113.1500000000005},4589.4750000000004,0,{"$f":"F923*$K$4","v":0},0]
[30,null,{"$f":"C924*$K$3","v":7939.8000000000011},5122.9750000000004,0,{"$f":"F924*$K$4","v":0},0]
[31,null,{"$f":"C925*$K$3","v":7939.8000000000011},5122.9750000000004,0,{"$f":"F925*$K$4","v":0},0]
[32,null,{"$f":"C926*$K$3","v":7939.8000000000011},5122.9750000000004,0,{"$f":"F926*$K$4","v":0},0]
[33,null,{"$f":"C927*$K$3","v":7939.8000000000011},5122.9750000000004,0,{"$f":"F927*$K$4","v":0},0]
[34,null,{"$f":"C928*$K$3","v":7939.8000000000011},5122.9750000000004,0,{"$f":"F928*$K$4","v":0},0]
[35,null,{"$f":"C929*$K$3","v":8881.4000000000015},5730.1750000000002,0,{"$f":"F929*$K$4","v":0},0]
[36,null,{"$f":"C930*$K$3","v":8881.4000000000015},5730.1750000000002,0,{"$f":"F930*$K$4","v":0},0]
[37,null,{"$f":"C931*$K$3","v":8881.4000000000015},5730.1750000000002,0,{"$f":"F931*$K$4","v":0},0]
[38,null,{"$f":"C932*$K$3","v":8881.4000000000015},5730.1750000000002,0,{"$f":"F932*$K$4","v":0},0]
[39,null,{"$f":"C933*$K$3","v":8881.4000000000015},5730.1750000000002,0,{"$f":"F933*$K$4","v":0},0]
[40,null,{"$f":"C934*$K$3","v":9957.2000000000007},6424.0000000000009,0,{"$f":"F934*$K$4","v":0},0]
[41,null,{"$f":"C935*$K$3","v":9957.2000000000007},6424.0000000000009,0,{"$f":"F935*$K$4","v":0},0]
[42,null,{"$f":"C936*$K$3","v":9957.2000000000007},6424.0000000000009,0,{"$f":"F936*$K$4","v":0},0]
[43,null,{"$f":"C937*$K$3","v":9957.2000000000007},6424.0000000000009,0,{"$f":"F937*$K$4","v":0},0]
[44,null,{"$f":"C938*$K$3","v":9957.2000000000007},6424.0000000000009,0,{"$f":"F938*$K$4","v":0},0]
[45,null,{"$f":"C939*$K$3","v":11145.2},7190.9750000000004,0,{"$f":"F939*$K$4","v":0},0]
[46,null,{"$f":"C940*$K$3","v":11145.2},7190.9750000000004,0,{"$f":"F940*$K$4","v":0},0]
[47,null,{"$f":"C941*$K$3","v":11145.2},7190.9750000000004,0,{"$f":"F941*$K$4","v":0},0]
[48,null,{"$f":"C942*$K$3","v":11145.2},7190.9750000000004,0,{"$f":"F942*$K$4","v":0},0]
[49,null,{"$f":"C943*$K$3","v":11145.2},7190.9750000000004,0,{"$f":"F943*$K$4","v":0},0]
[50,null,{"$f":"C944*$K$3","v":12473.45},8048.1500000000005,0,{"$f":"F944*$K$4","v":0},0]
[51,null,{"$f":"C945*$K$3","v":12473.45},8048.1500000000005,0,{"$f":"F945*$K$4","v":0},0]
[52,null,{"$f":"C946*$K$3","v":12473.45},8048.1500000000005,0,{"$f":"F946*$K$4","v":0},0]
[53,null,{"$f":"C947*$K$3","v":12473.45},8048.1500000000005,0,{"$f":"F947*$K$4","v":0},0]
[54,null,{"$f":"C948*$K$3","v":12473.45},8048.1500000000005,0,{"$f":"F948*$K$4","v":0},0]
[55,null,{"$f":"C949*$K$3","v":13932.6},8988.375,0,{"$f":"F949*$K$4","v":0},0]
[56,null,{"$f":"C950*$K$3","v":13932.6},8988.375,0,{"$f":"F950*$K$4","v":0},0]
[57,null,{"$f":"C951*$K$3","v":13932.6},8988.375,0,{"$f":"F951*$K$4","v":0},0]
[58,null,{"$f":"C952*$K$3","v":13932.6},8988.375,0,{"$f":"F952*$K$4","v":0},0]
[59,null,{"$f":"C953*$K$3","v":13932.6},8988.375,0,{"$f":"F953*$K$4","v":0},0]
[60,null,{"$f":"C954*$K$3","v":14898.95},9612.625,0,{"$f":"F954*$K$4","v":0},0]
[61,null,{"$f":"C955*$K$3","v":16580.575000000001},10697.225,0,{"$f":"F955*$K$4","v":0},0]
[62,null,{"$f":"C956*$K$3","v":18392.275000000001},11866.525000000001,0,{"$f":"F956*$K$4","v":0},0]
[63,null,{"$f":"C957*$K$3","v":20337.350000000002},13121.35,0,{"$f":"F957*$K$4","v":0},0]
[64,null,{"$f":"C958*$K$3","v":22413.325000000001},14460.325000000001,0,{"$f":"F958*$K$4","v":0},0]
[65,null,{"$f":"C959*$K$3","v":24621.850000000002},15885.650000000001,0,{"$f":"F959*$K$4","v":0},0]
[66,null,{"$f":"C960*$K$3","v":26962.65},17395.125,0,{"$f":"F960*$K$4","v":0},0]
[67,null,{"$f":"C961*$K$3","v":29433.800000000003},18990.125,0,{"$f":"F961*$K$4","v":0},0]
[68,null,{"$f":"C962*$K$3","v":32037.225000000002},20669.550000000003,0,{"$f":"F962*$K$4","v":0},0]
[69,null,{"$f":"C963*$K$3","v":34773.75},22435.600000000002,0,{"$f":"F963*$K$4","v":0},0]
[70,null,{"$f":"C964*$K$3","v":37640.075000000004},24284.425000000003,0,{"$f":"F964*$K$4","v":0},0]
[71,null,{"$f":"C965*$K$3","v":40640.600000000006},26219.600000000002,0,{"$f":"F965*$K$4","v":0},0]
[72,null,{"$f":"C966*$K$3","v":43771.475000000006},28240.025000000001,0,{"$f":"F966*$K$4","v":0},0]
[73,null,{"$f":"C967*$K$3","v":47034.350000000006},30345.7,0,{"$f":"F967*$K$4","v":0},0]
[74,null,{"$f":"C968*$K$3","v":50428.950000000004},32535.525000000001,0,{"$f":"F968*$K$4","v":0},0]
[75,null,{"$f":"C969*$K$3","v":53956.375000000007},34811.15,0,{"$f":"F969*$K$4","v":0},0]
[76,null,{"$f":"C970*$K$3","v":53956.375000000007},34811.15,0,{"$f":"F970*$K$4","v":0},0]
[77,null,{"$f":"C971*$K$3","v":53956.375000000007},34811.15,0,{"$f":"F971*$K$4","v":0},0]
[78,null,{"$f":"C972*$K$3","v":53956.375000000007},34811.15,0,{"$f":"F972*$K$4","v":0},0]
[79,null,{"$f":"C973*$K$3","v":53956.375000000007},34811.15,0,{"$f":"F973*$K$4","v":0},0]
[80,null,{"$f":"C974*$K$3","v":53956.375000000007},34811.15,0,{"$f":"F974*$K$4","v":0},0]
[81,null,{"$f":"C975*$K$3","v":53956.375000000007},34811.15,0,{"$f":"F975*$K$4","v":0},0]
[82,null,{"$f":"C976*$K$3","v":53956.375000000007},34811.15,0,{"$f":"F976*$K$4","v":0},0]
[83,null,{"$f":"C977*$K$3","v":53956.375000000007},34811.15,0,{"$f":"F977*$K$4","v":0},0]
[84,"o más",{"$f":"C978*$K$3","v":53956.375000000007},34811.15,0,{"$f":"F978*$K$4","v":0},0]
[1,"Hijo",{"$f":"C979*$K$3","v":2790.9750000000004},1800.4250000000002,0,{"$f":"F979*$K$4","v":0},0]
[2,"Hijos",{"$f":"C980*$K$3","v":4742.6500000000005},3060.2000000000003,0,{"$f":"F980*$K$4","v":0},0]
[3,"Hijos o más",{"$f":"C981*$K$3","v":6695.4250000000002},4319.9750000000004,0,{"$f":"F981*$K$4","v":0},0]
[]
[]
[]
["BUPA GLOBAL MM"]
["TARIFAS ANUALES"]
[]
["EDAD",null,7500,10000,20000,null,null,null,"TARIFAS BASE",null,null,null,null,"TARIFAS CON DESCUENTO"]
[18,null,{"$f":"N1138","v":3303},{"$f":"O1138","v":2809},{"$f":"P1138","v":2177},null,null,null,3303,2809,2177,null,null,{"$f":"I1138*$S$4","v":3303},{"$f":"J1138*$S$4","v":2809},{"$f":"K1138*$S$4","v":2177}]
[19,null,{"$f":"N1139","v":3303},{"$f":"O1139","v":2809},{"$f":"P1139","v":2177},null,null,null,3303,2809,2177,null,null,{"$f":"I1139*$S$4","v":3303},{"$f":"J1139*$S$4","v":2809},{"$f":"K1139*$S$4","v":2177}]
[20,null,3303,2809,2177,null,null,null,3303,2809,2177,null,null,3303,2809,2177]
[21,null,3303,2809,2177,null,null,null,3303,2809,2177,null,null,3303,2809,2177]
[22,null,3303,2809,2177,null,null,null,3303,2809,2177,null,null,3303,2809,2177]
[23,null,3303,2809,2177,null,null,null,3303,2809,2177,null,null,3303,2809,2177]
[24,null,3303,2809,2177,null,null,null,3303,2809,2177,null,null,3303,2809,2177]
[25,null,3510,3005,2307,null,null,null,3510,3005,2307,null,null,3510,3005,2307]
[26,null,3510,3005,2307,null,null,null,3510,3005,2307,null,null,3510,3005,2307]
[27,null,3510,3005,2307,null,null,null,3510,3005,2307,null,null,3510,3005,2307]
[28,null,3510,3005,2307,null,null,null,3510,3005,2307,null,null,3510,3005,2307]
[29,null,3510,3005,2307,null,null,null,3510,3005,2307,null,null,3510,3005,2307]
[30,null,3881,3350,2550,null,null,null,3881,3350,2550,null,null,3881,3350,2550]
[31,null,3881,3350,2550,null,null,null,3881,3350,2550,null,null,3881,3350,2550]
[32,null,3881,3350,2550,null,null,null,3881,3350,2550,null,null,3881,3350,2550]
[33,null,3881,3350,2550,null,null,null,3881,3350,2550,null,null,3881,3350,2550]
[34,null,3881,3350,2550,null,null,null,3881,3350,2550,null,null,3881,3350,2550]
[35,null,4304,3745,2840,null,null,null,4304,3745,2840,null,null,4304,3745,2840]
[36,null,4304,3745,2840,null,null,null,4304,3745,2840,null,null,4304,3745,2840]
[37,null,4304,3745,2840,null,null,null,4304,3745,2840,null,null,4304,3745,2840]
[38,null,4304,3745,2840,null,null,null,4304,3745,2840,null,null,4304,3745,2840]
[39,null,4304,3745,2840,null,null,null,4304,3745,2840,null,null,4304,3745,2840]
[40,null,4801,4200,3181,null,null,null,4801,4200,3181,null,null,4801,4200,3181]
[41,null,4801,4200,3181,null,null,null,4801,4200,3181,null,null,4801,4200,3181]
[42,null,4801,4200,3181,null,null,null,4801,4200,3181,null,null,4801,4200,3181]
[43,null,4801,4200,3181,null,null,null,4801,4200,3181,null,null,4801,4200,3181]
[44,null,4801,4200,3181,null,null,null,4801,4200,3181,null,null,4801,4200,3181]
[45,null,5358,4702,3567,null,null,null,5358,4702,3567,null,null,5358,4702,3567]
[46,null,5358,4702,3567,null,null,null,5358,4702,3567,null,null,5358,4702,3567]
[47,null,5358,4702,3567,null,null,null,5358,4702,3567,null,null,5358,4702,3567]
[48,null,5358,4702,3567,null,null,null,5358,4702,3567,null,null,5358,4702,3567]
[49,null,5358,4702,3567,null,null,null,5358,4702,3567,null,null,5358,4702,3567]
[50,null,5987,5264,4008,null,null,null,5987,5264,4008,null,null,5987,5264,4008]
[51,null,{"$f":"N1171","v":5987},{"$f":"O1171","v":5264},4008,null,null,null,5987,5264,4008,null,null,{"$f":"I1171*$S$4","v":5987},{"$f":"J1171*$S$4","v":5264},4008]
[52,null,5987,5264,4008,null,null,null,5987,5264,4008,null,null,5987,5264,4008]
[53,null,5987,5264,4008,null,null,null,5987,5264,4008,null,null,5987,5264,4008]
[54,null,5987,5264,4008,null,null,null,5987,5264,4008,null,null,5987,5264,4008]
[55,null,6679,5886,4498,null,null,null,6679,5886,4498,null,null,6679,5886,4498]
[56,null,6679,5886,4498,null,null,null,6679,5886,4498,null,null,6679,5886,4498]
[57,null,6679,5886,4498,null,null,null,6679,5886,4498,null,null,6679,5886,4498]
[58,null,6679,5886,4498,null,null,null,6679,5886,4498,null,null,6679,5886,4498]
[59,null,6679,5886,4498,null,null,null,6679,5886,4498,null,null,6679,5886,4498]
[60,null,7147,6298,4826,null,null,null,7147,6298,4826,null,null,7147,6298,4826]
[61,null,7954,7015,5402,null,null,null,7954,7015,5402,null,null,7954,7015,5402]
[62,null,8836,7793,6033,null,null,null,8836,7793,6033,null,null,8836,7793,6033]
[63,null,9784,8625,6713,null,null,null,9784,8625,6713,null,null,9784,8625,6713]
[64,null,10796,9518,7443,null,null,null,10796,9518,7443,null,null,10796,9518,7443]
[65,null,11885,10464,8229,null,null,null,11885,10464,8229,null,null,11885,10464,8229]
[66,null,13035,11471,9062,null,null,null,13035,11471,9062,null,null,13035,11471,9062]
[67,null,14256,12535,9947,null,null,null,14256,12535,9947,null,null,14256,12535,9947]
[68,null,15546,13658,10885,null,null,null,15546,13658,10885,null,null,15546,13658,10885]
[69,null,16904,14835,11879,null,null,null,16904,14835,11879,null,null,16904,14835,11879]
[70,null,18331,16073,12917,null,null,null,18331,16073,12917,null,null,18331,16073,12917]
[71,null,19828,17368,14010,null,null,null,19828,17368,14010,null,null,19828,17368,14010]
[72,null,21388,18720,15153,null,null,null,21388,18720,15153,null,null,21388,18720,15153]
[73,null,23021,20130,16350,null,null,null,23021,20130,16350,null,null,23021,20130,16350]
[74,null,24721,21597,17595,null,null,null,24721,21597,17595,null,null,24721,21597,17595]
[75,null,26490,23121,18893,null,null,null,26490,23121,18893,null,null,26490,23121,18893]
[76,null,26490,23121,18893,null,null,null,26490,23121,18893,null,null,26490,23121,18893]
[77,null,26490,23121,18893,null,null,null,26490,23121,18893,null,null,26490,23121,18893]
[78,null,26490,23121,18893,null,null,null,26490,23121,18893,null,null,26490,23121,18893]
[79,null,26490,23121,18893,null,null,null,26490,23121,18893,null,null,26490,23121,18893]
[80,null,26490,23121,18893,null,null,null,26490,23121,18893,null,null,26490,23121,18893]
[81,null,26490,23121,18893,null,null,null,26490,23121,18893,null,null,26490,23121,18893]
[82,null,26490,23121,18893,null,null,null,26490,23121,18893,null,null,26490,23121,18893]
[83,null,26490,23121,{"$f":"P1203","v":18893},null,null,null,26490,23121,18893,null,null,26490,23121,{"$f":"K1203*$S$4","v":18893}]
[84,"o más",26490,23121,18893,null,null,null,26490,23121,18893,null,null,26490,23121,18893]
[1,"Hijo",1408,1186,927,null,null,null,1408,1186,927,null,null,1408,1186,927]
[2,"Hijos",2390,2013,1578,null,null,null,2390,2013,1578,null,null,2390,2013,1578]
[3,"Hijos o más",3373,2840,2228,null,null,null,3373,2840,2228,null,null,3373,2840,2228]
[]
["BUPA GLOBAL MM - MENSUALES"]
[]
["EDAD",null,10000,20000]
[18,null,{"$f":"C1138*$K$2","v":308.28000000000003},{"$f":"D1138*$K$2","v":262.17333333333335},{"$f":"E1138*$K$2","v":203.18666666666667},0,0]
[19,null,{"$f":"C1139*$K$2","v":308.28000000000003},262.17333333333335,203.18666666666667,0,0]
[20,null,{"$f":"C1140*$K$2","v":308.28000000000003},262.17333333333335,203.18666666666667,0,0]
[21,null,{"$f":"C1141*$K$2","v":308.28000000000003},262.17333333333335,203.18666666666667,0,0]
[22,null,{"$f":"C1142*$K$2","v":308.28000000000003},262.17333333333335,203.18666666666667,0,0]
[23,null,{"$f":"C1143*$K$2","v":308.28000000000003},262.17333333333335,203.18666666666667,0,0]
[24,null,{"$f":"C1144*$K$2","v":308.28000000000003},262.17333333333335,203.18666666666667,0,0]
[25,null,{"$f":"C1145*$K$2","v":327.60000000000002},280.4666666666667,215.32000000000002,0,0]
[26,null,{"$f":"C1146*$K$2","v":327.60000000000002},280.4666666666667,215.32000000000002,0,0]
[27,null,{"$f":"C1147*$K$2","v":327.60000000000002},280.4666666666667,215.32000000000002,0,0]
[28,null,{"$f":"C1148*$K$2","v":327.60000000000002},280.4666666666667,215.32000000000002,0,0]
[29,null,{"$f":"C1149*$K$2","v":327.60000000000002},280.4666666666667,215.32000000000002,0,0]
[30,null,{"$f":"C1150*$K$2","v":362.22666666666669},312.66666666666669,238,0,0]
[31,null,{"$f":"C1151*$K$2","v":362.22666666666669},312.66666666666669,238,0,0]
[32,null,{"$f":"C1152*$K$2","v":362.22666666666669},312.66666666666669,238,0,0]
[33,null,{"$f":"C1153*$K$2","v":362.22666666666669},312.66666666666669,238,0,0]
[34,null,{"$f":"C1154*$K$2","v":362.22666666666669},312.66666666666669,238,0,0]
[35,null,{"$f":"C1155*$K$2","v":401.70666666666671},349.53333333333336,265.06666666666666,0,0]
[36,null,{"$f":"C1156*$K$2","v":401.70666666666671},349.53333333333336,265.06666666666666,0,0]
[37,null,{"$f":"C1157*$K$2","v":401.70666666666671},349.53333333333336,265.06666666666666,0,0]
[38,null,{"$f":"C1158*$K$2","v":401.70666666666671},349.53333333333336,265.06666666666666,0,0]
[39,null,{"$f":"C1159*$K$2","v":401.70666666666671},349.53333333333336,265.06666666666666,0,0]
[40,null,{"$f":"C1160*$K$2","v":448.09333333333336},392,296.89333333333337,0,0]
[41,null,{"$f":"C1161*$K$2","v":448.09333333333336},392,296.89333333333337,0,0]
[42,null,{"$f":"C1162*$K$2","v":448.09333333333336},392,296.89333333333337,0,0]
[43,null,{"$f":"C1163*$K$2","v":448.09333333333336},392,296.89333333333337,0,0]
[44,null,{"$f":"C1164*$K$2","v":448.09333333333336},392,296.89333333333337,0,0]
[45,null,{"$f":"C1165*$K$2","v":500.08000000000004},438.85333333333335,332.92,0,0]
[46,null,{"$f":"C1166*$K$2","v":500.08000000000004},438.85333333333335,332.92,0,0]
[47,null,{"$f":"C1167*$K$2","v":500.08000000000004},438.85333333333335,332.92,0,0]
[48,null,{"$f":"C1168*$K$2","v":500.08000000000004},438.85333333333335,332.92,0,0]
[49,null,{"$f":"C1169*$K$2","v":500.08000000000004},438.85333333333335,332.92,0,0]
[50,null,{"$f":"C1170*$K$2","v":558.78666666666675},491.30666666666667,374.08000000000004,0,0]
[51,null,{"$f":"C1171*$K$2","v":558.78666666666675},491.30666666666667,374.08000000000004,0,0]
[52,null,{"$f":"C1172*$K$2","v":558.78666666666675},491.30666666666667,374.08000000000004,0,0]
[53,null,{"$f":"C1173*$K$2","v":558.78666666666675},491.30666666666667,374.08000000000004,0,0]
[54,null,{"$f":"C1174*$K$2","v":558.78666666666675},491.30666666666667,374.08000000000004,0,0]
[55,null,{"$f":"C1175*$K$2","v":623.37333333333333},549.36,419.81333333333333,0,0]
[56,null,{"$f":"C1176*$K$2","v":623.37333333333333},549.36,419.81333333333333,0,0]
[57,null,{"$f":"C1177*$K$2","v":623.37333333333333},549.36,419.81333333333333,0,0]
[58,null,{"$f":"C1178*$K$2","v":623.37333333333333},549.36,419.81333333333333,0,0]
[59,null,{"$f":"C1179*$K$2","v":623.37333333333333},549.36,419.81333333333333,0,0]
[60,null,{"$f":"C1180*$K$2","v":667.0533333333334},587.81333333333339,450.42666666666668,0,0]
[61,null,{"$f":"C1181*$K$2","v":742.37333333333333},654.73333333333335,504.18666666666667,0,0]
[62,null,{"$f":"C1182*$K$2","v":824.69333333333338},727.34666666666669,563.08000000000004,0,0]
[63,null,{"$f":"C1183*$K$2","v":913.1733333333334},805,626.54666666666674,0,0]
[64,null,{"$f":"C1184*$K$2","v":1007.6266666666667},888.34666666666669,694.68000000000006,0,0]
[65,null,{"$f":"C1185*$K$2","v":1109.2666666666667},976.6400000000001,768.04000000000008,0,0]
[66,null,{"$f":"C1186*$K$2","v":1216.6000000000001},1070.6266666666668,845.78666666666675,0,0]
[67,null,{"$f":"C1187*$K$2","v":1330.5600000000002},1169.9333333333334,928.38666666666666,0,0]
[68,null,{"$f":"C1188*$K$2","v":1450.96},1274.7466666666667,1015.9333333333334,0,0]
[69,null,{"$f":"C1189*$K$2","v":1577.7066666666667},1384.6000000000001,1108.7066666666667,0,0]
[70,null,{"$f":"C1190*$K$2","v":1710.8933333333334},1500.1466666666668,1205.5866666666668,0,0]
[71,null,{"$f":"C1191*$K$2","v":1850.6133333333335},1621.0133333333333,1307.6000000000001,0,0]
[72,null,{"$f":"C1192*$K$2","v":1996.2133333333334},1747.2,1414.28,0,0]
[73,null,{"$f":"C1193*$K$2","v":2148.6266666666666},1878.8000000000002,1526,0,0]
[74,null,{"$f":"C1194*$K$2","v":2307.2933333333335},2015.72,1642.2,0,0]
[75,null,{"$f":"C1195*$K$2","v":2472.4},2157.96,1763.3466666666668,0,0]
[76,null,{"$f":"C1196*$K$2","v":2472.4},2157.96,1763.3466666666668,0,0]
[77,null,{"$f":"C1197*$K$2","v":2472.4},2157.96,1763.3466666666668,0,0]
[78,null,{"$f":"C1198*$K$2","v":2472.4},2157.96,1763.3466666666668,0,0]
[79,null,{"$f":"C1199*$K$2","v":2472.4},2157.96,1763.3466666666668,0,0]
[80,null,{"$f":"C1200*$K$2","v":2472.4},2157.96,1763.3466666666668]
[81,null,{"$f":"C1201*$K$2","v":2472.4},2157.96,1763.3466666666668]
[82,null,{"$f":"C1202*$K$2","v":2472.4},2157.96,1763.3466666666668]
[83,null,{"$f":"C1203*$K$2","v":2472.4},2157.96,1763.3466666666668]
[84,"o más",{"$f":"C1204*$K$2","v":2472.4},2157.96,1763.3466666666668,0,0]
[1,"Hijo",{"$f":"C1205*$K$2","v":131.41333333333333},110.69333333333334,86.52000000000001,0,0]
[2,"Hijos",{"$f":"C1206*$K$2","v":223.06666666666666},187.88,147.28,0,0]
[3,"Hijos o más",{"$f":"C1207*$K$2","v":314.81333333333333},265.06666666666666,207.94666666666669,0,0]
[]
["BUPA GLOBAL MM"]
["TARIFAS TRIMESTRALES"]
[]
["EDAD",null,10000,20000]
[18,null,{"$f":"C1138*$K$3","v":908.32500000000005},{"$f":"D1138*$K$3","v":772.47500000000002},{"$f":"E1138*K$3","v":598.67500000000007},{"$f":"F1138*K$3","v":0},0]
[19,null,{"$f":"C1139*$K$3","v":908.32500000000005},772.47500000000002,{"$f":"E1139*K$3","v":598.67500000000007},{"$f":"F1139*K$3","v":0},0]
[20,null,{"$f":"C1140*$K$3","v":908.32500000000005},772.47500000000002,598.67500000000007,0,0]
[21,null,{"$f":"C1141*$K$3","v":908.32500000000005},772.47500000000002,598.67500000000007,0,0]
[22,null,{"$f":"C1142*$K$3","v":908.32500000000005},772.47500000000002,598.67500000000007,0,0]
[23,null,{"$f":"C1143*$K$3","v":908.32500000000005},772.47500000000002,598.67500000000007,0,0]
[24,null,{"$f":"C1144*$K$3","v":908.32500000000005},772.47500000000002,598.67500000000007,0,0]
[25,null,{"$f":"C1145*$K$3","v":965.25000000000011},826.37500000000011,634.42500000000007,0,0]
[26,null,{"$f":"C1146*$K$3","v":965.25000000000011},826.37500000000011,634.42500000000007,0,0]
[27,null,{"$f":"C1147*$K$3","v":965.25000000000011},826.37500000000011,634.42500000000007,0,0]
[28,null,{"$f":"C1148*$K$3","v":965.25000000000011},826.37500000000011,634.42500000000007,0,0]
[29,null,{"$f":"C1149*$K$3","v":965.25000000000011},826.37500000000011,634.42500000000007,0,0]
[30,null,{"$f":"C1150*$K$3","v":1067.2750000000001},921.25000000000011,701.25,0,0]
[31,null,{"$f":"C1151*$K$3","v":1067.2750000000001},921.25000000000011,701.25,0,0]
[32,null,{"$f":"C1152*$K$3","v":1067.2750000000001},921.25000000000011,701.25,0,0]
[33,null,{"$f":"C1153*$K$3","v":1067.2750000000001},921.25000000000011,701.25,0,0]
[34,null,{"$f":"C1154*$K$3","v":1067.2750000000001},921.25000000000011,701.25,0,0]
[35,null,{"$f":"C1155*$K$3","v":1183.6000000000001},1029.875,781.00000000000011,0,0]
[36,null,{"$f":"C1156*$K$3","v":1183.6000000000001},1029.875,781.00000000000011,0,0]
[37,null,{"$f":"C1157*$K$3","v":1183.6000000000001},1029.875,781.00000000000011,0,0]
[38,null,{"$f":"C1158*$K$3","v":1183.6000000000001},1029.875,781.00000000000011,0,0]
[39,null,{"$f":"C1159*$K$3","v":1183.6000000000001},1029.875,781.00000000000011,0,0]
[40,null,{"$f":"C1160*$K$3","v":1320.2750000000001},1155,874.77500000000009,0,0]
[41,null,{"$f":"C1161*$K$3","v":1320.2750000000001},1155,874.77500000000009,0,0]
[42,null,{"$f":"C1162*$K$3","v":1320.2750000000001},1155,874.77500000000009,0,0]
[43,null,{"$f":"C1163*$K$3","v":1320.2750000000001},1155,874.77500000000009,0,0]
[44,null,{"$f":"C1164*$K$3","v":1320.2750000000001},1155,874.77500000000009,0,0]
[45,null,{"$f":"C1165*$K$3","v":1473.45},1293.0500000000002,980.92500000000007,0,0]
[46,null,{"$f":"C1166*$K$3","v":1473.45},1293.0500000000002,980.92500000000007,0,0]
[47,null,{"$f":"C1167*$K$3","v":1473.45},1293.0500000000002,980.92500000000007,0,0]
[48,null,{"$f":"C1168*$K$3","v":1473.45},1293.0500000000002,980.92500000000007,0,0]
[49,null,{"$f":"C1169*$K$3","v":1473.45},1293.0500000000002,980.92500000000007,0,0]
[50,null,{"$f":"C1170*$K$3","v":1646.4250000000002},1447.6000000000001,1102.2,0,0]
[51,null,{"$f":"C1171*$K$3","v":1646.4250000000002},1447.6000000000001,1102.2,0,0]
[52,null,{"$f":"C1172*$K$3","v":1646.4250000000002},1447.6000000000001,1102.2,0,0]
[53,null,{"$f":"C1173*$K$3","v":1646.4250000000002},1447.6000000000001,1102.2,0,0]
[54,null,{"$f":"C1174*$K$3","v":1646.4250000000002},1447.6000000000001,1102.2,0,0]
[55,null,{"$f":"C1175*$K$3","v":1836.7250000000001},1618.65,1236.95,0,0]
[56,null,{"$f":"C1176*$K$3","v":1836.7250000000001},1618.65,1236.95,0,0]
[57,null,{"$f":"C1177*$K$3","v":1836.7250000000001},1618.65,1236.95,0,0]
[58,null,{"$f":"C1178*$K$3","v":1836.7250000000001},1618.65,1236.95,0,0]
[59,null,{"$f":"C1179*$K$3","v":1836.7250000000001},1618.65,1236.95,0,0]
[60,null,{"$f":"C1180*$K$3","v":1965.4250000000002},1731.95,1327.15,0,0]
[61,null,{"$f":"C1181*$K$3","v":2187.3500000000004},1929.1250000000002,1485.5500000000002,0,0]
[62,null,{"$f":"C1182*$K$3","v":2429.9},2143.0750000000003,1659.075,0,0]
[63,null,{"$f":"C1183*$K$3","v":2690.6000000000004},2371.875,1846.075,0,0]
[64,null,{"$f":"C1184*$K$3","v":2968.9},2617.4500000000003,2046.8250000000003,0,0]
[65,null,{"$f":"C1185*$K$3","v":3268.3750000000005},2877.6000000000004,2262.9750000000004,0,0]
[66,null,{"$f":"C1186*$K$3","v":3584.6250000000005},3154.5250000000001,2492.0500000000002,0,0]
[67,null,{"$f":"C1187*$K$3","v":3920.4},3447.1250000000005,2735.4250000000002,0,0]
[68,null,{"$f":"C1188*$K$3","v":4275.1500000000005},3755.9500000000003,2993.3750000000005,0,0]
[69,null,{"$f":"C1189*$K$3","v":4648.6000000000004},4079.6250000000005,3266.7250000000004,0,0]
[70,null,{"$f":"C1190*$K$3","v":5041.0250000000005},4420.0750000000007,3552.1750000000002,0,0]
[71,null,{"$f":"C1191*$K$3","v":5452.7000000000007},4776.2000000000007,3852.7500000000005,0,0]
[72,null,{"$f":"C1192*$K$3","v":5881.7000000000007},5148,4167.0750000000007,0,0]
[73,null,{"$f":"C1193*$K$3","v":6330.7750000000005},5535.75,4496.25,0,0]
[74,null,{"$f":"C1194*$K$3","v":6798.2750000000005},5939.1750000000002,4838.625,0,0]
[75,null,{"$f":"C1195*$K$3","v":7284.7500000000009},6358.2750000000005,5195.5750000000007,0,0]
[76,null,{"$f":"C1196*$K$3","v":7284.7500000000009},6358.2750000000005,5195.5750000000007,0,0]
[77,null,{"$f":"C1197*$K$3","v":7284.7500000000009},6358.2750000000005,5195.5750000000007,0,0]
[78,null,{"$f":"C1198*$K$3","v":7284.7500000000009},6358.2750000000005,5195.5750000000007,0,0]
[79,null,{"$f":"C1199*$K$3","v":7284.7500000000009},6358.2750000000005,5195.5750000000007,0,0]
[80,null,{"$f":"C1200*$K$3","v":7284.7500000000009},6358.2750000000005,5195.5750000000007,0,0]
[81,null,{"$f":"C1201*$K$3","v":7284.7500000000009},6358.2750000000005,5195.5750000000007,0,0]
[82,null,{"$f":"C1202*$K$3","v":7284.7500000000009},6358.2750000000005,5195.5750000000007,0,0]
[83,null,{"$f":"C1203*$K$3","v":7284.7500000000009},6358.2750000000005,{"$f":"E1203*K$3","v":5195.5750000000007},{"$f":"F1203*K$3","v":0},0]
[84,"o más",{"$f":"C1204*$K$3","v":7284.7500000000009},6358.2750000000005,5195.5750000000007,0,0]
[1,"Hijo",{"$f":"C1205*$K$3","v":387.20000000000005},326.15000000000003,254.92500000000001,0,0]
[2,"Hijos",{"$f":"C1206*$K$3","v":657.25},553.57500000000005,433.95000000000005,0,0]
[3,"Hijos o más",{"$f":"C1207*$K$3","v":927.57500000000005},781.00000000000011,612.70000000000005,0,0]
[]
["BUPA GLOBAL MM"]
["TARIFAS SEMESTRAL"]
[]
["EDAD",null,10000,20000]
[18,null,{"$f":"C1138*$K$4","v":1750.5900000000001},{"$f":"D1138*$K$4","v":1488.77},1153.81,0,0]
[19,null,{"$f":"C1139*$K$4","v":1750.5900000000001},1488.77,1153.81,0,0]
[20,null,{"$f":"C1140*$K$4","v":1750.5900000000001},1488.77,1153.81,0,0]
[21,null,{"$f":"C1141*$K$4","v":1750.5900000000001},1488.77,1153.81,0,0]
[22,null,{"$f":"C1142*$K$4","v":1750.5900000000001},1488.77,1153.81,0,0]
[23,null,{"$f":"C1143*$K$4","v":1750.5900000000001},1488.77,1153.81,0,0]
[24,null,{"$f":"C1144*$K$4","v":1750.5900000000001},1488.77,1153.81,0,0]
[25,null,{"$f":"C1145*$K$4","v":1860.3000000000002},1592.65,1222.71,0,0]
[26,null,{"$f":"C1146*$K$4","v":1860.3000000000002},1592.65,1222.71,0,0]
[27,null,{"$f":"C1147*$K$4","v":1860.3000000000002},1592.65,1222.71,0,0]
[28,null,{"$f":"C1148*$K$4","v":1860.3000000000002},1592.65,1222.71,0,0]
[29,null,{"$f":"C1149*$K$4","v":1860.3000000000002},1592.65,1222.71,0,0]
[30,null,{"$f":"C1150*$K$4","v":2056.9300000000003},1775.5,1351.5,0,0]
[31,null,{"$f":"C1151*$K$4","v":2056.9300000000003},1775.5,1351.5,0,0]
[32,null,{"$f":"C1152*$K$4","v":2056.9300000000003},1775.5,1351.5,0,0]
[33,null,{"$f":"C1153*$K$4","v":2056.9300000000003},1775.5,1351.5,0,0]
[34,null,{"$f":"C1154*$K$4","v":2056.9300000000003},1775.5,1351.5,0,0]
[35,null,{"$f":"C1155*$K$4","v":2281.12},1984.8500000000001,1505.2,0,0]
[36,null,{"$f":"C1156*$K$4","v":2281.12},1984.8500000000001,1505.2,0,0]
[37,null,{"$f":"C1157*$K$4","v":2281.12},1984.8500000000001,1505.2,0,0]
[38,null,{"$f":"C1158*$K$4","v":2281.12},1984.8500000000001,1505.2,0,0]
[39,null,{"$f":"C1159*$K$4","v":2281.12},1984.8500000000001,1505.2,0,0]
[40,null,{"$f":"C1160*$K$4","v":2544.5300000000002},2226,1685.93,0,0]
[41,null,{"$f":"C1161*$K$4","v":2544.5300000000002},2226,1685.93,0,0]
[42,null,{"$f":"C1162*$K$4","v":2544.5300000000002},2226,1685.93,0,0]
[43,null,{"$f":"C1163*$K$4","v":2544.5300000000002},2226,1685.93,0,0]
[44,null,{"$f":"C1164*$K$4","v":2544.5300000000002},2226,1685.93,0,0]
[45,null,{"$f":"C1165*$K$4","v":2839.7400000000002},2492.06,1890.51,0,0]
[46,null,{"$f":"C1166*$K$4","v":2839.7400000000002},2492.06,1890.51,0,0]
[47,null,{"$f":"C1167*$K$4","v":2839.7400000000002},2492.06,1890.51,0,0]
[48,null,{"$f":"C1168*$K$4","v":2839.7400000000002},2492.06,1890.51,0,0]
[49,null,{"$f":"C1169*$K$4","v":2839.7400000000002},2492.06,1890.51,0,0]
[50,null,{"$f":"C1170*$K$4","v":3173.11},2789.92,2124.2400000000002,0,0]
[51,null,{"$f":"C1171*$K$4","v":3173.11},2789.92,2124.2400000000002,0,0]
[52,null,{"$f":"C1172*$K$4","v":3173.11},2789.92,2124.2400000000002,0,0]
[53,null,{"$f":"C1173*$K$4","v":3173.11},2789.92,2124.2400000000002,0,0]
[54,null,{"$f":"C1174*$K$4","v":3173.11},2789.92,2124.2400000000002,0,0]
[55,null,{"$f":"C1175*$K$4","v":3539.8700000000003},3119.5800000000004,2383.94,0,0]
[56,null,{"$f":"C1176*$K$4","v":3539.8700000000003},3119.5800000000004,2383.94,0,0]
[57,null,{"$f":"C1177*$K$4","v":3539.8700000000003},3119.5800000000004,2383.94,0,0]
[58,null,{"$f":"C1178*$K$4","v":3539.8700000000003},3119.5800000000004,2383.94,0,0]
[59,null,{"$f":"C1179*$K$4","v":3539.8700000000003},3119.5800000000004,2383.94,0,0]
[60,null,{"$f":"C1180*$K$4","v":3787.9100000000003},3337.94,2557.7800000000002,0,0]
[61,null,{"$f":"C1181*$K$4","v":4215.62},3717.9500000000003,2863.06,0,0]
[62,null,{"$f":"C1182*$K$4","v":4683.08},4130.29,3197.4900000000002,0,0]
[63,null,{"$f":"C1183*$K$4","v":5185.5200000000004},4571.25,3557.8900000000003,0,0]
[64,null,{"$f":"C1184*$K$4","v":5721.88},5044.54,3944.7900000000004,0,0]
[65,null,{"$f":"C1185*$K$4","v":6299.05},5545.92,4361.37,0,0]
[66,null,{"$f":"C1186*$K$4","v":6908.55},6079.63,4802.8600000000006,0,0]
[67,null,{"$f":"C1187*$K$4","v":7555.68},6643.55,5271.91,0,0]
[68,null,{"$f":"C1188*$K$4","v":8239.380000000001},7238.7400000000007,5769.05,0,0]
[69,null,{"$f":"C1189*$K$4","v":8959.1200000000008},7862.55,6295.87,0,0]
[70,null,{"$f":"C1190*$K$4","v":9715.43},8518.69,6846.01,0,0]
[71,null,{"$f":"C1191*$K$4","v":10508.84},9205.0400000000009,7425.3,0,0]
[72,null,{"$f":"C1192*$K$4","v":11335.640000000001},9921.6,8031.09,0,0]
[73,null,{"$f":"C1193*$K$4","v":12201.130000000001},10668.9,8665.5,0,0]
[74,null,{"$f":"C1194*$K$4","v":13102.130000000001},11446.41,9325.35,0,0]
[75,null,{"$f":"C1195*$K$4","v":14039.7},12254.130000000001,10013.290000000001,0,0]
[76,null,{"$f":"C1196*$K$4","v":14039.7},12254.130000000001,10013.290000000001,0,0]
[77,null,{"$f":"C1197*$K$4","v":14039.7},12254.130000000001,10013.290000000001,0,0]
[78,null,{"$f":"C1198*$K$4","v":14039.7},12254.130000000001,10013.290000000001,0,0]
[79,null,{"$f":"C1199*$K$4","v":14039.7},12254.130000000001,10013.290000000001,0,0]
[80,null,{"$f":"C1200*$K$4","v":14039.7},12254.130000000001,10013.290000000001,0,0]
[81,null,{"$f":"C1201*$K$4","v":14039.7},12254.130000000001,10013.290000000001,0,0]
[82,null,{"$f":"C1202*$K$4","v":14039.7},12254.130000000001,10013.290000000001,0,0]
[83,null,{"$f":"C1203*$K$4","v":14039.7},12254.130000000001,10013.290000000001,0,0]
[84,"o más",{"$f":"C1204*$K$4","v":14039.7},12254.130000000001,10013.290000000001,0,0]
[1,"Hijo",{"$f":"C1205*$K$4","v":746.24},628.58000000000004,491.31,0,0]
[2,"Hijos",{"$f":"C1206*$K$4","v":1266.7},1066.8900000000001,836.34,0,0]
[3,"Hijos o más",{"$f":"C1207*$K$4","v":1787.69},1505.2,1180.8400000000001,0,0]
[]
[]
[]
["BUPA GLOBAL ULTIMATE"]
["TARIFAS SEMESTRALES"]
[]
["EDAD",null,0,1000,2000]
[18,null,{"$f":"C912*$K$4","v":12785.19},{"$f":"D912*$K$4","v":8249.4500000000007},0,0,0]
[19,null,{"$f":"C913*$K$4","v":12785.19},8249.4500000000007,0,0,0]
[20,null,{"$f":"C914*$K$4","v":12785.19},8249.4500000000007,0,0,0]
[21,null,{"$f":"C915*$K$4","v":12785.19},8249.4500000000007,0,0,0]
[22,null,{"$f":"C916*$K$4","v":12785.19},8249.4500000000007,0,0,0]
[23,null,{"$f":"C917*$K$4","v":12785.19},8249.4500000000007,0,0,0]
[24,null,{"$f":"C918*$K$4","v":12785.19},8249.4500000000007,0,0,0]
[25,null,{"$f":"C919*$K$4","v":13708.980000000001},8845.17,0,0,0]
[26,null,{"$f":"C920*$K$4","v":13708.980000000001},8845.17,0,0,0]
[27,null,{"$f":"C921*$K$4","v":13708.980000000001},8845.17,0,0,0]
[28,null,{"$f":"C922*$K$4","v":13708.980000000001},8845.17,0,0,0]
[29,null,{"$f":"C923*$K$4","v":13708.980000000001},8845.17,0,0,0]
[30,null,{"$f":"C924*$K$4","v":15302.160000000002},9873.3700000000008,0,0,0]
[31,null,{"$f":"C925*$K$4","v":15302.160000000002},9873.3700000000008,0,0,0]
[32,null,{"$f":"C926*$K$4","v":15302.160000000002},9873.3700000000008,0,0,0]
[33,null,{"$f":"C927*$K$4","v":15302.160000000002},9873.3700000000008,0,0,0]
[34,null,{"$f":"C928*$K$4","v":15302.160000000002},9873.3700000000008,0,0,0]
[35,null,{"$f":"C929*$K$4","v":17116.88},11043.61,0,0,0]
[36,null,{"$f":"C930*$K$4","v":17116.88},11043.61,0,0,0]
[37,null,{"$f":"C931*$K$4","v":17116.88},11043.61,0,0,0]
[38,null,{"$f":"C932*$K$4","v":17116.88},11043.61,0,0,0]
[39,null,{"$f":"C933*$K$4","v":17116.88},11043.61,0,0,0]
[40,null,{"$f":"C934*$K$4","v":19190.240000000002},12380.800000000001,0,0,0]
[41,null,{"$f":"C935*$K$4","v":19190.240000000002},12380.800000000001,0,0,0]
[42,null,{"$f":"C936*$K$4","v":19190.240000000002},12380.800000000001,0,0,0]
[43,null,{"$f":"C937*$K$4","v":19190.240000000002},12380.800000000001,0,0,0]
[44,null,{"$f":"C938*$K$4","v":19190.240000000002},12380.800000000001,0,0,0]
[45,null,{"$f":"C939*$K$4","v":21479.84},13858.970000000001,0,0,0]
[46,null,{"$f":"C940*$K$4","v":21479.84},13858.970000000001,0,0,0]
[47,null,{"$f":"C941*$K$4","v":21479.84},13858.970000000001,0,0,0]
[48,null,{"$f":"C942*$K$4","v":21479.84},13858.970000000001,0,0,0]
[49,null,{"$f":"C943*$K$4","v":21479.84},13858.970000000001,0,0,0]
[50,null,{"$f":"C944*$K$4","v":24039.74},15510.980000000001,0,0,0]
[51,null,{"$f":"C945*$K$4","v":24039.74},15510.980000000001,0,0,0]
[52,null,{"$f":"C946*$K$4","v":24039.74},15510.980000000001,0,0,0]
[53,null,{"$f":"C947*$K$4","v":24039.74},15510.980000000001,0,0,0]
[54,null,{"$f":"C948*$K$4","v":24039.74},15510.980000000001,0,0,0]
[55,null,{"$f":"C949*$K$4","v":26851.920000000002},17323.05,0,0,0]
[56,null,{"$f":"C950*$K$4","v":26851.920000000002},17323.05,0,0,0]
[57,null,{"$f":"C951*$K$4","v":26851.920000000002},17323.05,0,0,0]
[58,null,{"$f":"C952*$K$4","v":26851.920000000002},17323.05,0,0,0]
[59,null,{"$f":"C953*$K$4","v":26851.920000000002},17323.05,0,0,0]
[60,null,{"$f":"C954*$K$4","v":28714.34},18526.150000000001,0,0,0]
[61,null,{"$f":"C955*$K$4","v":31955.29},20616.47,0,0,0]
[62,null,{"$f":"C956*$K$4","v":35446.93},22870.030000000002,0,0,0]
[63,null,{"$f":"C957*$K$4","v":39195.620000000003},25288.420000000002,0,0,0]
[64,null,{"$f":"C958*$K$4","v":43196.590000000004},27868.99,0,0,0]
[65,null,{"$f":"C959*$K$4","v":47453.020000000004},30615.980000000003,0,0,0]
[66,null,{"$f":"C960*$K$4","v":51964.380000000005},33525.15,0,0,0]
[67,null,{"$f":"C961*$K$4","v":56726.960000000006},36599.15,0,0,0]
[68,null,{"$f":"C962*$K$4","v":61744.47},39835.86,0,0,0]
[69,null,{"$f":"C963*$K$4","v":67018.5},43239.520000000004,0,0,0]
[70,null,{"$f":"C964*$K$4","v":72542.69},46802.71,0,0,0]
[71,null,{"$f":"C965*$K$4","v":78325.52},50532.32,0,0,0]
[72,null,{"$f":"C966*$K$4","v":84359.57},54426.23,0,0,0]
[73,null,{"$f":"C967*$K$4","v":90648.02},58484.44,0,0,0]
[74,null,{"$f":"C968*$K$4","v":97190.340000000011},62704.83,0,0,0]
[75,null,{"$f":"C969*$K$4","v":103988.65000000001},67090.58,0,0,0]
[76,null,{"$f":"C970*$K$4","v":103988.65000000001},67090.58,0,0,0]
[77,null,{"$f":"C971*$K$4","v":103988.65000000001},67090.58,0,0,0]
[78,null,{"$f":"C972*$K$4","v":103988.65000000001},67090.58,0,0,0]
[79,null,{"$f":"C973*$K$4","v":103988.65000000001},67090.58,0,0,0]
[80,null,{"$f":"C974*$K$4","v":103988.65000000001},67090.58,0,0,0]
[81,null,{"$f":"C975*$K$4","v":103988.65000000001},67090.58,0,0,0]
[82,null,{"$f":"C976*$K$4","v":103988.65000000001},67090.58,0,0,0]
[83,null,{"$f":"C977*$K$4","v":103988.65000000001},67090.58,0,0,0]
[84,"o más",{"$f":"C978*$K$4","v":103988.65000000001},67090.58,0,0,0]
[1,"Hijo",{"$f":"C979*$K$4","v":5378.97},3469.9100000000003,0,0,0]
[2,"Hijos",{"$f":"C980*$K$4","v":9140.380000000001},5897.84,0,0,0]
[3,"Hijos o más",{"$f":"C981*$K$4","v":12903.91},8325.77,0,0,0]