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

{"sheet":"INGRESO DE DATOS","index":0,"n_rows":47,"n_cols":25,"rows_kept":47,"cut":false,"hidden":false,"merged":[[43,11,46,12],[44,14,44,18],[55,3,55,4],[55,6,55,7],[44,0,44,1],[38,0,38,1],[40,0,40,1],[42,0,42,1],[10,18,17,18],[41,7,41,9],[38,4,40,5],[41,4,41,5],[38,7,40,9],[41,14,41,16],[21,20,21,24],[10,14,10,16],[36,2,36,12],[21,14,21,18],[36,14,36,18],[10,0,10,12],[14,10,14,12],[36,0,36,1]]}
[]
[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,{"$f":"1-P13/100","v":0.65},null,null,"Renovación: 2020"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,30,{"$f":"1-P14/100","v":0.7}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,25,0.75]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,20,0.8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,15,0.85]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,6,0.94]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All ages",0,1,null,"Type selected",1]
[]
[null,null,null,null,null,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEW BUSINESS DISCOUNT (ENTRADA MANUAL)",null,null,null,null,null,"POLIZAS 2020 (ENTRADA MANUAL)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ultimate","Elite","Premier","Select","Major Medical",null,"Ultimate","Elite","Premier","Select","Major Medical"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,15,25,15,15,null,0,15,15,15,15]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Descuento de 24 años:",{"$f":"IF(P2,_xlfn.SWITCH(C43,O13,Q13,O14,Q14,O15,Q15,O16,Q16,O17,Q17,O18,Q18,Q19),Q19)","v":1},null,"IVA (12%)",{"$f":"12/100","v":0.12},{"$f":"S30+1","v":1.1200000000000001}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Descuento por variante de coaseguro",{"$f":"IF(P3=TRUE,0.25,1)","v":1}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Descuento si es nuevo negocio:"]
[]
["Nombre del Asegurado Titular:",null,"John Doe",null,null,null,null,null,null,null,null,null,null,null,"NEW BUSINESS DISCOUNT (MULTIPLICATION FACTOR)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ultimate","Elite","Premier","Select","Major Medical"]
["Número de adultos en la póliza:",null,2,null,"Número de dependientes\nmenores de 16 años:",null,null,"Número de dependientes\nmenores de 10 años:",null,null,null,null,null,null,{"$f":"IF($T$19=1,(O24/100),IF($T$19=3,(U24/100),0))","v":0},{"$f":"IF($T$19=1,(P24/100),IF($T$19=3,(V24/100),0))","v":0.15},0.25,0.15,0.15]
[]
["Número total de dependientes en la póliza:",null,2]
[null,null,null,null,1,null,null,1,null,null,null,null,null,null,"Descuento combinado 24 años y Nuevo Negocio"]
["Edad del Asegurado Titular:",null,32]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$19=1,\"Para nuevos negocios emitidos a partir del 1 de enero de 2024 y renovaciones de pólizas emitidas a partir del 1 de abril de 2018\",IF($T$19=2,\"Para renovaciones de pólizas emitidas antes del 1 de abril de 2018\",\"Para renovaciones de pólizas emitidas en el 2020 - Solo Global PREMIER Health Plan\"))","v":"Para nuevos negocios emitidos a partir del 1 de enero de 2024 y renovaciones de pólizas emitidas a partir del 1 de abril de 2018"}]
["Edad del/la cónyuge:",null,46,null,null,null,null,null,null,null,null,null,null,null,"NEW BUSINESS DISCOUNT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ultimate","Elite","Premier","Select","Major Medical"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1-O39)*$P$30","v":1},{"$f":"(1-P39)*$P$30","v":0.85},{"$f":"(1-Q39)*$P$30","v":0.75},0.85,0.85]

{"sheet":"Global Ultimate","index":1,"n_rows":80,"n_cols":22,"rows_kept":80,"cut":false,"hidden":false,"merged":[[16,2,16,3],[79,0,82,3],[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],[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],[61,0,61,1],[62,0,62,1],[37,0,37,1],[38,0,38,1],[40,0,40,4],[41,0,41,1],[42,0,42,1],[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],[55,0,55,1],[0,21,0,26],[77,0,77,1],[71,0,71,1],[72,0,72,1],[73,0,73,1],[74,0,74,1],[75,0,75,1],[76,0,76,1],[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],[67,0,67,1]]}
[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\nGlobal 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":"2024-01-09T14:34:53.990"}]
[]
[]
["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$978,3,TRUE)","v":37632},{"$f":"VLOOKUP($B$21,Tablas!$A$912:$G$978,4,TRUE)","v":24280},{"$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$978,3,TRUE)))","v":51747},{"$f":"IF($B$17=1,0,(VLOOKUP($D$21,Tablas!$A$912:$G$978,4,TRUE)))","v":33386},{"$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$981,3,TRUE)),0)))),0)))))))))))))))))))","v":13254},{"$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$981,4,TRUE)),0)))),0)))))))))))))))))))","v":8552},{"$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":102633},{"$f":"SUM(D31:D33)","v":66218},0]
["Tarifa administrativa anual",null,75,75,75]
["IVA (12%)",null,{"$f":"(C34+C35)*'INGRESO DE DATOS'!$S$30","v":12324.96},{"$f":"(D34+D35)*'INGRESO DE DATOS'!$S$30","v":7955.16}]
["ITBMS (7%)"]
["TOTAL ANUAL",null,{"$f":"SUM(C34:C37)","v":115032.95999999999},{"$f":"SUM(D34:D37)","v":74248.160000000003},75]
["Ahorros en tarifas de prima para Dependientes",null,{"$f":"IF($B$17=1,IF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$979:$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$981,3,TRUE)))))))","v":13254},{"$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$981,4,TRUE)))))))","v":8552},{"$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$1505,3,TRUE)","v":19944.960000000003},{"$f":"VLOOKUP($B$21,Tablas!$A$1439:$G$1505,4,TRUE)","v":12868.400000000001},{"$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$1505,3,TRUE)))","v":27425.91},{"$f":"IF($B$17=1,0,(VLOOKUP($D$21,Tablas!$A$1439:$G$1505,4,TRUE)))","v":17694.580000000002},{"$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$1508,3,TRUE)),0)))),0)))))))))))))))))))","v":7024.6200000000008},{"$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$1508,4,TRUE)),0)))),0)))))))))))))))))))","v":4532.5600000000004},{"$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":54395.490000000005},{"$f":"SUM(D42:D44)","v":35095.54},0]
["Tarifa administrativa anual",null,75,75,75]
["IVA (12%)",null,{"$f":"(C45+C46)*'INGRESO DE DATOS'!$S$30","v":6536.4588000000003},{"$f":"(D45+D46)*'INGRESO DE DATOS'!$S$30","v":4220.4647999999997},{"$f":"(E31+E32+E33)*5%/2","v":0}]
["ITBMS (7%)",null,null,null,{"$f":"+E46*7%+ ((E31+E32+E33)*0.06*0.07)/2","v":5.2500000000000009}]
["TOTAL de primera cuota",null,{"$f":"SUM(C45:C48)","v":61006.948800000006},{"$f":"SUM(D45:D48)","v":39391.004800000002},80.25]
["Costo de segunda cuota",null,{"$f":"C49-C46*'INGRESO DE DATOS'!$T$30","v":60922.948800000006},{"$f":"D49-D46*'INGRESO DE DATOS'!$T$30","v":39307.004800000002},{"$f":"(E45 + E47)+((E31+E32+E33)*0.06*0.07)/2","v":0}]
["TOTAL ANUAL",null,{"$f":"C49+C50","v":121929.89760000001},{"$f":"D49+D50","v":78698.009600000005},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$1506:$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$1508,3,TRUE)))))))","v":7024.6200000000008},{"$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$1508,4,TRUE)))))))","v":4532.5600000000004},{"$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$1127,3,TRUE)","v":10348.800000000001},{"$f":"VLOOKUP($B$21,Tablas!$A$1061:$G$1127,4,TRUE)","v":6677.0000000000009},{"$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$1127,3,TRUE)))","v":14230.425000000001},{"$f":"IF($B$17=1,0,(VLOOKUP($D$21,Tablas!$A$1061:$G$1127,4,TRUE)))","v":9181.1500000000015},{"$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$1130,3,TRUE)),0)))),0)))))))))))))))))))","v":3644.8500000000004},{"$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$1130,4,TRUE)),0)))),0)))))))))))))))))))","v":2351.8000000000002},{"$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":28224.075000000004},{"$f":"SUM(D55:D57)","v":18209.95},0]
["Tarifa administrativa anual",null,75,75,75]
["IVA (12%)",null,{"$f":"(C58+C59)*'INGRESO DE DATOS'!$S$30","v":3395.8890000000006},{"$f":"(D58+D59)*'INGRESO DE DATOS'!$S$30","v":2194.194},{"$f":"(E31+E32+E33)*5%/4","v":0}]
["ITBMS (7%)",null,{"$f":"'Global Major Medical'!C44","v":0},{"$f":"+D59*7% + ((D31+D32+D33)*0.1*0.07)/4","v":121.13150000000002},5.2500000000000009]
["TOTAL de primera cuota",null,{"$f":"SUM(C58:C61)","v":31694.964000000004},{"$f":"SUM(D58:D61)","v":20600.2755},80.25]
["Costo de tarifa trimestral 2 a 4",null,{"$f":"C62-C59*'INGRESO DE DATOS'!$T$30","v":31610.964000000004},{"$f":"D62-D59*'INGRESO DE DATOS'!$T$30","v":20516.2755},{"$f":"(E58 + E60)+((E31+E32+E33)*0.1*0.07)/4","v":0}]
["TOTAL ANUAL",null,{"$f":"C62+(C63*3)","v":126527.85600000001},{"$f":"D62+(D63*3)","v":82149.101999999999},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$1128:$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$1130,3,TRUE)))))))","v":3644.8500000000004},{"$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$1130,4,TRUE)))))))","v":2351.8000000000002},{"$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$1052,3,TRUE)","v":3512.32},{"$f":"VLOOKUP($B$21,Tablas!$A$986:$G$1052,4,TRUE)","v":2266.1333333333332},{"$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$1052,3,TRUE)))","v":4829.72},{"$f":"IF($B$17=1,0,(VLOOKUP($D$21,Tablas!$A$986:$G$1052,4,TRUE)))","v":3116.0266666666666},{"$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$1055,3,TRUE)),0)))),0)))))))))))))))))))","v":1237.04},{"$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$1055,4,TRUE)),0)))),0)))))))))))))))))))","v":798.18666666666672},{"$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":9579.0800000000017},{"$f":"SUM(D68:D70)","v":6180.3466666666664},0]
["Tarifa administrativa anual",null,75,75,75]
["IVA (12%)",null,{"$f":"(C71+C72)*'INGRESO DE DATOS'!$S$30","v":1158.4896000000001},{"$f":"(D71+D72)*'INGRESO DE DATOS'!$S$30","v":750.64159999999993},{"$f":"(E31+E32+E33)*5%/12","v":0}]
["ITBMS (7%)",null,null,null,{"$f":"+E72*7% + ((E31+E32+E33)*0.12*0.07)/12","v":5.2500000000000009}]
["TOTAL de primera cuota",null,{"$f":"SUM(C71:C74)","v":10812.569600000003},{"$f":"SUM(D71:D74)","v":7005.9882666666663},{"$f":"SUM(E71:E74)","v":80.25}]
["Costo de Tarifa mensual de 2 a 12",null,{"$f":"C75-C72*'INGRESO DE DATOS'!$T$30","v":10728.569600000003},{"$f":"D75-D72*'INGRESO DE DATOS'!$T$30","v":6921.9882666666663},{"$f":"(E71 + E73)+((E31+E32+E33)*0.12*0.07)/12","v":0}]
["TOTAL ANUAL",null,{"$f":"C75+(C76*11)","v":128826.83520000003},{"$f":"D75+(D76*11)","v":83147.859199999992},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$1053:$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$1055,3,TRUE)))))))","v":1237.04},{"$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$1055,4,TRUE)))))))","v":798.18666666666672},{"$f":"IF($B$17=1,IF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$1053:$G$1055,5,TRUE)),(VLOOKUP(2,Tablas!$A$1053:$G$1055,5,TRUE))))),\nIF($B$15=0,0,IF($B$19=0,0,IF($B$19=1,(VLOOKUP(1,Tablas!$A$1053:$G$1055,5,TRUE)),IF($B$19=2,(VLOOKUP(2,Tablas!$A$1053:$G$1055,5,TRUE)), (VLOOKUP(3,Tablas!$A$1053:$G$1055,5,TRUE)))))))","v":0}]
[]
["Este presupuesto solamente tiene carácter informativo y en ningún momento expresa compromiso legal para suministrarle cobertura de seguro. La emisión de una póliza de seguro Bupa está sujeta a todas las evaluaciones de riesgo por parte de Bupa y a la recepción de todos los pagos de prima requeridos."]

{"sheet":"Global Elite","index":2,"n_rows":85,"n_cols":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\nGlobal 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":"2024-01-09T14:34:53.990"}]
[]
[{"$f":"IF('INGRESO DE DATOS'!P3=TRUE,\"Variante con coaseguro fuera del país de residencia: SI\",\"Variante con coaseguro fuera del país de residencia: NO\")","v":"Variante con coaseguro fuera del país de residencia: NO"}]
[]
["DEDUCIBlES",null,"PLAN 1","PLAN 2","PLAN 3","PLAN 4","PLAN 5"]
["En el país de residencia",null,250,2000,3500,5000,10000]
["Fuera del país de residencia",null,5000,2000,3500,5000,10000]
[]
["TARIFAS ANUALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$21,Tablas!$A$6:$G$72,3,TRUE)","v":12430.4},{"$f":"VLOOKUP($B$21,Tablas!$A$6:$G$72,4,TRUE)","v":10895.3},{"$f":"VLOOKUP($B$21,Tablas!$A$6:$G$72,5,TRUE)","v":8818.75},{"$f":"VLOOKUP($B$21,Tablas!$A$6:$G$72,6,TRUE)","v":7647.45},{"$f":"VLOOKUP($B$21,Tablas!$A$6:$G$72,7,TRUE)","v":5777.45}]
["Prima para conyuge",null,{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$6:$G$72,3,TRUE)))","v":17045.899999999998},{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$6:$G$72,4,TRUE)))","v":14940.449999999999},{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$6:$G$72,5,TRUE)))","v":11933.15},{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$6:$G$72,6,TRUE)))","v":10347.9},{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$6:$G$72,7,TRUE)))","v":7820}]
["Prima para hijo (s)",null,{"$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$75,3,TRUE)),0)))),0)))))))))))))))))))","v":4430.2},{"$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$75,4,TRUE)),0)))),0)))))))))))))))))))","v":3881.1},{"$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$75,5,TRUE)),0)))),0)))))))))))))))))))","v":3205.35},{"$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$75,6,TRUE)),0)))),0)))))))))))))))))))","v":2782.0499999999997},{"$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$75,7,TRUE)),0)))),0)))))))))))))))))))","v":2102.0499999999997}]
["Total de Prima neta",null,{"$f":"SUM(C32:C34)","v":33906.499999999993},{"$f":"SUM(D32:D34)","v":29716.85},23957.25,20777.399999999998,15699.5]
["Ajuste por la variante con coaseguro fuera\n del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$P$3,C35*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,D35*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,E35*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,F35*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,G35*-15%,0)","v":0}]
["Tarifa administrativa annual",null,75,75,75,75,75]
["IVA (12%)",null,{"$f":"(C35+C37)*'INGRESO DE DATOS'!$S$30","v":4077.7799999999988},{"$f":"(D35+D37)*'INGRESO DE DATOS'!$S$30","v":3575.0219999999995},{"$f":"(E35+E37)*'INGRESO DE DATOS'!$S$30","v":2883.87},{"$f":"(F35+F37)*'INGRESO DE DATOS'!$S$30","v":2502.2879999999996},{"$f":"(G35+G37)*'INGRESO DE DATOS'!$S$30","v":1892.9399999999998}]
["ITBMS (7%)"]
["TOTAL ANUAL",null,{"$f":"SUM(C35:C39)","v":38059.279999999992},{"$f":"SUM(D35:D39)","v":33366.871999999996},26916.12,{"$f":"SUM(F35:F39)","v":23354.687999999998},17667.439999999999]
["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$75,3,TRUE)))))))","v":4430.2},{"$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$75,4,TRUE)))))))","v":3881.1},{"$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$75,5,TRUE)))))))","v":3205.35},{"$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$75,6,TRUE)))))))","v":2782.0499999999997},{"$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$75,7,TRUE)))))))","v":2102.0499999999997}]
[]
["TARIFAS SEMIANUALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$21,Tablas!$A$458:$G$524,3,TRUE)","v":6588.1120000000001},{"$f":"VLOOKUP($B$21,Tablas!$A$458:$G$524,4,TRUE)","v":5774.509},{"$f":"VLOOKUP($B$21,Tablas!$A$458:$G$524,5,TRUE)","v":4673.9375},{"$f":"VLOOKUP($B$21,Tablas!$A$458:$G$524,6,TRUE)","v":4053.1485000000002},{"$f":"VLOOKUP($B$21,Tablas!$A$458:$G$524,7,TRUE)","v":3062.0484999999999}]
["Prima para conyuge",null,{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$458:$G$524,3,TRUE)))","v":9034.3269999999993},{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$458:$G$524,4,TRUE)))","v":7918.4385000000002},{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$458:$G$524,5,TRUE)))","v":6324.5695000000005},{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$458:$G$524,6,TRUE)))","v":5484.3869999999997},{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$458:$G$524,7,TRUE)))","v":4144.6000000000004}]
["Prima para hijo (s)",null,{"$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$527,3,TRUE)),0)))),0)))))))))))))))))))","v":2348.0059999999999},{"$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$527,4,TRUE)),0)))),0)))))))))))))))))))","v":2056.9830000000002},{"$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$527,5,TRUE)),0)))),0)))))))))))))))))))","v":1698.8355000000001},{"$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$527,6,TRUE)),0)))),0)))))))))))))))))))","v":1474.4865},{"$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$527,7,TRUE)),0)))),0)))))))))))))))))))","v":1114.0864999999999}]
["Total de Prima neta",null,{"$f":"SUM(C44:C46)","v":17970.445},{"$f":"SUM(D44:D46)","v":15749.9305},12697.342500000002,11012.022000000001,8320.7350000000006]
["Ajuste por la variante con coaseguro fuera\n del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$P$3,C47*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,D47*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,E47*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,F47*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,G47*-15%,0)","v":0}]
["Tarifa administrativa anual",null,75,75,75,75,75]
["IVA (12%)",null,{"$f":"(C47+C49)*'INGRESO DE DATOS'!$S$30","v":2165.4533999999999},{"$f":"(D47+D49)*'INGRESO DE DATOS'!$S$30","v":1898.9916599999999},{"$f":"(E47+E49)*'INGRESO DE DATOS'!$S$30","v":1532.6811000000002},{"$f":"(F47+F49)*'INGRESO DE DATOS'!$S$30","v":1330.44264},{"$f":"(G47+G49)*'INGRESO DE DATOS'!$S$30","v":1007.4882}]
["ITBMS (7%)"]
["TOTAL de primera cuota",null,{"$f":"SUM(C47:C51)","v":20210.898399999998},{"$f":"SUM(D47:D51)","v":17723.922160000002},14305.023600000002,12417.46464,9403.2232000000004]
["Costo de segunda cuota",null,{"$f":"C52-C49*'INGRESO DE DATOS'!$T$30","v":20126.898399999998},{"$f":"D52-D49*'INGRESO DE DATOS'!$T$30","v":17639.922160000002},{"$f":"E52-E49*'INGRESO DE DATOS'!$T$30","v":14221.023600000002},{"$f":"F52-F49*'INGRESO DE DATOS'!$T$30","v":12333.46464},{"$f":"G52-G49*'INGRESO DE DATOS'!$T$30","v":9319.2232000000004}]
["TOTAL ANUAL",null,{"$f":"C52+C53","v":40337.796799999996},{"$f":"D52+D53","v":35363.844320000004},28526.047200000005,{"$f":"F52+F53","v":24750.92928},18722.446400000001]
["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$527,3,TRUE)))))))","v":2348.0059999999999},{"$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$527,4,TRUE)))))))","v":2056.9830000000002},{"$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$527,5,TRUE)))))))","v":1698.8355000000001},{"$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$527,7,TRUE)))))))","v":1114.0864999999999},{"$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$527,7,TRUE)))))))","v":1114.0864999999999}]
[]
["TARIFAS TRIMESTRALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$21,Tablas!$A$685:$G$751,3,TRUE)","v":3418.36},{"$f":"VLOOKUP($B$21,Tablas!$A$685:$G$751,4,TRUE)","v":2996.2075},{"$f":"VLOOKUP($B$21,Tablas!$A$685:$G$751,5,TRUE)","v":2425.15625},{"$f":"VLOOKUP($B$21,Tablas!$A$685:$G$751,6,TRUE)","v":2103.0487499999999},{"$f":"VLOOKUP($B$21,Tablas!$A$685:$G$751,7,TRUE)","v":1588.7987500000002}]
["Prima para conyuge",null,{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$685:$G$751,3,TRUE)))","v":4687.6224999999995},{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$685:$G$751,4,TRUE)))","v":4108.6237499999997},{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$685:$G$751,5,TRUE)))","v":3281.61625},{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$685:$G$751,6,TRUE)))","v":2845.6725000000001},{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$685:$G$751,7,TRUE)))","v":2150.5}]
["Prima para hijo (s)",null,{"$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$754,3,TRUE)),0)))),0)))))))))))))))))))","v":1218.3050000000001},{"$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$754,4,TRUE)),0)))),0)))))))))))))))))))","v":1067.3025},{"$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$754,5,TRUE)),0)))),0)))))))))))))))))))","v":881.47125000000005},{"$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$754,6,TRUE)),0)))),0)))))))))))))))))))","v":765.06375000000003},{"$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$754,7,TRUE)),0)))),0)))))))))))))))))))","v":578.06375000000003}]
["Total de Prima neta",null,{"$f":"SUM(C58:C60)","v":9324.2875000000004},{"$f":"SUM(D58:D60)","v":8172.1337499999991},6588.2437499999996,5713.7850000000008,4317.3625000000002]
["Ajuste por la variante con coaseguro\n fuera del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$P$3,C61*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,D61*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,E61*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,F61*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,G61*-15%,0)","v":0}]
["Tarifa administrativa anual",null,75,75,75,75,75]
["IVA (12%)",null,{"$f":"(C61+C63)*'INGRESO DE DATOS'!$S$30","v":1127.9145000000001},{"$f":"(D61+D63)*'INGRESO DE DATOS'!$S$30","v":989.65604999999982},{"$f":"(E61+E63)*'INGRESO DE DATOS'!$S$30","v":799.58924999999988},{"$f":"(F61+F63)*'INGRESO DE DATOS'!$S$30","v":694.65420000000006},{"$f":"(G61+G63)*'INGRESO DE DATOS'!$S$30","v":527.08349999999996}]
["ITBMS (7%)"]
["TOTAL de primera cuota",null,{"$f":"SUM(C61:C65)","v":10527.202000000001},{"$f":"SUM(D61:D65)","v":9236.7897999999986},7462.8329999999996,6483.4392000000007,4919.4459999999999]
["Costo de tarifa trimestral 2 a 4",null,{"$f":"C66-C63*'INGRESO DE DATOS'!$T$30","v":10443.202000000001},{"$f":"D66-D63*'INGRESO DE DATOS'!$T$30","v":9152.7897999999986},{"$f":"E66-E63*'INGRESO DE DATOS'!$T$30","v":7378.8329999999996},{"$f":"F66-F63*'INGRESO DE DATOS'!$T$30","v":6399.4392000000007},{"$f":"G66-G63*'INGRESO DE DATOS'!$T$30","v":4835.4459999999999}]
["TOTAL ANUAL",null,{"$f":"C66+(C67*3)","v":41856.808000000005},{"$f":"D66+(D67*3)","v":36695.159199999995},29599.331999999999,{"$f":"F66+(F67*3)","v":25681.756800000003},19425.784]
["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$754,3,TRUE)))))))","v":1218.3050000000001},{"$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$754,4,TRUE)))))))","v":1067.3025},{"$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$754,5,TRUE)))))))","v":881.47125000000005},{"$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$754,6,TRUE)))))))","v":765.06375000000003},{"$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$754,7,TRUE)))))))","v":578.06375000000003}]
[]
["TARIFAS MENSUALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$21,Tablas!$A$80:$G$146,3,TRUE)","v":1160.1706666666666},{"$f":"VLOOKUP($B$21,Tablas!$A$80:$G$146,4,TRUE)","v":1016.8946666666667},{"$f":"VLOOKUP($B$21,Tablas!$A$80:$G$146,5,TRUE)","v":823.08333333333337},{"$f":"VLOOKUP($B$21,Tablas!$A$80:$G$146,6,TRUE)","v":713.76200000000006},{"$f":"VLOOKUP($B$21,Tablas!$A$80:$G$146,7,TRUE)","v":539.22866666666664}]
["Prima para conyuge",null,{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$80:$G$146,3,TRUE)))","v":1590.9506666666666},{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$80:$G$146,4,TRUE)))","v":1394.442},{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$80:$G$146,5,TRUE)))","v":1113.7606666666668},{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$80:$G$146,6,TRUE)))","v":965.80399999999997},{"$f":"IF($B$15=1,0,(VLOOKUP($G$21,Tablas!$A$80:$G$146,7,TRUE)))","v":729.86666666666667}]
["Prima para hijo (s)",null,{"$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$149,3,TRUE)),0)))),0)))))))))))))))))))","v":413.48533333333336},{"$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$149,4,TRUE)),0)))),0)))))))))))))))))))","v":362.23599999999999},{"$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$149,5,TRUE)),0)))),0)))))))))))))))))))","v":299.166},{"$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$149,6,TRUE)),0)))),0)))))))))))))))))))","v":259.65799999999996},{"$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$149,7,TRUE)),0)))),0)))))))))))))))))))","v":196.19133333333332}]
["Total de Prima neta",null,{"$f":"SUM(C72:C74)","v":3164.606666666667},{"$f":"SUM(D72:D74)","v":2773.5726666666665},2236.0100000000002,1939.2239999999999,1465.2866666666664]
["Ajuste por la variante con coaseguro fuera\n del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$P$3,C75*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,D75*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,E75*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,F75*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,G75*-15%,0)","v":0}]
["Tarifa administrativa anual",null,75,75,75,75,75]
["IVA (12%)",null,{"$f":"(C75+C77)*'INGRESO DE DATOS'!$S$30","v":388.75280000000004},{"$f":"(D75+D77)*'INGRESO DE DATOS'!$S$30","v":341.82871999999998},{"$f":"(E75+E77)*'INGRESO DE DATOS'!$S$30","v":277.32120000000003},{"$f":"(F75+F77)*'INGRESO DE DATOS'!$S$30","v":241.70687999999998},{"$f":"(G75+G77)*'INGRESO DE DATOS'!$S$30","v":184.83439999999996}]
["ITBMS (7%)"]
["TOTAL de primera cuota",null,{"$f":"SUM(C75:C79)","v":3628.3594666666672},{"$f":"SUM(D75:D79)","v":3190.4013866666664},2588.3312000000001,2255.9308799999999,1725.1210666666664]
["Costo de Tarifa mensual de 2 a 12",null,{"$f":"C80-C77*'INGRESO DE DATOS'!$T$30","v":3544.3594666666672},{"$f":"D80-D77*'INGRESO DE DATOS'!$T$30","v":3106.4013866666664},{"$f":"E80-E77*'INGRESO DE DATOS'!$T$30","v":2504.3312000000001},{"$f":"F80-F77*'INGRESO DE DATOS'!$T$30","v":2171.9308799999999},{"$f":"G80-G77*'INGRESO DE DATOS'!$T$30","v":1641.1210666666664}]
["TOTAL ANUAL",null,{"$f":"C80+(C81*11)","v":42616.313600000009},{"$f":"D80+(D81*11)","v":37360.816639999997},30135.974400000003,{"$f":"F80+(F81*11)","v":26147.170559999999},19777.452799999995]
["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$149,3,TRUE)))))))","v":413.48533333333336},{"$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$149,4,TRUE)))))))","v":362.23599999999999},{"$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$149,5,TRUE)))))))","v":299.166},{"$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$149,6,TRUE)))))))","v":259.65799999999996},{"$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":196.19133333333332}]
[]
["Este presupuesto solamente tiene carácter informativo y en ningún momento expresa compromiso legal para suministrarle cobertura de seguro. La emisión de una póliza de seguro Bupa está sujeta a todas las evaluaciones de riesgo por parte de Bupa y a la recepción de todos los pagos de prima requeridos."]

{"sheet":"Global 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\nGlobal 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":"2024-01-09T14:34:53.990"}]
[]
[{"$f":"IF('INGRESO DE DATOS'!P3=TRUE,\"Variante con coaseguro fuera del país de residencia: SI\",\"Variante con coaseguro fuera del país de residencia: NO\")","v":"Variante con coaseguro fuera del país de residencia: NO"}]
[null,null," ",null,null," "]
["Deducibles",null,"PLAN 1","PLAN 2","PLAN 3","PLAN 4"]
["En el país de residencia",null,250,2000,5000,10000]
["Fuera del país de residencia",null,5000,2000,5000,10000]
[]
["TARIFAS ANUALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$19,Tablas!$A$156:$G$222,3,TRUE)","v":5500.5},{"$f":"VLOOKUP($B$19,Tablas!$A$156:$G$222,4,TRUE)","v":4992.75},{"$f":"VLOOKUP($B$19,Tablas!$A$156:$G$222,5,TRUE)","v":3601.5},{"$f":"VLOOKUP($B$19,Tablas!$A$156:$G$222,6,TRUE)","v":2607.75}]
["Prima para conyuge",null,{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$156:$G$222,3,TRUE)))","v":7543.5},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$156:$G$222,4,TRUE)))","v":6845.25},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$156:$G$222,5,TRUE)))","v":4831.5},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$156:$G$222,6,TRUE)))","v":3496.5}]
["Prima para hijo (s)",null,{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$223:$G$225,3,TRUE)))","v":3331.5},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$223:$G$225,4,TRUE)))","v":3021.75},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$223:$G$225,5,TRUE)))","v":2262},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$223:$G$225,6,TRUE)))","v":1639.5}]
["Total de Prima neta",null,{"$f":"SUM(C30:C32)","v":16375.5},{"$f":"SUM(D30:D32)","v":14859.75},10695,7743.75]
["Ajuste por la variante con coaseguro fuera\n del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$P$3,C33*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,D33*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,E33*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,F33*-15%,0)","v":0}]
["Tarifa administrativa anual",null,75,75,75,75]
["UVA (12%)",null,{"$f":"(C33+C35)*'INGRESO DE DATOS'!$S$30","v":1974.06},{"$f":"(D33+D35)*'INGRESO DE DATOS'!$S$30","v":1792.1699999999998},{"$f":"(E33+E35)*'INGRESO DE DATOS'!$S$30","v":1292.3999999999999},{"$f":"(F33+F35)*'INGRESO DE DATOS'!$S$30","v":938.25}]
["ITBMS (7%)"]
["TOTAL ANUAL",null,{"$f":"SUM(C33:C37)","v":18424.560000000001},{"$f":"SUM(D33:D37)","v":16726.919999999998},12062.4,{"$f":"SUM(F33:F37)","v":8757}]
[]
["TARIFAS SEMESTRALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$19,Tablas!$A$533:$G$599,3,TRUE)","v":2915.2650000000003},{"$f":"VLOOKUP($B$19,Tablas!$A$533:$G$599,4,TRUE)","v":2646.1575000000003},{"$f":"VLOOKUP($B$19,Tablas!$A$533:$G$599,5,TRUE)","v":1908.7950000000001},{"$f":"VLOOKUP($B$19,Tablas!$A$533:$G$599,6,TRUE)","v":1382.1075000000001}]
["Prima para conyuge",null,{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$533:$G$599,3,TRUE)))","v":3998.0550000000003},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$533:$G$599,4,TRUE)))","v":3627.9825000000001},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$533:$G$599,5,TRUE)))","v":2560.6950000000002},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$533:$G$599,6,TRUE)))","v":1853.145}]
["Prima para hijo (s)",null,{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$600:$G$602,3,TRUE)))","v":1765.6950000000002},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$600:$G$602,4,TRUE)))","v":1601.5275000000001},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$600:$G$602,5,TRUE)))","v":1198.8600000000001},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$600:$G$602,6,TRUE)))","v":868.93500000000006}]
["Total de Prima neta",null,{"$f":"SUM(C41:C43)","v":8679.0150000000012},{"$f":"SUM(D41:D43)","v":7875.6675000000005},5668.35,4104.1875]
["Ajuste por la variante con coaseguro fuera\n del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$P$3,C44*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,D44*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,E44*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,F44*-15%,0)","v":0}]
["Tarifa administrativa anual",null,75,75,75,75]
["VAT (5%) :",null,{"$f":"(C44+C46)*'INGRESO DE DATOS'!$S$30","v":1050.4818},{"$f":"(D44+D46)*'INGRESO DE DATOS'!$S$30","v":954.08010000000002},{"$f":"(E44+E46)*'INGRESO DE DATOS'!$S$30","v":689.202},{"$f":"(F44+F46)*'INGRESO DE DATOS'!$S$30","v":501.5025}]
["ITBMS (7%)"]
["TOTAL de primera cuota",null,{"$f":"SUM(C44:C48)","v":9804.4968000000008},{"$f":"SUM(D44:D48)","v":8904.7476000000006},6432.5520000000006,4680.6899999999996]
["Costo de segunda cuota",null,{"$f":"C49-C46*'INGRESO DE DATOS'!$T$30","v":9720.4968000000008},{"$f":"D49-D46*'INGRESO DE DATOS'!$T$30","v":8820.7476000000006},{"$f":"E49-E46*'INGRESO DE DATOS'!$T$30","v":6348.5520000000006},{"$f":"F49-F46*'INGRESO DE DATOS'!$T$30","v":4596.6899999999996}]
["TOTAL ANUAL",null,{"$f":"C49+C50","v":19524.993600000002},{"$f":"D49+D50","v":17725.495200000001},12781.104000000001,{"$f":"F49+F50","v":9277.3799999999992}]
[]
["TARIFAS TRIMESTRALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$19,Tablas!$A$760:$G$826,3,TRUE)","v":1512.6375},{"$f":"VLOOKUP($B$19,Tablas!$A$760:$G$826,4,TRUE)","v":1373.0062500000001},{"$f":"VLOOKUP($B$19,Tablas!$A$760:$G$826,5,TRUE)","v":990.41250000000014},{"$f":"VLOOKUP($B$19,Tablas!$A$760:$G$826,6,TRUE)","v":717.13125000000002}]
["Prima para conyuge",null,{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$760:$G$826,3,TRUE)))","v":2074.4625000000001},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$760:$G$826,4,TRUE)))","v":1882.4437500000001},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$760:$G$826,5,TRUE)))","v":1328.6625000000001},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$760:$G$826,6,TRUE)))","v":961.53750000000002}]
["Prima para hijo (s)",null,{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$827:$G$829,3,TRUE)))","v":916.16250000000002},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$827:$G$829,4,TRUE)))","v":830.98125000000005},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$827:$G$829,5,TRUE)))","v":622.05000000000007},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$827:$G$829,6,TRUE)))","v":450.86250000000001}]
["Total de Prima neta",null,{"$f":"SUM(C54:C56)","v":4503.2625000000007},{"$f":"SUM(D54:D56)","v":4086.4312500000005},2941.1250000000005,2129.53125]
["Ajuste por la variante con coaseguro fuera\n del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$P$3,C57*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,D57*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,E57*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,F57*-15%,0)","v":0}]
["Tarifa administrativa anual",null,75,75,75,75]
["IVA (12%)",null,{"$f":"(C57+C59)*'INGRESO DE DATOS'!$S$30","v":549.39150000000006},{"$f":"(D57+D59)*'INGRESO DE DATOS'!$S$30","v":499.37175000000002},{"$f":"(E57+E59)*'INGRESO DE DATOS'!$S$30","v":361.93500000000006},{"$f":"(F57+F59)*'INGRESO DE DATOS'!$S$30","v":264.54374999999999}]
["ITBMS (7%)"]
["TOTAL de primera cuota",null,{"$f":"SUM(C57:C61)","v":5127.6540000000005},{"$f":"SUM(D57:D61)","v":4660.8030000000008},3378.0600000000004,2469.0749999999998]
["Costo de tarifa trimestral 2 a 4",null,{"$f":"C62-C59*'INGRESO DE DATOS'!$T$30","v":5043.6540000000005},{"$f":"D62-D59*'INGRESO DE DATOS'!$T$30","v":4576.8030000000008},{"$f":"E62-E59*'INGRESO DE DATOS'!$T$30","v":3294.0600000000004},{"$f":"F62-F59*'INGRESO DE DATOS'!$T$30","v":2385.0749999999998}]
["TOTAL ANUAL",null,{"$f":"C62+(C63*3)","v":20258.616000000002},{"$f":"D62+(D63*3)","v":18391.212000000003},13260.240000000002,{"$f":"F62+(F63*3)","v":9624.2999999999993}]
[]
["TARIFAS MENSUALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$19,Tablas!$A$230:$G$296,3,TRUE)","v":513.38},{"$f":"VLOOKUP($B$19,Tablas!$A$230:$G$296,4,TRUE)","v":465.99},{"$f":"VLOOKUP($B$19,Tablas!$A$230:$G$296,5,TRUE)","v":336.14000000000004},{"$f":"VLOOKUP($B$19,Tablas!$A$230:$G$296,6,TRUE)","v":243.39000000000001}]
["Prima para conyuge",null,{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$230:$G$296,3,TRUE)))","v":704.06000000000006},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$230:$G$296,4,TRUE)))","v":638.89},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$230:$G$296,5,TRUE)))","v":450.94},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$230:$G$296,6,TRUE)))","v":326.34000000000003}]
["Prima para hijo (s)",null,{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$297:$G$299,3,TRUE)))","v":310.94},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$297:$G$299,4,TRUE)))","v":282.03000000000003},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$297:$G$299,5,TRUE)))","v":211.12},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$297:$G$299,6,TRUE)))","v":153.02000000000001}]
["Total de Prima neta",null,{"$f":"SUM(C67:C69)","v":1528.38},{"$f":"SUM(D67:D69)","v":1386.91},998.2,722.75]
["Ajuste por la variante con coaseguro fuera\n del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$P$3,C70*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,D70*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,E70*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,F70*-15%,0)","v":0}]
["Tarifa administrativa anual",null,75,75,75,75]
["VAT (5%) :",null,{"$f":"(C70+C72)*'INGRESO DE DATOS'!$S$30","v":192.40559999999999},{"$f":"(D70+D72)*'INGRESO DE DATOS'!$S$30","v":175.42920000000001},{"$f":"(E70+E72)*'INGRESO DE DATOS'!$S$30","v":128.78399999999999},{"$f":"(F70+F72)*'INGRESO DE DATOS'!$S$30","v":95.72999999999999}]
["ITBMS (7%)"]
["TOTAL de primera cuota",null,{"$f":"SUM(C70:C74)","v":1795.7856000000002},{"$f":"SUM(D70:D74)","v":1637.3392000000001},1201.9839999999999,893.48]
["Costo de Tarifa mensual de 2 a 12",null,{"$f":"C75-C72*'INGRESO DE DATOS'!$T$30","v":1711.7856000000002},{"$f":"D75-D72*'INGRESO DE DATOS'!$T$30","v":1553.3392000000001},{"$f":"E75-E72*'INGRESO DE DATOS'!$T$30","v":1117.9839999999999},{"$f":"F75-F72*'INGRESO DE DATOS'!$T$30","v":809.48}]
["TOTAL ANUAL",null,{"$f":"C75+(C76*11)","v":20625.427200000002},{"$f":"D75+(D76*11)","v":18724.070400000001},13499.807999999999,{"$f":"F75+(F76*11)","v":9797.76}]
[]
["Este presupuesto solamente tiene carácter informativo y en ningún momento expresa compromiso legal para suministrarle cobertura de seguro. La emisión de una póliza de seguro Bupa está sujeta a todas las evaluaciones\nde riesgo por parte de Bupa y a la recepción de todos los pagos de prima requeridos."]

{"sheet":"Global Select","index":4,"n_rows":79,"n_cols":16,"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],[0,8,0,13],[0,15,0,20],[0,22,0,27],[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,null,"RESUMEN DE BENEFICIOS",null,null,null,null,null,null,"RESUMEN DE BENEFICIOS"]
[]
[]
[]
["Cotización de Seguro Médico Internacional\nGlobal 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":"2024-01-09T14:34:53.990"}]
[]
[{"$f":"IF('INGRESO DE DATOS'!P3=TRUE,\"Variante con coaseguro fuera del país de residencia: SI\",\"Variante con coaseguro fuera del país de residencia: NO\")","v":"Variante con coaseguro fuera del país de residencia: NO"}]
[]
["DEDUCIBLES",null,"PLAN 1","PLAN 2","PLAN 3","PLAN 4"]
["En el país de residencia",null,250,2000,5000,10000]
["Fuera del país de residencia",null,5000,2000,5000,10000]
[]
["TARIFAS ANUALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$19,Tablas!$A$307:$G$373,3,TRUE)","v":5816.55},{"$f":"VLOOKUP($B$19,Tablas!$A$307:$G$373,4,TRUE)","v":5581.95},{"$f":"VLOOKUP($B$19,Tablas!$A$307:$G$373,5,TRUE)","v":4044.2999999999997},{"$f":"VLOOKUP($B$19,Tablas!$A$307:$G$373,6,TRUE)","v":2930.7999999999997}]
["Prima para conyuge",null,{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$307:$G$373,3,TRUE)))","v":8262},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$307:$G$373,4,TRUE)))","v":7927.95},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$307:$G$373,5,TRUE)))","v":5609.15},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$307:$G$373,6,TRUE)))","v":4066.4}]
["Prima para hijo (s)",null,{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$374:$G$376,3,TRUE)))","v":3803.75},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$374:$G$376,4,TRUE)))","v":3646.5},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$374:$G$376,5,TRUE)))","v":2751.45},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$374:$G$376,6,TRUE)))","v":1994.1}]
["Total de Prima neta",null,{"$f":"SUM(C30:C32)","v":17882.3},{"$f":"SUM(D30:D32)","v":17156.400000000001},12404.899999999998,8991.2999999999993]
["Ajuste por la variante con coaseguro fuera\n del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$P$3,C33*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,D33*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,E33*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,F33*-15%,0)","v":0}]
["Tarifa administrativa anual",null,75,75,75,75]
["IVA (12%)",null,{"$f":"(C33+C35)*'INGRESO DE DATOS'!$S$30","v":2154.8759999999997},{"$f":"(D33+D35)*'INGRESO DE DATOS'!$S$30","v":2067.768},{"$f":"(E33+E35)*'INGRESO DE DATOS'!$S$30","v":1497.5879999999997},{"$f":"(F33+F35)*'INGRESO DE DATOS'!$S$30","v":1087.9559999999999}]
["ITBMS (7%)"]
["TOTAL ANUAL",null,{"$f":"SUM(C33:C37)","v":20112.175999999999},{"$f":"SUM(D33:D37)","v":19299.168000000001},13977.487999999998,{"$f":"SUM(F33:F37)","v":10154.255999999999}]
[]
["TARIFAS SEMESTRALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$19,Tablas!$A$608:$G$674,3,TRUE)","v":3082.7715000000003},{"$f":"VLOOKUP($B$19,Tablas!$A$608:$G$674,4,TRUE)","v":2958.4335000000001},{"$f":"VLOOKUP($B$19,Tablas!$A$608:$G$674,5,TRUE)","v":2143.4789999999998},{"$f":"VLOOKUP($B$19,Tablas!$A$608:$G$674,6,TRUE)","v":1553.3239999999998}]
["Prima para conyuge",null,{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$608:$G$674,3,TRUE)))","v":4378.8600000000006},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$608:$G$674,4,TRUE)))","v":4201.8135000000002},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$608:$G$674,5,TRUE)))","v":2972.8494999999998},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$608:$G$674,6,TRUE)))","v":2155.192}]
["Prima para hijo (s)",null,{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$675:$G$677,3,TRUE)))","v":2015.9875000000002},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$675:$G$677,4,TRUE)))","v":1932.6450000000002},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$675:$G$677,5,TRUE)))","v":1458.2684999999999},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$675:$G$677,6,TRUE)))","v":1056.873}]
["Total de Prima neta",null,{"$f":"SUM(C41:C43)","v":9477.6190000000024},{"$f":"SUM(D41:D43)","v":9092.8919999999998},6574.5969999999998,4765.3889999999992]
["Ajuste por la variante con coaseguro fuera\n del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$P$3,C44*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,D44*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,E44*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,F44*-15%,0)","v":0}]
["Tarifa administrativa anual",null,75,75,75,75]
["IVA (12%)",null,{"$f":"(C44+C46)*'INGRESO DE DATOS'!$S$30","v":1146.3142800000003},{"$f":"(D44+D46)*'INGRESO DE DATOS'!$S$30","v":1100.1470399999998},{"$f":"(E44+E46)*'INGRESO DE DATOS'!$S$30","v":797.95164},{"$f":"(F44+F46)*'INGRESO DE DATOS'!$S$30","v":580.84667999999988}]
["ITBMS (7%)"]
["TOTAL de primera cuota",null,{"$f":"SUM(C44:C48)","v":10698.933280000003},{"$f":"SUM(D44:D48)","v":10268.03904},7447.54864,5421.2356799999989]
["Costo de segunda cuota",null,{"$f":"C49-C46*'INGRESO DE DATOS'!$T$30","v":10614.933280000003},{"$f":"D49-D46*'INGRESO DE DATOS'!$T$30","v":10184.03904},{"$f":"E49-E46*'INGRESO DE DATOS'!$T$30","v":7363.54864},{"$f":"F49-F46*'INGRESO DE DATOS'!$T$30","v":5337.2356799999989}]
["TOTAL ANUAL",null,{"$f":"C49+C50","v":21313.866560000006},{"$f":"D49+D50","v":20452.078079999999},14811.09728,{"$f":"F49+F50","v":10758.471359999998}]
[]
["TARIFAS TRIMESTRALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$19,Tablas!$A$835:$G$901,3,TRUE)","v":1599.5512500000002},{"$f":"VLOOKUP($B$19,Tablas!$A$835:$G$901,4,TRUE)","v":1535.0362500000001},{"$f":"VLOOKUP($B$19,Tablas!$A$835:$G$901,5,TRUE)","v":1112.1825000000001},{"$f":"VLOOKUP($B$19,Tablas!$A$835:$G$901,6,TRUE)","v":805.97}]
["Prima para conyuge",null,{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$835:$G$901,3,TRUE)))","v":2272.0500000000002},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$835:$G$901,4,TRUE)))","v":2180.1862500000002},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$835:$G$901,5,TRUE)))","v":1542.5162500000001},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$835:$G$901,6,TRUE)))","v":1118.2600000000002}]
["Prima para hijo (s)",null,{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$902:$G$904,3,TRUE)))","v":1046.03125},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$902:$G$904,4,TRUE)))","v":1002.7875000000001},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$902:$G$904,5,TRUE)))","v":756.64875000000006},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$902:$G$904,6,TRUE)))","v":548.37750000000005}]
["Total de Prima neta",null,{"$f":"SUM(C54:C56)","v":4917.6325000000006},{"$f":"SUM(D54:D56)","v":4718.01},3411.3475000000008,2472.6075000000001]
["Ajuste por la variante con coaseguro fuera\n del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$P$3,C57*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,D57*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,E57*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,F57*-15%,0)","v":0}]
["Tarifa administrativa anual",null,75,75,75,75]
["IVA (1%)",null,{"$f":"(C57+C59)*'INGRESO DE DATOS'!$S$30","v":599.11590000000001},{"$f":"(D57+D59)*'INGRESO DE DATOS'!$S$30","v":575.16120000000001},{"$f":"(E57+E59)*'INGRESO DE DATOS'!$S$30","v":418.3617000000001},{"$f":"(F57+F59)*'INGRESO DE DATOS'!$S$30","v":305.71289999999999}]
["ITBMS (7%)"]
["TOTAL de primera cuota",null,{"$f":"SUM(C57:C61)","v":5591.7484000000004},{"$f":"SUM(D57:D61)","v":5368.1712000000007},3904.7092000000007,2853.3204000000001]
["Costo de tarifa trimestral 2 a 4",null,{"$f":"C62-C59*'INGRESO DE DATOS'!$T$30","v":5507.7484000000004},{"$f":"D62-D59*'INGRESO DE DATOS'!$T$30","v":5284.1712000000007},{"$f":"E62-E59*'INGRESO DE DATOS'!$T$30","v":3820.7092000000007},{"$f":"F62-F59*'INGRESO DE DATOS'!$T$30","v":2769.3204000000001}]
["TOTAL ANUAL",null,{"$f":"C62+(C63*3)","v":22114.993600000002},{"$f":"D62+(D63*3)","v":21220.684800000003},15366.836800000003,{"$f":"F62+(F63*3)","v":11161.2816}]
[]
["TARIFAS MENSUALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$19,Tablas!$A$381:$G$447,3,TRUE)","v":542.87800000000004},{"$f":"VLOOKUP($B$19,Tablas!$A$381:$G$447,4,TRUE)","v":520.98199999999997},{"$f":"VLOOKUP($B$19,Tablas!$A$381:$G$447,5,TRUE)","v":377.46800000000002},{"$f":"VLOOKUP($B$19,Tablas!$A$381:$G$447,6,TRUE)","v":273.54133333333334}]
["Prima para conyuge",null,{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$381:$G$447,3,TRUE)))","v":771.12},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$381:$G$447,4,TRUE)))","v":739.94200000000001},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$381:$G$447,5,TRUE)))","v":523.52066666666667},{"$f":"IF($B$15=1,0,(VLOOKUP($F$19,Tablas!$A$381:$G$447,6,TRUE)))","v":379.53066666666672}]
["Prima para hijo (s)",null,{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$448:$G$450,3,TRUE)))","v":355.01666666666671},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$448:$G$450,4,TRUE)))","v":340.34000000000003},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$448:$G$450,5,TRUE)))","v":256.80200000000002},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$448:$G$450,6,TRUE)))","v":186.11600000000001}]
["Total de Prima neta",null,{"$f":"SUM(C67:C69)","v":1669.0146666666667},{"$f":"SUM(D67:D69)","v":1601.2640000000001},1157.7906666666668,839.1880000000001]
["Ajuste por la variante con coaseguro fuera\n del país de residencia",null,{"$f":"IF('INGRESO DE DATOS'!$P$3,C70*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,D70*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,E70*-15%,0)","v":0},{"$f":"IF('INGRESO DE DATOS'!$P$3,F70*-15%,0)","v":0}]
["Tarifa administrativa anual",null,75,75,75,75]
["IVA (12%)",null,{"$f":"(C70+C72)*'INGRESO DE DATOS'!$S$30","v":209.28175999999999},{"$f":"(D70+D72)*'INGRESO DE DATOS'!$S$30","v":201.15168},{"$f":"(E70+E72)*'INGRESO DE DATOS'!$S$30","v":147.93487999999999},{"$f":"(F70+F72)*'INGRESO DE DATOS'!$S$30","v":109.70256000000001}]
["ITBMS (7%)"]
["TOTAL de primera cuota",null,{"$f":"SUM(C70:C74)","v":1953.2964266666668},{"$f":"SUM(D70:D74)","v":1877.4156800000001},1380.7255466666668,1023.8905600000001]
["Costo de Tarifa mensual de 2 a 12",null,{"$f":"C75-C72*'INGRESO DE DATOS'!$T$30","v":1869.2964266666668},{"$f":"D75-D72*'INGRESO DE DATOS'!$T$30","v":1793.4156800000001},{"$f":"E75-E72*'INGRESO DE DATOS'!$T$30","v":1296.7255466666668},{"$f":"F75-F72*'INGRESO DE DATOS'!$T$30","v":939.89056000000005}]
["TOTAL ANUAL",null,{"$f":"C75+(C76*11)","v":22515.557120000001},{"$f":"D75+(D76*11)","v":21604.988160000001},15644.706560000001,{"$f":"F75+(F76*11)","v":11362.68672}]
[]
["Este presupuesto solamente tiene carácter informativo y en ningún momento expresa compromiso legal para suministrarle cobertura de seguro. La emisión de una póliza de seguro Bupa está sujeta a todas las evaluaciones de riesgo por parte de Bupa y a la recepción de todos los pagos de prima requeridos."]

{"sheet":"Global Major Medical","index":5,"n_rows":73,"n_cols":14,"rows_kept":73,"cut":false,"hidden":false,"merged":[[50,0,50,1],[51,0,51,1],[54,0,54,1],[55,0,55,1],[60,0,60,3],[72,0,77,3],[68,0,68,1],[69,0,69,1],[70,0,70,1],[61,0,61,1],[62,0,62,1],[63,0,63,1],[66,0,66,1],[67,0,67,1],[64,0,64,1],[65,0,65,1],[45,0,45,1],[46,0,46,1],[49,0,49,1],[0,6,0,11],[39,0,39,1],[41,0,41,1],[42,0,42,1],[43,0,43,1],[44,0,44,1],[33,0,33,1],[34,0,34,1],[36,0,36,3],[37,0,37,1],[38,0,38,1],[16,2,16,3],[0,13,0,18],[26,0,26,3],[52,0,52,1],[53,0,53,1],[27,0,27,1],[28,0,28,1],[29,0,29,1],[31,0,31,1],[0,0,3,3],[4,0,10,3],[12,1,12,3],[23,0,23,1],[24,0,24,1],[20,1,20,2],[32,0,32,1],[48,0,48,3]]}
[" ",null,null,null,null,null,"RESUMEN DE BENEFICIOS",null,null,null,null,null,null,"RESUMEN DE BENEFICIOS"]
[]
[null,null,null,null," "]
[]
[" Cotización de Seguro Médico Internacional\nGlobal Major Medical\nHealth Plan\nTarifas en US$ | Validas: 1 de enero de 2024"]
[]
[null,null,null,null," "]
[]
[]
[]
[]
[]
["Nombre del Asegurado Titular",{"$f":"+'INGRESO DE DATOS'!$C$37","v":"John Doe"}]
[]
["Número de adultos en la póliza",{"$f":"+'INGRESO DE DATOS'!$C$39","v":2}]
[]
["Número de Dependientes en la póliza",{"$f":"+'INGRESO DE DATOS'!$C$41","v":2},{"$f":"IF('INGRESO DE DATOS'!$P$2=TRUE, \"Cotización para dependiente de 24 años\",\"\")","v":""}]
[]
["Edad del Asegurado Titular",{"$f":"+'INGRESO DE DATOS'!$C$43","v":32},"Edad del/la conyuge",{"$f":"+'INGRESO DE DATOS'!$C$45","v":46}]
[]
["Fecha de la cotización",{"$f":"NOW()","v":"2024-01-09T14:34:53.990"}]
[]
["DEDUCIBLeS",null,"PLAN 1","PLAN 2"]
["En el país de residencia",null,10000,20000]
["Fuera del país de residencia",null,10000,20000]
[]
["TARIFAS ANUALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$19,Tablas!$A$1138:$G$1204,3,TRUE)","v":3435.7},{"$f":"VLOOKUP($B$19,Tablas!$A$1138:$G$1204,4,TRUE)","v":2616.2999999999997}]
["Prima para conyuge",null,{"$f":"IF($B$15=1,0,(VLOOKUP($D$19,Tablas!$A$1138:$G$1204,3,TRUE)))","v":4723.45},{"$f":"IF($B$15=1,0,(VLOOKUP($D$19,Tablas!$A$1138:$G$1204,4,TRUE)))","v":3581.0499999999997}]
["Prima para hijo (s)",null,{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$1205:$G$1207,3,TRUE)))","v":2068.9},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$1205:$G$1207,4,TRUE)))","v":1625.2}]
["Total de Prima neta",null,{"$f":"SUM(C28:C30)","v":10228.049999999999},{"$f":"SUM(D28:D30)","v":7822.5499999999993}]
["Tarifa administrativa anual",null,75,75]
["IVA (12%)",null,{"$f":"(C31+C32)*'INGRESO DE DATOS'!$S$30","v":1236.3659999999998},{"$f":"(D31+D32)*'INGRESO DE DATOS'!$S$30","v":947.7059999999999}]
["ITBMS (7%)"]
["TOTAL ANUAL",null,{"$f":"SUM(C31:C34)","v":11539.415999999999},{"$f":"SUM(D31:D34)","v":8845.2559999999994}]
[]
["TARIFAS SEMESTRALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$19,Tablas!$A$1362:$G$1428,3,TRUE)","v":1820.921},{"$f":"VLOOKUP($B$19,Tablas!$A$1362:$G$1428,4,TRUE)","v":1386.6389999999999}]
["Prima para conyuge",null,{"$f":"IF($B$15=1,0,(VLOOKUP($D$19,Tablas!$A$1362:$G$1428,3,TRUE)))","v":2503.4285},{"$f":"IF($B$15=1,0,(VLOOKUP($D$19,Tablas!$A$1362:$G$1428,4,TRUE)))","v":1897.9565}]
["Prima para hijo (s)",null,{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$1429:$G$1431,3,TRUE)))","v":1096.5170000000001},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$1429:$G$1431,4,TRUE)))","v":861.35600000000011}]
["Total de Prima neta",null,{"$f":"SUM(C38:C40)","v":5420.8665000000001},{"$f":"SUM(D38:D40)","v":4145.9515000000001}]
["Tarifa administrativa anual",null,75,75]
["IVA (12%)",null,{"$f":"(C41+C42)*'INGRESO DE DATOS'!$S$30","v":659.50397999999996},{"$f":"(D41+D42)*'INGRESO DE DATOS'!$S$30","v":506.51418000000001}]
["ITBMS (7%)"]
["TOTAL de primera cuota",null,{"$f":"SUM(C41:C44)","v":6155.3704799999996},{"$f":"SUM(D41:D44)","v":4727.4656800000002}]
["Costo de segunda cuota",null,{"$f":"C45-C42*'INGRESO DE DATOS'!$T$30","v":6071.3704799999996},{"$f":"D45-D42*'INGRESO DE DATOS'!$T$30","v":4643.4656800000002}]
["TOTAL ANUAL",null,{"$f":"C45+C46","v":12226.740959999999},{"$f":"D45+D46","v":9370.9313600000005}]
[]
["TARIFAS TRIMESTRALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$19,Tablas!$A$1287:$G$1353,3,TRUE)","v":944.8175},{"$f":"VLOOKUP($B$19,Tablas!$A$1287:$G$1353,4,TRUE)","v":719.48249999999996}]
["Prima para conyuge",null,{"$f":"IF($B$15=1,0,(VLOOKUP($D$19,Tablas!$A$1287:$G$1353,3,TRUE)))","v":1298.94875},{"$f":"IF($B$15=1,0,(VLOOKUP($D$19,Tablas!$A$1287:$G$1353,4,TRUE)))","v":984.78875000000005}]
["Prima para hijo (s)",null,{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$1354:$G$1356,3,TRUE)))","v":568.9475000000001},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$1354:$G$1356,4,TRUE)))","v":446.93000000000006}]
["Total de Prima neta",null,{"$f":"SUM(C50:C52)","v":2812.7137500000003},{"$f":"SUM(D50:D52)","v":2151.2012500000001}]
["Tarifa administrativa anual",null,75,75]
["IVA (12%)",null,{"$f":"(C53+C54)*'INGRESO DE DATOS'!$S$30","v":346.52565000000004},{"$f":"(D53+D54)*'INGRESO DE DATOS'!$S$30","v":267.14415000000002}]
["ITBMS (7%)"]
["TOTAL de primera cuota",null,{"$f":"SUM(C53:C56)","v":3234.2394000000004},{"$f":"SUM(D53:D56)","v":2493.3454000000002}]
["Costo de tarifa trimestral 2 a 4",null,{"$f":"C57-C54*'INGRESO DE DATOS'!$T$30","v":3150.2394000000004},{"$f":"D57-D54*'INGRESO DE DATOS'!$T$30","v":2409.3454000000002}]
["TOTAL ANUAL",null,{"$f":"C57+(C58*3)","v":12684.957600000002},{"$f":"D57+(D58*3)","v":9721.3816000000006}]
[]
["TARIFAS MENSUALES"]
["Prima para Asegurado Titular",null,{"$f":"VLOOKUP($B$19,Tablas!$A$1212:$G$1278,3,TRUE)","v":320.66533333333331},{"$f":"VLOOKUP($B$19,Tablas!$A$1212:$G$1278,4,TRUE)","v":244.18799999999999}]
["Prima para conyuge",null,{"$f":"IF($B$15=1,0,(VLOOKUP($D$19,Tablas!$A$1212:$G$1278,3,TRUE)))","v":440.85533333333336},{"$f":"IF($B$15=1,0,(VLOOKUP($D$19,Tablas!$A$1212:$G$1278,4,TRUE)))","v":334.23133333333334}]
["Prima para hijo (s)",null,{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$1279:$G$1281,3,TRUE)))","v":193.09733333333335},{"$f":"IF($B$17=0,0,(VLOOKUP($B$17,Tablas!$A$1279:$G$1281,4,TRUE)))","v":151.68533333333335}]
["Total de Prima neta",null,{"$f":"SUM(C62:C64)","v":954.61800000000005},{"$f":"SUM(D62:D64)","v":730.10466666666662}]
["Tarifa administrativa anual",null,75,75]
["IVA (12%)",null,{"$f":"(C65+C66)*'INGRESO DE DATOS'!$S$30","v":123.55415999999998},{"$f":"(D65+D66)*'INGRESO DE DATOS'!$S$30","v":96.612559999999988}]
["ITBMS (7%)"]
["TOTAL de primera cuota",null,{"$f":"SUM(C65:C68)","v":1153.1721599999998},{"$f":"SUM(D65:D68)","v":901.71722666666665}]
["Costo de Tarifa mensual de 2 a 12",null,{"$f":"C69-C66*'INGRESO DE DATOS'!$T$30","v":1069.1721599999998},{"$f":"D69-D66*'INGRESO DE DATOS'!$T$30","v":817.71722666666665}]
["TOTAL ANUAL",null,{"$f":"C69+(C70*11)","v":12914.065919999999},{"$f":"D69+(D70*11)","v":9896.6067199999998}]
[]
["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],[22,0,22,2],[89,0,96,5],[0,0,3,5],[4,0,10,5],[20,1,20,2],[12,1,12,5],[40,0,47,0],[54,0,61,0],[67,0,74,0],[80,0,87,0],[50,5,61,5],[22,4,34,5],[63,5,74,5],[76,3,87,5],[71,1,71,4],[26,0,33,0],[44,1,44,5],[46,1,46,5],[50,0,50,4],[40,1,40,5],[42,1,42,5],[26,1,26,2],[28,1,28,2],[30,1,30,2],[32,1,32,2],[86,1,86,2],[36,0,36,5],[76,0,76,2],[82,1,82,2],[84,1,84,2],[54,1,54,4],[56,1,56,4],[58,1,58,4],[60,1,60,4],[63,0,63,4],[67,1,67,4],[69,1,69,4],[80,1,80,2],[73,1,73,4]]}
[" "]
[]
[]
[]
["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":"2024-01-09T14:34:53.990"}]
[]
["GLOBAL ULTIMATE HEALTH PLAN"]
["DEDUCIBLES","PLAN 1","PLAN 2"]
["En el país de residencia","$0",1000]
["Fuera del país de residencia","$0",1000]
[null,"TARIFAS ANUALES"]
[null,{"$f":"'Global Ultimate'!C38","v":115032.95999999999},{"$f":"'Global Ultimate'!D38","v":74248.160000000003}]
[null,"TARIFAS SEMESTRALES"]
[null,{"$f":"'Global Ultimate'!C50","v":60922.948800000006},{"$f":"'Global Ultimate'!D50","v":39307.004800000002}]
[null,"TARIFAS TRIMESTRALES"]
[null,{"$f":"'Global Ultimate'!C63","v":31610.964000000004},{"$f":"'Global Ultimate'!D63","v":20516.2755}]
[null,"TARIFAS MENSUALES"]
[null,{"$f":"'Global Ultimate'!C76","v":10728.569600000003},{"$f":"'Global Ultimate'!D76","v":6921.9882666666663}]
["Ahorros en tarifas de prima   \n para Dependientes*",{"$f":"'Global Ultimate'!C39","v":13254},{"$f":"'Global Ultimate'!D39","v":8552}]
[]
["BUPA GLOBAL ELITE HEALTH PLAN"]
["DEDUCIBLES","PLAN 1","PLAN 2","PLAN 3","PLAN 4","PLAN 5"]
["En el país de residencia",250,2000,3500,5000,10000]
["Fuera del país de residencia",5000,2000,3500,5000,10000]
[null,"TARIFAS ANUALES"]
[null,{"$f":"+'Global Elite'!C40","v":38059.279999999992},{"$f":"+'Global Elite'!D40","v":33366.871999999996},{"$f":"+'Global Elite'!E40","v":26916.12},{"$f":"+'Global Elite'!F40","v":23354.687999999998},{"$f":"+'Global Elite'!G40","v":17667.439999999999}]
[null,"TARIFAS SEMESTRALES"]
[null,{"$f":"+'Global Elite'!C53","v":20126.898399999998},{"$f":"+'Global Elite'!D53","v":17639.922160000002},{"$f":"+'Global Elite'!E53","v":14221.023600000002},{"$f":"+'Global Elite'!F53","v":12333.46464},{"$f":"+'Global Elite'!G53","v":9319.2232000000004}]
[null,"TARIFAS TRIMESTRALES"]
[null,{"$f":"+'Global Elite'!C67","v":10443.202000000001},{"$f":"+'Global Elite'!D67","v":9152.7897999999986},{"$f":"+'Global Elite'!E67","v":7378.8329999999996},{"$f":"+'Global Elite'!F67","v":6399.4392000000007},{"$f":"+'Global Elite'!G67","v":4835.4459999999999}]
[null,"TARIFAS MENSUALES"]
[null,{"$f":"+'Global Elite'!C81","v":3544.3594666666672},{"$f":"+'Global Elite'!D81","v":3106.4013866666664},{"$f":"+'Global Elite'!E81","v":2504.3312000000001},{"$f":"+'Global Elite'!F81","v":2171.9308799999999},{"$f":"+'Global Elite'!G81","v":1641.1210666666664}]
["Ahorros en tarifas de prima \n para Dependientes*",{"$f":"+'Global Elite'!C41","v":4430.2},{"$f":"+'Global Elite'!D41","v":3881.1},{"$f":"+'Global Elite'!E41","v":3205.35},{"$f":"+'Global Elite'!F41","v":2782.0499999999997},{"$f":"+'Global Elite'!G41","v":2102.0499999999997}]
[]
["GLOBAL PREMIER HEALTH PLAN"]
["DEDUCIBLES","PLAN 1","PLAN 2","PLAN 3","PLAN 4"]
["En el país de residencia",250,2000,5000,10000]
["Fuera del país de residencia",5000,2000,5000,10000]
[null,"TARIFAS ANUALES"]
[null,{"$f":"+'Global Premier'!C38","v":18424.560000000001},{"$f":"+'Global Premier'!D38","v":16726.919999999998},{"$f":"+'Global Premier'!E38","v":12062.4},{"$f":"+'Global Premier'!F38","v":8757}]
[null,"TARIFAS SEMESTRALES"]
[null,{"$f":"+'Global Premier'!C50","v":9720.4968000000008},{"$f":"+'Global Premier'!D50","v":8820.7476000000006},{"$f":"+'Global Premier'!E50","v":6348.5520000000006},{"$f":"+'Global Premier'!F50","v":4596.6899999999996}]
[null,"TARIFAS TRIMESTRALES"]
[null,{"$f":"+'Global Premier'!C63","v":5043.6540000000005},{"$f":"+'Global Premier'!D63","v":4576.8030000000008},{"$f":"+'Global Premier'!E63","v":3294.0600000000004},{"$f":"+'Global Premier'!F63","v":2385.0749999999998}]
[null,"TARIFAS MENSUALES"]
[null,{"$f":"+'Global Premier'!C76","v":1711.7856000000002},{"$f":"+'Global Premier'!D76","v":1553.3392000000001},{"$f":"+'Global Premier'!E76","v":1117.9839999999999},{"$f":"+'Global Premier'!F76","v":809.48}]
[]
["GLOBAL SELECT HEALTH PLAN"]
["DEDUCIBLES","PLAN 1","PLAN 2","PLAN 3","PLAN 4"]
[" En el país de residencia ",250,2000,5000,10000]
[" Fuera del país de residencia ",5000,2000,5000,10000]
[null,"TARIFAS ANUALES"]
[null,{"$f":"+'Global Select'!C38","v":20112.175999999999},{"$f":"+'Global Select'!D38","v":19299.168000000001},{"$f":"+'Global Select'!E38","v":13977.487999999998},{"$f":"+'Global Select'!F38","v":10154.255999999999}]
[null,"TARIFAS SEMESTRALES"]
[null,{"$f":"+'Global Select'!C50","v":10614.933280000003},{"$f":"+'Global Select'!D50","v":10184.03904},{"$f":"+'Global Select'!E50","v":7363.54864},{"$f":"+'Global Select'!F50","v":5337.2356799999989}]
[null,"TARIFAS TRIMESTRALES"]
[null,{"$f":"+'Global Select'!C63","v":5507.7484000000004},{"$f":"+'Global Select'!D63","v":5284.1712000000007},{"$f":"+'Global Select'!E63","v":3820.7092000000007},{"$f":"+'Global Select'!F63","v":2769.3204000000001}]
[null,"TARIFAS MENSUALES"]
[null,{"$f":"+'Global Select'!C76","v":1869.2964266666668},{"$f":"+'Global Select'!D76","v":1793.4156800000001},{"$f":"+'Global Select'!E76","v":1296.7255466666668},{"$f":"+'Global Select'!F76","v":939.89056000000005}]
[]
["GLOBAL MAJOR MEDICAL HEALTH PLAN"]
["DEDUCIBLES","PLAN 1","PLAN 2"]
[" En el país de residencia ",10000,20000]
[" Fuera del país de residencia ",10000,20000]
[null,"TARIFAS ANUALES"]
[null,{"$f":"'Global Major Medical'!C35","v":11539.415999999999},{"$f":"'Global Major Medical'!D35","v":8845.2559999999994}]
[null,"TARIFAS SEMESTRALES"]
[null,{"$f":"'Global Major Medical'!C46","v":6071.3704799999996},{"$f":"'Global Major Medical'!D46","v":4643.4656800000002}]
[null,"TARIFAS TRIMESTRALES"]
[null,{"$f":"'Global Major Medical'!C58","v":3150.2394000000004},{"$f":"'Global Major Medical'!D58","v":2409.3454000000002}]
[null,"TARIFAS MENSUALES"]
[null,{"$f":"'Global Major Medical'!C70","v":1069.1721599999998},{"$f":"'Global Major Medical'!D70","v":817.71722666666665}]
[]
["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],[1136,8,1136,9],[1136,11,1136,12],[154,8,154,11],[154,13,154,16],[305,8,305,11],[305,13,305,16],[910,8,910,10],[910,12,910,14]]}
[]
["BUPA GLOBAL ELITE",null,null,null,null,null,null,null,"FACTOR MENSUAL:",null,9.3333333333333338E-2,null,"Descuento de 24 años",{"$f":"'INGRESO DE DATOS'!P30","v":1},"Ultimate","Elite","Premier","Select","Major Medical"]
["TARIFAS ANUALES",null,null,null,null,null,null,null,"FACTOR TRIMESTRAL:",null,0.27500000000000002,null,"Descuento de producto (%)",null,{"$f":"'INGRESO DE DATOS'!O39","v":0},{"$f":"'INGRESO DE DATOS'!P39","v":0.15},{"$f":"'INGRESO DE DATOS'!Q39","v":0.25},{"$f":"'INGRESO DE DATOS'!R39","v":0.15},{"$f":"'INGRESO DE DATOS'!S39","v":0.15}]
[null,null,null,null,null,null,null,null,"FACTOR SEMIANUAL:",null,0.53,null,"Factor para el descuento combinado",null,{"$f":"'INGRESO DE DATOS'!O47","v":1},{"$f":"'INGRESO DE DATOS'!P47","v":0.85},{"$f":"'INGRESO DE DATOS'!Q47","v":0.75},{"$f":"'INGRESO DE DATOS'!R47","v":0.85},{"$f":"'INGRESO DE DATOS'!S47","v":0.85}]
["EDAD",null,1000,2000,3500,5000,10000,null,"TARIFAS BASE",null,null,null,null,null,"TARIFAS BASE CON DESCUENTO"]
[18,null,{"$f":"O6","v":9838.75},{"$f":"P6","v":8621.5499999999993},7123.8499999999995,6174.4,4668.2,null,11575,10143,8381,7264,5492,null,{"$f":"I6*$P$4","v":9838.75},{"$f":"J6*$P$4","v":8621.5499999999993},7123.8499999999995,6174.4,4668.2]
[19,null,{"$f":"O7","v":9956.9},{"$f":"P7","v":8727.7999999999993},{"$f":"Q7","v":7198.65},{"$f":"R7","v":6244.0999999999995},{"$f":"S7","v":4719.2},null,11714,10268,8469,7346,5552,null,{"$f":"I7*$P$4","v":9956.9},{"$f":"J7*$P$4","v":8727.7999999999993},{"$f":"K7*$P$4","v":7198.65},{"$f":"L7*$P$4","v":6244.0999999999995},{"$f":"M7*$P$4","v":4719.2}]
[20,null,10084.4,8835.75,7277.7,6310.4,4768.5,null,11864,10395,8562,7424,5610,null,10084.4,8835.75,7277.7,6310.4,4768.5]
[21,null,10209.35,8949.65,7359.3,6381.8,4823.75,null,12011,10529,8658,7508,5675,null,10209.35,8949.65,7359.3,6381.8,4823.75]
[22,null,10341.949999999999,9064.4,7446,6456.5999999999995,4879,null,12167,10664,8760,7596,5740,null,10341.949999999999,9064.4,7446,6456.5999999999995,4879]
[23,null,10477.949999999999,9187.65,7535.25,6533.0999999999995,4937.6499999999996,null,12327,10809,8865,7686,5809,null,10477.949999999999,9187.65,7535.25,6533.0999999999995,4937.6499999999996]
[24,null,10619.05,9311.75,7624.5,6612.15,4997.1499999999996,null,12493,10955,8970,7779,5879,null,10619.05,9311.75,7624.5,6612.15,4997.1499999999996]
[25,null,10767.8,9437.5499999999993,7717.15,6691.2,5059.2,null,12668,11103,9079,7872,5952,null,10767.8,9437.5499999999993,7717.15,6691.2,5059.2]
[26,null,10978.6,9622,7857.4,6813.5999999999995,5149.3,null,12916,11320,9244,8016,6058,null,10978.6,9622,7857.4,6813.5999999999995,5149.3]
[27,null,11197.05,9816.65,8000.2,6938.55,5242.8,null,13173,11549,9412,8163,6168,null,11197.05,9816.65,8000.2,6938.55,5242.8]
[28,null,11427.4,10018.1,8150.65,7066.9,5342.25,null,13444,11786,9589,8314,6285,null,11427.4,10018.1,8150.65,7066.9,5342.25]
[29,null,11666.25,10226.35,8308.75,7204.5999999999995,5443.4,null,13725,12031,9775,8476,6404,null,11666.25,10226.35,8308.75,7204.5999999999995,5443.4]
[30,null,11911.05,10442.25,8473.65,7348.25,5552.2,null,14013,12285,9969,8645,6532,null,11911.05,10442.25,8473.65,7348.25,5552.2]
[31,null,12168.6,10669.199999999999,8637.6999999999989,7491.9,5660.15,null,14316,12552,10162,8814,6659,null,12168.6,10669.199999999999,8637.6999999999989,7491.9,5660.15]
[32,null,12430.4,10895.3,8818.75,7647.45,5777.45,null,14624,12818,10375,8997,6797,null,12430.4,10895.3,8818.75,7647.45,5777.45]
[33,null,12706.65,11138.4,8996.4,7803.8499999999995,5896.45,null,14949,13104,10584,9181,6937,null,12706.65,11138.4,8996.4,7803.8499999999995,5896.45]
[34,null,12988.85,11381.5,9185.1,7967.9,6018,null,15281,13390,10806,9374,7080,null,12988.85,11381.5,9185.1,7967.9,6018]
[35,null,13277.85,11638.199999999999,9380.6,8134.5,6147.2,null,15621,13692,11036,9570,7232,null,13277.85,11638.199999999999,9380.6,8134.5,6147.2]
[36,null,13576.199999999999,11899.15,9577.7999999999993,8307.0499999999993,6274.7,null,15972,13999,11268,9773,7382,null,13576.199999999999,11899.15,9577.7999999999993,8307.0499999999993,6274.7]
[37,null,13883.05,12169.449999999999,9789.4499999999989,8488.9499999999989,6414.95,null,16333,14317,11517,9987,7547,null,13883.05,12169.449999999999,9789.4499999999989,8488.9499999999989,6414.95]
[38,null,14201.8,12448.25,10001.949999999999,8673.4,6551.8,null,16708,14645,11767,10204,7708,null,14201.8,12448.25,10001.949999999999,8673.4,6551.8]
[39,null,14524.8,12731.3,10221.25,8862.1,6698,null,17088,14978,12025,10426,7880,null,14524.8,12731.3,10221.25,8862.1,6698]
[40,null,14856.3,13024.55,10443.949999999999,9057.6,6845.05,null,17478,15323,12287,10656,8053,null,14856.3,13024.55,10443.949999999999,9057.6,6845.05]
[41,null,15201.4,13325.449999999999,10678.55,9258.1999999999989,6997.2,null,17884,15677,12563,10892,8232,null,15201.4,13325.449999999999,10678.55,9258.1999999999989,6997.2]
[42,null,15554.15,13630.6,10918.25,9468.15,7153.5999999999995,null,18299,16036,12845,11139,8416,null,15554.15,13630.6,10918.25,9468.15,7153.5999999999995]
[43,null,15913.699999999999,13947.65,11160.5,9677.25,7314.25,null,18722,16409,13130,11385,8605,null,15913.699999999999,13947.65,11160.5,9677.25,7314.25]
[44,null,16281.75,14273.199999999999,11412.1,9896.5499999999993,7478.3,null,19155,16792,13426,11643,8798,null,16281.75,14273.199999999999,11412.1,9896.5499999999993,7478.3]
[45,null,16660,14603.85,11669.65,10120.1,7648.3,null,19600,17181,13729,11906,8998,null,16660,14603.85,11669.65,10120.1,7648.3]
[46,null,17045.899999999998,14940.449999999999,11933.15,10347.9,7820,null,20054,17577,14039,12174,9200,null,17045.899999999998,14940.449999999999,11933.15,10347.9,7820]
[47,null,17440.3,15289.8,12203.449999999999,10580.8,7997.65,null,20518,17988,14357,12448,9409,null,17440.3,15289.8,12203.449999999999,10580.8,7997.65]
[48,null,17846.599999999999,15638.3,12478.85,10821.35,8176.15,null,20996,18398,14681,12731,9619,null,17846.599999999999,15638.3,12478.85,10821.35,8176.15]
[49,null,18256.3,16002.949999999999,12759.35,11064.449999999999,8362.2999999999993,null,21478,18827,15011,13017,9838,null,18256.3,16002.949999999999,12759.35,11064.449999999999,8362.2999999999993]
[50,null,18678.75,16369.3,13050.05,11316.05,8551,null,21975,19258,15353,13313,10060,null,18678.75,16369.3,13050.05,11316.05,8551]
[51,null,19108.849999999999,16749.25,13347.55,11571.9,8743.9499999999989,null,22481,19705,15703,13614,10287,null,19108.849999999999,16749.25,13347.55,11571.9,8743.9499999999989]
[52,null,19544.899999999998,17134.3,13644.199999999999,11832,8940.2999999999993,null,22994,20158,16052,13920,10518,null,19544.899999999998,17134.3,13644.199999999999,11832,8940.2999999999993]
[53,null,19992.849999999999,17525.3,13951.9,12098.9,9142.6,null,23521,20618,16414,14234,10756,null,19992.849999999999,17525.3,13951.9,12098.9,9142.6]
[54,null,20451,17923.95,14268.1,12372.6,9348.2999999999993,null,24060,21087,16786,14556,10998,null,20451,17923.95,14268.1,12372.6,9348.2999999999993]
[55,null,20917.649999999998,18332.8,14586.85,12648,9559.1,null,24609,21568,17161,14880,11246,null,20917.649999999998,18332.8,14586.85,12648,9559.1]
[56,null,21387.7,18746.75,14914.1,12931.9,9770.75,null,25162,22055,17546,15214,11495,null,21387.7,18746.75,14914.1,12931.9,9770.75]
[57,null,21871.35,19170.899999999998,15243.9,13215.8,9988.35,null,25731,22554,17934,15548,11751,null,21871.35,19170.899999999998,15243.9,13215.8,9988.35]
[58,null,22363.5,19604.399999999998,15580.5,13510.75,10210.199999999999,null,26310,23064,18330,15895,12012,null,22363.5,19604.399999999998,15580.5,13510.75,10210.199999999999]
[59,null,22862.45,20037.899999999998,15928.15,13811.65,10436.299999999999,null,26897,23574,18739,16249,12278,null,22862.45,20037.899999999998,15928.15,13811.65,10436.299999999999]
[60,null,23370.75,20485.849999999999,16277.5,14114.25,10665.8,null,27495,24101,19150,16605,12548,null,23370.75,20485.849999999999,16277.5,14114.25,10665.8]
[61,null,26044.85,22830.149999999998,18132.2,15721.6,11881.3,null,30641,26859,21332,18496,13978,null,26044.85,22830.149999999998,18132.2,15721.6,11881.3]
[62,null,28936.55,25364,20138.2,17460.7,13194.55,null,34043,29840,23692,20542,15523,null,28936.55,25364,20138.2,17460.7,13194.55]
[63,null,32050.1,28091.649999999998,22303.149999999998,19339.2,14614.05,null,37706,33049,26239,22752,17193,null,32050.1,28091.649999999998,22303.149999999998,19339.2,14614.05]
[64,null,35374.449999999997,31005.45,24621.1,21348.6,16134.699999999999,null,41617,36477,28966,25116,18982,null,35374.449999999997,31005.45,24621.1,21348.6,16134.699999999999]
[65,null,38923.199999999997,34116.449999999997,27099.7,23498.25,17756.5,null,45792,40137,31882,27645,20890,null,38923.199999999997,34116.449999999997,27099.7,23498.25,17756.5]
[66,null,42688.7,37418.699999999997,29735.55,25783.05,19486.25,null,50222,44022,34983,30333,22925,null,42688.7,37418.699999999997,29735.55,25783.05,19486.25]
[67,null,46670.1,40908.799999999996,32526.1,28202.149999999998,21312.899999999998,null,54906,48128,38266,33179,25074,null,46670.1,40908.799999999996,32526.1,28202.149999999998,21312.899999999998]
[68,null,50869.1,44585.9,35475.599999999999,30761.5,23246.649999999998,null,59846,52454,41736,36190,27349,null,50869.1,44585.9,35475.599999999999,30761.5,23246.649999999998]
[69,null,55291.65,48462.75,38580.65,33453.449999999997,25278.149999999998,null,65049,57015,45389,39357,29739,null,55291.65,48462.75,38580.65,33453.449999999997,25278.149999999998]
[70,null,59926.7,52527.45,41845.5,36283.949999999997,27419.3,null,70502,61797,49230,42687,32258,null,59926.7,52527.45,41845.5,36283.949999999997,27419.3]
[71,null,64785.299999999996,56785.1,45263.35,39247.049999999996,29656.5,null,76218,66806,53251,46173,34890,null,64785.299999999996,56785.1,45263.35,39247.049999999996,29656.5]
[72,null,69858.099999999991,61230.6,48840.15,42348.7,32002.5,null,82186,72036,57459,49822,37650,null,69858.099999999991,61230.6,48840.15,42348.7,32002.5]
[73,null,75151.899999999994,65872.45,52567.4,45585.5,34445.4,null,88414,77497,61844,53630,40524,null,75151.899999999994,65872.45,52567.4,45585.5,34445.4]
[74,null,80661.599999999991,70702.149999999994,56459.549999999996,48957.45,36993.699999999997,null,94896,83179,66423,57597,43522,null,80661.599999999991,70702.149999999994,56459.549999999996,48957.45,36993.699999999997]
[75,null,86391.45,75722.25,60505.549999999996,52465.4,39645.699999999997,null,101637,89085,71183,61724,46642,null,86391.45,75722.25,60505.549999999996,52465.4,39645.699999999997]
[76,null,86391.45,75722.25,60505.549999999996,52465.4,39645.699999999997,null,101637,89085,71183,61724,46642,null,86391.45,75722.25,60505.549999999996,52465.4,39645.699999999997]
[77,null,86391.45,75722.25,60505.549999999996,52465.4,39645.699999999997,null,101637,89085,71183,61724,46642,null,86391.45,75722.25,60505.549999999996,52465.4,39645.699999999997]
[78,null,86391.45,75722.25,60505.549999999996,52465.4,39645.699999999997,null,101637,89085,71183,61724,46642,null,86391.45,75722.25,60505.549999999996,52465.4,39645.699999999997]
[79,null,86391.45,75722.25,60505.549999999996,52465.4,39645.699999999997,null,101637,89085,71183,61724,46642,null,86391.45,75722.25,60505.549999999996,52465.4,39645.699999999997]
[80,null,86391.45,75722.25,60505.549999999996,52465.4,39645.699999999997,null,101637,89085,71183,61724,46642,null,86391.45,75722.25,60505.549999999996,52465.4,39645.699999999997]
[81,null,86391.45,75722.25,60505.549999999996,52465.4,39645.699999999997,null,101637,89085,71183,61724,46642,null,86391.45,75722.25,60505.549999999996,52465.4,39645.699999999997]
[82,null,86391.45,75722.25,60505.549999999996,52465.4,39645.699999999997,null,101637,89085,71183,61724,46642,null,86391.45,75722.25,60505.549999999996,52465.4,39645.699999999997]
[83,null,{"$f":"O71","v":86391.45},{"$f":"P71","v":75722.25},{"$f":"Q71","v":60505.549999999996},{"$f":"R71","v":52465.4},{"$f":"S71","v":39645.699999999997},null,101637,89085,71183,61724,46642,null,{"$f":"I71*$P$4","v":86391.45},{"$f":"J71*$P$4","v":75722.25},{"$f":"K71*$P$4","v":60505.549999999996},{"$f":"L71*$P$4","v":52465.4},{"$f":"M71*$P$4","v":39645.699999999997}]
[84,"o más",86391.45,75722.25,60505.549999999996,52465.4,39645.699999999997,null,101637,89085,71183,61724,46642,null,86391.45,75722.25,60505.549999999996,52465.4,39645.699999999997]
[1,"Hijo",4430.2,3881.1,3205.35,2782.0499999999997,2102.0499999999997,null,5212,4566,3771,3273,2473,null,4430.2,3881.1,3205.35,2782.0499999999997,2102.0499999999997]
[2,"Hijos",7529.3,6600.25,5447.65,4726,3570.85,null,8858,7765,6409,5560,4201,null,7529.3,6600.25,5447.65,4726,3570.85]
[3,"Hijos o más",10625.85,9316.85,7692.5,6671.65,5041.3499999999995,null,12501,10961,9050,7849,5931,null,10625.85,9316.85,7692.5,6671.65,5041.3499999999995]
[]
["BUPA GLOBAL ELITE - MENSUALES"]
[]
["EDAD",null,1000,2000,3500]
[18,null,{"$f":"C6*$K$2","v":918.28333333333342},{"$f":"D6*$K$2","v":804.678},664.89266666666663,576.27733333333333,435.69866666666667]
[19,null,{"$f":"C7*$K$2","v":929.31066666666663},814.59466666666663,671.87400000000002,582.78266666666661,440.45866666666666]
[20,null,{"$f":"C8*$K$2","v":941.21066666666673},824.67000000000007,679.25200000000007,588.97066666666672,445.06]
[21,null,{"$f":"C9*$K$2","v":952.87266666666676},835.30066666666664,686.86800000000005,595.6346666666667,450.2166666666667]
[22,null,{"$f":"C10*$K$2","v":965.24866666666662},846.01066666666668,694.96,602.61599999999999,455.37333333333333]
[23,null,{"$f":"C11*$K$2","v":977.94199999999989},857.51400000000001,703.29000000000008,609.75599999999997,460.84733333333332]
[24,null,{"$f":"C12*$K$2","v":991.11133333333328},869.09666666666669,711.62,617.13400000000001,466.40066666666667]
[25,null,{"$f":"C13*$K$2","v":1004.9946666666666},880.83799999999997,720.26733333333334,624.51200000000006,472.19200000000001]
[26,null,{"$f":"C14*$K$2","v":1024.6693333333335},898.0533333333334,733.35733333333337,635.93599999999992,480.6013333333334]
[27,null,{"$f":"C15*$K$2","v":1045.058},916.22066666666672,746.68533333333335,647.59800000000007,489.32800000000003]
[28,null,{"$f":"C16*$K$2","v":1066.5573333333334},935.02266666666674,760.72733333333338,659.57733333333329,498.61]
[29,null,{"$f":"C17*$K$2","v":1088.8500000000001},954.45933333333346,775.48333333333335,672.42933333333326,508.05066666666664]
[30,null,{"$f":"C18*$K$2","v":1111.6980000000001},974.61,790.87400000000002,685.8366666666667,518.20533333333333]
[31,null,{"$f":"C19*$K$2","v":1135.7360000000001},995.79199999999992,806.18533333333323,699.24400000000003,528.28066666666666]
[32,null,{"$f":"C20*$K$2","v":1160.1706666666666},1016.8946666666667,823.08333333333337,713.76200000000006,539.22866666666664]
[33,null,{"$f":"C21*$K$2","v":1185.954},1039.5840000000001,839.66399999999999,728.35933333333332,550.33533333333332]
[34,null,{"$f":"C22*$K$2","v":1212.2926666666667},1062.2733333333333,857.27600000000007,743.67066666666665,561.68000000000006]
[35,null,{"$f":"C23*$K$2","v":1239.2660000000001},1086.232,875.52266666666674,759.22,573.73866666666663]
[36,null,{"$f":"C24*$K$2","v":1267.1119999999999},1110.5873333333334,893.928,775.32466666666664,585.63866666666672]
[37,null,{"$f":"C25*$K$2","v":1295.7513333333334},1135.8153333333332,913.6819999999999,792.30199999999991,598.72866666666664]
[38,null,{"$f":"C26*$K$2","v":1325.5013333333334},1161.8366666666668,933.51533333333327,809.51733333333334,611.50133333333338]
[39,null,{"$f":"C27*$K$2","v":1355.6479999999999},1188.2546666666667,953.98333333333335,827.12933333333342,625.14666666666665]
[40,null,{"$f":"C28*$K$2","v":1386.588},1215.6246666666666,974.7686666666666,845.37600000000009,638.87133333333338]
[41,null,{"$f":"C29*$K$2","v":1418.7973333333334},1243.7086666666667,996.66466666666668,864.09866666666665,653.072]
[42,null,{"$f":"C30*$K$2","v":1451.7206666666666},1272.1893333333335,1019.0366666666667,883.69399999999996,667.66933333333327]
[43,null,{"$f":"C31*$K$2","v":1485.2786666666666},1301.7806666666668,1041.6466666666668,903.21,682.66333333333341]
[44,null,{"$f":"C32*$K$2","v":1519.63},1332.1653333333334,1065.1293333333333,923.678,697.97466666666674]
[45,null,{"$f":"C33*$K$2","v":1554.9333333333334},1363.0260000000001,1089.1673333333333,944.54266666666672,713.84133333333341]
[46,null,{"$f":"C34*$K$2","v":1590.9506666666666},1394.442,1113.7606666666668,965.80399999999997,729.86666666666667]
[47,null,{"$f":"C35*$K$2","v":1627.7613333333334},1427.048,1138.9886666666666,987.54133333333334,746.44733333333329]
[48,null,{"$f":"C36*$K$2","v":1665.6826666666666},1459.5746666666666,1164.6926666666668,1009.9926666666668,763.10733333333337]
[49,null,{"$f":"C37*$K$2","v":1703.9213333333335},1493.6086666666665,1190.8726666666666,1032.682,780.48133333333328]
[50,null,{"$f":"C38*$K$2","v":1743.3500000000001},1527.8013333333333,1218.0046666666667,1056.1646666666666,798.09333333333336]
[51,null,{"$f":"C39*$K$2","v":1783.4926666666665},1563.2633333333333,1245.7713333333334,1080.0440000000001,816.10199999999998]
[52,null,{"$f":"C40*$K$2","v":1824.1906666666666},1599.2013333333334,1273.4586666666667,1104.3200000000002,834.428]
[53,null,{"$f":"C41*$K$2","v":1865.9993333333332},1635.6946666666668,1302.1773333333333,1129.2306666666666,853.30933333333337]
[54,null,{"$f":"C42*$K$2","v":1908.76},1672.902,1331.6893333333335,1154.7760000000001,872.50799999999992]
[55,null,{"$f":"C43*$K$2","v":1952.3139999999999},1711.0613333333333,1361.4393333333335,1180.48,892.18266666666671]
[56,null,{"$f":"C44*$K$2","v":1996.1853333333336},1749.6966666666667,1391.9826666666668,1206.9773333333333,911.93666666666672]
[57,null,{"$f":"C45*$K$2","v":2041.326},1789.2839999999999,1422.7640000000001,1233.4746666666667,932.24600000000009]
[58,null,{"$f":"C46*$K$2","v":2087.2600000000002},1829.7439999999999,1454.18,1261.0033333333333,952.952]
[59,null,{"$f":"C47*$K$2","v":2133.8286666666668},1870.204,1486.6273333333334,1289.0873333333334,974.05466666666666]
[60,null,{"$f":"C48*$K$2","v":2181.27},1912.0126666666665,1519.2333333333333,1317.3300000000002,995.47466666666662]
[61,null,{"$f":"C49*$K$2","v":2430.8526666666667},2130.8139999999999,1692.3386666666668,1467.3493333333333,1108.9213333333332]
[62,null,{"$f":"C50*$K$2","v":2700.7446666666669},2367.3066666666668,1879.5653333333335,1629.6653333333334,1231.4913333333334]
[63,null,{"$f":"C51*$K$2","v":2991.3426666666664},2621.8873333333331,2081.6273333333334,1804.9920000000002,1363.9780000000001]
[64,null,{"$f":"C52*$K$2","v":3301.6153333333332},2893.8420000000001,2297.9693333333335,1992.5360000000001,1505.9053333333334]
[65,null,{"$f":"C53*$K$2","v":3632.8319999999999},3184.2019999999998,2529.3053333333337,2193.17,1657.2733333333333]
[66,null,{"$f":"C54*$K$2","v":3984.2786666666666},3492.4119999999998,2775.3180000000002,2406.4180000000001,1818.7166666666667]
[67,null,{"$f":"C55*$K$2","v":4355.8760000000002},3818.1546666666663,3035.7693333333332,2632.2006666666666,1989.204]
[68,null,{"$f":"C56*$K$2","v":4747.782666666667},4161.3506666666672,3311.056,2871.0733333333333,2169.6873333333333]
[69,null,{"$f":"C57*$K$2","v":5160.5540000000001},4523.1900000000005,3600.8606666666669,3122.3219999999997,2359.2939999999999]
[70,null,{"$f":"C58*$K$2","v":5593.1586666666662},4902.5619999999999,3905.5800000000004,3386.502,2559.1346666666668]
[71,null,{"$f":"C59*$K$2","v":6046.6279999999997},5299.9426666666668,4224.5793333333331,3663.0579999999995,2767.94]
[72,null,{"$f":"C60*$K$2","v":6520.0893333333324},5714.8559999999998,4558.4140000000007,3952.545333333333,2986.9]
[73,null,{"$f":"C61*$K$2","v":7014.1773333333331},6148.0953333333337,4906.2906666666668,4254.6466666666665,3214.9040000000005]
[74,null,{"$f":"C62*$K$2","v":7528.4159999999993},6598.8673333333327,5269.558,4569.3620000000001,3452.7453333333333]
[75,null,{"$f":"C63*$K$2","v":8063.2020000000002},7067.4100000000008,5647.1846666666661,4896.7706666666672,3700.2653333333333]
[76,null,{"$f":"C64*$K$2","v":8063.2020000000002},7067.4100000000008,5647.1846666666661,4896.7706666666672,3700.2653333333333]
[77,null,{"$f":"C65*$K$2","v":8063.2020000000002},7067.4100000000008,5647.1846666666661,4896.7706666666672,3700.2653333333333]
[78,null,{"$f":"C66*$K$2","v":8063.2020000000002},7067.4100000000008,5647.1846666666661,4896.7706666666672,3700.2653333333333]
[79,null,{"$f":"C67*$K$2","v":8063.2020000000002},7067.4100000000008,5647.1846666666661,4896.7706666666672,3700.2653333333333]
[80,null,{"$f":"C68*$K$2","v":8063.2020000000002},7067.4100000000008,5647.1846666666661,4896.7706666666672,3700.2653333333333]
[81,null,{"$f":"C69*$K$2","v":8063.2020000000002},7067.4100000000008,5647.1846666666661,4896.7706666666672,3700.2653333333333]
[82,null,{"$f":"C70*$K$2","v":8063.2020000000002},7067.4100000000008,5647.1846666666661,4896.7706666666672,3700.2653333333333]
[83,null,{"$f":"C71*$K$2","v":8063.2020000000002},7067.4100000000008,5647.1846666666661,4896.7706666666672,3700.2653333333333]
[84,"o más",{"$f":"C72*$K$2","v":8063.2020000000002},7067.4100000000008,5647.1846666666661,4896.7706666666672,3700.2653333333333]
[1,"Hijo",{"$f":"C73*$K$2","v":413.48533333333336},362.23599999999999,299.166,259.65799999999996,196.19133333333332]
[2,"Hijos",{"$f":"C74*$K$2","v":702.73466666666673},616.02333333333331,508.44733333333335,441.09333333333336,333.27933333333334]
[3,"Hijos o más",{"$f":"C75*$K$2","v":991.74600000000009},869.57266666666669,717.9666666666667,622.6873333333333,470.52599999999995]
[]
[]
["BUPA GLOBAL PREMIER"]
["TARIFAS ANUALES"]
[]
["EDAD",null,2000,3500,5000,10000,null,null,"TARIFAS BASE",null,null,null,null,"TARIFAS BASE COND ESCUENTO"]
[18,null,{"$f":"N156","v":4352.25},{"$f":"O156","v":3951.75},2956.5,2139,null,null,5803,5269,3942,2852,null,{"$f":"I156*$Q$4","v":4352.25},{"$f":"J156*$Q$4","v":3951.75},2956.5,2139]
[19,null,{"$f":"N157","v":4407.75},{"$f":"O157","v":4000.5},{"$f":"P157","v":2983.5},{"$f":"Q157","v":2159.25},null,null,5877,5334,3978,2879,null,{"$f":"I157*$Q$4","v":4407.75},{"$f":"J157*$Q$4","v":4000.5},{"$f":"K157*$Q$4","v":2983.5},{"$f":"L157*$Q$4","v":2159.25}]
[20,null,4461.75,4048.5,3014.25,2181.75,null,null,5949,5398,4019,2909,null,4461.75,4048.5,3014.25,2181.75]
[21,null,4518.75,4098.75,3045,2204.25,null,null,6025,5465,4060,2939,null,4518.75,4098.75,3045,2204.25]
[22,null,4575,4155,3076.5,2228.25,null,null,6100,5540,4102,2971,null,4575,4155,3076.5,2228.25]
[23,null,4636.5,4209,3109.5,2251.5,null,null,6182,5612,4146,3002,null,4636.5,4209,3109.5,2251.5]
[24,null,4700.25,4266,3144,2276.25,null,null,6267,5688,4192,3035,null,4700.25,4266,3144,2276.25]
[25,null,4764.75,4323,3179.25,2301,null,null,6353,5764,4239,3068,null,4764.75,4323,3179.25,2301]
[26,null,4857.75,4410,3233.25,2340,null,null,6477,5880,4311,3120,null,4857.75,4410,3233.25,2340]
[27,null,4953.75,4498.5,3288,2379.75,null,null,6605,5998,4384,3173,null,4953.75,4498.5,3288,2379.75]
[28,null,5055.75,4588.5,3344.25,2421,null,null,6741,6118,4459,3228,null,5055.75,4588.5,3344.25,2421]
[29,null,5162.25,4684.5,3405,2466,null,null,6883,6246,4540,3288,null,5162.25,4684.5,3405,2466]
[30,null,5271,4785.75,3468.75,2511.75,null,null,7028,6381,4625,3349,null,5271,4785.75,3468.75,2511.75]
[31,null,5382.75,4887,3534.75,2559,null,null,7177,6516,4713,3412,null,5382.75,4887,3534.75,2559]
[32,null,5500.5,4992.75,3601.5,2607.75,null,null,7334,6657,4802,3477,null,5500.5,4992.75,3601.5,2607.75]
[33,null,5620.5,5102.25,3674.25,2658.75,null,null,7494,6803,4899,3545,null,5620.5,5102.25,3674.25,2658.75]
[34,null,5745.75,5214,3746.25,2712,null,null,7661,6952,4995,3616,null,5745.75,5214,3746.25,2712]
[35,null,5874,5332.5,3824.25,2769,null,null,7832,7110,5099,3692,null,5874,5332.5,3824.25,2769]
[36,null,6007.5,5451.75,3903.75,2825.25,null,null,8010,7269,5205,3767,null,6007.5,5451.75,3903.75,2825.25]
[37,null,6143.25,5574.75,3984.75,2883.75,null,null,8191,7433,5313,3845,null,6143.25,5574.75,3984.75,2883.75]
[38,null,6282.75,5703.75,4068.75,2944.5,null,null,8377,7605,5425,3926,null,6282.75,5703.75,4068.75,2944.5]
[39,null,6428.25,5835,4154.25,3007.5,null,null,8571,7780,5539,4010,null,6428.25,5835,4154.25,3007.5]
[40,null,6575.25,5968.5,4241.25,3069.75,null,null,8767,7958,5655,4093,null,6575.25,5968.5,4241.25,3069.75]
[41,null,6728.25,6105.75,4332,3135.75,null,null,8971,8141,5776,4181,null,6728.25,6105.75,4332,3135.75]
[42,null,6880.5,6245.25,4428,3204,null,null,9174,8327,5904,4272,null,6880.5,6245.25,4428,3204]
[43,null,7043.25,6390,4524.75,3277.5,null,null,9391,8520,6033,4370,null,7043.25,6390,4524.75,3277.5]
[44,null,7202.25,6537.75,4624.5,3348.75,null,null,9603,8717,6166,4465,null,7202.25,6537.75,4624.5,3348.75]
[45,null,7371,6691.5,4727.25,3422.25,null,null,9828,8922,6303,4563,null,7371,6691.5,4727.25,3422.25]
[46,null,7543.5,6845.25,4831.5,3496.5,null,null,10058,9127,6442,4662,null,7543.5,6845.25,4831.5,3496.5]
[47,null,7718.25,7003.5,4939.5,3576,null,null,10291,9338,6586,4768,null,7718.25,7003.5,4939.5,3576]
[48,null,7896,7165.5,5049,3654,null,null,10528,9554,6732,4872,null,7896,7165.5,5049,3654]
[49,null,8079.75,7331.25,5160.75,3735,null,null,10773,9775,6881,4980,null,8079.75,7331.25,5160.75,3735]
[50,null,8263.5,7500.75,5275.5,3818.25,null,null,11018,10001,7034,5091,null,8263.5,7500.75,5275.5,3818.25]
[51,null,8454,7673.25,5391,3903,null,null,11272,10231,7188,5204,null,8454,7673.25,5391,3903]
[52,null,8649.75,7848.75,5511.75,3990,null,null,11533,10465,7349,5320,null,8649.75,7848.75,5511.75,3990]
[53,null,8846.25,8028.75,5634.75,4079.25,null,null,11795,10705,7513,5439,null,8846.25,8028.75,5634.75,4079.25]
[54,null,9048,8209.5,5759.25,4168.5,null,null,12064,10946,7679,5558,null,9048,8209.5,5759.25,4168.5]
[55,null,9256.5,8399.25,5886,4261.5,null,null,12342,11199,7848,5682,null,9256.5,8399.25,5886,4261.5]
[56,null,9462.75,8589,6017.25,4356,null,null,12617,11452,8023,5808,null,9462.75,8589,6017.25,4356]
[57,null,9678,8782.5,6150.75,4453.5,null,null,12904,11710,8201,5938,null,9678,8782.5,6150.75,4453.5]
[58,null,9895.5,8979,6285.75,4551.75,null,null,13194,11972,8381,6069,null,9895.5,8979,6285.75,4551.75]
[59,null,10116,9180.75,6424.5,4649.25,null,null,13488,12241,8566,6199,null,10116,9180.75,6424.5,4649.25]
[60,null,10342.5,9385.5,6565.5,4752.75,null,null,13790,12514,8754,6337,null,10342.5,9385.5,6565.5,4752.75]
[61,null,11523.75,10458,7306.5,5289,null,null,15365,13944,9742,7052,null,11523.75,10458,7306.5,5289]
[62,null,12801.75,11617.5,8115,5874,null,null,17069,15490,10820,7832,null,12801.75,11617.5,8115,5874]
[63,null,14178.75,12867,8985.75,6505.5,null,null,18905,17156,11981,8674,null,14178.75,12867,8985.75,6505.5]
[64,null,15650.25,14205,9923.25,7181.25,null,null,20867,18940,13231,9575,null,15650.25,14205,9923.25,7181.25]
[65,null,17220,15626.25,10923,7905,null,null,22960,20835,14564,10540,null,17220,15626.25,10923,7905]
[66,null,18887.25,17138.25,11989.5,8677.5,null,null,25183,22851,15986,11570,null,18887.25,17138.25,11989.5,8677.5]
[67,null,20649,18738,13122,9498,null,null,27532,24984,17496,12664,null,20649,18738,13122,9498]
[68,null,22507.5,20424.75,14317.5,10361.25,null,null,30010,27233,19090,13815,null,22507.5,20424.75,14317.5,10361.25]
[69,null,24460.5,22200.75,15577.5,11274.75,null,null,32614,29601,20770,15033,null,24460.5,22200.75,15577.5,11274.75]
[70,null,26514,24062.25,16903.5,12234,null,null,35352,32083,22538,16312,null,26514,24062.25,16903.5,12234]
[71,null,28662.75,26010.75,18294,13241.25,null,null,38217,34681,24392,17655,null,28662.75,26010.75,18294,13241.25]
[72,null,30906.75,28050,19745.25,14292,null,null,41209,37400,26327,19056,null,30906.75,28050,19745.25,14292]
[73,null,33249.75,30173.25,21265.5,15390,null,null,44333,40231,28354,20520,null,33249.75,30173.25,21265.5,15390]
[74,null,35685.75,32386.5,22849.5,16538.25,null,null,47581,43182,30466,22051,null,35685.75,32386.5,22849.5,16538.25]
[75,null,38221.5,34687.5,24496.5,17728.5,null,null,50962,46250,32662,23638,null,38221.5,34687.5,24496.5,17728.5]
[76,null,38221.5,34687.5,24496.5,17728.5,null,null,50962,46250,32662,23638,null,38221.5,34687.5,24496.5,17728.5]
[77,null,38221.5,34687.5,24496.5,17728.5,null,null,50962,46250,32662,23638,null,38221.5,34687.5,24496.5,17728.5]
[78,null,38221.5,34687.5,24496.5,17728.5,null,null,50962,46250,32662,23638,null,38221.5,34687.5,24496.5,17728.5]
[79,null,38221.5,34687.5,24496.5,17728.5,null,null,50962,46250,32662,23638,null,38221.5,34687.5,24496.5,17728.5]
[80,null,38221.5,34687.5,24496.5,17728.5,null,null,50962,46250,32662,23638,null,38221.5,34687.5,24496.5,17728.5]
[81,null,38221.5,34687.5,24496.5,17728.5,null,null,50962,46250,32662,23638,null,38221.5,34687.5,24496.5,17728.5]
[82,null,38221.5,34687.5,24496.5,17728.5,null,null,50962,46250,32662,23638,null,38221.5,34687.5,24496.5,17728.5]
[83,null,{"$f":"N221","v":38221.5},{"$f":"O221","v":34687.5},{"$f":"P221","v":24496.5},{"$f":"Q221","v":17728.5},null,null,50962,46250,32662,23638,null,{"$f":"I221*$Q$4","v":38221.5},{"$f":"J221*$Q$4","v":34687.5},{"$f":"K221*$Q$4","v":24496.5},{"$f":"L221*$Q$4","v":17728.5}]
[84,"o más",38221.5,34687.5,24496.5,17728.5,null,null,50962,46250,32662,23638,null,38221.5,34687.5,24496.5,17728.5]
[1,"Hijo",1959,1779.75,1331.25,964.5,null,null,2612,2373,1775,1286,null,1959,1779.75,1331.25,964.5]
[2,"Hijos",3331.5,3021.75,2262,1639.5,null,null,4442,4029,3016,2186,null,3331.5,3021.75,2262,1639.5]
[3,"Hijos o más",4701.75,4268.25,3190.5,2309.25,null,null,6269,5691,4254,3079,null,4701.75,4268.25,3190.5,2309.25]
[]
["BUPA GLOBAL PREMIER - MENSUALES"]
[]
["EDAD",null,2000,3500,5000]
[18,null,{"$f":"C156*$K$2","v":406.21000000000004},{"$f":"D156*$K$2","v":368.83000000000004},275.94,199.64000000000001,0]
[19,null,{"$f":"C157*$K$2","v":411.39000000000004},373.38,278.46000000000004,201.53,0]
[20,null,{"$f":"C158*$K$2","v":416.43},377.86,281.33000000000004,203.63,0]
[21,null,{"$f":"C159*$K$2","v":421.75},382.55,284.2,205.73000000000002,0]
[22,null,{"$f":"C160*$K$2","v":427},387.8,287.14,207.97,0]
[23,null,{"$f":"C161*$K$2","v":432.74},392.84000000000003,290.22000000000003,210.14000000000001,0]
[24,null,{"$f":"C162*$K$2","v":438.69},398.16,293.44,212.45000000000002,0]
[25,null,{"$f":"C163*$K$2","v":444.71000000000004},403.48,296.73,214.76000000000002,0]
[26,null,{"$f":"C164*$K$2","v":453.39000000000004},411.6,301.77000000000004,218.4,0]
[27,null,{"$f":"C165*$K$2","v":462.35},419.86,306.88,222.11,0]
[28,null,{"$f":"C166*$K$2","v":471.87},428.26000000000005,312.13,225.96,0]
[29,null,{"$f":"C167*$K$2","v":481.81},437.22,317.8,230.16,0]
[30,null,{"$f":"C168*$K$2","v":491.96000000000004},446.67,323.75,234.43,0]
[31,null,{"$f":"C169*$K$2","v":502.39000000000004},456.12,329.91,238.84,0]
[32,null,{"$f":"C170*$K$2","v":513.38},465.99,336.14000000000004,243.39000000000001,0]
[33,null,{"$f":"C171*$K$2","v":524.58000000000004},476.21000000000004,342.93,248.15,0]
[34,null,{"$f":"C172*$K$2","v":536.27},486.64000000000004,349.65000000000003,253.12,0]
[35,null,{"$f":"C173*$K$2","v":548.24},497.70000000000005,356.93,258.44,0]
[36,null,{"$f":"C174*$K$2","v":560.70000000000005},508.83000000000004,364.35,263.69,0]
[37,null,{"$f":"C175*$K$2","v":573.37},520.31000000000006,371.91,269.15000000000003,0]
[38,null,{"$f":"C176*$K$2","v":586.39},532.35,379.75,274.82,0]
[39,null,{"$f":"C177*$K$2","v":599.97},544.6,387.73,280.7,0]
[40,null,{"$f":"C178*$K$2","v":613.69000000000005},557.06000000000006,395.85,286.51,0]
[41,null,{"$f":"C179*$K$2","v":627.97},569.87,404.32,292.67,0]
[42,null,{"$f":"C180*$K$2","v":642.18000000000006},582.89,413.28000000000003,299.04000000000002,0]
[43,null,{"$f":"C181*$K$2","v":657.37},596.4,422.31,305.90000000000003,0]
[44,null,{"$f":"C182*$K$2","v":672.21},610.19000000000005,431.62,312.55,0]
[45,null,{"$f":"C183*$K$2","v":687.96},624.54000000000008,441.21000000000004,319.41000000000003,0]
[46,null,{"$f":"C184*$K$2","v":704.06000000000006},638.89,450.94,326.34000000000003,0]
[47,null,{"$f":"C185*$K$2","v":720.37},653.66000000000008,461.02000000000004,333.76,0]
[48,null,{"$f":"C186*$K$2","v":736.96},668.78000000000009,471.24,341.04,0]
[49,null,{"$f":"C187*$K$2","v":754.11},684.25,481.67,348.6,0]
[50,null,{"$f":"C188*$K$2","v":771.26},700.07,492.38,356.37,0]
[51,null,{"$f":"C189*$K$2","v":789.04000000000008},716.17000000000007,503.16,364.28000000000003,0]
[52,null,{"$f":"C190*$K$2","v":807.31000000000006},732.55000000000007,514.43000000000006,372.40000000000003,0]
[53,null,{"$f":"C191*$K$2","v":825.65000000000009},749.35,525.91,380.73,0]
[54,null,{"$f":"C192*$K$2","v":844.48},766.22,537.53,389.06,0]
[55,null,{"$f":"C193*$K$2","v":863.94},783.93000000000006,549.36,397.74,0]
[56,null,{"$f":"C194*$K$2","v":883.19},801.64,561.61,406.56,0]
[57,null,{"$f":"C195*$K$2","v":903.28000000000009},819.7,574.07000000000005,415.66,0]
[58,null,{"$f":"C196*$K$2","v":923.58},838.04000000000008,586.67000000000007,424.83000000000004,0]
[59,null,{"$f":"C197*$K$2","v":944.16000000000008},856.87,599.62,433.93,0]
[60,null,{"$f":"C198*$K$2","v":965.30000000000007},875.98,612.78,443.59000000000003,0]
[61,null,{"$f":"C199*$K$2","v":1075.55},976.08,681.94,493.64000000000004,0]
[62,null,{"$f":"C200*$K$2","v":1194.8300000000002},1084.3,757.40000000000009,548.24,0]
[63,null,{"$f":"C201*$K$2","v":1323.3500000000001},1200.92,838.67000000000007,607.18000000000006,0]
[64,null,{"$f":"C202*$K$2","v":1460.69},1325.8,926.17000000000007,670.25,0]
[65,null,{"$f":"C203*$K$2","v":1607.2},1458.45,1019.48,737.80000000000007,0]
[66,null,{"$f":"C204*$K$2","v":1762.8100000000002},1599.5700000000002,1119.02,809.90000000000009,0]
[67,null,{"$f":"C205*$K$2","v":1927.24},1748.88,1224.72,886.48,0]
[68,null,{"$f":"C206*$K$2","v":2100.7000000000003},1906.3100000000002,1336.3,967.05000000000007,0]
[69,null,{"$f":"C207*$K$2","v":2282.98},2072.0700000000002,1453.9,1052.31,0]
[70,null,{"$f":"C208*$K$2","v":2474.6400000000003},2245.81,1577.66,1141.8400000000001,0]
[71,null,{"$f":"C209*$K$2","v":2675.19},2427.67,1707.44,1235.8500000000001,0]
[72,null,{"$f":"C210*$K$2","v":2884.63},2618,1842.89,1333.92,0]
[73,null,{"$f":"C211*$K$2","v":3103.31},2816.17,1984.7800000000002,1436.4,0]
[74,null,{"$f":"C212*$K$2","v":3330.67},3022.7400000000002,2132.62,1543.5700000000002,0]
[75,null,{"$f":"C213*$K$2","v":3567.34},3237.5,2286.34,1654.66,0]
[76,null,{"$f":"C214*$K$2","v":3567.34},3237.5,2286.34,1654.66,0]
[77,null,{"$f":"C215*$K$2","v":3567.34},3237.5,2286.34,1654.66,0]
[78,null,{"$f":"C216*$K$2","v":3567.34},3237.5,2286.34,1654.66,0]
[79,null,{"$f":"C217*$K$2","v":3567.34},3237.5,2286.34,1654.66,0]
[80,null,{"$f":"C218*$K$2","v":3567.34},3237.5,2286.34,1654.66]
[81,null,{"$f":"C219*$K$2","v":3567.34},3237.5,2286.34,1654.66]
[82,null,{"$f":"C220*$K$2","v":3567.34},3237.5,2286.34,1654.66]
[83,null,{"$f":"C221*$K$2","v":3567.34},3237.5,2286.34,1654.66]
[84,"o más",{"$f":"C222*$K$2","v":3567.34},3237.5,2286.34,1654.66,0]
[1,"Hijo",{"$f":"C223*$K$2","v":182.84},166.11,124.25,90.02000000000001,0]
[2,"Hijos",{"$f":"C224*$K$2","v":310.94},282.03000000000003,211.12,153.02000000000001,0]
[3,"Hijos o más",{"$f":"C225*$K$2","v":438.83000000000004},398.37,297.78000000000003,215.53,0]
[]
[]
[]
["BUPA GLOBAL SELECT"]
["TARIFAS ANUALES"]
[]
["EDAD",null,2000,3500,5000,10000,null,null,"TARIFAS BASE",null,null,null,null,"TARIFAS BASE CON DESCUENTO"]
[18,null,{"$f":"N307","v":4452.3},{"$f":"O307","v":4270.3999999999996},3220.65,2334.9499999999998,null,null,5238,5024,3789,2747,null,{"$f":"I307*$R$4","v":4452.3},{"$f":"J307*$R$4","v":4270.3999999999996},3220.65,2334.9499999999998]
[19,null,{"$f":"N308","v":4515.2},{"$f":"O308","v":4332.45},{"$f":"P308","v":3255.5},{"$f":"Q308","v":2362.15},null,null,5312,5097,3830,2779,null,{"$f":"I308*$R$4","v":4515.2},{"$f":"J308*$R$4","v":4332.45},{"$f":"K308*$R$4","v":3255.5},{"$f":"L308*$R$4","v":2362.15}]
[20,null,4574.7,4391.95,3293.75,2387.65,null,null,5382,5167,3875,2809,null,4574.7,4391.95,3293.75,2387.65]
[21,null,4644.3999999999996,4457.3999999999996,3331.15,2415.6999999999998,null,null,5464,5244,3919,2842,null,4644.3999999999996,4457.3999999999996,3331.15,2415.6999999999998]
[22,null,4714.95,4522,3372.7999999999997,2445.4499999999998,null,null,5547,5320,3968,2877,null,4714.95,4522,3372.7999999999997,2445.4499999999998]
[23,null,4786.3499999999995,4592.55,3416.15,2478.6,null,null,5631,5403,4019,2916,null,4786.3499999999995,4592.55,3416.15,2478.6]
[24,null,4860.3,4663.0999999999995,3459.5,2508.35,null,null,5718,5486,4070,2951,null,4860.3,4663.0999999999995,3459.5,2508.35]
[25,null,4938.5,4736.2,3505.4,2541.5,null,null,5810,5572,4124,2990,null,4938.5,4736.2,3505.4,2541.5]
[26,null,5049,4841.5999999999995,3572.5499999999997,2591.65,null,null,5940,5696,4203,3049,null,5049,4841.5999999999995,3572.5499999999997,2591.65]
[27,null,5164.5999999999995,4958.05,3640.5499999999997,2641.7999999999997,null,null,6076,5833,4283,3108,null,5164.5999999999995,4958.05,3640.5499999999997,2641.7999999999997]
[28,null,5284.45,5071.0999999999995,3712.7999999999997,2694.5,null,null,6217,5966,4368,3170,null,5284.45,5071.0999999999995,3712.7999999999997,2694.5]
[29,null,5411.95,5190.95,3794.4,2749.75,null,null,6367,6107,4464,3235,null,5411.95,5190.95,3794.4,2749.75]
[30,null,5542,5317.5999999999995,3870.9,2807.5499999999997,null,null,6520,6256,4554,3303,null,5542,5317.5999999999995,3870.9,2807.5499999999997]
[31,null,5677.15,5446.8,3956.75,2871.2999999999997,null,null,6679,6408,4655,3378,null,5677.15,5446.8,3956.75,2871.2999999999997]
[32,null,5816.55,5581.95,4044.2999999999997,2930.7999999999997,null,null,6843,6567,4758,3448,null,5816.55,5581.95,4044.2999999999997,2930.7999999999997]
[33,null,5958.5,5717.95,4133.55,2996.25,null,null,7010,6727,4863,3525,null,5958.5,5717.95,4133.55,2996.25]
[34,null,6108.95,5859.9,4227.8999999999996,3065.1,null,null,7187,6894,4974,3606,null,6108.95,5859.9,4227.8999999999996,3065.1]
[35,null,6261.95,6009.5,4324.8,3135.65,null,null,7367,7070,5088,3689,null,6261.95,6009.5,4324.8,3135.65]
[36,null,6421.75,6158.25,4424.25,3207.9,null,null,7555,7245,5205,3774,null,6421.75,6158.25,4424.25,3207.9]
[37,null,6584.0999999999995,6317.2,4527.95,3281.85,null,null,7746,7432,5327,3861,null,6584.0999999999995,6317.2,4527.95,3281.85]
[38,null,6749.8499999999995,6479.55,4637.5999999999995,3360.0499999999997,null,null,7941,7623,5456,3953,null,6749.8499999999995,6479.55,4637.5999999999995,3360.0499999999997]
[39,null,6923.25,6643.5999999999995,4748.95,3442.5,null,null,8145,7816,5587,4050,null,6923.25,6643.5999999999995,4748.95,3442.5]
[40,null,7100.9,6815.3,4860.3,3523.25,null,null,8354,8018,5718,4145,null,7100.9,6815.3,4860.3,3523.25]
[41,null,7282.8,6987.8499999999995,4977.5999999999995,3607.4,null,null,8568,8221,5856,4244,null,7282.8,6987.8499999999995,4977.5999999999995,3607.4]
[42,null,7468.0999999999995,7165.5,5099.1499999999996,3697.5,null,null,8786,8430,5999,4350,null,7468.0999999999995,7165.5,5099.1499999999996,3697.5]
[43,null,7661.9,7353.3499999999995,5222.3999999999996,3785.0499999999997,null,null,9014,8651,6144,4453,null,7661.9,7353.3499999999995,5222.3999999999996,3785.0499999999997]
[44,null,7855.7,7538.65,5348.2,3875.15,null,null,9242,8869,6292,4559,null,7855.7,7538.65,5348.2,3875.15]
[45,null,8057.15,7732.45,5479.95,3971.2,null,null,9479,9097,6447,4672,null,8057.15,7732.45,5479.95,3971.2]
[46,null,8262,7927.95,5609.15,4066.4,null,null,9720,9327,6599,4784,null,8262,7927.95,5609.15,4066.4]
[47,null,8474.5,8129.4,5746,4167.55,null,null,9970,9564,6760,4903,null,8474.5,8129.4,5746,4167.55]
[48,null,8690.4,8336.7999999999993,5890.5,4267.8499999999995,null,null,10224,9808,6930,5021,null,8690.4,8336.7999999999993,5890.5,4267.8499999999995]
[49,null,8903.75,8545.0499999999993,6033.3,4372.3999999999996,null,null,10475,10053,7098,5144,null,8903.75,8545.0499999999993,6033.3,4372.3999999999996]
[50,null,9131.5499999999993,8760.9499999999989,6176.0999999999995,4479.5,null,null,10743,10307,7266,5270,null,9131.5499999999993,8760.9499999999989,6176.0999999999995,4479.5]
[51,null,9360.1999999999989,8978.5499999999993,6331.65,4590,null,null,11012,10563,7449,5400,null,9360.1999999999989,8978.5499999999993,6331.65,4590]
[52,null,9592.25,9204.65,6481.25,4697.95,null,null,11285,10829,7625,5527,null,9592.25,9204.65,6481.25,4697.95]
[53,null,9831.9499999999989,9431.6,6639.3499999999995,4812.7,null,null,11567,11096,7811,5662,null,9831.9499999999989,9431.6,6639.3499999999995,4812.7]
[54,null,10072.5,9667.9,6801.7,4929.1499999999996,null,null,11850,11374,8002,5799,null,10072.5,9667.9,6801.7,4929.1499999999996]
[55,null,10320.699999999999,9905.0499999999993,6964.05,5048.1499999999996,null,null,12142,11653,8193,5939,null,10320.699999999999,9905.0499999999993,6964.05,5048.1499999999996]
[56,null,10574.85,10144.75,7131.5,5167.1499999999996,null,null,12441,11935,8390,6079,null,10574.85,10144.75,7131.5,5167.1499999999996]
[57,null,10832.4,10391.25,7298.0999999999995,5288.7,null,null,12744,12225,8586,6222,null,10832.4,10391.25,7298.0999999999995,5288.7]
[58,null,11093.35,10645.4,7474.05,5418.75,null,null,13051,12524,8793,6375,null,11093.35,10645.4,7474.05,5418.75]
[59,null,11357.699999999999,10899.55,7652.55,5545.4,null,null,13362,12823,9003,6524,null,11357.699999999999,10899.55,7652.55,5545.4]
[60,null,11630.55,11159.65,7832.75,5678,null,null,13683,13129,9215,6680,null,11630.55,11159.65,7832.75,5678]
[61,null,13055.15,12527.3,8786.4499999999989,6368.2,null,null,15359,14738,10337,7492,null,13055.15,12527.3,8786.4499999999989,6368.2]
[62,null,14600.449999999999,14008.85,9816.65,7118.75,null,null,17177,16481,11549,8375,null,14600.449999999999,14008.85,9816.65,7118.75]
[63,null,16261.35,15600.9,10936.1,7926.25,null,null,19131,18354,12866,9325,null,16261.35,15600.9,10936.1,7926.25]
[64,null,18037.849999999999,17306,12137.15,8795.7999999999993,null,null,21221,20360,14279,10348,null,18037.849999999999,17306,12137.15,8795.7999999999993]
[65,null,19932.5,19125.849999999999,13421.5,9727.4,null,null,23450,22501,15790,11444,null,19932.5,19125.849999999999,13421.5,9727.4]
[66,null,21945.3,21054.5,14788.3,10719.35,null,null,25818,24770,17398,12611,null,21945.3,21054.5,14788.3,10719.35]
[67,null,24074.55,23098.75,16238.4,11768.25,null,null,28323,27175,19104,13845,null,24074.55,23098.75,16238.4,11768.25]
[68,null,26320.25,25253.5,17770.95,12880.05,null,null,30965,29710,20907,15153,null,26320.25,25253.5,17770.95,12880.05]
[69,null,28684.95,27523.85,19389.349999999999,14053.05,null,null,33747,32381,22811,16533,null,28684.95,27523.85,19389.349999999999,14053.05]
[70,null,31166.95,29908.1,21090.2,15284.699999999999,null,null,36667,35186,24812,17982,null,31166.95,29908.1,21090.2,15284.699999999999]
[71,null,33767.1,32400.3,22873.5,16578.399999999998,null,null,39726,38118,26910,19504,null,33767.1,32400.3,22873.5,16578.399999999998]
[72,null,36484.549999999996,35004.699999999997,24742.649999999998,17932.45,null,null,42923,41182,29109,21097,null,36484.549999999996,35004.699999999997,24742.649999999998,17932.45]
[73,null,39319.299999999996,37723.85,26691.7,19346,null,null,46258,44381,31402,22760,null,39319.299999999996,37723.85,26691.7,19346]
[74,null,42271.35,40559.449999999997,28724.05,20819.899999999998,null,null,49731,47717,33793,24494,null,42271.35,40559.449999999997,28724.05,20819.899999999998]
[75,null,45341.549999999996,43504.7,30841.399999999998,22355,null,null,53343,51182,36284,26300,null,45341.549999999996,43504.7,30841.399999999998,22355]
[76,null,45341.549999999996,43504.7,30841.399999999998,22355,null,null,53343,51182,36284,26300,null,45341.549999999996,43504.7,30841.399999999998,22355]
[77,null,45341.549999999996,43504.7,30841.399999999998,22355,null,null,53343,51182,36284,26300,null,45341.549999999996,43504.7,30841.399999999998,22355]
[78,null,45341.549999999996,43504.7,30841.399999999998,22355,null,null,53343,51182,36284,26300,null,45341.549999999996,43504.7,30841.399999999998,22355]
[79,null,45341.549999999996,43504.7,30841.399999999998,22355,null,null,53343,51182,36284,26300,null,45341.549999999996,43504.7,30841.399999999998,22355]
[80,null,45341.549999999996,43504.7,30841.399999999998,22355,null,null,53343,51182,36284,26300,null,45341.549999999996,43504.7,30841.399999999998,22355]
[81,null,45341.549999999996,43504.7,30841.399999999998,22355,null,null,53343,51182,36284,26300,null,45341.549999999996,43504.7,30841.399999999998,22355]
[82,null,45341.549999999996,43504.7,30841.399999999998,22355,null,null,53343,51182,36284,26300,null,45341.549999999996,43504.7,30841.399999999998,22355]
[83,null,{"$f":"N372","v":45341.549999999996},{"$f":"O372","v":43504.7},{"$f":"P372","v":30841.399999999998},{"$f":"Q372","v":22355},null,null,53343,51182,36284,26300,null,{"$f":"I372*$R$4","v":45341.549999999996},{"$f":"J372*$R$4","v":43504.7},{"$f":"K372*$R$4","v":30841.399999999998},{"$f":"L372*$R$4","v":22355}]
[84,"o más",45341.549999999996,43504.7,30841.399999999998,22355,null,null,53343,51182,36284,26300,null,45341.549999999996,43504.7,30841.399999999998,22355]
[1,"Hijo",2238.9,2146.25,1618.3999999999999,1173,null,null,2634,2525,1904,1380,null,2238.9,2146.25,1618.3999999999999,1173]
[2,"Hijos",3803.75,3646.5,2751.45,1994.1,null,null,4475,4290,3237,2346,null,3803.75,3646.5,2751.45,1994.1]
[3,"Hijos o más",5368.5999999999995,5151.8499999999995,3881.95,2814.35,null,null,6316,6061,4567,3311,null,5368.5999999999995,5151.8499999999995,3881.95,2814.35]
[]
["BUPA GLOBAL SELECT - MENSUALES"]
[]
["EDAD",null,2000,3500,5000]
[18,null,{"$f":"C307*$K$2","v":415.54800000000006},{"$f":"D307*$K$2","v":398.57066666666663},300.59399999999999,217.92866666666666,0]
[19,null,{"$f":"C308*$K$2","v":421.4186666666667},404.36200000000002,303.84666666666669,220.46733333333336,0]
[20,null,{"$f":"C309*$K$2","v":426.97199999999998},409.91533333333331,307.41666666666669,222.84733333333335,0]
[21,null,{"$f":"C310*$K$2","v":433.47733333333332},416.024,310.90733333333338,225.46533333333332,0]
[22,null,{"$f":"C311*$K$2","v":440.06200000000001},422.05333333333334,314.79466666666667,228.24199999999999,0]
[23,null,{"$f":"C312*$K$2","v":446.72599999999994},428.63800000000003,318.84066666666666,231.33600000000001,0]
[24,null,{"$f":"C313*$K$2","v":453.62800000000004},435.22266666666661,322.88666666666666,234.11266666666666,0]
[25,null,{"$f":"C314*$K$2","v":460.92666666666668},442.04533333333336,327.1706666666667,237.20666666666668,0]
[26,null,{"$f":"C315*$K$2","v":471.24},451.88266666666664,333.43799999999999,241.88733333333334,0]
[27,null,{"$f":"C316*$K$2","v":482.02933333333328},462.75133333333338,339.78466666666668,246.56799999999998,0]
[28,null,{"$f":"C317*$K$2","v":493.21533333333332},473.30266666666665,346.52799999999996,251.48666666666668,0]
[29,null,{"$f":"C318*$K$2","v":505.11533333333335},484.48866666666669,354.14400000000001,256.64333333333332,0]
[30,null,{"$f":"C319*$K$2","v":517.25333333333333},496.30933333333331,361.28400000000005,262.03800000000001,0]
[31,null,{"$f":"C320*$K$2","v":529.86733333333336},508.36800000000005,369.29666666666668,267.988,0]
[32,null,{"$f":"C321*$K$2","v":542.87800000000004},520.98199999999997,377.46800000000002,273.54133333333334,0]
[33,null,{"$f":"C322*$K$2","v":556.12666666666667},533.67533333333336,385.79800000000006,279.65000000000003,0]
[34,null,{"$f":"C323*$K$2","v":570.1686666666667},546.92399999999998,394.60399999999998,286.07600000000002,0]
[35,null,{"$f":"C324*$K$2","v":584.44866666666667},560.88666666666666,403.64800000000002,292.66066666666671,0]
[36,null,{"$f":"C325*$K$2","v":599.36333333333334},574.77,412.93,299.404,0]
[37,null,{"$f":"C326*$K$2","v":614.51599999999996},589.60533333333331,422.60866666666669,306.30599999999998,0]
[38,null,{"$f":"C327*$K$2","v":629.98599999999999},604.75800000000004,432.84266666666662,313.60466666666667,0]
[39,null,{"$f":"C328*$K$2","v":646.17000000000007},620.06933333333336,443.23533333333336,321.3,0]
[40,null,{"$f":"C329*$K$2","v":662.75066666666669},636.09466666666674,453.62800000000004,328.8366666666667,0]
[41,null,{"$f":"C330*$K$2","v":679.72800000000007},652.19933333333336,464.57599999999996,336.69066666666669,0]
[42,null,{"$f":"C331*$K$2","v":697.02266666666662},668.78000000000009,475.92066666666665,345.1,0]
[43,null,{"$f":"C332*$K$2","v":715.1106666666667},686.3126666666667,487.42399999999998,353.2713333333333,0]
[44,null,{"$f":"C333*$K$2","v":733.19866666666667},703.60733333333337,499.16533333333336,361.6806666666667,0]
[45,null,{"$f":"C334*$K$2","v":752.00066666666669},721.69533333333334,511.46199999999999,370.64533333333333,0]
[46,null,{"$f":"C335*$K$2","v":771.12},739.94200000000001,523.52066666666667,379.53066666666672,0]
[47,null,{"$f":"C336*$K$2","v":790.95333333333338},758.74400000000003,536.29333333333341,388.97133333333335,0]
[48,null,{"$f":"C337*$K$2","v":811.10400000000004},778.10133333333329,549.78,398.33266666666663,0]
[49,null,{"$f":"C338*$K$2","v":831.01666666666665},797.53800000000001,563.10800000000006,408.09066666666666,0]
[50,null,{"$f":"C339*$K$2","v":852.27800000000002},817.68866666666656,576.43599999999992,418.0866666666667,0]
[51,null,{"$f":"C340*$K$2","v":873.61866666666663},837.99799999999993,590.95399999999995,428.40000000000003,0]
[52,null,{"$f":"C341*$K$2","v":895.27666666666676},859.10066666666671,604.91666666666674,438.47533333333331,0]
[53,null,{"$f":"C342*$K$2","v":917.6486666666666},880.28266666666673,619.6726666666666,449.18533333333335,0]
[54,null,{"$f":"C343*$K$2","v":940.1},902.33733333333339,634.82533333333333,460.05399999999997,0]
[55,null,{"$f":"C344*$K$2","v":963.26533333333327},924.47133333333329,649.97800000000007,471.16066666666666,0]
[56,null,{"$f":"C345*$K$2","v":986.9860000000001},946.84333333333336,665.60666666666668,482.26733333333334,0]
[57,null,{"$f":"C346*$K$2","v":1011.024},969.85,681.15599999999995,493.61200000000002,0]
[58,null,{"$f":"C347*$K$2","v":1035.3793333333333},993.57066666666663,697.57800000000009,505.75,0]
[59,null,{"$f":"C348*$K$2","v":1060.0519999999999},1017.2913333333333,714.23800000000006,517.57066666666663,0]
[60,null,{"$f":"C349*$K$2","v":1085.518},1041.5673333333334,731.05666666666673,529.94666666666672,0]
[61,null,{"$f":"C350*$K$2","v":1218.4806666666666},1169.2146666666667,820.06866666666656,594.3653333333333,0]
[62,null,{"$f":"C351*$K$2","v":1362.7086666666667},1307.4926666666668,916.22066666666672,664.41666666666674,0]
[63,null,{"$f":"C352*$K$2","v":1517.7260000000001},1456.0840000000001,1020.7026666666668,739.78333333333342,0]
[64,null,{"$f":"C353*$K$2","v":1683.5326666666665},1615.2266666666667,1132.8006666666668,820.94133333333332,0]
[65,null,{"$f":"C354*$K$2","v":1860.3666666666668},1785.0793333333334,1252.6733333333334,907.89066666666668,0]
[66,null,{"$f":"C355*$K$2","v":2048.2280000000001},1965.0866666666668,1380.2413333333334,1000.4726666666668,0]
[67,null,{"$f":"C356*$K$2","v":2246.9580000000001},2155.8833333333332,1515.5840000000001,1098.3700000000001,0]
[68,null,{"$f":"C357*$K$2","v":2456.5566666666668},2356.9933333333333,1658.6220000000001,1202.1379999999999,0]
[69,null,{"$f":"C358*$K$2","v":2677.2620000000002},2568.8926666666666,1809.6726666666666,1311.6179999999999,0]
[70,null,{"$f":"C359*$K$2","v":2908.9153333333334},2791.4226666666668,1968.4186666666669,1426.5719999999999,0]
[71,null,{"$f":"C360*$K$2","v":3151.596},3024.0280000000002,2134.86,1547.3173333333332,0]
[72,null,{"$f":"C361*$K$2","v":3405.2246666666665},3267.1053333333334,2309.3139999999999,1673.6953333333336,0]
[73,null,{"$f":"C362*$K$2","v":3669.8013333333329},3520.8926666666666,2491.2253333333333,1805.6266666666668,0]
[74,null,{"$f":"C363*$K$2","v":3945.326},3785.5486666666666,2680.9113333333335,1943.1906666666666,0]
[75,null,{"$f":"C364*$K$2","v":4231.8779999999997},4060.4386666666664,2878.5306666666665,2086.4666666666667,0]
[76,null,{"$f":"C365*$K$2","v":4231.8779999999997},4060.4386666666664,2878.5306666666665,2086.4666666666667,0]
[77,null,{"$f":"C366*$K$2","v":4231.8779999999997},4060.4386666666664,2878.5306666666665,2086.4666666666667,0]
[78,null,{"$f":"C367*$K$2","v":4231.8779999999997},4060.4386666666664,2878.5306666666665,2086.4666666666667,0]
[79,null,{"$f":"C368*$K$2","v":4231.8779999999997},4060.4386666666664,2878.5306666666665,2086.4666666666667,0]
[80,null,{"$f":"C369*$K$2","v":4231.8779999999997},4060.4386666666664,2878.5306666666665,2086.4666666666667]
[81,null,{"$f":"C370*$K$2","v":4231.8779999999997},4060.4386666666664,2878.5306666666665,2086.4666666666667]
[82,null,{"$f":"C371*$K$2","v":4231.8779999999997},4060.4386666666664,2878.5306666666665,2086.4666666666667]
[83,null,{"$f":"C372*$K$2","v":4231.8779999999997},4060.4386666666664,2878.5306666666665,2086.4666666666667]
[84,"o más",{"$f":"C373*$K$2","v":4231.8779999999997},4060.4386666666664,2878.5306666666665,2086.4666666666667,0]
[1,"Hijo",{"$f":"C374*$K$2","v":208.96400000000003},200.31666666666666,151.05066666666667,109.48]
[2,"Hijos",{"$f":"C375*$K$2","v":355.01666666666671},340.34000000000003,256.80200000000002,186.11600000000001]
[3,"Hijos o más",{"$f":"C376*$K$2","v":501.0693333333333},480.83933333333329,362.31533333333334,262.67266666666666]
[]
[]
[]
["BUPA GLOBAL ELITE"]
["TARIFAS SEMESTRALES"]
[]
["EDAD",null,1000,2000,3500]
[18,null,{"$f":"C6*$K$4","v":5214.5375000000004},{"$f":"D6*$K$4","v":4569.4214999999995},3775.6405,3272.4319999999998,2474.1460000000002]
[19,null,{"$f":"C7*$K$4","v":5277.1570000000002},4625.7339999999995,3815.2845000000002,3309.373,2501.1759999999999]
[20,null,{"$f":"C8*$K$4","v":5344.732},4682.9475000000002,3857.181,3344.5120000000002,2527.3050000000003]
[21,null,{"$f":"C9*$K$4","v":5410.9555},4743.3145000000004,3900.4290000000001,3382.3540000000003,2556.5875000000001]
[22,null,{"$f":"C10*$K$4","v":5481.2334999999994},4804.1319999999996,3946.38,3421.998,2585.8700000000003]
[23,null,{"$f":"C11*$K$4","v":5553.3134999999993},4869.4544999999998,3993.6825000000003,3462.5429999999997,2616.9544999999998]
[24,null,{"$f":"C12*$K$4","v":5628.0964999999997},4935.2275,4040.9850000000001,3504.4395,2648.4895000000001]
[25,null,{"$f":"C13*$K$4","v":5706.9340000000002},5001.9014999999999,4090.0895,3546.3360000000002,2681.3760000000002]
[26,null,{"$f":"C14*$K$4","v":5818.6580000000004},5099.66,4164.4219999999996,3611.2080000000001,2729.1290000000004]
[27,null,{"$f":"C15*$K$4","v":5934.4364999999998},5202.8244999999997,4240.1059999999998,3677.4315000000001,2778.6840000000002]
[28,null,{"$f":"C16*$K$4","v":6056.5219999999999},5309.5930000000008,4319.8445000000002,3745.4569999999999,2831.3924999999999]
[29,null,{"$f":"C17*$K$4","v":6183.1125000000002},5419.9655000000002,4403.6374999999998,3818.4380000000001,2885.002]
[30,null,{"$f":"C18*$K$4","v":6312.8564999999999},5534.3924999999999,4491.0344999999998,3894.5725000000002,2942.6660000000002]
[31,null,{"$f":"C19*$K$4","v":6449.3580000000002},5654.6759999999995,4577.9809999999998,3970.7069999999999,2999.8795]
[32,null,{"$f":"C20*$K$4","v":6588.1120000000001},5774.509,4673.9375,4053.1485000000002,3062.0484999999999]
[33,null,{"$f":"C21*$K$4","v":6734.5245000000004},5903.3519999999999,4768.0919999999996,4136.0405000000001,3125.1185]
[34,null,{"$f":"C22*$K$4","v":6884.0905000000002},6032.1950000000006,4868.1030000000001,4222.9870000000001,3189.54]
[35,null,{"$f":"C23*$K$4","v":7037.2605000000003},6168.2460000000001,4971.7180000000008,4311.2849999999999,3258.0160000000001]
[36,null,{"$f":"C24*$K$4","v":7195.3859999999995},6306.5495000000001,5076.2339999999995,4402.7365,3325.5909999999999]
[37,null,{"$f":"C25*$K$4","v":7358.0164999999997},6449.8085000000001,5188.4084999999995,4499.1434999999992,3399.9234999999999]
[38,null,{"$f":"C26*$K$4","v":7526.9539999999997},6597.5725000000002,5301.0334999999995,4596.902,3472.4540000000002]
[39,null,{"$f":"C27*$K$4","v":7698.1440000000002},6747.5889999999999,5417.2624999999998,4696.9130000000005,3549.94]
[40,null,{"$f":"C28*$K$4","v":7873.8389999999999},6903.0114999999996,5535.2934999999998,4800.5280000000002,3627.8765000000003]
[41,null,{"$f":"C29*$K$4","v":8056.7420000000002},7062.4884999999995,5659.6314999999995,4906.8459999999995,3708.5160000000001]
[42,null,{"$f":"C30*$K$4","v":8243.6995000000006},7224.2180000000008,5786.6725000000006,5018.1194999999998,3791.4079999999999]
[43,null,{"$f":"C31*$K$4","v":8434.2610000000004},7392.2545,5915.0650000000005,5128.9425000000001,3876.5525000000002]
[44,null,{"$f":"C32*$K$4","v":8629.3275000000012},7564.7959999999994,6048.4130000000005,5245.1714999999995,3963.4990000000003]
[45,null,{"$f":"C33*$K$4","v":8829.8000000000011},7740.040500000001,6184.9144999999999,5363.6530000000002,4053.5990000000002]
[46,null,{"$f":"C34*$K$4","v":9034.3269999999993},7918.4385000000002,6324.5695000000005,5484.3869999999997,4144.6000000000004]
[47,null,{"$f":"C35*$K$4","v":9243.3590000000004},8103.5940000000001,6467.8284999999996,5607.8239999999996,4238.7545]
[48,null,{"$f":"C36*$K$4","v":9458.6980000000003},8288.2990000000009,6613.790500000001,5735.3155000000006,4333.3594999999996]
[49,null,{"$f":"C37*$K$4","v":9675.8389999999999},8481.5635000000002,6762.4555000000009,5864.1584999999995,4432.0190000000002]
[50,null,{"$f":"C38*$K$4","v":9899.7375000000011},8675.7289999999994,6916.5264999999999,5997.5064999999995,4532.0300000000007]
[51,null,{"$f":"C39*$K$4","v":10127.690500000001},8877.1025000000009,7074.2015000000001,6133.107,4634.2934999999998]
[52,null,{"$f":"C40*$K$4","v":10358.796999999999},9081.1790000000001,7231.4259999999995,6270.96,4738.3589999999995]
[53,null,{"$f":"C41*$K$4","v":10596.210499999999},9288.4089999999997,7394.5070000000005,6412.4170000000004,4845.5780000000004]
[54,null,{"$f":"C42*$K$4","v":10839.03},9499.6935000000012,7562.0930000000008,6557.478000000001,4954.5990000000002]
[55,null,{"$f":"C43*$K$4","v":11086.354499999999},9716.384,7731.0305000000008,6703.4400000000005,5066.3230000000003]
[56,null,{"$f":"C44*$K$4","v":11335.481000000002},9935.7775000000001,7904.4730000000009,6853.9070000000002,5178.4975000000004]
[57,null,{"$f":"C45*$K$4","v":11591.815500000001},10160.576999999999,8079.2669999999998,7004.3739999999998,5293.8255000000008]
[58,null,{"$f":"C46*$K$4","v":11852.655000000001},10390.331999999999,8257.6650000000009,7160.6975000000002,5411.4059999999999]
[59,null,{"$f":"C47*$K$4","v":12117.098500000002},10620.087,8441.9195,7320.1745000000001,5531.2389999999996]
[60,null,{"$f":"C48*$K$4","v":12386.497500000001},10857.5005,8627.0750000000007,7480.5525000000007,5652.8739999999998]
[61,null,{"$f":"C49*$K$4","v":13803.770500000001},12099.979499999999,9610.0660000000007,8332.4480000000003,6297.0889999999999]
[62,null,{"$f":"C50*$K$4","v":15336.371500000001},13442.92,10673.246000000001,9254.1710000000003,6993.1115]
[63,null,{"$f":"C51*$K$4","v":16986.553},14888.574499999999,11820.6695,10249.776000000002,7745.4465]
[64,null,{"$f":"C52*$K$4","v":18748.458500000001},16432.888500000001,13049.182999999999,11314.758,8551.3909999999996]
[65,null,{"$f":"C53*$K$4","v":20629.295999999998},18081.718499999999,14362.841,12454.0725,9410.9449999999997]
[66,null,{"$f":"C54*$K$4","v":22625.010999999999},19831.911,15759.8415,13665.0165,10327.7125]
[67,null,{"$f":"C55*$K$4","v":24735.153000000002},21681.663999999997,17238.832999999999,14947.139499999999,11295.837]
[68,null,{"$f":"C56*$K$4","v":26960.623},23630.527000000002,18802.067999999999,16303.595000000001,12320.7245]
[69,null,{"$f":"C57*$K$4","v":29304.574500000002},25685.2575,20447.744500000001,17730.3285,13397.4195]
[70,null,{"$f":"C58*$K$4","v":31761.151000000002},27839.548500000001,22178.115000000002,19230.4935,14532.229000000001]
[71,null,{"$f":"C59*$K$4","v":34336.209000000003},30096.102999999999,23989.575499999999,20800.9365,15717.945000000002]
[72,null,{"$f":"C60*$K$4","v":37024.792999999998},32452.218000000001,25885.279500000001,22444.810999999998,16961.325000000001]
[73,null,{"$f":"C61*$K$4","v":39830.506999999998},34912.398500000003,27860.722000000002,24160.315000000002,18256.062000000002]
[74,null,{"$f":"C62*$K$4","v":42750.648000000001},37472.139499999997,29923.5615,25947.448499999999,19606.661]
[75,null,{"$f":"C63*$K$4","v":45787.468500000003},40132.792500000003,32067.941500000001,27806.662000000004,21012.220999999998]
[76,null,{"$f":"C64*$K$4","v":45787.468500000003},40132.792500000003,32067.941500000001,27806.662000000004,21012.220999999998]
[77,null,{"$f":"C65*$K$4","v":45787.468500000003},40132.792500000003,32067.941500000001,27806.662000000004,21012.220999999998]
[78,null,{"$f":"C66*$K$4","v":45787.468500000003},40132.792500000003,32067.941500000001,27806.662000000004,21012.220999999998]
[79,null,{"$f":"C67*$K$4","v":45787.468500000003},40132.792500000003,32067.941500000001,27806.662000000004,21012.220999999998]
[80,null,{"$f":"C68*$K$4","v":45787.468500000003},40132.792500000003,32067.941500000001,27806.662000000004,21012.220999999998]
[81,null,{"$f":"C69*$K$4","v":45787.468500000003},40132.792500000003,32067.941500000001,27806.662000000004,21012.220999999998]
[82,null,{"$f":"C70*$K$4","v":45787.468500000003},40132.792500000003,32067.941500000001,27806.662000000004,21012.220999999998]
[83,null,{"$f":"C71*$K$4","v":45787.468500000003},40132.792500000003,32067.941500000001,27806.662000000004,21012.220999999998]
[84,"o más",{"$f":"C72*$K$4","v":45787.468500000003},40132.792500000003,32067.941500000001,27806.662000000004,21012.220999999998]
[1,"Hijo",{"$f":"C73*$K$4","v":2348.0059999999999},2056.9830000000002,1698.8355000000001,1474.4865,1114.0864999999999]
[2,"Hijos",{"$f":"C74*$K$4","v":3990.5290000000005},3498.1325000000002,2887.2545,2504.7800000000002,1892.5505000000001]
[3,"Hijos o más",{"$f":"C75*$K$4","v":5631.7005000000008},4937.9305000000004,4077.0250000000001,3535.9744999999998,2671.9155000000001]
[]
["BUPA GLOBAL PREMIER"]
["TARIFAS SEMESTRALES"]
[]
["EDAD",null,2000,3500,5000]
[18,null,{"$f":"C156*$K$4","v":2306.6925000000001},{"$f":"D156*$K$4","v":2094.4275000000002},1566.9450000000002,1133.67,0]
[19,null,{"$f":"C157*$K$4","v":2336.1075000000001},2120.2650000000003,1581.2550000000001,1144.4025000000001,0]
[20,null,{"$f":"C158*$K$4","v":2364.7275},2145.7049999999999,1597.5525,1156.3275000000001,0]
[21,null,{"$f":"C159*$K$4","v":2394.9375},2172.3375000000001,1613.8500000000001,1168.2525000000001,0]
[22,null,{"$f":"C160*$K$4","v":2424.75},2202.15,1630.5450000000001,1180.9725000000001,0]
[23,null,{"$f":"C161*$K$4","v":2457.3450000000003},2230.77,1648.0350000000001,1193.2950000000001,0]
[24,null,{"$f":"C162*$K$4","v":2491.1325000000002},2260.98,1666.3200000000002,1206.4125000000001,0]
[25,null,{"$f":"C163*$K$4","v":2525.3175000000001},2291.19,1685.0025000000001,1219.53,0]
[26,null,{"$f":"C164*$K$4","v":2574.6075000000001},2337.3000000000002,1713.6225000000002,1240.2,0]
[27,null,{"$f":"C165*$K$4","v":2625.4875000000002},2384.2049999999999,1742.64,1261.2675000000002,0]
[28,null,{"$f":"C166*$K$4","v":2679.5475000000001},2431.9050000000002,1772.4525000000001,1283.1300000000001,0]
[29,null,{"$f":"C167*$K$4","v":2735.9925000000003},2482.7850000000003,1804.65,1306.98,0]
[30,null,{"$f":"C168*$K$4","v":2793.63},2536.4475000000002,1838.4375,1331.2275,0]
[31,null,{"$f":"C169*$K$4","v":2852.8575000000001},2590.11,1873.4175,1356.27,0]
[32,null,{"$f":"C170*$K$4","v":2915.2650000000003},2646.1575000000003,1908.7950000000001,1382.1075000000001,0]
[33,null,{"$f":"C171*$K$4","v":2978.8650000000002},2704.1925000000001,1947.3525000000002,1409.1375,0]
[34,null,{"$f":"C172*$K$4","v":3045.2474999999999},2763.42,1985.5125,1437.3600000000001,0]
[35,null,{"$f":"C173*$K$4","v":3113.2200000000003},2826.2250000000004,2026.8525000000002,1467.5700000000002,0]
[36,null,{"$f":"C174*$K$4","v":3183.9750000000004},2889.4275000000002,2068.9875000000002,1497.3825000000002,0]
[37,null,{"$f":"C175*$K$4","v":3255.9225000000001},2954.6175000000003,2111.9175,1528.3875,0]
[38,null,{"$f":"C176*$K$4","v":3329.8575000000001},3022.9875000000002,2156.4375,1560.585,0]
[39,null,{"$f":"C177*$K$4","v":3406.9725000000003},3092.55,2201.7525000000001,1593.9750000000001,0]
[40,null,{"$f":"C178*$K$4","v":3484.8825000000002},3163.3050000000003,2247.8625000000002,1626.9675,0]
[41,null,{"$f":"C179*$K$4","v":3565.9725000000003},3236.0475000000001,2295.96,1661.9475,0]
[42,null,{"$f":"C180*$K$4","v":3646.665},3309.9825000000001,2346.84,1698.1200000000001,0]
[43,null,{"$f":"C181*$K$4","v":3732.9225000000001},3386.7000000000003,2398.1175000000003,1737.075,0]
[44,null,{"$f":"C182*$K$4","v":3817.1925000000001},3465.0075000000002,2450.9850000000001,1774.8375000000001,0]
[45,null,{"$f":"C183*$K$4","v":3906.63},3546.4950000000003,2505.4425000000001,1813.7925,0]
[46,null,{"$f":"C184*$K$4","v":3998.0550000000003},3627.9825000000001,2560.6950000000002,1853.145,0]
[47,null,{"$f":"C185*$K$4","v":4090.6725000000001},3711.855,2617.9349999999999,1895.2800000000002,0]
[48,null,{"$f":"C186*$K$4","v":4184.88},3797.7150000000001,2675.9700000000003,1936.6200000000001,0]
[49,null,{"$f":"C187*$K$4","v":4282.2674999999999},3885.5625,2735.1975000000002,1979.5500000000002,0]
[50,null,{"$f":"C188*$K$4","v":4379.6550000000007},3975.3975,2796.0150000000003,2023.6725000000001,0]
[51,null,{"$f":"C189*$K$4","v":4480.62},4066.8225000000002,2857.23,2068.59,0]
[52,null,{"$f":"C190*$K$4","v":4584.3675000000003},4159.8375000000005,2921.2275,2114.7000000000003,0]
[53,null,{"$f":"C191*$K$4","v":4688.5124999999998},4255.2375000000002,2986.4175,2162.0025000000001,0]
[54,null,{"$f":"C192*$K$4","v":4795.4400000000005},4351.0349999999999,3052.4025000000001,2209.3050000000003,0]
[55,null,{"$f":"C193*$K$4","v":4905.9450000000006},4451.6025,3119.5800000000004,2258.5950000000003,0]
[56,null,{"$f":"C194*$K$4","v":5015.2575000000006},4552.17,3189.1425000000004,2308.6800000000003,0]
[57,null,{"$f":"C195*$K$4","v":5129.34},4654.7250000000004,3259.8975,2360.355,0]
[58,null,{"$f":"C196*$K$4","v":5244.6150000000007},4758.87,3331.4475000000002,2412.4275000000002,0]
[59,null,{"$f":"C197*$K$4","v":5361.4800000000005},4865.7975000000006,3404.9850000000001,2464.1025,0]
[60,null,{"$f":"C198*$K$4","v":5481.5250000000005},4974.3150000000005,3479.7150000000001,2518.9575,0]
[61,null,{"$f":"C199*$K$4","v":6107.5875000000005},5542.7400000000007,3872.4450000000002,2803.17,0]
[62,null,{"$f":"C200*$K$4","v":6784.9275000000007},6157.2750000000005,4300.95,3113.2200000000003,0]
[63,null,{"$f":"C201*$K$4","v":7514.7375000000002},6819.51,4762.4475000000002,3447.915,0]
[64,null,{"$f":"C202*$K$4","v":8294.6324999999997},7528.6500000000005,5259.3225000000002,3806.0625,0]
[65,null,{"$f":"C203*$K$4","v":9126.6},8281.9125000000004,5789.1900000000005,4189.6500000000005,0]
[66,null,{"$f":"C204*$K$4","v":10010.2425},9083.2725000000009,6354.4350000000004,4599.0749999999998,0]
[67,null,{"$f":"C205*$K$4","v":10943.970000000001},9931.1400000000012,6954.6600000000008,5033.9400000000005,0]
[68,null,{"$f":"C206*$K$4","v":11928.975},10825.1175,7588.2750000000005,5491.4625000000005,0]
[69,null,{"$f":"C207*$K$4","v":12964.065000000001},11766.397500000001,8256.0750000000007,5975.6175000000003,0]
[70,null,{"$f":"C208*$K$4","v":14052.42},12752.9925,8958.8549999999996,6484.02,0]
[71,null,{"$f":"C209*$K$4","v":15191.257500000002},13785.6975,9695.82,7017.8625000000002,0]
[72,null,{"$f":"C210*$K$4","v":16380.577500000001},14866.5,10464.9825,7574.76,0]
[73,null,{"$f":"C211*$K$4","v":17622.3675},15991.8225,11270.715,8156.7000000000007,0]
[74,null,{"$f":"C212*$K$4","v":18913.447500000002},17164.845000000001,12110.235000000001,8765.2725000000009,0]
[75,null,{"$f":"C213*$K$4","v":20257.395},18384.375,12983.145,9396.1049999999996,0]
[76,null,{"$f":"C214*$K$4","v":20257.395},18384.375,12983.145,9396.1049999999996,0]
[77,null,{"$f":"C215*$K$4","v":20257.395},18384.375,12983.145,9396.1049999999996,0]
[78,null,{"$f":"C216*$K$4","v":20257.395},18384.375,12983.145,9396.1049999999996,0]
[79,null,{"$f":"C217*$K$4","v":20257.395},18384.375,12983.145,9396.1049999999996,0]
[80,null,{"$f":"C218*$K$4","v":20257.395},18384.375,12983.145,9396.1049999999996,0]
[81,null,{"$f":"C219*$K$4","v":20257.395},18384.375,12983.145,9396.1049999999996,0]
[82,null,{"$f":"C220*$K$4","v":20257.395},18384.375,12983.145,9396.1049999999996,0]
[83,null,{"$f":"C221*$K$4","v":20257.395},18384.375,12983.145,9396.1049999999996,0]
[84,"o más",{"$f":"C222*$K$4","v":20257.395},18384.375,12983.145,9396.1049999999996,0]
[1,"Hijo",{"$f":"C223*$K$4","v":1038.27},943.26750000000004,705.5625,511.185,0]
[2,"Hijos",{"$f":"C224*$K$4","v":1765.6950000000002},1601.5275000000001,1198.8600000000001,868.93500000000006,0]
[3,"Hijos o más",{"$f":"C225*$K$4","v":2491.9275000000002},2262.1725000000001,1690.9650000000001,1223.9025000000001,0]
[]
["BUPA GLOBAL SELECT"]
["TARIFAS SEMESTRALES"]
["EDAD"]
[" "," ",2000,3500,5000]
[18,null,{"$f":"C307*$K$4","v":2359.7190000000001},{"$f":"D307*$K$4","v":2263.3119999999999},1706.9445000000001,1237.5235,0]
[19,null,{"$f":"C308*$K$4","v":2393.056},2296.1985,1725.4150000000002,1251.9395000000002,0]
[20,null,{"$f":"C309*$K$4","v":2424.5909999999999},2327.7334999999998,1745.6875,1265.4545000000001,0]
[21,null,{"$f":"C310*$K$4","v":2461.5320000000002},2362.422,1765.5095000000001,1280.3209999999999,0]
[22,null,{"$f":"C311*$K$4","v":2498.9234999999999},2396.6600000000003,1787.5839999999998,1296.0885000000001,0]
[23,null,{"$f":"C312*$K$4","v":2536.7655},2434.0515,1810.5595000000001,1313.6580000000001,0]
[24,null,{"$f":"C313*$K$4","v":2575.9590000000003},2471.4429999999998,1833.5350000000001,1329.4255000000001,0]
[25,null,{"$f":"C314*$K$4","v":2617.4050000000002},2510.1860000000001,1857.8620000000001,1346.9950000000001,0]
[26,null,{"$f":"C315*$K$4","v":2675.9700000000003},2566.0479999999998,1893.4514999999999,1373.5745000000002,0]
[27,null,{"$f":"C316*$K$4","v":2737.2379999999998},2627.7665000000002,1929.4914999999999,1400.154,0]
[28,null,{"$f":"C317*$K$4","v":2800.7584999999999},2687.683,1967.7839999999999,1428.085,0]
[29,null,{"$f":"C318*$K$4","v":2868.3335000000002},2751.2035000000001,2011.0320000000002,1457.3675000000001,0]
[30,null,{"$f":"C319*$K$4","v":2937.26},2818.328,2051.5770000000002,1488.0014999999999,0]
[31,null,{"$f":"C320*$K$4","v":3008.8894999999998},2886.8040000000001,2097.0775000000003,1521.789,0]
[32,null,{"$f":"C321*$K$4","v":3082.7715000000003},2958.4335000000001,2143.4789999999998,1553.3239999999998,0]
[33,null,{"$f":"C322*$K$4","v":3158.0050000000001},3030.5135,2190.7815000000001,1588.0125,0]
[34,null,{"$f":"C323*$K$4","v":3237.7435},3105.7469999999998,2240.7869999999998,1624.5029999999999,0]
[35,null,{"$f":"C324*$K$4","v":3318.8335000000002},3185.0350000000003,2292.1440000000002,1661.8945000000001,0]
[36,null,{"$f":"C325*$K$4","v":3403.5275000000001},3263.8724999999999,2344.8525,1700.1870000000001,0]
[37,null,{"$f":"C326*$K$4","v":3489.5729999999999},3348.116,2399.8135000000002,1739.3805,0]
[38,null,{"$f":"C327*$K$4","v":3577.4204999999997},3434.1615000000002,2457.9279999999999,1780.8264999999999,0]
[39,null,{"$f":"C328*$K$4","v":3669.3225000000002},3521.1079999999997,2516.9434999999999,1824.5250000000001,0]
[40,null,{"$f":"C329*$K$4","v":3763.4769999999999},3612.1090000000004,2575.9590000000003,1867.3225,0]
[41,null,{"$f":"C330*$K$4","v":3859.8840000000005},3703.5605,2638.1279999999997,1911.9220000000003,0]
[42,null,{"$f":"C331*$K$4","v":3958.0929999999998},3797.7150000000001,2702.5495000000001,1959.6750000000002,0]
[43,null,{"$f":"C332*$K$4","v":4060.8069999999998},3897.2754999999997,2767.8719999999998,2006.0764999999999,0]
[44,null,{"$f":"C333*$K$4","v":4163.5209999999997},3995.4845,2834.5459999999998,2053.8295000000003,0]
[45,null,{"$f":"C334*$K$4","v":4270.2894999999999},4098.1985000000004,2904.3735000000001,2104.7359999999999,0]
[46,null,{"$f":"C335*$K$4","v":4378.8600000000006},4201.8135000000002,2972.8494999999998,2155.192,0]
[47,null,{"$f":"C336*$K$4","v":4491.4850000000006},4308.5820000000003,3045.38,2208.8015,0]
[48,null,{"$f":"C337*$K$4","v":4605.9120000000003},4418.5039999999999,3121.9650000000001,2261.9604999999997,0]
[49,null,{"$f":"C338*$K$4","v":4718.9875000000002},4528.8764999999994,3197.6490000000003,2317.3719999999998,0]
[50,null,{"$f":"C339*$K$4","v":4839.7214999999997},4643.3035,3273.3330000000001,2374.1350000000002,0]
[51,null,{"$f":"C340*$K$4","v":4960.9059999999999},4758.6314999999995,3355.7745,2432.7000000000003,0]
[52,null,{"$f":"C341*$K$4","v":5083.8924999999999},4878.4645,3435.0625,2489.9135000000001,0]
[53,null,{"$f":"C342*$K$4","v":5210.9335000000001},4998.7480000000005,3518.8554999999997,2550.7310000000002,0]
[54,null,{"$f":"C343*$K$4","v":5338.4250000000002},5123.9870000000001,3604.9010000000003,2612.4494999999997,0]
[55,null,{"$f":"C344*$K$4","v":5469.9709999999995},5249.6764999999996,3690.9465000000005,2675.5194999999999,0]
[56,null,{"$f":"C345*$K$4","v":5604.6705000000002},5376.7175000000007,3779.6950000000002,2738.5895,0]
[57,null,{"$f":"C346*$K$4","v":5741.1720000000005},5507.3625000000002,3867.9929999999999,2803.011,0]
[58,null,{"$f":"C347*$K$4","v":5879.4755000000005},5642.0619999999999,3961.2465000000002,2871.9375,0]
[59,null,{"$f":"C348*$K$4","v":6019.5810000000001},5776.7614999999996,4055.8515000000002,2939.0619999999999,0]
[60,null,{"$f":"C349*$K$4","v":6164.1914999999999},5914.6144999999997,4151.3575000000001,3009.34,0]
[61,null,{"$f":"C350*$K$4","v":6919.2295000000004},6639.4690000000001,4656.8184999999994,3375.1460000000002,0]
[62,null,{"$f":"C351*$K$4","v":7738.2384999999995},7424.6905000000006,5202.8244999999997,3772.9375,0]
[63,null,{"$f":"C352*$K$4","v":8618.5155000000013},8268.4770000000008,5796.1330000000007,4200.9125000000004,0]
[64,null,{"$f":"C353*$K$4","v":9560.0604999999996},9172.18,6432.6895000000004,4661.7739999999994,0]
[65,null,{"$f":"C354*$K$4","v":10564.225},10136.700499999999,7113.3950000000004,5155.5219999999999,0]
[66,null,{"$f":"C355*$K$4","v":11631.009},11158.885,7837.799,5681.2555000000002,0]
[67,null,{"$f":"C356*$K$4","v":12759.511500000001},12242.337500000001,8606.3520000000008,6237.1725000000006,0]
[68,null,{"$f":"C357*$K$4","v":13949.7325},13384.355000000001,9418.6035000000011,6826.4264999999996,0]
[69,null,{"$f":"C358*$K$4","v":15203.023500000001},14587.6405,10276.3555,7448.1165000000001,0]
[70,null,{"$f":"C359*$K$4","v":16518.483500000002},15851.293,11177.806,8100.8909999999996,0]
[71,null,{"$f":"C360*$K$4","v":17896.563000000002},17172.159,12122.955,8786.5519999999997,0]
[72,null,{"$f":"C361*$K$4","v":19336.8115},18552.490999999998,13113.604499999999,9504.1985000000004,0]
[73,null,{"$f":"C362*$K$4","v":20839.228999999999},19993.640500000001,14146.601000000001,10253.380000000001,0]
[74,null,{"$f":"C363*$K$4","v":22403.815500000001},21496.5085,15223.746500000001,11034.546999999999,0]
[75,null,{"$f":"C364*$K$4","v":24031.021499999999},23057.490999999998,16345.941999999999,11848.150000000001,0]
[76,null,{"$f":"C365*$K$4","v":24031.021499999999},23057.490999999998,16345.941999999999,11848.150000000001,0]
[77,null,{"$f":"C366*$K$4","v":24031.021499999999},23057.490999999998,16345.941999999999,11848.150000000001,0]
[78,null,{"$f":"C367*$K$4","v":24031.021499999999},23057.490999999998,16345.941999999999,11848.150000000001,0]
[79,null,{"$f":"C368*$K$4","v":24031.021499999999},23057.490999999998,16345.941999999999,11848.150000000001,0]
[80,null,{"$f":"C369*$K$4","v":24031.021499999999},23057.490999999998,16345.941999999999,11848.150000000001,0]
[81,null,{"$f":"C370*$K$4","v":24031.021499999999},23057.490999999998,16345.941999999999,11848.150000000001,0]
[82,null,{"$f":"C371*$K$4","v":24031.021499999999},23057.490999999998,16345.941999999999,11848.150000000001,0]
[83,null,{"$f":"C372*$K$4","v":24031.021499999999},23057.490999999998,16345.941999999999,11848.150000000001,0]
[84,"o más",{"$f":"C373*$K$4","v":24031.021499999999},23057.490999999998,16345.941999999999,11848.150000000001,0]
[1,"Hijo",{"$f":"C374*$K$4","v":1186.6170000000002},1137.5125,857.75199999999995,621.69000000000005,0]
[2,"Hijos",{"$f":"C375*$K$4","v":2015.9875000000002},1932.6450000000002,1458.2684999999999,1056.873,0]
[3,"Hijos o más",{"$f":"C376*$K$4","v":2845.3579999999997},2730.4804999999997,2057.4335000000001,1491.6055000000001,0]
[]
[]
[]
["BUPA GLOBAL ELITE"]
["TARIFAS TRIMESTRALES"]
[]
["EDAD",null,1000,2000,3500]
[18,null,{"$f":"C6*$K$3","v":2705.65625},{"$f":"D6*$K$3","v":2370.92625},1959.0587499999999,1697.96,1283.7550000000001]
[19,null,{"$f":"C7*$K$3","v":2738.1475},2400.145,1979.6287500000001,1717.1275000000001,1297.78]
[20,null,{"$f":"C8*$K$3","v":2773.21},2429.8312500000002,2001.3675000000001,1735.3600000000001,1311.3375000000001]
[21,null,{"$f":"C9*$K$3","v":2807.5712500000004},2461.1537499999999,2023.8075000000001,1754.9950000000001,1326.53125]
[22,null,{"$f":"C10*$K$3","v":2844.0362500000001},2492.71,2047.65,1775.5650000000001,1341.7250000000001]
[23,null,{"$f":"C11*$K$3","v":2881.4362499999997},2526.6037500000002,2072.1937500000004,1796.6025,1357.85375]
[24,null,{"$f":"C12*$K$3","v":2920.23875},2560.7312500000003,2096.7375000000002,1818.3412499999999,1374.2162499999999]
[25,null,{"$f":"C13*$K$3","v":2961.145},2595.3262500000001,2122.2162499999999,1840.0800000000002,1391.28]
[26,null,{"$f":"C14*$K$3","v":3019.1150000000002},2646.05,2160.7849999999999,1873.74,1416.0575000000001]
[27,null,{"$f":"C15*$K$3","v":3079.1887500000003},2699.5787500000001,2200.0550000000003,1908.1012500000002,1441.7700000000002]
[28,null,{"$f":"C16*$K$3","v":3142.5350000000003},2754.9775000000004,2241.42875,1943.3975,1469.1187500000001]
[29,null,{"$f":"C17*$K$3","v":3208.2187500000005},2812.2462500000001,2284.90625,1981.2650000000001,1496.9349999999999]
[30,null,{"$f":"C18*$K$3","v":3275.5387500000002},2871.6187500000001,2330.2537500000003,2020.7687500000002,1526.855]
[31,null,{"$f":"C19*$K$3","v":3346.3650000000002},2934.0299999999997,2375.3674999999998,2060.2725,1556.54125]
[32,null,{"$f":"C20*$K$3","v":3418.36},2996.2075,2425.15625,2103.0487499999999,1588.7987500000002]
[33,null,{"$f":"C21*$K$3","v":3494.3287500000001},3063.06,2474.0100000000002,2146.0587500000001,1621.5237500000001]
[34,null,{"$f":"C22*$K$3","v":3571.9337500000006},3129.9125000000004,2525.9025000000001,2191.1725000000001,1654.95]
[35,null,{"$f":"C23*$K$3","v":3651.4087500000005},3200.5050000000001,2579.6650000000004,2236.9875000000002,1690.48]
[36,null,{"$f":"C24*$K$3","v":3733.4549999999999},3272.2662500000001,2633.895,2284.4387499999998,1725.5425]
[37,null,{"$f":"C25*$K$3","v":3817.8387499999999},3346.5987500000001,2692.0987500000001,2334.4612499999998,1764.1112500000002]
[38,null,{"$f":"C26*$K$3","v":3905.4949999999999},3423.2687500000002,2750.5362500000001,2385.1849999999999,1801.7450000000001]
[39,null,{"$f":"C27*$K$3","v":3994.32},3501.1075000000001,2810.84375,2437.0775000000003,1841.95]
[40,null,{"$f":"C28*$K$3","v":4085.4825000000001},3581.7512500000003,2872.0862499999998,2490.84,1882.3887500000003]
[41,null,{"$f":"C29*$K$3","v":4180.3850000000002},3664.4987500000002,2936.6012500000002,2546.0050000000001,1924.23]
[42,null,{"$f":"C30*$K$3","v":4277.3912500000006},3748.4150000000004,3002.5187500000002,2603.74125,1967.24]
[43,null,{"$f":"C31*$K$3","v":4376.2674999999999},3835.6037500000002,3069.1375000000003,2661.2437500000001,2011.4187500000003]
[44,null,{"$f":"C32*$K$3","v":4477.4812500000007},3925.13,3138.3275000000003,2721.55125,2056.5325000000003]
[45,null,{"$f":"C33*$K$3","v":4581.5},4016.0587500000006,3209.1537499999999,2783.0275000000001,2103.2825000000003]
[46,null,{"$f":"C34*$K$3","v":4687.6224999999995},4108.6237499999997,3281.61625,2845.6725000000001,2150.5]
[47,null,{"$f":"C35*$K$3","v":4796.0825000000004},4204.6949999999997,3355.94875,2909.7200000000003,2199.3537500000002]
[48,null,{"$f":"C36*$K$3","v":4907.8149999999996},4300.5325000000003,3431.6837500000006,2975.8712500000001,2248.4412499999999]
[49,null,{"$f":"C37*$K$3","v":5020.4825000000001},4400.8112499999997,3508.8212500000004,3042.7237500000001,2299.6325000000002]
[50,null,{"$f":"C38*$K$3","v":5136.65625},4501.5574999999999,3588.7637500000001,3111.9137500000002,2351.5250000000001]
[51,null,{"$f":"C39*$K$3","v":5254.9337500000001},4606.0437500000007,3670.5762500000001,3182.2725,2404.5862499999998]
[52,null,{"$f":"C40*$K$3","v":5374.8474999999999},4711.9324999999999,3752.1550000000002,3253.8,2458.5825]
[53,null,{"$f":"C41*$K$3","v":5498.0337499999996},4819.4575000000004,3836.7725,3327.1975000000002,2514.2150000000001]
[54,null,{"$f":"C42*$K$3","v":5624.0250000000005},4929.0862500000003,3923.7275000000004,3402.4650000000006,2570.7824999999998]
[55,null,{"$f":"C43*$K$3","v":5752.3537500000002},5041.5200000000004,4011.3837500000004,3478.2000000000003,2628.7525000000005]
[56,null,{"$f":"C44*$K$3","v":5881.6175000000003},5155.3562500000007,4101.3775000000005,3556.2725,2686.9562500000002]
[57,null,{"$f":"C45*$K$3","v":6014.6212500000001},5271.9974999999995,4192.0725000000002,3634.3450000000003,2746.7962500000003]
[58,null,{"$f":"C46*$K$3","v":6149.9625000000005},5391.21,4284.6375000000007,3715.4562500000002,2807.8049999999998]
[59,null,{"$f":"C47*$K$3","v":6287.1737500000008},5510.4224999999997,4380.24125,3798.2037500000001,2869.9825000000001]
[60,null,{"$f":"C48*$K$3","v":6426.9562500000002},5633.6087500000003,4476.3125,3881.4187500000003,2933.0950000000003]
[61,null,{"$f":"C49*$K$3","v":7162.3337499999998},6278.2912500000002,4986.3550000000005,4323.4400000000005,3267.3575000000001]
[62,null,{"$f":"C50*$K$3","v":7957.5512500000004},6975.1,5538.005000000001,4801.692500000001,3628.5012500000003]
[63,null,{"$f":"C51*$K$3","v":8813.7775000000001},7725.2037499999997,6133.36625,5318.2800000000007,4018.86375]
[64,null,{"$f":"C52*$K$3","v":9727.9737499999992},8526.4987500000007,6770.8024999999998,5870.8649999999998,4437.0425000000005]
[65,null,{"$f":"C53*$K$3","v":10703.88},9382.0237500000003,7452.4175000000005,6462.0187500000002,4883.0375000000004]
[66,null,{"$f":"C54*$K$3","v":11739.3925},10290.1425,8177.2762500000008,7090.3387500000008,5358.71875]
[67,null,{"$f":"C55*$K$3","v":12834.2775},11249.92,8944.6774999999998,7755.5912500000004,5861.0474999999997]
[68,null,{"$f":"C56*$K$3","v":13989.002500000001},12261.122500000001,9755.7900000000009,8459.4125000000004,6392.8287499999997]
[69,null,{"$f":"C57*$K$3","v":15205.203750000002},13327.25625,10609.678750000001,9199.6987499999996,6951.49125]
[70,null,{"$f":"C58*$K$3","v":16479.842499999999},14445.04875,11507.512500000001,9978.0862500000003,7540.3075000000008]
[71,null,{"$f":"C59*$K$3","v":17815.9575},15615.9025,12447.421250000001,10792.938749999999,8155.5375000000004]
[72,null,{"$f":"C60*$K$3","v":19210.977500000001},16838.415000000001,13431.041250000002,11645.8925,8800.6875]
[73,null,{"$f":"C61*$K$3","v":20666.772499999999},18114.923750000002,14456.035000000002,12536.012500000001,9472.4850000000006]
[74,null,{"$f":"C62*$K$3","v":22181.94},19443.091250000001,15526.376249999999,13463.29875,10173.2675]
[75,null,{"$f":"C63*$K$3","v":23757.64875},20823.618750000001,16639.026249999999,14427.985000000002,10902.567499999999]
[76,null,{"$f":"C64*$K$3","v":23757.64875},20823.618750000001,16639.026249999999,14427.985000000002,10902.567499999999]
[77,null,{"$f":"C65*$K$3","v":23757.64875},20823.618750000001,16639.026249999999,14427.985000000002,10902.567499999999]
[78,null,{"$f":"C66*$K$3","v":23757.64875},20823.618750000001,16639.026249999999,14427.985000000002,10902.567499999999]
[79,null,{"$f":"C67*$K$3","v":23757.64875},20823.618750000001,16639.026249999999,14427.985000000002,10902.567499999999]
[80,null,{"$f":"C68*$K$3","v":23757.64875},20823.618750000001,16639.026249999999,14427.985000000002,10902.567499999999]
[81,null,{"$f":"C69*$K$3","v":23757.64875},20823.618750000001,16639.026249999999,14427.985000000002,10902.567499999999]
[82,null,{"$f":"C70*$K$3","v":23757.64875},20823.618750000001,16639.026249999999,14427.985000000002,10902.567499999999]
[83,null,{"$f":"C71*$K$3","v":23757.64875},20823.618750000001,16639.026249999999,14427.985000000002,10902.567499999999]
[84,"o más",{"$f":"C72*$K$3","v":23757.64875},20823.618750000001,16639.026249999999,14427.985000000002,10902.567499999999]
[1,"Hijo",{"$f":"C73*$K$3","v":1218.3050000000001},1067.3025,881.47125000000005,765.06375000000003,578.06375000000003]
[2,"Hijos",{"$f":"C74*$K$3","v":2070.5575000000003},1815.0687500000001,1498.10375,1299.6500000000001,981.9837500000001]
[3,"Hijos o más",{"$f":"C75*$K$3","v":2922.1087500000003},2562.1337500000004,2115.4375,1834.7037500000001,1386.3712499999999]
[]
["BUPA GLOBAL PREMIER"]
["TARIFAS TRIMESTRALES"]
[]
["EDAD",null,2000,3500,5000]
[18,null,{"$f":"C156*$K$3","v":1196.8687500000001},{"$f":"D156*$K$3","v":1086.73125},813.03750000000002,588.22500000000002,0]
[19,null,{"$f":"C157*$K$3","v":1212.1312500000001},1100.1375,820.46250000000009,593.79375000000005,0]
[20,null,{"$f":"C158*$K$3","v":1226.98125},1113.3375000000001,828.91875000000005,599.98125000000005,0]
[21,null,{"$f":"C159*$K$3","v":1242.65625},1127.15625,837.37500000000011,606.16875000000005,0]
[22,null,{"$f":"C160*$K$3","v":1258.125},1142.625,846.03750000000002,612.76875000000007,0]
[23,null,{"$f":"C161*$K$3","v":1275.0375000000001},1157.4750000000001,855.11250000000007,619.16250000000002,0]
[24,null,{"$f":"C162*$K$3","v":1292.5687500000001},1173.1500000000001,864.6,625.96875,0]
[25,null,{"$f":"C163*$K$3","v":1310.3062500000001},1188.825,874.29375000000005,632.77500000000009,0]
[26,null,{"$f":"C164*$K$3","v":1335.8812500000001},1212.75,889.14375000000007,643.5,0]
[27,null,{"$f":"C165*$K$3","v":1362.28125},1237.0875000000001,904.2,654.43125000000009,0]
[28,null,{"$f":"C166*$K$3","v":1390.3312500000002},1261.8375000000001,919.66875000000005,665.77500000000009,0]
[29,null,{"$f":"C167*$K$3","v":1419.6187500000001},1288.2375000000002,936.37500000000011,678.15000000000009,0]
[30,null,{"$f":"C168*$K$3","v":1449.5250000000001},1316.0812500000002,953.90625000000011,690.73125000000005,0]
[31,null,{"$f":"C169*$K$3","v":1480.2562500000001},1343.9250000000002,972.05625000000009,703.72500000000002,0]
[32,null,{"$f":"C170*$K$3","v":1512.6375},1373.0062500000001,990.41250000000014,717.13125000000002,0]
[33,null,{"$f":"C171*$K$3","v":1545.6375},1403.1187500000001,1010.41875,731.15625000000011,0]
[34,null,{"$f":"C172*$K$3","v":1580.0812500000002},1433.8500000000001,1030.21875,745.80000000000007,0]
[35,null,{"$f":"C173*$K$3","v":1615.3500000000001},1466.4375000000002,1051.66875,761.47500000000002,0]
[36,null,{"$f":"C174*$K$3","v":1652.0625000000002},1499.23125,1073.53125,776.94375000000002,0]
[37,null,{"$f":"C175*$K$3","v":1689.3937500000002},1533.0562500000001,1095.8062500000001,793.03125000000011,0]
[38,null,{"$f":"C176*$K$3","v":1727.7562500000001},1568.5312500000002,1118.90625,809.73750000000007,0]
[39,null,{"$f":"C177*$K$3","v":1767.7687500000002},1604.6250000000002,1142.41875,827.06250000000011,0]
[40,null,{"$f":"C178*$K$3","v":1808.1937500000001},1641.3375000000001,1166.34375,844.18125000000009,0]
[41,null,{"$f":"C179*$K$3","v":1850.2687500000002},1679.0812500000002,1191.3000000000002,862.33125000000007,0]
[42,null,{"$f":"C180*$K$3","v":1892.1375},1717.4437500000001,1217.7,881.1,0]
[43,null,{"$f":"C181*$K$3","v":1936.8937500000002},1757.2500000000002,1244.3062500000001,901.31250000000011,0]
[44,null,{"$f":"C182*$K$3","v":1980.6187500000001},1797.8812500000001,1271.7375000000002,920.90625000000011,0]
[45,null,{"$f":"C183*$K$3","v":2027.0250000000001},1840.1625000000001,1299.9937500000001,941.11875000000009,0]
[46,null,{"$f":"C184*$K$3","v":2074.4625000000001},1882.4437500000001,1328.6625000000001,961.53750000000002,0]
[47,null,{"$f":"C185*$K$3","v":2122.5187500000002},1925.9625000000001,1358.3625000000002,983.40000000000009,0]
[48,null,{"$f":"C186*$K$3","v":2171.4},1970.5125,1388.4750000000001,1004.8500000000001,0]
[49,null,{"$f":"C187*$K$3","v":2221.9312500000001},2016.0937500000002,1419.2062500000002,1027.125,0]
[50,null,{"$f":"C188*$K$3","v":2272.4625000000001},2062.7062500000002,1450.7625,1050.0187500000002,0]
[51,null,{"$f":"C189*$K$3","v":2324.8500000000004},2110.1437500000002,1482.5250000000001,1073.325,0]
[52,null,{"$f":"C190*$K$3","v":2378.6812500000001},2158.40625,1515.73125,1097.25,0]
[53,null,{"$f":"C191*$K$3","v":2432.71875},2207.90625,1549.5562500000001,1121.79375,0]
[54,null,{"$f":"C192*$K$3","v":2488.2000000000003},2257.6125000000002,1583.79375,1146.3375000000001,0]
[55,null,{"$f":"C193*$K$3","v":2545.5375000000004},2309.7937500000003,1618.65,1171.9125000000001,0]
[56,null,{"$f":"C194*$K$3","v":2602.2562500000004},2361.9750000000004,1654.7437500000001,1197.9000000000001,0]
[57,null,{"$f":"C195*$K$3","v":2661.4500000000003},2415.1875,1691.4562500000002,1224.7125000000001,0]
[58,null,{"$f":"C196*$K$3","v":2721.2625000000003},2469.2250000000004,1728.5812500000002,1251.73125,0]
[59,null,{"$f":"C197*$K$3","v":2781.9},2524.7062500000002,1766.7375000000002,1278.54375,0]
[60,null,{"$f":"C198*$K$3","v":2844.1875000000005},2581.0125000000003,1805.5125,1307.0062500000001,0]
[61,null,{"$f":"C199*$K$3","v":3169.0312500000005},2875.9500000000003,2009.2875000000001,1454.4750000000001,0]
[62,null,{"$f":"C200*$K$3","v":3520.4812500000003},3194.8125000000005,2231.625,1615.3500000000001,0]
[63,null,{"$f":"C201*$K$3","v":3899.1562500000005},3538.4250000000002,2471.0812500000002,1789.0125,0]
[64,null,{"$f":"C202*$K$3","v":4303.8187500000004},3906.3750000000005,2728.8937500000002,1974.8437500000002,0]
[65,null,{"$f":"C203*$K$3","v":4735.5},4297.21875,3003.8250000000003,2173.875,0]
[66,null,{"$f":"C204*$K$3","v":5193.9937500000005},4713.0187500000002,3297.1125000000002,2386.3125,0]
[67,null,{"$f":"C205*$K$3","v":5678.4750000000004},5152.9500000000007,3608.55,2611.9500000000003,0]
[68,null,{"$f":"C206*$K$3","v":6189.5625000000009},5616.8062500000005,3937.3125000000005,2849.3437500000005,0]
[69,null,{"$f":"C207*$K$3","v":6726.6375000000007},6105.2062500000002,4283.8125,3100.5562500000001,0]
[70,null,{"$f":"C208*$K$3","v":7291.35},6617.1187500000005,4648.4625000000005,3364.3500000000004,0]
[71,null,{"$f":"C209*$K$3","v":7882.2562500000004},7152.9562500000002,5030.8500000000004,3641.3437500000005,0]
[72,null,{"$f":"C210*$K$3","v":8499.3562500000007},7713.7500000000009,5429.9437500000004,3930.3,0]
[73,null,{"$f":"C211*$K$3","v":9143.6812500000015},8297.6437500000011,5848.0125000000007,4232.25,0]
[74,null,{"$f":"C212*$K$3","v":9813.5812500000011},8906.2875000000004,6283.6125000000002,4548.0187500000002,0]
[75,null,{"$f":"C213*$K$3","v":10510.9125},9539.0625,6736.5375000000004,4875.3375000000005,0]
[76,null,{"$f":"C214*$K$3","v":10510.9125},9539.0625,6736.5375000000004,4875.3375000000005,0]
[77,null,{"$f":"C215*$K$3","v":10510.9125},9539.0625,6736.5375000000004,4875.3375000000005,0]
[78,null,{"$f":"C216*$K$3","v":10510.9125},9539.0625,6736.5375000000004,4875.3375000000005,0]
[79,null,{"$f":"C217*$K$3","v":10510.9125},9539.0625,6736.5375000000004,4875.3375000000005,0]
[80,null,{"$f":"C218*$K$3","v":10510.9125},9539.0625,6736.5375000000004,4875.3375000000005,0]
[81,null,{"$f":"C219*$K$3","v":10510.9125},9539.0625,6736.5375000000004,4875.3375000000005,0]
[82,null,{"$f":"C220*$K$3","v":10510.9125},9539.0625,6736.5375000000004,4875.3375000000005,0]
[83,null,{"$f":"C221*$K$3","v":10510.9125},9539.0625,6736.5375000000004,4875.3375000000005,0]
[84,"o más",{"$f":"C222*$K$3","v":10510.9125},9539.0625,6736.5375000000004,4875.3375000000005,0]
[1,"Hijo",{"$f":"C223*$K$3","v":538.72500000000002},489.43125000000003,366.09375000000006,265.23750000000001,0]
[2,"Hijos",{"$f":"C224*$K$3","v":916.16250000000002},830.98125000000005,622.05000000000007,450.86250000000001,0]
[3,"Hijos o más",{"$f":"C225*$K$3","v":1292.98125},1173.7687500000002,877.38750000000005,635.04375000000005,0]
[]
["BUPA GLOBAL SELECT"]
["TARIFAS TRIMESTRALES"]
[]
["EDAD",null,2000,3500,5000]
[18,null,{"$f":"C307*$K$3","v":1224.3825000000002},{"$f":"D307*$K$3","v":1174.3599999999999},885.67875000000015,642.11125000000004,0]
[19,null,{"$f":"C308*$K$3","v":1241.68},1191.4237500000002,895.26250000000005,649.59125000000006,0]
[20,null,{"$f":"C309*$K$3","v":1258.0425},1207.7862500000001,905.78125000000011,656.6037500000001,0]
[21,null,{"$f":"C310*$K$3","v":1277.21},1225.7850000000001,916.06625000000008,664.3175,0]
[22,null,{"$f":"C311*$K$3","v":1296.6112500000002},1243.5500000000002,927.52,672.49874999999997,0]
[23,null,{"$f":"C312*$K$3","v":1316.2462499999999},1262.9512500000001,939.44125000000008,681.61500000000001,0]
[24,null,{"$f":"C313*$K$3","v":1336.5825000000002},1282.3525,951.36250000000007,689.79624999999999,0]
[25,null,{"$f":"C314*$K$3","v":1358.0875000000001},1302.4550000000002,963.98500000000013,698.91250000000002,0]
[26,null,{"$f":"C315*$K$3","v":1388.4750000000001},1331.44,982.45124999999996,712.70375000000013,0]
[27,null,{"$f":"C316*$K$3","v":1420.2649999999999},1363.4637500000001,1001.15125,726.495,0]
[28,null,{"$f":"C317*$K$3","v":1453.2237500000001},1394.5525,1021.02,740.98750000000007,0]
[29,null,{"$f":"C318*$K$3","v":1488.2862500000001},1427.51125,1043.46,756.18125000000009,0]
[30,null,{"$f":"C319*$K$3","v":1524.0500000000002},1462.34,1064.4975000000002,772.07624999999996,0]
[31,null,{"$f":"C320*$K$3","v":1561.2162499999999},1497.8700000000001,1088.10625,789.60749999999996,0]
[32,null,{"$f":"C321*$K$3","v":1599.5512500000002},1535.0362500000001,1112.1825000000001,805.97,0]
[33,null,{"$f":"C322*$K$3","v":1638.5875000000001},1572.43625,1136.7262500000002,823.96875000000011,0]
[34,null,{"$f":"C323*$K$3","v":1679.9612500000001},1611.4725000000001,1162.6724999999999,842.90250000000003,0]
[35,null,{"$f":"C324*$K$3","v":1722.0362500000001},1652.6125000000002,1189.3200000000002,862.30375000000015,0]
[36,null,{"$f":"C325*$K$3","v":1765.98125},1693.5187500000002,1216.66875,882.17250000000013,0]
[37,null,{"$f":"C326*$K$3","v":1810.6275000000001},1737.23,1245.18625,902.50875000000008,0]
[38,null,{"$f":"C327*$K$3","v":1856.20875},1781.8762500000003,1275.3399999999999,924.01374999999996,0]
[39,null,{"$f":"C328*$K$3","v":1903.8937500000002},1826.99,1305.9612500000001,946.68750000000011,0]
[40,null,{"$f":"C329*$K$3","v":1952.7474999999999},1874.2075000000002,1336.5825000000002,968.89375000000007,0]
[41,null,{"$f":"C330*$K$3","v":2002.7700000000002},1921.6587500000001,1368.84,992.03500000000008,0]
[42,null,{"$f":"C331*$K$3","v":2053.7275},1970.5125,1402.2662499999999,1016.8125000000001,0]
[43,null,{"$f":"C332*$K$3","v":2107.0225},2022.1712500000001,1436.16,1040.8887500000001,0]
[44,null,{"$f":"C333*$K$3","v":2160.3175000000001},2073.1287499999999,1470.7550000000001,1065.6662500000002,0]
[45,null,{"$f":"C334*$K$3","v":2215.7162499999999},2126.4237499999999,1506.9862500000002,1092.08,0]
[46,null,{"$f":"C335*$K$3","v":2272.0500000000002},2180.1862500000002,1542.5162500000001,1118.2600000000002,0]
[47,null,{"$f":"C336*$K$3","v":2330.4875000000002},2235.585,1580.15,1146.0762500000001,0]
[48,null,{"$f":"C337*$K$3","v":2389.86},2292.62,1619.8875,1173.6587500000001,0]
[49,null,{"$f":"C338*$K$3","v":2448.53125},2349.8887500000001,1659.1575000000003,1202.4100000000001,0]
[50,null,{"$f":"C339*$K$3","v":2511.17625},2409.26125,1698.4275,1231.8625000000002,0]
[51,null,{"$f":"C340*$K$3","v":2574.0549999999998},2469.1012500000002,1741.2037500000001,1262.25,0]
[52,null,{"$f":"C341*$K$3","v":2637.8687500000001},2531.2787499999999,1782.3437500000002,1291.93625,0]
[53,null,{"$f":"C342*$K$3","v":2703.7862500000001},2593.6900000000005,1825.82125,1323.4925000000001,0]
[54,null,{"$f":"C343*$K$3","v":2769.9375},2658.6725000000001,1870.4675000000002,1355.5162499999999,0]
[55,null,{"$f":"C344*$K$3","v":2838.1925000000001},2723.8887500000001,1915.1137500000002,1388.24125,0]
[56,null,{"$f":"C345*$K$3","v":2908.0837500000002},2789.8062500000001,1961.1625000000001,1420.9662499999999,0]
[57,null,{"$f":"C346*$K$3","v":2978.9100000000003},2857.5937500000005,2006.9775,1454.3925000000002,0]
[58,null,{"$f":"C347*$K$3","v":3050.6712500000003},2927.4850000000001,2055.3637500000004,1490.1562500000002,0]
[59,null,{"$f":"C348*$K$3","v":3123.3674999999998},2997.3762500000003,2104.4512500000001,1524.9850000000001,0]
[60,null,{"$f":"C349*$K$3","v":3198.4012499999999},3068.9037499999999,2154.0062500000004,1561.45,0]
[61,null,{"$f":"C350*$K$3","v":3590.1662500000002},3445.0075000000002,2416.2737499999998,1751.2550000000001,0]
[62,null,{"$f":"C351*$K$3","v":4015.1237500000002},3852.4337500000006,2699.5787500000001,1957.6562500000002,0]
[63,null,{"$f":"C352*$K$3","v":4471.8712500000001},4290.2475000000004,3007.4275000000002,2179.71875,0]
[64,null,{"$f":"C353*$K$3","v":4960.4087499999996},4759.1500000000005,3337.7162499999999,2418.8449999999998,0]
[65,null,{"$f":"C354*$K$3","v":5481.4375},5259.6087500000003,3690.9125000000004,2675.0350000000003,0]
[66,null,{"$f":"C355*$K$3","v":6034.9575000000004},5789.9875000000002,4066.7825000000003,2947.8212500000004,0]
[67,null,{"$f":"C356*$K$3","v":6620.5012500000003},6352.1562500000009,4465.5600000000004,3236.2687500000002,0]
[68,null,{"$f":"C357*$K$3","v":7238.0687500000004},6944.7125000000005,4887.0112500000005,3542.0137500000001,0]
[69,null,{"$f":"C358*$K$3","v":7888.3612500000008},7569.0587500000001,5332.07125,3864.5887499999999,0]
[70,null,{"$f":"C359*$K$3","v":8570.911250000001},8224.7275000000009,5799.8050000000003,4203.2925000000005,0]
[71,null,{"$f":"C360*$K$3","v":9285.9525000000012},8910.0825000000004,6290.2125000000005,4559.0599999999995,0]
[72,null,{"$f":"C361*$K$3","v":10033.251249999999},9626.2924999999996,6804.2287500000002,4931.4237500000008,0]
[73,null,{"$f":"C362*$K$3","v":10812.807499999999},10374.05875,7340.2175000000007,5320.1500000000005,0]
[74,null,{"$f":"C363*$K$3","v":11624.62125},11153.848749999999,7899.1137500000004,5725.4724999999999,0]
[75,null,{"$f":"C364*$K$3","v":12468.92625},11963.7925,8481.3850000000002,6147.6250000000009,0]
[76,null,{"$f":"C365*$K$3","v":12468.92625},11963.7925,8481.3850000000002,6147.6250000000009,0]
[77,null,{"$f":"C366*$K$3","v":12468.92625},11963.7925,8481.3850000000002,6147.6250000000009,0]
[78,null,{"$f":"C367*$K$3","v":12468.92625},11963.7925,8481.3850000000002,6147.6250000000009,0]
[79,null,{"$f":"C368*$K$3","v":12468.92625},11963.7925,8481.3850000000002,6147.6250000000009,0]
[80,null,{"$f":"C369*$K$3","v":12468.92625},11963.7925,8481.3850000000002,6147.6250000000009,0]
[81,null,{"$f":"C370*$K$3","v":12468.92625},11963.7925,8481.3850000000002,6147.6250000000009,0]
[82,null,{"$f":"C371*$K$3","v":12468.92625},11963.7925,8481.3850000000002,6147.6250000000009,0]
[83,null,{"$f":"C372*$K$3","v":12468.92625},11963.7925,8481.3850000000002,6147.6250000000009,0]
[84,"o más",{"$f":"C373*$K$3","v":12468.92625},11963.7925,8481.3850000000002,6147.6250000000009,0]
[1,"Hijo",{"$f":"C374*$K$3","v":615.6975000000001},590.21875,445.06,322.57500000000005,0]
[2,"Hijos",{"$f":"C375*$K$3","v":1046.03125},1002.7875000000001,756.64875000000006,548.37750000000005,0]
[3,"Hijos o más",{"$f":"C376*$K$3","v":1476.365},1416.75875,1067.5362500000001,773.94625000000008,0]
[]
[]
[]
["BUPA GLOBAL ULTIMATE"]
["TARIFAS ANUALES"]
[]
["EDAD",null,0,1000,2000,null,null,null,"TARIFA BASE",null,null,null,"TARIFAS BASE CON DESCUENTO"]
[18,null,{"$f":"M912","v":29447},{"$f":"N912","v":19001},0,null,null,null,29447,19001,null,null,{"$f":"I912*$O$4","v":29447},{"$f":"J912*$O$4","v":19001},0]
[19,null,{"$f":"M913","v":29833},{"$f":"N913","v":19250},{"$f":"O913","v":0},null,null,null,29833,19250,null,null,{"$f":"I913*$O$4","v":29833},{"$f":"J913*$O$4","v":19250},{"$f":"K913*$O$4","v":0}]
[20,null,30229,19506,0,null,null,null,30229,19506,null,null,30229,19506,0]
[21,null,30642,19772,0,null,null,null,30642,19772,null,null,30642,19772,0]
[22,null,31071,20047,0,null,null,null,31071,20047,null,null,31071,20047,0]
[23,null,31509,20327,0,null,null,null,31509,20327,null,null,31509,20327,0]
[24,null,31957,20618,0,null,null,null,31957,20618,null,null,31957,20618,0]
[25,null,32421,20919,0,null,null,null,32421,20919,null,null,32421,20919,0]
[26,null,33091,21351,0,null,null,null,33091,21351,null,null,33091,21351,0]
[27,null,33783,21798,0,null,null,null,33783,21798,null,null,33783,21798,0]
[28,null,34504,22262,0,null,null,null,34504,22262,null,null,34504,22262,0]
[29,null,35251,22745,0,null,null,null,35251,22745,null,null,35251,22745,0]
[30,null,36017,23242,0,null,null,null,36017,23242,null,null,36017,23242,0]
[31,null,36814,23753,0,null,null,null,36814,23753,null,null,36814,23753,0]
[32,null,37632,24280,0,null,null,null,37632,24280,null,null,37632,24280,0]
[33,null,38481,24827,0,null,null,null,38481,24827,null,null,38481,24827,0]
[34,null,39350,25390,0,null,null,null,39350,25390,null,null,39350,25390,0]
[35,null,40246,25967,0,null,null,null,40246,25967,null,null,40246,25967,0]
[36,null,41168,26561,0,null,null,null,41168,26561,null,null,41168,26561,0]
[37,null,42111,27170,0,null,null,null,42111,27170,null,null,42111,27170,0]
[38,null,43079,27797,0,null,null,null,43079,27797,null,null,43079,27797,0]
[39,null,44080,28438,0,null,null,null,44080,28438,null,null,44080,28438,0]
[40,null,45098,29095,0,null,null,null,45098,29095,null,null,45098,29095,0]
[41,null,46145,29772,0,null,null,null,46145,29772,null,null,46145,29772,0]
[42,null,47214,30463,0,null,null,null,47214,30463,null,null,47214,30463,0]
[43,null,48306,31167,0,null,null,null,48306,31167,null,null,48306,31167,0]
[44,null,49427,31892,0,null,null,null,49427,31892,null,null,49427,31892,0]
[45,null,50577,32628,0,null,null,null,50577,32628,null,null,50577,32628,0]
[46,null,51747,33386,0,null,null,null,51747,33386,null,null,51747,33386,0]
[47,null,52943,34159,0,null,null,null,52943,34159,null,null,52943,34159,0]
[48,null,54163,34947,0,null,null,null,54163,34947,null,null,54163,34947,0]
[49,null,55411,35748,0,null,null,null,55411,35748,null,null,55411,35748,0]
[50,null,56683,36573,0,null,null,null,56683,36573,null,null,56683,36573,0]
[51,null,57977,37408,0,null,null,null,57977,37408,null,null,57977,37408,0]
[52,null,59297,38259,0,null,null,null,59297,38259,null,null,59297,38259,0]
[53,null,60643,39123,0,null,null,null,60643,39123,null,null,60643,39123,0]
[54,null,62017,40012,0,null,null,null,62017,40012,null,null,62017,40012,0]
[55,null,63411,40915,0,null,null,null,63411,40915,null,null,63411,40915,0]
[56,null,64831,41828,0,null,null,null,64831,41828,null,null,64831,41828,0]
[57,null,66280,42764,0,null,null,null,66280,42764,null,null,66280,42764,0]
[58,null,67750,43710,0,null,null,null,67750,43710,null,null,67750,43710,0]
[59,null,69245,44676,0,null,null,null,69245,44676,null,null,69245,44676,0]
[60,null,70767,45660,0,null,null,null,70767,45660,null,null,70767,45660,0]
[61,null,78750,50810,0,null,null,null,78750,50810,null,null,78750,50810,0]
[62,null,87360,56363,0,null,null,null,87360,56363,null,null,87360,56363,0]
[63,null,96598,62321,0,null,null,null,96598,62321,null,null,96598,62321,0]
[64,null,106461,68682,0,null,null,null,106461,68682,null,null,106461,68682,0]
[65,null,116947,75452,0,null,null,null,116947,75452,null,null,116947,75452,0]
[66,null,128064,82623,0,null,null,null,128064,82623,null,null,128064,82623,0]
[67,null,139804,90197,0,null,null,null,139804,90197,null,null,139804,90197,0]
[68,null,152171,98176,0,null,null,null,152171,98176,null,null,152171,98176,0]
[69,null,165162,106559,0,null,null,null,165162,106559,null,null,165162,106559,0]
[70,null,178782,115347,0,null,null,null,178782,115347,null,null,178782,115347,0]
[71,null,193028,124535,0,null,null,null,193028,124535,null,null,193028,124535,0]
[72,null,207901,134132,0,null,null,null,207901,134132,null,null,207901,134132,0]
[73,null,223402,144131,0,null,null,null,223402,144131,null,null,223402,144131,0]
[74,null,239529,154535,0,null,null,null,239529,154535,null,null,239529,154535,0]
[75,null,256273,165341,0,null,null,null,256273,165341,null,null,256273,165341,0]
[76,null,256273,165341,0,null,null,null,256273,165341,null,null,256273,165341,0]
[77,null,256273,165341,0,null,null,null,256273,165341,null,null,256273,165341,0]
[78,null,256273,165341,0,null,null,null,256273,165341,null,null,256273,165341,0]
[79,null,256273,165341,0,null,null,null,256273,165341,null,null,256273,165341,0]
[80,null,256273,165341,0,null,null,null,256273,165341,null,null,256273,165341,0]
[81,null,256273,165341,0,null,null,null,256273,165341,null,null,256273,165341,0]
[82,null,256273,165341,0,null,null,null,256273,165341,null,null,256273,165341,0]
[83,null,{"$f":"M977","v":256273},{"$f":"N977","v":165341},{"$f":"O977","v":0},null,null,null,256273,165341,null,null,{"$f":"I977*$O$4","v":256273},{"$f":"J977*$O$4","v":165341},{"$f":"K977*$O$4","v":0}]
[84,"o más",256273,165341,0,null,null,null,256273,165341,null,null,256273,165341,0]
[1,"Hijo",13254,8552,0,null,null,null,13254,8552,null,null,13254,8552,0]
[2,"Hijos",22527,14536,0,null,null,null,22527,14536,null,null,22527,14536,0]
[3,"Hijos o más",31801,20518,0,null,null,null,31801,20518,null,null,31801,20518,0]
[]
["BUPA GLOBAL ULTIMATE - MENSUALES"]
[]
["EDAD",null,0,1000,2000]
[18,null,{"$f":"C912*$K$2","v":2748.3866666666668},{"$f":"D912*$K$2","v":1773.4266666666667},0,0,0]
[19,null,{"$f":"C913*$K$2","v":2784.4133333333334},1796.6666666666667,0,0,0]
[20,null,{"$f":"C914*$K$2","v":2821.3733333333334},1820.5600000000002,0,0,0]
[21,null,{"$f":"C915*$K$2","v":2859.92},1845.3866666666668,0,0,0]
[22,null,{"$f":"C916*$K$2","v":2899.96},1871.0533333333335,0,0,0]
[23,null,{"$f":"C917*$K$2","v":2940.84},1897.1866666666667,0,0,0]
[24,null,{"$f":"C918*$K$2","v":2982.6533333333336},1924.3466666666668,0,0,0]
[25,null,{"$f":"C919*$K$2","v":3025.96},1952.44,0,0,0]
[26,null,{"$f":"C920*$K$2","v":3088.4933333333333},1992.76,0,0,0]
[27,null,{"$f":"C921*$K$2","v":3153.08},2034.48,0,0,0]
[28,null,{"$f":"C922*$K$2","v":3220.3733333333334},2077.7866666666669,0,0,0]
[29,null,{"$f":"C923*$K$2","v":3290.0933333333337},2122.8666666666668,0,0,0]
[30,null,{"$f":"C924*$K$2","v":3361.586666666667},2169.2533333333336,0,0,0]
[31,null,{"$f":"C925*$K$2","v":3435.9733333333334},2216.9466666666667,0,0,0]
[32,null,{"$f":"C926*$K$2","v":3512.32},2266.1333333333332,0,0,0]
[33,null,{"$f":"C927*$K$2","v":3591.56},2317.186666666667,0,0,0]
[34,null,{"$f":"C928*$K$2","v":3672.666666666667},2369.7333333333336,0,0,0]
[35,null,{"$f":"C929*$K$2","v":3756.2933333333335},2423.5866666666666,0,0,0]
[36,null,{"$f":"C930*$K$2","v":3842.3466666666668},2479.0266666666666,0,0,0]
[37,null,{"$f":"C931*$K$2","v":3930.36},2535.8666666666668,0,0,0]
[38,null,{"$f":"C932*$K$2","v":4020.7066666666669},2594.3866666666668,0,0,0]
[39,null,{"$f":"C933*$K$2","v":4114.1333333333332},2654.2133333333336,0,0,0]
[40,null,{"$f":"C934*$K$2","v":4209.1466666666665},2715.5333333333333,0,0,0]
[41,null,{"$f":"C935*$K$2","v":4306.8666666666668},2778.7200000000003,0,0,0]
[42,null,{"$f":"C936*$K$2","v":4406.6400000000003},2843.2133333333336,0,0,0]
[43,null,{"$f":"C937*$K$2","v":4508.5600000000004},2908.92,0,0,0]
[44,null,{"$f":"C938*$K$2","v":4613.1866666666665},2976.5866666666666,0,0,0]
[45,null,{"$f":"C939*$K$2","v":4720.5200000000004},3045.28,0,0,0]
[46,null,{"$f":"C940*$K$2","v":4829.72},3116.0266666666666,0,0,0]
[47,null,{"$f":"C941*$K$2","v":4941.3466666666673},3188.1733333333336,0,0,0]
[48,null,{"$f":"C942*$K$2","v":5055.2133333333331},3261.7200000000003,0,0,0]
[49,null,{"$f":"C943*$K$2","v":5171.6933333333336},3336.48,0,0,0]
[50,null,{"$f":"C944*$K$2","v":5290.4133333333339},3413.48,0,0,0]
[51,null,{"$f":"C945*$K$2","v":5411.1866666666665},3491.4133333333334,0,0,0]
[52,null,{"$f":"C946*$K$2","v":5534.3866666666672},3570.84,0,0,0]
[53,null,{"$f":"C947*$K$2","v":5660.0133333333333},3651.48,0,0,0]
[54,null,{"$f":"C948*$K$2","v":5788.253333333334},3734.4533333333334,0,0,0]
[55,null,{"$f":"C949*$K$2","v":5918.3600000000006},3818.7333333333336,0,0,0]
[56,null,{"$f":"C950*$K$2","v":6050.8933333333334},3903.9466666666667,0,0,0]
[57,null,{"$f":"C951*$K$2","v":6186.1333333333332},3991.3066666666668,0,0,0]
[58,null,{"$f":"C952*$K$2","v":6323.3333333333339},4079.6000000000004,0,0,0]
[59,null,{"$f":"C953*$K$2","v":6462.8666666666668},4169.76,0,0,0]
[60,null,{"$f":"C954*$K$2","v":6604.92},4261.6000000000004,0,0,0]
[61,null,{"$f":"C955*$K$2","v":7350},4742.2666666666673,0,0,0]
[62,null,{"$f":"C956*$K$2","v":8153.6},5260.5466666666671,0,0,0]
[63,null,{"$f":"C957*$K$2","v":9015.8133333333335},5816.626666666667,0,0,0]
[64,null,{"$f":"C958*$K$2","v":9936.36},6410.3200000000006,0,0,0]
[65,null,{"$f":"C959*$K$2","v":10915.053333333333},7042.1866666666674,0,0,0]
[66,null,{"$f":"C960*$K$2","v":11952.640000000001},7711.4800000000005,0,0,0]
[67,null,{"$f":"C961*$K$2","v":13048.373333333335},8418.3866666666672,0,0,0]
[68,null,{"$f":"C962*$K$2","v":14202.626666666667},9163.0933333333342,0,0,0]
[69,null,{"$f":"C963*$K$2","v":15415.12},9945.506666666668,0,0,0]
[70,null,{"$f":"C964*$K$2","v":16686.32},10765.720000000001,0,0,0]
[71,null,{"$f":"C965*$K$2","v":18015.946666666667},11623.266666666666,0,0,0]
[72,null,{"$f":"C966*$K$2","v":19404.093333333334},12518.986666666668,0,0,0]
[73,null,{"$f":"C967*$K$2","v":20850.853333333333},13452.226666666667,0,0,0]
[74,null,{"$f":"C968*$K$2","v":22356.04},14423.266666666666,0,0,0]
[75,null,{"$f":"C969*$K$2","v":23918.813333333335},15431.826666666668,0,0,0]
[76,null,{"$f":"C970*$K$2","v":23918.813333333335},15431.826666666668,0,0,0]
[77,null,{"$f":"C971*$K$2","v":23918.813333333335},15431.826666666668,0,0,0]
[78,null,{"$f":"C972*$K$2","v":23918.813333333335},15431.826666666668,0,0,0]
[79,null,{"$f":"C973*$K$2","v":23918.813333333335},15431.826666666668,0,0,0]
[80,null,{"$f":"C974*$K$2","v":23918.813333333335},15431.826666666668,0]
[81,null,{"$f":"C975*$K$2","v":23918.813333333335},15431.826666666668,0]
[82,null,{"$f":"C976*$K$2","v":23918.813333333335},15431.826666666668,0]
[83,null,{"$f":"C977*$K$2","v":23918.813333333335},15431.826666666668,0]
[84,"o más",{"$f":"C978*$K$2","v":23918.813333333335},15431.826666666668,0,0,0]
[1,"Hijo",{"$f":"C979*$K$2","v":1237.04},798.18666666666672,0,0,0]
[2,"Hijos",{"$f":"C980*$K$2","v":2102.52},1356.6933333333334,0,0,0]
[3,"Hijos o más",{"$f":"C981*$K$2","v":2968.0933333333332},1915.0133333333333,0,0,0]
[]
["BUPA GLOBAL ULTIMATE"]
["TARIFAS TRIMESTRALES"]
[]
["EDAD",null,0,1000,2000]
[18,null,{"$f":"C912*$K$3","v":8097.9250000000011},{"$f":"D912*$K$3","v":5225.2750000000005},0,{"$f":"F912*$K$4","v":0},0]
[19,null,{"$f":"C913*$K$3","v":8204.0750000000007},5293.75,0,{"$f":"F913*$K$4","v":0},0]
[20,null,{"$f":"C914*$K$3","v":8312.9750000000004},5364.1500000000005,0,{"$f":"F914*$K$4","v":0},0]
[21,null,{"$f":"C915*$K$3","v":8426.5500000000011},5437.3,0,{"$f":"F915*$K$4","v":0},0]
[22,null,{"$f":"C916*$K$3","v":8544.5250000000015},5512.9250000000002,0,{"$f":"F916*$K$4","v":0},0]
[23,null,{"$f":"C917*$K$3","v":8664.9750000000004},5589.9250000000002,0,{"$f":"F917*$K$4","v":0},0]
[24,null,{"$f":"C918*$K$3","v":8788.1750000000011},5669.9500000000007,0,{"$f":"F918*$K$4","v":0},0]
[25,null,{"$f":"C919*$K$3","v":8915.7750000000015},5752.7250000000004,0,{"$f":"F919*$K$4","v":0},0]
[26,null,{"$f":"C920*$K$3","v":9100.0250000000015},5871.5250000000005,0,{"$f":"F920*$K$4","v":0},0]
[27,null,{"$f":"C921*$K$3","v":9290.3250000000007},5994.4500000000007,0,{"$f":"F921*$K$4","v":0},0]
[28,null,{"$f":"C922*$K$3","v":9488.6},6122.05,0,{"$f":"F922*$K$4","v":0},0]
[29,null,{"$f":"C923*$K$3","v":9694.0250000000015},6254.8750000000009,0,{"$f":"F923*$K$4","v":0},0]
[30,null,{"$f":"C924*$K$3","v":9904.6750000000011},6391.55,0,{"$f":"F924*$K$4","v":0},0]
[31,null,{"$f":"C925*$K$3","v":10123.85},6532.0750000000007,0,{"$f":"F925*$K$4","v":0},0]
[32,null,{"$f":"C926*$K$3","v":10348.800000000001},6677.0000000000009,0,{"$f":"F926*$K$4","v":0},0]
[33,null,{"$f":"C927*$K$3","v":10582.275000000001},6827.4250000000002,0,{"$f":"F927*$K$4","v":0},0]
[34,null,{"$f":"C928*$K$3","v":10821.25},6982.2500000000009,0,{"$f":"F928*$K$4","v":0},0]
[35,null,{"$f":"C929*$K$3","v":11067.650000000001},7140.9250000000002,0,{"$f":"F929*$K$4","v":0},0]
[36,null,{"$f":"C930*$K$3","v":11321.2},7304.2750000000005,0,{"$f":"F930*$K$4","v":0},0]
[37,null,{"$f":"C931*$K$3","v":11580.525000000001},7471.7500000000009,0,{"$f":"F931*$K$4","v":0},0]
[38,null,{"$f":"C932*$K$3","v":11846.725},7644.1750000000002,0,{"$f":"F932*$K$4","v":0},0]
[39,null,{"$f":"C933*$K$3","v":12122.000000000002},7820.4500000000007,0,{"$f":"F933*$K$4","v":0},0]
[40,null,{"$f":"C934*$K$3","v":12401.95},8001.1250000000009,0,{"$f":"F934*$K$4","v":0},0]
[41,null,{"$f":"C935*$K$3","v":12689.875000000002},8187.3000000000011,0,{"$f":"F935*$K$4","v":0},0]
[42,null,{"$f":"C936*$K$3","v":12983.85},8377.3250000000007,0,{"$f":"F936*$K$4","v":0},0]
[43,null,{"$f":"C937*$K$3","v":13284.150000000001},8570.9250000000011,0,{"$f":"F937*$K$4","v":0},0]
[44,null,{"$f":"C938*$K$3","v":13592.425000000001},8770.3000000000011,0,{"$f":"F938*$K$4","v":0},0]
[45,null,{"$f":"C939*$K$3","v":13908.675000000001},8972.7000000000007,0,{"$f":"F939*$K$4","v":0},0]
[46,null,{"$f":"C940*$K$3","v":14230.425000000001},9181.1500000000015,0,{"$f":"F940*$K$4","v":0},0]
[47,null,{"$f":"C941*$K$3","v":14559.325000000001},9393.7250000000004,0,{"$f":"F941*$K$4","v":0},0]
[48,null,{"$f":"C942*$K$3","v":14894.825000000001},9610.4250000000011,0,{"$f":"F942*$K$4","v":0},0]
[49,null,{"$f":"C943*$K$3","v":15238.025000000001},9830.7000000000007,0,{"$f":"F943*$K$4","v":0},0]
[50,null,{"$f":"C944*$K$3","v":15587.825000000001},10057.575000000001,0,{"$f":"F944*$K$4","v":0},0]
[51,null,{"$f":"C945*$K$3","v":15943.675000000001},10287.200000000001,0,{"$f":"F945*$K$4","v":0},0]
[52,null,{"$f":"C946*$K$3","v":16306.675000000001},10521.225,0,{"$f":"F946*$K$4","v":0},0]
[53,null,{"$f":"C947*$K$3","v":16676.825000000001},10758.825000000001,0,{"$f":"F947*$K$4","v":0},0]
[54,null,{"$f":"C948*$K$3","v":17054.675000000003},11003.300000000001,0,{"$f":"F948*$K$4","v":0},0]
[55,null,{"$f":"C949*$K$3","v":17438.025000000001},11251.625,0,{"$f":"F949*$K$4","v":0},0]
[56,null,{"$f":"C950*$K$3","v":17828.525000000001},11502.7,0,{"$f":"F950*$K$4","v":0},0]
[57,null,{"$f":"C951*$K$3","v":18227},11760.1,0,{"$f":"F951*$K$4","v":0},0]
[58,null,{"$f":"C952*$K$3","v":18631.25},12020.250000000002,0,{"$f":"F952*$K$4","v":0},0]
[59,null,{"$f":"C953*$K$3","v":19042.375},12285.900000000001,0,{"$f":"F953*$K$4","v":0},0]
[60,null,{"$f":"C954*$K$3","v":19460.925000000003},12556.500000000002,0,{"$f":"F954*$K$4","v":0},0]
[61,null,{"$f":"C955*$K$3","v":21656.25},13972.750000000002,0,{"$f":"F955*$K$4","v":0},0]
[62,null,{"$f":"C956*$K$3","v":24024.000000000004},15499.825000000001,0,{"$f":"F956*$K$4","v":0},0]
[63,null,{"$f":"C957*$K$3","v":26564.45},17138.275000000001,0,{"$f":"F957*$K$4","v":0},0]
[64,null,{"$f":"C958*$K$3","v":29276.775000000001},18887.550000000003,0,{"$f":"F958*$K$4","v":0},0]
[65,null,{"$f":"C959*$K$3","v":32160.425000000003},20749.300000000003,0,{"$f":"F959*$K$4","v":0},0]
[66,null,{"$f":"C960*$K$3","v":35217.600000000006},22721.325000000001,0,{"$f":"F960*$K$4","v":0},0]
[67,null,{"$f":"C961*$K$3","v":38446.100000000006},24804.175000000003,0,{"$f":"F961*$K$4","v":0},0]
[68,null,{"$f":"C962*$K$3","v":41847.025000000001},26998.400000000001,0,{"$f":"F962*$K$4","v":0},0]
[69,null,{"$f":"C963*$K$3","v":45419.55},29303.725000000002,0,{"$f":"F963*$K$4","v":0},0]
[70,null,{"$f":"C964*$K$3","v":49165.05},31720.425000000003,0,{"$f":"F964*$K$4","v":0},0]
[71,null,{"$f":"C965*$K$3","v":53082.700000000004},34247.125,0,{"$f":"F965*$K$4","v":0},0]
[72,null,{"$f":"C966*$K$3","v":57172.775000000001},36886.300000000003,0,{"$f":"F966*$K$4","v":0},0]
[73,null,{"$f":"C967*$K$3","v":61435.55},39636.025000000001,0,{"$f":"F967*$K$4","v":0},0]
[74,null,{"$f":"C968*$K$3","v":65870.475000000006},42497.125,0,{"$f":"F968*$K$4","v":0},0]
[75,null,{"$f":"C969*$K$3","v":70475.075000000012},45468.775000000001,0,{"$f":"F969*$K$4","v":0},0]
[76,null,{"$f":"C970*$K$3","v":70475.075000000012},45468.775000000001,0,{"$f":"F970*$K$4","v":0},0]
[77,null,{"$f":"C971*$K$3","v":70475.075000000012},45468.775000000001,0,{"$f":"F971*$K$4","v":0},0]
[78,null,{"$f":"C972*$K$3","v":70475.075000000012},45468.775000000001,0,{"$f":"F972*$K$4","v":0},0]
[79,null,{"$f":"C973*$K$3","v":70475.075000000012},45468.775000000001,0,{"$f":"F973*$K$4","v":0},0]
[80,null,{"$f":"C974*$K$3","v":70475.075000000012},45468.775000000001,0,{"$f":"F974*$K$4","v":0},0]
[81,null,{"$f":"C975*$K$3","v":70475.075000000012},45468.775000000001,0,{"$f":"F975*$K$4","v":0},0]
[82,null,{"$f":"C976*$K$3","v":70475.075000000012},45468.775000000001,0,{"$f":"F976*$K$4","v":0},0]
[83,null,{"$f":"C977*$K$3","v":70475.075000000012},45468.775000000001,0,{"$f":"F977*$K$4","v":0},0]
[84,"o más",{"$f":"C978*$K$3","v":70475.075000000012},45468.775000000001,0,{"$f":"F978*$K$4","v":0},0]
[1,"Hijo",{"$f":"C979*$K$3","v":3644.8500000000004},2351.8000000000002,0,{"$f":"F979*$K$4","v":0},0]
[2,"Hijos",{"$f":"C980*$K$3","v":6194.9250000000002},3997.4000000000005,0,{"$f":"F980*$K$4","v":0},0]
[3,"Hijos o más",{"$f":"C981*$K$3","v":8745.2750000000015},5642.4500000000007,0,{"$f":"F981*$K$4","v":0},0]
[]
[]
[]
["BUPA GLOBAL MM"]
["TARIFAS ANUALES"]
[]
["EDAD",null,10000,20000,null,null,null,null,"TARIFAS BASE",null,null,"TARIFAS CON DESCUENTO"]
[18,null,{"$f":"L1138","v":2703},{"$f":"M1138","v":2121.6},null,null,null,null,3180,2496,null,{"$f":"I1138*$S$4","v":2703},{"$f":"J1138*$S$4","v":2121.6}]
[19,null,{"$f":"L1139","v":2739.5499999999997},{"$f":"M1139","v":2140.2999999999997},null,null,null,null,3223,2518,null,{"$f":"I1139*$S$4","v":2739.5499999999997},{"$f":"J1139*$S$4","v":2140.2999999999997}]
[20,null,2771,2162.4,null,null,null,null,3260,2544,null,2771,2162.4]
[21,null,2810.1,2185.35,null,null,null,null,3306,2571,null,2810.1,2185.35]
[22,null,2849.2,2211.6999999999998,null,null,null,null,3352,2602,null,2849.2,2211.6999999999998]
[23,null,2885.75,2233.7999999999997,null,null,null,null,3395,2628,null,2885.75,2233.7999999999997]
[24,null,2927.4,2262.6999999999998,null,null,null,null,3444,2662,null,2927.4,2262.6999999999998]
[25,null,2967.35,2286.5,null,null,null,null,3491,2690,null,2967.35,2286.5]
[26,null,3029.4,2330.6999999999998,null,null,null,null,3564,2742,null,3029.4,2330.6999999999998]
[27,null,3088.0499999999997,2373.1999999999998,null,null,null,null,3633,2792,null,3088.0499999999997,2373.1999999999998]
[28,null,3152.65,2415.6999999999998,null,null,null,null,3709,2842,null,3152.65,2415.6999999999998]
[29,null,3222.35,2463.2999999999997,null,null,null,null,3791,2898,null,3222.35,2463.2999999999997]
[30,null,3290.35,2512.6,null,null,null,null,3871,2956,null,3290.35,2512.6]
[31,null,3360.9,2565.2999999999997,null,null,null,null,3954,3018,null,3360.9,2565.2999999999997]
[32,null,3435.7,2616.2999999999997,null,null,null,null,4042,3078,null,3435.7,2616.2999999999997]
[33,null,3513.9,2674.1,null,null,null,null,4134,3146,null,3513.9,2674.1]
[34,null,3593.7999999999997,2729.35,null,null,null,null,4228,3211,null,3593.7999999999997,2729.35]
[35,null,3673.7,2788,null,null,null,null,4322,3280,null,3673.7,2788]
[36,null,3756.15,2850.0499999999997,null,null,null,null,4419,3353,null,3756.15,2850.0499999999997]
[37,null,3843.7,2915.5,null,null,null,null,4522,3430,null,3843.7,2915.5]
[38,null,3928.7,2977.5499999999997,null,null,null,null,4622,3503,null,3928.7,2977.5499999999997]
[39,null,4023.0499999999997,3048.1,null,null,null,null,4733,3586,null,4023.0499999999997,3048.1]
[40,null,4115.7,3117.7999999999997,null,null,null,null,4842,3668,null,4115.7,3117.7999999999997]
[41,null,4209.2,3186.65,null,null,null,null,4952,3749,null,4209.2,3186.65]
[42,null,4308.6499999999996,3264.85,null,null,null,null,5069,3841,null,4308.6499999999996,3264.85]
[43,null,4408.95,3339.65,null,null,null,null,5187,3929,null,4408.95,3339.65]
[44,null,4510.95,3418.7,null,null,null,null,5307,4022,null,4510.95,3418.7]
[45,null,4616.3499999999995,3499.45,null,null,null,null,5431,4117,null,4616.3499999999995,3499.45]
[46,null,4723.45,3581.0499999999997,null,null,null,null,5557,4213,null,4723.45,3581.0499999999997]
[47,null,4833.0999999999995,3665.2,null,null,null,null,5686,4312,null,4833.0999999999995,3665.2]
[48,null,4943.5999999999995,3752.75,null,null,null,null,5816,4415,null,4943.5999999999995,3752.75]
[49,null,5059.2,3843.7,null,null,null,null,5952,4522,null,5059.2,3843.7]
[50,null,5177.3499999999995,3934.65,null,null,null,null,6091,4629,null,5177.3499999999995,3934.65]
[51,null,5296.3499999999995,4029,null,null,null,null,6231,4740,null,5296.3499999999995,4029]
[52,null,5417.9,4122.5,null,null,null,null,6374,4850,null,5417.9,4122.5]
[53,null,5536.9,4220.25,null,null,null,null,6514,4965,null,5536.9,4220.25]
[54,null,5667.8,4318.8499999999995,null,null,null,null,6668,5081,null,5667.8,4318.8499999999995]
[55,null,5797,4420.8499999999995,null,null,null,null,6820,5201,null,5797,4420.8499999999995]
[56,null,5927.9,4527.0999999999995,null,null,null,null,6974,5326,null,5927.9,4527.0999999999995]
[57,null,6060.5,4631.6499999999996,null,null,null,null,7130,5449,null,6060.5,4631.6499999999996]
[58,null,6195.65,4741.3,null,null,null,null,7289,5578,null,6195.65,4741.3]
[59,null,6332.5,4850.0999999999995,null,null,null,null,7450,5706,null,6332.5,4850.0999999999995]
[60,null,6475.3,4964,null,null,null,null,7618,5840,null,6475.3,4964]
[61,null,7212.25,5556.45,null,null,null,null,8485,6537,null,7212.25,5556.45]
[62,null,8008.7,6201.5999999999995,null,null,null,null,9422,7296,null,8008.7,6201.5999999999995]
[63,null,8866.35,6902.8499999999995,null,null,null,null,10431,8121,null,8866.35,6902.8499999999995]
[64,null,9783.5,7652.55,null,null,null,null,11510,9003,null,9783.5,7652.55]
[65,null,10756.75,8460.0499999999993,null,null,null,null,12655,9953,null,10756.75,8460.0499999999993]
[66,null,11792.05,9316,null,null,null,null,13873,10960,null,11792.05,9316]
[67,null,12885.15,10228.9,null,null,null,null,15159,12034,null,12885.15,10228.9]
[68,null,14039.449999999999,11193.65,null,null,null,null,16517,13169,null,14039.449999999999,11193.65]
[69,null,15253.25,12209.4,null,null,null,null,17945,14364,null,15253.25,12209.4]
[70,null,16525.7,13277.85,null,null,null,null,19442,15621,null,16525.7,13277.85]
[71,null,17855.099999999999,14403.25,null,null,null,null,21006,16945,null,17855.099999999999,14403.25]
[72,null,19245.7,15577.1,null,null,null,null,22642,18326,null,19245.7,15577.1]
[73,null,20694.95,16807.899999999998,null,null,null,null,24347,19774,null,20694.95,16807.899999999998]
[74,null,22205.399999999998,18088,null,null,null,null,26124,21280,null,22205.399999999998,18088]
[75,null,23774.5,19422.5,null,null,null,null,27970,22850,null,23774.5,19422.5]
[76,null,23774.5,19422.5,null,null,null,null,27970,22850,null,23774.5,19422.5]
[77,null,23774.5,19422.5,null,null,null,null,27970,22850,null,23774.5,19422.5]
[78,null,23774.5,19422.5,null,null,null,null,27970,22850,null,23774.5,19422.5]
[79,null,23774.5,19422.5,null,null,null,null,27970,22850,null,23774.5,19422.5]
[80,null,23774.5,19422.5,null,null,null,null,27970,22850,null,23774.5,19422.5]
[81,null,23774.5,19422.5,null,null,null,null,27970,22850,null,23774.5,19422.5]
[82,null,23774.5,19422.5,null,null,null,null,27970,22850,null,23774.5,19422.5]
[83,null,{"$f":"L1203","v":23774.5},{"$f":"M1203","v":19422.5},null,null,null,null,27970,22850,null,{"$f":"I1203*$S$4","v":23774.5},{"$f":"J1203*$S$4","v":19422.5}]
[84,"o más",23774.5,19422.5,null,null,null,null,27970,22850,null,23774.5,19422.5]
[1,"Hijo",1218.05,955.4,null,null,null,null,1433,1124,null,1218.05,955.4]
[2,"Hijos",2068.9,1625.2,null,null,null,null,2434,1912,null,2068.9,1625.2]
[3,"Hijos o más",2920.6,2286.5,null,null,null,null,3436,2690,null,2920.6,2286.5]
[]
["BUPA GLOBAL MM - MENSUALES"]
[]
["EDAD",null,10000,20000]
[18,null,{"$f":"C1138*$K$2","v":252.28},{"$f":"D1138*$K$2","v":198.01599999999999},0,0,0]
[19,null,{"$f":"C1139*$K$2","v":255.69133333333332},199.76133333333331,0,0,0]
[20,null,{"$f":"C1140*$K$2","v":258.62666666666667},201.82400000000001,0,0,0]
[21,null,{"$f":"C1141*$K$2","v":262.27600000000001},203.96600000000001,0,0,0]
[22,null,{"$f":"C1142*$K$2","v":265.92533333333336},206.42533333333333,0,0,0]
[23,null,{"$f":"C1143*$K$2","v":269.3366666666667},208.48799999999997,0,0,0]
[24,null,{"$f":"C1144*$K$2","v":273.22400000000005},211.18533333333332,0,0,0]
[25,null,{"$f":"C1145*$K$2","v":276.95266666666669},213.40666666666667,0,0,0]
[26,null,{"$f":"C1146*$K$2","v":282.74400000000003},217.53199999999998,0,0,0]
[27,null,{"$f":"C1147*$K$2","v":288.21799999999996},221.49866666666665,0,0,0]
[28,null,{"$f":"C1148*$K$2","v":294.24733333333336},225.46533333333332,0,0,0]
[29,null,{"$f":"C1149*$K$2","v":300.7526666666667},229.90799999999999,0,0,0]
[30,null,{"$f":"C1150*$K$2","v":307.09933333333333},234.50933333333333,0,0,0]
[31,null,{"$f":"C1151*$K$2","v":313.68400000000003},239.428,0,0,0]
[32,null,{"$f":"C1152*$K$2","v":320.66533333333331},244.18799999999999,0,0,0]
[33,null,{"$f":"C1153*$K$2","v":327.964},249.58266666666668,0,0,0]
[34,null,{"$f":"C1154*$K$2","v":335.42133333333334},254.73933333333335,0,0,0]
[35,null,{"$f":"C1155*$K$2","v":342.87866666666667},260.21333333333337,0,0,0]
[36,null,{"$f":"C1156*$K$2","v":350.57400000000001},266.00466666666665,0,0,0]
[37,null,{"$f":"C1157*$K$2","v":358.74533333333335},272.11333333333334,0,0,0]
[38,null,{"$f":"C1158*$K$2","v":366.67866666666669},277.90466666666663,0,0,0]
[39,null,{"$f":"C1159*$K$2","v":375.48466666666667},284.48933333333332,0,0,0]
[40,null,{"$f":"C1160*$K$2","v":384.13200000000001},290.99466666666666,0,0,0]
[41,null,{"$f":"C1161*$K$2","v":392.85866666666669},297.4206666666667,0,0,0]
[42,null,{"$f":"C1162*$K$2","v":402.14066666666668},304.71933333333334,0,0,0]
[43,null,{"$f":"C1163*$K$2","v":411.50200000000001},311.70066666666668,0,0,0]
[44,null,{"$f":"C1164*$K$2","v":421.02199999999999},319.07866666666666,0,0,0]
[45,null,{"$f":"C1165*$K$2","v":430.85933333333332},326.61533333333335,0,0,0]
[46,null,{"$f":"C1166*$K$2","v":440.85533333333336},334.23133333333334,0,0,0]
[47,null,{"$f":"C1167*$K$2","v":451.08933333333329},342.08533333333332,0,0,0]
[48,null,{"$f":"C1168*$K$2","v":461.40266666666662},350.25666666666666,0,0,0]
[49,null,{"$f":"C1169*$K$2","v":472.19200000000001},358.74533333333335,0,0,0]
[50,null,{"$f":"C1170*$K$2","v":483.21933333333328},367.23400000000004,0,0,0]
[51,null,{"$f":"C1171*$K$2","v":494.32599999999996},376.04,0,0,0]
[52,null,{"$f":"C1172*$K$2","v":505.67066666666665},384.76666666666671,0,0,0]
[53,null,{"$f":"C1173*$K$2","v":516.77733333333333},393.89000000000004,0,0,0]
[54,null,{"$f":"C1174*$K$2","v":528.99466666666672},403.09266666666662,0,0,0]
[55,null,{"$f":"C1175*$K$2","v":541.0533333333334},412.61266666666666,0,0,0]
[56,null,{"$f":"C1176*$K$2","v":553.27066666666667},422.52933333333328,0,0,0]
[57,null,{"$f":"C1177*$K$2","v":565.64666666666665},432.28733333333332,0,0,0]
[58,null,{"$f":"C1178*$K$2","v":578.26066666666668},442.52133333333336,0,0,0]
[59,null,{"$f":"C1179*$K$2","v":591.03333333333342},452.67599999999999,0,0,0]
[60,null,{"$f":"C1180*$K$2","v":604.36133333333339},463.30666666666667,0,0,0]
[61,null,{"$f":"C1181*$K$2","v":673.14333333333332},518.60199999999998,0,0,0]
[62,null,{"$f":"C1182*$K$2","v":747.47866666666664},578.81600000000003,0,0,0]
[63,null,{"$f":"C1183*$K$2","v":827.52600000000007},644.26599999999996,0,0,0]
[64,null,{"$f":"C1184*$K$2","v":913.12666666666667},714.23800000000006,0,0,0]
[65,null,{"$f":"C1185*$K$2","v":1003.9633333333334},789.60466666666662,0,0,0]
[66,null,{"$f":"C1186*$K$2","v":1100.5913333333333},869.49333333333334,0,0,0]
[67,null,{"$f":"C1187*$K$2","v":1202.614},954.69733333333329,0,0,0]
[68,null,{"$f":"C1188*$K$2","v":1310.3486666666665},1044.7406666666666,0,0,0]
[69,null,{"$f":"C1189*$K$2","v":1423.6366666666668},1139.5440000000001,0,0,0]
[70,null,{"$f":"C1190*$K$2","v":1542.3986666666667},1239.2660000000001,0,0,0]
[71,null,{"$f":"C1191*$K$2","v":1666.4759999999999},1344.3033333333333,0,0,0]
[72,null,{"$f":"C1192*$K$2","v":1796.2653333333335},1453.8626666666667,0,0,0]
[73,null,{"$f":"C1193*$K$2","v":1931.5286666666668},1568.7373333333333,0,0,0]
[74,null,{"$f":"C1194*$K$2","v":2072.5039999999999},1688.2133333333334,0,0,0]
[75,null,{"$f":"C1195*$K$2","v":2218.9533333333334},1812.7666666666667,0,0,0]
[76,null,{"$f":"C1196*$K$2","v":2218.9533333333334},1812.7666666666667,0,0,0]
[77,null,{"$f":"C1197*$K$2","v":2218.9533333333334},1812.7666666666667,0,0,0]
[78,null,{"$f":"C1198*$K$2","v":2218.9533333333334},1812.7666666666667,0,0,0]
[79,null,{"$f":"C1199*$K$2","v":2218.9533333333334},1812.7666666666667,0,0,0]
[80,null,{"$f":"C1200*$K$2","v":2218.9533333333334},1812.7666666666667,0]
[81,null,{"$f":"C1201*$K$2","v":2218.9533333333334},1812.7666666666667,0]
[82,null,{"$f":"C1202*$K$2","v":2218.9533333333334},1812.7666666666667,0]
[83,null,{"$f":"C1203*$K$2","v":2218.9533333333334},1812.7666666666667,0]
[84,"o más",{"$f":"C1204*$K$2","v":2218.9533333333334},1812.7666666666667,0,0,0]
[1,"Hijo",{"$f":"C1205*$K$2","v":113.68466666666667},89.170666666666662,0,0,0]
[2,"Hijos",{"$f":"C1206*$K$2","v":193.09733333333335},151.68533333333335,0,0,0]
[3,"Hijos o más",{"$f":"C1207*$K$2","v":272.58933333333334},213.40666666666667,0,0,0]
[]
["BUPA GLOBAL MM"]
["TARIFAS TRIMESTRALES"]
[]
["EDAD",null,10000,20000]
[18,null,{"$f":"C1138*$K$3","v":743.32500000000005},{"$f":"D1138*$K$3","v":583.44000000000005},{"$f":"E1138*K$3","v":0},{"$f":"F1138*K$3","v":0},0]
[19,null,{"$f":"C1139*$K$3","v":753.37625000000003},588.58249999999998,{"$f":"E1139*K$3","v":0},{"$f":"F1139*K$3","v":0},0]
[20,null,{"$f":"C1140*$K$3","v":762.02500000000009},594.66000000000008,0,0,0]
[21,null,{"$f":"C1141*$K$3","v":772.77750000000003},600.97125000000005,0,0,0]
[22,null,{"$f":"C1142*$K$3","v":783.53},608.21749999999997,0,0,0]
[23,null,{"$f":"C1143*$K$3","v":793.58125000000007},614.29499999999996,0,0,0]
[24,null,{"$f":"C1144*$K$3","v":805.03500000000008},622.24249999999995,0,0,0]
[25,null,{"$f":"C1145*$K$3","v":816.02125000000001},628.78750000000002,0,0,0]
[26,null,{"$f":"C1146*$K$3","v":833.08500000000004},640.9425,0,0,0]
[27,null,{"$f":"C1147*$K$3","v":849.21375},652.63,0,0,0]
[28,null,{"$f":"C1148*$K$3","v":866.9787500000001},664.3175,0,0,0]
[29,null,{"$f":"C1149*$K$3","v":886.14625000000001},677.40750000000003,0,0,0]
[30,null,{"$f":"C1150*$K$3","v":904.84625000000005},690.96500000000003,0,0,0]
[31,null,{"$f":"C1151*$K$3","v":924.24750000000006},705.45749999999998,0,0,0]
[32,null,{"$f":"C1152*$K$3","v":944.8175},719.48249999999996,0,0,0]
[33,null,{"$f":"C1153*$K$3","v":966.3225000000001},735.37750000000005,0,0,0]
[34,null,{"$f":"C1154*$K$3","v":988.29499999999996},750.57125000000008,0,0,0]
[35,null,{"$f":"C1155*$K$3","v":1010.2675},766.7,0,0,0]
[36,null,{"$f":"C1156*$K$3","v":1032.9412500000001},783.76374999999996,0,0,0]
[37,null,{"$f":"C1157*$K$3","v":1057.0174999999999},801.76250000000005,0,0,0]
[38,null,{"$f":"C1158*$K$3","v":1080.3924999999999},818.82624999999996,0,0,0]
[39,null,{"$f":"C1159*$K$3","v":1106.3387500000001},838.22750000000008,0,0,0]
[40,null,{"$f":"C1160*$K$3","v":1131.8175000000001},857.39499999999998,0,0,0]
[41,null,{"$f":"C1161*$K$3","v":1157.53},876.32875000000013,0,0,0]
[42,null,{"$f":"C1162*$K$3","v":1184.8787500000001},897.83375000000001,0,0,0]
[43,null,{"$f":"C1163*$K$3","v":1212.4612500000001},918.40375000000006,0,0,0]
[44,null,{"$f":"C1164*$K$3","v":1240.51125},940.14250000000004,0,0,0]
[45,null,{"$f":"C1165*$K$3","v":1269.4962499999999},962.34875,0,0,0]
[46,null,{"$f":"C1166*$K$3","v":1298.94875},984.78875000000005,0,0,0]
[47,null,{"$f":"C1167*$K$3","v":1329.1025},1007.9300000000001,0,0,0]
[48,null,{"$f":"C1168*$K$3","v":1359.49},1032.0062500000001,0,0,0]
[49,null,{"$f":"C1169*$K$3","v":1391.28},1057.0174999999999,0,0,0]
[50,null,{"$f":"C1170*$K$3","v":1423.77125},1082.0287500000002,0,0,0]
[51,null,{"$f":"C1171*$K$3","v":1456.4962499999999},1107.9750000000001,0,0,0]
[52,null,{"$f":"C1172*$K$3","v":1489.9225000000001},1133.6875,0,0,0]
[53,null,{"$f":"C1173*$K$3","v":1522.6475},1160.5687500000001,0,0,0]
[54,null,{"$f":"C1174*$K$3","v":1558.6450000000002},1187.6837499999999,0,0,0]
[55,null,{"$f":"C1175*$K$3","v":1594.1750000000002},1215.7337499999999,0,0,0]
[56,null,{"$f":"C1176*$K$3","v":1630.1725000000001},1244.9524999999999,0,0,0]
[57,null,{"$f":"C1177*$K$3","v":1666.6375},1273.7037499999999,0,0,0]
[58,null,{"$f":"C1178*$K$3","v":1703.80375},1303.8575000000001,0,0,0]
[59,null,{"$f":"C1179*$K$3","v":1741.4375000000002},1333.7774999999999,0,0,0]
[60,null,{"$f":"C1180*$K$3","v":1780.7075000000002},1365.1000000000001,0,0,0]
[61,null,{"$f":"C1181*$K$3","v":1983.3687500000001},1528.0237500000001,0,0,0]
[62,null,{"$f":"C1182*$K$3","v":2202.3924999999999},1705.44,0,0,0]
[63,null,{"$f":"C1183*$K$3","v":2438.2462500000001},1898.2837500000001,0,0,0]
[64,null,{"$f":"C1184*$K$3","v":2690.4625000000001},2104.4512500000001,0,0,0]
[65,null,{"$f":"C1185*$K$3","v":2958.1062500000003},2326.5137500000001,0,0,0]
[66,null,{"$f":"C1186*$K$3","v":3242.8137500000003},2561.9,0,0,0]
[67,null,{"$f":"C1187*$K$3","v":3543.4162500000002},2812.9475000000002,0,0,0]
[68,null,{"$f":"C1188*$K$3","v":3860.8487500000001},3078.2537500000003,0,0,0]
[69,null,{"$f":"C1189*$K$3","v":4194.6437500000002},3357.585,0,0,0]
[70,null,{"$f":"C1190*$K$3","v":4544.567500000001},3651.4087500000005,0,0,0]
[71,null,{"$f":"C1191*$K$3","v":4910.1525000000001},3960.8937500000002,0,0,0]
[72,null,{"$f":"C1192*$K$3","v":5292.567500000001},4283.7025000000003,0,0,0]
[73,null,{"$f":"C1193*$K$3","v":5691.1112500000008},4622.1724999999997,0,0,0]
[74,null,{"$f":"C1194*$K$3","v":6106.4849999999997},4974.2000000000007,0,0,0]
[75,null,{"$f":"C1195*$K$3","v":6537.9875000000002},5341.1875,0,0,0]
[76,null,{"$f":"C1196*$K$3","v":6537.9875000000002},5341.1875,0,0,0]
[77,null,{"$f":"C1197*$K$3","v":6537.9875000000002},5341.1875,0,0,0]
[78,null,{"$f":"C1198*$K$3","v":6537.9875000000002},5341.1875,0,0,0]
[79,null,{"$f":"C1199*$K$3","v":6537.9875000000002},5341.1875,0,0,0]
[80,null,{"$f":"C1200*$K$3","v":6537.9875000000002},5341.1875,0,0,0]
[81,null,{"$f":"C1201*$K$3","v":6537.9875000000002},5341.1875,0,0,0]
[82,null,{"$f":"C1202*$K$3","v":6537.9875000000002},5341.1875,0,0,0]
[83,null,{"$f":"C1203*$K$3","v":6537.9875000000002},5341.1875,{"$f":"E1203*K$3","v":0},{"$f":"F1203*K$3","v":0},0]
[84,"o más",{"$f":"C1204*$K$3","v":6537.9875000000002},5341.1875,0,0,0]
[1,"Hijo",{"$f":"C1205*$K$3","v":334.96375},262.73500000000001,0,0,0]
[2,"Hijos",{"$f":"C1206*$K$3","v":568.9475000000001},446.93000000000006,0,0,0]
[3,"Hijos o más",{"$f":"C1207*$K$3","v":803.16500000000008},628.78750000000002,0,0,0]
[]
["BUPA GLOBAL MM"]
["TARIFAS SEMESTRAL"]
[]
["EDAD",null,10000,20000]
[18,null,{"$f":"C1138*$K$4","v":1432.5900000000001},{"$f":"D1138*$K$4","v":1124.4480000000001},0,0,0]
[19,null,{"$f":"C1139*$K$4","v":1451.9614999999999},1134.3589999999999,0,0,0]
[20,null,{"$f":"C1140*$K$4","v":1468.63},1146.0720000000001,0,0,0]
[21,null,{"$f":"C1141*$K$4","v":1489.3530000000001},1158.2355,0,0,0]
[22,null,{"$f":"C1142*$K$4","v":1510.076},1172.201,0,0,0]
[23,null,{"$f":"C1143*$K$4","v":1529.4475},1183.914,0,0,0]
[24,null,{"$f":"C1144*$K$4","v":1551.5220000000002},1199.231,0,0,0]
[25,null,{"$f":"C1145*$K$4","v":1572.6955},1211.845,0,0,0]
[26,null,{"$f":"C1146*$K$4","v":1605.5820000000001},1235.271,0,0,0]
[27,null,{"$f":"C1147*$K$4","v":1636.6665},1257.796,0,0,0]
[28,null,{"$f":"C1148*$K$4","v":1670.9045000000001},1280.3209999999999,0,0,0]
[29,null,{"$f":"C1149*$K$4","v":1707.8455000000001},1305.549,0,0,0]
[30,null,{"$f":"C1150*$K$4","v":1743.8855000000001},1331.6780000000001,0,0,0]
[31,null,{"$f":"C1151*$K$4","v":1781.277},1359.6089999999999,0,0,0]
[32,null,{"$f":"C1152*$K$4","v":1820.921},1386.6389999999999,0,0,0]
[33,null,{"$f":"C1153*$K$4","v":1862.3670000000002},1417.2729999999999,0,0,0]
[34,null,{"$f":"C1154*$K$4","v":1904.7139999999999},1446.5554999999999,0,0,0]
[35,null,{"$f":"C1155*$K$4","v":1947.0609999999999},1477.64,0,0,0]
[36,null,{"$f":"C1156*$K$4","v":1990.7595000000001},1510.5264999999999,0,0,0]
[37,null,{"$f":"C1157*$K$4","v":2037.1610000000001},1545.2150000000001,0,0,0]
[38,null,{"$f":"C1158*$K$4","v":2082.2109999999998},1578.1015,0,0,0]
[39,null,{"$f":"C1159*$K$4","v":2132.2165},1615.4929999999999,0,0,0]
[40,null,{"$f":"C1160*$K$4","v":2181.3209999999999},1652.434,0,0,0]
[41,null,{"$f":"C1161*$K$4","v":2230.8760000000002},1688.9245000000001,0,0,0]
[42,null,{"$f":"C1162*$K$4","v":2283.5844999999999},1730.3705,0,0,0]
[43,null,{"$f":"C1163*$K$4","v":2336.7435},1770.0145000000002,0,0,0]
[44,null,{"$f":"C1164*$K$4","v":2390.8035},1811.9110000000001,0,0,0]
[45,null,{"$f":"C1165*$K$4","v":2446.6654999999996},1854.7085,0,0,0]
[46,null,{"$f":"C1166*$K$4","v":2503.4285},1897.9565,0,0,0]
[47,null,{"$f":"C1167*$K$4","v":2561.5429999999997},1942.556,0,0,0]
[48,null,{"$f":"C1168*$K$4","v":2620.1079999999997},1988.9575000000002,0,0,0]
[49,null,{"$f":"C1169*$K$4","v":2681.3760000000002},2037.1610000000001,0,0,0]
[50,null,{"$f":"C1170*$K$4","v":2743.9955},2085.3645000000001,0,0,0]
[51,null,{"$f":"C1171*$K$4","v":2807.0654999999997},2135.37,0,0,0]
[52,null,{"$f":"C1172*$K$4","v":2871.4870000000001},2184.9250000000002,0,0,0]
[53,null,{"$f":"C1173*$K$4","v":2934.5569999999998},2236.7325000000001,0,0,0]
[54,null,{"$f":"C1174*$K$4","v":3003.9340000000002},2288.9904999999999,0,0,0]
[55,null,{"$f":"C1175*$K$4","v":3072.4100000000003},2343.0504999999998,0,0,0]
[56,null,{"$f":"C1176*$K$4","v":3141.7869999999998},2399.3629999999998,0,0,0]
[57,null,{"$f":"C1177*$K$4","v":3212.0650000000001},2454.7745,0,0,0]
[58,null,{"$f":"C1178*$K$4","v":3283.6945000000001},2512.8890000000001,0,0,0]
[59,null,{"$f":"C1179*$K$4","v":3356.2250000000004},2570.5529999999999,0,0,0]
[60,null,{"$f":"C1180*$K$4","v":3431.9090000000001},2630.92,0,0,0]
[61,null,{"$f":"C1181*$K$4","v":3822.4925000000003},2944.9185000000002,0,0,0]
[62,null,{"$f":"C1182*$K$4","v":4244.6109999999999},3286.848,0,0,0]
[63,null,{"$f":"C1183*$K$4","v":4699.1655000000001},3658.5104999999999,0,0,0]
[64,null,{"$f":"C1184*$K$4","v":5185.2550000000001},4055.8515000000002,0,0,0]
[65,null,{"$f":"C1185*$K$4","v":5701.0775000000003},4483.8265000000001,0,0,0]
[66,null,{"$f":"C1186*$K$4","v":6249.7865000000002},4937.4800000000005,0,0,0]
[67,null,{"$f":"C1187*$K$4","v":6829.1295},5421.317,0,0,0]
[68,null,{"$f":"C1188*$K$4","v":7440.9084999999995},5932.6345000000001,0,0,0]
[69,null,{"$f":"C1189*$K$4","v":8084.2225000000008},6470.982,0,0,0]
[70,null,{"$f":"C1190*$K$4","v":8758.621000000001},7037.2605000000003,0,0,0]
[71,null,{"$f":"C1191*$K$4","v":9463.2029999999995},7633.7225000000008,0,0,0]
[72,null,{"$f":"C1192*$K$4","v":10200.221000000001},8255.8630000000012,0,0,0]
[73,null,{"$f":"C1193*$K$4","v":10968.3235},8908.1869999999999,0,0,0]
[74,null,{"$f":"C1194*$K$4","v":11768.861999999999},9586.6400000000012,0,0,0]
[75,null,{"$f":"C1195*$K$4","v":12600.485000000001},10293.925000000001,0,0,0]
[76,null,{"$f":"C1196*$K$4","v":12600.485000000001},10293.925000000001,0,0,0]
[77,null,{"$f":"C1197*$K$4","v":12600.485000000001},10293.925000000001,0,0,0]
[78,null,{"$f":"C1198*$K$4","v":12600.485000000001},10293.925000000001,0,0,0]
[79,null,{"$f":"C1199*$K$4","v":12600.485000000001},10293.925000000001,0,0,0]
[80,null,{"$f":"C1200*$K$4","v":12600.485000000001},10293.925000000001,0,0,0]
[81,null,{"$f":"C1201*$K$4","v":12600.485000000001},10293.925000000001,0,0,0]
[82,null,{"$f":"C1202*$K$4","v":12600.485000000001},10293.925000000001,0,0,0]
[83,null,{"$f":"C1203*$K$4","v":12600.485000000001},10293.925000000001,0,0,0]
[84,"o más",{"$f":"C1204*$K$4","v":12600.485000000001},10293.925000000001,0,0,0]
[1,"Hijo",{"$f":"C1205*$K$4","v":645.56650000000002},506.36200000000002,0,0,0]
[2,"Hijos",{"$f":"C1206*$K$4","v":1096.5170000000001},861.35600000000011,0,0,0]
[3,"Hijos o más",{"$f":"C1207*$K$4","v":1547.9180000000001},1211.845,0,0,0]
[]
[]
[]
["BUPA GLOBAL ULTIMATE"]
["TARIFAS SEMESTRALES"]
[]
["EDAD",null,0,1000,2000]
[18,null,{"$f":"C912*$K$4","v":15606.910000000002},{"$f":"D912*$K$4","v":10070.530000000001},0,0,0]
[19,null,{"$f":"C913*$K$4","v":15811.490000000002},10202.5,0,0,0]
[20,null,{"$f":"C914*$K$4","v":16021.37},10338.18,0,0,0]
[21,null,{"$f":"C915*$K$4","v":16240.26},10479.16,0,0,0]
[22,null,{"$f":"C916*$K$4","v":16467.63},10624.91,0,0,0]
[23,null,{"$f":"C917*$K$4","v":16699.77},10773.310000000001,0,0,0]
[24,null,{"$f":"C918*$K$4","v":16937.21},10927.54,0,0,0]
[25,null,{"$f":"C919*$K$4","v":17183.13},11087.07,0,0,0]
[26,null,{"$f":"C920*$K$4","v":17538.23},11316.03,0,0,0]
[27,null,{"$f":"C921*$K$4","v":17904.990000000002},11552.94,0,0,0]
[28,null,{"$f":"C922*$K$4","v":18287.120000000003},11798.86,0,0,0]
[29,null,{"$f":"C923*$K$4","v":18683.030000000002},12054.85,0,0,0]
[30,null,{"$f":"C924*$K$4","v":19089.010000000002},12318.26,0,0,0]
[31,null,{"$f":"C925*$K$4","v":19511.420000000002},12589.09,0,0,0]
[32,null,{"$f":"C926*$K$4","v":19944.960000000003},12868.400000000001,0,0,0]
[33,null,{"$f":"C927*$K$4","v":20394.93},13158.310000000001,0,0,0]
[34,null,{"$f":"C928*$K$4","v":20855.5},13456.7,0,0,0]
[35,null,{"$f":"C929*$K$4","v":21330.38},13762.51,0,0,0]
[36,null,{"$f":"C930*$K$4","v":21819.040000000001},14077.33,0,0,0]
[37,null,{"$f":"C931*$K$4","v":22318.83},14400.1,0,0,0]
[38,null,{"$f":"C932*$K$4","v":22831.870000000003},14732.41,0,0,0]
[39,null,{"$f":"C933*$K$4","v":23362.400000000001},15072.140000000001,0,0,0]
[40,null,{"$f":"C934*$K$4","v":23901.940000000002},15420.35,0,0,0]
[41,null,{"$f":"C935*$K$4","v":24456.850000000002},15779.160000000002,0,0,0]
[42,null,{"$f":"C936*$K$4","v":25023.420000000002},16145.390000000001,0,0,0]
[43,null,{"$f":"C937*$K$4","v":25602.18},16518.510000000002,0,0,0]
[44,null,{"$f":"C938*$K$4","v":26196.31},16902.760000000002,0,0,0]
[45,null,{"$f":"C939*$K$4","v":26805.81},17292.84,0,0,0]
[46,null,{"$f":"C940*$K$4","v":27425.91},17694.580000000002,0,0,0]
[47,null,{"$f":"C941*$K$4","v":28059.79},18104.27,0,0,0]
[48,null,{"$f":"C942*$K$4","v":28706.390000000003},18521.91,0,0,0]
[49,null,{"$f":"C943*$K$4","v":29367.83},18946.440000000002,0,0,0]
[50,null,{"$f":"C944*$K$4","v":30041.99},19383.690000000002,0,0,0]
[51,null,{"$f":"C945*$K$4","v":30727.81},19826.240000000002,0,0,0]
[52,null,{"$f":"C946*$K$4","v":31427.41},20277.27,0,0,0]
[53,null,{"$f":"C947*$K$4","v":32140.79},20735.190000000002,0,0,0]
[54,null,{"$f":"C948*$K$4","v":32869.01},21206.36,0,0,0]
[55,null,{"$f":"C949*$K$4","v":33607.83},21684.95,0,0,0]
[56,null,{"$f":"C950*$K$4","v":34360.43},22168.84,0,0,0]
[57,null,{"$f":"C951*$K$4","v":35128.400000000001},22664.920000000002,0,0,0]
[58,null,{"$f":"C952*$K$4","v":35907.5},23166.300000000003,0,0,0]
[59,null,{"$f":"C953*$K$4","v":36699.85},23678.280000000002,0,0,0]
[60,null,{"$f":"C954*$K$4","v":37506.51},24199.800000000003,0,0,0]
[61,null,{"$f":"C955*$K$4","v":41737.5},26929.300000000003,0,0,0]
[62,null,{"$f":"C956*$K$4","v":46300.800000000003},29872.390000000003,0,0,0]
[63,null,{"$f":"C957*$K$4","v":51196.94},33030.130000000005,0,0,0]
[64,null,{"$f":"C958*$K$4","v":56424.33},36401.46,0,0,0]
[65,null,{"$f":"C959*$K$4","v":61981.91},39989.560000000005,0,0,0]
[66,null,{"$f":"C960*$K$4","v":67873.919999999998},43790.19,0,0,0]
[67,null,{"$f":"C961*$K$4","v":74096.12000000001},47804.41,0,0,0]
[68,null,{"$f":"C962*$K$4","v":80650.63},52033.280000000006,0,0,0]
[69,null,{"$f":"C963*$K$4","v":87535.86},56476.270000000004,0,0,0]
[70,null,{"$f":"C964*$K$4","v":94754.46},61133.91,0,0,0]
[71,null,{"$f":"C965*$K$4","v":102304.84000000001},66003.55,0,0,0]
[72,null,{"$f":"C966*$K$4","v":110187.53},71089.960000000006,0,0,0]
[73,null,{"$f":"C967*$K$4","v":118403.06000000001},76389.430000000008,0,0,0]
[74,null,{"$f":"C968*$K$4","v":126950.37000000001},81903.55,0,0,0]
[75,null,{"$f":"C969*$K$4","v":135824.69},87630.73000000001,0,0,0]
[76,null,{"$f":"C970*$K$4","v":135824.69},87630.73000000001,0,0,0]
[77,null,{"$f":"C971*$K$4","v":135824.69},87630.73000000001,0,0,0]
[78,null,{"$f":"C972*$K$4","v":135824.69},87630.73000000001,0,0,0]
[79,null,{"$f":"C973*$K$4","v":135824.69},87630.73000000001,0,0,0]
[80,null,{"$f":"C974*$K$4","v":135824.69},87630.73000000001,0,0,0]
[81,null,{"$f":"C975*$K$4","v":135824.69},87630.73000000001,0,0,0]
[82,null,{"$f":"C976*$K$4","v":135824.69},87630.73000000001,0,0,0]
[83,null,{"$f":"C977*$K$4","v":135824.69},87630.73000000001,0,0,0]
[84,"o más",{"$f":"C978*$K$4","v":135824.69},87630.73000000001,0,0,0]
[1,"Hijo",{"$f":"C979*$K$4","v":7024.6200000000008},4532.5600000000004,0,0,0]
[2,"Hijos",{"$f":"C980*$K$4","v":11939.310000000001},7704.0800000000008,0,0,0]
[3,"Hijos o más",{"$f":"C981*$K$4","v":16854.530000000002},10874.54,0,0,0]